{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Enable Content Message","Main","Account","Tenant","Usage","ACTVMHPACCNT","CCACRSDACRSVntgYr","FctrChngDts","BslnAllctnPrvs","BslnAllctnCrrnt","Fctr1","Fctr2","Fctr3","CRS1","CRS2","CRS3","BllSmmry","BllTmplt","Dt1","Dt2","Data"],"not_rendered":{"charts":0,"images":10,"macros":1,"external_links":0,"defined_names":11,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":5,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

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

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

{"sheet":"Tenant","index":3,"n_rows":301,"n_cols":10,"rows_kept":139,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["ID","TnntNm","TnntAddrss","TnntNmbr","SbMtrBllngRt","MdclBslnAllctn","MdclDvcs","UUTExmpt","SttTxExmpt","AllElctrc"]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[67]
[70]
[72]
[77]
[82]
[86]
[87]
[91]
[96]
[99]
[101]
[107]
[110]
[115]
[116]
[120]
[125]
[128]
[130]
[136]
[139]
[144]
[145]
[149]
[153]
[158]
[159]
[165]
[168]
[173]
[174]
[178]
[182]
[187]
[188]
[194]
[197]
[199]
[202]
[207]
[211]
[216]
[219]
[221]
[226]
[228]
[231]
[236]
[240]
[245]
[248]
[250]
[255]
[257]
[260]
[265]
[269]
[274]
[277]
[279]
[284]
[286]
[287]
[288]
[289]
[290]
[291]
[292]
[293]
[294]
[295]
[296]
[297]
[298]
[299]
[300]

{"sheet":"Usage","index":4,"n_rows":301,"n_cols":236,"rows_kept":139,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["ID","TnntNm","TnntNmbr","BllPrdStrtDt","BllPrdEndDt","SbMtrRdStrt","SbMtrRdEnd","TtlUsg","Prd1SmmrDys","Prd1WntrDys","Prd2SmmrDys","Prd2WntrDys","Prd3SmmrDys","Prd3WntrDys","FllFctrPrd","TtlNmbrOfDys","Prd1DysFrm","Prd1DysTo","Prd1Dys","Prd2DysFrm","Prd2DysTo","Prd2Dys","Prd3DysFrm","Prd3DysTo","Prd3Dys","PrrtWhchSsn1st","SsnSplt","FllSmmr","FllWntr","SmmrkWh","WntrkWh","SmmrkWhRt","WntrkWhRt","MdclBslnAllctn","MdclDvcs","AllElctrc","PrdScnro","MxSmmrTr1","MxSmmrTr2","MxSmmrTr3","MxWntrTr1","MxWntrTr2","MxWntrTr3","NnMdclSmmrTr1","NnMdclSmmrTr2","NnMdclSmmrTr3","NnMdclWntrTr1","NnMdclWntrTr2","NnMdclWntrTr3","MdclSmmrTr1","MdclSmmrTr2","MdclSmmrTr3","MdclWntrTr1","MdclWntrTr2","MdclWntrTr3","BscChrg","Prd1EngrySmmrTr1","Prd1EngrySmmrTr2","Prd1EngrySmmrTr3","Prd1EngryWntrTr1","Prd1EngryWntrTr2","Prd1EngryWntrTr3","Prd2EngrySmmrTr1","Prd2EngrySmmrTr2","Prd2EngrySmmrTr3","Prd2EngryWntrTr1","Prd2EngryWntrTr2","Prd2EngryWntrTr3","Prd3EngrySmmrTr1","Prd3EngrySmmrTr2","Prd3EngrySmmrTr3","Prd3EngryWntrTr1","Prd3EngryWntrTr2","Prd3EngryWntrTr3","Prd1UsgSmmrTr1","Prd1UsgSmmrTr2","Prd1UsgSmmrTr3","Prd1UsgWntrTr1","Prd1UsgWntrTr2","Prd1UsgWntrTr3","Prd2UsgSmmrTr1","Prd2UsgSmmrTr2","Prd2UsgSmmrTr3","Prd2UsgWntrTr1","Prd2UsgWntrTr2","Prd2UsgWntrTr3","Prd3UsgSmmrTr1","Prd3UsgSmmrTr2","Prd3UsgSmmrTr3","Prd3UsgWntrTr1","Prd3UsgWntrTr2","Prd3UsgWntrTr3","Prd1DWRBndChrg","Prd2DWRBndChrg","Prd3DWRBndChrg","Prd1MnmmChrg","Prd2MnmmChrg","Prd3MnmmChrg","Prd1TtlDlvryEnrgyChrgSmmrTr1","Prd1TtlDlvryEnrgyChrgSmmrTr2","Prd1TtlDlvryEnrgyChrgSmmrTr3","Prd1TtlDlvryEnrgyChrgWntrTr1","Prd1TtlDlvryEnrgyChrgWntrTr2","Prd1TtlDlvryEnrgyChrgWntrTr3","Prd1BscChrg","Prd1TtlDlvryEnrgy(NoBnd)+BscChrg","Prd1BlncOfMnmmChrg","Prd2TtlDlvryEnrgyChrgSmmrTr1","Prd2TtlDlvryEnrgyChrgSmmrTr2","Prd2TtlDlvryEnrgyChrgSmmrTr3","Prd2TtlDlvryEnrgyChrgWntrTr1","Prd2TtlDlvryEnrgyChrgWntrTr2","Prd2TtlDlvryEnrgyChrgWntrTr3","Prd2BscChrg","Prd2TtlDlvryEnrgy(NoBnd)+BscChrg","Prd2BlncOfMnmmChrg","Prd3TtlDlvryEnrgyChrgSmmrTr1","Prd3TtlDlvryEnrgyChrgSmmrTr2","Prd3TtlDlvryEnrgyChrgSmmrTr3","Prd3TtlDlvryEnrgyChrgWntrTr1","Prd3TtlDlvryEnrgyChrgWntrTr2","Prd3TtlDlvryEnrgyChrgWntrTr3","Prd3BscChrg","Prd3TtlDlvryEnrgy(NoBnd)+BscChrg","Prd3BlncOfMnmmChrg","TtlDlvryEnrgy(NoBnd)+BscChrgTtls","BlncOfMnmmChrgTtls","TtlBlncOfMnmmChrg","CAClmtCrdt","DlvrySbttl","Prd1GnrtnEnrgyChrgSmmrTr1","Prd1GnrtnEnrgyChrgSmmrTr2","Prd1GnrtnEnrgyChrgSmmrTr3","Prd1GnrtnEnrgyChrgWntrTr1","Prd1GnrtnEnrgyChrgWntrTr2","Prd1GnrtnEnrgyChrgWntrTr3","Prd2GnrtnEnrgyChrgSmmrTr1","Prd2GnrtnEnrgyChrgSmmrTr2","Prd2GnrtnEnrgyChrgSmmrTr3","Prd2GnrtnEnrgyChrgWntrTr1","Prd2GnrtnEnrgyChrgWntrTr2","Prd2GnrtnEnrgyChrgWntrTr3","Prd3GnrtnEnrgyChrgSmmrTr1","Prd3GnrtnEnrgyChrgSmmrTr2","Prd3GnrtnEnrgyChrgSmmrTr3","Prd3GnrtnEnrgyChrgWntrTr1","Prd3GnrtnEnrgyChrgWntrTr2","Prd3GnrtnEnrgyChrgWntrTr3","GnrtnSbttl","Prd1DACRSDWRBndApplcbl","Prd1DACRSDWRBnd","Prd1PCIAApplcbl","Prd1PCIA","Prd1CTCApplcbl","Prd1CTC","Prd1TrnstnlBndldSrvcApplcbl","Prd1TrnstnlBndldSrvc","Prd2DACRSDWRBndApplcbl","Prd2DACRSDWRBnd","Prd2PCIAApplcbl","Prd2PCIA","Prd2CTCApplcbl","Prd2CTC","Prd2TrnstnlBndldSrvcApplcbl","Prd2TrnstnlBndldSrvc","Prd3DACRSDWRBndApplcbl","Prd3DACRSDWRBnd","Prd3PCIAApplcbl","Prd3PCIA","Prd3CTCApplcbl","Prd3CTC","Prd3TrnstnlBndldSrvcApplcbl","Prd3TrnstnlBndldSrvc","DACRSDWRBnd","PCIA","CTC","DASbttl","CCASbttl","Prd1GnrtnMncplSrchrg","Prd2GnrtnMncplSrchrg","Prd3GnrtnMncplSrchrg","Prd1CtyFrnchsFee","Prd2CtyFrnchsFee","Prd3CtyFrnchsFee","Prd1GnrtnMncplSrchrgFrTrnstnlBndldSrvc","Prd2GnrtnMncplSrchrgFrTrnstnlBndldSrvc","Prd3GnrtnMncplSrchrgFrTrnstnlBndldSrvc","GnrtnMncplSrchrgTtl","SbttlOfChrgs","OldDysFrCtyFrnchsSrchrg","NwDysFrCtyFrnchsSrchrg","SbttlFrCtyFrnchsSrchrg","OldSbttlCtyFrnchsSrchrg","NwSbttlCtyFrnchsSrchrg","OldCtyFrnchsSrchrg","NwCtyFrnchsSrchrg","CtyFrnchsSrchrgTtl","OldDysUUTTx","NwDysUUTTx","UUTTxPrvs","UUTTxCrrnt","OldDysSttTx","NwDysSttTx","OldkWhSttTx","NwkWhSttTx","SttTxPrvs","SttTxCrrnt","Prd1CAREDscnt","Prd2CAREDscnt","Prd3CAREDscnt","Prd1FERADscnt","Prd2FERADscnt","Prd3FERADscnt","BslnAllctnSplt","Prd1SmmrDysBslnAllctnPrvs","Prd1SmmrDysBslnAllctnCrrnt","Prd2SmmrDysBslnAllctnPrvs","Prd2SmmrDysBslnAllctnCrrnt","Prd3SmmrDysBslnAllctnPrvs","Prd3SmmrDysBslnAllctnCrrnt","Prd1WntrDysBslnAllctnPrvs","Prd1WntrDysBslnAllctnCrrnt","Prd2WntrDysBslnAllctnPrvs","Prd2WntrDysBslnAllctnCrrnt","Prd3WntrDysBslnAllctnPrvs","Prd3WntrDysBslnAllctnCrrnt","Prd1kWh","Prd2kWh","Prd1SmmrkWh","Prd2SmmrkWh","RtSmmr","Prd1WntrkWh","Prd2WntrkWh","RtWntr","Prd1Rt","Prd2Rt"]
[1,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G2),0,IF($F2<=$G2,SUM($G2-$F2),IF($F2>$G2,SUM((Account!$L$2-Usage!$F2)+Usage!$G2+1))))","v":0},{"$f":"IF($Q2=0,0,IF($R2=0,0,IF(AND($Q2<FctrChngDts!$A$2,$R2>=FctrChngDts!$A$2),SUM($R2-FctrChngDts!$A$2+1),IF(AND($Q2>=FctrChngDts!$A$2,$R2>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q2),IF(AND($Q2>=FctrChngDts!$A$2,$R2<FctrChngDts!$B$2),SUM($R2-$Q2+1),0)))))","v":0},{"$f":"IF($Q2=0,0,IF($R2=0,0,IF(AND($Q2<FctrChngDts!$A$2,$R2>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q2),IF(AND($Q2<FctrChngDts!$A$2,$R2<FctrChngDts!$A$2),SUM($R2-$Q2+1),IF(AND($Q2>FctrChngDts!$A$2,$R2>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R2+1),0)))))","v":0},{"$f":"IF($T2=0,0,IF($U2=0,0,IF(AND($T2<FctrChngDts!$A$2,$U2>=FctrChngDts!$A$2),SUM($U2-FctrChngDts!$A$2+1),IF(AND($T2>=FctrChngDts!$A$2,$U2<FctrChngDts!$B$2),SUM($U2-$T2+1),IF(AND($T2>=FctrChngDts!$A$2,$U2>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T2)<0),0,IF(AND($T2>=FctrChngDts!$A$2,$U2>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T2),0))))))","v":0},{"$f":"IF($T2=0,0,IF($U2=0,0,IF(AND($T2<FctrChngDts!$A$2,$U2>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T2),IF(AND($T2>=FctrChngDts!$B$2,$U2>=FctrChngDts!$B$2),SUM($U2-$T2+1),IF(AND($T2<FctrChngDts!$A$2,$U2<FctrChngDts!$A$2),SUM($U2-$T2+1),IF(AND($T2>=FctrChngDts!$A$2,$U2>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U2+1),0))))))","v":0},{"$f":"IF($W2=0,0,IF($X2=0,0,IF(AND($W2>=FctrChngDts!$A$2,$X2>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W2)<0),0,IF(AND($W2>=FctrChngDts!$A$2,$X2>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W2),IF(AND($W2>=FctrChngDts!$A$2,$X2<FctrChngDts!$B$2),SUM($X2-$W2+1),IF(AND($W2<FctrChngDts!$A$2,$X2>=FctrChngDts!$A$2),SUM($X2-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W2=0,0,IF($X2=0,0,IF(AND($W2<FctrChngDts!$A$2,$X2<FctrChngDts!$A$2),SUM($X2-$W2+1),IF(AND($W2>=FctrChngDts!$A$2,$X2>=FctrChngDts!$B$2,SUM($X2-FctrChngDts!$B$2+1)<=$Y2),SUM($X2-FctrChngDts!$B$2+1),IF(AND($W2>=FctrChngDts!$A$2,$X2>=FctrChngDts!$B$2),SUM($X2-$W2+1),IF(AND($W2<FctrChngDts!$A$2,$X2>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W2),0))))))","v":0},{"$f":"IF(AND($D2>=FctrChngDts!$C$2,$E2<FctrChngDts!$E$2),\"1\",IF(AND($D2>=FctrChngDts!$E$2,$E2<FctrChngDts!$G$2),\"2\",IF(AND($D2>=FctrChngDts!$G$2,$E2<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},{"$f":"SUM($E2-$D2+1)","v":1},{"$f":"IF($D2>=FctrChngDts!$D$2,,IF(AND($D2>=FctrChngDts!$C$2,$D2<=FctrChngDts!$D$2),$D2,IF(AND($D2>=FctrChngDts!$C$2,$D2>=FctrChngDts!$D$2,$E2>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D2>FctrChngDts!$D$2,,IF($D2=FctrChngDts!$D$2,$D2,IF(AND($D2>=FctrChngDts!$C$2,$E2<FctrChngDts!$D$2),$E2,IF(AND($D2>=FctrChngDts!$C$2,$E2>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D2>=FctrChngDts!$D$2,$E2>=FctrChngDts!$D$2,$E2>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E2<FctrChngDts!$D$2,$E2<=FctrChngDts!$D$2),$E2,))))))","v":"00:00:00"},{"$f":"IF($Q2=0,0,IF($R2=0,0,SUM($R2-$Q2+1)))","v":0},{"$f":"IF(AND($D2<FctrChngDts!$E$2,$E2<FctrChngDts!$E$2),,IF($D2>FctrChngDts!$F$2,,IF(AND($D2>=FctrChngDts!$E$2,$D2<=FctrChngDts!$F$2),$D2,IF(AND($D2>=FctrChngDts!$E$2,$D2>=FctrChngDts!$F$2,$E2>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D2>FctrChngDts!$F$2,,IF($E2=FctrChngDts!$F$2,$E2,IF(AND($D2<FctrChngDts!$E$2,$E2<=FctrChngDts!$F$2),$E2,IF(AND($D2>=FctrChngDts!$E$2,$E2<FctrChngDts!$F$2),$E2,IF(AND($D2>=FctrChngDts!$E$2,$E2>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D2>=FctrChngDts!$F$2,$E2>=FctrChngDts!$F$2,$E2>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},{"$f":"IF($T2=0,0,IF($U2=0,0,SUM($U2-$T2+1)))","v":0},{"$f":"IF(AND($D2<FctrChngDts!$G$2,$E2<FctrChngDts!$G$2),,IF($D2>FctrChngDts!$H$2,,IF(AND($D2>=FctrChngDts!$G$2,$D2<=FctrChngDts!$H$2),$D2,IF(AND($D2>=FctrChngDts!$G$2,$D2>=FctrChngDts!$H$2,$E2>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D2>FctrChngDts!$H$2,,IF($E2=FctrChngDts!$H$2,$E2,IF(AND($D2<FctrChngDts!$G$2,$E2<=FctrChngDts!$H$2),$E2,IF(AND($D2>=FctrChngDts!$G$2,$E2<FctrChngDts!$H$2),$E2,IF(AND($D2>=FctrChngDts!$G$2,$E2>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D2>=FctrChngDts!$H$2,$E2>=FctrChngDts!$H$2,$E2>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},{"$f":"IF($W2=0,0,IF($X2=0,0,SUM($X2-$W2+1)))","v":0},{"$f":"IF(SUM($H2/$P2*SUM($I2,$K2,$M2))>SUM($H2/$P2*SUM($J2,$L2,$N2)),\"Summer\",\"Winter\")","v":"Winter"},{"$f":"IF(AND(SUM($I2,$K2,$M2)>0,SUM($J2,$L2,$N2)>0),TRUE,FALSE)","v":false},{"$f":"IF(AND(SUM($I2,$K2,$M2)>0,SUM($J2,$L2,$N2)=0),TRUE,FALSE)","v":false},{"$f":"IF(AND(SUM($I2,$K2,$M2)=0,SUM($J2,$L2,$N2)>0),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($Z2=\"\",0,IF($Z2=\"Summer\",SUM($H2/$P2*SUM($I2,$K2,$M2)),IF(AND($Z2=\"Winter\",SUM($I2,$K2,$M2)=0),0,SUM($H2-$AE2)))),0)","v":0},{"$f":"ROUND(IF($Z2=\"\",0,IF($Z2=\"Winter\",SUM($H2/$P2*SUM($J2,$L2,$N2)),IF(AND($Z2=\"Summer\",SUM($J2,$L2,$N2)=0),0,SUM($H2-$AD2)))),0)","v":0},{"$f":"ROUND(IF($H2=0,0,SUM($AD2/$H2)),2)","v":0},{"$f":"ROUND(IF($H2=0,0,SUM($AE2/$H2)),2)","v":0},{"$f":"VLOOKUP($A2,Tenant!$A2:$J301,6,FALSE)","v":0},{"$f":"VLOOKUP($A2,Tenant!$A2:$J301,7,FALSE)","v":0},{"$f":"VLOOKUP($A2,Tenant!$A2:$J301,10,FALSE)","v":0},{"$f":"IF(AND($AB2=TRUE,$S2>0,$V2=0,$Y2=0),\"FSP1\",IF(AND($AC2=TRUE,$S2>0,$V2=0,$Y2=0),\"FWP1\",IF(AND($AA2=TRUE,$S2>0,$V2=0,$Y2=0),\"SSP1\",IF(AND($AB2=TRUE,$S2>0,$V2>0,$Y2=0),\"FSP1P2\",IF(AND($AC2=TRUE,$S2>0,$V2>0,$Y2=0),\"FWP1P2\",IF(AND($AA2=TRUE,$S2>0,$V2>0,$Y2=0),\"SSP1P2\",IF(AND($AB2=TRUE,$S2=0,$V2>0,$Y2=0),\"FSP2\",IF(AND($AC2=TRUE,$S2=0,$V2>0,$Y2=0),\"FWP2\",IF(AND($AA2=TRUE,$S2=0,$V2>0,$Y2=0),\"SSP2\",IF(AND($AB2=TRUE,$S2=0,$V2>0,$Y2>0),\"FSP2P3\",IF(AND($AC2=TRUE,$S2=0,$V2>0,$Y2>0),\"FWP2P3\",IF(AND($AA2=TRUE,$S2=0,$V2>0,$Y2>0),\"SSP2P3\",IF(AND($AB2=TRUE,$S2=0,$V2=0,$Y2>0),\"FSP3\",IF(AND($AC2=TRUE,$S2=0,$V2=0,$Y2>0),\"FWP3\",IF(AND($AA2=TRUE,$S2=0,$V2=0,$Y2>0),\"SSP3\",0)))))))))))))))","v":0},{"$f":"IF(AND($AK2=\"FSP2\",$AJ2=FALSE,$HF2=FALSE),SUM($K2*FctrChngDts!$C$9),IF(AND($AK2=\"FSP2\",$AJ2=TRUE,$HF2=FALSE),SUM($K2*FctrChngDts!$C$10),IF(AND($AK2=\"FSP2P3\",$AJ2=FALSE,$HF2=FALSE),SUM(SUM($K2,$M2)*FctrChngDts!$C$9),IF(AND($AK2=\"FSP2P3\",$AJ2=TRUE,$HF2=FALSE),SUM(SUM($K2,$M2)*FctrChngDts!$C$10),IF(AND($AK2=\"FSP3\",$AJ2=FALSE,$HF2=FALSE),SUM($M2*FctrChngDts!$C$9),IF(AND($AK2=\"FSP3\",$AJ2=TRUE,$HF2=FALSE),SUM($M2*FctrChngDts!$C$10),IF(AND($AK2=\"FSP1\",$AJ2=FALSE,$HF2=FALSE),SUM($I2*FctrChngDts!$C$9),IF(AND($AK2=\"FSP1\",$AJ2=TRUE,$HF2=FALSE),SUM($I2*FctrChngDts!$C$10),IF(AND($AK2=\"FSP1P2\",$AJ2=FALSE,$HF2=FALSE),SUM(SUM($I2,$K2)*FctrChngDts!$C$9),IF(AND($AK2=\"FSP1P2\",$AJ2=TRUE,$HF2=FALSE),SUM(SUM($I2,$K2)*FctrChngDts!$C$10),IF(AND($Z2=\"Summer\",$AK2=\"SSP2P3\",$AJ2=FALSE,$HF2=FALSE),SUM(SUM(SUM(SUM($K2,$M2)*FctrChngDts!$C$9),SUM(SUM($L2,$N2)*FctrChngDts!$C$11))*$AF2),IF(AND($Z2=\"Summer\",$AK2=\"SSP2P3\",$AJ2=TRUE,$HF2=FALSE),SUM(SUM(SUM(SUM($K2,$M2)*FctrChngDts!$C$10),SUM(SUM($L2,$N2)*FctrChngDts!$C$12))*$AF2),IF(AND($Z2=\"Winter\",$AK2=\"SSP2P3\",$AJ2=FALSE,$HF2=FALSE),SUM(SUM(SUM(SUM($K2,$M2)*FctrChngDts!$C$9),SUM(SUM($L2,$N2)*FctrChngDts!$C$11))-$AO2),IF(AND($Z2=\"Winter\",$AK2=\"SSP2P3\",$AJ2=TRUE,$HF2=FALSE),SUM(SUM(SUM(SUM($K2,$M2)*FctrChngDts!$C$10),SUM(SUM($L2,$N2)*FctrChngDts!$C$12))-$AO2),IF(AND($Z2=\"Summer\",$AK2=\"SSP1P2\",$AJ2=FALSE,$HF2=FALSE),SUM(SUM(SUM(SUM($I2,$K2)*FctrChngDts!$C$9),SUM(SUM($J2,$L2)*FctrChngDts!$C$11))*$AF2),IF(AND($Z2=\"Summer\",$AK2=\"SSP1P2\",$AJ2=TRUE,$HF2=FALSE),SUM(SUM(SUM(SUM($I2,$K2)*FctrChngDts!$C$10),SUM(SUM($J2,$L2)*FctrChngDts!$C$12))*$AF2),IF(AND($Z2=\"Winter\",$AK2=\"SSP1P2\",$AJ2=FALSE,$HF2=FALSE),SUM(SUM(SUM(SUM($I2,$K2)*FctrChngDts!$C$9),SUM(SUM($J2,$L2)*FctrChngDts!$C$11))-$AO2),IF(AND($Z2=\"Winter\",$AK2=\"SSP1P2\",$AJ2=TRUE,$HF2=FALSE),SUM(SUM(SUM(SUM($I2,$K2)*FctrChngDts!$C$10),SUM(SUM($J2,$L2)*FctrChngDts!$C$12))-$AO2),IF(AND($AK2=\"FSP2\",$AJ2=FALSE,$HF2=TRUE),SUM(SUM($HI2*FctrChngDts!$B$9),SUM($HJ2*FctrChngDts!$C$9)),IF(AND($AK2=\"FSP2\",$AJ2=TRUE,$HF2=TRUE),SUM(SUM($HI2*FctrChngDts!$B$10),SUM($HJ2*FctrChngDts!$C$10)),IF(AND($AK2=\"FSP2P3\",$AJ2=FALSE,$HF2=TRUE),SUM(SUM(SUM($HI2,$HK2)*FctrChngDts!$B$9),SUM(SUM($HJ2,$HL2)*FctrChngDts!$C$9)),IF(AND($AK2=\"FSP2P3\",$AJ2=TRUE,$HF2=TRUE),SUM(SUM(SUM($HI2,$HK2)*FctrChngDts!$B$10),SUM(SUM($HJ2,$HL2)*FctrChngDts!$C$10)),IF(AND($AK2=\"FSP3\",$AJ2=FALSE,$HF2=TRUE),SUM(SUM($HK2*FctrChngDts!$B$9),SUM($HL2*FctrChngDts!$C$9)),IF(AND($AK2=\"FSP3\",$AJ2=TRUE,$HF2=TRUE),SUM(SUM($HK2*FctrChngDts!$B$10),SUM($HL2*FctrChngDts!$C$10)),IF(AND($AK2=\"FSP1\",$AJ2=FALSE,$HF2=TRUE),SUM(SUM($HG2*FctrChngDts!$B$9),SUM($HH2*FctrChngDts!$C$9)),IF(AND($AK2=\"FSP1\",$AJ2=TRUE,$HF2=TRUE),SUM(SUM($HG2*FctrChngDts!$B$10),SUM($HH2*FctrChngDts!$C$10)),IF(AND($AK2=\"FSP1P2\",$AJ2=FALSE,$HF2=TRUE),SUM(SUM(SUM($HG2,$HI2)*FctrChngDts!$B$9),SUM(SUM($HH2,$HJ2)*FctrChngDts!$C$9)),IF(AND($AK2=\"FSP1P2\",$AJ2=TRUE,$HF2=TRUE),SUM(SUM(SUM($HG2,$HI2)*FctrChngDts!$B$10),SUM(SUM($HG2,$HI2)*FctrChngDts!$C$10)),IF(AND($Z2=\"Summer\",$AK2=\"SSP2P3\",$AJ2=FALSE,$HF2=TRUE),SUM(SUM(SUM(SUM($HI2,$HK2)*FctrChngDts!$B$9),SUM(SUM($HJ2,$HL2)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO2,$HQ2)*FctrChngDts!$B$11),SUM(SUM($HP2,$HR2)*FctrChngDts!$C$11))*$AF2),IF(AND($Z2=\"Summer\",$AK2=\"SSP2P3\",$AJ2=TRUE,$HF2=TRUE),SUM(SUM(SUM(SUM($HI2,$HK2)*FctrChngDts!$B$10),SUM(SUM($HJ2,$HL2)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO2,$HQ2)*FctrChngDts!$B$12),SUM(SUM($HP2,$HR2)*FctrChngDts!$C$12))*$AF2),IF(AND($Z2=\"Winter\",$AK2=\"SSP2P3\",$AJ2=FALSE,$HF2=TRUE),SUM(SUM(SUM(SUM($HI2,$HK2)*FctrChngDts!$B$9),SUM(SUM($HJ2,$HL2)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO2,$HQ2)*FctrChngDts!$B$11),SUM(SUM($HP2,$HR2)*FctrChngDts!$C$11))-$AO2),IF(AND($Z2=\"Winter\",$AK2=\"SSP2P3\",$AJ2=TRUE,$HF2=TRUE),SUM(SUM(SUM(SUM($HI2,$HK2)*FctrChngDts!$B$10),SUM(SUM($HO2,$HQ2)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO2,$HQ2)*FctrChngDts!$B$12),SUM(SUM($HP2,$HR2)*FctrChngDts!$C$12))-$AO2),IF(AND($Z2=\"Summer\",$AK2=\"SSP1P2\",$AJ2=FALSE,$HF2=TRUE),SUM(SUM(SUM(SUM($HG2,$HI2)*FctrChngDts!$B$9),SUM(SUM($HH2,$HJ2)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM2,$HO2)*FctrChngDts!$B$11),SUM(SUM($HN2,$HP2)*FctrChngDts!$C$11))*$AF2),IF(AND($Z2=\"Summer\",$AK2=\"SSP1P2\",$AJ2=TRUE,$HF2=TRUE),SUM(SUM(SUM(SUM($HG2,$HI2)*FctrChngDts!$B$10),SUM(SUM($HH2,$HJ2)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM2,$HO2)*FctrChngDts!$B$12),SUM(SUM($HN2,$HP2)*FctrChngDts!$C$12))*$AF2),IF(AND($Z2=\"Winter\",$AK2=\"SSP1P2\",$AJ2=FALSE,$HF2=TRUE),SUM(SUM(SUM(SUM($HG2,$HI2)*FctrChngDts!$B$9),SUM(SUM($HH2,$HJ2)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM2,$HO2)*FctrChngDts!$B$11),SUM(SUM($HN2,$HP2)*FctrChngDts!$C$11))-$AO2),IF(AND($Z2=\"Winter\",$AK2=\"SSP1P2\",$AJ2=TRUE,$HF2=TRUE),SUM(SUM(SUM(SUM($HG2,$HI2)*FctrChngDts!$B$10),SUM(SUM($HH2,$HJ2)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM2,$HO2)*FctrChngDts!$B$12),SUM(SUM($HN2,$HP2)*FctrChngDts!$C$12))-$AO2),0 ))))))))))))))))))))))))))))))))))))","v":0},{"$f":"SUM($AL2*3)","v":0},{"$f":"SUM($AL2:$AM2)","v":0},{"$f":"IF(AND($AK2=\"FWP1\",$AJ2=FALSE,$HF2=FALSE),SUM($J2*FctrChngDts!$C$11),IF(AND($AK2=\"FWP1\",$AJ2=TRUE,$HF2=FALSE),SUM($J2*FctrChngDts!$C$12),IF(AND($AK2=\"FWP1P2\",$AJ2=FALSE,$HF2=FALSE),SUM(SUM($J2,$L2)*FctrChngDts!$C$11),IF(AND($AK2=\"FWP1P2\",$AJ2=TRUE,$HF2=FALSE),SUM(SUM($J2,$L2)*FctrChngDts!$C$12),IF(AND($AK2=\"FWP2\",$AJ2=FALSE,$HF2=FALSE),SUM($L2*FctrChngDts!$C$11),IF(AND($AK2=\"FWP2\",$AJ2=TRUE,$HF2=FALSE),SUM($L2*FctrChngDts!$C$12),IF(AND($AK2=\"FWP2P3\",$AJ2=FALSE,$HF2=FALSE),SUM(SUM($L2,$N2)*FctrChngDts!$C$11),IF(AND($AK2=\"FWP2P3\",$AJ2=TRUE,$HF2=FALSE),SUM(SUM($L2,$N2)*FctrChngDts!$C$12),IF(AND($AK2=\"FWP3\",$AJ2=FALSE,$HF2=FALSE),SUM($N2*FctrChngDts!$C$11),IF(AND($AK2=\"FWP3\",$AJ2=TRUE,$HF2=FALSE),SUM($N2*FctrChngDts!$C$12),IF(AND($Z2=\"Winter\",$AK2=\"SSP1P2\",$AJ2=FALSE,$HF2=FALSE),SUM(SUM(SUM($I2,$K2)*FctrChngDts!$C$9),SUM(SUM($J2,$L2)*FctrChngDts!$C$11))*$AG2,IF(AND($Z2=\"Winter\",$AK2=\"SSP1P2\",$AJ2=TRUE,$HF2=FALSE),SUM(SUM(SUM($I2,$K2)*FctrChngDts!$B$10),SUM(SUM($J2,$L2)*FctrChngDts!$B$12))*$AG2,IF(AND($Z2=\"Summer\",$AK2=\"SSP1P2\",$AJ2=FALSE,$HF2=FALSE),SUM(SUM(SUM($I2,$K2)*FctrChngDts!$B$9),SUM(SUM($J2,$L2)*FctrChngDts!$B$11))-$AJ2,IF(AND($Z2=\"Summer\",$AK2=\"SSP1P2\",$AJ2=TRUE,$HF2=FALSE),SUM(SUM(SUM($I2,$K2)*FctrChngDts!$C$10),SUM(SUM($J2,$L2)*FctrChngDts!$C$12))-$AJ2,IF(AND($Z2=\"Winter\",$AK2=\"SSP2P3\",$AJ2=FALSE,$HF2=FALSE),SUM(SUM(SUM($K2,$M2)*FctrChngDts!$C$9),SUM(SUM($L2,$N2)*FctrChngDts!$C$11))*$AG2,IF(AND($Z2=\"Winter\",$AK2=\"SSP2P3\",$AJ2=TRUE,$HF2=FALSE),SUM(SUM(SUM($K2,$M2)*FctrChngDts!$C$10),SUM(SUM($L2,$N2)*FctrChngDts!$C$12))*$AG2,IF(AND($Z2=\"Summer\",$AK2=\"SSP2P3\",$AJ2=FALSE,$HF2=FALSE),SUM(SUM(SUM($K2,$M2)*FctrChngDts!$C$9),SUM(SUM($L2,$N2)*FctrChngDts!$C$11))-$AJ2,IF(AND($Z2=\"Summer\",$AK2=\"SSP2P3\",$AJ2=TRUE,$HF2=FALSE),SUM(SUM(SUM($K2,$M2)*FctrChngDts!$C$10),SUM(SUM($L2,$N2)*FctrChngDts!$C$12))-$AJ2,IF(AND($AK2=\"FWP1\",$AJ2=FALSE,$HF2=TRUE),SUM(SUM($HM2*FctrChngDts!$B$11),SUM($HN2*FctrChngDts!$C$11)),IF(AND($AK2=\"FWP1\",$AJ2=TRUE,$HF2=TRUE),SUM(SUM($HM2*FctrChngDts!$B$12),SUM($HN2*FctrChngDts!$C$12)),IF(AND($AK2=\"FWP1P2\",$AJ2=FALSE,$HF2=TRUE),SUM(SUM(SUM($HM2,$HO2)*FctrChngDts!$B$11),SUM(SUM($HN2,$HP2)*FctrChngDts!$C$11)),IF(AND($AK2=\"FWP1P2\",$AJ2=TRUE,$HF2=TRUE),SUM(SUM(SUM($HM2,$KP2)*FctrChngDts!$C$12),SUM(SUM($HN2,$HP2)*FctrChngDts!$C$12)),IF(AND($AK2=\"FWP2\",$AJ2=FALSE,$HF2=TRUE),SUM(SUM($HO2*FctrChngDts!$B$11),SUM($HO2*FctrChngDts!$C$11)),IF(AND($AK2=\"FWP2\",$AJ2=TRUE,$HF2=TRUE),SUM(SUM($HO2*FctrChngDts!$B$12),SUM($HO2*FctrChngDts!$C$12)),IF(AND($AK2=\"FWP2P3\",$AJ2=FALSE,$HF2=TRUE),SUM(SUM(SUM($HO2,$HQ2)*FctrChngDts!$C$11),SUM(SUM($HP2,$HR2)*FctrChngDts!$C$11)),IF(AND($AK2=\"FWP2P3\",$AJ2=TRUE,$HF2=TRUE),SUM(SUM(SUM($HO2,$HQ2)*FctrChngDts!$C$12),SUM(SUM($HP2,$HR2)*FctrChngDts!$C$12)),IF(AND($AK2=\"FWP3\",$AJ2=FALSE,$HF2=TRUE),SUM(SUM($HQ2*FctrChngDts!$B$11),SUM($HR2*FctrChngDts!$C$11)),IF(AND($AK2=\"FWP3\",$AJ2=TRUE,$HF2=TRUE),SUM(SUM($HQ2*FctrChngDts!$B$12),SUM($HR2*FctrChngDts!$C$12)),IF(AND($Z2=\"Winter\",$AK2=\"SSP1P2\",$AJ2=FALSE,$HF2=TRUE),SUM(SUM(SUM(SUM($HG2,$HI2)*FctrChngDts!$B$9),SUM(SUM($HH2,$HJ2)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM2,$HO2)*FctrChngDts!$B$11),SUM(SUM($HN2,$HP2)*FctrChngDts!$C$11))*$AG2),IF(AND($Z2=\"Winter\",$AK2=\"SSP1P2\",$AJ2=TRUE,$HF2=TRUE),SUM(SUM(SUM(SUM($HG2,$HI2)*FctrChngDts!$B$10), SUM(SUM($HH2,$HJ2)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM2,$HO2)*FctrChngDts!$B$12),SUM(SUM($HN2,$HP2)*FctrChngDts!$C$12))*$AG2),IF(AND($Z2=\"Summer\",$AK2=\"SSP1P2\",$AJ2=FALSE,$HF2=TRUE),SUM(SUM(SUM(SUM($HG2,$HI2)*FctrChngDts!$B$9),SUM(SUM($HH2,$HJ2)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM2,$HO2)*FctrChngDts!$B$11),SUM(SUM($HN2,$HP2)*FctrChngDts!$C$11))-$AJ2),IF(AND($Z2=\"Summer\",$AK2=\"SSP1P2\",$AJ2=TRUE,$HF2=TRUE),SUM(SUM(SUM(SUM($HG2,$HI2)*FctrChngDts!$B$10),SUM(SUM($HH2,$HJ2)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM2,$HO2)*FctrChngDts!$B$12),SUM(SUM($HN2,$HP2)*FctrChngDts!$C$12))-$AJ2),IF(AND($Z2=\"Winter\",$AK2=\"SSP2P3\",$AJ2=FALSE,$HF2=TRUE),SUM(SUM(SUM(SUM($HI2,$HK2)*FctrChngDts!$B$9),SUM(SUM($HJ2,$HL2)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO2,$HQ2)*FctrChngDts!$B$11),SUM(SUM($HP2,$HR2)*FctrChngDts!$C$11))*$AG2),IF(AND($Z2=\"Winter\",$AK2=\"SSP2P3\",$AJ2=TRUE,$HF2=TRUE),SUM(SUM(SUM(SUM($HI2,$HK2)*FctrChngDts!$B$10), SUM(SUM($HJ2,$HL2)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO2,$HQ2)*FctrChngDts!$B$12),SUM(SUM($HP2,$HR2)*FctrChngDts!$C$12))*$AG2),IF(AND($Z2=\"Summer\",$AK2=\"SSP2P3\",$AJ2=FALSE,$HF2=TRUE),SUM(SUM(SUM(SUM($HI2,$HK2)*FctrChngDts!$B$9),SUM(SUM($HJ2,$HL2)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO2,$HQ2)*FctrChngDts!$B$11),SUM(SUM($HP2,$HR2)*FctrChngDts!$C$11))-$AJ2),IF(AND($Z2=\"Summer\",$AK2=\"SSP2P3\",$AJ2=TRUE,$HF2=TRUE),SUM(SUM(SUM(SUM($HI2,$HK2)*FctrChngDts!$B$10), SUM(SUM($HJ2,$HL2)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO2,$HQ2)*FctrChngDts!$B$12),SUM(SUM($HP2,$HR2)*FctrChngDts!$C$12))-$AJ2),0))))))))))))))))))))))))))))))))))))","v":0},{"$f":"SUM($AO2*3)","v":0},{"$f":"SUM($AO2:$AP2)","v":0},{"$f":"ROUND(IF($AL2<=$AD2,$AL2,$AD2),2)","v":0},{"$f":"ROUND(IF(SUM($AR2,$AM2)<=$AD2,$AM2,SUM($AD2-$AR2)),2)","v":0},{"$f":"ROUND(IF($AH2=FALSE,SUM($AD2-SUM($AR2:$AS2)),0),2)","v":0},{"$f":"ROUND(IF($AO2<=$AE2,$AO2,$AE2),2)","v":0},{"$f":"ROUND(IF(SUM($AU2,$AP2)<=$AE2,$AP2,SUM($AE2-$AU2)),2)","v":0},{"$f":"ROUND(IF($AH2=FALSE,SUM($AE2-SUM($AU2:$AV2)),0),2)","v":0},{"$f":"ROUND(IF(AND($AK2=\"FSP1\",$AH2=TRUE,SUM(SUM(SUM($AI2*FctrChngDts!$B$13)*I2),$AR2)>$AD2),$AD2,IF(AND($AK2=\"FSP1\",$AH2=TRUE,SUM(SUM(SUM($AI2*FctrChngDts!$B$13)*$I2),$AR2)<=$AD2),SUM(SUM(SUM($AI2*FctrChngDts!$B$13)*$I2),$AR2),IF(AND($Z2=\"Summer\",$AK2=\"SSP1\",$AH2=TRUE,SUM(SUM(SUM(SUM($I2,$J2)*SUM($AI2*FctrChngDts!$B$13))*$AF2),$AR2)>$AD2),$AD2,IF(AND($Z2=\"Summer\",$AK2=\"SSP1\",$AH2=TRUE,SUM(SUM(SUM(SUM($I2,$J2)*SUM($AI2*FctrChngDts!$B$13))*$AF2),$AR2)<=$AD2),SUM(SUM(SUM(SUM($I2,$J2)*SUM($AI2*FctrChngDts!$B$13))*$AF2),$AR2),IF(AND($Z2=\"Winter\",$AK2=\"SSP1\",$AH2=TRUE,SUM(SUM(SUM(SUM($I2,$J2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AU2:$AW2)),$AR2)>$AD2),$AD2,IF(AND($Z2=\"Winter\",$AK2=\"SSP1\",$AH2=TRUE,SUM(SUM(SUM(SUM($I2,$J2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AU2:$AW2)),$AR2)<=$AD2),SUM(SUM(SUM(SUM($I2,$J2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AU2:$AW2)),$AR2),IF(AND($AK2=\"FSP1P2\",$AH2=TRUE,SUM(SUM(SUM(SUM($I2,$K2)*SUM($AI2*FctrChngDts!$B$13))*$AF2),$AR2)>$AD2),$AD2,IF(AND($AK2=\"FSP1P2\",$AH2=TRUE,SUM(SUM(SUM(SUM($I2,$K2)*SUM($AI2*FctrChngDts!$B$13))*$AF2),$AR2)<=$AD2),SUM(SUM(SUM(SUM($I2,$K2)*SUM($AI2*FctrChngDts!$B$13))*$AF2),$AR2),IF(AND($Z2=\"Summer\",$AK2=\"SSP1P2\",$AH2=TRUE,SUM(SUM(SUM(SUM($I2,$K2,$J2,$L2)*SUM($AI2*FctrChngDts!$B$13))*$AF2),$AR2)>$AD2),$AD2,IF(AND($Z2=\"Summer\",$AK2=\"SSP1P2\",$AH2=TRUE,SUM(SUM(SUM(SUM($I2,$K2,$J2,$L2)*SUM($AI2*FctrChngDts!$B$13))*$AF2),$AR2)<=$AD2),SUM(SUM(SUM(SUM($I2,$K2,$J2,$L2)*SUM($AI2*FctrChngDts!$B$13))*$AF2),$AR2),IF(AND($Z2=\"Winter\",$AK2=\"SSP1P2\",$AH2=TRUE,SUM(SUM(SUM(SUM($I2,$K2,$J2,$L2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AU2:$AW2)),$AR2)>$AD2),$AD2,IF(AND($Z2=\"Winter\",$AK2=\"SSP1P2\",$AH2=TRUE,SUM(SUM(SUM(SUM($I2,$K2,$J2,$L2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AU2:$AW2)),$AR2)<=$AD2),MIN($AD2,SUM($AL2,SUM(SUM(SUM(SUM($I2,$K2,$J2,$L2)*SUM($AI2*FctrChngDts!$B$13))*$AF2)))),IF(AND($AK2=\"FSP2\",$AH2=TRUE,SUM(SUM(SUM($AI2*FctrChngDts!$B$13)*$K2),$AR2)>$AD2),$AD2,IF(AND($AK2=\"FSP2\",$AH2=TRUE,SUM(SUM(SUM($AI2*FctrChngDts!$B$13)*$K2),$AR2)<=$AD2),SUM(SUM(SUM($AI2*FctrChngDts!$B$13)*$K2),$AR2),IF(AND($Z2=\"Summer\",$AK2=\"SSP2\",$AH2=TRUE,SUM(SUM(SUM(SUM($K2,$L2)*SUM($AI2*FctrChngDts!$B$13))*$AF2),$AR2)>$AD2),$AD2,IF(AND($Z2=\"Summer\",$AK2=\"SSP2\",$AH2=TRUE,SUM(SUM(SUM(SUM($K2,$L2)*SUM($AI2*FctrChngDts!$B$13))*$AF2),$AR2)<=$AD2),SUM(SUM(SUM(SUM($K2,$L2)*SUM($AI2*FctrChngDts!$B$13))*$AF2),$AR2),IF(AND($Z2=\"Winter\",$AK2=\"SSP2\",$AH2=TRUE,SUM(SUM(SUM(SUM($K2,$L2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AU2:$AW2)),$AR2)>$AD2),$AD2,IF(AND($Z2=\"Winter\",$AK2=\"SSP2\",$AH2=TRUE,SUM(SUM(SUM(SUM($K2,$L2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AU2:$AW2)),$AR2)<=$AD2),SUM(SUM(SUM(SUM($K2,$L2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AU2:$AW2)),$AR2),IF(AND($AK2=\"FSP2P3\",$AH2=TRUE,SUM(SUM(SUM(SUM($K2,$M2)*SUM($AI2*FctrChngDts!$B$13))*$AF2),$AR2)>$AD2),$AD2,IF(AND($AK2=\"FSP2P3\",$AH2=TRUE,SUM(SUM(SUM(SUM($K2,$M2)*SUM($AI2*FctrChngDts!$B$13))*$AF2),$AR2)<=$AD2),SUM(SUM(SUM(SUM($K2,$M2)*SUM($AI2*FctrChngDts!$B$13))*$AF2),$AR2),IF(AND($Z2=\"Summer\",$AK2=\"SSP2P3\",$AH2=TRUE,SUM(SUM(SUM(SUM($K2,$L2,$M2,$N2)*SUM($AI2*FctrChngDts!$B$13))*$AF2),$AR2)>$AD2),$AD2,IF(AND($Z2=\"Summer\",$AK2=\"SSP2P3\",$AH2=TRUE,SUM(SUM(SUM(SUM($K2,$L2,$M2,$N2)*SUM($AI2*FctrChngDts!$B$13))*$AF2),$AR2)<=$AD2),SUM(SUM(SUM(SUM($K2,$L2,$M2,$N2)*SUM($AI2*FctrChngDts!$B$13))*$AF2),$AR2),IF(AND($Z2=\"Winter\",$AK2=\"SSP2P3\",$AH2=TRUE,SUM(SUM(SUM(SUM($K2,$L2,$M2,$N2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AU2:$AW2)),$AR2)>$AD2),$AD2,IF(AND($Z2=\"Winter\",$AK2=\"SSP2P3\",$AH2=TRUE,SUM(SUM(SUM(SUM($K2,$L2,$M2,$N2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AU2:$AW2)),$AR2)<=$AD2),SUM(SUM(SUM(SUM($K2,$L2,$M2,$N2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AU2:$AW2)),$AR2),IF(AND($AK2=\"FSP3\",$AH2=TRUE,SUM(SUM(SUM($AI2*FctrChngDts!$B$13)*$M2),$AR2)>$AD2),$AD2,IF(AND($AK2=\"FSP3\",$AH2=TRUE,SUM(SUM(SUM($AI2*FctrChngDts!$B$13)*$M2),$AR2)<=$AD2),SUM(SUM(SUM($AI2*FctrChngDts!$B$13)*$M2),$AR2),IF(AND($Z2=\"Summer\",$AK2=\"SSP3\",$AH2=TRUE,SUM(SUM(SUM(SUM($M2,$N2)*SUM($AI2*FctrChngDts!$B$13))*$AF2),$AR2)>$AD2),$AD2,IF(AND($Z2=\"Summer\",$AK2=\"SSP3\",$AH2=TRUE,SUM(SUM(SUM(SUM($M2,$N2)*SUM($AI2*FctrChngDts!$B$13))*$AF2),$AR2)<=$AD2),SUM(SUM(SUM(SUM($M2,$N2)*SUM($AI2*FctrChngDts!$B$13))*$AF2),$AR2),IF(AND($Z2=\"Winter\",$AK2=\"SSP3\",$AH2=TRUE,SUM(SUM(SUM(SUM($M2,$N2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AU2:$AW2)),$AR2)>$AD2),$AD2,IF(AND($Z2=\"Winter\",$AK2=\"SSP3\",$AH2=TRUE,SUM(SUM(SUM(SUM($M2,$N2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AU2:$AW2)),$AR2)<=$AD2),SUM(SUM(SUM(SUM($M2,$N2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AU2:$AW2)),$AR2),0)))))))))))))))))))))))))))))),2)","v":0},{"$f":"ROUND(IF(SUM($AX2,$AM2)<=$AD2,$AM2,SUM($AD2-$AX2)),2)","v":0},{"$f":"ROUND(SUM($AD2-SUM($AX2:$AY2)),2)","v":0},{"$f":"ROUND(IF(AND($AK2=\"FWP1\",$AH2=TRUE,SUM(SUM(SUM($AI2*FctrChngDts!$B$13)*$J2),$AU2)>$AE2),$AE2,IF(AND($AK2=\"FWP1\",$AH2=TRUE,SUM(SUM(SUM($AI2*FctrChngDts!$B$13)*$J2),$AU2)<=$AE2),SUM(SUM(SUM($AI2*FctrChngDts!$B$13)*$J2),$AU2),IF(AND($Z2=\"Winter\",$AK2=\"SSP1\",$AH2=TRUE,SUM(SUM(SUM(SUM($I2,$J2)*SUM($AI2*FctrChngDts!$B$13))*$AG2),$AU2)>$AE2),$AE2,IF(AND($Z2=\"Winter\",$AK2=\"SSP1\",$AH2=TRUE,SUM(SUM(SUM(SUM($I2,$J2)*SUM($AI2*FctrChngDts!$B$13))*$AG2),$AU2)<=$AE2),SUM(SUM(SUM(SUM($I2,$J2)*SUM($AI2*FctrChngDts!$B$13))*$AG2),$AU2),IF(AND($Z2=\"Summer\",$AK2=\"SSP1\",$AH2=TRUE,SUM(SUM(SUM(SUM($I2,$J2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AR2:$AT2)),$AU2)>$AE2),$AE2,IF(AND($Z2=\"Summer\",$AK2=\"SSP1\",$AH2=TRUE,SUM(SUM(SUM(SUM($I2,$J2)*SUM($AI2*FctrChngDts!$B$13))- SUM($AR2:$AT2)),$AU2)<=$AE2),SUM(SUM(SUM(SUM($I2,$J2)*SUM($AI2*FctrChngDts!$B$13))- SUM($AR2:$AT2)),$AU2),IF(AND($AK2=\"FWP1P2\",$AH2=TRUE,SUM(SUM(SUM(SUM($J2,$L2)*SUM($AI2*FctrChngDts!$B$13))*$AG2),$AU2)>$AE2),$AE2,IF(AND($AK2=\"FWP1P2\",$AH2=TRUE,SUM(SUM(SUM(SUM($J2,$L2)*SUM($AI2*FctrChngDts!$B$13))*$AG2),$AU2)<=$AE2),SUM(SUM(SUM(SUM($J2,$L2)*SUM($AI2*FctrChngDts!$B$13))*$AG2),$AU2),IF(AND($Z2=\"Winter\",$AK2=\"SSP1P2\",$AH2=TRUE,SUM(SUM(SUM(SUM($I2,$K2,$J2,$L2)*SUM($AI2*FctrChngDts!$B$13))*$AG2),$AU2)>$AE2),$AE2,IF(AND($Z2=\"Winter\",$AK2=\"SSP1P2\",$AH2=TRUE,SUM(SUM(SUM(SUM($I2,$K2,$J2,$L2)*SUM($AI2*FctrChngDts!$B$13))*$AG2),$AU2)<=$AE2),SUM(SUM(SUM(SUM($I2,$K2,$J2,$L2)*SUM($AI2*FctrChngDts!$B$13))*$AG2),$AU2),IF(AND($Z2=\"Summer\",$AK2=\"SSP1P2\",$AH2=TRUE,SUM(SUM(SUM(SUM($I2,$K2,$J2,$L2)*SUM($AI2*FctrChngDts!$B$13))- SUM($AR2:$AT2)),$AU2)>$AE2),$AE2,IF(AND($Z2=\"Summer\",$AK2=\"SSP1P2\",$AH2=TRUE,SUM(SUM(SUM(SUM($I2,$K2,$J2,$L2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AR2:$AT2)),$AU2)<=$AE2),SUM(SUM(SUM(SUM($I2,$K2,$J2,$L2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AR2:$AT2)),$AU2),IF(AND($AK2=\"FWP2\",$AH2=TRUE,SUM(SUM(SUM($AI2*FctrChngDts!$B$13)*$L2),$AU2)>$AE2),$AE2,IF(AND($AK2=\"FWP2\",$AH2=TRUE,SUM(SUM(SUM($AI2*FctrChngDts!$B$13)*$L2),$AU2)<=$AE2),SUM(SUM(SUM($AI2*FctrChngDts!$B$13)*$L2),$AU2),IF(AND($Z2=\"Winter\",$AK2=\"SSP2\",$AH2=TRUE,SUM(SUM(SUM(SUM($K2,$L2)*SUM($AI2*FctrChngDts!$B$13))*$AG2),$AU2)>$AE2),$AE2,IF(AND($Z2=\"Winter\",$AK2=\"SSP2\",$AH2=TRUE,SUM(SUM(SUM(SUM($K2,$L2)*SUM($AI2*FctrChngDts!$B$13))*$AG2),$AU2)<=$AE2),SUM(SUM(SUM(SUM($K2,$L2)*SUM($AI2*FctrChngDts!$B$13))*$AG2),$AU2),IF(AND($Z2=\"Summer\",$AK2=\"SSP2\",$AH2=TRUE,SUM(SUM(SUM(SUM($K2,$L2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AR2:$AT2)),$AU2)>$AE2),$AE2,IF(AND($Z2=\"Summer\",$AK2=\"SSP2\",$AH2=TRUE,SUM(SUM(SUM(SUM($K2,$L2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AR2:$AT2)),$AU2)<=$AE2),SUM(SUM(SUM(SUM($K2,$L2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AR2:$AT2)),$AU2),IF(AND($AK2=\"FWP2P3\",$AH2=TRUE,SUM(SUM(SUM(SUM($L2,$N2)*SUM($AI2*FctrChngDts!$B$13))*$AG2),$AU2)>$AE2),$AE2,IF(AND($AK2=\"FWP2P3\",$AH2=TRUE,SUM(SUM(SUM(SUM($L2,$N2)*SUM($AI2*FctrChngDts!$B$13))*$AG2),$AU2)<=$AE2),SUM(SUM(SUM(SUM($L2,$N2)*SUM($AI2*FctrChngDts!$B$13))*$AG2),$AU2),IF(AND($Z2=\"Winter\",$AK2=\"SSP2P3\",$AH2=TRUE,SUM(SUM(SUM(SUM($K2,$L2,$M2,$N2)*SUM($AI2*FctrChngDts!$B$13))*$AG2),$AU2)>$AE2),$AE2,IF(AND($Z2=\"Winter\",$AK2=\"SSP2P3\",$AH2=TRUE,SUM(SUM(SUM(SUM($K2,$L2,$M2,$N2)*SUM($AI2*FctrChngDts!$B$13))*$AG2),$AU2)<=$AE2),SUM(SUM(SUM(SUM($K2,$L2,$M2,$N2)*SUM($AI2*FctrChngDts!$B$13))*$AG2),$AU2),IF(AND($Z2=\"Summer\",$AK2=\"SSP2P3\",$AH2=TRUE,SUM(SUM(SUM(SUM($K2,$L2,$M2,$N2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AR2:$AT2)),$AU2)>$AE2),$AE2,IF(AND($Z2=\"Summer\",$AK2=\"SSP2P3\",$AH2=TRUE,SUM(SUM(SUM(SUM($K2,$L2,$M2,$N2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AR2:$AT2)),$AU2)<=$AE2),SUM(SUM(SUM(SUM($K2,$L2,$M2,$N2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AR2:$AT2)),$AU2),IF(AND($AK2=\"FWP3\",$AH2=TRUE,SUM(SUM(SUM($AI2*FctrChngDts!$B$13)*$N2),$AU2)>$AE2),$AE2,IF(AND($AK2=\"FWP3\",$AH2=TRUE,SUM(SUM(SUM($AI2*FctrChngDts!$B$13)*$N2),$AU2)<=$AE2),SUM(SUM(SUM($AI2*FctrChngDts!$B$13)*$N2),$AU2),IF(AND($Z2=\"Winter\",$AK2=\"SSP3\",$AH2=TRUE,SUM(SUM(SUM(SUM($M2,$N2)*SUM($AI2*FctrChngDts!$B$13))*$AG2),$AU2)>$AE2),$AE2,IF(AND($Z2=\"Winter\",$AK2=\"SSP3\",$AH2=TRUE,SUM(SUM(SUM(SUM($M2,$N2)*SUM($AI2*FctrChngDts!$B$13))*$AG2),$AU2)<=$AE2),SUM(SUM(SUM(SUM($M2,$N2)*SUM($AI2*FctrChngDts!$B$13))*$AG2),$AU2),IF(AND($Z2=\"Summer\",$AK2=\"SSP3\",$AH2=TRUE,SUM(SUM(SUM(SUM($M2,$N2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AR2:$AT2)),$AU2)>$AE2),$AE2,IF(AND($Z2=\"Summer\",$AK2=\"SSP3\",$AH2=TRUE,SUM(SUM(SUM(SUM($M2,$N2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AR2:$AT2)),$AU2)<=$AE2),SUM(SUM(SUM(SUM($M2,$N2)*SUM($AI2*FctrChngDts!$B$13))-SUM($AR2:$AT2)),$AU2),0)))))))))))))))))))))))))))))),2)","v":0},{"$f":"ROUND(IF(SUM($BA2,$AP2)<=$AE2,$AP2,SUM($AE2-$BA2)),2)","v":0},{"$f":"ROUND(SUM($AE2-SUM($BA2:$BB2)),2)","v":0},{"$f":"SUM($DA2,$DJ2,$DS2)","v":0},{"$f":"IF(AND($I2>0,$AH2=FALSE),SUM($AR2*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I2>0,$AH2=TRUE),SUM($AX2*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I2>0,$AH2=FALSE),SUM($AS2*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I2>0,$AH2=TRUE),SUM($AY2*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I2>0,$AH2=FALSE),SUM($AT2*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I2>0,$AH2=TRUE),SUM($AZ2*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J2>0,$AH2=FALSE),SUM($AU2*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J2>0,$AH2=TRUE),SUM($BA2*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J2>0,$AH2=FALSE),SUM($AV2*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J2>0,$AH2=TRUE),SUM($BB2*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J2>0,$AH2=FALSE),SUM($AW2*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J2>0,$AH2=TRUE),SUM($BC2*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K2>0,$AH2=FALSE),SUM($AR2*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K2>0,$AH2=TRUE),SUM($AX2*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K2>0,$AH2=FALSE),SUM($AS2*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K2>0,$AH2=TRUE),SUM($AY2*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K2>0,$AH2=FALSE),SUM($AT2*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K2>0,$AH2=TRUE),SUM($AZ2*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L2>0,$AH2=FALSE),SUM($AU2*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L2>0,$AH2=TRUE),SUM($BA2*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L2>0,$AH2=FALSE),SUM($AV2*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L2>0,$AH2=TRUE),SUM($BB2*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L2>0,$AH2=FALSE),SUM($AW2*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L2>0,$AH2=TRUE),SUM($BC2*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M2>0,$AH2=FALSE),SUM($AR2*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M2>0,$AH2=TRUE),SUM($AX2*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M2>0,$AH2=FALSE),SUM($AS2*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M2>0,$AH2=TRUE),SUM($AY2*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M2>0,$AH2=FALSE),SUM($AT2*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M2>0,$AH2=TRUE),SUM($AZ2*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N2>0,$AH2=FALSE),SUM($AU2*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N2>0,$AH2=TRUE),SUM($BA2*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N2>0,$AH2=FALSE),SUM($AV2*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N2>0,$AH2=TRUE),SUM($BB2*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N2>0,$AH2=FALSE),SUM($AW2*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N2>0,$AH2=TRUE),SUM($BC2*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I2=0,0,IF(AND($I2>0,$K2>0,$AH2=FALSE),SUM($AR2/$P2*$I2),IF(AND($I2>0,$K2=0,$AH2=FALSE),$AR2,IF(AND($I2>0,$K2>0,$AH2=TRUE),ROUND(MIN($HU2,SUM(SUM($I2,$K2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA2,SUM(SUM($I2,$K2)*(FctrChngDts!$B$13)*$AI2)*$IA2)),0),IF(AND($I2>0,$K2=0,$AH2=TRUE),$AX2))))),0)","v":0},{"$f":"ROUND(IF($I2=0,0,IF(AND($I2>0,$K2>0,$AH2=FALSE),SUM($AS2/$P2*$I2),IF(AND($I2>0,$K2=0,$AH2=FALSE),$AS2,IF(AND($I2>0,$K2>0,$AH2=TRUE),ROUND(MIN(SUM($HU2-$BW2),SUM(SUM($I2,$K2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA2)*3),0),IF(AND($I2>0,$K2=0,$AH2=TRUE),$AY2))))),0)","v":0},{"$f":"ROUND(IF($I2=0,0,IF(AND($I2>0,$K2>0,$AH2=FALSE),SUM($AT2/$P2*$I2),IF(AND($I2>0,$K2=0,$AH2=FALSE),$AT2,IF(AND($I2>0,$K2>0,$AH2=TRUE),ROUND(MAX(0,SUM($HU2-$BW2-$BX2)),0),IF(AND($I2>0,$K2=0,$AH2=TRUE),$AZ2))))),0)","v":0},{"$f":"IF($J2=0,0,IF(AND($J2>0,$L2=0,$N2=0,$AH2=FALSE,$AJ2=FALSE),ROUND(MIN($HX2,SUM($AU2,$BA2)),0),IF(AND($J2>0,$L2=0,$N2=0,$AH2=TRUE,$AJ2=FALSE),ROUND(MIN($HX2,SUM($AU2,SUM($J2*$AI2*FctrChngDts!$B$13))),0),IF(AND($J2>0,$L2>0,$N2=0,$AH2=FALSE,$AJ2=FALSE),ROUND(MIN($HX2,SUM(SUM($J2,$L2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA2,SUM(SUM($J2,$L2)*(FctrChngDts!$B$13)*$AI2)*$IA2)),0),IF(AND($J2>0,$L2>0,$N2=0,$AH2=TRUE,$AJ2=FALSE),ROUND(MIN($HX2,SUM(SUM(SUM(SUM($J2,$L2)*FctrChngDts!$C$11*$IA2),SUM(SUM($J2,$L2)*SUM(FctrChngDts!$B$13*$AI2)*$IA2)))),0),IF(AND($J2>0,$L2=0,$N2=0,$AH2=FALSE,$AJ2=TRUE),ROUND(MIN($HX2,SUM($AU2,$BA2)),0),IF(AND($J2>0,$L2=0,$N2=0,$AH2=TRUE,$AJ2=TRUE),ROUND(MIN($HX2,SUM($AU2,SUM($J2*$AI2*FctrChngDts!$B$13))),0),IF(AND($J2>0,$L2>0,$N2=0,$AH2=FALSE,$AJ2=TRUE),ROUND(MIN($HX2,SUM(SUM($J2,$L2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA2,SUM(SUM($J2,$L2)*(FctrChngDts!$B$13)*$AI2)*$IA2)),0),IF(AND($J2>0,$L2>0,$N2=0,$AH2=TRUE,$AJ2=TRUE),ROUND(MIN($HX2,SUM(SUM(SUM(SUM($J2,$L2)*FctrChngDts!$C$12*$IA2),SUM(SUM($J2,$L2)*SUM(FctrChngDts!$B$13*$AI2)*$IA2)))),0))))))))))","v":0},{"$f":"IF($J2=0,0,IF(AND($J2>0,$L2=0,$N2=0,$AH2=FALSE,$AJ2=FALSE),ROUND(MIN(SUM($HX2-$BZ2),SUM($AU2*3)),0),IF(AND($J2>0,$L2=0,$N2=0,$AH2=TRUE,$AJ2=FALSE),ROUND(MIN(SUM($HX2-$BZ2),SUM(SUM($J2,$L2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA2)*3),0),IF(AND($J2>0,$L2>0,$N2=0,$AH2=FALSE,$AJ2=FALSE),ROUND(MIN(SUM($HX2-$BZ2),SUM(SUM($J2,$L2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA2)*3),0),IF(AND($J2>0,$L2>0,$N2=0,$AH2=TRUE,$AJ2=FALSE),ROUND(MIN(SUM($HX2-$BZ2),SUM(SUM($J2,$L2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA2)*3),0),IF(AND($J2>0,$L2=0,$N2=0,$AH2=FALSE,$AJ2=TRUE),ROUND(MIN(SUM($HX2-$BZ2),SUM($AU2*3)),0),IF(AND($J2>0,$L2=0,$N2=0,$AH2=TRUE,$AJ2=TRUE),ROUND(MIN(SUM($HX2-$BZ2),SUM(SUM($J2,$L2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA2)*3),0),IF(AND($J2>0,$L2>0,$N2=0,$AH2=FALSE,$AJ2=TRUE),ROUND(MIN(SUM($HX2-$BZ2),SUM(SUM($J2,$L2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA2)*3),0),IF(AND($J2>0,$L2>0,$N2=0,$AH2=TRUE,$AJ2=TRUE),ROUND(MIN(SUM($HX2-$BZ2),SUM(SUM($J2,$L2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA2)*3),0))))))))))","v":0},{"$f":"IF($J2=0,0,ROUND(MAX(0,SUM($HX2-$BZ2-$CA2)),0))","v":0},{"$f":"ROUND(IF($K2=0,0,IF(AND($I2>0,$K2>0,$M2=0,$AH2=FALSE),SUM($AR2-$BW2),IF(AND($I2=0,$K2>0,$M2>0,$AH2=FALSE),SUM($AR2/$P2*$K2),IF(AND($I2=0,$K2>0,$M2=0,$AH2=FALSE),$AR2,IF($K2=0,0,IF(AND($I2>0,$K2>0,$M2=0,$AH2=TRUE),ROUND(MIN($HV2,SUM(SUM($I2,$K2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB2,SUM(SUM($I2,$K2)*(FctrChngDts!$B$13)*$AI2)*$IB2)),0),IF(AND($I2=0,$K2>0,$M2>0,$AH2=TRUE),ROUND(MIN($HV2,SUM(SUM($I2,$K2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB2,SUM(SUM($I2,$K2)*(FctrChngDts!$B$13)*$AI2)*$IB2)),0),IF(AND($I2=0,$K2>0,$M2=0,$AH2=TRUE),$AX2)))))))),0)","v":0},{"$f":"ROUND(IF($K2=0,0,IF(AND($I2>0,$K2>0,$M2=0,$AH2=FALSE),SUM($AS2-$BX2),IF(AND($I2=0,$K2>0,$M2>0,$AH2=FALSE),SUM($AS2/$P2*$K2),IF(AND($I2=0,$K2>0,$M2=0,$AH2=FALSE),$AS2,IF($K2=0,0,IF(AND($I2>0,$K2>0,$M2=0,$AH2=TRUE),ROUND(MIN(SUM($HV2-$BW2),SUM(SUM($I2,$K2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB2)*3),0),IF(AND($I2=0,$K2>0,$M2>0,$AH2=TRUE),ROUND(MIN(SUM($HV2-$BW2),SUM(SUM($I2,$K2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB2)*3),0),IF(AND($I2=0,$K2>0,$M2=0,$AH2=TRUE),$AY2)))))))),0)","v":0},{"$f":"ROUND(IF($K2=0,0,IF(AND($I2>0,$K2>0,$M2=0,$AH2=FALSE),SUM($AT2-$BY2),IF(AND($I2=0,$K2>0,$M2>0,$AH2=FALSE),SUM($AT2/$P2*$K2),IF(AND($I2=0,$K2>0,$M2=0,$AH2=FALSE),$AT2,IF($K2=0,0,IF(AND($I2>0,$K2>0,$M2=0,$AH2=TRUE),ROUND(MAX(0,SUM($HV2-$CC2-$CD2)),0),IF(AND($I2=0,$K2>0,$M2>0,$AH2=TRUE),ROUND(MAX(0,SUM($HV2-$CC2-$CD2)),0),IF(AND($I2=0,$K2>0,$M2=0,$AH2=TRUE),$AZ2)))))))),0)","v":0},{"$f":"IF($L2=0,0,IF(AND($J2>0,$L2>0,$N2=0,$AH2=FALSE,$AJ2=FALSE),ROUND(MIN($HY2,SUM(SUM($J2,$L2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB2,SUM(SUM($J2,$L2)*(FctrChngDts!$B$13)*$AI2)*$IB2)),0),IF(AND($J2>0,$L2>0,$N2=0,$AH2=TRUE,$AJ2=FALSE),ROUND(MIN($HY2,SUM(SUM(SUM(SUM($J2,$L2)*FctrChngDts!$C$11*$IB2),SUM(SUM($J2,$L2)*SUM(FctrChngDts!$B$13*$AI2)*$IB2)))),0),IF(AND($J2=0,$L2>0,$N2=0,$AH2=FALSE,$AJ2=FALSE),ROUND(MIN($HY2,SUM($L2*FctrChngDts!$C$11)),0),IF(AND($J2=0,$L2>0,$N2=0,$AH2=TRUE,$AJ2=FALSE),ROUND(MIN($HY2,SUM(SUM(SUM(SUM($J2,$L2)*FctrChngDts!$C$11*$IB2),SUM(SUM($J2,$L2)*SUM(FctrChngDts!$B$13*$AI2)*$IB2)))),0),IF(AND($J2>0,$L2>0,$N2=0,$AH2=FALSE,$AJ2=TRUE),ROUND(MIN($HY2,SUM(SUM($J2,$L2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB2,SUM(SUM($J2,$L2)*(FctrChngDts!$B$13)*$AI2)*$IB2)),0),IF(AND($J2>0,$L2>0,$N2=0,$AH2=TRUE,$AJ2=TRUE),ROUND(MIN($HY2,SUM(SUM(SUM(SUM($J2,$L2)*FctrChngDts!$C$12*$IB2),SUM(SUM($J2,$L2)*SUM(FctrChngDts!$B$13*$AI2)*$IB2)))),0),IF(AND($J2=0,$L2>0,$N2=0,$AH2=FALSE,$AJ2=TRUE),ROUND(MIN($HY2,SUM($L2*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J2=0,$L2>0,$N2=0,$AH2=TRUE,$AJ2=TRUE),ROUND(MIN($HY2,SUM(SUM(SUM(SUM($J2,$L2)*FctrChngDts!$C$12*$IB2),SUM(SUM($J2,$L2)*SUM(FctrChngDts!$B$13*$AI2)*$IB2)))),0))))))))))","v":0},{"$f":"IF($L2=0,0,IF(AND($J2>0,$L2>0,$N2=0,$AH2=FALSE,$AJ2=FALSE),ROUND(MIN(SUM($HY2-$CF2),SUM(SUM($J2,$L2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB2)*3),0),IF(AND($J2>0,$L2>0,$N2=0,$AH2=TRUE,$AJ2=FALSE),ROUND(MIN(SUM($HY2-$CF2),SUM(SUM($J2,$L2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB2)*3),0),IF(AND($J2=0,$L2>0,$N2=0,$AH2=FALSE,$AJ2=FALSE),ROUND(MIN(SUM($HY2-$CF2),SUM($AU2*3)),0),IF(AND($J2=0,$L2>0,$N2=0,$AH2=TRUE,$AJ2=FALSE),ROUND(MIN(SUM($HY2-$CF2),SUM(SUM($J2,$L2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB2)*3),0),IF(AND($J2>0,$L2>0,$N2=0,$AH2=FALSE,$AJ2=TRUE),ROUND(MIN(SUM($HY2-$CF2),SUM(SUM($J2,$L2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB2)*3),0),IF(AND($J2>0,$L2>0,$N2=0,$AH2=TRUE,$AJ2=TRUE),ROUND(MIN(SUM($HY2-$CF2),SUM(SUM($J2,$L2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB2)*3),0),IF(AND($J2=0,$L2>0,$N2=0,$AH2=FALSE,$AJ2=TRUE),ROUND(MIN(SUM($HY2-$CF2),SUM($AU2*3)),0),IF(AND($J2=0,$L2>0,$N2=0,$AH2=TRUE,$AJ2=TRUE),ROUND(MIN(SUM($HY2-$CF2),SUM(SUM($J2,$L2)*IF($AJ2=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB2)*3),0))))))))))","v":0},{"$f":"IF($L2=0,0,ROUND(MAX(0,SUM($HY2-$CF2-$CG2)),0))","v":0},{"$f":"ROUND(IF($M2=0,0,IF($AH2=FALSE,SUM($AR2-SUM($BW2,$CC2)),IF($M2=0,0,IF($AH2=TRUE,SUM($AX2-SUM($BW2,$CC2)))))),0)","v":0},{"$f":"ROUND(IF($M2=0,0,IF($AH2=FALSE,SUM($AS2-SUM($BX2,$CD2)),IF($M2=0,0,IF($AH2=TRUE,SUM($AY2-SUM($BX2,$CD2)))))),0)","v":0},{"$f":"ROUND(IF($M2=0,0,IF($AH2=FALSE,SUM($AT2-SUM($BY2,$CE2)),IF($M2=0,0,IF($AH2=TRUE,SUM($AZ2-SUM($BY2,$CE2)))))),0)","v":0},{"$f":"ROUND(IF($N2=0,0,IF($AH2=FALSE,SUM($AU2-SUM($BZ2,$CF2)),IF($N2=0,0,IF($AH2=TRUE,SUM($BA2-SUM($BZ2,$CF2)))))),0)","v":0},{"$f":"ROUND(IF($N2=0,0,IF($AH2=FALSE,SUM($AV2-SUM($CA2,$CG2)),IF($N2=0,0,IF($AH2=TRUE,SUM($BB2-SUM($CA2,$CG2)))))),0)","v":0},{"$f":"ROUND(IF($N2=0,0,IF($AH2=FALSE,SUM($AW2-SUM($CB2,$CH2)),IF($N2=0,0,IF($AH2=TRUE,SUM($BC2-SUM($CB2,$CH2)))))),0)","v":0},{"$f":"ROUND(IF(AND($S2>0,Account!$AG$2=TRUE,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH2=FALSE),SUM(Usage!$BW2:$CB2)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V2>0,Account!$AG$2=TRUE,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH2=FALSE),SUM(Usage!$CC2:$CH2)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y2>0,Account!$AG$2=TRUE,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH2=FALSE),SUM(Usage!$CI2:$CN2)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH2=TRUE,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S2),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S2)),2)","v":0},{"$f":"ROUND(IF(OR($AH2=TRUE,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V2),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V2)),2)","v":0},{"$f":"IF(OR($AH2=TRUE,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y2),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y2))","v":0},{"$f":"ROUND(IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW2),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX2),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY2),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ2),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA2),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB2),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB2)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S2),2)","v":0},{"$f":"SUM($CU2:$DA2)","v":0},{"$f":"IF($CR2>$DB2,SUM($CR2-$DB2),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC2),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD2),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE2),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF2),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG2),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH2),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH2)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V2),2)","v":0},{"$f":"SUM($DD2:$DJ2)","v":0},{"$f":"IF($CS2>$DK2,SUM($CS2-$DK2),0)","v":0},{"$f":"IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI2),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI2))","v":0},{"$f":"IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ2),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ2))","v":0},{"$f":"IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK2),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK2))","v":0},{"$f":"IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL2),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL2))","v":0},{"$f":"IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM2),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM2))","v":0},{"$f":"IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN2),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN2))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y2)","v":0},{"$f":"SUM($DM2:$DS2)","v":0},{"$f":"SUM($CT2-$DT2)","v":0},{"$f":"SUM($DB2,$DK2,$DT2)","v":0},{"$f":"SUM($CR2:$CT2)","v":0},{"$f":"IF($DW2>IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV2*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV2*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW2-IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV2*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV2*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV2<$DW2,SUM($DW2-$DV2),0))","v":0},{"$f":"IF(OR(AND($D2<=FctrChngDts!$B$14,Usage!$E2>FctrChngDts!$B$14),AND(Usage!$D2<=FctrChngDts!$C$14,Usage!$E2>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},{"$f":"ROUND(SUM($CO2:$CQ2,$DV2,$DX2:$DY2),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW2),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX2),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY2),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ2),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA2),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB2),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC2),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD2),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE2),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF2),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG2),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH2),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN2)","v":0},{"$f":"ROUND(SUM($EA2:$ER2),2)","v":0},{"$f":"IF(AND($S2>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E2<>\"D-CARE\",Tenant!$F2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET2=TRUE,$S2>0,$V2=0),SUM(SUM($BW2:$CB2)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET2=TRUE,$S2>0,$V2>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW2:$CB2)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET2=TRUE,$S2>0,$V2>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW2:$CB2)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S2>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S2>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S2>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV2=TRUE,$S2>0,$V2=0),SUM(SUM($BW2:$CB2)*'CRS1'!$P$2),IF(AND($EV2=TRUE,$S2>0,$V2>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW2:$CB2)*'CRS1'!$P$2),IF(AND($EV2=TRUE,$S2>0,$V2>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW2:$CB2)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S2>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX2=TRUE,$S2>0,$V2=0),SUM(SUM($BW2:$CB2)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX2=TRUE,$S2>0,$V2>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW2:$CB2)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX2=TRUE,$S2>0,$V2>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW2:$CB2)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S2>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ2=TRUE,$S2>0),SUM(SUM($BW2:$CB2)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V2>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E2<>\"D-CARE\",Tenant!$F2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB2=TRUE,$S2>0,$V2>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC2:$CH2)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB2=TRUE,$S2>0,$V2>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC2:$CH2)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB2=TRUE,$V2>0,$Y2>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC2:$CH2)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB2=TRUE,$V2>0,$Y2>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC2:$CH2)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB2=TRUE,$S2=0,$V2>0,$Y2=0),SUM(SUM($CC2:$CH2)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V2>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V2>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V2>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD2=TRUE,$S2>0,$V2>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC2:$CH2)*'CRS2'!$P$2),IF(AND($FD2=TRUE,$S2>0,$V2>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC2:$CH2)*'CRS2'!$P$2),IF(AND($FD2=TRUE,$V2>0,$Y2>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC2:$CH2)*'CRS2'!$P$2),IF(AND($FD2=TRUE,$V2>0,$Y2>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC2:$CH2)*'CRS2'!$P$2),IF(AND($FD2=TRUE,$S2=0,$V2>0,$Y2=0),SUM(SUM($CC2:$CH2)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V2>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF2=TRUE,$S2>0,$V2>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC2:$CH2)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF2=TRUE,$S2>0,$V2>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC2:$CH2)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF2=TRUE,$V2>0,$Y2>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC2:$CH2)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF2=TRUE,$V2>0,$Y2>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC2:$CH2)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF2=TRUE,$S2=0,$V2>0,$Y2=0),SUM(SUM($CC2:$CH2)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V2>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH2=TRUE,$V2>0),SUM(SUM($CC2:$CH2)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y2>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E2<>\"D-CARE\",Tenant!$F2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ2=TRUE,$V2=0,$Y2>0),SUM(SUM($CI2:$CN2)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ2=TRUE,$V2>0,$Y2>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI2:$CN2)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ2=TRUE,$V2>0,$Y2>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI2:$CN2)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y2>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y2>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y2>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL2=TRUE,$V2=0,$Y2>0),SUM(SUM($CI2:$CN2)*'CRS3'!$P$2),IF(AND($FL2=TRUE,$V2>0,$Y2>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI2:$CN2)*'CRS3'!$P$2),IF(AND($FL2=TRUE,$V2>0,$Y2>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI2:$CN2)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y2>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN2=TRUE,$V2=0,$Y2>0),SUM(SUM($CI2:$CN2)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN2=TRUE,$V2>0,$Y2>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI2:$CN2)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN2=TRUE,$V2>0,$Y2>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI2:$CN2)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y2>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP2=TRUE,$Y2>0),SUM(SUM($CI2:$CN2)*Account!$T$2),0)","v":0},{"$f":"SUM($EU2,$FC2,$FK2)","v":0},{"$f":"SUM($EW2,$FE2,$FM2)","v":0},{"$f":"SUM($EY2,$FG2,$FO2)","v":0},{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR2:$FT2))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO2:$CQ2,$FR2:$FT2))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA2:$EF2)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG2:$EL2)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM2:$ER2)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV2,$CO2:$CQ2,$EA2:$ER2)/$P2)*$S2*FctrChngDts!$B$15),SUM(SUM(SUM($DV2,$CO2:$CQ2,$FR2:$FT2)/$P2)*$S2*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV2,$CO2:$CQ2,$EA2:$ER2)/$P2)*$V2*FctrChngDts!$B$15),SUM(SUM(SUM($DV2,$CO2:$CQ2,$FR2:$FT2)/$P2)*$V2*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV2,$CO2:$CQ2,$EA2:$ER2)/$P2)*$Y2*FctrChngDts!$B$15),SUM(SUM(SUM($DV2,$CO2:$CQ2,$FR2:$FT2)/$P2)*$Y2*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA2*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI2*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ2*FctrChngDts!$D$15)","v":0},{"$f":"IF(SUM($FW2:$FY2,$GC2:$GE2)<0,0,SUM($FW2:$FY2,$GC2:$GE2))","v":0},{"$f":"IF(Account!$M$2=TRUE,SUM($DZ2,$FU2,$GF2,$GZ2:$HE2),IF(Account!$Q$2=TRUE,SUM($DZ2,$FV2,$GF2,$GZ2:$HE2),SUM($DZ2,$ES2,$FU2:$FV2,$GF2,$GZ2:$HE2)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E2),Usage!$P2,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D2,FctrChngDts!$C$17<=Usage!$E2),SUM(FctrChngDts!$C$17-Usage!$D2),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E2),Usage!$P2,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D2,FctrChngDts!$C$19<=Usage!$E2),SUM(FctrChngDts!$C$19-Usage!$D2),0))))","v":0},{"$f":"SUM($P2-$GH2)","v":1},{"$f":"SUM($GG2-SUM($FZ2:$GB2))","v":0},{"$f":"SUM($GJ2/$P2*$GH2)","v":0},{"$f":"SUM($GJ2-$GK2)","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GK2*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK2*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL2*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL2*FctrChngDts!$B$19),0))","v":0},{"$f":"SUM($GM2:$GN2)","v":0},{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D2))","v":0},{"$f":"SUM($P2-$GP2)","v":1},{"$f":"ROUND(IF(OR(VLOOKUP($A2,Tenant!$A:$J,8,FALSE)=TRUE,$GG2<0),0,SUM(SUM(SUM($GG2/$P2*$GP2)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A2,Tenant!$A:$J,8,FALSE)=TRUE,$GG2<0),0,SUM(SUM(SUM($GG2/$P2*$GQ2)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D2))","v":0},{"$f":"SUM($P2-$GT2)","v":1},{"$f":"IF($GT2=0,0,SUM($H2/$P2*$GT2))","v":0},{"$f":"SUM($H2-$GV2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A2,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV2*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A2,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW2*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU2:$DA2,$EU2,$EA2:$EF2,$FA2)-SUM(SUM($BW2:$CB2)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD2:$DJ2,$FC2,$EG2:$EL2,$FI2)-SUM(SUM($CC2:$CH2)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM2:$DS2,$FK2,$EM2:$ER2,$FQ2)-SUM(SUM($CI2:$CN2)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO2,$CU2:$DA2,$EU2,$EW2,$EY2,$EA2:$EF2,$FA2,$CP2,$DD2:$DJ2,$FC2,$FE2,$FG2,$EG2:$EL2,$FI2)/$P2*$S2)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO2,$CU2:$DA2,$EU2,$EW2,$EY2,$EA2:$EF2,$FA2,$CP2,$DD2:$DJ2,$FC2,$FE2,$FG2,$EG2:$EL2,$FI2)/$P2*$V2)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ2,$DM2:$DS2,$FK2,$FM2,$FO2,$EM2:$ER2,$FQ2)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D2,BslnAllctnCrrnt!$A$1<=$E2),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK2=\"FSP1\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$Q2,BslnAllctnCrrnt!$A$1<$R2),SUM(BslnAllctnCrrnt!$A$1-$Q2),IF(AND($AK2=\"FSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$Q2,BslnAllctnCrrnt!$A$1<$R2),SUM(BslnAllctnCrrnt!$A$1-$Q2),IF(AND($AK2=\"FSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),$I2,IF(AND($AK2=\"SSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$Q2,BslnAllctnCrrnt!$A$1<$R2),SUM(BslnAllctnCrrnt!$A$1-$Q2),IF(AND($AK2=\"SSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),$I2,0)))))","v":0},{"$f":"IF(AND($AK2=\"FSP1\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$Q2,BslnAllctnCrrnt!$A$1<$R2),SUM($I2-$HG2),IF(AND($AK2=\"FSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$Q2,BslnAllctnCrrnt!$A$1<$R2),SUM($I2-$HG2),IF(AND($AK2=\"FSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM($I2-$HG2),IF(AND($AK2=\"SSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$Q2,BslnAllctnCrrnt!$A$1<$R2),SUM($I2-$HG2),IF(AND($AK2=\"SSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM($I2-$HG2),0)))))","v":0},{"$f":"IF(AND($AK2=\"SSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$Q2,BslnAllctnCrrnt!$A$1<$R2),0,IF(AND(FctrChngDts!$A$2>=$D2,FctrChngDts!$B$2<$E2),IF(AND($AK2=\"SSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM(BslnAllctnCrrnt!$A$1-$T2),0),IF(AND($AK2=\"FSP2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM(BslnAllctnCrrnt!$A$1-$T2),IF(AND($AK2=\"FSP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM(BslnAllctnCrrnt!$A$1-$T2),IF(AND($AK2=\"FSP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$W2,BslnAllctnCrrnt!$A$1<$X2),$K2,IF(AND($AK2=\"FSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$Q2,BslnAllctnCrrnt!$A$1<$R2),0,IF(AND($AK2=\"FSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM(BslnAllctnCrrnt!$A$1-$T2),IF(AND($AK2=\"SSP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM(BslnAllctnCrrnt!$A$1-$T2),IF(AND($AK2=\"SSP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$W2,BslnAllctnCrrnt!$A$1<$X2),$K2,0)))))))))","v":0},{"$f":"IF(AND($AK2=\"SSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$Q2,BslnAllctnCrrnt!$A$1<$R2),SUM($K2-$HI2),IF(AND($AK2=\"SSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM($K2-$HI2),IF(AND($AK2=\"FSP2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM($K2-$HI2),IF(AND($AK2=\"FSP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM($K2-$HI2),IF(AND($AK2=\"FSP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$W2,BslnAllctnCrrnt!$A$1<$X2),SUM($K2-$HI2),IF(AND($AK2=\"FSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$Q2,BslnAllctnCrrnt!$A$1<$R2),SUM($K2-$HI2),IF(AND($AK2=\"FSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM($K2-$HI2),IF(AND($AK2=\"SSP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM($K2-$HI2),IF(AND($AK2=\"SSP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$W2,BslnAllctnCrrnt!$A$1<$X2),SUM($K2-$HI2),0)))))))))","v":0},{"$f":"IF(AND($AK2=\"FSP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),0,IF(AND($AK2=\"FSP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$W2,BslnAllctnCrrnt!$A$1<$X2),SUM(BslnAllctnCrrnt!$A$1-$W2),IF(AND($AK2=\"FSP3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$W2,BslnAllctnCrrnt!$A$1<$X2),SUM(BslnAllctnCrrnt!$A$1-$W2),0)))","v":0},{"$f":"IF(AND($AK2=\"FSP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM($M2-$HK2),IF(AND($AK2=\"FSP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$W2,BslnAllctnCrrnt!$A$1<$X2),SUM($M2-$HK2),IF(AND($AK2=\"FSP3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$W2,BslnAllctnCrrnt!$A$1<$X2),SUM($M2-$HK2),0)))","v":0},{"$f":"IF(AND($AK2=\"FWP1\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$Q2,BslnAllctnCrrnt!$A$1<$R2),SUM(BslnAllctnCrrnt!$A$1-$Q2),IF(AND($AK2=\"FWP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$Q2,BslnAllctnCrrnt!$A$1<$R2),SUM(BslnAllctnCrrnt!$A$1-$Q2),IF(AND($AK2=\"FWP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),$J2,IF(AND(FctrChngDts!$A$2>=$D2,FctrChngDts!$B$2<$E2),IF(AND($AK2=\"SSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$Q2,BslnAllctnCrrnt!$A$1<$R2),SUM(BslnAllctnCrrnt!$A$1-$Q2),0),IF(AND($AK2=\"SSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),$J2,0)))))","v":0},{"$f":"IF(AND($AK2=\"FWP1\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$Q2,BslnAllctnCrrnt!$A$1<$R2),SUM($J2-$HM2),IF(AND($AK2=\"FWP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$Q2,BslnAllctnCrrnt!$A$1<$R2),SUM($J2-$HM2),IF(AND($AK2=\"FWP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM($J2-$HM2),IF(AND($AK2=\"SSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$Q2,BslnAllctnCrrnt!$A$1<$R2),SUM($J2-$HM2),IF(AND($AK2=\"SSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM($J2-$HM2),0)))))","v":0},{"$f":"IF(AND($AK2=\"FWP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$Q2,BslnAllctnCrrnt!$A$1<$R2),0,IF(AND($AK2=\"FWP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM(BslnAllctnCrrnt!$A$1-$T2),IF(AND($AK2=\"FWP2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM(BslnAllctnCrrnt!$A$1-$T2),IF(AND($AK2=\"FWP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM(BslnAllctnCrrnt!$A$1-$T2),IF(AND($AK2=\"FWP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$W2,BslnAllctnCrrnt!$A$1<$X2),$L2,IF(AND($AK2=\"SSP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM(BslnAllctnCrrnt!$A$1-$T2),IF(AND($AK2=\"SSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$Q2,BslnAllctnCrrnt!$A$1<$R2),0,IF(AND($AK2=\"SSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM(BslnAllctnCrrnt!$A$1-$T2),0))))))))","v":0},{"$f":"IF(AND($AK2=\"FWP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$Q2,BslnAllctnCrrnt!$A$1<$R2),SUM($L2-$HO2),IF(AND($AK2=\"FWP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM($L2-$HO2),IF(AND($AK2=\"FWP2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM($L2-$HO2),IF(AND($AK2=\"FWP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM($L2-$HO2),IF(AND($AK2=\"FWP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$W2,BslnAllctnCrrnt!$A$1<$X2),SUM($L2-$HO2),IF(AND($AK2=\"SSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$Q2,BslnAllctnCrrnt!$A$1<$R2),SUM($L2-$HO2),IF(AND($AK2=\"SSP1P2\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM($L2-$HO2),0)))))))","v":0},{"$f":"IF(AND($AK2=\"FWP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),0,IF(AND($AK2=\"FWP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$W2,BslnAllctnCrrnt!$A$1<$X2),SUM(BslnAllctnCrrnt!$A$1-$W2),IF(AND($AK2=\"FWP3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$W2,BslnAllctnCrrnt!$A$1<$X2),SUM(BslnAllctnCrrnt!$A$1-$W2),IF(AND($AK2=\"SSP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),0,IF(AND($AK2=\"SSP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$W2,BslnAllctnCrrnt!$A$1<$X2),SUM(BslnAllctnCrrnt!$A$1-$W2),0)))))","v":0},{"$f":"IF(AND($AK2=\"FWP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM($N2-$HQ2),IF(AND($AK2=\"FWP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$W2,BslnAllctnCrrnt!$A$1<$X2),SUM($N2-$HQ2),IF(AND($AK2=\"FWP3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$W2,BslnAllctnCrrnt!$A$1<$X2),SUM($N2-$HQ2),IF(AND($AK2=\"SSP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$T2,BslnAllctnCrrnt!$A$1<$U2),SUM($N2-$HQ2),IF(AND($AK2=\"SSP2P3\",$HF2=TRUE,BslnAllctnCrrnt!$A$1>=$W2,BslnAllctnCrrnt!$A$1<$X2),SUM($N2-$HQ2),0)))))","v":0},{"$f":"IF(ROUND(SUM($H2/$P2*$J2),0)>ROUND(SUM($H2/$P2*$L2),0),SUM($H2-$HT2),ROUND(SUM($H2/$P2*$J2),0))","v":0},{"$f":"IF(ROUND(SUM($H2/$P2*$L2),0)>ROUND(SUM($H2/$P2*$J2),0),SUM($H2-$HS2),ROUND(SUM($H2/$P2*$L2),0))","v":0},{"$f":"IF($HS2=0,0,SUM($HS2/$J2*$I2))","v":0},{"$f":"IF($HT2=0,0,SUM($HT2/$L2*$K2))","v":0},{"$f":"IFERROR(IF(ROUND(SUM(SUM($HU2:$HV2)/SUM($HS2:$HT2)),2)>=0.5,ROUND(SUM(SUM($HU2:$HV2)/SUM($HS2:$HT2)),2),1-$HZ2),0)","v":0},{"$f":"IF($HS2=0,0,SUM($HS2/$J2*$J2))","v":0},{"$f":"IF($HT2=0,0,SUM($HT2/$L2*$L2))","v":0},{"$f":"IFERROR(IF(ROUND(SUM(SUM($HX2:$HY2)/SUM($HS2:$HT2)),2)>=0.5,ROUND(SUM(SUM($HX2:$HY2)/SUM($HS2:$HT2)),2),1-$HW2),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM($HS2/SUM($HS2:$HT2)),2)>=0.5,ROUND(SUM($HS2/SUM($HS2:$HT2)),2),SUM(1-$IB2)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM($HT2/SUM($HS2:$HT2)),2)>=0.5,ROUND(SUM($HT2/SUM($HS2:$HT2)),2),SUM(1-$IA2)),0)","v":0}]
[2,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G3),0,IF($F3<=$G3,SUM($G3-$F3),IF($F3>$G3,SUM((Account!$L$2-Usage!$F3)+Usage!$G3+1))))","v":0},{"$f":"IF($Q3=0,0,IF($R3=0,0,IF(AND($Q3<FctrChngDts!$A$2,$R3>=FctrChngDts!$A$2),SUM($R3-FctrChngDts!$A$2+1),IF(AND($Q3>=FctrChngDts!$A$2,$R3>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q3),IF(AND($Q3>=FctrChngDts!$A$2,$R3<FctrChngDts!$B$2),SUM($R3-$Q3+1),0)))))","v":0},{"$f":"IF($Q3=0,0,IF($R3=0,0,IF(AND($Q3<FctrChngDts!$A$2,$R3>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q3),IF(AND($Q3<FctrChngDts!$A$2,$R3<FctrChngDts!$A$2),SUM($R3-$Q3+1),IF(AND($Q3>FctrChngDts!$A$2,$R3>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R3+1),0)))))","v":0},{"$f":"IF($T3=0,0,IF($U3=0,0,IF(AND($T3<FctrChngDts!$A$2,$U3>=FctrChngDts!$A$2),SUM($U3-FctrChngDts!$A$2+1),IF(AND($T3>=FctrChngDts!$A$2,$U3<FctrChngDts!$B$2),SUM($U3-$T3+1),IF(AND($T3>=FctrChngDts!$A$2,$U3>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T3)<0),0,IF(AND($T3>=FctrChngDts!$A$2,$U3>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T3),0))))))","v":0},{"$f":"IF($T3=0,0,IF($U3=0,0,IF(AND($T3<FctrChngDts!$A$2,$U3>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T3),IF(AND($T3>=FctrChngDts!$B$2,$U3>=FctrChngDts!$B$2),SUM($U3-$T3+1),IF(AND($T3<FctrChngDts!$A$2,$U3<FctrChngDts!$A$2),SUM($U3-$T3+1),IF(AND($T3>=FctrChngDts!$A$2,$U3>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U3+1),0))))))","v":0},{"$f":"IF($W3=0,0,IF($X3=0,0,IF(AND($W3>=FctrChngDts!$A$2,$X3>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W3)<0),0,IF(AND($W3>=FctrChngDts!$A$2,$X3>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W3),IF(AND($W3>=FctrChngDts!$A$2,$X3<FctrChngDts!$B$2),SUM($X3-$W3+1),IF(AND($W3<FctrChngDts!$A$2,$X3>=FctrChngDts!$A$2),SUM($X3-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W3=0,0,IF($X3=0,0,IF(AND($W3<FctrChngDts!$A$2,$X3<FctrChngDts!$A$2),SUM($X3-$W3+1),IF(AND($W3>=FctrChngDts!$A$2,$X3>=FctrChngDts!$B$2,SUM($X3-FctrChngDts!$B$2+1)<=$Y3),SUM($X3-FctrChngDts!$B$2+1),IF(AND($W3>=FctrChngDts!$A$2,$X3>=FctrChngDts!$B$2),SUM($X3-$W3+1),IF(AND($W3<FctrChngDts!$A$2,$X3>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W3),0))))))","v":0},{"$f":"IF(AND($D3>=FctrChngDts!$C$2,$E3<FctrChngDts!$E$2),\"1\",IF(AND($D3>=FctrChngDts!$E$2,$E3<FctrChngDts!$G$2),\"2\",IF(AND($D3>=FctrChngDts!$G$2,$E3<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},{"$f":"SUM($E3-$D3+1)","v":1},{"$f":"IF($D3>=FctrChngDts!$D$2,,IF(AND($D3>=FctrChngDts!$C$2,$D3<=FctrChngDts!$D$2),$D3,IF(AND($D3>=FctrChngDts!$C$2,$D3>=FctrChngDts!$D$2,$E3>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D3>FctrChngDts!$D$2,,IF($D3=FctrChngDts!$D$2,$D3,IF(AND($D3>=FctrChngDts!$C$2,$E3<FctrChngDts!$D$2),$E3,IF(AND($D3>=FctrChngDts!$C$2,$E3>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D3>=FctrChngDts!$D$2,$E3>=FctrChngDts!$D$2,$E3>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E3<FctrChngDts!$D$2,$E3<=FctrChngDts!$D$2),$E3,))))))","v":"00:00:00"},{"$f":"IF($Q3=0,0,IF($R3=0,0,SUM($R3-$Q3+1)))","v":0},{"$f":"IF(AND($D3<FctrChngDts!$E$2,$E3<FctrChngDts!$E$2),,IF($D3>FctrChngDts!$F$2,,IF(AND($D3>=FctrChngDts!$E$2,$D3<=FctrChngDts!$F$2),$D3,IF(AND($D3>=FctrChngDts!$E$2,$D3>=FctrChngDts!$F$2,$E3>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D3>FctrChngDts!$F$2,,IF($E3=FctrChngDts!$F$2,$E3,IF(AND($D3<FctrChngDts!$E$2,$E3<=FctrChngDts!$F$2),$E3,IF(AND($D3>=FctrChngDts!$E$2,$E3<FctrChngDts!$F$2),$E3,IF(AND($D3>=FctrChngDts!$E$2,$E3>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D3>=FctrChngDts!$F$2,$E3>=FctrChngDts!$F$2,$E3>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},{"$f":"IF($T3=0,0,IF($U3=0,0,SUM($U3-$T3+1)))","v":0},{"$f":"IF(AND($D3<FctrChngDts!$G$2,$E3<FctrChngDts!$G$2),,IF($D3>FctrChngDts!$H$2,,IF(AND($D3>=FctrChngDts!$G$2,$D3<=FctrChngDts!$H$2),$D3,IF(AND($D3>=FctrChngDts!$G$2,$D3>=FctrChngDts!$H$2,$E3>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D3>FctrChngDts!$H$2,,IF($E3=FctrChngDts!$H$2,$E3,IF(AND($D3<FctrChngDts!$G$2,$E3<=FctrChngDts!$H$2),$E3,IF(AND($D3>=FctrChngDts!$G$2,$E3<FctrChngDts!$H$2),$E3,IF(AND($D3>=FctrChngDts!$G$2,$E3>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D3>=FctrChngDts!$H$2,$E3>=FctrChngDts!$H$2,$E3>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},{"$f":"IF($W3=0,0,IF($X3=0,0,SUM($X3-$W3+1)))","v":0},{"$f":"IF(SUM($H3/$P3*SUM($I3,$K3,$M3))>SUM($H3/$P3*SUM($J3,$L3,$N3)),\"Summer\",\"Winter\")","v":"Winter"},{"$f":"IF(AND(SUM($I3,$K3,$M3)>0,SUM($J3,$L3,$N3)>0),TRUE,FALSE)","v":false},{"$f":"IF(AND(SUM($I3,$K3,$M3)>0,SUM($J3,$L3,$N3)=0),TRUE,FALSE)","v":false},{"$f":"IF(AND(SUM($I3,$K3,$M3)=0,SUM($J3,$L3,$N3)>0),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($Z3=\"\",0,IF($Z3=\"Summer\",SUM($H3/$P3*SUM($I3,$K3,$M3)),IF(AND($Z3=\"Winter\",SUM($I3,$K3,$M3)=0),0,SUM($H3-$AE3)))),0)","v":0},{"$f":"ROUND(IF($Z3=\"\",0,IF($Z3=\"Winter\",SUM($H3/$P3*SUM($J3,$L3,$N3)),IF(AND($Z3=\"Summer\",SUM($J3,$L3,$N3)=0),0,SUM($H3-$AD3)))),0)","v":0},{"$f":"ROUND(IF($H3=0,0,SUM($AD3/$H3)),2)","v":0},{"$f":"ROUND(IF($H3=0,0,SUM($AE3/$H3)),2)","v":0},{"$f":"VLOOKUP($A3,Tenant!$A3:$J302,6,FALSE)","v":0},{"$f":"VLOOKUP($A3,Tenant!$A3:$J302,7,FALSE)","v":0},{"$f":"VLOOKUP($A3,Tenant!$A3:$J302,10,FALSE)","v":0},{"$f":"IF(AND($AB3=TRUE,$S3>0,$V3=0,$Y3=0),\"FSP1\",IF(AND($AC3=TRUE,$S3>0,$V3=0,$Y3=0),\"FWP1\",IF(AND($AA3=TRUE,$S3>0,$V3=0,$Y3=0),\"SSP1\",IF(AND($AB3=TRUE,$S3>0,$V3>0,$Y3=0),\"FSP1P2\",IF(AND($AC3=TRUE,$S3>0,$V3>0,$Y3=0),\"FWP1P2\",IF(AND($AA3=TRUE,$S3>0,$V3>0,$Y3=0),\"SSP1P2\",IF(AND($AB3=TRUE,$S3=0,$V3>0,$Y3=0),\"FSP2\",IF(AND($AC3=TRUE,$S3=0,$V3>0,$Y3=0),\"FWP2\",IF(AND($AA3=TRUE,$S3=0,$V3>0,$Y3=0),\"SSP2\",IF(AND($AB3=TRUE,$S3=0,$V3>0,$Y3>0),\"FSP2P3\",IF(AND($AC3=TRUE,$S3=0,$V3>0,$Y3>0),\"FWP2P3\",IF(AND($AA3=TRUE,$S3=0,$V3>0,$Y3>0),\"SSP2P3\",IF(AND($AB3=TRUE,$S3=0,$V3=0,$Y3>0),\"FSP3\",IF(AND($AC3=TRUE,$S3=0,$V3=0,$Y3>0),\"FWP3\",IF(AND($AA3=TRUE,$S3=0,$V3=0,$Y3>0),\"SSP3\",0)))))))))))))))","v":0},{"$f":"IF(AND($AK3=\"FSP2\",$AJ3=FALSE,$HF3=FALSE),SUM($K3*FctrChngDts!$C$9),IF(AND($AK3=\"FSP2\",$AJ3=TRUE,$HF3=FALSE),SUM($K3*FctrChngDts!$C$10),IF(AND($AK3=\"FSP2P3\",$AJ3=FALSE,$HF3=FALSE),SUM(SUM($K3,$M3)*FctrChngDts!$C$9),IF(AND($AK3=\"FSP2P3\",$AJ3=TRUE,$HF3=FALSE),SUM(SUM($K3,$M3)*FctrChngDts!$C$10),IF(AND($AK3=\"FSP3\",$AJ3=FALSE,$HF3=FALSE),SUM($M3*FctrChngDts!$C$9),IF(AND($AK3=\"FSP3\",$AJ3=TRUE,$HF3=FALSE),SUM($M3*FctrChngDts!$C$10),IF(AND($AK3=\"FSP1\",$AJ3=FALSE,$HF3=FALSE),SUM($I3*FctrChngDts!$C$9),IF(AND($AK3=\"FSP1\",$AJ3=TRUE,$HF3=FALSE),SUM($I3*FctrChngDts!$C$10),IF(AND($AK3=\"FSP1P2\",$AJ3=FALSE,$HF3=FALSE),SUM(SUM($I3,$K3)*FctrChngDts!$C$9),IF(AND($AK3=\"FSP1P2\",$AJ3=TRUE,$HF3=FALSE),SUM(SUM($I3,$K3)*FctrChngDts!$C$10),IF(AND($Z3=\"Summer\",$AK3=\"SSP2P3\",$AJ3=FALSE,$HF3=FALSE),SUM(SUM(SUM(SUM($K3,$M3)*FctrChngDts!$C$9),SUM(SUM($L3,$N3)*FctrChngDts!$C$11))*$AF3),IF(AND($Z3=\"Summer\",$AK3=\"SSP2P3\",$AJ3=TRUE,$HF3=FALSE),SUM(SUM(SUM(SUM($K3,$M3)*FctrChngDts!$C$10),SUM(SUM($L3,$N3)*FctrChngDts!$C$12))*$AF3),IF(AND($Z3=\"Winter\",$AK3=\"SSP2P3\",$AJ3=FALSE,$HF3=FALSE),SUM(SUM(SUM(SUM($K3,$M3)*FctrChngDts!$C$9),SUM(SUM($L3,$N3)*FctrChngDts!$C$11))-$AO3),IF(AND($Z3=\"Winter\",$AK3=\"SSP2P3\",$AJ3=TRUE,$HF3=FALSE),SUM(SUM(SUM(SUM($K3,$M3)*FctrChngDts!$C$10),SUM(SUM($L3,$N3)*FctrChngDts!$C$12))-$AO3),IF(AND($Z3=\"Summer\",$AK3=\"SSP1P2\",$AJ3=FALSE,$HF3=FALSE),SUM(SUM(SUM(SUM($I3,$K3)*FctrChngDts!$C$9),SUM(SUM($J3,$L3)*FctrChngDts!$C$11))*$AF3),IF(AND($Z3=\"Summer\",$AK3=\"SSP1P2\",$AJ3=TRUE,$HF3=FALSE),SUM(SUM(SUM(SUM($I3,$K3)*FctrChngDts!$C$10),SUM(SUM($J3,$L3)*FctrChngDts!$C$12))*$AF3),IF(AND($Z3=\"Winter\",$AK3=\"SSP1P2\",$AJ3=FALSE,$HF3=FALSE),SUM(SUM(SUM(SUM($I3,$K3)*FctrChngDts!$C$9),SUM(SUM($J3,$L3)*FctrChngDts!$C$11))-$AO3),IF(AND($Z3=\"Winter\",$AK3=\"SSP1P2\",$AJ3=TRUE,$HF3=FALSE),SUM(SUM(SUM(SUM($I3,$K3)*FctrChngDts!$C$10),SUM(SUM($J3,$L3)*FctrChngDts!$C$12))-$AO3),IF(AND($AK3=\"FSP2\",$AJ3=FALSE,$HF3=TRUE),SUM(SUM($HI3*FctrChngDts!$B$9),SUM($HJ3*FctrChngDts!$C$9)),IF(AND($AK3=\"FSP2\",$AJ3=TRUE,$HF3=TRUE),SUM(SUM($HI3*FctrChngDts!$B$10),SUM($HJ3*FctrChngDts!$C$10)),IF(AND($AK3=\"FSP2P3\",$AJ3=FALSE,$HF3=TRUE),SUM(SUM(SUM($HI3,$HK3)*FctrChngDts!$B$9),SUM(SUM($HJ3,$HL3)*FctrChngDts!$C$9)),IF(AND($AK3=\"FSP2P3\",$AJ3=TRUE,$HF3=TRUE),SUM(SUM(SUM($HI3,$HK3)*FctrChngDts!$B$10),SUM(SUM($HJ3,$HL3)*FctrChngDts!$C$10)),IF(AND($AK3=\"FSP3\",$AJ3=FALSE,$HF3=TRUE),SUM(SUM($HK3*FctrChngDts!$B$9),SUM($HL3*FctrChngDts!$C$9)),IF(AND($AK3=\"FSP3\",$AJ3=TRUE,$HF3=TRUE),SUM(SUM($HK3*FctrChngDts!$B$10),SUM($HL3*FctrChngDts!$C$10)),IF(AND($AK3=\"FSP1\",$AJ3=FALSE,$HF3=TRUE),SUM(SUM($HG3*FctrChngDts!$B$9),SUM($HH3*FctrChngDts!$C$9)),IF(AND($AK3=\"FSP1\",$AJ3=TRUE,$HF3=TRUE),SUM(SUM($HG3*FctrChngDts!$B$10),SUM($HH3*FctrChngDts!$C$10)),IF(AND($AK3=\"FSP1P2\",$AJ3=FALSE,$HF3=TRUE),SUM(SUM(SUM($HG3,$HI3)*FctrChngDts!$B$9),SUM(SUM($HH3,$HJ3)*FctrChngDts!$C$9)),IF(AND($AK3=\"FSP1P2\",$AJ3=TRUE,$HF3=TRUE),SUM(SUM(SUM($HG3,$HI3)*FctrChngDts!$B$10),SUM(SUM($HG3,$HI3)*FctrChngDts!$C$10)),IF(AND($Z3=\"Summer\",$AK3=\"SSP2P3\",$AJ3=FALSE,$HF3=TRUE),SUM(SUM(SUM(SUM($HI3,$HK3)*FctrChngDts!$B$9),SUM(SUM($HJ3,$HL3)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO3,$HQ3)*FctrChngDts!$B$11),SUM(SUM($HP3,$HR3)*FctrChngDts!$C$11))*$AF3),IF(AND($Z3=\"Summer\",$AK3=\"SSP2P3\",$AJ3=TRUE,$HF3=TRUE),SUM(SUM(SUM(SUM($HI3,$HK3)*FctrChngDts!$B$10),SUM(SUM($HJ3,$HL3)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO3,$HQ3)*FctrChngDts!$B$12),SUM(SUM($HP3,$HR3)*FctrChngDts!$C$12))*$AF3),IF(AND($Z3=\"Winter\",$AK3=\"SSP2P3\",$AJ3=FALSE,$HF3=TRUE),SUM(SUM(SUM(SUM($HI3,$HK3)*FctrChngDts!$B$9),SUM(SUM($HJ3,$HL3)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO3,$HQ3)*FctrChngDts!$B$11),SUM(SUM($HP3,$HR3)*FctrChngDts!$C$11))-$AO3),IF(AND($Z3=\"Winter\",$AK3=\"SSP2P3\",$AJ3=TRUE,$HF3=TRUE),SUM(SUM(SUM(SUM($HI3,$HK3)*FctrChngDts!$B$10),SUM(SUM($HO3,$HQ3)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO3,$HQ3)*FctrChngDts!$B$12),SUM(SUM($HP3,$HR3)*FctrChngDts!$C$12))-$AO3),IF(AND($Z3=\"Summer\",$AK3=\"SSP1P2\",$AJ3=FALSE,$HF3=TRUE),SUM(SUM(SUM(SUM($HG3,$HI3)*FctrChngDts!$B$9),SUM(SUM($HH3,$HJ3)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM3,$HO3)*FctrChngDts!$B$11),SUM(SUM($HN3,$HP3)*FctrChngDts!$C$11))*$AF3),IF(AND($Z3=\"Summer\",$AK3=\"SSP1P2\",$AJ3=TRUE,$HF3=TRUE),SUM(SUM(SUM(SUM($HG3,$HI3)*FctrChngDts!$B$10),SUM(SUM($HH3,$HJ3)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM3,$HO3)*FctrChngDts!$B$12),SUM(SUM($HN3,$HP3)*FctrChngDts!$C$12))*$AF3),IF(AND($Z3=\"Winter\",$AK3=\"SSP1P2\",$AJ3=FALSE,$HF3=TRUE),SUM(SUM(SUM(SUM($HG3,$HI3)*FctrChngDts!$B$9),SUM(SUM($HH3,$HJ3)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM3,$HO3)*FctrChngDts!$B$11),SUM(SUM($HN3,$HP3)*FctrChngDts!$C$11))-$AO3),IF(AND($Z3=\"Winter\",$AK3=\"SSP1P2\",$AJ3=TRUE,$HF3=TRUE),SUM(SUM(SUM(SUM($HG3,$HI3)*FctrChngDts!$B$10),SUM(SUM($HH3,$HJ3)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM3,$HO3)*FctrChngDts!$B$12),SUM(SUM($HN3,$HP3)*FctrChngDts!$C$12))-$AO3),0 ))))))))))))))))))))))))))))))))))))","v":0},{"$f":"SUM($AL3*3)","v":0},{"$f":"SUM($AL3:$AM3)","v":0},{"$f":"IF(AND($AK3=\"FWP1\",$AJ3=FALSE,$HF3=FALSE),SUM($J3*FctrChngDts!$C$11),IF(AND($AK3=\"FWP1\",$AJ3=TRUE,$HF3=FALSE),SUM($J3*FctrChngDts!$C$12),IF(AND($AK3=\"FWP1P2\",$AJ3=FALSE,$HF3=FALSE),SUM(SUM($J3,$L3)*FctrChngDts!$C$11),IF(AND($AK3=\"FWP1P2\",$AJ3=TRUE,$HF3=FALSE),SUM(SUM($J3,$L3)*FctrChngDts!$C$12),IF(AND($AK3=\"FWP2\",$AJ3=FALSE,$HF3=FALSE),SUM($L3*FctrChngDts!$C$11),IF(AND($AK3=\"FWP2\",$AJ3=TRUE,$HF3=FALSE),SUM($L3*FctrChngDts!$C$12),IF(AND($AK3=\"FWP2P3\",$AJ3=FALSE,$HF3=FALSE),SUM(SUM($L3,$N3)*FctrChngDts!$C$11),IF(AND($AK3=\"FWP2P3\",$AJ3=TRUE,$HF3=FALSE),SUM(SUM($L3,$N3)*FctrChngDts!$C$12),IF(AND($AK3=\"FWP3\",$AJ3=FALSE,$HF3=FALSE),SUM($N3*FctrChngDts!$C$11),IF(AND($AK3=\"FWP3\",$AJ3=TRUE,$HF3=FALSE),SUM($N3*FctrChngDts!$C$12),IF(AND($Z3=\"Winter\",$AK3=\"SSP1P2\",$AJ3=FALSE,$HF3=FALSE),SUM(SUM(SUM($I3,$K3)*FctrChngDts!$C$9),SUM(SUM($J3,$L3)*FctrChngDts!$C$11))*$AG3,IF(AND($Z3=\"Winter\",$AK3=\"SSP1P2\",$AJ3=TRUE,$HF3=FALSE),SUM(SUM(SUM($I3,$K3)*FctrChngDts!$B$10),SUM(SUM($J3,$L3)*FctrChngDts!$B$12))*$AG3,IF(AND($Z3=\"Summer\",$AK3=\"SSP1P2\",$AJ3=FALSE,$HF3=FALSE),SUM(SUM(SUM($I3,$K3)*FctrChngDts!$B$9),SUM(SUM($J3,$L3)*FctrChngDts!$B$11))-$AJ3,IF(AND($Z3=\"Summer\",$AK3=\"SSP1P2\",$AJ3=TRUE,$HF3=FALSE),SUM(SUM(SUM($I3,$K3)*FctrChngDts!$C$10),SUM(SUM($J3,$L3)*FctrChngDts!$C$12))-$AJ3,IF(AND($Z3=\"Winter\",$AK3=\"SSP2P3\",$AJ3=FALSE,$HF3=FALSE),SUM(SUM(SUM($K3,$M3)*FctrChngDts!$C$9),SUM(SUM($L3,$N3)*FctrChngDts!$C$11))*$AG3,IF(AND($Z3=\"Winter\",$AK3=\"SSP2P3\",$AJ3=TRUE,$HF3=FALSE),SUM(SUM(SUM($K3,$M3)*FctrChngDts!$C$10),SUM(SUM($L3,$N3)*FctrChngDts!$C$12))*$AG3,IF(AND($Z3=\"Summer\",$AK3=\"SSP2P3\",$AJ3=FALSE,$HF3=FALSE),SUM(SUM(SUM($K3,$M3)*FctrChngDts!$C$9),SUM(SUM($L3,$N3)*FctrChngDts!$C$11))-$AJ3,IF(AND($Z3=\"Summer\",$AK3=\"SSP2P3\",$AJ3=TRUE,$HF3=FALSE),SUM(SUM(SUM($K3,$M3)*FctrChngDts!$C$10),SUM(SUM($L3,$N3)*FctrChngDts!$C$12))-$AJ3,IF(AND($AK3=\"FWP1\",$AJ3=FALSE,$HF3=TRUE),SUM(SUM($HM3*FctrChngDts!$B$11),SUM($HN3*FctrChngDts!$C$11)),IF(AND($AK3=\"FWP1\",$AJ3=TRUE,$HF3=TRUE),SUM(SUM($HM3*FctrChngDts!$B$12),SUM($HN3*FctrChngDts!$C$12)),IF(AND($AK3=\"FWP1P2\",$AJ3=FALSE,$HF3=TRUE),SUM(SUM(SUM($HM3,$HO3)*FctrChngDts!$B$11),SUM(SUM($HN3,$HP3)*FctrChngDts!$C$11)),IF(AND($AK3=\"FWP1P2\",$AJ3=TRUE,$HF3=TRUE),SUM(SUM(SUM($HM3,$KP3)*FctrChngDts!$C$12),SUM(SUM($HN3,$HP3)*FctrChngDts!$C$12)),IF(AND($AK3=\"FWP2\",$AJ3=FALSE,$HF3=TRUE),SUM(SUM($HO3*FctrChngDts!$B$11),SUM($HO3*FctrChngDts!$C$11)),IF(AND($AK3=\"FWP2\",$AJ3=TRUE,$HF3=TRUE),SUM(SUM($HO3*FctrChngDts!$B$12),SUM($HO3*FctrChngDts!$C$12)),IF(AND($AK3=\"FWP2P3\",$AJ3=FALSE,$HF3=TRUE),SUM(SUM(SUM($HO3,$HQ3)*FctrChngDts!$C$11),SUM(SUM($HP3,$HR3)*FctrChngDts!$C$11)),IF(AND($AK3=\"FWP2P3\",$AJ3=TRUE,$HF3=TRUE),SUM(SUM(SUM($HO3,$HQ3)*FctrChngDts!$C$12),SUM(SUM($HP3,$HR3)*FctrChngDts!$C$12)),IF(AND($AK3=\"FWP3\",$AJ3=FALSE,$HF3=TRUE),SUM(SUM($HQ3*FctrChngDts!$B$11),SUM($HR3*FctrChngDts!$C$11)),IF(AND($AK3=\"FWP3\",$AJ3=TRUE,$HF3=TRUE),SUM(SUM($HQ3*FctrChngDts!$B$12),SUM($HR3*FctrChngDts!$C$12)),IF(AND($Z3=\"Winter\",$AK3=\"SSP1P2\",$AJ3=FALSE,$HF3=TRUE),SUM(SUM(SUM(SUM($HG3,$HI3)*FctrChngDts!$B$9),SUM(SUM($HH3,$HJ3)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM3,$HO3)*FctrChngDts!$B$11),SUM(SUM($HN3,$HP3)*FctrChngDts!$C$11))*$AG3),IF(AND($Z3=\"Winter\",$AK3=\"SSP1P2\",$AJ3=TRUE,$HF3=TRUE),SUM(SUM(SUM(SUM($HG3,$HI3)*FctrChngDts!$B$10), SUM(SUM($HH3,$HJ3)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM3,$HO3)*FctrChngDts!$B$12),SUM(SUM($HN3,$HP3)*FctrChngDts!$C$12))*$AG3),IF(AND($Z3=\"Summer\",$AK3=\"SSP1P2\",$AJ3=FALSE,$HF3=TRUE),SUM(SUM(SUM(SUM($HG3,$HI3)*FctrChngDts!$B$9),SUM(SUM($HH3,$HJ3)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM3,$HO3)*FctrChngDts!$B$11),SUM(SUM($HN3,$HP3)*FctrChngDts!$C$11))-$AJ3),IF(AND($Z3=\"Summer\",$AK3=\"SSP1P2\",$AJ3=TRUE,$HF3=TRUE),SUM(SUM(SUM(SUM($HG3,$HI3)*FctrChngDts!$B$10),SUM(SUM($HH3,$HJ3)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM3,$HO3)*FctrChngDts!$B$12),SUM(SUM($HN3,$HP3)*FctrChngDts!$C$12))-$AJ3),IF(AND($Z3=\"Winter\",$AK3=\"SSP2P3\",$AJ3=FALSE,$HF3=TRUE),SUM(SUM(SUM(SUM($HI3,$HK3)*FctrChngDts!$B$9),SUM(SUM($HJ3,$HL3)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO3,$HQ3)*FctrChngDts!$B$11),SUM(SUM($HP3,$HR3)*FctrChngDts!$C$11))*$AG3),IF(AND($Z3=\"Winter\",$AK3=\"SSP2P3\",$AJ3=TRUE,$HF3=TRUE),SUM(SUM(SUM(SUM($HI3,$HK3)*FctrChngDts!$B$10), SUM(SUM($HJ3,$HL3)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO3,$HQ3)*FctrChngDts!$B$12),SUM(SUM($HP3,$HR3)*FctrChngDts!$C$12))*$AG3),IF(AND($Z3=\"Summer\",$AK3=\"SSP2P3\",$AJ3=FALSE,$HF3=TRUE),SUM(SUM(SUM(SUM($HI3,$HK3)*FctrChngDts!$B$9),SUM(SUM($HJ3,$HL3)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO3,$HQ3)*FctrChngDts!$B$11),SUM(SUM($HP3,$HR3)*FctrChngDts!$C$11))-$AJ3),IF(AND($Z3=\"Summer\",$AK3=\"SSP2P3\",$AJ3=TRUE,$HF3=TRUE),SUM(SUM(SUM(SUM($HI3,$HK3)*FctrChngDts!$B$10), SUM(SUM($HJ3,$HL3)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO3,$HQ3)*FctrChngDts!$B$12),SUM(SUM($HP3,$HR3)*FctrChngDts!$C$12))-$AJ3),0))))))))))))))))))))))))))))))))))))","v":0},{"$f":"SUM($AO3*3)","v":0},{"$f":"SUM($AO3:$AP3)","v":0},{"$f":"ROUND(IF($AL3<=$AD3,$AL3,$AD3),2)","v":0},{"$f":"ROUND(IF(SUM($AR3,$AM3)<=$AD3,$AM3,SUM($AD3-$AR3)),2)","v":0},{"$f":"ROUND(IF($AH3=FALSE,SUM($AD3-SUM($AR3:$AS3)),0),2)","v":0},{"$f":"ROUND(IF($AO3<=$AE3,$AO3,$AE3),2)","v":0},{"$f":"ROUND(IF(SUM($AU3,$AP3)<=$AE3,$AP3,SUM($AE3-$AU3)),2)","v":0},{"$f":"ROUND(IF($AH3=FALSE,SUM($AE3-SUM($AU3:$AV3)),0),2)","v":0},{"$f":"ROUND(IF(AND($AK3=\"FSP1\",$AH3=TRUE,SUM(SUM(SUM($AI3*FctrChngDts!$B$13)*I3),$AR3)>$AD3),$AD3,IF(AND($AK3=\"FSP1\",$AH3=TRUE,SUM(SUM(SUM($AI3*FctrChngDts!$B$13)*$I3),$AR3)<=$AD3),SUM(SUM(SUM($AI3*FctrChngDts!$B$13)*$I3),$AR3),IF(AND($Z3=\"Summer\",$AK3=\"SSP1\",$AH3=TRUE,SUM(SUM(SUM(SUM($I3,$J3)*SUM($AI3*FctrChngDts!$B$13))*$AF3),$AR3)>$AD3),$AD3,IF(AND($Z3=\"Summer\",$AK3=\"SSP1\",$AH3=TRUE,SUM(SUM(SUM(SUM($I3,$J3)*SUM($AI3*FctrChngDts!$B$13))*$AF3),$AR3)<=$AD3),SUM(SUM(SUM(SUM($I3,$J3)*SUM($AI3*FctrChngDts!$B$13))*$AF3),$AR3),IF(AND($Z3=\"Winter\",$AK3=\"SSP1\",$AH3=TRUE,SUM(SUM(SUM(SUM($I3,$J3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AU3:$AW3)),$AR3)>$AD3),$AD3,IF(AND($Z3=\"Winter\",$AK3=\"SSP1\",$AH3=TRUE,SUM(SUM(SUM(SUM($I3,$J3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AU3:$AW3)),$AR3)<=$AD3),SUM(SUM(SUM(SUM($I3,$J3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AU3:$AW3)),$AR3),IF(AND($AK3=\"FSP1P2\",$AH3=TRUE,SUM(SUM(SUM(SUM($I3,$K3)*SUM($AI3*FctrChngDts!$B$13))*$AF3),$AR3)>$AD3),$AD3,IF(AND($AK3=\"FSP1P2\",$AH3=TRUE,SUM(SUM(SUM(SUM($I3,$K3)*SUM($AI3*FctrChngDts!$B$13))*$AF3),$AR3)<=$AD3),SUM(SUM(SUM(SUM($I3,$K3)*SUM($AI3*FctrChngDts!$B$13))*$AF3),$AR3),IF(AND($Z3=\"Summer\",$AK3=\"SSP1P2\",$AH3=TRUE,SUM(SUM(SUM(SUM($I3,$K3,$J3,$L3)*SUM($AI3*FctrChngDts!$B$13))*$AF3),$AR3)>$AD3),$AD3,IF(AND($Z3=\"Summer\",$AK3=\"SSP1P2\",$AH3=TRUE,SUM(SUM(SUM(SUM($I3,$K3,$J3,$L3)*SUM($AI3*FctrChngDts!$B$13))*$AF3),$AR3)<=$AD3),SUM(SUM(SUM(SUM($I3,$K3,$J3,$L3)*SUM($AI3*FctrChngDts!$B$13))*$AF3),$AR3),IF(AND($Z3=\"Winter\",$AK3=\"SSP1P2\",$AH3=TRUE,SUM(SUM(SUM(SUM($I3,$K3,$J3,$L3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AU3:$AW3)),$AR3)>$AD3),$AD3,IF(AND($Z3=\"Winter\",$AK3=\"SSP1P2\",$AH3=TRUE,SUM(SUM(SUM(SUM($I3,$K3,$J3,$L3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AU3:$AW3)),$AR3)<=$AD3),MIN($AD3,SUM($AL3,SUM(SUM(SUM(SUM($I3,$K3,$J3,$L3)*SUM($AI3*FctrChngDts!$B$13))*$AF3)))),IF(AND($AK3=\"FSP2\",$AH3=TRUE,SUM(SUM(SUM($AI3*FctrChngDts!$B$13)*$K3),$AR3)>$AD3),$AD3,IF(AND($AK3=\"FSP2\",$AH3=TRUE,SUM(SUM(SUM($AI3*FctrChngDts!$B$13)*$K3),$AR3)<=$AD3),SUM(SUM(SUM($AI3*FctrChngDts!$B$13)*$K3),$AR3),IF(AND($Z3=\"Summer\",$AK3=\"SSP2\",$AH3=TRUE,SUM(SUM(SUM(SUM($K3,$L3)*SUM($AI3*FctrChngDts!$B$13))*$AF3),$AR3)>$AD3),$AD3,IF(AND($Z3=\"Summer\",$AK3=\"SSP2\",$AH3=TRUE,SUM(SUM(SUM(SUM($K3,$L3)*SUM($AI3*FctrChngDts!$B$13))*$AF3),$AR3)<=$AD3),SUM(SUM(SUM(SUM($K3,$L3)*SUM($AI3*FctrChngDts!$B$13))*$AF3),$AR3),IF(AND($Z3=\"Winter\",$AK3=\"SSP2\",$AH3=TRUE,SUM(SUM(SUM(SUM($K3,$L3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AU3:$AW3)),$AR3)>$AD3),$AD3,IF(AND($Z3=\"Winter\",$AK3=\"SSP2\",$AH3=TRUE,SUM(SUM(SUM(SUM($K3,$L3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AU3:$AW3)),$AR3)<=$AD3),SUM(SUM(SUM(SUM($K3,$L3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AU3:$AW3)),$AR3),IF(AND($AK3=\"FSP2P3\",$AH3=TRUE,SUM(SUM(SUM(SUM($K3,$M3)*SUM($AI3*FctrChngDts!$B$13))*$AF3),$AR3)>$AD3),$AD3,IF(AND($AK3=\"FSP2P3\",$AH3=TRUE,SUM(SUM(SUM(SUM($K3,$M3)*SUM($AI3*FctrChngDts!$B$13))*$AF3),$AR3)<=$AD3),SUM(SUM(SUM(SUM($K3,$M3)*SUM($AI3*FctrChngDts!$B$13))*$AF3),$AR3),IF(AND($Z3=\"Summer\",$AK3=\"SSP2P3\",$AH3=TRUE,SUM(SUM(SUM(SUM($K3,$L3,$M3,$N3)*SUM($AI3*FctrChngDts!$B$13))*$AF3),$AR3)>$AD3),$AD3,IF(AND($Z3=\"Summer\",$AK3=\"SSP2P3\",$AH3=TRUE,SUM(SUM(SUM(SUM($K3,$L3,$M3,$N3)*SUM($AI3*FctrChngDts!$B$13))*$AF3),$AR3)<=$AD3),SUM(SUM(SUM(SUM($K3,$L3,$M3,$N3)*SUM($AI3*FctrChngDts!$B$13))*$AF3),$AR3),IF(AND($Z3=\"Winter\",$AK3=\"SSP2P3\",$AH3=TRUE,SUM(SUM(SUM(SUM($K3,$L3,$M3,$N3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AU3:$AW3)),$AR3)>$AD3),$AD3,IF(AND($Z3=\"Winter\",$AK3=\"SSP2P3\",$AH3=TRUE,SUM(SUM(SUM(SUM($K3,$L3,$M3,$N3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AU3:$AW3)),$AR3)<=$AD3),SUM(SUM(SUM(SUM($K3,$L3,$M3,$N3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AU3:$AW3)),$AR3),IF(AND($AK3=\"FSP3\",$AH3=TRUE,SUM(SUM(SUM($AI3*FctrChngDts!$B$13)*$M3),$AR3)>$AD3),$AD3,IF(AND($AK3=\"FSP3\",$AH3=TRUE,SUM(SUM(SUM($AI3*FctrChngDts!$B$13)*$M3),$AR3)<=$AD3),SUM(SUM(SUM($AI3*FctrChngDts!$B$13)*$M3),$AR3),IF(AND($Z3=\"Summer\",$AK3=\"SSP3\",$AH3=TRUE,SUM(SUM(SUM(SUM($M3,$N3)*SUM($AI3*FctrChngDts!$B$13))*$AF3),$AR3)>$AD3),$AD3,IF(AND($Z3=\"Summer\",$AK3=\"SSP3\",$AH3=TRUE,SUM(SUM(SUM(SUM($M3,$N3)*SUM($AI3*FctrChngDts!$B$13))*$AF3),$AR3)<=$AD3),SUM(SUM(SUM(SUM($M3,$N3)*SUM($AI3*FctrChngDts!$B$13))*$AF3),$AR3),IF(AND($Z3=\"Winter\",$AK3=\"SSP3\",$AH3=TRUE,SUM(SUM(SUM(SUM($M3,$N3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AU3:$AW3)),$AR3)>$AD3),$AD3,IF(AND($Z3=\"Winter\",$AK3=\"SSP3\",$AH3=TRUE,SUM(SUM(SUM(SUM($M3,$N3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AU3:$AW3)),$AR3)<=$AD3),SUM(SUM(SUM(SUM($M3,$N3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AU3:$AW3)),$AR3),0)))))))))))))))))))))))))))))),2)","v":0},{"$f":"ROUND(IF(SUM($AX3,$AM3)<=$AD3,$AM3,SUM($AD3-$AX3)),2)","v":0},{"$f":"ROUND(SUM($AD3-SUM($AX3:$AY3)),2)","v":0},{"$f":"ROUND(IF(AND($AK3=\"FWP1\",$AH3=TRUE,SUM(SUM(SUM($AI3*FctrChngDts!$B$13)*$J3),$AU3)>$AE3),$AE3,IF(AND($AK3=\"FWP1\",$AH3=TRUE,SUM(SUM(SUM($AI3*FctrChngDts!$B$13)*$J3),$AU3)<=$AE3),SUM(SUM(SUM($AI3*FctrChngDts!$B$13)*$J3),$AU3),IF(AND($Z3=\"Winter\",$AK3=\"SSP1\",$AH3=TRUE,SUM(SUM(SUM(SUM($I3,$J3)*SUM($AI3*FctrChngDts!$B$13))*$AG3),$AU3)>$AE3),$AE3,IF(AND($Z3=\"Winter\",$AK3=\"SSP1\",$AH3=TRUE,SUM(SUM(SUM(SUM($I3,$J3)*SUM($AI3*FctrChngDts!$B$13))*$AG3),$AU3)<=$AE3),SUM(SUM(SUM(SUM($I3,$J3)*SUM($AI3*FctrChngDts!$B$13))*$AG3),$AU3),IF(AND($Z3=\"Summer\",$AK3=\"SSP1\",$AH3=TRUE,SUM(SUM(SUM(SUM($I3,$J3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AR3:$AT3)),$AU3)>$AE3),$AE3,IF(AND($Z3=\"Summer\",$AK3=\"SSP1\",$AH3=TRUE,SUM(SUM(SUM(SUM($I3,$J3)*SUM($AI3*FctrChngDts!$B$13))- SUM($AR3:$AT3)),$AU3)<=$AE3),SUM(SUM(SUM(SUM($I3,$J3)*SUM($AI3*FctrChngDts!$B$13))- SUM($AR3:$AT3)),$AU3),IF(AND($AK3=\"FWP1P2\",$AH3=TRUE,SUM(SUM(SUM(SUM($J3,$L3)*SUM($AI3*FctrChngDts!$B$13))*$AG3),$AU3)>$AE3),$AE3,IF(AND($AK3=\"FWP1P2\",$AH3=TRUE,SUM(SUM(SUM(SUM($J3,$L3)*SUM($AI3*FctrChngDts!$B$13))*$AG3),$AU3)<=$AE3),SUM(SUM(SUM(SUM($J3,$L3)*SUM($AI3*FctrChngDts!$B$13))*$AG3),$AU3),IF(AND($Z3=\"Winter\",$AK3=\"SSP1P2\",$AH3=TRUE,SUM(SUM(SUM(SUM($I3,$K3,$J3,$L3)*SUM($AI3*FctrChngDts!$B$13))*$AG3),$AU3)>$AE3),$AE3,IF(AND($Z3=\"Winter\",$AK3=\"SSP1P2\",$AH3=TRUE,SUM(SUM(SUM(SUM($I3,$K3,$J3,$L3)*SUM($AI3*FctrChngDts!$B$13))*$AG3),$AU3)<=$AE3),SUM(SUM(SUM(SUM($I3,$K3,$J3,$L3)*SUM($AI3*FctrChngDts!$B$13))*$AG3),$AU3),IF(AND($Z3=\"Summer\",$AK3=\"SSP1P2\",$AH3=TRUE,SUM(SUM(SUM(SUM($I3,$K3,$J3,$L3)*SUM($AI3*FctrChngDts!$B$13))- SUM($AR3:$AT3)),$AU3)>$AE3),$AE3,IF(AND($Z3=\"Summer\",$AK3=\"SSP1P2\",$AH3=TRUE,SUM(SUM(SUM(SUM($I3,$K3,$J3,$L3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AR3:$AT3)),$AU3)<=$AE3),SUM(SUM(SUM(SUM($I3,$K3,$J3,$L3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AR3:$AT3)),$AU3),IF(AND($AK3=\"FWP2\",$AH3=TRUE,SUM(SUM(SUM($AI3*FctrChngDts!$B$13)*$L3),$AU3)>$AE3),$AE3,IF(AND($AK3=\"FWP2\",$AH3=TRUE,SUM(SUM(SUM($AI3*FctrChngDts!$B$13)*$L3),$AU3)<=$AE3),SUM(SUM(SUM($AI3*FctrChngDts!$B$13)*$L3),$AU3),IF(AND($Z3=\"Winter\",$AK3=\"SSP2\",$AH3=TRUE,SUM(SUM(SUM(SUM($K3,$L3)*SUM($AI3*FctrChngDts!$B$13))*$AG3),$AU3)>$AE3),$AE3,IF(AND($Z3=\"Winter\",$AK3=\"SSP2\",$AH3=TRUE,SUM(SUM(SUM(SUM($K3,$L3)*SUM($AI3*FctrChngDts!$B$13))*$AG3),$AU3)<=$AE3),SUM(SUM(SUM(SUM($K3,$L3)*SUM($AI3*FctrChngDts!$B$13))*$AG3),$AU3),IF(AND($Z3=\"Summer\",$AK3=\"SSP2\",$AH3=TRUE,SUM(SUM(SUM(SUM($K3,$L3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AR3:$AT3)),$AU3)>$AE3),$AE3,IF(AND($Z3=\"Summer\",$AK3=\"SSP2\",$AH3=TRUE,SUM(SUM(SUM(SUM($K3,$L3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AR3:$AT3)),$AU3)<=$AE3),SUM(SUM(SUM(SUM($K3,$L3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AR3:$AT3)),$AU3),IF(AND($AK3=\"FWP2P3\",$AH3=TRUE,SUM(SUM(SUM(SUM($L3,$N3)*SUM($AI3*FctrChngDts!$B$13))*$AG3),$AU3)>$AE3),$AE3,IF(AND($AK3=\"FWP2P3\",$AH3=TRUE,SUM(SUM(SUM(SUM($L3,$N3)*SUM($AI3*FctrChngDts!$B$13))*$AG3),$AU3)<=$AE3),SUM(SUM(SUM(SUM($L3,$N3)*SUM($AI3*FctrChngDts!$B$13))*$AG3),$AU3),IF(AND($Z3=\"Winter\",$AK3=\"SSP2P3\",$AH3=TRUE,SUM(SUM(SUM(SUM($K3,$L3,$M3,$N3)*SUM($AI3*FctrChngDts!$B$13))*$AG3),$AU3)>$AE3),$AE3,IF(AND($Z3=\"Winter\",$AK3=\"SSP2P3\",$AH3=TRUE,SUM(SUM(SUM(SUM($K3,$L3,$M3,$N3)*SUM($AI3*FctrChngDts!$B$13))*$AG3),$AU3)<=$AE3),SUM(SUM(SUM(SUM($K3,$L3,$M3,$N3)*SUM($AI3*FctrChngDts!$B$13))*$AG3),$AU3),IF(AND($Z3=\"Summer\",$AK3=\"SSP2P3\",$AH3=TRUE,SUM(SUM(SUM(SUM($K3,$L3,$M3,$N3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AR3:$AT3)),$AU3)>$AE3),$AE3,IF(AND($Z3=\"Summer\",$AK3=\"SSP2P3\",$AH3=TRUE,SUM(SUM(SUM(SUM($K3,$L3,$M3,$N3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AR3:$AT3)),$AU3)<=$AE3),SUM(SUM(SUM(SUM($K3,$L3,$M3,$N3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AR3:$AT3)),$AU3),IF(AND($AK3=\"FWP3\",$AH3=TRUE,SUM(SUM(SUM($AI3*FctrChngDts!$B$13)*$N3),$AU3)>$AE3),$AE3,IF(AND($AK3=\"FWP3\",$AH3=TRUE,SUM(SUM(SUM($AI3*FctrChngDts!$B$13)*$N3),$AU3)<=$AE3),SUM(SUM(SUM($AI3*FctrChngDts!$B$13)*$N3),$AU3),IF(AND($Z3=\"Winter\",$AK3=\"SSP3\",$AH3=TRUE,SUM(SUM(SUM(SUM($M3,$N3)*SUM($AI3*FctrChngDts!$B$13))*$AG3),$AU3)>$AE3),$AE3,IF(AND($Z3=\"Winter\",$AK3=\"SSP3\",$AH3=TRUE,SUM(SUM(SUM(SUM($M3,$N3)*SUM($AI3*FctrChngDts!$B$13))*$AG3),$AU3)<=$AE3),SUM(SUM(SUM(SUM($M3,$N3)*SUM($AI3*FctrChngDts!$B$13))*$AG3),$AU3),IF(AND($Z3=\"Summer\",$AK3=\"SSP3\",$AH3=TRUE,SUM(SUM(SUM(SUM($M3,$N3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AR3:$AT3)),$AU3)>$AE3),$AE3,IF(AND($Z3=\"Summer\",$AK3=\"SSP3\",$AH3=TRUE,SUM(SUM(SUM(SUM($M3,$N3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AR3:$AT3)),$AU3)<=$AE3),SUM(SUM(SUM(SUM($M3,$N3)*SUM($AI3*FctrChngDts!$B$13))-SUM($AR3:$AT3)),$AU3),0)))))))))))))))))))))))))))))),2)","v":0},{"$f":"ROUND(IF(SUM($BA3,$AP3)<=$AE3,$AP3,SUM($AE3-$BA3)),2)","v":0},{"$f":"ROUND(SUM($AE3-SUM($BA3:$BB3)),2)","v":0},{"$f":"SUM($DA3,$DJ3,$DS3)","v":0},{"$f":"IF(AND($I3>0,$AH3=FALSE),SUM($AR3*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I3>0,$AH3=TRUE),SUM($AX3*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I3>0,$AH3=FALSE),SUM($AS3*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I3>0,$AH3=TRUE),SUM($AY3*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I3>0,$AH3=FALSE),SUM($AT3*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I3>0,$AH3=TRUE),SUM($AZ3*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J3>0,$AH3=FALSE),SUM($AU3*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J3>0,$AH3=TRUE),SUM($BA3*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J3>0,$AH3=FALSE),SUM($AV3*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J3>0,$AH3=TRUE),SUM($BB3*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J3>0,$AH3=FALSE),SUM($AW3*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J3>0,$AH3=TRUE),SUM($BC3*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K3>0,$AH3=FALSE),SUM($AR3*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K3>0,$AH3=TRUE),SUM($AX3*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K3>0,$AH3=FALSE),SUM($AS3*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K3>0,$AH3=TRUE),SUM($AY3*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K3>0,$AH3=FALSE),SUM($AT3*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K3>0,$AH3=TRUE),SUM($AZ3*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L3>0,$AH3=FALSE),SUM($AU3*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L3>0,$AH3=TRUE),SUM($BA3*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L3>0,$AH3=FALSE),SUM($AV3*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L3>0,$AH3=TRUE),SUM($BB3*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L3>0,$AH3=FALSE),SUM($AW3*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L3>0,$AH3=TRUE),SUM($BC3*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M3>0,$AH3=FALSE),SUM($AR3*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M3>0,$AH3=TRUE),SUM($AX3*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M3>0,$AH3=FALSE),SUM($AS3*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M3>0,$AH3=TRUE),SUM($AY3*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M3>0,$AH3=FALSE),SUM($AT3*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M3>0,$AH3=TRUE),SUM($AZ3*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N3>0,$AH3=FALSE),SUM($AU3*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N3>0,$AH3=TRUE),SUM($BA3*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N3>0,$AH3=FALSE),SUM($AV3*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N3>0,$AH3=TRUE),SUM($BB3*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N3>0,$AH3=FALSE),SUM($AW3*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N3>0,$AH3=TRUE),SUM($BC3*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I3=0,0,IF(AND($I3>0,$K3>0,$AH3=FALSE),SUM($AR3/$P3*$I3),IF(AND($I3>0,$K3=0,$AH3=FALSE),$AR3,IF(AND($I3>0,$K3>0,$AH3=TRUE),ROUND(MIN($HU3,SUM(SUM($I3,$K3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA3,SUM(SUM($I3,$K3)*(FctrChngDts!$B$13)*$AI3)*$IA3)),0),IF(AND($I3>0,$K3=0,$AH3=TRUE),$AX3))))),0)","v":0},{"$f":"ROUND(IF($I3=0,0,IF(AND($I3>0,$K3>0,$AH3=FALSE),SUM($AS3/$P3*$I3),IF(AND($I3>0,$K3=0,$AH3=FALSE),$AS3,IF(AND($I3>0,$K3>0,$AH3=TRUE),ROUND(MIN(SUM($HU3-$BW3),SUM(SUM($I3,$K3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA3)*3),0),IF(AND($I3>0,$K3=0,$AH3=TRUE),$AY3))))),0)","v":0},{"$f":"ROUND(IF($I3=0,0,IF(AND($I3>0,$K3>0,$AH3=FALSE),SUM($AT3/$P3*$I3),IF(AND($I3>0,$K3=0,$AH3=FALSE),$AT3,IF(AND($I3>0,$K3>0,$AH3=TRUE),ROUND(MAX(0,SUM($HU3-$BW3-$BX3)),0),IF(AND($I3>0,$K3=0,$AH3=TRUE),$AZ3))))),0)","v":0},{"$f":"IF($J3=0,0,IF(AND($J3>0,$L3=0,$N3=0,$AH3=FALSE,$AJ3=FALSE),ROUND(MIN($HX3,SUM($AU3,$BA3)),0),IF(AND($J3>0,$L3=0,$N3=0,$AH3=TRUE,$AJ3=FALSE),ROUND(MIN($HX3,SUM($AU3,SUM($J3*$AI3*FctrChngDts!$B$13))),0),IF(AND($J3>0,$L3>0,$N3=0,$AH3=FALSE,$AJ3=FALSE),ROUND(MIN($HX3,SUM(SUM($J3,$L3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA3,SUM(SUM($J3,$L3)*(FctrChngDts!$B$13)*$AI3)*$IA3)),0),IF(AND($J3>0,$L3>0,$N3=0,$AH3=TRUE,$AJ3=FALSE),ROUND(MIN($HX3,SUM(SUM(SUM(SUM($J3,$L3)*FctrChngDts!$C$11*$IA3),SUM(SUM($J3,$L3)*SUM(FctrChngDts!$B$13*$AI3)*$IA3)))),0),IF(AND($J3>0,$L3=0,$N3=0,$AH3=FALSE,$AJ3=TRUE),ROUND(MIN($HX3,SUM($AU3,$BA3)),0),IF(AND($J3>0,$L3=0,$N3=0,$AH3=TRUE,$AJ3=TRUE),ROUND(MIN($HX3,SUM($AU3,SUM($J3*$AI3*FctrChngDts!$B$13))),0),IF(AND($J3>0,$L3>0,$N3=0,$AH3=FALSE,$AJ3=TRUE),ROUND(MIN($HX3,SUM(SUM($J3,$L3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA3,SUM(SUM($J3,$L3)*(FctrChngDts!$B$13)*$AI3)*$IA3)),0),IF(AND($J3>0,$L3>0,$N3=0,$AH3=TRUE,$AJ3=TRUE),ROUND(MIN($HX3,SUM(SUM(SUM(SUM($J3,$L3)*FctrChngDts!$C$12*$IA3),SUM(SUM($J3,$L3)*SUM(FctrChngDts!$B$13*$AI3)*$IA3)))),0))))))))))","v":0},{"$f":"IF($J3=0,0,IF(AND($J3>0,$L3=0,$N3=0,$AH3=FALSE,$AJ3=FALSE),ROUND(MIN(SUM($HX3-$BZ3),SUM($AU3*3)),0),IF(AND($J3>0,$L3=0,$N3=0,$AH3=TRUE,$AJ3=FALSE),ROUND(MIN(SUM($HX3-$BZ3),SUM(SUM($J3,$L3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA3)*3),0),IF(AND($J3>0,$L3>0,$N3=0,$AH3=FALSE,$AJ3=FALSE),ROUND(MIN(SUM($HX3-$BZ3),SUM(SUM($J3,$L3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA3)*3),0),IF(AND($J3>0,$L3>0,$N3=0,$AH3=TRUE,$AJ3=FALSE),ROUND(MIN(SUM($HX3-$BZ3),SUM(SUM($J3,$L3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA3)*3),0),IF(AND($J3>0,$L3=0,$N3=0,$AH3=FALSE,$AJ3=TRUE),ROUND(MIN(SUM($HX3-$BZ3),SUM($AU3*3)),0),IF(AND($J3>0,$L3=0,$N3=0,$AH3=TRUE,$AJ3=TRUE),ROUND(MIN(SUM($HX3-$BZ3),SUM(SUM($J3,$L3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA3)*3),0),IF(AND($J3>0,$L3>0,$N3=0,$AH3=FALSE,$AJ3=TRUE),ROUND(MIN(SUM($HX3-$BZ3),SUM(SUM($J3,$L3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA3)*3),0),IF(AND($J3>0,$L3>0,$N3=0,$AH3=TRUE,$AJ3=TRUE),ROUND(MIN(SUM($HX3-$BZ3),SUM(SUM($J3,$L3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA3)*3),0))))))))))","v":0},{"$f":"IF($J3=0,0,ROUND(MAX(0,SUM($HX3-$BZ3-$CA3)),0))","v":0},{"$f":"ROUND(IF($K3=0,0,IF(AND($I3>0,$K3>0,$M3=0,$AH3=FALSE),SUM($AR3-$BW3),IF(AND($I3=0,$K3>0,$M3>0,$AH3=FALSE),SUM($AR3/$P3*$K3),IF(AND($I3=0,$K3>0,$M3=0,$AH3=FALSE),$AR3,IF($K3=0,0,IF(AND($I3>0,$K3>0,$M3=0,$AH3=TRUE),ROUND(MIN($HV3,SUM(SUM($I3,$K3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB3,SUM(SUM($I3,$K3)*(FctrChngDts!$B$13)*$AI3)*$IB3)),0),IF(AND($I3=0,$K3>0,$M3>0,$AH3=TRUE),ROUND(MIN($HV3,SUM(SUM($I3,$K3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB3,SUM(SUM($I3,$K3)*(FctrChngDts!$B$13)*$AI3)*$IB3)),0),IF(AND($I3=0,$K3>0,$M3=0,$AH3=TRUE),$AX3)))))))),0)","v":0},{"$f":"ROUND(IF($K3=0,0,IF(AND($I3>0,$K3>0,$M3=0,$AH3=FALSE),SUM($AS3-$BX3),IF(AND($I3=0,$K3>0,$M3>0,$AH3=FALSE),SUM($AS3/$P3*$K3),IF(AND($I3=0,$K3>0,$M3=0,$AH3=FALSE),$AS3,IF($K3=0,0,IF(AND($I3>0,$K3>0,$M3=0,$AH3=TRUE),ROUND(MIN(SUM($HV3-$BW3),SUM(SUM($I3,$K3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB3)*3),0),IF(AND($I3=0,$K3>0,$M3>0,$AH3=TRUE),ROUND(MIN(SUM($HV3-$BW3),SUM(SUM($I3,$K3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB3)*3),0),IF(AND($I3=0,$K3>0,$M3=0,$AH3=TRUE),$AY3)))))))),0)","v":0},{"$f":"ROUND(IF($K3=0,0,IF(AND($I3>0,$K3>0,$M3=0,$AH3=FALSE),SUM($AT3-$BY3),IF(AND($I3=0,$K3>0,$M3>0,$AH3=FALSE),SUM($AT3/$P3*$K3),IF(AND($I3=0,$K3>0,$M3=0,$AH3=FALSE),$AT3,IF($K3=0,0,IF(AND($I3>0,$K3>0,$M3=0,$AH3=TRUE),ROUND(MAX(0,SUM($HV3-$CC3-$CD3)),0),IF(AND($I3=0,$K3>0,$M3>0,$AH3=TRUE),ROUND(MAX(0,SUM($HV3-$CC3-$CD3)),0),IF(AND($I3=0,$K3>0,$M3=0,$AH3=TRUE),$AZ3)))))))),0)","v":0},{"$f":"IF($L3=0,0,IF(AND($J3>0,$L3>0,$N3=0,$AH3=FALSE,$AJ3=FALSE),ROUND(MIN($HY3,SUM(SUM($J3,$L3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB3,SUM(SUM($J3,$L3)*(FctrChngDts!$B$13)*$AI3)*$IB3)),0),IF(AND($J3>0,$L3>0,$N3=0,$AH3=TRUE,$AJ3=FALSE),ROUND(MIN($HY3,SUM(SUM(SUM(SUM($J3,$L3)*FctrChngDts!$C$11*$IB3),SUM(SUM($J3,$L3)*SUM(FctrChngDts!$B$13*$AI3)*$IB3)))),0),IF(AND($J3=0,$L3>0,$N3=0,$AH3=FALSE,$AJ3=FALSE),ROUND(MIN($HY3,SUM($L3*FctrChngDts!$C$11)),0),IF(AND($J3=0,$L3>0,$N3=0,$AH3=TRUE,$AJ3=FALSE),ROUND(MIN($HY3,SUM(SUM(SUM(SUM($J3,$L3)*FctrChngDts!$C$11*$IB3),SUM(SUM($J3,$L3)*SUM(FctrChngDts!$B$13*$AI3)*$IB3)))),0),IF(AND($J3>0,$L3>0,$N3=0,$AH3=FALSE,$AJ3=TRUE),ROUND(MIN($HY3,SUM(SUM($J3,$L3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB3,SUM(SUM($J3,$L3)*(FctrChngDts!$B$13)*$AI3)*$IB3)),0),IF(AND($J3>0,$L3>0,$N3=0,$AH3=TRUE,$AJ3=TRUE),ROUND(MIN($HY3,SUM(SUM(SUM(SUM($J3,$L3)*FctrChngDts!$C$12*$IB3),SUM(SUM($J3,$L3)*SUM(FctrChngDts!$B$13*$AI3)*$IB3)))),0),IF(AND($J3=0,$L3>0,$N3=0,$AH3=FALSE,$AJ3=TRUE),ROUND(MIN($HY3,SUM($L3*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J3=0,$L3>0,$N3=0,$AH3=TRUE,$AJ3=TRUE),ROUND(MIN($HY3,SUM(SUM(SUM(SUM($J3,$L3)*FctrChngDts!$C$12*$IB3),SUM(SUM($J3,$L3)*SUM(FctrChngDts!$B$13*$AI3)*$IB3)))),0))))))))))","v":0},{"$f":"IF($L3=0,0,IF(AND($J3>0,$L3>0,$N3=0,$AH3=FALSE,$AJ3=FALSE),ROUND(MIN(SUM($HY3-$CF3),SUM(SUM($J3,$L3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB3)*3),0),IF(AND($J3>0,$L3>0,$N3=0,$AH3=TRUE,$AJ3=FALSE),ROUND(MIN(SUM($HY3-$CF3),SUM(SUM($J3,$L3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB3)*3),0),IF(AND($J3=0,$L3>0,$N3=0,$AH3=FALSE,$AJ3=FALSE),ROUND(MIN(SUM($HY3-$CF3),SUM($AU3*3)),0),IF(AND($J3=0,$L3>0,$N3=0,$AH3=TRUE,$AJ3=FALSE),ROUND(MIN(SUM($HY3-$CF3),SUM(SUM($J3,$L3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB3)*3),0),IF(AND($J3>0,$L3>0,$N3=0,$AH3=FALSE,$AJ3=TRUE),ROUND(MIN(SUM($HY3-$CF3),SUM(SUM($J3,$L3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB3)*3),0),IF(AND($J3>0,$L3>0,$N3=0,$AH3=TRUE,$AJ3=TRUE),ROUND(MIN(SUM($HY3-$CF3),SUM(SUM($J3,$L3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB3)*3),0),IF(AND($J3=0,$L3>0,$N3=0,$AH3=FALSE,$AJ3=TRUE),ROUND(MIN(SUM($HY3-$CF3),SUM($AU3*3)),0),IF(AND($J3=0,$L3>0,$N3=0,$AH3=TRUE,$AJ3=TRUE),ROUND(MIN(SUM($HY3-$CF3),SUM(SUM($J3,$L3)*IF($AJ3=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB3)*3),0))))))))))","v":0},{"$f":"IF($L3=0,0,ROUND(MAX(0,SUM($HY3-$CF3-$CG3)),0))","v":0},{"$f":"ROUND(IF($M3=0,0,IF($AH3=FALSE,SUM($AR3-SUM($BW3,$CC3)),IF($M3=0,0,IF($AH3=TRUE,SUM($AX3-SUM($BW3,$CC3)))))),0)","v":0},{"$f":"ROUND(IF($M3=0,0,IF($AH3=FALSE,SUM($AS3-SUM($BX3,$CD3)),IF($M3=0,0,IF($AH3=TRUE,SUM($AY3-SUM($BX3,$CD3)))))),0)","v":0},{"$f":"ROUND(IF($M3=0,0,IF($AH3=FALSE,SUM($AT3-SUM($BY3,$CE3)),IF($M3=0,0,IF($AH3=TRUE,SUM($AZ3-SUM($BY3,$CE3)))))),0)","v":0},{"$f":"ROUND(IF($N3=0,0,IF($AH3=FALSE,SUM($AU3-SUM($BZ3,$CF3)),IF($N3=0,0,IF($AH3=TRUE,SUM($BA3-SUM($BZ3,$CF3)))))),0)","v":0},{"$f":"ROUND(IF($N3=0,0,IF($AH3=FALSE,SUM($AV3-SUM($CA3,$CG3)),IF($N3=0,0,IF($AH3=TRUE,SUM($BB3-SUM($CA3,$CG3)))))),0)","v":0},{"$f":"ROUND(IF($N3=0,0,IF($AH3=FALSE,SUM($AW3-SUM($CB3,$CH3)),IF($N3=0,0,IF($AH3=TRUE,SUM($BC3-SUM($CB3,$CH3)))))),0)","v":0},{"$f":"ROUND(IF(AND($S3>0,Account!$AG$2=TRUE,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH3=FALSE),SUM(Usage!$BW3:$CB3)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V3>0,Account!$AG$2=TRUE,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH3=FALSE),SUM(Usage!$CC3:$CH3)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y3>0,Account!$AG$2=TRUE,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH3=FALSE),SUM(Usage!$CI3:$CN3)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH3=TRUE,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S3),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S3)),2)","v":0},{"$f":"ROUND(IF(OR($AH3=TRUE,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V3),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V3)),2)","v":0},{"$f":"IF(OR($AH3=TRUE,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y3),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y3))","v":0},{"$f":"ROUND(IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW3),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW3)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX3),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX3)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY3),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY3)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ3),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ3)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA3),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA3)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB3),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB3)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S3),2)","v":0},{"$f":"SUM($CU3:$DA3)","v":0},{"$f":"IF($CR3>$DB3,SUM($CR3-$DB3),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC3),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC3)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD3),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD3)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE3),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE3)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF3),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF3)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG3),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG3)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH3),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH3)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V3),2)","v":0},{"$f":"SUM($DD3:$DJ3)","v":0},{"$f":"IF($CS3>$DK3,SUM($CS3-$DK3),0)","v":0},{"$f":"IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI3),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI3))","v":0},{"$f":"IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ3),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ3))","v":0},{"$f":"IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK3),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK3))","v":0},{"$f":"IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL3),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL3))","v":0},{"$f":"IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM3),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM3))","v":0},{"$f":"IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN3),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN3))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y3)","v":0},{"$f":"SUM($DM3:$DS3)","v":0},{"$f":"SUM($CT3-$DT3)","v":0},{"$f":"SUM($DB3,$DK3,$DT3)","v":0},{"$f":"SUM($CR3:$CT3)","v":0},{"$f":"IF($DW3>IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV3*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV3*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW3-IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV3*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV3*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV3<$DW3,SUM($DW3-$DV3),0))","v":0},{"$f":"IF(OR(AND($D3<=FctrChngDts!$B$14,Usage!$E3>FctrChngDts!$B$14),AND(Usage!$D3<=FctrChngDts!$C$14,Usage!$E3>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},{"$f":"ROUND(SUM($CO3:$CQ3,$DV3,$DX3:$DY3),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW3),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX3),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY3),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ3),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA3),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB3),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC3),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD3),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE3),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF3),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG3),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH3),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI3)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ3)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK3)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL3)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM3)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN3)","v":0},{"$f":"ROUND(SUM($EA3:$ER3),2)","v":0},{"$f":"IF(AND($S3>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E3<>\"D-CARE\",Tenant!$F3=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET3=TRUE,$S3>0,$V3=0),SUM(SUM($BW3:$CB3)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET3=TRUE,$S3>0,$V3>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW3:$CB3)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET3=TRUE,$S3>0,$V3>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW3:$CB3)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S3>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S3>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S3>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV3=TRUE,$S3>0,$V3=0),SUM(SUM($BW3:$CB3)*'CRS1'!$P$2),IF(AND($EV3=TRUE,$S3>0,$V3>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW3:$CB3)*'CRS1'!$P$2),IF(AND($EV3=TRUE,$S3>0,$V3>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW3:$CB3)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S3>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX3=TRUE,$S3>0,$V3=0),SUM(SUM($BW3:$CB3)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX3=TRUE,$S3>0,$V3>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW3:$CB3)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX3=TRUE,$S3>0,$V3>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW3:$CB3)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S3>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ3=TRUE,$S3>0),SUM(SUM($BW3:$CB3)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V3>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E3<>\"D-CARE\",Tenant!$F3=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB3=TRUE,$S3>0,$V3>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC3:$CH3)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB3=TRUE,$S3>0,$V3>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC3:$CH3)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB3=TRUE,$V3>0,$Y3>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC3:$CH3)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB3=TRUE,$V3>0,$Y3>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC3:$CH3)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB3=TRUE,$S3=0,$V3>0,$Y3=0),SUM(SUM($CC3:$CH3)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V3>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V3>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V3>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD3=TRUE,$S3>0,$V3>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC3:$CH3)*'CRS2'!$P$2),IF(AND($FD3=TRUE,$S3>0,$V3>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC3:$CH3)*'CRS2'!$P$2),IF(AND($FD3=TRUE,$V3>0,$Y3>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC3:$CH3)*'CRS2'!$P$2),IF(AND($FD3=TRUE,$V3>0,$Y3>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC3:$CH3)*'CRS2'!$P$2),IF(AND($FD3=TRUE,$S3=0,$V3>0,$Y3=0),SUM(SUM($CC3:$CH3)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V3>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF3=TRUE,$S3>0,$V3>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC3:$CH3)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF3=TRUE,$S3>0,$V3>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC3:$CH3)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF3=TRUE,$V3>0,$Y3>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC3:$CH3)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF3=TRUE,$V3>0,$Y3>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC3:$CH3)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF3=TRUE,$S3=0,$V3>0,$Y3=0),SUM(SUM($CC3:$CH3)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V3>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH3=TRUE,$V3>0),SUM(SUM($CC3:$CH3)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y3>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E3<>\"D-CARE\",Tenant!$F3=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ3=TRUE,$V3=0,$Y3>0),SUM(SUM($CI3:$CN3)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ3=TRUE,$V3>0,$Y3>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI3:$CN3)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ3=TRUE,$V3>0,$Y3>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI3:$CN3)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y3>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y3>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y3>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL3=TRUE,$V3=0,$Y3>0),SUM(SUM($CI3:$CN3)*'CRS3'!$P$2),IF(AND($FL3=TRUE,$V3>0,$Y3>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI3:$CN3)*'CRS3'!$P$2),IF(AND($FL3=TRUE,$V3>0,$Y3>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI3:$CN3)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y3>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN3=TRUE,$V3=0,$Y3>0),SUM(SUM($CI3:$CN3)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN3=TRUE,$V3>0,$Y3>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI3:$CN3)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN3=TRUE,$V3>0,$Y3>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI3:$CN3)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y3>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP3=TRUE,$Y3>0),SUM(SUM($CI3:$CN3)*Account!$T$2),0)","v":0},{"$f":"SUM($EU3,$FC3,$FK3)","v":0},{"$f":"SUM($EW3,$FE3,$FM3)","v":0},{"$f":"SUM($EY3,$FG3,$FO3)","v":0},{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR3:$FT3))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO3:$CQ3,$FR3:$FT3))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA3:$EF3)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG3:$EL3)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM3:$ER3)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV3,$CO3:$CQ3,$EA3:$ER3)/$P3)*$S3*FctrChngDts!$B$15),SUM(SUM(SUM($DV3,$CO3:$CQ3,$FR3:$FT3)/$P3)*$S3*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV3,$CO3:$CQ3,$EA3:$ER3)/$P3)*$V3*FctrChngDts!$B$15),SUM(SUM(SUM($DV3,$CO3:$CQ3,$FR3:$FT3)/$P3)*$V3*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV3,$CO3:$CQ3,$EA3:$ER3)/$P3)*$Y3*FctrChngDts!$B$15),SUM(SUM(SUM($DV3,$CO3:$CQ3,$FR3:$FT3)/$P3)*$Y3*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA3*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI3*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ3*FctrChngDts!$D$15)","v":0},{"$f":"IF(SUM($FW3:$FY3,$GC3:$GE3)<0,0,SUM($FW3:$FY3,$GC3:$GE3))","v":0},{"$f":"IF(Account!$M$2=TRUE,SUM($DZ3,$FU3,$GF3,$GZ3:$HE3),IF(Account!$Q$2=TRUE,SUM($DZ3,$FV3,$GF3,$GZ3:$HE3),SUM($DZ3,$ES3,$FU3:$FV3,$GF3,$GZ3:$HE3)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E3),Usage!$P3,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D3,FctrChngDts!$C$17<=Usage!$E3),SUM(FctrChngDts!$C$17-Usage!$D3),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E3),Usage!$P3,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D3,FctrChngDts!$C$19<=Usage!$E3),SUM(FctrChngDts!$C$19-Usage!$D3),0))))","v":0},{"$f":"SUM($P3-$GH3)","v":1},{"$f":"SUM($GG3-SUM($FZ3:$GB3))","v":0},{"$f":"SUM($GJ3/$P3*$GH3)","v":0},{"$f":"SUM($GJ3-$GK3)","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GK3*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK3*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL3*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL3*FctrChngDts!$B$19),0))","v":0},{"$f":"SUM($GM3:$GN3)","v":0},{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D3))","v":0},{"$f":"SUM($P3-$GP3)","v":1},{"$f":"ROUND(IF(OR(VLOOKUP($A3,Tenant!$A:$J,8,FALSE)=TRUE,$GG3<0),0,SUM(SUM(SUM($GG3/$P3*$GP3)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A3,Tenant!$A:$J,8,FALSE)=TRUE,$GG3<0),0,SUM(SUM(SUM($GG3/$P3*$GQ3)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D3))","v":0},{"$f":"SUM($P3-$GT3)","v":1},{"$f":"IF($GT3=0,0,SUM($H3/$P3*$GT3))","v":0},{"$f":"SUM($H3-$GV3)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A3,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV3*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A3,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW3*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU3:$DA3,$EU3,$EA3:$EF3,$FA3)-SUM(SUM($BW3:$CB3)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD3:$DJ3,$FC3,$EG3:$EL3,$FI3)-SUM(SUM($CC3:$CH3)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM3:$DS3,$FK3,$EM3:$ER3,$FQ3)-SUM(SUM($CI3:$CN3)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO3,$CU3:$DA3,$EU3,$EW3,$EY3,$EA3:$EF3,$FA3,$CP3,$DD3:$DJ3,$FC3,$FE3,$FG3,$EG3:$EL3,$FI3)/$P3*$S3)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO3,$CU3:$DA3,$EU3,$EW3,$EY3,$EA3:$EF3,$FA3,$CP3,$DD3:$DJ3,$FC3,$FE3,$FG3,$EG3:$EL3,$FI3)/$P3*$V3)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ3,$DM3:$DS3,$FK3,$FM3,$FO3,$EM3:$ER3,$FQ3)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D3,BslnAllctnCrrnt!$A$1<=$E3),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK3=\"FSP1\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$Q3,BslnAllctnCrrnt!$A$1<$R3),SUM(BslnAllctnCrrnt!$A$1-$Q3),IF(AND($AK3=\"FSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$Q3,BslnAllctnCrrnt!$A$1<$R3),SUM(BslnAllctnCrrnt!$A$1-$Q3),IF(AND($AK3=\"FSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),$I3,IF(AND($AK3=\"SSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$Q3,BslnAllctnCrrnt!$A$1<$R3),SUM(BslnAllctnCrrnt!$A$1-$Q3),IF(AND($AK3=\"SSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),$I3,0)))))","v":0},{"$f":"IF(AND($AK3=\"FSP1\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$Q3,BslnAllctnCrrnt!$A$1<$R3),SUM($I3-$HG3),IF(AND($AK3=\"FSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$Q3,BslnAllctnCrrnt!$A$1<$R3),SUM($I3-$HG3),IF(AND($AK3=\"FSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM($I3-$HG3),IF(AND($AK3=\"SSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$Q3,BslnAllctnCrrnt!$A$1<$R3),SUM($I3-$HG3),IF(AND($AK3=\"SSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM($I3-$HG3),0)))))","v":0},{"$f":"IF(AND($AK3=\"SSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$Q3,BslnAllctnCrrnt!$A$1<$R3),0,IF(AND(FctrChngDts!$A$2>=$D3,FctrChngDts!$B$2<$E3),IF(AND($AK3=\"SSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM(BslnAllctnCrrnt!$A$1-$T3),0),IF(AND($AK3=\"FSP2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM(BslnAllctnCrrnt!$A$1-$T3),IF(AND($AK3=\"FSP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM(BslnAllctnCrrnt!$A$1-$T3),IF(AND($AK3=\"FSP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$W3,BslnAllctnCrrnt!$A$1<$X3),$K3,IF(AND($AK3=\"FSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$Q3,BslnAllctnCrrnt!$A$1<$R3),0,IF(AND($AK3=\"FSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM(BslnAllctnCrrnt!$A$1-$T3),IF(AND($AK3=\"SSP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM(BslnAllctnCrrnt!$A$1-$T3),IF(AND($AK3=\"SSP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$W3,BslnAllctnCrrnt!$A$1<$X3),$K3,0)))))))))","v":0},{"$f":"IF(AND($AK3=\"SSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$Q3,BslnAllctnCrrnt!$A$1<$R3),SUM($K3-$HI3),IF(AND($AK3=\"SSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM($K3-$HI3),IF(AND($AK3=\"FSP2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM($K3-$HI3),IF(AND($AK3=\"FSP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM($K3-$HI3),IF(AND($AK3=\"FSP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$W3,BslnAllctnCrrnt!$A$1<$X3),SUM($K3-$HI3),IF(AND($AK3=\"FSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$Q3,BslnAllctnCrrnt!$A$1<$R3),SUM($K3-$HI3),IF(AND($AK3=\"FSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM($K3-$HI3),IF(AND($AK3=\"SSP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM($K3-$HI3),IF(AND($AK3=\"SSP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$W3,BslnAllctnCrrnt!$A$1<$X3),SUM($K3-$HI3),0)))))))))","v":0},{"$f":"IF(AND($AK3=\"FSP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),0,IF(AND($AK3=\"FSP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$W3,BslnAllctnCrrnt!$A$1<$X3),SUM(BslnAllctnCrrnt!$A$1-$W3),IF(AND($AK3=\"FSP3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$W3,BslnAllctnCrrnt!$A$1<$X3),SUM(BslnAllctnCrrnt!$A$1-$W3),0)))","v":0},{"$f":"IF(AND($AK3=\"FSP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM($M3-$HK3),IF(AND($AK3=\"FSP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$W3,BslnAllctnCrrnt!$A$1<$X3),SUM($M3-$HK3),IF(AND($AK3=\"FSP3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$W3,BslnAllctnCrrnt!$A$1<$X3),SUM($M3-$HK3),0)))","v":0},{"$f":"IF(AND($AK3=\"FWP1\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$Q3,BslnAllctnCrrnt!$A$1<$R3),SUM(BslnAllctnCrrnt!$A$1-$Q3),IF(AND($AK3=\"FWP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$Q3,BslnAllctnCrrnt!$A$1<$R3),SUM(BslnAllctnCrrnt!$A$1-$Q3),IF(AND($AK3=\"FWP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),$J3,IF(AND(FctrChngDts!$A$2>=$D3,FctrChngDts!$B$2<$E3),IF(AND($AK3=\"SSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$Q3,BslnAllctnCrrnt!$A$1<$R3),SUM(BslnAllctnCrrnt!$A$1-$Q3),0),IF(AND($AK3=\"SSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),$J3,0)))))","v":0},{"$f":"IF(AND($AK3=\"FWP1\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$Q3,BslnAllctnCrrnt!$A$1<$R3),SUM($J3-$HM3),IF(AND($AK3=\"FWP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$Q3,BslnAllctnCrrnt!$A$1<$R3),SUM($J3-$HM3),IF(AND($AK3=\"FWP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM($J3-$HM3),IF(AND($AK3=\"SSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$Q3,BslnAllctnCrrnt!$A$1<$R3),SUM($J3-$HM3),IF(AND($AK3=\"SSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM($J3-$HM3),0)))))","v":0},{"$f":"IF(AND($AK3=\"FWP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$Q3,BslnAllctnCrrnt!$A$1<$R3),0,IF(AND($AK3=\"FWP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM(BslnAllctnCrrnt!$A$1-$T3),IF(AND($AK3=\"FWP2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM(BslnAllctnCrrnt!$A$1-$T3),IF(AND($AK3=\"FWP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM(BslnAllctnCrrnt!$A$1-$T3),IF(AND($AK3=\"FWP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$W3,BslnAllctnCrrnt!$A$1<$X3),$L3,IF(AND($AK3=\"SSP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM(BslnAllctnCrrnt!$A$1-$T3),IF(AND($AK3=\"SSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$Q3,BslnAllctnCrrnt!$A$1<$R3),0,IF(AND($AK3=\"SSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM(BslnAllctnCrrnt!$A$1-$T3),0))))))))","v":0},{"$f":"IF(AND($AK3=\"FWP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$Q3,BslnAllctnCrrnt!$A$1<$R3),SUM($L3-$HO3),IF(AND($AK3=\"FWP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM($L3-$HO3),IF(AND($AK3=\"FWP2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM($L3-$HO3),IF(AND($AK3=\"FWP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM($L3-$HO3),IF(AND($AK3=\"FWP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$W3,BslnAllctnCrrnt!$A$1<$X3),SUM($L3-$HO3),IF(AND($AK3=\"SSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$Q3,BslnAllctnCrrnt!$A$1<$R3),SUM($L3-$HO3),IF(AND($AK3=\"SSP1P2\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM($L3-$HO3),0)))))))","v":0},{"$f":"IF(AND($AK3=\"FWP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),0,IF(AND($AK3=\"FWP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$W3,BslnAllctnCrrnt!$A$1<$X3),SUM(BslnAllctnCrrnt!$A$1-$W3),IF(AND($AK3=\"FWP3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$W3,BslnAllctnCrrnt!$A$1<$X3),SUM(BslnAllctnCrrnt!$A$1-$W3),IF(AND($AK3=\"SSP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),0,IF(AND($AK3=\"SSP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$W3,BslnAllctnCrrnt!$A$1<$X3),SUM(BslnAllctnCrrnt!$A$1-$W3),0)))))","v":0},{"$f":"IF(AND($AK3=\"FWP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM($N3-$HQ3),IF(AND($AK3=\"FWP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$W3,BslnAllctnCrrnt!$A$1<$X3),SUM($N3-$HQ3),IF(AND($AK3=\"FWP3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$W3,BslnAllctnCrrnt!$A$1<$X3),SUM($N3-$HQ3),IF(AND($AK3=\"SSP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$T3,BslnAllctnCrrnt!$A$1<$U3),SUM($N3-$HQ3),IF(AND($AK3=\"SSP2P3\",$HF3=TRUE,BslnAllctnCrrnt!$A$1>=$W3,BslnAllctnCrrnt!$A$1<$X3),SUM($N3-$HQ3),0)))))","v":0},{"$f":"IF(ROUND(SUM($H3/$P3*$J3),0)>ROUND(SUM($H3/$P3*$L3),0),SUM($H3-$HT3),ROUND(SUM($H3/$P3*$J3),0))","v":0},{"$f":"IF(ROUND(SUM($H3/$P3*$L3),0)>ROUND(SUM($H3/$P3*$J3),0),SUM($H3-$HS3),ROUND(SUM($H3/$P3*$L3),0))","v":0},{"$f":"IF($HS3=0,0,SUM($HS3/$J3*$I3))","v":0},{"$f":"IF($HT3=0,0,SUM($HT3/$L3*$K3))","v":0},{"$f":"IFERROR(IF(ROUND(SUM(SUM($HU3:$HV3)/SUM($HS3:$HT3)),2)>=0.5,ROUND(SUM(SUM($HU3:$HV3)/SUM($HS3:$HT3)),2),1-$HZ3),0)","v":0},{"$f":"IF($HS3=0,0,SUM($HS3/$J3*$J3))","v":0},{"$f":"IF($HT3=0,0,SUM($HT3/$L3*$L3))","v":0},{"$f":"IFERROR(IF(ROUND(SUM(SUM($HX3:$HY3)/SUM($HS3:$HT3)),2)>=0.5,ROUND(SUM(SUM($HX3:$HY3)/SUM($HS3:$HT3)),2),1-$HW3),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM($HS3/SUM($HS3:$HT3)),2)>=0.5,ROUND(SUM($HS3/SUM($HS3:$HT3)),2),SUM(1-$IB3)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM($HT3/SUM($HS3:$HT3)),2)>=0.5,ROUND(SUM($HT3/SUM($HS3:$HT3)),2),SUM(1-$IA3)),0)","v":0}]
[3,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G4),0,IF($F4<=$G4,SUM($G4-$F4),IF($F4>$G4,SUM((Account!$L$2-Usage!$F4)+Usage!$G4+1))))","v":0},{"$f":"IF($Q4=0,0,IF($R4=0,0,IF(AND($Q4<FctrChngDts!$A$2,$R4>=FctrChngDts!$A$2),SUM($R4-FctrChngDts!$A$2+1),IF(AND($Q4>=FctrChngDts!$A$2,$R4>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q4),IF(AND($Q4>=FctrChngDts!$A$2,$R4<FctrChngDts!$B$2),SUM($R4-$Q4+1),0)))))","v":0},{"$f":"IF($Q4=0,0,IF($R4=0,0,IF(AND($Q4<FctrChngDts!$A$2,$R4>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q4),IF(AND($Q4<FctrChngDts!$A$2,$R4<FctrChngDts!$A$2),SUM($R4-$Q4+1),IF(AND($Q4>FctrChngDts!$A$2,$R4>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R4+1),0)))))","v":0},{"$f":"IF($T4=0,0,IF($U4=0,0,IF(AND($T4<FctrChngDts!$A$2,$U4>=FctrChngDts!$A$2),SUM($U4-FctrChngDts!$A$2+1),IF(AND($T4>=FctrChngDts!$A$2,$U4<FctrChngDts!$B$2),SUM($U4-$T4+1),IF(AND($T4>=FctrChngDts!$A$2,$U4>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T4)<0),0,IF(AND($T4>=FctrChngDts!$A$2,$U4>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T4),0))))))","v":0},{"$f":"IF($T4=0,0,IF($U4=0,0,IF(AND($T4<FctrChngDts!$A$2,$U4>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T4),IF(AND($T4>=FctrChngDts!$B$2,$U4>=FctrChngDts!$B$2),SUM($U4-$T4+1),IF(AND($T4<FctrChngDts!$A$2,$U4<FctrChngDts!$A$2),SUM($U4-$T4+1),IF(AND($T4>=FctrChngDts!$A$2,$U4>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U4+1),0))))))","v":0},{"$f":"IF($W4=0,0,IF($X4=0,0,IF(AND($W4>=FctrChngDts!$A$2,$X4>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W4)<0),0,IF(AND($W4>=FctrChngDts!$A$2,$X4>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W4),IF(AND($W4>=FctrChngDts!$A$2,$X4<FctrChngDts!$B$2),SUM($X4-$W4+1),IF(AND($W4<FctrChngDts!$A$2,$X4>=FctrChngDts!$A$2),SUM($X4-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W4=0,0,IF($X4=0,0,IF(AND($W4<FctrChngDts!$A$2,$X4<FctrChngDts!$A$2),SUM($X4-$W4+1),IF(AND($W4>=FctrChngDts!$A$2,$X4>=FctrChngDts!$B$2,SUM($X4-FctrChngDts!$B$2+1)<=$Y4),SUM($X4-FctrChngDts!$B$2+1),IF(AND($W4>=FctrChngDts!$A$2,$X4>=FctrChngDts!$B$2),SUM($X4-$W4+1),IF(AND($W4<FctrChngDts!$A$2,$X4>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W4),0))))))","v":0},{"$f":"IF(AND($D4>=FctrChngDts!$C$2,$E4<FctrChngDts!$E$2),\"1\",IF(AND($D4>=FctrChngDts!$E$2,$E4<FctrChngDts!$G$2),\"2\",IF(AND($D4>=FctrChngDts!$G$2,$E4<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D4>=FctrChngDts!$D$2,,IF(AND($D4>=FctrChngDts!$C$2,$D4<=FctrChngDts!$D$2),$D4,IF(AND($D4>=FctrChngDts!$C$2,$D4>=FctrChngDts!$D$2,$E4>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D4>FctrChngDts!$D$2,,IF($D4=FctrChngDts!$D$2,$D4,IF(AND($D4>=FctrChngDts!$C$2,$E4<FctrChngDts!$D$2),$E4,IF(AND($D4>=FctrChngDts!$C$2,$E4>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D4>=FctrChngDts!$D$2,$E4>=FctrChngDts!$D$2,$E4>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E4<FctrChngDts!$D$2,$E4<=FctrChngDts!$D$2),$E4,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D4<FctrChngDts!$E$2,$E4<FctrChngDts!$E$2),,IF($D4>FctrChngDts!$F$2,,IF(AND($D4>=FctrChngDts!$E$2,$D4<=FctrChngDts!$F$2),$D4,IF(AND($D4>=FctrChngDts!$E$2,$D4>=FctrChngDts!$F$2,$E4>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D4>FctrChngDts!$F$2,,IF($E4=FctrChngDts!$F$2,$E4,IF(AND($D4<FctrChngDts!$E$2,$E4<=FctrChngDts!$F$2),$E4,IF(AND($D4>=FctrChngDts!$E$2,$E4<FctrChngDts!$F$2),$E4,IF(AND($D4>=FctrChngDts!$E$2,$E4>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D4>=FctrChngDts!$F$2,$E4>=FctrChngDts!$F$2,$E4>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D4<FctrChngDts!$G$2,$E4<FctrChngDts!$G$2),,IF($D4>FctrChngDts!$H$2,,IF(AND($D4>=FctrChngDts!$G$2,$D4<=FctrChngDts!$H$2),$D4,IF(AND($D4>=FctrChngDts!$G$2,$D4>=FctrChngDts!$H$2,$E4>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D4>FctrChngDts!$H$2,,IF($E4=FctrChngDts!$H$2,$E4,IF(AND($D4<FctrChngDts!$G$2,$E4<=FctrChngDts!$H$2),$E4,IF(AND($D4>=FctrChngDts!$G$2,$E4<FctrChngDts!$H$2),$E4,IF(AND($D4>=FctrChngDts!$G$2,$E4>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D4>=FctrChngDts!$H$2,$E4>=FctrChngDts!$H$2,$E4>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A4,Tenant!$A4:$J303,6,FALSE)","v":0},{"$f":"VLOOKUP($A4,Tenant!$A4:$J303,7,FALSE)","v":0},{"$f":"VLOOKUP($A4,Tenant!$A4:$J303,10,FALSE)","v":0},0,{"$f":"IF(AND($AK4=\"FSP2\",$AJ4=FALSE,$HF4=FALSE),SUM($K4*FctrChngDts!$C$9),IF(AND($AK4=\"FSP2\",$AJ4=TRUE,$HF4=FALSE),SUM($K4*FctrChngDts!$C$10),IF(AND($AK4=\"FSP2P3\",$AJ4=FALSE,$HF4=FALSE),SUM(SUM($K4,$M4)*FctrChngDts!$C$9),IF(AND($AK4=\"FSP2P3\",$AJ4=TRUE,$HF4=FALSE),SUM(SUM($K4,$M4)*FctrChngDts!$C$10),IF(AND($AK4=\"FSP3\",$AJ4=FALSE,$HF4=FALSE),SUM($M4*FctrChngDts!$C$9),IF(AND($AK4=\"FSP3\",$AJ4=TRUE,$HF4=FALSE),SUM($M4*FctrChngDts!$C$10),IF(AND($AK4=\"FSP1\",$AJ4=FALSE,$HF4=FALSE),SUM($I4*FctrChngDts!$C$9),IF(AND($AK4=\"FSP1\",$AJ4=TRUE,$HF4=FALSE),SUM($I4*FctrChngDts!$C$10),IF(AND($AK4=\"FSP1P2\",$AJ4=FALSE,$HF4=FALSE),SUM(SUM($I4,$K4)*FctrChngDts!$C$9),IF(AND($AK4=\"FSP1P2\",$AJ4=TRUE,$HF4=FALSE),SUM(SUM($I4,$K4)*FctrChngDts!$C$10),IF(AND($Z4=\"Summer\",$AK4=\"SSP2P3\",$AJ4=FALSE,$HF4=FALSE),SUM(SUM(SUM(SUM($K4,$M4)*FctrChngDts!$C$9),SUM(SUM($L4,$N4)*FctrChngDts!$C$11))*$AF4),IF(AND($Z4=\"Summer\",$AK4=\"SSP2P3\",$AJ4=TRUE,$HF4=FALSE),SUM(SUM(SUM(SUM($K4,$M4)*FctrChngDts!$C$10),SUM(SUM($L4,$N4)*FctrChngDts!$C$12))*$AF4),IF(AND($Z4=\"Winter\",$AK4=\"SSP2P3\",$AJ4=FALSE,$HF4=FALSE),SUM(SUM(SUM(SUM($K4,$M4)*FctrChngDts!$C$9),SUM(SUM($L4,$N4)*FctrChngDts!$C$11))-$AO4),IF(AND($Z4=\"Winter\",$AK4=\"SSP2P3\",$AJ4=TRUE,$HF4=FALSE),SUM(SUM(SUM(SUM($K4,$M4)*FctrChngDts!$C$10),SUM(SUM($L4,$N4)*FctrChngDts!$C$12))-$AO4),IF(AND($Z4=\"Summer\",$AK4=\"SSP1P2\",$AJ4=FALSE,$HF4=FALSE),SUM(SUM(SUM(SUM($I4,$K4)*FctrChngDts!$C$9),SUM(SUM($J4,$L4)*FctrChngDts!$C$11))*$AF4),IF(AND($Z4=\"Summer\",$AK4=\"SSP1P2\",$AJ4=TRUE,$HF4=FALSE),SUM(SUM(SUM(SUM($I4,$K4)*FctrChngDts!$C$10),SUM(SUM($J4,$L4)*FctrChngDts!$C$12))*$AF4),IF(AND($Z4=\"Winter\",$AK4=\"SSP1P2\",$AJ4=FALSE,$HF4=FALSE),SUM(SUM(SUM(SUM($I4,$K4)*FctrChngDts!$C$9),SUM(SUM($J4,$L4)*FctrChngDts!$C$11))-$AO4),IF(AND($Z4=\"Winter\",$AK4=\"SSP1P2\",$AJ4=TRUE,$HF4=FALSE),SUM(SUM(SUM(SUM($I4,$K4)*FctrChngDts!$C$10),SUM(SUM($J4,$L4)*FctrChngDts!$C$12))-$AO4),IF(AND($AK4=\"FSP2\",$AJ4=FALSE,$HF4=TRUE),SUM(SUM($HI4*FctrChngDts!$B$9),SUM($HJ4*FctrChngDts!$C$9)),IF(AND($AK4=\"FSP2\",$AJ4=TRUE,$HF4=TRUE),SUM(SUM($HI4*FctrChngDts!$B$10),SUM($HJ4*FctrChngDts!$C$10)),IF(AND($AK4=\"FSP2P3\",$AJ4=FALSE,$HF4=TRUE),SUM(SUM(SUM($HI4,$HK4)*FctrChngDts!$B$9),SUM(SUM($HJ4,$HL4)*FctrChngDts!$C$9)),IF(AND($AK4=\"FSP2P3\",$AJ4=TRUE,$HF4=TRUE),SUM(SUM(SUM($HI4,$HK4)*FctrChngDts!$B$10),SUM(SUM($HJ4,$HL4)*FctrChngDts!$C$10)),IF(AND($AK4=\"FSP3\",$AJ4=FALSE,$HF4=TRUE),SUM(SUM($HK4*FctrChngDts!$B$9),SUM($HL4*FctrChngDts!$C$9)),IF(AND($AK4=\"FSP3\",$AJ4=TRUE,$HF4=TRUE),SUM(SUM($HK4*FctrChngDts!$B$10),SUM($HL4*FctrChngDts!$C$10)),IF(AND($AK4=\"FSP1\",$AJ4=FALSE,$HF4=TRUE),SUM(SUM($HG4*FctrChngDts!$B$9),SUM($HH4*FctrChngDts!$C$9)),IF(AND($AK4=\"FSP1\",$AJ4=TRUE,$HF4=TRUE),SUM(SUM($HG4*FctrChngDts!$B$10),SUM($HH4*FctrChngDts!$C$10)),IF(AND($AK4=\"FSP1P2\",$AJ4=FALSE,$HF4=TRUE),SUM(SUM(SUM($HG4,$HI4)*FctrChngDts!$B$9),SUM(SUM($HH4,$HJ4)*FctrChngDts!$C$9)),IF(AND($AK4=\"FSP1P2\",$AJ4=TRUE,$HF4=TRUE),SUM(SUM(SUM($HG4,$HI4)*FctrChngDts!$B$10),SUM(SUM($HG4,$HI4)*FctrChngDts!$C$10)),IF(AND($Z4=\"Summer\",$AK4=\"SSP2P3\",$AJ4=FALSE,$HF4=TRUE),SUM(SUM(SUM(SUM($HI4,$HK4)*FctrChngDts!$B$9),SUM(SUM($HJ4,$HL4)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO4,$HQ4)*FctrChngDts!$B$11),SUM(SUM($HP4,$HR4)*FctrChngDts!$C$11))*$AF4),IF(AND($Z4=\"Summer\",$AK4=\"SSP2P3\",$AJ4=TRUE,$HF4=TRUE),SUM(SUM(SUM(SUM($HI4,$HK4)*FctrChngDts!$B$10),SUM(SUM($HJ4,$HL4)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO4,$HQ4)*FctrChngDts!$B$12),SUM(SUM($HP4,$HR4)*FctrChngDts!$C$12))*$AF4),IF(AND($Z4=\"Winter\",$AK4=\"SSP2P3\",$AJ4=FALSE,$HF4=TRUE),SUM(SUM(SUM(SUM($HI4,$HK4)*FctrChngDts!$B$9),SUM(SUM($HJ4,$HL4)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO4,$HQ4)*FctrChngDts!$B$11),SUM(SUM($HP4,$HR4)*FctrChngDts!$C$11))-$AO4),IF(AND($Z4=\"Winter\",$AK4=\"SSP2P3\",$AJ4=TRUE,$HF4=TRUE),SUM(SUM(SUM(SUM($HI4,$HK4)*FctrChngDts!$B$10),SUM(SUM($HO4,$HQ4)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO4,$HQ4)*FctrChngDts!$B$12),SUM(SUM($HP4,$HR4)*FctrChngDts!$C$12))-$AO4),IF(AND($Z4=\"Summer\",$AK4=\"SSP1P2\",$AJ4=FALSE,$HF4=TRUE),SUM(SUM(SUM(SUM($HG4,$HI4)*FctrChngDts!$B$9),SUM(SUM($HH4,$HJ4)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM4,$HO4)*FctrChngDts!$B$11),SUM(SUM($HN4,$HP4)*FctrChngDts!$C$11))*$AF4),IF(AND($Z4=\"Summer\",$AK4=\"SSP1P2\",$AJ4=TRUE,$HF4=TRUE),SUM(SUM(SUM(SUM($HG4,$HI4)*FctrChngDts!$B$10),SUM(SUM($HH4,$HJ4)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM4,$HO4)*FctrChngDts!$B$12),SUM(SUM($HN4,$HP4)*FctrChngDts!$C$12))*$AF4),IF(AND($Z4=\"Winter\",$AK4=\"SSP1P2\",$AJ4=FALSE,$HF4=TRUE),SUM(SUM(SUM(SUM($HG4,$HI4)*FctrChngDts!$B$9),SUM(SUM($HH4,$HJ4)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM4,$HO4)*FctrChngDts!$B$11),SUM(SUM($HN4,$HP4)*FctrChngDts!$C$11))-$AO4),IF(AND($Z4=\"Winter\",$AK4=\"SSP1P2\",$AJ4=TRUE,$HF4=TRUE),SUM(SUM(SUM(SUM($HG4,$HI4)*FctrChngDts!$B$10),SUM(SUM($HH4,$HJ4)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM4,$HO4)*FctrChngDts!$B$12),SUM(SUM($HN4,$HP4)*FctrChngDts!$C$12))-$AO4),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK4=\"FWP1\",$AJ4=FALSE,$HF4=FALSE),SUM($J4*FctrChngDts!$C$11),IF(AND($AK4=\"FWP1\",$AJ4=TRUE,$HF4=FALSE),SUM($J4*FctrChngDts!$C$12),IF(AND($AK4=\"FWP1P2\",$AJ4=FALSE,$HF4=FALSE),SUM(SUM($J4,$L4)*FctrChngDts!$C$11),IF(AND($AK4=\"FWP1P2\",$AJ4=TRUE,$HF4=FALSE),SUM(SUM($J4,$L4)*FctrChngDts!$C$12),IF(AND($AK4=\"FWP2\",$AJ4=FALSE,$HF4=FALSE),SUM($L4*FctrChngDts!$C$11),IF(AND($AK4=\"FWP2\",$AJ4=TRUE,$HF4=FALSE),SUM($L4*FctrChngDts!$C$12),IF(AND($AK4=\"FWP2P3\",$AJ4=FALSE,$HF4=FALSE),SUM(SUM($L4,$N4)*FctrChngDts!$C$11),IF(AND($AK4=\"FWP2P3\",$AJ4=TRUE,$HF4=FALSE),SUM(SUM($L4,$N4)*FctrChngDts!$C$12),IF(AND($AK4=\"FWP3\",$AJ4=FALSE,$HF4=FALSE),SUM($N4*FctrChngDts!$C$11),IF(AND($AK4=\"FWP3\",$AJ4=TRUE,$HF4=FALSE),SUM($N4*FctrChngDts!$C$12),IF(AND($Z4=\"Winter\",$AK4=\"SSP1P2\",$AJ4=FALSE,$HF4=FALSE),SUM(SUM(SUM($I4,$K4)*FctrChngDts!$C$9),SUM(SUM($J4,$L4)*FctrChngDts!$C$11))*$AG4,IF(AND($Z4=\"Winter\",$AK4=\"SSP1P2\",$AJ4=TRUE,$HF4=FALSE),SUM(SUM(SUM($I4,$K4)*FctrChngDts!$B$10),SUM(SUM($J4,$L4)*FctrChngDts!$B$12))*$AG4,IF(AND($Z4=\"Summer\",$AK4=\"SSP1P2\",$AJ4=FALSE,$HF4=FALSE),SUM(SUM(SUM($I4,$K4)*FctrChngDts!$B$9),SUM(SUM($J4,$L4)*FctrChngDts!$B$11))-$AJ4,IF(AND($Z4=\"Summer\",$AK4=\"SSP1P2\",$AJ4=TRUE,$HF4=FALSE),SUM(SUM(SUM($I4,$K4)*FctrChngDts!$C$10),SUM(SUM($J4,$L4)*FctrChngDts!$C$12))-$AJ4,IF(AND($Z4=\"Winter\",$AK4=\"SSP2P3\",$AJ4=FALSE,$HF4=FALSE),SUM(SUM(SUM($K4,$M4)*FctrChngDts!$C$9),SUM(SUM($L4,$N4)*FctrChngDts!$C$11))*$AG4,IF(AND($Z4=\"Winter\",$AK4=\"SSP2P3\",$AJ4=TRUE,$HF4=FALSE),SUM(SUM(SUM($K4,$M4)*FctrChngDts!$C$10),SUM(SUM($L4,$N4)*FctrChngDts!$C$12))*$AG4,IF(AND($Z4=\"Summer\",$AK4=\"SSP2P3\",$AJ4=FALSE,$HF4=FALSE),SUM(SUM(SUM($K4,$M4)*FctrChngDts!$C$9),SUM(SUM($L4,$N4)*FctrChngDts!$C$11))-$AJ4,IF(AND($Z4=\"Summer\",$AK4=\"SSP2P3\",$AJ4=TRUE,$HF4=FALSE),SUM(SUM(SUM($K4,$M4)*FctrChngDts!$C$10),SUM(SUM($L4,$N4)*FctrChngDts!$C$12))-$AJ4,IF(AND($AK4=\"FWP1\",$AJ4=FALSE,$HF4=TRUE),SUM(SUM($HM4*FctrChngDts!$B$11),SUM($HN4*FctrChngDts!$C$11)),IF(AND($AK4=\"FWP1\",$AJ4=TRUE,$HF4=TRUE),SUM(SUM($HM4*FctrChngDts!$B$12),SUM($HN4*FctrChngDts!$C$12)),IF(AND($AK4=\"FWP1P2\",$AJ4=FALSE,$HF4=TRUE),SUM(SUM(SUM($HM4,$HO4)*FctrChngDts!$B$11),SUM(SUM($HN4,$HP4)*FctrChngDts!$C$11)),IF(AND($AK4=\"FWP1P2\",$AJ4=TRUE,$HF4=TRUE),SUM(SUM(SUM($HM4,$KP4)*FctrChngDts!$C$12),SUM(SUM($HN4,$HP4)*FctrChngDts!$C$12)),IF(AND($AK4=\"FWP2\",$AJ4=FALSE,$HF4=TRUE),SUM(SUM($HO4*FctrChngDts!$B$11),SUM($HO4*FctrChngDts!$C$11)),IF(AND($AK4=\"FWP2\",$AJ4=TRUE,$HF4=TRUE),SUM(SUM($HO4*FctrChngDts!$B$12),SUM($HO4*FctrChngDts!$C$12)),IF(AND($AK4=\"FWP2P3\",$AJ4=FALSE,$HF4=TRUE),SUM(SUM(SUM($HO4,$HQ4)*FctrChngDts!$C$11),SUM(SUM($HP4,$HR4)*FctrChngDts!$C$11)),IF(AND($AK4=\"FWP2P3\",$AJ4=TRUE,$HF4=TRUE),SUM(SUM(SUM($HO4,$HQ4)*FctrChngDts!$C$12),SUM(SUM($HP4,$HR4)*FctrChngDts!$C$12)),IF(AND($AK4=\"FWP3\",$AJ4=FALSE,$HF4=TRUE),SUM(SUM($HQ4*FctrChngDts!$B$11),SUM($HR4*FctrChngDts!$C$11)),IF(AND($AK4=\"FWP3\",$AJ4=TRUE,$HF4=TRUE),SUM(SUM($HQ4*FctrChngDts!$B$12),SUM($HR4*FctrChngDts!$C$12)),IF(AND($Z4=\"Winter\",$AK4=\"SSP1P2\",$AJ4=FALSE,$HF4=TRUE),SUM(SUM(SUM(SUM($HG4,$HI4)*FctrChngDts!$B$9),SUM(SUM($HH4,$HJ4)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM4,$HO4)*FctrChngDts!$B$11),SUM(SUM($HN4,$HP4)*FctrChngDts!$C$11))*$AG4),IF(AND($Z4=\"Winter\",$AK4=\"SSP1P2\",$AJ4=TRUE,$HF4=TRUE),SUM(SUM(SUM(SUM($HG4,$HI4)*FctrChngDts!$B$10), SUM(SUM($HH4,$HJ4)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM4,$HO4)*FctrChngDts!$B$12),SUM(SUM($HN4,$HP4)*FctrChngDts!$C$12))*$AG4),IF(AND($Z4=\"Summer\",$AK4=\"SSP1P2\",$AJ4=FALSE,$HF4=TRUE),SUM(SUM(SUM(SUM($HG4,$HI4)*FctrChngDts!$B$9),SUM(SUM($HH4,$HJ4)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM4,$HO4)*FctrChngDts!$B$11),SUM(SUM($HN4,$HP4)*FctrChngDts!$C$11))-$AJ4),IF(AND($Z4=\"Summer\",$AK4=\"SSP1P2\",$AJ4=TRUE,$HF4=TRUE),SUM(SUM(SUM(SUM($HG4,$HI4)*FctrChngDts!$B$10),SUM(SUM($HH4,$HJ4)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM4,$HO4)*FctrChngDts!$B$12),SUM(SUM($HN4,$HP4)*FctrChngDts!$C$12))-$AJ4),IF(AND($Z4=\"Winter\",$AK4=\"SSP2P3\",$AJ4=FALSE,$HF4=TRUE),SUM(SUM(SUM(SUM($HI4,$HK4)*FctrChngDts!$B$9),SUM(SUM($HJ4,$HL4)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO4,$HQ4)*FctrChngDts!$B$11),SUM(SUM($HP4,$HR4)*FctrChngDts!$C$11))*$AG4),IF(AND($Z4=\"Winter\",$AK4=\"SSP2P3\",$AJ4=TRUE,$HF4=TRUE),SUM(SUM(SUM(SUM($HI4,$HK4)*FctrChngDts!$B$10), SUM(SUM($HJ4,$HL4)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO4,$HQ4)*FctrChngDts!$B$12),SUM(SUM($HP4,$HR4)*FctrChngDts!$C$12))*$AG4),IF(AND($Z4=\"Summer\",$AK4=\"SSP2P3\",$AJ4=FALSE,$HF4=TRUE),SUM(SUM(SUM(SUM($HI4,$HK4)*FctrChngDts!$B$9),SUM(SUM($HJ4,$HL4)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO4,$HQ4)*FctrChngDts!$B$11),SUM(SUM($HP4,$HR4)*FctrChngDts!$C$11))-$AJ4),IF(AND($Z4=\"Summer\",$AK4=\"SSP2P3\",$AJ4=TRUE,$HF4=TRUE),SUM(SUM(SUM(SUM($HI4,$HK4)*FctrChngDts!$B$10), SUM(SUM($HJ4,$HL4)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO4,$HQ4)*FctrChngDts!$B$12),SUM(SUM($HP4,$HR4)*FctrChngDts!$C$12))-$AJ4),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK4=\"FSP1\",$AH4=TRUE,SUM(SUM(SUM($AI4*FctrChngDts!$B$13)*I4),$AR4)>$AD4),$AD4,IF(AND($AK4=\"FSP1\",$AH4=TRUE,SUM(SUM(SUM($AI4*FctrChngDts!$B$13)*$I4),$AR4)<=$AD4),SUM(SUM(SUM($AI4*FctrChngDts!$B$13)*$I4),$AR4),IF(AND($Z4=\"Summer\",$AK4=\"SSP1\",$AH4=TRUE,SUM(SUM(SUM(SUM($I4,$J4)*SUM($AI4*FctrChngDts!$B$13))*$AF4),$AR4)>$AD4),$AD4,IF(AND($Z4=\"Summer\",$AK4=\"SSP1\",$AH4=TRUE,SUM(SUM(SUM(SUM($I4,$J4)*SUM($AI4*FctrChngDts!$B$13))*$AF4),$AR4)<=$AD4),SUM(SUM(SUM(SUM($I4,$J4)*SUM($AI4*FctrChngDts!$B$13))*$AF4),$AR4),IF(AND($Z4=\"Winter\",$AK4=\"SSP1\",$AH4=TRUE,SUM(SUM(SUM(SUM($I4,$J4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AU4:$AW4)),$AR4)>$AD4),$AD4,IF(AND($Z4=\"Winter\",$AK4=\"SSP1\",$AH4=TRUE,SUM(SUM(SUM(SUM($I4,$J4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AU4:$AW4)),$AR4)<=$AD4),SUM(SUM(SUM(SUM($I4,$J4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AU4:$AW4)),$AR4),IF(AND($AK4=\"FSP1P2\",$AH4=TRUE,SUM(SUM(SUM(SUM($I4,$K4)*SUM($AI4*FctrChngDts!$B$13))*$AF4),$AR4)>$AD4),$AD4,IF(AND($AK4=\"FSP1P2\",$AH4=TRUE,SUM(SUM(SUM(SUM($I4,$K4)*SUM($AI4*FctrChngDts!$B$13))*$AF4),$AR4)<=$AD4),SUM(SUM(SUM(SUM($I4,$K4)*SUM($AI4*FctrChngDts!$B$13))*$AF4),$AR4),IF(AND($Z4=\"Summer\",$AK4=\"SSP1P2\",$AH4=TRUE,SUM(SUM(SUM(SUM($I4,$K4,$J4,$L4)*SUM($AI4*FctrChngDts!$B$13))*$AF4),$AR4)>$AD4),$AD4,IF(AND($Z4=\"Summer\",$AK4=\"SSP1P2\",$AH4=TRUE,SUM(SUM(SUM(SUM($I4,$K4,$J4,$L4)*SUM($AI4*FctrChngDts!$B$13))*$AF4),$AR4)<=$AD4),SUM(SUM(SUM(SUM($I4,$K4,$J4,$L4)*SUM($AI4*FctrChngDts!$B$13))*$AF4),$AR4),IF(AND($Z4=\"Winter\",$AK4=\"SSP1P2\",$AH4=TRUE,SUM(SUM(SUM(SUM($I4,$K4,$J4,$L4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AU4:$AW4)),$AR4)>$AD4),$AD4,IF(AND($Z4=\"Winter\",$AK4=\"SSP1P2\",$AH4=TRUE,SUM(SUM(SUM(SUM($I4,$K4,$J4,$L4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AU4:$AW4)),$AR4)<=$AD4),MIN($AD4,SUM($AL4,SUM(SUM(SUM(SUM($I4,$K4,$J4,$L4)*SUM($AI4*FctrChngDts!$B$13))*$AF4)))),IF(AND($AK4=\"FSP2\",$AH4=TRUE,SUM(SUM(SUM($AI4*FctrChngDts!$B$13)*$K4),$AR4)>$AD4),$AD4,IF(AND($AK4=\"FSP2\",$AH4=TRUE,SUM(SUM(SUM($AI4*FctrChngDts!$B$13)*$K4),$AR4)<=$AD4),SUM(SUM(SUM($AI4*FctrChngDts!$B$13)*$K4),$AR4),IF(AND($Z4=\"Summer\",$AK4=\"SSP2\",$AH4=TRUE,SUM(SUM(SUM(SUM($K4,$L4)*SUM($AI4*FctrChngDts!$B$13))*$AF4),$AR4)>$AD4),$AD4,IF(AND($Z4=\"Summer\",$AK4=\"SSP2\",$AH4=TRUE,SUM(SUM(SUM(SUM($K4,$L4)*SUM($AI4*FctrChngDts!$B$13))*$AF4),$AR4)<=$AD4),SUM(SUM(SUM(SUM($K4,$L4)*SUM($AI4*FctrChngDts!$B$13))*$AF4),$AR4),IF(AND($Z4=\"Winter\",$AK4=\"SSP2\",$AH4=TRUE,SUM(SUM(SUM(SUM($K4,$L4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AU4:$AW4)),$AR4)>$AD4),$AD4,IF(AND($Z4=\"Winter\",$AK4=\"SSP2\",$AH4=TRUE,SUM(SUM(SUM(SUM($K4,$L4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AU4:$AW4)),$AR4)<=$AD4),SUM(SUM(SUM(SUM($K4,$L4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AU4:$AW4)),$AR4),IF(AND($AK4=\"FSP2P3\",$AH4=TRUE,SUM(SUM(SUM(SUM($K4,$M4)*SUM($AI4*FctrChngDts!$B$13))*$AF4),$AR4)>$AD4),$AD4,IF(AND($AK4=\"FSP2P3\",$AH4=TRUE,SUM(SUM(SUM(SUM($K4,$M4)*SUM($AI4*FctrChngDts!$B$13))*$AF4),$AR4)<=$AD4),SUM(SUM(SUM(SUM($K4,$M4)*SUM($AI4*FctrChngDts!$B$13))*$AF4),$AR4),IF(AND($Z4=\"Summer\",$AK4=\"SSP2P3\",$AH4=TRUE,SUM(SUM(SUM(SUM($K4,$L4,$M4,$N4)*SUM($AI4*FctrChngDts!$B$13))*$AF4),$AR4)>$AD4),$AD4,IF(AND($Z4=\"Summer\",$AK4=\"SSP2P3\",$AH4=TRUE,SUM(SUM(SUM(SUM($K4,$L4,$M4,$N4)*SUM($AI4*FctrChngDts!$B$13))*$AF4),$AR4)<=$AD4),SUM(SUM(SUM(SUM($K4,$L4,$M4,$N4)*SUM($AI4*FctrChngDts!$B$13))*$AF4),$AR4),IF(AND($Z4=\"Winter\",$AK4=\"SSP2P3\",$AH4=TRUE,SUM(SUM(SUM(SUM($K4,$L4,$M4,$N4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AU4:$AW4)),$AR4)>$AD4),$AD4,IF(AND($Z4=\"Winter\",$AK4=\"SSP2P3\",$AH4=TRUE,SUM(SUM(SUM(SUM($K4,$L4,$M4,$N4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AU4:$AW4)),$AR4)<=$AD4),SUM(SUM(SUM(SUM($K4,$L4,$M4,$N4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AU4:$AW4)),$AR4),IF(AND($AK4=\"FSP3\",$AH4=TRUE,SUM(SUM(SUM($AI4*FctrChngDts!$B$13)*$M4),$AR4)>$AD4),$AD4,IF(AND($AK4=\"FSP3\",$AH4=TRUE,SUM(SUM(SUM($AI4*FctrChngDts!$B$13)*$M4),$AR4)<=$AD4),SUM(SUM(SUM($AI4*FctrChngDts!$B$13)*$M4),$AR4),IF(AND($Z4=\"Summer\",$AK4=\"SSP3\",$AH4=TRUE,SUM(SUM(SUM(SUM($M4,$N4)*SUM($AI4*FctrChngDts!$B$13))*$AF4),$AR4)>$AD4),$AD4,IF(AND($Z4=\"Summer\",$AK4=\"SSP3\",$AH4=TRUE,SUM(SUM(SUM(SUM($M4,$N4)*SUM($AI4*FctrChngDts!$B$13))*$AF4),$AR4)<=$AD4),SUM(SUM(SUM(SUM($M4,$N4)*SUM($AI4*FctrChngDts!$B$13))*$AF4),$AR4),IF(AND($Z4=\"Winter\",$AK4=\"SSP3\",$AH4=TRUE,SUM(SUM(SUM(SUM($M4,$N4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AU4:$AW4)),$AR4)>$AD4),$AD4,IF(AND($Z4=\"Winter\",$AK4=\"SSP3\",$AH4=TRUE,SUM(SUM(SUM(SUM($M4,$N4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AU4:$AW4)),$AR4)<=$AD4),SUM(SUM(SUM(SUM($M4,$N4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AU4:$AW4)),$AR4),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK4=\"FWP1\",$AH4=TRUE,SUM(SUM(SUM($AI4*FctrChngDts!$B$13)*$J4),$AU4)>$AE4),$AE4,IF(AND($AK4=\"FWP1\",$AH4=TRUE,SUM(SUM(SUM($AI4*FctrChngDts!$B$13)*$J4),$AU4)<=$AE4),SUM(SUM(SUM($AI4*FctrChngDts!$B$13)*$J4),$AU4),IF(AND($Z4=\"Winter\",$AK4=\"SSP1\",$AH4=TRUE,SUM(SUM(SUM(SUM($I4,$J4)*SUM($AI4*FctrChngDts!$B$13))*$AG4),$AU4)>$AE4),$AE4,IF(AND($Z4=\"Winter\",$AK4=\"SSP1\",$AH4=TRUE,SUM(SUM(SUM(SUM($I4,$J4)*SUM($AI4*FctrChngDts!$B$13))*$AG4),$AU4)<=$AE4),SUM(SUM(SUM(SUM($I4,$J4)*SUM($AI4*FctrChngDts!$B$13))*$AG4),$AU4),IF(AND($Z4=\"Summer\",$AK4=\"SSP1\",$AH4=TRUE,SUM(SUM(SUM(SUM($I4,$J4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AR4:$AT4)),$AU4)>$AE4),$AE4,IF(AND($Z4=\"Summer\",$AK4=\"SSP1\",$AH4=TRUE,SUM(SUM(SUM(SUM($I4,$J4)*SUM($AI4*FctrChngDts!$B$13))- SUM($AR4:$AT4)),$AU4)<=$AE4),SUM(SUM(SUM(SUM($I4,$J4)*SUM($AI4*FctrChngDts!$B$13))- SUM($AR4:$AT4)),$AU4),IF(AND($AK4=\"FWP1P2\",$AH4=TRUE,SUM(SUM(SUM(SUM($J4,$L4)*SUM($AI4*FctrChngDts!$B$13))*$AG4),$AU4)>$AE4),$AE4,IF(AND($AK4=\"FWP1P2\",$AH4=TRUE,SUM(SUM(SUM(SUM($J4,$L4)*SUM($AI4*FctrChngDts!$B$13))*$AG4),$AU4)<=$AE4),SUM(SUM(SUM(SUM($J4,$L4)*SUM($AI4*FctrChngDts!$B$13))*$AG4),$AU4),IF(AND($Z4=\"Winter\",$AK4=\"SSP1P2\",$AH4=TRUE,SUM(SUM(SUM(SUM($I4,$K4,$J4,$L4)*SUM($AI4*FctrChngDts!$B$13))*$AG4),$AU4)>$AE4),$AE4,IF(AND($Z4=\"Winter\",$AK4=\"SSP1P2\",$AH4=TRUE,SUM(SUM(SUM(SUM($I4,$K4,$J4,$L4)*SUM($AI4*FctrChngDts!$B$13))*$AG4),$AU4)<=$AE4),SUM(SUM(SUM(SUM($I4,$K4,$J4,$L4)*SUM($AI4*FctrChngDts!$B$13))*$AG4),$AU4),IF(AND($Z4=\"Summer\",$AK4=\"SSP1P2\",$AH4=TRUE,SUM(SUM(SUM(SUM($I4,$K4,$J4,$L4)*SUM($AI4*FctrChngDts!$B$13))- SUM($AR4:$AT4)),$AU4)>$AE4),$AE4,IF(AND($Z4=\"Summer\",$AK4=\"SSP1P2\",$AH4=TRUE,SUM(SUM(SUM(SUM($I4,$K4,$J4,$L4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AR4:$AT4)),$AU4)<=$AE4),SUM(SUM(SUM(SUM($I4,$K4,$J4,$L4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AR4:$AT4)),$AU4),IF(AND($AK4=\"FWP2\",$AH4=TRUE,SUM(SUM(SUM($AI4*FctrChngDts!$B$13)*$L4),$AU4)>$AE4),$AE4,IF(AND($AK4=\"FWP2\",$AH4=TRUE,SUM(SUM(SUM($AI4*FctrChngDts!$B$13)*$L4),$AU4)<=$AE4),SUM(SUM(SUM($AI4*FctrChngDts!$B$13)*$L4),$AU4),IF(AND($Z4=\"Winter\",$AK4=\"SSP2\",$AH4=TRUE,SUM(SUM(SUM(SUM($K4,$L4)*SUM($AI4*FctrChngDts!$B$13))*$AG4),$AU4)>$AE4),$AE4,IF(AND($Z4=\"Winter\",$AK4=\"SSP2\",$AH4=TRUE,SUM(SUM(SUM(SUM($K4,$L4)*SUM($AI4*FctrChngDts!$B$13))*$AG4),$AU4)<=$AE4),SUM(SUM(SUM(SUM($K4,$L4)*SUM($AI4*FctrChngDts!$B$13))*$AG4),$AU4),IF(AND($Z4=\"Summer\",$AK4=\"SSP2\",$AH4=TRUE,SUM(SUM(SUM(SUM($K4,$L4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AR4:$AT4)),$AU4)>$AE4),$AE4,IF(AND($Z4=\"Summer\",$AK4=\"SSP2\",$AH4=TRUE,SUM(SUM(SUM(SUM($K4,$L4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AR4:$AT4)),$AU4)<=$AE4),SUM(SUM(SUM(SUM($K4,$L4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AR4:$AT4)),$AU4),IF(AND($AK4=\"FWP2P3\",$AH4=TRUE,SUM(SUM(SUM(SUM($L4,$N4)*SUM($AI4*FctrChngDts!$B$13))*$AG4),$AU4)>$AE4),$AE4,IF(AND($AK4=\"FWP2P3\",$AH4=TRUE,SUM(SUM(SUM(SUM($L4,$N4)*SUM($AI4*FctrChngDts!$B$13))*$AG4),$AU4)<=$AE4),SUM(SUM(SUM(SUM($L4,$N4)*SUM($AI4*FctrChngDts!$B$13))*$AG4),$AU4),IF(AND($Z4=\"Winter\",$AK4=\"SSP2P3\",$AH4=TRUE,SUM(SUM(SUM(SUM($K4,$L4,$M4,$N4)*SUM($AI4*FctrChngDts!$B$13))*$AG4),$AU4)>$AE4),$AE4,IF(AND($Z4=\"Winter\",$AK4=\"SSP2P3\",$AH4=TRUE,SUM(SUM(SUM(SUM($K4,$L4,$M4,$N4)*SUM($AI4*FctrChngDts!$B$13))*$AG4),$AU4)<=$AE4),SUM(SUM(SUM(SUM($K4,$L4,$M4,$N4)*SUM($AI4*FctrChngDts!$B$13))*$AG4),$AU4),IF(AND($Z4=\"Summer\",$AK4=\"SSP2P3\",$AH4=TRUE,SUM(SUM(SUM(SUM($K4,$L4,$M4,$N4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AR4:$AT4)),$AU4)>$AE4),$AE4,IF(AND($Z4=\"Summer\",$AK4=\"SSP2P3\",$AH4=TRUE,SUM(SUM(SUM(SUM($K4,$L4,$M4,$N4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AR4:$AT4)),$AU4)<=$AE4),SUM(SUM(SUM(SUM($K4,$L4,$M4,$N4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AR4:$AT4)),$AU4),IF(AND($AK4=\"FWP3\",$AH4=TRUE,SUM(SUM(SUM($AI4*FctrChngDts!$B$13)*$N4),$AU4)>$AE4),$AE4,IF(AND($AK4=\"FWP3\",$AH4=TRUE,SUM(SUM(SUM($AI4*FctrChngDts!$B$13)*$N4),$AU4)<=$AE4),SUM(SUM(SUM($AI4*FctrChngDts!$B$13)*$N4),$AU4),IF(AND($Z4=\"Winter\",$AK4=\"SSP3\",$AH4=TRUE,SUM(SUM(SUM(SUM($M4,$N4)*SUM($AI4*FctrChngDts!$B$13))*$AG4),$AU4)>$AE4),$AE4,IF(AND($Z4=\"Winter\",$AK4=\"SSP3\",$AH4=TRUE,SUM(SUM(SUM(SUM($M4,$N4)*SUM($AI4*FctrChngDts!$B$13))*$AG4),$AU4)<=$AE4),SUM(SUM(SUM(SUM($M4,$N4)*SUM($AI4*FctrChngDts!$B$13))*$AG4),$AU4),IF(AND($Z4=\"Summer\",$AK4=\"SSP3\",$AH4=TRUE,SUM(SUM(SUM(SUM($M4,$N4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AR4:$AT4)),$AU4)>$AE4),$AE4,IF(AND($Z4=\"Summer\",$AK4=\"SSP3\",$AH4=TRUE,SUM(SUM(SUM(SUM($M4,$N4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AR4:$AT4)),$AU4)<=$AE4),SUM(SUM(SUM(SUM($M4,$N4)*SUM($AI4*FctrChngDts!$B$13))-SUM($AR4:$AT4)),$AU4),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I4>0,$AH4=FALSE),SUM($AR4*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I4>0,$AH4=TRUE),SUM($AX4*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I4>0,$AH4=FALSE),SUM($AS4*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I4>0,$AH4=TRUE),SUM($AY4*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I4>0,$AH4=FALSE),SUM($AT4*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I4>0,$AH4=TRUE),SUM($AZ4*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J4>0,$AH4=FALSE),SUM($AU4*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J4>0,$AH4=TRUE),SUM($BA4*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J4>0,$AH4=FALSE),SUM($AV4*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J4>0,$AH4=TRUE),SUM($BB4*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J4>0,$AH4=FALSE),SUM($AW4*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J4>0,$AH4=TRUE),SUM($BC4*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K4>0,$AH4=FALSE),SUM($AR4*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K4>0,$AH4=TRUE),SUM($AX4*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K4>0,$AH4=FALSE),SUM($AS4*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K4>0,$AH4=TRUE),SUM($AY4*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K4>0,$AH4=FALSE),SUM($AT4*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K4>0,$AH4=TRUE),SUM($AZ4*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L4>0,$AH4=FALSE),SUM($AU4*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L4>0,$AH4=TRUE),SUM($BA4*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L4>0,$AH4=FALSE),SUM($AV4*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L4>0,$AH4=TRUE),SUM($BB4*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L4>0,$AH4=FALSE),SUM($AW4*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L4>0,$AH4=TRUE),SUM($BC4*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M4>0,$AH4=FALSE),SUM($AR4*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M4>0,$AH4=TRUE),SUM($AX4*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M4>0,$AH4=FALSE),SUM($AS4*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M4>0,$AH4=TRUE),SUM($AY4*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M4>0,$AH4=FALSE),SUM($AT4*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M4>0,$AH4=TRUE),SUM($AZ4*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N4>0,$AH4=FALSE),SUM($AU4*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N4>0,$AH4=TRUE),SUM($BA4*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N4>0,$AH4=FALSE),SUM($AV4*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N4>0,$AH4=TRUE),SUM($BB4*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N4>0,$AH4=FALSE),SUM($AW4*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N4>0,$AH4=TRUE),SUM($BC4*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I4=0,0,IF(AND($I4>0,$K4>0,$AH4=FALSE),SUM($AR4/$P4*$I4),IF(AND($I4>0,$K4=0,$AH4=FALSE),$AR4,IF(AND($I4>0,$K4>0,$AH4=TRUE),ROUND(MIN($HU4,SUM(SUM($I4,$K4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA4,SUM(SUM($I4,$K4)*(FctrChngDts!$B$13)*$AI4)*$IA4)),0),IF(AND($I4>0,$K4=0,$AH4=TRUE),$AX4))))),0)","v":0},{"$f":"ROUND(IF($I4=0,0,IF(AND($I4>0,$K4>0,$AH4=FALSE),SUM($AS4/$P4*$I4),IF(AND($I4>0,$K4=0,$AH4=FALSE),$AS4,IF(AND($I4>0,$K4>0,$AH4=TRUE),ROUND(MIN(SUM($HU4-$BW4),SUM(SUM($I4,$K4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA4)*3),0),IF(AND($I4>0,$K4=0,$AH4=TRUE),$AY4))))),0)","v":0},0,{"$f":"IF($J4=0,0,IF(AND($J4>0,$L4=0,$N4=0,$AH4=FALSE,$AJ4=FALSE),ROUND(MIN($HX4,SUM($AU4,$BA4)),0),IF(AND($J4>0,$L4=0,$N4=0,$AH4=TRUE,$AJ4=FALSE),ROUND(MIN($HX4,SUM($AU4,SUM($J4*$AI4*FctrChngDts!$B$13))),0),IF(AND($J4>0,$L4>0,$N4=0,$AH4=FALSE,$AJ4=FALSE),ROUND(MIN($HX4,SUM(SUM($J4,$L4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA4,SUM(SUM($J4,$L4)*(FctrChngDts!$B$13)*$AI4)*$IA4)),0),IF(AND($J4>0,$L4>0,$N4=0,$AH4=TRUE,$AJ4=FALSE),ROUND(MIN($HX4,SUM(SUM(SUM(SUM($J4,$L4)*FctrChngDts!$C$11*$IA4),SUM(SUM($J4,$L4)*SUM(FctrChngDts!$B$13*$AI4)*$IA4)))),0),IF(AND($J4>0,$L4=0,$N4=0,$AH4=FALSE,$AJ4=TRUE),ROUND(MIN($HX4,SUM($AU4,$BA4)),0),IF(AND($J4>0,$L4=0,$N4=0,$AH4=TRUE,$AJ4=TRUE),ROUND(MIN($HX4,SUM($AU4,SUM($J4*$AI4*FctrChngDts!$B$13))),0),IF(AND($J4>0,$L4>0,$N4=0,$AH4=FALSE,$AJ4=TRUE),ROUND(MIN($HX4,SUM(SUM($J4,$L4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA4,SUM(SUM($J4,$L4)*(FctrChngDts!$B$13)*$AI4)*$IA4)),0),IF(AND($J4>0,$L4>0,$N4=0,$AH4=TRUE,$AJ4=TRUE),ROUND(MIN($HX4,SUM(SUM(SUM(SUM($J4,$L4)*FctrChngDts!$C$12*$IA4),SUM(SUM($J4,$L4)*SUM(FctrChngDts!$B$13*$AI4)*$IA4)))),0))))))))))","v":0},{"$f":"IF($J4=0,0,IF(AND($J4>0,$L4=0,$N4=0,$AH4=FALSE,$AJ4=FALSE),ROUND(MIN(SUM($HX4-$BZ4),SUM($AU4*3)),0),IF(AND($J4>0,$L4=0,$N4=0,$AH4=TRUE,$AJ4=FALSE),ROUND(MIN(SUM($HX4-$BZ4),SUM(SUM($J4,$L4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA4)*3),0),IF(AND($J4>0,$L4>0,$N4=0,$AH4=FALSE,$AJ4=FALSE),ROUND(MIN(SUM($HX4-$BZ4),SUM(SUM($J4,$L4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA4)*3),0),IF(AND($J4>0,$L4>0,$N4=0,$AH4=TRUE,$AJ4=FALSE),ROUND(MIN(SUM($HX4-$BZ4),SUM(SUM($J4,$L4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA4)*3),0),IF(AND($J4>0,$L4=0,$N4=0,$AH4=FALSE,$AJ4=TRUE),ROUND(MIN(SUM($HX4-$BZ4),SUM($AU4*3)),0),IF(AND($J4>0,$L4=0,$N4=0,$AH4=TRUE,$AJ4=TRUE),ROUND(MIN(SUM($HX4-$BZ4),SUM(SUM($J4,$L4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA4)*3),0),IF(AND($J4>0,$L4>0,$N4=0,$AH4=FALSE,$AJ4=TRUE),ROUND(MIN(SUM($HX4-$BZ4),SUM(SUM($J4,$L4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA4)*3),0),IF(AND($J4>0,$L4>0,$N4=0,$AH4=TRUE,$AJ4=TRUE),ROUND(MIN(SUM($HX4-$BZ4),SUM(SUM($J4,$L4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA4)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K4=0,0,IF(AND($I4>0,$K4>0,$M4=0,$AH4=FALSE),SUM($AR4-$BW4),IF(AND($I4=0,$K4>0,$M4>0,$AH4=FALSE),SUM($AR4/$P4*$K4),IF(AND($I4=0,$K4>0,$M4=0,$AH4=FALSE),$AR4,IF($K4=0,0,IF(AND($I4>0,$K4>0,$M4=0,$AH4=TRUE),ROUND(MIN($HV4,SUM(SUM($I4,$K4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB4,SUM(SUM($I4,$K4)*(FctrChngDts!$B$13)*$AI4)*$IB4)),0),IF(AND($I4=0,$K4>0,$M4>0,$AH4=TRUE),ROUND(MIN($HV4,SUM(SUM($I4,$K4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB4,SUM(SUM($I4,$K4)*(FctrChngDts!$B$13)*$AI4)*$IB4)),0),IF(AND($I4=0,$K4>0,$M4=0,$AH4=TRUE),$AX4)))))))),0)","v":0},{"$f":"ROUND(IF($K4=0,0,IF(AND($I4>0,$K4>0,$M4=0,$AH4=FALSE),SUM($AS4-$BX4),IF(AND($I4=0,$K4>0,$M4>0,$AH4=FALSE),SUM($AS4/$P4*$K4),IF(AND($I4=0,$K4>0,$M4=0,$AH4=FALSE),$AS4,IF($K4=0,0,IF(AND($I4>0,$K4>0,$M4=0,$AH4=TRUE),ROUND(MIN(SUM($HV4-$BW4),SUM(SUM($I4,$K4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB4)*3),0),IF(AND($I4=0,$K4>0,$M4>0,$AH4=TRUE),ROUND(MIN(SUM($HV4-$BW4),SUM(SUM($I4,$K4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB4)*3),0),IF(AND($I4=0,$K4>0,$M4=0,$AH4=TRUE),$AY4)))))))),0)","v":0},0,{"$f":"IF($L4=0,0,IF(AND($J4>0,$L4>0,$N4=0,$AH4=FALSE,$AJ4=FALSE),ROUND(MIN($HY4,SUM(SUM($J4,$L4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB4,SUM(SUM($J4,$L4)*(FctrChngDts!$B$13)*$AI4)*$IB4)),0),IF(AND($J4>0,$L4>0,$N4=0,$AH4=TRUE,$AJ4=FALSE),ROUND(MIN($HY4,SUM(SUM(SUM(SUM($J4,$L4)*FctrChngDts!$C$11*$IB4),SUM(SUM($J4,$L4)*SUM(FctrChngDts!$B$13*$AI4)*$IB4)))),0),IF(AND($J4=0,$L4>0,$N4=0,$AH4=FALSE,$AJ4=FALSE),ROUND(MIN($HY4,SUM($L4*FctrChngDts!$C$11)),0),IF(AND($J4=0,$L4>0,$N4=0,$AH4=TRUE,$AJ4=FALSE),ROUND(MIN($HY4,SUM(SUM(SUM(SUM($J4,$L4)*FctrChngDts!$C$11*$IB4),SUM(SUM($J4,$L4)*SUM(FctrChngDts!$B$13*$AI4)*$IB4)))),0),IF(AND($J4>0,$L4>0,$N4=0,$AH4=FALSE,$AJ4=TRUE),ROUND(MIN($HY4,SUM(SUM($J4,$L4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB4,SUM(SUM($J4,$L4)*(FctrChngDts!$B$13)*$AI4)*$IB4)),0),IF(AND($J4>0,$L4>0,$N4=0,$AH4=TRUE,$AJ4=TRUE),ROUND(MIN($HY4,SUM(SUM(SUM(SUM($J4,$L4)*FctrChngDts!$C$12*$IB4),SUM(SUM($J4,$L4)*SUM(FctrChngDts!$B$13*$AI4)*$IB4)))),0),IF(AND($J4=0,$L4>0,$N4=0,$AH4=FALSE,$AJ4=TRUE),ROUND(MIN($HY4,SUM($L4*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J4=0,$L4>0,$N4=0,$AH4=TRUE,$AJ4=TRUE),ROUND(MIN($HY4,SUM(SUM(SUM(SUM($J4,$L4)*FctrChngDts!$C$12*$IB4),SUM(SUM($J4,$L4)*SUM(FctrChngDts!$B$13*$AI4)*$IB4)))),0))))))))))","v":0},{"$f":"IF($L4=0,0,IF(AND($J4>0,$L4>0,$N4=0,$AH4=FALSE,$AJ4=FALSE),ROUND(MIN(SUM($HY4-$CF4),SUM(SUM($J4,$L4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB4)*3),0),IF(AND($J4>0,$L4>0,$N4=0,$AH4=TRUE,$AJ4=FALSE),ROUND(MIN(SUM($HY4-$CF4),SUM(SUM($J4,$L4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB4)*3),0),IF(AND($J4=0,$L4>0,$N4=0,$AH4=FALSE,$AJ4=FALSE),ROUND(MIN(SUM($HY4-$CF4),SUM($AU4*3)),0),IF(AND($J4=0,$L4>0,$N4=0,$AH4=TRUE,$AJ4=FALSE),ROUND(MIN(SUM($HY4-$CF4),SUM(SUM($J4,$L4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB4)*3),0),IF(AND($J4>0,$L4>0,$N4=0,$AH4=FALSE,$AJ4=TRUE),ROUND(MIN(SUM($HY4-$CF4),SUM(SUM($J4,$L4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB4)*3),0),IF(AND($J4>0,$L4>0,$N4=0,$AH4=TRUE,$AJ4=TRUE),ROUND(MIN(SUM($HY4-$CF4),SUM(SUM($J4,$L4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB4)*3),0),IF(AND($J4=0,$L4>0,$N4=0,$AH4=FALSE,$AJ4=TRUE),ROUND(MIN(SUM($HY4-$CF4),SUM($AU4*3)),0),IF(AND($J4=0,$L4>0,$N4=0,$AH4=TRUE,$AJ4=TRUE),ROUND(MIN(SUM($HY4-$CF4),SUM(SUM($J4,$L4)*IF($AJ4=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB4)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S4>0,Account!$AG$2=TRUE,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH4=FALSE),SUM(Usage!$BW4:$CB4)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V4>0,Account!$AG$2=TRUE,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH4=FALSE),SUM(Usage!$CC4:$CH4)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y4>0,Account!$AG$2=TRUE,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH4=FALSE),SUM(Usage!$CI4:$CN4)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH4=TRUE,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S4),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S4)),2)","v":0},{"$f":"ROUND(IF(OR($AH4=TRUE,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V4),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V4)),2)","v":0},{"$f":"IF(OR($AH4=TRUE,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y4),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y4))","v":0},{"$f":"ROUND(IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW4),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW4)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX4),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX4)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY4),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY4)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ4),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ4)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA4),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA4)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB4),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB4)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S4),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC4),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC4)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD4),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD4)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE4),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE4)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF4),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF4)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG4),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG4)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH4),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH4)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V4),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI4),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI4))","v":0},{"$f":"IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ4),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ4))","v":0},{"$f":"IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK4),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK4))","v":0},{"$f":"IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL4),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL4))","v":0},{"$f":"IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM4),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM4))","v":0},{"$f":"IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN4),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN4))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y4)","v":0},0,0,0,0,{"$f":"IF($DW4>IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV4*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV4*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW4-IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV4*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV4*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV4<$DW4,SUM($DW4-$DV4),0))","v":0},{"$f":"IF(OR(AND($D4<=FctrChngDts!$B$14,Usage!$E4>FctrChngDts!$B$14),AND(Usage!$D4<=FctrChngDts!$C$14,Usage!$E4>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW4),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX4),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY4),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ4),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA4),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB4),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC4),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD4),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE4),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF4),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG4),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH4),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI4)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ4)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK4)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL4)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM4)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN4)","v":0},0,{"$f":"IF(AND($S4>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E4<>\"D-CARE\",Tenant!$F4=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET4=TRUE,$S4>0,$V4=0),SUM(SUM($BW4:$CB4)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET4=TRUE,$S4>0,$V4>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW4:$CB4)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET4=TRUE,$S4>0,$V4>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW4:$CB4)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S4>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S4>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S4>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV4=TRUE,$S4>0,$V4=0),SUM(SUM($BW4:$CB4)*'CRS1'!$P$2),IF(AND($EV4=TRUE,$S4>0,$V4>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW4:$CB4)*'CRS1'!$P$2),IF(AND($EV4=TRUE,$S4>0,$V4>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW4:$CB4)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S4>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX4=TRUE,$S4>0,$V4=0),SUM(SUM($BW4:$CB4)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX4=TRUE,$S4>0,$V4>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW4:$CB4)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX4=TRUE,$S4>0,$V4>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW4:$CB4)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S4>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ4=TRUE,$S4>0),SUM(SUM($BW4:$CB4)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V4>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E4<>\"D-CARE\",Tenant!$F4=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB4=TRUE,$S4>0,$V4>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC4:$CH4)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB4=TRUE,$S4>0,$V4>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC4:$CH4)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB4=TRUE,$V4>0,$Y4>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC4:$CH4)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB4=TRUE,$V4>0,$Y4>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC4:$CH4)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB4=TRUE,$S4=0,$V4>0,$Y4=0),SUM(SUM($CC4:$CH4)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V4>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V4>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V4>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD4=TRUE,$S4>0,$V4>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC4:$CH4)*'CRS2'!$P$2),IF(AND($FD4=TRUE,$S4>0,$V4>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC4:$CH4)*'CRS2'!$P$2),IF(AND($FD4=TRUE,$V4>0,$Y4>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC4:$CH4)*'CRS2'!$P$2),IF(AND($FD4=TRUE,$V4>0,$Y4>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC4:$CH4)*'CRS2'!$P$2),IF(AND($FD4=TRUE,$S4=0,$V4>0,$Y4=0),SUM(SUM($CC4:$CH4)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V4>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF4=TRUE,$S4>0,$V4>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC4:$CH4)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF4=TRUE,$S4>0,$V4>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC4:$CH4)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF4=TRUE,$V4>0,$Y4>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC4:$CH4)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF4=TRUE,$V4>0,$Y4>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC4:$CH4)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF4=TRUE,$S4=0,$V4>0,$Y4=0),SUM(SUM($CC4:$CH4)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V4>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH4=TRUE,$V4>0),SUM(SUM($CC4:$CH4)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y4>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E4<>\"D-CARE\",Tenant!$F4=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ4=TRUE,$V4=0,$Y4>0),SUM(SUM($CI4:$CN4)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ4=TRUE,$V4>0,$Y4>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI4:$CN4)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ4=TRUE,$V4>0,$Y4>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI4:$CN4)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y4>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y4>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y4>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL4=TRUE,$V4=0,$Y4>0),SUM(SUM($CI4:$CN4)*'CRS3'!$P$2),IF(AND($FL4=TRUE,$V4>0,$Y4>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI4:$CN4)*'CRS3'!$P$2),IF(AND($FL4=TRUE,$V4>0,$Y4>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI4:$CN4)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y4>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN4=TRUE,$V4=0,$Y4>0),SUM(SUM($CI4:$CN4)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN4=TRUE,$V4>0,$Y4>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI4:$CN4)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN4=TRUE,$V4>0,$Y4>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI4:$CN4)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y4>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP4=TRUE,$Y4>0),SUM(SUM($CI4:$CN4)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR4:$FT4))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO4:$CQ4,$FR4:$FT4))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA4:$EF4)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG4:$EL4)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM4:$ER4)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV4,$CO4:$CQ4,$EA4:$ER4)/$P4)*$S4*FctrChngDts!$B$15),SUM(SUM(SUM($DV4,$CO4:$CQ4,$FR4:$FT4)/$P4)*$S4*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV4,$CO4:$CQ4,$EA4:$ER4)/$P4)*$V4*FctrChngDts!$B$15),SUM(SUM(SUM($DV4,$CO4:$CQ4,$FR4:$FT4)/$P4)*$V4*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV4,$CO4:$CQ4,$EA4:$ER4)/$P4)*$Y4*FctrChngDts!$B$15),SUM(SUM(SUM($DV4,$CO4:$CQ4,$FR4:$FT4)/$P4)*$Y4*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA4*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI4*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ4*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ4,$FU4,$GF4,$GZ4:$HE4),IF(Account!$Q$2=TRUE,SUM($DZ4,$FV4,$GF4,$GZ4:$HE4),SUM($DZ4,$ES4,$FU4:$FV4,$GF4,$GZ4:$HE4)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E4),Usage!$P4,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D4,FctrChngDts!$C$17<=Usage!$E4),SUM(FctrChngDts!$C$17-Usage!$D4),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E4),Usage!$P4,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D4,FctrChngDts!$C$19<=Usage!$E4),SUM(FctrChngDts!$C$19-Usage!$D4),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK4*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK4*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL4*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL4*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D4))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A4,Tenant!$A:$J,8,FALSE)=TRUE,$GG4<0),0,SUM(SUM(SUM($GG4/$P4*$GP4)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A4,Tenant!$A:$J,8,FALSE)=TRUE,$GG4<0),0,SUM(SUM(SUM($GG4/$P4*$GQ4)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D4))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A4,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV4*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A4,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW4*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU4:$DA4,$EU4,$EA4:$EF4,$FA4)-SUM(SUM($BW4:$CB4)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD4:$DJ4,$FC4,$EG4:$EL4,$FI4)-SUM(SUM($CC4:$CH4)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM4:$DS4,$FK4,$EM4:$ER4,$FQ4)-SUM(SUM($CI4:$CN4)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO4,$CU4:$DA4,$EU4,$EW4,$EY4,$EA4:$EF4,$FA4,$CP4,$DD4:$DJ4,$FC4,$FE4,$FG4,$EG4:$EL4,$FI4)/$P4*$S4)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO4,$CU4:$DA4,$EU4,$EW4,$EY4,$EA4:$EF4,$FA4,$CP4,$DD4:$DJ4,$FC4,$FE4,$FG4,$EG4:$EL4,$FI4)/$P4*$V4)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ4,$DM4:$DS4,$FK4,$FM4,$FO4,$EM4:$ER4,$FQ4)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D4,BslnAllctnCrrnt!$A$1<=$E4),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK4=\"FSP1\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$Q4,BslnAllctnCrrnt!$A$1<$R4),SUM(BslnAllctnCrrnt!$A$1-$Q4),IF(AND($AK4=\"FSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$Q4,BslnAllctnCrrnt!$A$1<$R4),SUM(BslnAllctnCrrnt!$A$1-$Q4),IF(AND($AK4=\"FSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),$I4,IF(AND($AK4=\"SSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$Q4,BslnAllctnCrrnt!$A$1<$R4),SUM(BslnAllctnCrrnt!$A$1-$Q4),IF(AND($AK4=\"SSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),$I4,0)))))","v":0},{"$f":"IF(AND($AK4=\"FSP1\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$Q4,BslnAllctnCrrnt!$A$1<$R4),SUM($I4-$HG4),IF(AND($AK4=\"FSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$Q4,BslnAllctnCrrnt!$A$1<$R4),SUM($I4-$HG4),IF(AND($AK4=\"FSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM($I4-$HG4),IF(AND($AK4=\"SSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$Q4,BslnAllctnCrrnt!$A$1<$R4),SUM($I4-$HG4),IF(AND($AK4=\"SSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM($I4-$HG4),0)))))","v":0},{"$f":"IF(AND($AK4=\"SSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$Q4,BslnAllctnCrrnt!$A$1<$R4),0,IF(AND(FctrChngDts!$A$2>=$D4,FctrChngDts!$B$2<$E4),IF(AND($AK4=\"SSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM(BslnAllctnCrrnt!$A$1-$T4),0),IF(AND($AK4=\"FSP2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM(BslnAllctnCrrnt!$A$1-$T4),IF(AND($AK4=\"FSP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM(BslnAllctnCrrnt!$A$1-$T4),IF(AND($AK4=\"FSP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$W4,BslnAllctnCrrnt!$A$1<$X4),$K4,IF(AND($AK4=\"FSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$Q4,BslnAllctnCrrnt!$A$1<$R4),0,IF(AND($AK4=\"FSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM(BslnAllctnCrrnt!$A$1-$T4),IF(AND($AK4=\"SSP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM(BslnAllctnCrrnt!$A$1-$T4),IF(AND($AK4=\"SSP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$W4,BslnAllctnCrrnt!$A$1<$X4),$K4,0)))))))))","v":0},{"$f":"IF(AND($AK4=\"SSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$Q4,BslnAllctnCrrnt!$A$1<$R4),SUM($K4-$HI4),IF(AND($AK4=\"SSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM($K4-$HI4),IF(AND($AK4=\"FSP2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM($K4-$HI4),IF(AND($AK4=\"FSP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM($K4-$HI4),IF(AND($AK4=\"FSP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$W4,BslnAllctnCrrnt!$A$1<$X4),SUM($K4-$HI4),IF(AND($AK4=\"FSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$Q4,BslnAllctnCrrnt!$A$1<$R4),SUM($K4-$HI4),IF(AND($AK4=\"FSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM($K4-$HI4),IF(AND($AK4=\"SSP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM($K4-$HI4),IF(AND($AK4=\"SSP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$W4,BslnAllctnCrrnt!$A$1<$X4),SUM($K4-$HI4),0)))))))))","v":0},{"$f":"IF(AND($AK4=\"FSP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),0,IF(AND($AK4=\"FSP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$W4,BslnAllctnCrrnt!$A$1<$X4),SUM(BslnAllctnCrrnt!$A$1-$W4),IF(AND($AK4=\"FSP3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$W4,BslnAllctnCrrnt!$A$1<$X4),SUM(BslnAllctnCrrnt!$A$1-$W4),0)))","v":0},{"$f":"IF(AND($AK4=\"FSP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM($M4-$HK4),IF(AND($AK4=\"FSP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$W4,BslnAllctnCrrnt!$A$1<$X4),SUM($M4-$HK4),IF(AND($AK4=\"FSP3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$W4,BslnAllctnCrrnt!$A$1<$X4),SUM($M4-$HK4),0)))","v":0},{"$f":"IF(AND($AK4=\"FWP1\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$Q4,BslnAllctnCrrnt!$A$1<$R4),SUM(BslnAllctnCrrnt!$A$1-$Q4),IF(AND($AK4=\"FWP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$Q4,BslnAllctnCrrnt!$A$1<$R4),SUM(BslnAllctnCrrnt!$A$1-$Q4),IF(AND($AK4=\"FWP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),$J4,IF(AND(FctrChngDts!$A$2>=$D4,FctrChngDts!$B$2<$E4),IF(AND($AK4=\"SSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$Q4,BslnAllctnCrrnt!$A$1<$R4),SUM(BslnAllctnCrrnt!$A$1-$Q4),0),IF(AND($AK4=\"SSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),$J4,0)))))","v":0},{"$f":"IF(AND($AK4=\"FWP1\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$Q4,BslnAllctnCrrnt!$A$1<$R4),SUM($J4-$HM4),IF(AND($AK4=\"FWP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$Q4,BslnAllctnCrrnt!$A$1<$R4),SUM($J4-$HM4),IF(AND($AK4=\"FWP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM($J4-$HM4),IF(AND($AK4=\"SSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$Q4,BslnAllctnCrrnt!$A$1<$R4),SUM($J4-$HM4),IF(AND($AK4=\"SSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM($J4-$HM4),0)))))","v":0},{"$f":"IF(AND($AK4=\"FWP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$Q4,BslnAllctnCrrnt!$A$1<$R4),0,IF(AND($AK4=\"FWP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM(BslnAllctnCrrnt!$A$1-$T4),IF(AND($AK4=\"FWP2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM(BslnAllctnCrrnt!$A$1-$T4),IF(AND($AK4=\"FWP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM(BslnAllctnCrrnt!$A$1-$T4),IF(AND($AK4=\"FWP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$W4,BslnAllctnCrrnt!$A$1<$X4),$L4,IF(AND($AK4=\"SSP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM(BslnAllctnCrrnt!$A$1-$T4),IF(AND($AK4=\"SSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$Q4,BslnAllctnCrrnt!$A$1<$R4),0,IF(AND($AK4=\"SSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM(BslnAllctnCrrnt!$A$1-$T4),0))))))))","v":0},{"$f":"IF(AND($AK4=\"FWP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$Q4,BslnAllctnCrrnt!$A$1<$R4),SUM($L4-$HO4),IF(AND($AK4=\"FWP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM($L4-$HO4),IF(AND($AK4=\"FWP2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM($L4-$HO4),IF(AND($AK4=\"FWP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM($L4-$HO4),IF(AND($AK4=\"FWP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$W4,BslnAllctnCrrnt!$A$1<$X4),SUM($L4-$HO4),IF(AND($AK4=\"SSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$Q4,BslnAllctnCrrnt!$A$1<$R4),SUM($L4-$HO4),IF(AND($AK4=\"SSP1P2\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM($L4-$HO4),0)))))))","v":0},{"$f":"IF(AND($AK4=\"FWP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),0,IF(AND($AK4=\"FWP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$W4,BslnAllctnCrrnt!$A$1<$X4),SUM(BslnAllctnCrrnt!$A$1-$W4),IF(AND($AK4=\"FWP3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$W4,BslnAllctnCrrnt!$A$1<$X4),SUM(BslnAllctnCrrnt!$A$1-$W4),IF(AND($AK4=\"SSP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),0,IF(AND($AK4=\"SSP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$W4,BslnAllctnCrrnt!$A$1<$X4),SUM(BslnAllctnCrrnt!$A$1-$W4),0)))))","v":0},{"$f":"IF(AND($AK4=\"FWP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM($N4-$HQ4),IF(AND($AK4=\"FWP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$W4,BslnAllctnCrrnt!$A$1<$X4),SUM($N4-$HQ4),IF(AND($AK4=\"FWP3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$W4,BslnAllctnCrrnt!$A$1<$X4),SUM($N4-$HQ4),IF(AND($AK4=\"SSP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$T4,BslnAllctnCrrnt!$A$1<$U4),SUM($N4-$HQ4),IF(AND($AK4=\"SSP2P3\",$HF4=TRUE,BslnAllctnCrrnt!$A$1>=$W4,BslnAllctnCrrnt!$A$1<$X4),SUM($N4-$HQ4),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[4,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G5),0,IF($F5<=$G5,SUM($G5-$F5),IF($F5>$G5,SUM((Account!$L$2-Usage!$F5)+Usage!$G5+1))))","v":0},{"$f":"IF($Q5=0,0,IF($R5=0,0,IF(AND($Q5<FctrChngDts!$A$2,$R5>=FctrChngDts!$A$2),SUM($R5-FctrChngDts!$A$2+1),IF(AND($Q5>=FctrChngDts!$A$2,$R5>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q5),IF(AND($Q5>=FctrChngDts!$A$2,$R5<FctrChngDts!$B$2),SUM($R5-$Q5+1),0)))))","v":0},{"$f":"IF($Q5=0,0,IF($R5=0,0,IF(AND($Q5<FctrChngDts!$A$2,$R5>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q5),IF(AND($Q5<FctrChngDts!$A$2,$R5<FctrChngDts!$A$2),SUM($R5-$Q5+1),IF(AND($Q5>FctrChngDts!$A$2,$R5>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R5+1),0)))))","v":0},{"$f":"IF($T5=0,0,IF($U5=0,0,IF(AND($T5<FctrChngDts!$A$2,$U5>=FctrChngDts!$A$2),SUM($U5-FctrChngDts!$A$2+1),IF(AND($T5>=FctrChngDts!$A$2,$U5<FctrChngDts!$B$2),SUM($U5-$T5+1),IF(AND($T5>=FctrChngDts!$A$2,$U5>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T5)<0),0,IF(AND($T5>=FctrChngDts!$A$2,$U5>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T5),0))))))","v":0},{"$f":"IF($T5=0,0,IF($U5=0,0,IF(AND($T5<FctrChngDts!$A$2,$U5>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T5),IF(AND($T5>=FctrChngDts!$B$2,$U5>=FctrChngDts!$B$2),SUM($U5-$T5+1),IF(AND($T5<FctrChngDts!$A$2,$U5<FctrChngDts!$A$2),SUM($U5-$T5+1),IF(AND($T5>=FctrChngDts!$A$2,$U5>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U5+1),0))))))","v":0},{"$f":"IF($W5=0,0,IF($X5=0,0,IF(AND($W5>=FctrChngDts!$A$2,$X5>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W5)<0),0,IF(AND($W5>=FctrChngDts!$A$2,$X5>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W5),IF(AND($W5>=FctrChngDts!$A$2,$X5<FctrChngDts!$B$2),SUM($X5-$W5+1),IF(AND($W5<FctrChngDts!$A$2,$X5>=FctrChngDts!$A$2),SUM($X5-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W5=0,0,IF($X5=0,0,IF(AND($W5<FctrChngDts!$A$2,$X5<FctrChngDts!$A$2),SUM($X5-$W5+1),IF(AND($W5>=FctrChngDts!$A$2,$X5>=FctrChngDts!$B$2,SUM($X5-FctrChngDts!$B$2+1)<=$Y5),SUM($X5-FctrChngDts!$B$2+1),IF(AND($W5>=FctrChngDts!$A$2,$X5>=FctrChngDts!$B$2),SUM($X5-$W5+1),IF(AND($W5<FctrChngDts!$A$2,$X5>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W5),0))))))","v":0},{"$f":"IF(AND($D5>=FctrChngDts!$C$2,$E5<FctrChngDts!$E$2),\"1\",IF(AND($D5>=FctrChngDts!$E$2,$E5<FctrChngDts!$G$2),\"2\",IF(AND($D5>=FctrChngDts!$G$2,$E5<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D5>=FctrChngDts!$D$2,,IF(AND($D5>=FctrChngDts!$C$2,$D5<=FctrChngDts!$D$2),$D5,IF(AND($D5>=FctrChngDts!$C$2,$D5>=FctrChngDts!$D$2,$E5>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D5>FctrChngDts!$D$2,,IF($D5=FctrChngDts!$D$2,$D5,IF(AND($D5>=FctrChngDts!$C$2,$E5<FctrChngDts!$D$2),$E5,IF(AND($D5>=FctrChngDts!$C$2,$E5>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D5>=FctrChngDts!$D$2,$E5>=FctrChngDts!$D$2,$E5>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E5<FctrChngDts!$D$2,$E5<=FctrChngDts!$D$2),$E5,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D5<FctrChngDts!$E$2,$E5<FctrChngDts!$E$2),,IF($D5>FctrChngDts!$F$2,,IF(AND($D5>=FctrChngDts!$E$2,$D5<=FctrChngDts!$F$2),$D5,IF(AND($D5>=FctrChngDts!$E$2,$D5>=FctrChngDts!$F$2,$E5>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D5>FctrChngDts!$F$2,,IF($E5=FctrChngDts!$F$2,$E5,IF(AND($D5<FctrChngDts!$E$2,$E5<=FctrChngDts!$F$2),$E5,IF(AND($D5>=FctrChngDts!$E$2,$E5<FctrChngDts!$F$2),$E5,IF(AND($D5>=FctrChngDts!$E$2,$E5>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D5>=FctrChngDts!$F$2,$E5>=FctrChngDts!$F$2,$E5>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D5<FctrChngDts!$G$2,$E5<FctrChngDts!$G$2),,IF($D5>FctrChngDts!$H$2,,IF(AND($D5>=FctrChngDts!$G$2,$D5<=FctrChngDts!$H$2),$D5,IF(AND($D5>=FctrChngDts!$G$2,$D5>=FctrChngDts!$H$2,$E5>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D5>FctrChngDts!$H$2,,IF($E5=FctrChngDts!$H$2,$E5,IF(AND($D5<FctrChngDts!$G$2,$E5<=FctrChngDts!$H$2),$E5,IF(AND($D5>=FctrChngDts!$G$2,$E5<FctrChngDts!$H$2),$E5,IF(AND($D5>=FctrChngDts!$G$2,$E5>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D5>=FctrChngDts!$H$2,$E5>=FctrChngDts!$H$2,$E5>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A5,Tenant!$A5:$J304,6,FALSE)","v":0},{"$f":"VLOOKUP($A5,Tenant!$A5:$J304,7,FALSE)","v":0},{"$f":"VLOOKUP($A5,Tenant!$A5:$J304,10,FALSE)","v":0},0,{"$f":"IF(AND($AK5=\"FSP2\",$AJ5=FALSE,$HF5=FALSE),SUM($K5*FctrChngDts!$C$9),IF(AND($AK5=\"FSP2\",$AJ5=TRUE,$HF5=FALSE),SUM($K5*FctrChngDts!$C$10),IF(AND($AK5=\"FSP2P3\",$AJ5=FALSE,$HF5=FALSE),SUM(SUM($K5,$M5)*FctrChngDts!$C$9),IF(AND($AK5=\"FSP2P3\",$AJ5=TRUE,$HF5=FALSE),SUM(SUM($K5,$M5)*FctrChngDts!$C$10),IF(AND($AK5=\"FSP3\",$AJ5=FALSE,$HF5=FALSE),SUM($M5*FctrChngDts!$C$9),IF(AND($AK5=\"FSP3\",$AJ5=TRUE,$HF5=FALSE),SUM($M5*FctrChngDts!$C$10),IF(AND($AK5=\"FSP1\",$AJ5=FALSE,$HF5=FALSE),SUM($I5*FctrChngDts!$C$9),IF(AND($AK5=\"FSP1\",$AJ5=TRUE,$HF5=FALSE),SUM($I5*FctrChngDts!$C$10),IF(AND($AK5=\"FSP1P2\",$AJ5=FALSE,$HF5=FALSE),SUM(SUM($I5,$K5)*FctrChngDts!$C$9),IF(AND($AK5=\"FSP1P2\",$AJ5=TRUE,$HF5=FALSE),SUM(SUM($I5,$K5)*FctrChngDts!$C$10),IF(AND($Z5=\"Summer\",$AK5=\"SSP2P3\",$AJ5=FALSE,$HF5=FALSE),SUM(SUM(SUM(SUM($K5,$M5)*FctrChngDts!$C$9),SUM(SUM($L5,$N5)*FctrChngDts!$C$11))*$AF5),IF(AND($Z5=\"Summer\",$AK5=\"SSP2P3\",$AJ5=TRUE,$HF5=FALSE),SUM(SUM(SUM(SUM($K5,$M5)*FctrChngDts!$C$10),SUM(SUM($L5,$N5)*FctrChngDts!$C$12))*$AF5),IF(AND($Z5=\"Winter\",$AK5=\"SSP2P3\",$AJ5=FALSE,$HF5=FALSE),SUM(SUM(SUM(SUM($K5,$M5)*FctrChngDts!$C$9),SUM(SUM($L5,$N5)*FctrChngDts!$C$11))-$AO5),IF(AND($Z5=\"Winter\",$AK5=\"SSP2P3\",$AJ5=TRUE,$HF5=FALSE),SUM(SUM(SUM(SUM($K5,$M5)*FctrChngDts!$C$10),SUM(SUM($L5,$N5)*FctrChngDts!$C$12))-$AO5),IF(AND($Z5=\"Summer\",$AK5=\"SSP1P2\",$AJ5=FALSE,$HF5=FALSE),SUM(SUM(SUM(SUM($I5,$K5)*FctrChngDts!$C$9),SUM(SUM($J5,$L5)*FctrChngDts!$C$11))*$AF5),IF(AND($Z5=\"Summer\",$AK5=\"SSP1P2\",$AJ5=TRUE,$HF5=FALSE),SUM(SUM(SUM(SUM($I5,$K5)*FctrChngDts!$C$10),SUM(SUM($J5,$L5)*FctrChngDts!$C$12))*$AF5),IF(AND($Z5=\"Winter\",$AK5=\"SSP1P2\",$AJ5=FALSE,$HF5=FALSE),SUM(SUM(SUM(SUM($I5,$K5)*FctrChngDts!$C$9),SUM(SUM($J5,$L5)*FctrChngDts!$C$11))-$AO5),IF(AND($Z5=\"Winter\",$AK5=\"SSP1P2\",$AJ5=TRUE,$HF5=FALSE),SUM(SUM(SUM(SUM($I5,$K5)*FctrChngDts!$C$10),SUM(SUM($J5,$L5)*FctrChngDts!$C$12))-$AO5),IF(AND($AK5=\"FSP2\",$AJ5=FALSE,$HF5=TRUE),SUM(SUM($HI5*FctrChngDts!$B$9),SUM($HJ5*FctrChngDts!$C$9)),IF(AND($AK5=\"FSP2\",$AJ5=TRUE,$HF5=TRUE),SUM(SUM($HI5*FctrChngDts!$B$10),SUM($HJ5*FctrChngDts!$C$10)),IF(AND($AK5=\"FSP2P3\",$AJ5=FALSE,$HF5=TRUE),SUM(SUM(SUM($HI5,$HK5)*FctrChngDts!$B$9),SUM(SUM($HJ5,$HL5)*FctrChngDts!$C$9)),IF(AND($AK5=\"FSP2P3\",$AJ5=TRUE,$HF5=TRUE),SUM(SUM(SUM($HI5,$HK5)*FctrChngDts!$B$10),SUM(SUM($HJ5,$HL5)*FctrChngDts!$C$10)),IF(AND($AK5=\"FSP3\",$AJ5=FALSE,$HF5=TRUE),SUM(SUM($HK5*FctrChngDts!$B$9),SUM($HL5*FctrChngDts!$C$9)),IF(AND($AK5=\"FSP3\",$AJ5=TRUE,$HF5=TRUE),SUM(SUM($HK5*FctrChngDts!$B$10),SUM($HL5*FctrChngDts!$C$10)),IF(AND($AK5=\"FSP1\",$AJ5=FALSE,$HF5=TRUE),SUM(SUM($HG5*FctrChngDts!$B$9),SUM($HH5*FctrChngDts!$C$9)),IF(AND($AK5=\"FSP1\",$AJ5=TRUE,$HF5=TRUE),SUM(SUM($HG5*FctrChngDts!$B$10),SUM($HH5*FctrChngDts!$C$10)),IF(AND($AK5=\"FSP1P2\",$AJ5=FALSE,$HF5=TRUE),SUM(SUM(SUM($HG5,$HI5)*FctrChngDts!$B$9),SUM(SUM($HH5,$HJ5)*FctrChngDts!$C$9)),IF(AND($AK5=\"FSP1P2\",$AJ5=TRUE,$HF5=TRUE),SUM(SUM(SUM($HG5,$HI5)*FctrChngDts!$B$10),SUM(SUM($HG5,$HI5)*FctrChngDts!$C$10)),IF(AND($Z5=\"Summer\",$AK5=\"SSP2P3\",$AJ5=FALSE,$HF5=TRUE),SUM(SUM(SUM(SUM($HI5,$HK5)*FctrChngDts!$B$9),SUM(SUM($HJ5,$HL5)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO5,$HQ5)*FctrChngDts!$B$11),SUM(SUM($HP5,$HR5)*FctrChngDts!$C$11))*$AF5),IF(AND($Z5=\"Summer\",$AK5=\"SSP2P3\",$AJ5=TRUE,$HF5=TRUE),SUM(SUM(SUM(SUM($HI5,$HK5)*FctrChngDts!$B$10),SUM(SUM($HJ5,$HL5)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO5,$HQ5)*FctrChngDts!$B$12),SUM(SUM($HP5,$HR5)*FctrChngDts!$C$12))*$AF5),IF(AND($Z5=\"Winter\",$AK5=\"SSP2P3\",$AJ5=FALSE,$HF5=TRUE),SUM(SUM(SUM(SUM($HI5,$HK5)*FctrChngDts!$B$9),SUM(SUM($HJ5,$HL5)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO5,$HQ5)*FctrChngDts!$B$11),SUM(SUM($HP5,$HR5)*FctrChngDts!$C$11))-$AO5),IF(AND($Z5=\"Winter\",$AK5=\"SSP2P3\",$AJ5=TRUE,$HF5=TRUE),SUM(SUM(SUM(SUM($HI5,$HK5)*FctrChngDts!$B$10),SUM(SUM($HO5,$HQ5)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO5,$HQ5)*FctrChngDts!$B$12),SUM(SUM($HP5,$HR5)*FctrChngDts!$C$12))-$AO5),IF(AND($Z5=\"Summer\",$AK5=\"SSP1P2\",$AJ5=FALSE,$HF5=TRUE),SUM(SUM(SUM(SUM($HG5,$HI5)*FctrChngDts!$B$9),SUM(SUM($HH5,$HJ5)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM5,$HO5)*FctrChngDts!$B$11),SUM(SUM($HN5,$HP5)*FctrChngDts!$C$11))*$AF5),IF(AND($Z5=\"Summer\",$AK5=\"SSP1P2\",$AJ5=TRUE,$HF5=TRUE),SUM(SUM(SUM(SUM($HG5,$HI5)*FctrChngDts!$B$10),SUM(SUM($HH5,$HJ5)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM5,$HO5)*FctrChngDts!$B$12),SUM(SUM($HN5,$HP5)*FctrChngDts!$C$12))*$AF5),IF(AND($Z5=\"Winter\",$AK5=\"SSP1P2\",$AJ5=FALSE,$HF5=TRUE),SUM(SUM(SUM(SUM($HG5,$HI5)*FctrChngDts!$B$9),SUM(SUM($HH5,$HJ5)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM5,$HO5)*FctrChngDts!$B$11),SUM(SUM($HN5,$HP5)*FctrChngDts!$C$11))-$AO5),IF(AND($Z5=\"Winter\",$AK5=\"SSP1P2\",$AJ5=TRUE,$HF5=TRUE),SUM(SUM(SUM(SUM($HG5,$HI5)*FctrChngDts!$B$10),SUM(SUM($HH5,$HJ5)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM5,$HO5)*FctrChngDts!$B$12),SUM(SUM($HN5,$HP5)*FctrChngDts!$C$12))-$AO5),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK5=\"FWP1\",$AJ5=FALSE,$HF5=FALSE),SUM($J5*FctrChngDts!$C$11),IF(AND($AK5=\"FWP1\",$AJ5=TRUE,$HF5=FALSE),SUM($J5*FctrChngDts!$C$12),IF(AND($AK5=\"FWP1P2\",$AJ5=FALSE,$HF5=FALSE),SUM(SUM($J5,$L5)*FctrChngDts!$C$11),IF(AND($AK5=\"FWP1P2\",$AJ5=TRUE,$HF5=FALSE),SUM(SUM($J5,$L5)*FctrChngDts!$C$12),IF(AND($AK5=\"FWP2\",$AJ5=FALSE,$HF5=FALSE),SUM($L5*FctrChngDts!$C$11),IF(AND($AK5=\"FWP2\",$AJ5=TRUE,$HF5=FALSE),SUM($L5*FctrChngDts!$C$12),IF(AND($AK5=\"FWP2P3\",$AJ5=FALSE,$HF5=FALSE),SUM(SUM($L5,$N5)*FctrChngDts!$C$11),IF(AND($AK5=\"FWP2P3\",$AJ5=TRUE,$HF5=FALSE),SUM(SUM($L5,$N5)*FctrChngDts!$C$12),IF(AND($AK5=\"FWP3\",$AJ5=FALSE,$HF5=FALSE),SUM($N5*FctrChngDts!$C$11),IF(AND($AK5=\"FWP3\",$AJ5=TRUE,$HF5=FALSE),SUM($N5*FctrChngDts!$C$12),IF(AND($Z5=\"Winter\",$AK5=\"SSP1P2\",$AJ5=FALSE,$HF5=FALSE),SUM(SUM(SUM($I5,$K5)*FctrChngDts!$C$9),SUM(SUM($J5,$L5)*FctrChngDts!$C$11))*$AG5,IF(AND($Z5=\"Winter\",$AK5=\"SSP1P2\",$AJ5=TRUE,$HF5=FALSE),SUM(SUM(SUM($I5,$K5)*FctrChngDts!$B$10),SUM(SUM($J5,$L5)*FctrChngDts!$B$12))*$AG5,IF(AND($Z5=\"Summer\",$AK5=\"SSP1P2\",$AJ5=FALSE,$HF5=FALSE),SUM(SUM(SUM($I5,$K5)*FctrChngDts!$B$9),SUM(SUM($J5,$L5)*FctrChngDts!$B$11))-$AJ5,IF(AND($Z5=\"Summer\",$AK5=\"SSP1P2\",$AJ5=TRUE,$HF5=FALSE),SUM(SUM(SUM($I5,$K5)*FctrChngDts!$C$10),SUM(SUM($J5,$L5)*FctrChngDts!$C$12))-$AJ5,IF(AND($Z5=\"Winter\",$AK5=\"SSP2P3\",$AJ5=FALSE,$HF5=FALSE),SUM(SUM(SUM($K5,$M5)*FctrChngDts!$C$9),SUM(SUM($L5,$N5)*FctrChngDts!$C$11))*$AG5,IF(AND($Z5=\"Winter\",$AK5=\"SSP2P3\",$AJ5=TRUE,$HF5=FALSE),SUM(SUM(SUM($K5,$M5)*FctrChngDts!$C$10),SUM(SUM($L5,$N5)*FctrChngDts!$C$12))*$AG5,IF(AND($Z5=\"Summer\",$AK5=\"SSP2P3\",$AJ5=FALSE,$HF5=FALSE),SUM(SUM(SUM($K5,$M5)*FctrChngDts!$C$9),SUM(SUM($L5,$N5)*FctrChngDts!$C$11))-$AJ5,IF(AND($Z5=\"Summer\",$AK5=\"SSP2P3\",$AJ5=TRUE,$HF5=FALSE),SUM(SUM(SUM($K5,$M5)*FctrChngDts!$C$10),SUM(SUM($L5,$N5)*FctrChngDts!$C$12))-$AJ5,IF(AND($AK5=\"FWP1\",$AJ5=FALSE,$HF5=TRUE),SUM(SUM($HM5*FctrChngDts!$B$11),SUM($HN5*FctrChngDts!$C$11)),IF(AND($AK5=\"FWP1\",$AJ5=TRUE,$HF5=TRUE),SUM(SUM($HM5*FctrChngDts!$B$12),SUM($HN5*FctrChngDts!$C$12)),IF(AND($AK5=\"FWP1P2\",$AJ5=FALSE,$HF5=TRUE),SUM(SUM(SUM($HM5,$HO5)*FctrChngDts!$B$11),SUM(SUM($HN5,$HP5)*FctrChngDts!$C$11)),IF(AND($AK5=\"FWP1P2\",$AJ5=TRUE,$HF5=TRUE),SUM(SUM(SUM($HM5,$KP5)*FctrChngDts!$C$12),SUM(SUM($HN5,$HP5)*FctrChngDts!$C$12)),IF(AND($AK5=\"FWP2\",$AJ5=FALSE,$HF5=TRUE),SUM(SUM($HO5*FctrChngDts!$B$11),SUM($HO5*FctrChngDts!$C$11)),IF(AND($AK5=\"FWP2\",$AJ5=TRUE,$HF5=TRUE),SUM(SUM($HO5*FctrChngDts!$B$12),SUM($HO5*FctrChngDts!$C$12)),IF(AND($AK5=\"FWP2P3\",$AJ5=FALSE,$HF5=TRUE),SUM(SUM(SUM($HO5,$HQ5)*FctrChngDts!$C$11),SUM(SUM($HP5,$HR5)*FctrChngDts!$C$11)),IF(AND($AK5=\"FWP2P3\",$AJ5=TRUE,$HF5=TRUE),SUM(SUM(SUM($HO5,$HQ5)*FctrChngDts!$C$12),SUM(SUM($HP5,$HR5)*FctrChngDts!$C$12)),IF(AND($AK5=\"FWP3\",$AJ5=FALSE,$HF5=TRUE),SUM(SUM($HQ5*FctrChngDts!$B$11),SUM($HR5*FctrChngDts!$C$11)),IF(AND($AK5=\"FWP3\",$AJ5=TRUE,$HF5=TRUE),SUM(SUM($HQ5*FctrChngDts!$B$12),SUM($HR5*FctrChngDts!$C$12)),IF(AND($Z5=\"Winter\",$AK5=\"SSP1P2\",$AJ5=FALSE,$HF5=TRUE),SUM(SUM(SUM(SUM($HG5,$HI5)*FctrChngDts!$B$9),SUM(SUM($HH5,$HJ5)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM5,$HO5)*FctrChngDts!$B$11),SUM(SUM($HN5,$HP5)*FctrChngDts!$C$11))*$AG5),IF(AND($Z5=\"Winter\",$AK5=\"SSP1P2\",$AJ5=TRUE,$HF5=TRUE),SUM(SUM(SUM(SUM($HG5,$HI5)*FctrChngDts!$B$10), SUM(SUM($HH5,$HJ5)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM5,$HO5)*FctrChngDts!$B$12),SUM(SUM($HN5,$HP5)*FctrChngDts!$C$12))*$AG5),IF(AND($Z5=\"Summer\",$AK5=\"SSP1P2\",$AJ5=FALSE,$HF5=TRUE),SUM(SUM(SUM(SUM($HG5,$HI5)*FctrChngDts!$B$9),SUM(SUM($HH5,$HJ5)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM5,$HO5)*FctrChngDts!$B$11),SUM(SUM($HN5,$HP5)*FctrChngDts!$C$11))-$AJ5),IF(AND($Z5=\"Summer\",$AK5=\"SSP1P2\",$AJ5=TRUE,$HF5=TRUE),SUM(SUM(SUM(SUM($HG5,$HI5)*FctrChngDts!$B$10),SUM(SUM($HH5,$HJ5)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM5,$HO5)*FctrChngDts!$B$12),SUM(SUM($HN5,$HP5)*FctrChngDts!$C$12))-$AJ5),IF(AND($Z5=\"Winter\",$AK5=\"SSP2P3\",$AJ5=FALSE,$HF5=TRUE),SUM(SUM(SUM(SUM($HI5,$HK5)*FctrChngDts!$B$9),SUM(SUM($HJ5,$HL5)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO5,$HQ5)*FctrChngDts!$B$11),SUM(SUM($HP5,$HR5)*FctrChngDts!$C$11))*$AG5),IF(AND($Z5=\"Winter\",$AK5=\"SSP2P3\",$AJ5=TRUE,$HF5=TRUE),SUM(SUM(SUM(SUM($HI5,$HK5)*FctrChngDts!$B$10), SUM(SUM($HJ5,$HL5)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO5,$HQ5)*FctrChngDts!$B$12),SUM(SUM($HP5,$HR5)*FctrChngDts!$C$12))*$AG5),IF(AND($Z5=\"Summer\",$AK5=\"SSP2P3\",$AJ5=FALSE,$HF5=TRUE),SUM(SUM(SUM(SUM($HI5,$HK5)*FctrChngDts!$B$9),SUM(SUM($HJ5,$HL5)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO5,$HQ5)*FctrChngDts!$B$11),SUM(SUM($HP5,$HR5)*FctrChngDts!$C$11))-$AJ5),IF(AND($Z5=\"Summer\",$AK5=\"SSP2P3\",$AJ5=TRUE,$HF5=TRUE),SUM(SUM(SUM(SUM($HI5,$HK5)*FctrChngDts!$B$10), SUM(SUM($HJ5,$HL5)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO5,$HQ5)*FctrChngDts!$B$12),SUM(SUM($HP5,$HR5)*FctrChngDts!$C$12))-$AJ5),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK5=\"FSP1\",$AH5=TRUE,SUM(SUM(SUM($AI5*FctrChngDts!$B$13)*I5),$AR5)>$AD5),$AD5,IF(AND($AK5=\"FSP1\",$AH5=TRUE,SUM(SUM(SUM($AI5*FctrChngDts!$B$13)*$I5),$AR5)<=$AD5),SUM(SUM(SUM($AI5*FctrChngDts!$B$13)*$I5),$AR5),IF(AND($Z5=\"Summer\",$AK5=\"SSP1\",$AH5=TRUE,SUM(SUM(SUM(SUM($I5,$J5)*SUM($AI5*FctrChngDts!$B$13))*$AF5),$AR5)>$AD5),$AD5,IF(AND($Z5=\"Summer\",$AK5=\"SSP1\",$AH5=TRUE,SUM(SUM(SUM(SUM($I5,$J5)*SUM($AI5*FctrChngDts!$B$13))*$AF5),$AR5)<=$AD5),SUM(SUM(SUM(SUM($I5,$J5)*SUM($AI5*FctrChngDts!$B$13))*$AF5),$AR5),IF(AND($Z5=\"Winter\",$AK5=\"SSP1\",$AH5=TRUE,SUM(SUM(SUM(SUM($I5,$J5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AU5:$AW5)),$AR5)>$AD5),$AD5,IF(AND($Z5=\"Winter\",$AK5=\"SSP1\",$AH5=TRUE,SUM(SUM(SUM(SUM($I5,$J5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AU5:$AW5)),$AR5)<=$AD5),SUM(SUM(SUM(SUM($I5,$J5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AU5:$AW5)),$AR5),IF(AND($AK5=\"FSP1P2\",$AH5=TRUE,SUM(SUM(SUM(SUM($I5,$K5)*SUM($AI5*FctrChngDts!$B$13))*$AF5),$AR5)>$AD5),$AD5,IF(AND($AK5=\"FSP1P2\",$AH5=TRUE,SUM(SUM(SUM(SUM($I5,$K5)*SUM($AI5*FctrChngDts!$B$13))*$AF5),$AR5)<=$AD5),SUM(SUM(SUM(SUM($I5,$K5)*SUM($AI5*FctrChngDts!$B$13))*$AF5),$AR5),IF(AND($Z5=\"Summer\",$AK5=\"SSP1P2\",$AH5=TRUE,SUM(SUM(SUM(SUM($I5,$K5,$J5,$L5)*SUM($AI5*FctrChngDts!$B$13))*$AF5),$AR5)>$AD5),$AD5,IF(AND($Z5=\"Summer\",$AK5=\"SSP1P2\",$AH5=TRUE,SUM(SUM(SUM(SUM($I5,$K5,$J5,$L5)*SUM($AI5*FctrChngDts!$B$13))*$AF5),$AR5)<=$AD5),SUM(SUM(SUM(SUM($I5,$K5,$J5,$L5)*SUM($AI5*FctrChngDts!$B$13))*$AF5),$AR5),IF(AND($Z5=\"Winter\",$AK5=\"SSP1P2\",$AH5=TRUE,SUM(SUM(SUM(SUM($I5,$K5,$J5,$L5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AU5:$AW5)),$AR5)>$AD5),$AD5,IF(AND($Z5=\"Winter\",$AK5=\"SSP1P2\",$AH5=TRUE,SUM(SUM(SUM(SUM($I5,$K5,$J5,$L5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AU5:$AW5)),$AR5)<=$AD5),MIN($AD5,SUM($AL5,SUM(SUM(SUM(SUM($I5,$K5,$J5,$L5)*SUM($AI5*FctrChngDts!$B$13))*$AF5)))),IF(AND($AK5=\"FSP2\",$AH5=TRUE,SUM(SUM(SUM($AI5*FctrChngDts!$B$13)*$K5),$AR5)>$AD5),$AD5,IF(AND($AK5=\"FSP2\",$AH5=TRUE,SUM(SUM(SUM($AI5*FctrChngDts!$B$13)*$K5),$AR5)<=$AD5),SUM(SUM(SUM($AI5*FctrChngDts!$B$13)*$K5),$AR5),IF(AND($Z5=\"Summer\",$AK5=\"SSP2\",$AH5=TRUE,SUM(SUM(SUM(SUM($K5,$L5)*SUM($AI5*FctrChngDts!$B$13))*$AF5),$AR5)>$AD5),$AD5,IF(AND($Z5=\"Summer\",$AK5=\"SSP2\",$AH5=TRUE,SUM(SUM(SUM(SUM($K5,$L5)*SUM($AI5*FctrChngDts!$B$13))*$AF5),$AR5)<=$AD5),SUM(SUM(SUM(SUM($K5,$L5)*SUM($AI5*FctrChngDts!$B$13))*$AF5),$AR5),IF(AND($Z5=\"Winter\",$AK5=\"SSP2\",$AH5=TRUE,SUM(SUM(SUM(SUM($K5,$L5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AU5:$AW5)),$AR5)>$AD5),$AD5,IF(AND($Z5=\"Winter\",$AK5=\"SSP2\",$AH5=TRUE,SUM(SUM(SUM(SUM($K5,$L5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AU5:$AW5)),$AR5)<=$AD5),SUM(SUM(SUM(SUM($K5,$L5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AU5:$AW5)),$AR5),IF(AND($AK5=\"FSP2P3\",$AH5=TRUE,SUM(SUM(SUM(SUM($K5,$M5)*SUM($AI5*FctrChngDts!$B$13))*$AF5),$AR5)>$AD5),$AD5,IF(AND($AK5=\"FSP2P3\",$AH5=TRUE,SUM(SUM(SUM(SUM($K5,$M5)*SUM($AI5*FctrChngDts!$B$13))*$AF5),$AR5)<=$AD5),SUM(SUM(SUM(SUM($K5,$M5)*SUM($AI5*FctrChngDts!$B$13))*$AF5),$AR5),IF(AND($Z5=\"Summer\",$AK5=\"SSP2P3\",$AH5=TRUE,SUM(SUM(SUM(SUM($K5,$L5,$M5,$N5)*SUM($AI5*FctrChngDts!$B$13))*$AF5),$AR5)>$AD5),$AD5,IF(AND($Z5=\"Summer\",$AK5=\"SSP2P3\",$AH5=TRUE,SUM(SUM(SUM(SUM($K5,$L5,$M5,$N5)*SUM($AI5*FctrChngDts!$B$13))*$AF5),$AR5)<=$AD5),SUM(SUM(SUM(SUM($K5,$L5,$M5,$N5)*SUM($AI5*FctrChngDts!$B$13))*$AF5),$AR5),IF(AND($Z5=\"Winter\",$AK5=\"SSP2P3\",$AH5=TRUE,SUM(SUM(SUM(SUM($K5,$L5,$M5,$N5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AU5:$AW5)),$AR5)>$AD5),$AD5,IF(AND($Z5=\"Winter\",$AK5=\"SSP2P3\",$AH5=TRUE,SUM(SUM(SUM(SUM($K5,$L5,$M5,$N5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AU5:$AW5)),$AR5)<=$AD5),SUM(SUM(SUM(SUM($K5,$L5,$M5,$N5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AU5:$AW5)),$AR5),IF(AND($AK5=\"FSP3\",$AH5=TRUE,SUM(SUM(SUM($AI5*FctrChngDts!$B$13)*$M5),$AR5)>$AD5),$AD5,IF(AND($AK5=\"FSP3\",$AH5=TRUE,SUM(SUM(SUM($AI5*FctrChngDts!$B$13)*$M5),$AR5)<=$AD5),SUM(SUM(SUM($AI5*FctrChngDts!$B$13)*$M5),$AR5),IF(AND($Z5=\"Summer\",$AK5=\"SSP3\",$AH5=TRUE,SUM(SUM(SUM(SUM($M5,$N5)*SUM($AI5*FctrChngDts!$B$13))*$AF5),$AR5)>$AD5),$AD5,IF(AND($Z5=\"Summer\",$AK5=\"SSP3\",$AH5=TRUE,SUM(SUM(SUM(SUM($M5,$N5)*SUM($AI5*FctrChngDts!$B$13))*$AF5),$AR5)<=$AD5),SUM(SUM(SUM(SUM($M5,$N5)*SUM($AI5*FctrChngDts!$B$13))*$AF5),$AR5),IF(AND($Z5=\"Winter\",$AK5=\"SSP3\",$AH5=TRUE,SUM(SUM(SUM(SUM($M5,$N5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AU5:$AW5)),$AR5)>$AD5),$AD5,IF(AND($Z5=\"Winter\",$AK5=\"SSP3\",$AH5=TRUE,SUM(SUM(SUM(SUM($M5,$N5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AU5:$AW5)),$AR5)<=$AD5),SUM(SUM(SUM(SUM($M5,$N5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AU5:$AW5)),$AR5),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK5=\"FWP1\",$AH5=TRUE,SUM(SUM(SUM($AI5*FctrChngDts!$B$13)*$J5),$AU5)>$AE5),$AE5,IF(AND($AK5=\"FWP1\",$AH5=TRUE,SUM(SUM(SUM($AI5*FctrChngDts!$B$13)*$J5),$AU5)<=$AE5),SUM(SUM(SUM($AI5*FctrChngDts!$B$13)*$J5),$AU5),IF(AND($Z5=\"Winter\",$AK5=\"SSP1\",$AH5=TRUE,SUM(SUM(SUM(SUM($I5,$J5)*SUM($AI5*FctrChngDts!$B$13))*$AG5),$AU5)>$AE5),$AE5,IF(AND($Z5=\"Winter\",$AK5=\"SSP1\",$AH5=TRUE,SUM(SUM(SUM(SUM($I5,$J5)*SUM($AI5*FctrChngDts!$B$13))*$AG5),$AU5)<=$AE5),SUM(SUM(SUM(SUM($I5,$J5)*SUM($AI5*FctrChngDts!$B$13))*$AG5),$AU5),IF(AND($Z5=\"Summer\",$AK5=\"SSP1\",$AH5=TRUE,SUM(SUM(SUM(SUM($I5,$J5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AR5:$AT5)),$AU5)>$AE5),$AE5,IF(AND($Z5=\"Summer\",$AK5=\"SSP1\",$AH5=TRUE,SUM(SUM(SUM(SUM($I5,$J5)*SUM($AI5*FctrChngDts!$B$13))- SUM($AR5:$AT5)),$AU5)<=$AE5),SUM(SUM(SUM(SUM($I5,$J5)*SUM($AI5*FctrChngDts!$B$13))- SUM($AR5:$AT5)),$AU5),IF(AND($AK5=\"FWP1P2\",$AH5=TRUE,SUM(SUM(SUM(SUM($J5,$L5)*SUM($AI5*FctrChngDts!$B$13))*$AG5),$AU5)>$AE5),$AE5,IF(AND($AK5=\"FWP1P2\",$AH5=TRUE,SUM(SUM(SUM(SUM($J5,$L5)*SUM($AI5*FctrChngDts!$B$13))*$AG5),$AU5)<=$AE5),SUM(SUM(SUM(SUM($J5,$L5)*SUM($AI5*FctrChngDts!$B$13))*$AG5),$AU5),IF(AND($Z5=\"Winter\",$AK5=\"SSP1P2\",$AH5=TRUE,SUM(SUM(SUM(SUM($I5,$K5,$J5,$L5)*SUM($AI5*FctrChngDts!$B$13))*$AG5),$AU5)>$AE5),$AE5,IF(AND($Z5=\"Winter\",$AK5=\"SSP1P2\",$AH5=TRUE,SUM(SUM(SUM(SUM($I5,$K5,$J5,$L5)*SUM($AI5*FctrChngDts!$B$13))*$AG5),$AU5)<=$AE5),SUM(SUM(SUM(SUM($I5,$K5,$J5,$L5)*SUM($AI5*FctrChngDts!$B$13))*$AG5),$AU5),IF(AND($Z5=\"Summer\",$AK5=\"SSP1P2\",$AH5=TRUE,SUM(SUM(SUM(SUM($I5,$K5,$J5,$L5)*SUM($AI5*FctrChngDts!$B$13))- SUM($AR5:$AT5)),$AU5)>$AE5),$AE5,IF(AND($Z5=\"Summer\",$AK5=\"SSP1P2\",$AH5=TRUE,SUM(SUM(SUM(SUM($I5,$K5,$J5,$L5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AR5:$AT5)),$AU5)<=$AE5),SUM(SUM(SUM(SUM($I5,$K5,$J5,$L5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AR5:$AT5)),$AU5),IF(AND($AK5=\"FWP2\",$AH5=TRUE,SUM(SUM(SUM($AI5*FctrChngDts!$B$13)*$L5),$AU5)>$AE5),$AE5,IF(AND($AK5=\"FWP2\",$AH5=TRUE,SUM(SUM(SUM($AI5*FctrChngDts!$B$13)*$L5),$AU5)<=$AE5),SUM(SUM(SUM($AI5*FctrChngDts!$B$13)*$L5),$AU5),IF(AND($Z5=\"Winter\",$AK5=\"SSP2\",$AH5=TRUE,SUM(SUM(SUM(SUM($K5,$L5)*SUM($AI5*FctrChngDts!$B$13))*$AG5),$AU5)>$AE5),$AE5,IF(AND($Z5=\"Winter\",$AK5=\"SSP2\",$AH5=TRUE,SUM(SUM(SUM(SUM($K5,$L5)*SUM($AI5*FctrChngDts!$B$13))*$AG5),$AU5)<=$AE5),SUM(SUM(SUM(SUM($K5,$L5)*SUM($AI5*FctrChngDts!$B$13))*$AG5),$AU5),IF(AND($Z5=\"Summer\",$AK5=\"SSP2\",$AH5=TRUE,SUM(SUM(SUM(SUM($K5,$L5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AR5:$AT5)),$AU5)>$AE5),$AE5,IF(AND($Z5=\"Summer\",$AK5=\"SSP2\",$AH5=TRUE,SUM(SUM(SUM(SUM($K5,$L5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AR5:$AT5)),$AU5)<=$AE5),SUM(SUM(SUM(SUM($K5,$L5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AR5:$AT5)),$AU5),IF(AND($AK5=\"FWP2P3\",$AH5=TRUE,SUM(SUM(SUM(SUM($L5,$N5)*SUM($AI5*FctrChngDts!$B$13))*$AG5),$AU5)>$AE5),$AE5,IF(AND($AK5=\"FWP2P3\",$AH5=TRUE,SUM(SUM(SUM(SUM($L5,$N5)*SUM($AI5*FctrChngDts!$B$13))*$AG5),$AU5)<=$AE5),SUM(SUM(SUM(SUM($L5,$N5)*SUM($AI5*FctrChngDts!$B$13))*$AG5),$AU5),IF(AND($Z5=\"Winter\",$AK5=\"SSP2P3\",$AH5=TRUE,SUM(SUM(SUM(SUM($K5,$L5,$M5,$N5)*SUM($AI5*FctrChngDts!$B$13))*$AG5),$AU5)>$AE5),$AE5,IF(AND($Z5=\"Winter\",$AK5=\"SSP2P3\",$AH5=TRUE,SUM(SUM(SUM(SUM($K5,$L5,$M5,$N5)*SUM($AI5*FctrChngDts!$B$13))*$AG5),$AU5)<=$AE5),SUM(SUM(SUM(SUM($K5,$L5,$M5,$N5)*SUM($AI5*FctrChngDts!$B$13))*$AG5),$AU5),IF(AND($Z5=\"Summer\",$AK5=\"SSP2P3\",$AH5=TRUE,SUM(SUM(SUM(SUM($K5,$L5,$M5,$N5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AR5:$AT5)),$AU5)>$AE5),$AE5,IF(AND($Z5=\"Summer\",$AK5=\"SSP2P3\",$AH5=TRUE,SUM(SUM(SUM(SUM($K5,$L5,$M5,$N5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AR5:$AT5)),$AU5)<=$AE5),SUM(SUM(SUM(SUM($K5,$L5,$M5,$N5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AR5:$AT5)),$AU5),IF(AND($AK5=\"FWP3\",$AH5=TRUE,SUM(SUM(SUM($AI5*FctrChngDts!$B$13)*$N5),$AU5)>$AE5),$AE5,IF(AND($AK5=\"FWP3\",$AH5=TRUE,SUM(SUM(SUM($AI5*FctrChngDts!$B$13)*$N5),$AU5)<=$AE5),SUM(SUM(SUM($AI5*FctrChngDts!$B$13)*$N5),$AU5),IF(AND($Z5=\"Winter\",$AK5=\"SSP3\",$AH5=TRUE,SUM(SUM(SUM(SUM($M5,$N5)*SUM($AI5*FctrChngDts!$B$13))*$AG5),$AU5)>$AE5),$AE5,IF(AND($Z5=\"Winter\",$AK5=\"SSP3\",$AH5=TRUE,SUM(SUM(SUM(SUM($M5,$N5)*SUM($AI5*FctrChngDts!$B$13))*$AG5),$AU5)<=$AE5),SUM(SUM(SUM(SUM($M5,$N5)*SUM($AI5*FctrChngDts!$B$13))*$AG5),$AU5),IF(AND($Z5=\"Summer\",$AK5=\"SSP3\",$AH5=TRUE,SUM(SUM(SUM(SUM($M5,$N5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AR5:$AT5)),$AU5)>$AE5),$AE5,IF(AND($Z5=\"Summer\",$AK5=\"SSP3\",$AH5=TRUE,SUM(SUM(SUM(SUM($M5,$N5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AR5:$AT5)),$AU5)<=$AE5),SUM(SUM(SUM(SUM($M5,$N5)*SUM($AI5*FctrChngDts!$B$13))-SUM($AR5:$AT5)),$AU5),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I5>0,$AH5=FALSE),SUM($AR5*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I5>0,$AH5=TRUE),SUM($AX5*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I5>0,$AH5=FALSE),SUM($AS5*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I5>0,$AH5=TRUE),SUM($AY5*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I5>0,$AH5=FALSE),SUM($AT5*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I5>0,$AH5=TRUE),SUM($AZ5*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J5>0,$AH5=FALSE),SUM($AU5*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J5>0,$AH5=TRUE),SUM($BA5*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J5>0,$AH5=FALSE),SUM($AV5*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J5>0,$AH5=TRUE),SUM($BB5*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J5>0,$AH5=FALSE),SUM($AW5*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J5>0,$AH5=TRUE),SUM($BC5*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K5>0,$AH5=FALSE),SUM($AR5*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K5>0,$AH5=TRUE),SUM($AX5*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K5>0,$AH5=FALSE),SUM($AS5*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K5>0,$AH5=TRUE),SUM($AY5*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K5>0,$AH5=FALSE),SUM($AT5*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K5>0,$AH5=TRUE),SUM($AZ5*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L5>0,$AH5=FALSE),SUM($AU5*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L5>0,$AH5=TRUE),SUM($BA5*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L5>0,$AH5=FALSE),SUM($AV5*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L5>0,$AH5=TRUE),SUM($BB5*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L5>0,$AH5=FALSE),SUM($AW5*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L5>0,$AH5=TRUE),SUM($BC5*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M5>0,$AH5=FALSE),SUM($AR5*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M5>0,$AH5=TRUE),SUM($AX5*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M5>0,$AH5=FALSE),SUM($AS5*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M5>0,$AH5=TRUE),SUM($AY5*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M5>0,$AH5=FALSE),SUM($AT5*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M5>0,$AH5=TRUE),SUM($AZ5*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N5>0,$AH5=FALSE),SUM($AU5*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N5>0,$AH5=TRUE),SUM($BA5*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N5>0,$AH5=FALSE),SUM($AV5*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N5>0,$AH5=TRUE),SUM($BB5*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N5>0,$AH5=FALSE),SUM($AW5*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N5>0,$AH5=TRUE),SUM($BC5*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I5=0,0,IF(AND($I5>0,$K5>0,$AH5=FALSE),SUM($AR5/$P5*$I5),IF(AND($I5>0,$K5=0,$AH5=FALSE),$AR5,IF(AND($I5>0,$K5>0,$AH5=TRUE),ROUND(MIN($HU5,SUM(SUM($I5,$K5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA5,SUM(SUM($I5,$K5)*(FctrChngDts!$B$13)*$AI5)*$IA5)),0),IF(AND($I5>0,$K5=0,$AH5=TRUE),$AX5))))),0)","v":0},{"$f":"ROUND(IF($I5=0,0,IF(AND($I5>0,$K5>0,$AH5=FALSE),SUM($AS5/$P5*$I5),IF(AND($I5>0,$K5=0,$AH5=FALSE),$AS5,IF(AND($I5>0,$K5>0,$AH5=TRUE),ROUND(MIN(SUM($HU5-$BW5),SUM(SUM($I5,$K5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA5)*3),0),IF(AND($I5>0,$K5=0,$AH5=TRUE),$AY5))))),0)","v":0},0,{"$f":"IF($J5=0,0,IF(AND($J5>0,$L5=0,$N5=0,$AH5=FALSE,$AJ5=FALSE),ROUND(MIN($HX5,SUM($AU5,$BA5)),0),IF(AND($J5>0,$L5=0,$N5=0,$AH5=TRUE,$AJ5=FALSE),ROUND(MIN($HX5,SUM($AU5,SUM($J5*$AI5*FctrChngDts!$B$13))),0),IF(AND($J5>0,$L5>0,$N5=0,$AH5=FALSE,$AJ5=FALSE),ROUND(MIN($HX5,SUM(SUM($J5,$L5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA5,SUM(SUM($J5,$L5)*(FctrChngDts!$B$13)*$AI5)*$IA5)),0),IF(AND($J5>0,$L5>0,$N5=0,$AH5=TRUE,$AJ5=FALSE),ROUND(MIN($HX5,SUM(SUM(SUM(SUM($J5,$L5)*FctrChngDts!$C$11*$IA5),SUM(SUM($J5,$L5)*SUM(FctrChngDts!$B$13*$AI5)*$IA5)))),0),IF(AND($J5>0,$L5=0,$N5=0,$AH5=FALSE,$AJ5=TRUE),ROUND(MIN($HX5,SUM($AU5,$BA5)),0),IF(AND($J5>0,$L5=0,$N5=0,$AH5=TRUE,$AJ5=TRUE),ROUND(MIN($HX5,SUM($AU5,SUM($J5*$AI5*FctrChngDts!$B$13))),0),IF(AND($J5>0,$L5>0,$N5=0,$AH5=FALSE,$AJ5=TRUE),ROUND(MIN($HX5,SUM(SUM($J5,$L5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA5,SUM(SUM($J5,$L5)*(FctrChngDts!$B$13)*$AI5)*$IA5)),0),IF(AND($J5>0,$L5>0,$N5=0,$AH5=TRUE,$AJ5=TRUE),ROUND(MIN($HX5,SUM(SUM(SUM(SUM($J5,$L5)*FctrChngDts!$C$12*$IA5),SUM(SUM($J5,$L5)*SUM(FctrChngDts!$B$13*$AI5)*$IA5)))),0))))))))))","v":0},{"$f":"IF($J5=0,0,IF(AND($J5>0,$L5=0,$N5=0,$AH5=FALSE,$AJ5=FALSE),ROUND(MIN(SUM($HX5-$BZ5),SUM($AU5*3)),0),IF(AND($J5>0,$L5=0,$N5=0,$AH5=TRUE,$AJ5=FALSE),ROUND(MIN(SUM($HX5-$BZ5),SUM(SUM($J5,$L5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA5)*3),0),IF(AND($J5>0,$L5>0,$N5=0,$AH5=FALSE,$AJ5=FALSE),ROUND(MIN(SUM($HX5-$BZ5),SUM(SUM($J5,$L5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA5)*3),0),IF(AND($J5>0,$L5>0,$N5=0,$AH5=TRUE,$AJ5=FALSE),ROUND(MIN(SUM($HX5-$BZ5),SUM(SUM($J5,$L5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA5)*3),0),IF(AND($J5>0,$L5=0,$N5=0,$AH5=FALSE,$AJ5=TRUE),ROUND(MIN(SUM($HX5-$BZ5),SUM($AU5*3)),0),IF(AND($J5>0,$L5=0,$N5=0,$AH5=TRUE,$AJ5=TRUE),ROUND(MIN(SUM($HX5-$BZ5),SUM(SUM($J5,$L5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA5)*3),0),IF(AND($J5>0,$L5>0,$N5=0,$AH5=FALSE,$AJ5=TRUE),ROUND(MIN(SUM($HX5-$BZ5),SUM(SUM($J5,$L5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA5)*3),0),IF(AND($J5>0,$L5>0,$N5=0,$AH5=TRUE,$AJ5=TRUE),ROUND(MIN(SUM($HX5-$BZ5),SUM(SUM($J5,$L5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA5)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K5=0,0,IF(AND($I5>0,$K5>0,$M5=0,$AH5=FALSE),SUM($AR5-$BW5),IF(AND($I5=0,$K5>0,$M5>0,$AH5=FALSE),SUM($AR5/$P5*$K5),IF(AND($I5=0,$K5>0,$M5=0,$AH5=FALSE),$AR5,IF($K5=0,0,IF(AND($I5>0,$K5>0,$M5=0,$AH5=TRUE),ROUND(MIN($HV5,SUM(SUM($I5,$K5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB5,SUM(SUM($I5,$K5)*(FctrChngDts!$B$13)*$AI5)*$IB5)),0),IF(AND($I5=0,$K5>0,$M5>0,$AH5=TRUE),ROUND(MIN($HV5,SUM(SUM($I5,$K5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB5,SUM(SUM($I5,$K5)*(FctrChngDts!$B$13)*$AI5)*$IB5)),0),IF(AND($I5=0,$K5>0,$M5=0,$AH5=TRUE),$AX5)))))))),0)","v":0},{"$f":"ROUND(IF($K5=0,0,IF(AND($I5>0,$K5>0,$M5=0,$AH5=FALSE),SUM($AS5-$BX5),IF(AND($I5=0,$K5>0,$M5>0,$AH5=FALSE),SUM($AS5/$P5*$K5),IF(AND($I5=0,$K5>0,$M5=0,$AH5=FALSE),$AS5,IF($K5=0,0,IF(AND($I5>0,$K5>0,$M5=0,$AH5=TRUE),ROUND(MIN(SUM($HV5-$BW5),SUM(SUM($I5,$K5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB5)*3),0),IF(AND($I5=0,$K5>0,$M5>0,$AH5=TRUE),ROUND(MIN(SUM($HV5-$BW5),SUM(SUM($I5,$K5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB5)*3),0),IF(AND($I5=0,$K5>0,$M5=0,$AH5=TRUE),$AY5)))))))),0)","v":0},0,{"$f":"IF($L5=0,0,IF(AND($J5>0,$L5>0,$N5=0,$AH5=FALSE,$AJ5=FALSE),ROUND(MIN($HY5,SUM(SUM($J5,$L5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB5,SUM(SUM($J5,$L5)*(FctrChngDts!$B$13)*$AI5)*$IB5)),0),IF(AND($J5>0,$L5>0,$N5=0,$AH5=TRUE,$AJ5=FALSE),ROUND(MIN($HY5,SUM(SUM(SUM(SUM($J5,$L5)*FctrChngDts!$C$11*$IB5),SUM(SUM($J5,$L5)*SUM(FctrChngDts!$B$13*$AI5)*$IB5)))),0),IF(AND($J5=0,$L5>0,$N5=0,$AH5=FALSE,$AJ5=FALSE),ROUND(MIN($HY5,SUM($L5*FctrChngDts!$C$11)),0),IF(AND($J5=0,$L5>0,$N5=0,$AH5=TRUE,$AJ5=FALSE),ROUND(MIN($HY5,SUM(SUM(SUM(SUM($J5,$L5)*FctrChngDts!$C$11*$IB5),SUM(SUM($J5,$L5)*SUM(FctrChngDts!$B$13*$AI5)*$IB5)))),0),IF(AND($J5>0,$L5>0,$N5=0,$AH5=FALSE,$AJ5=TRUE),ROUND(MIN($HY5,SUM(SUM($J5,$L5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB5,SUM(SUM($J5,$L5)*(FctrChngDts!$B$13)*$AI5)*$IB5)),0),IF(AND($J5>0,$L5>0,$N5=0,$AH5=TRUE,$AJ5=TRUE),ROUND(MIN($HY5,SUM(SUM(SUM(SUM($J5,$L5)*FctrChngDts!$C$12*$IB5),SUM(SUM($J5,$L5)*SUM(FctrChngDts!$B$13*$AI5)*$IB5)))),0),IF(AND($J5=0,$L5>0,$N5=0,$AH5=FALSE,$AJ5=TRUE),ROUND(MIN($HY5,SUM($L5*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J5=0,$L5>0,$N5=0,$AH5=TRUE,$AJ5=TRUE),ROUND(MIN($HY5,SUM(SUM(SUM(SUM($J5,$L5)*FctrChngDts!$C$12*$IB5),SUM(SUM($J5,$L5)*SUM(FctrChngDts!$B$13*$AI5)*$IB5)))),0))))))))))","v":0},{"$f":"IF($L5=0,0,IF(AND($J5>0,$L5>0,$N5=0,$AH5=FALSE,$AJ5=FALSE),ROUND(MIN(SUM($HY5-$CF5),SUM(SUM($J5,$L5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB5)*3),0),IF(AND($J5>0,$L5>0,$N5=0,$AH5=TRUE,$AJ5=FALSE),ROUND(MIN(SUM($HY5-$CF5),SUM(SUM($J5,$L5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB5)*3),0),IF(AND($J5=0,$L5>0,$N5=0,$AH5=FALSE,$AJ5=FALSE),ROUND(MIN(SUM($HY5-$CF5),SUM($AU5*3)),0),IF(AND($J5=0,$L5>0,$N5=0,$AH5=TRUE,$AJ5=FALSE),ROUND(MIN(SUM($HY5-$CF5),SUM(SUM($J5,$L5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB5)*3),0),IF(AND($J5>0,$L5>0,$N5=0,$AH5=FALSE,$AJ5=TRUE),ROUND(MIN(SUM($HY5-$CF5),SUM(SUM($J5,$L5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB5)*3),0),IF(AND($J5>0,$L5>0,$N5=0,$AH5=TRUE,$AJ5=TRUE),ROUND(MIN(SUM($HY5-$CF5),SUM(SUM($J5,$L5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB5)*3),0),IF(AND($J5=0,$L5>0,$N5=0,$AH5=FALSE,$AJ5=TRUE),ROUND(MIN(SUM($HY5-$CF5),SUM($AU5*3)),0),IF(AND($J5=0,$L5>0,$N5=0,$AH5=TRUE,$AJ5=TRUE),ROUND(MIN(SUM($HY5-$CF5),SUM(SUM($J5,$L5)*IF($AJ5=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB5)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S5>0,Account!$AG$2=TRUE,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH5=FALSE),SUM(Usage!$BW5:$CB5)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V5>0,Account!$AG$2=TRUE,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH5=FALSE),SUM(Usage!$CC5:$CH5)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y5>0,Account!$AG$2=TRUE,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH5=FALSE),SUM(Usage!$CI5:$CN5)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH5=TRUE,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S5),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S5)),2)","v":0},{"$f":"ROUND(IF(OR($AH5=TRUE,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V5),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V5)),2)","v":0},{"$f":"IF(OR($AH5=TRUE,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y5),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y5))","v":0},{"$f":"ROUND(IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW5),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW5)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX5),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX5)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY5),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY5)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ5),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ5)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA5),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA5)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB5),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB5)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S5),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC5),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC5)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD5),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD5)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE5),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE5)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF5),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF5)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG5),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG5)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH5),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH5)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V5),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI5),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI5))","v":0},{"$f":"IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ5),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ5))","v":0},{"$f":"IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK5),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK5))","v":0},{"$f":"IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL5),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL5))","v":0},{"$f":"IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM5),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM5))","v":0},{"$f":"IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN5),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN5))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y5)","v":0},0,0,0,0,{"$f":"IF($DW5>IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV5*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV5*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW5-IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV5*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV5*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV5<$DW5,SUM($DW5-$DV5),0))","v":0},{"$f":"IF(OR(AND($D5<=FctrChngDts!$B$14,Usage!$E5>FctrChngDts!$B$14),AND(Usage!$D5<=FctrChngDts!$C$14,Usage!$E5>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW5),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX5),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY5),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ5),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA5),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB5),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC5),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD5),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE5),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF5),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG5),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH5),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI5)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ5)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK5)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL5)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM5)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN5)","v":0},0,{"$f":"IF(AND($S5>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E5<>\"D-CARE\",Tenant!$F5=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET5=TRUE,$S5>0,$V5=0),SUM(SUM($BW5:$CB5)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET5=TRUE,$S5>0,$V5>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW5:$CB5)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET5=TRUE,$S5>0,$V5>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW5:$CB5)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S5>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S5>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S5>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV5=TRUE,$S5>0,$V5=0),SUM(SUM($BW5:$CB5)*'CRS1'!$P$2),IF(AND($EV5=TRUE,$S5>0,$V5>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW5:$CB5)*'CRS1'!$P$2),IF(AND($EV5=TRUE,$S5>0,$V5>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW5:$CB5)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S5>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX5=TRUE,$S5>0,$V5=0),SUM(SUM($BW5:$CB5)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX5=TRUE,$S5>0,$V5>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW5:$CB5)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX5=TRUE,$S5>0,$V5>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW5:$CB5)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S5>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ5=TRUE,$S5>0),SUM(SUM($BW5:$CB5)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V5>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E5<>\"D-CARE\",Tenant!$F5=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB5=TRUE,$S5>0,$V5>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC5:$CH5)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB5=TRUE,$S5>0,$V5>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC5:$CH5)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB5=TRUE,$V5>0,$Y5>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC5:$CH5)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB5=TRUE,$V5>0,$Y5>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC5:$CH5)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB5=TRUE,$S5=0,$V5>0,$Y5=0),SUM(SUM($CC5:$CH5)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V5>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V5>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V5>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD5=TRUE,$S5>0,$V5>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC5:$CH5)*'CRS2'!$P$2),IF(AND($FD5=TRUE,$S5>0,$V5>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC5:$CH5)*'CRS2'!$P$2),IF(AND($FD5=TRUE,$V5>0,$Y5>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC5:$CH5)*'CRS2'!$P$2),IF(AND($FD5=TRUE,$V5>0,$Y5>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC5:$CH5)*'CRS2'!$P$2),IF(AND($FD5=TRUE,$S5=0,$V5>0,$Y5=0),SUM(SUM($CC5:$CH5)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V5>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF5=TRUE,$S5>0,$V5>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC5:$CH5)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF5=TRUE,$S5>0,$V5>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC5:$CH5)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF5=TRUE,$V5>0,$Y5>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC5:$CH5)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF5=TRUE,$V5>0,$Y5>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC5:$CH5)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF5=TRUE,$S5=0,$V5>0,$Y5=0),SUM(SUM($CC5:$CH5)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V5>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH5=TRUE,$V5>0),SUM(SUM($CC5:$CH5)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y5>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E5<>\"D-CARE\",Tenant!$F5=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ5=TRUE,$V5=0,$Y5>0),SUM(SUM($CI5:$CN5)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ5=TRUE,$V5>0,$Y5>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI5:$CN5)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ5=TRUE,$V5>0,$Y5>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI5:$CN5)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y5>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y5>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y5>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL5=TRUE,$V5=0,$Y5>0),SUM(SUM($CI5:$CN5)*'CRS3'!$P$2),IF(AND($FL5=TRUE,$V5>0,$Y5>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI5:$CN5)*'CRS3'!$P$2),IF(AND($FL5=TRUE,$V5>0,$Y5>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI5:$CN5)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y5>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN5=TRUE,$V5=0,$Y5>0),SUM(SUM($CI5:$CN5)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN5=TRUE,$V5>0,$Y5>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI5:$CN5)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN5=TRUE,$V5>0,$Y5>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI5:$CN5)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y5>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP5=TRUE,$Y5>0),SUM(SUM($CI5:$CN5)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR5:$FT5))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO5:$CQ5,$FR5:$FT5))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA5:$EF5)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG5:$EL5)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM5:$ER5)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV5,$CO5:$CQ5,$EA5:$ER5)/$P5)*$S5*FctrChngDts!$B$15),SUM(SUM(SUM($DV5,$CO5:$CQ5,$FR5:$FT5)/$P5)*$S5*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV5,$CO5:$CQ5,$EA5:$ER5)/$P5)*$V5*FctrChngDts!$B$15),SUM(SUM(SUM($DV5,$CO5:$CQ5,$FR5:$FT5)/$P5)*$V5*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV5,$CO5:$CQ5,$EA5:$ER5)/$P5)*$Y5*FctrChngDts!$B$15),SUM(SUM(SUM($DV5,$CO5:$CQ5,$FR5:$FT5)/$P5)*$Y5*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA5*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI5*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ5*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ5,$FU5,$GF5,$GZ5:$HE5),IF(Account!$Q$2=TRUE,SUM($DZ5,$FV5,$GF5,$GZ5:$HE5),SUM($DZ5,$ES5,$FU5:$FV5,$GF5,$GZ5:$HE5)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E5),Usage!$P5,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D5,FctrChngDts!$C$17<=Usage!$E5),SUM(FctrChngDts!$C$17-Usage!$D5),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E5),Usage!$P5,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D5,FctrChngDts!$C$19<=Usage!$E5),SUM(FctrChngDts!$C$19-Usage!$D5),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK5*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK5*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL5*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL5*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D5))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A5,Tenant!$A:$J,8,FALSE)=TRUE,$GG5<0),0,SUM(SUM(SUM($GG5/$P5*$GP5)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A5,Tenant!$A:$J,8,FALSE)=TRUE,$GG5<0),0,SUM(SUM(SUM($GG5/$P5*$GQ5)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D5))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A5,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV5*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A5,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW5*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU5:$DA5,$EU5,$EA5:$EF5,$FA5)-SUM(SUM($BW5:$CB5)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD5:$DJ5,$FC5,$EG5:$EL5,$FI5)-SUM(SUM($CC5:$CH5)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM5:$DS5,$FK5,$EM5:$ER5,$FQ5)-SUM(SUM($CI5:$CN5)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO5,$CU5:$DA5,$EU5,$EW5,$EY5,$EA5:$EF5,$FA5,$CP5,$DD5:$DJ5,$FC5,$FE5,$FG5,$EG5:$EL5,$FI5)/$P5*$S5)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO5,$CU5:$DA5,$EU5,$EW5,$EY5,$EA5:$EF5,$FA5,$CP5,$DD5:$DJ5,$FC5,$FE5,$FG5,$EG5:$EL5,$FI5)/$P5*$V5)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ5,$DM5:$DS5,$FK5,$FM5,$FO5,$EM5:$ER5,$FQ5)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D5,BslnAllctnCrrnt!$A$1<=$E5),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK5=\"FSP1\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$Q5,BslnAllctnCrrnt!$A$1<$R5),SUM(BslnAllctnCrrnt!$A$1-$Q5),IF(AND($AK5=\"FSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$Q5,BslnAllctnCrrnt!$A$1<$R5),SUM(BslnAllctnCrrnt!$A$1-$Q5),IF(AND($AK5=\"FSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),$I5,IF(AND($AK5=\"SSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$Q5,BslnAllctnCrrnt!$A$1<$R5),SUM(BslnAllctnCrrnt!$A$1-$Q5),IF(AND($AK5=\"SSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),$I5,0)))))","v":0},{"$f":"IF(AND($AK5=\"FSP1\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$Q5,BslnAllctnCrrnt!$A$1<$R5),SUM($I5-$HG5),IF(AND($AK5=\"FSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$Q5,BslnAllctnCrrnt!$A$1<$R5),SUM($I5-$HG5),IF(AND($AK5=\"FSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM($I5-$HG5),IF(AND($AK5=\"SSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$Q5,BslnAllctnCrrnt!$A$1<$R5),SUM($I5-$HG5),IF(AND($AK5=\"SSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM($I5-$HG5),0)))))","v":0},{"$f":"IF(AND($AK5=\"SSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$Q5,BslnAllctnCrrnt!$A$1<$R5),0,IF(AND(FctrChngDts!$A$2>=$D5,FctrChngDts!$B$2<$E5),IF(AND($AK5=\"SSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM(BslnAllctnCrrnt!$A$1-$T5),0),IF(AND($AK5=\"FSP2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM(BslnAllctnCrrnt!$A$1-$T5),IF(AND($AK5=\"FSP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM(BslnAllctnCrrnt!$A$1-$T5),IF(AND($AK5=\"FSP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$W5,BslnAllctnCrrnt!$A$1<$X5),$K5,IF(AND($AK5=\"FSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$Q5,BslnAllctnCrrnt!$A$1<$R5),0,IF(AND($AK5=\"FSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM(BslnAllctnCrrnt!$A$1-$T5),IF(AND($AK5=\"SSP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM(BslnAllctnCrrnt!$A$1-$T5),IF(AND($AK5=\"SSP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$W5,BslnAllctnCrrnt!$A$1<$X5),$K5,0)))))))))","v":0},{"$f":"IF(AND($AK5=\"SSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$Q5,BslnAllctnCrrnt!$A$1<$R5),SUM($K5-$HI5),IF(AND($AK5=\"SSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM($K5-$HI5),IF(AND($AK5=\"FSP2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM($K5-$HI5),IF(AND($AK5=\"FSP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM($K5-$HI5),IF(AND($AK5=\"FSP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$W5,BslnAllctnCrrnt!$A$1<$X5),SUM($K5-$HI5),IF(AND($AK5=\"FSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$Q5,BslnAllctnCrrnt!$A$1<$R5),SUM($K5-$HI5),IF(AND($AK5=\"FSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM($K5-$HI5),IF(AND($AK5=\"SSP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM($K5-$HI5),IF(AND($AK5=\"SSP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$W5,BslnAllctnCrrnt!$A$1<$X5),SUM($K5-$HI5),0)))))))))","v":0},{"$f":"IF(AND($AK5=\"FSP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),0,IF(AND($AK5=\"FSP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$W5,BslnAllctnCrrnt!$A$1<$X5),SUM(BslnAllctnCrrnt!$A$1-$W5),IF(AND($AK5=\"FSP3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$W5,BslnAllctnCrrnt!$A$1<$X5),SUM(BslnAllctnCrrnt!$A$1-$W5),0)))","v":0},{"$f":"IF(AND($AK5=\"FSP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM($M5-$HK5),IF(AND($AK5=\"FSP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$W5,BslnAllctnCrrnt!$A$1<$X5),SUM($M5-$HK5),IF(AND($AK5=\"FSP3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$W5,BslnAllctnCrrnt!$A$1<$X5),SUM($M5-$HK5),0)))","v":0},{"$f":"IF(AND($AK5=\"FWP1\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$Q5,BslnAllctnCrrnt!$A$1<$R5),SUM(BslnAllctnCrrnt!$A$1-$Q5),IF(AND($AK5=\"FWP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$Q5,BslnAllctnCrrnt!$A$1<$R5),SUM(BslnAllctnCrrnt!$A$1-$Q5),IF(AND($AK5=\"FWP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),$J5,IF(AND(FctrChngDts!$A$2>=$D5,FctrChngDts!$B$2<$E5),IF(AND($AK5=\"SSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$Q5,BslnAllctnCrrnt!$A$1<$R5),SUM(BslnAllctnCrrnt!$A$1-$Q5),0),IF(AND($AK5=\"SSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),$J5,0)))))","v":0},{"$f":"IF(AND($AK5=\"FWP1\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$Q5,BslnAllctnCrrnt!$A$1<$R5),SUM($J5-$HM5),IF(AND($AK5=\"FWP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$Q5,BslnAllctnCrrnt!$A$1<$R5),SUM($J5-$HM5),IF(AND($AK5=\"FWP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM($J5-$HM5),IF(AND($AK5=\"SSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$Q5,BslnAllctnCrrnt!$A$1<$R5),SUM($J5-$HM5),IF(AND($AK5=\"SSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM($J5-$HM5),0)))))","v":0},{"$f":"IF(AND($AK5=\"FWP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$Q5,BslnAllctnCrrnt!$A$1<$R5),0,IF(AND($AK5=\"FWP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM(BslnAllctnCrrnt!$A$1-$T5),IF(AND($AK5=\"FWP2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM(BslnAllctnCrrnt!$A$1-$T5),IF(AND($AK5=\"FWP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM(BslnAllctnCrrnt!$A$1-$T5),IF(AND($AK5=\"FWP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$W5,BslnAllctnCrrnt!$A$1<$X5),$L5,IF(AND($AK5=\"SSP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM(BslnAllctnCrrnt!$A$1-$T5),IF(AND($AK5=\"SSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$Q5,BslnAllctnCrrnt!$A$1<$R5),0,IF(AND($AK5=\"SSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM(BslnAllctnCrrnt!$A$1-$T5),0))))))))","v":0},{"$f":"IF(AND($AK5=\"FWP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$Q5,BslnAllctnCrrnt!$A$1<$R5),SUM($L5-$HO5),IF(AND($AK5=\"FWP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM($L5-$HO5),IF(AND($AK5=\"FWP2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM($L5-$HO5),IF(AND($AK5=\"FWP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM($L5-$HO5),IF(AND($AK5=\"FWP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$W5,BslnAllctnCrrnt!$A$1<$X5),SUM($L5-$HO5),IF(AND($AK5=\"SSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$Q5,BslnAllctnCrrnt!$A$1<$R5),SUM($L5-$HO5),IF(AND($AK5=\"SSP1P2\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM($L5-$HO5),0)))))))","v":0},{"$f":"IF(AND($AK5=\"FWP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),0,IF(AND($AK5=\"FWP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$W5,BslnAllctnCrrnt!$A$1<$X5),SUM(BslnAllctnCrrnt!$A$1-$W5),IF(AND($AK5=\"FWP3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$W5,BslnAllctnCrrnt!$A$1<$X5),SUM(BslnAllctnCrrnt!$A$1-$W5),IF(AND($AK5=\"SSP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),0,IF(AND($AK5=\"SSP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$W5,BslnAllctnCrrnt!$A$1<$X5),SUM(BslnAllctnCrrnt!$A$1-$W5),0)))))","v":0},{"$f":"IF(AND($AK5=\"FWP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM($N5-$HQ5),IF(AND($AK5=\"FWP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$W5,BslnAllctnCrrnt!$A$1<$X5),SUM($N5-$HQ5),IF(AND($AK5=\"FWP3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$W5,BslnAllctnCrrnt!$A$1<$X5),SUM($N5-$HQ5),IF(AND($AK5=\"SSP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$T5,BslnAllctnCrrnt!$A$1<$U5),SUM($N5-$HQ5),IF(AND($AK5=\"SSP2P3\",$HF5=TRUE,BslnAllctnCrrnt!$A$1>=$W5,BslnAllctnCrrnt!$A$1<$X5),SUM($N5-$HQ5),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[5,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G6),0,IF($F6<=$G6,SUM($G6-$F6),IF($F6>$G6,SUM((Account!$L$2-Usage!$F6)+Usage!$G6+1))))","v":0},{"$f":"IF($Q6=0,0,IF($R6=0,0,IF(AND($Q6<FctrChngDts!$A$2,$R6>=FctrChngDts!$A$2),SUM($R6-FctrChngDts!$A$2+1),IF(AND($Q6>=FctrChngDts!$A$2,$R6>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q6),IF(AND($Q6>=FctrChngDts!$A$2,$R6<FctrChngDts!$B$2),SUM($R6-$Q6+1),0)))))","v":0},{"$f":"IF($Q6=0,0,IF($R6=0,0,IF(AND($Q6<FctrChngDts!$A$2,$R6>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q6),IF(AND($Q6<FctrChngDts!$A$2,$R6<FctrChngDts!$A$2),SUM($R6-$Q6+1),IF(AND($Q6>FctrChngDts!$A$2,$R6>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R6+1),0)))))","v":0},{"$f":"IF($T6=0,0,IF($U6=0,0,IF(AND($T6<FctrChngDts!$A$2,$U6>=FctrChngDts!$A$2),SUM($U6-FctrChngDts!$A$2+1),IF(AND($T6>=FctrChngDts!$A$2,$U6<FctrChngDts!$B$2),SUM($U6-$T6+1),IF(AND($T6>=FctrChngDts!$A$2,$U6>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T6)<0),0,IF(AND($T6>=FctrChngDts!$A$2,$U6>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T6),0))))))","v":0},{"$f":"IF($T6=0,0,IF($U6=0,0,IF(AND($T6<FctrChngDts!$A$2,$U6>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T6),IF(AND($T6>=FctrChngDts!$B$2,$U6>=FctrChngDts!$B$2),SUM($U6-$T6+1),IF(AND($T6<FctrChngDts!$A$2,$U6<FctrChngDts!$A$2),SUM($U6-$T6+1),IF(AND($T6>=FctrChngDts!$A$2,$U6>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U6+1),0))))))","v":0},{"$f":"IF($W6=0,0,IF($X6=0,0,IF(AND($W6>=FctrChngDts!$A$2,$X6>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W6)<0),0,IF(AND($W6>=FctrChngDts!$A$2,$X6>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W6),IF(AND($W6>=FctrChngDts!$A$2,$X6<FctrChngDts!$B$2),SUM($X6-$W6+1),IF(AND($W6<FctrChngDts!$A$2,$X6>=FctrChngDts!$A$2),SUM($X6-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W6=0,0,IF($X6=0,0,IF(AND($W6<FctrChngDts!$A$2,$X6<FctrChngDts!$A$2),SUM($X6-$W6+1),IF(AND($W6>=FctrChngDts!$A$2,$X6>=FctrChngDts!$B$2,SUM($X6-FctrChngDts!$B$2+1)<=$Y6),SUM($X6-FctrChngDts!$B$2+1),IF(AND($W6>=FctrChngDts!$A$2,$X6>=FctrChngDts!$B$2),SUM($X6-$W6+1),IF(AND($W6<FctrChngDts!$A$2,$X6>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W6),0))))))","v":0},{"$f":"IF(AND($D6>=FctrChngDts!$C$2,$E6<FctrChngDts!$E$2),\"1\",IF(AND($D6>=FctrChngDts!$E$2,$E6<FctrChngDts!$G$2),\"2\",IF(AND($D6>=FctrChngDts!$G$2,$E6<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D6>=FctrChngDts!$D$2,,IF(AND($D6>=FctrChngDts!$C$2,$D6<=FctrChngDts!$D$2),$D6,IF(AND($D6>=FctrChngDts!$C$2,$D6>=FctrChngDts!$D$2,$E6>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D6>FctrChngDts!$D$2,,IF($D6=FctrChngDts!$D$2,$D6,IF(AND($D6>=FctrChngDts!$C$2,$E6<FctrChngDts!$D$2),$E6,IF(AND($D6>=FctrChngDts!$C$2,$E6>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D6>=FctrChngDts!$D$2,$E6>=FctrChngDts!$D$2,$E6>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E6<FctrChngDts!$D$2,$E6<=FctrChngDts!$D$2),$E6,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D6<FctrChngDts!$E$2,$E6<FctrChngDts!$E$2),,IF($D6>FctrChngDts!$F$2,,IF(AND($D6>=FctrChngDts!$E$2,$D6<=FctrChngDts!$F$2),$D6,IF(AND($D6>=FctrChngDts!$E$2,$D6>=FctrChngDts!$F$2,$E6>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D6>FctrChngDts!$F$2,,IF($E6=FctrChngDts!$F$2,$E6,IF(AND($D6<FctrChngDts!$E$2,$E6<=FctrChngDts!$F$2),$E6,IF(AND($D6>=FctrChngDts!$E$2,$E6<FctrChngDts!$F$2),$E6,IF(AND($D6>=FctrChngDts!$E$2,$E6>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D6>=FctrChngDts!$F$2,$E6>=FctrChngDts!$F$2,$E6>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D6<FctrChngDts!$G$2,$E6<FctrChngDts!$G$2),,IF($D6>FctrChngDts!$H$2,,IF(AND($D6>=FctrChngDts!$G$2,$D6<=FctrChngDts!$H$2),$D6,IF(AND($D6>=FctrChngDts!$G$2,$D6>=FctrChngDts!$H$2,$E6>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D6>FctrChngDts!$H$2,,IF($E6=FctrChngDts!$H$2,$E6,IF(AND($D6<FctrChngDts!$G$2,$E6<=FctrChngDts!$H$2),$E6,IF(AND($D6>=FctrChngDts!$G$2,$E6<FctrChngDts!$H$2),$E6,IF(AND($D6>=FctrChngDts!$G$2,$E6>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D6>=FctrChngDts!$H$2,$E6>=FctrChngDts!$H$2,$E6>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A6,Tenant!$A6:$J305,6,FALSE)","v":0},{"$f":"VLOOKUP($A6,Tenant!$A6:$J305,7,FALSE)","v":0},{"$f":"VLOOKUP($A6,Tenant!$A6:$J305,10,FALSE)","v":0},0,{"$f":"IF(AND($AK6=\"FSP2\",$AJ6=FALSE,$HF6=FALSE),SUM($K6*FctrChngDts!$C$9),IF(AND($AK6=\"FSP2\",$AJ6=TRUE,$HF6=FALSE),SUM($K6*FctrChngDts!$C$10),IF(AND($AK6=\"FSP2P3\",$AJ6=FALSE,$HF6=FALSE),SUM(SUM($K6,$M6)*FctrChngDts!$C$9),IF(AND($AK6=\"FSP2P3\",$AJ6=TRUE,$HF6=FALSE),SUM(SUM($K6,$M6)*FctrChngDts!$C$10),IF(AND($AK6=\"FSP3\",$AJ6=FALSE,$HF6=FALSE),SUM($M6*FctrChngDts!$C$9),IF(AND($AK6=\"FSP3\",$AJ6=TRUE,$HF6=FALSE),SUM($M6*FctrChngDts!$C$10),IF(AND($AK6=\"FSP1\",$AJ6=FALSE,$HF6=FALSE),SUM($I6*FctrChngDts!$C$9),IF(AND($AK6=\"FSP1\",$AJ6=TRUE,$HF6=FALSE),SUM($I6*FctrChngDts!$C$10),IF(AND($AK6=\"FSP1P2\",$AJ6=FALSE,$HF6=FALSE),SUM(SUM($I6,$K6)*FctrChngDts!$C$9),IF(AND($AK6=\"FSP1P2\",$AJ6=TRUE,$HF6=FALSE),SUM(SUM($I6,$K6)*FctrChngDts!$C$10),IF(AND($Z6=\"Summer\",$AK6=\"SSP2P3\",$AJ6=FALSE,$HF6=FALSE),SUM(SUM(SUM(SUM($K6,$M6)*FctrChngDts!$C$9),SUM(SUM($L6,$N6)*FctrChngDts!$C$11))*$AF6),IF(AND($Z6=\"Summer\",$AK6=\"SSP2P3\",$AJ6=TRUE,$HF6=FALSE),SUM(SUM(SUM(SUM($K6,$M6)*FctrChngDts!$C$10),SUM(SUM($L6,$N6)*FctrChngDts!$C$12))*$AF6),IF(AND($Z6=\"Winter\",$AK6=\"SSP2P3\",$AJ6=FALSE,$HF6=FALSE),SUM(SUM(SUM(SUM($K6,$M6)*FctrChngDts!$C$9),SUM(SUM($L6,$N6)*FctrChngDts!$C$11))-$AO6),IF(AND($Z6=\"Winter\",$AK6=\"SSP2P3\",$AJ6=TRUE,$HF6=FALSE),SUM(SUM(SUM(SUM($K6,$M6)*FctrChngDts!$C$10),SUM(SUM($L6,$N6)*FctrChngDts!$C$12))-$AO6),IF(AND($Z6=\"Summer\",$AK6=\"SSP1P2\",$AJ6=FALSE,$HF6=FALSE),SUM(SUM(SUM(SUM($I6,$K6)*FctrChngDts!$C$9),SUM(SUM($J6,$L6)*FctrChngDts!$C$11))*$AF6),IF(AND($Z6=\"Summer\",$AK6=\"SSP1P2\",$AJ6=TRUE,$HF6=FALSE),SUM(SUM(SUM(SUM($I6,$K6)*FctrChngDts!$C$10),SUM(SUM($J6,$L6)*FctrChngDts!$C$12))*$AF6),IF(AND($Z6=\"Winter\",$AK6=\"SSP1P2\",$AJ6=FALSE,$HF6=FALSE),SUM(SUM(SUM(SUM($I6,$K6)*FctrChngDts!$C$9),SUM(SUM($J6,$L6)*FctrChngDts!$C$11))-$AO6),IF(AND($Z6=\"Winter\",$AK6=\"SSP1P2\",$AJ6=TRUE,$HF6=FALSE),SUM(SUM(SUM(SUM($I6,$K6)*FctrChngDts!$C$10),SUM(SUM($J6,$L6)*FctrChngDts!$C$12))-$AO6),IF(AND($AK6=\"FSP2\",$AJ6=FALSE,$HF6=TRUE),SUM(SUM($HI6*FctrChngDts!$B$9),SUM($HJ6*FctrChngDts!$C$9)),IF(AND($AK6=\"FSP2\",$AJ6=TRUE,$HF6=TRUE),SUM(SUM($HI6*FctrChngDts!$B$10),SUM($HJ6*FctrChngDts!$C$10)),IF(AND($AK6=\"FSP2P3\",$AJ6=FALSE,$HF6=TRUE),SUM(SUM(SUM($HI6,$HK6)*FctrChngDts!$B$9),SUM(SUM($HJ6,$HL6)*FctrChngDts!$C$9)),IF(AND($AK6=\"FSP2P3\",$AJ6=TRUE,$HF6=TRUE),SUM(SUM(SUM($HI6,$HK6)*FctrChngDts!$B$10),SUM(SUM($HJ6,$HL6)*FctrChngDts!$C$10)),IF(AND($AK6=\"FSP3\",$AJ6=FALSE,$HF6=TRUE),SUM(SUM($HK6*FctrChngDts!$B$9),SUM($HL6*FctrChngDts!$C$9)),IF(AND($AK6=\"FSP3\",$AJ6=TRUE,$HF6=TRUE),SUM(SUM($HK6*FctrChngDts!$B$10),SUM($HL6*FctrChngDts!$C$10)),IF(AND($AK6=\"FSP1\",$AJ6=FALSE,$HF6=TRUE),SUM(SUM($HG6*FctrChngDts!$B$9),SUM($HH6*FctrChngDts!$C$9)),IF(AND($AK6=\"FSP1\",$AJ6=TRUE,$HF6=TRUE),SUM(SUM($HG6*FctrChngDts!$B$10),SUM($HH6*FctrChngDts!$C$10)),IF(AND($AK6=\"FSP1P2\",$AJ6=FALSE,$HF6=TRUE),SUM(SUM(SUM($HG6,$HI6)*FctrChngDts!$B$9),SUM(SUM($HH6,$HJ6)*FctrChngDts!$C$9)),IF(AND($AK6=\"FSP1P2\",$AJ6=TRUE,$HF6=TRUE),SUM(SUM(SUM($HG6,$HI6)*FctrChngDts!$B$10),SUM(SUM($HG6,$HI6)*FctrChngDts!$C$10)),IF(AND($Z6=\"Summer\",$AK6=\"SSP2P3\",$AJ6=FALSE,$HF6=TRUE),SUM(SUM(SUM(SUM($HI6,$HK6)*FctrChngDts!$B$9),SUM(SUM($HJ6,$HL6)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO6,$HQ6)*FctrChngDts!$B$11),SUM(SUM($HP6,$HR6)*FctrChngDts!$C$11))*$AF6),IF(AND($Z6=\"Summer\",$AK6=\"SSP2P3\",$AJ6=TRUE,$HF6=TRUE),SUM(SUM(SUM(SUM($HI6,$HK6)*FctrChngDts!$B$10),SUM(SUM($HJ6,$HL6)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO6,$HQ6)*FctrChngDts!$B$12),SUM(SUM($HP6,$HR6)*FctrChngDts!$C$12))*$AF6),IF(AND($Z6=\"Winter\",$AK6=\"SSP2P3\",$AJ6=FALSE,$HF6=TRUE),SUM(SUM(SUM(SUM($HI6,$HK6)*FctrChngDts!$B$9),SUM(SUM($HJ6,$HL6)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO6,$HQ6)*FctrChngDts!$B$11),SUM(SUM($HP6,$HR6)*FctrChngDts!$C$11))-$AO6),IF(AND($Z6=\"Winter\",$AK6=\"SSP2P3\",$AJ6=TRUE,$HF6=TRUE),SUM(SUM(SUM(SUM($HI6,$HK6)*FctrChngDts!$B$10),SUM(SUM($HO6,$HQ6)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO6,$HQ6)*FctrChngDts!$B$12),SUM(SUM($HP6,$HR6)*FctrChngDts!$C$12))-$AO6),IF(AND($Z6=\"Summer\",$AK6=\"SSP1P2\",$AJ6=FALSE,$HF6=TRUE),SUM(SUM(SUM(SUM($HG6,$HI6)*FctrChngDts!$B$9),SUM(SUM($HH6,$HJ6)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM6,$HO6)*FctrChngDts!$B$11),SUM(SUM($HN6,$HP6)*FctrChngDts!$C$11))*$AF6),IF(AND($Z6=\"Summer\",$AK6=\"SSP1P2\",$AJ6=TRUE,$HF6=TRUE),SUM(SUM(SUM(SUM($HG6,$HI6)*FctrChngDts!$B$10),SUM(SUM($HH6,$HJ6)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM6,$HO6)*FctrChngDts!$B$12),SUM(SUM($HN6,$HP6)*FctrChngDts!$C$12))*$AF6),IF(AND($Z6=\"Winter\",$AK6=\"SSP1P2\",$AJ6=FALSE,$HF6=TRUE),SUM(SUM(SUM(SUM($HG6,$HI6)*FctrChngDts!$B$9),SUM(SUM($HH6,$HJ6)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM6,$HO6)*FctrChngDts!$B$11),SUM(SUM($HN6,$HP6)*FctrChngDts!$C$11))-$AO6),IF(AND($Z6=\"Winter\",$AK6=\"SSP1P2\",$AJ6=TRUE,$HF6=TRUE),SUM(SUM(SUM(SUM($HG6,$HI6)*FctrChngDts!$B$10),SUM(SUM($HH6,$HJ6)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM6,$HO6)*FctrChngDts!$B$12),SUM(SUM($HN6,$HP6)*FctrChngDts!$C$12))-$AO6),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK6=\"FWP1\",$AJ6=FALSE,$HF6=FALSE),SUM($J6*FctrChngDts!$C$11),IF(AND($AK6=\"FWP1\",$AJ6=TRUE,$HF6=FALSE),SUM($J6*FctrChngDts!$C$12),IF(AND($AK6=\"FWP1P2\",$AJ6=FALSE,$HF6=FALSE),SUM(SUM($J6,$L6)*FctrChngDts!$C$11),IF(AND($AK6=\"FWP1P2\",$AJ6=TRUE,$HF6=FALSE),SUM(SUM($J6,$L6)*FctrChngDts!$C$12),IF(AND($AK6=\"FWP2\",$AJ6=FALSE,$HF6=FALSE),SUM($L6*FctrChngDts!$C$11),IF(AND($AK6=\"FWP2\",$AJ6=TRUE,$HF6=FALSE),SUM($L6*FctrChngDts!$C$12),IF(AND($AK6=\"FWP2P3\",$AJ6=FALSE,$HF6=FALSE),SUM(SUM($L6,$N6)*FctrChngDts!$C$11),IF(AND($AK6=\"FWP2P3\",$AJ6=TRUE,$HF6=FALSE),SUM(SUM($L6,$N6)*FctrChngDts!$C$12),IF(AND($AK6=\"FWP3\",$AJ6=FALSE,$HF6=FALSE),SUM($N6*FctrChngDts!$C$11),IF(AND($AK6=\"FWP3\",$AJ6=TRUE,$HF6=FALSE),SUM($N6*FctrChngDts!$C$12),IF(AND($Z6=\"Winter\",$AK6=\"SSP1P2\",$AJ6=FALSE,$HF6=FALSE),SUM(SUM(SUM($I6,$K6)*FctrChngDts!$C$9),SUM(SUM($J6,$L6)*FctrChngDts!$C$11))*$AG6,IF(AND($Z6=\"Winter\",$AK6=\"SSP1P2\",$AJ6=TRUE,$HF6=FALSE),SUM(SUM(SUM($I6,$K6)*FctrChngDts!$B$10),SUM(SUM($J6,$L6)*FctrChngDts!$B$12))*$AG6,IF(AND($Z6=\"Summer\",$AK6=\"SSP1P2\",$AJ6=FALSE,$HF6=FALSE),SUM(SUM(SUM($I6,$K6)*FctrChngDts!$B$9),SUM(SUM($J6,$L6)*FctrChngDts!$B$11))-$AJ6,IF(AND($Z6=\"Summer\",$AK6=\"SSP1P2\",$AJ6=TRUE,$HF6=FALSE),SUM(SUM(SUM($I6,$K6)*FctrChngDts!$C$10),SUM(SUM($J6,$L6)*FctrChngDts!$C$12))-$AJ6,IF(AND($Z6=\"Winter\",$AK6=\"SSP2P3\",$AJ6=FALSE,$HF6=FALSE),SUM(SUM(SUM($K6,$M6)*FctrChngDts!$C$9),SUM(SUM($L6,$N6)*FctrChngDts!$C$11))*$AG6,IF(AND($Z6=\"Winter\",$AK6=\"SSP2P3\",$AJ6=TRUE,$HF6=FALSE),SUM(SUM(SUM($K6,$M6)*FctrChngDts!$C$10),SUM(SUM($L6,$N6)*FctrChngDts!$C$12))*$AG6,IF(AND($Z6=\"Summer\",$AK6=\"SSP2P3\",$AJ6=FALSE,$HF6=FALSE),SUM(SUM(SUM($K6,$M6)*FctrChngDts!$C$9),SUM(SUM($L6,$N6)*FctrChngDts!$C$11))-$AJ6,IF(AND($Z6=\"Summer\",$AK6=\"SSP2P3\",$AJ6=TRUE,$HF6=FALSE),SUM(SUM(SUM($K6,$M6)*FctrChngDts!$C$10),SUM(SUM($L6,$N6)*FctrChngDts!$C$12))-$AJ6,IF(AND($AK6=\"FWP1\",$AJ6=FALSE,$HF6=TRUE),SUM(SUM($HM6*FctrChngDts!$B$11),SUM($HN6*FctrChngDts!$C$11)),IF(AND($AK6=\"FWP1\",$AJ6=TRUE,$HF6=TRUE),SUM(SUM($HM6*FctrChngDts!$B$12),SUM($HN6*FctrChngDts!$C$12)),IF(AND($AK6=\"FWP1P2\",$AJ6=FALSE,$HF6=TRUE),SUM(SUM(SUM($HM6,$HO6)*FctrChngDts!$B$11),SUM(SUM($HN6,$HP6)*FctrChngDts!$C$11)),IF(AND($AK6=\"FWP1P2\",$AJ6=TRUE,$HF6=TRUE),SUM(SUM(SUM($HM6,$KP6)*FctrChngDts!$C$12),SUM(SUM($HN6,$HP6)*FctrChngDts!$C$12)),IF(AND($AK6=\"FWP2\",$AJ6=FALSE,$HF6=TRUE),SUM(SUM($HO6*FctrChngDts!$B$11),SUM($HO6*FctrChngDts!$C$11)),IF(AND($AK6=\"FWP2\",$AJ6=TRUE,$HF6=TRUE),SUM(SUM($HO6*FctrChngDts!$B$12),SUM($HO6*FctrChngDts!$C$12)),IF(AND($AK6=\"FWP2P3\",$AJ6=FALSE,$HF6=TRUE),SUM(SUM(SUM($HO6,$HQ6)*FctrChngDts!$C$11),SUM(SUM($HP6,$HR6)*FctrChngDts!$C$11)),IF(AND($AK6=\"FWP2P3\",$AJ6=TRUE,$HF6=TRUE),SUM(SUM(SUM($HO6,$HQ6)*FctrChngDts!$C$12),SUM(SUM($HP6,$HR6)*FctrChngDts!$C$12)),IF(AND($AK6=\"FWP3\",$AJ6=FALSE,$HF6=TRUE),SUM(SUM($HQ6*FctrChngDts!$B$11),SUM($HR6*FctrChngDts!$C$11)),IF(AND($AK6=\"FWP3\",$AJ6=TRUE,$HF6=TRUE),SUM(SUM($HQ6*FctrChngDts!$B$12),SUM($HR6*FctrChngDts!$C$12)),IF(AND($Z6=\"Winter\",$AK6=\"SSP1P2\",$AJ6=FALSE,$HF6=TRUE),SUM(SUM(SUM(SUM($HG6,$HI6)*FctrChngDts!$B$9),SUM(SUM($HH6,$HJ6)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM6,$HO6)*FctrChngDts!$B$11),SUM(SUM($HN6,$HP6)*FctrChngDts!$C$11))*$AG6),IF(AND($Z6=\"Winter\",$AK6=\"SSP1P2\",$AJ6=TRUE,$HF6=TRUE),SUM(SUM(SUM(SUM($HG6,$HI6)*FctrChngDts!$B$10), SUM(SUM($HH6,$HJ6)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM6,$HO6)*FctrChngDts!$B$12),SUM(SUM($HN6,$HP6)*FctrChngDts!$C$12))*$AG6),IF(AND($Z6=\"Summer\",$AK6=\"SSP1P2\",$AJ6=FALSE,$HF6=TRUE),SUM(SUM(SUM(SUM($HG6,$HI6)*FctrChngDts!$B$9),SUM(SUM($HH6,$HJ6)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM6,$HO6)*FctrChngDts!$B$11),SUM(SUM($HN6,$HP6)*FctrChngDts!$C$11))-$AJ6),IF(AND($Z6=\"Summer\",$AK6=\"SSP1P2\",$AJ6=TRUE,$HF6=TRUE),SUM(SUM(SUM(SUM($HG6,$HI6)*FctrChngDts!$B$10),SUM(SUM($HH6,$HJ6)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM6,$HO6)*FctrChngDts!$B$12),SUM(SUM($HN6,$HP6)*FctrChngDts!$C$12))-$AJ6),IF(AND($Z6=\"Winter\",$AK6=\"SSP2P3\",$AJ6=FALSE,$HF6=TRUE),SUM(SUM(SUM(SUM($HI6,$HK6)*FctrChngDts!$B$9),SUM(SUM($HJ6,$HL6)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO6,$HQ6)*FctrChngDts!$B$11),SUM(SUM($HP6,$HR6)*FctrChngDts!$C$11))*$AG6),IF(AND($Z6=\"Winter\",$AK6=\"SSP2P3\",$AJ6=TRUE,$HF6=TRUE),SUM(SUM(SUM(SUM($HI6,$HK6)*FctrChngDts!$B$10), SUM(SUM($HJ6,$HL6)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO6,$HQ6)*FctrChngDts!$B$12),SUM(SUM($HP6,$HR6)*FctrChngDts!$C$12))*$AG6),IF(AND($Z6=\"Summer\",$AK6=\"SSP2P3\",$AJ6=FALSE,$HF6=TRUE),SUM(SUM(SUM(SUM($HI6,$HK6)*FctrChngDts!$B$9),SUM(SUM($HJ6,$HL6)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO6,$HQ6)*FctrChngDts!$B$11),SUM(SUM($HP6,$HR6)*FctrChngDts!$C$11))-$AJ6),IF(AND($Z6=\"Summer\",$AK6=\"SSP2P3\",$AJ6=TRUE,$HF6=TRUE),SUM(SUM(SUM(SUM($HI6,$HK6)*FctrChngDts!$B$10), SUM(SUM($HJ6,$HL6)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO6,$HQ6)*FctrChngDts!$B$12),SUM(SUM($HP6,$HR6)*FctrChngDts!$C$12))-$AJ6),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK6=\"FSP1\",$AH6=TRUE,SUM(SUM(SUM($AI6*FctrChngDts!$B$13)*I6),$AR6)>$AD6),$AD6,IF(AND($AK6=\"FSP1\",$AH6=TRUE,SUM(SUM(SUM($AI6*FctrChngDts!$B$13)*$I6),$AR6)<=$AD6),SUM(SUM(SUM($AI6*FctrChngDts!$B$13)*$I6),$AR6),IF(AND($Z6=\"Summer\",$AK6=\"SSP1\",$AH6=TRUE,SUM(SUM(SUM(SUM($I6,$J6)*SUM($AI6*FctrChngDts!$B$13))*$AF6),$AR6)>$AD6),$AD6,IF(AND($Z6=\"Summer\",$AK6=\"SSP1\",$AH6=TRUE,SUM(SUM(SUM(SUM($I6,$J6)*SUM($AI6*FctrChngDts!$B$13))*$AF6),$AR6)<=$AD6),SUM(SUM(SUM(SUM($I6,$J6)*SUM($AI6*FctrChngDts!$B$13))*$AF6),$AR6),IF(AND($Z6=\"Winter\",$AK6=\"SSP1\",$AH6=TRUE,SUM(SUM(SUM(SUM($I6,$J6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AU6:$AW6)),$AR6)>$AD6),$AD6,IF(AND($Z6=\"Winter\",$AK6=\"SSP1\",$AH6=TRUE,SUM(SUM(SUM(SUM($I6,$J6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AU6:$AW6)),$AR6)<=$AD6),SUM(SUM(SUM(SUM($I6,$J6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AU6:$AW6)),$AR6),IF(AND($AK6=\"FSP1P2\",$AH6=TRUE,SUM(SUM(SUM(SUM($I6,$K6)*SUM($AI6*FctrChngDts!$B$13))*$AF6),$AR6)>$AD6),$AD6,IF(AND($AK6=\"FSP1P2\",$AH6=TRUE,SUM(SUM(SUM(SUM($I6,$K6)*SUM($AI6*FctrChngDts!$B$13))*$AF6),$AR6)<=$AD6),SUM(SUM(SUM(SUM($I6,$K6)*SUM($AI6*FctrChngDts!$B$13))*$AF6),$AR6),IF(AND($Z6=\"Summer\",$AK6=\"SSP1P2\",$AH6=TRUE,SUM(SUM(SUM(SUM($I6,$K6,$J6,$L6)*SUM($AI6*FctrChngDts!$B$13))*$AF6),$AR6)>$AD6),$AD6,IF(AND($Z6=\"Summer\",$AK6=\"SSP1P2\",$AH6=TRUE,SUM(SUM(SUM(SUM($I6,$K6,$J6,$L6)*SUM($AI6*FctrChngDts!$B$13))*$AF6),$AR6)<=$AD6),SUM(SUM(SUM(SUM($I6,$K6,$J6,$L6)*SUM($AI6*FctrChngDts!$B$13))*$AF6),$AR6),IF(AND($Z6=\"Winter\",$AK6=\"SSP1P2\",$AH6=TRUE,SUM(SUM(SUM(SUM($I6,$K6,$J6,$L6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AU6:$AW6)),$AR6)>$AD6),$AD6,IF(AND($Z6=\"Winter\",$AK6=\"SSP1P2\",$AH6=TRUE,SUM(SUM(SUM(SUM($I6,$K6,$J6,$L6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AU6:$AW6)),$AR6)<=$AD6),MIN($AD6,SUM($AL6,SUM(SUM(SUM(SUM($I6,$K6,$J6,$L6)*SUM($AI6*FctrChngDts!$B$13))*$AF6)))),IF(AND($AK6=\"FSP2\",$AH6=TRUE,SUM(SUM(SUM($AI6*FctrChngDts!$B$13)*$K6),$AR6)>$AD6),$AD6,IF(AND($AK6=\"FSP2\",$AH6=TRUE,SUM(SUM(SUM($AI6*FctrChngDts!$B$13)*$K6),$AR6)<=$AD6),SUM(SUM(SUM($AI6*FctrChngDts!$B$13)*$K6),$AR6),IF(AND($Z6=\"Summer\",$AK6=\"SSP2\",$AH6=TRUE,SUM(SUM(SUM(SUM($K6,$L6)*SUM($AI6*FctrChngDts!$B$13))*$AF6),$AR6)>$AD6),$AD6,IF(AND($Z6=\"Summer\",$AK6=\"SSP2\",$AH6=TRUE,SUM(SUM(SUM(SUM($K6,$L6)*SUM($AI6*FctrChngDts!$B$13))*$AF6),$AR6)<=$AD6),SUM(SUM(SUM(SUM($K6,$L6)*SUM($AI6*FctrChngDts!$B$13))*$AF6),$AR6),IF(AND($Z6=\"Winter\",$AK6=\"SSP2\",$AH6=TRUE,SUM(SUM(SUM(SUM($K6,$L6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AU6:$AW6)),$AR6)>$AD6),$AD6,IF(AND($Z6=\"Winter\",$AK6=\"SSP2\",$AH6=TRUE,SUM(SUM(SUM(SUM($K6,$L6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AU6:$AW6)),$AR6)<=$AD6),SUM(SUM(SUM(SUM($K6,$L6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AU6:$AW6)),$AR6),IF(AND($AK6=\"FSP2P3\",$AH6=TRUE,SUM(SUM(SUM(SUM($K6,$M6)*SUM($AI6*FctrChngDts!$B$13))*$AF6),$AR6)>$AD6),$AD6,IF(AND($AK6=\"FSP2P3\",$AH6=TRUE,SUM(SUM(SUM(SUM($K6,$M6)*SUM($AI6*FctrChngDts!$B$13))*$AF6),$AR6)<=$AD6),SUM(SUM(SUM(SUM($K6,$M6)*SUM($AI6*FctrChngDts!$B$13))*$AF6),$AR6),IF(AND($Z6=\"Summer\",$AK6=\"SSP2P3\",$AH6=TRUE,SUM(SUM(SUM(SUM($K6,$L6,$M6,$N6)*SUM($AI6*FctrChngDts!$B$13))*$AF6),$AR6)>$AD6),$AD6,IF(AND($Z6=\"Summer\",$AK6=\"SSP2P3\",$AH6=TRUE,SUM(SUM(SUM(SUM($K6,$L6,$M6,$N6)*SUM($AI6*FctrChngDts!$B$13))*$AF6),$AR6)<=$AD6),SUM(SUM(SUM(SUM($K6,$L6,$M6,$N6)*SUM($AI6*FctrChngDts!$B$13))*$AF6),$AR6),IF(AND($Z6=\"Winter\",$AK6=\"SSP2P3\",$AH6=TRUE,SUM(SUM(SUM(SUM($K6,$L6,$M6,$N6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AU6:$AW6)),$AR6)>$AD6),$AD6,IF(AND($Z6=\"Winter\",$AK6=\"SSP2P3\",$AH6=TRUE,SUM(SUM(SUM(SUM($K6,$L6,$M6,$N6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AU6:$AW6)),$AR6)<=$AD6),SUM(SUM(SUM(SUM($K6,$L6,$M6,$N6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AU6:$AW6)),$AR6),IF(AND($AK6=\"FSP3\",$AH6=TRUE,SUM(SUM(SUM($AI6*FctrChngDts!$B$13)*$M6),$AR6)>$AD6),$AD6,IF(AND($AK6=\"FSP3\",$AH6=TRUE,SUM(SUM(SUM($AI6*FctrChngDts!$B$13)*$M6),$AR6)<=$AD6),SUM(SUM(SUM($AI6*FctrChngDts!$B$13)*$M6),$AR6),IF(AND($Z6=\"Summer\",$AK6=\"SSP3\",$AH6=TRUE,SUM(SUM(SUM(SUM($M6,$N6)*SUM($AI6*FctrChngDts!$B$13))*$AF6),$AR6)>$AD6),$AD6,IF(AND($Z6=\"Summer\",$AK6=\"SSP3\",$AH6=TRUE,SUM(SUM(SUM(SUM($M6,$N6)*SUM($AI6*FctrChngDts!$B$13))*$AF6),$AR6)<=$AD6),SUM(SUM(SUM(SUM($M6,$N6)*SUM($AI6*FctrChngDts!$B$13))*$AF6),$AR6),IF(AND($Z6=\"Winter\",$AK6=\"SSP3\",$AH6=TRUE,SUM(SUM(SUM(SUM($M6,$N6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AU6:$AW6)),$AR6)>$AD6),$AD6,IF(AND($Z6=\"Winter\",$AK6=\"SSP3\",$AH6=TRUE,SUM(SUM(SUM(SUM($M6,$N6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AU6:$AW6)),$AR6)<=$AD6),SUM(SUM(SUM(SUM($M6,$N6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AU6:$AW6)),$AR6),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK6=\"FWP1\",$AH6=TRUE,SUM(SUM(SUM($AI6*FctrChngDts!$B$13)*$J6),$AU6)>$AE6),$AE6,IF(AND($AK6=\"FWP1\",$AH6=TRUE,SUM(SUM(SUM($AI6*FctrChngDts!$B$13)*$J6),$AU6)<=$AE6),SUM(SUM(SUM($AI6*FctrChngDts!$B$13)*$J6),$AU6),IF(AND($Z6=\"Winter\",$AK6=\"SSP1\",$AH6=TRUE,SUM(SUM(SUM(SUM($I6,$J6)*SUM($AI6*FctrChngDts!$B$13))*$AG6),$AU6)>$AE6),$AE6,IF(AND($Z6=\"Winter\",$AK6=\"SSP1\",$AH6=TRUE,SUM(SUM(SUM(SUM($I6,$J6)*SUM($AI6*FctrChngDts!$B$13))*$AG6),$AU6)<=$AE6),SUM(SUM(SUM(SUM($I6,$J6)*SUM($AI6*FctrChngDts!$B$13))*$AG6),$AU6),IF(AND($Z6=\"Summer\",$AK6=\"SSP1\",$AH6=TRUE,SUM(SUM(SUM(SUM($I6,$J6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AR6:$AT6)),$AU6)>$AE6),$AE6,IF(AND($Z6=\"Summer\",$AK6=\"SSP1\",$AH6=TRUE,SUM(SUM(SUM(SUM($I6,$J6)*SUM($AI6*FctrChngDts!$B$13))- SUM($AR6:$AT6)),$AU6)<=$AE6),SUM(SUM(SUM(SUM($I6,$J6)*SUM($AI6*FctrChngDts!$B$13))- SUM($AR6:$AT6)),$AU6),IF(AND($AK6=\"FWP1P2\",$AH6=TRUE,SUM(SUM(SUM(SUM($J6,$L6)*SUM($AI6*FctrChngDts!$B$13))*$AG6),$AU6)>$AE6),$AE6,IF(AND($AK6=\"FWP1P2\",$AH6=TRUE,SUM(SUM(SUM(SUM($J6,$L6)*SUM($AI6*FctrChngDts!$B$13))*$AG6),$AU6)<=$AE6),SUM(SUM(SUM(SUM($J6,$L6)*SUM($AI6*FctrChngDts!$B$13))*$AG6),$AU6),IF(AND($Z6=\"Winter\",$AK6=\"SSP1P2\",$AH6=TRUE,SUM(SUM(SUM(SUM($I6,$K6,$J6,$L6)*SUM($AI6*FctrChngDts!$B$13))*$AG6),$AU6)>$AE6),$AE6,IF(AND($Z6=\"Winter\",$AK6=\"SSP1P2\",$AH6=TRUE,SUM(SUM(SUM(SUM($I6,$K6,$J6,$L6)*SUM($AI6*FctrChngDts!$B$13))*$AG6),$AU6)<=$AE6),SUM(SUM(SUM(SUM($I6,$K6,$J6,$L6)*SUM($AI6*FctrChngDts!$B$13))*$AG6),$AU6),IF(AND($Z6=\"Summer\",$AK6=\"SSP1P2\",$AH6=TRUE,SUM(SUM(SUM(SUM($I6,$K6,$J6,$L6)*SUM($AI6*FctrChngDts!$B$13))- SUM($AR6:$AT6)),$AU6)>$AE6),$AE6,IF(AND($Z6=\"Summer\",$AK6=\"SSP1P2\",$AH6=TRUE,SUM(SUM(SUM(SUM($I6,$K6,$J6,$L6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AR6:$AT6)),$AU6)<=$AE6),SUM(SUM(SUM(SUM($I6,$K6,$J6,$L6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AR6:$AT6)),$AU6),IF(AND($AK6=\"FWP2\",$AH6=TRUE,SUM(SUM(SUM($AI6*FctrChngDts!$B$13)*$L6),$AU6)>$AE6),$AE6,IF(AND($AK6=\"FWP2\",$AH6=TRUE,SUM(SUM(SUM($AI6*FctrChngDts!$B$13)*$L6),$AU6)<=$AE6),SUM(SUM(SUM($AI6*FctrChngDts!$B$13)*$L6),$AU6),IF(AND($Z6=\"Winter\",$AK6=\"SSP2\",$AH6=TRUE,SUM(SUM(SUM(SUM($K6,$L6)*SUM($AI6*FctrChngDts!$B$13))*$AG6),$AU6)>$AE6),$AE6,IF(AND($Z6=\"Winter\",$AK6=\"SSP2\",$AH6=TRUE,SUM(SUM(SUM(SUM($K6,$L6)*SUM($AI6*FctrChngDts!$B$13))*$AG6),$AU6)<=$AE6),SUM(SUM(SUM(SUM($K6,$L6)*SUM($AI6*FctrChngDts!$B$13))*$AG6),$AU6),IF(AND($Z6=\"Summer\",$AK6=\"SSP2\",$AH6=TRUE,SUM(SUM(SUM(SUM($K6,$L6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AR6:$AT6)),$AU6)>$AE6),$AE6,IF(AND($Z6=\"Summer\",$AK6=\"SSP2\",$AH6=TRUE,SUM(SUM(SUM(SUM($K6,$L6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AR6:$AT6)),$AU6)<=$AE6),SUM(SUM(SUM(SUM($K6,$L6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AR6:$AT6)),$AU6),IF(AND($AK6=\"FWP2P3\",$AH6=TRUE,SUM(SUM(SUM(SUM($L6,$N6)*SUM($AI6*FctrChngDts!$B$13))*$AG6),$AU6)>$AE6),$AE6,IF(AND($AK6=\"FWP2P3\",$AH6=TRUE,SUM(SUM(SUM(SUM($L6,$N6)*SUM($AI6*FctrChngDts!$B$13))*$AG6),$AU6)<=$AE6),SUM(SUM(SUM(SUM($L6,$N6)*SUM($AI6*FctrChngDts!$B$13))*$AG6),$AU6),IF(AND($Z6=\"Winter\",$AK6=\"SSP2P3\",$AH6=TRUE,SUM(SUM(SUM(SUM($K6,$L6,$M6,$N6)*SUM($AI6*FctrChngDts!$B$13))*$AG6),$AU6)>$AE6),$AE6,IF(AND($Z6=\"Winter\",$AK6=\"SSP2P3\",$AH6=TRUE,SUM(SUM(SUM(SUM($K6,$L6,$M6,$N6)*SUM($AI6*FctrChngDts!$B$13))*$AG6),$AU6)<=$AE6),SUM(SUM(SUM(SUM($K6,$L6,$M6,$N6)*SUM($AI6*FctrChngDts!$B$13))*$AG6),$AU6),IF(AND($Z6=\"Summer\",$AK6=\"SSP2P3\",$AH6=TRUE,SUM(SUM(SUM(SUM($K6,$L6,$M6,$N6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AR6:$AT6)),$AU6)>$AE6),$AE6,IF(AND($Z6=\"Summer\",$AK6=\"SSP2P3\",$AH6=TRUE,SUM(SUM(SUM(SUM($K6,$L6,$M6,$N6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AR6:$AT6)),$AU6)<=$AE6),SUM(SUM(SUM(SUM($K6,$L6,$M6,$N6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AR6:$AT6)),$AU6),IF(AND($AK6=\"FWP3\",$AH6=TRUE,SUM(SUM(SUM($AI6*FctrChngDts!$B$13)*$N6),$AU6)>$AE6),$AE6,IF(AND($AK6=\"FWP3\",$AH6=TRUE,SUM(SUM(SUM($AI6*FctrChngDts!$B$13)*$N6),$AU6)<=$AE6),SUM(SUM(SUM($AI6*FctrChngDts!$B$13)*$N6),$AU6),IF(AND($Z6=\"Winter\",$AK6=\"SSP3\",$AH6=TRUE,SUM(SUM(SUM(SUM($M6,$N6)*SUM($AI6*FctrChngDts!$B$13))*$AG6),$AU6)>$AE6),$AE6,IF(AND($Z6=\"Winter\",$AK6=\"SSP3\",$AH6=TRUE,SUM(SUM(SUM(SUM($M6,$N6)*SUM($AI6*FctrChngDts!$B$13))*$AG6),$AU6)<=$AE6),SUM(SUM(SUM(SUM($M6,$N6)*SUM($AI6*FctrChngDts!$B$13))*$AG6),$AU6),IF(AND($Z6=\"Summer\",$AK6=\"SSP3\",$AH6=TRUE,SUM(SUM(SUM(SUM($M6,$N6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AR6:$AT6)),$AU6)>$AE6),$AE6,IF(AND($Z6=\"Summer\",$AK6=\"SSP3\",$AH6=TRUE,SUM(SUM(SUM(SUM($M6,$N6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AR6:$AT6)),$AU6)<=$AE6),SUM(SUM(SUM(SUM($M6,$N6)*SUM($AI6*FctrChngDts!$B$13))-SUM($AR6:$AT6)),$AU6),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I6>0,$AH6=FALSE),SUM($AR6*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I6>0,$AH6=TRUE),SUM($AX6*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I6>0,$AH6=FALSE),SUM($AS6*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I6>0,$AH6=TRUE),SUM($AY6*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I6>0,$AH6=FALSE),SUM($AT6*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I6>0,$AH6=TRUE),SUM($AZ6*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J6>0,$AH6=FALSE),SUM($AU6*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J6>0,$AH6=TRUE),SUM($BA6*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J6>0,$AH6=FALSE),SUM($AV6*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J6>0,$AH6=TRUE),SUM($BB6*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J6>0,$AH6=FALSE),SUM($AW6*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J6>0,$AH6=TRUE),SUM($BC6*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K6>0,$AH6=FALSE),SUM($AR6*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K6>0,$AH6=TRUE),SUM($AX6*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K6>0,$AH6=FALSE),SUM($AS6*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K6>0,$AH6=TRUE),SUM($AY6*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K6>0,$AH6=FALSE),SUM($AT6*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K6>0,$AH6=TRUE),SUM($AZ6*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L6>0,$AH6=FALSE),SUM($AU6*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L6>0,$AH6=TRUE),SUM($BA6*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L6>0,$AH6=FALSE),SUM($AV6*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L6>0,$AH6=TRUE),SUM($BB6*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L6>0,$AH6=FALSE),SUM($AW6*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L6>0,$AH6=TRUE),SUM($BC6*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M6>0,$AH6=FALSE),SUM($AR6*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M6>0,$AH6=TRUE),SUM($AX6*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M6>0,$AH6=FALSE),SUM($AS6*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M6>0,$AH6=TRUE),SUM($AY6*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M6>0,$AH6=FALSE),SUM($AT6*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M6>0,$AH6=TRUE),SUM($AZ6*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N6>0,$AH6=FALSE),SUM($AU6*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N6>0,$AH6=TRUE),SUM($BA6*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N6>0,$AH6=FALSE),SUM($AV6*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N6>0,$AH6=TRUE),SUM($BB6*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N6>0,$AH6=FALSE),SUM($AW6*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N6>0,$AH6=TRUE),SUM($BC6*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I6=0,0,IF(AND($I6>0,$K6>0,$AH6=FALSE),SUM($AR6/$P6*$I6),IF(AND($I6>0,$K6=0,$AH6=FALSE),$AR6,IF(AND($I6>0,$K6>0,$AH6=TRUE),ROUND(MIN($HU6,SUM(SUM($I6,$K6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA6,SUM(SUM($I6,$K6)*(FctrChngDts!$B$13)*$AI6)*$IA6)),0),IF(AND($I6>0,$K6=0,$AH6=TRUE),$AX6))))),0)","v":0},{"$f":"ROUND(IF($I6=0,0,IF(AND($I6>0,$K6>0,$AH6=FALSE),SUM($AS6/$P6*$I6),IF(AND($I6>0,$K6=0,$AH6=FALSE),$AS6,IF(AND($I6>0,$K6>0,$AH6=TRUE),ROUND(MIN(SUM($HU6-$BW6),SUM(SUM($I6,$K6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA6)*3),0),IF(AND($I6>0,$K6=0,$AH6=TRUE),$AY6))))),0)","v":0},0,{"$f":"IF($J6=0,0,IF(AND($J6>0,$L6=0,$N6=0,$AH6=FALSE,$AJ6=FALSE),ROUND(MIN($HX6,SUM($AU6,$BA6)),0),IF(AND($J6>0,$L6=0,$N6=0,$AH6=TRUE,$AJ6=FALSE),ROUND(MIN($HX6,SUM($AU6,SUM($J6*$AI6*FctrChngDts!$B$13))),0),IF(AND($J6>0,$L6>0,$N6=0,$AH6=FALSE,$AJ6=FALSE),ROUND(MIN($HX6,SUM(SUM($J6,$L6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA6,SUM(SUM($J6,$L6)*(FctrChngDts!$B$13)*$AI6)*$IA6)),0),IF(AND($J6>0,$L6>0,$N6=0,$AH6=TRUE,$AJ6=FALSE),ROUND(MIN($HX6,SUM(SUM(SUM(SUM($J6,$L6)*FctrChngDts!$C$11*$IA6),SUM(SUM($J6,$L6)*SUM(FctrChngDts!$B$13*$AI6)*$IA6)))),0),IF(AND($J6>0,$L6=0,$N6=0,$AH6=FALSE,$AJ6=TRUE),ROUND(MIN($HX6,SUM($AU6,$BA6)),0),IF(AND($J6>0,$L6=0,$N6=0,$AH6=TRUE,$AJ6=TRUE),ROUND(MIN($HX6,SUM($AU6,SUM($J6*$AI6*FctrChngDts!$B$13))),0),IF(AND($J6>0,$L6>0,$N6=0,$AH6=FALSE,$AJ6=TRUE),ROUND(MIN($HX6,SUM(SUM($J6,$L6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA6,SUM(SUM($J6,$L6)*(FctrChngDts!$B$13)*$AI6)*$IA6)),0),IF(AND($J6>0,$L6>0,$N6=0,$AH6=TRUE,$AJ6=TRUE),ROUND(MIN($HX6,SUM(SUM(SUM(SUM($J6,$L6)*FctrChngDts!$C$12*$IA6),SUM(SUM($J6,$L6)*SUM(FctrChngDts!$B$13*$AI6)*$IA6)))),0))))))))))","v":0},{"$f":"IF($J6=0,0,IF(AND($J6>0,$L6=0,$N6=0,$AH6=FALSE,$AJ6=FALSE),ROUND(MIN(SUM($HX6-$BZ6),SUM($AU6*3)),0),IF(AND($J6>0,$L6=0,$N6=0,$AH6=TRUE,$AJ6=FALSE),ROUND(MIN(SUM($HX6-$BZ6),SUM(SUM($J6,$L6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA6)*3),0),IF(AND($J6>0,$L6>0,$N6=0,$AH6=FALSE,$AJ6=FALSE),ROUND(MIN(SUM($HX6-$BZ6),SUM(SUM($J6,$L6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA6)*3),0),IF(AND($J6>0,$L6>0,$N6=0,$AH6=TRUE,$AJ6=FALSE),ROUND(MIN(SUM($HX6-$BZ6),SUM(SUM($J6,$L6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA6)*3),0),IF(AND($J6>0,$L6=0,$N6=0,$AH6=FALSE,$AJ6=TRUE),ROUND(MIN(SUM($HX6-$BZ6),SUM($AU6*3)),0),IF(AND($J6>0,$L6=0,$N6=0,$AH6=TRUE,$AJ6=TRUE),ROUND(MIN(SUM($HX6-$BZ6),SUM(SUM($J6,$L6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA6)*3),0),IF(AND($J6>0,$L6>0,$N6=0,$AH6=FALSE,$AJ6=TRUE),ROUND(MIN(SUM($HX6-$BZ6),SUM(SUM($J6,$L6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA6)*3),0),IF(AND($J6>0,$L6>0,$N6=0,$AH6=TRUE,$AJ6=TRUE),ROUND(MIN(SUM($HX6-$BZ6),SUM(SUM($J6,$L6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA6)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K6=0,0,IF(AND($I6>0,$K6>0,$M6=0,$AH6=FALSE),SUM($AR6-$BW6),IF(AND($I6=0,$K6>0,$M6>0,$AH6=FALSE),SUM($AR6/$P6*$K6),IF(AND($I6=0,$K6>0,$M6=0,$AH6=FALSE),$AR6,IF($K6=0,0,IF(AND($I6>0,$K6>0,$M6=0,$AH6=TRUE),ROUND(MIN($HV6,SUM(SUM($I6,$K6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB6,SUM(SUM($I6,$K6)*(FctrChngDts!$B$13)*$AI6)*$IB6)),0),IF(AND($I6=0,$K6>0,$M6>0,$AH6=TRUE),ROUND(MIN($HV6,SUM(SUM($I6,$K6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB6,SUM(SUM($I6,$K6)*(FctrChngDts!$B$13)*$AI6)*$IB6)),0),IF(AND($I6=0,$K6>0,$M6=0,$AH6=TRUE),$AX6)))))))),0)","v":0},{"$f":"ROUND(IF($K6=0,0,IF(AND($I6>0,$K6>0,$M6=0,$AH6=FALSE),SUM($AS6-$BX6),IF(AND($I6=0,$K6>0,$M6>0,$AH6=FALSE),SUM($AS6/$P6*$K6),IF(AND($I6=0,$K6>0,$M6=0,$AH6=FALSE),$AS6,IF($K6=0,0,IF(AND($I6>0,$K6>0,$M6=0,$AH6=TRUE),ROUND(MIN(SUM($HV6-$BW6),SUM(SUM($I6,$K6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB6)*3),0),IF(AND($I6=0,$K6>0,$M6>0,$AH6=TRUE),ROUND(MIN(SUM($HV6-$BW6),SUM(SUM($I6,$K6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB6)*3),0),IF(AND($I6=0,$K6>0,$M6=0,$AH6=TRUE),$AY6)))))))),0)","v":0},0,{"$f":"IF($L6=0,0,IF(AND($J6>0,$L6>0,$N6=0,$AH6=FALSE,$AJ6=FALSE),ROUND(MIN($HY6,SUM(SUM($J6,$L6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB6,SUM(SUM($J6,$L6)*(FctrChngDts!$B$13)*$AI6)*$IB6)),0),IF(AND($J6>0,$L6>0,$N6=0,$AH6=TRUE,$AJ6=FALSE),ROUND(MIN($HY6,SUM(SUM(SUM(SUM($J6,$L6)*FctrChngDts!$C$11*$IB6),SUM(SUM($J6,$L6)*SUM(FctrChngDts!$B$13*$AI6)*$IB6)))),0),IF(AND($J6=0,$L6>0,$N6=0,$AH6=FALSE,$AJ6=FALSE),ROUND(MIN($HY6,SUM($L6*FctrChngDts!$C$11)),0),IF(AND($J6=0,$L6>0,$N6=0,$AH6=TRUE,$AJ6=FALSE),ROUND(MIN($HY6,SUM(SUM(SUM(SUM($J6,$L6)*FctrChngDts!$C$11*$IB6),SUM(SUM($J6,$L6)*SUM(FctrChngDts!$B$13*$AI6)*$IB6)))),0),IF(AND($J6>0,$L6>0,$N6=0,$AH6=FALSE,$AJ6=TRUE),ROUND(MIN($HY6,SUM(SUM($J6,$L6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB6,SUM(SUM($J6,$L6)*(FctrChngDts!$B$13)*$AI6)*$IB6)),0),IF(AND($J6>0,$L6>0,$N6=0,$AH6=TRUE,$AJ6=TRUE),ROUND(MIN($HY6,SUM(SUM(SUM(SUM($J6,$L6)*FctrChngDts!$C$12*$IB6),SUM(SUM($J6,$L6)*SUM(FctrChngDts!$B$13*$AI6)*$IB6)))),0),IF(AND($J6=0,$L6>0,$N6=0,$AH6=FALSE,$AJ6=TRUE),ROUND(MIN($HY6,SUM($L6*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J6=0,$L6>0,$N6=0,$AH6=TRUE,$AJ6=TRUE),ROUND(MIN($HY6,SUM(SUM(SUM(SUM($J6,$L6)*FctrChngDts!$C$12*$IB6),SUM(SUM($J6,$L6)*SUM(FctrChngDts!$B$13*$AI6)*$IB6)))),0))))))))))","v":0},{"$f":"IF($L6=0,0,IF(AND($J6>0,$L6>0,$N6=0,$AH6=FALSE,$AJ6=FALSE),ROUND(MIN(SUM($HY6-$CF6),SUM(SUM($J6,$L6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB6)*3),0),IF(AND($J6>0,$L6>0,$N6=0,$AH6=TRUE,$AJ6=FALSE),ROUND(MIN(SUM($HY6-$CF6),SUM(SUM($J6,$L6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB6)*3),0),IF(AND($J6=0,$L6>0,$N6=0,$AH6=FALSE,$AJ6=FALSE),ROUND(MIN(SUM($HY6-$CF6),SUM($AU6*3)),0),IF(AND($J6=0,$L6>0,$N6=0,$AH6=TRUE,$AJ6=FALSE),ROUND(MIN(SUM($HY6-$CF6),SUM(SUM($J6,$L6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB6)*3),0),IF(AND($J6>0,$L6>0,$N6=0,$AH6=FALSE,$AJ6=TRUE),ROUND(MIN(SUM($HY6-$CF6),SUM(SUM($J6,$L6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB6)*3),0),IF(AND($J6>0,$L6>0,$N6=0,$AH6=TRUE,$AJ6=TRUE),ROUND(MIN(SUM($HY6-$CF6),SUM(SUM($J6,$L6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB6)*3),0),IF(AND($J6=0,$L6>0,$N6=0,$AH6=FALSE,$AJ6=TRUE),ROUND(MIN(SUM($HY6-$CF6),SUM($AU6*3)),0),IF(AND($J6=0,$L6>0,$N6=0,$AH6=TRUE,$AJ6=TRUE),ROUND(MIN(SUM($HY6-$CF6),SUM(SUM($J6,$L6)*IF($AJ6=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB6)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S6>0,Account!$AG$2=TRUE,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH6=FALSE),SUM(Usage!$BW6:$CB6)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V6>0,Account!$AG$2=TRUE,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH6=FALSE),SUM(Usage!$CC6:$CH6)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y6>0,Account!$AG$2=TRUE,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH6=FALSE),SUM(Usage!$CI6:$CN6)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH6=TRUE,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S6),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S6)),2)","v":0},{"$f":"ROUND(IF(OR($AH6=TRUE,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V6),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V6)),2)","v":0},{"$f":"IF(OR($AH6=TRUE,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y6),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y6))","v":0},{"$f":"ROUND(IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW6),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW6)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX6),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX6)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY6),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY6)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ6),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ6)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA6),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA6)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB6),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB6)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S6),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC6),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC6)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD6),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD6)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE6),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE6)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF6),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF6)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG6),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG6)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH6),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH6)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V6),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI6),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI6))","v":0},{"$f":"IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ6),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ6))","v":0},{"$f":"IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK6),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK6))","v":0},{"$f":"IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL6),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL6))","v":0},{"$f":"IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM6),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM6))","v":0},{"$f":"IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN6),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN6))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y6)","v":0},0,0,0,0,{"$f":"IF($DW6>IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV6*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV6*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW6-IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV6*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV6*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV6<$DW6,SUM($DW6-$DV6),0))","v":0},{"$f":"IF(OR(AND($D6<=FctrChngDts!$B$14,Usage!$E6>FctrChngDts!$B$14),AND(Usage!$D6<=FctrChngDts!$C$14,Usage!$E6>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW6),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX6),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY6),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ6),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA6),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB6),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC6),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD6),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE6),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF6),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG6),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH6),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI6)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ6)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK6)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL6)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM6)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN6)","v":0},0,{"$f":"IF(AND($S6>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E6<>\"D-CARE\",Tenant!$F6=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET6=TRUE,$S6>0,$V6=0),SUM(SUM($BW6:$CB6)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET6=TRUE,$S6>0,$V6>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW6:$CB6)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET6=TRUE,$S6>0,$V6>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW6:$CB6)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S6>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S6>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S6>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV6=TRUE,$S6>0,$V6=0),SUM(SUM($BW6:$CB6)*'CRS1'!$P$2),IF(AND($EV6=TRUE,$S6>0,$V6>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW6:$CB6)*'CRS1'!$P$2),IF(AND($EV6=TRUE,$S6>0,$V6>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW6:$CB6)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S6>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX6=TRUE,$S6>0,$V6=0),SUM(SUM($BW6:$CB6)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX6=TRUE,$S6>0,$V6>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW6:$CB6)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX6=TRUE,$S6>0,$V6>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW6:$CB6)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S6>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ6=TRUE,$S6>0),SUM(SUM($BW6:$CB6)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V6>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E6<>\"D-CARE\",Tenant!$F6=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB6=TRUE,$S6>0,$V6>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC6:$CH6)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB6=TRUE,$S6>0,$V6>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC6:$CH6)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB6=TRUE,$V6>0,$Y6>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC6:$CH6)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB6=TRUE,$V6>0,$Y6>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC6:$CH6)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB6=TRUE,$S6=0,$V6>0,$Y6=0),SUM(SUM($CC6:$CH6)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V6>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V6>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V6>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD6=TRUE,$S6>0,$V6>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC6:$CH6)*'CRS2'!$P$2),IF(AND($FD6=TRUE,$S6>0,$V6>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC6:$CH6)*'CRS2'!$P$2),IF(AND($FD6=TRUE,$V6>0,$Y6>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC6:$CH6)*'CRS2'!$P$2),IF(AND($FD6=TRUE,$V6>0,$Y6>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC6:$CH6)*'CRS2'!$P$2),IF(AND($FD6=TRUE,$S6=0,$V6>0,$Y6=0),SUM(SUM($CC6:$CH6)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V6>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF6=TRUE,$S6>0,$V6>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC6:$CH6)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF6=TRUE,$S6>0,$V6>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC6:$CH6)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF6=TRUE,$V6>0,$Y6>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC6:$CH6)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF6=TRUE,$V6>0,$Y6>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC6:$CH6)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF6=TRUE,$S6=0,$V6>0,$Y6=0),SUM(SUM($CC6:$CH6)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V6>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH6=TRUE,$V6>0),SUM(SUM($CC6:$CH6)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y6>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E6<>\"D-CARE\",Tenant!$F6=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ6=TRUE,$V6=0,$Y6>0),SUM(SUM($CI6:$CN6)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ6=TRUE,$V6>0,$Y6>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI6:$CN6)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ6=TRUE,$V6>0,$Y6>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI6:$CN6)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y6>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y6>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y6>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL6=TRUE,$V6=0,$Y6>0),SUM(SUM($CI6:$CN6)*'CRS3'!$P$2),IF(AND($FL6=TRUE,$V6>0,$Y6>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI6:$CN6)*'CRS3'!$P$2),IF(AND($FL6=TRUE,$V6>0,$Y6>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI6:$CN6)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y6>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN6=TRUE,$V6=0,$Y6>0),SUM(SUM($CI6:$CN6)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN6=TRUE,$V6>0,$Y6>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI6:$CN6)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN6=TRUE,$V6>0,$Y6>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI6:$CN6)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y6>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP6=TRUE,$Y6>0),SUM(SUM($CI6:$CN6)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR6:$FT6))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO6:$CQ6,$FR6:$FT6))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA6:$EF6)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG6:$EL6)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM6:$ER6)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV6,$CO6:$CQ6,$EA6:$ER6)/$P6)*$S6*FctrChngDts!$B$15),SUM(SUM(SUM($DV6,$CO6:$CQ6,$FR6:$FT6)/$P6)*$S6*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV6,$CO6:$CQ6,$EA6:$ER6)/$P6)*$V6*FctrChngDts!$B$15),SUM(SUM(SUM($DV6,$CO6:$CQ6,$FR6:$FT6)/$P6)*$V6*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV6,$CO6:$CQ6,$EA6:$ER6)/$P6)*$Y6*FctrChngDts!$B$15),SUM(SUM(SUM($DV6,$CO6:$CQ6,$FR6:$FT6)/$P6)*$Y6*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA6*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI6*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ6*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ6,$FU6,$GF6,$GZ6:$HE6),IF(Account!$Q$2=TRUE,SUM($DZ6,$FV6,$GF6,$GZ6:$HE6),SUM($DZ6,$ES6,$FU6:$FV6,$GF6,$GZ6:$HE6)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E6),Usage!$P6,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D6,FctrChngDts!$C$17<=Usage!$E6),SUM(FctrChngDts!$C$17-Usage!$D6),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E6),Usage!$P6,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D6,FctrChngDts!$C$19<=Usage!$E6),SUM(FctrChngDts!$C$19-Usage!$D6),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK6*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK6*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL6*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL6*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D6))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A6,Tenant!$A:$J,8,FALSE)=TRUE,$GG6<0),0,SUM(SUM(SUM($GG6/$P6*$GP6)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A6,Tenant!$A:$J,8,FALSE)=TRUE,$GG6<0),0,SUM(SUM(SUM($GG6/$P6*$GQ6)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D6))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A6,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV6*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A6,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW6*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU6:$DA6,$EU6,$EA6:$EF6,$FA6)-SUM(SUM($BW6:$CB6)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD6:$DJ6,$FC6,$EG6:$EL6,$FI6)-SUM(SUM($CC6:$CH6)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM6:$DS6,$FK6,$EM6:$ER6,$FQ6)-SUM(SUM($CI6:$CN6)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO6,$CU6:$DA6,$EU6,$EW6,$EY6,$EA6:$EF6,$FA6,$CP6,$DD6:$DJ6,$FC6,$FE6,$FG6,$EG6:$EL6,$FI6)/$P6*$S6)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO6,$CU6:$DA6,$EU6,$EW6,$EY6,$EA6:$EF6,$FA6,$CP6,$DD6:$DJ6,$FC6,$FE6,$FG6,$EG6:$EL6,$FI6)/$P6*$V6)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ6,$DM6:$DS6,$FK6,$FM6,$FO6,$EM6:$ER6,$FQ6)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D6,BslnAllctnCrrnt!$A$1<=$E6),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK6=\"FSP1\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$Q6,BslnAllctnCrrnt!$A$1<$R6),SUM(BslnAllctnCrrnt!$A$1-$Q6),IF(AND($AK6=\"FSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$Q6,BslnAllctnCrrnt!$A$1<$R6),SUM(BslnAllctnCrrnt!$A$1-$Q6),IF(AND($AK6=\"FSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),$I6,IF(AND($AK6=\"SSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$Q6,BslnAllctnCrrnt!$A$1<$R6),SUM(BslnAllctnCrrnt!$A$1-$Q6),IF(AND($AK6=\"SSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),$I6,0)))))","v":0},{"$f":"IF(AND($AK6=\"FSP1\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$Q6,BslnAllctnCrrnt!$A$1<$R6),SUM($I6-$HG6),IF(AND($AK6=\"FSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$Q6,BslnAllctnCrrnt!$A$1<$R6),SUM($I6-$HG6),IF(AND($AK6=\"FSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM($I6-$HG6),IF(AND($AK6=\"SSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$Q6,BslnAllctnCrrnt!$A$1<$R6),SUM($I6-$HG6),IF(AND($AK6=\"SSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM($I6-$HG6),0)))))","v":0},{"$f":"IF(AND($AK6=\"SSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$Q6,BslnAllctnCrrnt!$A$1<$R6),0,IF(AND(FctrChngDts!$A$2>=$D6,FctrChngDts!$B$2<$E6),IF(AND($AK6=\"SSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM(BslnAllctnCrrnt!$A$1-$T6),0),IF(AND($AK6=\"FSP2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM(BslnAllctnCrrnt!$A$1-$T6),IF(AND($AK6=\"FSP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM(BslnAllctnCrrnt!$A$1-$T6),IF(AND($AK6=\"FSP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$W6,BslnAllctnCrrnt!$A$1<$X6),$K6,IF(AND($AK6=\"FSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$Q6,BslnAllctnCrrnt!$A$1<$R6),0,IF(AND($AK6=\"FSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM(BslnAllctnCrrnt!$A$1-$T6),IF(AND($AK6=\"SSP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM(BslnAllctnCrrnt!$A$1-$T6),IF(AND($AK6=\"SSP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$W6,BslnAllctnCrrnt!$A$1<$X6),$K6,0)))))))))","v":0},{"$f":"IF(AND($AK6=\"SSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$Q6,BslnAllctnCrrnt!$A$1<$R6),SUM($K6-$HI6),IF(AND($AK6=\"SSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM($K6-$HI6),IF(AND($AK6=\"FSP2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM($K6-$HI6),IF(AND($AK6=\"FSP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM($K6-$HI6),IF(AND($AK6=\"FSP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$W6,BslnAllctnCrrnt!$A$1<$X6),SUM($K6-$HI6),IF(AND($AK6=\"FSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$Q6,BslnAllctnCrrnt!$A$1<$R6),SUM($K6-$HI6),IF(AND($AK6=\"FSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM($K6-$HI6),IF(AND($AK6=\"SSP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM($K6-$HI6),IF(AND($AK6=\"SSP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$W6,BslnAllctnCrrnt!$A$1<$X6),SUM($K6-$HI6),0)))))))))","v":0},{"$f":"IF(AND($AK6=\"FSP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),0,IF(AND($AK6=\"FSP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$W6,BslnAllctnCrrnt!$A$1<$X6),SUM(BslnAllctnCrrnt!$A$1-$W6),IF(AND($AK6=\"FSP3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$W6,BslnAllctnCrrnt!$A$1<$X6),SUM(BslnAllctnCrrnt!$A$1-$W6),0)))","v":0},{"$f":"IF(AND($AK6=\"FSP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM($M6-$HK6),IF(AND($AK6=\"FSP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$W6,BslnAllctnCrrnt!$A$1<$X6),SUM($M6-$HK6),IF(AND($AK6=\"FSP3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$W6,BslnAllctnCrrnt!$A$1<$X6),SUM($M6-$HK6),0)))","v":0},{"$f":"IF(AND($AK6=\"FWP1\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$Q6,BslnAllctnCrrnt!$A$1<$R6),SUM(BslnAllctnCrrnt!$A$1-$Q6),IF(AND($AK6=\"FWP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$Q6,BslnAllctnCrrnt!$A$1<$R6),SUM(BslnAllctnCrrnt!$A$1-$Q6),IF(AND($AK6=\"FWP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),$J6,IF(AND(FctrChngDts!$A$2>=$D6,FctrChngDts!$B$2<$E6),IF(AND($AK6=\"SSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$Q6,BslnAllctnCrrnt!$A$1<$R6),SUM(BslnAllctnCrrnt!$A$1-$Q6),0),IF(AND($AK6=\"SSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),$J6,0)))))","v":0},{"$f":"IF(AND($AK6=\"FWP1\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$Q6,BslnAllctnCrrnt!$A$1<$R6),SUM($J6-$HM6),IF(AND($AK6=\"FWP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$Q6,BslnAllctnCrrnt!$A$1<$R6),SUM($J6-$HM6),IF(AND($AK6=\"FWP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM($J6-$HM6),IF(AND($AK6=\"SSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$Q6,BslnAllctnCrrnt!$A$1<$R6),SUM($J6-$HM6),IF(AND($AK6=\"SSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM($J6-$HM6),0)))))","v":0},{"$f":"IF(AND($AK6=\"FWP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$Q6,BslnAllctnCrrnt!$A$1<$R6),0,IF(AND($AK6=\"FWP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM(BslnAllctnCrrnt!$A$1-$T6),IF(AND($AK6=\"FWP2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM(BslnAllctnCrrnt!$A$1-$T6),IF(AND($AK6=\"FWP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM(BslnAllctnCrrnt!$A$1-$T6),IF(AND($AK6=\"FWP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$W6,BslnAllctnCrrnt!$A$1<$X6),$L6,IF(AND($AK6=\"SSP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM(BslnAllctnCrrnt!$A$1-$T6),IF(AND($AK6=\"SSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$Q6,BslnAllctnCrrnt!$A$1<$R6),0,IF(AND($AK6=\"SSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM(BslnAllctnCrrnt!$A$1-$T6),0))))))))","v":0},{"$f":"IF(AND($AK6=\"FWP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$Q6,BslnAllctnCrrnt!$A$1<$R6),SUM($L6-$HO6),IF(AND($AK6=\"FWP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM($L6-$HO6),IF(AND($AK6=\"FWP2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM($L6-$HO6),IF(AND($AK6=\"FWP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM($L6-$HO6),IF(AND($AK6=\"FWP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$W6,BslnAllctnCrrnt!$A$1<$X6),SUM($L6-$HO6),IF(AND($AK6=\"SSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$Q6,BslnAllctnCrrnt!$A$1<$R6),SUM($L6-$HO6),IF(AND($AK6=\"SSP1P2\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM($L6-$HO6),0)))))))","v":0},{"$f":"IF(AND($AK6=\"FWP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),0,IF(AND($AK6=\"FWP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$W6,BslnAllctnCrrnt!$A$1<$X6),SUM(BslnAllctnCrrnt!$A$1-$W6),IF(AND($AK6=\"FWP3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$W6,BslnAllctnCrrnt!$A$1<$X6),SUM(BslnAllctnCrrnt!$A$1-$W6),IF(AND($AK6=\"SSP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),0,IF(AND($AK6=\"SSP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$W6,BslnAllctnCrrnt!$A$1<$X6),SUM(BslnAllctnCrrnt!$A$1-$W6),0)))))","v":0},{"$f":"IF(AND($AK6=\"FWP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM($N6-$HQ6),IF(AND($AK6=\"FWP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$W6,BslnAllctnCrrnt!$A$1<$X6),SUM($N6-$HQ6),IF(AND($AK6=\"FWP3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$W6,BslnAllctnCrrnt!$A$1<$X6),SUM($N6-$HQ6),IF(AND($AK6=\"SSP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$T6,BslnAllctnCrrnt!$A$1<$U6),SUM($N6-$HQ6),IF(AND($AK6=\"SSP2P3\",$HF6=TRUE,BslnAllctnCrrnt!$A$1>=$W6,BslnAllctnCrrnt!$A$1<$X6),SUM($N6-$HQ6),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[6,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G7),0,IF($F7<=$G7,SUM($G7-$F7),IF($F7>$G7,SUM((Account!$L$2-Usage!$F7)+Usage!$G7+1))))","v":0},{"$f":"IF($Q7=0,0,IF($R7=0,0,IF(AND($Q7<FctrChngDts!$A$2,$R7>=FctrChngDts!$A$2),SUM($R7-FctrChngDts!$A$2+1),IF(AND($Q7>=FctrChngDts!$A$2,$R7>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q7),IF(AND($Q7>=FctrChngDts!$A$2,$R7<FctrChngDts!$B$2),SUM($R7-$Q7+1),0)))))","v":0},{"$f":"IF($Q7=0,0,IF($R7=0,0,IF(AND($Q7<FctrChngDts!$A$2,$R7>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q7),IF(AND($Q7<FctrChngDts!$A$2,$R7<FctrChngDts!$A$2),SUM($R7-$Q7+1),IF(AND($Q7>FctrChngDts!$A$2,$R7>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R7+1),0)))))","v":0},{"$f":"IF($T7=0,0,IF($U7=0,0,IF(AND($T7<FctrChngDts!$A$2,$U7>=FctrChngDts!$A$2),SUM($U7-FctrChngDts!$A$2+1),IF(AND($T7>=FctrChngDts!$A$2,$U7<FctrChngDts!$B$2),SUM($U7-$T7+1),IF(AND($T7>=FctrChngDts!$A$2,$U7>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T7)<0),0,IF(AND($T7>=FctrChngDts!$A$2,$U7>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T7),0))))))","v":0},{"$f":"IF($T7=0,0,IF($U7=0,0,IF(AND($T7<FctrChngDts!$A$2,$U7>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T7),IF(AND($T7>=FctrChngDts!$B$2,$U7>=FctrChngDts!$B$2),SUM($U7-$T7+1),IF(AND($T7<FctrChngDts!$A$2,$U7<FctrChngDts!$A$2),SUM($U7-$T7+1),IF(AND($T7>=FctrChngDts!$A$2,$U7>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U7+1),0))))))","v":0},{"$f":"IF($W7=0,0,IF($X7=0,0,IF(AND($W7>=FctrChngDts!$A$2,$X7>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W7)<0),0,IF(AND($W7>=FctrChngDts!$A$2,$X7>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W7),IF(AND($W7>=FctrChngDts!$A$2,$X7<FctrChngDts!$B$2),SUM($X7-$W7+1),IF(AND($W7<FctrChngDts!$A$2,$X7>=FctrChngDts!$A$2),SUM($X7-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W7=0,0,IF($X7=0,0,IF(AND($W7<FctrChngDts!$A$2,$X7<FctrChngDts!$A$2),SUM($X7-$W7+1),IF(AND($W7>=FctrChngDts!$A$2,$X7>=FctrChngDts!$B$2,SUM($X7-FctrChngDts!$B$2+1)<=$Y7),SUM($X7-FctrChngDts!$B$2+1),IF(AND($W7>=FctrChngDts!$A$2,$X7>=FctrChngDts!$B$2),SUM($X7-$W7+1),IF(AND($W7<FctrChngDts!$A$2,$X7>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W7),0))))))","v":0},{"$f":"IF(AND($D7>=FctrChngDts!$C$2,$E7<FctrChngDts!$E$2),\"1\",IF(AND($D7>=FctrChngDts!$E$2,$E7<FctrChngDts!$G$2),\"2\",IF(AND($D7>=FctrChngDts!$G$2,$E7<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D7>=FctrChngDts!$D$2,,IF(AND($D7>=FctrChngDts!$C$2,$D7<=FctrChngDts!$D$2),$D7,IF(AND($D7>=FctrChngDts!$C$2,$D7>=FctrChngDts!$D$2,$E7>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D7>FctrChngDts!$D$2,,IF($D7=FctrChngDts!$D$2,$D7,IF(AND($D7>=FctrChngDts!$C$2,$E7<FctrChngDts!$D$2),$E7,IF(AND($D7>=FctrChngDts!$C$2,$E7>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D7>=FctrChngDts!$D$2,$E7>=FctrChngDts!$D$2,$E7>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E7<FctrChngDts!$D$2,$E7<=FctrChngDts!$D$2),$E7,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D7<FctrChngDts!$E$2,$E7<FctrChngDts!$E$2),,IF($D7>FctrChngDts!$F$2,,IF(AND($D7>=FctrChngDts!$E$2,$D7<=FctrChngDts!$F$2),$D7,IF(AND($D7>=FctrChngDts!$E$2,$D7>=FctrChngDts!$F$2,$E7>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D7>FctrChngDts!$F$2,,IF($E7=FctrChngDts!$F$2,$E7,IF(AND($D7<FctrChngDts!$E$2,$E7<=FctrChngDts!$F$2),$E7,IF(AND($D7>=FctrChngDts!$E$2,$E7<FctrChngDts!$F$2),$E7,IF(AND($D7>=FctrChngDts!$E$2,$E7>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D7>=FctrChngDts!$F$2,$E7>=FctrChngDts!$F$2,$E7>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D7<FctrChngDts!$G$2,$E7<FctrChngDts!$G$2),,IF($D7>FctrChngDts!$H$2,,IF(AND($D7>=FctrChngDts!$G$2,$D7<=FctrChngDts!$H$2),$D7,IF(AND($D7>=FctrChngDts!$G$2,$D7>=FctrChngDts!$H$2,$E7>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D7>FctrChngDts!$H$2,,IF($E7=FctrChngDts!$H$2,$E7,IF(AND($D7<FctrChngDts!$G$2,$E7<=FctrChngDts!$H$2),$E7,IF(AND($D7>=FctrChngDts!$G$2,$E7<FctrChngDts!$H$2),$E7,IF(AND($D7>=FctrChngDts!$G$2,$E7>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D7>=FctrChngDts!$H$2,$E7>=FctrChngDts!$H$2,$E7>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A7,Tenant!$A7:$J306,6,FALSE)","v":0},{"$f":"VLOOKUP($A7,Tenant!$A7:$J306,7,FALSE)","v":0},{"$f":"VLOOKUP($A7,Tenant!$A7:$J306,10,FALSE)","v":0},0,{"$f":"IF(AND($AK7=\"FSP2\",$AJ7=FALSE,$HF7=FALSE),SUM($K7*FctrChngDts!$C$9),IF(AND($AK7=\"FSP2\",$AJ7=TRUE,$HF7=FALSE),SUM($K7*FctrChngDts!$C$10),IF(AND($AK7=\"FSP2P3\",$AJ7=FALSE,$HF7=FALSE),SUM(SUM($K7,$M7)*FctrChngDts!$C$9),IF(AND($AK7=\"FSP2P3\",$AJ7=TRUE,$HF7=FALSE),SUM(SUM($K7,$M7)*FctrChngDts!$C$10),IF(AND($AK7=\"FSP3\",$AJ7=FALSE,$HF7=FALSE),SUM($M7*FctrChngDts!$C$9),IF(AND($AK7=\"FSP3\",$AJ7=TRUE,$HF7=FALSE),SUM($M7*FctrChngDts!$C$10),IF(AND($AK7=\"FSP1\",$AJ7=FALSE,$HF7=FALSE),SUM($I7*FctrChngDts!$C$9),IF(AND($AK7=\"FSP1\",$AJ7=TRUE,$HF7=FALSE),SUM($I7*FctrChngDts!$C$10),IF(AND($AK7=\"FSP1P2\",$AJ7=FALSE,$HF7=FALSE),SUM(SUM($I7,$K7)*FctrChngDts!$C$9),IF(AND($AK7=\"FSP1P2\",$AJ7=TRUE,$HF7=FALSE),SUM(SUM($I7,$K7)*FctrChngDts!$C$10),IF(AND($Z7=\"Summer\",$AK7=\"SSP2P3\",$AJ7=FALSE,$HF7=FALSE),SUM(SUM(SUM(SUM($K7,$M7)*FctrChngDts!$C$9),SUM(SUM($L7,$N7)*FctrChngDts!$C$11))*$AF7),IF(AND($Z7=\"Summer\",$AK7=\"SSP2P3\",$AJ7=TRUE,$HF7=FALSE),SUM(SUM(SUM(SUM($K7,$M7)*FctrChngDts!$C$10),SUM(SUM($L7,$N7)*FctrChngDts!$C$12))*$AF7),IF(AND($Z7=\"Winter\",$AK7=\"SSP2P3\",$AJ7=FALSE,$HF7=FALSE),SUM(SUM(SUM(SUM($K7,$M7)*FctrChngDts!$C$9),SUM(SUM($L7,$N7)*FctrChngDts!$C$11))-$AO7),IF(AND($Z7=\"Winter\",$AK7=\"SSP2P3\",$AJ7=TRUE,$HF7=FALSE),SUM(SUM(SUM(SUM($K7,$M7)*FctrChngDts!$C$10),SUM(SUM($L7,$N7)*FctrChngDts!$C$12))-$AO7),IF(AND($Z7=\"Summer\",$AK7=\"SSP1P2\",$AJ7=FALSE,$HF7=FALSE),SUM(SUM(SUM(SUM($I7,$K7)*FctrChngDts!$C$9),SUM(SUM($J7,$L7)*FctrChngDts!$C$11))*$AF7),IF(AND($Z7=\"Summer\",$AK7=\"SSP1P2\",$AJ7=TRUE,$HF7=FALSE),SUM(SUM(SUM(SUM($I7,$K7)*FctrChngDts!$C$10),SUM(SUM($J7,$L7)*FctrChngDts!$C$12))*$AF7),IF(AND($Z7=\"Winter\",$AK7=\"SSP1P2\",$AJ7=FALSE,$HF7=FALSE),SUM(SUM(SUM(SUM($I7,$K7)*FctrChngDts!$C$9),SUM(SUM($J7,$L7)*FctrChngDts!$C$11))-$AO7),IF(AND($Z7=\"Winter\",$AK7=\"SSP1P2\",$AJ7=TRUE,$HF7=FALSE),SUM(SUM(SUM(SUM($I7,$K7)*FctrChngDts!$C$10),SUM(SUM($J7,$L7)*FctrChngDts!$C$12))-$AO7),IF(AND($AK7=\"FSP2\",$AJ7=FALSE,$HF7=TRUE),SUM(SUM($HI7*FctrChngDts!$B$9),SUM($HJ7*FctrChngDts!$C$9)),IF(AND($AK7=\"FSP2\",$AJ7=TRUE,$HF7=TRUE),SUM(SUM($HI7*FctrChngDts!$B$10),SUM($HJ7*FctrChngDts!$C$10)),IF(AND($AK7=\"FSP2P3\",$AJ7=FALSE,$HF7=TRUE),SUM(SUM(SUM($HI7,$HK7)*FctrChngDts!$B$9),SUM(SUM($HJ7,$HL7)*FctrChngDts!$C$9)),IF(AND($AK7=\"FSP2P3\",$AJ7=TRUE,$HF7=TRUE),SUM(SUM(SUM($HI7,$HK7)*FctrChngDts!$B$10),SUM(SUM($HJ7,$HL7)*FctrChngDts!$C$10)),IF(AND($AK7=\"FSP3\",$AJ7=FALSE,$HF7=TRUE),SUM(SUM($HK7*FctrChngDts!$B$9),SUM($HL7*FctrChngDts!$C$9)),IF(AND($AK7=\"FSP3\",$AJ7=TRUE,$HF7=TRUE),SUM(SUM($HK7*FctrChngDts!$B$10),SUM($HL7*FctrChngDts!$C$10)),IF(AND($AK7=\"FSP1\",$AJ7=FALSE,$HF7=TRUE),SUM(SUM($HG7*FctrChngDts!$B$9),SUM($HH7*FctrChngDts!$C$9)),IF(AND($AK7=\"FSP1\",$AJ7=TRUE,$HF7=TRUE),SUM(SUM($HG7*FctrChngDts!$B$10),SUM($HH7*FctrChngDts!$C$10)),IF(AND($AK7=\"FSP1P2\",$AJ7=FALSE,$HF7=TRUE),SUM(SUM(SUM($HG7,$HI7)*FctrChngDts!$B$9),SUM(SUM($HH7,$HJ7)*FctrChngDts!$C$9)),IF(AND($AK7=\"FSP1P2\",$AJ7=TRUE,$HF7=TRUE),SUM(SUM(SUM($HG7,$HI7)*FctrChngDts!$B$10),SUM(SUM($HG7,$HI7)*FctrChngDts!$C$10)),IF(AND($Z7=\"Summer\",$AK7=\"SSP2P3\",$AJ7=FALSE,$HF7=TRUE),SUM(SUM(SUM(SUM($HI7,$HK7)*FctrChngDts!$B$9),SUM(SUM($HJ7,$HL7)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO7,$HQ7)*FctrChngDts!$B$11),SUM(SUM($HP7,$HR7)*FctrChngDts!$C$11))*$AF7),IF(AND($Z7=\"Summer\",$AK7=\"SSP2P3\",$AJ7=TRUE,$HF7=TRUE),SUM(SUM(SUM(SUM($HI7,$HK7)*FctrChngDts!$B$10),SUM(SUM($HJ7,$HL7)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO7,$HQ7)*FctrChngDts!$B$12),SUM(SUM($HP7,$HR7)*FctrChngDts!$C$12))*$AF7),IF(AND($Z7=\"Winter\",$AK7=\"SSP2P3\",$AJ7=FALSE,$HF7=TRUE),SUM(SUM(SUM(SUM($HI7,$HK7)*FctrChngDts!$B$9),SUM(SUM($HJ7,$HL7)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO7,$HQ7)*FctrChngDts!$B$11),SUM(SUM($HP7,$HR7)*FctrChngDts!$C$11))-$AO7),IF(AND($Z7=\"Winter\",$AK7=\"SSP2P3\",$AJ7=TRUE,$HF7=TRUE),SUM(SUM(SUM(SUM($HI7,$HK7)*FctrChngDts!$B$10),SUM(SUM($HO7,$HQ7)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO7,$HQ7)*FctrChngDts!$B$12),SUM(SUM($HP7,$HR7)*FctrChngDts!$C$12))-$AO7),IF(AND($Z7=\"Summer\",$AK7=\"SSP1P2\",$AJ7=FALSE,$HF7=TRUE),SUM(SUM(SUM(SUM($HG7,$HI7)*FctrChngDts!$B$9),SUM(SUM($HH7,$HJ7)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM7,$HO7)*FctrChngDts!$B$11),SUM(SUM($HN7,$HP7)*FctrChngDts!$C$11))*$AF7),IF(AND($Z7=\"Summer\",$AK7=\"SSP1P2\",$AJ7=TRUE,$HF7=TRUE),SUM(SUM(SUM(SUM($HG7,$HI7)*FctrChngDts!$B$10),SUM(SUM($HH7,$HJ7)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM7,$HO7)*FctrChngDts!$B$12),SUM(SUM($HN7,$HP7)*FctrChngDts!$C$12))*$AF7),IF(AND($Z7=\"Winter\",$AK7=\"SSP1P2\",$AJ7=FALSE,$HF7=TRUE),SUM(SUM(SUM(SUM($HG7,$HI7)*FctrChngDts!$B$9),SUM(SUM($HH7,$HJ7)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM7,$HO7)*FctrChngDts!$B$11),SUM(SUM($HN7,$HP7)*FctrChngDts!$C$11))-$AO7),IF(AND($Z7=\"Winter\",$AK7=\"SSP1P2\",$AJ7=TRUE,$HF7=TRUE),SUM(SUM(SUM(SUM($HG7,$HI7)*FctrChngDts!$B$10),SUM(SUM($HH7,$HJ7)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM7,$HO7)*FctrChngDts!$B$12),SUM(SUM($HN7,$HP7)*FctrChngDts!$C$12))-$AO7),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK7=\"FWP1\",$AJ7=FALSE,$HF7=FALSE),SUM($J7*FctrChngDts!$C$11),IF(AND($AK7=\"FWP1\",$AJ7=TRUE,$HF7=FALSE),SUM($J7*FctrChngDts!$C$12),IF(AND($AK7=\"FWP1P2\",$AJ7=FALSE,$HF7=FALSE),SUM(SUM($J7,$L7)*FctrChngDts!$C$11),IF(AND($AK7=\"FWP1P2\",$AJ7=TRUE,$HF7=FALSE),SUM(SUM($J7,$L7)*FctrChngDts!$C$12),IF(AND($AK7=\"FWP2\",$AJ7=FALSE,$HF7=FALSE),SUM($L7*FctrChngDts!$C$11),IF(AND($AK7=\"FWP2\",$AJ7=TRUE,$HF7=FALSE),SUM($L7*FctrChngDts!$C$12),IF(AND($AK7=\"FWP2P3\",$AJ7=FALSE,$HF7=FALSE),SUM(SUM($L7,$N7)*FctrChngDts!$C$11),IF(AND($AK7=\"FWP2P3\",$AJ7=TRUE,$HF7=FALSE),SUM(SUM($L7,$N7)*FctrChngDts!$C$12),IF(AND($AK7=\"FWP3\",$AJ7=FALSE,$HF7=FALSE),SUM($N7*FctrChngDts!$C$11),IF(AND($AK7=\"FWP3\",$AJ7=TRUE,$HF7=FALSE),SUM($N7*FctrChngDts!$C$12),IF(AND($Z7=\"Winter\",$AK7=\"SSP1P2\",$AJ7=FALSE,$HF7=FALSE),SUM(SUM(SUM($I7,$K7)*FctrChngDts!$C$9),SUM(SUM($J7,$L7)*FctrChngDts!$C$11))*$AG7,IF(AND($Z7=\"Winter\",$AK7=\"SSP1P2\",$AJ7=TRUE,$HF7=FALSE),SUM(SUM(SUM($I7,$K7)*FctrChngDts!$B$10),SUM(SUM($J7,$L7)*FctrChngDts!$B$12))*$AG7,IF(AND($Z7=\"Summer\",$AK7=\"SSP1P2\",$AJ7=FALSE,$HF7=FALSE),SUM(SUM(SUM($I7,$K7)*FctrChngDts!$B$9),SUM(SUM($J7,$L7)*FctrChngDts!$B$11))-$AJ7,IF(AND($Z7=\"Summer\",$AK7=\"SSP1P2\",$AJ7=TRUE,$HF7=FALSE),SUM(SUM(SUM($I7,$K7)*FctrChngDts!$C$10),SUM(SUM($J7,$L7)*FctrChngDts!$C$12))-$AJ7,IF(AND($Z7=\"Winter\",$AK7=\"SSP2P3\",$AJ7=FALSE,$HF7=FALSE),SUM(SUM(SUM($K7,$M7)*FctrChngDts!$C$9),SUM(SUM($L7,$N7)*FctrChngDts!$C$11))*$AG7,IF(AND($Z7=\"Winter\",$AK7=\"SSP2P3\",$AJ7=TRUE,$HF7=FALSE),SUM(SUM(SUM($K7,$M7)*FctrChngDts!$C$10),SUM(SUM($L7,$N7)*FctrChngDts!$C$12))*$AG7,IF(AND($Z7=\"Summer\",$AK7=\"SSP2P3\",$AJ7=FALSE,$HF7=FALSE),SUM(SUM(SUM($K7,$M7)*FctrChngDts!$C$9),SUM(SUM($L7,$N7)*FctrChngDts!$C$11))-$AJ7,IF(AND($Z7=\"Summer\",$AK7=\"SSP2P3\",$AJ7=TRUE,$HF7=FALSE),SUM(SUM(SUM($K7,$M7)*FctrChngDts!$C$10),SUM(SUM($L7,$N7)*FctrChngDts!$C$12))-$AJ7,IF(AND($AK7=\"FWP1\",$AJ7=FALSE,$HF7=TRUE),SUM(SUM($HM7*FctrChngDts!$B$11),SUM($HN7*FctrChngDts!$C$11)),IF(AND($AK7=\"FWP1\",$AJ7=TRUE,$HF7=TRUE),SUM(SUM($HM7*FctrChngDts!$B$12),SUM($HN7*FctrChngDts!$C$12)),IF(AND($AK7=\"FWP1P2\",$AJ7=FALSE,$HF7=TRUE),SUM(SUM(SUM($HM7,$HO7)*FctrChngDts!$B$11),SUM(SUM($HN7,$HP7)*FctrChngDts!$C$11)),IF(AND($AK7=\"FWP1P2\",$AJ7=TRUE,$HF7=TRUE),SUM(SUM(SUM($HM7,$KP7)*FctrChngDts!$C$12),SUM(SUM($HN7,$HP7)*FctrChngDts!$C$12)),IF(AND($AK7=\"FWP2\",$AJ7=FALSE,$HF7=TRUE),SUM(SUM($HO7*FctrChngDts!$B$11),SUM($HO7*FctrChngDts!$C$11)),IF(AND($AK7=\"FWP2\",$AJ7=TRUE,$HF7=TRUE),SUM(SUM($HO7*FctrChngDts!$B$12),SUM($HO7*FctrChngDts!$C$12)),IF(AND($AK7=\"FWP2P3\",$AJ7=FALSE,$HF7=TRUE),SUM(SUM(SUM($HO7,$HQ7)*FctrChngDts!$C$11),SUM(SUM($HP7,$HR7)*FctrChngDts!$C$11)),IF(AND($AK7=\"FWP2P3\",$AJ7=TRUE,$HF7=TRUE),SUM(SUM(SUM($HO7,$HQ7)*FctrChngDts!$C$12),SUM(SUM($HP7,$HR7)*FctrChngDts!$C$12)),IF(AND($AK7=\"FWP3\",$AJ7=FALSE,$HF7=TRUE),SUM(SUM($HQ7*FctrChngDts!$B$11),SUM($HR7*FctrChngDts!$C$11)),IF(AND($AK7=\"FWP3\",$AJ7=TRUE,$HF7=TRUE),SUM(SUM($HQ7*FctrChngDts!$B$12),SUM($HR7*FctrChngDts!$C$12)),IF(AND($Z7=\"Winter\",$AK7=\"SSP1P2\",$AJ7=FALSE,$HF7=TRUE),SUM(SUM(SUM(SUM($HG7,$HI7)*FctrChngDts!$B$9),SUM(SUM($HH7,$HJ7)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM7,$HO7)*FctrChngDts!$B$11),SUM(SUM($HN7,$HP7)*FctrChngDts!$C$11))*$AG7),IF(AND($Z7=\"Winter\",$AK7=\"SSP1P2\",$AJ7=TRUE,$HF7=TRUE),SUM(SUM(SUM(SUM($HG7,$HI7)*FctrChngDts!$B$10), SUM(SUM($HH7,$HJ7)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM7,$HO7)*FctrChngDts!$B$12),SUM(SUM($HN7,$HP7)*FctrChngDts!$C$12))*$AG7),IF(AND($Z7=\"Summer\",$AK7=\"SSP1P2\",$AJ7=FALSE,$HF7=TRUE),SUM(SUM(SUM(SUM($HG7,$HI7)*FctrChngDts!$B$9),SUM(SUM($HH7,$HJ7)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM7,$HO7)*FctrChngDts!$B$11),SUM(SUM($HN7,$HP7)*FctrChngDts!$C$11))-$AJ7),IF(AND($Z7=\"Summer\",$AK7=\"SSP1P2\",$AJ7=TRUE,$HF7=TRUE),SUM(SUM(SUM(SUM($HG7,$HI7)*FctrChngDts!$B$10),SUM(SUM($HH7,$HJ7)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM7,$HO7)*FctrChngDts!$B$12),SUM(SUM($HN7,$HP7)*FctrChngDts!$C$12))-$AJ7),IF(AND($Z7=\"Winter\",$AK7=\"SSP2P3\",$AJ7=FALSE,$HF7=TRUE),SUM(SUM(SUM(SUM($HI7,$HK7)*FctrChngDts!$B$9),SUM(SUM($HJ7,$HL7)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO7,$HQ7)*FctrChngDts!$B$11),SUM(SUM($HP7,$HR7)*FctrChngDts!$C$11))*$AG7),IF(AND($Z7=\"Winter\",$AK7=\"SSP2P3\",$AJ7=TRUE,$HF7=TRUE),SUM(SUM(SUM(SUM($HI7,$HK7)*FctrChngDts!$B$10), SUM(SUM($HJ7,$HL7)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO7,$HQ7)*FctrChngDts!$B$12),SUM(SUM($HP7,$HR7)*FctrChngDts!$C$12))*$AG7),IF(AND($Z7=\"Summer\",$AK7=\"SSP2P3\",$AJ7=FALSE,$HF7=TRUE),SUM(SUM(SUM(SUM($HI7,$HK7)*FctrChngDts!$B$9),SUM(SUM($HJ7,$HL7)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO7,$HQ7)*FctrChngDts!$B$11),SUM(SUM($HP7,$HR7)*FctrChngDts!$C$11))-$AJ7),IF(AND($Z7=\"Summer\",$AK7=\"SSP2P3\",$AJ7=TRUE,$HF7=TRUE),SUM(SUM(SUM(SUM($HI7,$HK7)*FctrChngDts!$B$10), SUM(SUM($HJ7,$HL7)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO7,$HQ7)*FctrChngDts!$B$12),SUM(SUM($HP7,$HR7)*FctrChngDts!$C$12))-$AJ7),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK7=\"FSP1\",$AH7=TRUE,SUM(SUM(SUM($AI7*FctrChngDts!$B$13)*I7),$AR7)>$AD7),$AD7,IF(AND($AK7=\"FSP1\",$AH7=TRUE,SUM(SUM(SUM($AI7*FctrChngDts!$B$13)*$I7),$AR7)<=$AD7),SUM(SUM(SUM($AI7*FctrChngDts!$B$13)*$I7),$AR7),IF(AND($Z7=\"Summer\",$AK7=\"SSP1\",$AH7=TRUE,SUM(SUM(SUM(SUM($I7,$J7)*SUM($AI7*FctrChngDts!$B$13))*$AF7),$AR7)>$AD7),$AD7,IF(AND($Z7=\"Summer\",$AK7=\"SSP1\",$AH7=TRUE,SUM(SUM(SUM(SUM($I7,$J7)*SUM($AI7*FctrChngDts!$B$13))*$AF7),$AR7)<=$AD7),SUM(SUM(SUM(SUM($I7,$J7)*SUM($AI7*FctrChngDts!$B$13))*$AF7),$AR7),IF(AND($Z7=\"Winter\",$AK7=\"SSP1\",$AH7=TRUE,SUM(SUM(SUM(SUM($I7,$J7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AU7:$AW7)),$AR7)>$AD7),$AD7,IF(AND($Z7=\"Winter\",$AK7=\"SSP1\",$AH7=TRUE,SUM(SUM(SUM(SUM($I7,$J7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AU7:$AW7)),$AR7)<=$AD7),SUM(SUM(SUM(SUM($I7,$J7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AU7:$AW7)),$AR7),IF(AND($AK7=\"FSP1P2\",$AH7=TRUE,SUM(SUM(SUM(SUM($I7,$K7)*SUM($AI7*FctrChngDts!$B$13))*$AF7),$AR7)>$AD7),$AD7,IF(AND($AK7=\"FSP1P2\",$AH7=TRUE,SUM(SUM(SUM(SUM($I7,$K7)*SUM($AI7*FctrChngDts!$B$13))*$AF7),$AR7)<=$AD7),SUM(SUM(SUM(SUM($I7,$K7)*SUM($AI7*FctrChngDts!$B$13))*$AF7),$AR7),IF(AND($Z7=\"Summer\",$AK7=\"SSP1P2\",$AH7=TRUE,SUM(SUM(SUM(SUM($I7,$K7,$J7,$L7)*SUM($AI7*FctrChngDts!$B$13))*$AF7),$AR7)>$AD7),$AD7,IF(AND($Z7=\"Summer\",$AK7=\"SSP1P2\",$AH7=TRUE,SUM(SUM(SUM(SUM($I7,$K7,$J7,$L7)*SUM($AI7*FctrChngDts!$B$13))*$AF7),$AR7)<=$AD7),SUM(SUM(SUM(SUM($I7,$K7,$J7,$L7)*SUM($AI7*FctrChngDts!$B$13))*$AF7),$AR7),IF(AND($Z7=\"Winter\",$AK7=\"SSP1P2\",$AH7=TRUE,SUM(SUM(SUM(SUM($I7,$K7,$J7,$L7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AU7:$AW7)),$AR7)>$AD7),$AD7,IF(AND($Z7=\"Winter\",$AK7=\"SSP1P2\",$AH7=TRUE,SUM(SUM(SUM(SUM($I7,$K7,$J7,$L7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AU7:$AW7)),$AR7)<=$AD7),MIN($AD7,SUM($AL7,SUM(SUM(SUM(SUM($I7,$K7,$J7,$L7)*SUM($AI7*FctrChngDts!$B$13))*$AF7)))),IF(AND($AK7=\"FSP2\",$AH7=TRUE,SUM(SUM(SUM($AI7*FctrChngDts!$B$13)*$K7),$AR7)>$AD7),$AD7,IF(AND($AK7=\"FSP2\",$AH7=TRUE,SUM(SUM(SUM($AI7*FctrChngDts!$B$13)*$K7),$AR7)<=$AD7),SUM(SUM(SUM($AI7*FctrChngDts!$B$13)*$K7),$AR7),IF(AND($Z7=\"Summer\",$AK7=\"SSP2\",$AH7=TRUE,SUM(SUM(SUM(SUM($K7,$L7)*SUM($AI7*FctrChngDts!$B$13))*$AF7),$AR7)>$AD7),$AD7,IF(AND($Z7=\"Summer\",$AK7=\"SSP2\",$AH7=TRUE,SUM(SUM(SUM(SUM($K7,$L7)*SUM($AI7*FctrChngDts!$B$13))*$AF7),$AR7)<=$AD7),SUM(SUM(SUM(SUM($K7,$L7)*SUM($AI7*FctrChngDts!$B$13))*$AF7),$AR7),IF(AND($Z7=\"Winter\",$AK7=\"SSP2\",$AH7=TRUE,SUM(SUM(SUM(SUM($K7,$L7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AU7:$AW7)),$AR7)>$AD7),$AD7,IF(AND($Z7=\"Winter\",$AK7=\"SSP2\",$AH7=TRUE,SUM(SUM(SUM(SUM($K7,$L7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AU7:$AW7)),$AR7)<=$AD7),SUM(SUM(SUM(SUM($K7,$L7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AU7:$AW7)),$AR7),IF(AND($AK7=\"FSP2P3\",$AH7=TRUE,SUM(SUM(SUM(SUM($K7,$M7)*SUM($AI7*FctrChngDts!$B$13))*$AF7),$AR7)>$AD7),$AD7,IF(AND($AK7=\"FSP2P3\",$AH7=TRUE,SUM(SUM(SUM(SUM($K7,$M7)*SUM($AI7*FctrChngDts!$B$13))*$AF7),$AR7)<=$AD7),SUM(SUM(SUM(SUM($K7,$M7)*SUM($AI7*FctrChngDts!$B$13))*$AF7),$AR7),IF(AND($Z7=\"Summer\",$AK7=\"SSP2P3\",$AH7=TRUE,SUM(SUM(SUM(SUM($K7,$L7,$M7,$N7)*SUM($AI7*FctrChngDts!$B$13))*$AF7),$AR7)>$AD7),$AD7,IF(AND($Z7=\"Summer\",$AK7=\"SSP2P3\",$AH7=TRUE,SUM(SUM(SUM(SUM($K7,$L7,$M7,$N7)*SUM($AI7*FctrChngDts!$B$13))*$AF7),$AR7)<=$AD7),SUM(SUM(SUM(SUM($K7,$L7,$M7,$N7)*SUM($AI7*FctrChngDts!$B$13))*$AF7),$AR7),IF(AND($Z7=\"Winter\",$AK7=\"SSP2P3\",$AH7=TRUE,SUM(SUM(SUM(SUM($K7,$L7,$M7,$N7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AU7:$AW7)),$AR7)>$AD7),$AD7,IF(AND($Z7=\"Winter\",$AK7=\"SSP2P3\",$AH7=TRUE,SUM(SUM(SUM(SUM($K7,$L7,$M7,$N7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AU7:$AW7)),$AR7)<=$AD7),SUM(SUM(SUM(SUM($K7,$L7,$M7,$N7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AU7:$AW7)),$AR7),IF(AND($AK7=\"FSP3\",$AH7=TRUE,SUM(SUM(SUM($AI7*FctrChngDts!$B$13)*$M7),$AR7)>$AD7),$AD7,IF(AND($AK7=\"FSP3\",$AH7=TRUE,SUM(SUM(SUM($AI7*FctrChngDts!$B$13)*$M7),$AR7)<=$AD7),SUM(SUM(SUM($AI7*FctrChngDts!$B$13)*$M7),$AR7),IF(AND($Z7=\"Summer\",$AK7=\"SSP3\",$AH7=TRUE,SUM(SUM(SUM(SUM($M7,$N7)*SUM($AI7*FctrChngDts!$B$13))*$AF7),$AR7)>$AD7),$AD7,IF(AND($Z7=\"Summer\",$AK7=\"SSP3\",$AH7=TRUE,SUM(SUM(SUM(SUM($M7,$N7)*SUM($AI7*FctrChngDts!$B$13))*$AF7),$AR7)<=$AD7),SUM(SUM(SUM(SUM($M7,$N7)*SUM($AI7*FctrChngDts!$B$13))*$AF7),$AR7),IF(AND($Z7=\"Winter\",$AK7=\"SSP3\",$AH7=TRUE,SUM(SUM(SUM(SUM($M7,$N7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AU7:$AW7)),$AR7)>$AD7),$AD7,IF(AND($Z7=\"Winter\",$AK7=\"SSP3\",$AH7=TRUE,SUM(SUM(SUM(SUM($M7,$N7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AU7:$AW7)),$AR7)<=$AD7),SUM(SUM(SUM(SUM($M7,$N7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AU7:$AW7)),$AR7),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK7=\"FWP1\",$AH7=TRUE,SUM(SUM(SUM($AI7*FctrChngDts!$B$13)*$J7),$AU7)>$AE7),$AE7,IF(AND($AK7=\"FWP1\",$AH7=TRUE,SUM(SUM(SUM($AI7*FctrChngDts!$B$13)*$J7),$AU7)<=$AE7),SUM(SUM(SUM($AI7*FctrChngDts!$B$13)*$J7),$AU7),IF(AND($Z7=\"Winter\",$AK7=\"SSP1\",$AH7=TRUE,SUM(SUM(SUM(SUM($I7,$J7)*SUM($AI7*FctrChngDts!$B$13))*$AG7),$AU7)>$AE7),$AE7,IF(AND($Z7=\"Winter\",$AK7=\"SSP1\",$AH7=TRUE,SUM(SUM(SUM(SUM($I7,$J7)*SUM($AI7*FctrChngDts!$B$13))*$AG7),$AU7)<=$AE7),SUM(SUM(SUM(SUM($I7,$J7)*SUM($AI7*FctrChngDts!$B$13))*$AG7),$AU7),IF(AND($Z7=\"Summer\",$AK7=\"SSP1\",$AH7=TRUE,SUM(SUM(SUM(SUM($I7,$J7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AR7:$AT7)),$AU7)>$AE7),$AE7,IF(AND($Z7=\"Summer\",$AK7=\"SSP1\",$AH7=TRUE,SUM(SUM(SUM(SUM($I7,$J7)*SUM($AI7*FctrChngDts!$B$13))- SUM($AR7:$AT7)),$AU7)<=$AE7),SUM(SUM(SUM(SUM($I7,$J7)*SUM($AI7*FctrChngDts!$B$13))- SUM($AR7:$AT7)),$AU7),IF(AND($AK7=\"FWP1P2\",$AH7=TRUE,SUM(SUM(SUM(SUM($J7,$L7)*SUM($AI7*FctrChngDts!$B$13))*$AG7),$AU7)>$AE7),$AE7,IF(AND($AK7=\"FWP1P2\",$AH7=TRUE,SUM(SUM(SUM(SUM($J7,$L7)*SUM($AI7*FctrChngDts!$B$13))*$AG7),$AU7)<=$AE7),SUM(SUM(SUM(SUM($J7,$L7)*SUM($AI7*FctrChngDts!$B$13))*$AG7),$AU7),IF(AND($Z7=\"Winter\",$AK7=\"SSP1P2\",$AH7=TRUE,SUM(SUM(SUM(SUM($I7,$K7,$J7,$L7)*SUM($AI7*FctrChngDts!$B$13))*$AG7),$AU7)>$AE7),$AE7,IF(AND($Z7=\"Winter\",$AK7=\"SSP1P2\",$AH7=TRUE,SUM(SUM(SUM(SUM($I7,$K7,$J7,$L7)*SUM($AI7*FctrChngDts!$B$13))*$AG7),$AU7)<=$AE7),SUM(SUM(SUM(SUM($I7,$K7,$J7,$L7)*SUM($AI7*FctrChngDts!$B$13))*$AG7),$AU7),IF(AND($Z7=\"Summer\",$AK7=\"SSP1P2\",$AH7=TRUE,SUM(SUM(SUM(SUM($I7,$K7,$J7,$L7)*SUM($AI7*FctrChngDts!$B$13))- SUM($AR7:$AT7)),$AU7)>$AE7),$AE7,IF(AND($Z7=\"Summer\",$AK7=\"SSP1P2\",$AH7=TRUE,SUM(SUM(SUM(SUM($I7,$K7,$J7,$L7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AR7:$AT7)),$AU7)<=$AE7),SUM(SUM(SUM(SUM($I7,$K7,$J7,$L7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AR7:$AT7)),$AU7),IF(AND($AK7=\"FWP2\",$AH7=TRUE,SUM(SUM(SUM($AI7*FctrChngDts!$B$13)*$L7),$AU7)>$AE7),$AE7,IF(AND($AK7=\"FWP2\",$AH7=TRUE,SUM(SUM(SUM($AI7*FctrChngDts!$B$13)*$L7),$AU7)<=$AE7),SUM(SUM(SUM($AI7*FctrChngDts!$B$13)*$L7),$AU7),IF(AND($Z7=\"Winter\",$AK7=\"SSP2\",$AH7=TRUE,SUM(SUM(SUM(SUM($K7,$L7)*SUM($AI7*FctrChngDts!$B$13))*$AG7),$AU7)>$AE7),$AE7,IF(AND($Z7=\"Winter\",$AK7=\"SSP2\",$AH7=TRUE,SUM(SUM(SUM(SUM($K7,$L7)*SUM($AI7*FctrChngDts!$B$13))*$AG7),$AU7)<=$AE7),SUM(SUM(SUM(SUM($K7,$L7)*SUM($AI7*FctrChngDts!$B$13))*$AG7),$AU7),IF(AND($Z7=\"Summer\",$AK7=\"SSP2\",$AH7=TRUE,SUM(SUM(SUM(SUM($K7,$L7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AR7:$AT7)),$AU7)>$AE7),$AE7,IF(AND($Z7=\"Summer\",$AK7=\"SSP2\",$AH7=TRUE,SUM(SUM(SUM(SUM($K7,$L7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AR7:$AT7)),$AU7)<=$AE7),SUM(SUM(SUM(SUM($K7,$L7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AR7:$AT7)),$AU7),IF(AND($AK7=\"FWP2P3\",$AH7=TRUE,SUM(SUM(SUM(SUM($L7,$N7)*SUM($AI7*FctrChngDts!$B$13))*$AG7),$AU7)>$AE7),$AE7,IF(AND($AK7=\"FWP2P3\",$AH7=TRUE,SUM(SUM(SUM(SUM($L7,$N7)*SUM($AI7*FctrChngDts!$B$13))*$AG7),$AU7)<=$AE7),SUM(SUM(SUM(SUM($L7,$N7)*SUM($AI7*FctrChngDts!$B$13))*$AG7),$AU7),IF(AND($Z7=\"Winter\",$AK7=\"SSP2P3\",$AH7=TRUE,SUM(SUM(SUM(SUM($K7,$L7,$M7,$N7)*SUM($AI7*FctrChngDts!$B$13))*$AG7),$AU7)>$AE7),$AE7,IF(AND($Z7=\"Winter\",$AK7=\"SSP2P3\",$AH7=TRUE,SUM(SUM(SUM(SUM($K7,$L7,$M7,$N7)*SUM($AI7*FctrChngDts!$B$13))*$AG7),$AU7)<=$AE7),SUM(SUM(SUM(SUM($K7,$L7,$M7,$N7)*SUM($AI7*FctrChngDts!$B$13))*$AG7),$AU7),IF(AND($Z7=\"Summer\",$AK7=\"SSP2P3\",$AH7=TRUE,SUM(SUM(SUM(SUM($K7,$L7,$M7,$N7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AR7:$AT7)),$AU7)>$AE7),$AE7,IF(AND($Z7=\"Summer\",$AK7=\"SSP2P3\",$AH7=TRUE,SUM(SUM(SUM(SUM($K7,$L7,$M7,$N7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AR7:$AT7)),$AU7)<=$AE7),SUM(SUM(SUM(SUM($K7,$L7,$M7,$N7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AR7:$AT7)),$AU7),IF(AND($AK7=\"FWP3\",$AH7=TRUE,SUM(SUM(SUM($AI7*FctrChngDts!$B$13)*$N7),$AU7)>$AE7),$AE7,IF(AND($AK7=\"FWP3\",$AH7=TRUE,SUM(SUM(SUM($AI7*FctrChngDts!$B$13)*$N7),$AU7)<=$AE7),SUM(SUM(SUM($AI7*FctrChngDts!$B$13)*$N7),$AU7),IF(AND($Z7=\"Winter\",$AK7=\"SSP3\",$AH7=TRUE,SUM(SUM(SUM(SUM($M7,$N7)*SUM($AI7*FctrChngDts!$B$13))*$AG7),$AU7)>$AE7),$AE7,IF(AND($Z7=\"Winter\",$AK7=\"SSP3\",$AH7=TRUE,SUM(SUM(SUM(SUM($M7,$N7)*SUM($AI7*FctrChngDts!$B$13))*$AG7),$AU7)<=$AE7),SUM(SUM(SUM(SUM($M7,$N7)*SUM($AI7*FctrChngDts!$B$13))*$AG7),$AU7),IF(AND($Z7=\"Summer\",$AK7=\"SSP3\",$AH7=TRUE,SUM(SUM(SUM(SUM($M7,$N7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AR7:$AT7)),$AU7)>$AE7),$AE7,IF(AND($Z7=\"Summer\",$AK7=\"SSP3\",$AH7=TRUE,SUM(SUM(SUM(SUM($M7,$N7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AR7:$AT7)),$AU7)<=$AE7),SUM(SUM(SUM(SUM($M7,$N7)*SUM($AI7*FctrChngDts!$B$13))-SUM($AR7:$AT7)),$AU7),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I7>0,$AH7=FALSE),SUM($AR7*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I7>0,$AH7=TRUE),SUM($AX7*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I7>0,$AH7=FALSE),SUM($AS7*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I7>0,$AH7=TRUE),SUM($AY7*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I7>0,$AH7=FALSE),SUM($AT7*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I7>0,$AH7=TRUE),SUM($AZ7*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J7>0,$AH7=FALSE),SUM($AU7*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J7>0,$AH7=TRUE),SUM($BA7*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J7>0,$AH7=FALSE),SUM($AV7*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J7>0,$AH7=TRUE),SUM($BB7*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J7>0,$AH7=FALSE),SUM($AW7*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J7>0,$AH7=TRUE),SUM($BC7*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K7>0,$AH7=FALSE),SUM($AR7*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K7>0,$AH7=TRUE),SUM($AX7*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K7>0,$AH7=FALSE),SUM($AS7*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K7>0,$AH7=TRUE),SUM($AY7*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K7>0,$AH7=FALSE),SUM($AT7*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K7>0,$AH7=TRUE),SUM($AZ7*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L7>0,$AH7=FALSE),SUM($AU7*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L7>0,$AH7=TRUE),SUM($BA7*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L7>0,$AH7=FALSE),SUM($AV7*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L7>0,$AH7=TRUE),SUM($BB7*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L7>0,$AH7=FALSE),SUM($AW7*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L7>0,$AH7=TRUE),SUM($BC7*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M7>0,$AH7=FALSE),SUM($AR7*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M7>0,$AH7=TRUE),SUM($AX7*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M7>0,$AH7=FALSE),SUM($AS7*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M7>0,$AH7=TRUE),SUM($AY7*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M7>0,$AH7=FALSE),SUM($AT7*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M7>0,$AH7=TRUE),SUM($AZ7*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N7>0,$AH7=FALSE),SUM($AU7*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N7>0,$AH7=TRUE),SUM($BA7*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N7>0,$AH7=FALSE),SUM($AV7*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N7>0,$AH7=TRUE),SUM($BB7*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N7>0,$AH7=FALSE),SUM($AW7*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N7>0,$AH7=TRUE),SUM($BC7*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I7=0,0,IF(AND($I7>0,$K7>0,$AH7=FALSE),SUM($AR7/$P7*$I7),IF(AND($I7>0,$K7=0,$AH7=FALSE),$AR7,IF(AND($I7>0,$K7>0,$AH7=TRUE),ROUND(MIN($HU7,SUM(SUM($I7,$K7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA7,SUM(SUM($I7,$K7)*(FctrChngDts!$B$13)*$AI7)*$IA7)),0),IF(AND($I7>0,$K7=0,$AH7=TRUE),$AX7))))),0)","v":0},{"$f":"ROUND(IF($I7=0,0,IF(AND($I7>0,$K7>0,$AH7=FALSE),SUM($AS7/$P7*$I7),IF(AND($I7>0,$K7=0,$AH7=FALSE),$AS7,IF(AND($I7>0,$K7>0,$AH7=TRUE),ROUND(MIN(SUM($HU7-$BW7),SUM(SUM($I7,$K7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA7)*3),0),IF(AND($I7>0,$K7=0,$AH7=TRUE),$AY7))))),0)","v":0},0,{"$f":"IF($J7=0,0,IF(AND($J7>0,$L7=0,$N7=0,$AH7=FALSE,$AJ7=FALSE),ROUND(MIN($HX7,SUM($AU7,$BA7)),0),IF(AND($J7>0,$L7=0,$N7=0,$AH7=TRUE,$AJ7=FALSE),ROUND(MIN($HX7,SUM($AU7,SUM($J7*$AI7*FctrChngDts!$B$13))),0),IF(AND($J7>0,$L7>0,$N7=0,$AH7=FALSE,$AJ7=FALSE),ROUND(MIN($HX7,SUM(SUM($J7,$L7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA7,SUM(SUM($J7,$L7)*(FctrChngDts!$B$13)*$AI7)*$IA7)),0),IF(AND($J7>0,$L7>0,$N7=0,$AH7=TRUE,$AJ7=FALSE),ROUND(MIN($HX7,SUM(SUM(SUM(SUM($J7,$L7)*FctrChngDts!$C$11*$IA7),SUM(SUM($J7,$L7)*SUM(FctrChngDts!$B$13*$AI7)*$IA7)))),0),IF(AND($J7>0,$L7=0,$N7=0,$AH7=FALSE,$AJ7=TRUE),ROUND(MIN($HX7,SUM($AU7,$BA7)),0),IF(AND($J7>0,$L7=0,$N7=0,$AH7=TRUE,$AJ7=TRUE),ROUND(MIN($HX7,SUM($AU7,SUM($J7*$AI7*FctrChngDts!$B$13))),0),IF(AND($J7>0,$L7>0,$N7=0,$AH7=FALSE,$AJ7=TRUE),ROUND(MIN($HX7,SUM(SUM($J7,$L7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA7,SUM(SUM($J7,$L7)*(FctrChngDts!$B$13)*$AI7)*$IA7)),0),IF(AND($J7>0,$L7>0,$N7=0,$AH7=TRUE,$AJ7=TRUE),ROUND(MIN($HX7,SUM(SUM(SUM(SUM($J7,$L7)*FctrChngDts!$C$12*$IA7),SUM(SUM($J7,$L7)*SUM(FctrChngDts!$B$13*$AI7)*$IA7)))),0))))))))))","v":0},{"$f":"IF($J7=0,0,IF(AND($J7>0,$L7=0,$N7=0,$AH7=FALSE,$AJ7=FALSE),ROUND(MIN(SUM($HX7-$BZ7),SUM($AU7*3)),0),IF(AND($J7>0,$L7=0,$N7=0,$AH7=TRUE,$AJ7=FALSE),ROUND(MIN(SUM($HX7-$BZ7),SUM(SUM($J7,$L7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA7)*3),0),IF(AND($J7>0,$L7>0,$N7=0,$AH7=FALSE,$AJ7=FALSE),ROUND(MIN(SUM($HX7-$BZ7),SUM(SUM($J7,$L7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA7)*3),0),IF(AND($J7>0,$L7>0,$N7=0,$AH7=TRUE,$AJ7=FALSE),ROUND(MIN(SUM($HX7-$BZ7),SUM(SUM($J7,$L7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA7)*3),0),IF(AND($J7>0,$L7=0,$N7=0,$AH7=FALSE,$AJ7=TRUE),ROUND(MIN(SUM($HX7-$BZ7),SUM($AU7*3)),0),IF(AND($J7>0,$L7=0,$N7=0,$AH7=TRUE,$AJ7=TRUE),ROUND(MIN(SUM($HX7-$BZ7),SUM(SUM($J7,$L7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA7)*3),0),IF(AND($J7>0,$L7>0,$N7=0,$AH7=FALSE,$AJ7=TRUE),ROUND(MIN(SUM($HX7-$BZ7),SUM(SUM($J7,$L7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA7)*3),0),IF(AND($J7>0,$L7>0,$N7=0,$AH7=TRUE,$AJ7=TRUE),ROUND(MIN(SUM($HX7-$BZ7),SUM(SUM($J7,$L7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA7)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K7=0,0,IF(AND($I7>0,$K7>0,$M7=0,$AH7=FALSE),SUM($AR7-$BW7),IF(AND($I7=0,$K7>0,$M7>0,$AH7=FALSE),SUM($AR7/$P7*$K7),IF(AND($I7=0,$K7>0,$M7=0,$AH7=FALSE),$AR7,IF($K7=0,0,IF(AND($I7>0,$K7>0,$M7=0,$AH7=TRUE),ROUND(MIN($HV7,SUM(SUM($I7,$K7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB7,SUM(SUM($I7,$K7)*(FctrChngDts!$B$13)*$AI7)*$IB7)),0),IF(AND($I7=0,$K7>0,$M7>0,$AH7=TRUE),ROUND(MIN($HV7,SUM(SUM($I7,$K7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB7,SUM(SUM($I7,$K7)*(FctrChngDts!$B$13)*$AI7)*$IB7)),0),IF(AND($I7=0,$K7>0,$M7=0,$AH7=TRUE),$AX7)))))))),0)","v":0},{"$f":"ROUND(IF($K7=0,0,IF(AND($I7>0,$K7>0,$M7=0,$AH7=FALSE),SUM($AS7-$BX7),IF(AND($I7=0,$K7>0,$M7>0,$AH7=FALSE),SUM($AS7/$P7*$K7),IF(AND($I7=0,$K7>0,$M7=0,$AH7=FALSE),$AS7,IF($K7=0,0,IF(AND($I7>0,$K7>0,$M7=0,$AH7=TRUE),ROUND(MIN(SUM($HV7-$BW7),SUM(SUM($I7,$K7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB7)*3),0),IF(AND($I7=0,$K7>0,$M7>0,$AH7=TRUE),ROUND(MIN(SUM($HV7-$BW7),SUM(SUM($I7,$K7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB7)*3),0),IF(AND($I7=0,$K7>0,$M7=0,$AH7=TRUE),$AY7)))))))),0)","v":0},0,{"$f":"IF($L7=0,0,IF(AND($J7>0,$L7>0,$N7=0,$AH7=FALSE,$AJ7=FALSE),ROUND(MIN($HY7,SUM(SUM($J7,$L7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB7,SUM(SUM($J7,$L7)*(FctrChngDts!$B$13)*$AI7)*$IB7)),0),IF(AND($J7>0,$L7>0,$N7=0,$AH7=TRUE,$AJ7=FALSE),ROUND(MIN($HY7,SUM(SUM(SUM(SUM($J7,$L7)*FctrChngDts!$C$11*$IB7),SUM(SUM($J7,$L7)*SUM(FctrChngDts!$B$13*$AI7)*$IB7)))),0),IF(AND($J7=0,$L7>0,$N7=0,$AH7=FALSE,$AJ7=FALSE),ROUND(MIN($HY7,SUM($L7*FctrChngDts!$C$11)),0),IF(AND($J7=0,$L7>0,$N7=0,$AH7=TRUE,$AJ7=FALSE),ROUND(MIN($HY7,SUM(SUM(SUM(SUM($J7,$L7)*FctrChngDts!$C$11*$IB7),SUM(SUM($J7,$L7)*SUM(FctrChngDts!$B$13*$AI7)*$IB7)))),0),IF(AND($J7>0,$L7>0,$N7=0,$AH7=FALSE,$AJ7=TRUE),ROUND(MIN($HY7,SUM(SUM($J7,$L7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB7,SUM(SUM($J7,$L7)*(FctrChngDts!$B$13)*$AI7)*$IB7)),0),IF(AND($J7>0,$L7>0,$N7=0,$AH7=TRUE,$AJ7=TRUE),ROUND(MIN($HY7,SUM(SUM(SUM(SUM($J7,$L7)*FctrChngDts!$C$12*$IB7),SUM(SUM($J7,$L7)*SUM(FctrChngDts!$B$13*$AI7)*$IB7)))),0),IF(AND($J7=0,$L7>0,$N7=0,$AH7=FALSE,$AJ7=TRUE),ROUND(MIN($HY7,SUM($L7*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J7=0,$L7>0,$N7=0,$AH7=TRUE,$AJ7=TRUE),ROUND(MIN($HY7,SUM(SUM(SUM(SUM($J7,$L7)*FctrChngDts!$C$12*$IB7),SUM(SUM($J7,$L7)*SUM(FctrChngDts!$B$13*$AI7)*$IB7)))),0))))))))))","v":0},{"$f":"IF($L7=0,0,IF(AND($J7>0,$L7>0,$N7=0,$AH7=FALSE,$AJ7=FALSE),ROUND(MIN(SUM($HY7-$CF7),SUM(SUM($J7,$L7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB7)*3),0),IF(AND($J7>0,$L7>0,$N7=0,$AH7=TRUE,$AJ7=FALSE),ROUND(MIN(SUM($HY7-$CF7),SUM(SUM($J7,$L7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB7)*3),0),IF(AND($J7=0,$L7>0,$N7=0,$AH7=FALSE,$AJ7=FALSE),ROUND(MIN(SUM($HY7-$CF7),SUM($AU7*3)),0),IF(AND($J7=0,$L7>0,$N7=0,$AH7=TRUE,$AJ7=FALSE),ROUND(MIN(SUM($HY7-$CF7),SUM(SUM($J7,$L7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB7)*3),0),IF(AND($J7>0,$L7>0,$N7=0,$AH7=FALSE,$AJ7=TRUE),ROUND(MIN(SUM($HY7-$CF7),SUM(SUM($J7,$L7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB7)*3),0),IF(AND($J7>0,$L7>0,$N7=0,$AH7=TRUE,$AJ7=TRUE),ROUND(MIN(SUM($HY7-$CF7),SUM(SUM($J7,$L7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB7)*3),0),IF(AND($J7=0,$L7>0,$N7=0,$AH7=FALSE,$AJ7=TRUE),ROUND(MIN(SUM($HY7-$CF7),SUM($AU7*3)),0),IF(AND($J7=0,$L7>0,$N7=0,$AH7=TRUE,$AJ7=TRUE),ROUND(MIN(SUM($HY7-$CF7),SUM(SUM($J7,$L7)*IF($AJ7=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB7)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S7>0,Account!$AG$2=TRUE,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH7=FALSE),SUM(Usage!$BW7:$CB7)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V7>0,Account!$AG$2=TRUE,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH7=FALSE),SUM(Usage!$CC7:$CH7)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y7>0,Account!$AG$2=TRUE,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH7=FALSE),SUM(Usage!$CI7:$CN7)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH7=TRUE,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S7),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S7)),2)","v":0},{"$f":"ROUND(IF(OR($AH7=TRUE,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V7),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V7)),2)","v":0},{"$f":"IF(OR($AH7=TRUE,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y7),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y7))","v":0},{"$f":"ROUND(IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW7),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW7)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX7),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX7)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY7),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY7)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ7),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ7)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA7),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA7)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB7),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB7)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S7),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC7),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC7)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD7),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD7)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE7),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE7)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF7),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF7)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG7),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG7)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH7),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH7)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V7),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI7),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI7))","v":0},{"$f":"IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ7),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ7))","v":0},{"$f":"IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK7),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK7))","v":0},{"$f":"IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL7),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL7))","v":0},{"$f":"IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM7),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM7))","v":0},{"$f":"IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN7),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN7))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y7)","v":0},0,0,0,0,{"$f":"IF($DW7>IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV7*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV7*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW7-IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV7*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV7*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV7<$DW7,SUM($DW7-$DV7),0))","v":0},{"$f":"IF(OR(AND($D7<=FctrChngDts!$B$14,Usage!$E7>FctrChngDts!$B$14),AND(Usage!$D7<=FctrChngDts!$C$14,Usage!$E7>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW7),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX7),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY7),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ7),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA7),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB7),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC7),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD7),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE7),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF7),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG7),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH7),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI7)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ7)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK7)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL7)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM7)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN7)","v":0},0,{"$f":"IF(AND($S7>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E7<>\"D-CARE\",Tenant!$F7=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET7=TRUE,$S7>0,$V7=0),SUM(SUM($BW7:$CB7)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET7=TRUE,$S7>0,$V7>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW7:$CB7)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET7=TRUE,$S7>0,$V7>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW7:$CB7)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S7>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S7>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S7>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV7=TRUE,$S7>0,$V7=0),SUM(SUM($BW7:$CB7)*'CRS1'!$P$2),IF(AND($EV7=TRUE,$S7>0,$V7>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW7:$CB7)*'CRS1'!$P$2),IF(AND($EV7=TRUE,$S7>0,$V7>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW7:$CB7)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S7>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX7=TRUE,$S7>0,$V7=0),SUM(SUM($BW7:$CB7)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX7=TRUE,$S7>0,$V7>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW7:$CB7)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX7=TRUE,$S7>0,$V7>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW7:$CB7)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S7>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ7=TRUE,$S7>0),SUM(SUM($BW7:$CB7)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V7>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E7<>\"D-CARE\",Tenant!$F7=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB7=TRUE,$S7>0,$V7>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC7:$CH7)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB7=TRUE,$S7>0,$V7>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC7:$CH7)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB7=TRUE,$V7>0,$Y7>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC7:$CH7)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB7=TRUE,$V7>0,$Y7>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC7:$CH7)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB7=TRUE,$S7=0,$V7>0,$Y7=0),SUM(SUM($CC7:$CH7)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V7>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V7>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V7>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD7=TRUE,$S7>0,$V7>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC7:$CH7)*'CRS2'!$P$2),IF(AND($FD7=TRUE,$S7>0,$V7>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC7:$CH7)*'CRS2'!$P$2),IF(AND($FD7=TRUE,$V7>0,$Y7>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC7:$CH7)*'CRS2'!$P$2),IF(AND($FD7=TRUE,$V7>0,$Y7>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC7:$CH7)*'CRS2'!$P$2),IF(AND($FD7=TRUE,$S7=0,$V7>0,$Y7=0),SUM(SUM($CC7:$CH7)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V7>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF7=TRUE,$S7>0,$V7>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC7:$CH7)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF7=TRUE,$S7>0,$V7>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC7:$CH7)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF7=TRUE,$V7>0,$Y7>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC7:$CH7)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF7=TRUE,$V7>0,$Y7>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC7:$CH7)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF7=TRUE,$S7=0,$V7>0,$Y7=0),SUM(SUM($CC7:$CH7)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V7>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH7=TRUE,$V7>0),SUM(SUM($CC7:$CH7)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y7>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E7<>\"D-CARE\",Tenant!$F7=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ7=TRUE,$V7=0,$Y7>0),SUM(SUM($CI7:$CN7)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ7=TRUE,$V7>0,$Y7>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI7:$CN7)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ7=TRUE,$V7>0,$Y7>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI7:$CN7)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y7>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y7>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y7>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL7=TRUE,$V7=0,$Y7>0),SUM(SUM($CI7:$CN7)*'CRS3'!$P$2),IF(AND($FL7=TRUE,$V7>0,$Y7>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI7:$CN7)*'CRS3'!$P$2),IF(AND($FL7=TRUE,$V7>0,$Y7>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI7:$CN7)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y7>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN7=TRUE,$V7=0,$Y7>0),SUM(SUM($CI7:$CN7)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN7=TRUE,$V7>0,$Y7>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI7:$CN7)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN7=TRUE,$V7>0,$Y7>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI7:$CN7)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y7>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP7=TRUE,$Y7>0),SUM(SUM($CI7:$CN7)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR7:$FT7))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO7:$CQ7,$FR7:$FT7))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA7:$EF7)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG7:$EL7)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM7:$ER7)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV7,$CO7:$CQ7,$EA7:$ER7)/$P7)*$S7*FctrChngDts!$B$15),SUM(SUM(SUM($DV7,$CO7:$CQ7,$FR7:$FT7)/$P7)*$S7*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV7,$CO7:$CQ7,$EA7:$ER7)/$P7)*$V7*FctrChngDts!$B$15),SUM(SUM(SUM($DV7,$CO7:$CQ7,$FR7:$FT7)/$P7)*$V7*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV7,$CO7:$CQ7,$EA7:$ER7)/$P7)*$Y7*FctrChngDts!$B$15),SUM(SUM(SUM($DV7,$CO7:$CQ7,$FR7:$FT7)/$P7)*$Y7*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA7*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI7*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ7*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ7,$FU7,$GF7,$GZ7:$HE7),IF(Account!$Q$2=TRUE,SUM($DZ7,$FV7,$GF7,$GZ7:$HE7),SUM($DZ7,$ES7,$FU7:$FV7,$GF7,$GZ7:$HE7)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E7),Usage!$P7,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D7,FctrChngDts!$C$17<=Usage!$E7),SUM(FctrChngDts!$C$17-Usage!$D7),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E7),Usage!$P7,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D7,FctrChngDts!$C$19<=Usage!$E7),SUM(FctrChngDts!$C$19-Usage!$D7),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK7*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK7*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL7*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL7*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D7))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A7,Tenant!$A:$J,8,FALSE)=TRUE,$GG7<0),0,SUM(SUM(SUM($GG7/$P7*$GP7)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A7,Tenant!$A:$J,8,FALSE)=TRUE,$GG7<0),0,SUM(SUM(SUM($GG7/$P7*$GQ7)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D7))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A7,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV7*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A7,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW7*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU7:$DA7,$EU7,$EA7:$EF7,$FA7)-SUM(SUM($BW7:$CB7)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD7:$DJ7,$FC7,$EG7:$EL7,$FI7)-SUM(SUM($CC7:$CH7)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM7:$DS7,$FK7,$EM7:$ER7,$FQ7)-SUM(SUM($CI7:$CN7)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO7,$CU7:$DA7,$EU7,$EW7,$EY7,$EA7:$EF7,$FA7,$CP7,$DD7:$DJ7,$FC7,$FE7,$FG7,$EG7:$EL7,$FI7)/$P7*$S7)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO7,$CU7:$DA7,$EU7,$EW7,$EY7,$EA7:$EF7,$FA7,$CP7,$DD7:$DJ7,$FC7,$FE7,$FG7,$EG7:$EL7,$FI7)/$P7*$V7)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ7,$DM7:$DS7,$FK7,$FM7,$FO7,$EM7:$ER7,$FQ7)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D7,BslnAllctnCrrnt!$A$1<=$E7),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK7=\"FSP1\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$Q7,BslnAllctnCrrnt!$A$1<$R7),SUM(BslnAllctnCrrnt!$A$1-$Q7),IF(AND($AK7=\"FSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$Q7,BslnAllctnCrrnt!$A$1<$R7),SUM(BslnAllctnCrrnt!$A$1-$Q7),IF(AND($AK7=\"FSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),$I7,IF(AND($AK7=\"SSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$Q7,BslnAllctnCrrnt!$A$1<$R7),SUM(BslnAllctnCrrnt!$A$1-$Q7),IF(AND($AK7=\"SSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),$I7,0)))))","v":0},{"$f":"IF(AND($AK7=\"FSP1\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$Q7,BslnAllctnCrrnt!$A$1<$R7),SUM($I7-$HG7),IF(AND($AK7=\"FSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$Q7,BslnAllctnCrrnt!$A$1<$R7),SUM($I7-$HG7),IF(AND($AK7=\"FSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM($I7-$HG7),IF(AND($AK7=\"SSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$Q7,BslnAllctnCrrnt!$A$1<$R7),SUM($I7-$HG7),IF(AND($AK7=\"SSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM($I7-$HG7),0)))))","v":0},{"$f":"IF(AND($AK7=\"SSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$Q7,BslnAllctnCrrnt!$A$1<$R7),0,IF(AND(FctrChngDts!$A$2>=$D7,FctrChngDts!$B$2<$E7),IF(AND($AK7=\"SSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM(BslnAllctnCrrnt!$A$1-$T7),0),IF(AND($AK7=\"FSP2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM(BslnAllctnCrrnt!$A$1-$T7),IF(AND($AK7=\"FSP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM(BslnAllctnCrrnt!$A$1-$T7),IF(AND($AK7=\"FSP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$W7,BslnAllctnCrrnt!$A$1<$X7),$K7,IF(AND($AK7=\"FSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$Q7,BslnAllctnCrrnt!$A$1<$R7),0,IF(AND($AK7=\"FSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM(BslnAllctnCrrnt!$A$1-$T7),IF(AND($AK7=\"SSP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM(BslnAllctnCrrnt!$A$1-$T7),IF(AND($AK7=\"SSP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$W7,BslnAllctnCrrnt!$A$1<$X7),$K7,0)))))))))","v":0},{"$f":"IF(AND($AK7=\"SSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$Q7,BslnAllctnCrrnt!$A$1<$R7),SUM($K7-$HI7),IF(AND($AK7=\"SSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM($K7-$HI7),IF(AND($AK7=\"FSP2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM($K7-$HI7),IF(AND($AK7=\"FSP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM($K7-$HI7),IF(AND($AK7=\"FSP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$W7,BslnAllctnCrrnt!$A$1<$X7),SUM($K7-$HI7),IF(AND($AK7=\"FSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$Q7,BslnAllctnCrrnt!$A$1<$R7),SUM($K7-$HI7),IF(AND($AK7=\"FSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM($K7-$HI7),IF(AND($AK7=\"SSP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM($K7-$HI7),IF(AND($AK7=\"SSP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$W7,BslnAllctnCrrnt!$A$1<$X7),SUM($K7-$HI7),0)))))))))","v":0},{"$f":"IF(AND($AK7=\"FSP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),0,IF(AND($AK7=\"FSP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$W7,BslnAllctnCrrnt!$A$1<$X7),SUM(BslnAllctnCrrnt!$A$1-$W7),IF(AND($AK7=\"FSP3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$W7,BslnAllctnCrrnt!$A$1<$X7),SUM(BslnAllctnCrrnt!$A$1-$W7),0)))","v":0},{"$f":"IF(AND($AK7=\"FSP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM($M7-$HK7),IF(AND($AK7=\"FSP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$W7,BslnAllctnCrrnt!$A$1<$X7),SUM($M7-$HK7),IF(AND($AK7=\"FSP3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$W7,BslnAllctnCrrnt!$A$1<$X7),SUM($M7-$HK7),0)))","v":0},{"$f":"IF(AND($AK7=\"FWP1\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$Q7,BslnAllctnCrrnt!$A$1<$R7),SUM(BslnAllctnCrrnt!$A$1-$Q7),IF(AND($AK7=\"FWP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$Q7,BslnAllctnCrrnt!$A$1<$R7),SUM(BslnAllctnCrrnt!$A$1-$Q7),IF(AND($AK7=\"FWP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),$J7,IF(AND(FctrChngDts!$A$2>=$D7,FctrChngDts!$B$2<$E7),IF(AND($AK7=\"SSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$Q7,BslnAllctnCrrnt!$A$1<$R7),SUM(BslnAllctnCrrnt!$A$1-$Q7),0),IF(AND($AK7=\"SSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),$J7,0)))))","v":0},{"$f":"IF(AND($AK7=\"FWP1\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$Q7,BslnAllctnCrrnt!$A$1<$R7),SUM($J7-$HM7),IF(AND($AK7=\"FWP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$Q7,BslnAllctnCrrnt!$A$1<$R7),SUM($J7-$HM7),IF(AND($AK7=\"FWP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM($J7-$HM7),IF(AND($AK7=\"SSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$Q7,BslnAllctnCrrnt!$A$1<$R7),SUM($J7-$HM7),IF(AND($AK7=\"SSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM($J7-$HM7),0)))))","v":0},{"$f":"IF(AND($AK7=\"FWP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$Q7,BslnAllctnCrrnt!$A$1<$R7),0,IF(AND($AK7=\"FWP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM(BslnAllctnCrrnt!$A$1-$T7),IF(AND($AK7=\"FWP2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM(BslnAllctnCrrnt!$A$1-$T7),IF(AND($AK7=\"FWP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM(BslnAllctnCrrnt!$A$1-$T7),IF(AND($AK7=\"FWP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$W7,BslnAllctnCrrnt!$A$1<$X7),$L7,IF(AND($AK7=\"SSP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM(BslnAllctnCrrnt!$A$1-$T7),IF(AND($AK7=\"SSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$Q7,BslnAllctnCrrnt!$A$1<$R7),0,IF(AND($AK7=\"SSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM(BslnAllctnCrrnt!$A$1-$T7),0))))))))","v":0},{"$f":"IF(AND($AK7=\"FWP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$Q7,BslnAllctnCrrnt!$A$1<$R7),SUM($L7-$HO7),IF(AND($AK7=\"FWP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM($L7-$HO7),IF(AND($AK7=\"FWP2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM($L7-$HO7),IF(AND($AK7=\"FWP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM($L7-$HO7),IF(AND($AK7=\"FWP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$W7,BslnAllctnCrrnt!$A$1<$X7),SUM($L7-$HO7),IF(AND($AK7=\"SSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$Q7,BslnAllctnCrrnt!$A$1<$R7),SUM($L7-$HO7),IF(AND($AK7=\"SSP1P2\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM($L7-$HO7),0)))))))","v":0},{"$f":"IF(AND($AK7=\"FWP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),0,IF(AND($AK7=\"FWP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$W7,BslnAllctnCrrnt!$A$1<$X7),SUM(BslnAllctnCrrnt!$A$1-$W7),IF(AND($AK7=\"FWP3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$W7,BslnAllctnCrrnt!$A$1<$X7),SUM(BslnAllctnCrrnt!$A$1-$W7),IF(AND($AK7=\"SSP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),0,IF(AND($AK7=\"SSP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$W7,BslnAllctnCrrnt!$A$1<$X7),SUM(BslnAllctnCrrnt!$A$1-$W7),0)))))","v":0},{"$f":"IF(AND($AK7=\"FWP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM($N7-$HQ7),IF(AND($AK7=\"FWP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$W7,BslnAllctnCrrnt!$A$1<$X7),SUM($N7-$HQ7),IF(AND($AK7=\"FWP3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$W7,BslnAllctnCrrnt!$A$1<$X7),SUM($N7-$HQ7),IF(AND($AK7=\"SSP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$T7,BslnAllctnCrrnt!$A$1<$U7),SUM($N7-$HQ7),IF(AND($AK7=\"SSP2P3\",$HF7=TRUE,BslnAllctnCrrnt!$A$1>=$W7,BslnAllctnCrrnt!$A$1<$X7),SUM($N7-$HQ7),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[7,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G8),0,IF($F8<=$G8,SUM($G8-$F8),IF($F8>$G8,SUM((Account!$L$2-Usage!$F8)+Usage!$G8+1))))","v":0},{"$f":"IF($Q8=0,0,IF($R8=0,0,IF(AND($Q8<FctrChngDts!$A$2,$R8>=FctrChngDts!$A$2),SUM($R8-FctrChngDts!$A$2+1),IF(AND($Q8>=FctrChngDts!$A$2,$R8>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q8),IF(AND($Q8>=FctrChngDts!$A$2,$R8<FctrChngDts!$B$2),SUM($R8-$Q8+1),0)))))","v":0},{"$f":"IF($Q8=0,0,IF($R8=0,0,IF(AND($Q8<FctrChngDts!$A$2,$R8>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q8),IF(AND($Q8<FctrChngDts!$A$2,$R8<FctrChngDts!$A$2),SUM($R8-$Q8+1),IF(AND($Q8>FctrChngDts!$A$2,$R8>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R8+1),0)))))","v":0},{"$f":"IF($T8=0,0,IF($U8=0,0,IF(AND($T8<FctrChngDts!$A$2,$U8>=FctrChngDts!$A$2),SUM($U8-FctrChngDts!$A$2+1),IF(AND($T8>=FctrChngDts!$A$2,$U8<FctrChngDts!$B$2),SUM($U8-$T8+1),IF(AND($T8>=FctrChngDts!$A$2,$U8>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T8)<0),0,IF(AND($T8>=FctrChngDts!$A$2,$U8>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T8),0))))))","v":0},{"$f":"IF($T8=0,0,IF($U8=0,0,IF(AND($T8<FctrChngDts!$A$2,$U8>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T8),IF(AND($T8>=FctrChngDts!$B$2,$U8>=FctrChngDts!$B$2),SUM($U8-$T8+1),IF(AND($T8<FctrChngDts!$A$2,$U8<FctrChngDts!$A$2),SUM($U8-$T8+1),IF(AND($T8>=FctrChngDts!$A$2,$U8>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U8+1),0))))))","v":0},{"$f":"IF($W8=0,0,IF($X8=0,0,IF(AND($W8>=FctrChngDts!$A$2,$X8>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W8)<0),0,IF(AND($W8>=FctrChngDts!$A$2,$X8>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W8),IF(AND($W8>=FctrChngDts!$A$2,$X8<FctrChngDts!$B$2),SUM($X8-$W8+1),IF(AND($W8<FctrChngDts!$A$2,$X8>=FctrChngDts!$A$2),SUM($X8-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W8=0,0,IF($X8=0,0,IF(AND($W8<FctrChngDts!$A$2,$X8<FctrChngDts!$A$2),SUM($X8-$W8+1),IF(AND($W8>=FctrChngDts!$A$2,$X8>=FctrChngDts!$B$2,SUM($X8-FctrChngDts!$B$2+1)<=$Y8),SUM($X8-FctrChngDts!$B$2+1),IF(AND($W8>=FctrChngDts!$A$2,$X8>=FctrChngDts!$B$2),SUM($X8-$W8+1),IF(AND($W8<FctrChngDts!$A$2,$X8>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W8),0))))))","v":0},{"$f":"IF(AND($D8>=FctrChngDts!$C$2,$E8<FctrChngDts!$E$2),\"1\",IF(AND($D8>=FctrChngDts!$E$2,$E8<FctrChngDts!$G$2),\"2\",IF(AND($D8>=FctrChngDts!$G$2,$E8<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D8>=FctrChngDts!$D$2,,IF(AND($D8>=FctrChngDts!$C$2,$D8<=FctrChngDts!$D$2),$D8,IF(AND($D8>=FctrChngDts!$C$2,$D8>=FctrChngDts!$D$2,$E8>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D8>FctrChngDts!$D$2,,IF($D8=FctrChngDts!$D$2,$D8,IF(AND($D8>=FctrChngDts!$C$2,$E8<FctrChngDts!$D$2),$E8,IF(AND($D8>=FctrChngDts!$C$2,$E8>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D8>=FctrChngDts!$D$2,$E8>=FctrChngDts!$D$2,$E8>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E8<FctrChngDts!$D$2,$E8<=FctrChngDts!$D$2),$E8,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D8<FctrChngDts!$E$2,$E8<FctrChngDts!$E$2),,IF($D8>FctrChngDts!$F$2,,IF(AND($D8>=FctrChngDts!$E$2,$D8<=FctrChngDts!$F$2),$D8,IF(AND($D8>=FctrChngDts!$E$2,$D8>=FctrChngDts!$F$2,$E8>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D8>FctrChngDts!$F$2,,IF($E8=FctrChngDts!$F$2,$E8,IF(AND($D8<FctrChngDts!$E$2,$E8<=FctrChngDts!$F$2),$E8,IF(AND($D8>=FctrChngDts!$E$2,$E8<FctrChngDts!$F$2),$E8,IF(AND($D8>=FctrChngDts!$E$2,$E8>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D8>=FctrChngDts!$F$2,$E8>=FctrChngDts!$F$2,$E8>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D8<FctrChngDts!$G$2,$E8<FctrChngDts!$G$2),,IF($D8>FctrChngDts!$H$2,,IF(AND($D8>=FctrChngDts!$G$2,$D8<=FctrChngDts!$H$2),$D8,IF(AND($D8>=FctrChngDts!$G$2,$D8>=FctrChngDts!$H$2,$E8>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D8>FctrChngDts!$H$2,,IF($E8=FctrChngDts!$H$2,$E8,IF(AND($D8<FctrChngDts!$G$2,$E8<=FctrChngDts!$H$2),$E8,IF(AND($D8>=FctrChngDts!$G$2,$E8<FctrChngDts!$H$2),$E8,IF(AND($D8>=FctrChngDts!$G$2,$E8>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D8>=FctrChngDts!$H$2,$E8>=FctrChngDts!$H$2,$E8>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A8,Tenant!$A8:$J307,6,FALSE)","v":0},{"$f":"VLOOKUP($A8,Tenant!$A8:$J307,7,FALSE)","v":0},{"$f":"VLOOKUP($A8,Tenant!$A8:$J307,10,FALSE)","v":0},0,{"$f":"IF(AND($AK8=\"FSP2\",$AJ8=FALSE,$HF8=FALSE),SUM($K8*FctrChngDts!$C$9),IF(AND($AK8=\"FSP2\",$AJ8=TRUE,$HF8=FALSE),SUM($K8*FctrChngDts!$C$10),IF(AND($AK8=\"FSP2P3\",$AJ8=FALSE,$HF8=FALSE),SUM(SUM($K8,$M8)*FctrChngDts!$C$9),IF(AND($AK8=\"FSP2P3\",$AJ8=TRUE,$HF8=FALSE),SUM(SUM($K8,$M8)*FctrChngDts!$C$10),IF(AND($AK8=\"FSP3\",$AJ8=FALSE,$HF8=FALSE),SUM($M8*FctrChngDts!$C$9),IF(AND($AK8=\"FSP3\",$AJ8=TRUE,$HF8=FALSE),SUM($M8*FctrChngDts!$C$10),IF(AND($AK8=\"FSP1\",$AJ8=FALSE,$HF8=FALSE),SUM($I8*FctrChngDts!$C$9),IF(AND($AK8=\"FSP1\",$AJ8=TRUE,$HF8=FALSE),SUM($I8*FctrChngDts!$C$10),IF(AND($AK8=\"FSP1P2\",$AJ8=FALSE,$HF8=FALSE),SUM(SUM($I8,$K8)*FctrChngDts!$C$9),IF(AND($AK8=\"FSP1P2\",$AJ8=TRUE,$HF8=FALSE),SUM(SUM($I8,$K8)*FctrChngDts!$C$10),IF(AND($Z8=\"Summer\",$AK8=\"SSP2P3\",$AJ8=FALSE,$HF8=FALSE),SUM(SUM(SUM(SUM($K8,$M8)*FctrChngDts!$C$9),SUM(SUM($L8,$N8)*FctrChngDts!$C$11))*$AF8),IF(AND($Z8=\"Summer\",$AK8=\"SSP2P3\",$AJ8=TRUE,$HF8=FALSE),SUM(SUM(SUM(SUM($K8,$M8)*FctrChngDts!$C$10),SUM(SUM($L8,$N8)*FctrChngDts!$C$12))*$AF8),IF(AND($Z8=\"Winter\",$AK8=\"SSP2P3\",$AJ8=FALSE,$HF8=FALSE),SUM(SUM(SUM(SUM($K8,$M8)*FctrChngDts!$C$9),SUM(SUM($L8,$N8)*FctrChngDts!$C$11))-$AO8),IF(AND($Z8=\"Winter\",$AK8=\"SSP2P3\",$AJ8=TRUE,$HF8=FALSE),SUM(SUM(SUM(SUM($K8,$M8)*FctrChngDts!$C$10),SUM(SUM($L8,$N8)*FctrChngDts!$C$12))-$AO8),IF(AND($Z8=\"Summer\",$AK8=\"SSP1P2\",$AJ8=FALSE,$HF8=FALSE),SUM(SUM(SUM(SUM($I8,$K8)*FctrChngDts!$C$9),SUM(SUM($J8,$L8)*FctrChngDts!$C$11))*$AF8),IF(AND($Z8=\"Summer\",$AK8=\"SSP1P2\",$AJ8=TRUE,$HF8=FALSE),SUM(SUM(SUM(SUM($I8,$K8)*FctrChngDts!$C$10),SUM(SUM($J8,$L8)*FctrChngDts!$C$12))*$AF8),IF(AND($Z8=\"Winter\",$AK8=\"SSP1P2\",$AJ8=FALSE,$HF8=FALSE),SUM(SUM(SUM(SUM($I8,$K8)*FctrChngDts!$C$9),SUM(SUM($J8,$L8)*FctrChngDts!$C$11))-$AO8),IF(AND($Z8=\"Winter\",$AK8=\"SSP1P2\",$AJ8=TRUE,$HF8=FALSE),SUM(SUM(SUM(SUM($I8,$K8)*FctrChngDts!$C$10),SUM(SUM($J8,$L8)*FctrChngDts!$C$12))-$AO8),IF(AND($AK8=\"FSP2\",$AJ8=FALSE,$HF8=TRUE),SUM(SUM($HI8*FctrChngDts!$B$9),SUM($HJ8*FctrChngDts!$C$9)),IF(AND($AK8=\"FSP2\",$AJ8=TRUE,$HF8=TRUE),SUM(SUM($HI8*FctrChngDts!$B$10),SUM($HJ8*FctrChngDts!$C$10)),IF(AND($AK8=\"FSP2P3\",$AJ8=FALSE,$HF8=TRUE),SUM(SUM(SUM($HI8,$HK8)*FctrChngDts!$B$9),SUM(SUM($HJ8,$HL8)*FctrChngDts!$C$9)),IF(AND($AK8=\"FSP2P3\",$AJ8=TRUE,$HF8=TRUE),SUM(SUM(SUM($HI8,$HK8)*FctrChngDts!$B$10),SUM(SUM($HJ8,$HL8)*FctrChngDts!$C$10)),IF(AND($AK8=\"FSP3\",$AJ8=FALSE,$HF8=TRUE),SUM(SUM($HK8*FctrChngDts!$B$9),SUM($HL8*FctrChngDts!$C$9)),IF(AND($AK8=\"FSP3\",$AJ8=TRUE,$HF8=TRUE),SUM(SUM($HK8*FctrChngDts!$B$10),SUM($HL8*FctrChngDts!$C$10)),IF(AND($AK8=\"FSP1\",$AJ8=FALSE,$HF8=TRUE),SUM(SUM($HG8*FctrChngDts!$B$9),SUM($HH8*FctrChngDts!$C$9)),IF(AND($AK8=\"FSP1\",$AJ8=TRUE,$HF8=TRUE),SUM(SUM($HG8*FctrChngDts!$B$10),SUM($HH8*FctrChngDts!$C$10)),IF(AND($AK8=\"FSP1P2\",$AJ8=FALSE,$HF8=TRUE),SUM(SUM(SUM($HG8,$HI8)*FctrChngDts!$B$9),SUM(SUM($HH8,$HJ8)*FctrChngDts!$C$9)),IF(AND($AK8=\"FSP1P2\",$AJ8=TRUE,$HF8=TRUE),SUM(SUM(SUM($HG8,$HI8)*FctrChngDts!$B$10),SUM(SUM($HG8,$HI8)*FctrChngDts!$C$10)),IF(AND($Z8=\"Summer\",$AK8=\"SSP2P3\",$AJ8=FALSE,$HF8=TRUE),SUM(SUM(SUM(SUM($HI8,$HK8)*FctrChngDts!$B$9),SUM(SUM($HJ8,$HL8)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO8,$HQ8)*FctrChngDts!$B$11),SUM(SUM($HP8,$HR8)*FctrChngDts!$C$11))*$AF8),IF(AND($Z8=\"Summer\",$AK8=\"SSP2P3\",$AJ8=TRUE,$HF8=TRUE),SUM(SUM(SUM(SUM($HI8,$HK8)*FctrChngDts!$B$10),SUM(SUM($HJ8,$HL8)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO8,$HQ8)*FctrChngDts!$B$12),SUM(SUM($HP8,$HR8)*FctrChngDts!$C$12))*$AF8),IF(AND($Z8=\"Winter\",$AK8=\"SSP2P3\",$AJ8=FALSE,$HF8=TRUE),SUM(SUM(SUM(SUM($HI8,$HK8)*FctrChngDts!$B$9),SUM(SUM($HJ8,$HL8)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO8,$HQ8)*FctrChngDts!$B$11),SUM(SUM($HP8,$HR8)*FctrChngDts!$C$11))-$AO8),IF(AND($Z8=\"Winter\",$AK8=\"SSP2P3\",$AJ8=TRUE,$HF8=TRUE),SUM(SUM(SUM(SUM($HI8,$HK8)*FctrChngDts!$B$10),SUM(SUM($HO8,$HQ8)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO8,$HQ8)*FctrChngDts!$B$12),SUM(SUM($HP8,$HR8)*FctrChngDts!$C$12))-$AO8),IF(AND($Z8=\"Summer\",$AK8=\"SSP1P2\",$AJ8=FALSE,$HF8=TRUE),SUM(SUM(SUM(SUM($HG8,$HI8)*FctrChngDts!$B$9),SUM(SUM($HH8,$HJ8)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM8,$HO8)*FctrChngDts!$B$11),SUM(SUM($HN8,$HP8)*FctrChngDts!$C$11))*$AF8),IF(AND($Z8=\"Summer\",$AK8=\"SSP1P2\",$AJ8=TRUE,$HF8=TRUE),SUM(SUM(SUM(SUM($HG8,$HI8)*FctrChngDts!$B$10),SUM(SUM($HH8,$HJ8)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM8,$HO8)*FctrChngDts!$B$12),SUM(SUM($HN8,$HP8)*FctrChngDts!$C$12))*$AF8),IF(AND($Z8=\"Winter\",$AK8=\"SSP1P2\",$AJ8=FALSE,$HF8=TRUE),SUM(SUM(SUM(SUM($HG8,$HI8)*FctrChngDts!$B$9),SUM(SUM($HH8,$HJ8)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM8,$HO8)*FctrChngDts!$B$11),SUM(SUM($HN8,$HP8)*FctrChngDts!$C$11))-$AO8),IF(AND($Z8=\"Winter\",$AK8=\"SSP1P2\",$AJ8=TRUE,$HF8=TRUE),SUM(SUM(SUM(SUM($HG8,$HI8)*FctrChngDts!$B$10),SUM(SUM($HH8,$HJ8)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM8,$HO8)*FctrChngDts!$B$12),SUM(SUM($HN8,$HP8)*FctrChngDts!$C$12))-$AO8),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK8=\"FWP1\",$AJ8=FALSE,$HF8=FALSE),SUM($J8*FctrChngDts!$C$11),IF(AND($AK8=\"FWP1\",$AJ8=TRUE,$HF8=FALSE),SUM($J8*FctrChngDts!$C$12),IF(AND($AK8=\"FWP1P2\",$AJ8=FALSE,$HF8=FALSE),SUM(SUM($J8,$L8)*FctrChngDts!$C$11),IF(AND($AK8=\"FWP1P2\",$AJ8=TRUE,$HF8=FALSE),SUM(SUM($J8,$L8)*FctrChngDts!$C$12),IF(AND($AK8=\"FWP2\",$AJ8=FALSE,$HF8=FALSE),SUM($L8*FctrChngDts!$C$11),IF(AND($AK8=\"FWP2\",$AJ8=TRUE,$HF8=FALSE),SUM($L8*FctrChngDts!$C$12),IF(AND($AK8=\"FWP2P3\",$AJ8=FALSE,$HF8=FALSE),SUM(SUM($L8,$N8)*FctrChngDts!$C$11),IF(AND($AK8=\"FWP2P3\",$AJ8=TRUE,$HF8=FALSE),SUM(SUM($L8,$N8)*FctrChngDts!$C$12),IF(AND($AK8=\"FWP3\",$AJ8=FALSE,$HF8=FALSE),SUM($N8*FctrChngDts!$C$11),IF(AND($AK8=\"FWP3\",$AJ8=TRUE,$HF8=FALSE),SUM($N8*FctrChngDts!$C$12),IF(AND($Z8=\"Winter\",$AK8=\"SSP1P2\",$AJ8=FALSE,$HF8=FALSE),SUM(SUM(SUM($I8,$K8)*FctrChngDts!$C$9),SUM(SUM($J8,$L8)*FctrChngDts!$C$11))*$AG8,IF(AND($Z8=\"Winter\",$AK8=\"SSP1P2\",$AJ8=TRUE,$HF8=FALSE),SUM(SUM(SUM($I8,$K8)*FctrChngDts!$B$10),SUM(SUM($J8,$L8)*FctrChngDts!$B$12))*$AG8,IF(AND($Z8=\"Summer\",$AK8=\"SSP1P2\",$AJ8=FALSE,$HF8=FALSE),SUM(SUM(SUM($I8,$K8)*FctrChngDts!$B$9),SUM(SUM($J8,$L8)*FctrChngDts!$B$11))-$AJ8,IF(AND($Z8=\"Summer\",$AK8=\"SSP1P2\",$AJ8=TRUE,$HF8=FALSE),SUM(SUM(SUM($I8,$K8)*FctrChngDts!$C$10),SUM(SUM($J8,$L8)*FctrChngDts!$C$12))-$AJ8,IF(AND($Z8=\"Winter\",$AK8=\"SSP2P3\",$AJ8=FALSE,$HF8=FALSE),SUM(SUM(SUM($K8,$M8)*FctrChngDts!$C$9),SUM(SUM($L8,$N8)*FctrChngDts!$C$11))*$AG8,IF(AND($Z8=\"Winter\",$AK8=\"SSP2P3\",$AJ8=TRUE,$HF8=FALSE),SUM(SUM(SUM($K8,$M8)*FctrChngDts!$C$10),SUM(SUM($L8,$N8)*FctrChngDts!$C$12))*$AG8,IF(AND($Z8=\"Summer\",$AK8=\"SSP2P3\",$AJ8=FALSE,$HF8=FALSE),SUM(SUM(SUM($K8,$M8)*FctrChngDts!$C$9),SUM(SUM($L8,$N8)*FctrChngDts!$C$11))-$AJ8,IF(AND($Z8=\"Summer\",$AK8=\"SSP2P3\",$AJ8=TRUE,$HF8=FALSE),SUM(SUM(SUM($K8,$M8)*FctrChngDts!$C$10),SUM(SUM($L8,$N8)*FctrChngDts!$C$12))-$AJ8,IF(AND($AK8=\"FWP1\",$AJ8=FALSE,$HF8=TRUE),SUM(SUM($HM8*FctrChngDts!$B$11),SUM($HN8*FctrChngDts!$C$11)),IF(AND($AK8=\"FWP1\",$AJ8=TRUE,$HF8=TRUE),SUM(SUM($HM8*FctrChngDts!$B$12),SUM($HN8*FctrChngDts!$C$12)),IF(AND($AK8=\"FWP1P2\",$AJ8=FALSE,$HF8=TRUE),SUM(SUM(SUM($HM8,$HO8)*FctrChngDts!$B$11),SUM(SUM($HN8,$HP8)*FctrChngDts!$C$11)),IF(AND($AK8=\"FWP1P2\",$AJ8=TRUE,$HF8=TRUE),SUM(SUM(SUM($HM8,$KP8)*FctrChngDts!$C$12),SUM(SUM($HN8,$HP8)*FctrChngDts!$C$12)),IF(AND($AK8=\"FWP2\",$AJ8=FALSE,$HF8=TRUE),SUM(SUM($HO8*FctrChngDts!$B$11),SUM($HO8*FctrChngDts!$C$11)),IF(AND($AK8=\"FWP2\",$AJ8=TRUE,$HF8=TRUE),SUM(SUM($HO8*FctrChngDts!$B$12),SUM($HO8*FctrChngDts!$C$12)),IF(AND($AK8=\"FWP2P3\",$AJ8=FALSE,$HF8=TRUE),SUM(SUM(SUM($HO8,$HQ8)*FctrChngDts!$C$11),SUM(SUM($HP8,$HR8)*FctrChngDts!$C$11)),IF(AND($AK8=\"FWP2P3\",$AJ8=TRUE,$HF8=TRUE),SUM(SUM(SUM($HO8,$HQ8)*FctrChngDts!$C$12),SUM(SUM($HP8,$HR8)*FctrChngDts!$C$12)),IF(AND($AK8=\"FWP3\",$AJ8=FALSE,$HF8=TRUE),SUM(SUM($HQ8*FctrChngDts!$B$11),SUM($HR8*FctrChngDts!$C$11)),IF(AND($AK8=\"FWP3\",$AJ8=TRUE,$HF8=TRUE),SUM(SUM($HQ8*FctrChngDts!$B$12),SUM($HR8*FctrChngDts!$C$12)),IF(AND($Z8=\"Winter\",$AK8=\"SSP1P2\",$AJ8=FALSE,$HF8=TRUE),SUM(SUM(SUM(SUM($HG8,$HI8)*FctrChngDts!$B$9),SUM(SUM($HH8,$HJ8)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM8,$HO8)*FctrChngDts!$B$11),SUM(SUM($HN8,$HP8)*FctrChngDts!$C$11))*$AG8),IF(AND($Z8=\"Winter\",$AK8=\"SSP1P2\",$AJ8=TRUE,$HF8=TRUE),SUM(SUM(SUM(SUM($HG8,$HI8)*FctrChngDts!$B$10), SUM(SUM($HH8,$HJ8)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM8,$HO8)*FctrChngDts!$B$12),SUM(SUM($HN8,$HP8)*FctrChngDts!$C$12))*$AG8),IF(AND($Z8=\"Summer\",$AK8=\"SSP1P2\",$AJ8=FALSE,$HF8=TRUE),SUM(SUM(SUM(SUM($HG8,$HI8)*FctrChngDts!$B$9),SUM(SUM($HH8,$HJ8)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM8,$HO8)*FctrChngDts!$B$11),SUM(SUM($HN8,$HP8)*FctrChngDts!$C$11))-$AJ8),IF(AND($Z8=\"Summer\",$AK8=\"SSP1P2\",$AJ8=TRUE,$HF8=TRUE),SUM(SUM(SUM(SUM($HG8,$HI8)*FctrChngDts!$B$10),SUM(SUM($HH8,$HJ8)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM8,$HO8)*FctrChngDts!$B$12),SUM(SUM($HN8,$HP8)*FctrChngDts!$C$12))-$AJ8),IF(AND($Z8=\"Winter\",$AK8=\"SSP2P3\",$AJ8=FALSE,$HF8=TRUE),SUM(SUM(SUM(SUM($HI8,$HK8)*FctrChngDts!$B$9),SUM(SUM($HJ8,$HL8)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO8,$HQ8)*FctrChngDts!$B$11),SUM(SUM($HP8,$HR8)*FctrChngDts!$C$11))*$AG8),IF(AND($Z8=\"Winter\",$AK8=\"SSP2P3\",$AJ8=TRUE,$HF8=TRUE),SUM(SUM(SUM(SUM($HI8,$HK8)*FctrChngDts!$B$10), SUM(SUM($HJ8,$HL8)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO8,$HQ8)*FctrChngDts!$B$12),SUM(SUM($HP8,$HR8)*FctrChngDts!$C$12))*$AG8),IF(AND($Z8=\"Summer\",$AK8=\"SSP2P3\",$AJ8=FALSE,$HF8=TRUE),SUM(SUM(SUM(SUM($HI8,$HK8)*FctrChngDts!$B$9),SUM(SUM($HJ8,$HL8)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO8,$HQ8)*FctrChngDts!$B$11),SUM(SUM($HP8,$HR8)*FctrChngDts!$C$11))-$AJ8),IF(AND($Z8=\"Summer\",$AK8=\"SSP2P3\",$AJ8=TRUE,$HF8=TRUE),SUM(SUM(SUM(SUM($HI8,$HK8)*FctrChngDts!$B$10), SUM(SUM($HJ8,$HL8)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO8,$HQ8)*FctrChngDts!$B$12),SUM(SUM($HP8,$HR8)*FctrChngDts!$C$12))-$AJ8),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK8=\"FSP1\",$AH8=TRUE,SUM(SUM(SUM($AI8*FctrChngDts!$B$13)*I8),$AR8)>$AD8),$AD8,IF(AND($AK8=\"FSP1\",$AH8=TRUE,SUM(SUM(SUM($AI8*FctrChngDts!$B$13)*$I8),$AR8)<=$AD8),SUM(SUM(SUM($AI8*FctrChngDts!$B$13)*$I8),$AR8),IF(AND($Z8=\"Summer\",$AK8=\"SSP1\",$AH8=TRUE,SUM(SUM(SUM(SUM($I8,$J8)*SUM($AI8*FctrChngDts!$B$13))*$AF8),$AR8)>$AD8),$AD8,IF(AND($Z8=\"Summer\",$AK8=\"SSP1\",$AH8=TRUE,SUM(SUM(SUM(SUM($I8,$J8)*SUM($AI8*FctrChngDts!$B$13))*$AF8),$AR8)<=$AD8),SUM(SUM(SUM(SUM($I8,$J8)*SUM($AI8*FctrChngDts!$B$13))*$AF8),$AR8),IF(AND($Z8=\"Winter\",$AK8=\"SSP1\",$AH8=TRUE,SUM(SUM(SUM(SUM($I8,$J8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AU8:$AW8)),$AR8)>$AD8),$AD8,IF(AND($Z8=\"Winter\",$AK8=\"SSP1\",$AH8=TRUE,SUM(SUM(SUM(SUM($I8,$J8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AU8:$AW8)),$AR8)<=$AD8),SUM(SUM(SUM(SUM($I8,$J8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AU8:$AW8)),$AR8),IF(AND($AK8=\"FSP1P2\",$AH8=TRUE,SUM(SUM(SUM(SUM($I8,$K8)*SUM($AI8*FctrChngDts!$B$13))*$AF8),$AR8)>$AD8),$AD8,IF(AND($AK8=\"FSP1P2\",$AH8=TRUE,SUM(SUM(SUM(SUM($I8,$K8)*SUM($AI8*FctrChngDts!$B$13))*$AF8),$AR8)<=$AD8),SUM(SUM(SUM(SUM($I8,$K8)*SUM($AI8*FctrChngDts!$B$13))*$AF8),$AR8),IF(AND($Z8=\"Summer\",$AK8=\"SSP1P2\",$AH8=TRUE,SUM(SUM(SUM(SUM($I8,$K8,$J8,$L8)*SUM($AI8*FctrChngDts!$B$13))*$AF8),$AR8)>$AD8),$AD8,IF(AND($Z8=\"Summer\",$AK8=\"SSP1P2\",$AH8=TRUE,SUM(SUM(SUM(SUM($I8,$K8,$J8,$L8)*SUM($AI8*FctrChngDts!$B$13))*$AF8),$AR8)<=$AD8),SUM(SUM(SUM(SUM($I8,$K8,$J8,$L8)*SUM($AI8*FctrChngDts!$B$13))*$AF8),$AR8),IF(AND($Z8=\"Winter\",$AK8=\"SSP1P2\",$AH8=TRUE,SUM(SUM(SUM(SUM($I8,$K8,$J8,$L8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AU8:$AW8)),$AR8)>$AD8),$AD8,IF(AND($Z8=\"Winter\",$AK8=\"SSP1P2\",$AH8=TRUE,SUM(SUM(SUM(SUM($I8,$K8,$J8,$L8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AU8:$AW8)),$AR8)<=$AD8),MIN($AD8,SUM($AL8,SUM(SUM(SUM(SUM($I8,$K8,$J8,$L8)*SUM($AI8*FctrChngDts!$B$13))*$AF8)))),IF(AND($AK8=\"FSP2\",$AH8=TRUE,SUM(SUM(SUM($AI8*FctrChngDts!$B$13)*$K8),$AR8)>$AD8),$AD8,IF(AND($AK8=\"FSP2\",$AH8=TRUE,SUM(SUM(SUM($AI8*FctrChngDts!$B$13)*$K8),$AR8)<=$AD8),SUM(SUM(SUM($AI8*FctrChngDts!$B$13)*$K8),$AR8),IF(AND($Z8=\"Summer\",$AK8=\"SSP2\",$AH8=TRUE,SUM(SUM(SUM(SUM($K8,$L8)*SUM($AI8*FctrChngDts!$B$13))*$AF8),$AR8)>$AD8),$AD8,IF(AND($Z8=\"Summer\",$AK8=\"SSP2\",$AH8=TRUE,SUM(SUM(SUM(SUM($K8,$L8)*SUM($AI8*FctrChngDts!$B$13))*$AF8),$AR8)<=$AD8),SUM(SUM(SUM(SUM($K8,$L8)*SUM($AI8*FctrChngDts!$B$13))*$AF8),$AR8),IF(AND($Z8=\"Winter\",$AK8=\"SSP2\",$AH8=TRUE,SUM(SUM(SUM(SUM($K8,$L8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AU8:$AW8)),$AR8)>$AD8),$AD8,IF(AND($Z8=\"Winter\",$AK8=\"SSP2\",$AH8=TRUE,SUM(SUM(SUM(SUM($K8,$L8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AU8:$AW8)),$AR8)<=$AD8),SUM(SUM(SUM(SUM($K8,$L8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AU8:$AW8)),$AR8),IF(AND($AK8=\"FSP2P3\",$AH8=TRUE,SUM(SUM(SUM(SUM($K8,$M8)*SUM($AI8*FctrChngDts!$B$13))*$AF8),$AR8)>$AD8),$AD8,IF(AND($AK8=\"FSP2P3\",$AH8=TRUE,SUM(SUM(SUM(SUM($K8,$M8)*SUM($AI8*FctrChngDts!$B$13))*$AF8),$AR8)<=$AD8),SUM(SUM(SUM(SUM($K8,$M8)*SUM($AI8*FctrChngDts!$B$13))*$AF8),$AR8),IF(AND($Z8=\"Summer\",$AK8=\"SSP2P3\",$AH8=TRUE,SUM(SUM(SUM(SUM($K8,$L8,$M8,$N8)*SUM($AI8*FctrChngDts!$B$13))*$AF8),$AR8)>$AD8),$AD8,IF(AND($Z8=\"Summer\",$AK8=\"SSP2P3\",$AH8=TRUE,SUM(SUM(SUM(SUM($K8,$L8,$M8,$N8)*SUM($AI8*FctrChngDts!$B$13))*$AF8),$AR8)<=$AD8),SUM(SUM(SUM(SUM($K8,$L8,$M8,$N8)*SUM($AI8*FctrChngDts!$B$13))*$AF8),$AR8),IF(AND($Z8=\"Winter\",$AK8=\"SSP2P3\",$AH8=TRUE,SUM(SUM(SUM(SUM($K8,$L8,$M8,$N8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AU8:$AW8)),$AR8)>$AD8),$AD8,IF(AND($Z8=\"Winter\",$AK8=\"SSP2P3\",$AH8=TRUE,SUM(SUM(SUM(SUM($K8,$L8,$M8,$N8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AU8:$AW8)),$AR8)<=$AD8),SUM(SUM(SUM(SUM($K8,$L8,$M8,$N8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AU8:$AW8)),$AR8),IF(AND($AK8=\"FSP3\",$AH8=TRUE,SUM(SUM(SUM($AI8*FctrChngDts!$B$13)*$M8),$AR8)>$AD8),$AD8,IF(AND($AK8=\"FSP3\",$AH8=TRUE,SUM(SUM(SUM($AI8*FctrChngDts!$B$13)*$M8),$AR8)<=$AD8),SUM(SUM(SUM($AI8*FctrChngDts!$B$13)*$M8),$AR8),IF(AND($Z8=\"Summer\",$AK8=\"SSP3\",$AH8=TRUE,SUM(SUM(SUM(SUM($M8,$N8)*SUM($AI8*FctrChngDts!$B$13))*$AF8),$AR8)>$AD8),$AD8,IF(AND($Z8=\"Summer\",$AK8=\"SSP3\",$AH8=TRUE,SUM(SUM(SUM(SUM($M8,$N8)*SUM($AI8*FctrChngDts!$B$13))*$AF8),$AR8)<=$AD8),SUM(SUM(SUM(SUM($M8,$N8)*SUM($AI8*FctrChngDts!$B$13))*$AF8),$AR8),IF(AND($Z8=\"Winter\",$AK8=\"SSP3\",$AH8=TRUE,SUM(SUM(SUM(SUM($M8,$N8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AU8:$AW8)),$AR8)>$AD8),$AD8,IF(AND($Z8=\"Winter\",$AK8=\"SSP3\",$AH8=TRUE,SUM(SUM(SUM(SUM($M8,$N8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AU8:$AW8)),$AR8)<=$AD8),SUM(SUM(SUM(SUM($M8,$N8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AU8:$AW8)),$AR8),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK8=\"FWP1\",$AH8=TRUE,SUM(SUM(SUM($AI8*FctrChngDts!$B$13)*$J8),$AU8)>$AE8),$AE8,IF(AND($AK8=\"FWP1\",$AH8=TRUE,SUM(SUM(SUM($AI8*FctrChngDts!$B$13)*$J8),$AU8)<=$AE8),SUM(SUM(SUM($AI8*FctrChngDts!$B$13)*$J8),$AU8),IF(AND($Z8=\"Winter\",$AK8=\"SSP1\",$AH8=TRUE,SUM(SUM(SUM(SUM($I8,$J8)*SUM($AI8*FctrChngDts!$B$13))*$AG8),$AU8)>$AE8),$AE8,IF(AND($Z8=\"Winter\",$AK8=\"SSP1\",$AH8=TRUE,SUM(SUM(SUM(SUM($I8,$J8)*SUM($AI8*FctrChngDts!$B$13))*$AG8),$AU8)<=$AE8),SUM(SUM(SUM(SUM($I8,$J8)*SUM($AI8*FctrChngDts!$B$13))*$AG8),$AU8),IF(AND($Z8=\"Summer\",$AK8=\"SSP1\",$AH8=TRUE,SUM(SUM(SUM(SUM($I8,$J8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AR8:$AT8)),$AU8)>$AE8),$AE8,IF(AND($Z8=\"Summer\",$AK8=\"SSP1\",$AH8=TRUE,SUM(SUM(SUM(SUM($I8,$J8)*SUM($AI8*FctrChngDts!$B$13))- SUM($AR8:$AT8)),$AU8)<=$AE8),SUM(SUM(SUM(SUM($I8,$J8)*SUM($AI8*FctrChngDts!$B$13))- SUM($AR8:$AT8)),$AU8),IF(AND($AK8=\"FWP1P2\",$AH8=TRUE,SUM(SUM(SUM(SUM($J8,$L8)*SUM($AI8*FctrChngDts!$B$13))*$AG8),$AU8)>$AE8),$AE8,IF(AND($AK8=\"FWP1P2\",$AH8=TRUE,SUM(SUM(SUM(SUM($J8,$L8)*SUM($AI8*FctrChngDts!$B$13))*$AG8),$AU8)<=$AE8),SUM(SUM(SUM(SUM($J8,$L8)*SUM($AI8*FctrChngDts!$B$13))*$AG8),$AU8),IF(AND($Z8=\"Winter\",$AK8=\"SSP1P2\",$AH8=TRUE,SUM(SUM(SUM(SUM($I8,$K8,$J8,$L8)*SUM($AI8*FctrChngDts!$B$13))*$AG8),$AU8)>$AE8),$AE8,IF(AND($Z8=\"Winter\",$AK8=\"SSP1P2\",$AH8=TRUE,SUM(SUM(SUM(SUM($I8,$K8,$J8,$L8)*SUM($AI8*FctrChngDts!$B$13))*$AG8),$AU8)<=$AE8),SUM(SUM(SUM(SUM($I8,$K8,$J8,$L8)*SUM($AI8*FctrChngDts!$B$13))*$AG8),$AU8),IF(AND($Z8=\"Summer\",$AK8=\"SSP1P2\",$AH8=TRUE,SUM(SUM(SUM(SUM($I8,$K8,$J8,$L8)*SUM($AI8*FctrChngDts!$B$13))- SUM($AR8:$AT8)),$AU8)>$AE8),$AE8,IF(AND($Z8=\"Summer\",$AK8=\"SSP1P2\",$AH8=TRUE,SUM(SUM(SUM(SUM($I8,$K8,$J8,$L8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AR8:$AT8)),$AU8)<=$AE8),SUM(SUM(SUM(SUM($I8,$K8,$J8,$L8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AR8:$AT8)),$AU8),IF(AND($AK8=\"FWP2\",$AH8=TRUE,SUM(SUM(SUM($AI8*FctrChngDts!$B$13)*$L8),$AU8)>$AE8),$AE8,IF(AND($AK8=\"FWP2\",$AH8=TRUE,SUM(SUM(SUM($AI8*FctrChngDts!$B$13)*$L8),$AU8)<=$AE8),SUM(SUM(SUM($AI8*FctrChngDts!$B$13)*$L8),$AU8),IF(AND($Z8=\"Winter\",$AK8=\"SSP2\",$AH8=TRUE,SUM(SUM(SUM(SUM($K8,$L8)*SUM($AI8*FctrChngDts!$B$13))*$AG8),$AU8)>$AE8),$AE8,IF(AND($Z8=\"Winter\",$AK8=\"SSP2\",$AH8=TRUE,SUM(SUM(SUM(SUM($K8,$L8)*SUM($AI8*FctrChngDts!$B$13))*$AG8),$AU8)<=$AE8),SUM(SUM(SUM(SUM($K8,$L8)*SUM($AI8*FctrChngDts!$B$13))*$AG8),$AU8),IF(AND($Z8=\"Summer\",$AK8=\"SSP2\",$AH8=TRUE,SUM(SUM(SUM(SUM($K8,$L8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AR8:$AT8)),$AU8)>$AE8),$AE8,IF(AND($Z8=\"Summer\",$AK8=\"SSP2\",$AH8=TRUE,SUM(SUM(SUM(SUM($K8,$L8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AR8:$AT8)),$AU8)<=$AE8),SUM(SUM(SUM(SUM($K8,$L8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AR8:$AT8)),$AU8),IF(AND($AK8=\"FWP2P3\",$AH8=TRUE,SUM(SUM(SUM(SUM($L8,$N8)*SUM($AI8*FctrChngDts!$B$13))*$AG8),$AU8)>$AE8),$AE8,IF(AND($AK8=\"FWP2P3\",$AH8=TRUE,SUM(SUM(SUM(SUM($L8,$N8)*SUM($AI8*FctrChngDts!$B$13))*$AG8),$AU8)<=$AE8),SUM(SUM(SUM(SUM($L8,$N8)*SUM($AI8*FctrChngDts!$B$13))*$AG8),$AU8),IF(AND($Z8=\"Winter\",$AK8=\"SSP2P3\",$AH8=TRUE,SUM(SUM(SUM(SUM($K8,$L8,$M8,$N8)*SUM($AI8*FctrChngDts!$B$13))*$AG8),$AU8)>$AE8),$AE8,IF(AND($Z8=\"Winter\",$AK8=\"SSP2P3\",$AH8=TRUE,SUM(SUM(SUM(SUM($K8,$L8,$M8,$N8)*SUM($AI8*FctrChngDts!$B$13))*$AG8),$AU8)<=$AE8),SUM(SUM(SUM(SUM($K8,$L8,$M8,$N8)*SUM($AI8*FctrChngDts!$B$13))*$AG8),$AU8),IF(AND($Z8=\"Summer\",$AK8=\"SSP2P3\",$AH8=TRUE,SUM(SUM(SUM(SUM($K8,$L8,$M8,$N8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AR8:$AT8)),$AU8)>$AE8),$AE8,IF(AND($Z8=\"Summer\",$AK8=\"SSP2P3\",$AH8=TRUE,SUM(SUM(SUM(SUM($K8,$L8,$M8,$N8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AR8:$AT8)),$AU8)<=$AE8),SUM(SUM(SUM(SUM($K8,$L8,$M8,$N8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AR8:$AT8)),$AU8),IF(AND($AK8=\"FWP3\",$AH8=TRUE,SUM(SUM(SUM($AI8*FctrChngDts!$B$13)*$N8),$AU8)>$AE8),$AE8,IF(AND($AK8=\"FWP3\",$AH8=TRUE,SUM(SUM(SUM($AI8*FctrChngDts!$B$13)*$N8),$AU8)<=$AE8),SUM(SUM(SUM($AI8*FctrChngDts!$B$13)*$N8),$AU8),IF(AND($Z8=\"Winter\",$AK8=\"SSP3\",$AH8=TRUE,SUM(SUM(SUM(SUM($M8,$N8)*SUM($AI8*FctrChngDts!$B$13))*$AG8),$AU8)>$AE8),$AE8,IF(AND($Z8=\"Winter\",$AK8=\"SSP3\",$AH8=TRUE,SUM(SUM(SUM(SUM($M8,$N8)*SUM($AI8*FctrChngDts!$B$13))*$AG8),$AU8)<=$AE8),SUM(SUM(SUM(SUM($M8,$N8)*SUM($AI8*FctrChngDts!$B$13))*$AG8),$AU8),IF(AND($Z8=\"Summer\",$AK8=\"SSP3\",$AH8=TRUE,SUM(SUM(SUM(SUM($M8,$N8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AR8:$AT8)),$AU8)>$AE8),$AE8,IF(AND($Z8=\"Summer\",$AK8=\"SSP3\",$AH8=TRUE,SUM(SUM(SUM(SUM($M8,$N8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AR8:$AT8)),$AU8)<=$AE8),SUM(SUM(SUM(SUM($M8,$N8)*SUM($AI8*FctrChngDts!$B$13))-SUM($AR8:$AT8)),$AU8),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I8>0,$AH8=FALSE),SUM($AR8*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I8>0,$AH8=TRUE),SUM($AX8*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I8>0,$AH8=FALSE),SUM($AS8*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I8>0,$AH8=TRUE),SUM($AY8*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I8>0,$AH8=FALSE),SUM($AT8*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I8>0,$AH8=TRUE),SUM($AZ8*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J8>0,$AH8=FALSE),SUM($AU8*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J8>0,$AH8=TRUE),SUM($BA8*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J8>0,$AH8=FALSE),SUM($AV8*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J8>0,$AH8=TRUE),SUM($BB8*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J8>0,$AH8=FALSE),SUM($AW8*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J8>0,$AH8=TRUE),SUM($BC8*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K8>0,$AH8=FALSE),SUM($AR8*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K8>0,$AH8=TRUE),SUM($AX8*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K8>0,$AH8=FALSE),SUM($AS8*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K8>0,$AH8=TRUE),SUM($AY8*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K8>0,$AH8=FALSE),SUM($AT8*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K8>0,$AH8=TRUE),SUM($AZ8*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L8>0,$AH8=FALSE),SUM($AU8*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L8>0,$AH8=TRUE),SUM($BA8*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L8>0,$AH8=FALSE),SUM($AV8*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L8>0,$AH8=TRUE),SUM($BB8*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L8>0,$AH8=FALSE),SUM($AW8*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L8>0,$AH8=TRUE),SUM($BC8*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M8>0,$AH8=FALSE),SUM($AR8*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M8>0,$AH8=TRUE),SUM($AX8*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M8>0,$AH8=FALSE),SUM($AS8*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M8>0,$AH8=TRUE),SUM($AY8*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M8>0,$AH8=FALSE),SUM($AT8*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M8>0,$AH8=TRUE),SUM($AZ8*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N8>0,$AH8=FALSE),SUM($AU8*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N8>0,$AH8=TRUE),SUM($BA8*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N8>0,$AH8=FALSE),SUM($AV8*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N8>0,$AH8=TRUE),SUM($BB8*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N8>0,$AH8=FALSE),SUM($AW8*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N8>0,$AH8=TRUE),SUM($BC8*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I8=0,0,IF(AND($I8>0,$K8>0,$AH8=FALSE),SUM($AR8/$P8*$I8),IF(AND($I8>0,$K8=0,$AH8=FALSE),$AR8,IF(AND($I8>0,$K8>0,$AH8=TRUE),ROUND(MIN($HU8,SUM(SUM($I8,$K8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA8,SUM(SUM($I8,$K8)*(FctrChngDts!$B$13)*$AI8)*$IA8)),0),IF(AND($I8>0,$K8=0,$AH8=TRUE),$AX8))))),0)","v":0},{"$f":"ROUND(IF($I8=0,0,IF(AND($I8>0,$K8>0,$AH8=FALSE),SUM($AS8/$P8*$I8),IF(AND($I8>0,$K8=0,$AH8=FALSE),$AS8,IF(AND($I8>0,$K8>0,$AH8=TRUE),ROUND(MIN(SUM($HU8-$BW8),SUM(SUM($I8,$K8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA8)*3),0),IF(AND($I8>0,$K8=0,$AH8=TRUE),$AY8))))),0)","v":0},0,{"$f":"IF($J8=0,0,IF(AND($J8>0,$L8=0,$N8=0,$AH8=FALSE,$AJ8=FALSE),ROUND(MIN($HX8,SUM($AU8,$BA8)),0),IF(AND($J8>0,$L8=0,$N8=0,$AH8=TRUE,$AJ8=FALSE),ROUND(MIN($HX8,SUM($AU8,SUM($J8*$AI8*FctrChngDts!$B$13))),0),IF(AND($J8>0,$L8>0,$N8=0,$AH8=FALSE,$AJ8=FALSE),ROUND(MIN($HX8,SUM(SUM($J8,$L8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA8,SUM(SUM($J8,$L8)*(FctrChngDts!$B$13)*$AI8)*$IA8)),0),IF(AND($J8>0,$L8>0,$N8=0,$AH8=TRUE,$AJ8=FALSE),ROUND(MIN($HX8,SUM(SUM(SUM(SUM($J8,$L8)*FctrChngDts!$C$11*$IA8),SUM(SUM($J8,$L8)*SUM(FctrChngDts!$B$13*$AI8)*$IA8)))),0),IF(AND($J8>0,$L8=0,$N8=0,$AH8=FALSE,$AJ8=TRUE),ROUND(MIN($HX8,SUM($AU8,$BA8)),0),IF(AND($J8>0,$L8=0,$N8=0,$AH8=TRUE,$AJ8=TRUE),ROUND(MIN($HX8,SUM($AU8,SUM($J8*$AI8*FctrChngDts!$B$13))),0),IF(AND($J8>0,$L8>0,$N8=0,$AH8=FALSE,$AJ8=TRUE),ROUND(MIN($HX8,SUM(SUM($J8,$L8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA8,SUM(SUM($J8,$L8)*(FctrChngDts!$B$13)*$AI8)*$IA8)),0),IF(AND($J8>0,$L8>0,$N8=0,$AH8=TRUE,$AJ8=TRUE),ROUND(MIN($HX8,SUM(SUM(SUM(SUM($J8,$L8)*FctrChngDts!$C$12*$IA8),SUM(SUM($J8,$L8)*SUM(FctrChngDts!$B$13*$AI8)*$IA8)))),0))))))))))","v":0},{"$f":"IF($J8=0,0,IF(AND($J8>0,$L8=0,$N8=0,$AH8=FALSE,$AJ8=FALSE),ROUND(MIN(SUM($HX8-$BZ8),SUM($AU8*3)),0),IF(AND($J8>0,$L8=0,$N8=0,$AH8=TRUE,$AJ8=FALSE),ROUND(MIN(SUM($HX8-$BZ8),SUM(SUM($J8,$L8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA8)*3),0),IF(AND($J8>0,$L8>0,$N8=0,$AH8=FALSE,$AJ8=FALSE),ROUND(MIN(SUM($HX8-$BZ8),SUM(SUM($J8,$L8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA8)*3),0),IF(AND($J8>0,$L8>0,$N8=0,$AH8=TRUE,$AJ8=FALSE),ROUND(MIN(SUM($HX8-$BZ8),SUM(SUM($J8,$L8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA8)*3),0),IF(AND($J8>0,$L8=0,$N8=0,$AH8=FALSE,$AJ8=TRUE),ROUND(MIN(SUM($HX8-$BZ8),SUM($AU8*3)),0),IF(AND($J8>0,$L8=0,$N8=0,$AH8=TRUE,$AJ8=TRUE),ROUND(MIN(SUM($HX8-$BZ8),SUM(SUM($J8,$L8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA8)*3),0),IF(AND($J8>0,$L8>0,$N8=0,$AH8=FALSE,$AJ8=TRUE),ROUND(MIN(SUM($HX8-$BZ8),SUM(SUM($J8,$L8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA8)*3),0),IF(AND($J8>0,$L8>0,$N8=0,$AH8=TRUE,$AJ8=TRUE),ROUND(MIN(SUM($HX8-$BZ8),SUM(SUM($J8,$L8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA8)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K8=0,0,IF(AND($I8>0,$K8>0,$M8=0,$AH8=FALSE),SUM($AR8-$BW8),IF(AND($I8=0,$K8>0,$M8>0,$AH8=FALSE),SUM($AR8/$P8*$K8),IF(AND($I8=0,$K8>0,$M8=0,$AH8=FALSE),$AR8,IF($K8=0,0,IF(AND($I8>0,$K8>0,$M8=0,$AH8=TRUE),ROUND(MIN($HV8,SUM(SUM($I8,$K8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB8,SUM(SUM($I8,$K8)*(FctrChngDts!$B$13)*$AI8)*$IB8)),0),IF(AND($I8=0,$K8>0,$M8>0,$AH8=TRUE),ROUND(MIN($HV8,SUM(SUM($I8,$K8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB8,SUM(SUM($I8,$K8)*(FctrChngDts!$B$13)*$AI8)*$IB8)),0),IF(AND($I8=0,$K8>0,$M8=0,$AH8=TRUE),$AX8)))))))),0)","v":0},{"$f":"ROUND(IF($K8=0,0,IF(AND($I8>0,$K8>0,$M8=0,$AH8=FALSE),SUM($AS8-$BX8),IF(AND($I8=0,$K8>0,$M8>0,$AH8=FALSE),SUM($AS8/$P8*$K8),IF(AND($I8=0,$K8>0,$M8=0,$AH8=FALSE),$AS8,IF($K8=0,0,IF(AND($I8>0,$K8>0,$M8=0,$AH8=TRUE),ROUND(MIN(SUM($HV8-$BW8),SUM(SUM($I8,$K8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB8)*3),0),IF(AND($I8=0,$K8>0,$M8>0,$AH8=TRUE),ROUND(MIN(SUM($HV8-$BW8),SUM(SUM($I8,$K8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB8)*3),0),IF(AND($I8=0,$K8>0,$M8=0,$AH8=TRUE),$AY8)))))))),0)","v":0},0,{"$f":"IF($L8=0,0,IF(AND($J8>0,$L8>0,$N8=0,$AH8=FALSE,$AJ8=FALSE),ROUND(MIN($HY8,SUM(SUM($J8,$L8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB8,SUM(SUM($J8,$L8)*(FctrChngDts!$B$13)*$AI8)*$IB8)),0),IF(AND($J8>0,$L8>0,$N8=0,$AH8=TRUE,$AJ8=FALSE),ROUND(MIN($HY8,SUM(SUM(SUM(SUM($J8,$L8)*FctrChngDts!$C$11*$IB8),SUM(SUM($J8,$L8)*SUM(FctrChngDts!$B$13*$AI8)*$IB8)))),0),IF(AND($J8=0,$L8>0,$N8=0,$AH8=FALSE,$AJ8=FALSE),ROUND(MIN($HY8,SUM($L8*FctrChngDts!$C$11)),0),IF(AND($J8=0,$L8>0,$N8=0,$AH8=TRUE,$AJ8=FALSE),ROUND(MIN($HY8,SUM(SUM(SUM(SUM($J8,$L8)*FctrChngDts!$C$11*$IB8),SUM(SUM($J8,$L8)*SUM(FctrChngDts!$B$13*$AI8)*$IB8)))),0),IF(AND($J8>0,$L8>0,$N8=0,$AH8=FALSE,$AJ8=TRUE),ROUND(MIN($HY8,SUM(SUM($J8,$L8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB8,SUM(SUM($J8,$L8)*(FctrChngDts!$B$13)*$AI8)*$IB8)),0),IF(AND($J8>0,$L8>0,$N8=0,$AH8=TRUE,$AJ8=TRUE),ROUND(MIN($HY8,SUM(SUM(SUM(SUM($J8,$L8)*FctrChngDts!$C$12*$IB8),SUM(SUM($J8,$L8)*SUM(FctrChngDts!$B$13*$AI8)*$IB8)))),0),IF(AND($J8=0,$L8>0,$N8=0,$AH8=FALSE,$AJ8=TRUE),ROUND(MIN($HY8,SUM($L8*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J8=0,$L8>0,$N8=0,$AH8=TRUE,$AJ8=TRUE),ROUND(MIN($HY8,SUM(SUM(SUM(SUM($J8,$L8)*FctrChngDts!$C$12*$IB8),SUM(SUM($J8,$L8)*SUM(FctrChngDts!$B$13*$AI8)*$IB8)))),0))))))))))","v":0},{"$f":"IF($L8=0,0,IF(AND($J8>0,$L8>0,$N8=0,$AH8=FALSE,$AJ8=FALSE),ROUND(MIN(SUM($HY8-$CF8),SUM(SUM($J8,$L8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB8)*3),0),IF(AND($J8>0,$L8>0,$N8=0,$AH8=TRUE,$AJ8=FALSE),ROUND(MIN(SUM($HY8-$CF8),SUM(SUM($J8,$L8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB8)*3),0),IF(AND($J8=0,$L8>0,$N8=0,$AH8=FALSE,$AJ8=FALSE),ROUND(MIN(SUM($HY8-$CF8),SUM($AU8*3)),0),IF(AND($J8=0,$L8>0,$N8=0,$AH8=TRUE,$AJ8=FALSE),ROUND(MIN(SUM($HY8-$CF8),SUM(SUM($J8,$L8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB8)*3),0),IF(AND($J8>0,$L8>0,$N8=0,$AH8=FALSE,$AJ8=TRUE),ROUND(MIN(SUM($HY8-$CF8),SUM(SUM($J8,$L8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB8)*3),0),IF(AND($J8>0,$L8>0,$N8=0,$AH8=TRUE,$AJ8=TRUE),ROUND(MIN(SUM($HY8-$CF8),SUM(SUM($J8,$L8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB8)*3),0),IF(AND($J8=0,$L8>0,$N8=0,$AH8=FALSE,$AJ8=TRUE),ROUND(MIN(SUM($HY8-$CF8),SUM($AU8*3)),0),IF(AND($J8=0,$L8>0,$N8=0,$AH8=TRUE,$AJ8=TRUE),ROUND(MIN(SUM($HY8-$CF8),SUM(SUM($J8,$L8)*IF($AJ8=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB8)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S8>0,Account!$AG$2=TRUE,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH8=FALSE),SUM(Usage!$BW8:$CB8)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V8>0,Account!$AG$2=TRUE,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH8=FALSE),SUM(Usage!$CC8:$CH8)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y8>0,Account!$AG$2=TRUE,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH8=FALSE),SUM(Usage!$CI8:$CN8)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH8=TRUE,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S8),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S8)),2)","v":0},{"$f":"ROUND(IF(OR($AH8=TRUE,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V8),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V8)),2)","v":0},{"$f":"IF(OR($AH8=TRUE,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y8),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y8))","v":0},{"$f":"ROUND(IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW8),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW8)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX8),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX8)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY8),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY8)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ8),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ8)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA8),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA8)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB8),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB8)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S8),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC8),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC8)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD8),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD8)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE8),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE8)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF8),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF8)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG8),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG8)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH8),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH8)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V8),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI8),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI8))","v":0},{"$f":"IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ8),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ8))","v":0},{"$f":"IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK8),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK8))","v":0},{"$f":"IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL8),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL8))","v":0},{"$f":"IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM8),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM8))","v":0},{"$f":"IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN8),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN8))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y8)","v":0},0,0,0,0,{"$f":"IF($DW8>IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV8*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV8*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW8-IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV8*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV8*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV8<$DW8,SUM($DW8-$DV8),0))","v":0},{"$f":"IF(OR(AND($D8<=FctrChngDts!$B$14,Usage!$E8>FctrChngDts!$B$14),AND(Usage!$D8<=FctrChngDts!$C$14,Usage!$E8>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW8),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX8),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY8),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ8),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA8),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB8),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC8),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD8),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE8),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF8),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG8),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH8),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI8)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ8)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK8)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL8)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM8)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN8)","v":0},0,{"$f":"IF(AND($S8>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E8<>\"D-CARE\",Tenant!$F8=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET8=TRUE,$S8>0,$V8=0),SUM(SUM($BW8:$CB8)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET8=TRUE,$S8>0,$V8>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW8:$CB8)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET8=TRUE,$S8>0,$V8>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW8:$CB8)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S8>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S8>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S8>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV8=TRUE,$S8>0,$V8=0),SUM(SUM($BW8:$CB8)*'CRS1'!$P$2),IF(AND($EV8=TRUE,$S8>0,$V8>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW8:$CB8)*'CRS1'!$P$2),IF(AND($EV8=TRUE,$S8>0,$V8>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW8:$CB8)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S8>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX8=TRUE,$S8>0,$V8=0),SUM(SUM($BW8:$CB8)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX8=TRUE,$S8>0,$V8>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW8:$CB8)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX8=TRUE,$S8>0,$V8>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW8:$CB8)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S8>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ8=TRUE,$S8>0),SUM(SUM($BW8:$CB8)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V8>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E8<>\"D-CARE\",Tenant!$F8=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB8=TRUE,$S8>0,$V8>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC8:$CH8)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB8=TRUE,$S8>0,$V8>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC8:$CH8)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB8=TRUE,$V8>0,$Y8>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC8:$CH8)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB8=TRUE,$V8>0,$Y8>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC8:$CH8)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB8=TRUE,$S8=0,$V8>0,$Y8=0),SUM(SUM($CC8:$CH8)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V8>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V8>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V8>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD8=TRUE,$S8>0,$V8>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC8:$CH8)*'CRS2'!$P$2),IF(AND($FD8=TRUE,$S8>0,$V8>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC8:$CH8)*'CRS2'!$P$2),IF(AND($FD8=TRUE,$V8>0,$Y8>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC8:$CH8)*'CRS2'!$P$2),IF(AND($FD8=TRUE,$V8>0,$Y8>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC8:$CH8)*'CRS2'!$P$2),IF(AND($FD8=TRUE,$S8=0,$V8>0,$Y8=0),SUM(SUM($CC8:$CH8)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V8>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF8=TRUE,$S8>0,$V8>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC8:$CH8)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF8=TRUE,$S8>0,$V8>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC8:$CH8)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF8=TRUE,$V8>0,$Y8>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC8:$CH8)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF8=TRUE,$V8>0,$Y8>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC8:$CH8)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF8=TRUE,$S8=0,$V8>0,$Y8=0),SUM(SUM($CC8:$CH8)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V8>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH8=TRUE,$V8>0),SUM(SUM($CC8:$CH8)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y8>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E8<>\"D-CARE\",Tenant!$F8=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ8=TRUE,$V8=0,$Y8>0),SUM(SUM($CI8:$CN8)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ8=TRUE,$V8>0,$Y8>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI8:$CN8)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ8=TRUE,$V8>0,$Y8>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI8:$CN8)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y8>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y8>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y8>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL8=TRUE,$V8=0,$Y8>0),SUM(SUM($CI8:$CN8)*'CRS3'!$P$2),IF(AND($FL8=TRUE,$V8>0,$Y8>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI8:$CN8)*'CRS3'!$P$2),IF(AND($FL8=TRUE,$V8>0,$Y8>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI8:$CN8)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y8>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN8=TRUE,$V8=0,$Y8>0),SUM(SUM($CI8:$CN8)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN8=TRUE,$V8>0,$Y8>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI8:$CN8)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN8=TRUE,$V8>0,$Y8>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI8:$CN8)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y8>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP8=TRUE,$Y8>0),SUM(SUM($CI8:$CN8)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR8:$FT8))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO8:$CQ8,$FR8:$FT8))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA8:$EF8)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG8:$EL8)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM8:$ER8)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV8,$CO8:$CQ8,$EA8:$ER8)/$P8)*$S8*FctrChngDts!$B$15),SUM(SUM(SUM($DV8,$CO8:$CQ8,$FR8:$FT8)/$P8)*$S8*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV8,$CO8:$CQ8,$EA8:$ER8)/$P8)*$V8*FctrChngDts!$B$15),SUM(SUM(SUM($DV8,$CO8:$CQ8,$FR8:$FT8)/$P8)*$V8*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV8,$CO8:$CQ8,$EA8:$ER8)/$P8)*$Y8*FctrChngDts!$B$15),SUM(SUM(SUM($DV8,$CO8:$CQ8,$FR8:$FT8)/$P8)*$Y8*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA8*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI8*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ8*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ8,$FU8,$GF8,$GZ8:$HE8),IF(Account!$Q$2=TRUE,SUM($DZ8,$FV8,$GF8,$GZ8:$HE8),SUM($DZ8,$ES8,$FU8:$FV8,$GF8,$GZ8:$HE8)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E8),Usage!$P8,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D8,FctrChngDts!$C$17<=Usage!$E8),SUM(FctrChngDts!$C$17-Usage!$D8),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E8),Usage!$P8,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D8,FctrChngDts!$C$19<=Usage!$E8),SUM(FctrChngDts!$C$19-Usage!$D8),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK8*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK8*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL8*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL8*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D8))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A8,Tenant!$A:$J,8,FALSE)=TRUE,$GG8<0),0,SUM(SUM(SUM($GG8/$P8*$GP8)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A8,Tenant!$A:$J,8,FALSE)=TRUE,$GG8<0),0,SUM(SUM(SUM($GG8/$P8*$GQ8)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D8))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A8,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV8*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A8,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW8*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU8:$DA8,$EU8,$EA8:$EF8,$FA8)-SUM(SUM($BW8:$CB8)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD8:$DJ8,$FC8,$EG8:$EL8,$FI8)-SUM(SUM($CC8:$CH8)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM8:$DS8,$FK8,$EM8:$ER8,$FQ8)-SUM(SUM($CI8:$CN8)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO8,$CU8:$DA8,$EU8,$EW8,$EY8,$EA8:$EF8,$FA8,$CP8,$DD8:$DJ8,$FC8,$FE8,$FG8,$EG8:$EL8,$FI8)/$P8*$S8)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO8,$CU8:$DA8,$EU8,$EW8,$EY8,$EA8:$EF8,$FA8,$CP8,$DD8:$DJ8,$FC8,$FE8,$FG8,$EG8:$EL8,$FI8)/$P8*$V8)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ8,$DM8:$DS8,$FK8,$FM8,$FO8,$EM8:$ER8,$FQ8)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D8,BslnAllctnCrrnt!$A$1<=$E8),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK8=\"FSP1\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$Q8,BslnAllctnCrrnt!$A$1<$R8),SUM(BslnAllctnCrrnt!$A$1-$Q8),IF(AND($AK8=\"FSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$Q8,BslnAllctnCrrnt!$A$1<$R8),SUM(BslnAllctnCrrnt!$A$1-$Q8),IF(AND($AK8=\"FSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),$I8,IF(AND($AK8=\"SSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$Q8,BslnAllctnCrrnt!$A$1<$R8),SUM(BslnAllctnCrrnt!$A$1-$Q8),IF(AND($AK8=\"SSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),$I8,0)))))","v":0},{"$f":"IF(AND($AK8=\"FSP1\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$Q8,BslnAllctnCrrnt!$A$1<$R8),SUM($I8-$HG8),IF(AND($AK8=\"FSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$Q8,BslnAllctnCrrnt!$A$1<$R8),SUM($I8-$HG8),IF(AND($AK8=\"FSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM($I8-$HG8),IF(AND($AK8=\"SSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$Q8,BslnAllctnCrrnt!$A$1<$R8),SUM($I8-$HG8),IF(AND($AK8=\"SSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM($I8-$HG8),0)))))","v":0},{"$f":"IF(AND($AK8=\"SSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$Q8,BslnAllctnCrrnt!$A$1<$R8),0,IF(AND(FctrChngDts!$A$2>=$D8,FctrChngDts!$B$2<$E8),IF(AND($AK8=\"SSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM(BslnAllctnCrrnt!$A$1-$T8),0),IF(AND($AK8=\"FSP2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM(BslnAllctnCrrnt!$A$1-$T8),IF(AND($AK8=\"FSP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM(BslnAllctnCrrnt!$A$1-$T8),IF(AND($AK8=\"FSP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$W8,BslnAllctnCrrnt!$A$1<$X8),$K8,IF(AND($AK8=\"FSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$Q8,BslnAllctnCrrnt!$A$1<$R8),0,IF(AND($AK8=\"FSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM(BslnAllctnCrrnt!$A$1-$T8),IF(AND($AK8=\"SSP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM(BslnAllctnCrrnt!$A$1-$T8),IF(AND($AK8=\"SSP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$W8,BslnAllctnCrrnt!$A$1<$X8),$K8,0)))))))))","v":0},{"$f":"IF(AND($AK8=\"SSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$Q8,BslnAllctnCrrnt!$A$1<$R8),SUM($K8-$HI8),IF(AND($AK8=\"SSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM($K8-$HI8),IF(AND($AK8=\"FSP2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM($K8-$HI8),IF(AND($AK8=\"FSP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM($K8-$HI8),IF(AND($AK8=\"FSP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$W8,BslnAllctnCrrnt!$A$1<$X8),SUM($K8-$HI8),IF(AND($AK8=\"FSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$Q8,BslnAllctnCrrnt!$A$1<$R8),SUM($K8-$HI8),IF(AND($AK8=\"FSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM($K8-$HI8),IF(AND($AK8=\"SSP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM($K8-$HI8),IF(AND($AK8=\"SSP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$W8,BslnAllctnCrrnt!$A$1<$X8),SUM($K8-$HI8),0)))))))))","v":0},{"$f":"IF(AND($AK8=\"FSP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),0,IF(AND($AK8=\"FSP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$W8,BslnAllctnCrrnt!$A$1<$X8),SUM(BslnAllctnCrrnt!$A$1-$W8),IF(AND($AK8=\"FSP3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$W8,BslnAllctnCrrnt!$A$1<$X8),SUM(BslnAllctnCrrnt!$A$1-$W8),0)))","v":0},{"$f":"IF(AND($AK8=\"FSP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM($M8-$HK8),IF(AND($AK8=\"FSP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$W8,BslnAllctnCrrnt!$A$1<$X8),SUM($M8-$HK8),IF(AND($AK8=\"FSP3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$W8,BslnAllctnCrrnt!$A$1<$X8),SUM($M8-$HK8),0)))","v":0},{"$f":"IF(AND($AK8=\"FWP1\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$Q8,BslnAllctnCrrnt!$A$1<$R8),SUM(BslnAllctnCrrnt!$A$1-$Q8),IF(AND($AK8=\"FWP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$Q8,BslnAllctnCrrnt!$A$1<$R8),SUM(BslnAllctnCrrnt!$A$1-$Q8),IF(AND($AK8=\"FWP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),$J8,IF(AND(FctrChngDts!$A$2>=$D8,FctrChngDts!$B$2<$E8),IF(AND($AK8=\"SSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$Q8,BslnAllctnCrrnt!$A$1<$R8),SUM(BslnAllctnCrrnt!$A$1-$Q8),0),IF(AND($AK8=\"SSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),$J8,0)))))","v":0},{"$f":"IF(AND($AK8=\"FWP1\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$Q8,BslnAllctnCrrnt!$A$1<$R8),SUM($J8-$HM8),IF(AND($AK8=\"FWP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$Q8,BslnAllctnCrrnt!$A$1<$R8),SUM($J8-$HM8),IF(AND($AK8=\"FWP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM($J8-$HM8),IF(AND($AK8=\"SSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$Q8,BslnAllctnCrrnt!$A$1<$R8),SUM($J8-$HM8),IF(AND($AK8=\"SSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM($J8-$HM8),0)))))","v":0},{"$f":"IF(AND($AK8=\"FWP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$Q8,BslnAllctnCrrnt!$A$1<$R8),0,IF(AND($AK8=\"FWP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM(BslnAllctnCrrnt!$A$1-$T8),IF(AND($AK8=\"FWP2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM(BslnAllctnCrrnt!$A$1-$T8),IF(AND($AK8=\"FWP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM(BslnAllctnCrrnt!$A$1-$T8),IF(AND($AK8=\"FWP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$W8,BslnAllctnCrrnt!$A$1<$X8),$L8,IF(AND($AK8=\"SSP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM(BslnAllctnCrrnt!$A$1-$T8),IF(AND($AK8=\"SSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$Q8,BslnAllctnCrrnt!$A$1<$R8),0,IF(AND($AK8=\"SSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM(BslnAllctnCrrnt!$A$1-$T8),0))))))))","v":0},{"$f":"IF(AND($AK8=\"FWP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$Q8,BslnAllctnCrrnt!$A$1<$R8),SUM($L8-$HO8),IF(AND($AK8=\"FWP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM($L8-$HO8),IF(AND($AK8=\"FWP2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM($L8-$HO8),IF(AND($AK8=\"FWP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM($L8-$HO8),IF(AND($AK8=\"FWP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$W8,BslnAllctnCrrnt!$A$1<$X8),SUM($L8-$HO8),IF(AND($AK8=\"SSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$Q8,BslnAllctnCrrnt!$A$1<$R8),SUM($L8-$HO8),IF(AND($AK8=\"SSP1P2\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM($L8-$HO8),0)))))))","v":0},{"$f":"IF(AND($AK8=\"FWP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),0,IF(AND($AK8=\"FWP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$W8,BslnAllctnCrrnt!$A$1<$X8),SUM(BslnAllctnCrrnt!$A$1-$W8),IF(AND($AK8=\"FWP3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$W8,BslnAllctnCrrnt!$A$1<$X8),SUM(BslnAllctnCrrnt!$A$1-$W8),IF(AND($AK8=\"SSP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),0,IF(AND($AK8=\"SSP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$W8,BslnAllctnCrrnt!$A$1<$X8),SUM(BslnAllctnCrrnt!$A$1-$W8),0)))))","v":0},{"$f":"IF(AND($AK8=\"FWP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM($N8-$HQ8),IF(AND($AK8=\"FWP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$W8,BslnAllctnCrrnt!$A$1<$X8),SUM($N8-$HQ8),IF(AND($AK8=\"FWP3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$W8,BslnAllctnCrrnt!$A$1<$X8),SUM($N8-$HQ8),IF(AND($AK8=\"SSP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$T8,BslnAllctnCrrnt!$A$1<$U8),SUM($N8-$HQ8),IF(AND($AK8=\"SSP2P3\",$HF8=TRUE,BslnAllctnCrrnt!$A$1>=$W8,BslnAllctnCrrnt!$A$1<$X8),SUM($N8-$HQ8),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[8,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G9),0,IF($F9<=$G9,SUM($G9-$F9),IF($F9>$G9,SUM((Account!$L$2-Usage!$F9)+Usage!$G9+1))))","v":0},{"$f":"IF($Q9=0,0,IF($R9=0,0,IF(AND($Q9<FctrChngDts!$A$2,$R9>=FctrChngDts!$A$2),SUM($R9-FctrChngDts!$A$2+1),IF(AND($Q9>=FctrChngDts!$A$2,$R9>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q9),IF(AND($Q9>=FctrChngDts!$A$2,$R9<FctrChngDts!$B$2),SUM($R9-$Q9+1),0)))))","v":0},{"$f":"IF($Q9=0,0,IF($R9=0,0,IF(AND($Q9<FctrChngDts!$A$2,$R9>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q9),IF(AND($Q9<FctrChngDts!$A$2,$R9<FctrChngDts!$A$2),SUM($R9-$Q9+1),IF(AND($Q9>FctrChngDts!$A$2,$R9>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R9+1),0)))))","v":0},{"$f":"IF($T9=0,0,IF($U9=0,0,IF(AND($T9<FctrChngDts!$A$2,$U9>=FctrChngDts!$A$2),SUM($U9-FctrChngDts!$A$2+1),IF(AND($T9>=FctrChngDts!$A$2,$U9<FctrChngDts!$B$2),SUM($U9-$T9+1),IF(AND($T9>=FctrChngDts!$A$2,$U9>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T9)<0),0,IF(AND($T9>=FctrChngDts!$A$2,$U9>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T9),0))))))","v":0},{"$f":"IF($T9=0,0,IF($U9=0,0,IF(AND($T9<FctrChngDts!$A$2,$U9>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T9),IF(AND($T9>=FctrChngDts!$B$2,$U9>=FctrChngDts!$B$2),SUM($U9-$T9+1),IF(AND($T9<FctrChngDts!$A$2,$U9<FctrChngDts!$A$2),SUM($U9-$T9+1),IF(AND($T9>=FctrChngDts!$A$2,$U9>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U9+1),0))))))","v":0},{"$f":"IF($W9=0,0,IF($X9=0,0,IF(AND($W9>=FctrChngDts!$A$2,$X9>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W9)<0),0,IF(AND($W9>=FctrChngDts!$A$2,$X9>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W9),IF(AND($W9>=FctrChngDts!$A$2,$X9<FctrChngDts!$B$2),SUM($X9-$W9+1),IF(AND($W9<FctrChngDts!$A$2,$X9>=FctrChngDts!$A$2),SUM($X9-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W9=0,0,IF($X9=0,0,IF(AND($W9<FctrChngDts!$A$2,$X9<FctrChngDts!$A$2),SUM($X9-$W9+1),IF(AND($W9>=FctrChngDts!$A$2,$X9>=FctrChngDts!$B$2,SUM($X9-FctrChngDts!$B$2+1)<=$Y9),SUM($X9-FctrChngDts!$B$2+1),IF(AND($W9>=FctrChngDts!$A$2,$X9>=FctrChngDts!$B$2),SUM($X9-$W9+1),IF(AND($W9<FctrChngDts!$A$2,$X9>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W9),0))))))","v":0},{"$f":"IF(AND($D9>=FctrChngDts!$C$2,$E9<FctrChngDts!$E$2),\"1\",IF(AND($D9>=FctrChngDts!$E$2,$E9<FctrChngDts!$G$2),\"2\",IF(AND($D9>=FctrChngDts!$G$2,$E9<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D9>=FctrChngDts!$D$2,,IF(AND($D9>=FctrChngDts!$C$2,$D9<=FctrChngDts!$D$2),$D9,IF(AND($D9>=FctrChngDts!$C$2,$D9>=FctrChngDts!$D$2,$E9>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D9>FctrChngDts!$D$2,,IF($D9=FctrChngDts!$D$2,$D9,IF(AND($D9>=FctrChngDts!$C$2,$E9<FctrChngDts!$D$2),$E9,IF(AND($D9>=FctrChngDts!$C$2,$E9>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D9>=FctrChngDts!$D$2,$E9>=FctrChngDts!$D$2,$E9>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E9<FctrChngDts!$D$2,$E9<=FctrChngDts!$D$2),$E9,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D9<FctrChngDts!$E$2,$E9<FctrChngDts!$E$2),,IF($D9>FctrChngDts!$F$2,,IF(AND($D9>=FctrChngDts!$E$2,$D9<=FctrChngDts!$F$2),$D9,IF(AND($D9>=FctrChngDts!$E$2,$D9>=FctrChngDts!$F$2,$E9>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D9>FctrChngDts!$F$2,,IF($E9=FctrChngDts!$F$2,$E9,IF(AND($D9<FctrChngDts!$E$2,$E9<=FctrChngDts!$F$2),$E9,IF(AND($D9>=FctrChngDts!$E$2,$E9<FctrChngDts!$F$2),$E9,IF(AND($D9>=FctrChngDts!$E$2,$E9>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D9>=FctrChngDts!$F$2,$E9>=FctrChngDts!$F$2,$E9>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D9<FctrChngDts!$G$2,$E9<FctrChngDts!$G$2),,IF($D9>FctrChngDts!$H$2,,IF(AND($D9>=FctrChngDts!$G$2,$D9<=FctrChngDts!$H$2),$D9,IF(AND($D9>=FctrChngDts!$G$2,$D9>=FctrChngDts!$H$2,$E9>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D9>FctrChngDts!$H$2,,IF($E9=FctrChngDts!$H$2,$E9,IF(AND($D9<FctrChngDts!$G$2,$E9<=FctrChngDts!$H$2),$E9,IF(AND($D9>=FctrChngDts!$G$2,$E9<FctrChngDts!$H$2),$E9,IF(AND($D9>=FctrChngDts!$G$2,$E9>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D9>=FctrChngDts!$H$2,$E9>=FctrChngDts!$H$2,$E9>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A9,Tenant!$A9:$J308,6,FALSE)","v":0},{"$f":"VLOOKUP($A9,Tenant!$A9:$J308,7,FALSE)","v":0},{"$f":"VLOOKUP($A9,Tenant!$A9:$J308,10,FALSE)","v":0},0,{"$f":"IF(AND($AK9=\"FSP2\",$AJ9=FALSE,$HF9=FALSE),SUM($K9*FctrChngDts!$C$9),IF(AND($AK9=\"FSP2\",$AJ9=TRUE,$HF9=FALSE),SUM($K9*FctrChngDts!$C$10),IF(AND($AK9=\"FSP2P3\",$AJ9=FALSE,$HF9=FALSE),SUM(SUM($K9,$M9)*FctrChngDts!$C$9),IF(AND($AK9=\"FSP2P3\",$AJ9=TRUE,$HF9=FALSE),SUM(SUM($K9,$M9)*FctrChngDts!$C$10),IF(AND($AK9=\"FSP3\",$AJ9=FALSE,$HF9=FALSE),SUM($M9*FctrChngDts!$C$9),IF(AND($AK9=\"FSP3\",$AJ9=TRUE,$HF9=FALSE),SUM($M9*FctrChngDts!$C$10),IF(AND($AK9=\"FSP1\",$AJ9=FALSE,$HF9=FALSE),SUM($I9*FctrChngDts!$C$9),IF(AND($AK9=\"FSP1\",$AJ9=TRUE,$HF9=FALSE),SUM($I9*FctrChngDts!$C$10),IF(AND($AK9=\"FSP1P2\",$AJ9=FALSE,$HF9=FALSE),SUM(SUM($I9,$K9)*FctrChngDts!$C$9),IF(AND($AK9=\"FSP1P2\",$AJ9=TRUE,$HF9=FALSE),SUM(SUM($I9,$K9)*FctrChngDts!$C$10),IF(AND($Z9=\"Summer\",$AK9=\"SSP2P3\",$AJ9=FALSE,$HF9=FALSE),SUM(SUM(SUM(SUM($K9,$M9)*FctrChngDts!$C$9),SUM(SUM($L9,$N9)*FctrChngDts!$C$11))*$AF9),IF(AND($Z9=\"Summer\",$AK9=\"SSP2P3\",$AJ9=TRUE,$HF9=FALSE),SUM(SUM(SUM(SUM($K9,$M9)*FctrChngDts!$C$10),SUM(SUM($L9,$N9)*FctrChngDts!$C$12))*$AF9),IF(AND($Z9=\"Winter\",$AK9=\"SSP2P3\",$AJ9=FALSE,$HF9=FALSE),SUM(SUM(SUM(SUM($K9,$M9)*FctrChngDts!$C$9),SUM(SUM($L9,$N9)*FctrChngDts!$C$11))-$AO9),IF(AND($Z9=\"Winter\",$AK9=\"SSP2P3\",$AJ9=TRUE,$HF9=FALSE),SUM(SUM(SUM(SUM($K9,$M9)*FctrChngDts!$C$10),SUM(SUM($L9,$N9)*FctrChngDts!$C$12))-$AO9),IF(AND($Z9=\"Summer\",$AK9=\"SSP1P2\",$AJ9=FALSE,$HF9=FALSE),SUM(SUM(SUM(SUM($I9,$K9)*FctrChngDts!$C$9),SUM(SUM($J9,$L9)*FctrChngDts!$C$11))*$AF9),IF(AND($Z9=\"Summer\",$AK9=\"SSP1P2\",$AJ9=TRUE,$HF9=FALSE),SUM(SUM(SUM(SUM($I9,$K9)*FctrChngDts!$C$10),SUM(SUM($J9,$L9)*FctrChngDts!$C$12))*$AF9),IF(AND($Z9=\"Winter\",$AK9=\"SSP1P2\",$AJ9=FALSE,$HF9=FALSE),SUM(SUM(SUM(SUM($I9,$K9)*FctrChngDts!$C$9),SUM(SUM($J9,$L9)*FctrChngDts!$C$11))-$AO9),IF(AND($Z9=\"Winter\",$AK9=\"SSP1P2\",$AJ9=TRUE,$HF9=FALSE),SUM(SUM(SUM(SUM($I9,$K9)*FctrChngDts!$C$10),SUM(SUM($J9,$L9)*FctrChngDts!$C$12))-$AO9),IF(AND($AK9=\"FSP2\",$AJ9=FALSE,$HF9=TRUE),SUM(SUM($HI9*FctrChngDts!$B$9),SUM($HJ9*FctrChngDts!$C$9)),IF(AND($AK9=\"FSP2\",$AJ9=TRUE,$HF9=TRUE),SUM(SUM($HI9*FctrChngDts!$B$10),SUM($HJ9*FctrChngDts!$C$10)),IF(AND($AK9=\"FSP2P3\",$AJ9=FALSE,$HF9=TRUE),SUM(SUM(SUM($HI9,$HK9)*FctrChngDts!$B$9),SUM(SUM($HJ9,$HL9)*FctrChngDts!$C$9)),IF(AND($AK9=\"FSP2P3\",$AJ9=TRUE,$HF9=TRUE),SUM(SUM(SUM($HI9,$HK9)*FctrChngDts!$B$10),SUM(SUM($HJ9,$HL9)*FctrChngDts!$C$10)),IF(AND($AK9=\"FSP3\",$AJ9=FALSE,$HF9=TRUE),SUM(SUM($HK9*FctrChngDts!$B$9),SUM($HL9*FctrChngDts!$C$9)),IF(AND($AK9=\"FSP3\",$AJ9=TRUE,$HF9=TRUE),SUM(SUM($HK9*FctrChngDts!$B$10),SUM($HL9*FctrChngDts!$C$10)),IF(AND($AK9=\"FSP1\",$AJ9=FALSE,$HF9=TRUE),SUM(SUM($HG9*FctrChngDts!$B$9),SUM($HH9*FctrChngDts!$C$9)),IF(AND($AK9=\"FSP1\",$AJ9=TRUE,$HF9=TRUE),SUM(SUM($HG9*FctrChngDts!$B$10),SUM($HH9*FctrChngDts!$C$10)),IF(AND($AK9=\"FSP1P2\",$AJ9=FALSE,$HF9=TRUE),SUM(SUM(SUM($HG9,$HI9)*FctrChngDts!$B$9),SUM(SUM($HH9,$HJ9)*FctrChngDts!$C$9)),IF(AND($AK9=\"FSP1P2\",$AJ9=TRUE,$HF9=TRUE),SUM(SUM(SUM($HG9,$HI9)*FctrChngDts!$B$10),SUM(SUM($HG9,$HI9)*FctrChngDts!$C$10)),IF(AND($Z9=\"Summer\",$AK9=\"SSP2P3\",$AJ9=FALSE,$HF9=TRUE),SUM(SUM(SUM(SUM($HI9,$HK9)*FctrChngDts!$B$9),SUM(SUM($HJ9,$HL9)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO9,$HQ9)*FctrChngDts!$B$11),SUM(SUM($HP9,$HR9)*FctrChngDts!$C$11))*$AF9),IF(AND($Z9=\"Summer\",$AK9=\"SSP2P3\",$AJ9=TRUE,$HF9=TRUE),SUM(SUM(SUM(SUM($HI9,$HK9)*FctrChngDts!$B$10),SUM(SUM($HJ9,$HL9)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO9,$HQ9)*FctrChngDts!$B$12),SUM(SUM($HP9,$HR9)*FctrChngDts!$C$12))*$AF9),IF(AND($Z9=\"Winter\",$AK9=\"SSP2P3\",$AJ9=FALSE,$HF9=TRUE),SUM(SUM(SUM(SUM($HI9,$HK9)*FctrChngDts!$B$9),SUM(SUM($HJ9,$HL9)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO9,$HQ9)*FctrChngDts!$B$11),SUM(SUM($HP9,$HR9)*FctrChngDts!$C$11))-$AO9),IF(AND($Z9=\"Winter\",$AK9=\"SSP2P3\",$AJ9=TRUE,$HF9=TRUE),SUM(SUM(SUM(SUM($HI9,$HK9)*FctrChngDts!$B$10),SUM(SUM($HO9,$HQ9)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO9,$HQ9)*FctrChngDts!$B$12),SUM(SUM($HP9,$HR9)*FctrChngDts!$C$12))-$AO9),IF(AND($Z9=\"Summer\",$AK9=\"SSP1P2\",$AJ9=FALSE,$HF9=TRUE),SUM(SUM(SUM(SUM($HG9,$HI9)*FctrChngDts!$B$9),SUM(SUM($HH9,$HJ9)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM9,$HO9)*FctrChngDts!$B$11),SUM(SUM($HN9,$HP9)*FctrChngDts!$C$11))*$AF9),IF(AND($Z9=\"Summer\",$AK9=\"SSP1P2\",$AJ9=TRUE,$HF9=TRUE),SUM(SUM(SUM(SUM($HG9,$HI9)*FctrChngDts!$B$10),SUM(SUM($HH9,$HJ9)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM9,$HO9)*FctrChngDts!$B$12),SUM(SUM($HN9,$HP9)*FctrChngDts!$C$12))*$AF9),IF(AND($Z9=\"Winter\",$AK9=\"SSP1P2\",$AJ9=FALSE,$HF9=TRUE),SUM(SUM(SUM(SUM($HG9,$HI9)*FctrChngDts!$B$9),SUM(SUM($HH9,$HJ9)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM9,$HO9)*FctrChngDts!$B$11),SUM(SUM($HN9,$HP9)*FctrChngDts!$C$11))-$AO9),IF(AND($Z9=\"Winter\",$AK9=\"SSP1P2\",$AJ9=TRUE,$HF9=TRUE),SUM(SUM(SUM(SUM($HG9,$HI9)*FctrChngDts!$B$10),SUM(SUM($HH9,$HJ9)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM9,$HO9)*FctrChngDts!$B$12),SUM(SUM($HN9,$HP9)*FctrChngDts!$C$12))-$AO9),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK9=\"FWP1\",$AJ9=FALSE,$HF9=FALSE),SUM($J9*FctrChngDts!$C$11),IF(AND($AK9=\"FWP1\",$AJ9=TRUE,$HF9=FALSE),SUM($J9*FctrChngDts!$C$12),IF(AND($AK9=\"FWP1P2\",$AJ9=FALSE,$HF9=FALSE),SUM(SUM($J9,$L9)*FctrChngDts!$C$11),IF(AND($AK9=\"FWP1P2\",$AJ9=TRUE,$HF9=FALSE),SUM(SUM($J9,$L9)*FctrChngDts!$C$12),IF(AND($AK9=\"FWP2\",$AJ9=FALSE,$HF9=FALSE),SUM($L9*FctrChngDts!$C$11),IF(AND($AK9=\"FWP2\",$AJ9=TRUE,$HF9=FALSE),SUM($L9*FctrChngDts!$C$12),IF(AND($AK9=\"FWP2P3\",$AJ9=FALSE,$HF9=FALSE),SUM(SUM($L9,$N9)*FctrChngDts!$C$11),IF(AND($AK9=\"FWP2P3\",$AJ9=TRUE,$HF9=FALSE),SUM(SUM($L9,$N9)*FctrChngDts!$C$12),IF(AND($AK9=\"FWP3\",$AJ9=FALSE,$HF9=FALSE),SUM($N9*FctrChngDts!$C$11),IF(AND($AK9=\"FWP3\",$AJ9=TRUE,$HF9=FALSE),SUM($N9*FctrChngDts!$C$12),IF(AND($Z9=\"Winter\",$AK9=\"SSP1P2\",$AJ9=FALSE,$HF9=FALSE),SUM(SUM(SUM($I9,$K9)*FctrChngDts!$C$9),SUM(SUM($J9,$L9)*FctrChngDts!$C$11))*$AG9,IF(AND($Z9=\"Winter\",$AK9=\"SSP1P2\",$AJ9=TRUE,$HF9=FALSE),SUM(SUM(SUM($I9,$K9)*FctrChngDts!$B$10),SUM(SUM($J9,$L9)*FctrChngDts!$B$12))*$AG9,IF(AND($Z9=\"Summer\",$AK9=\"SSP1P2\",$AJ9=FALSE,$HF9=FALSE),SUM(SUM(SUM($I9,$K9)*FctrChngDts!$B$9),SUM(SUM($J9,$L9)*FctrChngDts!$B$11))-$AJ9,IF(AND($Z9=\"Summer\",$AK9=\"SSP1P2\",$AJ9=TRUE,$HF9=FALSE),SUM(SUM(SUM($I9,$K9)*FctrChngDts!$C$10),SUM(SUM($J9,$L9)*FctrChngDts!$C$12))-$AJ9,IF(AND($Z9=\"Winter\",$AK9=\"SSP2P3\",$AJ9=FALSE,$HF9=FALSE),SUM(SUM(SUM($K9,$M9)*FctrChngDts!$C$9),SUM(SUM($L9,$N9)*FctrChngDts!$C$11))*$AG9,IF(AND($Z9=\"Winter\",$AK9=\"SSP2P3\",$AJ9=TRUE,$HF9=FALSE),SUM(SUM(SUM($K9,$M9)*FctrChngDts!$C$10),SUM(SUM($L9,$N9)*FctrChngDts!$C$12))*$AG9,IF(AND($Z9=\"Summer\",$AK9=\"SSP2P3\",$AJ9=FALSE,$HF9=FALSE),SUM(SUM(SUM($K9,$M9)*FctrChngDts!$C$9),SUM(SUM($L9,$N9)*FctrChngDts!$C$11))-$AJ9,IF(AND($Z9=\"Summer\",$AK9=\"SSP2P3\",$AJ9=TRUE,$HF9=FALSE),SUM(SUM(SUM($K9,$M9)*FctrChngDts!$C$10),SUM(SUM($L9,$N9)*FctrChngDts!$C$12))-$AJ9,IF(AND($AK9=\"FWP1\",$AJ9=FALSE,$HF9=TRUE),SUM(SUM($HM9*FctrChngDts!$B$11),SUM($HN9*FctrChngDts!$C$11)),IF(AND($AK9=\"FWP1\",$AJ9=TRUE,$HF9=TRUE),SUM(SUM($HM9*FctrChngDts!$B$12),SUM($HN9*FctrChngDts!$C$12)),IF(AND($AK9=\"FWP1P2\",$AJ9=FALSE,$HF9=TRUE),SUM(SUM(SUM($HM9,$HO9)*FctrChngDts!$B$11),SUM(SUM($HN9,$HP9)*FctrChngDts!$C$11)),IF(AND($AK9=\"FWP1P2\",$AJ9=TRUE,$HF9=TRUE),SUM(SUM(SUM($HM9,$KP9)*FctrChngDts!$C$12),SUM(SUM($HN9,$HP9)*FctrChngDts!$C$12)),IF(AND($AK9=\"FWP2\",$AJ9=FALSE,$HF9=TRUE),SUM(SUM($HO9*FctrChngDts!$B$11),SUM($HO9*FctrChngDts!$C$11)),IF(AND($AK9=\"FWP2\",$AJ9=TRUE,$HF9=TRUE),SUM(SUM($HO9*FctrChngDts!$B$12),SUM($HO9*FctrChngDts!$C$12)),IF(AND($AK9=\"FWP2P3\",$AJ9=FALSE,$HF9=TRUE),SUM(SUM(SUM($HO9,$HQ9)*FctrChngDts!$C$11),SUM(SUM($HP9,$HR9)*FctrChngDts!$C$11)),IF(AND($AK9=\"FWP2P3\",$AJ9=TRUE,$HF9=TRUE),SUM(SUM(SUM($HO9,$HQ9)*FctrChngDts!$C$12),SUM(SUM($HP9,$HR9)*FctrChngDts!$C$12)),IF(AND($AK9=\"FWP3\",$AJ9=FALSE,$HF9=TRUE),SUM(SUM($HQ9*FctrChngDts!$B$11),SUM($HR9*FctrChngDts!$C$11)),IF(AND($AK9=\"FWP3\",$AJ9=TRUE,$HF9=TRUE),SUM(SUM($HQ9*FctrChngDts!$B$12),SUM($HR9*FctrChngDts!$C$12)),IF(AND($Z9=\"Winter\",$AK9=\"SSP1P2\",$AJ9=FALSE,$HF9=TRUE),SUM(SUM(SUM(SUM($HG9,$HI9)*FctrChngDts!$B$9),SUM(SUM($HH9,$HJ9)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM9,$HO9)*FctrChngDts!$B$11),SUM(SUM($HN9,$HP9)*FctrChngDts!$C$11))*$AG9),IF(AND($Z9=\"Winter\",$AK9=\"SSP1P2\",$AJ9=TRUE,$HF9=TRUE),SUM(SUM(SUM(SUM($HG9,$HI9)*FctrChngDts!$B$10), SUM(SUM($HH9,$HJ9)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM9,$HO9)*FctrChngDts!$B$12),SUM(SUM($HN9,$HP9)*FctrChngDts!$C$12))*$AG9),IF(AND($Z9=\"Summer\",$AK9=\"SSP1P2\",$AJ9=FALSE,$HF9=TRUE),SUM(SUM(SUM(SUM($HG9,$HI9)*FctrChngDts!$B$9),SUM(SUM($HH9,$HJ9)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM9,$HO9)*FctrChngDts!$B$11),SUM(SUM($HN9,$HP9)*FctrChngDts!$C$11))-$AJ9),IF(AND($Z9=\"Summer\",$AK9=\"SSP1P2\",$AJ9=TRUE,$HF9=TRUE),SUM(SUM(SUM(SUM($HG9,$HI9)*FctrChngDts!$B$10),SUM(SUM($HH9,$HJ9)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM9,$HO9)*FctrChngDts!$B$12),SUM(SUM($HN9,$HP9)*FctrChngDts!$C$12))-$AJ9),IF(AND($Z9=\"Winter\",$AK9=\"SSP2P3\",$AJ9=FALSE,$HF9=TRUE),SUM(SUM(SUM(SUM($HI9,$HK9)*FctrChngDts!$B$9),SUM(SUM($HJ9,$HL9)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO9,$HQ9)*FctrChngDts!$B$11),SUM(SUM($HP9,$HR9)*FctrChngDts!$C$11))*$AG9),IF(AND($Z9=\"Winter\",$AK9=\"SSP2P3\",$AJ9=TRUE,$HF9=TRUE),SUM(SUM(SUM(SUM($HI9,$HK9)*FctrChngDts!$B$10), SUM(SUM($HJ9,$HL9)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO9,$HQ9)*FctrChngDts!$B$12),SUM(SUM($HP9,$HR9)*FctrChngDts!$C$12))*$AG9),IF(AND($Z9=\"Summer\",$AK9=\"SSP2P3\",$AJ9=FALSE,$HF9=TRUE),SUM(SUM(SUM(SUM($HI9,$HK9)*FctrChngDts!$B$9),SUM(SUM($HJ9,$HL9)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO9,$HQ9)*FctrChngDts!$B$11),SUM(SUM($HP9,$HR9)*FctrChngDts!$C$11))-$AJ9),IF(AND($Z9=\"Summer\",$AK9=\"SSP2P3\",$AJ9=TRUE,$HF9=TRUE),SUM(SUM(SUM(SUM($HI9,$HK9)*FctrChngDts!$B$10), SUM(SUM($HJ9,$HL9)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO9,$HQ9)*FctrChngDts!$B$12),SUM(SUM($HP9,$HR9)*FctrChngDts!$C$12))-$AJ9),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK9=\"FSP1\",$AH9=TRUE,SUM(SUM(SUM($AI9*FctrChngDts!$B$13)*I9),$AR9)>$AD9),$AD9,IF(AND($AK9=\"FSP1\",$AH9=TRUE,SUM(SUM(SUM($AI9*FctrChngDts!$B$13)*$I9),$AR9)<=$AD9),SUM(SUM(SUM($AI9*FctrChngDts!$B$13)*$I9),$AR9),IF(AND($Z9=\"Summer\",$AK9=\"SSP1\",$AH9=TRUE,SUM(SUM(SUM(SUM($I9,$J9)*SUM($AI9*FctrChngDts!$B$13))*$AF9),$AR9)>$AD9),$AD9,IF(AND($Z9=\"Summer\",$AK9=\"SSP1\",$AH9=TRUE,SUM(SUM(SUM(SUM($I9,$J9)*SUM($AI9*FctrChngDts!$B$13))*$AF9),$AR9)<=$AD9),SUM(SUM(SUM(SUM($I9,$J9)*SUM($AI9*FctrChngDts!$B$13))*$AF9),$AR9),IF(AND($Z9=\"Winter\",$AK9=\"SSP1\",$AH9=TRUE,SUM(SUM(SUM(SUM($I9,$J9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AU9:$AW9)),$AR9)>$AD9),$AD9,IF(AND($Z9=\"Winter\",$AK9=\"SSP1\",$AH9=TRUE,SUM(SUM(SUM(SUM($I9,$J9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AU9:$AW9)),$AR9)<=$AD9),SUM(SUM(SUM(SUM($I9,$J9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AU9:$AW9)),$AR9),IF(AND($AK9=\"FSP1P2\",$AH9=TRUE,SUM(SUM(SUM(SUM($I9,$K9)*SUM($AI9*FctrChngDts!$B$13))*$AF9),$AR9)>$AD9),$AD9,IF(AND($AK9=\"FSP1P2\",$AH9=TRUE,SUM(SUM(SUM(SUM($I9,$K9)*SUM($AI9*FctrChngDts!$B$13))*$AF9),$AR9)<=$AD9),SUM(SUM(SUM(SUM($I9,$K9)*SUM($AI9*FctrChngDts!$B$13))*$AF9),$AR9),IF(AND($Z9=\"Summer\",$AK9=\"SSP1P2\",$AH9=TRUE,SUM(SUM(SUM(SUM($I9,$K9,$J9,$L9)*SUM($AI9*FctrChngDts!$B$13))*$AF9),$AR9)>$AD9),$AD9,IF(AND($Z9=\"Summer\",$AK9=\"SSP1P2\",$AH9=TRUE,SUM(SUM(SUM(SUM($I9,$K9,$J9,$L9)*SUM($AI9*FctrChngDts!$B$13))*$AF9),$AR9)<=$AD9),SUM(SUM(SUM(SUM($I9,$K9,$J9,$L9)*SUM($AI9*FctrChngDts!$B$13))*$AF9),$AR9),IF(AND($Z9=\"Winter\",$AK9=\"SSP1P2\",$AH9=TRUE,SUM(SUM(SUM(SUM($I9,$K9,$J9,$L9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AU9:$AW9)),$AR9)>$AD9),$AD9,IF(AND($Z9=\"Winter\",$AK9=\"SSP1P2\",$AH9=TRUE,SUM(SUM(SUM(SUM($I9,$K9,$J9,$L9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AU9:$AW9)),$AR9)<=$AD9),MIN($AD9,SUM($AL9,SUM(SUM(SUM(SUM($I9,$K9,$J9,$L9)*SUM($AI9*FctrChngDts!$B$13))*$AF9)))),IF(AND($AK9=\"FSP2\",$AH9=TRUE,SUM(SUM(SUM($AI9*FctrChngDts!$B$13)*$K9),$AR9)>$AD9),$AD9,IF(AND($AK9=\"FSP2\",$AH9=TRUE,SUM(SUM(SUM($AI9*FctrChngDts!$B$13)*$K9),$AR9)<=$AD9),SUM(SUM(SUM($AI9*FctrChngDts!$B$13)*$K9),$AR9),IF(AND($Z9=\"Summer\",$AK9=\"SSP2\",$AH9=TRUE,SUM(SUM(SUM(SUM($K9,$L9)*SUM($AI9*FctrChngDts!$B$13))*$AF9),$AR9)>$AD9),$AD9,IF(AND($Z9=\"Summer\",$AK9=\"SSP2\",$AH9=TRUE,SUM(SUM(SUM(SUM($K9,$L9)*SUM($AI9*FctrChngDts!$B$13))*$AF9),$AR9)<=$AD9),SUM(SUM(SUM(SUM($K9,$L9)*SUM($AI9*FctrChngDts!$B$13))*$AF9),$AR9),IF(AND($Z9=\"Winter\",$AK9=\"SSP2\",$AH9=TRUE,SUM(SUM(SUM(SUM($K9,$L9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AU9:$AW9)),$AR9)>$AD9),$AD9,IF(AND($Z9=\"Winter\",$AK9=\"SSP2\",$AH9=TRUE,SUM(SUM(SUM(SUM($K9,$L9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AU9:$AW9)),$AR9)<=$AD9),SUM(SUM(SUM(SUM($K9,$L9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AU9:$AW9)),$AR9),IF(AND($AK9=\"FSP2P3\",$AH9=TRUE,SUM(SUM(SUM(SUM($K9,$M9)*SUM($AI9*FctrChngDts!$B$13))*$AF9),$AR9)>$AD9),$AD9,IF(AND($AK9=\"FSP2P3\",$AH9=TRUE,SUM(SUM(SUM(SUM($K9,$M9)*SUM($AI9*FctrChngDts!$B$13))*$AF9),$AR9)<=$AD9),SUM(SUM(SUM(SUM($K9,$M9)*SUM($AI9*FctrChngDts!$B$13))*$AF9),$AR9),IF(AND($Z9=\"Summer\",$AK9=\"SSP2P3\",$AH9=TRUE,SUM(SUM(SUM(SUM($K9,$L9,$M9,$N9)*SUM($AI9*FctrChngDts!$B$13))*$AF9),$AR9)>$AD9),$AD9,IF(AND($Z9=\"Summer\",$AK9=\"SSP2P3\",$AH9=TRUE,SUM(SUM(SUM(SUM($K9,$L9,$M9,$N9)*SUM($AI9*FctrChngDts!$B$13))*$AF9),$AR9)<=$AD9),SUM(SUM(SUM(SUM($K9,$L9,$M9,$N9)*SUM($AI9*FctrChngDts!$B$13))*$AF9),$AR9),IF(AND($Z9=\"Winter\",$AK9=\"SSP2P3\",$AH9=TRUE,SUM(SUM(SUM(SUM($K9,$L9,$M9,$N9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AU9:$AW9)),$AR9)>$AD9),$AD9,IF(AND($Z9=\"Winter\",$AK9=\"SSP2P3\",$AH9=TRUE,SUM(SUM(SUM(SUM($K9,$L9,$M9,$N9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AU9:$AW9)),$AR9)<=$AD9),SUM(SUM(SUM(SUM($K9,$L9,$M9,$N9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AU9:$AW9)),$AR9),IF(AND($AK9=\"FSP3\",$AH9=TRUE,SUM(SUM(SUM($AI9*FctrChngDts!$B$13)*$M9),$AR9)>$AD9),$AD9,IF(AND($AK9=\"FSP3\",$AH9=TRUE,SUM(SUM(SUM($AI9*FctrChngDts!$B$13)*$M9),$AR9)<=$AD9),SUM(SUM(SUM($AI9*FctrChngDts!$B$13)*$M9),$AR9),IF(AND($Z9=\"Summer\",$AK9=\"SSP3\",$AH9=TRUE,SUM(SUM(SUM(SUM($M9,$N9)*SUM($AI9*FctrChngDts!$B$13))*$AF9),$AR9)>$AD9),$AD9,IF(AND($Z9=\"Summer\",$AK9=\"SSP3\",$AH9=TRUE,SUM(SUM(SUM(SUM($M9,$N9)*SUM($AI9*FctrChngDts!$B$13))*$AF9),$AR9)<=$AD9),SUM(SUM(SUM(SUM($M9,$N9)*SUM($AI9*FctrChngDts!$B$13))*$AF9),$AR9),IF(AND($Z9=\"Winter\",$AK9=\"SSP3\",$AH9=TRUE,SUM(SUM(SUM(SUM($M9,$N9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AU9:$AW9)),$AR9)>$AD9),$AD9,IF(AND($Z9=\"Winter\",$AK9=\"SSP3\",$AH9=TRUE,SUM(SUM(SUM(SUM($M9,$N9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AU9:$AW9)),$AR9)<=$AD9),SUM(SUM(SUM(SUM($M9,$N9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AU9:$AW9)),$AR9),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK9=\"FWP1\",$AH9=TRUE,SUM(SUM(SUM($AI9*FctrChngDts!$B$13)*$J9),$AU9)>$AE9),$AE9,IF(AND($AK9=\"FWP1\",$AH9=TRUE,SUM(SUM(SUM($AI9*FctrChngDts!$B$13)*$J9),$AU9)<=$AE9),SUM(SUM(SUM($AI9*FctrChngDts!$B$13)*$J9),$AU9),IF(AND($Z9=\"Winter\",$AK9=\"SSP1\",$AH9=TRUE,SUM(SUM(SUM(SUM($I9,$J9)*SUM($AI9*FctrChngDts!$B$13))*$AG9),$AU9)>$AE9),$AE9,IF(AND($Z9=\"Winter\",$AK9=\"SSP1\",$AH9=TRUE,SUM(SUM(SUM(SUM($I9,$J9)*SUM($AI9*FctrChngDts!$B$13))*$AG9),$AU9)<=$AE9),SUM(SUM(SUM(SUM($I9,$J9)*SUM($AI9*FctrChngDts!$B$13))*$AG9),$AU9),IF(AND($Z9=\"Summer\",$AK9=\"SSP1\",$AH9=TRUE,SUM(SUM(SUM(SUM($I9,$J9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AR9:$AT9)),$AU9)>$AE9),$AE9,IF(AND($Z9=\"Summer\",$AK9=\"SSP1\",$AH9=TRUE,SUM(SUM(SUM(SUM($I9,$J9)*SUM($AI9*FctrChngDts!$B$13))- SUM($AR9:$AT9)),$AU9)<=$AE9),SUM(SUM(SUM(SUM($I9,$J9)*SUM($AI9*FctrChngDts!$B$13))- SUM($AR9:$AT9)),$AU9),IF(AND($AK9=\"FWP1P2\",$AH9=TRUE,SUM(SUM(SUM(SUM($J9,$L9)*SUM($AI9*FctrChngDts!$B$13))*$AG9),$AU9)>$AE9),$AE9,IF(AND($AK9=\"FWP1P2\",$AH9=TRUE,SUM(SUM(SUM(SUM($J9,$L9)*SUM($AI9*FctrChngDts!$B$13))*$AG9),$AU9)<=$AE9),SUM(SUM(SUM(SUM($J9,$L9)*SUM($AI9*FctrChngDts!$B$13))*$AG9),$AU9),IF(AND($Z9=\"Winter\",$AK9=\"SSP1P2\",$AH9=TRUE,SUM(SUM(SUM(SUM($I9,$K9,$J9,$L9)*SUM($AI9*FctrChngDts!$B$13))*$AG9),$AU9)>$AE9),$AE9,IF(AND($Z9=\"Winter\",$AK9=\"SSP1P2\",$AH9=TRUE,SUM(SUM(SUM(SUM($I9,$K9,$J9,$L9)*SUM($AI9*FctrChngDts!$B$13))*$AG9),$AU9)<=$AE9),SUM(SUM(SUM(SUM($I9,$K9,$J9,$L9)*SUM($AI9*FctrChngDts!$B$13))*$AG9),$AU9),IF(AND($Z9=\"Summer\",$AK9=\"SSP1P2\",$AH9=TRUE,SUM(SUM(SUM(SUM($I9,$K9,$J9,$L9)*SUM($AI9*FctrChngDts!$B$13))- SUM($AR9:$AT9)),$AU9)>$AE9),$AE9,IF(AND($Z9=\"Summer\",$AK9=\"SSP1P2\",$AH9=TRUE,SUM(SUM(SUM(SUM($I9,$K9,$J9,$L9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AR9:$AT9)),$AU9)<=$AE9),SUM(SUM(SUM(SUM($I9,$K9,$J9,$L9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AR9:$AT9)),$AU9),IF(AND($AK9=\"FWP2\",$AH9=TRUE,SUM(SUM(SUM($AI9*FctrChngDts!$B$13)*$L9),$AU9)>$AE9),$AE9,IF(AND($AK9=\"FWP2\",$AH9=TRUE,SUM(SUM(SUM($AI9*FctrChngDts!$B$13)*$L9),$AU9)<=$AE9),SUM(SUM(SUM($AI9*FctrChngDts!$B$13)*$L9),$AU9),IF(AND($Z9=\"Winter\",$AK9=\"SSP2\",$AH9=TRUE,SUM(SUM(SUM(SUM($K9,$L9)*SUM($AI9*FctrChngDts!$B$13))*$AG9),$AU9)>$AE9),$AE9,IF(AND($Z9=\"Winter\",$AK9=\"SSP2\",$AH9=TRUE,SUM(SUM(SUM(SUM($K9,$L9)*SUM($AI9*FctrChngDts!$B$13))*$AG9),$AU9)<=$AE9),SUM(SUM(SUM(SUM($K9,$L9)*SUM($AI9*FctrChngDts!$B$13))*$AG9),$AU9),IF(AND($Z9=\"Summer\",$AK9=\"SSP2\",$AH9=TRUE,SUM(SUM(SUM(SUM($K9,$L9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AR9:$AT9)),$AU9)>$AE9),$AE9,IF(AND($Z9=\"Summer\",$AK9=\"SSP2\",$AH9=TRUE,SUM(SUM(SUM(SUM($K9,$L9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AR9:$AT9)),$AU9)<=$AE9),SUM(SUM(SUM(SUM($K9,$L9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AR9:$AT9)),$AU9),IF(AND($AK9=\"FWP2P3\",$AH9=TRUE,SUM(SUM(SUM(SUM($L9,$N9)*SUM($AI9*FctrChngDts!$B$13))*$AG9),$AU9)>$AE9),$AE9,IF(AND($AK9=\"FWP2P3\",$AH9=TRUE,SUM(SUM(SUM(SUM($L9,$N9)*SUM($AI9*FctrChngDts!$B$13))*$AG9),$AU9)<=$AE9),SUM(SUM(SUM(SUM($L9,$N9)*SUM($AI9*FctrChngDts!$B$13))*$AG9),$AU9),IF(AND($Z9=\"Winter\",$AK9=\"SSP2P3\",$AH9=TRUE,SUM(SUM(SUM(SUM($K9,$L9,$M9,$N9)*SUM($AI9*FctrChngDts!$B$13))*$AG9),$AU9)>$AE9),$AE9,IF(AND($Z9=\"Winter\",$AK9=\"SSP2P3\",$AH9=TRUE,SUM(SUM(SUM(SUM($K9,$L9,$M9,$N9)*SUM($AI9*FctrChngDts!$B$13))*$AG9),$AU9)<=$AE9),SUM(SUM(SUM(SUM($K9,$L9,$M9,$N9)*SUM($AI9*FctrChngDts!$B$13))*$AG9),$AU9),IF(AND($Z9=\"Summer\",$AK9=\"SSP2P3\",$AH9=TRUE,SUM(SUM(SUM(SUM($K9,$L9,$M9,$N9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AR9:$AT9)),$AU9)>$AE9),$AE9,IF(AND($Z9=\"Summer\",$AK9=\"SSP2P3\",$AH9=TRUE,SUM(SUM(SUM(SUM($K9,$L9,$M9,$N9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AR9:$AT9)),$AU9)<=$AE9),SUM(SUM(SUM(SUM($K9,$L9,$M9,$N9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AR9:$AT9)),$AU9),IF(AND($AK9=\"FWP3\",$AH9=TRUE,SUM(SUM(SUM($AI9*FctrChngDts!$B$13)*$N9),$AU9)>$AE9),$AE9,IF(AND($AK9=\"FWP3\",$AH9=TRUE,SUM(SUM(SUM($AI9*FctrChngDts!$B$13)*$N9),$AU9)<=$AE9),SUM(SUM(SUM($AI9*FctrChngDts!$B$13)*$N9),$AU9),IF(AND($Z9=\"Winter\",$AK9=\"SSP3\",$AH9=TRUE,SUM(SUM(SUM(SUM($M9,$N9)*SUM($AI9*FctrChngDts!$B$13))*$AG9),$AU9)>$AE9),$AE9,IF(AND($Z9=\"Winter\",$AK9=\"SSP3\",$AH9=TRUE,SUM(SUM(SUM(SUM($M9,$N9)*SUM($AI9*FctrChngDts!$B$13))*$AG9),$AU9)<=$AE9),SUM(SUM(SUM(SUM($M9,$N9)*SUM($AI9*FctrChngDts!$B$13))*$AG9),$AU9),IF(AND($Z9=\"Summer\",$AK9=\"SSP3\",$AH9=TRUE,SUM(SUM(SUM(SUM($M9,$N9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AR9:$AT9)),$AU9)>$AE9),$AE9,IF(AND($Z9=\"Summer\",$AK9=\"SSP3\",$AH9=TRUE,SUM(SUM(SUM(SUM($M9,$N9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AR9:$AT9)),$AU9)<=$AE9),SUM(SUM(SUM(SUM($M9,$N9)*SUM($AI9*FctrChngDts!$B$13))-SUM($AR9:$AT9)),$AU9),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I9>0,$AH9=FALSE),SUM($AR9*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I9>0,$AH9=TRUE),SUM($AX9*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I9>0,$AH9=FALSE),SUM($AS9*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I9>0,$AH9=TRUE),SUM($AY9*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I9>0,$AH9=FALSE),SUM($AT9*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I9>0,$AH9=TRUE),SUM($AZ9*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J9>0,$AH9=FALSE),SUM($AU9*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J9>0,$AH9=TRUE),SUM($BA9*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J9>0,$AH9=FALSE),SUM($AV9*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J9>0,$AH9=TRUE),SUM($BB9*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J9>0,$AH9=FALSE),SUM($AW9*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J9>0,$AH9=TRUE),SUM($BC9*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K9>0,$AH9=FALSE),SUM($AR9*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K9>0,$AH9=TRUE),SUM($AX9*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K9>0,$AH9=FALSE),SUM($AS9*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K9>0,$AH9=TRUE),SUM($AY9*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K9>0,$AH9=FALSE),SUM($AT9*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K9>0,$AH9=TRUE),SUM($AZ9*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L9>0,$AH9=FALSE),SUM($AU9*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L9>0,$AH9=TRUE),SUM($BA9*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L9>0,$AH9=FALSE),SUM($AV9*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L9>0,$AH9=TRUE),SUM($BB9*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L9>0,$AH9=FALSE),SUM($AW9*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L9>0,$AH9=TRUE),SUM($BC9*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M9>0,$AH9=FALSE),SUM($AR9*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M9>0,$AH9=TRUE),SUM($AX9*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M9>0,$AH9=FALSE),SUM($AS9*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M9>0,$AH9=TRUE),SUM($AY9*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M9>0,$AH9=FALSE),SUM($AT9*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M9>0,$AH9=TRUE),SUM($AZ9*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N9>0,$AH9=FALSE),SUM($AU9*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N9>0,$AH9=TRUE),SUM($BA9*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N9>0,$AH9=FALSE),SUM($AV9*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N9>0,$AH9=TRUE),SUM($BB9*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N9>0,$AH9=FALSE),SUM($AW9*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N9>0,$AH9=TRUE),SUM($BC9*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I9=0,0,IF(AND($I9>0,$K9>0,$AH9=FALSE),SUM($AR9/$P9*$I9),IF(AND($I9>0,$K9=0,$AH9=FALSE),$AR9,IF(AND($I9>0,$K9>0,$AH9=TRUE),ROUND(MIN($HU9,SUM(SUM($I9,$K9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA9,SUM(SUM($I9,$K9)*(FctrChngDts!$B$13)*$AI9)*$IA9)),0),IF(AND($I9>0,$K9=0,$AH9=TRUE),$AX9))))),0)","v":0},{"$f":"ROUND(IF($I9=0,0,IF(AND($I9>0,$K9>0,$AH9=FALSE),SUM($AS9/$P9*$I9),IF(AND($I9>0,$K9=0,$AH9=FALSE),$AS9,IF(AND($I9>0,$K9>0,$AH9=TRUE),ROUND(MIN(SUM($HU9-$BW9),SUM(SUM($I9,$K9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA9)*3),0),IF(AND($I9>0,$K9=0,$AH9=TRUE),$AY9))))),0)","v":0},0,{"$f":"IF($J9=0,0,IF(AND($J9>0,$L9=0,$N9=0,$AH9=FALSE,$AJ9=FALSE),ROUND(MIN($HX9,SUM($AU9,$BA9)),0),IF(AND($J9>0,$L9=0,$N9=0,$AH9=TRUE,$AJ9=FALSE),ROUND(MIN($HX9,SUM($AU9,SUM($J9*$AI9*FctrChngDts!$B$13))),0),IF(AND($J9>0,$L9>0,$N9=0,$AH9=FALSE,$AJ9=FALSE),ROUND(MIN($HX9,SUM(SUM($J9,$L9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA9,SUM(SUM($J9,$L9)*(FctrChngDts!$B$13)*$AI9)*$IA9)),0),IF(AND($J9>0,$L9>0,$N9=0,$AH9=TRUE,$AJ9=FALSE),ROUND(MIN($HX9,SUM(SUM(SUM(SUM($J9,$L9)*FctrChngDts!$C$11*$IA9),SUM(SUM($J9,$L9)*SUM(FctrChngDts!$B$13*$AI9)*$IA9)))),0),IF(AND($J9>0,$L9=0,$N9=0,$AH9=FALSE,$AJ9=TRUE),ROUND(MIN($HX9,SUM($AU9,$BA9)),0),IF(AND($J9>0,$L9=0,$N9=0,$AH9=TRUE,$AJ9=TRUE),ROUND(MIN($HX9,SUM($AU9,SUM($J9*$AI9*FctrChngDts!$B$13))),0),IF(AND($J9>0,$L9>0,$N9=0,$AH9=FALSE,$AJ9=TRUE),ROUND(MIN($HX9,SUM(SUM($J9,$L9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA9,SUM(SUM($J9,$L9)*(FctrChngDts!$B$13)*$AI9)*$IA9)),0),IF(AND($J9>0,$L9>0,$N9=0,$AH9=TRUE,$AJ9=TRUE),ROUND(MIN($HX9,SUM(SUM(SUM(SUM($J9,$L9)*FctrChngDts!$C$12*$IA9),SUM(SUM($J9,$L9)*SUM(FctrChngDts!$B$13*$AI9)*$IA9)))),0))))))))))","v":0},{"$f":"IF($J9=0,0,IF(AND($J9>0,$L9=0,$N9=0,$AH9=FALSE,$AJ9=FALSE),ROUND(MIN(SUM($HX9-$BZ9),SUM($AU9*3)),0),IF(AND($J9>0,$L9=0,$N9=0,$AH9=TRUE,$AJ9=FALSE),ROUND(MIN(SUM($HX9-$BZ9),SUM(SUM($J9,$L9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA9)*3),0),IF(AND($J9>0,$L9>0,$N9=0,$AH9=FALSE,$AJ9=FALSE),ROUND(MIN(SUM($HX9-$BZ9),SUM(SUM($J9,$L9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA9)*3),0),IF(AND($J9>0,$L9>0,$N9=0,$AH9=TRUE,$AJ9=FALSE),ROUND(MIN(SUM($HX9-$BZ9),SUM(SUM($J9,$L9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA9)*3),0),IF(AND($J9>0,$L9=0,$N9=0,$AH9=FALSE,$AJ9=TRUE),ROUND(MIN(SUM($HX9-$BZ9),SUM($AU9*3)),0),IF(AND($J9>0,$L9=0,$N9=0,$AH9=TRUE,$AJ9=TRUE),ROUND(MIN(SUM($HX9-$BZ9),SUM(SUM($J9,$L9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA9)*3),0),IF(AND($J9>0,$L9>0,$N9=0,$AH9=FALSE,$AJ9=TRUE),ROUND(MIN(SUM($HX9-$BZ9),SUM(SUM($J9,$L9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA9)*3),0),IF(AND($J9>0,$L9>0,$N9=0,$AH9=TRUE,$AJ9=TRUE),ROUND(MIN(SUM($HX9-$BZ9),SUM(SUM($J9,$L9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA9)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K9=0,0,IF(AND($I9>0,$K9>0,$M9=0,$AH9=FALSE),SUM($AR9-$BW9),IF(AND($I9=0,$K9>0,$M9>0,$AH9=FALSE),SUM($AR9/$P9*$K9),IF(AND($I9=0,$K9>0,$M9=0,$AH9=FALSE),$AR9,IF($K9=0,0,IF(AND($I9>0,$K9>0,$M9=0,$AH9=TRUE),ROUND(MIN($HV9,SUM(SUM($I9,$K9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB9,SUM(SUM($I9,$K9)*(FctrChngDts!$B$13)*$AI9)*$IB9)),0),IF(AND($I9=0,$K9>0,$M9>0,$AH9=TRUE),ROUND(MIN($HV9,SUM(SUM($I9,$K9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB9,SUM(SUM($I9,$K9)*(FctrChngDts!$B$13)*$AI9)*$IB9)),0),IF(AND($I9=0,$K9>0,$M9=0,$AH9=TRUE),$AX9)))))))),0)","v":0},{"$f":"ROUND(IF($K9=0,0,IF(AND($I9>0,$K9>0,$M9=0,$AH9=FALSE),SUM($AS9-$BX9),IF(AND($I9=0,$K9>0,$M9>0,$AH9=FALSE),SUM($AS9/$P9*$K9),IF(AND($I9=0,$K9>0,$M9=0,$AH9=FALSE),$AS9,IF($K9=0,0,IF(AND($I9>0,$K9>0,$M9=0,$AH9=TRUE),ROUND(MIN(SUM($HV9-$BW9),SUM(SUM($I9,$K9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB9)*3),0),IF(AND($I9=0,$K9>0,$M9>0,$AH9=TRUE),ROUND(MIN(SUM($HV9-$BW9),SUM(SUM($I9,$K9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB9)*3),0),IF(AND($I9=0,$K9>0,$M9=0,$AH9=TRUE),$AY9)))))))),0)","v":0},0,{"$f":"IF($L9=0,0,IF(AND($J9>0,$L9>0,$N9=0,$AH9=FALSE,$AJ9=FALSE),ROUND(MIN($HY9,SUM(SUM($J9,$L9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB9,SUM(SUM($J9,$L9)*(FctrChngDts!$B$13)*$AI9)*$IB9)),0),IF(AND($J9>0,$L9>0,$N9=0,$AH9=TRUE,$AJ9=FALSE),ROUND(MIN($HY9,SUM(SUM(SUM(SUM($J9,$L9)*FctrChngDts!$C$11*$IB9),SUM(SUM($J9,$L9)*SUM(FctrChngDts!$B$13*$AI9)*$IB9)))),0),IF(AND($J9=0,$L9>0,$N9=0,$AH9=FALSE,$AJ9=FALSE),ROUND(MIN($HY9,SUM($L9*FctrChngDts!$C$11)),0),IF(AND($J9=0,$L9>0,$N9=0,$AH9=TRUE,$AJ9=FALSE),ROUND(MIN($HY9,SUM(SUM(SUM(SUM($J9,$L9)*FctrChngDts!$C$11*$IB9),SUM(SUM($J9,$L9)*SUM(FctrChngDts!$B$13*$AI9)*$IB9)))),0),IF(AND($J9>0,$L9>0,$N9=0,$AH9=FALSE,$AJ9=TRUE),ROUND(MIN($HY9,SUM(SUM($J9,$L9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB9,SUM(SUM($J9,$L9)*(FctrChngDts!$B$13)*$AI9)*$IB9)),0),IF(AND($J9>0,$L9>0,$N9=0,$AH9=TRUE,$AJ9=TRUE),ROUND(MIN($HY9,SUM(SUM(SUM(SUM($J9,$L9)*FctrChngDts!$C$12*$IB9),SUM(SUM($J9,$L9)*SUM(FctrChngDts!$B$13*$AI9)*$IB9)))),0),IF(AND($J9=0,$L9>0,$N9=0,$AH9=FALSE,$AJ9=TRUE),ROUND(MIN($HY9,SUM($L9*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J9=0,$L9>0,$N9=0,$AH9=TRUE,$AJ9=TRUE),ROUND(MIN($HY9,SUM(SUM(SUM(SUM($J9,$L9)*FctrChngDts!$C$12*$IB9),SUM(SUM($J9,$L9)*SUM(FctrChngDts!$B$13*$AI9)*$IB9)))),0))))))))))","v":0},{"$f":"IF($L9=0,0,IF(AND($J9>0,$L9>0,$N9=0,$AH9=FALSE,$AJ9=FALSE),ROUND(MIN(SUM($HY9-$CF9),SUM(SUM($J9,$L9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB9)*3),0),IF(AND($J9>0,$L9>0,$N9=0,$AH9=TRUE,$AJ9=FALSE),ROUND(MIN(SUM($HY9-$CF9),SUM(SUM($J9,$L9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB9)*3),0),IF(AND($J9=0,$L9>0,$N9=0,$AH9=FALSE,$AJ9=FALSE),ROUND(MIN(SUM($HY9-$CF9),SUM($AU9*3)),0),IF(AND($J9=0,$L9>0,$N9=0,$AH9=TRUE,$AJ9=FALSE),ROUND(MIN(SUM($HY9-$CF9),SUM(SUM($J9,$L9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB9)*3),0),IF(AND($J9>0,$L9>0,$N9=0,$AH9=FALSE,$AJ9=TRUE),ROUND(MIN(SUM($HY9-$CF9),SUM(SUM($J9,$L9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB9)*3),0),IF(AND($J9>0,$L9>0,$N9=0,$AH9=TRUE,$AJ9=TRUE),ROUND(MIN(SUM($HY9-$CF9),SUM(SUM($J9,$L9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB9)*3),0),IF(AND($J9=0,$L9>0,$N9=0,$AH9=FALSE,$AJ9=TRUE),ROUND(MIN(SUM($HY9-$CF9),SUM($AU9*3)),0),IF(AND($J9=0,$L9>0,$N9=0,$AH9=TRUE,$AJ9=TRUE),ROUND(MIN(SUM($HY9-$CF9),SUM(SUM($J9,$L9)*IF($AJ9=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB9)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S9>0,Account!$AG$2=TRUE,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH9=FALSE),SUM(Usage!$BW9:$CB9)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V9>0,Account!$AG$2=TRUE,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH9=FALSE),SUM(Usage!$CC9:$CH9)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y9>0,Account!$AG$2=TRUE,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH9=FALSE),SUM(Usage!$CI9:$CN9)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH9=TRUE,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S9),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S9)),2)","v":0},{"$f":"ROUND(IF(OR($AH9=TRUE,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V9),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V9)),2)","v":0},{"$f":"IF(OR($AH9=TRUE,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y9),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y9))","v":0},{"$f":"ROUND(IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW9),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW9)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX9),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX9)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY9),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY9)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ9),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ9)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA9),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA9)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB9),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB9)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S9),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC9),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC9)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD9),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD9)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE9),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE9)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF9),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF9)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG9),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG9)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH9),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH9)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V9),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI9),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI9))","v":0},{"$f":"IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ9),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ9))","v":0},{"$f":"IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK9),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK9))","v":0},{"$f":"IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL9),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL9))","v":0},{"$f":"IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM9),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM9))","v":0},{"$f":"IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN9),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN9))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y9)","v":0},0,0,0,0,{"$f":"IF($DW9>IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV9*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV9*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW9-IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV9*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV9*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV9<$DW9,SUM($DW9-$DV9),0))","v":0},{"$f":"IF(OR(AND($D9<=FctrChngDts!$B$14,Usage!$E9>FctrChngDts!$B$14),AND(Usage!$D9<=FctrChngDts!$C$14,Usage!$E9>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW9),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX9),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY9),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ9),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA9),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB9),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC9),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD9),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE9),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF9),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG9),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH9),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI9)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ9)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK9)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL9)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM9)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN9)","v":0},0,{"$f":"IF(AND($S9>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E9<>\"D-CARE\",Tenant!$F9=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET9=TRUE,$S9>0,$V9=0),SUM(SUM($BW9:$CB9)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET9=TRUE,$S9>0,$V9>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW9:$CB9)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET9=TRUE,$S9>0,$V9>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW9:$CB9)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S9>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S9>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S9>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV9=TRUE,$S9>0,$V9=0),SUM(SUM($BW9:$CB9)*'CRS1'!$P$2),IF(AND($EV9=TRUE,$S9>0,$V9>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW9:$CB9)*'CRS1'!$P$2),IF(AND($EV9=TRUE,$S9>0,$V9>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW9:$CB9)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S9>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX9=TRUE,$S9>0,$V9=0),SUM(SUM($BW9:$CB9)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX9=TRUE,$S9>0,$V9>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW9:$CB9)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX9=TRUE,$S9>0,$V9>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW9:$CB9)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S9>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ9=TRUE,$S9>0),SUM(SUM($BW9:$CB9)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V9>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E9<>\"D-CARE\",Tenant!$F9=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB9=TRUE,$S9>0,$V9>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC9:$CH9)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB9=TRUE,$S9>0,$V9>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC9:$CH9)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB9=TRUE,$V9>0,$Y9>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC9:$CH9)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB9=TRUE,$V9>0,$Y9>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC9:$CH9)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB9=TRUE,$S9=0,$V9>0,$Y9=0),SUM(SUM($CC9:$CH9)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V9>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V9>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V9>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD9=TRUE,$S9>0,$V9>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC9:$CH9)*'CRS2'!$P$2),IF(AND($FD9=TRUE,$S9>0,$V9>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC9:$CH9)*'CRS2'!$P$2),IF(AND($FD9=TRUE,$V9>0,$Y9>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC9:$CH9)*'CRS2'!$P$2),IF(AND($FD9=TRUE,$V9>0,$Y9>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC9:$CH9)*'CRS2'!$P$2),IF(AND($FD9=TRUE,$S9=0,$V9>0,$Y9=0),SUM(SUM($CC9:$CH9)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V9>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF9=TRUE,$S9>0,$V9>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC9:$CH9)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF9=TRUE,$S9>0,$V9>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC9:$CH9)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF9=TRUE,$V9>0,$Y9>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC9:$CH9)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF9=TRUE,$V9>0,$Y9>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC9:$CH9)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF9=TRUE,$S9=0,$V9>0,$Y9=0),SUM(SUM($CC9:$CH9)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V9>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH9=TRUE,$V9>0),SUM(SUM($CC9:$CH9)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y9>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E9<>\"D-CARE\",Tenant!$F9=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ9=TRUE,$V9=0,$Y9>0),SUM(SUM($CI9:$CN9)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ9=TRUE,$V9>0,$Y9>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI9:$CN9)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ9=TRUE,$V9>0,$Y9>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI9:$CN9)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y9>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y9>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y9>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL9=TRUE,$V9=0,$Y9>0),SUM(SUM($CI9:$CN9)*'CRS3'!$P$2),IF(AND($FL9=TRUE,$V9>0,$Y9>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI9:$CN9)*'CRS3'!$P$2),IF(AND($FL9=TRUE,$V9>0,$Y9>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI9:$CN9)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y9>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN9=TRUE,$V9=0,$Y9>0),SUM(SUM($CI9:$CN9)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN9=TRUE,$V9>0,$Y9>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI9:$CN9)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN9=TRUE,$V9>0,$Y9>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI9:$CN9)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y9>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP9=TRUE,$Y9>0),SUM(SUM($CI9:$CN9)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR9:$FT9))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO9:$CQ9,$FR9:$FT9))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA9:$EF9)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG9:$EL9)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM9:$ER9)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV9,$CO9:$CQ9,$EA9:$ER9)/$P9)*$S9*FctrChngDts!$B$15),SUM(SUM(SUM($DV9,$CO9:$CQ9,$FR9:$FT9)/$P9)*$S9*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV9,$CO9:$CQ9,$EA9:$ER9)/$P9)*$V9*FctrChngDts!$B$15),SUM(SUM(SUM($DV9,$CO9:$CQ9,$FR9:$FT9)/$P9)*$V9*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV9,$CO9:$CQ9,$EA9:$ER9)/$P9)*$Y9*FctrChngDts!$B$15),SUM(SUM(SUM($DV9,$CO9:$CQ9,$FR9:$FT9)/$P9)*$Y9*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA9*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI9*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ9*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ9,$FU9,$GF9,$GZ9:$HE9),IF(Account!$Q$2=TRUE,SUM($DZ9,$FV9,$GF9,$GZ9:$HE9),SUM($DZ9,$ES9,$FU9:$FV9,$GF9,$GZ9:$HE9)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E9),Usage!$P9,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D9,FctrChngDts!$C$17<=Usage!$E9),SUM(FctrChngDts!$C$17-Usage!$D9),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E9),Usage!$P9,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D9,FctrChngDts!$C$19<=Usage!$E9),SUM(FctrChngDts!$C$19-Usage!$D9),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK9*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK9*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL9*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL9*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D9))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A9,Tenant!$A:$J,8,FALSE)=TRUE,$GG9<0),0,SUM(SUM(SUM($GG9/$P9*$GP9)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A9,Tenant!$A:$J,8,FALSE)=TRUE,$GG9<0),0,SUM(SUM(SUM($GG9/$P9*$GQ9)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D9))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A9,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV9*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A9,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW9*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU9:$DA9,$EU9,$EA9:$EF9,$FA9)-SUM(SUM($BW9:$CB9)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD9:$DJ9,$FC9,$EG9:$EL9,$FI9)-SUM(SUM($CC9:$CH9)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM9:$DS9,$FK9,$EM9:$ER9,$FQ9)-SUM(SUM($CI9:$CN9)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO9,$CU9:$DA9,$EU9,$EW9,$EY9,$EA9:$EF9,$FA9,$CP9,$DD9:$DJ9,$FC9,$FE9,$FG9,$EG9:$EL9,$FI9)/$P9*$S9)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO9,$CU9:$DA9,$EU9,$EW9,$EY9,$EA9:$EF9,$FA9,$CP9,$DD9:$DJ9,$FC9,$FE9,$FG9,$EG9:$EL9,$FI9)/$P9*$V9)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ9,$DM9:$DS9,$FK9,$FM9,$FO9,$EM9:$ER9,$FQ9)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D9,BslnAllctnCrrnt!$A$1<=$E9),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK9=\"FSP1\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$Q9,BslnAllctnCrrnt!$A$1<$R9),SUM(BslnAllctnCrrnt!$A$1-$Q9),IF(AND($AK9=\"FSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$Q9,BslnAllctnCrrnt!$A$1<$R9),SUM(BslnAllctnCrrnt!$A$1-$Q9),IF(AND($AK9=\"FSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),$I9,IF(AND($AK9=\"SSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$Q9,BslnAllctnCrrnt!$A$1<$R9),SUM(BslnAllctnCrrnt!$A$1-$Q9),IF(AND($AK9=\"SSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),$I9,0)))))","v":0},{"$f":"IF(AND($AK9=\"FSP1\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$Q9,BslnAllctnCrrnt!$A$1<$R9),SUM($I9-$HG9),IF(AND($AK9=\"FSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$Q9,BslnAllctnCrrnt!$A$1<$R9),SUM($I9-$HG9),IF(AND($AK9=\"FSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM($I9-$HG9),IF(AND($AK9=\"SSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$Q9,BslnAllctnCrrnt!$A$1<$R9),SUM($I9-$HG9),IF(AND($AK9=\"SSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM($I9-$HG9),0)))))","v":0},{"$f":"IF(AND($AK9=\"SSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$Q9,BslnAllctnCrrnt!$A$1<$R9),0,IF(AND(FctrChngDts!$A$2>=$D9,FctrChngDts!$B$2<$E9),IF(AND($AK9=\"SSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM(BslnAllctnCrrnt!$A$1-$T9),0),IF(AND($AK9=\"FSP2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM(BslnAllctnCrrnt!$A$1-$T9),IF(AND($AK9=\"FSP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM(BslnAllctnCrrnt!$A$1-$T9),IF(AND($AK9=\"FSP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$W9,BslnAllctnCrrnt!$A$1<$X9),$K9,IF(AND($AK9=\"FSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$Q9,BslnAllctnCrrnt!$A$1<$R9),0,IF(AND($AK9=\"FSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM(BslnAllctnCrrnt!$A$1-$T9),IF(AND($AK9=\"SSP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM(BslnAllctnCrrnt!$A$1-$T9),IF(AND($AK9=\"SSP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$W9,BslnAllctnCrrnt!$A$1<$X9),$K9,0)))))))))","v":0},{"$f":"IF(AND($AK9=\"SSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$Q9,BslnAllctnCrrnt!$A$1<$R9),SUM($K9-$HI9),IF(AND($AK9=\"SSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM($K9-$HI9),IF(AND($AK9=\"FSP2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM($K9-$HI9),IF(AND($AK9=\"FSP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM($K9-$HI9),IF(AND($AK9=\"FSP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$W9,BslnAllctnCrrnt!$A$1<$X9),SUM($K9-$HI9),IF(AND($AK9=\"FSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$Q9,BslnAllctnCrrnt!$A$1<$R9),SUM($K9-$HI9),IF(AND($AK9=\"FSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM($K9-$HI9),IF(AND($AK9=\"SSP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM($K9-$HI9),IF(AND($AK9=\"SSP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$W9,BslnAllctnCrrnt!$A$1<$X9),SUM($K9-$HI9),0)))))))))","v":0},{"$f":"IF(AND($AK9=\"FSP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),0,IF(AND($AK9=\"FSP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$W9,BslnAllctnCrrnt!$A$1<$X9),SUM(BslnAllctnCrrnt!$A$1-$W9),IF(AND($AK9=\"FSP3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$W9,BslnAllctnCrrnt!$A$1<$X9),SUM(BslnAllctnCrrnt!$A$1-$W9),0)))","v":0},{"$f":"IF(AND($AK9=\"FSP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM($M9-$HK9),IF(AND($AK9=\"FSP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$W9,BslnAllctnCrrnt!$A$1<$X9),SUM($M9-$HK9),IF(AND($AK9=\"FSP3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$W9,BslnAllctnCrrnt!$A$1<$X9),SUM($M9-$HK9),0)))","v":0},{"$f":"IF(AND($AK9=\"FWP1\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$Q9,BslnAllctnCrrnt!$A$1<$R9),SUM(BslnAllctnCrrnt!$A$1-$Q9),IF(AND($AK9=\"FWP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$Q9,BslnAllctnCrrnt!$A$1<$R9),SUM(BslnAllctnCrrnt!$A$1-$Q9),IF(AND($AK9=\"FWP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),$J9,IF(AND(FctrChngDts!$A$2>=$D9,FctrChngDts!$B$2<$E9),IF(AND($AK9=\"SSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$Q9,BslnAllctnCrrnt!$A$1<$R9),SUM(BslnAllctnCrrnt!$A$1-$Q9),0),IF(AND($AK9=\"SSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),$J9,0)))))","v":0},{"$f":"IF(AND($AK9=\"FWP1\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$Q9,BslnAllctnCrrnt!$A$1<$R9),SUM($J9-$HM9),IF(AND($AK9=\"FWP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$Q9,BslnAllctnCrrnt!$A$1<$R9),SUM($J9-$HM9),IF(AND($AK9=\"FWP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM($J9-$HM9),IF(AND($AK9=\"SSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$Q9,BslnAllctnCrrnt!$A$1<$R9),SUM($J9-$HM9),IF(AND($AK9=\"SSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM($J9-$HM9),0)))))","v":0},{"$f":"IF(AND($AK9=\"FWP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$Q9,BslnAllctnCrrnt!$A$1<$R9),0,IF(AND($AK9=\"FWP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM(BslnAllctnCrrnt!$A$1-$T9),IF(AND($AK9=\"FWP2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM(BslnAllctnCrrnt!$A$1-$T9),IF(AND($AK9=\"FWP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM(BslnAllctnCrrnt!$A$1-$T9),IF(AND($AK9=\"FWP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$W9,BslnAllctnCrrnt!$A$1<$X9),$L9,IF(AND($AK9=\"SSP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM(BslnAllctnCrrnt!$A$1-$T9),IF(AND($AK9=\"SSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$Q9,BslnAllctnCrrnt!$A$1<$R9),0,IF(AND($AK9=\"SSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM(BslnAllctnCrrnt!$A$1-$T9),0))))))))","v":0},{"$f":"IF(AND($AK9=\"FWP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$Q9,BslnAllctnCrrnt!$A$1<$R9),SUM($L9-$HO9),IF(AND($AK9=\"FWP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM($L9-$HO9),IF(AND($AK9=\"FWP2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM($L9-$HO9),IF(AND($AK9=\"FWP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM($L9-$HO9),IF(AND($AK9=\"FWP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$W9,BslnAllctnCrrnt!$A$1<$X9),SUM($L9-$HO9),IF(AND($AK9=\"SSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$Q9,BslnAllctnCrrnt!$A$1<$R9),SUM($L9-$HO9),IF(AND($AK9=\"SSP1P2\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM($L9-$HO9),0)))))))","v":0},{"$f":"IF(AND($AK9=\"FWP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),0,IF(AND($AK9=\"FWP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$W9,BslnAllctnCrrnt!$A$1<$X9),SUM(BslnAllctnCrrnt!$A$1-$W9),IF(AND($AK9=\"FWP3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$W9,BslnAllctnCrrnt!$A$1<$X9),SUM(BslnAllctnCrrnt!$A$1-$W9),IF(AND($AK9=\"SSP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),0,IF(AND($AK9=\"SSP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$W9,BslnAllctnCrrnt!$A$1<$X9),SUM(BslnAllctnCrrnt!$A$1-$W9),0)))))","v":0},{"$f":"IF(AND($AK9=\"FWP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM($N9-$HQ9),IF(AND($AK9=\"FWP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$W9,BslnAllctnCrrnt!$A$1<$X9),SUM($N9-$HQ9),IF(AND($AK9=\"FWP3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$W9,BslnAllctnCrrnt!$A$1<$X9),SUM($N9-$HQ9),IF(AND($AK9=\"SSP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$T9,BslnAllctnCrrnt!$A$1<$U9),SUM($N9-$HQ9),IF(AND($AK9=\"SSP2P3\",$HF9=TRUE,BslnAllctnCrrnt!$A$1>=$W9,BslnAllctnCrrnt!$A$1<$X9),SUM($N9-$HQ9),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[9,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G10),0,IF($F10<=$G10,SUM($G10-$F10),IF($F10>$G10,SUM((Account!$L$2-Usage!$F10)+Usage!$G10+1))))","v":0},{"$f":"IF($Q10=0,0,IF($R10=0,0,IF(AND($Q10<FctrChngDts!$A$2,$R10>=FctrChngDts!$A$2),SUM($R10-FctrChngDts!$A$2+1),IF(AND($Q10>=FctrChngDts!$A$2,$R10>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q10),IF(AND($Q10>=FctrChngDts!$A$2,$R10<FctrChngDts!$B$2),SUM($R10-$Q10+1),0)))))","v":0},{"$f":"IF($Q10=0,0,IF($R10=0,0,IF(AND($Q10<FctrChngDts!$A$2,$R10>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q10),IF(AND($Q10<FctrChngDts!$A$2,$R10<FctrChngDts!$A$2),SUM($R10-$Q10+1),IF(AND($Q10>FctrChngDts!$A$2,$R10>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R10+1),0)))))","v":0},{"$f":"IF($T10=0,0,IF($U10=0,0,IF(AND($T10<FctrChngDts!$A$2,$U10>=FctrChngDts!$A$2),SUM($U10-FctrChngDts!$A$2+1),IF(AND($T10>=FctrChngDts!$A$2,$U10<FctrChngDts!$B$2),SUM($U10-$T10+1),IF(AND($T10>=FctrChngDts!$A$2,$U10>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T10)<0),0,IF(AND($T10>=FctrChngDts!$A$2,$U10>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T10),0))))))","v":0},{"$f":"IF($T10=0,0,IF($U10=0,0,IF(AND($T10<FctrChngDts!$A$2,$U10>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T10),IF(AND($T10>=FctrChngDts!$B$2,$U10>=FctrChngDts!$B$2),SUM($U10-$T10+1),IF(AND($T10<FctrChngDts!$A$2,$U10<FctrChngDts!$A$2),SUM($U10-$T10+1),IF(AND($T10>=FctrChngDts!$A$2,$U10>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U10+1),0))))))","v":0},{"$f":"IF($W10=0,0,IF($X10=0,0,IF(AND($W10>=FctrChngDts!$A$2,$X10>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W10)<0),0,IF(AND($W10>=FctrChngDts!$A$2,$X10>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W10),IF(AND($W10>=FctrChngDts!$A$2,$X10<FctrChngDts!$B$2),SUM($X10-$W10+1),IF(AND($W10<FctrChngDts!$A$2,$X10>=FctrChngDts!$A$2),SUM($X10-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W10=0,0,IF($X10=0,0,IF(AND($W10<FctrChngDts!$A$2,$X10<FctrChngDts!$A$2),SUM($X10-$W10+1),IF(AND($W10>=FctrChngDts!$A$2,$X10>=FctrChngDts!$B$2,SUM($X10-FctrChngDts!$B$2+1)<=$Y10),SUM($X10-FctrChngDts!$B$2+1),IF(AND($W10>=FctrChngDts!$A$2,$X10>=FctrChngDts!$B$2),SUM($X10-$W10+1),IF(AND($W10<FctrChngDts!$A$2,$X10>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W10),0))))))","v":0},{"$f":"IF(AND($D10>=FctrChngDts!$C$2,$E10<FctrChngDts!$E$2),\"1\",IF(AND($D10>=FctrChngDts!$E$2,$E10<FctrChngDts!$G$2),\"2\",IF(AND($D10>=FctrChngDts!$G$2,$E10<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D10>=FctrChngDts!$D$2,,IF(AND($D10>=FctrChngDts!$C$2,$D10<=FctrChngDts!$D$2),$D10,IF(AND($D10>=FctrChngDts!$C$2,$D10>=FctrChngDts!$D$2,$E10>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D10>FctrChngDts!$D$2,,IF($D10=FctrChngDts!$D$2,$D10,IF(AND($D10>=FctrChngDts!$C$2,$E10<FctrChngDts!$D$2),$E10,IF(AND($D10>=FctrChngDts!$C$2,$E10>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D10>=FctrChngDts!$D$2,$E10>=FctrChngDts!$D$2,$E10>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E10<FctrChngDts!$D$2,$E10<=FctrChngDts!$D$2),$E10,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D10<FctrChngDts!$E$2,$E10<FctrChngDts!$E$2),,IF($D10>FctrChngDts!$F$2,,IF(AND($D10>=FctrChngDts!$E$2,$D10<=FctrChngDts!$F$2),$D10,IF(AND($D10>=FctrChngDts!$E$2,$D10>=FctrChngDts!$F$2,$E10>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D10>FctrChngDts!$F$2,,IF($E10=FctrChngDts!$F$2,$E10,IF(AND($D10<FctrChngDts!$E$2,$E10<=FctrChngDts!$F$2),$E10,IF(AND($D10>=FctrChngDts!$E$2,$E10<FctrChngDts!$F$2),$E10,IF(AND($D10>=FctrChngDts!$E$2,$E10>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D10>=FctrChngDts!$F$2,$E10>=FctrChngDts!$F$2,$E10>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D10<FctrChngDts!$G$2,$E10<FctrChngDts!$G$2),,IF($D10>FctrChngDts!$H$2,,IF(AND($D10>=FctrChngDts!$G$2,$D10<=FctrChngDts!$H$2),$D10,IF(AND($D10>=FctrChngDts!$G$2,$D10>=FctrChngDts!$H$2,$E10>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D10>FctrChngDts!$H$2,,IF($E10=FctrChngDts!$H$2,$E10,IF(AND($D10<FctrChngDts!$G$2,$E10<=FctrChngDts!$H$2),$E10,IF(AND($D10>=FctrChngDts!$G$2,$E10<FctrChngDts!$H$2),$E10,IF(AND($D10>=FctrChngDts!$G$2,$E10>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D10>=FctrChngDts!$H$2,$E10>=FctrChngDts!$H$2,$E10>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A10,Tenant!$A10:$J309,6,FALSE)","v":0},{"$f":"VLOOKUP($A10,Tenant!$A10:$J309,7,FALSE)","v":0},{"$f":"VLOOKUP($A10,Tenant!$A10:$J309,10,FALSE)","v":0},0,{"$f":"IF(AND($AK10=\"FSP2\",$AJ10=FALSE,$HF10=FALSE),SUM($K10*FctrChngDts!$C$9),IF(AND($AK10=\"FSP2\",$AJ10=TRUE,$HF10=FALSE),SUM($K10*FctrChngDts!$C$10),IF(AND($AK10=\"FSP2P3\",$AJ10=FALSE,$HF10=FALSE),SUM(SUM($K10,$M10)*FctrChngDts!$C$9),IF(AND($AK10=\"FSP2P3\",$AJ10=TRUE,$HF10=FALSE),SUM(SUM($K10,$M10)*FctrChngDts!$C$10),IF(AND($AK10=\"FSP3\",$AJ10=FALSE,$HF10=FALSE),SUM($M10*FctrChngDts!$C$9),IF(AND($AK10=\"FSP3\",$AJ10=TRUE,$HF10=FALSE),SUM($M10*FctrChngDts!$C$10),IF(AND($AK10=\"FSP1\",$AJ10=FALSE,$HF10=FALSE),SUM($I10*FctrChngDts!$C$9),IF(AND($AK10=\"FSP1\",$AJ10=TRUE,$HF10=FALSE),SUM($I10*FctrChngDts!$C$10),IF(AND($AK10=\"FSP1P2\",$AJ10=FALSE,$HF10=FALSE),SUM(SUM($I10,$K10)*FctrChngDts!$C$9),IF(AND($AK10=\"FSP1P2\",$AJ10=TRUE,$HF10=FALSE),SUM(SUM($I10,$K10)*FctrChngDts!$C$10),IF(AND($Z10=\"Summer\",$AK10=\"SSP2P3\",$AJ10=FALSE,$HF10=FALSE),SUM(SUM(SUM(SUM($K10,$M10)*FctrChngDts!$C$9),SUM(SUM($L10,$N10)*FctrChngDts!$C$11))*$AF10),IF(AND($Z10=\"Summer\",$AK10=\"SSP2P3\",$AJ10=TRUE,$HF10=FALSE),SUM(SUM(SUM(SUM($K10,$M10)*FctrChngDts!$C$10),SUM(SUM($L10,$N10)*FctrChngDts!$C$12))*$AF10),IF(AND($Z10=\"Winter\",$AK10=\"SSP2P3\",$AJ10=FALSE,$HF10=FALSE),SUM(SUM(SUM(SUM($K10,$M10)*FctrChngDts!$C$9),SUM(SUM($L10,$N10)*FctrChngDts!$C$11))-$AO10),IF(AND($Z10=\"Winter\",$AK10=\"SSP2P3\",$AJ10=TRUE,$HF10=FALSE),SUM(SUM(SUM(SUM($K10,$M10)*FctrChngDts!$C$10),SUM(SUM($L10,$N10)*FctrChngDts!$C$12))-$AO10),IF(AND($Z10=\"Summer\",$AK10=\"SSP1P2\",$AJ10=FALSE,$HF10=FALSE),SUM(SUM(SUM(SUM($I10,$K10)*FctrChngDts!$C$9),SUM(SUM($J10,$L10)*FctrChngDts!$C$11))*$AF10),IF(AND($Z10=\"Summer\",$AK10=\"SSP1P2\",$AJ10=TRUE,$HF10=FALSE),SUM(SUM(SUM(SUM($I10,$K10)*FctrChngDts!$C$10),SUM(SUM($J10,$L10)*FctrChngDts!$C$12))*$AF10),IF(AND($Z10=\"Winter\",$AK10=\"SSP1P2\",$AJ10=FALSE,$HF10=FALSE),SUM(SUM(SUM(SUM($I10,$K10)*FctrChngDts!$C$9),SUM(SUM($J10,$L10)*FctrChngDts!$C$11))-$AO10),IF(AND($Z10=\"Winter\",$AK10=\"SSP1P2\",$AJ10=TRUE,$HF10=FALSE),SUM(SUM(SUM(SUM($I10,$K10)*FctrChngDts!$C$10),SUM(SUM($J10,$L10)*FctrChngDts!$C$12))-$AO10),IF(AND($AK10=\"FSP2\",$AJ10=FALSE,$HF10=TRUE),SUM(SUM($HI10*FctrChngDts!$B$9),SUM($HJ10*FctrChngDts!$C$9)),IF(AND($AK10=\"FSP2\",$AJ10=TRUE,$HF10=TRUE),SUM(SUM($HI10*FctrChngDts!$B$10),SUM($HJ10*FctrChngDts!$C$10)),IF(AND($AK10=\"FSP2P3\",$AJ10=FALSE,$HF10=TRUE),SUM(SUM(SUM($HI10,$HK10)*FctrChngDts!$B$9),SUM(SUM($HJ10,$HL10)*FctrChngDts!$C$9)),IF(AND($AK10=\"FSP2P3\",$AJ10=TRUE,$HF10=TRUE),SUM(SUM(SUM($HI10,$HK10)*FctrChngDts!$B$10),SUM(SUM($HJ10,$HL10)*FctrChngDts!$C$10)),IF(AND($AK10=\"FSP3\",$AJ10=FALSE,$HF10=TRUE),SUM(SUM($HK10*FctrChngDts!$B$9),SUM($HL10*FctrChngDts!$C$9)),IF(AND($AK10=\"FSP3\",$AJ10=TRUE,$HF10=TRUE),SUM(SUM($HK10*FctrChngDts!$B$10),SUM($HL10*FctrChngDts!$C$10)),IF(AND($AK10=\"FSP1\",$AJ10=FALSE,$HF10=TRUE),SUM(SUM($HG10*FctrChngDts!$B$9),SUM($HH10*FctrChngDts!$C$9)),IF(AND($AK10=\"FSP1\",$AJ10=TRUE,$HF10=TRUE),SUM(SUM($HG10*FctrChngDts!$B$10),SUM($HH10*FctrChngDts!$C$10)),IF(AND($AK10=\"FSP1P2\",$AJ10=FALSE,$HF10=TRUE),SUM(SUM(SUM($HG10,$HI10)*FctrChngDts!$B$9),SUM(SUM($HH10,$HJ10)*FctrChngDts!$C$9)),IF(AND($AK10=\"FSP1P2\",$AJ10=TRUE,$HF10=TRUE),SUM(SUM(SUM($HG10,$HI10)*FctrChngDts!$B$10),SUM(SUM($HG10,$HI10)*FctrChngDts!$C$10)),IF(AND($Z10=\"Summer\",$AK10=\"SSP2P3\",$AJ10=FALSE,$HF10=TRUE),SUM(SUM(SUM(SUM($HI10,$HK10)*FctrChngDts!$B$9),SUM(SUM($HJ10,$HL10)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO10,$HQ10)*FctrChngDts!$B$11),SUM(SUM($HP10,$HR10)*FctrChngDts!$C$11))*$AF10),IF(AND($Z10=\"Summer\",$AK10=\"SSP2P3\",$AJ10=TRUE,$HF10=TRUE),SUM(SUM(SUM(SUM($HI10,$HK10)*FctrChngDts!$B$10),SUM(SUM($HJ10,$HL10)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO10,$HQ10)*FctrChngDts!$B$12),SUM(SUM($HP10,$HR10)*FctrChngDts!$C$12))*$AF10),IF(AND($Z10=\"Winter\",$AK10=\"SSP2P3\",$AJ10=FALSE,$HF10=TRUE),SUM(SUM(SUM(SUM($HI10,$HK10)*FctrChngDts!$B$9),SUM(SUM($HJ10,$HL10)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO10,$HQ10)*FctrChngDts!$B$11),SUM(SUM($HP10,$HR10)*FctrChngDts!$C$11))-$AO10),IF(AND($Z10=\"Winter\",$AK10=\"SSP2P3\",$AJ10=TRUE,$HF10=TRUE),SUM(SUM(SUM(SUM($HI10,$HK10)*FctrChngDts!$B$10),SUM(SUM($HO10,$HQ10)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO10,$HQ10)*FctrChngDts!$B$12),SUM(SUM($HP10,$HR10)*FctrChngDts!$C$12))-$AO10),IF(AND($Z10=\"Summer\",$AK10=\"SSP1P2\",$AJ10=FALSE,$HF10=TRUE),SUM(SUM(SUM(SUM($HG10,$HI10)*FctrChngDts!$B$9),SUM(SUM($HH10,$HJ10)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM10,$HO10)*FctrChngDts!$B$11),SUM(SUM($HN10,$HP10)*FctrChngDts!$C$11))*$AF10),IF(AND($Z10=\"Summer\",$AK10=\"SSP1P2\",$AJ10=TRUE,$HF10=TRUE),SUM(SUM(SUM(SUM($HG10,$HI10)*FctrChngDts!$B$10),SUM(SUM($HH10,$HJ10)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM10,$HO10)*FctrChngDts!$B$12),SUM(SUM($HN10,$HP10)*FctrChngDts!$C$12))*$AF10),IF(AND($Z10=\"Winter\",$AK10=\"SSP1P2\",$AJ10=FALSE,$HF10=TRUE),SUM(SUM(SUM(SUM($HG10,$HI10)*FctrChngDts!$B$9),SUM(SUM($HH10,$HJ10)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM10,$HO10)*FctrChngDts!$B$11),SUM(SUM($HN10,$HP10)*FctrChngDts!$C$11))-$AO10),IF(AND($Z10=\"Winter\",$AK10=\"SSP1P2\",$AJ10=TRUE,$HF10=TRUE),SUM(SUM(SUM(SUM($HG10,$HI10)*FctrChngDts!$B$10),SUM(SUM($HH10,$HJ10)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM10,$HO10)*FctrChngDts!$B$12),SUM(SUM($HN10,$HP10)*FctrChngDts!$C$12))-$AO10),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK10=\"FWP1\",$AJ10=FALSE,$HF10=FALSE),SUM($J10*FctrChngDts!$C$11),IF(AND($AK10=\"FWP1\",$AJ10=TRUE,$HF10=FALSE),SUM($J10*FctrChngDts!$C$12),IF(AND($AK10=\"FWP1P2\",$AJ10=FALSE,$HF10=FALSE),SUM(SUM($J10,$L10)*FctrChngDts!$C$11),IF(AND($AK10=\"FWP1P2\",$AJ10=TRUE,$HF10=FALSE),SUM(SUM($J10,$L10)*FctrChngDts!$C$12),IF(AND($AK10=\"FWP2\",$AJ10=FALSE,$HF10=FALSE),SUM($L10*FctrChngDts!$C$11),IF(AND($AK10=\"FWP2\",$AJ10=TRUE,$HF10=FALSE),SUM($L10*FctrChngDts!$C$12),IF(AND($AK10=\"FWP2P3\",$AJ10=FALSE,$HF10=FALSE),SUM(SUM($L10,$N10)*FctrChngDts!$C$11),IF(AND($AK10=\"FWP2P3\",$AJ10=TRUE,$HF10=FALSE),SUM(SUM($L10,$N10)*FctrChngDts!$C$12),IF(AND($AK10=\"FWP3\",$AJ10=FALSE,$HF10=FALSE),SUM($N10*FctrChngDts!$C$11),IF(AND($AK10=\"FWP3\",$AJ10=TRUE,$HF10=FALSE),SUM($N10*FctrChngDts!$C$12),IF(AND($Z10=\"Winter\",$AK10=\"SSP1P2\",$AJ10=FALSE,$HF10=FALSE),SUM(SUM(SUM($I10,$K10)*FctrChngDts!$C$9),SUM(SUM($J10,$L10)*FctrChngDts!$C$11))*$AG10,IF(AND($Z10=\"Winter\",$AK10=\"SSP1P2\",$AJ10=TRUE,$HF10=FALSE),SUM(SUM(SUM($I10,$K10)*FctrChngDts!$B$10),SUM(SUM($J10,$L10)*FctrChngDts!$B$12))*$AG10,IF(AND($Z10=\"Summer\",$AK10=\"SSP1P2\",$AJ10=FALSE,$HF10=FALSE),SUM(SUM(SUM($I10,$K10)*FctrChngDts!$B$9),SUM(SUM($J10,$L10)*FctrChngDts!$B$11))-$AJ10,IF(AND($Z10=\"Summer\",$AK10=\"SSP1P2\",$AJ10=TRUE,$HF10=FALSE),SUM(SUM(SUM($I10,$K10)*FctrChngDts!$C$10),SUM(SUM($J10,$L10)*FctrChngDts!$C$12))-$AJ10,IF(AND($Z10=\"Winter\",$AK10=\"SSP2P3\",$AJ10=FALSE,$HF10=FALSE),SUM(SUM(SUM($K10,$M10)*FctrChngDts!$C$9),SUM(SUM($L10,$N10)*FctrChngDts!$C$11))*$AG10,IF(AND($Z10=\"Winter\",$AK10=\"SSP2P3\",$AJ10=TRUE,$HF10=FALSE),SUM(SUM(SUM($K10,$M10)*FctrChngDts!$C$10),SUM(SUM($L10,$N10)*FctrChngDts!$C$12))*$AG10,IF(AND($Z10=\"Summer\",$AK10=\"SSP2P3\",$AJ10=FALSE,$HF10=FALSE),SUM(SUM(SUM($K10,$M10)*FctrChngDts!$C$9),SUM(SUM($L10,$N10)*FctrChngDts!$C$11))-$AJ10,IF(AND($Z10=\"Summer\",$AK10=\"SSP2P3\",$AJ10=TRUE,$HF10=FALSE),SUM(SUM(SUM($K10,$M10)*FctrChngDts!$C$10),SUM(SUM($L10,$N10)*FctrChngDts!$C$12))-$AJ10,IF(AND($AK10=\"FWP1\",$AJ10=FALSE,$HF10=TRUE),SUM(SUM($HM10*FctrChngDts!$B$11),SUM($HN10*FctrChngDts!$C$11)),IF(AND($AK10=\"FWP1\",$AJ10=TRUE,$HF10=TRUE),SUM(SUM($HM10*FctrChngDts!$B$12),SUM($HN10*FctrChngDts!$C$12)),IF(AND($AK10=\"FWP1P2\",$AJ10=FALSE,$HF10=TRUE),SUM(SUM(SUM($HM10,$HO10)*FctrChngDts!$B$11),SUM(SUM($HN10,$HP10)*FctrChngDts!$C$11)),IF(AND($AK10=\"FWP1P2\",$AJ10=TRUE,$HF10=TRUE),SUM(SUM(SUM($HM10,$KP10)*FctrChngDts!$C$12),SUM(SUM($HN10,$HP10)*FctrChngDts!$C$12)),IF(AND($AK10=\"FWP2\",$AJ10=FALSE,$HF10=TRUE),SUM(SUM($HO10*FctrChngDts!$B$11),SUM($HO10*FctrChngDts!$C$11)),IF(AND($AK10=\"FWP2\",$AJ10=TRUE,$HF10=TRUE),SUM(SUM($HO10*FctrChngDts!$B$12),SUM($HO10*FctrChngDts!$C$12)),IF(AND($AK10=\"FWP2P3\",$AJ10=FALSE,$HF10=TRUE),SUM(SUM(SUM($HO10,$HQ10)*FctrChngDts!$C$11),SUM(SUM($HP10,$HR10)*FctrChngDts!$C$11)),IF(AND($AK10=\"FWP2P3\",$AJ10=TRUE,$HF10=TRUE),SUM(SUM(SUM($HO10,$HQ10)*FctrChngDts!$C$12),SUM(SUM($HP10,$HR10)*FctrChngDts!$C$12)),IF(AND($AK10=\"FWP3\",$AJ10=FALSE,$HF10=TRUE),SUM(SUM($HQ10*FctrChngDts!$B$11),SUM($HR10*FctrChngDts!$C$11)),IF(AND($AK10=\"FWP3\",$AJ10=TRUE,$HF10=TRUE),SUM(SUM($HQ10*FctrChngDts!$B$12),SUM($HR10*FctrChngDts!$C$12)),IF(AND($Z10=\"Winter\",$AK10=\"SSP1P2\",$AJ10=FALSE,$HF10=TRUE),SUM(SUM(SUM(SUM($HG10,$HI10)*FctrChngDts!$B$9),SUM(SUM($HH10,$HJ10)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM10,$HO10)*FctrChngDts!$B$11),SUM(SUM($HN10,$HP10)*FctrChngDts!$C$11))*$AG10),IF(AND($Z10=\"Winter\",$AK10=\"SSP1P2\",$AJ10=TRUE,$HF10=TRUE),SUM(SUM(SUM(SUM($HG10,$HI10)*FctrChngDts!$B$10), SUM(SUM($HH10,$HJ10)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM10,$HO10)*FctrChngDts!$B$12),SUM(SUM($HN10,$HP10)*FctrChngDts!$C$12))*$AG10),IF(AND($Z10=\"Summer\",$AK10=\"SSP1P2\",$AJ10=FALSE,$HF10=TRUE),SUM(SUM(SUM(SUM($HG10,$HI10)*FctrChngDts!$B$9),SUM(SUM($HH10,$HJ10)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM10,$HO10)*FctrChngDts!$B$11),SUM(SUM($HN10,$HP10)*FctrChngDts!$C$11))-$AJ10),IF(AND($Z10=\"Summer\",$AK10=\"SSP1P2\",$AJ10=TRUE,$HF10=TRUE),SUM(SUM(SUM(SUM($HG10,$HI10)*FctrChngDts!$B$10),SUM(SUM($HH10,$HJ10)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM10,$HO10)*FctrChngDts!$B$12),SUM(SUM($HN10,$HP10)*FctrChngDts!$C$12))-$AJ10),IF(AND($Z10=\"Winter\",$AK10=\"SSP2P3\",$AJ10=FALSE,$HF10=TRUE),SUM(SUM(SUM(SUM($HI10,$HK10)*FctrChngDts!$B$9),SUM(SUM($HJ10,$HL10)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO10,$HQ10)*FctrChngDts!$B$11),SUM(SUM($HP10,$HR10)*FctrChngDts!$C$11))*$AG10),IF(AND($Z10=\"Winter\",$AK10=\"SSP2P3\",$AJ10=TRUE,$HF10=TRUE),SUM(SUM(SUM(SUM($HI10,$HK10)*FctrChngDts!$B$10), SUM(SUM($HJ10,$HL10)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO10,$HQ10)*FctrChngDts!$B$12),SUM(SUM($HP10,$HR10)*FctrChngDts!$C$12))*$AG10),IF(AND($Z10=\"Summer\",$AK10=\"SSP2P3\",$AJ10=FALSE,$HF10=TRUE),SUM(SUM(SUM(SUM($HI10,$HK10)*FctrChngDts!$B$9),SUM(SUM($HJ10,$HL10)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO10,$HQ10)*FctrChngDts!$B$11),SUM(SUM($HP10,$HR10)*FctrChngDts!$C$11))-$AJ10),IF(AND($Z10=\"Summer\",$AK10=\"SSP2P3\",$AJ10=TRUE,$HF10=TRUE),SUM(SUM(SUM(SUM($HI10,$HK10)*FctrChngDts!$B$10), SUM(SUM($HJ10,$HL10)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO10,$HQ10)*FctrChngDts!$B$12),SUM(SUM($HP10,$HR10)*FctrChngDts!$C$12))-$AJ10),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK10=\"FSP1\",$AH10=TRUE,SUM(SUM(SUM($AI10*FctrChngDts!$B$13)*I10),$AR10)>$AD10),$AD10,IF(AND($AK10=\"FSP1\",$AH10=TRUE,SUM(SUM(SUM($AI10*FctrChngDts!$B$13)*$I10),$AR10)<=$AD10),SUM(SUM(SUM($AI10*FctrChngDts!$B$13)*$I10),$AR10),IF(AND($Z10=\"Summer\",$AK10=\"SSP1\",$AH10=TRUE,SUM(SUM(SUM(SUM($I10,$J10)*SUM($AI10*FctrChngDts!$B$13))*$AF10),$AR10)>$AD10),$AD10,IF(AND($Z10=\"Summer\",$AK10=\"SSP1\",$AH10=TRUE,SUM(SUM(SUM(SUM($I10,$J10)*SUM($AI10*FctrChngDts!$B$13))*$AF10),$AR10)<=$AD10),SUM(SUM(SUM(SUM($I10,$J10)*SUM($AI10*FctrChngDts!$B$13))*$AF10),$AR10),IF(AND($Z10=\"Winter\",$AK10=\"SSP1\",$AH10=TRUE,SUM(SUM(SUM(SUM($I10,$J10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AU10:$AW10)),$AR10)>$AD10),$AD10,IF(AND($Z10=\"Winter\",$AK10=\"SSP1\",$AH10=TRUE,SUM(SUM(SUM(SUM($I10,$J10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AU10:$AW10)),$AR10)<=$AD10),SUM(SUM(SUM(SUM($I10,$J10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AU10:$AW10)),$AR10),IF(AND($AK10=\"FSP1P2\",$AH10=TRUE,SUM(SUM(SUM(SUM($I10,$K10)*SUM($AI10*FctrChngDts!$B$13))*$AF10),$AR10)>$AD10),$AD10,IF(AND($AK10=\"FSP1P2\",$AH10=TRUE,SUM(SUM(SUM(SUM($I10,$K10)*SUM($AI10*FctrChngDts!$B$13))*$AF10),$AR10)<=$AD10),SUM(SUM(SUM(SUM($I10,$K10)*SUM($AI10*FctrChngDts!$B$13))*$AF10),$AR10),IF(AND($Z10=\"Summer\",$AK10=\"SSP1P2\",$AH10=TRUE,SUM(SUM(SUM(SUM($I10,$K10,$J10,$L10)*SUM($AI10*FctrChngDts!$B$13))*$AF10),$AR10)>$AD10),$AD10,IF(AND($Z10=\"Summer\",$AK10=\"SSP1P2\",$AH10=TRUE,SUM(SUM(SUM(SUM($I10,$K10,$J10,$L10)*SUM($AI10*FctrChngDts!$B$13))*$AF10),$AR10)<=$AD10),SUM(SUM(SUM(SUM($I10,$K10,$J10,$L10)*SUM($AI10*FctrChngDts!$B$13))*$AF10),$AR10),IF(AND($Z10=\"Winter\",$AK10=\"SSP1P2\",$AH10=TRUE,SUM(SUM(SUM(SUM($I10,$K10,$J10,$L10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AU10:$AW10)),$AR10)>$AD10),$AD10,IF(AND($Z10=\"Winter\",$AK10=\"SSP1P2\",$AH10=TRUE,SUM(SUM(SUM(SUM($I10,$K10,$J10,$L10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AU10:$AW10)),$AR10)<=$AD10),MIN($AD10,SUM($AL10,SUM(SUM(SUM(SUM($I10,$K10,$J10,$L10)*SUM($AI10*FctrChngDts!$B$13))*$AF10)))),IF(AND($AK10=\"FSP2\",$AH10=TRUE,SUM(SUM(SUM($AI10*FctrChngDts!$B$13)*$K10),$AR10)>$AD10),$AD10,IF(AND($AK10=\"FSP2\",$AH10=TRUE,SUM(SUM(SUM($AI10*FctrChngDts!$B$13)*$K10),$AR10)<=$AD10),SUM(SUM(SUM($AI10*FctrChngDts!$B$13)*$K10),$AR10),IF(AND($Z10=\"Summer\",$AK10=\"SSP2\",$AH10=TRUE,SUM(SUM(SUM(SUM($K10,$L10)*SUM($AI10*FctrChngDts!$B$13))*$AF10),$AR10)>$AD10),$AD10,IF(AND($Z10=\"Summer\",$AK10=\"SSP2\",$AH10=TRUE,SUM(SUM(SUM(SUM($K10,$L10)*SUM($AI10*FctrChngDts!$B$13))*$AF10),$AR10)<=$AD10),SUM(SUM(SUM(SUM($K10,$L10)*SUM($AI10*FctrChngDts!$B$13))*$AF10),$AR10),IF(AND($Z10=\"Winter\",$AK10=\"SSP2\",$AH10=TRUE,SUM(SUM(SUM(SUM($K10,$L10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AU10:$AW10)),$AR10)>$AD10),$AD10,IF(AND($Z10=\"Winter\",$AK10=\"SSP2\",$AH10=TRUE,SUM(SUM(SUM(SUM($K10,$L10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AU10:$AW10)),$AR10)<=$AD10),SUM(SUM(SUM(SUM($K10,$L10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AU10:$AW10)),$AR10),IF(AND($AK10=\"FSP2P3\",$AH10=TRUE,SUM(SUM(SUM(SUM($K10,$M10)*SUM($AI10*FctrChngDts!$B$13))*$AF10),$AR10)>$AD10),$AD10,IF(AND($AK10=\"FSP2P3\",$AH10=TRUE,SUM(SUM(SUM(SUM($K10,$M10)*SUM($AI10*FctrChngDts!$B$13))*$AF10),$AR10)<=$AD10),SUM(SUM(SUM(SUM($K10,$M10)*SUM($AI10*FctrChngDts!$B$13))*$AF10),$AR10),IF(AND($Z10=\"Summer\",$AK10=\"SSP2P3\",$AH10=TRUE,SUM(SUM(SUM(SUM($K10,$L10,$M10,$N10)*SUM($AI10*FctrChngDts!$B$13))*$AF10),$AR10)>$AD10),$AD10,IF(AND($Z10=\"Summer\",$AK10=\"SSP2P3\",$AH10=TRUE,SUM(SUM(SUM(SUM($K10,$L10,$M10,$N10)*SUM($AI10*FctrChngDts!$B$13))*$AF10),$AR10)<=$AD10),SUM(SUM(SUM(SUM($K10,$L10,$M10,$N10)*SUM($AI10*FctrChngDts!$B$13))*$AF10),$AR10),IF(AND($Z10=\"Winter\",$AK10=\"SSP2P3\",$AH10=TRUE,SUM(SUM(SUM(SUM($K10,$L10,$M10,$N10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AU10:$AW10)),$AR10)>$AD10),$AD10,IF(AND($Z10=\"Winter\",$AK10=\"SSP2P3\",$AH10=TRUE,SUM(SUM(SUM(SUM($K10,$L10,$M10,$N10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AU10:$AW10)),$AR10)<=$AD10),SUM(SUM(SUM(SUM($K10,$L10,$M10,$N10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AU10:$AW10)),$AR10),IF(AND($AK10=\"FSP3\",$AH10=TRUE,SUM(SUM(SUM($AI10*FctrChngDts!$B$13)*$M10),$AR10)>$AD10),$AD10,IF(AND($AK10=\"FSP3\",$AH10=TRUE,SUM(SUM(SUM($AI10*FctrChngDts!$B$13)*$M10),$AR10)<=$AD10),SUM(SUM(SUM($AI10*FctrChngDts!$B$13)*$M10),$AR10),IF(AND($Z10=\"Summer\",$AK10=\"SSP3\",$AH10=TRUE,SUM(SUM(SUM(SUM($M10,$N10)*SUM($AI10*FctrChngDts!$B$13))*$AF10),$AR10)>$AD10),$AD10,IF(AND($Z10=\"Summer\",$AK10=\"SSP3\",$AH10=TRUE,SUM(SUM(SUM(SUM($M10,$N10)*SUM($AI10*FctrChngDts!$B$13))*$AF10),$AR10)<=$AD10),SUM(SUM(SUM(SUM($M10,$N10)*SUM($AI10*FctrChngDts!$B$13))*$AF10),$AR10),IF(AND($Z10=\"Winter\",$AK10=\"SSP3\",$AH10=TRUE,SUM(SUM(SUM(SUM($M10,$N10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AU10:$AW10)),$AR10)>$AD10),$AD10,IF(AND($Z10=\"Winter\",$AK10=\"SSP3\",$AH10=TRUE,SUM(SUM(SUM(SUM($M10,$N10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AU10:$AW10)),$AR10)<=$AD10),SUM(SUM(SUM(SUM($M10,$N10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AU10:$AW10)),$AR10),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK10=\"FWP1\",$AH10=TRUE,SUM(SUM(SUM($AI10*FctrChngDts!$B$13)*$J10),$AU10)>$AE10),$AE10,IF(AND($AK10=\"FWP1\",$AH10=TRUE,SUM(SUM(SUM($AI10*FctrChngDts!$B$13)*$J10),$AU10)<=$AE10),SUM(SUM(SUM($AI10*FctrChngDts!$B$13)*$J10),$AU10),IF(AND($Z10=\"Winter\",$AK10=\"SSP1\",$AH10=TRUE,SUM(SUM(SUM(SUM($I10,$J10)*SUM($AI10*FctrChngDts!$B$13))*$AG10),$AU10)>$AE10),$AE10,IF(AND($Z10=\"Winter\",$AK10=\"SSP1\",$AH10=TRUE,SUM(SUM(SUM(SUM($I10,$J10)*SUM($AI10*FctrChngDts!$B$13))*$AG10),$AU10)<=$AE10),SUM(SUM(SUM(SUM($I10,$J10)*SUM($AI10*FctrChngDts!$B$13))*$AG10),$AU10),IF(AND($Z10=\"Summer\",$AK10=\"SSP1\",$AH10=TRUE,SUM(SUM(SUM(SUM($I10,$J10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AR10:$AT10)),$AU10)>$AE10),$AE10,IF(AND($Z10=\"Summer\",$AK10=\"SSP1\",$AH10=TRUE,SUM(SUM(SUM(SUM($I10,$J10)*SUM($AI10*FctrChngDts!$B$13))- SUM($AR10:$AT10)),$AU10)<=$AE10),SUM(SUM(SUM(SUM($I10,$J10)*SUM($AI10*FctrChngDts!$B$13))- SUM($AR10:$AT10)),$AU10),IF(AND($AK10=\"FWP1P2\",$AH10=TRUE,SUM(SUM(SUM(SUM($J10,$L10)*SUM($AI10*FctrChngDts!$B$13))*$AG10),$AU10)>$AE10),$AE10,IF(AND($AK10=\"FWP1P2\",$AH10=TRUE,SUM(SUM(SUM(SUM($J10,$L10)*SUM($AI10*FctrChngDts!$B$13))*$AG10),$AU10)<=$AE10),SUM(SUM(SUM(SUM($J10,$L10)*SUM($AI10*FctrChngDts!$B$13))*$AG10),$AU10),IF(AND($Z10=\"Winter\",$AK10=\"SSP1P2\",$AH10=TRUE,SUM(SUM(SUM(SUM($I10,$K10,$J10,$L10)*SUM($AI10*FctrChngDts!$B$13))*$AG10),$AU10)>$AE10),$AE10,IF(AND($Z10=\"Winter\",$AK10=\"SSP1P2\",$AH10=TRUE,SUM(SUM(SUM(SUM($I10,$K10,$J10,$L10)*SUM($AI10*FctrChngDts!$B$13))*$AG10),$AU10)<=$AE10),SUM(SUM(SUM(SUM($I10,$K10,$J10,$L10)*SUM($AI10*FctrChngDts!$B$13))*$AG10),$AU10),IF(AND($Z10=\"Summer\",$AK10=\"SSP1P2\",$AH10=TRUE,SUM(SUM(SUM(SUM($I10,$K10,$J10,$L10)*SUM($AI10*FctrChngDts!$B$13))- SUM($AR10:$AT10)),$AU10)>$AE10),$AE10,IF(AND($Z10=\"Summer\",$AK10=\"SSP1P2\",$AH10=TRUE,SUM(SUM(SUM(SUM($I10,$K10,$J10,$L10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AR10:$AT10)),$AU10)<=$AE10),SUM(SUM(SUM(SUM($I10,$K10,$J10,$L10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AR10:$AT10)),$AU10),IF(AND($AK10=\"FWP2\",$AH10=TRUE,SUM(SUM(SUM($AI10*FctrChngDts!$B$13)*$L10),$AU10)>$AE10),$AE10,IF(AND($AK10=\"FWP2\",$AH10=TRUE,SUM(SUM(SUM($AI10*FctrChngDts!$B$13)*$L10),$AU10)<=$AE10),SUM(SUM(SUM($AI10*FctrChngDts!$B$13)*$L10),$AU10),IF(AND($Z10=\"Winter\",$AK10=\"SSP2\",$AH10=TRUE,SUM(SUM(SUM(SUM($K10,$L10)*SUM($AI10*FctrChngDts!$B$13))*$AG10),$AU10)>$AE10),$AE10,IF(AND($Z10=\"Winter\",$AK10=\"SSP2\",$AH10=TRUE,SUM(SUM(SUM(SUM($K10,$L10)*SUM($AI10*FctrChngDts!$B$13))*$AG10),$AU10)<=$AE10),SUM(SUM(SUM(SUM($K10,$L10)*SUM($AI10*FctrChngDts!$B$13))*$AG10),$AU10),IF(AND($Z10=\"Summer\",$AK10=\"SSP2\",$AH10=TRUE,SUM(SUM(SUM(SUM($K10,$L10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AR10:$AT10)),$AU10)>$AE10),$AE10,IF(AND($Z10=\"Summer\",$AK10=\"SSP2\",$AH10=TRUE,SUM(SUM(SUM(SUM($K10,$L10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AR10:$AT10)),$AU10)<=$AE10),SUM(SUM(SUM(SUM($K10,$L10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AR10:$AT10)),$AU10),IF(AND($AK10=\"FWP2P3\",$AH10=TRUE,SUM(SUM(SUM(SUM($L10,$N10)*SUM($AI10*FctrChngDts!$B$13))*$AG10),$AU10)>$AE10),$AE10,IF(AND($AK10=\"FWP2P3\",$AH10=TRUE,SUM(SUM(SUM(SUM($L10,$N10)*SUM($AI10*FctrChngDts!$B$13))*$AG10),$AU10)<=$AE10),SUM(SUM(SUM(SUM($L10,$N10)*SUM($AI10*FctrChngDts!$B$13))*$AG10),$AU10),IF(AND($Z10=\"Winter\",$AK10=\"SSP2P3\",$AH10=TRUE,SUM(SUM(SUM(SUM($K10,$L10,$M10,$N10)*SUM($AI10*FctrChngDts!$B$13))*$AG10),$AU10)>$AE10),$AE10,IF(AND($Z10=\"Winter\",$AK10=\"SSP2P3\",$AH10=TRUE,SUM(SUM(SUM(SUM($K10,$L10,$M10,$N10)*SUM($AI10*FctrChngDts!$B$13))*$AG10),$AU10)<=$AE10),SUM(SUM(SUM(SUM($K10,$L10,$M10,$N10)*SUM($AI10*FctrChngDts!$B$13))*$AG10),$AU10),IF(AND($Z10=\"Summer\",$AK10=\"SSP2P3\",$AH10=TRUE,SUM(SUM(SUM(SUM($K10,$L10,$M10,$N10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AR10:$AT10)),$AU10)>$AE10),$AE10,IF(AND($Z10=\"Summer\",$AK10=\"SSP2P3\",$AH10=TRUE,SUM(SUM(SUM(SUM($K10,$L10,$M10,$N10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AR10:$AT10)),$AU10)<=$AE10),SUM(SUM(SUM(SUM($K10,$L10,$M10,$N10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AR10:$AT10)),$AU10),IF(AND($AK10=\"FWP3\",$AH10=TRUE,SUM(SUM(SUM($AI10*FctrChngDts!$B$13)*$N10),$AU10)>$AE10),$AE10,IF(AND($AK10=\"FWP3\",$AH10=TRUE,SUM(SUM(SUM($AI10*FctrChngDts!$B$13)*$N10),$AU10)<=$AE10),SUM(SUM(SUM($AI10*FctrChngDts!$B$13)*$N10),$AU10),IF(AND($Z10=\"Winter\",$AK10=\"SSP3\",$AH10=TRUE,SUM(SUM(SUM(SUM($M10,$N10)*SUM($AI10*FctrChngDts!$B$13))*$AG10),$AU10)>$AE10),$AE10,IF(AND($Z10=\"Winter\",$AK10=\"SSP3\",$AH10=TRUE,SUM(SUM(SUM(SUM($M10,$N10)*SUM($AI10*FctrChngDts!$B$13))*$AG10),$AU10)<=$AE10),SUM(SUM(SUM(SUM($M10,$N10)*SUM($AI10*FctrChngDts!$B$13))*$AG10),$AU10),IF(AND($Z10=\"Summer\",$AK10=\"SSP3\",$AH10=TRUE,SUM(SUM(SUM(SUM($M10,$N10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AR10:$AT10)),$AU10)>$AE10),$AE10,IF(AND($Z10=\"Summer\",$AK10=\"SSP3\",$AH10=TRUE,SUM(SUM(SUM(SUM($M10,$N10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AR10:$AT10)),$AU10)<=$AE10),SUM(SUM(SUM(SUM($M10,$N10)*SUM($AI10*FctrChngDts!$B$13))-SUM($AR10:$AT10)),$AU10),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I10>0,$AH10=FALSE),SUM($AR10*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I10>0,$AH10=TRUE),SUM($AX10*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I10>0,$AH10=FALSE),SUM($AS10*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I10>0,$AH10=TRUE),SUM($AY10*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I10>0,$AH10=FALSE),SUM($AT10*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I10>0,$AH10=TRUE),SUM($AZ10*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J10>0,$AH10=FALSE),SUM($AU10*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J10>0,$AH10=TRUE),SUM($BA10*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J10>0,$AH10=FALSE),SUM($AV10*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J10>0,$AH10=TRUE),SUM($BB10*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J10>0,$AH10=FALSE),SUM($AW10*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J10>0,$AH10=TRUE),SUM($BC10*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K10>0,$AH10=FALSE),SUM($AR10*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K10>0,$AH10=TRUE),SUM($AX10*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K10>0,$AH10=FALSE),SUM($AS10*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K10>0,$AH10=TRUE),SUM($AY10*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K10>0,$AH10=FALSE),SUM($AT10*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K10>0,$AH10=TRUE),SUM($AZ10*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L10>0,$AH10=FALSE),SUM($AU10*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L10>0,$AH10=TRUE),SUM($BA10*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L10>0,$AH10=FALSE),SUM($AV10*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L10>0,$AH10=TRUE),SUM($BB10*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L10>0,$AH10=FALSE),SUM($AW10*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L10>0,$AH10=TRUE),SUM($BC10*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M10>0,$AH10=FALSE),SUM($AR10*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M10>0,$AH10=TRUE),SUM($AX10*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M10>0,$AH10=FALSE),SUM($AS10*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M10>0,$AH10=TRUE),SUM($AY10*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M10>0,$AH10=FALSE),SUM($AT10*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M10>0,$AH10=TRUE),SUM($AZ10*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N10>0,$AH10=FALSE),SUM($AU10*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N10>0,$AH10=TRUE),SUM($BA10*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N10>0,$AH10=FALSE),SUM($AV10*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N10>0,$AH10=TRUE),SUM($BB10*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N10>0,$AH10=FALSE),SUM($AW10*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N10>0,$AH10=TRUE),SUM($BC10*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I10=0,0,IF(AND($I10>0,$K10>0,$AH10=FALSE),SUM($AR10/$P10*$I10),IF(AND($I10>0,$K10=0,$AH10=FALSE),$AR10,IF(AND($I10>0,$K10>0,$AH10=TRUE),ROUND(MIN($HU10,SUM(SUM($I10,$K10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA10,SUM(SUM($I10,$K10)*(FctrChngDts!$B$13)*$AI10)*$IA10)),0),IF(AND($I10>0,$K10=0,$AH10=TRUE),$AX10))))),0)","v":0},{"$f":"ROUND(IF($I10=0,0,IF(AND($I10>0,$K10>0,$AH10=FALSE),SUM($AS10/$P10*$I10),IF(AND($I10>0,$K10=0,$AH10=FALSE),$AS10,IF(AND($I10>0,$K10>0,$AH10=TRUE),ROUND(MIN(SUM($HU10-$BW10),SUM(SUM($I10,$K10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA10)*3),0),IF(AND($I10>0,$K10=0,$AH10=TRUE),$AY10))))),0)","v":0},0,{"$f":"IF($J10=0,0,IF(AND($J10>0,$L10=0,$N10=0,$AH10=FALSE,$AJ10=FALSE),ROUND(MIN($HX10,SUM($AU10,$BA10)),0),IF(AND($J10>0,$L10=0,$N10=0,$AH10=TRUE,$AJ10=FALSE),ROUND(MIN($HX10,SUM($AU10,SUM($J10*$AI10*FctrChngDts!$B$13))),0),IF(AND($J10>0,$L10>0,$N10=0,$AH10=FALSE,$AJ10=FALSE),ROUND(MIN($HX10,SUM(SUM($J10,$L10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA10,SUM(SUM($J10,$L10)*(FctrChngDts!$B$13)*$AI10)*$IA10)),0),IF(AND($J10>0,$L10>0,$N10=0,$AH10=TRUE,$AJ10=FALSE),ROUND(MIN($HX10,SUM(SUM(SUM(SUM($J10,$L10)*FctrChngDts!$C$11*$IA10),SUM(SUM($J10,$L10)*SUM(FctrChngDts!$B$13*$AI10)*$IA10)))),0),IF(AND($J10>0,$L10=0,$N10=0,$AH10=FALSE,$AJ10=TRUE),ROUND(MIN($HX10,SUM($AU10,$BA10)),0),IF(AND($J10>0,$L10=0,$N10=0,$AH10=TRUE,$AJ10=TRUE),ROUND(MIN($HX10,SUM($AU10,SUM($J10*$AI10*FctrChngDts!$B$13))),0),IF(AND($J10>0,$L10>0,$N10=0,$AH10=FALSE,$AJ10=TRUE),ROUND(MIN($HX10,SUM(SUM($J10,$L10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA10,SUM(SUM($J10,$L10)*(FctrChngDts!$B$13)*$AI10)*$IA10)),0),IF(AND($J10>0,$L10>0,$N10=0,$AH10=TRUE,$AJ10=TRUE),ROUND(MIN($HX10,SUM(SUM(SUM(SUM($J10,$L10)*FctrChngDts!$C$12*$IA10),SUM(SUM($J10,$L10)*SUM(FctrChngDts!$B$13*$AI10)*$IA10)))),0))))))))))","v":0},{"$f":"IF($J10=0,0,IF(AND($J10>0,$L10=0,$N10=0,$AH10=FALSE,$AJ10=FALSE),ROUND(MIN(SUM($HX10-$BZ10),SUM($AU10*3)),0),IF(AND($J10>0,$L10=0,$N10=0,$AH10=TRUE,$AJ10=FALSE),ROUND(MIN(SUM($HX10-$BZ10),SUM(SUM($J10,$L10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA10)*3),0),IF(AND($J10>0,$L10>0,$N10=0,$AH10=FALSE,$AJ10=FALSE),ROUND(MIN(SUM($HX10-$BZ10),SUM(SUM($J10,$L10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA10)*3),0),IF(AND($J10>0,$L10>0,$N10=0,$AH10=TRUE,$AJ10=FALSE),ROUND(MIN(SUM($HX10-$BZ10),SUM(SUM($J10,$L10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA10)*3),0),IF(AND($J10>0,$L10=0,$N10=0,$AH10=FALSE,$AJ10=TRUE),ROUND(MIN(SUM($HX10-$BZ10),SUM($AU10*3)),0),IF(AND($J10>0,$L10=0,$N10=0,$AH10=TRUE,$AJ10=TRUE),ROUND(MIN(SUM($HX10-$BZ10),SUM(SUM($J10,$L10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA10)*3),0),IF(AND($J10>0,$L10>0,$N10=0,$AH10=FALSE,$AJ10=TRUE),ROUND(MIN(SUM($HX10-$BZ10),SUM(SUM($J10,$L10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA10)*3),0),IF(AND($J10>0,$L10>0,$N10=0,$AH10=TRUE,$AJ10=TRUE),ROUND(MIN(SUM($HX10-$BZ10),SUM(SUM($J10,$L10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA10)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K10=0,0,IF(AND($I10>0,$K10>0,$M10=0,$AH10=FALSE),SUM($AR10-$BW10),IF(AND($I10=0,$K10>0,$M10>0,$AH10=FALSE),SUM($AR10/$P10*$K10),IF(AND($I10=0,$K10>0,$M10=0,$AH10=FALSE),$AR10,IF($K10=0,0,IF(AND($I10>0,$K10>0,$M10=0,$AH10=TRUE),ROUND(MIN($HV10,SUM(SUM($I10,$K10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB10,SUM(SUM($I10,$K10)*(FctrChngDts!$B$13)*$AI10)*$IB10)),0),IF(AND($I10=0,$K10>0,$M10>0,$AH10=TRUE),ROUND(MIN($HV10,SUM(SUM($I10,$K10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB10,SUM(SUM($I10,$K10)*(FctrChngDts!$B$13)*$AI10)*$IB10)),0),IF(AND($I10=0,$K10>0,$M10=0,$AH10=TRUE),$AX10)))))))),0)","v":0},{"$f":"ROUND(IF($K10=0,0,IF(AND($I10>0,$K10>0,$M10=0,$AH10=FALSE),SUM($AS10-$BX10),IF(AND($I10=0,$K10>0,$M10>0,$AH10=FALSE),SUM($AS10/$P10*$K10),IF(AND($I10=0,$K10>0,$M10=0,$AH10=FALSE),$AS10,IF($K10=0,0,IF(AND($I10>0,$K10>0,$M10=0,$AH10=TRUE),ROUND(MIN(SUM($HV10-$BW10),SUM(SUM($I10,$K10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB10)*3),0),IF(AND($I10=0,$K10>0,$M10>0,$AH10=TRUE),ROUND(MIN(SUM($HV10-$BW10),SUM(SUM($I10,$K10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB10)*3),0),IF(AND($I10=0,$K10>0,$M10=0,$AH10=TRUE),$AY10)))))))),0)","v":0},0,{"$f":"IF($L10=0,0,IF(AND($J10>0,$L10>0,$N10=0,$AH10=FALSE,$AJ10=FALSE),ROUND(MIN($HY10,SUM(SUM($J10,$L10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB10,SUM(SUM($J10,$L10)*(FctrChngDts!$B$13)*$AI10)*$IB10)),0),IF(AND($J10>0,$L10>0,$N10=0,$AH10=TRUE,$AJ10=FALSE),ROUND(MIN($HY10,SUM(SUM(SUM(SUM($J10,$L10)*FctrChngDts!$C$11*$IB10),SUM(SUM($J10,$L10)*SUM(FctrChngDts!$B$13*$AI10)*$IB10)))),0),IF(AND($J10=0,$L10>0,$N10=0,$AH10=FALSE,$AJ10=FALSE),ROUND(MIN($HY10,SUM($L10*FctrChngDts!$C$11)),0),IF(AND($J10=0,$L10>0,$N10=0,$AH10=TRUE,$AJ10=FALSE),ROUND(MIN($HY10,SUM(SUM(SUM(SUM($J10,$L10)*FctrChngDts!$C$11*$IB10),SUM(SUM($J10,$L10)*SUM(FctrChngDts!$B$13*$AI10)*$IB10)))),0),IF(AND($J10>0,$L10>0,$N10=0,$AH10=FALSE,$AJ10=TRUE),ROUND(MIN($HY10,SUM(SUM($J10,$L10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB10,SUM(SUM($J10,$L10)*(FctrChngDts!$B$13)*$AI10)*$IB10)),0),IF(AND($J10>0,$L10>0,$N10=0,$AH10=TRUE,$AJ10=TRUE),ROUND(MIN($HY10,SUM(SUM(SUM(SUM($J10,$L10)*FctrChngDts!$C$12*$IB10),SUM(SUM($J10,$L10)*SUM(FctrChngDts!$B$13*$AI10)*$IB10)))),0),IF(AND($J10=0,$L10>0,$N10=0,$AH10=FALSE,$AJ10=TRUE),ROUND(MIN($HY10,SUM($L10*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J10=0,$L10>0,$N10=0,$AH10=TRUE,$AJ10=TRUE),ROUND(MIN($HY10,SUM(SUM(SUM(SUM($J10,$L10)*FctrChngDts!$C$12*$IB10),SUM(SUM($J10,$L10)*SUM(FctrChngDts!$B$13*$AI10)*$IB10)))),0))))))))))","v":0},{"$f":"IF($L10=0,0,IF(AND($J10>0,$L10>0,$N10=0,$AH10=FALSE,$AJ10=FALSE),ROUND(MIN(SUM($HY10-$CF10),SUM(SUM($J10,$L10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB10)*3),0),IF(AND($J10>0,$L10>0,$N10=0,$AH10=TRUE,$AJ10=FALSE),ROUND(MIN(SUM($HY10-$CF10),SUM(SUM($J10,$L10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB10)*3),0),IF(AND($J10=0,$L10>0,$N10=0,$AH10=FALSE,$AJ10=FALSE),ROUND(MIN(SUM($HY10-$CF10),SUM($AU10*3)),0),IF(AND($J10=0,$L10>0,$N10=0,$AH10=TRUE,$AJ10=FALSE),ROUND(MIN(SUM($HY10-$CF10),SUM(SUM($J10,$L10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB10)*3),0),IF(AND($J10>0,$L10>0,$N10=0,$AH10=FALSE,$AJ10=TRUE),ROUND(MIN(SUM($HY10-$CF10),SUM(SUM($J10,$L10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB10)*3),0),IF(AND($J10>0,$L10>0,$N10=0,$AH10=TRUE,$AJ10=TRUE),ROUND(MIN(SUM($HY10-$CF10),SUM(SUM($J10,$L10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB10)*3),0),IF(AND($J10=0,$L10>0,$N10=0,$AH10=FALSE,$AJ10=TRUE),ROUND(MIN(SUM($HY10-$CF10),SUM($AU10*3)),0),IF(AND($J10=0,$L10>0,$N10=0,$AH10=TRUE,$AJ10=TRUE),ROUND(MIN(SUM($HY10-$CF10),SUM(SUM($J10,$L10)*IF($AJ10=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB10)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S10>0,Account!$AG$2=TRUE,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH10=FALSE),SUM(Usage!$BW10:$CB10)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V10>0,Account!$AG$2=TRUE,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH10=FALSE),SUM(Usage!$CC10:$CH10)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y10>0,Account!$AG$2=TRUE,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH10=FALSE),SUM(Usage!$CI10:$CN10)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH10=TRUE,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S10),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S10)),2)","v":0},{"$f":"ROUND(IF(OR($AH10=TRUE,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V10),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V10)),2)","v":0},{"$f":"IF(OR($AH10=TRUE,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y10),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y10))","v":0},{"$f":"ROUND(IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW10),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW10)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX10),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX10)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY10),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY10)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ10),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ10)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA10),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA10)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB10),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB10)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S10),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC10),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC10)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD10),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD10)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE10),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE10)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF10),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF10)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG10),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG10)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH10),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH10)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V10),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI10),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI10))","v":0},{"$f":"IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ10),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ10))","v":0},{"$f":"IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK10),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK10))","v":0},{"$f":"IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL10),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL10))","v":0},{"$f":"IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM10),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM10))","v":0},{"$f":"IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN10),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN10))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y10)","v":0},0,0,0,0,{"$f":"IF($DW10>IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV10*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV10*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW10-IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV10*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV10*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV10<$DW10,SUM($DW10-$DV10),0))","v":0},{"$f":"IF(OR(AND($D10<=FctrChngDts!$B$14,Usage!$E10>FctrChngDts!$B$14),AND(Usage!$D10<=FctrChngDts!$C$14,Usage!$E10>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW10),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX10),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY10),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ10),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA10),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB10),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC10),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD10),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE10),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF10),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG10),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH10),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI10)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ10)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK10)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL10)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM10)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN10)","v":0},0,{"$f":"IF(AND($S10>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E10<>\"D-CARE\",Tenant!$F10=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET10=TRUE,$S10>0,$V10=0),SUM(SUM($BW10:$CB10)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET10=TRUE,$S10>0,$V10>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW10:$CB10)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET10=TRUE,$S10>0,$V10>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW10:$CB10)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S10>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S10>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S10>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV10=TRUE,$S10>0,$V10=0),SUM(SUM($BW10:$CB10)*'CRS1'!$P$2),IF(AND($EV10=TRUE,$S10>0,$V10>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW10:$CB10)*'CRS1'!$P$2),IF(AND($EV10=TRUE,$S10>0,$V10>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW10:$CB10)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S10>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX10=TRUE,$S10>0,$V10=0),SUM(SUM($BW10:$CB10)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX10=TRUE,$S10>0,$V10>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW10:$CB10)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX10=TRUE,$S10>0,$V10>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW10:$CB10)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S10>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ10=TRUE,$S10>0),SUM(SUM($BW10:$CB10)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V10>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E10<>\"D-CARE\",Tenant!$F10=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB10=TRUE,$S10>0,$V10>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC10:$CH10)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB10=TRUE,$S10>0,$V10>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC10:$CH10)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB10=TRUE,$V10>0,$Y10>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC10:$CH10)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB10=TRUE,$V10>0,$Y10>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC10:$CH10)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB10=TRUE,$S10=0,$V10>0,$Y10=0),SUM(SUM($CC10:$CH10)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V10>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V10>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V10>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD10=TRUE,$S10>0,$V10>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC10:$CH10)*'CRS2'!$P$2),IF(AND($FD10=TRUE,$S10>0,$V10>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC10:$CH10)*'CRS2'!$P$2),IF(AND($FD10=TRUE,$V10>0,$Y10>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC10:$CH10)*'CRS2'!$P$2),IF(AND($FD10=TRUE,$V10>0,$Y10>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC10:$CH10)*'CRS2'!$P$2),IF(AND($FD10=TRUE,$S10=0,$V10>0,$Y10=0),SUM(SUM($CC10:$CH10)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V10>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF10=TRUE,$S10>0,$V10>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC10:$CH10)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF10=TRUE,$S10>0,$V10>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC10:$CH10)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF10=TRUE,$V10>0,$Y10>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC10:$CH10)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF10=TRUE,$V10>0,$Y10>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC10:$CH10)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF10=TRUE,$S10=0,$V10>0,$Y10=0),SUM(SUM($CC10:$CH10)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V10>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH10=TRUE,$V10>0),SUM(SUM($CC10:$CH10)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y10>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E10<>\"D-CARE\",Tenant!$F10=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ10=TRUE,$V10=0,$Y10>0),SUM(SUM($CI10:$CN10)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ10=TRUE,$V10>0,$Y10>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI10:$CN10)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ10=TRUE,$V10>0,$Y10>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI10:$CN10)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y10>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y10>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y10>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL10=TRUE,$V10=0,$Y10>0),SUM(SUM($CI10:$CN10)*'CRS3'!$P$2),IF(AND($FL10=TRUE,$V10>0,$Y10>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI10:$CN10)*'CRS3'!$P$2),IF(AND($FL10=TRUE,$V10>0,$Y10>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI10:$CN10)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y10>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN10=TRUE,$V10=0,$Y10>0),SUM(SUM($CI10:$CN10)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN10=TRUE,$V10>0,$Y10>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI10:$CN10)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN10=TRUE,$V10>0,$Y10>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI10:$CN10)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y10>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP10=TRUE,$Y10>0),SUM(SUM($CI10:$CN10)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR10:$FT10))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO10:$CQ10,$FR10:$FT10))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA10:$EF10)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG10:$EL10)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM10:$ER10)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV10,$CO10:$CQ10,$EA10:$ER10)/$P10)*$S10*FctrChngDts!$B$15),SUM(SUM(SUM($DV10,$CO10:$CQ10,$FR10:$FT10)/$P10)*$S10*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV10,$CO10:$CQ10,$EA10:$ER10)/$P10)*$V10*FctrChngDts!$B$15),SUM(SUM(SUM($DV10,$CO10:$CQ10,$FR10:$FT10)/$P10)*$V10*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV10,$CO10:$CQ10,$EA10:$ER10)/$P10)*$Y10*FctrChngDts!$B$15),SUM(SUM(SUM($DV10,$CO10:$CQ10,$FR10:$FT10)/$P10)*$Y10*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA10*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI10*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ10*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ10,$FU10,$GF10,$GZ10:$HE10),IF(Account!$Q$2=TRUE,SUM($DZ10,$FV10,$GF10,$GZ10:$HE10),SUM($DZ10,$ES10,$FU10:$FV10,$GF10,$GZ10:$HE10)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E10),Usage!$P10,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D10,FctrChngDts!$C$17<=Usage!$E10),SUM(FctrChngDts!$C$17-Usage!$D10),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E10),Usage!$P10,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D10,FctrChngDts!$C$19<=Usage!$E10),SUM(FctrChngDts!$C$19-Usage!$D10),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK10*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK10*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL10*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL10*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D10))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A10,Tenant!$A:$J,8,FALSE)=TRUE,$GG10<0),0,SUM(SUM(SUM($GG10/$P10*$GP10)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A10,Tenant!$A:$J,8,FALSE)=TRUE,$GG10<0),0,SUM(SUM(SUM($GG10/$P10*$GQ10)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D10))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A10,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV10*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A10,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW10*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU10:$DA10,$EU10,$EA10:$EF10,$FA10)-SUM(SUM($BW10:$CB10)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD10:$DJ10,$FC10,$EG10:$EL10,$FI10)-SUM(SUM($CC10:$CH10)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM10:$DS10,$FK10,$EM10:$ER10,$FQ10)-SUM(SUM($CI10:$CN10)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO10,$CU10:$DA10,$EU10,$EW10,$EY10,$EA10:$EF10,$FA10,$CP10,$DD10:$DJ10,$FC10,$FE10,$FG10,$EG10:$EL10,$FI10)/$P10*$S10)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO10,$CU10:$DA10,$EU10,$EW10,$EY10,$EA10:$EF10,$FA10,$CP10,$DD10:$DJ10,$FC10,$FE10,$FG10,$EG10:$EL10,$FI10)/$P10*$V10)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ10,$DM10:$DS10,$FK10,$FM10,$FO10,$EM10:$ER10,$FQ10)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D10,BslnAllctnCrrnt!$A$1<=$E10),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK10=\"FSP1\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$Q10,BslnAllctnCrrnt!$A$1<$R10),SUM(BslnAllctnCrrnt!$A$1-$Q10),IF(AND($AK10=\"FSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$Q10,BslnAllctnCrrnt!$A$1<$R10),SUM(BslnAllctnCrrnt!$A$1-$Q10),IF(AND($AK10=\"FSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),$I10,IF(AND($AK10=\"SSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$Q10,BslnAllctnCrrnt!$A$1<$R10),SUM(BslnAllctnCrrnt!$A$1-$Q10),IF(AND($AK10=\"SSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),$I10,0)))))","v":0},{"$f":"IF(AND($AK10=\"FSP1\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$Q10,BslnAllctnCrrnt!$A$1<$R10),SUM($I10-$HG10),IF(AND($AK10=\"FSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$Q10,BslnAllctnCrrnt!$A$1<$R10),SUM($I10-$HG10),IF(AND($AK10=\"FSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM($I10-$HG10),IF(AND($AK10=\"SSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$Q10,BslnAllctnCrrnt!$A$1<$R10),SUM($I10-$HG10),IF(AND($AK10=\"SSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM($I10-$HG10),0)))))","v":0},{"$f":"IF(AND($AK10=\"SSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$Q10,BslnAllctnCrrnt!$A$1<$R10),0,IF(AND(FctrChngDts!$A$2>=$D10,FctrChngDts!$B$2<$E10),IF(AND($AK10=\"SSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM(BslnAllctnCrrnt!$A$1-$T10),0),IF(AND($AK10=\"FSP2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM(BslnAllctnCrrnt!$A$1-$T10),IF(AND($AK10=\"FSP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM(BslnAllctnCrrnt!$A$1-$T10),IF(AND($AK10=\"FSP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$W10,BslnAllctnCrrnt!$A$1<$X10),$K10,IF(AND($AK10=\"FSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$Q10,BslnAllctnCrrnt!$A$1<$R10),0,IF(AND($AK10=\"FSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM(BslnAllctnCrrnt!$A$1-$T10),IF(AND($AK10=\"SSP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM(BslnAllctnCrrnt!$A$1-$T10),IF(AND($AK10=\"SSP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$W10,BslnAllctnCrrnt!$A$1<$X10),$K10,0)))))))))","v":0},{"$f":"IF(AND($AK10=\"SSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$Q10,BslnAllctnCrrnt!$A$1<$R10),SUM($K10-$HI10),IF(AND($AK10=\"SSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM($K10-$HI10),IF(AND($AK10=\"FSP2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM($K10-$HI10),IF(AND($AK10=\"FSP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM($K10-$HI10),IF(AND($AK10=\"FSP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$W10,BslnAllctnCrrnt!$A$1<$X10),SUM($K10-$HI10),IF(AND($AK10=\"FSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$Q10,BslnAllctnCrrnt!$A$1<$R10),SUM($K10-$HI10),IF(AND($AK10=\"FSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM($K10-$HI10),IF(AND($AK10=\"SSP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM($K10-$HI10),IF(AND($AK10=\"SSP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$W10,BslnAllctnCrrnt!$A$1<$X10),SUM($K10-$HI10),0)))))))))","v":0},{"$f":"IF(AND($AK10=\"FSP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),0,IF(AND($AK10=\"FSP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$W10,BslnAllctnCrrnt!$A$1<$X10),SUM(BslnAllctnCrrnt!$A$1-$W10),IF(AND($AK10=\"FSP3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$W10,BslnAllctnCrrnt!$A$1<$X10),SUM(BslnAllctnCrrnt!$A$1-$W10),0)))","v":0},{"$f":"IF(AND($AK10=\"FSP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM($M10-$HK10),IF(AND($AK10=\"FSP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$W10,BslnAllctnCrrnt!$A$1<$X10),SUM($M10-$HK10),IF(AND($AK10=\"FSP3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$W10,BslnAllctnCrrnt!$A$1<$X10),SUM($M10-$HK10),0)))","v":0},{"$f":"IF(AND($AK10=\"FWP1\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$Q10,BslnAllctnCrrnt!$A$1<$R10),SUM(BslnAllctnCrrnt!$A$1-$Q10),IF(AND($AK10=\"FWP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$Q10,BslnAllctnCrrnt!$A$1<$R10),SUM(BslnAllctnCrrnt!$A$1-$Q10),IF(AND($AK10=\"FWP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),$J10,IF(AND(FctrChngDts!$A$2>=$D10,FctrChngDts!$B$2<$E10),IF(AND($AK10=\"SSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$Q10,BslnAllctnCrrnt!$A$1<$R10),SUM(BslnAllctnCrrnt!$A$1-$Q10),0),IF(AND($AK10=\"SSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),$J10,0)))))","v":0},{"$f":"IF(AND($AK10=\"FWP1\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$Q10,BslnAllctnCrrnt!$A$1<$R10),SUM($J10-$HM10),IF(AND($AK10=\"FWP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$Q10,BslnAllctnCrrnt!$A$1<$R10),SUM($J10-$HM10),IF(AND($AK10=\"FWP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM($J10-$HM10),IF(AND($AK10=\"SSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$Q10,BslnAllctnCrrnt!$A$1<$R10),SUM($J10-$HM10),IF(AND($AK10=\"SSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM($J10-$HM10),0)))))","v":0},{"$f":"IF(AND($AK10=\"FWP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$Q10,BslnAllctnCrrnt!$A$1<$R10),0,IF(AND($AK10=\"FWP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM(BslnAllctnCrrnt!$A$1-$T10),IF(AND($AK10=\"FWP2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM(BslnAllctnCrrnt!$A$1-$T10),IF(AND($AK10=\"FWP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM(BslnAllctnCrrnt!$A$1-$T10),IF(AND($AK10=\"FWP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$W10,BslnAllctnCrrnt!$A$1<$X10),$L10,IF(AND($AK10=\"SSP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM(BslnAllctnCrrnt!$A$1-$T10),IF(AND($AK10=\"SSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$Q10,BslnAllctnCrrnt!$A$1<$R10),0,IF(AND($AK10=\"SSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM(BslnAllctnCrrnt!$A$1-$T10),0))))))))","v":0},{"$f":"IF(AND($AK10=\"FWP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$Q10,BslnAllctnCrrnt!$A$1<$R10),SUM($L10-$HO10),IF(AND($AK10=\"FWP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM($L10-$HO10),IF(AND($AK10=\"FWP2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM($L10-$HO10),IF(AND($AK10=\"FWP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM($L10-$HO10),IF(AND($AK10=\"FWP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$W10,BslnAllctnCrrnt!$A$1<$X10),SUM($L10-$HO10),IF(AND($AK10=\"SSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$Q10,BslnAllctnCrrnt!$A$1<$R10),SUM($L10-$HO10),IF(AND($AK10=\"SSP1P2\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM($L10-$HO10),0)))))))","v":0},{"$f":"IF(AND($AK10=\"FWP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),0,IF(AND($AK10=\"FWP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$W10,BslnAllctnCrrnt!$A$1<$X10),SUM(BslnAllctnCrrnt!$A$1-$W10),IF(AND($AK10=\"FWP3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$W10,BslnAllctnCrrnt!$A$1<$X10),SUM(BslnAllctnCrrnt!$A$1-$W10),IF(AND($AK10=\"SSP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),0,IF(AND($AK10=\"SSP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$W10,BslnAllctnCrrnt!$A$1<$X10),SUM(BslnAllctnCrrnt!$A$1-$W10),0)))))","v":0},{"$f":"IF(AND($AK10=\"FWP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM($N10-$HQ10),IF(AND($AK10=\"FWP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$W10,BslnAllctnCrrnt!$A$1<$X10),SUM($N10-$HQ10),IF(AND($AK10=\"FWP3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$W10,BslnAllctnCrrnt!$A$1<$X10),SUM($N10-$HQ10),IF(AND($AK10=\"SSP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$T10,BslnAllctnCrrnt!$A$1<$U10),SUM($N10-$HQ10),IF(AND($AK10=\"SSP2P3\",$HF10=TRUE,BslnAllctnCrrnt!$A$1>=$W10,BslnAllctnCrrnt!$A$1<$X10),SUM($N10-$HQ10),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G11),0,IF($F11<=$G11,SUM($G11-$F11),IF($F11>$G11,SUM((Account!$L$2-Usage!$F11)+Usage!$G11+1))))","v":0},{"$f":"IF($Q11=0,0,IF($R11=0,0,IF(AND($Q11<FctrChngDts!$A$2,$R11>=FctrChngDts!$A$2),SUM($R11-FctrChngDts!$A$2+1),IF(AND($Q11>=FctrChngDts!$A$2,$R11>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q11),IF(AND($Q11>=FctrChngDts!$A$2,$R11<FctrChngDts!$B$2),SUM($R11-$Q11+1),0)))))","v":0},{"$f":"IF($Q11=0,0,IF($R11=0,0,IF(AND($Q11<FctrChngDts!$A$2,$R11>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q11),IF(AND($Q11<FctrChngDts!$A$2,$R11<FctrChngDts!$A$2),SUM($R11-$Q11+1),IF(AND($Q11>FctrChngDts!$A$2,$R11>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R11+1),0)))))","v":0},{"$f":"IF($T11=0,0,IF($U11=0,0,IF(AND($T11<FctrChngDts!$A$2,$U11>=FctrChngDts!$A$2),SUM($U11-FctrChngDts!$A$2+1),IF(AND($T11>=FctrChngDts!$A$2,$U11<FctrChngDts!$B$2),SUM($U11-$T11+1),IF(AND($T11>=FctrChngDts!$A$2,$U11>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T11)<0),0,IF(AND($T11>=FctrChngDts!$A$2,$U11>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T11),0))))))","v":0},{"$f":"IF($T11=0,0,IF($U11=0,0,IF(AND($T11<FctrChngDts!$A$2,$U11>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T11),IF(AND($T11>=FctrChngDts!$B$2,$U11>=FctrChngDts!$B$2),SUM($U11-$T11+1),IF(AND($T11<FctrChngDts!$A$2,$U11<FctrChngDts!$A$2),SUM($U11-$T11+1),IF(AND($T11>=FctrChngDts!$A$2,$U11>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U11+1),0))))))","v":0},{"$f":"IF($W11=0,0,IF($X11=0,0,IF(AND($W11>=FctrChngDts!$A$2,$X11>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W11)<0),0,IF(AND($W11>=FctrChngDts!$A$2,$X11>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W11),IF(AND($W11>=FctrChngDts!$A$2,$X11<FctrChngDts!$B$2),SUM($X11-$W11+1),IF(AND($W11<FctrChngDts!$A$2,$X11>=FctrChngDts!$A$2),SUM($X11-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W11=0,0,IF($X11=0,0,IF(AND($W11<FctrChngDts!$A$2,$X11<FctrChngDts!$A$2),SUM($X11-$W11+1),IF(AND($W11>=FctrChngDts!$A$2,$X11>=FctrChngDts!$B$2,SUM($X11-FctrChngDts!$B$2+1)<=$Y11),SUM($X11-FctrChngDts!$B$2+1),IF(AND($W11>=FctrChngDts!$A$2,$X11>=FctrChngDts!$B$2),SUM($X11-$W11+1),IF(AND($W11<FctrChngDts!$A$2,$X11>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W11),0))))))","v":0},{"$f":"IF(AND($D11>=FctrChngDts!$C$2,$E11<FctrChngDts!$E$2),\"1\",IF(AND($D11>=FctrChngDts!$E$2,$E11<FctrChngDts!$G$2),\"2\",IF(AND($D11>=FctrChngDts!$G$2,$E11<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D11>=FctrChngDts!$D$2,,IF(AND($D11>=FctrChngDts!$C$2,$D11<=FctrChngDts!$D$2),$D11,IF(AND($D11>=FctrChngDts!$C$2,$D11>=FctrChngDts!$D$2,$E11>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D11>FctrChngDts!$D$2,,IF($D11=FctrChngDts!$D$2,$D11,IF(AND($D11>=FctrChngDts!$C$2,$E11<FctrChngDts!$D$2),$E11,IF(AND($D11>=FctrChngDts!$C$2,$E11>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D11>=FctrChngDts!$D$2,$E11>=FctrChngDts!$D$2,$E11>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E11<FctrChngDts!$D$2,$E11<=FctrChngDts!$D$2),$E11,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D11<FctrChngDts!$E$2,$E11<FctrChngDts!$E$2),,IF($D11>FctrChngDts!$F$2,,IF(AND($D11>=FctrChngDts!$E$2,$D11<=FctrChngDts!$F$2),$D11,IF(AND($D11>=FctrChngDts!$E$2,$D11>=FctrChngDts!$F$2,$E11>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D11>FctrChngDts!$F$2,,IF($E11=FctrChngDts!$F$2,$E11,IF(AND($D11<FctrChngDts!$E$2,$E11<=FctrChngDts!$F$2),$E11,IF(AND($D11>=FctrChngDts!$E$2,$E11<FctrChngDts!$F$2),$E11,IF(AND($D11>=FctrChngDts!$E$2,$E11>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D11>=FctrChngDts!$F$2,$E11>=FctrChngDts!$F$2,$E11>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D11<FctrChngDts!$G$2,$E11<FctrChngDts!$G$2),,IF($D11>FctrChngDts!$H$2,,IF(AND($D11>=FctrChngDts!$G$2,$D11<=FctrChngDts!$H$2),$D11,IF(AND($D11>=FctrChngDts!$G$2,$D11>=FctrChngDts!$H$2,$E11>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D11>FctrChngDts!$H$2,,IF($E11=FctrChngDts!$H$2,$E11,IF(AND($D11<FctrChngDts!$G$2,$E11<=FctrChngDts!$H$2),$E11,IF(AND($D11>=FctrChngDts!$G$2,$E11<FctrChngDts!$H$2),$E11,IF(AND($D11>=FctrChngDts!$G$2,$E11>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D11>=FctrChngDts!$H$2,$E11>=FctrChngDts!$H$2,$E11>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A11,Tenant!$A11:$J310,6,FALSE)","v":0},{"$f":"VLOOKUP($A11,Tenant!$A11:$J310,7,FALSE)","v":0},{"$f":"VLOOKUP($A11,Tenant!$A11:$J310,10,FALSE)","v":0},0,{"$f":"IF(AND($AK11=\"FSP2\",$AJ11=FALSE,$HF11=FALSE),SUM($K11*FctrChngDts!$C$9),IF(AND($AK11=\"FSP2\",$AJ11=TRUE,$HF11=FALSE),SUM($K11*FctrChngDts!$C$10),IF(AND($AK11=\"FSP2P3\",$AJ11=FALSE,$HF11=FALSE),SUM(SUM($K11,$M11)*FctrChngDts!$C$9),IF(AND($AK11=\"FSP2P3\",$AJ11=TRUE,$HF11=FALSE),SUM(SUM($K11,$M11)*FctrChngDts!$C$10),IF(AND($AK11=\"FSP3\",$AJ11=FALSE,$HF11=FALSE),SUM($M11*FctrChngDts!$C$9),IF(AND($AK11=\"FSP3\",$AJ11=TRUE,$HF11=FALSE),SUM($M11*FctrChngDts!$C$10),IF(AND($AK11=\"FSP1\",$AJ11=FALSE,$HF11=FALSE),SUM($I11*FctrChngDts!$C$9),IF(AND($AK11=\"FSP1\",$AJ11=TRUE,$HF11=FALSE),SUM($I11*FctrChngDts!$C$10),IF(AND($AK11=\"FSP1P2\",$AJ11=FALSE,$HF11=FALSE),SUM(SUM($I11,$K11)*FctrChngDts!$C$9),IF(AND($AK11=\"FSP1P2\",$AJ11=TRUE,$HF11=FALSE),SUM(SUM($I11,$K11)*FctrChngDts!$C$10),IF(AND($Z11=\"Summer\",$AK11=\"SSP2P3\",$AJ11=FALSE,$HF11=FALSE),SUM(SUM(SUM(SUM($K11,$M11)*FctrChngDts!$C$9),SUM(SUM($L11,$N11)*FctrChngDts!$C$11))*$AF11),IF(AND($Z11=\"Summer\",$AK11=\"SSP2P3\",$AJ11=TRUE,$HF11=FALSE),SUM(SUM(SUM(SUM($K11,$M11)*FctrChngDts!$C$10),SUM(SUM($L11,$N11)*FctrChngDts!$C$12))*$AF11),IF(AND($Z11=\"Winter\",$AK11=\"SSP2P3\",$AJ11=FALSE,$HF11=FALSE),SUM(SUM(SUM(SUM($K11,$M11)*FctrChngDts!$C$9),SUM(SUM($L11,$N11)*FctrChngDts!$C$11))-$AO11),IF(AND($Z11=\"Winter\",$AK11=\"SSP2P3\",$AJ11=TRUE,$HF11=FALSE),SUM(SUM(SUM(SUM($K11,$M11)*FctrChngDts!$C$10),SUM(SUM($L11,$N11)*FctrChngDts!$C$12))-$AO11),IF(AND($Z11=\"Summer\",$AK11=\"SSP1P2\",$AJ11=FALSE,$HF11=FALSE),SUM(SUM(SUM(SUM($I11,$K11)*FctrChngDts!$C$9),SUM(SUM($J11,$L11)*FctrChngDts!$C$11))*$AF11),IF(AND($Z11=\"Summer\",$AK11=\"SSP1P2\",$AJ11=TRUE,$HF11=FALSE),SUM(SUM(SUM(SUM($I11,$K11)*FctrChngDts!$C$10),SUM(SUM($J11,$L11)*FctrChngDts!$C$12))*$AF11),IF(AND($Z11=\"Winter\",$AK11=\"SSP1P2\",$AJ11=FALSE,$HF11=FALSE),SUM(SUM(SUM(SUM($I11,$K11)*FctrChngDts!$C$9),SUM(SUM($J11,$L11)*FctrChngDts!$C$11))-$AO11),IF(AND($Z11=\"Winter\",$AK11=\"SSP1P2\",$AJ11=TRUE,$HF11=FALSE),SUM(SUM(SUM(SUM($I11,$K11)*FctrChngDts!$C$10),SUM(SUM($J11,$L11)*FctrChngDts!$C$12))-$AO11),IF(AND($AK11=\"FSP2\",$AJ11=FALSE,$HF11=TRUE),SUM(SUM($HI11*FctrChngDts!$B$9),SUM($HJ11*FctrChngDts!$C$9)),IF(AND($AK11=\"FSP2\",$AJ11=TRUE,$HF11=TRUE),SUM(SUM($HI11*FctrChngDts!$B$10),SUM($HJ11*FctrChngDts!$C$10)),IF(AND($AK11=\"FSP2P3\",$AJ11=FALSE,$HF11=TRUE),SUM(SUM(SUM($HI11,$HK11)*FctrChngDts!$B$9),SUM(SUM($HJ11,$HL11)*FctrChngDts!$C$9)),IF(AND($AK11=\"FSP2P3\",$AJ11=TRUE,$HF11=TRUE),SUM(SUM(SUM($HI11,$HK11)*FctrChngDts!$B$10),SUM(SUM($HJ11,$HL11)*FctrChngDts!$C$10)),IF(AND($AK11=\"FSP3\",$AJ11=FALSE,$HF11=TRUE),SUM(SUM($HK11*FctrChngDts!$B$9),SUM($HL11*FctrChngDts!$C$9)),IF(AND($AK11=\"FSP3\",$AJ11=TRUE,$HF11=TRUE),SUM(SUM($HK11*FctrChngDts!$B$10),SUM($HL11*FctrChngDts!$C$10)),IF(AND($AK11=\"FSP1\",$AJ11=FALSE,$HF11=TRUE),SUM(SUM($HG11*FctrChngDts!$B$9),SUM($HH11*FctrChngDts!$C$9)),IF(AND($AK11=\"FSP1\",$AJ11=TRUE,$HF11=TRUE),SUM(SUM($HG11*FctrChngDts!$B$10),SUM($HH11*FctrChngDts!$C$10)),IF(AND($AK11=\"FSP1P2\",$AJ11=FALSE,$HF11=TRUE),SUM(SUM(SUM($HG11,$HI11)*FctrChngDts!$B$9),SUM(SUM($HH11,$HJ11)*FctrChngDts!$C$9)),IF(AND($AK11=\"FSP1P2\",$AJ11=TRUE,$HF11=TRUE),SUM(SUM(SUM($HG11,$HI11)*FctrChngDts!$B$10),SUM(SUM($HG11,$HI11)*FctrChngDts!$C$10)),IF(AND($Z11=\"Summer\",$AK11=\"SSP2P3\",$AJ11=FALSE,$HF11=TRUE),SUM(SUM(SUM(SUM($HI11,$HK11)*FctrChngDts!$B$9),SUM(SUM($HJ11,$HL11)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO11,$HQ11)*FctrChngDts!$B$11),SUM(SUM($HP11,$HR11)*FctrChngDts!$C$11))*$AF11),IF(AND($Z11=\"Summer\",$AK11=\"SSP2P3\",$AJ11=TRUE,$HF11=TRUE),SUM(SUM(SUM(SUM($HI11,$HK11)*FctrChngDts!$B$10),SUM(SUM($HJ11,$HL11)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO11,$HQ11)*FctrChngDts!$B$12),SUM(SUM($HP11,$HR11)*FctrChngDts!$C$12))*$AF11),IF(AND($Z11=\"Winter\",$AK11=\"SSP2P3\",$AJ11=FALSE,$HF11=TRUE),SUM(SUM(SUM(SUM($HI11,$HK11)*FctrChngDts!$B$9),SUM(SUM($HJ11,$HL11)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO11,$HQ11)*FctrChngDts!$B$11),SUM(SUM($HP11,$HR11)*FctrChngDts!$C$11))-$AO11),IF(AND($Z11=\"Winter\",$AK11=\"SSP2P3\",$AJ11=TRUE,$HF11=TRUE),SUM(SUM(SUM(SUM($HI11,$HK11)*FctrChngDts!$B$10),SUM(SUM($HO11,$HQ11)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO11,$HQ11)*FctrChngDts!$B$12),SUM(SUM($HP11,$HR11)*FctrChngDts!$C$12))-$AO11),IF(AND($Z11=\"Summer\",$AK11=\"SSP1P2\",$AJ11=FALSE,$HF11=TRUE),SUM(SUM(SUM(SUM($HG11,$HI11)*FctrChngDts!$B$9),SUM(SUM($HH11,$HJ11)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM11,$HO11)*FctrChngDts!$B$11),SUM(SUM($HN11,$HP11)*FctrChngDts!$C$11))*$AF11),IF(AND($Z11=\"Summer\",$AK11=\"SSP1P2\",$AJ11=TRUE,$HF11=TRUE),SUM(SUM(SUM(SUM($HG11,$HI11)*FctrChngDts!$B$10),SUM(SUM($HH11,$HJ11)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM11,$HO11)*FctrChngDts!$B$12),SUM(SUM($HN11,$HP11)*FctrChngDts!$C$12))*$AF11),IF(AND($Z11=\"Winter\",$AK11=\"SSP1P2\",$AJ11=FALSE,$HF11=TRUE),SUM(SUM(SUM(SUM($HG11,$HI11)*FctrChngDts!$B$9),SUM(SUM($HH11,$HJ11)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM11,$HO11)*FctrChngDts!$B$11),SUM(SUM($HN11,$HP11)*FctrChngDts!$C$11))-$AO11),IF(AND($Z11=\"Winter\",$AK11=\"SSP1P2\",$AJ11=TRUE,$HF11=TRUE),SUM(SUM(SUM(SUM($HG11,$HI11)*FctrChngDts!$B$10),SUM(SUM($HH11,$HJ11)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM11,$HO11)*FctrChngDts!$B$12),SUM(SUM($HN11,$HP11)*FctrChngDts!$C$12))-$AO11),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK11=\"FWP1\",$AJ11=FALSE,$HF11=FALSE),SUM($J11*FctrChngDts!$C$11),IF(AND($AK11=\"FWP1\",$AJ11=TRUE,$HF11=FALSE),SUM($J11*FctrChngDts!$C$12),IF(AND($AK11=\"FWP1P2\",$AJ11=FALSE,$HF11=FALSE),SUM(SUM($J11,$L11)*FctrChngDts!$C$11),IF(AND($AK11=\"FWP1P2\",$AJ11=TRUE,$HF11=FALSE),SUM(SUM($J11,$L11)*FctrChngDts!$C$12),IF(AND($AK11=\"FWP2\",$AJ11=FALSE,$HF11=FALSE),SUM($L11*FctrChngDts!$C$11),IF(AND($AK11=\"FWP2\",$AJ11=TRUE,$HF11=FALSE),SUM($L11*FctrChngDts!$C$12),IF(AND($AK11=\"FWP2P3\",$AJ11=FALSE,$HF11=FALSE),SUM(SUM($L11,$N11)*FctrChngDts!$C$11),IF(AND($AK11=\"FWP2P3\",$AJ11=TRUE,$HF11=FALSE),SUM(SUM($L11,$N11)*FctrChngDts!$C$12),IF(AND($AK11=\"FWP3\",$AJ11=FALSE,$HF11=FALSE),SUM($N11*FctrChngDts!$C$11),IF(AND($AK11=\"FWP3\",$AJ11=TRUE,$HF11=FALSE),SUM($N11*FctrChngDts!$C$12),IF(AND($Z11=\"Winter\",$AK11=\"SSP1P2\",$AJ11=FALSE,$HF11=FALSE),SUM(SUM(SUM($I11,$K11)*FctrChngDts!$C$9),SUM(SUM($J11,$L11)*FctrChngDts!$C$11))*$AG11,IF(AND($Z11=\"Winter\",$AK11=\"SSP1P2\",$AJ11=TRUE,$HF11=FALSE),SUM(SUM(SUM($I11,$K11)*FctrChngDts!$B$10),SUM(SUM($J11,$L11)*FctrChngDts!$B$12))*$AG11,IF(AND($Z11=\"Summer\",$AK11=\"SSP1P2\",$AJ11=FALSE,$HF11=FALSE),SUM(SUM(SUM($I11,$K11)*FctrChngDts!$B$9),SUM(SUM($J11,$L11)*FctrChngDts!$B$11))-$AJ11,IF(AND($Z11=\"Summer\",$AK11=\"SSP1P2\",$AJ11=TRUE,$HF11=FALSE),SUM(SUM(SUM($I11,$K11)*FctrChngDts!$C$10),SUM(SUM($J11,$L11)*FctrChngDts!$C$12))-$AJ11,IF(AND($Z11=\"Winter\",$AK11=\"SSP2P3\",$AJ11=FALSE,$HF11=FALSE),SUM(SUM(SUM($K11,$M11)*FctrChngDts!$C$9),SUM(SUM($L11,$N11)*FctrChngDts!$C$11))*$AG11,IF(AND($Z11=\"Winter\",$AK11=\"SSP2P3\",$AJ11=TRUE,$HF11=FALSE),SUM(SUM(SUM($K11,$M11)*FctrChngDts!$C$10),SUM(SUM($L11,$N11)*FctrChngDts!$C$12))*$AG11,IF(AND($Z11=\"Summer\",$AK11=\"SSP2P3\",$AJ11=FALSE,$HF11=FALSE),SUM(SUM(SUM($K11,$M11)*FctrChngDts!$C$9),SUM(SUM($L11,$N11)*FctrChngDts!$C$11))-$AJ11,IF(AND($Z11=\"Summer\",$AK11=\"SSP2P3\",$AJ11=TRUE,$HF11=FALSE),SUM(SUM(SUM($K11,$M11)*FctrChngDts!$C$10),SUM(SUM($L11,$N11)*FctrChngDts!$C$12))-$AJ11,IF(AND($AK11=\"FWP1\",$AJ11=FALSE,$HF11=TRUE),SUM(SUM($HM11*FctrChngDts!$B$11),SUM($HN11*FctrChngDts!$C$11)),IF(AND($AK11=\"FWP1\",$AJ11=TRUE,$HF11=TRUE),SUM(SUM($HM11*FctrChngDts!$B$12),SUM($HN11*FctrChngDts!$C$12)),IF(AND($AK11=\"FWP1P2\",$AJ11=FALSE,$HF11=TRUE),SUM(SUM(SUM($HM11,$HO11)*FctrChngDts!$B$11),SUM(SUM($HN11,$HP11)*FctrChngDts!$C$11)),IF(AND($AK11=\"FWP1P2\",$AJ11=TRUE,$HF11=TRUE),SUM(SUM(SUM($HM11,$KP11)*FctrChngDts!$C$12),SUM(SUM($HN11,$HP11)*FctrChngDts!$C$12)),IF(AND($AK11=\"FWP2\",$AJ11=FALSE,$HF11=TRUE),SUM(SUM($HO11*FctrChngDts!$B$11),SUM($HO11*FctrChngDts!$C$11)),IF(AND($AK11=\"FWP2\",$AJ11=TRUE,$HF11=TRUE),SUM(SUM($HO11*FctrChngDts!$B$12),SUM($HO11*FctrChngDts!$C$12)),IF(AND($AK11=\"FWP2P3\",$AJ11=FALSE,$HF11=TRUE),SUM(SUM(SUM($HO11,$HQ11)*FctrChngDts!$C$11),SUM(SUM($HP11,$HR11)*FctrChngDts!$C$11)),IF(AND($AK11=\"FWP2P3\",$AJ11=TRUE,$HF11=TRUE),SUM(SUM(SUM($HO11,$HQ11)*FctrChngDts!$C$12),SUM(SUM($HP11,$HR11)*FctrChngDts!$C$12)),IF(AND($AK11=\"FWP3\",$AJ11=FALSE,$HF11=TRUE),SUM(SUM($HQ11*FctrChngDts!$B$11),SUM($HR11*FctrChngDts!$C$11)),IF(AND($AK11=\"FWP3\",$AJ11=TRUE,$HF11=TRUE),SUM(SUM($HQ11*FctrChngDts!$B$12),SUM($HR11*FctrChngDts!$C$12)),IF(AND($Z11=\"Winter\",$AK11=\"SSP1P2\",$AJ11=FALSE,$HF11=TRUE),SUM(SUM(SUM(SUM($HG11,$HI11)*FctrChngDts!$B$9),SUM(SUM($HH11,$HJ11)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM11,$HO11)*FctrChngDts!$B$11),SUM(SUM($HN11,$HP11)*FctrChngDts!$C$11))*$AG11),IF(AND($Z11=\"Winter\",$AK11=\"SSP1P2\",$AJ11=TRUE,$HF11=TRUE),SUM(SUM(SUM(SUM($HG11,$HI11)*FctrChngDts!$B$10), SUM(SUM($HH11,$HJ11)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM11,$HO11)*FctrChngDts!$B$12),SUM(SUM($HN11,$HP11)*FctrChngDts!$C$12))*$AG11),IF(AND($Z11=\"Summer\",$AK11=\"SSP1P2\",$AJ11=FALSE,$HF11=TRUE),SUM(SUM(SUM(SUM($HG11,$HI11)*FctrChngDts!$B$9),SUM(SUM($HH11,$HJ11)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM11,$HO11)*FctrChngDts!$B$11),SUM(SUM($HN11,$HP11)*FctrChngDts!$C$11))-$AJ11),IF(AND($Z11=\"Summer\",$AK11=\"SSP1P2\",$AJ11=TRUE,$HF11=TRUE),SUM(SUM(SUM(SUM($HG11,$HI11)*FctrChngDts!$B$10),SUM(SUM($HH11,$HJ11)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM11,$HO11)*FctrChngDts!$B$12),SUM(SUM($HN11,$HP11)*FctrChngDts!$C$12))-$AJ11),IF(AND($Z11=\"Winter\",$AK11=\"SSP2P3\",$AJ11=FALSE,$HF11=TRUE),SUM(SUM(SUM(SUM($HI11,$HK11)*FctrChngDts!$B$9),SUM(SUM($HJ11,$HL11)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO11,$HQ11)*FctrChngDts!$B$11),SUM(SUM($HP11,$HR11)*FctrChngDts!$C$11))*$AG11),IF(AND($Z11=\"Winter\",$AK11=\"SSP2P3\",$AJ11=TRUE,$HF11=TRUE),SUM(SUM(SUM(SUM($HI11,$HK11)*FctrChngDts!$B$10), SUM(SUM($HJ11,$HL11)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO11,$HQ11)*FctrChngDts!$B$12),SUM(SUM($HP11,$HR11)*FctrChngDts!$C$12))*$AG11),IF(AND($Z11=\"Summer\",$AK11=\"SSP2P3\",$AJ11=FALSE,$HF11=TRUE),SUM(SUM(SUM(SUM($HI11,$HK11)*FctrChngDts!$B$9),SUM(SUM($HJ11,$HL11)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO11,$HQ11)*FctrChngDts!$B$11),SUM(SUM($HP11,$HR11)*FctrChngDts!$C$11))-$AJ11),IF(AND($Z11=\"Summer\",$AK11=\"SSP2P3\",$AJ11=TRUE,$HF11=TRUE),SUM(SUM(SUM(SUM($HI11,$HK11)*FctrChngDts!$B$10), SUM(SUM($HJ11,$HL11)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO11,$HQ11)*FctrChngDts!$B$12),SUM(SUM($HP11,$HR11)*FctrChngDts!$C$12))-$AJ11),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK11=\"FSP1\",$AH11=TRUE,SUM(SUM(SUM($AI11*FctrChngDts!$B$13)*I11),$AR11)>$AD11),$AD11,IF(AND($AK11=\"FSP1\",$AH11=TRUE,SUM(SUM(SUM($AI11*FctrChngDts!$B$13)*$I11),$AR11)<=$AD11),SUM(SUM(SUM($AI11*FctrChngDts!$B$13)*$I11),$AR11),IF(AND($Z11=\"Summer\",$AK11=\"SSP1\",$AH11=TRUE,SUM(SUM(SUM(SUM($I11,$J11)*SUM($AI11*FctrChngDts!$B$13))*$AF11),$AR11)>$AD11),$AD11,IF(AND($Z11=\"Summer\",$AK11=\"SSP1\",$AH11=TRUE,SUM(SUM(SUM(SUM($I11,$J11)*SUM($AI11*FctrChngDts!$B$13))*$AF11),$AR11)<=$AD11),SUM(SUM(SUM(SUM($I11,$J11)*SUM($AI11*FctrChngDts!$B$13))*$AF11),$AR11),IF(AND($Z11=\"Winter\",$AK11=\"SSP1\",$AH11=TRUE,SUM(SUM(SUM(SUM($I11,$J11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AU11:$AW11)),$AR11)>$AD11),$AD11,IF(AND($Z11=\"Winter\",$AK11=\"SSP1\",$AH11=TRUE,SUM(SUM(SUM(SUM($I11,$J11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AU11:$AW11)),$AR11)<=$AD11),SUM(SUM(SUM(SUM($I11,$J11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AU11:$AW11)),$AR11),IF(AND($AK11=\"FSP1P2\",$AH11=TRUE,SUM(SUM(SUM(SUM($I11,$K11)*SUM($AI11*FctrChngDts!$B$13))*$AF11),$AR11)>$AD11),$AD11,IF(AND($AK11=\"FSP1P2\",$AH11=TRUE,SUM(SUM(SUM(SUM($I11,$K11)*SUM($AI11*FctrChngDts!$B$13))*$AF11),$AR11)<=$AD11),SUM(SUM(SUM(SUM($I11,$K11)*SUM($AI11*FctrChngDts!$B$13))*$AF11),$AR11),IF(AND($Z11=\"Summer\",$AK11=\"SSP1P2\",$AH11=TRUE,SUM(SUM(SUM(SUM($I11,$K11,$J11,$L11)*SUM($AI11*FctrChngDts!$B$13))*$AF11),$AR11)>$AD11),$AD11,IF(AND($Z11=\"Summer\",$AK11=\"SSP1P2\",$AH11=TRUE,SUM(SUM(SUM(SUM($I11,$K11,$J11,$L11)*SUM($AI11*FctrChngDts!$B$13))*$AF11),$AR11)<=$AD11),SUM(SUM(SUM(SUM($I11,$K11,$J11,$L11)*SUM($AI11*FctrChngDts!$B$13))*$AF11),$AR11),IF(AND($Z11=\"Winter\",$AK11=\"SSP1P2\",$AH11=TRUE,SUM(SUM(SUM(SUM($I11,$K11,$J11,$L11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AU11:$AW11)),$AR11)>$AD11),$AD11,IF(AND($Z11=\"Winter\",$AK11=\"SSP1P2\",$AH11=TRUE,SUM(SUM(SUM(SUM($I11,$K11,$J11,$L11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AU11:$AW11)),$AR11)<=$AD11),MIN($AD11,SUM($AL11,SUM(SUM(SUM(SUM($I11,$K11,$J11,$L11)*SUM($AI11*FctrChngDts!$B$13))*$AF11)))),IF(AND($AK11=\"FSP2\",$AH11=TRUE,SUM(SUM(SUM($AI11*FctrChngDts!$B$13)*$K11),$AR11)>$AD11),$AD11,IF(AND($AK11=\"FSP2\",$AH11=TRUE,SUM(SUM(SUM($AI11*FctrChngDts!$B$13)*$K11),$AR11)<=$AD11),SUM(SUM(SUM($AI11*FctrChngDts!$B$13)*$K11),$AR11),IF(AND($Z11=\"Summer\",$AK11=\"SSP2\",$AH11=TRUE,SUM(SUM(SUM(SUM($K11,$L11)*SUM($AI11*FctrChngDts!$B$13))*$AF11),$AR11)>$AD11),$AD11,IF(AND($Z11=\"Summer\",$AK11=\"SSP2\",$AH11=TRUE,SUM(SUM(SUM(SUM($K11,$L11)*SUM($AI11*FctrChngDts!$B$13))*$AF11),$AR11)<=$AD11),SUM(SUM(SUM(SUM($K11,$L11)*SUM($AI11*FctrChngDts!$B$13))*$AF11),$AR11),IF(AND($Z11=\"Winter\",$AK11=\"SSP2\",$AH11=TRUE,SUM(SUM(SUM(SUM($K11,$L11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AU11:$AW11)),$AR11)>$AD11),$AD11,IF(AND($Z11=\"Winter\",$AK11=\"SSP2\",$AH11=TRUE,SUM(SUM(SUM(SUM($K11,$L11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AU11:$AW11)),$AR11)<=$AD11),SUM(SUM(SUM(SUM($K11,$L11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AU11:$AW11)),$AR11),IF(AND($AK11=\"FSP2P3\",$AH11=TRUE,SUM(SUM(SUM(SUM($K11,$M11)*SUM($AI11*FctrChngDts!$B$13))*$AF11),$AR11)>$AD11),$AD11,IF(AND($AK11=\"FSP2P3\",$AH11=TRUE,SUM(SUM(SUM(SUM($K11,$M11)*SUM($AI11*FctrChngDts!$B$13))*$AF11),$AR11)<=$AD11),SUM(SUM(SUM(SUM($K11,$M11)*SUM($AI11*FctrChngDts!$B$13))*$AF11),$AR11),IF(AND($Z11=\"Summer\",$AK11=\"SSP2P3\",$AH11=TRUE,SUM(SUM(SUM(SUM($K11,$L11,$M11,$N11)*SUM($AI11*FctrChngDts!$B$13))*$AF11),$AR11)>$AD11),$AD11,IF(AND($Z11=\"Summer\",$AK11=\"SSP2P3\",$AH11=TRUE,SUM(SUM(SUM(SUM($K11,$L11,$M11,$N11)*SUM($AI11*FctrChngDts!$B$13))*$AF11),$AR11)<=$AD11),SUM(SUM(SUM(SUM($K11,$L11,$M11,$N11)*SUM($AI11*FctrChngDts!$B$13))*$AF11),$AR11),IF(AND($Z11=\"Winter\",$AK11=\"SSP2P3\",$AH11=TRUE,SUM(SUM(SUM(SUM($K11,$L11,$M11,$N11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AU11:$AW11)),$AR11)>$AD11),$AD11,IF(AND($Z11=\"Winter\",$AK11=\"SSP2P3\",$AH11=TRUE,SUM(SUM(SUM(SUM($K11,$L11,$M11,$N11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AU11:$AW11)),$AR11)<=$AD11),SUM(SUM(SUM(SUM($K11,$L11,$M11,$N11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AU11:$AW11)),$AR11),IF(AND($AK11=\"FSP3\",$AH11=TRUE,SUM(SUM(SUM($AI11*FctrChngDts!$B$13)*$M11),$AR11)>$AD11),$AD11,IF(AND($AK11=\"FSP3\",$AH11=TRUE,SUM(SUM(SUM($AI11*FctrChngDts!$B$13)*$M11),$AR11)<=$AD11),SUM(SUM(SUM($AI11*FctrChngDts!$B$13)*$M11),$AR11),IF(AND($Z11=\"Summer\",$AK11=\"SSP3\",$AH11=TRUE,SUM(SUM(SUM(SUM($M11,$N11)*SUM($AI11*FctrChngDts!$B$13))*$AF11),$AR11)>$AD11),$AD11,IF(AND($Z11=\"Summer\",$AK11=\"SSP3\",$AH11=TRUE,SUM(SUM(SUM(SUM($M11,$N11)*SUM($AI11*FctrChngDts!$B$13))*$AF11),$AR11)<=$AD11),SUM(SUM(SUM(SUM($M11,$N11)*SUM($AI11*FctrChngDts!$B$13))*$AF11),$AR11),IF(AND($Z11=\"Winter\",$AK11=\"SSP3\",$AH11=TRUE,SUM(SUM(SUM(SUM($M11,$N11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AU11:$AW11)),$AR11)>$AD11),$AD11,IF(AND($Z11=\"Winter\",$AK11=\"SSP3\",$AH11=TRUE,SUM(SUM(SUM(SUM($M11,$N11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AU11:$AW11)),$AR11)<=$AD11),SUM(SUM(SUM(SUM($M11,$N11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AU11:$AW11)),$AR11),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK11=\"FWP1\",$AH11=TRUE,SUM(SUM(SUM($AI11*FctrChngDts!$B$13)*$J11),$AU11)>$AE11),$AE11,IF(AND($AK11=\"FWP1\",$AH11=TRUE,SUM(SUM(SUM($AI11*FctrChngDts!$B$13)*$J11),$AU11)<=$AE11),SUM(SUM(SUM($AI11*FctrChngDts!$B$13)*$J11),$AU11),IF(AND($Z11=\"Winter\",$AK11=\"SSP1\",$AH11=TRUE,SUM(SUM(SUM(SUM($I11,$J11)*SUM($AI11*FctrChngDts!$B$13))*$AG11),$AU11)>$AE11),$AE11,IF(AND($Z11=\"Winter\",$AK11=\"SSP1\",$AH11=TRUE,SUM(SUM(SUM(SUM($I11,$J11)*SUM($AI11*FctrChngDts!$B$13))*$AG11),$AU11)<=$AE11),SUM(SUM(SUM(SUM($I11,$J11)*SUM($AI11*FctrChngDts!$B$13))*$AG11),$AU11),IF(AND($Z11=\"Summer\",$AK11=\"SSP1\",$AH11=TRUE,SUM(SUM(SUM(SUM($I11,$J11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AR11:$AT11)),$AU11)>$AE11),$AE11,IF(AND($Z11=\"Summer\",$AK11=\"SSP1\",$AH11=TRUE,SUM(SUM(SUM(SUM($I11,$J11)*SUM($AI11*FctrChngDts!$B$13))- SUM($AR11:$AT11)),$AU11)<=$AE11),SUM(SUM(SUM(SUM($I11,$J11)*SUM($AI11*FctrChngDts!$B$13))- SUM($AR11:$AT11)),$AU11),IF(AND($AK11=\"FWP1P2\",$AH11=TRUE,SUM(SUM(SUM(SUM($J11,$L11)*SUM($AI11*FctrChngDts!$B$13))*$AG11),$AU11)>$AE11),$AE11,IF(AND($AK11=\"FWP1P2\",$AH11=TRUE,SUM(SUM(SUM(SUM($J11,$L11)*SUM($AI11*FctrChngDts!$B$13))*$AG11),$AU11)<=$AE11),SUM(SUM(SUM(SUM($J11,$L11)*SUM($AI11*FctrChngDts!$B$13))*$AG11),$AU11),IF(AND($Z11=\"Winter\",$AK11=\"SSP1P2\",$AH11=TRUE,SUM(SUM(SUM(SUM($I11,$K11,$J11,$L11)*SUM($AI11*FctrChngDts!$B$13))*$AG11),$AU11)>$AE11),$AE11,IF(AND($Z11=\"Winter\",$AK11=\"SSP1P2\",$AH11=TRUE,SUM(SUM(SUM(SUM($I11,$K11,$J11,$L11)*SUM($AI11*FctrChngDts!$B$13))*$AG11),$AU11)<=$AE11),SUM(SUM(SUM(SUM($I11,$K11,$J11,$L11)*SUM($AI11*FctrChngDts!$B$13))*$AG11),$AU11),IF(AND($Z11=\"Summer\",$AK11=\"SSP1P2\",$AH11=TRUE,SUM(SUM(SUM(SUM($I11,$K11,$J11,$L11)*SUM($AI11*FctrChngDts!$B$13))- SUM($AR11:$AT11)),$AU11)>$AE11),$AE11,IF(AND($Z11=\"Summer\",$AK11=\"SSP1P2\",$AH11=TRUE,SUM(SUM(SUM(SUM($I11,$K11,$J11,$L11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AR11:$AT11)),$AU11)<=$AE11),SUM(SUM(SUM(SUM($I11,$K11,$J11,$L11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AR11:$AT11)),$AU11),IF(AND($AK11=\"FWP2\",$AH11=TRUE,SUM(SUM(SUM($AI11*FctrChngDts!$B$13)*$L11),$AU11)>$AE11),$AE11,IF(AND($AK11=\"FWP2\",$AH11=TRUE,SUM(SUM(SUM($AI11*FctrChngDts!$B$13)*$L11),$AU11)<=$AE11),SUM(SUM(SUM($AI11*FctrChngDts!$B$13)*$L11),$AU11),IF(AND($Z11=\"Winter\",$AK11=\"SSP2\",$AH11=TRUE,SUM(SUM(SUM(SUM($K11,$L11)*SUM($AI11*FctrChngDts!$B$13))*$AG11),$AU11)>$AE11),$AE11,IF(AND($Z11=\"Winter\",$AK11=\"SSP2\",$AH11=TRUE,SUM(SUM(SUM(SUM($K11,$L11)*SUM($AI11*FctrChngDts!$B$13))*$AG11),$AU11)<=$AE11),SUM(SUM(SUM(SUM($K11,$L11)*SUM($AI11*FctrChngDts!$B$13))*$AG11),$AU11),IF(AND($Z11=\"Summer\",$AK11=\"SSP2\",$AH11=TRUE,SUM(SUM(SUM(SUM($K11,$L11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AR11:$AT11)),$AU11)>$AE11),$AE11,IF(AND($Z11=\"Summer\",$AK11=\"SSP2\",$AH11=TRUE,SUM(SUM(SUM(SUM($K11,$L11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AR11:$AT11)),$AU11)<=$AE11),SUM(SUM(SUM(SUM($K11,$L11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AR11:$AT11)),$AU11),IF(AND($AK11=\"FWP2P3\",$AH11=TRUE,SUM(SUM(SUM(SUM($L11,$N11)*SUM($AI11*FctrChngDts!$B$13))*$AG11),$AU11)>$AE11),$AE11,IF(AND($AK11=\"FWP2P3\",$AH11=TRUE,SUM(SUM(SUM(SUM($L11,$N11)*SUM($AI11*FctrChngDts!$B$13))*$AG11),$AU11)<=$AE11),SUM(SUM(SUM(SUM($L11,$N11)*SUM($AI11*FctrChngDts!$B$13))*$AG11),$AU11),IF(AND($Z11=\"Winter\",$AK11=\"SSP2P3\",$AH11=TRUE,SUM(SUM(SUM(SUM($K11,$L11,$M11,$N11)*SUM($AI11*FctrChngDts!$B$13))*$AG11),$AU11)>$AE11),$AE11,IF(AND($Z11=\"Winter\",$AK11=\"SSP2P3\",$AH11=TRUE,SUM(SUM(SUM(SUM($K11,$L11,$M11,$N11)*SUM($AI11*FctrChngDts!$B$13))*$AG11),$AU11)<=$AE11),SUM(SUM(SUM(SUM($K11,$L11,$M11,$N11)*SUM($AI11*FctrChngDts!$B$13))*$AG11),$AU11),IF(AND($Z11=\"Summer\",$AK11=\"SSP2P3\",$AH11=TRUE,SUM(SUM(SUM(SUM($K11,$L11,$M11,$N11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AR11:$AT11)),$AU11)>$AE11),$AE11,IF(AND($Z11=\"Summer\",$AK11=\"SSP2P3\",$AH11=TRUE,SUM(SUM(SUM(SUM($K11,$L11,$M11,$N11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AR11:$AT11)),$AU11)<=$AE11),SUM(SUM(SUM(SUM($K11,$L11,$M11,$N11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AR11:$AT11)),$AU11),IF(AND($AK11=\"FWP3\",$AH11=TRUE,SUM(SUM(SUM($AI11*FctrChngDts!$B$13)*$N11),$AU11)>$AE11),$AE11,IF(AND($AK11=\"FWP3\",$AH11=TRUE,SUM(SUM(SUM($AI11*FctrChngDts!$B$13)*$N11),$AU11)<=$AE11),SUM(SUM(SUM($AI11*FctrChngDts!$B$13)*$N11),$AU11),IF(AND($Z11=\"Winter\",$AK11=\"SSP3\",$AH11=TRUE,SUM(SUM(SUM(SUM($M11,$N11)*SUM($AI11*FctrChngDts!$B$13))*$AG11),$AU11)>$AE11),$AE11,IF(AND($Z11=\"Winter\",$AK11=\"SSP3\",$AH11=TRUE,SUM(SUM(SUM(SUM($M11,$N11)*SUM($AI11*FctrChngDts!$B$13))*$AG11),$AU11)<=$AE11),SUM(SUM(SUM(SUM($M11,$N11)*SUM($AI11*FctrChngDts!$B$13))*$AG11),$AU11),IF(AND($Z11=\"Summer\",$AK11=\"SSP3\",$AH11=TRUE,SUM(SUM(SUM(SUM($M11,$N11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AR11:$AT11)),$AU11)>$AE11),$AE11,IF(AND($Z11=\"Summer\",$AK11=\"SSP3\",$AH11=TRUE,SUM(SUM(SUM(SUM($M11,$N11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AR11:$AT11)),$AU11)<=$AE11),SUM(SUM(SUM(SUM($M11,$N11)*SUM($AI11*FctrChngDts!$B$13))-SUM($AR11:$AT11)),$AU11),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I11>0,$AH11=FALSE),SUM($AR11*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I11>0,$AH11=TRUE),SUM($AX11*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I11>0,$AH11=FALSE),SUM($AS11*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I11>0,$AH11=TRUE),SUM($AY11*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I11>0,$AH11=FALSE),SUM($AT11*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I11>0,$AH11=TRUE),SUM($AZ11*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J11>0,$AH11=FALSE),SUM($AU11*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J11>0,$AH11=TRUE),SUM($BA11*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J11>0,$AH11=FALSE),SUM($AV11*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J11>0,$AH11=TRUE),SUM($BB11*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J11>0,$AH11=FALSE),SUM($AW11*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J11>0,$AH11=TRUE),SUM($BC11*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K11>0,$AH11=FALSE),SUM($AR11*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K11>0,$AH11=TRUE),SUM($AX11*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K11>0,$AH11=FALSE),SUM($AS11*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K11>0,$AH11=TRUE),SUM($AY11*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K11>0,$AH11=FALSE),SUM($AT11*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K11>0,$AH11=TRUE),SUM($AZ11*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L11>0,$AH11=FALSE),SUM($AU11*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L11>0,$AH11=TRUE),SUM($BA11*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L11>0,$AH11=FALSE),SUM($AV11*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L11>0,$AH11=TRUE),SUM($BB11*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L11>0,$AH11=FALSE),SUM($AW11*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L11>0,$AH11=TRUE),SUM($BC11*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M11>0,$AH11=FALSE),SUM($AR11*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M11>0,$AH11=TRUE),SUM($AX11*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M11>0,$AH11=FALSE),SUM($AS11*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M11>0,$AH11=TRUE),SUM($AY11*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M11>0,$AH11=FALSE),SUM($AT11*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M11>0,$AH11=TRUE),SUM($AZ11*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N11>0,$AH11=FALSE),SUM($AU11*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N11>0,$AH11=TRUE),SUM($BA11*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N11>0,$AH11=FALSE),SUM($AV11*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N11>0,$AH11=TRUE),SUM($BB11*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N11>0,$AH11=FALSE),SUM($AW11*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N11>0,$AH11=TRUE),SUM($BC11*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I11=0,0,IF(AND($I11>0,$K11>0,$AH11=FALSE),SUM($AR11/$P11*$I11),IF(AND($I11>0,$K11=0,$AH11=FALSE),$AR11,IF(AND($I11>0,$K11>0,$AH11=TRUE),ROUND(MIN($HU11,SUM(SUM($I11,$K11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA11,SUM(SUM($I11,$K11)*(FctrChngDts!$B$13)*$AI11)*$IA11)),0),IF(AND($I11>0,$K11=0,$AH11=TRUE),$AX11))))),0)","v":0},{"$f":"ROUND(IF($I11=0,0,IF(AND($I11>0,$K11>0,$AH11=FALSE),SUM($AS11/$P11*$I11),IF(AND($I11>0,$K11=0,$AH11=FALSE),$AS11,IF(AND($I11>0,$K11>0,$AH11=TRUE),ROUND(MIN(SUM($HU11-$BW11),SUM(SUM($I11,$K11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA11)*3),0),IF(AND($I11>0,$K11=0,$AH11=TRUE),$AY11))))),0)","v":0},0,{"$f":"IF($J11=0,0,IF(AND($J11>0,$L11=0,$N11=0,$AH11=FALSE,$AJ11=FALSE),ROUND(MIN($HX11,SUM($AU11,$BA11)),0),IF(AND($J11>0,$L11=0,$N11=0,$AH11=TRUE,$AJ11=FALSE),ROUND(MIN($HX11,SUM($AU11,SUM($J11*$AI11*FctrChngDts!$B$13))),0),IF(AND($J11>0,$L11>0,$N11=0,$AH11=FALSE,$AJ11=FALSE),ROUND(MIN($HX11,SUM(SUM($J11,$L11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA11,SUM(SUM($J11,$L11)*(FctrChngDts!$B$13)*$AI11)*$IA11)),0),IF(AND($J11>0,$L11>0,$N11=0,$AH11=TRUE,$AJ11=FALSE),ROUND(MIN($HX11,SUM(SUM(SUM(SUM($J11,$L11)*FctrChngDts!$C$11*$IA11),SUM(SUM($J11,$L11)*SUM(FctrChngDts!$B$13*$AI11)*$IA11)))),0),IF(AND($J11>0,$L11=0,$N11=0,$AH11=FALSE,$AJ11=TRUE),ROUND(MIN($HX11,SUM($AU11,$BA11)),0),IF(AND($J11>0,$L11=0,$N11=0,$AH11=TRUE,$AJ11=TRUE),ROUND(MIN($HX11,SUM($AU11,SUM($J11*$AI11*FctrChngDts!$B$13))),0),IF(AND($J11>0,$L11>0,$N11=0,$AH11=FALSE,$AJ11=TRUE),ROUND(MIN($HX11,SUM(SUM($J11,$L11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA11,SUM(SUM($J11,$L11)*(FctrChngDts!$B$13)*$AI11)*$IA11)),0),IF(AND($J11>0,$L11>0,$N11=0,$AH11=TRUE,$AJ11=TRUE),ROUND(MIN($HX11,SUM(SUM(SUM(SUM($J11,$L11)*FctrChngDts!$C$12*$IA11),SUM(SUM($J11,$L11)*SUM(FctrChngDts!$B$13*$AI11)*$IA11)))),0))))))))))","v":0},{"$f":"IF($J11=0,0,IF(AND($J11>0,$L11=0,$N11=0,$AH11=FALSE,$AJ11=FALSE),ROUND(MIN(SUM($HX11-$BZ11),SUM($AU11*3)),0),IF(AND($J11>0,$L11=0,$N11=0,$AH11=TRUE,$AJ11=FALSE),ROUND(MIN(SUM($HX11-$BZ11),SUM(SUM($J11,$L11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA11)*3),0),IF(AND($J11>0,$L11>0,$N11=0,$AH11=FALSE,$AJ11=FALSE),ROUND(MIN(SUM($HX11-$BZ11),SUM(SUM($J11,$L11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA11)*3),0),IF(AND($J11>0,$L11>0,$N11=0,$AH11=TRUE,$AJ11=FALSE),ROUND(MIN(SUM($HX11-$BZ11),SUM(SUM($J11,$L11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA11)*3),0),IF(AND($J11>0,$L11=0,$N11=0,$AH11=FALSE,$AJ11=TRUE),ROUND(MIN(SUM($HX11-$BZ11),SUM($AU11*3)),0),IF(AND($J11>0,$L11=0,$N11=0,$AH11=TRUE,$AJ11=TRUE),ROUND(MIN(SUM($HX11-$BZ11),SUM(SUM($J11,$L11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA11)*3),0),IF(AND($J11>0,$L11>0,$N11=0,$AH11=FALSE,$AJ11=TRUE),ROUND(MIN(SUM($HX11-$BZ11),SUM(SUM($J11,$L11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA11)*3),0),IF(AND($J11>0,$L11>0,$N11=0,$AH11=TRUE,$AJ11=TRUE),ROUND(MIN(SUM($HX11-$BZ11),SUM(SUM($J11,$L11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA11)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K11=0,0,IF(AND($I11>0,$K11>0,$M11=0,$AH11=FALSE),SUM($AR11-$BW11),IF(AND($I11=0,$K11>0,$M11>0,$AH11=FALSE),SUM($AR11/$P11*$K11),IF(AND($I11=0,$K11>0,$M11=0,$AH11=FALSE),$AR11,IF($K11=0,0,IF(AND($I11>0,$K11>0,$M11=0,$AH11=TRUE),ROUND(MIN($HV11,SUM(SUM($I11,$K11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB11,SUM(SUM($I11,$K11)*(FctrChngDts!$B$13)*$AI11)*$IB11)),0),IF(AND($I11=0,$K11>0,$M11>0,$AH11=TRUE),ROUND(MIN($HV11,SUM(SUM($I11,$K11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB11,SUM(SUM($I11,$K11)*(FctrChngDts!$B$13)*$AI11)*$IB11)),0),IF(AND($I11=0,$K11>0,$M11=0,$AH11=TRUE),$AX11)))))))),0)","v":0},{"$f":"ROUND(IF($K11=0,0,IF(AND($I11>0,$K11>0,$M11=0,$AH11=FALSE),SUM($AS11-$BX11),IF(AND($I11=0,$K11>0,$M11>0,$AH11=FALSE),SUM($AS11/$P11*$K11),IF(AND($I11=0,$K11>0,$M11=0,$AH11=FALSE),$AS11,IF($K11=0,0,IF(AND($I11>0,$K11>0,$M11=0,$AH11=TRUE),ROUND(MIN(SUM($HV11-$BW11),SUM(SUM($I11,$K11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB11)*3),0),IF(AND($I11=0,$K11>0,$M11>0,$AH11=TRUE),ROUND(MIN(SUM($HV11-$BW11),SUM(SUM($I11,$K11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB11)*3),0),IF(AND($I11=0,$K11>0,$M11=0,$AH11=TRUE),$AY11)))))))),0)","v":0},0,{"$f":"IF($L11=0,0,IF(AND($J11>0,$L11>0,$N11=0,$AH11=FALSE,$AJ11=FALSE),ROUND(MIN($HY11,SUM(SUM($J11,$L11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB11,SUM(SUM($J11,$L11)*(FctrChngDts!$B$13)*$AI11)*$IB11)),0),IF(AND($J11>0,$L11>0,$N11=0,$AH11=TRUE,$AJ11=FALSE),ROUND(MIN($HY11,SUM(SUM(SUM(SUM($J11,$L11)*FctrChngDts!$C$11*$IB11),SUM(SUM($J11,$L11)*SUM(FctrChngDts!$B$13*$AI11)*$IB11)))),0),IF(AND($J11=0,$L11>0,$N11=0,$AH11=FALSE,$AJ11=FALSE),ROUND(MIN($HY11,SUM($L11*FctrChngDts!$C$11)),0),IF(AND($J11=0,$L11>0,$N11=0,$AH11=TRUE,$AJ11=FALSE),ROUND(MIN($HY11,SUM(SUM(SUM(SUM($J11,$L11)*FctrChngDts!$C$11*$IB11),SUM(SUM($J11,$L11)*SUM(FctrChngDts!$B$13*$AI11)*$IB11)))),0),IF(AND($J11>0,$L11>0,$N11=0,$AH11=FALSE,$AJ11=TRUE),ROUND(MIN($HY11,SUM(SUM($J11,$L11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB11,SUM(SUM($J11,$L11)*(FctrChngDts!$B$13)*$AI11)*$IB11)),0),IF(AND($J11>0,$L11>0,$N11=0,$AH11=TRUE,$AJ11=TRUE),ROUND(MIN($HY11,SUM(SUM(SUM(SUM($J11,$L11)*FctrChngDts!$C$12*$IB11),SUM(SUM($J11,$L11)*SUM(FctrChngDts!$B$13*$AI11)*$IB11)))),0),IF(AND($J11=0,$L11>0,$N11=0,$AH11=FALSE,$AJ11=TRUE),ROUND(MIN($HY11,SUM($L11*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J11=0,$L11>0,$N11=0,$AH11=TRUE,$AJ11=TRUE),ROUND(MIN($HY11,SUM(SUM(SUM(SUM($J11,$L11)*FctrChngDts!$C$12*$IB11),SUM(SUM($J11,$L11)*SUM(FctrChngDts!$B$13*$AI11)*$IB11)))),0))))))))))","v":0},{"$f":"IF($L11=0,0,IF(AND($J11>0,$L11>0,$N11=0,$AH11=FALSE,$AJ11=FALSE),ROUND(MIN(SUM($HY11-$CF11),SUM(SUM($J11,$L11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB11)*3),0),IF(AND($J11>0,$L11>0,$N11=0,$AH11=TRUE,$AJ11=FALSE),ROUND(MIN(SUM($HY11-$CF11),SUM(SUM($J11,$L11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB11)*3),0),IF(AND($J11=0,$L11>0,$N11=0,$AH11=FALSE,$AJ11=FALSE),ROUND(MIN(SUM($HY11-$CF11),SUM($AU11*3)),0),IF(AND($J11=0,$L11>0,$N11=0,$AH11=TRUE,$AJ11=FALSE),ROUND(MIN(SUM($HY11-$CF11),SUM(SUM($J11,$L11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB11)*3),0),IF(AND($J11>0,$L11>0,$N11=0,$AH11=FALSE,$AJ11=TRUE),ROUND(MIN(SUM($HY11-$CF11),SUM(SUM($J11,$L11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB11)*3),0),IF(AND($J11>0,$L11>0,$N11=0,$AH11=TRUE,$AJ11=TRUE),ROUND(MIN(SUM($HY11-$CF11),SUM(SUM($J11,$L11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB11)*3),0),IF(AND($J11=0,$L11>0,$N11=0,$AH11=FALSE,$AJ11=TRUE),ROUND(MIN(SUM($HY11-$CF11),SUM($AU11*3)),0),IF(AND($J11=0,$L11>0,$N11=0,$AH11=TRUE,$AJ11=TRUE),ROUND(MIN(SUM($HY11-$CF11),SUM(SUM($J11,$L11)*IF($AJ11=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB11)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S11>0,Account!$AG$2=TRUE,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH11=FALSE),SUM(Usage!$BW11:$CB11)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V11>0,Account!$AG$2=TRUE,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH11=FALSE),SUM(Usage!$CC11:$CH11)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y11>0,Account!$AG$2=TRUE,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH11=FALSE),SUM(Usage!$CI11:$CN11)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH11=TRUE,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S11),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S11)),2)","v":0},{"$f":"ROUND(IF(OR($AH11=TRUE,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V11),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V11)),2)","v":0},{"$f":"IF(OR($AH11=TRUE,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y11),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y11))","v":0},{"$f":"ROUND(IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW11),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW11)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX11),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX11)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY11),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY11)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ11),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ11)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA11),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA11)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB11),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB11)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S11),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC11),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC11)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD11),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD11)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE11),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE11)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF11),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF11)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG11),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG11)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH11),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH11)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V11),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI11),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI11))","v":0},{"$f":"IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ11),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ11))","v":0},{"$f":"IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK11),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK11))","v":0},{"$f":"IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL11),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL11))","v":0},{"$f":"IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM11),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM11))","v":0},{"$f":"IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN11),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN11))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y11)","v":0},0,0,0,0,{"$f":"IF($DW11>IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV11*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV11*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW11-IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV11*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV11*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV11<$DW11,SUM($DW11-$DV11),0))","v":0},{"$f":"IF(OR(AND($D11<=FctrChngDts!$B$14,Usage!$E11>FctrChngDts!$B$14),AND(Usage!$D11<=FctrChngDts!$C$14,Usage!$E11>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW11),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX11),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY11),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ11),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA11),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB11),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC11),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD11),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE11),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF11),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG11),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH11),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI11)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ11)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK11)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL11)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM11)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN11)","v":0},0,{"$f":"IF(AND($S11>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E11<>\"D-CARE\",Tenant!$F11=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET11=TRUE,$S11>0,$V11=0),SUM(SUM($BW11:$CB11)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET11=TRUE,$S11>0,$V11>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW11:$CB11)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET11=TRUE,$S11>0,$V11>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW11:$CB11)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S11>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S11>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S11>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV11=TRUE,$S11>0,$V11=0),SUM(SUM($BW11:$CB11)*'CRS1'!$P$2),IF(AND($EV11=TRUE,$S11>0,$V11>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW11:$CB11)*'CRS1'!$P$2),IF(AND($EV11=TRUE,$S11>0,$V11>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW11:$CB11)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S11>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX11=TRUE,$S11>0,$V11=0),SUM(SUM($BW11:$CB11)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX11=TRUE,$S11>0,$V11>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW11:$CB11)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX11=TRUE,$S11>0,$V11>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW11:$CB11)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S11>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ11=TRUE,$S11>0),SUM(SUM($BW11:$CB11)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V11>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E11<>\"D-CARE\",Tenant!$F11=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB11=TRUE,$S11>0,$V11>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC11:$CH11)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB11=TRUE,$S11>0,$V11>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC11:$CH11)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB11=TRUE,$V11>0,$Y11>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC11:$CH11)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB11=TRUE,$V11>0,$Y11>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC11:$CH11)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB11=TRUE,$S11=0,$V11>0,$Y11=0),SUM(SUM($CC11:$CH11)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V11>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V11>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V11>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD11=TRUE,$S11>0,$V11>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC11:$CH11)*'CRS2'!$P$2),IF(AND($FD11=TRUE,$S11>0,$V11>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC11:$CH11)*'CRS2'!$P$2),IF(AND($FD11=TRUE,$V11>0,$Y11>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC11:$CH11)*'CRS2'!$P$2),IF(AND($FD11=TRUE,$V11>0,$Y11>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC11:$CH11)*'CRS2'!$P$2),IF(AND($FD11=TRUE,$S11=0,$V11>0,$Y11=0),SUM(SUM($CC11:$CH11)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V11>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF11=TRUE,$S11>0,$V11>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC11:$CH11)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF11=TRUE,$S11>0,$V11>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC11:$CH11)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF11=TRUE,$V11>0,$Y11>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC11:$CH11)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF11=TRUE,$V11>0,$Y11>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC11:$CH11)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF11=TRUE,$S11=0,$V11>0,$Y11=0),SUM(SUM($CC11:$CH11)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V11>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH11=TRUE,$V11>0),SUM(SUM($CC11:$CH11)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y11>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E11<>\"D-CARE\",Tenant!$F11=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ11=TRUE,$V11=0,$Y11>0),SUM(SUM($CI11:$CN11)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ11=TRUE,$V11>0,$Y11>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI11:$CN11)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ11=TRUE,$V11>0,$Y11>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI11:$CN11)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y11>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y11>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y11>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL11=TRUE,$V11=0,$Y11>0),SUM(SUM($CI11:$CN11)*'CRS3'!$P$2),IF(AND($FL11=TRUE,$V11>0,$Y11>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI11:$CN11)*'CRS3'!$P$2),IF(AND($FL11=TRUE,$V11>0,$Y11>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI11:$CN11)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y11>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN11=TRUE,$V11=0,$Y11>0),SUM(SUM($CI11:$CN11)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN11=TRUE,$V11>0,$Y11>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI11:$CN11)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN11=TRUE,$V11>0,$Y11>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI11:$CN11)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y11>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP11=TRUE,$Y11>0),SUM(SUM($CI11:$CN11)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR11:$FT11))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO11:$CQ11,$FR11:$FT11))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA11:$EF11)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG11:$EL11)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM11:$ER11)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV11,$CO11:$CQ11,$EA11:$ER11)/$P11)*$S11*FctrChngDts!$B$15),SUM(SUM(SUM($DV11,$CO11:$CQ11,$FR11:$FT11)/$P11)*$S11*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV11,$CO11:$CQ11,$EA11:$ER11)/$P11)*$V11*FctrChngDts!$B$15),SUM(SUM(SUM($DV11,$CO11:$CQ11,$FR11:$FT11)/$P11)*$V11*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV11,$CO11:$CQ11,$EA11:$ER11)/$P11)*$Y11*FctrChngDts!$B$15),SUM(SUM(SUM($DV11,$CO11:$CQ11,$FR11:$FT11)/$P11)*$Y11*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA11*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI11*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ11*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ11,$FU11,$GF11,$GZ11:$HE11),IF(Account!$Q$2=TRUE,SUM($DZ11,$FV11,$GF11,$GZ11:$HE11),SUM($DZ11,$ES11,$FU11:$FV11,$GF11,$GZ11:$HE11)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E11),Usage!$P11,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D11,FctrChngDts!$C$17<=Usage!$E11),SUM(FctrChngDts!$C$17-Usage!$D11),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E11),Usage!$P11,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D11,FctrChngDts!$C$19<=Usage!$E11),SUM(FctrChngDts!$C$19-Usage!$D11),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK11*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK11*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL11*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL11*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D11))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A11,Tenant!$A:$J,8,FALSE)=TRUE,$GG11<0),0,SUM(SUM(SUM($GG11/$P11*$GP11)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A11,Tenant!$A:$J,8,FALSE)=TRUE,$GG11<0),0,SUM(SUM(SUM($GG11/$P11*$GQ11)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D11))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A11,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV11*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A11,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW11*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU11:$DA11,$EU11,$EA11:$EF11,$FA11)-SUM(SUM($BW11:$CB11)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD11:$DJ11,$FC11,$EG11:$EL11,$FI11)-SUM(SUM($CC11:$CH11)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM11:$DS11,$FK11,$EM11:$ER11,$FQ11)-SUM(SUM($CI11:$CN11)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO11,$CU11:$DA11,$EU11,$EW11,$EY11,$EA11:$EF11,$FA11,$CP11,$DD11:$DJ11,$FC11,$FE11,$FG11,$EG11:$EL11,$FI11)/$P11*$S11)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO11,$CU11:$DA11,$EU11,$EW11,$EY11,$EA11:$EF11,$FA11,$CP11,$DD11:$DJ11,$FC11,$FE11,$FG11,$EG11:$EL11,$FI11)/$P11*$V11)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ11,$DM11:$DS11,$FK11,$FM11,$FO11,$EM11:$ER11,$FQ11)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D11,BslnAllctnCrrnt!$A$1<=$E11),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK11=\"FSP1\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$Q11,BslnAllctnCrrnt!$A$1<$R11),SUM(BslnAllctnCrrnt!$A$1-$Q11),IF(AND($AK11=\"FSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$Q11,BslnAllctnCrrnt!$A$1<$R11),SUM(BslnAllctnCrrnt!$A$1-$Q11),IF(AND($AK11=\"FSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),$I11,IF(AND($AK11=\"SSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$Q11,BslnAllctnCrrnt!$A$1<$R11),SUM(BslnAllctnCrrnt!$A$1-$Q11),IF(AND($AK11=\"SSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),$I11,0)))))","v":0},{"$f":"IF(AND($AK11=\"FSP1\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$Q11,BslnAllctnCrrnt!$A$1<$R11),SUM($I11-$HG11),IF(AND($AK11=\"FSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$Q11,BslnAllctnCrrnt!$A$1<$R11),SUM($I11-$HG11),IF(AND($AK11=\"FSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM($I11-$HG11),IF(AND($AK11=\"SSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$Q11,BslnAllctnCrrnt!$A$1<$R11),SUM($I11-$HG11),IF(AND($AK11=\"SSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM($I11-$HG11),0)))))","v":0},{"$f":"IF(AND($AK11=\"SSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$Q11,BslnAllctnCrrnt!$A$1<$R11),0,IF(AND(FctrChngDts!$A$2>=$D11,FctrChngDts!$B$2<$E11),IF(AND($AK11=\"SSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM(BslnAllctnCrrnt!$A$1-$T11),0),IF(AND($AK11=\"FSP2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM(BslnAllctnCrrnt!$A$1-$T11),IF(AND($AK11=\"FSP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM(BslnAllctnCrrnt!$A$1-$T11),IF(AND($AK11=\"FSP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$W11,BslnAllctnCrrnt!$A$1<$X11),$K11,IF(AND($AK11=\"FSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$Q11,BslnAllctnCrrnt!$A$1<$R11),0,IF(AND($AK11=\"FSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM(BslnAllctnCrrnt!$A$1-$T11),IF(AND($AK11=\"SSP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM(BslnAllctnCrrnt!$A$1-$T11),IF(AND($AK11=\"SSP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$W11,BslnAllctnCrrnt!$A$1<$X11),$K11,0)))))))))","v":0},{"$f":"IF(AND($AK11=\"SSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$Q11,BslnAllctnCrrnt!$A$1<$R11),SUM($K11-$HI11),IF(AND($AK11=\"SSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM($K11-$HI11),IF(AND($AK11=\"FSP2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM($K11-$HI11),IF(AND($AK11=\"FSP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM($K11-$HI11),IF(AND($AK11=\"FSP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$W11,BslnAllctnCrrnt!$A$1<$X11),SUM($K11-$HI11),IF(AND($AK11=\"FSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$Q11,BslnAllctnCrrnt!$A$1<$R11),SUM($K11-$HI11),IF(AND($AK11=\"FSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM($K11-$HI11),IF(AND($AK11=\"SSP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM($K11-$HI11),IF(AND($AK11=\"SSP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$W11,BslnAllctnCrrnt!$A$1<$X11),SUM($K11-$HI11),0)))))))))","v":0},{"$f":"IF(AND($AK11=\"FSP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),0,IF(AND($AK11=\"FSP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$W11,BslnAllctnCrrnt!$A$1<$X11),SUM(BslnAllctnCrrnt!$A$1-$W11),IF(AND($AK11=\"FSP3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$W11,BslnAllctnCrrnt!$A$1<$X11),SUM(BslnAllctnCrrnt!$A$1-$W11),0)))","v":0},{"$f":"IF(AND($AK11=\"FSP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM($M11-$HK11),IF(AND($AK11=\"FSP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$W11,BslnAllctnCrrnt!$A$1<$X11),SUM($M11-$HK11),IF(AND($AK11=\"FSP3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$W11,BslnAllctnCrrnt!$A$1<$X11),SUM($M11-$HK11),0)))","v":0},{"$f":"IF(AND($AK11=\"FWP1\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$Q11,BslnAllctnCrrnt!$A$1<$R11),SUM(BslnAllctnCrrnt!$A$1-$Q11),IF(AND($AK11=\"FWP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$Q11,BslnAllctnCrrnt!$A$1<$R11),SUM(BslnAllctnCrrnt!$A$1-$Q11),IF(AND($AK11=\"FWP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),$J11,IF(AND(FctrChngDts!$A$2>=$D11,FctrChngDts!$B$2<$E11),IF(AND($AK11=\"SSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$Q11,BslnAllctnCrrnt!$A$1<$R11),SUM(BslnAllctnCrrnt!$A$1-$Q11),0),IF(AND($AK11=\"SSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),$J11,0)))))","v":0},{"$f":"IF(AND($AK11=\"FWP1\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$Q11,BslnAllctnCrrnt!$A$1<$R11),SUM($J11-$HM11),IF(AND($AK11=\"FWP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$Q11,BslnAllctnCrrnt!$A$1<$R11),SUM($J11-$HM11),IF(AND($AK11=\"FWP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM($J11-$HM11),IF(AND($AK11=\"SSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$Q11,BslnAllctnCrrnt!$A$1<$R11),SUM($J11-$HM11),IF(AND($AK11=\"SSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM($J11-$HM11),0)))))","v":0},{"$f":"IF(AND($AK11=\"FWP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$Q11,BslnAllctnCrrnt!$A$1<$R11),0,IF(AND($AK11=\"FWP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM(BslnAllctnCrrnt!$A$1-$T11),IF(AND($AK11=\"FWP2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM(BslnAllctnCrrnt!$A$1-$T11),IF(AND($AK11=\"FWP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM(BslnAllctnCrrnt!$A$1-$T11),IF(AND($AK11=\"FWP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$W11,BslnAllctnCrrnt!$A$1<$X11),$L11,IF(AND($AK11=\"SSP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM(BslnAllctnCrrnt!$A$1-$T11),IF(AND($AK11=\"SSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$Q11,BslnAllctnCrrnt!$A$1<$R11),0,IF(AND($AK11=\"SSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM(BslnAllctnCrrnt!$A$1-$T11),0))))))))","v":0},{"$f":"IF(AND($AK11=\"FWP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$Q11,BslnAllctnCrrnt!$A$1<$R11),SUM($L11-$HO11),IF(AND($AK11=\"FWP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM($L11-$HO11),IF(AND($AK11=\"FWP2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM($L11-$HO11),IF(AND($AK11=\"FWP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM($L11-$HO11),IF(AND($AK11=\"FWP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$W11,BslnAllctnCrrnt!$A$1<$X11),SUM($L11-$HO11),IF(AND($AK11=\"SSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$Q11,BslnAllctnCrrnt!$A$1<$R11),SUM($L11-$HO11),IF(AND($AK11=\"SSP1P2\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM($L11-$HO11),0)))))))","v":0},{"$f":"IF(AND($AK11=\"FWP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),0,IF(AND($AK11=\"FWP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$W11,BslnAllctnCrrnt!$A$1<$X11),SUM(BslnAllctnCrrnt!$A$1-$W11),IF(AND($AK11=\"FWP3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$W11,BslnAllctnCrrnt!$A$1<$X11),SUM(BslnAllctnCrrnt!$A$1-$W11),IF(AND($AK11=\"SSP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),0,IF(AND($AK11=\"SSP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$W11,BslnAllctnCrrnt!$A$1<$X11),SUM(BslnAllctnCrrnt!$A$1-$W11),0)))))","v":0},{"$f":"IF(AND($AK11=\"FWP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM($N11-$HQ11),IF(AND($AK11=\"FWP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$W11,BslnAllctnCrrnt!$A$1<$X11),SUM($N11-$HQ11),IF(AND($AK11=\"FWP3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$W11,BslnAllctnCrrnt!$A$1<$X11),SUM($N11-$HQ11),IF(AND($AK11=\"SSP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$T11,BslnAllctnCrrnt!$A$1<$U11),SUM($N11-$HQ11),IF(AND($AK11=\"SSP2P3\",$HF11=TRUE,BslnAllctnCrrnt!$A$1>=$W11,BslnAllctnCrrnt!$A$1<$X11),SUM($N11-$HQ11),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[11,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G12),0,IF($F12<=$G12,SUM($G12-$F12),IF($F12>$G12,SUM((Account!$L$2-Usage!$F12)+Usage!$G12+1))))","v":0},{"$f":"IF($Q12=0,0,IF($R12=0,0,IF(AND($Q12<FctrChngDts!$A$2,$R12>=FctrChngDts!$A$2),SUM($R12-FctrChngDts!$A$2+1),IF(AND($Q12>=FctrChngDts!$A$2,$R12>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q12),IF(AND($Q12>=FctrChngDts!$A$2,$R12<FctrChngDts!$B$2),SUM($R12-$Q12+1),0)))))","v":0},{"$f":"IF($Q12=0,0,IF($R12=0,0,IF(AND($Q12<FctrChngDts!$A$2,$R12>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q12),IF(AND($Q12<FctrChngDts!$A$2,$R12<FctrChngDts!$A$2),SUM($R12-$Q12+1),IF(AND($Q12>FctrChngDts!$A$2,$R12>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R12+1),0)))))","v":0},{"$f":"IF($T12=0,0,IF($U12=0,0,IF(AND($T12<FctrChngDts!$A$2,$U12>=FctrChngDts!$A$2),SUM($U12-FctrChngDts!$A$2+1),IF(AND($T12>=FctrChngDts!$A$2,$U12<FctrChngDts!$B$2),SUM($U12-$T12+1),IF(AND($T12>=FctrChngDts!$A$2,$U12>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T12)<0),0,IF(AND($T12>=FctrChngDts!$A$2,$U12>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T12),0))))))","v":0},{"$f":"IF($T12=0,0,IF($U12=0,0,IF(AND($T12<FctrChngDts!$A$2,$U12>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T12),IF(AND($T12>=FctrChngDts!$B$2,$U12>=FctrChngDts!$B$2),SUM($U12-$T12+1),IF(AND($T12<FctrChngDts!$A$2,$U12<FctrChngDts!$A$2),SUM($U12-$T12+1),IF(AND($T12>=FctrChngDts!$A$2,$U12>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U12+1),0))))))","v":0},{"$f":"IF($W12=0,0,IF($X12=0,0,IF(AND($W12>=FctrChngDts!$A$2,$X12>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W12)<0),0,IF(AND($W12>=FctrChngDts!$A$2,$X12>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W12),IF(AND($W12>=FctrChngDts!$A$2,$X12<FctrChngDts!$B$2),SUM($X12-$W12+1),IF(AND($W12<FctrChngDts!$A$2,$X12>=FctrChngDts!$A$2),SUM($X12-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W12=0,0,IF($X12=0,0,IF(AND($W12<FctrChngDts!$A$2,$X12<FctrChngDts!$A$2),SUM($X12-$W12+1),IF(AND($W12>=FctrChngDts!$A$2,$X12>=FctrChngDts!$B$2,SUM($X12-FctrChngDts!$B$2+1)<=$Y12),SUM($X12-FctrChngDts!$B$2+1),IF(AND($W12>=FctrChngDts!$A$2,$X12>=FctrChngDts!$B$2),SUM($X12-$W12+1),IF(AND($W12<FctrChngDts!$A$2,$X12>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W12),0))))))","v":0},{"$f":"IF(AND($D12>=FctrChngDts!$C$2,$E12<FctrChngDts!$E$2),\"1\",IF(AND($D12>=FctrChngDts!$E$2,$E12<FctrChngDts!$G$2),\"2\",IF(AND($D12>=FctrChngDts!$G$2,$E12<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D12>=FctrChngDts!$D$2,,IF(AND($D12>=FctrChngDts!$C$2,$D12<=FctrChngDts!$D$2),$D12,IF(AND($D12>=FctrChngDts!$C$2,$D12>=FctrChngDts!$D$2,$E12>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D12>FctrChngDts!$D$2,,IF($D12=FctrChngDts!$D$2,$D12,IF(AND($D12>=FctrChngDts!$C$2,$E12<FctrChngDts!$D$2),$E12,IF(AND($D12>=FctrChngDts!$C$2,$E12>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D12>=FctrChngDts!$D$2,$E12>=FctrChngDts!$D$2,$E12>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E12<FctrChngDts!$D$2,$E12<=FctrChngDts!$D$2),$E12,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D12<FctrChngDts!$E$2,$E12<FctrChngDts!$E$2),,IF($D12>FctrChngDts!$F$2,,IF(AND($D12>=FctrChngDts!$E$2,$D12<=FctrChngDts!$F$2),$D12,IF(AND($D12>=FctrChngDts!$E$2,$D12>=FctrChngDts!$F$2,$E12>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D12>FctrChngDts!$F$2,,IF($E12=FctrChngDts!$F$2,$E12,IF(AND($D12<FctrChngDts!$E$2,$E12<=FctrChngDts!$F$2),$E12,IF(AND($D12>=FctrChngDts!$E$2,$E12<FctrChngDts!$F$2),$E12,IF(AND($D12>=FctrChngDts!$E$2,$E12>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D12>=FctrChngDts!$F$2,$E12>=FctrChngDts!$F$2,$E12>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D12<FctrChngDts!$G$2,$E12<FctrChngDts!$G$2),,IF($D12>FctrChngDts!$H$2,,IF(AND($D12>=FctrChngDts!$G$2,$D12<=FctrChngDts!$H$2),$D12,IF(AND($D12>=FctrChngDts!$G$2,$D12>=FctrChngDts!$H$2,$E12>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D12>FctrChngDts!$H$2,,IF($E12=FctrChngDts!$H$2,$E12,IF(AND($D12<FctrChngDts!$G$2,$E12<=FctrChngDts!$H$2),$E12,IF(AND($D12>=FctrChngDts!$G$2,$E12<FctrChngDts!$H$2),$E12,IF(AND($D12>=FctrChngDts!$G$2,$E12>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D12>=FctrChngDts!$H$2,$E12>=FctrChngDts!$H$2,$E12>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A12,Tenant!$A12:$J311,6,FALSE)","v":0},{"$f":"VLOOKUP($A12,Tenant!$A12:$J311,7,FALSE)","v":0},{"$f":"VLOOKUP($A12,Tenant!$A12:$J311,10,FALSE)","v":0},0,{"$f":"IF(AND($AK12=\"FSP2\",$AJ12=FALSE,$HF12=FALSE),SUM($K12*FctrChngDts!$C$9),IF(AND($AK12=\"FSP2\",$AJ12=TRUE,$HF12=FALSE),SUM($K12*FctrChngDts!$C$10),IF(AND($AK12=\"FSP2P3\",$AJ12=FALSE,$HF12=FALSE),SUM(SUM($K12,$M12)*FctrChngDts!$C$9),IF(AND($AK12=\"FSP2P3\",$AJ12=TRUE,$HF12=FALSE),SUM(SUM($K12,$M12)*FctrChngDts!$C$10),IF(AND($AK12=\"FSP3\",$AJ12=FALSE,$HF12=FALSE),SUM($M12*FctrChngDts!$C$9),IF(AND($AK12=\"FSP3\",$AJ12=TRUE,$HF12=FALSE),SUM($M12*FctrChngDts!$C$10),IF(AND($AK12=\"FSP1\",$AJ12=FALSE,$HF12=FALSE),SUM($I12*FctrChngDts!$C$9),IF(AND($AK12=\"FSP1\",$AJ12=TRUE,$HF12=FALSE),SUM($I12*FctrChngDts!$C$10),IF(AND($AK12=\"FSP1P2\",$AJ12=FALSE,$HF12=FALSE),SUM(SUM($I12,$K12)*FctrChngDts!$C$9),IF(AND($AK12=\"FSP1P2\",$AJ12=TRUE,$HF12=FALSE),SUM(SUM($I12,$K12)*FctrChngDts!$C$10),IF(AND($Z12=\"Summer\",$AK12=\"SSP2P3\",$AJ12=FALSE,$HF12=FALSE),SUM(SUM(SUM(SUM($K12,$M12)*FctrChngDts!$C$9),SUM(SUM($L12,$N12)*FctrChngDts!$C$11))*$AF12),IF(AND($Z12=\"Summer\",$AK12=\"SSP2P3\",$AJ12=TRUE,$HF12=FALSE),SUM(SUM(SUM(SUM($K12,$M12)*FctrChngDts!$C$10),SUM(SUM($L12,$N12)*FctrChngDts!$C$12))*$AF12),IF(AND($Z12=\"Winter\",$AK12=\"SSP2P3\",$AJ12=FALSE,$HF12=FALSE),SUM(SUM(SUM(SUM($K12,$M12)*FctrChngDts!$C$9),SUM(SUM($L12,$N12)*FctrChngDts!$C$11))-$AO12),IF(AND($Z12=\"Winter\",$AK12=\"SSP2P3\",$AJ12=TRUE,$HF12=FALSE),SUM(SUM(SUM(SUM($K12,$M12)*FctrChngDts!$C$10),SUM(SUM($L12,$N12)*FctrChngDts!$C$12))-$AO12),IF(AND($Z12=\"Summer\",$AK12=\"SSP1P2\",$AJ12=FALSE,$HF12=FALSE),SUM(SUM(SUM(SUM($I12,$K12)*FctrChngDts!$C$9),SUM(SUM($J12,$L12)*FctrChngDts!$C$11))*$AF12),IF(AND($Z12=\"Summer\",$AK12=\"SSP1P2\",$AJ12=TRUE,$HF12=FALSE),SUM(SUM(SUM(SUM($I12,$K12)*FctrChngDts!$C$10),SUM(SUM($J12,$L12)*FctrChngDts!$C$12))*$AF12),IF(AND($Z12=\"Winter\",$AK12=\"SSP1P2\",$AJ12=FALSE,$HF12=FALSE),SUM(SUM(SUM(SUM($I12,$K12)*FctrChngDts!$C$9),SUM(SUM($J12,$L12)*FctrChngDts!$C$11))-$AO12),IF(AND($Z12=\"Winter\",$AK12=\"SSP1P2\",$AJ12=TRUE,$HF12=FALSE),SUM(SUM(SUM(SUM($I12,$K12)*FctrChngDts!$C$10),SUM(SUM($J12,$L12)*FctrChngDts!$C$12))-$AO12),IF(AND($AK12=\"FSP2\",$AJ12=FALSE,$HF12=TRUE),SUM(SUM($HI12*FctrChngDts!$B$9),SUM($HJ12*FctrChngDts!$C$9)),IF(AND($AK12=\"FSP2\",$AJ12=TRUE,$HF12=TRUE),SUM(SUM($HI12*FctrChngDts!$B$10),SUM($HJ12*FctrChngDts!$C$10)),IF(AND($AK12=\"FSP2P3\",$AJ12=FALSE,$HF12=TRUE),SUM(SUM(SUM($HI12,$HK12)*FctrChngDts!$B$9),SUM(SUM($HJ12,$HL12)*FctrChngDts!$C$9)),IF(AND($AK12=\"FSP2P3\",$AJ12=TRUE,$HF12=TRUE),SUM(SUM(SUM($HI12,$HK12)*FctrChngDts!$B$10),SUM(SUM($HJ12,$HL12)*FctrChngDts!$C$10)),IF(AND($AK12=\"FSP3\",$AJ12=FALSE,$HF12=TRUE),SUM(SUM($HK12*FctrChngDts!$B$9),SUM($HL12*FctrChngDts!$C$9)),IF(AND($AK12=\"FSP3\",$AJ12=TRUE,$HF12=TRUE),SUM(SUM($HK12*FctrChngDts!$B$10),SUM($HL12*FctrChngDts!$C$10)),IF(AND($AK12=\"FSP1\",$AJ12=FALSE,$HF12=TRUE),SUM(SUM($HG12*FctrChngDts!$B$9),SUM($HH12*FctrChngDts!$C$9)),IF(AND($AK12=\"FSP1\",$AJ12=TRUE,$HF12=TRUE),SUM(SUM($HG12*FctrChngDts!$B$10),SUM($HH12*FctrChngDts!$C$10)),IF(AND($AK12=\"FSP1P2\",$AJ12=FALSE,$HF12=TRUE),SUM(SUM(SUM($HG12,$HI12)*FctrChngDts!$B$9),SUM(SUM($HH12,$HJ12)*FctrChngDts!$C$9)),IF(AND($AK12=\"FSP1P2\",$AJ12=TRUE,$HF12=TRUE),SUM(SUM(SUM($HG12,$HI12)*FctrChngDts!$B$10),SUM(SUM($HG12,$HI12)*FctrChngDts!$C$10)),IF(AND($Z12=\"Summer\",$AK12=\"SSP2P3\",$AJ12=FALSE,$HF12=TRUE),SUM(SUM(SUM(SUM($HI12,$HK12)*FctrChngDts!$B$9),SUM(SUM($HJ12,$HL12)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO12,$HQ12)*FctrChngDts!$B$11),SUM(SUM($HP12,$HR12)*FctrChngDts!$C$11))*$AF12),IF(AND($Z12=\"Summer\",$AK12=\"SSP2P3\",$AJ12=TRUE,$HF12=TRUE),SUM(SUM(SUM(SUM($HI12,$HK12)*FctrChngDts!$B$10),SUM(SUM($HJ12,$HL12)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO12,$HQ12)*FctrChngDts!$B$12),SUM(SUM($HP12,$HR12)*FctrChngDts!$C$12))*$AF12),IF(AND($Z12=\"Winter\",$AK12=\"SSP2P3\",$AJ12=FALSE,$HF12=TRUE),SUM(SUM(SUM(SUM($HI12,$HK12)*FctrChngDts!$B$9),SUM(SUM($HJ12,$HL12)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO12,$HQ12)*FctrChngDts!$B$11),SUM(SUM($HP12,$HR12)*FctrChngDts!$C$11))-$AO12),IF(AND($Z12=\"Winter\",$AK12=\"SSP2P3\",$AJ12=TRUE,$HF12=TRUE),SUM(SUM(SUM(SUM($HI12,$HK12)*FctrChngDts!$B$10),SUM(SUM($HO12,$HQ12)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO12,$HQ12)*FctrChngDts!$B$12),SUM(SUM($HP12,$HR12)*FctrChngDts!$C$12))-$AO12),IF(AND($Z12=\"Summer\",$AK12=\"SSP1P2\",$AJ12=FALSE,$HF12=TRUE),SUM(SUM(SUM(SUM($HG12,$HI12)*FctrChngDts!$B$9),SUM(SUM($HH12,$HJ12)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM12,$HO12)*FctrChngDts!$B$11),SUM(SUM($HN12,$HP12)*FctrChngDts!$C$11))*$AF12),IF(AND($Z12=\"Summer\",$AK12=\"SSP1P2\",$AJ12=TRUE,$HF12=TRUE),SUM(SUM(SUM(SUM($HG12,$HI12)*FctrChngDts!$B$10),SUM(SUM($HH12,$HJ12)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM12,$HO12)*FctrChngDts!$B$12),SUM(SUM($HN12,$HP12)*FctrChngDts!$C$12))*$AF12),IF(AND($Z12=\"Winter\",$AK12=\"SSP1P2\",$AJ12=FALSE,$HF12=TRUE),SUM(SUM(SUM(SUM($HG12,$HI12)*FctrChngDts!$B$9),SUM(SUM($HH12,$HJ12)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM12,$HO12)*FctrChngDts!$B$11),SUM(SUM($HN12,$HP12)*FctrChngDts!$C$11))-$AO12),IF(AND($Z12=\"Winter\",$AK12=\"SSP1P2\",$AJ12=TRUE,$HF12=TRUE),SUM(SUM(SUM(SUM($HG12,$HI12)*FctrChngDts!$B$10),SUM(SUM($HH12,$HJ12)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM12,$HO12)*FctrChngDts!$B$12),SUM(SUM($HN12,$HP12)*FctrChngDts!$C$12))-$AO12),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK12=\"FWP1\",$AJ12=FALSE,$HF12=FALSE),SUM($J12*FctrChngDts!$C$11),IF(AND($AK12=\"FWP1\",$AJ12=TRUE,$HF12=FALSE),SUM($J12*FctrChngDts!$C$12),IF(AND($AK12=\"FWP1P2\",$AJ12=FALSE,$HF12=FALSE),SUM(SUM($J12,$L12)*FctrChngDts!$C$11),IF(AND($AK12=\"FWP1P2\",$AJ12=TRUE,$HF12=FALSE),SUM(SUM($J12,$L12)*FctrChngDts!$C$12),IF(AND($AK12=\"FWP2\",$AJ12=FALSE,$HF12=FALSE),SUM($L12*FctrChngDts!$C$11),IF(AND($AK12=\"FWP2\",$AJ12=TRUE,$HF12=FALSE),SUM($L12*FctrChngDts!$C$12),IF(AND($AK12=\"FWP2P3\",$AJ12=FALSE,$HF12=FALSE),SUM(SUM($L12,$N12)*FctrChngDts!$C$11),IF(AND($AK12=\"FWP2P3\",$AJ12=TRUE,$HF12=FALSE),SUM(SUM($L12,$N12)*FctrChngDts!$C$12),IF(AND($AK12=\"FWP3\",$AJ12=FALSE,$HF12=FALSE),SUM($N12*FctrChngDts!$C$11),IF(AND($AK12=\"FWP3\",$AJ12=TRUE,$HF12=FALSE),SUM($N12*FctrChngDts!$C$12),IF(AND($Z12=\"Winter\",$AK12=\"SSP1P2\",$AJ12=FALSE,$HF12=FALSE),SUM(SUM(SUM($I12,$K12)*FctrChngDts!$C$9),SUM(SUM($J12,$L12)*FctrChngDts!$C$11))*$AG12,IF(AND($Z12=\"Winter\",$AK12=\"SSP1P2\",$AJ12=TRUE,$HF12=FALSE),SUM(SUM(SUM($I12,$K12)*FctrChngDts!$B$10),SUM(SUM($J12,$L12)*FctrChngDts!$B$12))*$AG12,IF(AND($Z12=\"Summer\",$AK12=\"SSP1P2\",$AJ12=FALSE,$HF12=FALSE),SUM(SUM(SUM($I12,$K12)*FctrChngDts!$B$9),SUM(SUM($J12,$L12)*FctrChngDts!$B$11))-$AJ12,IF(AND($Z12=\"Summer\",$AK12=\"SSP1P2\",$AJ12=TRUE,$HF12=FALSE),SUM(SUM(SUM($I12,$K12)*FctrChngDts!$C$10),SUM(SUM($J12,$L12)*FctrChngDts!$C$12))-$AJ12,IF(AND($Z12=\"Winter\",$AK12=\"SSP2P3\",$AJ12=FALSE,$HF12=FALSE),SUM(SUM(SUM($K12,$M12)*FctrChngDts!$C$9),SUM(SUM($L12,$N12)*FctrChngDts!$C$11))*$AG12,IF(AND($Z12=\"Winter\",$AK12=\"SSP2P3\",$AJ12=TRUE,$HF12=FALSE),SUM(SUM(SUM($K12,$M12)*FctrChngDts!$C$10),SUM(SUM($L12,$N12)*FctrChngDts!$C$12))*$AG12,IF(AND($Z12=\"Summer\",$AK12=\"SSP2P3\",$AJ12=FALSE,$HF12=FALSE),SUM(SUM(SUM($K12,$M12)*FctrChngDts!$C$9),SUM(SUM($L12,$N12)*FctrChngDts!$C$11))-$AJ12,IF(AND($Z12=\"Summer\",$AK12=\"SSP2P3\",$AJ12=TRUE,$HF12=FALSE),SUM(SUM(SUM($K12,$M12)*FctrChngDts!$C$10),SUM(SUM($L12,$N12)*FctrChngDts!$C$12))-$AJ12,IF(AND($AK12=\"FWP1\",$AJ12=FALSE,$HF12=TRUE),SUM(SUM($HM12*FctrChngDts!$B$11),SUM($HN12*FctrChngDts!$C$11)),IF(AND($AK12=\"FWP1\",$AJ12=TRUE,$HF12=TRUE),SUM(SUM($HM12*FctrChngDts!$B$12),SUM($HN12*FctrChngDts!$C$12)),IF(AND($AK12=\"FWP1P2\",$AJ12=FALSE,$HF12=TRUE),SUM(SUM(SUM($HM12,$HO12)*FctrChngDts!$B$11),SUM(SUM($HN12,$HP12)*FctrChngDts!$C$11)),IF(AND($AK12=\"FWP1P2\",$AJ12=TRUE,$HF12=TRUE),SUM(SUM(SUM($HM12,$KP12)*FctrChngDts!$C$12),SUM(SUM($HN12,$HP12)*FctrChngDts!$C$12)),IF(AND($AK12=\"FWP2\",$AJ12=FALSE,$HF12=TRUE),SUM(SUM($HO12*FctrChngDts!$B$11),SUM($HO12*FctrChngDts!$C$11)),IF(AND($AK12=\"FWP2\",$AJ12=TRUE,$HF12=TRUE),SUM(SUM($HO12*FctrChngDts!$B$12),SUM($HO12*FctrChngDts!$C$12)),IF(AND($AK12=\"FWP2P3\",$AJ12=FALSE,$HF12=TRUE),SUM(SUM(SUM($HO12,$HQ12)*FctrChngDts!$C$11),SUM(SUM($HP12,$HR12)*FctrChngDts!$C$11)),IF(AND($AK12=\"FWP2P3\",$AJ12=TRUE,$HF12=TRUE),SUM(SUM(SUM($HO12,$HQ12)*FctrChngDts!$C$12),SUM(SUM($HP12,$HR12)*FctrChngDts!$C$12)),IF(AND($AK12=\"FWP3\",$AJ12=FALSE,$HF12=TRUE),SUM(SUM($HQ12*FctrChngDts!$B$11),SUM($HR12*FctrChngDts!$C$11)),IF(AND($AK12=\"FWP3\",$AJ12=TRUE,$HF12=TRUE),SUM(SUM($HQ12*FctrChngDts!$B$12),SUM($HR12*FctrChngDts!$C$12)),IF(AND($Z12=\"Winter\",$AK12=\"SSP1P2\",$AJ12=FALSE,$HF12=TRUE),SUM(SUM(SUM(SUM($HG12,$HI12)*FctrChngDts!$B$9),SUM(SUM($HH12,$HJ12)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM12,$HO12)*FctrChngDts!$B$11),SUM(SUM($HN12,$HP12)*FctrChngDts!$C$11))*$AG12),IF(AND($Z12=\"Winter\",$AK12=\"SSP1P2\",$AJ12=TRUE,$HF12=TRUE),SUM(SUM(SUM(SUM($HG12,$HI12)*FctrChngDts!$B$10), SUM(SUM($HH12,$HJ12)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM12,$HO12)*FctrChngDts!$B$12),SUM(SUM($HN12,$HP12)*FctrChngDts!$C$12))*$AG12),IF(AND($Z12=\"Summer\",$AK12=\"SSP1P2\",$AJ12=FALSE,$HF12=TRUE),SUM(SUM(SUM(SUM($HG12,$HI12)*FctrChngDts!$B$9),SUM(SUM($HH12,$HJ12)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM12,$HO12)*FctrChngDts!$B$11),SUM(SUM($HN12,$HP12)*FctrChngDts!$C$11))-$AJ12),IF(AND($Z12=\"Summer\",$AK12=\"SSP1P2\",$AJ12=TRUE,$HF12=TRUE),SUM(SUM(SUM(SUM($HG12,$HI12)*FctrChngDts!$B$10),SUM(SUM($HH12,$HJ12)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM12,$HO12)*FctrChngDts!$B$12),SUM(SUM($HN12,$HP12)*FctrChngDts!$C$12))-$AJ12),IF(AND($Z12=\"Winter\",$AK12=\"SSP2P3\",$AJ12=FALSE,$HF12=TRUE),SUM(SUM(SUM(SUM($HI12,$HK12)*FctrChngDts!$B$9),SUM(SUM($HJ12,$HL12)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO12,$HQ12)*FctrChngDts!$B$11),SUM(SUM($HP12,$HR12)*FctrChngDts!$C$11))*$AG12),IF(AND($Z12=\"Winter\",$AK12=\"SSP2P3\",$AJ12=TRUE,$HF12=TRUE),SUM(SUM(SUM(SUM($HI12,$HK12)*FctrChngDts!$B$10), SUM(SUM($HJ12,$HL12)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO12,$HQ12)*FctrChngDts!$B$12),SUM(SUM($HP12,$HR12)*FctrChngDts!$C$12))*$AG12),IF(AND($Z12=\"Summer\",$AK12=\"SSP2P3\",$AJ12=FALSE,$HF12=TRUE),SUM(SUM(SUM(SUM($HI12,$HK12)*FctrChngDts!$B$9),SUM(SUM($HJ12,$HL12)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO12,$HQ12)*FctrChngDts!$B$11),SUM(SUM($HP12,$HR12)*FctrChngDts!$C$11))-$AJ12),IF(AND($Z12=\"Summer\",$AK12=\"SSP2P3\",$AJ12=TRUE,$HF12=TRUE),SUM(SUM(SUM(SUM($HI12,$HK12)*FctrChngDts!$B$10), SUM(SUM($HJ12,$HL12)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO12,$HQ12)*FctrChngDts!$B$12),SUM(SUM($HP12,$HR12)*FctrChngDts!$C$12))-$AJ12),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK12=\"FSP1\",$AH12=TRUE,SUM(SUM(SUM($AI12*FctrChngDts!$B$13)*I12),$AR12)>$AD12),$AD12,IF(AND($AK12=\"FSP1\",$AH12=TRUE,SUM(SUM(SUM($AI12*FctrChngDts!$B$13)*$I12),$AR12)<=$AD12),SUM(SUM(SUM($AI12*FctrChngDts!$B$13)*$I12),$AR12),IF(AND($Z12=\"Summer\",$AK12=\"SSP1\",$AH12=TRUE,SUM(SUM(SUM(SUM($I12,$J12)*SUM($AI12*FctrChngDts!$B$13))*$AF12),$AR12)>$AD12),$AD12,IF(AND($Z12=\"Summer\",$AK12=\"SSP1\",$AH12=TRUE,SUM(SUM(SUM(SUM($I12,$J12)*SUM($AI12*FctrChngDts!$B$13))*$AF12),$AR12)<=$AD12),SUM(SUM(SUM(SUM($I12,$J12)*SUM($AI12*FctrChngDts!$B$13))*$AF12),$AR12),IF(AND($Z12=\"Winter\",$AK12=\"SSP1\",$AH12=TRUE,SUM(SUM(SUM(SUM($I12,$J12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AU12:$AW12)),$AR12)>$AD12),$AD12,IF(AND($Z12=\"Winter\",$AK12=\"SSP1\",$AH12=TRUE,SUM(SUM(SUM(SUM($I12,$J12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AU12:$AW12)),$AR12)<=$AD12),SUM(SUM(SUM(SUM($I12,$J12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AU12:$AW12)),$AR12),IF(AND($AK12=\"FSP1P2\",$AH12=TRUE,SUM(SUM(SUM(SUM($I12,$K12)*SUM($AI12*FctrChngDts!$B$13))*$AF12),$AR12)>$AD12),$AD12,IF(AND($AK12=\"FSP1P2\",$AH12=TRUE,SUM(SUM(SUM(SUM($I12,$K12)*SUM($AI12*FctrChngDts!$B$13))*$AF12),$AR12)<=$AD12),SUM(SUM(SUM(SUM($I12,$K12)*SUM($AI12*FctrChngDts!$B$13))*$AF12),$AR12),IF(AND($Z12=\"Summer\",$AK12=\"SSP1P2\",$AH12=TRUE,SUM(SUM(SUM(SUM($I12,$K12,$J12,$L12)*SUM($AI12*FctrChngDts!$B$13))*$AF12),$AR12)>$AD12),$AD12,IF(AND($Z12=\"Summer\",$AK12=\"SSP1P2\",$AH12=TRUE,SUM(SUM(SUM(SUM($I12,$K12,$J12,$L12)*SUM($AI12*FctrChngDts!$B$13))*$AF12),$AR12)<=$AD12),SUM(SUM(SUM(SUM($I12,$K12,$J12,$L12)*SUM($AI12*FctrChngDts!$B$13))*$AF12),$AR12),IF(AND($Z12=\"Winter\",$AK12=\"SSP1P2\",$AH12=TRUE,SUM(SUM(SUM(SUM($I12,$K12,$J12,$L12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AU12:$AW12)),$AR12)>$AD12),$AD12,IF(AND($Z12=\"Winter\",$AK12=\"SSP1P2\",$AH12=TRUE,SUM(SUM(SUM(SUM($I12,$K12,$J12,$L12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AU12:$AW12)),$AR12)<=$AD12),MIN($AD12,SUM($AL12,SUM(SUM(SUM(SUM($I12,$K12,$J12,$L12)*SUM($AI12*FctrChngDts!$B$13))*$AF12)))),IF(AND($AK12=\"FSP2\",$AH12=TRUE,SUM(SUM(SUM($AI12*FctrChngDts!$B$13)*$K12),$AR12)>$AD12),$AD12,IF(AND($AK12=\"FSP2\",$AH12=TRUE,SUM(SUM(SUM($AI12*FctrChngDts!$B$13)*$K12),$AR12)<=$AD12),SUM(SUM(SUM($AI12*FctrChngDts!$B$13)*$K12),$AR12),IF(AND($Z12=\"Summer\",$AK12=\"SSP2\",$AH12=TRUE,SUM(SUM(SUM(SUM($K12,$L12)*SUM($AI12*FctrChngDts!$B$13))*$AF12),$AR12)>$AD12),$AD12,IF(AND($Z12=\"Summer\",$AK12=\"SSP2\",$AH12=TRUE,SUM(SUM(SUM(SUM($K12,$L12)*SUM($AI12*FctrChngDts!$B$13))*$AF12),$AR12)<=$AD12),SUM(SUM(SUM(SUM($K12,$L12)*SUM($AI12*FctrChngDts!$B$13))*$AF12),$AR12),IF(AND($Z12=\"Winter\",$AK12=\"SSP2\",$AH12=TRUE,SUM(SUM(SUM(SUM($K12,$L12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AU12:$AW12)),$AR12)>$AD12),$AD12,IF(AND($Z12=\"Winter\",$AK12=\"SSP2\",$AH12=TRUE,SUM(SUM(SUM(SUM($K12,$L12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AU12:$AW12)),$AR12)<=$AD12),SUM(SUM(SUM(SUM($K12,$L12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AU12:$AW12)),$AR12),IF(AND($AK12=\"FSP2P3\",$AH12=TRUE,SUM(SUM(SUM(SUM($K12,$M12)*SUM($AI12*FctrChngDts!$B$13))*$AF12),$AR12)>$AD12),$AD12,IF(AND($AK12=\"FSP2P3\",$AH12=TRUE,SUM(SUM(SUM(SUM($K12,$M12)*SUM($AI12*FctrChngDts!$B$13))*$AF12),$AR12)<=$AD12),SUM(SUM(SUM(SUM($K12,$M12)*SUM($AI12*FctrChngDts!$B$13))*$AF12),$AR12),IF(AND($Z12=\"Summer\",$AK12=\"SSP2P3\",$AH12=TRUE,SUM(SUM(SUM(SUM($K12,$L12,$M12,$N12)*SUM($AI12*FctrChngDts!$B$13))*$AF12),$AR12)>$AD12),$AD12,IF(AND($Z12=\"Summer\",$AK12=\"SSP2P3\",$AH12=TRUE,SUM(SUM(SUM(SUM($K12,$L12,$M12,$N12)*SUM($AI12*FctrChngDts!$B$13))*$AF12),$AR12)<=$AD12),SUM(SUM(SUM(SUM($K12,$L12,$M12,$N12)*SUM($AI12*FctrChngDts!$B$13))*$AF12),$AR12),IF(AND($Z12=\"Winter\",$AK12=\"SSP2P3\",$AH12=TRUE,SUM(SUM(SUM(SUM($K12,$L12,$M12,$N12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AU12:$AW12)),$AR12)>$AD12),$AD12,IF(AND($Z12=\"Winter\",$AK12=\"SSP2P3\",$AH12=TRUE,SUM(SUM(SUM(SUM($K12,$L12,$M12,$N12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AU12:$AW12)),$AR12)<=$AD12),SUM(SUM(SUM(SUM($K12,$L12,$M12,$N12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AU12:$AW12)),$AR12),IF(AND($AK12=\"FSP3\",$AH12=TRUE,SUM(SUM(SUM($AI12*FctrChngDts!$B$13)*$M12),$AR12)>$AD12),$AD12,IF(AND($AK12=\"FSP3\",$AH12=TRUE,SUM(SUM(SUM($AI12*FctrChngDts!$B$13)*$M12),$AR12)<=$AD12),SUM(SUM(SUM($AI12*FctrChngDts!$B$13)*$M12),$AR12),IF(AND($Z12=\"Summer\",$AK12=\"SSP3\",$AH12=TRUE,SUM(SUM(SUM(SUM($M12,$N12)*SUM($AI12*FctrChngDts!$B$13))*$AF12),$AR12)>$AD12),$AD12,IF(AND($Z12=\"Summer\",$AK12=\"SSP3\",$AH12=TRUE,SUM(SUM(SUM(SUM($M12,$N12)*SUM($AI12*FctrChngDts!$B$13))*$AF12),$AR12)<=$AD12),SUM(SUM(SUM(SUM($M12,$N12)*SUM($AI12*FctrChngDts!$B$13))*$AF12),$AR12),IF(AND($Z12=\"Winter\",$AK12=\"SSP3\",$AH12=TRUE,SUM(SUM(SUM(SUM($M12,$N12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AU12:$AW12)),$AR12)>$AD12),$AD12,IF(AND($Z12=\"Winter\",$AK12=\"SSP3\",$AH12=TRUE,SUM(SUM(SUM(SUM($M12,$N12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AU12:$AW12)),$AR12)<=$AD12),SUM(SUM(SUM(SUM($M12,$N12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AU12:$AW12)),$AR12),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK12=\"FWP1\",$AH12=TRUE,SUM(SUM(SUM($AI12*FctrChngDts!$B$13)*$J12),$AU12)>$AE12),$AE12,IF(AND($AK12=\"FWP1\",$AH12=TRUE,SUM(SUM(SUM($AI12*FctrChngDts!$B$13)*$J12),$AU12)<=$AE12),SUM(SUM(SUM($AI12*FctrChngDts!$B$13)*$J12),$AU12),IF(AND($Z12=\"Winter\",$AK12=\"SSP1\",$AH12=TRUE,SUM(SUM(SUM(SUM($I12,$J12)*SUM($AI12*FctrChngDts!$B$13))*$AG12),$AU12)>$AE12),$AE12,IF(AND($Z12=\"Winter\",$AK12=\"SSP1\",$AH12=TRUE,SUM(SUM(SUM(SUM($I12,$J12)*SUM($AI12*FctrChngDts!$B$13))*$AG12),$AU12)<=$AE12),SUM(SUM(SUM(SUM($I12,$J12)*SUM($AI12*FctrChngDts!$B$13))*$AG12),$AU12),IF(AND($Z12=\"Summer\",$AK12=\"SSP1\",$AH12=TRUE,SUM(SUM(SUM(SUM($I12,$J12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AR12:$AT12)),$AU12)>$AE12),$AE12,IF(AND($Z12=\"Summer\",$AK12=\"SSP1\",$AH12=TRUE,SUM(SUM(SUM(SUM($I12,$J12)*SUM($AI12*FctrChngDts!$B$13))- SUM($AR12:$AT12)),$AU12)<=$AE12),SUM(SUM(SUM(SUM($I12,$J12)*SUM($AI12*FctrChngDts!$B$13))- SUM($AR12:$AT12)),$AU12),IF(AND($AK12=\"FWP1P2\",$AH12=TRUE,SUM(SUM(SUM(SUM($J12,$L12)*SUM($AI12*FctrChngDts!$B$13))*$AG12),$AU12)>$AE12),$AE12,IF(AND($AK12=\"FWP1P2\",$AH12=TRUE,SUM(SUM(SUM(SUM($J12,$L12)*SUM($AI12*FctrChngDts!$B$13))*$AG12),$AU12)<=$AE12),SUM(SUM(SUM(SUM($J12,$L12)*SUM($AI12*FctrChngDts!$B$13))*$AG12),$AU12),IF(AND($Z12=\"Winter\",$AK12=\"SSP1P2\",$AH12=TRUE,SUM(SUM(SUM(SUM($I12,$K12,$J12,$L12)*SUM($AI12*FctrChngDts!$B$13))*$AG12),$AU12)>$AE12),$AE12,IF(AND($Z12=\"Winter\",$AK12=\"SSP1P2\",$AH12=TRUE,SUM(SUM(SUM(SUM($I12,$K12,$J12,$L12)*SUM($AI12*FctrChngDts!$B$13))*$AG12),$AU12)<=$AE12),SUM(SUM(SUM(SUM($I12,$K12,$J12,$L12)*SUM($AI12*FctrChngDts!$B$13))*$AG12),$AU12),IF(AND($Z12=\"Summer\",$AK12=\"SSP1P2\",$AH12=TRUE,SUM(SUM(SUM(SUM($I12,$K12,$J12,$L12)*SUM($AI12*FctrChngDts!$B$13))- SUM($AR12:$AT12)),$AU12)>$AE12),$AE12,IF(AND($Z12=\"Summer\",$AK12=\"SSP1P2\",$AH12=TRUE,SUM(SUM(SUM(SUM($I12,$K12,$J12,$L12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AR12:$AT12)),$AU12)<=$AE12),SUM(SUM(SUM(SUM($I12,$K12,$J12,$L12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AR12:$AT12)),$AU12),IF(AND($AK12=\"FWP2\",$AH12=TRUE,SUM(SUM(SUM($AI12*FctrChngDts!$B$13)*$L12),$AU12)>$AE12),$AE12,IF(AND($AK12=\"FWP2\",$AH12=TRUE,SUM(SUM(SUM($AI12*FctrChngDts!$B$13)*$L12),$AU12)<=$AE12),SUM(SUM(SUM($AI12*FctrChngDts!$B$13)*$L12),$AU12),IF(AND($Z12=\"Winter\",$AK12=\"SSP2\",$AH12=TRUE,SUM(SUM(SUM(SUM($K12,$L12)*SUM($AI12*FctrChngDts!$B$13))*$AG12),$AU12)>$AE12),$AE12,IF(AND($Z12=\"Winter\",$AK12=\"SSP2\",$AH12=TRUE,SUM(SUM(SUM(SUM($K12,$L12)*SUM($AI12*FctrChngDts!$B$13))*$AG12),$AU12)<=$AE12),SUM(SUM(SUM(SUM($K12,$L12)*SUM($AI12*FctrChngDts!$B$13))*$AG12),$AU12),IF(AND($Z12=\"Summer\",$AK12=\"SSP2\",$AH12=TRUE,SUM(SUM(SUM(SUM($K12,$L12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AR12:$AT12)),$AU12)>$AE12),$AE12,IF(AND($Z12=\"Summer\",$AK12=\"SSP2\",$AH12=TRUE,SUM(SUM(SUM(SUM($K12,$L12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AR12:$AT12)),$AU12)<=$AE12),SUM(SUM(SUM(SUM($K12,$L12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AR12:$AT12)),$AU12),IF(AND($AK12=\"FWP2P3\",$AH12=TRUE,SUM(SUM(SUM(SUM($L12,$N12)*SUM($AI12*FctrChngDts!$B$13))*$AG12),$AU12)>$AE12),$AE12,IF(AND($AK12=\"FWP2P3\",$AH12=TRUE,SUM(SUM(SUM(SUM($L12,$N12)*SUM($AI12*FctrChngDts!$B$13))*$AG12),$AU12)<=$AE12),SUM(SUM(SUM(SUM($L12,$N12)*SUM($AI12*FctrChngDts!$B$13))*$AG12),$AU12),IF(AND($Z12=\"Winter\",$AK12=\"SSP2P3\",$AH12=TRUE,SUM(SUM(SUM(SUM($K12,$L12,$M12,$N12)*SUM($AI12*FctrChngDts!$B$13))*$AG12),$AU12)>$AE12),$AE12,IF(AND($Z12=\"Winter\",$AK12=\"SSP2P3\",$AH12=TRUE,SUM(SUM(SUM(SUM($K12,$L12,$M12,$N12)*SUM($AI12*FctrChngDts!$B$13))*$AG12),$AU12)<=$AE12),SUM(SUM(SUM(SUM($K12,$L12,$M12,$N12)*SUM($AI12*FctrChngDts!$B$13))*$AG12),$AU12),IF(AND($Z12=\"Summer\",$AK12=\"SSP2P3\",$AH12=TRUE,SUM(SUM(SUM(SUM($K12,$L12,$M12,$N12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AR12:$AT12)),$AU12)>$AE12),$AE12,IF(AND($Z12=\"Summer\",$AK12=\"SSP2P3\",$AH12=TRUE,SUM(SUM(SUM(SUM($K12,$L12,$M12,$N12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AR12:$AT12)),$AU12)<=$AE12),SUM(SUM(SUM(SUM($K12,$L12,$M12,$N12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AR12:$AT12)),$AU12),IF(AND($AK12=\"FWP3\",$AH12=TRUE,SUM(SUM(SUM($AI12*FctrChngDts!$B$13)*$N12),$AU12)>$AE12),$AE12,IF(AND($AK12=\"FWP3\",$AH12=TRUE,SUM(SUM(SUM($AI12*FctrChngDts!$B$13)*$N12),$AU12)<=$AE12),SUM(SUM(SUM($AI12*FctrChngDts!$B$13)*$N12),$AU12),IF(AND($Z12=\"Winter\",$AK12=\"SSP3\",$AH12=TRUE,SUM(SUM(SUM(SUM($M12,$N12)*SUM($AI12*FctrChngDts!$B$13))*$AG12),$AU12)>$AE12),$AE12,IF(AND($Z12=\"Winter\",$AK12=\"SSP3\",$AH12=TRUE,SUM(SUM(SUM(SUM($M12,$N12)*SUM($AI12*FctrChngDts!$B$13))*$AG12),$AU12)<=$AE12),SUM(SUM(SUM(SUM($M12,$N12)*SUM($AI12*FctrChngDts!$B$13))*$AG12),$AU12),IF(AND($Z12=\"Summer\",$AK12=\"SSP3\",$AH12=TRUE,SUM(SUM(SUM(SUM($M12,$N12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AR12:$AT12)),$AU12)>$AE12),$AE12,IF(AND($Z12=\"Summer\",$AK12=\"SSP3\",$AH12=TRUE,SUM(SUM(SUM(SUM($M12,$N12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AR12:$AT12)),$AU12)<=$AE12),SUM(SUM(SUM(SUM($M12,$N12)*SUM($AI12*FctrChngDts!$B$13))-SUM($AR12:$AT12)),$AU12),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I12>0,$AH12=FALSE),SUM($AR12*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I12>0,$AH12=TRUE),SUM($AX12*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I12>0,$AH12=FALSE),SUM($AS12*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I12>0,$AH12=TRUE),SUM($AY12*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I12>0,$AH12=FALSE),SUM($AT12*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I12>0,$AH12=TRUE),SUM($AZ12*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J12>0,$AH12=FALSE),SUM($AU12*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J12>0,$AH12=TRUE),SUM($BA12*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J12>0,$AH12=FALSE),SUM($AV12*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J12>0,$AH12=TRUE),SUM($BB12*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J12>0,$AH12=FALSE),SUM($AW12*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J12>0,$AH12=TRUE),SUM($BC12*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K12>0,$AH12=FALSE),SUM($AR12*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K12>0,$AH12=TRUE),SUM($AX12*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K12>0,$AH12=FALSE),SUM($AS12*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K12>0,$AH12=TRUE),SUM($AY12*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K12>0,$AH12=FALSE),SUM($AT12*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K12>0,$AH12=TRUE),SUM($AZ12*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L12>0,$AH12=FALSE),SUM($AU12*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L12>0,$AH12=TRUE),SUM($BA12*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L12>0,$AH12=FALSE),SUM($AV12*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L12>0,$AH12=TRUE),SUM($BB12*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L12>0,$AH12=FALSE),SUM($AW12*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L12>0,$AH12=TRUE),SUM($BC12*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M12>0,$AH12=FALSE),SUM($AR12*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M12>0,$AH12=TRUE),SUM($AX12*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M12>0,$AH12=FALSE),SUM($AS12*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M12>0,$AH12=TRUE),SUM($AY12*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M12>0,$AH12=FALSE),SUM($AT12*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M12>0,$AH12=TRUE),SUM($AZ12*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N12>0,$AH12=FALSE),SUM($AU12*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N12>0,$AH12=TRUE),SUM($BA12*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N12>0,$AH12=FALSE),SUM($AV12*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N12>0,$AH12=TRUE),SUM($BB12*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N12>0,$AH12=FALSE),SUM($AW12*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N12>0,$AH12=TRUE),SUM($BC12*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I12=0,0,IF(AND($I12>0,$K12>0,$AH12=FALSE),SUM($AR12/$P12*$I12),IF(AND($I12>0,$K12=0,$AH12=FALSE),$AR12,IF(AND($I12>0,$K12>0,$AH12=TRUE),ROUND(MIN($HU12,SUM(SUM($I12,$K12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA12,SUM(SUM($I12,$K12)*(FctrChngDts!$B$13)*$AI12)*$IA12)),0),IF(AND($I12>0,$K12=0,$AH12=TRUE),$AX12))))),0)","v":0},{"$f":"ROUND(IF($I12=0,0,IF(AND($I12>0,$K12>0,$AH12=FALSE),SUM($AS12/$P12*$I12),IF(AND($I12>0,$K12=0,$AH12=FALSE),$AS12,IF(AND($I12>0,$K12>0,$AH12=TRUE),ROUND(MIN(SUM($HU12-$BW12),SUM(SUM($I12,$K12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA12)*3),0),IF(AND($I12>0,$K12=0,$AH12=TRUE),$AY12))))),0)","v":0},0,{"$f":"IF($J12=0,0,IF(AND($J12>0,$L12=0,$N12=0,$AH12=FALSE,$AJ12=FALSE),ROUND(MIN($HX12,SUM($AU12,$BA12)),0),IF(AND($J12>0,$L12=0,$N12=0,$AH12=TRUE,$AJ12=FALSE),ROUND(MIN($HX12,SUM($AU12,SUM($J12*$AI12*FctrChngDts!$B$13))),0),IF(AND($J12>0,$L12>0,$N12=0,$AH12=FALSE,$AJ12=FALSE),ROUND(MIN($HX12,SUM(SUM($J12,$L12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA12,SUM(SUM($J12,$L12)*(FctrChngDts!$B$13)*$AI12)*$IA12)),0),IF(AND($J12>0,$L12>0,$N12=0,$AH12=TRUE,$AJ12=FALSE),ROUND(MIN($HX12,SUM(SUM(SUM(SUM($J12,$L12)*FctrChngDts!$C$11*$IA12),SUM(SUM($J12,$L12)*SUM(FctrChngDts!$B$13*$AI12)*$IA12)))),0),IF(AND($J12>0,$L12=0,$N12=0,$AH12=FALSE,$AJ12=TRUE),ROUND(MIN($HX12,SUM($AU12,$BA12)),0),IF(AND($J12>0,$L12=0,$N12=0,$AH12=TRUE,$AJ12=TRUE),ROUND(MIN($HX12,SUM($AU12,SUM($J12*$AI12*FctrChngDts!$B$13))),0),IF(AND($J12>0,$L12>0,$N12=0,$AH12=FALSE,$AJ12=TRUE),ROUND(MIN($HX12,SUM(SUM($J12,$L12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA12,SUM(SUM($J12,$L12)*(FctrChngDts!$B$13)*$AI12)*$IA12)),0),IF(AND($J12>0,$L12>0,$N12=0,$AH12=TRUE,$AJ12=TRUE),ROUND(MIN($HX12,SUM(SUM(SUM(SUM($J12,$L12)*FctrChngDts!$C$12*$IA12),SUM(SUM($J12,$L12)*SUM(FctrChngDts!$B$13*$AI12)*$IA12)))),0))))))))))","v":0},{"$f":"IF($J12=0,0,IF(AND($J12>0,$L12=0,$N12=0,$AH12=FALSE,$AJ12=FALSE),ROUND(MIN(SUM($HX12-$BZ12),SUM($AU12*3)),0),IF(AND($J12>0,$L12=0,$N12=0,$AH12=TRUE,$AJ12=FALSE),ROUND(MIN(SUM($HX12-$BZ12),SUM(SUM($J12,$L12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA12)*3),0),IF(AND($J12>0,$L12>0,$N12=0,$AH12=FALSE,$AJ12=FALSE),ROUND(MIN(SUM($HX12-$BZ12),SUM(SUM($J12,$L12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA12)*3),0),IF(AND($J12>0,$L12>0,$N12=0,$AH12=TRUE,$AJ12=FALSE),ROUND(MIN(SUM($HX12-$BZ12),SUM(SUM($J12,$L12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA12)*3),0),IF(AND($J12>0,$L12=0,$N12=0,$AH12=FALSE,$AJ12=TRUE),ROUND(MIN(SUM($HX12-$BZ12),SUM($AU12*3)),0),IF(AND($J12>0,$L12=0,$N12=0,$AH12=TRUE,$AJ12=TRUE),ROUND(MIN(SUM($HX12-$BZ12),SUM(SUM($J12,$L12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA12)*3),0),IF(AND($J12>0,$L12>0,$N12=0,$AH12=FALSE,$AJ12=TRUE),ROUND(MIN(SUM($HX12-$BZ12),SUM(SUM($J12,$L12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA12)*3),0),IF(AND($J12>0,$L12>0,$N12=0,$AH12=TRUE,$AJ12=TRUE),ROUND(MIN(SUM($HX12-$BZ12),SUM(SUM($J12,$L12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA12)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K12=0,0,IF(AND($I12>0,$K12>0,$M12=0,$AH12=FALSE),SUM($AR12-$BW12),IF(AND($I12=0,$K12>0,$M12>0,$AH12=FALSE),SUM($AR12/$P12*$K12),IF(AND($I12=0,$K12>0,$M12=0,$AH12=FALSE),$AR12,IF($K12=0,0,IF(AND($I12>0,$K12>0,$M12=0,$AH12=TRUE),ROUND(MIN($HV12,SUM(SUM($I12,$K12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB12,SUM(SUM($I12,$K12)*(FctrChngDts!$B$13)*$AI12)*$IB12)),0),IF(AND($I12=0,$K12>0,$M12>0,$AH12=TRUE),ROUND(MIN($HV12,SUM(SUM($I12,$K12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB12,SUM(SUM($I12,$K12)*(FctrChngDts!$B$13)*$AI12)*$IB12)),0),IF(AND($I12=0,$K12>0,$M12=0,$AH12=TRUE),$AX12)))))))),0)","v":0},{"$f":"ROUND(IF($K12=0,0,IF(AND($I12>0,$K12>0,$M12=0,$AH12=FALSE),SUM($AS12-$BX12),IF(AND($I12=0,$K12>0,$M12>0,$AH12=FALSE),SUM($AS12/$P12*$K12),IF(AND($I12=0,$K12>0,$M12=0,$AH12=FALSE),$AS12,IF($K12=0,0,IF(AND($I12>0,$K12>0,$M12=0,$AH12=TRUE),ROUND(MIN(SUM($HV12-$BW12),SUM(SUM($I12,$K12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB12)*3),0),IF(AND($I12=0,$K12>0,$M12>0,$AH12=TRUE),ROUND(MIN(SUM($HV12-$BW12),SUM(SUM($I12,$K12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB12)*3),0),IF(AND($I12=0,$K12>0,$M12=0,$AH12=TRUE),$AY12)))))))),0)","v":0},0,{"$f":"IF($L12=0,0,IF(AND($J12>0,$L12>0,$N12=0,$AH12=FALSE,$AJ12=FALSE),ROUND(MIN($HY12,SUM(SUM($J12,$L12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB12,SUM(SUM($J12,$L12)*(FctrChngDts!$B$13)*$AI12)*$IB12)),0),IF(AND($J12>0,$L12>0,$N12=0,$AH12=TRUE,$AJ12=FALSE),ROUND(MIN($HY12,SUM(SUM(SUM(SUM($J12,$L12)*FctrChngDts!$C$11*$IB12),SUM(SUM($J12,$L12)*SUM(FctrChngDts!$B$13*$AI12)*$IB12)))),0),IF(AND($J12=0,$L12>0,$N12=0,$AH12=FALSE,$AJ12=FALSE),ROUND(MIN($HY12,SUM($L12*FctrChngDts!$C$11)),0),IF(AND($J12=0,$L12>0,$N12=0,$AH12=TRUE,$AJ12=FALSE),ROUND(MIN($HY12,SUM(SUM(SUM(SUM($J12,$L12)*FctrChngDts!$C$11*$IB12),SUM(SUM($J12,$L12)*SUM(FctrChngDts!$B$13*$AI12)*$IB12)))),0),IF(AND($J12>0,$L12>0,$N12=0,$AH12=FALSE,$AJ12=TRUE),ROUND(MIN($HY12,SUM(SUM($J12,$L12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB12,SUM(SUM($J12,$L12)*(FctrChngDts!$B$13)*$AI12)*$IB12)),0),IF(AND($J12>0,$L12>0,$N12=0,$AH12=TRUE,$AJ12=TRUE),ROUND(MIN($HY12,SUM(SUM(SUM(SUM($J12,$L12)*FctrChngDts!$C$12*$IB12),SUM(SUM($J12,$L12)*SUM(FctrChngDts!$B$13*$AI12)*$IB12)))),0),IF(AND($J12=0,$L12>0,$N12=0,$AH12=FALSE,$AJ12=TRUE),ROUND(MIN($HY12,SUM($L12*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J12=0,$L12>0,$N12=0,$AH12=TRUE,$AJ12=TRUE),ROUND(MIN($HY12,SUM(SUM(SUM(SUM($J12,$L12)*FctrChngDts!$C$12*$IB12),SUM(SUM($J12,$L12)*SUM(FctrChngDts!$B$13*$AI12)*$IB12)))),0))))))))))","v":0},{"$f":"IF($L12=0,0,IF(AND($J12>0,$L12>0,$N12=0,$AH12=FALSE,$AJ12=FALSE),ROUND(MIN(SUM($HY12-$CF12),SUM(SUM($J12,$L12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB12)*3),0),IF(AND($J12>0,$L12>0,$N12=0,$AH12=TRUE,$AJ12=FALSE),ROUND(MIN(SUM($HY12-$CF12),SUM(SUM($J12,$L12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB12)*3),0),IF(AND($J12=0,$L12>0,$N12=0,$AH12=FALSE,$AJ12=FALSE),ROUND(MIN(SUM($HY12-$CF12),SUM($AU12*3)),0),IF(AND($J12=0,$L12>0,$N12=0,$AH12=TRUE,$AJ12=FALSE),ROUND(MIN(SUM($HY12-$CF12),SUM(SUM($J12,$L12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB12)*3),0),IF(AND($J12>0,$L12>0,$N12=0,$AH12=FALSE,$AJ12=TRUE),ROUND(MIN(SUM($HY12-$CF12),SUM(SUM($J12,$L12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB12)*3),0),IF(AND($J12>0,$L12>0,$N12=0,$AH12=TRUE,$AJ12=TRUE),ROUND(MIN(SUM($HY12-$CF12),SUM(SUM($J12,$L12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB12)*3),0),IF(AND($J12=0,$L12>0,$N12=0,$AH12=FALSE,$AJ12=TRUE),ROUND(MIN(SUM($HY12-$CF12),SUM($AU12*3)),0),IF(AND($J12=0,$L12>0,$N12=0,$AH12=TRUE,$AJ12=TRUE),ROUND(MIN(SUM($HY12-$CF12),SUM(SUM($J12,$L12)*IF($AJ12=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB12)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S12>0,Account!$AG$2=TRUE,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH12=FALSE),SUM(Usage!$BW12:$CB12)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V12>0,Account!$AG$2=TRUE,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH12=FALSE),SUM(Usage!$CC12:$CH12)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y12>0,Account!$AG$2=TRUE,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH12=FALSE),SUM(Usage!$CI12:$CN12)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH12=TRUE,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S12),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S12)),2)","v":0},{"$f":"ROUND(IF(OR($AH12=TRUE,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V12),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V12)),2)","v":0},{"$f":"IF(OR($AH12=TRUE,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y12),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y12))","v":0},{"$f":"ROUND(IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW12),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW12)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX12),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX12)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY12),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY12)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ12),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ12)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA12),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA12)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB12),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB12)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S12),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC12),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC12)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD12),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD12)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE12),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE12)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF12),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF12)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG12),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG12)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH12),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH12)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V12),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI12),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI12))","v":0},{"$f":"IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ12),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ12))","v":0},{"$f":"IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK12),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK12))","v":0},{"$f":"IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL12),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL12))","v":0},{"$f":"IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM12),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM12))","v":0},{"$f":"IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN12),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN12))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y12)","v":0},0,0,0,0,{"$f":"IF($DW12>IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV12*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV12*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW12-IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV12*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV12*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV12<$DW12,SUM($DW12-$DV12),0))","v":0},{"$f":"IF(OR(AND($D12<=FctrChngDts!$B$14,Usage!$E12>FctrChngDts!$B$14),AND(Usage!$D12<=FctrChngDts!$C$14,Usage!$E12>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW12),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX12),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY12),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ12),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA12),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB12),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC12),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD12),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE12),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF12),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG12),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH12),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI12)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ12)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK12)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL12)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM12)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN12)","v":0},0,{"$f":"IF(AND($S12>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E12<>\"D-CARE\",Tenant!$F12=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET12=TRUE,$S12>0,$V12=0),SUM(SUM($BW12:$CB12)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET12=TRUE,$S12>0,$V12>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW12:$CB12)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET12=TRUE,$S12>0,$V12>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW12:$CB12)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S12>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S12>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S12>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV12=TRUE,$S12>0,$V12=0),SUM(SUM($BW12:$CB12)*'CRS1'!$P$2),IF(AND($EV12=TRUE,$S12>0,$V12>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW12:$CB12)*'CRS1'!$P$2),IF(AND($EV12=TRUE,$S12>0,$V12>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW12:$CB12)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S12>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX12=TRUE,$S12>0,$V12=0),SUM(SUM($BW12:$CB12)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX12=TRUE,$S12>0,$V12>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW12:$CB12)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX12=TRUE,$S12>0,$V12>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW12:$CB12)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S12>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ12=TRUE,$S12>0),SUM(SUM($BW12:$CB12)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V12>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E12<>\"D-CARE\",Tenant!$F12=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB12=TRUE,$S12>0,$V12>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC12:$CH12)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB12=TRUE,$S12>0,$V12>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC12:$CH12)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB12=TRUE,$V12>0,$Y12>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC12:$CH12)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB12=TRUE,$V12>0,$Y12>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC12:$CH12)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB12=TRUE,$S12=0,$V12>0,$Y12=0),SUM(SUM($CC12:$CH12)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V12>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V12>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V12>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD12=TRUE,$S12>0,$V12>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC12:$CH12)*'CRS2'!$P$2),IF(AND($FD12=TRUE,$S12>0,$V12>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC12:$CH12)*'CRS2'!$P$2),IF(AND($FD12=TRUE,$V12>0,$Y12>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC12:$CH12)*'CRS2'!$P$2),IF(AND($FD12=TRUE,$V12>0,$Y12>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC12:$CH12)*'CRS2'!$P$2),IF(AND($FD12=TRUE,$S12=0,$V12>0,$Y12=0),SUM(SUM($CC12:$CH12)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V12>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF12=TRUE,$S12>0,$V12>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC12:$CH12)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF12=TRUE,$S12>0,$V12>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC12:$CH12)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF12=TRUE,$V12>0,$Y12>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC12:$CH12)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF12=TRUE,$V12>0,$Y12>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC12:$CH12)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF12=TRUE,$S12=0,$V12>0,$Y12=0),SUM(SUM($CC12:$CH12)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V12>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH12=TRUE,$V12>0),SUM(SUM($CC12:$CH12)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y12>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E12<>\"D-CARE\",Tenant!$F12=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ12=TRUE,$V12=0,$Y12>0),SUM(SUM($CI12:$CN12)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ12=TRUE,$V12>0,$Y12>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI12:$CN12)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ12=TRUE,$V12>0,$Y12>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI12:$CN12)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y12>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y12>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y12>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL12=TRUE,$V12=0,$Y12>0),SUM(SUM($CI12:$CN12)*'CRS3'!$P$2),IF(AND($FL12=TRUE,$V12>0,$Y12>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI12:$CN12)*'CRS3'!$P$2),IF(AND($FL12=TRUE,$V12>0,$Y12>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI12:$CN12)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y12>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN12=TRUE,$V12=0,$Y12>0),SUM(SUM($CI12:$CN12)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN12=TRUE,$V12>0,$Y12>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI12:$CN12)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN12=TRUE,$V12>0,$Y12>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI12:$CN12)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y12>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP12=TRUE,$Y12>0),SUM(SUM($CI12:$CN12)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR12:$FT12))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO12:$CQ12,$FR12:$FT12))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA12:$EF12)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG12:$EL12)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM12:$ER12)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV12,$CO12:$CQ12,$EA12:$ER12)/$P12)*$S12*FctrChngDts!$B$15),SUM(SUM(SUM($DV12,$CO12:$CQ12,$FR12:$FT12)/$P12)*$S12*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV12,$CO12:$CQ12,$EA12:$ER12)/$P12)*$V12*FctrChngDts!$B$15),SUM(SUM(SUM($DV12,$CO12:$CQ12,$FR12:$FT12)/$P12)*$V12*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV12,$CO12:$CQ12,$EA12:$ER12)/$P12)*$Y12*FctrChngDts!$B$15),SUM(SUM(SUM($DV12,$CO12:$CQ12,$FR12:$FT12)/$P12)*$Y12*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA12*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI12*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ12*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ12,$FU12,$GF12,$GZ12:$HE12),IF(Account!$Q$2=TRUE,SUM($DZ12,$FV12,$GF12,$GZ12:$HE12),SUM($DZ12,$ES12,$FU12:$FV12,$GF12,$GZ12:$HE12)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E12),Usage!$P12,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D12,FctrChngDts!$C$17<=Usage!$E12),SUM(FctrChngDts!$C$17-Usage!$D12),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E12),Usage!$P12,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D12,FctrChngDts!$C$19<=Usage!$E12),SUM(FctrChngDts!$C$19-Usage!$D12),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK12*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK12*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL12*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL12*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D12))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A12,Tenant!$A:$J,8,FALSE)=TRUE,$GG12<0),0,SUM(SUM(SUM($GG12/$P12*$GP12)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A12,Tenant!$A:$J,8,FALSE)=TRUE,$GG12<0),0,SUM(SUM(SUM($GG12/$P12*$GQ12)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D12))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A12,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV12*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A12,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW12*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU12:$DA12,$EU12,$EA12:$EF12,$FA12)-SUM(SUM($BW12:$CB12)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD12:$DJ12,$FC12,$EG12:$EL12,$FI12)-SUM(SUM($CC12:$CH12)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM12:$DS12,$FK12,$EM12:$ER12,$FQ12)-SUM(SUM($CI12:$CN12)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO12,$CU12:$DA12,$EU12,$EW12,$EY12,$EA12:$EF12,$FA12,$CP12,$DD12:$DJ12,$FC12,$FE12,$FG12,$EG12:$EL12,$FI12)/$P12*$S12)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO12,$CU12:$DA12,$EU12,$EW12,$EY12,$EA12:$EF12,$FA12,$CP12,$DD12:$DJ12,$FC12,$FE12,$FG12,$EG12:$EL12,$FI12)/$P12*$V12)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ12,$DM12:$DS12,$FK12,$FM12,$FO12,$EM12:$ER12,$FQ12)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D12,BslnAllctnCrrnt!$A$1<=$E12),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK12=\"FSP1\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$Q12,BslnAllctnCrrnt!$A$1<$R12),SUM(BslnAllctnCrrnt!$A$1-$Q12),IF(AND($AK12=\"FSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$Q12,BslnAllctnCrrnt!$A$1<$R12),SUM(BslnAllctnCrrnt!$A$1-$Q12),IF(AND($AK12=\"FSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),$I12,IF(AND($AK12=\"SSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$Q12,BslnAllctnCrrnt!$A$1<$R12),SUM(BslnAllctnCrrnt!$A$1-$Q12),IF(AND($AK12=\"SSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),$I12,0)))))","v":0},{"$f":"IF(AND($AK12=\"FSP1\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$Q12,BslnAllctnCrrnt!$A$1<$R12),SUM($I12-$HG12),IF(AND($AK12=\"FSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$Q12,BslnAllctnCrrnt!$A$1<$R12),SUM($I12-$HG12),IF(AND($AK12=\"FSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM($I12-$HG12),IF(AND($AK12=\"SSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$Q12,BslnAllctnCrrnt!$A$1<$R12),SUM($I12-$HG12),IF(AND($AK12=\"SSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM($I12-$HG12),0)))))","v":0},{"$f":"IF(AND($AK12=\"SSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$Q12,BslnAllctnCrrnt!$A$1<$R12),0,IF(AND(FctrChngDts!$A$2>=$D12,FctrChngDts!$B$2<$E12),IF(AND($AK12=\"SSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM(BslnAllctnCrrnt!$A$1-$T12),0),IF(AND($AK12=\"FSP2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM(BslnAllctnCrrnt!$A$1-$T12),IF(AND($AK12=\"FSP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM(BslnAllctnCrrnt!$A$1-$T12),IF(AND($AK12=\"FSP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$W12,BslnAllctnCrrnt!$A$1<$X12),$K12,IF(AND($AK12=\"FSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$Q12,BslnAllctnCrrnt!$A$1<$R12),0,IF(AND($AK12=\"FSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM(BslnAllctnCrrnt!$A$1-$T12),IF(AND($AK12=\"SSP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM(BslnAllctnCrrnt!$A$1-$T12),IF(AND($AK12=\"SSP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$W12,BslnAllctnCrrnt!$A$1<$X12),$K12,0)))))))))","v":0},{"$f":"IF(AND($AK12=\"SSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$Q12,BslnAllctnCrrnt!$A$1<$R12),SUM($K12-$HI12),IF(AND($AK12=\"SSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM($K12-$HI12),IF(AND($AK12=\"FSP2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM($K12-$HI12),IF(AND($AK12=\"FSP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM($K12-$HI12),IF(AND($AK12=\"FSP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$W12,BslnAllctnCrrnt!$A$1<$X12),SUM($K12-$HI12),IF(AND($AK12=\"FSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$Q12,BslnAllctnCrrnt!$A$1<$R12),SUM($K12-$HI12),IF(AND($AK12=\"FSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM($K12-$HI12),IF(AND($AK12=\"SSP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM($K12-$HI12),IF(AND($AK12=\"SSP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$W12,BslnAllctnCrrnt!$A$1<$X12),SUM($K12-$HI12),0)))))))))","v":0},{"$f":"IF(AND($AK12=\"FSP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),0,IF(AND($AK12=\"FSP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$W12,BslnAllctnCrrnt!$A$1<$X12),SUM(BslnAllctnCrrnt!$A$1-$W12),IF(AND($AK12=\"FSP3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$W12,BslnAllctnCrrnt!$A$1<$X12),SUM(BslnAllctnCrrnt!$A$1-$W12),0)))","v":0},{"$f":"IF(AND($AK12=\"FSP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM($M12-$HK12),IF(AND($AK12=\"FSP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$W12,BslnAllctnCrrnt!$A$1<$X12),SUM($M12-$HK12),IF(AND($AK12=\"FSP3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$W12,BslnAllctnCrrnt!$A$1<$X12),SUM($M12-$HK12),0)))","v":0},{"$f":"IF(AND($AK12=\"FWP1\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$Q12,BslnAllctnCrrnt!$A$1<$R12),SUM(BslnAllctnCrrnt!$A$1-$Q12),IF(AND($AK12=\"FWP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$Q12,BslnAllctnCrrnt!$A$1<$R12),SUM(BslnAllctnCrrnt!$A$1-$Q12),IF(AND($AK12=\"FWP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),$J12,IF(AND(FctrChngDts!$A$2>=$D12,FctrChngDts!$B$2<$E12),IF(AND($AK12=\"SSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$Q12,BslnAllctnCrrnt!$A$1<$R12),SUM(BslnAllctnCrrnt!$A$1-$Q12),0),IF(AND($AK12=\"SSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),$J12,0)))))","v":0},{"$f":"IF(AND($AK12=\"FWP1\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$Q12,BslnAllctnCrrnt!$A$1<$R12),SUM($J12-$HM12),IF(AND($AK12=\"FWP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$Q12,BslnAllctnCrrnt!$A$1<$R12),SUM($J12-$HM12),IF(AND($AK12=\"FWP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM($J12-$HM12),IF(AND($AK12=\"SSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$Q12,BslnAllctnCrrnt!$A$1<$R12),SUM($J12-$HM12),IF(AND($AK12=\"SSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM($J12-$HM12),0)))))","v":0},{"$f":"IF(AND($AK12=\"FWP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$Q12,BslnAllctnCrrnt!$A$1<$R12),0,IF(AND($AK12=\"FWP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM(BslnAllctnCrrnt!$A$1-$T12),IF(AND($AK12=\"FWP2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM(BslnAllctnCrrnt!$A$1-$T12),IF(AND($AK12=\"FWP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM(BslnAllctnCrrnt!$A$1-$T12),IF(AND($AK12=\"FWP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$W12,BslnAllctnCrrnt!$A$1<$X12),$L12,IF(AND($AK12=\"SSP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM(BslnAllctnCrrnt!$A$1-$T12),IF(AND($AK12=\"SSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$Q12,BslnAllctnCrrnt!$A$1<$R12),0,IF(AND($AK12=\"SSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM(BslnAllctnCrrnt!$A$1-$T12),0))))))))","v":0},{"$f":"IF(AND($AK12=\"FWP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$Q12,BslnAllctnCrrnt!$A$1<$R12),SUM($L12-$HO12),IF(AND($AK12=\"FWP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM($L12-$HO12),IF(AND($AK12=\"FWP2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM($L12-$HO12),IF(AND($AK12=\"FWP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM($L12-$HO12),IF(AND($AK12=\"FWP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$W12,BslnAllctnCrrnt!$A$1<$X12),SUM($L12-$HO12),IF(AND($AK12=\"SSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$Q12,BslnAllctnCrrnt!$A$1<$R12),SUM($L12-$HO12),IF(AND($AK12=\"SSP1P2\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM($L12-$HO12),0)))))))","v":0},{"$f":"IF(AND($AK12=\"FWP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),0,IF(AND($AK12=\"FWP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$W12,BslnAllctnCrrnt!$A$1<$X12),SUM(BslnAllctnCrrnt!$A$1-$W12),IF(AND($AK12=\"FWP3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$W12,BslnAllctnCrrnt!$A$1<$X12),SUM(BslnAllctnCrrnt!$A$1-$W12),IF(AND($AK12=\"SSP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),0,IF(AND($AK12=\"SSP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$W12,BslnAllctnCrrnt!$A$1<$X12),SUM(BslnAllctnCrrnt!$A$1-$W12),0)))))","v":0},{"$f":"IF(AND($AK12=\"FWP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM($N12-$HQ12),IF(AND($AK12=\"FWP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$W12,BslnAllctnCrrnt!$A$1<$X12),SUM($N12-$HQ12),IF(AND($AK12=\"FWP3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$W12,BslnAllctnCrrnt!$A$1<$X12),SUM($N12-$HQ12),IF(AND($AK12=\"SSP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$T12,BslnAllctnCrrnt!$A$1<$U12),SUM($N12-$HQ12),IF(AND($AK12=\"SSP2P3\",$HF12=TRUE,BslnAllctnCrrnt!$A$1>=$W12,BslnAllctnCrrnt!$A$1<$X12),SUM($N12-$HQ12),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[12,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G13),0,IF($F13<=$G13,SUM($G13-$F13),IF($F13>$G13,SUM((Account!$L$2-Usage!$F13)+Usage!$G13+1))))","v":0},{"$f":"IF($Q13=0,0,IF($R13=0,0,IF(AND($Q13<FctrChngDts!$A$2,$R13>=FctrChngDts!$A$2),SUM($R13-FctrChngDts!$A$2+1),IF(AND($Q13>=FctrChngDts!$A$2,$R13>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q13),IF(AND($Q13>=FctrChngDts!$A$2,$R13<FctrChngDts!$B$2),SUM($R13-$Q13+1),0)))))","v":0},{"$f":"IF($Q13=0,0,IF($R13=0,0,IF(AND($Q13<FctrChngDts!$A$2,$R13>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q13),IF(AND($Q13<FctrChngDts!$A$2,$R13<FctrChngDts!$A$2),SUM($R13-$Q13+1),IF(AND($Q13>FctrChngDts!$A$2,$R13>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R13+1),0)))))","v":0},{"$f":"IF($T13=0,0,IF($U13=0,0,IF(AND($T13<FctrChngDts!$A$2,$U13>=FctrChngDts!$A$2),SUM($U13-FctrChngDts!$A$2+1),IF(AND($T13>=FctrChngDts!$A$2,$U13<FctrChngDts!$B$2),SUM($U13-$T13+1),IF(AND($T13>=FctrChngDts!$A$2,$U13>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T13)<0),0,IF(AND($T13>=FctrChngDts!$A$2,$U13>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T13),0))))))","v":0},{"$f":"IF($T13=0,0,IF($U13=0,0,IF(AND($T13<FctrChngDts!$A$2,$U13>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T13),IF(AND($T13>=FctrChngDts!$B$2,$U13>=FctrChngDts!$B$2),SUM($U13-$T13+1),IF(AND($T13<FctrChngDts!$A$2,$U13<FctrChngDts!$A$2),SUM($U13-$T13+1),IF(AND($T13>=FctrChngDts!$A$2,$U13>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U13+1),0))))))","v":0},{"$f":"IF($W13=0,0,IF($X13=0,0,IF(AND($W13>=FctrChngDts!$A$2,$X13>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W13)<0),0,IF(AND($W13>=FctrChngDts!$A$2,$X13>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W13),IF(AND($W13>=FctrChngDts!$A$2,$X13<FctrChngDts!$B$2),SUM($X13-$W13+1),IF(AND($W13<FctrChngDts!$A$2,$X13>=FctrChngDts!$A$2),SUM($X13-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W13=0,0,IF($X13=0,0,IF(AND($W13<FctrChngDts!$A$2,$X13<FctrChngDts!$A$2),SUM($X13-$W13+1),IF(AND($W13>=FctrChngDts!$A$2,$X13>=FctrChngDts!$B$2,SUM($X13-FctrChngDts!$B$2+1)<=$Y13),SUM($X13-FctrChngDts!$B$2+1),IF(AND($W13>=FctrChngDts!$A$2,$X13>=FctrChngDts!$B$2),SUM($X13-$W13+1),IF(AND($W13<FctrChngDts!$A$2,$X13>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W13),0))))))","v":0},{"$f":"IF(AND($D13>=FctrChngDts!$C$2,$E13<FctrChngDts!$E$2),\"1\",IF(AND($D13>=FctrChngDts!$E$2,$E13<FctrChngDts!$G$2),\"2\",IF(AND($D13>=FctrChngDts!$G$2,$E13<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D13>=FctrChngDts!$D$2,,IF(AND($D13>=FctrChngDts!$C$2,$D13<=FctrChngDts!$D$2),$D13,IF(AND($D13>=FctrChngDts!$C$2,$D13>=FctrChngDts!$D$2,$E13>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D13>FctrChngDts!$D$2,,IF($D13=FctrChngDts!$D$2,$D13,IF(AND($D13>=FctrChngDts!$C$2,$E13<FctrChngDts!$D$2),$E13,IF(AND($D13>=FctrChngDts!$C$2,$E13>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D13>=FctrChngDts!$D$2,$E13>=FctrChngDts!$D$2,$E13>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E13<FctrChngDts!$D$2,$E13<=FctrChngDts!$D$2),$E13,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D13<FctrChngDts!$E$2,$E13<FctrChngDts!$E$2),,IF($D13>FctrChngDts!$F$2,,IF(AND($D13>=FctrChngDts!$E$2,$D13<=FctrChngDts!$F$2),$D13,IF(AND($D13>=FctrChngDts!$E$2,$D13>=FctrChngDts!$F$2,$E13>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D13>FctrChngDts!$F$2,,IF($E13=FctrChngDts!$F$2,$E13,IF(AND($D13<FctrChngDts!$E$2,$E13<=FctrChngDts!$F$2),$E13,IF(AND($D13>=FctrChngDts!$E$2,$E13<FctrChngDts!$F$2),$E13,IF(AND($D13>=FctrChngDts!$E$2,$E13>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D13>=FctrChngDts!$F$2,$E13>=FctrChngDts!$F$2,$E13>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D13<FctrChngDts!$G$2,$E13<FctrChngDts!$G$2),,IF($D13>FctrChngDts!$H$2,,IF(AND($D13>=FctrChngDts!$G$2,$D13<=FctrChngDts!$H$2),$D13,IF(AND($D13>=FctrChngDts!$G$2,$D13>=FctrChngDts!$H$2,$E13>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D13>FctrChngDts!$H$2,,IF($E13=FctrChngDts!$H$2,$E13,IF(AND($D13<FctrChngDts!$G$2,$E13<=FctrChngDts!$H$2),$E13,IF(AND($D13>=FctrChngDts!$G$2,$E13<FctrChngDts!$H$2),$E13,IF(AND($D13>=FctrChngDts!$G$2,$E13>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D13>=FctrChngDts!$H$2,$E13>=FctrChngDts!$H$2,$E13>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A13,Tenant!$A13:$J312,6,FALSE)","v":0},{"$f":"VLOOKUP($A13,Tenant!$A13:$J312,7,FALSE)","v":0},{"$f":"VLOOKUP($A13,Tenant!$A13:$J312,10,FALSE)","v":0},0,{"$f":"IF(AND($AK13=\"FSP2\",$AJ13=FALSE,$HF13=FALSE),SUM($K13*FctrChngDts!$C$9),IF(AND($AK13=\"FSP2\",$AJ13=TRUE,$HF13=FALSE),SUM($K13*FctrChngDts!$C$10),IF(AND($AK13=\"FSP2P3\",$AJ13=FALSE,$HF13=FALSE),SUM(SUM($K13,$M13)*FctrChngDts!$C$9),IF(AND($AK13=\"FSP2P3\",$AJ13=TRUE,$HF13=FALSE),SUM(SUM($K13,$M13)*FctrChngDts!$C$10),IF(AND($AK13=\"FSP3\",$AJ13=FALSE,$HF13=FALSE),SUM($M13*FctrChngDts!$C$9),IF(AND($AK13=\"FSP3\",$AJ13=TRUE,$HF13=FALSE),SUM($M13*FctrChngDts!$C$10),IF(AND($AK13=\"FSP1\",$AJ13=FALSE,$HF13=FALSE),SUM($I13*FctrChngDts!$C$9),IF(AND($AK13=\"FSP1\",$AJ13=TRUE,$HF13=FALSE),SUM($I13*FctrChngDts!$C$10),IF(AND($AK13=\"FSP1P2\",$AJ13=FALSE,$HF13=FALSE),SUM(SUM($I13,$K13)*FctrChngDts!$C$9),IF(AND($AK13=\"FSP1P2\",$AJ13=TRUE,$HF13=FALSE),SUM(SUM($I13,$K13)*FctrChngDts!$C$10),IF(AND($Z13=\"Summer\",$AK13=\"SSP2P3\",$AJ13=FALSE,$HF13=FALSE),SUM(SUM(SUM(SUM($K13,$M13)*FctrChngDts!$C$9),SUM(SUM($L13,$N13)*FctrChngDts!$C$11))*$AF13),IF(AND($Z13=\"Summer\",$AK13=\"SSP2P3\",$AJ13=TRUE,$HF13=FALSE),SUM(SUM(SUM(SUM($K13,$M13)*FctrChngDts!$C$10),SUM(SUM($L13,$N13)*FctrChngDts!$C$12))*$AF13),IF(AND($Z13=\"Winter\",$AK13=\"SSP2P3\",$AJ13=FALSE,$HF13=FALSE),SUM(SUM(SUM(SUM($K13,$M13)*FctrChngDts!$C$9),SUM(SUM($L13,$N13)*FctrChngDts!$C$11))-$AO13),IF(AND($Z13=\"Winter\",$AK13=\"SSP2P3\",$AJ13=TRUE,$HF13=FALSE),SUM(SUM(SUM(SUM($K13,$M13)*FctrChngDts!$C$10),SUM(SUM($L13,$N13)*FctrChngDts!$C$12))-$AO13),IF(AND($Z13=\"Summer\",$AK13=\"SSP1P2\",$AJ13=FALSE,$HF13=FALSE),SUM(SUM(SUM(SUM($I13,$K13)*FctrChngDts!$C$9),SUM(SUM($J13,$L13)*FctrChngDts!$C$11))*$AF13),IF(AND($Z13=\"Summer\",$AK13=\"SSP1P2\",$AJ13=TRUE,$HF13=FALSE),SUM(SUM(SUM(SUM($I13,$K13)*FctrChngDts!$C$10),SUM(SUM($J13,$L13)*FctrChngDts!$C$12))*$AF13),IF(AND($Z13=\"Winter\",$AK13=\"SSP1P2\",$AJ13=FALSE,$HF13=FALSE),SUM(SUM(SUM(SUM($I13,$K13)*FctrChngDts!$C$9),SUM(SUM($J13,$L13)*FctrChngDts!$C$11))-$AO13),IF(AND($Z13=\"Winter\",$AK13=\"SSP1P2\",$AJ13=TRUE,$HF13=FALSE),SUM(SUM(SUM(SUM($I13,$K13)*FctrChngDts!$C$10),SUM(SUM($J13,$L13)*FctrChngDts!$C$12))-$AO13),IF(AND($AK13=\"FSP2\",$AJ13=FALSE,$HF13=TRUE),SUM(SUM($HI13*FctrChngDts!$B$9),SUM($HJ13*FctrChngDts!$C$9)),IF(AND($AK13=\"FSP2\",$AJ13=TRUE,$HF13=TRUE),SUM(SUM($HI13*FctrChngDts!$B$10),SUM($HJ13*FctrChngDts!$C$10)),IF(AND($AK13=\"FSP2P3\",$AJ13=FALSE,$HF13=TRUE),SUM(SUM(SUM($HI13,$HK13)*FctrChngDts!$B$9),SUM(SUM($HJ13,$HL13)*FctrChngDts!$C$9)),IF(AND($AK13=\"FSP2P3\",$AJ13=TRUE,$HF13=TRUE),SUM(SUM(SUM($HI13,$HK13)*FctrChngDts!$B$10),SUM(SUM($HJ13,$HL13)*FctrChngDts!$C$10)),IF(AND($AK13=\"FSP3\",$AJ13=FALSE,$HF13=TRUE),SUM(SUM($HK13*FctrChngDts!$B$9),SUM($HL13*FctrChngDts!$C$9)),IF(AND($AK13=\"FSP3\",$AJ13=TRUE,$HF13=TRUE),SUM(SUM($HK13*FctrChngDts!$B$10),SUM($HL13*FctrChngDts!$C$10)),IF(AND($AK13=\"FSP1\",$AJ13=FALSE,$HF13=TRUE),SUM(SUM($HG13*FctrChngDts!$B$9),SUM($HH13*FctrChngDts!$C$9)),IF(AND($AK13=\"FSP1\",$AJ13=TRUE,$HF13=TRUE),SUM(SUM($HG13*FctrChngDts!$B$10),SUM($HH13*FctrChngDts!$C$10)),IF(AND($AK13=\"FSP1P2\",$AJ13=FALSE,$HF13=TRUE),SUM(SUM(SUM($HG13,$HI13)*FctrChngDts!$B$9),SUM(SUM($HH13,$HJ13)*FctrChngDts!$C$9)),IF(AND($AK13=\"FSP1P2\",$AJ13=TRUE,$HF13=TRUE),SUM(SUM(SUM($HG13,$HI13)*FctrChngDts!$B$10),SUM(SUM($HG13,$HI13)*FctrChngDts!$C$10)),IF(AND($Z13=\"Summer\",$AK13=\"SSP2P3\",$AJ13=FALSE,$HF13=TRUE),SUM(SUM(SUM(SUM($HI13,$HK13)*FctrChngDts!$B$9),SUM(SUM($HJ13,$HL13)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO13,$HQ13)*FctrChngDts!$B$11),SUM(SUM($HP13,$HR13)*FctrChngDts!$C$11))*$AF13),IF(AND($Z13=\"Summer\",$AK13=\"SSP2P3\",$AJ13=TRUE,$HF13=TRUE),SUM(SUM(SUM(SUM($HI13,$HK13)*FctrChngDts!$B$10),SUM(SUM($HJ13,$HL13)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO13,$HQ13)*FctrChngDts!$B$12),SUM(SUM($HP13,$HR13)*FctrChngDts!$C$12))*$AF13),IF(AND($Z13=\"Winter\",$AK13=\"SSP2P3\",$AJ13=FALSE,$HF13=TRUE),SUM(SUM(SUM(SUM($HI13,$HK13)*FctrChngDts!$B$9),SUM(SUM($HJ13,$HL13)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO13,$HQ13)*FctrChngDts!$B$11),SUM(SUM($HP13,$HR13)*FctrChngDts!$C$11))-$AO13),IF(AND($Z13=\"Winter\",$AK13=\"SSP2P3\",$AJ13=TRUE,$HF13=TRUE),SUM(SUM(SUM(SUM($HI13,$HK13)*FctrChngDts!$B$10),SUM(SUM($HO13,$HQ13)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO13,$HQ13)*FctrChngDts!$B$12),SUM(SUM($HP13,$HR13)*FctrChngDts!$C$12))-$AO13),IF(AND($Z13=\"Summer\",$AK13=\"SSP1P2\",$AJ13=FALSE,$HF13=TRUE),SUM(SUM(SUM(SUM($HG13,$HI13)*FctrChngDts!$B$9),SUM(SUM($HH13,$HJ13)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM13,$HO13)*FctrChngDts!$B$11),SUM(SUM($HN13,$HP13)*FctrChngDts!$C$11))*$AF13),IF(AND($Z13=\"Summer\",$AK13=\"SSP1P2\",$AJ13=TRUE,$HF13=TRUE),SUM(SUM(SUM(SUM($HG13,$HI13)*FctrChngDts!$B$10),SUM(SUM($HH13,$HJ13)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM13,$HO13)*FctrChngDts!$B$12),SUM(SUM($HN13,$HP13)*FctrChngDts!$C$12))*$AF13),IF(AND($Z13=\"Winter\",$AK13=\"SSP1P2\",$AJ13=FALSE,$HF13=TRUE),SUM(SUM(SUM(SUM($HG13,$HI13)*FctrChngDts!$B$9),SUM(SUM($HH13,$HJ13)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM13,$HO13)*FctrChngDts!$B$11),SUM(SUM($HN13,$HP13)*FctrChngDts!$C$11))-$AO13),IF(AND($Z13=\"Winter\",$AK13=\"SSP1P2\",$AJ13=TRUE,$HF13=TRUE),SUM(SUM(SUM(SUM($HG13,$HI13)*FctrChngDts!$B$10),SUM(SUM($HH13,$HJ13)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM13,$HO13)*FctrChngDts!$B$12),SUM(SUM($HN13,$HP13)*FctrChngDts!$C$12))-$AO13),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK13=\"FWP1\",$AJ13=FALSE,$HF13=FALSE),SUM($J13*FctrChngDts!$C$11),IF(AND($AK13=\"FWP1\",$AJ13=TRUE,$HF13=FALSE),SUM($J13*FctrChngDts!$C$12),IF(AND($AK13=\"FWP1P2\",$AJ13=FALSE,$HF13=FALSE),SUM(SUM($J13,$L13)*FctrChngDts!$C$11),IF(AND($AK13=\"FWP1P2\",$AJ13=TRUE,$HF13=FALSE),SUM(SUM($J13,$L13)*FctrChngDts!$C$12),IF(AND($AK13=\"FWP2\",$AJ13=FALSE,$HF13=FALSE),SUM($L13*FctrChngDts!$C$11),IF(AND($AK13=\"FWP2\",$AJ13=TRUE,$HF13=FALSE),SUM($L13*FctrChngDts!$C$12),IF(AND($AK13=\"FWP2P3\",$AJ13=FALSE,$HF13=FALSE),SUM(SUM($L13,$N13)*FctrChngDts!$C$11),IF(AND($AK13=\"FWP2P3\",$AJ13=TRUE,$HF13=FALSE),SUM(SUM($L13,$N13)*FctrChngDts!$C$12),IF(AND($AK13=\"FWP3\",$AJ13=FALSE,$HF13=FALSE),SUM($N13*FctrChngDts!$C$11),IF(AND($AK13=\"FWP3\",$AJ13=TRUE,$HF13=FALSE),SUM($N13*FctrChngDts!$C$12),IF(AND($Z13=\"Winter\",$AK13=\"SSP1P2\",$AJ13=FALSE,$HF13=FALSE),SUM(SUM(SUM($I13,$K13)*FctrChngDts!$C$9),SUM(SUM($J13,$L13)*FctrChngDts!$C$11))*$AG13,IF(AND($Z13=\"Winter\",$AK13=\"SSP1P2\",$AJ13=TRUE,$HF13=FALSE),SUM(SUM(SUM($I13,$K13)*FctrChngDts!$B$10),SUM(SUM($J13,$L13)*FctrChngDts!$B$12))*$AG13,IF(AND($Z13=\"Summer\",$AK13=\"SSP1P2\",$AJ13=FALSE,$HF13=FALSE),SUM(SUM(SUM($I13,$K13)*FctrChngDts!$B$9),SUM(SUM($J13,$L13)*FctrChngDts!$B$11))-$AJ13,IF(AND($Z13=\"Summer\",$AK13=\"SSP1P2\",$AJ13=TRUE,$HF13=FALSE),SUM(SUM(SUM($I13,$K13)*FctrChngDts!$C$10),SUM(SUM($J13,$L13)*FctrChngDts!$C$12))-$AJ13,IF(AND($Z13=\"Winter\",$AK13=\"SSP2P3\",$AJ13=FALSE,$HF13=FALSE),SUM(SUM(SUM($K13,$M13)*FctrChngDts!$C$9),SUM(SUM($L13,$N13)*FctrChngDts!$C$11))*$AG13,IF(AND($Z13=\"Winter\",$AK13=\"SSP2P3\",$AJ13=TRUE,$HF13=FALSE),SUM(SUM(SUM($K13,$M13)*FctrChngDts!$C$10),SUM(SUM($L13,$N13)*FctrChngDts!$C$12))*$AG13,IF(AND($Z13=\"Summer\",$AK13=\"SSP2P3\",$AJ13=FALSE,$HF13=FALSE),SUM(SUM(SUM($K13,$M13)*FctrChngDts!$C$9),SUM(SUM($L13,$N13)*FctrChngDts!$C$11))-$AJ13,IF(AND($Z13=\"Summer\",$AK13=\"SSP2P3\",$AJ13=TRUE,$HF13=FALSE),SUM(SUM(SUM($K13,$M13)*FctrChngDts!$C$10),SUM(SUM($L13,$N13)*FctrChngDts!$C$12))-$AJ13,IF(AND($AK13=\"FWP1\",$AJ13=FALSE,$HF13=TRUE),SUM(SUM($HM13*FctrChngDts!$B$11),SUM($HN13*FctrChngDts!$C$11)),IF(AND($AK13=\"FWP1\",$AJ13=TRUE,$HF13=TRUE),SUM(SUM($HM13*FctrChngDts!$B$12),SUM($HN13*FctrChngDts!$C$12)),IF(AND($AK13=\"FWP1P2\",$AJ13=FALSE,$HF13=TRUE),SUM(SUM(SUM($HM13,$HO13)*FctrChngDts!$B$11),SUM(SUM($HN13,$HP13)*FctrChngDts!$C$11)),IF(AND($AK13=\"FWP1P2\",$AJ13=TRUE,$HF13=TRUE),SUM(SUM(SUM($HM13,$KP13)*FctrChngDts!$C$12),SUM(SUM($HN13,$HP13)*FctrChngDts!$C$12)),IF(AND($AK13=\"FWP2\",$AJ13=FALSE,$HF13=TRUE),SUM(SUM($HO13*FctrChngDts!$B$11),SUM($HO13*FctrChngDts!$C$11)),IF(AND($AK13=\"FWP2\",$AJ13=TRUE,$HF13=TRUE),SUM(SUM($HO13*FctrChngDts!$B$12),SUM($HO13*FctrChngDts!$C$12)),IF(AND($AK13=\"FWP2P3\",$AJ13=FALSE,$HF13=TRUE),SUM(SUM(SUM($HO13,$HQ13)*FctrChngDts!$C$11),SUM(SUM($HP13,$HR13)*FctrChngDts!$C$11)),IF(AND($AK13=\"FWP2P3\",$AJ13=TRUE,$HF13=TRUE),SUM(SUM(SUM($HO13,$HQ13)*FctrChngDts!$C$12),SUM(SUM($HP13,$HR13)*FctrChngDts!$C$12)),IF(AND($AK13=\"FWP3\",$AJ13=FALSE,$HF13=TRUE),SUM(SUM($HQ13*FctrChngDts!$B$11),SUM($HR13*FctrChngDts!$C$11)),IF(AND($AK13=\"FWP3\",$AJ13=TRUE,$HF13=TRUE),SUM(SUM($HQ13*FctrChngDts!$B$12),SUM($HR13*FctrChngDts!$C$12)),IF(AND($Z13=\"Winter\",$AK13=\"SSP1P2\",$AJ13=FALSE,$HF13=TRUE),SUM(SUM(SUM(SUM($HG13,$HI13)*FctrChngDts!$B$9),SUM(SUM($HH13,$HJ13)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM13,$HO13)*FctrChngDts!$B$11),SUM(SUM($HN13,$HP13)*FctrChngDts!$C$11))*$AG13),IF(AND($Z13=\"Winter\",$AK13=\"SSP1P2\",$AJ13=TRUE,$HF13=TRUE),SUM(SUM(SUM(SUM($HG13,$HI13)*FctrChngDts!$B$10), SUM(SUM($HH13,$HJ13)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM13,$HO13)*FctrChngDts!$B$12),SUM(SUM($HN13,$HP13)*FctrChngDts!$C$12))*$AG13),IF(AND($Z13=\"Summer\",$AK13=\"SSP1P2\",$AJ13=FALSE,$HF13=TRUE),SUM(SUM(SUM(SUM($HG13,$HI13)*FctrChngDts!$B$9),SUM(SUM($HH13,$HJ13)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM13,$HO13)*FctrChngDts!$B$11),SUM(SUM($HN13,$HP13)*FctrChngDts!$C$11))-$AJ13),IF(AND($Z13=\"Summer\",$AK13=\"SSP1P2\",$AJ13=TRUE,$HF13=TRUE),SUM(SUM(SUM(SUM($HG13,$HI13)*FctrChngDts!$B$10),SUM(SUM($HH13,$HJ13)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM13,$HO13)*FctrChngDts!$B$12),SUM(SUM($HN13,$HP13)*FctrChngDts!$C$12))-$AJ13),IF(AND($Z13=\"Winter\",$AK13=\"SSP2P3\",$AJ13=FALSE,$HF13=TRUE),SUM(SUM(SUM(SUM($HI13,$HK13)*FctrChngDts!$B$9),SUM(SUM($HJ13,$HL13)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO13,$HQ13)*FctrChngDts!$B$11),SUM(SUM($HP13,$HR13)*FctrChngDts!$C$11))*$AG13),IF(AND($Z13=\"Winter\",$AK13=\"SSP2P3\",$AJ13=TRUE,$HF13=TRUE),SUM(SUM(SUM(SUM($HI13,$HK13)*FctrChngDts!$B$10), SUM(SUM($HJ13,$HL13)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO13,$HQ13)*FctrChngDts!$B$12),SUM(SUM($HP13,$HR13)*FctrChngDts!$C$12))*$AG13),IF(AND($Z13=\"Summer\",$AK13=\"SSP2P3\",$AJ13=FALSE,$HF13=TRUE),SUM(SUM(SUM(SUM($HI13,$HK13)*FctrChngDts!$B$9),SUM(SUM($HJ13,$HL13)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO13,$HQ13)*FctrChngDts!$B$11),SUM(SUM($HP13,$HR13)*FctrChngDts!$C$11))-$AJ13),IF(AND($Z13=\"Summer\",$AK13=\"SSP2P3\",$AJ13=TRUE,$HF13=TRUE),SUM(SUM(SUM(SUM($HI13,$HK13)*FctrChngDts!$B$10), SUM(SUM($HJ13,$HL13)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO13,$HQ13)*FctrChngDts!$B$12),SUM(SUM($HP13,$HR13)*FctrChngDts!$C$12))-$AJ13),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK13=\"FSP1\",$AH13=TRUE,SUM(SUM(SUM($AI13*FctrChngDts!$B$13)*I13),$AR13)>$AD13),$AD13,IF(AND($AK13=\"FSP1\",$AH13=TRUE,SUM(SUM(SUM($AI13*FctrChngDts!$B$13)*$I13),$AR13)<=$AD13),SUM(SUM(SUM($AI13*FctrChngDts!$B$13)*$I13),$AR13),IF(AND($Z13=\"Summer\",$AK13=\"SSP1\",$AH13=TRUE,SUM(SUM(SUM(SUM($I13,$J13)*SUM($AI13*FctrChngDts!$B$13))*$AF13),$AR13)>$AD13),$AD13,IF(AND($Z13=\"Summer\",$AK13=\"SSP1\",$AH13=TRUE,SUM(SUM(SUM(SUM($I13,$J13)*SUM($AI13*FctrChngDts!$B$13))*$AF13),$AR13)<=$AD13),SUM(SUM(SUM(SUM($I13,$J13)*SUM($AI13*FctrChngDts!$B$13))*$AF13),$AR13),IF(AND($Z13=\"Winter\",$AK13=\"SSP1\",$AH13=TRUE,SUM(SUM(SUM(SUM($I13,$J13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AU13:$AW13)),$AR13)>$AD13),$AD13,IF(AND($Z13=\"Winter\",$AK13=\"SSP1\",$AH13=TRUE,SUM(SUM(SUM(SUM($I13,$J13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AU13:$AW13)),$AR13)<=$AD13),SUM(SUM(SUM(SUM($I13,$J13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AU13:$AW13)),$AR13),IF(AND($AK13=\"FSP1P2\",$AH13=TRUE,SUM(SUM(SUM(SUM($I13,$K13)*SUM($AI13*FctrChngDts!$B$13))*$AF13),$AR13)>$AD13),$AD13,IF(AND($AK13=\"FSP1P2\",$AH13=TRUE,SUM(SUM(SUM(SUM($I13,$K13)*SUM($AI13*FctrChngDts!$B$13))*$AF13),$AR13)<=$AD13),SUM(SUM(SUM(SUM($I13,$K13)*SUM($AI13*FctrChngDts!$B$13))*$AF13),$AR13),IF(AND($Z13=\"Summer\",$AK13=\"SSP1P2\",$AH13=TRUE,SUM(SUM(SUM(SUM($I13,$K13,$J13,$L13)*SUM($AI13*FctrChngDts!$B$13))*$AF13),$AR13)>$AD13),$AD13,IF(AND($Z13=\"Summer\",$AK13=\"SSP1P2\",$AH13=TRUE,SUM(SUM(SUM(SUM($I13,$K13,$J13,$L13)*SUM($AI13*FctrChngDts!$B$13))*$AF13),$AR13)<=$AD13),SUM(SUM(SUM(SUM($I13,$K13,$J13,$L13)*SUM($AI13*FctrChngDts!$B$13))*$AF13),$AR13),IF(AND($Z13=\"Winter\",$AK13=\"SSP1P2\",$AH13=TRUE,SUM(SUM(SUM(SUM($I13,$K13,$J13,$L13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AU13:$AW13)),$AR13)>$AD13),$AD13,IF(AND($Z13=\"Winter\",$AK13=\"SSP1P2\",$AH13=TRUE,SUM(SUM(SUM(SUM($I13,$K13,$J13,$L13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AU13:$AW13)),$AR13)<=$AD13),MIN($AD13,SUM($AL13,SUM(SUM(SUM(SUM($I13,$K13,$J13,$L13)*SUM($AI13*FctrChngDts!$B$13))*$AF13)))),IF(AND($AK13=\"FSP2\",$AH13=TRUE,SUM(SUM(SUM($AI13*FctrChngDts!$B$13)*$K13),$AR13)>$AD13),$AD13,IF(AND($AK13=\"FSP2\",$AH13=TRUE,SUM(SUM(SUM($AI13*FctrChngDts!$B$13)*$K13),$AR13)<=$AD13),SUM(SUM(SUM($AI13*FctrChngDts!$B$13)*$K13),$AR13),IF(AND($Z13=\"Summer\",$AK13=\"SSP2\",$AH13=TRUE,SUM(SUM(SUM(SUM($K13,$L13)*SUM($AI13*FctrChngDts!$B$13))*$AF13),$AR13)>$AD13),$AD13,IF(AND($Z13=\"Summer\",$AK13=\"SSP2\",$AH13=TRUE,SUM(SUM(SUM(SUM($K13,$L13)*SUM($AI13*FctrChngDts!$B$13))*$AF13),$AR13)<=$AD13),SUM(SUM(SUM(SUM($K13,$L13)*SUM($AI13*FctrChngDts!$B$13))*$AF13),$AR13),IF(AND($Z13=\"Winter\",$AK13=\"SSP2\",$AH13=TRUE,SUM(SUM(SUM(SUM($K13,$L13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AU13:$AW13)),$AR13)>$AD13),$AD13,IF(AND($Z13=\"Winter\",$AK13=\"SSP2\",$AH13=TRUE,SUM(SUM(SUM(SUM($K13,$L13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AU13:$AW13)),$AR13)<=$AD13),SUM(SUM(SUM(SUM($K13,$L13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AU13:$AW13)),$AR13),IF(AND($AK13=\"FSP2P3\",$AH13=TRUE,SUM(SUM(SUM(SUM($K13,$M13)*SUM($AI13*FctrChngDts!$B$13))*$AF13),$AR13)>$AD13),$AD13,IF(AND($AK13=\"FSP2P3\",$AH13=TRUE,SUM(SUM(SUM(SUM($K13,$M13)*SUM($AI13*FctrChngDts!$B$13))*$AF13),$AR13)<=$AD13),SUM(SUM(SUM(SUM($K13,$M13)*SUM($AI13*FctrChngDts!$B$13))*$AF13),$AR13),IF(AND($Z13=\"Summer\",$AK13=\"SSP2P3\",$AH13=TRUE,SUM(SUM(SUM(SUM($K13,$L13,$M13,$N13)*SUM($AI13*FctrChngDts!$B$13))*$AF13),$AR13)>$AD13),$AD13,IF(AND($Z13=\"Summer\",$AK13=\"SSP2P3\",$AH13=TRUE,SUM(SUM(SUM(SUM($K13,$L13,$M13,$N13)*SUM($AI13*FctrChngDts!$B$13))*$AF13),$AR13)<=$AD13),SUM(SUM(SUM(SUM($K13,$L13,$M13,$N13)*SUM($AI13*FctrChngDts!$B$13))*$AF13),$AR13),IF(AND($Z13=\"Winter\",$AK13=\"SSP2P3\",$AH13=TRUE,SUM(SUM(SUM(SUM($K13,$L13,$M13,$N13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AU13:$AW13)),$AR13)>$AD13),$AD13,IF(AND($Z13=\"Winter\",$AK13=\"SSP2P3\",$AH13=TRUE,SUM(SUM(SUM(SUM($K13,$L13,$M13,$N13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AU13:$AW13)),$AR13)<=$AD13),SUM(SUM(SUM(SUM($K13,$L13,$M13,$N13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AU13:$AW13)),$AR13),IF(AND($AK13=\"FSP3\",$AH13=TRUE,SUM(SUM(SUM($AI13*FctrChngDts!$B$13)*$M13),$AR13)>$AD13),$AD13,IF(AND($AK13=\"FSP3\",$AH13=TRUE,SUM(SUM(SUM($AI13*FctrChngDts!$B$13)*$M13),$AR13)<=$AD13),SUM(SUM(SUM($AI13*FctrChngDts!$B$13)*$M13),$AR13),IF(AND($Z13=\"Summer\",$AK13=\"SSP3\",$AH13=TRUE,SUM(SUM(SUM(SUM($M13,$N13)*SUM($AI13*FctrChngDts!$B$13))*$AF13),$AR13)>$AD13),$AD13,IF(AND($Z13=\"Summer\",$AK13=\"SSP3\",$AH13=TRUE,SUM(SUM(SUM(SUM($M13,$N13)*SUM($AI13*FctrChngDts!$B$13))*$AF13),$AR13)<=$AD13),SUM(SUM(SUM(SUM($M13,$N13)*SUM($AI13*FctrChngDts!$B$13))*$AF13),$AR13),IF(AND($Z13=\"Winter\",$AK13=\"SSP3\",$AH13=TRUE,SUM(SUM(SUM(SUM($M13,$N13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AU13:$AW13)),$AR13)>$AD13),$AD13,IF(AND($Z13=\"Winter\",$AK13=\"SSP3\",$AH13=TRUE,SUM(SUM(SUM(SUM($M13,$N13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AU13:$AW13)),$AR13)<=$AD13),SUM(SUM(SUM(SUM($M13,$N13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AU13:$AW13)),$AR13),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK13=\"FWP1\",$AH13=TRUE,SUM(SUM(SUM($AI13*FctrChngDts!$B$13)*$J13),$AU13)>$AE13),$AE13,IF(AND($AK13=\"FWP1\",$AH13=TRUE,SUM(SUM(SUM($AI13*FctrChngDts!$B$13)*$J13),$AU13)<=$AE13),SUM(SUM(SUM($AI13*FctrChngDts!$B$13)*$J13),$AU13),IF(AND($Z13=\"Winter\",$AK13=\"SSP1\",$AH13=TRUE,SUM(SUM(SUM(SUM($I13,$J13)*SUM($AI13*FctrChngDts!$B$13))*$AG13),$AU13)>$AE13),$AE13,IF(AND($Z13=\"Winter\",$AK13=\"SSP1\",$AH13=TRUE,SUM(SUM(SUM(SUM($I13,$J13)*SUM($AI13*FctrChngDts!$B$13))*$AG13),$AU13)<=$AE13),SUM(SUM(SUM(SUM($I13,$J13)*SUM($AI13*FctrChngDts!$B$13))*$AG13),$AU13),IF(AND($Z13=\"Summer\",$AK13=\"SSP1\",$AH13=TRUE,SUM(SUM(SUM(SUM($I13,$J13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AR13:$AT13)),$AU13)>$AE13),$AE13,IF(AND($Z13=\"Summer\",$AK13=\"SSP1\",$AH13=TRUE,SUM(SUM(SUM(SUM($I13,$J13)*SUM($AI13*FctrChngDts!$B$13))- SUM($AR13:$AT13)),$AU13)<=$AE13),SUM(SUM(SUM(SUM($I13,$J13)*SUM($AI13*FctrChngDts!$B$13))- SUM($AR13:$AT13)),$AU13),IF(AND($AK13=\"FWP1P2\",$AH13=TRUE,SUM(SUM(SUM(SUM($J13,$L13)*SUM($AI13*FctrChngDts!$B$13))*$AG13),$AU13)>$AE13),$AE13,IF(AND($AK13=\"FWP1P2\",$AH13=TRUE,SUM(SUM(SUM(SUM($J13,$L13)*SUM($AI13*FctrChngDts!$B$13))*$AG13),$AU13)<=$AE13),SUM(SUM(SUM(SUM($J13,$L13)*SUM($AI13*FctrChngDts!$B$13))*$AG13),$AU13),IF(AND($Z13=\"Winter\",$AK13=\"SSP1P2\",$AH13=TRUE,SUM(SUM(SUM(SUM($I13,$K13,$J13,$L13)*SUM($AI13*FctrChngDts!$B$13))*$AG13),$AU13)>$AE13),$AE13,IF(AND($Z13=\"Winter\",$AK13=\"SSP1P2\",$AH13=TRUE,SUM(SUM(SUM(SUM($I13,$K13,$J13,$L13)*SUM($AI13*FctrChngDts!$B$13))*$AG13),$AU13)<=$AE13),SUM(SUM(SUM(SUM($I13,$K13,$J13,$L13)*SUM($AI13*FctrChngDts!$B$13))*$AG13),$AU13),IF(AND($Z13=\"Summer\",$AK13=\"SSP1P2\",$AH13=TRUE,SUM(SUM(SUM(SUM($I13,$K13,$J13,$L13)*SUM($AI13*FctrChngDts!$B$13))- SUM($AR13:$AT13)),$AU13)>$AE13),$AE13,IF(AND($Z13=\"Summer\",$AK13=\"SSP1P2\",$AH13=TRUE,SUM(SUM(SUM(SUM($I13,$K13,$J13,$L13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AR13:$AT13)),$AU13)<=$AE13),SUM(SUM(SUM(SUM($I13,$K13,$J13,$L13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AR13:$AT13)),$AU13),IF(AND($AK13=\"FWP2\",$AH13=TRUE,SUM(SUM(SUM($AI13*FctrChngDts!$B$13)*$L13),$AU13)>$AE13),$AE13,IF(AND($AK13=\"FWP2\",$AH13=TRUE,SUM(SUM(SUM($AI13*FctrChngDts!$B$13)*$L13),$AU13)<=$AE13),SUM(SUM(SUM($AI13*FctrChngDts!$B$13)*$L13),$AU13),IF(AND($Z13=\"Winter\",$AK13=\"SSP2\",$AH13=TRUE,SUM(SUM(SUM(SUM($K13,$L13)*SUM($AI13*FctrChngDts!$B$13))*$AG13),$AU13)>$AE13),$AE13,IF(AND($Z13=\"Winter\",$AK13=\"SSP2\",$AH13=TRUE,SUM(SUM(SUM(SUM($K13,$L13)*SUM($AI13*FctrChngDts!$B$13))*$AG13),$AU13)<=$AE13),SUM(SUM(SUM(SUM($K13,$L13)*SUM($AI13*FctrChngDts!$B$13))*$AG13),$AU13),IF(AND($Z13=\"Summer\",$AK13=\"SSP2\",$AH13=TRUE,SUM(SUM(SUM(SUM($K13,$L13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AR13:$AT13)),$AU13)>$AE13),$AE13,IF(AND($Z13=\"Summer\",$AK13=\"SSP2\",$AH13=TRUE,SUM(SUM(SUM(SUM($K13,$L13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AR13:$AT13)),$AU13)<=$AE13),SUM(SUM(SUM(SUM($K13,$L13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AR13:$AT13)),$AU13),IF(AND($AK13=\"FWP2P3\",$AH13=TRUE,SUM(SUM(SUM(SUM($L13,$N13)*SUM($AI13*FctrChngDts!$B$13))*$AG13),$AU13)>$AE13),$AE13,IF(AND($AK13=\"FWP2P3\",$AH13=TRUE,SUM(SUM(SUM(SUM($L13,$N13)*SUM($AI13*FctrChngDts!$B$13))*$AG13),$AU13)<=$AE13),SUM(SUM(SUM(SUM($L13,$N13)*SUM($AI13*FctrChngDts!$B$13))*$AG13),$AU13),IF(AND($Z13=\"Winter\",$AK13=\"SSP2P3\",$AH13=TRUE,SUM(SUM(SUM(SUM($K13,$L13,$M13,$N13)*SUM($AI13*FctrChngDts!$B$13))*$AG13),$AU13)>$AE13),$AE13,IF(AND($Z13=\"Winter\",$AK13=\"SSP2P3\",$AH13=TRUE,SUM(SUM(SUM(SUM($K13,$L13,$M13,$N13)*SUM($AI13*FctrChngDts!$B$13))*$AG13),$AU13)<=$AE13),SUM(SUM(SUM(SUM($K13,$L13,$M13,$N13)*SUM($AI13*FctrChngDts!$B$13))*$AG13),$AU13),IF(AND($Z13=\"Summer\",$AK13=\"SSP2P3\",$AH13=TRUE,SUM(SUM(SUM(SUM($K13,$L13,$M13,$N13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AR13:$AT13)),$AU13)>$AE13),$AE13,IF(AND($Z13=\"Summer\",$AK13=\"SSP2P3\",$AH13=TRUE,SUM(SUM(SUM(SUM($K13,$L13,$M13,$N13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AR13:$AT13)),$AU13)<=$AE13),SUM(SUM(SUM(SUM($K13,$L13,$M13,$N13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AR13:$AT13)),$AU13),IF(AND($AK13=\"FWP3\",$AH13=TRUE,SUM(SUM(SUM($AI13*FctrChngDts!$B$13)*$N13),$AU13)>$AE13),$AE13,IF(AND($AK13=\"FWP3\",$AH13=TRUE,SUM(SUM(SUM($AI13*FctrChngDts!$B$13)*$N13),$AU13)<=$AE13),SUM(SUM(SUM($AI13*FctrChngDts!$B$13)*$N13),$AU13),IF(AND($Z13=\"Winter\",$AK13=\"SSP3\",$AH13=TRUE,SUM(SUM(SUM(SUM($M13,$N13)*SUM($AI13*FctrChngDts!$B$13))*$AG13),$AU13)>$AE13),$AE13,IF(AND($Z13=\"Winter\",$AK13=\"SSP3\",$AH13=TRUE,SUM(SUM(SUM(SUM($M13,$N13)*SUM($AI13*FctrChngDts!$B$13))*$AG13),$AU13)<=$AE13),SUM(SUM(SUM(SUM($M13,$N13)*SUM($AI13*FctrChngDts!$B$13))*$AG13),$AU13),IF(AND($Z13=\"Summer\",$AK13=\"SSP3\",$AH13=TRUE,SUM(SUM(SUM(SUM($M13,$N13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AR13:$AT13)),$AU13)>$AE13),$AE13,IF(AND($Z13=\"Summer\",$AK13=\"SSP3\",$AH13=TRUE,SUM(SUM(SUM(SUM($M13,$N13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AR13:$AT13)),$AU13)<=$AE13),SUM(SUM(SUM(SUM($M13,$N13)*SUM($AI13*FctrChngDts!$B$13))-SUM($AR13:$AT13)),$AU13),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I13>0,$AH13=FALSE),SUM($AR13*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I13>0,$AH13=TRUE),SUM($AX13*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I13>0,$AH13=FALSE),SUM($AS13*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I13>0,$AH13=TRUE),SUM($AY13*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I13>0,$AH13=FALSE),SUM($AT13*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I13>0,$AH13=TRUE),SUM($AZ13*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J13>0,$AH13=FALSE),SUM($AU13*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J13>0,$AH13=TRUE),SUM($BA13*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J13>0,$AH13=FALSE),SUM($AV13*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J13>0,$AH13=TRUE),SUM($BB13*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J13>0,$AH13=FALSE),SUM($AW13*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J13>0,$AH13=TRUE),SUM($BC13*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K13>0,$AH13=FALSE),SUM($AR13*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K13>0,$AH13=TRUE),SUM($AX13*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K13>0,$AH13=FALSE),SUM($AS13*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K13>0,$AH13=TRUE),SUM($AY13*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K13>0,$AH13=FALSE),SUM($AT13*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K13>0,$AH13=TRUE),SUM($AZ13*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L13>0,$AH13=FALSE),SUM($AU13*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L13>0,$AH13=TRUE),SUM($BA13*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L13>0,$AH13=FALSE),SUM($AV13*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L13>0,$AH13=TRUE),SUM($BB13*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L13>0,$AH13=FALSE),SUM($AW13*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L13>0,$AH13=TRUE),SUM($BC13*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M13>0,$AH13=FALSE),SUM($AR13*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M13>0,$AH13=TRUE),SUM($AX13*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M13>0,$AH13=FALSE),SUM($AS13*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M13>0,$AH13=TRUE),SUM($AY13*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M13>0,$AH13=FALSE),SUM($AT13*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M13>0,$AH13=TRUE),SUM($AZ13*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N13>0,$AH13=FALSE),SUM($AU13*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N13>0,$AH13=TRUE),SUM($BA13*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N13>0,$AH13=FALSE),SUM($AV13*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N13>0,$AH13=TRUE),SUM($BB13*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N13>0,$AH13=FALSE),SUM($AW13*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N13>0,$AH13=TRUE),SUM($BC13*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I13=0,0,IF(AND($I13>0,$K13>0,$AH13=FALSE),SUM($AR13/$P13*$I13),IF(AND($I13>0,$K13=0,$AH13=FALSE),$AR13,IF(AND($I13>0,$K13>0,$AH13=TRUE),ROUND(MIN($HU13,SUM(SUM($I13,$K13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA13,SUM(SUM($I13,$K13)*(FctrChngDts!$B$13)*$AI13)*$IA13)),0),IF(AND($I13>0,$K13=0,$AH13=TRUE),$AX13))))),0)","v":0},{"$f":"ROUND(IF($I13=0,0,IF(AND($I13>0,$K13>0,$AH13=FALSE),SUM($AS13/$P13*$I13),IF(AND($I13>0,$K13=0,$AH13=FALSE),$AS13,IF(AND($I13>0,$K13>0,$AH13=TRUE),ROUND(MIN(SUM($HU13-$BW13),SUM(SUM($I13,$K13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA13)*3),0),IF(AND($I13>0,$K13=0,$AH13=TRUE),$AY13))))),0)","v":0},0,{"$f":"IF($J13=0,0,IF(AND($J13>0,$L13=0,$N13=0,$AH13=FALSE,$AJ13=FALSE),ROUND(MIN($HX13,SUM($AU13,$BA13)),0),IF(AND($J13>0,$L13=0,$N13=0,$AH13=TRUE,$AJ13=FALSE),ROUND(MIN($HX13,SUM($AU13,SUM($J13*$AI13*FctrChngDts!$B$13))),0),IF(AND($J13>0,$L13>0,$N13=0,$AH13=FALSE,$AJ13=FALSE),ROUND(MIN($HX13,SUM(SUM($J13,$L13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA13,SUM(SUM($J13,$L13)*(FctrChngDts!$B$13)*$AI13)*$IA13)),0),IF(AND($J13>0,$L13>0,$N13=0,$AH13=TRUE,$AJ13=FALSE),ROUND(MIN($HX13,SUM(SUM(SUM(SUM($J13,$L13)*FctrChngDts!$C$11*$IA13),SUM(SUM($J13,$L13)*SUM(FctrChngDts!$B$13*$AI13)*$IA13)))),0),IF(AND($J13>0,$L13=0,$N13=0,$AH13=FALSE,$AJ13=TRUE),ROUND(MIN($HX13,SUM($AU13,$BA13)),0),IF(AND($J13>0,$L13=0,$N13=0,$AH13=TRUE,$AJ13=TRUE),ROUND(MIN($HX13,SUM($AU13,SUM($J13*$AI13*FctrChngDts!$B$13))),0),IF(AND($J13>0,$L13>0,$N13=0,$AH13=FALSE,$AJ13=TRUE),ROUND(MIN($HX13,SUM(SUM($J13,$L13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA13,SUM(SUM($J13,$L13)*(FctrChngDts!$B$13)*$AI13)*$IA13)),0),IF(AND($J13>0,$L13>0,$N13=0,$AH13=TRUE,$AJ13=TRUE),ROUND(MIN($HX13,SUM(SUM(SUM(SUM($J13,$L13)*FctrChngDts!$C$12*$IA13),SUM(SUM($J13,$L13)*SUM(FctrChngDts!$B$13*$AI13)*$IA13)))),0))))))))))","v":0},{"$f":"IF($J13=0,0,IF(AND($J13>0,$L13=0,$N13=0,$AH13=FALSE,$AJ13=FALSE),ROUND(MIN(SUM($HX13-$BZ13),SUM($AU13*3)),0),IF(AND($J13>0,$L13=0,$N13=0,$AH13=TRUE,$AJ13=FALSE),ROUND(MIN(SUM($HX13-$BZ13),SUM(SUM($J13,$L13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA13)*3),0),IF(AND($J13>0,$L13>0,$N13=0,$AH13=FALSE,$AJ13=FALSE),ROUND(MIN(SUM($HX13-$BZ13),SUM(SUM($J13,$L13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA13)*3),0),IF(AND($J13>0,$L13>0,$N13=0,$AH13=TRUE,$AJ13=FALSE),ROUND(MIN(SUM($HX13-$BZ13),SUM(SUM($J13,$L13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA13)*3),0),IF(AND($J13>0,$L13=0,$N13=0,$AH13=FALSE,$AJ13=TRUE),ROUND(MIN(SUM($HX13-$BZ13),SUM($AU13*3)),0),IF(AND($J13>0,$L13=0,$N13=0,$AH13=TRUE,$AJ13=TRUE),ROUND(MIN(SUM($HX13-$BZ13),SUM(SUM($J13,$L13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA13)*3),0),IF(AND($J13>0,$L13>0,$N13=0,$AH13=FALSE,$AJ13=TRUE),ROUND(MIN(SUM($HX13-$BZ13),SUM(SUM($J13,$L13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA13)*3),0),IF(AND($J13>0,$L13>0,$N13=0,$AH13=TRUE,$AJ13=TRUE),ROUND(MIN(SUM($HX13-$BZ13),SUM(SUM($J13,$L13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA13)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K13=0,0,IF(AND($I13>0,$K13>0,$M13=0,$AH13=FALSE),SUM($AR13-$BW13),IF(AND($I13=0,$K13>0,$M13>0,$AH13=FALSE),SUM($AR13/$P13*$K13),IF(AND($I13=0,$K13>0,$M13=0,$AH13=FALSE),$AR13,IF($K13=0,0,IF(AND($I13>0,$K13>0,$M13=0,$AH13=TRUE),ROUND(MIN($HV13,SUM(SUM($I13,$K13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB13,SUM(SUM($I13,$K13)*(FctrChngDts!$B$13)*$AI13)*$IB13)),0),IF(AND($I13=0,$K13>0,$M13>0,$AH13=TRUE),ROUND(MIN($HV13,SUM(SUM($I13,$K13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB13,SUM(SUM($I13,$K13)*(FctrChngDts!$B$13)*$AI13)*$IB13)),0),IF(AND($I13=0,$K13>0,$M13=0,$AH13=TRUE),$AX13)))))))),0)","v":0},{"$f":"ROUND(IF($K13=0,0,IF(AND($I13>0,$K13>0,$M13=0,$AH13=FALSE),SUM($AS13-$BX13),IF(AND($I13=0,$K13>0,$M13>0,$AH13=FALSE),SUM($AS13/$P13*$K13),IF(AND($I13=0,$K13>0,$M13=0,$AH13=FALSE),$AS13,IF($K13=0,0,IF(AND($I13>0,$K13>0,$M13=0,$AH13=TRUE),ROUND(MIN(SUM($HV13-$BW13),SUM(SUM($I13,$K13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB13)*3),0),IF(AND($I13=0,$K13>0,$M13>0,$AH13=TRUE),ROUND(MIN(SUM($HV13-$BW13),SUM(SUM($I13,$K13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB13)*3),0),IF(AND($I13=0,$K13>0,$M13=0,$AH13=TRUE),$AY13)))))))),0)","v":0},0,{"$f":"IF($L13=0,0,IF(AND($J13>0,$L13>0,$N13=0,$AH13=FALSE,$AJ13=FALSE),ROUND(MIN($HY13,SUM(SUM($J13,$L13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB13,SUM(SUM($J13,$L13)*(FctrChngDts!$B$13)*$AI13)*$IB13)),0),IF(AND($J13>0,$L13>0,$N13=0,$AH13=TRUE,$AJ13=FALSE),ROUND(MIN($HY13,SUM(SUM(SUM(SUM($J13,$L13)*FctrChngDts!$C$11*$IB13),SUM(SUM($J13,$L13)*SUM(FctrChngDts!$B$13*$AI13)*$IB13)))),0),IF(AND($J13=0,$L13>0,$N13=0,$AH13=FALSE,$AJ13=FALSE),ROUND(MIN($HY13,SUM($L13*FctrChngDts!$C$11)),0),IF(AND($J13=0,$L13>0,$N13=0,$AH13=TRUE,$AJ13=FALSE),ROUND(MIN($HY13,SUM(SUM(SUM(SUM($J13,$L13)*FctrChngDts!$C$11*$IB13),SUM(SUM($J13,$L13)*SUM(FctrChngDts!$B$13*$AI13)*$IB13)))),0),IF(AND($J13>0,$L13>0,$N13=0,$AH13=FALSE,$AJ13=TRUE),ROUND(MIN($HY13,SUM(SUM($J13,$L13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB13,SUM(SUM($J13,$L13)*(FctrChngDts!$B$13)*$AI13)*$IB13)),0),IF(AND($J13>0,$L13>0,$N13=0,$AH13=TRUE,$AJ13=TRUE),ROUND(MIN($HY13,SUM(SUM(SUM(SUM($J13,$L13)*FctrChngDts!$C$12*$IB13),SUM(SUM($J13,$L13)*SUM(FctrChngDts!$B$13*$AI13)*$IB13)))),0),IF(AND($J13=0,$L13>0,$N13=0,$AH13=FALSE,$AJ13=TRUE),ROUND(MIN($HY13,SUM($L13*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J13=0,$L13>0,$N13=0,$AH13=TRUE,$AJ13=TRUE),ROUND(MIN($HY13,SUM(SUM(SUM(SUM($J13,$L13)*FctrChngDts!$C$12*$IB13),SUM(SUM($J13,$L13)*SUM(FctrChngDts!$B$13*$AI13)*$IB13)))),0))))))))))","v":0},{"$f":"IF($L13=0,0,IF(AND($J13>0,$L13>0,$N13=0,$AH13=FALSE,$AJ13=FALSE),ROUND(MIN(SUM($HY13-$CF13),SUM(SUM($J13,$L13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB13)*3),0),IF(AND($J13>0,$L13>0,$N13=0,$AH13=TRUE,$AJ13=FALSE),ROUND(MIN(SUM($HY13-$CF13),SUM(SUM($J13,$L13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB13)*3),0),IF(AND($J13=0,$L13>0,$N13=0,$AH13=FALSE,$AJ13=FALSE),ROUND(MIN(SUM($HY13-$CF13),SUM($AU13*3)),0),IF(AND($J13=0,$L13>0,$N13=0,$AH13=TRUE,$AJ13=FALSE),ROUND(MIN(SUM($HY13-$CF13),SUM(SUM($J13,$L13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB13)*3),0),IF(AND($J13>0,$L13>0,$N13=0,$AH13=FALSE,$AJ13=TRUE),ROUND(MIN(SUM($HY13-$CF13),SUM(SUM($J13,$L13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB13)*3),0),IF(AND($J13>0,$L13>0,$N13=0,$AH13=TRUE,$AJ13=TRUE),ROUND(MIN(SUM($HY13-$CF13),SUM(SUM($J13,$L13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB13)*3),0),IF(AND($J13=0,$L13>0,$N13=0,$AH13=FALSE,$AJ13=TRUE),ROUND(MIN(SUM($HY13-$CF13),SUM($AU13*3)),0),IF(AND($J13=0,$L13>0,$N13=0,$AH13=TRUE,$AJ13=TRUE),ROUND(MIN(SUM($HY13-$CF13),SUM(SUM($J13,$L13)*IF($AJ13=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB13)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S13>0,Account!$AG$2=TRUE,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH13=FALSE),SUM(Usage!$BW13:$CB13)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V13>0,Account!$AG$2=TRUE,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH13=FALSE),SUM(Usage!$CC13:$CH13)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y13>0,Account!$AG$2=TRUE,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH13=FALSE),SUM(Usage!$CI13:$CN13)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH13=TRUE,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S13),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S13)),2)","v":0},{"$f":"ROUND(IF(OR($AH13=TRUE,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V13),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V13)),2)","v":0},{"$f":"IF(OR($AH13=TRUE,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y13),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y13))","v":0},{"$f":"ROUND(IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW13),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW13)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX13),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX13)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY13),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY13)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ13),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ13)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA13),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA13)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB13),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB13)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S13),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC13),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC13)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD13),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD13)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE13),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE13)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF13),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF13)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG13),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG13)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH13),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH13)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V13),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI13),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI13))","v":0},{"$f":"IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ13),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ13))","v":0},{"$f":"IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK13),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK13))","v":0},{"$f":"IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL13),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL13))","v":0},{"$f":"IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM13),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM13))","v":0},{"$f":"IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN13),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN13))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y13)","v":0},0,0,0,0,{"$f":"IF($DW13>IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV13*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV13*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW13-IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV13*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV13*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV13<$DW13,SUM($DW13-$DV13),0))","v":0},{"$f":"IF(OR(AND($D13<=FctrChngDts!$B$14,Usage!$E13>FctrChngDts!$B$14),AND(Usage!$D13<=FctrChngDts!$C$14,Usage!$E13>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW13),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX13),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY13),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ13),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA13),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB13),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC13),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD13),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE13),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF13),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG13),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH13),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI13)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ13)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK13)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL13)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM13)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN13)","v":0},0,{"$f":"IF(AND($S13>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E13<>\"D-CARE\",Tenant!$F13=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET13=TRUE,$S13>0,$V13=0),SUM(SUM($BW13:$CB13)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET13=TRUE,$S13>0,$V13>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW13:$CB13)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET13=TRUE,$S13>0,$V13>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW13:$CB13)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S13>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S13>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S13>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV13=TRUE,$S13>0,$V13=0),SUM(SUM($BW13:$CB13)*'CRS1'!$P$2),IF(AND($EV13=TRUE,$S13>0,$V13>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW13:$CB13)*'CRS1'!$P$2),IF(AND($EV13=TRUE,$S13>0,$V13>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW13:$CB13)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S13>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX13=TRUE,$S13>0,$V13=0),SUM(SUM($BW13:$CB13)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX13=TRUE,$S13>0,$V13>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW13:$CB13)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX13=TRUE,$S13>0,$V13>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW13:$CB13)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S13>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ13=TRUE,$S13>0),SUM(SUM($BW13:$CB13)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V13>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E13<>\"D-CARE\",Tenant!$F13=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB13=TRUE,$S13>0,$V13>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC13:$CH13)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB13=TRUE,$S13>0,$V13>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC13:$CH13)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB13=TRUE,$V13>0,$Y13>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC13:$CH13)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB13=TRUE,$V13>0,$Y13>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC13:$CH13)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB13=TRUE,$S13=0,$V13>0,$Y13=0),SUM(SUM($CC13:$CH13)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V13>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V13>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V13>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD13=TRUE,$S13>0,$V13>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC13:$CH13)*'CRS2'!$P$2),IF(AND($FD13=TRUE,$S13>0,$V13>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC13:$CH13)*'CRS2'!$P$2),IF(AND($FD13=TRUE,$V13>0,$Y13>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC13:$CH13)*'CRS2'!$P$2),IF(AND($FD13=TRUE,$V13>0,$Y13>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC13:$CH13)*'CRS2'!$P$2),IF(AND($FD13=TRUE,$S13=0,$V13>0,$Y13=0),SUM(SUM($CC13:$CH13)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V13>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF13=TRUE,$S13>0,$V13>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC13:$CH13)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF13=TRUE,$S13>0,$V13>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC13:$CH13)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF13=TRUE,$V13>0,$Y13>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC13:$CH13)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF13=TRUE,$V13>0,$Y13>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC13:$CH13)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF13=TRUE,$S13=0,$V13>0,$Y13=0),SUM(SUM($CC13:$CH13)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V13>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH13=TRUE,$V13>0),SUM(SUM($CC13:$CH13)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y13>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E13<>\"D-CARE\",Tenant!$F13=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ13=TRUE,$V13=0,$Y13>0),SUM(SUM($CI13:$CN13)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ13=TRUE,$V13>0,$Y13>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI13:$CN13)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ13=TRUE,$V13>0,$Y13>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI13:$CN13)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y13>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y13>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y13>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL13=TRUE,$V13=0,$Y13>0),SUM(SUM($CI13:$CN13)*'CRS3'!$P$2),IF(AND($FL13=TRUE,$V13>0,$Y13>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI13:$CN13)*'CRS3'!$P$2),IF(AND($FL13=TRUE,$V13>0,$Y13>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI13:$CN13)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y13>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN13=TRUE,$V13=0,$Y13>0),SUM(SUM($CI13:$CN13)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN13=TRUE,$V13>0,$Y13>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI13:$CN13)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN13=TRUE,$V13>0,$Y13>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI13:$CN13)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y13>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP13=TRUE,$Y13>0),SUM(SUM($CI13:$CN13)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR13:$FT13))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO13:$CQ13,$FR13:$FT13))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA13:$EF13)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG13:$EL13)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM13:$ER13)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV13,$CO13:$CQ13,$EA13:$ER13)/$P13)*$S13*FctrChngDts!$B$15),SUM(SUM(SUM($DV13,$CO13:$CQ13,$FR13:$FT13)/$P13)*$S13*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV13,$CO13:$CQ13,$EA13:$ER13)/$P13)*$V13*FctrChngDts!$B$15),SUM(SUM(SUM($DV13,$CO13:$CQ13,$FR13:$FT13)/$P13)*$V13*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV13,$CO13:$CQ13,$EA13:$ER13)/$P13)*$Y13*FctrChngDts!$B$15),SUM(SUM(SUM($DV13,$CO13:$CQ13,$FR13:$FT13)/$P13)*$Y13*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA13*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI13*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ13*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ13,$FU13,$GF13,$GZ13:$HE13),IF(Account!$Q$2=TRUE,SUM($DZ13,$FV13,$GF13,$GZ13:$HE13),SUM($DZ13,$ES13,$FU13:$FV13,$GF13,$GZ13:$HE13)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E13),Usage!$P13,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D13,FctrChngDts!$C$17<=Usage!$E13),SUM(FctrChngDts!$C$17-Usage!$D13),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E13),Usage!$P13,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D13,FctrChngDts!$C$19<=Usage!$E13),SUM(FctrChngDts!$C$19-Usage!$D13),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK13*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK13*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL13*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL13*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D13))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A13,Tenant!$A:$J,8,FALSE)=TRUE,$GG13<0),0,SUM(SUM(SUM($GG13/$P13*$GP13)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A13,Tenant!$A:$J,8,FALSE)=TRUE,$GG13<0),0,SUM(SUM(SUM($GG13/$P13*$GQ13)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D13))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A13,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV13*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A13,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW13*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU13:$DA13,$EU13,$EA13:$EF13,$FA13)-SUM(SUM($BW13:$CB13)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD13:$DJ13,$FC13,$EG13:$EL13,$FI13)-SUM(SUM($CC13:$CH13)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM13:$DS13,$FK13,$EM13:$ER13,$FQ13)-SUM(SUM($CI13:$CN13)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO13,$CU13:$DA13,$EU13,$EW13,$EY13,$EA13:$EF13,$FA13,$CP13,$DD13:$DJ13,$FC13,$FE13,$FG13,$EG13:$EL13,$FI13)/$P13*$S13)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO13,$CU13:$DA13,$EU13,$EW13,$EY13,$EA13:$EF13,$FA13,$CP13,$DD13:$DJ13,$FC13,$FE13,$FG13,$EG13:$EL13,$FI13)/$P13*$V13)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ13,$DM13:$DS13,$FK13,$FM13,$FO13,$EM13:$ER13,$FQ13)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D13,BslnAllctnCrrnt!$A$1<=$E13),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK13=\"FSP1\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$Q13,BslnAllctnCrrnt!$A$1<$R13),SUM(BslnAllctnCrrnt!$A$1-$Q13),IF(AND($AK13=\"FSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$Q13,BslnAllctnCrrnt!$A$1<$R13),SUM(BslnAllctnCrrnt!$A$1-$Q13),IF(AND($AK13=\"FSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),$I13,IF(AND($AK13=\"SSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$Q13,BslnAllctnCrrnt!$A$1<$R13),SUM(BslnAllctnCrrnt!$A$1-$Q13),IF(AND($AK13=\"SSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),$I13,0)))))","v":0},{"$f":"IF(AND($AK13=\"FSP1\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$Q13,BslnAllctnCrrnt!$A$1<$R13),SUM($I13-$HG13),IF(AND($AK13=\"FSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$Q13,BslnAllctnCrrnt!$A$1<$R13),SUM($I13-$HG13),IF(AND($AK13=\"FSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM($I13-$HG13),IF(AND($AK13=\"SSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$Q13,BslnAllctnCrrnt!$A$1<$R13),SUM($I13-$HG13),IF(AND($AK13=\"SSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM($I13-$HG13),0)))))","v":0},{"$f":"IF(AND($AK13=\"SSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$Q13,BslnAllctnCrrnt!$A$1<$R13),0,IF(AND(FctrChngDts!$A$2>=$D13,FctrChngDts!$B$2<$E13),IF(AND($AK13=\"SSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM(BslnAllctnCrrnt!$A$1-$T13),0),IF(AND($AK13=\"FSP2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM(BslnAllctnCrrnt!$A$1-$T13),IF(AND($AK13=\"FSP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM(BslnAllctnCrrnt!$A$1-$T13),IF(AND($AK13=\"FSP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$W13,BslnAllctnCrrnt!$A$1<$X13),$K13,IF(AND($AK13=\"FSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$Q13,BslnAllctnCrrnt!$A$1<$R13),0,IF(AND($AK13=\"FSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM(BslnAllctnCrrnt!$A$1-$T13),IF(AND($AK13=\"SSP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM(BslnAllctnCrrnt!$A$1-$T13),IF(AND($AK13=\"SSP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$W13,BslnAllctnCrrnt!$A$1<$X13),$K13,0)))))))))","v":0},{"$f":"IF(AND($AK13=\"SSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$Q13,BslnAllctnCrrnt!$A$1<$R13),SUM($K13-$HI13),IF(AND($AK13=\"SSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM($K13-$HI13),IF(AND($AK13=\"FSP2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM($K13-$HI13),IF(AND($AK13=\"FSP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM($K13-$HI13),IF(AND($AK13=\"FSP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$W13,BslnAllctnCrrnt!$A$1<$X13),SUM($K13-$HI13),IF(AND($AK13=\"FSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$Q13,BslnAllctnCrrnt!$A$1<$R13),SUM($K13-$HI13),IF(AND($AK13=\"FSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM($K13-$HI13),IF(AND($AK13=\"SSP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM($K13-$HI13),IF(AND($AK13=\"SSP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$W13,BslnAllctnCrrnt!$A$1<$X13),SUM($K13-$HI13),0)))))))))","v":0},{"$f":"IF(AND($AK13=\"FSP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),0,IF(AND($AK13=\"FSP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$W13,BslnAllctnCrrnt!$A$1<$X13),SUM(BslnAllctnCrrnt!$A$1-$W13),IF(AND($AK13=\"FSP3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$W13,BslnAllctnCrrnt!$A$1<$X13),SUM(BslnAllctnCrrnt!$A$1-$W13),0)))","v":0},{"$f":"IF(AND($AK13=\"FSP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM($M13-$HK13),IF(AND($AK13=\"FSP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$W13,BslnAllctnCrrnt!$A$1<$X13),SUM($M13-$HK13),IF(AND($AK13=\"FSP3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$W13,BslnAllctnCrrnt!$A$1<$X13),SUM($M13-$HK13),0)))","v":0},{"$f":"IF(AND($AK13=\"FWP1\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$Q13,BslnAllctnCrrnt!$A$1<$R13),SUM(BslnAllctnCrrnt!$A$1-$Q13),IF(AND($AK13=\"FWP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$Q13,BslnAllctnCrrnt!$A$1<$R13),SUM(BslnAllctnCrrnt!$A$1-$Q13),IF(AND($AK13=\"FWP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),$J13,IF(AND(FctrChngDts!$A$2>=$D13,FctrChngDts!$B$2<$E13),IF(AND($AK13=\"SSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$Q13,BslnAllctnCrrnt!$A$1<$R13),SUM(BslnAllctnCrrnt!$A$1-$Q13),0),IF(AND($AK13=\"SSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),$J13,0)))))","v":0},{"$f":"IF(AND($AK13=\"FWP1\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$Q13,BslnAllctnCrrnt!$A$1<$R13),SUM($J13-$HM13),IF(AND($AK13=\"FWP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$Q13,BslnAllctnCrrnt!$A$1<$R13),SUM($J13-$HM13),IF(AND($AK13=\"FWP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM($J13-$HM13),IF(AND($AK13=\"SSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$Q13,BslnAllctnCrrnt!$A$1<$R13),SUM($J13-$HM13),IF(AND($AK13=\"SSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM($J13-$HM13),0)))))","v":0},{"$f":"IF(AND($AK13=\"FWP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$Q13,BslnAllctnCrrnt!$A$1<$R13),0,IF(AND($AK13=\"FWP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM(BslnAllctnCrrnt!$A$1-$T13),IF(AND($AK13=\"FWP2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM(BslnAllctnCrrnt!$A$1-$T13),IF(AND($AK13=\"FWP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM(BslnAllctnCrrnt!$A$1-$T13),IF(AND($AK13=\"FWP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$W13,BslnAllctnCrrnt!$A$1<$X13),$L13,IF(AND($AK13=\"SSP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM(BslnAllctnCrrnt!$A$1-$T13),IF(AND($AK13=\"SSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$Q13,BslnAllctnCrrnt!$A$1<$R13),0,IF(AND($AK13=\"SSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM(BslnAllctnCrrnt!$A$1-$T13),0))))))))","v":0},{"$f":"IF(AND($AK13=\"FWP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$Q13,BslnAllctnCrrnt!$A$1<$R13),SUM($L13-$HO13),IF(AND($AK13=\"FWP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM($L13-$HO13),IF(AND($AK13=\"FWP2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM($L13-$HO13),IF(AND($AK13=\"FWP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM($L13-$HO13),IF(AND($AK13=\"FWP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$W13,BslnAllctnCrrnt!$A$1<$X13),SUM($L13-$HO13),IF(AND($AK13=\"SSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$Q13,BslnAllctnCrrnt!$A$1<$R13),SUM($L13-$HO13),IF(AND($AK13=\"SSP1P2\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM($L13-$HO13),0)))))))","v":0},{"$f":"IF(AND($AK13=\"FWP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),0,IF(AND($AK13=\"FWP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$W13,BslnAllctnCrrnt!$A$1<$X13),SUM(BslnAllctnCrrnt!$A$1-$W13),IF(AND($AK13=\"FWP3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$W13,BslnAllctnCrrnt!$A$1<$X13),SUM(BslnAllctnCrrnt!$A$1-$W13),IF(AND($AK13=\"SSP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),0,IF(AND($AK13=\"SSP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$W13,BslnAllctnCrrnt!$A$1<$X13),SUM(BslnAllctnCrrnt!$A$1-$W13),0)))))","v":0},{"$f":"IF(AND($AK13=\"FWP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM($N13-$HQ13),IF(AND($AK13=\"FWP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$W13,BslnAllctnCrrnt!$A$1<$X13),SUM($N13-$HQ13),IF(AND($AK13=\"FWP3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$W13,BslnAllctnCrrnt!$A$1<$X13),SUM($N13-$HQ13),IF(AND($AK13=\"SSP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$T13,BslnAllctnCrrnt!$A$1<$U13),SUM($N13-$HQ13),IF(AND($AK13=\"SSP2P3\",$HF13=TRUE,BslnAllctnCrrnt!$A$1>=$W13,BslnAllctnCrrnt!$A$1<$X13),SUM($N13-$HQ13),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[13,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G14),0,IF($F14<=$G14,SUM($G14-$F14),IF($F14>$G14,SUM((Account!$L$2-Usage!$F14)+Usage!$G14+1))))","v":0},{"$f":"IF($Q14=0,0,IF($R14=0,0,IF(AND($Q14<FctrChngDts!$A$2,$R14>=FctrChngDts!$A$2),SUM($R14-FctrChngDts!$A$2+1),IF(AND($Q14>=FctrChngDts!$A$2,$R14>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q14),IF(AND($Q14>=FctrChngDts!$A$2,$R14<FctrChngDts!$B$2),SUM($R14-$Q14+1),0)))))","v":0},{"$f":"IF($Q14=0,0,IF($R14=0,0,IF(AND($Q14<FctrChngDts!$A$2,$R14>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q14),IF(AND($Q14<FctrChngDts!$A$2,$R14<FctrChngDts!$A$2),SUM($R14-$Q14+1),IF(AND($Q14>FctrChngDts!$A$2,$R14>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R14+1),0)))))","v":0},{"$f":"IF($T14=0,0,IF($U14=0,0,IF(AND($T14<FctrChngDts!$A$2,$U14>=FctrChngDts!$A$2),SUM($U14-FctrChngDts!$A$2+1),IF(AND($T14>=FctrChngDts!$A$2,$U14<FctrChngDts!$B$2),SUM($U14-$T14+1),IF(AND($T14>=FctrChngDts!$A$2,$U14>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T14)<0),0,IF(AND($T14>=FctrChngDts!$A$2,$U14>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T14),0))))))","v":0},{"$f":"IF($T14=0,0,IF($U14=0,0,IF(AND($T14<FctrChngDts!$A$2,$U14>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T14),IF(AND($T14>=FctrChngDts!$B$2,$U14>=FctrChngDts!$B$2),SUM($U14-$T14+1),IF(AND($T14<FctrChngDts!$A$2,$U14<FctrChngDts!$A$2),SUM($U14-$T14+1),IF(AND($T14>=FctrChngDts!$A$2,$U14>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U14+1),0))))))","v":0},{"$f":"IF($W14=0,0,IF($X14=0,0,IF(AND($W14>=FctrChngDts!$A$2,$X14>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W14)<0),0,IF(AND($W14>=FctrChngDts!$A$2,$X14>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W14),IF(AND($W14>=FctrChngDts!$A$2,$X14<FctrChngDts!$B$2),SUM($X14-$W14+1),IF(AND($W14<FctrChngDts!$A$2,$X14>=FctrChngDts!$A$2),SUM($X14-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W14=0,0,IF($X14=0,0,IF(AND($W14<FctrChngDts!$A$2,$X14<FctrChngDts!$A$2),SUM($X14-$W14+1),IF(AND($W14>=FctrChngDts!$A$2,$X14>=FctrChngDts!$B$2,SUM($X14-FctrChngDts!$B$2+1)<=$Y14),SUM($X14-FctrChngDts!$B$2+1),IF(AND($W14>=FctrChngDts!$A$2,$X14>=FctrChngDts!$B$2),SUM($X14-$W14+1),IF(AND($W14<FctrChngDts!$A$2,$X14>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W14),0))))))","v":0},{"$f":"IF(AND($D14>=FctrChngDts!$C$2,$E14<FctrChngDts!$E$2),\"1\",IF(AND($D14>=FctrChngDts!$E$2,$E14<FctrChngDts!$G$2),\"2\",IF(AND($D14>=FctrChngDts!$G$2,$E14<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D14>=FctrChngDts!$D$2,,IF(AND($D14>=FctrChngDts!$C$2,$D14<=FctrChngDts!$D$2),$D14,IF(AND($D14>=FctrChngDts!$C$2,$D14>=FctrChngDts!$D$2,$E14>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D14>FctrChngDts!$D$2,,IF($D14=FctrChngDts!$D$2,$D14,IF(AND($D14>=FctrChngDts!$C$2,$E14<FctrChngDts!$D$2),$E14,IF(AND($D14>=FctrChngDts!$C$2,$E14>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D14>=FctrChngDts!$D$2,$E14>=FctrChngDts!$D$2,$E14>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E14<FctrChngDts!$D$2,$E14<=FctrChngDts!$D$2),$E14,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D14<FctrChngDts!$E$2,$E14<FctrChngDts!$E$2),,IF($D14>FctrChngDts!$F$2,,IF(AND($D14>=FctrChngDts!$E$2,$D14<=FctrChngDts!$F$2),$D14,IF(AND($D14>=FctrChngDts!$E$2,$D14>=FctrChngDts!$F$2,$E14>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D14>FctrChngDts!$F$2,,IF($E14=FctrChngDts!$F$2,$E14,IF(AND($D14<FctrChngDts!$E$2,$E14<=FctrChngDts!$F$2),$E14,IF(AND($D14>=FctrChngDts!$E$2,$E14<FctrChngDts!$F$2),$E14,IF(AND($D14>=FctrChngDts!$E$2,$E14>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D14>=FctrChngDts!$F$2,$E14>=FctrChngDts!$F$2,$E14>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D14<FctrChngDts!$G$2,$E14<FctrChngDts!$G$2),,IF($D14>FctrChngDts!$H$2,,IF(AND($D14>=FctrChngDts!$G$2,$D14<=FctrChngDts!$H$2),$D14,IF(AND($D14>=FctrChngDts!$G$2,$D14>=FctrChngDts!$H$2,$E14>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D14>FctrChngDts!$H$2,,IF($E14=FctrChngDts!$H$2,$E14,IF(AND($D14<FctrChngDts!$G$2,$E14<=FctrChngDts!$H$2),$E14,IF(AND($D14>=FctrChngDts!$G$2,$E14<FctrChngDts!$H$2),$E14,IF(AND($D14>=FctrChngDts!$G$2,$E14>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D14>=FctrChngDts!$H$2,$E14>=FctrChngDts!$H$2,$E14>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A14,Tenant!$A14:$J313,6,FALSE)","v":0},{"$f":"VLOOKUP($A14,Tenant!$A14:$J313,7,FALSE)","v":0},{"$f":"VLOOKUP($A14,Tenant!$A14:$J313,10,FALSE)","v":0},0,{"$f":"IF(AND($AK14=\"FSP2\",$AJ14=FALSE,$HF14=FALSE),SUM($K14*FctrChngDts!$C$9),IF(AND($AK14=\"FSP2\",$AJ14=TRUE,$HF14=FALSE),SUM($K14*FctrChngDts!$C$10),IF(AND($AK14=\"FSP2P3\",$AJ14=FALSE,$HF14=FALSE),SUM(SUM($K14,$M14)*FctrChngDts!$C$9),IF(AND($AK14=\"FSP2P3\",$AJ14=TRUE,$HF14=FALSE),SUM(SUM($K14,$M14)*FctrChngDts!$C$10),IF(AND($AK14=\"FSP3\",$AJ14=FALSE,$HF14=FALSE),SUM($M14*FctrChngDts!$C$9),IF(AND($AK14=\"FSP3\",$AJ14=TRUE,$HF14=FALSE),SUM($M14*FctrChngDts!$C$10),IF(AND($AK14=\"FSP1\",$AJ14=FALSE,$HF14=FALSE),SUM($I14*FctrChngDts!$C$9),IF(AND($AK14=\"FSP1\",$AJ14=TRUE,$HF14=FALSE),SUM($I14*FctrChngDts!$C$10),IF(AND($AK14=\"FSP1P2\",$AJ14=FALSE,$HF14=FALSE),SUM(SUM($I14,$K14)*FctrChngDts!$C$9),IF(AND($AK14=\"FSP1P2\",$AJ14=TRUE,$HF14=FALSE),SUM(SUM($I14,$K14)*FctrChngDts!$C$10),IF(AND($Z14=\"Summer\",$AK14=\"SSP2P3\",$AJ14=FALSE,$HF14=FALSE),SUM(SUM(SUM(SUM($K14,$M14)*FctrChngDts!$C$9),SUM(SUM($L14,$N14)*FctrChngDts!$C$11))*$AF14),IF(AND($Z14=\"Summer\",$AK14=\"SSP2P3\",$AJ14=TRUE,$HF14=FALSE),SUM(SUM(SUM(SUM($K14,$M14)*FctrChngDts!$C$10),SUM(SUM($L14,$N14)*FctrChngDts!$C$12))*$AF14),IF(AND($Z14=\"Winter\",$AK14=\"SSP2P3\",$AJ14=FALSE,$HF14=FALSE),SUM(SUM(SUM(SUM($K14,$M14)*FctrChngDts!$C$9),SUM(SUM($L14,$N14)*FctrChngDts!$C$11))-$AO14),IF(AND($Z14=\"Winter\",$AK14=\"SSP2P3\",$AJ14=TRUE,$HF14=FALSE),SUM(SUM(SUM(SUM($K14,$M14)*FctrChngDts!$C$10),SUM(SUM($L14,$N14)*FctrChngDts!$C$12))-$AO14),IF(AND($Z14=\"Summer\",$AK14=\"SSP1P2\",$AJ14=FALSE,$HF14=FALSE),SUM(SUM(SUM(SUM($I14,$K14)*FctrChngDts!$C$9),SUM(SUM($J14,$L14)*FctrChngDts!$C$11))*$AF14),IF(AND($Z14=\"Summer\",$AK14=\"SSP1P2\",$AJ14=TRUE,$HF14=FALSE),SUM(SUM(SUM(SUM($I14,$K14)*FctrChngDts!$C$10),SUM(SUM($J14,$L14)*FctrChngDts!$C$12))*$AF14),IF(AND($Z14=\"Winter\",$AK14=\"SSP1P2\",$AJ14=FALSE,$HF14=FALSE),SUM(SUM(SUM(SUM($I14,$K14)*FctrChngDts!$C$9),SUM(SUM($J14,$L14)*FctrChngDts!$C$11))-$AO14),IF(AND($Z14=\"Winter\",$AK14=\"SSP1P2\",$AJ14=TRUE,$HF14=FALSE),SUM(SUM(SUM(SUM($I14,$K14)*FctrChngDts!$C$10),SUM(SUM($J14,$L14)*FctrChngDts!$C$12))-$AO14),IF(AND($AK14=\"FSP2\",$AJ14=FALSE,$HF14=TRUE),SUM(SUM($HI14*FctrChngDts!$B$9),SUM($HJ14*FctrChngDts!$C$9)),IF(AND($AK14=\"FSP2\",$AJ14=TRUE,$HF14=TRUE),SUM(SUM($HI14*FctrChngDts!$B$10),SUM($HJ14*FctrChngDts!$C$10)),IF(AND($AK14=\"FSP2P3\",$AJ14=FALSE,$HF14=TRUE),SUM(SUM(SUM($HI14,$HK14)*FctrChngDts!$B$9),SUM(SUM($HJ14,$HL14)*FctrChngDts!$C$9)),IF(AND($AK14=\"FSP2P3\",$AJ14=TRUE,$HF14=TRUE),SUM(SUM(SUM($HI14,$HK14)*FctrChngDts!$B$10),SUM(SUM($HJ14,$HL14)*FctrChngDts!$C$10)),IF(AND($AK14=\"FSP3\",$AJ14=FALSE,$HF14=TRUE),SUM(SUM($HK14*FctrChngDts!$B$9),SUM($HL14*FctrChngDts!$C$9)),IF(AND($AK14=\"FSP3\",$AJ14=TRUE,$HF14=TRUE),SUM(SUM($HK14*FctrChngDts!$B$10),SUM($HL14*FctrChngDts!$C$10)),IF(AND($AK14=\"FSP1\",$AJ14=FALSE,$HF14=TRUE),SUM(SUM($HG14*FctrChngDts!$B$9),SUM($HH14*FctrChngDts!$C$9)),IF(AND($AK14=\"FSP1\",$AJ14=TRUE,$HF14=TRUE),SUM(SUM($HG14*FctrChngDts!$B$10),SUM($HH14*FctrChngDts!$C$10)),IF(AND($AK14=\"FSP1P2\",$AJ14=FALSE,$HF14=TRUE),SUM(SUM(SUM($HG14,$HI14)*FctrChngDts!$B$9),SUM(SUM($HH14,$HJ14)*FctrChngDts!$C$9)),IF(AND($AK14=\"FSP1P2\",$AJ14=TRUE,$HF14=TRUE),SUM(SUM(SUM($HG14,$HI14)*FctrChngDts!$B$10),SUM(SUM($HG14,$HI14)*FctrChngDts!$C$10)),IF(AND($Z14=\"Summer\",$AK14=\"SSP2P3\",$AJ14=FALSE,$HF14=TRUE),SUM(SUM(SUM(SUM($HI14,$HK14)*FctrChngDts!$B$9),SUM(SUM($HJ14,$HL14)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO14,$HQ14)*FctrChngDts!$B$11),SUM(SUM($HP14,$HR14)*FctrChngDts!$C$11))*$AF14),IF(AND($Z14=\"Summer\",$AK14=\"SSP2P3\",$AJ14=TRUE,$HF14=TRUE),SUM(SUM(SUM(SUM($HI14,$HK14)*FctrChngDts!$B$10),SUM(SUM($HJ14,$HL14)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO14,$HQ14)*FctrChngDts!$B$12),SUM(SUM($HP14,$HR14)*FctrChngDts!$C$12))*$AF14),IF(AND($Z14=\"Winter\",$AK14=\"SSP2P3\",$AJ14=FALSE,$HF14=TRUE),SUM(SUM(SUM(SUM($HI14,$HK14)*FctrChngDts!$B$9),SUM(SUM($HJ14,$HL14)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO14,$HQ14)*FctrChngDts!$B$11),SUM(SUM($HP14,$HR14)*FctrChngDts!$C$11))-$AO14),IF(AND($Z14=\"Winter\",$AK14=\"SSP2P3\",$AJ14=TRUE,$HF14=TRUE),SUM(SUM(SUM(SUM($HI14,$HK14)*FctrChngDts!$B$10),SUM(SUM($HO14,$HQ14)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO14,$HQ14)*FctrChngDts!$B$12),SUM(SUM($HP14,$HR14)*FctrChngDts!$C$12))-$AO14),IF(AND($Z14=\"Summer\",$AK14=\"SSP1P2\",$AJ14=FALSE,$HF14=TRUE),SUM(SUM(SUM(SUM($HG14,$HI14)*FctrChngDts!$B$9),SUM(SUM($HH14,$HJ14)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM14,$HO14)*FctrChngDts!$B$11),SUM(SUM($HN14,$HP14)*FctrChngDts!$C$11))*$AF14),IF(AND($Z14=\"Summer\",$AK14=\"SSP1P2\",$AJ14=TRUE,$HF14=TRUE),SUM(SUM(SUM(SUM($HG14,$HI14)*FctrChngDts!$B$10),SUM(SUM($HH14,$HJ14)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM14,$HO14)*FctrChngDts!$B$12),SUM(SUM($HN14,$HP14)*FctrChngDts!$C$12))*$AF14),IF(AND($Z14=\"Winter\",$AK14=\"SSP1P2\",$AJ14=FALSE,$HF14=TRUE),SUM(SUM(SUM(SUM($HG14,$HI14)*FctrChngDts!$B$9),SUM(SUM($HH14,$HJ14)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM14,$HO14)*FctrChngDts!$B$11),SUM(SUM($HN14,$HP14)*FctrChngDts!$C$11))-$AO14),IF(AND($Z14=\"Winter\",$AK14=\"SSP1P2\",$AJ14=TRUE,$HF14=TRUE),SUM(SUM(SUM(SUM($HG14,$HI14)*FctrChngDts!$B$10),SUM(SUM($HH14,$HJ14)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM14,$HO14)*FctrChngDts!$B$12),SUM(SUM($HN14,$HP14)*FctrChngDts!$C$12))-$AO14),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK14=\"FWP1\",$AJ14=FALSE,$HF14=FALSE),SUM($J14*FctrChngDts!$C$11),IF(AND($AK14=\"FWP1\",$AJ14=TRUE,$HF14=FALSE),SUM($J14*FctrChngDts!$C$12),IF(AND($AK14=\"FWP1P2\",$AJ14=FALSE,$HF14=FALSE),SUM(SUM($J14,$L14)*FctrChngDts!$C$11),IF(AND($AK14=\"FWP1P2\",$AJ14=TRUE,$HF14=FALSE),SUM(SUM($J14,$L14)*FctrChngDts!$C$12),IF(AND($AK14=\"FWP2\",$AJ14=FALSE,$HF14=FALSE),SUM($L14*FctrChngDts!$C$11),IF(AND($AK14=\"FWP2\",$AJ14=TRUE,$HF14=FALSE),SUM($L14*FctrChngDts!$C$12),IF(AND($AK14=\"FWP2P3\",$AJ14=FALSE,$HF14=FALSE),SUM(SUM($L14,$N14)*FctrChngDts!$C$11),IF(AND($AK14=\"FWP2P3\",$AJ14=TRUE,$HF14=FALSE),SUM(SUM($L14,$N14)*FctrChngDts!$C$12),IF(AND($AK14=\"FWP3\",$AJ14=FALSE,$HF14=FALSE),SUM($N14*FctrChngDts!$C$11),IF(AND($AK14=\"FWP3\",$AJ14=TRUE,$HF14=FALSE),SUM($N14*FctrChngDts!$C$12),IF(AND($Z14=\"Winter\",$AK14=\"SSP1P2\",$AJ14=FALSE,$HF14=FALSE),SUM(SUM(SUM($I14,$K14)*FctrChngDts!$C$9),SUM(SUM($J14,$L14)*FctrChngDts!$C$11))*$AG14,IF(AND($Z14=\"Winter\",$AK14=\"SSP1P2\",$AJ14=TRUE,$HF14=FALSE),SUM(SUM(SUM($I14,$K14)*FctrChngDts!$B$10),SUM(SUM($J14,$L14)*FctrChngDts!$B$12))*$AG14,IF(AND($Z14=\"Summer\",$AK14=\"SSP1P2\",$AJ14=FALSE,$HF14=FALSE),SUM(SUM(SUM($I14,$K14)*FctrChngDts!$B$9),SUM(SUM($J14,$L14)*FctrChngDts!$B$11))-$AJ14,IF(AND($Z14=\"Summer\",$AK14=\"SSP1P2\",$AJ14=TRUE,$HF14=FALSE),SUM(SUM(SUM($I14,$K14)*FctrChngDts!$C$10),SUM(SUM($J14,$L14)*FctrChngDts!$C$12))-$AJ14,IF(AND($Z14=\"Winter\",$AK14=\"SSP2P3\",$AJ14=FALSE,$HF14=FALSE),SUM(SUM(SUM($K14,$M14)*FctrChngDts!$C$9),SUM(SUM($L14,$N14)*FctrChngDts!$C$11))*$AG14,IF(AND($Z14=\"Winter\",$AK14=\"SSP2P3\",$AJ14=TRUE,$HF14=FALSE),SUM(SUM(SUM($K14,$M14)*FctrChngDts!$C$10),SUM(SUM($L14,$N14)*FctrChngDts!$C$12))*$AG14,IF(AND($Z14=\"Summer\",$AK14=\"SSP2P3\",$AJ14=FALSE,$HF14=FALSE),SUM(SUM(SUM($K14,$M14)*FctrChngDts!$C$9),SUM(SUM($L14,$N14)*FctrChngDts!$C$11))-$AJ14,IF(AND($Z14=\"Summer\",$AK14=\"SSP2P3\",$AJ14=TRUE,$HF14=FALSE),SUM(SUM(SUM($K14,$M14)*FctrChngDts!$C$10),SUM(SUM($L14,$N14)*FctrChngDts!$C$12))-$AJ14,IF(AND($AK14=\"FWP1\",$AJ14=FALSE,$HF14=TRUE),SUM(SUM($HM14*FctrChngDts!$B$11),SUM($HN14*FctrChngDts!$C$11)),IF(AND($AK14=\"FWP1\",$AJ14=TRUE,$HF14=TRUE),SUM(SUM($HM14*FctrChngDts!$B$12),SUM($HN14*FctrChngDts!$C$12)),IF(AND($AK14=\"FWP1P2\",$AJ14=FALSE,$HF14=TRUE),SUM(SUM(SUM($HM14,$HO14)*FctrChngDts!$B$11),SUM(SUM($HN14,$HP14)*FctrChngDts!$C$11)),IF(AND($AK14=\"FWP1P2\",$AJ14=TRUE,$HF14=TRUE),SUM(SUM(SUM($HM14,$KP14)*FctrChngDts!$C$12),SUM(SUM($HN14,$HP14)*FctrChngDts!$C$12)),IF(AND($AK14=\"FWP2\",$AJ14=FALSE,$HF14=TRUE),SUM(SUM($HO14*FctrChngDts!$B$11),SUM($HO14*FctrChngDts!$C$11)),IF(AND($AK14=\"FWP2\",$AJ14=TRUE,$HF14=TRUE),SUM(SUM($HO14*FctrChngDts!$B$12),SUM($HO14*FctrChngDts!$C$12)),IF(AND($AK14=\"FWP2P3\",$AJ14=FALSE,$HF14=TRUE),SUM(SUM(SUM($HO14,$HQ14)*FctrChngDts!$C$11),SUM(SUM($HP14,$HR14)*FctrChngDts!$C$11)),IF(AND($AK14=\"FWP2P3\",$AJ14=TRUE,$HF14=TRUE),SUM(SUM(SUM($HO14,$HQ14)*FctrChngDts!$C$12),SUM(SUM($HP14,$HR14)*FctrChngDts!$C$12)),IF(AND($AK14=\"FWP3\",$AJ14=FALSE,$HF14=TRUE),SUM(SUM($HQ14*FctrChngDts!$B$11),SUM($HR14*FctrChngDts!$C$11)),IF(AND($AK14=\"FWP3\",$AJ14=TRUE,$HF14=TRUE),SUM(SUM($HQ14*FctrChngDts!$B$12),SUM($HR14*FctrChngDts!$C$12)),IF(AND($Z14=\"Winter\",$AK14=\"SSP1P2\",$AJ14=FALSE,$HF14=TRUE),SUM(SUM(SUM(SUM($HG14,$HI14)*FctrChngDts!$B$9),SUM(SUM($HH14,$HJ14)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM14,$HO14)*FctrChngDts!$B$11),SUM(SUM($HN14,$HP14)*FctrChngDts!$C$11))*$AG14),IF(AND($Z14=\"Winter\",$AK14=\"SSP1P2\",$AJ14=TRUE,$HF14=TRUE),SUM(SUM(SUM(SUM($HG14,$HI14)*FctrChngDts!$B$10), SUM(SUM($HH14,$HJ14)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM14,$HO14)*FctrChngDts!$B$12),SUM(SUM($HN14,$HP14)*FctrChngDts!$C$12))*$AG14),IF(AND($Z14=\"Summer\",$AK14=\"SSP1P2\",$AJ14=FALSE,$HF14=TRUE),SUM(SUM(SUM(SUM($HG14,$HI14)*FctrChngDts!$B$9),SUM(SUM($HH14,$HJ14)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM14,$HO14)*FctrChngDts!$B$11),SUM(SUM($HN14,$HP14)*FctrChngDts!$C$11))-$AJ14),IF(AND($Z14=\"Summer\",$AK14=\"SSP1P2\",$AJ14=TRUE,$HF14=TRUE),SUM(SUM(SUM(SUM($HG14,$HI14)*FctrChngDts!$B$10),SUM(SUM($HH14,$HJ14)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM14,$HO14)*FctrChngDts!$B$12),SUM(SUM($HN14,$HP14)*FctrChngDts!$C$12))-$AJ14),IF(AND($Z14=\"Winter\",$AK14=\"SSP2P3\",$AJ14=FALSE,$HF14=TRUE),SUM(SUM(SUM(SUM($HI14,$HK14)*FctrChngDts!$B$9),SUM(SUM($HJ14,$HL14)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO14,$HQ14)*FctrChngDts!$B$11),SUM(SUM($HP14,$HR14)*FctrChngDts!$C$11))*$AG14),IF(AND($Z14=\"Winter\",$AK14=\"SSP2P3\",$AJ14=TRUE,$HF14=TRUE),SUM(SUM(SUM(SUM($HI14,$HK14)*FctrChngDts!$B$10), SUM(SUM($HJ14,$HL14)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO14,$HQ14)*FctrChngDts!$B$12),SUM(SUM($HP14,$HR14)*FctrChngDts!$C$12))*$AG14),IF(AND($Z14=\"Summer\",$AK14=\"SSP2P3\",$AJ14=FALSE,$HF14=TRUE),SUM(SUM(SUM(SUM($HI14,$HK14)*FctrChngDts!$B$9),SUM(SUM($HJ14,$HL14)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO14,$HQ14)*FctrChngDts!$B$11),SUM(SUM($HP14,$HR14)*FctrChngDts!$C$11))-$AJ14),IF(AND($Z14=\"Summer\",$AK14=\"SSP2P3\",$AJ14=TRUE,$HF14=TRUE),SUM(SUM(SUM(SUM($HI14,$HK14)*FctrChngDts!$B$10), SUM(SUM($HJ14,$HL14)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO14,$HQ14)*FctrChngDts!$B$12),SUM(SUM($HP14,$HR14)*FctrChngDts!$C$12))-$AJ14),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK14=\"FSP1\",$AH14=TRUE,SUM(SUM(SUM($AI14*FctrChngDts!$B$13)*I14),$AR14)>$AD14),$AD14,IF(AND($AK14=\"FSP1\",$AH14=TRUE,SUM(SUM(SUM($AI14*FctrChngDts!$B$13)*$I14),$AR14)<=$AD14),SUM(SUM(SUM($AI14*FctrChngDts!$B$13)*$I14),$AR14),IF(AND($Z14=\"Summer\",$AK14=\"SSP1\",$AH14=TRUE,SUM(SUM(SUM(SUM($I14,$J14)*SUM($AI14*FctrChngDts!$B$13))*$AF14),$AR14)>$AD14),$AD14,IF(AND($Z14=\"Summer\",$AK14=\"SSP1\",$AH14=TRUE,SUM(SUM(SUM(SUM($I14,$J14)*SUM($AI14*FctrChngDts!$B$13))*$AF14),$AR14)<=$AD14),SUM(SUM(SUM(SUM($I14,$J14)*SUM($AI14*FctrChngDts!$B$13))*$AF14),$AR14),IF(AND($Z14=\"Winter\",$AK14=\"SSP1\",$AH14=TRUE,SUM(SUM(SUM(SUM($I14,$J14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AU14:$AW14)),$AR14)>$AD14),$AD14,IF(AND($Z14=\"Winter\",$AK14=\"SSP1\",$AH14=TRUE,SUM(SUM(SUM(SUM($I14,$J14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AU14:$AW14)),$AR14)<=$AD14),SUM(SUM(SUM(SUM($I14,$J14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AU14:$AW14)),$AR14),IF(AND($AK14=\"FSP1P2\",$AH14=TRUE,SUM(SUM(SUM(SUM($I14,$K14)*SUM($AI14*FctrChngDts!$B$13))*$AF14),$AR14)>$AD14),$AD14,IF(AND($AK14=\"FSP1P2\",$AH14=TRUE,SUM(SUM(SUM(SUM($I14,$K14)*SUM($AI14*FctrChngDts!$B$13))*$AF14),$AR14)<=$AD14),SUM(SUM(SUM(SUM($I14,$K14)*SUM($AI14*FctrChngDts!$B$13))*$AF14),$AR14),IF(AND($Z14=\"Summer\",$AK14=\"SSP1P2\",$AH14=TRUE,SUM(SUM(SUM(SUM($I14,$K14,$J14,$L14)*SUM($AI14*FctrChngDts!$B$13))*$AF14),$AR14)>$AD14),$AD14,IF(AND($Z14=\"Summer\",$AK14=\"SSP1P2\",$AH14=TRUE,SUM(SUM(SUM(SUM($I14,$K14,$J14,$L14)*SUM($AI14*FctrChngDts!$B$13))*$AF14),$AR14)<=$AD14),SUM(SUM(SUM(SUM($I14,$K14,$J14,$L14)*SUM($AI14*FctrChngDts!$B$13))*$AF14),$AR14),IF(AND($Z14=\"Winter\",$AK14=\"SSP1P2\",$AH14=TRUE,SUM(SUM(SUM(SUM($I14,$K14,$J14,$L14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AU14:$AW14)),$AR14)>$AD14),$AD14,IF(AND($Z14=\"Winter\",$AK14=\"SSP1P2\",$AH14=TRUE,SUM(SUM(SUM(SUM($I14,$K14,$J14,$L14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AU14:$AW14)),$AR14)<=$AD14),MIN($AD14,SUM($AL14,SUM(SUM(SUM(SUM($I14,$K14,$J14,$L14)*SUM($AI14*FctrChngDts!$B$13))*$AF14)))),IF(AND($AK14=\"FSP2\",$AH14=TRUE,SUM(SUM(SUM($AI14*FctrChngDts!$B$13)*$K14),$AR14)>$AD14),$AD14,IF(AND($AK14=\"FSP2\",$AH14=TRUE,SUM(SUM(SUM($AI14*FctrChngDts!$B$13)*$K14),$AR14)<=$AD14),SUM(SUM(SUM($AI14*FctrChngDts!$B$13)*$K14),$AR14),IF(AND($Z14=\"Summer\",$AK14=\"SSP2\",$AH14=TRUE,SUM(SUM(SUM(SUM($K14,$L14)*SUM($AI14*FctrChngDts!$B$13))*$AF14),$AR14)>$AD14),$AD14,IF(AND($Z14=\"Summer\",$AK14=\"SSP2\",$AH14=TRUE,SUM(SUM(SUM(SUM($K14,$L14)*SUM($AI14*FctrChngDts!$B$13))*$AF14),$AR14)<=$AD14),SUM(SUM(SUM(SUM($K14,$L14)*SUM($AI14*FctrChngDts!$B$13))*$AF14),$AR14),IF(AND($Z14=\"Winter\",$AK14=\"SSP2\",$AH14=TRUE,SUM(SUM(SUM(SUM($K14,$L14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AU14:$AW14)),$AR14)>$AD14),$AD14,IF(AND($Z14=\"Winter\",$AK14=\"SSP2\",$AH14=TRUE,SUM(SUM(SUM(SUM($K14,$L14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AU14:$AW14)),$AR14)<=$AD14),SUM(SUM(SUM(SUM($K14,$L14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AU14:$AW14)),$AR14),IF(AND($AK14=\"FSP2P3\",$AH14=TRUE,SUM(SUM(SUM(SUM($K14,$M14)*SUM($AI14*FctrChngDts!$B$13))*$AF14),$AR14)>$AD14),$AD14,IF(AND($AK14=\"FSP2P3\",$AH14=TRUE,SUM(SUM(SUM(SUM($K14,$M14)*SUM($AI14*FctrChngDts!$B$13))*$AF14),$AR14)<=$AD14),SUM(SUM(SUM(SUM($K14,$M14)*SUM($AI14*FctrChngDts!$B$13))*$AF14),$AR14),IF(AND($Z14=\"Summer\",$AK14=\"SSP2P3\",$AH14=TRUE,SUM(SUM(SUM(SUM($K14,$L14,$M14,$N14)*SUM($AI14*FctrChngDts!$B$13))*$AF14),$AR14)>$AD14),$AD14,IF(AND($Z14=\"Summer\",$AK14=\"SSP2P3\",$AH14=TRUE,SUM(SUM(SUM(SUM($K14,$L14,$M14,$N14)*SUM($AI14*FctrChngDts!$B$13))*$AF14),$AR14)<=$AD14),SUM(SUM(SUM(SUM($K14,$L14,$M14,$N14)*SUM($AI14*FctrChngDts!$B$13))*$AF14),$AR14),IF(AND($Z14=\"Winter\",$AK14=\"SSP2P3\",$AH14=TRUE,SUM(SUM(SUM(SUM($K14,$L14,$M14,$N14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AU14:$AW14)),$AR14)>$AD14),$AD14,IF(AND($Z14=\"Winter\",$AK14=\"SSP2P3\",$AH14=TRUE,SUM(SUM(SUM(SUM($K14,$L14,$M14,$N14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AU14:$AW14)),$AR14)<=$AD14),SUM(SUM(SUM(SUM($K14,$L14,$M14,$N14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AU14:$AW14)),$AR14),IF(AND($AK14=\"FSP3\",$AH14=TRUE,SUM(SUM(SUM($AI14*FctrChngDts!$B$13)*$M14),$AR14)>$AD14),$AD14,IF(AND($AK14=\"FSP3\",$AH14=TRUE,SUM(SUM(SUM($AI14*FctrChngDts!$B$13)*$M14),$AR14)<=$AD14),SUM(SUM(SUM($AI14*FctrChngDts!$B$13)*$M14),$AR14),IF(AND($Z14=\"Summer\",$AK14=\"SSP3\",$AH14=TRUE,SUM(SUM(SUM(SUM($M14,$N14)*SUM($AI14*FctrChngDts!$B$13))*$AF14),$AR14)>$AD14),$AD14,IF(AND($Z14=\"Summer\",$AK14=\"SSP3\",$AH14=TRUE,SUM(SUM(SUM(SUM($M14,$N14)*SUM($AI14*FctrChngDts!$B$13))*$AF14),$AR14)<=$AD14),SUM(SUM(SUM(SUM($M14,$N14)*SUM($AI14*FctrChngDts!$B$13))*$AF14),$AR14),IF(AND($Z14=\"Winter\",$AK14=\"SSP3\",$AH14=TRUE,SUM(SUM(SUM(SUM($M14,$N14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AU14:$AW14)),$AR14)>$AD14),$AD14,IF(AND($Z14=\"Winter\",$AK14=\"SSP3\",$AH14=TRUE,SUM(SUM(SUM(SUM($M14,$N14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AU14:$AW14)),$AR14)<=$AD14),SUM(SUM(SUM(SUM($M14,$N14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AU14:$AW14)),$AR14),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK14=\"FWP1\",$AH14=TRUE,SUM(SUM(SUM($AI14*FctrChngDts!$B$13)*$J14),$AU14)>$AE14),$AE14,IF(AND($AK14=\"FWP1\",$AH14=TRUE,SUM(SUM(SUM($AI14*FctrChngDts!$B$13)*$J14),$AU14)<=$AE14),SUM(SUM(SUM($AI14*FctrChngDts!$B$13)*$J14),$AU14),IF(AND($Z14=\"Winter\",$AK14=\"SSP1\",$AH14=TRUE,SUM(SUM(SUM(SUM($I14,$J14)*SUM($AI14*FctrChngDts!$B$13))*$AG14),$AU14)>$AE14),$AE14,IF(AND($Z14=\"Winter\",$AK14=\"SSP1\",$AH14=TRUE,SUM(SUM(SUM(SUM($I14,$J14)*SUM($AI14*FctrChngDts!$B$13))*$AG14),$AU14)<=$AE14),SUM(SUM(SUM(SUM($I14,$J14)*SUM($AI14*FctrChngDts!$B$13))*$AG14),$AU14),IF(AND($Z14=\"Summer\",$AK14=\"SSP1\",$AH14=TRUE,SUM(SUM(SUM(SUM($I14,$J14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AR14:$AT14)),$AU14)>$AE14),$AE14,IF(AND($Z14=\"Summer\",$AK14=\"SSP1\",$AH14=TRUE,SUM(SUM(SUM(SUM($I14,$J14)*SUM($AI14*FctrChngDts!$B$13))- SUM($AR14:$AT14)),$AU14)<=$AE14),SUM(SUM(SUM(SUM($I14,$J14)*SUM($AI14*FctrChngDts!$B$13))- SUM($AR14:$AT14)),$AU14),IF(AND($AK14=\"FWP1P2\",$AH14=TRUE,SUM(SUM(SUM(SUM($J14,$L14)*SUM($AI14*FctrChngDts!$B$13))*$AG14),$AU14)>$AE14),$AE14,IF(AND($AK14=\"FWP1P2\",$AH14=TRUE,SUM(SUM(SUM(SUM($J14,$L14)*SUM($AI14*FctrChngDts!$B$13))*$AG14),$AU14)<=$AE14),SUM(SUM(SUM(SUM($J14,$L14)*SUM($AI14*FctrChngDts!$B$13))*$AG14),$AU14),IF(AND($Z14=\"Winter\",$AK14=\"SSP1P2\",$AH14=TRUE,SUM(SUM(SUM(SUM($I14,$K14,$J14,$L14)*SUM($AI14*FctrChngDts!$B$13))*$AG14),$AU14)>$AE14),$AE14,IF(AND($Z14=\"Winter\",$AK14=\"SSP1P2\",$AH14=TRUE,SUM(SUM(SUM(SUM($I14,$K14,$J14,$L14)*SUM($AI14*FctrChngDts!$B$13))*$AG14),$AU14)<=$AE14),SUM(SUM(SUM(SUM($I14,$K14,$J14,$L14)*SUM($AI14*FctrChngDts!$B$13))*$AG14),$AU14),IF(AND($Z14=\"Summer\",$AK14=\"SSP1P2\",$AH14=TRUE,SUM(SUM(SUM(SUM($I14,$K14,$J14,$L14)*SUM($AI14*FctrChngDts!$B$13))- SUM($AR14:$AT14)),$AU14)>$AE14),$AE14,IF(AND($Z14=\"Summer\",$AK14=\"SSP1P2\",$AH14=TRUE,SUM(SUM(SUM(SUM($I14,$K14,$J14,$L14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AR14:$AT14)),$AU14)<=$AE14),SUM(SUM(SUM(SUM($I14,$K14,$J14,$L14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AR14:$AT14)),$AU14),IF(AND($AK14=\"FWP2\",$AH14=TRUE,SUM(SUM(SUM($AI14*FctrChngDts!$B$13)*$L14),$AU14)>$AE14),$AE14,IF(AND($AK14=\"FWP2\",$AH14=TRUE,SUM(SUM(SUM($AI14*FctrChngDts!$B$13)*$L14),$AU14)<=$AE14),SUM(SUM(SUM($AI14*FctrChngDts!$B$13)*$L14),$AU14),IF(AND($Z14=\"Winter\",$AK14=\"SSP2\",$AH14=TRUE,SUM(SUM(SUM(SUM($K14,$L14)*SUM($AI14*FctrChngDts!$B$13))*$AG14),$AU14)>$AE14),$AE14,IF(AND($Z14=\"Winter\",$AK14=\"SSP2\",$AH14=TRUE,SUM(SUM(SUM(SUM($K14,$L14)*SUM($AI14*FctrChngDts!$B$13))*$AG14),$AU14)<=$AE14),SUM(SUM(SUM(SUM($K14,$L14)*SUM($AI14*FctrChngDts!$B$13))*$AG14),$AU14),IF(AND($Z14=\"Summer\",$AK14=\"SSP2\",$AH14=TRUE,SUM(SUM(SUM(SUM($K14,$L14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AR14:$AT14)),$AU14)>$AE14),$AE14,IF(AND($Z14=\"Summer\",$AK14=\"SSP2\",$AH14=TRUE,SUM(SUM(SUM(SUM($K14,$L14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AR14:$AT14)),$AU14)<=$AE14),SUM(SUM(SUM(SUM($K14,$L14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AR14:$AT14)),$AU14),IF(AND($AK14=\"FWP2P3\",$AH14=TRUE,SUM(SUM(SUM(SUM($L14,$N14)*SUM($AI14*FctrChngDts!$B$13))*$AG14),$AU14)>$AE14),$AE14,IF(AND($AK14=\"FWP2P3\",$AH14=TRUE,SUM(SUM(SUM(SUM($L14,$N14)*SUM($AI14*FctrChngDts!$B$13))*$AG14),$AU14)<=$AE14),SUM(SUM(SUM(SUM($L14,$N14)*SUM($AI14*FctrChngDts!$B$13))*$AG14),$AU14),IF(AND($Z14=\"Winter\",$AK14=\"SSP2P3\",$AH14=TRUE,SUM(SUM(SUM(SUM($K14,$L14,$M14,$N14)*SUM($AI14*FctrChngDts!$B$13))*$AG14),$AU14)>$AE14),$AE14,IF(AND($Z14=\"Winter\",$AK14=\"SSP2P3\",$AH14=TRUE,SUM(SUM(SUM(SUM($K14,$L14,$M14,$N14)*SUM($AI14*FctrChngDts!$B$13))*$AG14),$AU14)<=$AE14),SUM(SUM(SUM(SUM($K14,$L14,$M14,$N14)*SUM($AI14*FctrChngDts!$B$13))*$AG14),$AU14),IF(AND($Z14=\"Summer\",$AK14=\"SSP2P3\",$AH14=TRUE,SUM(SUM(SUM(SUM($K14,$L14,$M14,$N14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AR14:$AT14)),$AU14)>$AE14),$AE14,IF(AND($Z14=\"Summer\",$AK14=\"SSP2P3\",$AH14=TRUE,SUM(SUM(SUM(SUM($K14,$L14,$M14,$N14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AR14:$AT14)),$AU14)<=$AE14),SUM(SUM(SUM(SUM($K14,$L14,$M14,$N14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AR14:$AT14)),$AU14),IF(AND($AK14=\"FWP3\",$AH14=TRUE,SUM(SUM(SUM($AI14*FctrChngDts!$B$13)*$N14),$AU14)>$AE14),$AE14,IF(AND($AK14=\"FWP3\",$AH14=TRUE,SUM(SUM(SUM($AI14*FctrChngDts!$B$13)*$N14),$AU14)<=$AE14),SUM(SUM(SUM($AI14*FctrChngDts!$B$13)*$N14),$AU14),IF(AND($Z14=\"Winter\",$AK14=\"SSP3\",$AH14=TRUE,SUM(SUM(SUM(SUM($M14,$N14)*SUM($AI14*FctrChngDts!$B$13))*$AG14),$AU14)>$AE14),$AE14,IF(AND($Z14=\"Winter\",$AK14=\"SSP3\",$AH14=TRUE,SUM(SUM(SUM(SUM($M14,$N14)*SUM($AI14*FctrChngDts!$B$13))*$AG14),$AU14)<=$AE14),SUM(SUM(SUM(SUM($M14,$N14)*SUM($AI14*FctrChngDts!$B$13))*$AG14),$AU14),IF(AND($Z14=\"Summer\",$AK14=\"SSP3\",$AH14=TRUE,SUM(SUM(SUM(SUM($M14,$N14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AR14:$AT14)),$AU14)>$AE14),$AE14,IF(AND($Z14=\"Summer\",$AK14=\"SSP3\",$AH14=TRUE,SUM(SUM(SUM(SUM($M14,$N14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AR14:$AT14)),$AU14)<=$AE14),SUM(SUM(SUM(SUM($M14,$N14)*SUM($AI14*FctrChngDts!$B$13))-SUM($AR14:$AT14)),$AU14),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I14>0,$AH14=FALSE),SUM($AR14*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I14>0,$AH14=TRUE),SUM($AX14*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I14>0,$AH14=FALSE),SUM($AS14*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I14>0,$AH14=TRUE),SUM($AY14*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I14>0,$AH14=FALSE),SUM($AT14*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I14>0,$AH14=TRUE),SUM($AZ14*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J14>0,$AH14=FALSE),SUM($AU14*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J14>0,$AH14=TRUE),SUM($BA14*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J14>0,$AH14=FALSE),SUM($AV14*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J14>0,$AH14=TRUE),SUM($BB14*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J14>0,$AH14=FALSE),SUM($AW14*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J14>0,$AH14=TRUE),SUM($BC14*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K14>0,$AH14=FALSE),SUM($AR14*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K14>0,$AH14=TRUE),SUM($AX14*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K14>0,$AH14=FALSE),SUM($AS14*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K14>0,$AH14=TRUE),SUM($AY14*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K14>0,$AH14=FALSE),SUM($AT14*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K14>0,$AH14=TRUE),SUM($AZ14*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L14>0,$AH14=FALSE),SUM($AU14*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L14>0,$AH14=TRUE),SUM($BA14*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L14>0,$AH14=FALSE),SUM($AV14*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L14>0,$AH14=TRUE),SUM($BB14*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L14>0,$AH14=FALSE),SUM($AW14*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L14>0,$AH14=TRUE),SUM($BC14*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M14>0,$AH14=FALSE),SUM($AR14*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M14>0,$AH14=TRUE),SUM($AX14*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M14>0,$AH14=FALSE),SUM($AS14*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M14>0,$AH14=TRUE),SUM($AY14*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M14>0,$AH14=FALSE),SUM($AT14*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M14>0,$AH14=TRUE),SUM($AZ14*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N14>0,$AH14=FALSE),SUM($AU14*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N14>0,$AH14=TRUE),SUM($BA14*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N14>0,$AH14=FALSE),SUM($AV14*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N14>0,$AH14=TRUE),SUM($BB14*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N14>0,$AH14=FALSE),SUM($AW14*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N14>0,$AH14=TRUE),SUM($BC14*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I14=0,0,IF(AND($I14>0,$K14>0,$AH14=FALSE),SUM($AR14/$P14*$I14),IF(AND($I14>0,$K14=0,$AH14=FALSE),$AR14,IF(AND($I14>0,$K14>0,$AH14=TRUE),ROUND(MIN($HU14,SUM(SUM($I14,$K14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA14,SUM(SUM($I14,$K14)*(FctrChngDts!$B$13)*$AI14)*$IA14)),0),IF(AND($I14>0,$K14=0,$AH14=TRUE),$AX14))))),0)","v":0},{"$f":"ROUND(IF($I14=0,0,IF(AND($I14>0,$K14>0,$AH14=FALSE),SUM($AS14/$P14*$I14),IF(AND($I14>0,$K14=0,$AH14=FALSE),$AS14,IF(AND($I14>0,$K14>0,$AH14=TRUE),ROUND(MIN(SUM($HU14-$BW14),SUM(SUM($I14,$K14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA14)*3),0),IF(AND($I14>0,$K14=0,$AH14=TRUE),$AY14))))),0)","v":0},0,{"$f":"IF($J14=0,0,IF(AND($J14>0,$L14=0,$N14=0,$AH14=FALSE,$AJ14=FALSE),ROUND(MIN($HX14,SUM($AU14,$BA14)),0),IF(AND($J14>0,$L14=0,$N14=0,$AH14=TRUE,$AJ14=FALSE),ROUND(MIN($HX14,SUM($AU14,SUM($J14*$AI14*FctrChngDts!$B$13))),0),IF(AND($J14>0,$L14>0,$N14=0,$AH14=FALSE,$AJ14=FALSE),ROUND(MIN($HX14,SUM(SUM($J14,$L14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA14,SUM(SUM($J14,$L14)*(FctrChngDts!$B$13)*$AI14)*$IA14)),0),IF(AND($J14>0,$L14>0,$N14=0,$AH14=TRUE,$AJ14=FALSE),ROUND(MIN($HX14,SUM(SUM(SUM(SUM($J14,$L14)*FctrChngDts!$C$11*$IA14),SUM(SUM($J14,$L14)*SUM(FctrChngDts!$B$13*$AI14)*$IA14)))),0),IF(AND($J14>0,$L14=0,$N14=0,$AH14=FALSE,$AJ14=TRUE),ROUND(MIN($HX14,SUM($AU14,$BA14)),0),IF(AND($J14>0,$L14=0,$N14=0,$AH14=TRUE,$AJ14=TRUE),ROUND(MIN($HX14,SUM($AU14,SUM($J14*$AI14*FctrChngDts!$B$13))),0),IF(AND($J14>0,$L14>0,$N14=0,$AH14=FALSE,$AJ14=TRUE),ROUND(MIN($HX14,SUM(SUM($J14,$L14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA14,SUM(SUM($J14,$L14)*(FctrChngDts!$B$13)*$AI14)*$IA14)),0),IF(AND($J14>0,$L14>0,$N14=0,$AH14=TRUE,$AJ14=TRUE),ROUND(MIN($HX14,SUM(SUM(SUM(SUM($J14,$L14)*FctrChngDts!$C$12*$IA14),SUM(SUM($J14,$L14)*SUM(FctrChngDts!$B$13*$AI14)*$IA14)))),0))))))))))","v":0},{"$f":"IF($J14=0,0,IF(AND($J14>0,$L14=0,$N14=0,$AH14=FALSE,$AJ14=FALSE),ROUND(MIN(SUM($HX14-$BZ14),SUM($AU14*3)),0),IF(AND($J14>0,$L14=0,$N14=0,$AH14=TRUE,$AJ14=FALSE),ROUND(MIN(SUM($HX14-$BZ14),SUM(SUM($J14,$L14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA14)*3),0),IF(AND($J14>0,$L14>0,$N14=0,$AH14=FALSE,$AJ14=FALSE),ROUND(MIN(SUM($HX14-$BZ14),SUM(SUM($J14,$L14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA14)*3),0),IF(AND($J14>0,$L14>0,$N14=0,$AH14=TRUE,$AJ14=FALSE),ROUND(MIN(SUM($HX14-$BZ14),SUM(SUM($J14,$L14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA14)*3),0),IF(AND($J14>0,$L14=0,$N14=0,$AH14=FALSE,$AJ14=TRUE),ROUND(MIN(SUM($HX14-$BZ14),SUM($AU14*3)),0),IF(AND($J14>0,$L14=0,$N14=0,$AH14=TRUE,$AJ14=TRUE),ROUND(MIN(SUM($HX14-$BZ14),SUM(SUM($J14,$L14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA14)*3),0),IF(AND($J14>0,$L14>0,$N14=0,$AH14=FALSE,$AJ14=TRUE),ROUND(MIN(SUM($HX14-$BZ14),SUM(SUM($J14,$L14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA14)*3),0),IF(AND($J14>0,$L14>0,$N14=0,$AH14=TRUE,$AJ14=TRUE),ROUND(MIN(SUM($HX14-$BZ14),SUM(SUM($J14,$L14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA14)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K14=0,0,IF(AND($I14>0,$K14>0,$M14=0,$AH14=FALSE),SUM($AR14-$BW14),IF(AND($I14=0,$K14>0,$M14>0,$AH14=FALSE),SUM($AR14/$P14*$K14),IF(AND($I14=0,$K14>0,$M14=0,$AH14=FALSE),$AR14,IF($K14=0,0,IF(AND($I14>0,$K14>0,$M14=0,$AH14=TRUE),ROUND(MIN($HV14,SUM(SUM($I14,$K14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB14,SUM(SUM($I14,$K14)*(FctrChngDts!$B$13)*$AI14)*$IB14)),0),IF(AND($I14=0,$K14>0,$M14>0,$AH14=TRUE),ROUND(MIN($HV14,SUM(SUM($I14,$K14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB14,SUM(SUM($I14,$K14)*(FctrChngDts!$B$13)*$AI14)*$IB14)),0),IF(AND($I14=0,$K14>0,$M14=0,$AH14=TRUE),$AX14)))))))),0)","v":0},{"$f":"ROUND(IF($K14=0,0,IF(AND($I14>0,$K14>0,$M14=0,$AH14=FALSE),SUM($AS14-$BX14),IF(AND($I14=0,$K14>0,$M14>0,$AH14=FALSE),SUM($AS14/$P14*$K14),IF(AND($I14=0,$K14>0,$M14=0,$AH14=FALSE),$AS14,IF($K14=0,0,IF(AND($I14>0,$K14>0,$M14=0,$AH14=TRUE),ROUND(MIN(SUM($HV14-$BW14),SUM(SUM($I14,$K14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB14)*3),0),IF(AND($I14=0,$K14>0,$M14>0,$AH14=TRUE),ROUND(MIN(SUM($HV14-$BW14),SUM(SUM($I14,$K14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB14)*3),0),IF(AND($I14=0,$K14>0,$M14=0,$AH14=TRUE),$AY14)))))))),0)","v":0},0,{"$f":"IF($L14=0,0,IF(AND($J14>0,$L14>0,$N14=0,$AH14=FALSE,$AJ14=FALSE),ROUND(MIN($HY14,SUM(SUM($J14,$L14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB14,SUM(SUM($J14,$L14)*(FctrChngDts!$B$13)*$AI14)*$IB14)),0),IF(AND($J14>0,$L14>0,$N14=0,$AH14=TRUE,$AJ14=FALSE),ROUND(MIN($HY14,SUM(SUM(SUM(SUM($J14,$L14)*FctrChngDts!$C$11*$IB14),SUM(SUM($J14,$L14)*SUM(FctrChngDts!$B$13*$AI14)*$IB14)))),0),IF(AND($J14=0,$L14>0,$N14=0,$AH14=FALSE,$AJ14=FALSE),ROUND(MIN($HY14,SUM($L14*FctrChngDts!$C$11)),0),IF(AND($J14=0,$L14>0,$N14=0,$AH14=TRUE,$AJ14=FALSE),ROUND(MIN($HY14,SUM(SUM(SUM(SUM($J14,$L14)*FctrChngDts!$C$11*$IB14),SUM(SUM($J14,$L14)*SUM(FctrChngDts!$B$13*$AI14)*$IB14)))),0),IF(AND($J14>0,$L14>0,$N14=0,$AH14=FALSE,$AJ14=TRUE),ROUND(MIN($HY14,SUM(SUM($J14,$L14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB14,SUM(SUM($J14,$L14)*(FctrChngDts!$B$13)*$AI14)*$IB14)),0),IF(AND($J14>0,$L14>0,$N14=0,$AH14=TRUE,$AJ14=TRUE),ROUND(MIN($HY14,SUM(SUM(SUM(SUM($J14,$L14)*FctrChngDts!$C$12*$IB14),SUM(SUM($J14,$L14)*SUM(FctrChngDts!$B$13*$AI14)*$IB14)))),0),IF(AND($J14=0,$L14>0,$N14=0,$AH14=FALSE,$AJ14=TRUE),ROUND(MIN($HY14,SUM($L14*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J14=0,$L14>0,$N14=0,$AH14=TRUE,$AJ14=TRUE),ROUND(MIN($HY14,SUM(SUM(SUM(SUM($J14,$L14)*FctrChngDts!$C$12*$IB14),SUM(SUM($J14,$L14)*SUM(FctrChngDts!$B$13*$AI14)*$IB14)))),0))))))))))","v":0},{"$f":"IF($L14=0,0,IF(AND($J14>0,$L14>0,$N14=0,$AH14=FALSE,$AJ14=FALSE),ROUND(MIN(SUM($HY14-$CF14),SUM(SUM($J14,$L14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB14)*3),0),IF(AND($J14>0,$L14>0,$N14=0,$AH14=TRUE,$AJ14=FALSE),ROUND(MIN(SUM($HY14-$CF14),SUM(SUM($J14,$L14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB14)*3),0),IF(AND($J14=0,$L14>0,$N14=0,$AH14=FALSE,$AJ14=FALSE),ROUND(MIN(SUM($HY14-$CF14),SUM($AU14*3)),0),IF(AND($J14=0,$L14>0,$N14=0,$AH14=TRUE,$AJ14=FALSE),ROUND(MIN(SUM($HY14-$CF14),SUM(SUM($J14,$L14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB14)*3),0),IF(AND($J14>0,$L14>0,$N14=0,$AH14=FALSE,$AJ14=TRUE),ROUND(MIN(SUM($HY14-$CF14),SUM(SUM($J14,$L14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB14)*3),0),IF(AND($J14>0,$L14>0,$N14=0,$AH14=TRUE,$AJ14=TRUE),ROUND(MIN(SUM($HY14-$CF14),SUM(SUM($J14,$L14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB14)*3),0),IF(AND($J14=0,$L14>0,$N14=0,$AH14=FALSE,$AJ14=TRUE),ROUND(MIN(SUM($HY14-$CF14),SUM($AU14*3)),0),IF(AND($J14=0,$L14>0,$N14=0,$AH14=TRUE,$AJ14=TRUE),ROUND(MIN(SUM($HY14-$CF14),SUM(SUM($J14,$L14)*IF($AJ14=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB14)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S14>0,Account!$AG$2=TRUE,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH14=FALSE),SUM(Usage!$BW14:$CB14)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V14>0,Account!$AG$2=TRUE,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH14=FALSE),SUM(Usage!$CC14:$CH14)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y14>0,Account!$AG$2=TRUE,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH14=FALSE),SUM(Usage!$CI14:$CN14)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH14=TRUE,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S14),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S14)),2)","v":0},{"$f":"ROUND(IF(OR($AH14=TRUE,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V14),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V14)),2)","v":0},{"$f":"IF(OR($AH14=TRUE,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y14),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y14))","v":0},{"$f":"ROUND(IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW14),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW14)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX14),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX14)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY14),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY14)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ14),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ14)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA14),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA14)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB14),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB14)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S14),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC14),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC14)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD14),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD14)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE14),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE14)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF14),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF14)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG14),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG14)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH14),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH14)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V14),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI14),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI14))","v":0},{"$f":"IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ14),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ14))","v":0},{"$f":"IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK14),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK14))","v":0},{"$f":"IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL14),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL14))","v":0},{"$f":"IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM14),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM14))","v":0},{"$f":"IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN14),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN14))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y14)","v":0},0,0,0,0,{"$f":"IF($DW14>IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV14*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV14*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW14-IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV14*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV14*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV14<$DW14,SUM($DW14-$DV14),0))","v":0},{"$f":"IF(OR(AND($D14<=FctrChngDts!$B$14,Usage!$E14>FctrChngDts!$B$14),AND(Usage!$D14<=FctrChngDts!$C$14,Usage!$E14>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW14),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX14),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY14),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ14),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA14),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB14),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC14),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD14),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE14),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF14),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG14),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH14),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI14)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ14)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK14)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL14)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM14)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN14)","v":0},0,{"$f":"IF(AND($S14>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E14<>\"D-CARE\",Tenant!$F14=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET14=TRUE,$S14>0,$V14=0),SUM(SUM($BW14:$CB14)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET14=TRUE,$S14>0,$V14>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW14:$CB14)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET14=TRUE,$S14>0,$V14>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW14:$CB14)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S14>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S14>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S14>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV14=TRUE,$S14>0,$V14=0),SUM(SUM($BW14:$CB14)*'CRS1'!$P$2),IF(AND($EV14=TRUE,$S14>0,$V14>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW14:$CB14)*'CRS1'!$P$2),IF(AND($EV14=TRUE,$S14>0,$V14>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW14:$CB14)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S14>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX14=TRUE,$S14>0,$V14=0),SUM(SUM($BW14:$CB14)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX14=TRUE,$S14>0,$V14>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW14:$CB14)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX14=TRUE,$S14>0,$V14>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW14:$CB14)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S14>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ14=TRUE,$S14>0),SUM(SUM($BW14:$CB14)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V14>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E14<>\"D-CARE\",Tenant!$F14=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB14=TRUE,$S14>0,$V14>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC14:$CH14)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB14=TRUE,$S14>0,$V14>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC14:$CH14)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB14=TRUE,$V14>0,$Y14>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC14:$CH14)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB14=TRUE,$V14>0,$Y14>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC14:$CH14)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB14=TRUE,$S14=0,$V14>0,$Y14=0),SUM(SUM($CC14:$CH14)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V14>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V14>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V14>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD14=TRUE,$S14>0,$V14>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC14:$CH14)*'CRS2'!$P$2),IF(AND($FD14=TRUE,$S14>0,$V14>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC14:$CH14)*'CRS2'!$P$2),IF(AND($FD14=TRUE,$V14>0,$Y14>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC14:$CH14)*'CRS2'!$P$2),IF(AND($FD14=TRUE,$V14>0,$Y14>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC14:$CH14)*'CRS2'!$P$2),IF(AND($FD14=TRUE,$S14=0,$V14>0,$Y14=0),SUM(SUM($CC14:$CH14)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V14>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF14=TRUE,$S14>0,$V14>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC14:$CH14)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF14=TRUE,$S14>0,$V14>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC14:$CH14)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF14=TRUE,$V14>0,$Y14>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC14:$CH14)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF14=TRUE,$V14>0,$Y14>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC14:$CH14)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF14=TRUE,$S14=0,$V14>0,$Y14=0),SUM(SUM($CC14:$CH14)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V14>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH14=TRUE,$V14>0),SUM(SUM($CC14:$CH14)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y14>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E14<>\"D-CARE\",Tenant!$F14=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ14=TRUE,$V14=0,$Y14>0),SUM(SUM($CI14:$CN14)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ14=TRUE,$V14>0,$Y14>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI14:$CN14)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ14=TRUE,$V14>0,$Y14>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI14:$CN14)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y14>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y14>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y14>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL14=TRUE,$V14=0,$Y14>0),SUM(SUM($CI14:$CN14)*'CRS3'!$P$2),IF(AND($FL14=TRUE,$V14>0,$Y14>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI14:$CN14)*'CRS3'!$P$2),IF(AND($FL14=TRUE,$V14>0,$Y14>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI14:$CN14)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y14>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN14=TRUE,$V14=0,$Y14>0),SUM(SUM($CI14:$CN14)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN14=TRUE,$V14>0,$Y14>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI14:$CN14)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN14=TRUE,$V14>0,$Y14>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI14:$CN14)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y14>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP14=TRUE,$Y14>0),SUM(SUM($CI14:$CN14)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR14:$FT14))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO14:$CQ14,$FR14:$FT14))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA14:$EF14)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG14:$EL14)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM14:$ER14)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV14,$CO14:$CQ14,$EA14:$ER14)/$P14)*$S14*FctrChngDts!$B$15),SUM(SUM(SUM($DV14,$CO14:$CQ14,$FR14:$FT14)/$P14)*$S14*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV14,$CO14:$CQ14,$EA14:$ER14)/$P14)*$V14*FctrChngDts!$B$15),SUM(SUM(SUM($DV14,$CO14:$CQ14,$FR14:$FT14)/$P14)*$V14*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV14,$CO14:$CQ14,$EA14:$ER14)/$P14)*$Y14*FctrChngDts!$B$15),SUM(SUM(SUM($DV14,$CO14:$CQ14,$FR14:$FT14)/$P14)*$Y14*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA14*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI14*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ14*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ14,$FU14,$GF14,$GZ14:$HE14),IF(Account!$Q$2=TRUE,SUM($DZ14,$FV14,$GF14,$GZ14:$HE14),SUM($DZ14,$ES14,$FU14:$FV14,$GF14,$GZ14:$HE14)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E14),Usage!$P14,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D14,FctrChngDts!$C$17<=Usage!$E14),SUM(FctrChngDts!$C$17-Usage!$D14),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E14),Usage!$P14,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D14,FctrChngDts!$C$19<=Usage!$E14),SUM(FctrChngDts!$C$19-Usage!$D14),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK14*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK14*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL14*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL14*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D14))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A14,Tenant!$A:$J,8,FALSE)=TRUE,$GG14<0),0,SUM(SUM(SUM($GG14/$P14*$GP14)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A14,Tenant!$A:$J,8,FALSE)=TRUE,$GG14<0),0,SUM(SUM(SUM($GG14/$P14*$GQ14)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D14))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A14,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV14*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A14,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW14*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU14:$DA14,$EU14,$EA14:$EF14,$FA14)-SUM(SUM($BW14:$CB14)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD14:$DJ14,$FC14,$EG14:$EL14,$FI14)-SUM(SUM($CC14:$CH14)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM14:$DS14,$FK14,$EM14:$ER14,$FQ14)-SUM(SUM($CI14:$CN14)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO14,$CU14:$DA14,$EU14,$EW14,$EY14,$EA14:$EF14,$FA14,$CP14,$DD14:$DJ14,$FC14,$FE14,$FG14,$EG14:$EL14,$FI14)/$P14*$S14)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO14,$CU14:$DA14,$EU14,$EW14,$EY14,$EA14:$EF14,$FA14,$CP14,$DD14:$DJ14,$FC14,$FE14,$FG14,$EG14:$EL14,$FI14)/$P14*$V14)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ14,$DM14:$DS14,$FK14,$FM14,$FO14,$EM14:$ER14,$FQ14)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D14,BslnAllctnCrrnt!$A$1<=$E14),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK14=\"FSP1\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$Q14,BslnAllctnCrrnt!$A$1<$R14),SUM(BslnAllctnCrrnt!$A$1-$Q14),IF(AND($AK14=\"FSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$Q14,BslnAllctnCrrnt!$A$1<$R14),SUM(BslnAllctnCrrnt!$A$1-$Q14),IF(AND($AK14=\"FSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),$I14,IF(AND($AK14=\"SSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$Q14,BslnAllctnCrrnt!$A$1<$R14),SUM(BslnAllctnCrrnt!$A$1-$Q14),IF(AND($AK14=\"SSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),$I14,0)))))","v":0},{"$f":"IF(AND($AK14=\"FSP1\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$Q14,BslnAllctnCrrnt!$A$1<$R14),SUM($I14-$HG14),IF(AND($AK14=\"FSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$Q14,BslnAllctnCrrnt!$A$1<$R14),SUM($I14-$HG14),IF(AND($AK14=\"FSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM($I14-$HG14),IF(AND($AK14=\"SSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$Q14,BslnAllctnCrrnt!$A$1<$R14),SUM($I14-$HG14),IF(AND($AK14=\"SSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM($I14-$HG14),0)))))","v":0},{"$f":"IF(AND($AK14=\"SSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$Q14,BslnAllctnCrrnt!$A$1<$R14),0,IF(AND(FctrChngDts!$A$2>=$D14,FctrChngDts!$B$2<$E14),IF(AND($AK14=\"SSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM(BslnAllctnCrrnt!$A$1-$T14),0),IF(AND($AK14=\"FSP2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM(BslnAllctnCrrnt!$A$1-$T14),IF(AND($AK14=\"FSP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM(BslnAllctnCrrnt!$A$1-$T14),IF(AND($AK14=\"FSP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$W14,BslnAllctnCrrnt!$A$1<$X14),$K14,IF(AND($AK14=\"FSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$Q14,BslnAllctnCrrnt!$A$1<$R14),0,IF(AND($AK14=\"FSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM(BslnAllctnCrrnt!$A$1-$T14),IF(AND($AK14=\"SSP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM(BslnAllctnCrrnt!$A$1-$T14),IF(AND($AK14=\"SSP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$W14,BslnAllctnCrrnt!$A$1<$X14),$K14,0)))))))))","v":0},{"$f":"IF(AND($AK14=\"SSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$Q14,BslnAllctnCrrnt!$A$1<$R14),SUM($K14-$HI14),IF(AND($AK14=\"SSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM($K14-$HI14),IF(AND($AK14=\"FSP2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM($K14-$HI14),IF(AND($AK14=\"FSP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM($K14-$HI14),IF(AND($AK14=\"FSP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$W14,BslnAllctnCrrnt!$A$1<$X14),SUM($K14-$HI14),IF(AND($AK14=\"FSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$Q14,BslnAllctnCrrnt!$A$1<$R14),SUM($K14-$HI14),IF(AND($AK14=\"FSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM($K14-$HI14),IF(AND($AK14=\"SSP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM($K14-$HI14),IF(AND($AK14=\"SSP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$W14,BslnAllctnCrrnt!$A$1<$X14),SUM($K14-$HI14),0)))))))))","v":0},{"$f":"IF(AND($AK14=\"FSP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),0,IF(AND($AK14=\"FSP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$W14,BslnAllctnCrrnt!$A$1<$X14),SUM(BslnAllctnCrrnt!$A$1-$W14),IF(AND($AK14=\"FSP3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$W14,BslnAllctnCrrnt!$A$1<$X14),SUM(BslnAllctnCrrnt!$A$1-$W14),0)))","v":0},{"$f":"IF(AND($AK14=\"FSP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM($M14-$HK14),IF(AND($AK14=\"FSP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$W14,BslnAllctnCrrnt!$A$1<$X14),SUM($M14-$HK14),IF(AND($AK14=\"FSP3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$W14,BslnAllctnCrrnt!$A$1<$X14),SUM($M14-$HK14),0)))","v":0},{"$f":"IF(AND($AK14=\"FWP1\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$Q14,BslnAllctnCrrnt!$A$1<$R14),SUM(BslnAllctnCrrnt!$A$1-$Q14),IF(AND($AK14=\"FWP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$Q14,BslnAllctnCrrnt!$A$1<$R14),SUM(BslnAllctnCrrnt!$A$1-$Q14),IF(AND($AK14=\"FWP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),$J14,IF(AND(FctrChngDts!$A$2>=$D14,FctrChngDts!$B$2<$E14),IF(AND($AK14=\"SSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$Q14,BslnAllctnCrrnt!$A$1<$R14),SUM(BslnAllctnCrrnt!$A$1-$Q14),0),IF(AND($AK14=\"SSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),$J14,0)))))","v":0},{"$f":"IF(AND($AK14=\"FWP1\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$Q14,BslnAllctnCrrnt!$A$1<$R14),SUM($J14-$HM14),IF(AND($AK14=\"FWP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$Q14,BslnAllctnCrrnt!$A$1<$R14),SUM($J14-$HM14),IF(AND($AK14=\"FWP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM($J14-$HM14),IF(AND($AK14=\"SSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$Q14,BslnAllctnCrrnt!$A$1<$R14),SUM($J14-$HM14),IF(AND($AK14=\"SSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM($J14-$HM14),0)))))","v":0},{"$f":"IF(AND($AK14=\"FWP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$Q14,BslnAllctnCrrnt!$A$1<$R14),0,IF(AND($AK14=\"FWP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM(BslnAllctnCrrnt!$A$1-$T14),IF(AND($AK14=\"FWP2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM(BslnAllctnCrrnt!$A$1-$T14),IF(AND($AK14=\"FWP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM(BslnAllctnCrrnt!$A$1-$T14),IF(AND($AK14=\"FWP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$W14,BslnAllctnCrrnt!$A$1<$X14),$L14,IF(AND($AK14=\"SSP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM(BslnAllctnCrrnt!$A$1-$T14),IF(AND($AK14=\"SSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$Q14,BslnAllctnCrrnt!$A$1<$R14),0,IF(AND($AK14=\"SSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM(BslnAllctnCrrnt!$A$1-$T14),0))))))))","v":0},{"$f":"IF(AND($AK14=\"FWP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$Q14,BslnAllctnCrrnt!$A$1<$R14),SUM($L14-$HO14),IF(AND($AK14=\"FWP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM($L14-$HO14),IF(AND($AK14=\"FWP2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM($L14-$HO14),IF(AND($AK14=\"FWP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM($L14-$HO14),IF(AND($AK14=\"FWP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$W14,BslnAllctnCrrnt!$A$1<$X14),SUM($L14-$HO14),IF(AND($AK14=\"SSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$Q14,BslnAllctnCrrnt!$A$1<$R14),SUM($L14-$HO14),IF(AND($AK14=\"SSP1P2\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM($L14-$HO14),0)))))))","v":0},{"$f":"IF(AND($AK14=\"FWP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),0,IF(AND($AK14=\"FWP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$W14,BslnAllctnCrrnt!$A$1<$X14),SUM(BslnAllctnCrrnt!$A$1-$W14),IF(AND($AK14=\"FWP3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$W14,BslnAllctnCrrnt!$A$1<$X14),SUM(BslnAllctnCrrnt!$A$1-$W14),IF(AND($AK14=\"SSP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),0,IF(AND($AK14=\"SSP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$W14,BslnAllctnCrrnt!$A$1<$X14),SUM(BslnAllctnCrrnt!$A$1-$W14),0)))))","v":0},{"$f":"IF(AND($AK14=\"FWP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM($N14-$HQ14),IF(AND($AK14=\"FWP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$W14,BslnAllctnCrrnt!$A$1<$X14),SUM($N14-$HQ14),IF(AND($AK14=\"FWP3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$W14,BslnAllctnCrrnt!$A$1<$X14),SUM($N14-$HQ14),IF(AND($AK14=\"SSP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$T14,BslnAllctnCrrnt!$A$1<$U14),SUM($N14-$HQ14),IF(AND($AK14=\"SSP2P3\",$HF14=TRUE,BslnAllctnCrrnt!$A$1>=$W14,BslnAllctnCrrnt!$A$1<$X14),SUM($N14-$HQ14),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[14,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G15),0,IF($F15<=$G15,SUM($G15-$F15),IF($F15>$G15,SUM((Account!$L$2-Usage!$F15)+Usage!$G15+1))))","v":0},{"$f":"IF($Q15=0,0,IF($R15=0,0,IF(AND($Q15<FctrChngDts!$A$2,$R15>=FctrChngDts!$A$2),SUM($R15-FctrChngDts!$A$2+1),IF(AND($Q15>=FctrChngDts!$A$2,$R15>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q15),IF(AND($Q15>=FctrChngDts!$A$2,$R15<FctrChngDts!$B$2),SUM($R15-$Q15+1),0)))))","v":0},{"$f":"IF($Q15=0,0,IF($R15=0,0,IF(AND($Q15<FctrChngDts!$A$2,$R15>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q15),IF(AND($Q15<FctrChngDts!$A$2,$R15<FctrChngDts!$A$2),SUM($R15-$Q15+1),IF(AND($Q15>FctrChngDts!$A$2,$R15>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R15+1),0)))))","v":0},{"$f":"IF($T15=0,0,IF($U15=0,0,IF(AND($T15<FctrChngDts!$A$2,$U15>=FctrChngDts!$A$2),SUM($U15-FctrChngDts!$A$2+1),IF(AND($T15>=FctrChngDts!$A$2,$U15<FctrChngDts!$B$2),SUM($U15-$T15+1),IF(AND($T15>=FctrChngDts!$A$2,$U15>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T15)<0),0,IF(AND($T15>=FctrChngDts!$A$2,$U15>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T15),0))))))","v":0},{"$f":"IF($T15=0,0,IF($U15=0,0,IF(AND($T15<FctrChngDts!$A$2,$U15>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T15),IF(AND($T15>=FctrChngDts!$B$2,$U15>=FctrChngDts!$B$2),SUM($U15-$T15+1),IF(AND($T15<FctrChngDts!$A$2,$U15<FctrChngDts!$A$2),SUM($U15-$T15+1),IF(AND($T15>=FctrChngDts!$A$2,$U15>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U15+1),0))))))","v":0},{"$f":"IF($W15=0,0,IF($X15=0,0,IF(AND($W15>=FctrChngDts!$A$2,$X15>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W15)<0),0,IF(AND($W15>=FctrChngDts!$A$2,$X15>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W15),IF(AND($W15>=FctrChngDts!$A$2,$X15<FctrChngDts!$B$2),SUM($X15-$W15+1),IF(AND($W15<FctrChngDts!$A$2,$X15>=FctrChngDts!$A$2),SUM($X15-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W15=0,0,IF($X15=0,0,IF(AND($W15<FctrChngDts!$A$2,$X15<FctrChngDts!$A$2),SUM($X15-$W15+1),IF(AND($W15>=FctrChngDts!$A$2,$X15>=FctrChngDts!$B$2,SUM($X15-FctrChngDts!$B$2+1)<=$Y15),SUM($X15-FctrChngDts!$B$2+1),IF(AND($W15>=FctrChngDts!$A$2,$X15>=FctrChngDts!$B$2),SUM($X15-$W15+1),IF(AND($W15<FctrChngDts!$A$2,$X15>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W15),0))))))","v":0},{"$f":"IF(AND($D15>=FctrChngDts!$C$2,$E15<FctrChngDts!$E$2),\"1\",IF(AND($D15>=FctrChngDts!$E$2,$E15<FctrChngDts!$G$2),\"2\",IF(AND($D15>=FctrChngDts!$G$2,$E15<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D15>=FctrChngDts!$D$2,,IF(AND($D15>=FctrChngDts!$C$2,$D15<=FctrChngDts!$D$2),$D15,IF(AND($D15>=FctrChngDts!$C$2,$D15>=FctrChngDts!$D$2,$E15>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D15>FctrChngDts!$D$2,,IF($D15=FctrChngDts!$D$2,$D15,IF(AND($D15>=FctrChngDts!$C$2,$E15<FctrChngDts!$D$2),$E15,IF(AND($D15>=FctrChngDts!$C$2,$E15>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D15>=FctrChngDts!$D$2,$E15>=FctrChngDts!$D$2,$E15>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E15<FctrChngDts!$D$2,$E15<=FctrChngDts!$D$2),$E15,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D15<FctrChngDts!$E$2,$E15<FctrChngDts!$E$2),,IF($D15>FctrChngDts!$F$2,,IF(AND($D15>=FctrChngDts!$E$2,$D15<=FctrChngDts!$F$2),$D15,IF(AND($D15>=FctrChngDts!$E$2,$D15>=FctrChngDts!$F$2,$E15>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D15>FctrChngDts!$F$2,,IF($E15=FctrChngDts!$F$2,$E15,IF(AND($D15<FctrChngDts!$E$2,$E15<=FctrChngDts!$F$2),$E15,IF(AND($D15>=FctrChngDts!$E$2,$E15<FctrChngDts!$F$2),$E15,IF(AND($D15>=FctrChngDts!$E$2,$E15>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D15>=FctrChngDts!$F$2,$E15>=FctrChngDts!$F$2,$E15>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D15<FctrChngDts!$G$2,$E15<FctrChngDts!$G$2),,IF($D15>FctrChngDts!$H$2,,IF(AND($D15>=FctrChngDts!$G$2,$D15<=FctrChngDts!$H$2),$D15,IF(AND($D15>=FctrChngDts!$G$2,$D15>=FctrChngDts!$H$2,$E15>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D15>FctrChngDts!$H$2,,IF($E15=FctrChngDts!$H$2,$E15,IF(AND($D15<FctrChngDts!$G$2,$E15<=FctrChngDts!$H$2),$E15,IF(AND($D15>=FctrChngDts!$G$2,$E15<FctrChngDts!$H$2),$E15,IF(AND($D15>=FctrChngDts!$G$2,$E15>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D15>=FctrChngDts!$H$2,$E15>=FctrChngDts!$H$2,$E15>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A15,Tenant!$A15:$J314,6,FALSE)","v":0},{"$f":"VLOOKUP($A15,Tenant!$A15:$J314,7,FALSE)","v":0},{"$f":"VLOOKUP($A15,Tenant!$A15:$J314,10,FALSE)","v":0},0,{"$f":"IF(AND($AK15=\"FSP2\",$AJ15=FALSE,$HF15=FALSE),SUM($K15*FctrChngDts!$C$9),IF(AND($AK15=\"FSP2\",$AJ15=TRUE,$HF15=FALSE),SUM($K15*FctrChngDts!$C$10),IF(AND($AK15=\"FSP2P3\",$AJ15=FALSE,$HF15=FALSE),SUM(SUM($K15,$M15)*FctrChngDts!$C$9),IF(AND($AK15=\"FSP2P3\",$AJ15=TRUE,$HF15=FALSE),SUM(SUM($K15,$M15)*FctrChngDts!$C$10),IF(AND($AK15=\"FSP3\",$AJ15=FALSE,$HF15=FALSE),SUM($M15*FctrChngDts!$C$9),IF(AND($AK15=\"FSP3\",$AJ15=TRUE,$HF15=FALSE),SUM($M15*FctrChngDts!$C$10),IF(AND($AK15=\"FSP1\",$AJ15=FALSE,$HF15=FALSE),SUM($I15*FctrChngDts!$C$9),IF(AND($AK15=\"FSP1\",$AJ15=TRUE,$HF15=FALSE),SUM($I15*FctrChngDts!$C$10),IF(AND($AK15=\"FSP1P2\",$AJ15=FALSE,$HF15=FALSE),SUM(SUM($I15,$K15)*FctrChngDts!$C$9),IF(AND($AK15=\"FSP1P2\",$AJ15=TRUE,$HF15=FALSE),SUM(SUM($I15,$K15)*FctrChngDts!$C$10),IF(AND($Z15=\"Summer\",$AK15=\"SSP2P3\",$AJ15=FALSE,$HF15=FALSE),SUM(SUM(SUM(SUM($K15,$M15)*FctrChngDts!$C$9),SUM(SUM($L15,$N15)*FctrChngDts!$C$11))*$AF15),IF(AND($Z15=\"Summer\",$AK15=\"SSP2P3\",$AJ15=TRUE,$HF15=FALSE),SUM(SUM(SUM(SUM($K15,$M15)*FctrChngDts!$C$10),SUM(SUM($L15,$N15)*FctrChngDts!$C$12))*$AF15),IF(AND($Z15=\"Winter\",$AK15=\"SSP2P3\",$AJ15=FALSE,$HF15=FALSE),SUM(SUM(SUM(SUM($K15,$M15)*FctrChngDts!$C$9),SUM(SUM($L15,$N15)*FctrChngDts!$C$11))-$AO15),IF(AND($Z15=\"Winter\",$AK15=\"SSP2P3\",$AJ15=TRUE,$HF15=FALSE),SUM(SUM(SUM(SUM($K15,$M15)*FctrChngDts!$C$10),SUM(SUM($L15,$N15)*FctrChngDts!$C$12))-$AO15),IF(AND($Z15=\"Summer\",$AK15=\"SSP1P2\",$AJ15=FALSE,$HF15=FALSE),SUM(SUM(SUM(SUM($I15,$K15)*FctrChngDts!$C$9),SUM(SUM($J15,$L15)*FctrChngDts!$C$11))*$AF15),IF(AND($Z15=\"Summer\",$AK15=\"SSP1P2\",$AJ15=TRUE,$HF15=FALSE),SUM(SUM(SUM(SUM($I15,$K15)*FctrChngDts!$C$10),SUM(SUM($J15,$L15)*FctrChngDts!$C$12))*$AF15),IF(AND($Z15=\"Winter\",$AK15=\"SSP1P2\",$AJ15=FALSE,$HF15=FALSE),SUM(SUM(SUM(SUM($I15,$K15)*FctrChngDts!$C$9),SUM(SUM($J15,$L15)*FctrChngDts!$C$11))-$AO15),IF(AND($Z15=\"Winter\",$AK15=\"SSP1P2\",$AJ15=TRUE,$HF15=FALSE),SUM(SUM(SUM(SUM($I15,$K15)*FctrChngDts!$C$10),SUM(SUM($J15,$L15)*FctrChngDts!$C$12))-$AO15),IF(AND($AK15=\"FSP2\",$AJ15=FALSE,$HF15=TRUE),SUM(SUM($HI15*FctrChngDts!$B$9),SUM($HJ15*FctrChngDts!$C$9)),IF(AND($AK15=\"FSP2\",$AJ15=TRUE,$HF15=TRUE),SUM(SUM($HI15*FctrChngDts!$B$10),SUM($HJ15*FctrChngDts!$C$10)),IF(AND($AK15=\"FSP2P3\",$AJ15=FALSE,$HF15=TRUE),SUM(SUM(SUM($HI15,$HK15)*FctrChngDts!$B$9),SUM(SUM($HJ15,$HL15)*FctrChngDts!$C$9)),IF(AND($AK15=\"FSP2P3\",$AJ15=TRUE,$HF15=TRUE),SUM(SUM(SUM($HI15,$HK15)*FctrChngDts!$B$10),SUM(SUM($HJ15,$HL15)*FctrChngDts!$C$10)),IF(AND($AK15=\"FSP3\",$AJ15=FALSE,$HF15=TRUE),SUM(SUM($HK15*FctrChngDts!$B$9),SUM($HL15*FctrChngDts!$C$9)),IF(AND($AK15=\"FSP3\",$AJ15=TRUE,$HF15=TRUE),SUM(SUM($HK15*FctrChngDts!$B$10),SUM($HL15*FctrChngDts!$C$10)),IF(AND($AK15=\"FSP1\",$AJ15=FALSE,$HF15=TRUE),SUM(SUM($HG15*FctrChngDts!$B$9),SUM($HH15*FctrChngDts!$C$9)),IF(AND($AK15=\"FSP1\",$AJ15=TRUE,$HF15=TRUE),SUM(SUM($HG15*FctrChngDts!$B$10),SUM($HH15*FctrChngDts!$C$10)),IF(AND($AK15=\"FSP1P2\",$AJ15=FALSE,$HF15=TRUE),SUM(SUM(SUM($HG15,$HI15)*FctrChngDts!$B$9),SUM(SUM($HH15,$HJ15)*FctrChngDts!$C$9)),IF(AND($AK15=\"FSP1P2\",$AJ15=TRUE,$HF15=TRUE),SUM(SUM(SUM($HG15,$HI15)*FctrChngDts!$B$10),SUM(SUM($HG15,$HI15)*FctrChngDts!$C$10)),IF(AND($Z15=\"Summer\",$AK15=\"SSP2P3\",$AJ15=FALSE,$HF15=TRUE),SUM(SUM(SUM(SUM($HI15,$HK15)*FctrChngDts!$B$9),SUM(SUM($HJ15,$HL15)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO15,$HQ15)*FctrChngDts!$B$11),SUM(SUM($HP15,$HR15)*FctrChngDts!$C$11))*$AF15),IF(AND($Z15=\"Summer\",$AK15=\"SSP2P3\",$AJ15=TRUE,$HF15=TRUE),SUM(SUM(SUM(SUM($HI15,$HK15)*FctrChngDts!$B$10),SUM(SUM($HJ15,$HL15)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO15,$HQ15)*FctrChngDts!$B$12),SUM(SUM($HP15,$HR15)*FctrChngDts!$C$12))*$AF15),IF(AND($Z15=\"Winter\",$AK15=\"SSP2P3\",$AJ15=FALSE,$HF15=TRUE),SUM(SUM(SUM(SUM($HI15,$HK15)*FctrChngDts!$B$9),SUM(SUM($HJ15,$HL15)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO15,$HQ15)*FctrChngDts!$B$11),SUM(SUM($HP15,$HR15)*FctrChngDts!$C$11))-$AO15),IF(AND($Z15=\"Winter\",$AK15=\"SSP2P3\",$AJ15=TRUE,$HF15=TRUE),SUM(SUM(SUM(SUM($HI15,$HK15)*FctrChngDts!$B$10),SUM(SUM($HO15,$HQ15)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO15,$HQ15)*FctrChngDts!$B$12),SUM(SUM($HP15,$HR15)*FctrChngDts!$C$12))-$AO15),IF(AND($Z15=\"Summer\",$AK15=\"SSP1P2\",$AJ15=FALSE,$HF15=TRUE),SUM(SUM(SUM(SUM($HG15,$HI15)*FctrChngDts!$B$9),SUM(SUM($HH15,$HJ15)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM15,$HO15)*FctrChngDts!$B$11),SUM(SUM($HN15,$HP15)*FctrChngDts!$C$11))*$AF15),IF(AND($Z15=\"Summer\",$AK15=\"SSP1P2\",$AJ15=TRUE,$HF15=TRUE),SUM(SUM(SUM(SUM($HG15,$HI15)*FctrChngDts!$B$10),SUM(SUM($HH15,$HJ15)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM15,$HO15)*FctrChngDts!$B$12),SUM(SUM($HN15,$HP15)*FctrChngDts!$C$12))*$AF15),IF(AND($Z15=\"Winter\",$AK15=\"SSP1P2\",$AJ15=FALSE,$HF15=TRUE),SUM(SUM(SUM(SUM($HG15,$HI15)*FctrChngDts!$B$9),SUM(SUM($HH15,$HJ15)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM15,$HO15)*FctrChngDts!$B$11),SUM(SUM($HN15,$HP15)*FctrChngDts!$C$11))-$AO15),IF(AND($Z15=\"Winter\",$AK15=\"SSP1P2\",$AJ15=TRUE,$HF15=TRUE),SUM(SUM(SUM(SUM($HG15,$HI15)*FctrChngDts!$B$10),SUM(SUM($HH15,$HJ15)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM15,$HO15)*FctrChngDts!$B$12),SUM(SUM($HN15,$HP15)*FctrChngDts!$C$12))-$AO15),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK15=\"FWP1\",$AJ15=FALSE,$HF15=FALSE),SUM($J15*FctrChngDts!$C$11),IF(AND($AK15=\"FWP1\",$AJ15=TRUE,$HF15=FALSE),SUM($J15*FctrChngDts!$C$12),IF(AND($AK15=\"FWP1P2\",$AJ15=FALSE,$HF15=FALSE),SUM(SUM($J15,$L15)*FctrChngDts!$C$11),IF(AND($AK15=\"FWP1P2\",$AJ15=TRUE,$HF15=FALSE),SUM(SUM($J15,$L15)*FctrChngDts!$C$12),IF(AND($AK15=\"FWP2\",$AJ15=FALSE,$HF15=FALSE),SUM($L15*FctrChngDts!$C$11),IF(AND($AK15=\"FWP2\",$AJ15=TRUE,$HF15=FALSE),SUM($L15*FctrChngDts!$C$12),IF(AND($AK15=\"FWP2P3\",$AJ15=FALSE,$HF15=FALSE),SUM(SUM($L15,$N15)*FctrChngDts!$C$11),IF(AND($AK15=\"FWP2P3\",$AJ15=TRUE,$HF15=FALSE),SUM(SUM($L15,$N15)*FctrChngDts!$C$12),IF(AND($AK15=\"FWP3\",$AJ15=FALSE,$HF15=FALSE),SUM($N15*FctrChngDts!$C$11),IF(AND($AK15=\"FWP3\",$AJ15=TRUE,$HF15=FALSE),SUM($N15*FctrChngDts!$C$12),IF(AND($Z15=\"Winter\",$AK15=\"SSP1P2\",$AJ15=FALSE,$HF15=FALSE),SUM(SUM(SUM($I15,$K15)*FctrChngDts!$C$9),SUM(SUM($J15,$L15)*FctrChngDts!$C$11))*$AG15,IF(AND($Z15=\"Winter\",$AK15=\"SSP1P2\",$AJ15=TRUE,$HF15=FALSE),SUM(SUM(SUM($I15,$K15)*FctrChngDts!$B$10),SUM(SUM($J15,$L15)*FctrChngDts!$B$12))*$AG15,IF(AND($Z15=\"Summer\",$AK15=\"SSP1P2\",$AJ15=FALSE,$HF15=FALSE),SUM(SUM(SUM($I15,$K15)*FctrChngDts!$B$9),SUM(SUM($J15,$L15)*FctrChngDts!$B$11))-$AJ15,IF(AND($Z15=\"Summer\",$AK15=\"SSP1P2\",$AJ15=TRUE,$HF15=FALSE),SUM(SUM(SUM($I15,$K15)*FctrChngDts!$C$10),SUM(SUM($J15,$L15)*FctrChngDts!$C$12))-$AJ15,IF(AND($Z15=\"Winter\",$AK15=\"SSP2P3\",$AJ15=FALSE,$HF15=FALSE),SUM(SUM(SUM($K15,$M15)*FctrChngDts!$C$9),SUM(SUM($L15,$N15)*FctrChngDts!$C$11))*$AG15,IF(AND($Z15=\"Winter\",$AK15=\"SSP2P3\",$AJ15=TRUE,$HF15=FALSE),SUM(SUM(SUM($K15,$M15)*FctrChngDts!$C$10),SUM(SUM($L15,$N15)*FctrChngDts!$C$12))*$AG15,IF(AND($Z15=\"Summer\",$AK15=\"SSP2P3\",$AJ15=FALSE,$HF15=FALSE),SUM(SUM(SUM($K15,$M15)*FctrChngDts!$C$9),SUM(SUM($L15,$N15)*FctrChngDts!$C$11))-$AJ15,IF(AND($Z15=\"Summer\",$AK15=\"SSP2P3\",$AJ15=TRUE,$HF15=FALSE),SUM(SUM(SUM($K15,$M15)*FctrChngDts!$C$10),SUM(SUM($L15,$N15)*FctrChngDts!$C$12))-$AJ15,IF(AND($AK15=\"FWP1\",$AJ15=FALSE,$HF15=TRUE),SUM(SUM($HM15*FctrChngDts!$B$11),SUM($HN15*FctrChngDts!$C$11)),IF(AND($AK15=\"FWP1\",$AJ15=TRUE,$HF15=TRUE),SUM(SUM($HM15*FctrChngDts!$B$12),SUM($HN15*FctrChngDts!$C$12)),IF(AND($AK15=\"FWP1P2\",$AJ15=FALSE,$HF15=TRUE),SUM(SUM(SUM($HM15,$HO15)*FctrChngDts!$B$11),SUM(SUM($HN15,$HP15)*FctrChngDts!$C$11)),IF(AND($AK15=\"FWP1P2\",$AJ15=TRUE,$HF15=TRUE),SUM(SUM(SUM($HM15,$KP15)*FctrChngDts!$C$12),SUM(SUM($HN15,$HP15)*FctrChngDts!$C$12)),IF(AND($AK15=\"FWP2\",$AJ15=FALSE,$HF15=TRUE),SUM(SUM($HO15*FctrChngDts!$B$11),SUM($HO15*FctrChngDts!$C$11)),IF(AND($AK15=\"FWP2\",$AJ15=TRUE,$HF15=TRUE),SUM(SUM($HO15*FctrChngDts!$B$12),SUM($HO15*FctrChngDts!$C$12)),IF(AND($AK15=\"FWP2P3\",$AJ15=FALSE,$HF15=TRUE),SUM(SUM(SUM($HO15,$HQ15)*FctrChngDts!$C$11),SUM(SUM($HP15,$HR15)*FctrChngDts!$C$11)),IF(AND($AK15=\"FWP2P3\",$AJ15=TRUE,$HF15=TRUE),SUM(SUM(SUM($HO15,$HQ15)*FctrChngDts!$C$12),SUM(SUM($HP15,$HR15)*FctrChngDts!$C$12)),IF(AND($AK15=\"FWP3\",$AJ15=FALSE,$HF15=TRUE),SUM(SUM($HQ15*FctrChngDts!$B$11),SUM($HR15*FctrChngDts!$C$11)),IF(AND($AK15=\"FWP3\",$AJ15=TRUE,$HF15=TRUE),SUM(SUM($HQ15*FctrChngDts!$B$12),SUM($HR15*FctrChngDts!$C$12)),IF(AND($Z15=\"Winter\",$AK15=\"SSP1P2\",$AJ15=FALSE,$HF15=TRUE),SUM(SUM(SUM(SUM($HG15,$HI15)*FctrChngDts!$B$9),SUM(SUM($HH15,$HJ15)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM15,$HO15)*FctrChngDts!$B$11),SUM(SUM($HN15,$HP15)*FctrChngDts!$C$11))*$AG15),IF(AND($Z15=\"Winter\",$AK15=\"SSP1P2\",$AJ15=TRUE,$HF15=TRUE),SUM(SUM(SUM(SUM($HG15,$HI15)*FctrChngDts!$B$10), SUM(SUM($HH15,$HJ15)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM15,$HO15)*FctrChngDts!$B$12),SUM(SUM($HN15,$HP15)*FctrChngDts!$C$12))*$AG15),IF(AND($Z15=\"Summer\",$AK15=\"SSP1P2\",$AJ15=FALSE,$HF15=TRUE),SUM(SUM(SUM(SUM($HG15,$HI15)*FctrChngDts!$B$9),SUM(SUM($HH15,$HJ15)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM15,$HO15)*FctrChngDts!$B$11),SUM(SUM($HN15,$HP15)*FctrChngDts!$C$11))-$AJ15),IF(AND($Z15=\"Summer\",$AK15=\"SSP1P2\",$AJ15=TRUE,$HF15=TRUE),SUM(SUM(SUM(SUM($HG15,$HI15)*FctrChngDts!$B$10),SUM(SUM($HH15,$HJ15)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM15,$HO15)*FctrChngDts!$B$12),SUM(SUM($HN15,$HP15)*FctrChngDts!$C$12))-$AJ15),IF(AND($Z15=\"Winter\",$AK15=\"SSP2P3\",$AJ15=FALSE,$HF15=TRUE),SUM(SUM(SUM(SUM($HI15,$HK15)*FctrChngDts!$B$9),SUM(SUM($HJ15,$HL15)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO15,$HQ15)*FctrChngDts!$B$11),SUM(SUM($HP15,$HR15)*FctrChngDts!$C$11))*$AG15),IF(AND($Z15=\"Winter\",$AK15=\"SSP2P3\",$AJ15=TRUE,$HF15=TRUE),SUM(SUM(SUM(SUM($HI15,$HK15)*FctrChngDts!$B$10), SUM(SUM($HJ15,$HL15)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO15,$HQ15)*FctrChngDts!$B$12),SUM(SUM($HP15,$HR15)*FctrChngDts!$C$12))*$AG15),IF(AND($Z15=\"Summer\",$AK15=\"SSP2P3\",$AJ15=FALSE,$HF15=TRUE),SUM(SUM(SUM(SUM($HI15,$HK15)*FctrChngDts!$B$9),SUM(SUM($HJ15,$HL15)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO15,$HQ15)*FctrChngDts!$B$11),SUM(SUM($HP15,$HR15)*FctrChngDts!$C$11))-$AJ15),IF(AND($Z15=\"Summer\",$AK15=\"SSP2P3\",$AJ15=TRUE,$HF15=TRUE),SUM(SUM(SUM(SUM($HI15,$HK15)*FctrChngDts!$B$10), SUM(SUM($HJ15,$HL15)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO15,$HQ15)*FctrChngDts!$B$12),SUM(SUM($HP15,$HR15)*FctrChngDts!$C$12))-$AJ15),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK15=\"FSP1\",$AH15=TRUE,SUM(SUM(SUM($AI15*FctrChngDts!$B$13)*I15),$AR15)>$AD15),$AD15,IF(AND($AK15=\"FSP1\",$AH15=TRUE,SUM(SUM(SUM($AI15*FctrChngDts!$B$13)*$I15),$AR15)<=$AD15),SUM(SUM(SUM($AI15*FctrChngDts!$B$13)*$I15),$AR15),IF(AND($Z15=\"Summer\",$AK15=\"SSP1\",$AH15=TRUE,SUM(SUM(SUM(SUM($I15,$J15)*SUM($AI15*FctrChngDts!$B$13))*$AF15),$AR15)>$AD15),$AD15,IF(AND($Z15=\"Summer\",$AK15=\"SSP1\",$AH15=TRUE,SUM(SUM(SUM(SUM($I15,$J15)*SUM($AI15*FctrChngDts!$B$13))*$AF15),$AR15)<=$AD15),SUM(SUM(SUM(SUM($I15,$J15)*SUM($AI15*FctrChngDts!$B$13))*$AF15),$AR15),IF(AND($Z15=\"Winter\",$AK15=\"SSP1\",$AH15=TRUE,SUM(SUM(SUM(SUM($I15,$J15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AU15:$AW15)),$AR15)>$AD15),$AD15,IF(AND($Z15=\"Winter\",$AK15=\"SSP1\",$AH15=TRUE,SUM(SUM(SUM(SUM($I15,$J15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AU15:$AW15)),$AR15)<=$AD15),SUM(SUM(SUM(SUM($I15,$J15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AU15:$AW15)),$AR15),IF(AND($AK15=\"FSP1P2\",$AH15=TRUE,SUM(SUM(SUM(SUM($I15,$K15)*SUM($AI15*FctrChngDts!$B$13))*$AF15),$AR15)>$AD15),$AD15,IF(AND($AK15=\"FSP1P2\",$AH15=TRUE,SUM(SUM(SUM(SUM($I15,$K15)*SUM($AI15*FctrChngDts!$B$13))*$AF15),$AR15)<=$AD15),SUM(SUM(SUM(SUM($I15,$K15)*SUM($AI15*FctrChngDts!$B$13))*$AF15),$AR15),IF(AND($Z15=\"Summer\",$AK15=\"SSP1P2\",$AH15=TRUE,SUM(SUM(SUM(SUM($I15,$K15,$J15,$L15)*SUM($AI15*FctrChngDts!$B$13))*$AF15),$AR15)>$AD15),$AD15,IF(AND($Z15=\"Summer\",$AK15=\"SSP1P2\",$AH15=TRUE,SUM(SUM(SUM(SUM($I15,$K15,$J15,$L15)*SUM($AI15*FctrChngDts!$B$13))*$AF15),$AR15)<=$AD15),SUM(SUM(SUM(SUM($I15,$K15,$J15,$L15)*SUM($AI15*FctrChngDts!$B$13))*$AF15),$AR15),IF(AND($Z15=\"Winter\",$AK15=\"SSP1P2\",$AH15=TRUE,SUM(SUM(SUM(SUM($I15,$K15,$J15,$L15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AU15:$AW15)),$AR15)>$AD15),$AD15,IF(AND($Z15=\"Winter\",$AK15=\"SSP1P2\",$AH15=TRUE,SUM(SUM(SUM(SUM($I15,$K15,$J15,$L15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AU15:$AW15)),$AR15)<=$AD15),MIN($AD15,SUM($AL15,SUM(SUM(SUM(SUM($I15,$K15,$J15,$L15)*SUM($AI15*FctrChngDts!$B$13))*$AF15)))),IF(AND($AK15=\"FSP2\",$AH15=TRUE,SUM(SUM(SUM($AI15*FctrChngDts!$B$13)*$K15),$AR15)>$AD15),$AD15,IF(AND($AK15=\"FSP2\",$AH15=TRUE,SUM(SUM(SUM($AI15*FctrChngDts!$B$13)*$K15),$AR15)<=$AD15),SUM(SUM(SUM($AI15*FctrChngDts!$B$13)*$K15),$AR15),IF(AND($Z15=\"Summer\",$AK15=\"SSP2\",$AH15=TRUE,SUM(SUM(SUM(SUM($K15,$L15)*SUM($AI15*FctrChngDts!$B$13))*$AF15),$AR15)>$AD15),$AD15,IF(AND($Z15=\"Summer\",$AK15=\"SSP2\",$AH15=TRUE,SUM(SUM(SUM(SUM($K15,$L15)*SUM($AI15*FctrChngDts!$B$13))*$AF15),$AR15)<=$AD15),SUM(SUM(SUM(SUM($K15,$L15)*SUM($AI15*FctrChngDts!$B$13))*$AF15),$AR15),IF(AND($Z15=\"Winter\",$AK15=\"SSP2\",$AH15=TRUE,SUM(SUM(SUM(SUM($K15,$L15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AU15:$AW15)),$AR15)>$AD15),$AD15,IF(AND($Z15=\"Winter\",$AK15=\"SSP2\",$AH15=TRUE,SUM(SUM(SUM(SUM($K15,$L15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AU15:$AW15)),$AR15)<=$AD15),SUM(SUM(SUM(SUM($K15,$L15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AU15:$AW15)),$AR15),IF(AND($AK15=\"FSP2P3\",$AH15=TRUE,SUM(SUM(SUM(SUM($K15,$M15)*SUM($AI15*FctrChngDts!$B$13))*$AF15),$AR15)>$AD15),$AD15,IF(AND($AK15=\"FSP2P3\",$AH15=TRUE,SUM(SUM(SUM(SUM($K15,$M15)*SUM($AI15*FctrChngDts!$B$13))*$AF15),$AR15)<=$AD15),SUM(SUM(SUM(SUM($K15,$M15)*SUM($AI15*FctrChngDts!$B$13))*$AF15),$AR15),IF(AND($Z15=\"Summer\",$AK15=\"SSP2P3\",$AH15=TRUE,SUM(SUM(SUM(SUM($K15,$L15,$M15,$N15)*SUM($AI15*FctrChngDts!$B$13))*$AF15),$AR15)>$AD15),$AD15,IF(AND($Z15=\"Summer\",$AK15=\"SSP2P3\",$AH15=TRUE,SUM(SUM(SUM(SUM($K15,$L15,$M15,$N15)*SUM($AI15*FctrChngDts!$B$13))*$AF15),$AR15)<=$AD15),SUM(SUM(SUM(SUM($K15,$L15,$M15,$N15)*SUM($AI15*FctrChngDts!$B$13))*$AF15),$AR15),IF(AND($Z15=\"Winter\",$AK15=\"SSP2P3\",$AH15=TRUE,SUM(SUM(SUM(SUM($K15,$L15,$M15,$N15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AU15:$AW15)),$AR15)>$AD15),$AD15,IF(AND($Z15=\"Winter\",$AK15=\"SSP2P3\",$AH15=TRUE,SUM(SUM(SUM(SUM($K15,$L15,$M15,$N15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AU15:$AW15)),$AR15)<=$AD15),SUM(SUM(SUM(SUM($K15,$L15,$M15,$N15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AU15:$AW15)),$AR15),IF(AND($AK15=\"FSP3\",$AH15=TRUE,SUM(SUM(SUM($AI15*FctrChngDts!$B$13)*$M15),$AR15)>$AD15),$AD15,IF(AND($AK15=\"FSP3\",$AH15=TRUE,SUM(SUM(SUM($AI15*FctrChngDts!$B$13)*$M15),$AR15)<=$AD15),SUM(SUM(SUM($AI15*FctrChngDts!$B$13)*$M15),$AR15),IF(AND($Z15=\"Summer\",$AK15=\"SSP3\",$AH15=TRUE,SUM(SUM(SUM(SUM($M15,$N15)*SUM($AI15*FctrChngDts!$B$13))*$AF15),$AR15)>$AD15),$AD15,IF(AND($Z15=\"Summer\",$AK15=\"SSP3\",$AH15=TRUE,SUM(SUM(SUM(SUM($M15,$N15)*SUM($AI15*FctrChngDts!$B$13))*$AF15),$AR15)<=$AD15),SUM(SUM(SUM(SUM($M15,$N15)*SUM($AI15*FctrChngDts!$B$13))*$AF15),$AR15),IF(AND($Z15=\"Winter\",$AK15=\"SSP3\",$AH15=TRUE,SUM(SUM(SUM(SUM($M15,$N15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AU15:$AW15)),$AR15)>$AD15),$AD15,IF(AND($Z15=\"Winter\",$AK15=\"SSP3\",$AH15=TRUE,SUM(SUM(SUM(SUM($M15,$N15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AU15:$AW15)),$AR15)<=$AD15),SUM(SUM(SUM(SUM($M15,$N15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AU15:$AW15)),$AR15),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK15=\"FWP1\",$AH15=TRUE,SUM(SUM(SUM($AI15*FctrChngDts!$B$13)*$J15),$AU15)>$AE15),$AE15,IF(AND($AK15=\"FWP1\",$AH15=TRUE,SUM(SUM(SUM($AI15*FctrChngDts!$B$13)*$J15),$AU15)<=$AE15),SUM(SUM(SUM($AI15*FctrChngDts!$B$13)*$J15),$AU15),IF(AND($Z15=\"Winter\",$AK15=\"SSP1\",$AH15=TRUE,SUM(SUM(SUM(SUM($I15,$J15)*SUM($AI15*FctrChngDts!$B$13))*$AG15),$AU15)>$AE15),$AE15,IF(AND($Z15=\"Winter\",$AK15=\"SSP1\",$AH15=TRUE,SUM(SUM(SUM(SUM($I15,$J15)*SUM($AI15*FctrChngDts!$B$13))*$AG15),$AU15)<=$AE15),SUM(SUM(SUM(SUM($I15,$J15)*SUM($AI15*FctrChngDts!$B$13))*$AG15),$AU15),IF(AND($Z15=\"Summer\",$AK15=\"SSP1\",$AH15=TRUE,SUM(SUM(SUM(SUM($I15,$J15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AR15:$AT15)),$AU15)>$AE15),$AE15,IF(AND($Z15=\"Summer\",$AK15=\"SSP1\",$AH15=TRUE,SUM(SUM(SUM(SUM($I15,$J15)*SUM($AI15*FctrChngDts!$B$13))- SUM($AR15:$AT15)),$AU15)<=$AE15),SUM(SUM(SUM(SUM($I15,$J15)*SUM($AI15*FctrChngDts!$B$13))- SUM($AR15:$AT15)),$AU15),IF(AND($AK15=\"FWP1P2\",$AH15=TRUE,SUM(SUM(SUM(SUM($J15,$L15)*SUM($AI15*FctrChngDts!$B$13))*$AG15),$AU15)>$AE15),$AE15,IF(AND($AK15=\"FWP1P2\",$AH15=TRUE,SUM(SUM(SUM(SUM($J15,$L15)*SUM($AI15*FctrChngDts!$B$13))*$AG15),$AU15)<=$AE15),SUM(SUM(SUM(SUM($J15,$L15)*SUM($AI15*FctrChngDts!$B$13))*$AG15),$AU15),IF(AND($Z15=\"Winter\",$AK15=\"SSP1P2\",$AH15=TRUE,SUM(SUM(SUM(SUM($I15,$K15,$J15,$L15)*SUM($AI15*FctrChngDts!$B$13))*$AG15),$AU15)>$AE15),$AE15,IF(AND($Z15=\"Winter\",$AK15=\"SSP1P2\",$AH15=TRUE,SUM(SUM(SUM(SUM($I15,$K15,$J15,$L15)*SUM($AI15*FctrChngDts!$B$13))*$AG15),$AU15)<=$AE15),SUM(SUM(SUM(SUM($I15,$K15,$J15,$L15)*SUM($AI15*FctrChngDts!$B$13))*$AG15),$AU15),IF(AND($Z15=\"Summer\",$AK15=\"SSP1P2\",$AH15=TRUE,SUM(SUM(SUM(SUM($I15,$K15,$J15,$L15)*SUM($AI15*FctrChngDts!$B$13))- SUM($AR15:$AT15)),$AU15)>$AE15),$AE15,IF(AND($Z15=\"Summer\",$AK15=\"SSP1P2\",$AH15=TRUE,SUM(SUM(SUM(SUM($I15,$K15,$J15,$L15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AR15:$AT15)),$AU15)<=$AE15),SUM(SUM(SUM(SUM($I15,$K15,$J15,$L15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AR15:$AT15)),$AU15),IF(AND($AK15=\"FWP2\",$AH15=TRUE,SUM(SUM(SUM($AI15*FctrChngDts!$B$13)*$L15),$AU15)>$AE15),$AE15,IF(AND($AK15=\"FWP2\",$AH15=TRUE,SUM(SUM(SUM($AI15*FctrChngDts!$B$13)*$L15),$AU15)<=$AE15),SUM(SUM(SUM($AI15*FctrChngDts!$B$13)*$L15),$AU15),IF(AND($Z15=\"Winter\",$AK15=\"SSP2\",$AH15=TRUE,SUM(SUM(SUM(SUM($K15,$L15)*SUM($AI15*FctrChngDts!$B$13))*$AG15),$AU15)>$AE15),$AE15,IF(AND($Z15=\"Winter\",$AK15=\"SSP2\",$AH15=TRUE,SUM(SUM(SUM(SUM($K15,$L15)*SUM($AI15*FctrChngDts!$B$13))*$AG15),$AU15)<=$AE15),SUM(SUM(SUM(SUM($K15,$L15)*SUM($AI15*FctrChngDts!$B$13))*$AG15),$AU15),IF(AND($Z15=\"Summer\",$AK15=\"SSP2\",$AH15=TRUE,SUM(SUM(SUM(SUM($K15,$L15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AR15:$AT15)),$AU15)>$AE15),$AE15,IF(AND($Z15=\"Summer\",$AK15=\"SSP2\",$AH15=TRUE,SUM(SUM(SUM(SUM($K15,$L15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AR15:$AT15)),$AU15)<=$AE15),SUM(SUM(SUM(SUM($K15,$L15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AR15:$AT15)),$AU15),IF(AND($AK15=\"FWP2P3\",$AH15=TRUE,SUM(SUM(SUM(SUM($L15,$N15)*SUM($AI15*FctrChngDts!$B$13))*$AG15),$AU15)>$AE15),$AE15,IF(AND($AK15=\"FWP2P3\",$AH15=TRUE,SUM(SUM(SUM(SUM($L15,$N15)*SUM($AI15*FctrChngDts!$B$13))*$AG15),$AU15)<=$AE15),SUM(SUM(SUM(SUM($L15,$N15)*SUM($AI15*FctrChngDts!$B$13))*$AG15),$AU15),IF(AND($Z15=\"Winter\",$AK15=\"SSP2P3\",$AH15=TRUE,SUM(SUM(SUM(SUM($K15,$L15,$M15,$N15)*SUM($AI15*FctrChngDts!$B$13))*$AG15),$AU15)>$AE15),$AE15,IF(AND($Z15=\"Winter\",$AK15=\"SSP2P3\",$AH15=TRUE,SUM(SUM(SUM(SUM($K15,$L15,$M15,$N15)*SUM($AI15*FctrChngDts!$B$13))*$AG15),$AU15)<=$AE15),SUM(SUM(SUM(SUM($K15,$L15,$M15,$N15)*SUM($AI15*FctrChngDts!$B$13))*$AG15),$AU15),IF(AND($Z15=\"Summer\",$AK15=\"SSP2P3\",$AH15=TRUE,SUM(SUM(SUM(SUM($K15,$L15,$M15,$N15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AR15:$AT15)),$AU15)>$AE15),$AE15,IF(AND($Z15=\"Summer\",$AK15=\"SSP2P3\",$AH15=TRUE,SUM(SUM(SUM(SUM($K15,$L15,$M15,$N15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AR15:$AT15)),$AU15)<=$AE15),SUM(SUM(SUM(SUM($K15,$L15,$M15,$N15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AR15:$AT15)),$AU15),IF(AND($AK15=\"FWP3\",$AH15=TRUE,SUM(SUM(SUM($AI15*FctrChngDts!$B$13)*$N15),$AU15)>$AE15),$AE15,IF(AND($AK15=\"FWP3\",$AH15=TRUE,SUM(SUM(SUM($AI15*FctrChngDts!$B$13)*$N15),$AU15)<=$AE15),SUM(SUM(SUM($AI15*FctrChngDts!$B$13)*$N15),$AU15),IF(AND($Z15=\"Winter\",$AK15=\"SSP3\",$AH15=TRUE,SUM(SUM(SUM(SUM($M15,$N15)*SUM($AI15*FctrChngDts!$B$13))*$AG15),$AU15)>$AE15),$AE15,IF(AND($Z15=\"Winter\",$AK15=\"SSP3\",$AH15=TRUE,SUM(SUM(SUM(SUM($M15,$N15)*SUM($AI15*FctrChngDts!$B$13))*$AG15),$AU15)<=$AE15),SUM(SUM(SUM(SUM($M15,$N15)*SUM($AI15*FctrChngDts!$B$13))*$AG15),$AU15),IF(AND($Z15=\"Summer\",$AK15=\"SSP3\",$AH15=TRUE,SUM(SUM(SUM(SUM($M15,$N15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AR15:$AT15)),$AU15)>$AE15),$AE15,IF(AND($Z15=\"Summer\",$AK15=\"SSP3\",$AH15=TRUE,SUM(SUM(SUM(SUM($M15,$N15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AR15:$AT15)),$AU15)<=$AE15),SUM(SUM(SUM(SUM($M15,$N15)*SUM($AI15*FctrChngDts!$B$13))-SUM($AR15:$AT15)),$AU15),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I15>0,$AH15=FALSE),SUM($AR15*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I15>0,$AH15=TRUE),SUM($AX15*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I15>0,$AH15=FALSE),SUM($AS15*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I15>0,$AH15=TRUE),SUM($AY15*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I15>0,$AH15=FALSE),SUM($AT15*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I15>0,$AH15=TRUE),SUM($AZ15*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J15>0,$AH15=FALSE),SUM($AU15*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J15>0,$AH15=TRUE),SUM($BA15*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J15>0,$AH15=FALSE),SUM($AV15*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J15>0,$AH15=TRUE),SUM($BB15*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J15>0,$AH15=FALSE),SUM($AW15*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J15>0,$AH15=TRUE),SUM($BC15*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K15>0,$AH15=FALSE),SUM($AR15*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K15>0,$AH15=TRUE),SUM($AX15*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K15>0,$AH15=FALSE),SUM($AS15*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K15>0,$AH15=TRUE),SUM($AY15*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K15>0,$AH15=FALSE),SUM($AT15*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K15>0,$AH15=TRUE),SUM($AZ15*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L15>0,$AH15=FALSE),SUM($AU15*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L15>0,$AH15=TRUE),SUM($BA15*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L15>0,$AH15=FALSE),SUM($AV15*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L15>0,$AH15=TRUE),SUM($BB15*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L15>0,$AH15=FALSE),SUM($AW15*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L15>0,$AH15=TRUE),SUM($BC15*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M15>0,$AH15=FALSE),SUM($AR15*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M15>0,$AH15=TRUE),SUM($AX15*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M15>0,$AH15=FALSE),SUM($AS15*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M15>0,$AH15=TRUE),SUM($AY15*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M15>0,$AH15=FALSE),SUM($AT15*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M15>0,$AH15=TRUE),SUM($AZ15*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N15>0,$AH15=FALSE),SUM($AU15*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N15>0,$AH15=TRUE),SUM($BA15*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N15>0,$AH15=FALSE),SUM($AV15*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N15>0,$AH15=TRUE),SUM($BB15*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N15>0,$AH15=FALSE),SUM($AW15*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N15>0,$AH15=TRUE),SUM($BC15*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I15=0,0,IF(AND($I15>0,$K15>0,$AH15=FALSE),SUM($AR15/$P15*$I15),IF(AND($I15>0,$K15=0,$AH15=FALSE),$AR15,IF(AND($I15>0,$K15>0,$AH15=TRUE),ROUND(MIN($HU15,SUM(SUM($I15,$K15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA15,SUM(SUM($I15,$K15)*(FctrChngDts!$B$13)*$AI15)*$IA15)),0),IF(AND($I15>0,$K15=0,$AH15=TRUE),$AX15))))),0)","v":0},{"$f":"ROUND(IF($I15=0,0,IF(AND($I15>0,$K15>0,$AH15=FALSE),SUM($AS15/$P15*$I15),IF(AND($I15>0,$K15=0,$AH15=FALSE),$AS15,IF(AND($I15>0,$K15>0,$AH15=TRUE),ROUND(MIN(SUM($HU15-$BW15),SUM(SUM($I15,$K15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA15)*3),0),IF(AND($I15>0,$K15=0,$AH15=TRUE),$AY15))))),0)","v":0},0,{"$f":"IF($J15=0,0,IF(AND($J15>0,$L15=0,$N15=0,$AH15=FALSE,$AJ15=FALSE),ROUND(MIN($HX15,SUM($AU15,$BA15)),0),IF(AND($J15>0,$L15=0,$N15=0,$AH15=TRUE,$AJ15=FALSE),ROUND(MIN($HX15,SUM($AU15,SUM($J15*$AI15*FctrChngDts!$B$13))),0),IF(AND($J15>0,$L15>0,$N15=0,$AH15=FALSE,$AJ15=FALSE),ROUND(MIN($HX15,SUM(SUM($J15,$L15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA15,SUM(SUM($J15,$L15)*(FctrChngDts!$B$13)*$AI15)*$IA15)),0),IF(AND($J15>0,$L15>0,$N15=0,$AH15=TRUE,$AJ15=FALSE),ROUND(MIN($HX15,SUM(SUM(SUM(SUM($J15,$L15)*FctrChngDts!$C$11*$IA15),SUM(SUM($J15,$L15)*SUM(FctrChngDts!$B$13*$AI15)*$IA15)))),0),IF(AND($J15>0,$L15=0,$N15=0,$AH15=FALSE,$AJ15=TRUE),ROUND(MIN($HX15,SUM($AU15,$BA15)),0),IF(AND($J15>0,$L15=0,$N15=0,$AH15=TRUE,$AJ15=TRUE),ROUND(MIN($HX15,SUM($AU15,SUM($J15*$AI15*FctrChngDts!$B$13))),0),IF(AND($J15>0,$L15>0,$N15=0,$AH15=FALSE,$AJ15=TRUE),ROUND(MIN($HX15,SUM(SUM($J15,$L15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA15,SUM(SUM($J15,$L15)*(FctrChngDts!$B$13)*$AI15)*$IA15)),0),IF(AND($J15>0,$L15>0,$N15=0,$AH15=TRUE,$AJ15=TRUE),ROUND(MIN($HX15,SUM(SUM(SUM(SUM($J15,$L15)*FctrChngDts!$C$12*$IA15),SUM(SUM($J15,$L15)*SUM(FctrChngDts!$B$13*$AI15)*$IA15)))),0))))))))))","v":0},{"$f":"IF($J15=0,0,IF(AND($J15>0,$L15=0,$N15=0,$AH15=FALSE,$AJ15=FALSE),ROUND(MIN(SUM($HX15-$BZ15),SUM($AU15*3)),0),IF(AND($J15>0,$L15=0,$N15=0,$AH15=TRUE,$AJ15=FALSE),ROUND(MIN(SUM($HX15-$BZ15),SUM(SUM($J15,$L15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA15)*3),0),IF(AND($J15>0,$L15>0,$N15=0,$AH15=FALSE,$AJ15=FALSE),ROUND(MIN(SUM($HX15-$BZ15),SUM(SUM($J15,$L15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA15)*3),0),IF(AND($J15>0,$L15>0,$N15=0,$AH15=TRUE,$AJ15=FALSE),ROUND(MIN(SUM($HX15-$BZ15),SUM(SUM($J15,$L15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA15)*3),0),IF(AND($J15>0,$L15=0,$N15=0,$AH15=FALSE,$AJ15=TRUE),ROUND(MIN(SUM($HX15-$BZ15),SUM($AU15*3)),0),IF(AND($J15>0,$L15=0,$N15=0,$AH15=TRUE,$AJ15=TRUE),ROUND(MIN(SUM($HX15-$BZ15),SUM(SUM($J15,$L15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA15)*3),0),IF(AND($J15>0,$L15>0,$N15=0,$AH15=FALSE,$AJ15=TRUE),ROUND(MIN(SUM($HX15-$BZ15),SUM(SUM($J15,$L15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA15)*3),0),IF(AND($J15>0,$L15>0,$N15=0,$AH15=TRUE,$AJ15=TRUE),ROUND(MIN(SUM($HX15-$BZ15),SUM(SUM($J15,$L15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA15)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K15=0,0,IF(AND($I15>0,$K15>0,$M15=0,$AH15=FALSE),SUM($AR15-$BW15),IF(AND($I15=0,$K15>0,$M15>0,$AH15=FALSE),SUM($AR15/$P15*$K15),IF(AND($I15=0,$K15>0,$M15=0,$AH15=FALSE),$AR15,IF($K15=0,0,IF(AND($I15>0,$K15>0,$M15=0,$AH15=TRUE),ROUND(MIN($HV15,SUM(SUM($I15,$K15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB15,SUM(SUM($I15,$K15)*(FctrChngDts!$B$13)*$AI15)*$IB15)),0),IF(AND($I15=0,$K15>0,$M15>0,$AH15=TRUE),ROUND(MIN($HV15,SUM(SUM($I15,$K15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB15,SUM(SUM($I15,$K15)*(FctrChngDts!$B$13)*$AI15)*$IB15)),0),IF(AND($I15=0,$K15>0,$M15=0,$AH15=TRUE),$AX15)))))))),0)","v":0},{"$f":"ROUND(IF($K15=0,0,IF(AND($I15>0,$K15>0,$M15=0,$AH15=FALSE),SUM($AS15-$BX15),IF(AND($I15=0,$K15>0,$M15>0,$AH15=FALSE),SUM($AS15/$P15*$K15),IF(AND($I15=0,$K15>0,$M15=0,$AH15=FALSE),$AS15,IF($K15=0,0,IF(AND($I15>0,$K15>0,$M15=0,$AH15=TRUE),ROUND(MIN(SUM($HV15-$BW15),SUM(SUM($I15,$K15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB15)*3),0),IF(AND($I15=0,$K15>0,$M15>0,$AH15=TRUE),ROUND(MIN(SUM($HV15-$BW15),SUM(SUM($I15,$K15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB15)*3),0),IF(AND($I15=0,$K15>0,$M15=0,$AH15=TRUE),$AY15)))))))),0)","v":0},0,{"$f":"IF($L15=0,0,IF(AND($J15>0,$L15>0,$N15=0,$AH15=FALSE,$AJ15=FALSE),ROUND(MIN($HY15,SUM(SUM($J15,$L15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB15,SUM(SUM($J15,$L15)*(FctrChngDts!$B$13)*$AI15)*$IB15)),0),IF(AND($J15>0,$L15>0,$N15=0,$AH15=TRUE,$AJ15=FALSE),ROUND(MIN($HY15,SUM(SUM(SUM(SUM($J15,$L15)*FctrChngDts!$C$11*$IB15),SUM(SUM($J15,$L15)*SUM(FctrChngDts!$B$13*$AI15)*$IB15)))),0),IF(AND($J15=0,$L15>0,$N15=0,$AH15=FALSE,$AJ15=FALSE),ROUND(MIN($HY15,SUM($L15*FctrChngDts!$C$11)),0),IF(AND($J15=0,$L15>0,$N15=0,$AH15=TRUE,$AJ15=FALSE),ROUND(MIN($HY15,SUM(SUM(SUM(SUM($J15,$L15)*FctrChngDts!$C$11*$IB15),SUM(SUM($J15,$L15)*SUM(FctrChngDts!$B$13*$AI15)*$IB15)))),0),IF(AND($J15>0,$L15>0,$N15=0,$AH15=FALSE,$AJ15=TRUE),ROUND(MIN($HY15,SUM(SUM($J15,$L15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB15,SUM(SUM($J15,$L15)*(FctrChngDts!$B$13)*$AI15)*$IB15)),0),IF(AND($J15>0,$L15>0,$N15=0,$AH15=TRUE,$AJ15=TRUE),ROUND(MIN($HY15,SUM(SUM(SUM(SUM($J15,$L15)*FctrChngDts!$C$12*$IB15),SUM(SUM($J15,$L15)*SUM(FctrChngDts!$B$13*$AI15)*$IB15)))),0),IF(AND($J15=0,$L15>0,$N15=0,$AH15=FALSE,$AJ15=TRUE),ROUND(MIN($HY15,SUM($L15*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J15=0,$L15>0,$N15=0,$AH15=TRUE,$AJ15=TRUE),ROUND(MIN($HY15,SUM(SUM(SUM(SUM($J15,$L15)*FctrChngDts!$C$12*$IB15),SUM(SUM($J15,$L15)*SUM(FctrChngDts!$B$13*$AI15)*$IB15)))),0))))))))))","v":0},{"$f":"IF($L15=0,0,IF(AND($J15>0,$L15>0,$N15=0,$AH15=FALSE,$AJ15=FALSE),ROUND(MIN(SUM($HY15-$CF15),SUM(SUM($J15,$L15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB15)*3),0),IF(AND($J15>0,$L15>0,$N15=0,$AH15=TRUE,$AJ15=FALSE),ROUND(MIN(SUM($HY15-$CF15),SUM(SUM($J15,$L15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB15)*3),0),IF(AND($J15=0,$L15>0,$N15=0,$AH15=FALSE,$AJ15=FALSE),ROUND(MIN(SUM($HY15-$CF15),SUM($AU15*3)),0),IF(AND($J15=0,$L15>0,$N15=0,$AH15=TRUE,$AJ15=FALSE),ROUND(MIN(SUM($HY15-$CF15),SUM(SUM($J15,$L15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB15)*3),0),IF(AND($J15>0,$L15>0,$N15=0,$AH15=FALSE,$AJ15=TRUE),ROUND(MIN(SUM($HY15-$CF15),SUM(SUM($J15,$L15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB15)*3),0),IF(AND($J15>0,$L15>0,$N15=0,$AH15=TRUE,$AJ15=TRUE),ROUND(MIN(SUM($HY15-$CF15),SUM(SUM($J15,$L15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB15)*3),0),IF(AND($J15=0,$L15>0,$N15=0,$AH15=FALSE,$AJ15=TRUE),ROUND(MIN(SUM($HY15-$CF15),SUM($AU15*3)),0),IF(AND($J15=0,$L15>0,$N15=0,$AH15=TRUE,$AJ15=TRUE),ROUND(MIN(SUM($HY15-$CF15),SUM(SUM($J15,$L15)*IF($AJ15=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB15)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S15>0,Account!$AG$2=TRUE,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH15=FALSE),SUM(Usage!$BW15:$CB15)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V15>0,Account!$AG$2=TRUE,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH15=FALSE),SUM(Usage!$CC15:$CH15)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y15>0,Account!$AG$2=TRUE,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH15=FALSE),SUM(Usage!$CI15:$CN15)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH15=TRUE,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S15),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S15)),2)","v":0},{"$f":"ROUND(IF(OR($AH15=TRUE,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V15),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V15)),2)","v":0},{"$f":"IF(OR($AH15=TRUE,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y15),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y15))","v":0},{"$f":"ROUND(IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW15),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW15)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX15),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX15)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY15),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY15)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ15),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ15)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA15),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA15)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB15),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB15)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S15),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC15),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC15)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD15),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD15)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE15),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE15)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF15),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF15)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG15),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG15)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH15),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH15)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V15),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI15),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI15))","v":0},{"$f":"IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ15),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ15))","v":0},{"$f":"IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK15),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK15))","v":0},{"$f":"IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL15),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL15))","v":0},{"$f":"IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM15),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM15))","v":0},{"$f":"IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN15),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN15))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y15)","v":0},0,0,0,0,{"$f":"IF($DW15>IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV15*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV15*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW15-IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV15*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV15*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV15<$DW15,SUM($DW15-$DV15),0))","v":0},{"$f":"IF(OR(AND($D15<=FctrChngDts!$B$14,Usage!$E15>FctrChngDts!$B$14),AND(Usage!$D15<=FctrChngDts!$C$14,Usage!$E15>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW15),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX15),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY15),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ15),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA15),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB15),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC15),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD15),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE15),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF15),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG15),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH15),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI15)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ15)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK15)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL15)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM15)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN15)","v":0},0,{"$f":"IF(AND($S15>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E15<>\"D-CARE\",Tenant!$F15=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET15=TRUE,$S15>0,$V15=0),SUM(SUM($BW15:$CB15)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET15=TRUE,$S15>0,$V15>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW15:$CB15)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET15=TRUE,$S15>0,$V15>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW15:$CB15)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S15>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S15>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S15>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV15=TRUE,$S15>0,$V15=0),SUM(SUM($BW15:$CB15)*'CRS1'!$P$2),IF(AND($EV15=TRUE,$S15>0,$V15>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW15:$CB15)*'CRS1'!$P$2),IF(AND($EV15=TRUE,$S15>0,$V15>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW15:$CB15)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S15>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX15=TRUE,$S15>0,$V15=0),SUM(SUM($BW15:$CB15)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX15=TRUE,$S15>0,$V15>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW15:$CB15)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX15=TRUE,$S15>0,$V15>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW15:$CB15)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S15>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ15=TRUE,$S15>0),SUM(SUM($BW15:$CB15)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V15>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E15<>\"D-CARE\",Tenant!$F15=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB15=TRUE,$S15>0,$V15>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC15:$CH15)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB15=TRUE,$S15>0,$V15>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC15:$CH15)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB15=TRUE,$V15>0,$Y15>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC15:$CH15)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB15=TRUE,$V15>0,$Y15>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC15:$CH15)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB15=TRUE,$S15=0,$V15>0,$Y15=0),SUM(SUM($CC15:$CH15)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V15>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V15>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V15>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD15=TRUE,$S15>0,$V15>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC15:$CH15)*'CRS2'!$P$2),IF(AND($FD15=TRUE,$S15>0,$V15>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC15:$CH15)*'CRS2'!$P$2),IF(AND($FD15=TRUE,$V15>0,$Y15>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC15:$CH15)*'CRS2'!$P$2),IF(AND($FD15=TRUE,$V15>0,$Y15>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC15:$CH15)*'CRS2'!$P$2),IF(AND($FD15=TRUE,$S15=0,$V15>0,$Y15=0),SUM(SUM($CC15:$CH15)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V15>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF15=TRUE,$S15>0,$V15>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC15:$CH15)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF15=TRUE,$S15>0,$V15>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC15:$CH15)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF15=TRUE,$V15>0,$Y15>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC15:$CH15)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF15=TRUE,$V15>0,$Y15>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC15:$CH15)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF15=TRUE,$S15=0,$V15>0,$Y15=0),SUM(SUM($CC15:$CH15)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V15>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH15=TRUE,$V15>0),SUM(SUM($CC15:$CH15)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y15>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E15<>\"D-CARE\",Tenant!$F15=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ15=TRUE,$V15=0,$Y15>0),SUM(SUM($CI15:$CN15)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ15=TRUE,$V15>0,$Y15>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI15:$CN15)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ15=TRUE,$V15>0,$Y15>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI15:$CN15)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y15>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y15>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y15>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL15=TRUE,$V15=0,$Y15>0),SUM(SUM($CI15:$CN15)*'CRS3'!$P$2),IF(AND($FL15=TRUE,$V15>0,$Y15>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI15:$CN15)*'CRS3'!$P$2),IF(AND($FL15=TRUE,$V15>0,$Y15>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI15:$CN15)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y15>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN15=TRUE,$V15=0,$Y15>0),SUM(SUM($CI15:$CN15)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN15=TRUE,$V15>0,$Y15>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI15:$CN15)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN15=TRUE,$V15>0,$Y15>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI15:$CN15)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y15>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP15=TRUE,$Y15>0),SUM(SUM($CI15:$CN15)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR15:$FT15))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO15:$CQ15,$FR15:$FT15))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA15:$EF15)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG15:$EL15)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM15:$ER15)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV15,$CO15:$CQ15,$EA15:$ER15)/$P15)*$S15*FctrChngDts!$B$15),SUM(SUM(SUM($DV15,$CO15:$CQ15,$FR15:$FT15)/$P15)*$S15*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV15,$CO15:$CQ15,$EA15:$ER15)/$P15)*$V15*FctrChngDts!$B$15),SUM(SUM(SUM($DV15,$CO15:$CQ15,$FR15:$FT15)/$P15)*$V15*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV15,$CO15:$CQ15,$EA15:$ER15)/$P15)*$Y15*FctrChngDts!$B$15),SUM(SUM(SUM($DV15,$CO15:$CQ15,$FR15:$FT15)/$P15)*$Y15*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA15*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI15*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ15*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ15,$FU15,$GF15,$GZ15:$HE15),IF(Account!$Q$2=TRUE,SUM($DZ15,$FV15,$GF15,$GZ15:$HE15),SUM($DZ15,$ES15,$FU15:$FV15,$GF15,$GZ15:$HE15)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E15),Usage!$P15,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D15,FctrChngDts!$C$17<=Usage!$E15),SUM(FctrChngDts!$C$17-Usage!$D15),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E15),Usage!$P15,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D15,FctrChngDts!$C$19<=Usage!$E15),SUM(FctrChngDts!$C$19-Usage!$D15),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK15*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK15*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL15*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL15*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D15))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A15,Tenant!$A:$J,8,FALSE)=TRUE,$GG15<0),0,SUM(SUM(SUM($GG15/$P15*$GP15)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A15,Tenant!$A:$J,8,FALSE)=TRUE,$GG15<0),0,SUM(SUM(SUM($GG15/$P15*$GQ15)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D15))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A15,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV15*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A15,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW15*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU15:$DA15,$EU15,$EA15:$EF15,$FA15)-SUM(SUM($BW15:$CB15)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD15:$DJ15,$FC15,$EG15:$EL15,$FI15)-SUM(SUM($CC15:$CH15)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM15:$DS15,$FK15,$EM15:$ER15,$FQ15)-SUM(SUM($CI15:$CN15)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO15,$CU15:$DA15,$EU15,$EW15,$EY15,$EA15:$EF15,$FA15,$CP15,$DD15:$DJ15,$FC15,$FE15,$FG15,$EG15:$EL15,$FI15)/$P15*$S15)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO15,$CU15:$DA15,$EU15,$EW15,$EY15,$EA15:$EF15,$FA15,$CP15,$DD15:$DJ15,$FC15,$FE15,$FG15,$EG15:$EL15,$FI15)/$P15*$V15)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ15,$DM15:$DS15,$FK15,$FM15,$FO15,$EM15:$ER15,$FQ15)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D15,BslnAllctnCrrnt!$A$1<=$E15),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK15=\"FSP1\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$Q15,BslnAllctnCrrnt!$A$1<$R15),SUM(BslnAllctnCrrnt!$A$1-$Q15),IF(AND($AK15=\"FSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$Q15,BslnAllctnCrrnt!$A$1<$R15),SUM(BslnAllctnCrrnt!$A$1-$Q15),IF(AND($AK15=\"FSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),$I15,IF(AND($AK15=\"SSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$Q15,BslnAllctnCrrnt!$A$1<$R15),SUM(BslnAllctnCrrnt!$A$1-$Q15),IF(AND($AK15=\"SSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),$I15,0)))))","v":0},{"$f":"IF(AND($AK15=\"FSP1\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$Q15,BslnAllctnCrrnt!$A$1<$R15),SUM($I15-$HG15),IF(AND($AK15=\"FSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$Q15,BslnAllctnCrrnt!$A$1<$R15),SUM($I15-$HG15),IF(AND($AK15=\"FSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM($I15-$HG15),IF(AND($AK15=\"SSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$Q15,BslnAllctnCrrnt!$A$1<$R15),SUM($I15-$HG15),IF(AND($AK15=\"SSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM($I15-$HG15),0)))))","v":0},{"$f":"IF(AND($AK15=\"SSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$Q15,BslnAllctnCrrnt!$A$1<$R15),0,IF(AND(FctrChngDts!$A$2>=$D15,FctrChngDts!$B$2<$E15),IF(AND($AK15=\"SSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM(BslnAllctnCrrnt!$A$1-$T15),0),IF(AND($AK15=\"FSP2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM(BslnAllctnCrrnt!$A$1-$T15),IF(AND($AK15=\"FSP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM(BslnAllctnCrrnt!$A$1-$T15),IF(AND($AK15=\"FSP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$W15,BslnAllctnCrrnt!$A$1<$X15),$K15,IF(AND($AK15=\"FSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$Q15,BslnAllctnCrrnt!$A$1<$R15),0,IF(AND($AK15=\"FSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM(BslnAllctnCrrnt!$A$1-$T15),IF(AND($AK15=\"SSP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM(BslnAllctnCrrnt!$A$1-$T15),IF(AND($AK15=\"SSP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$W15,BslnAllctnCrrnt!$A$1<$X15),$K15,0)))))))))","v":0},{"$f":"IF(AND($AK15=\"SSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$Q15,BslnAllctnCrrnt!$A$1<$R15),SUM($K15-$HI15),IF(AND($AK15=\"SSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM($K15-$HI15),IF(AND($AK15=\"FSP2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM($K15-$HI15),IF(AND($AK15=\"FSP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM($K15-$HI15),IF(AND($AK15=\"FSP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$W15,BslnAllctnCrrnt!$A$1<$X15),SUM($K15-$HI15),IF(AND($AK15=\"FSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$Q15,BslnAllctnCrrnt!$A$1<$R15),SUM($K15-$HI15),IF(AND($AK15=\"FSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM($K15-$HI15),IF(AND($AK15=\"SSP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM($K15-$HI15),IF(AND($AK15=\"SSP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$W15,BslnAllctnCrrnt!$A$1<$X15),SUM($K15-$HI15),0)))))))))","v":0},{"$f":"IF(AND($AK15=\"FSP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),0,IF(AND($AK15=\"FSP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$W15,BslnAllctnCrrnt!$A$1<$X15),SUM(BslnAllctnCrrnt!$A$1-$W15),IF(AND($AK15=\"FSP3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$W15,BslnAllctnCrrnt!$A$1<$X15),SUM(BslnAllctnCrrnt!$A$1-$W15),0)))","v":0},{"$f":"IF(AND($AK15=\"FSP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM($M15-$HK15),IF(AND($AK15=\"FSP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$W15,BslnAllctnCrrnt!$A$1<$X15),SUM($M15-$HK15),IF(AND($AK15=\"FSP3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$W15,BslnAllctnCrrnt!$A$1<$X15),SUM($M15-$HK15),0)))","v":0},{"$f":"IF(AND($AK15=\"FWP1\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$Q15,BslnAllctnCrrnt!$A$1<$R15),SUM(BslnAllctnCrrnt!$A$1-$Q15),IF(AND($AK15=\"FWP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$Q15,BslnAllctnCrrnt!$A$1<$R15),SUM(BslnAllctnCrrnt!$A$1-$Q15),IF(AND($AK15=\"FWP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),$J15,IF(AND(FctrChngDts!$A$2>=$D15,FctrChngDts!$B$2<$E15),IF(AND($AK15=\"SSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$Q15,BslnAllctnCrrnt!$A$1<$R15),SUM(BslnAllctnCrrnt!$A$1-$Q15),0),IF(AND($AK15=\"SSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),$J15,0)))))","v":0},{"$f":"IF(AND($AK15=\"FWP1\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$Q15,BslnAllctnCrrnt!$A$1<$R15),SUM($J15-$HM15),IF(AND($AK15=\"FWP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$Q15,BslnAllctnCrrnt!$A$1<$R15),SUM($J15-$HM15),IF(AND($AK15=\"FWP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM($J15-$HM15),IF(AND($AK15=\"SSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$Q15,BslnAllctnCrrnt!$A$1<$R15),SUM($J15-$HM15),IF(AND($AK15=\"SSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM($J15-$HM15),0)))))","v":0},{"$f":"IF(AND($AK15=\"FWP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$Q15,BslnAllctnCrrnt!$A$1<$R15),0,IF(AND($AK15=\"FWP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM(BslnAllctnCrrnt!$A$1-$T15),IF(AND($AK15=\"FWP2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM(BslnAllctnCrrnt!$A$1-$T15),IF(AND($AK15=\"FWP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM(BslnAllctnCrrnt!$A$1-$T15),IF(AND($AK15=\"FWP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$W15,BslnAllctnCrrnt!$A$1<$X15),$L15,IF(AND($AK15=\"SSP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM(BslnAllctnCrrnt!$A$1-$T15),IF(AND($AK15=\"SSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$Q15,BslnAllctnCrrnt!$A$1<$R15),0,IF(AND($AK15=\"SSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM(BslnAllctnCrrnt!$A$1-$T15),0))))))))","v":0},{"$f":"IF(AND($AK15=\"FWP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$Q15,BslnAllctnCrrnt!$A$1<$R15),SUM($L15-$HO15),IF(AND($AK15=\"FWP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM($L15-$HO15),IF(AND($AK15=\"FWP2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM($L15-$HO15),IF(AND($AK15=\"FWP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM($L15-$HO15),IF(AND($AK15=\"FWP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$W15,BslnAllctnCrrnt!$A$1<$X15),SUM($L15-$HO15),IF(AND($AK15=\"SSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$Q15,BslnAllctnCrrnt!$A$1<$R15),SUM($L15-$HO15),IF(AND($AK15=\"SSP1P2\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM($L15-$HO15),0)))))))","v":0},{"$f":"IF(AND($AK15=\"FWP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),0,IF(AND($AK15=\"FWP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$W15,BslnAllctnCrrnt!$A$1<$X15),SUM(BslnAllctnCrrnt!$A$1-$W15),IF(AND($AK15=\"FWP3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$W15,BslnAllctnCrrnt!$A$1<$X15),SUM(BslnAllctnCrrnt!$A$1-$W15),IF(AND($AK15=\"SSP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),0,IF(AND($AK15=\"SSP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$W15,BslnAllctnCrrnt!$A$1<$X15),SUM(BslnAllctnCrrnt!$A$1-$W15),0)))))","v":0},{"$f":"IF(AND($AK15=\"FWP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM($N15-$HQ15),IF(AND($AK15=\"FWP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$W15,BslnAllctnCrrnt!$A$1<$X15),SUM($N15-$HQ15),IF(AND($AK15=\"FWP3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$W15,BslnAllctnCrrnt!$A$1<$X15),SUM($N15-$HQ15),IF(AND($AK15=\"SSP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$T15,BslnAllctnCrrnt!$A$1<$U15),SUM($N15-$HQ15),IF(AND($AK15=\"SSP2P3\",$HF15=TRUE,BslnAllctnCrrnt!$A$1>=$W15,BslnAllctnCrrnt!$A$1<$X15),SUM($N15-$HQ15),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[15,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G16),0,IF($F16<=$G16,SUM($G16-$F16),IF($F16>$G16,SUM((Account!$L$2-Usage!$F16)+Usage!$G16+1))))","v":0},{"$f":"IF($Q16=0,0,IF($R16=0,0,IF(AND($Q16<FctrChngDts!$A$2,$R16>=FctrChngDts!$A$2),SUM($R16-FctrChngDts!$A$2+1),IF(AND($Q16>=FctrChngDts!$A$2,$R16>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q16),IF(AND($Q16>=FctrChngDts!$A$2,$R16<FctrChngDts!$B$2),SUM($R16-$Q16+1),0)))))","v":0},{"$f":"IF($Q16=0,0,IF($R16=0,0,IF(AND($Q16<FctrChngDts!$A$2,$R16>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q16),IF(AND($Q16<FctrChngDts!$A$2,$R16<FctrChngDts!$A$2),SUM($R16-$Q16+1),IF(AND($Q16>FctrChngDts!$A$2,$R16>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R16+1),0)))))","v":0},{"$f":"IF($T16=0,0,IF($U16=0,0,IF(AND($T16<FctrChngDts!$A$2,$U16>=FctrChngDts!$A$2),SUM($U16-FctrChngDts!$A$2+1),IF(AND($T16>=FctrChngDts!$A$2,$U16<FctrChngDts!$B$2),SUM($U16-$T16+1),IF(AND($T16>=FctrChngDts!$A$2,$U16>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T16)<0),0,IF(AND($T16>=FctrChngDts!$A$2,$U16>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T16),0))))))","v":0},{"$f":"IF($T16=0,0,IF($U16=0,0,IF(AND($T16<FctrChngDts!$A$2,$U16>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T16),IF(AND($T16>=FctrChngDts!$B$2,$U16>=FctrChngDts!$B$2),SUM($U16-$T16+1),IF(AND($T16<FctrChngDts!$A$2,$U16<FctrChngDts!$A$2),SUM($U16-$T16+1),IF(AND($T16>=FctrChngDts!$A$2,$U16>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U16+1),0))))))","v":0},{"$f":"IF($W16=0,0,IF($X16=0,0,IF(AND($W16>=FctrChngDts!$A$2,$X16>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W16)<0),0,IF(AND($W16>=FctrChngDts!$A$2,$X16>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W16),IF(AND($W16>=FctrChngDts!$A$2,$X16<FctrChngDts!$B$2),SUM($X16-$W16+1),IF(AND($W16<FctrChngDts!$A$2,$X16>=FctrChngDts!$A$2),SUM($X16-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W16=0,0,IF($X16=0,0,IF(AND($W16<FctrChngDts!$A$2,$X16<FctrChngDts!$A$2),SUM($X16-$W16+1),IF(AND($W16>=FctrChngDts!$A$2,$X16>=FctrChngDts!$B$2,SUM($X16-FctrChngDts!$B$2+1)<=$Y16),SUM($X16-FctrChngDts!$B$2+1),IF(AND($W16>=FctrChngDts!$A$2,$X16>=FctrChngDts!$B$2),SUM($X16-$W16+1),IF(AND($W16<FctrChngDts!$A$2,$X16>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W16),0))))))","v":0},{"$f":"IF(AND($D16>=FctrChngDts!$C$2,$E16<FctrChngDts!$E$2),\"1\",IF(AND($D16>=FctrChngDts!$E$2,$E16<FctrChngDts!$G$2),\"2\",IF(AND($D16>=FctrChngDts!$G$2,$E16<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D16>=FctrChngDts!$D$2,,IF(AND($D16>=FctrChngDts!$C$2,$D16<=FctrChngDts!$D$2),$D16,IF(AND($D16>=FctrChngDts!$C$2,$D16>=FctrChngDts!$D$2,$E16>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D16>FctrChngDts!$D$2,,IF($D16=FctrChngDts!$D$2,$D16,IF(AND($D16>=FctrChngDts!$C$2,$E16<FctrChngDts!$D$2),$E16,IF(AND($D16>=FctrChngDts!$C$2,$E16>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D16>=FctrChngDts!$D$2,$E16>=FctrChngDts!$D$2,$E16>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E16<FctrChngDts!$D$2,$E16<=FctrChngDts!$D$2),$E16,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D16<FctrChngDts!$E$2,$E16<FctrChngDts!$E$2),,IF($D16>FctrChngDts!$F$2,,IF(AND($D16>=FctrChngDts!$E$2,$D16<=FctrChngDts!$F$2),$D16,IF(AND($D16>=FctrChngDts!$E$2,$D16>=FctrChngDts!$F$2,$E16>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D16>FctrChngDts!$F$2,,IF($E16=FctrChngDts!$F$2,$E16,IF(AND($D16<FctrChngDts!$E$2,$E16<=FctrChngDts!$F$2),$E16,IF(AND($D16>=FctrChngDts!$E$2,$E16<FctrChngDts!$F$2),$E16,IF(AND($D16>=FctrChngDts!$E$2,$E16>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D16>=FctrChngDts!$F$2,$E16>=FctrChngDts!$F$2,$E16>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D16<FctrChngDts!$G$2,$E16<FctrChngDts!$G$2),,IF($D16>FctrChngDts!$H$2,,IF(AND($D16>=FctrChngDts!$G$2,$D16<=FctrChngDts!$H$2),$D16,IF(AND($D16>=FctrChngDts!$G$2,$D16>=FctrChngDts!$H$2,$E16>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D16>FctrChngDts!$H$2,,IF($E16=FctrChngDts!$H$2,$E16,IF(AND($D16<FctrChngDts!$G$2,$E16<=FctrChngDts!$H$2),$E16,IF(AND($D16>=FctrChngDts!$G$2,$E16<FctrChngDts!$H$2),$E16,IF(AND($D16>=FctrChngDts!$G$2,$E16>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D16>=FctrChngDts!$H$2,$E16>=FctrChngDts!$H$2,$E16>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A16,Tenant!$A16:$J315,6,FALSE)","v":0},{"$f":"VLOOKUP($A16,Tenant!$A16:$J315,7,FALSE)","v":0},{"$f":"VLOOKUP($A16,Tenant!$A16:$J315,10,FALSE)","v":0},0,{"$f":"IF(AND($AK16=\"FSP2\",$AJ16=FALSE,$HF16=FALSE),SUM($K16*FctrChngDts!$C$9),IF(AND($AK16=\"FSP2\",$AJ16=TRUE,$HF16=FALSE),SUM($K16*FctrChngDts!$C$10),IF(AND($AK16=\"FSP2P3\",$AJ16=FALSE,$HF16=FALSE),SUM(SUM($K16,$M16)*FctrChngDts!$C$9),IF(AND($AK16=\"FSP2P3\",$AJ16=TRUE,$HF16=FALSE),SUM(SUM($K16,$M16)*FctrChngDts!$C$10),IF(AND($AK16=\"FSP3\",$AJ16=FALSE,$HF16=FALSE),SUM($M16*FctrChngDts!$C$9),IF(AND($AK16=\"FSP3\",$AJ16=TRUE,$HF16=FALSE),SUM($M16*FctrChngDts!$C$10),IF(AND($AK16=\"FSP1\",$AJ16=FALSE,$HF16=FALSE),SUM($I16*FctrChngDts!$C$9),IF(AND($AK16=\"FSP1\",$AJ16=TRUE,$HF16=FALSE),SUM($I16*FctrChngDts!$C$10),IF(AND($AK16=\"FSP1P2\",$AJ16=FALSE,$HF16=FALSE),SUM(SUM($I16,$K16)*FctrChngDts!$C$9),IF(AND($AK16=\"FSP1P2\",$AJ16=TRUE,$HF16=FALSE),SUM(SUM($I16,$K16)*FctrChngDts!$C$10),IF(AND($Z16=\"Summer\",$AK16=\"SSP2P3\",$AJ16=FALSE,$HF16=FALSE),SUM(SUM(SUM(SUM($K16,$M16)*FctrChngDts!$C$9),SUM(SUM($L16,$N16)*FctrChngDts!$C$11))*$AF16),IF(AND($Z16=\"Summer\",$AK16=\"SSP2P3\",$AJ16=TRUE,$HF16=FALSE),SUM(SUM(SUM(SUM($K16,$M16)*FctrChngDts!$C$10),SUM(SUM($L16,$N16)*FctrChngDts!$C$12))*$AF16),IF(AND($Z16=\"Winter\",$AK16=\"SSP2P3\",$AJ16=FALSE,$HF16=FALSE),SUM(SUM(SUM(SUM($K16,$M16)*FctrChngDts!$C$9),SUM(SUM($L16,$N16)*FctrChngDts!$C$11))-$AO16),IF(AND($Z16=\"Winter\",$AK16=\"SSP2P3\",$AJ16=TRUE,$HF16=FALSE),SUM(SUM(SUM(SUM($K16,$M16)*FctrChngDts!$C$10),SUM(SUM($L16,$N16)*FctrChngDts!$C$12))-$AO16),IF(AND($Z16=\"Summer\",$AK16=\"SSP1P2\",$AJ16=FALSE,$HF16=FALSE),SUM(SUM(SUM(SUM($I16,$K16)*FctrChngDts!$C$9),SUM(SUM($J16,$L16)*FctrChngDts!$C$11))*$AF16),IF(AND($Z16=\"Summer\",$AK16=\"SSP1P2\",$AJ16=TRUE,$HF16=FALSE),SUM(SUM(SUM(SUM($I16,$K16)*FctrChngDts!$C$10),SUM(SUM($J16,$L16)*FctrChngDts!$C$12))*$AF16),IF(AND($Z16=\"Winter\",$AK16=\"SSP1P2\",$AJ16=FALSE,$HF16=FALSE),SUM(SUM(SUM(SUM($I16,$K16)*FctrChngDts!$C$9),SUM(SUM($J16,$L16)*FctrChngDts!$C$11))-$AO16),IF(AND($Z16=\"Winter\",$AK16=\"SSP1P2\",$AJ16=TRUE,$HF16=FALSE),SUM(SUM(SUM(SUM($I16,$K16)*FctrChngDts!$C$10),SUM(SUM($J16,$L16)*FctrChngDts!$C$12))-$AO16),IF(AND($AK16=\"FSP2\",$AJ16=FALSE,$HF16=TRUE),SUM(SUM($HI16*FctrChngDts!$B$9),SUM($HJ16*FctrChngDts!$C$9)),IF(AND($AK16=\"FSP2\",$AJ16=TRUE,$HF16=TRUE),SUM(SUM($HI16*FctrChngDts!$B$10),SUM($HJ16*FctrChngDts!$C$10)),IF(AND($AK16=\"FSP2P3\",$AJ16=FALSE,$HF16=TRUE),SUM(SUM(SUM($HI16,$HK16)*FctrChngDts!$B$9),SUM(SUM($HJ16,$HL16)*FctrChngDts!$C$9)),IF(AND($AK16=\"FSP2P3\",$AJ16=TRUE,$HF16=TRUE),SUM(SUM(SUM($HI16,$HK16)*FctrChngDts!$B$10),SUM(SUM($HJ16,$HL16)*FctrChngDts!$C$10)),IF(AND($AK16=\"FSP3\",$AJ16=FALSE,$HF16=TRUE),SUM(SUM($HK16*FctrChngDts!$B$9),SUM($HL16*FctrChngDts!$C$9)),IF(AND($AK16=\"FSP3\",$AJ16=TRUE,$HF16=TRUE),SUM(SUM($HK16*FctrChngDts!$B$10),SUM($HL16*FctrChngDts!$C$10)),IF(AND($AK16=\"FSP1\",$AJ16=FALSE,$HF16=TRUE),SUM(SUM($HG16*FctrChngDts!$B$9),SUM($HH16*FctrChngDts!$C$9)),IF(AND($AK16=\"FSP1\",$AJ16=TRUE,$HF16=TRUE),SUM(SUM($HG16*FctrChngDts!$B$10),SUM($HH16*FctrChngDts!$C$10)),IF(AND($AK16=\"FSP1P2\",$AJ16=FALSE,$HF16=TRUE),SUM(SUM(SUM($HG16,$HI16)*FctrChngDts!$B$9),SUM(SUM($HH16,$HJ16)*FctrChngDts!$C$9)),IF(AND($AK16=\"FSP1P2\",$AJ16=TRUE,$HF16=TRUE),SUM(SUM(SUM($HG16,$HI16)*FctrChngDts!$B$10),SUM(SUM($HG16,$HI16)*FctrChngDts!$C$10)),IF(AND($Z16=\"Summer\",$AK16=\"SSP2P3\",$AJ16=FALSE,$HF16=TRUE),SUM(SUM(SUM(SUM($HI16,$HK16)*FctrChngDts!$B$9),SUM(SUM($HJ16,$HL16)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO16,$HQ16)*FctrChngDts!$B$11),SUM(SUM($HP16,$HR16)*FctrChngDts!$C$11))*$AF16),IF(AND($Z16=\"Summer\",$AK16=\"SSP2P3\",$AJ16=TRUE,$HF16=TRUE),SUM(SUM(SUM(SUM($HI16,$HK16)*FctrChngDts!$B$10),SUM(SUM($HJ16,$HL16)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO16,$HQ16)*FctrChngDts!$B$12),SUM(SUM($HP16,$HR16)*FctrChngDts!$C$12))*$AF16),IF(AND($Z16=\"Winter\",$AK16=\"SSP2P3\",$AJ16=FALSE,$HF16=TRUE),SUM(SUM(SUM(SUM($HI16,$HK16)*FctrChngDts!$B$9),SUM(SUM($HJ16,$HL16)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO16,$HQ16)*FctrChngDts!$B$11),SUM(SUM($HP16,$HR16)*FctrChngDts!$C$11))-$AO16),IF(AND($Z16=\"Winter\",$AK16=\"SSP2P3\",$AJ16=TRUE,$HF16=TRUE),SUM(SUM(SUM(SUM($HI16,$HK16)*FctrChngDts!$B$10),SUM(SUM($HO16,$HQ16)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO16,$HQ16)*FctrChngDts!$B$12),SUM(SUM($HP16,$HR16)*FctrChngDts!$C$12))-$AO16),IF(AND($Z16=\"Summer\",$AK16=\"SSP1P2\",$AJ16=FALSE,$HF16=TRUE),SUM(SUM(SUM(SUM($HG16,$HI16)*FctrChngDts!$B$9),SUM(SUM($HH16,$HJ16)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM16,$HO16)*FctrChngDts!$B$11),SUM(SUM($HN16,$HP16)*FctrChngDts!$C$11))*$AF16),IF(AND($Z16=\"Summer\",$AK16=\"SSP1P2\",$AJ16=TRUE,$HF16=TRUE),SUM(SUM(SUM(SUM($HG16,$HI16)*FctrChngDts!$B$10),SUM(SUM($HH16,$HJ16)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM16,$HO16)*FctrChngDts!$B$12),SUM(SUM($HN16,$HP16)*FctrChngDts!$C$12))*$AF16),IF(AND($Z16=\"Winter\",$AK16=\"SSP1P2\",$AJ16=FALSE,$HF16=TRUE),SUM(SUM(SUM(SUM($HG16,$HI16)*FctrChngDts!$B$9),SUM(SUM($HH16,$HJ16)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM16,$HO16)*FctrChngDts!$B$11),SUM(SUM($HN16,$HP16)*FctrChngDts!$C$11))-$AO16),IF(AND($Z16=\"Winter\",$AK16=\"SSP1P2\",$AJ16=TRUE,$HF16=TRUE),SUM(SUM(SUM(SUM($HG16,$HI16)*FctrChngDts!$B$10),SUM(SUM($HH16,$HJ16)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM16,$HO16)*FctrChngDts!$B$12),SUM(SUM($HN16,$HP16)*FctrChngDts!$C$12))-$AO16),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK16=\"FWP1\",$AJ16=FALSE,$HF16=FALSE),SUM($J16*FctrChngDts!$C$11),IF(AND($AK16=\"FWP1\",$AJ16=TRUE,$HF16=FALSE),SUM($J16*FctrChngDts!$C$12),IF(AND($AK16=\"FWP1P2\",$AJ16=FALSE,$HF16=FALSE),SUM(SUM($J16,$L16)*FctrChngDts!$C$11),IF(AND($AK16=\"FWP1P2\",$AJ16=TRUE,$HF16=FALSE),SUM(SUM($J16,$L16)*FctrChngDts!$C$12),IF(AND($AK16=\"FWP2\",$AJ16=FALSE,$HF16=FALSE),SUM($L16*FctrChngDts!$C$11),IF(AND($AK16=\"FWP2\",$AJ16=TRUE,$HF16=FALSE),SUM($L16*FctrChngDts!$C$12),IF(AND($AK16=\"FWP2P3\",$AJ16=FALSE,$HF16=FALSE),SUM(SUM($L16,$N16)*FctrChngDts!$C$11),IF(AND($AK16=\"FWP2P3\",$AJ16=TRUE,$HF16=FALSE),SUM(SUM($L16,$N16)*FctrChngDts!$C$12),IF(AND($AK16=\"FWP3\",$AJ16=FALSE,$HF16=FALSE),SUM($N16*FctrChngDts!$C$11),IF(AND($AK16=\"FWP3\",$AJ16=TRUE,$HF16=FALSE),SUM($N16*FctrChngDts!$C$12),IF(AND($Z16=\"Winter\",$AK16=\"SSP1P2\",$AJ16=FALSE,$HF16=FALSE),SUM(SUM(SUM($I16,$K16)*FctrChngDts!$C$9),SUM(SUM($J16,$L16)*FctrChngDts!$C$11))*$AG16,IF(AND($Z16=\"Winter\",$AK16=\"SSP1P2\",$AJ16=TRUE,$HF16=FALSE),SUM(SUM(SUM($I16,$K16)*FctrChngDts!$B$10),SUM(SUM($J16,$L16)*FctrChngDts!$B$12))*$AG16,IF(AND($Z16=\"Summer\",$AK16=\"SSP1P2\",$AJ16=FALSE,$HF16=FALSE),SUM(SUM(SUM($I16,$K16)*FctrChngDts!$B$9),SUM(SUM($J16,$L16)*FctrChngDts!$B$11))-$AJ16,IF(AND($Z16=\"Summer\",$AK16=\"SSP1P2\",$AJ16=TRUE,$HF16=FALSE),SUM(SUM(SUM($I16,$K16)*FctrChngDts!$C$10),SUM(SUM($J16,$L16)*FctrChngDts!$C$12))-$AJ16,IF(AND($Z16=\"Winter\",$AK16=\"SSP2P3\",$AJ16=FALSE,$HF16=FALSE),SUM(SUM(SUM($K16,$M16)*FctrChngDts!$C$9),SUM(SUM($L16,$N16)*FctrChngDts!$C$11))*$AG16,IF(AND($Z16=\"Winter\",$AK16=\"SSP2P3\",$AJ16=TRUE,$HF16=FALSE),SUM(SUM(SUM($K16,$M16)*FctrChngDts!$C$10),SUM(SUM($L16,$N16)*FctrChngDts!$C$12))*$AG16,IF(AND($Z16=\"Summer\",$AK16=\"SSP2P3\",$AJ16=FALSE,$HF16=FALSE),SUM(SUM(SUM($K16,$M16)*FctrChngDts!$C$9),SUM(SUM($L16,$N16)*FctrChngDts!$C$11))-$AJ16,IF(AND($Z16=\"Summer\",$AK16=\"SSP2P3\",$AJ16=TRUE,$HF16=FALSE),SUM(SUM(SUM($K16,$M16)*FctrChngDts!$C$10),SUM(SUM($L16,$N16)*FctrChngDts!$C$12))-$AJ16,IF(AND($AK16=\"FWP1\",$AJ16=FALSE,$HF16=TRUE),SUM(SUM($HM16*FctrChngDts!$B$11),SUM($HN16*FctrChngDts!$C$11)),IF(AND($AK16=\"FWP1\",$AJ16=TRUE,$HF16=TRUE),SUM(SUM($HM16*FctrChngDts!$B$12),SUM($HN16*FctrChngDts!$C$12)),IF(AND($AK16=\"FWP1P2\",$AJ16=FALSE,$HF16=TRUE),SUM(SUM(SUM($HM16,$HO16)*FctrChngDts!$B$11),SUM(SUM($HN16,$HP16)*FctrChngDts!$C$11)),IF(AND($AK16=\"FWP1P2\",$AJ16=TRUE,$HF16=TRUE),SUM(SUM(SUM($HM16,$KP16)*FctrChngDts!$C$12),SUM(SUM($HN16,$HP16)*FctrChngDts!$C$12)),IF(AND($AK16=\"FWP2\",$AJ16=FALSE,$HF16=TRUE),SUM(SUM($HO16*FctrChngDts!$B$11),SUM($HO16*FctrChngDts!$C$11)),IF(AND($AK16=\"FWP2\",$AJ16=TRUE,$HF16=TRUE),SUM(SUM($HO16*FctrChngDts!$B$12),SUM($HO16*FctrChngDts!$C$12)),IF(AND($AK16=\"FWP2P3\",$AJ16=FALSE,$HF16=TRUE),SUM(SUM(SUM($HO16,$HQ16)*FctrChngDts!$C$11),SUM(SUM($HP16,$HR16)*FctrChngDts!$C$11)),IF(AND($AK16=\"FWP2P3\",$AJ16=TRUE,$HF16=TRUE),SUM(SUM(SUM($HO16,$HQ16)*FctrChngDts!$C$12),SUM(SUM($HP16,$HR16)*FctrChngDts!$C$12)),IF(AND($AK16=\"FWP3\",$AJ16=FALSE,$HF16=TRUE),SUM(SUM($HQ16*FctrChngDts!$B$11),SUM($HR16*FctrChngDts!$C$11)),IF(AND($AK16=\"FWP3\",$AJ16=TRUE,$HF16=TRUE),SUM(SUM($HQ16*FctrChngDts!$B$12),SUM($HR16*FctrChngDts!$C$12)),IF(AND($Z16=\"Winter\",$AK16=\"SSP1P2\",$AJ16=FALSE,$HF16=TRUE),SUM(SUM(SUM(SUM($HG16,$HI16)*FctrChngDts!$B$9),SUM(SUM($HH16,$HJ16)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM16,$HO16)*FctrChngDts!$B$11),SUM(SUM($HN16,$HP16)*FctrChngDts!$C$11))*$AG16),IF(AND($Z16=\"Winter\",$AK16=\"SSP1P2\",$AJ16=TRUE,$HF16=TRUE),SUM(SUM(SUM(SUM($HG16,$HI16)*FctrChngDts!$B$10), SUM(SUM($HH16,$HJ16)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM16,$HO16)*FctrChngDts!$B$12),SUM(SUM($HN16,$HP16)*FctrChngDts!$C$12))*$AG16),IF(AND($Z16=\"Summer\",$AK16=\"SSP1P2\",$AJ16=FALSE,$HF16=TRUE),SUM(SUM(SUM(SUM($HG16,$HI16)*FctrChngDts!$B$9),SUM(SUM($HH16,$HJ16)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM16,$HO16)*FctrChngDts!$B$11),SUM(SUM($HN16,$HP16)*FctrChngDts!$C$11))-$AJ16),IF(AND($Z16=\"Summer\",$AK16=\"SSP1P2\",$AJ16=TRUE,$HF16=TRUE),SUM(SUM(SUM(SUM($HG16,$HI16)*FctrChngDts!$B$10),SUM(SUM($HH16,$HJ16)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM16,$HO16)*FctrChngDts!$B$12),SUM(SUM($HN16,$HP16)*FctrChngDts!$C$12))-$AJ16),IF(AND($Z16=\"Winter\",$AK16=\"SSP2P3\",$AJ16=FALSE,$HF16=TRUE),SUM(SUM(SUM(SUM($HI16,$HK16)*FctrChngDts!$B$9),SUM(SUM($HJ16,$HL16)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO16,$HQ16)*FctrChngDts!$B$11),SUM(SUM($HP16,$HR16)*FctrChngDts!$C$11))*$AG16),IF(AND($Z16=\"Winter\",$AK16=\"SSP2P3\",$AJ16=TRUE,$HF16=TRUE),SUM(SUM(SUM(SUM($HI16,$HK16)*FctrChngDts!$B$10), SUM(SUM($HJ16,$HL16)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO16,$HQ16)*FctrChngDts!$B$12),SUM(SUM($HP16,$HR16)*FctrChngDts!$C$12))*$AG16),IF(AND($Z16=\"Summer\",$AK16=\"SSP2P3\",$AJ16=FALSE,$HF16=TRUE),SUM(SUM(SUM(SUM($HI16,$HK16)*FctrChngDts!$B$9),SUM(SUM($HJ16,$HL16)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO16,$HQ16)*FctrChngDts!$B$11),SUM(SUM($HP16,$HR16)*FctrChngDts!$C$11))-$AJ16),IF(AND($Z16=\"Summer\",$AK16=\"SSP2P3\",$AJ16=TRUE,$HF16=TRUE),SUM(SUM(SUM(SUM($HI16,$HK16)*FctrChngDts!$B$10), SUM(SUM($HJ16,$HL16)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO16,$HQ16)*FctrChngDts!$B$12),SUM(SUM($HP16,$HR16)*FctrChngDts!$C$12))-$AJ16),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK16=\"FSP1\",$AH16=TRUE,SUM(SUM(SUM($AI16*FctrChngDts!$B$13)*I16),$AR16)>$AD16),$AD16,IF(AND($AK16=\"FSP1\",$AH16=TRUE,SUM(SUM(SUM($AI16*FctrChngDts!$B$13)*$I16),$AR16)<=$AD16),SUM(SUM(SUM($AI16*FctrChngDts!$B$13)*$I16),$AR16),IF(AND($Z16=\"Summer\",$AK16=\"SSP1\",$AH16=TRUE,SUM(SUM(SUM(SUM($I16,$J16)*SUM($AI16*FctrChngDts!$B$13))*$AF16),$AR16)>$AD16),$AD16,IF(AND($Z16=\"Summer\",$AK16=\"SSP1\",$AH16=TRUE,SUM(SUM(SUM(SUM($I16,$J16)*SUM($AI16*FctrChngDts!$B$13))*$AF16),$AR16)<=$AD16),SUM(SUM(SUM(SUM($I16,$J16)*SUM($AI16*FctrChngDts!$B$13))*$AF16),$AR16),IF(AND($Z16=\"Winter\",$AK16=\"SSP1\",$AH16=TRUE,SUM(SUM(SUM(SUM($I16,$J16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AU16:$AW16)),$AR16)>$AD16),$AD16,IF(AND($Z16=\"Winter\",$AK16=\"SSP1\",$AH16=TRUE,SUM(SUM(SUM(SUM($I16,$J16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AU16:$AW16)),$AR16)<=$AD16),SUM(SUM(SUM(SUM($I16,$J16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AU16:$AW16)),$AR16),IF(AND($AK16=\"FSP1P2\",$AH16=TRUE,SUM(SUM(SUM(SUM($I16,$K16)*SUM($AI16*FctrChngDts!$B$13))*$AF16),$AR16)>$AD16),$AD16,IF(AND($AK16=\"FSP1P2\",$AH16=TRUE,SUM(SUM(SUM(SUM($I16,$K16)*SUM($AI16*FctrChngDts!$B$13))*$AF16),$AR16)<=$AD16),SUM(SUM(SUM(SUM($I16,$K16)*SUM($AI16*FctrChngDts!$B$13))*$AF16),$AR16),IF(AND($Z16=\"Summer\",$AK16=\"SSP1P2\",$AH16=TRUE,SUM(SUM(SUM(SUM($I16,$K16,$J16,$L16)*SUM($AI16*FctrChngDts!$B$13))*$AF16),$AR16)>$AD16),$AD16,IF(AND($Z16=\"Summer\",$AK16=\"SSP1P2\",$AH16=TRUE,SUM(SUM(SUM(SUM($I16,$K16,$J16,$L16)*SUM($AI16*FctrChngDts!$B$13))*$AF16),$AR16)<=$AD16),SUM(SUM(SUM(SUM($I16,$K16,$J16,$L16)*SUM($AI16*FctrChngDts!$B$13))*$AF16),$AR16),IF(AND($Z16=\"Winter\",$AK16=\"SSP1P2\",$AH16=TRUE,SUM(SUM(SUM(SUM($I16,$K16,$J16,$L16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AU16:$AW16)),$AR16)>$AD16),$AD16,IF(AND($Z16=\"Winter\",$AK16=\"SSP1P2\",$AH16=TRUE,SUM(SUM(SUM(SUM($I16,$K16,$J16,$L16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AU16:$AW16)),$AR16)<=$AD16),MIN($AD16,SUM($AL16,SUM(SUM(SUM(SUM($I16,$K16,$J16,$L16)*SUM($AI16*FctrChngDts!$B$13))*$AF16)))),IF(AND($AK16=\"FSP2\",$AH16=TRUE,SUM(SUM(SUM($AI16*FctrChngDts!$B$13)*$K16),$AR16)>$AD16),$AD16,IF(AND($AK16=\"FSP2\",$AH16=TRUE,SUM(SUM(SUM($AI16*FctrChngDts!$B$13)*$K16),$AR16)<=$AD16),SUM(SUM(SUM($AI16*FctrChngDts!$B$13)*$K16),$AR16),IF(AND($Z16=\"Summer\",$AK16=\"SSP2\",$AH16=TRUE,SUM(SUM(SUM(SUM($K16,$L16)*SUM($AI16*FctrChngDts!$B$13))*$AF16),$AR16)>$AD16),$AD16,IF(AND($Z16=\"Summer\",$AK16=\"SSP2\",$AH16=TRUE,SUM(SUM(SUM(SUM($K16,$L16)*SUM($AI16*FctrChngDts!$B$13))*$AF16),$AR16)<=$AD16),SUM(SUM(SUM(SUM($K16,$L16)*SUM($AI16*FctrChngDts!$B$13))*$AF16),$AR16),IF(AND($Z16=\"Winter\",$AK16=\"SSP2\",$AH16=TRUE,SUM(SUM(SUM(SUM($K16,$L16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AU16:$AW16)),$AR16)>$AD16),$AD16,IF(AND($Z16=\"Winter\",$AK16=\"SSP2\",$AH16=TRUE,SUM(SUM(SUM(SUM($K16,$L16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AU16:$AW16)),$AR16)<=$AD16),SUM(SUM(SUM(SUM($K16,$L16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AU16:$AW16)),$AR16),IF(AND($AK16=\"FSP2P3\",$AH16=TRUE,SUM(SUM(SUM(SUM($K16,$M16)*SUM($AI16*FctrChngDts!$B$13))*$AF16),$AR16)>$AD16),$AD16,IF(AND($AK16=\"FSP2P3\",$AH16=TRUE,SUM(SUM(SUM(SUM($K16,$M16)*SUM($AI16*FctrChngDts!$B$13))*$AF16),$AR16)<=$AD16),SUM(SUM(SUM(SUM($K16,$M16)*SUM($AI16*FctrChngDts!$B$13))*$AF16),$AR16),IF(AND($Z16=\"Summer\",$AK16=\"SSP2P3\",$AH16=TRUE,SUM(SUM(SUM(SUM($K16,$L16,$M16,$N16)*SUM($AI16*FctrChngDts!$B$13))*$AF16),$AR16)>$AD16),$AD16,IF(AND($Z16=\"Summer\",$AK16=\"SSP2P3\",$AH16=TRUE,SUM(SUM(SUM(SUM($K16,$L16,$M16,$N16)*SUM($AI16*FctrChngDts!$B$13))*$AF16),$AR16)<=$AD16),SUM(SUM(SUM(SUM($K16,$L16,$M16,$N16)*SUM($AI16*FctrChngDts!$B$13))*$AF16),$AR16),IF(AND($Z16=\"Winter\",$AK16=\"SSP2P3\",$AH16=TRUE,SUM(SUM(SUM(SUM($K16,$L16,$M16,$N16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AU16:$AW16)),$AR16)>$AD16),$AD16,IF(AND($Z16=\"Winter\",$AK16=\"SSP2P3\",$AH16=TRUE,SUM(SUM(SUM(SUM($K16,$L16,$M16,$N16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AU16:$AW16)),$AR16)<=$AD16),SUM(SUM(SUM(SUM($K16,$L16,$M16,$N16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AU16:$AW16)),$AR16),IF(AND($AK16=\"FSP3\",$AH16=TRUE,SUM(SUM(SUM($AI16*FctrChngDts!$B$13)*$M16),$AR16)>$AD16),$AD16,IF(AND($AK16=\"FSP3\",$AH16=TRUE,SUM(SUM(SUM($AI16*FctrChngDts!$B$13)*$M16),$AR16)<=$AD16),SUM(SUM(SUM($AI16*FctrChngDts!$B$13)*$M16),$AR16),IF(AND($Z16=\"Summer\",$AK16=\"SSP3\",$AH16=TRUE,SUM(SUM(SUM(SUM($M16,$N16)*SUM($AI16*FctrChngDts!$B$13))*$AF16),$AR16)>$AD16),$AD16,IF(AND($Z16=\"Summer\",$AK16=\"SSP3\",$AH16=TRUE,SUM(SUM(SUM(SUM($M16,$N16)*SUM($AI16*FctrChngDts!$B$13))*$AF16),$AR16)<=$AD16),SUM(SUM(SUM(SUM($M16,$N16)*SUM($AI16*FctrChngDts!$B$13))*$AF16),$AR16),IF(AND($Z16=\"Winter\",$AK16=\"SSP3\",$AH16=TRUE,SUM(SUM(SUM(SUM($M16,$N16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AU16:$AW16)),$AR16)>$AD16),$AD16,IF(AND($Z16=\"Winter\",$AK16=\"SSP3\",$AH16=TRUE,SUM(SUM(SUM(SUM($M16,$N16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AU16:$AW16)),$AR16)<=$AD16),SUM(SUM(SUM(SUM($M16,$N16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AU16:$AW16)),$AR16),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK16=\"FWP1\",$AH16=TRUE,SUM(SUM(SUM($AI16*FctrChngDts!$B$13)*$J16),$AU16)>$AE16),$AE16,IF(AND($AK16=\"FWP1\",$AH16=TRUE,SUM(SUM(SUM($AI16*FctrChngDts!$B$13)*$J16),$AU16)<=$AE16),SUM(SUM(SUM($AI16*FctrChngDts!$B$13)*$J16),$AU16),IF(AND($Z16=\"Winter\",$AK16=\"SSP1\",$AH16=TRUE,SUM(SUM(SUM(SUM($I16,$J16)*SUM($AI16*FctrChngDts!$B$13))*$AG16),$AU16)>$AE16),$AE16,IF(AND($Z16=\"Winter\",$AK16=\"SSP1\",$AH16=TRUE,SUM(SUM(SUM(SUM($I16,$J16)*SUM($AI16*FctrChngDts!$B$13))*$AG16),$AU16)<=$AE16),SUM(SUM(SUM(SUM($I16,$J16)*SUM($AI16*FctrChngDts!$B$13))*$AG16),$AU16),IF(AND($Z16=\"Summer\",$AK16=\"SSP1\",$AH16=TRUE,SUM(SUM(SUM(SUM($I16,$J16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AR16:$AT16)),$AU16)>$AE16),$AE16,IF(AND($Z16=\"Summer\",$AK16=\"SSP1\",$AH16=TRUE,SUM(SUM(SUM(SUM($I16,$J16)*SUM($AI16*FctrChngDts!$B$13))- SUM($AR16:$AT16)),$AU16)<=$AE16),SUM(SUM(SUM(SUM($I16,$J16)*SUM($AI16*FctrChngDts!$B$13))- SUM($AR16:$AT16)),$AU16),IF(AND($AK16=\"FWP1P2\",$AH16=TRUE,SUM(SUM(SUM(SUM($J16,$L16)*SUM($AI16*FctrChngDts!$B$13))*$AG16),$AU16)>$AE16),$AE16,IF(AND($AK16=\"FWP1P2\",$AH16=TRUE,SUM(SUM(SUM(SUM($J16,$L16)*SUM($AI16*FctrChngDts!$B$13))*$AG16),$AU16)<=$AE16),SUM(SUM(SUM(SUM($J16,$L16)*SUM($AI16*FctrChngDts!$B$13))*$AG16),$AU16),IF(AND($Z16=\"Winter\",$AK16=\"SSP1P2\",$AH16=TRUE,SUM(SUM(SUM(SUM($I16,$K16,$J16,$L16)*SUM($AI16*FctrChngDts!$B$13))*$AG16),$AU16)>$AE16),$AE16,IF(AND($Z16=\"Winter\",$AK16=\"SSP1P2\",$AH16=TRUE,SUM(SUM(SUM(SUM($I16,$K16,$J16,$L16)*SUM($AI16*FctrChngDts!$B$13))*$AG16),$AU16)<=$AE16),SUM(SUM(SUM(SUM($I16,$K16,$J16,$L16)*SUM($AI16*FctrChngDts!$B$13))*$AG16),$AU16),IF(AND($Z16=\"Summer\",$AK16=\"SSP1P2\",$AH16=TRUE,SUM(SUM(SUM(SUM($I16,$K16,$J16,$L16)*SUM($AI16*FctrChngDts!$B$13))- SUM($AR16:$AT16)),$AU16)>$AE16),$AE16,IF(AND($Z16=\"Summer\",$AK16=\"SSP1P2\",$AH16=TRUE,SUM(SUM(SUM(SUM($I16,$K16,$J16,$L16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AR16:$AT16)),$AU16)<=$AE16),SUM(SUM(SUM(SUM($I16,$K16,$J16,$L16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AR16:$AT16)),$AU16),IF(AND($AK16=\"FWP2\",$AH16=TRUE,SUM(SUM(SUM($AI16*FctrChngDts!$B$13)*$L16),$AU16)>$AE16),$AE16,IF(AND($AK16=\"FWP2\",$AH16=TRUE,SUM(SUM(SUM($AI16*FctrChngDts!$B$13)*$L16),$AU16)<=$AE16),SUM(SUM(SUM($AI16*FctrChngDts!$B$13)*$L16),$AU16),IF(AND($Z16=\"Winter\",$AK16=\"SSP2\",$AH16=TRUE,SUM(SUM(SUM(SUM($K16,$L16)*SUM($AI16*FctrChngDts!$B$13))*$AG16),$AU16)>$AE16),$AE16,IF(AND($Z16=\"Winter\",$AK16=\"SSP2\",$AH16=TRUE,SUM(SUM(SUM(SUM($K16,$L16)*SUM($AI16*FctrChngDts!$B$13))*$AG16),$AU16)<=$AE16),SUM(SUM(SUM(SUM($K16,$L16)*SUM($AI16*FctrChngDts!$B$13))*$AG16),$AU16),IF(AND($Z16=\"Summer\",$AK16=\"SSP2\",$AH16=TRUE,SUM(SUM(SUM(SUM($K16,$L16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AR16:$AT16)),$AU16)>$AE16),$AE16,IF(AND($Z16=\"Summer\",$AK16=\"SSP2\",$AH16=TRUE,SUM(SUM(SUM(SUM($K16,$L16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AR16:$AT16)),$AU16)<=$AE16),SUM(SUM(SUM(SUM($K16,$L16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AR16:$AT16)),$AU16),IF(AND($AK16=\"FWP2P3\",$AH16=TRUE,SUM(SUM(SUM(SUM($L16,$N16)*SUM($AI16*FctrChngDts!$B$13))*$AG16),$AU16)>$AE16),$AE16,IF(AND($AK16=\"FWP2P3\",$AH16=TRUE,SUM(SUM(SUM(SUM($L16,$N16)*SUM($AI16*FctrChngDts!$B$13))*$AG16),$AU16)<=$AE16),SUM(SUM(SUM(SUM($L16,$N16)*SUM($AI16*FctrChngDts!$B$13))*$AG16),$AU16),IF(AND($Z16=\"Winter\",$AK16=\"SSP2P3\",$AH16=TRUE,SUM(SUM(SUM(SUM($K16,$L16,$M16,$N16)*SUM($AI16*FctrChngDts!$B$13))*$AG16),$AU16)>$AE16),$AE16,IF(AND($Z16=\"Winter\",$AK16=\"SSP2P3\",$AH16=TRUE,SUM(SUM(SUM(SUM($K16,$L16,$M16,$N16)*SUM($AI16*FctrChngDts!$B$13))*$AG16),$AU16)<=$AE16),SUM(SUM(SUM(SUM($K16,$L16,$M16,$N16)*SUM($AI16*FctrChngDts!$B$13))*$AG16),$AU16),IF(AND($Z16=\"Summer\",$AK16=\"SSP2P3\",$AH16=TRUE,SUM(SUM(SUM(SUM($K16,$L16,$M16,$N16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AR16:$AT16)),$AU16)>$AE16),$AE16,IF(AND($Z16=\"Summer\",$AK16=\"SSP2P3\",$AH16=TRUE,SUM(SUM(SUM(SUM($K16,$L16,$M16,$N16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AR16:$AT16)),$AU16)<=$AE16),SUM(SUM(SUM(SUM($K16,$L16,$M16,$N16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AR16:$AT16)),$AU16),IF(AND($AK16=\"FWP3\",$AH16=TRUE,SUM(SUM(SUM($AI16*FctrChngDts!$B$13)*$N16),$AU16)>$AE16),$AE16,IF(AND($AK16=\"FWP3\",$AH16=TRUE,SUM(SUM(SUM($AI16*FctrChngDts!$B$13)*$N16),$AU16)<=$AE16),SUM(SUM(SUM($AI16*FctrChngDts!$B$13)*$N16),$AU16),IF(AND($Z16=\"Winter\",$AK16=\"SSP3\",$AH16=TRUE,SUM(SUM(SUM(SUM($M16,$N16)*SUM($AI16*FctrChngDts!$B$13))*$AG16),$AU16)>$AE16),$AE16,IF(AND($Z16=\"Winter\",$AK16=\"SSP3\",$AH16=TRUE,SUM(SUM(SUM(SUM($M16,$N16)*SUM($AI16*FctrChngDts!$B$13))*$AG16),$AU16)<=$AE16),SUM(SUM(SUM(SUM($M16,$N16)*SUM($AI16*FctrChngDts!$B$13))*$AG16),$AU16),IF(AND($Z16=\"Summer\",$AK16=\"SSP3\",$AH16=TRUE,SUM(SUM(SUM(SUM($M16,$N16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AR16:$AT16)),$AU16)>$AE16),$AE16,IF(AND($Z16=\"Summer\",$AK16=\"SSP3\",$AH16=TRUE,SUM(SUM(SUM(SUM($M16,$N16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AR16:$AT16)),$AU16)<=$AE16),SUM(SUM(SUM(SUM($M16,$N16)*SUM($AI16*FctrChngDts!$B$13))-SUM($AR16:$AT16)),$AU16),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I16>0,$AH16=FALSE),SUM($AR16*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I16>0,$AH16=TRUE),SUM($AX16*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I16>0,$AH16=FALSE),SUM($AS16*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I16>0,$AH16=TRUE),SUM($AY16*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I16>0,$AH16=FALSE),SUM($AT16*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I16>0,$AH16=TRUE),SUM($AZ16*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J16>0,$AH16=FALSE),SUM($AU16*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J16>0,$AH16=TRUE),SUM($BA16*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J16>0,$AH16=FALSE),SUM($AV16*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J16>0,$AH16=TRUE),SUM($BB16*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J16>0,$AH16=FALSE),SUM($AW16*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J16>0,$AH16=TRUE),SUM($BC16*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K16>0,$AH16=FALSE),SUM($AR16*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K16>0,$AH16=TRUE),SUM($AX16*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K16>0,$AH16=FALSE),SUM($AS16*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K16>0,$AH16=TRUE),SUM($AY16*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K16>0,$AH16=FALSE),SUM($AT16*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K16>0,$AH16=TRUE),SUM($AZ16*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L16>0,$AH16=FALSE),SUM($AU16*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L16>0,$AH16=TRUE),SUM($BA16*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L16>0,$AH16=FALSE),SUM($AV16*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L16>0,$AH16=TRUE),SUM($BB16*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L16>0,$AH16=FALSE),SUM($AW16*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L16>0,$AH16=TRUE),SUM($BC16*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M16>0,$AH16=FALSE),SUM($AR16*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M16>0,$AH16=TRUE),SUM($AX16*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M16>0,$AH16=FALSE),SUM($AS16*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M16>0,$AH16=TRUE),SUM($AY16*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M16>0,$AH16=FALSE),SUM($AT16*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M16>0,$AH16=TRUE),SUM($AZ16*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N16>0,$AH16=FALSE),SUM($AU16*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N16>0,$AH16=TRUE),SUM($BA16*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N16>0,$AH16=FALSE),SUM($AV16*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N16>0,$AH16=TRUE),SUM($BB16*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N16>0,$AH16=FALSE),SUM($AW16*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N16>0,$AH16=TRUE),SUM($BC16*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I16=0,0,IF(AND($I16>0,$K16>0,$AH16=FALSE),SUM($AR16/$P16*$I16),IF(AND($I16>0,$K16=0,$AH16=FALSE),$AR16,IF(AND($I16>0,$K16>0,$AH16=TRUE),ROUND(MIN($HU16,SUM(SUM($I16,$K16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA16,SUM(SUM($I16,$K16)*(FctrChngDts!$B$13)*$AI16)*$IA16)),0),IF(AND($I16>0,$K16=0,$AH16=TRUE),$AX16))))),0)","v":0},{"$f":"ROUND(IF($I16=0,0,IF(AND($I16>0,$K16>0,$AH16=FALSE),SUM($AS16/$P16*$I16),IF(AND($I16>0,$K16=0,$AH16=FALSE),$AS16,IF(AND($I16>0,$K16>0,$AH16=TRUE),ROUND(MIN(SUM($HU16-$BW16),SUM(SUM($I16,$K16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA16)*3),0),IF(AND($I16>0,$K16=0,$AH16=TRUE),$AY16))))),0)","v":0},0,{"$f":"IF($J16=0,0,IF(AND($J16>0,$L16=0,$N16=0,$AH16=FALSE,$AJ16=FALSE),ROUND(MIN($HX16,SUM($AU16,$BA16)),0),IF(AND($J16>0,$L16=0,$N16=0,$AH16=TRUE,$AJ16=FALSE),ROUND(MIN($HX16,SUM($AU16,SUM($J16*$AI16*FctrChngDts!$B$13))),0),IF(AND($J16>0,$L16>0,$N16=0,$AH16=FALSE,$AJ16=FALSE),ROUND(MIN($HX16,SUM(SUM($J16,$L16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA16,SUM(SUM($J16,$L16)*(FctrChngDts!$B$13)*$AI16)*$IA16)),0),IF(AND($J16>0,$L16>0,$N16=0,$AH16=TRUE,$AJ16=FALSE),ROUND(MIN($HX16,SUM(SUM(SUM(SUM($J16,$L16)*FctrChngDts!$C$11*$IA16),SUM(SUM($J16,$L16)*SUM(FctrChngDts!$B$13*$AI16)*$IA16)))),0),IF(AND($J16>0,$L16=0,$N16=0,$AH16=FALSE,$AJ16=TRUE),ROUND(MIN($HX16,SUM($AU16,$BA16)),0),IF(AND($J16>0,$L16=0,$N16=0,$AH16=TRUE,$AJ16=TRUE),ROUND(MIN($HX16,SUM($AU16,SUM($J16*$AI16*FctrChngDts!$B$13))),0),IF(AND($J16>0,$L16>0,$N16=0,$AH16=FALSE,$AJ16=TRUE),ROUND(MIN($HX16,SUM(SUM($J16,$L16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA16,SUM(SUM($J16,$L16)*(FctrChngDts!$B$13)*$AI16)*$IA16)),0),IF(AND($J16>0,$L16>0,$N16=0,$AH16=TRUE,$AJ16=TRUE),ROUND(MIN($HX16,SUM(SUM(SUM(SUM($J16,$L16)*FctrChngDts!$C$12*$IA16),SUM(SUM($J16,$L16)*SUM(FctrChngDts!$B$13*$AI16)*$IA16)))),0))))))))))","v":0},{"$f":"IF($J16=0,0,IF(AND($J16>0,$L16=0,$N16=0,$AH16=FALSE,$AJ16=FALSE),ROUND(MIN(SUM($HX16-$BZ16),SUM($AU16*3)),0),IF(AND($J16>0,$L16=0,$N16=0,$AH16=TRUE,$AJ16=FALSE),ROUND(MIN(SUM($HX16-$BZ16),SUM(SUM($J16,$L16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA16)*3),0),IF(AND($J16>0,$L16>0,$N16=0,$AH16=FALSE,$AJ16=FALSE),ROUND(MIN(SUM($HX16-$BZ16),SUM(SUM($J16,$L16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA16)*3),0),IF(AND($J16>0,$L16>0,$N16=0,$AH16=TRUE,$AJ16=FALSE),ROUND(MIN(SUM($HX16-$BZ16),SUM(SUM($J16,$L16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA16)*3),0),IF(AND($J16>0,$L16=0,$N16=0,$AH16=FALSE,$AJ16=TRUE),ROUND(MIN(SUM($HX16-$BZ16),SUM($AU16*3)),0),IF(AND($J16>0,$L16=0,$N16=0,$AH16=TRUE,$AJ16=TRUE),ROUND(MIN(SUM($HX16-$BZ16),SUM(SUM($J16,$L16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA16)*3),0),IF(AND($J16>0,$L16>0,$N16=0,$AH16=FALSE,$AJ16=TRUE),ROUND(MIN(SUM($HX16-$BZ16),SUM(SUM($J16,$L16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA16)*3),0),IF(AND($J16>0,$L16>0,$N16=0,$AH16=TRUE,$AJ16=TRUE),ROUND(MIN(SUM($HX16-$BZ16),SUM(SUM($J16,$L16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA16)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K16=0,0,IF(AND($I16>0,$K16>0,$M16=0,$AH16=FALSE),SUM($AR16-$BW16),IF(AND($I16=0,$K16>0,$M16>0,$AH16=FALSE),SUM($AR16/$P16*$K16),IF(AND($I16=0,$K16>0,$M16=0,$AH16=FALSE),$AR16,IF($K16=0,0,IF(AND($I16>0,$K16>0,$M16=0,$AH16=TRUE),ROUND(MIN($HV16,SUM(SUM($I16,$K16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB16,SUM(SUM($I16,$K16)*(FctrChngDts!$B$13)*$AI16)*$IB16)),0),IF(AND($I16=0,$K16>0,$M16>0,$AH16=TRUE),ROUND(MIN($HV16,SUM(SUM($I16,$K16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB16,SUM(SUM($I16,$K16)*(FctrChngDts!$B$13)*$AI16)*$IB16)),0),IF(AND($I16=0,$K16>0,$M16=0,$AH16=TRUE),$AX16)))))))),0)","v":0},{"$f":"ROUND(IF($K16=0,0,IF(AND($I16>0,$K16>0,$M16=0,$AH16=FALSE),SUM($AS16-$BX16),IF(AND($I16=0,$K16>0,$M16>0,$AH16=FALSE),SUM($AS16/$P16*$K16),IF(AND($I16=0,$K16>0,$M16=0,$AH16=FALSE),$AS16,IF($K16=0,0,IF(AND($I16>0,$K16>0,$M16=0,$AH16=TRUE),ROUND(MIN(SUM($HV16-$BW16),SUM(SUM($I16,$K16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB16)*3),0),IF(AND($I16=0,$K16>0,$M16>0,$AH16=TRUE),ROUND(MIN(SUM($HV16-$BW16),SUM(SUM($I16,$K16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB16)*3),0),IF(AND($I16=0,$K16>0,$M16=0,$AH16=TRUE),$AY16)))))))),0)","v":0},0,{"$f":"IF($L16=0,0,IF(AND($J16>0,$L16>0,$N16=0,$AH16=FALSE,$AJ16=FALSE),ROUND(MIN($HY16,SUM(SUM($J16,$L16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB16,SUM(SUM($J16,$L16)*(FctrChngDts!$B$13)*$AI16)*$IB16)),0),IF(AND($J16>0,$L16>0,$N16=0,$AH16=TRUE,$AJ16=FALSE),ROUND(MIN($HY16,SUM(SUM(SUM(SUM($J16,$L16)*FctrChngDts!$C$11*$IB16),SUM(SUM($J16,$L16)*SUM(FctrChngDts!$B$13*$AI16)*$IB16)))),0),IF(AND($J16=0,$L16>0,$N16=0,$AH16=FALSE,$AJ16=FALSE),ROUND(MIN($HY16,SUM($L16*FctrChngDts!$C$11)),0),IF(AND($J16=0,$L16>0,$N16=0,$AH16=TRUE,$AJ16=FALSE),ROUND(MIN($HY16,SUM(SUM(SUM(SUM($J16,$L16)*FctrChngDts!$C$11*$IB16),SUM(SUM($J16,$L16)*SUM(FctrChngDts!$B$13*$AI16)*$IB16)))),0),IF(AND($J16>0,$L16>0,$N16=0,$AH16=FALSE,$AJ16=TRUE),ROUND(MIN($HY16,SUM(SUM($J16,$L16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB16,SUM(SUM($J16,$L16)*(FctrChngDts!$B$13)*$AI16)*$IB16)),0),IF(AND($J16>0,$L16>0,$N16=0,$AH16=TRUE,$AJ16=TRUE),ROUND(MIN($HY16,SUM(SUM(SUM(SUM($J16,$L16)*FctrChngDts!$C$12*$IB16),SUM(SUM($J16,$L16)*SUM(FctrChngDts!$B$13*$AI16)*$IB16)))),0),IF(AND($J16=0,$L16>0,$N16=0,$AH16=FALSE,$AJ16=TRUE),ROUND(MIN($HY16,SUM($L16*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J16=0,$L16>0,$N16=0,$AH16=TRUE,$AJ16=TRUE),ROUND(MIN($HY16,SUM(SUM(SUM(SUM($J16,$L16)*FctrChngDts!$C$12*$IB16),SUM(SUM($J16,$L16)*SUM(FctrChngDts!$B$13*$AI16)*$IB16)))),0))))))))))","v":0},{"$f":"IF($L16=0,0,IF(AND($J16>0,$L16>0,$N16=0,$AH16=FALSE,$AJ16=FALSE),ROUND(MIN(SUM($HY16-$CF16),SUM(SUM($J16,$L16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB16)*3),0),IF(AND($J16>0,$L16>0,$N16=0,$AH16=TRUE,$AJ16=FALSE),ROUND(MIN(SUM($HY16-$CF16),SUM(SUM($J16,$L16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB16)*3),0),IF(AND($J16=0,$L16>0,$N16=0,$AH16=FALSE,$AJ16=FALSE),ROUND(MIN(SUM($HY16-$CF16),SUM($AU16*3)),0),IF(AND($J16=0,$L16>0,$N16=0,$AH16=TRUE,$AJ16=FALSE),ROUND(MIN(SUM($HY16-$CF16),SUM(SUM($J16,$L16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB16)*3),0),IF(AND($J16>0,$L16>0,$N16=0,$AH16=FALSE,$AJ16=TRUE),ROUND(MIN(SUM($HY16-$CF16),SUM(SUM($J16,$L16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB16)*3),0),IF(AND($J16>0,$L16>0,$N16=0,$AH16=TRUE,$AJ16=TRUE),ROUND(MIN(SUM($HY16-$CF16),SUM(SUM($J16,$L16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB16)*3),0),IF(AND($J16=0,$L16>0,$N16=0,$AH16=FALSE,$AJ16=TRUE),ROUND(MIN(SUM($HY16-$CF16),SUM($AU16*3)),0),IF(AND($J16=0,$L16>0,$N16=0,$AH16=TRUE,$AJ16=TRUE),ROUND(MIN(SUM($HY16-$CF16),SUM(SUM($J16,$L16)*IF($AJ16=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB16)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S16>0,Account!$AG$2=TRUE,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH16=FALSE),SUM(Usage!$BW16:$CB16)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V16>0,Account!$AG$2=TRUE,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH16=FALSE),SUM(Usage!$CC16:$CH16)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y16>0,Account!$AG$2=TRUE,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH16=FALSE),SUM(Usage!$CI16:$CN16)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH16=TRUE,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S16),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S16)),2)","v":0},{"$f":"ROUND(IF(OR($AH16=TRUE,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V16),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V16)),2)","v":0},{"$f":"IF(OR($AH16=TRUE,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y16),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y16))","v":0},{"$f":"ROUND(IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW16),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW16)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX16),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX16)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY16),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY16)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ16),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ16)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA16),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA16)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB16),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB16)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S16),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC16),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC16)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD16),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD16)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE16),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE16)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF16),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF16)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG16),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG16)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH16),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH16)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V16),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI16),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI16))","v":0},{"$f":"IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ16),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ16))","v":0},{"$f":"IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK16),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK16))","v":0},{"$f":"IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL16),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL16))","v":0},{"$f":"IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM16),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM16))","v":0},{"$f":"IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN16),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN16))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y16)","v":0},0,0,0,0,{"$f":"IF($DW16>IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV16*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV16*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW16-IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV16*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV16*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV16<$DW16,SUM($DW16-$DV16),0))","v":0},{"$f":"IF(OR(AND($D16<=FctrChngDts!$B$14,Usage!$E16>FctrChngDts!$B$14),AND(Usage!$D16<=FctrChngDts!$C$14,Usage!$E16>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW16),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX16),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY16),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ16),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA16),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB16),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC16),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD16),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE16),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF16),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG16),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH16),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI16)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ16)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK16)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL16)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM16)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN16)","v":0},0,{"$f":"IF(AND($S16>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E16<>\"D-CARE\",Tenant!$F16=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET16=TRUE,$S16>0,$V16=0),SUM(SUM($BW16:$CB16)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET16=TRUE,$S16>0,$V16>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW16:$CB16)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET16=TRUE,$S16>0,$V16>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW16:$CB16)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S16>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S16>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S16>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV16=TRUE,$S16>0,$V16=0),SUM(SUM($BW16:$CB16)*'CRS1'!$P$2),IF(AND($EV16=TRUE,$S16>0,$V16>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW16:$CB16)*'CRS1'!$P$2),IF(AND($EV16=TRUE,$S16>0,$V16>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW16:$CB16)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S16>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX16=TRUE,$S16>0,$V16=0),SUM(SUM($BW16:$CB16)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX16=TRUE,$S16>0,$V16>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW16:$CB16)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX16=TRUE,$S16>0,$V16>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW16:$CB16)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S16>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ16=TRUE,$S16>0),SUM(SUM($BW16:$CB16)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V16>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E16<>\"D-CARE\",Tenant!$F16=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB16=TRUE,$S16>0,$V16>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC16:$CH16)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB16=TRUE,$S16>0,$V16>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC16:$CH16)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB16=TRUE,$V16>0,$Y16>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC16:$CH16)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB16=TRUE,$V16>0,$Y16>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC16:$CH16)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB16=TRUE,$S16=0,$V16>0,$Y16=0),SUM(SUM($CC16:$CH16)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V16>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V16>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V16>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD16=TRUE,$S16>0,$V16>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC16:$CH16)*'CRS2'!$P$2),IF(AND($FD16=TRUE,$S16>0,$V16>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC16:$CH16)*'CRS2'!$P$2),IF(AND($FD16=TRUE,$V16>0,$Y16>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC16:$CH16)*'CRS2'!$P$2),IF(AND($FD16=TRUE,$V16>0,$Y16>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC16:$CH16)*'CRS2'!$P$2),IF(AND($FD16=TRUE,$S16=0,$V16>0,$Y16=0),SUM(SUM($CC16:$CH16)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V16>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF16=TRUE,$S16>0,$V16>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC16:$CH16)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF16=TRUE,$S16>0,$V16>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC16:$CH16)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF16=TRUE,$V16>0,$Y16>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC16:$CH16)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF16=TRUE,$V16>0,$Y16>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC16:$CH16)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF16=TRUE,$S16=0,$V16>0,$Y16=0),SUM(SUM($CC16:$CH16)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V16>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH16=TRUE,$V16>0),SUM(SUM($CC16:$CH16)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y16>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E16<>\"D-CARE\",Tenant!$F16=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ16=TRUE,$V16=0,$Y16>0),SUM(SUM($CI16:$CN16)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ16=TRUE,$V16>0,$Y16>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI16:$CN16)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ16=TRUE,$V16>0,$Y16>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI16:$CN16)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y16>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y16>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y16>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL16=TRUE,$V16=0,$Y16>0),SUM(SUM($CI16:$CN16)*'CRS3'!$P$2),IF(AND($FL16=TRUE,$V16>0,$Y16>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI16:$CN16)*'CRS3'!$P$2),IF(AND($FL16=TRUE,$V16>0,$Y16>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI16:$CN16)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y16>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN16=TRUE,$V16=0,$Y16>0),SUM(SUM($CI16:$CN16)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN16=TRUE,$V16>0,$Y16>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI16:$CN16)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN16=TRUE,$V16>0,$Y16>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI16:$CN16)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y16>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP16=TRUE,$Y16>0),SUM(SUM($CI16:$CN16)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR16:$FT16))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO16:$CQ16,$FR16:$FT16))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA16:$EF16)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG16:$EL16)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM16:$ER16)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV16,$CO16:$CQ16,$EA16:$ER16)/$P16)*$S16*FctrChngDts!$B$15),SUM(SUM(SUM($DV16,$CO16:$CQ16,$FR16:$FT16)/$P16)*$S16*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV16,$CO16:$CQ16,$EA16:$ER16)/$P16)*$V16*FctrChngDts!$B$15),SUM(SUM(SUM($DV16,$CO16:$CQ16,$FR16:$FT16)/$P16)*$V16*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV16,$CO16:$CQ16,$EA16:$ER16)/$P16)*$Y16*FctrChngDts!$B$15),SUM(SUM(SUM($DV16,$CO16:$CQ16,$FR16:$FT16)/$P16)*$Y16*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA16*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI16*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ16*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ16,$FU16,$GF16,$GZ16:$HE16),IF(Account!$Q$2=TRUE,SUM($DZ16,$FV16,$GF16,$GZ16:$HE16),SUM($DZ16,$ES16,$FU16:$FV16,$GF16,$GZ16:$HE16)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E16),Usage!$P16,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D16,FctrChngDts!$C$17<=Usage!$E16),SUM(FctrChngDts!$C$17-Usage!$D16),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E16),Usage!$P16,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D16,FctrChngDts!$C$19<=Usage!$E16),SUM(FctrChngDts!$C$19-Usage!$D16),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK16*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK16*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL16*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL16*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D16))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A16,Tenant!$A:$J,8,FALSE)=TRUE,$GG16<0),0,SUM(SUM(SUM($GG16/$P16*$GP16)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A16,Tenant!$A:$J,8,FALSE)=TRUE,$GG16<0),0,SUM(SUM(SUM($GG16/$P16*$GQ16)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D16))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A16,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV16*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A16,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW16*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU16:$DA16,$EU16,$EA16:$EF16,$FA16)-SUM(SUM($BW16:$CB16)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD16:$DJ16,$FC16,$EG16:$EL16,$FI16)-SUM(SUM($CC16:$CH16)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM16:$DS16,$FK16,$EM16:$ER16,$FQ16)-SUM(SUM($CI16:$CN16)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO16,$CU16:$DA16,$EU16,$EW16,$EY16,$EA16:$EF16,$FA16,$CP16,$DD16:$DJ16,$FC16,$FE16,$FG16,$EG16:$EL16,$FI16)/$P16*$S16)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO16,$CU16:$DA16,$EU16,$EW16,$EY16,$EA16:$EF16,$FA16,$CP16,$DD16:$DJ16,$FC16,$FE16,$FG16,$EG16:$EL16,$FI16)/$P16*$V16)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ16,$DM16:$DS16,$FK16,$FM16,$FO16,$EM16:$ER16,$FQ16)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D16,BslnAllctnCrrnt!$A$1<=$E16),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK16=\"FSP1\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$Q16,BslnAllctnCrrnt!$A$1<$R16),SUM(BslnAllctnCrrnt!$A$1-$Q16),IF(AND($AK16=\"FSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$Q16,BslnAllctnCrrnt!$A$1<$R16),SUM(BslnAllctnCrrnt!$A$1-$Q16),IF(AND($AK16=\"FSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),$I16,IF(AND($AK16=\"SSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$Q16,BslnAllctnCrrnt!$A$1<$R16),SUM(BslnAllctnCrrnt!$A$1-$Q16),IF(AND($AK16=\"SSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),$I16,0)))))","v":0},{"$f":"IF(AND($AK16=\"FSP1\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$Q16,BslnAllctnCrrnt!$A$1<$R16),SUM($I16-$HG16),IF(AND($AK16=\"FSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$Q16,BslnAllctnCrrnt!$A$1<$R16),SUM($I16-$HG16),IF(AND($AK16=\"FSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM($I16-$HG16),IF(AND($AK16=\"SSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$Q16,BslnAllctnCrrnt!$A$1<$R16),SUM($I16-$HG16),IF(AND($AK16=\"SSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM($I16-$HG16),0)))))","v":0},{"$f":"IF(AND($AK16=\"SSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$Q16,BslnAllctnCrrnt!$A$1<$R16),0,IF(AND(FctrChngDts!$A$2>=$D16,FctrChngDts!$B$2<$E16),IF(AND($AK16=\"SSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM(BslnAllctnCrrnt!$A$1-$T16),0),IF(AND($AK16=\"FSP2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM(BslnAllctnCrrnt!$A$1-$T16),IF(AND($AK16=\"FSP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM(BslnAllctnCrrnt!$A$1-$T16),IF(AND($AK16=\"FSP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$W16,BslnAllctnCrrnt!$A$1<$X16),$K16,IF(AND($AK16=\"FSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$Q16,BslnAllctnCrrnt!$A$1<$R16),0,IF(AND($AK16=\"FSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM(BslnAllctnCrrnt!$A$1-$T16),IF(AND($AK16=\"SSP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM(BslnAllctnCrrnt!$A$1-$T16),IF(AND($AK16=\"SSP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$W16,BslnAllctnCrrnt!$A$1<$X16),$K16,0)))))))))","v":0},{"$f":"IF(AND($AK16=\"SSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$Q16,BslnAllctnCrrnt!$A$1<$R16),SUM($K16-$HI16),IF(AND($AK16=\"SSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM($K16-$HI16),IF(AND($AK16=\"FSP2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM($K16-$HI16),IF(AND($AK16=\"FSP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM($K16-$HI16),IF(AND($AK16=\"FSP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$W16,BslnAllctnCrrnt!$A$1<$X16),SUM($K16-$HI16),IF(AND($AK16=\"FSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$Q16,BslnAllctnCrrnt!$A$1<$R16),SUM($K16-$HI16),IF(AND($AK16=\"FSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM($K16-$HI16),IF(AND($AK16=\"SSP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM($K16-$HI16),IF(AND($AK16=\"SSP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$W16,BslnAllctnCrrnt!$A$1<$X16),SUM($K16-$HI16),0)))))))))","v":0},{"$f":"IF(AND($AK16=\"FSP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),0,IF(AND($AK16=\"FSP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$W16,BslnAllctnCrrnt!$A$1<$X16),SUM(BslnAllctnCrrnt!$A$1-$W16),IF(AND($AK16=\"FSP3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$W16,BslnAllctnCrrnt!$A$1<$X16),SUM(BslnAllctnCrrnt!$A$1-$W16),0)))","v":0},{"$f":"IF(AND($AK16=\"FSP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM($M16-$HK16),IF(AND($AK16=\"FSP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$W16,BslnAllctnCrrnt!$A$1<$X16),SUM($M16-$HK16),IF(AND($AK16=\"FSP3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$W16,BslnAllctnCrrnt!$A$1<$X16),SUM($M16-$HK16),0)))","v":0},{"$f":"IF(AND($AK16=\"FWP1\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$Q16,BslnAllctnCrrnt!$A$1<$R16),SUM(BslnAllctnCrrnt!$A$1-$Q16),IF(AND($AK16=\"FWP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$Q16,BslnAllctnCrrnt!$A$1<$R16),SUM(BslnAllctnCrrnt!$A$1-$Q16),IF(AND($AK16=\"FWP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),$J16,IF(AND(FctrChngDts!$A$2>=$D16,FctrChngDts!$B$2<$E16),IF(AND($AK16=\"SSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$Q16,BslnAllctnCrrnt!$A$1<$R16),SUM(BslnAllctnCrrnt!$A$1-$Q16),0),IF(AND($AK16=\"SSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),$J16,0)))))","v":0},{"$f":"IF(AND($AK16=\"FWP1\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$Q16,BslnAllctnCrrnt!$A$1<$R16),SUM($J16-$HM16),IF(AND($AK16=\"FWP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$Q16,BslnAllctnCrrnt!$A$1<$R16),SUM($J16-$HM16),IF(AND($AK16=\"FWP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM($J16-$HM16),IF(AND($AK16=\"SSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$Q16,BslnAllctnCrrnt!$A$1<$R16),SUM($J16-$HM16),IF(AND($AK16=\"SSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM($J16-$HM16),0)))))","v":0},{"$f":"IF(AND($AK16=\"FWP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$Q16,BslnAllctnCrrnt!$A$1<$R16),0,IF(AND($AK16=\"FWP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM(BslnAllctnCrrnt!$A$1-$T16),IF(AND($AK16=\"FWP2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM(BslnAllctnCrrnt!$A$1-$T16),IF(AND($AK16=\"FWP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM(BslnAllctnCrrnt!$A$1-$T16),IF(AND($AK16=\"FWP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$W16,BslnAllctnCrrnt!$A$1<$X16),$L16,IF(AND($AK16=\"SSP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM(BslnAllctnCrrnt!$A$1-$T16),IF(AND($AK16=\"SSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$Q16,BslnAllctnCrrnt!$A$1<$R16),0,IF(AND($AK16=\"SSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM(BslnAllctnCrrnt!$A$1-$T16),0))))))))","v":0},{"$f":"IF(AND($AK16=\"FWP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$Q16,BslnAllctnCrrnt!$A$1<$R16),SUM($L16-$HO16),IF(AND($AK16=\"FWP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM($L16-$HO16),IF(AND($AK16=\"FWP2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM($L16-$HO16),IF(AND($AK16=\"FWP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM($L16-$HO16),IF(AND($AK16=\"FWP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$W16,BslnAllctnCrrnt!$A$1<$X16),SUM($L16-$HO16),IF(AND($AK16=\"SSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$Q16,BslnAllctnCrrnt!$A$1<$R16),SUM($L16-$HO16),IF(AND($AK16=\"SSP1P2\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM($L16-$HO16),0)))))))","v":0},{"$f":"IF(AND($AK16=\"FWP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),0,IF(AND($AK16=\"FWP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$W16,BslnAllctnCrrnt!$A$1<$X16),SUM(BslnAllctnCrrnt!$A$1-$W16),IF(AND($AK16=\"FWP3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$W16,BslnAllctnCrrnt!$A$1<$X16),SUM(BslnAllctnCrrnt!$A$1-$W16),IF(AND($AK16=\"SSP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),0,IF(AND($AK16=\"SSP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$W16,BslnAllctnCrrnt!$A$1<$X16),SUM(BslnAllctnCrrnt!$A$1-$W16),0)))))","v":0},{"$f":"IF(AND($AK16=\"FWP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM($N16-$HQ16),IF(AND($AK16=\"FWP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$W16,BslnAllctnCrrnt!$A$1<$X16),SUM($N16-$HQ16),IF(AND($AK16=\"FWP3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$W16,BslnAllctnCrrnt!$A$1<$X16),SUM($N16-$HQ16),IF(AND($AK16=\"SSP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$T16,BslnAllctnCrrnt!$A$1<$U16),SUM($N16-$HQ16),IF(AND($AK16=\"SSP2P3\",$HF16=TRUE,BslnAllctnCrrnt!$A$1>=$W16,BslnAllctnCrrnt!$A$1<$X16),SUM($N16-$HQ16),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[16,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G17),0,IF($F17<=$G17,SUM($G17-$F17),IF($F17>$G17,SUM((Account!$L$2-Usage!$F17)+Usage!$G17+1))))","v":0},{"$f":"IF($Q17=0,0,IF($R17=0,0,IF(AND($Q17<FctrChngDts!$A$2,$R17>=FctrChngDts!$A$2),SUM($R17-FctrChngDts!$A$2+1),IF(AND($Q17>=FctrChngDts!$A$2,$R17>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q17),IF(AND($Q17>=FctrChngDts!$A$2,$R17<FctrChngDts!$B$2),SUM($R17-$Q17+1),0)))))","v":0},{"$f":"IF($Q17=0,0,IF($R17=0,0,IF(AND($Q17<FctrChngDts!$A$2,$R17>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q17),IF(AND($Q17<FctrChngDts!$A$2,$R17<FctrChngDts!$A$2),SUM($R17-$Q17+1),IF(AND($Q17>FctrChngDts!$A$2,$R17>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R17+1),0)))))","v":0},{"$f":"IF($T17=0,0,IF($U17=0,0,IF(AND($T17<FctrChngDts!$A$2,$U17>=FctrChngDts!$A$2),SUM($U17-FctrChngDts!$A$2+1),IF(AND($T17>=FctrChngDts!$A$2,$U17<FctrChngDts!$B$2),SUM($U17-$T17+1),IF(AND($T17>=FctrChngDts!$A$2,$U17>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T17)<0),0,IF(AND($T17>=FctrChngDts!$A$2,$U17>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T17),0))))))","v":0},{"$f":"IF($T17=0,0,IF($U17=0,0,IF(AND($T17<FctrChngDts!$A$2,$U17>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T17),IF(AND($T17>=FctrChngDts!$B$2,$U17>=FctrChngDts!$B$2),SUM($U17-$T17+1),IF(AND($T17<FctrChngDts!$A$2,$U17<FctrChngDts!$A$2),SUM($U17-$T17+1),IF(AND($T17>=FctrChngDts!$A$2,$U17>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U17+1),0))))))","v":0},{"$f":"IF($W17=0,0,IF($X17=0,0,IF(AND($W17>=FctrChngDts!$A$2,$X17>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W17)<0),0,IF(AND($W17>=FctrChngDts!$A$2,$X17>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W17),IF(AND($W17>=FctrChngDts!$A$2,$X17<FctrChngDts!$B$2),SUM($X17-$W17+1),IF(AND($W17<FctrChngDts!$A$2,$X17>=FctrChngDts!$A$2),SUM($X17-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W17=0,0,IF($X17=0,0,IF(AND($W17<FctrChngDts!$A$2,$X17<FctrChngDts!$A$2),SUM($X17-$W17+1),IF(AND($W17>=FctrChngDts!$A$2,$X17>=FctrChngDts!$B$2,SUM($X17-FctrChngDts!$B$2+1)<=$Y17),SUM($X17-FctrChngDts!$B$2+1),IF(AND($W17>=FctrChngDts!$A$2,$X17>=FctrChngDts!$B$2),SUM($X17-$W17+1),IF(AND($W17<FctrChngDts!$A$2,$X17>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W17),0))))))","v":0},{"$f":"IF(AND($D17>=FctrChngDts!$C$2,$E17<FctrChngDts!$E$2),\"1\",IF(AND($D17>=FctrChngDts!$E$2,$E17<FctrChngDts!$G$2),\"2\",IF(AND($D17>=FctrChngDts!$G$2,$E17<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D17>=FctrChngDts!$D$2,,IF(AND($D17>=FctrChngDts!$C$2,$D17<=FctrChngDts!$D$2),$D17,IF(AND($D17>=FctrChngDts!$C$2,$D17>=FctrChngDts!$D$2,$E17>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D17>FctrChngDts!$D$2,,IF($D17=FctrChngDts!$D$2,$D17,IF(AND($D17>=FctrChngDts!$C$2,$E17<FctrChngDts!$D$2),$E17,IF(AND($D17>=FctrChngDts!$C$2,$E17>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D17>=FctrChngDts!$D$2,$E17>=FctrChngDts!$D$2,$E17>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E17<FctrChngDts!$D$2,$E17<=FctrChngDts!$D$2),$E17,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D17<FctrChngDts!$E$2,$E17<FctrChngDts!$E$2),,IF($D17>FctrChngDts!$F$2,,IF(AND($D17>=FctrChngDts!$E$2,$D17<=FctrChngDts!$F$2),$D17,IF(AND($D17>=FctrChngDts!$E$2,$D17>=FctrChngDts!$F$2,$E17>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D17>FctrChngDts!$F$2,,IF($E17=FctrChngDts!$F$2,$E17,IF(AND($D17<FctrChngDts!$E$2,$E17<=FctrChngDts!$F$2),$E17,IF(AND($D17>=FctrChngDts!$E$2,$E17<FctrChngDts!$F$2),$E17,IF(AND($D17>=FctrChngDts!$E$2,$E17>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D17>=FctrChngDts!$F$2,$E17>=FctrChngDts!$F$2,$E17>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D17<FctrChngDts!$G$2,$E17<FctrChngDts!$G$2),,IF($D17>FctrChngDts!$H$2,,IF(AND($D17>=FctrChngDts!$G$2,$D17<=FctrChngDts!$H$2),$D17,IF(AND($D17>=FctrChngDts!$G$2,$D17>=FctrChngDts!$H$2,$E17>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D17>FctrChngDts!$H$2,,IF($E17=FctrChngDts!$H$2,$E17,IF(AND($D17<FctrChngDts!$G$2,$E17<=FctrChngDts!$H$2),$E17,IF(AND($D17>=FctrChngDts!$G$2,$E17<FctrChngDts!$H$2),$E17,IF(AND($D17>=FctrChngDts!$G$2,$E17>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D17>=FctrChngDts!$H$2,$E17>=FctrChngDts!$H$2,$E17>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A17,Tenant!$A17:$J316,6,FALSE)","v":0},{"$f":"VLOOKUP($A17,Tenant!$A17:$J316,7,FALSE)","v":0},{"$f":"VLOOKUP($A17,Tenant!$A17:$J316,10,FALSE)","v":0},0,{"$f":"IF(AND($AK17=\"FSP2\",$AJ17=FALSE,$HF17=FALSE),SUM($K17*FctrChngDts!$C$9),IF(AND($AK17=\"FSP2\",$AJ17=TRUE,$HF17=FALSE),SUM($K17*FctrChngDts!$C$10),IF(AND($AK17=\"FSP2P3\",$AJ17=FALSE,$HF17=FALSE),SUM(SUM($K17,$M17)*FctrChngDts!$C$9),IF(AND($AK17=\"FSP2P3\",$AJ17=TRUE,$HF17=FALSE),SUM(SUM($K17,$M17)*FctrChngDts!$C$10),IF(AND($AK17=\"FSP3\",$AJ17=FALSE,$HF17=FALSE),SUM($M17*FctrChngDts!$C$9),IF(AND($AK17=\"FSP3\",$AJ17=TRUE,$HF17=FALSE),SUM($M17*FctrChngDts!$C$10),IF(AND($AK17=\"FSP1\",$AJ17=FALSE,$HF17=FALSE),SUM($I17*FctrChngDts!$C$9),IF(AND($AK17=\"FSP1\",$AJ17=TRUE,$HF17=FALSE),SUM($I17*FctrChngDts!$C$10),IF(AND($AK17=\"FSP1P2\",$AJ17=FALSE,$HF17=FALSE),SUM(SUM($I17,$K17)*FctrChngDts!$C$9),IF(AND($AK17=\"FSP1P2\",$AJ17=TRUE,$HF17=FALSE),SUM(SUM($I17,$K17)*FctrChngDts!$C$10),IF(AND($Z17=\"Summer\",$AK17=\"SSP2P3\",$AJ17=FALSE,$HF17=FALSE),SUM(SUM(SUM(SUM($K17,$M17)*FctrChngDts!$C$9),SUM(SUM($L17,$N17)*FctrChngDts!$C$11))*$AF17),IF(AND($Z17=\"Summer\",$AK17=\"SSP2P3\",$AJ17=TRUE,$HF17=FALSE),SUM(SUM(SUM(SUM($K17,$M17)*FctrChngDts!$C$10),SUM(SUM($L17,$N17)*FctrChngDts!$C$12))*$AF17),IF(AND($Z17=\"Winter\",$AK17=\"SSP2P3\",$AJ17=FALSE,$HF17=FALSE),SUM(SUM(SUM(SUM($K17,$M17)*FctrChngDts!$C$9),SUM(SUM($L17,$N17)*FctrChngDts!$C$11))-$AO17),IF(AND($Z17=\"Winter\",$AK17=\"SSP2P3\",$AJ17=TRUE,$HF17=FALSE),SUM(SUM(SUM(SUM($K17,$M17)*FctrChngDts!$C$10),SUM(SUM($L17,$N17)*FctrChngDts!$C$12))-$AO17),IF(AND($Z17=\"Summer\",$AK17=\"SSP1P2\",$AJ17=FALSE,$HF17=FALSE),SUM(SUM(SUM(SUM($I17,$K17)*FctrChngDts!$C$9),SUM(SUM($J17,$L17)*FctrChngDts!$C$11))*$AF17),IF(AND($Z17=\"Summer\",$AK17=\"SSP1P2\",$AJ17=TRUE,$HF17=FALSE),SUM(SUM(SUM(SUM($I17,$K17)*FctrChngDts!$C$10),SUM(SUM($J17,$L17)*FctrChngDts!$C$12))*$AF17),IF(AND($Z17=\"Winter\",$AK17=\"SSP1P2\",$AJ17=FALSE,$HF17=FALSE),SUM(SUM(SUM(SUM($I17,$K17)*FctrChngDts!$C$9),SUM(SUM($J17,$L17)*FctrChngDts!$C$11))-$AO17),IF(AND($Z17=\"Winter\",$AK17=\"SSP1P2\",$AJ17=TRUE,$HF17=FALSE),SUM(SUM(SUM(SUM($I17,$K17)*FctrChngDts!$C$10),SUM(SUM($J17,$L17)*FctrChngDts!$C$12))-$AO17),IF(AND($AK17=\"FSP2\",$AJ17=FALSE,$HF17=TRUE),SUM(SUM($HI17*FctrChngDts!$B$9),SUM($HJ17*FctrChngDts!$C$9)),IF(AND($AK17=\"FSP2\",$AJ17=TRUE,$HF17=TRUE),SUM(SUM($HI17*FctrChngDts!$B$10),SUM($HJ17*FctrChngDts!$C$10)),IF(AND($AK17=\"FSP2P3\",$AJ17=FALSE,$HF17=TRUE),SUM(SUM(SUM($HI17,$HK17)*FctrChngDts!$B$9),SUM(SUM($HJ17,$HL17)*FctrChngDts!$C$9)),IF(AND($AK17=\"FSP2P3\",$AJ17=TRUE,$HF17=TRUE),SUM(SUM(SUM($HI17,$HK17)*FctrChngDts!$B$10),SUM(SUM($HJ17,$HL17)*FctrChngDts!$C$10)),IF(AND($AK17=\"FSP3\",$AJ17=FALSE,$HF17=TRUE),SUM(SUM($HK17*FctrChngDts!$B$9),SUM($HL17*FctrChngDts!$C$9)),IF(AND($AK17=\"FSP3\",$AJ17=TRUE,$HF17=TRUE),SUM(SUM($HK17*FctrChngDts!$B$10),SUM($HL17*FctrChngDts!$C$10)),IF(AND($AK17=\"FSP1\",$AJ17=FALSE,$HF17=TRUE),SUM(SUM($HG17*FctrChngDts!$B$9),SUM($HH17*FctrChngDts!$C$9)),IF(AND($AK17=\"FSP1\",$AJ17=TRUE,$HF17=TRUE),SUM(SUM($HG17*FctrChngDts!$B$10),SUM($HH17*FctrChngDts!$C$10)),IF(AND($AK17=\"FSP1P2\",$AJ17=FALSE,$HF17=TRUE),SUM(SUM(SUM($HG17,$HI17)*FctrChngDts!$B$9),SUM(SUM($HH17,$HJ17)*FctrChngDts!$C$9)),IF(AND($AK17=\"FSP1P2\",$AJ17=TRUE,$HF17=TRUE),SUM(SUM(SUM($HG17,$HI17)*FctrChngDts!$B$10),SUM(SUM($HG17,$HI17)*FctrChngDts!$C$10)),IF(AND($Z17=\"Summer\",$AK17=\"SSP2P3\",$AJ17=FALSE,$HF17=TRUE),SUM(SUM(SUM(SUM($HI17,$HK17)*FctrChngDts!$B$9),SUM(SUM($HJ17,$HL17)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO17,$HQ17)*FctrChngDts!$B$11),SUM(SUM($HP17,$HR17)*FctrChngDts!$C$11))*$AF17),IF(AND($Z17=\"Summer\",$AK17=\"SSP2P3\",$AJ17=TRUE,$HF17=TRUE),SUM(SUM(SUM(SUM($HI17,$HK17)*FctrChngDts!$B$10),SUM(SUM($HJ17,$HL17)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO17,$HQ17)*FctrChngDts!$B$12),SUM(SUM($HP17,$HR17)*FctrChngDts!$C$12))*$AF17),IF(AND($Z17=\"Winter\",$AK17=\"SSP2P3\",$AJ17=FALSE,$HF17=TRUE),SUM(SUM(SUM(SUM($HI17,$HK17)*FctrChngDts!$B$9),SUM(SUM($HJ17,$HL17)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO17,$HQ17)*FctrChngDts!$B$11),SUM(SUM($HP17,$HR17)*FctrChngDts!$C$11))-$AO17),IF(AND($Z17=\"Winter\",$AK17=\"SSP2P3\",$AJ17=TRUE,$HF17=TRUE),SUM(SUM(SUM(SUM($HI17,$HK17)*FctrChngDts!$B$10),SUM(SUM($HO17,$HQ17)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO17,$HQ17)*FctrChngDts!$B$12),SUM(SUM($HP17,$HR17)*FctrChngDts!$C$12))-$AO17),IF(AND($Z17=\"Summer\",$AK17=\"SSP1P2\",$AJ17=FALSE,$HF17=TRUE),SUM(SUM(SUM(SUM($HG17,$HI17)*FctrChngDts!$B$9),SUM(SUM($HH17,$HJ17)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM17,$HO17)*FctrChngDts!$B$11),SUM(SUM($HN17,$HP17)*FctrChngDts!$C$11))*$AF17),IF(AND($Z17=\"Summer\",$AK17=\"SSP1P2\",$AJ17=TRUE,$HF17=TRUE),SUM(SUM(SUM(SUM($HG17,$HI17)*FctrChngDts!$B$10),SUM(SUM($HH17,$HJ17)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM17,$HO17)*FctrChngDts!$B$12),SUM(SUM($HN17,$HP17)*FctrChngDts!$C$12))*$AF17),IF(AND($Z17=\"Winter\",$AK17=\"SSP1P2\",$AJ17=FALSE,$HF17=TRUE),SUM(SUM(SUM(SUM($HG17,$HI17)*FctrChngDts!$B$9),SUM(SUM($HH17,$HJ17)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM17,$HO17)*FctrChngDts!$B$11),SUM(SUM($HN17,$HP17)*FctrChngDts!$C$11))-$AO17),IF(AND($Z17=\"Winter\",$AK17=\"SSP1P2\",$AJ17=TRUE,$HF17=TRUE),SUM(SUM(SUM(SUM($HG17,$HI17)*FctrChngDts!$B$10),SUM(SUM($HH17,$HJ17)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM17,$HO17)*FctrChngDts!$B$12),SUM(SUM($HN17,$HP17)*FctrChngDts!$C$12))-$AO17),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK17=\"FWP1\",$AJ17=FALSE,$HF17=FALSE),SUM($J17*FctrChngDts!$C$11),IF(AND($AK17=\"FWP1\",$AJ17=TRUE,$HF17=FALSE),SUM($J17*FctrChngDts!$C$12),IF(AND($AK17=\"FWP1P2\",$AJ17=FALSE,$HF17=FALSE),SUM(SUM($J17,$L17)*FctrChngDts!$C$11),IF(AND($AK17=\"FWP1P2\",$AJ17=TRUE,$HF17=FALSE),SUM(SUM($J17,$L17)*FctrChngDts!$C$12),IF(AND($AK17=\"FWP2\",$AJ17=FALSE,$HF17=FALSE),SUM($L17*FctrChngDts!$C$11),IF(AND($AK17=\"FWP2\",$AJ17=TRUE,$HF17=FALSE),SUM($L17*FctrChngDts!$C$12),IF(AND($AK17=\"FWP2P3\",$AJ17=FALSE,$HF17=FALSE),SUM(SUM($L17,$N17)*FctrChngDts!$C$11),IF(AND($AK17=\"FWP2P3\",$AJ17=TRUE,$HF17=FALSE),SUM(SUM($L17,$N17)*FctrChngDts!$C$12),IF(AND($AK17=\"FWP3\",$AJ17=FALSE,$HF17=FALSE),SUM($N17*FctrChngDts!$C$11),IF(AND($AK17=\"FWP3\",$AJ17=TRUE,$HF17=FALSE),SUM($N17*FctrChngDts!$C$12),IF(AND($Z17=\"Winter\",$AK17=\"SSP1P2\",$AJ17=FALSE,$HF17=FALSE),SUM(SUM(SUM($I17,$K17)*FctrChngDts!$C$9),SUM(SUM($J17,$L17)*FctrChngDts!$C$11))*$AG17,IF(AND($Z17=\"Winter\",$AK17=\"SSP1P2\",$AJ17=TRUE,$HF17=FALSE),SUM(SUM(SUM($I17,$K17)*FctrChngDts!$B$10),SUM(SUM($J17,$L17)*FctrChngDts!$B$12))*$AG17,IF(AND($Z17=\"Summer\",$AK17=\"SSP1P2\",$AJ17=FALSE,$HF17=FALSE),SUM(SUM(SUM($I17,$K17)*FctrChngDts!$B$9),SUM(SUM($J17,$L17)*FctrChngDts!$B$11))-$AJ17,IF(AND($Z17=\"Summer\",$AK17=\"SSP1P2\",$AJ17=TRUE,$HF17=FALSE),SUM(SUM(SUM($I17,$K17)*FctrChngDts!$C$10),SUM(SUM($J17,$L17)*FctrChngDts!$C$12))-$AJ17,IF(AND($Z17=\"Winter\",$AK17=\"SSP2P3\",$AJ17=FALSE,$HF17=FALSE),SUM(SUM(SUM($K17,$M17)*FctrChngDts!$C$9),SUM(SUM($L17,$N17)*FctrChngDts!$C$11))*$AG17,IF(AND($Z17=\"Winter\",$AK17=\"SSP2P3\",$AJ17=TRUE,$HF17=FALSE),SUM(SUM(SUM($K17,$M17)*FctrChngDts!$C$10),SUM(SUM($L17,$N17)*FctrChngDts!$C$12))*$AG17,IF(AND($Z17=\"Summer\",$AK17=\"SSP2P3\",$AJ17=FALSE,$HF17=FALSE),SUM(SUM(SUM($K17,$M17)*FctrChngDts!$C$9),SUM(SUM($L17,$N17)*FctrChngDts!$C$11))-$AJ17,IF(AND($Z17=\"Summer\",$AK17=\"SSP2P3\",$AJ17=TRUE,$HF17=FALSE),SUM(SUM(SUM($K17,$M17)*FctrChngDts!$C$10),SUM(SUM($L17,$N17)*FctrChngDts!$C$12))-$AJ17,IF(AND($AK17=\"FWP1\",$AJ17=FALSE,$HF17=TRUE),SUM(SUM($HM17*FctrChngDts!$B$11),SUM($HN17*FctrChngDts!$C$11)),IF(AND($AK17=\"FWP1\",$AJ17=TRUE,$HF17=TRUE),SUM(SUM($HM17*FctrChngDts!$B$12),SUM($HN17*FctrChngDts!$C$12)),IF(AND($AK17=\"FWP1P2\",$AJ17=FALSE,$HF17=TRUE),SUM(SUM(SUM($HM17,$HO17)*FctrChngDts!$B$11),SUM(SUM($HN17,$HP17)*FctrChngDts!$C$11)),IF(AND($AK17=\"FWP1P2\",$AJ17=TRUE,$HF17=TRUE),SUM(SUM(SUM($HM17,$KP17)*FctrChngDts!$C$12),SUM(SUM($HN17,$HP17)*FctrChngDts!$C$12)),IF(AND($AK17=\"FWP2\",$AJ17=FALSE,$HF17=TRUE),SUM(SUM($HO17*FctrChngDts!$B$11),SUM($HO17*FctrChngDts!$C$11)),IF(AND($AK17=\"FWP2\",$AJ17=TRUE,$HF17=TRUE),SUM(SUM($HO17*FctrChngDts!$B$12),SUM($HO17*FctrChngDts!$C$12)),IF(AND($AK17=\"FWP2P3\",$AJ17=FALSE,$HF17=TRUE),SUM(SUM(SUM($HO17,$HQ17)*FctrChngDts!$C$11),SUM(SUM($HP17,$HR17)*FctrChngDts!$C$11)),IF(AND($AK17=\"FWP2P3\",$AJ17=TRUE,$HF17=TRUE),SUM(SUM(SUM($HO17,$HQ17)*FctrChngDts!$C$12),SUM(SUM($HP17,$HR17)*FctrChngDts!$C$12)),IF(AND($AK17=\"FWP3\",$AJ17=FALSE,$HF17=TRUE),SUM(SUM($HQ17*FctrChngDts!$B$11),SUM($HR17*FctrChngDts!$C$11)),IF(AND($AK17=\"FWP3\",$AJ17=TRUE,$HF17=TRUE),SUM(SUM($HQ17*FctrChngDts!$B$12),SUM($HR17*FctrChngDts!$C$12)),IF(AND($Z17=\"Winter\",$AK17=\"SSP1P2\",$AJ17=FALSE,$HF17=TRUE),SUM(SUM(SUM(SUM($HG17,$HI17)*FctrChngDts!$B$9),SUM(SUM($HH17,$HJ17)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM17,$HO17)*FctrChngDts!$B$11),SUM(SUM($HN17,$HP17)*FctrChngDts!$C$11))*$AG17),IF(AND($Z17=\"Winter\",$AK17=\"SSP1P2\",$AJ17=TRUE,$HF17=TRUE),SUM(SUM(SUM(SUM($HG17,$HI17)*FctrChngDts!$B$10), SUM(SUM($HH17,$HJ17)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM17,$HO17)*FctrChngDts!$B$12),SUM(SUM($HN17,$HP17)*FctrChngDts!$C$12))*$AG17),IF(AND($Z17=\"Summer\",$AK17=\"SSP1P2\",$AJ17=FALSE,$HF17=TRUE),SUM(SUM(SUM(SUM($HG17,$HI17)*FctrChngDts!$B$9),SUM(SUM($HH17,$HJ17)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM17,$HO17)*FctrChngDts!$B$11),SUM(SUM($HN17,$HP17)*FctrChngDts!$C$11))-$AJ17),IF(AND($Z17=\"Summer\",$AK17=\"SSP1P2\",$AJ17=TRUE,$HF17=TRUE),SUM(SUM(SUM(SUM($HG17,$HI17)*FctrChngDts!$B$10),SUM(SUM($HH17,$HJ17)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM17,$HO17)*FctrChngDts!$B$12),SUM(SUM($HN17,$HP17)*FctrChngDts!$C$12))-$AJ17),IF(AND($Z17=\"Winter\",$AK17=\"SSP2P3\",$AJ17=FALSE,$HF17=TRUE),SUM(SUM(SUM(SUM($HI17,$HK17)*FctrChngDts!$B$9),SUM(SUM($HJ17,$HL17)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO17,$HQ17)*FctrChngDts!$B$11),SUM(SUM($HP17,$HR17)*FctrChngDts!$C$11))*$AG17),IF(AND($Z17=\"Winter\",$AK17=\"SSP2P3\",$AJ17=TRUE,$HF17=TRUE),SUM(SUM(SUM(SUM($HI17,$HK17)*FctrChngDts!$B$10), SUM(SUM($HJ17,$HL17)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO17,$HQ17)*FctrChngDts!$B$12),SUM(SUM($HP17,$HR17)*FctrChngDts!$C$12))*$AG17),IF(AND($Z17=\"Summer\",$AK17=\"SSP2P3\",$AJ17=FALSE,$HF17=TRUE),SUM(SUM(SUM(SUM($HI17,$HK17)*FctrChngDts!$B$9),SUM(SUM($HJ17,$HL17)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO17,$HQ17)*FctrChngDts!$B$11),SUM(SUM($HP17,$HR17)*FctrChngDts!$C$11))-$AJ17),IF(AND($Z17=\"Summer\",$AK17=\"SSP2P3\",$AJ17=TRUE,$HF17=TRUE),SUM(SUM(SUM(SUM($HI17,$HK17)*FctrChngDts!$B$10), SUM(SUM($HJ17,$HL17)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO17,$HQ17)*FctrChngDts!$B$12),SUM(SUM($HP17,$HR17)*FctrChngDts!$C$12))-$AJ17),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK17=\"FSP1\",$AH17=TRUE,SUM(SUM(SUM($AI17*FctrChngDts!$B$13)*I17),$AR17)>$AD17),$AD17,IF(AND($AK17=\"FSP1\",$AH17=TRUE,SUM(SUM(SUM($AI17*FctrChngDts!$B$13)*$I17),$AR17)<=$AD17),SUM(SUM(SUM($AI17*FctrChngDts!$B$13)*$I17),$AR17),IF(AND($Z17=\"Summer\",$AK17=\"SSP1\",$AH17=TRUE,SUM(SUM(SUM(SUM($I17,$J17)*SUM($AI17*FctrChngDts!$B$13))*$AF17),$AR17)>$AD17),$AD17,IF(AND($Z17=\"Summer\",$AK17=\"SSP1\",$AH17=TRUE,SUM(SUM(SUM(SUM($I17,$J17)*SUM($AI17*FctrChngDts!$B$13))*$AF17),$AR17)<=$AD17),SUM(SUM(SUM(SUM($I17,$J17)*SUM($AI17*FctrChngDts!$B$13))*$AF17),$AR17),IF(AND($Z17=\"Winter\",$AK17=\"SSP1\",$AH17=TRUE,SUM(SUM(SUM(SUM($I17,$J17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AU17:$AW17)),$AR17)>$AD17),$AD17,IF(AND($Z17=\"Winter\",$AK17=\"SSP1\",$AH17=TRUE,SUM(SUM(SUM(SUM($I17,$J17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AU17:$AW17)),$AR17)<=$AD17),SUM(SUM(SUM(SUM($I17,$J17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AU17:$AW17)),$AR17),IF(AND($AK17=\"FSP1P2\",$AH17=TRUE,SUM(SUM(SUM(SUM($I17,$K17)*SUM($AI17*FctrChngDts!$B$13))*$AF17),$AR17)>$AD17),$AD17,IF(AND($AK17=\"FSP1P2\",$AH17=TRUE,SUM(SUM(SUM(SUM($I17,$K17)*SUM($AI17*FctrChngDts!$B$13))*$AF17),$AR17)<=$AD17),SUM(SUM(SUM(SUM($I17,$K17)*SUM($AI17*FctrChngDts!$B$13))*$AF17),$AR17),IF(AND($Z17=\"Summer\",$AK17=\"SSP1P2\",$AH17=TRUE,SUM(SUM(SUM(SUM($I17,$K17,$J17,$L17)*SUM($AI17*FctrChngDts!$B$13))*$AF17),$AR17)>$AD17),$AD17,IF(AND($Z17=\"Summer\",$AK17=\"SSP1P2\",$AH17=TRUE,SUM(SUM(SUM(SUM($I17,$K17,$J17,$L17)*SUM($AI17*FctrChngDts!$B$13))*$AF17),$AR17)<=$AD17),SUM(SUM(SUM(SUM($I17,$K17,$J17,$L17)*SUM($AI17*FctrChngDts!$B$13))*$AF17),$AR17),IF(AND($Z17=\"Winter\",$AK17=\"SSP1P2\",$AH17=TRUE,SUM(SUM(SUM(SUM($I17,$K17,$J17,$L17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AU17:$AW17)),$AR17)>$AD17),$AD17,IF(AND($Z17=\"Winter\",$AK17=\"SSP1P2\",$AH17=TRUE,SUM(SUM(SUM(SUM($I17,$K17,$J17,$L17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AU17:$AW17)),$AR17)<=$AD17),MIN($AD17,SUM($AL17,SUM(SUM(SUM(SUM($I17,$K17,$J17,$L17)*SUM($AI17*FctrChngDts!$B$13))*$AF17)))),IF(AND($AK17=\"FSP2\",$AH17=TRUE,SUM(SUM(SUM($AI17*FctrChngDts!$B$13)*$K17),$AR17)>$AD17),$AD17,IF(AND($AK17=\"FSP2\",$AH17=TRUE,SUM(SUM(SUM($AI17*FctrChngDts!$B$13)*$K17),$AR17)<=$AD17),SUM(SUM(SUM($AI17*FctrChngDts!$B$13)*$K17),$AR17),IF(AND($Z17=\"Summer\",$AK17=\"SSP2\",$AH17=TRUE,SUM(SUM(SUM(SUM($K17,$L17)*SUM($AI17*FctrChngDts!$B$13))*$AF17),$AR17)>$AD17),$AD17,IF(AND($Z17=\"Summer\",$AK17=\"SSP2\",$AH17=TRUE,SUM(SUM(SUM(SUM($K17,$L17)*SUM($AI17*FctrChngDts!$B$13))*$AF17),$AR17)<=$AD17),SUM(SUM(SUM(SUM($K17,$L17)*SUM($AI17*FctrChngDts!$B$13))*$AF17),$AR17),IF(AND($Z17=\"Winter\",$AK17=\"SSP2\",$AH17=TRUE,SUM(SUM(SUM(SUM($K17,$L17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AU17:$AW17)),$AR17)>$AD17),$AD17,IF(AND($Z17=\"Winter\",$AK17=\"SSP2\",$AH17=TRUE,SUM(SUM(SUM(SUM($K17,$L17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AU17:$AW17)),$AR17)<=$AD17),SUM(SUM(SUM(SUM($K17,$L17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AU17:$AW17)),$AR17),IF(AND($AK17=\"FSP2P3\",$AH17=TRUE,SUM(SUM(SUM(SUM($K17,$M17)*SUM($AI17*FctrChngDts!$B$13))*$AF17),$AR17)>$AD17),$AD17,IF(AND($AK17=\"FSP2P3\",$AH17=TRUE,SUM(SUM(SUM(SUM($K17,$M17)*SUM($AI17*FctrChngDts!$B$13))*$AF17),$AR17)<=$AD17),SUM(SUM(SUM(SUM($K17,$M17)*SUM($AI17*FctrChngDts!$B$13))*$AF17),$AR17),IF(AND($Z17=\"Summer\",$AK17=\"SSP2P3\",$AH17=TRUE,SUM(SUM(SUM(SUM($K17,$L17,$M17,$N17)*SUM($AI17*FctrChngDts!$B$13))*$AF17),$AR17)>$AD17),$AD17,IF(AND($Z17=\"Summer\",$AK17=\"SSP2P3\",$AH17=TRUE,SUM(SUM(SUM(SUM($K17,$L17,$M17,$N17)*SUM($AI17*FctrChngDts!$B$13))*$AF17),$AR17)<=$AD17),SUM(SUM(SUM(SUM($K17,$L17,$M17,$N17)*SUM($AI17*FctrChngDts!$B$13))*$AF17),$AR17),IF(AND($Z17=\"Winter\",$AK17=\"SSP2P3\",$AH17=TRUE,SUM(SUM(SUM(SUM($K17,$L17,$M17,$N17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AU17:$AW17)),$AR17)>$AD17),$AD17,IF(AND($Z17=\"Winter\",$AK17=\"SSP2P3\",$AH17=TRUE,SUM(SUM(SUM(SUM($K17,$L17,$M17,$N17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AU17:$AW17)),$AR17)<=$AD17),SUM(SUM(SUM(SUM($K17,$L17,$M17,$N17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AU17:$AW17)),$AR17),IF(AND($AK17=\"FSP3\",$AH17=TRUE,SUM(SUM(SUM($AI17*FctrChngDts!$B$13)*$M17),$AR17)>$AD17),$AD17,IF(AND($AK17=\"FSP3\",$AH17=TRUE,SUM(SUM(SUM($AI17*FctrChngDts!$B$13)*$M17),$AR17)<=$AD17),SUM(SUM(SUM($AI17*FctrChngDts!$B$13)*$M17),$AR17),IF(AND($Z17=\"Summer\",$AK17=\"SSP3\",$AH17=TRUE,SUM(SUM(SUM(SUM($M17,$N17)*SUM($AI17*FctrChngDts!$B$13))*$AF17),$AR17)>$AD17),$AD17,IF(AND($Z17=\"Summer\",$AK17=\"SSP3\",$AH17=TRUE,SUM(SUM(SUM(SUM($M17,$N17)*SUM($AI17*FctrChngDts!$B$13))*$AF17),$AR17)<=$AD17),SUM(SUM(SUM(SUM($M17,$N17)*SUM($AI17*FctrChngDts!$B$13))*$AF17),$AR17),IF(AND($Z17=\"Winter\",$AK17=\"SSP3\",$AH17=TRUE,SUM(SUM(SUM(SUM($M17,$N17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AU17:$AW17)),$AR17)>$AD17),$AD17,IF(AND($Z17=\"Winter\",$AK17=\"SSP3\",$AH17=TRUE,SUM(SUM(SUM(SUM($M17,$N17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AU17:$AW17)),$AR17)<=$AD17),SUM(SUM(SUM(SUM($M17,$N17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AU17:$AW17)),$AR17),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK17=\"FWP1\",$AH17=TRUE,SUM(SUM(SUM($AI17*FctrChngDts!$B$13)*$J17),$AU17)>$AE17),$AE17,IF(AND($AK17=\"FWP1\",$AH17=TRUE,SUM(SUM(SUM($AI17*FctrChngDts!$B$13)*$J17),$AU17)<=$AE17),SUM(SUM(SUM($AI17*FctrChngDts!$B$13)*$J17),$AU17),IF(AND($Z17=\"Winter\",$AK17=\"SSP1\",$AH17=TRUE,SUM(SUM(SUM(SUM($I17,$J17)*SUM($AI17*FctrChngDts!$B$13))*$AG17),$AU17)>$AE17),$AE17,IF(AND($Z17=\"Winter\",$AK17=\"SSP1\",$AH17=TRUE,SUM(SUM(SUM(SUM($I17,$J17)*SUM($AI17*FctrChngDts!$B$13))*$AG17),$AU17)<=$AE17),SUM(SUM(SUM(SUM($I17,$J17)*SUM($AI17*FctrChngDts!$B$13))*$AG17),$AU17),IF(AND($Z17=\"Summer\",$AK17=\"SSP1\",$AH17=TRUE,SUM(SUM(SUM(SUM($I17,$J17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AR17:$AT17)),$AU17)>$AE17),$AE17,IF(AND($Z17=\"Summer\",$AK17=\"SSP1\",$AH17=TRUE,SUM(SUM(SUM(SUM($I17,$J17)*SUM($AI17*FctrChngDts!$B$13))- SUM($AR17:$AT17)),$AU17)<=$AE17),SUM(SUM(SUM(SUM($I17,$J17)*SUM($AI17*FctrChngDts!$B$13))- SUM($AR17:$AT17)),$AU17),IF(AND($AK17=\"FWP1P2\",$AH17=TRUE,SUM(SUM(SUM(SUM($J17,$L17)*SUM($AI17*FctrChngDts!$B$13))*$AG17),$AU17)>$AE17),$AE17,IF(AND($AK17=\"FWP1P2\",$AH17=TRUE,SUM(SUM(SUM(SUM($J17,$L17)*SUM($AI17*FctrChngDts!$B$13))*$AG17),$AU17)<=$AE17),SUM(SUM(SUM(SUM($J17,$L17)*SUM($AI17*FctrChngDts!$B$13))*$AG17),$AU17),IF(AND($Z17=\"Winter\",$AK17=\"SSP1P2\",$AH17=TRUE,SUM(SUM(SUM(SUM($I17,$K17,$J17,$L17)*SUM($AI17*FctrChngDts!$B$13))*$AG17),$AU17)>$AE17),$AE17,IF(AND($Z17=\"Winter\",$AK17=\"SSP1P2\",$AH17=TRUE,SUM(SUM(SUM(SUM($I17,$K17,$J17,$L17)*SUM($AI17*FctrChngDts!$B$13))*$AG17),$AU17)<=$AE17),SUM(SUM(SUM(SUM($I17,$K17,$J17,$L17)*SUM($AI17*FctrChngDts!$B$13))*$AG17),$AU17),IF(AND($Z17=\"Summer\",$AK17=\"SSP1P2\",$AH17=TRUE,SUM(SUM(SUM(SUM($I17,$K17,$J17,$L17)*SUM($AI17*FctrChngDts!$B$13))- SUM($AR17:$AT17)),$AU17)>$AE17),$AE17,IF(AND($Z17=\"Summer\",$AK17=\"SSP1P2\",$AH17=TRUE,SUM(SUM(SUM(SUM($I17,$K17,$J17,$L17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AR17:$AT17)),$AU17)<=$AE17),SUM(SUM(SUM(SUM($I17,$K17,$J17,$L17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AR17:$AT17)),$AU17),IF(AND($AK17=\"FWP2\",$AH17=TRUE,SUM(SUM(SUM($AI17*FctrChngDts!$B$13)*$L17),$AU17)>$AE17),$AE17,IF(AND($AK17=\"FWP2\",$AH17=TRUE,SUM(SUM(SUM($AI17*FctrChngDts!$B$13)*$L17),$AU17)<=$AE17),SUM(SUM(SUM($AI17*FctrChngDts!$B$13)*$L17),$AU17),IF(AND($Z17=\"Winter\",$AK17=\"SSP2\",$AH17=TRUE,SUM(SUM(SUM(SUM($K17,$L17)*SUM($AI17*FctrChngDts!$B$13))*$AG17),$AU17)>$AE17),$AE17,IF(AND($Z17=\"Winter\",$AK17=\"SSP2\",$AH17=TRUE,SUM(SUM(SUM(SUM($K17,$L17)*SUM($AI17*FctrChngDts!$B$13))*$AG17),$AU17)<=$AE17),SUM(SUM(SUM(SUM($K17,$L17)*SUM($AI17*FctrChngDts!$B$13))*$AG17),$AU17),IF(AND($Z17=\"Summer\",$AK17=\"SSP2\",$AH17=TRUE,SUM(SUM(SUM(SUM($K17,$L17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AR17:$AT17)),$AU17)>$AE17),$AE17,IF(AND($Z17=\"Summer\",$AK17=\"SSP2\",$AH17=TRUE,SUM(SUM(SUM(SUM($K17,$L17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AR17:$AT17)),$AU17)<=$AE17),SUM(SUM(SUM(SUM($K17,$L17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AR17:$AT17)),$AU17),IF(AND($AK17=\"FWP2P3\",$AH17=TRUE,SUM(SUM(SUM(SUM($L17,$N17)*SUM($AI17*FctrChngDts!$B$13))*$AG17),$AU17)>$AE17),$AE17,IF(AND($AK17=\"FWP2P3\",$AH17=TRUE,SUM(SUM(SUM(SUM($L17,$N17)*SUM($AI17*FctrChngDts!$B$13))*$AG17),$AU17)<=$AE17),SUM(SUM(SUM(SUM($L17,$N17)*SUM($AI17*FctrChngDts!$B$13))*$AG17),$AU17),IF(AND($Z17=\"Winter\",$AK17=\"SSP2P3\",$AH17=TRUE,SUM(SUM(SUM(SUM($K17,$L17,$M17,$N17)*SUM($AI17*FctrChngDts!$B$13))*$AG17),$AU17)>$AE17),$AE17,IF(AND($Z17=\"Winter\",$AK17=\"SSP2P3\",$AH17=TRUE,SUM(SUM(SUM(SUM($K17,$L17,$M17,$N17)*SUM($AI17*FctrChngDts!$B$13))*$AG17),$AU17)<=$AE17),SUM(SUM(SUM(SUM($K17,$L17,$M17,$N17)*SUM($AI17*FctrChngDts!$B$13))*$AG17),$AU17),IF(AND($Z17=\"Summer\",$AK17=\"SSP2P3\",$AH17=TRUE,SUM(SUM(SUM(SUM($K17,$L17,$M17,$N17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AR17:$AT17)),$AU17)>$AE17),$AE17,IF(AND($Z17=\"Summer\",$AK17=\"SSP2P3\",$AH17=TRUE,SUM(SUM(SUM(SUM($K17,$L17,$M17,$N17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AR17:$AT17)),$AU17)<=$AE17),SUM(SUM(SUM(SUM($K17,$L17,$M17,$N17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AR17:$AT17)),$AU17),IF(AND($AK17=\"FWP3\",$AH17=TRUE,SUM(SUM(SUM($AI17*FctrChngDts!$B$13)*$N17),$AU17)>$AE17),$AE17,IF(AND($AK17=\"FWP3\",$AH17=TRUE,SUM(SUM(SUM($AI17*FctrChngDts!$B$13)*$N17),$AU17)<=$AE17),SUM(SUM(SUM($AI17*FctrChngDts!$B$13)*$N17),$AU17),IF(AND($Z17=\"Winter\",$AK17=\"SSP3\",$AH17=TRUE,SUM(SUM(SUM(SUM($M17,$N17)*SUM($AI17*FctrChngDts!$B$13))*$AG17),$AU17)>$AE17),$AE17,IF(AND($Z17=\"Winter\",$AK17=\"SSP3\",$AH17=TRUE,SUM(SUM(SUM(SUM($M17,$N17)*SUM($AI17*FctrChngDts!$B$13))*$AG17),$AU17)<=$AE17),SUM(SUM(SUM(SUM($M17,$N17)*SUM($AI17*FctrChngDts!$B$13))*$AG17),$AU17),IF(AND($Z17=\"Summer\",$AK17=\"SSP3\",$AH17=TRUE,SUM(SUM(SUM(SUM($M17,$N17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AR17:$AT17)),$AU17)>$AE17),$AE17,IF(AND($Z17=\"Summer\",$AK17=\"SSP3\",$AH17=TRUE,SUM(SUM(SUM(SUM($M17,$N17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AR17:$AT17)),$AU17)<=$AE17),SUM(SUM(SUM(SUM($M17,$N17)*SUM($AI17*FctrChngDts!$B$13))-SUM($AR17:$AT17)),$AU17),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I17>0,$AH17=FALSE),SUM($AR17*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I17>0,$AH17=TRUE),SUM($AX17*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I17>0,$AH17=FALSE),SUM($AS17*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I17>0,$AH17=TRUE),SUM($AY17*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I17>0,$AH17=FALSE),SUM($AT17*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I17>0,$AH17=TRUE),SUM($AZ17*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J17>0,$AH17=FALSE),SUM($AU17*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J17>0,$AH17=TRUE),SUM($BA17*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J17>0,$AH17=FALSE),SUM($AV17*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J17>0,$AH17=TRUE),SUM($BB17*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J17>0,$AH17=FALSE),SUM($AW17*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J17>0,$AH17=TRUE),SUM($BC17*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K17>0,$AH17=FALSE),SUM($AR17*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K17>0,$AH17=TRUE),SUM($AX17*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K17>0,$AH17=FALSE),SUM($AS17*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K17>0,$AH17=TRUE),SUM($AY17*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K17>0,$AH17=FALSE),SUM($AT17*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K17>0,$AH17=TRUE),SUM($AZ17*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L17>0,$AH17=FALSE),SUM($AU17*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L17>0,$AH17=TRUE),SUM($BA17*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L17>0,$AH17=FALSE),SUM($AV17*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L17>0,$AH17=TRUE),SUM($BB17*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L17>0,$AH17=FALSE),SUM($AW17*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L17>0,$AH17=TRUE),SUM($BC17*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M17>0,$AH17=FALSE),SUM($AR17*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M17>0,$AH17=TRUE),SUM($AX17*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M17>0,$AH17=FALSE),SUM($AS17*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M17>0,$AH17=TRUE),SUM($AY17*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M17>0,$AH17=FALSE),SUM($AT17*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M17>0,$AH17=TRUE),SUM($AZ17*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N17>0,$AH17=FALSE),SUM($AU17*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N17>0,$AH17=TRUE),SUM($BA17*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N17>0,$AH17=FALSE),SUM($AV17*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N17>0,$AH17=TRUE),SUM($BB17*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N17>0,$AH17=FALSE),SUM($AW17*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N17>0,$AH17=TRUE),SUM($BC17*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I17=0,0,IF(AND($I17>0,$K17>0,$AH17=FALSE),SUM($AR17/$P17*$I17),IF(AND($I17>0,$K17=0,$AH17=FALSE),$AR17,IF(AND($I17>0,$K17>0,$AH17=TRUE),ROUND(MIN($HU17,SUM(SUM($I17,$K17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA17,SUM(SUM($I17,$K17)*(FctrChngDts!$B$13)*$AI17)*$IA17)),0),IF(AND($I17>0,$K17=0,$AH17=TRUE),$AX17))))),0)","v":0},{"$f":"ROUND(IF($I17=0,0,IF(AND($I17>0,$K17>0,$AH17=FALSE),SUM($AS17/$P17*$I17),IF(AND($I17>0,$K17=0,$AH17=FALSE),$AS17,IF(AND($I17>0,$K17>0,$AH17=TRUE),ROUND(MIN(SUM($HU17-$BW17),SUM(SUM($I17,$K17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA17)*3),0),IF(AND($I17>0,$K17=0,$AH17=TRUE),$AY17))))),0)","v":0},0,{"$f":"IF($J17=0,0,IF(AND($J17>0,$L17=0,$N17=0,$AH17=FALSE,$AJ17=FALSE),ROUND(MIN($HX17,SUM($AU17,$BA17)),0),IF(AND($J17>0,$L17=0,$N17=0,$AH17=TRUE,$AJ17=FALSE),ROUND(MIN($HX17,SUM($AU17,SUM($J17*$AI17*FctrChngDts!$B$13))),0),IF(AND($J17>0,$L17>0,$N17=0,$AH17=FALSE,$AJ17=FALSE),ROUND(MIN($HX17,SUM(SUM($J17,$L17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA17,SUM(SUM($J17,$L17)*(FctrChngDts!$B$13)*$AI17)*$IA17)),0),IF(AND($J17>0,$L17>0,$N17=0,$AH17=TRUE,$AJ17=FALSE),ROUND(MIN($HX17,SUM(SUM(SUM(SUM($J17,$L17)*FctrChngDts!$C$11*$IA17),SUM(SUM($J17,$L17)*SUM(FctrChngDts!$B$13*$AI17)*$IA17)))),0),IF(AND($J17>0,$L17=0,$N17=0,$AH17=FALSE,$AJ17=TRUE),ROUND(MIN($HX17,SUM($AU17,$BA17)),0),IF(AND($J17>0,$L17=0,$N17=0,$AH17=TRUE,$AJ17=TRUE),ROUND(MIN($HX17,SUM($AU17,SUM($J17*$AI17*FctrChngDts!$B$13))),0),IF(AND($J17>0,$L17>0,$N17=0,$AH17=FALSE,$AJ17=TRUE),ROUND(MIN($HX17,SUM(SUM($J17,$L17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA17,SUM(SUM($J17,$L17)*(FctrChngDts!$B$13)*$AI17)*$IA17)),0),IF(AND($J17>0,$L17>0,$N17=0,$AH17=TRUE,$AJ17=TRUE),ROUND(MIN($HX17,SUM(SUM(SUM(SUM($J17,$L17)*FctrChngDts!$C$12*$IA17),SUM(SUM($J17,$L17)*SUM(FctrChngDts!$B$13*$AI17)*$IA17)))),0))))))))))","v":0},{"$f":"IF($J17=0,0,IF(AND($J17>0,$L17=0,$N17=0,$AH17=FALSE,$AJ17=FALSE),ROUND(MIN(SUM($HX17-$BZ17),SUM($AU17*3)),0),IF(AND($J17>0,$L17=0,$N17=0,$AH17=TRUE,$AJ17=FALSE),ROUND(MIN(SUM($HX17-$BZ17),SUM(SUM($J17,$L17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA17)*3),0),IF(AND($J17>0,$L17>0,$N17=0,$AH17=FALSE,$AJ17=FALSE),ROUND(MIN(SUM($HX17-$BZ17),SUM(SUM($J17,$L17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA17)*3),0),IF(AND($J17>0,$L17>0,$N17=0,$AH17=TRUE,$AJ17=FALSE),ROUND(MIN(SUM($HX17-$BZ17),SUM(SUM($J17,$L17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA17)*3),0),IF(AND($J17>0,$L17=0,$N17=0,$AH17=FALSE,$AJ17=TRUE),ROUND(MIN(SUM($HX17-$BZ17),SUM($AU17*3)),0),IF(AND($J17>0,$L17=0,$N17=0,$AH17=TRUE,$AJ17=TRUE),ROUND(MIN(SUM($HX17-$BZ17),SUM(SUM($J17,$L17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA17)*3),0),IF(AND($J17>0,$L17>0,$N17=0,$AH17=FALSE,$AJ17=TRUE),ROUND(MIN(SUM($HX17-$BZ17),SUM(SUM($J17,$L17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA17)*3),0),IF(AND($J17>0,$L17>0,$N17=0,$AH17=TRUE,$AJ17=TRUE),ROUND(MIN(SUM($HX17-$BZ17),SUM(SUM($J17,$L17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA17)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K17=0,0,IF(AND($I17>0,$K17>0,$M17=0,$AH17=FALSE),SUM($AR17-$BW17),IF(AND($I17=0,$K17>0,$M17>0,$AH17=FALSE),SUM($AR17/$P17*$K17),IF(AND($I17=0,$K17>0,$M17=0,$AH17=FALSE),$AR17,IF($K17=0,0,IF(AND($I17>0,$K17>0,$M17=0,$AH17=TRUE),ROUND(MIN($HV17,SUM(SUM($I17,$K17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB17,SUM(SUM($I17,$K17)*(FctrChngDts!$B$13)*$AI17)*$IB17)),0),IF(AND($I17=0,$K17>0,$M17>0,$AH17=TRUE),ROUND(MIN($HV17,SUM(SUM($I17,$K17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB17,SUM(SUM($I17,$K17)*(FctrChngDts!$B$13)*$AI17)*$IB17)),0),IF(AND($I17=0,$K17>0,$M17=0,$AH17=TRUE),$AX17)))))))),0)","v":0},{"$f":"ROUND(IF($K17=0,0,IF(AND($I17>0,$K17>0,$M17=0,$AH17=FALSE),SUM($AS17-$BX17),IF(AND($I17=0,$K17>0,$M17>0,$AH17=FALSE),SUM($AS17/$P17*$K17),IF(AND($I17=0,$K17>0,$M17=0,$AH17=FALSE),$AS17,IF($K17=0,0,IF(AND($I17>0,$K17>0,$M17=0,$AH17=TRUE),ROUND(MIN(SUM($HV17-$BW17),SUM(SUM($I17,$K17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB17)*3),0),IF(AND($I17=0,$K17>0,$M17>0,$AH17=TRUE),ROUND(MIN(SUM($HV17-$BW17),SUM(SUM($I17,$K17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB17)*3),0),IF(AND($I17=0,$K17>0,$M17=0,$AH17=TRUE),$AY17)))))))),0)","v":0},0,{"$f":"IF($L17=0,0,IF(AND($J17>0,$L17>0,$N17=0,$AH17=FALSE,$AJ17=FALSE),ROUND(MIN($HY17,SUM(SUM($J17,$L17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB17,SUM(SUM($J17,$L17)*(FctrChngDts!$B$13)*$AI17)*$IB17)),0),IF(AND($J17>0,$L17>0,$N17=0,$AH17=TRUE,$AJ17=FALSE),ROUND(MIN($HY17,SUM(SUM(SUM(SUM($J17,$L17)*FctrChngDts!$C$11*$IB17),SUM(SUM($J17,$L17)*SUM(FctrChngDts!$B$13*$AI17)*$IB17)))),0),IF(AND($J17=0,$L17>0,$N17=0,$AH17=FALSE,$AJ17=FALSE),ROUND(MIN($HY17,SUM($L17*FctrChngDts!$C$11)),0),IF(AND($J17=0,$L17>0,$N17=0,$AH17=TRUE,$AJ17=FALSE),ROUND(MIN($HY17,SUM(SUM(SUM(SUM($J17,$L17)*FctrChngDts!$C$11*$IB17),SUM(SUM($J17,$L17)*SUM(FctrChngDts!$B$13*$AI17)*$IB17)))),0),IF(AND($J17>0,$L17>0,$N17=0,$AH17=FALSE,$AJ17=TRUE),ROUND(MIN($HY17,SUM(SUM($J17,$L17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB17,SUM(SUM($J17,$L17)*(FctrChngDts!$B$13)*$AI17)*$IB17)),0),IF(AND($J17>0,$L17>0,$N17=0,$AH17=TRUE,$AJ17=TRUE),ROUND(MIN($HY17,SUM(SUM(SUM(SUM($J17,$L17)*FctrChngDts!$C$12*$IB17),SUM(SUM($J17,$L17)*SUM(FctrChngDts!$B$13*$AI17)*$IB17)))),0),IF(AND($J17=0,$L17>0,$N17=0,$AH17=FALSE,$AJ17=TRUE),ROUND(MIN($HY17,SUM($L17*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J17=0,$L17>0,$N17=0,$AH17=TRUE,$AJ17=TRUE),ROUND(MIN($HY17,SUM(SUM(SUM(SUM($J17,$L17)*FctrChngDts!$C$12*$IB17),SUM(SUM($J17,$L17)*SUM(FctrChngDts!$B$13*$AI17)*$IB17)))),0))))))))))","v":0},{"$f":"IF($L17=0,0,IF(AND($J17>0,$L17>0,$N17=0,$AH17=FALSE,$AJ17=FALSE),ROUND(MIN(SUM($HY17-$CF17),SUM(SUM($J17,$L17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB17)*3),0),IF(AND($J17>0,$L17>0,$N17=0,$AH17=TRUE,$AJ17=FALSE),ROUND(MIN(SUM($HY17-$CF17),SUM(SUM($J17,$L17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB17)*3),0),IF(AND($J17=0,$L17>0,$N17=0,$AH17=FALSE,$AJ17=FALSE),ROUND(MIN(SUM($HY17-$CF17),SUM($AU17*3)),0),IF(AND($J17=0,$L17>0,$N17=0,$AH17=TRUE,$AJ17=FALSE),ROUND(MIN(SUM($HY17-$CF17),SUM(SUM($J17,$L17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB17)*3),0),IF(AND($J17>0,$L17>0,$N17=0,$AH17=FALSE,$AJ17=TRUE),ROUND(MIN(SUM($HY17-$CF17),SUM(SUM($J17,$L17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB17)*3),0),IF(AND($J17>0,$L17>0,$N17=0,$AH17=TRUE,$AJ17=TRUE),ROUND(MIN(SUM($HY17-$CF17),SUM(SUM($J17,$L17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB17)*3),0),IF(AND($J17=0,$L17>0,$N17=0,$AH17=FALSE,$AJ17=TRUE),ROUND(MIN(SUM($HY17-$CF17),SUM($AU17*3)),0),IF(AND($J17=0,$L17>0,$N17=0,$AH17=TRUE,$AJ17=TRUE),ROUND(MIN(SUM($HY17-$CF17),SUM(SUM($J17,$L17)*IF($AJ17=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB17)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S17>0,Account!$AG$2=TRUE,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH17=FALSE),SUM(Usage!$BW17:$CB17)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V17>0,Account!$AG$2=TRUE,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH17=FALSE),SUM(Usage!$CC17:$CH17)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y17>0,Account!$AG$2=TRUE,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH17=FALSE),SUM(Usage!$CI17:$CN17)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH17=TRUE,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S17),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S17)),2)","v":0},{"$f":"ROUND(IF(OR($AH17=TRUE,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V17),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V17)),2)","v":0},{"$f":"IF(OR($AH17=TRUE,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y17),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y17))","v":0},{"$f":"ROUND(IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW17),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW17)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX17),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX17)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY17),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY17)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ17),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ17)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA17),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA17)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB17),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB17)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S17),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC17),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC17)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD17),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD17)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE17),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE17)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF17),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF17)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG17),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG17)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH17),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH17)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V17),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI17),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI17))","v":0},{"$f":"IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ17),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ17))","v":0},{"$f":"IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK17),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK17))","v":0},{"$f":"IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL17),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL17))","v":0},{"$f":"IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM17),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM17))","v":0},{"$f":"IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN17),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN17))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y17)","v":0},0,0,0,0,{"$f":"IF($DW17>IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV17*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV17*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW17-IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV17*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV17*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV17<$DW17,SUM($DW17-$DV17),0))","v":0},{"$f":"IF(OR(AND($D17<=FctrChngDts!$B$14,Usage!$E17>FctrChngDts!$B$14),AND(Usage!$D17<=FctrChngDts!$C$14,Usage!$E17>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW17),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX17),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY17),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ17),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA17),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB17),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC17),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD17),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE17),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF17),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG17),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH17),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI17)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ17)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK17)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL17)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM17)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN17)","v":0},0,{"$f":"IF(AND($S17>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E17<>\"D-CARE\",Tenant!$F17=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET17=TRUE,$S17>0,$V17=0),SUM(SUM($BW17:$CB17)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET17=TRUE,$S17>0,$V17>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW17:$CB17)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET17=TRUE,$S17>0,$V17>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW17:$CB17)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S17>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S17>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S17>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV17=TRUE,$S17>0,$V17=0),SUM(SUM($BW17:$CB17)*'CRS1'!$P$2),IF(AND($EV17=TRUE,$S17>0,$V17>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW17:$CB17)*'CRS1'!$P$2),IF(AND($EV17=TRUE,$S17>0,$V17>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW17:$CB17)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S17>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX17=TRUE,$S17>0,$V17=0),SUM(SUM($BW17:$CB17)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX17=TRUE,$S17>0,$V17>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW17:$CB17)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX17=TRUE,$S17>0,$V17>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW17:$CB17)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S17>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ17=TRUE,$S17>0),SUM(SUM($BW17:$CB17)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V17>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E17<>\"D-CARE\",Tenant!$F17=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB17=TRUE,$S17>0,$V17>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC17:$CH17)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB17=TRUE,$S17>0,$V17>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC17:$CH17)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB17=TRUE,$V17>0,$Y17>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC17:$CH17)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB17=TRUE,$V17>0,$Y17>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC17:$CH17)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB17=TRUE,$S17=0,$V17>0,$Y17=0),SUM(SUM($CC17:$CH17)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V17>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V17>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V17>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD17=TRUE,$S17>0,$V17>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC17:$CH17)*'CRS2'!$P$2),IF(AND($FD17=TRUE,$S17>0,$V17>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC17:$CH17)*'CRS2'!$P$2),IF(AND($FD17=TRUE,$V17>0,$Y17>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC17:$CH17)*'CRS2'!$P$2),IF(AND($FD17=TRUE,$V17>0,$Y17>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC17:$CH17)*'CRS2'!$P$2),IF(AND($FD17=TRUE,$S17=0,$V17>0,$Y17=0),SUM(SUM($CC17:$CH17)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V17>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF17=TRUE,$S17>0,$V17>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC17:$CH17)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF17=TRUE,$S17>0,$V17>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC17:$CH17)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF17=TRUE,$V17>0,$Y17>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC17:$CH17)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF17=TRUE,$V17>0,$Y17>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC17:$CH17)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF17=TRUE,$S17=0,$V17>0,$Y17=0),SUM(SUM($CC17:$CH17)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V17>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH17=TRUE,$V17>0),SUM(SUM($CC17:$CH17)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y17>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E17<>\"D-CARE\",Tenant!$F17=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ17=TRUE,$V17=0,$Y17>0),SUM(SUM($CI17:$CN17)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ17=TRUE,$V17>0,$Y17>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI17:$CN17)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ17=TRUE,$V17>0,$Y17>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI17:$CN17)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y17>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y17>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y17>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL17=TRUE,$V17=0,$Y17>0),SUM(SUM($CI17:$CN17)*'CRS3'!$P$2),IF(AND($FL17=TRUE,$V17>0,$Y17>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI17:$CN17)*'CRS3'!$P$2),IF(AND($FL17=TRUE,$V17>0,$Y17>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI17:$CN17)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y17>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN17=TRUE,$V17=0,$Y17>0),SUM(SUM($CI17:$CN17)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN17=TRUE,$V17>0,$Y17>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI17:$CN17)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN17=TRUE,$V17>0,$Y17>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI17:$CN17)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y17>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP17=TRUE,$Y17>0),SUM(SUM($CI17:$CN17)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR17:$FT17))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO17:$CQ17,$FR17:$FT17))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA17:$EF17)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG17:$EL17)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM17:$ER17)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV17,$CO17:$CQ17,$EA17:$ER17)/$P17)*$S17*FctrChngDts!$B$15),SUM(SUM(SUM($DV17,$CO17:$CQ17,$FR17:$FT17)/$P17)*$S17*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV17,$CO17:$CQ17,$EA17:$ER17)/$P17)*$V17*FctrChngDts!$B$15),SUM(SUM(SUM($DV17,$CO17:$CQ17,$FR17:$FT17)/$P17)*$V17*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV17,$CO17:$CQ17,$EA17:$ER17)/$P17)*$Y17*FctrChngDts!$B$15),SUM(SUM(SUM($DV17,$CO17:$CQ17,$FR17:$FT17)/$P17)*$Y17*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA17*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI17*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ17*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ17,$FU17,$GF17,$GZ17:$HE17),IF(Account!$Q$2=TRUE,SUM($DZ17,$FV17,$GF17,$GZ17:$HE17),SUM($DZ17,$ES17,$FU17:$FV17,$GF17,$GZ17:$HE17)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E17),Usage!$P17,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D17,FctrChngDts!$C$17<=Usage!$E17),SUM(FctrChngDts!$C$17-Usage!$D17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E17),Usage!$P17,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D17,FctrChngDts!$C$19<=Usage!$E17),SUM(FctrChngDts!$C$19-Usage!$D17),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK17*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK17*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL17*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL17*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D17))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A17,Tenant!$A:$J,8,FALSE)=TRUE,$GG17<0),0,SUM(SUM(SUM($GG17/$P17*$GP17)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A17,Tenant!$A:$J,8,FALSE)=TRUE,$GG17<0),0,SUM(SUM(SUM($GG17/$P17*$GQ17)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D17))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A17,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV17*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A17,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW17*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU17:$DA17,$EU17,$EA17:$EF17,$FA17)-SUM(SUM($BW17:$CB17)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD17:$DJ17,$FC17,$EG17:$EL17,$FI17)-SUM(SUM($CC17:$CH17)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM17:$DS17,$FK17,$EM17:$ER17,$FQ17)-SUM(SUM($CI17:$CN17)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO17,$CU17:$DA17,$EU17,$EW17,$EY17,$EA17:$EF17,$FA17,$CP17,$DD17:$DJ17,$FC17,$FE17,$FG17,$EG17:$EL17,$FI17)/$P17*$S17)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO17,$CU17:$DA17,$EU17,$EW17,$EY17,$EA17:$EF17,$FA17,$CP17,$DD17:$DJ17,$FC17,$FE17,$FG17,$EG17:$EL17,$FI17)/$P17*$V17)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ17,$DM17:$DS17,$FK17,$FM17,$FO17,$EM17:$ER17,$FQ17)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D17,BslnAllctnCrrnt!$A$1<=$E17),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK17=\"FSP1\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$Q17,BslnAllctnCrrnt!$A$1<$R17),SUM(BslnAllctnCrrnt!$A$1-$Q17),IF(AND($AK17=\"FSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$Q17,BslnAllctnCrrnt!$A$1<$R17),SUM(BslnAllctnCrrnt!$A$1-$Q17),IF(AND($AK17=\"FSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),$I17,IF(AND($AK17=\"SSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$Q17,BslnAllctnCrrnt!$A$1<$R17),SUM(BslnAllctnCrrnt!$A$1-$Q17),IF(AND($AK17=\"SSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),$I17,0)))))","v":0},{"$f":"IF(AND($AK17=\"FSP1\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$Q17,BslnAllctnCrrnt!$A$1<$R17),SUM($I17-$HG17),IF(AND($AK17=\"FSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$Q17,BslnAllctnCrrnt!$A$1<$R17),SUM($I17-$HG17),IF(AND($AK17=\"FSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM($I17-$HG17),IF(AND($AK17=\"SSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$Q17,BslnAllctnCrrnt!$A$1<$R17),SUM($I17-$HG17),IF(AND($AK17=\"SSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM($I17-$HG17),0)))))","v":0},{"$f":"IF(AND($AK17=\"SSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$Q17,BslnAllctnCrrnt!$A$1<$R17),0,IF(AND(FctrChngDts!$A$2>=$D17,FctrChngDts!$B$2<$E17),IF(AND($AK17=\"SSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM(BslnAllctnCrrnt!$A$1-$T17),0),IF(AND($AK17=\"FSP2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM(BslnAllctnCrrnt!$A$1-$T17),IF(AND($AK17=\"FSP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM(BslnAllctnCrrnt!$A$1-$T17),IF(AND($AK17=\"FSP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$W17,BslnAllctnCrrnt!$A$1<$X17),$K17,IF(AND($AK17=\"FSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$Q17,BslnAllctnCrrnt!$A$1<$R17),0,IF(AND($AK17=\"FSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM(BslnAllctnCrrnt!$A$1-$T17),IF(AND($AK17=\"SSP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM(BslnAllctnCrrnt!$A$1-$T17),IF(AND($AK17=\"SSP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$W17,BslnAllctnCrrnt!$A$1<$X17),$K17,0)))))))))","v":0},{"$f":"IF(AND($AK17=\"SSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$Q17,BslnAllctnCrrnt!$A$1<$R17),SUM($K17-$HI17),IF(AND($AK17=\"SSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM($K17-$HI17),IF(AND($AK17=\"FSP2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM($K17-$HI17),IF(AND($AK17=\"FSP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM($K17-$HI17),IF(AND($AK17=\"FSP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$W17,BslnAllctnCrrnt!$A$1<$X17),SUM($K17-$HI17),IF(AND($AK17=\"FSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$Q17,BslnAllctnCrrnt!$A$1<$R17),SUM($K17-$HI17),IF(AND($AK17=\"FSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM($K17-$HI17),IF(AND($AK17=\"SSP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM($K17-$HI17),IF(AND($AK17=\"SSP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$W17,BslnAllctnCrrnt!$A$1<$X17),SUM($K17-$HI17),0)))))))))","v":0},{"$f":"IF(AND($AK17=\"FSP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),0,IF(AND($AK17=\"FSP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$W17,BslnAllctnCrrnt!$A$1<$X17),SUM(BslnAllctnCrrnt!$A$1-$W17),IF(AND($AK17=\"FSP3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$W17,BslnAllctnCrrnt!$A$1<$X17),SUM(BslnAllctnCrrnt!$A$1-$W17),0)))","v":0},{"$f":"IF(AND($AK17=\"FSP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM($M17-$HK17),IF(AND($AK17=\"FSP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$W17,BslnAllctnCrrnt!$A$1<$X17),SUM($M17-$HK17),IF(AND($AK17=\"FSP3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$W17,BslnAllctnCrrnt!$A$1<$X17),SUM($M17-$HK17),0)))","v":0},{"$f":"IF(AND($AK17=\"FWP1\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$Q17,BslnAllctnCrrnt!$A$1<$R17),SUM(BslnAllctnCrrnt!$A$1-$Q17),IF(AND($AK17=\"FWP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$Q17,BslnAllctnCrrnt!$A$1<$R17),SUM(BslnAllctnCrrnt!$A$1-$Q17),IF(AND($AK17=\"FWP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),$J17,IF(AND(FctrChngDts!$A$2>=$D17,FctrChngDts!$B$2<$E17),IF(AND($AK17=\"SSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$Q17,BslnAllctnCrrnt!$A$1<$R17),SUM(BslnAllctnCrrnt!$A$1-$Q17),0),IF(AND($AK17=\"SSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),$J17,0)))))","v":0},{"$f":"IF(AND($AK17=\"FWP1\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$Q17,BslnAllctnCrrnt!$A$1<$R17),SUM($J17-$HM17),IF(AND($AK17=\"FWP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$Q17,BslnAllctnCrrnt!$A$1<$R17),SUM($J17-$HM17),IF(AND($AK17=\"FWP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM($J17-$HM17),IF(AND($AK17=\"SSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$Q17,BslnAllctnCrrnt!$A$1<$R17),SUM($J17-$HM17),IF(AND($AK17=\"SSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM($J17-$HM17),0)))))","v":0},{"$f":"IF(AND($AK17=\"FWP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$Q17,BslnAllctnCrrnt!$A$1<$R17),0,IF(AND($AK17=\"FWP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM(BslnAllctnCrrnt!$A$1-$T17),IF(AND($AK17=\"FWP2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM(BslnAllctnCrrnt!$A$1-$T17),IF(AND($AK17=\"FWP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM(BslnAllctnCrrnt!$A$1-$T17),IF(AND($AK17=\"FWP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$W17,BslnAllctnCrrnt!$A$1<$X17),$L17,IF(AND($AK17=\"SSP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM(BslnAllctnCrrnt!$A$1-$T17),IF(AND($AK17=\"SSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$Q17,BslnAllctnCrrnt!$A$1<$R17),0,IF(AND($AK17=\"SSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM(BslnAllctnCrrnt!$A$1-$T17),0))))))))","v":0},{"$f":"IF(AND($AK17=\"FWP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$Q17,BslnAllctnCrrnt!$A$1<$R17),SUM($L17-$HO17),IF(AND($AK17=\"FWP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM($L17-$HO17),IF(AND($AK17=\"FWP2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM($L17-$HO17),IF(AND($AK17=\"FWP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM($L17-$HO17),IF(AND($AK17=\"FWP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$W17,BslnAllctnCrrnt!$A$1<$X17),SUM($L17-$HO17),IF(AND($AK17=\"SSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$Q17,BslnAllctnCrrnt!$A$1<$R17),SUM($L17-$HO17),IF(AND($AK17=\"SSP1P2\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM($L17-$HO17),0)))))))","v":0},{"$f":"IF(AND($AK17=\"FWP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),0,IF(AND($AK17=\"FWP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$W17,BslnAllctnCrrnt!$A$1<$X17),SUM(BslnAllctnCrrnt!$A$1-$W17),IF(AND($AK17=\"FWP3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$W17,BslnAllctnCrrnt!$A$1<$X17),SUM(BslnAllctnCrrnt!$A$1-$W17),IF(AND($AK17=\"SSP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),0,IF(AND($AK17=\"SSP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$W17,BslnAllctnCrrnt!$A$1<$X17),SUM(BslnAllctnCrrnt!$A$1-$W17),0)))))","v":0},{"$f":"IF(AND($AK17=\"FWP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM($N17-$HQ17),IF(AND($AK17=\"FWP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$W17,BslnAllctnCrrnt!$A$1<$X17),SUM($N17-$HQ17),IF(AND($AK17=\"FWP3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$W17,BslnAllctnCrrnt!$A$1<$X17),SUM($N17-$HQ17),IF(AND($AK17=\"SSP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$T17,BslnAllctnCrrnt!$A$1<$U17),SUM($N17-$HQ17),IF(AND($AK17=\"SSP2P3\",$HF17=TRUE,BslnAllctnCrrnt!$A$1>=$W17,BslnAllctnCrrnt!$A$1<$X17),SUM($N17-$HQ17),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[17,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G18),0,IF($F18<=$G18,SUM($G18-$F18),IF($F18>$G18,SUM((Account!$L$2-Usage!$F18)+Usage!$G18+1))))","v":0},{"$f":"IF($Q18=0,0,IF($R18=0,0,IF(AND($Q18<FctrChngDts!$A$2,$R18>=FctrChngDts!$A$2),SUM($R18-FctrChngDts!$A$2+1),IF(AND($Q18>=FctrChngDts!$A$2,$R18>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q18),IF(AND($Q18>=FctrChngDts!$A$2,$R18<FctrChngDts!$B$2),SUM($R18-$Q18+1),0)))))","v":0},{"$f":"IF($Q18=0,0,IF($R18=0,0,IF(AND($Q18<FctrChngDts!$A$2,$R18>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q18),IF(AND($Q18<FctrChngDts!$A$2,$R18<FctrChngDts!$A$2),SUM($R18-$Q18+1),IF(AND($Q18>FctrChngDts!$A$2,$R18>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R18+1),0)))))","v":0},{"$f":"IF($T18=0,0,IF($U18=0,0,IF(AND($T18<FctrChngDts!$A$2,$U18>=FctrChngDts!$A$2),SUM($U18-FctrChngDts!$A$2+1),IF(AND($T18>=FctrChngDts!$A$2,$U18<FctrChngDts!$B$2),SUM($U18-$T18+1),IF(AND($T18>=FctrChngDts!$A$2,$U18>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T18)<0),0,IF(AND($T18>=FctrChngDts!$A$2,$U18>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T18),0))))))","v":0},{"$f":"IF($T18=0,0,IF($U18=0,0,IF(AND($T18<FctrChngDts!$A$2,$U18>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T18),IF(AND($T18>=FctrChngDts!$B$2,$U18>=FctrChngDts!$B$2),SUM($U18-$T18+1),IF(AND($T18<FctrChngDts!$A$2,$U18<FctrChngDts!$A$2),SUM($U18-$T18+1),IF(AND($T18>=FctrChngDts!$A$2,$U18>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U18+1),0))))))","v":0},{"$f":"IF($W18=0,0,IF($X18=0,0,IF(AND($W18>=FctrChngDts!$A$2,$X18>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W18)<0),0,IF(AND($W18>=FctrChngDts!$A$2,$X18>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W18),IF(AND($W18>=FctrChngDts!$A$2,$X18<FctrChngDts!$B$2),SUM($X18-$W18+1),IF(AND($W18<FctrChngDts!$A$2,$X18>=FctrChngDts!$A$2),SUM($X18-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W18=0,0,IF($X18=0,0,IF(AND($W18<FctrChngDts!$A$2,$X18<FctrChngDts!$A$2),SUM($X18-$W18+1),IF(AND($W18>=FctrChngDts!$A$2,$X18>=FctrChngDts!$B$2,SUM($X18-FctrChngDts!$B$2+1)<=$Y18),SUM($X18-FctrChngDts!$B$2+1),IF(AND($W18>=FctrChngDts!$A$2,$X18>=FctrChngDts!$B$2),SUM($X18-$W18+1),IF(AND($W18<FctrChngDts!$A$2,$X18>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W18),0))))))","v":0},{"$f":"IF(AND($D18>=FctrChngDts!$C$2,$E18<FctrChngDts!$E$2),\"1\",IF(AND($D18>=FctrChngDts!$E$2,$E18<FctrChngDts!$G$2),\"2\",IF(AND($D18>=FctrChngDts!$G$2,$E18<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D18>=FctrChngDts!$D$2,,IF(AND($D18>=FctrChngDts!$C$2,$D18<=FctrChngDts!$D$2),$D18,IF(AND($D18>=FctrChngDts!$C$2,$D18>=FctrChngDts!$D$2,$E18>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D18>FctrChngDts!$D$2,,IF($D18=FctrChngDts!$D$2,$D18,IF(AND($D18>=FctrChngDts!$C$2,$E18<FctrChngDts!$D$2),$E18,IF(AND($D18>=FctrChngDts!$C$2,$E18>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D18>=FctrChngDts!$D$2,$E18>=FctrChngDts!$D$2,$E18>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E18<FctrChngDts!$D$2,$E18<=FctrChngDts!$D$2),$E18,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D18<FctrChngDts!$E$2,$E18<FctrChngDts!$E$2),,IF($D18>FctrChngDts!$F$2,,IF(AND($D18>=FctrChngDts!$E$2,$D18<=FctrChngDts!$F$2),$D18,IF(AND($D18>=FctrChngDts!$E$2,$D18>=FctrChngDts!$F$2,$E18>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D18>FctrChngDts!$F$2,,IF($E18=FctrChngDts!$F$2,$E18,IF(AND($D18<FctrChngDts!$E$2,$E18<=FctrChngDts!$F$2),$E18,IF(AND($D18>=FctrChngDts!$E$2,$E18<FctrChngDts!$F$2),$E18,IF(AND($D18>=FctrChngDts!$E$2,$E18>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D18>=FctrChngDts!$F$2,$E18>=FctrChngDts!$F$2,$E18>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D18<FctrChngDts!$G$2,$E18<FctrChngDts!$G$2),,IF($D18>FctrChngDts!$H$2,,IF(AND($D18>=FctrChngDts!$G$2,$D18<=FctrChngDts!$H$2),$D18,IF(AND($D18>=FctrChngDts!$G$2,$D18>=FctrChngDts!$H$2,$E18>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D18>FctrChngDts!$H$2,,IF($E18=FctrChngDts!$H$2,$E18,IF(AND($D18<FctrChngDts!$G$2,$E18<=FctrChngDts!$H$2),$E18,IF(AND($D18>=FctrChngDts!$G$2,$E18<FctrChngDts!$H$2),$E18,IF(AND($D18>=FctrChngDts!$G$2,$E18>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D18>=FctrChngDts!$H$2,$E18>=FctrChngDts!$H$2,$E18>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A18,Tenant!$A18:$J317,6,FALSE)","v":0},{"$f":"VLOOKUP($A18,Tenant!$A18:$J317,7,FALSE)","v":0},{"$f":"VLOOKUP($A18,Tenant!$A18:$J317,10,FALSE)","v":0},0,{"$f":"IF(AND($AK18=\"FSP2\",$AJ18=FALSE,$HF18=FALSE),SUM($K18*FctrChngDts!$C$9),IF(AND($AK18=\"FSP2\",$AJ18=TRUE,$HF18=FALSE),SUM($K18*FctrChngDts!$C$10),IF(AND($AK18=\"FSP2P3\",$AJ18=FALSE,$HF18=FALSE),SUM(SUM($K18,$M18)*FctrChngDts!$C$9),IF(AND($AK18=\"FSP2P3\",$AJ18=TRUE,$HF18=FALSE),SUM(SUM($K18,$M18)*FctrChngDts!$C$10),IF(AND($AK18=\"FSP3\",$AJ18=FALSE,$HF18=FALSE),SUM($M18*FctrChngDts!$C$9),IF(AND($AK18=\"FSP3\",$AJ18=TRUE,$HF18=FALSE),SUM($M18*FctrChngDts!$C$10),IF(AND($AK18=\"FSP1\",$AJ18=FALSE,$HF18=FALSE),SUM($I18*FctrChngDts!$C$9),IF(AND($AK18=\"FSP1\",$AJ18=TRUE,$HF18=FALSE),SUM($I18*FctrChngDts!$C$10),IF(AND($AK18=\"FSP1P2\",$AJ18=FALSE,$HF18=FALSE),SUM(SUM($I18,$K18)*FctrChngDts!$C$9),IF(AND($AK18=\"FSP1P2\",$AJ18=TRUE,$HF18=FALSE),SUM(SUM($I18,$K18)*FctrChngDts!$C$10),IF(AND($Z18=\"Summer\",$AK18=\"SSP2P3\",$AJ18=FALSE,$HF18=FALSE),SUM(SUM(SUM(SUM($K18,$M18)*FctrChngDts!$C$9),SUM(SUM($L18,$N18)*FctrChngDts!$C$11))*$AF18),IF(AND($Z18=\"Summer\",$AK18=\"SSP2P3\",$AJ18=TRUE,$HF18=FALSE),SUM(SUM(SUM(SUM($K18,$M18)*FctrChngDts!$C$10),SUM(SUM($L18,$N18)*FctrChngDts!$C$12))*$AF18),IF(AND($Z18=\"Winter\",$AK18=\"SSP2P3\",$AJ18=FALSE,$HF18=FALSE),SUM(SUM(SUM(SUM($K18,$M18)*FctrChngDts!$C$9),SUM(SUM($L18,$N18)*FctrChngDts!$C$11))-$AO18),IF(AND($Z18=\"Winter\",$AK18=\"SSP2P3\",$AJ18=TRUE,$HF18=FALSE),SUM(SUM(SUM(SUM($K18,$M18)*FctrChngDts!$C$10),SUM(SUM($L18,$N18)*FctrChngDts!$C$12))-$AO18),IF(AND($Z18=\"Summer\",$AK18=\"SSP1P2\",$AJ18=FALSE,$HF18=FALSE),SUM(SUM(SUM(SUM($I18,$K18)*FctrChngDts!$C$9),SUM(SUM($J18,$L18)*FctrChngDts!$C$11))*$AF18),IF(AND($Z18=\"Summer\",$AK18=\"SSP1P2\",$AJ18=TRUE,$HF18=FALSE),SUM(SUM(SUM(SUM($I18,$K18)*FctrChngDts!$C$10),SUM(SUM($J18,$L18)*FctrChngDts!$C$12))*$AF18),IF(AND($Z18=\"Winter\",$AK18=\"SSP1P2\",$AJ18=FALSE,$HF18=FALSE),SUM(SUM(SUM(SUM($I18,$K18)*FctrChngDts!$C$9),SUM(SUM($J18,$L18)*FctrChngDts!$C$11))-$AO18),IF(AND($Z18=\"Winter\",$AK18=\"SSP1P2\",$AJ18=TRUE,$HF18=FALSE),SUM(SUM(SUM(SUM($I18,$K18)*FctrChngDts!$C$10),SUM(SUM($J18,$L18)*FctrChngDts!$C$12))-$AO18),IF(AND($AK18=\"FSP2\",$AJ18=FALSE,$HF18=TRUE),SUM(SUM($HI18*FctrChngDts!$B$9),SUM($HJ18*FctrChngDts!$C$9)),IF(AND($AK18=\"FSP2\",$AJ18=TRUE,$HF18=TRUE),SUM(SUM($HI18*FctrChngDts!$B$10),SUM($HJ18*FctrChngDts!$C$10)),IF(AND($AK18=\"FSP2P3\",$AJ18=FALSE,$HF18=TRUE),SUM(SUM(SUM($HI18,$HK18)*FctrChngDts!$B$9),SUM(SUM($HJ18,$HL18)*FctrChngDts!$C$9)),IF(AND($AK18=\"FSP2P3\",$AJ18=TRUE,$HF18=TRUE),SUM(SUM(SUM($HI18,$HK18)*FctrChngDts!$B$10),SUM(SUM($HJ18,$HL18)*FctrChngDts!$C$10)),IF(AND($AK18=\"FSP3\",$AJ18=FALSE,$HF18=TRUE),SUM(SUM($HK18*FctrChngDts!$B$9),SUM($HL18*FctrChngDts!$C$9)),IF(AND($AK18=\"FSP3\",$AJ18=TRUE,$HF18=TRUE),SUM(SUM($HK18*FctrChngDts!$B$10),SUM($HL18*FctrChngDts!$C$10)),IF(AND($AK18=\"FSP1\",$AJ18=FALSE,$HF18=TRUE),SUM(SUM($HG18*FctrChngDts!$B$9),SUM($HH18*FctrChngDts!$C$9)),IF(AND($AK18=\"FSP1\",$AJ18=TRUE,$HF18=TRUE),SUM(SUM($HG18*FctrChngDts!$B$10),SUM($HH18*FctrChngDts!$C$10)),IF(AND($AK18=\"FSP1P2\",$AJ18=FALSE,$HF18=TRUE),SUM(SUM(SUM($HG18,$HI18)*FctrChngDts!$B$9),SUM(SUM($HH18,$HJ18)*FctrChngDts!$C$9)),IF(AND($AK18=\"FSP1P2\",$AJ18=TRUE,$HF18=TRUE),SUM(SUM(SUM($HG18,$HI18)*FctrChngDts!$B$10),SUM(SUM($HG18,$HI18)*FctrChngDts!$C$10)),IF(AND($Z18=\"Summer\",$AK18=\"SSP2P3\",$AJ18=FALSE,$HF18=TRUE),SUM(SUM(SUM(SUM($HI18,$HK18)*FctrChngDts!$B$9),SUM(SUM($HJ18,$HL18)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO18,$HQ18)*FctrChngDts!$B$11),SUM(SUM($HP18,$HR18)*FctrChngDts!$C$11))*$AF18),IF(AND($Z18=\"Summer\",$AK18=\"SSP2P3\",$AJ18=TRUE,$HF18=TRUE),SUM(SUM(SUM(SUM($HI18,$HK18)*FctrChngDts!$B$10),SUM(SUM($HJ18,$HL18)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO18,$HQ18)*FctrChngDts!$B$12),SUM(SUM($HP18,$HR18)*FctrChngDts!$C$12))*$AF18),IF(AND($Z18=\"Winter\",$AK18=\"SSP2P3\",$AJ18=FALSE,$HF18=TRUE),SUM(SUM(SUM(SUM($HI18,$HK18)*FctrChngDts!$B$9),SUM(SUM($HJ18,$HL18)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO18,$HQ18)*FctrChngDts!$B$11),SUM(SUM($HP18,$HR18)*FctrChngDts!$C$11))-$AO18),IF(AND($Z18=\"Winter\",$AK18=\"SSP2P3\",$AJ18=TRUE,$HF18=TRUE),SUM(SUM(SUM(SUM($HI18,$HK18)*FctrChngDts!$B$10),SUM(SUM($HO18,$HQ18)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO18,$HQ18)*FctrChngDts!$B$12),SUM(SUM($HP18,$HR18)*FctrChngDts!$C$12))-$AO18),IF(AND($Z18=\"Summer\",$AK18=\"SSP1P2\",$AJ18=FALSE,$HF18=TRUE),SUM(SUM(SUM(SUM($HG18,$HI18)*FctrChngDts!$B$9),SUM(SUM($HH18,$HJ18)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM18,$HO18)*FctrChngDts!$B$11),SUM(SUM($HN18,$HP18)*FctrChngDts!$C$11))*$AF18),IF(AND($Z18=\"Summer\",$AK18=\"SSP1P2\",$AJ18=TRUE,$HF18=TRUE),SUM(SUM(SUM(SUM($HG18,$HI18)*FctrChngDts!$B$10),SUM(SUM($HH18,$HJ18)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM18,$HO18)*FctrChngDts!$B$12),SUM(SUM($HN18,$HP18)*FctrChngDts!$C$12))*$AF18),IF(AND($Z18=\"Winter\",$AK18=\"SSP1P2\",$AJ18=FALSE,$HF18=TRUE),SUM(SUM(SUM(SUM($HG18,$HI18)*FctrChngDts!$B$9),SUM(SUM($HH18,$HJ18)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM18,$HO18)*FctrChngDts!$B$11),SUM(SUM($HN18,$HP18)*FctrChngDts!$C$11))-$AO18),IF(AND($Z18=\"Winter\",$AK18=\"SSP1P2\",$AJ18=TRUE,$HF18=TRUE),SUM(SUM(SUM(SUM($HG18,$HI18)*FctrChngDts!$B$10),SUM(SUM($HH18,$HJ18)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM18,$HO18)*FctrChngDts!$B$12),SUM(SUM($HN18,$HP18)*FctrChngDts!$C$12))-$AO18),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK18=\"FWP1\",$AJ18=FALSE,$HF18=FALSE),SUM($J18*FctrChngDts!$C$11),IF(AND($AK18=\"FWP1\",$AJ18=TRUE,$HF18=FALSE),SUM($J18*FctrChngDts!$C$12),IF(AND($AK18=\"FWP1P2\",$AJ18=FALSE,$HF18=FALSE),SUM(SUM($J18,$L18)*FctrChngDts!$C$11),IF(AND($AK18=\"FWP1P2\",$AJ18=TRUE,$HF18=FALSE),SUM(SUM($J18,$L18)*FctrChngDts!$C$12),IF(AND($AK18=\"FWP2\",$AJ18=FALSE,$HF18=FALSE),SUM($L18*FctrChngDts!$C$11),IF(AND($AK18=\"FWP2\",$AJ18=TRUE,$HF18=FALSE),SUM($L18*FctrChngDts!$C$12),IF(AND($AK18=\"FWP2P3\",$AJ18=FALSE,$HF18=FALSE),SUM(SUM($L18,$N18)*FctrChngDts!$C$11),IF(AND($AK18=\"FWP2P3\",$AJ18=TRUE,$HF18=FALSE),SUM(SUM($L18,$N18)*FctrChngDts!$C$12),IF(AND($AK18=\"FWP3\",$AJ18=FALSE,$HF18=FALSE),SUM($N18*FctrChngDts!$C$11),IF(AND($AK18=\"FWP3\",$AJ18=TRUE,$HF18=FALSE),SUM($N18*FctrChngDts!$C$12),IF(AND($Z18=\"Winter\",$AK18=\"SSP1P2\",$AJ18=FALSE,$HF18=FALSE),SUM(SUM(SUM($I18,$K18)*FctrChngDts!$C$9),SUM(SUM($J18,$L18)*FctrChngDts!$C$11))*$AG18,IF(AND($Z18=\"Winter\",$AK18=\"SSP1P2\",$AJ18=TRUE,$HF18=FALSE),SUM(SUM(SUM($I18,$K18)*FctrChngDts!$B$10),SUM(SUM($J18,$L18)*FctrChngDts!$B$12))*$AG18,IF(AND($Z18=\"Summer\",$AK18=\"SSP1P2\",$AJ18=FALSE,$HF18=FALSE),SUM(SUM(SUM($I18,$K18)*FctrChngDts!$B$9),SUM(SUM($J18,$L18)*FctrChngDts!$B$11))-$AJ18,IF(AND($Z18=\"Summer\",$AK18=\"SSP1P2\",$AJ18=TRUE,$HF18=FALSE),SUM(SUM(SUM($I18,$K18)*FctrChngDts!$C$10),SUM(SUM($J18,$L18)*FctrChngDts!$C$12))-$AJ18,IF(AND($Z18=\"Winter\",$AK18=\"SSP2P3\",$AJ18=FALSE,$HF18=FALSE),SUM(SUM(SUM($K18,$M18)*FctrChngDts!$C$9),SUM(SUM($L18,$N18)*FctrChngDts!$C$11))*$AG18,IF(AND($Z18=\"Winter\",$AK18=\"SSP2P3\",$AJ18=TRUE,$HF18=FALSE),SUM(SUM(SUM($K18,$M18)*FctrChngDts!$C$10),SUM(SUM($L18,$N18)*FctrChngDts!$C$12))*$AG18,IF(AND($Z18=\"Summer\",$AK18=\"SSP2P3\",$AJ18=FALSE,$HF18=FALSE),SUM(SUM(SUM($K18,$M18)*FctrChngDts!$C$9),SUM(SUM($L18,$N18)*FctrChngDts!$C$11))-$AJ18,IF(AND($Z18=\"Summer\",$AK18=\"SSP2P3\",$AJ18=TRUE,$HF18=FALSE),SUM(SUM(SUM($K18,$M18)*FctrChngDts!$C$10),SUM(SUM($L18,$N18)*FctrChngDts!$C$12))-$AJ18,IF(AND($AK18=\"FWP1\",$AJ18=FALSE,$HF18=TRUE),SUM(SUM($HM18*FctrChngDts!$B$11),SUM($HN18*FctrChngDts!$C$11)),IF(AND($AK18=\"FWP1\",$AJ18=TRUE,$HF18=TRUE),SUM(SUM($HM18*FctrChngDts!$B$12),SUM($HN18*FctrChngDts!$C$12)),IF(AND($AK18=\"FWP1P2\",$AJ18=FALSE,$HF18=TRUE),SUM(SUM(SUM($HM18,$HO18)*FctrChngDts!$B$11),SUM(SUM($HN18,$HP18)*FctrChngDts!$C$11)),IF(AND($AK18=\"FWP1P2\",$AJ18=TRUE,$HF18=TRUE),SUM(SUM(SUM($HM18,$KP18)*FctrChngDts!$C$12),SUM(SUM($HN18,$HP18)*FctrChngDts!$C$12)),IF(AND($AK18=\"FWP2\",$AJ18=FALSE,$HF18=TRUE),SUM(SUM($HO18*FctrChngDts!$B$11),SUM($HO18*FctrChngDts!$C$11)),IF(AND($AK18=\"FWP2\",$AJ18=TRUE,$HF18=TRUE),SUM(SUM($HO18*FctrChngDts!$B$12),SUM($HO18*FctrChngDts!$C$12)),IF(AND($AK18=\"FWP2P3\",$AJ18=FALSE,$HF18=TRUE),SUM(SUM(SUM($HO18,$HQ18)*FctrChngDts!$C$11),SUM(SUM($HP18,$HR18)*FctrChngDts!$C$11)),IF(AND($AK18=\"FWP2P3\",$AJ18=TRUE,$HF18=TRUE),SUM(SUM(SUM($HO18,$HQ18)*FctrChngDts!$C$12),SUM(SUM($HP18,$HR18)*FctrChngDts!$C$12)),IF(AND($AK18=\"FWP3\",$AJ18=FALSE,$HF18=TRUE),SUM(SUM($HQ18*FctrChngDts!$B$11),SUM($HR18*FctrChngDts!$C$11)),IF(AND($AK18=\"FWP3\",$AJ18=TRUE,$HF18=TRUE),SUM(SUM($HQ18*FctrChngDts!$B$12),SUM($HR18*FctrChngDts!$C$12)),IF(AND($Z18=\"Winter\",$AK18=\"SSP1P2\",$AJ18=FALSE,$HF18=TRUE),SUM(SUM(SUM(SUM($HG18,$HI18)*FctrChngDts!$B$9),SUM(SUM($HH18,$HJ18)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM18,$HO18)*FctrChngDts!$B$11),SUM(SUM($HN18,$HP18)*FctrChngDts!$C$11))*$AG18),IF(AND($Z18=\"Winter\",$AK18=\"SSP1P2\",$AJ18=TRUE,$HF18=TRUE),SUM(SUM(SUM(SUM($HG18,$HI18)*FctrChngDts!$B$10), SUM(SUM($HH18,$HJ18)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM18,$HO18)*FctrChngDts!$B$12),SUM(SUM($HN18,$HP18)*FctrChngDts!$C$12))*$AG18),IF(AND($Z18=\"Summer\",$AK18=\"SSP1P2\",$AJ18=FALSE,$HF18=TRUE),SUM(SUM(SUM(SUM($HG18,$HI18)*FctrChngDts!$B$9),SUM(SUM($HH18,$HJ18)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM18,$HO18)*FctrChngDts!$B$11),SUM(SUM($HN18,$HP18)*FctrChngDts!$C$11))-$AJ18),IF(AND($Z18=\"Summer\",$AK18=\"SSP1P2\",$AJ18=TRUE,$HF18=TRUE),SUM(SUM(SUM(SUM($HG18,$HI18)*FctrChngDts!$B$10),SUM(SUM($HH18,$HJ18)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM18,$HO18)*FctrChngDts!$B$12),SUM(SUM($HN18,$HP18)*FctrChngDts!$C$12))-$AJ18),IF(AND($Z18=\"Winter\",$AK18=\"SSP2P3\",$AJ18=FALSE,$HF18=TRUE),SUM(SUM(SUM(SUM($HI18,$HK18)*FctrChngDts!$B$9),SUM(SUM($HJ18,$HL18)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO18,$HQ18)*FctrChngDts!$B$11),SUM(SUM($HP18,$HR18)*FctrChngDts!$C$11))*$AG18),IF(AND($Z18=\"Winter\",$AK18=\"SSP2P3\",$AJ18=TRUE,$HF18=TRUE),SUM(SUM(SUM(SUM($HI18,$HK18)*FctrChngDts!$B$10), SUM(SUM($HJ18,$HL18)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO18,$HQ18)*FctrChngDts!$B$12),SUM(SUM($HP18,$HR18)*FctrChngDts!$C$12))*$AG18),IF(AND($Z18=\"Summer\",$AK18=\"SSP2P3\",$AJ18=FALSE,$HF18=TRUE),SUM(SUM(SUM(SUM($HI18,$HK18)*FctrChngDts!$B$9),SUM(SUM($HJ18,$HL18)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO18,$HQ18)*FctrChngDts!$B$11),SUM(SUM($HP18,$HR18)*FctrChngDts!$C$11))-$AJ18),IF(AND($Z18=\"Summer\",$AK18=\"SSP2P3\",$AJ18=TRUE,$HF18=TRUE),SUM(SUM(SUM(SUM($HI18,$HK18)*FctrChngDts!$B$10), SUM(SUM($HJ18,$HL18)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO18,$HQ18)*FctrChngDts!$B$12),SUM(SUM($HP18,$HR18)*FctrChngDts!$C$12))-$AJ18),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK18=\"FSP1\",$AH18=TRUE,SUM(SUM(SUM($AI18*FctrChngDts!$B$13)*I18),$AR18)>$AD18),$AD18,IF(AND($AK18=\"FSP1\",$AH18=TRUE,SUM(SUM(SUM($AI18*FctrChngDts!$B$13)*$I18),$AR18)<=$AD18),SUM(SUM(SUM($AI18*FctrChngDts!$B$13)*$I18),$AR18),IF(AND($Z18=\"Summer\",$AK18=\"SSP1\",$AH18=TRUE,SUM(SUM(SUM(SUM($I18,$J18)*SUM($AI18*FctrChngDts!$B$13))*$AF18),$AR18)>$AD18),$AD18,IF(AND($Z18=\"Summer\",$AK18=\"SSP1\",$AH18=TRUE,SUM(SUM(SUM(SUM($I18,$J18)*SUM($AI18*FctrChngDts!$B$13))*$AF18),$AR18)<=$AD18),SUM(SUM(SUM(SUM($I18,$J18)*SUM($AI18*FctrChngDts!$B$13))*$AF18),$AR18),IF(AND($Z18=\"Winter\",$AK18=\"SSP1\",$AH18=TRUE,SUM(SUM(SUM(SUM($I18,$J18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AU18:$AW18)),$AR18)>$AD18),$AD18,IF(AND($Z18=\"Winter\",$AK18=\"SSP1\",$AH18=TRUE,SUM(SUM(SUM(SUM($I18,$J18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AU18:$AW18)),$AR18)<=$AD18),SUM(SUM(SUM(SUM($I18,$J18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AU18:$AW18)),$AR18),IF(AND($AK18=\"FSP1P2\",$AH18=TRUE,SUM(SUM(SUM(SUM($I18,$K18)*SUM($AI18*FctrChngDts!$B$13))*$AF18),$AR18)>$AD18),$AD18,IF(AND($AK18=\"FSP1P2\",$AH18=TRUE,SUM(SUM(SUM(SUM($I18,$K18)*SUM($AI18*FctrChngDts!$B$13))*$AF18),$AR18)<=$AD18),SUM(SUM(SUM(SUM($I18,$K18)*SUM($AI18*FctrChngDts!$B$13))*$AF18),$AR18),IF(AND($Z18=\"Summer\",$AK18=\"SSP1P2\",$AH18=TRUE,SUM(SUM(SUM(SUM($I18,$K18,$J18,$L18)*SUM($AI18*FctrChngDts!$B$13))*$AF18),$AR18)>$AD18),$AD18,IF(AND($Z18=\"Summer\",$AK18=\"SSP1P2\",$AH18=TRUE,SUM(SUM(SUM(SUM($I18,$K18,$J18,$L18)*SUM($AI18*FctrChngDts!$B$13))*$AF18),$AR18)<=$AD18),SUM(SUM(SUM(SUM($I18,$K18,$J18,$L18)*SUM($AI18*FctrChngDts!$B$13))*$AF18),$AR18),IF(AND($Z18=\"Winter\",$AK18=\"SSP1P2\",$AH18=TRUE,SUM(SUM(SUM(SUM($I18,$K18,$J18,$L18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AU18:$AW18)),$AR18)>$AD18),$AD18,IF(AND($Z18=\"Winter\",$AK18=\"SSP1P2\",$AH18=TRUE,SUM(SUM(SUM(SUM($I18,$K18,$J18,$L18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AU18:$AW18)),$AR18)<=$AD18),MIN($AD18,SUM($AL18,SUM(SUM(SUM(SUM($I18,$K18,$J18,$L18)*SUM($AI18*FctrChngDts!$B$13))*$AF18)))),IF(AND($AK18=\"FSP2\",$AH18=TRUE,SUM(SUM(SUM($AI18*FctrChngDts!$B$13)*$K18),$AR18)>$AD18),$AD18,IF(AND($AK18=\"FSP2\",$AH18=TRUE,SUM(SUM(SUM($AI18*FctrChngDts!$B$13)*$K18),$AR18)<=$AD18),SUM(SUM(SUM($AI18*FctrChngDts!$B$13)*$K18),$AR18),IF(AND($Z18=\"Summer\",$AK18=\"SSP2\",$AH18=TRUE,SUM(SUM(SUM(SUM($K18,$L18)*SUM($AI18*FctrChngDts!$B$13))*$AF18),$AR18)>$AD18),$AD18,IF(AND($Z18=\"Summer\",$AK18=\"SSP2\",$AH18=TRUE,SUM(SUM(SUM(SUM($K18,$L18)*SUM($AI18*FctrChngDts!$B$13))*$AF18),$AR18)<=$AD18),SUM(SUM(SUM(SUM($K18,$L18)*SUM($AI18*FctrChngDts!$B$13))*$AF18),$AR18),IF(AND($Z18=\"Winter\",$AK18=\"SSP2\",$AH18=TRUE,SUM(SUM(SUM(SUM($K18,$L18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AU18:$AW18)),$AR18)>$AD18),$AD18,IF(AND($Z18=\"Winter\",$AK18=\"SSP2\",$AH18=TRUE,SUM(SUM(SUM(SUM($K18,$L18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AU18:$AW18)),$AR18)<=$AD18),SUM(SUM(SUM(SUM($K18,$L18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AU18:$AW18)),$AR18),IF(AND($AK18=\"FSP2P3\",$AH18=TRUE,SUM(SUM(SUM(SUM($K18,$M18)*SUM($AI18*FctrChngDts!$B$13))*$AF18),$AR18)>$AD18),$AD18,IF(AND($AK18=\"FSP2P3\",$AH18=TRUE,SUM(SUM(SUM(SUM($K18,$M18)*SUM($AI18*FctrChngDts!$B$13))*$AF18),$AR18)<=$AD18),SUM(SUM(SUM(SUM($K18,$M18)*SUM($AI18*FctrChngDts!$B$13))*$AF18),$AR18),IF(AND($Z18=\"Summer\",$AK18=\"SSP2P3\",$AH18=TRUE,SUM(SUM(SUM(SUM($K18,$L18,$M18,$N18)*SUM($AI18*FctrChngDts!$B$13))*$AF18),$AR18)>$AD18),$AD18,IF(AND($Z18=\"Summer\",$AK18=\"SSP2P3\",$AH18=TRUE,SUM(SUM(SUM(SUM($K18,$L18,$M18,$N18)*SUM($AI18*FctrChngDts!$B$13))*$AF18),$AR18)<=$AD18),SUM(SUM(SUM(SUM($K18,$L18,$M18,$N18)*SUM($AI18*FctrChngDts!$B$13))*$AF18),$AR18),IF(AND($Z18=\"Winter\",$AK18=\"SSP2P3\",$AH18=TRUE,SUM(SUM(SUM(SUM($K18,$L18,$M18,$N18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AU18:$AW18)),$AR18)>$AD18),$AD18,IF(AND($Z18=\"Winter\",$AK18=\"SSP2P3\",$AH18=TRUE,SUM(SUM(SUM(SUM($K18,$L18,$M18,$N18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AU18:$AW18)),$AR18)<=$AD18),SUM(SUM(SUM(SUM($K18,$L18,$M18,$N18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AU18:$AW18)),$AR18),IF(AND($AK18=\"FSP3\",$AH18=TRUE,SUM(SUM(SUM($AI18*FctrChngDts!$B$13)*$M18),$AR18)>$AD18),$AD18,IF(AND($AK18=\"FSP3\",$AH18=TRUE,SUM(SUM(SUM($AI18*FctrChngDts!$B$13)*$M18),$AR18)<=$AD18),SUM(SUM(SUM($AI18*FctrChngDts!$B$13)*$M18),$AR18),IF(AND($Z18=\"Summer\",$AK18=\"SSP3\",$AH18=TRUE,SUM(SUM(SUM(SUM($M18,$N18)*SUM($AI18*FctrChngDts!$B$13))*$AF18),$AR18)>$AD18),$AD18,IF(AND($Z18=\"Summer\",$AK18=\"SSP3\",$AH18=TRUE,SUM(SUM(SUM(SUM($M18,$N18)*SUM($AI18*FctrChngDts!$B$13))*$AF18),$AR18)<=$AD18),SUM(SUM(SUM(SUM($M18,$N18)*SUM($AI18*FctrChngDts!$B$13))*$AF18),$AR18),IF(AND($Z18=\"Winter\",$AK18=\"SSP3\",$AH18=TRUE,SUM(SUM(SUM(SUM($M18,$N18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AU18:$AW18)),$AR18)>$AD18),$AD18,IF(AND($Z18=\"Winter\",$AK18=\"SSP3\",$AH18=TRUE,SUM(SUM(SUM(SUM($M18,$N18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AU18:$AW18)),$AR18)<=$AD18),SUM(SUM(SUM(SUM($M18,$N18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AU18:$AW18)),$AR18),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK18=\"FWP1\",$AH18=TRUE,SUM(SUM(SUM($AI18*FctrChngDts!$B$13)*$J18),$AU18)>$AE18),$AE18,IF(AND($AK18=\"FWP1\",$AH18=TRUE,SUM(SUM(SUM($AI18*FctrChngDts!$B$13)*$J18),$AU18)<=$AE18),SUM(SUM(SUM($AI18*FctrChngDts!$B$13)*$J18),$AU18),IF(AND($Z18=\"Winter\",$AK18=\"SSP1\",$AH18=TRUE,SUM(SUM(SUM(SUM($I18,$J18)*SUM($AI18*FctrChngDts!$B$13))*$AG18),$AU18)>$AE18),$AE18,IF(AND($Z18=\"Winter\",$AK18=\"SSP1\",$AH18=TRUE,SUM(SUM(SUM(SUM($I18,$J18)*SUM($AI18*FctrChngDts!$B$13))*$AG18),$AU18)<=$AE18),SUM(SUM(SUM(SUM($I18,$J18)*SUM($AI18*FctrChngDts!$B$13))*$AG18),$AU18),IF(AND($Z18=\"Summer\",$AK18=\"SSP1\",$AH18=TRUE,SUM(SUM(SUM(SUM($I18,$J18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AR18:$AT18)),$AU18)>$AE18),$AE18,IF(AND($Z18=\"Summer\",$AK18=\"SSP1\",$AH18=TRUE,SUM(SUM(SUM(SUM($I18,$J18)*SUM($AI18*FctrChngDts!$B$13))- SUM($AR18:$AT18)),$AU18)<=$AE18),SUM(SUM(SUM(SUM($I18,$J18)*SUM($AI18*FctrChngDts!$B$13))- SUM($AR18:$AT18)),$AU18),IF(AND($AK18=\"FWP1P2\",$AH18=TRUE,SUM(SUM(SUM(SUM($J18,$L18)*SUM($AI18*FctrChngDts!$B$13))*$AG18),$AU18)>$AE18),$AE18,IF(AND($AK18=\"FWP1P2\",$AH18=TRUE,SUM(SUM(SUM(SUM($J18,$L18)*SUM($AI18*FctrChngDts!$B$13))*$AG18),$AU18)<=$AE18),SUM(SUM(SUM(SUM($J18,$L18)*SUM($AI18*FctrChngDts!$B$13))*$AG18),$AU18),IF(AND($Z18=\"Winter\",$AK18=\"SSP1P2\",$AH18=TRUE,SUM(SUM(SUM(SUM($I18,$K18,$J18,$L18)*SUM($AI18*FctrChngDts!$B$13))*$AG18),$AU18)>$AE18),$AE18,IF(AND($Z18=\"Winter\",$AK18=\"SSP1P2\",$AH18=TRUE,SUM(SUM(SUM(SUM($I18,$K18,$J18,$L18)*SUM($AI18*FctrChngDts!$B$13))*$AG18),$AU18)<=$AE18),SUM(SUM(SUM(SUM($I18,$K18,$J18,$L18)*SUM($AI18*FctrChngDts!$B$13))*$AG18),$AU18),IF(AND($Z18=\"Summer\",$AK18=\"SSP1P2\",$AH18=TRUE,SUM(SUM(SUM(SUM($I18,$K18,$J18,$L18)*SUM($AI18*FctrChngDts!$B$13))- SUM($AR18:$AT18)),$AU18)>$AE18),$AE18,IF(AND($Z18=\"Summer\",$AK18=\"SSP1P2\",$AH18=TRUE,SUM(SUM(SUM(SUM($I18,$K18,$J18,$L18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AR18:$AT18)),$AU18)<=$AE18),SUM(SUM(SUM(SUM($I18,$K18,$J18,$L18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AR18:$AT18)),$AU18),IF(AND($AK18=\"FWP2\",$AH18=TRUE,SUM(SUM(SUM($AI18*FctrChngDts!$B$13)*$L18),$AU18)>$AE18),$AE18,IF(AND($AK18=\"FWP2\",$AH18=TRUE,SUM(SUM(SUM($AI18*FctrChngDts!$B$13)*$L18),$AU18)<=$AE18),SUM(SUM(SUM($AI18*FctrChngDts!$B$13)*$L18),$AU18),IF(AND($Z18=\"Winter\",$AK18=\"SSP2\",$AH18=TRUE,SUM(SUM(SUM(SUM($K18,$L18)*SUM($AI18*FctrChngDts!$B$13))*$AG18),$AU18)>$AE18),$AE18,IF(AND($Z18=\"Winter\",$AK18=\"SSP2\",$AH18=TRUE,SUM(SUM(SUM(SUM($K18,$L18)*SUM($AI18*FctrChngDts!$B$13))*$AG18),$AU18)<=$AE18),SUM(SUM(SUM(SUM($K18,$L18)*SUM($AI18*FctrChngDts!$B$13))*$AG18),$AU18),IF(AND($Z18=\"Summer\",$AK18=\"SSP2\",$AH18=TRUE,SUM(SUM(SUM(SUM($K18,$L18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AR18:$AT18)),$AU18)>$AE18),$AE18,IF(AND($Z18=\"Summer\",$AK18=\"SSP2\",$AH18=TRUE,SUM(SUM(SUM(SUM($K18,$L18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AR18:$AT18)),$AU18)<=$AE18),SUM(SUM(SUM(SUM($K18,$L18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AR18:$AT18)),$AU18),IF(AND($AK18=\"FWP2P3\",$AH18=TRUE,SUM(SUM(SUM(SUM($L18,$N18)*SUM($AI18*FctrChngDts!$B$13))*$AG18),$AU18)>$AE18),$AE18,IF(AND($AK18=\"FWP2P3\",$AH18=TRUE,SUM(SUM(SUM(SUM($L18,$N18)*SUM($AI18*FctrChngDts!$B$13))*$AG18),$AU18)<=$AE18),SUM(SUM(SUM(SUM($L18,$N18)*SUM($AI18*FctrChngDts!$B$13))*$AG18),$AU18),IF(AND($Z18=\"Winter\",$AK18=\"SSP2P3\",$AH18=TRUE,SUM(SUM(SUM(SUM($K18,$L18,$M18,$N18)*SUM($AI18*FctrChngDts!$B$13))*$AG18),$AU18)>$AE18),$AE18,IF(AND($Z18=\"Winter\",$AK18=\"SSP2P3\",$AH18=TRUE,SUM(SUM(SUM(SUM($K18,$L18,$M18,$N18)*SUM($AI18*FctrChngDts!$B$13))*$AG18),$AU18)<=$AE18),SUM(SUM(SUM(SUM($K18,$L18,$M18,$N18)*SUM($AI18*FctrChngDts!$B$13))*$AG18),$AU18),IF(AND($Z18=\"Summer\",$AK18=\"SSP2P3\",$AH18=TRUE,SUM(SUM(SUM(SUM($K18,$L18,$M18,$N18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AR18:$AT18)),$AU18)>$AE18),$AE18,IF(AND($Z18=\"Summer\",$AK18=\"SSP2P3\",$AH18=TRUE,SUM(SUM(SUM(SUM($K18,$L18,$M18,$N18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AR18:$AT18)),$AU18)<=$AE18),SUM(SUM(SUM(SUM($K18,$L18,$M18,$N18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AR18:$AT18)),$AU18),IF(AND($AK18=\"FWP3\",$AH18=TRUE,SUM(SUM(SUM($AI18*FctrChngDts!$B$13)*$N18),$AU18)>$AE18),$AE18,IF(AND($AK18=\"FWP3\",$AH18=TRUE,SUM(SUM(SUM($AI18*FctrChngDts!$B$13)*$N18),$AU18)<=$AE18),SUM(SUM(SUM($AI18*FctrChngDts!$B$13)*$N18),$AU18),IF(AND($Z18=\"Winter\",$AK18=\"SSP3\",$AH18=TRUE,SUM(SUM(SUM(SUM($M18,$N18)*SUM($AI18*FctrChngDts!$B$13))*$AG18),$AU18)>$AE18),$AE18,IF(AND($Z18=\"Winter\",$AK18=\"SSP3\",$AH18=TRUE,SUM(SUM(SUM(SUM($M18,$N18)*SUM($AI18*FctrChngDts!$B$13))*$AG18),$AU18)<=$AE18),SUM(SUM(SUM(SUM($M18,$N18)*SUM($AI18*FctrChngDts!$B$13))*$AG18),$AU18),IF(AND($Z18=\"Summer\",$AK18=\"SSP3\",$AH18=TRUE,SUM(SUM(SUM(SUM($M18,$N18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AR18:$AT18)),$AU18)>$AE18),$AE18,IF(AND($Z18=\"Summer\",$AK18=\"SSP3\",$AH18=TRUE,SUM(SUM(SUM(SUM($M18,$N18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AR18:$AT18)),$AU18)<=$AE18),SUM(SUM(SUM(SUM($M18,$N18)*SUM($AI18*FctrChngDts!$B$13))-SUM($AR18:$AT18)),$AU18),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I18>0,$AH18=FALSE),SUM($AR18*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I18>0,$AH18=TRUE),SUM($AX18*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I18>0,$AH18=FALSE),SUM($AS18*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I18>0,$AH18=TRUE),SUM($AY18*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I18>0,$AH18=FALSE),SUM($AT18*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I18>0,$AH18=TRUE),SUM($AZ18*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J18>0,$AH18=FALSE),SUM($AU18*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J18>0,$AH18=TRUE),SUM($BA18*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J18>0,$AH18=FALSE),SUM($AV18*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J18>0,$AH18=TRUE),SUM($BB18*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J18>0,$AH18=FALSE),SUM($AW18*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J18>0,$AH18=TRUE),SUM($BC18*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K18>0,$AH18=FALSE),SUM($AR18*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K18>0,$AH18=TRUE),SUM($AX18*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K18>0,$AH18=FALSE),SUM($AS18*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K18>0,$AH18=TRUE),SUM($AY18*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K18>0,$AH18=FALSE),SUM($AT18*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K18>0,$AH18=TRUE),SUM($AZ18*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L18>0,$AH18=FALSE),SUM($AU18*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L18>0,$AH18=TRUE),SUM($BA18*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L18>0,$AH18=FALSE),SUM($AV18*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L18>0,$AH18=TRUE),SUM($BB18*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L18>0,$AH18=FALSE),SUM($AW18*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L18>0,$AH18=TRUE),SUM($BC18*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M18>0,$AH18=FALSE),SUM($AR18*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M18>0,$AH18=TRUE),SUM($AX18*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M18>0,$AH18=FALSE),SUM($AS18*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M18>0,$AH18=TRUE),SUM($AY18*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M18>0,$AH18=FALSE),SUM($AT18*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M18>0,$AH18=TRUE),SUM($AZ18*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N18>0,$AH18=FALSE),SUM($AU18*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N18>0,$AH18=TRUE),SUM($BA18*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N18>0,$AH18=FALSE),SUM($AV18*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N18>0,$AH18=TRUE),SUM($BB18*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N18>0,$AH18=FALSE),SUM($AW18*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N18>0,$AH18=TRUE),SUM($BC18*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I18=0,0,IF(AND($I18>0,$K18>0,$AH18=FALSE),SUM($AR18/$P18*$I18),IF(AND($I18>0,$K18=0,$AH18=FALSE),$AR18,IF(AND($I18>0,$K18>0,$AH18=TRUE),ROUND(MIN($HU18,SUM(SUM($I18,$K18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA18,SUM(SUM($I18,$K18)*(FctrChngDts!$B$13)*$AI18)*$IA18)),0),IF(AND($I18>0,$K18=0,$AH18=TRUE),$AX18))))),0)","v":0},{"$f":"ROUND(IF($I18=0,0,IF(AND($I18>0,$K18>0,$AH18=FALSE),SUM($AS18/$P18*$I18),IF(AND($I18>0,$K18=0,$AH18=FALSE),$AS18,IF(AND($I18>0,$K18>0,$AH18=TRUE),ROUND(MIN(SUM($HU18-$BW18),SUM(SUM($I18,$K18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA18)*3),0),IF(AND($I18>0,$K18=0,$AH18=TRUE),$AY18))))),0)","v":0},0,{"$f":"IF($J18=0,0,IF(AND($J18>0,$L18=0,$N18=0,$AH18=FALSE,$AJ18=FALSE),ROUND(MIN($HX18,SUM($AU18,$BA18)),0),IF(AND($J18>0,$L18=0,$N18=0,$AH18=TRUE,$AJ18=FALSE),ROUND(MIN($HX18,SUM($AU18,SUM($J18*$AI18*FctrChngDts!$B$13))),0),IF(AND($J18>0,$L18>0,$N18=0,$AH18=FALSE,$AJ18=FALSE),ROUND(MIN($HX18,SUM(SUM($J18,$L18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA18,SUM(SUM($J18,$L18)*(FctrChngDts!$B$13)*$AI18)*$IA18)),0),IF(AND($J18>0,$L18>0,$N18=0,$AH18=TRUE,$AJ18=FALSE),ROUND(MIN($HX18,SUM(SUM(SUM(SUM($J18,$L18)*FctrChngDts!$C$11*$IA18),SUM(SUM($J18,$L18)*SUM(FctrChngDts!$B$13*$AI18)*$IA18)))),0),IF(AND($J18>0,$L18=0,$N18=0,$AH18=FALSE,$AJ18=TRUE),ROUND(MIN($HX18,SUM($AU18,$BA18)),0),IF(AND($J18>0,$L18=0,$N18=0,$AH18=TRUE,$AJ18=TRUE),ROUND(MIN($HX18,SUM($AU18,SUM($J18*$AI18*FctrChngDts!$B$13))),0),IF(AND($J18>0,$L18>0,$N18=0,$AH18=FALSE,$AJ18=TRUE),ROUND(MIN($HX18,SUM(SUM($J18,$L18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA18,SUM(SUM($J18,$L18)*(FctrChngDts!$B$13)*$AI18)*$IA18)),0),IF(AND($J18>0,$L18>0,$N18=0,$AH18=TRUE,$AJ18=TRUE),ROUND(MIN($HX18,SUM(SUM(SUM(SUM($J18,$L18)*FctrChngDts!$C$12*$IA18),SUM(SUM($J18,$L18)*SUM(FctrChngDts!$B$13*$AI18)*$IA18)))),0))))))))))","v":0},{"$f":"IF($J18=0,0,IF(AND($J18>0,$L18=0,$N18=0,$AH18=FALSE,$AJ18=FALSE),ROUND(MIN(SUM($HX18-$BZ18),SUM($AU18*3)),0),IF(AND($J18>0,$L18=0,$N18=0,$AH18=TRUE,$AJ18=FALSE),ROUND(MIN(SUM($HX18-$BZ18),SUM(SUM($J18,$L18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA18)*3),0),IF(AND($J18>0,$L18>0,$N18=0,$AH18=FALSE,$AJ18=FALSE),ROUND(MIN(SUM($HX18-$BZ18),SUM(SUM($J18,$L18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA18)*3),0),IF(AND($J18>0,$L18>0,$N18=0,$AH18=TRUE,$AJ18=FALSE),ROUND(MIN(SUM($HX18-$BZ18),SUM(SUM($J18,$L18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA18)*3),0),IF(AND($J18>0,$L18=0,$N18=0,$AH18=FALSE,$AJ18=TRUE),ROUND(MIN(SUM($HX18-$BZ18),SUM($AU18*3)),0),IF(AND($J18>0,$L18=0,$N18=0,$AH18=TRUE,$AJ18=TRUE),ROUND(MIN(SUM($HX18-$BZ18),SUM(SUM($J18,$L18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA18)*3),0),IF(AND($J18>0,$L18>0,$N18=0,$AH18=FALSE,$AJ18=TRUE),ROUND(MIN(SUM($HX18-$BZ18),SUM(SUM($J18,$L18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA18)*3),0),IF(AND($J18>0,$L18>0,$N18=0,$AH18=TRUE,$AJ18=TRUE),ROUND(MIN(SUM($HX18-$BZ18),SUM(SUM($J18,$L18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA18)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K18=0,0,IF(AND($I18>0,$K18>0,$M18=0,$AH18=FALSE),SUM($AR18-$BW18),IF(AND($I18=0,$K18>0,$M18>0,$AH18=FALSE),SUM($AR18/$P18*$K18),IF(AND($I18=0,$K18>0,$M18=0,$AH18=FALSE),$AR18,IF($K18=0,0,IF(AND($I18>0,$K18>0,$M18=0,$AH18=TRUE),ROUND(MIN($HV18,SUM(SUM($I18,$K18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB18,SUM(SUM($I18,$K18)*(FctrChngDts!$B$13)*$AI18)*$IB18)),0),IF(AND($I18=0,$K18>0,$M18>0,$AH18=TRUE),ROUND(MIN($HV18,SUM(SUM($I18,$K18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB18,SUM(SUM($I18,$K18)*(FctrChngDts!$B$13)*$AI18)*$IB18)),0),IF(AND($I18=0,$K18>0,$M18=0,$AH18=TRUE),$AX18)))))))),0)","v":0},{"$f":"ROUND(IF($K18=0,0,IF(AND($I18>0,$K18>0,$M18=0,$AH18=FALSE),SUM($AS18-$BX18),IF(AND($I18=0,$K18>0,$M18>0,$AH18=FALSE),SUM($AS18/$P18*$K18),IF(AND($I18=0,$K18>0,$M18=0,$AH18=FALSE),$AS18,IF($K18=0,0,IF(AND($I18>0,$K18>0,$M18=0,$AH18=TRUE),ROUND(MIN(SUM($HV18-$BW18),SUM(SUM($I18,$K18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB18)*3),0),IF(AND($I18=0,$K18>0,$M18>0,$AH18=TRUE),ROUND(MIN(SUM($HV18-$BW18),SUM(SUM($I18,$K18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB18)*3),0),IF(AND($I18=0,$K18>0,$M18=0,$AH18=TRUE),$AY18)))))))),0)","v":0},0,{"$f":"IF($L18=0,0,IF(AND($J18>0,$L18>0,$N18=0,$AH18=FALSE,$AJ18=FALSE),ROUND(MIN($HY18,SUM(SUM($J18,$L18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB18,SUM(SUM($J18,$L18)*(FctrChngDts!$B$13)*$AI18)*$IB18)),0),IF(AND($J18>0,$L18>0,$N18=0,$AH18=TRUE,$AJ18=FALSE),ROUND(MIN($HY18,SUM(SUM(SUM(SUM($J18,$L18)*FctrChngDts!$C$11*$IB18),SUM(SUM($J18,$L18)*SUM(FctrChngDts!$B$13*$AI18)*$IB18)))),0),IF(AND($J18=0,$L18>0,$N18=0,$AH18=FALSE,$AJ18=FALSE),ROUND(MIN($HY18,SUM($L18*FctrChngDts!$C$11)),0),IF(AND($J18=0,$L18>0,$N18=0,$AH18=TRUE,$AJ18=FALSE),ROUND(MIN($HY18,SUM(SUM(SUM(SUM($J18,$L18)*FctrChngDts!$C$11*$IB18),SUM(SUM($J18,$L18)*SUM(FctrChngDts!$B$13*$AI18)*$IB18)))),0),IF(AND($J18>0,$L18>0,$N18=0,$AH18=FALSE,$AJ18=TRUE),ROUND(MIN($HY18,SUM(SUM($J18,$L18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB18,SUM(SUM($J18,$L18)*(FctrChngDts!$B$13)*$AI18)*$IB18)),0),IF(AND($J18>0,$L18>0,$N18=0,$AH18=TRUE,$AJ18=TRUE),ROUND(MIN($HY18,SUM(SUM(SUM(SUM($J18,$L18)*FctrChngDts!$C$12*$IB18),SUM(SUM($J18,$L18)*SUM(FctrChngDts!$B$13*$AI18)*$IB18)))),0),IF(AND($J18=0,$L18>0,$N18=0,$AH18=FALSE,$AJ18=TRUE),ROUND(MIN($HY18,SUM($L18*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J18=0,$L18>0,$N18=0,$AH18=TRUE,$AJ18=TRUE),ROUND(MIN($HY18,SUM(SUM(SUM(SUM($J18,$L18)*FctrChngDts!$C$12*$IB18),SUM(SUM($J18,$L18)*SUM(FctrChngDts!$B$13*$AI18)*$IB18)))),0))))))))))","v":0},{"$f":"IF($L18=0,0,IF(AND($J18>0,$L18>0,$N18=0,$AH18=FALSE,$AJ18=FALSE),ROUND(MIN(SUM($HY18-$CF18),SUM(SUM($J18,$L18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB18)*3),0),IF(AND($J18>0,$L18>0,$N18=0,$AH18=TRUE,$AJ18=FALSE),ROUND(MIN(SUM($HY18-$CF18),SUM(SUM($J18,$L18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB18)*3),0),IF(AND($J18=0,$L18>0,$N18=0,$AH18=FALSE,$AJ18=FALSE),ROUND(MIN(SUM($HY18-$CF18),SUM($AU18*3)),0),IF(AND($J18=0,$L18>0,$N18=0,$AH18=TRUE,$AJ18=FALSE),ROUND(MIN(SUM($HY18-$CF18),SUM(SUM($J18,$L18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB18)*3),0),IF(AND($J18>0,$L18>0,$N18=0,$AH18=FALSE,$AJ18=TRUE),ROUND(MIN(SUM($HY18-$CF18),SUM(SUM($J18,$L18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB18)*3),0),IF(AND($J18>0,$L18>0,$N18=0,$AH18=TRUE,$AJ18=TRUE),ROUND(MIN(SUM($HY18-$CF18),SUM(SUM($J18,$L18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB18)*3),0),IF(AND($J18=0,$L18>0,$N18=0,$AH18=FALSE,$AJ18=TRUE),ROUND(MIN(SUM($HY18-$CF18),SUM($AU18*3)),0),IF(AND($J18=0,$L18>0,$N18=0,$AH18=TRUE,$AJ18=TRUE),ROUND(MIN(SUM($HY18-$CF18),SUM(SUM($J18,$L18)*IF($AJ18=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB18)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S18>0,Account!$AG$2=TRUE,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH18=FALSE),SUM(Usage!$BW18:$CB18)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V18>0,Account!$AG$2=TRUE,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH18=FALSE),SUM(Usage!$CC18:$CH18)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y18>0,Account!$AG$2=TRUE,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH18=FALSE),SUM(Usage!$CI18:$CN18)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH18=TRUE,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S18),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S18)),2)","v":0},{"$f":"ROUND(IF(OR($AH18=TRUE,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V18),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V18)),2)","v":0},{"$f":"IF(OR($AH18=TRUE,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y18),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y18))","v":0},{"$f":"ROUND(IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW18),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW18)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX18),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX18)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY18),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY18)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ18),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ18)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA18),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA18)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB18),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB18)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S18),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC18),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC18)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD18),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD18)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE18),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE18)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF18),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF18)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG18),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG18)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH18),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH18)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V18),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI18),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI18))","v":0},{"$f":"IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ18),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ18))","v":0},{"$f":"IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK18),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK18))","v":0},{"$f":"IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL18),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL18))","v":0},{"$f":"IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM18),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM18))","v":0},{"$f":"IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN18),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN18))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y18)","v":0},0,0,0,0,{"$f":"IF($DW18>IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV18*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV18*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW18-IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV18*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV18*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV18<$DW18,SUM($DW18-$DV18),0))","v":0},{"$f":"IF(OR(AND($D18<=FctrChngDts!$B$14,Usage!$E18>FctrChngDts!$B$14),AND(Usage!$D18<=FctrChngDts!$C$14,Usage!$E18>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW18),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX18),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY18),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ18),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA18),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB18),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC18),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD18),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE18),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF18),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG18),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH18),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI18)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ18)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK18)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL18)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM18)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN18)","v":0},0,{"$f":"IF(AND($S18>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E18<>\"D-CARE\",Tenant!$F18=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET18=TRUE,$S18>0,$V18=0),SUM(SUM($BW18:$CB18)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET18=TRUE,$S18>0,$V18>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW18:$CB18)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET18=TRUE,$S18>0,$V18>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW18:$CB18)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S18>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S18>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S18>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV18=TRUE,$S18>0,$V18=0),SUM(SUM($BW18:$CB18)*'CRS1'!$P$2),IF(AND($EV18=TRUE,$S18>0,$V18>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW18:$CB18)*'CRS1'!$P$2),IF(AND($EV18=TRUE,$S18>0,$V18>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW18:$CB18)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S18>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX18=TRUE,$S18>0,$V18=0),SUM(SUM($BW18:$CB18)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX18=TRUE,$S18>0,$V18>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW18:$CB18)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX18=TRUE,$S18>0,$V18>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW18:$CB18)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S18>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ18=TRUE,$S18>0),SUM(SUM($BW18:$CB18)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V18>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E18<>\"D-CARE\",Tenant!$F18=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB18=TRUE,$S18>0,$V18>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC18:$CH18)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB18=TRUE,$S18>0,$V18>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC18:$CH18)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB18=TRUE,$V18>0,$Y18>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC18:$CH18)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB18=TRUE,$V18>0,$Y18>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC18:$CH18)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB18=TRUE,$S18=0,$V18>0,$Y18=0),SUM(SUM($CC18:$CH18)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V18>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V18>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V18>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD18=TRUE,$S18>0,$V18>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC18:$CH18)*'CRS2'!$P$2),IF(AND($FD18=TRUE,$S18>0,$V18>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC18:$CH18)*'CRS2'!$P$2),IF(AND($FD18=TRUE,$V18>0,$Y18>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC18:$CH18)*'CRS2'!$P$2),IF(AND($FD18=TRUE,$V18>0,$Y18>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC18:$CH18)*'CRS2'!$P$2),IF(AND($FD18=TRUE,$S18=0,$V18>0,$Y18=0),SUM(SUM($CC18:$CH18)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V18>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF18=TRUE,$S18>0,$V18>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC18:$CH18)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF18=TRUE,$S18>0,$V18>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC18:$CH18)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF18=TRUE,$V18>0,$Y18>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC18:$CH18)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF18=TRUE,$V18>0,$Y18>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC18:$CH18)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF18=TRUE,$S18=0,$V18>0,$Y18=0),SUM(SUM($CC18:$CH18)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V18>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH18=TRUE,$V18>0),SUM(SUM($CC18:$CH18)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y18>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E18<>\"D-CARE\",Tenant!$F18=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ18=TRUE,$V18=0,$Y18>0),SUM(SUM($CI18:$CN18)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ18=TRUE,$V18>0,$Y18>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI18:$CN18)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ18=TRUE,$V18>0,$Y18>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI18:$CN18)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y18>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y18>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y18>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL18=TRUE,$V18=0,$Y18>0),SUM(SUM($CI18:$CN18)*'CRS3'!$P$2),IF(AND($FL18=TRUE,$V18>0,$Y18>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI18:$CN18)*'CRS3'!$P$2),IF(AND($FL18=TRUE,$V18>0,$Y18>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI18:$CN18)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y18>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN18=TRUE,$V18=0,$Y18>0),SUM(SUM($CI18:$CN18)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN18=TRUE,$V18>0,$Y18>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI18:$CN18)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN18=TRUE,$V18>0,$Y18>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI18:$CN18)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y18>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP18=TRUE,$Y18>0),SUM(SUM($CI18:$CN18)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR18:$FT18))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO18:$CQ18,$FR18:$FT18))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA18:$EF18)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG18:$EL18)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM18:$ER18)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV18,$CO18:$CQ18,$EA18:$ER18)/$P18)*$S18*FctrChngDts!$B$15),SUM(SUM(SUM($DV18,$CO18:$CQ18,$FR18:$FT18)/$P18)*$S18*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV18,$CO18:$CQ18,$EA18:$ER18)/$P18)*$V18*FctrChngDts!$B$15),SUM(SUM(SUM($DV18,$CO18:$CQ18,$FR18:$FT18)/$P18)*$V18*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV18,$CO18:$CQ18,$EA18:$ER18)/$P18)*$Y18*FctrChngDts!$B$15),SUM(SUM(SUM($DV18,$CO18:$CQ18,$FR18:$FT18)/$P18)*$Y18*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA18*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI18*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ18*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ18,$FU18,$GF18,$GZ18:$HE18),IF(Account!$Q$2=TRUE,SUM($DZ18,$FV18,$GF18,$GZ18:$HE18),SUM($DZ18,$ES18,$FU18:$FV18,$GF18,$GZ18:$HE18)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E18),Usage!$P18,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D18,FctrChngDts!$C$17<=Usage!$E18),SUM(FctrChngDts!$C$17-Usage!$D18),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E18),Usage!$P18,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D18,FctrChngDts!$C$19<=Usage!$E18),SUM(FctrChngDts!$C$19-Usage!$D18),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK18*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK18*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL18*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL18*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D18))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A18,Tenant!$A:$J,8,FALSE)=TRUE,$GG18<0),0,SUM(SUM(SUM($GG18/$P18*$GP18)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A18,Tenant!$A:$J,8,FALSE)=TRUE,$GG18<0),0,SUM(SUM(SUM($GG18/$P18*$GQ18)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D18))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A18,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV18*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A18,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW18*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU18:$DA18,$EU18,$EA18:$EF18,$FA18)-SUM(SUM($BW18:$CB18)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD18:$DJ18,$FC18,$EG18:$EL18,$FI18)-SUM(SUM($CC18:$CH18)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM18:$DS18,$FK18,$EM18:$ER18,$FQ18)-SUM(SUM($CI18:$CN18)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO18,$CU18:$DA18,$EU18,$EW18,$EY18,$EA18:$EF18,$FA18,$CP18,$DD18:$DJ18,$FC18,$FE18,$FG18,$EG18:$EL18,$FI18)/$P18*$S18)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO18,$CU18:$DA18,$EU18,$EW18,$EY18,$EA18:$EF18,$FA18,$CP18,$DD18:$DJ18,$FC18,$FE18,$FG18,$EG18:$EL18,$FI18)/$P18*$V18)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ18,$DM18:$DS18,$FK18,$FM18,$FO18,$EM18:$ER18,$FQ18)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D18,BslnAllctnCrrnt!$A$1<=$E18),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK18=\"FSP1\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$Q18,BslnAllctnCrrnt!$A$1<$R18),SUM(BslnAllctnCrrnt!$A$1-$Q18),IF(AND($AK18=\"FSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$Q18,BslnAllctnCrrnt!$A$1<$R18),SUM(BslnAllctnCrrnt!$A$1-$Q18),IF(AND($AK18=\"FSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),$I18,IF(AND($AK18=\"SSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$Q18,BslnAllctnCrrnt!$A$1<$R18),SUM(BslnAllctnCrrnt!$A$1-$Q18),IF(AND($AK18=\"SSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),$I18,0)))))","v":0},{"$f":"IF(AND($AK18=\"FSP1\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$Q18,BslnAllctnCrrnt!$A$1<$R18),SUM($I18-$HG18),IF(AND($AK18=\"FSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$Q18,BslnAllctnCrrnt!$A$1<$R18),SUM($I18-$HG18),IF(AND($AK18=\"FSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM($I18-$HG18),IF(AND($AK18=\"SSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$Q18,BslnAllctnCrrnt!$A$1<$R18),SUM($I18-$HG18),IF(AND($AK18=\"SSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM($I18-$HG18),0)))))","v":0},{"$f":"IF(AND($AK18=\"SSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$Q18,BslnAllctnCrrnt!$A$1<$R18),0,IF(AND(FctrChngDts!$A$2>=$D18,FctrChngDts!$B$2<$E18),IF(AND($AK18=\"SSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM(BslnAllctnCrrnt!$A$1-$T18),0),IF(AND($AK18=\"FSP2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM(BslnAllctnCrrnt!$A$1-$T18),IF(AND($AK18=\"FSP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM(BslnAllctnCrrnt!$A$1-$T18),IF(AND($AK18=\"FSP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$W18,BslnAllctnCrrnt!$A$1<$X18),$K18,IF(AND($AK18=\"FSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$Q18,BslnAllctnCrrnt!$A$1<$R18),0,IF(AND($AK18=\"FSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM(BslnAllctnCrrnt!$A$1-$T18),IF(AND($AK18=\"SSP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM(BslnAllctnCrrnt!$A$1-$T18),IF(AND($AK18=\"SSP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$W18,BslnAllctnCrrnt!$A$1<$X18),$K18,0)))))))))","v":0},{"$f":"IF(AND($AK18=\"SSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$Q18,BslnAllctnCrrnt!$A$1<$R18),SUM($K18-$HI18),IF(AND($AK18=\"SSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM($K18-$HI18),IF(AND($AK18=\"FSP2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM($K18-$HI18),IF(AND($AK18=\"FSP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM($K18-$HI18),IF(AND($AK18=\"FSP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$W18,BslnAllctnCrrnt!$A$1<$X18),SUM($K18-$HI18),IF(AND($AK18=\"FSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$Q18,BslnAllctnCrrnt!$A$1<$R18),SUM($K18-$HI18),IF(AND($AK18=\"FSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM($K18-$HI18),IF(AND($AK18=\"SSP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM($K18-$HI18),IF(AND($AK18=\"SSP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$W18,BslnAllctnCrrnt!$A$1<$X18),SUM($K18-$HI18),0)))))))))","v":0},{"$f":"IF(AND($AK18=\"FSP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),0,IF(AND($AK18=\"FSP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$W18,BslnAllctnCrrnt!$A$1<$X18),SUM(BslnAllctnCrrnt!$A$1-$W18),IF(AND($AK18=\"FSP3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$W18,BslnAllctnCrrnt!$A$1<$X18),SUM(BslnAllctnCrrnt!$A$1-$W18),0)))","v":0},{"$f":"IF(AND($AK18=\"FSP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM($M18-$HK18),IF(AND($AK18=\"FSP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$W18,BslnAllctnCrrnt!$A$1<$X18),SUM($M18-$HK18),IF(AND($AK18=\"FSP3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$W18,BslnAllctnCrrnt!$A$1<$X18),SUM($M18-$HK18),0)))","v":0},{"$f":"IF(AND($AK18=\"FWP1\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$Q18,BslnAllctnCrrnt!$A$1<$R18),SUM(BslnAllctnCrrnt!$A$1-$Q18),IF(AND($AK18=\"FWP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$Q18,BslnAllctnCrrnt!$A$1<$R18),SUM(BslnAllctnCrrnt!$A$1-$Q18),IF(AND($AK18=\"FWP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),$J18,IF(AND(FctrChngDts!$A$2>=$D18,FctrChngDts!$B$2<$E18),IF(AND($AK18=\"SSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$Q18,BslnAllctnCrrnt!$A$1<$R18),SUM(BslnAllctnCrrnt!$A$1-$Q18),0),IF(AND($AK18=\"SSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),$J18,0)))))","v":0},{"$f":"IF(AND($AK18=\"FWP1\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$Q18,BslnAllctnCrrnt!$A$1<$R18),SUM($J18-$HM18),IF(AND($AK18=\"FWP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$Q18,BslnAllctnCrrnt!$A$1<$R18),SUM($J18-$HM18),IF(AND($AK18=\"FWP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM($J18-$HM18),IF(AND($AK18=\"SSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$Q18,BslnAllctnCrrnt!$A$1<$R18),SUM($J18-$HM18),IF(AND($AK18=\"SSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM($J18-$HM18),0)))))","v":0},{"$f":"IF(AND($AK18=\"FWP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$Q18,BslnAllctnCrrnt!$A$1<$R18),0,IF(AND($AK18=\"FWP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM(BslnAllctnCrrnt!$A$1-$T18),IF(AND($AK18=\"FWP2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM(BslnAllctnCrrnt!$A$1-$T18),IF(AND($AK18=\"FWP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM(BslnAllctnCrrnt!$A$1-$T18),IF(AND($AK18=\"FWP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$W18,BslnAllctnCrrnt!$A$1<$X18),$L18,IF(AND($AK18=\"SSP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM(BslnAllctnCrrnt!$A$1-$T18),IF(AND($AK18=\"SSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$Q18,BslnAllctnCrrnt!$A$1<$R18),0,IF(AND($AK18=\"SSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM(BslnAllctnCrrnt!$A$1-$T18),0))))))))","v":0},{"$f":"IF(AND($AK18=\"FWP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$Q18,BslnAllctnCrrnt!$A$1<$R18),SUM($L18-$HO18),IF(AND($AK18=\"FWP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM($L18-$HO18),IF(AND($AK18=\"FWP2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM($L18-$HO18),IF(AND($AK18=\"FWP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM($L18-$HO18),IF(AND($AK18=\"FWP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$W18,BslnAllctnCrrnt!$A$1<$X18),SUM($L18-$HO18),IF(AND($AK18=\"SSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$Q18,BslnAllctnCrrnt!$A$1<$R18),SUM($L18-$HO18),IF(AND($AK18=\"SSP1P2\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM($L18-$HO18),0)))))))","v":0},{"$f":"IF(AND($AK18=\"FWP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),0,IF(AND($AK18=\"FWP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$W18,BslnAllctnCrrnt!$A$1<$X18),SUM(BslnAllctnCrrnt!$A$1-$W18),IF(AND($AK18=\"FWP3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$W18,BslnAllctnCrrnt!$A$1<$X18),SUM(BslnAllctnCrrnt!$A$1-$W18),IF(AND($AK18=\"SSP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),0,IF(AND($AK18=\"SSP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$W18,BslnAllctnCrrnt!$A$1<$X18),SUM(BslnAllctnCrrnt!$A$1-$W18),0)))))","v":0},{"$f":"IF(AND($AK18=\"FWP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM($N18-$HQ18),IF(AND($AK18=\"FWP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$W18,BslnAllctnCrrnt!$A$1<$X18),SUM($N18-$HQ18),IF(AND($AK18=\"FWP3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$W18,BslnAllctnCrrnt!$A$1<$X18),SUM($N18-$HQ18),IF(AND($AK18=\"SSP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$T18,BslnAllctnCrrnt!$A$1<$U18),SUM($N18-$HQ18),IF(AND($AK18=\"SSP2P3\",$HF18=TRUE,BslnAllctnCrrnt!$A$1>=$W18,BslnAllctnCrrnt!$A$1<$X18),SUM($N18-$HQ18),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[18,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G19),0,IF($F19<=$G19,SUM($G19-$F19),IF($F19>$G19,SUM((Account!$L$2-Usage!$F19)+Usage!$G19+1))))","v":0},{"$f":"IF($Q19=0,0,IF($R19=0,0,IF(AND($Q19<FctrChngDts!$A$2,$R19>=FctrChngDts!$A$2),SUM($R19-FctrChngDts!$A$2+1),IF(AND($Q19>=FctrChngDts!$A$2,$R19>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q19),IF(AND($Q19>=FctrChngDts!$A$2,$R19<FctrChngDts!$B$2),SUM($R19-$Q19+1),0)))))","v":0},{"$f":"IF($Q19=0,0,IF($R19=0,0,IF(AND($Q19<FctrChngDts!$A$2,$R19>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q19),IF(AND($Q19<FctrChngDts!$A$2,$R19<FctrChngDts!$A$2),SUM($R19-$Q19+1),IF(AND($Q19>FctrChngDts!$A$2,$R19>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R19+1),0)))))","v":0},{"$f":"IF($T19=0,0,IF($U19=0,0,IF(AND($T19<FctrChngDts!$A$2,$U19>=FctrChngDts!$A$2),SUM($U19-FctrChngDts!$A$2+1),IF(AND($T19>=FctrChngDts!$A$2,$U19<FctrChngDts!$B$2),SUM($U19-$T19+1),IF(AND($T19>=FctrChngDts!$A$2,$U19>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T19)<0),0,IF(AND($T19>=FctrChngDts!$A$2,$U19>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T19),0))))))","v":0},{"$f":"IF($T19=0,0,IF($U19=0,0,IF(AND($T19<FctrChngDts!$A$2,$U19>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T19),IF(AND($T19>=FctrChngDts!$B$2,$U19>=FctrChngDts!$B$2),SUM($U19-$T19+1),IF(AND($T19<FctrChngDts!$A$2,$U19<FctrChngDts!$A$2),SUM($U19-$T19+1),IF(AND($T19>=FctrChngDts!$A$2,$U19>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U19+1),0))))))","v":0},{"$f":"IF($W19=0,0,IF($X19=0,0,IF(AND($W19>=FctrChngDts!$A$2,$X19>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W19)<0),0,IF(AND($W19>=FctrChngDts!$A$2,$X19>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W19),IF(AND($W19>=FctrChngDts!$A$2,$X19<FctrChngDts!$B$2),SUM($X19-$W19+1),IF(AND($W19<FctrChngDts!$A$2,$X19>=FctrChngDts!$A$2),SUM($X19-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W19=0,0,IF($X19=0,0,IF(AND($W19<FctrChngDts!$A$2,$X19<FctrChngDts!$A$2),SUM($X19-$W19+1),IF(AND($W19>=FctrChngDts!$A$2,$X19>=FctrChngDts!$B$2,SUM($X19-FctrChngDts!$B$2+1)<=$Y19),SUM($X19-FctrChngDts!$B$2+1),IF(AND($W19>=FctrChngDts!$A$2,$X19>=FctrChngDts!$B$2),SUM($X19-$W19+1),IF(AND($W19<FctrChngDts!$A$2,$X19>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W19),0))))))","v":0},{"$f":"IF(AND($D19>=FctrChngDts!$C$2,$E19<FctrChngDts!$E$2),\"1\",IF(AND($D19>=FctrChngDts!$E$2,$E19<FctrChngDts!$G$2),\"2\",IF(AND($D19>=FctrChngDts!$G$2,$E19<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D19>=FctrChngDts!$D$2,,IF(AND($D19>=FctrChngDts!$C$2,$D19<=FctrChngDts!$D$2),$D19,IF(AND($D19>=FctrChngDts!$C$2,$D19>=FctrChngDts!$D$2,$E19>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D19>FctrChngDts!$D$2,,IF($D19=FctrChngDts!$D$2,$D19,IF(AND($D19>=FctrChngDts!$C$2,$E19<FctrChngDts!$D$2),$E19,IF(AND($D19>=FctrChngDts!$C$2,$E19>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D19>=FctrChngDts!$D$2,$E19>=FctrChngDts!$D$2,$E19>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E19<FctrChngDts!$D$2,$E19<=FctrChngDts!$D$2),$E19,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D19<FctrChngDts!$E$2,$E19<FctrChngDts!$E$2),,IF($D19>FctrChngDts!$F$2,,IF(AND($D19>=FctrChngDts!$E$2,$D19<=FctrChngDts!$F$2),$D19,IF(AND($D19>=FctrChngDts!$E$2,$D19>=FctrChngDts!$F$2,$E19>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D19>FctrChngDts!$F$2,,IF($E19=FctrChngDts!$F$2,$E19,IF(AND($D19<FctrChngDts!$E$2,$E19<=FctrChngDts!$F$2),$E19,IF(AND($D19>=FctrChngDts!$E$2,$E19<FctrChngDts!$F$2),$E19,IF(AND($D19>=FctrChngDts!$E$2,$E19>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D19>=FctrChngDts!$F$2,$E19>=FctrChngDts!$F$2,$E19>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D19<FctrChngDts!$G$2,$E19<FctrChngDts!$G$2),,IF($D19>FctrChngDts!$H$2,,IF(AND($D19>=FctrChngDts!$G$2,$D19<=FctrChngDts!$H$2),$D19,IF(AND($D19>=FctrChngDts!$G$2,$D19>=FctrChngDts!$H$2,$E19>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D19>FctrChngDts!$H$2,,IF($E19=FctrChngDts!$H$2,$E19,IF(AND($D19<FctrChngDts!$G$2,$E19<=FctrChngDts!$H$2),$E19,IF(AND($D19>=FctrChngDts!$G$2,$E19<FctrChngDts!$H$2),$E19,IF(AND($D19>=FctrChngDts!$G$2,$E19>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D19>=FctrChngDts!$H$2,$E19>=FctrChngDts!$H$2,$E19>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A19,Tenant!$A19:$J318,6,FALSE)","v":0},{"$f":"VLOOKUP($A19,Tenant!$A19:$J318,7,FALSE)","v":0},{"$f":"VLOOKUP($A19,Tenant!$A19:$J318,10,FALSE)","v":0},0,{"$f":"IF(AND($AK19=\"FSP2\",$AJ19=FALSE,$HF19=FALSE),SUM($K19*FctrChngDts!$C$9),IF(AND($AK19=\"FSP2\",$AJ19=TRUE,$HF19=FALSE),SUM($K19*FctrChngDts!$C$10),IF(AND($AK19=\"FSP2P3\",$AJ19=FALSE,$HF19=FALSE),SUM(SUM($K19,$M19)*FctrChngDts!$C$9),IF(AND($AK19=\"FSP2P3\",$AJ19=TRUE,$HF19=FALSE),SUM(SUM($K19,$M19)*FctrChngDts!$C$10),IF(AND($AK19=\"FSP3\",$AJ19=FALSE,$HF19=FALSE),SUM($M19*FctrChngDts!$C$9),IF(AND($AK19=\"FSP3\",$AJ19=TRUE,$HF19=FALSE),SUM($M19*FctrChngDts!$C$10),IF(AND($AK19=\"FSP1\",$AJ19=FALSE,$HF19=FALSE),SUM($I19*FctrChngDts!$C$9),IF(AND($AK19=\"FSP1\",$AJ19=TRUE,$HF19=FALSE),SUM($I19*FctrChngDts!$C$10),IF(AND($AK19=\"FSP1P2\",$AJ19=FALSE,$HF19=FALSE),SUM(SUM($I19,$K19)*FctrChngDts!$C$9),IF(AND($AK19=\"FSP1P2\",$AJ19=TRUE,$HF19=FALSE),SUM(SUM($I19,$K19)*FctrChngDts!$C$10),IF(AND($Z19=\"Summer\",$AK19=\"SSP2P3\",$AJ19=FALSE,$HF19=FALSE),SUM(SUM(SUM(SUM($K19,$M19)*FctrChngDts!$C$9),SUM(SUM($L19,$N19)*FctrChngDts!$C$11))*$AF19),IF(AND($Z19=\"Summer\",$AK19=\"SSP2P3\",$AJ19=TRUE,$HF19=FALSE),SUM(SUM(SUM(SUM($K19,$M19)*FctrChngDts!$C$10),SUM(SUM($L19,$N19)*FctrChngDts!$C$12))*$AF19),IF(AND($Z19=\"Winter\",$AK19=\"SSP2P3\",$AJ19=FALSE,$HF19=FALSE),SUM(SUM(SUM(SUM($K19,$M19)*FctrChngDts!$C$9),SUM(SUM($L19,$N19)*FctrChngDts!$C$11))-$AO19),IF(AND($Z19=\"Winter\",$AK19=\"SSP2P3\",$AJ19=TRUE,$HF19=FALSE),SUM(SUM(SUM(SUM($K19,$M19)*FctrChngDts!$C$10),SUM(SUM($L19,$N19)*FctrChngDts!$C$12))-$AO19),IF(AND($Z19=\"Summer\",$AK19=\"SSP1P2\",$AJ19=FALSE,$HF19=FALSE),SUM(SUM(SUM(SUM($I19,$K19)*FctrChngDts!$C$9),SUM(SUM($J19,$L19)*FctrChngDts!$C$11))*$AF19),IF(AND($Z19=\"Summer\",$AK19=\"SSP1P2\",$AJ19=TRUE,$HF19=FALSE),SUM(SUM(SUM(SUM($I19,$K19)*FctrChngDts!$C$10),SUM(SUM($J19,$L19)*FctrChngDts!$C$12))*$AF19),IF(AND($Z19=\"Winter\",$AK19=\"SSP1P2\",$AJ19=FALSE,$HF19=FALSE),SUM(SUM(SUM(SUM($I19,$K19)*FctrChngDts!$C$9),SUM(SUM($J19,$L19)*FctrChngDts!$C$11))-$AO19),IF(AND($Z19=\"Winter\",$AK19=\"SSP1P2\",$AJ19=TRUE,$HF19=FALSE),SUM(SUM(SUM(SUM($I19,$K19)*FctrChngDts!$C$10),SUM(SUM($J19,$L19)*FctrChngDts!$C$12))-$AO19),IF(AND($AK19=\"FSP2\",$AJ19=FALSE,$HF19=TRUE),SUM(SUM($HI19*FctrChngDts!$B$9),SUM($HJ19*FctrChngDts!$C$9)),IF(AND($AK19=\"FSP2\",$AJ19=TRUE,$HF19=TRUE),SUM(SUM($HI19*FctrChngDts!$B$10),SUM($HJ19*FctrChngDts!$C$10)),IF(AND($AK19=\"FSP2P3\",$AJ19=FALSE,$HF19=TRUE),SUM(SUM(SUM($HI19,$HK19)*FctrChngDts!$B$9),SUM(SUM($HJ19,$HL19)*FctrChngDts!$C$9)),IF(AND($AK19=\"FSP2P3\",$AJ19=TRUE,$HF19=TRUE),SUM(SUM(SUM($HI19,$HK19)*FctrChngDts!$B$10),SUM(SUM($HJ19,$HL19)*FctrChngDts!$C$10)),IF(AND($AK19=\"FSP3\",$AJ19=FALSE,$HF19=TRUE),SUM(SUM($HK19*FctrChngDts!$B$9),SUM($HL19*FctrChngDts!$C$9)),IF(AND($AK19=\"FSP3\",$AJ19=TRUE,$HF19=TRUE),SUM(SUM($HK19*FctrChngDts!$B$10),SUM($HL19*FctrChngDts!$C$10)),IF(AND($AK19=\"FSP1\",$AJ19=FALSE,$HF19=TRUE),SUM(SUM($HG19*FctrChngDts!$B$9),SUM($HH19*FctrChngDts!$C$9)),IF(AND($AK19=\"FSP1\",$AJ19=TRUE,$HF19=TRUE),SUM(SUM($HG19*FctrChngDts!$B$10),SUM($HH19*FctrChngDts!$C$10)),IF(AND($AK19=\"FSP1P2\",$AJ19=FALSE,$HF19=TRUE),SUM(SUM(SUM($HG19,$HI19)*FctrChngDts!$B$9),SUM(SUM($HH19,$HJ19)*FctrChngDts!$C$9)),IF(AND($AK19=\"FSP1P2\",$AJ19=TRUE,$HF19=TRUE),SUM(SUM(SUM($HG19,$HI19)*FctrChngDts!$B$10),SUM(SUM($HG19,$HI19)*FctrChngDts!$C$10)),IF(AND($Z19=\"Summer\",$AK19=\"SSP2P3\",$AJ19=FALSE,$HF19=TRUE),SUM(SUM(SUM(SUM($HI19,$HK19)*FctrChngDts!$B$9),SUM(SUM($HJ19,$HL19)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO19,$HQ19)*FctrChngDts!$B$11),SUM(SUM($HP19,$HR19)*FctrChngDts!$C$11))*$AF19),IF(AND($Z19=\"Summer\",$AK19=\"SSP2P3\",$AJ19=TRUE,$HF19=TRUE),SUM(SUM(SUM(SUM($HI19,$HK19)*FctrChngDts!$B$10),SUM(SUM($HJ19,$HL19)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO19,$HQ19)*FctrChngDts!$B$12),SUM(SUM($HP19,$HR19)*FctrChngDts!$C$12))*$AF19),IF(AND($Z19=\"Winter\",$AK19=\"SSP2P3\",$AJ19=FALSE,$HF19=TRUE),SUM(SUM(SUM(SUM($HI19,$HK19)*FctrChngDts!$B$9),SUM(SUM($HJ19,$HL19)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO19,$HQ19)*FctrChngDts!$B$11),SUM(SUM($HP19,$HR19)*FctrChngDts!$C$11))-$AO19),IF(AND($Z19=\"Winter\",$AK19=\"SSP2P3\",$AJ19=TRUE,$HF19=TRUE),SUM(SUM(SUM(SUM($HI19,$HK19)*FctrChngDts!$B$10),SUM(SUM($HO19,$HQ19)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO19,$HQ19)*FctrChngDts!$B$12),SUM(SUM($HP19,$HR19)*FctrChngDts!$C$12))-$AO19),IF(AND($Z19=\"Summer\",$AK19=\"SSP1P2\",$AJ19=FALSE,$HF19=TRUE),SUM(SUM(SUM(SUM($HG19,$HI19)*FctrChngDts!$B$9),SUM(SUM($HH19,$HJ19)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM19,$HO19)*FctrChngDts!$B$11),SUM(SUM($HN19,$HP19)*FctrChngDts!$C$11))*$AF19),IF(AND($Z19=\"Summer\",$AK19=\"SSP1P2\",$AJ19=TRUE,$HF19=TRUE),SUM(SUM(SUM(SUM($HG19,$HI19)*FctrChngDts!$B$10),SUM(SUM($HH19,$HJ19)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM19,$HO19)*FctrChngDts!$B$12),SUM(SUM($HN19,$HP19)*FctrChngDts!$C$12))*$AF19),IF(AND($Z19=\"Winter\",$AK19=\"SSP1P2\",$AJ19=FALSE,$HF19=TRUE),SUM(SUM(SUM(SUM($HG19,$HI19)*FctrChngDts!$B$9),SUM(SUM($HH19,$HJ19)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM19,$HO19)*FctrChngDts!$B$11),SUM(SUM($HN19,$HP19)*FctrChngDts!$C$11))-$AO19),IF(AND($Z19=\"Winter\",$AK19=\"SSP1P2\",$AJ19=TRUE,$HF19=TRUE),SUM(SUM(SUM(SUM($HG19,$HI19)*FctrChngDts!$B$10),SUM(SUM($HH19,$HJ19)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM19,$HO19)*FctrChngDts!$B$12),SUM(SUM($HN19,$HP19)*FctrChngDts!$C$12))-$AO19),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK19=\"FWP1\",$AJ19=FALSE,$HF19=FALSE),SUM($J19*FctrChngDts!$C$11),IF(AND($AK19=\"FWP1\",$AJ19=TRUE,$HF19=FALSE),SUM($J19*FctrChngDts!$C$12),IF(AND($AK19=\"FWP1P2\",$AJ19=FALSE,$HF19=FALSE),SUM(SUM($J19,$L19)*FctrChngDts!$C$11),IF(AND($AK19=\"FWP1P2\",$AJ19=TRUE,$HF19=FALSE),SUM(SUM($J19,$L19)*FctrChngDts!$C$12),IF(AND($AK19=\"FWP2\",$AJ19=FALSE,$HF19=FALSE),SUM($L19*FctrChngDts!$C$11),IF(AND($AK19=\"FWP2\",$AJ19=TRUE,$HF19=FALSE),SUM($L19*FctrChngDts!$C$12),IF(AND($AK19=\"FWP2P3\",$AJ19=FALSE,$HF19=FALSE),SUM(SUM($L19,$N19)*FctrChngDts!$C$11),IF(AND($AK19=\"FWP2P3\",$AJ19=TRUE,$HF19=FALSE),SUM(SUM($L19,$N19)*FctrChngDts!$C$12),IF(AND($AK19=\"FWP3\",$AJ19=FALSE,$HF19=FALSE),SUM($N19*FctrChngDts!$C$11),IF(AND($AK19=\"FWP3\",$AJ19=TRUE,$HF19=FALSE),SUM($N19*FctrChngDts!$C$12),IF(AND($Z19=\"Winter\",$AK19=\"SSP1P2\",$AJ19=FALSE,$HF19=FALSE),SUM(SUM(SUM($I19,$K19)*FctrChngDts!$C$9),SUM(SUM($J19,$L19)*FctrChngDts!$C$11))*$AG19,IF(AND($Z19=\"Winter\",$AK19=\"SSP1P2\",$AJ19=TRUE,$HF19=FALSE),SUM(SUM(SUM($I19,$K19)*FctrChngDts!$B$10),SUM(SUM($J19,$L19)*FctrChngDts!$B$12))*$AG19,IF(AND($Z19=\"Summer\",$AK19=\"SSP1P2\",$AJ19=FALSE,$HF19=FALSE),SUM(SUM(SUM($I19,$K19)*FctrChngDts!$B$9),SUM(SUM($J19,$L19)*FctrChngDts!$B$11))-$AJ19,IF(AND($Z19=\"Summer\",$AK19=\"SSP1P2\",$AJ19=TRUE,$HF19=FALSE),SUM(SUM(SUM($I19,$K19)*FctrChngDts!$C$10),SUM(SUM($J19,$L19)*FctrChngDts!$C$12))-$AJ19,IF(AND($Z19=\"Winter\",$AK19=\"SSP2P3\",$AJ19=FALSE,$HF19=FALSE),SUM(SUM(SUM($K19,$M19)*FctrChngDts!$C$9),SUM(SUM($L19,$N19)*FctrChngDts!$C$11))*$AG19,IF(AND($Z19=\"Winter\",$AK19=\"SSP2P3\",$AJ19=TRUE,$HF19=FALSE),SUM(SUM(SUM($K19,$M19)*FctrChngDts!$C$10),SUM(SUM($L19,$N19)*FctrChngDts!$C$12))*$AG19,IF(AND($Z19=\"Summer\",$AK19=\"SSP2P3\",$AJ19=FALSE,$HF19=FALSE),SUM(SUM(SUM($K19,$M19)*FctrChngDts!$C$9),SUM(SUM($L19,$N19)*FctrChngDts!$C$11))-$AJ19,IF(AND($Z19=\"Summer\",$AK19=\"SSP2P3\",$AJ19=TRUE,$HF19=FALSE),SUM(SUM(SUM($K19,$M19)*FctrChngDts!$C$10),SUM(SUM($L19,$N19)*FctrChngDts!$C$12))-$AJ19,IF(AND($AK19=\"FWP1\",$AJ19=FALSE,$HF19=TRUE),SUM(SUM($HM19*FctrChngDts!$B$11),SUM($HN19*FctrChngDts!$C$11)),IF(AND($AK19=\"FWP1\",$AJ19=TRUE,$HF19=TRUE),SUM(SUM($HM19*FctrChngDts!$B$12),SUM($HN19*FctrChngDts!$C$12)),IF(AND($AK19=\"FWP1P2\",$AJ19=FALSE,$HF19=TRUE),SUM(SUM(SUM($HM19,$HO19)*FctrChngDts!$B$11),SUM(SUM($HN19,$HP19)*FctrChngDts!$C$11)),IF(AND($AK19=\"FWP1P2\",$AJ19=TRUE,$HF19=TRUE),SUM(SUM(SUM($HM19,$KP19)*FctrChngDts!$C$12),SUM(SUM($HN19,$HP19)*FctrChngDts!$C$12)),IF(AND($AK19=\"FWP2\",$AJ19=FALSE,$HF19=TRUE),SUM(SUM($HO19*FctrChngDts!$B$11),SUM($HO19*FctrChngDts!$C$11)),IF(AND($AK19=\"FWP2\",$AJ19=TRUE,$HF19=TRUE),SUM(SUM($HO19*FctrChngDts!$B$12),SUM($HO19*FctrChngDts!$C$12)),IF(AND($AK19=\"FWP2P3\",$AJ19=FALSE,$HF19=TRUE),SUM(SUM(SUM($HO19,$HQ19)*FctrChngDts!$C$11),SUM(SUM($HP19,$HR19)*FctrChngDts!$C$11)),IF(AND($AK19=\"FWP2P3\",$AJ19=TRUE,$HF19=TRUE),SUM(SUM(SUM($HO19,$HQ19)*FctrChngDts!$C$12),SUM(SUM($HP19,$HR19)*FctrChngDts!$C$12)),IF(AND($AK19=\"FWP3\",$AJ19=FALSE,$HF19=TRUE),SUM(SUM($HQ19*FctrChngDts!$B$11),SUM($HR19*FctrChngDts!$C$11)),IF(AND($AK19=\"FWP3\",$AJ19=TRUE,$HF19=TRUE),SUM(SUM($HQ19*FctrChngDts!$B$12),SUM($HR19*FctrChngDts!$C$12)),IF(AND($Z19=\"Winter\",$AK19=\"SSP1P2\",$AJ19=FALSE,$HF19=TRUE),SUM(SUM(SUM(SUM($HG19,$HI19)*FctrChngDts!$B$9),SUM(SUM($HH19,$HJ19)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM19,$HO19)*FctrChngDts!$B$11),SUM(SUM($HN19,$HP19)*FctrChngDts!$C$11))*$AG19),IF(AND($Z19=\"Winter\",$AK19=\"SSP1P2\",$AJ19=TRUE,$HF19=TRUE),SUM(SUM(SUM(SUM($HG19,$HI19)*FctrChngDts!$B$10), SUM(SUM($HH19,$HJ19)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM19,$HO19)*FctrChngDts!$B$12),SUM(SUM($HN19,$HP19)*FctrChngDts!$C$12))*$AG19),IF(AND($Z19=\"Summer\",$AK19=\"SSP1P2\",$AJ19=FALSE,$HF19=TRUE),SUM(SUM(SUM(SUM($HG19,$HI19)*FctrChngDts!$B$9),SUM(SUM($HH19,$HJ19)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM19,$HO19)*FctrChngDts!$B$11),SUM(SUM($HN19,$HP19)*FctrChngDts!$C$11))-$AJ19),IF(AND($Z19=\"Summer\",$AK19=\"SSP1P2\",$AJ19=TRUE,$HF19=TRUE),SUM(SUM(SUM(SUM($HG19,$HI19)*FctrChngDts!$B$10),SUM(SUM($HH19,$HJ19)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM19,$HO19)*FctrChngDts!$B$12),SUM(SUM($HN19,$HP19)*FctrChngDts!$C$12))-$AJ19),IF(AND($Z19=\"Winter\",$AK19=\"SSP2P3\",$AJ19=FALSE,$HF19=TRUE),SUM(SUM(SUM(SUM($HI19,$HK19)*FctrChngDts!$B$9),SUM(SUM($HJ19,$HL19)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO19,$HQ19)*FctrChngDts!$B$11),SUM(SUM($HP19,$HR19)*FctrChngDts!$C$11))*$AG19),IF(AND($Z19=\"Winter\",$AK19=\"SSP2P3\",$AJ19=TRUE,$HF19=TRUE),SUM(SUM(SUM(SUM($HI19,$HK19)*FctrChngDts!$B$10), SUM(SUM($HJ19,$HL19)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO19,$HQ19)*FctrChngDts!$B$12),SUM(SUM($HP19,$HR19)*FctrChngDts!$C$12))*$AG19),IF(AND($Z19=\"Summer\",$AK19=\"SSP2P3\",$AJ19=FALSE,$HF19=TRUE),SUM(SUM(SUM(SUM($HI19,$HK19)*FctrChngDts!$B$9),SUM(SUM($HJ19,$HL19)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO19,$HQ19)*FctrChngDts!$B$11),SUM(SUM($HP19,$HR19)*FctrChngDts!$C$11))-$AJ19),IF(AND($Z19=\"Summer\",$AK19=\"SSP2P3\",$AJ19=TRUE,$HF19=TRUE),SUM(SUM(SUM(SUM($HI19,$HK19)*FctrChngDts!$B$10), SUM(SUM($HJ19,$HL19)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO19,$HQ19)*FctrChngDts!$B$12),SUM(SUM($HP19,$HR19)*FctrChngDts!$C$12))-$AJ19),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK19=\"FSP1\",$AH19=TRUE,SUM(SUM(SUM($AI19*FctrChngDts!$B$13)*I19),$AR19)>$AD19),$AD19,IF(AND($AK19=\"FSP1\",$AH19=TRUE,SUM(SUM(SUM($AI19*FctrChngDts!$B$13)*$I19),$AR19)<=$AD19),SUM(SUM(SUM($AI19*FctrChngDts!$B$13)*$I19),$AR19),IF(AND($Z19=\"Summer\",$AK19=\"SSP1\",$AH19=TRUE,SUM(SUM(SUM(SUM($I19,$J19)*SUM($AI19*FctrChngDts!$B$13))*$AF19),$AR19)>$AD19),$AD19,IF(AND($Z19=\"Summer\",$AK19=\"SSP1\",$AH19=TRUE,SUM(SUM(SUM(SUM($I19,$J19)*SUM($AI19*FctrChngDts!$B$13))*$AF19),$AR19)<=$AD19),SUM(SUM(SUM(SUM($I19,$J19)*SUM($AI19*FctrChngDts!$B$13))*$AF19),$AR19),IF(AND($Z19=\"Winter\",$AK19=\"SSP1\",$AH19=TRUE,SUM(SUM(SUM(SUM($I19,$J19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AU19:$AW19)),$AR19)>$AD19),$AD19,IF(AND($Z19=\"Winter\",$AK19=\"SSP1\",$AH19=TRUE,SUM(SUM(SUM(SUM($I19,$J19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AU19:$AW19)),$AR19)<=$AD19),SUM(SUM(SUM(SUM($I19,$J19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AU19:$AW19)),$AR19),IF(AND($AK19=\"FSP1P2\",$AH19=TRUE,SUM(SUM(SUM(SUM($I19,$K19)*SUM($AI19*FctrChngDts!$B$13))*$AF19),$AR19)>$AD19),$AD19,IF(AND($AK19=\"FSP1P2\",$AH19=TRUE,SUM(SUM(SUM(SUM($I19,$K19)*SUM($AI19*FctrChngDts!$B$13))*$AF19),$AR19)<=$AD19),SUM(SUM(SUM(SUM($I19,$K19)*SUM($AI19*FctrChngDts!$B$13))*$AF19),$AR19),IF(AND($Z19=\"Summer\",$AK19=\"SSP1P2\",$AH19=TRUE,SUM(SUM(SUM(SUM($I19,$K19,$J19,$L19)*SUM($AI19*FctrChngDts!$B$13))*$AF19),$AR19)>$AD19),$AD19,IF(AND($Z19=\"Summer\",$AK19=\"SSP1P2\",$AH19=TRUE,SUM(SUM(SUM(SUM($I19,$K19,$J19,$L19)*SUM($AI19*FctrChngDts!$B$13))*$AF19),$AR19)<=$AD19),SUM(SUM(SUM(SUM($I19,$K19,$J19,$L19)*SUM($AI19*FctrChngDts!$B$13))*$AF19),$AR19),IF(AND($Z19=\"Winter\",$AK19=\"SSP1P2\",$AH19=TRUE,SUM(SUM(SUM(SUM($I19,$K19,$J19,$L19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AU19:$AW19)),$AR19)>$AD19),$AD19,IF(AND($Z19=\"Winter\",$AK19=\"SSP1P2\",$AH19=TRUE,SUM(SUM(SUM(SUM($I19,$K19,$J19,$L19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AU19:$AW19)),$AR19)<=$AD19),MIN($AD19,SUM($AL19,SUM(SUM(SUM(SUM($I19,$K19,$J19,$L19)*SUM($AI19*FctrChngDts!$B$13))*$AF19)))),IF(AND($AK19=\"FSP2\",$AH19=TRUE,SUM(SUM(SUM($AI19*FctrChngDts!$B$13)*$K19),$AR19)>$AD19),$AD19,IF(AND($AK19=\"FSP2\",$AH19=TRUE,SUM(SUM(SUM($AI19*FctrChngDts!$B$13)*$K19),$AR19)<=$AD19),SUM(SUM(SUM($AI19*FctrChngDts!$B$13)*$K19),$AR19),IF(AND($Z19=\"Summer\",$AK19=\"SSP2\",$AH19=TRUE,SUM(SUM(SUM(SUM($K19,$L19)*SUM($AI19*FctrChngDts!$B$13))*$AF19),$AR19)>$AD19),$AD19,IF(AND($Z19=\"Summer\",$AK19=\"SSP2\",$AH19=TRUE,SUM(SUM(SUM(SUM($K19,$L19)*SUM($AI19*FctrChngDts!$B$13))*$AF19),$AR19)<=$AD19),SUM(SUM(SUM(SUM($K19,$L19)*SUM($AI19*FctrChngDts!$B$13))*$AF19),$AR19),IF(AND($Z19=\"Winter\",$AK19=\"SSP2\",$AH19=TRUE,SUM(SUM(SUM(SUM($K19,$L19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AU19:$AW19)),$AR19)>$AD19),$AD19,IF(AND($Z19=\"Winter\",$AK19=\"SSP2\",$AH19=TRUE,SUM(SUM(SUM(SUM($K19,$L19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AU19:$AW19)),$AR19)<=$AD19),SUM(SUM(SUM(SUM($K19,$L19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AU19:$AW19)),$AR19),IF(AND($AK19=\"FSP2P3\",$AH19=TRUE,SUM(SUM(SUM(SUM($K19,$M19)*SUM($AI19*FctrChngDts!$B$13))*$AF19),$AR19)>$AD19),$AD19,IF(AND($AK19=\"FSP2P3\",$AH19=TRUE,SUM(SUM(SUM(SUM($K19,$M19)*SUM($AI19*FctrChngDts!$B$13))*$AF19),$AR19)<=$AD19),SUM(SUM(SUM(SUM($K19,$M19)*SUM($AI19*FctrChngDts!$B$13))*$AF19),$AR19),IF(AND($Z19=\"Summer\",$AK19=\"SSP2P3\",$AH19=TRUE,SUM(SUM(SUM(SUM($K19,$L19,$M19,$N19)*SUM($AI19*FctrChngDts!$B$13))*$AF19),$AR19)>$AD19),$AD19,IF(AND($Z19=\"Summer\",$AK19=\"SSP2P3\",$AH19=TRUE,SUM(SUM(SUM(SUM($K19,$L19,$M19,$N19)*SUM($AI19*FctrChngDts!$B$13))*$AF19),$AR19)<=$AD19),SUM(SUM(SUM(SUM($K19,$L19,$M19,$N19)*SUM($AI19*FctrChngDts!$B$13))*$AF19),$AR19),IF(AND($Z19=\"Winter\",$AK19=\"SSP2P3\",$AH19=TRUE,SUM(SUM(SUM(SUM($K19,$L19,$M19,$N19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AU19:$AW19)),$AR19)>$AD19),$AD19,IF(AND($Z19=\"Winter\",$AK19=\"SSP2P3\",$AH19=TRUE,SUM(SUM(SUM(SUM($K19,$L19,$M19,$N19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AU19:$AW19)),$AR19)<=$AD19),SUM(SUM(SUM(SUM($K19,$L19,$M19,$N19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AU19:$AW19)),$AR19),IF(AND($AK19=\"FSP3\",$AH19=TRUE,SUM(SUM(SUM($AI19*FctrChngDts!$B$13)*$M19),$AR19)>$AD19),$AD19,IF(AND($AK19=\"FSP3\",$AH19=TRUE,SUM(SUM(SUM($AI19*FctrChngDts!$B$13)*$M19),$AR19)<=$AD19),SUM(SUM(SUM($AI19*FctrChngDts!$B$13)*$M19),$AR19),IF(AND($Z19=\"Summer\",$AK19=\"SSP3\",$AH19=TRUE,SUM(SUM(SUM(SUM($M19,$N19)*SUM($AI19*FctrChngDts!$B$13))*$AF19),$AR19)>$AD19),$AD19,IF(AND($Z19=\"Summer\",$AK19=\"SSP3\",$AH19=TRUE,SUM(SUM(SUM(SUM($M19,$N19)*SUM($AI19*FctrChngDts!$B$13))*$AF19),$AR19)<=$AD19),SUM(SUM(SUM(SUM($M19,$N19)*SUM($AI19*FctrChngDts!$B$13))*$AF19),$AR19),IF(AND($Z19=\"Winter\",$AK19=\"SSP3\",$AH19=TRUE,SUM(SUM(SUM(SUM($M19,$N19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AU19:$AW19)),$AR19)>$AD19),$AD19,IF(AND($Z19=\"Winter\",$AK19=\"SSP3\",$AH19=TRUE,SUM(SUM(SUM(SUM($M19,$N19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AU19:$AW19)),$AR19)<=$AD19),SUM(SUM(SUM(SUM($M19,$N19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AU19:$AW19)),$AR19),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK19=\"FWP1\",$AH19=TRUE,SUM(SUM(SUM($AI19*FctrChngDts!$B$13)*$J19),$AU19)>$AE19),$AE19,IF(AND($AK19=\"FWP1\",$AH19=TRUE,SUM(SUM(SUM($AI19*FctrChngDts!$B$13)*$J19),$AU19)<=$AE19),SUM(SUM(SUM($AI19*FctrChngDts!$B$13)*$J19),$AU19),IF(AND($Z19=\"Winter\",$AK19=\"SSP1\",$AH19=TRUE,SUM(SUM(SUM(SUM($I19,$J19)*SUM($AI19*FctrChngDts!$B$13))*$AG19),$AU19)>$AE19),$AE19,IF(AND($Z19=\"Winter\",$AK19=\"SSP1\",$AH19=TRUE,SUM(SUM(SUM(SUM($I19,$J19)*SUM($AI19*FctrChngDts!$B$13))*$AG19),$AU19)<=$AE19),SUM(SUM(SUM(SUM($I19,$J19)*SUM($AI19*FctrChngDts!$B$13))*$AG19),$AU19),IF(AND($Z19=\"Summer\",$AK19=\"SSP1\",$AH19=TRUE,SUM(SUM(SUM(SUM($I19,$J19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AR19:$AT19)),$AU19)>$AE19),$AE19,IF(AND($Z19=\"Summer\",$AK19=\"SSP1\",$AH19=TRUE,SUM(SUM(SUM(SUM($I19,$J19)*SUM($AI19*FctrChngDts!$B$13))- SUM($AR19:$AT19)),$AU19)<=$AE19),SUM(SUM(SUM(SUM($I19,$J19)*SUM($AI19*FctrChngDts!$B$13))- SUM($AR19:$AT19)),$AU19),IF(AND($AK19=\"FWP1P2\",$AH19=TRUE,SUM(SUM(SUM(SUM($J19,$L19)*SUM($AI19*FctrChngDts!$B$13))*$AG19),$AU19)>$AE19),$AE19,IF(AND($AK19=\"FWP1P2\",$AH19=TRUE,SUM(SUM(SUM(SUM($J19,$L19)*SUM($AI19*FctrChngDts!$B$13))*$AG19),$AU19)<=$AE19),SUM(SUM(SUM(SUM($J19,$L19)*SUM($AI19*FctrChngDts!$B$13))*$AG19),$AU19),IF(AND($Z19=\"Winter\",$AK19=\"SSP1P2\",$AH19=TRUE,SUM(SUM(SUM(SUM($I19,$K19,$J19,$L19)*SUM($AI19*FctrChngDts!$B$13))*$AG19),$AU19)>$AE19),$AE19,IF(AND($Z19=\"Winter\",$AK19=\"SSP1P2\",$AH19=TRUE,SUM(SUM(SUM(SUM($I19,$K19,$J19,$L19)*SUM($AI19*FctrChngDts!$B$13))*$AG19),$AU19)<=$AE19),SUM(SUM(SUM(SUM($I19,$K19,$J19,$L19)*SUM($AI19*FctrChngDts!$B$13))*$AG19),$AU19),IF(AND($Z19=\"Summer\",$AK19=\"SSP1P2\",$AH19=TRUE,SUM(SUM(SUM(SUM($I19,$K19,$J19,$L19)*SUM($AI19*FctrChngDts!$B$13))- SUM($AR19:$AT19)),$AU19)>$AE19),$AE19,IF(AND($Z19=\"Summer\",$AK19=\"SSP1P2\",$AH19=TRUE,SUM(SUM(SUM(SUM($I19,$K19,$J19,$L19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AR19:$AT19)),$AU19)<=$AE19),SUM(SUM(SUM(SUM($I19,$K19,$J19,$L19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AR19:$AT19)),$AU19),IF(AND($AK19=\"FWP2\",$AH19=TRUE,SUM(SUM(SUM($AI19*FctrChngDts!$B$13)*$L19),$AU19)>$AE19),$AE19,IF(AND($AK19=\"FWP2\",$AH19=TRUE,SUM(SUM(SUM($AI19*FctrChngDts!$B$13)*$L19),$AU19)<=$AE19),SUM(SUM(SUM($AI19*FctrChngDts!$B$13)*$L19),$AU19),IF(AND($Z19=\"Winter\",$AK19=\"SSP2\",$AH19=TRUE,SUM(SUM(SUM(SUM($K19,$L19)*SUM($AI19*FctrChngDts!$B$13))*$AG19),$AU19)>$AE19),$AE19,IF(AND($Z19=\"Winter\",$AK19=\"SSP2\",$AH19=TRUE,SUM(SUM(SUM(SUM($K19,$L19)*SUM($AI19*FctrChngDts!$B$13))*$AG19),$AU19)<=$AE19),SUM(SUM(SUM(SUM($K19,$L19)*SUM($AI19*FctrChngDts!$B$13))*$AG19),$AU19),IF(AND($Z19=\"Summer\",$AK19=\"SSP2\",$AH19=TRUE,SUM(SUM(SUM(SUM($K19,$L19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AR19:$AT19)),$AU19)>$AE19),$AE19,IF(AND($Z19=\"Summer\",$AK19=\"SSP2\",$AH19=TRUE,SUM(SUM(SUM(SUM($K19,$L19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AR19:$AT19)),$AU19)<=$AE19),SUM(SUM(SUM(SUM($K19,$L19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AR19:$AT19)),$AU19),IF(AND($AK19=\"FWP2P3\",$AH19=TRUE,SUM(SUM(SUM(SUM($L19,$N19)*SUM($AI19*FctrChngDts!$B$13))*$AG19),$AU19)>$AE19),$AE19,IF(AND($AK19=\"FWP2P3\",$AH19=TRUE,SUM(SUM(SUM(SUM($L19,$N19)*SUM($AI19*FctrChngDts!$B$13))*$AG19),$AU19)<=$AE19),SUM(SUM(SUM(SUM($L19,$N19)*SUM($AI19*FctrChngDts!$B$13))*$AG19),$AU19),IF(AND($Z19=\"Winter\",$AK19=\"SSP2P3\",$AH19=TRUE,SUM(SUM(SUM(SUM($K19,$L19,$M19,$N19)*SUM($AI19*FctrChngDts!$B$13))*$AG19),$AU19)>$AE19),$AE19,IF(AND($Z19=\"Winter\",$AK19=\"SSP2P3\",$AH19=TRUE,SUM(SUM(SUM(SUM($K19,$L19,$M19,$N19)*SUM($AI19*FctrChngDts!$B$13))*$AG19),$AU19)<=$AE19),SUM(SUM(SUM(SUM($K19,$L19,$M19,$N19)*SUM($AI19*FctrChngDts!$B$13))*$AG19),$AU19),IF(AND($Z19=\"Summer\",$AK19=\"SSP2P3\",$AH19=TRUE,SUM(SUM(SUM(SUM($K19,$L19,$M19,$N19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AR19:$AT19)),$AU19)>$AE19),$AE19,IF(AND($Z19=\"Summer\",$AK19=\"SSP2P3\",$AH19=TRUE,SUM(SUM(SUM(SUM($K19,$L19,$M19,$N19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AR19:$AT19)),$AU19)<=$AE19),SUM(SUM(SUM(SUM($K19,$L19,$M19,$N19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AR19:$AT19)),$AU19),IF(AND($AK19=\"FWP3\",$AH19=TRUE,SUM(SUM(SUM($AI19*FctrChngDts!$B$13)*$N19),$AU19)>$AE19),$AE19,IF(AND($AK19=\"FWP3\",$AH19=TRUE,SUM(SUM(SUM($AI19*FctrChngDts!$B$13)*$N19),$AU19)<=$AE19),SUM(SUM(SUM($AI19*FctrChngDts!$B$13)*$N19),$AU19),IF(AND($Z19=\"Winter\",$AK19=\"SSP3\",$AH19=TRUE,SUM(SUM(SUM(SUM($M19,$N19)*SUM($AI19*FctrChngDts!$B$13))*$AG19),$AU19)>$AE19),$AE19,IF(AND($Z19=\"Winter\",$AK19=\"SSP3\",$AH19=TRUE,SUM(SUM(SUM(SUM($M19,$N19)*SUM($AI19*FctrChngDts!$B$13))*$AG19),$AU19)<=$AE19),SUM(SUM(SUM(SUM($M19,$N19)*SUM($AI19*FctrChngDts!$B$13))*$AG19),$AU19),IF(AND($Z19=\"Summer\",$AK19=\"SSP3\",$AH19=TRUE,SUM(SUM(SUM(SUM($M19,$N19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AR19:$AT19)),$AU19)>$AE19),$AE19,IF(AND($Z19=\"Summer\",$AK19=\"SSP3\",$AH19=TRUE,SUM(SUM(SUM(SUM($M19,$N19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AR19:$AT19)),$AU19)<=$AE19),SUM(SUM(SUM(SUM($M19,$N19)*SUM($AI19*FctrChngDts!$B$13))-SUM($AR19:$AT19)),$AU19),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I19>0,$AH19=FALSE),SUM($AR19*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I19>0,$AH19=TRUE),SUM($AX19*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I19>0,$AH19=FALSE),SUM($AS19*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I19>0,$AH19=TRUE),SUM($AY19*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I19>0,$AH19=FALSE),SUM($AT19*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I19>0,$AH19=TRUE),SUM($AZ19*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J19>0,$AH19=FALSE),SUM($AU19*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J19>0,$AH19=TRUE),SUM($BA19*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J19>0,$AH19=FALSE),SUM($AV19*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J19>0,$AH19=TRUE),SUM($BB19*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J19>0,$AH19=FALSE),SUM($AW19*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J19>0,$AH19=TRUE),SUM($BC19*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K19>0,$AH19=FALSE),SUM($AR19*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K19>0,$AH19=TRUE),SUM($AX19*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K19>0,$AH19=FALSE),SUM($AS19*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K19>0,$AH19=TRUE),SUM($AY19*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K19>0,$AH19=FALSE),SUM($AT19*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K19>0,$AH19=TRUE),SUM($AZ19*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L19>0,$AH19=FALSE),SUM($AU19*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L19>0,$AH19=TRUE),SUM($BA19*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L19>0,$AH19=FALSE),SUM($AV19*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L19>0,$AH19=TRUE),SUM($BB19*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L19>0,$AH19=FALSE),SUM($AW19*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L19>0,$AH19=TRUE),SUM($BC19*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M19>0,$AH19=FALSE),SUM($AR19*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M19>0,$AH19=TRUE),SUM($AX19*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M19>0,$AH19=FALSE),SUM($AS19*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M19>0,$AH19=TRUE),SUM($AY19*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M19>0,$AH19=FALSE),SUM($AT19*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M19>0,$AH19=TRUE),SUM($AZ19*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N19>0,$AH19=FALSE),SUM($AU19*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N19>0,$AH19=TRUE),SUM($BA19*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N19>0,$AH19=FALSE),SUM($AV19*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N19>0,$AH19=TRUE),SUM($BB19*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N19>0,$AH19=FALSE),SUM($AW19*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N19>0,$AH19=TRUE),SUM($BC19*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I19=0,0,IF(AND($I19>0,$K19>0,$AH19=FALSE),SUM($AR19/$P19*$I19),IF(AND($I19>0,$K19=0,$AH19=FALSE),$AR19,IF(AND($I19>0,$K19>0,$AH19=TRUE),ROUND(MIN($HU19,SUM(SUM($I19,$K19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA19,SUM(SUM($I19,$K19)*(FctrChngDts!$B$13)*$AI19)*$IA19)),0),IF(AND($I19>0,$K19=0,$AH19=TRUE),$AX19))))),0)","v":0},{"$f":"ROUND(IF($I19=0,0,IF(AND($I19>0,$K19>0,$AH19=FALSE),SUM($AS19/$P19*$I19),IF(AND($I19>0,$K19=0,$AH19=FALSE),$AS19,IF(AND($I19>0,$K19>0,$AH19=TRUE),ROUND(MIN(SUM($HU19-$BW19),SUM(SUM($I19,$K19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA19)*3),0),IF(AND($I19>0,$K19=0,$AH19=TRUE),$AY19))))),0)","v":0},0,{"$f":"IF($J19=0,0,IF(AND($J19>0,$L19=0,$N19=0,$AH19=FALSE,$AJ19=FALSE),ROUND(MIN($HX19,SUM($AU19,$BA19)),0),IF(AND($J19>0,$L19=0,$N19=0,$AH19=TRUE,$AJ19=FALSE),ROUND(MIN($HX19,SUM($AU19,SUM($J19*$AI19*FctrChngDts!$B$13))),0),IF(AND($J19>0,$L19>0,$N19=0,$AH19=FALSE,$AJ19=FALSE),ROUND(MIN($HX19,SUM(SUM($J19,$L19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA19,SUM(SUM($J19,$L19)*(FctrChngDts!$B$13)*$AI19)*$IA19)),0),IF(AND($J19>0,$L19>0,$N19=0,$AH19=TRUE,$AJ19=FALSE),ROUND(MIN($HX19,SUM(SUM(SUM(SUM($J19,$L19)*FctrChngDts!$C$11*$IA19),SUM(SUM($J19,$L19)*SUM(FctrChngDts!$B$13*$AI19)*$IA19)))),0),IF(AND($J19>0,$L19=0,$N19=0,$AH19=FALSE,$AJ19=TRUE),ROUND(MIN($HX19,SUM($AU19,$BA19)),0),IF(AND($J19>0,$L19=0,$N19=0,$AH19=TRUE,$AJ19=TRUE),ROUND(MIN($HX19,SUM($AU19,SUM($J19*$AI19*FctrChngDts!$B$13))),0),IF(AND($J19>0,$L19>0,$N19=0,$AH19=FALSE,$AJ19=TRUE),ROUND(MIN($HX19,SUM(SUM($J19,$L19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA19,SUM(SUM($J19,$L19)*(FctrChngDts!$B$13)*$AI19)*$IA19)),0),IF(AND($J19>0,$L19>0,$N19=0,$AH19=TRUE,$AJ19=TRUE),ROUND(MIN($HX19,SUM(SUM(SUM(SUM($J19,$L19)*FctrChngDts!$C$12*$IA19),SUM(SUM($J19,$L19)*SUM(FctrChngDts!$B$13*$AI19)*$IA19)))),0))))))))))","v":0},{"$f":"IF($J19=0,0,IF(AND($J19>0,$L19=0,$N19=0,$AH19=FALSE,$AJ19=FALSE),ROUND(MIN(SUM($HX19-$BZ19),SUM($AU19*3)),0),IF(AND($J19>0,$L19=0,$N19=0,$AH19=TRUE,$AJ19=FALSE),ROUND(MIN(SUM($HX19-$BZ19),SUM(SUM($J19,$L19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA19)*3),0),IF(AND($J19>0,$L19>0,$N19=0,$AH19=FALSE,$AJ19=FALSE),ROUND(MIN(SUM($HX19-$BZ19),SUM(SUM($J19,$L19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA19)*3),0),IF(AND($J19>0,$L19>0,$N19=0,$AH19=TRUE,$AJ19=FALSE),ROUND(MIN(SUM($HX19-$BZ19),SUM(SUM($J19,$L19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA19)*3),0),IF(AND($J19>0,$L19=0,$N19=0,$AH19=FALSE,$AJ19=TRUE),ROUND(MIN(SUM($HX19-$BZ19),SUM($AU19*3)),0),IF(AND($J19>0,$L19=0,$N19=0,$AH19=TRUE,$AJ19=TRUE),ROUND(MIN(SUM($HX19-$BZ19),SUM(SUM($J19,$L19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA19)*3),0),IF(AND($J19>0,$L19>0,$N19=0,$AH19=FALSE,$AJ19=TRUE),ROUND(MIN(SUM($HX19-$BZ19),SUM(SUM($J19,$L19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA19)*3),0),IF(AND($J19>0,$L19>0,$N19=0,$AH19=TRUE,$AJ19=TRUE),ROUND(MIN(SUM($HX19-$BZ19),SUM(SUM($J19,$L19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA19)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K19=0,0,IF(AND($I19>0,$K19>0,$M19=0,$AH19=FALSE),SUM($AR19-$BW19),IF(AND($I19=0,$K19>0,$M19>0,$AH19=FALSE),SUM($AR19/$P19*$K19),IF(AND($I19=0,$K19>0,$M19=0,$AH19=FALSE),$AR19,IF($K19=0,0,IF(AND($I19>0,$K19>0,$M19=0,$AH19=TRUE),ROUND(MIN($HV19,SUM(SUM($I19,$K19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB19,SUM(SUM($I19,$K19)*(FctrChngDts!$B$13)*$AI19)*$IB19)),0),IF(AND($I19=0,$K19>0,$M19>0,$AH19=TRUE),ROUND(MIN($HV19,SUM(SUM($I19,$K19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB19,SUM(SUM($I19,$K19)*(FctrChngDts!$B$13)*$AI19)*$IB19)),0),IF(AND($I19=0,$K19>0,$M19=0,$AH19=TRUE),$AX19)))))))),0)","v":0},{"$f":"ROUND(IF($K19=0,0,IF(AND($I19>0,$K19>0,$M19=0,$AH19=FALSE),SUM($AS19-$BX19),IF(AND($I19=0,$K19>0,$M19>0,$AH19=FALSE),SUM($AS19/$P19*$K19),IF(AND($I19=0,$K19>0,$M19=0,$AH19=FALSE),$AS19,IF($K19=0,0,IF(AND($I19>0,$K19>0,$M19=0,$AH19=TRUE),ROUND(MIN(SUM($HV19-$BW19),SUM(SUM($I19,$K19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB19)*3),0),IF(AND($I19=0,$K19>0,$M19>0,$AH19=TRUE),ROUND(MIN(SUM($HV19-$BW19),SUM(SUM($I19,$K19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB19)*3),0),IF(AND($I19=0,$K19>0,$M19=0,$AH19=TRUE),$AY19)))))))),0)","v":0},0,{"$f":"IF($L19=0,0,IF(AND($J19>0,$L19>0,$N19=0,$AH19=FALSE,$AJ19=FALSE),ROUND(MIN($HY19,SUM(SUM($J19,$L19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB19,SUM(SUM($J19,$L19)*(FctrChngDts!$B$13)*$AI19)*$IB19)),0),IF(AND($J19>0,$L19>0,$N19=0,$AH19=TRUE,$AJ19=FALSE),ROUND(MIN($HY19,SUM(SUM(SUM(SUM($J19,$L19)*FctrChngDts!$C$11*$IB19),SUM(SUM($J19,$L19)*SUM(FctrChngDts!$B$13*$AI19)*$IB19)))),0),IF(AND($J19=0,$L19>0,$N19=0,$AH19=FALSE,$AJ19=FALSE),ROUND(MIN($HY19,SUM($L19*FctrChngDts!$C$11)),0),IF(AND($J19=0,$L19>0,$N19=0,$AH19=TRUE,$AJ19=FALSE),ROUND(MIN($HY19,SUM(SUM(SUM(SUM($J19,$L19)*FctrChngDts!$C$11*$IB19),SUM(SUM($J19,$L19)*SUM(FctrChngDts!$B$13*$AI19)*$IB19)))),0),IF(AND($J19>0,$L19>0,$N19=0,$AH19=FALSE,$AJ19=TRUE),ROUND(MIN($HY19,SUM(SUM($J19,$L19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB19,SUM(SUM($J19,$L19)*(FctrChngDts!$B$13)*$AI19)*$IB19)),0),IF(AND($J19>0,$L19>0,$N19=0,$AH19=TRUE,$AJ19=TRUE),ROUND(MIN($HY19,SUM(SUM(SUM(SUM($J19,$L19)*FctrChngDts!$C$12*$IB19),SUM(SUM($J19,$L19)*SUM(FctrChngDts!$B$13*$AI19)*$IB19)))),0),IF(AND($J19=0,$L19>0,$N19=0,$AH19=FALSE,$AJ19=TRUE),ROUND(MIN($HY19,SUM($L19*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J19=0,$L19>0,$N19=0,$AH19=TRUE,$AJ19=TRUE),ROUND(MIN($HY19,SUM(SUM(SUM(SUM($J19,$L19)*FctrChngDts!$C$12*$IB19),SUM(SUM($J19,$L19)*SUM(FctrChngDts!$B$13*$AI19)*$IB19)))),0))))))))))","v":0},{"$f":"IF($L19=0,0,IF(AND($J19>0,$L19>0,$N19=0,$AH19=FALSE,$AJ19=FALSE),ROUND(MIN(SUM($HY19-$CF19),SUM(SUM($J19,$L19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB19)*3),0),IF(AND($J19>0,$L19>0,$N19=0,$AH19=TRUE,$AJ19=FALSE),ROUND(MIN(SUM($HY19-$CF19),SUM(SUM($J19,$L19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB19)*3),0),IF(AND($J19=0,$L19>0,$N19=0,$AH19=FALSE,$AJ19=FALSE),ROUND(MIN(SUM($HY19-$CF19),SUM($AU19*3)),0),IF(AND($J19=0,$L19>0,$N19=0,$AH19=TRUE,$AJ19=FALSE),ROUND(MIN(SUM($HY19-$CF19),SUM(SUM($J19,$L19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB19)*3),0),IF(AND($J19>0,$L19>0,$N19=0,$AH19=FALSE,$AJ19=TRUE),ROUND(MIN(SUM($HY19-$CF19),SUM(SUM($J19,$L19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB19)*3),0),IF(AND($J19>0,$L19>0,$N19=0,$AH19=TRUE,$AJ19=TRUE),ROUND(MIN(SUM($HY19-$CF19),SUM(SUM($J19,$L19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB19)*3),0),IF(AND($J19=0,$L19>0,$N19=0,$AH19=FALSE,$AJ19=TRUE),ROUND(MIN(SUM($HY19-$CF19),SUM($AU19*3)),0),IF(AND($J19=0,$L19>0,$N19=0,$AH19=TRUE,$AJ19=TRUE),ROUND(MIN(SUM($HY19-$CF19),SUM(SUM($J19,$L19)*IF($AJ19=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB19)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S19>0,Account!$AG$2=TRUE,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH19=FALSE),SUM(Usage!$BW19:$CB19)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V19>0,Account!$AG$2=TRUE,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH19=FALSE),SUM(Usage!$CC19:$CH19)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y19>0,Account!$AG$2=TRUE,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH19=FALSE),SUM(Usage!$CI19:$CN19)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH19=TRUE,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S19),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S19)),2)","v":0},{"$f":"ROUND(IF(OR($AH19=TRUE,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V19),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V19)),2)","v":0},{"$f":"IF(OR($AH19=TRUE,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y19),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y19))","v":0},{"$f":"ROUND(IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW19),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW19)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX19),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX19)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY19),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY19)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ19),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ19)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA19),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA19)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB19),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB19)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S19),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC19),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC19)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD19),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD19)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE19),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE19)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF19),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF19)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG19),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG19)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH19),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH19)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V19),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI19),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI19))","v":0},{"$f":"IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ19),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ19))","v":0},{"$f":"IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK19),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK19))","v":0},{"$f":"IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL19),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL19))","v":0},{"$f":"IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM19),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM19))","v":0},{"$f":"IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN19),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN19))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y19)","v":0},0,0,0,0,{"$f":"IF($DW19>IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV19*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV19*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW19-IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV19*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV19*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV19<$DW19,SUM($DW19-$DV19),0))","v":0},{"$f":"IF(OR(AND($D19<=FctrChngDts!$B$14,Usage!$E19>FctrChngDts!$B$14),AND(Usage!$D19<=FctrChngDts!$C$14,Usage!$E19>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW19),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX19),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY19),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ19),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA19),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB19),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC19),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD19),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE19),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF19),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG19),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH19),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI19)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ19)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK19)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL19)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM19)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN19)","v":0},0,{"$f":"IF(AND($S19>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E19<>\"D-CARE\",Tenant!$F19=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET19=TRUE,$S19>0,$V19=0),SUM(SUM($BW19:$CB19)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET19=TRUE,$S19>0,$V19>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW19:$CB19)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET19=TRUE,$S19>0,$V19>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW19:$CB19)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S19>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S19>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S19>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV19=TRUE,$S19>0,$V19=0),SUM(SUM($BW19:$CB19)*'CRS1'!$P$2),IF(AND($EV19=TRUE,$S19>0,$V19>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW19:$CB19)*'CRS1'!$P$2),IF(AND($EV19=TRUE,$S19>0,$V19>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW19:$CB19)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S19>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX19=TRUE,$S19>0,$V19=0),SUM(SUM($BW19:$CB19)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX19=TRUE,$S19>0,$V19>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW19:$CB19)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX19=TRUE,$S19>0,$V19>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW19:$CB19)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S19>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ19=TRUE,$S19>0),SUM(SUM($BW19:$CB19)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V19>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E19<>\"D-CARE\",Tenant!$F19=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB19=TRUE,$S19>0,$V19>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC19:$CH19)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB19=TRUE,$S19>0,$V19>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC19:$CH19)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB19=TRUE,$V19>0,$Y19>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC19:$CH19)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB19=TRUE,$V19>0,$Y19>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC19:$CH19)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB19=TRUE,$S19=0,$V19>0,$Y19=0),SUM(SUM($CC19:$CH19)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V19>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V19>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V19>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD19=TRUE,$S19>0,$V19>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC19:$CH19)*'CRS2'!$P$2),IF(AND($FD19=TRUE,$S19>0,$V19>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC19:$CH19)*'CRS2'!$P$2),IF(AND($FD19=TRUE,$V19>0,$Y19>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC19:$CH19)*'CRS2'!$P$2),IF(AND($FD19=TRUE,$V19>0,$Y19>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC19:$CH19)*'CRS2'!$P$2),IF(AND($FD19=TRUE,$S19=0,$V19>0,$Y19=0),SUM(SUM($CC19:$CH19)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V19>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF19=TRUE,$S19>0,$V19>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC19:$CH19)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF19=TRUE,$S19>0,$V19>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC19:$CH19)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF19=TRUE,$V19>0,$Y19>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC19:$CH19)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF19=TRUE,$V19>0,$Y19>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC19:$CH19)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF19=TRUE,$S19=0,$V19>0,$Y19=0),SUM(SUM($CC19:$CH19)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V19>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH19=TRUE,$V19>0),SUM(SUM($CC19:$CH19)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y19>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E19<>\"D-CARE\",Tenant!$F19=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ19=TRUE,$V19=0,$Y19>0),SUM(SUM($CI19:$CN19)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ19=TRUE,$V19>0,$Y19>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI19:$CN19)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ19=TRUE,$V19>0,$Y19>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI19:$CN19)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y19>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y19>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y19>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL19=TRUE,$V19=0,$Y19>0),SUM(SUM($CI19:$CN19)*'CRS3'!$P$2),IF(AND($FL19=TRUE,$V19>0,$Y19>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI19:$CN19)*'CRS3'!$P$2),IF(AND($FL19=TRUE,$V19>0,$Y19>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI19:$CN19)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y19>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN19=TRUE,$V19=0,$Y19>0),SUM(SUM($CI19:$CN19)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN19=TRUE,$V19>0,$Y19>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI19:$CN19)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN19=TRUE,$V19>0,$Y19>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI19:$CN19)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y19>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP19=TRUE,$Y19>0),SUM(SUM($CI19:$CN19)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR19:$FT19))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO19:$CQ19,$FR19:$FT19))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA19:$EF19)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG19:$EL19)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM19:$ER19)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV19,$CO19:$CQ19,$EA19:$ER19)/$P19)*$S19*FctrChngDts!$B$15),SUM(SUM(SUM($DV19,$CO19:$CQ19,$FR19:$FT19)/$P19)*$S19*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV19,$CO19:$CQ19,$EA19:$ER19)/$P19)*$V19*FctrChngDts!$B$15),SUM(SUM(SUM($DV19,$CO19:$CQ19,$FR19:$FT19)/$P19)*$V19*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV19,$CO19:$CQ19,$EA19:$ER19)/$P19)*$Y19*FctrChngDts!$B$15),SUM(SUM(SUM($DV19,$CO19:$CQ19,$FR19:$FT19)/$P19)*$Y19*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA19*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI19*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ19*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ19,$FU19,$GF19,$GZ19:$HE19),IF(Account!$Q$2=TRUE,SUM($DZ19,$FV19,$GF19,$GZ19:$HE19),SUM($DZ19,$ES19,$FU19:$FV19,$GF19,$GZ19:$HE19)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E19),Usage!$P19,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D19,FctrChngDts!$C$17<=Usage!$E19),SUM(FctrChngDts!$C$17-Usage!$D19),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E19),Usage!$P19,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D19,FctrChngDts!$C$19<=Usage!$E19),SUM(FctrChngDts!$C$19-Usage!$D19),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK19*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK19*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL19*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL19*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D19))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A19,Tenant!$A:$J,8,FALSE)=TRUE,$GG19<0),0,SUM(SUM(SUM($GG19/$P19*$GP19)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A19,Tenant!$A:$J,8,FALSE)=TRUE,$GG19<0),0,SUM(SUM(SUM($GG19/$P19*$GQ19)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D19))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A19,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV19*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A19,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW19*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU19:$DA19,$EU19,$EA19:$EF19,$FA19)-SUM(SUM($BW19:$CB19)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD19:$DJ19,$FC19,$EG19:$EL19,$FI19)-SUM(SUM($CC19:$CH19)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM19:$DS19,$FK19,$EM19:$ER19,$FQ19)-SUM(SUM($CI19:$CN19)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO19,$CU19:$DA19,$EU19,$EW19,$EY19,$EA19:$EF19,$FA19,$CP19,$DD19:$DJ19,$FC19,$FE19,$FG19,$EG19:$EL19,$FI19)/$P19*$S19)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO19,$CU19:$DA19,$EU19,$EW19,$EY19,$EA19:$EF19,$FA19,$CP19,$DD19:$DJ19,$FC19,$FE19,$FG19,$EG19:$EL19,$FI19)/$P19*$V19)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ19,$DM19:$DS19,$FK19,$FM19,$FO19,$EM19:$ER19,$FQ19)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D19,BslnAllctnCrrnt!$A$1<=$E19),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK19=\"FSP1\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$Q19,BslnAllctnCrrnt!$A$1<$R19),SUM(BslnAllctnCrrnt!$A$1-$Q19),IF(AND($AK19=\"FSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$Q19,BslnAllctnCrrnt!$A$1<$R19),SUM(BslnAllctnCrrnt!$A$1-$Q19),IF(AND($AK19=\"FSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),$I19,IF(AND($AK19=\"SSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$Q19,BslnAllctnCrrnt!$A$1<$R19),SUM(BslnAllctnCrrnt!$A$1-$Q19),IF(AND($AK19=\"SSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),$I19,0)))))","v":0},{"$f":"IF(AND($AK19=\"FSP1\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$Q19,BslnAllctnCrrnt!$A$1<$R19),SUM($I19-$HG19),IF(AND($AK19=\"FSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$Q19,BslnAllctnCrrnt!$A$1<$R19),SUM($I19-$HG19),IF(AND($AK19=\"FSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM($I19-$HG19),IF(AND($AK19=\"SSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$Q19,BslnAllctnCrrnt!$A$1<$R19),SUM($I19-$HG19),IF(AND($AK19=\"SSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM($I19-$HG19),0)))))","v":0},{"$f":"IF(AND($AK19=\"SSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$Q19,BslnAllctnCrrnt!$A$1<$R19),0,IF(AND(FctrChngDts!$A$2>=$D19,FctrChngDts!$B$2<$E19),IF(AND($AK19=\"SSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM(BslnAllctnCrrnt!$A$1-$T19),0),IF(AND($AK19=\"FSP2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM(BslnAllctnCrrnt!$A$1-$T19),IF(AND($AK19=\"FSP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM(BslnAllctnCrrnt!$A$1-$T19),IF(AND($AK19=\"FSP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$W19,BslnAllctnCrrnt!$A$1<$X19),$K19,IF(AND($AK19=\"FSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$Q19,BslnAllctnCrrnt!$A$1<$R19),0,IF(AND($AK19=\"FSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM(BslnAllctnCrrnt!$A$1-$T19),IF(AND($AK19=\"SSP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM(BslnAllctnCrrnt!$A$1-$T19),IF(AND($AK19=\"SSP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$W19,BslnAllctnCrrnt!$A$1<$X19),$K19,0)))))))))","v":0},{"$f":"IF(AND($AK19=\"SSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$Q19,BslnAllctnCrrnt!$A$1<$R19),SUM($K19-$HI19),IF(AND($AK19=\"SSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM($K19-$HI19),IF(AND($AK19=\"FSP2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM($K19-$HI19),IF(AND($AK19=\"FSP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM($K19-$HI19),IF(AND($AK19=\"FSP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$W19,BslnAllctnCrrnt!$A$1<$X19),SUM($K19-$HI19),IF(AND($AK19=\"FSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$Q19,BslnAllctnCrrnt!$A$1<$R19),SUM($K19-$HI19),IF(AND($AK19=\"FSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM($K19-$HI19),IF(AND($AK19=\"SSP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM($K19-$HI19),IF(AND($AK19=\"SSP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$W19,BslnAllctnCrrnt!$A$1<$X19),SUM($K19-$HI19),0)))))))))","v":0},{"$f":"IF(AND($AK19=\"FSP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),0,IF(AND($AK19=\"FSP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$W19,BslnAllctnCrrnt!$A$1<$X19),SUM(BslnAllctnCrrnt!$A$1-$W19),IF(AND($AK19=\"FSP3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$W19,BslnAllctnCrrnt!$A$1<$X19),SUM(BslnAllctnCrrnt!$A$1-$W19),0)))","v":0},{"$f":"IF(AND($AK19=\"FSP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM($M19-$HK19),IF(AND($AK19=\"FSP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$W19,BslnAllctnCrrnt!$A$1<$X19),SUM($M19-$HK19),IF(AND($AK19=\"FSP3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$W19,BslnAllctnCrrnt!$A$1<$X19),SUM($M19-$HK19),0)))","v":0},{"$f":"IF(AND($AK19=\"FWP1\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$Q19,BslnAllctnCrrnt!$A$1<$R19),SUM(BslnAllctnCrrnt!$A$1-$Q19),IF(AND($AK19=\"FWP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$Q19,BslnAllctnCrrnt!$A$1<$R19),SUM(BslnAllctnCrrnt!$A$1-$Q19),IF(AND($AK19=\"FWP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),$J19,IF(AND(FctrChngDts!$A$2>=$D19,FctrChngDts!$B$2<$E19),IF(AND($AK19=\"SSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$Q19,BslnAllctnCrrnt!$A$1<$R19),SUM(BslnAllctnCrrnt!$A$1-$Q19),0),IF(AND($AK19=\"SSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),$J19,0)))))","v":0},{"$f":"IF(AND($AK19=\"FWP1\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$Q19,BslnAllctnCrrnt!$A$1<$R19),SUM($J19-$HM19),IF(AND($AK19=\"FWP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$Q19,BslnAllctnCrrnt!$A$1<$R19),SUM($J19-$HM19),IF(AND($AK19=\"FWP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM($J19-$HM19),IF(AND($AK19=\"SSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$Q19,BslnAllctnCrrnt!$A$1<$R19),SUM($J19-$HM19),IF(AND($AK19=\"SSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM($J19-$HM19),0)))))","v":0},{"$f":"IF(AND($AK19=\"FWP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$Q19,BslnAllctnCrrnt!$A$1<$R19),0,IF(AND($AK19=\"FWP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM(BslnAllctnCrrnt!$A$1-$T19),IF(AND($AK19=\"FWP2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM(BslnAllctnCrrnt!$A$1-$T19),IF(AND($AK19=\"FWP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM(BslnAllctnCrrnt!$A$1-$T19),IF(AND($AK19=\"FWP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$W19,BslnAllctnCrrnt!$A$1<$X19),$L19,IF(AND($AK19=\"SSP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM(BslnAllctnCrrnt!$A$1-$T19),IF(AND($AK19=\"SSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$Q19,BslnAllctnCrrnt!$A$1<$R19),0,IF(AND($AK19=\"SSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM(BslnAllctnCrrnt!$A$1-$T19),0))))))))","v":0},{"$f":"IF(AND($AK19=\"FWP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$Q19,BslnAllctnCrrnt!$A$1<$R19),SUM($L19-$HO19),IF(AND($AK19=\"FWP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM($L19-$HO19),IF(AND($AK19=\"FWP2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM($L19-$HO19),IF(AND($AK19=\"FWP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM($L19-$HO19),IF(AND($AK19=\"FWP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$W19,BslnAllctnCrrnt!$A$1<$X19),SUM($L19-$HO19),IF(AND($AK19=\"SSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$Q19,BslnAllctnCrrnt!$A$1<$R19),SUM($L19-$HO19),IF(AND($AK19=\"SSP1P2\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM($L19-$HO19),0)))))))","v":0},{"$f":"IF(AND($AK19=\"FWP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),0,IF(AND($AK19=\"FWP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$W19,BslnAllctnCrrnt!$A$1<$X19),SUM(BslnAllctnCrrnt!$A$1-$W19),IF(AND($AK19=\"FWP3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$W19,BslnAllctnCrrnt!$A$1<$X19),SUM(BslnAllctnCrrnt!$A$1-$W19),IF(AND($AK19=\"SSP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),0,IF(AND($AK19=\"SSP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$W19,BslnAllctnCrrnt!$A$1<$X19),SUM(BslnAllctnCrrnt!$A$1-$W19),0)))))","v":0},{"$f":"IF(AND($AK19=\"FWP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM($N19-$HQ19),IF(AND($AK19=\"FWP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$W19,BslnAllctnCrrnt!$A$1<$X19),SUM($N19-$HQ19),IF(AND($AK19=\"FWP3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$W19,BslnAllctnCrrnt!$A$1<$X19),SUM($N19-$HQ19),IF(AND($AK19=\"SSP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$T19,BslnAllctnCrrnt!$A$1<$U19),SUM($N19-$HQ19),IF(AND($AK19=\"SSP2P3\",$HF19=TRUE,BslnAllctnCrrnt!$A$1>=$W19,BslnAllctnCrrnt!$A$1<$X19),SUM($N19-$HQ19),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[19,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G20),0,IF($F20<=$G20,SUM($G20-$F20),IF($F20>$G20,SUM((Account!$L$2-Usage!$F20)+Usage!$G20+1))))","v":0},{"$f":"IF($Q20=0,0,IF($R20=0,0,IF(AND($Q20<FctrChngDts!$A$2,$R20>=FctrChngDts!$A$2),SUM($R20-FctrChngDts!$A$2+1),IF(AND($Q20>=FctrChngDts!$A$2,$R20>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q20),IF(AND($Q20>=FctrChngDts!$A$2,$R20<FctrChngDts!$B$2),SUM($R20-$Q20+1),0)))))","v":0},{"$f":"IF($Q20=0,0,IF($R20=0,0,IF(AND($Q20<FctrChngDts!$A$2,$R20>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q20),IF(AND($Q20<FctrChngDts!$A$2,$R20<FctrChngDts!$A$2),SUM($R20-$Q20+1),IF(AND($Q20>FctrChngDts!$A$2,$R20>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R20+1),0)))))","v":0},{"$f":"IF($T20=0,0,IF($U20=0,0,IF(AND($T20<FctrChngDts!$A$2,$U20>=FctrChngDts!$A$2),SUM($U20-FctrChngDts!$A$2+1),IF(AND($T20>=FctrChngDts!$A$2,$U20<FctrChngDts!$B$2),SUM($U20-$T20+1),IF(AND($T20>=FctrChngDts!$A$2,$U20>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T20)<0),0,IF(AND($T20>=FctrChngDts!$A$2,$U20>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T20),0))))))","v":0},{"$f":"IF($T20=0,0,IF($U20=0,0,IF(AND($T20<FctrChngDts!$A$2,$U20>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T20),IF(AND($T20>=FctrChngDts!$B$2,$U20>=FctrChngDts!$B$2),SUM($U20-$T20+1),IF(AND($T20<FctrChngDts!$A$2,$U20<FctrChngDts!$A$2),SUM($U20-$T20+1),IF(AND($T20>=FctrChngDts!$A$2,$U20>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U20+1),0))))))","v":0},{"$f":"IF($W20=0,0,IF($X20=0,0,IF(AND($W20>=FctrChngDts!$A$2,$X20>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W20)<0),0,IF(AND($W20>=FctrChngDts!$A$2,$X20>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W20),IF(AND($W20>=FctrChngDts!$A$2,$X20<FctrChngDts!$B$2),SUM($X20-$W20+1),IF(AND($W20<FctrChngDts!$A$2,$X20>=FctrChngDts!$A$2),SUM($X20-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W20=0,0,IF($X20=0,0,IF(AND($W20<FctrChngDts!$A$2,$X20<FctrChngDts!$A$2),SUM($X20-$W20+1),IF(AND($W20>=FctrChngDts!$A$2,$X20>=FctrChngDts!$B$2,SUM($X20-FctrChngDts!$B$2+1)<=$Y20),SUM($X20-FctrChngDts!$B$2+1),IF(AND($W20>=FctrChngDts!$A$2,$X20>=FctrChngDts!$B$2),SUM($X20-$W20+1),IF(AND($W20<FctrChngDts!$A$2,$X20>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W20),0))))))","v":0},{"$f":"IF(AND($D20>=FctrChngDts!$C$2,$E20<FctrChngDts!$E$2),\"1\",IF(AND($D20>=FctrChngDts!$E$2,$E20<FctrChngDts!$G$2),\"2\",IF(AND($D20>=FctrChngDts!$G$2,$E20<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D20>=FctrChngDts!$D$2,,IF(AND($D20>=FctrChngDts!$C$2,$D20<=FctrChngDts!$D$2),$D20,IF(AND($D20>=FctrChngDts!$C$2,$D20>=FctrChngDts!$D$2,$E20>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D20>FctrChngDts!$D$2,,IF($D20=FctrChngDts!$D$2,$D20,IF(AND($D20>=FctrChngDts!$C$2,$E20<FctrChngDts!$D$2),$E20,IF(AND($D20>=FctrChngDts!$C$2,$E20>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D20>=FctrChngDts!$D$2,$E20>=FctrChngDts!$D$2,$E20>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E20<FctrChngDts!$D$2,$E20<=FctrChngDts!$D$2),$E20,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D20<FctrChngDts!$E$2,$E20<FctrChngDts!$E$2),,IF($D20>FctrChngDts!$F$2,,IF(AND($D20>=FctrChngDts!$E$2,$D20<=FctrChngDts!$F$2),$D20,IF(AND($D20>=FctrChngDts!$E$2,$D20>=FctrChngDts!$F$2,$E20>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D20>FctrChngDts!$F$2,,IF($E20=FctrChngDts!$F$2,$E20,IF(AND($D20<FctrChngDts!$E$2,$E20<=FctrChngDts!$F$2),$E20,IF(AND($D20>=FctrChngDts!$E$2,$E20<FctrChngDts!$F$2),$E20,IF(AND($D20>=FctrChngDts!$E$2,$E20>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D20>=FctrChngDts!$F$2,$E20>=FctrChngDts!$F$2,$E20>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D20<FctrChngDts!$G$2,$E20<FctrChngDts!$G$2),,IF($D20>FctrChngDts!$H$2,,IF(AND($D20>=FctrChngDts!$G$2,$D20<=FctrChngDts!$H$2),$D20,IF(AND($D20>=FctrChngDts!$G$2,$D20>=FctrChngDts!$H$2,$E20>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D20>FctrChngDts!$H$2,,IF($E20=FctrChngDts!$H$2,$E20,IF(AND($D20<FctrChngDts!$G$2,$E20<=FctrChngDts!$H$2),$E20,IF(AND($D20>=FctrChngDts!$G$2,$E20<FctrChngDts!$H$2),$E20,IF(AND($D20>=FctrChngDts!$G$2,$E20>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D20>=FctrChngDts!$H$2,$E20>=FctrChngDts!$H$2,$E20>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A20,Tenant!$A20:$J319,6,FALSE)","v":0},{"$f":"VLOOKUP($A20,Tenant!$A20:$J319,7,FALSE)","v":0},{"$f":"VLOOKUP($A20,Tenant!$A20:$J319,10,FALSE)","v":0},0,{"$f":"IF(AND($AK20=\"FSP2\",$AJ20=FALSE,$HF20=FALSE),SUM($K20*FctrChngDts!$C$9),IF(AND($AK20=\"FSP2\",$AJ20=TRUE,$HF20=FALSE),SUM($K20*FctrChngDts!$C$10),IF(AND($AK20=\"FSP2P3\",$AJ20=FALSE,$HF20=FALSE),SUM(SUM($K20,$M20)*FctrChngDts!$C$9),IF(AND($AK20=\"FSP2P3\",$AJ20=TRUE,$HF20=FALSE),SUM(SUM($K20,$M20)*FctrChngDts!$C$10),IF(AND($AK20=\"FSP3\",$AJ20=FALSE,$HF20=FALSE),SUM($M20*FctrChngDts!$C$9),IF(AND($AK20=\"FSP3\",$AJ20=TRUE,$HF20=FALSE),SUM($M20*FctrChngDts!$C$10),IF(AND($AK20=\"FSP1\",$AJ20=FALSE,$HF20=FALSE),SUM($I20*FctrChngDts!$C$9),IF(AND($AK20=\"FSP1\",$AJ20=TRUE,$HF20=FALSE),SUM($I20*FctrChngDts!$C$10),IF(AND($AK20=\"FSP1P2\",$AJ20=FALSE,$HF20=FALSE),SUM(SUM($I20,$K20)*FctrChngDts!$C$9),IF(AND($AK20=\"FSP1P2\",$AJ20=TRUE,$HF20=FALSE),SUM(SUM($I20,$K20)*FctrChngDts!$C$10),IF(AND($Z20=\"Summer\",$AK20=\"SSP2P3\",$AJ20=FALSE,$HF20=FALSE),SUM(SUM(SUM(SUM($K20,$M20)*FctrChngDts!$C$9),SUM(SUM($L20,$N20)*FctrChngDts!$C$11))*$AF20),IF(AND($Z20=\"Summer\",$AK20=\"SSP2P3\",$AJ20=TRUE,$HF20=FALSE),SUM(SUM(SUM(SUM($K20,$M20)*FctrChngDts!$C$10),SUM(SUM($L20,$N20)*FctrChngDts!$C$12))*$AF20),IF(AND($Z20=\"Winter\",$AK20=\"SSP2P3\",$AJ20=FALSE,$HF20=FALSE),SUM(SUM(SUM(SUM($K20,$M20)*FctrChngDts!$C$9),SUM(SUM($L20,$N20)*FctrChngDts!$C$11))-$AO20),IF(AND($Z20=\"Winter\",$AK20=\"SSP2P3\",$AJ20=TRUE,$HF20=FALSE),SUM(SUM(SUM(SUM($K20,$M20)*FctrChngDts!$C$10),SUM(SUM($L20,$N20)*FctrChngDts!$C$12))-$AO20),IF(AND($Z20=\"Summer\",$AK20=\"SSP1P2\",$AJ20=FALSE,$HF20=FALSE),SUM(SUM(SUM(SUM($I20,$K20)*FctrChngDts!$C$9),SUM(SUM($J20,$L20)*FctrChngDts!$C$11))*$AF20),IF(AND($Z20=\"Summer\",$AK20=\"SSP1P2\",$AJ20=TRUE,$HF20=FALSE),SUM(SUM(SUM(SUM($I20,$K20)*FctrChngDts!$C$10),SUM(SUM($J20,$L20)*FctrChngDts!$C$12))*$AF20),IF(AND($Z20=\"Winter\",$AK20=\"SSP1P2\",$AJ20=FALSE,$HF20=FALSE),SUM(SUM(SUM(SUM($I20,$K20)*FctrChngDts!$C$9),SUM(SUM($J20,$L20)*FctrChngDts!$C$11))-$AO20),IF(AND($Z20=\"Winter\",$AK20=\"SSP1P2\",$AJ20=TRUE,$HF20=FALSE),SUM(SUM(SUM(SUM($I20,$K20)*FctrChngDts!$C$10),SUM(SUM($J20,$L20)*FctrChngDts!$C$12))-$AO20),IF(AND($AK20=\"FSP2\",$AJ20=FALSE,$HF20=TRUE),SUM(SUM($HI20*FctrChngDts!$B$9),SUM($HJ20*FctrChngDts!$C$9)),IF(AND($AK20=\"FSP2\",$AJ20=TRUE,$HF20=TRUE),SUM(SUM($HI20*FctrChngDts!$B$10),SUM($HJ20*FctrChngDts!$C$10)),IF(AND($AK20=\"FSP2P3\",$AJ20=FALSE,$HF20=TRUE),SUM(SUM(SUM($HI20,$HK20)*FctrChngDts!$B$9),SUM(SUM($HJ20,$HL20)*FctrChngDts!$C$9)),IF(AND($AK20=\"FSP2P3\",$AJ20=TRUE,$HF20=TRUE),SUM(SUM(SUM($HI20,$HK20)*FctrChngDts!$B$10),SUM(SUM($HJ20,$HL20)*FctrChngDts!$C$10)),IF(AND($AK20=\"FSP3\",$AJ20=FALSE,$HF20=TRUE),SUM(SUM($HK20*FctrChngDts!$B$9),SUM($HL20*FctrChngDts!$C$9)),IF(AND($AK20=\"FSP3\",$AJ20=TRUE,$HF20=TRUE),SUM(SUM($HK20*FctrChngDts!$B$10),SUM($HL20*FctrChngDts!$C$10)),IF(AND($AK20=\"FSP1\",$AJ20=FALSE,$HF20=TRUE),SUM(SUM($HG20*FctrChngDts!$B$9),SUM($HH20*FctrChngDts!$C$9)),IF(AND($AK20=\"FSP1\",$AJ20=TRUE,$HF20=TRUE),SUM(SUM($HG20*FctrChngDts!$B$10),SUM($HH20*FctrChngDts!$C$10)),IF(AND($AK20=\"FSP1P2\",$AJ20=FALSE,$HF20=TRUE),SUM(SUM(SUM($HG20,$HI20)*FctrChngDts!$B$9),SUM(SUM($HH20,$HJ20)*FctrChngDts!$C$9)),IF(AND($AK20=\"FSP1P2\",$AJ20=TRUE,$HF20=TRUE),SUM(SUM(SUM($HG20,$HI20)*FctrChngDts!$B$10),SUM(SUM($HG20,$HI20)*FctrChngDts!$C$10)),IF(AND($Z20=\"Summer\",$AK20=\"SSP2P3\",$AJ20=FALSE,$HF20=TRUE),SUM(SUM(SUM(SUM($HI20,$HK20)*FctrChngDts!$B$9),SUM(SUM($HJ20,$HL20)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO20,$HQ20)*FctrChngDts!$B$11),SUM(SUM($HP20,$HR20)*FctrChngDts!$C$11))*$AF20),IF(AND($Z20=\"Summer\",$AK20=\"SSP2P3\",$AJ20=TRUE,$HF20=TRUE),SUM(SUM(SUM(SUM($HI20,$HK20)*FctrChngDts!$B$10),SUM(SUM($HJ20,$HL20)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO20,$HQ20)*FctrChngDts!$B$12),SUM(SUM($HP20,$HR20)*FctrChngDts!$C$12))*$AF20),IF(AND($Z20=\"Winter\",$AK20=\"SSP2P3\",$AJ20=FALSE,$HF20=TRUE),SUM(SUM(SUM(SUM($HI20,$HK20)*FctrChngDts!$B$9),SUM(SUM($HJ20,$HL20)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO20,$HQ20)*FctrChngDts!$B$11),SUM(SUM($HP20,$HR20)*FctrChngDts!$C$11))-$AO20),IF(AND($Z20=\"Winter\",$AK20=\"SSP2P3\",$AJ20=TRUE,$HF20=TRUE),SUM(SUM(SUM(SUM($HI20,$HK20)*FctrChngDts!$B$10),SUM(SUM($HO20,$HQ20)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO20,$HQ20)*FctrChngDts!$B$12),SUM(SUM($HP20,$HR20)*FctrChngDts!$C$12))-$AO20),IF(AND($Z20=\"Summer\",$AK20=\"SSP1P2\",$AJ20=FALSE,$HF20=TRUE),SUM(SUM(SUM(SUM($HG20,$HI20)*FctrChngDts!$B$9),SUM(SUM($HH20,$HJ20)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM20,$HO20)*FctrChngDts!$B$11),SUM(SUM($HN20,$HP20)*FctrChngDts!$C$11))*$AF20),IF(AND($Z20=\"Summer\",$AK20=\"SSP1P2\",$AJ20=TRUE,$HF20=TRUE),SUM(SUM(SUM(SUM($HG20,$HI20)*FctrChngDts!$B$10),SUM(SUM($HH20,$HJ20)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM20,$HO20)*FctrChngDts!$B$12),SUM(SUM($HN20,$HP20)*FctrChngDts!$C$12))*$AF20),IF(AND($Z20=\"Winter\",$AK20=\"SSP1P2\",$AJ20=FALSE,$HF20=TRUE),SUM(SUM(SUM(SUM($HG20,$HI20)*FctrChngDts!$B$9),SUM(SUM($HH20,$HJ20)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM20,$HO20)*FctrChngDts!$B$11),SUM(SUM($HN20,$HP20)*FctrChngDts!$C$11))-$AO20),IF(AND($Z20=\"Winter\",$AK20=\"SSP1P2\",$AJ20=TRUE,$HF20=TRUE),SUM(SUM(SUM(SUM($HG20,$HI20)*FctrChngDts!$B$10),SUM(SUM($HH20,$HJ20)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM20,$HO20)*FctrChngDts!$B$12),SUM(SUM($HN20,$HP20)*FctrChngDts!$C$12))-$AO20),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK20=\"FWP1\",$AJ20=FALSE,$HF20=FALSE),SUM($J20*FctrChngDts!$C$11),IF(AND($AK20=\"FWP1\",$AJ20=TRUE,$HF20=FALSE),SUM($J20*FctrChngDts!$C$12),IF(AND($AK20=\"FWP1P2\",$AJ20=FALSE,$HF20=FALSE),SUM(SUM($J20,$L20)*FctrChngDts!$C$11),IF(AND($AK20=\"FWP1P2\",$AJ20=TRUE,$HF20=FALSE),SUM(SUM($J20,$L20)*FctrChngDts!$C$12),IF(AND($AK20=\"FWP2\",$AJ20=FALSE,$HF20=FALSE),SUM($L20*FctrChngDts!$C$11),IF(AND($AK20=\"FWP2\",$AJ20=TRUE,$HF20=FALSE),SUM($L20*FctrChngDts!$C$12),IF(AND($AK20=\"FWP2P3\",$AJ20=FALSE,$HF20=FALSE),SUM(SUM($L20,$N20)*FctrChngDts!$C$11),IF(AND($AK20=\"FWP2P3\",$AJ20=TRUE,$HF20=FALSE),SUM(SUM($L20,$N20)*FctrChngDts!$C$12),IF(AND($AK20=\"FWP3\",$AJ20=FALSE,$HF20=FALSE),SUM($N20*FctrChngDts!$C$11),IF(AND($AK20=\"FWP3\",$AJ20=TRUE,$HF20=FALSE),SUM($N20*FctrChngDts!$C$12),IF(AND($Z20=\"Winter\",$AK20=\"SSP1P2\",$AJ20=FALSE,$HF20=FALSE),SUM(SUM(SUM($I20,$K20)*FctrChngDts!$C$9),SUM(SUM($J20,$L20)*FctrChngDts!$C$11))*$AG20,IF(AND($Z20=\"Winter\",$AK20=\"SSP1P2\",$AJ20=TRUE,$HF20=FALSE),SUM(SUM(SUM($I20,$K20)*FctrChngDts!$B$10),SUM(SUM($J20,$L20)*FctrChngDts!$B$12))*$AG20,IF(AND($Z20=\"Summer\",$AK20=\"SSP1P2\",$AJ20=FALSE,$HF20=FALSE),SUM(SUM(SUM($I20,$K20)*FctrChngDts!$B$9),SUM(SUM($J20,$L20)*FctrChngDts!$B$11))-$AJ20,IF(AND($Z20=\"Summer\",$AK20=\"SSP1P2\",$AJ20=TRUE,$HF20=FALSE),SUM(SUM(SUM($I20,$K20)*FctrChngDts!$C$10),SUM(SUM($J20,$L20)*FctrChngDts!$C$12))-$AJ20,IF(AND($Z20=\"Winter\",$AK20=\"SSP2P3\",$AJ20=FALSE,$HF20=FALSE),SUM(SUM(SUM($K20,$M20)*FctrChngDts!$C$9),SUM(SUM($L20,$N20)*FctrChngDts!$C$11))*$AG20,IF(AND($Z20=\"Winter\",$AK20=\"SSP2P3\",$AJ20=TRUE,$HF20=FALSE),SUM(SUM(SUM($K20,$M20)*FctrChngDts!$C$10),SUM(SUM($L20,$N20)*FctrChngDts!$C$12))*$AG20,IF(AND($Z20=\"Summer\",$AK20=\"SSP2P3\",$AJ20=FALSE,$HF20=FALSE),SUM(SUM(SUM($K20,$M20)*FctrChngDts!$C$9),SUM(SUM($L20,$N20)*FctrChngDts!$C$11))-$AJ20,IF(AND($Z20=\"Summer\",$AK20=\"SSP2P3\",$AJ20=TRUE,$HF20=FALSE),SUM(SUM(SUM($K20,$M20)*FctrChngDts!$C$10),SUM(SUM($L20,$N20)*FctrChngDts!$C$12))-$AJ20,IF(AND($AK20=\"FWP1\",$AJ20=FALSE,$HF20=TRUE),SUM(SUM($HM20*FctrChngDts!$B$11),SUM($HN20*FctrChngDts!$C$11)),IF(AND($AK20=\"FWP1\",$AJ20=TRUE,$HF20=TRUE),SUM(SUM($HM20*FctrChngDts!$B$12),SUM($HN20*FctrChngDts!$C$12)),IF(AND($AK20=\"FWP1P2\",$AJ20=FALSE,$HF20=TRUE),SUM(SUM(SUM($HM20,$HO20)*FctrChngDts!$B$11),SUM(SUM($HN20,$HP20)*FctrChngDts!$C$11)),IF(AND($AK20=\"FWP1P2\",$AJ20=TRUE,$HF20=TRUE),SUM(SUM(SUM($HM20,$KP20)*FctrChngDts!$C$12),SUM(SUM($HN20,$HP20)*FctrChngDts!$C$12)),IF(AND($AK20=\"FWP2\",$AJ20=FALSE,$HF20=TRUE),SUM(SUM($HO20*FctrChngDts!$B$11),SUM($HO20*FctrChngDts!$C$11)),IF(AND($AK20=\"FWP2\",$AJ20=TRUE,$HF20=TRUE),SUM(SUM($HO20*FctrChngDts!$B$12),SUM($HO20*FctrChngDts!$C$12)),IF(AND($AK20=\"FWP2P3\",$AJ20=FALSE,$HF20=TRUE),SUM(SUM(SUM($HO20,$HQ20)*FctrChngDts!$C$11),SUM(SUM($HP20,$HR20)*FctrChngDts!$C$11)),IF(AND($AK20=\"FWP2P3\",$AJ20=TRUE,$HF20=TRUE),SUM(SUM(SUM($HO20,$HQ20)*FctrChngDts!$C$12),SUM(SUM($HP20,$HR20)*FctrChngDts!$C$12)),IF(AND($AK20=\"FWP3\",$AJ20=FALSE,$HF20=TRUE),SUM(SUM($HQ20*FctrChngDts!$B$11),SUM($HR20*FctrChngDts!$C$11)),IF(AND($AK20=\"FWP3\",$AJ20=TRUE,$HF20=TRUE),SUM(SUM($HQ20*FctrChngDts!$B$12),SUM($HR20*FctrChngDts!$C$12)),IF(AND($Z20=\"Winter\",$AK20=\"SSP1P2\",$AJ20=FALSE,$HF20=TRUE),SUM(SUM(SUM(SUM($HG20,$HI20)*FctrChngDts!$B$9),SUM(SUM($HH20,$HJ20)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM20,$HO20)*FctrChngDts!$B$11),SUM(SUM($HN20,$HP20)*FctrChngDts!$C$11))*$AG20),IF(AND($Z20=\"Winter\",$AK20=\"SSP1P2\",$AJ20=TRUE,$HF20=TRUE),SUM(SUM(SUM(SUM($HG20,$HI20)*FctrChngDts!$B$10), SUM(SUM($HH20,$HJ20)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM20,$HO20)*FctrChngDts!$B$12),SUM(SUM($HN20,$HP20)*FctrChngDts!$C$12))*$AG20),IF(AND($Z20=\"Summer\",$AK20=\"SSP1P2\",$AJ20=FALSE,$HF20=TRUE),SUM(SUM(SUM(SUM($HG20,$HI20)*FctrChngDts!$B$9),SUM(SUM($HH20,$HJ20)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM20,$HO20)*FctrChngDts!$B$11),SUM(SUM($HN20,$HP20)*FctrChngDts!$C$11))-$AJ20),IF(AND($Z20=\"Summer\",$AK20=\"SSP1P2\",$AJ20=TRUE,$HF20=TRUE),SUM(SUM(SUM(SUM($HG20,$HI20)*FctrChngDts!$B$10),SUM(SUM($HH20,$HJ20)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM20,$HO20)*FctrChngDts!$B$12),SUM(SUM($HN20,$HP20)*FctrChngDts!$C$12))-$AJ20),IF(AND($Z20=\"Winter\",$AK20=\"SSP2P3\",$AJ20=FALSE,$HF20=TRUE),SUM(SUM(SUM(SUM($HI20,$HK20)*FctrChngDts!$B$9),SUM(SUM($HJ20,$HL20)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO20,$HQ20)*FctrChngDts!$B$11),SUM(SUM($HP20,$HR20)*FctrChngDts!$C$11))*$AG20),IF(AND($Z20=\"Winter\",$AK20=\"SSP2P3\",$AJ20=TRUE,$HF20=TRUE),SUM(SUM(SUM(SUM($HI20,$HK20)*FctrChngDts!$B$10), SUM(SUM($HJ20,$HL20)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO20,$HQ20)*FctrChngDts!$B$12),SUM(SUM($HP20,$HR20)*FctrChngDts!$C$12))*$AG20),IF(AND($Z20=\"Summer\",$AK20=\"SSP2P3\",$AJ20=FALSE,$HF20=TRUE),SUM(SUM(SUM(SUM($HI20,$HK20)*FctrChngDts!$B$9),SUM(SUM($HJ20,$HL20)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO20,$HQ20)*FctrChngDts!$B$11),SUM(SUM($HP20,$HR20)*FctrChngDts!$C$11))-$AJ20),IF(AND($Z20=\"Summer\",$AK20=\"SSP2P3\",$AJ20=TRUE,$HF20=TRUE),SUM(SUM(SUM(SUM($HI20,$HK20)*FctrChngDts!$B$10), SUM(SUM($HJ20,$HL20)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO20,$HQ20)*FctrChngDts!$B$12),SUM(SUM($HP20,$HR20)*FctrChngDts!$C$12))-$AJ20),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK20=\"FSP1\",$AH20=TRUE,SUM(SUM(SUM($AI20*FctrChngDts!$B$13)*I20),$AR20)>$AD20),$AD20,IF(AND($AK20=\"FSP1\",$AH20=TRUE,SUM(SUM(SUM($AI20*FctrChngDts!$B$13)*$I20),$AR20)<=$AD20),SUM(SUM(SUM($AI20*FctrChngDts!$B$13)*$I20),$AR20),IF(AND($Z20=\"Summer\",$AK20=\"SSP1\",$AH20=TRUE,SUM(SUM(SUM(SUM($I20,$J20)*SUM($AI20*FctrChngDts!$B$13))*$AF20),$AR20)>$AD20),$AD20,IF(AND($Z20=\"Summer\",$AK20=\"SSP1\",$AH20=TRUE,SUM(SUM(SUM(SUM($I20,$J20)*SUM($AI20*FctrChngDts!$B$13))*$AF20),$AR20)<=$AD20),SUM(SUM(SUM(SUM($I20,$J20)*SUM($AI20*FctrChngDts!$B$13))*$AF20),$AR20),IF(AND($Z20=\"Winter\",$AK20=\"SSP1\",$AH20=TRUE,SUM(SUM(SUM(SUM($I20,$J20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AU20:$AW20)),$AR20)>$AD20),$AD20,IF(AND($Z20=\"Winter\",$AK20=\"SSP1\",$AH20=TRUE,SUM(SUM(SUM(SUM($I20,$J20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AU20:$AW20)),$AR20)<=$AD20),SUM(SUM(SUM(SUM($I20,$J20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AU20:$AW20)),$AR20),IF(AND($AK20=\"FSP1P2\",$AH20=TRUE,SUM(SUM(SUM(SUM($I20,$K20)*SUM($AI20*FctrChngDts!$B$13))*$AF20),$AR20)>$AD20),$AD20,IF(AND($AK20=\"FSP1P2\",$AH20=TRUE,SUM(SUM(SUM(SUM($I20,$K20)*SUM($AI20*FctrChngDts!$B$13))*$AF20),$AR20)<=$AD20),SUM(SUM(SUM(SUM($I20,$K20)*SUM($AI20*FctrChngDts!$B$13))*$AF20),$AR20),IF(AND($Z20=\"Summer\",$AK20=\"SSP1P2\",$AH20=TRUE,SUM(SUM(SUM(SUM($I20,$K20,$J20,$L20)*SUM($AI20*FctrChngDts!$B$13))*$AF20),$AR20)>$AD20),$AD20,IF(AND($Z20=\"Summer\",$AK20=\"SSP1P2\",$AH20=TRUE,SUM(SUM(SUM(SUM($I20,$K20,$J20,$L20)*SUM($AI20*FctrChngDts!$B$13))*$AF20),$AR20)<=$AD20),SUM(SUM(SUM(SUM($I20,$K20,$J20,$L20)*SUM($AI20*FctrChngDts!$B$13))*$AF20),$AR20),IF(AND($Z20=\"Winter\",$AK20=\"SSP1P2\",$AH20=TRUE,SUM(SUM(SUM(SUM($I20,$K20,$J20,$L20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AU20:$AW20)),$AR20)>$AD20),$AD20,IF(AND($Z20=\"Winter\",$AK20=\"SSP1P2\",$AH20=TRUE,SUM(SUM(SUM(SUM($I20,$K20,$J20,$L20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AU20:$AW20)),$AR20)<=$AD20),MIN($AD20,SUM($AL20,SUM(SUM(SUM(SUM($I20,$K20,$J20,$L20)*SUM($AI20*FctrChngDts!$B$13))*$AF20)))),IF(AND($AK20=\"FSP2\",$AH20=TRUE,SUM(SUM(SUM($AI20*FctrChngDts!$B$13)*$K20),$AR20)>$AD20),$AD20,IF(AND($AK20=\"FSP2\",$AH20=TRUE,SUM(SUM(SUM($AI20*FctrChngDts!$B$13)*$K20),$AR20)<=$AD20),SUM(SUM(SUM($AI20*FctrChngDts!$B$13)*$K20),$AR20),IF(AND($Z20=\"Summer\",$AK20=\"SSP2\",$AH20=TRUE,SUM(SUM(SUM(SUM($K20,$L20)*SUM($AI20*FctrChngDts!$B$13))*$AF20),$AR20)>$AD20),$AD20,IF(AND($Z20=\"Summer\",$AK20=\"SSP2\",$AH20=TRUE,SUM(SUM(SUM(SUM($K20,$L20)*SUM($AI20*FctrChngDts!$B$13))*$AF20),$AR20)<=$AD20),SUM(SUM(SUM(SUM($K20,$L20)*SUM($AI20*FctrChngDts!$B$13))*$AF20),$AR20),IF(AND($Z20=\"Winter\",$AK20=\"SSP2\",$AH20=TRUE,SUM(SUM(SUM(SUM($K20,$L20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AU20:$AW20)),$AR20)>$AD20),$AD20,IF(AND($Z20=\"Winter\",$AK20=\"SSP2\",$AH20=TRUE,SUM(SUM(SUM(SUM($K20,$L20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AU20:$AW20)),$AR20)<=$AD20),SUM(SUM(SUM(SUM($K20,$L20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AU20:$AW20)),$AR20),IF(AND($AK20=\"FSP2P3\",$AH20=TRUE,SUM(SUM(SUM(SUM($K20,$M20)*SUM($AI20*FctrChngDts!$B$13))*$AF20),$AR20)>$AD20),$AD20,IF(AND($AK20=\"FSP2P3\",$AH20=TRUE,SUM(SUM(SUM(SUM($K20,$M20)*SUM($AI20*FctrChngDts!$B$13))*$AF20),$AR20)<=$AD20),SUM(SUM(SUM(SUM($K20,$M20)*SUM($AI20*FctrChngDts!$B$13))*$AF20),$AR20),IF(AND($Z20=\"Summer\",$AK20=\"SSP2P3\",$AH20=TRUE,SUM(SUM(SUM(SUM($K20,$L20,$M20,$N20)*SUM($AI20*FctrChngDts!$B$13))*$AF20),$AR20)>$AD20),$AD20,IF(AND($Z20=\"Summer\",$AK20=\"SSP2P3\",$AH20=TRUE,SUM(SUM(SUM(SUM($K20,$L20,$M20,$N20)*SUM($AI20*FctrChngDts!$B$13))*$AF20),$AR20)<=$AD20),SUM(SUM(SUM(SUM($K20,$L20,$M20,$N20)*SUM($AI20*FctrChngDts!$B$13))*$AF20),$AR20),IF(AND($Z20=\"Winter\",$AK20=\"SSP2P3\",$AH20=TRUE,SUM(SUM(SUM(SUM($K20,$L20,$M20,$N20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AU20:$AW20)),$AR20)>$AD20),$AD20,IF(AND($Z20=\"Winter\",$AK20=\"SSP2P3\",$AH20=TRUE,SUM(SUM(SUM(SUM($K20,$L20,$M20,$N20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AU20:$AW20)),$AR20)<=$AD20),SUM(SUM(SUM(SUM($K20,$L20,$M20,$N20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AU20:$AW20)),$AR20),IF(AND($AK20=\"FSP3\",$AH20=TRUE,SUM(SUM(SUM($AI20*FctrChngDts!$B$13)*$M20),$AR20)>$AD20),$AD20,IF(AND($AK20=\"FSP3\",$AH20=TRUE,SUM(SUM(SUM($AI20*FctrChngDts!$B$13)*$M20),$AR20)<=$AD20),SUM(SUM(SUM($AI20*FctrChngDts!$B$13)*$M20),$AR20),IF(AND($Z20=\"Summer\",$AK20=\"SSP3\",$AH20=TRUE,SUM(SUM(SUM(SUM($M20,$N20)*SUM($AI20*FctrChngDts!$B$13))*$AF20),$AR20)>$AD20),$AD20,IF(AND($Z20=\"Summer\",$AK20=\"SSP3\",$AH20=TRUE,SUM(SUM(SUM(SUM($M20,$N20)*SUM($AI20*FctrChngDts!$B$13))*$AF20),$AR20)<=$AD20),SUM(SUM(SUM(SUM($M20,$N20)*SUM($AI20*FctrChngDts!$B$13))*$AF20),$AR20),IF(AND($Z20=\"Winter\",$AK20=\"SSP3\",$AH20=TRUE,SUM(SUM(SUM(SUM($M20,$N20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AU20:$AW20)),$AR20)>$AD20),$AD20,IF(AND($Z20=\"Winter\",$AK20=\"SSP3\",$AH20=TRUE,SUM(SUM(SUM(SUM($M20,$N20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AU20:$AW20)),$AR20)<=$AD20),SUM(SUM(SUM(SUM($M20,$N20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AU20:$AW20)),$AR20),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK20=\"FWP1\",$AH20=TRUE,SUM(SUM(SUM($AI20*FctrChngDts!$B$13)*$J20),$AU20)>$AE20),$AE20,IF(AND($AK20=\"FWP1\",$AH20=TRUE,SUM(SUM(SUM($AI20*FctrChngDts!$B$13)*$J20),$AU20)<=$AE20),SUM(SUM(SUM($AI20*FctrChngDts!$B$13)*$J20),$AU20),IF(AND($Z20=\"Winter\",$AK20=\"SSP1\",$AH20=TRUE,SUM(SUM(SUM(SUM($I20,$J20)*SUM($AI20*FctrChngDts!$B$13))*$AG20),$AU20)>$AE20),$AE20,IF(AND($Z20=\"Winter\",$AK20=\"SSP1\",$AH20=TRUE,SUM(SUM(SUM(SUM($I20,$J20)*SUM($AI20*FctrChngDts!$B$13))*$AG20),$AU20)<=$AE20),SUM(SUM(SUM(SUM($I20,$J20)*SUM($AI20*FctrChngDts!$B$13))*$AG20),$AU20),IF(AND($Z20=\"Summer\",$AK20=\"SSP1\",$AH20=TRUE,SUM(SUM(SUM(SUM($I20,$J20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AR20:$AT20)),$AU20)>$AE20),$AE20,IF(AND($Z20=\"Summer\",$AK20=\"SSP1\",$AH20=TRUE,SUM(SUM(SUM(SUM($I20,$J20)*SUM($AI20*FctrChngDts!$B$13))- SUM($AR20:$AT20)),$AU20)<=$AE20),SUM(SUM(SUM(SUM($I20,$J20)*SUM($AI20*FctrChngDts!$B$13))- SUM($AR20:$AT20)),$AU20),IF(AND($AK20=\"FWP1P2\",$AH20=TRUE,SUM(SUM(SUM(SUM($J20,$L20)*SUM($AI20*FctrChngDts!$B$13))*$AG20),$AU20)>$AE20),$AE20,IF(AND($AK20=\"FWP1P2\",$AH20=TRUE,SUM(SUM(SUM(SUM($J20,$L20)*SUM($AI20*FctrChngDts!$B$13))*$AG20),$AU20)<=$AE20),SUM(SUM(SUM(SUM($J20,$L20)*SUM($AI20*FctrChngDts!$B$13))*$AG20),$AU20),IF(AND($Z20=\"Winter\",$AK20=\"SSP1P2\",$AH20=TRUE,SUM(SUM(SUM(SUM($I20,$K20,$J20,$L20)*SUM($AI20*FctrChngDts!$B$13))*$AG20),$AU20)>$AE20),$AE20,IF(AND($Z20=\"Winter\",$AK20=\"SSP1P2\",$AH20=TRUE,SUM(SUM(SUM(SUM($I20,$K20,$J20,$L20)*SUM($AI20*FctrChngDts!$B$13))*$AG20),$AU20)<=$AE20),SUM(SUM(SUM(SUM($I20,$K20,$J20,$L20)*SUM($AI20*FctrChngDts!$B$13))*$AG20),$AU20),IF(AND($Z20=\"Summer\",$AK20=\"SSP1P2\",$AH20=TRUE,SUM(SUM(SUM(SUM($I20,$K20,$J20,$L20)*SUM($AI20*FctrChngDts!$B$13))- SUM($AR20:$AT20)),$AU20)>$AE20),$AE20,IF(AND($Z20=\"Summer\",$AK20=\"SSP1P2\",$AH20=TRUE,SUM(SUM(SUM(SUM($I20,$K20,$J20,$L20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AR20:$AT20)),$AU20)<=$AE20),SUM(SUM(SUM(SUM($I20,$K20,$J20,$L20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AR20:$AT20)),$AU20),IF(AND($AK20=\"FWP2\",$AH20=TRUE,SUM(SUM(SUM($AI20*FctrChngDts!$B$13)*$L20),$AU20)>$AE20),$AE20,IF(AND($AK20=\"FWP2\",$AH20=TRUE,SUM(SUM(SUM($AI20*FctrChngDts!$B$13)*$L20),$AU20)<=$AE20),SUM(SUM(SUM($AI20*FctrChngDts!$B$13)*$L20),$AU20),IF(AND($Z20=\"Winter\",$AK20=\"SSP2\",$AH20=TRUE,SUM(SUM(SUM(SUM($K20,$L20)*SUM($AI20*FctrChngDts!$B$13))*$AG20),$AU20)>$AE20),$AE20,IF(AND($Z20=\"Winter\",$AK20=\"SSP2\",$AH20=TRUE,SUM(SUM(SUM(SUM($K20,$L20)*SUM($AI20*FctrChngDts!$B$13))*$AG20),$AU20)<=$AE20),SUM(SUM(SUM(SUM($K20,$L20)*SUM($AI20*FctrChngDts!$B$13))*$AG20),$AU20),IF(AND($Z20=\"Summer\",$AK20=\"SSP2\",$AH20=TRUE,SUM(SUM(SUM(SUM($K20,$L20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AR20:$AT20)),$AU20)>$AE20),$AE20,IF(AND($Z20=\"Summer\",$AK20=\"SSP2\",$AH20=TRUE,SUM(SUM(SUM(SUM($K20,$L20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AR20:$AT20)),$AU20)<=$AE20),SUM(SUM(SUM(SUM($K20,$L20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AR20:$AT20)),$AU20),IF(AND($AK20=\"FWP2P3\",$AH20=TRUE,SUM(SUM(SUM(SUM($L20,$N20)*SUM($AI20*FctrChngDts!$B$13))*$AG20),$AU20)>$AE20),$AE20,IF(AND($AK20=\"FWP2P3\",$AH20=TRUE,SUM(SUM(SUM(SUM($L20,$N20)*SUM($AI20*FctrChngDts!$B$13))*$AG20),$AU20)<=$AE20),SUM(SUM(SUM(SUM($L20,$N20)*SUM($AI20*FctrChngDts!$B$13))*$AG20),$AU20),IF(AND($Z20=\"Winter\",$AK20=\"SSP2P3\",$AH20=TRUE,SUM(SUM(SUM(SUM($K20,$L20,$M20,$N20)*SUM($AI20*FctrChngDts!$B$13))*$AG20),$AU20)>$AE20),$AE20,IF(AND($Z20=\"Winter\",$AK20=\"SSP2P3\",$AH20=TRUE,SUM(SUM(SUM(SUM($K20,$L20,$M20,$N20)*SUM($AI20*FctrChngDts!$B$13))*$AG20),$AU20)<=$AE20),SUM(SUM(SUM(SUM($K20,$L20,$M20,$N20)*SUM($AI20*FctrChngDts!$B$13))*$AG20),$AU20),IF(AND($Z20=\"Summer\",$AK20=\"SSP2P3\",$AH20=TRUE,SUM(SUM(SUM(SUM($K20,$L20,$M20,$N20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AR20:$AT20)),$AU20)>$AE20),$AE20,IF(AND($Z20=\"Summer\",$AK20=\"SSP2P3\",$AH20=TRUE,SUM(SUM(SUM(SUM($K20,$L20,$M20,$N20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AR20:$AT20)),$AU20)<=$AE20),SUM(SUM(SUM(SUM($K20,$L20,$M20,$N20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AR20:$AT20)),$AU20),IF(AND($AK20=\"FWP3\",$AH20=TRUE,SUM(SUM(SUM($AI20*FctrChngDts!$B$13)*$N20),$AU20)>$AE20),$AE20,IF(AND($AK20=\"FWP3\",$AH20=TRUE,SUM(SUM(SUM($AI20*FctrChngDts!$B$13)*$N20),$AU20)<=$AE20),SUM(SUM(SUM($AI20*FctrChngDts!$B$13)*$N20),$AU20),IF(AND($Z20=\"Winter\",$AK20=\"SSP3\",$AH20=TRUE,SUM(SUM(SUM(SUM($M20,$N20)*SUM($AI20*FctrChngDts!$B$13))*$AG20),$AU20)>$AE20),$AE20,IF(AND($Z20=\"Winter\",$AK20=\"SSP3\",$AH20=TRUE,SUM(SUM(SUM(SUM($M20,$N20)*SUM($AI20*FctrChngDts!$B$13))*$AG20),$AU20)<=$AE20),SUM(SUM(SUM(SUM($M20,$N20)*SUM($AI20*FctrChngDts!$B$13))*$AG20),$AU20),IF(AND($Z20=\"Summer\",$AK20=\"SSP3\",$AH20=TRUE,SUM(SUM(SUM(SUM($M20,$N20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AR20:$AT20)),$AU20)>$AE20),$AE20,IF(AND($Z20=\"Summer\",$AK20=\"SSP3\",$AH20=TRUE,SUM(SUM(SUM(SUM($M20,$N20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AR20:$AT20)),$AU20)<=$AE20),SUM(SUM(SUM(SUM($M20,$N20)*SUM($AI20*FctrChngDts!$B$13))-SUM($AR20:$AT20)),$AU20),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I20>0,$AH20=FALSE),SUM($AR20*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I20>0,$AH20=TRUE),SUM($AX20*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I20>0,$AH20=FALSE),SUM($AS20*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I20>0,$AH20=TRUE),SUM($AY20*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I20>0,$AH20=FALSE),SUM($AT20*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I20>0,$AH20=TRUE),SUM($AZ20*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J20>0,$AH20=FALSE),SUM($AU20*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J20>0,$AH20=TRUE),SUM($BA20*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J20>0,$AH20=FALSE),SUM($AV20*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J20>0,$AH20=TRUE),SUM($BB20*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J20>0,$AH20=FALSE),SUM($AW20*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J20>0,$AH20=TRUE),SUM($BC20*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K20>0,$AH20=FALSE),SUM($AR20*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K20>0,$AH20=TRUE),SUM($AX20*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K20>0,$AH20=FALSE),SUM($AS20*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K20>0,$AH20=TRUE),SUM($AY20*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K20>0,$AH20=FALSE),SUM($AT20*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K20>0,$AH20=TRUE),SUM($AZ20*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L20>0,$AH20=FALSE),SUM($AU20*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L20>0,$AH20=TRUE),SUM($BA20*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L20>0,$AH20=FALSE),SUM($AV20*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L20>0,$AH20=TRUE),SUM($BB20*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L20>0,$AH20=FALSE),SUM($AW20*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L20>0,$AH20=TRUE),SUM($BC20*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M20>0,$AH20=FALSE),SUM($AR20*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M20>0,$AH20=TRUE),SUM($AX20*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M20>0,$AH20=FALSE),SUM($AS20*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M20>0,$AH20=TRUE),SUM($AY20*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M20>0,$AH20=FALSE),SUM($AT20*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M20>0,$AH20=TRUE),SUM($AZ20*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N20>0,$AH20=FALSE),SUM($AU20*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N20>0,$AH20=TRUE),SUM($BA20*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N20>0,$AH20=FALSE),SUM($AV20*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N20>0,$AH20=TRUE),SUM($BB20*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N20>0,$AH20=FALSE),SUM($AW20*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N20>0,$AH20=TRUE),SUM($BC20*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I20=0,0,IF(AND($I20>0,$K20>0,$AH20=FALSE),SUM($AR20/$P20*$I20),IF(AND($I20>0,$K20=0,$AH20=FALSE),$AR20,IF(AND($I20>0,$K20>0,$AH20=TRUE),ROUND(MIN($HU20,SUM(SUM($I20,$K20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA20,SUM(SUM($I20,$K20)*(FctrChngDts!$B$13)*$AI20)*$IA20)),0),IF(AND($I20>0,$K20=0,$AH20=TRUE),$AX20))))),0)","v":0},{"$f":"ROUND(IF($I20=0,0,IF(AND($I20>0,$K20>0,$AH20=FALSE),SUM($AS20/$P20*$I20),IF(AND($I20>0,$K20=0,$AH20=FALSE),$AS20,IF(AND($I20>0,$K20>0,$AH20=TRUE),ROUND(MIN(SUM($HU20-$BW20),SUM(SUM($I20,$K20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA20)*3),0),IF(AND($I20>0,$K20=0,$AH20=TRUE),$AY20))))),0)","v":0},0,{"$f":"IF($J20=0,0,IF(AND($J20>0,$L20=0,$N20=0,$AH20=FALSE,$AJ20=FALSE),ROUND(MIN($HX20,SUM($AU20,$BA20)),0),IF(AND($J20>0,$L20=0,$N20=0,$AH20=TRUE,$AJ20=FALSE),ROUND(MIN($HX20,SUM($AU20,SUM($J20*$AI20*FctrChngDts!$B$13))),0),IF(AND($J20>0,$L20>0,$N20=0,$AH20=FALSE,$AJ20=FALSE),ROUND(MIN($HX20,SUM(SUM($J20,$L20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA20,SUM(SUM($J20,$L20)*(FctrChngDts!$B$13)*$AI20)*$IA20)),0),IF(AND($J20>0,$L20>0,$N20=0,$AH20=TRUE,$AJ20=FALSE),ROUND(MIN($HX20,SUM(SUM(SUM(SUM($J20,$L20)*FctrChngDts!$C$11*$IA20),SUM(SUM($J20,$L20)*SUM(FctrChngDts!$B$13*$AI20)*$IA20)))),0),IF(AND($J20>0,$L20=0,$N20=0,$AH20=FALSE,$AJ20=TRUE),ROUND(MIN($HX20,SUM($AU20,$BA20)),0),IF(AND($J20>0,$L20=0,$N20=0,$AH20=TRUE,$AJ20=TRUE),ROUND(MIN($HX20,SUM($AU20,SUM($J20*$AI20*FctrChngDts!$B$13))),0),IF(AND($J20>0,$L20>0,$N20=0,$AH20=FALSE,$AJ20=TRUE),ROUND(MIN($HX20,SUM(SUM($J20,$L20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA20,SUM(SUM($J20,$L20)*(FctrChngDts!$B$13)*$AI20)*$IA20)),0),IF(AND($J20>0,$L20>0,$N20=0,$AH20=TRUE,$AJ20=TRUE),ROUND(MIN($HX20,SUM(SUM(SUM(SUM($J20,$L20)*FctrChngDts!$C$12*$IA20),SUM(SUM($J20,$L20)*SUM(FctrChngDts!$B$13*$AI20)*$IA20)))),0))))))))))","v":0},{"$f":"IF($J20=0,0,IF(AND($J20>0,$L20=0,$N20=0,$AH20=FALSE,$AJ20=FALSE),ROUND(MIN(SUM($HX20-$BZ20),SUM($AU20*3)),0),IF(AND($J20>0,$L20=0,$N20=0,$AH20=TRUE,$AJ20=FALSE),ROUND(MIN(SUM($HX20-$BZ20),SUM(SUM($J20,$L20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA20)*3),0),IF(AND($J20>0,$L20>0,$N20=0,$AH20=FALSE,$AJ20=FALSE),ROUND(MIN(SUM($HX20-$BZ20),SUM(SUM($J20,$L20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA20)*3),0),IF(AND($J20>0,$L20>0,$N20=0,$AH20=TRUE,$AJ20=FALSE),ROUND(MIN(SUM($HX20-$BZ20),SUM(SUM($J20,$L20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA20)*3),0),IF(AND($J20>0,$L20=0,$N20=0,$AH20=FALSE,$AJ20=TRUE),ROUND(MIN(SUM($HX20-$BZ20),SUM($AU20*3)),0),IF(AND($J20>0,$L20=0,$N20=0,$AH20=TRUE,$AJ20=TRUE),ROUND(MIN(SUM($HX20-$BZ20),SUM(SUM($J20,$L20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA20)*3),0),IF(AND($J20>0,$L20>0,$N20=0,$AH20=FALSE,$AJ20=TRUE),ROUND(MIN(SUM($HX20-$BZ20),SUM(SUM($J20,$L20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA20)*3),0),IF(AND($J20>0,$L20>0,$N20=0,$AH20=TRUE,$AJ20=TRUE),ROUND(MIN(SUM($HX20-$BZ20),SUM(SUM($J20,$L20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA20)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K20=0,0,IF(AND($I20>0,$K20>0,$M20=0,$AH20=FALSE),SUM($AR20-$BW20),IF(AND($I20=0,$K20>0,$M20>0,$AH20=FALSE),SUM($AR20/$P20*$K20),IF(AND($I20=0,$K20>0,$M20=0,$AH20=FALSE),$AR20,IF($K20=0,0,IF(AND($I20>0,$K20>0,$M20=0,$AH20=TRUE),ROUND(MIN($HV20,SUM(SUM($I20,$K20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB20,SUM(SUM($I20,$K20)*(FctrChngDts!$B$13)*$AI20)*$IB20)),0),IF(AND($I20=0,$K20>0,$M20>0,$AH20=TRUE),ROUND(MIN($HV20,SUM(SUM($I20,$K20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB20,SUM(SUM($I20,$K20)*(FctrChngDts!$B$13)*$AI20)*$IB20)),0),IF(AND($I20=0,$K20>0,$M20=0,$AH20=TRUE),$AX20)))))))),0)","v":0},{"$f":"ROUND(IF($K20=0,0,IF(AND($I20>0,$K20>0,$M20=0,$AH20=FALSE),SUM($AS20-$BX20),IF(AND($I20=0,$K20>0,$M20>0,$AH20=FALSE),SUM($AS20/$P20*$K20),IF(AND($I20=0,$K20>0,$M20=0,$AH20=FALSE),$AS20,IF($K20=0,0,IF(AND($I20>0,$K20>0,$M20=0,$AH20=TRUE),ROUND(MIN(SUM($HV20-$BW20),SUM(SUM($I20,$K20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB20)*3),0),IF(AND($I20=0,$K20>0,$M20>0,$AH20=TRUE),ROUND(MIN(SUM($HV20-$BW20),SUM(SUM($I20,$K20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB20)*3),0),IF(AND($I20=0,$K20>0,$M20=0,$AH20=TRUE),$AY20)))))))),0)","v":0},0,{"$f":"IF($L20=0,0,IF(AND($J20>0,$L20>0,$N20=0,$AH20=FALSE,$AJ20=FALSE),ROUND(MIN($HY20,SUM(SUM($J20,$L20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB20,SUM(SUM($J20,$L20)*(FctrChngDts!$B$13)*$AI20)*$IB20)),0),IF(AND($J20>0,$L20>0,$N20=0,$AH20=TRUE,$AJ20=FALSE),ROUND(MIN($HY20,SUM(SUM(SUM(SUM($J20,$L20)*FctrChngDts!$C$11*$IB20),SUM(SUM($J20,$L20)*SUM(FctrChngDts!$B$13*$AI20)*$IB20)))),0),IF(AND($J20=0,$L20>0,$N20=0,$AH20=FALSE,$AJ20=FALSE),ROUND(MIN($HY20,SUM($L20*FctrChngDts!$C$11)),0),IF(AND($J20=0,$L20>0,$N20=0,$AH20=TRUE,$AJ20=FALSE),ROUND(MIN($HY20,SUM(SUM(SUM(SUM($J20,$L20)*FctrChngDts!$C$11*$IB20),SUM(SUM($J20,$L20)*SUM(FctrChngDts!$B$13*$AI20)*$IB20)))),0),IF(AND($J20>0,$L20>0,$N20=0,$AH20=FALSE,$AJ20=TRUE),ROUND(MIN($HY20,SUM(SUM($J20,$L20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB20,SUM(SUM($J20,$L20)*(FctrChngDts!$B$13)*$AI20)*$IB20)),0),IF(AND($J20>0,$L20>0,$N20=0,$AH20=TRUE,$AJ20=TRUE),ROUND(MIN($HY20,SUM(SUM(SUM(SUM($J20,$L20)*FctrChngDts!$C$12*$IB20),SUM(SUM($J20,$L20)*SUM(FctrChngDts!$B$13*$AI20)*$IB20)))),0),IF(AND($J20=0,$L20>0,$N20=0,$AH20=FALSE,$AJ20=TRUE),ROUND(MIN($HY20,SUM($L20*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J20=0,$L20>0,$N20=0,$AH20=TRUE,$AJ20=TRUE),ROUND(MIN($HY20,SUM(SUM(SUM(SUM($J20,$L20)*FctrChngDts!$C$12*$IB20),SUM(SUM($J20,$L20)*SUM(FctrChngDts!$B$13*$AI20)*$IB20)))),0))))))))))","v":0},{"$f":"IF($L20=0,0,IF(AND($J20>0,$L20>0,$N20=0,$AH20=FALSE,$AJ20=FALSE),ROUND(MIN(SUM($HY20-$CF20),SUM(SUM($J20,$L20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB20)*3),0),IF(AND($J20>0,$L20>0,$N20=0,$AH20=TRUE,$AJ20=FALSE),ROUND(MIN(SUM($HY20-$CF20),SUM(SUM($J20,$L20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB20)*3),0),IF(AND($J20=0,$L20>0,$N20=0,$AH20=FALSE,$AJ20=FALSE),ROUND(MIN(SUM($HY20-$CF20),SUM($AU20*3)),0),IF(AND($J20=0,$L20>0,$N20=0,$AH20=TRUE,$AJ20=FALSE),ROUND(MIN(SUM($HY20-$CF20),SUM(SUM($J20,$L20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB20)*3),0),IF(AND($J20>0,$L20>0,$N20=0,$AH20=FALSE,$AJ20=TRUE),ROUND(MIN(SUM($HY20-$CF20),SUM(SUM($J20,$L20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB20)*3),0),IF(AND($J20>0,$L20>0,$N20=0,$AH20=TRUE,$AJ20=TRUE),ROUND(MIN(SUM($HY20-$CF20),SUM(SUM($J20,$L20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB20)*3),0),IF(AND($J20=0,$L20>0,$N20=0,$AH20=FALSE,$AJ20=TRUE),ROUND(MIN(SUM($HY20-$CF20),SUM($AU20*3)),0),IF(AND($J20=0,$L20>0,$N20=0,$AH20=TRUE,$AJ20=TRUE),ROUND(MIN(SUM($HY20-$CF20),SUM(SUM($J20,$L20)*IF($AJ20=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB20)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S20>0,Account!$AG$2=TRUE,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH20=FALSE),SUM(Usage!$BW20:$CB20)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V20>0,Account!$AG$2=TRUE,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH20=FALSE),SUM(Usage!$CC20:$CH20)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y20>0,Account!$AG$2=TRUE,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH20=FALSE),SUM(Usage!$CI20:$CN20)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH20=TRUE,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S20),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S20)),2)","v":0},{"$f":"ROUND(IF(OR($AH20=TRUE,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V20),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V20)),2)","v":0},{"$f":"IF(OR($AH20=TRUE,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y20),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y20))","v":0},{"$f":"ROUND(IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW20),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW20)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX20),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX20)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY20),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY20)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ20),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ20)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA20),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA20)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB20),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB20)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S20),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC20),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC20)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD20),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD20)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE20),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE20)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF20),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF20)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG20),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG20)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH20),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH20)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V20),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI20),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI20))","v":0},{"$f":"IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ20),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ20))","v":0},{"$f":"IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK20),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK20))","v":0},{"$f":"IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL20),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL20))","v":0},{"$f":"IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM20),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM20))","v":0},{"$f":"IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN20),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN20))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y20)","v":0},0,0,0,0,{"$f":"IF($DW20>IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV20*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV20*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW20-IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV20*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV20*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV20<$DW20,SUM($DW20-$DV20),0))","v":0},{"$f":"IF(OR(AND($D20<=FctrChngDts!$B$14,Usage!$E20>FctrChngDts!$B$14),AND(Usage!$D20<=FctrChngDts!$C$14,Usage!$E20>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW20),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX20),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY20),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ20),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA20),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB20),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC20),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD20),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE20),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF20),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG20),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH20),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI20)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ20)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK20)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL20)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM20)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN20)","v":0},0,{"$f":"IF(AND($S20>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E20<>\"D-CARE\",Tenant!$F20=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET20=TRUE,$S20>0,$V20=0),SUM(SUM($BW20:$CB20)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET20=TRUE,$S20>0,$V20>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW20:$CB20)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET20=TRUE,$S20>0,$V20>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW20:$CB20)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S20>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S20>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S20>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV20=TRUE,$S20>0,$V20=0),SUM(SUM($BW20:$CB20)*'CRS1'!$P$2),IF(AND($EV20=TRUE,$S20>0,$V20>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW20:$CB20)*'CRS1'!$P$2),IF(AND($EV20=TRUE,$S20>0,$V20>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW20:$CB20)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S20>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX20=TRUE,$S20>0,$V20=0),SUM(SUM($BW20:$CB20)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX20=TRUE,$S20>0,$V20>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW20:$CB20)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX20=TRUE,$S20>0,$V20>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW20:$CB20)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S20>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ20=TRUE,$S20>0),SUM(SUM($BW20:$CB20)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V20>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E20<>\"D-CARE\",Tenant!$F20=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB20=TRUE,$S20>0,$V20>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC20:$CH20)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB20=TRUE,$S20>0,$V20>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC20:$CH20)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB20=TRUE,$V20>0,$Y20>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC20:$CH20)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB20=TRUE,$V20>0,$Y20>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC20:$CH20)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB20=TRUE,$S20=0,$V20>0,$Y20=0),SUM(SUM($CC20:$CH20)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V20>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V20>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V20>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD20=TRUE,$S20>0,$V20>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC20:$CH20)*'CRS2'!$P$2),IF(AND($FD20=TRUE,$S20>0,$V20>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC20:$CH20)*'CRS2'!$P$2),IF(AND($FD20=TRUE,$V20>0,$Y20>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC20:$CH20)*'CRS2'!$P$2),IF(AND($FD20=TRUE,$V20>0,$Y20>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC20:$CH20)*'CRS2'!$P$2),IF(AND($FD20=TRUE,$S20=0,$V20>0,$Y20=0),SUM(SUM($CC20:$CH20)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V20>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF20=TRUE,$S20>0,$V20>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC20:$CH20)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF20=TRUE,$S20>0,$V20>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC20:$CH20)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF20=TRUE,$V20>0,$Y20>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC20:$CH20)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF20=TRUE,$V20>0,$Y20>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC20:$CH20)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF20=TRUE,$S20=0,$V20>0,$Y20=0),SUM(SUM($CC20:$CH20)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V20>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH20=TRUE,$V20>0),SUM(SUM($CC20:$CH20)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y20>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E20<>\"D-CARE\",Tenant!$F20=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ20=TRUE,$V20=0,$Y20>0),SUM(SUM($CI20:$CN20)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ20=TRUE,$V20>0,$Y20>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI20:$CN20)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ20=TRUE,$V20>0,$Y20>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI20:$CN20)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y20>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y20>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y20>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL20=TRUE,$V20=0,$Y20>0),SUM(SUM($CI20:$CN20)*'CRS3'!$P$2),IF(AND($FL20=TRUE,$V20>0,$Y20>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI20:$CN20)*'CRS3'!$P$2),IF(AND($FL20=TRUE,$V20>0,$Y20>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI20:$CN20)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y20>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN20=TRUE,$V20=0,$Y20>0),SUM(SUM($CI20:$CN20)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN20=TRUE,$V20>0,$Y20>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI20:$CN20)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN20=TRUE,$V20>0,$Y20>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI20:$CN20)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y20>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP20=TRUE,$Y20>0),SUM(SUM($CI20:$CN20)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR20:$FT20))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO20:$CQ20,$FR20:$FT20))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA20:$EF20)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG20:$EL20)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM20:$ER20)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV20,$CO20:$CQ20,$EA20:$ER20)/$P20)*$S20*FctrChngDts!$B$15),SUM(SUM(SUM($DV20,$CO20:$CQ20,$FR20:$FT20)/$P20)*$S20*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV20,$CO20:$CQ20,$EA20:$ER20)/$P20)*$V20*FctrChngDts!$B$15),SUM(SUM(SUM($DV20,$CO20:$CQ20,$FR20:$FT20)/$P20)*$V20*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV20,$CO20:$CQ20,$EA20:$ER20)/$P20)*$Y20*FctrChngDts!$B$15),SUM(SUM(SUM($DV20,$CO20:$CQ20,$FR20:$FT20)/$P20)*$Y20*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA20*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI20*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ20*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ20,$FU20,$GF20,$GZ20:$HE20),IF(Account!$Q$2=TRUE,SUM($DZ20,$FV20,$GF20,$GZ20:$HE20),SUM($DZ20,$ES20,$FU20:$FV20,$GF20,$GZ20:$HE20)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E20),Usage!$P20,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D20,FctrChngDts!$C$17<=Usage!$E20),SUM(FctrChngDts!$C$17-Usage!$D20),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E20),Usage!$P20,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D20,FctrChngDts!$C$19<=Usage!$E20),SUM(FctrChngDts!$C$19-Usage!$D20),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK20*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK20*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL20*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL20*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D20))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A20,Tenant!$A:$J,8,FALSE)=TRUE,$GG20<0),0,SUM(SUM(SUM($GG20/$P20*$GP20)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A20,Tenant!$A:$J,8,FALSE)=TRUE,$GG20<0),0,SUM(SUM(SUM($GG20/$P20*$GQ20)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D20))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A20,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV20*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A20,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW20*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU20:$DA20,$EU20,$EA20:$EF20,$FA20)-SUM(SUM($BW20:$CB20)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD20:$DJ20,$FC20,$EG20:$EL20,$FI20)-SUM(SUM($CC20:$CH20)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM20:$DS20,$FK20,$EM20:$ER20,$FQ20)-SUM(SUM($CI20:$CN20)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO20,$CU20:$DA20,$EU20,$EW20,$EY20,$EA20:$EF20,$FA20,$CP20,$DD20:$DJ20,$FC20,$FE20,$FG20,$EG20:$EL20,$FI20)/$P20*$S20)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO20,$CU20:$DA20,$EU20,$EW20,$EY20,$EA20:$EF20,$FA20,$CP20,$DD20:$DJ20,$FC20,$FE20,$FG20,$EG20:$EL20,$FI20)/$P20*$V20)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ20,$DM20:$DS20,$FK20,$FM20,$FO20,$EM20:$ER20,$FQ20)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D20,BslnAllctnCrrnt!$A$1<=$E20),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK20=\"FSP1\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$Q20,BslnAllctnCrrnt!$A$1<$R20),SUM(BslnAllctnCrrnt!$A$1-$Q20),IF(AND($AK20=\"FSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$Q20,BslnAllctnCrrnt!$A$1<$R20),SUM(BslnAllctnCrrnt!$A$1-$Q20),IF(AND($AK20=\"FSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),$I20,IF(AND($AK20=\"SSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$Q20,BslnAllctnCrrnt!$A$1<$R20),SUM(BslnAllctnCrrnt!$A$1-$Q20),IF(AND($AK20=\"SSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),$I20,0)))))","v":0},{"$f":"IF(AND($AK20=\"FSP1\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$Q20,BslnAllctnCrrnt!$A$1<$R20),SUM($I20-$HG20),IF(AND($AK20=\"FSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$Q20,BslnAllctnCrrnt!$A$1<$R20),SUM($I20-$HG20),IF(AND($AK20=\"FSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM($I20-$HG20),IF(AND($AK20=\"SSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$Q20,BslnAllctnCrrnt!$A$1<$R20),SUM($I20-$HG20),IF(AND($AK20=\"SSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM($I20-$HG20),0)))))","v":0},{"$f":"IF(AND($AK20=\"SSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$Q20,BslnAllctnCrrnt!$A$1<$R20),0,IF(AND(FctrChngDts!$A$2>=$D20,FctrChngDts!$B$2<$E20),IF(AND($AK20=\"SSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM(BslnAllctnCrrnt!$A$1-$T20),0),IF(AND($AK20=\"FSP2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM(BslnAllctnCrrnt!$A$1-$T20),IF(AND($AK20=\"FSP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM(BslnAllctnCrrnt!$A$1-$T20),IF(AND($AK20=\"FSP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$W20,BslnAllctnCrrnt!$A$1<$X20),$K20,IF(AND($AK20=\"FSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$Q20,BslnAllctnCrrnt!$A$1<$R20),0,IF(AND($AK20=\"FSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM(BslnAllctnCrrnt!$A$1-$T20),IF(AND($AK20=\"SSP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM(BslnAllctnCrrnt!$A$1-$T20),IF(AND($AK20=\"SSP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$W20,BslnAllctnCrrnt!$A$1<$X20),$K20,0)))))))))","v":0},{"$f":"IF(AND($AK20=\"SSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$Q20,BslnAllctnCrrnt!$A$1<$R20),SUM($K20-$HI20),IF(AND($AK20=\"SSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM($K20-$HI20),IF(AND($AK20=\"FSP2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM($K20-$HI20),IF(AND($AK20=\"FSP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM($K20-$HI20),IF(AND($AK20=\"FSP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$W20,BslnAllctnCrrnt!$A$1<$X20),SUM($K20-$HI20),IF(AND($AK20=\"FSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$Q20,BslnAllctnCrrnt!$A$1<$R20),SUM($K20-$HI20),IF(AND($AK20=\"FSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM($K20-$HI20),IF(AND($AK20=\"SSP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM($K20-$HI20),IF(AND($AK20=\"SSP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$W20,BslnAllctnCrrnt!$A$1<$X20),SUM($K20-$HI20),0)))))))))","v":0},{"$f":"IF(AND($AK20=\"FSP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),0,IF(AND($AK20=\"FSP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$W20,BslnAllctnCrrnt!$A$1<$X20),SUM(BslnAllctnCrrnt!$A$1-$W20),IF(AND($AK20=\"FSP3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$W20,BslnAllctnCrrnt!$A$1<$X20),SUM(BslnAllctnCrrnt!$A$1-$W20),0)))","v":0},{"$f":"IF(AND($AK20=\"FSP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM($M20-$HK20),IF(AND($AK20=\"FSP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$W20,BslnAllctnCrrnt!$A$1<$X20),SUM($M20-$HK20),IF(AND($AK20=\"FSP3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$W20,BslnAllctnCrrnt!$A$1<$X20),SUM($M20-$HK20),0)))","v":0},{"$f":"IF(AND($AK20=\"FWP1\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$Q20,BslnAllctnCrrnt!$A$1<$R20),SUM(BslnAllctnCrrnt!$A$1-$Q20),IF(AND($AK20=\"FWP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$Q20,BslnAllctnCrrnt!$A$1<$R20),SUM(BslnAllctnCrrnt!$A$1-$Q20),IF(AND($AK20=\"FWP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),$J20,IF(AND(FctrChngDts!$A$2>=$D20,FctrChngDts!$B$2<$E20),IF(AND($AK20=\"SSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$Q20,BslnAllctnCrrnt!$A$1<$R20),SUM(BslnAllctnCrrnt!$A$1-$Q20),0),IF(AND($AK20=\"SSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),$J20,0)))))","v":0},{"$f":"IF(AND($AK20=\"FWP1\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$Q20,BslnAllctnCrrnt!$A$1<$R20),SUM($J20-$HM20),IF(AND($AK20=\"FWP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$Q20,BslnAllctnCrrnt!$A$1<$R20),SUM($J20-$HM20),IF(AND($AK20=\"FWP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM($J20-$HM20),IF(AND($AK20=\"SSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$Q20,BslnAllctnCrrnt!$A$1<$R20),SUM($J20-$HM20),IF(AND($AK20=\"SSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM($J20-$HM20),0)))))","v":0},{"$f":"IF(AND($AK20=\"FWP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$Q20,BslnAllctnCrrnt!$A$1<$R20),0,IF(AND($AK20=\"FWP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM(BslnAllctnCrrnt!$A$1-$T20),IF(AND($AK20=\"FWP2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM(BslnAllctnCrrnt!$A$1-$T20),IF(AND($AK20=\"FWP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM(BslnAllctnCrrnt!$A$1-$T20),IF(AND($AK20=\"FWP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$W20,BslnAllctnCrrnt!$A$1<$X20),$L20,IF(AND($AK20=\"SSP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM(BslnAllctnCrrnt!$A$1-$T20),IF(AND($AK20=\"SSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$Q20,BslnAllctnCrrnt!$A$1<$R20),0,IF(AND($AK20=\"SSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM(BslnAllctnCrrnt!$A$1-$T20),0))))))))","v":0},{"$f":"IF(AND($AK20=\"FWP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$Q20,BslnAllctnCrrnt!$A$1<$R20),SUM($L20-$HO20),IF(AND($AK20=\"FWP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM($L20-$HO20),IF(AND($AK20=\"FWP2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM($L20-$HO20),IF(AND($AK20=\"FWP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM($L20-$HO20),IF(AND($AK20=\"FWP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$W20,BslnAllctnCrrnt!$A$1<$X20),SUM($L20-$HO20),IF(AND($AK20=\"SSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$Q20,BslnAllctnCrrnt!$A$1<$R20),SUM($L20-$HO20),IF(AND($AK20=\"SSP1P2\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM($L20-$HO20),0)))))))","v":0},{"$f":"IF(AND($AK20=\"FWP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),0,IF(AND($AK20=\"FWP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$W20,BslnAllctnCrrnt!$A$1<$X20),SUM(BslnAllctnCrrnt!$A$1-$W20),IF(AND($AK20=\"FWP3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$W20,BslnAllctnCrrnt!$A$1<$X20),SUM(BslnAllctnCrrnt!$A$1-$W20),IF(AND($AK20=\"SSP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),0,IF(AND($AK20=\"SSP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$W20,BslnAllctnCrrnt!$A$1<$X20),SUM(BslnAllctnCrrnt!$A$1-$W20),0)))))","v":0},{"$f":"IF(AND($AK20=\"FWP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM($N20-$HQ20),IF(AND($AK20=\"FWP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$W20,BslnAllctnCrrnt!$A$1<$X20),SUM($N20-$HQ20),IF(AND($AK20=\"FWP3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$W20,BslnAllctnCrrnt!$A$1<$X20),SUM($N20-$HQ20),IF(AND($AK20=\"SSP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$T20,BslnAllctnCrrnt!$A$1<$U20),SUM($N20-$HQ20),IF(AND($AK20=\"SSP2P3\",$HF20=TRUE,BslnAllctnCrrnt!$A$1>=$W20,BslnAllctnCrrnt!$A$1<$X20),SUM($N20-$HQ20),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[20,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G21),0,IF($F21<=$G21,SUM($G21-$F21),IF($F21>$G21,SUM((Account!$L$2-Usage!$F21)+Usage!$G21+1))))","v":0},{"$f":"IF($Q21=0,0,IF($R21=0,0,IF(AND($Q21<FctrChngDts!$A$2,$R21>=FctrChngDts!$A$2),SUM($R21-FctrChngDts!$A$2+1),IF(AND($Q21>=FctrChngDts!$A$2,$R21>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q21),IF(AND($Q21>=FctrChngDts!$A$2,$R21<FctrChngDts!$B$2),SUM($R21-$Q21+1),0)))))","v":0},{"$f":"IF($Q21=0,0,IF($R21=0,0,IF(AND($Q21<FctrChngDts!$A$2,$R21>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q21),IF(AND($Q21<FctrChngDts!$A$2,$R21<FctrChngDts!$A$2),SUM($R21-$Q21+1),IF(AND($Q21>FctrChngDts!$A$2,$R21>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R21+1),0)))))","v":0},{"$f":"IF($T21=0,0,IF($U21=0,0,IF(AND($T21<FctrChngDts!$A$2,$U21>=FctrChngDts!$A$2),SUM($U21-FctrChngDts!$A$2+1),IF(AND($T21>=FctrChngDts!$A$2,$U21<FctrChngDts!$B$2),SUM($U21-$T21+1),IF(AND($T21>=FctrChngDts!$A$2,$U21>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T21)<0),0,IF(AND($T21>=FctrChngDts!$A$2,$U21>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T21),0))))))","v":0},{"$f":"IF($T21=0,0,IF($U21=0,0,IF(AND($T21<FctrChngDts!$A$2,$U21>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T21),IF(AND($T21>=FctrChngDts!$B$2,$U21>=FctrChngDts!$B$2),SUM($U21-$T21+1),IF(AND($T21<FctrChngDts!$A$2,$U21<FctrChngDts!$A$2),SUM($U21-$T21+1),IF(AND($T21>=FctrChngDts!$A$2,$U21>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U21+1),0))))))","v":0},{"$f":"IF($W21=0,0,IF($X21=0,0,IF(AND($W21>=FctrChngDts!$A$2,$X21>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W21)<0),0,IF(AND($W21>=FctrChngDts!$A$2,$X21>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W21),IF(AND($W21>=FctrChngDts!$A$2,$X21<FctrChngDts!$B$2),SUM($X21-$W21+1),IF(AND($W21<FctrChngDts!$A$2,$X21>=FctrChngDts!$A$2),SUM($X21-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W21=0,0,IF($X21=0,0,IF(AND($W21<FctrChngDts!$A$2,$X21<FctrChngDts!$A$2),SUM($X21-$W21+1),IF(AND($W21>=FctrChngDts!$A$2,$X21>=FctrChngDts!$B$2,SUM($X21-FctrChngDts!$B$2+1)<=$Y21),SUM($X21-FctrChngDts!$B$2+1),IF(AND($W21>=FctrChngDts!$A$2,$X21>=FctrChngDts!$B$2),SUM($X21-$W21+1),IF(AND($W21<FctrChngDts!$A$2,$X21>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W21),0))))))","v":0},{"$f":"IF(AND($D21>=FctrChngDts!$C$2,$E21<FctrChngDts!$E$2),\"1\",IF(AND($D21>=FctrChngDts!$E$2,$E21<FctrChngDts!$G$2),\"2\",IF(AND($D21>=FctrChngDts!$G$2,$E21<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D21>=FctrChngDts!$D$2,,IF(AND($D21>=FctrChngDts!$C$2,$D21<=FctrChngDts!$D$2),$D21,IF(AND($D21>=FctrChngDts!$C$2,$D21>=FctrChngDts!$D$2,$E21>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D21>FctrChngDts!$D$2,,IF($D21=FctrChngDts!$D$2,$D21,IF(AND($D21>=FctrChngDts!$C$2,$E21<FctrChngDts!$D$2),$E21,IF(AND($D21>=FctrChngDts!$C$2,$E21>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D21>=FctrChngDts!$D$2,$E21>=FctrChngDts!$D$2,$E21>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E21<FctrChngDts!$D$2,$E21<=FctrChngDts!$D$2),$E21,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D21<FctrChngDts!$E$2,$E21<FctrChngDts!$E$2),,IF($D21>FctrChngDts!$F$2,,IF(AND($D21>=FctrChngDts!$E$2,$D21<=FctrChngDts!$F$2),$D21,IF(AND($D21>=FctrChngDts!$E$2,$D21>=FctrChngDts!$F$2,$E21>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D21>FctrChngDts!$F$2,,IF($E21=FctrChngDts!$F$2,$E21,IF(AND($D21<FctrChngDts!$E$2,$E21<=FctrChngDts!$F$2),$E21,IF(AND($D21>=FctrChngDts!$E$2,$E21<FctrChngDts!$F$2),$E21,IF(AND($D21>=FctrChngDts!$E$2,$E21>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D21>=FctrChngDts!$F$2,$E21>=FctrChngDts!$F$2,$E21>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D21<FctrChngDts!$G$2,$E21<FctrChngDts!$G$2),,IF($D21>FctrChngDts!$H$2,,IF(AND($D21>=FctrChngDts!$G$2,$D21<=FctrChngDts!$H$2),$D21,IF(AND($D21>=FctrChngDts!$G$2,$D21>=FctrChngDts!$H$2,$E21>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D21>FctrChngDts!$H$2,,IF($E21=FctrChngDts!$H$2,$E21,IF(AND($D21<FctrChngDts!$G$2,$E21<=FctrChngDts!$H$2),$E21,IF(AND($D21>=FctrChngDts!$G$2,$E21<FctrChngDts!$H$2),$E21,IF(AND($D21>=FctrChngDts!$G$2,$E21>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D21>=FctrChngDts!$H$2,$E21>=FctrChngDts!$H$2,$E21>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A21,Tenant!$A21:$J320,6,FALSE)","v":0},{"$f":"VLOOKUP($A21,Tenant!$A21:$J320,7,FALSE)","v":0},{"$f":"VLOOKUP($A21,Tenant!$A21:$J320,10,FALSE)","v":0},0,{"$f":"IF(AND($AK21=\"FSP2\",$AJ21=FALSE,$HF21=FALSE),SUM($K21*FctrChngDts!$C$9),IF(AND($AK21=\"FSP2\",$AJ21=TRUE,$HF21=FALSE),SUM($K21*FctrChngDts!$C$10),IF(AND($AK21=\"FSP2P3\",$AJ21=FALSE,$HF21=FALSE),SUM(SUM($K21,$M21)*FctrChngDts!$C$9),IF(AND($AK21=\"FSP2P3\",$AJ21=TRUE,$HF21=FALSE),SUM(SUM($K21,$M21)*FctrChngDts!$C$10),IF(AND($AK21=\"FSP3\",$AJ21=FALSE,$HF21=FALSE),SUM($M21*FctrChngDts!$C$9),IF(AND($AK21=\"FSP3\",$AJ21=TRUE,$HF21=FALSE),SUM($M21*FctrChngDts!$C$10),IF(AND($AK21=\"FSP1\",$AJ21=FALSE,$HF21=FALSE),SUM($I21*FctrChngDts!$C$9),IF(AND($AK21=\"FSP1\",$AJ21=TRUE,$HF21=FALSE),SUM($I21*FctrChngDts!$C$10),IF(AND($AK21=\"FSP1P2\",$AJ21=FALSE,$HF21=FALSE),SUM(SUM($I21,$K21)*FctrChngDts!$C$9),IF(AND($AK21=\"FSP1P2\",$AJ21=TRUE,$HF21=FALSE),SUM(SUM($I21,$K21)*FctrChngDts!$C$10),IF(AND($Z21=\"Summer\",$AK21=\"SSP2P3\",$AJ21=FALSE,$HF21=FALSE),SUM(SUM(SUM(SUM($K21,$M21)*FctrChngDts!$C$9),SUM(SUM($L21,$N21)*FctrChngDts!$C$11))*$AF21),IF(AND($Z21=\"Summer\",$AK21=\"SSP2P3\",$AJ21=TRUE,$HF21=FALSE),SUM(SUM(SUM(SUM($K21,$M21)*FctrChngDts!$C$10),SUM(SUM($L21,$N21)*FctrChngDts!$C$12))*$AF21),IF(AND($Z21=\"Winter\",$AK21=\"SSP2P3\",$AJ21=FALSE,$HF21=FALSE),SUM(SUM(SUM(SUM($K21,$M21)*FctrChngDts!$C$9),SUM(SUM($L21,$N21)*FctrChngDts!$C$11))-$AO21),IF(AND($Z21=\"Winter\",$AK21=\"SSP2P3\",$AJ21=TRUE,$HF21=FALSE),SUM(SUM(SUM(SUM($K21,$M21)*FctrChngDts!$C$10),SUM(SUM($L21,$N21)*FctrChngDts!$C$12))-$AO21),IF(AND($Z21=\"Summer\",$AK21=\"SSP1P2\",$AJ21=FALSE,$HF21=FALSE),SUM(SUM(SUM(SUM($I21,$K21)*FctrChngDts!$C$9),SUM(SUM($J21,$L21)*FctrChngDts!$C$11))*$AF21),IF(AND($Z21=\"Summer\",$AK21=\"SSP1P2\",$AJ21=TRUE,$HF21=FALSE),SUM(SUM(SUM(SUM($I21,$K21)*FctrChngDts!$C$10),SUM(SUM($J21,$L21)*FctrChngDts!$C$12))*$AF21),IF(AND($Z21=\"Winter\",$AK21=\"SSP1P2\",$AJ21=FALSE,$HF21=FALSE),SUM(SUM(SUM(SUM($I21,$K21)*FctrChngDts!$C$9),SUM(SUM($J21,$L21)*FctrChngDts!$C$11))-$AO21),IF(AND($Z21=\"Winter\",$AK21=\"SSP1P2\",$AJ21=TRUE,$HF21=FALSE),SUM(SUM(SUM(SUM($I21,$K21)*FctrChngDts!$C$10),SUM(SUM($J21,$L21)*FctrChngDts!$C$12))-$AO21),IF(AND($AK21=\"FSP2\",$AJ21=FALSE,$HF21=TRUE),SUM(SUM($HI21*FctrChngDts!$B$9),SUM($HJ21*FctrChngDts!$C$9)),IF(AND($AK21=\"FSP2\",$AJ21=TRUE,$HF21=TRUE),SUM(SUM($HI21*FctrChngDts!$B$10),SUM($HJ21*FctrChngDts!$C$10)),IF(AND($AK21=\"FSP2P3\",$AJ21=FALSE,$HF21=TRUE),SUM(SUM(SUM($HI21,$HK21)*FctrChngDts!$B$9),SUM(SUM($HJ21,$HL21)*FctrChngDts!$C$9)),IF(AND($AK21=\"FSP2P3\",$AJ21=TRUE,$HF21=TRUE),SUM(SUM(SUM($HI21,$HK21)*FctrChngDts!$B$10),SUM(SUM($HJ21,$HL21)*FctrChngDts!$C$10)),IF(AND($AK21=\"FSP3\",$AJ21=FALSE,$HF21=TRUE),SUM(SUM($HK21*FctrChngDts!$B$9),SUM($HL21*FctrChngDts!$C$9)),IF(AND($AK21=\"FSP3\",$AJ21=TRUE,$HF21=TRUE),SUM(SUM($HK21*FctrChngDts!$B$10),SUM($HL21*FctrChngDts!$C$10)),IF(AND($AK21=\"FSP1\",$AJ21=FALSE,$HF21=TRUE),SUM(SUM($HG21*FctrChngDts!$B$9),SUM($HH21*FctrChngDts!$C$9)),IF(AND($AK21=\"FSP1\",$AJ21=TRUE,$HF21=TRUE),SUM(SUM($HG21*FctrChngDts!$B$10),SUM($HH21*FctrChngDts!$C$10)),IF(AND($AK21=\"FSP1P2\",$AJ21=FALSE,$HF21=TRUE),SUM(SUM(SUM($HG21,$HI21)*FctrChngDts!$B$9),SUM(SUM($HH21,$HJ21)*FctrChngDts!$C$9)),IF(AND($AK21=\"FSP1P2\",$AJ21=TRUE,$HF21=TRUE),SUM(SUM(SUM($HG21,$HI21)*FctrChngDts!$B$10),SUM(SUM($HG21,$HI21)*FctrChngDts!$C$10)),IF(AND($Z21=\"Summer\",$AK21=\"SSP2P3\",$AJ21=FALSE,$HF21=TRUE),SUM(SUM(SUM(SUM($HI21,$HK21)*FctrChngDts!$B$9),SUM(SUM($HJ21,$HL21)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO21,$HQ21)*FctrChngDts!$B$11),SUM(SUM($HP21,$HR21)*FctrChngDts!$C$11))*$AF21),IF(AND($Z21=\"Summer\",$AK21=\"SSP2P3\",$AJ21=TRUE,$HF21=TRUE),SUM(SUM(SUM(SUM($HI21,$HK21)*FctrChngDts!$B$10),SUM(SUM($HJ21,$HL21)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO21,$HQ21)*FctrChngDts!$B$12),SUM(SUM($HP21,$HR21)*FctrChngDts!$C$12))*$AF21),IF(AND($Z21=\"Winter\",$AK21=\"SSP2P3\",$AJ21=FALSE,$HF21=TRUE),SUM(SUM(SUM(SUM($HI21,$HK21)*FctrChngDts!$B$9),SUM(SUM($HJ21,$HL21)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO21,$HQ21)*FctrChngDts!$B$11),SUM(SUM($HP21,$HR21)*FctrChngDts!$C$11))-$AO21),IF(AND($Z21=\"Winter\",$AK21=\"SSP2P3\",$AJ21=TRUE,$HF21=TRUE),SUM(SUM(SUM(SUM($HI21,$HK21)*FctrChngDts!$B$10),SUM(SUM($HO21,$HQ21)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO21,$HQ21)*FctrChngDts!$B$12),SUM(SUM($HP21,$HR21)*FctrChngDts!$C$12))-$AO21),IF(AND($Z21=\"Summer\",$AK21=\"SSP1P2\",$AJ21=FALSE,$HF21=TRUE),SUM(SUM(SUM(SUM($HG21,$HI21)*FctrChngDts!$B$9),SUM(SUM($HH21,$HJ21)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM21,$HO21)*FctrChngDts!$B$11),SUM(SUM($HN21,$HP21)*FctrChngDts!$C$11))*$AF21),IF(AND($Z21=\"Summer\",$AK21=\"SSP1P2\",$AJ21=TRUE,$HF21=TRUE),SUM(SUM(SUM(SUM($HG21,$HI21)*FctrChngDts!$B$10),SUM(SUM($HH21,$HJ21)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM21,$HO21)*FctrChngDts!$B$12),SUM(SUM($HN21,$HP21)*FctrChngDts!$C$12))*$AF21),IF(AND($Z21=\"Winter\",$AK21=\"SSP1P2\",$AJ21=FALSE,$HF21=TRUE),SUM(SUM(SUM(SUM($HG21,$HI21)*FctrChngDts!$B$9),SUM(SUM($HH21,$HJ21)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM21,$HO21)*FctrChngDts!$B$11),SUM(SUM($HN21,$HP21)*FctrChngDts!$C$11))-$AO21),IF(AND($Z21=\"Winter\",$AK21=\"SSP1P2\",$AJ21=TRUE,$HF21=TRUE),SUM(SUM(SUM(SUM($HG21,$HI21)*FctrChngDts!$B$10),SUM(SUM($HH21,$HJ21)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM21,$HO21)*FctrChngDts!$B$12),SUM(SUM($HN21,$HP21)*FctrChngDts!$C$12))-$AO21),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK21=\"FWP1\",$AJ21=FALSE,$HF21=FALSE),SUM($J21*FctrChngDts!$C$11),IF(AND($AK21=\"FWP1\",$AJ21=TRUE,$HF21=FALSE),SUM($J21*FctrChngDts!$C$12),IF(AND($AK21=\"FWP1P2\",$AJ21=FALSE,$HF21=FALSE),SUM(SUM($J21,$L21)*FctrChngDts!$C$11),IF(AND($AK21=\"FWP1P2\",$AJ21=TRUE,$HF21=FALSE),SUM(SUM($J21,$L21)*FctrChngDts!$C$12),IF(AND($AK21=\"FWP2\",$AJ21=FALSE,$HF21=FALSE),SUM($L21*FctrChngDts!$C$11),IF(AND($AK21=\"FWP2\",$AJ21=TRUE,$HF21=FALSE),SUM($L21*FctrChngDts!$C$12),IF(AND($AK21=\"FWP2P3\",$AJ21=FALSE,$HF21=FALSE),SUM(SUM($L21,$N21)*FctrChngDts!$C$11),IF(AND($AK21=\"FWP2P3\",$AJ21=TRUE,$HF21=FALSE),SUM(SUM($L21,$N21)*FctrChngDts!$C$12),IF(AND($AK21=\"FWP3\",$AJ21=FALSE,$HF21=FALSE),SUM($N21*FctrChngDts!$C$11),IF(AND($AK21=\"FWP3\",$AJ21=TRUE,$HF21=FALSE),SUM($N21*FctrChngDts!$C$12),IF(AND($Z21=\"Winter\",$AK21=\"SSP1P2\",$AJ21=FALSE,$HF21=FALSE),SUM(SUM(SUM($I21,$K21)*FctrChngDts!$C$9),SUM(SUM($J21,$L21)*FctrChngDts!$C$11))*$AG21,IF(AND($Z21=\"Winter\",$AK21=\"SSP1P2\",$AJ21=TRUE,$HF21=FALSE),SUM(SUM(SUM($I21,$K21)*FctrChngDts!$B$10),SUM(SUM($J21,$L21)*FctrChngDts!$B$12))*$AG21,IF(AND($Z21=\"Summer\",$AK21=\"SSP1P2\",$AJ21=FALSE,$HF21=FALSE),SUM(SUM(SUM($I21,$K21)*FctrChngDts!$B$9),SUM(SUM($J21,$L21)*FctrChngDts!$B$11))-$AJ21,IF(AND($Z21=\"Summer\",$AK21=\"SSP1P2\",$AJ21=TRUE,$HF21=FALSE),SUM(SUM(SUM($I21,$K21)*FctrChngDts!$C$10),SUM(SUM($J21,$L21)*FctrChngDts!$C$12))-$AJ21,IF(AND($Z21=\"Winter\",$AK21=\"SSP2P3\",$AJ21=FALSE,$HF21=FALSE),SUM(SUM(SUM($K21,$M21)*FctrChngDts!$C$9),SUM(SUM($L21,$N21)*FctrChngDts!$C$11))*$AG21,IF(AND($Z21=\"Winter\",$AK21=\"SSP2P3\",$AJ21=TRUE,$HF21=FALSE),SUM(SUM(SUM($K21,$M21)*FctrChngDts!$C$10),SUM(SUM($L21,$N21)*FctrChngDts!$C$12))*$AG21,IF(AND($Z21=\"Summer\",$AK21=\"SSP2P3\",$AJ21=FALSE,$HF21=FALSE),SUM(SUM(SUM($K21,$M21)*FctrChngDts!$C$9),SUM(SUM($L21,$N21)*FctrChngDts!$C$11))-$AJ21,IF(AND($Z21=\"Summer\",$AK21=\"SSP2P3\",$AJ21=TRUE,$HF21=FALSE),SUM(SUM(SUM($K21,$M21)*FctrChngDts!$C$10),SUM(SUM($L21,$N21)*FctrChngDts!$C$12))-$AJ21,IF(AND($AK21=\"FWP1\",$AJ21=FALSE,$HF21=TRUE),SUM(SUM($HM21*FctrChngDts!$B$11),SUM($HN21*FctrChngDts!$C$11)),IF(AND($AK21=\"FWP1\",$AJ21=TRUE,$HF21=TRUE),SUM(SUM($HM21*FctrChngDts!$B$12),SUM($HN21*FctrChngDts!$C$12)),IF(AND($AK21=\"FWP1P2\",$AJ21=FALSE,$HF21=TRUE),SUM(SUM(SUM($HM21,$HO21)*FctrChngDts!$B$11),SUM(SUM($HN21,$HP21)*FctrChngDts!$C$11)),IF(AND($AK21=\"FWP1P2\",$AJ21=TRUE,$HF21=TRUE),SUM(SUM(SUM($HM21,$KP21)*FctrChngDts!$C$12),SUM(SUM($HN21,$HP21)*FctrChngDts!$C$12)),IF(AND($AK21=\"FWP2\",$AJ21=FALSE,$HF21=TRUE),SUM(SUM($HO21*FctrChngDts!$B$11),SUM($HO21*FctrChngDts!$C$11)),IF(AND($AK21=\"FWP2\",$AJ21=TRUE,$HF21=TRUE),SUM(SUM($HO21*FctrChngDts!$B$12),SUM($HO21*FctrChngDts!$C$12)),IF(AND($AK21=\"FWP2P3\",$AJ21=FALSE,$HF21=TRUE),SUM(SUM(SUM($HO21,$HQ21)*FctrChngDts!$C$11),SUM(SUM($HP21,$HR21)*FctrChngDts!$C$11)),IF(AND($AK21=\"FWP2P3\",$AJ21=TRUE,$HF21=TRUE),SUM(SUM(SUM($HO21,$HQ21)*FctrChngDts!$C$12),SUM(SUM($HP21,$HR21)*FctrChngDts!$C$12)),IF(AND($AK21=\"FWP3\",$AJ21=FALSE,$HF21=TRUE),SUM(SUM($HQ21*FctrChngDts!$B$11),SUM($HR21*FctrChngDts!$C$11)),IF(AND($AK21=\"FWP3\",$AJ21=TRUE,$HF21=TRUE),SUM(SUM($HQ21*FctrChngDts!$B$12),SUM($HR21*FctrChngDts!$C$12)),IF(AND($Z21=\"Winter\",$AK21=\"SSP1P2\",$AJ21=FALSE,$HF21=TRUE),SUM(SUM(SUM(SUM($HG21,$HI21)*FctrChngDts!$B$9),SUM(SUM($HH21,$HJ21)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM21,$HO21)*FctrChngDts!$B$11),SUM(SUM($HN21,$HP21)*FctrChngDts!$C$11))*$AG21),IF(AND($Z21=\"Winter\",$AK21=\"SSP1P2\",$AJ21=TRUE,$HF21=TRUE),SUM(SUM(SUM(SUM($HG21,$HI21)*FctrChngDts!$B$10), SUM(SUM($HH21,$HJ21)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM21,$HO21)*FctrChngDts!$B$12),SUM(SUM($HN21,$HP21)*FctrChngDts!$C$12))*$AG21),IF(AND($Z21=\"Summer\",$AK21=\"SSP1P2\",$AJ21=FALSE,$HF21=TRUE),SUM(SUM(SUM(SUM($HG21,$HI21)*FctrChngDts!$B$9),SUM(SUM($HH21,$HJ21)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM21,$HO21)*FctrChngDts!$B$11),SUM(SUM($HN21,$HP21)*FctrChngDts!$C$11))-$AJ21),IF(AND($Z21=\"Summer\",$AK21=\"SSP1P2\",$AJ21=TRUE,$HF21=TRUE),SUM(SUM(SUM(SUM($HG21,$HI21)*FctrChngDts!$B$10),SUM(SUM($HH21,$HJ21)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM21,$HO21)*FctrChngDts!$B$12),SUM(SUM($HN21,$HP21)*FctrChngDts!$C$12))-$AJ21),IF(AND($Z21=\"Winter\",$AK21=\"SSP2P3\",$AJ21=FALSE,$HF21=TRUE),SUM(SUM(SUM(SUM($HI21,$HK21)*FctrChngDts!$B$9),SUM(SUM($HJ21,$HL21)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO21,$HQ21)*FctrChngDts!$B$11),SUM(SUM($HP21,$HR21)*FctrChngDts!$C$11))*$AG21),IF(AND($Z21=\"Winter\",$AK21=\"SSP2P3\",$AJ21=TRUE,$HF21=TRUE),SUM(SUM(SUM(SUM($HI21,$HK21)*FctrChngDts!$B$10), SUM(SUM($HJ21,$HL21)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO21,$HQ21)*FctrChngDts!$B$12),SUM(SUM($HP21,$HR21)*FctrChngDts!$C$12))*$AG21),IF(AND($Z21=\"Summer\",$AK21=\"SSP2P3\",$AJ21=FALSE,$HF21=TRUE),SUM(SUM(SUM(SUM($HI21,$HK21)*FctrChngDts!$B$9),SUM(SUM($HJ21,$HL21)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO21,$HQ21)*FctrChngDts!$B$11),SUM(SUM($HP21,$HR21)*FctrChngDts!$C$11))-$AJ21),IF(AND($Z21=\"Summer\",$AK21=\"SSP2P3\",$AJ21=TRUE,$HF21=TRUE),SUM(SUM(SUM(SUM($HI21,$HK21)*FctrChngDts!$B$10), SUM(SUM($HJ21,$HL21)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO21,$HQ21)*FctrChngDts!$B$12),SUM(SUM($HP21,$HR21)*FctrChngDts!$C$12))-$AJ21),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK21=\"FSP1\",$AH21=TRUE,SUM(SUM(SUM($AI21*FctrChngDts!$B$13)*I21),$AR21)>$AD21),$AD21,IF(AND($AK21=\"FSP1\",$AH21=TRUE,SUM(SUM(SUM($AI21*FctrChngDts!$B$13)*$I21),$AR21)<=$AD21),SUM(SUM(SUM($AI21*FctrChngDts!$B$13)*$I21),$AR21),IF(AND($Z21=\"Summer\",$AK21=\"SSP1\",$AH21=TRUE,SUM(SUM(SUM(SUM($I21,$J21)*SUM($AI21*FctrChngDts!$B$13))*$AF21),$AR21)>$AD21),$AD21,IF(AND($Z21=\"Summer\",$AK21=\"SSP1\",$AH21=TRUE,SUM(SUM(SUM(SUM($I21,$J21)*SUM($AI21*FctrChngDts!$B$13))*$AF21),$AR21)<=$AD21),SUM(SUM(SUM(SUM($I21,$J21)*SUM($AI21*FctrChngDts!$B$13))*$AF21),$AR21),IF(AND($Z21=\"Winter\",$AK21=\"SSP1\",$AH21=TRUE,SUM(SUM(SUM(SUM($I21,$J21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AU21:$AW21)),$AR21)>$AD21),$AD21,IF(AND($Z21=\"Winter\",$AK21=\"SSP1\",$AH21=TRUE,SUM(SUM(SUM(SUM($I21,$J21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AU21:$AW21)),$AR21)<=$AD21),SUM(SUM(SUM(SUM($I21,$J21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AU21:$AW21)),$AR21),IF(AND($AK21=\"FSP1P2\",$AH21=TRUE,SUM(SUM(SUM(SUM($I21,$K21)*SUM($AI21*FctrChngDts!$B$13))*$AF21),$AR21)>$AD21),$AD21,IF(AND($AK21=\"FSP1P2\",$AH21=TRUE,SUM(SUM(SUM(SUM($I21,$K21)*SUM($AI21*FctrChngDts!$B$13))*$AF21),$AR21)<=$AD21),SUM(SUM(SUM(SUM($I21,$K21)*SUM($AI21*FctrChngDts!$B$13))*$AF21),$AR21),IF(AND($Z21=\"Summer\",$AK21=\"SSP1P2\",$AH21=TRUE,SUM(SUM(SUM(SUM($I21,$K21,$J21,$L21)*SUM($AI21*FctrChngDts!$B$13))*$AF21),$AR21)>$AD21),$AD21,IF(AND($Z21=\"Summer\",$AK21=\"SSP1P2\",$AH21=TRUE,SUM(SUM(SUM(SUM($I21,$K21,$J21,$L21)*SUM($AI21*FctrChngDts!$B$13))*$AF21),$AR21)<=$AD21),SUM(SUM(SUM(SUM($I21,$K21,$J21,$L21)*SUM($AI21*FctrChngDts!$B$13))*$AF21),$AR21),IF(AND($Z21=\"Winter\",$AK21=\"SSP1P2\",$AH21=TRUE,SUM(SUM(SUM(SUM($I21,$K21,$J21,$L21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AU21:$AW21)),$AR21)>$AD21),$AD21,IF(AND($Z21=\"Winter\",$AK21=\"SSP1P2\",$AH21=TRUE,SUM(SUM(SUM(SUM($I21,$K21,$J21,$L21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AU21:$AW21)),$AR21)<=$AD21),MIN($AD21,SUM($AL21,SUM(SUM(SUM(SUM($I21,$K21,$J21,$L21)*SUM($AI21*FctrChngDts!$B$13))*$AF21)))),IF(AND($AK21=\"FSP2\",$AH21=TRUE,SUM(SUM(SUM($AI21*FctrChngDts!$B$13)*$K21),$AR21)>$AD21),$AD21,IF(AND($AK21=\"FSP2\",$AH21=TRUE,SUM(SUM(SUM($AI21*FctrChngDts!$B$13)*$K21),$AR21)<=$AD21),SUM(SUM(SUM($AI21*FctrChngDts!$B$13)*$K21),$AR21),IF(AND($Z21=\"Summer\",$AK21=\"SSP2\",$AH21=TRUE,SUM(SUM(SUM(SUM($K21,$L21)*SUM($AI21*FctrChngDts!$B$13))*$AF21),$AR21)>$AD21),$AD21,IF(AND($Z21=\"Summer\",$AK21=\"SSP2\",$AH21=TRUE,SUM(SUM(SUM(SUM($K21,$L21)*SUM($AI21*FctrChngDts!$B$13))*$AF21),$AR21)<=$AD21),SUM(SUM(SUM(SUM($K21,$L21)*SUM($AI21*FctrChngDts!$B$13))*$AF21),$AR21),IF(AND($Z21=\"Winter\",$AK21=\"SSP2\",$AH21=TRUE,SUM(SUM(SUM(SUM($K21,$L21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AU21:$AW21)),$AR21)>$AD21),$AD21,IF(AND($Z21=\"Winter\",$AK21=\"SSP2\",$AH21=TRUE,SUM(SUM(SUM(SUM($K21,$L21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AU21:$AW21)),$AR21)<=$AD21),SUM(SUM(SUM(SUM($K21,$L21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AU21:$AW21)),$AR21),IF(AND($AK21=\"FSP2P3\",$AH21=TRUE,SUM(SUM(SUM(SUM($K21,$M21)*SUM($AI21*FctrChngDts!$B$13))*$AF21),$AR21)>$AD21),$AD21,IF(AND($AK21=\"FSP2P3\",$AH21=TRUE,SUM(SUM(SUM(SUM($K21,$M21)*SUM($AI21*FctrChngDts!$B$13))*$AF21),$AR21)<=$AD21),SUM(SUM(SUM(SUM($K21,$M21)*SUM($AI21*FctrChngDts!$B$13))*$AF21),$AR21),IF(AND($Z21=\"Summer\",$AK21=\"SSP2P3\",$AH21=TRUE,SUM(SUM(SUM(SUM($K21,$L21,$M21,$N21)*SUM($AI21*FctrChngDts!$B$13))*$AF21),$AR21)>$AD21),$AD21,IF(AND($Z21=\"Summer\",$AK21=\"SSP2P3\",$AH21=TRUE,SUM(SUM(SUM(SUM($K21,$L21,$M21,$N21)*SUM($AI21*FctrChngDts!$B$13))*$AF21),$AR21)<=$AD21),SUM(SUM(SUM(SUM($K21,$L21,$M21,$N21)*SUM($AI21*FctrChngDts!$B$13))*$AF21),$AR21),IF(AND($Z21=\"Winter\",$AK21=\"SSP2P3\",$AH21=TRUE,SUM(SUM(SUM(SUM($K21,$L21,$M21,$N21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AU21:$AW21)),$AR21)>$AD21),$AD21,IF(AND($Z21=\"Winter\",$AK21=\"SSP2P3\",$AH21=TRUE,SUM(SUM(SUM(SUM($K21,$L21,$M21,$N21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AU21:$AW21)),$AR21)<=$AD21),SUM(SUM(SUM(SUM($K21,$L21,$M21,$N21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AU21:$AW21)),$AR21),IF(AND($AK21=\"FSP3\",$AH21=TRUE,SUM(SUM(SUM($AI21*FctrChngDts!$B$13)*$M21),$AR21)>$AD21),$AD21,IF(AND($AK21=\"FSP3\",$AH21=TRUE,SUM(SUM(SUM($AI21*FctrChngDts!$B$13)*$M21),$AR21)<=$AD21),SUM(SUM(SUM($AI21*FctrChngDts!$B$13)*$M21),$AR21),IF(AND($Z21=\"Summer\",$AK21=\"SSP3\",$AH21=TRUE,SUM(SUM(SUM(SUM($M21,$N21)*SUM($AI21*FctrChngDts!$B$13))*$AF21),$AR21)>$AD21),$AD21,IF(AND($Z21=\"Summer\",$AK21=\"SSP3\",$AH21=TRUE,SUM(SUM(SUM(SUM($M21,$N21)*SUM($AI21*FctrChngDts!$B$13))*$AF21),$AR21)<=$AD21),SUM(SUM(SUM(SUM($M21,$N21)*SUM($AI21*FctrChngDts!$B$13))*$AF21),$AR21),IF(AND($Z21=\"Winter\",$AK21=\"SSP3\",$AH21=TRUE,SUM(SUM(SUM(SUM($M21,$N21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AU21:$AW21)),$AR21)>$AD21),$AD21,IF(AND($Z21=\"Winter\",$AK21=\"SSP3\",$AH21=TRUE,SUM(SUM(SUM(SUM($M21,$N21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AU21:$AW21)),$AR21)<=$AD21),SUM(SUM(SUM(SUM($M21,$N21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AU21:$AW21)),$AR21),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK21=\"FWP1\",$AH21=TRUE,SUM(SUM(SUM($AI21*FctrChngDts!$B$13)*$J21),$AU21)>$AE21),$AE21,IF(AND($AK21=\"FWP1\",$AH21=TRUE,SUM(SUM(SUM($AI21*FctrChngDts!$B$13)*$J21),$AU21)<=$AE21),SUM(SUM(SUM($AI21*FctrChngDts!$B$13)*$J21),$AU21),IF(AND($Z21=\"Winter\",$AK21=\"SSP1\",$AH21=TRUE,SUM(SUM(SUM(SUM($I21,$J21)*SUM($AI21*FctrChngDts!$B$13))*$AG21),$AU21)>$AE21),$AE21,IF(AND($Z21=\"Winter\",$AK21=\"SSP1\",$AH21=TRUE,SUM(SUM(SUM(SUM($I21,$J21)*SUM($AI21*FctrChngDts!$B$13))*$AG21),$AU21)<=$AE21),SUM(SUM(SUM(SUM($I21,$J21)*SUM($AI21*FctrChngDts!$B$13))*$AG21),$AU21),IF(AND($Z21=\"Summer\",$AK21=\"SSP1\",$AH21=TRUE,SUM(SUM(SUM(SUM($I21,$J21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AR21:$AT21)),$AU21)>$AE21),$AE21,IF(AND($Z21=\"Summer\",$AK21=\"SSP1\",$AH21=TRUE,SUM(SUM(SUM(SUM($I21,$J21)*SUM($AI21*FctrChngDts!$B$13))- SUM($AR21:$AT21)),$AU21)<=$AE21),SUM(SUM(SUM(SUM($I21,$J21)*SUM($AI21*FctrChngDts!$B$13))- SUM($AR21:$AT21)),$AU21),IF(AND($AK21=\"FWP1P2\",$AH21=TRUE,SUM(SUM(SUM(SUM($J21,$L21)*SUM($AI21*FctrChngDts!$B$13))*$AG21),$AU21)>$AE21),$AE21,IF(AND($AK21=\"FWP1P2\",$AH21=TRUE,SUM(SUM(SUM(SUM($J21,$L21)*SUM($AI21*FctrChngDts!$B$13))*$AG21),$AU21)<=$AE21),SUM(SUM(SUM(SUM($J21,$L21)*SUM($AI21*FctrChngDts!$B$13))*$AG21),$AU21),IF(AND($Z21=\"Winter\",$AK21=\"SSP1P2\",$AH21=TRUE,SUM(SUM(SUM(SUM($I21,$K21,$J21,$L21)*SUM($AI21*FctrChngDts!$B$13))*$AG21),$AU21)>$AE21),$AE21,IF(AND($Z21=\"Winter\",$AK21=\"SSP1P2\",$AH21=TRUE,SUM(SUM(SUM(SUM($I21,$K21,$J21,$L21)*SUM($AI21*FctrChngDts!$B$13))*$AG21),$AU21)<=$AE21),SUM(SUM(SUM(SUM($I21,$K21,$J21,$L21)*SUM($AI21*FctrChngDts!$B$13))*$AG21),$AU21),IF(AND($Z21=\"Summer\",$AK21=\"SSP1P2\",$AH21=TRUE,SUM(SUM(SUM(SUM($I21,$K21,$J21,$L21)*SUM($AI21*FctrChngDts!$B$13))- SUM($AR21:$AT21)),$AU21)>$AE21),$AE21,IF(AND($Z21=\"Summer\",$AK21=\"SSP1P2\",$AH21=TRUE,SUM(SUM(SUM(SUM($I21,$K21,$J21,$L21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AR21:$AT21)),$AU21)<=$AE21),SUM(SUM(SUM(SUM($I21,$K21,$J21,$L21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AR21:$AT21)),$AU21),IF(AND($AK21=\"FWP2\",$AH21=TRUE,SUM(SUM(SUM($AI21*FctrChngDts!$B$13)*$L21),$AU21)>$AE21),$AE21,IF(AND($AK21=\"FWP2\",$AH21=TRUE,SUM(SUM(SUM($AI21*FctrChngDts!$B$13)*$L21),$AU21)<=$AE21),SUM(SUM(SUM($AI21*FctrChngDts!$B$13)*$L21),$AU21),IF(AND($Z21=\"Winter\",$AK21=\"SSP2\",$AH21=TRUE,SUM(SUM(SUM(SUM($K21,$L21)*SUM($AI21*FctrChngDts!$B$13))*$AG21),$AU21)>$AE21),$AE21,IF(AND($Z21=\"Winter\",$AK21=\"SSP2\",$AH21=TRUE,SUM(SUM(SUM(SUM($K21,$L21)*SUM($AI21*FctrChngDts!$B$13))*$AG21),$AU21)<=$AE21),SUM(SUM(SUM(SUM($K21,$L21)*SUM($AI21*FctrChngDts!$B$13))*$AG21),$AU21),IF(AND($Z21=\"Summer\",$AK21=\"SSP2\",$AH21=TRUE,SUM(SUM(SUM(SUM($K21,$L21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AR21:$AT21)),$AU21)>$AE21),$AE21,IF(AND($Z21=\"Summer\",$AK21=\"SSP2\",$AH21=TRUE,SUM(SUM(SUM(SUM($K21,$L21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AR21:$AT21)),$AU21)<=$AE21),SUM(SUM(SUM(SUM($K21,$L21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AR21:$AT21)),$AU21),IF(AND($AK21=\"FWP2P3\",$AH21=TRUE,SUM(SUM(SUM(SUM($L21,$N21)*SUM($AI21*FctrChngDts!$B$13))*$AG21),$AU21)>$AE21),$AE21,IF(AND($AK21=\"FWP2P3\",$AH21=TRUE,SUM(SUM(SUM(SUM($L21,$N21)*SUM($AI21*FctrChngDts!$B$13))*$AG21),$AU21)<=$AE21),SUM(SUM(SUM(SUM($L21,$N21)*SUM($AI21*FctrChngDts!$B$13))*$AG21),$AU21),IF(AND($Z21=\"Winter\",$AK21=\"SSP2P3\",$AH21=TRUE,SUM(SUM(SUM(SUM($K21,$L21,$M21,$N21)*SUM($AI21*FctrChngDts!$B$13))*$AG21),$AU21)>$AE21),$AE21,IF(AND($Z21=\"Winter\",$AK21=\"SSP2P3\",$AH21=TRUE,SUM(SUM(SUM(SUM($K21,$L21,$M21,$N21)*SUM($AI21*FctrChngDts!$B$13))*$AG21),$AU21)<=$AE21),SUM(SUM(SUM(SUM($K21,$L21,$M21,$N21)*SUM($AI21*FctrChngDts!$B$13))*$AG21),$AU21),IF(AND($Z21=\"Summer\",$AK21=\"SSP2P3\",$AH21=TRUE,SUM(SUM(SUM(SUM($K21,$L21,$M21,$N21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AR21:$AT21)),$AU21)>$AE21),$AE21,IF(AND($Z21=\"Summer\",$AK21=\"SSP2P3\",$AH21=TRUE,SUM(SUM(SUM(SUM($K21,$L21,$M21,$N21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AR21:$AT21)),$AU21)<=$AE21),SUM(SUM(SUM(SUM($K21,$L21,$M21,$N21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AR21:$AT21)),$AU21),IF(AND($AK21=\"FWP3\",$AH21=TRUE,SUM(SUM(SUM($AI21*FctrChngDts!$B$13)*$N21),$AU21)>$AE21),$AE21,IF(AND($AK21=\"FWP3\",$AH21=TRUE,SUM(SUM(SUM($AI21*FctrChngDts!$B$13)*$N21),$AU21)<=$AE21),SUM(SUM(SUM($AI21*FctrChngDts!$B$13)*$N21),$AU21),IF(AND($Z21=\"Winter\",$AK21=\"SSP3\",$AH21=TRUE,SUM(SUM(SUM(SUM($M21,$N21)*SUM($AI21*FctrChngDts!$B$13))*$AG21),$AU21)>$AE21),$AE21,IF(AND($Z21=\"Winter\",$AK21=\"SSP3\",$AH21=TRUE,SUM(SUM(SUM(SUM($M21,$N21)*SUM($AI21*FctrChngDts!$B$13))*$AG21),$AU21)<=$AE21),SUM(SUM(SUM(SUM($M21,$N21)*SUM($AI21*FctrChngDts!$B$13))*$AG21),$AU21),IF(AND($Z21=\"Summer\",$AK21=\"SSP3\",$AH21=TRUE,SUM(SUM(SUM(SUM($M21,$N21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AR21:$AT21)),$AU21)>$AE21),$AE21,IF(AND($Z21=\"Summer\",$AK21=\"SSP3\",$AH21=TRUE,SUM(SUM(SUM(SUM($M21,$N21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AR21:$AT21)),$AU21)<=$AE21),SUM(SUM(SUM(SUM($M21,$N21)*SUM($AI21*FctrChngDts!$B$13))-SUM($AR21:$AT21)),$AU21),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I21>0,$AH21=FALSE),SUM($AR21*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I21>0,$AH21=TRUE),SUM($AX21*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I21>0,$AH21=FALSE),SUM($AS21*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I21>0,$AH21=TRUE),SUM($AY21*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I21>0,$AH21=FALSE),SUM($AT21*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I21>0,$AH21=TRUE),SUM($AZ21*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J21>0,$AH21=FALSE),SUM($AU21*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J21>0,$AH21=TRUE),SUM($BA21*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J21>0,$AH21=FALSE),SUM($AV21*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J21>0,$AH21=TRUE),SUM($BB21*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J21>0,$AH21=FALSE),SUM($AW21*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J21>0,$AH21=TRUE),SUM($BC21*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K21>0,$AH21=FALSE),SUM($AR21*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K21>0,$AH21=TRUE),SUM($AX21*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K21>0,$AH21=FALSE),SUM($AS21*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K21>0,$AH21=TRUE),SUM($AY21*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K21>0,$AH21=FALSE),SUM($AT21*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K21>0,$AH21=TRUE),SUM($AZ21*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L21>0,$AH21=FALSE),SUM($AU21*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L21>0,$AH21=TRUE),SUM($BA21*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L21>0,$AH21=FALSE),SUM($AV21*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L21>0,$AH21=TRUE),SUM($BB21*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L21>0,$AH21=FALSE),SUM($AW21*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L21>0,$AH21=TRUE),SUM($BC21*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M21>0,$AH21=FALSE),SUM($AR21*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M21>0,$AH21=TRUE),SUM($AX21*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M21>0,$AH21=FALSE),SUM($AS21*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M21>0,$AH21=TRUE),SUM($AY21*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M21>0,$AH21=FALSE),SUM($AT21*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M21>0,$AH21=TRUE),SUM($AZ21*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N21>0,$AH21=FALSE),SUM($AU21*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N21>0,$AH21=TRUE),SUM($BA21*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N21>0,$AH21=FALSE),SUM($AV21*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N21>0,$AH21=TRUE),SUM($BB21*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N21>0,$AH21=FALSE),SUM($AW21*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N21>0,$AH21=TRUE),SUM($BC21*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I21=0,0,IF(AND($I21>0,$K21>0,$AH21=FALSE),SUM($AR21/$P21*$I21),IF(AND($I21>0,$K21=0,$AH21=FALSE),$AR21,IF(AND($I21>0,$K21>0,$AH21=TRUE),ROUND(MIN($HU21,SUM(SUM($I21,$K21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA21,SUM(SUM($I21,$K21)*(FctrChngDts!$B$13)*$AI21)*$IA21)),0),IF(AND($I21>0,$K21=0,$AH21=TRUE),$AX21))))),0)","v":0},{"$f":"ROUND(IF($I21=0,0,IF(AND($I21>0,$K21>0,$AH21=FALSE),SUM($AS21/$P21*$I21),IF(AND($I21>0,$K21=0,$AH21=FALSE),$AS21,IF(AND($I21>0,$K21>0,$AH21=TRUE),ROUND(MIN(SUM($HU21-$BW21),SUM(SUM($I21,$K21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA21)*3),0),IF(AND($I21>0,$K21=0,$AH21=TRUE),$AY21))))),0)","v":0},0,{"$f":"IF($J21=0,0,IF(AND($J21>0,$L21=0,$N21=0,$AH21=FALSE,$AJ21=FALSE),ROUND(MIN($HX21,SUM($AU21,$BA21)),0),IF(AND($J21>0,$L21=0,$N21=0,$AH21=TRUE,$AJ21=FALSE),ROUND(MIN($HX21,SUM($AU21,SUM($J21*$AI21*FctrChngDts!$B$13))),0),IF(AND($J21>0,$L21>0,$N21=0,$AH21=FALSE,$AJ21=FALSE),ROUND(MIN($HX21,SUM(SUM($J21,$L21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA21,SUM(SUM($J21,$L21)*(FctrChngDts!$B$13)*$AI21)*$IA21)),0),IF(AND($J21>0,$L21>0,$N21=0,$AH21=TRUE,$AJ21=FALSE),ROUND(MIN($HX21,SUM(SUM(SUM(SUM($J21,$L21)*FctrChngDts!$C$11*$IA21),SUM(SUM($J21,$L21)*SUM(FctrChngDts!$B$13*$AI21)*$IA21)))),0),IF(AND($J21>0,$L21=0,$N21=0,$AH21=FALSE,$AJ21=TRUE),ROUND(MIN($HX21,SUM($AU21,$BA21)),0),IF(AND($J21>0,$L21=0,$N21=0,$AH21=TRUE,$AJ21=TRUE),ROUND(MIN($HX21,SUM($AU21,SUM($J21*$AI21*FctrChngDts!$B$13))),0),IF(AND($J21>0,$L21>0,$N21=0,$AH21=FALSE,$AJ21=TRUE),ROUND(MIN($HX21,SUM(SUM($J21,$L21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA21,SUM(SUM($J21,$L21)*(FctrChngDts!$B$13)*$AI21)*$IA21)),0),IF(AND($J21>0,$L21>0,$N21=0,$AH21=TRUE,$AJ21=TRUE),ROUND(MIN($HX21,SUM(SUM(SUM(SUM($J21,$L21)*FctrChngDts!$C$12*$IA21),SUM(SUM($J21,$L21)*SUM(FctrChngDts!$B$13*$AI21)*$IA21)))),0))))))))))","v":0},{"$f":"IF($J21=0,0,IF(AND($J21>0,$L21=0,$N21=0,$AH21=FALSE,$AJ21=FALSE),ROUND(MIN(SUM($HX21-$BZ21),SUM($AU21*3)),0),IF(AND($J21>0,$L21=0,$N21=0,$AH21=TRUE,$AJ21=FALSE),ROUND(MIN(SUM($HX21-$BZ21),SUM(SUM($J21,$L21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA21)*3),0),IF(AND($J21>0,$L21>0,$N21=0,$AH21=FALSE,$AJ21=FALSE),ROUND(MIN(SUM($HX21-$BZ21),SUM(SUM($J21,$L21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA21)*3),0),IF(AND($J21>0,$L21>0,$N21=0,$AH21=TRUE,$AJ21=FALSE),ROUND(MIN(SUM($HX21-$BZ21),SUM(SUM($J21,$L21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA21)*3),0),IF(AND($J21>0,$L21=0,$N21=0,$AH21=FALSE,$AJ21=TRUE),ROUND(MIN(SUM($HX21-$BZ21),SUM($AU21*3)),0),IF(AND($J21>0,$L21=0,$N21=0,$AH21=TRUE,$AJ21=TRUE),ROUND(MIN(SUM($HX21-$BZ21),SUM(SUM($J21,$L21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA21)*3),0),IF(AND($J21>0,$L21>0,$N21=0,$AH21=FALSE,$AJ21=TRUE),ROUND(MIN(SUM($HX21-$BZ21),SUM(SUM($J21,$L21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA21)*3),0),IF(AND($J21>0,$L21>0,$N21=0,$AH21=TRUE,$AJ21=TRUE),ROUND(MIN(SUM($HX21-$BZ21),SUM(SUM($J21,$L21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA21)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K21=0,0,IF(AND($I21>0,$K21>0,$M21=0,$AH21=FALSE),SUM($AR21-$BW21),IF(AND($I21=0,$K21>0,$M21>0,$AH21=FALSE),SUM($AR21/$P21*$K21),IF(AND($I21=0,$K21>0,$M21=0,$AH21=FALSE),$AR21,IF($K21=0,0,IF(AND($I21>0,$K21>0,$M21=0,$AH21=TRUE),ROUND(MIN($HV21,SUM(SUM($I21,$K21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB21,SUM(SUM($I21,$K21)*(FctrChngDts!$B$13)*$AI21)*$IB21)),0),IF(AND($I21=0,$K21>0,$M21>0,$AH21=TRUE),ROUND(MIN($HV21,SUM(SUM($I21,$K21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB21,SUM(SUM($I21,$K21)*(FctrChngDts!$B$13)*$AI21)*$IB21)),0),IF(AND($I21=0,$K21>0,$M21=0,$AH21=TRUE),$AX21)))))))),0)","v":0},{"$f":"ROUND(IF($K21=0,0,IF(AND($I21>0,$K21>0,$M21=0,$AH21=FALSE),SUM($AS21-$BX21),IF(AND($I21=0,$K21>0,$M21>0,$AH21=FALSE),SUM($AS21/$P21*$K21),IF(AND($I21=0,$K21>0,$M21=0,$AH21=FALSE),$AS21,IF($K21=0,0,IF(AND($I21>0,$K21>0,$M21=0,$AH21=TRUE),ROUND(MIN(SUM($HV21-$BW21),SUM(SUM($I21,$K21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB21)*3),0),IF(AND($I21=0,$K21>0,$M21>0,$AH21=TRUE),ROUND(MIN(SUM($HV21-$BW21),SUM(SUM($I21,$K21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB21)*3),0),IF(AND($I21=0,$K21>0,$M21=0,$AH21=TRUE),$AY21)))))))),0)","v":0},0,{"$f":"IF($L21=0,0,IF(AND($J21>0,$L21>0,$N21=0,$AH21=FALSE,$AJ21=FALSE),ROUND(MIN($HY21,SUM(SUM($J21,$L21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB21,SUM(SUM($J21,$L21)*(FctrChngDts!$B$13)*$AI21)*$IB21)),0),IF(AND($J21>0,$L21>0,$N21=0,$AH21=TRUE,$AJ21=FALSE),ROUND(MIN($HY21,SUM(SUM(SUM(SUM($J21,$L21)*FctrChngDts!$C$11*$IB21),SUM(SUM($J21,$L21)*SUM(FctrChngDts!$B$13*$AI21)*$IB21)))),0),IF(AND($J21=0,$L21>0,$N21=0,$AH21=FALSE,$AJ21=FALSE),ROUND(MIN($HY21,SUM($L21*FctrChngDts!$C$11)),0),IF(AND($J21=0,$L21>0,$N21=0,$AH21=TRUE,$AJ21=FALSE),ROUND(MIN($HY21,SUM(SUM(SUM(SUM($J21,$L21)*FctrChngDts!$C$11*$IB21),SUM(SUM($J21,$L21)*SUM(FctrChngDts!$B$13*$AI21)*$IB21)))),0),IF(AND($J21>0,$L21>0,$N21=0,$AH21=FALSE,$AJ21=TRUE),ROUND(MIN($HY21,SUM(SUM($J21,$L21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB21,SUM(SUM($J21,$L21)*(FctrChngDts!$B$13)*$AI21)*$IB21)),0),IF(AND($J21>0,$L21>0,$N21=0,$AH21=TRUE,$AJ21=TRUE),ROUND(MIN($HY21,SUM(SUM(SUM(SUM($J21,$L21)*FctrChngDts!$C$12*$IB21),SUM(SUM($J21,$L21)*SUM(FctrChngDts!$B$13*$AI21)*$IB21)))),0),IF(AND($J21=0,$L21>0,$N21=0,$AH21=FALSE,$AJ21=TRUE),ROUND(MIN($HY21,SUM($L21*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J21=0,$L21>0,$N21=0,$AH21=TRUE,$AJ21=TRUE),ROUND(MIN($HY21,SUM(SUM(SUM(SUM($J21,$L21)*FctrChngDts!$C$12*$IB21),SUM(SUM($J21,$L21)*SUM(FctrChngDts!$B$13*$AI21)*$IB21)))),0))))))))))","v":0},{"$f":"IF($L21=0,0,IF(AND($J21>0,$L21>0,$N21=0,$AH21=FALSE,$AJ21=FALSE),ROUND(MIN(SUM($HY21-$CF21),SUM(SUM($J21,$L21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB21)*3),0),IF(AND($J21>0,$L21>0,$N21=0,$AH21=TRUE,$AJ21=FALSE),ROUND(MIN(SUM($HY21-$CF21),SUM(SUM($J21,$L21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB21)*3),0),IF(AND($J21=0,$L21>0,$N21=0,$AH21=FALSE,$AJ21=FALSE),ROUND(MIN(SUM($HY21-$CF21),SUM($AU21*3)),0),IF(AND($J21=0,$L21>0,$N21=0,$AH21=TRUE,$AJ21=FALSE),ROUND(MIN(SUM($HY21-$CF21),SUM(SUM($J21,$L21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB21)*3),0),IF(AND($J21>0,$L21>0,$N21=0,$AH21=FALSE,$AJ21=TRUE),ROUND(MIN(SUM($HY21-$CF21),SUM(SUM($J21,$L21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB21)*3),0),IF(AND($J21>0,$L21>0,$N21=0,$AH21=TRUE,$AJ21=TRUE),ROUND(MIN(SUM($HY21-$CF21),SUM(SUM($J21,$L21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB21)*3),0),IF(AND($J21=0,$L21>0,$N21=0,$AH21=FALSE,$AJ21=TRUE),ROUND(MIN(SUM($HY21-$CF21),SUM($AU21*3)),0),IF(AND($J21=0,$L21>0,$N21=0,$AH21=TRUE,$AJ21=TRUE),ROUND(MIN(SUM($HY21-$CF21),SUM(SUM($J21,$L21)*IF($AJ21=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB21)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S21>0,Account!$AG$2=TRUE,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH21=FALSE),SUM(Usage!$BW21:$CB21)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V21>0,Account!$AG$2=TRUE,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH21=FALSE),SUM(Usage!$CC21:$CH21)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y21>0,Account!$AG$2=TRUE,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH21=FALSE),SUM(Usage!$CI21:$CN21)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH21=TRUE,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S21),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S21)),2)","v":0},{"$f":"ROUND(IF(OR($AH21=TRUE,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V21),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V21)),2)","v":0},{"$f":"IF(OR($AH21=TRUE,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y21),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y21))","v":0},{"$f":"ROUND(IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW21),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW21)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX21),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX21)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY21),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY21)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ21),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ21)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA21),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA21)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB21),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB21)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S21),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC21),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC21)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD21),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD21)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE21),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE21)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF21),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF21)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG21),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG21)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH21),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH21)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V21),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI21),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI21))","v":0},{"$f":"IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ21),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ21))","v":0},{"$f":"IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK21),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK21))","v":0},{"$f":"IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL21),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL21))","v":0},{"$f":"IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM21),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM21))","v":0},{"$f":"IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN21),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN21))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y21)","v":0},0,0,0,0,{"$f":"IF($DW21>IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV21*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV21*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW21-IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV21*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV21*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV21<$DW21,SUM($DW21-$DV21),0))","v":0},{"$f":"IF(OR(AND($D21<=FctrChngDts!$B$14,Usage!$E21>FctrChngDts!$B$14),AND(Usage!$D21<=FctrChngDts!$C$14,Usage!$E21>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW21),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX21),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY21),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ21),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA21),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB21),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC21),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD21),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE21),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF21),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG21),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH21),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI21)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ21)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK21)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL21)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM21)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN21)","v":0},0,{"$f":"IF(AND($S21>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E21<>\"D-CARE\",Tenant!$F21=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET21=TRUE,$S21>0,$V21=0),SUM(SUM($BW21:$CB21)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET21=TRUE,$S21>0,$V21>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW21:$CB21)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET21=TRUE,$S21>0,$V21>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW21:$CB21)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S21>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S21>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S21>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV21=TRUE,$S21>0,$V21=0),SUM(SUM($BW21:$CB21)*'CRS1'!$P$2),IF(AND($EV21=TRUE,$S21>0,$V21>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW21:$CB21)*'CRS1'!$P$2),IF(AND($EV21=TRUE,$S21>0,$V21>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW21:$CB21)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S21>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX21=TRUE,$S21>0,$V21=0),SUM(SUM($BW21:$CB21)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX21=TRUE,$S21>0,$V21>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW21:$CB21)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX21=TRUE,$S21>0,$V21>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW21:$CB21)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S21>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ21=TRUE,$S21>0),SUM(SUM($BW21:$CB21)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V21>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E21<>\"D-CARE\",Tenant!$F21=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB21=TRUE,$S21>0,$V21>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC21:$CH21)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB21=TRUE,$S21>0,$V21>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC21:$CH21)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB21=TRUE,$V21>0,$Y21>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC21:$CH21)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB21=TRUE,$V21>0,$Y21>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC21:$CH21)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB21=TRUE,$S21=0,$V21>0,$Y21=0),SUM(SUM($CC21:$CH21)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V21>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V21>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V21>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD21=TRUE,$S21>0,$V21>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC21:$CH21)*'CRS2'!$P$2),IF(AND($FD21=TRUE,$S21>0,$V21>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC21:$CH21)*'CRS2'!$P$2),IF(AND($FD21=TRUE,$V21>0,$Y21>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC21:$CH21)*'CRS2'!$P$2),IF(AND($FD21=TRUE,$V21>0,$Y21>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC21:$CH21)*'CRS2'!$P$2),IF(AND($FD21=TRUE,$S21=0,$V21>0,$Y21=0),SUM(SUM($CC21:$CH21)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V21>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF21=TRUE,$S21>0,$V21>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC21:$CH21)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF21=TRUE,$S21>0,$V21>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC21:$CH21)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF21=TRUE,$V21>0,$Y21>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC21:$CH21)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF21=TRUE,$V21>0,$Y21>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC21:$CH21)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF21=TRUE,$S21=0,$V21>0,$Y21=0),SUM(SUM($CC21:$CH21)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V21>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH21=TRUE,$V21>0),SUM(SUM($CC21:$CH21)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y21>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E21<>\"D-CARE\",Tenant!$F21=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ21=TRUE,$V21=0,$Y21>0),SUM(SUM($CI21:$CN21)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ21=TRUE,$V21>0,$Y21>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI21:$CN21)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ21=TRUE,$V21>0,$Y21>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI21:$CN21)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y21>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y21>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y21>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL21=TRUE,$V21=0,$Y21>0),SUM(SUM($CI21:$CN21)*'CRS3'!$P$2),IF(AND($FL21=TRUE,$V21>0,$Y21>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI21:$CN21)*'CRS3'!$P$2),IF(AND($FL21=TRUE,$V21>0,$Y21>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI21:$CN21)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y21>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN21=TRUE,$V21=0,$Y21>0),SUM(SUM($CI21:$CN21)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN21=TRUE,$V21>0,$Y21>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI21:$CN21)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN21=TRUE,$V21>0,$Y21>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI21:$CN21)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y21>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP21=TRUE,$Y21>0),SUM(SUM($CI21:$CN21)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR21:$FT21))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO21:$CQ21,$FR21:$FT21))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA21:$EF21)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG21:$EL21)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM21:$ER21)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV21,$CO21:$CQ21,$EA21:$ER21)/$P21)*$S21*FctrChngDts!$B$15),SUM(SUM(SUM($DV21,$CO21:$CQ21,$FR21:$FT21)/$P21)*$S21*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV21,$CO21:$CQ21,$EA21:$ER21)/$P21)*$V21*FctrChngDts!$B$15),SUM(SUM(SUM($DV21,$CO21:$CQ21,$FR21:$FT21)/$P21)*$V21*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV21,$CO21:$CQ21,$EA21:$ER21)/$P21)*$Y21*FctrChngDts!$B$15),SUM(SUM(SUM($DV21,$CO21:$CQ21,$FR21:$FT21)/$P21)*$Y21*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA21*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI21*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ21*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ21,$FU21,$GF21,$GZ21:$HE21),IF(Account!$Q$2=TRUE,SUM($DZ21,$FV21,$GF21,$GZ21:$HE21),SUM($DZ21,$ES21,$FU21:$FV21,$GF21,$GZ21:$HE21)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E21),Usage!$P21,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D21,FctrChngDts!$C$17<=Usage!$E21),SUM(FctrChngDts!$C$17-Usage!$D21),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E21),Usage!$P21,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D21,FctrChngDts!$C$19<=Usage!$E21),SUM(FctrChngDts!$C$19-Usage!$D21),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK21*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK21*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL21*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL21*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D21))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A21,Tenant!$A:$J,8,FALSE)=TRUE,$GG21<0),0,SUM(SUM(SUM($GG21/$P21*$GP21)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A21,Tenant!$A:$J,8,FALSE)=TRUE,$GG21<0),0,SUM(SUM(SUM($GG21/$P21*$GQ21)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D21))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A21,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV21*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A21,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW21*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU21:$DA21,$EU21,$EA21:$EF21,$FA21)-SUM(SUM($BW21:$CB21)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD21:$DJ21,$FC21,$EG21:$EL21,$FI21)-SUM(SUM($CC21:$CH21)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM21:$DS21,$FK21,$EM21:$ER21,$FQ21)-SUM(SUM($CI21:$CN21)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO21,$CU21:$DA21,$EU21,$EW21,$EY21,$EA21:$EF21,$FA21,$CP21,$DD21:$DJ21,$FC21,$FE21,$FG21,$EG21:$EL21,$FI21)/$P21*$S21)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO21,$CU21:$DA21,$EU21,$EW21,$EY21,$EA21:$EF21,$FA21,$CP21,$DD21:$DJ21,$FC21,$FE21,$FG21,$EG21:$EL21,$FI21)/$P21*$V21)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ21,$DM21:$DS21,$FK21,$FM21,$FO21,$EM21:$ER21,$FQ21)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D21,BslnAllctnCrrnt!$A$1<=$E21),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK21=\"FSP1\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$Q21,BslnAllctnCrrnt!$A$1<$R21),SUM(BslnAllctnCrrnt!$A$1-$Q21),IF(AND($AK21=\"FSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$Q21,BslnAllctnCrrnt!$A$1<$R21),SUM(BslnAllctnCrrnt!$A$1-$Q21),IF(AND($AK21=\"FSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),$I21,IF(AND($AK21=\"SSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$Q21,BslnAllctnCrrnt!$A$1<$R21),SUM(BslnAllctnCrrnt!$A$1-$Q21),IF(AND($AK21=\"SSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),$I21,0)))))","v":0},{"$f":"IF(AND($AK21=\"FSP1\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$Q21,BslnAllctnCrrnt!$A$1<$R21),SUM($I21-$HG21),IF(AND($AK21=\"FSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$Q21,BslnAllctnCrrnt!$A$1<$R21),SUM($I21-$HG21),IF(AND($AK21=\"FSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM($I21-$HG21),IF(AND($AK21=\"SSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$Q21,BslnAllctnCrrnt!$A$1<$R21),SUM($I21-$HG21),IF(AND($AK21=\"SSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM($I21-$HG21),0)))))","v":0},{"$f":"IF(AND($AK21=\"SSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$Q21,BslnAllctnCrrnt!$A$1<$R21),0,IF(AND(FctrChngDts!$A$2>=$D21,FctrChngDts!$B$2<$E21),IF(AND($AK21=\"SSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM(BslnAllctnCrrnt!$A$1-$T21),0),IF(AND($AK21=\"FSP2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM(BslnAllctnCrrnt!$A$1-$T21),IF(AND($AK21=\"FSP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM(BslnAllctnCrrnt!$A$1-$T21),IF(AND($AK21=\"FSP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$W21,BslnAllctnCrrnt!$A$1<$X21),$K21,IF(AND($AK21=\"FSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$Q21,BslnAllctnCrrnt!$A$1<$R21),0,IF(AND($AK21=\"FSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM(BslnAllctnCrrnt!$A$1-$T21),IF(AND($AK21=\"SSP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM(BslnAllctnCrrnt!$A$1-$T21),IF(AND($AK21=\"SSP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$W21,BslnAllctnCrrnt!$A$1<$X21),$K21,0)))))))))","v":0},{"$f":"IF(AND($AK21=\"SSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$Q21,BslnAllctnCrrnt!$A$1<$R21),SUM($K21-$HI21),IF(AND($AK21=\"SSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM($K21-$HI21),IF(AND($AK21=\"FSP2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM($K21-$HI21),IF(AND($AK21=\"FSP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM($K21-$HI21),IF(AND($AK21=\"FSP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$W21,BslnAllctnCrrnt!$A$1<$X21),SUM($K21-$HI21),IF(AND($AK21=\"FSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$Q21,BslnAllctnCrrnt!$A$1<$R21),SUM($K21-$HI21),IF(AND($AK21=\"FSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM($K21-$HI21),IF(AND($AK21=\"SSP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM($K21-$HI21),IF(AND($AK21=\"SSP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$W21,BslnAllctnCrrnt!$A$1<$X21),SUM($K21-$HI21),0)))))))))","v":0},{"$f":"IF(AND($AK21=\"FSP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),0,IF(AND($AK21=\"FSP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$W21,BslnAllctnCrrnt!$A$1<$X21),SUM(BslnAllctnCrrnt!$A$1-$W21),IF(AND($AK21=\"FSP3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$W21,BslnAllctnCrrnt!$A$1<$X21),SUM(BslnAllctnCrrnt!$A$1-$W21),0)))","v":0},{"$f":"IF(AND($AK21=\"FSP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM($M21-$HK21),IF(AND($AK21=\"FSP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$W21,BslnAllctnCrrnt!$A$1<$X21),SUM($M21-$HK21),IF(AND($AK21=\"FSP3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$W21,BslnAllctnCrrnt!$A$1<$X21),SUM($M21-$HK21),0)))","v":0},{"$f":"IF(AND($AK21=\"FWP1\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$Q21,BslnAllctnCrrnt!$A$1<$R21),SUM(BslnAllctnCrrnt!$A$1-$Q21),IF(AND($AK21=\"FWP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$Q21,BslnAllctnCrrnt!$A$1<$R21),SUM(BslnAllctnCrrnt!$A$1-$Q21),IF(AND($AK21=\"FWP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),$J21,IF(AND(FctrChngDts!$A$2>=$D21,FctrChngDts!$B$2<$E21),IF(AND($AK21=\"SSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$Q21,BslnAllctnCrrnt!$A$1<$R21),SUM(BslnAllctnCrrnt!$A$1-$Q21),0),IF(AND($AK21=\"SSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),$J21,0)))))","v":0},{"$f":"IF(AND($AK21=\"FWP1\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$Q21,BslnAllctnCrrnt!$A$1<$R21),SUM($J21-$HM21),IF(AND($AK21=\"FWP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$Q21,BslnAllctnCrrnt!$A$1<$R21),SUM($J21-$HM21),IF(AND($AK21=\"FWP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM($J21-$HM21),IF(AND($AK21=\"SSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$Q21,BslnAllctnCrrnt!$A$1<$R21),SUM($J21-$HM21),IF(AND($AK21=\"SSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM($J21-$HM21),0)))))","v":0},{"$f":"IF(AND($AK21=\"FWP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$Q21,BslnAllctnCrrnt!$A$1<$R21),0,IF(AND($AK21=\"FWP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM(BslnAllctnCrrnt!$A$1-$T21),IF(AND($AK21=\"FWP2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM(BslnAllctnCrrnt!$A$1-$T21),IF(AND($AK21=\"FWP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM(BslnAllctnCrrnt!$A$1-$T21),IF(AND($AK21=\"FWP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$W21,BslnAllctnCrrnt!$A$1<$X21),$L21,IF(AND($AK21=\"SSP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM(BslnAllctnCrrnt!$A$1-$T21),IF(AND($AK21=\"SSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$Q21,BslnAllctnCrrnt!$A$1<$R21),0,IF(AND($AK21=\"SSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM(BslnAllctnCrrnt!$A$1-$T21),0))))))))","v":0},{"$f":"IF(AND($AK21=\"FWP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$Q21,BslnAllctnCrrnt!$A$1<$R21),SUM($L21-$HO21),IF(AND($AK21=\"FWP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM($L21-$HO21),IF(AND($AK21=\"FWP2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM($L21-$HO21),IF(AND($AK21=\"FWP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM($L21-$HO21),IF(AND($AK21=\"FWP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$W21,BslnAllctnCrrnt!$A$1<$X21),SUM($L21-$HO21),IF(AND($AK21=\"SSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$Q21,BslnAllctnCrrnt!$A$1<$R21),SUM($L21-$HO21),IF(AND($AK21=\"SSP1P2\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM($L21-$HO21),0)))))))","v":0},{"$f":"IF(AND($AK21=\"FWP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),0,IF(AND($AK21=\"FWP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$W21,BslnAllctnCrrnt!$A$1<$X21),SUM(BslnAllctnCrrnt!$A$1-$W21),IF(AND($AK21=\"FWP3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$W21,BslnAllctnCrrnt!$A$1<$X21),SUM(BslnAllctnCrrnt!$A$1-$W21),IF(AND($AK21=\"SSP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),0,IF(AND($AK21=\"SSP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$W21,BslnAllctnCrrnt!$A$1<$X21),SUM(BslnAllctnCrrnt!$A$1-$W21),0)))))","v":0},{"$f":"IF(AND($AK21=\"FWP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM($N21-$HQ21),IF(AND($AK21=\"FWP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$W21,BslnAllctnCrrnt!$A$1<$X21),SUM($N21-$HQ21),IF(AND($AK21=\"FWP3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$W21,BslnAllctnCrrnt!$A$1<$X21),SUM($N21-$HQ21),IF(AND($AK21=\"SSP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$T21,BslnAllctnCrrnt!$A$1<$U21),SUM($N21-$HQ21),IF(AND($AK21=\"SSP2P3\",$HF21=TRUE,BslnAllctnCrrnt!$A$1>=$W21,BslnAllctnCrrnt!$A$1<$X21),SUM($N21-$HQ21),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[21,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G22),0,IF($F22<=$G22,SUM($G22-$F22),IF($F22>$G22,SUM((Account!$L$2-Usage!$F22)+Usage!$G22+1))))","v":0},{"$f":"IF($Q22=0,0,IF($R22=0,0,IF(AND($Q22<FctrChngDts!$A$2,$R22>=FctrChngDts!$A$2),SUM($R22-FctrChngDts!$A$2+1),IF(AND($Q22>=FctrChngDts!$A$2,$R22>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q22),IF(AND($Q22>=FctrChngDts!$A$2,$R22<FctrChngDts!$B$2),SUM($R22-$Q22+1),0)))))","v":0},{"$f":"IF($Q22=0,0,IF($R22=0,0,IF(AND($Q22<FctrChngDts!$A$2,$R22>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q22),IF(AND($Q22<FctrChngDts!$A$2,$R22<FctrChngDts!$A$2),SUM($R22-$Q22+1),IF(AND($Q22>FctrChngDts!$A$2,$R22>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R22+1),0)))))","v":0},{"$f":"IF($T22=0,0,IF($U22=0,0,IF(AND($T22<FctrChngDts!$A$2,$U22>=FctrChngDts!$A$2),SUM($U22-FctrChngDts!$A$2+1),IF(AND($T22>=FctrChngDts!$A$2,$U22<FctrChngDts!$B$2),SUM($U22-$T22+1),IF(AND($T22>=FctrChngDts!$A$2,$U22>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T22)<0),0,IF(AND($T22>=FctrChngDts!$A$2,$U22>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T22),0))))))","v":0},{"$f":"IF($T22=0,0,IF($U22=0,0,IF(AND($T22<FctrChngDts!$A$2,$U22>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T22),IF(AND($T22>=FctrChngDts!$B$2,$U22>=FctrChngDts!$B$2),SUM($U22-$T22+1),IF(AND($T22<FctrChngDts!$A$2,$U22<FctrChngDts!$A$2),SUM($U22-$T22+1),IF(AND($T22>=FctrChngDts!$A$2,$U22>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U22+1),0))))))","v":0},{"$f":"IF($W22=0,0,IF($X22=0,0,IF(AND($W22>=FctrChngDts!$A$2,$X22>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W22)<0),0,IF(AND($W22>=FctrChngDts!$A$2,$X22>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W22),IF(AND($W22>=FctrChngDts!$A$2,$X22<FctrChngDts!$B$2),SUM($X22-$W22+1),IF(AND($W22<FctrChngDts!$A$2,$X22>=FctrChngDts!$A$2),SUM($X22-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W22=0,0,IF($X22=0,0,IF(AND($W22<FctrChngDts!$A$2,$X22<FctrChngDts!$A$2),SUM($X22-$W22+1),IF(AND($W22>=FctrChngDts!$A$2,$X22>=FctrChngDts!$B$2,SUM($X22-FctrChngDts!$B$2+1)<=$Y22),SUM($X22-FctrChngDts!$B$2+1),IF(AND($W22>=FctrChngDts!$A$2,$X22>=FctrChngDts!$B$2),SUM($X22-$W22+1),IF(AND($W22<FctrChngDts!$A$2,$X22>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W22),0))))))","v":0},{"$f":"IF(AND($D22>=FctrChngDts!$C$2,$E22<FctrChngDts!$E$2),\"1\",IF(AND($D22>=FctrChngDts!$E$2,$E22<FctrChngDts!$G$2),\"2\",IF(AND($D22>=FctrChngDts!$G$2,$E22<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D22>=FctrChngDts!$D$2,,IF(AND($D22>=FctrChngDts!$C$2,$D22<=FctrChngDts!$D$2),$D22,IF(AND($D22>=FctrChngDts!$C$2,$D22>=FctrChngDts!$D$2,$E22>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D22>FctrChngDts!$D$2,,IF($D22=FctrChngDts!$D$2,$D22,IF(AND($D22>=FctrChngDts!$C$2,$E22<FctrChngDts!$D$2),$E22,IF(AND($D22>=FctrChngDts!$C$2,$E22>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D22>=FctrChngDts!$D$2,$E22>=FctrChngDts!$D$2,$E22>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E22<FctrChngDts!$D$2,$E22<=FctrChngDts!$D$2),$E22,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D22<FctrChngDts!$E$2,$E22<FctrChngDts!$E$2),,IF($D22>FctrChngDts!$F$2,,IF(AND($D22>=FctrChngDts!$E$2,$D22<=FctrChngDts!$F$2),$D22,IF(AND($D22>=FctrChngDts!$E$2,$D22>=FctrChngDts!$F$2,$E22>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D22>FctrChngDts!$F$2,,IF($E22=FctrChngDts!$F$2,$E22,IF(AND($D22<FctrChngDts!$E$2,$E22<=FctrChngDts!$F$2),$E22,IF(AND($D22>=FctrChngDts!$E$2,$E22<FctrChngDts!$F$2),$E22,IF(AND($D22>=FctrChngDts!$E$2,$E22>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D22>=FctrChngDts!$F$2,$E22>=FctrChngDts!$F$2,$E22>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D22<FctrChngDts!$G$2,$E22<FctrChngDts!$G$2),,IF($D22>FctrChngDts!$H$2,,IF(AND($D22>=FctrChngDts!$G$2,$D22<=FctrChngDts!$H$2),$D22,IF(AND($D22>=FctrChngDts!$G$2,$D22>=FctrChngDts!$H$2,$E22>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D22>FctrChngDts!$H$2,,IF($E22=FctrChngDts!$H$2,$E22,IF(AND($D22<FctrChngDts!$G$2,$E22<=FctrChngDts!$H$2),$E22,IF(AND($D22>=FctrChngDts!$G$2,$E22<FctrChngDts!$H$2),$E22,IF(AND($D22>=FctrChngDts!$G$2,$E22>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D22>=FctrChngDts!$H$2,$E22>=FctrChngDts!$H$2,$E22>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A22,Tenant!$A22:$J321,6,FALSE)","v":0},{"$f":"VLOOKUP($A22,Tenant!$A22:$J321,7,FALSE)","v":0},{"$f":"VLOOKUP($A22,Tenant!$A22:$J321,10,FALSE)","v":0},0,{"$f":"IF(AND($AK22=\"FSP2\",$AJ22=FALSE,$HF22=FALSE),SUM($K22*FctrChngDts!$C$9),IF(AND($AK22=\"FSP2\",$AJ22=TRUE,$HF22=FALSE),SUM($K22*FctrChngDts!$C$10),IF(AND($AK22=\"FSP2P3\",$AJ22=FALSE,$HF22=FALSE),SUM(SUM($K22,$M22)*FctrChngDts!$C$9),IF(AND($AK22=\"FSP2P3\",$AJ22=TRUE,$HF22=FALSE),SUM(SUM($K22,$M22)*FctrChngDts!$C$10),IF(AND($AK22=\"FSP3\",$AJ22=FALSE,$HF22=FALSE),SUM($M22*FctrChngDts!$C$9),IF(AND($AK22=\"FSP3\",$AJ22=TRUE,$HF22=FALSE),SUM($M22*FctrChngDts!$C$10),IF(AND($AK22=\"FSP1\",$AJ22=FALSE,$HF22=FALSE),SUM($I22*FctrChngDts!$C$9),IF(AND($AK22=\"FSP1\",$AJ22=TRUE,$HF22=FALSE),SUM($I22*FctrChngDts!$C$10),IF(AND($AK22=\"FSP1P2\",$AJ22=FALSE,$HF22=FALSE),SUM(SUM($I22,$K22)*FctrChngDts!$C$9),IF(AND($AK22=\"FSP1P2\",$AJ22=TRUE,$HF22=FALSE),SUM(SUM($I22,$K22)*FctrChngDts!$C$10),IF(AND($Z22=\"Summer\",$AK22=\"SSP2P3\",$AJ22=FALSE,$HF22=FALSE),SUM(SUM(SUM(SUM($K22,$M22)*FctrChngDts!$C$9),SUM(SUM($L22,$N22)*FctrChngDts!$C$11))*$AF22),IF(AND($Z22=\"Summer\",$AK22=\"SSP2P3\",$AJ22=TRUE,$HF22=FALSE),SUM(SUM(SUM(SUM($K22,$M22)*FctrChngDts!$C$10),SUM(SUM($L22,$N22)*FctrChngDts!$C$12))*$AF22),IF(AND($Z22=\"Winter\",$AK22=\"SSP2P3\",$AJ22=FALSE,$HF22=FALSE),SUM(SUM(SUM(SUM($K22,$M22)*FctrChngDts!$C$9),SUM(SUM($L22,$N22)*FctrChngDts!$C$11))-$AO22),IF(AND($Z22=\"Winter\",$AK22=\"SSP2P3\",$AJ22=TRUE,$HF22=FALSE),SUM(SUM(SUM(SUM($K22,$M22)*FctrChngDts!$C$10),SUM(SUM($L22,$N22)*FctrChngDts!$C$12))-$AO22),IF(AND($Z22=\"Summer\",$AK22=\"SSP1P2\",$AJ22=FALSE,$HF22=FALSE),SUM(SUM(SUM(SUM($I22,$K22)*FctrChngDts!$C$9),SUM(SUM($J22,$L22)*FctrChngDts!$C$11))*$AF22),IF(AND($Z22=\"Summer\",$AK22=\"SSP1P2\",$AJ22=TRUE,$HF22=FALSE),SUM(SUM(SUM(SUM($I22,$K22)*FctrChngDts!$C$10),SUM(SUM($J22,$L22)*FctrChngDts!$C$12))*$AF22),IF(AND($Z22=\"Winter\",$AK22=\"SSP1P2\",$AJ22=FALSE,$HF22=FALSE),SUM(SUM(SUM(SUM($I22,$K22)*FctrChngDts!$C$9),SUM(SUM($J22,$L22)*FctrChngDts!$C$11))-$AO22),IF(AND($Z22=\"Winter\",$AK22=\"SSP1P2\",$AJ22=TRUE,$HF22=FALSE),SUM(SUM(SUM(SUM($I22,$K22)*FctrChngDts!$C$10),SUM(SUM($J22,$L22)*FctrChngDts!$C$12))-$AO22),IF(AND($AK22=\"FSP2\",$AJ22=FALSE,$HF22=TRUE),SUM(SUM($HI22*FctrChngDts!$B$9),SUM($HJ22*FctrChngDts!$C$9)),IF(AND($AK22=\"FSP2\",$AJ22=TRUE,$HF22=TRUE),SUM(SUM($HI22*FctrChngDts!$B$10),SUM($HJ22*FctrChngDts!$C$10)),IF(AND($AK22=\"FSP2P3\",$AJ22=FALSE,$HF22=TRUE),SUM(SUM(SUM($HI22,$HK22)*FctrChngDts!$B$9),SUM(SUM($HJ22,$HL22)*FctrChngDts!$C$9)),IF(AND($AK22=\"FSP2P3\",$AJ22=TRUE,$HF22=TRUE),SUM(SUM(SUM($HI22,$HK22)*FctrChngDts!$B$10),SUM(SUM($HJ22,$HL22)*FctrChngDts!$C$10)),IF(AND($AK22=\"FSP3\",$AJ22=FALSE,$HF22=TRUE),SUM(SUM($HK22*FctrChngDts!$B$9),SUM($HL22*FctrChngDts!$C$9)),IF(AND($AK22=\"FSP3\",$AJ22=TRUE,$HF22=TRUE),SUM(SUM($HK22*FctrChngDts!$B$10),SUM($HL22*FctrChngDts!$C$10)),IF(AND($AK22=\"FSP1\",$AJ22=FALSE,$HF22=TRUE),SUM(SUM($HG22*FctrChngDts!$B$9),SUM($HH22*FctrChngDts!$C$9)),IF(AND($AK22=\"FSP1\",$AJ22=TRUE,$HF22=TRUE),SUM(SUM($HG22*FctrChngDts!$B$10),SUM($HH22*FctrChngDts!$C$10)),IF(AND($AK22=\"FSP1P2\",$AJ22=FALSE,$HF22=TRUE),SUM(SUM(SUM($HG22,$HI22)*FctrChngDts!$B$9),SUM(SUM($HH22,$HJ22)*FctrChngDts!$C$9)),IF(AND($AK22=\"FSP1P2\",$AJ22=TRUE,$HF22=TRUE),SUM(SUM(SUM($HG22,$HI22)*FctrChngDts!$B$10),SUM(SUM($HG22,$HI22)*FctrChngDts!$C$10)),IF(AND($Z22=\"Summer\",$AK22=\"SSP2P3\",$AJ22=FALSE,$HF22=TRUE),SUM(SUM(SUM(SUM($HI22,$HK22)*FctrChngDts!$B$9),SUM(SUM($HJ22,$HL22)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO22,$HQ22)*FctrChngDts!$B$11),SUM(SUM($HP22,$HR22)*FctrChngDts!$C$11))*$AF22),IF(AND($Z22=\"Summer\",$AK22=\"SSP2P3\",$AJ22=TRUE,$HF22=TRUE),SUM(SUM(SUM(SUM($HI22,$HK22)*FctrChngDts!$B$10),SUM(SUM($HJ22,$HL22)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO22,$HQ22)*FctrChngDts!$B$12),SUM(SUM($HP22,$HR22)*FctrChngDts!$C$12))*$AF22),IF(AND($Z22=\"Winter\",$AK22=\"SSP2P3\",$AJ22=FALSE,$HF22=TRUE),SUM(SUM(SUM(SUM($HI22,$HK22)*FctrChngDts!$B$9),SUM(SUM($HJ22,$HL22)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO22,$HQ22)*FctrChngDts!$B$11),SUM(SUM($HP22,$HR22)*FctrChngDts!$C$11))-$AO22),IF(AND($Z22=\"Winter\",$AK22=\"SSP2P3\",$AJ22=TRUE,$HF22=TRUE),SUM(SUM(SUM(SUM($HI22,$HK22)*FctrChngDts!$B$10),SUM(SUM($HO22,$HQ22)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO22,$HQ22)*FctrChngDts!$B$12),SUM(SUM($HP22,$HR22)*FctrChngDts!$C$12))-$AO22),IF(AND($Z22=\"Summer\",$AK22=\"SSP1P2\",$AJ22=FALSE,$HF22=TRUE),SUM(SUM(SUM(SUM($HG22,$HI22)*FctrChngDts!$B$9),SUM(SUM($HH22,$HJ22)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM22,$HO22)*FctrChngDts!$B$11),SUM(SUM($HN22,$HP22)*FctrChngDts!$C$11))*$AF22),IF(AND($Z22=\"Summer\",$AK22=\"SSP1P2\",$AJ22=TRUE,$HF22=TRUE),SUM(SUM(SUM(SUM($HG22,$HI22)*FctrChngDts!$B$10),SUM(SUM($HH22,$HJ22)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM22,$HO22)*FctrChngDts!$B$12),SUM(SUM($HN22,$HP22)*FctrChngDts!$C$12))*$AF22),IF(AND($Z22=\"Winter\",$AK22=\"SSP1P2\",$AJ22=FALSE,$HF22=TRUE),SUM(SUM(SUM(SUM($HG22,$HI22)*FctrChngDts!$B$9),SUM(SUM($HH22,$HJ22)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM22,$HO22)*FctrChngDts!$B$11),SUM(SUM($HN22,$HP22)*FctrChngDts!$C$11))-$AO22),IF(AND($Z22=\"Winter\",$AK22=\"SSP1P2\",$AJ22=TRUE,$HF22=TRUE),SUM(SUM(SUM(SUM($HG22,$HI22)*FctrChngDts!$B$10),SUM(SUM($HH22,$HJ22)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM22,$HO22)*FctrChngDts!$B$12),SUM(SUM($HN22,$HP22)*FctrChngDts!$C$12))-$AO22),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK22=\"FWP1\",$AJ22=FALSE,$HF22=FALSE),SUM($J22*FctrChngDts!$C$11),IF(AND($AK22=\"FWP1\",$AJ22=TRUE,$HF22=FALSE),SUM($J22*FctrChngDts!$C$12),IF(AND($AK22=\"FWP1P2\",$AJ22=FALSE,$HF22=FALSE),SUM(SUM($J22,$L22)*FctrChngDts!$C$11),IF(AND($AK22=\"FWP1P2\",$AJ22=TRUE,$HF22=FALSE),SUM(SUM($J22,$L22)*FctrChngDts!$C$12),IF(AND($AK22=\"FWP2\",$AJ22=FALSE,$HF22=FALSE),SUM($L22*FctrChngDts!$C$11),IF(AND($AK22=\"FWP2\",$AJ22=TRUE,$HF22=FALSE),SUM($L22*FctrChngDts!$C$12),IF(AND($AK22=\"FWP2P3\",$AJ22=FALSE,$HF22=FALSE),SUM(SUM($L22,$N22)*FctrChngDts!$C$11),IF(AND($AK22=\"FWP2P3\",$AJ22=TRUE,$HF22=FALSE),SUM(SUM($L22,$N22)*FctrChngDts!$C$12),IF(AND($AK22=\"FWP3\",$AJ22=FALSE,$HF22=FALSE),SUM($N22*FctrChngDts!$C$11),IF(AND($AK22=\"FWP3\",$AJ22=TRUE,$HF22=FALSE),SUM($N22*FctrChngDts!$C$12),IF(AND($Z22=\"Winter\",$AK22=\"SSP1P2\",$AJ22=FALSE,$HF22=FALSE),SUM(SUM(SUM($I22,$K22)*FctrChngDts!$C$9),SUM(SUM($J22,$L22)*FctrChngDts!$C$11))*$AG22,IF(AND($Z22=\"Winter\",$AK22=\"SSP1P2\",$AJ22=TRUE,$HF22=FALSE),SUM(SUM(SUM($I22,$K22)*FctrChngDts!$B$10),SUM(SUM($J22,$L22)*FctrChngDts!$B$12))*$AG22,IF(AND($Z22=\"Summer\",$AK22=\"SSP1P2\",$AJ22=FALSE,$HF22=FALSE),SUM(SUM(SUM($I22,$K22)*FctrChngDts!$B$9),SUM(SUM($J22,$L22)*FctrChngDts!$B$11))-$AJ22,IF(AND($Z22=\"Summer\",$AK22=\"SSP1P2\",$AJ22=TRUE,$HF22=FALSE),SUM(SUM(SUM($I22,$K22)*FctrChngDts!$C$10),SUM(SUM($J22,$L22)*FctrChngDts!$C$12))-$AJ22,IF(AND($Z22=\"Winter\",$AK22=\"SSP2P3\",$AJ22=FALSE,$HF22=FALSE),SUM(SUM(SUM($K22,$M22)*FctrChngDts!$C$9),SUM(SUM($L22,$N22)*FctrChngDts!$C$11))*$AG22,IF(AND($Z22=\"Winter\",$AK22=\"SSP2P3\",$AJ22=TRUE,$HF22=FALSE),SUM(SUM(SUM($K22,$M22)*FctrChngDts!$C$10),SUM(SUM($L22,$N22)*FctrChngDts!$C$12))*$AG22,IF(AND($Z22=\"Summer\",$AK22=\"SSP2P3\",$AJ22=FALSE,$HF22=FALSE),SUM(SUM(SUM($K22,$M22)*FctrChngDts!$C$9),SUM(SUM($L22,$N22)*FctrChngDts!$C$11))-$AJ22,IF(AND($Z22=\"Summer\",$AK22=\"SSP2P3\",$AJ22=TRUE,$HF22=FALSE),SUM(SUM(SUM($K22,$M22)*FctrChngDts!$C$10),SUM(SUM($L22,$N22)*FctrChngDts!$C$12))-$AJ22,IF(AND($AK22=\"FWP1\",$AJ22=FALSE,$HF22=TRUE),SUM(SUM($HM22*FctrChngDts!$B$11),SUM($HN22*FctrChngDts!$C$11)),IF(AND($AK22=\"FWP1\",$AJ22=TRUE,$HF22=TRUE),SUM(SUM($HM22*FctrChngDts!$B$12),SUM($HN22*FctrChngDts!$C$12)),IF(AND($AK22=\"FWP1P2\",$AJ22=FALSE,$HF22=TRUE),SUM(SUM(SUM($HM22,$HO22)*FctrChngDts!$B$11),SUM(SUM($HN22,$HP22)*FctrChngDts!$C$11)),IF(AND($AK22=\"FWP1P2\",$AJ22=TRUE,$HF22=TRUE),SUM(SUM(SUM($HM22,$KP22)*FctrChngDts!$C$12),SUM(SUM($HN22,$HP22)*FctrChngDts!$C$12)),IF(AND($AK22=\"FWP2\",$AJ22=FALSE,$HF22=TRUE),SUM(SUM($HO22*FctrChngDts!$B$11),SUM($HO22*FctrChngDts!$C$11)),IF(AND($AK22=\"FWP2\",$AJ22=TRUE,$HF22=TRUE),SUM(SUM($HO22*FctrChngDts!$B$12),SUM($HO22*FctrChngDts!$C$12)),IF(AND($AK22=\"FWP2P3\",$AJ22=FALSE,$HF22=TRUE),SUM(SUM(SUM($HO22,$HQ22)*FctrChngDts!$C$11),SUM(SUM($HP22,$HR22)*FctrChngDts!$C$11)),IF(AND($AK22=\"FWP2P3\",$AJ22=TRUE,$HF22=TRUE),SUM(SUM(SUM($HO22,$HQ22)*FctrChngDts!$C$12),SUM(SUM($HP22,$HR22)*FctrChngDts!$C$12)),IF(AND($AK22=\"FWP3\",$AJ22=FALSE,$HF22=TRUE),SUM(SUM($HQ22*FctrChngDts!$B$11),SUM($HR22*FctrChngDts!$C$11)),IF(AND($AK22=\"FWP3\",$AJ22=TRUE,$HF22=TRUE),SUM(SUM($HQ22*FctrChngDts!$B$12),SUM($HR22*FctrChngDts!$C$12)),IF(AND($Z22=\"Winter\",$AK22=\"SSP1P2\",$AJ22=FALSE,$HF22=TRUE),SUM(SUM(SUM(SUM($HG22,$HI22)*FctrChngDts!$B$9),SUM(SUM($HH22,$HJ22)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM22,$HO22)*FctrChngDts!$B$11),SUM(SUM($HN22,$HP22)*FctrChngDts!$C$11))*$AG22),IF(AND($Z22=\"Winter\",$AK22=\"SSP1P2\",$AJ22=TRUE,$HF22=TRUE),SUM(SUM(SUM(SUM($HG22,$HI22)*FctrChngDts!$B$10), SUM(SUM($HH22,$HJ22)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM22,$HO22)*FctrChngDts!$B$12),SUM(SUM($HN22,$HP22)*FctrChngDts!$C$12))*$AG22),IF(AND($Z22=\"Summer\",$AK22=\"SSP1P2\",$AJ22=FALSE,$HF22=TRUE),SUM(SUM(SUM(SUM($HG22,$HI22)*FctrChngDts!$B$9),SUM(SUM($HH22,$HJ22)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM22,$HO22)*FctrChngDts!$B$11),SUM(SUM($HN22,$HP22)*FctrChngDts!$C$11))-$AJ22),IF(AND($Z22=\"Summer\",$AK22=\"SSP1P2\",$AJ22=TRUE,$HF22=TRUE),SUM(SUM(SUM(SUM($HG22,$HI22)*FctrChngDts!$B$10),SUM(SUM($HH22,$HJ22)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM22,$HO22)*FctrChngDts!$B$12),SUM(SUM($HN22,$HP22)*FctrChngDts!$C$12))-$AJ22),IF(AND($Z22=\"Winter\",$AK22=\"SSP2P3\",$AJ22=FALSE,$HF22=TRUE),SUM(SUM(SUM(SUM($HI22,$HK22)*FctrChngDts!$B$9),SUM(SUM($HJ22,$HL22)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO22,$HQ22)*FctrChngDts!$B$11),SUM(SUM($HP22,$HR22)*FctrChngDts!$C$11))*$AG22),IF(AND($Z22=\"Winter\",$AK22=\"SSP2P3\",$AJ22=TRUE,$HF22=TRUE),SUM(SUM(SUM(SUM($HI22,$HK22)*FctrChngDts!$B$10), SUM(SUM($HJ22,$HL22)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO22,$HQ22)*FctrChngDts!$B$12),SUM(SUM($HP22,$HR22)*FctrChngDts!$C$12))*$AG22),IF(AND($Z22=\"Summer\",$AK22=\"SSP2P3\",$AJ22=FALSE,$HF22=TRUE),SUM(SUM(SUM(SUM($HI22,$HK22)*FctrChngDts!$B$9),SUM(SUM($HJ22,$HL22)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO22,$HQ22)*FctrChngDts!$B$11),SUM(SUM($HP22,$HR22)*FctrChngDts!$C$11))-$AJ22),IF(AND($Z22=\"Summer\",$AK22=\"SSP2P3\",$AJ22=TRUE,$HF22=TRUE),SUM(SUM(SUM(SUM($HI22,$HK22)*FctrChngDts!$B$10), SUM(SUM($HJ22,$HL22)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO22,$HQ22)*FctrChngDts!$B$12),SUM(SUM($HP22,$HR22)*FctrChngDts!$C$12))-$AJ22),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK22=\"FSP1\",$AH22=TRUE,SUM(SUM(SUM($AI22*FctrChngDts!$B$13)*I22),$AR22)>$AD22),$AD22,IF(AND($AK22=\"FSP1\",$AH22=TRUE,SUM(SUM(SUM($AI22*FctrChngDts!$B$13)*$I22),$AR22)<=$AD22),SUM(SUM(SUM($AI22*FctrChngDts!$B$13)*$I22),$AR22),IF(AND($Z22=\"Summer\",$AK22=\"SSP1\",$AH22=TRUE,SUM(SUM(SUM(SUM($I22,$J22)*SUM($AI22*FctrChngDts!$B$13))*$AF22),$AR22)>$AD22),$AD22,IF(AND($Z22=\"Summer\",$AK22=\"SSP1\",$AH22=TRUE,SUM(SUM(SUM(SUM($I22,$J22)*SUM($AI22*FctrChngDts!$B$13))*$AF22),$AR22)<=$AD22),SUM(SUM(SUM(SUM($I22,$J22)*SUM($AI22*FctrChngDts!$B$13))*$AF22),$AR22),IF(AND($Z22=\"Winter\",$AK22=\"SSP1\",$AH22=TRUE,SUM(SUM(SUM(SUM($I22,$J22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AU22:$AW22)),$AR22)>$AD22),$AD22,IF(AND($Z22=\"Winter\",$AK22=\"SSP1\",$AH22=TRUE,SUM(SUM(SUM(SUM($I22,$J22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AU22:$AW22)),$AR22)<=$AD22),SUM(SUM(SUM(SUM($I22,$J22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AU22:$AW22)),$AR22),IF(AND($AK22=\"FSP1P2\",$AH22=TRUE,SUM(SUM(SUM(SUM($I22,$K22)*SUM($AI22*FctrChngDts!$B$13))*$AF22),$AR22)>$AD22),$AD22,IF(AND($AK22=\"FSP1P2\",$AH22=TRUE,SUM(SUM(SUM(SUM($I22,$K22)*SUM($AI22*FctrChngDts!$B$13))*$AF22),$AR22)<=$AD22),SUM(SUM(SUM(SUM($I22,$K22)*SUM($AI22*FctrChngDts!$B$13))*$AF22),$AR22),IF(AND($Z22=\"Summer\",$AK22=\"SSP1P2\",$AH22=TRUE,SUM(SUM(SUM(SUM($I22,$K22,$J22,$L22)*SUM($AI22*FctrChngDts!$B$13))*$AF22),$AR22)>$AD22),$AD22,IF(AND($Z22=\"Summer\",$AK22=\"SSP1P2\",$AH22=TRUE,SUM(SUM(SUM(SUM($I22,$K22,$J22,$L22)*SUM($AI22*FctrChngDts!$B$13))*$AF22),$AR22)<=$AD22),SUM(SUM(SUM(SUM($I22,$K22,$J22,$L22)*SUM($AI22*FctrChngDts!$B$13))*$AF22),$AR22),IF(AND($Z22=\"Winter\",$AK22=\"SSP1P2\",$AH22=TRUE,SUM(SUM(SUM(SUM($I22,$K22,$J22,$L22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AU22:$AW22)),$AR22)>$AD22),$AD22,IF(AND($Z22=\"Winter\",$AK22=\"SSP1P2\",$AH22=TRUE,SUM(SUM(SUM(SUM($I22,$K22,$J22,$L22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AU22:$AW22)),$AR22)<=$AD22),MIN($AD22,SUM($AL22,SUM(SUM(SUM(SUM($I22,$K22,$J22,$L22)*SUM($AI22*FctrChngDts!$B$13))*$AF22)))),IF(AND($AK22=\"FSP2\",$AH22=TRUE,SUM(SUM(SUM($AI22*FctrChngDts!$B$13)*$K22),$AR22)>$AD22),$AD22,IF(AND($AK22=\"FSP2\",$AH22=TRUE,SUM(SUM(SUM($AI22*FctrChngDts!$B$13)*$K22),$AR22)<=$AD22),SUM(SUM(SUM($AI22*FctrChngDts!$B$13)*$K22),$AR22),IF(AND($Z22=\"Summer\",$AK22=\"SSP2\",$AH22=TRUE,SUM(SUM(SUM(SUM($K22,$L22)*SUM($AI22*FctrChngDts!$B$13))*$AF22),$AR22)>$AD22),$AD22,IF(AND($Z22=\"Summer\",$AK22=\"SSP2\",$AH22=TRUE,SUM(SUM(SUM(SUM($K22,$L22)*SUM($AI22*FctrChngDts!$B$13))*$AF22),$AR22)<=$AD22),SUM(SUM(SUM(SUM($K22,$L22)*SUM($AI22*FctrChngDts!$B$13))*$AF22),$AR22),IF(AND($Z22=\"Winter\",$AK22=\"SSP2\",$AH22=TRUE,SUM(SUM(SUM(SUM($K22,$L22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AU22:$AW22)),$AR22)>$AD22),$AD22,IF(AND($Z22=\"Winter\",$AK22=\"SSP2\",$AH22=TRUE,SUM(SUM(SUM(SUM($K22,$L22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AU22:$AW22)),$AR22)<=$AD22),SUM(SUM(SUM(SUM($K22,$L22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AU22:$AW22)),$AR22),IF(AND($AK22=\"FSP2P3\",$AH22=TRUE,SUM(SUM(SUM(SUM($K22,$M22)*SUM($AI22*FctrChngDts!$B$13))*$AF22),$AR22)>$AD22),$AD22,IF(AND($AK22=\"FSP2P3\",$AH22=TRUE,SUM(SUM(SUM(SUM($K22,$M22)*SUM($AI22*FctrChngDts!$B$13))*$AF22),$AR22)<=$AD22),SUM(SUM(SUM(SUM($K22,$M22)*SUM($AI22*FctrChngDts!$B$13))*$AF22),$AR22),IF(AND($Z22=\"Summer\",$AK22=\"SSP2P3\",$AH22=TRUE,SUM(SUM(SUM(SUM($K22,$L22,$M22,$N22)*SUM($AI22*FctrChngDts!$B$13))*$AF22),$AR22)>$AD22),$AD22,IF(AND($Z22=\"Summer\",$AK22=\"SSP2P3\",$AH22=TRUE,SUM(SUM(SUM(SUM($K22,$L22,$M22,$N22)*SUM($AI22*FctrChngDts!$B$13))*$AF22),$AR22)<=$AD22),SUM(SUM(SUM(SUM($K22,$L22,$M22,$N22)*SUM($AI22*FctrChngDts!$B$13))*$AF22),$AR22),IF(AND($Z22=\"Winter\",$AK22=\"SSP2P3\",$AH22=TRUE,SUM(SUM(SUM(SUM($K22,$L22,$M22,$N22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AU22:$AW22)),$AR22)>$AD22),$AD22,IF(AND($Z22=\"Winter\",$AK22=\"SSP2P3\",$AH22=TRUE,SUM(SUM(SUM(SUM($K22,$L22,$M22,$N22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AU22:$AW22)),$AR22)<=$AD22),SUM(SUM(SUM(SUM($K22,$L22,$M22,$N22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AU22:$AW22)),$AR22),IF(AND($AK22=\"FSP3\",$AH22=TRUE,SUM(SUM(SUM($AI22*FctrChngDts!$B$13)*$M22),$AR22)>$AD22),$AD22,IF(AND($AK22=\"FSP3\",$AH22=TRUE,SUM(SUM(SUM($AI22*FctrChngDts!$B$13)*$M22),$AR22)<=$AD22),SUM(SUM(SUM($AI22*FctrChngDts!$B$13)*$M22),$AR22),IF(AND($Z22=\"Summer\",$AK22=\"SSP3\",$AH22=TRUE,SUM(SUM(SUM(SUM($M22,$N22)*SUM($AI22*FctrChngDts!$B$13))*$AF22),$AR22)>$AD22),$AD22,IF(AND($Z22=\"Summer\",$AK22=\"SSP3\",$AH22=TRUE,SUM(SUM(SUM(SUM($M22,$N22)*SUM($AI22*FctrChngDts!$B$13))*$AF22),$AR22)<=$AD22),SUM(SUM(SUM(SUM($M22,$N22)*SUM($AI22*FctrChngDts!$B$13))*$AF22),$AR22),IF(AND($Z22=\"Winter\",$AK22=\"SSP3\",$AH22=TRUE,SUM(SUM(SUM(SUM($M22,$N22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AU22:$AW22)),$AR22)>$AD22),$AD22,IF(AND($Z22=\"Winter\",$AK22=\"SSP3\",$AH22=TRUE,SUM(SUM(SUM(SUM($M22,$N22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AU22:$AW22)),$AR22)<=$AD22),SUM(SUM(SUM(SUM($M22,$N22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AU22:$AW22)),$AR22),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK22=\"FWP1\",$AH22=TRUE,SUM(SUM(SUM($AI22*FctrChngDts!$B$13)*$J22),$AU22)>$AE22),$AE22,IF(AND($AK22=\"FWP1\",$AH22=TRUE,SUM(SUM(SUM($AI22*FctrChngDts!$B$13)*$J22),$AU22)<=$AE22),SUM(SUM(SUM($AI22*FctrChngDts!$B$13)*$J22),$AU22),IF(AND($Z22=\"Winter\",$AK22=\"SSP1\",$AH22=TRUE,SUM(SUM(SUM(SUM($I22,$J22)*SUM($AI22*FctrChngDts!$B$13))*$AG22),$AU22)>$AE22),$AE22,IF(AND($Z22=\"Winter\",$AK22=\"SSP1\",$AH22=TRUE,SUM(SUM(SUM(SUM($I22,$J22)*SUM($AI22*FctrChngDts!$B$13))*$AG22),$AU22)<=$AE22),SUM(SUM(SUM(SUM($I22,$J22)*SUM($AI22*FctrChngDts!$B$13))*$AG22),$AU22),IF(AND($Z22=\"Summer\",$AK22=\"SSP1\",$AH22=TRUE,SUM(SUM(SUM(SUM($I22,$J22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AR22:$AT22)),$AU22)>$AE22),$AE22,IF(AND($Z22=\"Summer\",$AK22=\"SSP1\",$AH22=TRUE,SUM(SUM(SUM(SUM($I22,$J22)*SUM($AI22*FctrChngDts!$B$13))- SUM($AR22:$AT22)),$AU22)<=$AE22),SUM(SUM(SUM(SUM($I22,$J22)*SUM($AI22*FctrChngDts!$B$13))- SUM($AR22:$AT22)),$AU22),IF(AND($AK22=\"FWP1P2\",$AH22=TRUE,SUM(SUM(SUM(SUM($J22,$L22)*SUM($AI22*FctrChngDts!$B$13))*$AG22),$AU22)>$AE22),$AE22,IF(AND($AK22=\"FWP1P2\",$AH22=TRUE,SUM(SUM(SUM(SUM($J22,$L22)*SUM($AI22*FctrChngDts!$B$13))*$AG22),$AU22)<=$AE22),SUM(SUM(SUM(SUM($J22,$L22)*SUM($AI22*FctrChngDts!$B$13))*$AG22),$AU22),IF(AND($Z22=\"Winter\",$AK22=\"SSP1P2\",$AH22=TRUE,SUM(SUM(SUM(SUM($I22,$K22,$J22,$L22)*SUM($AI22*FctrChngDts!$B$13))*$AG22),$AU22)>$AE22),$AE22,IF(AND($Z22=\"Winter\",$AK22=\"SSP1P2\",$AH22=TRUE,SUM(SUM(SUM(SUM($I22,$K22,$J22,$L22)*SUM($AI22*FctrChngDts!$B$13))*$AG22),$AU22)<=$AE22),SUM(SUM(SUM(SUM($I22,$K22,$J22,$L22)*SUM($AI22*FctrChngDts!$B$13))*$AG22),$AU22),IF(AND($Z22=\"Summer\",$AK22=\"SSP1P2\",$AH22=TRUE,SUM(SUM(SUM(SUM($I22,$K22,$J22,$L22)*SUM($AI22*FctrChngDts!$B$13))- SUM($AR22:$AT22)),$AU22)>$AE22),$AE22,IF(AND($Z22=\"Summer\",$AK22=\"SSP1P2\",$AH22=TRUE,SUM(SUM(SUM(SUM($I22,$K22,$J22,$L22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AR22:$AT22)),$AU22)<=$AE22),SUM(SUM(SUM(SUM($I22,$K22,$J22,$L22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AR22:$AT22)),$AU22),IF(AND($AK22=\"FWP2\",$AH22=TRUE,SUM(SUM(SUM($AI22*FctrChngDts!$B$13)*$L22),$AU22)>$AE22),$AE22,IF(AND($AK22=\"FWP2\",$AH22=TRUE,SUM(SUM(SUM($AI22*FctrChngDts!$B$13)*$L22),$AU22)<=$AE22),SUM(SUM(SUM($AI22*FctrChngDts!$B$13)*$L22),$AU22),IF(AND($Z22=\"Winter\",$AK22=\"SSP2\",$AH22=TRUE,SUM(SUM(SUM(SUM($K22,$L22)*SUM($AI22*FctrChngDts!$B$13))*$AG22),$AU22)>$AE22),$AE22,IF(AND($Z22=\"Winter\",$AK22=\"SSP2\",$AH22=TRUE,SUM(SUM(SUM(SUM($K22,$L22)*SUM($AI22*FctrChngDts!$B$13))*$AG22),$AU22)<=$AE22),SUM(SUM(SUM(SUM($K22,$L22)*SUM($AI22*FctrChngDts!$B$13))*$AG22),$AU22),IF(AND($Z22=\"Summer\",$AK22=\"SSP2\",$AH22=TRUE,SUM(SUM(SUM(SUM($K22,$L22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AR22:$AT22)),$AU22)>$AE22),$AE22,IF(AND($Z22=\"Summer\",$AK22=\"SSP2\",$AH22=TRUE,SUM(SUM(SUM(SUM($K22,$L22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AR22:$AT22)),$AU22)<=$AE22),SUM(SUM(SUM(SUM($K22,$L22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AR22:$AT22)),$AU22),IF(AND($AK22=\"FWP2P3\",$AH22=TRUE,SUM(SUM(SUM(SUM($L22,$N22)*SUM($AI22*FctrChngDts!$B$13))*$AG22),$AU22)>$AE22),$AE22,IF(AND($AK22=\"FWP2P3\",$AH22=TRUE,SUM(SUM(SUM(SUM($L22,$N22)*SUM($AI22*FctrChngDts!$B$13))*$AG22),$AU22)<=$AE22),SUM(SUM(SUM(SUM($L22,$N22)*SUM($AI22*FctrChngDts!$B$13))*$AG22),$AU22),IF(AND($Z22=\"Winter\",$AK22=\"SSP2P3\",$AH22=TRUE,SUM(SUM(SUM(SUM($K22,$L22,$M22,$N22)*SUM($AI22*FctrChngDts!$B$13))*$AG22),$AU22)>$AE22),$AE22,IF(AND($Z22=\"Winter\",$AK22=\"SSP2P3\",$AH22=TRUE,SUM(SUM(SUM(SUM($K22,$L22,$M22,$N22)*SUM($AI22*FctrChngDts!$B$13))*$AG22),$AU22)<=$AE22),SUM(SUM(SUM(SUM($K22,$L22,$M22,$N22)*SUM($AI22*FctrChngDts!$B$13))*$AG22),$AU22),IF(AND($Z22=\"Summer\",$AK22=\"SSP2P3\",$AH22=TRUE,SUM(SUM(SUM(SUM($K22,$L22,$M22,$N22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AR22:$AT22)),$AU22)>$AE22),$AE22,IF(AND($Z22=\"Summer\",$AK22=\"SSP2P3\",$AH22=TRUE,SUM(SUM(SUM(SUM($K22,$L22,$M22,$N22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AR22:$AT22)),$AU22)<=$AE22),SUM(SUM(SUM(SUM($K22,$L22,$M22,$N22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AR22:$AT22)),$AU22),IF(AND($AK22=\"FWP3\",$AH22=TRUE,SUM(SUM(SUM($AI22*FctrChngDts!$B$13)*$N22),$AU22)>$AE22),$AE22,IF(AND($AK22=\"FWP3\",$AH22=TRUE,SUM(SUM(SUM($AI22*FctrChngDts!$B$13)*$N22),$AU22)<=$AE22),SUM(SUM(SUM($AI22*FctrChngDts!$B$13)*$N22),$AU22),IF(AND($Z22=\"Winter\",$AK22=\"SSP3\",$AH22=TRUE,SUM(SUM(SUM(SUM($M22,$N22)*SUM($AI22*FctrChngDts!$B$13))*$AG22),$AU22)>$AE22),$AE22,IF(AND($Z22=\"Winter\",$AK22=\"SSP3\",$AH22=TRUE,SUM(SUM(SUM(SUM($M22,$N22)*SUM($AI22*FctrChngDts!$B$13))*$AG22),$AU22)<=$AE22),SUM(SUM(SUM(SUM($M22,$N22)*SUM($AI22*FctrChngDts!$B$13))*$AG22),$AU22),IF(AND($Z22=\"Summer\",$AK22=\"SSP3\",$AH22=TRUE,SUM(SUM(SUM(SUM($M22,$N22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AR22:$AT22)),$AU22)>$AE22),$AE22,IF(AND($Z22=\"Summer\",$AK22=\"SSP3\",$AH22=TRUE,SUM(SUM(SUM(SUM($M22,$N22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AR22:$AT22)),$AU22)<=$AE22),SUM(SUM(SUM(SUM($M22,$N22)*SUM($AI22*FctrChngDts!$B$13))-SUM($AR22:$AT22)),$AU22),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I22>0,$AH22=FALSE),SUM($AR22*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I22>0,$AH22=TRUE),SUM($AX22*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I22>0,$AH22=FALSE),SUM($AS22*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I22>0,$AH22=TRUE),SUM($AY22*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I22>0,$AH22=FALSE),SUM($AT22*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I22>0,$AH22=TRUE),SUM($AZ22*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J22>0,$AH22=FALSE),SUM($AU22*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J22>0,$AH22=TRUE),SUM($BA22*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J22>0,$AH22=FALSE),SUM($AV22*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J22>0,$AH22=TRUE),SUM($BB22*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J22>0,$AH22=FALSE),SUM($AW22*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J22>0,$AH22=TRUE),SUM($BC22*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K22>0,$AH22=FALSE),SUM($AR22*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K22>0,$AH22=TRUE),SUM($AX22*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K22>0,$AH22=FALSE),SUM($AS22*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K22>0,$AH22=TRUE),SUM($AY22*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K22>0,$AH22=FALSE),SUM($AT22*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K22>0,$AH22=TRUE),SUM($AZ22*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L22>0,$AH22=FALSE),SUM($AU22*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L22>0,$AH22=TRUE),SUM($BA22*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L22>0,$AH22=FALSE),SUM($AV22*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L22>0,$AH22=TRUE),SUM($BB22*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L22>0,$AH22=FALSE),SUM($AW22*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L22>0,$AH22=TRUE),SUM($BC22*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M22>0,$AH22=FALSE),SUM($AR22*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M22>0,$AH22=TRUE),SUM($AX22*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M22>0,$AH22=FALSE),SUM($AS22*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M22>0,$AH22=TRUE),SUM($AY22*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M22>0,$AH22=FALSE),SUM($AT22*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M22>0,$AH22=TRUE),SUM($AZ22*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N22>0,$AH22=FALSE),SUM($AU22*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N22>0,$AH22=TRUE),SUM($BA22*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N22>0,$AH22=FALSE),SUM($AV22*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N22>0,$AH22=TRUE),SUM($BB22*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N22>0,$AH22=FALSE),SUM($AW22*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N22>0,$AH22=TRUE),SUM($BC22*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I22=0,0,IF(AND($I22>0,$K22>0,$AH22=FALSE),SUM($AR22/$P22*$I22),IF(AND($I22>0,$K22=0,$AH22=FALSE),$AR22,IF(AND($I22>0,$K22>0,$AH22=TRUE),ROUND(MIN($HU22,SUM(SUM($I22,$K22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA22,SUM(SUM($I22,$K22)*(FctrChngDts!$B$13)*$AI22)*$IA22)),0),IF(AND($I22>0,$K22=0,$AH22=TRUE),$AX22))))),0)","v":0},{"$f":"ROUND(IF($I22=0,0,IF(AND($I22>0,$K22>0,$AH22=FALSE),SUM($AS22/$P22*$I22),IF(AND($I22>0,$K22=0,$AH22=FALSE),$AS22,IF(AND($I22>0,$K22>0,$AH22=TRUE),ROUND(MIN(SUM($HU22-$BW22),SUM(SUM($I22,$K22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA22)*3),0),IF(AND($I22>0,$K22=0,$AH22=TRUE),$AY22))))),0)","v":0},0,{"$f":"IF($J22=0,0,IF(AND($J22>0,$L22=0,$N22=0,$AH22=FALSE,$AJ22=FALSE),ROUND(MIN($HX22,SUM($AU22,$BA22)),0),IF(AND($J22>0,$L22=0,$N22=0,$AH22=TRUE,$AJ22=FALSE),ROUND(MIN($HX22,SUM($AU22,SUM($J22*$AI22*FctrChngDts!$B$13))),0),IF(AND($J22>0,$L22>0,$N22=0,$AH22=FALSE,$AJ22=FALSE),ROUND(MIN($HX22,SUM(SUM($J22,$L22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA22,SUM(SUM($J22,$L22)*(FctrChngDts!$B$13)*$AI22)*$IA22)),0),IF(AND($J22>0,$L22>0,$N22=0,$AH22=TRUE,$AJ22=FALSE),ROUND(MIN($HX22,SUM(SUM(SUM(SUM($J22,$L22)*FctrChngDts!$C$11*$IA22),SUM(SUM($J22,$L22)*SUM(FctrChngDts!$B$13*$AI22)*$IA22)))),0),IF(AND($J22>0,$L22=0,$N22=0,$AH22=FALSE,$AJ22=TRUE),ROUND(MIN($HX22,SUM($AU22,$BA22)),0),IF(AND($J22>0,$L22=0,$N22=0,$AH22=TRUE,$AJ22=TRUE),ROUND(MIN($HX22,SUM($AU22,SUM($J22*$AI22*FctrChngDts!$B$13))),0),IF(AND($J22>0,$L22>0,$N22=0,$AH22=FALSE,$AJ22=TRUE),ROUND(MIN($HX22,SUM(SUM($J22,$L22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA22,SUM(SUM($J22,$L22)*(FctrChngDts!$B$13)*$AI22)*$IA22)),0),IF(AND($J22>0,$L22>0,$N22=0,$AH22=TRUE,$AJ22=TRUE),ROUND(MIN($HX22,SUM(SUM(SUM(SUM($J22,$L22)*FctrChngDts!$C$12*$IA22),SUM(SUM($J22,$L22)*SUM(FctrChngDts!$B$13*$AI22)*$IA22)))),0))))))))))","v":0},{"$f":"IF($J22=0,0,IF(AND($J22>0,$L22=0,$N22=0,$AH22=FALSE,$AJ22=FALSE),ROUND(MIN(SUM($HX22-$BZ22),SUM($AU22*3)),0),IF(AND($J22>0,$L22=0,$N22=0,$AH22=TRUE,$AJ22=FALSE),ROUND(MIN(SUM($HX22-$BZ22),SUM(SUM($J22,$L22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA22)*3),0),IF(AND($J22>0,$L22>0,$N22=0,$AH22=FALSE,$AJ22=FALSE),ROUND(MIN(SUM($HX22-$BZ22),SUM(SUM($J22,$L22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA22)*3),0),IF(AND($J22>0,$L22>0,$N22=0,$AH22=TRUE,$AJ22=FALSE),ROUND(MIN(SUM($HX22-$BZ22),SUM(SUM($J22,$L22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA22)*3),0),IF(AND($J22>0,$L22=0,$N22=0,$AH22=FALSE,$AJ22=TRUE),ROUND(MIN(SUM($HX22-$BZ22),SUM($AU22*3)),0),IF(AND($J22>0,$L22=0,$N22=0,$AH22=TRUE,$AJ22=TRUE),ROUND(MIN(SUM($HX22-$BZ22),SUM(SUM($J22,$L22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA22)*3),0),IF(AND($J22>0,$L22>0,$N22=0,$AH22=FALSE,$AJ22=TRUE),ROUND(MIN(SUM($HX22-$BZ22),SUM(SUM($J22,$L22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA22)*3),0),IF(AND($J22>0,$L22>0,$N22=0,$AH22=TRUE,$AJ22=TRUE),ROUND(MIN(SUM($HX22-$BZ22),SUM(SUM($J22,$L22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA22)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K22=0,0,IF(AND($I22>0,$K22>0,$M22=0,$AH22=FALSE),SUM($AR22-$BW22),IF(AND($I22=0,$K22>0,$M22>0,$AH22=FALSE),SUM($AR22/$P22*$K22),IF(AND($I22=0,$K22>0,$M22=0,$AH22=FALSE),$AR22,IF($K22=0,0,IF(AND($I22>0,$K22>0,$M22=0,$AH22=TRUE),ROUND(MIN($HV22,SUM(SUM($I22,$K22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB22,SUM(SUM($I22,$K22)*(FctrChngDts!$B$13)*$AI22)*$IB22)),0),IF(AND($I22=0,$K22>0,$M22>0,$AH22=TRUE),ROUND(MIN($HV22,SUM(SUM($I22,$K22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB22,SUM(SUM($I22,$K22)*(FctrChngDts!$B$13)*$AI22)*$IB22)),0),IF(AND($I22=0,$K22>0,$M22=0,$AH22=TRUE),$AX22)))))))),0)","v":0},{"$f":"ROUND(IF($K22=0,0,IF(AND($I22>0,$K22>0,$M22=0,$AH22=FALSE),SUM($AS22-$BX22),IF(AND($I22=0,$K22>0,$M22>0,$AH22=FALSE),SUM($AS22/$P22*$K22),IF(AND($I22=0,$K22>0,$M22=0,$AH22=FALSE),$AS22,IF($K22=0,0,IF(AND($I22>0,$K22>0,$M22=0,$AH22=TRUE),ROUND(MIN(SUM($HV22-$BW22),SUM(SUM($I22,$K22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB22)*3),0),IF(AND($I22=0,$K22>0,$M22>0,$AH22=TRUE),ROUND(MIN(SUM($HV22-$BW22),SUM(SUM($I22,$K22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB22)*3),0),IF(AND($I22=0,$K22>0,$M22=0,$AH22=TRUE),$AY22)))))))),0)","v":0},0,{"$f":"IF($L22=0,0,IF(AND($J22>0,$L22>0,$N22=0,$AH22=FALSE,$AJ22=FALSE),ROUND(MIN($HY22,SUM(SUM($J22,$L22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB22,SUM(SUM($J22,$L22)*(FctrChngDts!$B$13)*$AI22)*$IB22)),0),IF(AND($J22>0,$L22>0,$N22=0,$AH22=TRUE,$AJ22=FALSE),ROUND(MIN($HY22,SUM(SUM(SUM(SUM($J22,$L22)*FctrChngDts!$C$11*$IB22),SUM(SUM($J22,$L22)*SUM(FctrChngDts!$B$13*$AI22)*$IB22)))),0),IF(AND($J22=0,$L22>0,$N22=0,$AH22=FALSE,$AJ22=FALSE),ROUND(MIN($HY22,SUM($L22*FctrChngDts!$C$11)),0),IF(AND($J22=0,$L22>0,$N22=0,$AH22=TRUE,$AJ22=FALSE),ROUND(MIN($HY22,SUM(SUM(SUM(SUM($J22,$L22)*FctrChngDts!$C$11*$IB22),SUM(SUM($J22,$L22)*SUM(FctrChngDts!$B$13*$AI22)*$IB22)))),0),IF(AND($J22>0,$L22>0,$N22=0,$AH22=FALSE,$AJ22=TRUE),ROUND(MIN($HY22,SUM(SUM($J22,$L22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB22,SUM(SUM($J22,$L22)*(FctrChngDts!$B$13)*$AI22)*$IB22)),0),IF(AND($J22>0,$L22>0,$N22=0,$AH22=TRUE,$AJ22=TRUE),ROUND(MIN($HY22,SUM(SUM(SUM(SUM($J22,$L22)*FctrChngDts!$C$12*$IB22),SUM(SUM($J22,$L22)*SUM(FctrChngDts!$B$13*$AI22)*$IB22)))),0),IF(AND($J22=0,$L22>0,$N22=0,$AH22=FALSE,$AJ22=TRUE),ROUND(MIN($HY22,SUM($L22*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J22=0,$L22>0,$N22=0,$AH22=TRUE,$AJ22=TRUE),ROUND(MIN($HY22,SUM(SUM(SUM(SUM($J22,$L22)*FctrChngDts!$C$12*$IB22),SUM(SUM($J22,$L22)*SUM(FctrChngDts!$B$13*$AI22)*$IB22)))),0))))))))))","v":0},{"$f":"IF($L22=0,0,IF(AND($J22>0,$L22>0,$N22=0,$AH22=FALSE,$AJ22=FALSE),ROUND(MIN(SUM($HY22-$CF22),SUM(SUM($J22,$L22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB22)*3),0),IF(AND($J22>0,$L22>0,$N22=0,$AH22=TRUE,$AJ22=FALSE),ROUND(MIN(SUM($HY22-$CF22),SUM(SUM($J22,$L22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB22)*3),0),IF(AND($J22=0,$L22>0,$N22=0,$AH22=FALSE,$AJ22=FALSE),ROUND(MIN(SUM($HY22-$CF22),SUM($AU22*3)),0),IF(AND($J22=0,$L22>0,$N22=0,$AH22=TRUE,$AJ22=FALSE),ROUND(MIN(SUM($HY22-$CF22),SUM(SUM($J22,$L22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB22)*3),0),IF(AND($J22>0,$L22>0,$N22=0,$AH22=FALSE,$AJ22=TRUE),ROUND(MIN(SUM($HY22-$CF22),SUM(SUM($J22,$L22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB22)*3),0),IF(AND($J22>0,$L22>0,$N22=0,$AH22=TRUE,$AJ22=TRUE),ROUND(MIN(SUM($HY22-$CF22),SUM(SUM($J22,$L22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB22)*3),0),IF(AND($J22=0,$L22>0,$N22=0,$AH22=FALSE,$AJ22=TRUE),ROUND(MIN(SUM($HY22-$CF22),SUM($AU22*3)),0),IF(AND($J22=0,$L22>0,$N22=0,$AH22=TRUE,$AJ22=TRUE),ROUND(MIN(SUM($HY22-$CF22),SUM(SUM($J22,$L22)*IF($AJ22=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB22)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S22>0,Account!$AG$2=TRUE,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH22=FALSE),SUM(Usage!$BW22:$CB22)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V22>0,Account!$AG$2=TRUE,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH22=FALSE),SUM(Usage!$CC22:$CH22)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y22>0,Account!$AG$2=TRUE,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH22=FALSE),SUM(Usage!$CI22:$CN22)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH22=TRUE,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S22),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S22)),2)","v":0},{"$f":"ROUND(IF(OR($AH22=TRUE,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V22),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V22)),2)","v":0},{"$f":"IF(OR($AH22=TRUE,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y22),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y22))","v":0},{"$f":"ROUND(IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW22),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW22)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX22),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX22)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY22),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY22)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ22),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ22)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA22),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA22)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB22),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB22)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S22),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC22),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC22)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD22),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD22)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE22),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE22)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF22),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF22)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG22),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG22)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH22),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH22)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V22),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI22),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI22))","v":0},{"$f":"IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ22),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ22))","v":0},{"$f":"IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK22),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK22))","v":0},{"$f":"IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL22),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL22))","v":0},{"$f":"IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM22),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM22))","v":0},{"$f":"IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN22),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN22))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y22)","v":0},0,0,0,0,{"$f":"IF($DW22>IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV22*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV22*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW22-IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV22*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV22*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV22<$DW22,SUM($DW22-$DV22),0))","v":0},{"$f":"IF(OR(AND($D22<=FctrChngDts!$B$14,Usage!$E22>FctrChngDts!$B$14),AND(Usage!$D22<=FctrChngDts!$C$14,Usage!$E22>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW22),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX22),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY22),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ22),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA22),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB22),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC22),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD22),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE22),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF22),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG22),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH22),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI22)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ22)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK22)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL22)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM22)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN22)","v":0},0,{"$f":"IF(AND($S22>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E22<>\"D-CARE\",Tenant!$F22=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET22=TRUE,$S22>0,$V22=0),SUM(SUM($BW22:$CB22)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET22=TRUE,$S22>0,$V22>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW22:$CB22)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET22=TRUE,$S22>0,$V22>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW22:$CB22)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S22>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S22>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S22>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV22=TRUE,$S22>0,$V22=0),SUM(SUM($BW22:$CB22)*'CRS1'!$P$2),IF(AND($EV22=TRUE,$S22>0,$V22>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW22:$CB22)*'CRS1'!$P$2),IF(AND($EV22=TRUE,$S22>0,$V22>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW22:$CB22)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S22>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX22=TRUE,$S22>0,$V22=0),SUM(SUM($BW22:$CB22)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX22=TRUE,$S22>0,$V22>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW22:$CB22)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX22=TRUE,$S22>0,$V22>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW22:$CB22)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S22>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ22=TRUE,$S22>0),SUM(SUM($BW22:$CB22)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V22>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E22<>\"D-CARE\",Tenant!$F22=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB22=TRUE,$S22>0,$V22>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC22:$CH22)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB22=TRUE,$S22>0,$V22>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC22:$CH22)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB22=TRUE,$V22>0,$Y22>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC22:$CH22)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB22=TRUE,$V22>0,$Y22>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC22:$CH22)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB22=TRUE,$S22=0,$V22>0,$Y22=0),SUM(SUM($CC22:$CH22)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V22>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V22>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V22>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD22=TRUE,$S22>0,$V22>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC22:$CH22)*'CRS2'!$P$2),IF(AND($FD22=TRUE,$S22>0,$V22>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC22:$CH22)*'CRS2'!$P$2),IF(AND($FD22=TRUE,$V22>0,$Y22>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC22:$CH22)*'CRS2'!$P$2),IF(AND($FD22=TRUE,$V22>0,$Y22>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC22:$CH22)*'CRS2'!$P$2),IF(AND($FD22=TRUE,$S22=0,$V22>0,$Y22=0),SUM(SUM($CC22:$CH22)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V22>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF22=TRUE,$S22>0,$V22>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC22:$CH22)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF22=TRUE,$S22>0,$V22>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC22:$CH22)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF22=TRUE,$V22>0,$Y22>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC22:$CH22)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF22=TRUE,$V22>0,$Y22>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC22:$CH22)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF22=TRUE,$S22=0,$V22>0,$Y22=0),SUM(SUM($CC22:$CH22)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V22>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH22=TRUE,$V22>0),SUM(SUM($CC22:$CH22)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y22>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E22<>\"D-CARE\",Tenant!$F22=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ22=TRUE,$V22=0,$Y22>0),SUM(SUM($CI22:$CN22)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ22=TRUE,$V22>0,$Y22>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI22:$CN22)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ22=TRUE,$V22>0,$Y22>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI22:$CN22)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y22>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y22>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y22>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL22=TRUE,$V22=0,$Y22>0),SUM(SUM($CI22:$CN22)*'CRS3'!$P$2),IF(AND($FL22=TRUE,$V22>0,$Y22>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI22:$CN22)*'CRS3'!$P$2),IF(AND($FL22=TRUE,$V22>0,$Y22>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI22:$CN22)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y22>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN22=TRUE,$V22=0,$Y22>0),SUM(SUM($CI22:$CN22)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN22=TRUE,$V22>0,$Y22>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI22:$CN22)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN22=TRUE,$V22>0,$Y22>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI22:$CN22)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y22>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP22=TRUE,$Y22>0),SUM(SUM($CI22:$CN22)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR22:$FT22))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO22:$CQ22,$FR22:$FT22))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA22:$EF22)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG22:$EL22)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM22:$ER22)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV22,$CO22:$CQ22,$EA22:$ER22)/$P22)*$S22*FctrChngDts!$B$15),SUM(SUM(SUM($DV22,$CO22:$CQ22,$FR22:$FT22)/$P22)*$S22*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV22,$CO22:$CQ22,$EA22:$ER22)/$P22)*$V22*FctrChngDts!$B$15),SUM(SUM(SUM($DV22,$CO22:$CQ22,$FR22:$FT22)/$P22)*$V22*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV22,$CO22:$CQ22,$EA22:$ER22)/$P22)*$Y22*FctrChngDts!$B$15),SUM(SUM(SUM($DV22,$CO22:$CQ22,$FR22:$FT22)/$P22)*$Y22*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA22*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI22*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ22*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ22,$FU22,$GF22,$GZ22:$HE22),IF(Account!$Q$2=TRUE,SUM($DZ22,$FV22,$GF22,$GZ22:$HE22),SUM($DZ22,$ES22,$FU22:$FV22,$GF22,$GZ22:$HE22)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E22),Usage!$P22,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D22,FctrChngDts!$C$17<=Usage!$E22),SUM(FctrChngDts!$C$17-Usage!$D22),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E22),Usage!$P22,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D22,FctrChngDts!$C$19<=Usage!$E22),SUM(FctrChngDts!$C$19-Usage!$D22),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK22*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK22*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL22*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL22*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D22))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A22,Tenant!$A:$J,8,FALSE)=TRUE,$GG22<0),0,SUM(SUM(SUM($GG22/$P22*$GP22)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A22,Tenant!$A:$J,8,FALSE)=TRUE,$GG22<0),0,SUM(SUM(SUM($GG22/$P22*$GQ22)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D22))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A22,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV22*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A22,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW22*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU22:$DA22,$EU22,$EA22:$EF22,$FA22)-SUM(SUM($BW22:$CB22)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD22:$DJ22,$FC22,$EG22:$EL22,$FI22)-SUM(SUM($CC22:$CH22)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM22:$DS22,$FK22,$EM22:$ER22,$FQ22)-SUM(SUM($CI22:$CN22)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO22,$CU22:$DA22,$EU22,$EW22,$EY22,$EA22:$EF22,$FA22,$CP22,$DD22:$DJ22,$FC22,$FE22,$FG22,$EG22:$EL22,$FI22)/$P22*$S22)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO22,$CU22:$DA22,$EU22,$EW22,$EY22,$EA22:$EF22,$FA22,$CP22,$DD22:$DJ22,$FC22,$FE22,$FG22,$EG22:$EL22,$FI22)/$P22*$V22)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ22,$DM22:$DS22,$FK22,$FM22,$FO22,$EM22:$ER22,$FQ22)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D22,BslnAllctnCrrnt!$A$1<=$E22),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK22=\"FSP1\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$Q22,BslnAllctnCrrnt!$A$1<$R22),SUM(BslnAllctnCrrnt!$A$1-$Q22),IF(AND($AK22=\"FSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$Q22,BslnAllctnCrrnt!$A$1<$R22),SUM(BslnAllctnCrrnt!$A$1-$Q22),IF(AND($AK22=\"FSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),$I22,IF(AND($AK22=\"SSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$Q22,BslnAllctnCrrnt!$A$1<$R22),SUM(BslnAllctnCrrnt!$A$1-$Q22),IF(AND($AK22=\"SSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),$I22,0)))))","v":0},{"$f":"IF(AND($AK22=\"FSP1\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$Q22,BslnAllctnCrrnt!$A$1<$R22),SUM($I22-$HG22),IF(AND($AK22=\"FSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$Q22,BslnAllctnCrrnt!$A$1<$R22),SUM($I22-$HG22),IF(AND($AK22=\"FSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM($I22-$HG22),IF(AND($AK22=\"SSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$Q22,BslnAllctnCrrnt!$A$1<$R22),SUM($I22-$HG22),IF(AND($AK22=\"SSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM($I22-$HG22),0)))))","v":0},{"$f":"IF(AND($AK22=\"SSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$Q22,BslnAllctnCrrnt!$A$1<$R22),0,IF(AND(FctrChngDts!$A$2>=$D22,FctrChngDts!$B$2<$E22),IF(AND($AK22=\"SSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM(BslnAllctnCrrnt!$A$1-$T22),0),IF(AND($AK22=\"FSP2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM(BslnAllctnCrrnt!$A$1-$T22),IF(AND($AK22=\"FSP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM(BslnAllctnCrrnt!$A$1-$T22),IF(AND($AK22=\"FSP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$W22,BslnAllctnCrrnt!$A$1<$X22),$K22,IF(AND($AK22=\"FSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$Q22,BslnAllctnCrrnt!$A$1<$R22),0,IF(AND($AK22=\"FSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM(BslnAllctnCrrnt!$A$1-$T22),IF(AND($AK22=\"SSP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM(BslnAllctnCrrnt!$A$1-$T22),IF(AND($AK22=\"SSP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$W22,BslnAllctnCrrnt!$A$1<$X22),$K22,0)))))))))","v":0},{"$f":"IF(AND($AK22=\"SSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$Q22,BslnAllctnCrrnt!$A$1<$R22),SUM($K22-$HI22),IF(AND($AK22=\"SSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM($K22-$HI22),IF(AND($AK22=\"FSP2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM($K22-$HI22),IF(AND($AK22=\"FSP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM($K22-$HI22),IF(AND($AK22=\"FSP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$W22,BslnAllctnCrrnt!$A$1<$X22),SUM($K22-$HI22),IF(AND($AK22=\"FSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$Q22,BslnAllctnCrrnt!$A$1<$R22),SUM($K22-$HI22),IF(AND($AK22=\"FSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM($K22-$HI22),IF(AND($AK22=\"SSP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM($K22-$HI22),IF(AND($AK22=\"SSP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$W22,BslnAllctnCrrnt!$A$1<$X22),SUM($K22-$HI22),0)))))))))","v":0},{"$f":"IF(AND($AK22=\"FSP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),0,IF(AND($AK22=\"FSP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$W22,BslnAllctnCrrnt!$A$1<$X22),SUM(BslnAllctnCrrnt!$A$1-$W22),IF(AND($AK22=\"FSP3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$W22,BslnAllctnCrrnt!$A$1<$X22),SUM(BslnAllctnCrrnt!$A$1-$W22),0)))","v":0},{"$f":"IF(AND($AK22=\"FSP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM($M22-$HK22),IF(AND($AK22=\"FSP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$W22,BslnAllctnCrrnt!$A$1<$X22),SUM($M22-$HK22),IF(AND($AK22=\"FSP3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$W22,BslnAllctnCrrnt!$A$1<$X22),SUM($M22-$HK22),0)))","v":0},{"$f":"IF(AND($AK22=\"FWP1\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$Q22,BslnAllctnCrrnt!$A$1<$R22),SUM(BslnAllctnCrrnt!$A$1-$Q22),IF(AND($AK22=\"FWP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$Q22,BslnAllctnCrrnt!$A$1<$R22),SUM(BslnAllctnCrrnt!$A$1-$Q22),IF(AND($AK22=\"FWP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),$J22,IF(AND(FctrChngDts!$A$2>=$D22,FctrChngDts!$B$2<$E22),IF(AND($AK22=\"SSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$Q22,BslnAllctnCrrnt!$A$1<$R22),SUM(BslnAllctnCrrnt!$A$1-$Q22),0),IF(AND($AK22=\"SSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),$J22,0)))))","v":0},{"$f":"IF(AND($AK22=\"FWP1\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$Q22,BslnAllctnCrrnt!$A$1<$R22),SUM($J22-$HM22),IF(AND($AK22=\"FWP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$Q22,BslnAllctnCrrnt!$A$1<$R22),SUM($J22-$HM22),IF(AND($AK22=\"FWP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM($J22-$HM22),IF(AND($AK22=\"SSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$Q22,BslnAllctnCrrnt!$A$1<$R22),SUM($J22-$HM22),IF(AND($AK22=\"SSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM($J22-$HM22),0)))))","v":0},{"$f":"IF(AND($AK22=\"FWP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$Q22,BslnAllctnCrrnt!$A$1<$R22),0,IF(AND($AK22=\"FWP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM(BslnAllctnCrrnt!$A$1-$T22),IF(AND($AK22=\"FWP2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM(BslnAllctnCrrnt!$A$1-$T22),IF(AND($AK22=\"FWP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM(BslnAllctnCrrnt!$A$1-$T22),IF(AND($AK22=\"FWP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$W22,BslnAllctnCrrnt!$A$1<$X22),$L22,IF(AND($AK22=\"SSP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM(BslnAllctnCrrnt!$A$1-$T22),IF(AND($AK22=\"SSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$Q22,BslnAllctnCrrnt!$A$1<$R22),0,IF(AND($AK22=\"SSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM(BslnAllctnCrrnt!$A$1-$T22),0))))))))","v":0},{"$f":"IF(AND($AK22=\"FWP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$Q22,BslnAllctnCrrnt!$A$1<$R22),SUM($L22-$HO22),IF(AND($AK22=\"FWP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM($L22-$HO22),IF(AND($AK22=\"FWP2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM($L22-$HO22),IF(AND($AK22=\"FWP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM($L22-$HO22),IF(AND($AK22=\"FWP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$W22,BslnAllctnCrrnt!$A$1<$X22),SUM($L22-$HO22),IF(AND($AK22=\"SSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$Q22,BslnAllctnCrrnt!$A$1<$R22),SUM($L22-$HO22),IF(AND($AK22=\"SSP1P2\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM($L22-$HO22),0)))))))","v":0},{"$f":"IF(AND($AK22=\"FWP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),0,IF(AND($AK22=\"FWP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$W22,BslnAllctnCrrnt!$A$1<$X22),SUM(BslnAllctnCrrnt!$A$1-$W22),IF(AND($AK22=\"FWP3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$W22,BslnAllctnCrrnt!$A$1<$X22),SUM(BslnAllctnCrrnt!$A$1-$W22),IF(AND($AK22=\"SSP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),0,IF(AND($AK22=\"SSP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$W22,BslnAllctnCrrnt!$A$1<$X22),SUM(BslnAllctnCrrnt!$A$1-$W22),0)))))","v":0},{"$f":"IF(AND($AK22=\"FWP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM($N22-$HQ22),IF(AND($AK22=\"FWP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$W22,BslnAllctnCrrnt!$A$1<$X22),SUM($N22-$HQ22),IF(AND($AK22=\"FWP3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$W22,BslnAllctnCrrnt!$A$1<$X22),SUM($N22-$HQ22),IF(AND($AK22=\"SSP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$T22,BslnAllctnCrrnt!$A$1<$U22),SUM($N22-$HQ22),IF(AND($AK22=\"SSP2P3\",$HF22=TRUE,BslnAllctnCrrnt!$A$1>=$W22,BslnAllctnCrrnt!$A$1<$X22),SUM($N22-$HQ22),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[22,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G23),0,IF($F23<=$G23,SUM($G23-$F23),IF($F23>$G23,SUM((Account!$L$2-Usage!$F23)+Usage!$G23+1))))","v":0},{"$f":"IF($Q23=0,0,IF($R23=0,0,IF(AND($Q23<FctrChngDts!$A$2,$R23>=FctrChngDts!$A$2),SUM($R23-FctrChngDts!$A$2+1),IF(AND($Q23>=FctrChngDts!$A$2,$R23>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q23),IF(AND($Q23>=FctrChngDts!$A$2,$R23<FctrChngDts!$B$2),SUM($R23-$Q23+1),0)))))","v":0},{"$f":"IF($Q23=0,0,IF($R23=0,0,IF(AND($Q23<FctrChngDts!$A$2,$R23>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q23),IF(AND($Q23<FctrChngDts!$A$2,$R23<FctrChngDts!$A$2),SUM($R23-$Q23+1),IF(AND($Q23>FctrChngDts!$A$2,$R23>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R23+1),0)))))","v":0},{"$f":"IF($T23=0,0,IF($U23=0,0,IF(AND($T23<FctrChngDts!$A$2,$U23>=FctrChngDts!$A$2),SUM($U23-FctrChngDts!$A$2+1),IF(AND($T23>=FctrChngDts!$A$2,$U23<FctrChngDts!$B$2),SUM($U23-$T23+1),IF(AND($T23>=FctrChngDts!$A$2,$U23>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T23)<0),0,IF(AND($T23>=FctrChngDts!$A$2,$U23>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T23),0))))))","v":0},{"$f":"IF($T23=0,0,IF($U23=0,0,IF(AND($T23<FctrChngDts!$A$2,$U23>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T23),IF(AND($T23>=FctrChngDts!$B$2,$U23>=FctrChngDts!$B$2),SUM($U23-$T23+1),IF(AND($T23<FctrChngDts!$A$2,$U23<FctrChngDts!$A$2),SUM($U23-$T23+1),IF(AND($T23>=FctrChngDts!$A$2,$U23>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U23+1),0))))))","v":0},{"$f":"IF($W23=0,0,IF($X23=0,0,IF(AND($W23>=FctrChngDts!$A$2,$X23>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W23)<0),0,IF(AND($W23>=FctrChngDts!$A$2,$X23>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W23),IF(AND($W23>=FctrChngDts!$A$2,$X23<FctrChngDts!$B$2),SUM($X23-$W23+1),IF(AND($W23<FctrChngDts!$A$2,$X23>=FctrChngDts!$A$2),SUM($X23-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W23=0,0,IF($X23=0,0,IF(AND($W23<FctrChngDts!$A$2,$X23<FctrChngDts!$A$2),SUM($X23-$W23+1),IF(AND($W23>=FctrChngDts!$A$2,$X23>=FctrChngDts!$B$2,SUM($X23-FctrChngDts!$B$2+1)<=$Y23),SUM($X23-FctrChngDts!$B$2+1),IF(AND($W23>=FctrChngDts!$A$2,$X23>=FctrChngDts!$B$2),SUM($X23-$W23+1),IF(AND($W23<FctrChngDts!$A$2,$X23>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W23),0))))))","v":0},{"$f":"IF(AND($D23>=FctrChngDts!$C$2,$E23<FctrChngDts!$E$2),\"1\",IF(AND($D23>=FctrChngDts!$E$2,$E23<FctrChngDts!$G$2),\"2\",IF(AND($D23>=FctrChngDts!$G$2,$E23<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D23>=FctrChngDts!$D$2,,IF(AND($D23>=FctrChngDts!$C$2,$D23<=FctrChngDts!$D$2),$D23,IF(AND($D23>=FctrChngDts!$C$2,$D23>=FctrChngDts!$D$2,$E23>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D23>FctrChngDts!$D$2,,IF($D23=FctrChngDts!$D$2,$D23,IF(AND($D23>=FctrChngDts!$C$2,$E23<FctrChngDts!$D$2),$E23,IF(AND($D23>=FctrChngDts!$C$2,$E23>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D23>=FctrChngDts!$D$2,$E23>=FctrChngDts!$D$2,$E23>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E23<FctrChngDts!$D$2,$E23<=FctrChngDts!$D$2),$E23,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D23<FctrChngDts!$E$2,$E23<FctrChngDts!$E$2),,IF($D23>FctrChngDts!$F$2,,IF(AND($D23>=FctrChngDts!$E$2,$D23<=FctrChngDts!$F$2),$D23,IF(AND($D23>=FctrChngDts!$E$2,$D23>=FctrChngDts!$F$2,$E23>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D23>FctrChngDts!$F$2,,IF($E23=FctrChngDts!$F$2,$E23,IF(AND($D23<FctrChngDts!$E$2,$E23<=FctrChngDts!$F$2),$E23,IF(AND($D23>=FctrChngDts!$E$2,$E23<FctrChngDts!$F$2),$E23,IF(AND($D23>=FctrChngDts!$E$2,$E23>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D23>=FctrChngDts!$F$2,$E23>=FctrChngDts!$F$2,$E23>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D23<FctrChngDts!$G$2,$E23<FctrChngDts!$G$2),,IF($D23>FctrChngDts!$H$2,,IF(AND($D23>=FctrChngDts!$G$2,$D23<=FctrChngDts!$H$2),$D23,IF(AND($D23>=FctrChngDts!$G$2,$D23>=FctrChngDts!$H$2,$E23>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D23>FctrChngDts!$H$2,,IF($E23=FctrChngDts!$H$2,$E23,IF(AND($D23<FctrChngDts!$G$2,$E23<=FctrChngDts!$H$2),$E23,IF(AND($D23>=FctrChngDts!$G$2,$E23<FctrChngDts!$H$2),$E23,IF(AND($D23>=FctrChngDts!$G$2,$E23>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D23>=FctrChngDts!$H$2,$E23>=FctrChngDts!$H$2,$E23>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A23,Tenant!$A23:$J322,6,FALSE)","v":0},{"$f":"VLOOKUP($A23,Tenant!$A23:$J322,7,FALSE)","v":0},{"$f":"VLOOKUP($A23,Tenant!$A23:$J322,10,FALSE)","v":0},0,{"$f":"IF(AND($AK23=\"FSP2\",$AJ23=FALSE,$HF23=FALSE),SUM($K23*FctrChngDts!$C$9),IF(AND($AK23=\"FSP2\",$AJ23=TRUE,$HF23=FALSE),SUM($K23*FctrChngDts!$C$10),IF(AND($AK23=\"FSP2P3\",$AJ23=FALSE,$HF23=FALSE),SUM(SUM($K23,$M23)*FctrChngDts!$C$9),IF(AND($AK23=\"FSP2P3\",$AJ23=TRUE,$HF23=FALSE),SUM(SUM($K23,$M23)*FctrChngDts!$C$10),IF(AND($AK23=\"FSP3\",$AJ23=FALSE,$HF23=FALSE),SUM($M23*FctrChngDts!$C$9),IF(AND($AK23=\"FSP3\",$AJ23=TRUE,$HF23=FALSE),SUM($M23*FctrChngDts!$C$10),IF(AND($AK23=\"FSP1\",$AJ23=FALSE,$HF23=FALSE),SUM($I23*FctrChngDts!$C$9),IF(AND($AK23=\"FSP1\",$AJ23=TRUE,$HF23=FALSE),SUM($I23*FctrChngDts!$C$10),IF(AND($AK23=\"FSP1P2\",$AJ23=FALSE,$HF23=FALSE),SUM(SUM($I23,$K23)*FctrChngDts!$C$9),IF(AND($AK23=\"FSP1P2\",$AJ23=TRUE,$HF23=FALSE),SUM(SUM($I23,$K23)*FctrChngDts!$C$10),IF(AND($Z23=\"Summer\",$AK23=\"SSP2P3\",$AJ23=FALSE,$HF23=FALSE),SUM(SUM(SUM(SUM($K23,$M23)*FctrChngDts!$C$9),SUM(SUM($L23,$N23)*FctrChngDts!$C$11))*$AF23),IF(AND($Z23=\"Summer\",$AK23=\"SSP2P3\",$AJ23=TRUE,$HF23=FALSE),SUM(SUM(SUM(SUM($K23,$M23)*FctrChngDts!$C$10),SUM(SUM($L23,$N23)*FctrChngDts!$C$12))*$AF23),IF(AND($Z23=\"Winter\",$AK23=\"SSP2P3\",$AJ23=FALSE,$HF23=FALSE),SUM(SUM(SUM(SUM($K23,$M23)*FctrChngDts!$C$9),SUM(SUM($L23,$N23)*FctrChngDts!$C$11))-$AO23),IF(AND($Z23=\"Winter\",$AK23=\"SSP2P3\",$AJ23=TRUE,$HF23=FALSE),SUM(SUM(SUM(SUM($K23,$M23)*FctrChngDts!$C$10),SUM(SUM($L23,$N23)*FctrChngDts!$C$12))-$AO23),IF(AND($Z23=\"Summer\",$AK23=\"SSP1P2\",$AJ23=FALSE,$HF23=FALSE),SUM(SUM(SUM(SUM($I23,$K23)*FctrChngDts!$C$9),SUM(SUM($J23,$L23)*FctrChngDts!$C$11))*$AF23),IF(AND($Z23=\"Summer\",$AK23=\"SSP1P2\",$AJ23=TRUE,$HF23=FALSE),SUM(SUM(SUM(SUM($I23,$K23)*FctrChngDts!$C$10),SUM(SUM($J23,$L23)*FctrChngDts!$C$12))*$AF23),IF(AND($Z23=\"Winter\",$AK23=\"SSP1P2\",$AJ23=FALSE,$HF23=FALSE),SUM(SUM(SUM(SUM($I23,$K23)*FctrChngDts!$C$9),SUM(SUM($J23,$L23)*FctrChngDts!$C$11))-$AO23),IF(AND($Z23=\"Winter\",$AK23=\"SSP1P2\",$AJ23=TRUE,$HF23=FALSE),SUM(SUM(SUM(SUM($I23,$K23)*FctrChngDts!$C$10),SUM(SUM($J23,$L23)*FctrChngDts!$C$12))-$AO23),IF(AND($AK23=\"FSP2\",$AJ23=FALSE,$HF23=TRUE),SUM(SUM($HI23*FctrChngDts!$B$9),SUM($HJ23*FctrChngDts!$C$9)),IF(AND($AK23=\"FSP2\",$AJ23=TRUE,$HF23=TRUE),SUM(SUM($HI23*FctrChngDts!$B$10),SUM($HJ23*FctrChngDts!$C$10)),IF(AND($AK23=\"FSP2P3\",$AJ23=FALSE,$HF23=TRUE),SUM(SUM(SUM($HI23,$HK23)*FctrChngDts!$B$9),SUM(SUM($HJ23,$HL23)*FctrChngDts!$C$9)),IF(AND($AK23=\"FSP2P3\",$AJ23=TRUE,$HF23=TRUE),SUM(SUM(SUM($HI23,$HK23)*FctrChngDts!$B$10),SUM(SUM($HJ23,$HL23)*FctrChngDts!$C$10)),IF(AND($AK23=\"FSP3\",$AJ23=FALSE,$HF23=TRUE),SUM(SUM($HK23*FctrChngDts!$B$9),SUM($HL23*FctrChngDts!$C$9)),IF(AND($AK23=\"FSP3\",$AJ23=TRUE,$HF23=TRUE),SUM(SUM($HK23*FctrChngDts!$B$10),SUM($HL23*FctrChngDts!$C$10)),IF(AND($AK23=\"FSP1\",$AJ23=FALSE,$HF23=TRUE),SUM(SUM($HG23*FctrChngDts!$B$9),SUM($HH23*FctrChngDts!$C$9)),IF(AND($AK23=\"FSP1\",$AJ23=TRUE,$HF23=TRUE),SUM(SUM($HG23*FctrChngDts!$B$10),SUM($HH23*FctrChngDts!$C$10)),IF(AND($AK23=\"FSP1P2\",$AJ23=FALSE,$HF23=TRUE),SUM(SUM(SUM($HG23,$HI23)*FctrChngDts!$B$9),SUM(SUM($HH23,$HJ23)*FctrChngDts!$C$9)),IF(AND($AK23=\"FSP1P2\",$AJ23=TRUE,$HF23=TRUE),SUM(SUM(SUM($HG23,$HI23)*FctrChngDts!$B$10),SUM(SUM($HG23,$HI23)*FctrChngDts!$C$10)),IF(AND($Z23=\"Summer\",$AK23=\"SSP2P3\",$AJ23=FALSE,$HF23=TRUE),SUM(SUM(SUM(SUM($HI23,$HK23)*FctrChngDts!$B$9),SUM(SUM($HJ23,$HL23)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO23,$HQ23)*FctrChngDts!$B$11),SUM(SUM($HP23,$HR23)*FctrChngDts!$C$11))*$AF23),IF(AND($Z23=\"Summer\",$AK23=\"SSP2P3\",$AJ23=TRUE,$HF23=TRUE),SUM(SUM(SUM(SUM($HI23,$HK23)*FctrChngDts!$B$10),SUM(SUM($HJ23,$HL23)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO23,$HQ23)*FctrChngDts!$B$12),SUM(SUM($HP23,$HR23)*FctrChngDts!$C$12))*$AF23),IF(AND($Z23=\"Winter\",$AK23=\"SSP2P3\",$AJ23=FALSE,$HF23=TRUE),SUM(SUM(SUM(SUM($HI23,$HK23)*FctrChngDts!$B$9),SUM(SUM($HJ23,$HL23)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO23,$HQ23)*FctrChngDts!$B$11),SUM(SUM($HP23,$HR23)*FctrChngDts!$C$11))-$AO23),IF(AND($Z23=\"Winter\",$AK23=\"SSP2P3\",$AJ23=TRUE,$HF23=TRUE),SUM(SUM(SUM(SUM($HI23,$HK23)*FctrChngDts!$B$10),SUM(SUM($HO23,$HQ23)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO23,$HQ23)*FctrChngDts!$B$12),SUM(SUM($HP23,$HR23)*FctrChngDts!$C$12))-$AO23),IF(AND($Z23=\"Summer\",$AK23=\"SSP1P2\",$AJ23=FALSE,$HF23=TRUE),SUM(SUM(SUM(SUM($HG23,$HI23)*FctrChngDts!$B$9),SUM(SUM($HH23,$HJ23)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM23,$HO23)*FctrChngDts!$B$11),SUM(SUM($HN23,$HP23)*FctrChngDts!$C$11))*$AF23),IF(AND($Z23=\"Summer\",$AK23=\"SSP1P2\",$AJ23=TRUE,$HF23=TRUE),SUM(SUM(SUM(SUM($HG23,$HI23)*FctrChngDts!$B$10),SUM(SUM($HH23,$HJ23)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM23,$HO23)*FctrChngDts!$B$12),SUM(SUM($HN23,$HP23)*FctrChngDts!$C$12))*$AF23),IF(AND($Z23=\"Winter\",$AK23=\"SSP1P2\",$AJ23=FALSE,$HF23=TRUE),SUM(SUM(SUM(SUM($HG23,$HI23)*FctrChngDts!$B$9),SUM(SUM($HH23,$HJ23)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM23,$HO23)*FctrChngDts!$B$11),SUM(SUM($HN23,$HP23)*FctrChngDts!$C$11))-$AO23),IF(AND($Z23=\"Winter\",$AK23=\"SSP1P2\",$AJ23=TRUE,$HF23=TRUE),SUM(SUM(SUM(SUM($HG23,$HI23)*FctrChngDts!$B$10),SUM(SUM($HH23,$HJ23)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM23,$HO23)*FctrChngDts!$B$12),SUM(SUM($HN23,$HP23)*FctrChngDts!$C$12))-$AO23),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK23=\"FWP1\",$AJ23=FALSE,$HF23=FALSE),SUM($J23*FctrChngDts!$C$11),IF(AND($AK23=\"FWP1\",$AJ23=TRUE,$HF23=FALSE),SUM($J23*FctrChngDts!$C$12),IF(AND($AK23=\"FWP1P2\",$AJ23=FALSE,$HF23=FALSE),SUM(SUM($J23,$L23)*FctrChngDts!$C$11),IF(AND($AK23=\"FWP1P2\",$AJ23=TRUE,$HF23=FALSE),SUM(SUM($J23,$L23)*FctrChngDts!$C$12),IF(AND($AK23=\"FWP2\",$AJ23=FALSE,$HF23=FALSE),SUM($L23*FctrChngDts!$C$11),IF(AND($AK23=\"FWP2\",$AJ23=TRUE,$HF23=FALSE),SUM($L23*FctrChngDts!$C$12),IF(AND($AK23=\"FWP2P3\",$AJ23=FALSE,$HF23=FALSE),SUM(SUM($L23,$N23)*FctrChngDts!$C$11),IF(AND($AK23=\"FWP2P3\",$AJ23=TRUE,$HF23=FALSE),SUM(SUM($L23,$N23)*FctrChngDts!$C$12),IF(AND($AK23=\"FWP3\",$AJ23=FALSE,$HF23=FALSE),SUM($N23*FctrChngDts!$C$11),IF(AND($AK23=\"FWP3\",$AJ23=TRUE,$HF23=FALSE),SUM($N23*FctrChngDts!$C$12),IF(AND($Z23=\"Winter\",$AK23=\"SSP1P2\",$AJ23=FALSE,$HF23=FALSE),SUM(SUM(SUM($I23,$K23)*FctrChngDts!$C$9),SUM(SUM($J23,$L23)*FctrChngDts!$C$11))*$AG23,IF(AND($Z23=\"Winter\",$AK23=\"SSP1P2\",$AJ23=TRUE,$HF23=FALSE),SUM(SUM(SUM($I23,$K23)*FctrChngDts!$B$10),SUM(SUM($J23,$L23)*FctrChngDts!$B$12))*$AG23,IF(AND($Z23=\"Summer\",$AK23=\"SSP1P2\",$AJ23=FALSE,$HF23=FALSE),SUM(SUM(SUM($I23,$K23)*FctrChngDts!$B$9),SUM(SUM($J23,$L23)*FctrChngDts!$B$11))-$AJ23,IF(AND($Z23=\"Summer\",$AK23=\"SSP1P2\",$AJ23=TRUE,$HF23=FALSE),SUM(SUM(SUM($I23,$K23)*FctrChngDts!$C$10),SUM(SUM($J23,$L23)*FctrChngDts!$C$12))-$AJ23,IF(AND($Z23=\"Winter\",$AK23=\"SSP2P3\",$AJ23=FALSE,$HF23=FALSE),SUM(SUM(SUM($K23,$M23)*FctrChngDts!$C$9),SUM(SUM($L23,$N23)*FctrChngDts!$C$11))*$AG23,IF(AND($Z23=\"Winter\",$AK23=\"SSP2P3\",$AJ23=TRUE,$HF23=FALSE),SUM(SUM(SUM($K23,$M23)*FctrChngDts!$C$10),SUM(SUM($L23,$N23)*FctrChngDts!$C$12))*$AG23,IF(AND($Z23=\"Summer\",$AK23=\"SSP2P3\",$AJ23=FALSE,$HF23=FALSE),SUM(SUM(SUM($K23,$M23)*FctrChngDts!$C$9),SUM(SUM($L23,$N23)*FctrChngDts!$C$11))-$AJ23,IF(AND($Z23=\"Summer\",$AK23=\"SSP2P3\",$AJ23=TRUE,$HF23=FALSE),SUM(SUM(SUM($K23,$M23)*FctrChngDts!$C$10),SUM(SUM($L23,$N23)*FctrChngDts!$C$12))-$AJ23,IF(AND($AK23=\"FWP1\",$AJ23=FALSE,$HF23=TRUE),SUM(SUM($HM23*FctrChngDts!$B$11),SUM($HN23*FctrChngDts!$C$11)),IF(AND($AK23=\"FWP1\",$AJ23=TRUE,$HF23=TRUE),SUM(SUM($HM23*FctrChngDts!$B$12),SUM($HN23*FctrChngDts!$C$12)),IF(AND($AK23=\"FWP1P2\",$AJ23=FALSE,$HF23=TRUE),SUM(SUM(SUM($HM23,$HO23)*FctrChngDts!$B$11),SUM(SUM($HN23,$HP23)*FctrChngDts!$C$11)),IF(AND($AK23=\"FWP1P2\",$AJ23=TRUE,$HF23=TRUE),SUM(SUM(SUM($HM23,$KP23)*FctrChngDts!$C$12),SUM(SUM($HN23,$HP23)*FctrChngDts!$C$12)),IF(AND($AK23=\"FWP2\",$AJ23=FALSE,$HF23=TRUE),SUM(SUM($HO23*FctrChngDts!$B$11),SUM($HO23*FctrChngDts!$C$11)),IF(AND($AK23=\"FWP2\",$AJ23=TRUE,$HF23=TRUE),SUM(SUM($HO23*FctrChngDts!$B$12),SUM($HO23*FctrChngDts!$C$12)),IF(AND($AK23=\"FWP2P3\",$AJ23=FALSE,$HF23=TRUE),SUM(SUM(SUM($HO23,$HQ23)*FctrChngDts!$C$11),SUM(SUM($HP23,$HR23)*FctrChngDts!$C$11)),IF(AND($AK23=\"FWP2P3\",$AJ23=TRUE,$HF23=TRUE),SUM(SUM(SUM($HO23,$HQ23)*FctrChngDts!$C$12),SUM(SUM($HP23,$HR23)*FctrChngDts!$C$12)),IF(AND($AK23=\"FWP3\",$AJ23=FALSE,$HF23=TRUE),SUM(SUM($HQ23*FctrChngDts!$B$11),SUM($HR23*FctrChngDts!$C$11)),IF(AND($AK23=\"FWP3\",$AJ23=TRUE,$HF23=TRUE),SUM(SUM($HQ23*FctrChngDts!$B$12),SUM($HR23*FctrChngDts!$C$12)),IF(AND($Z23=\"Winter\",$AK23=\"SSP1P2\",$AJ23=FALSE,$HF23=TRUE),SUM(SUM(SUM(SUM($HG23,$HI23)*FctrChngDts!$B$9),SUM(SUM($HH23,$HJ23)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM23,$HO23)*FctrChngDts!$B$11),SUM(SUM($HN23,$HP23)*FctrChngDts!$C$11))*$AG23),IF(AND($Z23=\"Winter\",$AK23=\"SSP1P2\",$AJ23=TRUE,$HF23=TRUE),SUM(SUM(SUM(SUM($HG23,$HI23)*FctrChngDts!$B$10), SUM(SUM($HH23,$HJ23)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM23,$HO23)*FctrChngDts!$B$12),SUM(SUM($HN23,$HP23)*FctrChngDts!$C$12))*$AG23),IF(AND($Z23=\"Summer\",$AK23=\"SSP1P2\",$AJ23=FALSE,$HF23=TRUE),SUM(SUM(SUM(SUM($HG23,$HI23)*FctrChngDts!$B$9),SUM(SUM($HH23,$HJ23)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM23,$HO23)*FctrChngDts!$B$11),SUM(SUM($HN23,$HP23)*FctrChngDts!$C$11))-$AJ23),IF(AND($Z23=\"Summer\",$AK23=\"SSP1P2\",$AJ23=TRUE,$HF23=TRUE),SUM(SUM(SUM(SUM($HG23,$HI23)*FctrChngDts!$B$10),SUM(SUM($HH23,$HJ23)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM23,$HO23)*FctrChngDts!$B$12),SUM(SUM($HN23,$HP23)*FctrChngDts!$C$12))-$AJ23),IF(AND($Z23=\"Winter\",$AK23=\"SSP2P3\",$AJ23=FALSE,$HF23=TRUE),SUM(SUM(SUM(SUM($HI23,$HK23)*FctrChngDts!$B$9),SUM(SUM($HJ23,$HL23)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO23,$HQ23)*FctrChngDts!$B$11),SUM(SUM($HP23,$HR23)*FctrChngDts!$C$11))*$AG23),IF(AND($Z23=\"Winter\",$AK23=\"SSP2P3\",$AJ23=TRUE,$HF23=TRUE),SUM(SUM(SUM(SUM($HI23,$HK23)*FctrChngDts!$B$10), SUM(SUM($HJ23,$HL23)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO23,$HQ23)*FctrChngDts!$B$12),SUM(SUM($HP23,$HR23)*FctrChngDts!$C$12))*$AG23),IF(AND($Z23=\"Summer\",$AK23=\"SSP2P3\",$AJ23=FALSE,$HF23=TRUE),SUM(SUM(SUM(SUM($HI23,$HK23)*FctrChngDts!$B$9),SUM(SUM($HJ23,$HL23)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO23,$HQ23)*FctrChngDts!$B$11),SUM(SUM($HP23,$HR23)*FctrChngDts!$C$11))-$AJ23),IF(AND($Z23=\"Summer\",$AK23=\"SSP2P3\",$AJ23=TRUE,$HF23=TRUE),SUM(SUM(SUM(SUM($HI23,$HK23)*FctrChngDts!$B$10), SUM(SUM($HJ23,$HL23)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO23,$HQ23)*FctrChngDts!$B$12),SUM(SUM($HP23,$HR23)*FctrChngDts!$C$12))-$AJ23),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK23=\"FSP1\",$AH23=TRUE,SUM(SUM(SUM($AI23*FctrChngDts!$B$13)*I23),$AR23)>$AD23),$AD23,IF(AND($AK23=\"FSP1\",$AH23=TRUE,SUM(SUM(SUM($AI23*FctrChngDts!$B$13)*$I23),$AR23)<=$AD23),SUM(SUM(SUM($AI23*FctrChngDts!$B$13)*$I23),$AR23),IF(AND($Z23=\"Summer\",$AK23=\"SSP1\",$AH23=TRUE,SUM(SUM(SUM(SUM($I23,$J23)*SUM($AI23*FctrChngDts!$B$13))*$AF23),$AR23)>$AD23),$AD23,IF(AND($Z23=\"Summer\",$AK23=\"SSP1\",$AH23=TRUE,SUM(SUM(SUM(SUM($I23,$J23)*SUM($AI23*FctrChngDts!$B$13))*$AF23),$AR23)<=$AD23),SUM(SUM(SUM(SUM($I23,$J23)*SUM($AI23*FctrChngDts!$B$13))*$AF23),$AR23),IF(AND($Z23=\"Winter\",$AK23=\"SSP1\",$AH23=TRUE,SUM(SUM(SUM(SUM($I23,$J23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AU23:$AW23)),$AR23)>$AD23),$AD23,IF(AND($Z23=\"Winter\",$AK23=\"SSP1\",$AH23=TRUE,SUM(SUM(SUM(SUM($I23,$J23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AU23:$AW23)),$AR23)<=$AD23),SUM(SUM(SUM(SUM($I23,$J23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AU23:$AW23)),$AR23),IF(AND($AK23=\"FSP1P2\",$AH23=TRUE,SUM(SUM(SUM(SUM($I23,$K23)*SUM($AI23*FctrChngDts!$B$13))*$AF23),$AR23)>$AD23),$AD23,IF(AND($AK23=\"FSP1P2\",$AH23=TRUE,SUM(SUM(SUM(SUM($I23,$K23)*SUM($AI23*FctrChngDts!$B$13))*$AF23),$AR23)<=$AD23),SUM(SUM(SUM(SUM($I23,$K23)*SUM($AI23*FctrChngDts!$B$13))*$AF23),$AR23),IF(AND($Z23=\"Summer\",$AK23=\"SSP1P2\",$AH23=TRUE,SUM(SUM(SUM(SUM($I23,$K23,$J23,$L23)*SUM($AI23*FctrChngDts!$B$13))*$AF23),$AR23)>$AD23),$AD23,IF(AND($Z23=\"Summer\",$AK23=\"SSP1P2\",$AH23=TRUE,SUM(SUM(SUM(SUM($I23,$K23,$J23,$L23)*SUM($AI23*FctrChngDts!$B$13))*$AF23),$AR23)<=$AD23),SUM(SUM(SUM(SUM($I23,$K23,$J23,$L23)*SUM($AI23*FctrChngDts!$B$13))*$AF23),$AR23),IF(AND($Z23=\"Winter\",$AK23=\"SSP1P2\",$AH23=TRUE,SUM(SUM(SUM(SUM($I23,$K23,$J23,$L23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AU23:$AW23)),$AR23)>$AD23),$AD23,IF(AND($Z23=\"Winter\",$AK23=\"SSP1P2\",$AH23=TRUE,SUM(SUM(SUM(SUM($I23,$K23,$J23,$L23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AU23:$AW23)),$AR23)<=$AD23),MIN($AD23,SUM($AL23,SUM(SUM(SUM(SUM($I23,$K23,$J23,$L23)*SUM($AI23*FctrChngDts!$B$13))*$AF23)))),IF(AND($AK23=\"FSP2\",$AH23=TRUE,SUM(SUM(SUM($AI23*FctrChngDts!$B$13)*$K23),$AR23)>$AD23),$AD23,IF(AND($AK23=\"FSP2\",$AH23=TRUE,SUM(SUM(SUM($AI23*FctrChngDts!$B$13)*$K23),$AR23)<=$AD23),SUM(SUM(SUM($AI23*FctrChngDts!$B$13)*$K23),$AR23),IF(AND($Z23=\"Summer\",$AK23=\"SSP2\",$AH23=TRUE,SUM(SUM(SUM(SUM($K23,$L23)*SUM($AI23*FctrChngDts!$B$13))*$AF23),$AR23)>$AD23),$AD23,IF(AND($Z23=\"Summer\",$AK23=\"SSP2\",$AH23=TRUE,SUM(SUM(SUM(SUM($K23,$L23)*SUM($AI23*FctrChngDts!$B$13))*$AF23),$AR23)<=$AD23),SUM(SUM(SUM(SUM($K23,$L23)*SUM($AI23*FctrChngDts!$B$13))*$AF23),$AR23),IF(AND($Z23=\"Winter\",$AK23=\"SSP2\",$AH23=TRUE,SUM(SUM(SUM(SUM($K23,$L23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AU23:$AW23)),$AR23)>$AD23),$AD23,IF(AND($Z23=\"Winter\",$AK23=\"SSP2\",$AH23=TRUE,SUM(SUM(SUM(SUM($K23,$L23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AU23:$AW23)),$AR23)<=$AD23),SUM(SUM(SUM(SUM($K23,$L23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AU23:$AW23)),$AR23),IF(AND($AK23=\"FSP2P3\",$AH23=TRUE,SUM(SUM(SUM(SUM($K23,$M23)*SUM($AI23*FctrChngDts!$B$13))*$AF23),$AR23)>$AD23),$AD23,IF(AND($AK23=\"FSP2P3\",$AH23=TRUE,SUM(SUM(SUM(SUM($K23,$M23)*SUM($AI23*FctrChngDts!$B$13))*$AF23),$AR23)<=$AD23),SUM(SUM(SUM(SUM($K23,$M23)*SUM($AI23*FctrChngDts!$B$13))*$AF23),$AR23),IF(AND($Z23=\"Summer\",$AK23=\"SSP2P3\",$AH23=TRUE,SUM(SUM(SUM(SUM($K23,$L23,$M23,$N23)*SUM($AI23*FctrChngDts!$B$13))*$AF23),$AR23)>$AD23),$AD23,IF(AND($Z23=\"Summer\",$AK23=\"SSP2P3\",$AH23=TRUE,SUM(SUM(SUM(SUM($K23,$L23,$M23,$N23)*SUM($AI23*FctrChngDts!$B$13))*$AF23),$AR23)<=$AD23),SUM(SUM(SUM(SUM($K23,$L23,$M23,$N23)*SUM($AI23*FctrChngDts!$B$13))*$AF23),$AR23),IF(AND($Z23=\"Winter\",$AK23=\"SSP2P3\",$AH23=TRUE,SUM(SUM(SUM(SUM($K23,$L23,$M23,$N23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AU23:$AW23)),$AR23)>$AD23),$AD23,IF(AND($Z23=\"Winter\",$AK23=\"SSP2P3\",$AH23=TRUE,SUM(SUM(SUM(SUM($K23,$L23,$M23,$N23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AU23:$AW23)),$AR23)<=$AD23),SUM(SUM(SUM(SUM($K23,$L23,$M23,$N23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AU23:$AW23)),$AR23),IF(AND($AK23=\"FSP3\",$AH23=TRUE,SUM(SUM(SUM($AI23*FctrChngDts!$B$13)*$M23),$AR23)>$AD23),$AD23,IF(AND($AK23=\"FSP3\",$AH23=TRUE,SUM(SUM(SUM($AI23*FctrChngDts!$B$13)*$M23),$AR23)<=$AD23),SUM(SUM(SUM($AI23*FctrChngDts!$B$13)*$M23),$AR23),IF(AND($Z23=\"Summer\",$AK23=\"SSP3\",$AH23=TRUE,SUM(SUM(SUM(SUM($M23,$N23)*SUM($AI23*FctrChngDts!$B$13))*$AF23),$AR23)>$AD23),$AD23,IF(AND($Z23=\"Summer\",$AK23=\"SSP3\",$AH23=TRUE,SUM(SUM(SUM(SUM($M23,$N23)*SUM($AI23*FctrChngDts!$B$13))*$AF23),$AR23)<=$AD23),SUM(SUM(SUM(SUM($M23,$N23)*SUM($AI23*FctrChngDts!$B$13))*$AF23),$AR23),IF(AND($Z23=\"Winter\",$AK23=\"SSP3\",$AH23=TRUE,SUM(SUM(SUM(SUM($M23,$N23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AU23:$AW23)),$AR23)>$AD23),$AD23,IF(AND($Z23=\"Winter\",$AK23=\"SSP3\",$AH23=TRUE,SUM(SUM(SUM(SUM($M23,$N23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AU23:$AW23)),$AR23)<=$AD23),SUM(SUM(SUM(SUM($M23,$N23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AU23:$AW23)),$AR23),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK23=\"FWP1\",$AH23=TRUE,SUM(SUM(SUM($AI23*FctrChngDts!$B$13)*$J23),$AU23)>$AE23),$AE23,IF(AND($AK23=\"FWP1\",$AH23=TRUE,SUM(SUM(SUM($AI23*FctrChngDts!$B$13)*$J23),$AU23)<=$AE23),SUM(SUM(SUM($AI23*FctrChngDts!$B$13)*$J23),$AU23),IF(AND($Z23=\"Winter\",$AK23=\"SSP1\",$AH23=TRUE,SUM(SUM(SUM(SUM($I23,$J23)*SUM($AI23*FctrChngDts!$B$13))*$AG23),$AU23)>$AE23),$AE23,IF(AND($Z23=\"Winter\",$AK23=\"SSP1\",$AH23=TRUE,SUM(SUM(SUM(SUM($I23,$J23)*SUM($AI23*FctrChngDts!$B$13))*$AG23),$AU23)<=$AE23),SUM(SUM(SUM(SUM($I23,$J23)*SUM($AI23*FctrChngDts!$B$13))*$AG23),$AU23),IF(AND($Z23=\"Summer\",$AK23=\"SSP1\",$AH23=TRUE,SUM(SUM(SUM(SUM($I23,$J23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AR23:$AT23)),$AU23)>$AE23),$AE23,IF(AND($Z23=\"Summer\",$AK23=\"SSP1\",$AH23=TRUE,SUM(SUM(SUM(SUM($I23,$J23)*SUM($AI23*FctrChngDts!$B$13))- SUM($AR23:$AT23)),$AU23)<=$AE23),SUM(SUM(SUM(SUM($I23,$J23)*SUM($AI23*FctrChngDts!$B$13))- SUM($AR23:$AT23)),$AU23),IF(AND($AK23=\"FWP1P2\",$AH23=TRUE,SUM(SUM(SUM(SUM($J23,$L23)*SUM($AI23*FctrChngDts!$B$13))*$AG23),$AU23)>$AE23),$AE23,IF(AND($AK23=\"FWP1P2\",$AH23=TRUE,SUM(SUM(SUM(SUM($J23,$L23)*SUM($AI23*FctrChngDts!$B$13))*$AG23),$AU23)<=$AE23),SUM(SUM(SUM(SUM($J23,$L23)*SUM($AI23*FctrChngDts!$B$13))*$AG23),$AU23),IF(AND($Z23=\"Winter\",$AK23=\"SSP1P2\",$AH23=TRUE,SUM(SUM(SUM(SUM($I23,$K23,$J23,$L23)*SUM($AI23*FctrChngDts!$B$13))*$AG23),$AU23)>$AE23),$AE23,IF(AND($Z23=\"Winter\",$AK23=\"SSP1P2\",$AH23=TRUE,SUM(SUM(SUM(SUM($I23,$K23,$J23,$L23)*SUM($AI23*FctrChngDts!$B$13))*$AG23),$AU23)<=$AE23),SUM(SUM(SUM(SUM($I23,$K23,$J23,$L23)*SUM($AI23*FctrChngDts!$B$13))*$AG23),$AU23),IF(AND($Z23=\"Summer\",$AK23=\"SSP1P2\",$AH23=TRUE,SUM(SUM(SUM(SUM($I23,$K23,$J23,$L23)*SUM($AI23*FctrChngDts!$B$13))- SUM($AR23:$AT23)),$AU23)>$AE23),$AE23,IF(AND($Z23=\"Summer\",$AK23=\"SSP1P2\",$AH23=TRUE,SUM(SUM(SUM(SUM($I23,$K23,$J23,$L23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AR23:$AT23)),$AU23)<=$AE23),SUM(SUM(SUM(SUM($I23,$K23,$J23,$L23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AR23:$AT23)),$AU23),IF(AND($AK23=\"FWP2\",$AH23=TRUE,SUM(SUM(SUM($AI23*FctrChngDts!$B$13)*$L23),$AU23)>$AE23),$AE23,IF(AND($AK23=\"FWP2\",$AH23=TRUE,SUM(SUM(SUM($AI23*FctrChngDts!$B$13)*$L23),$AU23)<=$AE23),SUM(SUM(SUM($AI23*FctrChngDts!$B$13)*$L23),$AU23),IF(AND($Z23=\"Winter\",$AK23=\"SSP2\",$AH23=TRUE,SUM(SUM(SUM(SUM($K23,$L23)*SUM($AI23*FctrChngDts!$B$13))*$AG23),$AU23)>$AE23),$AE23,IF(AND($Z23=\"Winter\",$AK23=\"SSP2\",$AH23=TRUE,SUM(SUM(SUM(SUM($K23,$L23)*SUM($AI23*FctrChngDts!$B$13))*$AG23),$AU23)<=$AE23),SUM(SUM(SUM(SUM($K23,$L23)*SUM($AI23*FctrChngDts!$B$13))*$AG23),$AU23),IF(AND($Z23=\"Summer\",$AK23=\"SSP2\",$AH23=TRUE,SUM(SUM(SUM(SUM($K23,$L23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AR23:$AT23)),$AU23)>$AE23),$AE23,IF(AND($Z23=\"Summer\",$AK23=\"SSP2\",$AH23=TRUE,SUM(SUM(SUM(SUM($K23,$L23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AR23:$AT23)),$AU23)<=$AE23),SUM(SUM(SUM(SUM($K23,$L23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AR23:$AT23)),$AU23),IF(AND($AK23=\"FWP2P3\",$AH23=TRUE,SUM(SUM(SUM(SUM($L23,$N23)*SUM($AI23*FctrChngDts!$B$13))*$AG23),$AU23)>$AE23),$AE23,IF(AND($AK23=\"FWP2P3\",$AH23=TRUE,SUM(SUM(SUM(SUM($L23,$N23)*SUM($AI23*FctrChngDts!$B$13))*$AG23),$AU23)<=$AE23),SUM(SUM(SUM(SUM($L23,$N23)*SUM($AI23*FctrChngDts!$B$13))*$AG23),$AU23),IF(AND($Z23=\"Winter\",$AK23=\"SSP2P3\",$AH23=TRUE,SUM(SUM(SUM(SUM($K23,$L23,$M23,$N23)*SUM($AI23*FctrChngDts!$B$13))*$AG23),$AU23)>$AE23),$AE23,IF(AND($Z23=\"Winter\",$AK23=\"SSP2P3\",$AH23=TRUE,SUM(SUM(SUM(SUM($K23,$L23,$M23,$N23)*SUM($AI23*FctrChngDts!$B$13))*$AG23),$AU23)<=$AE23),SUM(SUM(SUM(SUM($K23,$L23,$M23,$N23)*SUM($AI23*FctrChngDts!$B$13))*$AG23),$AU23),IF(AND($Z23=\"Summer\",$AK23=\"SSP2P3\",$AH23=TRUE,SUM(SUM(SUM(SUM($K23,$L23,$M23,$N23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AR23:$AT23)),$AU23)>$AE23),$AE23,IF(AND($Z23=\"Summer\",$AK23=\"SSP2P3\",$AH23=TRUE,SUM(SUM(SUM(SUM($K23,$L23,$M23,$N23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AR23:$AT23)),$AU23)<=$AE23),SUM(SUM(SUM(SUM($K23,$L23,$M23,$N23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AR23:$AT23)),$AU23),IF(AND($AK23=\"FWP3\",$AH23=TRUE,SUM(SUM(SUM($AI23*FctrChngDts!$B$13)*$N23),$AU23)>$AE23),$AE23,IF(AND($AK23=\"FWP3\",$AH23=TRUE,SUM(SUM(SUM($AI23*FctrChngDts!$B$13)*$N23),$AU23)<=$AE23),SUM(SUM(SUM($AI23*FctrChngDts!$B$13)*$N23),$AU23),IF(AND($Z23=\"Winter\",$AK23=\"SSP3\",$AH23=TRUE,SUM(SUM(SUM(SUM($M23,$N23)*SUM($AI23*FctrChngDts!$B$13))*$AG23),$AU23)>$AE23),$AE23,IF(AND($Z23=\"Winter\",$AK23=\"SSP3\",$AH23=TRUE,SUM(SUM(SUM(SUM($M23,$N23)*SUM($AI23*FctrChngDts!$B$13))*$AG23),$AU23)<=$AE23),SUM(SUM(SUM(SUM($M23,$N23)*SUM($AI23*FctrChngDts!$B$13))*$AG23),$AU23),IF(AND($Z23=\"Summer\",$AK23=\"SSP3\",$AH23=TRUE,SUM(SUM(SUM(SUM($M23,$N23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AR23:$AT23)),$AU23)>$AE23),$AE23,IF(AND($Z23=\"Summer\",$AK23=\"SSP3\",$AH23=TRUE,SUM(SUM(SUM(SUM($M23,$N23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AR23:$AT23)),$AU23)<=$AE23),SUM(SUM(SUM(SUM($M23,$N23)*SUM($AI23*FctrChngDts!$B$13))-SUM($AR23:$AT23)),$AU23),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I23>0,$AH23=FALSE),SUM($AR23*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I23>0,$AH23=TRUE),SUM($AX23*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I23>0,$AH23=FALSE),SUM($AS23*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I23>0,$AH23=TRUE),SUM($AY23*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I23>0,$AH23=FALSE),SUM($AT23*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I23>0,$AH23=TRUE),SUM($AZ23*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J23>0,$AH23=FALSE),SUM($AU23*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J23>0,$AH23=TRUE),SUM($BA23*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J23>0,$AH23=FALSE),SUM($AV23*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J23>0,$AH23=TRUE),SUM($BB23*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J23>0,$AH23=FALSE),SUM($AW23*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J23>0,$AH23=TRUE),SUM($BC23*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K23>0,$AH23=FALSE),SUM($AR23*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K23>0,$AH23=TRUE),SUM($AX23*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K23>0,$AH23=FALSE),SUM($AS23*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K23>0,$AH23=TRUE),SUM($AY23*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K23>0,$AH23=FALSE),SUM($AT23*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K23>0,$AH23=TRUE),SUM($AZ23*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L23>0,$AH23=FALSE),SUM($AU23*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L23>0,$AH23=TRUE),SUM($BA23*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L23>0,$AH23=FALSE),SUM($AV23*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L23>0,$AH23=TRUE),SUM($BB23*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L23>0,$AH23=FALSE),SUM($AW23*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L23>0,$AH23=TRUE),SUM($BC23*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M23>0,$AH23=FALSE),SUM($AR23*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M23>0,$AH23=TRUE),SUM($AX23*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M23>0,$AH23=FALSE),SUM($AS23*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M23>0,$AH23=TRUE),SUM($AY23*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M23>0,$AH23=FALSE),SUM($AT23*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M23>0,$AH23=TRUE),SUM($AZ23*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N23>0,$AH23=FALSE),SUM($AU23*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N23>0,$AH23=TRUE),SUM($BA23*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N23>0,$AH23=FALSE),SUM($AV23*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N23>0,$AH23=TRUE),SUM($BB23*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N23>0,$AH23=FALSE),SUM($AW23*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N23>0,$AH23=TRUE),SUM($BC23*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I23=0,0,IF(AND($I23>0,$K23>0,$AH23=FALSE),SUM($AR23/$P23*$I23),IF(AND($I23>0,$K23=0,$AH23=FALSE),$AR23,IF(AND($I23>0,$K23>0,$AH23=TRUE),ROUND(MIN($HU23,SUM(SUM($I23,$K23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA23,SUM(SUM($I23,$K23)*(FctrChngDts!$B$13)*$AI23)*$IA23)),0),IF(AND($I23>0,$K23=0,$AH23=TRUE),$AX23))))),0)","v":0},{"$f":"ROUND(IF($I23=0,0,IF(AND($I23>0,$K23>0,$AH23=FALSE),SUM($AS23/$P23*$I23),IF(AND($I23>0,$K23=0,$AH23=FALSE),$AS23,IF(AND($I23>0,$K23>0,$AH23=TRUE),ROUND(MIN(SUM($HU23-$BW23),SUM(SUM($I23,$K23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA23)*3),0),IF(AND($I23>0,$K23=0,$AH23=TRUE),$AY23))))),0)","v":0},0,{"$f":"IF($J23=0,0,IF(AND($J23>0,$L23=0,$N23=0,$AH23=FALSE,$AJ23=FALSE),ROUND(MIN($HX23,SUM($AU23,$BA23)),0),IF(AND($J23>0,$L23=0,$N23=0,$AH23=TRUE,$AJ23=FALSE),ROUND(MIN($HX23,SUM($AU23,SUM($J23*$AI23*FctrChngDts!$B$13))),0),IF(AND($J23>0,$L23>0,$N23=0,$AH23=FALSE,$AJ23=FALSE),ROUND(MIN($HX23,SUM(SUM($J23,$L23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA23,SUM(SUM($J23,$L23)*(FctrChngDts!$B$13)*$AI23)*$IA23)),0),IF(AND($J23>0,$L23>0,$N23=0,$AH23=TRUE,$AJ23=FALSE),ROUND(MIN($HX23,SUM(SUM(SUM(SUM($J23,$L23)*FctrChngDts!$C$11*$IA23),SUM(SUM($J23,$L23)*SUM(FctrChngDts!$B$13*$AI23)*$IA23)))),0),IF(AND($J23>0,$L23=0,$N23=0,$AH23=FALSE,$AJ23=TRUE),ROUND(MIN($HX23,SUM($AU23,$BA23)),0),IF(AND($J23>0,$L23=0,$N23=0,$AH23=TRUE,$AJ23=TRUE),ROUND(MIN($HX23,SUM($AU23,SUM($J23*$AI23*FctrChngDts!$B$13))),0),IF(AND($J23>0,$L23>0,$N23=0,$AH23=FALSE,$AJ23=TRUE),ROUND(MIN($HX23,SUM(SUM($J23,$L23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA23,SUM(SUM($J23,$L23)*(FctrChngDts!$B$13)*$AI23)*$IA23)),0),IF(AND($J23>0,$L23>0,$N23=0,$AH23=TRUE,$AJ23=TRUE),ROUND(MIN($HX23,SUM(SUM(SUM(SUM($J23,$L23)*FctrChngDts!$C$12*$IA23),SUM(SUM($J23,$L23)*SUM(FctrChngDts!$B$13*$AI23)*$IA23)))),0))))))))))","v":0},{"$f":"IF($J23=0,0,IF(AND($J23>0,$L23=0,$N23=0,$AH23=FALSE,$AJ23=FALSE),ROUND(MIN(SUM($HX23-$BZ23),SUM($AU23*3)),0),IF(AND($J23>0,$L23=0,$N23=0,$AH23=TRUE,$AJ23=FALSE),ROUND(MIN(SUM($HX23-$BZ23),SUM(SUM($J23,$L23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA23)*3),0),IF(AND($J23>0,$L23>0,$N23=0,$AH23=FALSE,$AJ23=FALSE),ROUND(MIN(SUM($HX23-$BZ23),SUM(SUM($J23,$L23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA23)*3),0),IF(AND($J23>0,$L23>0,$N23=0,$AH23=TRUE,$AJ23=FALSE),ROUND(MIN(SUM($HX23-$BZ23),SUM(SUM($J23,$L23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA23)*3),0),IF(AND($J23>0,$L23=0,$N23=0,$AH23=FALSE,$AJ23=TRUE),ROUND(MIN(SUM($HX23-$BZ23),SUM($AU23*3)),0),IF(AND($J23>0,$L23=0,$N23=0,$AH23=TRUE,$AJ23=TRUE),ROUND(MIN(SUM($HX23-$BZ23),SUM(SUM($J23,$L23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA23)*3),0),IF(AND($J23>0,$L23>0,$N23=0,$AH23=FALSE,$AJ23=TRUE),ROUND(MIN(SUM($HX23-$BZ23),SUM(SUM($J23,$L23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA23)*3),0),IF(AND($J23>0,$L23>0,$N23=0,$AH23=TRUE,$AJ23=TRUE),ROUND(MIN(SUM($HX23-$BZ23),SUM(SUM($J23,$L23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA23)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K23=0,0,IF(AND($I23>0,$K23>0,$M23=0,$AH23=FALSE),SUM($AR23-$BW23),IF(AND($I23=0,$K23>0,$M23>0,$AH23=FALSE),SUM($AR23/$P23*$K23),IF(AND($I23=0,$K23>0,$M23=0,$AH23=FALSE),$AR23,IF($K23=0,0,IF(AND($I23>0,$K23>0,$M23=0,$AH23=TRUE),ROUND(MIN($HV23,SUM(SUM($I23,$K23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB23,SUM(SUM($I23,$K23)*(FctrChngDts!$B$13)*$AI23)*$IB23)),0),IF(AND($I23=0,$K23>0,$M23>0,$AH23=TRUE),ROUND(MIN($HV23,SUM(SUM($I23,$K23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB23,SUM(SUM($I23,$K23)*(FctrChngDts!$B$13)*$AI23)*$IB23)),0),IF(AND($I23=0,$K23>0,$M23=0,$AH23=TRUE),$AX23)))))))),0)","v":0},{"$f":"ROUND(IF($K23=0,0,IF(AND($I23>0,$K23>0,$M23=0,$AH23=FALSE),SUM($AS23-$BX23),IF(AND($I23=0,$K23>0,$M23>0,$AH23=FALSE),SUM($AS23/$P23*$K23),IF(AND($I23=0,$K23>0,$M23=0,$AH23=FALSE),$AS23,IF($K23=0,0,IF(AND($I23>0,$K23>0,$M23=0,$AH23=TRUE),ROUND(MIN(SUM($HV23-$BW23),SUM(SUM($I23,$K23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB23)*3),0),IF(AND($I23=0,$K23>0,$M23>0,$AH23=TRUE),ROUND(MIN(SUM($HV23-$BW23),SUM(SUM($I23,$K23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB23)*3),0),IF(AND($I23=0,$K23>0,$M23=0,$AH23=TRUE),$AY23)))))))),0)","v":0},0,{"$f":"IF($L23=0,0,IF(AND($J23>0,$L23>0,$N23=0,$AH23=FALSE,$AJ23=FALSE),ROUND(MIN($HY23,SUM(SUM($J23,$L23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB23,SUM(SUM($J23,$L23)*(FctrChngDts!$B$13)*$AI23)*$IB23)),0),IF(AND($J23>0,$L23>0,$N23=0,$AH23=TRUE,$AJ23=FALSE),ROUND(MIN($HY23,SUM(SUM(SUM(SUM($J23,$L23)*FctrChngDts!$C$11*$IB23),SUM(SUM($J23,$L23)*SUM(FctrChngDts!$B$13*$AI23)*$IB23)))),0),IF(AND($J23=0,$L23>0,$N23=0,$AH23=FALSE,$AJ23=FALSE),ROUND(MIN($HY23,SUM($L23*FctrChngDts!$C$11)),0),IF(AND($J23=0,$L23>0,$N23=0,$AH23=TRUE,$AJ23=FALSE),ROUND(MIN($HY23,SUM(SUM(SUM(SUM($J23,$L23)*FctrChngDts!$C$11*$IB23),SUM(SUM($J23,$L23)*SUM(FctrChngDts!$B$13*$AI23)*$IB23)))),0),IF(AND($J23>0,$L23>0,$N23=0,$AH23=FALSE,$AJ23=TRUE),ROUND(MIN($HY23,SUM(SUM($J23,$L23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB23,SUM(SUM($J23,$L23)*(FctrChngDts!$B$13)*$AI23)*$IB23)),0),IF(AND($J23>0,$L23>0,$N23=0,$AH23=TRUE,$AJ23=TRUE),ROUND(MIN($HY23,SUM(SUM(SUM(SUM($J23,$L23)*FctrChngDts!$C$12*$IB23),SUM(SUM($J23,$L23)*SUM(FctrChngDts!$B$13*$AI23)*$IB23)))),0),IF(AND($J23=0,$L23>0,$N23=0,$AH23=FALSE,$AJ23=TRUE),ROUND(MIN($HY23,SUM($L23*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J23=0,$L23>0,$N23=0,$AH23=TRUE,$AJ23=TRUE),ROUND(MIN($HY23,SUM(SUM(SUM(SUM($J23,$L23)*FctrChngDts!$C$12*$IB23),SUM(SUM($J23,$L23)*SUM(FctrChngDts!$B$13*$AI23)*$IB23)))),0))))))))))","v":0},{"$f":"IF($L23=0,0,IF(AND($J23>0,$L23>0,$N23=0,$AH23=FALSE,$AJ23=FALSE),ROUND(MIN(SUM($HY23-$CF23),SUM(SUM($J23,$L23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB23)*3),0),IF(AND($J23>0,$L23>0,$N23=0,$AH23=TRUE,$AJ23=FALSE),ROUND(MIN(SUM($HY23-$CF23),SUM(SUM($J23,$L23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB23)*3),0),IF(AND($J23=0,$L23>0,$N23=0,$AH23=FALSE,$AJ23=FALSE),ROUND(MIN(SUM($HY23-$CF23),SUM($AU23*3)),0),IF(AND($J23=0,$L23>0,$N23=0,$AH23=TRUE,$AJ23=FALSE),ROUND(MIN(SUM($HY23-$CF23),SUM(SUM($J23,$L23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB23)*3),0),IF(AND($J23>0,$L23>0,$N23=0,$AH23=FALSE,$AJ23=TRUE),ROUND(MIN(SUM($HY23-$CF23),SUM(SUM($J23,$L23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB23)*3),0),IF(AND($J23>0,$L23>0,$N23=0,$AH23=TRUE,$AJ23=TRUE),ROUND(MIN(SUM($HY23-$CF23),SUM(SUM($J23,$L23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB23)*3),0),IF(AND($J23=0,$L23>0,$N23=0,$AH23=FALSE,$AJ23=TRUE),ROUND(MIN(SUM($HY23-$CF23),SUM($AU23*3)),0),IF(AND($J23=0,$L23>0,$N23=0,$AH23=TRUE,$AJ23=TRUE),ROUND(MIN(SUM($HY23-$CF23),SUM(SUM($J23,$L23)*IF($AJ23=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB23)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S23>0,Account!$AG$2=TRUE,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH23=FALSE),SUM(Usage!$BW23:$CB23)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V23>0,Account!$AG$2=TRUE,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH23=FALSE),SUM(Usage!$CC23:$CH23)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y23>0,Account!$AG$2=TRUE,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH23=FALSE),SUM(Usage!$CI23:$CN23)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH23=TRUE,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S23),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S23)),2)","v":0},{"$f":"ROUND(IF(OR($AH23=TRUE,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V23),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V23)),2)","v":0},{"$f":"IF(OR($AH23=TRUE,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y23),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y23))","v":0},{"$f":"ROUND(IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW23),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW23)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX23),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX23)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY23),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY23)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ23),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ23)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA23),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA23)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB23),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB23)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S23),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC23),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC23)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD23),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD23)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE23),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE23)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF23),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF23)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG23),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG23)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH23),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH23)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V23),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI23),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI23))","v":0},{"$f":"IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ23),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ23))","v":0},{"$f":"IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK23),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK23))","v":0},{"$f":"IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL23),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL23))","v":0},{"$f":"IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM23),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM23))","v":0},{"$f":"IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN23),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN23))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y23)","v":0},0,0,0,0,{"$f":"IF($DW23>IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV23*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV23*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW23-IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV23*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV23*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV23<$DW23,SUM($DW23-$DV23),0))","v":0},{"$f":"IF(OR(AND($D23<=FctrChngDts!$B$14,Usage!$E23>FctrChngDts!$B$14),AND(Usage!$D23<=FctrChngDts!$C$14,Usage!$E23>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW23),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX23),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY23),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ23),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA23),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB23),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC23),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD23),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE23),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF23),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG23),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH23),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI23)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ23)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK23)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL23)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM23)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN23)","v":0},0,{"$f":"IF(AND($S23>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E23<>\"D-CARE\",Tenant!$F23=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET23=TRUE,$S23>0,$V23=0),SUM(SUM($BW23:$CB23)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET23=TRUE,$S23>0,$V23>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW23:$CB23)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET23=TRUE,$S23>0,$V23>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW23:$CB23)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S23>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S23>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S23>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV23=TRUE,$S23>0,$V23=0),SUM(SUM($BW23:$CB23)*'CRS1'!$P$2),IF(AND($EV23=TRUE,$S23>0,$V23>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW23:$CB23)*'CRS1'!$P$2),IF(AND($EV23=TRUE,$S23>0,$V23>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW23:$CB23)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S23>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX23=TRUE,$S23>0,$V23=0),SUM(SUM($BW23:$CB23)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX23=TRUE,$S23>0,$V23>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW23:$CB23)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX23=TRUE,$S23>0,$V23>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW23:$CB23)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S23>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ23=TRUE,$S23>0),SUM(SUM($BW23:$CB23)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V23>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E23<>\"D-CARE\",Tenant!$F23=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB23=TRUE,$S23>0,$V23>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC23:$CH23)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB23=TRUE,$S23>0,$V23>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC23:$CH23)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB23=TRUE,$V23>0,$Y23>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC23:$CH23)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB23=TRUE,$V23>0,$Y23>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC23:$CH23)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB23=TRUE,$S23=0,$V23>0,$Y23=0),SUM(SUM($CC23:$CH23)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V23>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V23>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V23>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD23=TRUE,$S23>0,$V23>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC23:$CH23)*'CRS2'!$P$2),IF(AND($FD23=TRUE,$S23>0,$V23>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC23:$CH23)*'CRS2'!$P$2),IF(AND($FD23=TRUE,$V23>0,$Y23>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC23:$CH23)*'CRS2'!$P$2),IF(AND($FD23=TRUE,$V23>0,$Y23>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC23:$CH23)*'CRS2'!$P$2),IF(AND($FD23=TRUE,$S23=0,$V23>0,$Y23=0),SUM(SUM($CC23:$CH23)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V23>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF23=TRUE,$S23>0,$V23>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC23:$CH23)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF23=TRUE,$S23>0,$V23>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC23:$CH23)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF23=TRUE,$V23>0,$Y23>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC23:$CH23)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF23=TRUE,$V23>0,$Y23>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC23:$CH23)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF23=TRUE,$S23=0,$V23>0,$Y23=0),SUM(SUM($CC23:$CH23)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V23>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH23=TRUE,$V23>0),SUM(SUM($CC23:$CH23)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y23>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E23<>\"D-CARE\",Tenant!$F23=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ23=TRUE,$V23=0,$Y23>0),SUM(SUM($CI23:$CN23)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ23=TRUE,$V23>0,$Y23>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI23:$CN23)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ23=TRUE,$V23>0,$Y23>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI23:$CN23)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y23>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y23>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y23>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL23=TRUE,$V23=0,$Y23>0),SUM(SUM($CI23:$CN23)*'CRS3'!$P$2),IF(AND($FL23=TRUE,$V23>0,$Y23>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI23:$CN23)*'CRS3'!$P$2),IF(AND($FL23=TRUE,$V23>0,$Y23>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI23:$CN23)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y23>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN23=TRUE,$V23=0,$Y23>0),SUM(SUM($CI23:$CN23)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN23=TRUE,$V23>0,$Y23>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI23:$CN23)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN23=TRUE,$V23>0,$Y23>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI23:$CN23)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y23>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP23=TRUE,$Y23>0),SUM(SUM($CI23:$CN23)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR23:$FT23))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO23:$CQ23,$FR23:$FT23))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA23:$EF23)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG23:$EL23)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM23:$ER23)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV23,$CO23:$CQ23,$EA23:$ER23)/$P23)*$S23*FctrChngDts!$B$15),SUM(SUM(SUM($DV23,$CO23:$CQ23,$FR23:$FT23)/$P23)*$S23*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV23,$CO23:$CQ23,$EA23:$ER23)/$P23)*$V23*FctrChngDts!$B$15),SUM(SUM(SUM($DV23,$CO23:$CQ23,$FR23:$FT23)/$P23)*$V23*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV23,$CO23:$CQ23,$EA23:$ER23)/$P23)*$Y23*FctrChngDts!$B$15),SUM(SUM(SUM($DV23,$CO23:$CQ23,$FR23:$FT23)/$P23)*$Y23*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA23*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI23*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ23*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ23,$FU23,$GF23,$GZ23:$HE23),IF(Account!$Q$2=TRUE,SUM($DZ23,$FV23,$GF23,$GZ23:$HE23),SUM($DZ23,$ES23,$FU23:$FV23,$GF23,$GZ23:$HE23)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E23),Usage!$P23,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D23,FctrChngDts!$C$17<=Usage!$E23),SUM(FctrChngDts!$C$17-Usage!$D23),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E23),Usage!$P23,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D23,FctrChngDts!$C$19<=Usage!$E23),SUM(FctrChngDts!$C$19-Usage!$D23),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK23*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK23*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL23*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL23*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D23))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A23,Tenant!$A:$J,8,FALSE)=TRUE,$GG23<0),0,SUM(SUM(SUM($GG23/$P23*$GP23)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A23,Tenant!$A:$J,8,FALSE)=TRUE,$GG23<0),0,SUM(SUM(SUM($GG23/$P23*$GQ23)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D23))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A23,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV23*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A23,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW23*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU23:$DA23,$EU23,$EA23:$EF23,$FA23)-SUM(SUM($BW23:$CB23)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD23:$DJ23,$FC23,$EG23:$EL23,$FI23)-SUM(SUM($CC23:$CH23)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM23:$DS23,$FK23,$EM23:$ER23,$FQ23)-SUM(SUM($CI23:$CN23)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO23,$CU23:$DA23,$EU23,$EW23,$EY23,$EA23:$EF23,$FA23,$CP23,$DD23:$DJ23,$FC23,$FE23,$FG23,$EG23:$EL23,$FI23)/$P23*$S23)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO23,$CU23:$DA23,$EU23,$EW23,$EY23,$EA23:$EF23,$FA23,$CP23,$DD23:$DJ23,$FC23,$FE23,$FG23,$EG23:$EL23,$FI23)/$P23*$V23)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ23,$DM23:$DS23,$FK23,$FM23,$FO23,$EM23:$ER23,$FQ23)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D23,BslnAllctnCrrnt!$A$1<=$E23),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK23=\"FSP1\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$Q23,BslnAllctnCrrnt!$A$1<$R23),SUM(BslnAllctnCrrnt!$A$1-$Q23),IF(AND($AK23=\"FSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$Q23,BslnAllctnCrrnt!$A$1<$R23),SUM(BslnAllctnCrrnt!$A$1-$Q23),IF(AND($AK23=\"FSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),$I23,IF(AND($AK23=\"SSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$Q23,BslnAllctnCrrnt!$A$1<$R23),SUM(BslnAllctnCrrnt!$A$1-$Q23),IF(AND($AK23=\"SSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),$I23,0)))))","v":0},{"$f":"IF(AND($AK23=\"FSP1\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$Q23,BslnAllctnCrrnt!$A$1<$R23),SUM($I23-$HG23),IF(AND($AK23=\"FSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$Q23,BslnAllctnCrrnt!$A$1<$R23),SUM($I23-$HG23),IF(AND($AK23=\"FSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM($I23-$HG23),IF(AND($AK23=\"SSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$Q23,BslnAllctnCrrnt!$A$1<$R23),SUM($I23-$HG23),IF(AND($AK23=\"SSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM($I23-$HG23),0)))))","v":0},{"$f":"IF(AND($AK23=\"SSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$Q23,BslnAllctnCrrnt!$A$1<$R23),0,IF(AND(FctrChngDts!$A$2>=$D23,FctrChngDts!$B$2<$E23),IF(AND($AK23=\"SSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM(BslnAllctnCrrnt!$A$1-$T23),0),IF(AND($AK23=\"FSP2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM(BslnAllctnCrrnt!$A$1-$T23),IF(AND($AK23=\"FSP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM(BslnAllctnCrrnt!$A$1-$T23),IF(AND($AK23=\"FSP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$W23,BslnAllctnCrrnt!$A$1<$X23),$K23,IF(AND($AK23=\"FSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$Q23,BslnAllctnCrrnt!$A$1<$R23),0,IF(AND($AK23=\"FSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM(BslnAllctnCrrnt!$A$1-$T23),IF(AND($AK23=\"SSP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM(BslnAllctnCrrnt!$A$1-$T23),IF(AND($AK23=\"SSP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$W23,BslnAllctnCrrnt!$A$1<$X23),$K23,0)))))))))","v":0},{"$f":"IF(AND($AK23=\"SSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$Q23,BslnAllctnCrrnt!$A$1<$R23),SUM($K23-$HI23),IF(AND($AK23=\"SSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM($K23-$HI23),IF(AND($AK23=\"FSP2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM($K23-$HI23),IF(AND($AK23=\"FSP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM($K23-$HI23),IF(AND($AK23=\"FSP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$W23,BslnAllctnCrrnt!$A$1<$X23),SUM($K23-$HI23),IF(AND($AK23=\"FSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$Q23,BslnAllctnCrrnt!$A$1<$R23),SUM($K23-$HI23),IF(AND($AK23=\"FSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM($K23-$HI23),IF(AND($AK23=\"SSP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM($K23-$HI23),IF(AND($AK23=\"SSP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$W23,BslnAllctnCrrnt!$A$1<$X23),SUM($K23-$HI23),0)))))))))","v":0},{"$f":"IF(AND($AK23=\"FSP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),0,IF(AND($AK23=\"FSP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$W23,BslnAllctnCrrnt!$A$1<$X23),SUM(BslnAllctnCrrnt!$A$1-$W23),IF(AND($AK23=\"FSP3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$W23,BslnAllctnCrrnt!$A$1<$X23),SUM(BslnAllctnCrrnt!$A$1-$W23),0)))","v":0},{"$f":"IF(AND($AK23=\"FSP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM($M23-$HK23),IF(AND($AK23=\"FSP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$W23,BslnAllctnCrrnt!$A$1<$X23),SUM($M23-$HK23),IF(AND($AK23=\"FSP3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$W23,BslnAllctnCrrnt!$A$1<$X23),SUM($M23-$HK23),0)))","v":0},{"$f":"IF(AND($AK23=\"FWP1\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$Q23,BslnAllctnCrrnt!$A$1<$R23),SUM(BslnAllctnCrrnt!$A$1-$Q23),IF(AND($AK23=\"FWP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$Q23,BslnAllctnCrrnt!$A$1<$R23),SUM(BslnAllctnCrrnt!$A$1-$Q23),IF(AND($AK23=\"FWP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),$J23,IF(AND(FctrChngDts!$A$2>=$D23,FctrChngDts!$B$2<$E23),IF(AND($AK23=\"SSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$Q23,BslnAllctnCrrnt!$A$1<$R23),SUM(BslnAllctnCrrnt!$A$1-$Q23),0),IF(AND($AK23=\"SSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),$J23,0)))))","v":0},{"$f":"IF(AND($AK23=\"FWP1\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$Q23,BslnAllctnCrrnt!$A$1<$R23),SUM($J23-$HM23),IF(AND($AK23=\"FWP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$Q23,BslnAllctnCrrnt!$A$1<$R23),SUM($J23-$HM23),IF(AND($AK23=\"FWP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM($J23-$HM23),IF(AND($AK23=\"SSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$Q23,BslnAllctnCrrnt!$A$1<$R23),SUM($J23-$HM23),IF(AND($AK23=\"SSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM($J23-$HM23),0)))))","v":0},{"$f":"IF(AND($AK23=\"FWP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$Q23,BslnAllctnCrrnt!$A$1<$R23),0,IF(AND($AK23=\"FWP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM(BslnAllctnCrrnt!$A$1-$T23),IF(AND($AK23=\"FWP2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM(BslnAllctnCrrnt!$A$1-$T23),IF(AND($AK23=\"FWP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM(BslnAllctnCrrnt!$A$1-$T23),IF(AND($AK23=\"FWP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$W23,BslnAllctnCrrnt!$A$1<$X23),$L23,IF(AND($AK23=\"SSP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM(BslnAllctnCrrnt!$A$1-$T23),IF(AND($AK23=\"SSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$Q23,BslnAllctnCrrnt!$A$1<$R23),0,IF(AND($AK23=\"SSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM(BslnAllctnCrrnt!$A$1-$T23),0))))))))","v":0},{"$f":"IF(AND($AK23=\"FWP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$Q23,BslnAllctnCrrnt!$A$1<$R23),SUM($L23-$HO23),IF(AND($AK23=\"FWP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM($L23-$HO23),IF(AND($AK23=\"FWP2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM($L23-$HO23),IF(AND($AK23=\"FWP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM($L23-$HO23),IF(AND($AK23=\"FWP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$W23,BslnAllctnCrrnt!$A$1<$X23),SUM($L23-$HO23),IF(AND($AK23=\"SSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$Q23,BslnAllctnCrrnt!$A$1<$R23),SUM($L23-$HO23),IF(AND($AK23=\"SSP1P2\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM($L23-$HO23),0)))))))","v":0},{"$f":"IF(AND($AK23=\"FWP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),0,IF(AND($AK23=\"FWP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$W23,BslnAllctnCrrnt!$A$1<$X23),SUM(BslnAllctnCrrnt!$A$1-$W23),IF(AND($AK23=\"FWP3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$W23,BslnAllctnCrrnt!$A$1<$X23),SUM(BslnAllctnCrrnt!$A$1-$W23),IF(AND($AK23=\"SSP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),0,IF(AND($AK23=\"SSP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$W23,BslnAllctnCrrnt!$A$1<$X23),SUM(BslnAllctnCrrnt!$A$1-$W23),0)))))","v":0},{"$f":"IF(AND($AK23=\"FWP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM($N23-$HQ23),IF(AND($AK23=\"FWP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$W23,BslnAllctnCrrnt!$A$1<$X23),SUM($N23-$HQ23),IF(AND($AK23=\"FWP3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$W23,BslnAllctnCrrnt!$A$1<$X23),SUM($N23-$HQ23),IF(AND($AK23=\"SSP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$T23,BslnAllctnCrrnt!$A$1<$U23),SUM($N23-$HQ23),IF(AND($AK23=\"SSP2P3\",$HF23=TRUE,BslnAllctnCrrnt!$A$1>=$W23,BslnAllctnCrrnt!$A$1<$X23),SUM($N23-$HQ23),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[23,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G24),0,IF($F24<=$G24,SUM($G24-$F24),IF($F24>$G24,SUM((Account!$L$2-Usage!$F24)+Usage!$G24+1))))","v":0},{"$f":"IF($Q24=0,0,IF($R24=0,0,IF(AND($Q24<FctrChngDts!$A$2,$R24>=FctrChngDts!$A$2),SUM($R24-FctrChngDts!$A$2+1),IF(AND($Q24>=FctrChngDts!$A$2,$R24>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q24),IF(AND($Q24>=FctrChngDts!$A$2,$R24<FctrChngDts!$B$2),SUM($R24-$Q24+1),0)))))","v":0},{"$f":"IF($Q24=0,0,IF($R24=0,0,IF(AND($Q24<FctrChngDts!$A$2,$R24>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q24),IF(AND($Q24<FctrChngDts!$A$2,$R24<FctrChngDts!$A$2),SUM($R24-$Q24+1),IF(AND($Q24>FctrChngDts!$A$2,$R24>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R24+1),0)))))","v":0},{"$f":"IF($T24=0,0,IF($U24=0,0,IF(AND($T24<FctrChngDts!$A$2,$U24>=FctrChngDts!$A$2),SUM($U24-FctrChngDts!$A$2+1),IF(AND($T24>=FctrChngDts!$A$2,$U24<FctrChngDts!$B$2),SUM($U24-$T24+1),IF(AND($T24>=FctrChngDts!$A$2,$U24>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T24)<0),0,IF(AND($T24>=FctrChngDts!$A$2,$U24>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T24),0))))))","v":0},{"$f":"IF($T24=0,0,IF($U24=0,0,IF(AND($T24<FctrChngDts!$A$2,$U24>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T24),IF(AND($T24>=FctrChngDts!$B$2,$U24>=FctrChngDts!$B$2),SUM($U24-$T24+1),IF(AND($T24<FctrChngDts!$A$2,$U24<FctrChngDts!$A$2),SUM($U24-$T24+1),IF(AND($T24>=FctrChngDts!$A$2,$U24>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U24+1),0))))))","v":0},{"$f":"IF($W24=0,0,IF($X24=0,0,IF(AND($W24>=FctrChngDts!$A$2,$X24>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W24)<0),0,IF(AND($W24>=FctrChngDts!$A$2,$X24>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W24),IF(AND($W24>=FctrChngDts!$A$2,$X24<FctrChngDts!$B$2),SUM($X24-$W24+1),IF(AND($W24<FctrChngDts!$A$2,$X24>=FctrChngDts!$A$2),SUM($X24-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W24=0,0,IF($X24=0,0,IF(AND($W24<FctrChngDts!$A$2,$X24<FctrChngDts!$A$2),SUM($X24-$W24+1),IF(AND($W24>=FctrChngDts!$A$2,$X24>=FctrChngDts!$B$2,SUM($X24-FctrChngDts!$B$2+1)<=$Y24),SUM($X24-FctrChngDts!$B$2+1),IF(AND($W24>=FctrChngDts!$A$2,$X24>=FctrChngDts!$B$2),SUM($X24-$W24+1),IF(AND($W24<FctrChngDts!$A$2,$X24>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W24),0))))))","v":0},{"$f":"IF(AND($D24>=FctrChngDts!$C$2,$E24<FctrChngDts!$E$2),\"1\",IF(AND($D24>=FctrChngDts!$E$2,$E24<FctrChngDts!$G$2),\"2\",IF(AND($D24>=FctrChngDts!$G$2,$E24<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D24>=FctrChngDts!$D$2,,IF(AND($D24>=FctrChngDts!$C$2,$D24<=FctrChngDts!$D$2),$D24,IF(AND($D24>=FctrChngDts!$C$2,$D24>=FctrChngDts!$D$2,$E24>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D24>FctrChngDts!$D$2,,IF($D24=FctrChngDts!$D$2,$D24,IF(AND($D24>=FctrChngDts!$C$2,$E24<FctrChngDts!$D$2),$E24,IF(AND($D24>=FctrChngDts!$C$2,$E24>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D24>=FctrChngDts!$D$2,$E24>=FctrChngDts!$D$2,$E24>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E24<FctrChngDts!$D$2,$E24<=FctrChngDts!$D$2),$E24,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D24<FctrChngDts!$E$2,$E24<FctrChngDts!$E$2),,IF($D24>FctrChngDts!$F$2,,IF(AND($D24>=FctrChngDts!$E$2,$D24<=FctrChngDts!$F$2),$D24,IF(AND($D24>=FctrChngDts!$E$2,$D24>=FctrChngDts!$F$2,$E24>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D24>FctrChngDts!$F$2,,IF($E24=FctrChngDts!$F$2,$E24,IF(AND($D24<FctrChngDts!$E$2,$E24<=FctrChngDts!$F$2),$E24,IF(AND($D24>=FctrChngDts!$E$2,$E24<FctrChngDts!$F$2),$E24,IF(AND($D24>=FctrChngDts!$E$2,$E24>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D24>=FctrChngDts!$F$2,$E24>=FctrChngDts!$F$2,$E24>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D24<FctrChngDts!$G$2,$E24<FctrChngDts!$G$2),,IF($D24>FctrChngDts!$H$2,,IF(AND($D24>=FctrChngDts!$G$2,$D24<=FctrChngDts!$H$2),$D24,IF(AND($D24>=FctrChngDts!$G$2,$D24>=FctrChngDts!$H$2,$E24>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D24>FctrChngDts!$H$2,,IF($E24=FctrChngDts!$H$2,$E24,IF(AND($D24<FctrChngDts!$G$2,$E24<=FctrChngDts!$H$2),$E24,IF(AND($D24>=FctrChngDts!$G$2,$E24<FctrChngDts!$H$2),$E24,IF(AND($D24>=FctrChngDts!$G$2,$E24>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D24>=FctrChngDts!$H$2,$E24>=FctrChngDts!$H$2,$E24>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A24,Tenant!$A24:$J323,6,FALSE)","v":0},{"$f":"VLOOKUP($A24,Tenant!$A24:$J323,7,FALSE)","v":0},{"$f":"VLOOKUP($A24,Tenant!$A24:$J323,10,FALSE)","v":0},0,{"$f":"IF(AND($AK24=\"FSP2\",$AJ24=FALSE,$HF24=FALSE),SUM($K24*FctrChngDts!$C$9),IF(AND($AK24=\"FSP2\",$AJ24=TRUE,$HF24=FALSE),SUM($K24*FctrChngDts!$C$10),IF(AND($AK24=\"FSP2P3\",$AJ24=FALSE,$HF24=FALSE),SUM(SUM($K24,$M24)*FctrChngDts!$C$9),IF(AND($AK24=\"FSP2P3\",$AJ24=TRUE,$HF24=FALSE),SUM(SUM($K24,$M24)*FctrChngDts!$C$10),IF(AND($AK24=\"FSP3\",$AJ24=FALSE,$HF24=FALSE),SUM($M24*FctrChngDts!$C$9),IF(AND($AK24=\"FSP3\",$AJ24=TRUE,$HF24=FALSE),SUM($M24*FctrChngDts!$C$10),IF(AND($AK24=\"FSP1\",$AJ24=FALSE,$HF24=FALSE),SUM($I24*FctrChngDts!$C$9),IF(AND($AK24=\"FSP1\",$AJ24=TRUE,$HF24=FALSE),SUM($I24*FctrChngDts!$C$10),IF(AND($AK24=\"FSP1P2\",$AJ24=FALSE,$HF24=FALSE),SUM(SUM($I24,$K24)*FctrChngDts!$C$9),IF(AND($AK24=\"FSP1P2\",$AJ24=TRUE,$HF24=FALSE),SUM(SUM($I24,$K24)*FctrChngDts!$C$10),IF(AND($Z24=\"Summer\",$AK24=\"SSP2P3\",$AJ24=FALSE,$HF24=FALSE),SUM(SUM(SUM(SUM($K24,$M24)*FctrChngDts!$C$9),SUM(SUM($L24,$N24)*FctrChngDts!$C$11))*$AF24),IF(AND($Z24=\"Summer\",$AK24=\"SSP2P3\",$AJ24=TRUE,$HF24=FALSE),SUM(SUM(SUM(SUM($K24,$M24)*FctrChngDts!$C$10),SUM(SUM($L24,$N24)*FctrChngDts!$C$12))*$AF24),IF(AND($Z24=\"Winter\",$AK24=\"SSP2P3\",$AJ24=FALSE,$HF24=FALSE),SUM(SUM(SUM(SUM($K24,$M24)*FctrChngDts!$C$9),SUM(SUM($L24,$N24)*FctrChngDts!$C$11))-$AO24),IF(AND($Z24=\"Winter\",$AK24=\"SSP2P3\",$AJ24=TRUE,$HF24=FALSE),SUM(SUM(SUM(SUM($K24,$M24)*FctrChngDts!$C$10),SUM(SUM($L24,$N24)*FctrChngDts!$C$12))-$AO24),IF(AND($Z24=\"Summer\",$AK24=\"SSP1P2\",$AJ24=FALSE,$HF24=FALSE),SUM(SUM(SUM(SUM($I24,$K24)*FctrChngDts!$C$9),SUM(SUM($J24,$L24)*FctrChngDts!$C$11))*$AF24),IF(AND($Z24=\"Summer\",$AK24=\"SSP1P2\",$AJ24=TRUE,$HF24=FALSE),SUM(SUM(SUM(SUM($I24,$K24)*FctrChngDts!$C$10),SUM(SUM($J24,$L24)*FctrChngDts!$C$12))*$AF24),IF(AND($Z24=\"Winter\",$AK24=\"SSP1P2\",$AJ24=FALSE,$HF24=FALSE),SUM(SUM(SUM(SUM($I24,$K24)*FctrChngDts!$C$9),SUM(SUM($J24,$L24)*FctrChngDts!$C$11))-$AO24),IF(AND($Z24=\"Winter\",$AK24=\"SSP1P2\",$AJ24=TRUE,$HF24=FALSE),SUM(SUM(SUM(SUM($I24,$K24)*FctrChngDts!$C$10),SUM(SUM($J24,$L24)*FctrChngDts!$C$12))-$AO24),IF(AND($AK24=\"FSP2\",$AJ24=FALSE,$HF24=TRUE),SUM(SUM($HI24*FctrChngDts!$B$9),SUM($HJ24*FctrChngDts!$C$9)),IF(AND($AK24=\"FSP2\",$AJ24=TRUE,$HF24=TRUE),SUM(SUM($HI24*FctrChngDts!$B$10),SUM($HJ24*FctrChngDts!$C$10)),IF(AND($AK24=\"FSP2P3\",$AJ24=FALSE,$HF24=TRUE),SUM(SUM(SUM($HI24,$HK24)*FctrChngDts!$B$9),SUM(SUM($HJ24,$HL24)*FctrChngDts!$C$9)),IF(AND($AK24=\"FSP2P3\",$AJ24=TRUE,$HF24=TRUE),SUM(SUM(SUM($HI24,$HK24)*FctrChngDts!$B$10),SUM(SUM($HJ24,$HL24)*FctrChngDts!$C$10)),IF(AND($AK24=\"FSP3\",$AJ24=FALSE,$HF24=TRUE),SUM(SUM($HK24*FctrChngDts!$B$9),SUM($HL24*FctrChngDts!$C$9)),IF(AND($AK24=\"FSP3\",$AJ24=TRUE,$HF24=TRUE),SUM(SUM($HK24*FctrChngDts!$B$10),SUM($HL24*FctrChngDts!$C$10)),IF(AND($AK24=\"FSP1\",$AJ24=FALSE,$HF24=TRUE),SUM(SUM($HG24*FctrChngDts!$B$9),SUM($HH24*FctrChngDts!$C$9)),IF(AND($AK24=\"FSP1\",$AJ24=TRUE,$HF24=TRUE),SUM(SUM($HG24*FctrChngDts!$B$10),SUM($HH24*FctrChngDts!$C$10)),IF(AND($AK24=\"FSP1P2\",$AJ24=FALSE,$HF24=TRUE),SUM(SUM(SUM($HG24,$HI24)*FctrChngDts!$B$9),SUM(SUM($HH24,$HJ24)*FctrChngDts!$C$9)),IF(AND($AK24=\"FSP1P2\",$AJ24=TRUE,$HF24=TRUE),SUM(SUM(SUM($HG24,$HI24)*FctrChngDts!$B$10),SUM(SUM($HG24,$HI24)*FctrChngDts!$C$10)),IF(AND($Z24=\"Summer\",$AK24=\"SSP2P3\",$AJ24=FALSE,$HF24=TRUE),SUM(SUM(SUM(SUM($HI24,$HK24)*FctrChngDts!$B$9),SUM(SUM($HJ24,$HL24)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO24,$HQ24)*FctrChngDts!$B$11),SUM(SUM($HP24,$HR24)*FctrChngDts!$C$11))*$AF24),IF(AND($Z24=\"Summer\",$AK24=\"SSP2P3\",$AJ24=TRUE,$HF24=TRUE),SUM(SUM(SUM(SUM($HI24,$HK24)*FctrChngDts!$B$10),SUM(SUM($HJ24,$HL24)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO24,$HQ24)*FctrChngDts!$B$12),SUM(SUM($HP24,$HR24)*FctrChngDts!$C$12))*$AF24),IF(AND($Z24=\"Winter\",$AK24=\"SSP2P3\",$AJ24=FALSE,$HF24=TRUE),SUM(SUM(SUM(SUM($HI24,$HK24)*FctrChngDts!$B$9),SUM(SUM($HJ24,$HL24)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO24,$HQ24)*FctrChngDts!$B$11),SUM(SUM($HP24,$HR24)*FctrChngDts!$C$11))-$AO24),IF(AND($Z24=\"Winter\",$AK24=\"SSP2P3\",$AJ24=TRUE,$HF24=TRUE),SUM(SUM(SUM(SUM($HI24,$HK24)*FctrChngDts!$B$10),SUM(SUM($HO24,$HQ24)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO24,$HQ24)*FctrChngDts!$B$12),SUM(SUM($HP24,$HR24)*FctrChngDts!$C$12))-$AO24),IF(AND($Z24=\"Summer\",$AK24=\"SSP1P2\",$AJ24=FALSE,$HF24=TRUE),SUM(SUM(SUM(SUM($HG24,$HI24)*FctrChngDts!$B$9),SUM(SUM($HH24,$HJ24)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM24,$HO24)*FctrChngDts!$B$11),SUM(SUM($HN24,$HP24)*FctrChngDts!$C$11))*$AF24),IF(AND($Z24=\"Summer\",$AK24=\"SSP1P2\",$AJ24=TRUE,$HF24=TRUE),SUM(SUM(SUM(SUM($HG24,$HI24)*FctrChngDts!$B$10),SUM(SUM($HH24,$HJ24)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM24,$HO24)*FctrChngDts!$B$12),SUM(SUM($HN24,$HP24)*FctrChngDts!$C$12))*$AF24),IF(AND($Z24=\"Winter\",$AK24=\"SSP1P2\",$AJ24=FALSE,$HF24=TRUE),SUM(SUM(SUM(SUM($HG24,$HI24)*FctrChngDts!$B$9),SUM(SUM($HH24,$HJ24)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM24,$HO24)*FctrChngDts!$B$11),SUM(SUM($HN24,$HP24)*FctrChngDts!$C$11))-$AO24),IF(AND($Z24=\"Winter\",$AK24=\"SSP1P2\",$AJ24=TRUE,$HF24=TRUE),SUM(SUM(SUM(SUM($HG24,$HI24)*FctrChngDts!$B$10),SUM(SUM($HH24,$HJ24)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM24,$HO24)*FctrChngDts!$B$12),SUM(SUM($HN24,$HP24)*FctrChngDts!$C$12))-$AO24),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK24=\"FWP1\",$AJ24=FALSE,$HF24=FALSE),SUM($J24*FctrChngDts!$C$11),IF(AND($AK24=\"FWP1\",$AJ24=TRUE,$HF24=FALSE),SUM($J24*FctrChngDts!$C$12),IF(AND($AK24=\"FWP1P2\",$AJ24=FALSE,$HF24=FALSE),SUM(SUM($J24,$L24)*FctrChngDts!$C$11),IF(AND($AK24=\"FWP1P2\",$AJ24=TRUE,$HF24=FALSE),SUM(SUM($J24,$L24)*FctrChngDts!$C$12),IF(AND($AK24=\"FWP2\",$AJ24=FALSE,$HF24=FALSE),SUM($L24*FctrChngDts!$C$11),IF(AND($AK24=\"FWP2\",$AJ24=TRUE,$HF24=FALSE),SUM($L24*FctrChngDts!$C$12),IF(AND($AK24=\"FWP2P3\",$AJ24=FALSE,$HF24=FALSE),SUM(SUM($L24,$N24)*FctrChngDts!$C$11),IF(AND($AK24=\"FWP2P3\",$AJ24=TRUE,$HF24=FALSE),SUM(SUM($L24,$N24)*FctrChngDts!$C$12),IF(AND($AK24=\"FWP3\",$AJ24=FALSE,$HF24=FALSE),SUM($N24*FctrChngDts!$C$11),IF(AND($AK24=\"FWP3\",$AJ24=TRUE,$HF24=FALSE),SUM($N24*FctrChngDts!$C$12),IF(AND($Z24=\"Winter\",$AK24=\"SSP1P2\",$AJ24=FALSE,$HF24=FALSE),SUM(SUM(SUM($I24,$K24)*FctrChngDts!$C$9),SUM(SUM($J24,$L24)*FctrChngDts!$C$11))*$AG24,IF(AND($Z24=\"Winter\",$AK24=\"SSP1P2\",$AJ24=TRUE,$HF24=FALSE),SUM(SUM(SUM($I24,$K24)*FctrChngDts!$B$10),SUM(SUM($J24,$L24)*FctrChngDts!$B$12))*$AG24,IF(AND($Z24=\"Summer\",$AK24=\"SSP1P2\",$AJ24=FALSE,$HF24=FALSE),SUM(SUM(SUM($I24,$K24)*FctrChngDts!$B$9),SUM(SUM($J24,$L24)*FctrChngDts!$B$11))-$AJ24,IF(AND($Z24=\"Summer\",$AK24=\"SSP1P2\",$AJ24=TRUE,$HF24=FALSE),SUM(SUM(SUM($I24,$K24)*FctrChngDts!$C$10),SUM(SUM($J24,$L24)*FctrChngDts!$C$12))-$AJ24,IF(AND($Z24=\"Winter\",$AK24=\"SSP2P3\",$AJ24=FALSE,$HF24=FALSE),SUM(SUM(SUM($K24,$M24)*FctrChngDts!$C$9),SUM(SUM($L24,$N24)*FctrChngDts!$C$11))*$AG24,IF(AND($Z24=\"Winter\",$AK24=\"SSP2P3\",$AJ24=TRUE,$HF24=FALSE),SUM(SUM(SUM($K24,$M24)*FctrChngDts!$C$10),SUM(SUM($L24,$N24)*FctrChngDts!$C$12))*$AG24,IF(AND($Z24=\"Summer\",$AK24=\"SSP2P3\",$AJ24=FALSE,$HF24=FALSE),SUM(SUM(SUM($K24,$M24)*FctrChngDts!$C$9),SUM(SUM($L24,$N24)*FctrChngDts!$C$11))-$AJ24,IF(AND($Z24=\"Summer\",$AK24=\"SSP2P3\",$AJ24=TRUE,$HF24=FALSE),SUM(SUM(SUM($K24,$M24)*FctrChngDts!$C$10),SUM(SUM($L24,$N24)*FctrChngDts!$C$12))-$AJ24,IF(AND($AK24=\"FWP1\",$AJ24=FALSE,$HF24=TRUE),SUM(SUM($HM24*FctrChngDts!$B$11),SUM($HN24*FctrChngDts!$C$11)),IF(AND($AK24=\"FWP1\",$AJ24=TRUE,$HF24=TRUE),SUM(SUM($HM24*FctrChngDts!$B$12),SUM($HN24*FctrChngDts!$C$12)),IF(AND($AK24=\"FWP1P2\",$AJ24=FALSE,$HF24=TRUE),SUM(SUM(SUM($HM24,$HO24)*FctrChngDts!$B$11),SUM(SUM($HN24,$HP24)*FctrChngDts!$C$11)),IF(AND($AK24=\"FWP1P2\",$AJ24=TRUE,$HF24=TRUE),SUM(SUM(SUM($HM24,$KP24)*FctrChngDts!$C$12),SUM(SUM($HN24,$HP24)*FctrChngDts!$C$12)),IF(AND($AK24=\"FWP2\",$AJ24=FALSE,$HF24=TRUE),SUM(SUM($HO24*FctrChngDts!$B$11),SUM($HO24*FctrChngDts!$C$11)),IF(AND($AK24=\"FWP2\",$AJ24=TRUE,$HF24=TRUE),SUM(SUM($HO24*FctrChngDts!$B$12),SUM($HO24*FctrChngDts!$C$12)),IF(AND($AK24=\"FWP2P3\",$AJ24=FALSE,$HF24=TRUE),SUM(SUM(SUM($HO24,$HQ24)*FctrChngDts!$C$11),SUM(SUM($HP24,$HR24)*FctrChngDts!$C$11)),IF(AND($AK24=\"FWP2P3\",$AJ24=TRUE,$HF24=TRUE),SUM(SUM(SUM($HO24,$HQ24)*FctrChngDts!$C$12),SUM(SUM($HP24,$HR24)*FctrChngDts!$C$12)),IF(AND($AK24=\"FWP3\",$AJ24=FALSE,$HF24=TRUE),SUM(SUM($HQ24*FctrChngDts!$B$11),SUM($HR24*FctrChngDts!$C$11)),IF(AND($AK24=\"FWP3\",$AJ24=TRUE,$HF24=TRUE),SUM(SUM($HQ24*FctrChngDts!$B$12),SUM($HR24*FctrChngDts!$C$12)),IF(AND($Z24=\"Winter\",$AK24=\"SSP1P2\",$AJ24=FALSE,$HF24=TRUE),SUM(SUM(SUM(SUM($HG24,$HI24)*FctrChngDts!$B$9),SUM(SUM($HH24,$HJ24)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM24,$HO24)*FctrChngDts!$B$11),SUM(SUM($HN24,$HP24)*FctrChngDts!$C$11))*$AG24),IF(AND($Z24=\"Winter\",$AK24=\"SSP1P2\",$AJ24=TRUE,$HF24=TRUE),SUM(SUM(SUM(SUM($HG24,$HI24)*FctrChngDts!$B$10), SUM(SUM($HH24,$HJ24)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM24,$HO24)*FctrChngDts!$B$12),SUM(SUM($HN24,$HP24)*FctrChngDts!$C$12))*$AG24),IF(AND($Z24=\"Summer\",$AK24=\"SSP1P2\",$AJ24=FALSE,$HF24=TRUE),SUM(SUM(SUM(SUM($HG24,$HI24)*FctrChngDts!$B$9),SUM(SUM($HH24,$HJ24)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM24,$HO24)*FctrChngDts!$B$11),SUM(SUM($HN24,$HP24)*FctrChngDts!$C$11))-$AJ24),IF(AND($Z24=\"Summer\",$AK24=\"SSP1P2\",$AJ24=TRUE,$HF24=TRUE),SUM(SUM(SUM(SUM($HG24,$HI24)*FctrChngDts!$B$10),SUM(SUM($HH24,$HJ24)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM24,$HO24)*FctrChngDts!$B$12),SUM(SUM($HN24,$HP24)*FctrChngDts!$C$12))-$AJ24),IF(AND($Z24=\"Winter\",$AK24=\"SSP2P3\",$AJ24=FALSE,$HF24=TRUE),SUM(SUM(SUM(SUM($HI24,$HK24)*FctrChngDts!$B$9),SUM(SUM($HJ24,$HL24)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO24,$HQ24)*FctrChngDts!$B$11),SUM(SUM($HP24,$HR24)*FctrChngDts!$C$11))*$AG24),IF(AND($Z24=\"Winter\",$AK24=\"SSP2P3\",$AJ24=TRUE,$HF24=TRUE),SUM(SUM(SUM(SUM($HI24,$HK24)*FctrChngDts!$B$10), SUM(SUM($HJ24,$HL24)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO24,$HQ24)*FctrChngDts!$B$12),SUM(SUM($HP24,$HR24)*FctrChngDts!$C$12))*$AG24),IF(AND($Z24=\"Summer\",$AK24=\"SSP2P3\",$AJ24=FALSE,$HF24=TRUE),SUM(SUM(SUM(SUM($HI24,$HK24)*FctrChngDts!$B$9),SUM(SUM($HJ24,$HL24)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO24,$HQ24)*FctrChngDts!$B$11),SUM(SUM($HP24,$HR24)*FctrChngDts!$C$11))-$AJ24),IF(AND($Z24=\"Summer\",$AK24=\"SSP2P3\",$AJ24=TRUE,$HF24=TRUE),SUM(SUM(SUM(SUM($HI24,$HK24)*FctrChngDts!$B$10), SUM(SUM($HJ24,$HL24)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO24,$HQ24)*FctrChngDts!$B$12),SUM(SUM($HP24,$HR24)*FctrChngDts!$C$12))-$AJ24),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK24=\"FSP1\",$AH24=TRUE,SUM(SUM(SUM($AI24*FctrChngDts!$B$13)*I24),$AR24)>$AD24),$AD24,IF(AND($AK24=\"FSP1\",$AH24=TRUE,SUM(SUM(SUM($AI24*FctrChngDts!$B$13)*$I24),$AR24)<=$AD24),SUM(SUM(SUM($AI24*FctrChngDts!$B$13)*$I24),$AR24),IF(AND($Z24=\"Summer\",$AK24=\"SSP1\",$AH24=TRUE,SUM(SUM(SUM(SUM($I24,$J24)*SUM($AI24*FctrChngDts!$B$13))*$AF24),$AR24)>$AD24),$AD24,IF(AND($Z24=\"Summer\",$AK24=\"SSP1\",$AH24=TRUE,SUM(SUM(SUM(SUM($I24,$J24)*SUM($AI24*FctrChngDts!$B$13))*$AF24),$AR24)<=$AD24),SUM(SUM(SUM(SUM($I24,$J24)*SUM($AI24*FctrChngDts!$B$13))*$AF24),$AR24),IF(AND($Z24=\"Winter\",$AK24=\"SSP1\",$AH24=TRUE,SUM(SUM(SUM(SUM($I24,$J24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AU24:$AW24)),$AR24)>$AD24),$AD24,IF(AND($Z24=\"Winter\",$AK24=\"SSP1\",$AH24=TRUE,SUM(SUM(SUM(SUM($I24,$J24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AU24:$AW24)),$AR24)<=$AD24),SUM(SUM(SUM(SUM($I24,$J24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AU24:$AW24)),$AR24),IF(AND($AK24=\"FSP1P2\",$AH24=TRUE,SUM(SUM(SUM(SUM($I24,$K24)*SUM($AI24*FctrChngDts!$B$13))*$AF24),$AR24)>$AD24),$AD24,IF(AND($AK24=\"FSP1P2\",$AH24=TRUE,SUM(SUM(SUM(SUM($I24,$K24)*SUM($AI24*FctrChngDts!$B$13))*$AF24),$AR24)<=$AD24),SUM(SUM(SUM(SUM($I24,$K24)*SUM($AI24*FctrChngDts!$B$13))*$AF24),$AR24),IF(AND($Z24=\"Summer\",$AK24=\"SSP1P2\",$AH24=TRUE,SUM(SUM(SUM(SUM($I24,$K24,$J24,$L24)*SUM($AI24*FctrChngDts!$B$13))*$AF24),$AR24)>$AD24),$AD24,IF(AND($Z24=\"Summer\",$AK24=\"SSP1P2\",$AH24=TRUE,SUM(SUM(SUM(SUM($I24,$K24,$J24,$L24)*SUM($AI24*FctrChngDts!$B$13))*$AF24),$AR24)<=$AD24),SUM(SUM(SUM(SUM($I24,$K24,$J24,$L24)*SUM($AI24*FctrChngDts!$B$13))*$AF24),$AR24),IF(AND($Z24=\"Winter\",$AK24=\"SSP1P2\",$AH24=TRUE,SUM(SUM(SUM(SUM($I24,$K24,$J24,$L24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AU24:$AW24)),$AR24)>$AD24),$AD24,IF(AND($Z24=\"Winter\",$AK24=\"SSP1P2\",$AH24=TRUE,SUM(SUM(SUM(SUM($I24,$K24,$J24,$L24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AU24:$AW24)),$AR24)<=$AD24),MIN($AD24,SUM($AL24,SUM(SUM(SUM(SUM($I24,$K24,$J24,$L24)*SUM($AI24*FctrChngDts!$B$13))*$AF24)))),IF(AND($AK24=\"FSP2\",$AH24=TRUE,SUM(SUM(SUM($AI24*FctrChngDts!$B$13)*$K24),$AR24)>$AD24),$AD24,IF(AND($AK24=\"FSP2\",$AH24=TRUE,SUM(SUM(SUM($AI24*FctrChngDts!$B$13)*$K24),$AR24)<=$AD24),SUM(SUM(SUM($AI24*FctrChngDts!$B$13)*$K24),$AR24),IF(AND($Z24=\"Summer\",$AK24=\"SSP2\",$AH24=TRUE,SUM(SUM(SUM(SUM($K24,$L24)*SUM($AI24*FctrChngDts!$B$13))*$AF24),$AR24)>$AD24),$AD24,IF(AND($Z24=\"Summer\",$AK24=\"SSP2\",$AH24=TRUE,SUM(SUM(SUM(SUM($K24,$L24)*SUM($AI24*FctrChngDts!$B$13))*$AF24),$AR24)<=$AD24),SUM(SUM(SUM(SUM($K24,$L24)*SUM($AI24*FctrChngDts!$B$13))*$AF24),$AR24),IF(AND($Z24=\"Winter\",$AK24=\"SSP2\",$AH24=TRUE,SUM(SUM(SUM(SUM($K24,$L24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AU24:$AW24)),$AR24)>$AD24),$AD24,IF(AND($Z24=\"Winter\",$AK24=\"SSP2\",$AH24=TRUE,SUM(SUM(SUM(SUM($K24,$L24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AU24:$AW24)),$AR24)<=$AD24),SUM(SUM(SUM(SUM($K24,$L24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AU24:$AW24)),$AR24),IF(AND($AK24=\"FSP2P3\",$AH24=TRUE,SUM(SUM(SUM(SUM($K24,$M24)*SUM($AI24*FctrChngDts!$B$13))*$AF24),$AR24)>$AD24),$AD24,IF(AND($AK24=\"FSP2P3\",$AH24=TRUE,SUM(SUM(SUM(SUM($K24,$M24)*SUM($AI24*FctrChngDts!$B$13))*$AF24),$AR24)<=$AD24),SUM(SUM(SUM(SUM($K24,$M24)*SUM($AI24*FctrChngDts!$B$13))*$AF24),$AR24),IF(AND($Z24=\"Summer\",$AK24=\"SSP2P3\",$AH24=TRUE,SUM(SUM(SUM(SUM($K24,$L24,$M24,$N24)*SUM($AI24*FctrChngDts!$B$13))*$AF24),$AR24)>$AD24),$AD24,IF(AND($Z24=\"Summer\",$AK24=\"SSP2P3\",$AH24=TRUE,SUM(SUM(SUM(SUM($K24,$L24,$M24,$N24)*SUM($AI24*FctrChngDts!$B$13))*$AF24),$AR24)<=$AD24),SUM(SUM(SUM(SUM($K24,$L24,$M24,$N24)*SUM($AI24*FctrChngDts!$B$13))*$AF24),$AR24),IF(AND($Z24=\"Winter\",$AK24=\"SSP2P3\",$AH24=TRUE,SUM(SUM(SUM(SUM($K24,$L24,$M24,$N24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AU24:$AW24)),$AR24)>$AD24),$AD24,IF(AND($Z24=\"Winter\",$AK24=\"SSP2P3\",$AH24=TRUE,SUM(SUM(SUM(SUM($K24,$L24,$M24,$N24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AU24:$AW24)),$AR24)<=$AD24),SUM(SUM(SUM(SUM($K24,$L24,$M24,$N24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AU24:$AW24)),$AR24),IF(AND($AK24=\"FSP3\",$AH24=TRUE,SUM(SUM(SUM($AI24*FctrChngDts!$B$13)*$M24),$AR24)>$AD24),$AD24,IF(AND($AK24=\"FSP3\",$AH24=TRUE,SUM(SUM(SUM($AI24*FctrChngDts!$B$13)*$M24),$AR24)<=$AD24),SUM(SUM(SUM($AI24*FctrChngDts!$B$13)*$M24),$AR24),IF(AND($Z24=\"Summer\",$AK24=\"SSP3\",$AH24=TRUE,SUM(SUM(SUM(SUM($M24,$N24)*SUM($AI24*FctrChngDts!$B$13))*$AF24),$AR24)>$AD24),$AD24,IF(AND($Z24=\"Summer\",$AK24=\"SSP3\",$AH24=TRUE,SUM(SUM(SUM(SUM($M24,$N24)*SUM($AI24*FctrChngDts!$B$13))*$AF24),$AR24)<=$AD24),SUM(SUM(SUM(SUM($M24,$N24)*SUM($AI24*FctrChngDts!$B$13))*$AF24),$AR24),IF(AND($Z24=\"Winter\",$AK24=\"SSP3\",$AH24=TRUE,SUM(SUM(SUM(SUM($M24,$N24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AU24:$AW24)),$AR24)>$AD24),$AD24,IF(AND($Z24=\"Winter\",$AK24=\"SSP3\",$AH24=TRUE,SUM(SUM(SUM(SUM($M24,$N24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AU24:$AW24)),$AR24)<=$AD24),SUM(SUM(SUM(SUM($M24,$N24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AU24:$AW24)),$AR24),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK24=\"FWP1\",$AH24=TRUE,SUM(SUM(SUM($AI24*FctrChngDts!$B$13)*$J24),$AU24)>$AE24),$AE24,IF(AND($AK24=\"FWP1\",$AH24=TRUE,SUM(SUM(SUM($AI24*FctrChngDts!$B$13)*$J24),$AU24)<=$AE24),SUM(SUM(SUM($AI24*FctrChngDts!$B$13)*$J24),$AU24),IF(AND($Z24=\"Winter\",$AK24=\"SSP1\",$AH24=TRUE,SUM(SUM(SUM(SUM($I24,$J24)*SUM($AI24*FctrChngDts!$B$13))*$AG24),$AU24)>$AE24),$AE24,IF(AND($Z24=\"Winter\",$AK24=\"SSP1\",$AH24=TRUE,SUM(SUM(SUM(SUM($I24,$J24)*SUM($AI24*FctrChngDts!$B$13))*$AG24),$AU24)<=$AE24),SUM(SUM(SUM(SUM($I24,$J24)*SUM($AI24*FctrChngDts!$B$13))*$AG24),$AU24),IF(AND($Z24=\"Summer\",$AK24=\"SSP1\",$AH24=TRUE,SUM(SUM(SUM(SUM($I24,$J24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AR24:$AT24)),$AU24)>$AE24),$AE24,IF(AND($Z24=\"Summer\",$AK24=\"SSP1\",$AH24=TRUE,SUM(SUM(SUM(SUM($I24,$J24)*SUM($AI24*FctrChngDts!$B$13))- SUM($AR24:$AT24)),$AU24)<=$AE24),SUM(SUM(SUM(SUM($I24,$J24)*SUM($AI24*FctrChngDts!$B$13))- SUM($AR24:$AT24)),$AU24),IF(AND($AK24=\"FWP1P2\",$AH24=TRUE,SUM(SUM(SUM(SUM($J24,$L24)*SUM($AI24*FctrChngDts!$B$13))*$AG24),$AU24)>$AE24),$AE24,IF(AND($AK24=\"FWP1P2\",$AH24=TRUE,SUM(SUM(SUM(SUM($J24,$L24)*SUM($AI24*FctrChngDts!$B$13))*$AG24),$AU24)<=$AE24),SUM(SUM(SUM(SUM($J24,$L24)*SUM($AI24*FctrChngDts!$B$13))*$AG24),$AU24),IF(AND($Z24=\"Winter\",$AK24=\"SSP1P2\",$AH24=TRUE,SUM(SUM(SUM(SUM($I24,$K24,$J24,$L24)*SUM($AI24*FctrChngDts!$B$13))*$AG24),$AU24)>$AE24),$AE24,IF(AND($Z24=\"Winter\",$AK24=\"SSP1P2\",$AH24=TRUE,SUM(SUM(SUM(SUM($I24,$K24,$J24,$L24)*SUM($AI24*FctrChngDts!$B$13))*$AG24),$AU24)<=$AE24),SUM(SUM(SUM(SUM($I24,$K24,$J24,$L24)*SUM($AI24*FctrChngDts!$B$13))*$AG24),$AU24),IF(AND($Z24=\"Summer\",$AK24=\"SSP1P2\",$AH24=TRUE,SUM(SUM(SUM(SUM($I24,$K24,$J24,$L24)*SUM($AI24*FctrChngDts!$B$13))- SUM($AR24:$AT24)),$AU24)>$AE24),$AE24,IF(AND($Z24=\"Summer\",$AK24=\"SSP1P2\",$AH24=TRUE,SUM(SUM(SUM(SUM($I24,$K24,$J24,$L24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AR24:$AT24)),$AU24)<=$AE24),SUM(SUM(SUM(SUM($I24,$K24,$J24,$L24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AR24:$AT24)),$AU24),IF(AND($AK24=\"FWP2\",$AH24=TRUE,SUM(SUM(SUM($AI24*FctrChngDts!$B$13)*$L24),$AU24)>$AE24),$AE24,IF(AND($AK24=\"FWP2\",$AH24=TRUE,SUM(SUM(SUM($AI24*FctrChngDts!$B$13)*$L24),$AU24)<=$AE24),SUM(SUM(SUM($AI24*FctrChngDts!$B$13)*$L24),$AU24),IF(AND($Z24=\"Winter\",$AK24=\"SSP2\",$AH24=TRUE,SUM(SUM(SUM(SUM($K24,$L24)*SUM($AI24*FctrChngDts!$B$13))*$AG24),$AU24)>$AE24),$AE24,IF(AND($Z24=\"Winter\",$AK24=\"SSP2\",$AH24=TRUE,SUM(SUM(SUM(SUM($K24,$L24)*SUM($AI24*FctrChngDts!$B$13))*$AG24),$AU24)<=$AE24),SUM(SUM(SUM(SUM($K24,$L24)*SUM($AI24*FctrChngDts!$B$13))*$AG24),$AU24),IF(AND($Z24=\"Summer\",$AK24=\"SSP2\",$AH24=TRUE,SUM(SUM(SUM(SUM($K24,$L24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AR24:$AT24)),$AU24)>$AE24),$AE24,IF(AND($Z24=\"Summer\",$AK24=\"SSP2\",$AH24=TRUE,SUM(SUM(SUM(SUM($K24,$L24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AR24:$AT24)),$AU24)<=$AE24),SUM(SUM(SUM(SUM($K24,$L24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AR24:$AT24)),$AU24),IF(AND($AK24=\"FWP2P3\",$AH24=TRUE,SUM(SUM(SUM(SUM($L24,$N24)*SUM($AI24*FctrChngDts!$B$13))*$AG24),$AU24)>$AE24),$AE24,IF(AND($AK24=\"FWP2P3\",$AH24=TRUE,SUM(SUM(SUM(SUM($L24,$N24)*SUM($AI24*FctrChngDts!$B$13))*$AG24),$AU24)<=$AE24),SUM(SUM(SUM(SUM($L24,$N24)*SUM($AI24*FctrChngDts!$B$13))*$AG24),$AU24),IF(AND($Z24=\"Winter\",$AK24=\"SSP2P3\",$AH24=TRUE,SUM(SUM(SUM(SUM($K24,$L24,$M24,$N24)*SUM($AI24*FctrChngDts!$B$13))*$AG24),$AU24)>$AE24),$AE24,IF(AND($Z24=\"Winter\",$AK24=\"SSP2P3\",$AH24=TRUE,SUM(SUM(SUM(SUM($K24,$L24,$M24,$N24)*SUM($AI24*FctrChngDts!$B$13))*$AG24),$AU24)<=$AE24),SUM(SUM(SUM(SUM($K24,$L24,$M24,$N24)*SUM($AI24*FctrChngDts!$B$13))*$AG24),$AU24),IF(AND($Z24=\"Summer\",$AK24=\"SSP2P3\",$AH24=TRUE,SUM(SUM(SUM(SUM($K24,$L24,$M24,$N24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AR24:$AT24)),$AU24)>$AE24),$AE24,IF(AND($Z24=\"Summer\",$AK24=\"SSP2P3\",$AH24=TRUE,SUM(SUM(SUM(SUM($K24,$L24,$M24,$N24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AR24:$AT24)),$AU24)<=$AE24),SUM(SUM(SUM(SUM($K24,$L24,$M24,$N24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AR24:$AT24)),$AU24),IF(AND($AK24=\"FWP3\",$AH24=TRUE,SUM(SUM(SUM($AI24*FctrChngDts!$B$13)*$N24),$AU24)>$AE24),$AE24,IF(AND($AK24=\"FWP3\",$AH24=TRUE,SUM(SUM(SUM($AI24*FctrChngDts!$B$13)*$N24),$AU24)<=$AE24),SUM(SUM(SUM($AI24*FctrChngDts!$B$13)*$N24),$AU24),IF(AND($Z24=\"Winter\",$AK24=\"SSP3\",$AH24=TRUE,SUM(SUM(SUM(SUM($M24,$N24)*SUM($AI24*FctrChngDts!$B$13))*$AG24),$AU24)>$AE24),$AE24,IF(AND($Z24=\"Winter\",$AK24=\"SSP3\",$AH24=TRUE,SUM(SUM(SUM(SUM($M24,$N24)*SUM($AI24*FctrChngDts!$B$13))*$AG24),$AU24)<=$AE24),SUM(SUM(SUM(SUM($M24,$N24)*SUM($AI24*FctrChngDts!$B$13))*$AG24),$AU24),IF(AND($Z24=\"Summer\",$AK24=\"SSP3\",$AH24=TRUE,SUM(SUM(SUM(SUM($M24,$N24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AR24:$AT24)),$AU24)>$AE24),$AE24,IF(AND($Z24=\"Summer\",$AK24=\"SSP3\",$AH24=TRUE,SUM(SUM(SUM(SUM($M24,$N24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AR24:$AT24)),$AU24)<=$AE24),SUM(SUM(SUM(SUM($M24,$N24)*SUM($AI24*FctrChngDts!$B$13))-SUM($AR24:$AT24)),$AU24),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I24>0,$AH24=FALSE),SUM($AR24*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I24>0,$AH24=TRUE),SUM($AX24*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I24>0,$AH24=FALSE),SUM($AS24*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I24>0,$AH24=TRUE),SUM($AY24*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I24>0,$AH24=FALSE),SUM($AT24*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I24>0,$AH24=TRUE),SUM($AZ24*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J24>0,$AH24=FALSE),SUM($AU24*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J24>0,$AH24=TRUE),SUM($BA24*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J24>0,$AH24=FALSE),SUM($AV24*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J24>0,$AH24=TRUE),SUM($BB24*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J24>0,$AH24=FALSE),SUM($AW24*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J24>0,$AH24=TRUE),SUM($BC24*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K24>0,$AH24=FALSE),SUM($AR24*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K24>0,$AH24=TRUE),SUM($AX24*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K24>0,$AH24=FALSE),SUM($AS24*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K24>0,$AH24=TRUE),SUM($AY24*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K24>0,$AH24=FALSE),SUM($AT24*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K24>0,$AH24=TRUE),SUM($AZ24*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L24>0,$AH24=FALSE),SUM($AU24*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L24>0,$AH24=TRUE),SUM($BA24*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L24>0,$AH24=FALSE),SUM($AV24*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L24>0,$AH24=TRUE),SUM($BB24*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L24>0,$AH24=FALSE),SUM($AW24*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L24>0,$AH24=TRUE),SUM($BC24*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M24>0,$AH24=FALSE),SUM($AR24*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M24>0,$AH24=TRUE),SUM($AX24*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M24>0,$AH24=FALSE),SUM($AS24*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M24>0,$AH24=TRUE),SUM($AY24*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M24>0,$AH24=FALSE),SUM($AT24*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M24>0,$AH24=TRUE),SUM($AZ24*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N24>0,$AH24=FALSE),SUM($AU24*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N24>0,$AH24=TRUE),SUM($BA24*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N24>0,$AH24=FALSE),SUM($AV24*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N24>0,$AH24=TRUE),SUM($BB24*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N24>0,$AH24=FALSE),SUM($AW24*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N24>0,$AH24=TRUE),SUM($BC24*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I24=0,0,IF(AND($I24>0,$K24>0,$AH24=FALSE),SUM($AR24/$P24*$I24),IF(AND($I24>0,$K24=0,$AH24=FALSE),$AR24,IF(AND($I24>0,$K24>0,$AH24=TRUE),ROUND(MIN($HU24,SUM(SUM($I24,$K24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA24,SUM(SUM($I24,$K24)*(FctrChngDts!$B$13)*$AI24)*$IA24)),0),IF(AND($I24>0,$K24=0,$AH24=TRUE),$AX24))))),0)","v":0},{"$f":"ROUND(IF($I24=0,0,IF(AND($I24>0,$K24>0,$AH24=FALSE),SUM($AS24/$P24*$I24),IF(AND($I24>0,$K24=0,$AH24=FALSE),$AS24,IF(AND($I24>0,$K24>0,$AH24=TRUE),ROUND(MIN(SUM($HU24-$BW24),SUM(SUM($I24,$K24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA24)*3),0),IF(AND($I24>0,$K24=0,$AH24=TRUE),$AY24))))),0)","v":0},0,{"$f":"IF($J24=0,0,IF(AND($J24>0,$L24=0,$N24=0,$AH24=FALSE,$AJ24=FALSE),ROUND(MIN($HX24,SUM($AU24,$BA24)),0),IF(AND($J24>0,$L24=0,$N24=0,$AH24=TRUE,$AJ24=FALSE),ROUND(MIN($HX24,SUM($AU24,SUM($J24*$AI24*FctrChngDts!$B$13))),0),IF(AND($J24>0,$L24>0,$N24=0,$AH24=FALSE,$AJ24=FALSE),ROUND(MIN($HX24,SUM(SUM($J24,$L24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA24,SUM(SUM($J24,$L24)*(FctrChngDts!$B$13)*$AI24)*$IA24)),0),IF(AND($J24>0,$L24>0,$N24=0,$AH24=TRUE,$AJ24=FALSE),ROUND(MIN($HX24,SUM(SUM(SUM(SUM($J24,$L24)*FctrChngDts!$C$11*$IA24),SUM(SUM($J24,$L24)*SUM(FctrChngDts!$B$13*$AI24)*$IA24)))),0),IF(AND($J24>0,$L24=0,$N24=0,$AH24=FALSE,$AJ24=TRUE),ROUND(MIN($HX24,SUM($AU24,$BA24)),0),IF(AND($J24>0,$L24=0,$N24=0,$AH24=TRUE,$AJ24=TRUE),ROUND(MIN($HX24,SUM($AU24,SUM($J24*$AI24*FctrChngDts!$B$13))),0),IF(AND($J24>0,$L24>0,$N24=0,$AH24=FALSE,$AJ24=TRUE),ROUND(MIN($HX24,SUM(SUM($J24,$L24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA24,SUM(SUM($J24,$L24)*(FctrChngDts!$B$13)*$AI24)*$IA24)),0),IF(AND($J24>0,$L24>0,$N24=0,$AH24=TRUE,$AJ24=TRUE),ROUND(MIN($HX24,SUM(SUM(SUM(SUM($J24,$L24)*FctrChngDts!$C$12*$IA24),SUM(SUM($J24,$L24)*SUM(FctrChngDts!$B$13*$AI24)*$IA24)))),0))))))))))","v":0},{"$f":"IF($J24=0,0,IF(AND($J24>0,$L24=0,$N24=0,$AH24=FALSE,$AJ24=FALSE),ROUND(MIN(SUM($HX24-$BZ24),SUM($AU24*3)),0),IF(AND($J24>0,$L24=0,$N24=0,$AH24=TRUE,$AJ24=FALSE),ROUND(MIN(SUM($HX24-$BZ24),SUM(SUM($J24,$L24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA24)*3),0),IF(AND($J24>0,$L24>0,$N24=0,$AH24=FALSE,$AJ24=FALSE),ROUND(MIN(SUM($HX24-$BZ24),SUM(SUM($J24,$L24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA24)*3),0),IF(AND($J24>0,$L24>0,$N24=0,$AH24=TRUE,$AJ24=FALSE),ROUND(MIN(SUM($HX24-$BZ24),SUM(SUM($J24,$L24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA24)*3),0),IF(AND($J24>0,$L24=0,$N24=0,$AH24=FALSE,$AJ24=TRUE),ROUND(MIN(SUM($HX24-$BZ24),SUM($AU24*3)),0),IF(AND($J24>0,$L24=0,$N24=0,$AH24=TRUE,$AJ24=TRUE),ROUND(MIN(SUM($HX24-$BZ24),SUM(SUM($J24,$L24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA24)*3),0),IF(AND($J24>0,$L24>0,$N24=0,$AH24=FALSE,$AJ24=TRUE),ROUND(MIN(SUM($HX24-$BZ24),SUM(SUM($J24,$L24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA24)*3),0),IF(AND($J24>0,$L24>0,$N24=0,$AH24=TRUE,$AJ24=TRUE),ROUND(MIN(SUM($HX24-$BZ24),SUM(SUM($J24,$L24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA24)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K24=0,0,IF(AND($I24>0,$K24>0,$M24=0,$AH24=FALSE),SUM($AR24-$BW24),IF(AND($I24=0,$K24>0,$M24>0,$AH24=FALSE),SUM($AR24/$P24*$K24),IF(AND($I24=0,$K24>0,$M24=0,$AH24=FALSE),$AR24,IF($K24=0,0,IF(AND($I24>0,$K24>0,$M24=0,$AH24=TRUE),ROUND(MIN($HV24,SUM(SUM($I24,$K24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB24,SUM(SUM($I24,$K24)*(FctrChngDts!$B$13)*$AI24)*$IB24)),0),IF(AND($I24=0,$K24>0,$M24>0,$AH24=TRUE),ROUND(MIN($HV24,SUM(SUM($I24,$K24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB24,SUM(SUM($I24,$K24)*(FctrChngDts!$B$13)*$AI24)*$IB24)),0),IF(AND($I24=0,$K24>0,$M24=0,$AH24=TRUE),$AX24)))))))),0)","v":0},{"$f":"ROUND(IF($K24=0,0,IF(AND($I24>0,$K24>0,$M24=0,$AH24=FALSE),SUM($AS24-$BX24),IF(AND($I24=0,$K24>0,$M24>0,$AH24=FALSE),SUM($AS24/$P24*$K24),IF(AND($I24=0,$K24>0,$M24=0,$AH24=FALSE),$AS24,IF($K24=0,0,IF(AND($I24>0,$K24>0,$M24=0,$AH24=TRUE),ROUND(MIN(SUM($HV24-$BW24),SUM(SUM($I24,$K24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB24)*3),0),IF(AND($I24=0,$K24>0,$M24>0,$AH24=TRUE),ROUND(MIN(SUM($HV24-$BW24),SUM(SUM($I24,$K24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB24)*3),0),IF(AND($I24=0,$K24>0,$M24=0,$AH24=TRUE),$AY24)))))))),0)","v":0},0,{"$f":"IF($L24=0,0,IF(AND($J24>0,$L24>0,$N24=0,$AH24=FALSE,$AJ24=FALSE),ROUND(MIN($HY24,SUM(SUM($J24,$L24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB24,SUM(SUM($J24,$L24)*(FctrChngDts!$B$13)*$AI24)*$IB24)),0),IF(AND($J24>0,$L24>0,$N24=0,$AH24=TRUE,$AJ24=FALSE),ROUND(MIN($HY24,SUM(SUM(SUM(SUM($J24,$L24)*FctrChngDts!$C$11*$IB24),SUM(SUM($J24,$L24)*SUM(FctrChngDts!$B$13*$AI24)*$IB24)))),0),IF(AND($J24=0,$L24>0,$N24=0,$AH24=FALSE,$AJ24=FALSE),ROUND(MIN($HY24,SUM($L24*FctrChngDts!$C$11)),0),IF(AND($J24=0,$L24>0,$N24=0,$AH24=TRUE,$AJ24=FALSE),ROUND(MIN($HY24,SUM(SUM(SUM(SUM($J24,$L24)*FctrChngDts!$C$11*$IB24),SUM(SUM($J24,$L24)*SUM(FctrChngDts!$B$13*$AI24)*$IB24)))),0),IF(AND($J24>0,$L24>0,$N24=0,$AH24=FALSE,$AJ24=TRUE),ROUND(MIN($HY24,SUM(SUM($J24,$L24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB24,SUM(SUM($J24,$L24)*(FctrChngDts!$B$13)*$AI24)*$IB24)),0),IF(AND($J24>0,$L24>0,$N24=0,$AH24=TRUE,$AJ24=TRUE),ROUND(MIN($HY24,SUM(SUM(SUM(SUM($J24,$L24)*FctrChngDts!$C$12*$IB24),SUM(SUM($J24,$L24)*SUM(FctrChngDts!$B$13*$AI24)*$IB24)))),0),IF(AND($J24=0,$L24>0,$N24=0,$AH24=FALSE,$AJ24=TRUE),ROUND(MIN($HY24,SUM($L24*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J24=0,$L24>0,$N24=0,$AH24=TRUE,$AJ24=TRUE),ROUND(MIN($HY24,SUM(SUM(SUM(SUM($J24,$L24)*FctrChngDts!$C$12*$IB24),SUM(SUM($J24,$L24)*SUM(FctrChngDts!$B$13*$AI24)*$IB24)))),0))))))))))","v":0},{"$f":"IF($L24=0,0,IF(AND($J24>0,$L24>0,$N24=0,$AH24=FALSE,$AJ24=FALSE),ROUND(MIN(SUM($HY24-$CF24),SUM(SUM($J24,$L24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB24)*3),0),IF(AND($J24>0,$L24>0,$N24=0,$AH24=TRUE,$AJ24=FALSE),ROUND(MIN(SUM($HY24-$CF24),SUM(SUM($J24,$L24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB24)*3),0),IF(AND($J24=0,$L24>0,$N24=0,$AH24=FALSE,$AJ24=FALSE),ROUND(MIN(SUM($HY24-$CF24),SUM($AU24*3)),0),IF(AND($J24=0,$L24>0,$N24=0,$AH24=TRUE,$AJ24=FALSE),ROUND(MIN(SUM($HY24-$CF24),SUM(SUM($J24,$L24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB24)*3),0),IF(AND($J24>0,$L24>0,$N24=0,$AH24=FALSE,$AJ24=TRUE),ROUND(MIN(SUM($HY24-$CF24),SUM(SUM($J24,$L24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB24)*3),0),IF(AND($J24>0,$L24>0,$N24=0,$AH24=TRUE,$AJ24=TRUE),ROUND(MIN(SUM($HY24-$CF24),SUM(SUM($J24,$L24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB24)*3),0),IF(AND($J24=0,$L24>0,$N24=0,$AH24=FALSE,$AJ24=TRUE),ROUND(MIN(SUM($HY24-$CF24),SUM($AU24*3)),0),IF(AND($J24=0,$L24>0,$N24=0,$AH24=TRUE,$AJ24=TRUE),ROUND(MIN(SUM($HY24-$CF24),SUM(SUM($J24,$L24)*IF($AJ24=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB24)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S24>0,Account!$AG$2=TRUE,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH24=FALSE),SUM(Usage!$BW24:$CB24)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V24>0,Account!$AG$2=TRUE,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH24=FALSE),SUM(Usage!$CC24:$CH24)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y24>0,Account!$AG$2=TRUE,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH24=FALSE),SUM(Usage!$CI24:$CN24)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH24=TRUE,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S24),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S24)),2)","v":0},{"$f":"ROUND(IF(OR($AH24=TRUE,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V24),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V24)),2)","v":0},{"$f":"IF(OR($AH24=TRUE,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y24),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y24))","v":0},{"$f":"ROUND(IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW24),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW24)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX24),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX24)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY24),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY24)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ24),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ24)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA24),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA24)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB24),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB24)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S24),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC24),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC24)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD24),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD24)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE24),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE24)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF24),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF24)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG24),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG24)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH24),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH24)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V24),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI24),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI24))","v":0},{"$f":"IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ24),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ24))","v":0},{"$f":"IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK24),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK24))","v":0},{"$f":"IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL24),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL24))","v":0},{"$f":"IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM24),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM24))","v":0},{"$f":"IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN24),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN24))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y24)","v":0},0,0,0,0,{"$f":"IF($DW24>IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV24*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV24*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW24-IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV24*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV24*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV24<$DW24,SUM($DW24-$DV24),0))","v":0},{"$f":"IF(OR(AND($D24<=FctrChngDts!$B$14,Usage!$E24>FctrChngDts!$B$14),AND(Usage!$D24<=FctrChngDts!$C$14,Usage!$E24>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW24),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX24),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY24),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ24),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA24),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB24),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC24),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD24),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE24),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF24),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG24),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH24),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI24)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ24)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK24)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL24)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM24)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN24)","v":0},0,{"$f":"IF(AND($S24>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E24<>\"D-CARE\",Tenant!$F24=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET24=TRUE,$S24>0,$V24=0),SUM(SUM($BW24:$CB24)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET24=TRUE,$S24>0,$V24>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW24:$CB24)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET24=TRUE,$S24>0,$V24>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW24:$CB24)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S24>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S24>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S24>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV24=TRUE,$S24>0,$V24=0),SUM(SUM($BW24:$CB24)*'CRS1'!$P$2),IF(AND($EV24=TRUE,$S24>0,$V24>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW24:$CB24)*'CRS1'!$P$2),IF(AND($EV24=TRUE,$S24>0,$V24>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW24:$CB24)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S24>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX24=TRUE,$S24>0,$V24=0),SUM(SUM($BW24:$CB24)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX24=TRUE,$S24>0,$V24>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW24:$CB24)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX24=TRUE,$S24>0,$V24>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW24:$CB24)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S24>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ24=TRUE,$S24>0),SUM(SUM($BW24:$CB24)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V24>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E24<>\"D-CARE\",Tenant!$F24=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB24=TRUE,$S24>0,$V24>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC24:$CH24)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB24=TRUE,$S24>0,$V24>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC24:$CH24)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB24=TRUE,$V24>0,$Y24>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC24:$CH24)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB24=TRUE,$V24>0,$Y24>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC24:$CH24)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB24=TRUE,$S24=0,$V24>0,$Y24=0),SUM(SUM($CC24:$CH24)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V24>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V24>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V24>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD24=TRUE,$S24>0,$V24>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC24:$CH24)*'CRS2'!$P$2),IF(AND($FD24=TRUE,$S24>0,$V24>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC24:$CH24)*'CRS2'!$P$2),IF(AND($FD24=TRUE,$V24>0,$Y24>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC24:$CH24)*'CRS2'!$P$2),IF(AND($FD24=TRUE,$V24>0,$Y24>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC24:$CH24)*'CRS2'!$P$2),IF(AND($FD24=TRUE,$S24=0,$V24>0,$Y24=0),SUM(SUM($CC24:$CH24)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V24>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF24=TRUE,$S24>0,$V24>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC24:$CH24)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF24=TRUE,$S24>0,$V24>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC24:$CH24)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF24=TRUE,$V24>0,$Y24>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC24:$CH24)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF24=TRUE,$V24>0,$Y24>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC24:$CH24)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF24=TRUE,$S24=0,$V24>0,$Y24=0),SUM(SUM($CC24:$CH24)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V24>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH24=TRUE,$V24>0),SUM(SUM($CC24:$CH24)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y24>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E24<>\"D-CARE\",Tenant!$F24=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ24=TRUE,$V24=0,$Y24>0),SUM(SUM($CI24:$CN24)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ24=TRUE,$V24>0,$Y24>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI24:$CN24)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ24=TRUE,$V24>0,$Y24>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI24:$CN24)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y24>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y24>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y24>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL24=TRUE,$V24=0,$Y24>0),SUM(SUM($CI24:$CN24)*'CRS3'!$P$2),IF(AND($FL24=TRUE,$V24>0,$Y24>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI24:$CN24)*'CRS3'!$P$2),IF(AND($FL24=TRUE,$V24>0,$Y24>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI24:$CN24)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y24>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN24=TRUE,$V24=0,$Y24>0),SUM(SUM($CI24:$CN24)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN24=TRUE,$V24>0,$Y24>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI24:$CN24)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN24=TRUE,$V24>0,$Y24>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI24:$CN24)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y24>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP24=TRUE,$Y24>0),SUM(SUM($CI24:$CN24)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR24:$FT24))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO24:$CQ24,$FR24:$FT24))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA24:$EF24)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG24:$EL24)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM24:$ER24)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV24,$CO24:$CQ24,$EA24:$ER24)/$P24)*$S24*FctrChngDts!$B$15),SUM(SUM(SUM($DV24,$CO24:$CQ24,$FR24:$FT24)/$P24)*$S24*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV24,$CO24:$CQ24,$EA24:$ER24)/$P24)*$V24*FctrChngDts!$B$15),SUM(SUM(SUM($DV24,$CO24:$CQ24,$FR24:$FT24)/$P24)*$V24*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV24,$CO24:$CQ24,$EA24:$ER24)/$P24)*$Y24*FctrChngDts!$B$15),SUM(SUM(SUM($DV24,$CO24:$CQ24,$FR24:$FT24)/$P24)*$Y24*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA24*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI24*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ24*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ24,$FU24,$GF24,$GZ24:$HE24),IF(Account!$Q$2=TRUE,SUM($DZ24,$FV24,$GF24,$GZ24:$HE24),SUM($DZ24,$ES24,$FU24:$FV24,$GF24,$GZ24:$HE24)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E24),Usage!$P24,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D24,FctrChngDts!$C$17<=Usage!$E24),SUM(FctrChngDts!$C$17-Usage!$D24),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E24),Usage!$P24,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D24,FctrChngDts!$C$19<=Usage!$E24),SUM(FctrChngDts!$C$19-Usage!$D24),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK24*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK24*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL24*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL24*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D24))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A24,Tenant!$A:$J,8,FALSE)=TRUE,$GG24<0),0,SUM(SUM(SUM($GG24/$P24*$GP24)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A24,Tenant!$A:$J,8,FALSE)=TRUE,$GG24<0),0,SUM(SUM(SUM($GG24/$P24*$GQ24)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D24))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A24,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV24*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A24,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW24*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU24:$DA24,$EU24,$EA24:$EF24,$FA24)-SUM(SUM($BW24:$CB24)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD24:$DJ24,$FC24,$EG24:$EL24,$FI24)-SUM(SUM($CC24:$CH24)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM24:$DS24,$FK24,$EM24:$ER24,$FQ24)-SUM(SUM($CI24:$CN24)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO24,$CU24:$DA24,$EU24,$EW24,$EY24,$EA24:$EF24,$FA24,$CP24,$DD24:$DJ24,$FC24,$FE24,$FG24,$EG24:$EL24,$FI24)/$P24*$S24)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO24,$CU24:$DA24,$EU24,$EW24,$EY24,$EA24:$EF24,$FA24,$CP24,$DD24:$DJ24,$FC24,$FE24,$FG24,$EG24:$EL24,$FI24)/$P24*$V24)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ24,$DM24:$DS24,$FK24,$FM24,$FO24,$EM24:$ER24,$FQ24)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D24,BslnAllctnCrrnt!$A$1<=$E24),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK24=\"FSP1\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$Q24,BslnAllctnCrrnt!$A$1<$R24),SUM(BslnAllctnCrrnt!$A$1-$Q24),IF(AND($AK24=\"FSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$Q24,BslnAllctnCrrnt!$A$1<$R24),SUM(BslnAllctnCrrnt!$A$1-$Q24),IF(AND($AK24=\"FSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),$I24,IF(AND($AK24=\"SSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$Q24,BslnAllctnCrrnt!$A$1<$R24),SUM(BslnAllctnCrrnt!$A$1-$Q24),IF(AND($AK24=\"SSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),$I24,0)))))","v":0},{"$f":"IF(AND($AK24=\"FSP1\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$Q24,BslnAllctnCrrnt!$A$1<$R24),SUM($I24-$HG24),IF(AND($AK24=\"FSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$Q24,BslnAllctnCrrnt!$A$1<$R24),SUM($I24-$HG24),IF(AND($AK24=\"FSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM($I24-$HG24),IF(AND($AK24=\"SSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$Q24,BslnAllctnCrrnt!$A$1<$R24),SUM($I24-$HG24),IF(AND($AK24=\"SSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM($I24-$HG24),0)))))","v":0},{"$f":"IF(AND($AK24=\"SSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$Q24,BslnAllctnCrrnt!$A$1<$R24),0,IF(AND(FctrChngDts!$A$2>=$D24,FctrChngDts!$B$2<$E24),IF(AND($AK24=\"SSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM(BslnAllctnCrrnt!$A$1-$T24),0),IF(AND($AK24=\"FSP2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM(BslnAllctnCrrnt!$A$1-$T24),IF(AND($AK24=\"FSP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM(BslnAllctnCrrnt!$A$1-$T24),IF(AND($AK24=\"FSP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$W24,BslnAllctnCrrnt!$A$1<$X24),$K24,IF(AND($AK24=\"FSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$Q24,BslnAllctnCrrnt!$A$1<$R24),0,IF(AND($AK24=\"FSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM(BslnAllctnCrrnt!$A$1-$T24),IF(AND($AK24=\"SSP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM(BslnAllctnCrrnt!$A$1-$T24),IF(AND($AK24=\"SSP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$W24,BslnAllctnCrrnt!$A$1<$X24),$K24,0)))))))))","v":0},{"$f":"IF(AND($AK24=\"SSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$Q24,BslnAllctnCrrnt!$A$1<$R24),SUM($K24-$HI24),IF(AND($AK24=\"SSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM($K24-$HI24),IF(AND($AK24=\"FSP2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM($K24-$HI24),IF(AND($AK24=\"FSP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM($K24-$HI24),IF(AND($AK24=\"FSP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$W24,BslnAllctnCrrnt!$A$1<$X24),SUM($K24-$HI24),IF(AND($AK24=\"FSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$Q24,BslnAllctnCrrnt!$A$1<$R24),SUM($K24-$HI24),IF(AND($AK24=\"FSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM($K24-$HI24),IF(AND($AK24=\"SSP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM($K24-$HI24),IF(AND($AK24=\"SSP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$W24,BslnAllctnCrrnt!$A$1<$X24),SUM($K24-$HI24),0)))))))))","v":0},{"$f":"IF(AND($AK24=\"FSP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),0,IF(AND($AK24=\"FSP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$W24,BslnAllctnCrrnt!$A$1<$X24),SUM(BslnAllctnCrrnt!$A$1-$W24),IF(AND($AK24=\"FSP3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$W24,BslnAllctnCrrnt!$A$1<$X24),SUM(BslnAllctnCrrnt!$A$1-$W24),0)))","v":0},{"$f":"IF(AND($AK24=\"FSP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM($M24-$HK24),IF(AND($AK24=\"FSP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$W24,BslnAllctnCrrnt!$A$1<$X24),SUM($M24-$HK24),IF(AND($AK24=\"FSP3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$W24,BslnAllctnCrrnt!$A$1<$X24),SUM($M24-$HK24),0)))","v":0},{"$f":"IF(AND($AK24=\"FWP1\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$Q24,BslnAllctnCrrnt!$A$1<$R24),SUM(BslnAllctnCrrnt!$A$1-$Q24),IF(AND($AK24=\"FWP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$Q24,BslnAllctnCrrnt!$A$1<$R24),SUM(BslnAllctnCrrnt!$A$1-$Q24),IF(AND($AK24=\"FWP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),$J24,IF(AND(FctrChngDts!$A$2>=$D24,FctrChngDts!$B$2<$E24),IF(AND($AK24=\"SSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$Q24,BslnAllctnCrrnt!$A$1<$R24),SUM(BslnAllctnCrrnt!$A$1-$Q24),0),IF(AND($AK24=\"SSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),$J24,0)))))","v":0},{"$f":"IF(AND($AK24=\"FWP1\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$Q24,BslnAllctnCrrnt!$A$1<$R24),SUM($J24-$HM24),IF(AND($AK24=\"FWP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$Q24,BslnAllctnCrrnt!$A$1<$R24),SUM($J24-$HM24),IF(AND($AK24=\"FWP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM($J24-$HM24),IF(AND($AK24=\"SSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$Q24,BslnAllctnCrrnt!$A$1<$R24),SUM($J24-$HM24),IF(AND($AK24=\"SSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM($J24-$HM24),0)))))","v":0},{"$f":"IF(AND($AK24=\"FWP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$Q24,BslnAllctnCrrnt!$A$1<$R24),0,IF(AND($AK24=\"FWP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM(BslnAllctnCrrnt!$A$1-$T24),IF(AND($AK24=\"FWP2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM(BslnAllctnCrrnt!$A$1-$T24),IF(AND($AK24=\"FWP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM(BslnAllctnCrrnt!$A$1-$T24),IF(AND($AK24=\"FWP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$W24,BslnAllctnCrrnt!$A$1<$X24),$L24,IF(AND($AK24=\"SSP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM(BslnAllctnCrrnt!$A$1-$T24),IF(AND($AK24=\"SSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$Q24,BslnAllctnCrrnt!$A$1<$R24),0,IF(AND($AK24=\"SSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM(BslnAllctnCrrnt!$A$1-$T24),0))))))))","v":0},{"$f":"IF(AND($AK24=\"FWP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$Q24,BslnAllctnCrrnt!$A$1<$R24),SUM($L24-$HO24),IF(AND($AK24=\"FWP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM($L24-$HO24),IF(AND($AK24=\"FWP2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM($L24-$HO24),IF(AND($AK24=\"FWP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM($L24-$HO24),IF(AND($AK24=\"FWP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$W24,BslnAllctnCrrnt!$A$1<$X24),SUM($L24-$HO24),IF(AND($AK24=\"SSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$Q24,BslnAllctnCrrnt!$A$1<$R24),SUM($L24-$HO24),IF(AND($AK24=\"SSP1P2\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM($L24-$HO24),0)))))))","v":0},{"$f":"IF(AND($AK24=\"FWP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),0,IF(AND($AK24=\"FWP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$W24,BslnAllctnCrrnt!$A$1<$X24),SUM(BslnAllctnCrrnt!$A$1-$W24),IF(AND($AK24=\"FWP3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$W24,BslnAllctnCrrnt!$A$1<$X24),SUM(BslnAllctnCrrnt!$A$1-$W24),IF(AND($AK24=\"SSP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),0,IF(AND($AK24=\"SSP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$W24,BslnAllctnCrrnt!$A$1<$X24),SUM(BslnAllctnCrrnt!$A$1-$W24),0)))))","v":0},{"$f":"IF(AND($AK24=\"FWP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM($N24-$HQ24),IF(AND($AK24=\"FWP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$W24,BslnAllctnCrrnt!$A$1<$X24),SUM($N24-$HQ24),IF(AND($AK24=\"FWP3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$W24,BslnAllctnCrrnt!$A$1<$X24),SUM($N24-$HQ24),IF(AND($AK24=\"SSP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$T24,BslnAllctnCrrnt!$A$1<$U24),SUM($N24-$HQ24),IF(AND($AK24=\"SSP2P3\",$HF24=TRUE,BslnAllctnCrrnt!$A$1>=$W24,BslnAllctnCrrnt!$A$1<$X24),SUM($N24-$HQ24),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[24,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G25),0,IF($F25<=$G25,SUM($G25-$F25),IF($F25>$G25,SUM((Account!$L$2-Usage!$F25)+Usage!$G25+1))))","v":0},{"$f":"IF($Q25=0,0,IF($R25=0,0,IF(AND($Q25<FctrChngDts!$A$2,$R25>=FctrChngDts!$A$2),SUM($R25-FctrChngDts!$A$2+1),IF(AND($Q25>=FctrChngDts!$A$2,$R25>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q25),IF(AND($Q25>=FctrChngDts!$A$2,$R25<FctrChngDts!$B$2),SUM($R25-$Q25+1),0)))))","v":0},{"$f":"IF($Q25=0,0,IF($R25=0,0,IF(AND($Q25<FctrChngDts!$A$2,$R25>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q25),IF(AND($Q25<FctrChngDts!$A$2,$R25<FctrChngDts!$A$2),SUM($R25-$Q25+1),IF(AND($Q25>FctrChngDts!$A$2,$R25>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R25+1),0)))))","v":0},{"$f":"IF($T25=0,0,IF($U25=0,0,IF(AND($T25<FctrChngDts!$A$2,$U25>=FctrChngDts!$A$2),SUM($U25-FctrChngDts!$A$2+1),IF(AND($T25>=FctrChngDts!$A$2,$U25<FctrChngDts!$B$2),SUM($U25-$T25+1),IF(AND($T25>=FctrChngDts!$A$2,$U25>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T25)<0),0,IF(AND($T25>=FctrChngDts!$A$2,$U25>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T25),0))))))","v":0},{"$f":"IF($T25=0,0,IF($U25=0,0,IF(AND($T25<FctrChngDts!$A$2,$U25>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T25),IF(AND($T25>=FctrChngDts!$B$2,$U25>=FctrChngDts!$B$2),SUM($U25-$T25+1),IF(AND($T25<FctrChngDts!$A$2,$U25<FctrChngDts!$A$2),SUM($U25-$T25+1),IF(AND($T25>=FctrChngDts!$A$2,$U25>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U25+1),0))))))","v":0},{"$f":"IF($W25=0,0,IF($X25=0,0,IF(AND($W25>=FctrChngDts!$A$2,$X25>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W25)<0),0,IF(AND($W25>=FctrChngDts!$A$2,$X25>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W25),IF(AND($W25>=FctrChngDts!$A$2,$X25<FctrChngDts!$B$2),SUM($X25-$W25+1),IF(AND($W25<FctrChngDts!$A$2,$X25>=FctrChngDts!$A$2),SUM($X25-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W25=0,0,IF($X25=0,0,IF(AND($W25<FctrChngDts!$A$2,$X25<FctrChngDts!$A$2),SUM($X25-$W25+1),IF(AND($W25>=FctrChngDts!$A$2,$X25>=FctrChngDts!$B$2,SUM($X25-FctrChngDts!$B$2+1)<=$Y25),SUM($X25-FctrChngDts!$B$2+1),IF(AND($W25>=FctrChngDts!$A$2,$X25>=FctrChngDts!$B$2),SUM($X25-$W25+1),IF(AND($W25<FctrChngDts!$A$2,$X25>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W25),0))))))","v":0},{"$f":"IF(AND($D25>=FctrChngDts!$C$2,$E25<FctrChngDts!$E$2),\"1\",IF(AND($D25>=FctrChngDts!$E$2,$E25<FctrChngDts!$G$2),\"2\",IF(AND($D25>=FctrChngDts!$G$2,$E25<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D25>=FctrChngDts!$D$2,,IF(AND($D25>=FctrChngDts!$C$2,$D25<=FctrChngDts!$D$2),$D25,IF(AND($D25>=FctrChngDts!$C$2,$D25>=FctrChngDts!$D$2,$E25>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D25>FctrChngDts!$D$2,,IF($D25=FctrChngDts!$D$2,$D25,IF(AND($D25>=FctrChngDts!$C$2,$E25<FctrChngDts!$D$2),$E25,IF(AND($D25>=FctrChngDts!$C$2,$E25>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D25>=FctrChngDts!$D$2,$E25>=FctrChngDts!$D$2,$E25>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E25<FctrChngDts!$D$2,$E25<=FctrChngDts!$D$2),$E25,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D25<FctrChngDts!$E$2,$E25<FctrChngDts!$E$2),,IF($D25>FctrChngDts!$F$2,,IF(AND($D25>=FctrChngDts!$E$2,$D25<=FctrChngDts!$F$2),$D25,IF(AND($D25>=FctrChngDts!$E$2,$D25>=FctrChngDts!$F$2,$E25>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D25>FctrChngDts!$F$2,,IF($E25=FctrChngDts!$F$2,$E25,IF(AND($D25<FctrChngDts!$E$2,$E25<=FctrChngDts!$F$2),$E25,IF(AND($D25>=FctrChngDts!$E$2,$E25<FctrChngDts!$F$2),$E25,IF(AND($D25>=FctrChngDts!$E$2,$E25>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D25>=FctrChngDts!$F$2,$E25>=FctrChngDts!$F$2,$E25>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D25<FctrChngDts!$G$2,$E25<FctrChngDts!$G$2),,IF($D25>FctrChngDts!$H$2,,IF(AND($D25>=FctrChngDts!$G$2,$D25<=FctrChngDts!$H$2),$D25,IF(AND($D25>=FctrChngDts!$G$2,$D25>=FctrChngDts!$H$2,$E25>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D25>FctrChngDts!$H$2,,IF($E25=FctrChngDts!$H$2,$E25,IF(AND($D25<FctrChngDts!$G$2,$E25<=FctrChngDts!$H$2),$E25,IF(AND($D25>=FctrChngDts!$G$2,$E25<FctrChngDts!$H$2),$E25,IF(AND($D25>=FctrChngDts!$G$2,$E25>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D25>=FctrChngDts!$H$2,$E25>=FctrChngDts!$H$2,$E25>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A25,Tenant!$A25:$J324,6,FALSE)","v":0},{"$f":"VLOOKUP($A25,Tenant!$A25:$J324,7,FALSE)","v":0},{"$f":"VLOOKUP($A25,Tenant!$A25:$J324,10,FALSE)","v":0},0,{"$f":"IF(AND($AK25=\"FSP2\",$AJ25=FALSE,$HF25=FALSE),SUM($K25*FctrChngDts!$C$9),IF(AND($AK25=\"FSP2\",$AJ25=TRUE,$HF25=FALSE),SUM($K25*FctrChngDts!$C$10),IF(AND($AK25=\"FSP2P3\",$AJ25=FALSE,$HF25=FALSE),SUM(SUM($K25,$M25)*FctrChngDts!$C$9),IF(AND($AK25=\"FSP2P3\",$AJ25=TRUE,$HF25=FALSE),SUM(SUM($K25,$M25)*FctrChngDts!$C$10),IF(AND($AK25=\"FSP3\",$AJ25=FALSE,$HF25=FALSE),SUM($M25*FctrChngDts!$C$9),IF(AND($AK25=\"FSP3\",$AJ25=TRUE,$HF25=FALSE),SUM($M25*FctrChngDts!$C$10),IF(AND($AK25=\"FSP1\",$AJ25=FALSE,$HF25=FALSE),SUM($I25*FctrChngDts!$C$9),IF(AND($AK25=\"FSP1\",$AJ25=TRUE,$HF25=FALSE),SUM($I25*FctrChngDts!$C$10),IF(AND($AK25=\"FSP1P2\",$AJ25=FALSE,$HF25=FALSE),SUM(SUM($I25,$K25)*FctrChngDts!$C$9),IF(AND($AK25=\"FSP1P2\",$AJ25=TRUE,$HF25=FALSE),SUM(SUM($I25,$K25)*FctrChngDts!$C$10),IF(AND($Z25=\"Summer\",$AK25=\"SSP2P3\",$AJ25=FALSE,$HF25=FALSE),SUM(SUM(SUM(SUM($K25,$M25)*FctrChngDts!$C$9),SUM(SUM($L25,$N25)*FctrChngDts!$C$11))*$AF25),IF(AND($Z25=\"Summer\",$AK25=\"SSP2P3\",$AJ25=TRUE,$HF25=FALSE),SUM(SUM(SUM(SUM($K25,$M25)*FctrChngDts!$C$10),SUM(SUM($L25,$N25)*FctrChngDts!$C$12))*$AF25),IF(AND($Z25=\"Winter\",$AK25=\"SSP2P3\",$AJ25=FALSE,$HF25=FALSE),SUM(SUM(SUM(SUM($K25,$M25)*FctrChngDts!$C$9),SUM(SUM($L25,$N25)*FctrChngDts!$C$11))-$AO25),IF(AND($Z25=\"Winter\",$AK25=\"SSP2P3\",$AJ25=TRUE,$HF25=FALSE),SUM(SUM(SUM(SUM($K25,$M25)*FctrChngDts!$C$10),SUM(SUM($L25,$N25)*FctrChngDts!$C$12))-$AO25),IF(AND($Z25=\"Summer\",$AK25=\"SSP1P2\",$AJ25=FALSE,$HF25=FALSE),SUM(SUM(SUM(SUM($I25,$K25)*FctrChngDts!$C$9),SUM(SUM($J25,$L25)*FctrChngDts!$C$11))*$AF25),IF(AND($Z25=\"Summer\",$AK25=\"SSP1P2\",$AJ25=TRUE,$HF25=FALSE),SUM(SUM(SUM(SUM($I25,$K25)*FctrChngDts!$C$10),SUM(SUM($J25,$L25)*FctrChngDts!$C$12))*$AF25),IF(AND($Z25=\"Winter\",$AK25=\"SSP1P2\",$AJ25=FALSE,$HF25=FALSE),SUM(SUM(SUM(SUM($I25,$K25)*FctrChngDts!$C$9),SUM(SUM($J25,$L25)*FctrChngDts!$C$11))-$AO25),IF(AND($Z25=\"Winter\",$AK25=\"SSP1P2\",$AJ25=TRUE,$HF25=FALSE),SUM(SUM(SUM(SUM($I25,$K25)*FctrChngDts!$C$10),SUM(SUM($J25,$L25)*FctrChngDts!$C$12))-$AO25),IF(AND($AK25=\"FSP2\",$AJ25=FALSE,$HF25=TRUE),SUM(SUM($HI25*FctrChngDts!$B$9),SUM($HJ25*FctrChngDts!$C$9)),IF(AND($AK25=\"FSP2\",$AJ25=TRUE,$HF25=TRUE),SUM(SUM($HI25*FctrChngDts!$B$10),SUM($HJ25*FctrChngDts!$C$10)),IF(AND($AK25=\"FSP2P3\",$AJ25=FALSE,$HF25=TRUE),SUM(SUM(SUM($HI25,$HK25)*FctrChngDts!$B$9),SUM(SUM($HJ25,$HL25)*FctrChngDts!$C$9)),IF(AND($AK25=\"FSP2P3\",$AJ25=TRUE,$HF25=TRUE),SUM(SUM(SUM($HI25,$HK25)*FctrChngDts!$B$10),SUM(SUM($HJ25,$HL25)*FctrChngDts!$C$10)),IF(AND($AK25=\"FSP3\",$AJ25=FALSE,$HF25=TRUE),SUM(SUM($HK25*FctrChngDts!$B$9),SUM($HL25*FctrChngDts!$C$9)),IF(AND($AK25=\"FSP3\",$AJ25=TRUE,$HF25=TRUE),SUM(SUM($HK25*FctrChngDts!$B$10),SUM($HL25*FctrChngDts!$C$10)),IF(AND($AK25=\"FSP1\",$AJ25=FALSE,$HF25=TRUE),SUM(SUM($HG25*FctrChngDts!$B$9),SUM($HH25*FctrChngDts!$C$9)),IF(AND($AK25=\"FSP1\",$AJ25=TRUE,$HF25=TRUE),SUM(SUM($HG25*FctrChngDts!$B$10),SUM($HH25*FctrChngDts!$C$10)),IF(AND($AK25=\"FSP1P2\",$AJ25=FALSE,$HF25=TRUE),SUM(SUM(SUM($HG25,$HI25)*FctrChngDts!$B$9),SUM(SUM($HH25,$HJ25)*FctrChngDts!$C$9)),IF(AND($AK25=\"FSP1P2\",$AJ25=TRUE,$HF25=TRUE),SUM(SUM(SUM($HG25,$HI25)*FctrChngDts!$B$10),SUM(SUM($HG25,$HI25)*FctrChngDts!$C$10)),IF(AND($Z25=\"Summer\",$AK25=\"SSP2P3\",$AJ25=FALSE,$HF25=TRUE),SUM(SUM(SUM(SUM($HI25,$HK25)*FctrChngDts!$B$9),SUM(SUM($HJ25,$HL25)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO25,$HQ25)*FctrChngDts!$B$11),SUM(SUM($HP25,$HR25)*FctrChngDts!$C$11))*$AF25),IF(AND($Z25=\"Summer\",$AK25=\"SSP2P3\",$AJ25=TRUE,$HF25=TRUE),SUM(SUM(SUM(SUM($HI25,$HK25)*FctrChngDts!$B$10),SUM(SUM($HJ25,$HL25)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO25,$HQ25)*FctrChngDts!$B$12),SUM(SUM($HP25,$HR25)*FctrChngDts!$C$12))*$AF25),IF(AND($Z25=\"Winter\",$AK25=\"SSP2P3\",$AJ25=FALSE,$HF25=TRUE),SUM(SUM(SUM(SUM($HI25,$HK25)*FctrChngDts!$B$9),SUM(SUM($HJ25,$HL25)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO25,$HQ25)*FctrChngDts!$B$11),SUM(SUM($HP25,$HR25)*FctrChngDts!$C$11))-$AO25),IF(AND($Z25=\"Winter\",$AK25=\"SSP2P3\",$AJ25=TRUE,$HF25=TRUE),SUM(SUM(SUM(SUM($HI25,$HK25)*FctrChngDts!$B$10),SUM(SUM($HO25,$HQ25)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO25,$HQ25)*FctrChngDts!$B$12),SUM(SUM($HP25,$HR25)*FctrChngDts!$C$12))-$AO25),IF(AND($Z25=\"Summer\",$AK25=\"SSP1P2\",$AJ25=FALSE,$HF25=TRUE),SUM(SUM(SUM(SUM($HG25,$HI25)*FctrChngDts!$B$9),SUM(SUM($HH25,$HJ25)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM25,$HO25)*FctrChngDts!$B$11),SUM(SUM($HN25,$HP25)*FctrChngDts!$C$11))*$AF25),IF(AND($Z25=\"Summer\",$AK25=\"SSP1P2\",$AJ25=TRUE,$HF25=TRUE),SUM(SUM(SUM(SUM($HG25,$HI25)*FctrChngDts!$B$10),SUM(SUM($HH25,$HJ25)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM25,$HO25)*FctrChngDts!$B$12),SUM(SUM($HN25,$HP25)*FctrChngDts!$C$12))*$AF25),IF(AND($Z25=\"Winter\",$AK25=\"SSP1P2\",$AJ25=FALSE,$HF25=TRUE),SUM(SUM(SUM(SUM($HG25,$HI25)*FctrChngDts!$B$9),SUM(SUM($HH25,$HJ25)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM25,$HO25)*FctrChngDts!$B$11),SUM(SUM($HN25,$HP25)*FctrChngDts!$C$11))-$AO25),IF(AND($Z25=\"Winter\",$AK25=\"SSP1P2\",$AJ25=TRUE,$HF25=TRUE),SUM(SUM(SUM(SUM($HG25,$HI25)*FctrChngDts!$B$10),SUM(SUM($HH25,$HJ25)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM25,$HO25)*FctrChngDts!$B$12),SUM(SUM($HN25,$HP25)*FctrChngDts!$C$12))-$AO25),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK25=\"FWP1\",$AJ25=FALSE,$HF25=FALSE),SUM($J25*FctrChngDts!$C$11),IF(AND($AK25=\"FWP1\",$AJ25=TRUE,$HF25=FALSE),SUM($J25*FctrChngDts!$C$12),IF(AND($AK25=\"FWP1P2\",$AJ25=FALSE,$HF25=FALSE),SUM(SUM($J25,$L25)*FctrChngDts!$C$11),IF(AND($AK25=\"FWP1P2\",$AJ25=TRUE,$HF25=FALSE),SUM(SUM($J25,$L25)*FctrChngDts!$C$12),IF(AND($AK25=\"FWP2\",$AJ25=FALSE,$HF25=FALSE),SUM($L25*FctrChngDts!$C$11),IF(AND($AK25=\"FWP2\",$AJ25=TRUE,$HF25=FALSE),SUM($L25*FctrChngDts!$C$12),IF(AND($AK25=\"FWP2P3\",$AJ25=FALSE,$HF25=FALSE),SUM(SUM($L25,$N25)*FctrChngDts!$C$11),IF(AND($AK25=\"FWP2P3\",$AJ25=TRUE,$HF25=FALSE),SUM(SUM($L25,$N25)*FctrChngDts!$C$12),IF(AND($AK25=\"FWP3\",$AJ25=FALSE,$HF25=FALSE),SUM($N25*FctrChngDts!$C$11),IF(AND($AK25=\"FWP3\",$AJ25=TRUE,$HF25=FALSE),SUM($N25*FctrChngDts!$C$12),IF(AND($Z25=\"Winter\",$AK25=\"SSP1P2\",$AJ25=FALSE,$HF25=FALSE),SUM(SUM(SUM($I25,$K25)*FctrChngDts!$C$9),SUM(SUM($J25,$L25)*FctrChngDts!$C$11))*$AG25,IF(AND($Z25=\"Winter\",$AK25=\"SSP1P2\",$AJ25=TRUE,$HF25=FALSE),SUM(SUM(SUM($I25,$K25)*FctrChngDts!$B$10),SUM(SUM($J25,$L25)*FctrChngDts!$B$12))*$AG25,IF(AND($Z25=\"Summer\",$AK25=\"SSP1P2\",$AJ25=FALSE,$HF25=FALSE),SUM(SUM(SUM($I25,$K25)*FctrChngDts!$B$9),SUM(SUM($J25,$L25)*FctrChngDts!$B$11))-$AJ25,IF(AND($Z25=\"Summer\",$AK25=\"SSP1P2\",$AJ25=TRUE,$HF25=FALSE),SUM(SUM(SUM($I25,$K25)*FctrChngDts!$C$10),SUM(SUM($J25,$L25)*FctrChngDts!$C$12))-$AJ25,IF(AND($Z25=\"Winter\",$AK25=\"SSP2P3\",$AJ25=FALSE,$HF25=FALSE),SUM(SUM(SUM($K25,$M25)*FctrChngDts!$C$9),SUM(SUM($L25,$N25)*FctrChngDts!$C$11))*$AG25,IF(AND($Z25=\"Winter\",$AK25=\"SSP2P3\",$AJ25=TRUE,$HF25=FALSE),SUM(SUM(SUM($K25,$M25)*FctrChngDts!$C$10),SUM(SUM($L25,$N25)*FctrChngDts!$C$12))*$AG25,IF(AND($Z25=\"Summer\",$AK25=\"SSP2P3\",$AJ25=FALSE,$HF25=FALSE),SUM(SUM(SUM($K25,$M25)*FctrChngDts!$C$9),SUM(SUM($L25,$N25)*FctrChngDts!$C$11))-$AJ25,IF(AND($Z25=\"Summer\",$AK25=\"SSP2P3\",$AJ25=TRUE,$HF25=FALSE),SUM(SUM(SUM($K25,$M25)*FctrChngDts!$C$10),SUM(SUM($L25,$N25)*FctrChngDts!$C$12))-$AJ25,IF(AND($AK25=\"FWP1\",$AJ25=FALSE,$HF25=TRUE),SUM(SUM($HM25*FctrChngDts!$B$11),SUM($HN25*FctrChngDts!$C$11)),IF(AND($AK25=\"FWP1\",$AJ25=TRUE,$HF25=TRUE),SUM(SUM($HM25*FctrChngDts!$B$12),SUM($HN25*FctrChngDts!$C$12)),IF(AND($AK25=\"FWP1P2\",$AJ25=FALSE,$HF25=TRUE),SUM(SUM(SUM($HM25,$HO25)*FctrChngDts!$B$11),SUM(SUM($HN25,$HP25)*FctrChngDts!$C$11)),IF(AND($AK25=\"FWP1P2\",$AJ25=TRUE,$HF25=TRUE),SUM(SUM(SUM($HM25,$KP25)*FctrChngDts!$C$12),SUM(SUM($HN25,$HP25)*FctrChngDts!$C$12)),IF(AND($AK25=\"FWP2\",$AJ25=FALSE,$HF25=TRUE),SUM(SUM($HO25*FctrChngDts!$B$11),SUM($HO25*FctrChngDts!$C$11)),IF(AND($AK25=\"FWP2\",$AJ25=TRUE,$HF25=TRUE),SUM(SUM($HO25*FctrChngDts!$B$12),SUM($HO25*FctrChngDts!$C$12)),IF(AND($AK25=\"FWP2P3\",$AJ25=FALSE,$HF25=TRUE),SUM(SUM(SUM($HO25,$HQ25)*FctrChngDts!$C$11),SUM(SUM($HP25,$HR25)*FctrChngDts!$C$11)),IF(AND($AK25=\"FWP2P3\",$AJ25=TRUE,$HF25=TRUE),SUM(SUM(SUM($HO25,$HQ25)*FctrChngDts!$C$12),SUM(SUM($HP25,$HR25)*FctrChngDts!$C$12)),IF(AND($AK25=\"FWP3\",$AJ25=FALSE,$HF25=TRUE),SUM(SUM($HQ25*FctrChngDts!$B$11),SUM($HR25*FctrChngDts!$C$11)),IF(AND($AK25=\"FWP3\",$AJ25=TRUE,$HF25=TRUE),SUM(SUM($HQ25*FctrChngDts!$B$12),SUM($HR25*FctrChngDts!$C$12)),IF(AND($Z25=\"Winter\",$AK25=\"SSP1P2\",$AJ25=FALSE,$HF25=TRUE),SUM(SUM(SUM(SUM($HG25,$HI25)*FctrChngDts!$B$9),SUM(SUM($HH25,$HJ25)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM25,$HO25)*FctrChngDts!$B$11),SUM(SUM($HN25,$HP25)*FctrChngDts!$C$11))*$AG25),IF(AND($Z25=\"Winter\",$AK25=\"SSP1P2\",$AJ25=TRUE,$HF25=TRUE),SUM(SUM(SUM(SUM($HG25,$HI25)*FctrChngDts!$B$10), SUM(SUM($HH25,$HJ25)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM25,$HO25)*FctrChngDts!$B$12),SUM(SUM($HN25,$HP25)*FctrChngDts!$C$12))*$AG25),IF(AND($Z25=\"Summer\",$AK25=\"SSP1P2\",$AJ25=FALSE,$HF25=TRUE),SUM(SUM(SUM(SUM($HG25,$HI25)*FctrChngDts!$B$9),SUM(SUM($HH25,$HJ25)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM25,$HO25)*FctrChngDts!$B$11),SUM(SUM($HN25,$HP25)*FctrChngDts!$C$11))-$AJ25),IF(AND($Z25=\"Summer\",$AK25=\"SSP1P2\",$AJ25=TRUE,$HF25=TRUE),SUM(SUM(SUM(SUM($HG25,$HI25)*FctrChngDts!$B$10),SUM(SUM($HH25,$HJ25)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM25,$HO25)*FctrChngDts!$B$12),SUM(SUM($HN25,$HP25)*FctrChngDts!$C$12))-$AJ25),IF(AND($Z25=\"Winter\",$AK25=\"SSP2P3\",$AJ25=FALSE,$HF25=TRUE),SUM(SUM(SUM(SUM($HI25,$HK25)*FctrChngDts!$B$9),SUM(SUM($HJ25,$HL25)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO25,$HQ25)*FctrChngDts!$B$11),SUM(SUM($HP25,$HR25)*FctrChngDts!$C$11))*$AG25),IF(AND($Z25=\"Winter\",$AK25=\"SSP2P3\",$AJ25=TRUE,$HF25=TRUE),SUM(SUM(SUM(SUM($HI25,$HK25)*FctrChngDts!$B$10), SUM(SUM($HJ25,$HL25)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO25,$HQ25)*FctrChngDts!$B$12),SUM(SUM($HP25,$HR25)*FctrChngDts!$C$12))*$AG25),IF(AND($Z25=\"Summer\",$AK25=\"SSP2P3\",$AJ25=FALSE,$HF25=TRUE),SUM(SUM(SUM(SUM($HI25,$HK25)*FctrChngDts!$B$9),SUM(SUM($HJ25,$HL25)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO25,$HQ25)*FctrChngDts!$B$11),SUM(SUM($HP25,$HR25)*FctrChngDts!$C$11))-$AJ25),IF(AND($Z25=\"Summer\",$AK25=\"SSP2P3\",$AJ25=TRUE,$HF25=TRUE),SUM(SUM(SUM(SUM($HI25,$HK25)*FctrChngDts!$B$10), SUM(SUM($HJ25,$HL25)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO25,$HQ25)*FctrChngDts!$B$12),SUM(SUM($HP25,$HR25)*FctrChngDts!$C$12))-$AJ25),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK25=\"FSP1\",$AH25=TRUE,SUM(SUM(SUM($AI25*FctrChngDts!$B$13)*I25),$AR25)>$AD25),$AD25,IF(AND($AK25=\"FSP1\",$AH25=TRUE,SUM(SUM(SUM($AI25*FctrChngDts!$B$13)*$I25),$AR25)<=$AD25),SUM(SUM(SUM($AI25*FctrChngDts!$B$13)*$I25),$AR25),IF(AND($Z25=\"Summer\",$AK25=\"SSP1\",$AH25=TRUE,SUM(SUM(SUM(SUM($I25,$J25)*SUM($AI25*FctrChngDts!$B$13))*$AF25),$AR25)>$AD25),$AD25,IF(AND($Z25=\"Summer\",$AK25=\"SSP1\",$AH25=TRUE,SUM(SUM(SUM(SUM($I25,$J25)*SUM($AI25*FctrChngDts!$B$13))*$AF25),$AR25)<=$AD25),SUM(SUM(SUM(SUM($I25,$J25)*SUM($AI25*FctrChngDts!$B$13))*$AF25),$AR25),IF(AND($Z25=\"Winter\",$AK25=\"SSP1\",$AH25=TRUE,SUM(SUM(SUM(SUM($I25,$J25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AU25:$AW25)),$AR25)>$AD25),$AD25,IF(AND($Z25=\"Winter\",$AK25=\"SSP1\",$AH25=TRUE,SUM(SUM(SUM(SUM($I25,$J25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AU25:$AW25)),$AR25)<=$AD25),SUM(SUM(SUM(SUM($I25,$J25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AU25:$AW25)),$AR25),IF(AND($AK25=\"FSP1P2\",$AH25=TRUE,SUM(SUM(SUM(SUM($I25,$K25)*SUM($AI25*FctrChngDts!$B$13))*$AF25),$AR25)>$AD25),$AD25,IF(AND($AK25=\"FSP1P2\",$AH25=TRUE,SUM(SUM(SUM(SUM($I25,$K25)*SUM($AI25*FctrChngDts!$B$13))*$AF25),$AR25)<=$AD25),SUM(SUM(SUM(SUM($I25,$K25)*SUM($AI25*FctrChngDts!$B$13))*$AF25),$AR25),IF(AND($Z25=\"Summer\",$AK25=\"SSP1P2\",$AH25=TRUE,SUM(SUM(SUM(SUM($I25,$K25,$J25,$L25)*SUM($AI25*FctrChngDts!$B$13))*$AF25),$AR25)>$AD25),$AD25,IF(AND($Z25=\"Summer\",$AK25=\"SSP1P2\",$AH25=TRUE,SUM(SUM(SUM(SUM($I25,$K25,$J25,$L25)*SUM($AI25*FctrChngDts!$B$13))*$AF25),$AR25)<=$AD25),SUM(SUM(SUM(SUM($I25,$K25,$J25,$L25)*SUM($AI25*FctrChngDts!$B$13))*$AF25),$AR25),IF(AND($Z25=\"Winter\",$AK25=\"SSP1P2\",$AH25=TRUE,SUM(SUM(SUM(SUM($I25,$K25,$J25,$L25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AU25:$AW25)),$AR25)>$AD25),$AD25,IF(AND($Z25=\"Winter\",$AK25=\"SSP1P2\",$AH25=TRUE,SUM(SUM(SUM(SUM($I25,$K25,$J25,$L25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AU25:$AW25)),$AR25)<=$AD25),MIN($AD25,SUM($AL25,SUM(SUM(SUM(SUM($I25,$K25,$J25,$L25)*SUM($AI25*FctrChngDts!$B$13))*$AF25)))),IF(AND($AK25=\"FSP2\",$AH25=TRUE,SUM(SUM(SUM($AI25*FctrChngDts!$B$13)*$K25),$AR25)>$AD25),$AD25,IF(AND($AK25=\"FSP2\",$AH25=TRUE,SUM(SUM(SUM($AI25*FctrChngDts!$B$13)*$K25),$AR25)<=$AD25),SUM(SUM(SUM($AI25*FctrChngDts!$B$13)*$K25),$AR25),IF(AND($Z25=\"Summer\",$AK25=\"SSP2\",$AH25=TRUE,SUM(SUM(SUM(SUM($K25,$L25)*SUM($AI25*FctrChngDts!$B$13))*$AF25),$AR25)>$AD25),$AD25,IF(AND($Z25=\"Summer\",$AK25=\"SSP2\",$AH25=TRUE,SUM(SUM(SUM(SUM($K25,$L25)*SUM($AI25*FctrChngDts!$B$13))*$AF25),$AR25)<=$AD25),SUM(SUM(SUM(SUM($K25,$L25)*SUM($AI25*FctrChngDts!$B$13))*$AF25),$AR25),IF(AND($Z25=\"Winter\",$AK25=\"SSP2\",$AH25=TRUE,SUM(SUM(SUM(SUM($K25,$L25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AU25:$AW25)),$AR25)>$AD25),$AD25,IF(AND($Z25=\"Winter\",$AK25=\"SSP2\",$AH25=TRUE,SUM(SUM(SUM(SUM($K25,$L25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AU25:$AW25)),$AR25)<=$AD25),SUM(SUM(SUM(SUM($K25,$L25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AU25:$AW25)),$AR25),IF(AND($AK25=\"FSP2P3\",$AH25=TRUE,SUM(SUM(SUM(SUM($K25,$M25)*SUM($AI25*FctrChngDts!$B$13))*$AF25),$AR25)>$AD25),$AD25,IF(AND($AK25=\"FSP2P3\",$AH25=TRUE,SUM(SUM(SUM(SUM($K25,$M25)*SUM($AI25*FctrChngDts!$B$13))*$AF25),$AR25)<=$AD25),SUM(SUM(SUM(SUM($K25,$M25)*SUM($AI25*FctrChngDts!$B$13))*$AF25),$AR25),IF(AND($Z25=\"Summer\",$AK25=\"SSP2P3\",$AH25=TRUE,SUM(SUM(SUM(SUM($K25,$L25,$M25,$N25)*SUM($AI25*FctrChngDts!$B$13))*$AF25),$AR25)>$AD25),$AD25,IF(AND($Z25=\"Summer\",$AK25=\"SSP2P3\",$AH25=TRUE,SUM(SUM(SUM(SUM($K25,$L25,$M25,$N25)*SUM($AI25*FctrChngDts!$B$13))*$AF25),$AR25)<=$AD25),SUM(SUM(SUM(SUM($K25,$L25,$M25,$N25)*SUM($AI25*FctrChngDts!$B$13))*$AF25),$AR25),IF(AND($Z25=\"Winter\",$AK25=\"SSP2P3\",$AH25=TRUE,SUM(SUM(SUM(SUM($K25,$L25,$M25,$N25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AU25:$AW25)),$AR25)>$AD25),$AD25,IF(AND($Z25=\"Winter\",$AK25=\"SSP2P3\",$AH25=TRUE,SUM(SUM(SUM(SUM($K25,$L25,$M25,$N25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AU25:$AW25)),$AR25)<=$AD25),SUM(SUM(SUM(SUM($K25,$L25,$M25,$N25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AU25:$AW25)),$AR25),IF(AND($AK25=\"FSP3\",$AH25=TRUE,SUM(SUM(SUM($AI25*FctrChngDts!$B$13)*$M25),$AR25)>$AD25),$AD25,IF(AND($AK25=\"FSP3\",$AH25=TRUE,SUM(SUM(SUM($AI25*FctrChngDts!$B$13)*$M25),$AR25)<=$AD25),SUM(SUM(SUM($AI25*FctrChngDts!$B$13)*$M25),$AR25),IF(AND($Z25=\"Summer\",$AK25=\"SSP3\",$AH25=TRUE,SUM(SUM(SUM(SUM($M25,$N25)*SUM($AI25*FctrChngDts!$B$13))*$AF25),$AR25)>$AD25),$AD25,IF(AND($Z25=\"Summer\",$AK25=\"SSP3\",$AH25=TRUE,SUM(SUM(SUM(SUM($M25,$N25)*SUM($AI25*FctrChngDts!$B$13))*$AF25),$AR25)<=$AD25),SUM(SUM(SUM(SUM($M25,$N25)*SUM($AI25*FctrChngDts!$B$13))*$AF25),$AR25),IF(AND($Z25=\"Winter\",$AK25=\"SSP3\",$AH25=TRUE,SUM(SUM(SUM(SUM($M25,$N25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AU25:$AW25)),$AR25)>$AD25),$AD25,IF(AND($Z25=\"Winter\",$AK25=\"SSP3\",$AH25=TRUE,SUM(SUM(SUM(SUM($M25,$N25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AU25:$AW25)),$AR25)<=$AD25),SUM(SUM(SUM(SUM($M25,$N25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AU25:$AW25)),$AR25),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK25=\"FWP1\",$AH25=TRUE,SUM(SUM(SUM($AI25*FctrChngDts!$B$13)*$J25),$AU25)>$AE25),$AE25,IF(AND($AK25=\"FWP1\",$AH25=TRUE,SUM(SUM(SUM($AI25*FctrChngDts!$B$13)*$J25),$AU25)<=$AE25),SUM(SUM(SUM($AI25*FctrChngDts!$B$13)*$J25),$AU25),IF(AND($Z25=\"Winter\",$AK25=\"SSP1\",$AH25=TRUE,SUM(SUM(SUM(SUM($I25,$J25)*SUM($AI25*FctrChngDts!$B$13))*$AG25),$AU25)>$AE25),$AE25,IF(AND($Z25=\"Winter\",$AK25=\"SSP1\",$AH25=TRUE,SUM(SUM(SUM(SUM($I25,$J25)*SUM($AI25*FctrChngDts!$B$13))*$AG25),$AU25)<=$AE25),SUM(SUM(SUM(SUM($I25,$J25)*SUM($AI25*FctrChngDts!$B$13))*$AG25),$AU25),IF(AND($Z25=\"Summer\",$AK25=\"SSP1\",$AH25=TRUE,SUM(SUM(SUM(SUM($I25,$J25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AR25:$AT25)),$AU25)>$AE25),$AE25,IF(AND($Z25=\"Summer\",$AK25=\"SSP1\",$AH25=TRUE,SUM(SUM(SUM(SUM($I25,$J25)*SUM($AI25*FctrChngDts!$B$13))- SUM($AR25:$AT25)),$AU25)<=$AE25),SUM(SUM(SUM(SUM($I25,$J25)*SUM($AI25*FctrChngDts!$B$13))- SUM($AR25:$AT25)),$AU25),IF(AND($AK25=\"FWP1P2\",$AH25=TRUE,SUM(SUM(SUM(SUM($J25,$L25)*SUM($AI25*FctrChngDts!$B$13))*$AG25),$AU25)>$AE25),$AE25,IF(AND($AK25=\"FWP1P2\",$AH25=TRUE,SUM(SUM(SUM(SUM($J25,$L25)*SUM($AI25*FctrChngDts!$B$13))*$AG25),$AU25)<=$AE25),SUM(SUM(SUM(SUM($J25,$L25)*SUM($AI25*FctrChngDts!$B$13))*$AG25),$AU25),IF(AND($Z25=\"Winter\",$AK25=\"SSP1P2\",$AH25=TRUE,SUM(SUM(SUM(SUM($I25,$K25,$J25,$L25)*SUM($AI25*FctrChngDts!$B$13))*$AG25),$AU25)>$AE25),$AE25,IF(AND($Z25=\"Winter\",$AK25=\"SSP1P2\",$AH25=TRUE,SUM(SUM(SUM(SUM($I25,$K25,$J25,$L25)*SUM($AI25*FctrChngDts!$B$13))*$AG25),$AU25)<=$AE25),SUM(SUM(SUM(SUM($I25,$K25,$J25,$L25)*SUM($AI25*FctrChngDts!$B$13))*$AG25),$AU25),IF(AND($Z25=\"Summer\",$AK25=\"SSP1P2\",$AH25=TRUE,SUM(SUM(SUM(SUM($I25,$K25,$J25,$L25)*SUM($AI25*FctrChngDts!$B$13))- SUM($AR25:$AT25)),$AU25)>$AE25),$AE25,IF(AND($Z25=\"Summer\",$AK25=\"SSP1P2\",$AH25=TRUE,SUM(SUM(SUM(SUM($I25,$K25,$J25,$L25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AR25:$AT25)),$AU25)<=$AE25),SUM(SUM(SUM(SUM($I25,$K25,$J25,$L25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AR25:$AT25)),$AU25),IF(AND($AK25=\"FWP2\",$AH25=TRUE,SUM(SUM(SUM($AI25*FctrChngDts!$B$13)*$L25),$AU25)>$AE25),$AE25,IF(AND($AK25=\"FWP2\",$AH25=TRUE,SUM(SUM(SUM($AI25*FctrChngDts!$B$13)*$L25),$AU25)<=$AE25),SUM(SUM(SUM($AI25*FctrChngDts!$B$13)*$L25),$AU25),IF(AND($Z25=\"Winter\",$AK25=\"SSP2\",$AH25=TRUE,SUM(SUM(SUM(SUM($K25,$L25)*SUM($AI25*FctrChngDts!$B$13))*$AG25),$AU25)>$AE25),$AE25,IF(AND($Z25=\"Winter\",$AK25=\"SSP2\",$AH25=TRUE,SUM(SUM(SUM(SUM($K25,$L25)*SUM($AI25*FctrChngDts!$B$13))*$AG25),$AU25)<=$AE25),SUM(SUM(SUM(SUM($K25,$L25)*SUM($AI25*FctrChngDts!$B$13))*$AG25),$AU25),IF(AND($Z25=\"Summer\",$AK25=\"SSP2\",$AH25=TRUE,SUM(SUM(SUM(SUM($K25,$L25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AR25:$AT25)),$AU25)>$AE25),$AE25,IF(AND($Z25=\"Summer\",$AK25=\"SSP2\",$AH25=TRUE,SUM(SUM(SUM(SUM($K25,$L25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AR25:$AT25)),$AU25)<=$AE25),SUM(SUM(SUM(SUM($K25,$L25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AR25:$AT25)),$AU25),IF(AND($AK25=\"FWP2P3\",$AH25=TRUE,SUM(SUM(SUM(SUM($L25,$N25)*SUM($AI25*FctrChngDts!$B$13))*$AG25),$AU25)>$AE25),$AE25,IF(AND($AK25=\"FWP2P3\",$AH25=TRUE,SUM(SUM(SUM(SUM($L25,$N25)*SUM($AI25*FctrChngDts!$B$13))*$AG25),$AU25)<=$AE25),SUM(SUM(SUM(SUM($L25,$N25)*SUM($AI25*FctrChngDts!$B$13))*$AG25),$AU25),IF(AND($Z25=\"Winter\",$AK25=\"SSP2P3\",$AH25=TRUE,SUM(SUM(SUM(SUM($K25,$L25,$M25,$N25)*SUM($AI25*FctrChngDts!$B$13))*$AG25),$AU25)>$AE25),$AE25,IF(AND($Z25=\"Winter\",$AK25=\"SSP2P3\",$AH25=TRUE,SUM(SUM(SUM(SUM($K25,$L25,$M25,$N25)*SUM($AI25*FctrChngDts!$B$13))*$AG25),$AU25)<=$AE25),SUM(SUM(SUM(SUM($K25,$L25,$M25,$N25)*SUM($AI25*FctrChngDts!$B$13))*$AG25),$AU25),IF(AND($Z25=\"Summer\",$AK25=\"SSP2P3\",$AH25=TRUE,SUM(SUM(SUM(SUM($K25,$L25,$M25,$N25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AR25:$AT25)),$AU25)>$AE25),$AE25,IF(AND($Z25=\"Summer\",$AK25=\"SSP2P3\",$AH25=TRUE,SUM(SUM(SUM(SUM($K25,$L25,$M25,$N25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AR25:$AT25)),$AU25)<=$AE25),SUM(SUM(SUM(SUM($K25,$L25,$M25,$N25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AR25:$AT25)),$AU25),IF(AND($AK25=\"FWP3\",$AH25=TRUE,SUM(SUM(SUM($AI25*FctrChngDts!$B$13)*$N25),$AU25)>$AE25),$AE25,IF(AND($AK25=\"FWP3\",$AH25=TRUE,SUM(SUM(SUM($AI25*FctrChngDts!$B$13)*$N25),$AU25)<=$AE25),SUM(SUM(SUM($AI25*FctrChngDts!$B$13)*$N25),$AU25),IF(AND($Z25=\"Winter\",$AK25=\"SSP3\",$AH25=TRUE,SUM(SUM(SUM(SUM($M25,$N25)*SUM($AI25*FctrChngDts!$B$13))*$AG25),$AU25)>$AE25),$AE25,IF(AND($Z25=\"Winter\",$AK25=\"SSP3\",$AH25=TRUE,SUM(SUM(SUM(SUM($M25,$N25)*SUM($AI25*FctrChngDts!$B$13))*$AG25),$AU25)<=$AE25),SUM(SUM(SUM(SUM($M25,$N25)*SUM($AI25*FctrChngDts!$B$13))*$AG25),$AU25),IF(AND($Z25=\"Summer\",$AK25=\"SSP3\",$AH25=TRUE,SUM(SUM(SUM(SUM($M25,$N25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AR25:$AT25)),$AU25)>$AE25),$AE25,IF(AND($Z25=\"Summer\",$AK25=\"SSP3\",$AH25=TRUE,SUM(SUM(SUM(SUM($M25,$N25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AR25:$AT25)),$AU25)<=$AE25),SUM(SUM(SUM(SUM($M25,$N25)*SUM($AI25*FctrChngDts!$B$13))-SUM($AR25:$AT25)),$AU25),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I25>0,$AH25=FALSE),SUM($AR25*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I25>0,$AH25=TRUE),SUM($AX25*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I25>0,$AH25=FALSE),SUM($AS25*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I25>0,$AH25=TRUE),SUM($AY25*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I25>0,$AH25=FALSE),SUM($AT25*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I25>0,$AH25=TRUE),SUM($AZ25*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J25>0,$AH25=FALSE),SUM($AU25*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J25>0,$AH25=TRUE),SUM($BA25*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J25>0,$AH25=FALSE),SUM($AV25*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J25>0,$AH25=TRUE),SUM($BB25*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J25>0,$AH25=FALSE),SUM($AW25*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J25>0,$AH25=TRUE),SUM($BC25*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K25>0,$AH25=FALSE),SUM($AR25*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K25>0,$AH25=TRUE),SUM($AX25*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K25>0,$AH25=FALSE),SUM($AS25*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K25>0,$AH25=TRUE),SUM($AY25*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K25>0,$AH25=FALSE),SUM($AT25*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K25>0,$AH25=TRUE),SUM($AZ25*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L25>0,$AH25=FALSE),SUM($AU25*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L25>0,$AH25=TRUE),SUM($BA25*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L25>0,$AH25=FALSE),SUM($AV25*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L25>0,$AH25=TRUE),SUM($BB25*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L25>0,$AH25=FALSE),SUM($AW25*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L25>0,$AH25=TRUE),SUM($BC25*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M25>0,$AH25=FALSE),SUM($AR25*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M25>0,$AH25=TRUE),SUM($AX25*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M25>0,$AH25=FALSE),SUM($AS25*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M25>0,$AH25=TRUE),SUM($AY25*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M25>0,$AH25=FALSE),SUM($AT25*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M25>0,$AH25=TRUE),SUM($AZ25*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N25>0,$AH25=FALSE),SUM($AU25*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N25>0,$AH25=TRUE),SUM($BA25*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N25>0,$AH25=FALSE),SUM($AV25*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N25>0,$AH25=TRUE),SUM($BB25*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N25>0,$AH25=FALSE),SUM($AW25*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N25>0,$AH25=TRUE),SUM($BC25*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I25=0,0,IF(AND($I25>0,$K25>0,$AH25=FALSE),SUM($AR25/$P25*$I25),IF(AND($I25>0,$K25=0,$AH25=FALSE),$AR25,IF(AND($I25>0,$K25>0,$AH25=TRUE),ROUND(MIN($HU25,SUM(SUM($I25,$K25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA25,SUM(SUM($I25,$K25)*(FctrChngDts!$B$13)*$AI25)*$IA25)),0),IF(AND($I25>0,$K25=0,$AH25=TRUE),$AX25))))),0)","v":0},{"$f":"ROUND(IF($I25=0,0,IF(AND($I25>0,$K25>0,$AH25=FALSE),SUM($AS25/$P25*$I25),IF(AND($I25>0,$K25=0,$AH25=FALSE),$AS25,IF(AND($I25>0,$K25>0,$AH25=TRUE),ROUND(MIN(SUM($HU25-$BW25),SUM(SUM($I25,$K25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA25)*3),0),IF(AND($I25>0,$K25=0,$AH25=TRUE),$AY25))))),0)","v":0},0,{"$f":"IF($J25=0,0,IF(AND($J25>0,$L25=0,$N25=0,$AH25=FALSE,$AJ25=FALSE),ROUND(MIN($HX25,SUM($AU25,$BA25)),0),IF(AND($J25>0,$L25=0,$N25=0,$AH25=TRUE,$AJ25=FALSE),ROUND(MIN($HX25,SUM($AU25,SUM($J25*$AI25*FctrChngDts!$B$13))),0),IF(AND($J25>0,$L25>0,$N25=0,$AH25=FALSE,$AJ25=FALSE),ROUND(MIN($HX25,SUM(SUM($J25,$L25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA25,SUM(SUM($J25,$L25)*(FctrChngDts!$B$13)*$AI25)*$IA25)),0),IF(AND($J25>0,$L25>0,$N25=0,$AH25=TRUE,$AJ25=FALSE),ROUND(MIN($HX25,SUM(SUM(SUM(SUM($J25,$L25)*FctrChngDts!$C$11*$IA25),SUM(SUM($J25,$L25)*SUM(FctrChngDts!$B$13*$AI25)*$IA25)))),0),IF(AND($J25>0,$L25=0,$N25=0,$AH25=FALSE,$AJ25=TRUE),ROUND(MIN($HX25,SUM($AU25,$BA25)),0),IF(AND($J25>0,$L25=0,$N25=0,$AH25=TRUE,$AJ25=TRUE),ROUND(MIN($HX25,SUM($AU25,SUM($J25*$AI25*FctrChngDts!$B$13))),0),IF(AND($J25>0,$L25>0,$N25=0,$AH25=FALSE,$AJ25=TRUE),ROUND(MIN($HX25,SUM(SUM($J25,$L25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA25,SUM(SUM($J25,$L25)*(FctrChngDts!$B$13)*$AI25)*$IA25)),0),IF(AND($J25>0,$L25>0,$N25=0,$AH25=TRUE,$AJ25=TRUE),ROUND(MIN($HX25,SUM(SUM(SUM(SUM($J25,$L25)*FctrChngDts!$C$12*$IA25),SUM(SUM($J25,$L25)*SUM(FctrChngDts!$B$13*$AI25)*$IA25)))),0))))))))))","v":0},{"$f":"IF($J25=0,0,IF(AND($J25>0,$L25=0,$N25=0,$AH25=FALSE,$AJ25=FALSE),ROUND(MIN(SUM($HX25-$BZ25),SUM($AU25*3)),0),IF(AND($J25>0,$L25=0,$N25=0,$AH25=TRUE,$AJ25=FALSE),ROUND(MIN(SUM($HX25-$BZ25),SUM(SUM($J25,$L25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA25)*3),0),IF(AND($J25>0,$L25>0,$N25=0,$AH25=FALSE,$AJ25=FALSE),ROUND(MIN(SUM($HX25-$BZ25),SUM(SUM($J25,$L25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA25)*3),0),IF(AND($J25>0,$L25>0,$N25=0,$AH25=TRUE,$AJ25=FALSE),ROUND(MIN(SUM($HX25-$BZ25),SUM(SUM($J25,$L25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA25)*3),0),IF(AND($J25>0,$L25=0,$N25=0,$AH25=FALSE,$AJ25=TRUE),ROUND(MIN(SUM($HX25-$BZ25),SUM($AU25*3)),0),IF(AND($J25>0,$L25=0,$N25=0,$AH25=TRUE,$AJ25=TRUE),ROUND(MIN(SUM($HX25-$BZ25),SUM(SUM($J25,$L25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA25)*3),0),IF(AND($J25>0,$L25>0,$N25=0,$AH25=FALSE,$AJ25=TRUE),ROUND(MIN(SUM($HX25-$BZ25),SUM(SUM($J25,$L25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA25)*3),0),IF(AND($J25>0,$L25>0,$N25=0,$AH25=TRUE,$AJ25=TRUE),ROUND(MIN(SUM($HX25-$BZ25),SUM(SUM($J25,$L25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA25)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K25=0,0,IF(AND($I25>0,$K25>0,$M25=0,$AH25=FALSE),SUM($AR25-$BW25),IF(AND($I25=0,$K25>0,$M25>0,$AH25=FALSE),SUM($AR25/$P25*$K25),IF(AND($I25=0,$K25>0,$M25=0,$AH25=FALSE),$AR25,IF($K25=0,0,IF(AND($I25>0,$K25>0,$M25=0,$AH25=TRUE),ROUND(MIN($HV25,SUM(SUM($I25,$K25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB25,SUM(SUM($I25,$K25)*(FctrChngDts!$B$13)*$AI25)*$IB25)),0),IF(AND($I25=0,$K25>0,$M25>0,$AH25=TRUE),ROUND(MIN($HV25,SUM(SUM($I25,$K25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB25,SUM(SUM($I25,$K25)*(FctrChngDts!$B$13)*$AI25)*$IB25)),0),IF(AND($I25=0,$K25>0,$M25=0,$AH25=TRUE),$AX25)))))))),0)","v":0},{"$f":"ROUND(IF($K25=0,0,IF(AND($I25>0,$K25>0,$M25=0,$AH25=FALSE),SUM($AS25-$BX25),IF(AND($I25=0,$K25>0,$M25>0,$AH25=FALSE),SUM($AS25/$P25*$K25),IF(AND($I25=0,$K25>0,$M25=0,$AH25=FALSE),$AS25,IF($K25=0,0,IF(AND($I25>0,$K25>0,$M25=0,$AH25=TRUE),ROUND(MIN(SUM($HV25-$BW25),SUM(SUM($I25,$K25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB25)*3),0),IF(AND($I25=0,$K25>0,$M25>0,$AH25=TRUE),ROUND(MIN(SUM($HV25-$BW25),SUM(SUM($I25,$K25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB25)*3),0),IF(AND($I25=0,$K25>0,$M25=0,$AH25=TRUE),$AY25)))))))),0)","v":0},0,{"$f":"IF($L25=0,0,IF(AND($J25>0,$L25>0,$N25=0,$AH25=FALSE,$AJ25=FALSE),ROUND(MIN($HY25,SUM(SUM($J25,$L25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB25,SUM(SUM($J25,$L25)*(FctrChngDts!$B$13)*$AI25)*$IB25)),0),IF(AND($J25>0,$L25>0,$N25=0,$AH25=TRUE,$AJ25=FALSE),ROUND(MIN($HY25,SUM(SUM(SUM(SUM($J25,$L25)*FctrChngDts!$C$11*$IB25),SUM(SUM($J25,$L25)*SUM(FctrChngDts!$B$13*$AI25)*$IB25)))),0),IF(AND($J25=0,$L25>0,$N25=0,$AH25=FALSE,$AJ25=FALSE),ROUND(MIN($HY25,SUM($L25*FctrChngDts!$C$11)),0),IF(AND($J25=0,$L25>0,$N25=0,$AH25=TRUE,$AJ25=FALSE),ROUND(MIN($HY25,SUM(SUM(SUM(SUM($J25,$L25)*FctrChngDts!$C$11*$IB25),SUM(SUM($J25,$L25)*SUM(FctrChngDts!$B$13*$AI25)*$IB25)))),0),IF(AND($J25>0,$L25>0,$N25=0,$AH25=FALSE,$AJ25=TRUE),ROUND(MIN($HY25,SUM(SUM($J25,$L25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB25,SUM(SUM($J25,$L25)*(FctrChngDts!$B$13)*$AI25)*$IB25)),0),IF(AND($J25>0,$L25>0,$N25=0,$AH25=TRUE,$AJ25=TRUE),ROUND(MIN($HY25,SUM(SUM(SUM(SUM($J25,$L25)*FctrChngDts!$C$12*$IB25),SUM(SUM($J25,$L25)*SUM(FctrChngDts!$B$13*$AI25)*$IB25)))),0),IF(AND($J25=0,$L25>0,$N25=0,$AH25=FALSE,$AJ25=TRUE),ROUND(MIN($HY25,SUM($L25*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J25=0,$L25>0,$N25=0,$AH25=TRUE,$AJ25=TRUE),ROUND(MIN($HY25,SUM(SUM(SUM(SUM($J25,$L25)*FctrChngDts!$C$12*$IB25),SUM(SUM($J25,$L25)*SUM(FctrChngDts!$B$13*$AI25)*$IB25)))),0))))))))))","v":0},{"$f":"IF($L25=0,0,IF(AND($J25>0,$L25>0,$N25=0,$AH25=FALSE,$AJ25=FALSE),ROUND(MIN(SUM($HY25-$CF25),SUM(SUM($J25,$L25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB25)*3),0),IF(AND($J25>0,$L25>0,$N25=0,$AH25=TRUE,$AJ25=FALSE),ROUND(MIN(SUM($HY25-$CF25),SUM(SUM($J25,$L25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB25)*3),0),IF(AND($J25=0,$L25>0,$N25=0,$AH25=FALSE,$AJ25=FALSE),ROUND(MIN(SUM($HY25-$CF25),SUM($AU25*3)),0),IF(AND($J25=0,$L25>0,$N25=0,$AH25=TRUE,$AJ25=FALSE),ROUND(MIN(SUM($HY25-$CF25),SUM(SUM($J25,$L25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB25)*3),0),IF(AND($J25>0,$L25>0,$N25=0,$AH25=FALSE,$AJ25=TRUE),ROUND(MIN(SUM($HY25-$CF25),SUM(SUM($J25,$L25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB25)*3),0),IF(AND($J25>0,$L25>0,$N25=0,$AH25=TRUE,$AJ25=TRUE),ROUND(MIN(SUM($HY25-$CF25),SUM(SUM($J25,$L25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB25)*3),0),IF(AND($J25=0,$L25>0,$N25=0,$AH25=FALSE,$AJ25=TRUE),ROUND(MIN(SUM($HY25-$CF25),SUM($AU25*3)),0),IF(AND($J25=0,$L25>0,$N25=0,$AH25=TRUE,$AJ25=TRUE),ROUND(MIN(SUM($HY25-$CF25),SUM(SUM($J25,$L25)*IF($AJ25=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB25)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S25>0,Account!$AG$2=TRUE,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH25=FALSE),SUM(Usage!$BW25:$CB25)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V25>0,Account!$AG$2=TRUE,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH25=FALSE),SUM(Usage!$CC25:$CH25)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y25>0,Account!$AG$2=TRUE,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH25=FALSE),SUM(Usage!$CI25:$CN25)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH25=TRUE,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S25),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S25)),2)","v":0},{"$f":"ROUND(IF(OR($AH25=TRUE,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V25),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V25)),2)","v":0},{"$f":"IF(OR($AH25=TRUE,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y25),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y25))","v":0},{"$f":"ROUND(IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW25),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW25)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX25),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX25)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY25),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY25)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ25),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ25)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA25),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA25)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB25),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB25)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S25),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC25),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC25)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD25),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD25)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE25),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE25)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF25),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF25)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG25),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG25)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH25),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH25)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V25),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI25),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI25))","v":0},{"$f":"IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ25),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ25))","v":0},{"$f":"IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK25),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK25))","v":0},{"$f":"IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL25),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL25))","v":0},{"$f":"IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM25),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM25))","v":0},{"$f":"IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN25),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN25))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y25)","v":0},0,0,0,0,{"$f":"IF($DW25>IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV25*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV25*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW25-IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV25*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV25*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV25<$DW25,SUM($DW25-$DV25),0))","v":0},{"$f":"IF(OR(AND($D25<=FctrChngDts!$B$14,Usage!$E25>FctrChngDts!$B$14),AND(Usage!$D25<=FctrChngDts!$C$14,Usage!$E25>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW25),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX25),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY25),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ25),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA25),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB25),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC25),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD25),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE25),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF25),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG25),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH25),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI25)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ25)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK25)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL25)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM25)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN25)","v":0},0,{"$f":"IF(AND($S25>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E25<>\"D-CARE\",Tenant!$F25=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET25=TRUE,$S25>0,$V25=0),SUM(SUM($BW25:$CB25)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET25=TRUE,$S25>0,$V25>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW25:$CB25)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET25=TRUE,$S25>0,$V25>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW25:$CB25)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S25>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S25>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S25>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV25=TRUE,$S25>0,$V25=0),SUM(SUM($BW25:$CB25)*'CRS1'!$P$2),IF(AND($EV25=TRUE,$S25>0,$V25>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW25:$CB25)*'CRS1'!$P$2),IF(AND($EV25=TRUE,$S25>0,$V25>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW25:$CB25)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S25>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX25=TRUE,$S25>0,$V25=0),SUM(SUM($BW25:$CB25)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX25=TRUE,$S25>0,$V25>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW25:$CB25)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX25=TRUE,$S25>0,$V25>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW25:$CB25)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S25>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ25=TRUE,$S25>0),SUM(SUM($BW25:$CB25)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V25>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E25<>\"D-CARE\",Tenant!$F25=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB25=TRUE,$S25>0,$V25>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC25:$CH25)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB25=TRUE,$S25>0,$V25>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC25:$CH25)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB25=TRUE,$V25>0,$Y25>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC25:$CH25)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB25=TRUE,$V25>0,$Y25>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC25:$CH25)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB25=TRUE,$S25=0,$V25>0,$Y25=0),SUM(SUM($CC25:$CH25)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V25>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V25>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V25>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD25=TRUE,$S25>0,$V25>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC25:$CH25)*'CRS2'!$P$2),IF(AND($FD25=TRUE,$S25>0,$V25>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC25:$CH25)*'CRS2'!$P$2),IF(AND($FD25=TRUE,$V25>0,$Y25>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC25:$CH25)*'CRS2'!$P$2),IF(AND($FD25=TRUE,$V25>0,$Y25>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC25:$CH25)*'CRS2'!$P$2),IF(AND($FD25=TRUE,$S25=0,$V25>0,$Y25=0),SUM(SUM($CC25:$CH25)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V25>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF25=TRUE,$S25>0,$V25>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC25:$CH25)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF25=TRUE,$S25>0,$V25>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC25:$CH25)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF25=TRUE,$V25>0,$Y25>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC25:$CH25)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF25=TRUE,$V25>0,$Y25>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC25:$CH25)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF25=TRUE,$S25=0,$V25>0,$Y25=0),SUM(SUM($CC25:$CH25)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V25>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH25=TRUE,$V25>0),SUM(SUM($CC25:$CH25)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y25>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E25<>\"D-CARE\",Tenant!$F25=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ25=TRUE,$V25=0,$Y25>0),SUM(SUM($CI25:$CN25)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ25=TRUE,$V25>0,$Y25>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI25:$CN25)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ25=TRUE,$V25>0,$Y25>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI25:$CN25)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y25>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y25>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y25>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL25=TRUE,$V25=0,$Y25>0),SUM(SUM($CI25:$CN25)*'CRS3'!$P$2),IF(AND($FL25=TRUE,$V25>0,$Y25>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI25:$CN25)*'CRS3'!$P$2),IF(AND($FL25=TRUE,$V25>0,$Y25>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI25:$CN25)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y25>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN25=TRUE,$V25=0,$Y25>0),SUM(SUM($CI25:$CN25)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN25=TRUE,$V25>0,$Y25>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI25:$CN25)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN25=TRUE,$V25>0,$Y25>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI25:$CN25)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y25>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP25=TRUE,$Y25>0),SUM(SUM($CI25:$CN25)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR25:$FT25))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO25:$CQ25,$FR25:$FT25))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA25:$EF25)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG25:$EL25)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM25:$ER25)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV25,$CO25:$CQ25,$EA25:$ER25)/$P25)*$S25*FctrChngDts!$B$15),SUM(SUM(SUM($DV25,$CO25:$CQ25,$FR25:$FT25)/$P25)*$S25*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV25,$CO25:$CQ25,$EA25:$ER25)/$P25)*$V25*FctrChngDts!$B$15),SUM(SUM(SUM($DV25,$CO25:$CQ25,$FR25:$FT25)/$P25)*$V25*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV25,$CO25:$CQ25,$EA25:$ER25)/$P25)*$Y25*FctrChngDts!$B$15),SUM(SUM(SUM($DV25,$CO25:$CQ25,$FR25:$FT25)/$P25)*$Y25*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA25*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI25*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ25*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ25,$FU25,$GF25,$GZ25:$HE25),IF(Account!$Q$2=TRUE,SUM($DZ25,$FV25,$GF25,$GZ25:$HE25),SUM($DZ25,$ES25,$FU25:$FV25,$GF25,$GZ25:$HE25)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E25),Usage!$P25,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D25,FctrChngDts!$C$17<=Usage!$E25),SUM(FctrChngDts!$C$17-Usage!$D25),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E25),Usage!$P25,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D25,FctrChngDts!$C$19<=Usage!$E25),SUM(FctrChngDts!$C$19-Usage!$D25),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK25*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK25*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL25*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL25*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D25))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A25,Tenant!$A:$J,8,FALSE)=TRUE,$GG25<0),0,SUM(SUM(SUM($GG25/$P25*$GP25)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A25,Tenant!$A:$J,8,FALSE)=TRUE,$GG25<0),0,SUM(SUM(SUM($GG25/$P25*$GQ25)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D25))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A25,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV25*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A25,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW25*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU25:$DA25,$EU25,$EA25:$EF25,$FA25)-SUM(SUM($BW25:$CB25)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD25:$DJ25,$FC25,$EG25:$EL25,$FI25)-SUM(SUM($CC25:$CH25)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM25:$DS25,$FK25,$EM25:$ER25,$FQ25)-SUM(SUM($CI25:$CN25)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO25,$CU25:$DA25,$EU25,$EW25,$EY25,$EA25:$EF25,$FA25,$CP25,$DD25:$DJ25,$FC25,$FE25,$FG25,$EG25:$EL25,$FI25)/$P25*$S25)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO25,$CU25:$DA25,$EU25,$EW25,$EY25,$EA25:$EF25,$FA25,$CP25,$DD25:$DJ25,$FC25,$FE25,$FG25,$EG25:$EL25,$FI25)/$P25*$V25)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ25,$DM25:$DS25,$FK25,$FM25,$FO25,$EM25:$ER25,$FQ25)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D25,BslnAllctnCrrnt!$A$1<=$E25),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK25=\"FSP1\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$Q25,BslnAllctnCrrnt!$A$1<$R25),SUM(BslnAllctnCrrnt!$A$1-$Q25),IF(AND($AK25=\"FSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$Q25,BslnAllctnCrrnt!$A$1<$R25),SUM(BslnAllctnCrrnt!$A$1-$Q25),IF(AND($AK25=\"FSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),$I25,IF(AND($AK25=\"SSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$Q25,BslnAllctnCrrnt!$A$1<$R25),SUM(BslnAllctnCrrnt!$A$1-$Q25),IF(AND($AK25=\"SSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),$I25,0)))))","v":0},{"$f":"IF(AND($AK25=\"FSP1\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$Q25,BslnAllctnCrrnt!$A$1<$R25),SUM($I25-$HG25),IF(AND($AK25=\"FSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$Q25,BslnAllctnCrrnt!$A$1<$R25),SUM($I25-$HG25),IF(AND($AK25=\"FSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM($I25-$HG25),IF(AND($AK25=\"SSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$Q25,BslnAllctnCrrnt!$A$1<$R25),SUM($I25-$HG25),IF(AND($AK25=\"SSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM($I25-$HG25),0)))))","v":0},{"$f":"IF(AND($AK25=\"SSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$Q25,BslnAllctnCrrnt!$A$1<$R25),0,IF(AND(FctrChngDts!$A$2>=$D25,FctrChngDts!$B$2<$E25),IF(AND($AK25=\"SSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM(BslnAllctnCrrnt!$A$1-$T25),0),IF(AND($AK25=\"FSP2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM(BslnAllctnCrrnt!$A$1-$T25),IF(AND($AK25=\"FSP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM(BslnAllctnCrrnt!$A$1-$T25),IF(AND($AK25=\"FSP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$W25,BslnAllctnCrrnt!$A$1<$X25),$K25,IF(AND($AK25=\"FSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$Q25,BslnAllctnCrrnt!$A$1<$R25),0,IF(AND($AK25=\"FSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM(BslnAllctnCrrnt!$A$1-$T25),IF(AND($AK25=\"SSP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM(BslnAllctnCrrnt!$A$1-$T25),IF(AND($AK25=\"SSP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$W25,BslnAllctnCrrnt!$A$1<$X25),$K25,0)))))))))","v":0},{"$f":"IF(AND($AK25=\"SSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$Q25,BslnAllctnCrrnt!$A$1<$R25),SUM($K25-$HI25),IF(AND($AK25=\"SSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM($K25-$HI25),IF(AND($AK25=\"FSP2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM($K25-$HI25),IF(AND($AK25=\"FSP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM($K25-$HI25),IF(AND($AK25=\"FSP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$W25,BslnAllctnCrrnt!$A$1<$X25),SUM($K25-$HI25),IF(AND($AK25=\"FSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$Q25,BslnAllctnCrrnt!$A$1<$R25),SUM($K25-$HI25),IF(AND($AK25=\"FSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM($K25-$HI25),IF(AND($AK25=\"SSP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM($K25-$HI25),IF(AND($AK25=\"SSP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$W25,BslnAllctnCrrnt!$A$1<$X25),SUM($K25-$HI25),0)))))))))","v":0},{"$f":"IF(AND($AK25=\"FSP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),0,IF(AND($AK25=\"FSP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$W25,BslnAllctnCrrnt!$A$1<$X25),SUM(BslnAllctnCrrnt!$A$1-$W25),IF(AND($AK25=\"FSP3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$W25,BslnAllctnCrrnt!$A$1<$X25),SUM(BslnAllctnCrrnt!$A$1-$W25),0)))","v":0},{"$f":"IF(AND($AK25=\"FSP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM($M25-$HK25),IF(AND($AK25=\"FSP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$W25,BslnAllctnCrrnt!$A$1<$X25),SUM($M25-$HK25),IF(AND($AK25=\"FSP3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$W25,BslnAllctnCrrnt!$A$1<$X25),SUM($M25-$HK25),0)))","v":0},{"$f":"IF(AND($AK25=\"FWP1\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$Q25,BslnAllctnCrrnt!$A$1<$R25),SUM(BslnAllctnCrrnt!$A$1-$Q25),IF(AND($AK25=\"FWP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$Q25,BslnAllctnCrrnt!$A$1<$R25),SUM(BslnAllctnCrrnt!$A$1-$Q25),IF(AND($AK25=\"FWP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),$J25,IF(AND(FctrChngDts!$A$2>=$D25,FctrChngDts!$B$2<$E25),IF(AND($AK25=\"SSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$Q25,BslnAllctnCrrnt!$A$1<$R25),SUM(BslnAllctnCrrnt!$A$1-$Q25),0),IF(AND($AK25=\"SSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),$J25,0)))))","v":0},{"$f":"IF(AND($AK25=\"FWP1\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$Q25,BslnAllctnCrrnt!$A$1<$R25),SUM($J25-$HM25),IF(AND($AK25=\"FWP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$Q25,BslnAllctnCrrnt!$A$1<$R25),SUM($J25-$HM25),IF(AND($AK25=\"FWP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM($J25-$HM25),IF(AND($AK25=\"SSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$Q25,BslnAllctnCrrnt!$A$1<$R25),SUM($J25-$HM25),IF(AND($AK25=\"SSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM($J25-$HM25),0)))))","v":0},{"$f":"IF(AND($AK25=\"FWP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$Q25,BslnAllctnCrrnt!$A$1<$R25),0,IF(AND($AK25=\"FWP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM(BslnAllctnCrrnt!$A$1-$T25),IF(AND($AK25=\"FWP2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM(BslnAllctnCrrnt!$A$1-$T25),IF(AND($AK25=\"FWP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM(BslnAllctnCrrnt!$A$1-$T25),IF(AND($AK25=\"FWP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$W25,BslnAllctnCrrnt!$A$1<$X25),$L25,IF(AND($AK25=\"SSP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM(BslnAllctnCrrnt!$A$1-$T25),IF(AND($AK25=\"SSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$Q25,BslnAllctnCrrnt!$A$1<$R25),0,IF(AND($AK25=\"SSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM(BslnAllctnCrrnt!$A$1-$T25),0))))))))","v":0},{"$f":"IF(AND($AK25=\"FWP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$Q25,BslnAllctnCrrnt!$A$1<$R25),SUM($L25-$HO25),IF(AND($AK25=\"FWP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM($L25-$HO25),IF(AND($AK25=\"FWP2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM($L25-$HO25),IF(AND($AK25=\"FWP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM($L25-$HO25),IF(AND($AK25=\"FWP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$W25,BslnAllctnCrrnt!$A$1<$X25),SUM($L25-$HO25),IF(AND($AK25=\"SSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$Q25,BslnAllctnCrrnt!$A$1<$R25),SUM($L25-$HO25),IF(AND($AK25=\"SSP1P2\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM($L25-$HO25),0)))))))","v":0},{"$f":"IF(AND($AK25=\"FWP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),0,IF(AND($AK25=\"FWP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$W25,BslnAllctnCrrnt!$A$1<$X25),SUM(BslnAllctnCrrnt!$A$1-$W25),IF(AND($AK25=\"FWP3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$W25,BslnAllctnCrrnt!$A$1<$X25),SUM(BslnAllctnCrrnt!$A$1-$W25),IF(AND($AK25=\"SSP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),0,IF(AND($AK25=\"SSP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$W25,BslnAllctnCrrnt!$A$1<$X25),SUM(BslnAllctnCrrnt!$A$1-$W25),0)))))","v":0},{"$f":"IF(AND($AK25=\"FWP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM($N25-$HQ25),IF(AND($AK25=\"FWP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$W25,BslnAllctnCrrnt!$A$1<$X25),SUM($N25-$HQ25),IF(AND($AK25=\"FWP3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$W25,BslnAllctnCrrnt!$A$1<$X25),SUM($N25-$HQ25),IF(AND($AK25=\"SSP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$T25,BslnAllctnCrrnt!$A$1<$U25),SUM($N25-$HQ25),IF(AND($AK25=\"SSP2P3\",$HF25=TRUE,BslnAllctnCrrnt!$A$1>=$W25,BslnAllctnCrrnt!$A$1<$X25),SUM($N25-$HQ25),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[25,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G26),0,IF($F26<=$G26,SUM($G26-$F26),IF($F26>$G26,SUM((Account!$L$2-Usage!$F26)+Usage!$G26+1))))","v":0},{"$f":"IF($Q26=0,0,IF($R26=0,0,IF(AND($Q26<FctrChngDts!$A$2,$R26>=FctrChngDts!$A$2),SUM($R26-FctrChngDts!$A$2+1),IF(AND($Q26>=FctrChngDts!$A$2,$R26>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q26),IF(AND($Q26>=FctrChngDts!$A$2,$R26<FctrChngDts!$B$2),SUM($R26-$Q26+1),0)))))","v":0},{"$f":"IF($Q26=0,0,IF($R26=0,0,IF(AND($Q26<FctrChngDts!$A$2,$R26>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q26),IF(AND($Q26<FctrChngDts!$A$2,$R26<FctrChngDts!$A$2),SUM($R26-$Q26+1),IF(AND($Q26>FctrChngDts!$A$2,$R26>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R26+1),0)))))","v":0},{"$f":"IF($T26=0,0,IF($U26=0,0,IF(AND($T26<FctrChngDts!$A$2,$U26>=FctrChngDts!$A$2),SUM($U26-FctrChngDts!$A$2+1),IF(AND($T26>=FctrChngDts!$A$2,$U26<FctrChngDts!$B$2),SUM($U26-$T26+1),IF(AND($T26>=FctrChngDts!$A$2,$U26>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T26)<0),0,IF(AND($T26>=FctrChngDts!$A$2,$U26>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T26),0))))))","v":0},{"$f":"IF($T26=0,0,IF($U26=0,0,IF(AND($T26<FctrChngDts!$A$2,$U26>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T26),IF(AND($T26>=FctrChngDts!$B$2,$U26>=FctrChngDts!$B$2),SUM($U26-$T26+1),IF(AND($T26<FctrChngDts!$A$2,$U26<FctrChngDts!$A$2),SUM($U26-$T26+1),IF(AND($T26>=FctrChngDts!$A$2,$U26>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U26+1),0))))))","v":0},{"$f":"IF($W26=0,0,IF($X26=0,0,IF(AND($W26>=FctrChngDts!$A$2,$X26>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W26)<0),0,IF(AND($W26>=FctrChngDts!$A$2,$X26>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W26),IF(AND($W26>=FctrChngDts!$A$2,$X26<FctrChngDts!$B$2),SUM($X26-$W26+1),IF(AND($W26<FctrChngDts!$A$2,$X26>=FctrChngDts!$A$2),SUM($X26-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W26=0,0,IF($X26=0,0,IF(AND($W26<FctrChngDts!$A$2,$X26<FctrChngDts!$A$2),SUM($X26-$W26+1),IF(AND($W26>=FctrChngDts!$A$2,$X26>=FctrChngDts!$B$2,SUM($X26-FctrChngDts!$B$2+1)<=$Y26),SUM($X26-FctrChngDts!$B$2+1),IF(AND($W26>=FctrChngDts!$A$2,$X26>=FctrChngDts!$B$2),SUM($X26-$W26+1),IF(AND($W26<FctrChngDts!$A$2,$X26>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W26),0))))))","v":0},{"$f":"IF(AND($D26>=FctrChngDts!$C$2,$E26<FctrChngDts!$E$2),\"1\",IF(AND($D26>=FctrChngDts!$E$2,$E26<FctrChngDts!$G$2),\"2\",IF(AND($D26>=FctrChngDts!$G$2,$E26<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D26>=FctrChngDts!$D$2,,IF(AND($D26>=FctrChngDts!$C$2,$D26<=FctrChngDts!$D$2),$D26,IF(AND($D26>=FctrChngDts!$C$2,$D26>=FctrChngDts!$D$2,$E26>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D26>FctrChngDts!$D$2,,IF($D26=FctrChngDts!$D$2,$D26,IF(AND($D26>=FctrChngDts!$C$2,$E26<FctrChngDts!$D$2),$E26,IF(AND($D26>=FctrChngDts!$C$2,$E26>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D26>=FctrChngDts!$D$2,$E26>=FctrChngDts!$D$2,$E26>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E26<FctrChngDts!$D$2,$E26<=FctrChngDts!$D$2),$E26,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D26<FctrChngDts!$E$2,$E26<FctrChngDts!$E$2),,IF($D26>FctrChngDts!$F$2,,IF(AND($D26>=FctrChngDts!$E$2,$D26<=FctrChngDts!$F$2),$D26,IF(AND($D26>=FctrChngDts!$E$2,$D26>=FctrChngDts!$F$2,$E26>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D26>FctrChngDts!$F$2,,IF($E26=FctrChngDts!$F$2,$E26,IF(AND($D26<FctrChngDts!$E$2,$E26<=FctrChngDts!$F$2),$E26,IF(AND($D26>=FctrChngDts!$E$2,$E26<FctrChngDts!$F$2),$E26,IF(AND($D26>=FctrChngDts!$E$2,$E26>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D26>=FctrChngDts!$F$2,$E26>=FctrChngDts!$F$2,$E26>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D26<FctrChngDts!$G$2,$E26<FctrChngDts!$G$2),,IF($D26>FctrChngDts!$H$2,,IF(AND($D26>=FctrChngDts!$G$2,$D26<=FctrChngDts!$H$2),$D26,IF(AND($D26>=FctrChngDts!$G$2,$D26>=FctrChngDts!$H$2,$E26>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D26>FctrChngDts!$H$2,,IF($E26=FctrChngDts!$H$2,$E26,IF(AND($D26<FctrChngDts!$G$2,$E26<=FctrChngDts!$H$2),$E26,IF(AND($D26>=FctrChngDts!$G$2,$E26<FctrChngDts!$H$2),$E26,IF(AND($D26>=FctrChngDts!$G$2,$E26>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D26>=FctrChngDts!$H$2,$E26>=FctrChngDts!$H$2,$E26>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A26,Tenant!$A26:$J325,6,FALSE)","v":0},{"$f":"VLOOKUP($A26,Tenant!$A26:$J325,7,FALSE)","v":0},{"$f":"VLOOKUP($A26,Tenant!$A26:$J325,10,FALSE)","v":0},0,{"$f":"IF(AND($AK26=\"FSP2\",$AJ26=FALSE,$HF26=FALSE),SUM($K26*FctrChngDts!$C$9),IF(AND($AK26=\"FSP2\",$AJ26=TRUE,$HF26=FALSE),SUM($K26*FctrChngDts!$C$10),IF(AND($AK26=\"FSP2P3\",$AJ26=FALSE,$HF26=FALSE),SUM(SUM($K26,$M26)*FctrChngDts!$C$9),IF(AND($AK26=\"FSP2P3\",$AJ26=TRUE,$HF26=FALSE),SUM(SUM($K26,$M26)*FctrChngDts!$C$10),IF(AND($AK26=\"FSP3\",$AJ26=FALSE,$HF26=FALSE),SUM($M26*FctrChngDts!$C$9),IF(AND($AK26=\"FSP3\",$AJ26=TRUE,$HF26=FALSE),SUM($M26*FctrChngDts!$C$10),IF(AND($AK26=\"FSP1\",$AJ26=FALSE,$HF26=FALSE),SUM($I26*FctrChngDts!$C$9),IF(AND($AK26=\"FSP1\",$AJ26=TRUE,$HF26=FALSE),SUM($I26*FctrChngDts!$C$10),IF(AND($AK26=\"FSP1P2\",$AJ26=FALSE,$HF26=FALSE),SUM(SUM($I26,$K26)*FctrChngDts!$C$9),IF(AND($AK26=\"FSP1P2\",$AJ26=TRUE,$HF26=FALSE),SUM(SUM($I26,$K26)*FctrChngDts!$C$10),IF(AND($Z26=\"Summer\",$AK26=\"SSP2P3\",$AJ26=FALSE,$HF26=FALSE),SUM(SUM(SUM(SUM($K26,$M26)*FctrChngDts!$C$9),SUM(SUM($L26,$N26)*FctrChngDts!$C$11))*$AF26),IF(AND($Z26=\"Summer\",$AK26=\"SSP2P3\",$AJ26=TRUE,$HF26=FALSE),SUM(SUM(SUM(SUM($K26,$M26)*FctrChngDts!$C$10),SUM(SUM($L26,$N26)*FctrChngDts!$C$12))*$AF26),IF(AND($Z26=\"Winter\",$AK26=\"SSP2P3\",$AJ26=FALSE,$HF26=FALSE),SUM(SUM(SUM(SUM($K26,$M26)*FctrChngDts!$C$9),SUM(SUM($L26,$N26)*FctrChngDts!$C$11))-$AO26),IF(AND($Z26=\"Winter\",$AK26=\"SSP2P3\",$AJ26=TRUE,$HF26=FALSE),SUM(SUM(SUM(SUM($K26,$M26)*FctrChngDts!$C$10),SUM(SUM($L26,$N26)*FctrChngDts!$C$12))-$AO26),IF(AND($Z26=\"Summer\",$AK26=\"SSP1P2\",$AJ26=FALSE,$HF26=FALSE),SUM(SUM(SUM(SUM($I26,$K26)*FctrChngDts!$C$9),SUM(SUM($J26,$L26)*FctrChngDts!$C$11))*$AF26),IF(AND($Z26=\"Summer\",$AK26=\"SSP1P2\",$AJ26=TRUE,$HF26=FALSE),SUM(SUM(SUM(SUM($I26,$K26)*FctrChngDts!$C$10),SUM(SUM($J26,$L26)*FctrChngDts!$C$12))*$AF26),IF(AND($Z26=\"Winter\",$AK26=\"SSP1P2\",$AJ26=FALSE,$HF26=FALSE),SUM(SUM(SUM(SUM($I26,$K26)*FctrChngDts!$C$9),SUM(SUM($J26,$L26)*FctrChngDts!$C$11))-$AO26),IF(AND($Z26=\"Winter\",$AK26=\"SSP1P2\",$AJ26=TRUE,$HF26=FALSE),SUM(SUM(SUM(SUM($I26,$K26)*FctrChngDts!$C$10),SUM(SUM($J26,$L26)*FctrChngDts!$C$12))-$AO26),IF(AND($AK26=\"FSP2\",$AJ26=FALSE,$HF26=TRUE),SUM(SUM($HI26*FctrChngDts!$B$9),SUM($HJ26*FctrChngDts!$C$9)),IF(AND($AK26=\"FSP2\",$AJ26=TRUE,$HF26=TRUE),SUM(SUM($HI26*FctrChngDts!$B$10),SUM($HJ26*FctrChngDts!$C$10)),IF(AND($AK26=\"FSP2P3\",$AJ26=FALSE,$HF26=TRUE),SUM(SUM(SUM($HI26,$HK26)*FctrChngDts!$B$9),SUM(SUM($HJ26,$HL26)*FctrChngDts!$C$9)),IF(AND($AK26=\"FSP2P3\",$AJ26=TRUE,$HF26=TRUE),SUM(SUM(SUM($HI26,$HK26)*FctrChngDts!$B$10),SUM(SUM($HJ26,$HL26)*FctrChngDts!$C$10)),IF(AND($AK26=\"FSP3\",$AJ26=FALSE,$HF26=TRUE),SUM(SUM($HK26*FctrChngDts!$B$9),SUM($HL26*FctrChngDts!$C$9)),IF(AND($AK26=\"FSP3\",$AJ26=TRUE,$HF26=TRUE),SUM(SUM($HK26*FctrChngDts!$B$10),SUM($HL26*FctrChngDts!$C$10)),IF(AND($AK26=\"FSP1\",$AJ26=FALSE,$HF26=TRUE),SUM(SUM($HG26*FctrChngDts!$B$9),SUM($HH26*FctrChngDts!$C$9)),IF(AND($AK26=\"FSP1\",$AJ26=TRUE,$HF26=TRUE),SUM(SUM($HG26*FctrChngDts!$B$10),SUM($HH26*FctrChngDts!$C$10)),IF(AND($AK26=\"FSP1P2\",$AJ26=FALSE,$HF26=TRUE),SUM(SUM(SUM($HG26,$HI26)*FctrChngDts!$B$9),SUM(SUM($HH26,$HJ26)*FctrChngDts!$C$9)),IF(AND($AK26=\"FSP1P2\",$AJ26=TRUE,$HF26=TRUE),SUM(SUM(SUM($HG26,$HI26)*FctrChngDts!$B$10),SUM(SUM($HG26,$HI26)*FctrChngDts!$C$10)),IF(AND($Z26=\"Summer\",$AK26=\"SSP2P3\",$AJ26=FALSE,$HF26=TRUE),SUM(SUM(SUM(SUM($HI26,$HK26)*FctrChngDts!$B$9),SUM(SUM($HJ26,$HL26)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO26,$HQ26)*FctrChngDts!$B$11),SUM(SUM($HP26,$HR26)*FctrChngDts!$C$11))*$AF26),IF(AND($Z26=\"Summer\",$AK26=\"SSP2P3\",$AJ26=TRUE,$HF26=TRUE),SUM(SUM(SUM(SUM($HI26,$HK26)*FctrChngDts!$B$10),SUM(SUM($HJ26,$HL26)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO26,$HQ26)*FctrChngDts!$B$12),SUM(SUM($HP26,$HR26)*FctrChngDts!$C$12))*$AF26),IF(AND($Z26=\"Winter\",$AK26=\"SSP2P3\",$AJ26=FALSE,$HF26=TRUE),SUM(SUM(SUM(SUM($HI26,$HK26)*FctrChngDts!$B$9),SUM(SUM($HJ26,$HL26)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO26,$HQ26)*FctrChngDts!$B$11),SUM(SUM($HP26,$HR26)*FctrChngDts!$C$11))-$AO26),IF(AND($Z26=\"Winter\",$AK26=\"SSP2P3\",$AJ26=TRUE,$HF26=TRUE),SUM(SUM(SUM(SUM($HI26,$HK26)*FctrChngDts!$B$10),SUM(SUM($HO26,$HQ26)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO26,$HQ26)*FctrChngDts!$B$12),SUM(SUM($HP26,$HR26)*FctrChngDts!$C$12))-$AO26),IF(AND($Z26=\"Summer\",$AK26=\"SSP1P2\",$AJ26=FALSE,$HF26=TRUE),SUM(SUM(SUM(SUM($HG26,$HI26)*FctrChngDts!$B$9),SUM(SUM($HH26,$HJ26)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM26,$HO26)*FctrChngDts!$B$11),SUM(SUM($HN26,$HP26)*FctrChngDts!$C$11))*$AF26),IF(AND($Z26=\"Summer\",$AK26=\"SSP1P2\",$AJ26=TRUE,$HF26=TRUE),SUM(SUM(SUM(SUM($HG26,$HI26)*FctrChngDts!$B$10),SUM(SUM($HH26,$HJ26)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM26,$HO26)*FctrChngDts!$B$12),SUM(SUM($HN26,$HP26)*FctrChngDts!$C$12))*$AF26),IF(AND($Z26=\"Winter\",$AK26=\"SSP1P2\",$AJ26=FALSE,$HF26=TRUE),SUM(SUM(SUM(SUM($HG26,$HI26)*FctrChngDts!$B$9),SUM(SUM($HH26,$HJ26)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM26,$HO26)*FctrChngDts!$B$11),SUM(SUM($HN26,$HP26)*FctrChngDts!$C$11))-$AO26),IF(AND($Z26=\"Winter\",$AK26=\"SSP1P2\",$AJ26=TRUE,$HF26=TRUE),SUM(SUM(SUM(SUM($HG26,$HI26)*FctrChngDts!$B$10),SUM(SUM($HH26,$HJ26)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM26,$HO26)*FctrChngDts!$B$12),SUM(SUM($HN26,$HP26)*FctrChngDts!$C$12))-$AO26),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK26=\"FWP1\",$AJ26=FALSE,$HF26=FALSE),SUM($J26*FctrChngDts!$C$11),IF(AND($AK26=\"FWP1\",$AJ26=TRUE,$HF26=FALSE),SUM($J26*FctrChngDts!$C$12),IF(AND($AK26=\"FWP1P2\",$AJ26=FALSE,$HF26=FALSE),SUM(SUM($J26,$L26)*FctrChngDts!$C$11),IF(AND($AK26=\"FWP1P2\",$AJ26=TRUE,$HF26=FALSE),SUM(SUM($J26,$L26)*FctrChngDts!$C$12),IF(AND($AK26=\"FWP2\",$AJ26=FALSE,$HF26=FALSE),SUM($L26*FctrChngDts!$C$11),IF(AND($AK26=\"FWP2\",$AJ26=TRUE,$HF26=FALSE),SUM($L26*FctrChngDts!$C$12),IF(AND($AK26=\"FWP2P3\",$AJ26=FALSE,$HF26=FALSE),SUM(SUM($L26,$N26)*FctrChngDts!$C$11),IF(AND($AK26=\"FWP2P3\",$AJ26=TRUE,$HF26=FALSE),SUM(SUM($L26,$N26)*FctrChngDts!$C$12),IF(AND($AK26=\"FWP3\",$AJ26=FALSE,$HF26=FALSE),SUM($N26*FctrChngDts!$C$11),IF(AND($AK26=\"FWP3\",$AJ26=TRUE,$HF26=FALSE),SUM($N26*FctrChngDts!$C$12),IF(AND($Z26=\"Winter\",$AK26=\"SSP1P2\",$AJ26=FALSE,$HF26=FALSE),SUM(SUM(SUM($I26,$K26)*FctrChngDts!$C$9),SUM(SUM($J26,$L26)*FctrChngDts!$C$11))*$AG26,IF(AND($Z26=\"Winter\",$AK26=\"SSP1P2\",$AJ26=TRUE,$HF26=FALSE),SUM(SUM(SUM($I26,$K26)*FctrChngDts!$B$10),SUM(SUM($J26,$L26)*FctrChngDts!$B$12))*$AG26,IF(AND($Z26=\"Summer\",$AK26=\"SSP1P2\",$AJ26=FALSE,$HF26=FALSE),SUM(SUM(SUM($I26,$K26)*FctrChngDts!$B$9),SUM(SUM($J26,$L26)*FctrChngDts!$B$11))-$AJ26,IF(AND($Z26=\"Summer\",$AK26=\"SSP1P2\",$AJ26=TRUE,$HF26=FALSE),SUM(SUM(SUM($I26,$K26)*FctrChngDts!$C$10),SUM(SUM($J26,$L26)*FctrChngDts!$C$12))-$AJ26,IF(AND($Z26=\"Winter\",$AK26=\"SSP2P3\",$AJ26=FALSE,$HF26=FALSE),SUM(SUM(SUM($K26,$M26)*FctrChngDts!$C$9),SUM(SUM($L26,$N26)*FctrChngDts!$C$11))*$AG26,IF(AND($Z26=\"Winter\",$AK26=\"SSP2P3\",$AJ26=TRUE,$HF26=FALSE),SUM(SUM(SUM($K26,$M26)*FctrChngDts!$C$10),SUM(SUM($L26,$N26)*FctrChngDts!$C$12))*$AG26,IF(AND($Z26=\"Summer\",$AK26=\"SSP2P3\",$AJ26=FALSE,$HF26=FALSE),SUM(SUM(SUM($K26,$M26)*FctrChngDts!$C$9),SUM(SUM($L26,$N26)*FctrChngDts!$C$11))-$AJ26,IF(AND($Z26=\"Summer\",$AK26=\"SSP2P3\",$AJ26=TRUE,$HF26=FALSE),SUM(SUM(SUM($K26,$M26)*FctrChngDts!$C$10),SUM(SUM($L26,$N26)*FctrChngDts!$C$12))-$AJ26,IF(AND($AK26=\"FWP1\",$AJ26=FALSE,$HF26=TRUE),SUM(SUM($HM26*FctrChngDts!$B$11),SUM($HN26*FctrChngDts!$C$11)),IF(AND($AK26=\"FWP1\",$AJ26=TRUE,$HF26=TRUE),SUM(SUM($HM26*FctrChngDts!$B$12),SUM($HN26*FctrChngDts!$C$12)),IF(AND($AK26=\"FWP1P2\",$AJ26=FALSE,$HF26=TRUE),SUM(SUM(SUM($HM26,$HO26)*FctrChngDts!$B$11),SUM(SUM($HN26,$HP26)*FctrChngDts!$C$11)),IF(AND($AK26=\"FWP1P2\",$AJ26=TRUE,$HF26=TRUE),SUM(SUM(SUM($HM26,$KP26)*FctrChngDts!$C$12),SUM(SUM($HN26,$HP26)*FctrChngDts!$C$12)),IF(AND($AK26=\"FWP2\",$AJ26=FALSE,$HF26=TRUE),SUM(SUM($HO26*FctrChngDts!$B$11),SUM($HO26*FctrChngDts!$C$11)),IF(AND($AK26=\"FWP2\",$AJ26=TRUE,$HF26=TRUE),SUM(SUM($HO26*FctrChngDts!$B$12),SUM($HO26*FctrChngDts!$C$12)),IF(AND($AK26=\"FWP2P3\",$AJ26=FALSE,$HF26=TRUE),SUM(SUM(SUM($HO26,$HQ26)*FctrChngDts!$C$11),SUM(SUM($HP26,$HR26)*FctrChngDts!$C$11)),IF(AND($AK26=\"FWP2P3\",$AJ26=TRUE,$HF26=TRUE),SUM(SUM(SUM($HO26,$HQ26)*FctrChngDts!$C$12),SUM(SUM($HP26,$HR26)*FctrChngDts!$C$12)),IF(AND($AK26=\"FWP3\",$AJ26=FALSE,$HF26=TRUE),SUM(SUM($HQ26*FctrChngDts!$B$11),SUM($HR26*FctrChngDts!$C$11)),IF(AND($AK26=\"FWP3\",$AJ26=TRUE,$HF26=TRUE),SUM(SUM($HQ26*FctrChngDts!$B$12),SUM($HR26*FctrChngDts!$C$12)),IF(AND($Z26=\"Winter\",$AK26=\"SSP1P2\",$AJ26=FALSE,$HF26=TRUE),SUM(SUM(SUM(SUM($HG26,$HI26)*FctrChngDts!$B$9),SUM(SUM($HH26,$HJ26)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM26,$HO26)*FctrChngDts!$B$11),SUM(SUM($HN26,$HP26)*FctrChngDts!$C$11))*$AG26),IF(AND($Z26=\"Winter\",$AK26=\"SSP1P2\",$AJ26=TRUE,$HF26=TRUE),SUM(SUM(SUM(SUM($HG26,$HI26)*FctrChngDts!$B$10), SUM(SUM($HH26,$HJ26)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM26,$HO26)*FctrChngDts!$B$12),SUM(SUM($HN26,$HP26)*FctrChngDts!$C$12))*$AG26),IF(AND($Z26=\"Summer\",$AK26=\"SSP1P2\",$AJ26=FALSE,$HF26=TRUE),SUM(SUM(SUM(SUM($HG26,$HI26)*FctrChngDts!$B$9),SUM(SUM($HH26,$HJ26)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM26,$HO26)*FctrChngDts!$B$11),SUM(SUM($HN26,$HP26)*FctrChngDts!$C$11))-$AJ26),IF(AND($Z26=\"Summer\",$AK26=\"SSP1P2\",$AJ26=TRUE,$HF26=TRUE),SUM(SUM(SUM(SUM($HG26,$HI26)*FctrChngDts!$B$10),SUM(SUM($HH26,$HJ26)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM26,$HO26)*FctrChngDts!$B$12),SUM(SUM($HN26,$HP26)*FctrChngDts!$C$12))-$AJ26),IF(AND($Z26=\"Winter\",$AK26=\"SSP2P3\",$AJ26=FALSE,$HF26=TRUE),SUM(SUM(SUM(SUM($HI26,$HK26)*FctrChngDts!$B$9),SUM(SUM($HJ26,$HL26)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO26,$HQ26)*FctrChngDts!$B$11),SUM(SUM($HP26,$HR26)*FctrChngDts!$C$11))*$AG26),IF(AND($Z26=\"Winter\",$AK26=\"SSP2P3\",$AJ26=TRUE,$HF26=TRUE),SUM(SUM(SUM(SUM($HI26,$HK26)*FctrChngDts!$B$10), SUM(SUM($HJ26,$HL26)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO26,$HQ26)*FctrChngDts!$B$12),SUM(SUM($HP26,$HR26)*FctrChngDts!$C$12))*$AG26),IF(AND($Z26=\"Summer\",$AK26=\"SSP2P3\",$AJ26=FALSE,$HF26=TRUE),SUM(SUM(SUM(SUM($HI26,$HK26)*FctrChngDts!$B$9),SUM(SUM($HJ26,$HL26)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO26,$HQ26)*FctrChngDts!$B$11),SUM(SUM($HP26,$HR26)*FctrChngDts!$C$11))-$AJ26),IF(AND($Z26=\"Summer\",$AK26=\"SSP2P3\",$AJ26=TRUE,$HF26=TRUE),SUM(SUM(SUM(SUM($HI26,$HK26)*FctrChngDts!$B$10), SUM(SUM($HJ26,$HL26)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO26,$HQ26)*FctrChngDts!$B$12),SUM(SUM($HP26,$HR26)*FctrChngDts!$C$12))-$AJ26),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK26=\"FSP1\",$AH26=TRUE,SUM(SUM(SUM($AI26*FctrChngDts!$B$13)*I26),$AR26)>$AD26),$AD26,IF(AND($AK26=\"FSP1\",$AH26=TRUE,SUM(SUM(SUM($AI26*FctrChngDts!$B$13)*$I26),$AR26)<=$AD26),SUM(SUM(SUM($AI26*FctrChngDts!$B$13)*$I26),$AR26),IF(AND($Z26=\"Summer\",$AK26=\"SSP1\",$AH26=TRUE,SUM(SUM(SUM(SUM($I26,$J26)*SUM($AI26*FctrChngDts!$B$13))*$AF26),$AR26)>$AD26),$AD26,IF(AND($Z26=\"Summer\",$AK26=\"SSP1\",$AH26=TRUE,SUM(SUM(SUM(SUM($I26,$J26)*SUM($AI26*FctrChngDts!$B$13))*$AF26),$AR26)<=$AD26),SUM(SUM(SUM(SUM($I26,$J26)*SUM($AI26*FctrChngDts!$B$13))*$AF26),$AR26),IF(AND($Z26=\"Winter\",$AK26=\"SSP1\",$AH26=TRUE,SUM(SUM(SUM(SUM($I26,$J26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AU26:$AW26)),$AR26)>$AD26),$AD26,IF(AND($Z26=\"Winter\",$AK26=\"SSP1\",$AH26=TRUE,SUM(SUM(SUM(SUM($I26,$J26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AU26:$AW26)),$AR26)<=$AD26),SUM(SUM(SUM(SUM($I26,$J26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AU26:$AW26)),$AR26),IF(AND($AK26=\"FSP1P2\",$AH26=TRUE,SUM(SUM(SUM(SUM($I26,$K26)*SUM($AI26*FctrChngDts!$B$13))*$AF26),$AR26)>$AD26),$AD26,IF(AND($AK26=\"FSP1P2\",$AH26=TRUE,SUM(SUM(SUM(SUM($I26,$K26)*SUM($AI26*FctrChngDts!$B$13))*$AF26),$AR26)<=$AD26),SUM(SUM(SUM(SUM($I26,$K26)*SUM($AI26*FctrChngDts!$B$13))*$AF26),$AR26),IF(AND($Z26=\"Summer\",$AK26=\"SSP1P2\",$AH26=TRUE,SUM(SUM(SUM(SUM($I26,$K26,$J26,$L26)*SUM($AI26*FctrChngDts!$B$13))*$AF26),$AR26)>$AD26),$AD26,IF(AND($Z26=\"Summer\",$AK26=\"SSP1P2\",$AH26=TRUE,SUM(SUM(SUM(SUM($I26,$K26,$J26,$L26)*SUM($AI26*FctrChngDts!$B$13))*$AF26),$AR26)<=$AD26),SUM(SUM(SUM(SUM($I26,$K26,$J26,$L26)*SUM($AI26*FctrChngDts!$B$13))*$AF26),$AR26),IF(AND($Z26=\"Winter\",$AK26=\"SSP1P2\",$AH26=TRUE,SUM(SUM(SUM(SUM($I26,$K26,$J26,$L26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AU26:$AW26)),$AR26)>$AD26),$AD26,IF(AND($Z26=\"Winter\",$AK26=\"SSP1P2\",$AH26=TRUE,SUM(SUM(SUM(SUM($I26,$K26,$J26,$L26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AU26:$AW26)),$AR26)<=$AD26),MIN($AD26,SUM($AL26,SUM(SUM(SUM(SUM($I26,$K26,$J26,$L26)*SUM($AI26*FctrChngDts!$B$13))*$AF26)))),IF(AND($AK26=\"FSP2\",$AH26=TRUE,SUM(SUM(SUM($AI26*FctrChngDts!$B$13)*$K26),$AR26)>$AD26),$AD26,IF(AND($AK26=\"FSP2\",$AH26=TRUE,SUM(SUM(SUM($AI26*FctrChngDts!$B$13)*$K26),$AR26)<=$AD26),SUM(SUM(SUM($AI26*FctrChngDts!$B$13)*$K26),$AR26),IF(AND($Z26=\"Summer\",$AK26=\"SSP2\",$AH26=TRUE,SUM(SUM(SUM(SUM($K26,$L26)*SUM($AI26*FctrChngDts!$B$13))*$AF26),$AR26)>$AD26),$AD26,IF(AND($Z26=\"Summer\",$AK26=\"SSP2\",$AH26=TRUE,SUM(SUM(SUM(SUM($K26,$L26)*SUM($AI26*FctrChngDts!$B$13))*$AF26),$AR26)<=$AD26),SUM(SUM(SUM(SUM($K26,$L26)*SUM($AI26*FctrChngDts!$B$13))*$AF26),$AR26),IF(AND($Z26=\"Winter\",$AK26=\"SSP2\",$AH26=TRUE,SUM(SUM(SUM(SUM($K26,$L26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AU26:$AW26)),$AR26)>$AD26),$AD26,IF(AND($Z26=\"Winter\",$AK26=\"SSP2\",$AH26=TRUE,SUM(SUM(SUM(SUM($K26,$L26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AU26:$AW26)),$AR26)<=$AD26),SUM(SUM(SUM(SUM($K26,$L26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AU26:$AW26)),$AR26),IF(AND($AK26=\"FSP2P3\",$AH26=TRUE,SUM(SUM(SUM(SUM($K26,$M26)*SUM($AI26*FctrChngDts!$B$13))*$AF26),$AR26)>$AD26),$AD26,IF(AND($AK26=\"FSP2P3\",$AH26=TRUE,SUM(SUM(SUM(SUM($K26,$M26)*SUM($AI26*FctrChngDts!$B$13))*$AF26),$AR26)<=$AD26),SUM(SUM(SUM(SUM($K26,$M26)*SUM($AI26*FctrChngDts!$B$13))*$AF26),$AR26),IF(AND($Z26=\"Summer\",$AK26=\"SSP2P3\",$AH26=TRUE,SUM(SUM(SUM(SUM($K26,$L26,$M26,$N26)*SUM($AI26*FctrChngDts!$B$13))*$AF26),$AR26)>$AD26),$AD26,IF(AND($Z26=\"Summer\",$AK26=\"SSP2P3\",$AH26=TRUE,SUM(SUM(SUM(SUM($K26,$L26,$M26,$N26)*SUM($AI26*FctrChngDts!$B$13))*$AF26),$AR26)<=$AD26),SUM(SUM(SUM(SUM($K26,$L26,$M26,$N26)*SUM($AI26*FctrChngDts!$B$13))*$AF26),$AR26),IF(AND($Z26=\"Winter\",$AK26=\"SSP2P3\",$AH26=TRUE,SUM(SUM(SUM(SUM($K26,$L26,$M26,$N26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AU26:$AW26)),$AR26)>$AD26),$AD26,IF(AND($Z26=\"Winter\",$AK26=\"SSP2P3\",$AH26=TRUE,SUM(SUM(SUM(SUM($K26,$L26,$M26,$N26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AU26:$AW26)),$AR26)<=$AD26),SUM(SUM(SUM(SUM($K26,$L26,$M26,$N26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AU26:$AW26)),$AR26),IF(AND($AK26=\"FSP3\",$AH26=TRUE,SUM(SUM(SUM($AI26*FctrChngDts!$B$13)*$M26),$AR26)>$AD26),$AD26,IF(AND($AK26=\"FSP3\",$AH26=TRUE,SUM(SUM(SUM($AI26*FctrChngDts!$B$13)*$M26),$AR26)<=$AD26),SUM(SUM(SUM($AI26*FctrChngDts!$B$13)*$M26),$AR26),IF(AND($Z26=\"Summer\",$AK26=\"SSP3\",$AH26=TRUE,SUM(SUM(SUM(SUM($M26,$N26)*SUM($AI26*FctrChngDts!$B$13))*$AF26),$AR26)>$AD26),$AD26,IF(AND($Z26=\"Summer\",$AK26=\"SSP3\",$AH26=TRUE,SUM(SUM(SUM(SUM($M26,$N26)*SUM($AI26*FctrChngDts!$B$13))*$AF26),$AR26)<=$AD26),SUM(SUM(SUM(SUM($M26,$N26)*SUM($AI26*FctrChngDts!$B$13))*$AF26),$AR26),IF(AND($Z26=\"Winter\",$AK26=\"SSP3\",$AH26=TRUE,SUM(SUM(SUM(SUM($M26,$N26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AU26:$AW26)),$AR26)>$AD26),$AD26,IF(AND($Z26=\"Winter\",$AK26=\"SSP3\",$AH26=TRUE,SUM(SUM(SUM(SUM($M26,$N26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AU26:$AW26)),$AR26)<=$AD26),SUM(SUM(SUM(SUM($M26,$N26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AU26:$AW26)),$AR26),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK26=\"FWP1\",$AH26=TRUE,SUM(SUM(SUM($AI26*FctrChngDts!$B$13)*$J26),$AU26)>$AE26),$AE26,IF(AND($AK26=\"FWP1\",$AH26=TRUE,SUM(SUM(SUM($AI26*FctrChngDts!$B$13)*$J26),$AU26)<=$AE26),SUM(SUM(SUM($AI26*FctrChngDts!$B$13)*$J26),$AU26),IF(AND($Z26=\"Winter\",$AK26=\"SSP1\",$AH26=TRUE,SUM(SUM(SUM(SUM($I26,$J26)*SUM($AI26*FctrChngDts!$B$13))*$AG26),$AU26)>$AE26),$AE26,IF(AND($Z26=\"Winter\",$AK26=\"SSP1\",$AH26=TRUE,SUM(SUM(SUM(SUM($I26,$J26)*SUM($AI26*FctrChngDts!$B$13))*$AG26),$AU26)<=$AE26),SUM(SUM(SUM(SUM($I26,$J26)*SUM($AI26*FctrChngDts!$B$13))*$AG26),$AU26),IF(AND($Z26=\"Summer\",$AK26=\"SSP1\",$AH26=TRUE,SUM(SUM(SUM(SUM($I26,$J26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AR26:$AT26)),$AU26)>$AE26),$AE26,IF(AND($Z26=\"Summer\",$AK26=\"SSP1\",$AH26=TRUE,SUM(SUM(SUM(SUM($I26,$J26)*SUM($AI26*FctrChngDts!$B$13))- SUM($AR26:$AT26)),$AU26)<=$AE26),SUM(SUM(SUM(SUM($I26,$J26)*SUM($AI26*FctrChngDts!$B$13))- SUM($AR26:$AT26)),$AU26),IF(AND($AK26=\"FWP1P2\",$AH26=TRUE,SUM(SUM(SUM(SUM($J26,$L26)*SUM($AI26*FctrChngDts!$B$13))*$AG26),$AU26)>$AE26),$AE26,IF(AND($AK26=\"FWP1P2\",$AH26=TRUE,SUM(SUM(SUM(SUM($J26,$L26)*SUM($AI26*FctrChngDts!$B$13))*$AG26),$AU26)<=$AE26),SUM(SUM(SUM(SUM($J26,$L26)*SUM($AI26*FctrChngDts!$B$13))*$AG26),$AU26),IF(AND($Z26=\"Winter\",$AK26=\"SSP1P2\",$AH26=TRUE,SUM(SUM(SUM(SUM($I26,$K26,$J26,$L26)*SUM($AI26*FctrChngDts!$B$13))*$AG26),$AU26)>$AE26),$AE26,IF(AND($Z26=\"Winter\",$AK26=\"SSP1P2\",$AH26=TRUE,SUM(SUM(SUM(SUM($I26,$K26,$J26,$L26)*SUM($AI26*FctrChngDts!$B$13))*$AG26),$AU26)<=$AE26),SUM(SUM(SUM(SUM($I26,$K26,$J26,$L26)*SUM($AI26*FctrChngDts!$B$13))*$AG26),$AU26),IF(AND($Z26=\"Summer\",$AK26=\"SSP1P2\",$AH26=TRUE,SUM(SUM(SUM(SUM($I26,$K26,$J26,$L26)*SUM($AI26*FctrChngDts!$B$13))- SUM($AR26:$AT26)),$AU26)>$AE26),$AE26,IF(AND($Z26=\"Summer\",$AK26=\"SSP1P2\",$AH26=TRUE,SUM(SUM(SUM(SUM($I26,$K26,$J26,$L26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AR26:$AT26)),$AU26)<=$AE26),SUM(SUM(SUM(SUM($I26,$K26,$J26,$L26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AR26:$AT26)),$AU26),IF(AND($AK26=\"FWP2\",$AH26=TRUE,SUM(SUM(SUM($AI26*FctrChngDts!$B$13)*$L26),$AU26)>$AE26),$AE26,IF(AND($AK26=\"FWP2\",$AH26=TRUE,SUM(SUM(SUM($AI26*FctrChngDts!$B$13)*$L26),$AU26)<=$AE26),SUM(SUM(SUM($AI26*FctrChngDts!$B$13)*$L26),$AU26),IF(AND($Z26=\"Winter\",$AK26=\"SSP2\",$AH26=TRUE,SUM(SUM(SUM(SUM($K26,$L26)*SUM($AI26*FctrChngDts!$B$13))*$AG26),$AU26)>$AE26),$AE26,IF(AND($Z26=\"Winter\",$AK26=\"SSP2\",$AH26=TRUE,SUM(SUM(SUM(SUM($K26,$L26)*SUM($AI26*FctrChngDts!$B$13))*$AG26),$AU26)<=$AE26),SUM(SUM(SUM(SUM($K26,$L26)*SUM($AI26*FctrChngDts!$B$13))*$AG26),$AU26),IF(AND($Z26=\"Summer\",$AK26=\"SSP2\",$AH26=TRUE,SUM(SUM(SUM(SUM($K26,$L26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AR26:$AT26)),$AU26)>$AE26),$AE26,IF(AND($Z26=\"Summer\",$AK26=\"SSP2\",$AH26=TRUE,SUM(SUM(SUM(SUM($K26,$L26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AR26:$AT26)),$AU26)<=$AE26),SUM(SUM(SUM(SUM($K26,$L26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AR26:$AT26)),$AU26),IF(AND($AK26=\"FWP2P3\",$AH26=TRUE,SUM(SUM(SUM(SUM($L26,$N26)*SUM($AI26*FctrChngDts!$B$13))*$AG26),$AU26)>$AE26),$AE26,IF(AND($AK26=\"FWP2P3\",$AH26=TRUE,SUM(SUM(SUM(SUM($L26,$N26)*SUM($AI26*FctrChngDts!$B$13))*$AG26),$AU26)<=$AE26),SUM(SUM(SUM(SUM($L26,$N26)*SUM($AI26*FctrChngDts!$B$13))*$AG26),$AU26),IF(AND($Z26=\"Winter\",$AK26=\"SSP2P3\",$AH26=TRUE,SUM(SUM(SUM(SUM($K26,$L26,$M26,$N26)*SUM($AI26*FctrChngDts!$B$13))*$AG26),$AU26)>$AE26),$AE26,IF(AND($Z26=\"Winter\",$AK26=\"SSP2P3\",$AH26=TRUE,SUM(SUM(SUM(SUM($K26,$L26,$M26,$N26)*SUM($AI26*FctrChngDts!$B$13))*$AG26),$AU26)<=$AE26),SUM(SUM(SUM(SUM($K26,$L26,$M26,$N26)*SUM($AI26*FctrChngDts!$B$13))*$AG26),$AU26),IF(AND($Z26=\"Summer\",$AK26=\"SSP2P3\",$AH26=TRUE,SUM(SUM(SUM(SUM($K26,$L26,$M26,$N26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AR26:$AT26)),$AU26)>$AE26),$AE26,IF(AND($Z26=\"Summer\",$AK26=\"SSP2P3\",$AH26=TRUE,SUM(SUM(SUM(SUM($K26,$L26,$M26,$N26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AR26:$AT26)),$AU26)<=$AE26),SUM(SUM(SUM(SUM($K26,$L26,$M26,$N26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AR26:$AT26)),$AU26),IF(AND($AK26=\"FWP3\",$AH26=TRUE,SUM(SUM(SUM($AI26*FctrChngDts!$B$13)*$N26),$AU26)>$AE26),$AE26,IF(AND($AK26=\"FWP3\",$AH26=TRUE,SUM(SUM(SUM($AI26*FctrChngDts!$B$13)*$N26),$AU26)<=$AE26),SUM(SUM(SUM($AI26*FctrChngDts!$B$13)*$N26),$AU26),IF(AND($Z26=\"Winter\",$AK26=\"SSP3\",$AH26=TRUE,SUM(SUM(SUM(SUM($M26,$N26)*SUM($AI26*FctrChngDts!$B$13))*$AG26),$AU26)>$AE26),$AE26,IF(AND($Z26=\"Winter\",$AK26=\"SSP3\",$AH26=TRUE,SUM(SUM(SUM(SUM($M26,$N26)*SUM($AI26*FctrChngDts!$B$13))*$AG26),$AU26)<=$AE26),SUM(SUM(SUM(SUM($M26,$N26)*SUM($AI26*FctrChngDts!$B$13))*$AG26),$AU26),IF(AND($Z26=\"Summer\",$AK26=\"SSP3\",$AH26=TRUE,SUM(SUM(SUM(SUM($M26,$N26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AR26:$AT26)),$AU26)>$AE26),$AE26,IF(AND($Z26=\"Summer\",$AK26=\"SSP3\",$AH26=TRUE,SUM(SUM(SUM(SUM($M26,$N26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AR26:$AT26)),$AU26)<=$AE26),SUM(SUM(SUM(SUM($M26,$N26)*SUM($AI26*FctrChngDts!$B$13))-SUM($AR26:$AT26)),$AU26),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I26>0,$AH26=FALSE),SUM($AR26*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I26>0,$AH26=TRUE),SUM($AX26*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I26>0,$AH26=FALSE),SUM($AS26*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I26>0,$AH26=TRUE),SUM($AY26*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I26>0,$AH26=FALSE),SUM($AT26*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I26>0,$AH26=TRUE),SUM($AZ26*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J26>0,$AH26=FALSE),SUM($AU26*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J26>0,$AH26=TRUE),SUM($BA26*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J26>0,$AH26=FALSE),SUM($AV26*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J26>0,$AH26=TRUE),SUM($BB26*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J26>0,$AH26=FALSE),SUM($AW26*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J26>0,$AH26=TRUE),SUM($BC26*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K26>0,$AH26=FALSE),SUM($AR26*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K26>0,$AH26=TRUE),SUM($AX26*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K26>0,$AH26=FALSE),SUM($AS26*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K26>0,$AH26=TRUE),SUM($AY26*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K26>0,$AH26=FALSE),SUM($AT26*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K26>0,$AH26=TRUE),SUM($AZ26*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L26>0,$AH26=FALSE),SUM($AU26*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L26>0,$AH26=TRUE),SUM($BA26*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L26>0,$AH26=FALSE),SUM($AV26*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L26>0,$AH26=TRUE),SUM($BB26*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L26>0,$AH26=FALSE),SUM($AW26*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L26>0,$AH26=TRUE),SUM($BC26*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M26>0,$AH26=FALSE),SUM($AR26*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M26>0,$AH26=TRUE),SUM($AX26*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M26>0,$AH26=FALSE),SUM($AS26*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M26>0,$AH26=TRUE),SUM($AY26*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M26>0,$AH26=FALSE),SUM($AT26*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M26>0,$AH26=TRUE),SUM($AZ26*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N26>0,$AH26=FALSE),SUM($AU26*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N26>0,$AH26=TRUE),SUM($BA26*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N26>0,$AH26=FALSE),SUM($AV26*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N26>0,$AH26=TRUE),SUM($BB26*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N26>0,$AH26=FALSE),SUM($AW26*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N26>0,$AH26=TRUE),SUM($BC26*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I26=0,0,IF(AND($I26>0,$K26>0,$AH26=FALSE),SUM($AR26/$P26*$I26),IF(AND($I26>0,$K26=0,$AH26=FALSE),$AR26,IF(AND($I26>0,$K26>0,$AH26=TRUE),ROUND(MIN($HU26,SUM(SUM($I26,$K26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA26,SUM(SUM($I26,$K26)*(FctrChngDts!$B$13)*$AI26)*$IA26)),0),IF(AND($I26>0,$K26=0,$AH26=TRUE),$AX26))))),0)","v":0},{"$f":"ROUND(IF($I26=0,0,IF(AND($I26>0,$K26>0,$AH26=FALSE),SUM($AS26/$P26*$I26),IF(AND($I26>0,$K26=0,$AH26=FALSE),$AS26,IF(AND($I26>0,$K26>0,$AH26=TRUE),ROUND(MIN(SUM($HU26-$BW26),SUM(SUM($I26,$K26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA26)*3),0),IF(AND($I26>0,$K26=0,$AH26=TRUE),$AY26))))),0)","v":0},0,{"$f":"IF($J26=0,0,IF(AND($J26>0,$L26=0,$N26=0,$AH26=FALSE,$AJ26=FALSE),ROUND(MIN($HX26,SUM($AU26,$BA26)),0),IF(AND($J26>0,$L26=0,$N26=0,$AH26=TRUE,$AJ26=FALSE),ROUND(MIN($HX26,SUM($AU26,SUM($J26*$AI26*FctrChngDts!$B$13))),0),IF(AND($J26>0,$L26>0,$N26=0,$AH26=FALSE,$AJ26=FALSE),ROUND(MIN($HX26,SUM(SUM($J26,$L26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA26,SUM(SUM($J26,$L26)*(FctrChngDts!$B$13)*$AI26)*$IA26)),0),IF(AND($J26>0,$L26>0,$N26=0,$AH26=TRUE,$AJ26=FALSE),ROUND(MIN($HX26,SUM(SUM(SUM(SUM($J26,$L26)*FctrChngDts!$C$11*$IA26),SUM(SUM($J26,$L26)*SUM(FctrChngDts!$B$13*$AI26)*$IA26)))),0),IF(AND($J26>0,$L26=0,$N26=0,$AH26=FALSE,$AJ26=TRUE),ROUND(MIN($HX26,SUM($AU26,$BA26)),0),IF(AND($J26>0,$L26=0,$N26=0,$AH26=TRUE,$AJ26=TRUE),ROUND(MIN($HX26,SUM($AU26,SUM($J26*$AI26*FctrChngDts!$B$13))),0),IF(AND($J26>0,$L26>0,$N26=0,$AH26=FALSE,$AJ26=TRUE),ROUND(MIN($HX26,SUM(SUM($J26,$L26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA26,SUM(SUM($J26,$L26)*(FctrChngDts!$B$13)*$AI26)*$IA26)),0),IF(AND($J26>0,$L26>0,$N26=0,$AH26=TRUE,$AJ26=TRUE),ROUND(MIN($HX26,SUM(SUM(SUM(SUM($J26,$L26)*FctrChngDts!$C$12*$IA26),SUM(SUM($J26,$L26)*SUM(FctrChngDts!$B$13*$AI26)*$IA26)))),0))))))))))","v":0},{"$f":"IF($J26=0,0,IF(AND($J26>0,$L26=0,$N26=0,$AH26=FALSE,$AJ26=FALSE),ROUND(MIN(SUM($HX26-$BZ26),SUM($AU26*3)),0),IF(AND($J26>0,$L26=0,$N26=0,$AH26=TRUE,$AJ26=FALSE),ROUND(MIN(SUM($HX26-$BZ26),SUM(SUM($J26,$L26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA26)*3),0),IF(AND($J26>0,$L26>0,$N26=0,$AH26=FALSE,$AJ26=FALSE),ROUND(MIN(SUM($HX26-$BZ26),SUM(SUM($J26,$L26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA26)*3),0),IF(AND($J26>0,$L26>0,$N26=0,$AH26=TRUE,$AJ26=FALSE),ROUND(MIN(SUM($HX26-$BZ26),SUM(SUM($J26,$L26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA26)*3),0),IF(AND($J26>0,$L26=0,$N26=0,$AH26=FALSE,$AJ26=TRUE),ROUND(MIN(SUM($HX26-$BZ26),SUM($AU26*3)),0),IF(AND($J26>0,$L26=0,$N26=0,$AH26=TRUE,$AJ26=TRUE),ROUND(MIN(SUM($HX26-$BZ26),SUM(SUM($J26,$L26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA26)*3),0),IF(AND($J26>0,$L26>0,$N26=0,$AH26=FALSE,$AJ26=TRUE),ROUND(MIN(SUM($HX26-$BZ26),SUM(SUM($J26,$L26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA26)*3),0),IF(AND($J26>0,$L26>0,$N26=0,$AH26=TRUE,$AJ26=TRUE),ROUND(MIN(SUM($HX26-$BZ26),SUM(SUM($J26,$L26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA26)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K26=0,0,IF(AND($I26>0,$K26>0,$M26=0,$AH26=FALSE),SUM($AR26-$BW26),IF(AND($I26=0,$K26>0,$M26>0,$AH26=FALSE),SUM($AR26/$P26*$K26),IF(AND($I26=0,$K26>0,$M26=0,$AH26=FALSE),$AR26,IF($K26=0,0,IF(AND($I26>0,$K26>0,$M26=0,$AH26=TRUE),ROUND(MIN($HV26,SUM(SUM($I26,$K26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB26,SUM(SUM($I26,$K26)*(FctrChngDts!$B$13)*$AI26)*$IB26)),0),IF(AND($I26=0,$K26>0,$M26>0,$AH26=TRUE),ROUND(MIN($HV26,SUM(SUM($I26,$K26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB26,SUM(SUM($I26,$K26)*(FctrChngDts!$B$13)*$AI26)*$IB26)),0),IF(AND($I26=0,$K26>0,$M26=0,$AH26=TRUE),$AX26)))))))),0)","v":0},{"$f":"ROUND(IF($K26=0,0,IF(AND($I26>0,$K26>0,$M26=0,$AH26=FALSE),SUM($AS26-$BX26),IF(AND($I26=0,$K26>0,$M26>0,$AH26=FALSE),SUM($AS26/$P26*$K26),IF(AND($I26=0,$K26>0,$M26=0,$AH26=FALSE),$AS26,IF($K26=0,0,IF(AND($I26>0,$K26>0,$M26=0,$AH26=TRUE),ROUND(MIN(SUM($HV26-$BW26),SUM(SUM($I26,$K26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB26)*3),0),IF(AND($I26=0,$K26>0,$M26>0,$AH26=TRUE),ROUND(MIN(SUM($HV26-$BW26),SUM(SUM($I26,$K26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB26)*3),0),IF(AND($I26=0,$K26>0,$M26=0,$AH26=TRUE),$AY26)))))))),0)","v":0},0,{"$f":"IF($L26=0,0,IF(AND($J26>0,$L26>0,$N26=0,$AH26=FALSE,$AJ26=FALSE),ROUND(MIN($HY26,SUM(SUM($J26,$L26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB26,SUM(SUM($J26,$L26)*(FctrChngDts!$B$13)*$AI26)*$IB26)),0),IF(AND($J26>0,$L26>0,$N26=0,$AH26=TRUE,$AJ26=FALSE),ROUND(MIN($HY26,SUM(SUM(SUM(SUM($J26,$L26)*FctrChngDts!$C$11*$IB26),SUM(SUM($J26,$L26)*SUM(FctrChngDts!$B$13*$AI26)*$IB26)))),0),IF(AND($J26=0,$L26>0,$N26=0,$AH26=FALSE,$AJ26=FALSE),ROUND(MIN($HY26,SUM($L26*FctrChngDts!$C$11)),0),IF(AND($J26=0,$L26>0,$N26=0,$AH26=TRUE,$AJ26=FALSE),ROUND(MIN($HY26,SUM(SUM(SUM(SUM($J26,$L26)*FctrChngDts!$C$11*$IB26),SUM(SUM($J26,$L26)*SUM(FctrChngDts!$B$13*$AI26)*$IB26)))),0),IF(AND($J26>0,$L26>0,$N26=0,$AH26=FALSE,$AJ26=TRUE),ROUND(MIN($HY26,SUM(SUM($J26,$L26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB26,SUM(SUM($J26,$L26)*(FctrChngDts!$B$13)*$AI26)*$IB26)),0),IF(AND($J26>0,$L26>0,$N26=0,$AH26=TRUE,$AJ26=TRUE),ROUND(MIN($HY26,SUM(SUM(SUM(SUM($J26,$L26)*FctrChngDts!$C$12*$IB26),SUM(SUM($J26,$L26)*SUM(FctrChngDts!$B$13*$AI26)*$IB26)))),0),IF(AND($J26=0,$L26>0,$N26=0,$AH26=FALSE,$AJ26=TRUE),ROUND(MIN($HY26,SUM($L26*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J26=0,$L26>0,$N26=0,$AH26=TRUE,$AJ26=TRUE),ROUND(MIN($HY26,SUM(SUM(SUM(SUM($J26,$L26)*FctrChngDts!$C$12*$IB26),SUM(SUM($J26,$L26)*SUM(FctrChngDts!$B$13*$AI26)*$IB26)))),0))))))))))","v":0},{"$f":"IF($L26=0,0,IF(AND($J26>0,$L26>0,$N26=0,$AH26=FALSE,$AJ26=FALSE),ROUND(MIN(SUM($HY26-$CF26),SUM(SUM($J26,$L26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB26)*3),0),IF(AND($J26>0,$L26>0,$N26=0,$AH26=TRUE,$AJ26=FALSE),ROUND(MIN(SUM($HY26-$CF26),SUM(SUM($J26,$L26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB26)*3),0),IF(AND($J26=0,$L26>0,$N26=0,$AH26=FALSE,$AJ26=FALSE),ROUND(MIN(SUM($HY26-$CF26),SUM($AU26*3)),0),IF(AND($J26=0,$L26>0,$N26=0,$AH26=TRUE,$AJ26=FALSE),ROUND(MIN(SUM($HY26-$CF26),SUM(SUM($J26,$L26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB26)*3),0),IF(AND($J26>0,$L26>0,$N26=0,$AH26=FALSE,$AJ26=TRUE),ROUND(MIN(SUM($HY26-$CF26),SUM(SUM($J26,$L26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB26)*3),0),IF(AND($J26>0,$L26>0,$N26=0,$AH26=TRUE,$AJ26=TRUE),ROUND(MIN(SUM($HY26-$CF26),SUM(SUM($J26,$L26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB26)*3),0),IF(AND($J26=0,$L26>0,$N26=0,$AH26=FALSE,$AJ26=TRUE),ROUND(MIN(SUM($HY26-$CF26),SUM($AU26*3)),0),IF(AND($J26=0,$L26>0,$N26=0,$AH26=TRUE,$AJ26=TRUE),ROUND(MIN(SUM($HY26-$CF26),SUM(SUM($J26,$L26)*IF($AJ26=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB26)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S26>0,Account!$AG$2=TRUE,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH26=FALSE),SUM(Usage!$BW26:$CB26)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V26>0,Account!$AG$2=TRUE,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH26=FALSE),SUM(Usage!$CC26:$CH26)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y26>0,Account!$AG$2=TRUE,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH26=FALSE),SUM(Usage!$CI26:$CN26)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH26=TRUE,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S26),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S26)),2)","v":0},{"$f":"ROUND(IF(OR($AH26=TRUE,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V26),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V26)),2)","v":0},{"$f":"IF(OR($AH26=TRUE,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y26),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y26))","v":0},{"$f":"ROUND(IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW26),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW26)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX26),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX26)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY26),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY26)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ26),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ26)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA26),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA26)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB26),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB26)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S26),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC26),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC26)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD26),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD26)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE26),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE26)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF26),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF26)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG26),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG26)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH26),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH26)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V26),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI26),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI26))","v":0},{"$f":"IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ26),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ26))","v":0},{"$f":"IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK26),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK26))","v":0},{"$f":"IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL26),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL26))","v":0},{"$f":"IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM26),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM26))","v":0},{"$f":"IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN26),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN26))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y26)","v":0},0,0,0,0,{"$f":"IF($DW26>IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV26*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV26*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW26-IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV26*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV26*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV26<$DW26,SUM($DW26-$DV26),0))","v":0},{"$f":"IF(OR(AND($D26<=FctrChngDts!$B$14,Usage!$E26>FctrChngDts!$B$14),AND(Usage!$D26<=FctrChngDts!$C$14,Usage!$E26>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW26),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX26),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY26),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ26),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA26),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB26),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC26),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD26),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE26),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF26),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG26),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH26),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI26)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ26)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK26)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL26)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM26)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN26)","v":0},0,{"$f":"IF(AND($S26>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E26<>\"D-CARE\",Tenant!$F26=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET26=TRUE,$S26>0,$V26=0),SUM(SUM($BW26:$CB26)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET26=TRUE,$S26>0,$V26>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW26:$CB26)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET26=TRUE,$S26>0,$V26>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW26:$CB26)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S26>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S26>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S26>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV26=TRUE,$S26>0,$V26=0),SUM(SUM($BW26:$CB26)*'CRS1'!$P$2),IF(AND($EV26=TRUE,$S26>0,$V26>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW26:$CB26)*'CRS1'!$P$2),IF(AND($EV26=TRUE,$S26>0,$V26>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW26:$CB26)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S26>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX26=TRUE,$S26>0,$V26=0),SUM(SUM($BW26:$CB26)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX26=TRUE,$S26>0,$V26>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW26:$CB26)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX26=TRUE,$S26>0,$V26>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW26:$CB26)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S26>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ26=TRUE,$S26>0),SUM(SUM($BW26:$CB26)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V26>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E26<>\"D-CARE\",Tenant!$F26=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB26=TRUE,$S26>0,$V26>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC26:$CH26)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB26=TRUE,$S26>0,$V26>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC26:$CH26)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB26=TRUE,$V26>0,$Y26>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC26:$CH26)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB26=TRUE,$V26>0,$Y26>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC26:$CH26)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB26=TRUE,$S26=0,$V26>0,$Y26=0),SUM(SUM($CC26:$CH26)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V26>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V26>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V26>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD26=TRUE,$S26>0,$V26>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC26:$CH26)*'CRS2'!$P$2),IF(AND($FD26=TRUE,$S26>0,$V26>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC26:$CH26)*'CRS2'!$P$2),IF(AND($FD26=TRUE,$V26>0,$Y26>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC26:$CH26)*'CRS2'!$P$2),IF(AND($FD26=TRUE,$V26>0,$Y26>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC26:$CH26)*'CRS2'!$P$2),IF(AND($FD26=TRUE,$S26=0,$V26>0,$Y26=0),SUM(SUM($CC26:$CH26)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V26>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF26=TRUE,$S26>0,$V26>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC26:$CH26)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF26=TRUE,$S26>0,$V26>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC26:$CH26)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF26=TRUE,$V26>0,$Y26>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC26:$CH26)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF26=TRUE,$V26>0,$Y26>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC26:$CH26)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF26=TRUE,$S26=0,$V26>0,$Y26=0),SUM(SUM($CC26:$CH26)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V26>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH26=TRUE,$V26>0),SUM(SUM($CC26:$CH26)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y26>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E26<>\"D-CARE\",Tenant!$F26=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ26=TRUE,$V26=0,$Y26>0),SUM(SUM($CI26:$CN26)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ26=TRUE,$V26>0,$Y26>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI26:$CN26)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ26=TRUE,$V26>0,$Y26>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI26:$CN26)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y26>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y26>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y26>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL26=TRUE,$V26=0,$Y26>0),SUM(SUM($CI26:$CN26)*'CRS3'!$P$2),IF(AND($FL26=TRUE,$V26>0,$Y26>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI26:$CN26)*'CRS3'!$P$2),IF(AND($FL26=TRUE,$V26>0,$Y26>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI26:$CN26)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y26>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN26=TRUE,$V26=0,$Y26>0),SUM(SUM($CI26:$CN26)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN26=TRUE,$V26>0,$Y26>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI26:$CN26)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN26=TRUE,$V26>0,$Y26>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI26:$CN26)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y26>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP26=TRUE,$Y26>0),SUM(SUM($CI26:$CN26)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR26:$FT26))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO26:$CQ26,$FR26:$FT26))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA26:$EF26)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG26:$EL26)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM26:$ER26)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV26,$CO26:$CQ26,$EA26:$ER26)/$P26)*$S26*FctrChngDts!$B$15),SUM(SUM(SUM($DV26,$CO26:$CQ26,$FR26:$FT26)/$P26)*$S26*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV26,$CO26:$CQ26,$EA26:$ER26)/$P26)*$V26*FctrChngDts!$B$15),SUM(SUM(SUM($DV26,$CO26:$CQ26,$FR26:$FT26)/$P26)*$V26*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV26,$CO26:$CQ26,$EA26:$ER26)/$P26)*$Y26*FctrChngDts!$B$15),SUM(SUM(SUM($DV26,$CO26:$CQ26,$FR26:$FT26)/$P26)*$Y26*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA26*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI26*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ26*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ26,$FU26,$GF26,$GZ26:$HE26),IF(Account!$Q$2=TRUE,SUM($DZ26,$FV26,$GF26,$GZ26:$HE26),SUM($DZ26,$ES26,$FU26:$FV26,$GF26,$GZ26:$HE26)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E26),Usage!$P26,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D26,FctrChngDts!$C$17<=Usage!$E26),SUM(FctrChngDts!$C$17-Usage!$D26),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E26),Usage!$P26,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D26,FctrChngDts!$C$19<=Usage!$E26),SUM(FctrChngDts!$C$19-Usage!$D26),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK26*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK26*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL26*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL26*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D26))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A26,Tenant!$A:$J,8,FALSE)=TRUE,$GG26<0),0,SUM(SUM(SUM($GG26/$P26*$GP26)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A26,Tenant!$A:$J,8,FALSE)=TRUE,$GG26<0),0,SUM(SUM(SUM($GG26/$P26*$GQ26)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D26))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A26,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV26*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A26,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW26*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU26:$DA26,$EU26,$EA26:$EF26,$FA26)-SUM(SUM($BW26:$CB26)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD26:$DJ26,$FC26,$EG26:$EL26,$FI26)-SUM(SUM($CC26:$CH26)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM26:$DS26,$FK26,$EM26:$ER26,$FQ26)-SUM(SUM($CI26:$CN26)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO26,$CU26:$DA26,$EU26,$EW26,$EY26,$EA26:$EF26,$FA26,$CP26,$DD26:$DJ26,$FC26,$FE26,$FG26,$EG26:$EL26,$FI26)/$P26*$S26)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO26,$CU26:$DA26,$EU26,$EW26,$EY26,$EA26:$EF26,$FA26,$CP26,$DD26:$DJ26,$FC26,$FE26,$FG26,$EG26:$EL26,$FI26)/$P26*$V26)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ26,$DM26:$DS26,$FK26,$FM26,$FO26,$EM26:$ER26,$FQ26)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D26,BslnAllctnCrrnt!$A$1<=$E26),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK26=\"FSP1\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$Q26,BslnAllctnCrrnt!$A$1<$R26),SUM(BslnAllctnCrrnt!$A$1-$Q26),IF(AND($AK26=\"FSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$Q26,BslnAllctnCrrnt!$A$1<$R26),SUM(BslnAllctnCrrnt!$A$1-$Q26),IF(AND($AK26=\"FSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),$I26,IF(AND($AK26=\"SSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$Q26,BslnAllctnCrrnt!$A$1<$R26),SUM(BslnAllctnCrrnt!$A$1-$Q26),IF(AND($AK26=\"SSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),$I26,0)))))","v":0},{"$f":"IF(AND($AK26=\"FSP1\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$Q26,BslnAllctnCrrnt!$A$1<$R26),SUM($I26-$HG26),IF(AND($AK26=\"FSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$Q26,BslnAllctnCrrnt!$A$1<$R26),SUM($I26-$HG26),IF(AND($AK26=\"FSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM($I26-$HG26),IF(AND($AK26=\"SSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$Q26,BslnAllctnCrrnt!$A$1<$R26),SUM($I26-$HG26),IF(AND($AK26=\"SSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM($I26-$HG26),0)))))","v":0},{"$f":"IF(AND($AK26=\"SSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$Q26,BslnAllctnCrrnt!$A$1<$R26),0,IF(AND(FctrChngDts!$A$2>=$D26,FctrChngDts!$B$2<$E26),IF(AND($AK26=\"SSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM(BslnAllctnCrrnt!$A$1-$T26),0),IF(AND($AK26=\"FSP2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM(BslnAllctnCrrnt!$A$1-$T26),IF(AND($AK26=\"FSP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM(BslnAllctnCrrnt!$A$1-$T26),IF(AND($AK26=\"FSP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$W26,BslnAllctnCrrnt!$A$1<$X26),$K26,IF(AND($AK26=\"FSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$Q26,BslnAllctnCrrnt!$A$1<$R26),0,IF(AND($AK26=\"FSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM(BslnAllctnCrrnt!$A$1-$T26),IF(AND($AK26=\"SSP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM(BslnAllctnCrrnt!$A$1-$T26),IF(AND($AK26=\"SSP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$W26,BslnAllctnCrrnt!$A$1<$X26),$K26,0)))))))))","v":0},{"$f":"IF(AND($AK26=\"SSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$Q26,BslnAllctnCrrnt!$A$1<$R26),SUM($K26-$HI26),IF(AND($AK26=\"SSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM($K26-$HI26),IF(AND($AK26=\"FSP2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM($K26-$HI26),IF(AND($AK26=\"FSP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM($K26-$HI26),IF(AND($AK26=\"FSP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$W26,BslnAllctnCrrnt!$A$1<$X26),SUM($K26-$HI26),IF(AND($AK26=\"FSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$Q26,BslnAllctnCrrnt!$A$1<$R26),SUM($K26-$HI26),IF(AND($AK26=\"FSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM($K26-$HI26),IF(AND($AK26=\"SSP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM($K26-$HI26),IF(AND($AK26=\"SSP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$W26,BslnAllctnCrrnt!$A$1<$X26),SUM($K26-$HI26),0)))))))))","v":0},{"$f":"IF(AND($AK26=\"FSP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),0,IF(AND($AK26=\"FSP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$W26,BslnAllctnCrrnt!$A$1<$X26),SUM(BslnAllctnCrrnt!$A$1-$W26),IF(AND($AK26=\"FSP3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$W26,BslnAllctnCrrnt!$A$1<$X26),SUM(BslnAllctnCrrnt!$A$1-$W26),0)))","v":0},{"$f":"IF(AND($AK26=\"FSP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM($M26-$HK26),IF(AND($AK26=\"FSP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$W26,BslnAllctnCrrnt!$A$1<$X26),SUM($M26-$HK26),IF(AND($AK26=\"FSP3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$W26,BslnAllctnCrrnt!$A$1<$X26),SUM($M26-$HK26),0)))","v":0},{"$f":"IF(AND($AK26=\"FWP1\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$Q26,BslnAllctnCrrnt!$A$1<$R26),SUM(BslnAllctnCrrnt!$A$1-$Q26),IF(AND($AK26=\"FWP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$Q26,BslnAllctnCrrnt!$A$1<$R26),SUM(BslnAllctnCrrnt!$A$1-$Q26),IF(AND($AK26=\"FWP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),$J26,IF(AND(FctrChngDts!$A$2>=$D26,FctrChngDts!$B$2<$E26),IF(AND($AK26=\"SSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$Q26,BslnAllctnCrrnt!$A$1<$R26),SUM(BslnAllctnCrrnt!$A$1-$Q26),0),IF(AND($AK26=\"SSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),$J26,0)))))","v":0},{"$f":"IF(AND($AK26=\"FWP1\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$Q26,BslnAllctnCrrnt!$A$1<$R26),SUM($J26-$HM26),IF(AND($AK26=\"FWP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$Q26,BslnAllctnCrrnt!$A$1<$R26),SUM($J26-$HM26),IF(AND($AK26=\"FWP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM($J26-$HM26),IF(AND($AK26=\"SSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$Q26,BslnAllctnCrrnt!$A$1<$R26),SUM($J26-$HM26),IF(AND($AK26=\"SSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM($J26-$HM26),0)))))","v":0},{"$f":"IF(AND($AK26=\"FWP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$Q26,BslnAllctnCrrnt!$A$1<$R26),0,IF(AND($AK26=\"FWP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM(BslnAllctnCrrnt!$A$1-$T26),IF(AND($AK26=\"FWP2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM(BslnAllctnCrrnt!$A$1-$T26),IF(AND($AK26=\"FWP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM(BslnAllctnCrrnt!$A$1-$T26),IF(AND($AK26=\"FWP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$W26,BslnAllctnCrrnt!$A$1<$X26),$L26,IF(AND($AK26=\"SSP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM(BslnAllctnCrrnt!$A$1-$T26),IF(AND($AK26=\"SSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$Q26,BslnAllctnCrrnt!$A$1<$R26),0,IF(AND($AK26=\"SSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM(BslnAllctnCrrnt!$A$1-$T26),0))))))))","v":0},{"$f":"IF(AND($AK26=\"FWP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$Q26,BslnAllctnCrrnt!$A$1<$R26),SUM($L26-$HO26),IF(AND($AK26=\"FWP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM($L26-$HO26),IF(AND($AK26=\"FWP2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM($L26-$HO26),IF(AND($AK26=\"FWP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM($L26-$HO26),IF(AND($AK26=\"FWP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$W26,BslnAllctnCrrnt!$A$1<$X26),SUM($L26-$HO26),IF(AND($AK26=\"SSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$Q26,BslnAllctnCrrnt!$A$1<$R26),SUM($L26-$HO26),IF(AND($AK26=\"SSP1P2\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM($L26-$HO26),0)))))))","v":0},{"$f":"IF(AND($AK26=\"FWP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),0,IF(AND($AK26=\"FWP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$W26,BslnAllctnCrrnt!$A$1<$X26),SUM(BslnAllctnCrrnt!$A$1-$W26),IF(AND($AK26=\"FWP3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$W26,BslnAllctnCrrnt!$A$1<$X26),SUM(BslnAllctnCrrnt!$A$1-$W26),IF(AND($AK26=\"SSP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),0,IF(AND($AK26=\"SSP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$W26,BslnAllctnCrrnt!$A$1<$X26),SUM(BslnAllctnCrrnt!$A$1-$W26),0)))))","v":0},{"$f":"IF(AND($AK26=\"FWP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM($N26-$HQ26),IF(AND($AK26=\"FWP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$W26,BslnAllctnCrrnt!$A$1<$X26),SUM($N26-$HQ26),IF(AND($AK26=\"FWP3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$W26,BslnAllctnCrrnt!$A$1<$X26),SUM($N26-$HQ26),IF(AND($AK26=\"SSP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$T26,BslnAllctnCrrnt!$A$1<$U26),SUM($N26-$HQ26),IF(AND($AK26=\"SSP2P3\",$HF26=TRUE,BslnAllctnCrrnt!$A$1>=$W26,BslnAllctnCrrnt!$A$1<$X26),SUM($N26-$HQ26),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[26,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G27),0,IF($F27<=$G27,SUM($G27-$F27),IF($F27>$G27,SUM((Account!$L$2-Usage!$F27)+Usage!$G27+1))))","v":0},{"$f":"IF($Q27=0,0,IF($R27=0,0,IF(AND($Q27<FctrChngDts!$A$2,$R27>=FctrChngDts!$A$2),SUM($R27-FctrChngDts!$A$2+1),IF(AND($Q27>=FctrChngDts!$A$2,$R27>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q27),IF(AND($Q27>=FctrChngDts!$A$2,$R27<FctrChngDts!$B$2),SUM($R27-$Q27+1),0)))))","v":0},{"$f":"IF($Q27=0,0,IF($R27=0,0,IF(AND($Q27<FctrChngDts!$A$2,$R27>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q27),IF(AND($Q27<FctrChngDts!$A$2,$R27<FctrChngDts!$A$2),SUM($R27-$Q27+1),IF(AND($Q27>FctrChngDts!$A$2,$R27>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R27+1),0)))))","v":0},{"$f":"IF($T27=0,0,IF($U27=0,0,IF(AND($T27<FctrChngDts!$A$2,$U27>=FctrChngDts!$A$2),SUM($U27-FctrChngDts!$A$2+1),IF(AND($T27>=FctrChngDts!$A$2,$U27<FctrChngDts!$B$2),SUM($U27-$T27+1),IF(AND($T27>=FctrChngDts!$A$2,$U27>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T27)<0),0,IF(AND($T27>=FctrChngDts!$A$2,$U27>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T27),0))))))","v":0},{"$f":"IF($T27=0,0,IF($U27=0,0,IF(AND($T27<FctrChngDts!$A$2,$U27>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T27),IF(AND($T27>=FctrChngDts!$B$2,$U27>=FctrChngDts!$B$2),SUM($U27-$T27+1),IF(AND($T27<FctrChngDts!$A$2,$U27<FctrChngDts!$A$2),SUM($U27-$T27+1),IF(AND($T27>=FctrChngDts!$A$2,$U27>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U27+1),0))))))","v":0},{"$f":"IF($W27=0,0,IF($X27=0,0,IF(AND($W27>=FctrChngDts!$A$2,$X27>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W27)<0),0,IF(AND($W27>=FctrChngDts!$A$2,$X27>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W27),IF(AND($W27>=FctrChngDts!$A$2,$X27<FctrChngDts!$B$2),SUM($X27-$W27+1),IF(AND($W27<FctrChngDts!$A$2,$X27>=FctrChngDts!$A$2),SUM($X27-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W27=0,0,IF($X27=0,0,IF(AND($W27<FctrChngDts!$A$2,$X27<FctrChngDts!$A$2),SUM($X27-$W27+1),IF(AND($W27>=FctrChngDts!$A$2,$X27>=FctrChngDts!$B$2,SUM($X27-FctrChngDts!$B$2+1)<=$Y27),SUM($X27-FctrChngDts!$B$2+1),IF(AND($W27>=FctrChngDts!$A$2,$X27>=FctrChngDts!$B$2),SUM($X27-$W27+1),IF(AND($W27<FctrChngDts!$A$2,$X27>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W27),0))))))","v":0},{"$f":"IF(AND($D27>=FctrChngDts!$C$2,$E27<FctrChngDts!$E$2),\"1\",IF(AND($D27>=FctrChngDts!$E$2,$E27<FctrChngDts!$G$2),\"2\",IF(AND($D27>=FctrChngDts!$G$2,$E27<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D27>=FctrChngDts!$D$2,,IF(AND($D27>=FctrChngDts!$C$2,$D27<=FctrChngDts!$D$2),$D27,IF(AND($D27>=FctrChngDts!$C$2,$D27>=FctrChngDts!$D$2,$E27>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D27>FctrChngDts!$D$2,,IF($D27=FctrChngDts!$D$2,$D27,IF(AND($D27>=FctrChngDts!$C$2,$E27<FctrChngDts!$D$2),$E27,IF(AND($D27>=FctrChngDts!$C$2,$E27>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D27>=FctrChngDts!$D$2,$E27>=FctrChngDts!$D$2,$E27>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E27<FctrChngDts!$D$2,$E27<=FctrChngDts!$D$2),$E27,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D27<FctrChngDts!$E$2,$E27<FctrChngDts!$E$2),,IF($D27>FctrChngDts!$F$2,,IF(AND($D27>=FctrChngDts!$E$2,$D27<=FctrChngDts!$F$2),$D27,IF(AND($D27>=FctrChngDts!$E$2,$D27>=FctrChngDts!$F$2,$E27>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D27>FctrChngDts!$F$2,,IF($E27=FctrChngDts!$F$2,$E27,IF(AND($D27<FctrChngDts!$E$2,$E27<=FctrChngDts!$F$2),$E27,IF(AND($D27>=FctrChngDts!$E$2,$E27<FctrChngDts!$F$2),$E27,IF(AND($D27>=FctrChngDts!$E$2,$E27>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D27>=FctrChngDts!$F$2,$E27>=FctrChngDts!$F$2,$E27>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D27<FctrChngDts!$G$2,$E27<FctrChngDts!$G$2),,IF($D27>FctrChngDts!$H$2,,IF(AND($D27>=FctrChngDts!$G$2,$D27<=FctrChngDts!$H$2),$D27,IF(AND($D27>=FctrChngDts!$G$2,$D27>=FctrChngDts!$H$2,$E27>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D27>FctrChngDts!$H$2,,IF($E27=FctrChngDts!$H$2,$E27,IF(AND($D27<FctrChngDts!$G$2,$E27<=FctrChngDts!$H$2),$E27,IF(AND($D27>=FctrChngDts!$G$2,$E27<FctrChngDts!$H$2),$E27,IF(AND($D27>=FctrChngDts!$G$2,$E27>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D27>=FctrChngDts!$H$2,$E27>=FctrChngDts!$H$2,$E27>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A27,Tenant!$A27:$J326,6,FALSE)","v":0},{"$f":"VLOOKUP($A27,Tenant!$A27:$J326,7,FALSE)","v":0},{"$f":"VLOOKUP($A27,Tenant!$A27:$J326,10,FALSE)","v":0},0,{"$f":"IF(AND($AK27=\"FSP2\",$AJ27=FALSE,$HF27=FALSE),SUM($K27*FctrChngDts!$C$9),IF(AND($AK27=\"FSP2\",$AJ27=TRUE,$HF27=FALSE),SUM($K27*FctrChngDts!$C$10),IF(AND($AK27=\"FSP2P3\",$AJ27=FALSE,$HF27=FALSE),SUM(SUM($K27,$M27)*FctrChngDts!$C$9),IF(AND($AK27=\"FSP2P3\",$AJ27=TRUE,$HF27=FALSE),SUM(SUM($K27,$M27)*FctrChngDts!$C$10),IF(AND($AK27=\"FSP3\",$AJ27=FALSE,$HF27=FALSE),SUM($M27*FctrChngDts!$C$9),IF(AND($AK27=\"FSP3\",$AJ27=TRUE,$HF27=FALSE),SUM($M27*FctrChngDts!$C$10),IF(AND($AK27=\"FSP1\",$AJ27=FALSE,$HF27=FALSE),SUM($I27*FctrChngDts!$C$9),IF(AND($AK27=\"FSP1\",$AJ27=TRUE,$HF27=FALSE),SUM($I27*FctrChngDts!$C$10),IF(AND($AK27=\"FSP1P2\",$AJ27=FALSE,$HF27=FALSE),SUM(SUM($I27,$K27)*FctrChngDts!$C$9),IF(AND($AK27=\"FSP1P2\",$AJ27=TRUE,$HF27=FALSE),SUM(SUM($I27,$K27)*FctrChngDts!$C$10),IF(AND($Z27=\"Summer\",$AK27=\"SSP2P3\",$AJ27=FALSE,$HF27=FALSE),SUM(SUM(SUM(SUM($K27,$M27)*FctrChngDts!$C$9),SUM(SUM($L27,$N27)*FctrChngDts!$C$11))*$AF27),IF(AND($Z27=\"Summer\",$AK27=\"SSP2P3\",$AJ27=TRUE,$HF27=FALSE),SUM(SUM(SUM(SUM($K27,$M27)*FctrChngDts!$C$10),SUM(SUM($L27,$N27)*FctrChngDts!$C$12))*$AF27),IF(AND($Z27=\"Winter\",$AK27=\"SSP2P3\",$AJ27=FALSE,$HF27=FALSE),SUM(SUM(SUM(SUM($K27,$M27)*FctrChngDts!$C$9),SUM(SUM($L27,$N27)*FctrChngDts!$C$11))-$AO27),IF(AND($Z27=\"Winter\",$AK27=\"SSP2P3\",$AJ27=TRUE,$HF27=FALSE),SUM(SUM(SUM(SUM($K27,$M27)*FctrChngDts!$C$10),SUM(SUM($L27,$N27)*FctrChngDts!$C$12))-$AO27),IF(AND($Z27=\"Summer\",$AK27=\"SSP1P2\",$AJ27=FALSE,$HF27=FALSE),SUM(SUM(SUM(SUM($I27,$K27)*FctrChngDts!$C$9),SUM(SUM($J27,$L27)*FctrChngDts!$C$11))*$AF27),IF(AND($Z27=\"Summer\",$AK27=\"SSP1P2\",$AJ27=TRUE,$HF27=FALSE),SUM(SUM(SUM(SUM($I27,$K27)*FctrChngDts!$C$10),SUM(SUM($J27,$L27)*FctrChngDts!$C$12))*$AF27),IF(AND($Z27=\"Winter\",$AK27=\"SSP1P2\",$AJ27=FALSE,$HF27=FALSE),SUM(SUM(SUM(SUM($I27,$K27)*FctrChngDts!$C$9),SUM(SUM($J27,$L27)*FctrChngDts!$C$11))-$AO27),IF(AND($Z27=\"Winter\",$AK27=\"SSP1P2\",$AJ27=TRUE,$HF27=FALSE),SUM(SUM(SUM(SUM($I27,$K27)*FctrChngDts!$C$10),SUM(SUM($J27,$L27)*FctrChngDts!$C$12))-$AO27),IF(AND($AK27=\"FSP2\",$AJ27=FALSE,$HF27=TRUE),SUM(SUM($HI27*FctrChngDts!$B$9),SUM($HJ27*FctrChngDts!$C$9)),IF(AND($AK27=\"FSP2\",$AJ27=TRUE,$HF27=TRUE),SUM(SUM($HI27*FctrChngDts!$B$10),SUM($HJ27*FctrChngDts!$C$10)),IF(AND($AK27=\"FSP2P3\",$AJ27=FALSE,$HF27=TRUE),SUM(SUM(SUM($HI27,$HK27)*FctrChngDts!$B$9),SUM(SUM($HJ27,$HL27)*FctrChngDts!$C$9)),IF(AND($AK27=\"FSP2P3\",$AJ27=TRUE,$HF27=TRUE),SUM(SUM(SUM($HI27,$HK27)*FctrChngDts!$B$10),SUM(SUM($HJ27,$HL27)*FctrChngDts!$C$10)),IF(AND($AK27=\"FSP3\",$AJ27=FALSE,$HF27=TRUE),SUM(SUM($HK27*FctrChngDts!$B$9),SUM($HL27*FctrChngDts!$C$9)),IF(AND($AK27=\"FSP3\",$AJ27=TRUE,$HF27=TRUE),SUM(SUM($HK27*FctrChngDts!$B$10),SUM($HL27*FctrChngDts!$C$10)),IF(AND($AK27=\"FSP1\",$AJ27=FALSE,$HF27=TRUE),SUM(SUM($HG27*FctrChngDts!$B$9),SUM($HH27*FctrChngDts!$C$9)),IF(AND($AK27=\"FSP1\",$AJ27=TRUE,$HF27=TRUE),SUM(SUM($HG27*FctrChngDts!$B$10),SUM($HH27*FctrChngDts!$C$10)),IF(AND($AK27=\"FSP1P2\",$AJ27=FALSE,$HF27=TRUE),SUM(SUM(SUM($HG27,$HI27)*FctrChngDts!$B$9),SUM(SUM($HH27,$HJ27)*FctrChngDts!$C$9)),IF(AND($AK27=\"FSP1P2\",$AJ27=TRUE,$HF27=TRUE),SUM(SUM(SUM($HG27,$HI27)*FctrChngDts!$B$10),SUM(SUM($HG27,$HI27)*FctrChngDts!$C$10)),IF(AND($Z27=\"Summer\",$AK27=\"SSP2P3\",$AJ27=FALSE,$HF27=TRUE),SUM(SUM(SUM(SUM($HI27,$HK27)*FctrChngDts!$B$9),SUM(SUM($HJ27,$HL27)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO27,$HQ27)*FctrChngDts!$B$11),SUM(SUM($HP27,$HR27)*FctrChngDts!$C$11))*$AF27),IF(AND($Z27=\"Summer\",$AK27=\"SSP2P3\",$AJ27=TRUE,$HF27=TRUE),SUM(SUM(SUM(SUM($HI27,$HK27)*FctrChngDts!$B$10),SUM(SUM($HJ27,$HL27)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO27,$HQ27)*FctrChngDts!$B$12),SUM(SUM($HP27,$HR27)*FctrChngDts!$C$12))*$AF27),IF(AND($Z27=\"Winter\",$AK27=\"SSP2P3\",$AJ27=FALSE,$HF27=TRUE),SUM(SUM(SUM(SUM($HI27,$HK27)*FctrChngDts!$B$9),SUM(SUM($HJ27,$HL27)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO27,$HQ27)*FctrChngDts!$B$11),SUM(SUM($HP27,$HR27)*FctrChngDts!$C$11))-$AO27),IF(AND($Z27=\"Winter\",$AK27=\"SSP2P3\",$AJ27=TRUE,$HF27=TRUE),SUM(SUM(SUM(SUM($HI27,$HK27)*FctrChngDts!$B$10),SUM(SUM($HO27,$HQ27)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO27,$HQ27)*FctrChngDts!$B$12),SUM(SUM($HP27,$HR27)*FctrChngDts!$C$12))-$AO27),IF(AND($Z27=\"Summer\",$AK27=\"SSP1P2\",$AJ27=FALSE,$HF27=TRUE),SUM(SUM(SUM(SUM($HG27,$HI27)*FctrChngDts!$B$9),SUM(SUM($HH27,$HJ27)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM27,$HO27)*FctrChngDts!$B$11),SUM(SUM($HN27,$HP27)*FctrChngDts!$C$11))*$AF27),IF(AND($Z27=\"Summer\",$AK27=\"SSP1P2\",$AJ27=TRUE,$HF27=TRUE),SUM(SUM(SUM(SUM($HG27,$HI27)*FctrChngDts!$B$10),SUM(SUM($HH27,$HJ27)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM27,$HO27)*FctrChngDts!$B$12),SUM(SUM($HN27,$HP27)*FctrChngDts!$C$12))*$AF27),IF(AND($Z27=\"Winter\",$AK27=\"SSP1P2\",$AJ27=FALSE,$HF27=TRUE),SUM(SUM(SUM(SUM($HG27,$HI27)*FctrChngDts!$B$9),SUM(SUM($HH27,$HJ27)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM27,$HO27)*FctrChngDts!$B$11),SUM(SUM($HN27,$HP27)*FctrChngDts!$C$11))-$AO27),IF(AND($Z27=\"Winter\",$AK27=\"SSP1P2\",$AJ27=TRUE,$HF27=TRUE),SUM(SUM(SUM(SUM($HG27,$HI27)*FctrChngDts!$B$10),SUM(SUM($HH27,$HJ27)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM27,$HO27)*FctrChngDts!$B$12),SUM(SUM($HN27,$HP27)*FctrChngDts!$C$12))-$AO27),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK27=\"FWP1\",$AJ27=FALSE,$HF27=FALSE),SUM($J27*FctrChngDts!$C$11),IF(AND($AK27=\"FWP1\",$AJ27=TRUE,$HF27=FALSE),SUM($J27*FctrChngDts!$C$12),IF(AND($AK27=\"FWP1P2\",$AJ27=FALSE,$HF27=FALSE),SUM(SUM($J27,$L27)*FctrChngDts!$C$11),IF(AND($AK27=\"FWP1P2\",$AJ27=TRUE,$HF27=FALSE),SUM(SUM($J27,$L27)*FctrChngDts!$C$12),IF(AND($AK27=\"FWP2\",$AJ27=FALSE,$HF27=FALSE),SUM($L27*FctrChngDts!$C$11),IF(AND($AK27=\"FWP2\",$AJ27=TRUE,$HF27=FALSE),SUM($L27*FctrChngDts!$C$12),IF(AND($AK27=\"FWP2P3\",$AJ27=FALSE,$HF27=FALSE),SUM(SUM($L27,$N27)*FctrChngDts!$C$11),IF(AND($AK27=\"FWP2P3\",$AJ27=TRUE,$HF27=FALSE),SUM(SUM($L27,$N27)*FctrChngDts!$C$12),IF(AND($AK27=\"FWP3\",$AJ27=FALSE,$HF27=FALSE),SUM($N27*FctrChngDts!$C$11),IF(AND($AK27=\"FWP3\",$AJ27=TRUE,$HF27=FALSE),SUM($N27*FctrChngDts!$C$12),IF(AND($Z27=\"Winter\",$AK27=\"SSP1P2\",$AJ27=FALSE,$HF27=FALSE),SUM(SUM(SUM($I27,$K27)*FctrChngDts!$C$9),SUM(SUM($J27,$L27)*FctrChngDts!$C$11))*$AG27,IF(AND($Z27=\"Winter\",$AK27=\"SSP1P2\",$AJ27=TRUE,$HF27=FALSE),SUM(SUM(SUM($I27,$K27)*FctrChngDts!$B$10),SUM(SUM($J27,$L27)*FctrChngDts!$B$12))*$AG27,IF(AND($Z27=\"Summer\",$AK27=\"SSP1P2\",$AJ27=FALSE,$HF27=FALSE),SUM(SUM(SUM($I27,$K27)*FctrChngDts!$B$9),SUM(SUM($J27,$L27)*FctrChngDts!$B$11))-$AJ27,IF(AND($Z27=\"Summer\",$AK27=\"SSP1P2\",$AJ27=TRUE,$HF27=FALSE),SUM(SUM(SUM($I27,$K27)*FctrChngDts!$C$10),SUM(SUM($J27,$L27)*FctrChngDts!$C$12))-$AJ27,IF(AND($Z27=\"Winter\",$AK27=\"SSP2P3\",$AJ27=FALSE,$HF27=FALSE),SUM(SUM(SUM($K27,$M27)*FctrChngDts!$C$9),SUM(SUM($L27,$N27)*FctrChngDts!$C$11))*$AG27,IF(AND($Z27=\"Winter\",$AK27=\"SSP2P3\",$AJ27=TRUE,$HF27=FALSE),SUM(SUM(SUM($K27,$M27)*FctrChngDts!$C$10),SUM(SUM($L27,$N27)*FctrChngDts!$C$12))*$AG27,IF(AND($Z27=\"Summer\",$AK27=\"SSP2P3\",$AJ27=FALSE,$HF27=FALSE),SUM(SUM(SUM($K27,$M27)*FctrChngDts!$C$9),SUM(SUM($L27,$N27)*FctrChngDts!$C$11))-$AJ27,IF(AND($Z27=\"Summer\",$AK27=\"SSP2P3\",$AJ27=TRUE,$HF27=FALSE),SUM(SUM(SUM($K27,$M27)*FctrChngDts!$C$10),SUM(SUM($L27,$N27)*FctrChngDts!$C$12))-$AJ27,IF(AND($AK27=\"FWP1\",$AJ27=FALSE,$HF27=TRUE),SUM(SUM($HM27*FctrChngDts!$B$11),SUM($HN27*FctrChngDts!$C$11)),IF(AND($AK27=\"FWP1\",$AJ27=TRUE,$HF27=TRUE),SUM(SUM($HM27*FctrChngDts!$B$12),SUM($HN27*FctrChngDts!$C$12)),IF(AND($AK27=\"FWP1P2\",$AJ27=FALSE,$HF27=TRUE),SUM(SUM(SUM($HM27,$HO27)*FctrChngDts!$B$11),SUM(SUM($HN27,$HP27)*FctrChngDts!$C$11)),IF(AND($AK27=\"FWP1P2\",$AJ27=TRUE,$HF27=TRUE),SUM(SUM(SUM($HM27,$KP27)*FctrChngDts!$C$12),SUM(SUM($HN27,$HP27)*FctrChngDts!$C$12)),IF(AND($AK27=\"FWP2\",$AJ27=FALSE,$HF27=TRUE),SUM(SUM($HO27*FctrChngDts!$B$11),SUM($HO27*FctrChngDts!$C$11)),IF(AND($AK27=\"FWP2\",$AJ27=TRUE,$HF27=TRUE),SUM(SUM($HO27*FctrChngDts!$B$12),SUM($HO27*FctrChngDts!$C$12)),IF(AND($AK27=\"FWP2P3\",$AJ27=FALSE,$HF27=TRUE),SUM(SUM(SUM($HO27,$HQ27)*FctrChngDts!$C$11),SUM(SUM($HP27,$HR27)*FctrChngDts!$C$11)),IF(AND($AK27=\"FWP2P3\",$AJ27=TRUE,$HF27=TRUE),SUM(SUM(SUM($HO27,$HQ27)*FctrChngDts!$C$12),SUM(SUM($HP27,$HR27)*FctrChngDts!$C$12)),IF(AND($AK27=\"FWP3\",$AJ27=FALSE,$HF27=TRUE),SUM(SUM($HQ27*FctrChngDts!$B$11),SUM($HR27*FctrChngDts!$C$11)),IF(AND($AK27=\"FWP3\",$AJ27=TRUE,$HF27=TRUE),SUM(SUM($HQ27*FctrChngDts!$B$12),SUM($HR27*FctrChngDts!$C$12)),IF(AND($Z27=\"Winter\",$AK27=\"SSP1P2\",$AJ27=FALSE,$HF27=TRUE),SUM(SUM(SUM(SUM($HG27,$HI27)*FctrChngDts!$B$9),SUM(SUM($HH27,$HJ27)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM27,$HO27)*FctrChngDts!$B$11),SUM(SUM($HN27,$HP27)*FctrChngDts!$C$11))*$AG27),IF(AND($Z27=\"Winter\",$AK27=\"SSP1P2\",$AJ27=TRUE,$HF27=TRUE),SUM(SUM(SUM(SUM($HG27,$HI27)*FctrChngDts!$B$10), SUM(SUM($HH27,$HJ27)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM27,$HO27)*FctrChngDts!$B$12),SUM(SUM($HN27,$HP27)*FctrChngDts!$C$12))*$AG27),IF(AND($Z27=\"Summer\",$AK27=\"SSP1P2\",$AJ27=FALSE,$HF27=TRUE),SUM(SUM(SUM(SUM($HG27,$HI27)*FctrChngDts!$B$9),SUM(SUM($HH27,$HJ27)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM27,$HO27)*FctrChngDts!$B$11),SUM(SUM($HN27,$HP27)*FctrChngDts!$C$11))-$AJ27),IF(AND($Z27=\"Summer\",$AK27=\"SSP1P2\",$AJ27=TRUE,$HF27=TRUE),SUM(SUM(SUM(SUM($HG27,$HI27)*FctrChngDts!$B$10),SUM(SUM($HH27,$HJ27)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM27,$HO27)*FctrChngDts!$B$12),SUM(SUM($HN27,$HP27)*FctrChngDts!$C$12))-$AJ27),IF(AND($Z27=\"Winter\",$AK27=\"SSP2P3\",$AJ27=FALSE,$HF27=TRUE),SUM(SUM(SUM(SUM($HI27,$HK27)*FctrChngDts!$B$9),SUM(SUM($HJ27,$HL27)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO27,$HQ27)*FctrChngDts!$B$11),SUM(SUM($HP27,$HR27)*FctrChngDts!$C$11))*$AG27),IF(AND($Z27=\"Winter\",$AK27=\"SSP2P3\",$AJ27=TRUE,$HF27=TRUE),SUM(SUM(SUM(SUM($HI27,$HK27)*FctrChngDts!$B$10), SUM(SUM($HJ27,$HL27)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO27,$HQ27)*FctrChngDts!$B$12),SUM(SUM($HP27,$HR27)*FctrChngDts!$C$12))*$AG27),IF(AND($Z27=\"Summer\",$AK27=\"SSP2P3\",$AJ27=FALSE,$HF27=TRUE),SUM(SUM(SUM(SUM($HI27,$HK27)*FctrChngDts!$B$9),SUM(SUM($HJ27,$HL27)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO27,$HQ27)*FctrChngDts!$B$11),SUM(SUM($HP27,$HR27)*FctrChngDts!$C$11))-$AJ27),IF(AND($Z27=\"Summer\",$AK27=\"SSP2P3\",$AJ27=TRUE,$HF27=TRUE),SUM(SUM(SUM(SUM($HI27,$HK27)*FctrChngDts!$B$10), SUM(SUM($HJ27,$HL27)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO27,$HQ27)*FctrChngDts!$B$12),SUM(SUM($HP27,$HR27)*FctrChngDts!$C$12))-$AJ27),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK27=\"FSP1\",$AH27=TRUE,SUM(SUM(SUM($AI27*FctrChngDts!$B$13)*I27),$AR27)>$AD27),$AD27,IF(AND($AK27=\"FSP1\",$AH27=TRUE,SUM(SUM(SUM($AI27*FctrChngDts!$B$13)*$I27),$AR27)<=$AD27),SUM(SUM(SUM($AI27*FctrChngDts!$B$13)*$I27),$AR27),IF(AND($Z27=\"Summer\",$AK27=\"SSP1\",$AH27=TRUE,SUM(SUM(SUM(SUM($I27,$J27)*SUM($AI27*FctrChngDts!$B$13))*$AF27),$AR27)>$AD27),$AD27,IF(AND($Z27=\"Summer\",$AK27=\"SSP1\",$AH27=TRUE,SUM(SUM(SUM(SUM($I27,$J27)*SUM($AI27*FctrChngDts!$B$13))*$AF27),$AR27)<=$AD27),SUM(SUM(SUM(SUM($I27,$J27)*SUM($AI27*FctrChngDts!$B$13))*$AF27),$AR27),IF(AND($Z27=\"Winter\",$AK27=\"SSP1\",$AH27=TRUE,SUM(SUM(SUM(SUM($I27,$J27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AU27:$AW27)),$AR27)>$AD27),$AD27,IF(AND($Z27=\"Winter\",$AK27=\"SSP1\",$AH27=TRUE,SUM(SUM(SUM(SUM($I27,$J27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AU27:$AW27)),$AR27)<=$AD27),SUM(SUM(SUM(SUM($I27,$J27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AU27:$AW27)),$AR27),IF(AND($AK27=\"FSP1P2\",$AH27=TRUE,SUM(SUM(SUM(SUM($I27,$K27)*SUM($AI27*FctrChngDts!$B$13))*$AF27),$AR27)>$AD27),$AD27,IF(AND($AK27=\"FSP1P2\",$AH27=TRUE,SUM(SUM(SUM(SUM($I27,$K27)*SUM($AI27*FctrChngDts!$B$13))*$AF27),$AR27)<=$AD27),SUM(SUM(SUM(SUM($I27,$K27)*SUM($AI27*FctrChngDts!$B$13))*$AF27),$AR27),IF(AND($Z27=\"Summer\",$AK27=\"SSP1P2\",$AH27=TRUE,SUM(SUM(SUM(SUM($I27,$K27,$J27,$L27)*SUM($AI27*FctrChngDts!$B$13))*$AF27),$AR27)>$AD27),$AD27,IF(AND($Z27=\"Summer\",$AK27=\"SSP1P2\",$AH27=TRUE,SUM(SUM(SUM(SUM($I27,$K27,$J27,$L27)*SUM($AI27*FctrChngDts!$B$13))*$AF27),$AR27)<=$AD27),SUM(SUM(SUM(SUM($I27,$K27,$J27,$L27)*SUM($AI27*FctrChngDts!$B$13))*$AF27),$AR27),IF(AND($Z27=\"Winter\",$AK27=\"SSP1P2\",$AH27=TRUE,SUM(SUM(SUM(SUM($I27,$K27,$J27,$L27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AU27:$AW27)),$AR27)>$AD27),$AD27,IF(AND($Z27=\"Winter\",$AK27=\"SSP1P2\",$AH27=TRUE,SUM(SUM(SUM(SUM($I27,$K27,$J27,$L27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AU27:$AW27)),$AR27)<=$AD27),MIN($AD27,SUM($AL27,SUM(SUM(SUM(SUM($I27,$K27,$J27,$L27)*SUM($AI27*FctrChngDts!$B$13))*$AF27)))),IF(AND($AK27=\"FSP2\",$AH27=TRUE,SUM(SUM(SUM($AI27*FctrChngDts!$B$13)*$K27),$AR27)>$AD27),$AD27,IF(AND($AK27=\"FSP2\",$AH27=TRUE,SUM(SUM(SUM($AI27*FctrChngDts!$B$13)*$K27),$AR27)<=$AD27),SUM(SUM(SUM($AI27*FctrChngDts!$B$13)*$K27),$AR27),IF(AND($Z27=\"Summer\",$AK27=\"SSP2\",$AH27=TRUE,SUM(SUM(SUM(SUM($K27,$L27)*SUM($AI27*FctrChngDts!$B$13))*$AF27),$AR27)>$AD27),$AD27,IF(AND($Z27=\"Summer\",$AK27=\"SSP2\",$AH27=TRUE,SUM(SUM(SUM(SUM($K27,$L27)*SUM($AI27*FctrChngDts!$B$13))*$AF27),$AR27)<=$AD27),SUM(SUM(SUM(SUM($K27,$L27)*SUM($AI27*FctrChngDts!$B$13))*$AF27),$AR27),IF(AND($Z27=\"Winter\",$AK27=\"SSP2\",$AH27=TRUE,SUM(SUM(SUM(SUM($K27,$L27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AU27:$AW27)),$AR27)>$AD27),$AD27,IF(AND($Z27=\"Winter\",$AK27=\"SSP2\",$AH27=TRUE,SUM(SUM(SUM(SUM($K27,$L27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AU27:$AW27)),$AR27)<=$AD27),SUM(SUM(SUM(SUM($K27,$L27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AU27:$AW27)),$AR27),IF(AND($AK27=\"FSP2P3\",$AH27=TRUE,SUM(SUM(SUM(SUM($K27,$M27)*SUM($AI27*FctrChngDts!$B$13))*$AF27),$AR27)>$AD27),$AD27,IF(AND($AK27=\"FSP2P3\",$AH27=TRUE,SUM(SUM(SUM(SUM($K27,$M27)*SUM($AI27*FctrChngDts!$B$13))*$AF27),$AR27)<=$AD27),SUM(SUM(SUM(SUM($K27,$M27)*SUM($AI27*FctrChngDts!$B$13))*$AF27),$AR27),IF(AND($Z27=\"Summer\",$AK27=\"SSP2P3\",$AH27=TRUE,SUM(SUM(SUM(SUM($K27,$L27,$M27,$N27)*SUM($AI27*FctrChngDts!$B$13))*$AF27),$AR27)>$AD27),$AD27,IF(AND($Z27=\"Summer\",$AK27=\"SSP2P3\",$AH27=TRUE,SUM(SUM(SUM(SUM($K27,$L27,$M27,$N27)*SUM($AI27*FctrChngDts!$B$13))*$AF27),$AR27)<=$AD27),SUM(SUM(SUM(SUM($K27,$L27,$M27,$N27)*SUM($AI27*FctrChngDts!$B$13))*$AF27),$AR27),IF(AND($Z27=\"Winter\",$AK27=\"SSP2P3\",$AH27=TRUE,SUM(SUM(SUM(SUM($K27,$L27,$M27,$N27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AU27:$AW27)),$AR27)>$AD27),$AD27,IF(AND($Z27=\"Winter\",$AK27=\"SSP2P3\",$AH27=TRUE,SUM(SUM(SUM(SUM($K27,$L27,$M27,$N27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AU27:$AW27)),$AR27)<=$AD27),SUM(SUM(SUM(SUM($K27,$L27,$M27,$N27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AU27:$AW27)),$AR27),IF(AND($AK27=\"FSP3\",$AH27=TRUE,SUM(SUM(SUM($AI27*FctrChngDts!$B$13)*$M27),$AR27)>$AD27),$AD27,IF(AND($AK27=\"FSP3\",$AH27=TRUE,SUM(SUM(SUM($AI27*FctrChngDts!$B$13)*$M27),$AR27)<=$AD27),SUM(SUM(SUM($AI27*FctrChngDts!$B$13)*$M27),$AR27),IF(AND($Z27=\"Summer\",$AK27=\"SSP3\",$AH27=TRUE,SUM(SUM(SUM(SUM($M27,$N27)*SUM($AI27*FctrChngDts!$B$13))*$AF27),$AR27)>$AD27),$AD27,IF(AND($Z27=\"Summer\",$AK27=\"SSP3\",$AH27=TRUE,SUM(SUM(SUM(SUM($M27,$N27)*SUM($AI27*FctrChngDts!$B$13))*$AF27),$AR27)<=$AD27),SUM(SUM(SUM(SUM($M27,$N27)*SUM($AI27*FctrChngDts!$B$13))*$AF27),$AR27),IF(AND($Z27=\"Winter\",$AK27=\"SSP3\",$AH27=TRUE,SUM(SUM(SUM(SUM($M27,$N27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AU27:$AW27)),$AR27)>$AD27),$AD27,IF(AND($Z27=\"Winter\",$AK27=\"SSP3\",$AH27=TRUE,SUM(SUM(SUM(SUM($M27,$N27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AU27:$AW27)),$AR27)<=$AD27),SUM(SUM(SUM(SUM($M27,$N27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AU27:$AW27)),$AR27),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK27=\"FWP1\",$AH27=TRUE,SUM(SUM(SUM($AI27*FctrChngDts!$B$13)*$J27),$AU27)>$AE27),$AE27,IF(AND($AK27=\"FWP1\",$AH27=TRUE,SUM(SUM(SUM($AI27*FctrChngDts!$B$13)*$J27),$AU27)<=$AE27),SUM(SUM(SUM($AI27*FctrChngDts!$B$13)*$J27),$AU27),IF(AND($Z27=\"Winter\",$AK27=\"SSP1\",$AH27=TRUE,SUM(SUM(SUM(SUM($I27,$J27)*SUM($AI27*FctrChngDts!$B$13))*$AG27),$AU27)>$AE27),$AE27,IF(AND($Z27=\"Winter\",$AK27=\"SSP1\",$AH27=TRUE,SUM(SUM(SUM(SUM($I27,$J27)*SUM($AI27*FctrChngDts!$B$13))*$AG27),$AU27)<=$AE27),SUM(SUM(SUM(SUM($I27,$J27)*SUM($AI27*FctrChngDts!$B$13))*$AG27),$AU27),IF(AND($Z27=\"Summer\",$AK27=\"SSP1\",$AH27=TRUE,SUM(SUM(SUM(SUM($I27,$J27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AR27:$AT27)),$AU27)>$AE27),$AE27,IF(AND($Z27=\"Summer\",$AK27=\"SSP1\",$AH27=TRUE,SUM(SUM(SUM(SUM($I27,$J27)*SUM($AI27*FctrChngDts!$B$13))- SUM($AR27:$AT27)),$AU27)<=$AE27),SUM(SUM(SUM(SUM($I27,$J27)*SUM($AI27*FctrChngDts!$B$13))- SUM($AR27:$AT27)),$AU27),IF(AND($AK27=\"FWP1P2\",$AH27=TRUE,SUM(SUM(SUM(SUM($J27,$L27)*SUM($AI27*FctrChngDts!$B$13))*$AG27),$AU27)>$AE27),$AE27,IF(AND($AK27=\"FWP1P2\",$AH27=TRUE,SUM(SUM(SUM(SUM($J27,$L27)*SUM($AI27*FctrChngDts!$B$13))*$AG27),$AU27)<=$AE27),SUM(SUM(SUM(SUM($J27,$L27)*SUM($AI27*FctrChngDts!$B$13))*$AG27),$AU27),IF(AND($Z27=\"Winter\",$AK27=\"SSP1P2\",$AH27=TRUE,SUM(SUM(SUM(SUM($I27,$K27,$J27,$L27)*SUM($AI27*FctrChngDts!$B$13))*$AG27),$AU27)>$AE27),$AE27,IF(AND($Z27=\"Winter\",$AK27=\"SSP1P2\",$AH27=TRUE,SUM(SUM(SUM(SUM($I27,$K27,$J27,$L27)*SUM($AI27*FctrChngDts!$B$13))*$AG27),$AU27)<=$AE27),SUM(SUM(SUM(SUM($I27,$K27,$J27,$L27)*SUM($AI27*FctrChngDts!$B$13))*$AG27),$AU27),IF(AND($Z27=\"Summer\",$AK27=\"SSP1P2\",$AH27=TRUE,SUM(SUM(SUM(SUM($I27,$K27,$J27,$L27)*SUM($AI27*FctrChngDts!$B$13))- SUM($AR27:$AT27)),$AU27)>$AE27),$AE27,IF(AND($Z27=\"Summer\",$AK27=\"SSP1P2\",$AH27=TRUE,SUM(SUM(SUM(SUM($I27,$K27,$J27,$L27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AR27:$AT27)),$AU27)<=$AE27),SUM(SUM(SUM(SUM($I27,$K27,$J27,$L27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AR27:$AT27)),$AU27),IF(AND($AK27=\"FWP2\",$AH27=TRUE,SUM(SUM(SUM($AI27*FctrChngDts!$B$13)*$L27),$AU27)>$AE27),$AE27,IF(AND($AK27=\"FWP2\",$AH27=TRUE,SUM(SUM(SUM($AI27*FctrChngDts!$B$13)*$L27),$AU27)<=$AE27),SUM(SUM(SUM($AI27*FctrChngDts!$B$13)*$L27),$AU27),IF(AND($Z27=\"Winter\",$AK27=\"SSP2\",$AH27=TRUE,SUM(SUM(SUM(SUM($K27,$L27)*SUM($AI27*FctrChngDts!$B$13))*$AG27),$AU27)>$AE27),$AE27,IF(AND($Z27=\"Winter\",$AK27=\"SSP2\",$AH27=TRUE,SUM(SUM(SUM(SUM($K27,$L27)*SUM($AI27*FctrChngDts!$B$13))*$AG27),$AU27)<=$AE27),SUM(SUM(SUM(SUM($K27,$L27)*SUM($AI27*FctrChngDts!$B$13))*$AG27),$AU27),IF(AND($Z27=\"Summer\",$AK27=\"SSP2\",$AH27=TRUE,SUM(SUM(SUM(SUM($K27,$L27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AR27:$AT27)),$AU27)>$AE27),$AE27,IF(AND($Z27=\"Summer\",$AK27=\"SSP2\",$AH27=TRUE,SUM(SUM(SUM(SUM($K27,$L27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AR27:$AT27)),$AU27)<=$AE27),SUM(SUM(SUM(SUM($K27,$L27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AR27:$AT27)),$AU27),IF(AND($AK27=\"FWP2P3\",$AH27=TRUE,SUM(SUM(SUM(SUM($L27,$N27)*SUM($AI27*FctrChngDts!$B$13))*$AG27),$AU27)>$AE27),$AE27,IF(AND($AK27=\"FWP2P3\",$AH27=TRUE,SUM(SUM(SUM(SUM($L27,$N27)*SUM($AI27*FctrChngDts!$B$13))*$AG27),$AU27)<=$AE27),SUM(SUM(SUM(SUM($L27,$N27)*SUM($AI27*FctrChngDts!$B$13))*$AG27),$AU27),IF(AND($Z27=\"Winter\",$AK27=\"SSP2P3\",$AH27=TRUE,SUM(SUM(SUM(SUM($K27,$L27,$M27,$N27)*SUM($AI27*FctrChngDts!$B$13))*$AG27),$AU27)>$AE27),$AE27,IF(AND($Z27=\"Winter\",$AK27=\"SSP2P3\",$AH27=TRUE,SUM(SUM(SUM(SUM($K27,$L27,$M27,$N27)*SUM($AI27*FctrChngDts!$B$13))*$AG27),$AU27)<=$AE27),SUM(SUM(SUM(SUM($K27,$L27,$M27,$N27)*SUM($AI27*FctrChngDts!$B$13))*$AG27),$AU27),IF(AND($Z27=\"Summer\",$AK27=\"SSP2P3\",$AH27=TRUE,SUM(SUM(SUM(SUM($K27,$L27,$M27,$N27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AR27:$AT27)),$AU27)>$AE27),$AE27,IF(AND($Z27=\"Summer\",$AK27=\"SSP2P3\",$AH27=TRUE,SUM(SUM(SUM(SUM($K27,$L27,$M27,$N27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AR27:$AT27)),$AU27)<=$AE27),SUM(SUM(SUM(SUM($K27,$L27,$M27,$N27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AR27:$AT27)),$AU27),IF(AND($AK27=\"FWP3\",$AH27=TRUE,SUM(SUM(SUM($AI27*FctrChngDts!$B$13)*$N27),$AU27)>$AE27),$AE27,IF(AND($AK27=\"FWP3\",$AH27=TRUE,SUM(SUM(SUM($AI27*FctrChngDts!$B$13)*$N27),$AU27)<=$AE27),SUM(SUM(SUM($AI27*FctrChngDts!$B$13)*$N27),$AU27),IF(AND($Z27=\"Winter\",$AK27=\"SSP3\",$AH27=TRUE,SUM(SUM(SUM(SUM($M27,$N27)*SUM($AI27*FctrChngDts!$B$13))*$AG27),$AU27)>$AE27),$AE27,IF(AND($Z27=\"Winter\",$AK27=\"SSP3\",$AH27=TRUE,SUM(SUM(SUM(SUM($M27,$N27)*SUM($AI27*FctrChngDts!$B$13))*$AG27),$AU27)<=$AE27),SUM(SUM(SUM(SUM($M27,$N27)*SUM($AI27*FctrChngDts!$B$13))*$AG27),$AU27),IF(AND($Z27=\"Summer\",$AK27=\"SSP3\",$AH27=TRUE,SUM(SUM(SUM(SUM($M27,$N27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AR27:$AT27)),$AU27)>$AE27),$AE27,IF(AND($Z27=\"Summer\",$AK27=\"SSP3\",$AH27=TRUE,SUM(SUM(SUM(SUM($M27,$N27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AR27:$AT27)),$AU27)<=$AE27),SUM(SUM(SUM(SUM($M27,$N27)*SUM($AI27*FctrChngDts!$B$13))-SUM($AR27:$AT27)),$AU27),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I27>0,$AH27=FALSE),SUM($AR27*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I27>0,$AH27=TRUE),SUM($AX27*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I27>0,$AH27=FALSE),SUM($AS27*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I27>0,$AH27=TRUE),SUM($AY27*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I27>0,$AH27=FALSE),SUM($AT27*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I27>0,$AH27=TRUE),SUM($AZ27*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J27>0,$AH27=FALSE),SUM($AU27*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J27>0,$AH27=TRUE),SUM($BA27*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J27>0,$AH27=FALSE),SUM($AV27*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J27>0,$AH27=TRUE),SUM($BB27*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J27>0,$AH27=FALSE),SUM($AW27*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J27>0,$AH27=TRUE),SUM($BC27*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K27>0,$AH27=FALSE),SUM($AR27*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K27>0,$AH27=TRUE),SUM($AX27*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K27>0,$AH27=FALSE),SUM($AS27*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K27>0,$AH27=TRUE),SUM($AY27*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K27>0,$AH27=FALSE),SUM($AT27*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K27>0,$AH27=TRUE),SUM($AZ27*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L27>0,$AH27=FALSE),SUM($AU27*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L27>0,$AH27=TRUE),SUM($BA27*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L27>0,$AH27=FALSE),SUM($AV27*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L27>0,$AH27=TRUE),SUM($BB27*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L27>0,$AH27=FALSE),SUM($AW27*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L27>0,$AH27=TRUE),SUM($BC27*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M27>0,$AH27=FALSE),SUM($AR27*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M27>0,$AH27=TRUE),SUM($AX27*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M27>0,$AH27=FALSE),SUM($AS27*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M27>0,$AH27=TRUE),SUM($AY27*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M27>0,$AH27=FALSE),SUM($AT27*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M27>0,$AH27=TRUE),SUM($AZ27*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N27>0,$AH27=FALSE),SUM($AU27*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N27>0,$AH27=TRUE),SUM($BA27*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N27>0,$AH27=FALSE),SUM($AV27*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N27>0,$AH27=TRUE),SUM($BB27*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N27>0,$AH27=FALSE),SUM($AW27*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N27>0,$AH27=TRUE),SUM($BC27*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I27=0,0,IF(AND($I27>0,$K27>0,$AH27=FALSE),SUM($AR27/$P27*$I27),IF(AND($I27>0,$K27=0,$AH27=FALSE),$AR27,IF(AND($I27>0,$K27>0,$AH27=TRUE),ROUND(MIN($HU27,SUM(SUM($I27,$K27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA27,SUM(SUM($I27,$K27)*(FctrChngDts!$B$13)*$AI27)*$IA27)),0),IF(AND($I27>0,$K27=0,$AH27=TRUE),$AX27))))),0)","v":0},{"$f":"ROUND(IF($I27=0,0,IF(AND($I27>0,$K27>0,$AH27=FALSE),SUM($AS27/$P27*$I27),IF(AND($I27>0,$K27=0,$AH27=FALSE),$AS27,IF(AND($I27>0,$K27>0,$AH27=TRUE),ROUND(MIN(SUM($HU27-$BW27),SUM(SUM($I27,$K27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA27)*3),0),IF(AND($I27>0,$K27=0,$AH27=TRUE),$AY27))))),0)","v":0},0,{"$f":"IF($J27=0,0,IF(AND($J27>0,$L27=0,$N27=0,$AH27=FALSE,$AJ27=FALSE),ROUND(MIN($HX27,SUM($AU27,$BA27)),0),IF(AND($J27>0,$L27=0,$N27=0,$AH27=TRUE,$AJ27=FALSE),ROUND(MIN($HX27,SUM($AU27,SUM($J27*$AI27*FctrChngDts!$B$13))),0),IF(AND($J27>0,$L27>0,$N27=0,$AH27=FALSE,$AJ27=FALSE),ROUND(MIN($HX27,SUM(SUM($J27,$L27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA27,SUM(SUM($J27,$L27)*(FctrChngDts!$B$13)*$AI27)*$IA27)),0),IF(AND($J27>0,$L27>0,$N27=0,$AH27=TRUE,$AJ27=FALSE),ROUND(MIN($HX27,SUM(SUM(SUM(SUM($J27,$L27)*FctrChngDts!$C$11*$IA27),SUM(SUM($J27,$L27)*SUM(FctrChngDts!$B$13*$AI27)*$IA27)))),0),IF(AND($J27>0,$L27=0,$N27=0,$AH27=FALSE,$AJ27=TRUE),ROUND(MIN($HX27,SUM($AU27,$BA27)),0),IF(AND($J27>0,$L27=0,$N27=0,$AH27=TRUE,$AJ27=TRUE),ROUND(MIN($HX27,SUM($AU27,SUM($J27*$AI27*FctrChngDts!$B$13))),0),IF(AND($J27>0,$L27>0,$N27=0,$AH27=FALSE,$AJ27=TRUE),ROUND(MIN($HX27,SUM(SUM($J27,$L27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA27,SUM(SUM($J27,$L27)*(FctrChngDts!$B$13)*$AI27)*$IA27)),0),IF(AND($J27>0,$L27>0,$N27=0,$AH27=TRUE,$AJ27=TRUE),ROUND(MIN($HX27,SUM(SUM(SUM(SUM($J27,$L27)*FctrChngDts!$C$12*$IA27),SUM(SUM($J27,$L27)*SUM(FctrChngDts!$B$13*$AI27)*$IA27)))),0))))))))))","v":0},{"$f":"IF($J27=0,0,IF(AND($J27>0,$L27=0,$N27=0,$AH27=FALSE,$AJ27=FALSE),ROUND(MIN(SUM($HX27-$BZ27),SUM($AU27*3)),0),IF(AND($J27>0,$L27=0,$N27=0,$AH27=TRUE,$AJ27=FALSE),ROUND(MIN(SUM($HX27-$BZ27),SUM(SUM($J27,$L27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA27)*3),0),IF(AND($J27>0,$L27>0,$N27=0,$AH27=FALSE,$AJ27=FALSE),ROUND(MIN(SUM($HX27-$BZ27),SUM(SUM($J27,$L27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA27)*3),0),IF(AND($J27>0,$L27>0,$N27=0,$AH27=TRUE,$AJ27=FALSE),ROUND(MIN(SUM($HX27-$BZ27),SUM(SUM($J27,$L27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA27)*3),0),IF(AND($J27>0,$L27=0,$N27=0,$AH27=FALSE,$AJ27=TRUE),ROUND(MIN(SUM($HX27-$BZ27),SUM($AU27*3)),0),IF(AND($J27>0,$L27=0,$N27=0,$AH27=TRUE,$AJ27=TRUE),ROUND(MIN(SUM($HX27-$BZ27),SUM(SUM($J27,$L27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA27)*3),0),IF(AND($J27>0,$L27>0,$N27=0,$AH27=FALSE,$AJ27=TRUE),ROUND(MIN(SUM($HX27-$BZ27),SUM(SUM($J27,$L27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA27)*3),0),IF(AND($J27>0,$L27>0,$N27=0,$AH27=TRUE,$AJ27=TRUE),ROUND(MIN(SUM($HX27-$BZ27),SUM(SUM($J27,$L27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA27)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K27=0,0,IF(AND($I27>0,$K27>0,$M27=0,$AH27=FALSE),SUM($AR27-$BW27),IF(AND($I27=0,$K27>0,$M27>0,$AH27=FALSE),SUM($AR27/$P27*$K27),IF(AND($I27=0,$K27>0,$M27=0,$AH27=FALSE),$AR27,IF($K27=0,0,IF(AND($I27>0,$K27>0,$M27=0,$AH27=TRUE),ROUND(MIN($HV27,SUM(SUM($I27,$K27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB27,SUM(SUM($I27,$K27)*(FctrChngDts!$B$13)*$AI27)*$IB27)),0),IF(AND($I27=0,$K27>0,$M27>0,$AH27=TRUE),ROUND(MIN($HV27,SUM(SUM($I27,$K27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB27,SUM(SUM($I27,$K27)*(FctrChngDts!$B$13)*$AI27)*$IB27)),0),IF(AND($I27=0,$K27>0,$M27=0,$AH27=TRUE),$AX27)))))))),0)","v":0},{"$f":"ROUND(IF($K27=0,0,IF(AND($I27>0,$K27>0,$M27=0,$AH27=FALSE),SUM($AS27-$BX27),IF(AND($I27=0,$K27>0,$M27>0,$AH27=FALSE),SUM($AS27/$P27*$K27),IF(AND($I27=0,$K27>0,$M27=0,$AH27=FALSE),$AS27,IF($K27=0,0,IF(AND($I27>0,$K27>0,$M27=0,$AH27=TRUE),ROUND(MIN(SUM($HV27-$BW27),SUM(SUM($I27,$K27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB27)*3),0),IF(AND($I27=0,$K27>0,$M27>0,$AH27=TRUE),ROUND(MIN(SUM($HV27-$BW27),SUM(SUM($I27,$K27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB27)*3),0),IF(AND($I27=0,$K27>0,$M27=0,$AH27=TRUE),$AY27)))))))),0)","v":0},0,{"$f":"IF($L27=0,0,IF(AND($J27>0,$L27>0,$N27=0,$AH27=FALSE,$AJ27=FALSE),ROUND(MIN($HY27,SUM(SUM($J27,$L27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB27,SUM(SUM($J27,$L27)*(FctrChngDts!$B$13)*$AI27)*$IB27)),0),IF(AND($J27>0,$L27>0,$N27=0,$AH27=TRUE,$AJ27=FALSE),ROUND(MIN($HY27,SUM(SUM(SUM(SUM($J27,$L27)*FctrChngDts!$C$11*$IB27),SUM(SUM($J27,$L27)*SUM(FctrChngDts!$B$13*$AI27)*$IB27)))),0),IF(AND($J27=0,$L27>0,$N27=0,$AH27=FALSE,$AJ27=FALSE),ROUND(MIN($HY27,SUM($L27*FctrChngDts!$C$11)),0),IF(AND($J27=0,$L27>0,$N27=0,$AH27=TRUE,$AJ27=FALSE),ROUND(MIN($HY27,SUM(SUM(SUM(SUM($J27,$L27)*FctrChngDts!$C$11*$IB27),SUM(SUM($J27,$L27)*SUM(FctrChngDts!$B$13*$AI27)*$IB27)))),0),IF(AND($J27>0,$L27>0,$N27=0,$AH27=FALSE,$AJ27=TRUE),ROUND(MIN($HY27,SUM(SUM($J27,$L27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB27,SUM(SUM($J27,$L27)*(FctrChngDts!$B$13)*$AI27)*$IB27)),0),IF(AND($J27>0,$L27>0,$N27=0,$AH27=TRUE,$AJ27=TRUE),ROUND(MIN($HY27,SUM(SUM(SUM(SUM($J27,$L27)*FctrChngDts!$C$12*$IB27),SUM(SUM($J27,$L27)*SUM(FctrChngDts!$B$13*$AI27)*$IB27)))),0),IF(AND($J27=0,$L27>0,$N27=0,$AH27=FALSE,$AJ27=TRUE),ROUND(MIN($HY27,SUM($L27*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J27=0,$L27>0,$N27=0,$AH27=TRUE,$AJ27=TRUE),ROUND(MIN($HY27,SUM(SUM(SUM(SUM($J27,$L27)*FctrChngDts!$C$12*$IB27),SUM(SUM($J27,$L27)*SUM(FctrChngDts!$B$13*$AI27)*$IB27)))),0))))))))))","v":0},{"$f":"IF($L27=0,0,IF(AND($J27>0,$L27>0,$N27=0,$AH27=FALSE,$AJ27=FALSE),ROUND(MIN(SUM($HY27-$CF27),SUM(SUM($J27,$L27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB27)*3),0),IF(AND($J27>0,$L27>0,$N27=0,$AH27=TRUE,$AJ27=FALSE),ROUND(MIN(SUM($HY27-$CF27),SUM(SUM($J27,$L27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB27)*3),0),IF(AND($J27=0,$L27>0,$N27=0,$AH27=FALSE,$AJ27=FALSE),ROUND(MIN(SUM($HY27-$CF27),SUM($AU27*3)),0),IF(AND($J27=0,$L27>0,$N27=0,$AH27=TRUE,$AJ27=FALSE),ROUND(MIN(SUM($HY27-$CF27),SUM(SUM($J27,$L27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB27)*3),0),IF(AND($J27>0,$L27>0,$N27=0,$AH27=FALSE,$AJ27=TRUE),ROUND(MIN(SUM($HY27-$CF27),SUM(SUM($J27,$L27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB27)*3),0),IF(AND($J27>0,$L27>0,$N27=0,$AH27=TRUE,$AJ27=TRUE),ROUND(MIN(SUM($HY27-$CF27),SUM(SUM($J27,$L27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB27)*3),0),IF(AND($J27=0,$L27>0,$N27=0,$AH27=FALSE,$AJ27=TRUE),ROUND(MIN(SUM($HY27-$CF27),SUM($AU27*3)),0),IF(AND($J27=0,$L27>0,$N27=0,$AH27=TRUE,$AJ27=TRUE),ROUND(MIN(SUM($HY27-$CF27),SUM(SUM($J27,$L27)*IF($AJ27=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB27)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S27>0,Account!$AG$2=TRUE,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH27=FALSE),SUM(Usage!$BW27:$CB27)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V27>0,Account!$AG$2=TRUE,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH27=FALSE),SUM(Usage!$CC27:$CH27)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y27>0,Account!$AG$2=TRUE,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH27=FALSE),SUM(Usage!$CI27:$CN27)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH27=TRUE,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S27),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S27)),2)","v":0},{"$f":"ROUND(IF(OR($AH27=TRUE,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V27),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V27)),2)","v":0},{"$f":"IF(OR($AH27=TRUE,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y27),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y27))","v":0},{"$f":"ROUND(IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW27),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW27)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX27),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX27)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY27),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY27)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ27),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ27)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA27),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA27)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB27),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB27)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S27),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC27),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC27)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD27),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD27)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE27),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE27)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF27),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF27)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG27),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG27)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH27),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH27)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V27),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI27),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI27))","v":0},{"$f":"IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ27),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ27))","v":0},{"$f":"IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK27),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK27))","v":0},{"$f":"IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL27),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL27))","v":0},{"$f":"IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM27),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM27))","v":0},{"$f":"IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN27),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN27))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y27)","v":0},0,0,0,0,{"$f":"IF($DW27>IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV27*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV27*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW27-IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV27*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV27*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV27<$DW27,SUM($DW27-$DV27),0))","v":0},{"$f":"IF(OR(AND($D27<=FctrChngDts!$B$14,Usage!$E27>FctrChngDts!$B$14),AND(Usage!$D27<=FctrChngDts!$C$14,Usage!$E27>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW27),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX27),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY27),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ27),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA27),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB27),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC27),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD27),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE27),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF27),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG27),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH27),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI27)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ27)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK27)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL27)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM27)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN27)","v":0},0,{"$f":"IF(AND($S27>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E27<>\"D-CARE\",Tenant!$F27=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET27=TRUE,$S27>0,$V27=0),SUM(SUM($BW27:$CB27)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET27=TRUE,$S27>0,$V27>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW27:$CB27)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET27=TRUE,$S27>0,$V27>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW27:$CB27)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S27>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S27>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S27>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV27=TRUE,$S27>0,$V27=0),SUM(SUM($BW27:$CB27)*'CRS1'!$P$2),IF(AND($EV27=TRUE,$S27>0,$V27>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW27:$CB27)*'CRS1'!$P$2),IF(AND($EV27=TRUE,$S27>0,$V27>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW27:$CB27)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S27>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX27=TRUE,$S27>0,$V27=0),SUM(SUM($BW27:$CB27)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX27=TRUE,$S27>0,$V27>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW27:$CB27)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX27=TRUE,$S27>0,$V27>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW27:$CB27)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S27>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ27=TRUE,$S27>0),SUM(SUM($BW27:$CB27)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V27>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E27<>\"D-CARE\",Tenant!$F27=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB27=TRUE,$S27>0,$V27>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC27:$CH27)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB27=TRUE,$S27>0,$V27>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC27:$CH27)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB27=TRUE,$V27>0,$Y27>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC27:$CH27)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB27=TRUE,$V27>0,$Y27>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC27:$CH27)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB27=TRUE,$S27=0,$V27>0,$Y27=0),SUM(SUM($CC27:$CH27)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V27>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V27>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V27>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD27=TRUE,$S27>0,$V27>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC27:$CH27)*'CRS2'!$P$2),IF(AND($FD27=TRUE,$S27>0,$V27>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC27:$CH27)*'CRS2'!$P$2),IF(AND($FD27=TRUE,$V27>0,$Y27>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC27:$CH27)*'CRS2'!$P$2),IF(AND($FD27=TRUE,$V27>0,$Y27>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC27:$CH27)*'CRS2'!$P$2),IF(AND($FD27=TRUE,$S27=0,$V27>0,$Y27=0),SUM(SUM($CC27:$CH27)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V27>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF27=TRUE,$S27>0,$V27>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC27:$CH27)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF27=TRUE,$S27>0,$V27>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC27:$CH27)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF27=TRUE,$V27>0,$Y27>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC27:$CH27)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF27=TRUE,$V27>0,$Y27>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC27:$CH27)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF27=TRUE,$S27=0,$V27>0,$Y27=0),SUM(SUM($CC27:$CH27)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V27>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH27=TRUE,$V27>0),SUM(SUM($CC27:$CH27)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y27>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E27<>\"D-CARE\",Tenant!$F27=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ27=TRUE,$V27=0,$Y27>0),SUM(SUM($CI27:$CN27)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ27=TRUE,$V27>0,$Y27>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI27:$CN27)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ27=TRUE,$V27>0,$Y27>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI27:$CN27)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y27>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y27>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y27>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL27=TRUE,$V27=0,$Y27>0),SUM(SUM($CI27:$CN27)*'CRS3'!$P$2),IF(AND($FL27=TRUE,$V27>0,$Y27>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI27:$CN27)*'CRS3'!$P$2),IF(AND($FL27=TRUE,$V27>0,$Y27>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI27:$CN27)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y27>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN27=TRUE,$V27=0,$Y27>0),SUM(SUM($CI27:$CN27)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN27=TRUE,$V27>0,$Y27>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI27:$CN27)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN27=TRUE,$V27>0,$Y27>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI27:$CN27)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y27>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP27=TRUE,$Y27>0),SUM(SUM($CI27:$CN27)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR27:$FT27))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO27:$CQ27,$FR27:$FT27))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA27:$EF27)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG27:$EL27)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM27:$ER27)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV27,$CO27:$CQ27,$EA27:$ER27)/$P27)*$S27*FctrChngDts!$B$15),SUM(SUM(SUM($DV27,$CO27:$CQ27,$FR27:$FT27)/$P27)*$S27*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV27,$CO27:$CQ27,$EA27:$ER27)/$P27)*$V27*FctrChngDts!$B$15),SUM(SUM(SUM($DV27,$CO27:$CQ27,$FR27:$FT27)/$P27)*$V27*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV27,$CO27:$CQ27,$EA27:$ER27)/$P27)*$Y27*FctrChngDts!$B$15),SUM(SUM(SUM($DV27,$CO27:$CQ27,$FR27:$FT27)/$P27)*$Y27*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA27*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI27*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ27*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ27,$FU27,$GF27,$GZ27:$HE27),IF(Account!$Q$2=TRUE,SUM($DZ27,$FV27,$GF27,$GZ27:$HE27),SUM($DZ27,$ES27,$FU27:$FV27,$GF27,$GZ27:$HE27)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E27),Usage!$P27,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D27,FctrChngDts!$C$17<=Usage!$E27),SUM(FctrChngDts!$C$17-Usage!$D27),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E27),Usage!$P27,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D27,FctrChngDts!$C$19<=Usage!$E27),SUM(FctrChngDts!$C$19-Usage!$D27),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK27*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK27*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL27*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL27*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D27))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A27,Tenant!$A:$J,8,FALSE)=TRUE,$GG27<0),0,SUM(SUM(SUM($GG27/$P27*$GP27)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A27,Tenant!$A:$J,8,FALSE)=TRUE,$GG27<0),0,SUM(SUM(SUM($GG27/$P27*$GQ27)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D27))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A27,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV27*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A27,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW27*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU27:$DA27,$EU27,$EA27:$EF27,$FA27)-SUM(SUM($BW27:$CB27)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD27:$DJ27,$FC27,$EG27:$EL27,$FI27)-SUM(SUM($CC27:$CH27)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM27:$DS27,$FK27,$EM27:$ER27,$FQ27)-SUM(SUM($CI27:$CN27)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO27,$CU27:$DA27,$EU27,$EW27,$EY27,$EA27:$EF27,$FA27,$CP27,$DD27:$DJ27,$FC27,$FE27,$FG27,$EG27:$EL27,$FI27)/$P27*$S27)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO27,$CU27:$DA27,$EU27,$EW27,$EY27,$EA27:$EF27,$FA27,$CP27,$DD27:$DJ27,$FC27,$FE27,$FG27,$EG27:$EL27,$FI27)/$P27*$V27)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ27,$DM27:$DS27,$FK27,$FM27,$FO27,$EM27:$ER27,$FQ27)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D27,BslnAllctnCrrnt!$A$1<=$E27),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK27=\"FSP1\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$Q27,BslnAllctnCrrnt!$A$1<$R27),SUM(BslnAllctnCrrnt!$A$1-$Q27),IF(AND($AK27=\"FSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$Q27,BslnAllctnCrrnt!$A$1<$R27),SUM(BslnAllctnCrrnt!$A$1-$Q27),IF(AND($AK27=\"FSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),$I27,IF(AND($AK27=\"SSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$Q27,BslnAllctnCrrnt!$A$1<$R27),SUM(BslnAllctnCrrnt!$A$1-$Q27),IF(AND($AK27=\"SSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),$I27,0)))))","v":0},{"$f":"IF(AND($AK27=\"FSP1\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$Q27,BslnAllctnCrrnt!$A$1<$R27),SUM($I27-$HG27),IF(AND($AK27=\"FSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$Q27,BslnAllctnCrrnt!$A$1<$R27),SUM($I27-$HG27),IF(AND($AK27=\"FSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM($I27-$HG27),IF(AND($AK27=\"SSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$Q27,BslnAllctnCrrnt!$A$1<$R27),SUM($I27-$HG27),IF(AND($AK27=\"SSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM($I27-$HG27),0)))))","v":0},{"$f":"IF(AND($AK27=\"SSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$Q27,BslnAllctnCrrnt!$A$1<$R27),0,IF(AND(FctrChngDts!$A$2>=$D27,FctrChngDts!$B$2<$E27),IF(AND($AK27=\"SSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM(BslnAllctnCrrnt!$A$1-$T27),0),IF(AND($AK27=\"FSP2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM(BslnAllctnCrrnt!$A$1-$T27),IF(AND($AK27=\"FSP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM(BslnAllctnCrrnt!$A$1-$T27),IF(AND($AK27=\"FSP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$W27,BslnAllctnCrrnt!$A$1<$X27),$K27,IF(AND($AK27=\"FSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$Q27,BslnAllctnCrrnt!$A$1<$R27),0,IF(AND($AK27=\"FSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM(BslnAllctnCrrnt!$A$1-$T27),IF(AND($AK27=\"SSP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM(BslnAllctnCrrnt!$A$1-$T27),IF(AND($AK27=\"SSP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$W27,BslnAllctnCrrnt!$A$1<$X27),$K27,0)))))))))","v":0},{"$f":"IF(AND($AK27=\"SSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$Q27,BslnAllctnCrrnt!$A$1<$R27),SUM($K27-$HI27),IF(AND($AK27=\"SSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM($K27-$HI27),IF(AND($AK27=\"FSP2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM($K27-$HI27),IF(AND($AK27=\"FSP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM($K27-$HI27),IF(AND($AK27=\"FSP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$W27,BslnAllctnCrrnt!$A$1<$X27),SUM($K27-$HI27),IF(AND($AK27=\"FSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$Q27,BslnAllctnCrrnt!$A$1<$R27),SUM($K27-$HI27),IF(AND($AK27=\"FSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM($K27-$HI27),IF(AND($AK27=\"SSP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM($K27-$HI27),IF(AND($AK27=\"SSP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$W27,BslnAllctnCrrnt!$A$1<$X27),SUM($K27-$HI27),0)))))))))","v":0},{"$f":"IF(AND($AK27=\"FSP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),0,IF(AND($AK27=\"FSP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$W27,BslnAllctnCrrnt!$A$1<$X27),SUM(BslnAllctnCrrnt!$A$1-$W27),IF(AND($AK27=\"FSP3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$W27,BslnAllctnCrrnt!$A$1<$X27),SUM(BslnAllctnCrrnt!$A$1-$W27),0)))","v":0},{"$f":"IF(AND($AK27=\"FSP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM($M27-$HK27),IF(AND($AK27=\"FSP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$W27,BslnAllctnCrrnt!$A$1<$X27),SUM($M27-$HK27),IF(AND($AK27=\"FSP3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$W27,BslnAllctnCrrnt!$A$1<$X27),SUM($M27-$HK27),0)))","v":0},{"$f":"IF(AND($AK27=\"FWP1\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$Q27,BslnAllctnCrrnt!$A$1<$R27),SUM(BslnAllctnCrrnt!$A$1-$Q27),IF(AND($AK27=\"FWP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$Q27,BslnAllctnCrrnt!$A$1<$R27),SUM(BslnAllctnCrrnt!$A$1-$Q27),IF(AND($AK27=\"FWP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),$J27,IF(AND(FctrChngDts!$A$2>=$D27,FctrChngDts!$B$2<$E27),IF(AND($AK27=\"SSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$Q27,BslnAllctnCrrnt!$A$1<$R27),SUM(BslnAllctnCrrnt!$A$1-$Q27),0),IF(AND($AK27=\"SSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),$J27,0)))))","v":0},{"$f":"IF(AND($AK27=\"FWP1\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$Q27,BslnAllctnCrrnt!$A$1<$R27),SUM($J27-$HM27),IF(AND($AK27=\"FWP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$Q27,BslnAllctnCrrnt!$A$1<$R27),SUM($J27-$HM27),IF(AND($AK27=\"FWP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM($J27-$HM27),IF(AND($AK27=\"SSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$Q27,BslnAllctnCrrnt!$A$1<$R27),SUM($J27-$HM27),IF(AND($AK27=\"SSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM($J27-$HM27),0)))))","v":0},{"$f":"IF(AND($AK27=\"FWP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$Q27,BslnAllctnCrrnt!$A$1<$R27),0,IF(AND($AK27=\"FWP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM(BslnAllctnCrrnt!$A$1-$T27),IF(AND($AK27=\"FWP2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM(BslnAllctnCrrnt!$A$1-$T27),IF(AND($AK27=\"FWP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM(BslnAllctnCrrnt!$A$1-$T27),IF(AND($AK27=\"FWP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$W27,BslnAllctnCrrnt!$A$1<$X27),$L27,IF(AND($AK27=\"SSP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM(BslnAllctnCrrnt!$A$1-$T27),IF(AND($AK27=\"SSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$Q27,BslnAllctnCrrnt!$A$1<$R27),0,IF(AND($AK27=\"SSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM(BslnAllctnCrrnt!$A$1-$T27),0))))))))","v":0},{"$f":"IF(AND($AK27=\"FWP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$Q27,BslnAllctnCrrnt!$A$1<$R27),SUM($L27-$HO27),IF(AND($AK27=\"FWP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM($L27-$HO27),IF(AND($AK27=\"FWP2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM($L27-$HO27),IF(AND($AK27=\"FWP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM($L27-$HO27),IF(AND($AK27=\"FWP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$W27,BslnAllctnCrrnt!$A$1<$X27),SUM($L27-$HO27),IF(AND($AK27=\"SSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$Q27,BslnAllctnCrrnt!$A$1<$R27),SUM($L27-$HO27),IF(AND($AK27=\"SSP1P2\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM($L27-$HO27),0)))))))","v":0},{"$f":"IF(AND($AK27=\"FWP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),0,IF(AND($AK27=\"FWP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$W27,BslnAllctnCrrnt!$A$1<$X27),SUM(BslnAllctnCrrnt!$A$1-$W27),IF(AND($AK27=\"FWP3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$W27,BslnAllctnCrrnt!$A$1<$X27),SUM(BslnAllctnCrrnt!$A$1-$W27),IF(AND($AK27=\"SSP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),0,IF(AND($AK27=\"SSP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$W27,BslnAllctnCrrnt!$A$1<$X27),SUM(BslnAllctnCrrnt!$A$1-$W27),0)))))","v":0},{"$f":"IF(AND($AK27=\"FWP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM($N27-$HQ27),IF(AND($AK27=\"FWP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$W27,BslnAllctnCrrnt!$A$1<$X27),SUM($N27-$HQ27),IF(AND($AK27=\"FWP3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$W27,BslnAllctnCrrnt!$A$1<$X27),SUM($N27-$HQ27),IF(AND($AK27=\"SSP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$T27,BslnAllctnCrrnt!$A$1<$U27),SUM($N27-$HQ27),IF(AND($AK27=\"SSP2P3\",$HF27=TRUE,BslnAllctnCrrnt!$A$1>=$W27,BslnAllctnCrrnt!$A$1<$X27),SUM($N27-$HQ27),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[27,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G28),0,IF($F28<=$G28,SUM($G28-$F28),IF($F28>$G28,SUM((Account!$L$2-Usage!$F28)+Usage!$G28+1))))","v":0},{"$f":"IF($Q28=0,0,IF($R28=0,0,IF(AND($Q28<FctrChngDts!$A$2,$R28>=FctrChngDts!$A$2),SUM($R28-FctrChngDts!$A$2+1),IF(AND($Q28>=FctrChngDts!$A$2,$R28>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q28),IF(AND($Q28>=FctrChngDts!$A$2,$R28<FctrChngDts!$B$2),SUM($R28-$Q28+1),0)))))","v":0},{"$f":"IF($Q28=0,0,IF($R28=0,0,IF(AND($Q28<FctrChngDts!$A$2,$R28>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q28),IF(AND($Q28<FctrChngDts!$A$2,$R28<FctrChngDts!$A$2),SUM($R28-$Q28+1),IF(AND($Q28>FctrChngDts!$A$2,$R28>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R28+1),0)))))","v":0},{"$f":"IF($T28=0,0,IF($U28=0,0,IF(AND($T28<FctrChngDts!$A$2,$U28>=FctrChngDts!$A$2),SUM($U28-FctrChngDts!$A$2+1),IF(AND($T28>=FctrChngDts!$A$2,$U28<FctrChngDts!$B$2),SUM($U28-$T28+1),IF(AND($T28>=FctrChngDts!$A$2,$U28>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T28)<0),0,IF(AND($T28>=FctrChngDts!$A$2,$U28>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T28),0))))))","v":0},{"$f":"IF($T28=0,0,IF($U28=0,0,IF(AND($T28<FctrChngDts!$A$2,$U28>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T28),IF(AND($T28>=FctrChngDts!$B$2,$U28>=FctrChngDts!$B$2),SUM($U28-$T28+1),IF(AND($T28<FctrChngDts!$A$2,$U28<FctrChngDts!$A$2),SUM($U28-$T28+1),IF(AND($T28>=FctrChngDts!$A$2,$U28>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U28+1),0))))))","v":0},{"$f":"IF($W28=0,0,IF($X28=0,0,IF(AND($W28>=FctrChngDts!$A$2,$X28>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W28)<0),0,IF(AND($W28>=FctrChngDts!$A$2,$X28>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W28),IF(AND($W28>=FctrChngDts!$A$2,$X28<FctrChngDts!$B$2),SUM($X28-$W28+1),IF(AND($W28<FctrChngDts!$A$2,$X28>=FctrChngDts!$A$2),SUM($X28-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W28=0,0,IF($X28=0,0,IF(AND($W28<FctrChngDts!$A$2,$X28<FctrChngDts!$A$2),SUM($X28-$W28+1),IF(AND($W28>=FctrChngDts!$A$2,$X28>=FctrChngDts!$B$2,SUM($X28-FctrChngDts!$B$2+1)<=$Y28),SUM($X28-FctrChngDts!$B$2+1),IF(AND($W28>=FctrChngDts!$A$2,$X28>=FctrChngDts!$B$2),SUM($X28-$W28+1),IF(AND($W28<FctrChngDts!$A$2,$X28>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W28),0))))))","v":0},{"$f":"IF(AND($D28>=FctrChngDts!$C$2,$E28<FctrChngDts!$E$2),\"1\",IF(AND($D28>=FctrChngDts!$E$2,$E28<FctrChngDts!$G$2),\"2\",IF(AND($D28>=FctrChngDts!$G$2,$E28<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D28>=FctrChngDts!$D$2,,IF(AND($D28>=FctrChngDts!$C$2,$D28<=FctrChngDts!$D$2),$D28,IF(AND($D28>=FctrChngDts!$C$2,$D28>=FctrChngDts!$D$2,$E28>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D28>FctrChngDts!$D$2,,IF($D28=FctrChngDts!$D$2,$D28,IF(AND($D28>=FctrChngDts!$C$2,$E28<FctrChngDts!$D$2),$E28,IF(AND($D28>=FctrChngDts!$C$2,$E28>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D28>=FctrChngDts!$D$2,$E28>=FctrChngDts!$D$2,$E28>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E28<FctrChngDts!$D$2,$E28<=FctrChngDts!$D$2),$E28,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D28<FctrChngDts!$E$2,$E28<FctrChngDts!$E$2),,IF($D28>FctrChngDts!$F$2,,IF(AND($D28>=FctrChngDts!$E$2,$D28<=FctrChngDts!$F$2),$D28,IF(AND($D28>=FctrChngDts!$E$2,$D28>=FctrChngDts!$F$2,$E28>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D28>FctrChngDts!$F$2,,IF($E28=FctrChngDts!$F$2,$E28,IF(AND($D28<FctrChngDts!$E$2,$E28<=FctrChngDts!$F$2),$E28,IF(AND($D28>=FctrChngDts!$E$2,$E28<FctrChngDts!$F$2),$E28,IF(AND($D28>=FctrChngDts!$E$2,$E28>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D28>=FctrChngDts!$F$2,$E28>=FctrChngDts!$F$2,$E28>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D28<FctrChngDts!$G$2,$E28<FctrChngDts!$G$2),,IF($D28>FctrChngDts!$H$2,,IF(AND($D28>=FctrChngDts!$G$2,$D28<=FctrChngDts!$H$2),$D28,IF(AND($D28>=FctrChngDts!$G$2,$D28>=FctrChngDts!$H$2,$E28>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D28>FctrChngDts!$H$2,,IF($E28=FctrChngDts!$H$2,$E28,IF(AND($D28<FctrChngDts!$G$2,$E28<=FctrChngDts!$H$2),$E28,IF(AND($D28>=FctrChngDts!$G$2,$E28<FctrChngDts!$H$2),$E28,IF(AND($D28>=FctrChngDts!$G$2,$E28>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D28>=FctrChngDts!$H$2,$E28>=FctrChngDts!$H$2,$E28>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A28,Tenant!$A28:$J327,6,FALSE)","v":0},{"$f":"VLOOKUP($A28,Tenant!$A28:$J327,7,FALSE)","v":0},{"$f":"VLOOKUP($A28,Tenant!$A28:$J327,10,FALSE)","v":0},0,{"$f":"IF(AND($AK28=\"FSP2\",$AJ28=FALSE,$HF28=FALSE),SUM($K28*FctrChngDts!$C$9),IF(AND($AK28=\"FSP2\",$AJ28=TRUE,$HF28=FALSE),SUM($K28*FctrChngDts!$C$10),IF(AND($AK28=\"FSP2P3\",$AJ28=FALSE,$HF28=FALSE),SUM(SUM($K28,$M28)*FctrChngDts!$C$9),IF(AND($AK28=\"FSP2P3\",$AJ28=TRUE,$HF28=FALSE),SUM(SUM($K28,$M28)*FctrChngDts!$C$10),IF(AND($AK28=\"FSP3\",$AJ28=FALSE,$HF28=FALSE),SUM($M28*FctrChngDts!$C$9),IF(AND($AK28=\"FSP3\",$AJ28=TRUE,$HF28=FALSE),SUM($M28*FctrChngDts!$C$10),IF(AND($AK28=\"FSP1\",$AJ28=FALSE,$HF28=FALSE),SUM($I28*FctrChngDts!$C$9),IF(AND($AK28=\"FSP1\",$AJ28=TRUE,$HF28=FALSE),SUM($I28*FctrChngDts!$C$10),IF(AND($AK28=\"FSP1P2\",$AJ28=FALSE,$HF28=FALSE),SUM(SUM($I28,$K28)*FctrChngDts!$C$9),IF(AND($AK28=\"FSP1P2\",$AJ28=TRUE,$HF28=FALSE),SUM(SUM($I28,$K28)*FctrChngDts!$C$10),IF(AND($Z28=\"Summer\",$AK28=\"SSP2P3\",$AJ28=FALSE,$HF28=FALSE),SUM(SUM(SUM(SUM($K28,$M28)*FctrChngDts!$C$9),SUM(SUM($L28,$N28)*FctrChngDts!$C$11))*$AF28),IF(AND($Z28=\"Summer\",$AK28=\"SSP2P3\",$AJ28=TRUE,$HF28=FALSE),SUM(SUM(SUM(SUM($K28,$M28)*FctrChngDts!$C$10),SUM(SUM($L28,$N28)*FctrChngDts!$C$12))*$AF28),IF(AND($Z28=\"Winter\",$AK28=\"SSP2P3\",$AJ28=FALSE,$HF28=FALSE),SUM(SUM(SUM(SUM($K28,$M28)*FctrChngDts!$C$9),SUM(SUM($L28,$N28)*FctrChngDts!$C$11))-$AO28),IF(AND($Z28=\"Winter\",$AK28=\"SSP2P3\",$AJ28=TRUE,$HF28=FALSE),SUM(SUM(SUM(SUM($K28,$M28)*FctrChngDts!$C$10),SUM(SUM($L28,$N28)*FctrChngDts!$C$12))-$AO28),IF(AND($Z28=\"Summer\",$AK28=\"SSP1P2\",$AJ28=FALSE,$HF28=FALSE),SUM(SUM(SUM(SUM($I28,$K28)*FctrChngDts!$C$9),SUM(SUM($J28,$L28)*FctrChngDts!$C$11))*$AF28),IF(AND($Z28=\"Summer\",$AK28=\"SSP1P2\",$AJ28=TRUE,$HF28=FALSE),SUM(SUM(SUM(SUM($I28,$K28)*FctrChngDts!$C$10),SUM(SUM($J28,$L28)*FctrChngDts!$C$12))*$AF28),IF(AND($Z28=\"Winter\",$AK28=\"SSP1P2\",$AJ28=FALSE,$HF28=FALSE),SUM(SUM(SUM(SUM($I28,$K28)*FctrChngDts!$C$9),SUM(SUM($J28,$L28)*FctrChngDts!$C$11))-$AO28),IF(AND($Z28=\"Winter\",$AK28=\"SSP1P2\",$AJ28=TRUE,$HF28=FALSE),SUM(SUM(SUM(SUM($I28,$K28)*FctrChngDts!$C$10),SUM(SUM($J28,$L28)*FctrChngDts!$C$12))-$AO28),IF(AND($AK28=\"FSP2\",$AJ28=FALSE,$HF28=TRUE),SUM(SUM($HI28*FctrChngDts!$B$9),SUM($HJ28*FctrChngDts!$C$9)),IF(AND($AK28=\"FSP2\",$AJ28=TRUE,$HF28=TRUE),SUM(SUM($HI28*FctrChngDts!$B$10),SUM($HJ28*FctrChngDts!$C$10)),IF(AND($AK28=\"FSP2P3\",$AJ28=FALSE,$HF28=TRUE),SUM(SUM(SUM($HI28,$HK28)*FctrChngDts!$B$9),SUM(SUM($HJ28,$HL28)*FctrChngDts!$C$9)),IF(AND($AK28=\"FSP2P3\",$AJ28=TRUE,$HF28=TRUE),SUM(SUM(SUM($HI28,$HK28)*FctrChngDts!$B$10),SUM(SUM($HJ28,$HL28)*FctrChngDts!$C$10)),IF(AND($AK28=\"FSP3\",$AJ28=FALSE,$HF28=TRUE),SUM(SUM($HK28*FctrChngDts!$B$9),SUM($HL28*FctrChngDts!$C$9)),IF(AND($AK28=\"FSP3\",$AJ28=TRUE,$HF28=TRUE),SUM(SUM($HK28*FctrChngDts!$B$10),SUM($HL28*FctrChngDts!$C$10)),IF(AND($AK28=\"FSP1\",$AJ28=FALSE,$HF28=TRUE),SUM(SUM($HG28*FctrChngDts!$B$9),SUM($HH28*FctrChngDts!$C$9)),IF(AND($AK28=\"FSP1\",$AJ28=TRUE,$HF28=TRUE),SUM(SUM($HG28*FctrChngDts!$B$10),SUM($HH28*FctrChngDts!$C$10)),IF(AND($AK28=\"FSP1P2\",$AJ28=FALSE,$HF28=TRUE),SUM(SUM(SUM($HG28,$HI28)*FctrChngDts!$B$9),SUM(SUM($HH28,$HJ28)*FctrChngDts!$C$9)),IF(AND($AK28=\"FSP1P2\",$AJ28=TRUE,$HF28=TRUE),SUM(SUM(SUM($HG28,$HI28)*FctrChngDts!$B$10),SUM(SUM($HG28,$HI28)*FctrChngDts!$C$10)),IF(AND($Z28=\"Summer\",$AK28=\"SSP2P3\",$AJ28=FALSE,$HF28=TRUE),SUM(SUM(SUM(SUM($HI28,$HK28)*FctrChngDts!$B$9),SUM(SUM($HJ28,$HL28)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO28,$HQ28)*FctrChngDts!$B$11),SUM(SUM($HP28,$HR28)*FctrChngDts!$C$11))*$AF28),IF(AND($Z28=\"Summer\",$AK28=\"SSP2P3\",$AJ28=TRUE,$HF28=TRUE),SUM(SUM(SUM(SUM($HI28,$HK28)*FctrChngDts!$B$10),SUM(SUM($HJ28,$HL28)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO28,$HQ28)*FctrChngDts!$B$12),SUM(SUM($HP28,$HR28)*FctrChngDts!$C$12))*$AF28),IF(AND($Z28=\"Winter\",$AK28=\"SSP2P3\",$AJ28=FALSE,$HF28=TRUE),SUM(SUM(SUM(SUM($HI28,$HK28)*FctrChngDts!$B$9),SUM(SUM($HJ28,$HL28)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO28,$HQ28)*FctrChngDts!$B$11),SUM(SUM($HP28,$HR28)*FctrChngDts!$C$11))-$AO28),IF(AND($Z28=\"Winter\",$AK28=\"SSP2P3\",$AJ28=TRUE,$HF28=TRUE),SUM(SUM(SUM(SUM($HI28,$HK28)*FctrChngDts!$B$10),SUM(SUM($HO28,$HQ28)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO28,$HQ28)*FctrChngDts!$B$12),SUM(SUM($HP28,$HR28)*FctrChngDts!$C$12))-$AO28),IF(AND($Z28=\"Summer\",$AK28=\"SSP1P2\",$AJ28=FALSE,$HF28=TRUE),SUM(SUM(SUM(SUM($HG28,$HI28)*FctrChngDts!$B$9),SUM(SUM($HH28,$HJ28)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM28,$HO28)*FctrChngDts!$B$11),SUM(SUM($HN28,$HP28)*FctrChngDts!$C$11))*$AF28),IF(AND($Z28=\"Summer\",$AK28=\"SSP1P2\",$AJ28=TRUE,$HF28=TRUE),SUM(SUM(SUM(SUM($HG28,$HI28)*FctrChngDts!$B$10),SUM(SUM($HH28,$HJ28)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM28,$HO28)*FctrChngDts!$B$12),SUM(SUM($HN28,$HP28)*FctrChngDts!$C$12))*$AF28),IF(AND($Z28=\"Winter\",$AK28=\"SSP1P2\",$AJ28=FALSE,$HF28=TRUE),SUM(SUM(SUM(SUM($HG28,$HI28)*FctrChngDts!$B$9),SUM(SUM($HH28,$HJ28)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM28,$HO28)*FctrChngDts!$B$11),SUM(SUM($HN28,$HP28)*FctrChngDts!$C$11))-$AO28),IF(AND($Z28=\"Winter\",$AK28=\"SSP1P2\",$AJ28=TRUE,$HF28=TRUE),SUM(SUM(SUM(SUM($HG28,$HI28)*FctrChngDts!$B$10),SUM(SUM($HH28,$HJ28)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM28,$HO28)*FctrChngDts!$B$12),SUM(SUM($HN28,$HP28)*FctrChngDts!$C$12))-$AO28),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK28=\"FWP1\",$AJ28=FALSE,$HF28=FALSE),SUM($J28*FctrChngDts!$C$11),IF(AND($AK28=\"FWP1\",$AJ28=TRUE,$HF28=FALSE),SUM($J28*FctrChngDts!$C$12),IF(AND($AK28=\"FWP1P2\",$AJ28=FALSE,$HF28=FALSE),SUM(SUM($J28,$L28)*FctrChngDts!$C$11),IF(AND($AK28=\"FWP1P2\",$AJ28=TRUE,$HF28=FALSE),SUM(SUM($J28,$L28)*FctrChngDts!$C$12),IF(AND($AK28=\"FWP2\",$AJ28=FALSE,$HF28=FALSE),SUM($L28*FctrChngDts!$C$11),IF(AND($AK28=\"FWP2\",$AJ28=TRUE,$HF28=FALSE),SUM($L28*FctrChngDts!$C$12),IF(AND($AK28=\"FWP2P3\",$AJ28=FALSE,$HF28=FALSE),SUM(SUM($L28,$N28)*FctrChngDts!$C$11),IF(AND($AK28=\"FWP2P3\",$AJ28=TRUE,$HF28=FALSE),SUM(SUM($L28,$N28)*FctrChngDts!$C$12),IF(AND($AK28=\"FWP3\",$AJ28=FALSE,$HF28=FALSE),SUM($N28*FctrChngDts!$C$11),IF(AND($AK28=\"FWP3\",$AJ28=TRUE,$HF28=FALSE),SUM($N28*FctrChngDts!$C$12),IF(AND($Z28=\"Winter\",$AK28=\"SSP1P2\",$AJ28=FALSE,$HF28=FALSE),SUM(SUM(SUM($I28,$K28)*FctrChngDts!$C$9),SUM(SUM($J28,$L28)*FctrChngDts!$C$11))*$AG28,IF(AND($Z28=\"Winter\",$AK28=\"SSP1P2\",$AJ28=TRUE,$HF28=FALSE),SUM(SUM(SUM($I28,$K28)*FctrChngDts!$B$10),SUM(SUM($J28,$L28)*FctrChngDts!$B$12))*$AG28,IF(AND($Z28=\"Summer\",$AK28=\"SSP1P2\",$AJ28=FALSE,$HF28=FALSE),SUM(SUM(SUM($I28,$K28)*FctrChngDts!$B$9),SUM(SUM($J28,$L28)*FctrChngDts!$B$11))-$AJ28,IF(AND($Z28=\"Summer\",$AK28=\"SSP1P2\",$AJ28=TRUE,$HF28=FALSE),SUM(SUM(SUM($I28,$K28)*FctrChngDts!$C$10),SUM(SUM($J28,$L28)*FctrChngDts!$C$12))-$AJ28,IF(AND($Z28=\"Winter\",$AK28=\"SSP2P3\",$AJ28=FALSE,$HF28=FALSE),SUM(SUM(SUM($K28,$M28)*FctrChngDts!$C$9),SUM(SUM($L28,$N28)*FctrChngDts!$C$11))*$AG28,IF(AND($Z28=\"Winter\",$AK28=\"SSP2P3\",$AJ28=TRUE,$HF28=FALSE),SUM(SUM(SUM($K28,$M28)*FctrChngDts!$C$10),SUM(SUM($L28,$N28)*FctrChngDts!$C$12))*$AG28,IF(AND($Z28=\"Summer\",$AK28=\"SSP2P3\",$AJ28=FALSE,$HF28=FALSE),SUM(SUM(SUM($K28,$M28)*FctrChngDts!$C$9),SUM(SUM($L28,$N28)*FctrChngDts!$C$11))-$AJ28,IF(AND($Z28=\"Summer\",$AK28=\"SSP2P3\",$AJ28=TRUE,$HF28=FALSE),SUM(SUM(SUM($K28,$M28)*FctrChngDts!$C$10),SUM(SUM($L28,$N28)*FctrChngDts!$C$12))-$AJ28,IF(AND($AK28=\"FWP1\",$AJ28=FALSE,$HF28=TRUE),SUM(SUM($HM28*FctrChngDts!$B$11),SUM($HN28*FctrChngDts!$C$11)),IF(AND($AK28=\"FWP1\",$AJ28=TRUE,$HF28=TRUE),SUM(SUM($HM28*FctrChngDts!$B$12),SUM($HN28*FctrChngDts!$C$12)),IF(AND($AK28=\"FWP1P2\",$AJ28=FALSE,$HF28=TRUE),SUM(SUM(SUM($HM28,$HO28)*FctrChngDts!$B$11),SUM(SUM($HN28,$HP28)*FctrChngDts!$C$11)),IF(AND($AK28=\"FWP1P2\",$AJ28=TRUE,$HF28=TRUE),SUM(SUM(SUM($HM28,$KP28)*FctrChngDts!$C$12),SUM(SUM($HN28,$HP28)*FctrChngDts!$C$12)),IF(AND($AK28=\"FWP2\",$AJ28=FALSE,$HF28=TRUE),SUM(SUM($HO28*FctrChngDts!$B$11),SUM($HO28*FctrChngDts!$C$11)),IF(AND($AK28=\"FWP2\",$AJ28=TRUE,$HF28=TRUE),SUM(SUM($HO28*FctrChngDts!$B$12),SUM($HO28*FctrChngDts!$C$12)),IF(AND($AK28=\"FWP2P3\",$AJ28=FALSE,$HF28=TRUE),SUM(SUM(SUM($HO28,$HQ28)*FctrChngDts!$C$11),SUM(SUM($HP28,$HR28)*FctrChngDts!$C$11)),IF(AND($AK28=\"FWP2P3\",$AJ28=TRUE,$HF28=TRUE),SUM(SUM(SUM($HO28,$HQ28)*FctrChngDts!$C$12),SUM(SUM($HP28,$HR28)*FctrChngDts!$C$12)),IF(AND($AK28=\"FWP3\",$AJ28=FALSE,$HF28=TRUE),SUM(SUM($HQ28*FctrChngDts!$B$11),SUM($HR28*FctrChngDts!$C$11)),IF(AND($AK28=\"FWP3\",$AJ28=TRUE,$HF28=TRUE),SUM(SUM($HQ28*FctrChngDts!$B$12),SUM($HR28*FctrChngDts!$C$12)),IF(AND($Z28=\"Winter\",$AK28=\"SSP1P2\",$AJ28=FALSE,$HF28=TRUE),SUM(SUM(SUM(SUM($HG28,$HI28)*FctrChngDts!$B$9),SUM(SUM($HH28,$HJ28)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM28,$HO28)*FctrChngDts!$B$11),SUM(SUM($HN28,$HP28)*FctrChngDts!$C$11))*$AG28),IF(AND($Z28=\"Winter\",$AK28=\"SSP1P2\",$AJ28=TRUE,$HF28=TRUE),SUM(SUM(SUM(SUM($HG28,$HI28)*FctrChngDts!$B$10), SUM(SUM($HH28,$HJ28)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM28,$HO28)*FctrChngDts!$B$12),SUM(SUM($HN28,$HP28)*FctrChngDts!$C$12))*$AG28),IF(AND($Z28=\"Summer\",$AK28=\"SSP1P2\",$AJ28=FALSE,$HF28=TRUE),SUM(SUM(SUM(SUM($HG28,$HI28)*FctrChngDts!$B$9),SUM(SUM($HH28,$HJ28)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM28,$HO28)*FctrChngDts!$B$11),SUM(SUM($HN28,$HP28)*FctrChngDts!$C$11))-$AJ28),IF(AND($Z28=\"Summer\",$AK28=\"SSP1P2\",$AJ28=TRUE,$HF28=TRUE),SUM(SUM(SUM(SUM($HG28,$HI28)*FctrChngDts!$B$10),SUM(SUM($HH28,$HJ28)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM28,$HO28)*FctrChngDts!$B$12),SUM(SUM($HN28,$HP28)*FctrChngDts!$C$12))-$AJ28),IF(AND($Z28=\"Winter\",$AK28=\"SSP2P3\",$AJ28=FALSE,$HF28=TRUE),SUM(SUM(SUM(SUM($HI28,$HK28)*FctrChngDts!$B$9),SUM(SUM($HJ28,$HL28)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO28,$HQ28)*FctrChngDts!$B$11),SUM(SUM($HP28,$HR28)*FctrChngDts!$C$11))*$AG28),IF(AND($Z28=\"Winter\",$AK28=\"SSP2P3\",$AJ28=TRUE,$HF28=TRUE),SUM(SUM(SUM(SUM($HI28,$HK28)*FctrChngDts!$B$10), SUM(SUM($HJ28,$HL28)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO28,$HQ28)*FctrChngDts!$B$12),SUM(SUM($HP28,$HR28)*FctrChngDts!$C$12))*$AG28),IF(AND($Z28=\"Summer\",$AK28=\"SSP2P3\",$AJ28=FALSE,$HF28=TRUE),SUM(SUM(SUM(SUM($HI28,$HK28)*FctrChngDts!$B$9),SUM(SUM($HJ28,$HL28)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO28,$HQ28)*FctrChngDts!$B$11),SUM(SUM($HP28,$HR28)*FctrChngDts!$C$11))-$AJ28),IF(AND($Z28=\"Summer\",$AK28=\"SSP2P3\",$AJ28=TRUE,$HF28=TRUE),SUM(SUM(SUM(SUM($HI28,$HK28)*FctrChngDts!$B$10), SUM(SUM($HJ28,$HL28)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO28,$HQ28)*FctrChngDts!$B$12),SUM(SUM($HP28,$HR28)*FctrChngDts!$C$12))-$AJ28),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK28=\"FSP1\",$AH28=TRUE,SUM(SUM(SUM($AI28*FctrChngDts!$B$13)*I28),$AR28)>$AD28),$AD28,IF(AND($AK28=\"FSP1\",$AH28=TRUE,SUM(SUM(SUM($AI28*FctrChngDts!$B$13)*$I28),$AR28)<=$AD28),SUM(SUM(SUM($AI28*FctrChngDts!$B$13)*$I28),$AR28),IF(AND($Z28=\"Summer\",$AK28=\"SSP1\",$AH28=TRUE,SUM(SUM(SUM(SUM($I28,$J28)*SUM($AI28*FctrChngDts!$B$13))*$AF28),$AR28)>$AD28),$AD28,IF(AND($Z28=\"Summer\",$AK28=\"SSP1\",$AH28=TRUE,SUM(SUM(SUM(SUM($I28,$J28)*SUM($AI28*FctrChngDts!$B$13))*$AF28),$AR28)<=$AD28),SUM(SUM(SUM(SUM($I28,$J28)*SUM($AI28*FctrChngDts!$B$13))*$AF28),$AR28),IF(AND($Z28=\"Winter\",$AK28=\"SSP1\",$AH28=TRUE,SUM(SUM(SUM(SUM($I28,$J28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AU28:$AW28)),$AR28)>$AD28),$AD28,IF(AND($Z28=\"Winter\",$AK28=\"SSP1\",$AH28=TRUE,SUM(SUM(SUM(SUM($I28,$J28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AU28:$AW28)),$AR28)<=$AD28),SUM(SUM(SUM(SUM($I28,$J28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AU28:$AW28)),$AR28),IF(AND($AK28=\"FSP1P2\",$AH28=TRUE,SUM(SUM(SUM(SUM($I28,$K28)*SUM($AI28*FctrChngDts!$B$13))*$AF28),$AR28)>$AD28),$AD28,IF(AND($AK28=\"FSP1P2\",$AH28=TRUE,SUM(SUM(SUM(SUM($I28,$K28)*SUM($AI28*FctrChngDts!$B$13))*$AF28),$AR28)<=$AD28),SUM(SUM(SUM(SUM($I28,$K28)*SUM($AI28*FctrChngDts!$B$13))*$AF28),$AR28),IF(AND($Z28=\"Summer\",$AK28=\"SSP1P2\",$AH28=TRUE,SUM(SUM(SUM(SUM($I28,$K28,$J28,$L28)*SUM($AI28*FctrChngDts!$B$13))*$AF28),$AR28)>$AD28),$AD28,IF(AND($Z28=\"Summer\",$AK28=\"SSP1P2\",$AH28=TRUE,SUM(SUM(SUM(SUM($I28,$K28,$J28,$L28)*SUM($AI28*FctrChngDts!$B$13))*$AF28),$AR28)<=$AD28),SUM(SUM(SUM(SUM($I28,$K28,$J28,$L28)*SUM($AI28*FctrChngDts!$B$13))*$AF28),$AR28),IF(AND($Z28=\"Winter\",$AK28=\"SSP1P2\",$AH28=TRUE,SUM(SUM(SUM(SUM($I28,$K28,$J28,$L28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AU28:$AW28)),$AR28)>$AD28),$AD28,IF(AND($Z28=\"Winter\",$AK28=\"SSP1P2\",$AH28=TRUE,SUM(SUM(SUM(SUM($I28,$K28,$J28,$L28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AU28:$AW28)),$AR28)<=$AD28),MIN($AD28,SUM($AL28,SUM(SUM(SUM(SUM($I28,$K28,$J28,$L28)*SUM($AI28*FctrChngDts!$B$13))*$AF28)))),IF(AND($AK28=\"FSP2\",$AH28=TRUE,SUM(SUM(SUM($AI28*FctrChngDts!$B$13)*$K28),$AR28)>$AD28),$AD28,IF(AND($AK28=\"FSP2\",$AH28=TRUE,SUM(SUM(SUM($AI28*FctrChngDts!$B$13)*$K28),$AR28)<=$AD28),SUM(SUM(SUM($AI28*FctrChngDts!$B$13)*$K28),$AR28),IF(AND($Z28=\"Summer\",$AK28=\"SSP2\",$AH28=TRUE,SUM(SUM(SUM(SUM($K28,$L28)*SUM($AI28*FctrChngDts!$B$13))*$AF28),$AR28)>$AD28),$AD28,IF(AND($Z28=\"Summer\",$AK28=\"SSP2\",$AH28=TRUE,SUM(SUM(SUM(SUM($K28,$L28)*SUM($AI28*FctrChngDts!$B$13))*$AF28),$AR28)<=$AD28),SUM(SUM(SUM(SUM($K28,$L28)*SUM($AI28*FctrChngDts!$B$13))*$AF28),$AR28),IF(AND($Z28=\"Winter\",$AK28=\"SSP2\",$AH28=TRUE,SUM(SUM(SUM(SUM($K28,$L28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AU28:$AW28)),$AR28)>$AD28),$AD28,IF(AND($Z28=\"Winter\",$AK28=\"SSP2\",$AH28=TRUE,SUM(SUM(SUM(SUM($K28,$L28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AU28:$AW28)),$AR28)<=$AD28),SUM(SUM(SUM(SUM($K28,$L28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AU28:$AW28)),$AR28),IF(AND($AK28=\"FSP2P3\",$AH28=TRUE,SUM(SUM(SUM(SUM($K28,$M28)*SUM($AI28*FctrChngDts!$B$13))*$AF28),$AR28)>$AD28),$AD28,IF(AND($AK28=\"FSP2P3\",$AH28=TRUE,SUM(SUM(SUM(SUM($K28,$M28)*SUM($AI28*FctrChngDts!$B$13))*$AF28),$AR28)<=$AD28),SUM(SUM(SUM(SUM($K28,$M28)*SUM($AI28*FctrChngDts!$B$13))*$AF28),$AR28),IF(AND($Z28=\"Summer\",$AK28=\"SSP2P3\",$AH28=TRUE,SUM(SUM(SUM(SUM($K28,$L28,$M28,$N28)*SUM($AI28*FctrChngDts!$B$13))*$AF28),$AR28)>$AD28),$AD28,IF(AND($Z28=\"Summer\",$AK28=\"SSP2P3\",$AH28=TRUE,SUM(SUM(SUM(SUM($K28,$L28,$M28,$N28)*SUM($AI28*FctrChngDts!$B$13))*$AF28),$AR28)<=$AD28),SUM(SUM(SUM(SUM($K28,$L28,$M28,$N28)*SUM($AI28*FctrChngDts!$B$13))*$AF28),$AR28),IF(AND($Z28=\"Winter\",$AK28=\"SSP2P3\",$AH28=TRUE,SUM(SUM(SUM(SUM($K28,$L28,$M28,$N28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AU28:$AW28)),$AR28)>$AD28),$AD28,IF(AND($Z28=\"Winter\",$AK28=\"SSP2P3\",$AH28=TRUE,SUM(SUM(SUM(SUM($K28,$L28,$M28,$N28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AU28:$AW28)),$AR28)<=$AD28),SUM(SUM(SUM(SUM($K28,$L28,$M28,$N28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AU28:$AW28)),$AR28),IF(AND($AK28=\"FSP3\",$AH28=TRUE,SUM(SUM(SUM($AI28*FctrChngDts!$B$13)*$M28),$AR28)>$AD28),$AD28,IF(AND($AK28=\"FSP3\",$AH28=TRUE,SUM(SUM(SUM($AI28*FctrChngDts!$B$13)*$M28),$AR28)<=$AD28),SUM(SUM(SUM($AI28*FctrChngDts!$B$13)*$M28),$AR28),IF(AND($Z28=\"Summer\",$AK28=\"SSP3\",$AH28=TRUE,SUM(SUM(SUM(SUM($M28,$N28)*SUM($AI28*FctrChngDts!$B$13))*$AF28),$AR28)>$AD28),$AD28,IF(AND($Z28=\"Summer\",$AK28=\"SSP3\",$AH28=TRUE,SUM(SUM(SUM(SUM($M28,$N28)*SUM($AI28*FctrChngDts!$B$13))*$AF28),$AR28)<=$AD28),SUM(SUM(SUM(SUM($M28,$N28)*SUM($AI28*FctrChngDts!$B$13))*$AF28),$AR28),IF(AND($Z28=\"Winter\",$AK28=\"SSP3\",$AH28=TRUE,SUM(SUM(SUM(SUM($M28,$N28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AU28:$AW28)),$AR28)>$AD28),$AD28,IF(AND($Z28=\"Winter\",$AK28=\"SSP3\",$AH28=TRUE,SUM(SUM(SUM(SUM($M28,$N28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AU28:$AW28)),$AR28)<=$AD28),SUM(SUM(SUM(SUM($M28,$N28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AU28:$AW28)),$AR28),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK28=\"FWP1\",$AH28=TRUE,SUM(SUM(SUM($AI28*FctrChngDts!$B$13)*$J28),$AU28)>$AE28),$AE28,IF(AND($AK28=\"FWP1\",$AH28=TRUE,SUM(SUM(SUM($AI28*FctrChngDts!$B$13)*$J28),$AU28)<=$AE28),SUM(SUM(SUM($AI28*FctrChngDts!$B$13)*$J28),$AU28),IF(AND($Z28=\"Winter\",$AK28=\"SSP1\",$AH28=TRUE,SUM(SUM(SUM(SUM($I28,$J28)*SUM($AI28*FctrChngDts!$B$13))*$AG28),$AU28)>$AE28),$AE28,IF(AND($Z28=\"Winter\",$AK28=\"SSP1\",$AH28=TRUE,SUM(SUM(SUM(SUM($I28,$J28)*SUM($AI28*FctrChngDts!$B$13))*$AG28),$AU28)<=$AE28),SUM(SUM(SUM(SUM($I28,$J28)*SUM($AI28*FctrChngDts!$B$13))*$AG28),$AU28),IF(AND($Z28=\"Summer\",$AK28=\"SSP1\",$AH28=TRUE,SUM(SUM(SUM(SUM($I28,$J28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AR28:$AT28)),$AU28)>$AE28),$AE28,IF(AND($Z28=\"Summer\",$AK28=\"SSP1\",$AH28=TRUE,SUM(SUM(SUM(SUM($I28,$J28)*SUM($AI28*FctrChngDts!$B$13))- SUM($AR28:$AT28)),$AU28)<=$AE28),SUM(SUM(SUM(SUM($I28,$J28)*SUM($AI28*FctrChngDts!$B$13))- SUM($AR28:$AT28)),$AU28),IF(AND($AK28=\"FWP1P2\",$AH28=TRUE,SUM(SUM(SUM(SUM($J28,$L28)*SUM($AI28*FctrChngDts!$B$13))*$AG28),$AU28)>$AE28),$AE28,IF(AND($AK28=\"FWP1P2\",$AH28=TRUE,SUM(SUM(SUM(SUM($J28,$L28)*SUM($AI28*FctrChngDts!$B$13))*$AG28),$AU28)<=$AE28),SUM(SUM(SUM(SUM($J28,$L28)*SUM($AI28*FctrChngDts!$B$13))*$AG28),$AU28),IF(AND($Z28=\"Winter\",$AK28=\"SSP1P2\",$AH28=TRUE,SUM(SUM(SUM(SUM($I28,$K28,$J28,$L28)*SUM($AI28*FctrChngDts!$B$13))*$AG28),$AU28)>$AE28),$AE28,IF(AND($Z28=\"Winter\",$AK28=\"SSP1P2\",$AH28=TRUE,SUM(SUM(SUM(SUM($I28,$K28,$J28,$L28)*SUM($AI28*FctrChngDts!$B$13))*$AG28),$AU28)<=$AE28),SUM(SUM(SUM(SUM($I28,$K28,$J28,$L28)*SUM($AI28*FctrChngDts!$B$13))*$AG28),$AU28),IF(AND($Z28=\"Summer\",$AK28=\"SSP1P2\",$AH28=TRUE,SUM(SUM(SUM(SUM($I28,$K28,$J28,$L28)*SUM($AI28*FctrChngDts!$B$13))- SUM($AR28:$AT28)),$AU28)>$AE28),$AE28,IF(AND($Z28=\"Summer\",$AK28=\"SSP1P2\",$AH28=TRUE,SUM(SUM(SUM(SUM($I28,$K28,$J28,$L28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AR28:$AT28)),$AU28)<=$AE28),SUM(SUM(SUM(SUM($I28,$K28,$J28,$L28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AR28:$AT28)),$AU28),IF(AND($AK28=\"FWP2\",$AH28=TRUE,SUM(SUM(SUM($AI28*FctrChngDts!$B$13)*$L28),$AU28)>$AE28),$AE28,IF(AND($AK28=\"FWP2\",$AH28=TRUE,SUM(SUM(SUM($AI28*FctrChngDts!$B$13)*$L28),$AU28)<=$AE28),SUM(SUM(SUM($AI28*FctrChngDts!$B$13)*$L28),$AU28),IF(AND($Z28=\"Winter\",$AK28=\"SSP2\",$AH28=TRUE,SUM(SUM(SUM(SUM($K28,$L28)*SUM($AI28*FctrChngDts!$B$13))*$AG28),$AU28)>$AE28),$AE28,IF(AND($Z28=\"Winter\",$AK28=\"SSP2\",$AH28=TRUE,SUM(SUM(SUM(SUM($K28,$L28)*SUM($AI28*FctrChngDts!$B$13))*$AG28),$AU28)<=$AE28),SUM(SUM(SUM(SUM($K28,$L28)*SUM($AI28*FctrChngDts!$B$13))*$AG28),$AU28),IF(AND($Z28=\"Summer\",$AK28=\"SSP2\",$AH28=TRUE,SUM(SUM(SUM(SUM($K28,$L28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AR28:$AT28)),$AU28)>$AE28),$AE28,IF(AND($Z28=\"Summer\",$AK28=\"SSP2\",$AH28=TRUE,SUM(SUM(SUM(SUM($K28,$L28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AR28:$AT28)),$AU28)<=$AE28),SUM(SUM(SUM(SUM($K28,$L28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AR28:$AT28)),$AU28),IF(AND($AK28=\"FWP2P3\",$AH28=TRUE,SUM(SUM(SUM(SUM($L28,$N28)*SUM($AI28*FctrChngDts!$B$13))*$AG28),$AU28)>$AE28),$AE28,IF(AND($AK28=\"FWP2P3\",$AH28=TRUE,SUM(SUM(SUM(SUM($L28,$N28)*SUM($AI28*FctrChngDts!$B$13))*$AG28),$AU28)<=$AE28),SUM(SUM(SUM(SUM($L28,$N28)*SUM($AI28*FctrChngDts!$B$13))*$AG28),$AU28),IF(AND($Z28=\"Winter\",$AK28=\"SSP2P3\",$AH28=TRUE,SUM(SUM(SUM(SUM($K28,$L28,$M28,$N28)*SUM($AI28*FctrChngDts!$B$13))*$AG28),$AU28)>$AE28),$AE28,IF(AND($Z28=\"Winter\",$AK28=\"SSP2P3\",$AH28=TRUE,SUM(SUM(SUM(SUM($K28,$L28,$M28,$N28)*SUM($AI28*FctrChngDts!$B$13))*$AG28),$AU28)<=$AE28),SUM(SUM(SUM(SUM($K28,$L28,$M28,$N28)*SUM($AI28*FctrChngDts!$B$13))*$AG28),$AU28),IF(AND($Z28=\"Summer\",$AK28=\"SSP2P3\",$AH28=TRUE,SUM(SUM(SUM(SUM($K28,$L28,$M28,$N28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AR28:$AT28)),$AU28)>$AE28),$AE28,IF(AND($Z28=\"Summer\",$AK28=\"SSP2P3\",$AH28=TRUE,SUM(SUM(SUM(SUM($K28,$L28,$M28,$N28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AR28:$AT28)),$AU28)<=$AE28),SUM(SUM(SUM(SUM($K28,$L28,$M28,$N28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AR28:$AT28)),$AU28),IF(AND($AK28=\"FWP3\",$AH28=TRUE,SUM(SUM(SUM($AI28*FctrChngDts!$B$13)*$N28),$AU28)>$AE28),$AE28,IF(AND($AK28=\"FWP3\",$AH28=TRUE,SUM(SUM(SUM($AI28*FctrChngDts!$B$13)*$N28),$AU28)<=$AE28),SUM(SUM(SUM($AI28*FctrChngDts!$B$13)*$N28),$AU28),IF(AND($Z28=\"Winter\",$AK28=\"SSP3\",$AH28=TRUE,SUM(SUM(SUM(SUM($M28,$N28)*SUM($AI28*FctrChngDts!$B$13))*$AG28),$AU28)>$AE28),$AE28,IF(AND($Z28=\"Winter\",$AK28=\"SSP3\",$AH28=TRUE,SUM(SUM(SUM(SUM($M28,$N28)*SUM($AI28*FctrChngDts!$B$13))*$AG28),$AU28)<=$AE28),SUM(SUM(SUM(SUM($M28,$N28)*SUM($AI28*FctrChngDts!$B$13))*$AG28),$AU28),IF(AND($Z28=\"Summer\",$AK28=\"SSP3\",$AH28=TRUE,SUM(SUM(SUM(SUM($M28,$N28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AR28:$AT28)),$AU28)>$AE28),$AE28,IF(AND($Z28=\"Summer\",$AK28=\"SSP3\",$AH28=TRUE,SUM(SUM(SUM(SUM($M28,$N28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AR28:$AT28)),$AU28)<=$AE28),SUM(SUM(SUM(SUM($M28,$N28)*SUM($AI28*FctrChngDts!$B$13))-SUM($AR28:$AT28)),$AU28),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I28>0,$AH28=FALSE),SUM($AR28*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I28>0,$AH28=TRUE),SUM($AX28*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I28>0,$AH28=FALSE),SUM($AS28*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I28>0,$AH28=TRUE),SUM($AY28*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I28>0,$AH28=FALSE),SUM($AT28*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I28>0,$AH28=TRUE),SUM($AZ28*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J28>0,$AH28=FALSE),SUM($AU28*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J28>0,$AH28=TRUE),SUM($BA28*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J28>0,$AH28=FALSE),SUM($AV28*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J28>0,$AH28=TRUE),SUM($BB28*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J28>0,$AH28=FALSE),SUM($AW28*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J28>0,$AH28=TRUE),SUM($BC28*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K28>0,$AH28=FALSE),SUM($AR28*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K28>0,$AH28=TRUE),SUM($AX28*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K28>0,$AH28=FALSE),SUM($AS28*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K28>0,$AH28=TRUE),SUM($AY28*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K28>0,$AH28=FALSE),SUM($AT28*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K28>0,$AH28=TRUE),SUM($AZ28*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L28>0,$AH28=FALSE),SUM($AU28*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L28>0,$AH28=TRUE),SUM($BA28*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L28>0,$AH28=FALSE),SUM($AV28*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L28>0,$AH28=TRUE),SUM($BB28*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L28>0,$AH28=FALSE),SUM($AW28*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L28>0,$AH28=TRUE),SUM($BC28*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M28>0,$AH28=FALSE),SUM($AR28*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M28>0,$AH28=TRUE),SUM($AX28*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M28>0,$AH28=FALSE),SUM($AS28*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M28>0,$AH28=TRUE),SUM($AY28*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M28>0,$AH28=FALSE),SUM($AT28*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M28>0,$AH28=TRUE),SUM($AZ28*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N28>0,$AH28=FALSE),SUM($AU28*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N28>0,$AH28=TRUE),SUM($BA28*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N28>0,$AH28=FALSE),SUM($AV28*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N28>0,$AH28=TRUE),SUM($BB28*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N28>0,$AH28=FALSE),SUM($AW28*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N28>0,$AH28=TRUE),SUM($BC28*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I28=0,0,IF(AND($I28>0,$K28>0,$AH28=FALSE),SUM($AR28/$P28*$I28),IF(AND($I28>0,$K28=0,$AH28=FALSE),$AR28,IF(AND($I28>0,$K28>0,$AH28=TRUE),ROUND(MIN($HU28,SUM(SUM($I28,$K28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA28,SUM(SUM($I28,$K28)*(FctrChngDts!$B$13)*$AI28)*$IA28)),0),IF(AND($I28>0,$K28=0,$AH28=TRUE),$AX28))))),0)","v":0},{"$f":"ROUND(IF($I28=0,0,IF(AND($I28>0,$K28>0,$AH28=FALSE),SUM($AS28/$P28*$I28),IF(AND($I28>0,$K28=0,$AH28=FALSE),$AS28,IF(AND($I28>0,$K28>0,$AH28=TRUE),ROUND(MIN(SUM($HU28-$BW28),SUM(SUM($I28,$K28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA28)*3),0),IF(AND($I28>0,$K28=0,$AH28=TRUE),$AY28))))),0)","v":0},0,{"$f":"IF($J28=0,0,IF(AND($J28>0,$L28=0,$N28=0,$AH28=FALSE,$AJ28=FALSE),ROUND(MIN($HX28,SUM($AU28,$BA28)),0),IF(AND($J28>0,$L28=0,$N28=0,$AH28=TRUE,$AJ28=FALSE),ROUND(MIN($HX28,SUM($AU28,SUM($J28*$AI28*FctrChngDts!$B$13))),0),IF(AND($J28>0,$L28>0,$N28=0,$AH28=FALSE,$AJ28=FALSE),ROUND(MIN($HX28,SUM(SUM($J28,$L28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA28,SUM(SUM($J28,$L28)*(FctrChngDts!$B$13)*$AI28)*$IA28)),0),IF(AND($J28>0,$L28>0,$N28=0,$AH28=TRUE,$AJ28=FALSE),ROUND(MIN($HX28,SUM(SUM(SUM(SUM($J28,$L28)*FctrChngDts!$C$11*$IA28),SUM(SUM($J28,$L28)*SUM(FctrChngDts!$B$13*$AI28)*$IA28)))),0),IF(AND($J28>0,$L28=0,$N28=0,$AH28=FALSE,$AJ28=TRUE),ROUND(MIN($HX28,SUM($AU28,$BA28)),0),IF(AND($J28>0,$L28=0,$N28=0,$AH28=TRUE,$AJ28=TRUE),ROUND(MIN($HX28,SUM($AU28,SUM($J28*$AI28*FctrChngDts!$B$13))),0),IF(AND($J28>0,$L28>0,$N28=0,$AH28=FALSE,$AJ28=TRUE),ROUND(MIN($HX28,SUM(SUM($J28,$L28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA28,SUM(SUM($J28,$L28)*(FctrChngDts!$B$13)*$AI28)*$IA28)),0),IF(AND($J28>0,$L28>0,$N28=0,$AH28=TRUE,$AJ28=TRUE),ROUND(MIN($HX28,SUM(SUM(SUM(SUM($J28,$L28)*FctrChngDts!$C$12*$IA28),SUM(SUM($J28,$L28)*SUM(FctrChngDts!$B$13*$AI28)*$IA28)))),0))))))))))","v":0},{"$f":"IF($J28=0,0,IF(AND($J28>0,$L28=0,$N28=0,$AH28=FALSE,$AJ28=FALSE),ROUND(MIN(SUM($HX28-$BZ28),SUM($AU28*3)),0),IF(AND($J28>0,$L28=0,$N28=0,$AH28=TRUE,$AJ28=FALSE),ROUND(MIN(SUM($HX28-$BZ28),SUM(SUM($J28,$L28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA28)*3),0),IF(AND($J28>0,$L28>0,$N28=0,$AH28=FALSE,$AJ28=FALSE),ROUND(MIN(SUM($HX28-$BZ28),SUM(SUM($J28,$L28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA28)*3),0),IF(AND($J28>0,$L28>0,$N28=0,$AH28=TRUE,$AJ28=FALSE),ROUND(MIN(SUM($HX28-$BZ28),SUM(SUM($J28,$L28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA28)*3),0),IF(AND($J28>0,$L28=0,$N28=0,$AH28=FALSE,$AJ28=TRUE),ROUND(MIN(SUM($HX28-$BZ28),SUM($AU28*3)),0),IF(AND($J28>0,$L28=0,$N28=0,$AH28=TRUE,$AJ28=TRUE),ROUND(MIN(SUM($HX28-$BZ28),SUM(SUM($J28,$L28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA28)*3),0),IF(AND($J28>0,$L28>0,$N28=0,$AH28=FALSE,$AJ28=TRUE),ROUND(MIN(SUM($HX28-$BZ28),SUM(SUM($J28,$L28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA28)*3),0),IF(AND($J28>0,$L28>0,$N28=0,$AH28=TRUE,$AJ28=TRUE),ROUND(MIN(SUM($HX28-$BZ28),SUM(SUM($J28,$L28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA28)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K28=0,0,IF(AND($I28>0,$K28>0,$M28=0,$AH28=FALSE),SUM($AR28-$BW28),IF(AND($I28=0,$K28>0,$M28>0,$AH28=FALSE),SUM($AR28/$P28*$K28),IF(AND($I28=0,$K28>0,$M28=0,$AH28=FALSE),$AR28,IF($K28=0,0,IF(AND($I28>0,$K28>0,$M28=0,$AH28=TRUE),ROUND(MIN($HV28,SUM(SUM($I28,$K28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB28,SUM(SUM($I28,$K28)*(FctrChngDts!$B$13)*$AI28)*$IB28)),0),IF(AND($I28=0,$K28>0,$M28>0,$AH28=TRUE),ROUND(MIN($HV28,SUM(SUM($I28,$K28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB28,SUM(SUM($I28,$K28)*(FctrChngDts!$B$13)*$AI28)*$IB28)),0),IF(AND($I28=0,$K28>0,$M28=0,$AH28=TRUE),$AX28)))))))),0)","v":0},{"$f":"ROUND(IF($K28=0,0,IF(AND($I28>0,$K28>0,$M28=0,$AH28=FALSE),SUM($AS28-$BX28),IF(AND($I28=0,$K28>0,$M28>0,$AH28=FALSE),SUM($AS28/$P28*$K28),IF(AND($I28=0,$K28>0,$M28=0,$AH28=FALSE),$AS28,IF($K28=0,0,IF(AND($I28>0,$K28>0,$M28=0,$AH28=TRUE),ROUND(MIN(SUM($HV28-$BW28),SUM(SUM($I28,$K28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB28)*3),0),IF(AND($I28=0,$K28>0,$M28>0,$AH28=TRUE),ROUND(MIN(SUM($HV28-$BW28),SUM(SUM($I28,$K28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB28)*3),0),IF(AND($I28=0,$K28>0,$M28=0,$AH28=TRUE),$AY28)))))))),0)","v":0},0,{"$f":"IF($L28=0,0,IF(AND($J28>0,$L28>0,$N28=0,$AH28=FALSE,$AJ28=FALSE),ROUND(MIN($HY28,SUM(SUM($J28,$L28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB28,SUM(SUM($J28,$L28)*(FctrChngDts!$B$13)*$AI28)*$IB28)),0),IF(AND($J28>0,$L28>0,$N28=0,$AH28=TRUE,$AJ28=FALSE),ROUND(MIN($HY28,SUM(SUM(SUM(SUM($J28,$L28)*FctrChngDts!$C$11*$IB28),SUM(SUM($J28,$L28)*SUM(FctrChngDts!$B$13*$AI28)*$IB28)))),0),IF(AND($J28=0,$L28>0,$N28=0,$AH28=FALSE,$AJ28=FALSE),ROUND(MIN($HY28,SUM($L28*FctrChngDts!$C$11)),0),IF(AND($J28=0,$L28>0,$N28=0,$AH28=TRUE,$AJ28=FALSE),ROUND(MIN($HY28,SUM(SUM(SUM(SUM($J28,$L28)*FctrChngDts!$C$11*$IB28),SUM(SUM($J28,$L28)*SUM(FctrChngDts!$B$13*$AI28)*$IB28)))),0),IF(AND($J28>0,$L28>0,$N28=0,$AH28=FALSE,$AJ28=TRUE),ROUND(MIN($HY28,SUM(SUM($J28,$L28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB28,SUM(SUM($J28,$L28)*(FctrChngDts!$B$13)*$AI28)*$IB28)),0),IF(AND($J28>0,$L28>0,$N28=0,$AH28=TRUE,$AJ28=TRUE),ROUND(MIN($HY28,SUM(SUM(SUM(SUM($J28,$L28)*FctrChngDts!$C$12*$IB28),SUM(SUM($J28,$L28)*SUM(FctrChngDts!$B$13*$AI28)*$IB28)))),0),IF(AND($J28=0,$L28>0,$N28=0,$AH28=FALSE,$AJ28=TRUE),ROUND(MIN($HY28,SUM($L28*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J28=0,$L28>0,$N28=0,$AH28=TRUE,$AJ28=TRUE),ROUND(MIN($HY28,SUM(SUM(SUM(SUM($J28,$L28)*FctrChngDts!$C$12*$IB28),SUM(SUM($J28,$L28)*SUM(FctrChngDts!$B$13*$AI28)*$IB28)))),0))))))))))","v":0},{"$f":"IF($L28=0,0,IF(AND($J28>0,$L28>0,$N28=0,$AH28=FALSE,$AJ28=FALSE),ROUND(MIN(SUM($HY28-$CF28),SUM(SUM($J28,$L28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB28)*3),0),IF(AND($J28>0,$L28>0,$N28=0,$AH28=TRUE,$AJ28=FALSE),ROUND(MIN(SUM($HY28-$CF28),SUM(SUM($J28,$L28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB28)*3),0),IF(AND($J28=0,$L28>0,$N28=0,$AH28=FALSE,$AJ28=FALSE),ROUND(MIN(SUM($HY28-$CF28),SUM($AU28*3)),0),IF(AND($J28=0,$L28>0,$N28=0,$AH28=TRUE,$AJ28=FALSE),ROUND(MIN(SUM($HY28-$CF28),SUM(SUM($J28,$L28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB28)*3),0),IF(AND($J28>0,$L28>0,$N28=0,$AH28=FALSE,$AJ28=TRUE),ROUND(MIN(SUM($HY28-$CF28),SUM(SUM($J28,$L28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB28)*3),0),IF(AND($J28>0,$L28>0,$N28=0,$AH28=TRUE,$AJ28=TRUE),ROUND(MIN(SUM($HY28-$CF28),SUM(SUM($J28,$L28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB28)*3),0),IF(AND($J28=0,$L28>0,$N28=0,$AH28=FALSE,$AJ28=TRUE),ROUND(MIN(SUM($HY28-$CF28),SUM($AU28*3)),0),IF(AND($J28=0,$L28>0,$N28=0,$AH28=TRUE,$AJ28=TRUE),ROUND(MIN(SUM($HY28-$CF28),SUM(SUM($J28,$L28)*IF($AJ28=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB28)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S28>0,Account!$AG$2=TRUE,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH28=FALSE),SUM(Usage!$BW28:$CB28)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V28>0,Account!$AG$2=TRUE,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH28=FALSE),SUM(Usage!$CC28:$CH28)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y28>0,Account!$AG$2=TRUE,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH28=FALSE),SUM(Usage!$CI28:$CN28)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH28=TRUE,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S28),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S28)),2)","v":0},{"$f":"ROUND(IF(OR($AH28=TRUE,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V28),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V28)),2)","v":0},{"$f":"IF(OR($AH28=TRUE,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y28),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y28))","v":0},{"$f":"ROUND(IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW28),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW28)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX28),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX28)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY28),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY28)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ28),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ28)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA28),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA28)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB28),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB28)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S28),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC28),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC28)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD28),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD28)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE28),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE28)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF28),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF28)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG28),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG28)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH28),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH28)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V28),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI28),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI28))","v":0},{"$f":"IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ28),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ28))","v":0},{"$f":"IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK28),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK28))","v":0},{"$f":"IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL28),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL28))","v":0},{"$f":"IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM28),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM28))","v":0},{"$f":"IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN28),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN28))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y28)","v":0},0,0,0,0,{"$f":"IF($DW28>IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV28*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV28*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW28-IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV28*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV28*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV28<$DW28,SUM($DW28-$DV28),0))","v":0},{"$f":"IF(OR(AND($D28<=FctrChngDts!$B$14,Usage!$E28>FctrChngDts!$B$14),AND(Usage!$D28<=FctrChngDts!$C$14,Usage!$E28>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW28),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX28),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY28),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ28),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA28),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB28),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC28),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD28),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE28),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF28),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG28),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH28),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI28)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ28)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK28)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL28)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM28)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN28)","v":0},0,{"$f":"IF(AND($S28>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E28<>\"D-CARE\",Tenant!$F28=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET28=TRUE,$S28>0,$V28=0),SUM(SUM($BW28:$CB28)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET28=TRUE,$S28>0,$V28>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW28:$CB28)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET28=TRUE,$S28>0,$V28>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW28:$CB28)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S28>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S28>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S28>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV28=TRUE,$S28>0,$V28=0),SUM(SUM($BW28:$CB28)*'CRS1'!$P$2),IF(AND($EV28=TRUE,$S28>0,$V28>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW28:$CB28)*'CRS1'!$P$2),IF(AND($EV28=TRUE,$S28>0,$V28>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW28:$CB28)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S28>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX28=TRUE,$S28>0,$V28=0),SUM(SUM($BW28:$CB28)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX28=TRUE,$S28>0,$V28>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW28:$CB28)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX28=TRUE,$S28>0,$V28>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW28:$CB28)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S28>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ28=TRUE,$S28>0),SUM(SUM($BW28:$CB28)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V28>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E28<>\"D-CARE\",Tenant!$F28=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB28=TRUE,$S28>0,$V28>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC28:$CH28)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB28=TRUE,$S28>0,$V28>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC28:$CH28)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB28=TRUE,$V28>0,$Y28>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC28:$CH28)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB28=TRUE,$V28>0,$Y28>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC28:$CH28)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB28=TRUE,$S28=0,$V28>0,$Y28=0),SUM(SUM($CC28:$CH28)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V28>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V28>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V28>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD28=TRUE,$S28>0,$V28>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC28:$CH28)*'CRS2'!$P$2),IF(AND($FD28=TRUE,$S28>0,$V28>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC28:$CH28)*'CRS2'!$P$2),IF(AND($FD28=TRUE,$V28>0,$Y28>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC28:$CH28)*'CRS2'!$P$2),IF(AND($FD28=TRUE,$V28>0,$Y28>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC28:$CH28)*'CRS2'!$P$2),IF(AND($FD28=TRUE,$S28=0,$V28>0,$Y28=0),SUM(SUM($CC28:$CH28)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V28>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF28=TRUE,$S28>0,$V28>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC28:$CH28)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF28=TRUE,$S28>0,$V28>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC28:$CH28)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF28=TRUE,$V28>0,$Y28>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC28:$CH28)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF28=TRUE,$V28>0,$Y28>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC28:$CH28)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF28=TRUE,$S28=0,$V28>0,$Y28=0),SUM(SUM($CC28:$CH28)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V28>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH28=TRUE,$V28>0),SUM(SUM($CC28:$CH28)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y28>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E28<>\"D-CARE\",Tenant!$F28=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ28=TRUE,$V28=0,$Y28>0),SUM(SUM($CI28:$CN28)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ28=TRUE,$V28>0,$Y28>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI28:$CN28)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ28=TRUE,$V28>0,$Y28>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI28:$CN28)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y28>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y28>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y28>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL28=TRUE,$V28=0,$Y28>0),SUM(SUM($CI28:$CN28)*'CRS3'!$P$2),IF(AND($FL28=TRUE,$V28>0,$Y28>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI28:$CN28)*'CRS3'!$P$2),IF(AND($FL28=TRUE,$V28>0,$Y28>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI28:$CN28)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y28>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN28=TRUE,$V28=0,$Y28>0),SUM(SUM($CI28:$CN28)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN28=TRUE,$V28>0,$Y28>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI28:$CN28)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN28=TRUE,$V28>0,$Y28>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI28:$CN28)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y28>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP28=TRUE,$Y28>0),SUM(SUM($CI28:$CN28)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR28:$FT28))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO28:$CQ28,$FR28:$FT28))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA28:$EF28)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG28:$EL28)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM28:$ER28)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV28,$CO28:$CQ28,$EA28:$ER28)/$P28)*$S28*FctrChngDts!$B$15),SUM(SUM(SUM($DV28,$CO28:$CQ28,$FR28:$FT28)/$P28)*$S28*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV28,$CO28:$CQ28,$EA28:$ER28)/$P28)*$V28*FctrChngDts!$B$15),SUM(SUM(SUM($DV28,$CO28:$CQ28,$FR28:$FT28)/$P28)*$V28*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV28,$CO28:$CQ28,$EA28:$ER28)/$P28)*$Y28*FctrChngDts!$B$15),SUM(SUM(SUM($DV28,$CO28:$CQ28,$FR28:$FT28)/$P28)*$Y28*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA28*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI28*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ28*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ28,$FU28,$GF28,$GZ28:$HE28),IF(Account!$Q$2=TRUE,SUM($DZ28,$FV28,$GF28,$GZ28:$HE28),SUM($DZ28,$ES28,$FU28:$FV28,$GF28,$GZ28:$HE28)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E28),Usage!$P28,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D28,FctrChngDts!$C$17<=Usage!$E28),SUM(FctrChngDts!$C$17-Usage!$D28),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E28),Usage!$P28,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D28,FctrChngDts!$C$19<=Usage!$E28),SUM(FctrChngDts!$C$19-Usage!$D28),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK28*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK28*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL28*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL28*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D28))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A28,Tenant!$A:$J,8,FALSE)=TRUE,$GG28<0),0,SUM(SUM(SUM($GG28/$P28*$GP28)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A28,Tenant!$A:$J,8,FALSE)=TRUE,$GG28<0),0,SUM(SUM(SUM($GG28/$P28*$GQ28)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D28))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A28,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV28*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A28,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW28*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU28:$DA28,$EU28,$EA28:$EF28,$FA28)-SUM(SUM($BW28:$CB28)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD28:$DJ28,$FC28,$EG28:$EL28,$FI28)-SUM(SUM($CC28:$CH28)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM28:$DS28,$FK28,$EM28:$ER28,$FQ28)-SUM(SUM($CI28:$CN28)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO28,$CU28:$DA28,$EU28,$EW28,$EY28,$EA28:$EF28,$FA28,$CP28,$DD28:$DJ28,$FC28,$FE28,$FG28,$EG28:$EL28,$FI28)/$P28*$S28)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO28,$CU28:$DA28,$EU28,$EW28,$EY28,$EA28:$EF28,$FA28,$CP28,$DD28:$DJ28,$FC28,$FE28,$FG28,$EG28:$EL28,$FI28)/$P28*$V28)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ28,$DM28:$DS28,$FK28,$FM28,$FO28,$EM28:$ER28,$FQ28)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D28,BslnAllctnCrrnt!$A$1<=$E28),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK28=\"FSP1\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$Q28,BslnAllctnCrrnt!$A$1<$R28),SUM(BslnAllctnCrrnt!$A$1-$Q28),IF(AND($AK28=\"FSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$Q28,BslnAllctnCrrnt!$A$1<$R28),SUM(BslnAllctnCrrnt!$A$1-$Q28),IF(AND($AK28=\"FSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),$I28,IF(AND($AK28=\"SSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$Q28,BslnAllctnCrrnt!$A$1<$R28),SUM(BslnAllctnCrrnt!$A$1-$Q28),IF(AND($AK28=\"SSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),$I28,0)))))","v":0},{"$f":"IF(AND($AK28=\"FSP1\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$Q28,BslnAllctnCrrnt!$A$1<$R28),SUM($I28-$HG28),IF(AND($AK28=\"FSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$Q28,BslnAllctnCrrnt!$A$1<$R28),SUM($I28-$HG28),IF(AND($AK28=\"FSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM($I28-$HG28),IF(AND($AK28=\"SSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$Q28,BslnAllctnCrrnt!$A$1<$R28),SUM($I28-$HG28),IF(AND($AK28=\"SSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM($I28-$HG28),0)))))","v":0},{"$f":"IF(AND($AK28=\"SSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$Q28,BslnAllctnCrrnt!$A$1<$R28),0,IF(AND(FctrChngDts!$A$2>=$D28,FctrChngDts!$B$2<$E28),IF(AND($AK28=\"SSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM(BslnAllctnCrrnt!$A$1-$T28),0),IF(AND($AK28=\"FSP2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM(BslnAllctnCrrnt!$A$1-$T28),IF(AND($AK28=\"FSP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM(BslnAllctnCrrnt!$A$1-$T28),IF(AND($AK28=\"FSP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$W28,BslnAllctnCrrnt!$A$1<$X28),$K28,IF(AND($AK28=\"FSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$Q28,BslnAllctnCrrnt!$A$1<$R28),0,IF(AND($AK28=\"FSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM(BslnAllctnCrrnt!$A$1-$T28),IF(AND($AK28=\"SSP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM(BslnAllctnCrrnt!$A$1-$T28),IF(AND($AK28=\"SSP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$W28,BslnAllctnCrrnt!$A$1<$X28),$K28,0)))))))))","v":0},{"$f":"IF(AND($AK28=\"SSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$Q28,BslnAllctnCrrnt!$A$1<$R28),SUM($K28-$HI28),IF(AND($AK28=\"SSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM($K28-$HI28),IF(AND($AK28=\"FSP2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM($K28-$HI28),IF(AND($AK28=\"FSP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM($K28-$HI28),IF(AND($AK28=\"FSP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$W28,BslnAllctnCrrnt!$A$1<$X28),SUM($K28-$HI28),IF(AND($AK28=\"FSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$Q28,BslnAllctnCrrnt!$A$1<$R28),SUM($K28-$HI28),IF(AND($AK28=\"FSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM($K28-$HI28),IF(AND($AK28=\"SSP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM($K28-$HI28),IF(AND($AK28=\"SSP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$W28,BslnAllctnCrrnt!$A$1<$X28),SUM($K28-$HI28),0)))))))))","v":0},{"$f":"IF(AND($AK28=\"FSP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),0,IF(AND($AK28=\"FSP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$W28,BslnAllctnCrrnt!$A$1<$X28),SUM(BslnAllctnCrrnt!$A$1-$W28),IF(AND($AK28=\"FSP3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$W28,BslnAllctnCrrnt!$A$1<$X28),SUM(BslnAllctnCrrnt!$A$1-$W28),0)))","v":0},{"$f":"IF(AND($AK28=\"FSP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM($M28-$HK28),IF(AND($AK28=\"FSP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$W28,BslnAllctnCrrnt!$A$1<$X28),SUM($M28-$HK28),IF(AND($AK28=\"FSP3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$W28,BslnAllctnCrrnt!$A$1<$X28),SUM($M28-$HK28),0)))","v":0},{"$f":"IF(AND($AK28=\"FWP1\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$Q28,BslnAllctnCrrnt!$A$1<$R28),SUM(BslnAllctnCrrnt!$A$1-$Q28),IF(AND($AK28=\"FWP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$Q28,BslnAllctnCrrnt!$A$1<$R28),SUM(BslnAllctnCrrnt!$A$1-$Q28),IF(AND($AK28=\"FWP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),$J28,IF(AND(FctrChngDts!$A$2>=$D28,FctrChngDts!$B$2<$E28),IF(AND($AK28=\"SSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$Q28,BslnAllctnCrrnt!$A$1<$R28),SUM(BslnAllctnCrrnt!$A$1-$Q28),0),IF(AND($AK28=\"SSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),$J28,0)))))","v":0},{"$f":"IF(AND($AK28=\"FWP1\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$Q28,BslnAllctnCrrnt!$A$1<$R28),SUM($J28-$HM28),IF(AND($AK28=\"FWP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$Q28,BslnAllctnCrrnt!$A$1<$R28),SUM($J28-$HM28),IF(AND($AK28=\"FWP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM($J28-$HM28),IF(AND($AK28=\"SSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$Q28,BslnAllctnCrrnt!$A$1<$R28),SUM($J28-$HM28),IF(AND($AK28=\"SSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM($J28-$HM28),0)))))","v":0},{"$f":"IF(AND($AK28=\"FWP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$Q28,BslnAllctnCrrnt!$A$1<$R28),0,IF(AND($AK28=\"FWP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM(BslnAllctnCrrnt!$A$1-$T28),IF(AND($AK28=\"FWP2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM(BslnAllctnCrrnt!$A$1-$T28),IF(AND($AK28=\"FWP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM(BslnAllctnCrrnt!$A$1-$T28),IF(AND($AK28=\"FWP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$W28,BslnAllctnCrrnt!$A$1<$X28),$L28,IF(AND($AK28=\"SSP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM(BslnAllctnCrrnt!$A$1-$T28),IF(AND($AK28=\"SSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$Q28,BslnAllctnCrrnt!$A$1<$R28),0,IF(AND($AK28=\"SSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM(BslnAllctnCrrnt!$A$1-$T28),0))))))))","v":0},{"$f":"IF(AND($AK28=\"FWP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$Q28,BslnAllctnCrrnt!$A$1<$R28),SUM($L28-$HO28),IF(AND($AK28=\"FWP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM($L28-$HO28),IF(AND($AK28=\"FWP2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM($L28-$HO28),IF(AND($AK28=\"FWP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM($L28-$HO28),IF(AND($AK28=\"FWP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$W28,BslnAllctnCrrnt!$A$1<$X28),SUM($L28-$HO28),IF(AND($AK28=\"SSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$Q28,BslnAllctnCrrnt!$A$1<$R28),SUM($L28-$HO28),IF(AND($AK28=\"SSP1P2\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM($L28-$HO28),0)))))))","v":0},{"$f":"IF(AND($AK28=\"FWP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),0,IF(AND($AK28=\"FWP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$W28,BslnAllctnCrrnt!$A$1<$X28),SUM(BslnAllctnCrrnt!$A$1-$W28),IF(AND($AK28=\"FWP3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$W28,BslnAllctnCrrnt!$A$1<$X28),SUM(BslnAllctnCrrnt!$A$1-$W28),IF(AND($AK28=\"SSP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),0,IF(AND($AK28=\"SSP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$W28,BslnAllctnCrrnt!$A$1<$X28),SUM(BslnAllctnCrrnt!$A$1-$W28),0)))))","v":0},{"$f":"IF(AND($AK28=\"FWP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM($N28-$HQ28),IF(AND($AK28=\"FWP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$W28,BslnAllctnCrrnt!$A$1<$X28),SUM($N28-$HQ28),IF(AND($AK28=\"FWP3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$W28,BslnAllctnCrrnt!$A$1<$X28),SUM($N28-$HQ28),IF(AND($AK28=\"SSP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$T28,BslnAllctnCrrnt!$A$1<$U28),SUM($N28-$HQ28),IF(AND($AK28=\"SSP2P3\",$HF28=TRUE,BslnAllctnCrrnt!$A$1>=$W28,BslnAllctnCrrnt!$A$1<$X28),SUM($N28-$HQ28),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[28,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G29),0,IF($F29<=$G29,SUM($G29-$F29),IF($F29>$G29,SUM((Account!$L$2-Usage!$F29)+Usage!$G29+1))))","v":0},{"$f":"IF($Q29=0,0,IF($R29=0,0,IF(AND($Q29<FctrChngDts!$A$2,$R29>=FctrChngDts!$A$2),SUM($R29-FctrChngDts!$A$2+1),IF(AND($Q29>=FctrChngDts!$A$2,$R29>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q29),IF(AND($Q29>=FctrChngDts!$A$2,$R29<FctrChngDts!$B$2),SUM($R29-$Q29+1),0)))))","v":0},{"$f":"IF($Q29=0,0,IF($R29=0,0,IF(AND($Q29<FctrChngDts!$A$2,$R29>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q29),IF(AND($Q29<FctrChngDts!$A$2,$R29<FctrChngDts!$A$2),SUM($R29-$Q29+1),IF(AND($Q29>FctrChngDts!$A$2,$R29>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R29+1),0)))))","v":0},{"$f":"IF($T29=0,0,IF($U29=0,0,IF(AND($T29<FctrChngDts!$A$2,$U29>=FctrChngDts!$A$2),SUM($U29-FctrChngDts!$A$2+1),IF(AND($T29>=FctrChngDts!$A$2,$U29<FctrChngDts!$B$2),SUM($U29-$T29+1),IF(AND($T29>=FctrChngDts!$A$2,$U29>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T29)<0),0,IF(AND($T29>=FctrChngDts!$A$2,$U29>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T29),0))))))","v":0},{"$f":"IF($T29=0,0,IF($U29=0,0,IF(AND($T29<FctrChngDts!$A$2,$U29>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T29),IF(AND($T29>=FctrChngDts!$B$2,$U29>=FctrChngDts!$B$2),SUM($U29-$T29+1),IF(AND($T29<FctrChngDts!$A$2,$U29<FctrChngDts!$A$2),SUM($U29-$T29+1),IF(AND($T29>=FctrChngDts!$A$2,$U29>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U29+1),0))))))","v":0},{"$f":"IF($W29=0,0,IF($X29=0,0,IF(AND($W29>=FctrChngDts!$A$2,$X29>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W29)<0),0,IF(AND($W29>=FctrChngDts!$A$2,$X29>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W29),IF(AND($W29>=FctrChngDts!$A$2,$X29<FctrChngDts!$B$2),SUM($X29-$W29+1),IF(AND($W29<FctrChngDts!$A$2,$X29>=FctrChngDts!$A$2),SUM($X29-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W29=0,0,IF($X29=0,0,IF(AND($W29<FctrChngDts!$A$2,$X29<FctrChngDts!$A$2),SUM($X29-$W29+1),IF(AND($W29>=FctrChngDts!$A$2,$X29>=FctrChngDts!$B$2,SUM($X29-FctrChngDts!$B$2+1)<=$Y29),SUM($X29-FctrChngDts!$B$2+1),IF(AND($W29>=FctrChngDts!$A$2,$X29>=FctrChngDts!$B$2),SUM($X29-$W29+1),IF(AND($W29<FctrChngDts!$A$2,$X29>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W29),0))))))","v":0},{"$f":"IF(AND($D29>=FctrChngDts!$C$2,$E29<FctrChngDts!$E$2),\"1\",IF(AND($D29>=FctrChngDts!$E$2,$E29<FctrChngDts!$G$2),\"2\",IF(AND($D29>=FctrChngDts!$G$2,$E29<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D29>=FctrChngDts!$D$2,,IF(AND($D29>=FctrChngDts!$C$2,$D29<=FctrChngDts!$D$2),$D29,IF(AND($D29>=FctrChngDts!$C$2,$D29>=FctrChngDts!$D$2,$E29>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D29>FctrChngDts!$D$2,,IF($D29=FctrChngDts!$D$2,$D29,IF(AND($D29>=FctrChngDts!$C$2,$E29<FctrChngDts!$D$2),$E29,IF(AND($D29>=FctrChngDts!$C$2,$E29>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D29>=FctrChngDts!$D$2,$E29>=FctrChngDts!$D$2,$E29>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E29<FctrChngDts!$D$2,$E29<=FctrChngDts!$D$2),$E29,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D29<FctrChngDts!$E$2,$E29<FctrChngDts!$E$2),,IF($D29>FctrChngDts!$F$2,,IF(AND($D29>=FctrChngDts!$E$2,$D29<=FctrChngDts!$F$2),$D29,IF(AND($D29>=FctrChngDts!$E$2,$D29>=FctrChngDts!$F$2,$E29>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D29>FctrChngDts!$F$2,,IF($E29=FctrChngDts!$F$2,$E29,IF(AND($D29<FctrChngDts!$E$2,$E29<=FctrChngDts!$F$2),$E29,IF(AND($D29>=FctrChngDts!$E$2,$E29<FctrChngDts!$F$2),$E29,IF(AND($D29>=FctrChngDts!$E$2,$E29>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D29>=FctrChngDts!$F$2,$E29>=FctrChngDts!$F$2,$E29>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D29<FctrChngDts!$G$2,$E29<FctrChngDts!$G$2),,IF($D29>FctrChngDts!$H$2,,IF(AND($D29>=FctrChngDts!$G$2,$D29<=FctrChngDts!$H$2),$D29,IF(AND($D29>=FctrChngDts!$G$2,$D29>=FctrChngDts!$H$2,$E29>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D29>FctrChngDts!$H$2,,IF($E29=FctrChngDts!$H$2,$E29,IF(AND($D29<FctrChngDts!$G$2,$E29<=FctrChngDts!$H$2),$E29,IF(AND($D29>=FctrChngDts!$G$2,$E29<FctrChngDts!$H$2),$E29,IF(AND($D29>=FctrChngDts!$G$2,$E29>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D29>=FctrChngDts!$H$2,$E29>=FctrChngDts!$H$2,$E29>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A29,Tenant!$A29:$J328,6,FALSE)","v":0},{"$f":"VLOOKUP($A29,Tenant!$A29:$J328,7,FALSE)","v":0},{"$f":"VLOOKUP($A29,Tenant!$A29:$J328,10,FALSE)","v":0},0,{"$f":"IF(AND($AK29=\"FSP2\",$AJ29=FALSE,$HF29=FALSE),SUM($K29*FctrChngDts!$C$9),IF(AND($AK29=\"FSP2\",$AJ29=TRUE,$HF29=FALSE),SUM($K29*FctrChngDts!$C$10),IF(AND($AK29=\"FSP2P3\",$AJ29=FALSE,$HF29=FALSE),SUM(SUM($K29,$M29)*FctrChngDts!$C$9),IF(AND($AK29=\"FSP2P3\",$AJ29=TRUE,$HF29=FALSE),SUM(SUM($K29,$M29)*FctrChngDts!$C$10),IF(AND($AK29=\"FSP3\",$AJ29=FALSE,$HF29=FALSE),SUM($M29*FctrChngDts!$C$9),IF(AND($AK29=\"FSP3\",$AJ29=TRUE,$HF29=FALSE),SUM($M29*FctrChngDts!$C$10),IF(AND($AK29=\"FSP1\",$AJ29=FALSE,$HF29=FALSE),SUM($I29*FctrChngDts!$C$9),IF(AND($AK29=\"FSP1\",$AJ29=TRUE,$HF29=FALSE),SUM($I29*FctrChngDts!$C$10),IF(AND($AK29=\"FSP1P2\",$AJ29=FALSE,$HF29=FALSE),SUM(SUM($I29,$K29)*FctrChngDts!$C$9),IF(AND($AK29=\"FSP1P2\",$AJ29=TRUE,$HF29=FALSE),SUM(SUM($I29,$K29)*FctrChngDts!$C$10),IF(AND($Z29=\"Summer\",$AK29=\"SSP2P3\",$AJ29=FALSE,$HF29=FALSE),SUM(SUM(SUM(SUM($K29,$M29)*FctrChngDts!$C$9),SUM(SUM($L29,$N29)*FctrChngDts!$C$11))*$AF29),IF(AND($Z29=\"Summer\",$AK29=\"SSP2P3\",$AJ29=TRUE,$HF29=FALSE),SUM(SUM(SUM(SUM($K29,$M29)*FctrChngDts!$C$10),SUM(SUM($L29,$N29)*FctrChngDts!$C$12))*$AF29),IF(AND($Z29=\"Winter\",$AK29=\"SSP2P3\",$AJ29=FALSE,$HF29=FALSE),SUM(SUM(SUM(SUM($K29,$M29)*FctrChngDts!$C$9),SUM(SUM($L29,$N29)*FctrChngDts!$C$11))-$AO29),IF(AND($Z29=\"Winter\",$AK29=\"SSP2P3\",$AJ29=TRUE,$HF29=FALSE),SUM(SUM(SUM(SUM($K29,$M29)*FctrChngDts!$C$10),SUM(SUM($L29,$N29)*FctrChngDts!$C$12))-$AO29),IF(AND($Z29=\"Summer\",$AK29=\"SSP1P2\",$AJ29=FALSE,$HF29=FALSE),SUM(SUM(SUM(SUM($I29,$K29)*FctrChngDts!$C$9),SUM(SUM($J29,$L29)*FctrChngDts!$C$11))*$AF29),IF(AND($Z29=\"Summer\",$AK29=\"SSP1P2\",$AJ29=TRUE,$HF29=FALSE),SUM(SUM(SUM(SUM($I29,$K29)*FctrChngDts!$C$10),SUM(SUM($J29,$L29)*FctrChngDts!$C$12))*$AF29),IF(AND($Z29=\"Winter\",$AK29=\"SSP1P2\",$AJ29=FALSE,$HF29=FALSE),SUM(SUM(SUM(SUM($I29,$K29)*FctrChngDts!$C$9),SUM(SUM($J29,$L29)*FctrChngDts!$C$11))-$AO29),IF(AND($Z29=\"Winter\",$AK29=\"SSP1P2\",$AJ29=TRUE,$HF29=FALSE),SUM(SUM(SUM(SUM($I29,$K29)*FctrChngDts!$C$10),SUM(SUM($J29,$L29)*FctrChngDts!$C$12))-$AO29),IF(AND($AK29=\"FSP2\",$AJ29=FALSE,$HF29=TRUE),SUM(SUM($HI29*FctrChngDts!$B$9),SUM($HJ29*FctrChngDts!$C$9)),IF(AND($AK29=\"FSP2\",$AJ29=TRUE,$HF29=TRUE),SUM(SUM($HI29*FctrChngDts!$B$10),SUM($HJ29*FctrChngDts!$C$10)),IF(AND($AK29=\"FSP2P3\",$AJ29=FALSE,$HF29=TRUE),SUM(SUM(SUM($HI29,$HK29)*FctrChngDts!$B$9),SUM(SUM($HJ29,$HL29)*FctrChngDts!$C$9)),IF(AND($AK29=\"FSP2P3\",$AJ29=TRUE,$HF29=TRUE),SUM(SUM(SUM($HI29,$HK29)*FctrChngDts!$B$10),SUM(SUM($HJ29,$HL29)*FctrChngDts!$C$10)),IF(AND($AK29=\"FSP3\",$AJ29=FALSE,$HF29=TRUE),SUM(SUM($HK29*FctrChngDts!$B$9),SUM($HL29*FctrChngDts!$C$9)),IF(AND($AK29=\"FSP3\",$AJ29=TRUE,$HF29=TRUE),SUM(SUM($HK29*FctrChngDts!$B$10),SUM($HL29*FctrChngDts!$C$10)),IF(AND($AK29=\"FSP1\",$AJ29=FALSE,$HF29=TRUE),SUM(SUM($HG29*FctrChngDts!$B$9),SUM($HH29*FctrChngDts!$C$9)),IF(AND($AK29=\"FSP1\",$AJ29=TRUE,$HF29=TRUE),SUM(SUM($HG29*FctrChngDts!$B$10),SUM($HH29*FctrChngDts!$C$10)),IF(AND($AK29=\"FSP1P2\",$AJ29=FALSE,$HF29=TRUE),SUM(SUM(SUM($HG29,$HI29)*FctrChngDts!$B$9),SUM(SUM($HH29,$HJ29)*FctrChngDts!$C$9)),IF(AND($AK29=\"FSP1P2\",$AJ29=TRUE,$HF29=TRUE),SUM(SUM(SUM($HG29,$HI29)*FctrChngDts!$B$10),SUM(SUM($HG29,$HI29)*FctrChngDts!$C$10)),IF(AND($Z29=\"Summer\",$AK29=\"SSP2P3\",$AJ29=FALSE,$HF29=TRUE),SUM(SUM(SUM(SUM($HI29,$HK29)*FctrChngDts!$B$9),SUM(SUM($HJ29,$HL29)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO29,$HQ29)*FctrChngDts!$B$11),SUM(SUM($HP29,$HR29)*FctrChngDts!$C$11))*$AF29),IF(AND($Z29=\"Summer\",$AK29=\"SSP2P3\",$AJ29=TRUE,$HF29=TRUE),SUM(SUM(SUM(SUM($HI29,$HK29)*FctrChngDts!$B$10),SUM(SUM($HJ29,$HL29)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO29,$HQ29)*FctrChngDts!$B$12),SUM(SUM($HP29,$HR29)*FctrChngDts!$C$12))*$AF29),IF(AND($Z29=\"Winter\",$AK29=\"SSP2P3\",$AJ29=FALSE,$HF29=TRUE),SUM(SUM(SUM(SUM($HI29,$HK29)*FctrChngDts!$B$9),SUM(SUM($HJ29,$HL29)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO29,$HQ29)*FctrChngDts!$B$11),SUM(SUM($HP29,$HR29)*FctrChngDts!$C$11))-$AO29),IF(AND($Z29=\"Winter\",$AK29=\"SSP2P3\",$AJ29=TRUE,$HF29=TRUE),SUM(SUM(SUM(SUM($HI29,$HK29)*FctrChngDts!$B$10),SUM(SUM($HO29,$HQ29)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO29,$HQ29)*FctrChngDts!$B$12),SUM(SUM($HP29,$HR29)*FctrChngDts!$C$12))-$AO29),IF(AND($Z29=\"Summer\",$AK29=\"SSP1P2\",$AJ29=FALSE,$HF29=TRUE),SUM(SUM(SUM(SUM($HG29,$HI29)*FctrChngDts!$B$9),SUM(SUM($HH29,$HJ29)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM29,$HO29)*FctrChngDts!$B$11),SUM(SUM($HN29,$HP29)*FctrChngDts!$C$11))*$AF29),IF(AND($Z29=\"Summer\",$AK29=\"SSP1P2\",$AJ29=TRUE,$HF29=TRUE),SUM(SUM(SUM(SUM($HG29,$HI29)*FctrChngDts!$B$10),SUM(SUM($HH29,$HJ29)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM29,$HO29)*FctrChngDts!$B$12),SUM(SUM($HN29,$HP29)*FctrChngDts!$C$12))*$AF29),IF(AND($Z29=\"Winter\",$AK29=\"SSP1P2\",$AJ29=FALSE,$HF29=TRUE),SUM(SUM(SUM(SUM($HG29,$HI29)*FctrChngDts!$B$9),SUM(SUM($HH29,$HJ29)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM29,$HO29)*FctrChngDts!$B$11),SUM(SUM($HN29,$HP29)*FctrChngDts!$C$11))-$AO29),IF(AND($Z29=\"Winter\",$AK29=\"SSP1P2\",$AJ29=TRUE,$HF29=TRUE),SUM(SUM(SUM(SUM($HG29,$HI29)*FctrChngDts!$B$10),SUM(SUM($HH29,$HJ29)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM29,$HO29)*FctrChngDts!$B$12),SUM(SUM($HN29,$HP29)*FctrChngDts!$C$12))-$AO29),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK29=\"FWP1\",$AJ29=FALSE,$HF29=FALSE),SUM($J29*FctrChngDts!$C$11),IF(AND($AK29=\"FWP1\",$AJ29=TRUE,$HF29=FALSE),SUM($J29*FctrChngDts!$C$12),IF(AND($AK29=\"FWP1P2\",$AJ29=FALSE,$HF29=FALSE),SUM(SUM($J29,$L29)*FctrChngDts!$C$11),IF(AND($AK29=\"FWP1P2\",$AJ29=TRUE,$HF29=FALSE),SUM(SUM($J29,$L29)*FctrChngDts!$C$12),IF(AND($AK29=\"FWP2\",$AJ29=FALSE,$HF29=FALSE),SUM($L29*FctrChngDts!$C$11),IF(AND($AK29=\"FWP2\",$AJ29=TRUE,$HF29=FALSE),SUM($L29*FctrChngDts!$C$12),IF(AND($AK29=\"FWP2P3\",$AJ29=FALSE,$HF29=FALSE),SUM(SUM($L29,$N29)*FctrChngDts!$C$11),IF(AND($AK29=\"FWP2P3\",$AJ29=TRUE,$HF29=FALSE),SUM(SUM($L29,$N29)*FctrChngDts!$C$12),IF(AND($AK29=\"FWP3\",$AJ29=FALSE,$HF29=FALSE),SUM($N29*FctrChngDts!$C$11),IF(AND($AK29=\"FWP3\",$AJ29=TRUE,$HF29=FALSE),SUM($N29*FctrChngDts!$C$12),IF(AND($Z29=\"Winter\",$AK29=\"SSP1P2\",$AJ29=FALSE,$HF29=FALSE),SUM(SUM(SUM($I29,$K29)*FctrChngDts!$C$9),SUM(SUM($J29,$L29)*FctrChngDts!$C$11))*$AG29,IF(AND($Z29=\"Winter\",$AK29=\"SSP1P2\",$AJ29=TRUE,$HF29=FALSE),SUM(SUM(SUM($I29,$K29)*FctrChngDts!$B$10),SUM(SUM($J29,$L29)*FctrChngDts!$B$12))*$AG29,IF(AND($Z29=\"Summer\",$AK29=\"SSP1P2\",$AJ29=FALSE,$HF29=FALSE),SUM(SUM(SUM($I29,$K29)*FctrChngDts!$B$9),SUM(SUM($J29,$L29)*FctrChngDts!$B$11))-$AJ29,IF(AND($Z29=\"Summer\",$AK29=\"SSP1P2\",$AJ29=TRUE,$HF29=FALSE),SUM(SUM(SUM($I29,$K29)*FctrChngDts!$C$10),SUM(SUM($J29,$L29)*FctrChngDts!$C$12))-$AJ29,IF(AND($Z29=\"Winter\",$AK29=\"SSP2P3\",$AJ29=FALSE,$HF29=FALSE),SUM(SUM(SUM($K29,$M29)*FctrChngDts!$C$9),SUM(SUM($L29,$N29)*FctrChngDts!$C$11))*$AG29,IF(AND($Z29=\"Winter\",$AK29=\"SSP2P3\",$AJ29=TRUE,$HF29=FALSE),SUM(SUM(SUM($K29,$M29)*FctrChngDts!$C$10),SUM(SUM($L29,$N29)*FctrChngDts!$C$12))*$AG29,IF(AND($Z29=\"Summer\",$AK29=\"SSP2P3\",$AJ29=FALSE,$HF29=FALSE),SUM(SUM(SUM($K29,$M29)*FctrChngDts!$C$9),SUM(SUM($L29,$N29)*FctrChngDts!$C$11))-$AJ29,IF(AND($Z29=\"Summer\",$AK29=\"SSP2P3\",$AJ29=TRUE,$HF29=FALSE),SUM(SUM(SUM($K29,$M29)*FctrChngDts!$C$10),SUM(SUM($L29,$N29)*FctrChngDts!$C$12))-$AJ29,IF(AND($AK29=\"FWP1\",$AJ29=FALSE,$HF29=TRUE),SUM(SUM($HM29*FctrChngDts!$B$11),SUM($HN29*FctrChngDts!$C$11)),IF(AND($AK29=\"FWP1\",$AJ29=TRUE,$HF29=TRUE),SUM(SUM($HM29*FctrChngDts!$B$12),SUM($HN29*FctrChngDts!$C$12)),IF(AND($AK29=\"FWP1P2\",$AJ29=FALSE,$HF29=TRUE),SUM(SUM(SUM($HM29,$HO29)*FctrChngDts!$B$11),SUM(SUM($HN29,$HP29)*FctrChngDts!$C$11)),IF(AND($AK29=\"FWP1P2\",$AJ29=TRUE,$HF29=TRUE),SUM(SUM(SUM($HM29,$KP29)*FctrChngDts!$C$12),SUM(SUM($HN29,$HP29)*FctrChngDts!$C$12)),IF(AND($AK29=\"FWP2\",$AJ29=FALSE,$HF29=TRUE),SUM(SUM($HO29*FctrChngDts!$B$11),SUM($HO29*FctrChngDts!$C$11)),IF(AND($AK29=\"FWP2\",$AJ29=TRUE,$HF29=TRUE),SUM(SUM($HO29*FctrChngDts!$B$12),SUM($HO29*FctrChngDts!$C$12)),IF(AND($AK29=\"FWP2P3\",$AJ29=FALSE,$HF29=TRUE),SUM(SUM(SUM($HO29,$HQ29)*FctrChngDts!$C$11),SUM(SUM($HP29,$HR29)*FctrChngDts!$C$11)),IF(AND($AK29=\"FWP2P3\",$AJ29=TRUE,$HF29=TRUE),SUM(SUM(SUM($HO29,$HQ29)*FctrChngDts!$C$12),SUM(SUM($HP29,$HR29)*FctrChngDts!$C$12)),IF(AND($AK29=\"FWP3\",$AJ29=FALSE,$HF29=TRUE),SUM(SUM($HQ29*FctrChngDts!$B$11),SUM($HR29*FctrChngDts!$C$11)),IF(AND($AK29=\"FWP3\",$AJ29=TRUE,$HF29=TRUE),SUM(SUM($HQ29*FctrChngDts!$B$12),SUM($HR29*FctrChngDts!$C$12)),IF(AND($Z29=\"Winter\",$AK29=\"SSP1P2\",$AJ29=FALSE,$HF29=TRUE),SUM(SUM(SUM(SUM($HG29,$HI29)*FctrChngDts!$B$9),SUM(SUM($HH29,$HJ29)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM29,$HO29)*FctrChngDts!$B$11),SUM(SUM($HN29,$HP29)*FctrChngDts!$C$11))*$AG29),IF(AND($Z29=\"Winter\",$AK29=\"SSP1P2\",$AJ29=TRUE,$HF29=TRUE),SUM(SUM(SUM(SUM($HG29,$HI29)*FctrChngDts!$B$10), SUM(SUM($HH29,$HJ29)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM29,$HO29)*FctrChngDts!$B$12),SUM(SUM($HN29,$HP29)*FctrChngDts!$C$12))*$AG29),IF(AND($Z29=\"Summer\",$AK29=\"SSP1P2\",$AJ29=FALSE,$HF29=TRUE),SUM(SUM(SUM(SUM($HG29,$HI29)*FctrChngDts!$B$9),SUM(SUM($HH29,$HJ29)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM29,$HO29)*FctrChngDts!$B$11),SUM(SUM($HN29,$HP29)*FctrChngDts!$C$11))-$AJ29),IF(AND($Z29=\"Summer\",$AK29=\"SSP1P2\",$AJ29=TRUE,$HF29=TRUE),SUM(SUM(SUM(SUM($HG29,$HI29)*FctrChngDts!$B$10),SUM(SUM($HH29,$HJ29)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM29,$HO29)*FctrChngDts!$B$12),SUM(SUM($HN29,$HP29)*FctrChngDts!$C$12))-$AJ29),IF(AND($Z29=\"Winter\",$AK29=\"SSP2P3\",$AJ29=FALSE,$HF29=TRUE),SUM(SUM(SUM(SUM($HI29,$HK29)*FctrChngDts!$B$9),SUM(SUM($HJ29,$HL29)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO29,$HQ29)*FctrChngDts!$B$11),SUM(SUM($HP29,$HR29)*FctrChngDts!$C$11))*$AG29),IF(AND($Z29=\"Winter\",$AK29=\"SSP2P3\",$AJ29=TRUE,$HF29=TRUE),SUM(SUM(SUM(SUM($HI29,$HK29)*FctrChngDts!$B$10), SUM(SUM($HJ29,$HL29)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO29,$HQ29)*FctrChngDts!$B$12),SUM(SUM($HP29,$HR29)*FctrChngDts!$C$12))*$AG29),IF(AND($Z29=\"Summer\",$AK29=\"SSP2P3\",$AJ29=FALSE,$HF29=TRUE),SUM(SUM(SUM(SUM($HI29,$HK29)*FctrChngDts!$B$9),SUM(SUM($HJ29,$HL29)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO29,$HQ29)*FctrChngDts!$B$11),SUM(SUM($HP29,$HR29)*FctrChngDts!$C$11))-$AJ29),IF(AND($Z29=\"Summer\",$AK29=\"SSP2P3\",$AJ29=TRUE,$HF29=TRUE),SUM(SUM(SUM(SUM($HI29,$HK29)*FctrChngDts!$B$10), SUM(SUM($HJ29,$HL29)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO29,$HQ29)*FctrChngDts!$B$12),SUM(SUM($HP29,$HR29)*FctrChngDts!$C$12))-$AJ29),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK29=\"FSP1\",$AH29=TRUE,SUM(SUM(SUM($AI29*FctrChngDts!$B$13)*I29),$AR29)>$AD29),$AD29,IF(AND($AK29=\"FSP1\",$AH29=TRUE,SUM(SUM(SUM($AI29*FctrChngDts!$B$13)*$I29),$AR29)<=$AD29),SUM(SUM(SUM($AI29*FctrChngDts!$B$13)*$I29),$AR29),IF(AND($Z29=\"Summer\",$AK29=\"SSP1\",$AH29=TRUE,SUM(SUM(SUM(SUM($I29,$J29)*SUM($AI29*FctrChngDts!$B$13))*$AF29),$AR29)>$AD29),$AD29,IF(AND($Z29=\"Summer\",$AK29=\"SSP1\",$AH29=TRUE,SUM(SUM(SUM(SUM($I29,$J29)*SUM($AI29*FctrChngDts!$B$13))*$AF29),$AR29)<=$AD29),SUM(SUM(SUM(SUM($I29,$J29)*SUM($AI29*FctrChngDts!$B$13))*$AF29),$AR29),IF(AND($Z29=\"Winter\",$AK29=\"SSP1\",$AH29=TRUE,SUM(SUM(SUM(SUM($I29,$J29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AU29:$AW29)),$AR29)>$AD29),$AD29,IF(AND($Z29=\"Winter\",$AK29=\"SSP1\",$AH29=TRUE,SUM(SUM(SUM(SUM($I29,$J29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AU29:$AW29)),$AR29)<=$AD29),SUM(SUM(SUM(SUM($I29,$J29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AU29:$AW29)),$AR29),IF(AND($AK29=\"FSP1P2\",$AH29=TRUE,SUM(SUM(SUM(SUM($I29,$K29)*SUM($AI29*FctrChngDts!$B$13))*$AF29),$AR29)>$AD29),$AD29,IF(AND($AK29=\"FSP1P2\",$AH29=TRUE,SUM(SUM(SUM(SUM($I29,$K29)*SUM($AI29*FctrChngDts!$B$13))*$AF29),$AR29)<=$AD29),SUM(SUM(SUM(SUM($I29,$K29)*SUM($AI29*FctrChngDts!$B$13))*$AF29),$AR29),IF(AND($Z29=\"Summer\",$AK29=\"SSP1P2\",$AH29=TRUE,SUM(SUM(SUM(SUM($I29,$K29,$J29,$L29)*SUM($AI29*FctrChngDts!$B$13))*$AF29),$AR29)>$AD29),$AD29,IF(AND($Z29=\"Summer\",$AK29=\"SSP1P2\",$AH29=TRUE,SUM(SUM(SUM(SUM($I29,$K29,$J29,$L29)*SUM($AI29*FctrChngDts!$B$13))*$AF29),$AR29)<=$AD29),SUM(SUM(SUM(SUM($I29,$K29,$J29,$L29)*SUM($AI29*FctrChngDts!$B$13))*$AF29),$AR29),IF(AND($Z29=\"Winter\",$AK29=\"SSP1P2\",$AH29=TRUE,SUM(SUM(SUM(SUM($I29,$K29,$J29,$L29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AU29:$AW29)),$AR29)>$AD29),$AD29,IF(AND($Z29=\"Winter\",$AK29=\"SSP1P2\",$AH29=TRUE,SUM(SUM(SUM(SUM($I29,$K29,$J29,$L29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AU29:$AW29)),$AR29)<=$AD29),MIN($AD29,SUM($AL29,SUM(SUM(SUM(SUM($I29,$K29,$J29,$L29)*SUM($AI29*FctrChngDts!$B$13))*$AF29)))),IF(AND($AK29=\"FSP2\",$AH29=TRUE,SUM(SUM(SUM($AI29*FctrChngDts!$B$13)*$K29),$AR29)>$AD29),$AD29,IF(AND($AK29=\"FSP2\",$AH29=TRUE,SUM(SUM(SUM($AI29*FctrChngDts!$B$13)*$K29),$AR29)<=$AD29),SUM(SUM(SUM($AI29*FctrChngDts!$B$13)*$K29),$AR29),IF(AND($Z29=\"Summer\",$AK29=\"SSP2\",$AH29=TRUE,SUM(SUM(SUM(SUM($K29,$L29)*SUM($AI29*FctrChngDts!$B$13))*$AF29),$AR29)>$AD29),$AD29,IF(AND($Z29=\"Summer\",$AK29=\"SSP2\",$AH29=TRUE,SUM(SUM(SUM(SUM($K29,$L29)*SUM($AI29*FctrChngDts!$B$13))*$AF29),$AR29)<=$AD29),SUM(SUM(SUM(SUM($K29,$L29)*SUM($AI29*FctrChngDts!$B$13))*$AF29),$AR29),IF(AND($Z29=\"Winter\",$AK29=\"SSP2\",$AH29=TRUE,SUM(SUM(SUM(SUM($K29,$L29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AU29:$AW29)),$AR29)>$AD29),$AD29,IF(AND($Z29=\"Winter\",$AK29=\"SSP2\",$AH29=TRUE,SUM(SUM(SUM(SUM($K29,$L29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AU29:$AW29)),$AR29)<=$AD29),SUM(SUM(SUM(SUM($K29,$L29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AU29:$AW29)),$AR29),IF(AND($AK29=\"FSP2P3\",$AH29=TRUE,SUM(SUM(SUM(SUM($K29,$M29)*SUM($AI29*FctrChngDts!$B$13))*$AF29),$AR29)>$AD29),$AD29,IF(AND($AK29=\"FSP2P3\",$AH29=TRUE,SUM(SUM(SUM(SUM($K29,$M29)*SUM($AI29*FctrChngDts!$B$13))*$AF29),$AR29)<=$AD29),SUM(SUM(SUM(SUM($K29,$M29)*SUM($AI29*FctrChngDts!$B$13))*$AF29),$AR29),IF(AND($Z29=\"Summer\",$AK29=\"SSP2P3\",$AH29=TRUE,SUM(SUM(SUM(SUM($K29,$L29,$M29,$N29)*SUM($AI29*FctrChngDts!$B$13))*$AF29),$AR29)>$AD29),$AD29,IF(AND($Z29=\"Summer\",$AK29=\"SSP2P3\",$AH29=TRUE,SUM(SUM(SUM(SUM($K29,$L29,$M29,$N29)*SUM($AI29*FctrChngDts!$B$13))*$AF29),$AR29)<=$AD29),SUM(SUM(SUM(SUM($K29,$L29,$M29,$N29)*SUM($AI29*FctrChngDts!$B$13))*$AF29),$AR29),IF(AND($Z29=\"Winter\",$AK29=\"SSP2P3\",$AH29=TRUE,SUM(SUM(SUM(SUM($K29,$L29,$M29,$N29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AU29:$AW29)),$AR29)>$AD29),$AD29,IF(AND($Z29=\"Winter\",$AK29=\"SSP2P3\",$AH29=TRUE,SUM(SUM(SUM(SUM($K29,$L29,$M29,$N29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AU29:$AW29)),$AR29)<=$AD29),SUM(SUM(SUM(SUM($K29,$L29,$M29,$N29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AU29:$AW29)),$AR29),IF(AND($AK29=\"FSP3\",$AH29=TRUE,SUM(SUM(SUM($AI29*FctrChngDts!$B$13)*$M29),$AR29)>$AD29),$AD29,IF(AND($AK29=\"FSP3\",$AH29=TRUE,SUM(SUM(SUM($AI29*FctrChngDts!$B$13)*$M29),$AR29)<=$AD29),SUM(SUM(SUM($AI29*FctrChngDts!$B$13)*$M29),$AR29),IF(AND($Z29=\"Summer\",$AK29=\"SSP3\",$AH29=TRUE,SUM(SUM(SUM(SUM($M29,$N29)*SUM($AI29*FctrChngDts!$B$13))*$AF29),$AR29)>$AD29),$AD29,IF(AND($Z29=\"Summer\",$AK29=\"SSP3\",$AH29=TRUE,SUM(SUM(SUM(SUM($M29,$N29)*SUM($AI29*FctrChngDts!$B$13))*$AF29),$AR29)<=$AD29),SUM(SUM(SUM(SUM($M29,$N29)*SUM($AI29*FctrChngDts!$B$13))*$AF29),$AR29),IF(AND($Z29=\"Winter\",$AK29=\"SSP3\",$AH29=TRUE,SUM(SUM(SUM(SUM($M29,$N29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AU29:$AW29)),$AR29)>$AD29),$AD29,IF(AND($Z29=\"Winter\",$AK29=\"SSP3\",$AH29=TRUE,SUM(SUM(SUM(SUM($M29,$N29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AU29:$AW29)),$AR29)<=$AD29),SUM(SUM(SUM(SUM($M29,$N29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AU29:$AW29)),$AR29),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK29=\"FWP1\",$AH29=TRUE,SUM(SUM(SUM($AI29*FctrChngDts!$B$13)*$J29),$AU29)>$AE29),$AE29,IF(AND($AK29=\"FWP1\",$AH29=TRUE,SUM(SUM(SUM($AI29*FctrChngDts!$B$13)*$J29),$AU29)<=$AE29),SUM(SUM(SUM($AI29*FctrChngDts!$B$13)*$J29),$AU29),IF(AND($Z29=\"Winter\",$AK29=\"SSP1\",$AH29=TRUE,SUM(SUM(SUM(SUM($I29,$J29)*SUM($AI29*FctrChngDts!$B$13))*$AG29),$AU29)>$AE29),$AE29,IF(AND($Z29=\"Winter\",$AK29=\"SSP1\",$AH29=TRUE,SUM(SUM(SUM(SUM($I29,$J29)*SUM($AI29*FctrChngDts!$B$13))*$AG29),$AU29)<=$AE29),SUM(SUM(SUM(SUM($I29,$J29)*SUM($AI29*FctrChngDts!$B$13))*$AG29),$AU29),IF(AND($Z29=\"Summer\",$AK29=\"SSP1\",$AH29=TRUE,SUM(SUM(SUM(SUM($I29,$J29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AR29:$AT29)),$AU29)>$AE29),$AE29,IF(AND($Z29=\"Summer\",$AK29=\"SSP1\",$AH29=TRUE,SUM(SUM(SUM(SUM($I29,$J29)*SUM($AI29*FctrChngDts!$B$13))- SUM($AR29:$AT29)),$AU29)<=$AE29),SUM(SUM(SUM(SUM($I29,$J29)*SUM($AI29*FctrChngDts!$B$13))- SUM($AR29:$AT29)),$AU29),IF(AND($AK29=\"FWP1P2\",$AH29=TRUE,SUM(SUM(SUM(SUM($J29,$L29)*SUM($AI29*FctrChngDts!$B$13))*$AG29),$AU29)>$AE29),$AE29,IF(AND($AK29=\"FWP1P2\",$AH29=TRUE,SUM(SUM(SUM(SUM($J29,$L29)*SUM($AI29*FctrChngDts!$B$13))*$AG29),$AU29)<=$AE29),SUM(SUM(SUM(SUM($J29,$L29)*SUM($AI29*FctrChngDts!$B$13))*$AG29),$AU29),IF(AND($Z29=\"Winter\",$AK29=\"SSP1P2\",$AH29=TRUE,SUM(SUM(SUM(SUM($I29,$K29,$J29,$L29)*SUM($AI29*FctrChngDts!$B$13))*$AG29),$AU29)>$AE29),$AE29,IF(AND($Z29=\"Winter\",$AK29=\"SSP1P2\",$AH29=TRUE,SUM(SUM(SUM(SUM($I29,$K29,$J29,$L29)*SUM($AI29*FctrChngDts!$B$13))*$AG29),$AU29)<=$AE29),SUM(SUM(SUM(SUM($I29,$K29,$J29,$L29)*SUM($AI29*FctrChngDts!$B$13))*$AG29),$AU29),IF(AND($Z29=\"Summer\",$AK29=\"SSP1P2\",$AH29=TRUE,SUM(SUM(SUM(SUM($I29,$K29,$J29,$L29)*SUM($AI29*FctrChngDts!$B$13))- SUM($AR29:$AT29)),$AU29)>$AE29),$AE29,IF(AND($Z29=\"Summer\",$AK29=\"SSP1P2\",$AH29=TRUE,SUM(SUM(SUM(SUM($I29,$K29,$J29,$L29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AR29:$AT29)),$AU29)<=$AE29),SUM(SUM(SUM(SUM($I29,$K29,$J29,$L29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AR29:$AT29)),$AU29),IF(AND($AK29=\"FWP2\",$AH29=TRUE,SUM(SUM(SUM($AI29*FctrChngDts!$B$13)*$L29),$AU29)>$AE29),$AE29,IF(AND($AK29=\"FWP2\",$AH29=TRUE,SUM(SUM(SUM($AI29*FctrChngDts!$B$13)*$L29),$AU29)<=$AE29),SUM(SUM(SUM($AI29*FctrChngDts!$B$13)*$L29),$AU29),IF(AND($Z29=\"Winter\",$AK29=\"SSP2\",$AH29=TRUE,SUM(SUM(SUM(SUM($K29,$L29)*SUM($AI29*FctrChngDts!$B$13))*$AG29),$AU29)>$AE29),$AE29,IF(AND($Z29=\"Winter\",$AK29=\"SSP2\",$AH29=TRUE,SUM(SUM(SUM(SUM($K29,$L29)*SUM($AI29*FctrChngDts!$B$13))*$AG29),$AU29)<=$AE29),SUM(SUM(SUM(SUM($K29,$L29)*SUM($AI29*FctrChngDts!$B$13))*$AG29),$AU29),IF(AND($Z29=\"Summer\",$AK29=\"SSP2\",$AH29=TRUE,SUM(SUM(SUM(SUM($K29,$L29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AR29:$AT29)),$AU29)>$AE29),$AE29,IF(AND($Z29=\"Summer\",$AK29=\"SSP2\",$AH29=TRUE,SUM(SUM(SUM(SUM($K29,$L29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AR29:$AT29)),$AU29)<=$AE29),SUM(SUM(SUM(SUM($K29,$L29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AR29:$AT29)),$AU29),IF(AND($AK29=\"FWP2P3\",$AH29=TRUE,SUM(SUM(SUM(SUM($L29,$N29)*SUM($AI29*FctrChngDts!$B$13))*$AG29),$AU29)>$AE29),$AE29,IF(AND($AK29=\"FWP2P3\",$AH29=TRUE,SUM(SUM(SUM(SUM($L29,$N29)*SUM($AI29*FctrChngDts!$B$13))*$AG29),$AU29)<=$AE29),SUM(SUM(SUM(SUM($L29,$N29)*SUM($AI29*FctrChngDts!$B$13))*$AG29),$AU29),IF(AND($Z29=\"Winter\",$AK29=\"SSP2P3\",$AH29=TRUE,SUM(SUM(SUM(SUM($K29,$L29,$M29,$N29)*SUM($AI29*FctrChngDts!$B$13))*$AG29),$AU29)>$AE29),$AE29,IF(AND($Z29=\"Winter\",$AK29=\"SSP2P3\",$AH29=TRUE,SUM(SUM(SUM(SUM($K29,$L29,$M29,$N29)*SUM($AI29*FctrChngDts!$B$13))*$AG29),$AU29)<=$AE29),SUM(SUM(SUM(SUM($K29,$L29,$M29,$N29)*SUM($AI29*FctrChngDts!$B$13))*$AG29),$AU29),IF(AND($Z29=\"Summer\",$AK29=\"SSP2P3\",$AH29=TRUE,SUM(SUM(SUM(SUM($K29,$L29,$M29,$N29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AR29:$AT29)),$AU29)>$AE29),$AE29,IF(AND($Z29=\"Summer\",$AK29=\"SSP2P3\",$AH29=TRUE,SUM(SUM(SUM(SUM($K29,$L29,$M29,$N29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AR29:$AT29)),$AU29)<=$AE29),SUM(SUM(SUM(SUM($K29,$L29,$M29,$N29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AR29:$AT29)),$AU29),IF(AND($AK29=\"FWP3\",$AH29=TRUE,SUM(SUM(SUM($AI29*FctrChngDts!$B$13)*$N29),$AU29)>$AE29),$AE29,IF(AND($AK29=\"FWP3\",$AH29=TRUE,SUM(SUM(SUM($AI29*FctrChngDts!$B$13)*$N29),$AU29)<=$AE29),SUM(SUM(SUM($AI29*FctrChngDts!$B$13)*$N29),$AU29),IF(AND($Z29=\"Winter\",$AK29=\"SSP3\",$AH29=TRUE,SUM(SUM(SUM(SUM($M29,$N29)*SUM($AI29*FctrChngDts!$B$13))*$AG29),$AU29)>$AE29),$AE29,IF(AND($Z29=\"Winter\",$AK29=\"SSP3\",$AH29=TRUE,SUM(SUM(SUM(SUM($M29,$N29)*SUM($AI29*FctrChngDts!$B$13))*$AG29),$AU29)<=$AE29),SUM(SUM(SUM(SUM($M29,$N29)*SUM($AI29*FctrChngDts!$B$13))*$AG29),$AU29),IF(AND($Z29=\"Summer\",$AK29=\"SSP3\",$AH29=TRUE,SUM(SUM(SUM(SUM($M29,$N29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AR29:$AT29)),$AU29)>$AE29),$AE29,IF(AND($Z29=\"Summer\",$AK29=\"SSP3\",$AH29=TRUE,SUM(SUM(SUM(SUM($M29,$N29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AR29:$AT29)),$AU29)<=$AE29),SUM(SUM(SUM(SUM($M29,$N29)*SUM($AI29*FctrChngDts!$B$13))-SUM($AR29:$AT29)),$AU29),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I29>0,$AH29=FALSE),SUM($AR29*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I29>0,$AH29=TRUE),SUM($AX29*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I29>0,$AH29=FALSE),SUM($AS29*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I29>0,$AH29=TRUE),SUM($AY29*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I29>0,$AH29=FALSE),SUM($AT29*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I29>0,$AH29=TRUE),SUM($AZ29*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J29>0,$AH29=FALSE),SUM($AU29*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J29>0,$AH29=TRUE),SUM($BA29*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J29>0,$AH29=FALSE),SUM($AV29*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J29>0,$AH29=TRUE),SUM($BB29*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J29>0,$AH29=FALSE),SUM($AW29*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J29>0,$AH29=TRUE),SUM($BC29*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K29>0,$AH29=FALSE),SUM($AR29*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K29>0,$AH29=TRUE),SUM($AX29*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K29>0,$AH29=FALSE),SUM($AS29*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K29>0,$AH29=TRUE),SUM($AY29*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K29>0,$AH29=FALSE),SUM($AT29*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K29>0,$AH29=TRUE),SUM($AZ29*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L29>0,$AH29=FALSE),SUM($AU29*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L29>0,$AH29=TRUE),SUM($BA29*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L29>0,$AH29=FALSE),SUM($AV29*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L29>0,$AH29=TRUE),SUM($BB29*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L29>0,$AH29=FALSE),SUM($AW29*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L29>0,$AH29=TRUE),SUM($BC29*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M29>0,$AH29=FALSE),SUM($AR29*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M29>0,$AH29=TRUE),SUM($AX29*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M29>0,$AH29=FALSE),SUM($AS29*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M29>0,$AH29=TRUE),SUM($AY29*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M29>0,$AH29=FALSE),SUM($AT29*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M29>0,$AH29=TRUE),SUM($AZ29*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N29>0,$AH29=FALSE),SUM($AU29*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N29>0,$AH29=TRUE),SUM($BA29*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N29>0,$AH29=FALSE),SUM($AV29*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N29>0,$AH29=TRUE),SUM($BB29*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N29>0,$AH29=FALSE),SUM($AW29*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N29>0,$AH29=TRUE),SUM($BC29*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I29=0,0,IF(AND($I29>0,$K29>0,$AH29=FALSE),SUM($AR29/$P29*$I29),IF(AND($I29>0,$K29=0,$AH29=FALSE),$AR29,IF(AND($I29>0,$K29>0,$AH29=TRUE),ROUND(MIN($HU29,SUM(SUM($I29,$K29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA29,SUM(SUM($I29,$K29)*(FctrChngDts!$B$13)*$AI29)*$IA29)),0),IF(AND($I29>0,$K29=0,$AH29=TRUE),$AX29))))),0)","v":0},{"$f":"ROUND(IF($I29=0,0,IF(AND($I29>0,$K29>0,$AH29=FALSE),SUM($AS29/$P29*$I29),IF(AND($I29>0,$K29=0,$AH29=FALSE),$AS29,IF(AND($I29>0,$K29>0,$AH29=TRUE),ROUND(MIN(SUM($HU29-$BW29),SUM(SUM($I29,$K29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA29)*3),0),IF(AND($I29>0,$K29=0,$AH29=TRUE),$AY29))))),0)","v":0},0,{"$f":"IF($J29=0,0,IF(AND($J29>0,$L29=0,$N29=0,$AH29=FALSE,$AJ29=FALSE),ROUND(MIN($HX29,SUM($AU29,$BA29)),0),IF(AND($J29>0,$L29=0,$N29=0,$AH29=TRUE,$AJ29=FALSE),ROUND(MIN($HX29,SUM($AU29,SUM($J29*$AI29*FctrChngDts!$B$13))),0),IF(AND($J29>0,$L29>0,$N29=0,$AH29=FALSE,$AJ29=FALSE),ROUND(MIN($HX29,SUM(SUM($J29,$L29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA29,SUM(SUM($J29,$L29)*(FctrChngDts!$B$13)*$AI29)*$IA29)),0),IF(AND($J29>0,$L29>0,$N29=0,$AH29=TRUE,$AJ29=FALSE),ROUND(MIN($HX29,SUM(SUM(SUM(SUM($J29,$L29)*FctrChngDts!$C$11*$IA29),SUM(SUM($J29,$L29)*SUM(FctrChngDts!$B$13*$AI29)*$IA29)))),0),IF(AND($J29>0,$L29=0,$N29=0,$AH29=FALSE,$AJ29=TRUE),ROUND(MIN($HX29,SUM($AU29,$BA29)),0),IF(AND($J29>0,$L29=0,$N29=0,$AH29=TRUE,$AJ29=TRUE),ROUND(MIN($HX29,SUM($AU29,SUM($J29*$AI29*FctrChngDts!$B$13))),0),IF(AND($J29>0,$L29>0,$N29=0,$AH29=FALSE,$AJ29=TRUE),ROUND(MIN($HX29,SUM(SUM($J29,$L29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA29,SUM(SUM($J29,$L29)*(FctrChngDts!$B$13)*$AI29)*$IA29)),0),IF(AND($J29>0,$L29>0,$N29=0,$AH29=TRUE,$AJ29=TRUE),ROUND(MIN($HX29,SUM(SUM(SUM(SUM($J29,$L29)*FctrChngDts!$C$12*$IA29),SUM(SUM($J29,$L29)*SUM(FctrChngDts!$B$13*$AI29)*$IA29)))),0))))))))))","v":0},{"$f":"IF($J29=0,0,IF(AND($J29>0,$L29=0,$N29=0,$AH29=FALSE,$AJ29=FALSE),ROUND(MIN(SUM($HX29-$BZ29),SUM($AU29*3)),0),IF(AND($J29>0,$L29=0,$N29=0,$AH29=TRUE,$AJ29=FALSE),ROUND(MIN(SUM($HX29-$BZ29),SUM(SUM($J29,$L29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA29)*3),0),IF(AND($J29>0,$L29>0,$N29=0,$AH29=FALSE,$AJ29=FALSE),ROUND(MIN(SUM($HX29-$BZ29),SUM(SUM($J29,$L29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA29)*3),0),IF(AND($J29>0,$L29>0,$N29=0,$AH29=TRUE,$AJ29=FALSE),ROUND(MIN(SUM($HX29-$BZ29),SUM(SUM($J29,$L29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA29)*3),0),IF(AND($J29>0,$L29=0,$N29=0,$AH29=FALSE,$AJ29=TRUE),ROUND(MIN(SUM($HX29-$BZ29),SUM($AU29*3)),0),IF(AND($J29>0,$L29=0,$N29=0,$AH29=TRUE,$AJ29=TRUE),ROUND(MIN(SUM($HX29-$BZ29),SUM(SUM($J29,$L29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA29)*3),0),IF(AND($J29>0,$L29>0,$N29=0,$AH29=FALSE,$AJ29=TRUE),ROUND(MIN(SUM($HX29-$BZ29),SUM(SUM($J29,$L29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA29)*3),0),IF(AND($J29>0,$L29>0,$N29=0,$AH29=TRUE,$AJ29=TRUE),ROUND(MIN(SUM($HX29-$BZ29),SUM(SUM($J29,$L29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA29)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K29=0,0,IF(AND($I29>0,$K29>0,$M29=0,$AH29=FALSE),SUM($AR29-$BW29),IF(AND($I29=0,$K29>0,$M29>0,$AH29=FALSE),SUM($AR29/$P29*$K29),IF(AND($I29=0,$K29>0,$M29=0,$AH29=FALSE),$AR29,IF($K29=0,0,IF(AND($I29>0,$K29>0,$M29=0,$AH29=TRUE),ROUND(MIN($HV29,SUM(SUM($I29,$K29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB29,SUM(SUM($I29,$K29)*(FctrChngDts!$B$13)*$AI29)*$IB29)),0),IF(AND($I29=0,$K29>0,$M29>0,$AH29=TRUE),ROUND(MIN($HV29,SUM(SUM($I29,$K29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB29,SUM(SUM($I29,$K29)*(FctrChngDts!$B$13)*$AI29)*$IB29)),0),IF(AND($I29=0,$K29>0,$M29=0,$AH29=TRUE),$AX29)))))))),0)","v":0},{"$f":"ROUND(IF($K29=0,0,IF(AND($I29>0,$K29>0,$M29=0,$AH29=FALSE),SUM($AS29-$BX29),IF(AND($I29=0,$K29>0,$M29>0,$AH29=FALSE),SUM($AS29/$P29*$K29),IF(AND($I29=0,$K29>0,$M29=0,$AH29=FALSE),$AS29,IF($K29=0,0,IF(AND($I29>0,$K29>0,$M29=0,$AH29=TRUE),ROUND(MIN(SUM($HV29-$BW29),SUM(SUM($I29,$K29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB29)*3),0),IF(AND($I29=0,$K29>0,$M29>0,$AH29=TRUE),ROUND(MIN(SUM($HV29-$BW29),SUM(SUM($I29,$K29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB29)*3),0),IF(AND($I29=0,$K29>0,$M29=0,$AH29=TRUE),$AY29)))))))),0)","v":0},0,{"$f":"IF($L29=0,0,IF(AND($J29>0,$L29>0,$N29=0,$AH29=FALSE,$AJ29=FALSE),ROUND(MIN($HY29,SUM(SUM($J29,$L29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB29,SUM(SUM($J29,$L29)*(FctrChngDts!$B$13)*$AI29)*$IB29)),0),IF(AND($J29>0,$L29>0,$N29=0,$AH29=TRUE,$AJ29=FALSE),ROUND(MIN($HY29,SUM(SUM(SUM(SUM($J29,$L29)*FctrChngDts!$C$11*$IB29),SUM(SUM($J29,$L29)*SUM(FctrChngDts!$B$13*$AI29)*$IB29)))),0),IF(AND($J29=0,$L29>0,$N29=0,$AH29=FALSE,$AJ29=FALSE),ROUND(MIN($HY29,SUM($L29*FctrChngDts!$C$11)),0),IF(AND($J29=0,$L29>0,$N29=0,$AH29=TRUE,$AJ29=FALSE),ROUND(MIN($HY29,SUM(SUM(SUM(SUM($J29,$L29)*FctrChngDts!$C$11*$IB29),SUM(SUM($J29,$L29)*SUM(FctrChngDts!$B$13*$AI29)*$IB29)))),0),IF(AND($J29>0,$L29>0,$N29=0,$AH29=FALSE,$AJ29=TRUE),ROUND(MIN($HY29,SUM(SUM($J29,$L29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB29,SUM(SUM($J29,$L29)*(FctrChngDts!$B$13)*$AI29)*$IB29)),0),IF(AND($J29>0,$L29>0,$N29=0,$AH29=TRUE,$AJ29=TRUE),ROUND(MIN($HY29,SUM(SUM(SUM(SUM($J29,$L29)*FctrChngDts!$C$12*$IB29),SUM(SUM($J29,$L29)*SUM(FctrChngDts!$B$13*$AI29)*$IB29)))),0),IF(AND($J29=0,$L29>0,$N29=0,$AH29=FALSE,$AJ29=TRUE),ROUND(MIN($HY29,SUM($L29*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J29=0,$L29>0,$N29=0,$AH29=TRUE,$AJ29=TRUE),ROUND(MIN($HY29,SUM(SUM(SUM(SUM($J29,$L29)*FctrChngDts!$C$12*$IB29),SUM(SUM($J29,$L29)*SUM(FctrChngDts!$B$13*$AI29)*$IB29)))),0))))))))))","v":0},{"$f":"IF($L29=0,0,IF(AND($J29>0,$L29>0,$N29=0,$AH29=FALSE,$AJ29=FALSE),ROUND(MIN(SUM($HY29-$CF29),SUM(SUM($J29,$L29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB29)*3),0),IF(AND($J29>0,$L29>0,$N29=0,$AH29=TRUE,$AJ29=FALSE),ROUND(MIN(SUM($HY29-$CF29),SUM(SUM($J29,$L29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB29)*3),0),IF(AND($J29=0,$L29>0,$N29=0,$AH29=FALSE,$AJ29=FALSE),ROUND(MIN(SUM($HY29-$CF29),SUM($AU29*3)),0),IF(AND($J29=0,$L29>0,$N29=0,$AH29=TRUE,$AJ29=FALSE),ROUND(MIN(SUM($HY29-$CF29),SUM(SUM($J29,$L29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB29)*3),0),IF(AND($J29>0,$L29>0,$N29=0,$AH29=FALSE,$AJ29=TRUE),ROUND(MIN(SUM($HY29-$CF29),SUM(SUM($J29,$L29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB29)*3),0),IF(AND($J29>0,$L29>0,$N29=0,$AH29=TRUE,$AJ29=TRUE),ROUND(MIN(SUM($HY29-$CF29),SUM(SUM($J29,$L29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB29)*3),0),IF(AND($J29=0,$L29>0,$N29=0,$AH29=FALSE,$AJ29=TRUE),ROUND(MIN(SUM($HY29-$CF29),SUM($AU29*3)),0),IF(AND($J29=0,$L29>0,$N29=0,$AH29=TRUE,$AJ29=TRUE),ROUND(MIN(SUM($HY29-$CF29),SUM(SUM($J29,$L29)*IF($AJ29=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB29)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S29>0,Account!$AG$2=TRUE,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH29=FALSE),SUM(Usage!$BW29:$CB29)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V29>0,Account!$AG$2=TRUE,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH29=FALSE),SUM(Usage!$CC29:$CH29)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y29>0,Account!$AG$2=TRUE,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH29=FALSE),SUM(Usage!$CI29:$CN29)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH29=TRUE,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S29),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S29)),2)","v":0},{"$f":"ROUND(IF(OR($AH29=TRUE,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V29),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V29)),2)","v":0},{"$f":"IF(OR($AH29=TRUE,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y29),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y29))","v":0},{"$f":"ROUND(IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW29),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW29)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX29),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX29)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY29),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY29)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ29),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ29)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA29),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA29)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB29),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB29)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S29),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC29),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC29)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD29),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD29)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE29),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE29)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF29),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF29)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG29),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG29)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH29),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH29)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V29),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI29),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI29))","v":0},{"$f":"IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ29),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ29))","v":0},{"$f":"IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK29),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK29))","v":0},{"$f":"IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL29),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL29))","v":0},{"$f":"IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM29),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM29))","v":0},{"$f":"IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN29),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN29))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y29)","v":0},0,0,0,0,{"$f":"IF($DW29>IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV29*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV29*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW29-IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV29*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV29*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV29<$DW29,SUM($DW29-$DV29),0))","v":0},{"$f":"IF(OR(AND($D29<=FctrChngDts!$B$14,Usage!$E29>FctrChngDts!$B$14),AND(Usage!$D29<=FctrChngDts!$C$14,Usage!$E29>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW29),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX29),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY29),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ29),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA29),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB29),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC29),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD29),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE29),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF29),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG29),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH29),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI29)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ29)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK29)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL29)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM29)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN29)","v":0},0,{"$f":"IF(AND($S29>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E29<>\"D-CARE\",Tenant!$F29=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET29=TRUE,$S29>0,$V29=0),SUM(SUM($BW29:$CB29)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET29=TRUE,$S29>0,$V29>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW29:$CB29)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET29=TRUE,$S29>0,$V29>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW29:$CB29)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S29>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S29>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S29>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV29=TRUE,$S29>0,$V29=0),SUM(SUM($BW29:$CB29)*'CRS1'!$P$2),IF(AND($EV29=TRUE,$S29>0,$V29>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW29:$CB29)*'CRS1'!$P$2),IF(AND($EV29=TRUE,$S29>0,$V29>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW29:$CB29)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S29>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX29=TRUE,$S29>0,$V29=0),SUM(SUM($BW29:$CB29)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX29=TRUE,$S29>0,$V29>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW29:$CB29)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX29=TRUE,$S29>0,$V29>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW29:$CB29)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S29>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ29=TRUE,$S29>0),SUM(SUM($BW29:$CB29)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V29>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E29<>\"D-CARE\",Tenant!$F29=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB29=TRUE,$S29>0,$V29>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC29:$CH29)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB29=TRUE,$S29>0,$V29>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC29:$CH29)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB29=TRUE,$V29>0,$Y29>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC29:$CH29)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB29=TRUE,$V29>0,$Y29>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC29:$CH29)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB29=TRUE,$S29=0,$V29>0,$Y29=0),SUM(SUM($CC29:$CH29)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V29>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V29>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V29>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD29=TRUE,$S29>0,$V29>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC29:$CH29)*'CRS2'!$P$2),IF(AND($FD29=TRUE,$S29>0,$V29>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC29:$CH29)*'CRS2'!$P$2),IF(AND($FD29=TRUE,$V29>0,$Y29>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC29:$CH29)*'CRS2'!$P$2),IF(AND($FD29=TRUE,$V29>0,$Y29>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC29:$CH29)*'CRS2'!$P$2),IF(AND($FD29=TRUE,$S29=0,$V29>0,$Y29=0),SUM(SUM($CC29:$CH29)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V29>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF29=TRUE,$S29>0,$V29>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC29:$CH29)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF29=TRUE,$S29>0,$V29>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC29:$CH29)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF29=TRUE,$V29>0,$Y29>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC29:$CH29)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF29=TRUE,$V29>0,$Y29>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC29:$CH29)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF29=TRUE,$S29=0,$V29>0,$Y29=0),SUM(SUM($CC29:$CH29)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V29>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH29=TRUE,$V29>0),SUM(SUM($CC29:$CH29)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y29>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E29<>\"D-CARE\",Tenant!$F29=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ29=TRUE,$V29=0,$Y29>0),SUM(SUM($CI29:$CN29)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ29=TRUE,$V29>0,$Y29>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI29:$CN29)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ29=TRUE,$V29>0,$Y29>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI29:$CN29)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y29>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y29>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y29>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL29=TRUE,$V29=0,$Y29>0),SUM(SUM($CI29:$CN29)*'CRS3'!$P$2),IF(AND($FL29=TRUE,$V29>0,$Y29>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI29:$CN29)*'CRS3'!$P$2),IF(AND($FL29=TRUE,$V29>0,$Y29>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI29:$CN29)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y29>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN29=TRUE,$V29=0,$Y29>0),SUM(SUM($CI29:$CN29)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN29=TRUE,$V29>0,$Y29>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI29:$CN29)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN29=TRUE,$V29>0,$Y29>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI29:$CN29)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y29>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP29=TRUE,$Y29>0),SUM(SUM($CI29:$CN29)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR29:$FT29))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO29:$CQ29,$FR29:$FT29))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA29:$EF29)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG29:$EL29)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM29:$ER29)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV29,$CO29:$CQ29,$EA29:$ER29)/$P29)*$S29*FctrChngDts!$B$15),SUM(SUM(SUM($DV29,$CO29:$CQ29,$FR29:$FT29)/$P29)*$S29*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV29,$CO29:$CQ29,$EA29:$ER29)/$P29)*$V29*FctrChngDts!$B$15),SUM(SUM(SUM($DV29,$CO29:$CQ29,$FR29:$FT29)/$P29)*$V29*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV29,$CO29:$CQ29,$EA29:$ER29)/$P29)*$Y29*FctrChngDts!$B$15),SUM(SUM(SUM($DV29,$CO29:$CQ29,$FR29:$FT29)/$P29)*$Y29*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA29*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI29*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ29*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ29,$FU29,$GF29,$GZ29:$HE29),IF(Account!$Q$2=TRUE,SUM($DZ29,$FV29,$GF29,$GZ29:$HE29),SUM($DZ29,$ES29,$FU29:$FV29,$GF29,$GZ29:$HE29)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E29),Usage!$P29,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D29,FctrChngDts!$C$17<=Usage!$E29),SUM(FctrChngDts!$C$17-Usage!$D29),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E29),Usage!$P29,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D29,FctrChngDts!$C$19<=Usage!$E29),SUM(FctrChngDts!$C$19-Usage!$D29),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK29*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK29*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL29*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL29*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D29))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A29,Tenant!$A:$J,8,FALSE)=TRUE,$GG29<0),0,SUM(SUM(SUM($GG29/$P29*$GP29)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A29,Tenant!$A:$J,8,FALSE)=TRUE,$GG29<0),0,SUM(SUM(SUM($GG29/$P29*$GQ29)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D29))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A29,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV29*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A29,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW29*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU29:$DA29,$EU29,$EA29:$EF29,$FA29)-SUM(SUM($BW29:$CB29)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD29:$DJ29,$FC29,$EG29:$EL29,$FI29)-SUM(SUM($CC29:$CH29)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM29:$DS29,$FK29,$EM29:$ER29,$FQ29)-SUM(SUM($CI29:$CN29)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO29,$CU29:$DA29,$EU29,$EW29,$EY29,$EA29:$EF29,$FA29,$CP29,$DD29:$DJ29,$FC29,$FE29,$FG29,$EG29:$EL29,$FI29)/$P29*$S29)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO29,$CU29:$DA29,$EU29,$EW29,$EY29,$EA29:$EF29,$FA29,$CP29,$DD29:$DJ29,$FC29,$FE29,$FG29,$EG29:$EL29,$FI29)/$P29*$V29)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ29,$DM29:$DS29,$FK29,$FM29,$FO29,$EM29:$ER29,$FQ29)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D29,BslnAllctnCrrnt!$A$1<=$E29),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK29=\"FSP1\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$Q29,BslnAllctnCrrnt!$A$1<$R29),SUM(BslnAllctnCrrnt!$A$1-$Q29),IF(AND($AK29=\"FSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$Q29,BslnAllctnCrrnt!$A$1<$R29),SUM(BslnAllctnCrrnt!$A$1-$Q29),IF(AND($AK29=\"FSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),$I29,IF(AND($AK29=\"SSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$Q29,BslnAllctnCrrnt!$A$1<$R29),SUM(BslnAllctnCrrnt!$A$1-$Q29),IF(AND($AK29=\"SSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),$I29,0)))))","v":0},{"$f":"IF(AND($AK29=\"FSP1\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$Q29,BslnAllctnCrrnt!$A$1<$R29),SUM($I29-$HG29),IF(AND($AK29=\"FSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$Q29,BslnAllctnCrrnt!$A$1<$R29),SUM($I29-$HG29),IF(AND($AK29=\"FSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM($I29-$HG29),IF(AND($AK29=\"SSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$Q29,BslnAllctnCrrnt!$A$1<$R29),SUM($I29-$HG29),IF(AND($AK29=\"SSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM($I29-$HG29),0)))))","v":0},{"$f":"IF(AND($AK29=\"SSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$Q29,BslnAllctnCrrnt!$A$1<$R29),0,IF(AND(FctrChngDts!$A$2>=$D29,FctrChngDts!$B$2<$E29),IF(AND($AK29=\"SSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM(BslnAllctnCrrnt!$A$1-$T29),0),IF(AND($AK29=\"FSP2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM(BslnAllctnCrrnt!$A$1-$T29),IF(AND($AK29=\"FSP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM(BslnAllctnCrrnt!$A$1-$T29),IF(AND($AK29=\"FSP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$W29,BslnAllctnCrrnt!$A$1<$X29),$K29,IF(AND($AK29=\"FSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$Q29,BslnAllctnCrrnt!$A$1<$R29),0,IF(AND($AK29=\"FSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM(BslnAllctnCrrnt!$A$1-$T29),IF(AND($AK29=\"SSP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM(BslnAllctnCrrnt!$A$1-$T29),IF(AND($AK29=\"SSP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$W29,BslnAllctnCrrnt!$A$1<$X29),$K29,0)))))))))","v":0},{"$f":"IF(AND($AK29=\"SSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$Q29,BslnAllctnCrrnt!$A$1<$R29),SUM($K29-$HI29),IF(AND($AK29=\"SSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM($K29-$HI29),IF(AND($AK29=\"FSP2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM($K29-$HI29),IF(AND($AK29=\"FSP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM($K29-$HI29),IF(AND($AK29=\"FSP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$W29,BslnAllctnCrrnt!$A$1<$X29),SUM($K29-$HI29),IF(AND($AK29=\"FSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$Q29,BslnAllctnCrrnt!$A$1<$R29),SUM($K29-$HI29),IF(AND($AK29=\"FSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM($K29-$HI29),IF(AND($AK29=\"SSP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM($K29-$HI29),IF(AND($AK29=\"SSP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$W29,BslnAllctnCrrnt!$A$1<$X29),SUM($K29-$HI29),0)))))))))","v":0},{"$f":"IF(AND($AK29=\"FSP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),0,IF(AND($AK29=\"FSP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$W29,BslnAllctnCrrnt!$A$1<$X29),SUM(BslnAllctnCrrnt!$A$1-$W29),IF(AND($AK29=\"FSP3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$W29,BslnAllctnCrrnt!$A$1<$X29),SUM(BslnAllctnCrrnt!$A$1-$W29),0)))","v":0},{"$f":"IF(AND($AK29=\"FSP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM($M29-$HK29),IF(AND($AK29=\"FSP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$W29,BslnAllctnCrrnt!$A$1<$X29),SUM($M29-$HK29),IF(AND($AK29=\"FSP3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$W29,BslnAllctnCrrnt!$A$1<$X29),SUM($M29-$HK29),0)))","v":0},{"$f":"IF(AND($AK29=\"FWP1\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$Q29,BslnAllctnCrrnt!$A$1<$R29),SUM(BslnAllctnCrrnt!$A$1-$Q29),IF(AND($AK29=\"FWP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$Q29,BslnAllctnCrrnt!$A$1<$R29),SUM(BslnAllctnCrrnt!$A$1-$Q29),IF(AND($AK29=\"FWP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),$J29,IF(AND(FctrChngDts!$A$2>=$D29,FctrChngDts!$B$2<$E29),IF(AND($AK29=\"SSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$Q29,BslnAllctnCrrnt!$A$1<$R29),SUM(BslnAllctnCrrnt!$A$1-$Q29),0),IF(AND($AK29=\"SSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),$J29,0)))))","v":0},{"$f":"IF(AND($AK29=\"FWP1\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$Q29,BslnAllctnCrrnt!$A$1<$R29),SUM($J29-$HM29),IF(AND($AK29=\"FWP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$Q29,BslnAllctnCrrnt!$A$1<$R29),SUM($J29-$HM29),IF(AND($AK29=\"FWP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM($J29-$HM29),IF(AND($AK29=\"SSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$Q29,BslnAllctnCrrnt!$A$1<$R29),SUM($J29-$HM29),IF(AND($AK29=\"SSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM($J29-$HM29),0)))))","v":0},{"$f":"IF(AND($AK29=\"FWP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$Q29,BslnAllctnCrrnt!$A$1<$R29),0,IF(AND($AK29=\"FWP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM(BslnAllctnCrrnt!$A$1-$T29),IF(AND($AK29=\"FWP2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM(BslnAllctnCrrnt!$A$1-$T29),IF(AND($AK29=\"FWP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM(BslnAllctnCrrnt!$A$1-$T29),IF(AND($AK29=\"FWP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$W29,BslnAllctnCrrnt!$A$1<$X29),$L29,IF(AND($AK29=\"SSP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM(BslnAllctnCrrnt!$A$1-$T29),IF(AND($AK29=\"SSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$Q29,BslnAllctnCrrnt!$A$1<$R29),0,IF(AND($AK29=\"SSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM(BslnAllctnCrrnt!$A$1-$T29),0))))))))","v":0},{"$f":"IF(AND($AK29=\"FWP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$Q29,BslnAllctnCrrnt!$A$1<$R29),SUM($L29-$HO29),IF(AND($AK29=\"FWP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM($L29-$HO29),IF(AND($AK29=\"FWP2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM($L29-$HO29),IF(AND($AK29=\"FWP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM($L29-$HO29),IF(AND($AK29=\"FWP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$W29,BslnAllctnCrrnt!$A$1<$X29),SUM($L29-$HO29),IF(AND($AK29=\"SSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$Q29,BslnAllctnCrrnt!$A$1<$R29),SUM($L29-$HO29),IF(AND($AK29=\"SSP1P2\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM($L29-$HO29),0)))))))","v":0},{"$f":"IF(AND($AK29=\"FWP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),0,IF(AND($AK29=\"FWP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$W29,BslnAllctnCrrnt!$A$1<$X29),SUM(BslnAllctnCrrnt!$A$1-$W29),IF(AND($AK29=\"FWP3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$W29,BslnAllctnCrrnt!$A$1<$X29),SUM(BslnAllctnCrrnt!$A$1-$W29),IF(AND($AK29=\"SSP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),0,IF(AND($AK29=\"SSP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$W29,BslnAllctnCrrnt!$A$1<$X29),SUM(BslnAllctnCrrnt!$A$1-$W29),0)))))","v":0},{"$f":"IF(AND($AK29=\"FWP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM($N29-$HQ29),IF(AND($AK29=\"FWP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$W29,BslnAllctnCrrnt!$A$1<$X29),SUM($N29-$HQ29),IF(AND($AK29=\"FWP3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$W29,BslnAllctnCrrnt!$A$1<$X29),SUM($N29-$HQ29),IF(AND($AK29=\"SSP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$T29,BslnAllctnCrrnt!$A$1<$U29),SUM($N29-$HQ29),IF(AND($AK29=\"SSP2P3\",$HF29=TRUE,BslnAllctnCrrnt!$A$1>=$W29,BslnAllctnCrrnt!$A$1<$X29),SUM($N29-$HQ29),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[29,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G30),0,IF($F30<=$G30,SUM($G30-$F30),IF($F30>$G30,SUM((Account!$L$2-Usage!$F30)+Usage!$G30+1))))","v":0},{"$f":"IF($Q30=0,0,IF($R30=0,0,IF(AND($Q30<FctrChngDts!$A$2,$R30>=FctrChngDts!$A$2),SUM($R30-FctrChngDts!$A$2+1),IF(AND($Q30>=FctrChngDts!$A$2,$R30>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q30),IF(AND($Q30>=FctrChngDts!$A$2,$R30<FctrChngDts!$B$2),SUM($R30-$Q30+1),0)))))","v":0},{"$f":"IF($Q30=0,0,IF($R30=0,0,IF(AND($Q30<FctrChngDts!$A$2,$R30>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q30),IF(AND($Q30<FctrChngDts!$A$2,$R30<FctrChngDts!$A$2),SUM($R30-$Q30+1),IF(AND($Q30>FctrChngDts!$A$2,$R30>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R30+1),0)))))","v":0},{"$f":"IF($T30=0,0,IF($U30=0,0,IF(AND($T30<FctrChngDts!$A$2,$U30>=FctrChngDts!$A$2),SUM($U30-FctrChngDts!$A$2+1),IF(AND($T30>=FctrChngDts!$A$2,$U30<FctrChngDts!$B$2),SUM($U30-$T30+1),IF(AND($T30>=FctrChngDts!$A$2,$U30>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T30)<0),0,IF(AND($T30>=FctrChngDts!$A$2,$U30>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T30),0))))))","v":0},{"$f":"IF($T30=0,0,IF($U30=0,0,IF(AND($T30<FctrChngDts!$A$2,$U30>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T30),IF(AND($T30>=FctrChngDts!$B$2,$U30>=FctrChngDts!$B$2),SUM($U30-$T30+1),IF(AND($T30<FctrChngDts!$A$2,$U30<FctrChngDts!$A$2),SUM($U30-$T30+1),IF(AND($T30>=FctrChngDts!$A$2,$U30>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U30+1),0))))))","v":0},{"$f":"IF($W30=0,0,IF($X30=0,0,IF(AND($W30>=FctrChngDts!$A$2,$X30>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W30)<0),0,IF(AND($W30>=FctrChngDts!$A$2,$X30>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W30),IF(AND($W30>=FctrChngDts!$A$2,$X30<FctrChngDts!$B$2),SUM($X30-$W30+1),IF(AND($W30<FctrChngDts!$A$2,$X30>=FctrChngDts!$A$2),SUM($X30-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W30=0,0,IF($X30=0,0,IF(AND($W30<FctrChngDts!$A$2,$X30<FctrChngDts!$A$2),SUM($X30-$W30+1),IF(AND($W30>=FctrChngDts!$A$2,$X30>=FctrChngDts!$B$2,SUM($X30-FctrChngDts!$B$2+1)<=$Y30),SUM($X30-FctrChngDts!$B$2+1),IF(AND($W30>=FctrChngDts!$A$2,$X30>=FctrChngDts!$B$2),SUM($X30-$W30+1),IF(AND($W30<FctrChngDts!$A$2,$X30>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W30),0))))))","v":0},{"$f":"IF(AND($D30>=FctrChngDts!$C$2,$E30<FctrChngDts!$E$2),\"1\",IF(AND($D30>=FctrChngDts!$E$2,$E30<FctrChngDts!$G$2),\"2\",IF(AND($D30>=FctrChngDts!$G$2,$E30<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D30>=FctrChngDts!$D$2,,IF(AND($D30>=FctrChngDts!$C$2,$D30<=FctrChngDts!$D$2),$D30,IF(AND($D30>=FctrChngDts!$C$2,$D30>=FctrChngDts!$D$2,$E30>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D30>FctrChngDts!$D$2,,IF($D30=FctrChngDts!$D$2,$D30,IF(AND($D30>=FctrChngDts!$C$2,$E30<FctrChngDts!$D$2),$E30,IF(AND($D30>=FctrChngDts!$C$2,$E30>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D30>=FctrChngDts!$D$2,$E30>=FctrChngDts!$D$2,$E30>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E30<FctrChngDts!$D$2,$E30<=FctrChngDts!$D$2),$E30,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D30<FctrChngDts!$E$2,$E30<FctrChngDts!$E$2),,IF($D30>FctrChngDts!$F$2,,IF(AND($D30>=FctrChngDts!$E$2,$D30<=FctrChngDts!$F$2),$D30,IF(AND($D30>=FctrChngDts!$E$2,$D30>=FctrChngDts!$F$2,$E30>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D30>FctrChngDts!$F$2,,IF($E30=FctrChngDts!$F$2,$E30,IF(AND($D30<FctrChngDts!$E$2,$E30<=FctrChngDts!$F$2),$E30,IF(AND($D30>=FctrChngDts!$E$2,$E30<FctrChngDts!$F$2),$E30,IF(AND($D30>=FctrChngDts!$E$2,$E30>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D30>=FctrChngDts!$F$2,$E30>=FctrChngDts!$F$2,$E30>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D30<FctrChngDts!$G$2,$E30<FctrChngDts!$G$2),,IF($D30>FctrChngDts!$H$2,,IF(AND($D30>=FctrChngDts!$G$2,$D30<=FctrChngDts!$H$2),$D30,IF(AND($D30>=FctrChngDts!$G$2,$D30>=FctrChngDts!$H$2,$E30>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D30>FctrChngDts!$H$2,,IF($E30=FctrChngDts!$H$2,$E30,IF(AND($D30<FctrChngDts!$G$2,$E30<=FctrChngDts!$H$2),$E30,IF(AND($D30>=FctrChngDts!$G$2,$E30<FctrChngDts!$H$2),$E30,IF(AND($D30>=FctrChngDts!$G$2,$E30>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D30>=FctrChngDts!$H$2,$E30>=FctrChngDts!$H$2,$E30>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A30,Tenant!$A30:$J329,6,FALSE)","v":0},{"$f":"VLOOKUP($A30,Tenant!$A30:$J329,7,FALSE)","v":0},{"$f":"VLOOKUP($A30,Tenant!$A30:$J329,10,FALSE)","v":0},0,{"$f":"IF(AND($AK30=\"FSP2\",$AJ30=FALSE,$HF30=FALSE),SUM($K30*FctrChngDts!$C$9),IF(AND($AK30=\"FSP2\",$AJ30=TRUE,$HF30=FALSE),SUM($K30*FctrChngDts!$C$10),IF(AND($AK30=\"FSP2P3\",$AJ30=FALSE,$HF30=FALSE),SUM(SUM($K30,$M30)*FctrChngDts!$C$9),IF(AND($AK30=\"FSP2P3\",$AJ30=TRUE,$HF30=FALSE),SUM(SUM($K30,$M30)*FctrChngDts!$C$10),IF(AND($AK30=\"FSP3\",$AJ30=FALSE,$HF30=FALSE),SUM($M30*FctrChngDts!$C$9),IF(AND($AK30=\"FSP3\",$AJ30=TRUE,$HF30=FALSE),SUM($M30*FctrChngDts!$C$10),IF(AND($AK30=\"FSP1\",$AJ30=FALSE,$HF30=FALSE),SUM($I30*FctrChngDts!$C$9),IF(AND($AK30=\"FSP1\",$AJ30=TRUE,$HF30=FALSE),SUM($I30*FctrChngDts!$C$10),IF(AND($AK30=\"FSP1P2\",$AJ30=FALSE,$HF30=FALSE),SUM(SUM($I30,$K30)*FctrChngDts!$C$9),IF(AND($AK30=\"FSP1P2\",$AJ30=TRUE,$HF30=FALSE),SUM(SUM($I30,$K30)*FctrChngDts!$C$10),IF(AND($Z30=\"Summer\",$AK30=\"SSP2P3\",$AJ30=FALSE,$HF30=FALSE),SUM(SUM(SUM(SUM($K30,$M30)*FctrChngDts!$C$9),SUM(SUM($L30,$N30)*FctrChngDts!$C$11))*$AF30),IF(AND($Z30=\"Summer\",$AK30=\"SSP2P3\",$AJ30=TRUE,$HF30=FALSE),SUM(SUM(SUM(SUM($K30,$M30)*FctrChngDts!$C$10),SUM(SUM($L30,$N30)*FctrChngDts!$C$12))*$AF30),IF(AND($Z30=\"Winter\",$AK30=\"SSP2P3\",$AJ30=FALSE,$HF30=FALSE),SUM(SUM(SUM(SUM($K30,$M30)*FctrChngDts!$C$9),SUM(SUM($L30,$N30)*FctrChngDts!$C$11))-$AO30),IF(AND($Z30=\"Winter\",$AK30=\"SSP2P3\",$AJ30=TRUE,$HF30=FALSE),SUM(SUM(SUM(SUM($K30,$M30)*FctrChngDts!$C$10),SUM(SUM($L30,$N30)*FctrChngDts!$C$12))-$AO30),IF(AND($Z30=\"Summer\",$AK30=\"SSP1P2\",$AJ30=FALSE,$HF30=FALSE),SUM(SUM(SUM(SUM($I30,$K30)*FctrChngDts!$C$9),SUM(SUM($J30,$L30)*FctrChngDts!$C$11))*$AF30),IF(AND($Z30=\"Summer\",$AK30=\"SSP1P2\",$AJ30=TRUE,$HF30=FALSE),SUM(SUM(SUM(SUM($I30,$K30)*FctrChngDts!$C$10),SUM(SUM($J30,$L30)*FctrChngDts!$C$12))*$AF30),IF(AND($Z30=\"Winter\",$AK30=\"SSP1P2\",$AJ30=FALSE,$HF30=FALSE),SUM(SUM(SUM(SUM($I30,$K30)*FctrChngDts!$C$9),SUM(SUM($J30,$L30)*FctrChngDts!$C$11))-$AO30),IF(AND($Z30=\"Winter\",$AK30=\"SSP1P2\",$AJ30=TRUE,$HF30=FALSE),SUM(SUM(SUM(SUM($I30,$K30)*FctrChngDts!$C$10),SUM(SUM($J30,$L30)*FctrChngDts!$C$12))-$AO30),IF(AND($AK30=\"FSP2\",$AJ30=FALSE,$HF30=TRUE),SUM(SUM($HI30*FctrChngDts!$B$9),SUM($HJ30*FctrChngDts!$C$9)),IF(AND($AK30=\"FSP2\",$AJ30=TRUE,$HF30=TRUE),SUM(SUM($HI30*FctrChngDts!$B$10),SUM($HJ30*FctrChngDts!$C$10)),IF(AND($AK30=\"FSP2P3\",$AJ30=FALSE,$HF30=TRUE),SUM(SUM(SUM($HI30,$HK30)*FctrChngDts!$B$9),SUM(SUM($HJ30,$HL30)*FctrChngDts!$C$9)),IF(AND($AK30=\"FSP2P3\",$AJ30=TRUE,$HF30=TRUE),SUM(SUM(SUM($HI30,$HK30)*FctrChngDts!$B$10),SUM(SUM($HJ30,$HL30)*FctrChngDts!$C$10)),IF(AND($AK30=\"FSP3\",$AJ30=FALSE,$HF30=TRUE),SUM(SUM($HK30*FctrChngDts!$B$9),SUM($HL30*FctrChngDts!$C$9)),IF(AND($AK30=\"FSP3\",$AJ30=TRUE,$HF30=TRUE),SUM(SUM($HK30*FctrChngDts!$B$10),SUM($HL30*FctrChngDts!$C$10)),IF(AND($AK30=\"FSP1\",$AJ30=FALSE,$HF30=TRUE),SUM(SUM($HG30*FctrChngDts!$B$9),SUM($HH30*FctrChngDts!$C$9)),IF(AND($AK30=\"FSP1\",$AJ30=TRUE,$HF30=TRUE),SUM(SUM($HG30*FctrChngDts!$B$10),SUM($HH30*FctrChngDts!$C$10)),IF(AND($AK30=\"FSP1P2\",$AJ30=FALSE,$HF30=TRUE),SUM(SUM(SUM($HG30,$HI30)*FctrChngDts!$B$9),SUM(SUM($HH30,$HJ30)*FctrChngDts!$C$9)),IF(AND($AK30=\"FSP1P2\",$AJ30=TRUE,$HF30=TRUE),SUM(SUM(SUM($HG30,$HI30)*FctrChngDts!$B$10),SUM(SUM($HG30,$HI30)*FctrChngDts!$C$10)),IF(AND($Z30=\"Summer\",$AK30=\"SSP2P3\",$AJ30=FALSE,$HF30=TRUE),SUM(SUM(SUM(SUM($HI30,$HK30)*FctrChngDts!$B$9),SUM(SUM($HJ30,$HL30)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO30,$HQ30)*FctrChngDts!$B$11),SUM(SUM($HP30,$HR30)*FctrChngDts!$C$11))*$AF30),IF(AND($Z30=\"Summer\",$AK30=\"SSP2P3\",$AJ30=TRUE,$HF30=TRUE),SUM(SUM(SUM(SUM($HI30,$HK30)*FctrChngDts!$B$10),SUM(SUM($HJ30,$HL30)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO30,$HQ30)*FctrChngDts!$B$12),SUM(SUM($HP30,$HR30)*FctrChngDts!$C$12))*$AF30),IF(AND($Z30=\"Winter\",$AK30=\"SSP2P3\",$AJ30=FALSE,$HF30=TRUE),SUM(SUM(SUM(SUM($HI30,$HK30)*FctrChngDts!$B$9),SUM(SUM($HJ30,$HL30)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO30,$HQ30)*FctrChngDts!$B$11),SUM(SUM($HP30,$HR30)*FctrChngDts!$C$11))-$AO30),IF(AND($Z30=\"Winter\",$AK30=\"SSP2P3\",$AJ30=TRUE,$HF30=TRUE),SUM(SUM(SUM(SUM($HI30,$HK30)*FctrChngDts!$B$10),SUM(SUM($HO30,$HQ30)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO30,$HQ30)*FctrChngDts!$B$12),SUM(SUM($HP30,$HR30)*FctrChngDts!$C$12))-$AO30),IF(AND($Z30=\"Summer\",$AK30=\"SSP1P2\",$AJ30=FALSE,$HF30=TRUE),SUM(SUM(SUM(SUM($HG30,$HI30)*FctrChngDts!$B$9),SUM(SUM($HH30,$HJ30)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM30,$HO30)*FctrChngDts!$B$11),SUM(SUM($HN30,$HP30)*FctrChngDts!$C$11))*$AF30),IF(AND($Z30=\"Summer\",$AK30=\"SSP1P2\",$AJ30=TRUE,$HF30=TRUE),SUM(SUM(SUM(SUM($HG30,$HI30)*FctrChngDts!$B$10),SUM(SUM($HH30,$HJ30)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM30,$HO30)*FctrChngDts!$B$12),SUM(SUM($HN30,$HP30)*FctrChngDts!$C$12))*$AF30),IF(AND($Z30=\"Winter\",$AK30=\"SSP1P2\",$AJ30=FALSE,$HF30=TRUE),SUM(SUM(SUM(SUM($HG30,$HI30)*FctrChngDts!$B$9),SUM(SUM($HH30,$HJ30)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM30,$HO30)*FctrChngDts!$B$11),SUM(SUM($HN30,$HP30)*FctrChngDts!$C$11))-$AO30),IF(AND($Z30=\"Winter\",$AK30=\"SSP1P2\",$AJ30=TRUE,$HF30=TRUE),SUM(SUM(SUM(SUM($HG30,$HI30)*FctrChngDts!$B$10),SUM(SUM($HH30,$HJ30)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM30,$HO30)*FctrChngDts!$B$12),SUM(SUM($HN30,$HP30)*FctrChngDts!$C$12))-$AO30),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK30=\"FWP1\",$AJ30=FALSE,$HF30=FALSE),SUM($J30*FctrChngDts!$C$11),IF(AND($AK30=\"FWP1\",$AJ30=TRUE,$HF30=FALSE),SUM($J30*FctrChngDts!$C$12),IF(AND($AK30=\"FWP1P2\",$AJ30=FALSE,$HF30=FALSE),SUM(SUM($J30,$L30)*FctrChngDts!$C$11),IF(AND($AK30=\"FWP1P2\",$AJ30=TRUE,$HF30=FALSE),SUM(SUM($J30,$L30)*FctrChngDts!$C$12),IF(AND($AK30=\"FWP2\",$AJ30=FALSE,$HF30=FALSE),SUM($L30*FctrChngDts!$C$11),IF(AND($AK30=\"FWP2\",$AJ30=TRUE,$HF30=FALSE),SUM($L30*FctrChngDts!$C$12),IF(AND($AK30=\"FWP2P3\",$AJ30=FALSE,$HF30=FALSE),SUM(SUM($L30,$N30)*FctrChngDts!$C$11),IF(AND($AK30=\"FWP2P3\",$AJ30=TRUE,$HF30=FALSE),SUM(SUM($L30,$N30)*FctrChngDts!$C$12),IF(AND($AK30=\"FWP3\",$AJ30=FALSE,$HF30=FALSE),SUM($N30*FctrChngDts!$C$11),IF(AND($AK30=\"FWP3\",$AJ30=TRUE,$HF30=FALSE),SUM($N30*FctrChngDts!$C$12),IF(AND($Z30=\"Winter\",$AK30=\"SSP1P2\",$AJ30=FALSE,$HF30=FALSE),SUM(SUM(SUM($I30,$K30)*FctrChngDts!$C$9),SUM(SUM($J30,$L30)*FctrChngDts!$C$11))*$AG30,IF(AND($Z30=\"Winter\",$AK30=\"SSP1P2\",$AJ30=TRUE,$HF30=FALSE),SUM(SUM(SUM($I30,$K30)*FctrChngDts!$B$10),SUM(SUM($J30,$L30)*FctrChngDts!$B$12))*$AG30,IF(AND($Z30=\"Summer\",$AK30=\"SSP1P2\",$AJ30=FALSE,$HF30=FALSE),SUM(SUM(SUM($I30,$K30)*FctrChngDts!$B$9),SUM(SUM($J30,$L30)*FctrChngDts!$B$11))-$AJ30,IF(AND($Z30=\"Summer\",$AK30=\"SSP1P2\",$AJ30=TRUE,$HF30=FALSE),SUM(SUM(SUM($I30,$K30)*FctrChngDts!$C$10),SUM(SUM($J30,$L30)*FctrChngDts!$C$12))-$AJ30,IF(AND($Z30=\"Winter\",$AK30=\"SSP2P3\",$AJ30=FALSE,$HF30=FALSE),SUM(SUM(SUM($K30,$M30)*FctrChngDts!$C$9),SUM(SUM($L30,$N30)*FctrChngDts!$C$11))*$AG30,IF(AND($Z30=\"Winter\",$AK30=\"SSP2P3\",$AJ30=TRUE,$HF30=FALSE),SUM(SUM(SUM($K30,$M30)*FctrChngDts!$C$10),SUM(SUM($L30,$N30)*FctrChngDts!$C$12))*$AG30,IF(AND($Z30=\"Summer\",$AK30=\"SSP2P3\",$AJ30=FALSE,$HF30=FALSE),SUM(SUM(SUM($K30,$M30)*FctrChngDts!$C$9),SUM(SUM($L30,$N30)*FctrChngDts!$C$11))-$AJ30,IF(AND($Z30=\"Summer\",$AK30=\"SSP2P3\",$AJ30=TRUE,$HF30=FALSE),SUM(SUM(SUM($K30,$M30)*FctrChngDts!$C$10),SUM(SUM($L30,$N30)*FctrChngDts!$C$12))-$AJ30,IF(AND($AK30=\"FWP1\",$AJ30=FALSE,$HF30=TRUE),SUM(SUM($HM30*FctrChngDts!$B$11),SUM($HN30*FctrChngDts!$C$11)),IF(AND($AK30=\"FWP1\",$AJ30=TRUE,$HF30=TRUE),SUM(SUM($HM30*FctrChngDts!$B$12),SUM($HN30*FctrChngDts!$C$12)),IF(AND($AK30=\"FWP1P2\",$AJ30=FALSE,$HF30=TRUE),SUM(SUM(SUM($HM30,$HO30)*FctrChngDts!$B$11),SUM(SUM($HN30,$HP30)*FctrChngDts!$C$11)),IF(AND($AK30=\"FWP1P2\",$AJ30=TRUE,$HF30=TRUE),SUM(SUM(SUM($HM30,$KP30)*FctrChngDts!$C$12),SUM(SUM($HN30,$HP30)*FctrChngDts!$C$12)),IF(AND($AK30=\"FWP2\",$AJ30=FALSE,$HF30=TRUE),SUM(SUM($HO30*FctrChngDts!$B$11),SUM($HO30*FctrChngDts!$C$11)),IF(AND($AK30=\"FWP2\",$AJ30=TRUE,$HF30=TRUE),SUM(SUM($HO30*FctrChngDts!$B$12),SUM($HO30*FctrChngDts!$C$12)),IF(AND($AK30=\"FWP2P3\",$AJ30=FALSE,$HF30=TRUE),SUM(SUM(SUM($HO30,$HQ30)*FctrChngDts!$C$11),SUM(SUM($HP30,$HR30)*FctrChngDts!$C$11)),IF(AND($AK30=\"FWP2P3\",$AJ30=TRUE,$HF30=TRUE),SUM(SUM(SUM($HO30,$HQ30)*FctrChngDts!$C$12),SUM(SUM($HP30,$HR30)*FctrChngDts!$C$12)),IF(AND($AK30=\"FWP3\",$AJ30=FALSE,$HF30=TRUE),SUM(SUM($HQ30*FctrChngDts!$B$11),SUM($HR30*FctrChngDts!$C$11)),IF(AND($AK30=\"FWP3\",$AJ30=TRUE,$HF30=TRUE),SUM(SUM($HQ30*FctrChngDts!$B$12),SUM($HR30*FctrChngDts!$C$12)),IF(AND($Z30=\"Winter\",$AK30=\"SSP1P2\",$AJ30=FALSE,$HF30=TRUE),SUM(SUM(SUM(SUM($HG30,$HI30)*FctrChngDts!$B$9),SUM(SUM($HH30,$HJ30)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM30,$HO30)*FctrChngDts!$B$11),SUM(SUM($HN30,$HP30)*FctrChngDts!$C$11))*$AG30),IF(AND($Z30=\"Winter\",$AK30=\"SSP1P2\",$AJ30=TRUE,$HF30=TRUE),SUM(SUM(SUM(SUM($HG30,$HI30)*FctrChngDts!$B$10), SUM(SUM($HH30,$HJ30)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM30,$HO30)*FctrChngDts!$B$12),SUM(SUM($HN30,$HP30)*FctrChngDts!$C$12))*$AG30),IF(AND($Z30=\"Summer\",$AK30=\"SSP1P2\",$AJ30=FALSE,$HF30=TRUE),SUM(SUM(SUM(SUM($HG30,$HI30)*FctrChngDts!$B$9),SUM(SUM($HH30,$HJ30)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM30,$HO30)*FctrChngDts!$B$11),SUM(SUM($HN30,$HP30)*FctrChngDts!$C$11))-$AJ30),IF(AND($Z30=\"Summer\",$AK30=\"SSP1P2\",$AJ30=TRUE,$HF30=TRUE),SUM(SUM(SUM(SUM($HG30,$HI30)*FctrChngDts!$B$10),SUM(SUM($HH30,$HJ30)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM30,$HO30)*FctrChngDts!$B$12),SUM(SUM($HN30,$HP30)*FctrChngDts!$C$12))-$AJ30),IF(AND($Z30=\"Winter\",$AK30=\"SSP2P3\",$AJ30=FALSE,$HF30=TRUE),SUM(SUM(SUM(SUM($HI30,$HK30)*FctrChngDts!$B$9),SUM(SUM($HJ30,$HL30)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO30,$HQ30)*FctrChngDts!$B$11),SUM(SUM($HP30,$HR30)*FctrChngDts!$C$11))*$AG30),IF(AND($Z30=\"Winter\",$AK30=\"SSP2P3\",$AJ30=TRUE,$HF30=TRUE),SUM(SUM(SUM(SUM($HI30,$HK30)*FctrChngDts!$B$10), SUM(SUM($HJ30,$HL30)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO30,$HQ30)*FctrChngDts!$B$12),SUM(SUM($HP30,$HR30)*FctrChngDts!$C$12))*$AG30),IF(AND($Z30=\"Summer\",$AK30=\"SSP2P3\",$AJ30=FALSE,$HF30=TRUE),SUM(SUM(SUM(SUM($HI30,$HK30)*FctrChngDts!$B$9),SUM(SUM($HJ30,$HL30)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO30,$HQ30)*FctrChngDts!$B$11),SUM(SUM($HP30,$HR30)*FctrChngDts!$C$11))-$AJ30),IF(AND($Z30=\"Summer\",$AK30=\"SSP2P3\",$AJ30=TRUE,$HF30=TRUE),SUM(SUM(SUM(SUM($HI30,$HK30)*FctrChngDts!$B$10), SUM(SUM($HJ30,$HL30)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO30,$HQ30)*FctrChngDts!$B$12),SUM(SUM($HP30,$HR30)*FctrChngDts!$C$12))-$AJ30),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK30=\"FSP1\",$AH30=TRUE,SUM(SUM(SUM($AI30*FctrChngDts!$B$13)*I30),$AR30)>$AD30),$AD30,IF(AND($AK30=\"FSP1\",$AH30=TRUE,SUM(SUM(SUM($AI30*FctrChngDts!$B$13)*$I30),$AR30)<=$AD30),SUM(SUM(SUM($AI30*FctrChngDts!$B$13)*$I30),$AR30),IF(AND($Z30=\"Summer\",$AK30=\"SSP1\",$AH30=TRUE,SUM(SUM(SUM(SUM($I30,$J30)*SUM($AI30*FctrChngDts!$B$13))*$AF30),$AR30)>$AD30),$AD30,IF(AND($Z30=\"Summer\",$AK30=\"SSP1\",$AH30=TRUE,SUM(SUM(SUM(SUM($I30,$J30)*SUM($AI30*FctrChngDts!$B$13))*$AF30),$AR30)<=$AD30),SUM(SUM(SUM(SUM($I30,$J30)*SUM($AI30*FctrChngDts!$B$13))*$AF30),$AR30),IF(AND($Z30=\"Winter\",$AK30=\"SSP1\",$AH30=TRUE,SUM(SUM(SUM(SUM($I30,$J30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AU30:$AW30)),$AR30)>$AD30),$AD30,IF(AND($Z30=\"Winter\",$AK30=\"SSP1\",$AH30=TRUE,SUM(SUM(SUM(SUM($I30,$J30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AU30:$AW30)),$AR30)<=$AD30),SUM(SUM(SUM(SUM($I30,$J30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AU30:$AW30)),$AR30),IF(AND($AK30=\"FSP1P2\",$AH30=TRUE,SUM(SUM(SUM(SUM($I30,$K30)*SUM($AI30*FctrChngDts!$B$13))*$AF30),$AR30)>$AD30),$AD30,IF(AND($AK30=\"FSP1P2\",$AH30=TRUE,SUM(SUM(SUM(SUM($I30,$K30)*SUM($AI30*FctrChngDts!$B$13))*$AF30),$AR30)<=$AD30),SUM(SUM(SUM(SUM($I30,$K30)*SUM($AI30*FctrChngDts!$B$13))*$AF30),$AR30),IF(AND($Z30=\"Summer\",$AK30=\"SSP1P2\",$AH30=TRUE,SUM(SUM(SUM(SUM($I30,$K30,$J30,$L30)*SUM($AI30*FctrChngDts!$B$13))*$AF30),$AR30)>$AD30),$AD30,IF(AND($Z30=\"Summer\",$AK30=\"SSP1P2\",$AH30=TRUE,SUM(SUM(SUM(SUM($I30,$K30,$J30,$L30)*SUM($AI30*FctrChngDts!$B$13))*$AF30),$AR30)<=$AD30),SUM(SUM(SUM(SUM($I30,$K30,$J30,$L30)*SUM($AI30*FctrChngDts!$B$13))*$AF30),$AR30),IF(AND($Z30=\"Winter\",$AK30=\"SSP1P2\",$AH30=TRUE,SUM(SUM(SUM(SUM($I30,$K30,$J30,$L30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AU30:$AW30)),$AR30)>$AD30),$AD30,IF(AND($Z30=\"Winter\",$AK30=\"SSP1P2\",$AH30=TRUE,SUM(SUM(SUM(SUM($I30,$K30,$J30,$L30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AU30:$AW30)),$AR30)<=$AD30),MIN($AD30,SUM($AL30,SUM(SUM(SUM(SUM($I30,$K30,$J30,$L30)*SUM($AI30*FctrChngDts!$B$13))*$AF30)))),IF(AND($AK30=\"FSP2\",$AH30=TRUE,SUM(SUM(SUM($AI30*FctrChngDts!$B$13)*$K30),$AR30)>$AD30),$AD30,IF(AND($AK30=\"FSP2\",$AH30=TRUE,SUM(SUM(SUM($AI30*FctrChngDts!$B$13)*$K30),$AR30)<=$AD30),SUM(SUM(SUM($AI30*FctrChngDts!$B$13)*$K30),$AR30),IF(AND($Z30=\"Summer\",$AK30=\"SSP2\",$AH30=TRUE,SUM(SUM(SUM(SUM($K30,$L30)*SUM($AI30*FctrChngDts!$B$13))*$AF30),$AR30)>$AD30),$AD30,IF(AND($Z30=\"Summer\",$AK30=\"SSP2\",$AH30=TRUE,SUM(SUM(SUM(SUM($K30,$L30)*SUM($AI30*FctrChngDts!$B$13))*$AF30),$AR30)<=$AD30),SUM(SUM(SUM(SUM($K30,$L30)*SUM($AI30*FctrChngDts!$B$13))*$AF30),$AR30),IF(AND($Z30=\"Winter\",$AK30=\"SSP2\",$AH30=TRUE,SUM(SUM(SUM(SUM($K30,$L30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AU30:$AW30)),$AR30)>$AD30),$AD30,IF(AND($Z30=\"Winter\",$AK30=\"SSP2\",$AH30=TRUE,SUM(SUM(SUM(SUM($K30,$L30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AU30:$AW30)),$AR30)<=$AD30),SUM(SUM(SUM(SUM($K30,$L30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AU30:$AW30)),$AR30),IF(AND($AK30=\"FSP2P3\",$AH30=TRUE,SUM(SUM(SUM(SUM($K30,$M30)*SUM($AI30*FctrChngDts!$B$13))*$AF30),$AR30)>$AD30),$AD30,IF(AND($AK30=\"FSP2P3\",$AH30=TRUE,SUM(SUM(SUM(SUM($K30,$M30)*SUM($AI30*FctrChngDts!$B$13))*$AF30),$AR30)<=$AD30),SUM(SUM(SUM(SUM($K30,$M30)*SUM($AI30*FctrChngDts!$B$13))*$AF30),$AR30),IF(AND($Z30=\"Summer\",$AK30=\"SSP2P3\",$AH30=TRUE,SUM(SUM(SUM(SUM($K30,$L30,$M30,$N30)*SUM($AI30*FctrChngDts!$B$13))*$AF30),$AR30)>$AD30),$AD30,IF(AND($Z30=\"Summer\",$AK30=\"SSP2P3\",$AH30=TRUE,SUM(SUM(SUM(SUM($K30,$L30,$M30,$N30)*SUM($AI30*FctrChngDts!$B$13))*$AF30),$AR30)<=$AD30),SUM(SUM(SUM(SUM($K30,$L30,$M30,$N30)*SUM($AI30*FctrChngDts!$B$13))*$AF30),$AR30),IF(AND($Z30=\"Winter\",$AK30=\"SSP2P3\",$AH30=TRUE,SUM(SUM(SUM(SUM($K30,$L30,$M30,$N30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AU30:$AW30)),$AR30)>$AD30),$AD30,IF(AND($Z30=\"Winter\",$AK30=\"SSP2P3\",$AH30=TRUE,SUM(SUM(SUM(SUM($K30,$L30,$M30,$N30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AU30:$AW30)),$AR30)<=$AD30),SUM(SUM(SUM(SUM($K30,$L30,$M30,$N30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AU30:$AW30)),$AR30),IF(AND($AK30=\"FSP3\",$AH30=TRUE,SUM(SUM(SUM($AI30*FctrChngDts!$B$13)*$M30),$AR30)>$AD30),$AD30,IF(AND($AK30=\"FSP3\",$AH30=TRUE,SUM(SUM(SUM($AI30*FctrChngDts!$B$13)*$M30),$AR30)<=$AD30),SUM(SUM(SUM($AI30*FctrChngDts!$B$13)*$M30),$AR30),IF(AND($Z30=\"Summer\",$AK30=\"SSP3\",$AH30=TRUE,SUM(SUM(SUM(SUM($M30,$N30)*SUM($AI30*FctrChngDts!$B$13))*$AF30),$AR30)>$AD30),$AD30,IF(AND($Z30=\"Summer\",$AK30=\"SSP3\",$AH30=TRUE,SUM(SUM(SUM(SUM($M30,$N30)*SUM($AI30*FctrChngDts!$B$13))*$AF30),$AR30)<=$AD30),SUM(SUM(SUM(SUM($M30,$N30)*SUM($AI30*FctrChngDts!$B$13))*$AF30),$AR30),IF(AND($Z30=\"Winter\",$AK30=\"SSP3\",$AH30=TRUE,SUM(SUM(SUM(SUM($M30,$N30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AU30:$AW30)),$AR30)>$AD30),$AD30,IF(AND($Z30=\"Winter\",$AK30=\"SSP3\",$AH30=TRUE,SUM(SUM(SUM(SUM($M30,$N30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AU30:$AW30)),$AR30)<=$AD30),SUM(SUM(SUM(SUM($M30,$N30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AU30:$AW30)),$AR30),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK30=\"FWP1\",$AH30=TRUE,SUM(SUM(SUM($AI30*FctrChngDts!$B$13)*$J30),$AU30)>$AE30),$AE30,IF(AND($AK30=\"FWP1\",$AH30=TRUE,SUM(SUM(SUM($AI30*FctrChngDts!$B$13)*$J30),$AU30)<=$AE30),SUM(SUM(SUM($AI30*FctrChngDts!$B$13)*$J30),$AU30),IF(AND($Z30=\"Winter\",$AK30=\"SSP1\",$AH30=TRUE,SUM(SUM(SUM(SUM($I30,$J30)*SUM($AI30*FctrChngDts!$B$13))*$AG30),$AU30)>$AE30),$AE30,IF(AND($Z30=\"Winter\",$AK30=\"SSP1\",$AH30=TRUE,SUM(SUM(SUM(SUM($I30,$J30)*SUM($AI30*FctrChngDts!$B$13))*$AG30),$AU30)<=$AE30),SUM(SUM(SUM(SUM($I30,$J30)*SUM($AI30*FctrChngDts!$B$13))*$AG30),$AU30),IF(AND($Z30=\"Summer\",$AK30=\"SSP1\",$AH30=TRUE,SUM(SUM(SUM(SUM($I30,$J30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AR30:$AT30)),$AU30)>$AE30),$AE30,IF(AND($Z30=\"Summer\",$AK30=\"SSP1\",$AH30=TRUE,SUM(SUM(SUM(SUM($I30,$J30)*SUM($AI30*FctrChngDts!$B$13))- SUM($AR30:$AT30)),$AU30)<=$AE30),SUM(SUM(SUM(SUM($I30,$J30)*SUM($AI30*FctrChngDts!$B$13))- SUM($AR30:$AT30)),$AU30),IF(AND($AK30=\"FWP1P2\",$AH30=TRUE,SUM(SUM(SUM(SUM($J30,$L30)*SUM($AI30*FctrChngDts!$B$13))*$AG30),$AU30)>$AE30),$AE30,IF(AND($AK30=\"FWP1P2\",$AH30=TRUE,SUM(SUM(SUM(SUM($J30,$L30)*SUM($AI30*FctrChngDts!$B$13))*$AG30),$AU30)<=$AE30),SUM(SUM(SUM(SUM($J30,$L30)*SUM($AI30*FctrChngDts!$B$13))*$AG30),$AU30),IF(AND($Z30=\"Winter\",$AK30=\"SSP1P2\",$AH30=TRUE,SUM(SUM(SUM(SUM($I30,$K30,$J30,$L30)*SUM($AI30*FctrChngDts!$B$13))*$AG30),$AU30)>$AE30),$AE30,IF(AND($Z30=\"Winter\",$AK30=\"SSP1P2\",$AH30=TRUE,SUM(SUM(SUM(SUM($I30,$K30,$J30,$L30)*SUM($AI30*FctrChngDts!$B$13))*$AG30),$AU30)<=$AE30),SUM(SUM(SUM(SUM($I30,$K30,$J30,$L30)*SUM($AI30*FctrChngDts!$B$13))*$AG30),$AU30),IF(AND($Z30=\"Summer\",$AK30=\"SSP1P2\",$AH30=TRUE,SUM(SUM(SUM(SUM($I30,$K30,$J30,$L30)*SUM($AI30*FctrChngDts!$B$13))- SUM($AR30:$AT30)),$AU30)>$AE30),$AE30,IF(AND($Z30=\"Summer\",$AK30=\"SSP1P2\",$AH30=TRUE,SUM(SUM(SUM(SUM($I30,$K30,$J30,$L30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AR30:$AT30)),$AU30)<=$AE30),SUM(SUM(SUM(SUM($I30,$K30,$J30,$L30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AR30:$AT30)),$AU30),IF(AND($AK30=\"FWP2\",$AH30=TRUE,SUM(SUM(SUM($AI30*FctrChngDts!$B$13)*$L30),$AU30)>$AE30),$AE30,IF(AND($AK30=\"FWP2\",$AH30=TRUE,SUM(SUM(SUM($AI30*FctrChngDts!$B$13)*$L30),$AU30)<=$AE30),SUM(SUM(SUM($AI30*FctrChngDts!$B$13)*$L30),$AU30),IF(AND($Z30=\"Winter\",$AK30=\"SSP2\",$AH30=TRUE,SUM(SUM(SUM(SUM($K30,$L30)*SUM($AI30*FctrChngDts!$B$13))*$AG30),$AU30)>$AE30),$AE30,IF(AND($Z30=\"Winter\",$AK30=\"SSP2\",$AH30=TRUE,SUM(SUM(SUM(SUM($K30,$L30)*SUM($AI30*FctrChngDts!$B$13))*$AG30),$AU30)<=$AE30),SUM(SUM(SUM(SUM($K30,$L30)*SUM($AI30*FctrChngDts!$B$13))*$AG30),$AU30),IF(AND($Z30=\"Summer\",$AK30=\"SSP2\",$AH30=TRUE,SUM(SUM(SUM(SUM($K30,$L30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AR30:$AT30)),$AU30)>$AE30),$AE30,IF(AND($Z30=\"Summer\",$AK30=\"SSP2\",$AH30=TRUE,SUM(SUM(SUM(SUM($K30,$L30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AR30:$AT30)),$AU30)<=$AE30),SUM(SUM(SUM(SUM($K30,$L30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AR30:$AT30)),$AU30),IF(AND($AK30=\"FWP2P3\",$AH30=TRUE,SUM(SUM(SUM(SUM($L30,$N30)*SUM($AI30*FctrChngDts!$B$13))*$AG30),$AU30)>$AE30),$AE30,IF(AND($AK30=\"FWP2P3\",$AH30=TRUE,SUM(SUM(SUM(SUM($L30,$N30)*SUM($AI30*FctrChngDts!$B$13))*$AG30),$AU30)<=$AE30),SUM(SUM(SUM(SUM($L30,$N30)*SUM($AI30*FctrChngDts!$B$13))*$AG30),$AU30),IF(AND($Z30=\"Winter\",$AK30=\"SSP2P3\",$AH30=TRUE,SUM(SUM(SUM(SUM($K30,$L30,$M30,$N30)*SUM($AI30*FctrChngDts!$B$13))*$AG30),$AU30)>$AE30),$AE30,IF(AND($Z30=\"Winter\",$AK30=\"SSP2P3\",$AH30=TRUE,SUM(SUM(SUM(SUM($K30,$L30,$M30,$N30)*SUM($AI30*FctrChngDts!$B$13))*$AG30),$AU30)<=$AE30),SUM(SUM(SUM(SUM($K30,$L30,$M30,$N30)*SUM($AI30*FctrChngDts!$B$13))*$AG30),$AU30),IF(AND($Z30=\"Summer\",$AK30=\"SSP2P3\",$AH30=TRUE,SUM(SUM(SUM(SUM($K30,$L30,$M30,$N30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AR30:$AT30)),$AU30)>$AE30),$AE30,IF(AND($Z30=\"Summer\",$AK30=\"SSP2P3\",$AH30=TRUE,SUM(SUM(SUM(SUM($K30,$L30,$M30,$N30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AR30:$AT30)),$AU30)<=$AE30),SUM(SUM(SUM(SUM($K30,$L30,$M30,$N30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AR30:$AT30)),$AU30),IF(AND($AK30=\"FWP3\",$AH30=TRUE,SUM(SUM(SUM($AI30*FctrChngDts!$B$13)*$N30),$AU30)>$AE30),$AE30,IF(AND($AK30=\"FWP3\",$AH30=TRUE,SUM(SUM(SUM($AI30*FctrChngDts!$B$13)*$N30),$AU30)<=$AE30),SUM(SUM(SUM($AI30*FctrChngDts!$B$13)*$N30),$AU30),IF(AND($Z30=\"Winter\",$AK30=\"SSP3\",$AH30=TRUE,SUM(SUM(SUM(SUM($M30,$N30)*SUM($AI30*FctrChngDts!$B$13))*$AG30),$AU30)>$AE30),$AE30,IF(AND($Z30=\"Winter\",$AK30=\"SSP3\",$AH30=TRUE,SUM(SUM(SUM(SUM($M30,$N30)*SUM($AI30*FctrChngDts!$B$13))*$AG30),$AU30)<=$AE30),SUM(SUM(SUM(SUM($M30,$N30)*SUM($AI30*FctrChngDts!$B$13))*$AG30),$AU30),IF(AND($Z30=\"Summer\",$AK30=\"SSP3\",$AH30=TRUE,SUM(SUM(SUM(SUM($M30,$N30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AR30:$AT30)),$AU30)>$AE30),$AE30,IF(AND($Z30=\"Summer\",$AK30=\"SSP3\",$AH30=TRUE,SUM(SUM(SUM(SUM($M30,$N30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AR30:$AT30)),$AU30)<=$AE30),SUM(SUM(SUM(SUM($M30,$N30)*SUM($AI30*FctrChngDts!$B$13))-SUM($AR30:$AT30)),$AU30),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I30>0,$AH30=FALSE),SUM($AR30*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I30>0,$AH30=TRUE),SUM($AX30*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I30>0,$AH30=FALSE),SUM($AS30*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I30>0,$AH30=TRUE),SUM($AY30*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I30>0,$AH30=FALSE),SUM($AT30*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I30>0,$AH30=TRUE),SUM($AZ30*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J30>0,$AH30=FALSE),SUM($AU30*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J30>0,$AH30=TRUE),SUM($BA30*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J30>0,$AH30=FALSE),SUM($AV30*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J30>0,$AH30=TRUE),SUM($BB30*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J30>0,$AH30=FALSE),SUM($AW30*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J30>0,$AH30=TRUE),SUM($BC30*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K30>0,$AH30=FALSE),SUM($AR30*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K30>0,$AH30=TRUE),SUM($AX30*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K30>0,$AH30=FALSE),SUM($AS30*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K30>0,$AH30=TRUE),SUM($AY30*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K30>0,$AH30=FALSE),SUM($AT30*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K30>0,$AH30=TRUE),SUM($AZ30*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L30>0,$AH30=FALSE),SUM($AU30*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L30>0,$AH30=TRUE),SUM($BA30*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L30>0,$AH30=FALSE),SUM($AV30*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L30>0,$AH30=TRUE),SUM($BB30*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L30>0,$AH30=FALSE),SUM($AW30*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L30>0,$AH30=TRUE),SUM($BC30*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M30>0,$AH30=FALSE),SUM($AR30*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M30>0,$AH30=TRUE),SUM($AX30*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M30>0,$AH30=FALSE),SUM($AS30*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M30>0,$AH30=TRUE),SUM($AY30*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M30>0,$AH30=FALSE),SUM($AT30*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M30>0,$AH30=TRUE),SUM($AZ30*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N30>0,$AH30=FALSE),SUM($AU30*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N30>0,$AH30=TRUE),SUM($BA30*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N30>0,$AH30=FALSE),SUM($AV30*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N30>0,$AH30=TRUE),SUM($BB30*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N30>0,$AH30=FALSE),SUM($AW30*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N30>0,$AH30=TRUE),SUM($BC30*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I30=0,0,IF(AND($I30>0,$K30>0,$AH30=FALSE),SUM($AR30/$P30*$I30),IF(AND($I30>0,$K30=0,$AH30=FALSE),$AR30,IF(AND($I30>0,$K30>0,$AH30=TRUE),ROUND(MIN($HU30,SUM(SUM($I30,$K30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA30,SUM(SUM($I30,$K30)*(FctrChngDts!$B$13)*$AI30)*$IA30)),0),IF(AND($I30>0,$K30=0,$AH30=TRUE),$AX30))))),0)","v":0},{"$f":"ROUND(IF($I30=0,0,IF(AND($I30>0,$K30>0,$AH30=FALSE),SUM($AS30/$P30*$I30),IF(AND($I30>0,$K30=0,$AH30=FALSE),$AS30,IF(AND($I30>0,$K30>0,$AH30=TRUE),ROUND(MIN(SUM($HU30-$BW30),SUM(SUM($I30,$K30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA30)*3),0),IF(AND($I30>0,$K30=0,$AH30=TRUE),$AY30))))),0)","v":0},0,{"$f":"IF($J30=0,0,IF(AND($J30>0,$L30=0,$N30=0,$AH30=FALSE,$AJ30=FALSE),ROUND(MIN($HX30,SUM($AU30,$BA30)),0),IF(AND($J30>0,$L30=0,$N30=0,$AH30=TRUE,$AJ30=FALSE),ROUND(MIN($HX30,SUM($AU30,SUM($J30*$AI30*FctrChngDts!$B$13))),0),IF(AND($J30>0,$L30>0,$N30=0,$AH30=FALSE,$AJ30=FALSE),ROUND(MIN($HX30,SUM(SUM($J30,$L30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA30,SUM(SUM($J30,$L30)*(FctrChngDts!$B$13)*$AI30)*$IA30)),0),IF(AND($J30>0,$L30>0,$N30=0,$AH30=TRUE,$AJ30=FALSE),ROUND(MIN($HX30,SUM(SUM(SUM(SUM($J30,$L30)*FctrChngDts!$C$11*$IA30),SUM(SUM($J30,$L30)*SUM(FctrChngDts!$B$13*$AI30)*$IA30)))),0),IF(AND($J30>0,$L30=0,$N30=0,$AH30=FALSE,$AJ30=TRUE),ROUND(MIN($HX30,SUM($AU30,$BA30)),0),IF(AND($J30>0,$L30=0,$N30=0,$AH30=TRUE,$AJ30=TRUE),ROUND(MIN($HX30,SUM($AU30,SUM($J30*$AI30*FctrChngDts!$B$13))),0),IF(AND($J30>0,$L30>0,$N30=0,$AH30=FALSE,$AJ30=TRUE),ROUND(MIN($HX30,SUM(SUM($J30,$L30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA30,SUM(SUM($J30,$L30)*(FctrChngDts!$B$13)*$AI30)*$IA30)),0),IF(AND($J30>0,$L30>0,$N30=0,$AH30=TRUE,$AJ30=TRUE),ROUND(MIN($HX30,SUM(SUM(SUM(SUM($J30,$L30)*FctrChngDts!$C$12*$IA30),SUM(SUM($J30,$L30)*SUM(FctrChngDts!$B$13*$AI30)*$IA30)))),0))))))))))","v":0},{"$f":"IF($J30=0,0,IF(AND($J30>0,$L30=0,$N30=0,$AH30=FALSE,$AJ30=FALSE),ROUND(MIN(SUM($HX30-$BZ30),SUM($AU30*3)),0),IF(AND($J30>0,$L30=0,$N30=0,$AH30=TRUE,$AJ30=FALSE),ROUND(MIN(SUM($HX30-$BZ30),SUM(SUM($J30,$L30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA30)*3),0),IF(AND($J30>0,$L30>0,$N30=0,$AH30=FALSE,$AJ30=FALSE),ROUND(MIN(SUM($HX30-$BZ30),SUM(SUM($J30,$L30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA30)*3),0),IF(AND($J30>0,$L30>0,$N30=0,$AH30=TRUE,$AJ30=FALSE),ROUND(MIN(SUM($HX30-$BZ30),SUM(SUM($J30,$L30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA30)*3),0),IF(AND($J30>0,$L30=0,$N30=0,$AH30=FALSE,$AJ30=TRUE),ROUND(MIN(SUM($HX30-$BZ30),SUM($AU30*3)),0),IF(AND($J30>0,$L30=0,$N30=0,$AH30=TRUE,$AJ30=TRUE),ROUND(MIN(SUM($HX30-$BZ30),SUM(SUM($J30,$L30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA30)*3),0),IF(AND($J30>0,$L30>0,$N30=0,$AH30=FALSE,$AJ30=TRUE),ROUND(MIN(SUM($HX30-$BZ30),SUM(SUM($J30,$L30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA30)*3),0),IF(AND($J30>0,$L30>0,$N30=0,$AH30=TRUE,$AJ30=TRUE),ROUND(MIN(SUM($HX30-$BZ30),SUM(SUM($J30,$L30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA30)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K30=0,0,IF(AND($I30>0,$K30>0,$M30=0,$AH30=FALSE),SUM($AR30-$BW30),IF(AND($I30=0,$K30>0,$M30>0,$AH30=FALSE),SUM($AR30/$P30*$K30),IF(AND($I30=0,$K30>0,$M30=0,$AH30=FALSE),$AR30,IF($K30=0,0,IF(AND($I30>0,$K30>0,$M30=0,$AH30=TRUE),ROUND(MIN($HV30,SUM(SUM($I30,$K30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB30,SUM(SUM($I30,$K30)*(FctrChngDts!$B$13)*$AI30)*$IB30)),0),IF(AND($I30=0,$K30>0,$M30>0,$AH30=TRUE),ROUND(MIN($HV30,SUM(SUM($I30,$K30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB30,SUM(SUM($I30,$K30)*(FctrChngDts!$B$13)*$AI30)*$IB30)),0),IF(AND($I30=0,$K30>0,$M30=0,$AH30=TRUE),$AX30)))))))),0)","v":0},{"$f":"ROUND(IF($K30=0,0,IF(AND($I30>0,$K30>0,$M30=0,$AH30=FALSE),SUM($AS30-$BX30),IF(AND($I30=0,$K30>0,$M30>0,$AH30=FALSE),SUM($AS30/$P30*$K30),IF(AND($I30=0,$K30>0,$M30=0,$AH30=FALSE),$AS30,IF($K30=0,0,IF(AND($I30>0,$K30>0,$M30=0,$AH30=TRUE),ROUND(MIN(SUM($HV30-$BW30),SUM(SUM($I30,$K30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB30)*3),0),IF(AND($I30=0,$K30>0,$M30>0,$AH30=TRUE),ROUND(MIN(SUM($HV30-$BW30),SUM(SUM($I30,$K30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB30)*3),0),IF(AND($I30=0,$K30>0,$M30=0,$AH30=TRUE),$AY30)))))))),0)","v":0},0,{"$f":"IF($L30=0,0,IF(AND($J30>0,$L30>0,$N30=0,$AH30=FALSE,$AJ30=FALSE),ROUND(MIN($HY30,SUM(SUM($J30,$L30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB30,SUM(SUM($J30,$L30)*(FctrChngDts!$B$13)*$AI30)*$IB30)),0),IF(AND($J30>0,$L30>0,$N30=0,$AH30=TRUE,$AJ30=FALSE),ROUND(MIN($HY30,SUM(SUM(SUM(SUM($J30,$L30)*FctrChngDts!$C$11*$IB30),SUM(SUM($J30,$L30)*SUM(FctrChngDts!$B$13*$AI30)*$IB30)))),0),IF(AND($J30=0,$L30>0,$N30=0,$AH30=FALSE,$AJ30=FALSE),ROUND(MIN($HY30,SUM($L30*FctrChngDts!$C$11)),0),IF(AND($J30=0,$L30>0,$N30=0,$AH30=TRUE,$AJ30=FALSE),ROUND(MIN($HY30,SUM(SUM(SUM(SUM($J30,$L30)*FctrChngDts!$C$11*$IB30),SUM(SUM($J30,$L30)*SUM(FctrChngDts!$B$13*$AI30)*$IB30)))),0),IF(AND($J30>0,$L30>0,$N30=0,$AH30=FALSE,$AJ30=TRUE),ROUND(MIN($HY30,SUM(SUM($J30,$L30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB30,SUM(SUM($J30,$L30)*(FctrChngDts!$B$13)*$AI30)*$IB30)),0),IF(AND($J30>0,$L30>0,$N30=0,$AH30=TRUE,$AJ30=TRUE),ROUND(MIN($HY30,SUM(SUM(SUM(SUM($J30,$L30)*FctrChngDts!$C$12*$IB30),SUM(SUM($J30,$L30)*SUM(FctrChngDts!$B$13*$AI30)*$IB30)))),0),IF(AND($J30=0,$L30>0,$N30=0,$AH30=FALSE,$AJ30=TRUE),ROUND(MIN($HY30,SUM($L30*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J30=0,$L30>0,$N30=0,$AH30=TRUE,$AJ30=TRUE),ROUND(MIN($HY30,SUM(SUM(SUM(SUM($J30,$L30)*FctrChngDts!$C$12*$IB30),SUM(SUM($J30,$L30)*SUM(FctrChngDts!$B$13*$AI30)*$IB30)))),0))))))))))","v":0},{"$f":"IF($L30=0,0,IF(AND($J30>0,$L30>0,$N30=0,$AH30=FALSE,$AJ30=FALSE),ROUND(MIN(SUM($HY30-$CF30),SUM(SUM($J30,$L30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB30)*3),0),IF(AND($J30>0,$L30>0,$N30=0,$AH30=TRUE,$AJ30=FALSE),ROUND(MIN(SUM($HY30-$CF30),SUM(SUM($J30,$L30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB30)*3),0),IF(AND($J30=0,$L30>0,$N30=0,$AH30=FALSE,$AJ30=FALSE),ROUND(MIN(SUM($HY30-$CF30),SUM($AU30*3)),0),IF(AND($J30=0,$L30>0,$N30=0,$AH30=TRUE,$AJ30=FALSE),ROUND(MIN(SUM($HY30-$CF30),SUM(SUM($J30,$L30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB30)*3),0),IF(AND($J30>0,$L30>0,$N30=0,$AH30=FALSE,$AJ30=TRUE),ROUND(MIN(SUM($HY30-$CF30),SUM(SUM($J30,$L30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB30)*3),0),IF(AND($J30>0,$L30>0,$N30=0,$AH30=TRUE,$AJ30=TRUE),ROUND(MIN(SUM($HY30-$CF30),SUM(SUM($J30,$L30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB30)*3),0),IF(AND($J30=0,$L30>0,$N30=0,$AH30=FALSE,$AJ30=TRUE),ROUND(MIN(SUM($HY30-$CF30),SUM($AU30*3)),0),IF(AND($J30=0,$L30>0,$N30=0,$AH30=TRUE,$AJ30=TRUE),ROUND(MIN(SUM($HY30-$CF30),SUM(SUM($J30,$L30)*IF($AJ30=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB30)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S30>0,Account!$AG$2=TRUE,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH30=FALSE),SUM(Usage!$BW30:$CB30)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V30>0,Account!$AG$2=TRUE,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH30=FALSE),SUM(Usage!$CC30:$CH30)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y30>0,Account!$AG$2=TRUE,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH30=FALSE),SUM(Usage!$CI30:$CN30)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH30=TRUE,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S30),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S30)),2)","v":0},{"$f":"ROUND(IF(OR($AH30=TRUE,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V30),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V30)),2)","v":0},{"$f":"IF(OR($AH30=TRUE,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y30),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y30))","v":0},{"$f":"ROUND(IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW30),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW30)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX30),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX30)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY30),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY30)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ30),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ30)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA30),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA30)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB30),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB30)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S30),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC30),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC30)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD30),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD30)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE30),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE30)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF30),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF30)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG30),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG30)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH30),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH30)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V30),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI30),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI30))","v":0},{"$f":"IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ30),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ30))","v":0},{"$f":"IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK30),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK30))","v":0},{"$f":"IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL30),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL30))","v":0},{"$f":"IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM30),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM30))","v":0},{"$f":"IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN30),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN30))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y30)","v":0},0,0,0,0,{"$f":"IF($DW30>IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV30*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV30*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW30-IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV30*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV30*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV30<$DW30,SUM($DW30-$DV30),0))","v":0},{"$f":"IF(OR(AND($D30<=FctrChngDts!$B$14,Usage!$E30>FctrChngDts!$B$14),AND(Usage!$D30<=FctrChngDts!$C$14,Usage!$E30>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW30),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX30),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY30),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ30),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA30),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB30),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC30),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD30),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE30),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF30),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG30),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH30),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI30)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ30)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK30)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL30)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM30)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN30)","v":0},0,{"$f":"IF(AND($S30>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E30<>\"D-CARE\",Tenant!$F30=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET30=TRUE,$S30>0,$V30=0),SUM(SUM($BW30:$CB30)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET30=TRUE,$S30>0,$V30>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW30:$CB30)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET30=TRUE,$S30>0,$V30>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW30:$CB30)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S30>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S30>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S30>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV30=TRUE,$S30>0,$V30=0),SUM(SUM($BW30:$CB30)*'CRS1'!$P$2),IF(AND($EV30=TRUE,$S30>0,$V30>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW30:$CB30)*'CRS1'!$P$2),IF(AND($EV30=TRUE,$S30>0,$V30>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW30:$CB30)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S30>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX30=TRUE,$S30>0,$V30=0),SUM(SUM($BW30:$CB30)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX30=TRUE,$S30>0,$V30>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW30:$CB30)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX30=TRUE,$S30>0,$V30>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW30:$CB30)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S30>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ30=TRUE,$S30>0),SUM(SUM($BW30:$CB30)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V30>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E30<>\"D-CARE\",Tenant!$F30=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB30=TRUE,$S30>0,$V30>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC30:$CH30)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB30=TRUE,$S30>0,$V30>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC30:$CH30)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB30=TRUE,$V30>0,$Y30>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC30:$CH30)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB30=TRUE,$V30>0,$Y30>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC30:$CH30)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB30=TRUE,$S30=0,$V30>0,$Y30=0),SUM(SUM($CC30:$CH30)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V30>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V30>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V30>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD30=TRUE,$S30>0,$V30>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC30:$CH30)*'CRS2'!$P$2),IF(AND($FD30=TRUE,$S30>0,$V30>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC30:$CH30)*'CRS2'!$P$2),IF(AND($FD30=TRUE,$V30>0,$Y30>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC30:$CH30)*'CRS2'!$P$2),IF(AND($FD30=TRUE,$V30>0,$Y30>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC30:$CH30)*'CRS2'!$P$2),IF(AND($FD30=TRUE,$S30=0,$V30>0,$Y30=0),SUM(SUM($CC30:$CH30)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V30>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF30=TRUE,$S30>0,$V30>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC30:$CH30)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF30=TRUE,$S30>0,$V30>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC30:$CH30)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF30=TRUE,$V30>0,$Y30>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC30:$CH30)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF30=TRUE,$V30>0,$Y30>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC30:$CH30)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF30=TRUE,$S30=0,$V30>0,$Y30=0),SUM(SUM($CC30:$CH30)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V30>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH30=TRUE,$V30>0),SUM(SUM($CC30:$CH30)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y30>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E30<>\"D-CARE\",Tenant!$F30=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ30=TRUE,$V30=0,$Y30>0),SUM(SUM($CI30:$CN30)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ30=TRUE,$V30>0,$Y30>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI30:$CN30)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ30=TRUE,$V30>0,$Y30>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI30:$CN30)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y30>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y30>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y30>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL30=TRUE,$V30=0,$Y30>0),SUM(SUM($CI30:$CN30)*'CRS3'!$P$2),IF(AND($FL30=TRUE,$V30>0,$Y30>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI30:$CN30)*'CRS3'!$P$2),IF(AND($FL30=TRUE,$V30>0,$Y30>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI30:$CN30)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y30>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN30=TRUE,$V30=0,$Y30>0),SUM(SUM($CI30:$CN30)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN30=TRUE,$V30>0,$Y30>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI30:$CN30)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN30=TRUE,$V30>0,$Y30>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI30:$CN30)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y30>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP30=TRUE,$Y30>0),SUM(SUM($CI30:$CN30)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR30:$FT30))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO30:$CQ30,$FR30:$FT30))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA30:$EF30)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG30:$EL30)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM30:$ER30)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV30,$CO30:$CQ30,$EA30:$ER30)/$P30)*$S30*FctrChngDts!$B$15),SUM(SUM(SUM($DV30,$CO30:$CQ30,$FR30:$FT30)/$P30)*$S30*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV30,$CO30:$CQ30,$EA30:$ER30)/$P30)*$V30*FctrChngDts!$B$15),SUM(SUM(SUM($DV30,$CO30:$CQ30,$FR30:$FT30)/$P30)*$V30*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV30,$CO30:$CQ30,$EA30:$ER30)/$P30)*$Y30*FctrChngDts!$B$15),SUM(SUM(SUM($DV30,$CO30:$CQ30,$FR30:$FT30)/$P30)*$Y30*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA30*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI30*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ30*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ30,$FU30,$GF30,$GZ30:$HE30),IF(Account!$Q$2=TRUE,SUM($DZ30,$FV30,$GF30,$GZ30:$HE30),SUM($DZ30,$ES30,$FU30:$FV30,$GF30,$GZ30:$HE30)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E30),Usage!$P30,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D30,FctrChngDts!$C$17<=Usage!$E30),SUM(FctrChngDts!$C$17-Usage!$D30),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E30),Usage!$P30,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D30,FctrChngDts!$C$19<=Usage!$E30),SUM(FctrChngDts!$C$19-Usage!$D30),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK30*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK30*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL30*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL30*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D30))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A30,Tenant!$A:$J,8,FALSE)=TRUE,$GG30<0),0,SUM(SUM(SUM($GG30/$P30*$GP30)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A30,Tenant!$A:$J,8,FALSE)=TRUE,$GG30<0),0,SUM(SUM(SUM($GG30/$P30*$GQ30)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D30))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A30,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV30*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A30,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW30*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU30:$DA30,$EU30,$EA30:$EF30,$FA30)-SUM(SUM($BW30:$CB30)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD30:$DJ30,$FC30,$EG30:$EL30,$FI30)-SUM(SUM($CC30:$CH30)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM30:$DS30,$FK30,$EM30:$ER30,$FQ30)-SUM(SUM($CI30:$CN30)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO30,$CU30:$DA30,$EU30,$EW30,$EY30,$EA30:$EF30,$FA30,$CP30,$DD30:$DJ30,$FC30,$FE30,$FG30,$EG30:$EL30,$FI30)/$P30*$S30)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO30,$CU30:$DA30,$EU30,$EW30,$EY30,$EA30:$EF30,$FA30,$CP30,$DD30:$DJ30,$FC30,$FE30,$FG30,$EG30:$EL30,$FI30)/$P30*$V30)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ30,$DM30:$DS30,$FK30,$FM30,$FO30,$EM30:$ER30,$FQ30)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D30,BslnAllctnCrrnt!$A$1<=$E30),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK30=\"FSP1\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$Q30,BslnAllctnCrrnt!$A$1<$R30),SUM(BslnAllctnCrrnt!$A$1-$Q30),IF(AND($AK30=\"FSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$Q30,BslnAllctnCrrnt!$A$1<$R30),SUM(BslnAllctnCrrnt!$A$1-$Q30),IF(AND($AK30=\"FSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),$I30,IF(AND($AK30=\"SSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$Q30,BslnAllctnCrrnt!$A$1<$R30),SUM(BslnAllctnCrrnt!$A$1-$Q30),IF(AND($AK30=\"SSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),$I30,0)))))","v":0},{"$f":"IF(AND($AK30=\"FSP1\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$Q30,BslnAllctnCrrnt!$A$1<$R30),SUM($I30-$HG30),IF(AND($AK30=\"FSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$Q30,BslnAllctnCrrnt!$A$1<$R30),SUM($I30-$HG30),IF(AND($AK30=\"FSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM($I30-$HG30),IF(AND($AK30=\"SSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$Q30,BslnAllctnCrrnt!$A$1<$R30),SUM($I30-$HG30),IF(AND($AK30=\"SSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM($I30-$HG30),0)))))","v":0},{"$f":"IF(AND($AK30=\"SSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$Q30,BslnAllctnCrrnt!$A$1<$R30),0,IF(AND(FctrChngDts!$A$2>=$D30,FctrChngDts!$B$2<$E30),IF(AND($AK30=\"SSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM(BslnAllctnCrrnt!$A$1-$T30),0),IF(AND($AK30=\"FSP2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM(BslnAllctnCrrnt!$A$1-$T30),IF(AND($AK30=\"FSP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM(BslnAllctnCrrnt!$A$1-$T30),IF(AND($AK30=\"FSP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$W30,BslnAllctnCrrnt!$A$1<$X30),$K30,IF(AND($AK30=\"FSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$Q30,BslnAllctnCrrnt!$A$1<$R30),0,IF(AND($AK30=\"FSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM(BslnAllctnCrrnt!$A$1-$T30),IF(AND($AK30=\"SSP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM(BslnAllctnCrrnt!$A$1-$T30),IF(AND($AK30=\"SSP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$W30,BslnAllctnCrrnt!$A$1<$X30),$K30,0)))))))))","v":0},{"$f":"IF(AND($AK30=\"SSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$Q30,BslnAllctnCrrnt!$A$1<$R30),SUM($K30-$HI30),IF(AND($AK30=\"SSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM($K30-$HI30),IF(AND($AK30=\"FSP2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM($K30-$HI30),IF(AND($AK30=\"FSP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM($K30-$HI30),IF(AND($AK30=\"FSP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$W30,BslnAllctnCrrnt!$A$1<$X30),SUM($K30-$HI30),IF(AND($AK30=\"FSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$Q30,BslnAllctnCrrnt!$A$1<$R30),SUM($K30-$HI30),IF(AND($AK30=\"FSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM($K30-$HI30),IF(AND($AK30=\"SSP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM($K30-$HI30),IF(AND($AK30=\"SSP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$W30,BslnAllctnCrrnt!$A$1<$X30),SUM($K30-$HI30),0)))))))))","v":0},{"$f":"IF(AND($AK30=\"FSP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),0,IF(AND($AK30=\"FSP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$W30,BslnAllctnCrrnt!$A$1<$X30),SUM(BslnAllctnCrrnt!$A$1-$W30),IF(AND($AK30=\"FSP3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$W30,BslnAllctnCrrnt!$A$1<$X30),SUM(BslnAllctnCrrnt!$A$1-$W30),0)))","v":0},{"$f":"IF(AND($AK30=\"FSP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM($M30-$HK30),IF(AND($AK30=\"FSP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$W30,BslnAllctnCrrnt!$A$1<$X30),SUM($M30-$HK30),IF(AND($AK30=\"FSP3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$W30,BslnAllctnCrrnt!$A$1<$X30),SUM($M30-$HK30),0)))","v":0},{"$f":"IF(AND($AK30=\"FWP1\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$Q30,BslnAllctnCrrnt!$A$1<$R30),SUM(BslnAllctnCrrnt!$A$1-$Q30),IF(AND($AK30=\"FWP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$Q30,BslnAllctnCrrnt!$A$1<$R30),SUM(BslnAllctnCrrnt!$A$1-$Q30),IF(AND($AK30=\"FWP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),$J30,IF(AND(FctrChngDts!$A$2>=$D30,FctrChngDts!$B$2<$E30),IF(AND($AK30=\"SSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$Q30,BslnAllctnCrrnt!$A$1<$R30),SUM(BslnAllctnCrrnt!$A$1-$Q30),0),IF(AND($AK30=\"SSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),$J30,0)))))","v":0},{"$f":"IF(AND($AK30=\"FWP1\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$Q30,BslnAllctnCrrnt!$A$1<$R30),SUM($J30-$HM30),IF(AND($AK30=\"FWP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$Q30,BslnAllctnCrrnt!$A$1<$R30),SUM($J30-$HM30),IF(AND($AK30=\"FWP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM($J30-$HM30),IF(AND($AK30=\"SSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$Q30,BslnAllctnCrrnt!$A$1<$R30),SUM($J30-$HM30),IF(AND($AK30=\"SSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM($J30-$HM30),0)))))","v":0},{"$f":"IF(AND($AK30=\"FWP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$Q30,BslnAllctnCrrnt!$A$1<$R30),0,IF(AND($AK30=\"FWP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM(BslnAllctnCrrnt!$A$1-$T30),IF(AND($AK30=\"FWP2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM(BslnAllctnCrrnt!$A$1-$T30),IF(AND($AK30=\"FWP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM(BslnAllctnCrrnt!$A$1-$T30),IF(AND($AK30=\"FWP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$W30,BslnAllctnCrrnt!$A$1<$X30),$L30,IF(AND($AK30=\"SSP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM(BslnAllctnCrrnt!$A$1-$T30),IF(AND($AK30=\"SSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$Q30,BslnAllctnCrrnt!$A$1<$R30),0,IF(AND($AK30=\"SSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM(BslnAllctnCrrnt!$A$1-$T30),0))))))))","v":0},{"$f":"IF(AND($AK30=\"FWP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$Q30,BslnAllctnCrrnt!$A$1<$R30),SUM($L30-$HO30),IF(AND($AK30=\"FWP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM($L30-$HO30),IF(AND($AK30=\"FWP2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM($L30-$HO30),IF(AND($AK30=\"FWP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM($L30-$HO30),IF(AND($AK30=\"FWP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$W30,BslnAllctnCrrnt!$A$1<$X30),SUM($L30-$HO30),IF(AND($AK30=\"SSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$Q30,BslnAllctnCrrnt!$A$1<$R30),SUM($L30-$HO30),IF(AND($AK30=\"SSP1P2\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM($L30-$HO30),0)))))))","v":0},{"$f":"IF(AND($AK30=\"FWP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),0,IF(AND($AK30=\"FWP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$W30,BslnAllctnCrrnt!$A$1<$X30),SUM(BslnAllctnCrrnt!$A$1-$W30),IF(AND($AK30=\"FWP3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$W30,BslnAllctnCrrnt!$A$1<$X30),SUM(BslnAllctnCrrnt!$A$1-$W30),IF(AND($AK30=\"SSP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),0,IF(AND($AK30=\"SSP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$W30,BslnAllctnCrrnt!$A$1<$X30),SUM(BslnAllctnCrrnt!$A$1-$W30),0)))))","v":0},{"$f":"IF(AND($AK30=\"FWP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM($N30-$HQ30),IF(AND($AK30=\"FWP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$W30,BslnAllctnCrrnt!$A$1<$X30),SUM($N30-$HQ30),IF(AND($AK30=\"FWP3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$W30,BslnAllctnCrrnt!$A$1<$X30),SUM($N30-$HQ30),IF(AND($AK30=\"SSP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$T30,BslnAllctnCrrnt!$A$1<$U30),SUM($N30-$HQ30),IF(AND($AK30=\"SSP2P3\",$HF30=TRUE,BslnAllctnCrrnt!$A$1>=$W30,BslnAllctnCrrnt!$A$1<$X30),SUM($N30-$HQ30),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[30,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G31),0,IF($F31<=$G31,SUM($G31-$F31),IF($F31>$G31,SUM((Account!$L$2-Usage!$F31)+Usage!$G31+1))))","v":0},{"$f":"IF($Q31=0,0,IF($R31=0,0,IF(AND($Q31<FctrChngDts!$A$2,$R31>=FctrChngDts!$A$2),SUM($R31-FctrChngDts!$A$2+1),IF(AND($Q31>=FctrChngDts!$A$2,$R31>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q31),IF(AND($Q31>=FctrChngDts!$A$2,$R31<FctrChngDts!$B$2),SUM($R31-$Q31+1),0)))))","v":0},{"$f":"IF($Q31=0,0,IF($R31=0,0,IF(AND($Q31<FctrChngDts!$A$2,$R31>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q31),IF(AND($Q31<FctrChngDts!$A$2,$R31<FctrChngDts!$A$2),SUM($R31-$Q31+1),IF(AND($Q31>FctrChngDts!$A$2,$R31>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R31+1),0)))))","v":0},{"$f":"IF($T31=0,0,IF($U31=0,0,IF(AND($T31<FctrChngDts!$A$2,$U31>=FctrChngDts!$A$2),SUM($U31-FctrChngDts!$A$2+1),IF(AND($T31>=FctrChngDts!$A$2,$U31<FctrChngDts!$B$2),SUM($U31-$T31+1),IF(AND($T31>=FctrChngDts!$A$2,$U31>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T31)<0),0,IF(AND($T31>=FctrChngDts!$A$2,$U31>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T31),0))))))","v":0},{"$f":"IF($T31=0,0,IF($U31=0,0,IF(AND($T31<FctrChngDts!$A$2,$U31>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T31),IF(AND($T31>=FctrChngDts!$B$2,$U31>=FctrChngDts!$B$2),SUM($U31-$T31+1),IF(AND($T31<FctrChngDts!$A$2,$U31<FctrChngDts!$A$2),SUM($U31-$T31+1),IF(AND($T31>=FctrChngDts!$A$2,$U31>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U31+1),0))))))","v":0},{"$f":"IF($W31=0,0,IF($X31=0,0,IF(AND($W31>=FctrChngDts!$A$2,$X31>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W31)<0),0,IF(AND($W31>=FctrChngDts!$A$2,$X31>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W31),IF(AND($W31>=FctrChngDts!$A$2,$X31<FctrChngDts!$B$2),SUM($X31-$W31+1),IF(AND($W31<FctrChngDts!$A$2,$X31>=FctrChngDts!$A$2),SUM($X31-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W31=0,0,IF($X31=0,0,IF(AND($W31<FctrChngDts!$A$2,$X31<FctrChngDts!$A$2),SUM($X31-$W31+1),IF(AND($W31>=FctrChngDts!$A$2,$X31>=FctrChngDts!$B$2,SUM($X31-FctrChngDts!$B$2+1)<=$Y31),SUM($X31-FctrChngDts!$B$2+1),IF(AND($W31>=FctrChngDts!$A$2,$X31>=FctrChngDts!$B$2),SUM($X31-$W31+1),IF(AND($W31<FctrChngDts!$A$2,$X31>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W31),0))))))","v":0},{"$f":"IF(AND($D31>=FctrChngDts!$C$2,$E31<FctrChngDts!$E$2),\"1\",IF(AND($D31>=FctrChngDts!$E$2,$E31<FctrChngDts!$G$2),\"2\",IF(AND($D31>=FctrChngDts!$G$2,$E31<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D31>=FctrChngDts!$D$2,,IF(AND($D31>=FctrChngDts!$C$2,$D31<=FctrChngDts!$D$2),$D31,IF(AND($D31>=FctrChngDts!$C$2,$D31>=FctrChngDts!$D$2,$E31>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D31>FctrChngDts!$D$2,,IF($D31=FctrChngDts!$D$2,$D31,IF(AND($D31>=FctrChngDts!$C$2,$E31<FctrChngDts!$D$2),$E31,IF(AND($D31>=FctrChngDts!$C$2,$E31>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D31>=FctrChngDts!$D$2,$E31>=FctrChngDts!$D$2,$E31>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E31<FctrChngDts!$D$2,$E31<=FctrChngDts!$D$2),$E31,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D31<FctrChngDts!$E$2,$E31<FctrChngDts!$E$2),,IF($D31>FctrChngDts!$F$2,,IF(AND($D31>=FctrChngDts!$E$2,$D31<=FctrChngDts!$F$2),$D31,IF(AND($D31>=FctrChngDts!$E$2,$D31>=FctrChngDts!$F$2,$E31>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D31>FctrChngDts!$F$2,,IF($E31=FctrChngDts!$F$2,$E31,IF(AND($D31<FctrChngDts!$E$2,$E31<=FctrChngDts!$F$2),$E31,IF(AND($D31>=FctrChngDts!$E$2,$E31<FctrChngDts!$F$2),$E31,IF(AND($D31>=FctrChngDts!$E$2,$E31>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D31>=FctrChngDts!$F$2,$E31>=FctrChngDts!$F$2,$E31>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D31<FctrChngDts!$G$2,$E31<FctrChngDts!$G$2),,IF($D31>FctrChngDts!$H$2,,IF(AND($D31>=FctrChngDts!$G$2,$D31<=FctrChngDts!$H$2),$D31,IF(AND($D31>=FctrChngDts!$G$2,$D31>=FctrChngDts!$H$2,$E31>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D31>FctrChngDts!$H$2,,IF($E31=FctrChngDts!$H$2,$E31,IF(AND($D31<FctrChngDts!$G$2,$E31<=FctrChngDts!$H$2),$E31,IF(AND($D31>=FctrChngDts!$G$2,$E31<FctrChngDts!$H$2),$E31,IF(AND($D31>=FctrChngDts!$G$2,$E31>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D31>=FctrChngDts!$H$2,$E31>=FctrChngDts!$H$2,$E31>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A31,Tenant!$A31:$J330,6,FALSE)","v":0},{"$f":"VLOOKUP($A31,Tenant!$A31:$J330,7,FALSE)","v":0},{"$f":"VLOOKUP($A31,Tenant!$A31:$J330,10,FALSE)","v":0},0,{"$f":"IF(AND($AK31=\"FSP2\",$AJ31=FALSE,$HF31=FALSE),SUM($K31*FctrChngDts!$C$9),IF(AND($AK31=\"FSP2\",$AJ31=TRUE,$HF31=FALSE),SUM($K31*FctrChngDts!$C$10),IF(AND($AK31=\"FSP2P3\",$AJ31=FALSE,$HF31=FALSE),SUM(SUM($K31,$M31)*FctrChngDts!$C$9),IF(AND($AK31=\"FSP2P3\",$AJ31=TRUE,$HF31=FALSE),SUM(SUM($K31,$M31)*FctrChngDts!$C$10),IF(AND($AK31=\"FSP3\",$AJ31=FALSE,$HF31=FALSE),SUM($M31*FctrChngDts!$C$9),IF(AND($AK31=\"FSP3\",$AJ31=TRUE,$HF31=FALSE),SUM($M31*FctrChngDts!$C$10),IF(AND($AK31=\"FSP1\",$AJ31=FALSE,$HF31=FALSE),SUM($I31*FctrChngDts!$C$9),IF(AND($AK31=\"FSP1\",$AJ31=TRUE,$HF31=FALSE),SUM($I31*FctrChngDts!$C$10),IF(AND($AK31=\"FSP1P2\",$AJ31=FALSE,$HF31=FALSE),SUM(SUM($I31,$K31)*FctrChngDts!$C$9),IF(AND($AK31=\"FSP1P2\",$AJ31=TRUE,$HF31=FALSE),SUM(SUM($I31,$K31)*FctrChngDts!$C$10),IF(AND($Z31=\"Summer\",$AK31=\"SSP2P3\",$AJ31=FALSE,$HF31=FALSE),SUM(SUM(SUM(SUM($K31,$M31)*FctrChngDts!$C$9),SUM(SUM($L31,$N31)*FctrChngDts!$C$11))*$AF31),IF(AND($Z31=\"Summer\",$AK31=\"SSP2P3\",$AJ31=TRUE,$HF31=FALSE),SUM(SUM(SUM(SUM($K31,$M31)*FctrChngDts!$C$10),SUM(SUM($L31,$N31)*FctrChngDts!$C$12))*$AF31),IF(AND($Z31=\"Winter\",$AK31=\"SSP2P3\",$AJ31=FALSE,$HF31=FALSE),SUM(SUM(SUM(SUM($K31,$M31)*FctrChngDts!$C$9),SUM(SUM($L31,$N31)*FctrChngDts!$C$11))-$AO31),IF(AND($Z31=\"Winter\",$AK31=\"SSP2P3\",$AJ31=TRUE,$HF31=FALSE),SUM(SUM(SUM(SUM($K31,$M31)*FctrChngDts!$C$10),SUM(SUM($L31,$N31)*FctrChngDts!$C$12))-$AO31),IF(AND($Z31=\"Summer\",$AK31=\"SSP1P2\",$AJ31=FALSE,$HF31=FALSE),SUM(SUM(SUM(SUM($I31,$K31)*FctrChngDts!$C$9),SUM(SUM($J31,$L31)*FctrChngDts!$C$11))*$AF31),IF(AND($Z31=\"Summer\",$AK31=\"SSP1P2\",$AJ31=TRUE,$HF31=FALSE),SUM(SUM(SUM(SUM($I31,$K31)*FctrChngDts!$C$10),SUM(SUM($J31,$L31)*FctrChngDts!$C$12))*$AF31),IF(AND($Z31=\"Winter\",$AK31=\"SSP1P2\",$AJ31=FALSE,$HF31=FALSE),SUM(SUM(SUM(SUM($I31,$K31)*FctrChngDts!$C$9),SUM(SUM($J31,$L31)*FctrChngDts!$C$11))-$AO31),IF(AND($Z31=\"Winter\",$AK31=\"SSP1P2\",$AJ31=TRUE,$HF31=FALSE),SUM(SUM(SUM(SUM($I31,$K31)*FctrChngDts!$C$10),SUM(SUM($J31,$L31)*FctrChngDts!$C$12))-$AO31),IF(AND($AK31=\"FSP2\",$AJ31=FALSE,$HF31=TRUE),SUM(SUM($HI31*FctrChngDts!$B$9),SUM($HJ31*FctrChngDts!$C$9)),IF(AND($AK31=\"FSP2\",$AJ31=TRUE,$HF31=TRUE),SUM(SUM($HI31*FctrChngDts!$B$10),SUM($HJ31*FctrChngDts!$C$10)),IF(AND($AK31=\"FSP2P3\",$AJ31=FALSE,$HF31=TRUE),SUM(SUM(SUM($HI31,$HK31)*FctrChngDts!$B$9),SUM(SUM($HJ31,$HL31)*FctrChngDts!$C$9)),IF(AND($AK31=\"FSP2P3\",$AJ31=TRUE,$HF31=TRUE),SUM(SUM(SUM($HI31,$HK31)*FctrChngDts!$B$10),SUM(SUM($HJ31,$HL31)*FctrChngDts!$C$10)),IF(AND($AK31=\"FSP3\",$AJ31=FALSE,$HF31=TRUE),SUM(SUM($HK31*FctrChngDts!$B$9),SUM($HL31*FctrChngDts!$C$9)),IF(AND($AK31=\"FSP3\",$AJ31=TRUE,$HF31=TRUE),SUM(SUM($HK31*FctrChngDts!$B$10),SUM($HL31*FctrChngDts!$C$10)),IF(AND($AK31=\"FSP1\",$AJ31=FALSE,$HF31=TRUE),SUM(SUM($HG31*FctrChngDts!$B$9),SUM($HH31*FctrChngDts!$C$9)),IF(AND($AK31=\"FSP1\",$AJ31=TRUE,$HF31=TRUE),SUM(SUM($HG31*FctrChngDts!$B$10),SUM($HH31*FctrChngDts!$C$10)),IF(AND($AK31=\"FSP1P2\",$AJ31=FALSE,$HF31=TRUE),SUM(SUM(SUM($HG31,$HI31)*FctrChngDts!$B$9),SUM(SUM($HH31,$HJ31)*FctrChngDts!$C$9)),IF(AND($AK31=\"FSP1P2\",$AJ31=TRUE,$HF31=TRUE),SUM(SUM(SUM($HG31,$HI31)*FctrChngDts!$B$10),SUM(SUM($HG31,$HI31)*FctrChngDts!$C$10)),IF(AND($Z31=\"Summer\",$AK31=\"SSP2P3\",$AJ31=FALSE,$HF31=TRUE),SUM(SUM(SUM(SUM($HI31,$HK31)*FctrChngDts!$B$9),SUM(SUM($HJ31,$HL31)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO31,$HQ31)*FctrChngDts!$B$11),SUM(SUM($HP31,$HR31)*FctrChngDts!$C$11))*$AF31),IF(AND($Z31=\"Summer\",$AK31=\"SSP2P3\",$AJ31=TRUE,$HF31=TRUE),SUM(SUM(SUM(SUM($HI31,$HK31)*FctrChngDts!$B$10),SUM(SUM($HJ31,$HL31)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO31,$HQ31)*FctrChngDts!$B$12),SUM(SUM($HP31,$HR31)*FctrChngDts!$C$12))*$AF31),IF(AND($Z31=\"Winter\",$AK31=\"SSP2P3\",$AJ31=FALSE,$HF31=TRUE),SUM(SUM(SUM(SUM($HI31,$HK31)*FctrChngDts!$B$9),SUM(SUM($HJ31,$HL31)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO31,$HQ31)*FctrChngDts!$B$11),SUM(SUM($HP31,$HR31)*FctrChngDts!$C$11))-$AO31),IF(AND($Z31=\"Winter\",$AK31=\"SSP2P3\",$AJ31=TRUE,$HF31=TRUE),SUM(SUM(SUM(SUM($HI31,$HK31)*FctrChngDts!$B$10),SUM(SUM($HO31,$HQ31)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO31,$HQ31)*FctrChngDts!$B$12),SUM(SUM($HP31,$HR31)*FctrChngDts!$C$12))-$AO31),IF(AND($Z31=\"Summer\",$AK31=\"SSP1P2\",$AJ31=FALSE,$HF31=TRUE),SUM(SUM(SUM(SUM($HG31,$HI31)*FctrChngDts!$B$9),SUM(SUM($HH31,$HJ31)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM31,$HO31)*FctrChngDts!$B$11),SUM(SUM($HN31,$HP31)*FctrChngDts!$C$11))*$AF31),IF(AND($Z31=\"Summer\",$AK31=\"SSP1P2\",$AJ31=TRUE,$HF31=TRUE),SUM(SUM(SUM(SUM($HG31,$HI31)*FctrChngDts!$B$10),SUM(SUM($HH31,$HJ31)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM31,$HO31)*FctrChngDts!$B$12),SUM(SUM($HN31,$HP31)*FctrChngDts!$C$12))*$AF31),IF(AND($Z31=\"Winter\",$AK31=\"SSP1P2\",$AJ31=FALSE,$HF31=TRUE),SUM(SUM(SUM(SUM($HG31,$HI31)*FctrChngDts!$B$9),SUM(SUM($HH31,$HJ31)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM31,$HO31)*FctrChngDts!$B$11),SUM(SUM($HN31,$HP31)*FctrChngDts!$C$11))-$AO31),IF(AND($Z31=\"Winter\",$AK31=\"SSP1P2\",$AJ31=TRUE,$HF31=TRUE),SUM(SUM(SUM(SUM($HG31,$HI31)*FctrChngDts!$B$10),SUM(SUM($HH31,$HJ31)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM31,$HO31)*FctrChngDts!$B$12),SUM(SUM($HN31,$HP31)*FctrChngDts!$C$12))-$AO31),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK31=\"FWP1\",$AJ31=FALSE,$HF31=FALSE),SUM($J31*FctrChngDts!$C$11),IF(AND($AK31=\"FWP1\",$AJ31=TRUE,$HF31=FALSE),SUM($J31*FctrChngDts!$C$12),IF(AND($AK31=\"FWP1P2\",$AJ31=FALSE,$HF31=FALSE),SUM(SUM($J31,$L31)*FctrChngDts!$C$11),IF(AND($AK31=\"FWP1P2\",$AJ31=TRUE,$HF31=FALSE),SUM(SUM($J31,$L31)*FctrChngDts!$C$12),IF(AND($AK31=\"FWP2\",$AJ31=FALSE,$HF31=FALSE),SUM($L31*FctrChngDts!$C$11),IF(AND($AK31=\"FWP2\",$AJ31=TRUE,$HF31=FALSE),SUM($L31*FctrChngDts!$C$12),IF(AND($AK31=\"FWP2P3\",$AJ31=FALSE,$HF31=FALSE),SUM(SUM($L31,$N31)*FctrChngDts!$C$11),IF(AND($AK31=\"FWP2P3\",$AJ31=TRUE,$HF31=FALSE),SUM(SUM($L31,$N31)*FctrChngDts!$C$12),IF(AND($AK31=\"FWP3\",$AJ31=FALSE,$HF31=FALSE),SUM($N31*FctrChngDts!$C$11),IF(AND($AK31=\"FWP3\",$AJ31=TRUE,$HF31=FALSE),SUM($N31*FctrChngDts!$C$12),IF(AND($Z31=\"Winter\",$AK31=\"SSP1P2\",$AJ31=FALSE,$HF31=FALSE),SUM(SUM(SUM($I31,$K31)*FctrChngDts!$C$9),SUM(SUM($J31,$L31)*FctrChngDts!$C$11))*$AG31,IF(AND($Z31=\"Winter\",$AK31=\"SSP1P2\",$AJ31=TRUE,$HF31=FALSE),SUM(SUM(SUM($I31,$K31)*FctrChngDts!$B$10),SUM(SUM($J31,$L31)*FctrChngDts!$B$12))*$AG31,IF(AND($Z31=\"Summer\",$AK31=\"SSP1P2\",$AJ31=FALSE,$HF31=FALSE),SUM(SUM(SUM($I31,$K31)*FctrChngDts!$B$9),SUM(SUM($J31,$L31)*FctrChngDts!$B$11))-$AJ31,IF(AND($Z31=\"Summer\",$AK31=\"SSP1P2\",$AJ31=TRUE,$HF31=FALSE),SUM(SUM(SUM($I31,$K31)*FctrChngDts!$C$10),SUM(SUM($J31,$L31)*FctrChngDts!$C$12))-$AJ31,IF(AND($Z31=\"Winter\",$AK31=\"SSP2P3\",$AJ31=FALSE,$HF31=FALSE),SUM(SUM(SUM($K31,$M31)*FctrChngDts!$C$9),SUM(SUM($L31,$N31)*FctrChngDts!$C$11))*$AG31,IF(AND($Z31=\"Winter\",$AK31=\"SSP2P3\",$AJ31=TRUE,$HF31=FALSE),SUM(SUM(SUM($K31,$M31)*FctrChngDts!$C$10),SUM(SUM($L31,$N31)*FctrChngDts!$C$12))*$AG31,IF(AND($Z31=\"Summer\",$AK31=\"SSP2P3\",$AJ31=FALSE,$HF31=FALSE),SUM(SUM(SUM($K31,$M31)*FctrChngDts!$C$9),SUM(SUM($L31,$N31)*FctrChngDts!$C$11))-$AJ31,IF(AND($Z31=\"Summer\",$AK31=\"SSP2P3\",$AJ31=TRUE,$HF31=FALSE),SUM(SUM(SUM($K31,$M31)*FctrChngDts!$C$10),SUM(SUM($L31,$N31)*FctrChngDts!$C$12))-$AJ31,IF(AND($AK31=\"FWP1\",$AJ31=FALSE,$HF31=TRUE),SUM(SUM($HM31*FctrChngDts!$B$11),SUM($HN31*FctrChngDts!$C$11)),IF(AND($AK31=\"FWP1\",$AJ31=TRUE,$HF31=TRUE),SUM(SUM($HM31*FctrChngDts!$B$12),SUM($HN31*FctrChngDts!$C$12)),IF(AND($AK31=\"FWP1P2\",$AJ31=FALSE,$HF31=TRUE),SUM(SUM(SUM($HM31,$HO31)*FctrChngDts!$B$11),SUM(SUM($HN31,$HP31)*FctrChngDts!$C$11)),IF(AND($AK31=\"FWP1P2\",$AJ31=TRUE,$HF31=TRUE),SUM(SUM(SUM($HM31,$KP31)*FctrChngDts!$C$12),SUM(SUM($HN31,$HP31)*FctrChngDts!$C$12)),IF(AND($AK31=\"FWP2\",$AJ31=FALSE,$HF31=TRUE),SUM(SUM($HO31*FctrChngDts!$B$11),SUM($HO31*FctrChngDts!$C$11)),IF(AND($AK31=\"FWP2\",$AJ31=TRUE,$HF31=TRUE),SUM(SUM($HO31*FctrChngDts!$B$12),SUM($HO31*FctrChngDts!$C$12)),IF(AND($AK31=\"FWP2P3\",$AJ31=FALSE,$HF31=TRUE),SUM(SUM(SUM($HO31,$HQ31)*FctrChngDts!$C$11),SUM(SUM($HP31,$HR31)*FctrChngDts!$C$11)),IF(AND($AK31=\"FWP2P3\",$AJ31=TRUE,$HF31=TRUE),SUM(SUM(SUM($HO31,$HQ31)*FctrChngDts!$C$12),SUM(SUM($HP31,$HR31)*FctrChngDts!$C$12)),IF(AND($AK31=\"FWP3\",$AJ31=FALSE,$HF31=TRUE),SUM(SUM($HQ31*FctrChngDts!$B$11),SUM($HR31*FctrChngDts!$C$11)),IF(AND($AK31=\"FWP3\",$AJ31=TRUE,$HF31=TRUE),SUM(SUM($HQ31*FctrChngDts!$B$12),SUM($HR31*FctrChngDts!$C$12)),IF(AND($Z31=\"Winter\",$AK31=\"SSP1P2\",$AJ31=FALSE,$HF31=TRUE),SUM(SUM(SUM(SUM($HG31,$HI31)*FctrChngDts!$B$9),SUM(SUM($HH31,$HJ31)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM31,$HO31)*FctrChngDts!$B$11),SUM(SUM($HN31,$HP31)*FctrChngDts!$C$11))*$AG31),IF(AND($Z31=\"Winter\",$AK31=\"SSP1P2\",$AJ31=TRUE,$HF31=TRUE),SUM(SUM(SUM(SUM($HG31,$HI31)*FctrChngDts!$B$10), SUM(SUM($HH31,$HJ31)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM31,$HO31)*FctrChngDts!$B$12),SUM(SUM($HN31,$HP31)*FctrChngDts!$C$12))*$AG31),IF(AND($Z31=\"Summer\",$AK31=\"SSP1P2\",$AJ31=FALSE,$HF31=TRUE),SUM(SUM(SUM(SUM($HG31,$HI31)*FctrChngDts!$B$9),SUM(SUM($HH31,$HJ31)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM31,$HO31)*FctrChngDts!$B$11),SUM(SUM($HN31,$HP31)*FctrChngDts!$C$11))-$AJ31),IF(AND($Z31=\"Summer\",$AK31=\"SSP1P2\",$AJ31=TRUE,$HF31=TRUE),SUM(SUM(SUM(SUM($HG31,$HI31)*FctrChngDts!$B$10),SUM(SUM($HH31,$HJ31)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM31,$HO31)*FctrChngDts!$B$12),SUM(SUM($HN31,$HP31)*FctrChngDts!$C$12))-$AJ31),IF(AND($Z31=\"Winter\",$AK31=\"SSP2P3\",$AJ31=FALSE,$HF31=TRUE),SUM(SUM(SUM(SUM($HI31,$HK31)*FctrChngDts!$B$9),SUM(SUM($HJ31,$HL31)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO31,$HQ31)*FctrChngDts!$B$11),SUM(SUM($HP31,$HR31)*FctrChngDts!$C$11))*$AG31),IF(AND($Z31=\"Winter\",$AK31=\"SSP2P3\",$AJ31=TRUE,$HF31=TRUE),SUM(SUM(SUM(SUM($HI31,$HK31)*FctrChngDts!$B$10), SUM(SUM($HJ31,$HL31)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO31,$HQ31)*FctrChngDts!$B$12),SUM(SUM($HP31,$HR31)*FctrChngDts!$C$12))*$AG31),IF(AND($Z31=\"Summer\",$AK31=\"SSP2P3\",$AJ31=FALSE,$HF31=TRUE),SUM(SUM(SUM(SUM($HI31,$HK31)*FctrChngDts!$B$9),SUM(SUM($HJ31,$HL31)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO31,$HQ31)*FctrChngDts!$B$11),SUM(SUM($HP31,$HR31)*FctrChngDts!$C$11))-$AJ31),IF(AND($Z31=\"Summer\",$AK31=\"SSP2P3\",$AJ31=TRUE,$HF31=TRUE),SUM(SUM(SUM(SUM($HI31,$HK31)*FctrChngDts!$B$10), SUM(SUM($HJ31,$HL31)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO31,$HQ31)*FctrChngDts!$B$12),SUM(SUM($HP31,$HR31)*FctrChngDts!$C$12))-$AJ31),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK31=\"FSP1\",$AH31=TRUE,SUM(SUM(SUM($AI31*FctrChngDts!$B$13)*I31),$AR31)>$AD31),$AD31,IF(AND($AK31=\"FSP1\",$AH31=TRUE,SUM(SUM(SUM($AI31*FctrChngDts!$B$13)*$I31),$AR31)<=$AD31),SUM(SUM(SUM($AI31*FctrChngDts!$B$13)*$I31),$AR31),IF(AND($Z31=\"Summer\",$AK31=\"SSP1\",$AH31=TRUE,SUM(SUM(SUM(SUM($I31,$J31)*SUM($AI31*FctrChngDts!$B$13))*$AF31),$AR31)>$AD31),$AD31,IF(AND($Z31=\"Summer\",$AK31=\"SSP1\",$AH31=TRUE,SUM(SUM(SUM(SUM($I31,$J31)*SUM($AI31*FctrChngDts!$B$13))*$AF31),$AR31)<=$AD31),SUM(SUM(SUM(SUM($I31,$J31)*SUM($AI31*FctrChngDts!$B$13))*$AF31),$AR31),IF(AND($Z31=\"Winter\",$AK31=\"SSP1\",$AH31=TRUE,SUM(SUM(SUM(SUM($I31,$J31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AU31:$AW31)),$AR31)>$AD31),$AD31,IF(AND($Z31=\"Winter\",$AK31=\"SSP1\",$AH31=TRUE,SUM(SUM(SUM(SUM($I31,$J31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AU31:$AW31)),$AR31)<=$AD31),SUM(SUM(SUM(SUM($I31,$J31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AU31:$AW31)),$AR31),IF(AND($AK31=\"FSP1P2\",$AH31=TRUE,SUM(SUM(SUM(SUM($I31,$K31)*SUM($AI31*FctrChngDts!$B$13))*$AF31),$AR31)>$AD31),$AD31,IF(AND($AK31=\"FSP1P2\",$AH31=TRUE,SUM(SUM(SUM(SUM($I31,$K31)*SUM($AI31*FctrChngDts!$B$13))*$AF31),$AR31)<=$AD31),SUM(SUM(SUM(SUM($I31,$K31)*SUM($AI31*FctrChngDts!$B$13))*$AF31),$AR31),IF(AND($Z31=\"Summer\",$AK31=\"SSP1P2\",$AH31=TRUE,SUM(SUM(SUM(SUM($I31,$K31,$J31,$L31)*SUM($AI31*FctrChngDts!$B$13))*$AF31),$AR31)>$AD31),$AD31,IF(AND($Z31=\"Summer\",$AK31=\"SSP1P2\",$AH31=TRUE,SUM(SUM(SUM(SUM($I31,$K31,$J31,$L31)*SUM($AI31*FctrChngDts!$B$13))*$AF31),$AR31)<=$AD31),SUM(SUM(SUM(SUM($I31,$K31,$J31,$L31)*SUM($AI31*FctrChngDts!$B$13))*$AF31),$AR31),IF(AND($Z31=\"Winter\",$AK31=\"SSP1P2\",$AH31=TRUE,SUM(SUM(SUM(SUM($I31,$K31,$J31,$L31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AU31:$AW31)),$AR31)>$AD31),$AD31,IF(AND($Z31=\"Winter\",$AK31=\"SSP1P2\",$AH31=TRUE,SUM(SUM(SUM(SUM($I31,$K31,$J31,$L31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AU31:$AW31)),$AR31)<=$AD31),MIN($AD31,SUM($AL31,SUM(SUM(SUM(SUM($I31,$K31,$J31,$L31)*SUM($AI31*FctrChngDts!$B$13))*$AF31)))),IF(AND($AK31=\"FSP2\",$AH31=TRUE,SUM(SUM(SUM($AI31*FctrChngDts!$B$13)*$K31),$AR31)>$AD31),$AD31,IF(AND($AK31=\"FSP2\",$AH31=TRUE,SUM(SUM(SUM($AI31*FctrChngDts!$B$13)*$K31),$AR31)<=$AD31),SUM(SUM(SUM($AI31*FctrChngDts!$B$13)*$K31),$AR31),IF(AND($Z31=\"Summer\",$AK31=\"SSP2\",$AH31=TRUE,SUM(SUM(SUM(SUM($K31,$L31)*SUM($AI31*FctrChngDts!$B$13))*$AF31),$AR31)>$AD31),$AD31,IF(AND($Z31=\"Summer\",$AK31=\"SSP2\",$AH31=TRUE,SUM(SUM(SUM(SUM($K31,$L31)*SUM($AI31*FctrChngDts!$B$13))*$AF31),$AR31)<=$AD31),SUM(SUM(SUM(SUM($K31,$L31)*SUM($AI31*FctrChngDts!$B$13))*$AF31),$AR31),IF(AND($Z31=\"Winter\",$AK31=\"SSP2\",$AH31=TRUE,SUM(SUM(SUM(SUM($K31,$L31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AU31:$AW31)),$AR31)>$AD31),$AD31,IF(AND($Z31=\"Winter\",$AK31=\"SSP2\",$AH31=TRUE,SUM(SUM(SUM(SUM($K31,$L31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AU31:$AW31)),$AR31)<=$AD31),SUM(SUM(SUM(SUM($K31,$L31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AU31:$AW31)),$AR31),IF(AND($AK31=\"FSP2P3\",$AH31=TRUE,SUM(SUM(SUM(SUM($K31,$M31)*SUM($AI31*FctrChngDts!$B$13))*$AF31),$AR31)>$AD31),$AD31,IF(AND($AK31=\"FSP2P3\",$AH31=TRUE,SUM(SUM(SUM(SUM($K31,$M31)*SUM($AI31*FctrChngDts!$B$13))*$AF31),$AR31)<=$AD31),SUM(SUM(SUM(SUM($K31,$M31)*SUM($AI31*FctrChngDts!$B$13))*$AF31),$AR31),IF(AND($Z31=\"Summer\",$AK31=\"SSP2P3\",$AH31=TRUE,SUM(SUM(SUM(SUM($K31,$L31,$M31,$N31)*SUM($AI31*FctrChngDts!$B$13))*$AF31),$AR31)>$AD31),$AD31,IF(AND($Z31=\"Summer\",$AK31=\"SSP2P3\",$AH31=TRUE,SUM(SUM(SUM(SUM($K31,$L31,$M31,$N31)*SUM($AI31*FctrChngDts!$B$13))*$AF31),$AR31)<=$AD31),SUM(SUM(SUM(SUM($K31,$L31,$M31,$N31)*SUM($AI31*FctrChngDts!$B$13))*$AF31),$AR31),IF(AND($Z31=\"Winter\",$AK31=\"SSP2P3\",$AH31=TRUE,SUM(SUM(SUM(SUM($K31,$L31,$M31,$N31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AU31:$AW31)),$AR31)>$AD31),$AD31,IF(AND($Z31=\"Winter\",$AK31=\"SSP2P3\",$AH31=TRUE,SUM(SUM(SUM(SUM($K31,$L31,$M31,$N31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AU31:$AW31)),$AR31)<=$AD31),SUM(SUM(SUM(SUM($K31,$L31,$M31,$N31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AU31:$AW31)),$AR31),IF(AND($AK31=\"FSP3\",$AH31=TRUE,SUM(SUM(SUM($AI31*FctrChngDts!$B$13)*$M31),$AR31)>$AD31),$AD31,IF(AND($AK31=\"FSP3\",$AH31=TRUE,SUM(SUM(SUM($AI31*FctrChngDts!$B$13)*$M31),$AR31)<=$AD31),SUM(SUM(SUM($AI31*FctrChngDts!$B$13)*$M31),$AR31),IF(AND($Z31=\"Summer\",$AK31=\"SSP3\",$AH31=TRUE,SUM(SUM(SUM(SUM($M31,$N31)*SUM($AI31*FctrChngDts!$B$13))*$AF31),$AR31)>$AD31),$AD31,IF(AND($Z31=\"Summer\",$AK31=\"SSP3\",$AH31=TRUE,SUM(SUM(SUM(SUM($M31,$N31)*SUM($AI31*FctrChngDts!$B$13))*$AF31),$AR31)<=$AD31),SUM(SUM(SUM(SUM($M31,$N31)*SUM($AI31*FctrChngDts!$B$13))*$AF31),$AR31),IF(AND($Z31=\"Winter\",$AK31=\"SSP3\",$AH31=TRUE,SUM(SUM(SUM(SUM($M31,$N31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AU31:$AW31)),$AR31)>$AD31),$AD31,IF(AND($Z31=\"Winter\",$AK31=\"SSP3\",$AH31=TRUE,SUM(SUM(SUM(SUM($M31,$N31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AU31:$AW31)),$AR31)<=$AD31),SUM(SUM(SUM(SUM($M31,$N31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AU31:$AW31)),$AR31),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK31=\"FWP1\",$AH31=TRUE,SUM(SUM(SUM($AI31*FctrChngDts!$B$13)*$J31),$AU31)>$AE31),$AE31,IF(AND($AK31=\"FWP1\",$AH31=TRUE,SUM(SUM(SUM($AI31*FctrChngDts!$B$13)*$J31),$AU31)<=$AE31),SUM(SUM(SUM($AI31*FctrChngDts!$B$13)*$J31),$AU31),IF(AND($Z31=\"Winter\",$AK31=\"SSP1\",$AH31=TRUE,SUM(SUM(SUM(SUM($I31,$J31)*SUM($AI31*FctrChngDts!$B$13))*$AG31),$AU31)>$AE31),$AE31,IF(AND($Z31=\"Winter\",$AK31=\"SSP1\",$AH31=TRUE,SUM(SUM(SUM(SUM($I31,$J31)*SUM($AI31*FctrChngDts!$B$13))*$AG31),$AU31)<=$AE31),SUM(SUM(SUM(SUM($I31,$J31)*SUM($AI31*FctrChngDts!$B$13))*$AG31),$AU31),IF(AND($Z31=\"Summer\",$AK31=\"SSP1\",$AH31=TRUE,SUM(SUM(SUM(SUM($I31,$J31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AR31:$AT31)),$AU31)>$AE31),$AE31,IF(AND($Z31=\"Summer\",$AK31=\"SSP1\",$AH31=TRUE,SUM(SUM(SUM(SUM($I31,$J31)*SUM($AI31*FctrChngDts!$B$13))- SUM($AR31:$AT31)),$AU31)<=$AE31),SUM(SUM(SUM(SUM($I31,$J31)*SUM($AI31*FctrChngDts!$B$13))- SUM($AR31:$AT31)),$AU31),IF(AND($AK31=\"FWP1P2\",$AH31=TRUE,SUM(SUM(SUM(SUM($J31,$L31)*SUM($AI31*FctrChngDts!$B$13))*$AG31),$AU31)>$AE31),$AE31,IF(AND($AK31=\"FWP1P2\",$AH31=TRUE,SUM(SUM(SUM(SUM($J31,$L31)*SUM($AI31*FctrChngDts!$B$13))*$AG31),$AU31)<=$AE31),SUM(SUM(SUM(SUM($J31,$L31)*SUM($AI31*FctrChngDts!$B$13))*$AG31),$AU31),IF(AND($Z31=\"Winter\",$AK31=\"SSP1P2\",$AH31=TRUE,SUM(SUM(SUM(SUM($I31,$K31,$J31,$L31)*SUM($AI31*FctrChngDts!$B$13))*$AG31),$AU31)>$AE31),$AE31,IF(AND($Z31=\"Winter\",$AK31=\"SSP1P2\",$AH31=TRUE,SUM(SUM(SUM(SUM($I31,$K31,$J31,$L31)*SUM($AI31*FctrChngDts!$B$13))*$AG31),$AU31)<=$AE31),SUM(SUM(SUM(SUM($I31,$K31,$J31,$L31)*SUM($AI31*FctrChngDts!$B$13))*$AG31),$AU31),IF(AND($Z31=\"Summer\",$AK31=\"SSP1P2\",$AH31=TRUE,SUM(SUM(SUM(SUM($I31,$K31,$J31,$L31)*SUM($AI31*FctrChngDts!$B$13))- SUM($AR31:$AT31)),$AU31)>$AE31),$AE31,IF(AND($Z31=\"Summer\",$AK31=\"SSP1P2\",$AH31=TRUE,SUM(SUM(SUM(SUM($I31,$K31,$J31,$L31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AR31:$AT31)),$AU31)<=$AE31),SUM(SUM(SUM(SUM($I31,$K31,$J31,$L31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AR31:$AT31)),$AU31),IF(AND($AK31=\"FWP2\",$AH31=TRUE,SUM(SUM(SUM($AI31*FctrChngDts!$B$13)*$L31),$AU31)>$AE31),$AE31,IF(AND($AK31=\"FWP2\",$AH31=TRUE,SUM(SUM(SUM($AI31*FctrChngDts!$B$13)*$L31),$AU31)<=$AE31),SUM(SUM(SUM($AI31*FctrChngDts!$B$13)*$L31),$AU31),IF(AND($Z31=\"Winter\",$AK31=\"SSP2\",$AH31=TRUE,SUM(SUM(SUM(SUM($K31,$L31)*SUM($AI31*FctrChngDts!$B$13))*$AG31),$AU31)>$AE31),$AE31,IF(AND($Z31=\"Winter\",$AK31=\"SSP2\",$AH31=TRUE,SUM(SUM(SUM(SUM($K31,$L31)*SUM($AI31*FctrChngDts!$B$13))*$AG31),$AU31)<=$AE31),SUM(SUM(SUM(SUM($K31,$L31)*SUM($AI31*FctrChngDts!$B$13))*$AG31),$AU31),IF(AND($Z31=\"Summer\",$AK31=\"SSP2\",$AH31=TRUE,SUM(SUM(SUM(SUM($K31,$L31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AR31:$AT31)),$AU31)>$AE31),$AE31,IF(AND($Z31=\"Summer\",$AK31=\"SSP2\",$AH31=TRUE,SUM(SUM(SUM(SUM($K31,$L31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AR31:$AT31)),$AU31)<=$AE31),SUM(SUM(SUM(SUM($K31,$L31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AR31:$AT31)),$AU31),IF(AND($AK31=\"FWP2P3\",$AH31=TRUE,SUM(SUM(SUM(SUM($L31,$N31)*SUM($AI31*FctrChngDts!$B$13))*$AG31),$AU31)>$AE31),$AE31,IF(AND($AK31=\"FWP2P3\",$AH31=TRUE,SUM(SUM(SUM(SUM($L31,$N31)*SUM($AI31*FctrChngDts!$B$13))*$AG31),$AU31)<=$AE31),SUM(SUM(SUM(SUM($L31,$N31)*SUM($AI31*FctrChngDts!$B$13))*$AG31),$AU31),IF(AND($Z31=\"Winter\",$AK31=\"SSP2P3\",$AH31=TRUE,SUM(SUM(SUM(SUM($K31,$L31,$M31,$N31)*SUM($AI31*FctrChngDts!$B$13))*$AG31),$AU31)>$AE31),$AE31,IF(AND($Z31=\"Winter\",$AK31=\"SSP2P3\",$AH31=TRUE,SUM(SUM(SUM(SUM($K31,$L31,$M31,$N31)*SUM($AI31*FctrChngDts!$B$13))*$AG31),$AU31)<=$AE31),SUM(SUM(SUM(SUM($K31,$L31,$M31,$N31)*SUM($AI31*FctrChngDts!$B$13))*$AG31),$AU31),IF(AND($Z31=\"Summer\",$AK31=\"SSP2P3\",$AH31=TRUE,SUM(SUM(SUM(SUM($K31,$L31,$M31,$N31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AR31:$AT31)),$AU31)>$AE31),$AE31,IF(AND($Z31=\"Summer\",$AK31=\"SSP2P3\",$AH31=TRUE,SUM(SUM(SUM(SUM($K31,$L31,$M31,$N31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AR31:$AT31)),$AU31)<=$AE31),SUM(SUM(SUM(SUM($K31,$L31,$M31,$N31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AR31:$AT31)),$AU31),IF(AND($AK31=\"FWP3\",$AH31=TRUE,SUM(SUM(SUM($AI31*FctrChngDts!$B$13)*$N31),$AU31)>$AE31),$AE31,IF(AND($AK31=\"FWP3\",$AH31=TRUE,SUM(SUM(SUM($AI31*FctrChngDts!$B$13)*$N31),$AU31)<=$AE31),SUM(SUM(SUM($AI31*FctrChngDts!$B$13)*$N31),$AU31),IF(AND($Z31=\"Winter\",$AK31=\"SSP3\",$AH31=TRUE,SUM(SUM(SUM(SUM($M31,$N31)*SUM($AI31*FctrChngDts!$B$13))*$AG31),$AU31)>$AE31),$AE31,IF(AND($Z31=\"Winter\",$AK31=\"SSP3\",$AH31=TRUE,SUM(SUM(SUM(SUM($M31,$N31)*SUM($AI31*FctrChngDts!$B$13))*$AG31),$AU31)<=$AE31),SUM(SUM(SUM(SUM($M31,$N31)*SUM($AI31*FctrChngDts!$B$13))*$AG31),$AU31),IF(AND($Z31=\"Summer\",$AK31=\"SSP3\",$AH31=TRUE,SUM(SUM(SUM(SUM($M31,$N31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AR31:$AT31)),$AU31)>$AE31),$AE31,IF(AND($Z31=\"Summer\",$AK31=\"SSP3\",$AH31=TRUE,SUM(SUM(SUM(SUM($M31,$N31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AR31:$AT31)),$AU31)<=$AE31),SUM(SUM(SUM(SUM($M31,$N31)*SUM($AI31*FctrChngDts!$B$13))-SUM($AR31:$AT31)),$AU31),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I31>0,$AH31=FALSE),SUM($AR31*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I31>0,$AH31=TRUE),SUM($AX31*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I31>0,$AH31=FALSE),SUM($AS31*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I31>0,$AH31=TRUE),SUM($AY31*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I31>0,$AH31=FALSE),SUM($AT31*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I31>0,$AH31=TRUE),SUM($AZ31*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J31>0,$AH31=FALSE),SUM($AU31*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J31>0,$AH31=TRUE),SUM($BA31*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J31>0,$AH31=FALSE),SUM($AV31*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J31>0,$AH31=TRUE),SUM($BB31*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J31>0,$AH31=FALSE),SUM($AW31*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J31>0,$AH31=TRUE),SUM($BC31*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K31>0,$AH31=FALSE),SUM($AR31*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K31>0,$AH31=TRUE),SUM($AX31*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K31>0,$AH31=FALSE),SUM($AS31*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K31>0,$AH31=TRUE),SUM($AY31*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K31>0,$AH31=FALSE),SUM($AT31*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K31>0,$AH31=TRUE),SUM($AZ31*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L31>0,$AH31=FALSE),SUM($AU31*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L31>0,$AH31=TRUE),SUM($BA31*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L31>0,$AH31=FALSE),SUM($AV31*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L31>0,$AH31=TRUE),SUM($BB31*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L31>0,$AH31=FALSE),SUM($AW31*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L31>0,$AH31=TRUE),SUM($BC31*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M31>0,$AH31=FALSE),SUM($AR31*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M31>0,$AH31=TRUE),SUM($AX31*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M31>0,$AH31=FALSE),SUM($AS31*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M31>0,$AH31=TRUE),SUM($AY31*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M31>0,$AH31=FALSE),SUM($AT31*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M31>0,$AH31=TRUE),SUM($AZ31*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N31>0,$AH31=FALSE),SUM($AU31*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N31>0,$AH31=TRUE),SUM($BA31*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N31>0,$AH31=FALSE),SUM($AV31*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N31>0,$AH31=TRUE),SUM($BB31*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N31>0,$AH31=FALSE),SUM($AW31*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N31>0,$AH31=TRUE),SUM($BC31*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I31=0,0,IF(AND($I31>0,$K31>0,$AH31=FALSE),SUM($AR31/$P31*$I31),IF(AND($I31>0,$K31=0,$AH31=FALSE),$AR31,IF(AND($I31>0,$K31>0,$AH31=TRUE),ROUND(MIN($HU31,SUM(SUM($I31,$K31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA31,SUM(SUM($I31,$K31)*(FctrChngDts!$B$13)*$AI31)*$IA31)),0),IF(AND($I31>0,$K31=0,$AH31=TRUE),$AX31))))),0)","v":0},{"$f":"ROUND(IF($I31=0,0,IF(AND($I31>0,$K31>0,$AH31=FALSE),SUM($AS31/$P31*$I31),IF(AND($I31>0,$K31=0,$AH31=FALSE),$AS31,IF(AND($I31>0,$K31>0,$AH31=TRUE),ROUND(MIN(SUM($HU31-$BW31),SUM(SUM($I31,$K31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA31)*3),0),IF(AND($I31>0,$K31=0,$AH31=TRUE),$AY31))))),0)","v":0},0,{"$f":"IF($J31=0,0,IF(AND($J31>0,$L31=0,$N31=0,$AH31=FALSE,$AJ31=FALSE),ROUND(MIN($HX31,SUM($AU31,$BA31)),0),IF(AND($J31>0,$L31=0,$N31=0,$AH31=TRUE,$AJ31=FALSE),ROUND(MIN($HX31,SUM($AU31,SUM($J31*$AI31*FctrChngDts!$B$13))),0),IF(AND($J31>0,$L31>0,$N31=0,$AH31=FALSE,$AJ31=FALSE),ROUND(MIN($HX31,SUM(SUM($J31,$L31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA31,SUM(SUM($J31,$L31)*(FctrChngDts!$B$13)*$AI31)*$IA31)),0),IF(AND($J31>0,$L31>0,$N31=0,$AH31=TRUE,$AJ31=FALSE),ROUND(MIN($HX31,SUM(SUM(SUM(SUM($J31,$L31)*FctrChngDts!$C$11*$IA31),SUM(SUM($J31,$L31)*SUM(FctrChngDts!$B$13*$AI31)*$IA31)))),0),IF(AND($J31>0,$L31=0,$N31=0,$AH31=FALSE,$AJ31=TRUE),ROUND(MIN($HX31,SUM($AU31,$BA31)),0),IF(AND($J31>0,$L31=0,$N31=0,$AH31=TRUE,$AJ31=TRUE),ROUND(MIN($HX31,SUM($AU31,SUM($J31*$AI31*FctrChngDts!$B$13))),0),IF(AND($J31>0,$L31>0,$N31=0,$AH31=FALSE,$AJ31=TRUE),ROUND(MIN($HX31,SUM(SUM($J31,$L31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA31,SUM(SUM($J31,$L31)*(FctrChngDts!$B$13)*$AI31)*$IA31)),0),IF(AND($J31>0,$L31>0,$N31=0,$AH31=TRUE,$AJ31=TRUE),ROUND(MIN($HX31,SUM(SUM(SUM(SUM($J31,$L31)*FctrChngDts!$C$12*$IA31),SUM(SUM($J31,$L31)*SUM(FctrChngDts!$B$13*$AI31)*$IA31)))),0))))))))))","v":0},{"$f":"IF($J31=0,0,IF(AND($J31>0,$L31=0,$N31=0,$AH31=FALSE,$AJ31=FALSE),ROUND(MIN(SUM($HX31-$BZ31),SUM($AU31*3)),0),IF(AND($J31>0,$L31=0,$N31=0,$AH31=TRUE,$AJ31=FALSE),ROUND(MIN(SUM($HX31-$BZ31),SUM(SUM($J31,$L31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA31)*3),0),IF(AND($J31>0,$L31>0,$N31=0,$AH31=FALSE,$AJ31=FALSE),ROUND(MIN(SUM($HX31-$BZ31),SUM(SUM($J31,$L31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA31)*3),0),IF(AND($J31>0,$L31>0,$N31=0,$AH31=TRUE,$AJ31=FALSE),ROUND(MIN(SUM($HX31-$BZ31),SUM(SUM($J31,$L31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA31)*3),0),IF(AND($J31>0,$L31=0,$N31=0,$AH31=FALSE,$AJ31=TRUE),ROUND(MIN(SUM($HX31-$BZ31),SUM($AU31*3)),0),IF(AND($J31>0,$L31=0,$N31=0,$AH31=TRUE,$AJ31=TRUE),ROUND(MIN(SUM($HX31-$BZ31),SUM(SUM($J31,$L31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA31)*3),0),IF(AND($J31>0,$L31>0,$N31=0,$AH31=FALSE,$AJ31=TRUE),ROUND(MIN(SUM($HX31-$BZ31),SUM(SUM($J31,$L31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA31)*3),0),IF(AND($J31>0,$L31>0,$N31=0,$AH31=TRUE,$AJ31=TRUE),ROUND(MIN(SUM($HX31-$BZ31),SUM(SUM($J31,$L31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA31)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K31=0,0,IF(AND($I31>0,$K31>0,$M31=0,$AH31=FALSE),SUM($AR31-$BW31),IF(AND($I31=0,$K31>0,$M31>0,$AH31=FALSE),SUM($AR31/$P31*$K31),IF(AND($I31=0,$K31>0,$M31=0,$AH31=FALSE),$AR31,IF($K31=0,0,IF(AND($I31>0,$K31>0,$M31=0,$AH31=TRUE),ROUND(MIN($HV31,SUM(SUM($I31,$K31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB31,SUM(SUM($I31,$K31)*(FctrChngDts!$B$13)*$AI31)*$IB31)),0),IF(AND($I31=0,$K31>0,$M31>0,$AH31=TRUE),ROUND(MIN($HV31,SUM(SUM($I31,$K31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB31,SUM(SUM($I31,$K31)*(FctrChngDts!$B$13)*$AI31)*$IB31)),0),IF(AND($I31=0,$K31>0,$M31=0,$AH31=TRUE),$AX31)))))))),0)","v":0},{"$f":"ROUND(IF($K31=0,0,IF(AND($I31>0,$K31>0,$M31=0,$AH31=FALSE),SUM($AS31-$BX31),IF(AND($I31=0,$K31>0,$M31>0,$AH31=FALSE),SUM($AS31/$P31*$K31),IF(AND($I31=0,$K31>0,$M31=0,$AH31=FALSE),$AS31,IF($K31=0,0,IF(AND($I31>0,$K31>0,$M31=0,$AH31=TRUE),ROUND(MIN(SUM($HV31-$BW31),SUM(SUM($I31,$K31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB31)*3),0),IF(AND($I31=0,$K31>0,$M31>0,$AH31=TRUE),ROUND(MIN(SUM($HV31-$BW31),SUM(SUM($I31,$K31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB31)*3),0),IF(AND($I31=0,$K31>0,$M31=0,$AH31=TRUE),$AY31)))))))),0)","v":0},0,{"$f":"IF($L31=0,0,IF(AND($J31>0,$L31>0,$N31=0,$AH31=FALSE,$AJ31=FALSE),ROUND(MIN($HY31,SUM(SUM($J31,$L31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB31,SUM(SUM($J31,$L31)*(FctrChngDts!$B$13)*$AI31)*$IB31)),0),IF(AND($J31>0,$L31>0,$N31=0,$AH31=TRUE,$AJ31=FALSE),ROUND(MIN($HY31,SUM(SUM(SUM(SUM($J31,$L31)*FctrChngDts!$C$11*$IB31),SUM(SUM($J31,$L31)*SUM(FctrChngDts!$B$13*$AI31)*$IB31)))),0),IF(AND($J31=0,$L31>0,$N31=0,$AH31=FALSE,$AJ31=FALSE),ROUND(MIN($HY31,SUM($L31*FctrChngDts!$C$11)),0),IF(AND($J31=0,$L31>0,$N31=0,$AH31=TRUE,$AJ31=FALSE),ROUND(MIN($HY31,SUM(SUM(SUM(SUM($J31,$L31)*FctrChngDts!$C$11*$IB31),SUM(SUM($J31,$L31)*SUM(FctrChngDts!$B$13*$AI31)*$IB31)))),0),IF(AND($J31>0,$L31>0,$N31=0,$AH31=FALSE,$AJ31=TRUE),ROUND(MIN($HY31,SUM(SUM($J31,$L31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB31,SUM(SUM($J31,$L31)*(FctrChngDts!$B$13)*$AI31)*$IB31)),0),IF(AND($J31>0,$L31>0,$N31=0,$AH31=TRUE,$AJ31=TRUE),ROUND(MIN($HY31,SUM(SUM(SUM(SUM($J31,$L31)*FctrChngDts!$C$12*$IB31),SUM(SUM($J31,$L31)*SUM(FctrChngDts!$B$13*$AI31)*$IB31)))),0),IF(AND($J31=0,$L31>0,$N31=0,$AH31=FALSE,$AJ31=TRUE),ROUND(MIN($HY31,SUM($L31*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J31=0,$L31>0,$N31=0,$AH31=TRUE,$AJ31=TRUE),ROUND(MIN($HY31,SUM(SUM(SUM(SUM($J31,$L31)*FctrChngDts!$C$12*$IB31),SUM(SUM($J31,$L31)*SUM(FctrChngDts!$B$13*$AI31)*$IB31)))),0))))))))))","v":0},{"$f":"IF($L31=0,0,IF(AND($J31>0,$L31>0,$N31=0,$AH31=FALSE,$AJ31=FALSE),ROUND(MIN(SUM($HY31-$CF31),SUM(SUM($J31,$L31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB31)*3),0),IF(AND($J31>0,$L31>0,$N31=0,$AH31=TRUE,$AJ31=FALSE),ROUND(MIN(SUM($HY31-$CF31),SUM(SUM($J31,$L31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB31)*3),0),IF(AND($J31=0,$L31>0,$N31=0,$AH31=FALSE,$AJ31=FALSE),ROUND(MIN(SUM($HY31-$CF31),SUM($AU31*3)),0),IF(AND($J31=0,$L31>0,$N31=0,$AH31=TRUE,$AJ31=FALSE),ROUND(MIN(SUM($HY31-$CF31),SUM(SUM($J31,$L31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB31)*3),0),IF(AND($J31>0,$L31>0,$N31=0,$AH31=FALSE,$AJ31=TRUE),ROUND(MIN(SUM($HY31-$CF31),SUM(SUM($J31,$L31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB31)*3),0),IF(AND($J31>0,$L31>0,$N31=0,$AH31=TRUE,$AJ31=TRUE),ROUND(MIN(SUM($HY31-$CF31),SUM(SUM($J31,$L31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB31)*3),0),IF(AND($J31=0,$L31>0,$N31=0,$AH31=FALSE,$AJ31=TRUE),ROUND(MIN(SUM($HY31-$CF31),SUM($AU31*3)),0),IF(AND($J31=0,$L31>0,$N31=0,$AH31=TRUE,$AJ31=TRUE),ROUND(MIN(SUM($HY31-$CF31),SUM(SUM($J31,$L31)*IF($AJ31=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB31)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S31>0,Account!$AG$2=TRUE,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH31=FALSE),SUM(Usage!$BW31:$CB31)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V31>0,Account!$AG$2=TRUE,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH31=FALSE),SUM(Usage!$CC31:$CH31)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y31>0,Account!$AG$2=TRUE,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH31=FALSE),SUM(Usage!$CI31:$CN31)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH31=TRUE,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S31),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S31)),2)","v":0},{"$f":"ROUND(IF(OR($AH31=TRUE,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V31),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V31)),2)","v":0},{"$f":"IF(OR($AH31=TRUE,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y31),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y31))","v":0},{"$f":"ROUND(IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW31),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW31)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX31),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX31)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY31),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY31)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ31),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ31)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA31),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA31)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB31),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB31)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S31),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC31),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC31)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD31),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD31)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE31),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE31)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF31),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF31)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG31),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG31)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH31),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH31)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V31),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI31),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI31))","v":0},{"$f":"IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ31),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ31))","v":0},{"$f":"IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK31),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK31))","v":0},{"$f":"IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL31),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL31))","v":0},{"$f":"IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM31),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM31))","v":0},{"$f":"IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN31),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN31))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y31)","v":0},0,0,0,0,{"$f":"IF($DW31>IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV31*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV31*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW31-IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV31*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV31*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV31<$DW31,SUM($DW31-$DV31),0))","v":0},{"$f":"IF(OR(AND($D31<=FctrChngDts!$B$14,Usage!$E31>FctrChngDts!$B$14),AND(Usage!$D31<=FctrChngDts!$C$14,Usage!$E31>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW31),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX31),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY31),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ31),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA31),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB31),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC31),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD31),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE31),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF31),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG31),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH31),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI31)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ31)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK31)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL31)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM31)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN31)","v":0},0,{"$f":"IF(AND($S31>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E31<>\"D-CARE\",Tenant!$F31=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET31=TRUE,$S31>0,$V31=0),SUM(SUM($BW31:$CB31)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET31=TRUE,$S31>0,$V31>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW31:$CB31)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET31=TRUE,$S31>0,$V31>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW31:$CB31)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S31>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S31>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S31>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV31=TRUE,$S31>0,$V31=0),SUM(SUM($BW31:$CB31)*'CRS1'!$P$2),IF(AND($EV31=TRUE,$S31>0,$V31>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW31:$CB31)*'CRS1'!$P$2),IF(AND($EV31=TRUE,$S31>0,$V31>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW31:$CB31)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S31>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX31=TRUE,$S31>0,$V31=0),SUM(SUM($BW31:$CB31)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX31=TRUE,$S31>0,$V31>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW31:$CB31)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX31=TRUE,$S31>0,$V31>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW31:$CB31)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S31>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ31=TRUE,$S31>0),SUM(SUM($BW31:$CB31)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V31>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E31<>\"D-CARE\",Tenant!$F31=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB31=TRUE,$S31>0,$V31>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC31:$CH31)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB31=TRUE,$S31>0,$V31>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC31:$CH31)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB31=TRUE,$V31>0,$Y31>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC31:$CH31)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB31=TRUE,$V31>0,$Y31>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC31:$CH31)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB31=TRUE,$S31=0,$V31>0,$Y31=0),SUM(SUM($CC31:$CH31)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V31>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V31>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V31>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD31=TRUE,$S31>0,$V31>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC31:$CH31)*'CRS2'!$P$2),IF(AND($FD31=TRUE,$S31>0,$V31>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC31:$CH31)*'CRS2'!$P$2),IF(AND($FD31=TRUE,$V31>0,$Y31>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC31:$CH31)*'CRS2'!$P$2),IF(AND($FD31=TRUE,$V31>0,$Y31>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC31:$CH31)*'CRS2'!$P$2),IF(AND($FD31=TRUE,$S31=0,$V31>0,$Y31=0),SUM(SUM($CC31:$CH31)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V31>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF31=TRUE,$S31>0,$V31>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC31:$CH31)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF31=TRUE,$S31>0,$V31>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC31:$CH31)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF31=TRUE,$V31>0,$Y31>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC31:$CH31)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF31=TRUE,$V31>0,$Y31>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC31:$CH31)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF31=TRUE,$S31=0,$V31>0,$Y31=0),SUM(SUM($CC31:$CH31)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V31>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH31=TRUE,$V31>0),SUM(SUM($CC31:$CH31)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y31>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E31<>\"D-CARE\",Tenant!$F31=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ31=TRUE,$V31=0,$Y31>0),SUM(SUM($CI31:$CN31)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ31=TRUE,$V31>0,$Y31>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI31:$CN31)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ31=TRUE,$V31>0,$Y31>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI31:$CN31)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y31>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y31>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y31>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL31=TRUE,$V31=0,$Y31>0),SUM(SUM($CI31:$CN31)*'CRS3'!$P$2),IF(AND($FL31=TRUE,$V31>0,$Y31>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI31:$CN31)*'CRS3'!$P$2),IF(AND($FL31=TRUE,$V31>0,$Y31>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI31:$CN31)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y31>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN31=TRUE,$V31=0,$Y31>0),SUM(SUM($CI31:$CN31)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN31=TRUE,$V31>0,$Y31>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI31:$CN31)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN31=TRUE,$V31>0,$Y31>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI31:$CN31)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y31>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP31=TRUE,$Y31>0),SUM(SUM($CI31:$CN31)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR31:$FT31))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO31:$CQ31,$FR31:$FT31))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA31:$EF31)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG31:$EL31)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM31:$ER31)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV31,$CO31:$CQ31,$EA31:$ER31)/$P31)*$S31*FctrChngDts!$B$15),SUM(SUM(SUM($DV31,$CO31:$CQ31,$FR31:$FT31)/$P31)*$S31*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV31,$CO31:$CQ31,$EA31:$ER31)/$P31)*$V31*FctrChngDts!$B$15),SUM(SUM(SUM($DV31,$CO31:$CQ31,$FR31:$FT31)/$P31)*$V31*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV31,$CO31:$CQ31,$EA31:$ER31)/$P31)*$Y31*FctrChngDts!$B$15),SUM(SUM(SUM($DV31,$CO31:$CQ31,$FR31:$FT31)/$P31)*$Y31*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA31*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI31*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ31*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ31,$FU31,$GF31,$GZ31:$HE31),IF(Account!$Q$2=TRUE,SUM($DZ31,$FV31,$GF31,$GZ31:$HE31),SUM($DZ31,$ES31,$FU31:$FV31,$GF31,$GZ31:$HE31)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E31),Usage!$P31,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D31,FctrChngDts!$C$17<=Usage!$E31),SUM(FctrChngDts!$C$17-Usage!$D31),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E31),Usage!$P31,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D31,FctrChngDts!$C$19<=Usage!$E31),SUM(FctrChngDts!$C$19-Usage!$D31),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK31*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK31*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL31*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL31*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D31))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A31,Tenant!$A:$J,8,FALSE)=TRUE,$GG31<0),0,SUM(SUM(SUM($GG31/$P31*$GP31)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A31,Tenant!$A:$J,8,FALSE)=TRUE,$GG31<0),0,SUM(SUM(SUM($GG31/$P31*$GQ31)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D31))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A31,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV31*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A31,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW31*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU31:$DA31,$EU31,$EA31:$EF31,$FA31)-SUM(SUM($BW31:$CB31)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD31:$DJ31,$FC31,$EG31:$EL31,$FI31)-SUM(SUM($CC31:$CH31)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM31:$DS31,$FK31,$EM31:$ER31,$FQ31)-SUM(SUM($CI31:$CN31)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO31,$CU31:$DA31,$EU31,$EW31,$EY31,$EA31:$EF31,$FA31,$CP31,$DD31:$DJ31,$FC31,$FE31,$FG31,$EG31:$EL31,$FI31)/$P31*$S31)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO31,$CU31:$DA31,$EU31,$EW31,$EY31,$EA31:$EF31,$FA31,$CP31,$DD31:$DJ31,$FC31,$FE31,$FG31,$EG31:$EL31,$FI31)/$P31*$V31)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ31,$DM31:$DS31,$FK31,$FM31,$FO31,$EM31:$ER31,$FQ31)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D31,BslnAllctnCrrnt!$A$1<=$E31),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK31=\"FSP1\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$Q31,BslnAllctnCrrnt!$A$1<$R31),SUM(BslnAllctnCrrnt!$A$1-$Q31),IF(AND($AK31=\"FSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$Q31,BslnAllctnCrrnt!$A$1<$R31),SUM(BslnAllctnCrrnt!$A$1-$Q31),IF(AND($AK31=\"FSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),$I31,IF(AND($AK31=\"SSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$Q31,BslnAllctnCrrnt!$A$1<$R31),SUM(BslnAllctnCrrnt!$A$1-$Q31),IF(AND($AK31=\"SSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),$I31,0)))))","v":0},{"$f":"IF(AND($AK31=\"FSP1\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$Q31,BslnAllctnCrrnt!$A$1<$R31),SUM($I31-$HG31),IF(AND($AK31=\"FSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$Q31,BslnAllctnCrrnt!$A$1<$R31),SUM($I31-$HG31),IF(AND($AK31=\"FSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM($I31-$HG31),IF(AND($AK31=\"SSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$Q31,BslnAllctnCrrnt!$A$1<$R31),SUM($I31-$HG31),IF(AND($AK31=\"SSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM($I31-$HG31),0)))))","v":0},{"$f":"IF(AND($AK31=\"SSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$Q31,BslnAllctnCrrnt!$A$1<$R31),0,IF(AND(FctrChngDts!$A$2>=$D31,FctrChngDts!$B$2<$E31),IF(AND($AK31=\"SSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM(BslnAllctnCrrnt!$A$1-$T31),0),IF(AND($AK31=\"FSP2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM(BslnAllctnCrrnt!$A$1-$T31),IF(AND($AK31=\"FSP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM(BslnAllctnCrrnt!$A$1-$T31),IF(AND($AK31=\"FSP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$W31,BslnAllctnCrrnt!$A$1<$X31),$K31,IF(AND($AK31=\"FSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$Q31,BslnAllctnCrrnt!$A$1<$R31),0,IF(AND($AK31=\"FSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM(BslnAllctnCrrnt!$A$1-$T31),IF(AND($AK31=\"SSP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM(BslnAllctnCrrnt!$A$1-$T31),IF(AND($AK31=\"SSP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$W31,BslnAllctnCrrnt!$A$1<$X31),$K31,0)))))))))","v":0},{"$f":"IF(AND($AK31=\"SSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$Q31,BslnAllctnCrrnt!$A$1<$R31),SUM($K31-$HI31),IF(AND($AK31=\"SSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM($K31-$HI31),IF(AND($AK31=\"FSP2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM($K31-$HI31),IF(AND($AK31=\"FSP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM($K31-$HI31),IF(AND($AK31=\"FSP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$W31,BslnAllctnCrrnt!$A$1<$X31),SUM($K31-$HI31),IF(AND($AK31=\"FSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$Q31,BslnAllctnCrrnt!$A$1<$R31),SUM($K31-$HI31),IF(AND($AK31=\"FSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM($K31-$HI31),IF(AND($AK31=\"SSP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM($K31-$HI31),IF(AND($AK31=\"SSP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$W31,BslnAllctnCrrnt!$A$1<$X31),SUM($K31-$HI31),0)))))))))","v":0},{"$f":"IF(AND($AK31=\"FSP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),0,IF(AND($AK31=\"FSP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$W31,BslnAllctnCrrnt!$A$1<$X31),SUM(BslnAllctnCrrnt!$A$1-$W31),IF(AND($AK31=\"FSP3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$W31,BslnAllctnCrrnt!$A$1<$X31),SUM(BslnAllctnCrrnt!$A$1-$W31),0)))","v":0},{"$f":"IF(AND($AK31=\"FSP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM($M31-$HK31),IF(AND($AK31=\"FSP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$W31,BslnAllctnCrrnt!$A$1<$X31),SUM($M31-$HK31),IF(AND($AK31=\"FSP3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$W31,BslnAllctnCrrnt!$A$1<$X31),SUM($M31-$HK31),0)))","v":0},{"$f":"IF(AND($AK31=\"FWP1\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$Q31,BslnAllctnCrrnt!$A$1<$R31),SUM(BslnAllctnCrrnt!$A$1-$Q31),IF(AND($AK31=\"FWP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$Q31,BslnAllctnCrrnt!$A$1<$R31),SUM(BslnAllctnCrrnt!$A$1-$Q31),IF(AND($AK31=\"FWP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),$J31,IF(AND(FctrChngDts!$A$2>=$D31,FctrChngDts!$B$2<$E31),IF(AND($AK31=\"SSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$Q31,BslnAllctnCrrnt!$A$1<$R31),SUM(BslnAllctnCrrnt!$A$1-$Q31),0),IF(AND($AK31=\"SSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),$J31,0)))))","v":0},{"$f":"IF(AND($AK31=\"FWP1\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$Q31,BslnAllctnCrrnt!$A$1<$R31),SUM($J31-$HM31),IF(AND($AK31=\"FWP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$Q31,BslnAllctnCrrnt!$A$1<$R31),SUM($J31-$HM31),IF(AND($AK31=\"FWP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM($J31-$HM31),IF(AND($AK31=\"SSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$Q31,BslnAllctnCrrnt!$A$1<$R31),SUM($J31-$HM31),IF(AND($AK31=\"SSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM($J31-$HM31),0)))))","v":0},{"$f":"IF(AND($AK31=\"FWP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$Q31,BslnAllctnCrrnt!$A$1<$R31),0,IF(AND($AK31=\"FWP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM(BslnAllctnCrrnt!$A$1-$T31),IF(AND($AK31=\"FWP2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM(BslnAllctnCrrnt!$A$1-$T31),IF(AND($AK31=\"FWP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM(BslnAllctnCrrnt!$A$1-$T31),IF(AND($AK31=\"FWP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$W31,BslnAllctnCrrnt!$A$1<$X31),$L31,IF(AND($AK31=\"SSP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM(BslnAllctnCrrnt!$A$1-$T31),IF(AND($AK31=\"SSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$Q31,BslnAllctnCrrnt!$A$1<$R31),0,IF(AND($AK31=\"SSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM(BslnAllctnCrrnt!$A$1-$T31),0))))))))","v":0},{"$f":"IF(AND($AK31=\"FWP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$Q31,BslnAllctnCrrnt!$A$1<$R31),SUM($L31-$HO31),IF(AND($AK31=\"FWP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM($L31-$HO31),IF(AND($AK31=\"FWP2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM($L31-$HO31),IF(AND($AK31=\"FWP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM($L31-$HO31),IF(AND($AK31=\"FWP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$W31,BslnAllctnCrrnt!$A$1<$X31),SUM($L31-$HO31),IF(AND($AK31=\"SSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$Q31,BslnAllctnCrrnt!$A$1<$R31),SUM($L31-$HO31),IF(AND($AK31=\"SSP1P2\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM($L31-$HO31),0)))))))","v":0},{"$f":"IF(AND($AK31=\"FWP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),0,IF(AND($AK31=\"FWP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$W31,BslnAllctnCrrnt!$A$1<$X31),SUM(BslnAllctnCrrnt!$A$1-$W31),IF(AND($AK31=\"FWP3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$W31,BslnAllctnCrrnt!$A$1<$X31),SUM(BslnAllctnCrrnt!$A$1-$W31),IF(AND($AK31=\"SSP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),0,IF(AND($AK31=\"SSP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$W31,BslnAllctnCrrnt!$A$1<$X31),SUM(BslnAllctnCrrnt!$A$1-$W31),0)))))","v":0},{"$f":"IF(AND($AK31=\"FWP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM($N31-$HQ31),IF(AND($AK31=\"FWP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$W31,BslnAllctnCrrnt!$A$1<$X31),SUM($N31-$HQ31),IF(AND($AK31=\"FWP3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$W31,BslnAllctnCrrnt!$A$1<$X31),SUM($N31-$HQ31),IF(AND($AK31=\"SSP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$T31,BslnAllctnCrrnt!$A$1<$U31),SUM($N31-$HQ31),IF(AND($AK31=\"SSP2P3\",$HF31=TRUE,BslnAllctnCrrnt!$A$1>=$W31,BslnAllctnCrrnt!$A$1<$X31),SUM($N31-$HQ31),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[31,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G32),0,IF($F32<=$G32,SUM($G32-$F32),IF($F32>$G32,SUM((Account!$L$2-Usage!$F32)+Usage!$G32+1))))","v":0},{"$f":"IF($Q32=0,0,IF($R32=0,0,IF(AND($Q32<FctrChngDts!$A$2,$R32>=FctrChngDts!$A$2),SUM($R32-FctrChngDts!$A$2+1),IF(AND($Q32>=FctrChngDts!$A$2,$R32>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q32),IF(AND($Q32>=FctrChngDts!$A$2,$R32<FctrChngDts!$B$2),SUM($R32-$Q32+1),0)))))","v":0},{"$f":"IF($Q32=0,0,IF($R32=0,0,IF(AND($Q32<FctrChngDts!$A$2,$R32>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q32),IF(AND($Q32<FctrChngDts!$A$2,$R32<FctrChngDts!$A$2),SUM($R32-$Q32+1),IF(AND($Q32>FctrChngDts!$A$2,$R32>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R32+1),0)))))","v":0},{"$f":"IF($T32=0,0,IF($U32=0,0,IF(AND($T32<FctrChngDts!$A$2,$U32>=FctrChngDts!$A$2),SUM($U32-FctrChngDts!$A$2+1),IF(AND($T32>=FctrChngDts!$A$2,$U32<FctrChngDts!$B$2),SUM($U32-$T32+1),IF(AND($T32>=FctrChngDts!$A$2,$U32>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T32)<0),0,IF(AND($T32>=FctrChngDts!$A$2,$U32>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T32),0))))))","v":0},{"$f":"IF($T32=0,0,IF($U32=0,0,IF(AND($T32<FctrChngDts!$A$2,$U32>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T32),IF(AND($T32>=FctrChngDts!$B$2,$U32>=FctrChngDts!$B$2),SUM($U32-$T32+1),IF(AND($T32<FctrChngDts!$A$2,$U32<FctrChngDts!$A$2),SUM($U32-$T32+1),IF(AND($T32>=FctrChngDts!$A$2,$U32>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U32+1),0))))))","v":0},{"$f":"IF($W32=0,0,IF($X32=0,0,IF(AND($W32>=FctrChngDts!$A$2,$X32>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W32)<0),0,IF(AND($W32>=FctrChngDts!$A$2,$X32>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W32),IF(AND($W32>=FctrChngDts!$A$2,$X32<FctrChngDts!$B$2),SUM($X32-$W32+1),IF(AND($W32<FctrChngDts!$A$2,$X32>=FctrChngDts!$A$2),SUM($X32-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W32=0,0,IF($X32=0,0,IF(AND($W32<FctrChngDts!$A$2,$X32<FctrChngDts!$A$2),SUM($X32-$W32+1),IF(AND($W32>=FctrChngDts!$A$2,$X32>=FctrChngDts!$B$2,SUM($X32-FctrChngDts!$B$2+1)<=$Y32),SUM($X32-FctrChngDts!$B$2+1),IF(AND($W32>=FctrChngDts!$A$2,$X32>=FctrChngDts!$B$2),SUM($X32-$W32+1),IF(AND($W32<FctrChngDts!$A$2,$X32>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W32),0))))))","v":0},{"$f":"IF(AND($D32>=FctrChngDts!$C$2,$E32<FctrChngDts!$E$2),\"1\",IF(AND($D32>=FctrChngDts!$E$2,$E32<FctrChngDts!$G$2),\"2\",IF(AND($D32>=FctrChngDts!$G$2,$E32<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D32>=FctrChngDts!$D$2,,IF(AND($D32>=FctrChngDts!$C$2,$D32<=FctrChngDts!$D$2),$D32,IF(AND($D32>=FctrChngDts!$C$2,$D32>=FctrChngDts!$D$2,$E32>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D32>FctrChngDts!$D$2,,IF($D32=FctrChngDts!$D$2,$D32,IF(AND($D32>=FctrChngDts!$C$2,$E32<FctrChngDts!$D$2),$E32,IF(AND($D32>=FctrChngDts!$C$2,$E32>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D32>=FctrChngDts!$D$2,$E32>=FctrChngDts!$D$2,$E32>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E32<FctrChngDts!$D$2,$E32<=FctrChngDts!$D$2),$E32,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D32<FctrChngDts!$E$2,$E32<FctrChngDts!$E$2),,IF($D32>FctrChngDts!$F$2,,IF(AND($D32>=FctrChngDts!$E$2,$D32<=FctrChngDts!$F$2),$D32,IF(AND($D32>=FctrChngDts!$E$2,$D32>=FctrChngDts!$F$2,$E32>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D32>FctrChngDts!$F$2,,IF($E32=FctrChngDts!$F$2,$E32,IF(AND($D32<FctrChngDts!$E$2,$E32<=FctrChngDts!$F$2),$E32,IF(AND($D32>=FctrChngDts!$E$2,$E32<FctrChngDts!$F$2),$E32,IF(AND($D32>=FctrChngDts!$E$2,$E32>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D32>=FctrChngDts!$F$2,$E32>=FctrChngDts!$F$2,$E32>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D32<FctrChngDts!$G$2,$E32<FctrChngDts!$G$2),,IF($D32>FctrChngDts!$H$2,,IF(AND($D32>=FctrChngDts!$G$2,$D32<=FctrChngDts!$H$2),$D32,IF(AND($D32>=FctrChngDts!$G$2,$D32>=FctrChngDts!$H$2,$E32>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D32>FctrChngDts!$H$2,,IF($E32=FctrChngDts!$H$2,$E32,IF(AND($D32<FctrChngDts!$G$2,$E32<=FctrChngDts!$H$2),$E32,IF(AND($D32>=FctrChngDts!$G$2,$E32<FctrChngDts!$H$2),$E32,IF(AND($D32>=FctrChngDts!$G$2,$E32>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D32>=FctrChngDts!$H$2,$E32>=FctrChngDts!$H$2,$E32>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A32,Tenant!$A32:$J331,6,FALSE)","v":0},{"$f":"VLOOKUP($A32,Tenant!$A32:$J331,7,FALSE)","v":0},{"$f":"VLOOKUP($A32,Tenant!$A32:$J331,10,FALSE)","v":0},0,{"$f":"IF(AND($AK32=\"FSP2\",$AJ32=FALSE,$HF32=FALSE),SUM($K32*FctrChngDts!$C$9),IF(AND($AK32=\"FSP2\",$AJ32=TRUE,$HF32=FALSE),SUM($K32*FctrChngDts!$C$10),IF(AND($AK32=\"FSP2P3\",$AJ32=FALSE,$HF32=FALSE),SUM(SUM($K32,$M32)*FctrChngDts!$C$9),IF(AND($AK32=\"FSP2P3\",$AJ32=TRUE,$HF32=FALSE),SUM(SUM($K32,$M32)*FctrChngDts!$C$10),IF(AND($AK32=\"FSP3\",$AJ32=FALSE,$HF32=FALSE),SUM($M32*FctrChngDts!$C$9),IF(AND($AK32=\"FSP3\",$AJ32=TRUE,$HF32=FALSE),SUM($M32*FctrChngDts!$C$10),IF(AND($AK32=\"FSP1\",$AJ32=FALSE,$HF32=FALSE),SUM($I32*FctrChngDts!$C$9),IF(AND($AK32=\"FSP1\",$AJ32=TRUE,$HF32=FALSE),SUM($I32*FctrChngDts!$C$10),IF(AND($AK32=\"FSP1P2\",$AJ32=FALSE,$HF32=FALSE),SUM(SUM($I32,$K32)*FctrChngDts!$C$9),IF(AND($AK32=\"FSP1P2\",$AJ32=TRUE,$HF32=FALSE),SUM(SUM($I32,$K32)*FctrChngDts!$C$10),IF(AND($Z32=\"Summer\",$AK32=\"SSP2P3\",$AJ32=FALSE,$HF32=FALSE),SUM(SUM(SUM(SUM($K32,$M32)*FctrChngDts!$C$9),SUM(SUM($L32,$N32)*FctrChngDts!$C$11))*$AF32),IF(AND($Z32=\"Summer\",$AK32=\"SSP2P3\",$AJ32=TRUE,$HF32=FALSE),SUM(SUM(SUM(SUM($K32,$M32)*FctrChngDts!$C$10),SUM(SUM($L32,$N32)*FctrChngDts!$C$12))*$AF32),IF(AND($Z32=\"Winter\",$AK32=\"SSP2P3\",$AJ32=FALSE,$HF32=FALSE),SUM(SUM(SUM(SUM($K32,$M32)*FctrChngDts!$C$9),SUM(SUM($L32,$N32)*FctrChngDts!$C$11))-$AO32),IF(AND($Z32=\"Winter\",$AK32=\"SSP2P3\",$AJ32=TRUE,$HF32=FALSE),SUM(SUM(SUM(SUM($K32,$M32)*FctrChngDts!$C$10),SUM(SUM($L32,$N32)*FctrChngDts!$C$12))-$AO32),IF(AND($Z32=\"Summer\",$AK32=\"SSP1P2\",$AJ32=FALSE,$HF32=FALSE),SUM(SUM(SUM(SUM($I32,$K32)*FctrChngDts!$C$9),SUM(SUM($J32,$L32)*FctrChngDts!$C$11))*$AF32),IF(AND($Z32=\"Summer\",$AK32=\"SSP1P2\",$AJ32=TRUE,$HF32=FALSE),SUM(SUM(SUM(SUM($I32,$K32)*FctrChngDts!$C$10),SUM(SUM($J32,$L32)*FctrChngDts!$C$12))*$AF32),IF(AND($Z32=\"Winter\",$AK32=\"SSP1P2\",$AJ32=FALSE,$HF32=FALSE),SUM(SUM(SUM(SUM($I32,$K32)*FctrChngDts!$C$9),SUM(SUM($J32,$L32)*FctrChngDts!$C$11))-$AO32),IF(AND($Z32=\"Winter\",$AK32=\"SSP1P2\",$AJ32=TRUE,$HF32=FALSE),SUM(SUM(SUM(SUM($I32,$K32)*FctrChngDts!$C$10),SUM(SUM($J32,$L32)*FctrChngDts!$C$12))-$AO32),IF(AND($AK32=\"FSP2\",$AJ32=FALSE,$HF32=TRUE),SUM(SUM($HI32*FctrChngDts!$B$9),SUM($HJ32*FctrChngDts!$C$9)),IF(AND($AK32=\"FSP2\",$AJ32=TRUE,$HF32=TRUE),SUM(SUM($HI32*FctrChngDts!$B$10),SUM($HJ32*FctrChngDts!$C$10)),IF(AND($AK32=\"FSP2P3\",$AJ32=FALSE,$HF32=TRUE),SUM(SUM(SUM($HI32,$HK32)*FctrChngDts!$B$9),SUM(SUM($HJ32,$HL32)*FctrChngDts!$C$9)),IF(AND($AK32=\"FSP2P3\",$AJ32=TRUE,$HF32=TRUE),SUM(SUM(SUM($HI32,$HK32)*FctrChngDts!$B$10),SUM(SUM($HJ32,$HL32)*FctrChngDts!$C$10)),IF(AND($AK32=\"FSP3\",$AJ32=FALSE,$HF32=TRUE),SUM(SUM($HK32*FctrChngDts!$B$9),SUM($HL32*FctrChngDts!$C$9)),IF(AND($AK32=\"FSP3\",$AJ32=TRUE,$HF32=TRUE),SUM(SUM($HK32*FctrChngDts!$B$10),SUM($HL32*FctrChngDts!$C$10)),IF(AND($AK32=\"FSP1\",$AJ32=FALSE,$HF32=TRUE),SUM(SUM($HG32*FctrChngDts!$B$9),SUM($HH32*FctrChngDts!$C$9)),IF(AND($AK32=\"FSP1\",$AJ32=TRUE,$HF32=TRUE),SUM(SUM($HG32*FctrChngDts!$B$10),SUM($HH32*FctrChngDts!$C$10)),IF(AND($AK32=\"FSP1P2\",$AJ32=FALSE,$HF32=TRUE),SUM(SUM(SUM($HG32,$HI32)*FctrChngDts!$B$9),SUM(SUM($HH32,$HJ32)*FctrChngDts!$C$9)),IF(AND($AK32=\"FSP1P2\",$AJ32=TRUE,$HF32=TRUE),SUM(SUM(SUM($HG32,$HI32)*FctrChngDts!$B$10),SUM(SUM($HG32,$HI32)*FctrChngDts!$C$10)),IF(AND($Z32=\"Summer\",$AK32=\"SSP2P3\",$AJ32=FALSE,$HF32=TRUE),SUM(SUM(SUM(SUM($HI32,$HK32)*FctrChngDts!$B$9),SUM(SUM($HJ32,$HL32)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO32,$HQ32)*FctrChngDts!$B$11),SUM(SUM($HP32,$HR32)*FctrChngDts!$C$11))*$AF32),IF(AND($Z32=\"Summer\",$AK32=\"SSP2P3\",$AJ32=TRUE,$HF32=TRUE),SUM(SUM(SUM(SUM($HI32,$HK32)*FctrChngDts!$B$10),SUM(SUM($HJ32,$HL32)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO32,$HQ32)*FctrChngDts!$B$12),SUM(SUM($HP32,$HR32)*FctrChngDts!$C$12))*$AF32),IF(AND($Z32=\"Winter\",$AK32=\"SSP2P3\",$AJ32=FALSE,$HF32=TRUE),SUM(SUM(SUM(SUM($HI32,$HK32)*FctrChngDts!$B$9),SUM(SUM($HJ32,$HL32)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO32,$HQ32)*FctrChngDts!$B$11),SUM(SUM($HP32,$HR32)*FctrChngDts!$C$11))-$AO32),IF(AND($Z32=\"Winter\",$AK32=\"SSP2P3\",$AJ32=TRUE,$HF32=TRUE),SUM(SUM(SUM(SUM($HI32,$HK32)*FctrChngDts!$B$10),SUM(SUM($HO32,$HQ32)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO32,$HQ32)*FctrChngDts!$B$12),SUM(SUM($HP32,$HR32)*FctrChngDts!$C$12))-$AO32),IF(AND($Z32=\"Summer\",$AK32=\"SSP1P2\",$AJ32=FALSE,$HF32=TRUE),SUM(SUM(SUM(SUM($HG32,$HI32)*FctrChngDts!$B$9),SUM(SUM($HH32,$HJ32)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM32,$HO32)*FctrChngDts!$B$11),SUM(SUM($HN32,$HP32)*FctrChngDts!$C$11))*$AF32),IF(AND($Z32=\"Summer\",$AK32=\"SSP1P2\",$AJ32=TRUE,$HF32=TRUE),SUM(SUM(SUM(SUM($HG32,$HI32)*FctrChngDts!$B$10),SUM(SUM($HH32,$HJ32)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM32,$HO32)*FctrChngDts!$B$12),SUM(SUM($HN32,$HP32)*FctrChngDts!$C$12))*$AF32),IF(AND($Z32=\"Winter\",$AK32=\"SSP1P2\",$AJ32=FALSE,$HF32=TRUE),SUM(SUM(SUM(SUM($HG32,$HI32)*FctrChngDts!$B$9),SUM(SUM($HH32,$HJ32)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM32,$HO32)*FctrChngDts!$B$11),SUM(SUM($HN32,$HP32)*FctrChngDts!$C$11))-$AO32),IF(AND($Z32=\"Winter\",$AK32=\"SSP1P2\",$AJ32=TRUE,$HF32=TRUE),SUM(SUM(SUM(SUM($HG32,$HI32)*FctrChngDts!$B$10),SUM(SUM($HH32,$HJ32)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM32,$HO32)*FctrChngDts!$B$12),SUM(SUM($HN32,$HP32)*FctrChngDts!$C$12))-$AO32),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK32=\"FWP1\",$AJ32=FALSE,$HF32=FALSE),SUM($J32*FctrChngDts!$C$11),IF(AND($AK32=\"FWP1\",$AJ32=TRUE,$HF32=FALSE),SUM($J32*FctrChngDts!$C$12),IF(AND($AK32=\"FWP1P2\",$AJ32=FALSE,$HF32=FALSE),SUM(SUM($J32,$L32)*FctrChngDts!$C$11),IF(AND($AK32=\"FWP1P2\",$AJ32=TRUE,$HF32=FALSE),SUM(SUM($J32,$L32)*FctrChngDts!$C$12),IF(AND($AK32=\"FWP2\",$AJ32=FALSE,$HF32=FALSE),SUM($L32*FctrChngDts!$C$11),IF(AND($AK32=\"FWP2\",$AJ32=TRUE,$HF32=FALSE),SUM($L32*FctrChngDts!$C$12),IF(AND($AK32=\"FWP2P3\",$AJ32=FALSE,$HF32=FALSE),SUM(SUM($L32,$N32)*FctrChngDts!$C$11),IF(AND($AK32=\"FWP2P3\",$AJ32=TRUE,$HF32=FALSE),SUM(SUM($L32,$N32)*FctrChngDts!$C$12),IF(AND($AK32=\"FWP3\",$AJ32=FALSE,$HF32=FALSE),SUM($N32*FctrChngDts!$C$11),IF(AND($AK32=\"FWP3\",$AJ32=TRUE,$HF32=FALSE),SUM($N32*FctrChngDts!$C$12),IF(AND($Z32=\"Winter\",$AK32=\"SSP1P2\",$AJ32=FALSE,$HF32=FALSE),SUM(SUM(SUM($I32,$K32)*FctrChngDts!$C$9),SUM(SUM($J32,$L32)*FctrChngDts!$C$11))*$AG32,IF(AND($Z32=\"Winter\",$AK32=\"SSP1P2\",$AJ32=TRUE,$HF32=FALSE),SUM(SUM(SUM($I32,$K32)*FctrChngDts!$B$10),SUM(SUM($J32,$L32)*FctrChngDts!$B$12))*$AG32,IF(AND($Z32=\"Summer\",$AK32=\"SSP1P2\",$AJ32=FALSE,$HF32=FALSE),SUM(SUM(SUM($I32,$K32)*FctrChngDts!$B$9),SUM(SUM($J32,$L32)*FctrChngDts!$B$11))-$AJ32,IF(AND($Z32=\"Summer\",$AK32=\"SSP1P2\",$AJ32=TRUE,$HF32=FALSE),SUM(SUM(SUM($I32,$K32)*FctrChngDts!$C$10),SUM(SUM($J32,$L32)*FctrChngDts!$C$12))-$AJ32,IF(AND($Z32=\"Winter\",$AK32=\"SSP2P3\",$AJ32=FALSE,$HF32=FALSE),SUM(SUM(SUM($K32,$M32)*FctrChngDts!$C$9),SUM(SUM($L32,$N32)*FctrChngDts!$C$11))*$AG32,IF(AND($Z32=\"Winter\",$AK32=\"SSP2P3\",$AJ32=TRUE,$HF32=FALSE),SUM(SUM(SUM($K32,$M32)*FctrChngDts!$C$10),SUM(SUM($L32,$N32)*FctrChngDts!$C$12))*$AG32,IF(AND($Z32=\"Summer\",$AK32=\"SSP2P3\",$AJ32=FALSE,$HF32=FALSE),SUM(SUM(SUM($K32,$M32)*FctrChngDts!$C$9),SUM(SUM($L32,$N32)*FctrChngDts!$C$11))-$AJ32,IF(AND($Z32=\"Summer\",$AK32=\"SSP2P3\",$AJ32=TRUE,$HF32=FALSE),SUM(SUM(SUM($K32,$M32)*FctrChngDts!$C$10),SUM(SUM($L32,$N32)*FctrChngDts!$C$12))-$AJ32,IF(AND($AK32=\"FWP1\",$AJ32=FALSE,$HF32=TRUE),SUM(SUM($HM32*FctrChngDts!$B$11),SUM($HN32*FctrChngDts!$C$11)),IF(AND($AK32=\"FWP1\",$AJ32=TRUE,$HF32=TRUE),SUM(SUM($HM32*FctrChngDts!$B$12),SUM($HN32*FctrChngDts!$C$12)),IF(AND($AK32=\"FWP1P2\",$AJ32=FALSE,$HF32=TRUE),SUM(SUM(SUM($HM32,$HO32)*FctrChngDts!$B$11),SUM(SUM($HN32,$HP32)*FctrChngDts!$C$11)),IF(AND($AK32=\"FWP1P2\",$AJ32=TRUE,$HF32=TRUE),SUM(SUM(SUM($HM32,$KP32)*FctrChngDts!$C$12),SUM(SUM($HN32,$HP32)*FctrChngDts!$C$12)),IF(AND($AK32=\"FWP2\",$AJ32=FALSE,$HF32=TRUE),SUM(SUM($HO32*FctrChngDts!$B$11),SUM($HO32*FctrChngDts!$C$11)),IF(AND($AK32=\"FWP2\",$AJ32=TRUE,$HF32=TRUE),SUM(SUM($HO32*FctrChngDts!$B$12),SUM($HO32*FctrChngDts!$C$12)),IF(AND($AK32=\"FWP2P3\",$AJ32=FALSE,$HF32=TRUE),SUM(SUM(SUM($HO32,$HQ32)*FctrChngDts!$C$11),SUM(SUM($HP32,$HR32)*FctrChngDts!$C$11)),IF(AND($AK32=\"FWP2P3\",$AJ32=TRUE,$HF32=TRUE),SUM(SUM(SUM($HO32,$HQ32)*FctrChngDts!$C$12),SUM(SUM($HP32,$HR32)*FctrChngDts!$C$12)),IF(AND($AK32=\"FWP3\",$AJ32=FALSE,$HF32=TRUE),SUM(SUM($HQ32*FctrChngDts!$B$11),SUM($HR32*FctrChngDts!$C$11)),IF(AND($AK32=\"FWP3\",$AJ32=TRUE,$HF32=TRUE),SUM(SUM($HQ32*FctrChngDts!$B$12),SUM($HR32*FctrChngDts!$C$12)),IF(AND($Z32=\"Winter\",$AK32=\"SSP1P2\",$AJ32=FALSE,$HF32=TRUE),SUM(SUM(SUM(SUM($HG32,$HI32)*FctrChngDts!$B$9),SUM(SUM($HH32,$HJ32)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM32,$HO32)*FctrChngDts!$B$11),SUM(SUM($HN32,$HP32)*FctrChngDts!$C$11))*$AG32),IF(AND($Z32=\"Winter\",$AK32=\"SSP1P2\",$AJ32=TRUE,$HF32=TRUE),SUM(SUM(SUM(SUM($HG32,$HI32)*FctrChngDts!$B$10), SUM(SUM($HH32,$HJ32)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM32,$HO32)*FctrChngDts!$B$12),SUM(SUM($HN32,$HP32)*FctrChngDts!$C$12))*$AG32),IF(AND($Z32=\"Summer\",$AK32=\"SSP1P2\",$AJ32=FALSE,$HF32=TRUE),SUM(SUM(SUM(SUM($HG32,$HI32)*FctrChngDts!$B$9),SUM(SUM($HH32,$HJ32)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM32,$HO32)*FctrChngDts!$B$11),SUM(SUM($HN32,$HP32)*FctrChngDts!$C$11))-$AJ32),IF(AND($Z32=\"Summer\",$AK32=\"SSP1P2\",$AJ32=TRUE,$HF32=TRUE),SUM(SUM(SUM(SUM($HG32,$HI32)*FctrChngDts!$B$10),SUM(SUM($HH32,$HJ32)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM32,$HO32)*FctrChngDts!$B$12),SUM(SUM($HN32,$HP32)*FctrChngDts!$C$12))-$AJ32),IF(AND($Z32=\"Winter\",$AK32=\"SSP2P3\",$AJ32=FALSE,$HF32=TRUE),SUM(SUM(SUM(SUM($HI32,$HK32)*FctrChngDts!$B$9),SUM(SUM($HJ32,$HL32)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO32,$HQ32)*FctrChngDts!$B$11),SUM(SUM($HP32,$HR32)*FctrChngDts!$C$11))*$AG32),IF(AND($Z32=\"Winter\",$AK32=\"SSP2P3\",$AJ32=TRUE,$HF32=TRUE),SUM(SUM(SUM(SUM($HI32,$HK32)*FctrChngDts!$B$10), SUM(SUM($HJ32,$HL32)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO32,$HQ32)*FctrChngDts!$B$12),SUM(SUM($HP32,$HR32)*FctrChngDts!$C$12))*$AG32),IF(AND($Z32=\"Summer\",$AK32=\"SSP2P3\",$AJ32=FALSE,$HF32=TRUE),SUM(SUM(SUM(SUM($HI32,$HK32)*FctrChngDts!$B$9),SUM(SUM($HJ32,$HL32)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO32,$HQ32)*FctrChngDts!$B$11),SUM(SUM($HP32,$HR32)*FctrChngDts!$C$11))-$AJ32),IF(AND($Z32=\"Summer\",$AK32=\"SSP2P3\",$AJ32=TRUE,$HF32=TRUE),SUM(SUM(SUM(SUM($HI32,$HK32)*FctrChngDts!$B$10), SUM(SUM($HJ32,$HL32)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO32,$HQ32)*FctrChngDts!$B$12),SUM(SUM($HP32,$HR32)*FctrChngDts!$C$12))-$AJ32),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK32=\"FSP1\",$AH32=TRUE,SUM(SUM(SUM($AI32*FctrChngDts!$B$13)*I32),$AR32)>$AD32),$AD32,IF(AND($AK32=\"FSP1\",$AH32=TRUE,SUM(SUM(SUM($AI32*FctrChngDts!$B$13)*$I32),$AR32)<=$AD32),SUM(SUM(SUM($AI32*FctrChngDts!$B$13)*$I32),$AR32),IF(AND($Z32=\"Summer\",$AK32=\"SSP1\",$AH32=TRUE,SUM(SUM(SUM(SUM($I32,$J32)*SUM($AI32*FctrChngDts!$B$13))*$AF32),$AR32)>$AD32),$AD32,IF(AND($Z32=\"Summer\",$AK32=\"SSP1\",$AH32=TRUE,SUM(SUM(SUM(SUM($I32,$J32)*SUM($AI32*FctrChngDts!$B$13))*$AF32),$AR32)<=$AD32),SUM(SUM(SUM(SUM($I32,$J32)*SUM($AI32*FctrChngDts!$B$13))*$AF32),$AR32),IF(AND($Z32=\"Winter\",$AK32=\"SSP1\",$AH32=TRUE,SUM(SUM(SUM(SUM($I32,$J32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AU32:$AW32)),$AR32)>$AD32),$AD32,IF(AND($Z32=\"Winter\",$AK32=\"SSP1\",$AH32=TRUE,SUM(SUM(SUM(SUM($I32,$J32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AU32:$AW32)),$AR32)<=$AD32),SUM(SUM(SUM(SUM($I32,$J32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AU32:$AW32)),$AR32),IF(AND($AK32=\"FSP1P2\",$AH32=TRUE,SUM(SUM(SUM(SUM($I32,$K32)*SUM($AI32*FctrChngDts!$B$13))*$AF32),$AR32)>$AD32),$AD32,IF(AND($AK32=\"FSP1P2\",$AH32=TRUE,SUM(SUM(SUM(SUM($I32,$K32)*SUM($AI32*FctrChngDts!$B$13))*$AF32),$AR32)<=$AD32),SUM(SUM(SUM(SUM($I32,$K32)*SUM($AI32*FctrChngDts!$B$13))*$AF32),$AR32),IF(AND($Z32=\"Summer\",$AK32=\"SSP1P2\",$AH32=TRUE,SUM(SUM(SUM(SUM($I32,$K32,$J32,$L32)*SUM($AI32*FctrChngDts!$B$13))*$AF32),$AR32)>$AD32),$AD32,IF(AND($Z32=\"Summer\",$AK32=\"SSP1P2\",$AH32=TRUE,SUM(SUM(SUM(SUM($I32,$K32,$J32,$L32)*SUM($AI32*FctrChngDts!$B$13))*$AF32),$AR32)<=$AD32),SUM(SUM(SUM(SUM($I32,$K32,$J32,$L32)*SUM($AI32*FctrChngDts!$B$13))*$AF32),$AR32),IF(AND($Z32=\"Winter\",$AK32=\"SSP1P2\",$AH32=TRUE,SUM(SUM(SUM(SUM($I32,$K32,$J32,$L32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AU32:$AW32)),$AR32)>$AD32),$AD32,IF(AND($Z32=\"Winter\",$AK32=\"SSP1P2\",$AH32=TRUE,SUM(SUM(SUM(SUM($I32,$K32,$J32,$L32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AU32:$AW32)),$AR32)<=$AD32),MIN($AD32,SUM($AL32,SUM(SUM(SUM(SUM($I32,$K32,$J32,$L32)*SUM($AI32*FctrChngDts!$B$13))*$AF32)))),IF(AND($AK32=\"FSP2\",$AH32=TRUE,SUM(SUM(SUM($AI32*FctrChngDts!$B$13)*$K32),$AR32)>$AD32),$AD32,IF(AND($AK32=\"FSP2\",$AH32=TRUE,SUM(SUM(SUM($AI32*FctrChngDts!$B$13)*$K32),$AR32)<=$AD32),SUM(SUM(SUM($AI32*FctrChngDts!$B$13)*$K32),$AR32),IF(AND($Z32=\"Summer\",$AK32=\"SSP2\",$AH32=TRUE,SUM(SUM(SUM(SUM($K32,$L32)*SUM($AI32*FctrChngDts!$B$13))*$AF32),$AR32)>$AD32),$AD32,IF(AND($Z32=\"Summer\",$AK32=\"SSP2\",$AH32=TRUE,SUM(SUM(SUM(SUM($K32,$L32)*SUM($AI32*FctrChngDts!$B$13))*$AF32),$AR32)<=$AD32),SUM(SUM(SUM(SUM($K32,$L32)*SUM($AI32*FctrChngDts!$B$13))*$AF32),$AR32),IF(AND($Z32=\"Winter\",$AK32=\"SSP2\",$AH32=TRUE,SUM(SUM(SUM(SUM($K32,$L32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AU32:$AW32)),$AR32)>$AD32),$AD32,IF(AND($Z32=\"Winter\",$AK32=\"SSP2\",$AH32=TRUE,SUM(SUM(SUM(SUM($K32,$L32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AU32:$AW32)),$AR32)<=$AD32),SUM(SUM(SUM(SUM($K32,$L32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AU32:$AW32)),$AR32),IF(AND($AK32=\"FSP2P3\",$AH32=TRUE,SUM(SUM(SUM(SUM($K32,$M32)*SUM($AI32*FctrChngDts!$B$13))*$AF32),$AR32)>$AD32),$AD32,IF(AND($AK32=\"FSP2P3\",$AH32=TRUE,SUM(SUM(SUM(SUM($K32,$M32)*SUM($AI32*FctrChngDts!$B$13))*$AF32),$AR32)<=$AD32),SUM(SUM(SUM(SUM($K32,$M32)*SUM($AI32*FctrChngDts!$B$13))*$AF32),$AR32),IF(AND($Z32=\"Summer\",$AK32=\"SSP2P3\",$AH32=TRUE,SUM(SUM(SUM(SUM($K32,$L32,$M32,$N32)*SUM($AI32*FctrChngDts!$B$13))*$AF32),$AR32)>$AD32),$AD32,IF(AND($Z32=\"Summer\",$AK32=\"SSP2P3\",$AH32=TRUE,SUM(SUM(SUM(SUM($K32,$L32,$M32,$N32)*SUM($AI32*FctrChngDts!$B$13))*$AF32),$AR32)<=$AD32),SUM(SUM(SUM(SUM($K32,$L32,$M32,$N32)*SUM($AI32*FctrChngDts!$B$13))*$AF32),$AR32),IF(AND($Z32=\"Winter\",$AK32=\"SSP2P3\",$AH32=TRUE,SUM(SUM(SUM(SUM($K32,$L32,$M32,$N32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AU32:$AW32)),$AR32)>$AD32),$AD32,IF(AND($Z32=\"Winter\",$AK32=\"SSP2P3\",$AH32=TRUE,SUM(SUM(SUM(SUM($K32,$L32,$M32,$N32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AU32:$AW32)),$AR32)<=$AD32),SUM(SUM(SUM(SUM($K32,$L32,$M32,$N32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AU32:$AW32)),$AR32),IF(AND($AK32=\"FSP3\",$AH32=TRUE,SUM(SUM(SUM($AI32*FctrChngDts!$B$13)*$M32),$AR32)>$AD32),$AD32,IF(AND($AK32=\"FSP3\",$AH32=TRUE,SUM(SUM(SUM($AI32*FctrChngDts!$B$13)*$M32),$AR32)<=$AD32),SUM(SUM(SUM($AI32*FctrChngDts!$B$13)*$M32),$AR32),IF(AND($Z32=\"Summer\",$AK32=\"SSP3\",$AH32=TRUE,SUM(SUM(SUM(SUM($M32,$N32)*SUM($AI32*FctrChngDts!$B$13))*$AF32),$AR32)>$AD32),$AD32,IF(AND($Z32=\"Summer\",$AK32=\"SSP3\",$AH32=TRUE,SUM(SUM(SUM(SUM($M32,$N32)*SUM($AI32*FctrChngDts!$B$13))*$AF32),$AR32)<=$AD32),SUM(SUM(SUM(SUM($M32,$N32)*SUM($AI32*FctrChngDts!$B$13))*$AF32),$AR32),IF(AND($Z32=\"Winter\",$AK32=\"SSP3\",$AH32=TRUE,SUM(SUM(SUM(SUM($M32,$N32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AU32:$AW32)),$AR32)>$AD32),$AD32,IF(AND($Z32=\"Winter\",$AK32=\"SSP3\",$AH32=TRUE,SUM(SUM(SUM(SUM($M32,$N32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AU32:$AW32)),$AR32)<=$AD32),SUM(SUM(SUM(SUM($M32,$N32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AU32:$AW32)),$AR32),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK32=\"FWP1\",$AH32=TRUE,SUM(SUM(SUM($AI32*FctrChngDts!$B$13)*$J32),$AU32)>$AE32),$AE32,IF(AND($AK32=\"FWP1\",$AH32=TRUE,SUM(SUM(SUM($AI32*FctrChngDts!$B$13)*$J32),$AU32)<=$AE32),SUM(SUM(SUM($AI32*FctrChngDts!$B$13)*$J32),$AU32),IF(AND($Z32=\"Winter\",$AK32=\"SSP1\",$AH32=TRUE,SUM(SUM(SUM(SUM($I32,$J32)*SUM($AI32*FctrChngDts!$B$13))*$AG32),$AU32)>$AE32),$AE32,IF(AND($Z32=\"Winter\",$AK32=\"SSP1\",$AH32=TRUE,SUM(SUM(SUM(SUM($I32,$J32)*SUM($AI32*FctrChngDts!$B$13))*$AG32),$AU32)<=$AE32),SUM(SUM(SUM(SUM($I32,$J32)*SUM($AI32*FctrChngDts!$B$13))*$AG32),$AU32),IF(AND($Z32=\"Summer\",$AK32=\"SSP1\",$AH32=TRUE,SUM(SUM(SUM(SUM($I32,$J32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AR32:$AT32)),$AU32)>$AE32),$AE32,IF(AND($Z32=\"Summer\",$AK32=\"SSP1\",$AH32=TRUE,SUM(SUM(SUM(SUM($I32,$J32)*SUM($AI32*FctrChngDts!$B$13))- SUM($AR32:$AT32)),$AU32)<=$AE32),SUM(SUM(SUM(SUM($I32,$J32)*SUM($AI32*FctrChngDts!$B$13))- SUM($AR32:$AT32)),$AU32),IF(AND($AK32=\"FWP1P2\",$AH32=TRUE,SUM(SUM(SUM(SUM($J32,$L32)*SUM($AI32*FctrChngDts!$B$13))*$AG32),$AU32)>$AE32),$AE32,IF(AND($AK32=\"FWP1P2\",$AH32=TRUE,SUM(SUM(SUM(SUM($J32,$L32)*SUM($AI32*FctrChngDts!$B$13))*$AG32),$AU32)<=$AE32),SUM(SUM(SUM(SUM($J32,$L32)*SUM($AI32*FctrChngDts!$B$13))*$AG32),$AU32),IF(AND($Z32=\"Winter\",$AK32=\"SSP1P2\",$AH32=TRUE,SUM(SUM(SUM(SUM($I32,$K32,$J32,$L32)*SUM($AI32*FctrChngDts!$B$13))*$AG32),$AU32)>$AE32),$AE32,IF(AND($Z32=\"Winter\",$AK32=\"SSP1P2\",$AH32=TRUE,SUM(SUM(SUM(SUM($I32,$K32,$J32,$L32)*SUM($AI32*FctrChngDts!$B$13))*$AG32),$AU32)<=$AE32),SUM(SUM(SUM(SUM($I32,$K32,$J32,$L32)*SUM($AI32*FctrChngDts!$B$13))*$AG32),$AU32),IF(AND($Z32=\"Summer\",$AK32=\"SSP1P2\",$AH32=TRUE,SUM(SUM(SUM(SUM($I32,$K32,$J32,$L32)*SUM($AI32*FctrChngDts!$B$13))- SUM($AR32:$AT32)),$AU32)>$AE32),$AE32,IF(AND($Z32=\"Summer\",$AK32=\"SSP1P2\",$AH32=TRUE,SUM(SUM(SUM(SUM($I32,$K32,$J32,$L32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AR32:$AT32)),$AU32)<=$AE32),SUM(SUM(SUM(SUM($I32,$K32,$J32,$L32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AR32:$AT32)),$AU32),IF(AND($AK32=\"FWP2\",$AH32=TRUE,SUM(SUM(SUM($AI32*FctrChngDts!$B$13)*$L32),$AU32)>$AE32),$AE32,IF(AND($AK32=\"FWP2\",$AH32=TRUE,SUM(SUM(SUM($AI32*FctrChngDts!$B$13)*$L32),$AU32)<=$AE32),SUM(SUM(SUM($AI32*FctrChngDts!$B$13)*$L32),$AU32),IF(AND($Z32=\"Winter\",$AK32=\"SSP2\",$AH32=TRUE,SUM(SUM(SUM(SUM($K32,$L32)*SUM($AI32*FctrChngDts!$B$13))*$AG32),$AU32)>$AE32),$AE32,IF(AND($Z32=\"Winter\",$AK32=\"SSP2\",$AH32=TRUE,SUM(SUM(SUM(SUM($K32,$L32)*SUM($AI32*FctrChngDts!$B$13))*$AG32),$AU32)<=$AE32),SUM(SUM(SUM(SUM($K32,$L32)*SUM($AI32*FctrChngDts!$B$13))*$AG32),$AU32),IF(AND($Z32=\"Summer\",$AK32=\"SSP2\",$AH32=TRUE,SUM(SUM(SUM(SUM($K32,$L32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AR32:$AT32)),$AU32)>$AE32),$AE32,IF(AND($Z32=\"Summer\",$AK32=\"SSP2\",$AH32=TRUE,SUM(SUM(SUM(SUM($K32,$L32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AR32:$AT32)),$AU32)<=$AE32),SUM(SUM(SUM(SUM($K32,$L32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AR32:$AT32)),$AU32),IF(AND($AK32=\"FWP2P3\",$AH32=TRUE,SUM(SUM(SUM(SUM($L32,$N32)*SUM($AI32*FctrChngDts!$B$13))*$AG32),$AU32)>$AE32),$AE32,IF(AND($AK32=\"FWP2P3\",$AH32=TRUE,SUM(SUM(SUM(SUM($L32,$N32)*SUM($AI32*FctrChngDts!$B$13))*$AG32),$AU32)<=$AE32),SUM(SUM(SUM(SUM($L32,$N32)*SUM($AI32*FctrChngDts!$B$13))*$AG32),$AU32),IF(AND($Z32=\"Winter\",$AK32=\"SSP2P3\",$AH32=TRUE,SUM(SUM(SUM(SUM($K32,$L32,$M32,$N32)*SUM($AI32*FctrChngDts!$B$13))*$AG32),$AU32)>$AE32),$AE32,IF(AND($Z32=\"Winter\",$AK32=\"SSP2P3\",$AH32=TRUE,SUM(SUM(SUM(SUM($K32,$L32,$M32,$N32)*SUM($AI32*FctrChngDts!$B$13))*$AG32),$AU32)<=$AE32),SUM(SUM(SUM(SUM($K32,$L32,$M32,$N32)*SUM($AI32*FctrChngDts!$B$13))*$AG32),$AU32),IF(AND($Z32=\"Summer\",$AK32=\"SSP2P3\",$AH32=TRUE,SUM(SUM(SUM(SUM($K32,$L32,$M32,$N32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AR32:$AT32)),$AU32)>$AE32),$AE32,IF(AND($Z32=\"Summer\",$AK32=\"SSP2P3\",$AH32=TRUE,SUM(SUM(SUM(SUM($K32,$L32,$M32,$N32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AR32:$AT32)),$AU32)<=$AE32),SUM(SUM(SUM(SUM($K32,$L32,$M32,$N32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AR32:$AT32)),$AU32),IF(AND($AK32=\"FWP3\",$AH32=TRUE,SUM(SUM(SUM($AI32*FctrChngDts!$B$13)*$N32),$AU32)>$AE32),$AE32,IF(AND($AK32=\"FWP3\",$AH32=TRUE,SUM(SUM(SUM($AI32*FctrChngDts!$B$13)*$N32),$AU32)<=$AE32),SUM(SUM(SUM($AI32*FctrChngDts!$B$13)*$N32),$AU32),IF(AND($Z32=\"Winter\",$AK32=\"SSP3\",$AH32=TRUE,SUM(SUM(SUM(SUM($M32,$N32)*SUM($AI32*FctrChngDts!$B$13))*$AG32),$AU32)>$AE32),$AE32,IF(AND($Z32=\"Winter\",$AK32=\"SSP3\",$AH32=TRUE,SUM(SUM(SUM(SUM($M32,$N32)*SUM($AI32*FctrChngDts!$B$13))*$AG32),$AU32)<=$AE32),SUM(SUM(SUM(SUM($M32,$N32)*SUM($AI32*FctrChngDts!$B$13))*$AG32),$AU32),IF(AND($Z32=\"Summer\",$AK32=\"SSP3\",$AH32=TRUE,SUM(SUM(SUM(SUM($M32,$N32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AR32:$AT32)),$AU32)>$AE32),$AE32,IF(AND($Z32=\"Summer\",$AK32=\"SSP3\",$AH32=TRUE,SUM(SUM(SUM(SUM($M32,$N32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AR32:$AT32)),$AU32)<=$AE32),SUM(SUM(SUM(SUM($M32,$N32)*SUM($AI32*FctrChngDts!$B$13))-SUM($AR32:$AT32)),$AU32),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I32>0,$AH32=FALSE),SUM($AR32*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I32>0,$AH32=TRUE),SUM($AX32*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I32>0,$AH32=FALSE),SUM($AS32*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I32>0,$AH32=TRUE),SUM($AY32*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I32>0,$AH32=FALSE),SUM($AT32*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I32>0,$AH32=TRUE),SUM($AZ32*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J32>0,$AH32=FALSE),SUM($AU32*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J32>0,$AH32=TRUE),SUM($BA32*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J32>0,$AH32=FALSE),SUM($AV32*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J32>0,$AH32=TRUE),SUM($BB32*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J32>0,$AH32=FALSE),SUM($AW32*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J32>0,$AH32=TRUE),SUM($BC32*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K32>0,$AH32=FALSE),SUM($AR32*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K32>0,$AH32=TRUE),SUM($AX32*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K32>0,$AH32=FALSE),SUM($AS32*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K32>0,$AH32=TRUE),SUM($AY32*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K32>0,$AH32=FALSE),SUM($AT32*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K32>0,$AH32=TRUE),SUM($AZ32*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L32>0,$AH32=FALSE),SUM($AU32*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L32>0,$AH32=TRUE),SUM($BA32*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L32>0,$AH32=FALSE),SUM($AV32*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L32>0,$AH32=TRUE),SUM($BB32*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L32>0,$AH32=FALSE),SUM($AW32*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L32>0,$AH32=TRUE),SUM($BC32*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M32>0,$AH32=FALSE),SUM($AR32*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M32>0,$AH32=TRUE),SUM($AX32*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M32>0,$AH32=FALSE),SUM($AS32*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M32>0,$AH32=TRUE),SUM($AY32*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M32>0,$AH32=FALSE),SUM($AT32*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M32>0,$AH32=TRUE),SUM($AZ32*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N32>0,$AH32=FALSE),SUM($AU32*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N32>0,$AH32=TRUE),SUM($BA32*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N32>0,$AH32=FALSE),SUM($AV32*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N32>0,$AH32=TRUE),SUM($BB32*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N32>0,$AH32=FALSE),SUM($AW32*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N32>0,$AH32=TRUE),SUM($BC32*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I32=0,0,IF(AND($I32>0,$K32>0,$AH32=FALSE),SUM($AR32/$P32*$I32),IF(AND($I32>0,$K32=0,$AH32=FALSE),$AR32,IF(AND($I32>0,$K32>0,$AH32=TRUE),ROUND(MIN($HU32,SUM(SUM($I32,$K32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA32,SUM(SUM($I32,$K32)*(FctrChngDts!$B$13)*$AI32)*$IA32)),0),IF(AND($I32>0,$K32=0,$AH32=TRUE),$AX32))))),0)","v":0},{"$f":"ROUND(IF($I32=0,0,IF(AND($I32>0,$K32>0,$AH32=FALSE),SUM($AS32/$P32*$I32),IF(AND($I32>0,$K32=0,$AH32=FALSE),$AS32,IF(AND($I32>0,$K32>0,$AH32=TRUE),ROUND(MIN(SUM($HU32-$BW32),SUM(SUM($I32,$K32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA32)*3),0),IF(AND($I32>0,$K32=0,$AH32=TRUE),$AY32))))),0)","v":0},0,{"$f":"IF($J32=0,0,IF(AND($J32>0,$L32=0,$N32=0,$AH32=FALSE,$AJ32=FALSE),ROUND(MIN($HX32,SUM($AU32,$BA32)),0),IF(AND($J32>0,$L32=0,$N32=0,$AH32=TRUE,$AJ32=FALSE),ROUND(MIN($HX32,SUM($AU32,SUM($J32*$AI32*FctrChngDts!$B$13))),0),IF(AND($J32>0,$L32>0,$N32=0,$AH32=FALSE,$AJ32=FALSE),ROUND(MIN($HX32,SUM(SUM($J32,$L32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA32,SUM(SUM($J32,$L32)*(FctrChngDts!$B$13)*$AI32)*$IA32)),0),IF(AND($J32>0,$L32>0,$N32=0,$AH32=TRUE,$AJ32=FALSE),ROUND(MIN($HX32,SUM(SUM(SUM(SUM($J32,$L32)*FctrChngDts!$C$11*$IA32),SUM(SUM($J32,$L32)*SUM(FctrChngDts!$B$13*$AI32)*$IA32)))),0),IF(AND($J32>0,$L32=0,$N32=0,$AH32=FALSE,$AJ32=TRUE),ROUND(MIN($HX32,SUM($AU32,$BA32)),0),IF(AND($J32>0,$L32=0,$N32=0,$AH32=TRUE,$AJ32=TRUE),ROUND(MIN($HX32,SUM($AU32,SUM($J32*$AI32*FctrChngDts!$B$13))),0),IF(AND($J32>0,$L32>0,$N32=0,$AH32=FALSE,$AJ32=TRUE),ROUND(MIN($HX32,SUM(SUM($J32,$L32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA32,SUM(SUM($J32,$L32)*(FctrChngDts!$B$13)*$AI32)*$IA32)),0),IF(AND($J32>0,$L32>0,$N32=0,$AH32=TRUE,$AJ32=TRUE),ROUND(MIN($HX32,SUM(SUM(SUM(SUM($J32,$L32)*FctrChngDts!$C$12*$IA32),SUM(SUM($J32,$L32)*SUM(FctrChngDts!$B$13*$AI32)*$IA32)))),0))))))))))","v":0},{"$f":"IF($J32=0,0,IF(AND($J32>0,$L32=0,$N32=0,$AH32=FALSE,$AJ32=FALSE),ROUND(MIN(SUM($HX32-$BZ32),SUM($AU32*3)),0),IF(AND($J32>0,$L32=0,$N32=0,$AH32=TRUE,$AJ32=FALSE),ROUND(MIN(SUM($HX32-$BZ32),SUM(SUM($J32,$L32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA32)*3),0),IF(AND($J32>0,$L32>0,$N32=0,$AH32=FALSE,$AJ32=FALSE),ROUND(MIN(SUM($HX32-$BZ32),SUM(SUM($J32,$L32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA32)*3),0),IF(AND($J32>0,$L32>0,$N32=0,$AH32=TRUE,$AJ32=FALSE),ROUND(MIN(SUM($HX32-$BZ32),SUM(SUM($J32,$L32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA32)*3),0),IF(AND($J32>0,$L32=0,$N32=0,$AH32=FALSE,$AJ32=TRUE),ROUND(MIN(SUM($HX32-$BZ32),SUM($AU32*3)),0),IF(AND($J32>0,$L32=0,$N32=0,$AH32=TRUE,$AJ32=TRUE),ROUND(MIN(SUM($HX32-$BZ32),SUM(SUM($J32,$L32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA32)*3),0),IF(AND($J32>0,$L32>0,$N32=0,$AH32=FALSE,$AJ32=TRUE),ROUND(MIN(SUM($HX32-$BZ32),SUM(SUM($J32,$L32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA32)*3),0),IF(AND($J32>0,$L32>0,$N32=0,$AH32=TRUE,$AJ32=TRUE),ROUND(MIN(SUM($HX32-$BZ32),SUM(SUM($J32,$L32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA32)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K32=0,0,IF(AND($I32>0,$K32>0,$M32=0,$AH32=FALSE),SUM($AR32-$BW32),IF(AND($I32=0,$K32>0,$M32>0,$AH32=FALSE),SUM($AR32/$P32*$K32),IF(AND($I32=0,$K32>0,$M32=0,$AH32=FALSE),$AR32,IF($K32=0,0,IF(AND($I32>0,$K32>0,$M32=0,$AH32=TRUE),ROUND(MIN($HV32,SUM(SUM($I32,$K32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB32,SUM(SUM($I32,$K32)*(FctrChngDts!$B$13)*$AI32)*$IB32)),0),IF(AND($I32=0,$K32>0,$M32>0,$AH32=TRUE),ROUND(MIN($HV32,SUM(SUM($I32,$K32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB32,SUM(SUM($I32,$K32)*(FctrChngDts!$B$13)*$AI32)*$IB32)),0),IF(AND($I32=0,$K32>0,$M32=0,$AH32=TRUE),$AX32)))))))),0)","v":0},{"$f":"ROUND(IF($K32=0,0,IF(AND($I32>0,$K32>0,$M32=0,$AH32=FALSE),SUM($AS32-$BX32),IF(AND($I32=0,$K32>0,$M32>0,$AH32=FALSE),SUM($AS32/$P32*$K32),IF(AND($I32=0,$K32>0,$M32=0,$AH32=FALSE),$AS32,IF($K32=0,0,IF(AND($I32>0,$K32>0,$M32=0,$AH32=TRUE),ROUND(MIN(SUM($HV32-$BW32),SUM(SUM($I32,$K32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB32)*3),0),IF(AND($I32=0,$K32>0,$M32>0,$AH32=TRUE),ROUND(MIN(SUM($HV32-$BW32),SUM(SUM($I32,$K32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB32)*3),0),IF(AND($I32=0,$K32>0,$M32=0,$AH32=TRUE),$AY32)))))))),0)","v":0},0,{"$f":"IF($L32=0,0,IF(AND($J32>0,$L32>0,$N32=0,$AH32=FALSE,$AJ32=FALSE),ROUND(MIN($HY32,SUM(SUM($J32,$L32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB32,SUM(SUM($J32,$L32)*(FctrChngDts!$B$13)*$AI32)*$IB32)),0),IF(AND($J32>0,$L32>0,$N32=0,$AH32=TRUE,$AJ32=FALSE),ROUND(MIN($HY32,SUM(SUM(SUM(SUM($J32,$L32)*FctrChngDts!$C$11*$IB32),SUM(SUM($J32,$L32)*SUM(FctrChngDts!$B$13*$AI32)*$IB32)))),0),IF(AND($J32=0,$L32>0,$N32=0,$AH32=FALSE,$AJ32=FALSE),ROUND(MIN($HY32,SUM($L32*FctrChngDts!$C$11)),0),IF(AND($J32=0,$L32>0,$N32=0,$AH32=TRUE,$AJ32=FALSE),ROUND(MIN($HY32,SUM(SUM(SUM(SUM($J32,$L32)*FctrChngDts!$C$11*$IB32),SUM(SUM($J32,$L32)*SUM(FctrChngDts!$B$13*$AI32)*$IB32)))),0),IF(AND($J32>0,$L32>0,$N32=0,$AH32=FALSE,$AJ32=TRUE),ROUND(MIN($HY32,SUM(SUM($J32,$L32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB32,SUM(SUM($J32,$L32)*(FctrChngDts!$B$13)*$AI32)*$IB32)),0),IF(AND($J32>0,$L32>0,$N32=0,$AH32=TRUE,$AJ32=TRUE),ROUND(MIN($HY32,SUM(SUM(SUM(SUM($J32,$L32)*FctrChngDts!$C$12*$IB32),SUM(SUM($J32,$L32)*SUM(FctrChngDts!$B$13*$AI32)*$IB32)))),0),IF(AND($J32=0,$L32>0,$N32=0,$AH32=FALSE,$AJ32=TRUE),ROUND(MIN($HY32,SUM($L32*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J32=0,$L32>0,$N32=0,$AH32=TRUE,$AJ32=TRUE),ROUND(MIN($HY32,SUM(SUM(SUM(SUM($J32,$L32)*FctrChngDts!$C$12*$IB32),SUM(SUM($J32,$L32)*SUM(FctrChngDts!$B$13*$AI32)*$IB32)))),0))))))))))","v":0},{"$f":"IF($L32=0,0,IF(AND($J32>0,$L32>0,$N32=0,$AH32=FALSE,$AJ32=FALSE),ROUND(MIN(SUM($HY32-$CF32),SUM(SUM($J32,$L32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB32)*3),0),IF(AND($J32>0,$L32>0,$N32=0,$AH32=TRUE,$AJ32=FALSE),ROUND(MIN(SUM($HY32-$CF32),SUM(SUM($J32,$L32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB32)*3),0),IF(AND($J32=0,$L32>0,$N32=0,$AH32=FALSE,$AJ32=FALSE),ROUND(MIN(SUM($HY32-$CF32),SUM($AU32*3)),0),IF(AND($J32=0,$L32>0,$N32=0,$AH32=TRUE,$AJ32=FALSE),ROUND(MIN(SUM($HY32-$CF32),SUM(SUM($J32,$L32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB32)*3),0),IF(AND($J32>0,$L32>0,$N32=0,$AH32=FALSE,$AJ32=TRUE),ROUND(MIN(SUM($HY32-$CF32),SUM(SUM($J32,$L32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB32)*3),0),IF(AND($J32>0,$L32>0,$N32=0,$AH32=TRUE,$AJ32=TRUE),ROUND(MIN(SUM($HY32-$CF32),SUM(SUM($J32,$L32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB32)*3),0),IF(AND($J32=0,$L32>0,$N32=0,$AH32=FALSE,$AJ32=TRUE),ROUND(MIN(SUM($HY32-$CF32),SUM($AU32*3)),0),IF(AND($J32=0,$L32>0,$N32=0,$AH32=TRUE,$AJ32=TRUE),ROUND(MIN(SUM($HY32-$CF32),SUM(SUM($J32,$L32)*IF($AJ32=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB32)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S32>0,Account!$AG$2=TRUE,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH32=FALSE),SUM(Usage!$BW32:$CB32)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V32>0,Account!$AG$2=TRUE,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH32=FALSE),SUM(Usage!$CC32:$CH32)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y32>0,Account!$AG$2=TRUE,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH32=FALSE),SUM(Usage!$CI32:$CN32)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH32=TRUE,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S32),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S32)),2)","v":0},{"$f":"ROUND(IF(OR($AH32=TRUE,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V32),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V32)),2)","v":0},{"$f":"IF(OR($AH32=TRUE,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y32),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y32))","v":0},{"$f":"ROUND(IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW32),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW32)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX32),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX32)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY32),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY32)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ32),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ32)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA32),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA32)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB32),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB32)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S32),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC32),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC32)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD32),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD32)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE32),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE32)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF32),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF32)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG32),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG32)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH32),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH32)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V32),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI32),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI32))","v":0},{"$f":"IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ32),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ32))","v":0},{"$f":"IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK32),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK32))","v":0},{"$f":"IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL32),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL32))","v":0},{"$f":"IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM32),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM32))","v":0},{"$f":"IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN32),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN32))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y32)","v":0},0,0,0,0,{"$f":"IF($DW32>IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV32*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV32*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW32-IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV32*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV32*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV32<$DW32,SUM($DW32-$DV32),0))","v":0},{"$f":"IF(OR(AND($D32<=FctrChngDts!$B$14,Usage!$E32>FctrChngDts!$B$14),AND(Usage!$D32<=FctrChngDts!$C$14,Usage!$E32>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW32),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX32),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY32),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ32),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA32),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB32),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC32),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD32),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE32),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF32),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG32),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH32),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI32)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ32)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK32)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL32)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM32)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN32)","v":0},0,{"$f":"IF(AND($S32>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E32<>\"D-CARE\",Tenant!$F32=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET32=TRUE,$S32>0,$V32=0),SUM(SUM($BW32:$CB32)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET32=TRUE,$S32>0,$V32>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW32:$CB32)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET32=TRUE,$S32>0,$V32>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW32:$CB32)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S32>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S32>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S32>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV32=TRUE,$S32>0,$V32=0),SUM(SUM($BW32:$CB32)*'CRS1'!$P$2),IF(AND($EV32=TRUE,$S32>0,$V32>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW32:$CB32)*'CRS1'!$P$2),IF(AND($EV32=TRUE,$S32>0,$V32>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW32:$CB32)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S32>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX32=TRUE,$S32>0,$V32=0),SUM(SUM($BW32:$CB32)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX32=TRUE,$S32>0,$V32>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW32:$CB32)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX32=TRUE,$S32>0,$V32>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW32:$CB32)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S32>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ32=TRUE,$S32>0),SUM(SUM($BW32:$CB32)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V32>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E32<>\"D-CARE\",Tenant!$F32=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB32=TRUE,$S32>0,$V32>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC32:$CH32)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB32=TRUE,$S32>0,$V32>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC32:$CH32)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB32=TRUE,$V32>0,$Y32>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC32:$CH32)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB32=TRUE,$V32>0,$Y32>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC32:$CH32)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB32=TRUE,$S32=0,$V32>0,$Y32=0),SUM(SUM($CC32:$CH32)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V32>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V32>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V32>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD32=TRUE,$S32>0,$V32>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC32:$CH32)*'CRS2'!$P$2),IF(AND($FD32=TRUE,$S32>0,$V32>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC32:$CH32)*'CRS2'!$P$2),IF(AND($FD32=TRUE,$V32>0,$Y32>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC32:$CH32)*'CRS2'!$P$2),IF(AND($FD32=TRUE,$V32>0,$Y32>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC32:$CH32)*'CRS2'!$P$2),IF(AND($FD32=TRUE,$S32=0,$V32>0,$Y32=0),SUM(SUM($CC32:$CH32)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V32>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF32=TRUE,$S32>0,$V32>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC32:$CH32)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF32=TRUE,$S32>0,$V32>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC32:$CH32)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF32=TRUE,$V32>0,$Y32>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC32:$CH32)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF32=TRUE,$V32>0,$Y32>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC32:$CH32)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF32=TRUE,$S32=0,$V32>0,$Y32=0),SUM(SUM($CC32:$CH32)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V32>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH32=TRUE,$V32>0),SUM(SUM($CC32:$CH32)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y32>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E32<>\"D-CARE\",Tenant!$F32=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ32=TRUE,$V32=0,$Y32>0),SUM(SUM($CI32:$CN32)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ32=TRUE,$V32>0,$Y32>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI32:$CN32)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ32=TRUE,$V32>0,$Y32>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI32:$CN32)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y32>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y32>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y32>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL32=TRUE,$V32=0,$Y32>0),SUM(SUM($CI32:$CN32)*'CRS3'!$P$2),IF(AND($FL32=TRUE,$V32>0,$Y32>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI32:$CN32)*'CRS3'!$P$2),IF(AND($FL32=TRUE,$V32>0,$Y32>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI32:$CN32)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y32>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN32=TRUE,$V32=0,$Y32>0),SUM(SUM($CI32:$CN32)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN32=TRUE,$V32>0,$Y32>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI32:$CN32)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN32=TRUE,$V32>0,$Y32>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI32:$CN32)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y32>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP32=TRUE,$Y32>0),SUM(SUM($CI32:$CN32)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR32:$FT32))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO32:$CQ32,$FR32:$FT32))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA32:$EF32)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG32:$EL32)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM32:$ER32)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV32,$CO32:$CQ32,$EA32:$ER32)/$P32)*$S32*FctrChngDts!$B$15),SUM(SUM(SUM($DV32,$CO32:$CQ32,$FR32:$FT32)/$P32)*$S32*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV32,$CO32:$CQ32,$EA32:$ER32)/$P32)*$V32*FctrChngDts!$B$15),SUM(SUM(SUM($DV32,$CO32:$CQ32,$FR32:$FT32)/$P32)*$V32*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV32,$CO32:$CQ32,$EA32:$ER32)/$P32)*$Y32*FctrChngDts!$B$15),SUM(SUM(SUM($DV32,$CO32:$CQ32,$FR32:$FT32)/$P32)*$Y32*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA32*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI32*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ32*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ32,$FU32,$GF32,$GZ32:$HE32),IF(Account!$Q$2=TRUE,SUM($DZ32,$FV32,$GF32,$GZ32:$HE32),SUM($DZ32,$ES32,$FU32:$FV32,$GF32,$GZ32:$HE32)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E32),Usage!$P32,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D32,FctrChngDts!$C$17<=Usage!$E32),SUM(FctrChngDts!$C$17-Usage!$D32),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E32),Usage!$P32,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D32,FctrChngDts!$C$19<=Usage!$E32),SUM(FctrChngDts!$C$19-Usage!$D32),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK32*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK32*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL32*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL32*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D32))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A32,Tenant!$A:$J,8,FALSE)=TRUE,$GG32<0),0,SUM(SUM(SUM($GG32/$P32*$GP32)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A32,Tenant!$A:$J,8,FALSE)=TRUE,$GG32<0),0,SUM(SUM(SUM($GG32/$P32*$GQ32)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D32))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A32,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV32*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A32,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW32*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU32:$DA32,$EU32,$EA32:$EF32,$FA32)-SUM(SUM($BW32:$CB32)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD32:$DJ32,$FC32,$EG32:$EL32,$FI32)-SUM(SUM($CC32:$CH32)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM32:$DS32,$FK32,$EM32:$ER32,$FQ32)-SUM(SUM($CI32:$CN32)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO32,$CU32:$DA32,$EU32,$EW32,$EY32,$EA32:$EF32,$FA32,$CP32,$DD32:$DJ32,$FC32,$FE32,$FG32,$EG32:$EL32,$FI32)/$P32*$S32)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO32,$CU32:$DA32,$EU32,$EW32,$EY32,$EA32:$EF32,$FA32,$CP32,$DD32:$DJ32,$FC32,$FE32,$FG32,$EG32:$EL32,$FI32)/$P32*$V32)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ32,$DM32:$DS32,$FK32,$FM32,$FO32,$EM32:$ER32,$FQ32)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D32,BslnAllctnCrrnt!$A$1<=$E32),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK32=\"FSP1\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$Q32,BslnAllctnCrrnt!$A$1<$R32),SUM(BslnAllctnCrrnt!$A$1-$Q32),IF(AND($AK32=\"FSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$Q32,BslnAllctnCrrnt!$A$1<$R32),SUM(BslnAllctnCrrnt!$A$1-$Q32),IF(AND($AK32=\"FSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),$I32,IF(AND($AK32=\"SSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$Q32,BslnAllctnCrrnt!$A$1<$R32),SUM(BslnAllctnCrrnt!$A$1-$Q32),IF(AND($AK32=\"SSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),$I32,0)))))","v":0},{"$f":"IF(AND($AK32=\"FSP1\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$Q32,BslnAllctnCrrnt!$A$1<$R32),SUM($I32-$HG32),IF(AND($AK32=\"FSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$Q32,BslnAllctnCrrnt!$A$1<$R32),SUM($I32-$HG32),IF(AND($AK32=\"FSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM($I32-$HG32),IF(AND($AK32=\"SSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$Q32,BslnAllctnCrrnt!$A$1<$R32),SUM($I32-$HG32),IF(AND($AK32=\"SSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM($I32-$HG32),0)))))","v":0},{"$f":"IF(AND($AK32=\"SSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$Q32,BslnAllctnCrrnt!$A$1<$R32),0,IF(AND(FctrChngDts!$A$2>=$D32,FctrChngDts!$B$2<$E32),IF(AND($AK32=\"SSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM(BslnAllctnCrrnt!$A$1-$T32),0),IF(AND($AK32=\"FSP2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM(BslnAllctnCrrnt!$A$1-$T32),IF(AND($AK32=\"FSP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM(BslnAllctnCrrnt!$A$1-$T32),IF(AND($AK32=\"FSP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$W32,BslnAllctnCrrnt!$A$1<$X32),$K32,IF(AND($AK32=\"FSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$Q32,BslnAllctnCrrnt!$A$1<$R32),0,IF(AND($AK32=\"FSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM(BslnAllctnCrrnt!$A$1-$T32),IF(AND($AK32=\"SSP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM(BslnAllctnCrrnt!$A$1-$T32),IF(AND($AK32=\"SSP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$W32,BslnAllctnCrrnt!$A$1<$X32),$K32,0)))))))))","v":0},{"$f":"IF(AND($AK32=\"SSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$Q32,BslnAllctnCrrnt!$A$1<$R32),SUM($K32-$HI32),IF(AND($AK32=\"SSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM($K32-$HI32),IF(AND($AK32=\"FSP2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM($K32-$HI32),IF(AND($AK32=\"FSP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM($K32-$HI32),IF(AND($AK32=\"FSP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$W32,BslnAllctnCrrnt!$A$1<$X32),SUM($K32-$HI32),IF(AND($AK32=\"FSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$Q32,BslnAllctnCrrnt!$A$1<$R32),SUM($K32-$HI32),IF(AND($AK32=\"FSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM($K32-$HI32),IF(AND($AK32=\"SSP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM($K32-$HI32),IF(AND($AK32=\"SSP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$W32,BslnAllctnCrrnt!$A$1<$X32),SUM($K32-$HI32),0)))))))))","v":0},{"$f":"IF(AND($AK32=\"FSP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),0,IF(AND($AK32=\"FSP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$W32,BslnAllctnCrrnt!$A$1<$X32),SUM(BslnAllctnCrrnt!$A$1-$W32),IF(AND($AK32=\"FSP3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$W32,BslnAllctnCrrnt!$A$1<$X32),SUM(BslnAllctnCrrnt!$A$1-$W32),0)))","v":0},{"$f":"IF(AND($AK32=\"FSP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM($M32-$HK32),IF(AND($AK32=\"FSP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$W32,BslnAllctnCrrnt!$A$1<$X32),SUM($M32-$HK32),IF(AND($AK32=\"FSP3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$W32,BslnAllctnCrrnt!$A$1<$X32),SUM($M32-$HK32),0)))","v":0},{"$f":"IF(AND($AK32=\"FWP1\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$Q32,BslnAllctnCrrnt!$A$1<$R32),SUM(BslnAllctnCrrnt!$A$1-$Q32),IF(AND($AK32=\"FWP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$Q32,BslnAllctnCrrnt!$A$1<$R32),SUM(BslnAllctnCrrnt!$A$1-$Q32),IF(AND($AK32=\"FWP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),$J32,IF(AND(FctrChngDts!$A$2>=$D32,FctrChngDts!$B$2<$E32),IF(AND($AK32=\"SSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$Q32,BslnAllctnCrrnt!$A$1<$R32),SUM(BslnAllctnCrrnt!$A$1-$Q32),0),IF(AND($AK32=\"SSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),$J32,0)))))","v":0},{"$f":"IF(AND($AK32=\"FWP1\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$Q32,BslnAllctnCrrnt!$A$1<$R32),SUM($J32-$HM32),IF(AND($AK32=\"FWP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$Q32,BslnAllctnCrrnt!$A$1<$R32),SUM($J32-$HM32),IF(AND($AK32=\"FWP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM($J32-$HM32),IF(AND($AK32=\"SSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$Q32,BslnAllctnCrrnt!$A$1<$R32),SUM($J32-$HM32),IF(AND($AK32=\"SSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM($J32-$HM32),0)))))","v":0},{"$f":"IF(AND($AK32=\"FWP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$Q32,BslnAllctnCrrnt!$A$1<$R32),0,IF(AND($AK32=\"FWP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM(BslnAllctnCrrnt!$A$1-$T32),IF(AND($AK32=\"FWP2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM(BslnAllctnCrrnt!$A$1-$T32),IF(AND($AK32=\"FWP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM(BslnAllctnCrrnt!$A$1-$T32),IF(AND($AK32=\"FWP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$W32,BslnAllctnCrrnt!$A$1<$X32),$L32,IF(AND($AK32=\"SSP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM(BslnAllctnCrrnt!$A$1-$T32),IF(AND($AK32=\"SSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$Q32,BslnAllctnCrrnt!$A$1<$R32),0,IF(AND($AK32=\"SSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM(BslnAllctnCrrnt!$A$1-$T32),0))))))))","v":0},{"$f":"IF(AND($AK32=\"FWP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$Q32,BslnAllctnCrrnt!$A$1<$R32),SUM($L32-$HO32),IF(AND($AK32=\"FWP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM($L32-$HO32),IF(AND($AK32=\"FWP2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM($L32-$HO32),IF(AND($AK32=\"FWP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM($L32-$HO32),IF(AND($AK32=\"FWP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$W32,BslnAllctnCrrnt!$A$1<$X32),SUM($L32-$HO32),IF(AND($AK32=\"SSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$Q32,BslnAllctnCrrnt!$A$1<$R32),SUM($L32-$HO32),IF(AND($AK32=\"SSP1P2\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM($L32-$HO32),0)))))))","v":0},{"$f":"IF(AND($AK32=\"FWP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),0,IF(AND($AK32=\"FWP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$W32,BslnAllctnCrrnt!$A$1<$X32),SUM(BslnAllctnCrrnt!$A$1-$W32),IF(AND($AK32=\"FWP3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$W32,BslnAllctnCrrnt!$A$1<$X32),SUM(BslnAllctnCrrnt!$A$1-$W32),IF(AND($AK32=\"SSP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),0,IF(AND($AK32=\"SSP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$W32,BslnAllctnCrrnt!$A$1<$X32),SUM(BslnAllctnCrrnt!$A$1-$W32),0)))))","v":0},{"$f":"IF(AND($AK32=\"FWP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM($N32-$HQ32),IF(AND($AK32=\"FWP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$W32,BslnAllctnCrrnt!$A$1<$X32),SUM($N32-$HQ32),IF(AND($AK32=\"FWP3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$W32,BslnAllctnCrrnt!$A$1<$X32),SUM($N32-$HQ32),IF(AND($AK32=\"SSP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$T32,BslnAllctnCrrnt!$A$1<$U32),SUM($N32-$HQ32),IF(AND($AK32=\"SSP2P3\",$HF32=TRUE,BslnAllctnCrrnt!$A$1>=$W32,BslnAllctnCrrnt!$A$1<$X32),SUM($N32-$HQ32),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[32,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G33),0,IF($F33<=$G33,SUM($G33-$F33),IF($F33>$G33,SUM((Account!$L$2-Usage!$F33)+Usage!$G33+1))))","v":0},{"$f":"IF($Q33=0,0,IF($R33=0,0,IF(AND($Q33<FctrChngDts!$A$2,$R33>=FctrChngDts!$A$2),SUM($R33-FctrChngDts!$A$2+1),IF(AND($Q33>=FctrChngDts!$A$2,$R33>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q33),IF(AND($Q33>=FctrChngDts!$A$2,$R33<FctrChngDts!$B$2),SUM($R33-$Q33+1),0)))))","v":0},{"$f":"IF($Q33=0,0,IF($R33=0,0,IF(AND($Q33<FctrChngDts!$A$2,$R33>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q33),IF(AND($Q33<FctrChngDts!$A$2,$R33<FctrChngDts!$A$2),SUM($R33-$Q33+1),IF(AND($Q33>FctrChngDts!$A$2,$R33>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R33+1),0)))))","v":0},{"$f":"IF($T33=0,0,IF($U33=0,0,IF(AND($T33<FctrChngDts!$A$2,$U33>=FctrChngDts!$A$2),SUM($U33-FctrChngDts!$A$2+1),IF(AND($T33>=FctrChngDts!$A$2,$U33<FctrChngDts!$B$2),SUM($U33-$T33+1),IF(AND($T33>=FctrChngDts!$A$2,$U33>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T33)<0),0,IF(AND($T33>=FctrChngDts!$A$2,$U33>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T33),0))))))","v":0},{"$f":"IF($T33=0,0,IF($U33=0,0,IF(AND($T33<FctrChngDts!$A$2,$U33>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T33),IF(AND($T33>=FctrChngDts!$B$2,$U33>=FctrChngDts!$B$2),SUM($U33-$T33+1),IF(AND($T33<FctrChngDts!$A$2,$U33<FctrChngDts!$A$2),SUM($U33-$T33+1),IF(AND($T33>=FctrChngDts!$A$2,$U33>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U33+1),0))))))","v":0},{"$f":"IF($W33=0,0,IF($X33=0,0,IF(AND($W33>=FctrChngDts!$A$2,$X33>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W33)<0),0,IF(AND($W33>=FctrChngDts!$A$2,$X33>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W33),IF(AND($W33>=FctrChngDts!$A$2,$X33<FctrChngDts!$B$2),SUM($X33-$W33+1),IF(AND($W33<FctrChngDts!$A$2,$X33>=FctrChngDts!$A$2),SUM($X33-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W33=0,0,IF($X33=0,0,IF(AND($W33<FctrChngDts!$A$2,$X33<FctrChngDts!$A$2),SUM($X33-$W33+1),IF(AND($W33>=FctrChngDts!$A$2,$X33>=FctrChngDts!$B$2,SUM($X33-FctrChngDts!$B$2+1)<=$Y33),SUM($X33-FctrChngDts!$B$2+1),IF(AND($W33>=FctrChngDts!$A$2,$X33>=FctrChngDts!$B$2),SUM($X33-$W33+1),IF(AND($W33<FctrChngDts!$A$2,$X33>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W33),0))))))","v":0},{"$f":"IF(AND($D33>=FctrChngDts!$C$2,$E33<FctrChngDts!$E$2),\"1\",IF(AND($D33>=FctrChngDts!$E$2,$E33<FctrChngDts!$G$2),\"2\",IF(AND($D33>=FctrChngDts!$G$2,$E33<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D33>=FctrChngDts!$D$2,,IF(AND($D33>=FctrChngDts!$C$2,$D33<=FctrChngDts!$D$2),$D33,IF(AND($D33>=FctrChngDts!$C$2,$D33>=FctrChngDts!$D$2,$E33>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D33>FctrChngDts!$D$2,,IF($D33=FctrChngDts!$D$2,$D33,IF(AND($D33>=FctrChngDts!$C$2,$E33<FctrChngDts!$D$2),$E33,IF(AND($D33>=FctrChngDts!$C$2,$E33>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D33>=FctrChngDts!$D$2,$E33>=FctrChngDts!$D$2,$E33>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E33<FctrChngDts!$D$2,$E33<=FctrChngDts!$D$2),$E33,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D33<FctrChngDts!$E$2,$E33<FctrChngDts!$E$2),,IF($D33>FctrChngDts!$F$2,,IF(AND($D33>=FctrChngDts!$E$2,$D33<=FctrChngDts!$F$2),$D33,IF(AND($D33>=FctrChngDts!$E$2,$D33>=FctrChngDts!$F$2,$E33>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D33>FctrChngDts!$F$2,,IF($E33=FctrChngDts!$F$2,$E33,IF(AND($D33<FctrChngDts!$E$2,$E33<=FctrChngDts!$F$2),$E33,IF(AND($D33>=FctrChngDts!$E$2,$E33<FctrChngDts!$F$2),$E33,IF(AND($D33>=FctrChngDts!$E$2,$E33>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D33>=FctrChngDts!$F$2,$E33>=FctrChngDts!$F$2,$E33>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D33<FctrChngDts!$G$2,$E33<FctrChngDts!$G$2),,IF($D33>FctrChngDts!$H$2,,IF(AND($D33>=FctrChngDts!$G$2,$D33<=FctrChngDts!$H$2),$D33,IF(AND($D33>=FctrChngDts!$G$2,$D33>=FctrChngDts!$H$2,$E33>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D33>FctrChngDts!$H$2,,IF($E33=FctrChngDts!$H$2,$E33,IF(AND($D33<FctrChngDts!$G$2,$E33<=FctrChngDts!$H$2),$E33,IF(AND($D33>=FctrChngDts!$G$2,$E33<FctrChngDts!$H$2),$E33,IF(AND($D33>=FctrChngDts!$G$2,$E33>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D33>=FctrChngDts!$H$2,$E33>=FctrChngDts!$H$2,$E33>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A33,Tenant!$A33:$J332,6,FALSE)","v":0},{"$f":"VLOOKUP($A33,Tenant!$A33:$J332,7,FALSE)","v":0},{"$f":"VLOOKUP($A33,Tenant!$A33:$J332,10,FALSE)","v":0},0,{"$f":"IF(AND($AK33=\"FSP2\",$AJ33=FALSE,$HF33=FALSE),SUM($K33*FctrChngDts!$C$9),IF(AND($AK33=\"FSP2\",$AJ33=TRUE,$HF33=FALSE),SUM($K33*FctrChngDts!$C$10),IF(AND($AK33=\"FSP2P3\",$AJ33=FALSE,$HF33=FALSE),SUM(SUM($K33,$M33)*FctrChngDts!$C$9),IF(AND($AK33=\"FSP2P3\",$AJ33=TRUE,$HF33=FALSE),SUM(SUM($K33,$M33)*FctrChngDts!$C$10),IF(AND($AK33=\"FSP3\",$AJ33=FALSE,$HF33=FALSE),SUM($M33*FctrChngDts!$C$9),IF(AND($AK33=\"FSP3\",$AJ33=TRUE,$HF33=FALSE),SUM($M33*FctrChngDts!$C$10),IF(AND($AK33=\"FSP1\",$AJ33=FALSE,$HF33=FALSE),SUM($I33*FctrChngDts!$C$9),IF(AND($AK33=\"FSP1\",$AJ33=TRUE,$HF33=FALSE),SUM($I33*FctrChngDts!$C$10),IF(AND($AK33=\"FSP1P2\",$AJ33=FALSE,$HF33=FALSE),SUM(SUM($I33,$K33)*FctrChngDts!$C$9),IF(AND($AK33=\"FSP1P2\",$AJ33=TRUE,$HF33=FALSE),SUM(SUM($I33,$K33)*FctrChngDts!$C$10),IF(AND($Z33=\"Summer\",$AK33=\"SSP2P3\",$AJ33=FALSE,$HF33=FALSE),SUM(SUM(SUM(SUM($K33,$M33)*FctrChngDts!$C$9),SUM(SUM($L33,$N33)*FctrChngDts!$C$11))*$AF33),IF(AND($Z33=\"Summer\",$AK33=\"SSP2P3\",$AJ33=TRUE,$HF33=FALSE),SUM(SUM(SUM(SUM($K33,$M33)*FctrChngDts!$C$10),SUM(SUM($L33,$N33)*FctrChngDts!$C$12))*$AF33),IF(AND($Z33=\"Winter\",$AK33=\"SSP2P3\",$AJ33=FALSE,$HF33=FALSE),SUM(SUM(SUM(SUM($K33,$M33)*FctrChngDts!$C$9),SUM(SUM($L33,$N33)*FctrChngDts!$C$11))-$AO33),IF(AND($Z33=\"Winter\",$AK33=\"SSP2P3\",$AJ33=TRUE,$HF33=FALSE),SUM(SUM(SUM(SUM($K33,$M33)*FctrChngDts!$C$10),SUM(SUM($L33,$N33)*FctrChngDts!$C$12))-$AO33),IF(AND($Z33=\"Summer\",$AK33=\"SSP1P2\",$AJ33=FALSE,$HF33=FALSE),SUM(SUM(SUM(SUM($I33,$K33)*FctrChngDts!$C$9),SUM(SUM($J33,$L33)*FctrChngDts!$C$11))*$AF33),IF(AND($Z33=\"Summer\",$AK33=\"SSP1P2\",$AJ33=TRUE,$HF33=FALSE),SUM(SUM(SUM(SUM($I33,$K33)*FctrChngDts!$C$10),SUM(SUM($J33,$L33)*FctrChngDts!$C$12))*$AF33),IF(AND($Z33=\"Winter\",$AK33=\"SSP1P2\",$AJ33=FALSE,$HF33=FALSE),SUM(SUM(SUM(SUM($I33,$K33)*FctrChngDts!$C$9),SUM(SUM($J33,$L33)*FctrChngDts!$C$11))-$AO33),IF(AND($Z33=\"Winter\",$AK33=\"SSP1P2\",$AJ33=TRUE,$HF33=FALSE),SUM(SUM(SUM(SUM($I33,$K33)*FctrChngDts!$C$10),SUM(SUM($J33,$L33)*FctrChngDts!$C$12))-$AO33),IF(AND($AK33=\"FSP2\",$AJ33=FALSE,$HF33=TRUE),SUM(SUM($HI33*FctrChngDts!$B$9),SUM($HJ33*FctrChngDts!$C$9)),IF(AND($AK33=\"FSP2\",$AJ33=TRUE,$HF33=TRUE),SUM(SUM($HI33*FctrChngDts!$B$10),SUM($HJ33*FctrChngDts!$C$10)),IF(AND($AK33=\"FSP2P3\",$AJ33=FALSE,$HF33=TRUE),SUM(SUM(SUM($HI33,$HK33)*FctrChngDts!$B$9),SUM(SUM($HJ33,$HL33)*FctrChngDts!$C$9)),IF(AND($AK33=\"FSP2P3\",$AJ33=TRUE,$HF33=TRUE),SUM(SUM(SUM($HI33,$HK33)*FctrChngDts!$B$10),SUM(SUM($HJ33,$HL33)*FctrChngDts!$C$10)),IF(AND($AK33=\"FSP3\",$AJ33=FALSE,$HF33=TRUE),SUM(SUM($HK33*FctrChngDts!$B$9),SUM($HL33*FctrChngDts!$C$9)),IF(AND($AK33=\"FSP3\",$AJ33=TRUE,$HF33=TRUE),SUM(SUM($HK33*FctrChngDts!$B$10),SUM($HL33*FctrChngDts!$C$10)),IF(AND($AK33=\"FSP1\",$AJ33=FALSE,$HF33=TRUE),SUM(SUM($HG33*FctrChngDts!$B$9),SUM($HH33*FctrChngDts!$C$9)),IF(AND($AK33=\"FSP1\",$AJ33=TRUE,$HF33=TRUE),SUM(SUM($HG33*FctrChngDts!$B$10),SUM($HH33*FctrChngDts!$C$10)),IF(AND($AK33=\"FSP1P2\",$AJ33=FALSE,$HF33=TRUE),SUM(SUM(SUM($HG33,$HI33)*FctrChngDts!$B$9),SUM(SUM($HH33,$HJ33)*FctrChngDts!$C$9)),IF(AND($AK33=\"FSP1P2\",$AJ33=TRUE,$HF33=TRUE),SUM(SUM(SUM($HG33,$HI33)*FctrChngDts!$B$10),SUM(SUM($HG33,$HI33)*FctrChngDts!$C$10)),IF(AND($Z33=\"Summer\",$AK33=\"SSP2P3\",$AJ33=FALSE,$HF33=TRUE),SUM(SUM(SUM(SUM($HI33,$HK33)*FctrChngDts!$B$9),SUM(SUM($HJ33,$HL33)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO33,$HQ33)*FctrChngDts!$B$11),SUM(SUM($HP33,$HR33)*FctrChngDts!$C$11))*$AF33),IF(AND($Z33=\"Summer\",$AK33=\"SSP2P3\",$AJ33=TRUE,$HF33=TRUE),SUM(SUM(SUM(SUM($HI33,$HK33)*FctrChngDts!$B$10),SUM(SUM($HJ33,$HL33)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO33,$HQ33)*FctrChngDts!$B$12),SUM(SUM($HP33,$HR33)*FctrChngDts!$C$12))*$AF33),IF(AND($Z33=\"Winter\",$AK33=\"SSP2P3\",$AJ33=FALSE,$HF33=TRUE),SUM(SUM(SUM(SUM($HI33,$HK33)*FctrChngDts!$B$9),SUM(SUM($HJ33,$HL33)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO33,$HQ33)*FctrChngDts!$B$11),SUM(SUM($HP33,$HR33)*FctrChngDts!$C$11))-$AO33),IF(AND($Z33=\"Winter\",$AK33=\"SSP2P3\",$AJ33=TRUE,$HF33=TRUE),SUM(SUM(SUM(SUM($HI33,$HK33)*FctrChngDts!$B$10),SUM(SUM($HO33,$HQ33)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO33,$HQ33)*FctrChngDts!$B$12),SUM(SUM($HP33,$HR33)*FctrChngDts!$C$12))-$AO33),IF(AND($Z33=\"Summer\",$AK33=\"SSP1P2\",$AJ33=FALSE,$HF33=TRUE),SUM(SUM(SUM(SUM($HG33,$HI33)*FctrChngDts!$B$9),SUM(SUM($HH33,$HJ33)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM33,$HO33)*FctrChngDts!$B$11),SUM(SUM($HN33,$HP33)*FctrChngDts!$C$11))*$AF33),IF(AND($Z33=\"Summer\",$AK33=\"SSP1P2\",$AJ33=TRUE,$HF33=TRUE),SUM(SUM(SUM(SUM($HG33,$HI33)*FctrChngDts!$B$10),SUM(SUM($HH33,$HJ33)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM33,$HO33)*FctrChngDts!$B$12),SUM(SUM($HN33,$HP33)*FctrChngDts!$C$12))*$AF33),IF(AND($Z33=\"Winter\",$AK33=\"SSP1P2\",$AJ33=FALSE,$HF33=TRUE),SUM(SUM(SUM(SUM($HG33,$HI33)*FctrChngDts!$B$9),SUM(SUM($HH33,$HJ33)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM33,$HO33)*FctrChngDts!$B$11),SUM(SUM($HN33,$HP33)*FctrChngDts!$C$11))-$AO33),IF(AND($Z33=\"Winter\",$AK33=\"SSP1P2\",$AJ33=TRUE,$HF33=TRUE),SUM(SUM(SUM(SUM($HG33,$HI33)*FctrChngDts!$B$10),SUM(SUM($HH33,$HJ33)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM33,$HO33)*FctrChngDts!$B$12),SUM(SUM($HN33,$HP33)*FctrChngDts!$C$12))-$AO33),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK33=\"FWP1\",$AJ33=FALSE,$HF33=FALSE),SUM($J33*FctrChngDts!$C$11),IF(AND($AK33=\"FWP1\",$AJ33=TRUE,$HF33=FALSE),SUM($J33*FctrChngDts!$C$12),IF(AND($AK33=\"FWP1P2\",$AJ33=FALSE,$HF33=FALSE),SUM(SUM($J33,$L33)*FctrChngDts!$C$11),IF(AND($AK33=\"FWP1P2\",$AJ33=TRUE,$HF33=FALSE),SUM(SUM($J33,$L33)*FctrChngDts!$C$12),IF(AND($AK33=\"FWP2\",$AJ33=FALSE,$HF33=FALSE),SUM($L33*FctrChngDts!$C$11),IF(AND($AK33=\"FWP2\",$AJ33=TRUE,$HF33=FALSE),SUM($L33*FctrChngDts!$C$12),IF(AND($AK33=\"FWP2P3\",$AJ33=FALSE,$HF33=FALSE),SUM(SUM($L33,$N33)*FctrChngDts!$C$11),IF(AND($AK33=\"FWP2P3\",$AJ33=TRUE,$HF33=FALSE),SUM(SUM($L33,$N33)*FctrChngDts!$C$12),IF(AND($AK33=\"FWP3\",$AJ33=FALSE,$HF33=FALSE),SUM($N33*FctrChngDts!$C$11),IF(AND($AK33=\"FWP3\",$AJ33=TRUE,$HF33=FALSE),SUM($N33*FctrChngDts!$C$12),IF(AND($Z33=\"Winter\",$AK33=\"SSP1P2\",$AJ33=FALSE,$HF33=FALSE),SUM(SUM(SUM($I33,$K33)*FctrChngDts!$C$9),SUM(SUM($J33,$L33)*FctrChngDts!$C$11))*$AG33,IF(AND($Z33=\"Winter\",$AK33=\"SSP1P2\",$AJ33=TRUE,$HF33=FALSE),SUM(SUM(SUM($I33,$K33)*FctrChngDts!$B$10),SUM(SUM($J33,$L33)*FctrChngDts!$B$12))*$AG33,IF(AND($Z33=\"Summer\",$AK33=\"SSP1P2\",$AJ33=FALSE,$HF33=FALSE),SUM(SUM(SUM($I33,$K33)*FctrChngDts!$B$9),SUM(SUM($J33,$L33)*FctrChngDts!$B$11))-$AJ33,IF(AND($Z33=\"Summer\",$AK33=\"SSP1P2\",$AJ33=TRUE,$HF33=FALSE),SUM(SUM(SUM($I33,$K33)*FctrChngDts!$C$10),SUM(SUM($J33,$L33)*FctrChngDts!$C$12))-$AJ33,IF(AND($Z33=\"Winter\",$AK33=\"SSP2P3\",$AJ33=FALSE,$HF33=FALSE),SUM(SUM(SUM($K33,$M33)*FctrChngDts!$C$9),SUM(SUM($L33,$N33)*FctrChngDts!$C$11))*$AG33,IF(AND($Z33=\"Winter\",$AK33=\"SSP2P3\",$AJ33=TRUE,$HF33=FALSE),SUM(SUM(SUM($K33,$M33)*FctrChngDts!$C$10),SUM(SUM($L33,$N33)*FctrChngDts!$C$12))*$AG33,IF(AND($Z33=\"Summer\",$AK33=\"SSP2P3\",$AJ33=FALSE,$HF33=FALSE),SUM(SUM(SUM($K33,$M33)*FctrChngDts!$C$9),SUM(SUM($L33,$N33)*FctrChngDts!$C$11))-$AJ33,IF(AND($Z33=\"Summer\",$AK33=\"SSP2P3\",$AJ33=TRUE,$HF33=FALSE),SUM(SUM(SUM($K33,$M33)*FctrChngDts!$C$10),SUM(SUM($L33,$N33)*FctrChngDts!$C$12))-$AJ33,IF(AND($AK33=\"FWP1\",$AJ33=FALSE,$HF33=TRUE),SUM(SUM($HM33*FctrChngDts!$B$11),SUM($HN33*FctrChngDts!$C$11)),IF(AND($AK33=\"FWP1\",$AJ33=TRUE,$HF33=TRUE),SUM(SUM($HM33*FctrChngDts!$B$12),SUM($HN33*FctrChngDts!$C$12)),IF(AND($AK33=\"FWP1P2\",$AJ33=FALSE,$HF33=TRUE),SUM(SUM(SUM($HM33,$HO33)*FctrChngDts!$B$11),SUM(SUM($HN33,$HP33)*FctrChngDts!$C$11)),IF(AND($AK33=\"FWP1P2\",$AJ33=TRUE,$HF33=TRUE),SUM(SUM(SUM($HM33,$KP33)*FctrChngDts!$C$12),SUM(SUM($HN33,$HP33)*FctrChngDts!$C$12)),IF(AND($AK33=\"FWP2\",$AJ33=FALSE,$HF33=TRUE),SUM(SUM($HO33*FctrChngDts!$B$11),SUM($HO33*FctrChngDts!$C$11)),IF(AND($AK33=\"FWP2\",$AJ33=TRUE,$HF33=TRUE),SUM(SUM($HO33*FctrChngDts!$B$12),SUM($HO33*FctrChngDts!$C$12)),IF(AND($AK33=\"FWP2P3\",$AJ33=FALSE,$HF33=TRUE),SUM(SUM(SUM($HO33,$HQ33)*FctrChngDts!$C$11),SUM(SUM($HP33,$HR33)*FctrChngDts!$C$11)),IF(AND($AK33=\"FWP2P3\",$AJ33=TRUE,$HF33=TRUE),SUM(SUM(SUM($HO33,$HQ33)*FctrChngDts!$C$12),SUM(SUM($HP33,$HR33)*FctrChngDts!$C$12)),IF(AND($AK33=\"FWP3\",$AJ33=FALSE,$HF33=TRUE),SUM(SUM($HQ33*FctrChngDts!$B$11),SUM($HR33*FctrChngDts!$C$11)),IF(AND($AK33=\"FWP3\",$AJ33=TRUE,$HF33=TRUE),SUM(SUM($HQ33*FctrChngDts!$B$12),SUM($HR33*FctrChngDts!$C$12)),IF(AND($Z33=\"Winter\",$AK33=\"SSP1P2\",$AJ33=FALSE,$HF33=TRUE),SUM(SUM(SUM(SUM($HG33,$HI33)*FctrChngDts!$B$9),SUM(SUM($HH33,$HJ33)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM33,$HO33)*FctrChngDts!$B$11),SUM(SUM($HN33,$HP33)*FctrChngDts!$C$11))*$AG33),IF(AND($Z33=\"Winter\",$AK33=\"SSP1P2\",$AJ33=TRUE,$HF33=TRUE),SUM(SUM(SUM(SUM($HG33,$HI33)*FctrChngDts!$B$10), SUM(SUM($HH33,$HJ33)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM33,$HO33)*FctrChngDts!$B$12),SUM(SUM($HN33,$HP33)*FctrChngDts!$C$12))*$AG33),IF(AND($Z33=\"Summer\",$AK33=\"SSP1P2\",$AJ33=FALSE,$HF33=TRUE),SUM(SUM(SUM(SUM($HG33,$HI33)*FctrChngDts!$B$9),SUM(SUM($HH33,$HJ33)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM33,$HO33)*FctrChngDts!$B$11),SUM(SUM($HN33,$HP33)*FctrChngDts!$C$11))-$AJ33),IF(AND($Z33=\"Summer\",$AK33=\"SSP1P2\",$AJ33=TRUE,$HF33=TRUE),SUM(SUM(SUM(SUM($HG33,$HI33)*FctrChngDts!$B$10),SUM(SUM($HH33,$HJ33)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM33,$HO33)*FctrChngDts!$B$12),SUM(SUM($HN33,$HP33)*FctrChngDts!$C$12))-$AJ33),IF(AND($Z33=\"Winter\",$AK33=\"SSP2P3\",$AJ33=FALSE,$HF33=TRUE),SUM(SUM(SUM(SUM($HI33,$HK33)*FctrChngDts!$B$9),SUM(SUM($HJ33,$HL33)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO33,$HQ33)*FctrChngDts!$B$11),SUM(SUM($HP33,$HR33)*FctrChngDts!$C$11))*$AG33),IF(AND($Z33=\"Winter\",$AK33=\"SSP2P3\",$AJ33=TRUE,$HF33=TRUE),SUM(SUM(SUM(SUM($HI33,$HK33)*FctrChngDts!$B$10), SUM(SUM($HJ33,$HL33)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO33,$HQ33)*FctrChngDts!$B$12),SUM(SUM($HP33,$HR33)*FctrChngDts!$C$12))*$AG33),IF(AND($Z33=\"Summer\",$AK33=\"SSP2P3\",$AJ33=FALSE,$HF33=TRUE),SUM(SUM(SUM(SUM($HI33,$HK33)*FctrChngDts!$B$9),SUM(SUM($HJ33,$HL33)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO33,$HQ33)*FctrChngDts!$B$11),SUM(SUM($HP33,$HR33)*FctrChngDts!$C$11))-$AJ33),IF(AND($Z33=\"Summer\",$AK33=\"SSP2P3\",$AJ33=TRUE,$HF33=TRUE),SUM(SUM(SUM(SUM($HI33,$HK33)*FctrChngDts!$B$10), SUM(SUM($HJ33,$HL33)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO33,$HQ33)*FctrChngDts!$B$12),SUM(SUM($HP33,$HR33)*FctrChngDts!$C$12))-$AJ33),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK33=\"FSP1\",$AH33=TRUE,SUM(SUM(SUM($AI33*FctrChngDts!$B$13)*I33),$AR33)>$AD33),$AD33,IF(AND($AK33=\"FSP1\",$AH33=TRUE,SUM(SUM(SUM($AI33*FctrChngDts!$B$13)*$I33),$AR33)<=$AD33),SUM(SUM(SUM($AI33*FctrChngDts!$B$13)*$I33),$AR33),IF(AND($Z33=\"Summer\",$AK33=\"SSP1\",$AH33=TRUE,SUM(SUM(SUM(SUM($I33,$J33)*SUM($AI33*FctrChngDts!$B$13))*$AF33),$AR33)>$AD33),$AD33,IF(AND($Z33=\"Summer\",$AK33=\"SSP1\",$AH33=TRUE,SUM(SUM(SUM(SUM($I33,$J33)*SUM($AI33*FctrChngDts!$B$13))*$AF33),$AR33)<=$AD33),SUM(SUM(SUM(SUM($I33,$J33)*SUM($AI33*FctrChngDts!$B$13))*$AF33),$AR33),IF(AND($Z33=\"Winter\",$AK33=\"SSP1\",$AH33=TRUE,SUM(SUM(SUM(SUM($I33,$J33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AU33:$AW33)),$AR33)>$AD33),$AD33,IF(AND($Z33=\"Winter\",$AK33=\"SSP1\",$AH33=TRUE,SUM(SUM(SUM(SUM($I33,$J33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AU33:$AW33)),$AR33)<=$AD33),SUM(SUM(SUM(SUM($I33,$J33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AU33:$AW33)),$AR33),IF(AND($AK33=\"FSP1P2\",$AH33=TRUE,SUM(SUM(SUM(SUM($I33,$K33)*SUM($AI33*FctrChngDts!$B$13))*$AF33),$AR33)>$AD33),$AD33,IF(AND($AK33=\"FSP1P2\",$AH33=TRUE,SUM(SUM(SUM(SUM($I33,$K33)*SUM($AI33*FctrChngDts!$B$13))*$AF33),$AR33)<=$AD33),SUM(SUM(SUM(SUM($I33,$K33)*SUM($AI33*FctrChngDts!$B$13))*$AF33),$AR33),IF(AND($Z33=\"Summer\",$AK33=\"SSP1P2\",$AH33=TRUE,SUM(SUM(SUM(SUM($I33,$K33,$J33,$L33)*SUM($AI33*FctrChngDts!$B$13))*$AF33),$AR33)>$AD33),$AD33,IF(AND($Z33=\"Summer\",$AK33=\"SSP1P2\",$AH33=TRUE,SUM(SUM(SUM(SUM($I33,$K33,$J33,$L33)*SUM($AI33*FctrChngDts!$B$13))*$AF33),$AR33)<=$AD33),SUM(SUM(SUM(SUM($I33,$K33,$J33,$L33)*SUM($AI33*FctrChngDts!$B$13))*$AF33),$AR33),IF(AND($Z33=\"Winter\",$AK33=\"SSP1P2\",$AH33=TRUE,SUM(SUM(SUM(SUM($I33,$K33,$J33,$L33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AU33:$AW33)),$AR33)>$AD33),$AD33,IF(AND($Z33=\"Winter\",$AK33=\"SSP1P2\",$AH33=TRUE,SUM(SUM(SUM(SUM($I33,$K33,$J33,$L33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AU33:$AW33)),$AR33)<=$AD33),MIN($AD33,SUM($AL33,SUM(SUM(SUM(SUM($I33,$K33,$J33,$L33)*SUM($AI33*FctrChngDts!$B$13))*$AF33)))),IF(AND($AK33=\"FSP2\",$AH33=TRUE,SUM(SUM(SUM($AI33*FctrChngDts!$B$13)*$K33),$AR33)>$AD33),$AD33,IF(AND($AK33=\"FSP2\",$AH33=TRUE,SUM(SUM(SUM($AI33*FctrChngDts!$B$13)*$K33),$AR33)<=$AD33),SUM(SUM(SUM($AI33*FctrChngDts!$B$13)*$K33),$AR33),IF(AND($Z33=\"Summer\",$AK33=\"SSP2\",$AH33=TRUE,SUM(SUM(SUM(SUM($K33,$L33)*SUM($AI33*FctrChngDts!$B$13))*$AF33),$AR33)>$AD33),$AD33,IF(AND($Z33=\"Summer\",$AK33=\"SSP2\",$AH33=TRUE,SUM(SUM(SUM(SUM($K33,$L33)*SUM($AI33*FctrChngDts!$B$13))*$AF33),$AR33)<=$AD33),SUM(SUM(SUM(SUM($K33,$L33)*SUM($AI33*FctrChngDts!$B$13))*$AF33),$AR33),IF(AND($Z33=\"Winter\",$AK33=\"SSP2\",$AH33=TRUE,SUM(SUM(SUM(SUM($K33,$L33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AU33:$AW33)),$AR33)>$AD33),$AD33,IF(AND($Z33=\"Winter\",$AK33=\"SSP2\",$AH33=TRUE,SUM(SUM(SUM(SUM($K33,$L33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AU33:$AW33)),$AR33)<=$AD33),SUM(SUM(SUM(SUM($K33,$L33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AU33:$AW33)),$AR33),IF(AND($AK33=\"FSP2P3\",$AH33=TRUE,SUM(SUM(SUM(SUM($K33,$M33)*SUM($AI33*FctrChngDts!$B$13))*$AF33),$AR33)>$AD33),$AD33,IF(AND($AK33=\"FSP2P3\",$AH33=TRUE,SUM(SUM(SUM(SUM($K33,$M33)*SUM($AI33*FctrChngDts!$B$13))*$AF33),$AR33)<=$AD33),SUM(SUM(SUM(SUM($K33,$M33)*SUM($AI33*FctrChngDts!$B$13))*$AF33),$AR33),IF(AND($Z33=\"Summer\",$AK33=\"SSP2P3\",$AH33=TRUE,SUM(SUM(SUM(SUM($K33,$L33,$M33,$N33)*SUM($AI33*FctrChngDts!$B$13))*$AF33),$AR33)>$AD33),$AD33,IF(AND($Z33=\"Summer\",$AK33=\"SSP2P3\",$AH33=TRUE,SUM(SUM(SUM(SUM($K33,$L33,$M33,$N33)*SUM($AI33*FctrChngDts!$B$13))*$AF33),$AR33)<=$AD33),SUM(SUM(SUM(SUM($K33,$L33,$M33,$N33)*SUM($AI33*FctrChngDts!$B$13))*$AF33),$AR33),IF(AND($Z33=\"Winter\",$AK33=\"SSP2P3\",$AH33=TRUE,SUM(SUM(SUM(SUM($K33,$L33,$M33,$N33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AU33:$AW33)),$AR33)>$AD33),$AD33,IF(AND($Z33=\"Winter\",$AK33=\"SSP2P3\",$AH33=TRUE,SUM(SUM(SUM(SUM($K33,$L33,$M33,$N33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AU33:$AW33)),$AR33)<=$AD33),SUM(SUM(SUM(SUM($K33,$L33,$M33,$N33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AU33:$AW33)),$AR33),IF(AND($AK33=\"FSP3\",$AH33=TRUE,SUM(SUM(SUM($AI33*FctrChngDts!$B$13)*$M33),$AR33)>$AD33),$AD33,IF(AND($AK33=\"FSP3\",$AH33=TRUE,SUM(SUM(SUM($AI33*FctrChngDts!$B$13)*$M33),$AR33)<=$AD33),SUM(SUM(SUM($AI33*FctrChngDts!$B$13)*$M33),$AR33),IF(AND($Z33=\"Summer\",$AK33=\"SSP3\",$AH33=TRUE,SUM(SUM(SUM(SUM($M33,$N33)*SUM($AI33*FctrChngDts!$B$13))*$AF33),$AR33)>$AD33),$AD33,IF(AND($Z33=\"Summer\",$AK33=\"SSP3\",$AH33=TRUE,SUM(SUM(SUM(SUM($M33,$N33)*SUM($AI33*FctrChngDts!$B$13))*$AF33),$AR33)<=$AD33),SUM(SUM(SUM(SUM($M33,$N33)*SUM($AI33*FctrChngDts!$B$13))*$AF33),$AR33),IF(AND($Z33=\"Winter\",$AK33=\"SSP3\",$AH33=TRUE,SUM(SUM(SUM(SUM($M33,$N33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AU33:$AW33)),$AR33)>$AD33),$AD33,IF(AND($Z33=\"Winter\",$AK33=\"SSP3\",$AH33=TRUE,SUM(SUM(SUM(SUM($M33,$N33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AU33:$AW33)),$AR33)<=$AD33),SUM(SUM(SUM(SUM($M33,$N33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AU33:$AW33)),$AR33),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK33=\"FWP1\",$AH33=TRUE,SUM(SUM(SUM($AI33*FctrChngDts!$B$13)*$J33),$AU33)>$AE33),$AE33,IF(AND($AK33=\"FWP1\",$AH33=TRUE,SUM(SUM(SUM($AI33*FctrChngDts!$B$13)*$J33),$AU33)<=$AE33),SUM(SUM(SUM($AI33*FctrChngDts!$B$13)*$J33),$AU33),IF(AND($Z33=\"Winter\",$AK33=\"SSP1\",$AH33=TRUE,SUM(SUM(SUM(SUM($I33,$J33)*SUM($AI33*FctrChngDts!$B$13))*$AG33),$AU33)>$AE33),$AE33,IF(AND($Z33=\"Winter\",$AK33=\"SSP1\",$AH33=TRUE,SUM(SUM(SUM(SUM($I33,$J33)*SUM($AI33*FctrChngDts!$B$13))*$AG33),$AU33)<=$AE33),SUM(SUM(SUM(SUM($I33,$J33)*SUM($AI33*FctrChngDts!$B$13))*$AG33),$AU33),IF(AND($Z33=\"Summer\",$AK33=\"SSP1\",$AH33=TRUE,SUM(SUM(SUM(SUM($I33,$J33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AR33:$AT33)),$AU33)>$AE33),$AE33,IF(AND($Z33=\"Summer\",$AK33=\"SSP1\",$AH33=TRUE,SUM(SUM(SUM(SUM($I33,$J33)*SUM($AI33*FctrChngDts!$B$13))- SUM($AR33:$AT33)),$AU33)<=$AE33),SUM(SUM(SUM(SUM($I33,$J33)*SUM($AI33*FctrChngDts!$B$13))- SUM($AR33:$AT33)),$AU33),IF(AND($AK33=\"FWP1P2\",$AH33=TRUE,SUM(SUM(SUM(SUM($J33,$L33)*SUM($AI33*FctrChngDts!$B$13))*$AG33),$AU33)>$AE33),$AE33,IF(AND($AK33=\"FWP1P2\",$AH33=TRUE,SUM(SUM(SUM(SUM($J33,$L33)*SUM($AI33*FctrChngDts!$B$13))*$AG33),$AU33)<=$AE33),SUM(SUM(SUM(SUM($J33,$L33)*SUM($AI33*FctrChngDts!$B$13))*$AG33),$AU33),IF(AND($Z33=\"Winter\",$AK33=\"SSP1P2\",$AH33=TRUE,SUM(SUM(SUM(SUM($I33,$K33,$J33,$L33)*SUM($AI33*FctrChngDts!$B$13))*$AG33),$AU33)>$AE33),$AE33,IF(AND($Z33=\"Winter\",$AK33=\"SSP1P2\",$AH33=TRUE,SUM(SUM(SUM(SUM($I33,$K33,$J33,$L33)*SUM($AI33*FctrChngDts!$B$13))*$AG33),$AU33)<=$AE33),SUM(SUM(SUM(SUM($I33,$K33,$J33,$L33)*SUM($AI33*FctrChngDts!$B$13))*$AG33),$AU33),IF(AND($Z33=\"Summer\",$AK33=\"SSP1P2\",$AH33=TRUE,SUM(SUM(SUM(SUM($I33,$K33,$J33,$L33)*SUM($AI33*FctrChngDts!$B$13))- SUM($AR33:$AT33)),$AU33)>$AE33),$AE33,IF(AND($Z33=\"Summer\",$AK33=\"SSP1P2\",$AH33=TRUE,SUM(SUM(SUM(SUM($I33,$K33,$J33,$L33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AR33:$AT33)),$AU33)<=$AE33),SUM(SUM(SUM(SUM($I33,$K33,$J33,$L33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AR33:$AT33)),$AU33),IF(AND($AK33=\"FWP2\",$AH33=TRUE,SUM(SUM(SUM($AI33*FctrChngDts!$B$13)*$L33),$AU33)>$AE33),$AE33,IF(AND($AK33=\"FWP2\",$AH33=TRUE,SUM(SUM(SUM($AI33*FctrChngDts!$B$13)*$L33),$AU33)<=$AE33),SUM(SUM(SUM($AI33*FctrChngDts!$B$13)*$L33),$AU33),IF(AND($Z33=\"Winter\",$AK33=\"SSP2\",$AH33=TRUE,SUM(SUM(SUM(SUM($K33,$L33)*SUM($AI33*FctrChngDts!$B$13))*$AG33),$AU33)>$AE33),$AE33,IF(AND($Z33=\"Winter\",$AK33=\"SSP2\",$AH33=TRUE,SUM(SUM(SUM(SUM($K33,$L33)*SUM($AI33*FctrChngDts!$B$13))*$AG33),$AU33)<=$AE33),SUM(SUM(SUM(SUM($K33,$L33)*SUM($AI33*FctrChngDts!$B$13))*$AG33),$AU33),IF(AND($Z33=\"Summer\",$AK33=\"SSP2\",$AH33=TRUE,SUM(SUM(SUM(SUM($K33,$L33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AR33:$AT33)),$AU33)>$AE33),$AE33,IF(AND($Z33=\"Summer\",$AK33=\"SSP2\",$AH33=TRUE,SUM(SUM(SUM(SUM($K33,$L33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AR33:$AT33)),$AU33)<=$AE33),SUM(SUM(SUM(SUM($K33,$L33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AR33:$AT33)),$AU33),IF(AND($AK33=\"FWP2P3\",$AH33=TRUE,SUM(SUM(SUM(SUM($L33,$N33)*SUM($AI33*FctrChngDts!$B$13))*$AG33),$AU33)>$AE33),$AE33,IF(AND($AK33=\"FWP2P3\",$AH33=TRUE,SUM(SUM(SUM(SUM($L33,$N33)*SUM($AI33*FctrChngDts!$B$13))*$AG33),$AU33)<=$AE33),SUM(SUM(SUM(SUM($L33,$N33)*SUM($AI33*FctrChngDts!$B$13))*$AG33),$AU33),IF(AND($Z33=\"Winter\",$AK33=\"SSP2P3\",$AH33=TRUE,SUM(SUM(SUM(SUM($K33,$L33,$M33,$N33)*SUM($AI33*FctrChngDts!$B$13))*$AG33),$AU33)>$AE33),$AE33,IF(AND($Z33=\"Winter\",$AK33=\"SSP2P3\",$AH33=TRUE,SUM(SUM(SUM(SUM($K33,$L33,$M33,$N33)*SUM($AI33*FctrChngDts!$B$13))*$AG33),$AU33)<=$AE33),SUM(SUM(SUM(SUM($K33,$L33,$M33,$N33)*SUM($AI33*FctrChngDts!$B$13))*$AG33),$AU33),IF(AND($Z33=\"Summer\",$AK33=\"SSP2P3\",$AH33=TRUE,SUM(SUM(SUM(SUM($K33,$L33,$M33,$N33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AR33:$AT33)),$AU33)>$AE33),$AE33,IF(AND($Z33=\"Summer\",$AK33=\"SSP2P3\",$AH33=TRUE,SUM(SUM(SUM(SUM($K33,$L33,$M33,$N33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AR33:$AT33)),$AU33)<=$AE33),SUM(SUM(SUM(SUM($K33,$L33,$M33,$N33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AR33:$AT33)),$AU33),IF(AND($AK33=\"FWP3\",$AH33=TRUE,SUM(SUM(SUM($AI33*FctrChngDts!$B$13)*$N33),$AU33)>$AE33),$AE33,IF(AND($AK33=\"FWP3\",$AH33=TRUE,SUM(SUM(SUM($AI33*FctrChngDts!$B$13)*$N33),$AU33)<=$AE33),SUM(SUM(SUM($AI33*FctrChngDts!$B$13)*$N33),$AU33),IF(AND($Z33=\"Winter\",$AK33=\"SSP3\",$AH33=TRUE,SUM(SUM(SUM(SUM($M33,$N33)*SUM($AI33*FctrChngDts!$B$13))*$AG33),$AU33)>$AE33),$AE33,IF(AND($Z33=\"Winter\",$AK33=\"SSP3\",$AH33=TRUE,SUM(SUM(SUM(SUM($M33,$N33)*SUM($AI33*FctrChngDts!$B$13))*$AG33),$AU33)<=$AE33),SUM(SUM(SUM(SUM($M33,$N33)*SUM($AI33*FctrChngDts!$B$13))*$AG33),$AU33),IF(AND($Z33=\"Summer\",$AK33=\"SSP3\",$AH33=TRUE,SUM(SUM(SUM(SUM($M33,$N33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AR33:$AT33)),$AU33)>$AE33),$AE33,IF(AND($Z33=\"Summer\",$AK33=\"SSP3\",$AH33=TRUE,SUM(SUM(SUM(SUM($M33,$N33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AR33:$AT33)),$AU33)<=$AE33),SUM(SUM(SUM(SUM($M33,$N33)*SUM($AI33*FctrChngDts!$B$13))-SUM($AR33:$AT33)),$AU33),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I33>0,$AH33=FALSE),SUM($AR33*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I33>0,$AH33=TRUE),SUM($AX33*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I33>0,$AH33=FALSE),SUM($AS33*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I33>0,$AH33=TRUE),SUM($AY33*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I33>0,$AH33=FALSE),SUM($AT33*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I33>0,$AH33=TRUE),SUM($AZ33*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J33>0,$AH33=FALSE),SUM($AU33*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J33>0,$AH33=TRUE),SUM($BA33*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J33>0,$AH33=FALSE),SUM($AV33*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J33>0,$AH33=TRUE),SUM($BB33*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J33>0,$AH33=FALSE),SUM($AW33*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J33>0,$AH33=TRUE),SUM($BC33*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K33>0,$AH33=FALSE),SUM($AR33*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K33>0,$AH33=TRUE),SUM($AX33*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K33>0,$AH33=FALSE),SUM($AS33*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K33>0,$AH33=TRUE),SUM($AY33*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K33>0,$AH33=FALSE),SUM($AT33*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K33>0,$AH33=TRUE),SUM($AZ33*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L33>0,$AH33=FALSE),SUM($AU33*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L33>0,$AH33=TRUE),SUM($BA33*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L33>0,$AH33=FALSE),SUM($AV33*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L33>0,$AH33=TRUE),SUM($BB33*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L33>0,$AH33=FALSE),SUM($AW33*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L33>0,$AH33=TRUE),SUM($BC33*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M33>0,$AH33=FALSE),SUM($AR33*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M33>0,$AH33=TRUE),SUM($AX33*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M33>0,$AH33=FALSE),SUM($AS33*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M33>0,$AH33=TRUE),SUM($AY33*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M33>0,$AH33=FALSE),SUM($AT33*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M33>0,$AH33=TRUE),SUM($AZ33*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N33>0,$AH33=FALSE),SUM($AU33*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N33>0,$AH33=TRUE),SUM($BA33*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N33>0,$AH33=FALSE),SUM($AV33*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N33>0,$AH33=TRUE),SUM($BB33*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N33>0,$AH33=FALSE),SUM($AW33*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N33>0,$AH33=TRUE),SUM($BC33*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I33=0,0,IF(AND($I33>0,$K33>0,$AH33=FALSE),SUM($AR33/$P33*$I33),IF(AND($I33>0,$K33=0,$AH33=FALSE),$AR33,IF(AND($I33>0,$K33>0,$AH33=TRUE),ROUND(MIN($HU33,SUM(SUM($I33,$K33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA33,SUM(SUM($I33,$K33)*(FctrChngDts!$B$13)*$AI33)*$IA33)),0),IF(AND($I33>0,$K33=0,$AH33=TRUE),$AX33))))),0)","v":0},{"$f":"ROUND(IF($I33=0,0,IF(AND($I33>0,$K33>0,$AH33=FALSE),SUM($AS33/$P33*$I33),IF(AND($I33>0,$K33=0,$AH33=FALSE),$AS33,IF(AND($I33>0,$K33>0,$AH33=TRUE),ROUND(MIN(SUM($HU33-$BW33),SUM(SUM($I33,$K33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA33)*3),0),IF(AND($I33>0,$K33=0,$AH33=TRUE),$AY33))))),0)","v":0},0,{"$f":"IF($J33=0,0,IF(AND($J33>0,$L33=0,$N33=0,$AH33=FALSE,$AJ33=FALSE),ROUND(MIN($HX33,SUM($AU33,$BA33)),0),IF(AND($J33>0,$L33=0,$N33=0,$AH33=TRUE,$AJ33=FALSE),ROUND(MIN($HX33,SUM($AU33,SUM($J33*$AI33*FctrChngDts!$B$13))),0),IF(AND($J33>0,$L33>0,$N33=0,$AH33=FALSE,$AJ33=FALSE),ROUND(MIN($HX33,SUM(SUM($J33,$L33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA33,SUM(SUM($J33,$L33)*(FctrChngDts!$B$13)*$AI33)*$IA33)),0),IF(AND($J33>0,$L33>0,$N33=0,$AH33=TRUE,$AJ33=FALSE),ROUND(MIN($HX33,SUM(SUM(SUM(SUM($J33,$L33)*FctrChngDts!$C$11*$IA33),SUM(SUM($J33,$L33)*SUM(FctrChngDts!$B$13*$AI33)*$IA33)))),0),IF(AND($J33>0,$L33=0,$N33=0,$AH33=FALSE,$AJ33=TRUE),ROUND(MIN($HX33,SUM($AU33,$BA33)),0),IF(AND($J33>0,$L33=0,$N33=0,$AH33=TRUE,$AJ33=TRUE),ROUND(MIN($HX33,SUM($AU33,SUM($J33*$AI33*FctrChngDts!$B$13))),0),IF(AND($J33>0,$L33>0,$N33=0,$AH33=FALSE,$AJ33=TRUE),ROUND(MIN($HX33,SUM(SUM($J33,$L33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA33,SUM(SUM($J33,$L33)*(FctrChngDts!$B$13)*$AI33)*$IA33)),0),IF(AND($J33>0,$L33>0,$N33=0,$AH33=TRUE,$AJ33=TRUE),ROUND(MIN($HX33,SUM(SUM(SUM(SUM($J33,$L33)*FctrChngDts!$C$12*$IA33),SUM(SUM($J33,$L33)*SUM(FctrChngDts!$B$13*$AI33)*$IA33)))),0))))))))))","v":0},{"$f":"IF($J33=0,0,IF(AND($J33>0,$L33=0,$N33=0,$AH33=FALSE,$AJ33=FALSE),ROUND(MIN(SUM($HX33-$BZ33),SUM($AU33*3)),0),IF(AND($J33>0,$L33=0,$N33=0,$AH33=TRUE,$AJ33=FALSE),ROUND(MIN(SUM($HX33-$BZ33),SUM(SUM($J33,$L33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA33)*3),0),IF(AND($J33>0,$L33>0,$N33=0,$AH33=FALSE,$AJ33=FALSE),ROUND(MIN(SUM($HX33-$BZ33),SUM(SUM($J33,$L33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA33)*3),0),IF(AND($J33>0,$L33>0,$N33=0,$AH33=TRUE,$AJ33=FALSE),ROUND(MIN(SUM($HX33-$BZ33),SUM(SUM($J33,$L33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA33)*3),0),IF(AND($J33>0,$L33=0,$N33=0,$AH33=FALSE,$AJ33=TRUE),ROUND(MIN(SUM($HX33-$BZ33),SUM($AU33*3)),0),IF(AND($J33>0,$L33=0,$N33=0,$AH33=TRUE,$AJ33=TRUE),ROUND(MIN(SUM($HX33-$BZ33),SUM(SUM($J33,$L33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA33)*3),0),IF(AND($J33>0,$L33>0,$N33=0,$AH33=FALSE,$AJ33=TRUE),ROUND(MIN(SUM($HX33-$BZ33),SUM(SUM($J33,$L33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA33)*3),0),IF(AND($J33>0,$L33>0,$N33=0,$AH33=TRUE,$AJ33=TRUE),ROUND(MIN(SUM($HX33-$BZ33),SUM(SUM($J33,$L33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA33)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K33=0,0,IF(AND($I33>0,$K33>0,$M33=0,$AH33=FALSE),SUM($AR33-$BW33),IF(AND($I33=0,$K33>0,$M33>0,$AH33=FALSE),SUM($AR33/$P33*$K33),IF(AND($I33=0,$K33>0,$M33=0,$AH33=FALSE),$AR33,IF($K33=0,0,IF(AND($I33>0,$K33>0,$M33=0,$AH33=TRUE),ROUND(MIN($HV33,SUM(SUM($I33,$K33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB33,SUM(SUM($I33,$K33)*(FctrChngDts!$B$13)*$AI33)*$IB33)),0),IF(AND($I33=0,$K33>0,$M33>0,$AH33=TRUE),ROUND(MIN($HV33,SUM(SUM($I33,$K33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB33,SUM(SUM($I33,$K33)*(FctrChngDts!$B$13)*$AI33)*$IB33)),0),IF(AND($I33=0,$K33>0,$M33=0,$AH33=TRUE),$AX33)))))))),0)","v":0},{"$f":"ROUND(IF($K33=0,0,IF(AND($I33>0,$K33>0,$M33=0,$AH33=FALSE),SUM($AS33-$BX33),IF(AND($I33=0,$K33>0,$M33>0,$AH33=FALSE),SUM($AS33/$P33*$K33),IF(AND($I33=0,$K33>0,$M33=0,$AH33=FALSE),$AS33,IF($K33=0,0,IF(AND($I33>0,$K33>0,$M33=0,$AH33=TRUE),ROUND(MIN(SUM($HV33-$BW33),SUM(SUM($I33,$K33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB33)*3),0),IF(AND($I33=0,$K33>0,$M33>0,$AH33=TRUE),ROUND(MIN(SUM($HV33-$BW33),SUM(SUM($I33,$K33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB33)*3),0),IF(AND($I33=0,$K33>0,$M33=0,$AH33=TRUE),$AY33)))))))),0)","v":0},0,{"$f":"IF($L33=0,0,IF(AND($J33>0,$L33>0,$N33=0,$AH33=FALSE,$AJ33=FALSE),ROUND(MIN($HY33,SUM(SUM($J33,$L33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB33,SUM(SUM($J33,$L33)*(FctrChngDts!$B$13)*$AI33)*$IB33)),0),IF(AND($J33>0,$L33>0,$N33=0,$AH33=TRUE,$AJ33=FALSE),ROUND(MIN($HY33,SUM(SUM(SUM(SUM($J33,$L33)*FctrChngDts!$C$11*$IB33),SUM(SUM($J33,$L33)*SUM(FctrChngDts!$B$13*$AI33)*$IB33)))),0),IF(AND($J33=0,$L33>0,$N33=0,$AH33=FALSE,$AJ33=FALSE),ROUND(MIN($HY33,SUM($L33*FctrChngDts!$C$11)),0),IF(AND($J33=0,$L33>0,$N33=0,$AH33=TRUE,$AJ33=FALSE),ROUND(MIN($HY33,SUM(SUM(SUM(SUM($J33,$L33)*FctrChngDts!$C$11*$IB33),SUM(SUM($J33,$L33)*SUM(FctrChngDts!$B$13*$AI33)*$IB33)))),0),IF(AND($J33>0,$L33>0,$N33=0,$AH33=FALSE,$AJ33=TRUE),ROUND(MIN($HY33,SUM(SUM($J33,$L33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB33,SUM(SUM($J33,$L33)*(FctrChngDts!$B$13)*$AI33)*$IB33)),0),IF(AND($J33>0,$L33>0,$N33=0,$AH33=TRUE,$AJ33=TRUE),ROUND(MIN($HY33,SUM(SUM(SUM(SUM($J33,$L33)*FctrChngDts!$C$12*$IB33),SUM(SUM($J33,$L33)*SUM(FctrChngDts!$B$13*$AI33)*$IB33)))),0),IF(AND($J33=0,$L33>0,$N33=0,$AH33=FALSE,$AJ33=TRUE),ROUND(MIN($HY33,SUM($L33*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J33=0,$L33>0,$N33=0,$AH33=TRUE,$AJ33=TRUE),ROUND(MIN($HY33,SUM(SUM(SUM(SUM($J33,$L33)*FctrChngDts!$C$12*$IB33),SUM(SUM($J33,$L33)*SUM(FctrChngDts!$B$13*$AI33)*$IB33)))),0))))))))))","v":0},{"$f":"IF($L33=0,0,IF(AND($J33>0,$L33>0,$N33=0,$AH33=FALSE,$AJ33=FALSE),ROUND(MIN(SUM($HY33-$CF33),SUM(SUM($J33,$L33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB33)*3),0),IF(AND($J33>0,$L33>0,$N33=0,$AH33=TRUE,$AJ33=FALSE),ROUND(MIN(SUM($HY33-$CF33),SUM(SUM($J33,$L33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB33)*3),0),IF(AND($J33=0,$L33>0,$N33=0,$AH33=FALSE,$AJ33=FALSE),ROUND(MIN(SUM($HY33-$CF33),SUM($AU33*3)),0),IF(AND($J33=0,$L33>0,$N33=0,$AH33=TRUE,$AJ33=FALSE),ROUND(MIN(SUM($HY33-$CF33),SUM(SUM($J33,$L33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB33)*3),0),IF(AND($J33>0,$L33>0,$N33=0,$AH33=FALSE,$AJ33=TRUE),ROUND(MIN(SUM($HY33-$CF33),SUM(SUM($J33,$L33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB33)*3),0),IF(AND($J33>0,$L33>0,$N33=0,$AH33=TRUE,$AJ33=TRUE),ROUND(MIN(SUM($HY33-$CF33),SUM(SUM($J33,$L33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB33)*3),0),IF(AND($J33=0,$L33>0,$N33=0,$AH33=FALSE,$AJ33=TRUE),ROUND(MIN(SUM($HY33-$CF33),SUM($AU33*3)),0),IF(AND($J33=0,$L33>0,$N33=0,$AH33=TRUE,$AJ33=TRUE),ROUND(MIN(SUM($HY33-$CF33),SUM(SUM($J33,$L33)*IF($AJ33=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB33)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S33>0,Account!$AG$2=TRUE,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH33=FALSE),SUM(Usage!$BW33:$CB33)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V33>0,Account!$AG$2=TRUE,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH33=FALSE),SUM(Usage!$CC33:$CH33)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y33>0,Account!$AG$2=TRUE,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH33=FALSE),SUM(Usage!$CI33:$CN33)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH33=TRUE,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S33),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S33)),2)","v":0},{"$f":"ROUND(IF(OR($AH33=TRUE,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V33),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V33)),2)","v":0},{"$f":"IF(OR($AH33=TRUE,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y33),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y33))","v":0},{"$f":"ROUND(IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW33),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW33)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX33),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX33)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY33),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY33)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ33),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ33)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA33),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA33)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB33),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB33)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S33),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC33),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC33)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD33),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD33)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE33),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE33)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF33),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF33)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG33),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG33)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH33),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH33)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V33),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI33),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI33))","v":0},{"$f":"IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ33),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ33))","v":0},{"$f":"IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK33),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK33))","v":0},{"$f":"IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL33),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL33))","v":0},{"$f":"IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM33),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM33))","v":0},{"$f":"IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN33),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN33))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y33)","v":0},0,0,0,0,{"$f":"IF($DW33>IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV33*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV33*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW33-IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV33*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV33*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV33<$DW33,SUM($DW33-$DV33),0))","v":0},{"$f":"IF(OR(AND($D33<=FctrChngDts!$B$14,Usage!$E33>FctrChngDts!$B$14),AND(Usage!$D33<=FctrChngDts!$C$14,Usage!$E33>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW33),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX33),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY33),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ33),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA33),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB33),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC33),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD33),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE33),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF33),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG33),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH33),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI33)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ33)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK33)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL33)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM33)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN33)","v":0},0,{"$f":"IF(AND($S33>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E33<>\"D-CARE\",Tenant!$F33=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET33=TRUE,$S33>0,$V33=0),SUM(SUM($BW33:$CB33)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET33=TRUE,$S33>0,$V33>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW33:$CB33)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET33=TRUE,$S33>0,$V33>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW33:$CB33)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S33>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S33>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S33>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV33=TRUE,$S33>0,$V33=0),SUM(SUM($BW33:$CB33)*'CRS1'!$P$2),IF(AND($EV33=TRUE,$S33>0,$V33>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW33:$CB33)*'CRS1'!$P$2),IF(AND($EV33=TRUE,$S33>0,$V33>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW33:$CB33)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S33>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX33=TRUE,$S33>0,$V33=0),SUM(SUM($BW33:$CB33)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX33=TRUE,$S33>0,$V33>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW33:$CB33)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX33=TRUE,$S33>0,$V33>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW33:$CB33)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S33>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ33=TRUE,$S33>0),SUM(SUM($BW33:$CB33)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V33>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E33<>\"D-CARE\",Tenant!$F33=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB33=TRUE,$S33>0,$V33>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC33:$CH33)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB33=TRUE,$S33>0,$V33>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC33:$CH33)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB33=TRUE,$V33>0,$Y33>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC33:$CH33)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB33=TRUE,$V33>0,$Y33>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC33:$CH33)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB33=TRUE,$S33=0,$V33>0,$Y33=0),SUM(SUM($CC33:$CH33)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V33>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V33>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V33>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD33=TRUE,$S33>0,$V33>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC33:$CH33)*'CRS2'!$P$2),IF(AND($FD33=TRUE,$S33>0,$V33>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC33:$CH33)*'CRS2'!$P$2),IF(AND($FD33=TRUE,$V33>0,$Y33>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC33:$CH33)*'CRS2'!$P$2),IF(AND($FD33=TRUE,$V33>0,$Y33>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC33:$CH33)*'CRS2'!$P$2),IF(AND($FD33=TRUE,$S33=0,$V33>0,$Y33=0),SUM(SUM($CC33:$CH33)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V33>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF33=TRUE,$S33>0,$V33>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC33:$CH33)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF33=TRUE,$S33>0,$V33>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC33:$CH33)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF33=TRUE,$V33>0,$Y33>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC33:$CH33)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF33=TRUE,$V33>0,$Y33>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC33:$CH33)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF33=TRUE,$S33=0,$V33>0,$Y33=0),SUM(SUM($CC33:$CH33)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V33>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH33=TRUE,$V33>0),SUM(SUM($CC33:$CH33)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y33>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E33<>\"D-CARE\",Tenant!$F33=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ33=TRUE,$V33=0,$Y33>0),SUM(SUM($CI33:$CN33)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ33=TRUE,$V33>0,$Y33>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI33:$CN33)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ33=TRUE,$V33>0,$Y33>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI33:$CN33)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y33>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y33>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y33>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL33=TRUE,$V33=0,$Y33>0),SUM(SUM($CI33:$CN33)*'CRS3'!$P$2),IF(AND($FL33=TRUE,$V33>0,$Y33>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI33:$CN33)*'CRS3'!$P$2),IF(AND($FL33=TRUE,$V33>0,$Y33>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI33:$CN33)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y33>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN33=TRUE,$V33=0,$Y33>0),SUM(SUM($CI33:$CN33)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN33=TRUE,$V33>0,$Y33>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI33:$CN33)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN33=TRUE,$V33>0,$Y33>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI33:$CN33)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y33>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP33=TRUE,$Y33>0),SUM(SUM($CI33:$CN33)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR33:$FT33))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO33:$CQ33,$FR33:$FT33))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA33:$EF33)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG33:$EL33)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM33:$ER33)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV33,$CO33:$CQ33,$EA33:$ER33)/$P33)*$S33*FctrChngDts!$B$15),SUM(SUM(SUM($DV33,$CO33:$CQ33,$FR33:$FT33)/$P33)*$S33*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV33,$CO33:$CQ33,$EA33:$ER33)/$P33)*$V33*FctrChngDts!$B$15),SUM(SUM(SUM($DV33,$CO33:$CQ33,$FR33:$FT33)/$P33)*$V33*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV33,$CO33:$CQ33,$EA33:$ER33)/$P33)*$Y33*FctrChngDts!$B$15),SUM(SUM(SUM($DV33,$CO33:$CQ33,$FR33:$FT33)/$P33)*$Y33*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA33*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI33*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ33*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ33,$FU33,$GF33,$GZ33:$HE33),IF(Account!$Q$2=TRUE,SUM($DZ33,$FV33,$GF33,$GZ33:$HE33),SUM($DZ33,$ES33,$FU33:$FV33,$GF33,$GZ33:$HE33)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E33),Usage!$P33,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D33,FctrChngDts!$C$17<=Usage!$E33),SUM(FctrChngDts!$C$17-Usage!$D33),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E33),Usage!$P33,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D33,FctrChngDts!$C$19<=Usage!$E33),SUM(FctrChngDts!$C$19-Usage!$D33),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK33*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK33*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL33*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL33*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D33))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A33,Tenant!$A:$J,8,FALSE)=TRUE,$GG33<0),0,SUM(SUM(SUM($GG33/$P33*$GP33)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A33,Tenant!$A:$J,8,FALSE)=TRUE,$GG33<0),0,SUM(SUM(SUM($GG33/$P33*$GQ33)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D33))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A33,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV33*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A33,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW33*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU33:$DA33,$EU33,$EA33:$EF33,$FA33)-SUM(SUM($BW33:$CB33)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD33:$DJ33,$FC33,$EG33:$EL33,$FI33)-SUM(SUM($CC33:$CH33)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM33:$DS33,$FK33,$EM33:$ER33,$FQ33)-SUM(SUM($CI33:$CN33)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO33,$CU33:$DA33,$EU33,$EW33,$EY33,$EA33:$EF33,$FA33,$CP33,$DD33:$DJ33,$FC33,$FE33,$FG33,$EG33:$EL33,$FI33)/$P33*$S33)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO33,$CU33:$DA33,$EU33,$EW33,$EY33,$EA33:$EF33,$FA33,$CP33,$DD33:$DJ33,$FC33,$FE33,$FG33,$EG33:$EL33,$FI33)/$P33*$V33)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ33,$DM33:$DS33,$FK33,$FM33,$FO33,$EM33:$ER33,$FQ33)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D33,BslnAllctnCrrnt!$A$1<=$E33),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK33=\"FSP1\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$Q33,BslnAllctnCrrnt!$A$1<$R33),SUM(BslnAllctnCrrnt!$A$1-$Q33),IF(AND($AK33=\"FSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$Q33,BslnAllctnCrrnt!$A$1<$R33),SUM(BslnAllctnCrrnt!$A$1-$Q33),IF(AND($AK33=\"FSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),$I33,IF(AND($AK33=\"SSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$Q33,BslnAllctnCrrnt!$A$1<$R33),SUM(BslnAllctnCrrnt!$A$1-$Q33),IF(AND($AK33=\"SSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),$I33,0)))))","v":0},{"$f":"IF(AND($AK33=\"FSP1\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$Q33,BslnAllctnCrrnt!$A$1<$R33),SUM($I33-$HG33),IF(AND($AK33=\"FSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$Q33,BslnAllctnCrrnt!$A$1<$R33),SUM($I33-$HG33),IF(AND($AK33=\"FSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM($I33-$HG33),IF(AND($AK33=\"SSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$Q33,BslnAllctnCrrnt!$A$1<$R33),SUM($I33-$HG33),IF(AND($AK33=\"SSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM($I33-$HG33),0)))))","v":0},{"$f":"IF(AND($AK33=\"SSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$Q33,BslnAllctnCrrnt!$A$1<$R33),0,IF(AND(FctrChngDts!$A$2>=$D33,FctrChngDts!$B$2<$E33),IF(AND($AK33=\"SSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM(BslnAllctnCrrnt!$A$1-$T33),0),IF(AND($AK33=\"FSP2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM(BslnAllctnCrrnt!$A$1-$T33),IF(AND($AK33=\"FSP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM(BslnAllctnCrrnt!$A$1-$T33),IF(AND($AK33=\"FSP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$W33,BslnAllctnCrrnt!$A$1<$X33),$K33,IF(AND($AK33=\"FSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$Q33,BslnAllctnCrrnt!$A$1<$R33),0,IF(AND($AK33=\"FSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM(BslnAllctnCrrnt!$A$1-$T33),IF(AND($AK33=\"SSP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM(BslnAllctnCrrnt!$A$1-$T33),IF(AND($AK33=\"SSP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$W33,BslnAllctnCrrnt!$A$1<$X33),$K33,0)))))))))","v":0},{"$f":"IF(AND($AK33=\"SSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$Q33,BslnAllctnCrrnt!$A$1<$R33),SUM($K33-$HI33),IF(AND($AK33=\"SSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM($K33-$HI33),IF(AND($AK33=\"FSP2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM($K33-$HI33),IF(AND($AK33=\"FSP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM($K33-$HI33),IF(AND($AK33=\"FSP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$W33,BslnAllctnCrrnt!$A$1<$X33),SUM($K33-$HI33),IF(AND($AK33=\"FSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$Q33,BslnAllctnCrrnt!$A$1<$R33),SUM($K33-$HI33),IF(AND($AK33=\"FSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM($K33-$HI33),IF(AND($AK33=\"SSP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM($K33-$HI33),IF(AND($AK33=\"SSP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$W33,BslnAllctnCrrnt!$A$1<$X33),SUM($K33-$HI33),0)))))))))","v":0},{"$f":"IF(AND($AK33=\"FSP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),0,IF(AND($AK33=\"FSP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$W33,BslnAllctnCrrnt!$A$1<$X33),SUM(BslnAllctnCrrnt!$A$1-$W33),IF(AND($AK33=\"FSP3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$W33,BslnAllctnCrrnt!$A$1<$X33),SUM(BslnAllctnCrrnt!$A$1-$W33),0)))","v":0},{"$f":"IF(AND($AK33=\"FSP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM($M33-$HK33),IF(AND($AK33=\"FSP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$W33,BslnAllctnCrrnt!$A$1<$X33),SUM($M33-$HK33),IF(AND($AK33=\"FSP3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$W33,BslnAllctnCrrnt!$A$1<$X33),SUM($M33-$HK33),0)))","v":0},{"$f":"IF(AND($AK33=\"FWP1\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$Q33,BslnAllctnCrrnt!$A$1<$R33),SUM(BslnAllctnCrrnt!$A$1-$Q33),IF(AND($AK33=\"FWP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$Q33,BslnAllctnCrrnt!$A$1<$R33),SUM(BslnAllctnCrrnt!$A$1-$Q33),IF(AND($AK33=\"FWP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),$J33,IF(AND(FctrChngDts!$A$2>=$D33,FctrChngDts!$B$2<$E33),IF(AND($AK33=\"SSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$Q33,BslnAllctnCrrnt!$A$1<$R33),SUM(BslnAllctnCrrnt!$A$1-$Q33),0),IF(AND($AK33=\"SSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),$J33,0)))))","v":0},{"$f":"IF(AND($AK33=\"FWP1\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$Q33,BslnAllctnCrrnt!$A$1<$R33),SUM($J33-$HM33),IF(AND($AK33=\"FWP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$Q33,BslnAllctnCrrnt!$A$1<$R33),SUM($J33-$HM33),IF(AND($AK33=\"FWP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM($J33-$HM33),IF(AND($AK33=\"SSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$Q33,BslnAllctnCrrnt!$A$1<$R33),SUM($J33-$HM33),IF(AND($AK33=\"SSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM($J33-$HM33),0)))))","v":0},{"$f":"IF(AND($AK33=\"FWP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$Q33,BslnAllctnCrrnt!$A$1<$R33),0,IF(AND($AK33=\"FWP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM(BslnAllctnCrrnt!$A$1-$T33),IF(AND($AK33=\"FWP2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM(BslnAllctnCrrnt!$A$1-$T33),IF(AND($AK33=\"FWP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM(BslnAllctnCrrnt!$A$1-$T33),IF(AND($AK33=\"FWP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$W33,BslnAllctnCrrnt!$A$1<$X33),$L33,IF(AND($AK33=\"SSP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM(BslnAllctnCrrnt!$A$1-$T33),IF(AND($AK33=\"SSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$Q33,BslnAllctnCrrnt!$A$1<$R33),0,IF(AND($AK33=\"SSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM(BslnAllctnCrrnt!$A$1-$T33),0))))))))","v":0},{"$f":"IF(AND($AK33=\"FWP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$Q33,BslnAllctnCrrnt!$A$1<$R33),SUM($L33-$HO33),IF(AND($AK33=\"FWP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM($L33-$HO33),IF(AND($AK33=\"FWP2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM($L33-$HO33),IF(AND($AK33=\"FWP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM($L33-$HO33),IF(AND($AK33=\"FWP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$W33,BslnAllctnCrrnt!$A$1<$X33),SUM($L33-$HO33),IF(AND($AK33=\"SSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$Q33,BslnAllctnCrrnt!$A$1<$R33),SUM($L33-$HO33),IF(AND($AK33=\"SSP1P2\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM($L33-$HO33),0)))))))","v":0},{"$f":"IF(AND($AK33=\"FWP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),0,IF(AND($AK33=\"FWP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$W33,BslnAllctnCrrnt!$A$1<$X33),SUM(BslnAllctnCrrnt!$A$1-$W33),IF(AND($AK33=\"FWP3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$W33,BslnAllctnCrrnt!$A$1<$X33),SUM(BslnAllctnCrrnt!$A$1-$W33),IF(AND($AK33=\"SSP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),0,IF(AND($AK33=\"SSP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$W33,BslnAllctnCrrnt!$A$1<$X33),SUM(BslnAllctnCrrnt!$A$1-$W33),0)))))","v":0},{"$f":"IF(AND($AK33=\"FWP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM($N33-$HQ33),IF(AND($AK33=\"FWP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$W33,BslnAllctnCrrnt!$A$1<$X33),SUM($N33-$HQ33),IF(AND($AK33=\"FWP3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$W33,BslnAllctnCrrnt!$A$1<$X33),SUM($N33-$HQ33),IF(AND($AK33=\"SSP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$T33,BslnAllctnCrrnt!$A$1<$U33),SUM($N33-$HQ33),IF(AND($AK33=\"SSP2P3\",$HF33=TRUE,BslnAllctnCrrnt!$A$1>=$W33,BslnAllctnCrrnt!$A$1<$X33),SUM($N33-$HQ33),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[33,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G34),0,IF($F34<=$G34,SUM($G34-$F34),IF($F34>$G34,SUM((Account!$L$2-Usage!$F34)+Usage!$G34+1))))","v":0},{"$f":"IF($Q34=0,0,IF($R34=0,0,IF(AND($Q34<FctrChngDts!$A$2,$R34>=FctrChngDts!$A$2),SUM($R34-FctrChngDts!$A$2+1),IF(AND($Q34>=FctrChngDts!$A$2,$R34>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q34),IF(AND($Q34>=FctrChngDts!$A$2,$R34<FctrChngDts!$B$2),SUM($R34-$Q34+1),0)))))","v":0},{"$f":"IF($Q34=0,0,IF($R34=0,0,IF(AND($Q34<FctrChngDts!$A$2,$R34>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q34),IF(AND($Q34<FctrChngDts!$A$2,$R34<FctrChngDts!$A$2),SUM($R34-$Q34+1),IF(AND($Q34>FctrChngDts!$A$2,$R34>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R34+1),0)))))","v":0},{"$f":"IF($T34=0,0,IF($U34=0,0,IF(AND($T34<FctrChngDts!$A$2,$U34>=FctrChngDts!$A$2),SUM($U34-FctrChngDts!$A$2+1),IF(AND($T34>=FctrChngDts!$A$2,$U34<FctrChngDts!$B$2),SUM($U34-$T34+1),IF(AND($T34>=FctrChngDts!$A$2,$U34>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T34)<0),0,IF(AND($T34>=FctrChngDts!$A$2,$U34>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T34),0))))))","v":0},{"$f":"IF($T34=0,0,IF($U34=0,0,IF(AND($T34<FctrChngDts!$A$2,$U34>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T34),IF(AND($T34>=FctrChngDts!$B$2,$U34>=FctrChngDts!$B$2),SUM($U34-$T34+1),IF(AND($T34<FctrChngDts!$A$2,$U34<FctrChngDts!$A$2),SUM($U34-$T34+1),IF(AND($T34>=FctrChngDts!$A$2,$U34>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U34+1),0))))))","v":0},{"$f":"IF($W34=0,0,IF($X34=0,0,IF(AND($W34>=FctrChngDts!$A$2,$X34>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W34)<0),0,IF(AND($W34>=FctrChngDts!$A$2,$X34>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W34),IF(AND($W34>=FctrChngDts!$A$2,$X34<FctrChngDts!$B$2),SUM($X34-$W34+1),IF(AND($W34<FctrChngDts!$A$2,$X34>=FctrChngDts!$A$2),SUM($X34-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W34=0,0,IF($X34=0,0,IF(AND($W34<FctrChngDts!$A$2,$X34<FctrChngDts!$A$2),SUM($X34-$W34+1),IF(AND($W34>=FctrChngDts!$A$2,$X34>=FctrChngDts!$B$2,SUM($X34-FctrChngDts!$B$2+1)<=$Y34),SUM($X34-FctrChngDts!$B$2+1),IF(AND($W34>=FctrChngDts!$A$2,$X34>=FctrChngDts!$B$2),SUM($X34-$W34+1),IF(AND($W34<FctrChngDts!$A$2,$X34>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W34),0))))))","v":0},{"$f":"IF(AND($D34>=FctrChngDts!$C$2,$E34<FctrChngDts!$E$2),\"1\",IF(AND($D34>=FctrChngDts!$E$2,$E34<FctrChngDts!$G$2),\"2\",IF(AND($D34>=FctrChngDts!$G$2,$E34<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D34>=FctrChngDts!$D$2,,IF(AND($D34>=FctrChngDts!$C$2,$D34<=FctrChngDts!$D$2),$D34,IF(AND($D34>=FctrChngDts!$C$2,$D34>=FctrChngDts!$D$2,$E34>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D34>FctrChngDts!$D$2,,IF($D34=FctrChngDts!$D$2,$D34,IF(AND($D34>=FctrChngDts!$C$2,$E34<FctrChngDts!$D$2),$E34,IF(AND($D34>=FctrChngDts!$C$2,$E34>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D34>=FctrChngDts!$D$2,$E34>=FctrChngDts!$D$2,$E34>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E34<FctrChngDts!$D$2,$E34<=FctrChngDts!$D$2),$E34,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D34<FctrChngDts!$E$2,$E34<FctrChngDts!$E$2),,IF($D34>FctrChngDts!$F$2,,IF(AND($D34>=FctrChngDts!$E$2,$D34<=FctrChngDts!$F$2),$D34,IF(AND($D34>=FctrChngDts!$E$2,$D34>=FctrChngDts!$F$2,$E34>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D34>FctrChngDts!$F$2,,IF($E34=FctrChngDts!$F$2,$E34,IF(AND($D34<FctrChngDts!$E$2,$E34<=FctrChngDts!$F$2),$E34,IF(AND($D34>=FctrChngDts!$E$2,$E34<FctrChngDts!$F$2),$E34,IF(AND($D34>=FctrChngDts!$E$2,$E34>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D34>=FctrChngDts!$F$2,$E34>=FctrChngDts!$F$2,$E34>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D34<FctrChngDts!$G$2,$E34<FctrChngDts!$G$2),,IF($D34>FctrChngDts!$H$2,,IF(AND($D34>=FctrChngDts!$G$2,$D34<=FctrChngDts!$H$2),$D34,IF(AND($D34>=FctrChngDts!$G$2,$D34>=FctrChngDts!$H$2,$E34>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D34>FctrChngDts!$H$2,,IF($E34=FctrChngDts!$H$2,$E34,IF(AND($D34<FctrChngDts!$G$2,$E34<=FctrChngDts!$H$2),$E34,IF(AND($D34>=FctrChngDts!$G$2,$E34<FctrChngDts!$H$2),$E34,IF(AND($D34>=FctrChngDts!$G$2,$E34>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D34>=FctrChngDts!$H$2,$E34>=FctrChngDts!$H$2,$E34>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A34,Tenant!$A34:$J333,6,FALSE)","v":0},{"$f":"VLOOKUP($A34,Tenant!$A34:$J333,7,FALSE)","v":0},{"$f":"VLOOKUP($A34,Tenant!$A34:$J333,10,FALSE)","v":0},0,{"$f":"IF(AND($AK34=\"FSP2\",$AJ34=FALSE,$HF34=FALSE),SUM($K34*FctrChngDts!$C$9),IF(AND($AK34=\"FSP2\",$AJ34=TRUE,$HF34=FALSE),SUM($K34*FctrChngDts!$C$10),IF(AND($AK34=\"FSP2P3\",$AJ34=FALSE,$HF34=FALSE),SUM(SUM($K34,$M34)*FctrChngDts!$C$9),IF(AND($AK34=\"FSP2P3\",$AJ34=TRUE,$HF34=FALSE),SUM(SUM($K34,$M34)*FctrChngDts!$C$10),IF(AND($AK34=\"FSP3\",$AJ34=FALSE,$HF34=FALSE),SUM($M34*FctrChngDts!$C$9),IF(AND($AK34=\"FSP3\",$AJ34=TRUE,$HF34=FALSE),SUM($M34*FctrChngDts!$C$10),IF(AND($AK34=\"FSP1\",$AJ34=FALSE,$HF34=FALSE),SUM($I34*FctrChngDts!$C$9),IF(AND($AK34=\"FSP1\",$AJ34=TRUE,$HF34=FALSE),SUM($I34*FctrChngDts!$C$10),IF(AND($AK34=\"FSP1P2\",$AJ34=FALSE,$HF34=FALSE),SUM(SUM($I34,$K34)*FctrChngDts!$C$9),IF(AND($AK34=\"FSP1P2\",$AJ34=TRUE,$HF34=FALSE),SUM(SUM($I34,$K34)*FctrChngDts!$C$10),IF(AND($Z34=\"Summer\",$AK34=\"SSP2P3\",$AJ34=FALSE,$HF34=FALSE),SUM(SUM(SUM(SUM($K34,$M34)*FctrChngDts!$C$9),SUM(SUM($L34,$N34)*FctrChngDts!$C$11))*$AF34),IF(AND($Z34=\"Summer\",$AK34=\"SSP2P3\",$AJ34=TRUE,$HF34=FALSE),SUM(SUM(SUM(SUM($K34,$M34)*FctrChngDts!$C$10),SUM(SUM($L34,$N34)*FctrChngDts!$C$12))*$AF34),IF(AND($Z34=\"Winter\",$AK34=\"SSP2P3\",$AJ34=FALSE,$HF34=FALSE),SUM(SUM(SUM(SUM($K34,$M34)*FctrChngDts!$C$9),SUM(SUM($L34,$N34)*FctrChngDts!$C$11))-$AO34),IF(AND($Z34=\"Winter\",$AK34=\"SSP2P3\",$AJ34=TRUE,$HF34=FALSE),SUM(SUM(SUM(SUM($K34,$M34)*FctrChngDts!$C$10),SUM(SUM($L34,$N34)*FctrChngDts!$C$12))-$AO34),IF(AND($Z34=\"Summer\",$AK34=\"SSP1P2\",$AJ34=FALSE,$HF34=FALSE),SUM(SUM(SUM(SUM($I34,$K34)*FctrChngDts!$C$9),SUM(SUM($J34,$L34)*FctrChngDts!$C$11))*$AF34),IF(AND($Z34=\"Summer\",$AK34=\"SSP1P2\",$AJ34=TRUE,$HF34=FALSE),SUM(SUM(SUM(SUM($I34,$K34)*FctrChngDts!$C$10),SUM(SUM($J34,$L34)*FctrChngDts!$C$12))*$AF34),IF(AND($Z34=\"Winter\",$AK34=\"SSP1P2\",$AJ34=FALSE,$HF34=FALSE),SUM(SUM(SUM(SUM($I34,$K34)*FctrChngDts!$C$9),SUM(SUM($J34,$L34)*FctrChngDts!$C$11))-$AO34),IF(AND($Z34=\"Winter\",$AK34=\"SSP1P2\",$AJ34=TRUE,$HF34=FALSE),SUM(SUM(SUM(SUM($I34,$K34)*FctrChngDts!$C$10),SUM(SUM($J34,$L34)*FctrChngDts!$C$12))-$AO34),IF(AND($AK34=\"FSP2\",$AJ34=FALSE,$HF34=TRUE),SUM(SUM($HI34*FctrChngDts!$B$9),SUM($HJ34*FctrChngDts!$C$9)),IF(AND($AK34=\"FSP2\",$AJ34=TRUE,$HF34=TRUE),SUM(SUM($HI34*FctrChngDts!$B$10),SUM($HJ34*FctrChngDts!$C$10)),IF(AND($AK34=\"FSP2P3\",$AJ34=FALSE,$HF34=TRUE),SUM(SUM(SUM($HI34,$HK34)*FctrChngDts!$B$9),SUM(SUM($HJ34,$HL34)*FctrChngDts!$C$9)),IF(AND($AK34=\"FSP2P3\",$AJ34=TRUE,$HF34=TRUE),SUM(SUM(SUM($HI34,$HK34)*FctrChngDts!$B$10),SUM(SUM($HJ34,$HL34)*FctrChngDts!$C$10)),IF(AND($AK34=\"FSP3\",$AJ34=FALSE,$HF34=TRUE),SUM(SUM($HK34*FctrChngDts!$B$9),SUM($HL34*FctrChngDts!$C$9)),IF(AND($AK34=\"FSP3\",$AJ34=TRUE,$HF34=TRUE),SUM(SUM($HK34*FctrChngDts!$B$10),SUM($HL34*FctrChngDts!$C$10)),IF(AND($AK34=\"FSP1\",$AJ34=FALSE,$HF34=TRUE),SUM(SUM($HG34*FctrChngDts!$B$9),SUM($HH34*FctrChngDts!$C$9)),IF(AND($AK34=\"FSP1\",$AJ34=TRUE,$HF34=TRUE),SUM(SUM($HG34*FctrChngDts!$B$10),SUM($HH34*FctrChngDts!$C$10)),IF(AND($AK34=\"FSP1P2\",$AJ34=FALSE,$HF34=TRUE),SUM(SUM(SUM($HG34,$HI34)*FctrChngDts!$B$9),SUM(SUM($HH34,$HJ34)*FctrChngDts!$C$9)),IF(AND($AK34=\"FSP1P2\",$AJ34=TRUE,$HF34=TRUE),SUM(SUM(SUM($HG34,$HI34)*FctrChngDts!$B$10),SUM(SUM($HG34,$HI34)*FctrChngDts!$C$10)),IF(AND($Z34=\"Summer\",$AK34=\"SSP2P3\",$AJ34=FALSE,$HF34=TRUE),SUM(SUM(SUM(SUM($HI34,$HK34)*FctrChngDts!$B$9),SUM(SUM($HJ34,$HL34)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO34,$HQ34)*FctrChngDts!$B$11),SUM(SUM($HP34,$HR34)*FctrChngDts!$C$11))*$AF34),IF(AND($Z34=\"Summer\",$AK34=\"SSP2P3\",$AJ34=TRUE,$HF34=TRUE),SUM(SUM(SUM(SUM($HI34,$HK34)*FctrChngDts!$B$10),SUM(SUM($HJ34,$HL34)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO34,$HQ34)*FctrChngDts!$B$12),SUM(SUM($HP34,$HR34)*FctrChngDts!$C$12))*$AF34),IF(AND($Z34=\"Winter\",$AK34=\"SSP2P3\",$AJ34=FALSE,$HF34=TRUE),SUM(SUM(SUM(SUM($HI34,$HK34)*FctrChngDts!$B$9),SUM(SUM($HJ34,$HL34)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO34,$HQ34)*FctrChngDts!$B$11),SUM(SUM($HP34,$HR34)*FctrChngDts!$C$11))-$AO34),IF(AND($Z34=\"Winter\",$AK34=\"SSP2P3\",$AJ34=TRUE,$HF34=TRUE),SUM(SUM(SUM(SUM($HI34,$HK34)*FctrChngDts!$B$10),SUM(SUM($HO34,$HQ34)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO34,$HQ34)*FctrChngDts!$B$12),SUM(SUM($HP34,$HR34)*FctrChngDts!$C$12))-$AO34),IF(AND($Z34=\"Summer\",$AK34=\"SSP1P2\",$AJ34=FALSE,$HF34=TRUE),SUM(SUM(SUM(SUM($HG34,$HI34)*FctrChngDts!$B$9),SUM(SUM($HH34,$HJ34)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM34,$HO34)*FctrChngDts!$B$11),SUM(SUM($HN34,$HP34)*FctrChngDts!$C$11))*$AF34),IF(AND($Z34=\"Summer\",$AK34=\"SSP1P2\",$AJ34=TRUE,$HF34=TRUE),SUM(SUM(SUM(SUM($HG34,$HI34)*FctrChngDts!$B$10),SUM(SUM($HH34,$HJ34)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM34,$HO34)*FctrChngDts!$B$12),SUM(SUM($HN34,$HP34)*FctrChngDts!$C$12))*$AF34),IF(AND($Z34=\"Winter\",$AK34=\"SSP1P2\",$AJ34=FALSE,$HF34=TRUE),SUM(SUM(SUM(SUM($HG34,$HI34)*FctrChngDts!$B$9),SUM(SUM($HH34,$HJ34)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM34,$HO34)*FctrChngDts!$B$11),SUM(SUM($HN34,$HP34)*FctrChngDts!$C$11))-$AO34),IF(AND($Z34=\"Winter\",$AK34=\"SSP1P2\",$AJ34=TRUE,$HF34=TRUE),SUM(SUM(SUM(SUM($HG34,$HI34)*FctrChngDts!$B$10),SUM(SUM($HH34,$HJ34)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM34,$HO34)*FctrChngDts!$B$12),SUM(SUM($HN34,$HP34)*FctrChngDts!$C$12))-$AO34),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK34=\"FWP1\",$AJ34=FALSE,$HF34=FALSE),SUM($J34*FctrChngDts!$C$11),IF(AND($AK34=\"FWP1\",$AJ34=TRUE,$HF34=FALSE),SUM($J34*FctrChngDts!$C$12),IF(AND($AK34=\"FWP1P2\",$AJ34=FALSE,$HF34=FALSE),SUM(SUM($J34,$L34)*FctrChngDts!$C$11),IF(AND($AK34=\"FWP1P2\",$AJ34=TRUE,$HF34=FALSE),SUM(SUM($J34,$L34)*FctrChngDts!$C$12),IF(AND($AK34=\"FWP2\",$AJ34=FALSE,$HF34=FALSE),SUM($L34*FctrChngDts!$C$11),IF(AND($AK34=\"FWP2\",$AJ34=TRUE,$HF34=FALSE),SUM($L34*FctrChngDts!$C$12),IF(AND($AK34=\"FWP2P3\",$AJ34=FALSE,$HF34=FALSE),SUM(SUM($L34,$N34)*FctrChngDts!$C$11),IF(AND($AK34=\"FWP2P3\",$AJ34=TRUE,$HF34=FALSE),SUM(SUM($L34,$N34)*FctrChngDts!$C$12),IF(AND($AK34=\"FWP3\",$AJ34=FALSE,$HF34=FALSE),SUM($N34*FctrChngDts!$C$11),IF(AND($AK34=\"FWP3\",$AJ34=TRUE,$HF34=FALSE),SUM($N34*FctrChngDts!$C$12),IF(AND($Z34=\"Winter\",$AK34=\"SSP1P2\",$AJ34=FALSE,$HF34=FALSE),SUM(SUM(SUM($I34,$K34)*FctrChngDts!$C$9),SUM(SUM($J34,$L34)*FctrChngDts!$C$11))*$AG34,IF(AND($Z34=\"Winter\",$AK34=\"SSP1P2\",$AJ34=TRUE,$HF34=FALSE),SUM(SUM(SUM($I34,$K34)*FctrChngDts!$B$10),SUM(SUM($J34,$L34)*FctrChngDts!$B$12))*$AG34,IF(AND($Z34=\"Summer\",$AK34=\"SSP1P2\",$AJ34=FALSE,$HF34=FALSE),SUM(SUM(SUM($I34,$K34)*FctrChngDts!$B$9),SUM(SUM($J34,$L34)*FctrChngDts!$B$11))-$AJ34,IF(AND($Z34=\"Summer\",$AK34=\"SSP1P2\",$AJ34=TRUE,$HF34=FALSE),SUM(SUM(SUM($I34,$K34)*FctrChngDts!$C$10),SUM(SUM($J34,$L34)*FctrChngDts!$C$12))-$AJ34,IF(AND($Z34=\"Winter\",$AK34=\"SSP2P3\",$AJ34=FALSE,$HF34=FALSE),SUM(SUM(SUM($K34,$M34)*FctrChngDts!$C$9),SUM(SUM($L34,$N34)*FctrChngDts!$C$11))*$AG34,IF(AND($Z34=\"Winter\",$AK34=\"SSP2P3\",$AJ34=TRUE,$HF34=FALSE),SUM(SUM(SUM($K34,$M34)*FctrChngDts!$C$10),SUM(SUM($L34,$N34)*FctrChngDts!$C$12))*$AG34,IF(AND($Z34=\"Summer\",$AK34=\"SSP2P3\",$AJ34=FALSE,$HF34=FALSE),SUM(SUM(SUM($K34,$M34)*FctrChngDts!$C$9),SUM(SUM($L34,$N34)*FctrChngDts!$C$11))-$AJ34,IF(AND($Z34=\"Summer\",$AK34=\"SSP2P3\",$AJ34=TRUE,$HF34=FALSE),SUM(SUM(SUM($K34,$M34)*FctrChngDts!$C$10),SUM(SUM($L34,$N34)*FctrChngDts!$C$12))-$AJ34,IF(AND($AK34=\"FWP1\",$AJ34=FALSE,$HF34=TRUE),SUM(SUM($HM34*FctrChngDts!$B$11),SUM($HN34*FctrChngDts!$C$11)),IF(AND($AK34=\"FWP1\",$AJ34=TRUE,$HF34=TRUE),SUM(SUM($HM34*FctrChngDts!$B$12),SUM($HN34*FctrChngDts!$C$12)),IF(AND($AK34=\"FWP1P2\",$AJ34=FALSE,$HF34=TRUE),SUM(SUM(SUM($HM34,$HO34)*FctrChngDts!$B$11),SUM(SUM($HN34,$HP34)*FctrChngDts!$C$11)),IF(AND($AK34=\"FWP1P2\",$AJ34=TRUE,$HF34=TRUE),SUM(SUM(SUM($HM34,$KP34)*FctrChngDts!$C$12),SUM(SUM($HN34,$HP34)*FctrChngDts!$C$12)),IF(AND($AK34=\"FWP2\",$AJ34=FALSE,$HF34=TRUE),SUM(SUM($HO34*FctrChngDts!$B$11),SUM($HO34*FctrChngDts!$C$11)),IF(AND($AK34=\"FWP2\",$AJ34=TRUE,$HF34=TRUE),SUM(SUM($HO34*FctrChngDts!$B$12),SUM($HO34*FctrChngDts!$C$12)),IF(AND($AK34=\"FWP2P3\",$AJ34=FALSE,$HF34=TRUE),SUM(SUM(SUM($HO34,$HQ34)*FctrChngDts!$C$11),SUM(SUM($HP34,$HR34)*FctrChngDts!$C$11)),IF(AND($AK34=\"FWP2P3\",$AJ34=TRUE,$HF34=TRUE),SUM(SUM(SUM($HO34,$HQ34)*FctrChngDts!$C$12),SUM(SUM($HP34,$HR34)*FctrChngDts!$C$12)),IF(AND($AK34=\"FWP3\",$AJ34=FALSE,$HF34=TRUE),SUM(SUM($HQ34*FctrChngDts!$B$11),SUM($HR34*FctrChngDts!$C$11)),IF(AND($AK34=\"FWP3\",$AJ34=TRUE,$HF34=TRUE),SUM(SUM($HQ34*FctrChngDts!$B$12),SUM($HR34*FctrChngDts!$C$12)),IF(AND($Z34=\"Winter\",$AK34=\"SSP1P2\",$AJ34=FALSE,$HF34=TRUE),SUM(SUM(SUM(SUM($HG34,$HI34)*FctrChngDts!$B$9),SUM(SUM($HH34,$HJ34)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM34,$HO34)*FctrChngDts!$B$11),SUM(SUM($HN34,$HP34)*FctrChngDts!$C$11))*$AG34),IF(AND($Z34=\"Winter\",$AK34=\"SSP1P2\",$AJ34=TRUE,$HF34=TRUE),SUM(SUM(SUM(SUM($HG34,$HI34)*FctrChngDts!$B$10), SUM(SUM($HH34,$HJ34)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM34,$HO34)*FctrChngDts!$B$12),SUM(SUM($HN34,$HP34)*FctrChngDts!$C$12))*$AG34),IF(AND($Z34=\"Summer\",$AK34=\"SSP1P2\",$AJ34=FALSE,$HF34=TRUE),SUM(SUM(SUM(SUM($HG34,$HI34)*FctrChngDts!$B$9),SUM(SUM($HH34,$HJ34)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM34,$HO34)*FctrChngDts!$B$11),SUM(SUM($HN34,$HP34)*FctrChngDts!$C$11))-$AJ34),IF(AND($Z34=\"Summer\",$AK34=\"SSP1P2\",$AJ34=TRUE,$HF34=TRUE),SUM(SUM(SUM(SUM($HG34,$HI34)*FctrChngDts!$B$10),SUM(SUM($HH34,$HJ34)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM34,$HO34)*FctrChngDts!$B$12),SUM(SUM($HN34,$HP34)*FctrChngDts!$C$12))-$AJ34),IF(AND($Z34=\"Winter\",$AK34=\"SSP2P3\",$AJ34=FALSE,$HF34=TRUE),SUM(SUM(SUM(SUM($HI34,$HK34)*FctrChngDts!$B$9),SUM(SUM($HJ34,$HL34)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO34,$HQ34)*FctrChngDts!$B$11),SUM(SUM($HP34,$HR34)*FctrChngDts!$C$11))*$AG34),IF(AND($Z34=\"Winter\",$AK34=\"SSP2P3\",$AJ34=TRUE,$HF34=TRUE),SUM(SUM(SUM(SUM($HI34,$HK34)*FctrChngDts!$B$10), SUM(SUM($HJ34,$HL34)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO34,$HQ34)*FctrChngDts!$B$12),SUM(SUM($HP34,$HR34)*FctrChngDts!$C$12))*$AG34),IF(AND($Z34=\"Summer\",$AK34=\"SSP2P3\",$AJ34=FALSE,$HF34=TRUE),SUM(SUM(SUM(SUM($HI34,$HK34)*FctrChngDts!$B$9),SUM(SUM($HJ34,$HL34)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO34,$HQ34)*FctrChngDts!$B$11),SUM(SUM($HP34,$HR34)*FctrChngDts!$C$11))-$AJ34),IF(AND($Z34=\"Summer\",$AK34=\"SSP2P3\",$AJ34=TRUE,$HF34=TRUE),SUM(SUM(SUM(SUM($HI34,$HK34)*FctrChngDts!$B$10), SUM(SUM($HJ34,$HL34)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO34,$HQ34)*FctrChngDts!$B$12),SUM(SUM($HP34,$HR34)*FctrChngDts!$C$12))-$AJ34),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK34=\"FSP1\",$AH34=TRUE,SUM(SUM(SUM($AI34*FctrChngDts!$B$13)*I34),$AR34)>$AD34),$AD34,IF(AND($AK34=\"FSP1\",$AH34=TRUE,SUM(SUM(SUM($AI34*FctrChngDts!$B$13)*$I34),$AR34)<=$AD34),SUM(SUM(SUM($AI34*FctrChngDts!$B$13)*$I34),$AR34),IF(AND($Z34=\"Summer\",$AK34=\"SSP1\",$AH34=TRUE,SUM(SUM(SUM(SUM($I34,$J34)*SUM($AI34*FctrChngDts!$B$13))*$AF34),$AR34)>$AD34),$AD34,IF(AND($Z34=\"Summer\",$AK34=\"SSP1\",$AH34=TRUE,SUM(SUM(SUM(SUM($I34,$J34)*SUM($AI34*FctrChngDts!$B$13))*$AF34),$AR34)<=$AD34),SUM(SUM(SUM(SUM($I34,$J34)*SUM($AI34*FctrChngDts!$B$13))*$AF34),$AR34),IF(AND($Z34=\"Winter\",$AK34=\"SSP1\",$AH34=TRUE,SUM(SUM(SUM(SUM($I34,$J34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AU34:$AW34)),$AR34)>$AD34),$AD34,IF(AND($Z34=\"Winter\",$AK34=\"SSP1\",$AH34=TRUE,SUM(SUM(SUM(SUM($I34,$J34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AU34:$AW34)),$AR34)<=$AD34),SUM(SUM(SUM(SUM($I34,$J34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AU34:$AW34)),$AR34),IF(AND($AK34=\"FSP1P2\",$AH34=TRUE,SUM(SUM(SUM(SUM($I34,$K34)*SUM($AI34*FctrChngDts!$B$13))*$AF34),$AR34)>$AD34),$AD34,IF(AND($AK34=\"FSP1P2\",$AH34=TRUE,SUM(SUM(SUM(SUM($I34,$K34)*SUM($AI34*FctrChngDts!$B$13))*$AF34),$AR34)<=$AD34),SUM(SUM(SUM(SUM($I34,$K34)*SUM($AI34*FctrChngDts!$B$13))*$AF34),$AR34),IF(AND($Z34=\"Summer\",$AK34=\"SSP1P2\",$AH34=TRUE,SUM(SUM(SUM(SUM($I34,$K34,$J34,$L34)*SUM($AI34*FctrChngDts!$B$13))*$AF34),$AR34)>$AD34),$AD34,IF(AND($Z34=\"Summer\",$AK34=\"SSP1P2\",$AH34=TRUE,SUM(SUM(SUM(SUM($I34,$K34,$J34,$L34)*SUM($AI34*FctrChngDts!$B$13))*$AF34),$AR34)<=$AD34),SUM(SUM(SUM(SUM($I34,$K34,$J34,$L34)*SUM($AI34*FctrChngDts!$B$13))*$AF34),$AR34),IF(AND($Z34=\"Winter\",$AK34=\"SSP1P2\",$AH34=TRUE,SUM(SUM(SUM(SUM($I34,$K34,$J34,$L34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AU34:$AW34)),$AR34)>$AD34),$AD34,IF(AND($Z34=\"Winter\",$AK34=\"SSP1P2\",$AH34=TRUE,SUM(SUM(SUM(SUM($I34,$K34,$J34,$L34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AU34:$AW34)),$AR34)<=$AD34),MIN($AD34,SUM($AL34,SUM(SUM(SUM(SUM($I34,$K34,$J34,$L34)*SUM($AI34*FctrChngDts!$B$13))*$AF34)))),IF(AND($AK34=\"FSP2\",$AH34=TRUE,SUM(SUM(SUM($AI34*FctrChngDts!$B$13)*$K34),$AR34)>$AD34),$AD34,IF(AND($AK34=\"FSP2\",$AH34=TRUE,SUM(SUM(SUM($AI34*FctrChngDts!$B$13)*$K34),$AR34)<=$AD34),SUM(SUM(SUM($AI34*FctrChngDts!$B$13)*$K34),$AR34),IF(AND($Z34=\"Summer\",$AK34=\"SSP2\",$AH34=TRUE,SUM(SUM(SUM(SUM($K34,$L34)*SUM($AI34*FctrChngDts!$B$13))*$AF34),$AR34)>$AD34),$AD34,IF(AND($Z34=\"Summer\",$AK34=\"SSP2\",$AH34=TRUE,SUM(SUM(SUM(SUM($K34,$L34)*SUM($AI34*FctrChngDts!$B$13))*$AF34),$AR34)<=$AD34),SUM(SUM(SUM(SUM($K34,$L34)*SUM($AI34*FctrChngDts!$B$13))*$AF34),$AR34),IF(AND($Z34=\"Winter\",$AK34=\"SSP2\",$AH34=TRUE,SUM(SUM(SUM(SUM($K34,$L34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AU34:$AW34)),$AR34)>$AD34),$AD34,IF(AND($Z34=\"Winter\",$AK34=\"SSP2\",$AH34=TRUE,SUM(SUM(SUM(SUM($K34,$L34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AU34:$AW34)),$AR34)<=$AD34),SUM(SUM(SUM(SUM($K34,$L34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AU34:$AW34)),$AR34),IF(AND($AK34=\"FSP2P3\",$AH34=TRUE,SUM(SUM(SUM(SUM($K34,$M34)*SUM($AI34*FctrChngDts!$B$13))*$AF34),$AR34)>$AD34),$AD34,IF(AND($AK34=\"FSP2P3\",$AH34=TRUE,SUM(SUM(SUM(SUM($K34,$M34)*SUM($AI34*FctrChngDts!$B$13))*$AF34),$AR34)<=$AD34),SUM(SUM(SUM(SUM($K34,$M34)*SUM($AI34*FctrChngDts!$B$13))*$AF34),$AR34),IF(AND($Z34=\"Summer\",$AK34=\"SSP2P3\",$AH34=TRUE,SUM(SUM(SUM(SUM($K34,$L34,$M34,$N34)*SUM($AI34*FctrChngDts!$B$13))*$AF34),$AR34)>$AD34),$AD34,IF(AND($Z34=\"Summer\",$AK34=\"SSP2P3\",$AH34=TRUE,SUM(SUM(SUM(SUM($K34,$L34,$M34,$N34)*SUM($AI34*FctrChngDts!$B$13))*$AF34),$AR34)<=$AD34),SUM(SUM(SUM(SUM($K34,$L34,$M34,$N34)*SUM($AI34*FctrChngDts!$B$13))*$AF34),$AR34),IF(AND($Z34=\"Winter\",$AK34=\"SSP2P3\",$AH34=TRUE,SUM(SUM(SUM(SUM($K34,$L34,$M34,$N34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AU34:$AW34)),$AR34)>$AD34),$AD34,IF(AND($Z34=\"Winter\",$AK34=\"SSP2P3\",$AH34=TRUE,SUM(SUM(SUM(SUM($K34,$L34,$M34,$N34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AU34:$AW34)),$AR34)<=$AD34),SUM(SUM(SUM(SUM($K34,$L34,$M34,$N34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AU34:$AW34)),$AR34),IF(AND($AK34=\"FSP3\",$AH34=TRUE,SUM(SUM(SUM($AI34*FctrChngDts!$B$13)*$M34),$AR34)>$AD34),$AD34,IF(AND($AK34=\"FSP3\",$AH34=TRUE,SUM(SUM(SUM($AI34*FctrChngDts!$B$13)*$M34),$AR34)<=$AD34),SUM(SUM(SUM($AI34*FctrChngDts!$B$13)*$M34),$AR34),IF(AND($Z34=\"Summer\",$AK34=\"SSP3\",$AH34=TRUE,SUM(SUM(SUM(SUM($M34,$N34)*SUM($AI34*FctrChngDts!$B$13))*$AF34),$AR34)>$AD34),$AD34,IF(AND($Z34=\"Summer\",$AK34=\"SSP3\",$AH34=TRUE,SUM(SUM(SUM(SUM($M34,$N34)*SUM($AI34*FctrChngDts!$B$13))*$AF34),$AR34)<=$AD34),SUM(SUM(SUM(SUM($M34,$N34)*SUM($AI34*FctrChngDts!$B$13))*$AF34),$AR34),IF(AND($Z34=\"Winter\",$AK34=\"SSP3\",$AH34=TRUE,SUM(SUM(SUM(SUM($M34,$N34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AU34:$AW34)),$AR34)>$AD34),$AD34,IF(AND($Z34=\"Winter\",$AK34=\"SSP3\",$AH34=TRUE,SUM(SUM(SUM(SUM($M34,$N34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AU34:$AW34)),$AR34)<=$AD34),SUM(SUM(SUM(SUM($M34,$N34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AU34:$AW34)),$AR34),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK34=\"FWP1\",$AH34=TRUE,SUM(SUM(SUM($AI34*FctrChngDts!$B$13)*$J34),$AU34)>$AE34),$AE34,IF(AND($AK34=\"FWP1\",$AH34=TRUE,SUM(SUM(SUM($AI34*FctrChngDts!$B$13)*$J34),$AU34)<=$AE34),SUM(SUM(SUM($AI34*FctrChngDts!$B$13)*$J34),$AU34),IF(AND($Z34=\"Winter\",$AK34=\"SSP1\",$AH34=TRUE,SUM(SUM(SUM(SUM($I34,$J34)*SUM($AI34*FctrChngDts!$B$13))*$AG34),$AU34)>$AE34),$AE34,IF(AND($Z34=\"Winter\",$AK34=\"SSP1\",$AH34=TRUE,SUM(SUM(SUM(SUM($I34,$J34)*SUM($AI34*FctrChngDts!$B$13))*$AG34),$AU34)<=$AE34),SUM(SUM(SUM(SUM($I34,$J34)*SUM($AI34*FctrChngDts!$B$13))*$AG34),$AU34),IF(AND($Z34=\"Summer\",$AK34=\"SSP1\",$AH34=TRUE,SUM(SUM(SUM(SUM($I34,$J34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AR34:$AT34)),$AU34)>$AE34),$AE34,IF(AND($Z34=\"Summer\",$AK34=\"SSP1\",$AH34=TRUE,SUM(SUM(SUM(SUM($I34,$J34)*SUM($AI34*FctrChngDts!$B$13))- SUM($AR34:$AT34)),$AU34)<=$AE34),SUM(SUM(SUM(SUM($I34,$J34)*SUM($AI34*FctrChngDts!$B$13))- SUM($AR34:$AT34)),$AU34),IF(AND($AK34=\"FWP1P2\",$AH34=TRUE,SUM(SUM(SUM(SUM($J34,$L34)*SUM($AI34*FctrChngDts!$B$13))*$AG34),$AU34)>$AE34),$AE34,IF(AND($AK34=\"FWP1P2\",$AH34=TRUE,SUM(SUM(SUM(SUM($J34,$L34)*SUM($AI34*FctrChngDts!$B$13))*$AG34),$AU34)<=$AE34),SUM(SUM(SUM(SUM($J34,$L34)*SUM($AI34*FctrChngDts!$B$13))*$AG34),$AU34),IF(AND($Z34=\"Winter\",$AK34=\"SSP1P2\",$AH34=TRUE,SUM(SUM(SUM(SUM($I34,$K34,$J34,$L34)*SUM($AI34*FctrChngDts!$B$13))*$AG34),$AU34)>$AE34),$AE34,IF(AND($Z34=\"Winter\",$AK34=\"SSP1P2\",$AH34=TRUE,SUM(SUM(SUM(SUM($I34,$K34,$J34,$L34)*SUM($AI34*FctrChngDts!$B$13))*$AG34),$AU34)<=$AE34),SUM(SUM(SUM(SUM($I34,$K34,$J34,$L34)*SUM($AI34*FctrChngDts!$B$13))*$AG34),$AU34),IF(AND($Z34=\"Summer\",$AK34=\"SSP1P2\",$AH34=TRUE,SUM(SUM(SUM(SUM($I34,$K34,$J34,$L34)*SUM($AI34*FctrChngDts!$B$13))- SUM($AR34:$AT34)),$AU34)>$AE34),$AE34,IF(AND($Z34=\"Summer\",$AK34=\"SSP1P2\",$AH34=TRUE,SUM(SUM(SUM(SUM($I34,$K34,$J34,$L34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AR34:$AT34)),$AU34)<=$AE34),SUM(SUM(SUM(SUM($I34,$K34,$J34,$L34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AR34:$AT34)),$AU34),IF(AND($AK34=\"FWP2\",$AH34=TRUE,SUM(SUM(SUM($AI34*FctrChngDts!$B$13)*$L34),$AU34)>$AE34),$AE34,IF(AND($AK34=\"FWP2\",$AH34=TRUE,SUM(SUM(SUM($AI34*FctrChngDts!$B$13)*$L34),$AU34)<=$AE34),SUM(SUM(SUM($AI34*FctrChngDts!$B$13)*$L34),$AU34),IF(AND($Z34=\"Winter\",$AK34=\"SSP2\",$AH34=TRUE,SUM(SUM(SUM(SUM($K34,$L34)*SUM($AI34*FctrChngDts!$B$13))*$AG34),$AU34)>$AE34),$AE34,IF(AND($Z34=\"Winter\",$AK34=\"SSP2\",$AH34=TRUE,SUM(SUM(SUM(SUM($K34,$L34)*SUM($AI34*FctrChngDts!$B$13))*$AG34),$AU34)<=$AE34),SUM(SUM(SUM(SUM($K34,$L34)*SUM($AI34*FctrChngDts!$B$13))*$AG34),$AU34),IF(AND($Z34=\"Summer\",$AK34=\"SSP2\",$AH34=TRUE,SUM(SUM(SUM(SUM($K34,$L34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AR34:$AT34)),$AU34)>$AE34),$AE34,IF(AND($Z34=\"Summer\",$AK34=\"SSP2\",$AH34=TRUE,SUM(SUM(SUM(SUM($K34,$L34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AR34:$AT34)),$AU34)<=$AE34),SUM(SUM(SUM(SUM($K34,$L34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AR34:$AT34)),$AU34),IF(AND($AK34=\"FWP2P3\",$AH34=TRUE,SUM(SUM(SUM(SUM($L34,$N34)*SUM($AI34*FctrChngDts!$B$13))*$AG34),$AU34)>$AE34),$AE34,IF(AND($AK34=\"FWP2P3\",$AH34=TRUE,SUM(SUM(SUM(SUM($L34,$N34)*SUM($AI34*FctrChngDts!$B$13))*$AG34),$AU34)<=$AE34),SUM(SUM(SUM(SUM($L34,$N34)*SUM($AI34*FctrChngDts!$B$13))*$AG34),$AU34),IF(AND($Z34=\"Winter\",$AK34=\"SSP2P3\",$AH34=TRUE,SUM(SUM(SUM(SUM($K34,$L34,$M34,$N34)*SUM($AI34*FctrChngDts!$B$13))*$AG34),$AU34)>$AE34),$AE34,IF(AND($Z34=\"Winter\",$AK34=\"SSP2P3\",$AH34=TRUE,SUM(SUM(SUM(SUM($K34,$L34,$M34,$N34)*SUM($AI34*FctrChngDts!$B$13))*$AG34),$AU34)<=$AE34),SUM(SUM(SUM(SUM($K34,$L34,$M34,$N34)*SUM($AI34*FctrChngDts!$B$13))*$AG34),$AU34),IF(AND($Z34=\"Summer\",$AK34=\"SSP2P3\",$AH34=TRUE,SUM(SUM(SUM(SUM($K34,$L34,$M34,$N34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AR34:$AT34)),$AU34)>$AE34),$AE34,IF(AND($Z34=\"Summer\",$AK34=\"SSP2P3\",$AH34=TRUE,SUM(SUM(SUM(SUM($K34,$L34,$M34,$N34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AR34:$AT34)),$AU34)<=$AE34),SUM(SUM(SUM(SUM($K34,$L34,$M34,$N34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AR34:$AT34)),$AU34),IF(AND($AK34=\"FWP3\",$AH34=TRUE,SUM(SUM(SUM($AI34*FctrChngDts!$B$13)*$N34),$AU34)>$AE34),$AE34,IF(AND($AK34=\"FWP3\",$AH34=TRUE,SUM(SUM(SUM($AI34*FctrChngDts!$B$13)*$N34),$AU34)<=$AE34),SUM(SUM(SUM($AI34*FctrChngDts!$B$13)*$N34),$AU34),IF(AND($Z34=\"Winter\",$AK34=\"SSP3\",$AH34=TRUE,SUM(SUM(SUM(SUM($M34,$N34)*SUM($AI34*FctrChngDts!$B$13))*$AG34),$AU34)>$AE34),$AE34,IF(AND($Z34=\"Winter\",$AK34=\"SSP3\",$AH34=TRUE,SUM(SUM(SUM(SUM($M34,$N34)*SUM($AI34*FctrChngDts!$B$13))*$AG34),$AU34)<=$AE34),SUM(SUM(SUM(SUM($M34,$N34)*SUM($AI34*FctrChngDts!$B$13))*$AG34),$AU34),IF(AND($Z34=\"Summer\",$AK34=\"SSP3\",$AH34=TRUE,SUM(SUM(SUM(SUM($M34,$N34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AR34:$AT34)),$AU34)>$AE34),$AE34,IF(AND($Z34=\"Summer\",$AK34=\"SSP3\",$AH34=TRUE,SUM(SUM(SUM(SUM($M34,$N34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AR34:$AT34)),$AU34)<=$AE34),SUM(SUM(SUM(SUM($M34,$N34)*SUM($AI34*FctrChngDts!$B$13))-SUM($AR34:$AT34)),$AU34),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I34>0,$AH34=FALSE),SUM($AR34*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I34>0,$AH34=TRUE),SUM($AX34*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I34>0,$AH34=FALSE),SUM($AS34*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I34>0,$AH34=TRUE),SUM($AY34*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I34>0,$AH34=FALSE),SUM($AT34*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I34>0,$AH34=TRUE),SUM($AZ34*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J34>0,$AH34=FALSE),SUM($AU34*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J34>0,$AH34=TRUE),SUM($BA34*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J34>0,$AH34=FALSE),SUM($AV34*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J34>0,$AH34=TRUE),SUM($BB34*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J34>0,$AH34=FALSE),SUM($AW34*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J34>0,$AH34=TRUE),SUM($BC34*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K34>0,$AH34=FALSE),SUM($AR34*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K34>0,$AH34=TRUE),SUM($AX34*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K34>0,$AH34=FALSE),SUM($AS34*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K34>0,$AH34=TRUE),SUM($AY34*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K34>0,$AH34=FALSE),SUM($AT34*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K34>0,$AH34=TRUE),SUM($AZ34*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L34>0,$AH34=FALSE),SUM($AU34*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L34>0,$AH34=TRUE),SUM($BA34*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L34>0,$AH34=FALSE),SUM($AV34*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L34>0,$AH34=TRUE),SUM($BB34*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L34>0,$AH34=FALSE),SUM($AW34*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L34>0,$AH34=TRUE),SUM($BC34*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M34>0,$AH34=FALSE),SUM($AR34*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M34>0,$AH34=TRUE),SUM($AX34*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M34>0,$AH34=FALSE),SUM($AS34*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M34>0,$AH34=TRUE),SUM($AY34*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M34>0,$AH34=FALSE),SUM($AT34*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M34>0,$AH34=TRUE),SUM($AZ34*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N34>0,$AH34=FALSE),SUM($AU34*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N34>0,$AH34=TRUE),SUM($BA34*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N34>0,$AH34=FALSE),SUM($AV34*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N34>0,$AH34=TRUE),SUM($BB34*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N34>0,$AH34=FALSE),SUM($AW34*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N34>0,$AH34=TRUE),SUM($BC34*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I34=0,0,IF(AND($I34>0,$K34>0,$AH34=FALSE),SUM($AR34/$P34*$I34),IF(AND($I34>0,$K34=0,$AH34=FALSE),$AR34,IF(AND($I34>0,$K34>0,$AH34=TRUE),ROUND(MIN($HU34,SUM(SUM($I34,$K34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA34,SUM(SUM($I34,$K34)*(FctrChngDts!$B$13)*$AI34)*$IA34)),0),IF(AND($I34>0,$K34=0,$AH34=TRUE),$AX34))))),0)","v":0},{"$f":"ROUND(IF($I34=0,0,IF(AND($I34>0,$K34>0,$AH34=FALSE),SUM($AS34/$P34*$I34),IF(AND($I34>0,$K34=0,$AH34=FALSE),$AS34,IF(AND($I34>0,$K34>0,$AH34=TRUE),ROUND(MIN(SUM($HU34-$BW34),SUM(SUM($I34,$K34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA34)*3),0),IF(AND($I34>0,$K34=0,$AH34=TRUE),$AY34))))),0)","v":0},0,{"$f":"IF($J34=0,0,IF(AND($J34>0,$L34=0,$N34=0,$AH34=FALSE,$AJ34=FALSE),ROUND(MIN($HX34,SUM($AU34,$BA34)),0),IF(AND($J34>0,$L34=0,$N34=0,$AH34=TRUE,$AJ34=FALSE),ROUND(MIN($HX34,SUM($AU34,SUM($J34*$AI34*FctrChngDts!$B$13))),0),IF(AND($J34>0,$L34>0,$N34=0,$AH34=FALSE,$AJ34=FALSE),ROUND(MIN($HX34,SUM(SUM($J34,$L34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA34,SUM(SUM($J34,$L34)*(FctrChngDts!$B$13)*$AI34)*$IA34)),0),IF(AND($J34>0,$L34>0,$N34=0,$AH34=TRUE,$AJ34=FALSE),ROUND(MIN($HX34,SUM(SUM(SUM(SUM($J34,$L34)*FctrChngDts!$C$11*$IA34),SUM(SUM($J34,$L34)*SUM(FctrChngDts!$B$13*$AI34)*$IA34)))),0),IF(AND($J34>0,$L34=0,$N34=0,$AH34=FALSE,$AJ34=TRUE),ROUND(MIN($HX34,SUM($AU34,$BA34)),0),IF(AND($J34>0,$L34=0,$N34=0,$AH34=TRUE,$AJ34=TRUE),ROUND(MIN($HX34,SUM($AU34,SUM($J34*$AI34*FctrChngDts!$B$13))),0),IF(AND($J34>0,$L34>0,$N34=0,$AH34=FALSE,$AJ34=TRUE),ROUND(MIN($HX34,SUM(SUM($J34,$L34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA34,SUM(SUM($J34,$L34)*(FctrChngDts!$B$13)*$AI34)*$IA34)),0),IF(AND($J34>0,$L34>0,$N34=0,$AH34=TRUE,$AJ34=TRUE),ROUND(MIN($HX34,SUM(SUM(SUM(SUM($J34,$L34)*FctrChngDts!$C$12*$IA34),SUM(SUM($J34,$L34)*SUM(FctrChngDts!$B$13*$AI34)*$IA34)))),0))))))))))","v":0},{"$f":"IF($J34=0,0,IF(AND($J34>0,$L34=0,$N34=0,$AH34=FALSE,$AJ34=FALSE),ROUND(MIN(SUM($HX34-$BZ34),SUM($AU34*3)),0),IF(AND($J34>0,$L34=0,$N34=0,$AH34=TRUE,$AJ34=FALSE),ROUND(MIN(SUM($HX34-$BZ34),SUM(SUM($J34,$L34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA34)*3),0),IF(AND($J34>0,$L34>0,$N34=0,$AH34=FALSE,$AJ34=FALSE),ROUND(MIN(SUM($HX34-$BZ34),SUM(SUM($J34,$L34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA34)*3),0),IF(AND($J34>0,$L34>0,$N34=0,$AH34=TRUE,$AJ34=FALSE),ROUND(MIN(SUM($HX34-$BZ34),SUM(SUM($J34,$L34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA34)*3),0),IF(AND($J34>0,$L34=0,$N34=0,$AH34=FALSE,$AJ34=TRUE),ROUND(MIN(SUM($HX34-$BZ34),SUM($AU34*3)),0),IF(AND($J34>0,$L34=0,$N34=0,$AH34=TRUE,$AJ34=TRUE),ROUND(MIN(SUM($HX34-$BZ34),SUM(SUM($J34,$L34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA34)*3),0),IF(AND($J34>0,$L34>0,$N34=0,$AH34=FALSE,$AJ34=TRUE),ROUND(MIN(SUM($HX34-$BZ34),SUM(SUM($J34,$L34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA34)*3),0),IF(AND($J34>0,$L34>0,$N34=0,$AH34=TRUE,$AJ34=TRUE),ROUND(MIN(SUM($HX34-$BZ34),SUM(SUM($J34,$L34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA34)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K34=0,0,IF(AND($I34>0,$K34>0,$M34=0,$AH34=FALSE),SUM($AR34-$BW34),IF(AND($I34=0,$K34>0,$M34>0,$AH34=FALSE),SUM($AR34/$P34*$K34),IF(AND($I34=0,$K34>0,$M34=0,$AH34=FALSE),$AR34,IF($K34=0,0,IF(AND($I34>0,$K34>0,$M34=0,$AH34=TRUE),ROUND(MIN($HV34,SUM(SUM($I34,$K34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB34,SUM(SUM($I34,$K34)*(FctrChngDts!$B$13)*$AI34)*$IB34)),0),IF(AND($I34=0,$K34>0,$M34>0,$AH34=TRUE),ROUND(MIN($HV34,SUM(SUM($I34,$K34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB34,SUM(SUM($I34,$K34)*(FctrChngDts!$B$13)*$AI34)*$IB34)),0),IF(AND($I34=0,$K34>0,$M34=0,$AH34=TRUE),$AX34)))))))),0)","v":0},{"$f":"ROUND(IF($K34=0,0,IF(AND($I34>0,$K34>0,$M34=0,$AH34=FALSE),SUM($AS34-$BX34),IF(AND($I34=0,$K34>0,$M34>0,$AH34=FALSE),SUM($AS34/$P34*$K34),IF(AND($I34=0,$K34>0,$M34=0,$AH34=FALSE),$AS34,IF($K34=0,0,IF(AND($I34>0,$K34>0,$M34=0,$AH34=TRUE),ROUND(MIN(SUM($HV34-$BW34),SUM(SUM($I34,$K34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB34)*3),0),IF(AND($I34=0,$K34>0,$M34>0,$AH34=TRUE),ROUND(MIN(SUM($HV34-$BW34),SUM(SUM($I34,$K34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB34)*3),0),IF(AND($I34=0,$K34>0,$M34=0,$AH34=TRUE),$AY34)))))))),0)","v":0},0,{"$f":"IF($L34=0,0,IF(AND($J34>0,$L34>0,$N34=0,$AH34=FALSE,$AJ34=FALSE),ROUND(MIN($HY34,SUM(SUM($J34,$L34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB34,SUM(SUM($J34,$L34)*(FctrChngDts!$B$13)*$AI34)*$IB34)),0),IF(AND($J34>0,$L34>0,$N34=0,$AH34=TRUE,$AJ34=FALSE),ROUND(MIN($HY34,SUM(SUM(SUM(SUM($J34,$L34)*FctrChngDts!$C$11*$IB34),SUM(SUM($J34,$L34)*SUM(FctrChngDts!$B$13*$AI34)*$IB34)))),0),IF(AND($J34=0,$L34>0,$N34=0,$AH34=FALSE,$AJ34=FALSE),ROUND(MIN($HY34,SUM($L34*FctrChngDts!$C$11)),0),IF(AND($J34=0,$L34>0,$N34=0,$AH34=TRUE,$AJ34=FALSE),ROUND(MIN($HY34,SUM(SUM(SUM(SUM($J34,$L34)*FctrChngDts!$C$11*$IB34),SUM(SUM($J34,$L34)*SUM(FctrChngDts!$B$13*$AI34)*$IB34)))),0),IF(AND($J34>0,$L34>0,$N34=0,$AH34=FALSE,$AJ34=TRUE),ROUND(MIN($HY34,SUM(SUM($J34,$L34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB34,SUM(SUM($J34,$L34)*(FctrChngDts!$B$13)*$AI34)*$IB34)),0),IF(AND($J34>0,$L34>0,$N34=0,$AH34=TRUE,$AJ34=TRUE),ROUND(MIN($HY34,SUM(SUM(SUM(SUM($J34,$L34)*FctrChngDts!$C$12*$IB34),SUM(SUM($J34,$L34)*SUM(FctrChngDts!$B$13*$AI34)*$IB34)))),0),IF(AND($J34=0,$L34>0,$N34=0,$AH34=FALSE,$AJ34=TRUE),ROUND(MIN($HY34,SUM($L34*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J34=0,$L34>0,$N34=0,$AH34=TRUE,$AJ34=TRUE),ROUND(MIN($HY34,SUM(SUM(SUM(SUM($J34,$L34)*FctrChngDts!$C$12*$IB34),SUM(SUM($J34,$L34)*SUM(FctrChngDts!$B$13*$AI34)*$IB34)))),0))))))))))","v":0},{"$f":"IF($L34=0,0,IF(AND($J34>0,$L34>0,$N34=0,$AH34=FALSE,$AJ34=FALSE),ROUND(MIN(SUM($HY34-$CF34),SUM(SUM($J34,$L34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB34)*3),0),IF(AND($J34>0,$L34>0,$N34=0,$AH34=TRUE,$AJ34=FALSE),ROUND(MIN(SUM($HY34-$CF34),SUM(SUM($J34,$L34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB34)*3),0),IF(AND($J34=0,$L34>0,$N34=0,$AH34=FALSE,$AJ34=FALSE),ROUND(MIN(SUM($HY34-$CF34),SUM($AU34*3)),0),IF(AND($J34=0,$L34>0,$N34=0,$AH34=TRUE,$AJ34=FALSE),ROUND(MIN(SUM($HY34-$CF34),SUM(SUM($J34,$L34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB34)*3),0),IF(AND($J34>0,$L34>0,$N34=0,$AH34=FALSE,$AJ34=TRUE),ROUND(MIN(SUM($HY34-$CF34),SUM(SUM($J34,$L34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB34)*3),0),IF(AND($J34>0,$L34>0,$N34=0,$AH34=TRUE,$AJ34=TRUE),ROUND(MIN(SUM($HY34-$CF34),SUM(SUM($J34,$L34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB34)*3),0),IF(AND($J34=0,$L34>0,$N34=0,$AH34=FALSE,$AJ34=TRUE),ROUND(MIN(SUM($HY34-$CF34),SUM($AU34*3)),0),IF(AND($J34=0,$L34>0,$N34=0,$AH34=TRUE,$AJ34=TRUE),ROUND(MIN(SUM($HY34-$CF34),SUM(SUM($J34,$L34)*IF($AJ34=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB34)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S34>0,Account!$AG$2=TRUE,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH34=FALSE),SUM(Usage!$BW34:$CB34)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V34>0,Account!$AG$2=TRUE,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH34=FALSE),SUM(Usage!$CC34:$CH34)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y34>0,Account!$AG$2=TRUE,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH34=FALSE),SUM(Usage!$CI34:$CN34)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH34=TRUE,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S34),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S34)),2)","v":0},{"$f":"ROUND(IF(OR($AH34=TRUE,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V34),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V34)),2)","v":0},{"$f":"IF(OR($AH34=TRUE,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y34),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y34))","v":0},{"$f":"ROUND(IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW34),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW34)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX34),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX34)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY34),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY34)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ34),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ34)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA34),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA34)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB34),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB34)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S34),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC34),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC34)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD34),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD34)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE34),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE34)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF34),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF34)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG34),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG34)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH34),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH34)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V34),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI34),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI34))","v":0},{"$f":"IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ34),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ34))","v":0},{"$f":"IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK34),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK34))","v":0},{"$f":"IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL34),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL34))","v":0},{"$f":"IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM34),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM34))","v":0},{"$f":"IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN34),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN34))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y34)","v":0},0,0,0,0,{"$f":"IF($DW34>IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV34*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV34*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW34-IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV34*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV34*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV34<$DW34,SUM($DW34-$DV34),0))","v":0},{"$f":"IF(OR(AND($D34<=FctrChngDts!$B$14,Usage!$E34>FctrChngDts!$B$14),AND(Usage!$D34<=FctrChngDts!$C$14,Usage!$E34>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW34),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX34),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY34),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ34),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA34),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB34),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC34),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD34),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE34),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF34),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG34),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH34),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI34)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ34)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK34)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL34)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM34)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN34)","v":0},0,{"$f":"IF(AND($S34>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E34<>\"D-CARE\",Tenant!$F34=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET34=TRUE,$S34>0,$V34=0),SUM(SUM($BW34:$CB34)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET34=TRUE,$S34>0,$V34>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW34:$CB34)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET34=TRUE,$S34>0,$V34>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW34:$CB34)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S34>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S34>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S34>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV34=TRUE,$S34>0,$V34=0),SUM(SUM($BW34:$CB34)*'CRS1'!$P$2),IF(AND($EV34=TRUE,$S34>0,$V34>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW34:$CB34)*'CRS1'!$P$2),IF(AND($EV34=TRUE,$S34>0,$V34>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW34:$CB34)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S34>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX34=TRUE,$S34>0,$V34=0),SUM(SUM($BW34:$CB34)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX34=TRUE,$S34>0,$V34>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW34:$CB34)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX34=TRUE,$S34>0,$V34>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW34:$CB34)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S34>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ34=TRUE,$S34>0),SUM(SUM($BW34:$CB34)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V34>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E34<>\"D-CARE\",Tenant!$F34=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB34=TRUE,$S34>0,$V34>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC34:$CH34)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB34=TRUE,$S34>0,$V34>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC34:$CH34)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB34=TRUE,$V34>0,$Y34>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC34:$CH34)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB34=TRUE,$V34>0,$Y34>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC34:$CH34)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB34=TRUE,$S34=0,$V34>0,$Y34=0),SUM(SUM($CC34:$CH34)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V34>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V34>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V34>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD34=TRUE,$S34>0,$V34>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC34:$CH34)*'CRS2'!$P$2),IF(AND($FD34=TRUE,$S34>0,$V34>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC34:$CH34)*'CRS2'!$P$2),IF(AND($FD34=TRUE,$V34>0,$Y34>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC34:$CH34)*'CRS2'!$P$2),IF(AND($FD34=TRUE,$V34>0,$Y34>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC34:$CH34)*'CRS2'!$P$2),IF(AND($FD34=TRUE,$S34=0,$V34>0,$Y34=0),SUM(SUM($CC34:$CH34)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V34>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF34=TRUE,$S34>0,$V34>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC34:$CH34)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF34=TRUE,$S34>0,$V34>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC34:$CH34)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF34=TRUE,$V34>0,$Y34>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC34:$CH34)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF34=TRUE,$V34>0,$Y34>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC34:$CH34)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF34=TRUE,$S34=0,$V34>0,$Y34=0),SUM(SUM($CC34:$CH34)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V34>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH34=TRUE,$V34>0),SUM(SUM($CC34:$CH34)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y34>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E34<>\"D-CARE\",Tenant!$F34=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ34=TRUE,$V34=0,$Y34>0),SUM(SUM($CI34:$CN34)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ34=TRUE,$V34>0,$Y34>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI34:$CN34)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ34=TRUE,$V34>0,$Y34>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI34:$CN34)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y34>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y34>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y34>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL34=TRUE,$V34=0,$Y34>0),SUM(SUM($CI34:$CN34)*'CRS3'!$P$2),IF(AND($FL34=TRUE,$V34>0,$Y34>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI34:$CN34)*'CRS3'!$P$2),IF(AND($FL34=TRUE,$V34>0,$Y34>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI34:$CN34)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y34>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN34=TRUE,$V34=0,$Y34>0),SUM(SUM($CI34:$CN34)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN34=TRUE,$V34>0,$Y34>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI34:$CN34)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN34=TRUE,$V34>0,$Y34>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI34:$CN34)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y34>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP34=TRUE,$Y34>0),SUM(SUM($CI34:$CN34)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR34:$FT34))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO34:$CQ34,$FR34:$FT34))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA34:$EF34)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG34:$EL34)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM34:$ER34)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV34,$CO34:$CQ34,$EA34:$ER34)/$P34)*$S34*FctrChngDts!$B$15),SUM(SUM(SUM($DV34,$CO34:$CQ34,$FR34:$FT34)/$P34)*$S34*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV34,$CO34:$CQ34,$EA34:$ER34)/$P34)*$V34*FctrChngDts!$B$15),SUM(SUM(SUM($DV34,$CO34:$CQ34,$FR34:$FT34)/$P34)*$V34*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV34,$CO34:$CQ34,$EA34:$ER34)/$P34)*$Y34*FctrChngDts!$B$15),SUM(SUM(SUM($DV34,$CO34:$CQ34,$FR34:$FT34)/$P34)*$Y34*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA34*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI34*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ34*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ34,$FU34,$GF34,$GZ34:$HE34),IF(Account!$Q$2=TRUE,SUM($DZ34,$FV34,$GF34,$GZ34:$HE34),SUM($DZ34,$ES34,$FU34:$FV34,$GF34,$GZ34:$HE34)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E34),Usage!$P34,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D34,FctrChngDts!$C$17<=Usage!$E34),SUM(FctrChngDts!$C$17-Usage!$D34),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E34),Usage!$P34,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D34,FctrChngDts!$C$19<=Usage!$E34),SUM(FctrChngDts!$C$19-Usage!$D34),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK34*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK34*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL34*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL34*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D34))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A34,Tenant!$A:$J,8,FALSE)=TRUE,$GG34<0),0,SUM(SUM(SUM($GG34/$P34*$GP34)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A34,Tenant!$A:$J,8,FALSE)=TRUE,$GG34<0),0,SUM(SUM(SUM($GG34/$P34*$GQ34)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D34))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A34,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV34*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A34,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW34*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU34:$DA34,$EU34,$EA34:$EF34,$FA34)-SUM(SUM($BW34:$CB34)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD34:$DJ34,$FC34,$EG34:$EL34,$FI34)-SUM(SUM($CC34:$CH34)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM34:$DS34,$FK34,$EM34:$ER34,$FQ34)-SUM(SUM($CI34:$CN34)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO34,$CU34:$DA34,$EU34,$EW34,$EY34,$EA34:$EF34,$FA34,$CP34,$DD34:$DJ34,$FC34,$FE34,$FG34,$EG34:$EL34,$FI34)/$P34*$S34)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO34,$CU34:$DA34,$EU34,$EW34,$EY34,$EA34:$EF34,$FA34,$CP34,$DD34:$DJ34,$FC34,$FE34,$FG34,$EG34:$EL34,$FI34)/$P34*$V34)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ34,$DM34:$DS34,$FK34,$FM34,$FO34,$EM34:$ER34,$FQ34)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D34,BslnAllctnCrrnt!$A$1<=$E34),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK34=\"FSP1\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$Q34,BslnAllctnCrrnt!$A$1<$R34),SUM(BslnAllctnCrrnt!$A$1-$Q34),IF(AND($AK34=\"FSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$Q34,BslnAllctnCrrnt!$A$1<$R34),SUM(BslnAllctnCrrnt!$A$1-$Q34),IF(AND($AK34=\"FSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),$I34,IF(AND($AK34=\"SSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$Q34,BslnAllctnCrrnt!$A$1<$R34),SUM(BslnAllctnCrrnt!$A$1-$Q34),IF(AND($AK34=\"SSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),$I34,0)))))","v":0},{"$f":"IF(AND($AK34=\"FSP1\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$Q34,BslnAllctnCrrnt!$A$1<$R34),SUM($I34-$HG34),IF(AND($AK34=\"FSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$Q34,BslnAllctnCrrnt!$A$1<$R34),SUM($I34-$HG34),IF(AND($AK34=\"FSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM($I34-$HG34),IF(AND($AK34=\"SSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$Q34,BslnAllctnCrrnt!$A$1<$R34),SUM($I34-$HG34),IF(AND($AK34=\"SSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM($I34-$HG34),0)))))","v":0},{"$f":"IF(AND($AK34=\"SSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$Q34,BslnAllctnCrrnt!$A$1<$R34),0,IF(AND(FctrChngDts!$A$2>=$D34,FctrChngDts!$B$2<$E34),IF(AND($AK34=\"SSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM(BslnAllctnCrrnt!$A$1-$T34),0),IF(AND($AK34=\"FSP2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM(BslnAllctnCrrnt!$A$1-$T34),IF(AND($AK34=\"FSP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM(BslnAllctnCrrnt!$A$1-$T34),IF(AND($AK34=\"FSP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$W34,BslnAllctnCrrnt!$A$1<$X34),$K34,IF(AND($AK34=\"FSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$Q34,BslnAllctnCrrnt!$A$1<$R34),0,IF(AND($AK34=\"FSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM(BslnAllctnCrrnt!$A$1-$T34),IF(AND($AK34=\"SSP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM(BslnAllctnCrrnt!$A$1-$T34),IF(AND($AK34=\"SSP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$W34,BslnAllctnCrrnt!$A$1<$X34),$K34,0)))))))))","v":0},{"$f":"IF(AND($AK34=\"SSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$Q34,BslnAllctnCrrnt!$A$1<$R34),SUM($K34-$HI34),IF(AND($AK34=\"SSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM($K34-$HI34),IF(AND($AK34=\"FSP2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM($K34-$HI34),IF(AND($AK34=\"FSP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM($K34-$HI34),IF(AND($AK34=\"FSP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$W34,BslnAllctnCrrnt!$A$1<$X34),SUM($K34-$HI34),IF(AND($AK34=\"FSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$Q34,BslnAllctnCrrnt!$A$1<$R34),SUM($K34-$HI34),IF(AND($AK34=\"FSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM($K34-$HI34),IF(AND($AK34=\"SSP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM($K34-$HI34),IF(AND($AK34=\"SSP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$W34,BslnAllctnCrrnt!$A$1<$X34),SUM($K34-$HI34),0)))))))))","v":0},{"$f":"IF(AND($AK34=\"FSP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),0,IF(AND($AK34=\"FSP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$W34,BslnAllctnCrrnt!$A$1<$X34),SUM(BslnAllctnCrrnt!$A$1-$W34),IF(AND($AK34=\"FSP3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$W34,BslnAllctnCrrnt!$A$1<$X34),SUM(BslnAllctnCrrnt!$A$1-$W34),0)))","v":0},{"$f":"IF(AND($AK34=\"FSP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM($M34-$HK34),IF(AND($AK34=\"FSP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$W34,BslnAllctnCrrnt!$A$1<$X34),SUM($M34-$HK34),IF(AND($AK34=\"FSP3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$W34,BslnAllctnCrrnt!$A$1<$X34),SUM($M34-$HK34),0)))","v":0},{"$f":"IF(AND($AK34=\"FWP1\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$Q34,BslnAllctnCrrnt!$A$1<$R34),SUM(BslnAllctnCrrnt!$A$1-$Q34),IF(AND($AK34=\"FWP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$Q34,BslnAllctnCrrnt!$A$1<$R34),SUM(BslnAllctnCrrnt!$A$1-$Q34),IF(AND($AK34=\"FWP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),$J34,IF(AND(FctrChngDts!$A$2>=$D34,FctrChngDts!$B$2<$E34),IF(AND($AK34=\"SSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$Q34,BslnAllctnCrrnt!$A$1<$R34),SUM(BslnAllctnCrrnt!$A$1-$Q34),0),IF(AND($AK34=\"SSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),$J34,0)))))","v":0},{"$f":"IF(AND($AK34=\"FWP1\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$Q34,BslnAllctnCrrnt!$A$1<$R34),SUM($J34-$HM34),IF(AND($AK34=\"FWP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$Q34,BslnAllctnCrrnt!$A$1<$R34),SUM($J34-$HM34),IF(AND($AK34=\"FWP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM($J34-$HM34),IF(AND($AK34=\"SSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$Q34,BslnAllctnCrrnt!$A$1<$R34),SUM($J34-$HM34),IF(AND($AK34=\"SSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM($J34-$HM34),0)))))","v":0},{"$f":"IF(AND($AK34=\"FWP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$Q34,BslnAllctnCrrnt!$A$1<$R34),0,IF(AND($AK34=\"FWP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM(BslnAllctnCrrnt!$A$1-$T34),IF(AND($AK34=\"FWP2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM(BslnAllctnCrrnt!$A$1-$T34),IF(AND($AK34=\"FWP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM(BslnAllctnCrrnt!$A$1-$T34),IF(AND($AK34=\"FWP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$W34,BslnAllctnCrrnt!$A$1<$X34),$L34,IF(AND($AK34=\"SSP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM(BslnAllctnCrrnt!$A$1-$T34),IF(AND($AK34=\"SSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$Q34,BslnAllctnCrrnt!$A$1<$R34),0,IF(AND($AK34=\"SSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM(BslnAllctnCrrnt!$A$1-$T34),0))))))))","v":0},{"$f":"IF(AND($AK34=\"FWP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$Q34,BslnAllctnCrrnt!$A$1<$R34),SUM($L34-$HO34),IF(AND($AK34=\"FWP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM($L34-$HO34),IF(AND($AK34=\"FWP2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM($L34-$HO34),IF(AND($AK34=\"FWP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM($L34-$HO34),IF(AND($AK34=\"FWP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$W34,BslnAllctnCrrnt!$A$1<$X34),SUM($L34-$HO34),IF(AND($AK34=\"SSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$Q34,BslnAllctnCrrnt!$A$1<$R34),SUM($L34-$HO34),IF(AND($AK34=\"SSP1P2\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM($L34-$HO34),0)))))))","v":0},{"$f":"IF(AND($AK34=\"FWP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),0,IF(AND($AK34=\"FWP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$W34,BslnAllctnCrrnt!$A$1<$X34),SUM(BslnAllctnCrrnt!$A$1-$W34),IF(AND($AK34=\"FWP3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$W34,BslnAllctnCrrnt!$A$1<$X34),SUM(BslnAllctnCrrnt!$A$1-$W34),IF(AND($AK34=\"SSP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),0,IF(AND($AK34=\"SSP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$W34,BslnAllctnCrrnt!$A$1<$X34),SUM(BslnAllctnCrrnt!$A$1-$W34),0)))))","v":0},{"$f":"IF(AND($AK34=\"FWP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM($N34-$HQ34),IF(AND($AK34=\"FWP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$W34,BslnAllctnCrrnt!$A$1<$X34),SUM($N34-$HQ34),IF(AND($AK34=\"FWP3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$W34,BslnAllctnCrrnt!$A$1<$X34),SUM($N34-$HQ34),IF(AND($AK34=\"SSP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$T34,BslnAllctnCrrnt!$A$1<$U34),SUM($N34-$HQ34),IF(AND($AK34=\"SSP2P3\",$HF34=TRUE,BslnAllctnCrrnt!$A$1>=$W34,BslnAllctnCrrnt!$A$1<$X34),SUM($N34-$HQ34),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[34,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G35),0,IF($F35<=$G35,SUM($G35-$F35),IF($F35>$G35,SUM((Account!$L$2-Usage!$F35)+Usage!$G35+1))))","v":0},{"$f":"IF($Q35=0,0,IF($R35=0,0,IF(AND($Q35<FctrChngDts!$A$2,$R35>=FctrChngDts!$A$2),SUM($R35-FctrChngDts!$A$2+1),IF(AND($Q35>=FctrChngDts!$A$2,$R35>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q35),IF(AND($Q35>=FctrChngDts!$A$2,$R35<FctrChngDts!$B$2),SUM($R35-$Q35+1),0)))))","v":0},{"$f":"IF($Q35=0,0,IF($R35=0,0,IF(AND($Q35<FctrChngDts!$A$2,$R35>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q35),IF(AND($Q35<FctrChngDts!$A$2,$R35<FctrChngDts!$A$2),SUM($R35-$Q35+1),IF(AND($Q35>FctrChngDts!$A$2,$R35>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R35+1),0)))))","v":0},{"$f":"IF($T35=0,0,IF($U35=0,0,IF(AND($T35<FctrChngDts!$A$2,$U35>=FctrChngDts!$A$2),SUM($U35-FctrChngDts!$A$2+1),IF(AND($T35>=FctrChngDts!$A$2,$U35<FctrChngDts!$B$2),SUM($U35-$T35+1),IF(AND($T35>=FctrChngDts!$A$2,$U35>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T35)<0),0,IF(AND($T35>=FctrChngDts!$A$2,$U35>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T35),0))))))","v":0},{"$f":"IF($T35=0,0,IF($U35=0,0,IF(AND($T35<FctrChngDts!$A$2,$U35>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T35),IF(AND($T35>=FctrChngDts!$B$2,$U35>=FctrChngDts!$B$2),SUM($U35-$T35+1),IF(AND($T35<FctrChngDts!$A$2,$U35<FctrChngDts!$A$2),SUM($U35-$T35+1),IF(AND($T35>=FctrChngDts!$A$2,$U35>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U35+1),0))))))","v":0},{"$f":"IF($W35=0,0,IF($X35=0,0,IF(AND($W35>=FctrChngDts!$A$2,$X35>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W35)<0),0,IF(AND($W35>=FctrChngDts!$A$2,$X35>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W35),IF(AND($W35>=FctrChngDts!$A$2,$X35<FctrChngDts!$B$2),SUM($X35-$W35+1),IF(AND($W35<FctrChngDts!$A$2,$X35>=FctrChngDts!$A$2),SUM($X35-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W35=0,0,IF($X35=0,0,IF(AND($W35<FctrChngDts!$A$2,$X35<FctrChngDts!$A$2),SUM($X35-$W35+1),IF(AND($W35>=FctrChngDts!$A$2,$X35>=FctrChngDts!$B$2,SUM($X35-FctrChngDts!$B$2+1)<=$Y35),SUM($X35-FctrChngDts!$B$2+1),IF(AND($W35>=FctrChngDts!$A$2,$X35>=FctrChngDts!$B$2),SUM($X35-$W35+1),IF(AND($W35<FctrChngDts!$A$2,$X35>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W35),0))))))","v":0},{"$f":"IF(AND($D35>=FctrChngDts!$C$2,$E35<FctrChngDts!$E$2),\"1\",IF(AND($D35>=FctrChngDts!$E$2,$E35<FctrChngDts!$G$2),\"2\",IF(AND($D35>=FctrChngDts!$G$2,$E35<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D35>=FctrChngDts!$D$2,,IF(AND($D35>=FctrChngDts!$C$2,$D35<=FctrChngDts!$D$2),$D35,IF(AND($D35>=FctrChngDts!$C$2,$D35>=FctrChngDts!$D$2,$E35>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D35>FctrChngDts!$D$2,,IF($D35=FctrChngDts!$D$2,$D35,IF(AND($D35>=FctrChngDts!$C$2,$E35<FctrChngDts!$D$2),$E35,IF(AND($D35>=FctrChngDts!$C$2,$E35>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D35>=FctrChngDts!$D$2,$E35>=FctrChngDts!$D$2,$E35>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E35<FctrChngDts!$D$2,$E35<=FctrChngDts!$D$2),$E35,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D35<FctrChngDts!$E$2,$E35<FctrChngDts!$E$2),,IF($D35>FctrChngDts!$F$2,,IF(AND($D35>=FctrChngDts!$E$2,$D35<=FctrChngDts!$F$2),$D35,IF(AND($D35>=FctrChngDts!$E$2,$D35>=FctrChngDts!$F$2,$E35>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D35>FctrChngDts!$F$2,,IF($E35=FctrChngDts!$F$2,$E35,IF(AND($D35<FctrChngDts!$E$2,$E35<=FctrChngDts!$F$2),$E35,IF(AND($D35>=FctrChngDts!$E$2,$E35<FctrChngDts!$F$2),$E35,IF(AND($D35>=FctrChngDts!$E$2,$E35>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D35>=FctrChngDts!$F$2,$E35>=FctrChngDts!$F$2,$E35>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D35<FctrChngDts!$G$2,$E35<FctrChngDts!$G$2),,IF($D35>FctrChngDts!$H$2,,IF(AND($D35>=FctrChngDts!$G$2,$D35<=FctrChngDts!$H$2),$D35,IF(AND($D35>=FctrChngDts!$G$2,$D35>=FctrChngDts!$H$2,$E35>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D35>FctrChngDts!$H$2,,IF($E35=FctrChngDts!$H$2,$E35,IF(AND($D35<FctrChngDts!$G$2,$E35<=FctrChngDts!$H$2),$E35,IF(AND($D35>=FctrChngDts!$G$2,$E35<FctrChngDts!$H$2),$E35,IF(AND($D35>=FctrChngDts!$G$2,$E35>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D35>=FctrChngDts!$H$2,$E35>=FctrChngDts!$H$2,$E35>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A35,Tenant!$A35:$J334,6,FALSE)","v":0},{"$f":"VLOOKUP($A35,Tenant!$A35:$J334,7,FALSE)","v":0},{"$f":"VLOOKUP($A35,Tenant!$A35:$J334,10,FALSE)","v":0},0,{"$f":"IF(AND($AK35=\"FSP2\",$AJ35=FALSE,$HF35=FALSE),SUM($K35*FctrChngDts!$C$9),IF(AND($AK35=\"FSP2\",$AJ35=TRUE,$HF35=FALSE),SUM($K35*FctrChngDts!$C$10),IF(AND($AK35=\"FSP2P3\",$AJ35=FALSE,$HF35=FALSE),SUM(SUM($K35,$M35)*FctrChngDts!$C$9),IF(AND($AK35=\"FSP2P3\",$AJ35=TRUE,$HF35=FALSE),SUM(SUM($K35,$M35)*FctrChngDts!$C$10),IF(AND($AK35=\"FSP3\",$AJ35=FALSE,$HF35=FALSE),SUM($M35*FctrChngDts!$C$9),IF(AND($AK35=\"FSP3\",$AJ35=TRUE,$HF35=FALSE),SUM($M35*FctrChngDts!$C$10),IF(AND($AK35=\"FSP1\",$AJ35=FALSE,$HF35=FALSE),SUM($I35*FctrChngDts!$C$9),IF(AND($AK35=\"FSP1\",$AJ35=TRUE,$HF35=FALSE),SUM($I35*FctrChngDts!$C$10),IF(AND($AK35=\"FSP1P2\",$AJ35=FALSE,$HF35=FALSE),SUM(SUM($I35,$K35)*FctrChngDts!$C$9),IF(AND($AK35=\"FSP1P2\",$AJ35=TRUE,$HF35=FALSE),SUM(SUM($I35,$K35)*FctrChngDts!$C$10),IF(AND($Z35=\"Summer\",$AK35=\"SSP2P3\",$AJ35=FALSE,$HF35=FALSE),SUM(SUM(SUM(SUM($K35,$M35)*FctrChngDts!$C$9),SUM(SUM($L35,$N35)*FctrChngDts!$C$11))*$AF35),IF(AND($Z35=\"Summer\",$AK35=\"SSP2P3\",$AJ35=TRUE,$HF35=FALSE),SUM(SUM(SUM(SUM($K35,$M35)*FctrChngDts!$C$10),SUM(SUM($L35,$N35)*FctrChngDts!$C$12))*$AF35),IF(AND($Z35=\"Winter\",$AK35=\"SSP2P3\",$AJ35=FALSE,$HF35=FALSE),SUM(SUM(SUM(SUM($K35,$M35)*FctrChngDts!$C$9),SUM(SUM($L35,$N35)*FctrChngDts!$C$11))-$AO35),IF(AND($Z35=\"Winter\",$AK35=\"SSP2P3\",$AJ35=TRUE,$HF35=FALSE),SUM(SUM(SUM(SUM($K35,$M35)*FctrChngDts!$C$10),SUM(SUM($L35,$N35)*FctrChngDts!$C$12))-$AO35),IF(AND($Z35=\"Summer\",$AK35=\"SSP1P2\",$AJ35=FALSE,$HF35=FALSE),SUM(SUM(SUM(SUM($I35,$K35)*FctrChngDts!$C$9),SUM(SUM($J35,$L35)*FctrChngDts!$C$11))*$AF35),IF(AND($Z35=\"Summer\",$AK35=\"SSP1P2\",$AJ35=TRUE,$HF35=FALSE),SUM(SUM(SUM(SUM($I35,$K35)*FctrChngDts!$C$10),SUM(SUM($J35,$L35)*FctrChngDts!$C$12))*$AF35),IF(AND($Z35=\"Winter\",$AK35=\"SSP1P2\",$AJ35=FALSE,$HF35=FALSE),SUM(SUM(SUM(SUM($I35,$K35)*FctrChngDts!$C$9),SUM(SUM($J35,$L35)*FctrChngDts!$C$11))-$AO35),IF(AND($Z35=\"Winter\",$AK35=\"SSP1P2\",$AJ35=TRUE,$HF35=FALSE),SUM(SUM(SUM(SUM($I35,$K35)*FctrChngDts!$C$10),SUM(SUM($J35,$L35)*FctrChngDts!$C$12))-$AO35),IF(AND($AK35=\"FSP2\",$AJ35=FALSE,$HF35=TRUE),SUM(SUM($HI35*FctrChngDts!$B$9),SUM($HJ35*FctrChngDts!$C$9)),IF(AND($AK35=\"FSP2\",$AJ35=TRUE,$HF35=TRUE),SUM(SUM($HI35*FctrChngDts!$B$10),SUM($HJ35*FctrChngDts!$C$10)),IF(AND($AK35=\"FSP2P3\",$AJ35=FALSE,$HF35=TRUE),SUM(SUM(SUM($HI35,$HK35)*FctrChngDts!$B$9),SUM(SUM($HJ35,$HL35)*FctrChngDts!$C$9)),IF(AND($AK35=\"FSP2P3\",$AJ35=TRUE,$HF35=TRUE),SUM(SUM(SUM($HI35,$HK35)*FctrChngDts!$B$10),SUM(SUM($HJ35,$HL35)*FctrChngDts!$C$10)),IF(AND($AK35=\"FSP3\",$AJ35=FALSE,$HF35=TRUE),SUM(SUM($HK35*FctrChngDts!$B$9),SUM($HL35*FctrChngDts!$C$9)),IF(AND($AK35=\"FSP3\",$AJ35=TRUE,$HF35=TRUE),SUM(SUM($HK35*FctrChngDts!$B$10),SUM($HL35*FctrChngDts!$C$10)),IF(AND($AK35=\"FSP1\",$AJ35=FALSE,$HF35=TRUE),SUM(SUM($HG35*FctrChngDts!$B$9),SUM($HH35*FctrChngDts!$C$9)),IF(AND($AK35=\"FSP1\",$AJ35=TRUE,$HF35=TRUE),SUM(SUM($HG35*FctrChngDts!$B$10),SUM($HH35*FctrChngDts!$C$10)),IF(AND($AK35=\"FSP1P2\",$AJ35=FALSE,$HF35=TRUE),SUM(SUM(SUM($HG35,$HI35)*FctrChngDts!$B$9),SUM(SUM($HH35,$HJ35)*FctrChngDts!$C$9)),IF(AND($AK35=\"FSP1P2\",$AJ35=TRUE,$HF35=TRUE),SUM(SUM(SUM($HG35,$HI35)*FctrChngDts!$B$10),SUM(SUM($HG35,$HI35)*FctrChngDts!$C$10)),IF(AND($Z35=\"Summer\",$AK35=\"SSP2P3\",$AJ35=FALSE,$HF35=TRUE),SUM(SUM(SUM(SUM($HI35,$HK35)*FctrChngDts!$B$9),SUM(SUM($HJ35,$HL35)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO35,$HQ35)*FctrChngDts!$B$11),SUM(SUM($HP35,$HR35)*FctrChngDts!$C$11))*$AF35),IF(AND($Z35=\"Summer\",$AK35=\"SSP2P3\",$AJ35=TRUE,$HF35=TRUE),SUM(SUM(SUM(SUM($HI35,$HK35)*FctrChngDts!$B$10),SUM(SUM($HJ35,$HL35)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO35,$HQ35)*FctrChngDts!$B$12),SUM(SUM($HP35,$HR35)*FctrChngDts!$C$12))*$AF35),IF(AND($Z35=\"Winter\",$AK35=\"SSP2P3\",$AJ35=FALSE,$HF35=TRUE),SUM(SUM(SUM(SUM($HI35,$HK35)*FctrChngDts!$B$9),SUM(SUM($HJ35,$HL35)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO35,$HQ35)*FctrChngDts!$B$11),SUM(SUM($HP35,$HR35)*FctrChngDts!$C$11))-$AO35),IF(AND($Z35=\"Winter\",$AK35=\"SSP2P3\",$AJ35=TRUE,$HF35=TRUE),SUM(SUM(SUM(SUM($HI35,$HK35)*FctrChngDts!$B$10),SUM(SUM($HO35,$HQ35)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO35,$HQ35)*FctrChngDts!$B$12),SUM(SUM($HP35,$HR35)*FctrChngDts!$C$12))-$AO35),IF(AND($Z35=\"Summer\",$AK35=\"SSP1P2\",$AJ35=FALSE,$HF35=TRUE),SUM(SUM(SUM(SUM($HG35,$HI35)*FctrChngDts!$B$9),SUM(SUM($HH35,$HJ35)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM35,$HO35)*FctrChngDts!$B$11),SUM(SUM($HN35,$HP35)*FctrChngDts!$C$11))*$AF35),IF(AND($Z35=\"Summer\",$AK35=\"SSP1P2\",$AJ35=TRUE,$HF35=TRUE),SUM(SUM(SUM(SUM($HG35,$HI35)*FctrChngDts!$B$10),SUM(SUM($HH35,$HJ35)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM35,$HO35)*FctrChngDts!$B$12),SUM(SUM($HN35,$HP35)*FctrChngDts!$C$12))*$AF35),IF(AND($Z35=\"Winter\",$AK35=\"SSP1P2\",$AJ35=FALSE,$HF35=TRUE),SUM(SUM(SUM(SUM($HG35,$HI35)*FctrChngDts!$B$9),SUM(SUM($HH35,$HJ35)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM35,$HO35)*FctrChngDts!$B$11),SUM(SUM($HN35,$HP35)*FctrChngDts!$C$11))-$AO35),IF(AND($Z35=\"Winter\",$AK35=\"SSP1P2\",$AJ35=TRUE,$HF35=TRUE),SUM(SUM(SUM(SUM($HG35,$HI35)*FctrChngDts!$B$10),SUM(SUM($HH35,$HJ35)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM35,$HO35)*FctrChngDts!$B$12),SUM(SUM($HN35,$HP35)*FctrChngDts!$C$12))-$AO35),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK35=\"FWP1\",$AJ35=FALSE,$HF35=FALSE),SUM($J35*FctrChngDts!$C$11),IF(AND($AK35=\"FWP1\",$AJ35=TRUE,$HF35=FALSE),SUM($J35*FctrChngDts!$C$12),IF(AND($AK35=\"FWP1P2\",$AJ35=FALSE,$HF35=FALSE),SUM(SUM($J35,$L35)*FctrChngDts!$C$11),IF(AND($AK35=\"FWP1P2\",$AJ35=TRUE,$HF35=FALSE),SUM(SUM($J35,$L35)*FctrChngDts!$C$12),IF(AND($AK35=\"FWP2\",$AJ35=FALSE,$HF35=FALSE),SUM($L35*FctrChngDts!$C$11),IF(AND($AK35=\"FWP2\",$AJ35=TRUE,$HF35=FALSE),SUM($L35*FctrChngDts!$C$12),IF(AND($AK35=\"FWP2P3\",$AJ35=FALSE,$HF35=FALSE),SUM(SUM($L35,$N35)*FctrChngDts!$C$11),IF(AND($AK35=\"FWP2P3\",$AJ35=TRUE,$HF35=FALSE),SUM(SUM($L35,$N35)*FctrChngDts!$C$12),IF(AND($AK35=\"FWP3\",$AJ35=FALSE,$HF35=FALSE),SUM($N35*FctrChngDts!$C$11),IF(AND($AK35=\"FWP3\",$AJ35=TRUE,$HF35=FALSE),SUM($N35*FctrChngDts!$C$12),IF(AND($Z35=\"Winter\",$AK35=\"SSP1P2\",$AJ35=FALSE,$HF35=FALSE),SUM(SUM(SUM($I35,$K35)*FctrChngDts!$C$9),SUM(SUM($J35,$L35)*FctrChngDts!$C$11))*$AG35,IF(AND($Z35=\"Winter\",$AK35=\"SSP1P2\",$AJ35=TRUE,$HF35=FALSE),SUM(SUM(SUM($I35,$K35)*FctrChngDts!$B$10),SUM(SUM($J35,$L35)*FctrChngDts!$B$12))*$AG35,IF(AND($Z35=\"Summer\",$AK35=\"SSP1P2\",$AJ35=FALSE,$HF35=FALSE),SUM(SUM(SUM($I35,$K35)*FctrChngDts!$B$9),SUM(SUM($J35,$L35)*FctrChngDts!$B$11))-$AJ35,IF(AND($Z35=\"Summer\",$AK35=\"SSP1P2\",$AJ35=TRUE,$HF35=FALSE),SUM(SUM(SUM($I35,$K35)*FctrChngDts!$C$10),SUM(SUM($J35,$L35)*FctrChngDts!$C$12))-$AJ35,IF(AND($Z35=\"Winter\",$AK35=\"SSP2P3\",$AJ35=FALSE,$HF35=FALSE),SUM(SUM(SUM($K35,$M35)*FctrChngDts!$C$9),SUM(SUM($L35,$N35)*FctrChngDts!$C$11))*$AG35,IF(AND($Z35=\"Winter\",$AK35=\"SSP2P3\",$AJ35=TRUE,$HF35=FALSE),SUM(SUM(SUM($K35,$M35)*FctrChngDts!$C$10),SUM(SUM($L35,$N35)*FctrChngDts!$C$12))*$AG35,IF(AND($Z35=\"Summer\",$AK35=\"SSP2P3\",$AJ35=FALSE,$HF35=FALSE),SUM(SUM(SUM($K35,$M35)*FctrChngDts!$C$9),SUM(SUM($L35,$N35)*FctrChngDts!$C$11))-$AJ35,IF(AND($Z35=\"Summer\",$AK35=\"SSP2P3\",$AJ35=TRUE,$HF35=FALSE),SUM(SUM(SUM($K35,$M35)*FctrChngDts!$C$10),SUM(SUM($L35,$N35)*FctrChngDts!$C$12))-$AJ35,IF(AND($AK35=\"FWP1\",$AJ35=FALSE,$HF35=TRUE),SUM(SUM($HM35*FctrChngDts!$B$11),SUM($HN35*FctrChngDts!$C$11)),IF(AND($AK35=\"FWP1\",$AJ35=TRUE,$HF35=TRUE),SUM(SUM($HM35*FctrChngDts!$B$12),SUM($HN35*FctrChngDts!$C$12)),IF(AND($AK35=\"FWP1P2\",$AJ35=FALSE,$HF35=TRUE),SUM(SUM(SUM($HM35,$HO35)*FctrChngDts!$B$11),SUM(SUM($HN35,$HP35)*FctrChngDts!$C$11)),IF(AND($AK35=\"FWP1P2\",$AJ35=TRUE,$HF35=TRUE),SUM(SUM(SUM($HM35,$KP35)*FctrChngDts!$C$12),SUM(SUM($HN35,$HP35)*FctrChngDts!$C$12)),IF(AND($AK35=\"FWP2\",$AJ35=FALSE,$HF35=TRUE),SUM(SUM($HO35*FctrChngDts!$B$11),SUM($HO35*FctrChngDts!$C$11)),IF(AND($AK35=\"FWP2\",$AJ35=TRUE,$HF35=TRUE),SUM(SUM($HO35*FctrChngDts!$B$12),SUM($HO35*FctrChngDts!$C$12)),IF(AND($AK35=\"FWP2P3\",$AJ35=FALSE,$HF35=TRUE),SUM(SUM(SUM($HO35,$HQ35)*FctrChngDts!$C$11),SUM(SUM($HP35,$HR35)*FctrChngDts!$C$11)),IF(AND($AK35=\"FWP2P3\",$AJ35=TRUE,$HF35=TRUE),SUM(SUM(SUM($HO35,$HQ35)*FctrChngDts!$C$12),SUM(SUM($HP35,$HR35)*FctrChngDts!$C$12)),IF(AND($AK35=\"FWP3\",$AJ35=FALSE,$HF35=TRUE),SUM(SUM($HQ35*FctrChngDts!$B$11),SUM($HR35*FctrChngDts!$C$11)),IF(AND($AK35=\"FWP3\",$AJ35=TRUE,$HF35=TRUE),SUM(SUM($HQ35*FctrChngDts!$B$12),SUM($HR35*FctrChngDts!$C$12)),IF(AND($Z35=\"Winter\",$AK35=\"SSP1P2\",$AJ35=FALSE,$HF35=TRUE),SUM(SUM(SUM(SUM($HG35,$HI35)*FctrChngDts!$B$9),SUM(SUM($HH35,$HJ35)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM35,$HO35)*FctrChngDts!$B$11),SUM(SUM($HN35,$HP35)*FctrChngDts!$C$11))*$AG35),IF(AND($Z35=\"Winter\",$AK35=\"SSP1P2\",$AJ35=TRUE,$HF35=TRUE),SUM(SUM(SUM(SUM($HG35,$HI35)*FctrChngDts!$B$10), SUM(SUM($HH35,$HJ35)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM35,$HO35)*FctrChngDts!$B$12),SUM(SUM($HN35,$HP35)*FctrChngDts!$C$12))*$AG35),IF(AND($Z35=\"Summer\",$AK35=\"SSP1P2\",$AJ35=FALSE,$HF35=TRUE),SUM(SUM(SUM(SUM($HG35,$HI35)*FctrChngDts!$B$9),SUM(SUM($HH35,$HJ35)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM35,$HO35)*FctrChngDts!$B$11),SUM(SUM($HN35,$HP35)*FctrChngDts!$C$11))-$AJ35),IF(AND($Z35=\"Summer\",$AK35=\"SSP1P2\",$AJ35=TRUE,$HF35=TRUE),SUM(SUM(SUM(SUM($HG35,$HI35)*FctrChngDts!$B$10),SUM(SUM($HH35,$HJ35)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM35,$HO35)*FctrChngDts!$B$12),SUM(SUM($HN35,$HP35)*FctrChngDts!$C$12))-$AJ35),IF(AND($Z35=\"Winter\",$AK35=\"SSP2P3\",$AJ35=FALSE,$HF35=TRUE),SUM(SUM(SUM(SUM($HI35,$HK35)*FctrChngDts!$B$9),SUM(SUM($HJ35,$HL35)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO35,$HQ35)*FctrChngDts!$B$11),SUM(SUM($HP35,$HR35)*FctrChngDts!$C$11))*$AG35),IF(AND($Z35=\"Winter\",$AK35=\"SSP2P3\",$AJ35=TRUE,$HF35=TRUE),SUM(SUM(SUM(SUM($HI35,$HK35)*FctrChngDts!$B$10), SUM(SUM($HJ35,$HL35)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO35,$HQ35)*FctrChngDts!$B$12),SUM(SUM($HP35,$HR35)*FctrChngDts!$C$12))*$AG35),IF(AND($Z35=\"Summer\",$AK35=\"SSP2P3\",$AJ35=FALSE,$HF35=TRUE),SUM(SUM(SUM(SUM($HI35,$HK35)*FctrChngDts!$B$9),SUM(SUM($HJ35,$HL35)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO35,$HQ35)*FctrChngDts!$B$11),SUM(SUM($HP35,$HR35)*FctrChngDts!$C$11))-$AJ35),IF(AND($Z35=\"Summer\",$AK35=\"SSP2P3\",$AJ35=TRUE,$HF35=TRUE),SUM(SUM(SUM(SUM($HI35,$HK35)*FctrChngDts!$B$10), SUM(SUM($HJ35,$HL35)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO35,$HQ35)*FctrChngDts!$B$12),SUM(SUM($HP35,$HR35)*FctrChngDts!$C$12))-$AJ35),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK35=\"FSP1\",$AH35=TRUE,SUM(SUM(SUM($AI35*FctrChngDts!$B$13)*I35),$AR35)>$AD35),$AD35,IF(AND($AK35=\"FSP1\",$AH35=TRUE,SUM(SUM(SUM($AI35*FctrChngDts!$B$13)*$I35),$AR35)<=$AD35),SUM(SUM(SUM($AI35*FctrChngDts!$B$13)*$I35),$AR35),IF(AND($Z35=\"Summer\",$AK35=\"SSP1\",$AH35=TRUE,SUM(SUM(SUM(SUM($I35,$J35)*SUM($AI35*FctrChngDts!$B$13))*$AF35),$AR35)>$AD35),$AD35,IF(AND($Z35=\"Summer\",$AK35=\"SSP1\",$AH35=TRUE,SUM(SUM(SUM(SUM($I35,$J35)*SUM($AI35*FctrChngDts!$B$13))*$AF35),$AR35)<=$AD35),SUM(SUM(SUM(SUM($I35,$J35)*SUM($AI35*FctrChngDts!$B$13))*$AF35),$AR35),IF(AND($Z35=\"Winter\",$AK35=\"SSP1\",$AH35=TRUE,SUM(SUM(SUM(SUM($I35,$J35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AU35:$AW35)),$AR35)>$AD35),$AD35,IF(AND($Z35=\"Winter\",$AK35=\"SSP1\",$AH35=TRUE,SUM(SUM(SUM(SUM($I35,$J35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AU35:$AW35)),$AR35)<=$AD35),SUM(SUM(SUM(SUM($I35,$J35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AU35:$AW35)),$AR35),IF(AND($AK35=\"FSP1P2\",$AH35=TRUE,SUM(SUM(SUM(SUM($I35,$K35)*SUM($AI35*FctrChngDts!$B$13))*$AF35),$AR35)>$AD35),$AD35,IF(AND($AK35=\"FSP1P2\",$AH35=TRUE,SUM(SUM(SUM(SUM($I35,$K35)*SUM($AI35*FctrChngDts!$B$13))*$AF35),$AR35)<=$AD35),SUM(SUM(SUM(SUM($I35,$K35)*SUM($AI35*FctrChngDts!$B$13))*$AF35),$AR35),IF(AND($Z35=\"Summer\",$AK35=\"SSP1P2\",$AH35=TRUE,SUM(SUM(SUM(SUM($I35,$K35,$J35,$L35)*SUM($AI35*FctrChngDts!$B$13))*$AF35),$AR35)>$AD35),$AD35,IF(AND($Z35=\"Summer\",$AK35=\"SSP1P2\",$AH35=TRUE,SUM(SUM(SUM(SUM($I35,$K35,$J35,$L35)*SUM($AI35*FctrChngDts!$B$13))*$AF35),$AR35)<=$AD35),SUM(SUM(SUM(SUM($I35,$K35,$J35,$L35)*SUM($AI35*FctrChngDts!$B$13))*$AF35),$AR35),IF(AND($Z35=\"Winter\",$AK35=\"SSP1P2\",$AH35=TRUE,SUM(SUM(SUM(SUM($I35,$K35,$J35,$L35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AU35:$AW35)),$AR35)>$AD35),$AD35,IF(AND($Z35=\"Winter\",$AK35=\"SSP1P2\",$AH35=TRUE,SUM(SUM(SUM(SUM($I35,$K35,$J35,$L35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AU35:$AW35)),$AR35)<=$AD35),MIN($AD35,SUM($AL35,SUM(SUM(SUM(SUM($I35,$K35,$J35,$L35)*SUM($AI35*FctrChngDts!$B$13))*$AF35)))),IF(AND($AK35=\"FSP2\",$AH35=TRUE,SUM(SUM(SUM($AI35*FctrChngDts!$B$13)*$K35),$AR35)>$AD35),$AD35,IF(AND($AK35=\"FSP2\",$AH35=TRUE,SUM(SUM(SUM($AI35*FctrChngDts!$B$13)*$K35),$AR35)<=$AD35),SUM(SUM(SUM($AI35*FctrChngDts!$B$13)*$K35),$AR35),IF(AND($Z35=\"Summer\",$AK35=\"SSP2\",$AH35=TRUE,SUM(SUM(SUM(SUM($K35,$L35)*SUM($AI35*FctrChngDts!$B$13))*$AF35),$AR35)>$AD35),$AD35,IF(AND($Z35=\"Summer\",$AK35=\"SSP2\",$AH35=TRUE,SUM(SUM(SUM(SUM($K35,$L35)*SUM($AI35*FctrChngDts!$B$13))*$AF35),$AR35)<=$AD35),SUM(SUM(SUM(SUM($K35,$L35)*SUM($AI35*FctrChngDts!$B$13))*$AF35),$AR35),IF(AND($Z35=\"Winter\",$AK35=\"SSP2\",$AH35=TRUE,SUM(SUM(SUM(SUM($K35,$L35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AU35:$AW35)),$AR35)>$AD35),$AD35,IF(AND($Z35=\"Winter\",$AK35=\"SSP2\",$AH35=TRUE,SUM(SUM(SUM(SUM($K35,$L35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AU35:$AW35)),$AR35)<=$AD35),SUM(SUM(SUM(SUM($K35,$L35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AU35:$AW35)),$AR35),IF(AND($AK35=\"FSP2P3\",$AH35=TRUE,SUM(SUM(SUM(SUM($K35,$M35)*SUM($AI35*FctrChngDts!$B$13))*$AF35),$AR35)>$AD35),$AD35,IF(AND($AK35=\"FSP2P3\",$AH35=TRUE,SUM(SUM(SUM(SUM($K35,$M35)*SUM($AI35*FctrChngDts!$B$13))*$AF35),$AR35)<=$AD35),SUM(SUM(SUM(SUM($K35,$M35)*SUM($AI35*FctrChngDts!$B$13))*$AF35),$AR35),IF(AND($Z35=\"Summer\",$AK35=\"SSP2P3\",$AH35=TRUE,SUM(SUM(SUM(SUM($K35,$L35,$M35,$N35)*SUM($AI35*FctrChngDts!$B$13))*$AF35),$AR35)>$AD35),$AD35,IF(AND($Z35=\"Summer\",$AK35=\"SSP2P3\",$AH35=TRUE,SUM(SUM(SUM(SUM($K35,$L35,$M35,$N35)*SUM($AI35*FctrChngDts!$B$13))*$AF35),$AR35)<=$AD35),SUM(SUM(SUM(SUM($K35,$L35,$M35,$N35)*SUM($AI35*FctrChngDts!$B$13))*$AF35),$AR35),IF(AND($Z35=\"Winter\",$AK35=\"SSP2P3\",$AH35=TRUE,SUM(SUM(SUM(SUM($K35,$L35,$M35,$N35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AU35:$AW35)),$AR35)>$AD35),$AD35,IF(AND($Z35=\"Winter\",$AK35=\"SSP2P3\",$AH35=TRUE,SUM(SUM(SUM(SUM($K35,$L35,$M35,$N35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AU35:$AW35)),$AR35)<=$AD35),SUM(SUM(SUM(SUM($K35,$L35,$M35,$N35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AU35:$AW35)),$AR35),IF(AND($AK35=\"FSP3\",$AH35=TRUE,SUM(SUM(SUM($AI35*FctrChngDts!$B$13)*$M35),$AR35)>$AD35),$AD35,IF(AND($AK35=\"FSP3\",$AH35=TRUE,SUM(SUM(SUM($AI35*FctrChngDts!$B$13)*$M35),$AR35)<=$AD35),SUM(SUM(SUM($AI35*FctrChngDts!$B$13)*$M35),$AR35),IF(AND($Z35=\"Summer\",$AK35=\"SSP3\",$AH35=TRUE,SUM(SUM(SUM(SUM($M35,$N35)*SUM($AI35*FctrChngDts!$B$13))*$AF35),$AR35)>$AD35),$AD35,IF(AND($Z35=\"Summer\",$AK35=\"SSP3\",$AH35=TRUE,SUM(SUM(SUM(SUM($M35,$N35)*SUM($AI35*FctrChngDts!$B$13))*$AF35),$AR35)<=$AD35),SUM(SUM(SUM(SUM($M35,$N35)*SUM($AI35*FctrChngDts!$B$13))*$AF35),$AR35),IF(AND($Z35=\"Winter\",$AK35=\"SSP3\",$AH35=TRUE,SUM(SUM(SUM(SUM($M35,$N35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AU35:$AW35)),$AR35)>$AD35),$AD35,IF(AND($Z35=\"Winter\",$AK35=\"SSP3\",$AH35=TRUE,SUM(SUM(SUM(SUM($M35,$N35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AU35:$AW35)),$AR35)<=$AD35),SUM(SUM(SUM(SUM($M35,$N35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AU35:$AW35)),$AR35),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK35=\"FWP1\",$AH35=TRUE,SUM(SUM(SUM($AI35*FctrChngDts!$B$13)*$J35),$AU35)>$AE35),$AE35,IF(AND($AK35=\"FWP1\",$AH35=TRUE,SUM(SUM(SUM($AI35*FctrChngDts!$B$13)*$J35),$AU35)<=$AE35),SUM(SUM(SUM($AI35*FctrChngDts!$B$13)*$J35),$AU35),IF(AND($Z35=\"Winter\",$AK35=\"SSP1\",$AH35=TRUE,SUM(SUM(SUM(SUM($I35,$J35)*SUM($AI35*FctrChngDts!$B$13))*$AG35),$AU35)>$AE35),$AE35,IF(AND($Z35=\"Winter\",$AK35=\"SSP1\",$AH35=TRUE,SUM(SUM(SUM(SUM($I35,$J35)*SUM($AI35*FctrChngDts!$B$13))*$AG35),$AU35)<=$AE35),SUM(SUM(SUM(SUM($I35,$J35)*SUM($AI35*FctrChngDts!$B$13))*$AG35),$AU35),IF(AND($Z35=\"Summer\",$AK35=\"SSP1\",$AH35=TRUE,SUM(SUM(SUM(SUM($I35,$J35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AR35:$AT35)),$AU35)>$AE35),$AE35,IF(AND($Z35=\"Summer\",$AK35=\"SSP1\",$AH35=TRUE,SUM(SUM(SUM(SUM($I35,$J35)*SUM($AI35*FctrChngDts!$B$13))- SUM($AR35:$AT35)),$AU35)<=$AE35),SUM(SUM(SUM(SUM($I35,$J35)*SUM($AI35*FctrChngDts!$B$13))- SUM($AR35:$AT35)),$AU35),IF(AND($AK35=\"FWP1P2\",$AH35=TRUE,SUM(SUM(SUM(SUM($J35,$L35)*SUM($AI35*FctrChngDts!$B$13))*$AG35),$AU35)>$AE35),$AE35,IF(AND($AK35=\"FWP1P2\",$AH35=TRUE,SUM(SUM(SUM(SUM($J35,$L35)*SUM($AI35*FctrChngDts!$B$13))*$AG35),$AU35)<=$AE35),SUM(SUM(SUM(SUM($J35,$L35)*SUM($AI35*FctrChngDts!$B$13))*$AG35),$AU35),IF(AND($Z35=\"Winter\",$AK35=\"SSP1P2\",$AH35=TRUE,SUM(SUM(SUM(SUM($I35,$K35,$J35,$L35)*SUM($AI35*FctrChngDts!$B$13))*$AG35),$AU35)>$AE35),$AE35,IF(AND($Z35=\"Winter\",$AK35=\"SSP1P2\",$AH35=TRUE,SUM(SUM(SUM(SUM($I35,$K35,$J35,$L35)*SUM($AI35*FctrChngDts!$B$13))*$AG35),$AU35)<=$AE35),SUM(SUM(SUM(SUM($I35,$K35,$J35,$L35)*SUM($AI35*FctrChngDts!$B$13))*$AG35),$AU35),IF(AND($Z35=\"Summer\",$AK35=\"SSP1P2\",$AH35=TRUE,SUM(SUM(SUM(SUM($I35,$K35,$J35,$L35)*SUM($AI35*FctrChngDts!$B$13))- SUM($AR35:$AT35)),$AU35)>$AE35),$AE35,IF(AND($Z35=\"Summer\",$AK35=\"SSP1P2\",$AH35=TRUE,SUM(SUM(SUM(SUM($I35,$K35,$J35,$L35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AR35:$AT35)),$AU35)<=$AE35),SUM(SUM(SUM(SUM($I35,$K35,$J35,$L35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AR35:$AT35)),$AU35),IF(AND($AK35=\"FWP2\",$AH35=TRUE,SUM(SUM(SUM($AI35*FctrChngDts!$B$13)*$L35),$AU35)>$AE35),$AE35,IF(AND($AK35=\"FWP2\",$AH35=TRUE,SUM(SUM(SUM($AI35*FctrChngDts!$B$13)*$L35),$AU35)<=$AE35),SUM(SUM(SUM($AI35*FctrChngDts!$B$13)*$L35),$AU35),IF(AND($Z35=\"Winter\",$AK35=\"SSP2\",$AH35=TRUE,SUM(SUM(SUM(SUM($K35,$L35)*SUM($AI35*FctrChngDts!$B$13))*$AG35),$AU35)>$AE35),$AE35,IF(AND($Z35=\"Winter\",$AK35=\"SSP2\",$AH35=TRUE,SUM(SUM(SUM(SUM($K35,$L35)*SUM($AI35*FctrChngDts!$B$13))*$AG35),$AU35)<=$AE35),SUM(SUM(SUM(SUM($K35,$L35)*SUM($AI35*FctrChngDts!$B$13))*$AG35),$AU35),IF(AND($Z35=\"Summer\",$AK35=\"SSP2\",$AH35=TRUE,SUM(SUM(SUM(SUM($K35,$L35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AR35:$AT35)),$AU35)>$AE35),$AE35,IF(AND($Z35=\"Summer\",$AK35=\"SSP2\",$AH35=TRUE,SUM(SUM(SUM(SUM($K35,$L35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AR35:$AT35)),$AU35)<=$AE35),SUM(SUM(SUM(SUM($K35,$L35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AR35:$AT35)),$AU35),IF(AND($AK35=\"FWP2P3\",$AH35=TRUE,SUM(SUM(SUM(SUM($L35,$N35)*SUM($AI35*FctrChngDts!$B$13))*$AG35),$AU35)>$AE35),$AE35,IF(AND($AK35=\"FWP2P3\",$AH35=TRUE,SUM(SUM(SUM(SUM($L35,$N35)*SUM($AI35*FctrChngDts!$B$13))*$AG35),$AU35)<=$AE35),SUM(SUM(SUM(SUM($L35,$N35)*SUM($AI35*FctrChngDts!$B$13))*$AG35),$AU35),IF(AND($Z35=\"Winter\",$AK35=\"SSP2P3\",$AH35=TRUE,SUM(SUM(SUM(SUM($K35,$L35,$M35,$N35)*SUM($AI35*FctrChngDts!$B$13))*$AG35),$AU35)>$AE35),$AE35,IF(AND($Z35=\"Winter\",$AK35=\"SSP2P3\",$AH35=TRUE,SUM(SUM(SUM(SUM($K35,$L35,$M35,$N35)*SUM($AI35*FctrChngDts!$B$13))*$AG35),$AU35)<=$AE35),SUM(SUM(SUM(SUM($K35,$L35,$M35,$N35)*SUM($AI35*FctrChngDts!$B$13))*$AG35),$AU35),IF(AND($Z35=\"Summer\",$AK35=\"SSP2P3\",$AH35=TRUE,SUM(SUM(SUM(SUM($K35,$L35,$M35,$N35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AR35:$AT35)),$AU35)>$AE35),$AE35,IF(AND($Z35=\"Summer\",$AK35=\"SSP2P3\",$AH35=TRUE,SUM(SUM(SUM(SUM($K35,$L35,$M35,$N35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AR35:$AT35)),$AU35)<=$AE35),SUM(SUM(SUM(SUM($K35,$L35,$M35,$N35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AR35:$AT35)),$AU35),IF(AND($AK35=\"FWP3\",$AH35=TRUE,SUM(SUM(SUM($AI35*FctrChngDts!$B$13)*$N35),$AU35)>$AE35),$AE35,IF(AND($AK35=\"FWP3\",$AH35=TRUE,SUM(SUM(SUM($AI35*FctrChngDts!$B$13)*$N35),$AU35)<=$AE35),SUM(SUM(SUM($AI35*FctrChngDts!$B$13)*$N35),$AU35),IF(AND($Z35=\"Winter\",$AK35=\"SSP3\",$AH35=TRUE,SUM(SUM(SUM(SUM($M35,$N35)*SUM($AI35*FctrChngDts!$B$13))*$AG35),$AU35)>$AE35),$AE35,IF(AND($Z35=\"Winter\",$AK35=\"SSP3\",$AH35=TRUE,SUM(SUM(SUM(SUM($M35,$N35)*SUM($AI35*FctrChngDts!$B$13))*$AG35),$AU35)<=$AE35),SUM(SUM(SUM(SUM($M35,$N35)*SUM($AI35*FctrChngDts!$B$13))*$AG35),$AU35),IF(AND($Z35=\"Summer\",$AK35=\"SSP3\",$AH35=TRUE,SUM(SUM(SUM(SUM($M35,$N35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AR35:$AT35)),$AU35)>$AE35),$AE35,IF(AND($Z35=\"Summer\",$AK35=\"SSP3\",$AH35=TRUE,SUM(SUM(SUM(SUM($M35,$N35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AR35:$AT35)),$AU35)<=$AE35),SUM(SUM(SUM(SUM($M35,$N35)*SUM($AI35*FctrChngDts!$B$13))-SUM($AR35:$AT35)),$AU35),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I35>0,$AH35=FALSE),SUM($AR35*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I35>0,$AH35=TRUE),SUM($AX35*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I35>0,$AH35=FALSE),SUM($AS35*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I35>0,$AH35=TRUE),SUM($AY35*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I35>0,$AH35=FALSE),SUM($AT35*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I35>0,$AH35=TRUE),SUM($AZ35*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J35>0,$AH35=FALSE),SUM($AU35*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J35>0,$AH35=TRUE),SUM($BA35*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J35>0,$AH35=FALSE),SUM($AV35*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J35>0,$AH35=TRUE),SUM($BB35*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J35>0,$AH35=FALSE),SUM($AW35*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J35>0,$AH35=TRUE),SUM($BC35*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K35>0,$AH35=FALSE),SUM($AR35*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K35>0,$AH35=TRUE),SUM($AX35*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K35>0,$AH35=FALSE),SUM($AS35*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K35>0,$AH35=TRUE),SUM($AY35*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K35>0,$AH35=FALSE),SUM($AT35*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K35>0,$AH35=TRUE),SUM($AZ35*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L35>0,$AH35=FALSE),SUM($AU35*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L35>0,$AH35=TRUE),SUM($BA35*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L35>0,$AH35=FALSE),SUM($AV35*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L35>0,$AH35=TRUE),SUM($BB35*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L35>0,$AH35=FALSE),SUM($AW35*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L35>0,$AH35=TRUE),SUM($BC35*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M35>0,$AH35=FALSE),SUM($AR35*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M35>0,$AH35=TRUE),SUM($AX35*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M35>0,$AH35=FALSE),SUM($AS35*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M35>0,$AH35=TRUE),SUM($AY35*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M35>0,$AH35=FALSE),SUM($AT35*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M35>0,$AH35=TRUE),SUM($AZ35*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N35>0,$AH35=FALSE),SUM($AU35*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N35>0,$AH35=TRUE),SUM($BA35*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N35>0,$AH35=FALSE),SUM($AV35*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N35>0,$AH35=TRUE),SUM($BB35*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N35>0,$AH35=FALSE),SUM($AW35*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N35>0,$AH35=TRUE),SUM($BC35*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I35=0,0,IF(AND($I35>0,$K35>0,$AH35=FALSE),SUM($AR35/$P35*$I35),IF(AND($I35>0,$K35=0,$AH35=FALSE),$AR35,IF(AND($I35>0,$K35>0,$AH35=TRUE),ROUND(MIN($HU35,SUM(SUM($I35,$K35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA35,SUM(SUM($I35,$K35)*(FctrChngDts!$B$13)*$AI35)*$IA35)),0),IF(AND($I35>0,$K35=0,$AH35=TRUE),$AX35))))),0)","v":0},{"$f":"ROUND(IF($I35=0,0,IF(AND($I35>0,$K35>0,$AH35=FALSE),SUM($AS35/$P35*$I35),IF(AND($I35>0,$K35=0,$AH35=FALSE),$AS35,IF(AND($I35>0,$K35>0,$AH35=TRUE),ROUND(MIN(SUM($HU35-$BW35),SUM(SUM($I35,$K35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA35)*3),0),IF(AND($I35>0,$K35=0,$AH35=TRUE),$AY35))))),0)","v":0},0,{"$f":"IF($J35=0,0,IF(AND($J35>0,$L35=0,$N35=0,$AH35=FALSE,$AJ35=FALSE),ROUND(MIN($HX35,SUM($AU35,$BA35)),0),IF(AND($J35>0,$L35=0,$N35=0,$AH35=TRUE,$AJ35=FALSE),ROUND(MIN($HX35,SUM($AU35,SUM($J35*$AI35*FctrChngDts!$B$13))),0),IF(AND($J35>0,$L35>0,$N35=0,$AH35=FALSE,$AJ35=FALSE),ROUND(MIN($HX35,SUM(SUM($J35,$L35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA35,SUM(SUM($J35,$L35)*(FctrChngDts!$B$13)*$AI35)*$IA35)),0),IF(AND($J35>0,$L35>0,$N35=0,$AH35=TRUE,$AJ35=FALSE),ROUND(MIN($HX35,SUM(SUM(SUM(SUM($J35,$L35)*FctrChngDts!$C$11*$IA35),SUM(SUM($J35,$L35)*SUM(FctrChngDts!$B$13*$AI35)*$IA35)))),0),IF(AND($J35>0,$L35=0,$N35=0,$AH35=FALSE,$AJ35=TRUE),ROUND(MIN($HX35,SUM($AU35,$BA35)),0),IF(AND($J35>0,$L35=0,$N35=0,$AH35=TRUE,$AJ35=TRUE),ROUND(MIN($HX35,SUM($AU35,SUM($J35*$AI35*FctrChngDts!$B$13))),0),IF(AND($J35>0,$L35>0,$N35=0,$AH35=FALSE,$AJ35=TRUE),ROUND(MIN($HX35,SUM(SUM($J35,$L35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA35,SUM(SUM($J35,$L35)*(FctrChngDts!$B$13)*$AI35)*$IA35)),0),IF(AND($J35>0,$L35>0,$N35=0,$AH35=TRUE,$AJ35=TRUE),ROUND(MIN($HX35,SUM(SUM(SUM(SUM($J35,$L35)*FctrChngDts!$C$12*$IA35),SUM(SUM($J35,$L35)*SUM(FctrChngDts!$B$13*$AI35)*$IA35)))),0))))))))))","v":0},{"$f":"IF($J35=0,0,IF(AND($J35>0,$L35=0,$N35=0,$AH35=FALSE,$AJ35=FALSE),ROUND(MIN(SUM($HX35-$BZ35),SUM($AU35*3)),0),IF(AND($J35>0,$L35=0,$N35=0,$AH35=TRUE,$AJ35=FALSE),ROUND(MIN(SUM($HX35-$BZ35),SUM(SUM($J35,$L35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA35)*3),0),IF(AND($J35>0,$L35>0,$N35=0,$AH35=FALSE,$AJ35=FALSE),ROUND(MIN(SUM($HX35-$BZ35),SUM(SUM($J35,$L35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA35)*3),0),IF(AND($J35>0,$L35>0,$N35=0,$AH35=TRUE,$AJ35=FALSE),ROUND(MIN(SUM($HX35-$BZ35),SUM(SUM($J35,$L35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA35)*3),0),IF(AND($J35>0,$L35=0,$N35=0,$AH35=FALSE,$AJ35=TRUE),ROUND(MIN(SUM($HX35-$BZ35),SUM($AU35*3)),0),IF(AND($J35>0,$L35=0,$N35=0,$AH35=TRUE,$AJ35=TRUE),ROUND(MIN(SUM($HX35-$BZ35),SUM(SUM($J35,$L35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA35)*3),0),IF(AND($J35>0,$L35>0,$N35=0,$AH35=FALSE,$AJ35=TRUE),ROUND(MIN(SUM($HX35-$BZ35),SUM(SUM($J35,$L35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA35)*3),0),IF(AND($J35>0,$L35>0,$N35=0,$AH35=TRUE,$AJ35=TRUE),ROUND(MIN(SUM($HX35-$BZ35),SUM(SUM($J35,$L35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA35)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K35=0,0,IF(AND($I35>0,$K35>0,$M35=0,$AH35=FALSE),SUM($AR35-$BW35),IF(AND($I35=0,$K35>0,$M35>0,$AH35=FALSE),SUM($AR35/$P35*$K35),IF(AND($I35=0,$K35>0,$M35=0,$AH35=FALSE),$AR35,IF($K35=0,0,IF(AND($I35>0,$K35>0,$M35=0,$AH35=TRUE),ROUND(MIN($HV35,SUM(SUM($I35,$K35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB35,SUM(SUM($I35,$K35)*(FctrChngDts!$B$13)*$AI35)*$IB35)),0),IF(AND($I35=0,$K35>0,$M35>0,$AH35=TRUE),ROUND(MIN($HV35,SUM(SUM($I35,$K35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB35,SUM(SUM($I35,$K35)*(FctrChngDts!$B$13)*$AI35)*$IB35)),0),IF(AND($I35=0,$K35>0,$M35=0,$AH35=TRUE),$AX35)))))))),0)","v":0},{"$f":"ROUND(IF($K35=0,0,IF(AND($I35>0,$K35>0,$M35=0,$AH35=FALSE),SUM($AS35-$BX35),IF(AND($I35=0,$K35>0,$M35>0,$AH35=FALSE),SUM($AS35/$P35*$K35),IF(AND($I35=0,$K35>0,$M35=0,$AH35=FALSE),$AS35,IF($K35=0,0,IF(AND($I35>0,$K35>0,$M35=0,$AH35=TRUE),ROUND(MIN(SUM($HV35-$BW35),SUM(SUM($I35,$K35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB35)*3),0),IF(AND($I35=0,$K35>0,$M35>0,$AH35=TRUE),ROUND(MIN(SUM($HV35-$BW35),SUM(SUM($I35,$K35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB35)*3),0),IF(AND($I35=0,$K35>0,$M35=0,$AH35=TRUE),$AY35)))))))),0)","v":0},0,{"$f":"IF($L35=0,0,IF(AND($J35>0,$L35>0,$N35=0,$AH35=FALSE,$AJ35=FALSE),ROUND(MIN($HY35,SUM(SUM($J35,$L35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB35,SUM(SUM($J35,$L35)*(FctrChngDts!$B$13)*$AI35)*$IB35)),0),IF(AND($J35>0,$L35>0,$N35=0,$AH35=TRUE,$AJ35=FALSE),ROUND(MIN($HY35,SUM(SUM(SUM(SUM($J35,$L35)*FctrChngDts!$C$11*$IB35),SUM(SUM($J35,$L35)*SUM(FctrChngDts!$B$13*$AI35)*$IB35)))),0),IF(AND($J35=0,$L35>0,$N35=0,$AH35=FALSE,$AJ35=FALSE),ROUND(MIN($HY35,SUM($L35*FctrChngDts!$C$11)),0),IF(AND($J35=0,$L35>0,$N35=0,$AH35=TRUE,$AJ35=FALSE),ROUND(MIN($HY35,SUM(SUM(SUM(SUM($J35,$L35)*FctrChngDts!$C$11*$IB35),SUM(SUM($J35,$L35)*SUM(FctrChngDts!$B$13*$AI35)*$IB35)))),0),IF(AND($J35>0,$L35>0,$N35=0,$AH35=FALSE,$AJ35=TRUE),ROUND(MIN($HY35,SUM(SUM($J35,$L35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB35,SUM(SUM($J35,$L35)*(FctrChngDts!$B$13)*$AI35)*$IB35)),0),IF(AND($J35>0,$L35>0,$N35=0,$AH35=TRUE,$AJ35=TRUE),ROUND(MIN($HY35,SUM(SUM(SUM(SUM($J35,$L35)*FctrChngDts!$C$12*$IB35),SUM(SUM($J35,$L35)*SUM(FctrChngDts!$B$13*$AI35)*$IB35)))),0),IF(AND($J35=0,$L35>0,$N35=0,$AH35=FALSE,$AJ35=TRUE),ROUND(MIN($HY35,SUM($L35*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J35=0,$L35>0,$N35=0,$AH35=TRUE,$AJ35=TRUE),ROUND(MIN($HY35,SUM(SUM(SUM(SUM($J35,$L35)*FctrChngDts!$C$12*$IB35),SUM(SUM($J35,$L35)*SUM(FctrChngDts!$B$13*$AI35)*$IB35)))),0))))))))))","v":0},{"$f":"IF($L35=0,0,IF(AND($J35>0,$L35>0,$N35=0,$AH35=FALSE,$AJ35=FALSE),ROUND(MIN(SUM($HY35-$CF35),SUM(SUM($J35,$L35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB35)*3),0),IF(AND($J35>0,$L35>0,$N35=0,$AH35=TRUE,$AJ35=FALSE),ROUND(MIN(SUM($HY35-$CF35),SUM(SUM($J35,$L35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB35)*3),0),IF(AND($J35=0,$L35>0,$N35=0,$AH35=FALSE,$AJ35=FALSE),ROUND(MIN(SUM($HY35-$CF35),SUM($AU35*3)),0),IF(AND($J35=0,$L35>0,$N35=0,$AH35=TRUE,$AJ35=FALSE),ROUND(MIN(SUM($HY35-$CF35),SUM(SUM($J35,$L35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB35)*3),0),IF(AND($J35>0,$L35>0,$N35=0,$AH35=FALSE,$AJ35=TRUE),ROUND(MIN(SUM($HY35-$CF35),SUM(SUM($J35,$L35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB35)*3),0),IF(AND($J35>0,$L35>0,$N35=0,$AH35=TRUE,$AJ35=TRUE),ROUND(MIN(SUM($HY35-$CF35),SUM(SUM($J35,$L35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB35)*3),0),IF(AND($J35=0,$L35>0,$N35=0,$AH35=FALSE,$AJ35=TRUE),ROUND(MIN(SUM($HY35-$CF35),SUM($AU35*3)),0),IF(AND($J35=0,$L35>0,$N35=0,$AH35=TRUE,$AJ35=TRUE),ROUND(MIN(SUM($HY35-$CF35),SUM(SUM($J35,$L35)*IF($AJ35=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB35)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S35>0,Account!$AG$2=TRUE,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH35=FALSE),SUM(Usage!$BW35:$CB35)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V35>0,Account!$AG$2=TRUE,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH35=FALSE),SUM(Usage!$CC35:$CH35)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y35>0,Account!$AG$2=TRUE,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH35=FALSE),SUM(Usage!$CI35:$CN35)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH35=TRUE,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S35),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S35)),2)","v":0},{"$f":"ROUND(IF(OR($AH35=TRUE,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V35),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V35)),2)","v":0},{"$f":"IF(OR($AH35=TRUE,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y35),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y35))","v":0},{"$f":"ROUND(IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW35),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW35)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX35),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX35)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY35),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY35)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ35),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ35)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA35),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA35)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB35),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB35)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S35),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC35),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC35)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD35),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD35)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE35),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE35)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF35),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF35)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG35),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG35)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH35),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH35)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V35),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI35),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI35))","v":0},{"$f":"IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ35),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ35))","v":0},{"$f":"IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK35),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK35))","v":0},{"$f":"IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL35),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL35))","v":0},{"$f":"IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM35),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM35))","v":0},{"$f":"IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN35),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN35))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y35)","v":0},0,0,0,0,{"$f":"IF($DW35>IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV35*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV35*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW35-IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV35*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV35*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV35<$DW35,SUM($DW35-$DV35),0))","v":0},{"$f":"IF(OR(AND($D35<=FctrChngDts!$B$14,Usage!$E35>FctrChngDts!$B$14),AND(Usage!$D35<=FctrChngDts!$C$14,Usage!$E35>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW35),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX35),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY35),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ35),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA35),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB35),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC35),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD35),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE35),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF35),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG35),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH35),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI35)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ35)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK35)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL35)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM35)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN35)","v":0},0,{"$f":"IF(AND($S35>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E35<>\"D-CARE\",Tenant!$F35=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET35=TRUE,$S35>0,$V35=0),SUM(SUM($BW35:$CB35)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET35=TRUE,$S35>0,$V35>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW35:$CB35)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET35=TRUE,$S35>0,$V35>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW35:$CB35)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S35>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S35>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S35>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV35=TRUE,$S35>0,$V35=0),SUM(SUM($BW35:$CB35)*'CRS1'!$P$2),IF(AND($EV35=TRUE,$S35>0,$V35>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW35:$CB35)*'CRS1'!$P$2),IF(AND($EV35=TRUE,$S35>0,$V35>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW35:$CB35)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S35>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX35=TRUE,$S35>0,$V35=0),SUM(SUM($BW35:$CB35)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX35=TRUE,$S35>0,$V35>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW35:$CB35)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX35=TRUE,$S35>0,$V35>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW35:$CB35)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S35>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ35=TRUE,$S35>0),SUM(SUM($BW35:$CB35)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V35>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E35<>\"D-CARE\",Tenant!$F35=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB35=TRUE,$S35>0,$V35>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC35:$CH35)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB35=TRUE,$S35>0,$V35>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC35:$CH35)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB35=TRUE,$V35>0,$Y35>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC35:$CH35)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB35=TRUE,$V35>0,$Y35>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC35:$CH35)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB35=TRUE,$S35=0,$V35>0,$Y35=0),SUM(SUM($CC35:$CH35)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V35>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V35>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V35>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD35=TRUE,$S35>0,$V35>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC35:$CH35)*'CRS2'!$P$2),IF(AND($FD35=TRUE,$S35>0,$V35>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC35:$CH35)*'CRS2'!$P$2),IF(AND($FD35=TRUE,$V35>0,$Y35>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC35:$CH35)*'CRS2'!$P$2),IF(AND($FD35=TRUE,$V35>0,$Y35>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC35:$CH35)*'CRS2'!$P$2),IF(AND($FD35=TRUE,$S35=0,$V35>0,$Y35=0),SUM(SUM($CC35:$CH35)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V35>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF35=TRUE,$S35>0,$V35>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC35:$CH35)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF35=TRUE,$S35>0,$V35>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC35:$CH35)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF35=TRUE,$V35>0,$Y35>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC35:$CH35)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF35=TRUE,$V35>0,$Y35>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC35:$CH35)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF35=TRUE,$S35=0,$V35>0,$Y35=0),SUM(SUM($CC35:$CH35)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V35>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH35=TRUE,$V35>0),SUM(SUM($CC35:$CH35)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y35>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E35<>\"D-CARE\",Tenant!$F35=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ35=TRUE,$V35=0,$Y35>0),SUM(SUM($CI35:$CN35)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ35=TRUE,$V35>0,$Y35>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI35:$CN35)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ35=TRUE,$V35>0,$Y35>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI35:$CN35)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y35>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y35>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y35>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL35=TRUE,$V35=0,$Y35>0),SUM(SUM($CI35:$CN35)*'CRS3'!$P$2),IF(AND($FL35=TRUE,$V35>0,$Y35>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI35:$CN35)*'CRS3'!$P$2),IF(AND($FL35=TRUE,$V35>0,$Y35>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI35:$CN35)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y35>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN35=TRUE,$V35=0,$Y35>0),SUM(SUM($CI35:$CN35)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN35=TRUE,$V35>0,$Y35>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI35:$CN35)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN35=TRUE,$V35>0,$Y35>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI35:$CN35)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y35>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP35=TRUE,$Y35>0),SUM(SUM($CI35:$CN35)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR35:$FT35))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO35:$CQ35,$FR35:$FT35))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA35:$EF35)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG35:$EL35)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM35:$ER35)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV35,$CO35:$CQ35,$EA35:$ER35)/$P35)*$S35*FctrChngDts!$B$15),SUM(SUM(SUM($DV35,$CO35:$CQ35,$FR35:$FT35)/$P35)*$S35*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV35,$CO35:$CQ35,$EA35:$ER35)/$P35)*$V35*FctrChngDts!$B$15),SUM(SUM(SUM($DV35,$CO35:$CQ35,$FR35:$FT35)/$P35)*$V35*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV35,$CO35:$CQ35,$EA35:$ER35)/$P35)*$Y35*FctrChngDts!$B$15),SUM(SUM(SUM($DV35,$CO35:$CQ35,$FR35:$FT35)/$P35)*$Y35*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA35*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI35*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ35*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ35,$FU35,$GF35,$GZ35:$HE35),IF(Account!$Q$2=TRUE,SUM($DZ35,$FV35,$GF35,$GZ35:$HE35),SUM($DZ35,$ES35,$FU35:$FV35,$GF35,$GZ35:$HE35)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E35),Usage!$P35,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D35,FctrChngDts!$C$17<=Usage!$E35),SUM(FctrChngDts!$C$17-Usage!$D35),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E35),Usage!$P35,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D35,FctrChngDts!$C$19<=Usage!$E35),SUM(FctrChngDts!$C$19-Usage!$D35),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK35*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK35*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL35*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL35*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D35))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A35,Tenant!$A:$J,8,FALSE)=TRUE,$GG35<0),0,SUM(SUM(SUM($GG35/$P35*$GP35)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A35,Tenant!$A:$J,8,FALSE)=TRUE,$GG35<0),0,SUM(SUM(SUM($GG35/$P35*$GQ35)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D35))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A35,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV35*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A35,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW35*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU35:$DA35,$EU35,$EA35:$EF35,$FA35)-SUM(SUM($BW35:$CB35)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD35:$DJ35,$FC35,$EG35:$EL35,$FI35)-SUM(SUM($CC35:$CH35)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM35:$DS35,$FK35,$EM35:$ER35,$FQ35)-SUM(SUM($CI35:$CN35)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO35,$CU35:$DA35,$EU35,$EW35,$EY35,$EA35:$EF35,$FA35,$CP35,$DD35:$DJ35,$FC35,$FE35,$FG35,$EG35:$EL35,$FI35)/$P35*$S35)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO35,$CU35:$DA35,$EU35,$EW35,$EY35,$EA35:$EF35,$FA35,$CP35,$DD35:$DJ35,$FC35,$FE35,$FG35,$EG35:$EL35,$FI35)/$P35*$V35)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ35,$DM35:$DS35,$FK35,$FM35,$FO35,$EM35:$ER35,$FQ35)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D35,BslnAllctnCrrnt!$A$1<=$E35),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK35=\"FSP1\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$Q35,BslnAllctnCrrnt!$A$1<$R35),SUM(BslnAllctnCrrnt!$A$1-$Q35),IF(AND($AK35=\"FSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$Q35,BslnAllctnCrrnt!$A$1<$R35),SUM(BslnAllctnCrrnt!$A$1-$Q35),IF(AND($AK35=\"FSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),$I35,IF(AND($AK35=\"SSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$Q35,BslnAllctnCrrnt!$A$1<$R35),SUM(BslnAllctnCrrnt!$A$1-$Q35),IF(AND($AK35=\"SSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),$I35,0)))))","v":0},{"$f":"IF(AND($AK35=\"FSP1\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$Q35,BslnAllctnCrrnt!$A$1<$R35),SUM($I35-$HG35),IF(AND($AK35=\"FSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$Q35,BslnAllctnCrrnt!$A$1<$R35),SUM($I35-$HG35),IF(AND($AK35=\"FSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM($I35-$HG35),IF(AND($AK35=\"SSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$Q35,BslnAllctnCrrnt!$A$1<$R35),SUM($I35-$HG35),IF(AND($AK35=\"SSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM($I35-$HG35),0)))))","v":0},{"$f":"IF(AND($AK35=\"SSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$Q35,BslnAllctnCrrnt!$A$1<$R35),0,IF(AND(FctrChngDts!$A$2>=$D35,FctrChngDts!$B$2<$E35),IF(AND($AK35=\"SSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM(BslnAllctnCrrnt!$A$1-$T35),0),IF(AND($AK35=\"FSP2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM(BslnAllctnCrrnt!$A$1-$T35),IF(AND($AK35=\"FSP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM(BslnAllctnCrrnt!$A$1-$T35),IF(AND($AK35=\"FSP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$W35,BslnAllctnCrrnt!$A$1<$X35),$K35,IF(AND($AK35=\"FSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$Q35,BslnAllctnCrrnt!$A$1<$R35),0,IF(AND($AK35=\"FSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM(BslnAllctnCrrnt!$A$1-$T35),IF(AND($AK35=\"SSP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM(BslnAllctnCrrnt!$A$1-$T35),IF(AND($AK35=\"SSP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$W35,BslnAllctnCrrnt!$A$1<$X35),$K35,0)))))))))","v":0},{"$f":"IF(AND($AK35=\"SSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$Q35,BslnAllctnCrrnt!$A$1<$R35),SUM($K35-$HI35),IF(AND($AK35=\"SSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM($K35-$HI35),IF(AND($AK35=\"FSP2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM($K35-$HI35),IF(AND($AK35=\"FSP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM($K35-$HI35),IF(AND($AK35=\"FSP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$W35,BslnAllctnCrrnt!$A$1<$X35),SUM($K35-$HI35),IF(AND($AK35=\"FSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$Q35,BslnAllctnCrrnt!$A$1<$R35),SUM($K35-$HI35),IF(AND($AK35=\"FSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM($K35-$HI35),IF(AND($AK35=\"SSP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM($K35-$HI35),IF(AND($AK35=\"SSP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$W35,BslnAllctnCrrnt!$A$1<$X35),SUM($K35-$HI35),0)))))))))","v":0},{"$f":"IF(AND($AK35=\"FSP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),0,IF(AND($AK35=\"FSP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$W35,BslnAllctnCrrnt!$A$1<$X35),SUM(BslnAllctnCrrnt!$A$1-$W35),IF(AND($AK35=\"FSP3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$W35,BslnAllctnCrrnt!$A$1<$X35),SUM(BslnAllctnCrrnt!$A$1-$W35),0)))","v":0},{"$f":"IF(AND($AK35=\"FSP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM($M35-$HK35),IF(AND($AK35=\"FSP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$W35,BslnAllctnCrrnt!$A$1<$X35),SUM($M35-$HK35),IF(AND($AK35=\"FSP3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$W35,BslnAllctnCrrnt!$A$1<$X35),SUM($M35-$HK35),0)))","v":0},{"$f":"IF(AND($AK35=\"FWP1\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$Q35,BslnAllctnCrrnt!$A$1<$R35),SUM(BslnAllctnCrrnt!$A$1-$Q35),IF(AND($AK35=\"FWP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$Q35,BslnAllctnCrrnt!$A$1<$R35),SUM(BslnAllctnCrrnt!$A$1-$Q35),IF(AND($AK35=\"FWP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),$J35,IF(AND(FctrChngDts!$A$2>=$D35,FctrChngDts!$B$2<$E35),IF(AND($AK35=\"SSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$Q35,BslnAllctnCrrnt!$A$1<$R35),SUM(BslnAllctnCrrnt!$A$1-$Q35),0),IF(AND($AK35=\"SSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),$J35,0)))))","v":0},{"$f":"IF(AND($AK35=\"FWP1\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$Q35,BslnAllctnCrrnt!$A$1<$R35),SUM($J35-$HM35),IF(AND($AK35=\"FWP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$Q35,BslnAllctnCrrnt!$A$1<$R35),SUM($J35-$HM35),IF(AND($AK35=\"FWP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM($J35-$HM35),IF(AND($AK35=\"SSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$Q35,BslnAllctnCrrnt!$A$1<$R35),SUM($J35-$HM35),IF(AND($AK35=\"SSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM($J35-$HM35),0)))))","v":0},{"$f":"IF(AND($AK35=\"FWP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$Q35,BslnAllctnCrrnt!$A$1<$R35),0,IF(AND($AK35=\"FWP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM(BslnAllctnCrrnt!$A$1-$T35),IF(AND($AK35=\"FWP2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM(BslnAllctnCrrnt!$A$1-$T35),IF(AND($AK35=\"FWP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM(BslnAllctnCrrnt!$A$1-$T35),IF(AND($AK35=\"FWP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$W35,BslnAllctnCrrnt!$A$1<$X35),$L35,IF(AND($AK35=\"SSP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM(BslnAllctnCrrnt!$A$1-$T35),IF(AND($AK35=\"SSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$Q35,BslnAllctnCrrnt!$A$1<$R35),0,IF(AND($AK35=\"SSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM(BslnAllctnCrrnt!$A$1-$T35),0))))))))","v":0},{"$f":"IF(AND($AK35=\"FWP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$Q35,BslnAllctnCrrnt!$A$1<$R35),SUM($L35-$HO35),IF(AND($AK35=\"FWP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM($L35-$HO35),IF(AND($AK35=\"FWP2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM($L35-$HO35),IF(AND($AK35=\"FWP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM($L35-$HO35),IF(AND($AK35=\"FWP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$W35,BslnAllctnCrrnt!$A$1<$X35),SUM($L35-$HO35),IF(AND($AK35=\"SSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$Q35,BslnAllctnCrrnt!$A$1<$R35),SUM($L35-$HO35),IF(AND($AK35=\"SSP1P2\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM($L35-$HO35),0)))))))","v":0},{"$f":"IF(AND($AK35=\"FWP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),0,IF(AND($AK35=\"FWP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$W35,BslnAllctnCrrnt!$A$1<$X35),SUM(BslnAllctnCrrnt!$A$1-$W35),IF(AND($AK35=\"FWP3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$W35,BslnAllctnCrrnt!$A$1<$X35),SUM(BslnAllctnCrrnt!$A$1-$W35),IF(AND($AK35=\"SSP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),0,IF(AND($AK35=\"SSP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$W35,BslnAllctnCrrnt!$A$1<$X35),SUM(BslnAllctnCrrnt!$A$1-$W35),0)))))","v":0},{"$f":"IF(AND($AK35=\"FWP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM($N35-$HQ35),IF(AND($AK35=\"FWP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$W35,BslnAllctnCrrnt!$A$1<$X35),SUM($N35-$HQ35),IF(AND($AK35=\"FWP3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$W35,BslnAllctnCrrnt!$A$1<$X35),SUM($N35-$HQ35),IF(AND($AK35=\"SSP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$T35,BslnAllctnCrrnt!$A$1<$U35),SUM($N35-$HQ35),IF(AND($AK35=\"SSP2P3\",$HF35=TRUE,BslnAllctnCrrnt!$A$1>=$W35,BslnAllctnCrrnt!$A$1<$X35),SUM($N35-$HQ35),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[35,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G36),0,IF($F36<=$G36,SUM($G36-$F36),IF($F36>$G36,SUM((Account!$L$2-Usage!$F36)+Usage!$G36+1))))","v":0},{"$f":"IF($Q36=0,0,IF($R36=0,0,IF(AND($Q36<FctrChngDts!$A$2,$R36>=FctrChngDts!$A$2),SUM($R36-FctrChngDts!$A$2+1),IF(AND($Q36>=FctrChngDts!$A$2,$R36>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q36),IF(AND($Q36>=FctrChngDts!$A$2,$R36<FctrChngDts!$B$2),SUM($R36-$Q36+1),0)))))","v":0},{"$f":"IF($Q36=0,0,IF($R36=0,0,IF(AND($Q36<FctrChngDts!$A$2,$R36>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q36),IF(AND($Q36<FctrChngDts!$A$2,$R36<FctrChngDts!$A$2),SUM($R36-$Q36+1),IF(AND($Q36>FctrChngDts!$A$2,$R36>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R36+1),0)))))","v":0},{"$f":"IF($T36=0,0,IF($U36=0,0,IF(AND($T36<FctrChngDts!$A$2,$U36>=FctrChngDts!$A$2),SUM($U36-FctrChngDts!$A$2+1),IF(AND($T36>=FctrChngDts!$A$2,$U36<FctrChngDts!$B$2),SUM($U36-$T36+1),IF(AND($T36>=FctrChngDts!$A$2,$U36>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T36)<0),0,IF(AND($T36>=FctrChngDts!$A$2,$U36>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T36),0))))))","v":0},{"$f":"IF($T36=0,0,IF($U36=0,0,IF(AND($T36<FctrChngDts!$A$2,$U36>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T36),IF(AND($T36>=FctrChngDts!$B$2,$U36>=FctrChngDts!$B$2),SUM($U36-$T36+1),IF(AND($T36<FctrChngDts!$A$2,$U36<FctrChngDts!$A$2),SUM($U36-$T36+1),IF(AND($T36>=FctrChngDts!$A$2,$U36>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U36+1),0))))))","v":0},{"$f":"IF($W36=0,0,IF($X36=0,0,IF(AND($W36>=FctrChngDts!$A$2,$X36>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W36)<0),0,IF(AND($W36>=FctrChngDts!$A$2,$X36>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W36),IF(AND($W36>=FctrChngDts!$A$2,$X36<FctrChngDts!$B$2),SUM($X36-$W36+1),IF(AND($W36<FctrChngDts!$A$2,$X36>=FctrChngDts!$A$2),SUM($X36-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W36=0,0,IF($X36=0,0,IF(AND($W36<FctrChngDts!$A$2,$X36<FctrChngDts!$A$2),SUM($X36-$W36+1),IF(AND($W36>=FctrChngDts!$A$2,$X36>=FctrChngDts!$B$2,SUM($X36-FctrChngDts!$B$2+1)<=$Y36),SUM($X36-FctrChngDts!$B$2+1),IF(AND($W36>=FctrChngDts!$A$2,$X36>=FctrChngDts!$B$2),SUM($X36-$W36+1),IF(AND($W36<FctrChngDts!$A$2,$X36>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W36),0))))))","v":0},{"$f":"IF(AND($D36>=FctrChngDts!$C$2,$E36<FctrChngDts!$E$2),\"1\",IF(AND($D36>=FctrChngDts!$E$2,$E36<FctrChngDts!$G$2),\"2\",IF(AND($D36>=FctrChngDts!$G$2,$E36<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D36>=FctrChngDts!$D$2,,IF(AND($D36>=FctrChngDts!$C$2,$D36<=FctrChngDts!$D$2),$D36,IF(AND($D36>=FctrChngDts!$C$2,$D36>=FctrChngDts!$D$2,$E36>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D36>FctrChngDts!$D$2,,IF($D36=FctrChngDts!$D$2,$D36,IF(AND($D36>=FctrChngDts!$C$2,$E36<FctrChngDts!$D$2),$E36,IF(AND($D36>=FctrChngDts!$C$2,$E36>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D36>=FctrChngDts!$D$2,$E36>=FctrChngDts!$D$2,$E36>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E36<FctrChngDts!$D$2,$E36<=FctrChngDts!$D$2),$E36,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D36<FctrChngDts!$E$2,$E36<FctrChngDts!$E$2),,IF($D36>FctrChngDts!$F$2,,IF(AND($D36>=FctrChngDts!$E$2,$D36<=FctrChngDts!$F$2),$D36,IF(AND($D36>=FctrChngDts!$E$2,$D36>=FctrChngDts!$F$2,$E36>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D36>FctrChngDts!$F$2,,IF($E36=FctrChngDts!$F$2,$E36,IF(AND($D36<FctrChngDts!$E$2,$E36<=FctrChngDts!$F$2),$E36,IF(AND($D36>=FctrChngDts!$E$2,$E36<FctrChngDts!$F$2),$E36,IF(AND($D36>=FctrChngDts!$E$2,$E36>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D36>=FctrChngDts!$F$2,$E36>=FctrChngDts!$F$2,$E36>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D36<FctrChngDts!$G$2,$E36<FctrChngDts!$G$2),,IF($D36>FctrChngDts!$H$2,,IF(AND($D36>=FctrChngDts!$G$2,$D36<=FctrChngDts!$H$2),$D36,IF(AND($D36>=FctrChngDts!$G$2,$D36>=FctrChngDts!$H$2,$E36>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D36>FctrChngDts!$H$2,,IF($E36=FctrChngDts!$H$2,$E36,IF(AND($D36<FctrChngDts!$G$2,$E36<=FctrChngDts!$H$2),$E36,IF(AND($D36>=FctrChngDts!$G$2,$E36<FctrChngDts!$H$2),$E36,IF(AND($D36>=FctrChngDts!$G$2,$E36>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D36>=FctrChngDts!$H$2,$E36>=FctrChngDts!$H$2,$E36>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A36,Tenant!$A36:$J335,6,FALSE)","v":0},{"$f":"VLOOKUP($A36,Tenant!$A36:$J335,7,FALSE)","v":0},{"$f":"VLOOKUP($A36,Tenant!$A36:$J335,10,FALSE)","v":0},0,{"$f":"IF(AND($AK36=\"FSP2\",$AJ36=FALSE,$HF36=FALSE),SUM($K36*FctrChngDts!$C$9),IF(AND($AK36=\"FSP2\",$AJ36=TRUE,$HF36=FALSE),SUM($K36*FctrChngDts!$C$10),IF(AND($AK36=\"FSP2P3\",$AJ36=FALSE,$HF36=FALSE),SUM(SUM($K36,$M36)*FctrChngDts!$C$9),IF(AND($AK36=\"FSP2P3\",$AJ36=TRUE,$HF36=FALSE),SUM(SUM($K36,$M36)*FctrChngDts!$C$10),IF(AND($AK36=\"FSP3\",$AJ36=FALSE,$HF36=FALSE),SUM($M36*FctrChngDts!$C$9),IF(AND($AK36=\"FSP3\",$AJ36=TRUE,$HF36=FALSE),SUM($M36*FctrChngDts!$C$10),IF(AND($AK36=\"FSP1\",$AJ36=FALSE,$HF36=FALSE),SUM($I36*FctrChngDts!$C$9),IF(AND($AK36=\"FSP1\",$AJ36=TRUE,$HF36=FALSE),SUM($I36*FctrChngDts!$C$10),IF(AND($AK36=\"FSP1P2\",$AJ36=FALSE,$HF36=FALSE),SUM(SUM($I36,$K36)*FctrChngDts!$C$9),IF(AND($AK36=\"FSP1P2\",$AJ36=TRUE,$HF36=FALSE),SUM(SUM($I36,$K36)*FctrChngDts!$C$10),IF(AND($Z36=\"Summer\",$AK36=\"SSP2P3\",$AJ36=FALSE,$HF36=FALSE),SUM(SUM(SUM(SUM($K36,$M36)*FctrChngDts!$C$9),SUM(SUM($L36,$N36)*FctrChngDts!$C$11))*$AF36),IF(AND($Z36=\"Summer\",$AK36=\"SSP2P3\",$AJ36=TRUE,$HF36=FALSE),SUM(SUM(SUM(SUM($K36,$M36)*FctrChngDts!$C$10),SUM(SUM($L36,$N36)*FctrChngDts!$C$12))*$AF36),IF(AND($Z36=\"Winter\",$AK36=\"SSP2P3\",$AJ36=FALSE,$HF36=FALSE),SUM(SUM(SUM(SUM($K36,$M36)*FctrChngDts!$C$9),SUM(SUM($L36,$N36)*FctrChngDts!$C$11))-$AO36),IF(AND($Z36=\"Winter\",$AK36=\"SSP2P3\",$AJ36=TRUE,$HF36=FALSE),SUM(SUM(SUM(SUM($K36,$M36)*FctrChngDts!$C$10),SUM(SUM($L36,$N36)*FctrChngDts!$C$12))-$AO36),IF(AND($Z36=\"Summer\",$AK36=\"SSP1P2\",$AJ36=FALSE,$HF36=FALSE),SUM(SUM(SUM(SUM($I36,$K36)*FctrChngDts!$C$9),SUM(SUM($J36,$L36)*FctrChngDts!$C$11))*$AF36),IF(AND($Z36=\"Summer\",$AK36=\"SSP1P2\",$AJ36=TRUE,$HF36=FALSE),SUM(SUM(SUM(SUM($I36,$K36)*FctrChngDts!$C$10),SUM(SUM($J36,$L36)*FctrChngDts!$C$12))*$AF36),IF(AND($Z36=\"Winter\",$AK36=\"SSP1P2\",$AJ36=FALSE,$HF36=FALSE),SUM(SUM(SUM(SUM($I36,$K36)*FctrChngDts!$C$9),SUM(SUM($J36,$L36)*FctrChngDts!$C$11))-$AO36),IF(AND($Z36=\"Winter\",$AK36=\"SSP1P2\",$AJ36=TRUE,$HF36=FALSE),SUM(SUM(SUM(SUM($I36,$K36)*FctrChngDts!$C$10),SUM(SUM($J36,$L36)*FctrChngDts!$C$12))-$AO36),IF(AND($AK36=\"FSP2\",$AJ36=FALSE,$HF36=TRUE),SUM(SUM($HI36*FctrChngDts!$B$9),SUM($HJ36*FctrChngDts!$C$9)),IF(AND($AK36=\"FSP2\",$AJ36=TRUE,$HF36=TRUE),SUM(SUM($HI36*FctrChngDts!$B$10),SUM($HJ36*FctrChngDts!$C$10)),IF(AND($AK36=\"FSP2P3\",$AJ36=FALSE,$HF36=TRUE),SUM(SUM(SUM($HI36,$HK36)*FctrChngDts!$B$9),SUM(SUM($HJ36,$HL36)*FctrChngDts!$C$9)),IF(AND($AK36=\"FSP2P3\",$AJ36=TRUE,$HF36=TRUE),SUM(SUM(SUM($HI36,$HK36)*FctrChngDts!$B$10),SUM(SUM($HJ36,$HL36)*FctrChngDts!$C$10)),IF(AND($AK36=\"FSP3\",$AJ36=FALSE,$HF36=TRUE),SUM(SUM($HK36*FctrChngDts!$B$9),SUM($HL36*FctrChngDts!$C$9)),IF(AND($AK36=\"FSP3\",$AJ36=TRUE,$HF36=TRUE),SUM(SUM($HK36*FctrChngDts!$B$10),SUM($HL36*FctrChngDts!$C$10)),IF(AND($AK36=\"FSP1\",$AJ36=FALSE,$HF36=TRUE),SUM(SUM($HG36*FctrChngDts!$B$9),SUM($HH36*FctrChngDts!$C$9)),IF(AND($AK36=\"FSP1\",$AJ36=TRUE,$HF36=TRUE),SUM(SUM($HG36*FctrChngDts!$B$10),SUM($HH36*FctrChngDts!$C$10)),IF(AND($AK36=\"FSP1P2\",$AJ36=FALSE,$HF36=TRUE),SUM(SUM(SUM($HG36,$HI36)*FctrChngDts!$B$9),SUM(SUM($HH36,$HJ36)*FctrChngDts!$C$9)),IF(AND($AK36=\"FSP1P2\",$AJ36=TRUE,$HF36=TRUE),SUM(SUM(SUM($HG36,$HI36)*FctrChngDts!$B$10),SUM(SUM($HG36,$HI36)*FctrChngDts!$C$10)),IF(AND($Z36=\"Summer\",$AK36=\"SSP2P3\",$AJ36=FALSE,$HF36=TRUE),SUM(SUM(SUM(SUM($HI36,$HK36)*FctrChngDts!$B$9),SUM(SUM($HJ36,$HL36)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO36,$HQ36)*FctrChngDts!$B$11),SUM(SUM($HP36,$HR36)*FctrChngDts!$C$11))*$AF36),IF(AND($Z36=\"Summer\",$AK36=\"SSP2P3\",$AJ36=TRUE,$HF36=TRUE),SUM(SUM(SUM(SUM($HI36,$HK36)*FctrChngDts!$B$10),SUM(SUM($HJ36,$HL36)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO36,$HQ36)*FctrChngDts!$B$12),SUM(SUM($HP36,$HR36)*FctrChngDts!$C$12))*$AF36),IF(AND($Z36=\"Winter\",$AK36=\"SSP2P3\",$AJ36=FALSE,$HF36=TRUE),SUM(SUM(SUM(SUM($HI36,$HK36)*FctrChngDts!$B$9),SUM(SUM($HJ36,$HL36)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO36,$HQ36)*FctrChngDts!$B$11),SUM(SUM($HP36,$HR36)*FctrChngDts!$C$11))-$AO36),IF(AND($Z36=\"Winter\",$AK36=\"SSP2P3\",$AJ36=TRUE,$HF36=TRUE),SUM(SUM(SUM(SUM($HI36,$HK36)*FctrChngDts!$B$10),SUM(SUM($HO36,$HQ36)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO36,$HQ36)*FctrChngDts!$B$12),SUM(SUM($HP36,$HR36)*FctrChngDts!$C$12))-$AO36),IF(AND($Z36=\"Summer\",$AK36=\"SSP1P2\",$AJ36=FALSE,$HF36=TRUE),SUM(SUM(SUM(SUM($HG36,$HI36)*FctrChngDts!$B$9),SUM(SUM($HH36,$HJ36)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM36,$HO36)*FctrChngDts!$B$11),SUM(SUM($HN36,$HP36)*FctrChngDts!$C$11))*$AF36),IF(AND($Z36=\"Summer\",$AK36=\"SSP1P2\",$AJ36=TRUE,$HF36=TRUE),SUM(SUM(SUM(SUM($HG36,$HI36)*FctrChngDts!$B$10),SUM(SUM($HH36,$HJ36)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM36,$HO36)*FctrChngDts!$B$12),SUM(SUM($HN36,$HP36)*FctrChngDts!$C$12))*$AF36),IF(AND($Z36=\"Winter\",$AK36=\"SSP1P2\",$AJ36=FALSE,$HF36=TRUE),SUM(SUM(SUM(SUM($HG36,$HI36)*FctrChngDts!$B$9),SUM(SUM($HH36,$HJ36)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM36,$HO36)*FctrChngDts!$B$11),SUM(SUM($HN36,$HP36)*FctrChngDts!$C$11))-$AO36),IF(AND($Z36=\"Winter\",$AK36=\"SSP1P2\",$AJ36=TRUE,$HF36=TRUE),SUM(SUM(SUM(SUM($HG36,$HI36)*FctrChngDts!$B$10),SUM(SUM($HH36,$HJ36)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM36,$HO36)*FctrChngDts!$B$12),SUM(SUM($HN36,$HP36)*FctrChngDts!$C$12))-$AO36),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK36=\"FWP1\",$AJ36=FALSE,$HF36=FALSE),SUM($J36*FctrChngDts!$C$11),IF(AND($AK36=\"FWP1\",$AJ36=TRUE,$HF36=FALSE),SUM($J36*FctrChngDts!$C$12),IF(AND($AK36=\"FWP1P2\",$AJ36=FALSE,$HF36=FALSE),SUM(SUM($J36,$L36)*FctrChngDts!$C$11),IF(AND($AK36=\"FWP1P2\",$AJ36=TRUE,$HF36=FALSE),SUM(SUM($J36,$L36)*FctrChngDts!$C$12),IF(AND($AK36=\"FWP2\",$AJ36=FALSE,$HF36=FALSE),SUM($L36*FctrChngDts!$C$11),IF(AND($AK36=\"FWP2\",$AJ36=TRUE,$HF36=FALSE),SUM($L36*FctrChngDts!$C$12),IF(AND($AK36=\"FWP2P3\",$AJ36=FALSE,$HF36=FALSE),SUM(SUM($L36,$N36)*FctrChngDts!$C$11),IF(AND($AK36=\"FWP2P3\",$AJ36=TRUE,$HF36=FALSE),SUM(SUM($L36,$N36)*FctrChngDts!$C$12),IF(AND($AK36=\"FWP3\",$AJ36=FALSE,$HF36=FALSE),SUM($N36*FctrChngDts!$C$11),IF(AND($AK36=\"FWP3\",$AJ36=TRUE,$HF36=FALSE),SUM($N36*FctrChngDts!$C$12),IF(AND($Z36=\"Winter\",$AK36=\"SSP1P2\",$AJ36=FALSE,$HF36=FALSE),SUM(SUM(SUM($I36,$K36)*FctrChngDts!$C$9),SUM(SUM($J36,$L36)*FctrChngDts!$C$11))*$AG36,IF(AND($Z36=\"Winter\",$AK36=\"SSP1P2\",$AJ36=TRUE,$HF36=FALSE),SUM(SUM(SUM($I36,$K36)*FctrChngDts!$B$10),SUM(SUM($J36,$L36)*FctrChngDts!$B$12))*$AG36,IF(AND($Z36=\"Summer\",$AK36=\"SSP1P2\",$AJ36=FALSE,$HF36=FALSE),SUM(SUM(SUM($I36,$K36)*FctrChngDts!$B$9),SUM(SUM($J36,$L36)*FctrChngDts!$B$11))-$AJ36,IF(AND($Z36=\"Summer\",$AK36=\"SSP1P2\",$AJ36=TRUE,$HF36=FALSE),SUM(SUM(SUM($I36,$K36)*FctrChngDts!$C$10),SUM(SUM($J36,$L36)*FctrChngDts!$C$12))-$AJ36,IF(AND($Z36=\"Winter\",$AK36=\"SSP2P3\",$AJ36=FALSE,$HF36=FALSE),SUM(SUM(SUM($K36,$M36)*FctrChngDts!$C$9),SUM(SUM($L36,$N36)*FctrChngDts!$C$11))*$AG36,IF(AND($Z36=\"Winter\",$AK36=\"SSP2P3\",$AJ36=TRUE,$HF36=FALSE),SUM(SUM(SUM($K36,$M36)*FctrChngDts!$C$10),SUM(SUM($L36,$N36)*FctrChngDts!$C$12))*$AG36,IF(AND($Z36=\"Summer\",$AK36=\"SSP2P3\",$AJ36=FALSE,$HF36=FALSE),SUM(SUM(SUM($K36,$M36)*FctrChngDts!$C$9),SUM(SUM($L36,$N36)*FctrChngDts!$C$11))-$AJ36,IF(AND($Z36=\"Summer\",$AK36=\"SSP2P3\",$AJ36=TRUE,$HF36=FALSE),SUM(SUM(SUM($K36,$M36)*FctrChngDts!$C$10),SUM(SUM($L36,$N36)*FctrChngDts!$C$12))-$AJ36,IF(AND($AK36=\"FWP1\",$AJ36=FALSE,$HF36=TRUE),SUM(SUM($HM36*FctrChngDts!$B$11),SUM($HN36*FctrChngDts!$C$11)),IF(AND($AK36=\"FWP1\",$AJ36=TRUE,$HF36=TRUE),SUM(SUM($HM36*FctrChngDts!$B$12),SUM($HN36*FctrChngDts!$C$12)),IF(AND($AK36=\"FWP1P2\",$AJ36=FALSE,$HF36=TRUE),SUM(SUM(SUM($HM36,$HO36)*FctrChngDts!$B$11),SUM(SUM($HN36,$HP36)*FctrChngDts!$C$11)),IF(AND($AK36=\"FWP1P2\",$AJ36=TRUE,$HF36=TRUE),SUM(SUM(SUM($HM36,$KP36)*FctrChngDts!$C$12),SUM(SUM($HN36,$HP36)*FctrChngDts!$C$12)),IF(AND($AK36=\"FWP2\",$AJ36=FALSE,$HF36=TRUE),SUM(SUM($HO36*FctrChngDts!$B$11),SUM($HO36*FctrChngDts!$C$11)),IF(AND($AK36=\"FWP2\",$AJ36=TRUE,$HF36=TRUE),SUM(SUM($HO36*FctrChngDts!$B$12),SUM($HO36*FctrChngDts!$C$12)),IF(AND($AK36=\"FWP2P3\",$AJ36=FALSE,$HF36=TRUE),SUM(SUM(SUM($HO36,$HQ36)*FctrChngDts!$C$11),SUM(SUM($HP36,$HR36)*FctrChngDts!$C$11)),IF(AND($AK36=\"FWP2P3\",$AJ36=TRUE,$HF36=TRUE),SUM(SUM(SUM($HO36,$HQ36)*FctrChngDts!$C$12),SUM(SUM($HP36,$HR36)*FctrChngDts!$C$12)),IF(AND($AK36=\"FWP3\",$AJ36=FALSE,$HF36=TRUE),SUM(SUM($HQ36*FctrChngDts!$B$11),SUM($HR36*FctrChngDts!$C$11)),IF(AND($AK36=\"FWP3\",$AJ36=TRUE,$HF36=TRUE),SUM(SUM($HQ36*FctrChngDts!$B$12),SUM($HR36*FctrChngDts!$C$12)),IF(AND($Z36=\"Winter\",$AK36=\"SSP1P2\",$AJ36=FALSE,$HF36=TRUE),SUM(SUM(SUM(SUM($HG36,$HI36)*FctrChngDts!$B$9),SUM(SUM($HH36,$HJ36)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM36,$HO36)*FctrChngDts!$B$11),SUM(SUM($HN36,$HP36)*FctrChngDts!$C$11))*$AG36),IF(AND($Z36=\"Winter\",$AK36=\"SSP1P2\",$AJ36=TRUE,$HF36=TRUE),SUM(SUM(SUM(SUM($HG36,$HI36)*FctrChngDts!$B$10), SUM(SUM($HH36,$HJ36)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM36,$HO36)*FctrChngDts!$B$12),SUM(SUM($HN36,$HP36)*FctrChngDts!$C$12))*$AG36),IF(AND($Z36=\"Summer\",$AK36=\"SSP1P2\",$AJ36=FALSE,$HF36=TRUE),SUM(SUM(SUM(SUM($HG36,$HI36)*FctrChngDts!$B$9),SUM(SUM($HH36,$HJ36)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM36,$HO36)*FctrChngDts!$B$11),SUM(SUM($HN36,$HP36)*FctrChngDts!$C$11))-$AJ36),IF(AND($Z36=\"Summer\",$AK36=\"SSP1P2\",$AJ36=TRUE,$HF36=TRUE),SUM(SUM(SUM(SUM($HG36,$HI36)*FctrChngDts!$B$10),SUM(SUM($HH36,$HJ36)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM36,$HO36)*FctrChngDts!$B$12),SUM(SUM($HN36,$HP36)*FctrChngDts!$C$12))-$AJ36),IF(AND($Z36=\"Winter\",$AK36=\"SSP2P3\",$AJ36=FALSE,$HF36=TRUE),SUM(SUM(SUM(SUM($HI36,$HK36)*FctrChngDts!$B$9),SUM(SUM($HJ36,$HL36)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO36,$HQ36)*FctrChngDts!$B$11),SUM(SUM($HP36,$HR36)*FctrChngDts!$C$11))*$AG36),IF(AND($Z36=\"Winter\",$AK36=\"SSP2P3\",$AJ36=TRUE,$HF36=TRUE),SUM(SUM(SUM(SUM($HI36,$HK36)*FctrChngDts!$B$10), SUM(SUM($HJ36,$HL36)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO36,$HQ36)*FctrChngDts!$B$12),SUM(SUM($HP36,$HR36)*FctrChngDts!$C$12))*$AG36),IF(AND($Z36=\"Summer\",$AK36=\"SSP2P3\",$AJ36=FALSE,$HF36=TRUE),SUM(SUM(SUM(SUM($HI36,$HK36)*FctrChngDts!$B$9),SUM(SUM($HJ36,$HL36)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO36,$HQ36)*FctrChngDts!$B$11),SUM(SUM($HP36,$HR36)*FctrChngDts!$C$11))-$AJ36),IF(AND($Z36=\"Summer\",$AK36=\"SSP2P3\",$AJ36=TRUE,$HF36=TRUE),SUM(SUM(SUM(SUM($HI36,$HK36)*FctrChngDts!$B$10), SUM(SUM($HJ36,$HL36)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO36,$HQ36)*FctrChngDts!$B$12),SUM(SUM($HP36,$HR36)*FctrChngDts!$C$12))-$AJ36),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK36=\"FSP1\",$AH36=TRUE,SUM(SUM(SUM($AI36*FctrChngDts!$B$13)*I36),$AR36)>$AD36),$AD36,IF(AND($AK36=\"FSP1\",$AH36=TRUE,SUM(SUM(SUM($AI36*FctrChngDts!$B$13)*$I36),$AR36)<=$AD36),SUM(SUM(SUM($AI36*FctrChngDts!$B$13)*$I36),$AR36),IF(AND($Z36=\"Summer\",$AK36=\"SSP1\",$AH36=TRUE,SUM(SUM(SUM(SUM($I36,$J36)*SUM($AI36*FctrChngDts!$B$13))*$AF36),$AR36)>$AD36),$AD36,IF(AND($Z36=\"Summer\",$AK36=\"SSP1\",$AH36=TRUE,SUM(SUM(SUM(SUM($I36,$J36)*SUM($AI36*FctrChngDts!$B$13))*$AF36),$AR36)<=$AD36),SUM(SUM(SUM(SUM($I36,$J36)*SUM($AI36*FctrChngDts!$B$13))*$AF36),$AR36),IF(AND($Z36=\"Winter\",$AK36=\"SSP1\",$AH36=TRUE,SUM(SUM(SUM(SUM($I36,$J36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AU36:$AW36)),$AR36)>$AD36),$AD36,IF(AND($Z36=\"Winter\",$AK36=\"SSP1\",$AH36=TRUE,SUM(SUM(SUM(SUM($I36,$J36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AU36:$AW36)),$AR36)<=$AD36),SUM(SUM(SUM(SUM($I36,$J36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AU36:$AW36)),$AR36),IF(AND($AK36=\"FSP1P2\",$AH36=TRUE,SUM(SUM(SUM(SUM($I36,$K36)*SUM($AI36*FctrChngDts!$B$13))*$AF36),$AR36)>$AD36),$AD36,IF(AND($AK36=\"FSP1P2\",$AH36=TRUE,SUM(SUM(SUM(SUM($I36,$K36)*SUM($AI36*FctrChngDts!$B$13))*$AF36),$AR36)<=$AD36),SUM(SUM(SUM(SUM($I36,$K36)*SUM($AI36*FctrChngDts!$B$13))*$AF36),$AR36),IF(AND($Z36=\"Summer\",$AK36=\"SSP1P2\",$AH36=TRUE,SUM(SUM(SUM(SUM($I36,$K36,$J36,$L36)*SUM($AI36*FctrChngDts!$B$13))*$AF36),$AR36)>$AD36),$AD36,IF(AND($Z36=\"Summer\",$AK36=\"SSP1P2\",$AH36=TRUE,SUM(SUM(SUM(SUM($I36,$K36,$J36,$L36)*SUM($AI36*FctrChngDts!$B$13))*$AF36),$AR36)<=$AD36),SUM(SUM(SUM(SUM($I36,$K36,$J36,$L36)*SUM($AI36*FctrChngDts!$B$13))*$AF36),$AR36),IF(AND($Z36=\"Winter\",$AK36=\"SSP1P2\",$AH36=TRUE,SUM(SUM(SUM(SUM($I36,$K36,$J36,$L36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AU36:$AW36)),$AR36)>$AD36),$AD36,IF(AND($Z36=\"Winter\",$AK36=\"SSP1P2\",$AH36=TRUE,SUM(SUM(SUM(SUM($I36,$K36,$J36,$L36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AU36:$AW36)),$AR36)<=$AD36),MIN($AD36,SUM($AL36,SUM(SUM(SUM(SUM($I36,$K36,$J36,$L36)*SUM($AI36*FctrChngDts!$B$13))*$AF36)))),IF(AND($AK36=\"FSP2\",$AH36=TRUE,SUM(SUM(SUM($AI36*FctrChngDts!$B$13)*$K36),$AR36)>$AD36),$AD36,IF(AND($AK36=\"FSP2\",$AH36=TRUE,SUM(SUM(SUM($AI36*FctrChngDts!$B$13)*$K36),$AR36)<=$AD36),SUM(SUM(SUM($AI36*FctrChngDts!$B$13)*$K36),$AR36),IF(AND($Z36=\"Summer\",$AK36=\"SSP2\",$AH36=TRUE,SUM(SUM(SUM(SUM($K36,$L36)*SUM($AI36*FctrChngDts!$B$13))*$AF36),$AR36)>$AD36),$AD36,IF(AND($Z36=\"Summer\",$AK36=\"SSP2\",$AH36=TRUE,SUM(SUM(SUM(SUM($K36,$L36)*SUM($AI36*FctrChngDts!$B$13))*$AF36),$AR36)<=$AD36),SUM(SUM(SUM(SUM($K36,$L36)*SUM($AI36*FctrChngDts!$B$13))*$AF36),$AR36),IF(AND($Z36=\"Winter\",$AK36=\"SSP2\",$AH36=TRUE,SUM(SUM(SUM(SUM($K36,$L36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AU36:$AW36)),$AR36)>$AD36),$AD36,IF(AND($Z36=\"Winter\",$AK36=\"SSP2\",$AH36=TRUE,SUM(SUM(SUM(SUM($K36,$L36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AU36:$AW36)),$AR36)<=$AD36),SUM(SUM(SUM(SUM($K36,$L36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AU36:$AW36)),$AR36),IF(AND($AK36=\"FSP2P3\",$AH36=TRUE,SUM(SUM(SUM(SUM($K36,$M36)*SUM($AI36*FctrChngDts!$B$13))*$AF36),$AR36)>$AD36),$AD36,IF(AND($AK36=\"FSP2P3\",$AH36=TRUE,SUM(SUM(SUM(SUM($K36,$M36)*SUM($AI36*FctrChngDts!$B$13))*$AF36),$AR36)<=$AD36),SUM(SUM(SUM(SUM($K36,$M36)*SUM($AI36*FctrChngDts!$B$13))*$AF36),$AR36),IF(AND($Z36=\"Summer\",$AK36=\"SSP2P3\",$AH36=TRUE,SUM(SUM(SUM(SUM($K36,$L36,$M36,$N36)*SUM($AI36*FctrChngDts!$B$13))*$AF36),$AR36)>$AD36),$AD36,IF(AND($Z36=\"Summer\",$AK36=\"SSP2P3\",$AH36=TRUE,SUM(SUM(SUM(SUM($K36,$L36,$M36,$N36)*SUM($AI36*FctrChngDts!$B$13))*$AF36),$AR36)<=$AD36),SUM(SUM(SUM(SUM($K36,$L36,$M36,$N36)*SUM($AI36*FctrChngDts!$B$13))*$AF36),$AR36),IF(AND($Z36=\"Winter\",$AK36=\"SSP2P3\",$AH36=TRUE,SUM(SUM(SUM(SUM($K36,$L36,$M36,$N36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AU36:$AW36)),$AR36)>$AD36),$AD36,IF(AND($Z36=\"Winter\",$AK36=\"SSP2P3\",$AH36=TRUE,SUM(SUM(SUM(SUM($K36,$L36,$M36,$N36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AU36:$AW36)),$AR36)<=$AD36),SUM(SUM(SUM(SUM($K36,$L36,$M36,$N36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AU36:$AW36)),$AR36),IF(AND($AK36=\"FSP3\",$AH36=TRUE,SUM(SUM(SUM($AI36*FctrChngDts!$B$13)*$M36),$AR36)>$AD36),$AD36,IF(AND($AK36=\"FSP3\",$AH36=TRUE,SUM(SUM(SUM($AI36*FctrChngDts!$B$13)*$M36),$AR36)<=$AD36),SUM(SUM(SUM($AI36*FctrChngDts!$B$13)*$M36),$AR36),IF(AND($Z36=\"Summer\",$AK36=\"SSP3\",$AH36=TRUE,SUM(SUM(SUM(SUM($M36,$N36)*SUM($AI36*FctrChngDts!$B$13))*$AF36),$AR36)>$AD36),$AD36,IF(AND($Z36=\"Summer\",$AK36=\"SSP3\",$AH36=TRUE,SUM(SUM(SUM(SUM($M36,$N36)*SUM($AI36*FctrChngDts!$B$13))*$AF36),$AR36)<=$AD36),SUM(SUM(SUM(SUM($M36,$N36)*SUM($AI36*FctrChngDts!$B$13))*$AF36),$AR36),IF(AND($Z36=\"Winter\",$AK36=\"SSP3\",$AH36=TRUE,SUM(SUM(SUM(SUM($M36,$N36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AU36:$AW36)),$AR36)>$AD36),$AD36,IF(AND($Z36=\"Winter\",$AK36=\"SSP3\",$AH36=TRUE,SUM(SUM(SUM(SUM($M36,$N36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AU36:$AW36)),$AR36)<=$AD36),SUM(SUM(SUM(SUM($M36,$N36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AU36:$AW36)),$AR36),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK36=\"FWP1\",$AH36=TRUE,SUM(SUM(SUM($AI36*FctrChngDts!$B$13)*$J36),$AU36)>$AE36),$AE36,IF(AND($AK36=\"FWP1\",$AH36=TRUE,SUM(SUM(SUM($AI36*FctrChngDts!$B$13)*$J36),$AU36)<=$AE36),SUM(SUM(SUM($AI36*FctrChngDts!$B$13)*$J36),$AU36),IF(AND($Z36=\"Winter\",$AK36=\"SSP1\",$AH36=TRUE,SUM(SUM(SUM(SUM($I36,$J36)*SUM($AI36*FctrChngDts!$B$13))*$AG36),$AU36)>$AE36),$AE36,IF(AND($Z36=\"Winter\",$AK36=\"SSP1\",$AH36=TRUE,SUM(SUM(SUM(SUM($I36,$J36)*SUM($AI36*FctrChngDts!$B$13))*$AG36),$AU36)<=$AE36),SUM(SUM(SUM(SUM($I36,$J36)*SUM($AI36*FctrChngDts!$B$13))*$AG36),$AU36),IF(AND($Z36=\"Summer\",$AK36=\"SSP1\",$AH36=TRUE,SUM(SUM(SUM(SUM($I36,$J36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AR36:$AT36)),$AU36)>$AE36),$AE36,IF(AND($Z36=\"Summer\",$AK36=\"SSP1\",$AH36=TRUE,SUM(SUM(SUM(SUM($I36,$J36)*SUM($AI36*FctrChngDts!$B$13))- SUM($AR36:$AT36)),$AU36)<=$AE36),SUM(SUM(SUM(SUM($I36,$J36)*SUM($AI36*FctrChngDts!$B$13))- SUM($AR36:$AT36)),$AU36),IF(AND($AK36=\"FWP1P2\",$AH36=TRUE,SUM(SUM(SUM(SUM($J36,$L36)*SUM($AI36*FctrChngDts!$B$13))*$AG36),$AU36)>$AE36),$AE36,IF(AND($AK36=\"FWP1P2\",$AH36=TRUE,SUM(SUM(SUM(SUM($J36,$L36)*SUM($AI36*FctrChngDts!$B$13))*$AG36),$AU36)<=$AE36),SUM(SUM(SUM(SUM($J36,$L36)*SUM($AI36*FctrChngDts!$B$13))*$AG36),$AU36),IF(AND($Z36=\"Winter\",$AK36=\"SSP1P2\",$AH36=TRUE,SUM(SUM(SUM(SUM($I36,$K36,$J36,$L36)*SUM($AI36*FctrChngDts!$B$13))*$AG36),$AU36)>$AE36),$AE36,IF(AND($Z36=\"Winter\",$AK36=\"SSP1P2\",$AH36=TRUE,SUM(SUM(SUM(SUM($I36,$K36,$J36,$L36)*SUM($AI36*FctrChngDts!$B$13))*$AG36),$AU36)<=$AE36),SUM(SUM(SUM(SUM($I36,$K36,$J36,$L36)*SUM($AI36*FctrChngDts!$B$13))*$AG36),$AU36),IF(AND($Z36=\"Summer\",$AK36=\"SSP1P2\",$AH36=TRUE,SUM(SUM(SUM(SUM($I36,$K36,$J36,$L36)*SUM($AI36*FctrChngDts!$B$13))- SUM($AR36:$AT36)),$AU36)>$AE36),$AE36,IF(AND($Z36=\"Summer\",$AK36=\"SSP1P2\",$AH36=TRUE,SUM(SUM(SUM(SUM($I36,$K36,$J36,$L36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AR36:$AT36)),$AU36)<=$AE36),SUM(SUM(SUM(SUM($I36,$K36,$J36,$L36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AR36:$AT36)),$AU36),IF(AND($AK36=\"FWP2\",$AH36=TRUE,SUM(SUM(SUM($AI36*FctrChngDts!$B$13)*$L36),$AU36)>$AE36),$AE36,IF(AND($AK36=\"FWP2\",$AH36=TRUE,SUM(SUM(SUM($AI36*FctrChngDts!$B$13)*$L36),$AU36)<=$AE36),SUM(SUM(SUM($AI36*FctrChngDts!$B$13)*$L36),$AU36),IF(AND($Z36=\"Winter\",$AK36=\"SSP2\",$AH36=TRUE,SUM(SUM(SUM(SUM($K36,$L36)*SUM($AI36*FctrChngDts!$B$13))*$AG36),$AU36)>$AE36),$AE36,IF(AND($Z36=\"Winter\",$AK36=\"SSP2\",$AH36=TRUE,SUM(SUM(SUM(SUM($K36,$L36)*SUM($AI36*FctrChngDts!$B$13))*$AG36),$AU36)<=$AE36),SUM(SUM(SUM(SUM($K36,$L36)*SUM($AI36*FctrChngDts!$B$13))*$AG36),$AU36),IF(AND($Z36=\"Summer\",$AK36=\"SSP2\",$AH36=TRUE,SUM(SUM(SUM(SUM($K36,$L36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AR36:$AT36)),$AU36)>$AE36),$AE36,IF(AND($Z36=\"Summer\",$AK36=\"SSP2\",$AH36=TRUE,SUM(SUM(SUM(SUM($K36,$L36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AR36:$AT36)),$AU36)<=$AE36),SUM(SUM(SUM(SUM($K36,$L36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AR36:$AT36)),$AU36),IF(AND($AK36=\"FWP2P3\",$AH36=TRUE,SUM(SUM(SUM(SUM($L36,$N36)*SUM($AI36*FctrChngDts!$B$13))*$AG36),$AU36)>$AE36),$AE36,IF(AND($AK36=\"FWP2P3\",$AH36=TRUE,SUM(SUM(SUM(SUM($L36,$N36)*SUM($AI36*FctrChngDts!$B$13))*$AG36),$AU36)<=$AE36),SUM(SUM(SUM(SUM($L36,$N36)*SUM($AI36*FctrChngDts!$B$13))*$AG36),$AU36),IF(AND($Z36=\"Winter\",$AK36=\"SSP2P3\",$AH36=TRUE,SUM(SUM(SUM(SUM($K36,$L36,$M36,$N36)*SUM($AI36*FctrChngDts!$B$13))*$AG36),$AU36)>$AE36),$AE36,IF(AND($Z36=\"Winter\",$AK36=\"SSP2P3\",$AH36=TRUE,SUM(SUM(SUM(SUM($K36,$L36,$M36,$N36)*SUM($AI36*FctrChngDts!$B$13))*$AG36),$AU36)<=$AE36),SUM(SUM(SUM(SUM($K36,$L36,$M36,$N36)*SUM($AI36*FctrChngDts!$B$13))*$AG36),$AU36),IF(AND($Z36=\"Summer\",$AK36=\"SSP2P3\",$AH36=TRUE,SUM(SUM(SUM(SUM($K36,$L36,$M36,$N36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AR36:$AT36)),$AU36)>$AE36),$AE36,IF(AND($Z36=\"Summer\",$AK36=\"SSP2P3\",$AH36=TRUE,SUM(SUM(SUM(SUM($K36,$L36,$M36,$N36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AR36:$AT36)),$AU36)<=$AE36),SUM(SUM(SUM(SUM($K36,$L36,$M36,$N36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AR36:$AT36)),$AU36),IF(AND($AK36=\"FWP3\",$AH36=TRUE,SUM(SUM(SUM($AI36*FctrChngDts!$B$13)*$N36),$AU36)>$AE36),$AE36,IF(AND($AK36=\"FWP3\",$AH36=TRUE,SUM(SUM(SUM($AI36*FctrChngDts!$B$13)*$N36),$AU36)<=$AE36),SUM(SUM(SUM($AI36*FctrChngDts!$B$13)*$N36),$AU36),IF(AND($Z36=\"Winter\",$AK36=\"SSP3\",$AH36=TRUE,SUM(SUM(SUM(SUM($M36,$N36)*SUM($AI36*FctrChngDts!$B$13))*$AG36),$AU36)>$AE36),$AE36,IF(AND($Z36=\"Winter\",$AK36=\"SSP3\",$AH36=TRUE,SUM(SUM(SUM(SUM($M36,$N36)*SUM($AI36*FctrChngDts!$B$13))*$AG36),$AU36)<=$AE36),SUM(SUM(SUM(SUM($M36,$N36)*SUM($AI36*FctrChngDts!$B$13))*$AG36),$AU36),IF(AND($Z36=\"Summer\",$AK36=\"SSP3\",$AH36=TRUE,SUM(SUM(SUM(SUM($M36,$N36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AR36:$AT36)),$AU36)>$AE36),$AE36,IF(AND($Z36=\"Summer\",$AK36=\"SSP3\",$AH36=TRUE,SUM(SUM(SUM(SUM($M36,$N36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AR36:$AT36)),$AU36)<=$AE36),SUM(SUM(SUM(SUM($M36,$N36)*SUM($AI36*FctrChngDts!$B$13))-SUM($AR36:$AT36)),$AU36),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I36>0,$AH36=FALSE),SUM($AR36*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I36>0,$AH36=TRUE),SUM($AX36*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I36>0,$AH36=FALSE),SUM($AS36*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I36>0,$AH36=TRUE),SUM($AY36*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I36>0,$AH36=FALSE),SUM($AT36*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I36>0,$AH36=TRUE),SUM($AZ36*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J36>0,$AH36=FALSE),SUM($AU36*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J36>0,$AH36=TRUE),SUM($BA36*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J36>0,$AH36=FALSE),SUM($AV36*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J36>0,$AH36=TRUE),SUM($BB36*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J36>0,$AH36=FALSE),SUM($AW36*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J36>0,$AH36=TRUE),SUM($BC36*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K36>0,$AH36=FALSE),SUM($AR36*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K36>0,$AH36=TRUE),SUM($AX36*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K36>0,$AH36=FALSE),SUM($AS36*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K36>0,$AH36=TRUE),SUM($AY36*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K36>0,$AH36=FALSE),SUM($AT36*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K36>0,$AH36=TRUE),SUM($AZ36*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L36>0,$AH36=FALSE),SUM($AU36*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L36>0,$AH36=TRUE),SUM($BA36*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L36>0,$AH36=FALSE),SUM($AV36*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L36>0,$AH36=TRUE),SUM($BB36*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L36>0,$AH36=FALSE),SUM($AW36*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L36>0,$AH36=TRUE),SUM($BC36*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M36>0,$AH36=FALSE),SUM($AR36*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M36>0,$AH36=TRUE),SUM($AX36*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M36>0,$AH36=FALSE),SUM($AS36*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M36>0,$AH36=TRUE),SUM($AY36*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M36>0,$AH36=FALSE),SUM($AT36*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M36>0,$AH36=TRUE),SUM($AZ36*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N36>0,$AH36=FALSE),SUM($AU36*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N36>0,$AH36=TRUE),SUM($BA36*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N36>0,$AH36=FALSE),SUM($AV36*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N36>0,$AH36=TRUE),SUM($BB36*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N36>0,$AH36=FALSE),SUM($AW36*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N36>0,$AH36=TRUE),SUM($BC36*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I36=0,0,IF(AND($I36>0,$K36>0,$AH36=FALSE),SUM($AR36/$P36*$I36),IF(AND($I36>0,$K36=0,$AH36=FALSE),$AR36,IF(AND($I36>0,$K36>0,$AH36=TRUE),ROUND(MIN($HU36,SUM(SUM($I36,$K36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA36,SUM(SUM($I36,$K36)*(FctrChngDts!$B$13)*$AI36)*$IA36)),0),IF(AND($I36>0,$K36=0,$AH36=TRUE),$AX36))))),0)","v":0},{"$f":"ROUND(IF($I36=0,0,IF(AND($I36>0,$K36>0,$AH36=FALSE),SUM($AS36/$P36*$I36),IF(AND($I36>0,$K36=0,$AH36=FALSE),$AS36,IF(AND($I36>0,$K36>0,$AH36=TRUE),ROUND(MIN(SUM($HU36-$BW36),SUM(SUM($I36,$K36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA36)*3),0),IF(AND($I36>0,$K36=0,$AH36=TRUE),$AY36))))),0)","v":0},0,{"$f":"IF($J36=0,0,IF(AND($J36>0,$L36=0,$N36=0,$AH36=FALSE,$AJ36=FALSE),ROUND(MIN($HX36,SUM($AU36,$BA36)),0),IF(AND($J36>0,$L36=0,$N36=0,$AH36=TRUE,$AJ36=FALSE),ROUND(MIN($HX36,SUM($AU36,SUM($J36*$AI36*FctrChngDts!$B$13))),0),IF(AND($J36>0,$L36>0,$N36=0,$AH36=FALSE,$AJ36=FALSE),ROUND(MIN($HX36,SUM(SUM($J36,$L36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA36,SUM(SUM($J36,$L36)*(FctrChngDts!$B$13)*$AI36)*$IA36)),0),IF(AND($J36>0,$L36>0,$N36=0,$AH36=TRUE,$AJ36=FALSE),ROUND(MIN($HX36,SUM(SUM(SUM(SUM($J36,$L36)*FctrChngDts!$C$11*$IA36),SUM(SUM($J36,$L36)*SUM(FctrChngDts!$B$13*$AI36)*$IA36)))),0),IF(AND($J36>0,$L36=0,$N36=0,$AH36=FALSE,$AJ36=TRUE),ROUND(MIN($HX36,SUM($AU36,$BA36)),0),IF(AND($J36>0,$L36=0,$N36=0,$AH36=TRUE,$AJ36=TRUE),ROUND(MIN($HX36,SUM($AU36,SUM($J36*$AI36*FctrChngDts!$B$13))),0),IF(AND($J36>0,$L36>0,$N36=0,$AH36=FALSE,$AJ36=TRUE),ROUND(MIN($HX36,SUM(SUM($J36,$L36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA36,SUM(SUM($J36,$L36)*(FctrChngDts!$B$13)*$AI36)*$IA36)),0),IF(AND($J36>0,$L36>0,$N36=0,$AH36=TRUE,$AJ36=TRUE),ROUND(MIN($HX36,SUM(SUM(SUM(SUM($J36,$L36)*FctrChngDts!$C$12*$IA36),SUM(SUM($J36,$L36)*SUM(FctrChngDts!$B$13*$AI36)*$IA36)))),0))))))))))","v":0},{"$f":"IF($J36=0,0,IF(AND($J36>0,$L36=0,$N36=0,$AH36=FALSE,$AJ36=FALSE),ROUND(MIN(SUM($HX36-$BZ36),SUM($AU36*3)),0),IF(AND($J36>0,$L36=0,$N36=0,$AH36=TRUE,$AJ36=FALSE),ROUND(MIN(SUM($HX36-$BZ36),SUM(SUM($J36,$L36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA36)*3),0),IF(AND($J36>0,$L36>0,$N36=0,$AH36=FALSE,$AJ36=FALSE),ROUND(MIN(SUM($HX36-$BZ36),SUM(SUM($J36,$L36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA36)*3),0),IF(AND($J36>0,$L36>0,$N36=0,$AH36=TRUE,$AJ36=FALSE),ROUND(MIN(SUM($HX36-$BZ36),SUM(SUM($J36,$L36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA36)*3),0),IF(AND($J36>0,$L36=0,$N36=0,$AH36=FALSE,$AJ36=TRUE),ROUND(MIN(SUM($HX36-$BZ36),SUM($AU36*3)),0),IF(AND($J36>0,$L36=0,$N36=0,$AH36=TRUE,$AJ36=TRUE),ROUND(MIN(SUM($HX36-$BZ36),SUM(SUM($J36,$L36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA36)*3),0),IF(AND($J36>0,$L36>0,$N36=0,$AH36=FALSE,$AJ36=TRUE),ROUND(MIN(SUM($HX36-$BZ36),SUM(SUM($J36,$L36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA36)*3),0),IF(AND($J36>0,$L36>0,$N36=0,$AH36=TRUE,$AJ36=TRUE),ROUND(MIN(SUM($HX36-$BZ36),SUM(SUM($J36,$L36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA36)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K36=0,0,IF(AND($I36>0,$K36>0,$M36=0,$AH36=FALSE),SUM($AR36-$BW36),IF(AND($I36=0,$K36>0,$M36>0,$AH36=FALSE),SUM($AR36/$P36*$K36),IF(AND($I36=0,$K36>0,$M36=0,$AH36=FALSE),$AR36,IF($K36=0,0,IF(AND($I36>0,$K36>0,$M36=0,$AH36=TRUE),ROUND(MIN($HV36,SUM(SUM($I36,$K36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB36,SUM(SUM($I36,$K36)*(FctrChngDts!$B$13)*$AI36)*$IB36)),0),IF(AND($I36=0,$K36>0,$M36>0,$AH36=TRUE),ROUND(MIN($HV36,SUM(SUM($I36,$K36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB36,SUM(SUM($I36,$K36)*(FctrChngDts!$B$13)*$AI36)*$IB36)),0),IF(AND($I36=0,$K36>0,$M36=0,$AH36=TRUE),$AX36)))))))),0)","v":0},{"$f":"ROUND(IF($K36=0,0,IF(AND($I36>0,$K36>0,$M36=0,$AH36=FALSE),SUM($AS36-$BX36),IF(AND($I36=0,$K36>0,$M36>0,$AH36=FALSE),SUM($AS36/$P36*$K36),IF(AND($I36=0,$K36>0,$M36=0,$AH36=FALSE),$AS36,IF($K36=0,0,IF(AND($I36>0,$K36>0,$M36=0,$AH36=TRUE),ROUND(MIN(SUM($HV36-$BW36),SUM(SUM($I36,$K36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB36)*3),0),IF(AND($I36=0,$K36>0,$M36>0,$AH36=TRUE),ROUND(MIN(SUM($HV36-$BW36),SUM(SUM($I36,$K36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB36)*3),0),IF(AND($I36=0,$K36>0,$M36=0,$AH36=TRUE),$AY36)))))))),0)","v":0},0,{"$f":"IF($L36=0,0,IF(AND($J36>0,$L36>0,$N36=0,$AH36=FALSE,$AJ36=FALSE),ROUND(MIN($HY36,SUM(SUM($J36,$L36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB36,SUM(SUM($J36,$L36)*(FctrChngDts!$B$13)*$AI36)*$IB36)),0),IF(AND($J36>0,$L36>0,$N36=0,$AH36=TRUE,$AJ36=FALSE),ROUND(MIN($HY36,SUM(SUM(SUM(SUM($J36,$L36)*FctrChngDts!$C$11*$IB36),SUM(SUM($J36,$L36)*SUM(FctrChngDts!$B$13*$AI36)*$IB36)))),0),IF(AND($J36=0,$L36>0,$N36=0,$AH36=FALSE,$AJ36=FALSE),ROUND(MIN($HY36,SUM($L36*FctrChngDts!$C$11)),0),IF(AND($J36=0,$L36>0,$N36=0,$AH36=TRUE,$AJ36=FALSE),ROUND(MIN($HY36,SUM(SUM(SUM(SUM($J36,$L36)*FctrChngDts!$C$11*$IB36),SUM(SUM($J36,$L36)*SUM(FctrChngDts!$B$13*$AI36)*$IB36)))),0),IF(AND($J36>0,$L36>0,$N36=0,$AH36=FALSE,$AJ36=TRUE),ROUND(MIN($HY36,SUM(SUM($J36,$L36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB36,SUM(SUM($J36,$L36)*(FctrChngDts!$B$13)*$AI36)*$IB36)),0),IF(AND($J36>0,$L36>0,$N36=0,$AH36=TRUE,$AJ36=TRUE),ROUND(MIN($HY36,SUM(SUM(SUM(SUM($J36,$L36)*FctrChngDts!$C$12*$IB36),SUM(SUM($J36,$L36)*SUM(FctrChngDts!$B$13*$AI36)*$IB36)))),0),IF(AND($J36=0,$L36>0,$N36=0,$AH36=FALSE,$AJ36=TRUE),ROUND(MIN($HY36,SUM($L36*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J36=0,$L36>0,$N36=0,$AH36=TRUE,$AJ36=TRUE),ROUND(MIN($HY36,SUM(SUM(SUM(SUM($J36,$L36)*FctrChngDts!$C$12*$IB36),SUM(SUM($J36,$L36)*SUM(FctrChngDts!$B$13*$AI36)*$IB36)))),0))))))))))","v":0},{"$f":"IF($L36=0,0,IF(AND($J36>0,$L36>0,$N36=0,$AH36=FALSE,$AJ36=FALSE),ROUND(MIN(SUM($HY36-$CF36),SUM(SUM($J36,$L36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB36)*3),0),IF(AND($J36>0,$L36>0,$N36=0,$AH36=TRUE,$AJ36=FALSE),ROUND(MIN(SUM($HY36-$CF36),SUM(SUM($J36,$L36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB36)*3),0),IF(AND($J36=0,$L36>0,$N36=0,$AH36=FALSE,$AJ36=FALSE),ROUND(MIN(SUM($HY36-$CF36),SUM($AU36*3)),0),IF(AND($J36=0,$L36>0,$N36=0,$AH36=TRUE,$AJ36=FALSE),ROUND(MIN(SUM($HY36-$CF36),SUM(SUM($J36,$L36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB36)*3),0),IF(AND($J36>0,$L36>0,$N36=0,$AH36=FALSE,$AJ36=TRUE),ROUND(MIN(SUM($HY36-$CF36),SUM(SUM($J36,$L36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB36)*3),0),IF(AND($J36>0,$L36>0,$N36=0,$AH36=TRUE,$AJ36=TRUE),ROUND(MIN(SUM($HY36-$CF36),SUM(SUM($J36,$L36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB36)*3),0),IF(AND($J36=0,$L36>0,$N36=0,$AH36=FALSE,$AJ36=TRUE),ROUND(MIN(SUM($HY36-$CF36),SUM($AU36*3)),0),IF(AND($J36=0,$L36>0,$N36=0,$AH36=TRUE,$AJ36=TRUE),ROUND(MIN(SUM($HY36-$CF36),SUM(SUM($J36,$L36)*IF($AJ36=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB36)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S36>0,Account!$AG$2=TRUE,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH36=FALSE),SUM(Usage!$BW36:$CB36)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V36>0,Account!$AG$2=TRUE,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH36=FALSE),SUM(Usage!$CC36:$CH36)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y36>0,Account!$AG$2=TRUE,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH36=FALSE),SUM(Usage!$CI36:$CN36)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH36=TRUE,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S36),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S36)),2)","v":0},{"$f":"ROUND(IF(OR($AH36=TRUE,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V36),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V36)),2)","v":0},{"$f":"IF(OR($AH36=TRUE,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y36),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y36))","v":0},{"$f":"ROUND(IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW36),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW36)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX36),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX36)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY36),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY36)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ36),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ36)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA36),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA36)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB36),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB36)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S36),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC36),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC36)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD36),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD36)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE36),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE36)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF36),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF36)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG36),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG36)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH36),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH36)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V36),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI36),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI36))","v":0},{"$f":"IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ36),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ36))","v":0},{"$f":"IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK36),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK36))","v":0},{"$f":"IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL36),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL36))","v":0},{"$f":"IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM36),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM36))","v":0},{"$f":"IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN36),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN36))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y36)","v":0},0,0,0,0,{"$f":"IF($DW36>IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV36*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV36*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW36-IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV36*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV36*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV36<$DW36,SUM($DW36-$DV36),0))","v":0},{"$f":"IF(OR(AND($D36<=FctrChngDts!$B$14,Usage!$E36>FctrChngDts!$B$14),AND(Usage!$D36<=FctrChngDts!$C$14,Usage!$E36>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW36),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX36),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY36),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ36),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA36),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB36),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC36),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD36),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE36),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF36),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG36),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH36),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI36)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ36)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK36)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL36)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM36)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN36)","v":0},0,{"$f":"IF(AND($S36>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E36<>\"D-CARE\",Tenant!$F36=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET36=TRUE,$S36>0,$V36=0),SUM(SUM($BW36:$CB36)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET36=TRUE,$S36>0,$V36>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW36:$CB36)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET36=TRUE,$S36>0,$V36>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW36:$CB36)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S36>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S36>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S36>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV36=TRUE,$S36>0,$V36=0),SUM(SUM($BW36:$CB36)*'CRS1'!$P$2),IF(AND($EV36=TRUE,$S36>0,$V36>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW36:$CB36)*'CRS1'!$P$2),IF(AND($EV36=TRUE,$S36>0,$V36>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW36:$CB36)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S36>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX36=TRUE,$S36>0,$V36=0),SUM(SUM($BW36:$CB36)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX36=TRUE,$S36>0,$V36>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW36:$CB36)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX36=TRUE,$S36>0,$V36>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW36:$CB36)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S36>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ36=TRUE,$S36>0),SUM(SUM($BW36:$CB36)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V36>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E36<>\"D-CARE\",Tenant!$F36=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB36=TRUE,$S36>0,$V36>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC36:$CH36)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB36=TRUE,$S36>0,$V36>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC36:$CH36)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB36=TRUE,$V36>0,$Y36>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC36:$CH36)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB36=TRUE,$V36>0,$Y36>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC36:$CH36)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB36=TRUE,$S36=0,$V36>0,$Y36=0),SUM(SUM($CC36:$CH36)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V36>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V36>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V36>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD36=TRUE,$S36>0,$V36>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC36:$CH36)*'CRS2'!$P$2),IF(AND($FD36=TRUE,$S36>0,$V36>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC36:$CH36)*'CRS2'!$P$2),IF(AND($FD36=TRUE,$V36>0,$Y36>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC36:$CH36)*'CRS2'!$P$2),IF(AND($FD36=TRUE,$V36>0,$Y36>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC36:$CH36)*'CRS2'!$P$2),IF(AND($FD36=TRUE,$S36=0,$V36>0,$Y36=0),SUM(SUM($CC36:$CH36)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V36>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF36=TRUE,$S36>0,$V36>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC36:$CH36)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF36=TRUE,$S36>0,$V36>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC36:$CH36)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF36=TRUE,$V36>0,$Y36>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC36:$CH36)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF36=TRUE,$V36>0,$Y36>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC36:$CH36)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF36=TRUE,$S36=0,$V36>0,$Y36=0),SUM(SUM($CC36:$CH36)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V36>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH36=TRUE,$V36>0),SUM(SUM($CC36:$CH36)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y36>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E36<>\"D-CARE\",Tenant!$F36=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ36=TRUE,$V36=0,$Y36>0),SUM(SUM($CI36:$CN36)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ36=TRUE,$V36>0,$Y36>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI36:$CN36)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ36=TRUE,$V36>0,$Y36>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI36:$CN36)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y36>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y36>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y36>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL36=TRUE,$V36=0,$Y36>0),SUM(SUM($CI36:$CN36)*'CRS3'!$P$2),IF(AND($FL36=TRUE,$V36>0,$Y36>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI36:$CN36)*'CRS3'!$P$2),IF(AND($FL36=TRUE,$V36>0,$Y36>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI36:$CN36)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y36>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN36=TRUE,$V36=0,$Y36>0),SUM(SUM($CI36:$CN36)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN36=TRUE,$V36>0,$Y36>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI36:$CN36)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN36=TRUE,$V36>0,$Y36>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI36:$CN36)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y36>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP36=TRUE,$Y36>0),SUM(SUM($CI36:$CN36)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR36:$FT36))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO36:$CQ36,$FR36:$FT36))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA36:$EF36)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG36:$EL36)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM36:$ER36)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV36,$CO36:$CQ36,$EA36:$ER36)/$P36)*$S36*FctrChngDts!$B$15),SUM(SUM(SUM($DV36,$CO36:$CQ36,$FR36:$FT36)/$P36)*$S36*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV36,$CO36:$CQ36,$EA36:$ER36)/$P36)*$V36*FctrChngDts!$B$15),SUM(SUM(SUM($DV36,$CO36:$CQ36,$FR36:$FT36)/$P36)*$V36*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV36,$CO36:$CQ36,$EA36:$ER36)/$P36)*$Y36*FctrChngDts!$B$15),SUM(SUM(SUM($DV36,$CO36:$CQ36,$FR36:$FT36)/$P36)*$Y36*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA36*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI36*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ36*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ36,$FU36,$GF36,$GZ36:$HE36),IF(Account!$Q$2=TRUE,SUM($DZ36,$FV36,$GF36,$GZ36:$HE36),SUM($DZ36,$ES36,$FU36:$FV36,$GF36,$GZ36:$HE36)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E36),Usage!$P36,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D36,FctrChngDts!$C$17<=Usage!$E36),SUM(FctrChngDts!$C$17-Usage!$D36),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E36),Usage!$P36,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D36,FctrChngDts!$C$19<=Usage!$E36),SUM(FctrChngDts!$C$19-Usage!$D36),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK36*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK36*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL36*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL36*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D36))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A36,Tenant!$A:$J,8,FALSE)=TRUE,$GG36<0),0,SUM(SUM(SUM($GG36/$P36*$GP36)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A36,Tenant!$A:$J,8,FALSE)=TRUE,$GG36<0),0,SUM(SUM(SUM($GG36/$P36*$GQ36)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D36))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A36,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV36*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A36,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW36*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU36:$DA36,$EU36,$EA36:$EF36,$FA36)-SUM(SUM($BW36:$CB36)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD36:$DJ36,$FC36,$EG36:$EL36,$FI36)-SUM(SUM($CC36:$CH36)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM36:$DS36,$FK36,$EM36:$ER36,$FQ36)-SUM(SUM($CI36:$CN36)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO36,$CU36:$DA36,$EU36,$EW36,$EY36,$EA36:$EF36,$FA36,$CP36,$DD36:$DJ36,$FC36,$FE36,$FG36,$EG36:$EL36,$FI36)/$P36*$S36)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO36,$CU36:$DA36,$EU36,$EW36,$EY36,$EA36:$EF36,$FA36,$CP36,$DD36:$DJ36,$FC36,$FE36,$FG36,$EG36:$EL36,$FI36)/$P36*$V36)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ36,$DM36:$DS36,$FK36,$FM36,$FO36,$EM36:$ER36,$FQ36)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D36,BslnAllctnCrrnt!$A$1<=$E36),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK36=\"FSP1\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$Q36,BslnAllctnCrrnt!$A$1<$R36),SUM(BslnAllctnCrrnt!$A$1-$Q36),IF(AND($AK36=\"FSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$Q36,BslnAllctnCrrnt!$A$1<$R36),SUM(BslnAllctnCrrnt!$A$1-$Q36),IF(AND($AK36=\"FSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),$I36,IF(AND($AK36=\"SSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$Q36,BslnAllctnCrrnt!$A$1<$R36),SUM(BslnAllctnCrrnt!$A$1-$Q36),IF(AND($AK36=\"SSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),$I36,0)))))","v":0},{"$f":"IF(AND($AK36=\"FSP1\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$Q36,BslnAllctnCrrnt!$A$1<$R36),SUM($I36-$HG36),IF(AND($AK36=\"FSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$Q36,BslnAllctnCrrnt!$A$1<$R36),SUM($I36-$HG36),IF(AND($AK36=\"FSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM($I36-$HG36),IF(AND($AK36=\"SSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$Q36,BslnAllctnCrrnt!$A$1<$R36),SUM($I36-$HG36),IF(AND($AK36=\"SSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM($I36-$HG36),0)))))","v":0},{"$f":"IF(AND($AK36=\"SSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$Q36,BslnAllctnCrrnt!$A$1<$R36),0,IF(AND(FctrChngDts!$A$2>=$D36,FctrChngDts!$B$2<$E36),IF(AND($AK36=\"SSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM(BslnAllctnCrrnt!$A$1-$T36),0),IF(AND($AK36=\"FSP2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM(BslnAllctnCrrnt!$A$1-$T36),IF(AND($AK36=\"FSP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM(BslnAllctnCrrnt!$A$1-$T36),IF(AND($AK36=\"FSP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$W36,BslnAllctnCrrnt!$A$1<$X36),$K36,IF(AND($AK36=\"FSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$Q36,BslnAllctnCrrnt!$A$1<$R36),0,IF(AND($AK36=\"FSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM(BslnAllctnCrrnt!$A$1-$T36),IF(AND($AK36=\"SSP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM(BslnAllctnCrrnt!$A$1-$T36),IF(AND($AK36=\"SSP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$W36,BslnAllctnCrrnt!$A$1<$X36),$K36,0)))))))))","v":0},{"$f":"IF(AND($AK36=\"SSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$Q36,BslnAllctnCrrnt!$A$1<$R36),SUM($K36-$HI36),IF(AND($AK36=\"SSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM($K36-$HI36),IF(AND($AK36=\"FSP2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM($K36-$HI36),IF(AND($AK36=\"FSP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM($K36-$HI36),IF(AND($AK36=\"FSP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$W36,BslnAllctnCrrnt!$A$1<$X36),SUM($K36-$HI36),IF(AND($AK36=\"FSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$Q36,BslnAllctnCrrnt!$A$1<$R36),SUM($K36-$HI36),IF(AND($AK36=\"FSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM($K36-$HI36),IF(AND($AK36=\"SSP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM($K36-$HI36),IF(AND($AK36=\"SSP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$W36,BslnAllctnCrrnt!$A$1<$X36),SUM($K36-$HI36),0)))))))))","v":0},{"$f":"IF(AND($AK36=\"FSP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),0,IF(AND($AK36=\"FSP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$W36,BslnAllctnCrrnt!$A$1<$X36),SUM(BslnAllctnCrrnt!$A$1-$W36),IF(AND($AK36=\"FSP3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$W36,BslnAllctnCrrnt!$A$1<$X36),SUM(BslnAllctnCrrnt!$A$1-$W36),0)))","v":0},{"$f":"IF(AND($AK36=\"FSP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM($M36-$HK36),IF(AND($AK36=\"FSP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$W36,BslnAllctnCrrnt!$A$1<$X36),SUM($M36-$HK36),IF(AND($AK36=\"FSP3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$W36,BslnAllctnCrrnt!$A$1<$X36),SUM($M36-$HK36),0)))","v":0},{"$f":"IF(AND($AK36=\"FWP1\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$Q36,BslnAllctnCrrnt!$A$1<$R36),SUM(BslnAllctnCrrnt!$A$1-$Q36),IF(AND($AK36=\"FWP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$Q36,BslnAllctnCrrnt!$A$1<$R36),SUM(BslnAllctnCrrnt!$A$1-$Q36),IF(AND($AK36=\"FWP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),$J36,IF(AND(FctrChngDts!$A$2>=$D36,FctrChngDts!$B$2<$E36),IF(AND($AK36=\"SSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$Q36,BslnAllctnCrrnt!$A$1<$R36),SUM(BslnAllctnCrrnt!$A$1-$Q36),0),IF(AND($AK36=\"SSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),$J36,0)))))","v":0},{"$f":"IF(AND($AK36=\"FWP1\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$Q36,BslnAllctnCrrnt!$A$1<$R36),SUM($J36-$HM36),IF(AND($AK36=\"FWP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$Q36,BslnAllctnCrrnt!$A$1<$R36),SUM($J36-$HM36),IF(AND($AK36=\"FWP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM($J36-$HM36),IF(AND($AK36=\"SSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$Q36,BslnAllctnCrrnt!$A$1<$R36),SUM($J36-$HM36),IF(AND($AK36=\"SSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM($J36-$HM36),0)))))","v":0},{"$f":"IF(AND($AK36=\"FWP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$Q36,BslnAllctnCrrnt!$A$1<$R36),0,IF(AND($AK36=\"FWP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM(BslnAllctnCrrnt!$A$1-$T36),IF(AND($AK36=\"FWP2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM(BslnAllctnCrrnt!$A$1-$T36),IF(AND($AK36=\"FWP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM(BslnAllctnCrrnt!$A$1-$T36),IF(AND($AK36=\"FWP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$W36,BslnAllctnCrrnt!$A$1<$X36),$L36,IF(AND($AK36=\"SSP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM(BslnAllctnCrrnt!$A$1-$T36),IF(AND($AK36=\"SSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$Q36,BslnAllctnCrrnt!$A$1<$R36),0,IF(AND($AK36=\"SSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM(BslnAllctnCrrnt!$A$1-$T36),0))))))))","v":0},{"$f":"IF(AND($AK36=\"FWP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$Q36,BslnAllctnCrrnt!$A$1<$R36),SUM($L36-$HO36),IF(AND($AK36=\"FWP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM($L36-$HO36),IF(AND($AK36=\"FWP2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM($L36-$HO36),IF(AND($AK36=\"FWP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM($L36-$HO36),IF(AND($AK36=\"FWP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$W36,BslnAllctnCrrnt!$A$1<$X36),SUM($L36-$HO36),IF(AND($AK36=\"SSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$Q36,BslnAllctnCrrnt!$A$1<$R36),SUM($L36-$HO36),IF(AND($AK36=\"SSP1P2\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM($L36-$HO36),0)))))))","v":0},{"$f":"IF(AND($AK36=\"FWP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),0,IF(AND($AK36=\"FWP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$W36,BslnAllctnCrrnt!$A$1<$X36),SUM(BslnAllctnCrrnt!$A$1-$W36),IF(AND($AK36=\"FWP3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$W36,BslnAllctnCrrnt!$A$1<$X36),SUM(BslnAllctnCrrnt!$A$1-$W36),IF(AND($AK36=\"SSP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),0,IF(AND($AK36=\"SSP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$W36,BslnAllctnCrrnt!$A$1<$X36),SUM(BslnAllctnCrrnt!$A$1-$W36),0)))))","v":0},{"$f":"IF(AND($AK36=\"FWP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM($N36-$HQ36),IF(AND($AK36=\"FWP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$W36,BslnAllctnCrrnt!$A$1<$X36),SUM($N36-$HQ36),IF(AND($AK36=\"FWP3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$W36,BslnAllctnCrrnt!$A$1<$X36),SUM($N36-$HQ36),IF(AND($AK36=\"SSP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$T36,BslnAllctnCrrnt!$A$1<$U36),SUM($N36-$HQ36),IF(AND($AK36=\"SSP2P3\",$HF36=TRUE,BslnAllctnCrrnt!$A$1>=$W36,BslnAllctnCrrnt!$A$1<$X36),SUM($N36-$HQ36),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[36,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G37),0,IF($F37<=$G37,SUM($G37-$F37),IF($F37>$G37,SUM((Account!$L$2-Usage!$F37)+Usage!$G37+1))))","v":0},{"$f":"IF($Q37=0,0,IF($R37=0,0,IF(AND($Q37<FctrChngDts!$A$2,$R37>=FctrChngDts!$A$2),SUM($R37-FctrChngDts!$A$2+1),IF(AND($Q37>=FctrChngDts!$A$2,$R37>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q37),IF(AND($Q37>=FctrChngDts!$A$2,$R37<FctrChngDts!$B$2),SUM($R37-$Q37+1),0)))))","v":0},{"$f":"IF($Q37=0,0,IF($R37=0,0,IF(AND($Q37<FctrChngDts!$A$2,$R37>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q37),IF(AND($Q37<FctrChngDts!$A$2,$R37<FctrChngDts!$A$2),SUM($R37-$Q37+1),IF(AND($Q37>FctrChngDts!$A$2,$R37>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R37+1),0)))))","v":0},{"$f":"IF($T37=0,0,IF($U37=0,0,IF(AND($T37<FctrChngDts!$A$2,$U37>=FctrChngDts!$A$2),SUM($U37-FctrChngDts!$A$2+1),IF(AND($T37>=FctrChngDts!$A$2,$U37<FctrChngDts!$B$2),SUM($U37-$T37+1),IF(AND($T37>=FctrChngDts!$A$2,$U37>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T37)<0),0,IF(AND($T37>=FctrChngDts!$A$2,$U37>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T37),0))))))","v":0},{"$f":"IF($T37=0,0,IF($U37=0,0,IF(AND($T37<FctrChngDts!$A$2,$U37>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T37),IF(AND($T37>=FctrChngDts!$B$2,$U37>=FctrChngDts!$B$2),SUM($U37-$T37+1),IF(AND($T37<FctrChngDts!$A$2,$U37<FctrChngDts!$A$2),SUM($U37-$T37+1),IF(AND($T37>=FctrChngDts!$A$2,$U37>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U37+1),0))))))","v":0},{"$f":"IF($W37=0,0,IF($X37=0,0,IF(AND($W37>=FctrChngDts!$A$2,$X37>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W37)<0),0,IF(AND($W37>=FctrChngDts!$A$2,$X37>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W37),IF(AND($W37>=FctrChngDts!$A$2,$X37<FctrChngDts!$B$2),SUM($X37-$W37+1),IF(AND($W37<FctrChngDts!$A$2,$X37>=FctrChngDts!$A$2),SUM($X37-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W37=0,0,IF($X37=0,0,IF(AND($W37<FctrChngDts!$A$2,$X37<FctrChngDts!$A$2),SUM($X37-$W37+1),IF(AND($W37>=FctrChngDts!$A$2,$X37>=FctrChngDts!$B$2,SUM($X37-FctrChngDts!$B$2+1)<=$Y37),SUM($X37-FctrChngDts!$B$2+1),IF(AND($W37>=FctrChngDts!$A$2,$X37>=FctrChngDts!$B$2),SUM($X37-$W37+1),IF(AND($W37<FctrChngDts!$A$2,$X37>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W37),0))))))","v":0},{"$f":"IF(AND($D37>=FctrChngDts!$C$2,$E37<FctrChngDts!$E$2),\"1\",IF(AND($D37>=FctrChngDts!$E$2,$E37<FctrChngDts!$G$2),\"2\",IF(AND($D37>=FctrChngDts!$G$2,$E37<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D37>=FctrChngDts!$D$2,,IF(AND($D37>=FctrChngDts!$C$2,$D37<=FctrChngDts!$D$2),$D37,IF(AND($D37>=FctrChngDts!$C$2,$D37>=FctrChngDts!$D$2,$E37>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D37>FctrChngDts!$D$2,,IF($D37=FctrChngDts!$D$2,$D37,IF(AND($D37>=FctrChngDts!$C$2,$E37<FctrChngDts!$D$2),$E37,IF(AND($D37>=FctrChngDts!$C$2,$E37>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D37>=FctrChngDts!$D$2,$E37>=FctrChngDts!$D$2,$E37>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E37<FctrChngDts!$D$2,$E37<=FctrChngDts!$D$2),$E37,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D37<FctrChngDts!$E$2,$E37<FctrChngDts!$E$2),,IF($D37>FctrChngDts!$F$2,,IF(AND($D37>=FctrChngDts!$E$2,$D37<=FctrChngDts!$F$2),$D37,IF(AND($D37>=FctrChngDts!$E$2,$D37>=FctrChngDts!$F$2,$E37>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D37>FctrChngDts!$F$2,,IF($E37=FctrChngDts!$F$2,$E37,IF(AND($D37<FctrChngDts!$E$2,$E37<=FctrChngDts!$F$2),$E37,IF(AND($D37>=FctrChngDts!$E$2,$E37<FctrChngDts!$F$2),$E37,IF(AND($D37>=FctrChngDts!$E$2,$E37>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D37>=FctrChngDts!$F$2,$E37>=FctrChngDts!$F$2,$E37>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D37<FctrChngDts!$G$2,$E37<FctrChngDts!$G$2),,IF($D37>FctrChngDts!$H$2,,IF(AND($D37>=FctrChngDts!$G$2,$D37<=FctrChngDts!$H$2),$D37,IF(AND($D37>=FctrChngDts!$G$2,$D37>=FctrChngDts!$H$2,$E37>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D37>FctrChngDts!$H$2,,IF($E37=FctrChngDts!$H$2,$E37,IF(AND($D37<FctrChngDts!$G$2,$E37<=FctrChngDts!$H$2),$E37,IF(AND($D37>=FctrChngDts!$G$2,$E37<FctrChngDts!$H$2),$E37,IF(AND($D37>=FctrChngDts!$G$2,$E37>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D37>=FctrChngDts!$H$2,$E37>=FctrChngDts!$H$2,$E37>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A37,Tenant!$A37:$J336,6,FALSE)","v":0},{"$f":"VLOOKUP($A37,Tenant!$A37:$J336,7,FALSE)","v":0},{"$f":"VLOOKUP($A37,Tenant!$A37:$J336,10,FALSE)","v":0},0,{"$f":"IF(AND($AK37=\"FSP2\",$AJ37=FALSE,$HF37=FALSE),SUM($K37*FctrChngDts!$C$9),IF(AND($AK37=\"FSP2\",$AJ37=TRUE,$HF37=FALSE),SUM($K37*FctrChngDts!$C$10),IF(AND($AK37=\"FSP2P3\",$AJ37=FALSE,$HF37=FALSE),SUM(SUM($K37,$M37)*FctrChngDts!$C$9),IF(AND($AK37=\"FSP2P3\",$AJ37=TRUE,$HF37=FALSE),SUM(SUM($K37,$M37)*FctrChngDts!$C$10),IF(AND($AK37=\"FSP3\",$AJ37=FALSE,$HF37=FALSE),SUM($M37*FctrChngDts!$C$9),IF(AND($AK37=\"FSP3\",$AJ37=TRUE,$HF37=FALSE),SUM($M37*FctrChngDts!$C$10),IF(AND($AK37=\"FSP1\",$AJ37=FALSE,$HF37=FALSE),SUM($I37*FctrChngDts!$C$9),IF(AND($AK37=\"FSP1\",$AJ37=TRUE,$HF37=FALSE),SUM($I37*FctrChngDts!$C$10),IF(AND($AK37=\"FSP1P2\",$AJ37=FALSE,$HF37=FALSE),SUM(SUM($I37,$K37)*FctrChngDts!$C$9),IF(AND($AK37=\"FSP1P2\",$AJ37=TRUE,$HF37=FALSE),SUM(SUM($I37,$K37)*FctrChngDts!$C$10),IF(AND($Z37=\"Summer\",$AK37=\"SSP2P3\",$AJ37=FALSE,$HF37=FALSE),SUM(SUM(SUM(SUM($K37,$M37)*FctrChngDts!$C$9),SUM(SUM($L37,$N37)*FctrChngDts!$C$11))*$AF37),IF(AND($Z37=\"Summer\",$AK37=\"SSP2P3\",$AJ37=TRUE,$HF37=FALSE),SUM(SUM(SUM(SUM($K37,$M37)*FctrChngDts!$C$10),SUM(SUM($L37,$N37)*FctrChngDts!$C$12))*$AF37),IF(AND($Z37=\"Winter\",$AK37=\"SSP2P3\",$AJ37=FALSE,$HF37=FALSE),SUM(SUM(SUM(SUM($K37,$M37)*FctrChngDts!$C$9),SUM(SUM($L37,$N37)*FctrChngDts!$C$11))-$AO37),IF(AND($Z37=\"Winter\",$AK37=\"SSP2P3\",$AJ37=TRUE,$HF37=FALSE),SUM(SUM(SUM(SUM($K37,$M37)*FctrChngDts!$C$10),SUM(SUM($L37,$N37)*FctrChngDts!$C$12))-$AO37),IF(AND($Z37=\"Summer\",$AK37=\"SSP1P2\",$AJ37=FALSE,$HF37=FALSE),SUM(SUM(SUM(SUM($I37,$K37)*FctrChngDts!$C$9),SUM(SUM($J37,$L37)*FctrChngDts!$C$11))*$AF37),IF(AND($Z37=\"Summer\",$AK37=\"SSP1P2\",$AJ37=TRUE,$HF37=FALSE),SUM(SUM(SUM(SUM($I37,$K37)*FctrChngDts!$C$10),SUM(SUM($J37,$L37)*FctrChngDts!$C$12))*$AF37),IF(AND($Z37=\"Winter\",$AK37=\"SSP1P2\",$AJ37=FALSE,$HF37=FALSE),SUM(SUM(SUM(SUM($I37,$K37)*FctrChngDts!$C$9),SUM(SUM($J37,$L37)*FctrChngDts!$C$11))-$AO37),IF(AND($Z37=\"Winter\",$AK37=\"SSP1P2\",$AJ37=TRUE,$HF37=FALSE),SUM(SUM(SUM(SUM($I37,$K37)*FctrChngDts!$C$10),SUM(SUM($J37,$L37)*FctrChngDts!$C$12))-$AO37),IF(AND($AK37=\"FSP2\",$AJ37=FALSE,$HF37=TRUE),SUM(SUM($HI37*FctrChngDts!$B$9),SUM($HJ37*FctrChngDts!$C$9)),IF(AND($AK37=\"FSP2\",$AJ37=TRUE,$HF37=TRUE),SUM(SUM($HI37*FctrChngDts!$B$10),SUM($HJ37*FctrChngDts!$C$10)),IF(AND($AK37=\"FSP2P3\",$AJ37=FALSE,$HF37=TRUE),SUM(SUM(SUM($HI37,$HK37)*FctrChngDts!$B$9),SUM(SUM($HJ37,$HL37)*FctrChngDts!$C$9)),IF(AND($AK37=\"FSP2P3\",$AJ37=TRUE,$HF37=TRUE),SUM(SUM(SUM($HI37,$HK37)*FctrChngDts!$B$10),SUM(SUM($HJ37,$HL37)*FctrChngDts!$C$10)),IF(AND($AK37=\"FSP3\",$AJ37=FALSE,$HF37=TRUE),SUM(SUM($HK37*FctrChngDts!$B$9),SUM($HL37*FctrChngDts!$C$9)),IF(AND($AK37=\"FSP3\",$AJ37=TRUE,$HF37=TRUE),SUM(SUM($HK37*FctrChngDts!$B$10),SUM($HL37*FctrChngDts!$C$10)),IF(AND($AK37=\"FSP1\",$AJ37=FALSE,$HF37=TRUE),SUM(SUM($HG37*FctrChngDts!$B$9),SUM($HH37*FctrChngDts!$C$9)),IF(AND($AK37=\"FSP1\",$AJ37=TRUE,$HF37=TRUE),SUM(SUM($HG37*FctrChngDts!$B$10),SUM($HH37*FctrChngDts!$C$10)),IF(AND($AK37=\"FSP1P2\",$AJ37=FALSE,$HF37=TRUE),SUM(SUM(SUM($HG37,$HI37)*FctrChngDts!$B$9),SUM(SUM($HH37,$HJ37)*FctrChngDts!$C$9)),IF(AND($AK37=\"FSP1P2\",$AJ37=TRUE,$HF37=TRUE),SUM(SUM(SUM($HG37,$HI37)*FctrChngDts!$B$10),SUM(SUM($HG37,$HI37)*FctrChngDts!$C$10)),IF(AND($Z37=\"Summer\",$AK37=\"SSP2P3\",$AJ37=FALSE,$HF37=TRUE),SUM(SUM(SUM(SUM($HI37,$HK37)*FctrChngDts!$B$9),SUM(SUM($HJ37,$HL37)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO37,$HQ37)*FctrChngDts!$B$11),SUM(SUM($HP37,$HR37)*FctrChngDts!$C$11))*$AF37),IF(AND($Z37=\"Summer\",$AK37=\"SSP2P3\",$AJ37=TRUE,$HF37=TRUE),SUM(SUM(SUM(SUM($HI37,$HK37)*FctrChngDts!$B$10),SUM(SUM($HJ37,$HL37)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO37,$HQ37)*FctrChngDts!$B$12),SUM(SUM($HP37,$HR37)*FctrChngDts!$C$12))*$AF37),IF(AND($Z37=\"Winter\",$AK37=\"SSP2P3\",$AJ37=FALSE,$HF37=TRUE),SUM(SUM(SUM(SUM($HI37,$HK37)*FctrChngDts!$B$9),SUM(SUM($HJ37,$HL37)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO37,$HQ37)*FctrChngDts!$B$11),SUM(SUM($HP37,$HR37)*FctrChngDts!$C$11))-$AO37),IF(AND($Z37=\"Winter\",$AK37=\"SSP2P3\",$AJ37=TRUE,$HF37=TRUE),SUM(SUM(SUM(SUM($HI37,$HK37)*FctrChngDts!$B$10),SUM(SUM($HO37,$HQ37)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO37,$HQ37)*FctrChngDts!$B$12),SUM(SUM($HP37,$HR37)*FctrChngDts!$C$12))-$AO37),IF(AND($Z37=\"Summer\",$AK37=\"SSP1P2\",$AJ37=FALSE,$HF37=TRUE),SUM(SUM(SUM(SUM($HG37,$HI37)*FctrChngDts!$B$9),SUM(SUM($HH37,$HJ37)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM37,$HO37)*FctrChngDts!$B$11),SUM(SUM($HN37,$HP37)*FctrChngDts!$C$11))*$AF37),IF(AND($Z37=\"Summer\",$AK37=\"SSP1P2\",$AJ37=TRUE,$HF37=TRUE),SUM(SUM(SUM(SUM($HG37,$HI37)*FctrChngDts!$B$10),SUM(SUM($HH37,$HJ37)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM37,$HO37)*FctrChngDts!$B$12),SUM(SUM($HN37,$HP37)*FctrChngDts!$C$12))*$AF37),IF(AND($Z37=\"Winter\",$AK37=\"SSP1P2\",$AJ37=FALSE,$HF37=TRUE),SUM(SUM(SUM(SUM($HG37,$HI37)*FctrChngDts!$B$9),SUM(SUM($HH37,$HJ37)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM37,$HO37)*FctrChngDts!$B$11),SUM(SUM($HN37,$HP37)*FctrChngDts!$C$11))-$AO37),IF(AND($Z37=\"Winter\",$AK37=\"SSP1P2\",$AJ37=TRUE,$HF37=TRUE),SUM(SUM(SUM(SUM($HG37,$HI37)*FctrChngDts!$B$10),SUM(SUM($HH37,$HJ37)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM37,$HO37)*FctrChngDts!$B$12),SUM(SUM($HN37,$HP37)*FctrChngDts!$C$12))-$AO37),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK37=\"FWP1\",$AJ37=FALSE,$HF37=FALSE),SUM($J37*FctrChngDts!$C$11),IF(AND($AK37=\"FWP1\",$AJ37=TRUE,$HF37=FALSE),SUM($J37*FctrChngDts!$C$12),IF(AND($AK37=\"FWP1P2\",$AJ37=FALSE,$HF37=FALSE),SUM(SUM($J37,$L37)*FctrChngDts!$C$11),IF(AND($AK37=\"FWP1P2\",$AJ37=TRUE,$HF37=FALSE),SUM(SUM($J37,$L37)*FctrChngDts!$C$12),IF(AND($AK37=\"FWP2\",$AJ37=FALSE,$HF37=FALSE),SUM($L37*FctrChngDts!$C$11),IF(AND($AK37=\"FWP2\",$AJ37=TRUE,$HF37=FALSE),SUM($L37*FctrChngDts!$C$12),IF(AND($AK37=\"FWP2P3\",$AJ37=FALSE,$HF37=FALSE),SUM(SUM($L37,$N37)*FctrChngDts!$C$11),IF(AND($AK37=\"FWP2P3\",$AJ37=TRUE,$HF37=FALSE),SUM(SUM($L37,$N37)*FctrChngDts!$C$12),IF(AND($AK37=\"FWP3\",$AJ37=FALSE,$HF37=FALSE),SUM($N37*FctrChngDts!$C$11),IF(AND($AK37=\"FWP3\",$AJ37=TRUE,$HF37=FALSE),SUM($N37*FctrChngDts!$C$12),IF(AND($Z37=\"Winter\",$AK37=\"SSP1P2\",$AJ37=FALSE,$HF37=FALSE),SUM(SUM(SUM($I37,$K37)*FctrChngDts!$C$9),SUM(SUM($J37,$L37)*FctrChngDts!$C$11))*$AG37,IF(AND($Z37=\"Winter\",$AK37=\"SSP1P2\",$AJ37=TRUE,$HF37=FALSE),SUM(SUM(SUM($I37,$K37)*FctrChngDts!$B$10),SUM(SUM($J37,$L37)*FctrChngDts!$B$12))*$AG37,IF(AND($Z37=\"Summer\",$AK37=\"SSP1P2\",$AJ37=FALSE,$HF37=FALSE),SUM(SUM(SUM($I37,$K37)*FctrChngDts!$B$9),SUM(SUM($J37,$L37)*FctrChngDts!$B$11))-$AJ37,IF(AND($Z37=\"Summer\",$AK37=\"SSP1P2\",$AJ37=TRUE,$HF37=FALSE),SUM(SUM(SUM($I37,$K37)*FctrChngDts!$C$10),SUM(SUM($J37,$L37)*FctrChngDts!$C$12))-$AJ37,IF(AND($Z37=\"Winter\",$AK37=\"SSP2P3\",$AJ37=FALSE,$HF37=FALSE),SUM(SUM(SUM($K37,$M37)*FctrChngDts!$C$9),SUM(SUM($L37,$N37)*FctrChngDts!$C$11))*$AG37,IF(AND($Z37=\"Winter\",$AK37=\"SSP2P3\",$AJ37=TRUE,$HF37=FALSE),SUM(SUM(SUM($K37,$M37)*FctrChngDts!$C$10),SUM(SUM($L37,$N37)*FctrChngDts!$C$12))*$AG37,IF(AND($Z37=\"Summer\",$AK37=\"SSP2P3\",$AJ37=FALSE,$HF37=FALSE),SUM(SUM(SUM($K37,$M37)*FctrChngDts!$C$9),SUM(SUM($L37,$N37)*FctrChngDts!$C$11))-$AJ37,IF(AND($Z37=\"Summer\",$AK37=\"SSP2P3\",$AJ37=TRUE,$HF37=FALSE),SUM(SUM(SUM($K37,$M37)*FctrChngDts!$C$10),SUM(SUM($L37,$N37)*FctrChngDts!$C$12))-$AJ37,IF(AND($AK37=\"FWP1\",$AJ37=FALSE,$HF37=TRUE),SUM(SUM($HM37*FctrChngDts!$B$11),SUM($HN37*FctrChngDts!$C$11)),IF(AND($AK37=\"FWP1\",$AJ37=TRUE,$HF37=TRUE),SUM(SUM($HM37*FctrChngDts!$B$12),SUM($HN37*FctrChngDts!$C$12)),IF(AND($AK37=\"FWP1P2\",$AJ37=FALSE,$HF37=TRUE),SUM(SUM(SUM($HM37,$HO37)*FctrChngDts!$B$11),SUM(SUM($HN37,$HP37)*FctrChngDts!$C$11)),IF(AND($AK37=\"FWP1P2\",$AJ37=TRUE,$HF37=TRUE),SUM(SUM(SUM($HM37,$KP37)*FctrChngDts!$C$12),SUM(SUM($HN37,$HP37)*FctrChngDts!$C$12)),IF(AND($AK37=\"FWP2\",$AJ37=FALSE,$HF37=TRUE),SUM(SUM($HO37*FctrChngDts!$B$11),SUM($HO37*FctrChngDts!$C$11)),IF(AND($AK37=\"FWP2\",$AJ37=TRUE,$HF37=TRUE),SUM(SUM($HO37*FctrChngDts!$B$12),SUM($HO37*FctrChngDts!$C$12)),IF(AND($AK37=\"FWP2P3\",$AJ37=FALSE,$HF37=TRUE),SUM(SUM(SUM($HO37,$HQ37)*FctrChngDts!$C$11),SUM(SUM($HP37,$HR37)*FctrChngDts!$C$11)),IF(AND($AK37=\"FWP2P3\",$AJ37=TRUE,$HF37=TRUE),SUM(SUM(SUM($HO37,$HQ37)*FctrChngDts!$C$12),SUM(SUM($HP37,$HR37)*FctrChngDts!$C$12)),IF(AND($AK37=\"FWP3\",$AJ37=FALSE,$HF37=TRUE),SUM(SUM($HQ37*FctrChngDts!$B$11),SUM($HR37*FctrChngDts!$C$11)),IF(AND($AK37=\"FWP3\",$AJ37=TRUE,$HF37=TRUE),SUM(SUM($HQ37*FctrChngDts!$B$12),SUM($HR37*FctrChngDts!$C$12)),IF(AND($Z37=\"Winter\",$AK37=\"SSP1P2\",$AJ37=FALSE,$HF37=TRUE),SUM(SUM(SUM(SUM($HG37,$HI37)*FctrChngDts!$B$9),SUM(SUM($HH37,$HJ37)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM37,$HO37)*FctrChngDts!$B$11),SUM(SUM($HN37,$HP37)*FctrChngDts!$C$11))*$AG37),IF(AND($Z37=\"Winter\",$AK37=\"SSP1P2\",$AJ37=TRUE,$HF37=TRUE),SUM(SUM(SUM(SUM($HG37,$HI37)*FctrChngDts!$B$10), SUM(SUM($HH37,$HJ37)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM37,$HO37)*FctrChngDts!$B$12),SUM(SUM($HN37,$HP37)*FctrChngDts!$C$12))*$AG37),IF(AND($Z37=\"Summer\",$AK37=\"SSP1P2\",$AJ37=FALSE,$HF37=TRUE),SUM(SUM(SUM(SUM($HG37,$HI37)*FctrChngDts!$B$9),SUM(SUM($HH37,$HJ37)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM37,$HO37)*FctrChngDts!$B$11),SUM(SUM($HN37,$HP37)*FctrChngDts!$C$11))-$AJ37),IF(AND($Z37=\"Summer\",$AK37=\"SSP1P2\",$AJ37=TRUE,$HF37=TRUE),SUM(SUM(SUM(SUM($HG37,$HI37)*FctrChngDts!$B$10),SUM(SUM($HH37,$HJ37)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM37,$HO37)*FctrChngDts!$B$12),SUM(SUM($HN37,$HP37)*FctrChngDts!$C$12))-$AJ37),IF(AND($Z37=\"Winter\",$AK37=\"SSP2P3\",$AJ37=FALSE,$HF37=TRUE),SUM(SUM(SUM(SUM($HI37,$HK37)*FctrChngDts!$B$9),SUM(SUM($HJ37,$HL37)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO37,$HQ37)*FctrChngDts!$B$11),SUM(SUM($HP37,$HR37)*FctrChngDts!$C$11))*$AG37),IF(AND($Z37=\"Winter\",$AK37=\"SSP2P3\",$AJ37=TRUE,$HF37=TRUE),SUM(SUM(SUM(SUM($HI37,$HK37)*FctrChngDts!$B$10), SUM(SUM($HJ37,$HL37)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO37,$HQ37)*FctrChngDts!$B$12),SUM(SUM($HP37,$HR37)*FctrChngDts!$C$12))*$AG37),IF(AND($Z37=\"Summer\",$AK37=\"SSP2P3\",$AJ37=FALSE,$HF37=TRUE),SUM(SUM(SUM(SUM($HI37,$HK37)*FctrChngDts!$B$9),SUM(SUM($HJ37,$HL37)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO37,$HQ37)*FctrChngDts!$B$11),SUM(SUM($HP37,$HR37)*FctrChngDts!$C$11))-$AJ37),IF(AND($Z37=\"Summer\",$AK37=\"SSP2P3\",$AJ37=TRUE,$HF37=TRUE),SUM(SUM(SUM(SUM($HI37,$HK37)*FctrChngDts!$B$10), SUM(SUM($HJ37,$HL37)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO37,$HQ37)*FctrChngDts!$B$12),SUM(SUM($HP37,$HR37)*FctrChngDts!$C$12))-$AJ37),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK37=\"FSP1\",$AH37=TRUE,SUM(SUM(SUM($AI37*FctrChngDts!$B$13)*I37),$AR37)>$AD37),$AD37,IF(AND($AK37=\"FSP1\",$AH37=TRUE,SUM(SUM(SUM($AI37*FctrChngDts!$B$13)*$I37),$AR37)<=$AD37),SUM(SUM(SUM($AI37*FctrChngDts!$B$13)*$I37),$AR37),IF(AND($Z37=\"Summer\",$AK37=\"SSP1\",$AH37=TRUE,SUM(SUM(SUM(SUM($I37,$J37)*SUM($AI37*FctrChngDts!$B$13))*$AF37),$AR37)>$AD37),$AD37,IF(AND($Z37=\"Summer\",$AK37=\"SSP1\",$AH37=TRUE,SUM(SUM(SUM(SUM($I37,$J37)*SUM($AI37*FctrChngDts!$B$13))*$AF37),$AR37)<=$AD37),SUM(SUM(SUM(SUM($I37,$J37)*SUM($AI37*FctrChngDts!$B$13))*$AF37),$AR37),IF(AND($Z37=\"Winter\",$AK37=\"SSP1\",$AH37=TRUE,SUM(SUM(SUM(SUM($I37,$J37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AU37:$AW37)),$AR37)>$AD37),$AD37,IF(AND($Z37=\"Winter\",$AK37=\"SSP1\",$AH37=TRUE,SUM(SUM(SUM(SUM($I37,$J37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AU37:$AW37)),$AR37)<=$AD37),SUM(SUM(SUM(SUM($I37,$J37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AU37:$AW37)),$AR37),IF(AND($AK37=\"FSP1P2\",$AH37=TRUE,SUM(SUM(SUM(SUM($I37,$K37)*SUM($AI37*FctrChngDts!$B$13))*$AF37),$AR37)>$AD37),$AD37,IF(AND($AK37=\"FSP1P2\",$AH37=TRUE,SUM(SUM(SUM(SUM($I37,$K37)*SUM($AI37*FctrChngDts!$B$13))*$AF37),$AR37)<=$AD37),SUM(SUM(SUM(SUM($I37,$K37)*SUM($AI37*FctrChngDts!$B$13))*$AF37),$AR37),IF(AND($Z37=\"Summer\",$AK37=\"SSP1P2\",$AH37=TRUE,SUM(SUM(SUM(SUM($I37,$K37,$J37,$L37)*SUM($AI37*FctrChngDts!$B$13))*$AF37),$AR37)>$AD37),$AD37,IF(AND($Z37=\"Summer\",$AK37=\"SSP1P2\",$AH37=TRUE,SUM(SUM(SUM(SUM($I37,$K37,$J37,$L37)*SUM($AI37*FctrChngDts!$B$13))*$AF37),$AR37)<=$AD37),SUM(SUM(SUM(SUM($I37,$K37,$J37,$L37)*SUM($AI37*FctrChngDts!$B$13))*$AF37),$AR37),IF(AND($Z37=\"Winter\",$AK37=\"SSP1P2\",$AH37=TRUE,SUM(SUM(SUM(SUM($I37,$K37,$J37,$L37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AU37:$AW37)),$AR37)>$AD37),$AD37,IF(AND($Z37=\"Winter\",$AK37=\"SSP1P2\",$AH37=TRUE,SUM(SUM(SUM(SUM($I37,$K37,$J37,$L37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AU37:$AW37)),$AR37)<=$AD37),MIN($AD37,SUM($AL37,SUM(SUM(SUM(SUM($I37,$K37,$J37,$L37)*SUM($AI37*FctrChngDts!$B$13))*$AF37)))),IF(AND($AK37=\"FSP2\",$AH37=TRUE,SUM(SUM(SUM($AI37*FctrChngDts!$B$13)*$K37),$AR37)>$AD37),$AD37,IF(AND($AK37=\"FSP2\",$AH37=TRUE,SUM(SUM(SUM($AI37*FctrChngDts!$B$13)*$K37),$AR37)<=$AD37),SUM(SUM(SUM($AI37*FctrChngDts!$B$13)*$K37),$AR37),IF(AND($Z37=\"Summer\",$AK37=\"SSP2\",$AH37=TRUE,SUM(SUM(SUM(SUM($K37,$L37)*SUM($AI37*FctrChngDts!$B$13))*$AF37),$AR37)>$AD37),$AD37,IF(AND($Z37=\"Summer\",$AK37=\"SSP2\",$AH37=TRUE,SUM(SUM(SUM(SUM($K37,$L37)*SUM($AI37*FctrChngDts!$B$13))*$AF37),$AR37)<=$AD37),SUM(SUM(SUM(SUM($K37,$L37)*SUM($AI37*FctrChngDts!$B$13))*$AF37),$AR37),IF(AND($Z37=\"Winter\",$AK37=\"SSP2\",$AH37=TRUE,SUM(SUM(SUM(SUM($K37,$L37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AU37:$AW37)),$AR37)>$AD37),$AD37,IF(AND($Z37=\"Winter\",$AK37=\"SSP2\",$AH37=TRUE,SUM(SUM(SUM(SUM($K37,$L37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AU37:$AW37)),$AR37)<=$AD37),SUM(SUM(SUM(SUM($K37,$L37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AU37:$AW37)),$AR37),IF(AND($AK37=\"FSP2P3\",$AH37=TRUE,SUM(SUM(SUM(SUM($K37,$M37)*SUM($AI37*FctrChngDts!$B$13))*$AF37),$AR37)>$AD37),$AD37,IF(AND($AK37=\"FSP2P3\",$AH37=TRUE,SUM(SUM(SUM(SUM($K37,$M37)*SUM($AI37*FctrChngDts!$B$13))*$AF37),$AR37)<=$AD37),SUM(SUM(SUM(SUM($K37,$M37)*SUM($AI37*FctrChngDts!$B$13))*$AF37),$AR37),IF(AND($Z37=\"Summer\",$AK37=\"SSP2P3\",$AH37=TRUE,SUM(SUM(SUM(SUM($K37,$L37,$M37,$N37)*SUM($AI37*FctrChngDts!$B$13))*$AF37),$AR37)>$AD37),$AD37,IF(AND($Z37=\"Summer\",$AK37=\"SSP2P3\",$AH37=TRUE,SUM(SUM(SUM(SUM($K37,$L37,$M37,$N37)*SUM($AI37*FctrChngDts!$B$13))*$AF37),$AR37)<=$AD37),SUM(SUM(SUM(SUM($K37,$L37,$M37,$N37)*SUM($AI37*FctrChngDts!$B$13))*$AF37),$AR37),IF(AND($Z37=\"Winter\",$AK37=\"SSP2P3\",$AH37=TRUE,SUM(SUM(SUM(SUM($K37,$L37,$M37,$N37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AU37:$AW37)),$AR37)>$AD37),$AD37,IF(AND($Z37=\"Winter\",$AK37=\"SSP2P3\",$AH37=TRUE,SUM(SUM(SUM(SUM($K37,$L37,$M37,$N37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AU37:$AW37)),$AR37)<=$AD37),SUM(SUM(SUM(SUM($K37,$L37,$M37,$N37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AU37:$AW37)),$AR37),IF(AND($AK37=\"FSP3\",$AH37=TRUE,SUM(SUM(SUM($AI37*FctrChngDts!$B$13)*$M37),$AR37)>$AD37),$AD37,IF(AND($AK37=\"FSP3\",$AH37=TRUE,SUM(SUM(SUM($AI37*FctrChngDts!$B$13)*$M37),$AR37)<=$AD37),SUM(SUM(SUM($AI37*FctrChngDts!$B$13)*$M37),$AR37),IF(AND($Z37=\"Summer\",$AK37=\"SSP3\",$AH37=TRUE,SUM(SUM(SUM(SUM($M37,$N37)*SUM($AI37*FctrChngDts!$B$13))*$AF37),$AR37)>$AD37),$AD37,IF(AND($Z37=\"Summer\",$AK37=\"SSP3\",$AH37=TRUE,SUM(SUM(SUM(SUM($M37,$N37)*SUM($AI37*FctrChngDts!$B$13))*$AF37),$AR37)<=$AD37),SUM(SUM(SUM(SUM($M37,$N37)*SUM($AI37*FctrChngDts!$B$13))*$AF37),$AR37),IF(AND($Z37=\"Winter\",$AK37=\"SSP3\",$AH37=TRUE,SUM(SUM(SUM(SUM($M37,$N37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AU37:$AW37)),$AR37)>$AD37),$AD37,IF(AND($Z37=\"Winter\",$AK37=\"SSP3\",$AH37=TRUE,SUM(SUM(SUM(SUM($M37,$N37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AU37:$AW37)),$AR37)<=$AD37),SUM(SUM(SUM(SUM($M37,$N37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AU37:$AW37)),$AR37),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK37=\"FWP1\",$AH37=TRUE,SUM(SUM(SUM($AI37*FctrChngDts!$B$13)*$J37),$AU37)>$AE37),$AE37,IF(AND($AK37=\"FWP1\",$AH37=TRUE,SUM(SUM(SUM($AI37*FctrChngDts!$B$13)*$J37),$AU37)<=$AE37),SUM(SUM(SUM($AI37*FctrChngDts!$B$13)*$J37),$AU37),IF(AND($Z37=\"Winter\",$AK37=\"SSP1\",$AH37=TRUE,SUM(SUM(SUM(SUM($I37,$J37)*SUM($AI37*FctrChngDts!$B$13))*$AG37),$AU37)>$AE37),$AE37,IF(AND($Z37=\"Winter\",$AK37=\"SSP1\",$AH37=TRUE,SUM(SUM(SUM(SUM($I37,$J37)*SUM($AI37*FctrChngDts!$B$13))*$AG37),$AU37)<=$AE37),SUM(SUM(SUM(SUM($I37,$J37)*SUM($AI37*FctrChngDts!$B$13))*$AG37),$AU37),IF(AND($Z37=\"Summer\",$AK37=\"SSP1\",$AH37=TRUE,SUM(SUM(SUM(SUM($I37,$J37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AR37:$AT37)),$AU37)>$AE37),$AE37,IF(AND($Z37=\"Summer\",$AK37=\"SSP1\",$AH37=TRUE,SUM(SUM(SUM(SUM($I37,$J37)*SUM($AI37*FctrChngDts!$B$13))- SUM($AR37:$AT37)),$AU37)<=$AE37),SUM(SUM(SUM(SUM($I37,$J37)*SUM($AI37*FctrChngDts!$B$13))- SUM($AR37:$AT37)),$AU37),IF(AND($AK37=\"FWP1P2\",$AH37=TRUE,SUM(SUM(SUM(SUM($J37,$L37)*SUM($AI37*FctrChngDts!$B$13))*$AG37),$AU37)>$AE37),$AE37,IF(AND($AK37=\"FWP1P2\",$AH37=TRUE,SUM(SUM(SUM(SUM($J37,$L37)*SUM($AI37*FctrChngDts!$B$13))*$AG37),$AU37)<=$AE37),SUM(SUM(SUM(SUM($J37,$L37)*SUM($AI37*FctrChngDts!$B$13))*$AG37),$AU37),IF(AND($Z37=\"Winter\",$AK37=\"SSP1P2\",$AH37=TRUE,SUM(SUM(SUM(SUM($I37,$K37,$J37,$L37)*SUM($AI37*FctrChngDts!$B$13))*$AG37),$AU37)>$AE37),$AE37,IF(AND($Z37=\"Winter\",$AK37=\"SSP1P2\",$AH37=TRUE,SUM(SUM(SUM(SUM($I37,$K37,$J37,$L37)*SUM($AI37*FctrChngDts!$B$13))*$AG37),$AU37)<=$AE37),SUM(SUM(SUM(SUM($I37,$K37,$J37,$L37)*SUM($AI37*FctrChngDts!$B$13))*$AG37),$AU37),IF(AND($Z37=\"Summer\",$AK37=\"SSP1P2\",$AH37=TRUE,SUM(SUM(SUM(SUM($I37,$K37,$J37,$L37)*SUM($AI37*FctrChngDts!$B$13))- SUM($AR37:$AT37)),$AU37)>$AE37),$AE37,IF(AND($Z37=\"Summer\",$AK37=\"SSP1P2\",$AH37=TRUE,SUM(SUM(SUM(SUM($I37,$K37,$J37,$L37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AR37:$AT37)),$AU37)<=$AE37),SUM(SUM(SUM(SUM($I37,$K37,$J37,$L37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AR37:$AT37)),$AU37),IF(AND($AK37=\"FWP2\",$AH37=TRUE,SUM(SUM(SUM($AI37*FctrChngDts!$B$13)*$L37),$AU37)>$AE37),$AE37,IF(AND($AK37=\"FWP2\",$AH37=TRUE,SUM(SUM(SUM($AI37*FctrChngDts!$B$13)*$L37),$AU37)<=$AE37),SUM(SUM(SUM($AI37*FctrChngDts!$B$13)*$L37),$AU37),IF(AND($Z37=\"Winter\",$AK37=\"SSP2\",$AH37=TRUE,SUM(SUM(SUM(SUM($K37,$L37)*SUM($AI37*FctrChngDts!$B$13))*$AG37),$AU37)>$AE37),$AE37,IF(AND($Z37=\"Winter\",$AK37=\"SSP2\",$AH37=TRUE,SUM(SUM(SUM(SUM($K37,$L37)*SUM($AI37*FctrChngDts!$B$13))*$AG37),$AU37)<=$AE37),SUM(SUM(SUM(SUM($K37,$L37)*SUM($AI37*FctrChngDts!$B$13))*$AG37),$AU37),IF(AND($Z37=\"Summer\",$AK37=\"SSP2\",$AH37=TRUE,SUM(SUM(SUM(SUM($K37,$L37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AR37:$AT37)),$AU37)>$AE37),$AE37,IF(AND($Z37=\"Summer\",$AK37=\"SSP2\",$AH37=TRUE,SUM(SUM(SUM(SUM($K37,$L37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AR37:$AT37)),$AU37)<=$AE37),SUM(SUM(SUM(SUM($K37,$L37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AR37:$AT37)),$AU37),IF(AND($AK37=\"FWP2P3\",$AH37=TRUE,SUM(SUM(SUM(SUM($L37,$N37)*SUM($AI37*FctrChngDts!$B$13))*$AG37),$AU37)>$AE37),$AE37,IF(AND($AK37=\"FWP2P3\",$AH37=TRUE,SUM(SUM(SUM(SUM($L37,$N37)*SUM($AI37*FctrChngDts!$B$13))*$AG37),$AU37)<=$AE37),SUM(SUM(SUM(SUM($L37,$N37)*SUM($AI37*FctrChngDts!$B$13))*$AG37),$AU37),IF(AND($Z37=\"Winter\",$AK37=\"SSP2P3\",$AH37=TRUE,SUM(SUM(SUM(SUM($K37,$L37,$M37,$N37)*SUM($AI37*FctrChngDts!$B$13))*$AG37),$AU37)>$AE37),$AE37,IF(AND($Z37=\"Winter\",$AK37=\"SSP2P3\",$AH37=TRUE,SUM(SUM(SUM(SUM($K37,$L37,$M37,$N37)*SUM($AI37*FctrChngDts!$B$13))*$AG37),$AU37)<=$AE37),SUM(SUM(SUM(SUM($K37,$L37,$M37,$N37)*SUM($AI37*FctrChngDts!$B$13))*$AG37),$AU37),IF(AND($Z37=\"Summer\",$AK37=\"SSP2P3\",$AH37=TRUE,SUM(SUM(SUM(SUM($K37,$L37,$M37,$N37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AR37:$AT37)),$AU37)>$AE37),$AE37,IF(AND($Z37=\"Summer\",$AK37=\"SSP2P3\",$AH37=TRUE,SUM(SUM(SUM(SUM($K37,$L37,$M37,$N37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AR37:$AT37)),$AU37)<=$AE37),SUM(SUM(SUM(SUM($K37,$L37,$M37,$N37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AR37:$AT37)),$AU37),IF(AND($AK37=\"FWP3\",$AH37=TRUE,SUM(SUM(SUM($AI37*FctrChngDts!$B$13)*$N37),$AU37)>$AE37),$AE37,IF(AND($AK37=\"FWP3\",$AH37=TRUE,SUM(SUM(SUM($AI37*FctrChngDts!$B$13)*$N37),$AU37)<=$AE37),SUM(SUM(SUM($AI37*FctrChngDts!$B$13)*$N37),$AU37),IF(AND($Z37=\"Winter\",$AK37=\"SSP3\",$AH37=TRUE,SUM(SUM(SUM(SUM($M37,$N37)*SUM($AI37*FctrChngDts!$B$13))*$AG37),$AU37)>$AE37),$AE37,IF(AND($Z37=\"Winter\",$AK37=\"SSP3\",$AH37=TRUE,SUM(SUM(SUM(SUM($M37,$N37)*SUM($AI37*FctrChngDts!$B$13))*$AG37),$AU37)<=$AE37),SUM(SUM(SUM(SUM($M37,$N37)*SUM($AI37*FctrChngDts!$B$13))*$AG37),$AU37),IF(AND($Z37=\"Summer\",$AK37=\"SSP3\",$AH37=TRUE,SUM(SUM(SUM(SUM($M37,$N37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AR37:$AT37)),$AU37)>$AE37),$AE37,IF(AND($Z37=\"Summer\",$AK37=\"SSP3\",$AH37=TRUE,SUM(SUM(SUM(SUM($M37,$N37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AR37:$AT37)),$AU37)<=$AE37),SUM(SUM(SUM(SUM($M37,$N37)*SUM($AI37*FctrChngDts!$B$13))-SUM($AR37:$AT37)),$AU37),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I37>0,$AH37=FALSE),SUM($AR37*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I37>0,$AH37=TRUE),SUM($AX37*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I37>0,$AH37=FALSE),SUM($AS37*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I37>0,$AH37=TRUE),SUM($AY37*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I37>0,$AH37=FALSE),SUM($AT37*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I37>0,$AH37=TRUE),SUM($AZ37*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J37>0,$AH37=FALSE),SUM($AU37*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J37>0,$AH37=TRUE),SUM($BA37*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J37>0,$AH37=FALSE),SUM($AV37*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J37>0,$AH37=TRUE),SUM($BB37*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J37>0,$AH37=FALSE),SUM($AW37*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J37>0,$AH37=TRUE),SUM($BC37*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K37>0,$AH37=FALSE),SUM($AR37*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K37>0,$AH37=TRUE),SUM($AX37*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K37>0,$AH37=FALSE),SUM($AS37*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K37>0,$AH37=TRUE),SUM($AY37*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K37>0,$AH37=FALSE),SUM($AT37*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K37>0,$AH37=TRUE),SUM($AZ37*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L37>0,$AH37=FALSE),SUM($AU37*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L37>0,$AH37=TRUE),SUM($BA37*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L37>0,$AH37=FALSE),SUM($AV37*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L37>0,$AH37=TRUE),SUM($BB37*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L37>0,$AH37=FALSE),SUM($AW37*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L37>0,$AH37=TRUE),SUM($BC37*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M37>0,$AH37=FALSE),SUM($AR37*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M37>0,$AH37=TRUE),SUM($AX37*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M37>0,$AH37=FALSE),SUM($AS37*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M37>0,$AH37=TRUE),SUM($AY37*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M37>0,$AH37=FALSE),SUM($AT37*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M37>0,$AH37=TRUE),SUM($AZ37*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N37>0,$AH37=FALSE),SUM($AU37*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N37>0,$AH37=TRUE),SUM($BA37*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N37>0,$AH37=FALSE),SUM($AV37*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N37>0,$AH37=TRUE),SUM($BB37*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N37>0,$AH37=FALSE),SUM($AW37*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N37>0,$AH37=TRUE),SUM($BC37*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I37=0,0,IF(AND($I37>0,$K37>0,$AH37=FALSE),SUM($AR37/$P37*$I37),IF(AND($I37>0,$K37=0,$AH37=FALSE),$AR37,IF(AND($I37>0,$K37>0,$AH37=TRUE),ROUND(MIN($HU37,SUM(SUM($I37,$K37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA37,SUM(SUM($I37,$K37)*(FctrChngDts!$B$13)*$AI37)*$IA37)),0),IF(AND($I37>0,$K37=0,$AH37=TRUE),$AX37))))),0)","v":0},{"$f":"ROUND(IF($I37=0,0,IF(AND($I37>0,$K37>0,$AH37=FALSE),SUM($AS37/$P37*$I37),IF(AND($I37>0,$K37=0,$AH37=FALSE),$AS37,IF(AND($I37>0,$K37>0,$AH37=TRUE),ROUND(MIN(SUM($HU37-$BW37),SUM(SUM($I37,$K37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA37)*3),0),IF(AND($I37>0,$K37=0,$AH37=TRUE),$AY37))))),0)","v":0},0,{"$f":"IF($J37=0,0,IF(AND($J37>0,$L37=0,$N37=0,$AH37=FALSE,$AJ37=FALSE),ROUND(MIN($HX37,SUM($AU37,$BA37)),0),IF(AND($J37>0,$L37=0,$N37=0,$AH37=TRUE,$AJ37=FALSE),ROUND(MIN($HX37,SUM($AU37,SUM($J37*$AI37*FctrChngDts!$B$13))),0),IF(AND($J37>0,$L37>0,$N37=0,$AH37=FALSE,$AJ37=FALSE),ROUND(MIN($HX37,SUM(SUM($J37,$L37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA37,SUM(SUM($J37,$L37)*(FctrChngDts!$B$13)*$AI37)*$IA37)),0),IF(AND($J37>0,$L37>0,$N37=0,$AH37=TRUE,$AJ37=FALSE),ROUND(MIN($HX37,SUM(SUM(SUM(SUM($J37,$L37)*FctrChngDts!$C$11*$IA37),SUM(SUM($J37,$L37)*SUM(FctrChngDts!$B$13*$AI37)*$IA37)))),0),IF(AND($J37>0,$L37=0,$N37=0,$AH37=FALSE,$AJ37=TRUE),ROUND(MIN($HX37,SUM($AU37,$BA37)),0),IF(AND($J37>0,$L37=0,$N37=0,$AH37=TRUE,$AJ37=TRUE),ROUND(MIN($HX37,SUM($AU37,SUM($J37*$AI37*FctrChngDts!$B$13))),0),IF(AND($J37>0,$L37>0,$N37=0,$AH37=FALSE,$AJ37=TRUE),ROUND(MIN($HX37,SUM(SUM($J37,$L37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA37,SUM(SUM($J37,$L37)*(FctrChngDts!$B$13)*$AI37)*$IA37)),0),IF(AND($J37>0,$L37>0,$N37=0,$AH37=TRUE,$AJ37=TRUE),ROUND(MIN($HX37,SUM(SUM(SUM(SUM($J37,$L37)*FctrChngDts!$C$12*$IA37),SUM(SUM($J37,$L37)*SUM(FctrChngDts!$B$13*$AI37)*$IA37)))),0))))))))))","v":0},{"$f":"IF($J37=0,0,IF(AND($J37>0,$L37=0,$N37=0,$AH37=FALSE,$AJ37=FALSE),ROUND(MIN(SUM($HX37-$BZ37),SUM($AU37*3)),0),IF(AND($J37>0,$L37=0,$N37=0,$AH37=TRUE,$AJ37=FALSE),ROUND(MIN(SUM($HX37-$BZ37),SUM(SUM($J37,$L37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA37)*3),0),IF(AND($J37>0,$L37>0,$N37=0,$AH37=FALSE,$AJ37=FALSE),ROUND(MIN(SUM($HX37-$BZ37),SUM(SUM($J37,$L37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA37)*3),0),IF(AND($J37>0,$L37>0,$N37=0,$AH37=TRUE,$AJ37=FALSE),ROUND(MIN(SUM($HX37-$BZ37),SUM(SUM($J37,$L37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA37)*3),0),IF(AND($J37>0,$L37=0,$N37=0,$AH37=FALSE,$AJ37=TRUE),ROUND(MIN(SUM($HX37-$BZ37),SUM($AU37*3)),0),IF(AND($J37>0,$L37=0,$N37=0,$AH37=TRUE,$AJ37=TRUE),ROUND(MIN(SUM($HX37-$BZ37),SUM(SUM($J37,$L37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA37)*3),0),IF(AND($J37>0,$L37>0,$N37=0,$AH37=FALSE,$AJ37=TRUE),ROUND(MIN(SUM($HX37-$BZ37),SUM(SUM($J37,$L37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA37)*3),0),IF(AND($J37>0,$L37>0,$N37=0,$AH37=TRUE,$AJ37=TRUE),ROUND(MIN(SUM($HX37-$BZ37),SUM(SUM($J37,$L37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA37)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K37=0,0,IF(AND($I37>0,$K37>0,$M37=0,$AH37=FALSE),SUM($AR37-$BW37),IF(AND($I37=0,$K37>0,$M37>0,$AH37=FALSE),SUM($AR37/$P37*$K37),IF(AND($I37=0,$K37>0,$M37=0,$AH37=FALSE),$AR37,IF($K37=0,0,IF(AND($I37>0,$K37>0,$M37=0,$AH37=TRUE),ROUND(MIN($HV37,SUM(SUM($I37,$K37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB37,SUM(SUM($I37,$K37)*(FctrChngDts!$B$13)*$AI37)*$IB37)),0),IF(AND($I37=0,$K37>0,$M37>0,$AH37=TRUE),ROUND(MIN($HV37,SUM(SUM($I37,$K37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB37,SUM(SUM($I37,$K37)*(FctrChngDts!$B$13)*$AI37)*$IB37)),0),IF(AND($I37=0,$K37>0,$M37=0,$AH37=TRUE),$AX37)))))))),0)","v":0},{"$f":"ROUND(IF($K37=0,0,IF(AND($I37>0,$K37>0,$M37=0,$AH37=FALSE),SUM($AS37-$BX37),IF(AND($I37=0,$K37>0,$M37>0,$AH37=FALSE),SUM($AS37/$P37*$K37),IF(AND($I37=0,$K37>0,$M37=0,$AH37=FALSE),$AS37,IF($K37=0,0,IF(AND($I37>0,$K37>0,$M37=0,$AH37=TRUE),ROUND(MIN(SUM($HV37-$BW37),SUM(SUM($I37,$K37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB37)*3),0),IF(AND($I37=0,$K37>0,$M37>0,$AH37=TRUE),ROUND(MIN(SUM($HV37-$BW37),SUM(SUM($I37,$K37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB37)*3),0),IF(AND($I37=0,$K37>0,$M37=0,$AH37=TRUE),$AY37)))))))),0)","v":0},0,{"$f":"IF($L37=0,0,IF(AND($J37>0,$L37>0,$N37=0,$AH37=FALSE,$AJ37=FALSE),ROUND(MIN($HY37,SUM(SUM($J37,$L37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB37,SUM(SUM($J37,$L37)*(FctrChngDts!$B$13)*$AI37)*$IB37)),0),IF(AND($J37>0,$L37>0,$N37=0,$AH37=TRUE,$AJ37=FALSE),ROUND(MIN($HY37,SUM(SUM(SUM(SUM($J37,$L37)*FctrChngDts!$C$11*$IB37),SUM(SUM($J37,$L37)*SUM(FctrChngDts!$B$13*$AI37)*$IB37)))),0),IF(AND($J37=0,$L37>0,$N37=0,$AH37=FALSE,$AJ37=FALSE),ROUND(MIN($HY37,SUM($L37*FctrChngDts!$C$11)),0),IF(AND($J37=0,$L37>0,$N37=0,$AH37=TRUE,$AJ37=FALSE),ROUND(MIN($HY37,SUM(SUM(SUM(SUM($J37,$L37)*FctrChngDts!$C$11*$IB37),SUM(SUM($J37,$L37)*SUM(FctrChngDts!$B$13*$AI37)*$IB37)))),0),IF(AND($J37>0,$L37>0,$N37=0,$AH37=FALSE,$AJ37=TRUE),ROUND(MIN($HY37,SUM(SUM($J37,$L37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB37,SUM(SUM($J37,$L37)*(FctrChngDts!$B$13)*$AI37)*$IB37)),0),IF(AND($J37>0,$L37>0,$N37=0,$AH37=TRUE,$AJ37=TRUE),ROUND(MIN($HY37,SUM(SUM(SUM(SUM($J37,$L37)*FctrChngDts!$C$12*$IB37),SUM(SUM($J37,$L37)*SUM(FctrChngDts!$B$13*$AI37)*$IB37)))),0),IF(AND($J37=0,$L37>0,$N37=0,$AH37=FALSE,$AJ37=TRUE),ROUND(MIN($HY37,SUM($L37*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J37=0,$L37>0,$N37=0,$AH37=TRUE,$AJ37=TRUE),ROUND(MIN($HY37,SUM(SUM(SUM(SUM($J37,$L37)*FctrChngDts!$C$12*$IB37),SUM(SUM($J37,$L37)*SUM(FctrChngDts!$B$13*$AI37)*$IB37)))),0))))))))))","v":0},{"$f":"IF($L37=0,0,IF(AND($J37>0,$L37>0,$N37=0,$AH37=FALSE,$AJ37=FALSE),ROUND(MIN(SUM($HY37-$CF37),SUM(SUM($J37,$L37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB37)*3),0),IF(AND($J37>0,$L37>0,$N37=0,$AH37=TRUE,$AJ37=FALSE),ROUND(MIN(SUM($HY37-$CF37),SUM(SUM($J37,$L37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB37)*3),0),IF(AND($J37=0,$L37>0,$N37=0,$AH37=FALSE,$AJ37=FALSE),ROUND(MIN(SUM($HY37-$CF37),SUM($AU37*3)),0),IF(AND($J37=0,$L37>0,$N37=0,$AH37=TRUE,$AJ37=FALSE),ROUND(MIN(SUM($HY37-$CF37),SUM(SUM($J37,$L37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB37)*3),0),IF(AND($J37>0,$L37>0,$N37=0,$AH37=FALSE,$AJ37=TRUE),ROUND(MIN(SUM($HY37-$CF37),SUM(SUM($J37,$L37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB37)*3),0),IF(AND($J37>0,$L37>0,$N37=0,$AH37=TRUE,$AJ37=TRUE),ROUND(MIN(SUM($HY37-$CF37),SUM(SUM($J37,$L37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB37)*3),0),IF(AND($J37=0,$L37>0,$N37=0,$AH37=FALSE,$AJ37=TRUE),ROUND(MIN(SUM($HY37-$CF37),SUM($AU37*3)),0),IF(AND($J37=0,$L37>0,$N37=0,$AH37=TRUE,$AJ37=TRUE),ROUND(MIN(SUM($HY37-$CF37),SUM(SUM($J37,$L37)*IF($AJ37=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB37)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S37>0,Account!$AG$2=TRUE,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH37=FALSE),SUM(Usage!$BW37:$CB37)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V37>0,Account!$AG$2=TRUE,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH37=FALSE),SUM(Usage!$CC37:$CH37)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y37>0,Account!$AG$2=TRUE,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH37=FALSE),SUM(Usage!$CI37:$CN37)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH37=TRUE,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S37),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S37)),2)","v":0},{"$f":"ROUND(IF(OR($AH37=TRUE,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V37),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V37)),2)","v":0},{"$f":"IF(OR($AH37=TRUE,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y37),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y37))","v":0},{"$f":"ROUND(IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW37),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW37)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX37),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX37)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY37),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY37)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ37),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ37)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA37),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA37)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB37),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB37)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S37),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC37),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC37)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD37),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD37)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE37),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE37)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF37),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF37)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG37),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG37)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH37),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH37)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V37),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI37),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI37))","v":0},{"$f":"IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ37),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ37))","v":0},{"$f":"IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK37),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK37))","v":0},{"$f":"IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL37),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL37))","v":0},{"$f":"IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM37),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM37))","v":0},{"$f":"IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN37),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN37))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y37)","v":0},0,0,0,0,{"$f":"IF($DW37>IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV37*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV37*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW37-IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV37*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV37*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV37<$DW37,SUM($DW37-$DV37),0))","v":0},{"$f":"IF(OR(AND($D37<=FctrChngDts!$B$14,Usage!$E37>FctrChngDts!$B$14),AND(Usage!$D37<=FctrChngDts!$C$14,Usage!$E37>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW37),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX37),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY37),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ37),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA37),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB37),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC37),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD37),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE37),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF37),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG37),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH37),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI37)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ37)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK37)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL37)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM37)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN37)","v":0},0,{"$f":"IF(AND($S37>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E37<>\"D-CARE\",Tenant!$F37=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET37=TRUE,$S37>0,$V37=0),SUM(SUM($BW37:$CB37)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET37=TRUE,$S37>0,$V37>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW37:$CB37)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET37=TRUE,$S37>0,$V37>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW37:$CB37)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S37>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S37>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S37>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV37=TRUE,$S37>0,$V37=0),SUM(SUM($BW37:$CB37)*'CRS1'!$P$2),IF(AND($EV37=TRUE,$S37>0,$V37>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW37:$CB37)*'CRS1'!$P$2),IF(AND($EV37=TRUE,$S37>0,$V37>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW37:$CB37)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S37>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX37=TRUE,$S37>0,$V37=0),SUM(SUM($BW37:$CB37)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX37=TRUE,$S37>0,$V37>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW37:$CB37)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX37=TRUE,$S37>0,$V37>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW37:$CB37)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S37>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ37=TRUE,$S37>0),SUM(SUM($BW37:$CB37)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V37>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E37<>\"D-CARE\",Tenant!$F37=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB37=TRUE,$S37>0,$V37>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC37:$CH37)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB37=TRUE,$S37>0,$V37>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC37:$CH37)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB37=TRUE,$V37>0,$Y37>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC37:$CH37)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB37=TRUE,$V37>0,$Y37>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC37:$CH37)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB37=TRUE,$S37=0,$V37>0,$Y37=0),SUM(SUM($CC37:$CH37)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V37>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V37>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V37>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD37=TRUE,$S37>0,$V37>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC37:$CH37)*'CRS2'!$P$2),IF(AND($FD37=TRUE,$S37>0,$V37>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC37:$CH37)*'CRS2'!$P$2),IF(AND($FD37=TRUE,$V37>0,$Y37>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC37:$CH37)*'CRS2'!$P$2),IF(AND($FD37=TRUE,$V37>0,$Y37>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC37:$CH37)*'CRS2'!$P$2),IF(AND($FD37=TRUE,$S37=0,$V37>0,$Y37=0),SUM(SUM($CC37:$CH37)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V37>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF37=TRUE,$S37>0,$V37>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC37:$CH37)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF37=TRUE,$S37>0,$V37>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC37:$CH37)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF37=TRUE,$V37>0,$Y37>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC37:$CH37)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF37=TRUE,$V37>0,$Y37>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC37:$CH37)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF37=TRUE,$S37=0,$V37>0,$Y37=0),SUM(SUM($CC37:$CH37)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V37>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH37=TRUE,$V37>0),SUM(SUM($CC37:$CH37)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y37>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E37<>\"D-CARE\",Tenant!$F37=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ37=TRUE,$V37=0,$Y37>0),SUM(SUM($CI37:$CN37)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ37=TRUE,$V37>0,$Y37>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI37:$CN37)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ37=TRUE,$V37>0,$Y37>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI37:$CN37)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y37>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y37>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y37>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL37=TRUE,$V37=0,$Y37>0),SUM(SUM($CI37:$CN37)*'CRS3'!$P$2),IF(AND($FL37=TRUE,$V37>0,$Y37>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI37:$CN37)*'CRS3'!$P$2),IF(AND($FL37=TRUE,$V37>0,$Y37>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI37:$CN37)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y37>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN37=TRUE,$V37=0,$Y37>0),SUM(SUM($CI37:$CN37)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN37=TRUE,$V37>0,$Y37>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI37:$CN37)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN37=TRUE,$V37>0,$Y37>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI37:$CN37)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y37>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP37=TRUE,$Y37>0),SUM(SUM($CI37:$CN37)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR37:$FT37))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO37:$CQ37,$FR37:$FT37))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA37:$EF37)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG37:$EL37)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM37:$ER37)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV37,$CO37:$CQ37,$EA37:$ER37)/$P37)*$S37*FctrChngDts!$B$15),SUM(SUM(SUM($DV37,$CO37:$CQ37,$FR37:$FT37)/$P37)*$S37*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV37,$CO37:$CQ37,$EA37:$ER37)/$P37)*$V37*FctrChngDts!$B$15),SUM(SUM(SUM($DV37,$CO37:$CQ37,$FR37:$FT37)/$P37)*$V37*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV37,$CO37:$CQ37,$EA37:$ER37)/$P37)*$Y37*FctrChngDts!$B$15),SUM(SUM(SUM($DV37,$CO37:$CQ37,$FR37:$FT37)/$P37)*$Y37*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA37*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI37*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ37*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ37,$FU37,$GF37,$GZ37:$HE37),IF(Account!$Q$2=TRUE,SUM($DZ37,$FV37,$GF37,$GZ37:$HE37),SUM($DZ37,$ES37,$FU37:$FV37,$GF37,$GZ37:$HE37)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E37),Usage!$P37,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D37,FctrChngDts!$C$17<=Usage!$E37),SUM(FctrChngDts!$C$17-Usage!$D37),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E37),Usage!$P37,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D37,FctrChngDts!$C$19<=Usage!$E37),SUM(FctrChngDts!$C$19-Usage!$D37),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK37*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK37*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL37*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL37*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D37))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A37,Tenant!$A:$J,8,FALSE)=TRUE,$GG37<0),0,SUM(SUM(SUM($GG37/$P37*$GP37)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A37,Tenant!$A:$J,8,FALSE)=TRUE,$GG37<0),0,SUM(SUM(SUM($GG37/$P37*$GQ37)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D37))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A37,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV37*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A37,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW37*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU37:$DA37,$EU37,$EA37:$EF37,$FA37)-SUM(SUM($BW37:$CB37)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD37:$DJ37,$FC37,$EG37:$EL37,$FI37)-SUM(SUM($CC37:$CH37)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM37:$DS37,$FK37,$EM37:$ER37,$FQ37)-SUM(SUM($CI37:$CN37)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO37,$CU37:$DA37,$EU37,$EW37,$EY37,$EA37:$EF37,$FA37,$CP37,$DD37:$DJ37,$FC37,$FE37,$FG37,$EG37:$EL37,$FI37)/$P37*$S37)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO37,$CU37:$DA37,$EU37,$EW37,$EY37,$EA37:$EF37,$FA37,$CP37,$DD37:$DJ37,$FC37,$FE37,$FG37,$EG37:$EL37,$FI37)/$P37*$V37)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ37,$DM37:$DS37,$FK37,$FM37,$FO37,$EM37:$ER37,$FQ37)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D37,BslnAllctnCrrnt!$A$1<=$E37),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK37=\"FSP1\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$Q37,BslnAllctnCrrnt!$A$1<$R37),SUM(BslnAllctnCrrnt!$A$1-$Q37),IF(AND($AK37=\"FSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$Q37,BslnAllctnCrrnt!$A$1<$R37),SUM(BslnAllctnCrrnt!$A$1-$Q37),IF(AND($AK37=\"FSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),$I37,IF(AND($AK37=\"SSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$Q37,BslnAllctnCrrnt!$A$1<$R37),SUM(BslnAllctnCrrnt!$A$1-$Q37),IF(AND($AK37=\"SSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),$I37,0)))))","v":0},{"$f":"IF(AND($AK37=\"FSP1\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$Q37,BslnAllctnCrrnt!$A$1<$R37),SUM($I37-$HG37),IF(AND($AK37=\"FSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$Q37,BslnAllctnCrrnt!$A$1<$R37),SUM($I37-$HG37),IF(AND($AK37=\"FSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM($I37-$HG37),IF(AND($AK37=\"SSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$Q37,BslnAllctnCrrnt!$A$1<$R37),SUM($I37-$HG37),IF(AND($AK37=\"SSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM($I37-$HG37),0)))))","v":0},{"$f":"IF(AND($AK37=\"SSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$Q37,BslnAllctnCrrnt!$A$1<$R37),0,IF(AND(FctrChngDts!$A$2>=$D37,FctrChngDts!$B$2<$E37),IF(AND($AK37=\"SSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM(BslnAllctnCrrnt!$A$1-$T37),0),IF(AND($AK37=\"FSP2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM(BslnAllctnCrrnt!$A$1-$T37),IF(AND($AK37=\"FSP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM(BslnAllctnCrrnt!$A$1-$T37),IF(AND($AK37=\"FSP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$W37,BslnAllctnCrrnt!$A$1<$X37),$K37,IF(AND($AK37=\"FSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$Q37,BslnAllctnCrrnt!$A$1<$R37),0,IF(AND($AK37=\"FSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM(BslnAllctnCrrnt!$A$1-$T37),IF(AND($AK37=\"SSP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM(BslnAllctnCrrnt!$A$1-$T37),IF(AND($AK37=\"SSP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$W37,BslnAllctnCrrnt!$A$1<$X37),$K37,0)))))))))","v":0},{"$f":"IF(AND($AK37=\"SSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$Q37,BslnAllctnCrrnt!$A$1<$R37),SUM($K37-$HI37),IF(AND($AK37=\"SSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM($K37-$HI37),IF(AND($AK37=\"FSP2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM($K37-$HI37),IF(AND($AK37=\"FSP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM($K37-$HI37),IF(AND($AK37=\"FSP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$W37,BslnAllctnCrrnt!$A$1<$X37),SUM($K37-$HI37),IF(AND($AK37=\"FSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$Q37,BslnAllctnCrrnt!$A$1<$R37),SUM($K37-$HI37),IF(AND($AK37=\"FSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM($K37-$HI37),IF(AND($AK37=\"SSP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM($K37-$HI37),IF(AND($AK37=\"SSP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$W37,BslnAllctnCrrnt!$A$1<$X37),SUM($K37-$HI37),0)))))))))","v":0},{"$f":"IF(AND($AK37=\"FSP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),0,IF(AND($AK37=\"FSP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$W37,BslnAllctnCrrnt!$A$1<$X37),SUM(BslnAllctnCrrnt!$A$1-$W37),IF(AND($AK37=\"FSP3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$W37,BslnAllctnCrrnt!$A$1<$X37),SUM(BslnAllctnCrrnt!$A$1-$W37),0)))","v":0},{"$f":"IF(AND($AK37=\"FSP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM($M37-$HK37),IF(AND($AK37=\"FSP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$W37,BslnAllctnCrrnt!$A$1<$X37),SUM($M37-$HK37),IF(AND($AK37=\"FSP3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$W37,BslnAllctnCrrnt!$A$1<$X37),SUM($M37-$HK37),0)))","v":0},{"$f":"IF(AND($AK37=\"FWP1\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$Q37,BslnAllctnCrrnt!$A$1<$R37),SUM(BslnAllctnCrrnt!$A$1-$Q37),IF(AND($AK37=\"FWP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$Q37,BslnAllctnCrrnt!$A$1<$R37),SUM(BslnAllctnCrrnt!$A$1-$Q37),IF(AND($AK37=\"FWP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),$J37,IF(AND(FctrChngDts!$A$2>=$D37,FctrChngDts!$B$2<$E37),IF(AND($AK37=\"SSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$Q37,BslnAllctnCrrnt!$A$1<$R37),SUM(BslnAllctnCrrnt!$A$1-$Q37),0),IF(AND($AK37=\"SSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),$J37,0)))))","v":0},{"$f":"IF(AND($AK37=\"FWP1\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$Q37,BslnAllctnCrrnt!$A$1<$R37),SUM($J37-$HM37),IF(AND($AK37=\"FWP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$Q37,BslnAllctnCrrnt!$A$1<$R37),SUM($J37-$HM37),IF(AND($AK37=\"FWP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM($J37-$HM37),IF(AND($AK37=\"SSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$Q37,BslnAllctnCrrnt!$A$1<$R37),SUM($J37-$HM37),IF(AND($AK37=\"SSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM($J37-$HM37),0)))))","v":0},{"$f":"IF(AND($AK37=\"FWP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$Q37,BslnAllctnCrrnt!$A$1<$R37),0,IF(AND($AK37=\"FWP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM(BslnAllctnCrrnt!$A$1-$T37),IF(AND($AK37=\"FWP2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM(BslnAllctnCrrnt!$A$1-$T37),IF(AND($AK37=\"FWP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM(BslnAllctnCrrnt!$A$1-$T37),IF(AND($AK37=\"FWP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$W37,BslnAllctnCrrnt!$A$1<$X37),$L37,IF(AND($AK37=\"SSP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM(BslnAllctnCrrnt!$A$1-$T37),IF(AND($AK37=\"SSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$Q37,BslnAllctnCrrnt!$A$1<$R37),0,IF(AND($AK37=\"SSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM(BslnAllctnCrrnt!$A$1-$T37),0))))))))","v":0},{"$f":"IF(AND($AK37=\"FWP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$Q37,BslnAllctnCrrnt!$A$1<$R37),SUM($L37-$HO37),IF(AND($AK37=\"FWP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM($L37-$HO37),IF(AND($AK37=\"FWP2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM($L37-$HO37),IF(AND($AK37=\"FWP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM($L37-$HO37),IF(AND($AK37=\"FWP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$W37,BslnAllctnCrrnt!$A$1<$X37),SUM($L37-$HO37),IF(AND($AK37=\"SSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$Q37,BslnAllctnCrrnt!$A$1<$R37),SUM($L37-$HO37),IF(AND($AK37=\"SSP1P2\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM($L37-$HO37),0)))))))","v":0},{"$f":"IF(AND($AK37=\"FWP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),0,IF(AND($AK37=\"FWP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$W37,BslnAllctnCrrnt!$A$1<$X37),SUM(BslnAllctnCrrnt!$A$1-$W37),IF(AND($AK37=\"FWP3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$W37,BslnAllctnCrrnt!$A$1<$X37),SUM(BslnAllctnCrrnt!$A$1-$W37),IF(AND($AK37=\"SSP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),0,IF(AND($AK37=\"SSP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$W37,BslnAllctnCrrnt!$A$1<$X37),SUM(BslnAllctnCrrnt!$A$1-$W37),0)))))","v":0},{"$f":"IF(AND($AK37=\"FWP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM($N37-$HQ37),IF(AND($AK37=\"FWP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$W37,BslnAllctnCrrnt!$A$1<$X37),SUM($N37-$HQ37),IF(AND($AK37=\"FWP3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$W37,BslnAllctnCrrnt!$A$1<$X37),SUM($N37-$HQ37),IF(AND($AK37=\"SSP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$T37,BslnAllctnCrrnt!$A$1<$U37),SUM($N37-$HQ37),IF(AND($AK37=\"SSP2P3\",$HF37=TRUE,BslnAllctnCrrnt!$A$1>=$W37,BslnAllctnCrrnt!$A$1<$X37),SUM($N37-$HQ37),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[37,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G38),0,IF($F38<=$G38,SUM($G38-$F38),IF($F38>$G38,SUM((Account!$L$2-Usage!$F38)+Usage!$G38+1))))","v":0},{"$f":"IF($Q38=0,0,IF($R38=0,0,IF(AND($Q38<FctrChngDts!$A$2,$R38>=FctrChngDts!$A$2),SUM($R38-FctrChngDts!$A$2+1),IF(AND($Q38>=FctrChngDts!$A$2,$R38>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q38),IF(AND($Q38>=FctrChngDts!$A$2,$R38<FctrChngDts!$B$2),SUM($R38-$Q38+1),0)))))","v":0},{"$f":"IF($Q38=0,0,IF($R38=0,0,IF(AND($Q38<FctrChngDts!$A$2,$R38>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q38),IF(AND($Q38<FctrChngDts!$A$2,$R38<FctrChngDts!$A$2),SUM($R38-$Q38+1),IF(AND($Q38>FctrChngDts!$A$2,$R38>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R38+1),0)))))","v":0},{"$f":"IF($T38=0,0,IF($U38=0,0,IF(AND($T38<FctrChngDts!$A$2,$U38>=FctrChngDts!$A$2),SUM($U38-FctrChngDts!$A$2+1),IF(AND($T38>=FctrChngDts!$A$2,$U38<FctrChngDts!$B$2),SUM($U38-$T38+1),IF(AND($T38>=FctrChngDts!$A$2,$U38>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T38)<0),0,IF(AND($T38>=FctrChngDts!$A$2,$U38>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T38),0))))))","v":0},{"$f":"IF($T38=0,0,IF($U38=0,0,IF(AND($T38<FctrChngDts!$A$2,$U38>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T38),IF(AND($T38>=FctrChngDts!$B$2,$U38>=FctrChngDts!$B$2),SUM($U38-$T38+1),IF(AND($T38<FctrChngDts!$A$2,$U38<FctrChngDts!$A$2),SUM($U38-$T38+1),IF(AND($T38>=FctrChngDts!$A$2,$U38>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U38+1),0))))))","v":0},{"$f":"IF($W38=0,0,IF($X38=0,0,IF(AND($W38>=FctrChngDts!$A$2,$X38>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W38)<0),0,IF(AND($W38>=FctrChngDts!$A$2,$X38>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W38),IF(AND($W38>=FctrChngDts!$A$2,$X38<FctrChngDts!$B$2),SUM($X38-$W38+1),IF(AND($W38<FctrChngDts!$A$2,$X38>=FctrChngDts!$A$2),SUM($X38-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W38=0,0,IF($X38=0,0,IF(AND($W38<FctrChngDts!$A$2,$X38<FctrChngDts!$A$2),SUM($X38-$W38+1),IF(AND($W38>=FctrChngDts!$A$2,$X38>=FctrChngDts!$B$2,SUM($X38-FctrChngDts!$B$2+1)<=$Y38),SUM($X38-FctrChngDts!$B$2+1),IF(AND($W38>=FctrChngDts!$A$2,$X38>=FctrChngDts!$B$2),SUM($X38-$W38+1),IF(AND($W38<FctrChngDts!$A$2,$X38>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W38),0))))))","v":0},{"$f":"IF(AND($D38>=FctrChngDts!$C$2,$E38<FctrChngDts!$E$2),\"1\",IF(AND($D38>=FctrChngDts!$E$2,$E38<FctrChngDts!$G$2),\"2\",IF(AND($D38>=FctrChngDts!$G$2,$E38<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D38>=FctrChngDts!$D$2,,IF(AND($D38>=FctrChngDts!$C$2,$D38<=FctrChngDts!$D$2),$D38,IF(AND($D38>=FctrChngDts!$C$2,$D38>=FctrChngDts!$D$2,$E38>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D38>FctrChngDts!$D$2,,IF($D38=FctrChngDts!$D$2,$D38,IF(AND($D38>=FctrChngDts!$C$2,$E38<FctrChngDts!$D$2),$E38,IF(AND($D38>=FctrChngDts!$C$2,$E38>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D38>=FctrChngDts!$D$2,$E38>=FctrChngDts!$D$2,$E38>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E38<FctrChngDts!$D$2,$E38<=FctrChngDts!$D$2),$E38,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D38<FctrChngDts!$E$2,$E38<FctrChngDts!$E$2),,IF($D38>FctrChngDts!$F$2,,IF(AND($D38>=FctrChngDts!$E$2,$D38<=FctrChngDts!$F$2),$D38,IF(AND($D38>=FctrChngDts!$E$2,$D38>=FctrChngDts!$F$2,$E38>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D38>FctrChngDts!$F$2,,IF($E38=FctrChngDts!$F$2,$E38,IF(AND($D38<FctrChngDts!$E$2,$E38<=FctrChngDts!$F$2),$E38,IF(AND($D38>=FctrChngDts!$E$2,$E38<FctrChngDts!$F$2),$E38,IF(AND($D38>=FctrChngDts!$E$2,$E38>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D38>=FctrChngDts!$F$2,$E38>=FctrChngDts!$F$2,$E38>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D38<FctrChngDts!$G$2,$E38<FctrChngDts!$G$2),,IF($D38>FctrChngDts!$H$2,,IF(AND($D38>=FctrChngDts!$G$2,$D38<=FctrChngDts!$H$2),$D38,IF(AND($D38>=FctrChngDts!$G$2,$D38>=FctrChngDts!$H$2,$E38>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D38>FctrChngDts!$H$2,,IF($E38=FctrChngDts!$H$2,$E38,IF(AND($D38<FctrChngDts!$G$2,$E38<=FctrChngDts!$H$2),$E38,IF(AND($D38>=FctrChngDts!$G$2,$E38<FctrChngDts!$H$2),$E38,IF(AND($D38>=FctrChngDts!$G$2,$E38>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D38>=FctrChngDts!$H$2,$E38>=FctrChngDts!$H$2,$E38>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A38,Tenant!$A38:$J337,6,FALSE)","v":0},{"$f":"VLOOKUP($A38,Tenant!$A38:$J337,7,FALSE)","v":0},{"$f":"VLOOKUP($A38,Tenant!$A38:$J337,10,FALSE)","v":0},0,{"$f":"IF(AND($AK38=\"FSP2\",$AJ38=FALSE,$HF38=FALSE),SUM($K38*FctrChngDts!$C$9),IF(AND($AK38=\"FSP2\",$AJ38=TRUE,$HF38=FALSE),SUM($K38*FctrChngDts!$C$10),IF(AND($AK38=\"FSP2P3\",$AJ38=FALSE,$HF38=FALSE),SUM(SUM($K38,$M38)*FctrChngDts!$C$9),IF(AND($AK38=\"FSP2P3\",$AJ38=TRUE,$HF38=FALSE),SUM(SUM($K38,$M38)*FctrChngDts!$C$10),IF(AND($AK38=\"FSP3\",$AJ38=FALSE,$HF38=FALSE),SUM($M38*FctrChngDts!$C$9),IF(AND($AK38=\"FSP3\",$AJ38=TRUE,$HF38=FALSE),SUM($M38*FctrChngDts!$C$10),IF(AND($AK38=\"FSP1\",$AJ38=FALSE,$HF38=FALSE),SUM($I38*FctrChngDts!$C$9),IF(AND($AK38=\"FSP1\",$AJ38=TRUE,$HF38=FALSE),SUM($I38*FctrChngDts!$C$10),IF(AND($AK38=\"FSP1P2\",$AJ38=FALSE,$HF38=FALSE),SUM(SUM($I38,$K38)*FctrChngDts!$C$9),IF(AND($AK38=\"FSP1P2\",$AJ38=TRUE,$HF38=FALSE),SUM(SUM($I38,$K38)*FctrChngDts!$C$10),IF(AND($Z38=\"Summer\",$AK38=\"SSP2P3\",$AJ38=FALSE,$HF38=FALSE),SUM(SUM(SUM(SUM($K38,$M38)*FctrChngDts!$C$9),SUM(SUM($L38,$N38)*FctrChngDts!$C$11))*$AF38),IF(AND($Z38=\"Summer\",$AK38=\"SSP2P3\",$AJ38=TRUE,$HF38=FALSE),SUM(SUM(SUM(SUM($K38,$M38)*FctrChngDts!$C$10),SUM(SUM($L38,$N38)*FctrChngDts!$C$12))*$AF38),IF(AND($Z38=\"Winter\",$AK38=\"SSP2P3\",$AJ38=FALSE,$HF38=FALSE),SUM(SUM(SUM(SUM($K38,$M38)*FctrChngDts!$C$9),SUM(SUM($L38,$N38)*FctrChngDts!$C$11))-$AO38),IF(AND($Z38=\"Winter\",$AK38=\"SSP2P3\",$AJ38=TRUE,$HF38=FALSE),SUM(SUM(SUM(SUM($K38,$M38)*FctrChngDts!$C$10),SUM(SUM($L38,$N38)*FctrChngDts!$C$12))-$AO38),IF(AND($Z38=\"Summer\",$AK38=\"SSP1P2\",$AJ38=FALSE,$HF38=FALSE),SUM(SUM(SUM(SUM($I38,$K38)*FctrChngDts!$C$9),SUM(SUM($J38,$L38)*FctrChngDts!$C$11))*$AF38),IF(AND($Z38=\"Summer\",$AK38=\"SSP1P2\",$AJ38=TRUE,$HF38=FALSE),SUM(SUM(SUM(SUM($I38,$K38)*FctrChngDts!$C$10),SUM(SUM($J38,$L38)*FctrChngDts!$C$12))*$AF38),IF(AND($Z38=\"Winter\",$AK38=\"SSP1P2\",$AJ38=FALSE,$HF38=FALSE),SUM(SUM(SUM(SUM($I38,$K38)*FctrChngDts!$C$9),SUM(SUM($J38,$L38)*FctrChngDts!$C$11))-$AO38),IF(AND($Z38=\"Winter\",$AK38=\"SSP1P2\",$AJ38=TRUE,$HF38=FALSE),SUM(SUM(SUM(SUM($I38,$K38)*FctrChngDts!$C$10),SUM(SUM($J38,$L38)*FctrChngDts!$C$12))-$AO38),IF(AND($AK38=\"FSP2\",$AJ38=FALSE,$HF38=TRUE),SUM(SUM($HI38*FctrChngDts!$B$9),SUM($HJ38*FctrChngDts!$C$9)),IF(AND($AK38=\"FSP2\",$AJ38=TRUE,$HF38=TRUE),SUM(SUM($HI38*FctrChngDts!$B$10),SUM($HJ38*FctrChngDts!$C$10)),IF(AND($AK38=\"FSP2P3\",$AJ38=FALSE,$HF38=TRUE),SUM(SUM(SUM($HI38,$HK38)*FctrChngDts!$B$9),SUM(SUM($HJ38,$HL38)*FctrChngDts!$C$9)),IF(AND($AK38=\"FSP2P3\",$AJ38=TRUE,$HF38=TRUE),SUM(SUM(SUM($HI38,$HK38)*FctrChngDts!$B$10),SUM(SUM($HJ38,$HL38)*FctrChngDts!$C$10)),IF(AND($AK38=\"FSP3\",$AJ38=FALSE,$HF38=TRUE),SUM(SUM($HK38*FctrChngDts!$B$9),SUM($HL38*FctrChngDts!$C$9)),IF(AND($AK38=\"FSP3\",$AJ38=TRUE,$HF38=TRUE),SUM(SUM($HK38*FctrChngDts!$B$10),SUM($HL38*FctrChngDts!$C$10)),IF(AND($AK38=\"FSP1\",$AJ38=FALSE,$HF38=TRUE),SUM(SUM($HG38*FctrChngDts!$B$9),SUM($HH38*FctrChngDts!$C$9)),IF(AND($AK38=\"FSP1\",$AJ38=TRUE,$HF38=TRUE),SUM(SUM($HG38*FctrChngDts!$B$10),SUM($HH38*FctrChngDts!$C$10)),IF(AND($AK38=\"FSP1P2\",$AJ38=FALSE,$HF38=TRUE),SUM(SUM(SUM($HG38,$HI38)*FctrChngDts!$B$9),SUM(SUM($HH38,$HJ38)*FctrChngDts!$C$9)),IF(AND($AK38=\"FSP1P2\",$AJ38=TRUE,$HF38=TRUE),SUM(SUM(SUM($HG38,$HI38)*FctrChngDts!$B$10),SUM(SUM($HG38,$HI38)*FctrChngDts!$C$10)),IF(AND($Z38=\"Summer\",$AK38=\"SSP2P3\",$AJ38=FALSE,$HF38=TRUE),SUM(SUM(SUM(SUM($HI38,$HK38)*FctrChngDts!$B$9),SUM(SUM($HJ38,$HL38)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO38,$HQ38)*FctrChngDts!$B$11),SUM(SUM($HP38,$HR38)*FctrChngDts!$C$11))*$AF38),IF(AND($Z38=\"Summer\",$AK38=\"SSP2P3\",$AJ38=TRUE,$HF38=TRUE),SUM(SUM(SUM(SUM($HI38,$HK38)*FctrChngDts!$B$10),SUM(SUM($HJ38,$HL38)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO38,$HQ38)*FctrChngDts!$B$12),SUM(SUM($HP38,$HR38)*FctrChngDts!$C$12))*$AF38),IF(AND($Z38=\"Winter\",$AK38=\"SSP2P3\",$AJ38=FALSE,$HF38=TRUE),SUM(SUM(SUM(SUM($HI38,$HK38)*FctrChngDts!$B$9),SUM(SUM($HJ38,$HL38)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO38,$HQ38)*FctrChngDts!$B$11),SUM(SUM($HP38,$HR38)*FctrChngDts!$C$11))-$AO38),IF(AND($Z38=\"Winter\",$AK38=\"SSP2P3\",$AJ38=TRUE,$HF38=TRUE),SUM(SUM(SUM(SUM($HI38,$HK38)*FctrChngDts!$B$10),SUM(SUM($HO38,$HQ38)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO38,$HQ38)*FctrChngDts!$B$12),SUM(SUM($HP38,$HR38)*FctrChngDts!$C$12))-$AO38),IF(AND($Z38=\"Summer\",$AK38=\"SSP1P2\",$AJ38=FALSE,$HF38=TRUE),SUM(SUM(SUM(SUM($HG38,$HI38)*FctrChngDts!$B$9),SUM(SUM($HH38,$HJ38)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM38,$HO38)*FctrChngDts!$B$11),SUM(SUM($HN38,$HP38)*FctrChngDts!$C$11))*$AF38),IF(AND($Z38=\"Summer\",$AK38=\"SSP1P2\",$AJ38=TRUE,$HF38=TRUE),SUM(SUM(SUM(SUM($HG38,$HI38)*FctrChngDts!$B$10),SUM(SUM($HH38,$HJ38)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM38,$HO38)*FctrChngDts!$B$12),SUM(SUM($HN38,$HP38)*FctrChngDts!$C$12))*$AF38),IF(AND($Z38=\"Winter\",$AK38=\"SSP1P2\",$AJ38=FALSE,$HF38=TRUE),SUM(SUM(SUM(SUM($HG38,$HI38)*FctrChngDts!$B$9),SUM(SUM($HH38,$HJ38)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM38,$HO38)*FctrChngDts!$B$11),SUM(SUM($HN38,$HP38)*FctrChngDts!$C$11))-$AO38),IF(AND($Z38=\"Winter\",$AK38=\"SSP1P2\",$AJ38=TRUE,$HF38=TRUE),SUM(SUM(SUM(SUM($HG38,$HI38)*FctrChngDts!$B$10),SUM(SUM($HH38,$HJ38)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM38,$HO38)*FctrChngDts!$B$12),SUM(SUM($HN38,$HP38)*FctrChngDts!$C$12))-$AO38),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK38=\"FWP1\",$AJ38=FALSE,$HF38=FALSE),SUM($J38*FctrChngDts!$C$11),IF(AND($AK38=\"FWP1\",$AJ38=TRUE,$HF38=FALSE),SUM($J38*FctrChngDts!$C$12),IF(AND($AK38=\"FWP1P2\",$AJ38=FALSE,$HF38=FALSE),SUM(SUM($J38,$L38)*FctrChngDts!$C$11),IF(AND($AK38=\"FWP1P2\",$AJ38=TRUE,$HF38=FALSE),SUM(SUM($J38,$L38)*FctrChngDts!$C$12),IF(AND($AK38=\"FWP2\",$AJ38=FALSE,$HF38=FALSE),SUM($L38*FctrChngDts!$C$11),IF(AND($AK38=\"FWP2\",$AJ38=TRUE,$HF38=FALSE),SUM($L38*FctrChngDts!$C$12),IF(AND($AK38=\"FWP2P3\",$AJ38=FALSE,$HF38=FALSE),SUM(SUM($L38,$N38)*FctrChngDts!$C$11),IF(AND($AK38=\"FWP2P3\",$AJ38=TRUE,$HF38=FALSE),SUM(SUM($L38,$N38)*FctrChngDts!$C$12),IF(AND($AK38=\"FWP3\",$AJ38=FALSE,$HF38=FALSE),SUM($N38*FctrChngDts!$C$11),IF(AND($AK38=\"FWP3\",$AJ38=TRUE,$HF38=FALSE),SUM($N38*FctrChngDts!$C$12),IF(AND($Z38=\"Winter\",$AK38=\"SSP1P2\",$AJ38=FALSE,$HF38=FALSE),SUM(SUM(SUM($I38,$K38)*FctrChngDts!$C$9),SUM(SUM($J38,$L38)*FctrChngDts!$C$11))*$AG38,IF(AND($Z38=\"Winter\",$AK38=\"SSP1P2\",$AJ38=TRUE,$HF38=FALSE),SUM(SUM(SUM($I38,$K38)*FctrChngDts!$B$10),SUM(SUM($J38,$L38)*FctrChngDts!$B$12))*$AG38,IF(AND($Z38=\"Summer\",$AK38=\"SSP1P2\",$AJ38=FALSE,$HF38=FALSE),SUM(SUM(SUM($I38,$K38)*FctrChngDts!$B$9),SUM(SUM($J38,$L38)*FctrChngDts!$B$11))-$AJ38,IF(AND($Z38=\"Summer\",$AK38=\"SSP1P2\",$AJ38=TRUE,$HF38=FALSE),SUM(SUM(SUM($I38,$K38)*FctrChngDts!$C$10),SUM(SUM($J38,$L38)*FctrChngDts!$C$12))-$AJ38,IF(AND($Z38=\"Winter\",$AK38=\"SSP2P3\",$AJ38=FALSE,$HF38=FALSE),SUM(SUM(SUM($K38,$M38)*FctrChngDts!$C$9),SUM(SUM($L38,$N38)*FctrChngDts!$C$11))*$AG38,IF(AND($Z38=\"Winter\",$AK38=\"SSP2P3\",$AJ38=TRUE,$HF38=FALSE),SUM(SUM(SUM($K38,$M38)*FctrChngDts!$C$10),SUM(SUM($L38,$N38)*FctrChngDts!$C$12))*$AG38,IF(AND($Z38=\"Summer\",$AK38=\"SSP2P3\",$AJ38=FALSE,$HF38=FALSE),SUM(SUM(SUM($K38,$M38)*FctrChngDts!$C$9),SUM(SUM($L38,$N38)*FctrChngDts!$C$11))-$AJ38,IF(AND($Z38=\"Summer\",$AK38=\"SSP2P3\",$AJ38=TRUE,$HF38=FALSE),SUM(SUM(SUM($K38,$M38)*FctrChngDts!$C$10),SUM(SUM($L38,$N38)*FctrChngDts!$C$12))-$AJ38,IF(AND($AK38=\"FWP1\",$AJ38=FALSE,$HF38=TRUE),SUM(SUM($HM38*FctrChngDts!$B$11),SUM($HN38*FctrChngDts!$C$11)),IF(AND($AK38=\"FWP1\",$AJ38=TRUE,$HF38=TRUE),SUM(SUM($HM38*FctrChngDts!$B$12),SUM($HN38*FctrChngDts!$C$12)),IF(AND($AK38=\"FWP1P2\",$AJ38=FALSE,$HF38=TRUE),SUM(SUM(SUM($HM38,$HO38)*FctrChngDts!$B$11),SUM(SUM($HN38,$HP38)*FctrChngDts!$C$11)),IF(AND($AK38=\"FWP1P2\",$AJ38=TRUE,$HF38=TRUE),SUM(SUM(SUM($HM38,$KP38)*FctrChngDts!$C$12),SUM(SUM($HN38,$HP38)*FctrChngDts!$C$12)),IF(AND($AK38=\"FWP2\",$AJ38=FALSE,$HF38=TRUE),SUM(SUM($HO38*FctrChngDts!$B$11),SUM($HO38*FctrChngDts!$C$11)),IF(AND($AK38=\"FWP2\",$AJ38=TRUE,$HF38=TRUE),SUM(SUM($HO38*FctrChngDts!$B$12),SUM($HO38*FctrChngDts!$C$12)),IF(AND($AK38=\"FWP2P3\",$AJ38=FALSE,$HF38=TRUE),SUM(SUM(SUM($HO38,$HQ38)*FctrChngDts!$C$11),SUM(SUM($HP38,$HR38)*FctrChngDts!$C$11)),IF(AND($AK38=\"FWP2P3\",$AJ38=TRUE,$HF38=TRUE),SUM(SUM(SUM($HO38,$HQ38)*FctrChngDts!$C$12),SUM(SUM($HP38,$HR38)*FctrChngDts!$C$12)),IF(AND($AK38=\"FWP3\",$AJ38=FALSE,$HF38=TRUE),SUM(SUM($HQ38*FctrChngDts!$B$11),SUM($HR38*FctrChngDts!$C$11)),IF(AND($AK38=\"FWP3\",$AJ38=TRUE,$HF38=TRUE),SUM(SUM($HQ38*FctrChngDts!$B$12),SUM($HR38*FctrChngDts!$C$12)),IF(AND($Z38=\"Winter\",$AK38=\"SSP1P2\",$AJ38=FALSE,$HF38=TRUE),SUM(SUM(SUM(SUM($HG38,$HI38)*FctrChngDts!$B$9),SUM(SUM($HH38,$HJ38)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM38,$HO38)*FctrChngDts!$B$11),SUM(SUM($HN38,$HP38)*FctrChngDts!$C$11))*$AG38),IF(AND($Z38=\"Winter\",$AK38=\"SSP1P2\",$AJ38=TRUE,$HF38=TRUE),SUM(SUM(SUM(SUM($HG38,$HI38)*FctrChngDts!$B$10), SUM(SUM($HH38,$HJ38)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM38,$HO38)*FctrChngDts!$B$12),SUM(SUM($HN38,$HP38)*FctrChngDts!$C$12))*$AG38),IF(AND($Z38=\"Summer\",$AK38=\"SSP1P2\",$AJ38=FALSE,$HF38=TRUE),SUM(SUM(SUM(SUM($HG38,$HI38)*FctrChngDts!$B$9),SUM(SUM($HH38,$HJ38)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM38,$HO38)*FctrChngDts!$B$11),SUM(SUM($HN38,$HP38)*FctrChngDts!$C$11))-$AJ38),IF(AND($Z38=\"Summer\",$AK38=\"SSP1P2\",$AJ38=TRUE,$HF38=TRUE),SUM(SUM(SUM(SUM($HG38,$HI38)*FctrChngDts!$B$10),SUM(SUM($HH38,$HJ38)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM38,$HO38)*FctrChngDts!$B$12),SUM(SUM($HN38,$HP38)*FctrChngDts!$C$12))-$AJ38),IF(AND($Z38=\"Winter\",$AK38=\"SSP2P3\",$AJ38=FALSE,$HF38=TRUE),SUM(SUM(SUM(SUM($HI38,$HK38)*FctrChngDts!$B$9),SUM(SUM($HJ38,$HL38)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO38,$HQ38)*FctrChngDts!$B$11),SUM(SUM($HP38,$HR38)*FctrChngDts!$C$11))*$AG38),IF(AND($Z38=\"Winter\",$AK38=\"SSP2P3\",$AJ38=TRUE,$HF38=TRUE),SUM(SUM(SUM(SUM($HI38,$HK38)*FctrChngDts!$B$10), SUM(SUM($HJ38,$HL38)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO38,$HQ38)*FctrChngDts!$B$12),SUM(SUM($HP38,$HR38)*FctrChngDts!$C$12))*$AG38),IF(AND($Z38=\"Summer\",$AK38=\"SSP2P3\",$AJ38=FALSE,$HF38=TRUE),SUM(SUM(SUM(SUM($HI38,$HK38)*FctrChngDts!$B$9),SUM(SUM($HJ38,$HL38)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO38,$HQ38)*FctrChngDts!$B$11),SUM(SUM($HP38,$HR38)*FctrChngDts!$C$11))-$AJ38),IF(AND($Z38=\"Summer\",$AK38=\"SSP2P3\",$AJ38=TRUE,$HF38=TRUE),SUM(SUM(SUM(SUM($HI38,$HK38)*FctrChngDts!$B$10), SUM(SUM($HJ38,$HL38)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO38,$HQ38)*FctrChngDts!$B$12),SUM(SUM($HP38,$HR38)*FctrChngDts!$C$12))-$AJ38),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK38=\"FSP1\",$AH38=TRUE,SUM(SUM(SUM($AI38*FctrChngDts!$B$13)*I38),$AR38)>$AD38),$AD38,IF(AND($AK38=\"FSP1\",$AH38=TRUE,SUM(SUM(SUM($AI38*FctrChngDts!$B$13)*$I38),$AR38)<=$AD38),SUM(SUM(SUM($AI38*FctrChngDts!$B$13)*$I38),$AR38),IF(AND($Z38=\"Summer\",$AK38=\"SSP1\",$AH38=TRUE,SUM(SUM(SUM(SUM($I38,$J38)*SUM($AI38*FctrChngDts!$B$13))*$AF38),$AR38)>$AD38),$AD38,IF(AND($Z38=\"Summer\",$AK38=\"SSP1\",$AH38=TRUE,SUM(SUM(SUM(SUM($I38,$J38)*SUM($AI38*FctrChngDts!$B$13))*$AF38),$AR38)<=$AD38),SUM(SUM(SUM(SUM($I38,$J38)*SUM($AI38*FctrChngDts!$B$13))*$AF38),$AR38),IF(AND($Z38=\"Winter\",$AK38=\"SSP1\",$AH38=TRUE,SUM(SUM(SUM(SUM($I38,$J38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AU38:$AW38)),$AR38)>$AD38),$AD38,IF(AND($Z38=\"Winter\",$AK38=\"SSP1\",$AH38=TRUE,SUM(SUM(SUM(SUM($I38,$J38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AU38:$AW38)),$AR38)<=$AD38),SUM(SUM(SUM(SUM($I38,$J38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AU38:$AW38)),$AR38),IF(AND($AK38=\"FSP1P2\",$AH38=TRUE,SUM(SUM(SUM(SUM($I38,$K38)*SUM($AI38*FctrChngDts!$B$13))*$AF38),$AR38)>$AD38),$AD38,IF(AND($AK38=\"FSP1P2\",$AH38=TRUE,SUM(SUM(SUM(SUM($I38,$K38)*SUM($AI38*FctrChngDts!$B$13))*$AF38),$AR38)<=$AD38),SUM(SUM(SUM(SUM($I38,$K38)*SUM($AI38*FctrChngDts!$B$13))*$AF38),$AR38),IF(AND($Z38=\"Summer\",$AK38=\"SSP1P2\",$AH38=TRUE,SUM(SUM(SUM(SUM($I38,$K38,$J38,$L38)*SUM($AI38*FctrChngDts!$B$13))*$AF38),$AR38)>$AD38),$AD38,IF(AND($Z38=\"Summer\",$AK38=\"SSP1P2\",$AH38=TRUE,SUM(SUM(SUM(SUM($I38,$K38,$J38,$L38)*SUM($AI38*FctrChngDts!$B$13))*$AF38),$AR38)<=$AD38),SUM(SUM(SUM(SUM($I38,$K38,$J38,$L38)*SUM($AI38*FctrChngDts!$B$13))*$AF38),$AR38),IF(AND($Z38=\"Winter\",$AK38=\"SSP1P2\",$AH38=TRUE,SUM(SUM(SUM(SUM($I38,$K38,$J38,$L38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AU38:$AW38)),$AR38)>$AD38),$AD38,IF(AND($Z38=\"Winter\",$AK38=\"SSP1P2\",$AH38=TRUE,SUM(SUM(SUM(SUM($I38,$K38,$J38,$L38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AU38:$AW38)),$AR38)<=$AD38),MIN($AD38,SUM($AL38,SUM(SUM(SUM(SUM($I38,$K38,$J38,$L38)*SUM($AI38*FctrChngDts!$B$13))*$AF38)))),IF(AND($AK38=\"FSP2\",$AH38=TRUE,SUM(SUM(SUM($AI38*FctrChngDts!$B$13)*$K38),$AR38)>$AD38),$AD38,IF(AND($AK38=\"FSP2\",$AH38=TRUE,SUM(SUM(SUM($AI38*FctrChngDts!$B$13)*$K38),$AR38)<=$AD38),SUM(SUM(SUM($AI38*FctrChngDts!$B$13)*$K38),$AR38),IF(AND($Z38=\"Summer\",$AK38=\"SSP2\",$AH38=TRUE,SUM(SUM(SUM(SUM($K38,$L38)*SUM($AI38*FctrChngDts!$B$13))*$AF38),$AR38)>$AD38),$AD38,IF(AND($Z38=\"Summer\",$AK38=\"SSP2\",$AH38=TRUE,SUM(SUM(SUM(SUM($K38,$L38)*SUM($AI38*FctrChngDts!$B$13))*$AF38),$AR38)<=$AD38),SUM(SUM(SUM(SUM($K38,$L38)*SUM($AI38*FctrChngDts!$B$13))*$AF38),$AR38),IF(AND($Z38=\"Winter\",$AK38=\"SSP2\",$AH38=TRUE,SUM(SUM(SUM(SUM($K38,$L38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AU38:$AW38)),$AR38)>$AD38),$AD38,IF(AND($Z38=\"Winter\",$AK38=\"SSP2\",$AH38=TRUE,SUM(SUM(SUM(SUM($K38,$L38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AU38:$AW38)),$AR38)<=$AD38),SUM(SUM(SUM(SUM($K38,$L38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AU38:$AW38)),$AR38),IF(AND($AK38=\"FSP2P3\",$AH38=TRUE,SUM(SUM(SUM(SUM($K38,$M38)*SUM($AI38*FctrChngDts!$B$13))*$AF38),$AR38)>$AD38),$AD38,IF(AND($AK38=\"FSP2P3\",$AH38=TRUE,SUM(SUM(SUM(SUM($K38,$M38)*SUM($AI38*FctrChngDts!$B$13))*$AF38),$AR38)<=$AD38),SUM(SUM(SUM(SUM($K38,$M38)*SUM($AI38*FctrChngDts!$B$13))*$AF38),$AR38),IF(AND($Z38=\"Summer\",$AK38=\"SSP2P3\",$AH38=TRUE,SUM(SUM(SUM(SUM($K38,$L38,$M38,$N38)*SUM($AI38*FctrChngDts!$B$13))*$AF38),$AR38)>$AD38),$AD38,IF(AND($Z38=\"Summer\",$AK38=\"SSP2P3\",$AH38=TRUE,SUM(SUM(SUM(SUM($K38,$L38,$M38,$N38)*SUM($AI38*FctrChngDts!$B$13))*$AF38),$AR38)<=$AD38),SUM(SUM(SUM(SUM($K38,$L38,$M38,$N38)*SUM($AI38*FctrChngDts!$B$13))*$AF38),$AR38),IF(AND($Z38=\"Winter\",$AK38=\"SSP2P3\",$AH38=TRUE,SUM(SUM(SUM(SUM($K38,$L38,$M38,$N38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AU38:$AW38)),$AR38)>$AD38),$AD38,IF(AND($Z38=\"Winter\",$AK38=\"SSP2P3\",$AH38=TRUE,SUM(SUM(SUM(SUM($K38,$L38,$M38,$N38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AU38:$AW38)),$AR38)<=$AD38),SUM(SUM(SUM(SUM($K38,$L38,$M38,$N38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AU38:$AW38)),$AR38),IF(AND($AK38=\"FSP3\",$AH38=TRUE,SUM(SUM(SUM($AI38*FctrChngDts!$B$13)*$M38),$AR38)>$AD38),$AD38,IF(AND($AK38=\"FSP3\",$AH38=TRUE,SUM(SUM(SUM($AI38*FctrChngDts!$B$13)*$M38),$AR38)<=$AD38),SUM(SUM(SUM($AI38*FctrChngDts!$B$13)*$M38),$AR38),IF(AND($Z38=\"Summer\",$AK38=\"SSP3\",$AH38=TRUE,SUM(SUM(SUM(SUM($M38,$N38)*SUM($AI38*FctrChngDts!$B$13))*$AF38),$AR38)>$AD38),$AD38,IF(AND($Z38=\"Summer\",$AK38=\"SSP3\",$AH38=TRUE,SUM(SUM(SUM(SUM($M38,$N38)*SUM($AI38*FctrChngDts!$B$13))*$AF38),$AR38)<=$AD38),SUM(SUM(SUM(SUM($M38,$N38)*SUM($AI38*FctrChngDts!$B$13))*$AF38),$AR38),IF(AND($Z38=\"Winter\",$AK38=\"SSP3\",$AH38=TRUE,SUM(SUM(SUM(SUM($M38,$N38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AU38:$AW38)),$AR38)>$AD38),$AD38,IF(AND($Z38=\"Winter\",$AK38=\"SSP3\",$AH38=TRUE,SUM(SUM(SUM(SUM($M38,$N38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AU38:$AW38)),$AR38)<=$AD38),SUM(SUM(SUM(SUM($M38,$N38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AU38:$AW38)),$AR38),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK38=\"FWP1\",$AH38=TRUE,SUM(SUM(SUM($AI38*FctrChngDts!$B$13)*$J38),$AU38)>$AE38),$AE38,IF(AND($AK38=\"FWP1\",$AH38=TRUE,SUM(SUM(SUM($AI38*FctrChngDts!$B$13)*$J38),$AU38)<=$AE38),SUM(SUM(SUM($AI38*FctrChngDts!$B$13)*$J38),$AU38),IF(AND($Z38=\"Winter\",$AK38=\"SSP1\",$AH38=TRUE,SUM(SUM(SUM(SUM($I38,$J38)*SUM($AI38*FctrChngDts!$B$13))*$AG38),$AU38)>$AE38),$AE38,IF(AND($Z38=\"Winter\",$AK38=\"SSP1\",$AH38=TRUE,SUM(SUM(SUM(SUM($I38,$J38)*SUM($AI38*FctrChngDts!$B$13))*$AG38),$AU38)<=$AE38),SUM(SUM(SUM(SUM($I38,$J38)*SUM($AI38*FctrChngDts!$B$13))*$AG38),$AU38),IF(AND($Z38=\"Summer\",$AK38=\"SSP1\",$AH38=TRUE,SUM(SUM(SUM(SUM($I38,$J38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AR38:$AT38)),$AU38)>$AE38),$AE38,IF(AND($Z38=\"Summer\",$AK38=\"SSP1\",$AH38=TRUE,SUM(SUM(SUM(SUM($I38,$J38)*SUM($AI38*FctrChngDts!$B$13))- SUM($AR38:$AT38)),$AU38)<=$AE38),SUM(SUM(SUM(SUM($I38,$J38)*SUM($AI38*FctrChngDts!$B$13))- SUM($AR38:$AT38)),$AU38),IF(AND($AK38=\"FWP1P2\",$AH38=TRUE,SUM(SUM(SUM(SUM($J38,$L38)*SUM($AI38*FctrChngDts!$B$13))*$AG38),$AU38)>$AE38),$AE38,IF(AND($AK38=\"FWP1P2\",$AH38=TRUE,SUM(SUM(SUM(SUM($J38,$L38)*SUM($AI38*FctrChngDts!$B$13))*$AG38),$AU38)<=$AE38),SUM(SUM(SUM(SUM($J38,$L38)*SUM($AI38*FctrChngDts!$B$13))*$AG38),$AU38),IF(AND($Z38=\"Winter\",$AK38=\"SSP1P2\",$AH38=TRUE,SUM(SUM(SUM(SUM($I38,$K38,$J38,$L38)*SUM($AI38*FctrChngDts!$B$13))*$AG38),$AU38)>$AE38),$AE38,IF(AND($Z38=\"Winter\",$AK38=\"SSP1P2\",$AH38=TRUE,SUM(SUM(SUM(SUM($I38,$K38,$J38,$L38)*SUM($AI38*FctrChngDts!$B$13))*$AG38),$AU38)<=$AE38),SUM(SUM(SUM(SUM($I38,$K38,$J38,$L38)*SUM($AI38*FctrChngDts!$B$13))*$AG38),$AU38),IF(AND($Z38=\"Summer\",$AK38=\"SSP1P2\",$AH38=TRUE,SUM(SUM(SUM(SUM($I38,$K38,$J38,$L38)*SUM($AI38*FctrChngDts!$B$13))- SUM($AR38:$AT38)),$AU38)>$AE38),$AE38,IF(AND($Z38=\"Summer\",$AK38=\"SSP1P2\",$AH38=TRUE,SUM(SUM(SUM(SUM($I38,$K38,$J38,$L38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AR38:$AT38)),$AU38)<=$AE38),SUM(SUM(SUM(SUM($I38,$K38,$J38,$L38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AR38:$AT38)),$AU38),IF(AND($AK38=\"FWP2\",$AH38=TRUE,SUM(SUM(SUM($AI38*FctrChngDts!$B$13)*$L38),$AU38)>$AE38),$AE38,IF(AND($AK38=\"FWP2\",$AH38=TRUE,SUM(SUM(SUM($AI38*FctrChngDts!$B$13)*$L38),$AU38)<=$AE38),SUM(SUM(SUM($AI38*FctrChngDts!$B$13)*$L38),$AU38),IF(AND($Z38=\"Winter\",$AK38=\"SSP2\",$AH38=TRUE,SUM(SUM(SUM(SUM($K38,$L38)*SUM($AI38*FctrChngDts!$B$13))*$AG38),$AU38)>$AE38),$AE38,IF(AND($Z38=\"Winter\",$AK38=\"SSP2\",$AH38=TRUE,SUM(SUM(SUM(SUM($K38,$L38)*SUM($AI38*FctrChngDts!$B$13))*$AG38),$AU38)<=$AE38),SUM(SUM(SUM(SUM($K38,$L38)*SUM($AI38*FctrChngDts!$B$13))*$AG38),$AU38),IF(AND($Z38=\"Summer\",$AK38=\"SSP2\",$AH38=TRUE,SUM(SUM(SUM(SUM($K38,$L38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AR38:$AT38)),$AU38)>$AE38),$AE38,IF(AND($Z38=\"Summer\",$AK38=\"SSP2\",$AH38=TRUE,SUM(SUM(SUM(SUM($K38,$L38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AR38:$AT38)),$AU38)<=$AE38),SUM(SUM(SUM(SUM($K38,$L38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AR38:$AT38)),$AU38),IF(AND($AK38=\"FWP2P3\",$AH38=TRUE,SUM(SUM(SUM(SUM($L38,$N38)*SUM($AI38*FctrChngDts!$B$13))*$AG38),$AU38)>$AE38),$AE38,IF(AND($AK38=\"FWP2P3\",$AH38=TRUE,SUM(SUM(SUM(SUM($L38,$N38)*SUM($AI38*FctrChngDts!$B$13))*$AG38),$AU38)<=$AE38),SUM(SUM(SUM(SUM($L38,$N38)*SUM($AI38*FctrChngDts!$B$13))*$AG38),$AU38),IF(AND($Z38=\"Winter\",$AK38=\"SSP2P3\",$AH38=TRUE,SUM(SUM(SUM(SUM($K38,$L38,$M38,$N38)*SUM($AI38*FctrChngDts!$B$13))*$AG38),$AU38)>$AE38),$AE38,IF(AND($Z38=\"Winter\",$AK38=\"SSP2P3\",$AH38=TRUE,SUM(SUM(SUM(SUM($K38,$L38,$M38,$N38)*SUM($AI38*FctrChngDts!$B$13))*$AG38),$AU38)<=$AE38),SUM(SUM(SUM(SUM($K38,$L38,$M38,$N38)*SUM($AI38*FctrChngDts!$B$13))*$AG38),$AU38),IF(AND($Z38=\"Summer\",$AK38=\"SSP2P3\",$AH38=TRUE,SUM(SUM(SUM(SUM($K38,$L38,$M38,$N38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AR38:$AT38)),$AU38)>$AE38),$AE38,IF(AND($Z38=\"Summer\",$AK38=\"SSP2P3\",$AH38=TRUE,SUM(SUM(SUM(SUM($K38,$L38,$M38,$N38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AR38:$AT38)),$AU38)<=$AE38),SUM(SUM(SUM(SUM($K38,$L38,$M38,$N38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AR38:$AT38)),$AU38),IF(AND($AK38=\"FWP3\",$AH38=TRUE,SUM(SUM(SUM($AI38*FctrChngDts!$B$13)*$N38),$AU38)>$AE38),$AE38,IF(AND($AK38=\"FWP3\",$AH38=TRUE,SUM(SUM(SUM($AI38*FctrChngDts!$B$13)*$N38),$AU38)<=$AE38),SUM(SUM(SUM($AI38*FctrChngDts!$B$13)*$N38),$AU38),IF(AND($Z38=\"Winter\",$AK38=\"SSP3\",$AH38=TRUE,SUM(SUM(SUM(SUM($M38,$N38)*SUM($AI38*FctrChngDts!$B$13))*$AG38),$AU38)>$AE38),$AE38,IF(AND($Z38=\"Winter\",$AK38=\"SSP3\",$AH38=TRUE,SUM(SUM(SUM(SUM($M38,$N38)*SUM($AI38*FctrChngDts!$B$13))*$AG38),$AU38)<=$AE38),SUM(SUM(SUM(SUM($M38,$N38)*SUM($AI38*FctrChngDts!$B$13))*$AG38),$AU38),IF(AND($Z38=\"Summer\",$AK38=\"SSP3\",$AH38=TRUE,SUM(SUM(SUM(SUM($M38,$N38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AR38:$AT38)),$AU38)>$AE38),$AE38,IF(AND($Z38=\"Summer\",$AK38=\"SSP3\",$AH38=TRUE,SUM(SUM(SUM(SUM($M38,$N38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AR38:$AT38)),$AU38)<=$AE38),SUM(SUM(SUM(SUM($M38,$N38)*SUM($AI38*FctrChngDts!$B$13))-SUM($AR38:$AT38)),$AU38),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I38>0,$AH38=FALSE),SUM($AR38*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I38>0,$AH38=TRUE),SUM($AX38*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I38>0,$AH38=FALSE),SUM($AS38*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I38>0,$AH38=TRUE),SUM($AY38*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I38>0,$AH38=FALSE),SUM($AT38*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I38>0,$AH38=TRUE),SUM($AZ38*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J38>0,$AH38=FALSE),SUM($AU38*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J38>0,$AH38=TRUE),SUM($BA38*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J38>0,$AH38=FALSE),SUM($AV38*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J38>0,$AH38=TRUE),SUM($BB38*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J38>0,$AH38=FALSE),SUM($AW38*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J38>0,$AH38=TRUE),SUM($BC38*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K38>0,$AH38=FALSE),SUM($AR38*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K38>0,$AH38=TRUE),SUM($AX38*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K38>0,$AH38=FALSE),SUM($AS38*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K38>0,$AH38=TRUE),SUM($AY38*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K38>0,$AH38=FALSE),SUM($AT38*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K38>0,$AH38=TRUE),SUM($AZ38*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L38>0,$AH38=FALSE),SUM($AU38*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L38>0,$AH38=TRUE),SUM($BA38*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L38>0,$AH38=FALSE),SUM($AV38*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L38>0,$AH38=TRUE),SUM($BB38*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L38>0,$AH38=FALSE),SUM($AW38*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L38>0,$AH38=TRUE),SUM($BC38*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M38>0,$AH38=FALSE),SUM($AR38*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M38>0,$AH38=TRUE),SUM($AX38*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M38>0,$AH38=FALSE),SUM($AS38*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M38>0,$AH38=TRUE),SUM($AY38*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M38>0,$AH38=FALSE),SUM($AT38*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M38>0,$AH38=TRUE),SUM($AZ38*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N38>0,$AH38=FALSE),SUM($AU38*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N38>0,$AH38=TRUE),SUM($BA38*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N38>0,$AH38=FALSE),SUM($AV38*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N38>0,$AH38=TRUE),SUM($BB38*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N38>0,$AH38=FALSE),SUM($AW38*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N38>0,$AH38=TRUE),SUM($BC38*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I38=0,0,IF(AND($I38>0,$K38>0,$AH38=FALSE),SUM($AR38/$P38*$I38),IF(AND($I38>0,$K38=0,$AH38=FALSE),$AR38,IF(AND($I38>0,$K38>0,$AH38=TRUE),ROUND(MIN($HU38,SUM(SUM($I38,$K38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA38,SUM(SUM($I38,$K38)*(FctrChngDts!$B$13)*$AI38)*$IA38)),0),IF(AND($I38>0,$K38=0,$AH38=TRUE),$AX38))))),0)","v":0},{"$f":"ROUND(IF($I38=0,0,IF(AND($I38>0,$K38>0,$AH38=FALSE),SUM($AS38/$P38*$I38),IF(AND($I38>0,$K38=0,$AH38=FALSE),$AS38,IF(AND($I38>0,$K38>0,$AH38=TRUE),ROUND(MIN(SUM($HU38-$BW38),SUM(SUM($I38,$K38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA38)*3),0),IF(AND($I38>0,$K38=0,$AH38=TRUE),$AY38))))),0)","v":0},0,{"$f":"IF($J38=0,0,IF(AND($J38>0,$L38=0,$N38=0,$AH38=FALSE,$AJ38=FALSE),ROUND(MIN($HX38,SUM($AU38,$BA38)),0),IF(AND($J38>0,$L38=0,$N38=0,$AH38=TRUE,$AJ38=FALSE),ROUND(MIN($HX38,SUM($AU38,SUM($J38*$AI38*FctrChngDts!$B$13))),0),IF(AND($J38>0,$L38>0,$N38=0,$AH38=FALSE,$AJ38=FALSE),ROUND(MIN($HX38,SUM(SUM($J38,$L38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA38,SUM(SUM($J38,$L38)*(FctrChngDts!$B$13)*$AI38)*$IA38)),0),IF(AND($J38>0,$L38>0,$N38=0,$AH38=TRUE,$AJ38=FALSE),ROUND(MIN($HX38,SUM(SUM(SUM(SUM($J38,$L38)*FctrChngDts!$C$11*$IA38),SUM(SUM($J38,$L38)*SUM(FctrChngDts!$B$13*$AI38)*$IA38)))),0),IF(AND($J38>0,$L38=0,$N38=0,$AH38=FALSE,$AJ38=TRUE),ROUND(MIN($HX38,SUM($AU38,$BA38)),0),IF(AND($J38>0,$L38=0,$N38=0,$AH38=TRUE,$AJ38=TRUE),ROUND(MIN($HX38,SUM($AU38,SUM($J38*$AI38*FctrChngDts!$B$13))),0),IF(AND($J38>0,$L38>0,$N38=0,$AH38=FALSE,$AJ38=TRUE),ROUND(MIN($HX38,SUM(SUM($J38,$L38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA38,SUM(SUM($J38,$L38)*(FctrChngDts!$B$13)*$AI38)*$IA38)),0),IF(AND($J38>0,$L38>0,$N38=0,$AH38=TRUE,$AJ38=TRUE),ROUND(MIN($HX38,SUM(SUM(SUM(SUM($J38,$L38)*FctrChngDts!$C$12*$IA38),SUM(SUM($J38,$L38)*SUM(FctrChngDts!$B$13*$AI38)*$IA38)))),0))))))))))","v":0},{"$f":"IF($J38=0,0,IF(AND($J38>0,$L38=0,$N38=0,$AH38=FALSE,$AJ38=FALSE),ROUND(MIN(SUM($HX38-$BZ38),SUM($AU38*3)),0),IF(AND($J38>0,$L38=0,$N38=0,$AH38=TRUE,$AJ38=FALSE),ROUND(MIN(SUM($HX38-$BZ38),SUM(SUM($J38,$L38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA38)*3),0),IF(AND($J38>0,$L38>0,$N38=0,$AH38=FALSE,$AJ38=FALSE),ROUND(MIN(SUM($HX38-$BZ38),SUM(SUM($J38,$L38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA38)*3),0),IF(AND($J38>0,$L38>0,$N38=0,$AH38=TRUE,$AJ38=FALSE),ROUND(MIN(SUM($HX38-$BZ38),SUM(SUM($J38,$L38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA38)*3),0),IF(AND($J38>0,$L38=0,$N38=0,$AH38=FALSE,$AJ38=TRUE),ROUND(MIN(SUM($HX38-$BZ38),SUM($AU38*3)),0),IF(AND($J38>0,$L38=0,$N38=0,$AH38=TRUE,$AJ38=TRUE),ROUND(MIN(SUM($HX38-$BZ38),SUM(SUM($J38,$L38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA38)*3),0),IF(AND($J38>0,$L38>0,$N38=0,$AH38=FALSE,$AJ38=TRUE),ROUND(MIN(SUM($HX38-$BZ38),SUM(SUM($J38,$L38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA38)*3),0),IF(AND($J38>0,$L38>0,$N38=0,$AH38=TRUE,$AJ38=TRUE),ROUND(MIN(SUM($HX38-$BZ38),SUM(SUM($J38,$L38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA38)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K38=0,0,IF(AND($I38>0,$K38>0,$M38=0,$AH38=FALSE),SUM($AR38-$BW38),IF(AND($I38=0,$K38>0,$M38>0,$AH38=FALSE),SUM($AR38/$P38*$K38),IF(AND($I38=0,$K38>0,$M38=0,$AH38=FALSE),$AR38,IF($K38=0,0,IF(AND($I38>0,$K38>0,$M38=0,$AH38=TRUE),ROUND(MIN($HV38,SUM(SUM($I38,$K38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB38,SUM(SUM($I38,$K38)*(FctrChngDts!$B$13)*$AI38)*$IB38)),0),IF(AND($I38=0,$K38>0,$M38>0,$AH38=TRUE),ROUND(MIN($HV38,SUM(SUM($I38,$K38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB38,SUM(SUM($I38,$K38)*(FctrChngDts!$B$13)*$AI38)*$IB38)),0),IF(AND($I38=0,$K38>0,$M38=0,$AH38=TRUE),$AX38)))))))),0)","v":0},{"$f":"ROUND(IF($K38=0,0,IF(AND($I38>0,$K38>0,$M38=0,$AH38=FALSE),SUM($AS38-$BX38),IF(AND($I38=0,$K38>0,$M38>0,$AH38=FALSE),SUM($AS38/$P38*$K38),IF(AND($I38=0,$K38>0,$M38=0,$AH38=FALSE),$AS38,IF($K38=0,0,IF(AND($I38>0,$K38>0,$M38=0,$AH38=TRUE),ROUND(MIN(SUM($HV38-$BW38),SUM(SUM($I38,$K38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB38)*3),0),IF(AND($I38=0,$K38>0,$M38>0,$AH38=TRUE),ROUND(MIN(SUM($HV38-$BW38),SUM(SUM($I38,$K38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB38)*3),0),IF(AND($I38=0,$K38>0,$M38=0,$AH38=TRUE),$AY38)))))))),0)","v":0},0,{"$f":"IF($L38=0,0,IF(AND($J38>0,$L38>0,$N38=0,$AH38=FALSE,$AJ38=FALSE),ROUND(MIN($HY38,SUM(SUM($J38,$L38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB38,SUM(SUM($J38,$L38)*(FctrChngDts!$B$13)*$AI38)*$IB38)),0),IF(AND($J38>0,$L38>0,$N38=0,$AH38=TRUE,$AJ38=FALSE),ROUND(MIN($HY38,SUM(SUM(SUM(SUM($J38,$L38)*FctrChngDts!$C$11*$IB38),SUM(SUM($J38,$L38)*SUM(FctrChngDts!$B$13*$AI38)*$IB38)))),0),IF(AND($J38=0,$L38>0,$N38=0,$AH38=FALSE,$AJ38=FALSE),ROUND(MIN($HY38,SUM($L38*FctrChngDts!$C$11)),0),IF(AND($J38=0,$L38>0,$N38=0,$AH38=TRUE,$AJ38=FALSE),ROUND(MIN($HY38,SUM(SUM(SUM(SUM($J38,$L38)*FctrChngDts!$C$11*$IB38),SUM(SUM($J38,$L38)*SUM(FctrChngDts!$B$13*$AI38)*$IB38)))),0),IF(AND($J38>0,$L38>0,$N38=0,$AH38=FALSE,$AJ38=TRUE),ROUND(MIN($HY38,SUM(SUM($J38,$L38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB38,SUM(SUM($J38,$L38)*(FctrChngDts!$B$13)*$AI38)*$IB38)),0),IF(AND($J38>0,$L38>0,$N38=0,$AH38=TRUE,$AJ38=TRUE),ROUND(MIN($HY38,SUM(SUM(SUM(SUM($J38,$L38)*FctrChngDts!$C$12*$IB38),SUM(SUM($J38,$L38)*SUM(FctrChngDts!$B$13*$AI38)*$IB38)))),0),IF(AND($J38=0,$L38>0,$N38=0,$AH38=FALSE,$AJ38=TRUE),ROUND(MIN($HY38,SUM($L38*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J38=0,$L38>0,$N38=0,$AH38=TRUE,$AJ38=TRUE),ROUND(MIN($HY38,SUM(SUM(SUM(SUM($J38,$L38)*FctrChngDts!$C$12*$IB38),SUM(SUM($J38,$L38)*SUM(FctrChngDts!$B$13*$AI38)*$IB38)))),0))))))))))","v":0},{"$f":"IF($L38=0,0,IF(AND($J38>0,$L38>0,$N38=0,$AH38=FALSE,$AJ38=FALSE),ROUND(MIN(SUM($HY38-$CF38),SUM(SUM($J38,$L38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB38)*3),0),IF(AND($J38>0,$L38>0,$N38=0,$AH38=TRUE,$AJ38=FALSE),ROUND(MIN(SUM($HY38-$CF38),SUM(SUM($J38,$L38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB38)*3),0),IF(AND($J38=0,$L38>0,$N38=0,$AH38=FALSE,$AJ38=FALSE),ROUND(MIN(SUM($HY38-$CF38),SUM($AU38*3)),0),IF(AND($J38=0,$L38>0,$N38=0,$AH38=TRUE,$AJ38=FALSE),ROUND(MIN(SUM($HY38-$CF38),SUM(SUM($J38,$L38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB38)*3),0),IF(AND($J38>0,$L38>0,$N38=0,$AH38=FALSE,$AJ38=TRUE),ROUND(MIN(SUM($HY38-$CF38),SUM(SUM($J38,$L38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB38)*3),0),IF(AND($J38>0,$L38>0,$N38=0,$AH38=TRUE,$AJ38=TRUE),ROUND(MIN(SUM($HY38-$CF38),SUM(SUM($J38,$L38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB38)*3),0),IF(AND($J38=0,$L38>0,$N38=0,$AH38=FALSE,$AJ38=TRUE),ROUND(MIN(SUM($HY38-$CF38),SUM($AU38*3)),0),IF(AND($J38=0,$L38>0,$N38=0,$AH38=TRUE,$AJ38=TRUE),ROUND(MIN(SUM($HY38-$CF38),SUM(SUM($J38,$L38)*IF($AJ38=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB38)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S38>0,Account!$AG$2=TRUE,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH38=FALSE),SUM(Usage!$BW38:$CB38)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V38>0,Account!$AG$2=TRUE,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH38=FALSE),SUM(Usage!$CC38:$CH38)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y38>0,Account!$AG$2=TRUE,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH38=FALSE),SUM(Usage!$CI38:$CN38)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH38=TRUE,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S38),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S38)),2)","v":0},{"$f":"ROUND(IF(OR($AH38=TRUE,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V38),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V38)),2)","v":0},{"$f":"IF(OR($AH38=TRUE,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y38),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y38))","v":0},{"$f":"ROUND(IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW38),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW38)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX38),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX38)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY38),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY38)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ38),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ38)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA38),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA38)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB38),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB38)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S38),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC38),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC38)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD38),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD38)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE38),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE38)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF38),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF38)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG38),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG38)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH38),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH38)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V38),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI38),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI38))","v":0},{"$f":"IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ38),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ38))","v":0},{"$f":"IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK38),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK38))","v":0},{"$f":"IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL38),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL38))","v":0},{"$f":"IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM38),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM38))","v":0},{"$f":"IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN38),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN38))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y38)","v":0},0,0,0,0,{"$f":"IF($DW38>IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV38*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV38*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW38-IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV38*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV38*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV38<$DW38,SUM($DW38-$DV38),0))","v":0},{"$f":"IF(OR(AND($D38<=FctrChngDts!$B$14,Usage!$E38>FctrChngDts!$B$14),AND(Usage!$D38<=FctrChngDts!$C$14,Usage!$E38>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW38),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX38),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY38),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ38),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA38),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB38),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC38),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD38),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE38),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF38),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG38),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH38),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI38)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ38)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK38)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL38)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM38)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN38)","v":0},0,{"$f":"IF(AND($S38>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E38<>\"D-CARE\",Tenant!$F38=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET38=TRUE,$S38>0,$V38=0),SUM(SUM($BW38:$CB38)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET38=TRUE,$S38>0,$V38>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW38:$CB38)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET38=TRUE,$S38>0,$V38>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW38:$CB38)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S38>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S38>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S38>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV38=TRUE,$S38>0,$V38=0),SUM(SUM($BW38:$CB38)*'CRS1'!$P$2),IF(AND($EV38=TRUE,$S38>0,$V38>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW38:$CB38)*'CRS1'!$P$2),IF(AND($EV38=TRUE,$S38>0,$V38>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW38:$CB38)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S38>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX38=TRUE,$S38>0,$V38=0),SUM(SUM($BW38:$CB38)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX38=TRUE,$S38>0,$V38>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW38:$CB38)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX38=TRUE,$S38>0,$V38>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW38:$CB38)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S38>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ38=TRUE,$S38>0),SUM(SUM($BW38:$CB38)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V38>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E38<>\"D-CARE\",Tenant!$F38=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB38=TRUE,$S38>0,$V38>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC38:$CH38)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB38=TRUE,$S38>0,$V38>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC38:$CH38)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB38=TRUE,$V38>0,$Y38>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC38:$CH38)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB38=TRUE,$V38>0,$Y38>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC38:$CH38)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB38=TRUE,$S38=0,$V38>0,$Y38=0),SUM(SUM($CC38:$CH38)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V38>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V38>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V38>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD38=TRUE,$S38>0,$V38>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC38:$CH38)*'CRS2'!$P$2),IF(AND($FD38=TRUE,$S38>0,$V38>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC38:$CH38)*'CRS2'!$P$2),IF(AND($FD38=TRUE,$V38>0,$Y38>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC38:$CH38)*'CRS2'!$P$2),IF(AND($FD38=TRUE,$V38>0,$Y38>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC38:$CH38)*'CRS2'!$P$2),IF(AND($FD38=TRUE,$S38=0,$V38>0,$Y38=0),SUM(SUM($CC38:$CH38)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V38>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF38=TRUE,$S38>0,$V38>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC38:$CH38)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF38=TRUE,$S38>0,$V38>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC38:$CH38)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF38=TRUE,$V38>0,$Y38>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC38:$CH38)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF38=TRUE,$V38>0,$Y38>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC38:$CH38)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF38=TRUE,$S38=0,$V38>0,$Y38=0),SUM(SUM($CC38:$CH38)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V38>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH38=TRUE,$V38>0),SUM(SUM($CC38:$CH38)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y38>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E38<>\"D-CARE\",Tenant!$F38=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ38=TRUE,$V38=0,$Y38>0),SUM(SUM($CI38:$CN38)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ38=TRUE,$V38>0,$Y38>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI38:$CN38)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ38=TRUE,$V38>0,$Y38>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI38:$CN38)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y38>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y38>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y38>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL38=TRUE,$V38=0,$Y38>0),SUM(SUM($CI38:$CN38)*'CRS3'!$P$2),IF(AND($FL38=TRUE,$V38>0,$Y38>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI38:$CN38)*'CRS3'!$P$2),IF(AND($FL38=TRUE,$V38>0,$Y38>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI38:$CN38)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y38>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN38=TRUE,$V38=0,$Y38>0),SUM(SUM($CI38:$CN38)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN38=TRUE,$V38>0,$Y38>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI38:$CN38)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN38=TRUE,$V38>0,$Y38>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI38:$CN38)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y38>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP38=TRUE,$Y38>0),SUM(SUM($CI38:$CN38)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR38:$FT38))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO38:$CQ38,$FR38:$FT38))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA38:$EF38)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG38:$EL38)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM38:$ER38)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV38,$CO38:$CQ38,$EA38:$ER38)/$P38)*$S38*FctrChngDts!$B$15),SUM(SUM(SUM($DV38,$CO38:$CQ38,$FR38:$FT38)/$P38)*$S38*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV38,$CO38:$CQ38,$EA38:$ER38)/$P38)*$V38*FctrChngDts!$B$15),SUM(SUM(SUM($DV38,$CO38:$CQ38,$FR38:$FT38)/$P38)*$V38*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV38,$CO38:$CQ38,$EA38:$ER38)/$P38)*$Y38*FctrChngDts!$B$15),SUM(SUM(SUM($DV38,$CO38:$CQ38,$FR38:$FT38)/$P38)*$Y38*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA38*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI38*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ38*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ38,$FU38,$GF38,$GZ38:$HE38),IF(Account!$Q$2=TRUE,SUM($DZ38,$FV38,$GF38,$GZ38:$HE38),SUM($DZ38,$ES38,$FU38:$FV38,$GF38,$GZ38:$HE38)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E38),Usage!$P38,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D38,FctrChngDts!$C$17<=Usage!$E38),SUM(FctrChngDts!$C$17-Usage!$D38),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E38),Usage!$P38,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D38,FctrChngDts!$C$19<=Usage!$E38),SUM(FctrChngDts!$C$19-Usage!$D38),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK38*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK38*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL38*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL38*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D38))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A38,Tenant!$A:$J,8,FALSE)=TRUE,$GG38<0),0,SUM(SUM(SUM($GG38/$P38*$GP38)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A38,Tenant!$A:$J,8,FALSE)=TRUE,$GG38<0),0,SUM(SUM(SUM($GG38/$P38*$GQ38)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D38))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A38,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV38*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A38,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW38*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU38:$DA38,$EU38,$EA38:$EF38,$FA38)-SUM(SUM($BW38:$CB38)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD38:$DJ38,$FC38,$EG38:$EL38,$FI38)-SUM(SUM($CC38:$CH38)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM38:$DS38,$FK38,$EM38:$ER38,$FQ38)-SUM(SUM($CI38:$CN38)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO38,$CU38:$DA38,$EU38,$EW38,$EY38,$EA38:$EF38,$FA38,$CP38,$DD38:$DJ38,$FC38,$FE38,$FG38,$EG38:$EL38,$FI38)/$P38*$S38)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO38,$CU38:$DA38,$EU38,$EW38,$EY38,$EA38:$EF38,$FA38,$CP38,$DD38:$DJ38,$FC38,$FE38,$FG38,$EG38:$EL38,$FI38)/$P38*$V38)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ38,$DM38:$DS38,$FK38,$FM38,$FO38,$EM38:$ER38,$FQ38)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D38,BslnAllctnCrrnt!$A$1<=$E38),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK38=\"FSP1\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$Q38,BslnAllctnCrrnt!$A$1<$R38),SUM(BslnAllctnCrrnt!$A$1-$Q38),IF(AND($AK38=\"FSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$Q38,BslnAllctnCrrnt!$A$1<$R38),SUM(BslnAllctnCrrnt!$A$1-$Q38),IF(AND($AK38=\"FSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),$I38,IF(AND($AK38=\"SSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$Q38,BslnAllctnCrrnt!$A$1<$R38),SUM(BslnAllctnCrrnt!$A$1-$Q38),IF(AND($AK38=\"SSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),$I38,0)))))","v":0},{"$f":"IF(AND($AK38=\"FSP1\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$Q38,BslnAllctnCrrnt!$A$1<$R38),SUM($I38-$HG38),IF(AND($AK38=\"FSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$Q38,BslnAllctnCrrnt!$A$1<$R38),SUM($I38-$HG38),IF(AND($AK38=\"FSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM($I38-$HG38),IF(AND($AK38=\"SSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$Q38,BslnAllctnCrrnt!$A$1<$R38),SUM($I38-$HG38),IF(AND($AK38=\"SSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM($I38-$HG38),0)))))","v":0},{"$f":"IF(AND($AK38=\"SSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$Q38,BslnAllctnCrrnt!$A$1<$R38),0,IF(AND(FctrChngDts!$A$2>=$D38,FctrChngDts!$B$2<$E38),IF(AND($AK38=\"SSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM(BslnAllctnCrrnt!$A$1-$T38),0),IF(AND($AK38=\"FSP2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM(BslnAllctnCrrnt!$A$1-$T38),IF(AND($AK38=\"FSP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM(BslnAllctnCrrnt!$A$1-$T38),IF(AND($AK38=\"FSP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$W38,BslnAllctnCrrnt!$A$1<$X38),$K38,IF(AND($AK38=\"FSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$Q38,BslnAllctnCrrnt!$A$1<$R38),0,IF(AND($AK38=\"FSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM(BslnAllctnCrrnt!$A$1-$T38),IF(AND($AK38=\"SSP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM(BslnAllctnCrrnt!$A$1-$T38),IF(AND($AK38=\"SSP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$W38,BslnAllctnCrrnt!$A$1<$X38),$K38,0)))))))))","v":0},{"$f":"IF(AND($AK38=\"SSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$Q38,BslnAllctnCrrnt!$A$1<$R38),SUM($K38-$HI38),IF(AND($AK38=\"SSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM($K38-$HI38),IF(AND($AK38=\"FSP2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM($K38-$HI38),IF(AND($AK38=\"FSP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM($K38-$HI38),IF(AND($AK38=\"FSP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$W38,BslnAllctnCrrnt!$A$1<$X38),SUM($K38-$HI38),IF(AND($AK38=\"FSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$Q38,BslnAllctnCrrnt!$A$1<$R38),SUM($K38-$HI38),IF(AND($AK38=\"FSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM($K38-$HI38),IF(AND($AK38=\"SSP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM($K38-$HI38),IF(AND($AK38=\"SSP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$W38,BslnAllctnCrrnt!$A$1<$X38),SUM($K38-$HI38),0)))))))))","v":0},{"$f":"IF(AND($AK38=\"FSP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),0,IF(AND($AK38=\"FSP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$W38,BslnAllctnCrrnt!$A$1<$X38),SUM(BslnAllctnCrrnt!$A$1-$W38),IF(AND($AK38=\"FSP3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$W38,BslnAllctnCrrnt!$A$1<$X38),SUM(BslnAllctnCrrnt!$A$1-$W38),0)))","v":0},{"$f":"IF(AND($AK38=\"FSP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM($M38-$HK38),IF(AND($AK38=\"FSP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$W38,BslnAllctnCrrnt!$A$1<$X38),SUM($M38-$HK38),IF(AND($AK38=\"FSP3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$W38,BslnAllctnCrrnt!$A$1<$X38),SUM($M38-$HK38),0)))","v":0},{"$f":"IF(AND($AK38=\"FWP1\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$Q38,BslnAllctnCrrnt!$A$1<$R38),SUM(BslnAllctnCrrnt!$A$1-$Q38),IF(AND($AK38=\"FWP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$Q38,BslnAllctnCrrnt!$A$1<$R38),SUM(BslnAllctnCrrnt!$A$1-$Q38),IF(AND($AK38=\"FWP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),$J38,IF(AND(FctrChngDts!$A$2>=$D38,FctrChngDts!$B$2<$E38),IF(AND($AK38=\"SSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$Q38,BslnAllctnCrrnt!$A$1<$R38),SUM(BslnAllctnCrrnt!$A$1-$Q38),0),IF(AND($AK38=\"SSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),$J38,0)))))","v":0},{"$f":"IF(AND($AK38=\"FWP1\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$Q38,BslnAllctnCrrnt!$A$1<$R38),SUM($J38-$HM38),IF(AND($AK38=\"FWP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$Q38,BslnAllctnCrrnt!$A$1<$R38),SUM($J38-$HM38),IF(AND($AK38=\"FWP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM($J38-$HM38),IF(AND($AK38=\"SSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$Q38,BslnAllctnCrrnt!$A$1<$R38),SUM($J38-$HM38),IF(AND($AK38=\"SSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM($J38-$HM38),0)))))","v":0},{"$f":"IF(AND($AK38=\"FWP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$Q38,BslnAllctnCrrnt!$A$1<$R38),0,IF(AND($AK38=\"FWP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM(BslnAllctnCrrnt!$A$1-$T38),IF(AND($AK38=\"FWP2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM(BslnAllctnCrrnt!$A$1-$T38),IF(AND($AK38=\"FWP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM(BslnAllctnCrrnt!$A$1-$T38),IF(AND($AK38=\"FWP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$W38,BslnAllctnCrrnt!$A$1<$X38),$L38,IF(AND($AK38=\"SSP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM(BslnAllctnCrrnt!$A$1-$T38),IF(AND($AK38=\"SSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$Q38,BslnAllctnCrrnt!$A$1<$R38),0,IF(AND($AK38=\"SSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM(BslnAllctnCrrnt!$A$1-$T38),0))))))))","v":0},{"$f":"IF(AND($AK38=\"FWP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$Q38,BslnAllctnCrrnt!$A$1<$R38),SUM($L38-$HO38),IF(AND($AK38=\"FWP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM($L38-$HO38),IF(AND($AK38=\"FWP2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM($L38-$HO38),IF(AND($AK38=\"FWP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM($L38-$HO38),IF(AND($AK38=\"FWP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$W38,BslnAllctnCrrnt!$A$1<$X38),SUM($L38-$HO38),IF(AND($AK38=\"SSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$Q38,BslnAllctnCrrnt!$A$1<$R38),SUM($L38-$HO38),IF(AND($AK38=\"SSP1P2\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM($L38-$HO38),0)))))))","v":0},{"$f":"IF(AND($AK38=\"FWP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),0,IF(AND($AK38=\"FWP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$W38,BslnAllctnCrrnt!$A$1<$X38),SUM(BslnAllctnCrrnt!$A$1-$W38),IF(AND($AK38=\"FWP3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$W38,BslnAllctnCrrnt!$A$1<$X38),SUM(BslnAllctnCrrnt!$A$1-$W38),IF(AND($AK38=\"SSP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),0,IF(AND($AK38=\"SSP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$W38,BslnAllctnCrrnt!$A$1<$X38),SUM(BslnAllctnCrrnt!$A$1-$W38),0)))))","v":0},{"$f":"IF(AND($AK38=\"FWP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM($N38-$HQ38),IF(AND($AK38=\"FWP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$W38,BslnAllctnCrrnt!$A$1<$X38),SUM($N38-$HQ38),IF(AND($AK38=\"FWP3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$W38,BslnAllctnCrrnt!$A$1<$X38),SUM($N38-$HQ38),IF(AND($AK38=\"SSP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$T38,BslnAllctnCrrnt!$A$1<$U38),SUM($N38-$HQ38),IF(AND($AK38=\"SSP2P3\",$HF38=TRUE,BslnAllctnCrrnt!$A$1>=$W38,BslnAllctnCrrnt!$A$1<$X38),SUM($N38-$HQ38),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[38,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G39),0,IF($F39<=$G39,SUM($G39-$F39),IF($F39>$G39,SUM((Account!$L$2-Usage!$F39)+Usage!$G39+1))))","v":0},{"$f":"IF($Q39=0,0,IF($R39=0,0,IF(AND($Q39<FctrChngDts!$A$2,$R39>=FctrChngDts!$A$2),SUM($R39-FctrChngDts!$A$2+1),IF(AND($Q39>=FctrChngDts!$A$2,$R39>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q39),IF(AND($Q39>=FctrChngDts!$A$2,$R39<FctrChngDts!$B$2),SUM($R39-$Q39+1),0)))))","v":0},{"$f":"IF($Q39=0,0,IF($R39=0,0,IF(AND($Q39<FctrChngDts!$A$2,$R39>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q39),IF(AND($Q39<FctrChngDts!$A$2,$R39<FctrChngDts!$A$2),SUM($R39-$Q39+1),IF(AND($Q39>FctrChngDts!$A$2,$R39>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R39+1),0)))))","v":0},{"$f":"IF($T39=0,0,IF($U39=0,0,IF(AND($T39<FctrChngDts!$A$2,$U39>=FctrChngDts!$A$2),SUM($U39-FctrChngDts!$A$2+1),IF(AND($T39>=FctrChngDts!$A$2,$U39<FctrChngDts!$B$2),SUM($U39-$T39+1),IF(AND($T39>=FctrChngDts!$A$2,$U39>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T39)<0),0,IF(AND($T39>=FctrChngDts!$A$2,$U39>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T39),0))))))","v":0},{"$f":"IF($T39=0,0,IF($U39=0,0,IF(AND($T39<FctrChngDts!$A$2,$U39>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T39),IF(AND($T39>=FctrChngDts!$B$2,$U39>=FctrChngDts!$B$2),SUM($U39-$T39+1),IF(AND($T39<FctrChngDts!$A$2,$U39<FctrChngDts!$A$2),SUM($U39-$T39+1),IF(AND($T39>=FctrChngDts!$A$2,$U39>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U39+1),0))))))","v":0},{"$f":"IF($W39=0,0,IF($X39=0,0,IF(AND($W39>=FctrChngDts!$A$2,$X39>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W39)<0),0,IF(AND($W39>=FctrChngDts!$A$2,$X39>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W39),IF(AND($W39>=FctrChngDts!$A$2,$X39<FctrChngDts!$B$2),SUM($X39-$W39+1),IF(AND($W39<FctrChngDts!$A$2,$X39>=FctrChngDts!$A$2),SUM($X39-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W39=0,0,IF($X39=0,0,IF(AND($W39<FctrChngDts!$A$2,$X39<FctrChngDts!$A$2),SUM($X39-$W39+1),IF(AND($W39>=FctrChngDts!$A$2,$X39>=FctrChngDts!$B$2,SUM($X39-FctrChngDts!$B$2+1)<=$Y39),SUM($X39-FctrChngDts!$B$2+1),IF(AND($W39>=FctrChngDts!$A$2,$X39>=FctrChngDts!$B$2),SUM($X39-$W39+1),IF(AND($W39<FctrChngDts!$A$2,$X39>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W39),0))))))","v":0},{"$f":"IF(AND($D39>=FctrChngDts!$C$2,$E39<FctrChngDts!$E$2),\"1\",IF(AND($D39>=FctrChngDts!$E$2,$E39<FctrChngDts!$G$2),\"2\",IF(AND($D39>=FctrChngDts!$G$2,$E39<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D39>=FctrChngDts!$D$2,,IF(AND($D39>=FctrChngDts!$C$2,$D39<=FctrChngDts!$D$2),$D39,IF(AND($D39>=FctrChngDts!$C$2,$D39>=FctrChngDts!$D$2,$E39>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D39>FctrChngDts!$D$2,,IF($D39=FctrChngDts!$D$2,$D39,IF(AND($D39>=FctrChngDts!$C$2,$E39<FctrChngDts!$D$2),$E39,IF(AND($D39>=FctrChngDts!$C$2,$E39>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D39>=FctrChngDts!$D$2,$E39>=FctrChngDts!$D$2,$E39>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E39<FctrChngDts!$D$2,$E39<=FctrChngDts!$D$2),$E39,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D39<FctrChngDts!$E$2,$E39<FctrChngDts!$E$2),,IF($D39>FctrChngDts!$F$2,,IF(AND($D39>=FctrChngDts!$E$2,$D39<=FctrChngDts!$F$2),$D39,IF(AND($D39>=FctrChngDts!$E$2,$D39>=FctrChngDts!$F$2,$E39>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D39>FctrChngDts!$F$2,,IF($E39=FctrChngDts!$F$2,$E39,IF(AND($D39<FctrChngDts!$E$2,$E39<=FctrChngDts!$F$2),$E39,IF(AND($D39>=FctrChngDts!$E$2,$E39<FctrChngDts!$F$2),$E39,IF(AND($D39>=FctrChngDts!$E$2,$E39>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D39>=FctrChngDts!$F$2,$E39>=FctrChngDts!$F$2,$E39>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D39<FctrChngDts!$G$2,$E39<FctrChngDts!$G$2),,IF($D39>FctrChngDts!$H$2,,IF(AND($D39>=FctrChngDts!$G$2,$D39<=FctrChngDts!$H$2),$D39,IF(AND($D39>=FctrChngDts!$G$2,$D39>=FctrChngDts!$H$2,$E39>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D39>FctrChngDts!$H$2,,IF($E39=FctrChngDts!$H$2,$E39,IF(AND($D39<FctrChngDts!$G$2,$E39<=FctrChngDts!$H$2),$E39,IF(AND($D39>=FctrChngDts!$G$2,$E39<FctrChngDts!$H$2),$E39,IF(AND($D39>=FctrChngDts!$G$2,$E39>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D39>=FctrChngDts!$H$2,$E39>=FctrChngDts!$H$2,$E39>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A39,Tenant!$A39:$J338,6,FALSE)","v":0},{"$f":"VLOOKUP($A39,Tenant!$A39:$J338,7,FALSE)","v":0},{"$f":"VLOOKUP($A39,Tenant!$A39:$J338,10,FALSE)","v":0},0,{"$f":"IF(AND($AK39=\"FSP2\",$AJ39=FALSE,$HF39=FALSE),SUM($K39*FctrChngDts!$C$9),IF(AND($AK39=\"FSP2\",$AJ39=TRUE,$HF39=FALSE),SUM($K39*FctrChngDts!$C$10),IF(AND($AK39=\"FSP2P3\",$AJ39=FALSE,$HF39=FALSE),SUM(SUM($K39,$M39)*FctrChngDts!$C$9),IF(AND($AK39=\"FSP2P3\",$AJ39=TRUE,$HF39=FALSE),SUM(SUM($K39,$M39)*FctrChngDts!$C$10),IF(AND($AK39=\"FSP3\",$AJ39=FALSE,$HF39=FALSE),SUM($M39*FctrChngDts!$C$9),IF(AND($AK39=\"FSP3\",$AJ39=TRUE,$HF39=FALSE),SUM($M39*FctrChngDts!$C$10),IF(AND($AK39=\"FSP1\",$AJ39=FALSE,$HF39=FALSE),SUM($I39*FctrChngDts!$C$9),IF(AND($AK39=\"FSP1\",$AJ39=TRUE,$HF39=FALSE),SUM($I39*FctrChngDts!$C$10),IF(AND($AK39=\"FSP1P2\",$AJ39=FALSE,$HF39=FALSE),SUM(SUM($I39,$K39)*FctrChngDts!$C$9),IF(AND($AK39=\"FSP1P2\",$AJ39=TRUE,$HF39=FALSE),SUM(SUM($I39,$K39)*FctrChngDts!$C$10),IF(AND($Z39=\"Summer\",$AK39=\"SSP2P3\",$AJ39=FALSE,$HF39=FALSE),SUM(SUM(SUM(SUM($K39,$M39)*FctrChngDts!$C$9),SUM(SUM($L39,$N39)*FctrChngDts!$C$11))*$AF39),IF(AND($Z39=\"Summer\",$AK39=\"SSP2P3\",$AJ39=TRUE,$HF39=FALSE),SUM(SUM(SUM(SUM($K39,$M39)*FctrChngDts!$C$10),SUM(SUM($L39,$N39)*FctrChngDts!$C$12))*$AF39),IF(AND($Z39=\"Winter\",$AK39=\"SSP2P3\",$AJ39=FALSE,$HF39=FALSE),SUM(SUM(SUM(SUM($K39,$M39)*FctrChngDts!$C$9),SUM(SUM($L39,$N39)*FctrChngDts!$C$11))-$AO39),IF(AND($Z39=\"Winter\",$AK39=\"SSP2P3\",$AJ39=TRUE,$HF39=FALSE),SUM(SUM(SUM(SUM($K39,$M39)*FctrChngDts!$C$10),SUM(SUM($L39,$N39)*FctrChngDts!$C$12))-$AO39),IF(AND($Z39=\"Summer\",$AK39=\"SSP1P2\",$AJ39=FALSE,$HF39=FALSE),SUM(SUM(SUM(SUM($I39,$K39)*FctrChngDts!$C$9),SUM(SUM($J39,$L39)*FctrChngDts!$C$11))*$AF39),IF(AND($Z39=\"Summer\",$AK39=\"SSP1P2\",$AJ39=TRUE,$HF39=FALSE),SUM(SUM(SUM(SUM($I39,$K39)*FctrChngDts!$C$10),SUM(SUM($J39,$L39)*FctrChngDts!$C$12))*$AF39),IF(AND($Z39=\"Winter\",$AK39=\"SSP1P2\",$AJ39=FALSE,$HF39=FALSE),SUM(SUM(SUM(SUM($I39,$K39)*FctrChngDts!$C$9),SUM(SUM($J39,$L39)*FctrChngDts!$C$11))-$AO39),IF(AND($Z39=\"Winter\",$AK39=\"SSP1P2\",$AJ39=TRUE,$HF39=FALSE),SUM(SUM(SUM(SUM($I39,$K39)*FctrChngDts!$C$10),SUM(SUM($J39,$L39)*FctrChngDts!$C$12))-$AO39),IF(AND($AK39=\"FSP2\",$AJ39=FALSE,$HF39=TRUE),SUM(SUM($HI39*FctrChngDts!$B$9),SUM($HJ39*FctrChngDts!$C$9)),IF(AND($AK39=\"FSP2\",$AJ39=TRUE,$HF39=TRUE),SUM(SUM($HI39*FctrChngDts!$B$10),SUM($HJ39*FctrChngDts!$C$10)),IF(AND($AK39=\"FSP2P3\",$AJ39=FALSE,$HF39=TRUE),SUM(SUM(SUM($HI39,$HK39)*FctrChngDts!$B$9),SUM(SUM($HJ39,$HL39)*FctrChngDts!$C$9)),IF(AND($AK39=\"FSP2P3\",$AJ39=TRUE,$HF39=TRUE),SUM(SUM(SUM($HI39,$HK39)*FctrChngDts!$B$10),SUM(SUM($HJ39,$HL39)*FctrChngDts!$C$10)),IF(AND($AK39=\"FSP3\",$AJ39=FALSE,$HF39=TRUE),SUM(SUM($HK39*FctrChngDts!$B$9),SUM($HL39*FctrChngDts!$C$9)),IF(AND($AK39=\"FSP3\",$AJ39=TRUE,$HF39=TRUE),SUM(SUM($HK39*FctrChngDts!$B$10),SUM($HL39*FctrChngDts!$C$10)),IF(AND($AK39=\"FSP1\",$AJ39=FALSE,$HF39=TRUE),SUM(SUM($HG39*FctrChngDts!$B$9),SUM($HH39*FctrChngDts!$C$9)),IF(AND($AK39=\"FSP1\",$AJ39=TRUE,$HF39=TRUE),SUM(SUM($HG39*FctrChngDts!$B$10),SUM($HH39*FctrChngDts!$C$10)),IF(AND($AK39=\"FSP1P2\",$AJ39=FALSE,$HF39=TRUE),SUM(SUM(SUM($HG39,$HI39)*FctrChngDts!$B$9),SUM(SUM($HH39,$HJ39)*FctrChngDts!$C$9)),IF(AND($AK39=\"FSP1P2\",$AJ39=TRUE,$HF39=TRUE),SUM(SUM(SUM($HG39,$HI39)*FctrChngDts!$B$10),SUM(SUM($HG39,$HI39)*FctrChngDts!$C$10)),IF(AND($Z39=\"Summer\",$AK39=\"SSP2P3\",$AJ39=FALSE,$HF39=TRUE),SUM(SUM(SUM(SUM($HI39,$HK39)*FctrChngDts!$B$9),SUM(SUM($HJ39,$HL39)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO39,$HQ39)*FctrChngDts!$B$11),SUM(SUM($HP39,$HR39)*FctrChngDts!$C$11))*$AF39),IF(AND($Z39=\"Summer\",$AK39=\"SSP2P3\",$AJ39=TRUE,$HF39=TRUE),SUM(SUM(SUM(SUM($HI39,$HK39)*FctrChngDts!$B$10),SUM(SUM($HJ39,$HL39)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO39,$HQ39)*FctrChngDts!$B$12),SUM(SUM($HP39,$HR39)*FctrChngDts!$C$12))*$AF39),IF(AND($Z39=\"Winter\",$AK39=\"SSP2P3\",$AJ39=FALSE,$HF39=TRUE),SUM(SUM(SUM(SUM($HI39,$HK39)*FctrChngDts!$B$9),SUM(SUM($HJ39,$HL39)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO39,$HQ39)*FctrChngDts!$B$11),SUM(SUM($HP39,$HR39)*FctrChngDts!$C$11))-$AO39),IF(AND($Z39=\"Winter\",$AK39=\"SSP2P3\",$AJ39=TRUE,$HF39=TRUE),SUM(SUM(SUM(SUM($HI39,$HK39)*FctrChngDts!$B$10),SUM(SUM($HO39,$HQ39)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO39,$HQ39)*FctrChngDts!$B$12),SUM(SUM($HP39,$HR39)*FctrChngDts!$C$12))-$AO39),IF(AND($Z39=\"Summer\",$AK39=\"SSP1P2\",$AJ39=FALSE,$HF39=TRUE),SUM(SUM(SUM(SUM($HG39,$HI39)*FctrChngDts!$B$9),SUM(SUM($HH39,$HJ39)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM39,$HO39)*FctrChngDts!$B$11),SUM(SUM($HN39,$HP39)*FctrChngDts!$C$11))*$AF39),IF(AND($Z39=\"Summer\",$AK39=\"SSP1P2\",$AJ39=TRUE,$HF39=TRUE),SUM(SUM(SUM(SUM($HG39,$HI39)*FctrChngDts!$B$10),SUM(SUM($HH39,$HJ39)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM39,$HO39)*FctrChngDts!$B$12),SUM(SUM($HN39,$HP39)*FctrChngDts!$C$12))*$AF39),IF(AND($Z39=\"Winter\",$AK39=\"SSP1P2\",$AJ39=FALSE,$HF39=TRUE),SUM(SUM(SUM(SUM($HG39,$HI39)*FctrChngDts!$B$9),SUM(SUM($HH39,$HJ39)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM39,$HO39)*FctrChngDts!$B$11),SUM(SUM($HN39,$HP39)*FctrChngDts!$C$11))-$AO39),IF(AND($Z39=\"Winter\",$AK39=\"SSP1P2\",$AJ39=TRUE,$HF39=TRUE),SUM(SUM(SUM(SUM($HG39,$HI39)*FctrChngDts!$B$10),SUM(SUM($HH39,$HJ39)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM39,$HO39)*FctrChngDts!$B$12),SUM(SUM($HN39,$HP39)*FctrChngDts!$C$12))-$AO39),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK39=\"FWP1\",$AJ39=FALSE,$HF39=FALSE),SUM($J39*FctrChngDts!$C$11),IF(AND($AK39=\"FWP1\",$AJ39=TRUE,$HF39=FALSE),SUM($J39*FctrChngDts!$C$12),IF(AND($AK39=\"FWP1P2\",$AJ39=FALSE,$HF39=FALSE),SUM(SUM($J39,$L39)*FctrChngDts!$C$11),IF(AND($AK39=\"FWP1P2\",$AJ39=TRUE,$HF39=FALSE),SUM(SUM($J39,$L39)*FctrChngDts!$C$12),IF(AND($AK39=\"FWP2\",$AJ39=FALSE,$HF39=FALSE),SUM($L39*FctrChngDts!$C$11),IF(AND($AK39=\"FWP2\",$AJ39=TRUE,$HF39=FALSE),SUM($L39*FctrChngDts!$C$12),IF(AND($AK39=\"FWP2P3\",$AJ39=FALSE,$HF39=FALSE),SUM(SUM($L39,$N39)*FctrChngDts!$C$11),IF(AND($AK39=\"FWP2P3\",$AJ39=TRUE,$HF39=FALSE),SUM(SUM($L39,$N39)*FctrChngDts!$C$12),IF(AND($AK39=\"FWP3\",$AJ39=FALSE,$HF39=FALSE),SUM($N39*FctrChngDts!$C$11),IF(AND($AK39=\"FWP3\",$AJ39=TRUE,$HF39=FALSE),SUM($N39*FctrChngDts!$C$12),IF(AND($Z39=\"Winter\",$AK39=\"SSP1P2\",$AJ39=FALSE,$HF39=FALSE),SUM(SUM(SUM($I39,$K39)*FctrChngDts!$C$9),SUM(SUM($J39,$L39)*FctrChngDts!$C$11))*$AG39,IF(AND($Z39=\"Winter\",$AK39=\"SSP1P2\",$AJ39=TRUE,$HF39=FALSE),SUM(SUM(SUM($I39,$K39)*FctrChngDts!$B$10),SUM(SUM($J39,$L39)*FctrChngDts!$B$12))*$AG39,IF(AND($Z39=\"Summer\",$AK39=\"SSP1P2\",$AJ39=FALSE,$HF39=FALSE),SUM(SUM(SUM($I39,$K39)*FctrChngDts!$B$9),SUM(SUM($J39,$L39)*FctrChngDts!$B$11))-$AJ39,IF(AND($Z39=\"Summer\",$AK39=\"SSP1P2\",$AJ39=TRUE,$HF39=FALSE),SUM(SUM(SUM($I39,$K39)*FctrChngDts!$C$10),SUM(SUM($J39,$L39)*FctrChngDts!$C$12))-$AJ39,IF(AND($Z39=\"Winter\",$AK39=\"SSP2P3\",$AJ39=FALSE,$HF39=FALSE),SUM(SUM(SUM($K39,$M39)*FctrChngDts!$C$9),SUM(SUM($L39,$N39)*FctrChngDts!$C$11))*$AG39,IF(AND($Z39=\"Winter\",$AK39=\"SSP2P3\",$AJ39=TRUE,$HF39=FALSE),SUM(SUM(SUM($K39,$M39)*FctrChngDts!$C$10),SUM(SUM($L39,$N39)*FctrChngDts!$C$12))*$AG39,IF(AND($Z39=\"Summer\",$AK39=\"SSP2P3\",$AJ39=FALSE,$HF39=FALSE),SUM(SUM(SUM($K39,$M39)*FctrChngDts!$C$9),SUM(SUM($L39,$N39)*FctrChngDts!$C$11))-$AJ39,IF(AND($Z39=\"Summer\",$AK39=\"SSP2P3\",$AJ39=TRUE,$HF39=FALSE),SUM(SUM(SUM($K39,$M39)*FctrChngDts!$C$10),SUM(SUM($L39,$N39)*FctrChngDts!$C$12))-$AJ39,IF(AND($AK39=\"FWP1\",$AJ39=FALSE,$HF39=TRUE),SUM(SUM($HM39*FctrChngDts!$B$11),SUM($HN39*FctrChngDts!$C$11)),IF(AND($AK39=\"FWP1\",$AJ39=TRUE,$HF39=TRUE),SUM(SUM($HM39*FctrChngDts!$B$12),SUM($HN39*FctrChngDts!$C$12)),IF(AND($AK39=\"FWP1P2\",$AJ39=FALSE,$HF39=TRUE),SUM(SUM(SUM($HM39,$HO39)*FctrChngDts!$B$11),SUM(SUM($HN39,$HP39)*FctrChngDts!$C$11)),IF(AND($AK39=\"FWP1P2\",$AJ39=TRUE,$HF39=TRUE),SUM(SUM(SUM($HM39,$KP39)*FctrChngDts!$C$12),SUM(SUM($HN39,$HP39)*FctrChngDts!$C$12)),IF(AND($AK39=\"FWP2\",$AJ39=FALSE,$HF39=TRUE),SUM(SUM($HO39*FctrChngDts!$B$11),SUM($HO39*FctrChngDts!$C$11)),IF(AND($AK39=\"FWP2\",$AJ39=TRUE,$HF39=TRUE),SUM(SUM($HO39*FctrChngDts!$B$12),SUM($HO39*FctrChngDts!$C$12)),IF(AND($AK39=\"FWP2P3\",$AJ39=FALSE,$HF39=TRUE),SUM(SUM(SUM($HO39,$HQ39)*FctrChngDts!$C$11),SUM(SUM($HP39,$HR39)*FctrChngDts!$C$11)),IF(AND($AK39=\"FWP2P3\",$AJ39=TRUE,$HF39=TRUE),SUM(SUM(SUM($HO39,$HQ39)*FctrChngDts!$C$12),SUM(SUM($HP39,$HR39)*FctrChngDts!$C$12)),IF(AND($AK39=\"FWP3\",$AJ39=FALSE,$HF39=TRUE),SUM(SUM($HQ39*FctrChngDts!$B$11),SUM($HR39*FctrChngDts!$C$11)),IF(AND($AK39=\"FWP3\",$AJ39=TRUE,$HF39=TRUE),SUM(SUM($HQ39*FctrChngDts!$B$12),SUM($HR39*FctrChngDts!$C$12)),IF(AND($Z39=\"Winter\",$AK39=\"SSP1P2\",$AJ39=FALSE,$HF39=TRUE),SUM(SUM(SUM(SUM($HG39,$HI39)*FctrChngDts!$B$9),SUM(SUM($HH39,$HJ39)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM39,$HO39)*FctrChngDts!$B$11),SUM(SUM($HN39,$HP39)*FctrChngDts!$C$11))*$AG39),IF(AND($Z39=\"Winter\",$AK39=\"SSP1P2\",$AJ39=TRUE,$HF39=TRUE),SUM(SUM(SUM(SUM($HG39,$HI39)*FctrChngDts!$B$10), SUM(SUM($HH39,$HJ39)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM39,$HO39)*FctrChngDts!$B$12),SUM(SUM($HN39,$HP39)*FctrChngDts!$C$12))*$AG39),IF(AND($Z39=\"Summer\",$AK39=\"SSP1P2\",$AJ39=FALSE,$HF39=TRUE),SUM(SUM(SUM(SUM($HG39,$HI39)*FctrChngDts!$B$9),SUM(SUM($HH39,$HJ39)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM39,$HO39)*FctrChngDts!$B$11),SUM(SUM($HN39,$HP39)*FctrChngDts!$C$11))-$AJ39),IF(AND($Z39=\"Summer\",$AK39=\"SSP1P2\",$AJ39=TRUE,$HF39=TRUE),SUM(SUM(SUM(SUM($HG39,$HI39)*FctrChngDts!$B$10),SUM(SUM($HH39,$HJ39)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM39,$HO39)*FctrChngDts!$B$12),SUM(SUM($HN39,$HP39)*FctrChngDts!$C$12))-$AJ39),IF(AND($Z39=\"Winter\",$AK39=\"SSP2P3\",$AJ39=FALSE,$HF39=TRUE),SUM(SUM(SUM(SUM($HI39,$HK39)*FctrChngDts!$B$9),SUM(SUM($HJ39,$HL39)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO39,$HQ39)*FctrChngDts!$B$11),SUM(SUM($HP39,$HR39)*FctrChngDts!$C$11))*$AG39),IF(AND($Z39=\"Winter\",$AK39=\"SSP2P3\",$AJ39=TRUE,$HF39=TRUE),SUM(SUM(SUM(SUM($HI39,$HK39)*FctrChngDts!$B$10), SUM(SUM($HJ39,$HL39)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO39,$HQ39)*FctrChngDts!$B$12),SUM(SUM($HP39,$HR39)*FctrChngDts!$C$12))*$AG39),IF(AND($Z39=\"Summer\",$AK39=\"SSP2P3\",$AJ39=FALSE,$HF39=TRUE),SUM(SUM(SUM(SUM($HI39,$HK39)*FctrChngDts!$B$9),SUM(SUM($HJ39,$HL39)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO39,$HQ39)*FctrChngDts!$B$11),SUM(SUM($HP39,$HR39)*FctrChngDts!$C$11))-$AJ39),IF(AND($Z39=\"Summer\",$AK39=\"SSP2P3\",$AJ39=TRUE,$HF39=TRUE),SUM(SUM(SUM(SUM($HI39,$HK39)*FctrChngDts!$B$10), SUM(SUM($HJ39,$HL39)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO39,$HQ39)*FctrChngDts!$B$12),SUM(SUM($HP39,$HR39)*FctrChngDts!$C$12))-$AJ39),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK39=\"FSP1\",$AH39=TRUE,SUM(SUM(SUM($AI39*FctrChngDts!$B$13)*I39),$AR39)>$AD39),$AD39,IF(AND($AK39=\"FSP1\",$AH39=TRUE,SUM(SUM(SUM($AI39*FctrChngDts!$B$13)*$I39),$AR39)<=$AD39),SUM(SUM(SUM($AI39*FctrChngDts!$B$13)*$I39),$AR39),IF(AND($Z39=\"Summer\",$AK39=\"SSP1\",$AH39=TRUE,SUM(SUM(SUM(SUM($I39,$J39)*SUM($AI39*FctrChngDts!$B$13))*$AF39),$AR39)>$AD39),$AD39,IF(AND($Z39=\"Summer\",$AK39=\"SSP1\",$AH39=TRUE,SUM(SUM(SUM(SUM($I39,$J39)*SUM($AI39*FctrChngDts!$B$13))*$AF39),$AR39)<=$AD39),SUM(SUM(SUM(SUM($I39,$J39)*SUM($AI39*FctrChngDts!$B$13))*$AF39),$AR39),IF(AND($Z39=\"Winter\",$AK39=\"SSP1\",$AH39=TRUE,SUM(SUM(SUM(SUM($I39,$J39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AU39:$AW39)),$AR39)>$AD39),$AD39,IF(AND($Z39=\"Winter\",$AK39=\"SSP1\",$AH39=TRUE,SUM(SUM(SUM(SUM($I39,$J39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AU39:$AW39)),$AR39)<=$AD39),SUM(SUM(SUM(SUM($I39,$J39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AU39:$AW39)),$AR39),IF(AND($AK39=\"FSP1P2\",$AH39=TRUE,SUM(SUM(SUM(SUM($I39,$K39)*SUM($AI39*FctrChngDts!$B$13))*$AF39),$AR39)>$AD39),$AD39,IF(AND($AK39=\"FSP1P2\",$AH39=TRUE,SUM(SUM(SUM(SUM($I39,$K39)*SUM($AI39*FctrChngDts!$B$13))*$AF39),$AR39)<=$AD39),SUM(SUM(SUM(SUM($I39,$K39)*SUM($AI39*FctrChngDts!$B$13))*$AF39),$AR39),IF(AND($Z39=\"Summer\",$AK39=\"SSP1P2\",$AH39=TRUE,SUM(SUM(SUM(SUM($I39,$K39,$J39,$L39)*SUM($AI39*FctrChngDts!$B$13))*$AF39),$AR39)>$AD39),$AD39,IF(AND($Z39=\"Summer\",$AK39=\"SSP1P2\",$AH39=TRUE,SUM(SUM(SUM(SUM($I39,$K39,$J39,$L39)*SUM($AI39*FctrChngDts!$B$13))*$AF39),$AR39)<=$AD39),SUM(SUM(SUM(SUM($I39,$K39,$J39,$L39)*SUM($AI39*FctrChngDts!$B$13))*$AF39),$AR39),IF(AND($Z39=\"Winter\",$AK39=\"SSP1P2\",$AH39=TRUE,SUM(SUM(SUM(SUM($I39,$K39,$J39,$L39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AU39:$AW39)),$AR39)>$AD39),$AD39,IF(AND($Z39=\"Winter\",$AK39=\"SSP1P2\",$AH39=TRUE,SUM(SUM(SUM(SUM($I39,$K39,$J39,$L39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AU39:$AW39)),$AR39)<=$AD39),MIN($AD39,SUM($AL39,SUM(SUM(SUM(SUM($I39,$K39,$J39,$L39)*SUM($AI39*FctrChngDts!$B$13))*$AF39)))),IF(AND($AK39=\"FSP2\",$AH39=TRUE,SUM(SUM(SUM($AI39*FctrChngDts!$B$13)*$K39),$AR39)>$AD39),$AD39,IF(AND($AK39=\"FSP2\",$AH39=TRUE,SUM(SUM(SUM($AI39*FctrChngDts!$B$13)*$K39),$AR39)<=$AD39),SUM(SUM(SUM($AI39*FctrChngDts!$B$13)*$K39),$AR39),IF(AND($Z39=\"Summer\",$AK39=\"SSP2\",$AH39=TRUE,SUM(SUM(SUM(SUM($K39,$L39)*SUM($AI39*FctrChngDts!$B$13))*$AF39),$AR39)>$AD39),$AD39,IF(AND($Z39=\"Summer\",$AK39=\"SSP2\",$AH39=TRUE,SUM(SUM(SUM(SUM($K39,$L39)*SUM($AI39*FctrChngDts!$B$13))*$AF39),$AR39)<=$AD39),SUM(SUM(SUM(SUM($K39,$L39)*SUM($AI39*FctrChngDts!$B$13))*$AF39),$AR39),IF(AND($Z39=\"Winter\",$AK39=\"SSP2\",$AH39=TRUE,SUM(SUM(SUM(SUM($K39,$L39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AU39:$AW39)),$AR39)>$AD39),$AD39,IF(AND($Z39=\"Winter\",$AK39=\"SSP2\",$AH39=TRUE,SUM(SUM(SUM(SUM($K39,$L39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AU39:$AW39)),$AR39)<=$AD39),SUM(SUM(SUM(SUM($K39,$L39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AU39:$AW39)),$AR39),IF(AND($AK39=\"FSP2P3\",$AH39=TRUE,SUM(SUM(SUM(SUM($K39,$M39)*SUM($AI39*FctrChngDts!$B$13))*$AF39),$AR39)>$AD39),$AD39,IF(AND($AK39=\"FSP2P3\",$AH39=TRUE,SUM(SUM(SUM(SUM($K39,$M39)*SUM($AI39*FctrChngDts!$B$13))*$AF39),$AR39)<=$AD39),SUM(SUM(SUM(SUM($K39,$M39)*SUM($AI39*FctrChngDts!$B$13))*$AF39),$AR39),IF(AND($Z39=\"Summer\",$AK39=\"SSP2P3\",$AH39=TRUE,SUM(SUM(SUM(SUM($K39,$L39,$M39,$N39)*SUM($AI39*FctrChngDts!$B$13))*$AF39),$AR39)>$AD39),$AD39,IF(AND($Z39=\"Summer\",$AK39=\"SSP2P3\",$AH39=TRUE,SUM(SUM(SUM(SUM($K39,$L39,$M39,$N39)*SUM($AI39*FctrChngDts!$B$13))*$AF39),$AR39)<=$AD39),SUM(SUM(SUM(SUM($K39,$L39,$M39,$N39)*SUM($AI39*FctrChngDts!$B$13))*$AF39),$AR39),IF(AND($Z39=\"Winter\",$AK39=\"SSP2P3\",$AH39=TRUE,SUM(SUM(SUM(SUM($K39,$L39,$M39,$N39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AU39:$AW39)),$AR39)>$AD39),$AD39,IF(AND($Z39=\"Winter\",$AK39=\"SSP2P3\",$AH39=TRUE,SUM(SUM(SUM(SUM($K39,$L39,$M39,$N39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AU39:$AW39)),$AR39)<=$AD39),SUM(SUM(SUM(SUM($K39,$L39,$M39,$N39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AU39:$AW39)),$AR39),IF(AND($AK39=\"FSP3\",$AH39=TRUE,SUM(SUM(SUM($AI39*FctrChngDts!$B$13)*$M39),$AR39)>$AD39),$AD39,IF(AND($AK39=\"FSP3\",$AH39=TRUE,SUM(SUM(SUM($AI39*FctrChngDts!$B$13)*$M39),$AR39)<=$AD39),SUM(SUM(SUM($AI39*FctrChngDts!$B$13)*$M39),$AR39),IF(AND($Z39=\"Summer\",$AK39=\"SSP3\",$AH39=TRUE,SUM(SUM(SUM(SUM($M39,$N39)*SUM($AI39*FctrChngDts!$B$13))*$AF39),$AR39)>$AD39),$AD39,IF(AND($Z39=\"Summer\",$AK39=\"SSP3\",$AH39=TRUE,SUM(SUM(SUM(SUM($M39,$N39)*SUM($AI39*FctrChngDts!$B$13))*$AF39),$AR39)<=$AD39),SUM(SUM(SUM(SUM($M39,$N39)*SUM($AI39*FctrChngDts!$B$13))*$AF39),$AR39),IF(AND($Z39=\"Winter\",$AK39=\"SSP3\",$AH39=TRUE,SUM(SUM(SUM(SUM($M39,$N39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AU39:$AW39)),$AR39)>$AD39),$AD39,IF(AND($Z39=\"Winter\",$AK39=\"SSP3\",$AH39=TRUE,SUM(SUM(SUM(SUM($M39,$N39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AU39:$AW39)),$AR39)<=$AD39),SUM(SUM(SUM(SUM($M39,$N39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AU39:$AW39)),$AR39),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK39=\"FWP1\",$AH39=TRUE,SUM(SUM(SUM($AI39*FctrChngDts!$B$13)*$J39),$AU39)>$AE39),$AE39,IF(AND($AK39=\"FWP1\",$AH39=TRUE,SUM(SUM(SUM($AI39*FctrChngDts!$B$13)*$J39),$AU39)<=$AE39),SUM(SUM(SUM($AI39*FctrChngDts!$B$13)*$J39),$AU39),IF(AND($Z39=\"Winter\",$AK39=\"SSP1\",$AH39=TRUE,SUM(SUM(SUM(SUM($I39,$J39)*SUM($AI39*FctrChngDts!$B$13))*$AG39),$AU39)>$AE39),$AE39,IF(AND($Z39=\"Winter\",$AK39=\"SSP1\",$AH39=TRUE,SUM(SUM(SUM(SUM($I39,$J39)*SUM($AI39*FctrChngDts!$B$13))*$AG39),$AU39)<=$AE39),SUM(SUM(SUM(SUM($I39,$J39)*SUM($AI39*FctrChngDts!$B$13))*$AG39),$AU39),IF(AND($Z39=\"Summer\",$AK39=\"SSP1\",$AH39=TRUE,SUM(SUM(SUM(SUM($I39,$J39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AR39:$AT39)),$AU39)>$AE39),$AE39,IF(AND($Z39=\"Summer\",$AK39=\"SSP1\",$AH39=TRUE,SUM(SUM(SUM(SUM($I39,$J39)*SUM($AI39*FctrChngDts!$B$13))- SUM($AR39:$AT39)),$AU39)<=$AE39),SUM(SUM(SUM(SUM($I39,$J39)*SUM($AI39*FctrChngDts!$B$13))- SUM($AR39:$AT39)),$AU39),IF(AND($AK39=\"FWP1P2\",$AH39=TRUE,SUM(SUM(SUM(SUM($J39,$L39)*SUM($AI39*FctrChngDts!$B$13))*$AG39),$AU39)>$AE39),$AE39,IF(AND($AK39=\"FWP1P2\",$AH39=TRUE,SUM(SUM(SUM(SUM($J39,$L39)*SUM($AI39*FctrChngDts!$B$13))*$AG39),$AU39)<=$AE39),SUM(SUM(SUM(SUM($J39,$L39)*SUM($AI39*FctrChngDts!$B$13))*$AG39),$AU39),IF(AND($Z39=\"Winter\",$AK39=\"SSP1P2\",$AH39=TRUE,SUM(SUM(SUM(SUM($I39,$K39,$J39,$L39)*SUM($AI39*FctrChngDts!$B$13))*$AG39),$AU39)>$AE39),$AE39,IF(AND($Z39=\"Winter\",$AK39=\"SSP1P2\",$AH39=TRUE,SUM(SUM(SUM(SUM($I39,$K39,$J39,$L39)*SUM($AI39*FctrChngDts!$B$13))*$AG39),$AU39)<=$AE39),SUM(SUM(SUM(SUM($I39,$K39,$J39,$L39)*SUM($AI39*FctrChngDts!$B$13))*$AG39),$AU39),IF(AND($Z39=\"Summer\",$AK39=\"SSP1P2\",$AH39=TRUE,SUM(SUM(SUM(SUM($I39,$K39,$J39,$L39)*SUM($AI39*FctrChngDts!$B$13))- SUM($AR39:$AT39)),$AU39)>$AE39),$AE39,IF(AND($Z39=\"Summer\",$AK39=\"SSP1P2\",$AH39=TRUE,SUM(SUM(SUM(SUM($I39,$K39,$J39,$L39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AR39:$AT39)),$AU39)<=$AE39),SUM(SUM(SUM(SUM($I39,$K39,$J39,$L39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AR39:$AT39)),$AU39),IF(AND($AK39=\"FWP2\",$AH39=TRUE,SUM(SUM(SUM($AI39*FctrChngDts!$B$13)*$L39),$AU39)>$AE39),$AE39,IF(AND($AK39=\"FWP2\",$AH39=TRUE,SUM(SUM(SUM($AI39*FctrChngDts!$B$13)*$L39),$AU39)<=$AE39),SUM(SUM(SUM($AI39*FctrChngDts!$B$13)*$L39),$AU39),IF(AND($Z39=\"Winter\",$AK39=\"SSP2\",$AH39=TRUE,SUM(SUM(SUM(SUM($K39,$L39)*SUM($AI39*FctrChngDts!$B$13))*$AG39),$AU39)>$AE39),$AE39,IF(AND($Z39=\"Winter\",$AK39=\"SSP2\",$AH39=TRUE,SUM(SUM(SUM(SUM($K39,$L39)*SUM($AI39*FctrChngDts!$B$13))*$AG39),$AU39)<=$AE39),SUM(SUM(SUM(SUM($K39,$L39)*SUM($AI39*FctrChngDts!$B$13))*$AG39),$AU39),IF(AND($Z39=\"Summer\",$AK39=\"SSP2\",$AH39=TRUE,SUM(SUM(SUM(SUM($K39,$L39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AR39:$AT39)),$AU39)>$AE39),$AE39,IF(AND($Z39=\"Summer\",$AK39=\"SSP2\",$AH39=TRUE,SUM(SUM(SUM(SUM($K39,$L39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AR39:$AT39)),$AU39)<=$AE39),SUM(SUM(SUM(SUM($K39,$L39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AR39:$AT39)),$AU39),IF(AND($AK39=\"FWP2P3\",$AH39=TRUE,SUM(SUM(SUM(SUM($L39,$N39)*SUM($AI39*FctrChngDts!$B$13))*$AG39),$AU39)>$AE39),$AE39,IF(AND($AK39=\"FWP2P3\",$AH39=TRUE,SUM(SUM(SUM(SUM($L39,$N39)*SUM($AI39*FctrChngDts!$B$13))*$AG39),$AU39)<=$AE39),SUM(SUM(SUM(SUM($L39,$N39)*SUM($AI39*FctrChngDts!$B$13))*$AG39),$AU39),IF(AND($Z39=\"Winter\",$AK39=\"SSP2P3\",$AH39=TRUE,SUM(SUM(SUM(SUM($K39,$L39,$M39,$N39)*SUM($AI39*FctrChngDts!$B$13))*$AG39),$AU39)>$AE39),$AE39,IF(AND($Z39=\"Winter\",$AK39=\"SSP2P3\",$AH39=TRUE,SUM(SUM(SUM(SUM($K39,$L39,$M39,$N39)*SUM($AI39*FctrChngDts!$B$13))*$AG39),$AU39)<=$AE39),SUM(SUM(SUM(SUM($K39,$L39,$M39,$N39)*SUM($AI39*FctrChngDts!$B$13))*$AG39),$AU39),IF(AND($Z39=\"Summer\",$AK39=\"SSP2P3\",$AH39=TRUE,SUM(SUM(SUM(SUM($K39,$L39,$M39,$N39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AR39:$AT39)),$AU39)>$AE39),$AE39,IF(AND($Z39=\"Summer\",$AK39=\"SSP2P3\",$AH39=TRUE,SUM(SUM(SUM(SUM($K39,$L39,$M39,$N39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AR39:$AT39)),$AU39)<=$AE39),SUM(SUM(SUM(SUM($K39,$L39,$M39,$N39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AR39:$AT39)),$AU39),IF(AND($AK39=\"FWP3\",$AH39=TRUE,SUM(SUM(SUM($AI39*FctrChngDts!$B$13)*$N39),$AU39)>$AE39),$AE39,IF(AND($AK39=\"FWP3\",$AH39=TRUE,SUM(SUM(SUM($AI39*FctrChngDts!$B$13)*$N39),$AU39)<=$AE39),SUM(SUM(SUM($AI39*FctrChngDts!$B$13)*$N39),$AU39),IF(AND($Z39=\"Winter\",$AK39=\"SSP3\",$AH39=TRUE,SUM(SUM(SUM(SUM($M39,$N39)*SUM($AI39*FctrChngDts!$B$13))*$AG39),$AU39)>$AE39),$AE39,IF(AND($Z39=\"Winter\",$AK39=\"SSP3\",$AH39=TRUE,SUM(SUM(SUM(SUM($M39,$N39)*SUM($AI39*FctrChngDts!$B$13))*$AG39),$AU39)<=$AE39),SUM(SUM(SUM(SUM($M39,$N39)*SUM($AI39*FctrChngDts!$B$13))*$AG39),$AU39),IF(AND($Z39=\"Summer\",$AK39=\"SSP3\",$AH39=TRUE,SUM(SUM(SUM(SUM($M39,$N39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AR39:$AT39)),$AU39)>$AE39),$AE39,IF(AND($Z39=\"Summer\",$AK39=\"SSP3\",$AH39=TRUE,SUM(SUM(SUM(SUM($M39,$N39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AR39:$AT39)),$AU39)<=$AE39),SUM(SUM(SUM(SUM($M39,$N39)*SUM($AI39*FctrChngDts!$B$13))-SUM($AR39:$AT39)),$AU39),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I39>0,$AH39=FALSE),SUM($AR39*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I39>0,$AH39=TRUE),SUM($AX39*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I39>0,$AH39=FALSE),SUM($AS39*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I39>0,$AH39=TRUE),SUM($AY39*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I39>0,$AH39=FALSE),SUM($AT39*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I39>0,$AH39=TRUE),SUM($AZ39*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J39>0,$AH39=FALSE),SUM($AU39*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J39>0,$AH39=TRUE),SUM($BA39*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J39>0,$AH39=FALSE),SUM($AV39*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J39>0,$AH39=TRUE),SUM($BB39*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J39>0,$AH39=FALSE),SUM($AW39*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J39>0,$AH39=TRUE),SUM($BC39*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K39>0,$AH39=FALSE),SUM($AR39*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K39>0,$AH39=TRUE),SUM($AX39*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K39>0,$AH39=FALSE),SUM($AS39*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K39>0,$AH39=TRUE),SUM($AY39*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K39>0,$AH39=FALSE),SUM($AT39*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K39>0,$AH39=TRUE),SUM($AZ39*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L39>0,$AH39=FALSE),SUM($AU39*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L39>0,$AH39=TRUE),SUM($BA39*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L39>0,$AH39=FALSE),SUM($AV39*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L39>0,$AH39=TRUE),SUM($BB39*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L39>0,$AH39=FALSE),SUM($AW39*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L39>0,$AH39=TRUE),SUM($BC39*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M39>0,$AH39=FALSE),SUM($AR39*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M39>0,$AH39=TRUE),SUM($AX39*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M39>0,$AH39=FALSE),SUM($AS39*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M39>0,$AH39=TRUE),SUM($AY39*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M39>0,$AH39=FALSE),SUM($AT39*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M39>0,$AH39=TRUE),SUM($AZ39*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N39>0,$AH39=FALSE),SUM($AU39*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N39>0,$AH39=TRUE),SUM($BA39*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N39>0,$AH39=FALSE),SUM($AV39*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N39>0,$AH39=TRUE),SUM($BB39*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N39>0,$AH39=FALSE),SUM($AW39*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N39>0,$AH39=TRUE),SUM($BC39*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I39=0,0,IF(AND($I39>0,$K39>0,$AH39=FALSE),SUM($AR39/$P39*$I39),IF(AND($I39>0,$K39=0,$AH39=FALSE),$AR39,IF(AND($I39>0,$K39>0,$AH39=TRUE),ROUND(MIN($HU39,SUM(SUM($I39,$K39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA39,SUM(SUM($I39,$K39)*(FctrChngDts!$B$13)*$AI39)*$IA39)),0),IF(AND($I39>0,$K39=0,$AH39=TRUE),$AX39))))),0)","v":0},{"$f":"ROUND(IF($I39=0,0,IF(AND($I39>0,$K39>0,$AH39=FALSE),SUM($AS39/$P39*$I39),IF(AND($I39>0,$K39=0,$AH39=FALSE),$AS39,IF(AND($I39>0,$K39>0,$AH39=TRUE),ROUND(MIN(SUM($HU39-$BW39),SUM(SUM($I39,$K39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA39)*3),0),IF(AND($I39>0,$K39=0,$AH39=TRUE),$AY39))))),0)","v":0},0,{"$f":"IF($J39=0,0,IF(AND($J39>0,$L39=0,$N39=0,$AH39=FALSE,$AJ39=FALSE),ROUND(MIN($HX39,SUM($AU39,$BA39)),0),IF(AND($J39>0,$L39=0,$N39=0,$AH39=TRUE,$AJ39=FALSE),ROUND(MIN($HX39,SUM($AU39,SUM($J39*$AI39*FctrChngDts!$B$13))),0),IF(AND($J39>0,$L39>0,$N39=0,$AH39=FALSE,$AJ39=FALSE),ROUND(MIN($HX39,SUM(SUM($J39,$L39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA39,SUM(SUM($J39,$L39)*(FctrChngDts!$B$13)*$AI39)*$IA39)),0),IF(AND($J39>0,$L39>0,$N39=0,$AH39=TRUE,$AJ39=FALSE),ROUND(MIN($HX39,SUM(SUM(SUM(SUM($J39,$L39)*FctrChngDts!$C$11*$IA39),SUM(SUM($J39,$L39)*SUM(FctrChngDts!$B$13*$AI39)*$IA39)))),0),IF(AND($J39>0,$L39=0,$N39=0,$AH39=FALSE,$AJ39=TRUE),ROUND(MIN($HX39,SUM($AU39,$BA39)),0),IF(AND($J39>0,$L39=0,$N39=0,$AH39=TRUE,$AJ39=TRUE),ROUND(MIN($HX39,SUM($AU39,SUM($J39*$AI39*FctrChngDts!$B$13))),0),IF(AND($J39>0,$L39>0,$N39=0,$AH39=FALSE,$AJ39=TRUE),ROUND(MIN($HX39,SUM(SUM($J39,$L39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA39,SUM(SUM($J39,$L39)*(FctrChngDts!$B$13)*$AI39)*$IA39)),0),IF(AND($J39>0,$L39>0,$N39=0,$AH39=TRUE,$AJ39=TRUE),ROUND(MIN($HX39,SUM(SUM(SUM(SUM($J39,$L39)*FctrChngDts!$C$12*$IA39),SUM(SUM($J39,$L39)*SUM(FctrChngDts!$B$13*$AI39)*$IA39)))),0))))))))))","v":0},{"$f":"IF($J39=0,0,IF(AND($J39>0,$L39=0,$N39=0,$AH39=FALSE,$AJ39=FALSE),ROUND(MIN(SUM($HX39-$BZ39),SUM($AU39*3)),0),IF(AND($J39>0,$L39=0,$N39=0,$AH39=TRUE,$AJ39=FALSE),ROUND(MIN(SUM($HX39-$BZ39),SUM(SUM($J39,$L39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA39)*3),0),IF(AND($J39>0,$L39>0,$N39=0,$AH39=FALSE,$AJ39=FALSE),ROUND(MIN(SUM($HX39-$BZ39),SUM(SUM($J39,$L39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA39)*3),0),IF(AND($J39>0,$L39>0,$N39=0,$AH39=TRUE,$AJ39=FALSE),ROUND(MIN(SUM($HX39-$BZ39),SUM(SUM($J39,$L39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA39)*3),0),IF(AND($J39>0,$L39=0,$N39=0,$AH39=FALSE,$AJ39=TRUE),ROUND(MIN(SUM($HX39-$BZ39),SUM($AU39*3)),0),IF(AND($J39>0,$L39=0,$N39=0,$AH39=TRUE,$AJ39=TRUE),ROUND(MIN(SUM($HX39-$BZ39),SUM(SUM($J39,$L39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA39)*3),0),IF(AND($J39>0,$L39>0,$N39=0,$AH39=FALSE,$AJ39=TRUE),ROUND(MIN(SUM($HX39-$BZ39),SUM(SUM($J39,$L39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA39)*3),0),IF(AND($J39>0,$L39>0,$N39=0,$AH39=TRUE,$AJ39=TRUE),ROUND(MIN(SUM($HX39-$BZ39),SUM(SUM($J39,$L39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA39)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K39=0,0,IF(AND($I39>0,$K39>0,$M39=0,$AH39=FALSE),SUM($AR39-$BW39),IF(AND($I39=0,$K39>0,$M39>0,$AH39=FALSE),SUM($AR39/$P39*$K39),IF(AND($I39=0,$K39>0,$M39=0,$AH39=FALSE),$AR39,IF($K39=0,0,IF(AND($I39>0,$K39>0,$M39=0,$AH39=TRUE),ROUND(MIN($HV39,SUM(SUM($I39,$K39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB39,SUM(SUM($I39,$K39)*(FctrChngDts!$B$13)*$AI39)*$IB39)),0),IF(AND($I39=0,$K39>0,$M39>0,$AH39=TRUE),ROUND(MIN($HV39,SUM(SUM($I39,$K39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB39,SUM(SUM($I39,$K39)*(FctrChngDts!$B$13)*$AI39)*$IB39)),0),IF(AND($I39=0,$K39>0,$M39=0,$AH39=TRUE),$AX39)))))))),0)","v":0},{"$f":"ROUND(IF($K39=0,0,IF(AND($I39>0,$K39>0,$M39=0,$AH39=FALSE),SUM($AS39-$BX39),IF(AND($I39=0,$K39>0,$M39>0,$AH39=FALSE),SUM($AS39/$P39*$K39),IF(AND($I39=0,$K39>0,$M39=0,$AH39=FALSE),$AS39,IF($K39=0,0,IF(AND($I39>0,$K39>0,$M39=0,$AH39=TRUE),ROUND(MIN(SUM($HV39-$BW39),SUM(SUM($I39,$K39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB39)*3),0),IF(AND($I39=0,$K39>0,$M39>0,$AH39=TRUE),ROUND(MIN(SUM($HV39-$BW39),SUM(SUM($I39,$K39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB39)*3),0),IF(AND($I39=0,$K39>0,$M39=0,$AH39=TRUE),$AY39)))))))),0)","v":0},0,{"$f":"IF($L39=0,0,IF(AND($J39>0,$L39>0,$N39=0,$AH39=FALSE,$AJ39=FALSE),ROUND(MIN($HY39,SUM(SUM($J39,$L39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB39,SUM(SUM($J39,$L39)*(FctrChngDts!$B$13)*$AI39)*$IB39)),0),IF(AND($J39>0,$L39>0,$N39=0,$AH39=TRUE,$AJ39=FALSE),ROUND(MIN($HY39,SUM(SUM(SUM(SUM($J39,$L39)*FctrChngDts!$C$11*$IB39),SUM(SUM($J39,$L39)*SUM(FctrChngDts!$B$13*$AI39)*$IB39)))),0),IF(AND($J39=0,$L39>0,$N39=0,$AH39=FALSE,$AJ39=FALSE),ROUND(MIN($HY39,SUM($L39*FctrChngDts!$C$11)),0),IF(AND($J39=0,$L39>0,$N39=0,$AH39=TRUE,$AJ39=FALSE),ROUND(MIN($HY39,SUM(SUM(SUM(SUM($J39,$L39)*FctrChngDts!$C$11*$IB39),SUM(SUM($J39,$L39)*SUM(FctrChngDts!$B$13*$AI39)*$IB39)))),0),IF(AND($J39>0,$L39>0,$N39=0,$AH39=FALSE,$AJ39=TRUE),ROUND(MIN($HY39,SUM(SUM($J39,$L39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB39,SUM(SUM($J39,$L39)*(FctrChngDts!$B$13)*$AI39)*$IB39)),0),IF(AND($J39>0,$L39>0,$N39=0,$AH39=TRUE,$AJ39=TRUE),ROUND(MIN($HY39,SUM(SUM(SUM(SUM($J39,$L39)*FctrChngDts!$C$12*$IB39),SUM(SUM($J39,$L39)*SUM(FctrChngDts!$B$13*$AI39)*$IB39)))),0),IF(AND($J39=0,$L39>0,$N39=0,$AH39=FALSE,$AJ39=TRUE),ROUND(MIN($HY39,SUM($L39*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J39=0,$L39>0,$N39=0,$AH39=TRUE,$AJ39=TRUE),ROUND(MIN($HY39,SUM(SUM(SUM(SUM($J39,$L39)*FctrChngDts!$C$12*$IB39),SUM(SUM($J39,$L39)*SUM(FctrChngDts!$B$13*$AI39)*$IB39)))),0))))))))))","v":0},{"$f":"IF($L39=0,0,IF(AND($J39>0,$L39>0,$N39=0,$AH39=FALSE,$AJ39=FALSE),ROUND(MIN(SUM($HY39-$CF39),SUM(SUM($J39,$L39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB39)*3),0),IF(AND($J39>0,$L39>0,$N39=0,$AH39=TRUE,$AJ39=FALSE),ROUND(MIN(SUM($HY39-$CF39),SUM(SUM($J39,$L39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB39)*3),0),IF(AND($J39=0,$L39>0,$N39=0,$AH39=FALSE,$AJ39=FALSE),ROUND(MIN(SUM($HY39-$CF39),SUM($AU39*3)),0),IF(AND($J39=0,$L39>0,$N39=0,$AH39=TRUE,$AJ39=FALSE),ROUND(MIN(SUM($HY39-$CF39),SUM(SUM($J39,$L39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB39)*3),0),IF(AND($J39>0,$L39>0,$N39=0,$AH39=FALSE,$AJ39=TRUE),ROUND(MIN(SUM($HY39-$CF39),SUM(SUM($J39,$L39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB39)*3),0),IF(AND($J39>0,$L39>0,$N39=0,$AH39=TRUE,$AJ39=TRUE),ROUND(MIN(SUM($HY39-$CF39),SUM(SUM($J39,$L39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB39)*3),0),IF(AND($J39=0,$L39>0,$N39=0,$AH39=FALSE,$AJ39=TRUE),ROUND(MIN(SUM($HY39-$CF39),SUM($AU39*3)),0),IF(AND($J39=0,$L39>0,$N39=0,$AH39=TRUE,$AJ39=TRUE),ROUND(MIN(SUM($HY39-$CF39),SUM(SUM($J39,$L39)*IF($AJ39=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB39)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S39>0,Account!$AG$2=TRUE,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH39=FALSE),SUM(Usage!$BW39:$CB39)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V39>0,Account!$AG$2=TRUE,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH39=FALSE),SUM(Usage!$CC39:$CH39)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y39>0,Account!$AG$2=TRUE,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH39=FALSE),SUM(Usage!$CI39:$CN39)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH39=TRUE,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S39),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S39)),2)","v":0},{"$f":"ROUND(IF(OR($AH39=TRUE,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V39),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V39)),2)","v":0},{"$f":"IF(OR($AH39=TRUE,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y39),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y39))","v":0},{"$f":"ROUND(IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW39),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW39)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX39),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX39)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY39),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY39)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ39),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ39)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA39),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA39)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB39),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB39)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S39),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC39),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC39)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD39),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD39)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE39),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE39)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF39),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF39)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG39),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG39)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH39),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH39)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V39),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI39),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI39))","v":0},{"$f":"IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ39),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ39))","v":0},{"$f":"IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK39),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK39))","v":0},{"$f":"IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL39),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL39))","v":0},{"$f":"IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM39),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM39))","v":0},{"$f":"IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN39),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN39))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y39)","v":0},0,0,0,0,{"$f":"IF($DW39>IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV39*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV39*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW39-IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV39*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV39*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV39<$DW39,SUM($DW39-$DV39),0))","v":0},{"$f":"IF(OR(AND($D39<=FctrChngDts!$B$14,Usage!$E39>FctrChngDts!$B$14),AND(Usage!$D39<=FctrChngDts!$C$14,Usage!$E39>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW39),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX39),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY39),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ39),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA39),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB39),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC39),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD39),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE39),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF39),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG39),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH39),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI39)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ39)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK39)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL39)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM39)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN39)","v":0},0,{"$f":"IF(AND($S39>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E39<>\"D-CARE\",Tenant!$F39=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET39=TRUE,$S39>0,$V39=0),SUM(SUM($BW39:$CB39)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET39=TRUE,$S39>0,$V39>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW39:$CB39)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET39=TRUE,$S39>0,$V39>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW39:$CB39)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S39>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S39>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S39>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV39=TRUE,$S39>0,$V39=0),SUM(SUM($BW39:$CB39)*'CRS1'!$P$2),IF(AND($EV39=TRUE,$S39>0,$V39>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW39:$CB39)*'CRS1'!$P$2),IF(AND($EV39=TRUE,$S39>0,$V39>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW39:$CB39)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S39>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX39=TRUE,$S39>0,$V39=0),SUM(SUM($BW39:$CB39)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX39=TRUE,$S39>0,$V39>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW39:$CB39)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX39=TRUE,$S39>0,$V39>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW39:$CB39)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S39>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ39=TRUE,$S39>0),SUM(SUM($BW39:$CB39)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V39>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E39<>\"D-CARE\",Tenant!$F39=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB39=TRUE,$S39>0,$V39>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC39:$CH39)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB39=TRUE,$S39>0,$V39>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC39:$CH39)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB39=TRUE,$V39>0,$Y39>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC39:$CH39)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB39=TRUE,$V39>0,$Y39>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC39:$CH39)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB39=TRUE,$S39=0,$V39>0,$Y39=0),SUM(SUM($CC39:$CH39)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V39>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V39>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V39>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD39=TRUE,$S39>0,$V39>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC39:$CH39)*'CRS2'!$P$2),IF(AND($FD39=TRUE,$S39>0,$V39>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC39:$CH39)*'CRS2'!$P$2),IF(AND($FD39=TRUE,$V39>0,$Y39>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC39:$CH39)*'CRS2'!$P$2),IF(AND($FD39=TRUE,$V39>0,$Y39>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC39:$CH39)*'CRS2'!$P$2),IF(AND($FD39=TRUE,$S39=0,$V39>0,$Y39=0),SUM(SUM($CC39:$CH39)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V39>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF39=TRUE,$S39>0,$V39>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC39:$CH39)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF39=TRUE,$S39>0,$V39>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC39:$CH39)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF39=TRUE,$V39>0,$Y39>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC39:$CH39)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF39=TRUE,$V39>0,$Y39>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC39:$CH39)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF39=TRUE,$S39=0,$V39>0,$Y39=0),SUM(SUM($CC39:$CH39)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V39>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH39=TRUE,$V39>0),SUM(SUM($CC39:$CH39)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y39>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E39<>\"D-CARE\",Tenant!$F39=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ39=TRUE,$V39=0,$Y39>0),SUM(SUM($CI39:$CN39)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ39=TRUE,$V39>0,$Y39>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI39:$CN39)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ39=TRUE,$V39>0,$Y39>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI39:$CN39)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y39>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y39>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y39>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL39=TRUE,$V39=0,$Y39>0),SUM(SUM($CI39:$CN39)*'CRS3'!$P$2),IF(AND($FL39=TRUE,$V39>0,$Y39>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI39:$CN39)*'CRS3'!$P$2),IF(AND($FL39=TRUE,$V39>0,$Y39>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI39:$CN39)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y39>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN39=TRUE,$V39=0,$Y39>0),SUM(SUM($CI39:$CN39)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN39=TRUE,$V39>0,$Y39>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI39:$CN39)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN39=TRUE,$V39>0,$Y39>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI39:$CN39)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y39>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP39=TRUE,$Y39>0),SUM(SUM($CI39:$CN39)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR39:$FT39))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO39:$CQ39,$FR39:$FT39))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA39:$EF39)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG39:$EL39)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM39:$ER39)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV39,$CO39:$CQ39,$EA39:$ER39)/$P39)*$S39*FctrChngDts!$B$15),SUM(SUM(SUM($DV39,$CO39:$CQ39,$FR39:$FT39)/$P39)*$S39*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV39,$CO39:$CQ39,$EA39:$ER39)/$P39)*$V39*FctrChngDts!$B$15),SUM(SUM(SUM($DV39,$CO39:$CQ39,$FR39:$FT39)/$P39)*$V39*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV39,$CO39:$CQ39,$EA39:$ER39)/$P39)*$Y39*FctrChngDts!$B$15),SUM(SUM(SUM($DV39,$CO39:$CQ39,$FR39:$FT39)/$P39)*$Y39*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA39*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI39*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ39*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ39,$FU39,$GF39,$GZ39:$HE39),IF(Account!$Q$2=TRUE,SUM($DZ39,$FV39,$GF39,$GZ39:$HE39),SUM($DZ39,$ES39,$FU39:$FV39,$GF39,$GZ39:$HE39)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E39),Usage!$P39,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D39,FctrChngDts!$C$17<=Usage!$E39),SUM(FctrChngDts!$C$17-Usage!$D39),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E39),Usage!$P39,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D39,FctrChngDts!$C$19<=Usage!$E39),SUM(FctrChngDts!$C$19-Usage!$D39),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK39*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK39*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL39*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL39*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D39))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A39,Tenant!$A:$J,8,FALSE)=TRUE,$GG39<0),0,SUM(SUM(SUM($GG39/$P39*$GP39)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A39,Tenant!$A:$J,8,FALSE)=TRUE,$GG39<0),0,SUM(SUM(SUM($GG39/$P39*$GQ39)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D39))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A39,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV39*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A39,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW39*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU39:$DA39,$EU39,$EA39:$EF39,$FA39)-SUM(SUM($BW39:$CB39)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD39:$DJ39,$FC39,$EG39:$EL39,$FI39)-SUM(SUM($CC39:$CH39)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM39:$DS39,$FK39,$EM39:$ER39,$FQ39)-SUM(SUM($CI39:$CN39)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO39,$CU39:$DA39,$EU39,$EW39,$EY39,$EA39:$EF39,$FA39,$CP39,$DD39:$DJ39,$FC39,$FE39,$FG39,$EG39:$EL39,$FI39)/$P39*$S39)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO39,$CU39:$DA39,$EU39,$EW39,$EY39,$EA39:$EF39,$FA39,$CP39,$DD39:$DJ39,$FC39,$FE39,$FG39,$EG39:$EL39,$FI39)/$P39*$V39)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ39,$DM39:$DS39,$FK39,$FM39,$FO39,$EM39:$ER39,$FQ39)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D39,BslnAllctnCrrnt!$A$1<=$E39),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK39=\"FSP1\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$Q39,BslnAllctnCrrnt!$A$1<$R39),SUM(BslnAllctnCrrnt!$A$1-$Q39),IF(AND($AK39=\"FSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$Q39,BslnAllctnCrrnt!$A$1<$R39),SUM(BslnAllctnCrrnt!$A$1-$Q39),IF(AND($AK39=\"FSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),$I39,IF(AND($AK39=\"SSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$Q39,BslnAllctnCrrnt!$A$1<$R39),SUM(BslnAllctnCrrnt!$A$1-$Q39),IF(AND($AK39=\"SSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),$I39,0)))))","v":0},{"$f":"IF(AND($AK39=\"FSP1\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$Q39,BslnAllctnCrrnt!$A$1<$R39),SUM($I39-$HG39),IF(AND($AK39=\"FSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$Q39,BslnAllctnCrrnt!$A$1<$R39),SUM($I39-$HG39),IF(AND($AK39=\"FSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM($I39-$HG39),IF(AND($AK39=\"SSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$Q39,BslnAllctnCrrnt!$A$1<$R39),SUM($I39-$HG39),IF(AND($AK39=\"SSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM($I39-$HG39),0)))))","v":0},{"$f":"IF(AND($AK39=\"SSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$Q39,BslnAllctnCrrnt!$A$1<$R39),0,IF(AND(FctrChngDts!$A$2>=$D39,FctrChngDts!$B$2<$E39),IF(AND($AK39=\"SSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM(BslnAllctnCrrnt!$A$1-$T39),0),IF(AND($AK39=\"FSP2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM(BslnAllctnCrrnt!$A$1-$T39),IF(AND($AK39=\"FSP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM(BslnAllctnCrrnt!$A$1-$T39),IF(AND($AK39=\"FSP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$W39,BslnAllctnCrrnt!$A$1<$X39),$K39,IF(AND($AK39=\"FSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$Q39,BslnAllctnCrrnt!$A$1<$R39),0,IF(AND($AK39=\"FSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM(BslnAllctnCrrnt!$A$1-$T39),IF(AND($AK39=\"SSP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM(BslnAllctnCrrnt!$A$1-$T39),IF(AND($AK39=\"SSP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$W39,BslnAllctnCrrnt!$A$1<$X39),$K39,0)))))))))","v":0},{"$f":"IF(AND($AK39=\"SSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$Q39,BslnAllctnCrrnt!$A$1<$R39),SUM($K39-$HI39),IF(AND($AK39=\"SSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM($K39-$HI39),IF(AND($AK39=\"FSP2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM($K39-$HI39),IF(AND($AK39=\"FSP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM($K39-$HI39),IF(AND($AK39=\"FSP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$W39,BslnAllctnCrrnt!$A$1<$X39),SUM($K39-$HI39),IF(AND($AK39=\"FSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$Q39,BslnAllctnCrrnt!$A$1<$R39),SUM($K39-$HI39),IF(AND($AK39=\"FSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM($K39-$HI39),IF(AND($AK39=\"SSP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM($K39-$HI39),IF(AND($AK39=\"SSP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$W39,BslnAllctnCrrnt!$A$1<$X39),SUM($K39-$HI39),0)))))))))","v":0},{"$f":"IF(AND($AK39=\"FSP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),0,IF(AND($AK39=\"FSP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$W39,BslnAllctnCrrnt!$A$1<$X39),SUM(BslnAllctnCrrnt!$A$1-$W39),IF(AND($AK39=\"FSP3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$W39,BslnAllctnCrrnt!$A$1<$X39),SUM(BslnAllctnCrrnt!$A$1-$W39),0)))","v":0},{"$f":"IF(AND($AK39=\"FSP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM($M39-$HK39),IF(AND($AK39=\"FSP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$W39,BslnAllctnCrrnt!$A$1<$X39),SUM($M39-$HK39),IF(AND($AK39=\"FSP3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$W39,BslnAllctnCrrnt!$A$1<$X39),SUM($M39-$HK39),0)))","v":0},{"$f":"IF(AND($AK39=\"FWP1\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$Q39,BslnAllctnCrrnt!$A$1<$R39),SUM(BslnAllctnCrrnt!$A$1-$Q39),IF(AND($AK39=\"FWP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$Q39,BslnAllctnCrrnt!$A$1<$R39),SUM(BslnAllctnCrrnt!$A$1-$Q39),IF(AND($AK39=\"FWP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),$J39,IF(AND(FctrChngDts!$A$2>=$D39,FctrChngDts!$B$2<$E39),IF(AND($AK39=\"SSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$Q39,BslnAllctnCrrnt!$A$1<$R39),SUM(BslnAllctnCrrnt!$A$1-$Q39),0),IF(AND($AK39=\"SSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),$J39,0)))))","v":0},{"$f":"IF(AND($AK39=\"FWP1\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$Q39,BslnAllctnCrrnt!$A$1<$R39),SUM($J39-$HM39),IF(AND($AK39=\"FWP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$Q39,BslnAllctnCrrnt!$A$1<$R39),SUM($J39-$HM39),IF(AND($AK39=\"FWP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM($J39-$HM39),IF(AND($AK39=\"SSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$Q39,BslnAllctnCrrnt!$A$1<$R39),SUM($J39-$HM39),IF(AND($AK39=\"SSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM($J39-$HM39),0)))))","v":0},{"$f":"IF(AND($AK39=\"FWP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$Q39,BslnAllctnCrrnt!$A$1<$R39),0,IF(AND($AK39=\"FWP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM(BslnAllctnCrrnt!$A$1-$T39),IF(AND($AK39=\"FWP2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM(BslnAllctnCrrnt!$A$1-$T39),IF(AND($AK39=\"FWP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM(BslnAllctnCrrnt!$A$1-$T39),IF(AND($AK39=\"FWP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$W39,BslnAllctnCrrnt!$A$1<$X39),$L39,IF(AND($AK39=\"SSP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM(BslnAllctnCrrnt!$A$1-$T39),IF(AND($AK39=\"SSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$Q39,BslnAllctnCrrnt!$A$1<$R39),0,IF(AND($AK39=\"SSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM(BslnAllctnCrrnt!$A$1-$T39),0))))))))","v":0},{"$f":"IF(AND($AK39=\"FWP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$Q39,BslnAllctnCrrnt!$A$1<$R39),SUM($L39-$HO39),IF(AND($AK39=\"FWP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM($L39-$HO39),IF(AND($AK39=\"FWP2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM($L39-$HO39),IF(AND($AK39=\"FWP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM($L39-$HO39),IF(AND($AK39=\"FWP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$W39,BslnAllctnCrrnt!$A$1<$X39),SUM($L39-$HO39),IF(AND($AK39=\"SSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$Q39,BslnAllctnCrrnt!$A$1<$R39),SUM($L39-$HO39),IF(AND($AK39=\"SSP1P2\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM($L39-$HO39),0)))))))","v":0},{"$f":"IF(AND($AK39=\"FWP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),0,IF(AND($AK39=\"FWP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$W39,BslnAllctnCrrnt!$A$1<$X39),SUM(BslnAllctnCrrnt!$A$1-$W39),IF(AND($AK39=\"FWP3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$W39,BslnAllctnCrrnt!$A$1<$X39),SUM(BslnAllctnCrrnt!$A$1-$W39),IF(AND($AK39=\"SSP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),0,IF(AND($AK39=\"SSP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$W39,BslnAllctnCrrnt!$A$1<$X39),SUM(BslnAllctnCrrnt!$A$1-$W39),0)))))","v":0},{"$f":"IF(AND($AK39=\"FWP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM($N39-$HQ39),IF(AND($AK39=\"FWP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$W39,BslnAllctnCrrnt!$A$1<$X39),SUM($N39-$HQ39),IF(AND($AK39=\"FWP3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$W39,BslnAllctnCrrnt!$A$1<$X39),SUM($N39-$HQ39),IF(AND($AK39=\"SSP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$T39,BslnAllctnCrrnt!$A$1<$U39),SUM($N39-$HQ39),IF(AND($AK39=\"SSP2P3\",$HF39=TRUE,BslnAllctnCrrnt!$A$1>=$W39,BslnAllctnCrrnt!$A$1<$X39),SUM($N39-$HQ39),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[39,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G40),0,IF($F40<=$G40,SUM($G40-$F40),IF($F40>$G40,SUM((Account!$L$2-Usage!$F40)+Usage!$G40+1))))","v":0},{"$f":"IF($Q40=0,0,IF($R40=0,0,IF(AND($Q40<FctrChngDts!$A$2,$R40>=FctrChngDts!$A$2),SUM($R40-FctrChngDts!$A$2+1),IF(AND($Q40>=FctrChngDts!$A$2,$R40>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q40),IF(AND($Q40>=FctrChngDts!$A$2,$R40<FctrChngDts!$B$2),SUM($R40-$Q40+1),0)))))","v":0},{"$f":"IF($Q40=0,0,IF($R40=0,0,IF(AND($Q40<FctrChngDts!$A$2,$R40>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q40),IF(AND($Q40<FctrChngDts!$A$2,$R40<FctrChngDts!$A$2),SUM($R40-$Q40+1),IF(AND($Q40>FctrChngDts!$A$2,$R40>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R40+1),0)))))","v":0},{"$f":"IF($T40=0,0,IF($U40=0,0,IF(AND($T40<FctrChngDts!$A$2,$U40>=FctrChngDts!$A$2),SUM($U40-FctrChngDts!$A$2+1),IF(AND($T40>=FctrChngDts!$A$2,$U40<FctrChngDts!$B$2),SUM($U40-$T40+1),IF(AND($T40>=FctrChngDts!$A$2,$U40>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T40)<0),0,IF(AND($T40>=FctrChngDts!$A$2,$U40>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T40),0))))))","v":0},{"$f":"IF($T40=0,0,IF($U40=0,0,IF(AND($T40<FctrChngDts!$A$2,$U40>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T40),IF(AND($T40>=FctrChngDts!$B$2,$U40>=FctrChngDts!$B$2),SUM($U40-$T40+1),IF(AND($T40<FctrChngDts!$A$2,$U40<FctrChngDts!$A$2),SUM($U40-$T40+1),IF(AND($T40>=FctrChngDts!$A$2,$U40>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U40+1),0))))))","v":0},{"$f":"IF($W40=0,0,IF($X40=0,0,IF(AND($W40>=FctrChngDts!$A$2,$X40>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W40)<0),0,IF(AND($W40>=FctrChngDts!$A$2,$X40>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W40),IF(AND($W40>=FctrChngDts!$A$2,$X40<FctrChngDts!$B$2),SUM($X40-$W40+1),IF(AND($W40<FctrChngDts!$A$2,$X40>=FctrChngDts!$A$2),SUM($X40-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W40=0,0,IF($X40=0,0,IF(AND($W40<FctrChngDts!$A$2,$X40<FctrChngDts!$A$2),SUM($X40-$W40+1),IF(AND($W40>=FctrChngDts!$A$2,$X40>=FctrChngDts!$B$2,SUM($X40-FctrChngDts!$B$2+1)<=$Y40),SUM($X40-FctrChngDts!$B$2+1),IF(AND($W40>=FctrChngDts!$A$2,$X40>=FctrChngDts!$B$2),SUM($X40-$W40+1),IF(AND($W40<FctrChngDts!$A$2,$X40>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W40),0))))))","v":0},{"$f":"IF(AND($D40>=FctrChngDts!$C$2,$E40<FctrChngDts!$E$2),\"1\",IF(AND($D40>=FctrChngDts!$E$2,$E40<FctrChngDts!$G$2),\"2\",IF(AND($D40>=FctrChngDts!$G$2,$E40<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D40>=FctrChngDts!$D$2,,IF(AND($D40>=FctrChngDts!$C$2,$D40<=FctrChngDts!$D$2),$D40,IF(AND($D40>=FctrChngDts!$C$2,$D40>=FctrChngDts!$D$2,$E40>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D40>FctrChngDts!$D$2,,IF($D40=FctrChngDts!$D$2,$D40,IF(AND($D40>=FctrChngDts!$C$2,$E40<FctrChngDts!$D$2),$E40,IF(AND($D40>=FctrChngDts!$C$2,$E40>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D40>=FctrChngDts!$D$2,$E40>=FctrChngDts!$D$2,$E40>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E40<FctrChngDts!$D$2,$E40<=FctrChngDts!$D$2),$E40,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D40<FctrChngDts!$E$2,$E40<FctrChngDts!$E$2),,IF($D40>FctrChngDts!$F$2,,IF(AND($D40>=FctrChngDts!$E$2,$D40<=FctrChngDts!$F$2),$D40,IF(AND($D40>=FctrChngDts!$E$2,$D40>=FctrChngDts!$F$2,$E40>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D40>FctrChngDts!$F$2,,IF($E40=FctrChngDts!$F$2,$E40,IF(AND($D40<FctrChngDts!$E$2,$E40<=FctrChngDts!$F$2),$E40,IF(AND($D40>=FctrChngDts!$E$2,$E40<FctrChngDts!$F$2),$E40,IF(AND($D40>=FctrChngDts!$E$2,$E40>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D40>=FctrChngDts!$F$2,$E40>=FctrChngDts!$F$2,$E40>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D40<FctrChngDts!$G$2,$E40<FctrChngDts!$G$2),,IF($D40>FctrChngDts!$H$2,,IF(AND($D40>=FctrChngDts!$G$2,$D40<=FctrChngDts!$H$2),$D40,IF(AND($D40>=FctrChngDts!$G$2,$D40>=FctrChngDts!$H$2,$E40>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D40>FctrChngDts!$H$2,,IF($E40=FctrChngDts!$H$2,$E40,IF(AND($D40<FctrChngDts!$G$2,$E40<=FctrChngDts!$H$2),$E40,IF(AND($D40>=FctrChngDts!$G$2,$E40<FctrChngDts!$H$2),$E40,IF(AND($D40>=FctrChngDts!$G$2,$E40>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D40>=FctrChngDts!$H$2,$E40>=FctrChngDts!$H$2,$E40>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A40,Tenant!$A40:$J339,6,FALSE)","v":0},{"$f":"VLOOKUP($A40,Tenant!$A40:$J339,7,FALSE)","v":0},{"$f":"VLOOKUP($A40,Tenant!$A40:$J339,10,FALSE)","v":0},0,{"$f":"IF(AND($AK40=\"FSP2\",$AJ40=FALSE,$HF40=FALSE),SUM($K40*FctrChngDts!$C$9),IF(AND($AK40=\"FSP2\",$AJ40=TRUE,$HF40=FALSE),SUM($K40*FctrChngDts!$C$10),IF(AND($AK40=\"FSP2P3\",$AJ40=FALSE,$HF40=FALSE),SUM(SUM($K40,$M40)*FctrChngDts!$C$9),IF(AND($AK40=\"FSP2P3\",$AJ40=TRUE,$HF40=FALSE),SUM(SUM($K40,$M40)*FctrChngDts!$C$10),IF(AND($AK40=\"FSP3\",$AJ40=FALSE,$HF40=FALSE),SUM($M40*FctrChngDts!$C$9),IF(AND($AK40=\"FSP3\",$AJ40=TRUE,$HF40=FALSE),SUM($M40*FctrChngDts!$C$10),IF(AND($AK40=\"FSP1\",$AJ40=FALSE,$HF40=FALSE),SUM($I40*FctrChngDts!$C$9),IF(AND($AK40=\"FSP1\",$AJ40=TRUE,$HF40=FALSE),SUM($I40*FctrChngDts!$C$10),IF(AND($AK40=\"FSP1P2\",$AJ40=FALSE,$HF40=FALSE),SUM(SUM($I40,$K40)*FctrChngDts!$C$9),IF(AND($AK40=\"FSP1P2\",$AJ40=TRUE,$HF40=FALSE),SUM(SUM($I40,$K40)*FctrChngDts!$C$10),IF(AND($Z40=\"Summer\",$AK40=\"SSP2P3\",$AJ40=FALSE,$HF40=FALSE),SUM(SUM(SUM(SUM($K40,$M40)*FctrChngDts!$C$9),SUM(SUM($L40,$N40)*FctrChngDts!$C$11))*$AF40),IF(AND($Z40=\"Summer\",$AK40=\"SSP2P3\",$AJ40=TRUE,$HF40=FALSE),SUM(SUM(SUM(SUM($K40,$M40)*FctrChngDts!$C$10),SUM(SUM($L40,$N40)*FctrChngDts!$C$12))*$AF40),IF(AND($Z40=\"Winter\",$AK40=\"SSP2P3\",$AJ40=FALSE,$HF40=FALSE),SUM(SUM(SUM(SUM($K40,$M40)*FctrChngDts!$C$9),SUM(SUM($L40,$N40)*FctrChngDts!$C$11))-$AO40),IF(AND($Z40=\"Winter\",$AK40=\"SSP2P3\",$AJ40=TRUE,$HF40=FALSE),SUM(SUM(SUM(SUM($K40,$M40)*FctrChngDts!$C$10),SUM(SUM($L40,$N40)*FctrChngDts!$C$12))-$AO40),IF(AND($Z40=\"Summer\",$AK40=\"SSP1P2\",$AJ40=FALSE,$HF40=FALSE),SUM(SUM(SUM(SUM($I40,$K40)*FctrChngDts!$C$9),SUM(SUM($J40,$L40)*FctrChngDts!$C$11))*$AF40),IF(AND($Z40=\"Summer\",$AK40=\"SSP1P2\",$AJ40=TRUE,$HF40=FALSE),SUM(SUM(SUM(SUM($I40,$K40)*FctrChngDts!$C$10),SUM(SUM($J40,$L40)*FctrChngDts!$C$12))*$AF40),IF(AND($Z40=\"Winter\",$AK40=\"SSP1P2\",$AJ40=FALSE,$HF40=FALSE),SUM(SUM(SUM(SUM($I40,$K40)*FctrChngDts!$C$9),SUM(SUM($J40,$L40)*FctrChngDts!$C$11))-$AO40),IF(AND($Z40=\"Winter\",$AK40=\"SSP1P2\",$AJ40=TRUE,$HF40=FALSE),SUM(SUM(SUM(SUM($I40,$K40)*FctrChngDts!$C$10),SUM(SUM($J40,$L40)*FctrChngDts!$C$12))-$AO40),IF(AND($AK40=\"FSP2\",$AJ40=FALSE,$HF40=TRUE),SUM(SUM($HI40*FctrChngDts!$B$9),SUM($HJ40*FctrChngDts!$C$9)),IF(AND($AK40=\"FSP2\",$AJ40=TRUE,$HF40=TRUE),SUM(SUM($HI40*FctrChngDts!$B$10),SUM($HJ40*FctrChngDts!$C$10)),IF(AND($AK40=\"FSP2P3\",$AJ40=FALSE,$HF40=TRUE),SUM(SUM(SUM($HI40,$HK40)*FctrChngDts!$B$9),SUM(SUM($HJ40,$HL40)*FctrChngDts!$C$9)),IF(AND($AK40=\"FSP2P3\",$AJ40=TRUE,$HF40=TRUE),SUM(SUM(SUM($HI40,$HK40)*FctrChngDts!$B$10),SUM(SUM($HJ40,$HL40)*FctrChngDts!$C$10)),IF(AND($AK40=\"FSP3\",$AJ40=FALSE,$HF40=TRUE),SUM(SUM($HK40*FctrChngDts!$B$9),SUM($HL40*FctrChngDts!$C$9)),IF(AND($AK40=\"FSP3\",$AJ40=TRUE,$HF40=TRUE),SUM(SUM($HK40*FctrChngDts!$B$10),SUM($HL40*FctrChngDts!$C$10)),IF(AND($AK40=\"FSP1\",$AJ40=FALSE,$HF40=TRUE),SUM(SUM($HG40*FctrChngDts!$B$9),SUM($HH40*FctrChngDts!$C$9)),IF(AND($AK40=\"FSP1\",$AJ40=TRUE,$HF40=TRUE),SUM(SUM($HG40*FctrChngDts!$B$10),SUM($HH40*FctrChngDts!$C$10)),IF(AND($AK40=\"FSP1P2\",$AJ40=FALSE,$HF40=TRUE),SUM(SUM(SUM($HG40,$HI40)*FctrChngDts!$B$9),SUM(SUM($HH40,$HJ40)*FctrChngDts!$C$9)),IF(AND($AK40=\"FSP1P2\",$AJ40=TRUE,$HF40=TRUE),SUM(SUM(SUM($HG40,$HI40)*FctrChngDts!$B$10),SUM(SUM($HG40,$HI40)*FctrChngDts!$C$10)),IF(AND($Z40=\"Summer\",$AK40=\"SSP2P3\",$AJ40=FALSE,$HF40=TRUE),SUM(SUM(SUM(SUM($HI40,$HK40)*FctrChngDts!$B$9),SUM(SUM($HJ40,$HL40)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO40,$HQ40)*FctrChngDts!$B$11),SUM(SUM($HP40,$HR40)*FctrChngDts!$C$11))*$AF40),IF(AND($Z40=\"Summer\",$AK40=\"SSP2P3\",$AJ40=TRUE,$HF40=TRUE),SUM(SUM(SUM(SUM($HI40,$HK40)*FctrChngDts!$B$10),SUM(SUM($HJ40,$HL40)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO40,$HQ40)*FctrChngDts!$B$12),SUM(SUM($HP40,$HR40)*FctrChngDts!$C$12))*$AF40),IF(AND($Z40=\"Winter\",$AK40=\"SSP2P3\",$AJ40=FALSE,$HF40=TRUE),SUM(SUM(SUM(SUM($HI40,$HK40)*FctrChngDts!$B$9),SUM(SUM($HJ40,$HL40)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO40,$HQ40)*FctrChngDts!$B$11),SUM(SUM($HP40,$HR40)*FctrChngDts!$C$11))-$AO40),IF(AND($Z40=\"Winter\",$AK40=\"SSP2P3\",$AJ40=TRUE,$HF40=TRUE),SUM(SUM(SUM(SUM($HI40,$HK40)*FctrChngDts!$B$10),SUM(SUM($HO40,$HQ40)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO40,$HQ40)*FctrChngDts!$B$12),SUM(SUM($HP40,$HR40)*FctrChngDts!$C$12))-$AO40),IF(AND($Z40=\"Summer\",$AK40=\"SSP1P2\",$AJ40=FALSE,$HF40=TRUE),SUM(SUM(SUM(SUM($HG40,$HI40)*FctrChngDts!$B$9),SUM(SUM($HH40,$HJ40)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM40,$HO40)*FctrChngDts!$B$11),SUM(SUM($HN40,$HP40)*FctrChngDts!$C$11))*$AF40),IF(AND($Z40=\"Summer\",$AK40=\"SSP1P2\",$AJ40=TRUE,$HF40=TRUE),SUM(SUM(SUM(SUM($HG40,$HI40)*FctrChngDts!$B$10),SUM(SUM($HH40,$HJ40)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM40,$HO40)*FctrChngDts!$B$12),SUM(SUM($HN40,$HP40)*FctrChngDts!$C$12))*$AF40),IF(AND($Z40=\"Winter\",$AK40=\"SSP1P2\",$AJ40=FALSE,$HF40=TRUE),SUM(SUM(SUM(SUM($HG40,$HI40)*FctrChngDts!$B$9),SUM(SUM($HH40,$HJ40)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM40,$HO40)*FctrChngDts!$B$11),SUM(SUM($HN40,$HP40)*FctrChngDts!$C$11))-$AO40),IF(AND($Z40=\"Winter\",$AK40=\"SSP1P2\",$AJ40=TRUE,$HF40=TRUE),SUM(SUM(SUM(SUM($HG40,$HI40)*FctrChngDts!$B$10),SUM(SUM($HH40,$HJ40)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM40,$HO40)*FctrChngDts!$B$12),SUM(SUM($HN40,$HP40)*FctrChngDts!$C$12))-$AO40),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK40=\"FWP1\",$AJ40=FALSE,$HF40=FALSE),SUM($J40*FctrChngDts!$C$11),IF(AND($AK40=\"FWP1\",$AJ40=TRUE,$HF40=FALSE),SUM($J40*FctrChngDts!$C$12),IF(AND($AK40=\"FWP1P2\",$AJ40=FALSE,$HF40=FALSE),SUM(SUM($J40,$L40)*FctrChngDts!$C$11),IF(AND($AK40=\"FWP1P2\",$AJ40=TRUE,$HF40=FALSE),SUM(SUM($J40,$L40)*FctrChngDts!$C$12),IF(AND($AK40=\"FWP2\",$AJ40=FALSE,$HF40=FALSE),SUM($L40*FctrChngDts!$C$11),IF(AND($AK40=\"FWP2\",$AJ40=TRUE,$HF40=FALSE),SUM($L40*FctrChngDts!$C$12),IF(AND($AK40=\"FWP2P3\",$AJ40=FALSE,$HF40=FALSE),SUM(SUM($L40,$N40)*FctrChngDts!$C$11),IF(AND($AK40=\"FWP2P3\",$AJ40=TRUE,$HF40=FALSE),SUM(SUM($L40,$N40)*FctrChngDts!$C$12),IF(AND($AK40=\"FWP3\",$AJ40=FALSE,$HF40=FALSE),SUM($N40*FctrChngDts!$C$11),IF(AND($AK40=\"FWP3\",$AJ40=TRUE,$HF40=FALSE),SUM($N40*FctrChngDts!$C$12),IF(AND($Z40=\"Winter\",$AK40=\"SSP1P2\",$AJ40=FALSE,$HF40=FALSE),SUM(SUM(SUM($I40,$K40)*FctrChngDts!$C$9),SUM(SUM($J40,$L40)*FctrChngDts!$C$11))*$AG40,IF(AND($Z40=\"Winter\",$AK40=\"SSP1P2\",$AJ40=TRUE,$HF40=FALSE),SUM(SUM(SUM($I40,$K40)*FctrChngDts!$B$10),SUM(SUM($J40,$L40)*FctrChngDts!$B$12))*$AG40,IF(AND($Z40=\"Summer\",$AK40=\"SSP1P2\",$AJ40=FALSE,$HF40=FALSE),SUM(SUM(SUM($I40,$K40)*FctrChngDts!$B$9),SUM(SUM($J40,$L40)*FctrChngDts!$B$11))-$AJ40,IF(AND($Z40=\"Summer\",$AK40=\"SSP1P2\",$AJ40=TRUE,$HF40=FALSE),SUM(SUM(SUM($I40,$K40)*FctrChngDts!$C$10),SUM(SUM($J40,$L40)*FctrChngDts!$C$12))-$AJ40,IF(AND($Z40=\"Winter\",$AK40=\"SSP2P3\",$AJ40=FALSE,$HF40=FALSE),SUM(SUM(SUM($K40,$M40)*FctrChngDts!$C$9),SUM(SUM($L40,$N40)*FctrChngDts!$C$11))*$AG40,IF(AND($Z40=\"Winter\",$AK40=\"SSP2P3\",$AJ40=TRUE,$HF40=FALSE),SUM(SUM(SUM($K40,$M40)*FctrChngDts!$C$10),SUM(SUM($L40,$N40)*FctrChngDts!$C$12))*$AG40,IF(AND($Z40=\"Summer\",$AK40=\"SSP2P3\",$AJ40=FALSE,$HF40=FALSE),SUM(SUM(SUM($K40,$M40)*FctrChngDts!$C$9),SUM(SUM($L40,$N40)*FctrChngDts!$C$11))-$AJ40,IF(AND($Z40=\"Summer\",$AK40=\"SSP2P3\",$AJ40=TRUE,$HF40=FALSE),SUM(SUM(SUM($K40,$M40)*FctrChngDts!$C$10),SUM(SUM($L40,$N40)*FctrChngDts!$C$12))-$AJ40,IF(AND($AK40=\"FWP1\",$AJ40=FALSE,$HF40=TRUE),SUM(SUM($HM40*FctrChngDts!$B$11),SUM($HN40*FctrChngDts!$C$11)),IF(AND($AK40=\"FWP1\",$AJ40=TRUE,$HF40=TRUE),SUM(SUM($HM40*FctrChngDts!$B$12),SUM($HN40*FctrChngDts!$C$12)),IF(AND($AK40=\"FWP1P2\",$AJ40=FALSE,$HF40=TRUE),SUM(SUM(SUM($HM40,$HO40)*FctrChngDts!$B$11),SUM(SUM($HN40,$HP40)*FctrChngDts!$C$11)),IF(AND($AK40=\"FWP1P2\",$AJ40=TRUE,$HF40=TRUE),SUM(SUM(SUM($HM40,$KP40)*FctrChngDts!$C$12),SUM(SUM($HN40,$HP40)*FctrChngDts!$C$12)),IF(AND($AK40=\"FWP2\",$AJ40=FALSE,$HF40=TRUE),SUM(SUM($HO40*FctrChngDts!$B$11),SUM($HO40*FctrChngDts!$C$11)),IF(AND($AK40=\"FWP2\",$AJ40=TRUE,$HF40=TRUE),SUM(SUM($HO40*FctrChngDts!$B$12),SUM($HO40*FctrChngDts!$C$12)),IF(AND($AK40=\"FWP2P3\",$AJ40=FALSE,$HF40=TRUE),SUM(SUM(SUM($HO40,$HQ40)*FctrChngDts!$C$11),SUM(SUM($HP40,$HR40)*FctrChngDts!$C$11)),IF(AND($AK40=\"FWP2P3\",$AJ40=TRUE,$HF40=TRUE),SUM(SUM(SUM($HO40,$HQ40)*FctrChngDts!$C$12),SUM(SUM($HP40,$HR40)*FctrChngDts!$C$12)),IF(AND($AK40=\"FWP3\",$AJ40=FALSE,$HF40=TRUE),SUM(SUM($HQ40*FctrChngDts!$B$11),SUM($HR40*FctrChngDts!$C$11)),IF(AND($AK40=\"FWP3\",$AJ40=TRUE,$HF40=TRUE),SUM(SUM($HQ40*FctrChngDts!$B$12),SUM($HR40*FctrChngDts!$C$12)),IF(AND($Z40=\"Winter\",$AK40=\"SSP1P2\",$AJ40=FALSE,$HF40=TRUE),SUM(SUM(SUM(SUM($HG40,$HI40)*FctrChngDts!$B$9),SUM(SUM($HH40,$HJ40)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM40,$HO40)*FctrChngDts!$B$11),SUM(SUM($HN40,$HP40)*FctrChngDts!$C$11))*$AG40),IF(AND($Z40=\"Winter\",$AK40=\"SSP1P2\",$AJ40=TRUE,$HF40=TRUE),SUM(SUM(SUM(SUM($HG40,$HI40)*FctrChngDts!$B$10), SUM(SUM($HH40,$HJ40)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM40,$HO40)*FctrChngDts!$B$12),SUM(SUM($HN40,$HP40)*FctrChngDts!$C$12))*$AG40),IF(AND($Z40=\"Summer\",$AK40=\"SSP1P2\",$AJ40=FALSE,$HF40=TRUE),SUM(SUM(SUM(SUM($HG40,$HI40)*FctrChngDts!$B$9),SUM(SUM($HH40,$HJ40)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM40,$HO40)*FctrChngDts!$B$11),SUM(SUM($HN40,$HP40)*FctrChngDts!$C$11))-$AJ40),IF(AND($Z40=\"Summer\",$AK40=\"SSP1P2\",$AJ40=TRUE,$HF40=TRUE),SUM(SUM(SUM(SUM($HG40,$HI40)*FctrChngDts!$B$10),SUM(SUM($HH40,$HJ40)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM40,$HO40)*FctrChngDts!$B$12),SUM(SUM($HN40,$HP40)*FctrChngDts!$C$12))-$AJ40),IF(AND($Z40=\"Winter\",$AK40=\"SSP2P3\",$AJ40=FALSE,$HF40=TRUE),SUM(SUM(SUM(SUM($HI40,$HK40)*FctrChngDts!$B$9),SUM(SUM($HJ40,$HL40)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO40,$HQ40)*FctrChngDts!$B$11),SUM(SUM($HP40,$HR40)*FctrChngDts!$C$11))*$AG40),IF(AND($Z40=\"Winter\",$AK40=\"SSP2P3\",$AJ40=TRUE,$HF40=TRUE),SUM(SUM(SUM(SUM($HI40,$HK40)*FctrChngDts!$B$10), SUM(SUM($HJ40,$HL40)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO40,$HQ40)*FctrChngDts!$B$12),SUM(SUM($HP40,$HR40)*FctrChngDts!$C$12))*$AG40),IF(AND($Z40=\"Summer\",$AK40=\"SSP2P3\",$AJ40=FALSE,$HF40=TRUE),SUM(SUM(SUM(SUM($HI40,$HK40)*FctrChngDts!$B$9),SUM(SUM($HJ40,$HL40)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO40,$HQ40)*FctrChngDts!$B$11),SUM(SUM($HP40,$HR40)*FctrChngDts!$C$11))-$AJ40),IF(AND($Z40=\"Summer\",$AK40=\"SSP2P3\",$AJ40=TRUE,$HF40=TRUE),SUM(SUM(SUM(SUM($HI40,$HK40)*FctrChngDts!$B$10), SUM(SUM($HJ40,$HL40)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO40,$HQ40)*FctrChngDts!$B$12),SUM(SUM($HP40,$HR40)*FctrChngDts!$C$12))-$AJ40),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK40=\"FSP1\",$AH40=TRUE,SUM(SUM(SUM($AI40*FctrChngDts!$B$13)*I40),$AR40)>$AD40),$AD40,IF(AND($AK40=\"FSP1\",$AH40=TRUE,SUM(SUM(SUM($AI40*FctrChngDts!$B$13)*$I40),$AR40)<=$AD40),SUM(SUM(SUM($AI40*FctrChngDts!$B$13)*$I40),$AR40),IF(AND($Z40=\"Summer\",$AK40=\"SSP1\",$AH40=TRUE,SUM(SUM(SUM(SUM($I40,$J40)*SUM($AI40*FctrChngDts!$B$13))*$AF40),$AR40)>$AD40),$AD40,IF(AND($Z40=\"Summer\",$AK40=\"SSP1\",$AH40=TRUE,SUM(SUM(SUM(SUM($I40,$J40)*SUM($AI40*FctrChngDts!$B$13))*$AF40),$AR40)<=$AD40),SUM(SUM(SUM(SUM($I40,$J40)*SUM($AI40*FctrChngDts!$B$13))*$AF40),$AR40),IF(AND($Z40=\"Winter\",$AK40=\"SSP1\",$AH40=TRUE,SUM(SUM(SUM(SUM($I40,$J40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AU40:$AW40)),$AR40)>$AD40),$AD40,IF(AND($Z40=\"Winter\",$AK40=\"SSP1\",$AH40=TRUE,SUM(SUM(SUM(SUM($I40,$J40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AU40:$AW40)),$AR40)<=$AD40),SUM(SUM(SUM(SUM($I40,$J40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AU40:$AW40)),$AR40),IF(AND($AK40=\"FSP1P2\",$AH40=TRUE,SUM(SUM(SUM(SUM($I40,$K40)*SUM($AI40*FctrChngDts!$B$13))*$AF40),$AR40)>$AD40),$AD40,IF(AND($AK40=\"FSP1P2\",$AH40=TRUE,SUM(SUM(SUM(SUM($I40,$K40)*SUM($AI40*FctrChngDts!$B$13))*$AF40),$AR40)<=$AD40),SUM(SUM(SUM(SUM($I40,$K40)*SUM($AI40*FctrChngDts!$B$13))*$AF40),$AR40),IF(AND($Z40=\"Summer\",$AK40=\"SSP1P2\",$AH40=TRUE,SUM(SUM(SUM(SUM($I40,$K40,$J40,$L40)*SUM($AI40*FctrChngDts!$B$13))*$AF40),$AR40)>$AD40),$AD40,IF(AND($Z40=\"Summer\",$AK40=\"SSP1P2\",$AH40=TRUE,SUM(SUM(SUM(SUM($I40,$K40,$J40,$L40)*SUM($AI40*FctrChngDts!$B$13))*$AF40),$AR40)<=$AD40),SUM(SUM(SUM(SUM($I40,$K40,$J40,$L40)*SUM($AI40*FctrChngDts!$B$13))*$AF40),$AR40),IF(AND($Z40=\"Winter\",$AK40=\"SSP1P2\",$AH40=TRUE,SUM(SUM(SUM(SUM($I40,$K40,$J40,$L40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AU40:$AW40)),$AR40)>$AD40),$AD40,IF(AND($Z40=\"Winter\",$AK40=\"SSP1P2\",$AH40=TRUE,SUM(SUM(SUM(SUM($I40,$K40,$J40,$L40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AU40:$AW40)),$AR40)<=$AD40),MIN($AD40,SUM($AL40,SUM(SUM(SUM(SUM($I40,$K40,$J40,$L40)*SUM($AI40*FctrChngDts!$B$13))*$AF40)))),IF(AND($AK40=\"FSP2\",$AH40=TRUE,SUM(SUM(SUM($AI40*FctrChngDts!$B$13)*$K40),$AR40)>$AD40),$AD40,IF(AND($AK40=\"FSP2\",$AH40=TRUE,SUM(SUM(SUM($AI40*FctrChngDts!$B$13)*$K40),$AR40)<=$AD40),SUM(SUM(SUM($AI40*FctrChngDts!$B$13)*$K40),$AR40),IF(AND($Z40=\"Summer\",$AK40=\"SSP2\",$AH40=TRUE,SUM(SUM(SUM(SUM($K40,$L40)*SUM($AI40*FctrChngDts!$B$13))*$AF40),$AR40)>$AD40),$AD40,IF(AND($Z40=\"Summer\",$AK40=\"SSP2\",$AH40=TRUE,SUM(SUM(SUM(SUM($K40,$L40)*SUM($AI40*FctrChngDts!$B$13))*$AF40),$AR40)<=$AD40),SUM(SUM(SUM(SUM($K40,$L40)*SUM($AI40*FctrChngDts!$B$13))*$AF40),$AR40),IF(AND($Z40=\"Winter\",$AK40=\"SSP2\",$AH40=TRUE,SUM(SUM(SUM(SUM($K40,$L40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AU40:$AW40)),$AR40)>$AD40),$AD40,IF(AND($Z40=\"Winter\",$AK40=\"SSP2\",$AH40=TRUE,SUM(SUM(SUM(SUM($K40,$L40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AU40:$AW40)),$AR40)<=$AD40),SUM(SUM(SUM(SUM($K40,$L40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AU40:$AW40)),$AR40),IF(AND($AK40=\"FSP2P3\",$AH40=TRUE,SUM(SUM(SUM(SUM($K40,$M40)*SUM($AI40*FctrChngDts!$B$13))*$AF40),$AR40)>$AD40),$AD40,IF(AND($AK40=\"FSP2P3\",$AH40=TRUE,SUM(SUM(SUM(SUM($K40,$M40)*SUM($AI40*FctrChngDts!$B$13))*$AF40),$AR40)<=$AD40),SUM(SUM(SUM(SUM($K40,$M40)*SUM($AI40*FctrChngDts!$B$13))*$AF40),$AR40),IF(AND($Z40=\"Summer\",$AK40=\"SSP2P3\",$AH40=TRUE,SUM(SUM(SUM(SUM($K40,$L40,$M40,$N40)*SUM($AI40*FctrChngDts!$B$13))*$AF40),$AR40)>$AD40),$AD40,IF(AND($Z40=\"Summer\",$AK40=\"SSP2P3\",$AH40=TRUE,SUM(SUM(SUM(SUM($K40,$L40,$M40,$N40)*SUM($AI40*FctrChngDts!$B$13))*$AF40),$AR40)<=$AD40),SUM(SUM(SUM(SUM($K40,$L40,$M40,$N40)*SUM($AI40*FctrChngDts!$B$13))*$AF40),$AR40),IF(AND($Z40=\"Winter\",$AK40=\"SSP2P3\",$AH40=TRUE,SUM(SUM(SUM(SUM($K40,$L40,$M40,$N40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AU40:$AW40)),$AR40)>$AD40),$AD40,IF(AND($Z40=\"Winter\",$AK40=\"SSP2P3\",$AH40=TRUE,SUM(SUM(SUM(SUM($K40,$L40,$M40,$N40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AU40:$AW40)),$AR40)<=$AD40),SUM(SUM(SUM(SUM($K40,$L40,$M40,$N40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AU40:$AW40)),$AR40),IF(AND($AK40=\"FSP3\",$AH40=TRUE,SUM(SUM(SUM($AI40*FctrChngDts!$B$13)*$M40),$AR40)>$AD40),$AD40,IF(AND($AK40=\"FSP3\",$AH40=TRUE,SUM(SUM(SUM($AI40*FctrChngDts!$B$13)*$M40),$AR40)<=$AD40),SUM(SUM(SUM($AI40*FctrChngDts!$B$13)*$M40),$AR40),IF(AND($Z40=\"Summer\",$AK40=\"SSP3\",$AH40=TRUE,SUM(SUM(SUM(SUM($M40,$N40)*SUM($AI40*FctrChngDts!$B$13))*$AF40),$AR40)>$AD40),$AD40,IF(AND($Z40=\"Summer\",$AK40=\"SSP3\",$AH40=TRUE,SUM(SUM(SUM(SUM($M40,$N40)*SUM($AI40*FctrChngDts!$B$13))*$AF40),$AR40)<=$AD40),SUM(SUM(SUM(SUM($M40,$N40)*SUM($AI40*FctrChngDts!$B$13))*$AF40),$AR40),IF(AND($Z40=\"Winter\",$AK40=\"SSP3\",$AH40=TRUE,SUM(SUM(SUM(SUM($M40,$N40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AU40:$AW40)),$AR40)>$AD40),$AD40,IF(AND($Z40=\"Winter\",$AK40=\"SSP3\",$AH40=TRUE,SUM(SUM(SUM(SUM($M40,$N40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AU40:$AW40)),$AR40)<=$AD40),SUM(SUM(SUM(SUM($M40,$N40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AU40:$AW40)),$AR40),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK40=\"FWP1\",$AH40=TRUE,SUM(SUM(SUM($AI40*FctrChngDts!$B$13)*$J40),$AU40)>$AE40),$AE40,IF(AND($AK40=\"FWP1\",$AH40=TRUE,SUM(SUM(SUM($AI40*FctrChngDts!$B$13)*$J40),$AU40)<=$AE40),SUM(SUM(SUM($AI40*FctrChngDts!$B$13)*$J40),$AU40),IF(AND($Z40=\"Winter\",$AK40=\"SSP1\",$AH40=TRUE,SUM(SUM(SUM(SUM($I40,$J40)*SUM($AI40*FctrChngDts!$B$13))*$AG40),$AU40)>$AE40),$AE40,IF(AND($Z40=\"Winter\",$AK40=\"SSP1\",$AH40=TRUE,SUM(SUM(SUM(SUM($I40,$J40)*SUM($AI40*FctrChngDts!$B$13))*$AG40),$AU40)<=$AE40),SUM(SUM(SUM(SUM($I40,$J40)*SUM($AI40*FctrChngDts!$B$13))*$AG40),$AU40),IF(AND($Z40=\"Summer\",$AK40=\"SSP1\",$AH40=TRUE,SUM(SUM(SUM(SUM($I40,$J40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AR40:$AT40)),$AU40)>$AE40),$AE40,IF(AND($Z40=\"Summer\",$AK40=\"SSP1\",$AH40=TRUE,SUM(SUM(SUM(SUM($I40,$J40)*SUM($AI40*FctrChngDts!$B$13))- SUM($AR40:$AT40)),$AU40)<=$AE40),SUM(SUM(SUM(SUM($I40,$J40)*SUM($AI40*FctrChngDts!$B$13))- SUM($AR40:$AT40)),$AU40),IF(AND($AK40=\"FWP1P2\",$AH40=TRUE,SUM(SUM(SUM(SUM($J40,$L40)*SUM($AI40*FctrChngDts!$B$13))*$AG40),$AU40)>$AE40),$AE40,IF(AND($AK40=\"FWP1P2\",$AH40=TRUE,SUM(SUM(SUM(SUM($J40,$L40)*SUM($AI40*FctrChngDts!$B$13))*$AG40),$AU40)<=$AE40),SUM(SUM(SUM(SUM($J40,$L40)*SUM($AI40*FctrChngDts!$B$13))*$AG40),$AU40),IF(AND($Z40=\"Winter\",$AK40=\"SSP1P2\",$AH40=TRUE,SUM(SUM(SUM(SUM($I40,$K40,$J40,$L40)*SUM($AI40*FctrChngDts!$B$13))*$AG40),$AU40)>$AE40),$AE40,IF(AND($Z40=\"Winter\",$AK40=\"SSP1P2\",$AH40=TRUE,SUM(SUM(SUM(SUM($I40,$K40,$J40,$L40)*SUM($AI40*FctrChngDts!$B$13))*$AG40),$AU40)<=$AE40),SUM(SUM(SUM(SUM($I40,$K40,$J40,$L40)*SUM($AI40*FctrChngDts!$B$13))*$AG40),$AU40),IF(AND($Z40=\"Summer\",$AK40=\"SSP1P2\",$AH40=TRUE,SUM(SUM(SUM(SUM($I40,$K40,$J40,$L40)*SUM($AI40*FctrChngDts!$B$13))- SUM($AR40:$AT40)),$AU40)>$AE40),$AE40,IF(AND($Z40=\"Summer\",$AK40=\"SSP1P2\",$AH40=TRUE,SUM(SUM(SUM(SUM($I40,$K40,$J40,$L40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AR40:$AT40)),$AU40)<=$AE40),SUM(SUM(SUM(SUM($I40,$K40,$J40,$L40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AR40:$AT40)),$AU40),IF(AND($AK40=\"FWP2\",$AH40=TRUE,SUM(SUM(SUM($AI40*FctrChngDts!$B$13)*$L40),$AU40)>$AE40),$AE40,IF(AND($AK40=\"FWP2\",$AH40=TRUE,SUM(SUM(SUM($AI40*FctrChngDts!$B$13)*$L40),$AU40)<=$AE40),SUM(SUM(SUM($AI40*FctrChngDts!$B$13)*$L40),$AU40),IF(AND($Z40=\"Winter\",$AK40=\"SSP2\",$AH40=TRUE,SUM(SUM(SUM(SUM($K40,$L40)*SUM($AI40*FctrChngDts!$B$13))*$AG40),$AU40)>$AE40),$AE40,IF(AND($Z40=\"Winter\",$AK40=\"SSP2\",$AH40=TRUE,SUM(SUM(SUM(SUM($K40,$L40)*SUM($AI40*FctrChngDts!$B$13))*$AG40),$AU40)<=$AE40),SUM(SUM(SUM(SUM($K40,$L40)*SUM($AI40*FctrChngDts!$B$13))*$AG40),$AU40),IF(AND($Z40=\"Summer\",$AK40=\"SSP2\",$AH40=TRUE,SUM(SUM(SUM(SUM($K40,$L40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AR40:$AT40)),$AU40)>$AE40),$AE40,IF(AND($Z40=\"Summer\",$AK40=\"SSP2\",$AH40=TRUE,SUM(SUM(SUM(SUM($K40,$L40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AR40:$AT40)),$AU40)<=$AE40),SUM(SUM(SUM(SUM($K40,$L40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AR40:$AT40)),$AU40),IF(AND($AK40=\"FWP2P3\",$AH40=TRUE,SUM(SUM(SUM(SUM($L40,$N40)*SUM($AI40*FctrChngDts!$B$13))*$AG40),$AU40)>$AE40),$AE40,IF(AND($AK40=\"FWP2P3\",$AH40=TRUE,SUM(SUM(SUM(SUM($L40,$N40)*SUM($AI40*FctrChngDts!$B$13))*$AG40),$AU40)<=$AE40),SUM(SUM(SUM(SUM($L40,$N40)*SUM($AI40*FctrChngDts!$B$13))*$AG40),$AU40),IF(AND($Z40=\"Winter\",$AK40=\"SSP2P3\",$AH40=TRUE,SUM(SUM(SUM(SUM($K40,$L40,$M40,$N40)*SUM($AI40*FctrChngDts!$B$13))*$AG40),$AU40)>$AE40),$AE40,IF(AND($Z40=\"Winter\",$AK40=\"SSP2P3\",$AH40=TRUE,SUM(SUM(SUM(SUM($K40,$L40,$M40,$N40)*SUM($AI40*FctrChngDts!$B$13))*$AG40),$AU40)<=$AE40),SUM(SUM(SUM(SUM($K40,$L40,$M40,$N40)*SUM($AI40*FctrChngDts!$B$13))*$AG40),$AU40),IF(AND($Z40=\"Summer\",$AK40=\"SSP2P3\",$AH40=TRUE,SUM(SUM(SUM(SUM($K40,$L40,$M40,$N40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AR40:$AT40)),$AU40)>$AE40),$AE40,IF(AND($Z40=\"Summer\",$AK40=\"SSP2P3\",$AH40=TRUE,SUM(SUM(SUM(SUM($K40,$L40,$M40,$N40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AR40:$AT40)),$AU40)<=$AE40),SUM(SUM(SUM(SUM($K40,$L40,$M40,$N40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AR40:$AT40)),$AU40),IF(AND($AK40=\"FWP3\",$AH40=TRUE,SUM(SUM(SUM($AI40*FctrChngDts!$B$13)*$N40),$AU40)>$AE40),$AE40,IF(AND($AK40=\"FWP3\",$AH40=TRUE,SUM(SUM(SUM($AI40*FctrChngDts!$B$13)*$N40),$AU40)<=$AE40),SUM(SUM(SUM($AI40*FctrChngDts!$B$13)*$N40),$AU40),IF(AND($Z40=\"Winter\",$AK40=\"SSP3\",$AH40=TRUE,SUM(SUM(SUM(SUM($M40,$N40)*SUM($AI40*FctrChngDts!$B$13))*$AG40),$AU40)>$AE40),$AE40,IF(AND($Z40=\"Winter\",$AK40=\"SSP3\",$AH40=TRUE,SUM(SUM(SUM(SUM($M40,$N40)*SUM($AI40*FctrChngDts!$B$13))*$AG40),$AU40)<=$AE40),SUM(SUM(SUM(SUM($M40,$N40)*SUM($AI40*FctrChngDts!$B$13))*$AG40),$AU40),IF(AND($Z40=\"Summer\",$AK40=\"SSP3\",$AH40=TRUE,SUM(SUM(SUM(SUM($M40,$N40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AR40:$AT40)),$AU40)>$AE40),$AE40,IF(AND($Z40=\"Summer\",$AK40=\"SSP3\",$AH40=TRUE,SUM(SUM(SUM(SUM($M40,$N40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AR40:$AT40)),$AU40)<=$AE40),SUM(SUM(SUM(SUM($M40,$N40)*SUM($AI40*FctrChngDts!$B$13))-SUM($AR40:$AT40)),$AU40),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I40>0,$AH40=FALSE),SUM($AR40*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I40>0,$AH40=TRUE),SUM($AX40*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I40>0,$AH40=FALSE),SUM($AS40*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I40>0,$AH40=TRUE),SUM($AY40*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I40>0,$AH40=FALSE),SUM($AT40*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I40>0,$AH40=TRUE),SUM($AZ40*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J40>0,$AH40=FALSE),SUM($AU40*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J40>0,$AH40=TRUE),SUM($BA40*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J40>0,$AH40=FALSE),SUM($AV40*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J40>0,$AH40=TRUE),SUM($BB40*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J40>0,$AH40=FALSE),SUM($AW40*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J40>0,$AH40=TRUE),SUM($BC40*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K40>0,$AH40=FALSE),SUM($AR40*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K40>0,$AH40=TRUE),SUM($AX40*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K40>0,$AH40=FALSE),SUM($AS40*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K40>0,$AH40=TRUE),SUM($AY40*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K40>0,$AH40=FALSE),SUM($AT40*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K40>0,$AH40=TRUE),SUM($AZ40*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L40>0,$AH40=FALSE),SUM($AU40*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L40>0,$AH40=TRUE),SUM($BA40*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L40>0,$AH40=FALSE),SUM($AV40*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L40>0,$AH40=TRUE),SUM($BB40*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L40>0,$AH40=FALSE),SUM($AW40*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L40>0,$AH40=TRUE),SUM($BC40*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M40>0,$AH40=FALSE),SUM($AR40*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M40>0,$AH40=TRUE),SUM($AX40*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M40>0,$AH40=FALSE),SUM($AS40*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M40>0,$AH40=TRUE),SUM($AY40*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M40>0,$AH40=FALSE),SUM($AT40*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M40>0,$AH40=TRUE),SUM($AZ40*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N40>0,$AH40=FALSE),SUM($AU40*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N40>0,$AH40=TRUE),SUM($BA40*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N40>0,$AH40=FALSE),SUM($AV40*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N40>0,$AH40=TRUE),SUM($BB40*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N40>0,$AH40=FALSE),SUM($AW40*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N40>0,$AH40=TRUE),SUM($BC40*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I40=0,0,IF(AND($I40>0,$K40>0,$AH40=FALSE),SUM($AR40/$P40*$I40),IF(AND($I40>0,$K40=0,$AH40=FALSE),$AR40,IF(AND($I40>0,$K40>0,$AH40=TRUE),ROUND(MIN($HU40,SUM(SUM($I40,$K40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA40,SUM(SUM($I40,$K40)*(FctrChngDts!$B$13)*$AI40)*$IA40)),0),IF(AND($I40>0,$K40=0,$AH40=TRUE),$AX40))))),0)","v":0},{"$f":"ROUND(IF($I40=0,0,IF(AND($I40>0,$K40>0,$AH40=FALSE),SUM($AS40/$P40*$I40),IF(AND($I40>0,$K40=0,$AH40=FALSE),$AS40,IF(AND($I40>0,$K40>0,$AH40=TRUE),ROUND(MIN(SUM($HU40-$BW40),SUM(SUM($I40,$K40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA40)*3),0),IF(AND($I40>0,$K40=0,$AH40=TRUE),$AY40))))),0)","v":0},0,{"$f":"IF($J40=0,0,IF(AND($J40>0,$L40=0,$N40=0,$AH40=FALSE,$AJ40=FALSE),ROUND(MIN($HX40,SUM($AU40,$BA40)),0),IF(AND($J40>0,$L40=0,$N40=0,$AH40=TRUE,$AJ40=FALSE),ROUND(MIN($HX40,SUM($AU40,SUM($J40*$AI40*FctrChngDts!$B$13))),0),IF(AND($J40>0,$L40>0,$N40=0,$AH40=FALSE,$AJ40=FALSE),ROUND(MIN($HX40,SUM(SUM($J40,$L40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA40,SUM(SUM($J40,$L40)*(FctrChngDts!$B$13)*$AI40)*$IA40)),0),IF(AND($J40>0,$L40>0,$N40=0,$AH40=TRUE,$AJ40=FALSE),ROUND(MIN($HX40,SUM(SUM(SUM(SUM($J40,$L40)*FctrChngDts!$C$11*$IA40),SUM(SUM($J40,$L40)*SUM(FctrChngDts!$B$13*$AI40)*$IA40)))),0),IF(AND($J40>0,$L40=0,$N40=0,$AH40=FALSE,$AJ40=TRUE),ROUND(MIN($HX40,SUM($AU40,$BA40)),0),IF(AND($J40>0,$L40=0,$N40=0,$AH40=TRUE,$AJ40=TRUE),ROUND(MIN($HX40,SUM($AU40,SUM($J40*$AI40*FctrChngDts!$B$13))),0),IF(AND($J40>0,$L40>0,$N40=0,$AH40=FALSE,$AJ40=TRUE),ROUND(MIN($HX40,SUM(SUM($J40,$L40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA40,SUM(SUM($J40,$L40)*(FctrChngDts!$B$13)*$AI40)*$IA40)),0),IF(AND($J40>0,$L40>0,$N40=0,$AH40=TRUE,$AJ40=TRUE),ROUND(MIN($HX40,SUM(SUM(SUM(SUM($J40,$L40)*FctrChngDts!$C$12*$IA40),SUM(SUM($J40,$L40)*SUM(FctrChngDts!$B$13*$AI40)*$IA40)))),0))))))))))","v":0},{"$f":"IF($J40=0,0,IF(AND($J40>0,$L40=0,$N40=0,$AH40=FALSE,$AJ40=FALSE),ROUND(MIN(SUM($HX40-$BZ40),SUM($AU40*3)),0),IF(AND($J40>0,$L40=0,$N40=0,$AH40=TRUE,$AJ40=FALSE),ROUND(MIN(SUM($HX40-$BZ40),SUM(SUM($J40,$L40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA40)*3),0),IF(AND($J40>0,$L40>0,$N40=0,$AH40=FALSE,$AJ40=FALSE),ROUND(MIN(SUM($HX40-$BZ40),SUM(SUM($J40,$L40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA40)*3),0),IF(AND($J40>0,$L40>0,$N40=0,$AH40=TRUE,$AJ40=FALSE),ROUND(MIN(SUM($HX40-$BZ40),SUM(SUM($J40,$L40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA40)*3),0),IF(AND($J40>0,$L40=0,$N40=0,$AH40=FALSE,$AJ40=TRUE),ROUND(MIN(SUM($HX40-$BZ40),SUM($AU40*3)),0),IF(AND($J40>0,$L40=0,$N40=0,$AH40=TRUE,$AJ40=TRUE),ROUND(MIN(SUM($HX40-$BZ40),SUM(SUM($J40,$L40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA40)*3),0),IF(AND($J40>0,$L40>0,$N40=0,$AH40=FALSE,$AJ40=TRUE),ROUND(MIN(SUM($HX40-$BZ40),SUM(SUM($J40,$L40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA40)*3),0),IF(AND($J40>0,$L40>0,$N40=0,$AH40=TRUE,$AJ40=TRUE),ROUND(MIN(SUM($HX40-$BZ40),SUM(SUM($J40,$L40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA40)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K40=0,0,IF(AND($I40>0,$K40>0,$M40=0,$AH40=FALSE),SUM($AR40-$BW40),IF(AND($I40=0,$K40>0,$M40>0,$AH40=FALSE),SUM($AR40/$P40*$K40),IF(AND($I40=0,$K40>0,$M40=0,$AH40=FALSE),$AR40,IF($K40=0,0,IF(AND($I40>0,$K40>0,$M40=0,$AH40=TRUE),ROUND(MIN($HV40,SUM(SUM($I40,$K40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB40,SUM(SUM($I40,$K40)*(FctrChngDts!$B$13)*$AI40)*$IB40)),0),IF(AND($I40=0,$K40>0,$M40>0,$AH40=TRUE),ROUND(MIN($HV40,SUM(SUM($I40,$K40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB40,SUM(SUM($I40,$K40)*(FctrChngDts!$B$13)*$AI40)*$IB40)),0),IF(AND($I40=0,$K40>0,$M40=0,$AH40=TRUE),$AX40)))))))),0)","v":0},{"$f":"ROUND(IF($K40=0,0,IF(AND($I40>0,$K40>0,$M40=0,$AH40=FALSE),SUM($AS40-$BX40),IF(AND($I40=0,$K40>0,$M40>0,$AH40=FALSE),SUM($AS40/$P40*$K40),IF(AND($I40=0,$K40>0,$M40=0,$AH40=FALSE),$AS40,IF($K40=0,0,IF(AND($I40>0,$K40>0,$M40=0,$AH40=TRUE),ROUND(MIN(SUM($HV40-$BW40),SUM(SUM($I40,$K40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB40)*3),0),IF(AND($I40=0,$K40>0,$M40>0,$AH40=TRUE),ROUND(MIN(SUM($HV40-$BW40),SUM(SUM($I40,$K40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB40)*3),0),IF(AND($I40=0,$K40>0,$M40=0,$AH40=TRUE),$AY40)))))))),0)","v":0},0,{"$f":"IF($L40=0,0,IF(AND($J40>0,$L40>0,$N40=0,$AH40=FALSE,$AJ40=FALSE),ROUND(MIN($HY40,SUM(SUM($J40,$L40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB40,SUM(SUM($J40,$L40)*(FctrChngDts!$B$13)*$AI40)*$IB40)),0),IF(AND($J40>0,$L40>0,$N40=0,$AH40=TRUE,$AJ40=FALSE),ROUND(MIN($HY40,SUM(SUM(SUM(SUM($J40,$L40)*FctrChngDts!$C$11*$IB40),SUM(SUM($J40,$L40)*SUM(FctrChngDts!$B$13*$AI40)*$IB40)))),0),IF(AND($J40=0,$L40>0,$N40=0,$AH40=FALSE,$AJ40=FALSE),ROUND(MIN($HY40,SUM($L40*FctrChngDts!$C$11)),0),IF(AND($J40=0,$L40>0,$N40=0,$AH40=TRUE,$AJ40=FALSE),ROUND(MIN($HY40,SUM(SUM(SUM(SUM($J40,$L40)*FctrChngDts!$C$11*$IB40),SUM(SUM($J40,$L40)*SUM(FctrChngDts!$B$13*$AI40)*$IB40)))),0),IF(AND($J40>0,$L40>0,$N40=0,$AH40=FALSE,$AJ40=TRUE),ROUND(MIN($HY40,SUM(SUM($J40,$L40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB40,SUM(SUM($J40,$L40)*(FctrChngDts!$B$13)*$AI40)*$IB40)),0),IF(AND($J40>0,$L40>0,$N40=0,$AH40=TRUE,$AJ40=TRUE),ROUND(MIN($HY40,SUM(SUM(SUM(SUM($J40,$L40)*FctrChngDts!$C$12*$IB40),SUM(SUM($J40,$L40)*SUM(FctrChngDts!$B$13*$AI40)*$IB40)))),0),IF(AND($J40=0,$L40>0,$N40=0,$AH40=FALSE,$AJ40=TRUE),ROUND(MIN($HY40,SUM($L40*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J40=0,$L40>0,$N40=0,$AH40=TRUE,$AJ40=TRUE),ROUND(MIN($HY40,SUM(SUM(SUM(SUM($J40,$L40)*FctrChngDts!$C$12*$IB40),SUM(SUM($J40,$L40)*SUM(FctrChngDts!$B$13*$AI40)*$IB40)))),0))))))))))","v":0},{"$f":"IF($L40=0,0,IF(AND($J40>0,$L40>0,$N40=0,$AH40=FALSE,$AJ40=FALSE),ROUND(MIN(SUM($HY40-$CF40),SUM(SUM($J40,$L40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB40)*3),0),IF(AND($J40>0,$L40>0,$N40=0,$AH40=TRUE,$AJ40=FALSE),ROUND(MIN(SUM($HY40-$CF40),SUM(SUM($J40,$L40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB40)*3),0),IF(AND($J40=0,$L40>0,$N40=0,$AH40=FALSE,$AJ40=FALSE),ROUND(MIN(SUM($HY40-$CF40),SUM($AU40*3)),0),IF(AND($J40=0,$L40>0,$N40=0,$AH40=TRUE,$AJ40=FALSE),ROUND(MIN(SUM($HY40-$CF40),SUM(SUM($J40,$L40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB40)*3),0),IF(AND($J40>0,$L40>0,$N40=0,$AH40=FALSE,$AJ40=TRUE),ROUND(MIN(SUM($HY40-$CF40),SUM(SUM($J40,$L40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB40)*3),0),IF(AND($J40>0,$L40>0,$N40=0,$AH40=TRUE,$AJ40=TRUE),ROUND(MIN(SUM($HY40-$CF40),SUM(SUM($J40,$L40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB40)*3),0),IF(AND($J40=0,$L40>0,$N40=0,$AH40=FALSE,$AJ40=TRUE),ROUND(MIN(SUM($HY40-$CF40),SUM($AU40*3)),0),IF(AND($J40=0,$L40>0,$N40=0,$AH40=TRUE,$AJ40=TRUE),ROUND(MIN(SUM($HY40-$CF40),SUM(SUM($J40,$L40)*IF($AJ40=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB40)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S40>0,Account!$AG$2=TRUE,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH40=FALSE),SUM(Usage!$BW40:$CB40)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V40>0,Account!$AG$2=TRUE,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH40=FALSE),SUM(Usage!$CC40:$CH40)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y40>0,Account!$AG$2=TRUE,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH40=FALSE),SUM(Usage!$CI40:$CN40)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH40=TRUE,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S40),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S40)),2)","v":0},{"$f":"ROUND(IF(OR($AH40=TRUE,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V40),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V40)),2)","v":0},{"$f":"IF(OR($AH40=TRUE,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y40),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y40))","v":0},{"$f":"ROUND(IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW40),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW40)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX40),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX40)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY40),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY40)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ40),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ40)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA40),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA40)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB40),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB40)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S40),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC40),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC40)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD40),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD40)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE40),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE40)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF40),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF40)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG40),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG40)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH40),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH40)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V40),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI40),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI40))","v":0},{"$f":"IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ40),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ40))","v":0},{"$f":"IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK40),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK40))","v":0},{"$f":"IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL40),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL40))","v":0},{"$f":"IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM40),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM40))","v":0},{"$f":"IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN40),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN40))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y40)","v":0},0,0,0,0,{"$f":"IF($DW40>IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV40*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV40*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW40-IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV40*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV40*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV40<$DW40,SUM($DW40-$DV40),0))","v":0},{"$f":"IF(OR(AND($D40<=FctrChngDts!$B$14,Usage!$E40>FctrChngDts!$B$14),AND(Usage!$D40<=FctrChngDts!$C$14,Usage!$E40>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW40),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX40),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY40),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ40),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA40),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB40),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC40),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD40),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE40),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF40),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG40),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH40),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI40)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ40)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK40)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL40)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM40)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN40)","v":0},0,{"$f":"IF(AND($S40>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E40<>\"D-CARE\",Tenant!$F40=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET40=TRUE,$S40>0,$V40=0),SUM(SUM($BW40:$CB40)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET40=TRUE,$S40>0,$V40>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW40:$CB40)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET40=TRUE,$S40>0,$V40>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW40:$CB40)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S40>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S40>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S40>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV40=TRUE,$S40>0,$V40=0),SUM(SUM($BW40:$CB40)*'CRS1'!$P$2),IF(AND($EV40=TRUE,$S40>0,$V40>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW40:$CB40)*'CRS1'!$P$2),IF(AND($EV40=TRUE,$S40>0,$V40>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW40:$CB40)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S40>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX40=TRUE,$S40>0,$V40=0),SUM(SUM($BW40:$CB40)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX40=TRUE,$S40>0,$V40>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW40:$CB40)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX40=TRUE,$S40>0,$V40>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW40:$CB40)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S40>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ40=TRUE,$S40>0),SUM(SUM($BW40:$CB40)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V40>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E40<>\"D-CARE\",Tenant!$F40=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB40=TRUE,$S40>0,$V40>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC40:$CH40)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB40=TRUE,$S40>0,$V40>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC40:$CH40)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB40=TRUE,$V40>0,$Y40>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC40:$CH40)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB40=TRUE,$V40>0,$Y40>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC40:$CH40)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB40=TRUE,$S40=0,$V40>0,$Y40=0),SUM(SUM($CC40:$CH40)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V40>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V40>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V40>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD40=TRUE,$S40>0,$V40>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC40:$CH40)*'CRS2'!$P$2),IF(AND($FD40=TRUE,$S40>0,$V40>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC40:$CH40)*'CRS2'!$P$2),IF(AND($FD40=TRUE,$V40>0,$Y40>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC40:$CH40)*'CRS2'!$P$2),IF(AND($FD40=TRUE,$V40>0,$Y40>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC40:$CH40)*'CRS2'!$P$2),IF(AND($FD40=TRUE,$S40=0,$V40>0,$Y40=0),SUM(SUM($CC40:$CH40)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V40>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF40=TRUE,$S40>0,$V40>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC40:$CH40)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF40=TRUE,$S40>0,$V40>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC40:$CH40)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF40=TRUE,$V40>0,$Y40>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC40:$CH40)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF40=TRUE,$V40>0,$Y40>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC40:$CH40)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF40=TRUE,$S40=0,$V40>0,$Y40=0),SUM(SUM($CC40:$CH40)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V40>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH40=TRUE,$V40>0),SUM(SUM($CC40:$CH40)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y40>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E40<>\"D-CARE\",Tenant!$F40=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ40=TRUE,$V40=0,$Y40>0),SUM(SUM($CI40:$CN40)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ40=TRUE,$V40>0,$Y40>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI40:$CN40)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ40=TRUE,$V40>0,$Y40>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI40:$CN40)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y40>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y40>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y40>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL40=TRUE,$V40=0,$Y40>0),SUM(SUM($CI40:$CN40)*'CRS3'!$P$2),IF(AND($FL40=TRUE,$V40>0,$Y40>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI40:$CN40)*'CRS3'!$P$2),IF(AND($FL40=TRUE,$V40>0,$Y40>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI40:$CN40)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y40>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN40=TRUE,$V40=0,$Y40>0),SUM(SUM($CI40:$CN40)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN40=TRUE,$V40>0,$Y40>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI40:$CN40)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN40=TRUE,$V40>0,$Y40>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI40:$CN40)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y40>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP40=TRUE,$Y40>0),SUM(SUM($CI40:$CN40)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR40:$FT40))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO40:$CQ40,$FR40:$FT40))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA40:$EF40)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG40:$EL40)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM40:$ER40)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV40,$CO40:$CQ40,$EA40:$ER40)/$P40)*$S40*FctrChngDts!$B$15),SUM(SUM(SUM($DV40,$CO40:$CQ40,$FR40:$FT40)/$P40)*$S40*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV40,$CO40:$CQ40,$EA40:$ER40)/$P40)*$V40*FctrChngDts!$B$15),SUM(SUM(SUM($DV40,$CO40:$CQ40,$FR40:$FT40)/$P40)*$V40*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV40,$CO40:$CQ40,$EA40:$ER40)/$P40)*$Y40*FctrChngDts!$B$15),SUM(SUM(SUM($DV40,$CO40:$CQ40,$FR40:$FT40)/$P40)*$Y40*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA40*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI40*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ40*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ40,$FU40,$GF40,$GZ40:$HE40),IF(Account!$Q$2=TRUE,SUM($DZ40,$FV40,$GF40,$GZ40:$HE40),SUM($DZ40,$ES40,$FU40:$FV40,$GF40,$GZ40:$HE40)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E40),Usage!$P40,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D40,FctrChngDts!$C$17<=Usage!$E40),SUM(FctrChngDts!$C$17-Usage!$D40),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E40),Usage!$P40,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D40,FctrChngDts!$C$19<=Usage!$E40),SUM(FctrChngDts!$C$19-Usage!$D40),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK40*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK40*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL40*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL40*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D40))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A40,Tenant!$A:$J,8,FALSE)=TRUE,$GG40<0),0,SUM(SUM(SUM($GG40/$P40*$GP40)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A40,Tenant!$A:$J,8,FALSE)=TRUE,$GG40<0),0,SUM(SUM(SUM($GG40/$P40*$GQ40)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D40))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A40,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV40*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A40,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW40*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU40:$DA40,$EU40,$EA40:$EF40,$FA40)-SUM(SUM($BW40:$CB40)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD40:$DJ40,$FC40,$EG40:$EL40,$FI40)-SUM(SUM($CC40:$CH40)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM40:$DS40,$FK40,$EM40:$ER40,$FQ40)-SUM(SUM($CI40:$CN40)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO40,$CU40:$DA40,$EU40,$EW40,$EY40,$EA40:$EF40,$FA40,$CP40,$DD40:$DJ40,$FC40,$FE40,$FG40,$EG40:$EL40,$FI40)/$P40*$S40)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO40,$CU40:$DA40,$EU40,$EW40,$EY40,$EA40:$EF40,$FA40,$CP40,$DD40:$DJ40,$FC40,$FE40,$FG40,$EG40:$EL40,$FI40)/$P40*$V40)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ40,$DM40:$DS40,$FK40,$FM40,$FO40,$EM40:$ER40,$FQ40)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D40,BslnAllctnCrrnt!$A$1<=$E40),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK40=\"FSP1\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$Q40,BslnAllctnCrrnt!$A$1<$R40),SUM(BslnAllctnCrrnt!$A$1-$Q40),IF(AND($AK40=\"FSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$Q40,BslnAllctnCrrnt!$A$1<$R40),SUM(BslnAllctnCrrnt!$A$1-$Q40),IF(AND($AK40=\"FSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),$I40,IF(AND($AK40=\"SSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$Q40,BslnAllctnCrrnt!$A$1<$R40),SUM(BslnAllctnCrrnt!$A$1-$Q40),IF(AND($AK40=\"SSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),$I40,0)))))","v":0},{"$f":"IF(AND($AK40=\"FSP1\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$Q40,BslnAllctnCrrnt!$A$1<$R40),SUM($I40-$HG40),IF(AND($AK40=\"FSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$Q40,BslnAllctnCrrnt!$A$1<$R40),SUM($I40-$HG40),IF(AND($AK40=\"FSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM($I40-$HG40),IF(AND($AK40=\"SSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$Q40,BslnAllctnCrrnt!$A$1<$R40),SUM($I40-$HG40),IF(AND($AK40=\"SSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM($I40-$HG40),0)))))","v":0},{"$f":"IF(AND($AK40=\"SSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$Q40,BslnAllctnCrrnt!$A$1<$R40),0,IF(AND(FctrChngDts!$A$2>=$D40,FctrChngDts!$B$2<$E40),IF(AND($AK40=\"SSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM(BslnAllctnCrrnt!$A$1-$T40),0),IF(AND($AK40=\"FSP2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM(BslnAllctnCrrnt!$A$1-$T40),IF(AND($AK40=\"FSP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM(BslnAllctnCrrnt!$A$1-$T40),IF(AND($AK40=\"FSP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$W40,BslnAllctnCrrnt!$A$1<$X40),$K40,IF(AND($AK40=\"FSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$Q40,BslnAllctnCrrnt!$A$1<$R40),0,IF(AND($AK40=\"FSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM(BslnAllctnCrrnt!$A$1-$T40),IF(AND($AK40=\"SSP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM(BslnAllctnCrrnt!$A$1-$T40),IF(AND($AK40=\"SSP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$W40,BslnAllctnCrrnt!$A$1<$X40),$K40,0)))))))))","v":0},{"$f":"IF(AND($AK40=\"SSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$Q40,BslnAllctnCrrnt!$A$1<$R40),SUM($K40-$HI40),IF(AND($AK40=\"SSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM($K40-$HI40),IF(AND($AK40=\"FSP2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM($K40-$HI40),IF(AND($AK40=\"FSP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM($K40-$HI40),IF(AND($AK40=\"FSP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$W40,BslnAllctnCrrnt!$A$1<$X40),SUM($K40-$HI40),IF(AND($AK40=\"FSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$Q40,BslnAllctnCrrnt!$A$1<$R40),SUM($K40-$HI40),IF(AND($AK40=\"FSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM($K40-$HI40),IF(AND($AK40=\"SSP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM($K40-$HI40),IF(AND($AK40=\"SSP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$W40,BslnAllctnCrrnt!$A$1<$X40),SUM($K40-$HI40),0)))))))))","v":0},{"$f":"IF(AND($AK40=\"FSP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),0,IF(AND($AK40=\"FSP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$W40,BslnAllctnCrrnt!$A$1<$X40),SUM(BslnAllctnCrrnt!$A$1-$W40),IF(AND($AK40=\"FSP3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$W40,BslnAllctnCrrnt!$A$1<$X40),SUM(BslnAllctnCrrnt!$A$1-$W40),0)))","v":0},{"$f":"IF(AND($AK40=\"FSP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM($M40-$HK40),IF(AND($AK40=\"FSP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$W40,BslnAllctnCrrnt!$A$1<$X40),SUM($M40-$HK40),IF(AND($AK40=\"FSP3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$W40,BslnAllctnCrrnt!$A$1<$X40),SUM($M40-$HK40),0)))","v":0},{"$f":"IF(AND($AK40=\"FWP1\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$Q40,BslnAllctnCrrnt!$A$1<$R40),SUM(BslnAllctnCrrnt!$A$1-$Q40),IF(AND($AK40=\"FWP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$Q40,BslnAllctnCrrnt!$A$1<$R40),SUM(BslnAllctnCrrnt!$A$1-$Q40),IF(AND($AK40=\"FWP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),$J40,IF(AND(FctrChngDts!$A$2>=$D40,FctrChngDts!$B$2<$E40),IF(AND($AK40=\"SSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$Q40,BslnAllctnCrrnt!$A$1<$R40),SUM(BslnAllctnCrrnt!$A$1-$Q40),0),IF(AND($AK40=\"SSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),$J40,0)))))","v":0},{"$f":"IF(AND($AK40=\"FWP1\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$Q40,BslnAllctnCrrnt!$A$1<$R40),SUM($J40-$HM40),IF(AND($AK40=\"FWP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$Q40,BslnAllctnCrrnt!$A$1<$R40),SUM($J40-$HM40),IF(AND($AK40=\"FWP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM($J40-$HM40),IF(AND($AK40=\"SSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$Q40,BslnAllctnCrrnt!$A$1<$R40),SUM($J40-$HM40),IF(AND($AK40=\"SSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM($J40-$HM40),0)))))","v":0},{"$f":"IF(AND($AK40=\"FWP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$Q40,BslnAllctnCrrnt!$A$1<$R40),0,IF(AND($AK40=\"FWP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM(BslnAllctnCrrnt!$A$1-$T40),IF(AND($AK40=\"FWP2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM(BslnAllctnCrrnt!$A$1-$T40),IF(AND($AK40=\"FWP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM(BslnAllctnCrrnt!$A$1-$T40),IF(AND($AK40=\"FWP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$W40,BslnAllctnCrrnt!$A$1<$X40),$L40,IF(AND($AK40=\"SSP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM(BslnAllctnCrrnt!$A$1-$T40),IF(AND($AK40=\"SSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$Q40,BslnAllctnCrrnt!$A$1<$R40),0,IF(AND($AK40=\"SSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM(BslnAllctnCrrnt!$A$1-$T40),0))))))))","v":0},{"$f":"IF(AND($AK40=\"FWP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$Q40,BslnAllctnCrrnt!$A$1<$R40),SUM($L40-$HO40),IF(AND($AK40=\"FWP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM($L40-$HO40),IF(AND($AK40=\"FWP2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM($L40-$HO40),IF(AND($AK40=\"FWP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM($L40-$HO40),IF(AND($AK40=\"FWP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$W40,BslnAllctnCrrnt!$A$1<$X40),SUM($L40-$HO40),IF(AND($AK40=\"SSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$Q40,BslnAllctnCrrnt!$A$1<$R40),SUM($L40-$HO40),IF(AND($AK40=\"SSP1P2\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM($L40-$HO40),0)))))))","v":0},{"$f":"IF(AND($AK40=\"FWP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),0,IF(AND($AK40=\"FWP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$W40,BslnAllctnCrrnt!$A$1<$X40),SUM(BslnAllctnCrrnt!$A$1-$W40),IF(AND($AK40=\"FWP3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$W40,BslnAllctnCrrnt!$A$1<$X40),SUM(BslnAllctnCrrnt!$A$1-$W40),IF(AND($AK40=\"SSP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),0,IF(AND($AK40=\"SSP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$W40,BslnAllctnCrrnt!$A$1<$X40),SUM(BslnAllctnCrrnt!$A$1-$W40),0)))))","v":0},{"$f":"IF(AND($AK40=\"FWP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM($N40-$HQ40),IF(AND($AK40=\"FWP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$W40,BslnAllctnCrrnt!$A$1<$X40),SUM($N40-$HQ40),IF(AND($AK40=\"FWP3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$W40,BslnAllctnCrrnt!$A$1<$X40),SUM($N40-$HQ40),IF(AND($AK40=\"SSP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$T40,BslnAllctnCrrnt!$A$1<$U40),SUM($N40-$HQ40),IF(AND($AK40=\"SSP2P3\",$HF40=TRUE,BslnAllctnCrrnt!$A$1>=$W40,BslnAllctnCrrnt!$A$1<$X40),SUM($N40-$HQ40),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[40,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G41),0,IF($F41<=$G41,SUM($G41-$F41),IF($F41>$G41,SUM((Account!$L$2-Usage!$F41)+Usage!$G41+1))))","v":0},{"$f":"IF($Q41=0,0,IF($R41=0,0,IF(AND($Q41<FctrChngDts!$A$2,$R41>=FctrChngDts!$A$2),SUM($R41-FctrChngDts!$A$2+1),IF(AND($Q41>=FctrChngDts!$A$2,$R41>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q41),IF(AND($Q41>=FctrChngDts!$A$2,$R41<FctrChngDts!$B$2),SUM($R41-$Q41+1),0)))))","v":0},{"$f":"IF($Q41=0,0,IF($R41=0,0,IF(AND($Q41<FctrChngDts!$A$2,$R41>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q41),IF(AND($Q41<FctrChngDts!$A$2,$R41<FctrChngDts!$A$2),SUM($R41-$Q41+1),IF(AND($Q41>FctrChngDts!$A$2,$R41>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R41+1),0)))))","v":0},{"$f":"IF($T41=0,0,IF($U41=0,0,IF(AND($T41<FctrChngDts!$A$2,$U41>=FctrChngDts!$A$2),SUM($U41-FctrChngDts!$A$2+1),IF(AND($T41>=FctrChngDts!$A$2,$U41<FctrChngDts!$B$2),SUM($U41-$T41+1),IF(AND($T41>=FctrChngDts!$A$2,$U41>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T41)<0),0,IF(AND($T41>=FctrChngDts!$A$2,$U41>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T41),0))))))","v":0},{"$f":"IF($T41=0,0,IF($U41=0,0,IF(AND($T41<FctrChngDts!$A$2,$U41>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T41),IF(AND($T41>=FctrChngDts!$B$2,$U41>=FctrChngDts!$B$2),SUM($U41-$T41+1),IF(AND($T41<FctrChngDts!$A$2,$U41<FctrChngDts!$A$2),SUM($U41-$T41+1),IF(AND($T41>=FctrChngDts!$A$2,$U41>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U41+1),0))))))","v":0},{"$f":"IF($W41=0,0,IF($X41=0,0,IF(AND($W41>=FctrChngDts!$A$2,$X41>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W41)<0),0,IF(AND($W41>=FctrChngDts!$A$2,$X41>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W41),IF(AND($W41>=FctrChngDts!$A$2,$X41<FctrChngDts!$B$2),SUM($X41-$W41+1),IF(AND($W41<FctrChngDts!$A$2,$X41>=FctrChngDts!$A$2),SUM($X41-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W41=0,0,IF($X41=0,0,IF(AND($W41<FctrChngDts!$A$2,$X41<FctrChngDts!$A$2),SUM($X41-$W41+1),IF(AND($W41>=FctrChngDts!$A$2,$X41>=FctrChngDts!$B$2,SUM($X41-FctrChngDts!$B$2+1)<=$Y41),SUM($X41-FctrChngDts!$B$2+1),IF(AND($W41>=FctrChngDts!$A$2,$X41>=FctrChngDts!$B$2),SUM($X41-$W41+1),IF(AND($W41<FctrChngDts!$A$2,$X41>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W41),0))))))","v":0},{"$f":"IF(AND($D41>=FctrChngDts!$C$2,$E41<FctrChngDts!$E$2),\"1\",IF(AND($D41>=FctrChngDts!$E$2,$E41<FctrChngDts!$G$2),\"2\",IF(AND($D41>=FctrChngDts!$G$2,$E41<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D41>=FctrChngDts!$D$2,,IF(AND($D41>=FctrChngDts!$C$2,$D41<=FctrChngDts!$D$2),$D41,IF(AND($D41>=FctrChngDts!$C$2,$D41>=FctrChngDts!$D$2,$E41>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D41>FctrChngDts!$D$2,,IF($D41=FctrChngDts!$D$2,$D41,IF(AND($D41>=FctrChngDts!$C$2,$E41<FctrChngDts!$D$2),$E41,IF(AND($D41>=FctrChngDts!$C$2,$E41>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D41>=FctrChngDts!$D$2,$E41>=FctrChngDts!$D$2,$E41>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E41<FctrChngDts!$D$2,$E41<=FctrChngDts!$D$2),$E41,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D41<FctrChngDts!$E$2,$E41<FctrChngDts!$E$2),,IF($D41>FctrChngDts!$F$2,,IF(AND($D41>=FctrChngDts!$E$2,$D41<=FctrChngDts!$F$2),$D41,IF(AND($D41>=FctrChngDts!$E$2,$D41>=FctrChngDts!$F$2,$E41>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D41>FctrChngDts!$F$2,,IF($E41=FctrChngDts!$F$2,$E41,IF(AND($D41<FctrChngDts!$E$2,$E41<=FctrChngDts!$F$2),$E41,IF(AND($D41>=FctrChngDts!$E$2,$E41<FctrChngDts!$F$2),$E41,IF(AND($D41>=FctrChngDts!$E$2,$E41>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D41>=FctrChngDts!$F$2,$E41>=FctrChngDts!$F$2,$E41>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D41<FctrChngDts!$G$2,$E41<FctrChngDts!$G$2),,IF($D41>FctrChngDts!$H$2,,IF(AND($D41>=FctrChngDts!$G$2,$D41<=FctrChngDts!$H$2),$D41,IF(AND($D41>=FctrChngDts!$G$2,$D41>=FctrChngDts!$H$2,$E41>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D41>FctrChngDts!$H$2,,IF($E41=FctrChngDts!$H$2,$E41,IF(AND($D41<FctrChngDts!$G$2,$E41<=FctrChngDts!$H$2),$E41,IF(AND($D41>=FctrChngDts!$G$2,$E41<FctrChngDts!$H$2),$E41,IF(AND($D41>=FctrChngDts!$G$2,$E41>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D41>=FctrChngDts!$H$2,$E41>=FctrChngDts!$H$2,$E41>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A41,Tenant!$A41:$J340,6,FALSE)","v":0},{"$f":"VLOOKUP($A41,Tenant!$A41:$J340,7,FALSE)","v":0},{"$f":"VLOOKUP($A41,Tenant!$A41:$J340,10,FALSE)","v":0},0,{"$f":"IF(AND($AK41=\"FSP2\",$AJ41=FALSE,$HF41=FALSE),SUM($K41*FctrChngDts!$C$9),IF(AND($AK41=\"FSP2\",$AJ41=TRUE,$HF41=FALSE),SUM($K41*FctrChngDts!$C$10),IF(AND($AK41=\"FSP2P3\",$AJ41=FALSE,$HF41=FALSE),SUM(SUM($K41,$M41)*FctrChngDts!$C$9),IF(AND($AK41=\"FSP2P3\",$AJ41=TRUE,$HF41=FALSE),SUM(SUM($K41,$M41)*FctrChngDts!$C$10),IF(AND($AK41=\"FSP3\",$AJ41=FALSE,$HF41=FALSE),SUM($M41*FctrChngDts!$C$9),IF(AND($AK41=\"FSP3\",$AJ41=TRUE,$HF41=FALSE),SUM($M41*FctrChngDts!$C$10),IF(AND($AK41=\"FSP1\",$AJ41=FALSE,$HF41=FALSE),SUM($I41*FctrChngDts!$C$9),IF(AND($AK41=\"FSP1\",$AJ41=TRUE,$HF41=FALSE),SUM($I41*FctrChngDts!$C$10),IF(AND($AK41=\"FSP1P2\",$AJ41=FALSE,$HF41=FALSE),SUM(SUM($I41,$K41)*FctrChngDts!$C$9),IF(AND($AK41=\"FSP1P2\",$AJ41=TRUE,$HF41=FALSE),SUM(SUM($I41,$K41)*FctrChngDts!$C$10),IF(AND($Z41=\"Summer\",$AK41=\"SSP2P3\",$AJ41=FALSE,$HF41=FALSE),SUM(SUM(SUM(SUM($K41,$M41)*FctrChngDts!$C$9),SUM(SUM($L41,$N41)*FctrChngDts!$C$11))*$AF41),IF(AND($Z41=\"Summer\",$AK41=\"SSP2P3\",$AJ41=TRUE,$HF41=FALSE),SUM(SUM(SUM(SUM($K41,$M41)*FctrChngDts!$C$10),SUM(SUM($L41,$N41)*FctrChngDts!$C$12))*$AF41),IF(AND($Z41=\"Winter\",$AK41=\"SSP2P3\",$AJ41=FALSE,$HF41=FALSE),SUM(SUM(SUM(SUM($K41,$M41)*FctrChngDts!$C$9),SUM(SUM($L41,$N41)*FctrChngDts!$C$11))-$AO41),IF(AND($Z41=\"Winter\",$AK41=\"SSP2P3\",$AJ41=TRUE,$HF41=FALSE),SUM(SUM(SUM(SUM($K41,$M41)*FctrChngDts!$C$10),SUM(SUM($L41,$N41)*FctrChngDts!$C$12))-$AO41),IF(AND($Z41=\"Summer\",$AK41=\"SSP1P2\",$AJ41=FALSE,$HF41=FALSE),SUM(SUM(SUM(SUM($I41,$K41)*FctrChngDts!$C$9),SUM(SUM($J41,$L41)*FctrChngDts!$C$11))*$AF41),IF(AND($Z41=\"Summer\",$AK41=\"SSP1P2\",$AJ41=TRUE,$HF41=FALSE),SUM(SUM(SUM(SUM($I41,$K41)*FctrChngDts!$C$10),SUM(SUM($J41,$L41)*FctrChngDts!$C$12))*$AF41),IF(AND($Z41=\"Winter\",$AK41=\"SSP1P2\",$AJ41=FALSE,$HF41=FALSE),SUM(SUM(SUM(SUM($I41,$K41)*FctrChngDts!$C$9),SUM(SUM($J41,$L41)*FctrChngDts!$C$11))-$AO41),IF(AND($Z41=\"Winter\",$AK41=\"SSP1P2\",$AJ41=TRUE,$HF41=FALSE),SUM(SUM(SUM(SUM($I41,$K41)*FctrChngDts!$C$10),SUM(SUM($J41,$L41)*FctrChngDts!$C$12))-$AO41),IF(AND($AK41=\"FSP2\",$AJ41=FALSE,$HF41=TRUE),SUM(SUM($HI41*FctrChngDts!$B$9),SUM($HJ41*FctrChngDts!$C$9)),IF(AND($AK41=\"FSP2\",$AJ41=TRUE,$HF41=TRUE),SUM(SUM($HI41*FctrChngDts!$B$10),SUM($HJ41*FctrChngDts!$C$10)),IF(AND($AK41=\"FSP2P3\",$AJ41=FALSE,$HF41=TRUE),SUM(SUM(SUM($HI41,$HK41)*FctrChngDts!$B$9),SUM(SUM($HJ41,$HL41)*FctrChngDts!$C$9)),IF(AND($AK41=\"FSP2P3\",$AJ41=TRUE,$HF41=TRUE),SUM(SUM(SUM($HI41,$HK41)*FctrChngDts!$B$10),SUM(SUM($HJ41,$HL41)*FctrChngDts!$C$10)),IF(AND($AK41=\"FSP3\",$AJ41=FALSE,$HF41=TRUE),SUM(SUM($HK41*FctrChngDts!$B$9),SUM($HL41*FctrChngDts!$C$9)),IF(AND($AK41=\"FSP3\",$AJ41=TRUE,$HF41=TRUE),SUM(SUM($HK41*FctrChngDts!$B$10),SUM($HL41*FctrChngDts!$C$10)),IF(AND($AK41=\"FSP1\",$AJ41=FALSE,$HF41=TRUE),SUM(SUM($HG41*FctrChngDts!$B$9),SUM($HH41*FctrChngDts!$C$9)),IF(AND($AK41=\"FSP1\",$AJ41=TRUE,$HF41=TRUE),SUM(SUM($HG41*FctrChngDts!$B$10),SUM($HH41*FctrChngDts!$C$10)),IF(AND($AK41=\"FSP1P2\",$AJ41=FALSE,$HF41=TRUE),SUM(SUM(SUM($HG41,$HI41)*FctrChngDts!$B$9),SUM(SUM($HH41,$HJ41)*FctrChngDts!$C$9)),IF(AND($AK41=\"FSP1P2\",$AJ41=TRUE,$HF41=TRUE),SUM(SUM(SUM($HG41,$HI41)*FctrChngDts!$B$10),SUM(SUM($HG41,$HI41)*FctrChngDts!$C$10)),IF(AND($Z41=\"Summer\",$AK41=\"SSP2P3\",$AJ41=FALSE,$HF41=TRUE),SUM(SUM(SUM(SUM($HI41,$HK41)*FctrChngDts!$B$9),SUM(SUM($HJ41,$HL41)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO41,$HQ41)*FctrChngDts!$B$11),SUM(SUM($HP41,$HR41)*FctrChngDts!$C$11))*$AF41),IF(AND($Z41=\"Summer\",$AK41=\"SSP2P3\",$AJ41=TRUE,$HF41=TRUE),SUM(SUM(SUM(SUM($HI41,$HK41)*FctrChngDts!$B$10),SUM(SUM($HJ41,$HL41)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO41,$HQ41)*FctrChngDts!$B$12),SUM(SUM($HP41,$HR41)*FctrChngDts!$C$12))*$AF41),IF(AND($Z41=\"Winter\",$AK41=\"SSP2P3\",$AJ41=FALSE,$HF41=TRUE),SUM(SUM(SUM(SUM($HI41,$HK41)*FctrChngDts!$B$9),SUM(SUM($HJ41,$HL41)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO41,$HQ41)*FctrChngDts!$B$11),SUM(SUM($HP41,$HR41)*FctrChngDts!$C$11))-$AO41),IF(AND($Z41=\"Winter\",$AK41=\"SSP2P3\",$AJ41=TRUE,$HF41=TRUE),SUM(SUM(SUM(SUM($HI41,$HK41)*FctrChngDts!$B$10),SUM(SUM($HO41,$HQ41)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO41,$HQ41)*FctrChngDts!$B$12),SUM(SUM($HP41,$HR41)*FctrChngDts!$C$12))-$AO41),IF(AND($Z41=\"Summer\",$AK41=\"SSP1P2\",$AJ41=FALSE,$HF41=TRUE),SUM(SUM(SUM(SUM($HG41,$HI41)*FctrChngDts!$B$9),SUM(SUM($HH41,$HJ41)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM41,$HO41)*FctrChngDts!$B$11),SUM(SUM($HN41,$HP41)*FctrChngDts!$C$11))*$AF41),IF(AND($Z41=\"Summer\",$AK41=\"SSP1P2\",$AJ41=TRUE,$HF41=TRUE),SUM(SUM(SUM(SUM($HG41,$HI41)*FctrChngDts!$B$10),SUM(SUM($HH41,$HJ41)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM41,$HO41)*FctrChngDts!$B$12),SUM(SUM($HN41,$HP41)*FctrChngDts!$C$12))*$AF41),IF(AND($Z41=\"Winter\",$AK41=\"SSP1P2\",$AJ41=FALSE,$HF41=TRUE),SUM(SUM(SUM(SUM($HG41,$HI41)*FctrChngDts!$B$9),SUM(SUM($HH41,$HJ41)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM41,$HO41)*FctrChngDts!$B$11),SUM(SUM($HN41,$HP41)*FctrChngDts!$C$11))-$AO41),IF(AND($Z41=\"Winter\",$AK41=\"SSP1P2\",$AJ41=TRUE,$HF41=TRUE),SUM(SUM(SUM(SUM($HG41,$HI41)*FctrChngDts!$B$10),SUM(SUM($HH41,$HJ41)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM41,$HO41)*FctrChngDts!$B$12),SUM(SUM($HN41,$HP41)*FctrChngDts!$C$12))-$AO41),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK41=\"FWP1\",$AJ41=FALSE,$HF41=FALSE),SUM($J41*FctrChngDts!$C$11),IF(AND($AK41=\"FWP1\",$AJ41=TRUE,$HF41=FALSE),SUM($J41*FctrChngDts!$C$12),IF(AND($AK41=\"FWP1P2\",$AJ41=FALSE,$HF41=FALSE),SUM(SUM($J41,$L41)*FctrChngDts!$C$11),IF(AND($AK41=\"FWP1P2\",$AJ41=TRUE,$HF41=FALSE),SUM(SUM($J41,$L41)*FctrChngDts!$C$12),IF(AND($AK41=\"FWP2\",$AJ41=FALSE,$HF41=FALSE),SUM($L41*FctrChngDts!$C$11),IF(AND($AK41=\"FWP2\",$AJ41=TRUE,$HF41=FALSE),SUM($L41*FctrChngDts!$C$12),IF(AND($AK41=\"FWP2P3\",$AJ41=FALSE,$HF41=FALSE),SUM(SUM($L41,$N41)*FctrChngDts!$C$11),IF(AND($AK41=\"FWP2P3\",$AJ41=TRUE,$HF41=FALSE),SUM(SUM($L41,$N41)*FctrChngDts!$C$12),IF(AND($AK41=\"FWP3\",$AJ41=FALSE,$HF41=FALSE),SUM($N41*FctrChngDts!$C$11),IF(AND($AK41=\"FWP3\",$AJ41=TRUE,$HF41=FALSE),SUM($N41*FctrChngDts!$C$12),IF(AND($Z41=\"Winter\",$AK41=\"SSP1P2\",$AJ41=FALSE,$HF41=FALSE),SUM(SUM(SUM($I41,$K41)*FctrChngDts!$C$9),SUM(SUM($J41,$L41)*FctrChngDts!$C$11))*$AG41,IF(AND($Z41=\"Winter\",$AK41=\"SSP1P2\",$AJ41=TRUE,$HF41=FALSE),SUM(SUM(SUM($I41,$K41)*FctrChngDts!$B$10),SUM(SUM($J41,$L41)*FctrChngDts!$B$12))*$AG41,IF(AND($Z41=\"Summer\",$AK41=\"SSP1P2\",$AJ41=FALSE,$HF41=FALSE),SUM(SUM(SUM($I41,$K41)*FctrChngDts!$B$9),SUM(SUM($J41,$L41)*FctrChngDts!$B$11))-$AJ41,IF(AND($Z41=\"Summer\",$AK41=\"SSP1P2\",$AJ41=TRUE,$HF41=FALSE),SUM(SUM(SUM($I41,$K41)*FctrChngDts!$C$10),SUM(SUM($J41,$L41)*FctrChngDts!$C$12))-$AJ41,IF(AND($Z41=\"Winter\",$AK41=\"SSP2P3\",$AJ41=FALSE,$HF41=FALSE),SUM(SUM(SUM($K41,$M41)*FctrChngDts!$C$9),SUM(SUM($L41,$N41)*FctrChngDts!$C$11))*$AG41,IF(AND($Z41=\"Winter\",$AK41=\"SSP2P3\",$AJ41=TRUE,$HF41=FALSE),SUM(SUM(SUM($K41,$M41)*FctrChngDts!$C$10),SUM(SUM($L41,$N41)*FctrChngDts!$C$12))*$AG41,IF(AND($Z41=\"Summer\",$AK41=\"SSP2P3\",$AJ41=FALSE,$HF41=FALSE),SUM(SUM(SUM($K41,$M41)*FctrChngDts!$C$9),SUM(SUM($L41,$N41)*FctrChngDts!$C$11))-$AJ41,IF(AND($Z41=\"Summer\",$AK41=\"SSP2P3\",$AJ41=TRUE,$HF41=FALSE),SUM(SUM(SUM($K41,$M41)*FctrChngDts!$C$10),SUM(SUM($L41,$N41)*FctrChngDts!$C$12))-$AJ41,IF(AND($AK41=\"FWP1\",$AJ41=FALSE,$HF41=TRUE),SUM(SUM($HM41*FctrChngDts!$B$11),SUM($HN41*FctrChngDts!$C$11)),IF(AND($AK41=\"FWP1\",$AJ41=TRUE,$HF41=TRUE),SUM(SUM($HM41*FctrChngDts!$B$12),SUM($HN41*FctrChngDts!$C$12)),IF(AND($AK41=\"FWP1P2\",$AJ41=FALSE,$HF41=TRUE),SUM(SUM(SUM($HM41,$HO41)*FctrChngDts!$B$11),SUM(SUM($HN41,$HP41)*FctrChngDts!$C$11)),IF(AND($AK41=\"FWP1P2\",$AJ41=TRUE,$HF41=TRUE),SUM(SUM(SUM($HM41,$KP41)*FctrChngDts!$C$12),SUM(SUM($HN41,$HP41)*FctrChngDts!$C$12)),IF(AND($AK41=\"FWP2\",$AJ41=FALSE,$HF41=TRUE),SUM(SUM($HO41*FctrChngDts!$B$11),SUM($HO41*FctrChngDts!$C$11)),IF(AND($AK41=\"FWP2\",$AJ41=TRUE,$HF41=TRUE),SUM(SUM($HO41*FctrChngDts!$B$12),SUM($HO41*FctrChngDts!$C$12)),IF(AND($AK41=\"FWP2P3\",$AJ41=FALSE,$HF41=TRUE),SUM(SUM(SUM($HO41,$HQ41)*FctrChngDts!$C$11),SUM(SUM($HP41,$HR41)*FctrChngDts!$C$11)),IF(AND($AK41=\"FWP2P3\",$AJ41=TRUE,$HF41=TRUE),SUM(SUM(SUM($HO41,$HQ41)*FctrChngDts!$C$12),SUM(SUM($HP41,$HR41)*FctrChngDts!$C$12)),IF(AND($AK41=\"FWP3\",$AJ41=FALSE,$HF41=TRUE),SUM(SUM($HQ41*FctrChngDts!$B$11),SUM($HR41*FctrChngDts!$C$11)),IF(AND($AK41=\"FWP3\",$AJ41=TRUE,$HF41=TRUE),SUM(SUM($HQ41*FctrChngDts!$B$12),SUM($HR41*FctrChngDts!$C$12)),IF(AND($Z41=\"Winter\",$AK41=\"SSP1P2\",$AJ41=FALSE,$HF41=TRUE),SUM(SUM(SUM(SUM($HG41,$HI41)*FctrChngDts!$B$9),SUM(SUM($HH41,$HJ41)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM41,$HO41)*FctrChngDts!$B$11),SUM(SUM($HN41,$HP41)*FctrChngDts!$C$11))*$AG41),IF(AND($Z41=\"Winter\",$AK41=\"SSP1P2\",$AJ41=TRUE,$HF41=TRUE),SUM(SUM(SUM(SUM($HG41,$HI41)*FctrChngDts!$B$10), SUM(SUM($HH41,$HJ41)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM41,$HO41)*FctrChngDts!$B$12),SUM(SUM($HN41,$HP41)*FctrChngDts!$C$12))*$AG41),IF(AND($Z41=\"Summer\",$AK41=\"SSP1P2\",$AJ41=FALSE,$HF41=TRUE),SUM(SUM(SUM(SUM($HG41,$HI41)*FctrChngDts!$B$9),SUM(SUM($HH41,$HJ41)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM41,$HO41)*FctrChngDts!$B$11),SUM(SUM($HN41,$HP41)*FctrChngDts!$C$11))-$AJ41),IF(AND($Z41=\"Summer\",$AK41=\"SSP1P2\",$AJ41=TRUE,$HF41=TRUE),SUM(SUM(SUM(SUM($HG41,$HI41)*FctrChngDts!$B$10),SUM(SUM($HH41,$HJ41)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM41,$HO41)*FctrChngDts!$B$12),SUM(SUM($HN41,$HP41)*FctrChngDts!$C$12))-$AJ41),IF(AND($Z41=\"Winter\",$AK41=\"SSP2P3\",$AJ41=FALSE,$HF41=TRUE),SUM(SUM(SUM(SUM($HI41,$HK41)*FctrChngDts!$B$9),SUM(SUM($HJ41,$HL41)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO41,$HQ41)*FctrChngDts!$B$11),SUM(SUM($HP41,$HR41)*FctrChngDts!$C$11))*$AG41),IF(AND($Z41=\"Winter\",$AK41=\"SSP2P3\",$AJ41=TRUE,$HF41=TRUE),SUM(SUM(SUM(SUM($HI41,$HK41)*FctrChngDts!$B$10), SUM(SUM($HJ41,$HL41)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO41,$HQ41)*FctrChngDts!$B$12),SUM(SUM($HP41,$HR41)*FctrChngDts!$C$12))*$AG41),IF(AND($Z41=\"Summer\",$AK41=\"SSP2P3\",$AJ41=FALSE,$HF41=TRUE),SUM(SUM(SUM(SUM($HI41,$HK41)*FctrChngDts!$B$9),SUM(SUM($HJ41,$HL41)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO41,$HQ41)*FctrChngDts!$B$11),SUM(SUM($HP41,$HR41)*FctrChngDts!$C$11))-$AJ41),IF(AND($Z41=\"Summer\",$AK41=\"SSP2P3\",$AJ41=TRUE,$HF41=TRUE),SUM(SUM(SUM(SUM($HI41,$HK41)*FctrChngDts!$B$10), SUM(SUM($HJ41,$HL41)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO41,$HQ41)*FctrChngDts!$B$12),SUM(SUM($HP41,$HR41)*FctrChngDts!$C$12))-$AJ41),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK41=\"FSP1\",$AH41=TRUE,SUM(SUM(SUM($AI41*FctrChngDts!$B$13)*I41),$AR41)>$AD41),$AD41,IF(AND($AK41=\"FSP1\",$AH41=TRUE,SUM(SUM(SUM($AI41*FctrChngDts!$B$13)*$I41),$AR41)<=$AD41),SUM(SUM(SUM($AI41*FctrChngDts!$B$13)*$I41),$AR41),IF(AND($Z41=\"Summer\",$AK41=\"SSP1\",$AH41=TRUE,SUM(SUM(SUM(SUM($I41,$J41)*SUM($AI41*FctrChngDts!$B$13))*$AF41),$AR41)>$AD41),$AD41,IF(AND($Z41=\"Summer\",$AK41=\"SSP1\",$AH41=TRUE,SUM(SUM(SUM(SUM($I41,$J41)*SUM($AI41*FctrChngDts!$B$13))*$AF41),$AR41)<=$AD41),SUM(SUM(SUM(SUM($I41,$J41)*SUM($AI41*FctrChngDts!$B$13))*$AF41),$AR41),IF(AND($Z41=\"Winter\",$AK41=\"SSP1\",$AH41=TRUE,SUM(SUM(SUM(SUM($I41,$J41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AU41:$AW41)),$AR41)>$AD41),$AD41,IF(AND($Z41=\"Winter\",$AK41=\"SSP1\",$AH41=TRUE,SUM(SUM(SUM(SUM($I41,$J41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AU41:$AW41)),$AR41)<=$AD41),SUM(SUM(SUM(SUM($I41,$J41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AU41:$AW41)),$AR41),IF(AND($AK41=\"FSP1P2\",$AH41=TRUE,SUM(SUM(SUM(SUM($I41,$K41)*SUM($AI41*FctrChngDts!$B$13))*$AF41),$AR41)>$AD41),$AD41,IF(AND($AK41=\"FSP1P2\",$AH41=TRUE,SUM(SUM(SUM(SUM($I41,$K41)*SUM($AI41*FctrChngDts!$B$13))*$AF41),$AR41)<=$AD41),SUM(SUM(SUM(SUM($I41,$K41)*SUM($AI41*FctrChngDts!$B$13))*$AF41),$AR41),IF(AND($Z41=\"Summer\",$AK41=\"SSP1P2\",$AH41=TRUE,SUM(SUM(SUM(SUM($I41,$K41,$J41,$L41)*SUM($AI41*FctrChngDts!$B$13))*$AF41),$AR41)>$AD41),$AD41,IF(AND($Z41=\"Summer\",$AK41=\"SSP1P2\",$AH41=TRUE,SUM(SUM(SUM(SUM($I41,$K41,$J41,$L41)*SUM($AI41*FctrChngDts!$B$13))*$AF41),$AR41)<=$AD41),SUM(SUM(SUM(SUM($I41,$K41,$J41,$L41)*SUM($AI41*FctrChngDts!$B$13))*$AF41),$AR41),IF(AND($Z41=\"Winter\",$AK41=\"SSP1P2\",$AH41=TRUE,SUM(SUM(SUM(SUM($I41,$K41,$J41,$L41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AU41:$AW41)),$AR41)>$AD41),$AD41,IF(AND($Z41=\"Winter\",$AK41=\"SSP1P2\",$AH41=TRUE,SUM(SUM(SUM(SUM($I41,$K41,$J41,$L41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AU41:$AW41)),$AR41)<=$AD41),MIN($AD41,SUM($AL41,SUM(SUM(SUM(SUM($I41,$K41,$J41,$L41)*SUM($AI41*FctrChngDts!$B$13))*$AF41)))),IF(AND($AK41=\"FSP2\",$AH41=TRUE,SUM(SUM(SUM($AI41*FctrChngDts!$B$13)*$K41),$AR41)>$AD41),$AD41,IF(AND($AK41=\"FSP2\",$AH41=TRUE,SUM(SUM(SUM($AI41*FctrChngDts!$B$13)*$K41),$AR41)<=$AD41),SUM(SUM(SUM($AI41*FctrChngDts!$B$13)*$K41),$AR41),IF(AND($Z41=\"Summer\",$AK41=\"SSP2\",$AH41=TRUE,SUM(SUM(SUM(SUM($K41,$L41)*SUM($AI41*FctrChngDts!$B$13))*$AF41),$AR41)>$AD41),$AD41,IF(AND($Z41=\"Summer\",$AK41=\"SSP2\",$AH41=TRUE,SUM(SUM(SUM(SUM($K41,$L41)*SUM($AI41*FctrChngDts!$B$13))*$AF41),$AR41)<=$AD41),SUM(SUM(SUM(SUM($K41,$L41)*SUM($AI41*FctrChngDts!$B$13))*$AF41),$AR41),IF(AND($Z41=\"Winter\",$AK41=\"SSP2\",$AH41=TRUE,SUM(SUM(SUM(SUM($K41,$L41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AU41:$AW41)),$AR41)>$AD41),$AD41,IF(AND($Z41=\"Winter\",$AK41=\"SSP2\",$AH41=TRUE,SUM(SUM(SUM(SUM($K41,$L41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AU41:$AW41)),$AR41)<=$AD41),SUM(SUM(SUM(SUM($K41,$L41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AU41:$AW41)),$AR41),IF(AND($AK41=\"FSP2P3\",$AH41=TRUE,SUM(SUM(SUM(SUM($K41,$M41)*SUM($AI41*FctrChngDts!$B$13))*$AF41),$AR41)>$AD41),$AD41,IF(AND($AK41=\"FSP2P3\",$AH41=TRUE,SUM(SUM(SUM(SUM($K41,$M41)*SUM($AI41*FctrChngDts!$B$13))*$AF41),$AR41)<=$AD41),SUM(SUM(SUM(SUM($K41,$M41)*SUM($AI41*FctrChngDts!$B$13))*$AF41),$AR41),IF(AND($Z41=\"Summer\",$AK41=\"SSP2P3\",$AH41=TRUE,SUM(SUM(SUM(SUM($K41,$L41,$M41,$N41)*SUM($AI41*FctrChngDts!$B$13))*$AF41),$AR41)>$AD41),$AD41,IF(AND($Z41=\"Summer\",$AK41=\"SSP2P3\",$AH41=TRUE,SUM(SUM(SUM(SUM($K41,$L41,$M41,$N41)*SUM($AI41*FctrChngDts!$B$13))*$AF41),$AR41)<=$AD41),SUM(SUM(SUM(SUM($K41,$L41,$M41,$N41)*SUM($AI41*FctrChngDts!$B$13))*$AF41),$AR41),IF(AND($Z41=\"Winter\",$AK41=\"SSP2P3\",$AH41=TRUE,SUM(SUM(SUM(SUM($K41,$L41,$M41,$N41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AU41:$AW41)),$AR41)>$AD41),$AD41,IF(AND($Z41=\"Winter\",$AK41=\"SSP2P3\",$AH41=TRUE,SUM(SUM(SUM(SUM($K41,$L41,$M41,$N41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AU41:$AW41)),$AR41)<=$AD41),SUM(SUM(SUM(SUM($K41,$L41,$M41,$N41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AU41:$AW41)),$AR41),IF(AND($AK41=\"FSP3\",$AH41=TRUE,SUM(SUM(SUM($AI41*FctrChngDts!$B$13)*$M41),$AR41)>$AD41),$AD41,IF(AND($AK41=\"FSP3\",$AH41=TRUE,SUM(SUM(SUM($AI41*FctrChngDts!$B$13)*$M41),$AR41)<=$AD41),SUM(SUM(SUM($AI41*FctrChngDts!$B$13)*$M41),$AR41),IF(AND($Z41=\"Summer\",$AK41=\"SSP3\",$AH41=TRUE,SUM(SUM(SUM(SUM($M41,$N41)*SUM($AI41*FctrChngDts!$B$13))*$AF41),$AR41)>$AD41),$AD41,IF(AND($Z41=\"Summer\",$AK41=\"SSP3\",$AH41=TRUE,SUM(SUM(SUM(SUM($M41,$N41)*SUM($AI41*FctrChngDts!$B$13))*$AF41),$AR41)<=$AD41),SUM(SUM(SUM(SUM($M41,$N41)*SUM($AI41*FctrChngDts!$B$13))*$AF41),$AR41),IF(AND($Z41=\"Winter\",$AK41=\"SSP3\",$AH41=TRUE,SUM(SUM(SUM(SUM($M41,$N41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AU41:$AW41)),$AR41)>$AD41),$AD41,IF(AND($Z41=\"Winter\",$AK41=\"SSP3\",$AH41=TRUE,SUM(SUM(SUM(SUM($M41,$N41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AU41:$AW41)),$AR41)<=$AD41),SUM(SUM(SUM(SUM($M41,$N41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AU41:$AW41)),$AR41),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK41=\"FWP1\",$AH41=TRUE,SUM(SUM(SUM($AI41*FctrChngDts!$B$13)*$J41),$AU41)>$AE41),$AE41,IF(AND($AK41=\"FWP1\",$AH41=TRUE,SUM(SUM(SUM($AI41*FctrChngDts!$B$13)*$J41),$AU41)<=$AE41),SUM(SUM(SUM($AI41*FctrChngDts!$B$13)*$J41),$AU41),IF(AND($Z41=\"Winter\",$AK41=\"SSP1\",$AH41=TRUE,SUM(SUM(SUM(SUM($I41,$J41)*SUM($AI41*FctrChngDts!$B$13))*$AG41),$AU41)>$AE41),$AE41,IF(AND($Z41=\"Winter\",$AK41=\"SSP1\",$AH41=TRUE,SUM(SUM(SUM(SUM($I41,$J41)*SUM($AI41*FctrChngDts!$B$13))*$AG41),$AU41)<=$AE41),SUM(SUM(SUM(SUM($I41,$J41)*SUM($AI41*FctrChngDts!$B$13))*$AG41),$AU41),IF(AND($Z41=\"Summer\",$AK41=\"SSP1\",$AH41=TRUE,SUM(SUM(SUM(SUM($I41,$J41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AR41:$AT41)),$AU41)>$AE41),$AE41,IF(AND($Z41=\"Summer\",$AK41=\"SSP1\",$AH41=TRUE,SUM(SUM(SUM(SUM($I41,$J41)*SUM($AI41*FctrChngDts!$B$13))- SUM($AR41:$AT41)),$AU41)<=$AE41),SUM(SUM(SUM(SUM($I41,$J41)*SUM($AI41*FctrChngDts!$B$13))- SUM($AR41:$AT41)),$AU41),IF(AND($AK41=\"FWP1P2\",$AH41=TRUE,SUM(SUM(SUM(SUM($J41,$L41)*SUM($AI41*FctrChngDts!$B$13))*$AG41),$AU41)>$AE41),$AE41,IF(AND($AK41=\"FWP1P2\",$AH41=TRUE,SUM(SUM(SUM(SUM($J41,$L41)*SUM($AI41*FctrChngDts!$B$13))*$AG41),$AU41)<=$AE41),SUM(SUM(SUM(SUM($J41,$L41)*SUM($AI41*FctrChngDts!$B$13))*$AG41),$AU41),IF(AND($Z41=\"Winter\",$AK41=\"SSP1P2\",$AH41=TRUE,SUM(SUM(SUM(SUM($I41,$K41,$J41,$L41)*SUM($AI41*FctrChngDts!$B$13))*$AG41),$AU41)>$AE41),$AE41,IF(AND($Z41=\"Winter\",$AK41=\"SSP1P2\",$AH41=TRUE,SUM(SUM(SUM(SUM($I41,$K41,$J41,$L41)*SUM($AI41*FctrChngDts!$B$13))*$AG41),$AU41)<=$AE41),SUM(SUM(SUM(SUM($I41,$K41,$J41,$L41)*SUM($AI41*FctrChngDts!$B$13))*$AG41),$AU41),IF(AND($Z41=\"Summer\",$AK41=\"SSP1P2\",$AH41=TRUE,SUM(SUM(SUM(SUM($I41,$K41,$J41,$L41)*SUM($AI41*FctrChngDts!$B$13))- SUM($AR41:$AT41)),$AU41)>$AE41),$AE41,IF(AND($Z41=\"Summer\",$AK41=\"SSP1P2\",$AH41=TRUE,SUM(SUM(SUM(SUM($I41,$K41,$J41,$L41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AR41:$AT41)),$AU41)<=$AE41),SUM(SUM(SUM(SUM($I41,$K41,$J41,$L41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AR41:$AT41)),$AU41),IF(AND($AK41=\"FWP2\",$AH41=TRUE,SUM(SUM(SUM($AI41*FctrChngDts!$B$13)*$L41),$AU41)>$AE41),$AE41,IF(AND($AK41=\"FWP2\",$AH41=TRUE,SUM(SUM(SUM($AI41*FctrChngDts!$B$13)*$L41),$AU41)<=$AE41),SUM(SUM(SUM($AI41*FctrChngDts!$B$13)*$L41),$AU41),IF(AND($Z41=\"Winter\",$AK41=\"SSP2\",$AH41=TRUE,SUM(SUM(SUM(SUM($K41,$L41)*SUM($AI41*FctrChngDts!$B$13))*$AG41),$AU41)>$AE41),$AE41,IF(AND($Z41=\"Winter\",$AK41=\"SSP2\",$AH41=TRUE,SUM(SUM(SUM(SUM($K41,$L41)*SUM($AI41*FctrChngDts!$B$13))*$AG41),$AU41)<=$AE41),SUM(SUM(SUM(SUM($K41,$L41)*SUM($AI41*FctrChngDts!$B$13))*$AG41),$AU41),IF(AND($Z41=\"Summer\",$AK41=\"SSP2\",$AH41=TRUE,SUM(SUM(SUM(SUM($K41,$L41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AR41:$AT41)),$AU41)>$AE41),$AE41,IF(AND($Z41=\"Summer\",$AK41=\"SSP2\",$AH41=TRUE,SUM(SUM(SUM(SUM($K41,$L41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AR41:$AT41)),$AU41)<=$AE41),SUM(SUM(SUM(SUM($K41,$L41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AR41:$AT41)),$AU41),IF(AND($AK41=\"FWP2P3\",$AH41=TRUE,SUM(SUM(SUM(SUM($L41,$N41)*SUM($AI41*FctrChngDts!$B$13))*$AG41),$AU41)>$AE41),$AE41,IF(AND($AK41=\"FWP2P3\",$AH41=TRUE,SUM(SUM(SUM(SUM($L41,$N41)*SUM($AI41*FctrChngDts!$B$13))*$AG41),$AU41)<=$AE41),SUM(SUM(SUM(SUM($L41,$N41)*SUM($AI41*FctrChngDts!$B$13))*$AG41),$AU41),IF(AND($Z41=\"Winter\",$AK41=\"SSP2P3\",$AH41=TRUE,SUM(SUM(SUM(SUM($K41,$L41,$M41,$N41)*SUM($AI41*FctrChngDts!$B$13))*$AG41),$AU41)>$AE41),$AE41,IF(AND($Z41=\"Winter\",$AK41=\"SSP2P3\",$AH41=TRUE,SUM(SUM(SUM(SUM($K41,$L41,$M41,$N41)*SUM($AI41*FctrChngDts!$B$13))*$AG41),$AU41)<=$AE41),SUM(SUM(SUM(SUM($K41,$L41,$M41,$N41)*SUM($AI41*FctrChngDts!$B$13))*$AG41),$AU41),IF(AND($Z41=\"Summer\",$AK41=\"SSP2P3\",$AH41=TRUE,SUM(SUM(SUM(SUM($K41,$L41,$M41,$N41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AR41:$AT41)),$AU41)>$AE41),$AE41,IF(AND($Z41=\"Summer\",$AK41=\"SSP2P3\",$AH41=TRUE,SUM(SUM(SUM(SUM($K41,$L41,$M41,$N41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AR41:$AT41)),$AU41)<=$AE41),SUM(SUM(SUM(SUM($K41,$L41,$M41,$N41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AR41:$AT41)),$AU41),IF(AND($AK41=\"FWP3\",$AH41=TRUE,SUM(SUM(SUM($AI41*FctrChngDts!$B$13)*$N41),$AU41)>$AE41),$AE41,IF(AND($AK41=\"FWP3\",$AH41=TRUE,SUM(SUM(SUM($AI41*FctrChngDts!$B$13)*$N41),$AU41)<=$AE41),SUM(SUM(SUM($AI41*FctrChngDts!$B$13)*$N41),$AU41),IF(AND($Z41=\"Winter\",$AK41=\"SSP3\",$AH41=TRUE,SUM(SUM(SUM(SUM($M41,$N41)*SUM($AI41*FctrChngDts!$B$13))*$AG41),$AU41)>$AE41),$AE41,IF(AND($Z41=\"Winter\",$AK41=\"SSP3\",$AH41=TRUE,SUM(SUM(SUM(SUM($M41,$N41)*SUM($AI41*FctrChngDts!$B$13))*$AG41),$AU41)<=$AE41),SUM(SUM(SUM(SUM($M41,$N41)*SUM($AI41*FctrChngDts!$B$13))*$AG41),$AU41),IF(AND($Z41=\"Summer\",$AK41=\"SSP3\",$AH41=TRUE,SUM(SUM(SUM(SUM($M41,$N41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AR41:$AT41)),$AU41)>$AE41),$AE41,IF(AND($Z41=\"Summer\",$AK41=\"SSP3\",$AH41=TRUE,SUM(SUM(SUM(SUM($M41,$N41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AR41:$AT41)),$AU41)<=$AE41),SUM(SUM(SUM(SUM($M41,$N41)*SUM($AI41*FctrChngDts!$B$13))-SUM($AR41:$AT41)),$AU41),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I41>0,$AH41=FALSE),SUM($AR41*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I41>0,$AH41=TRUE),SUM($AX41*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I41>0,$AH41=FALSE),SUM($AS41*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I41>0,$AH41=TRUE),SUM($AY41*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I41>0,$AH41=FALSE),SUM($AT41*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I41>0,$AH41=TRUE),SUM($AZ41*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J41>0,$AH41=FALSE),SUM($AU41*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J41>0,$AH41=TRUE),SUM($BA41*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J41>0,$AH41=FALSE),SUM($AV41*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J41>0,$AH41=TRUE),SUM($BB41*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J41>0,$AH41=FALSE),SUM($AW41*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J41>0,$AH41=TRUE),SUM($BC41*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K41>0,$AH41=FALSE),SUM($AR41*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K41>0,$AH41=TRUE),SUM($AX41*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K41>0,$AH41=FALSE),SUM($AS41*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K41>0,$AH41=TRUE),SUM($AY41*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K41>0,$AH41=FALSE),SUM($AT41*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K41>0,$AH41=TRUE),SUM($AZ41*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L41>0,$AH41=FALSE),SUM($AU41*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L41>0,$AH41=TRUE),SUM($BA41*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L41>0,$AH41=FALSE),SUM($AV41*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L41>0,$AH41=TRUE),SUM($BB41*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L41>0,$AH41=FALSE),SUM($AW41*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L41>0,$AH41=TRUE),SUM($BC41*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M41>0,$AH41=FALSE),SUM($AR41*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M41>0,$AH41=TRUE),SUM($AX41*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M41>0,$AH41=FALSE),SUM($AS41*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M41>0,$AH41=TRUE),SUM($AY41*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M41>0,$AH41=FALSE),SUM($AT41*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M41>0,$AH41=TRUE),SUM($AZ41*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N41>0,$AH41=FALSE),SUM($AU41*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N41>0,$AH41=TRUE),SUM($BA41*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N41>0,$AH41=FALSE),SUM($AV41*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N41>0,$AH41=TRUE),SUM($BB41*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N41>0,$AH41=FALSE),SUM($AW41*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N41>0,$AH41=TRUE),SUM($BC41*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I41=0,0,IF(AND($I41>0,$K41>0,$AH41=FALSE),SUM($AR41/$P41*$I41),IF(AND($I41>0,$K41=0,$AH41=FALSE),$AR41,IF(AND($I41>0,$K41>0,$AH41=TRUE),ROUND(MIN($HU41,SUM(SUM($I41,$K41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA41,SUM(SUM($I41,$K41)*(FctrChngDts!$B$13)*$AI41)*$IA41)),0),IF(AND($I41>0,$K41=0,$AH41=TRUE),$AX41))))),0)","v":0},{"$f":"ROUND(IF($I41=0,0,IF(AND($I41>0,$K41>0,$AH41=FALSE),SUM($AS41/$P41*$I41),IF(AND($I41>0,$K41=0,$AH41=FALSE),$AS41,IF(AND($I41>0,$K41>0,$AH41=TRUE),ROUND(MIN(SUM($HU41-$BW41),SUM(SUM($I41,$K41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA41)*3),0),IF(AND($I41>0,$K41=0,$AH41=TRUE),$AY41))))),0)","v":0},0,{"$f":"IF($J41=0,0,IF(AND($J41>0,$L41=0,$N41=0,$AH41=FALSE,$AJ41=FALSE),ROUND(MIN($HX41,SUM($AU41,$BA41)),0),IF(AND($J41>0,$L41=0,$N41=0,$AH41=TRUE,$AJ41=FALSE),ROUND(MIN($HX41,SUM($AU41,SUM($J41*$AI41*FctrChngDts!$B$13))),0),IF(AND($J41>0,$L41>0,$N41=0,$AH41=FALSE,$AJ41=FALSE),ROUND(MIN($HX41,SUM(SUM($J41,$L41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA41,SUM(SUM($J41,$L41)*(FctrChngDts!$B$13)*$AI41)*$IA41)),0),IF(AND($J41>0,$L41>0,$N41=0,$AH41=TRUE,$AJ41=FALSE),ROUND(MIN($HX41,SUM(SUM(SUM(SUM($J41,$L41)*FctrChngDts!$C$11*$IA41),SUM(SUM($J41,$L41)*SUM(FctrChngDts!$B$13*$AI41)*$IA41)))),0),IF(AND($J41>0,$L41=0,$N41=0,$AH41=FALSE,$AJ41=TRUE),ROUND(MIN($HX41,SUM($AU41,$BA41)),0),IF(AND($J41>0,$L41=0,$N41=0,$AH41=TRUE,$AJ41=TRUE),ROUND(MIN($HX41,SUM($AU41,SUM($J41*$AI41*FctrChngDts!$B$13))),0),IF(AND($J41>0,$L41>0,$N41=0,$AH41=FALSE,$AJ41=TRUE),ROUND(MIN($HX41,SUM(SUM($J41,$L41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA41,SUM(SUM($J41,$L41)*(FctrChngDts!$B$13)*$AI41)*$IA41)),0),IF(AND($J41>0,$L41>0,$N41=0,$AH41=TRUE,$AJ41=TRUE),ROUND(MIN($HX41,SUM(SUM(SUM(SUM($J41,$L41)*FctrChngDts!$C$12*$IA41),SUM(SUM($J41,$L41)*SUM(FctrChngDts!$B$13*$AI41)*$IA41)))),0))))))))))","v":0},{"$f":"IF($J41=0,0,IF(AND($J41>0,$L41=0,$N41=0,$AH41=FALSE,$AJ41=FALSE),ROUND(MIN(SUM($HX41-$BZ41),SUM($AU41*3)),0),IF(AND($J41>0,$L41=0,$N41=0,$AH41=TRUE,$AJ41=FALSE),ROUND(MIN(SUM($HX41-$BZ41),SUM(SUM($J41,$L41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA41)*3),0),IF(AND($J41>0,$L41>0,$N41=0,$AH41=FALSE,$AJ41=FALSE),ROUND(MIN(SUM($HX41-$BZ41),SUM(SUM($J41,$L41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA41)*3),0),IF(AND($J41>0,$L41>0,$N41=0,$AH41=TRUE,$AJ41=FALSE),ROUND(MIN(SUM($HX41-$BZ41),SUM(SUM($J41,$L41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA41)*3),0),IF(AND($J41>0,$L41=0,$N41=0,$AH41=FALSE,$AJ41=TRUE),ROUND(MIN(SUM($HX41-$BZ41),SUM($AU41*3)),0),IF(AND($J41>0,$L41=0,$N41=0,$AH41=TRUE,$AJ41=TRUE),ROUND(MIN(SUM($HX41-$BZ41),SUM(SUM($J41,$L41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA41)*3),0),IF(AND($J41>0,$L41>0,$N41=0,$AH41=FALSE,$AJ41=TRUE),ROUND(MIN(SUM($HX41-$BZ41),SUM(SUM($J41,$L41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA41)*3),0),IF(AND($J41>0,$L41>0,$N41=0,$AH41=TRUE,$AJ41=TRUE),ROUND(MIN(SUM($HX41-$BZ41),SUM(SUM($J41,$L41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA41)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K41=0,0,IF(AND($I41>0,$K41>0,$M41=0,$AH41=FALSE),SUM($AR41-$BW41),IF(AND($I41=0,$K41>0,$M41>0,$AH41=FALSE),SUM($AR41/$P41*$K41),IF(AND($I41=0,$K41>0,$M41=0,$AH41=FALSE),$AR41,IF($K41=0,0,IF(AND($I41>0,$K41>0,$M41=0,$AH41=TRUE),ROUND(MIN($HV41,SUM(SUM($I41,$K41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB41,SUM(SUM($I41,$K41)*(FctrChngDts!$B$13)*$AI41)*$IB41)),0),IF(AND($I41=0,$K41>0,$M41>0,$AH41=TRUE),ROUND(MIN($HV41,SUM(SUM($I41,$K41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB41,SUM(SUM($I41,$K41)*(FctrChngDts!$B$13)*$AI41)*$IB41)),0),IF(AND($I41=0,$K41>0,$M41=0,$AH41=TRUE),$AX41)))))))),0)","v":0},{"$f":"ROUND(IF($K41=0,0,IF(AND($I41>0,$K41>0,$M41=0,$AH41=FALSE),SUM($AS41-$BX41),IF(AND($I41=0,$K41>0,$M41>0,$AH41=FALSE),SUM($AS41/$P41*$K41),IF(AND($I41=0,$K41>0,$M41=0,$AH41=FALSE),$AS41,IF($K41=0,0,IF(AND($I41>0,$K41>0,$M41=0,$AH41=TRUE),ROUND(MIN(SUM($HV41-$BW41),SUM(SUM($I41,$K41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB41)*3),0),IF(AND($I41=0,$K41>0,$M41>0,$AH41=TRUE),ROUND(MIN(SUM($HV41-$BW41),SUM(SUM($I41,$K41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB41)*3),0),IF(AND($I41=0,$K41>0,$M41=0,$AH41=TRUE),$AY41)))))))),0)","v":0},0,{"$f":"IF($L41=0,0,IF(AND($J41>0,$L41>0,$N41=0,$AH41=FALSE,$AJ41=FALSE),ROUND(MIN($HY41,SUM(SUM($J41,$L41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB41,SUM(SUM($J41,$L41)*(FctrChngDts!$B$13)*$AI41)*$IB41)),0),IF(AND($J41>0,$L41>0,$N41=0,$AH41=TRUE,$AJ41=FALSE),ROUND(MIN($HY41,SUM(SUM(SUM(SUM($J41,$L41)*FctrChngDts!$C$11*$IB41),SUM(SUM($J41,$L41)*SUM(FctrChngDts!$B$13*$AI41)*$IB41)))),0),IF(AND($J41=0,$L41>0,$N41=0,$AH41=FALSE,$AJ41=FALSE),ROUND(MIN($HY41,SUM($L41*FctrChngDts!$C$11)),0),IF(AND($J41=0,$L41>0,$N41=0,$AH41=TRUE,$AJ41=FALSE),ROUND(MIN($HY41,SUM(SUM(SUM(SUM($J41,$L41)*FctrChngDts!$C$11*$IB41),SUM(SUM($J41,$L41)*SUM(FctrChngDts!$B$13*$AI41)*$IB41)))),0),IF(AND($J41>0,$L41>0,$N41=0,$AH41=FALSE,$AJ41=TRUE),ROUND(MIN($HY41,SUM(SUM($J41,$L41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB41,SUM(SUM($J41,$L41)*(FctrChngDts!$B$13)*$AI41)*$IB41)),0),IF(AND($J41>0,$L41>0,$N41=0,$AH41=TRUE,$AJ41=TRUE),ROUND(MIN($HY41,SUM(SUM(SUM(SUM($J41,$L41)*FctrChngDts!$C$12*$IB41),SUM(SUM($J41,$L41)*SUM(FctrChngDts!$B$13*$AI41)*$IB41)))),0),IF(AND($J41=0,$L41>0,$N41=0,$AH41=FALSE,$AJ41=TRUE),ROUND(MIN($HY41,SUM($L41*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J41=0,$L41>0,$N41=0,$AH41=TRUE,$AJ41=TRUE),ROUND(MIN($HY41,SUM(SUM(SUM(SUM($J41,$L41)*FctrChngDts!$C$12*$IB41),SUM(SUM($J41,$L41)*SUM(FctrChngDts!$B$13*$AI41)*$IB41)))),0))))))))))","v":0},{"$f":"IF($L41=0,0,IF(AND($J41>0,$L41>0,$N41=0,$AH41=FALSE,$AJ41=FALSE),ROUND(MIN(SUM($HY41-$CF41),SUM(SUM($J41,$L41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB41)*3),0),IF(AND($J41>0,$L41>0,$N41=0,$AH41=TRUE,$AJ41=FALSE),ROUND(MIN(SUM($HY41-$CF41),SUM(SUM($J41,$L41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB41)*3),0),IF(AND($J41=0,$L41>0,$N41=0,$AH41=FALSE,$AJ41=FALSE),ROUND(MIN(SUM($HY41-$CF41),SUM($AU41*3)),0),IF(AND($J41=0,$L41>0,$N41=0,$AH41=TRUE,$AJ41=FALSE),ROUND(MIN(SUM($HY41-$CF41),SUM(SUM($J41,$L41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB41)*3),0),IF(AND($J41>0,$L41>0,$N41=0,$AH41=FALSE,$AJ41=TRUE),ROUND(MIN(SUM($HY41-$CF41),SUM(SUM($J41,$L41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB41)*3),0),IF(AND($J41>0,$L41>0,$N41=0,$AH41=TRUE,$AJ41=TRUE),ROUND(MIN(SUM($HY41-$CF41),SUM(SUM($J41,$L41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB41)*3),0),IF(AND($J41=0,$L41>0,$N41=0,$AH41=FALSE,$AJ41=TRUE),ROUND(MIN(SUM($HY41-$CF41),SUM($AU41*3)),0),IF(AND($J41=0,$L41>0,$N41=0,$AH41=TRUE,$AJ41=TRUE),ROUND(MIN(SUM($HY41-$CF41),SUM(SUM($J41,$L41)*IF($AJ41=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB41)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S41>0,Account!$AG$2=TRUE,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH41=FALSE),SUM(Usage!$BW41:$CB41)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V41>0,Account!$AG$2=TRUE,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH41=FALSE),SUM(Usage!$CC41:$CH41)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y41>0,Account!$AG$2=TRUE,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH41=FALSE),SUM(Usage!$CI41:$CN41)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH41=TRUE,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S41),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S41)),2)","v":0},{"$f":"ROUND(IF(OR($AH41=TRUE,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V41),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V41)),2)","v":0},{"$f":"IF(OR($AH41=TRUE,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y41),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y41))","v":0},{"$f":"ROUND(IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW41),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW41)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX41),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX41)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY41),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY41)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ41),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ41)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA41),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA41)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB41),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB41)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S41),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC41),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC41)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD41),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD41)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE41),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE41)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF41),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF41)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG41),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG41)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH41),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH41)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V41),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI41),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI41))","v":0},{"$f":"IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ41),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ41))","v":0},{"$f":"IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK41),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK41))","v":0},{"$f":"IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL41),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL41))","v":0},{"$f":"IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM41),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM41))","v":0},{"$f":"IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN41),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN41))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y41)","v":0},0,0,0,0,{"$f":"IF($DW41>IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV41*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV41*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW41-IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV41*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV41*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV41<$DW41,SUM($DW41-$DV41),0))","v":0},{"$f":"IF(OR(AND($D41<=FctrChngDts!$B$14,Usage!$E41>FctrChngDts!$B$14),AND(Usage!$D41<=FctrChngDts!$C$14,Usage!$E41>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW41),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX41),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY41),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ41),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA41),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB41),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC41),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD41),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE41),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF41),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG41),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH41),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI41)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ41)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK41)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL41)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM41)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN41)","v":0},0,{"$f":"IF(AND($S41>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E41<>\"D-CARE\",Tenant!$F41=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET41=TRUE,$S41>0,$V41=0),SUM(SUM($BW41:$CB41)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET41=TRUE,$S41>0,$V41>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW41:$CB41)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET41=TRUE,$S41>0,$V41>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW41:$CB41)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S41>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S41>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S41>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($EV41=TRUE,$S41>0,$V41=0),SUM(SUM($BW41:$CB41)*'CRS1'!$P$2),IF(AND($EV41=TRUE,$S41>0,$V41>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW41:$CB41)*'CRS1'!$P$2),IF(AND($EV41=TRUE,$S41>0,$V41>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW41:$CB41)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S41>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX41=TRUE,$S41>0,$V41=0),SUM(SUM($BW41:$CB41)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX41=TRUE,$S41>0,$V41>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW41:$CB41)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX41=TRUE,$S41>0,$V41>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW41:$CB41)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S41>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ41=TRUE,$S41>0),SUM(SUM($BW41:$CB41)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V41>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E41<>\"D-CARE\",Tenant!$F41=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB41=TRUE,$S41>0,$V41>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC41:$CH41)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB41=TRUE,$S41>0,$V41>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC41:$CH41)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB41=TRUE,$V41>0,$Y41>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC41:$CH41)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB41=TRUE,$V41>0,$Y41>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC41:$CH41)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB41=TRUE,$S41=0,$V41>0,$Y41=0),SUM(SUM($CC41:$CH41)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V41>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V41>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V41>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF(AND($FD41=TRUE,$S41>0,$V41>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC41:$CH41)*'CRS2'!$P$2),IF(AND($FD41=TRUE,$S41>0,$V41>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC41:$CH41)*'CRS2'!$P$2),IF(AND($FD41=TRUE,$V41>0,$Y41>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC41:$CH41)*'CRS2'!$P$2),IF(AND($FD41=TRUE,$V41>0,$Y41>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC41:$CH41)*'CRS2'!$P$2),IF(AND($FD41=TRUE,$S41=0,$V41>0,$Y41=0),SUM(SUM($CC41:$CH41)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V41>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF41=TRUE,$S41>0,$V41>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC41:$CH41)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF41=TRUE,$S41>0,$V41>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC41:$CH41)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF41=TRUE,$V41>0,$Y41>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC41:$CH41)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF41=TRUE,$V41>0,$Y41>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC41:$CH41)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF41=TRUE,$S41=0,$V41>0,$Y41=0),SUM(SUM($CC41:$CH41)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V41>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH41=TRUE,$V41>0),SUM(SUM($CC41:$CH41)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y41>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E41<>\"D-CARE\",Tenant!$F41=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ41=TRUE,$V41=0,$Y41>0),SUM(SUM($CI41:$CN41)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ41=TRUE,$V41>0,$Y41>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI41:$CN41)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ41=TRUE,$V41>0,$Y41>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI41:$CN41)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y41>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y41>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y41>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"IF(AND($FL41=TRUE,$V41=0,$Y41>0),SUM(SUM($CI41:$CN41)*'CRS3'!$P$2),IF(AND($FL41=TRUE,$V41>0,$Y41>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI41:$CN41)*'CRS3'!$P$2),IF(AND($FL41=TRUE,$V41>0,$Y41>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI41:$CN41)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y41>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN41=TRUE,$V41=0,$Y41>0),SUM(SUM($CI41:$CN41)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN41=TRUE,$V41>0,$Y41>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI41:$CN41)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN41=TRUE,$V41>0,$Y41>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI41:$CN41)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y41>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP41=TRUE,$Y41>0),SUM(SUM($CI41:$CN41)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR41:$FT41))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO41:$CQ41,$FR41:$FT41))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA41:$EF41)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG41:$EL41)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM41:$ER41)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV41,$CO41:$CQ41,$EA41:$ER41)/$P41)*$S41*FctrChngDts!$B$15),SUM(SUM(SUM($DV41,$CO41:$CQ41,$FR41:$FT41)/$P41)*$S41*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV41,$CO41:$CQ41,$EA41:$ER41)/$P41)*$V41*FctrChngDts!$B$15),SUM(SUM(SUM($DV41,$CO41:$CQ41,$FR41:$FT41)/$P41)*$V41*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV41,$CO41:$CQ41,$EA41:$ER41)/$P41)*$Y41*FctrChngDts!$B$15),SUM(SUM(SUM($DV41,$CO41:$CQ41,$FR41:$FT41)/$P41)*$Y41*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA41*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI41*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ41*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ41,$FU41,$GF41,$GZ41:$HE41),IF(Account!$Q$2=TRUE,SUM($DZ41,$FV41,$GF41,$GZ41:$HE41),SUM($DZ41,$ES41,$FU41:$FV41,$GF41,$GZ41:$HE41)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E41),Usage!$P41,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D41,FctrChngDts!$C$17<=Usage!$E41),SUM(FctrChngDts!$C$17-Usage!$D41),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E41),Usage!$P41,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D41,FctrChngDts!$C$19<=Usage!$E41),SUM(FctrChngDts!$C$19-Usage!$D41),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK41*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK41*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL41*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL41*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D41))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A41,Tenant!$A:$J,8,FALSE)=TRUE,$GG41<0),0,SUM(SUM(SUM($GG41/$P41*$GP41)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A41,Tenant!$A:$J,8,FALSE)=TRUE,$GG41<0),0,SUM(SUM(SUM($GG41/$P41*$GQ41)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D41))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A41,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV41*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A41,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW41*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU41:$DA41,$EU41,$EA41:$EF41,$FA41)-SUM(SUM($BW41:$CB41)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD41:$DJ41,$FC41,$EG41:$EL41,$FI41)-SUM(SUM($CC41:$CH41)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM41:$DS41,$FK41,$EM41:$ER41,$FQ41)-SUM(SUM($CI41:$CN41)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO41,$CU41:$DA41,$EU41,$EW41,$EY41,$EA41:$EF41,$FA41,$CP41,$DD41:$DJ41,$FC41,$FE41,$FG41,$EG41:$EL41,$FI41)/$P41*$S41)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO41,$CU41:$DA41,$EU41,$EW41,$EY41,$EA41:$EF41,$FA41,$CP41,$DD41:$DJ41,$FC41,$FE41,$FG41,$EG41:$EL41,$FI41)/$P41*$V41)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ41,$DM41:$DS41,$FK41,$FM41,$FO41,$EM41:$ER41,$FQ41)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D41,BslnAllctnCrrnt!$A$1<=$E41),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK41=\"FSP1\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$Q41,BslnAllctnCrrnt!$A$1<$R41),SUM(BslnAllctnCrrnt!$A$1-$Q41),IF(AND($AK41=\"FSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$Q41,BslnAllctnCrrnt!$A$1<$R41),SUM(BslnAllctnCrrnt!$A$1-$Q41),IF(AND($AK41=\"FSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),$I41,IF(AND($AK41=\"SSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$Q41,BslnAllctnCrrnt!$A$1<$R41),SUM(BslnAllctnCrrnt!$A$1-$Q41),IF(AND($AK41=\"SSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),$I41,0)))))","v":0},{"$f":"IF(AND($AK41=\"FSP1\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$Q41,BslnAllctnCrrnt!$A$1<$R41),SUM($I41-$HG41),IF(AND($AK41=\"FSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$Q41,BslnAllctnCrrnt!$A$1<$R41),SUM($I41-$HG41),IF(AND($AK41=\"FSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM($I41-$HG41),IF(AND($AK41=\"SSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$Q41,BslnAllctnCrrnt!$A$1<$R41),SUM($I41-$HG41),IF(AND($AK41=\"SSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM($I41-$HG41),0)))))","v":0},{"$f":"IF(AND($AK41=\"SSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$Q41,BslnAllctnCrrnt!$A$1<$R41),0,IF(AND(FctrChngDts!$A$2>=$D41,FctrChngDts!$B$2<$E41),IF(AND($AK41=\"SSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM(BslnAllctnCrrnt!$A$1-$T41),0),IF(AND($AK41=\"FSP2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM(BslnAllctnCrrnt!$A$1-$T41),IF(AND($AK41=\"FSP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM(BslnAllctnCrrnt!$A$1-$T41),IF(AND($AK41=\"FSP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$W41,BslnAllctnCrrnt!$A$1<$X41),$K41,IF(AND($AK41=\"FSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$Q41,BslnAllctnCrrnt!$A$1<$R41),0,IF(AND($AK41=\"FSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM(BslnAllctnCrrnt!$A$1-$T41),IF(AND($AK41=\"SSP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM(BslnAllctnCrrnt!$A$1-$T41),IF(AND($AK41=\"SSP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$W41,BslnAllctnCrrnt!$A$1<$X41),$K41,0)))))))))","v":0},{"$f":"IF(AND($AK41=\"SSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$Q41,BslnAllctnCrrnt!$A$1<$R41),SUM($K41-$HI41),IF(AND($AK41=\"SSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM($K41-$HI41),IF(AND($AK41=\"FSP2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM($K41-$HI41),IF(AND($AK41=\"FSP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM($K41-$HI41),IF(AND($AK41=\"FSP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$W41,BslnAllctnCrrnt!$A$1<$X41),SUM($K41-$HI41),IF(AND($AK41=\"FSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$Q41,BslnAllctnCrrnt!$A$1<$R41),SUM($K41-$HI41),IF(AND($AK41=\"FSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM($K41-$HI41),IF(AND($AK41=\"SSP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM($K41-$HI41),IF(AND($AK41=\"SSP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$W41,BslnAllctnCrrnt!$A$1<$X41),SUM($K41-$HI41),0)))))))))","v":0},{"$f":"IF(AND($AK41=\"FSP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),0,IF(AND($AK41=\"FSP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$W41,BslnAllctnCrrnt!$A$1<$X41),SUM(BslnAllctnCrrnt!$A$1-$W41),IF(AND($AK41=\"FSP3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$W41,BslnAllctnCrrnt!$A$1<$X41),SUM(BslnAllctnCrrnt!$A$1-$W41),0)))","v":0},{"$f":"IF(AND($AK41=\"FSP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM($M41-$HK41),IF(AND($AK41=\"FSP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$W41,BslnAllctnCrrnt!$A$1<$X41),SUM($M41-$HK41),IF(AND($AK41=\"FSP3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$W41,BslnAllctnCrrnt!$A$1<$X41),SUM($M41-$HK41),0)))","v":0},{"$f":"IF(AND($AK41=\"FWP1\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$Q41,BslnAllctnCrrnt!$A$1<$R41),SUM(BslnAllctnCrrnt!$A$1-$Q41),IF(AND($AK41=\"FWP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$Q41,BslnAllctnCrrnt!$A$1<$R41),SUM(BslnAllctnCrrnt!$A$1-$Q41),IF(AND($AK41=\"FWP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),$J41,IF(AND(FctrChngDts!$A$2>=$D41,FctrChngDts!$B$2<$E41),IF(AND($AK41=\"SSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$Q41,BslnAllctnCrrnt!$A$1<$R41),SUM(BslnAllctnCrrnt!$A$1-$Q41),0),IF(AND($AK41=\"SSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),$J41,0)))))","v":0},{"$f":"IF(AND($AK41=\"FWP1\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$Q41,BslnAllctnCrrnt!$A$1<$R41),SUM($J41-$HM41),IF(AND($AK41=\"FWP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$Q41,BslnAllctnCrrnt!$A$1<$R41),SUM($J41-$HM41),IF(AND($AK41=\"FWP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM($J41-$HM41),IF(AND($AK41=\"SSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$Q41,BslnAllctnCrrnt!$A$1<$R41),SUM($J41-$HM41),IF(AND($AK41=\"SSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM($J41-$HM41),0)))))","v":0},{"$f":"IF(AND($AK41=\"FWP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$Q41,BslnAllctnCrrnt!$A$1<$R41),0,IF(AND($AK41=\"FWP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM(BslnAllctnCrrnt!$A$1-$T41),IF(AND($AK41=\"FWP2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM(BslnAllctnCrrnt!$A$1-$T41),IF(AND($AK41=\"FWP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM(BslnAllctnCrrnt!$A$1-$T41),IF(AND($AK41=\"FWP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$W41,BslnAllctnCrrnt!$A$1<$X41),$L41,IF(AND($AK41=\"SSP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM(BslnAllctnCrrnt!$A$1-$T41),IF(AND($AK41=\"SSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$Q41,BslnAllctnCrrnt!$A$1<$R41),0,IF(AND($AK41=\"SSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM(BslnAllctnCrrnt!$A$1-$T41),0))))))))","v":0},{"$f":"IF(AND($AK41=\"FWP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$Q41,BslnAllctnCrrnt!$A$1<$R41),SUM($L41-$HO41),IF(AND($AK41=\"FWP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM($L41-$HO41),IF(AND($AK41=\"FWP2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM($L41-$HO41),IF(AND($AK41=\"FWP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM($L41-$HO41),IF(AND($AK41=\"FWP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$W41,BslnAllctnCrrnt!$A$1<$X41),SUM($L41-$HO41),IF(AND($AK41=\"SSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$Q41,BslnAllctnCrrnt!$A$1<$R41),SUM($L41-$HO41),IF(AND($AK41=\"SSP1P2\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM($L41-$HO41),0)))))))","v":0},{"$f":"IF(AND($AK41=\"FWP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),0,IF(AND($AK41=\"FWP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$W41,BslnAllctnCrrnt!$A$1<$X41),SUM(BslnAllctnCrrnt!$A$1-$W41),IF(AND($AK41=\"FWP3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$W41,BslnAllctnCrrnt!$A$1<$X41),SUM(BslnAllctnCrrnt!$A$1-$W41),IF(AND($AK41=\"SSP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),0,IF(AND($AK41=\"SSP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$W41,BslnAllctnCrrnt!$A$1<$X41),SUM(BslnAllctnCrrnt!$A$1-$W41),0)))))","v":0},{"$f":"IF(AND($AK41=\"FWP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM($N41-$HQ41),IF(AND($AK41=\"FWP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$W41,BslnAllctnCrrnt!$A$1<$X41),SUM($N41-$HQ41),IF(AND($AK41=\"FWP3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$W41,BslnAllctnCrrnt!$A$1<$X41),SUM($N41-$HQ41),IF(AND($AK41=\"SSP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$T41,BslnAllctnCrrnt!$A$1<$U41),SUM($N41-$HQ41),IF(AND($AK41=\"SSP2P3\",$HF41=TRUE,BslnAllctnCrrnt!$A$1>=$W41,BslnAllctnCrrnt!$A$1<$X41),SUM($N41-$HQ41),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[41,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G42),0,IF($F42<=$G42,SUM($G42-$F42),IF($F42>$G42,SUM((Account!$L$2-Usage!$F42)+Usage!$G42+1))))","v":0},{"$f":"IF($Q42=0,0,IF($R42=0,0,IF(AND($Q42<FctrChngDts!$A$2,$R42>=FctrChngDts!$A$2),SUM($R42-FctrChngDts!$A$2+1),IF(AND($Q42>=FctrChngDts!$A$2,$R42>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q42),IF(AND($Q42>=FctrChngDts!$A$2,$R42<FctrChngDts!$B$2),SUM($R42-$Q42+1),0)))))","v":0},{"$f":"IF($Q42=0,0,IF($R42=0,0,IF(AND($Q42<FctrChngDts!$A$2,$R42>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q42),IF(AND($Q42<FctrChngDts!$A$2,$R42<FctrChngDts!$A$2),SUM($R42-$Q42+1),IF(AND($Q42>FctrChngDts!$A$2,$R42>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R42+1),0)))))","v":0},{"$f":"IF($T42=0,0,IF($U42=0,0,IF(AND($T42<FctrChngDts!$A$2,$U42>=FctrChngDts!$A$2),SUM($U42-FctrChngDts!$A$2+1),IF(AND($T42>=FctrChngDts!$A$2,$U42<FctrChngDts!$B$2),SUM($U42-$T42+1),IF(AND($T42>=FctrChngDts!$A$2,$U42>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T42)<0),0,IF(AND($T42>=FctrChngDts!$A$2,$U42>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T42),0))))))","v":0},{"$f":"IF($T42=0,0,IF($U42=0,0,IF(AND($T42<FctrChngDts!$A$2,$U42>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T42),IF(AND($T42>=FctrChngDts!$B$2,$U42>=FctrChngDts!$B$2),SUM($U42-$T42+1),IF(AND($T42<FctrChngDts!$A$2,$U42<FctrChngDts!$A$2),SUM($U42-$T42+1),IF(AND($T42>=FctrChngDts!$A$2,$U42>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U42+1),0))))))","v":0},{"$f":"IF($W42=0,0,IF($X42=0,0,IF(AND($W42>=FctrChngDts!$A$2,$X42>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W42)<0),0,IF(AND($W42>=FctrChngDts!$A$2,$X42>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W42),IF(AND($W42>=FctrChngDts!$A$2,$X42<FctrChngDts!$B$2),SUM($X42-$W42+1),IF(AND($W42<FctrChngDts!$A$2,$X42>=FctrChngDts!$A$2),SUM($X42-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W42=0,0,IF($X42=0,0,IF(AND($W42<FctrChngDts!$A$2,$X42<FctrChngDts!$A$2),SUM($X42-$W42+1),IF(AND($W42>=FctrChngDts!$A$2,$X42>=FctrChngDts!$B$2,SUM($X42-FctrChngDts!$B$2+1)<=$Y42),SUM($X42-FctrChngDts!$B$2+1),IF(AND($W42>=FctrChngDts!$A$2,$X42>=FctrChngDts!$B$2),SUM($X42-$W42+1),IF(AND($W42<FctrChngDts!$A$2,$X42>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W42),0))))))","v":0},{"$f":"IF(AND($D42>=FctrChngDts!$C$2,$E42<FctrChngDts!$E$2),\"1\",IF(AND($D42>=FctrChngDts!$E$2,$E42<FctrChngDts!$G$2),\"2\",IF(AND($D42>=FctrChngDts!$G$2,$E42<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D42>=FctrChngDts!$D$2,,IF(AND($D42>=FctrChngDts!$C$2,$D42<=FctrChngDts!$D$2),$D42,IF(AND($D42>=FctrChngDts!$C$2,$D42>=FctrChngDts!$D$2,$E42>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D42>FctrChngDts!$D$2,,IF($D42=FctrChngDts!$D$2,$D42,IF(AND($D42>=FctrChngDts!$C$2,$E42<FctrChngDts!$D$2),$E42,IF(AND($D42>=FctrChngDts!$C$2,$E42>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D42>=FctrChngDts!$D$2,$E42>=FctrChngDts!$D$2,$E42>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E42<FctrChngDts!$D$2,$E42<=FctrChngDts!$D$2),$E42,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D42<FctrChngDts!$E$2,$E42<FctrChngDts!$E$2),,IF($D42>FctrChngDts!$F$2,,IF(AND($D42>=FctrChngDts!$E$2,$D42<=FctrChngDts!$F$2),$D42,IF(AND($D42>=FctrChngDts!$E$2,$D42>=FctrChngDts!$F$2,$E42>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D42>FctrChngDts!$F$2,,IF($E42=FctrChngDts!$F$2,$E42,IF(AND($D42<FctrChngDts!$E$2,$E42<=FctrChngDts!$F$2),$E42,IF(AND($D42>=FctrChngDts!$E$2,$E42<FctrChngDts!$F$2),$E42,IF(AND($D42>=FctrChngDts!$E$2,$E42>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D42>=FctrChngDts!$F$2,$E42>=FctrChngDts!$F$2,$E42>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D42<FctrChngDts!$G$2,$E42<FctrChngDts!$G$2),,IF($D42>FctrChngDts!$H$2,,IF(AND($D42>=FctrChngDts!$G$2,$D42<=FctrChngDts!$H$2),$D42,IF(AND($D42>=FctrChngDts!$G$2,$D42>=FctrChngDts!$H$2,$E42>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D42>FctrChngDts!$H$2,,IF($E42=FctrChngDts!$H$2,$E42,IF(AND($D42<FctrChngDts!$G$2,$E42<=FctrChngDts!$H$2),$E42,IF(AND($D42>=FctrChngDts!$G$2,$E42<FctrChngDts!$H$2),$E42,IF(AND($D42>=FctrChngDts!$G$2,$E42>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D42>=FctrChngDts!$H$2,$E42>=FctrChngDts!$H$2,$E42>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A42,Tenant!$A42:$J341,6,FALSE)","v":0},{"$f":"VLOOKUP($A42,Tenant!$A42:$J341,7,FALSE)","v":0},{"$f":"VLOOKUP($A42,Tenant!$A42:$J341,10,FALSE)","v":0},0,{"$f":"IF(AND($AK42=\"FSP2\",$AJ42=FALSE,$HF42=FALSE),SUM($K42*FctrChngDts!$C$9),IF(AND($AK42=\"FSP2\",$AJ42=TRUE,$HF42=FALSE),SUM($K42*FctrChngDts!$C$10),IF(AND($AK42=\"FSP2P3\",$AJ42=FALSE,$HF42=FALSE),SUM(SUM($K42,$M42)*FctrChngDts!$C$9),IF(AND($AK42=\"FSP2P3\",$AJ42=TRUE,$HF42=FALSE),SUM(SUM($K42,$M42)*FctrChngDts!$C$10),IF(AND($AK42=\"FSP3\",$AJ42=FALSE,$HF42=FALSE),SUM($M42*FctrChngDts!$C$9),IF(AND($AK42=\"FSP3\",$AJ42=TRUE,$HF42=FALSE),SUM($M42*FctrChngDts!$C$10),IF(AND($AK42=\"FSP1\",$AJ42=FALSE,$HF42=FALSE),SUM($I42*FctrChngDts!$C$9),IF(AND($AK42=\"FSP1\",$AJ42=TRUE,$HF42=FALSE),SUM($I42*FctrChngDts!$C$10),IF(AND($AK42=\"FSP1P2\",$AJ42=FALSE,$HF42=FALSE),SUM(SUM($I42,$K42)*FctrChngDts!$C$9),IF(AND($AK42=\"FSP1P2\",$AJ42=TRUE,$HF42=FALSE),SUM(SUM($I42,$K42)*FctrChngDts!$C$10),IF(AND($Z42=\"Summer\",$AK42=\"SSP2P3\",$AJ42=FALSE,$HF42=FALSE),SUM(SUM(SUM(SUM($K42,$M42)*FctrChngDts!$C$9),SUM(SUM($L42,$N42)*FctrChngDts!$C$11))*$AF42),IF(AND($Z42=\"Summer\",$AK42=\"SSP2P3\",$AJ42=TRUE,$HF42=FALSE),SUM(SUM(SUM(SUM($K42,$M42)*FctrChngDts!$C$10),SUM(SUM($L42,$N42)*FctrChngDts!$C$12))*$AF42),IF(AND($Z42=\"Winter\",$AK42=\"SSP2P3\",$AJ42=FALSE,$HF42=FALSE),SUM(SUM(SUM(SUM($K42,$M42)*FctrChngDts!$C$9),SUM(SUM($L42,$N42)*FctrChngDts!$C$11))-$AO42),IF(AND($Z42=\"Winter\",$AK42=\"SSP2P3\",$AJ42=TRUE,$HF42=FALSE),SUM(SUM(SUM(SUM($K42,$M42)*FctrChngDts!$C$10),SUM(SUM($L42,$N42)*FctrChngDts!$C$12))-$AO42),IF(AND($Z42=\"Summer\",$AK42=\"SSP1P2\",$AJ42=FALSE,$HF42=FALSE),SUM(SUM(SUM(SUM($I42,$K42)*FctrChngDts!$C$9),SUM(SUM($J42,$L42)*FctrChngDts!$C$11))*$AF42),IF(AND($Z42=\"Summer\",$AK42=\"SSP1P2\",$AJ42=TRUE,$HF42=FALSE),SUM(SUM(SUM(SUM($I42,$K42)*FctrChngDts!$C$10),SUM(SUM($J42,$L42)*FctrChngDts!$C$12))*$AF42),IF(AND($Z42=\"Winter\",$AK42=\"SSP1P2\",$AJ42=FALSE,$HF42=FALSE),SUM(SUM(SUM(SUM($I42,$K42)*FctrChngDts!$C$9),SUM(SUM($J42,$L42)*FctrChngDts!$C$11))-$AO42),IF(AND($Z42=\"Winter\",$AK42=\"SSP1P2\",$AJ42=TRUE,$HF42=FALSE),SUM(SUM(SUM(SUM($I42,$K42)*FctrChngDts!$C$10),SUM(SUM($J42,$L42)*FctrChngDts!$C$12))-$AO42),IF(AND($AK42=\"FSP2\",$AJ42=FALSE,$HF42=TRUE),SUM(SUM($HI42*FctrChngDts!$B$9),SUM($HJ42*FctrChngDts!$C$9)),IF(AND($AK42=\"FSP2\",$AJ42=TRUE,$HF42=TRUE),SUM(SUM($HI42*FctrChngDts!$B$10),SUM($HJ42*FctrChngDts!$C$10)),IF(AND($AK42=\"FSP2P3\",$AJ42=FALSE,$HF42=TRUE),SUM(SUM(SUM($HI42,$HK42)*FctrChngDts!$B$9),SUM(SUM($HJ42,$HL42)*FctrChngDts!$C$9)),IF(AND($AK42=\"FSP2P3\",$AJ42=TRUE,$HF42=TRUE),SUM(SUM(SUM($HI42,$HK42)*FctrChngDts!$B$10),SUM(SUM($HJ42,$HL42)*FctrChngDts!$C$10)),IF(AND($AK42=\"FSP3\",$AJ42=FALSE,$HF42=TRUE),SUM(SUM($HK42*FctrChngDts!$B$9),SUM($HL42*FctrChngDts!$C$9)),IF(AND($AK42=\"FSP3\",$AJ42=TRUE,$HF42=TRUE),SUM(SUM($HK42*FctrChngDts!$B$10),SUM($HL42*FctrChngDts!$C$10)),IF(AND($AK42=\"FSP1\",$AJ42=FALSE,$HF42=TRUE),SUM(SUM($HG42*FctrChngDts!$B$9),SUM($HH42*FctrChngDts!$C$9)),IF(AND($AK42=\"FSP1\",$AJ42=TRUE,$HF42=TRUE),SUM(SUM($HG42*FctrChngDts!$B$10),SUM($HH42*FctrChngDts!$C$10)),IF(AND($AK42=\"FSP1P2\",$AJ42=FALSE,$HF42=TRUE),SUM(SUM(SUM($HG42,$HI42)*FctrChngDts!$B$9),SUM(SUM($HH42,$HJ42)*FctrChngDts!$C$9)),IF(AND($AK42=\"FSP1P2\",$AJ42=TRUE,$HF42=TRUE),SUM(SUM(SUM($HG42,$HI42)*FctrChngDts!$B$10),SUM(SUM($HG42,$HI42)*FctrChngDts!$C$10)),IF(AND($Z42=\"Summer\",$AK42=\"SSP2P3\",$AJ42=FALSE,$HF42=TRUE),SUM(SUM(SUM(SUM($HI42,$HK42)*FctrChngDts!$B$9),SUM(SUM($HJ42,$HL42)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO42,$HQ42)*FctrChngDts!$B$11),SUM(SUM($HP42,$HR42)*FctrChngDts!$C$11))*$AF42),IF(AND($Z42=\"Summer\",$AK42=\"SSP2P3\",$AJ42=TRUE,$HF42=TRUE),SUM(SUM(SUM(SUM($HI42,$HK42)*FctrChngDts!$B$10),SUM(SUM($HJ42,$HL42)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO42,$HQ42)*FctrChngDts!$B$12),SUM(SUM($HP42,$HR42)*FctrChngDts!$C$12))*$AF42),IF(AND($Z42=\"Winter\",$AK42=\"SSP2P3\",$AJ42=FALSE,$HF42=TRUE),SUM(SUM(SUM(SUM($HI42,$HK42)*FctrChngDts!$B$9),SUM(SUM($HJ42,$HL42)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO42,$HQ42)*FctrChngDts!$B$11),SUM(SUM($HP42,$HR42)*FctrChngDts!$C$11))-$AO42),IF(AND($Z42=\"Winter\",$AK42=\"SSP2P3\",$AJ42=TRUE,$HF42=TRUE),SUM(SUM(SUM(SUM($HI42,$HK42)*FctrChngDts!$B$10),SUM(SUM($HO42,$HQ42)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO42,$HQ42)*FctrChngDts!$B$12),SUM(SUM($HP42,$HR42)*FctrChngDts!$C$12))-$AO42),IF(AND($Z42=\"Summer\",$AK42=\"SSP1P2\",$AJ42=FALSE,$HF42=TRUE),SUM(SUM(SUM(SUM($HG42,$HI42)*FctrChngDts!$B$9),SUM(SUM($HH42,$HJ42)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM42,$HO42)*FctrChngDts!$B$11),SUM(SUM($HN42,$HP42)*FctrChngDts!$C$11))*$AF42),IF(AND($Z42=\"Summer\",$AK42=\"SSP1P2\",$AJ42=TRUE,$HF42=TRUE),SUM(SUM(SUM(SUM($HG42,$HI42)*FctrChngDts!$B$10),SUM(SUM($HH42,$HJ42)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM42,$HO42)*FctrChngDts!$B$12),SUM(SUM($HN42,$HP42)*FctrChngDts!$C$12))*$AF42),IF(AND($Z42=\"Winter\",$AK42=\"SSP1P2\",$AJ42=FALSE,$HF42=TRUE),SUM(SUM(SUM(SUM($HG42,$HI42)*FctrChngDts!$B$9),SUM(SUM($HH42,$HJ42)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM42,$HO42)*FctrChngDts!$B$11),SUM(SUM($HN42,$HP42)*FctrChngDts!$C$11))-$AO42),IF(AND($Z42=\"Winter\",$AK42=\"SSP1P2\",$AJ42=TRUE,$HF42=TRUE),SUM(SUM(SUM(SUM($HG42,$HI42)*FctrChngDts!$B$10),SUM(SUM($HH42,$HJ42)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM42,$HO42)*FctrChngDts!$B$12),SUM(SUM($HN42,$HP42)*FctrChngDts!$C$12))-$AO42),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK42=\"FWP1\",$AJ42=FALSE,$HF42=FALSE),SUM($J42*FctrChngDts!$C$11),IF(AND($AK42=\"FWP1\",$AJ42=TRUE,$HF42=FALSE),SUM($J42*FctrChngDts!$C$12),IF(AND($AK42=\"FWP1P2\",$AJ42=FALSE,$HF42=FALSE),SUM(SUM($J42,$L42)*FctrChngDts!$C$11),IF(AND($AK42=\"FWP1P2\",$AJ42=TRUE,$HF42=FALSE),SUM(SUM($J42,$L42)*FctrChngDts!$C$12),IF(AND($AK42=\"FWP2\",$AJ42=FALSE,$HF42=FALSE),SUM($L42*FctrChngDts!$C$11),IF(AND($AK42=\"FWP2\",$AJ42=TRUE,$HF42=FALSE),SUM($L42*FctrChngDts!$C$12),IF(AND($AK42=\"FWP2P3\",$AJ42=FALSE,$HF42=FALSE),SUM(SUM($L42,$N42)*FctrChngDts!$C$11),IF(AND($AK42=\"FWP2P3\",$AJ42=TRUE,$HF42=FALSE),SUM(SUM($L42,$N42)*FctrChngDts!$C$12),IF(AND($AK42=\"FWP3\",$AJ42=FALSE,$HF42=FALSE),SUM($N42*FctrChngDts!$C$11),IF(AND($AK42=\"FWP3\",$AJ42=TRUE,$HF42=FALSE),SUM($N42*FctrChngDts!$C$12),IF(AND($Z42=\"Winter\",$AK42=\"SSP1P2\",$AJ42=FALSE,$HF42=FALSE),SUM(SUM(SUM($I42,$K42)*FctrChngDts!$C$9),SUM(SUM($J42,$L42)*FctrChngDts!$C$11))*$AG42,IF(AND($Z42=\"Winter\",$AK42=\"SSP1P2\",$AJ42=TRUE,$HF42=FALSE),SUM(SUM(SUM($I42,$K42)*FctrChngDts!$B$10),SUM(SUM($J42,$L42)*FctrChngDts!$B$12))*$AG42,IF(AND($Z42=\"Summer\",$AK42=\"SSP1P2\",$AJ42=FALSE,$HF42=FALSE),SUM(SUM(SUM($I42,$K42)*FctrChngDts!$B$9),SUM(SUM($J42,$L42)*FctrChngDts!$B$11))-$AJ42,IF(AND($Z42=\"Summer\",$AK42=\"SSP1P2\",$AJ42=TRUE,$HF42=FALSE),SUM(SUM(SUM($I42,$K42)*FctrChngDts!$C$10),SUM(SUM($J42,$L42)*FctrChngDts!$C$12))-$AJ42,IF(AND($Z42=\"Winter\",$AK42=\"SSP2P3\",$AJ42=FALSE,$HF42=FALSE),SUM(SUM(SUM($K42,$M42)*FctrChngDts!$C$9),SUM(SUM($L42,$N42)*FctrChngDts!$C$11))*$AG42,IF(AND($Z42=\"Winter\",$AK42=\"SSP2P3\",$AJ42=TRUE,$HF42=FALSE),SUM(SUM(SUM($K42,$M42)*FctrChngDts!$C$10),SUM(SUM($L42,$N42)*FctrChngDts!$C$12))*$AG42,IF(AND($Z42=\"Summer\",$AK42=\"SSP2P3\",$AJ42=FALSE,$HF42=FALSE),SUM(SUM(SUM($K42,$M42)*FctrChngDts!$C$9),SUM(SUM($L42,$N42)*FctrChngDts!$C$11))-$AJ42,IF(AND($Z42=\"Summer\",$AK42=\"SSP2P3\",$AJ42=TRUE,$HF42=FALSE),SUM(SUM(SUM($K42,$M42)*FctrChngDts!$C$10),SUM(SUM($L42,$N42)*FctrChngDts!$C$12))-$AJ42,IF(AND($AK42=\"FWP1\",$AJ42=FALSE,$HF42=TRUE),SUM(SUM($HM42*FctrChngDts!$B$11),SUM($HN42*FctrChngDts!$C$11)),IF(AND($AK42=\"FWP1\",$AJ42=TRUE,$HF42=TRUE),SUM(SUM($HM42*FctrChngDts!$B$12),SUM($HN42*FctrChngDts!$C$12)),IF(AND($AK42=\"FWP1P2\",$AJ42=FALSE,$HF42=TRUE),SUM(SUM(SUM($HM42,$HO42)*FctrChngDts!$B$11),SUM(SUM($HN42,$HP42)*FctrChngDts!$C$11)),IF(AND($AK42=\"FWP1P2\",$AJ42=TRUE,$HF42=TRUE),SUM(SUM(SUM($HM42,$KP42)*FctrChngDts!$C$12),SUM(SUM($HN42,$HP42)*FctrChngDts!$C$12)),IF(AND($AK42=\"FWP2\",$AJ42=FALSE,$HF42=TRUE),SUM(SUM($HO42*FctrChngDts!$B$11),SUM($HO42*FctrChngDts!$C$11)),IF(AND($AK42=\"FWP2\",$AJ42=TRUE,$HF42=TRUE),SUM(SUM($HO42*FctrChngDts!$B$12),SUM($HO42*FctrChngDts!$C$12)),IF(AND($AK42=\"FWP2P3\",$AJ42=FALSE,$HF42=TRUE),SUM(SUM(SUM($HO42,$HQ42)*FctrChngDts!$C$11),SUM(SUM($HP42,$HR42)*FctrChngDts!$C$11)),IF(AND($AK42=\"FWP2P3\",$AJ42=TRUE,$HF42=TRUE),SUM(SUM(SUM($HO42,$HQ42)*FctrChngDts!$C$12),SUM(SUM($HP42,$HR42)*FctrChngDts!$C$12)),IF(AND($AK42=\"FWP3\",$AJ42=FALSE,$HF42=TRUE),SUM(SUM($HQ42*FctrChngDts!$B$11),SUM($HR42*FctrChngDts!$C$11)),IF(AND($AK42=\"FWP3\",$AJ42=TRUE,$HF42=TRUE),SUM(SUM($HQ42*FctrChngDts!$B$12),SUM($HR42*FctrChngDts!$C$12)),IF(AND($Z42=\"Winter\",$AK42=\"SSP1P2\",$AJ42=FALSE,$HF42=TRUE),SUM(SUM(SUM(SUM($HG42,$HI42)*FctrChngDts!$B$9),SUM(SUM($HH42,$HJ42)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM42,$HO42)*FctrChngDts!$B$11),SUM(SUM($HN42,$HP42)*FctrChngDts!$C$11))*$AG42),IF(AND($Z42=\"Winter\",$AK42=\"SSP1P2\",$AJ42=TRUE,$HF42=TRUE),SUM(SUM(SUM(SUM($HG42,$HI42)*FctrChngDts!$B$10), SUM(SUM($HH42,$HJ42)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM42,$HO42)*FctrChngDts!$B$12),SUM(SUM($HN42,$HP42)*FctrChngDts!$C$12))*$AG42),IF(AND($Z42=\"Summer\",$AK42=\"SSP1P2\",$AJ42=FALSE,$HF42=TRUE),SUM(SUM(SUM(SUM($HG42,$HI42)*FctrChngDts!$B$9),SUM(SUM($HH42,$HJ42)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM42,$HO42)*FctrChngDts!$B$11),SUM(SUM($HN42,$HP42)*FctrChngDts!$C$11))-$AJ42),IF(AND($Z42=\"Summer\",$AK42=\"SSP1P2\",$AJ42=TRUE,$HF42=TRUE),SUM(SUM(SUM(SUM($HG42,$HI42)*FctrChngDts!$B$10),SUM(SUM($HH42,$HJ42)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM42,$HO42)*FctrChngDts!$B$12),SUM(SUM($HN42,$HP42)*FctrChngDts!$C$12))-$AJ42),IF(AND($Z42=\"Winter\",$AK42=\"SSP2P3\",$AJ42=FALSE,$HF42=TRUE),SUM(SUM(SUM(SUM($HI42,$HK42)*FctrChngDts!$B$9),SUM(SUM($HJ42,$HL42)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO42,$HQ42)*FctrChngDts!$B$11),SUM(SUM($HP42,$HR42)*FctrChngDts!$C$11))*$AG42),IF(AND($Z42=\"Winter\",$AK42=\"SSP2P3\",$AJ42=TRUE,$HF42=TRUE),SUM(SUM(SUM(SUM($HI42,$HK42)*FctrChngDts!$B$10), SUM(SUM($HJ42,$HL42)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO42,$HQ42)*FctrChngDts!$B$12),SUM(SUM($HP42,$HR42)*FctrChngDts!$C$12))*$AG42),IF(AND($Z42=\"Summer\",$AK42=\"SSP2P3\",$AJ42=FALSE,$HF42=TRUE),SUM(SUM(SUM(SUM($HI42,$HK42)*FctrChngDts!$B$9),SUM(SUM($HJ42,$HL42)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO42,$HQ42)*FctrChngDts!$B$11),SUM(SUM($HP42,$HR42)*FctrChngDts!$C$11))-$AJ42),IF(AND($Z42=\"Summer\",$AK42=\"SSP2P3\",$AJ42=TRUE,$HF42=TRUE),SUM(SUM(SUM(SUM($HI42,$HK42)*FctrChngDts!$B$10), SUM(SUM($HJ42,$HL42)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO42,$HQ42)*FctrChngDts!$B$12),SUM(SUM($HP42,$HR42)*FctrChngDts!$C$12))-$AJ42),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK42=\"FSP1\",$AH42=TRUE,SUM(SUM(SUM($AI42*FctrChngDts!$B$13)*I42),$AR42)>$AD42),$AD42,IF(AND($AK42=\"FSP1\",$AH42=TRUE,SUM(SUM(SUM($AI42*FctrChngDts!$B$13)*$I42),$AR42)<=$AD42),SUM(SUM(SUM($AI42*FctrChngDts!$B$13)*$I42),$AR42),IF(AND($Z42=\"Summer\",$AK42=\"SSP1\",$AH42=TRUE,SUM(SUM(SUM(SUM($I42,$J42)*SUM($AI42*FctrChngDts!$B$13))*$AF42),$AR42)>$AD42),$AD42,IF(AND($Z42=\"Summer\",$AK42=\"SSP1\",$AH42=TRUE,SUM(SUM(SUM(SUM($I42,$J42)*SUM($AI42*FctrChngDts!$B$13))*$AF42),$AR42)<=$AD42),SUM(SUM(SUM(SUM($I42,$J42)*SUM($AI42*FctrChngDts!$B$13))*$AF42),$AR42),IF(AND($Z42=\"Winter\",$AK42=\"SSP1\",$AH42=TRUE,SUM(SUM(SUM(SUM($I42,$J42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AU42:$AW42)),$AR42)>$AD42),$AD42,IF(AND($Z42=\"Winter\",$AK42=\"SSP1\",$AH42=TRUE,SUM(SUM(SUM(SUM($I42,$J42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AU42:$AW42)),$AR42)<=$AD42),SUM(SUM(SUM(SUM($I42,$J42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AU42:$AW42)),$AR42),IF(AND($AK42=\"FSP1P2\",$AH42=TRUE,SUM(SUM(SUM(SUM($I42,$K42)*SUM($AI42*FctrChngDts!$B$13))*$AF42),$AR42)>$AD42),$AD42,IF(AND($AK42=\"FSP1P2\",$AH42=TRUE,SUM(SUM(SUM(SUM($I42,$K42)*SUM($AI42*FctrChngDts!$B$13))*$AF42),$AR42)<=$AD42),SUM(SUM(SUM(SUM($I42,$K42)*SUM($AI42*FctrChngDts!$B$13))*$AF42),$AR42),IF(AND($Z42=\"Summer\",$AK42=\"SSP1P2\",$AH42=TRUE,SUM(SUM(SUM(SUM($I42,$K42,$J42,$L42)*SUM($AI42*FctrChngDts!$B$13))*$AF42),$AR42)>$AD42),$AD42,IF(AND($Z42=\"Summer\",$AK42=\"SSP1P2\",$AH42=TRUE,SUM(SUM(SUM(SUM($I42,$K42,$J42,$L42)*SUM($AI42*FctrChngDts!$B$13))*$AF42),$AR42)<=$AD42),SUM(SUM(SUM(SUM($I42,$K42,$J42,$L42)*SUM($AI42*FctrChngDts!$B$13))*$AF42),$AR42),IF(AND($Z42=\"Winter\",$AK42=\"SSP1P2\",$AH42=TRUE,SUM(SUM(SUM(SUM($I42,$K42,$J42,$L42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AU42:$AW42)),$AR42)>$AD42),$AD42,IF(AND($Z42=\"Winter\",$AK42=\"SSP1P2\",$AH42=TRUE,SUM(SUM(SUM(SUM($I42,$K42,$J42,$L42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AU42:$AW42)),$AR42)<=$AD42),MIN($AD42,SUM($AL42,SUM(SUM(SUM(SUM($I42,$K42,$J42,$L42)*SUM($AI42*FctrChngDts!$B$13))*$AF42)))),IF(AND($AK42=\"FSP2\",$AH42=TRUE,SUM(SUM(SUM($AI42*FctrChngDts!$B$13)*$K42),$AR42)>$AD42),$AD42,IF(AND($AK42=\"FSP2\",$AH42=TRUE,SUM(SUM(SUM($AI42*FctrChngDts!$B$13)*$K42),$AR42)<=$AD42),SUM(SUM(SUM($AI42*FctrChngDts!$B$13)*$K42),$AR42),IF(AND($Z42=\"Summer\",$AK42=\"SSP2\",$AH42=TRUE,SUM(SUM(SUM(SUM($K42,$L42)*SUM($AI42*FctrChngDts!$B$13))*$AF42),$AR42)>$AD42),$AD42,IF(AND($Z42=\"Summer\",$AK42=\"SSP2\",$AH42=TRUE,SUM(SUM(SUM(SUM($K42,$L42)*SUM($AI42*FctrChngDts!$B$13))*$AF42),$AR42)<=$AD42),SUM(SUM(SUM(SUM($K42,$L42)*SUM($AI42*FctrChngDts!$B$13))*$AF42),$AR42),IF(AND($Z42=\"Winter\",$AK42=\"SSP2\",$AH42=TRUE,SUM(SUM(SUM(SUM($K42,$L42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AU42:$AW42)),$AR42)>$AD42),$AD42,IF(AND($Z42=\"Winter\",$AK42=\"SSP2\",$AH42=TRUE,SUM(SUM(SUM(SUM($K42,$L42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AU42:$AW42)),$AR42)<=$AD42),SUM(SUM(SUM(SUM($K42,$L42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AU42:$AW42)),$AR42),IF(AND($AK42=\"FSP2P3\",$AH42=TRUE,SUM(SUM(SUM(SUM($K42,$M42)*SUM($AI42*FctrChngDts!$B$13))*$AF42),$AR42)>$AD42),$AD42,IF(AND($AK42=\"FSP2P3\",$AH42=TRUE,SUM(SUM(SUM(SUM($K42,$M42)*SUM($AI42*FctrChngDts!$B$13))*$AF42),$AR42)<=$AD42),SUM(SUM(SUM(SUM($K42,$M42)*SUM($AI42*FctrChngDts!$B$13))*$AF42),$AR42),IF(AND($Z42=\"Summer\",$AK42=\"SSP2P3\",$AH42=TRUE,SUM(SUM(SUM(SUM($K42,$L42,$M42,$N42)*SUM($AI42*FctrChngDts!$B$13))*$AF42),$AR42)>$AD42),$AD42,IF(AND($Z42=\"Summer\",$AK42=\"SSP2P3\",$AH42=TRUE,SUM(SUM(SUM(SUM($K42,$L42,$M42,$N42)*SUM($AI42*FctrChngDts!$B$13))*$AF42),$AR42)<=$AD42),SUM(SUM(SUM(SUM($K42,$L42,$M42,$N42)*SUM($AI42*FctrChngDts!$B$13))*$AF42),$AR42),IF(AND($Z42=\"Winter\",$AK42=\"SSP2P3\",$AH42=TRUE,SUM(SUM(SUM(SUM($K42,$L42,$M42,$N42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AU42:$AW42)),$AR42)>$AD42),$AD42,IF(AND($Z42=\"Winter\",$AK42=\"SSP2P3\",$AH42=TRUE,SUM(SUM(SUM(SUM($K42,$L42,$M42,$N42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AU42:$AW42)),$AR42)<=$AD42),SUM(SUM(SUM(SUM($K42,$L42,$M42,$N42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AU42:$AW42)),$AR42),IF(AND($AK42=\"FSP3\",$AH42=TRUE,SUM(SUM(SUM($AI42*FctrChngDts!$B$13)*$M42),$AR42)>$AD42),$AD42,IF(AND($AK42=\"FSP3\",$AH42=TRUE,SUM(SUM(SUM($AI42*FctrChngDts!$B$13)*$M42),$AR42)<=$AD42),SUM(SUM(SUM($AI42*FctrChngDts!$B$13)*$M42),$AR42),IF(AND($Z42=\"Summer\",$AK42=\"SSP3\",$AH42=TRUE,SUM(SUM(SUM(SUM($M42,$N42)*SUM($AI42*FctrChngDts!$B$13))*$AF42),$AR42)>$AD42),$AD42,IF(AND($Z42=\"Summer\",$AK42=\"SSP3\",$AH42=TRUE,SUM(SUM(SUM(SUM($M42,$N42)*SUM($AI42*FctrChngDts!$B$13))*$AF42),$AR42)<=$AD42),SUM(SUM(SUM(SUM($M42,$N42)*SUM($AI42*FctrChngDts!$B$13))*$AF42),$AR42),IF(AND($Z42=\"Winter\",$AK42=\"SSP3\",$AH42=TRUE,SUM(SUM(SUM(SUM($M42,$N42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AU42:$AW42)),$AR42)>$AD42),$AD42,IF(AND($Z42=\"Winter\",$AK42=\"SSP3\",$AH42=TRUE,SUM(SUM(SUM(SUM($M42,$N42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AU42:$AW42)),$AR42)<=$AD42),SUM(SUM(SUM(SUM($M42,$N42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AU42:$AW42)),$AR42),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK42=\"FWP1\",$AH42=TRUE,SUM(SUM(SUM($AI42*FctrChngDts!$B$13)*$J42),$AU42)>$AE42),$AE42,IF(AND($AK42=\"FWP1\",$AH42=TRUE,SUM(SUM(SUM($AI42*FctrChngDts!$B$13)*$J42),$AU42)<=$AE42),SUM(SUM(SUM($AI42*FctrChngDts!$B$13)*$J42),$AU42),IF(AND($Z42=\"Winter\",$AK42=\"SSP1\",$AH42=TRUE,SUM(SUM(SUM(SUM($I42,$J42)*SUM($AI42*FctrChngDts!$B$13))*$AG42),$AU42)>$AE42),$AE42,IF(AND($Z42=\"Winter\",$AK42=\"SSP1\",$AH42=TRUE,SUM(SUM(SUM(SUM($I42,$J42)*SUM($AI42*FctrChngDts!$B$13))*$AG42),$AU42)<=$AE42),SUM(SUM(SUM(SUM($I42,$J42)*SUM($AI42*FctrChngDts!$B$13))*$AG42),$AU42),IF(AND($Z42=\"Summer\",$AK42=\"SSP1\",$AH42=TRUE,SUM(SUM(SUM(SUM($I42,$J42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AR42:$AT42)),$AU42)>$AE42),$AE42,IF(AND($Z42=\"Summer\",$AK42=\"SSP1\",$AH42=TRUE,SUM(SUM(SUM(SUM($I42,$J42)*SUM($AI42*FctrChngDts!$B$13))- SUM($AR42:$AT42)),$AU42)<=$AE42),SUM(SUM(SUM(SUM($I42,$J42)*SUM($AI42*FctrChngDts!$B$13))- SUM($AR42:$AT42)),$AU42),IF(AND($AK42=\"FWP1P2\",$AH42=TRUE,SUM(SUM(SUM(SUM($J42,$L42)*SUM($AI42*FctrChngDts!$B$13))*$AG42),$AU42)>$AE42),$AE42,IF(AND($AK42=\"FWP1P2\",$AH42=TRUE,SUM(SUM(SUM(SUM($J42,$L42)*SUM($AI42*FctrChngDts!$B$13))*$AG42),$AU42)<=$AE42),SUM(SUM(SUM(SUM($J42,$L42)*SUM($AI42*FctrChngDts!$B$13))*$AG42),$AU42),IF(AND($Z42=\"Winter\",$AK42=\"SSP1P2\",$AH42=TRUE,SUM(SUM(SUM(SUM($I42,$K42,$J42,$L42)*SUM($AI42*FctrChngDts!$B$13))*$AG42),$AU42)>$AE42),$AE42,IF(AND($Z42=\"Winter\",$AK42=\"SSP1P2\",$AH42=TRUE,SUM(SUM(SUM(SUM($I42,$K42,$J42,$L42)*SUM($AI42*FctrChngDts!$B$13))*$AG42),$AU42)<=$AE42),SUM(SUM(SUM(SUM($I42,$K42,$J42,$L42)*SUM($AI42*FctrChngDts!$B$13))*$AG42),$AU42),IF(AND($Z42=\"Summer\",$AK42=\"SSP1P2\",$AH42=TRUE,SUM(SUM(SUM(SUM($I42,$K42,$J42,$L42)*SUM($AI42*FctrChngDts!$B$13))- SUM($AR42:$AT42)),$AU42)>$AE42),$AE42,IF(AND($Z42=\"Summer\",$AK42=\"SSP1P2\",$AH42=TRUE,SUM(SUM(SUM(SUM($I42,$K42,$J42,$L42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AR42:$AT42)),$AU42)<=$AE42),SUM(SUM(SUM(SUM($I42,$K42,$J42,$L42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AR42:$AT42)),$AU42),IF(AND($AK42=\"FWP2\",$AH42=TRUE,SUM(SUM(SUM($AI42*FctrChngDts!$B$13)*$L42),$AU42)>$AE42),$AE42,IF(AND($AK42=\"FWP2\",$AH42=TRUE,SUM(SUM(SUM($AI42*FctrChngDts!$B$13)*$L42),$AU42)<=$AE42),SUM(SUM(SUM($AI42*FctrChngDts!$B$13)*$L42),$AU42),IF(AND($Z42=\"Winter\",$AK42=\"SSP2\",$AH42=TRUE,SUM(SUM(SUM(SUM($K42,$L42)*SUM($AI42*FctrChngDts!$B$13))*$AG42),$AU42)>$AE42),$AE42,IF(AND($Z42=\"Winter\",$AK42=\"SSP2\",$AH42=TRUE,SUM(SUM(SUM(SUM($K42,$L42)*SUM($AI42*FctrChngDts!$B$13))*$AG42),$AU42)<=$AE42),SUM(SUM(SUM(SUM($K42,$L42)*SUM($AI42*FctrChngDts!$B$13))*$AG42),$AU42),IF(AND($Z42=\"Summer\",$AK42=\"SSP2\",$AH42=TRUE,SUM(SUM(SUM(SUM($K42,$L42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AR42:$AT42)),$AU42)>$AE42),$AE42,IF(AND($Z42=\"Summer\",$AK42=\"SSP2\",$AH42=TRUE,SUM(SUM(SUM(SUM($K42,$L42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AR42:$AT42)),$AU42)<=$AE42),SUM(SUM(SUM(SUM($K42,$L42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AR42:$AT42)),$AU42),IF(AND($AK42=\"FWP2P3\",$AH42=TRUE,SUM(SUM(SUM(SUM($L42,$N42)*SUM($AI42*FctrChngDts!$B$13))*$AG42),$AU42)>$AE42),$AE42,IF(AND($AK42=\"FWP2P3\",$AH42=TRUE,SUM(SUM(SUM(SUM($L42,$N42)*SUM($AI42*FctrChngDts!$B$13))*$AG42),$AU42)<=$AE42),SUM(SUM(SUM(SUM($L42,$N42)*SUM($AI42*FctrChngDts!$B$13))*$AG42),$AU42),IF(AND($Z42=\"Winter\",$AK42=\"SSP2P3\",$AH42=TRUE,SUM(SUM(SUM(SUM($K42,$L42,$M42,$N42)*SUM($AI42*FctrChngDts!$B$13))*$AG42),$AU42)>$AE42),$AE42,IF(AND($Z42=\"Winter\",$AK42=\"SSP2P3\",$AH42=TRUE,SUM(SUM(SUM(SUM($K42,$L42,$M42,$N42)*SUM($AI42*FctrChngDts!$B$13))*$AG42),$AU42)<=$AE42),SUM(SUM(SUM(SUM($K42,$L42,$M42,$N42)*SUM($AI42*FctrChngDts!$B$13))*$AG42),$AU42),IF(AND($Z42=\"Summer\",$AK42=\"SSP2P3\",$AH42=TRUE,SUM(SUM(SUM(SUM($K42,$L42,$M42,$N42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AR42:$AT42)),$AU42)>$AE42),$AE42,IF(AND($Z42=\"Summer\",$AK42=\"SSP2P3\",$AH42=TRUE,SUM(SUM(SUM(SUM($K42,$L42,$M42,$N42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AR42:$AT42)),$AU42)<=$AE42),SUM(SUM(SUM(SUM($K42,$L42,$M42,$N42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AR42:$AT42)),$AU42),IF(AND($AK42=\"FWP3\",$AH42=TRUE,SUM(SUM(SUM($AI42*FctrChngDts!$B$13)*$N42),$AU42)>$AE42),$AE42,IF(AND($AK42=\"FWP3\",$AH42=TRUE,SUM(SUM(SUM($AI42*FctrChngDts!$B$13)*$N42),$AU42)<=$AE42),SUM(SUM(SUM($AI42*FctrChngDts!$B$13)*$N42),$AU42),IF(AND($Z42=\"Winter\",$AK42=\"SSP3\",$AH42=TRUE,SUM(SUM(SUM(SUM($M42,$N42)*SUM($AI42*FctrChngDts!$B$13))*$AG42),$AU42)>$AE42),$AE42,IF(AND($Z42=\"Winter\",$AK42=\"SSP3\",$AH42=TRUE,SUM(SUM(SUM(SUM($M42,$N42)*SUM($AI42*FctrChngDts!$B$13))*$AG42),$AU42)<=$AE42),SUM(SUM(SUM(SUM($M42,$N42)*SUM($AI42*FctrChngDts!$B$13))*$AG42),$AU42),IF(AND($Z42=\"Summer\",$AK42=\"SSP3\",$AH42=TRUE,SUM(SUM(SUM(SUM($M42,$N42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AR42:$AT42)),$AU42)>$AE42),$AE42,IF(AND($Z42=\"Summer\",$AK42=\"SSP3\",$AH42=TRUE,SUM(SUM(SUM(SUM($M42,$N42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AR42:$AT42)),$AU42)<=$AE42),SUM(SUM(SUM(SUM($M42,$N42)*SUM($AI42*FctrChngDts!$B$13))-SUM($AR42:$AT42)),$AU42),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I42>0,$AH42=FALSE),SUM($AR42*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I42>0,$AH42=TRUE),SUM($AX42*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I42>0,$AH42=FALSE),SUM($AS42*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I42>0,$AH42=TRUE),SUM($AY42*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I42>0,$AH42=FALSE),SUM($AT42*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I42>0,$AH42=TRUE),SUM($AZ42*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J42>0,$AH42=FALSE),SUM($AU42*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J42>0,$AH42=TRUE),SUM($BA42*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J42>0,$AH42=FALSE),SUM($AV42*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J42>0,$AH42=TRUE),SUM($BB42*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J42>0,$AH42=FALSE),SUM($AW42*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J42>0,$AH42=TRUE),SUM($BC42*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K42>0,$AH42=FALSE),SUM($AR42*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K42>0,$AH42=TRUE),SUM($AX42*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K42>0,$AH42=FALSE),SUM($AS42*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K42>0,$AH42=TRUE),SUM($AY42*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K42>0,$AH42=FALSE),SUM($AT42*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K42>0,$AH42=TRUE),SUM($AZ42*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L42>0,$AH42=FALSE),SUM($AU42*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L42>0,$AH42=TRUE),SUM($BA42*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L42>0,$AH42=FALSE),SUM($AV42*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L42>0,$AH42=TRUE),SUM($BB42*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L42>0,$AH42=FALSE),SUM($AW42*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L42>0,$AH42=TRUE),SUM($BC42*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M42>0,$AH42=FALSE),SUM($AR42*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M42>0,$AH42=TRUE),SUM($AX42*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M42>0,$AH42=FALSE),SUM($AS42*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M42>0,$AH42=TRUE),SUM($AY42*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M42>0,$AH42=FALSE),SUM($AT42*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M42>0,$AH42=TRUE),SUM($AZ42*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N42>0,$AH42=FALSE),SUM($AU42*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N42>0,$AH42=TRUE),SUM($BA42*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N42>0,$AH42=FALSE),SUM($AV42*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N42>0,$AH42=TRUE),SUM($BB42*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N42>0,$AH42=FALSE),SUM($AW42*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N42>0,$AH42=TRUE),SUM($BC42*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I42=0,0,IF(AND($I42>0,$K42>0,$AH42=FALSE),SUM($AR42/$P42*$I42),IF(AND($I42>0,$K42=0,$AH42=FALSE),$AR42,IF(AND($I42>0,$K42>0,$AH42=TRUE),ROUND(MIN($HU42,SUM(SUM($I42,$K42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA42,SUM(SUM($I42,$K42)*(FctrChngDts!$B$13)*$AI42)*$IA42)),0),IF(AND($I42>0,$K42=0,$AH42=TRUE),$AX42))))),0)","v":0},{"$f":"ROUND(IF($I42=0,0,IF(AND($I42>0,$K42>0,$AH42=FALSE),SUM($AS42/$P42*$I42),IF(AND($I42>0,$K42=0,$AH42=FALSE),$AS42,IF(AND($I42>0,$K42>0,$AH42=TRUE),ROUND(MIN(SUM($HU42-$BW42),SUM(SUM($I42,$K42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA42)*3),0),IF(AND($I42>0,$K42=0,$AH42=TRUE),$AY42))))),0)","v":0},0,{"$f":"IF($J42=0,0,IF(AND($J42>0,$L42=0,$N42=0,$AH42=FALSE,$AJ42=FALSE),ROUND(MIN($HX42,SUM($AU42,$BA42)),0),IF(AND($J42>0,$L42=0,$N42=0,$AH42=TRUE,$AJ42=FALSE),ROUND(MIN($HX42,SUM($AU42,SUM($J42*$AI42*FctrChngDts!$B$13))),0),IF(AND($J42>0,$L42>0,$N42=0,$AH42=FALSE,$AJ42=FALSE),ROUND(MIN($HX42,SUM(SUM($J42,$L42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA42,SUM(SUM($J42,$L42)*(FctrChngDts!$B$13)*$AI42)*$IA42)),0),IF(AND($J42>0,$L42>0,$N42=0,$AH42=TRUE,$AJ42=FALSE),ROUND(MIN($HX42,SUM(SUM(SUM(SUM($J42,$L42)*FctrChngDts!$C$11*$IA42),SUM(SUM($J42,$L42)*SUM(FctrChngDts!$B$13*$AI42)*$IA42)))),0),IF(AND($J42>0,$L42=0,$N42=0,$AH42=FALSE,$AJ42=TRUE),ROUND(MIN($HX42,SUM($AU42,$BA42)),0),IF(AND($J42>0,$L42=0,$N42=0,$AH42=TRUE,$AJ42=TRUE),ROUND(MIN($HX42,SUM($AU42,SUM($J42*$AI42*FctrChngDts!$B$13))),0),IF(AND($J42>0,$L42>0,$N42=0,$AH42=FALSE,$AJ42=TRUE),ROUND(MIN($HX42,SUM(SUM($J42,$L42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA42,SUM(SUM($J42,$L42)*(FctrChngDts!$B$13)*$AI42)*$IA42)),0),IF(AND($J42>0,$L42>0,$N42=0,$AH42=TRUE,$AJ42=TRUE),ROUND(MIN($HX42,SUM(SUM(SUM(SUM($J42,$L42)*FctrChngDts!$C$12*$IA42),SUM(SUM($J42,$L42)*SUM(FctrChngDts!$B$13*$AI42)*$IA42)))),0))))))))))","v":0},{"$f":"IF($J42=0,0,IF(AND($J42>0,$L42=0,$N42=0,$AH42=FALSE,$AJ42=FALSE),ROUND(MIN(SUM($HX42-$BZ42),SUM($AU42*3)),0),IF(AND($J42>0,$L42=0,$N42=0,$AH42=TRUE,$AJ42=FALSE),ROUND(MIN(SUM($HX42-$BZ42),SUM(SUM($J42,$L42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA42)*3),0),IF(AND($J42>0,$L42>0,$N42=0,$AH42=FALSE,$AJ42=FALSE),ROUND(MIN(SUM($HX42-$BZ42),SUM(SUM($J42,$L42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA42)*3),0),IF(AND($J42>0,$L42>0,$N42=0,$AH42=TRUE,$AJ42=FALSE),ROUND(MIN(SUM($HX42-$BZ42),SUM(SUM($J42,$L42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA42)*3),0),IF(AND($J42>0,$L42=0,$N42=0,$AH42=FALSE,$AJ42=TRUE),ROUND(MIN(SUM($HX42-$BZ42),SUM($AU42*3)),0),IF(AND($J42>0,$L42=0,$N42=0,$AH42=TRUE,$AJ42=TRUE),ROUND(MIN(SUM($HX42-$BZ42),SUM(SUM($J42,$L42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA42)*3),0),IF(AND($J42>0,$L42>0,$N42=0,$AH42=FALSE,$AJ42=TRUE),ROUND(MIN(SUM($HX42-$BZ42),SUM(SUM($J42,$L42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA42)*3),0),IF(AND($J42>0,$L42>0,$N42=0,$AH42=TRUE,$AJ42=TRUE),ROUND(MIN(SUM($HX42-$BZ42),SUM(SUM($J42,$L42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA42)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K42=0,0,IF(AND($I42>0,$K42>0,$M42=0,$AH42=FALSE),SUM($AR42-$BW42),IF(AND($I42=0,$K42>0,$M42>0,$AH42=FALSE),SUM($AR42/$P42*$K42),IF(AND($I42=0,$K42>0,$M42=0,$AH42=FALSE),$AR42,IF($K42=0,0,IF(AND($I42>0,$K42>0,$M42=0,$AH42=TRUE),ROUND(MIN($HV42,SUM(SUM($I42,$K42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB42,SUM(SUM($I42,$K42)*(FctrChngDts!$B$13)*$AI42)*$IB42)),0),IF(AND($I42=0,$K42>0,$M42>0,$AH42=TRUE),ROUND(MIN($HV42,SUM(SUM($I42,$K42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB42,SUM(SUM($I42,$K42)*(FctrChngDts!$B$13)*$AI42)*$IB42)),0),IF(AND($I42=0,$K42>0,$M42=0,$AH42=TRUE),$AX42)))))))),0)","v":0},{"$f":"ROUND(IF($K42=0,0,IF(AND($I42>0,$K42>0,$M42=0,$AH42=FALSE),SUM($AS42-$BX42),IF(AND($I42=0,$K42>0,$M42>0,$AH42=FALSE),SUM($AS42/$P42*$K42),IF(AND($I42=0,$K42>0,$M42=0,$AH42=FALSE),$AS42,IF($K42=0,0,IF(AND($I42>0,$K42>0,$M42=0,$AH42=TRUE),ROUND(MIN(SUM($HV42-$BW42),SUM(SUM($I42,$K42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB42)*3),0),IF(AND($I42=0,$K42>0,$M42>0,$AH42=TRUE),ROUND(MIN(SUM($HV42-$BW42),SUM(SUM($I42,$K42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB42)*3),0),IF(AND($I42=0,$K42>0,$M42=0,$AH42=TRUE),$AY42)))))))),0)","v":0},0,{"$f":"IF($L42=0,0,IF(AND($J42>0,$L42>0,$N42=0,$AH42=FALSE,$AJ42=FALSE),ROUND(MIN($HY42,SUM(SUM($J42,$L42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB42,SUM(SUM($J42,$L42)*(FctrChngDts!$B$13)*$AI42)*$IB42)),0),IF(AND($J42>0,$L42>0,$N42=0,$AH42=TRUE,$AJ42=FALSE),ROUND(MIN($HY42,SUM(SUM(SUM(SUM($J42,$L42)*FctrChngDts!$C$11*$IB42),SUM(SUM($J42,$L42)*SUM(FctrChngDts!$B$13*$AI42)*$IB42)))),0),IF(AND($J42=0,$L42>0,$N42=0,$AH42=FALSE,$AJ42=FALSE),ROUND(MIN($HY42,SUM($L42*FctrChngDts!$C$11)),0),IF(AND($J42=0,$L42>0,$N42=0,$AH42=TRUE,$AJ42=FALSE),ROUND(MIN($HY42,SUM(SUM(SUM(SUM($J42,$L42)*FctrChngDts!$C$11*$IB42),SUM(SUM($J42,$L42)*SUM(FctrChngDts!$B$13*$AI42)*$IB42)))),0),IF(AND($J42>0,$L42>0,$N42=0,$AH42=FALSE,$AJ42=TRUE),ROUND(MIN($HY42,SUM(SUM($J42,$L42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB42,SUM(SUM($J42,$L42)*(FctrChngDts!$B$13)*$AI42)*$IB42)),0),IF(AND($J42>0,$L42>0,$N42=0,$AH42=TRUE,$AJ42=TRUE),ROUND(MIN($HY42,SUM(SUM(SUM(SUM($J42,$L42)*FctrChngDts!$C$12*$IB42),SUM(SUM($J42,$L42)*SUM(FctrChngDts!$B$13*$AI42)*$IB42)))),0),IF(AND($J42=0,$L42>0,$N42=0,$AH42=FALSE,$AJ42=TRUE),ROUND(MIN($HY42,SUM($L42*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J42=0,$L42>0,$N42=0,$AH42=TRUE,$AJ42=TRUE),ROUND(MIN($HY42,SUM(SUM(SUM(SUM($J42,$L42)*FctrChngDts!$C$12*$IB42),SUM(SUM($J42,$L42)*SUM(FctrChngDts!$B$13*$AI42)*$IB42)))),0))))))))))","v":0},{"$f":"IF($L42=0,0,IF(AND($J42>0,$L42>0,$N42=0,$AH42=FALSE,$AJ42=FALSE),ROUND(MIN(SUM($HY42-$CF42),SUM(SUM($J42,$L42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB42)*3),0),IF(AND($J42>0,$L42>0,$N42=0,$AH42=TRUE,$AJ42=FALSE),ROUND(MIN(SUM($HY42-$CF42),SUM(SUM($J42,$L42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB42)*3),0),IF(AND($J42=0,$L42>0,$N42=0,$AH42=FALSE,$AJ42=FALSE),ROUND(MIN(SUM($HY42-$CF42),SUM($AU42*3)),0),IF(AND($J42=0,$L42>0,$N42=0,$AH42=TRUE,$AJ42=FALSE),ROUND(MIN(SUM($HY42-$CF42),SUM(SUM($J42,$L42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB42)*3),0),IF(AND($J42>0,$L42>0,$N42=0,$AH42=FALSE,$AJ42=TRUE),ROUND(MIN(SUM($HY42-$CF42),SUM(SUM($J42,$L42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB42)*3),0),IF(AND($J42>0,$L42>0,$N42=0,$AH42=TRUE,$AJ42=TRUE),ROUND(MIN(SUM($HY42-$CF42),SUM(SUM($J42,$L42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB42)*3),0),IF(AND($J42=0,$L42>0,$N42=0,$AH42=FALSE,$AJ42=TRUE),ROUND(MIN(SUM($HY42-$CF42),SUM($AU42*3)),0),IF(AND($J42=0,$L42>0,$N42=0,$AH42=TRUE,$AJ42=TRUE),ROUND(MIN(SUM($HY42-$CF42),SUM(SUM($J42,$L42)*IF($AJ42=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB42)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S42>0,Account!$AG$2=TRUE,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH42=FALSE),SUM(Usage!$BW42:$CB42)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V42>0,Account!$AG$2=TRUE,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH42=FALSE),SUM(Usage!$CC42:$CH42)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y42>0,Account!$AG$2=TRUE,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH42=FALSE),SUM(Usage!$CI42:$CN42)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH42=TRUE,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S42),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S42)),2)","v":0},{"$f":"ROUND(IF(OR($AH42=TRUE,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V42),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V42)),2)","v":0},{"$f":"IF(OR($AH42=TRUE,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y42),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y42))","v":0},{"$f":"ROUND(IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW42),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW42)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX42),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX42)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY42),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY42)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ42),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ42)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA42),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA42)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB42),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB42)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S42),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC42),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC42)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD42),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD42)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE42),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE42)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF42),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF42)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG42),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG42)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH42),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH42)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V42),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI42),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI42))","v":0},{"$f":"IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ42),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ42))","v":0},{"$f":"IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK42),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK42))","v":0},{"$f":"IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL42),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL42))","v":0},{"$f":"IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM42),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM42))","v":0},{"$f":"IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN42),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN42))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y42)","v":0},0,0,0,0,{"$f":"IF($DW42>IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV42*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV42*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW42-IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV42*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV42*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV42<$DW42,SUM($DW42-$DV42),0))","v":0},{"$f":"IF(OR(AND($D42<=FctrChngDts!$B$14,Usage!$E42>FctrChngDts!$B$14),AND(Usage!$D42<=FctrChngDts!$C$14,Usage!$E42>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW42),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX42),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY42),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ42),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA42),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB42),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC42),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD42),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE42),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF42),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG42),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH42),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI42)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ42)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK42)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL42)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM42)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN42)","v":0},0,{"$f":"IF(AND($S42>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E42<>\"D-CARE\",Tenant!$F42=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET42=TRUE,$S42>0,$V42=0),SUM(SUM($BW42:$CB42)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET42=TRUE,$S42>0,$V42>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW42:$CB42)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET42=TRUE,$S42>0,$V42>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW42:$CB42)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S42>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S42>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S42>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV42=TRUE,$S42>0,$V42=0),SUM(SUM($BW42:$CB42)*'CRS1'!$P$2),IF(AND($EV42=TRUE,$S42>0,$V42>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW42:$CB42)*'CRS1'!$P$2),IF(AND($EV42=TRUE,$S42>0,$V42>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW42:$CB42)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S42>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX42=TRUE,$S42>0,$V42=0),SUM(SUM($BW42:$CB42)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX42=TRUE,$S42>0,$V42>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW42:$CB42)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX42=TRUE,$S42>0,$V42>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW42:$CB42)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S42>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ42=TRUE,$S42>0),SUM(SUM($BW42:$CB42)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V42>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E42<>\"D-CARE\",Tenant!$F42=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB42=TRUE,$S42>0,$V42>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC42:$CH42)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB42=TRUE,$S42>0,$V42>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC42:$CH42)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB42=TRUE,$V42>0,$Y42>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC42:$CH42)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB42=TRUE,$V42>0,$Y42>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC42:$CH42)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB42=TRUE,$S42=0,$V42>0,$Y42=0),SUM(SUM($CC42:$CH42)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V42>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V42>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V42>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD42=TRUE,$S42>0,$V42>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC42:$CH42)*'CRS2'!$P$2),IF(AND($FD42=TRUE,$S42>0,$V42>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC42:$CH42)*'CRS2'!$P$2),IF(AND($FD42=TRUE,$V42>0,$Y42>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC42:$CH42)*'CRS2'!$P$2),IF(AND($FD42=TRUE,$V42>0,$Y42>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC42:$CH42)*'CRS2'!$P$2),IF(AND($FD42=TRUE,$S42=0,$V42>0,$Y42=0),SUM(SUM($CC42:$CH42)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V42>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF42=TRUE,$S42>0,$V42>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC42:$CH42)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF42=TRUE,$S42>0,$V42>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC42:$CH42)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF42=TRUE,$V42>0,$Y42>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC42:$CH42)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF42=TRUE,$V42>0,$Y42>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC42:$CH42)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF42=TRUE,$S42=0,$V42>0,$Y42=0),SUM(SUM($CC42:$CH42)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V42>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH42=TRUE,$V42>0),SUM(SUM($CC42:$CH42)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y42>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E42<>\"D-CARE\",Tenant!$F42=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ42=TRUE,$V42=0,$Y42>0),SUM(SUM($CI42:$CN42)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ42=TRUE,$V42>0,$Y42>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI42:$CN42)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ42=TRUE,$V42>0,$Y42>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI42:$CN42)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y42>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y42>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y42>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL42=TRUE,$V42=0,$Y42>0),SUM(SUM($CI42:$CN42)*'CRS3'!$P$2),IF(AND($FL42=TRUE,$V42>0,$Y42>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI42:$CN42)*'CRS3'!$P$2),IF(AND($FL42=TRUE,$V42>0,$Y42>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI42:$CN42)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y42>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN42=TRUE,$V42=0,$Y42>0),SUM(SUM($CI42:$CN42)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN42=TRUE,$V42>0,$Y42>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI42:$CN42)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN42=TRUE,$V42>0,$Y42>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI42:$CN42)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y42>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP42=TRUE,$Y42>0),SUM(SUM($CI42:$CN42)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR42:$FT42))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO42:$CQ42,$FR42:$FT42))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA42:$EF42)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG42:$EL42)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM42:$ER42)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV42,$CO42:$CQ42,$EA42:$ER42)/$P42)*$S42*FctrChngDts!$B$15),SUM(SUM(SUM($DV42,$CO42:$CQ42,$FR42:$FT42)/$P42)*$S42*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV42,$CO42:$CQ42,$EA42:$ER42)/$P42)*$V42*FctrChngDts!$B$15),SUM(SUM(SUM($DV42,$CO42:$CQ42,$FR42:$FT42)/$P42)*$V42*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV42,$CO42:$CQ42,$EA42:$ER42)/$P42)*$Y42*FctrChngDts!$B$15),SUM(SUM(SUM($DV42,$CO42:$CQ42,$FR42:$FT42)/$P42)*$Y42*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA42*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI42*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ42*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ42,$FU42,$GF42,$GZ42:$HE42),IF(Account!$Q$2=TRUE,SUM($DZ42,$FV42,$GF42,$GZ42:$HE42),SUM($DZ42,$ES42,$FU42:$FV42,$GF42,$GZ42:$HE42)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E42),Usage!$P42,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D42,FctrChngDts!$C$17<=Usage!$E42),SUM(FctrChngDts!$C$17-Usage!$D42),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E42),Usage!$P42,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D42,FctrChngDts!$C$19<=Usage!$E42),SUM(FctrChngDts!$C$19-Usage!$D42),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK42*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK42*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL42*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL42*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D42))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A42,Tenant!$A:$J,8,FALSE)=TRUE,$GG42<0),0,SUM(SUM(SUM($GG42/$P42*$GP42)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A42,Tenant!$A:$J,8,FALSE)=TRUE,$GG42<0),0,SUM(SUM(SUM($GG42/$P42*$GQ42)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D42))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A42,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV42*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A42,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW42*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU42:$DA42,$EU42,$EA42:$EF42,$FA42)-SUM(SUM($BW42:$CB42)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD42:$DJ42,$FC42,$EG42:$EL42,$FI42)-SUM(SUM($CC42:$CH42)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM42:$DS42,$FK42,$EM42:$ER42,$FQ42)-SUM(SUM($CI42:$CN42)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO42,$CU42:$DA42,$EU42,$EW42,$EY42,$EA42:$EF42,$FA42,$CP42,$DD42:$DJ42,$FC42,$FE42,$FG42,$EG42:$EL42,$FI42)/$P42*$S42)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO42,$CU42:$DA42,$EU42,$EW42,$EY42,$EA42:$EF42,$FA42,$CP42,$DD42:$DJ42,$FC42,$FE42,$FG42,$EG42:$EL42,$FI42)/$P42*$V42)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ42,$DM42:$DS42,$FK42,$FM42,$FO42,$EM42:$ER42,$FQ42)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D42,BslnAllctnCrrnt!$A$1<=$E42),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK42=\"FSP1\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$Q42,BslnAllctnCrrnt!$A$1<$R42),SUM(BslnAllctnCrrnt!$A$1-$Q42),IF(AND($AK42=\"FSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$Q42,BslnAllctnCrrnt!$A$1<$R42),SUM(BslnAllctnCrrnt!$A$1-$Q42),IF(AND($AK42=\"FSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),$I42,IF(AND($AK42=\"SSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$Q42,BslnAllctnCrrnt!$A$1<$R42),SUM(BslnAllctnCrrnt!$A$1-$Q42),IF(AND($AK42=\"SSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),$I42,0)))))","v":0},{"$f":"IF(AND($AK42=\"FSP1\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$Q42,BslnAllctnCrrnt!$A$1<$R42),SUM($I42-$HG42),IF(AND($AK42=\"FSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$Q42,BslnAllctnCrrnt!$A$1<$R42),SUM($I42-$HG42),IF(AND($AK42=\"FSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM($I42-$HG42),IF(AND($AK42=\"SSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$Q42,BslnAllctnCrrnt!$A$1<$R42),SUM($I42-$HG42),IF(AND($AK42=\"SSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM($I42-$HG42),0)))))","v":0},{"$f":"IF(AND($AK42=\"SSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$Q42,BslnAllctnCrrnt!$A$1<$R42),0,IF(AND(FctrChngDts!$A$2>=$D42,FctrChngDts!$B$2<$E42),IF(AND($AK42=\"SSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM(BslnAllctnCrrnt!$A$1-$T42),0),IF(AND($AK42=\"FSP2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM(BslnAllctnCrrnt!$A$1-$T42),IF(AND($AK42=\"FSP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM(BslnAllctnCrrnt!$A$1-$T42),IF(AND($AK42=\"FSP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$W42,BslnAllctnCrrnt!$A$1<$X42),$K42,IF(AND($AK42=\"FSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$Q42,BslnAllctnCrrnt!$A$1<$R42),0,IF(AND($AK42=\"FSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM(BslnAllctnCrrnt!$A$1-$T42),IF(AND($AK42=\"SSP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM(BslnAllctnCrrnt!$A$1-$T42),IF(AND($AK42=\"SSP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$W42,BslnAllctnCrrnt!$A$1<$X42),$K42,0)))))))))","v":0},{"$f":"IF(AND($AK42=\"SSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$Q42,BslnAllctnCrrnt!$A$1<$R42),SUM($K42-$HI42),IF(AND($AK42=\"SSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM($K42-$HI42),IF(AND($AK42=\"FSP2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM($K42-$HI42),IF(AND($AK42=\"FSP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM($K42-$HI42),IF(AND($AK42=\"FSP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$W42,BslnAllctnCrrnt!$A$1<$X42),SUM($K42-$HI42),IF(AND($AK42=\"FSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$Q42,BslnAllctnCrrnt!$A$1<$R42),SUM($K42-$HI42),IF(AND($AK42=\"FSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM($K42-$HI42),IF(AND($AK42=\"SSP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM($K42-$HI42),IF(AND($AK42=\"SSP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$W42,BslnAllctnCrrnt!$A$1<$X42),SUM($K42-$HI42),0)))))))))","v":0},{"$f":"IF(AND($AK42=\"FSP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),0,IF(AND($AK42=\"FSP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$W42,BslnAllctnCrrnt!$A$1<$X42),SUM(BslnAllctnCrrnt!$A$1-$W42),IF(AND($AK42=\"FSP3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$W42,BslnAllctnCrrnt!$A$1<$X42),SUM(BslnAllctnCrrnt!$A$1-$W42),0)))","v":0},{"$f":"IF(AND($AK42=\"FSP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM($M42-$HK42),IF(AND($AK42=\"FSP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$W42,BslnAllctnCrrnt!$A$1<$X42),SUM($M42-$HK42),IF(AND($AK42=\"FSP3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$W42,BslnAllctnCrrnt!$A$1<$X42),SUM($M42-$HK42),0)))","v":0},{"$f":"IF(AND($AK42=\"FWP1\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$Q42,BslnAllctnCrrnt!$A$1<$R42),SUM(BslnAllctnCrrnt!$A$1-$Q42),IF(AND($AK42=\"FWP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$Q42,BslnAllctnCrrnt!$A$1<$R42),SUM(BslnAllctnCrrnt!$A$1-$Q42),IF(AND($AK42=\"FWP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),$J42,IF(AND(FctrChngDts!$A$2>=$D42,FctrChngDts!$B$2<$E42),IF(AND($AK42=\"SSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$Q42,BslnAllctnCrrnt!$A$1<$R42),SUM(BslnAllctnCrrnt!$A$1-$Q42),0),IF(AND($AK42=\"SSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),$J42,0)))))","v":0},{"$f":"IF(AND($AK42=\"FWP1\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$Q42,BslnAllctnCrrnt!$A$1<$R42),SUM($J42-$HM42),IF(AND($AK42=\"FWP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$Q42,BslnAllctnCrrnt!$A$1<$R42),SUM($J42-$HM42),IF(AND($AK42=\"FWP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM($J42-$HM42),IF(AND($AK42=\"SSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$Q42,BslnAllctnCrrnt!$A$1<$R42),SUM($J42-$HM42),IF(AND($AK42=\"SSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM($J42-$HM42),0)))))","v":0},{"$f":"IF(AND($AK42=\"FWP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$Q42,BslnAllctnCrrnt!$A$1<$R42),0,IF(AND($AK42=\"FWP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM(BslnAllctnCrrnt!$A$1-$T42),IF(AND($AK42=\"FWP2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM(BslnAllctnCrrnt!$A$1-$T42),IF(AND($AK42=\"FWP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM(BslnAllctnCrrnt!$A$1-$T42),IF(AND($AK42=\"FWP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$W42,BslnAllctnCrrnt!$A$1<$X42),$L42,IF(AND($AK42=\"SSP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM(BslnAllctnCrrnt!$A$1-$T42),IF(AND($AK42=\"SSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$Q42,BslnAllctnCrrnt!$A$1<$R42),0,IF(AND($AK42=\"SSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM(BslnAllctnCrrnt!$A$1-$T42),0))))))))","v":0},{"$f":"IF(AND($AK42=\"FWP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$Q42,BslnAllctnCrrnt!$A$1<$R42),SUM($L42-$HO42),IF(AND($AK42=\"FWP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM($L42-$HO42),IF(AND($AK42=\"FWP2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM($L42-$HO42),IF(AND($AK42=\"FWP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM($L42-$HO42),IF(AND($AK42=\"FWP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$W42,BslnAllctnCrrnt!$A$1<$X42),SUM($L42-$HO42),IF(AND($AK42=\"SSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$Q42,BslnAllctnCrrnt!$A$1<$R42),SUM($L42-$HO42),IF(AND($AK42=\"SSP1P2\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM($L42-$HO42),0)))))))","v":0},{"$f":"IF(AND($AK42=\"FWP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),0,IF(AND($AK42=\"FWP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$W42,BslnAllctnCrrnt!$A$1<$X42),SUM(BslnAllctnCrrnt!$A$1-$W42),IF(AND($AK42=\"FWP3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$W42,BslnAllctnCrrnt!$A$1<$X42),SUM(BslnAllctnCrrnt!$A$1-$W42),IF(AND($AK42=\"SSP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),0,IF(AND($AK42=\"SSP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$W42,BslnAllctnCrrnt!$A$1<$X42),SUM(BslnAllctnCrrnt!$A$1-$W42),0)))))","v":0},{"$f":"IF(AND($AK42=\"FWP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM($N42-$HQ42),IF(AND($AK42=\"FWP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$W42,BslnAllctnCrrnt!$A$1<$X42),SUM($N42-$HQ42),IF(AND($AK42=\"FWP3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$W42,BslnAllctnCrrnt!$A$1<$X42),SUM($N42-$HQ42),IF(AND($AK42=\"SSP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$T42,BslnAllctnCrrnt!$A$1<$U42),SUM($N42-$HQ42),IF(AND($AK42=\"SSP2P3\",$HF42=TRUE,BslnAllctnCrrnt!$A$1>=$W42,BslnAllctnCrrnt!$A$1<$X42),SUM($N42-$HQ42),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[42,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G43),0,IF($F43<=$G43,SUM($G43-$F43),IF($F43>$G43,SUM((Account!$L$2-Usage!$F43)+Usage!$G43+1))))","v":0},{"$f":"IF($Q43=0,0,IF($R43=0,0,IF(AND($Q43<FctrChngDts!$A$2,$R43>=FctrChngDts!$A$2),SUM($R43-FctrChngDts!$A$2+1),IF(AND($Q43>=FctrChngDts!$A$2,$R43>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q43),IF(AND($Q43>=FctrChngDts!$A$2,$R43<FctrChngDts!$B$2),SUM($R43-$Q43+1),0)))))","v":0},{"$f":"IF($Q43=0,0,IF($R43=0,0,IF(AND($Q43<FctrChngDts!$A$2,$R43>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q43),IF(AND($Q43<FctrChngDts!$A$2,$R43<FctrChngDts!$A$2),SUM($R43-$Q43+1),IF(AND($Q43>FctrChngDts!$A$2,$R43>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R43+1),0)))))","v":0},{"$f":"IF($T43=0,0,IF($U43=0,0,IF(AND($T43<FctrChngDts!$A$2,$U43>=FctrChngDts!$A$2),SUM($U43-FctrChngDts!$A$2+1),IF(AND($T43>=FctrChngDts!$A$2,$U43<FctrChngDts!$B$2),SUM($U43-$T43+1),IF(AND($T43>=FctrChngDts!$A$2,$U43>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T43)<0),0,IF(AND($T43>=FctrChngDts!$A$2,$U43>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T43),0))))))","v":0},{"$f":"IF($T43=0,0,IF($U43=0,0,IF(AND($T43<FctrChngDts!$A$2,$U43>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T43),IF(AND($T43>=FctrChngDts!$B$2,$U43>=FctrChngDts!$B$2),SUM($U43-$T43+1),IF(AND($T43<FctrChngDts!$A$2,$U43<FctrChngDts!$A$2),SUM($U43-$T43+1),IF(AND($T43>=FctrChngDts!$A$2,$U43>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U43+1),0))))))","v":0},{"$f":"IF($W43=0,0,IF($X43=0,0,IF(AND($W43>=FctrChngDts!$A$2,$X43>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W43)<0),0,IF(AND($W43>=FctrChngDts!$A$2,$X43>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W43),IF(AND($W43>=FctrChngDts!$A$2,$X43<FctrChngDts!$B$2),SUM($X43-$W43+1),IF(AND($W43<FctrChngDts!$A$2,$X43>=FctrChngDts!$A$2),SUM($X43-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W43=0,0,IF($X43=0,0,IF(AND($W43<FctrChngDts!$A$2,$X43<FctrChngDts!$A$2),SUM($X43-$W43+1),IF(AND($W43>=FctrChngDts!$A$2,$X43>=FctrChngDts!$B$2,SUM($X43-FctrChngDts!$B$2+1)<=$Y43),SUM($X43-FctrChngDts!$B$2+1),IF(AND($W43>=FctrChngDts!$A$2,$X43>=FctrChngDts!$B$2),SUM($X43-$W43+1),IF(AND($W43<FctrChngDts!$A$2,$X43>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W43),0))))))","v":0},{"$f":"IF(AND($D43>=FctrChngDts!$C$2,$E43<FctrChngDts!$E$2),\"1\",IF(AND($D43>=FctrChngDts!$E$2,$E43<FctrChngDts!$G$2),\"2\",IF(AND($D43>=FctrChngDts!$G$2,$E43<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D43>=FctrChngDts!$D$2,,IF(AND($D43>=FctrChngDts!$C$2,$D43<=FctrChngDts!$D$2),$D43,IF(AND($D43>=FctrChngDts!$C$2,$D43>=FctrChngDts!$D$2,$E43>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D43>FctrChngDts!$D$2,,IF($D43=FctrChngDts!$D$2,$D43,IF(AND($D43>=FctrChngDts!$C$2,$E43<FctrChngDts!$D$2),$E43,IF(AND($D43>=FctrChngDts!$C$2,$E43>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D43>=FctrChngDts!$D$2,$E43>=FctrChngDts!$D$2,$E43>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E43<FctrChngDts!$D$2,$E43<=FctrChngDts!$D$2),$E43,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D43<FctrChngDts!$E$2,$E43<FctrChngDts!$E$2),,IF($D43>FctrChngDts!$F$2,,IF(AND($D43>=FctrChngDts!$E$2,$D43<=FctrChngDts!$F$2),$D43,IF(AND($D43>=FctrChngDts!$E$2,$D43>=FctrChngDts!$F$2,$E43>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D43>FctrChngDts!$F$2,,IF($E43=FctrChngDts!$F$2,$E43,IF(AND($D43<FctrChngDts!$E$2,$E43<=FctrChngDts!$F$2),$E43,IF(AND($D43>=FctrChngDts!$E$2,$E43<FctrChngDts!$F$2),$E43,IF(AND($D43>=FctrChngDts!$E$2,$E43>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D43>=FctrChngDts!$F$2,$E43>=FctrChngDts!$F$2,$E43>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D43<FctrChngDts!$G$2,$E43<FctrChngDts!$G$2),,IF($D43>FctrChngDts!$H$2,,IF(AND($D43>=FctrChngDts!$G$2,$D43<=FctrChngDts!$H$2),$D43,IF(AND($D43>=FctrChngDts!$G$2,$D43>=FctrChngDts!$H$2,$E43>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D43>FctrChngDts!$H$2,,IF($E43=FctrChngDts!$H$2,$E43,IF(AND($D43<FctrChngDts!$G$2,$E43<=FctrChngDts!$H$2),$E43,IF(AND($D43>=FctrChngDts!$G$2,$E43<FctrChngDts!$H$2),$E43,IF(AND($D43>=FctrChngDts!$G$2,$E43>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D43>=FctrChngDts!$H$2,$E43>=FctrChngDts!$H$2,$E43>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A43,Tenant!$A43:$J342,6,FALSE)","v":0},{"$f":"VLOOKUP($A43,Tenant!$A43:$J342,7,FALSE)","v":0},{"$f":"VLOOKUP($A43,Tenant!$A43:$J342,10,FALSE)","v":0},0,{"$f":"IF(AND($AK43=\"FSP2\",$AJ43=FALSE,$HF43=FALSE),SUM($K43*FctrChngDts!$C$9),IF(AND($AK43=\"FSP2\",$AJ43=TRUE,$HF43=FALSE),SUM($K43*FctrChngDts!$C$10),IF(AND($AK43=\"FSP2P3\",$AJ43=FALSE,$HF43=FALSE),SUM(SUM($K43,$M43)*FctrChngDts!$C$9),IF(AND($AK43=\"FSP2P3\",$AJ43=TRUE,$HF43=FALSE),SUM(SUM($K43,$M43)*FctrChngDts!$C$10),IF(AND($AK43=\"FSP3\",$AJ43=FALSE,$HF43=FALSE),SUM($M43*FctrChngDts!$C$9),IF(AND($AK43=\"FSP3\",$AJ43=TRUE,$HF43=FALSE),SUM($M43*FctrChngDts!$C$10),IF(AND($AK43=\"FSP1\",$AJ43=FALSE,$HF43=FALSE),SUM($I43*FctrChngDts!$C$9),IF(AND($AK43=\"FSP1\",$AJ43=TRUE,$HF43=FALSE),SUM($I43*FctrChngDts!$C$10),IF(AND($AK43=\"FSP1P2\",$AJ43=FALSE,$HF43=FALSE),SUM(SUM($I43,$K43)*FctrChngDts!$C$9),IF(AND($AK43=\"FSP1P2\",$AJ43=TRUE,$HF43=FALSE),SUM(SUM($I43,$K43)*FctrChngDts!$C$10),IF(AND($Z43=\"Summer\",$AK43=\"SSP2P3\",$AJ43=FALSE,$HF43=FALSE),SUM(SUM(SUM(SUM($K43,$M43)*FctrChngDts!$C$9),SUM(SUM($L43,$N43)*FctrChngDts!$C$11))*$AF43),IF(AND($Z43=\"Summer\",$AK43=\"SSP2P3\",$AJ43=TRUE,$HF43=FALSE),SUM(SUM(SUM(SUM($K43,$M43)*FctrChngDts!$C$10),SUM(SUM($L43,$N43)*FctrChngDts!$C$12))*$AF43),IF(AND($Z43=\"Winter\",$AK43=\"SSP2P3\",$AJ43=FALSE,$HF43=FALSE),SUM(SUM(SUM(SUM($K43,$M43)*FctrChngDts!$C$9),SUM(SUM($L43,$N43)*FctrChngDts!$C$11))-$AO43),IF(AND($Z43=\"Winter\",$AK43=\"SSP2P3\",$AJ43=TRUE,$HF43=FALSE),SUM(SUM(SUM(SUM($K43,$M43)*FctrChngDts!$C$10),SUM(SUM($L43,$N43)*FctrChngDts!$C$12))-$AO43),IF(AND($Z43=\"Summer\",$AK43=\"SSP1P2\",$AJ43=FALSE,$HF43=FALSE),SUM(SUM(SUM(SUM($I43,$K43)*FctrChngDts!$C$9),SUM(SUM($J43,$L43)*FctrChngDts!$C$11))*$AF43),IF(AND($Z43=\"Summer\",$AK43=\"SSP1P2\",$AJ43=TRUE,$HF43=FALSE),SUM(SUM(SUM(SUM($I43,$K43)*FctrChngDts!$C$10),SUM(SUM($J43,$L43)*FctrChngDts!$C$12))*$AF43),IF(AND($Z43=\"Winter\",$AK43=\"SSP1P2\",$AJ43=FALSE,$HF43=FALSE),SUM(SUM(SUM(SUM($I43,$K43)*FctrChngDts!$C$9),SUM(SUM($J43,$L43)*FctrChngDts!$C$11))-$AO43),IF(AND($Z43=\"Winter\",$AK43=\"SSP1P2\",$AJ43=TRUE,$HF43=FALSE),SUM(SUM(SUM(SUM($I43,$K43)*FctrChngDts!$C$10),SUM(SUM($J43,$L43)*FctrChngDts!$C$12))-$AO43),IF(AND($AK43=\"FSP2\",$AJ43=FALSE,$HF43=TRUE),SUM(SUM($HI43*FctrChngDts!$B$9),SUM($HJ43*FctrChngDts!$C$9)),IF(AND($AK43=\"FSP2\",$AJ43=TRUE,$HF43=TRUE),SUM(SUM($HI43*FctrChngDts!$B$10),SUM($HJ43*FctrChngDts!$C$10)),IF(AND($AK43=\"FSP2P3\",$AJ43=FALSE,$HF43=TRUE),SUM(SUM(SUM($HI43,$HK43)*FctrChngDts!$B$9),SUM(SUM($HJ43,$HL43)*FctrChngDts!$C$9)),IF(AND($AK43=\"FSP2P3\",$AJ43=TRUE,$HF43=TRUE),SUM(SUM(SUM($HI43,$HK43)*FctrChngDts!$B$10),SUM(SUM($HJ43,$HL43)*FctrChngDts!$C$10)),IF(AND($AK43=\"FSP3\",$AJ43=FALSE,$HF43=TRUE),SUM(SUM($HK43*FctrChngDts!$B$9),SUM($HL43*FctrChngDts!$C$9)),IF(AND($AK43=\"FSP3\",$AJ43=TRUE,$HF43=TRUE),SUM(SUM($HK43*FctrChngDts!$B$10),SUM($HL43*FctrChngDts!$C$10)),IF(AND($AK43=\"FSP1\",$AJ43=FALSE,$HF43=TRUE),SUM(SUM($HG43*FctrChngDts!$B$9),SUM($HH43*FctrChngDts!$C$9)),IF(AND($AK43=\"FSP1\",$AJ43=TRUE,$HF43=TRUE),SUM(SUM($HG43*FctrChngDts!$B$10),SUM($HH43*FctrChngDts!$C$10)),IF(AND($AK43=\"FSP1P2\",$AJ43=FALSE,$HF43=TRUE),SUM(SUM(SUM($HG43,$HI43)*FctrChngDts!$B$9),SUM(SUM($HH43,$HJ43)*FctrChngDts!$C$9)),IF(AND($AK43=\"FSP1P2\",$AJ43=TRUE,$HF43=TRUE),SUM(SUM(SUM($HG43,$HI43)*FctrChngDts!$B$10),SUM(SUM($HG43,$HI43)*FctrChngDts!$C$10)),IF(AND($Z43=\"Summer\",$AK43=\"SSP2P3\",$AJ43=FALSE,$HF43=TRUE),SUM(SUM(SUM(SUM($HI43,$HK43)*FctrChngDts!$B$9),SUM(SUM($HJ43,$HL43)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO43,$HQ43)*FctrChngDts!$B$11),SUM(SUM($HP43,$HR43)*FctrChngDts!$C$11))*$AF43),IF(AND($Z43=\"Summer\",$AK43=\"SSP2P3\",$AJ43=TRUE,$HF43=TRUE),SUM(SUM(SUM(SUM($HI43,$HK43)*FctrChngDts!$B$10),SUM(SUM($HJ43,$HL43)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO43,$HQ43)*FctrChngDts!$B$12),SUM(SUM($HP43,$HR43)*FctrChngDts!$C$12))*$AF43),IF(AND($Z43=\"Winter\",$AK43=\"SSP2P3\",$AJ43=FALSE,$HF43=TRUE),SUM(SUM(SUM(SUM($HI43,$HK43)*FctrChngDts!$B$9),SUM(SUM($HJ43,$HL43)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO43,$HQ43)*FctrChngDts!$B$11),SUM(SUM($HP43,$HR43)*FctrChngDts!$C$11))-$AO43),IF(AND($Z43=\"Winter\",$AK43=\"SSP2P3\",$AJ43=TRUE,$HF43=TRUE),SUM(SUM(SUM(SUM($HI43,$HK43)*FctrChngDts!$B$10),SUM(SUM($HO43,$HQ43)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO43,$HQ43)*FctrChngDts!$B$12),SUM(SUM($HP43,$HR43)*FctrChngDts!$C$12))-$AO43),IF(AND($Z43=\"Summer\",$AK43=\"SSP1P2\",$AJ43=FALSE,$HF43=TRUE),SUM(SUM(SUM(SUM($HG43,$HI43)*FctrChngDts!$B$9),SUM(SUM($HH43,$HJ43)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM43,$HO43)*FctrChngDts!$B$11),SUM(SUM($HN43,$HP43)*FctrChngDts!$C$11))*$AF43),IF(AND($Z43=\"Summer\",$AK43=\"SSP1P2\",$AJ43=TRUE,$HF43=TRUE),SUM(SUM(SUM(SUM($HG43,$HI43)*FctrChngDts!$B$10),SUM(SUM($HH43,$HJ43)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM43,$HO43)*FctrChngDts!$B$12),SUM(SUM($HN43,$HP43)*FctrChngDts!$C$12))*$AF43),IF(AND($Z43=\"Winter\",$AK43=\"SSP1P2\",$AJ43=FALSE,$HF43=TRUE),SUM(SUM(SUM(SUM($HG43,$HI43)*FctrChngDts!$B$9),SUM(SUM($HH43,$HJ43)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM43,$HO43)*FctrChngDts!$B$11),SUM(SUM($HN43,$HP43)*FctrChngDts!$C$11))-$AO43),IF(AND($Z43=\"Winter\",$AK43=\"SSP1P2\",$AJ43=TRUE,$HF43=TRUE),SUM(SUM(SUM(SUM($HG43,$HI43)*FctrChngDts!$B$10),SUM(SUM($HH43,$HJ43)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM43,$HO43)*FctrChngDts!$B$12),SUM(SUM($HN43,$HP43)*FctrChngDts!$C$12))-$AO43),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK43=\"FWP1\",$AJ43=FALSE,$HF43=FALSE),SUM($J43*FctrChngDts!$C$11),IF(AND($AK43=\"FWP1\",$AJ43=TRUE,$HF43=FALSE),SUM($J43*FctrChngDts!$C$12),IF(AND($AK43=\"FWP1P2\",$AJ43=FALSE,$HF43=FALSE),SUM(SUM($J43,$L43)*FctrChngDts!$C$11),IF(AND($AK43=\"FWP1P2\",$AJ43=TRUE,$HF43=FALSE),SUM(SUM($J43,$L43)*FctrChngDts!$C$12),IF(AND($AK43=\"FWP2\",$AJ43=FALSE,$HF43=FALSE),SUM($L43*FctrChngDts!$C$11),IF(AND($AK43=\"FWP2\",$AJ43=TRUE,$HF43=FALSE),SUM($L43*FctrChngDts!$C$12),IF(AND($AK43=\"FWP2P3\",$AJ43=FALSE,$HF43=FALSE),SUM(SUM($L43,$N43)*FctrChngDts!$C$11),IF(AND($AK43=\"FWP2P3\",$AJ43=TRUE,$HF43=FALSE),SUM(SUM($L43,$N43)*FctrChngDts!$C$12),IF(AND($AK43=\"FWP3\",$AJ43=FALSE,$HF43=FALSE),SUM($N43*FctrChngDts!$C$11),IF(AND($AK43=\"FWP3\",$AJ43=TRUE,$HF43=FALSE),SUM($N43*FctrChngDts!$C$12),IF(AND($Z43=\"Winter\",$AK43=\"SSP1P2\",$AJ43=FALSE,$HF43=FALSE),SUM(SUM(SUM($I43,$K43)*FctrChngDts!$C$9),SUM(SUM($J43,$L43)*FctrChngDts!$C$11))*$AG43,IF(AND($Z43=\"Winter\",$AK43=\"SSP1P2\",$AJ43=TRUE,$HF43=FALSE),SUM(SUM(SUM($I43,$K43)*FctrChngDts!$B$10),SUM(SUM($J43,$L43)*FctrChngDts!$B$12))*$AG43,IF(AND($Z43=\"Summer\",$AK43=\"SSP1P2\",$AJ43=FALSE,$HF43=FALSE),SUM(SUM(SUM($I43,$K43)*FctrChngDts!$B$9),SUM(SUM($J43,$L43)*FctrChngDts!$B$11))-$AJ43,IF(AND($Z43=\"Summer\",$AK43=\"SSP1P2\",$AJ43=TRUE,$HF43=FALSE),SUM(SUM(SUM($I43,$K43)*FctrChngDts!$C$10),SUM(SUM($J43,$L43)*FctrChngDts!$C$12))-$AJ43,IF(AND($Z43=\"Winter\",$AK43=\"SSP2P3\",$AJ43=FALSE,$HF43=FALSE),SUM(SUM(SUM($K43,$M43)*FctrChngDts!$C$9),SUM(SUM($L43,$N43)*FctrChngDts!$C$11))*$AG43,IF(AND($Z43=\"Winter\",$AK43=\"SSP2P3\",$AJ43=TRUE,$HF43=FALSE),SUM(SUM(SUM($K43,$M43)*FctrChngDts!$C$10),SUM(SUM($L43,$N43)*FctrChngDts!$C$12))*$AG43,IF(AND($Z43=\"Summer\",$AK43=\"SSP2P3\",$AJ43=FALSE,$HF43=FALSE),SUM(SUM(SUM($K43,$M43)*FctrChngDts!$C$9),SUM(SUM($L43,$N43)*FctrChngDts!$C$11))-$AJ43,IF(AND($Z43=\"Summer\",$AK43=\"SSP2P3\",$AJ43=TRUE,$HF43=FALSE),SUM(SUM(SUM($K43,$M43)*FctrChngDts!$C$10),SUM(SUM($L43,$N43)*FctrChngDts!$C$12))-$AJ43,IF(AND($AK43=\"FWP1\",$AJ43=FALSE,$HF43=TRUE),SUM(SUM($HM43*FctrChngDts!$B$11),SUM($HN43*FctrChngDts!$C$11)),IF(AND($AK43=\"FWP1\",$AJ43=TRUE,$HF43=TRUE),SUM(SUM($HM43*FctrChngDts!$B$12),SUM($HN43*FctrChngDts!$C$12)),IF(AND($AK43=\"FWP1P2\",$AJ43=FALSE,$HF43=TRUE),SUM(SUM(SUM($HM43,$HO43)*FctrChngDts!$B$11),SUM(SUM($HN43,$HP43)*FctrChngDts!$C$11)),IF(AND($AK43=\"FWP1P2\",$AJ43=TRUE,$HF43=TRUE),SUM(SUM(SUM($HM43,$KP43)*FctrChngDts!$C$12),SUM(SUM($HN43,$HP43)*FctrChngDts!$C$12)),IF(AND($AK43=\"FWP2\",$AJ43=FALSE,$HF43=TRUE),SUM(SUM($HO43*FctrChngDts!$B$11),SUM($HO43*FctrChngDts!$C$11)),IF(AND($AK43=\"FWP2\",$AJ43=TRUE,$HF43=TRUE),SUM(SUM($HO43*FctrChngDts!$B$12),SUM($HO43*FctrChngDts!$C$12)),IF(AND($AK43=\"FWP2P3\",$AJ43=FALSE,$HF43=TRUE),SUM(SUM(SUM($HO43,$HQ43)*FctrChngDts!$C$11),SUM(SUM($HP43,$HR43)*FctrChngDts!$C$11)),IF(AND($AK43=\"FWP2P3\",$AJ43=TRUE,$HF43=TRUE),SUM(SUM(SUM($HO43,$HQ43)*FctrChngDts!$C$12),SUM(SUM($HP43,$HR43)*FctrChngDts!$C$12)),IF(AND($AK43=\"FWP3\",$AJ43=FALSE,$HF43=TRUE),SUM(SUM($HQ43*FctrChngDts!$B$11),SUM($HR43*FctrChngDts!$C$11)),IF(AND($AK43=\"FWP3\",$AJ43=TRUE,$HF43=TRUE),SUM(SUM($HQ43*FctrChngDts!$B$12),SUM($HR43*FctrChngDts!$C$12)),IF(AND($Z43=\"Winter\",$AK43=\"SSP1P2\",$AJ43=FALSE,$HF43=TRUE),SUM(SUM(SUM(SUM($HG43,$HI43)*FctrChngDts!$B$9),SUM(SUM($HH43,$HJ43)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM43,$HO43)*FctrChngDts!$B$11),SUM(SUM($HN43,$HP43)*FctrChngDts!$C$11))*$AG43),IF(AND($Z43=\"Winter\",$AK43=\"SSP1P2\",$AJ43=TRUE,$HF43=TRUE),SUM(SUM(SUM(SUM($HG43,$HI43)*FctrChngDts!$B$10), SUM(SUM($HH43,$HJ43)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM43,$HO43)*FctrChngDts!$B$12),SUM(SUM($HN43,$HP43)*FctrChngDts!$C$12))*$AG43),IF(AND($Z43=\"Summer\",$AK43=\"SSP1P2\",$AJ43=FALSE,$HF43=TRUE),SUM(SUM(SUM(SUM($HG43,$HI43)*FctrChngDts!$B$9),SUM(SUM($HH43,$HJ43)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM43,$HO43)*FctrChngDts!$B$11),SUM(SUM($HN43,$HP43)*FctrChngDts!$C$11))-$AJ43),IF(AND($Z43=\"Summer\",$AK43=\"SSP1P2\",$AJ43=TRUE,$HF43=TRUE),SUM(SUM(SUM(SUM($HG43,$HI43)*FctrChngDts!$B$10),SUM(SUM($HH43,$HJ43)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM43,$HO43)*FctrChngDts!$B$12),SUM(SUM($HN43,$HP43)*FctrChngDts!$C$12))-$AJ43),IF(AND($Z43=\"Winter\",$AK43=\"SSP2P3\",$AJ43=FALSE,$HF43=TRUE),SUM(SUM(SUM(SUM($HI43,$HK43)*FctrChngDts!$B$9),SUM(SUM($HJ43,$HL43)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO43,$HQ43)*FctrChngDts!$B$11),SUM(SUM($HP43,$HR43)*FctrChngDts!$C$11))*$AG43),IF(AND($Z43=\"Winter\",$AK43=\"SSP2P3\",$AJ43=TRUE,$HF43=TRUE),SUM(SUM(SUM(SUM($HI43,$HK43)*FctrChngDts!$B$10), SUM(SUM($HJ43,$HL43)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO43,$HQ43)*FctrChngDts!$B$12),SUM(SUM($HP43,$HR43)*FctrChngDts!$C$12))*$AG43),IF(AND($Z43=\"Summer\",$AK43=\"SSP2P3\",$AJ43=FALSE,$HF43=TRUE),SUM(SUM(SUM(SUM($HI43,$HK43)*FctrChngDts!$B$9),SUM(SUM($HJ43,$HL43)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO43,$HQ43)*FctrChngDts!$B$11),SUM(SUM($HP43,$HR43)*FctrChngDts!$C$11))-$AJ43),IF(AND($Z43=\"Summer\",$AK43=\"SSP2P3\",$AJ43=TRUE,$HF43=TRUE),SUM(SUM(SUM(SUM($HI43,$HK43)*FctrChngDts!$B$10), SUM(SUM($HJ43,$HL43)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO43,$HQ43)*FctrChngDts!$B$12),SUM(SUM($HP43,$HR43)*FctrChngDts!$C$12))-$AJ43),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK43=\"FSP1\",$AH43=TRUE,SUM(SUM(SUM($AI43*FctrChngDts!$B$13)*I43),$AR43)>$AD43),$AD43,IF(AND($AK43=\"FSP1\",$AH43=TRUE,SUM(SUM(SUM($AI43*FctrChngDts!$B$13)*$I43),$AR43)<=$AD43),SUM(SUM(SUM($AI43*FctrChngDts!$B$13)*$I43),$AR43),IF(AND($Z43=\"Summer\",$AK43=\"SSP1\",$AH43=TRUE,SUM(SUM(SUM(SUM($I43,$J43)*SUM($AI43*FctrChngDts!$B$13))*$AF43),$AR43)>$AD43),$AD43,IF(AND($Z43=\"Summer\",$AK43=\"SSP1\",$AH43=TRUE,SUM(SUM(SUM(SUM($I43,$J43)*SUM($AI43*FctrChngDts!$B$13))*$AF43),$AR43)<=$AD43),SUM(SUM(SUM(SUM($I43,$J43)*SUM($AI43*FctrChngDts!$B$13))*$AF43),$AR43),IF(AND($Z43=\"Winter\",$AK43=\"SSP1\",$AH43=TRUE,SUM(SUM(SUM(SUM($I43,$J43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AU43:$AW43)),$AR43)>$AD43),$AD43,IF(AND($Z43=\"Winter\",$AK43=\"SSP1\",$AH43=TRUE,SUM(SUM(SUM(SUM($I43,$J43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AU43:$AW43)),$AR43)<=$AD43),SUM(SUM(SUM(SUM($I43,$J43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AU43:$AW43)),$AR43),IF(AND($AK43=\"FSP1P2\",$AH43=TRUE,SUM(SUM(SUM(SUM($I43,$K43)*SUM($AI43*FctrChngDts!$B$13))*$AF43),$AR43)>$AD43),$AD43,IF(AND($AK43=\"FSP1P2\",$AH43=TRUE,SUM(SUM(SUM(SUM($I43,$K43)*SUM($AI43*FctrChngDts!$B$13))*$AF43),$AR43)<=$AD43),SUM(SUM(SUM(SUM($I43,$K43)*SUM($AI43*FctrChngDts!$B$13))*$AF43),$AR43),IF(AND($Z43=\"Summer\",$AK43=\"SSP1P2\",$AH43=TRUE,SUM(SUM(SUM(SUM($I43,$K43,$J43,$L43)*SUM($AI43*FctrChngDts!$B$13))*$AF43),$AR43)>$AD43),$AD43,IF(AND($Z43=\"Summer\",$AK43=\"SSP1P2\",$AH43=TRUE,SUM(SUM(SUM(SUM($I43,$K43,$J43,$L43)*SUM($AI43*FctrChngDts!$B$13))*$AF43),$AR43)<=$AD43),SUM(SUM(SUM(SUM($I43,$K43,$J43,$L43)*SUM($AI43*FctrChngDts!$B$13))*$AF43),$AR43),IF(AND($Z43=\"Winter\",$AK43=\"SSP1P2\",$AH43=TRUE,SUM(SUM(SUM(SUM($I43,$K43,$J43,$L43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AU43:$AW43)),$AR43)>$AD43),$AD43,IF(AND($Z43=\"Winter\",$AK43=\"SSP1P2\",$AH43=TRUE,SUM(SUM(SUM(SUM($I43,$K43,$J43,$L43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AU43:$AW43)),$AR43)<=$AD43),MIN($AD43,SUM($AL43,SUM(SUM(SUM(SUM($I43,$K43,$J43,$L43)*SUM($AI43*FctrChngDts!$B$13))*$AF43)))),IF(AND($AK43=\"FSP2\",$AH43=TRUE,SUM(SUM(SUM($AI43*FctrChngDts!$B$13)*$K43),$AR43)>$AD43),$AD43,IF(AND($AK43=\"FSP2\",$AH43=TRUE,SUM(SUM(SUM($AI43*FctrChngDts!$B$13)*$K43),$AR43)<=$AD43),SUM(SUM(SUM($AI43*FctrChngDts!$B$13)*$K43),$AR43),IF(AND($Z43=\"Summer\",$AK43=\"SSP2\",$AH43=TRUE,SUM(SUM(SUM(SUM($K43,$L43)*SUM($AI43*FctrChngDts!$B$13))*$AF43),$AR43)>$AD43),$AD43,IF(AND($Z43=\"Summer\",$AK43=\"SSP2\",$AH43=TRUE,SUM(SUM(SUM(SUM($K43,$L43)*SUM($AI43*FctrChngDts!$B$13))*$AF43),$AR43)<=$AD43),SUM(SUM(SUM(SUM($K43,$L43)*SUM($AI43*FctrChngDts!$B$13))*$AF43),$AR43),IF(AND($Z43=\"Winter\",$AK43=\"SSP2\",$AH43=TRUE,SUM(SUM(SUM(SUM($K43,$L43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AU43:$AW43)),$AR43)>$AD43),$AD43,IF(AND($Z43=\"Winter\",$AK43=\"SSP2\",$AH43=TRUE,SUM(SUM(SUM(SUM($K43,$L43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AU43:$AW43)),$AR43)<=$AD43),SUM(SUM(SUM(SUM($K43,$L43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AU43:$AW43)),$AR43),IF(AND($AK43=\"FSP2P3\",$AH43=TRUE,SUM(SUM(SUM(SUM($K43,$M43)*SUM($AI43*FctrChngDts!$B$13))*$AF43),$AR43)>$AD43),$AD43,IF(AND($AK43=\"FSP2P3\",$AH43=TRUE,SUM(SUM(SUM(SUM($K43,$M43)*SUM($AI43*FctrChngDts!$B$13))*$AF43),$AR43)<=$AD43),SUM(SUM(SUM(SUM($K43,$M43)*SUM($AI43*FctrChngDts!$B$13))*$AF43),$AR43),IF(AND($Z43=\"Summer\",$AK43=\"SSP2P3\",$AH43=TRUE,SUM(SUM(SUM(SUM($K43,$L43,$M43,$N43)*SUM($AI43*FctrChngDts!$B$13))*$AF43),$AR43)>$AD43),$AD43,IF(AND($Z43=\"Summer\",$AK43=\"SSP2P3\",$AH43=TRUE,SUM(SUM(SUM(SUM($K43,$L43,$M43,$N43)*SUM($AI43*FctrChngDts!$B$13))*$AF43),$AR43)<=$AD43),SUM(SUM(SUM(SUM($K43,$L43,$M43,$N43)*SUM($AI43*FctrChngDts!$B$13))*$AF43),$AR43),IF(AND($Z43=\"Winter\",$AK43=\"SSP2P3\",$AH43=TRUE,SUM(SUM(SUM(SUM($K43,$L43,$M43,$N43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AU43:$AW43)),$AR43)>$AD43),$AD43,IF(AND($Z43=\"Winter\",$AK43=\"SSP2P3\",$AH43=TRUE,SUM(SUM(SUM(SUM($K43,$L43,$M43,$N43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AU43:$AW43)),$AR43)<=$AD43),SUM(SUM(SUM(SUM($K43,$L43,$M43,$N43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AU43:$AW43)),$AR43),IF(AND($AK43=\"FSP3\",$AH43=TRUE,SUM(SUM(SUM($AI43*FctrChngDts!$B$13)*$M43),$AR43)>$AD43),$AD43,IF(AND($AK43=\"FSP3\",$AH43=TRUE,SUM(SUM(SUM($AI43*FctrChngDts!$B$13)*$M43),$AR43)<=$AD43),SUM(SUM(SUM($AI43*FctrChngDts!$B$13)*$M43),$AR43),IF(AND($Z43=\"Summer\",$AK43=\"SSP3\",$AH43=TRUE,SUM(SUM(SUM(SUM($M43,$N43)*SUM($AI43*FctrChngDts!$B$13))*$AF43),$AR43)>$AD43),$AD43,IF(AND($Z43=\"Summer\",$AK43=\"SSP3\",$AH43=TRUE,SUM(SUM(SUM(SUM($M43,$N43)*SUM($AI43*FctrChngDts!$B$13))*$AF43),$AR43)<=$AD43),SUM(SUM(SUM(SUM($M43,$N43)*SUM($AI43*FctrChngDts!$B$13))*$AF43),$AR43),IF(AND($Z43=\"Winter\",$AK43=\"SSP3\",$AH43=TRUE,SUM(SUM(SUM(SUM($M43,$N43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AU43:$AW43)),$AR43)>$AD43),$AD43,IF(AND($Z43=\"Winter\",$AK43=\"SSP3\",$AH43=TRUE,SUM(SUM(SUM(SUM($M43,$N43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AU43:$AW43)),$AR43)<=$AD43),SUM(SUM(SUM(SUM($M43,$N43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AU43:$AW43)),$AR43),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK43=\"FWP1\",$AH43=TRUE,SUM(SUM(SUM($AI43*FctrChngDts!$B$13)*$J43),$AU43)>$AE43),$AE43,IF(AND($AK43=\"FWP1\",$AH43=TRUE,SUM(SUM(SUM($AI43*FctrChngDts!$B$13)*$J43),$AU43)<=$AE43),SUM(SUM(SUM($AI43*FctrChngDts!$B$13)*$J43),$AU43),IF(AND($Z43=\"Winter\",$AK43=\"SSP1\",$AH43=TRUE,SUM(SUM(SUM(SUM($I43,$J43)*SUM($AI43*FctrChngDts!$B$13))*$AG43),$AU43)>$AE43),$AE43,IF(AND($Z43=\"Winter\",$AK43=\"SSP1\",$AH43=TRUE,SUM(SUM(SUM(SUM($I43,$J43)*SUM($AI43*FctrChngDts!$B$13))*$AG43),$AU43)<=$AE43),SUM(SUM(SUM(SUM($I43,$J43)*SUM($AI43*FctrChngDts!$B$13))*$AG43),$AU43),IF(AND($Z43=\"Summer\",$AK43=\"SSP1\",$AH43=TRUE,SUM(SUM(SUM(SUM($I43,$J43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AR43:$AT43)),$AU43)>$AE43),$AE43,IF(AND($Z43=\"Summer\",$AK43=\"SSP1\",$AH43=TRUE,SUM(SUM(SUM(SUM($I43,$J43)*SUM($AI43*FctrChngDts!$B$13))- SUM($AR43:$AT43)),$AU43)<=$AE43),SUM(SUM(SUM(SUM($I43,$J43)*SUM($AI43*FctrChngDts!$B$13))- SUM($AR43:$AT43)),$AU43),IF(AND($AK43=\"FWP1P2\",$AH43=TRUE,SUM(SUM(SUM(SUM($J43,$L43)*SUM($AI43*FctrChngDts!$B$13))*$AG43),$AU43)>$AE43),$AE43,IF(AND($AK43=\"FWP1P2\",$AH43=TRUE,SUM(SUM(SUM(SUM($J43,$L43)*SUM($AI43*FctrChngDts!$B$13))*$AG43),$AU43)<=$AE43),SUM(SUM(SUM(SUM($J43,$L43)*SUM($AI43*FctrChngDts!$B$13))*$AG43),$AU43),IF(AND($Z43=\"Winter\",$AK43=\"SSP1P2\",$AH43=TRUE,SUM(SUM(SUM(SUM($I43,$K43,$J43,$L43)*SUM($AI43*FctrChngDts!$B$13))*$AG43),$AU43)>$AE43),$AE43,IF(AND($Z43=\"Winter\",$AK43=\"SSP1P2\",$AH43=TRUE,SUM(SUM(SUM(SUM($I43,$K43,$J43,$L43)*SUM($AI43*FctrChngDts!$B$13))*$AG43),$AU43)<=$AE43),SUM(SUM(SUM(SUM($I43,$K43,$J43,$L43)*SUM($AI43*FctrChngDts!$B$13))*$AG43),$AU43),IF(AND($Z43=\"Summer\",$AK43=\"SSP1P2\",$AH43=TRUE,SUM(SUM(SUM(SUM($I43,$K43,$J43,$L43)*SUM($AI43*FctrChngDts!$B$13))- SUM($AR43:$AT43)),$AU43)>$AE43),$AE43,IF(AND($Z43=\"Summer\",$AK43=\"SSP1P2\",$AH43=TRUE,SUM(SUM(SUM(SUM($I43,$K43,$J43,$L43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AR43:$AT43)),$AU43)<=$AE43),SUM(SUM(SUM(SUM($I43,$K43,$J43,$L43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AR43:$AT43)),$AU43),IF(AND($AK43=\"FWP2\",$AH43=TRUE,SUM(SUM(SUM($AI43*FctrChngDts!$B$13)*$L43),$AU43)>$AE43),$AE43,IF(AND($AK43=\"FWP2\",$AH43=TRUE,SUM(SUM(SUM($AI43*FctrChngDts!$B$13)*$L43),$AU43)<=$AE43),SUM(SUM(SUM($AI43*FctrChngDts!$B$13)*$L43),$AU43),IF(AND($Z43=\"Winter\",$AK43=\"SSP2\",$AH43=TRUE,SUM(SUM(SUM(SUM($K43,$L43)*SUM($AI43*FctrChngDts!$B$13))*$AG43),$AU43)>$AE43),$AE43,IF(AND($Z43=\"Winter\",$AK43=\"SSP2\",$AH43=TRUE,SUM(SUM(SUM(SUM($K43,$L43)*SUM($AI43*FctrChngDts!$B$13))*$AG43),$AU43)<=$AE43),SUM(SUM(SUM(SUM($K43,$L43)*SUM($AI43*FctrChngDts!$B$13))*$AG43),$AU43),IF(AND($Z43=\"Summer\",$AK43=\"SSP2\",$AH43=TRUE,SUM(SUM(SUM(SUM($K43,$L43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AR43:$AT43)),$AU43)>$AE43),$AE43,IF(AND($Z43=\"Summer\",$AK43=\"SSP2\",$AH43=TRUE,SUM(SUM(SUM(SUM($K43,$L43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AR43:$AT43)),$AU43)<=$AE43),SUM(SUM(SUM(SUM($K43,$L43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AR43:$AT43)),$AU43),IF(AND($AK43=\"FWP2P3\",$AH43=TRUE,SUM(SUM(SUM(SUM($L43,$N43)*SUM($AI43*FctrChngDts!$B$13))*$AG43),$AU43)>$AE43),$AE43,IF(AND($AK43=\"FWP2P3\",$AH43=TRUE,SUM(SUM(SUM(SUM($L43,$N43)*SUM($AI43*FctrChngDts!$B$13))*$AG43),$AU43)<=$AE43),SUM(SUM(SUM(SUM($L43,$N43)*SUM($AI43*FctrChngDts!$B$13))*$AG43),$AU43),IF(AND($Z43=\"Winter\",$AK43=\"SSP2P3\",$AH43=TRUE,SUM(SUM(SUM(SUM($K43,$L43,$M43,$N43)*SUM($AI43*FctrChngDts!$B$13))*$AG43),$AU43)>$AE43),$AE43,IF(AND($Z43=\"Winter\",$AK43=\"SSP2P3\",$AH43=TRUE,SUM(SUM(SUM(SUM($K43,$L43,$M43,$N43)*SUM($AI43*FctrChngDts!$B$13))*$AG43),$AU43)<=$AE43),SUM(SUM(SUM(SUM($K43,$L43,$M43,$N43)*SUM($AI43*FctrChngDts!$B$13))*$AG43),$AU43),IF(AND($Z43=\"Summer\",$AK43=\"SSP2P3\",$AH43=TRUE,SUM(SUM(SUM(SUM($K43,$L43,$M43,$N43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AR43:$AT43)),$AU43)>$AE43),$AE43,IF(AND($Z43=\"Summer\",$AK43=\"SSP2P3\",$AH43=TRUE,SUM(SUM(SUM(SUM($K43,$L43,$M43,$N43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AR43:$AT43)),$AU43)<=$AE43),SUM(SUM(SUM(SUM($K43,$L43,$M43,$N43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AR43:$AT43)),$AU43),IF(AND($AK43=\"FWP3\",$AH43=TRUE,SUM(SUM(SUM($AI43*FctrChngDts!$B$13)*$N43),$AU43)>$AE43),$AE43,IF(AND($AK43=\"FWP3\",$AH43=TRUE,SUM(SUM(SUM($AI43*FctrChngDts!$B$13)*$N43),$AU43)<=$AE43),SUM(SUM(SUM($AI43*FctrChngDts!$B$13)*$N43),$AU43),IF(AND($Z43=\"Winter\",$AK43=\"SSP3\",$AH43=TRUE,SUM(SUM(SUM(SUM($M43,$N43)*SUM($AI43*FctrChngDts!$B$13))*$AG43),$AU43)>$AE43),$AE43,IF(AND($Z43=\"Winter\",$AK43=\"SSP3\",$AH43=TRUE,SUM(SUM(SUM(SUM($M43,$N43)*SUM($AI43*FctrChngDts!$B$13))*$AG43),$AU43)<=$AE43),SUM(SUM(SUM(SUM($M43,$N43)*SUM($AI43*FctrChngDts!$B$13))*$AG43),$AU43),IF(AND($Z43=\"Summer\",$AK43=\"SSP3\",$AH43=TRUE,SUM(SUM(SUM(SUM($M43,$N43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AR43:$AT43)),$AU43)>$AE43),$AE43,IF(AND($Z43=\"Summer\",$AK43=\"SSP3\",$AH43=TRUE,SUM(SUM(SUM(SUM($M43,$N43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AR43:$AT43)),$AU43)<=$AE43),SUM(SUM(SUM(SUM($M43,$N43)*SUM($AI43*FctrChngDts!$B$13))-SUM($AR43:$AT43)),$AU43),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I43>0,$AH43=FALSE),SUM($AR43*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I43>0,$AH43=TRUE),SUM($AX43*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I43>0,$AH43=FALSE),SUM($AS43*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I43>0,$AH43=TRUE),SUM($AY43*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I43>0,$AH43=FALSE),SUM($AT43*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I43>0,$AH43=TRUE),SUM($AZ43*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J43>0,$AH43=FALSE),SUM($AU43*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J43>0,$AH43=TRUE),SUM($BA43*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J43>0,$AH43=FALSE),SUM($AV43*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J43>0,$AH43=TRUE),SUM($BB43*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J43>0,$AH43=FALSE),SUM($AW43*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J43>0,$AH43=TRUE),SUM($BC43*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K43>0,$AH43=FALSE),SUM($AR43*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K43>0,$AH43=TRUE),SUM($AX43*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K43>0,$AH43=FALSE),SUM($AS43*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K43>0,$AH43=TRUE),SUM($AY43*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K43>0,$AH43=FALSE),SUM($AT43*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K43>0,$AH43=TRUE),SUM($AZ43*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L43>0,$AH43=FALSE),SUM($AU43*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L43>0,$AH43=TRUE),SUM($BA43*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L43>0,$AH43=FALSE),SUM($AV43*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L43>0,$AH43=TRUE),SUM($BB43*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L43>0,$AH43=FALSE),SUM($AW43*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L43>0,$AH43=TRUE),SUM($BC43*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M43>0,$AH43=FALSE),SUM($AR43*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M43>0,$AH43=TRUE),SUM($AX43*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M43>0,$AH43=FALSE),SUM($AS43*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M43>0,$AH43=TRUE),SUM($AY43*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M43>0,$AH43=FALSE),SUM($AT43*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M43>0,$AH43=TRUE),SUM($AZ43*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N43>0,$AH43=FALSE),SUM($AU43*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N43>0,$AH43=TRUE),SUM($BA43*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N43>0,$AH43=FALSE),SUM($AV43*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N43>0,$AH43=TRUE),SUM($BB43*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N43>0,$AH43=FALSE),SUM($AW43*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N43>0,$AH43=TRUE),SUM($BC43*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I43=0,0,IF(AND($I43>0,$K43>0,$AH43=FALSE),SUM($AR43/$P43*$I43),IF(AND($I43>0,$K43=0,$AH43=FALSE),$AR43,IF(AND($I43>0,$K43>0,$AH43=TRUE),ROUND(MIN($HU43,SUM(SUM($I43,$K43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA43,SUM(SUM($I43,$K43)*(FctrChngDts!$B$13)*$AI43)*$IA43)),0),IF(AND($I43>0,$K43=0,$AH43=TRUE),$AX43))))),0)","v":0},{"$f":"ROUND(IF($I43=0,0,IF(AND($I43>0,$K43>0,$AH43=FALSE),SUM($AS43/$P43*$I43),IF(AND($I43>0,$K43=0,$AH43=FALSE),$AS43,IF(AND($I43>0,$K43>0,$AH43=TRUE),ROUND(MIN(SUM($HU43-$BW43),SUM(SUM($I43,$K43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA43)*3),0),IF(AND($I43>0,$K43=0,$AH43=TRUE),$AY43))))),0)","v":0},0,{"$f":"IF($J43=0,0,IF(AND($J43>0,$L43=0,$N43=0,$AH43=FALSE,$AJ43=FALSE),ROUND(MIN($HX43,SUM($AU43,$BA43)),0),IF(AND($J43>0,$L43=0,$N43=0,$AH43=TRUE,$AJ43=FALSE),ROUND(MIN($HX43,SUM($AU43,SUM($J43*$AI43*FctrChngDts!$B$13))),0),IF(AND($J43>0,$L43>0,$N43=0,$AH43=FALSE,$AJ43=FALSE),ROUND(MIN($HX43,SUM(SUM($J43,$L43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA43,SUM(SUM($J43,$L43)*(FctrChngDts!$B$13)*$AI43)*$IA43)),0),IF(AND($J43>0,$L43>0,$N43=0,$AH43=TRUE,$AJ43=FALSE),ROUND(MIN($HX43,SUM(SUM(SUM(SUM($J43,$L43)*FctrChngDts!$C$11*$IA43),SUM(SUM($J43,$L43)*SUM(FctrChngDts!$B$13*$AI43)*$IA43)))),0),IF(AND($J43>0,$L43=0,$N43=0,$AH43=FALSE,$AJ43=TRUE),ROUND(MIN($HX43,SUM($AU43,$BA43)),0),IF(AND($J43>0,$L43=0,$N43=0,$AH43=TRUE,$AJ43=TRUE),ROUND(MIN($HX43,SUM($AU43,SUM($J43*$AI43*FctrChngDts!$B$13))),0),IF(AND($J43>0,$L43>0,$N43=0,$AH43=FALSE,$AJ43=TRUE),ROUND(MIN($HX43,SUM(SUM($J43,$L43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA43,SUM(SUM($J43,$L43)*(FctrChngDts!$B$13)*$AI43)*$IA43)),0),IF(AND($J43>0,$L43>0,$N43=0,$AH43=TRUE,$AJ43=TRUE),ROUND(MIN($HX43,SUM(SUM(SUM(SUM($J43,$L43)*FctrChngDts!$C$12*$IA43),SUM(SUM($J43,$L43)*SUM(FctrChngDts!$B$13*$AI43)*$IA43)))),0))))))))))","v":0},{"$f":"IF($J43=0,0,IF(AND($J43>0,$L43=0,$N43=0,$AH43=FALSE,$AJ43=FALSE),ROUND(MIN(SUM($HX43-$BZ43),SUM($AU43*3)),0),IF(AND($J43>0,$L43=0,$N43=0,$AH43=TRUE,$AJ43=FALSE),ROUND(MIN(SUM($HX43-$BZ43),SUM(SUM($J43,$L43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA43)*3),0),IF(AND($J43>0,$L43>0,$N43=0,$AH43=FALSE,$AJ43=FALSE),ROUND(MIN(SUM($HX43-$BZ43),SUM(SUM($J43,$L43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA43)*3),0),IF(AND($J43>0,$L43>0,$N43=0,$AH43=TRUE,$AJ43=FALSE),ROUND(MIN(SUM($HX43-$BZ43),SUM(SUM($J43,$L43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA43)*3),0),IF(AND($J43>0,$L43=0,$N43=0,$AH43=FALSE,$AJ43=TRUE),ROUND(MIN(SUM($HX43-$BZ43),SUM($AU43*3)),0),IF(AND($J43>0,$L43=0,$N43=0,$AH43=TRUE,$AJ43=TRUE),ROUND(MIN(SUM($HX43-$BZ43),SUM(SUM($J43,$L43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA43)*3),0),IF(AND($J43>0,$L43>0,$N43=0,$AH43=FALSE,$AJ43=TRUE),ROUND(MIN(SUM($HX43-$BZ43),SUM(SUM($J43,$L43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA43)*3),0),IF(AND($J43>0,$L43>0,$N43=0,$AH43=TRUE,$AJ43=TRUE),ROUND(MIN(SUM($HX43-$BZ43),SUM(SUM($J43,$L43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA43)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K43=0,0,IF(AND($I43>0,$K43>0,$M43=0,$AH43=FALSE),SUM($AR43-$BW43),IF(AND($I43=0,$K43>0,$M43>0,$AH43=FALSE),SUM($AR43/$P43*$K43),IF(AND($I43=0,$K43>0,$M43=0,$AH43=FALSE),$AR43,IF($K43=0,0,IF(AND($I43>0,$K43>0,$M43=0,$AH43=TRUE),ROUND(MIN($HV43,SUM(SUM($I43,$K43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB43,SUM(SUM($I43,$K43)*(FctrChngDts!$B$13)*$AI43)*$IB43)),0),IF(AND($I43=0,$K43>0,$M43>0,$AH43=TRUE),ROUND(MIN($HV43,SUM(SUM($I43,$K43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB43,SUM(SUM($I43,$K43)*(FctrChngDts!$B$13)*$AI43)*$IB43)),0),IF(AND($I43=0,$K43>0,$M43=0,$AH43=TRUE),$AX43)))))))),0)","v":0},{"$f":"ROUND(IF($K43=0,0,IF(AND($I43>0,$K43>0,$M43=0,$AH43=FALSE),SUM($AS43-$BX43),IF(AND($I43=0,$K43>0,$M43>0,$AH43=FALSE),SUM($AS43/$P43*$K43),IF(AND($I43=0,$K43>0,$M43=0,$AH43=FALSE),$AS43,IF($K43=0,0,IF(AND($I43>0,$K43>0,$M43=0,$AH43=TRUE),ROUND(MIN(SUM($HV43-$BW43),SUM(SUM($I43,$K43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB43)*3),0),IF(AND($I43=0,$K43>0,$M43>0,$AH43=TRUE),ROUND(MIN(SUM($HV43-$BW43),SUM(SUM($I43,$K43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB43)*3),0),IF(AND($I43=0,$K43>0,$M43=0,$AH43=TRUE),$AY43)))))))),0)","v":0},0,{"$f":"IF($L43=0,0,IF(AND($J43>0,$L43>0,$N43=0,$AH43=FALSE,$AJ43=FALSE),ROUND(MIN($HY43,SUM(SUM($J43,$L43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB43,SUM(SUM($J43,$L43)*(FctrChngDts!$B$13)*$AI43)*$IB43)),0),IF(AND($J43>0,$L43>0,$N43=0,$AH43=TRUE,$AJ43=FALSE),ROUND(MIN($HY43,SUM(SUM(SUM(SUM($J43,$L43)*FctrChngDts!$C$11*$IB43),SUM(SUM($J43,$L43)*SUM(FctrChngDts!$B$13*$AI43)*$IB43)))),0),IF(AND($J43=0,$L43>0,$N43=0,$AH43=FALSE,$AJ43=FALSE),ROUND(MIN($HY43,SUM($L43*FctrChngDts!$C$11)),0),IF(AND($J43=0,$L43>0,$N43=0,$AH43=TRUE,$AJ43=FALSE),ROUND(MIN($HY43,SUM(SUM(SUM(SUM($J43,$L43)*FctrChngDts!$C$11*$IB43),SUM(SUM($J43,$L43)*SUM(FctrChngDts!$B$13*$AI43)*$IB43)))),0),IF(AND($J43>0,$L43>0,$N43=0,$AH43=FALSE,$AJ43=TRUE),ROUND(MIN($HY43,SUM(SUM($J43,$L43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB43,SUM(SUM($J43,$L43)*(FctrChngDts!$B$13)*$AI43)*$IB43)),0),IF(AND($J43>0,$L43>0,$N43=0,$AH43=TRUE,$AJ43=TRUE),ROUND(MIN($HY43,SUM(SUM(SUM(SUM($J43,$L43)*FctrChngDts!$C$12*$IB43),SUM(SUM($J43,$L43)*SUM(FctrChngDts!$B$13*$AI43)*$IB43)))),0),IF(AND($J43=0,$L43>0,$N43=0,$AH43=FALSE,$AJ43=TRUE),ROUND(MIN($HY43,SUM($L43*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J43=0,$L43>0,$N43=0,$AH43=TRUE,$AJ43=TRUE),ROUND(MIN($HY43,SUM(SUM(SUM(SUM($J43,$L43)*FctrChngDts!$C$12*$IB43),SUM(SUM($J43,$L43)*SUM(FctrChngDts!$B$13*$AI43)*$IB43)))),0))))))))))","v":0},{"$f":"IF($L43=0,0,IF(AND($J43>0,$L43>0,$N43=0,$AH43=FALSE,$AJ43=FALSE),ROUND(MIN(SUM($HY43-$CF43),SUM(SUM($J43,$L43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB43)*3),0),IF(AND($J43>0,$L43>0,$N43=0,$AH43=TRUE,$AJ43=FALSE),ROUND(MIN(SUM($HY43-$CF43),SUM(SUM($J43,$L43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB43)*3),0),IF(AND($J43=0,$L43>0,$N43=0,$AH43=FALSE,$AJ43=FALSE),ROUND(MIN(SUM($HY43-$CF43),SUM($AU43*3)),0),IF(AND($J43=0,$L43>0,$N43=0,$AH43=TRUE,$AJ43=FALSE),ROUND(MIN(SUM($HY43-$CF43),SUM(SUM($J43,$L43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB43)*3),0),IF(AND($J43>0,$L43>0,$N43=0,$AH43=FALSE,$AJ43=TRUE),ROUND(MIN(SUM($HY43-$CF43),SUM(SUM($J43,$L43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB43)*3),0),IF(AND($J43>0,$L43>0,$N43=0,$AH43=TRUE,$AJ43=TRUE),ROUND(MIN(SUM($HY43-$CF43),SUM(SUM($J43,$L43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB43)*3),0),IF(AND($J43=0,$L43>0,$N43=0,$AH43=FALSE,$AJ43=TRUE),ROUND(MIN(SUM($HY43-$CF43),SUM($AU43*3)),0),IF(AND($J43=0,$L43>0,$N43=0,$AH43=TRUE,$AJ43=TRUE),ROUND(MIN(SUM($HY43-$CF43),SUM(SUM($J43,$L43)*IF($AJ43=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB43)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S43>0,Account!$AG$2=TRUE,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH43=FALSE),SUM(Usage!$BW43:$CB43)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V43>0,Account!$AG$2=TRUE,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH43=FALSE),SUM(Usage!$CC43:$CH43)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y43>0,Account!$AG$2=TRUE,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH43=FALSE),SUM(Usage!$CI43:$CN43)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH43=TRUE,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S43),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S43)),2)","v":0},{"$f":"ROUND(IF(OR($AH43=TRUE,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V43),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V43)),2)","v":0},{"$f":"IF(OR($AH43=TRUE,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y43),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y43))","v":0},{"$f":"ROUND(IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW43),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW43)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX43),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX43)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY43),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY43)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ43),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ43)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA43),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA43)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB43),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB43)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S43),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC43),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC43)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD43),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD43)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE43),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE43)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF43),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF43)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG43),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG43)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH43),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH43)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V43),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI43),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI43))","v":0},{"$f":"IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ43),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ43))","v":0},{"$f":"IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK43),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK43))","v":0},{"$f":"IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL43),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL43))","v":0},{"$f":"IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM43),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM43))","v":0},{"$f":"IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN43),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN43))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y43)","v":0},0,0,0,0,{"$f":"IF($DW43>IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV43*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV43*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW43-IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV43*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV43*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV43<$DW43,SUM($DW43-$DV43),0))","v":0},{"$f":"IF(OR(AND($D43<=FctrChngDts!$B$14,Usage!$E43>FctrChngDts!$B$14),AND(Usage!$D43<=FctrChngDts!$C$14,Usage!$E43>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW43),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX43),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY43),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ43),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA43),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB43),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC43),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD43),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE43),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF43),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG43),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH43),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI43)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ43)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK43)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL43)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM43)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN43)","v":0},0,{"$f":"IF(AND($S43>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E43<>\"D-CARE\",Tenant!$F43=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET43=TRUE,$S43>0,$V43=0),SUM(SUM($BW43:$CB43)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET43=TRUE,$S43>0,$V43>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW43:$CB43)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET43=TRUE,$S43>0,$V43>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW43:$CB43)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S43>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S43>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S43>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV43=TRUE,$S43>0,$V43=0),SUM(SUM($BW43:$CB43)*'CRS1'!$P$2),IF(AND($EV43=TRUE,$S43>0,$V43>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW43:$CB43)*'CRS1'!$P$2),IF(AND($EV43=TRUE,$S43>0,$V43>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW43:$CB43)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S43>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX43=TRUE,$S43>0,$V43=0),SUM(SUM($BW43:$CB43)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX43=TRUE,$S43>0,$V43>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW43:$CB43)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX43=TRUE,$S43>0,$V43>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW43:$CB43)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S43>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ43=TRUE,$S43>0),SUM(SUM($BW43:$CB43)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V43>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E43<>\"D-CARE\",Tenant!$F43=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB43=TRUE,$S43>0,$V43>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC43:$CH43)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB43=TRUE,$S43>0,$V43>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC43:$CH43)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB43=TRUE,$V43>0,$Y43>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC43:$CH43)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB43=TRUE,$V43>0,$Y43>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC43:$CH43)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB43=TRUE,$S43=0,$V43>0,$Y43=0),SUM(SUM($CC43:$CH43)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V43>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V43>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V43>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD43=TRUE,$S43>0,$V43>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC43:$CH43)*'CRS2'!$P$2),IF(AND($FD43=TRUE,$S43>0,$V43>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC43:$CH43)*'CRS2'!$P$2),IF(AND($FD43=TRUE,$V43>0,$Y43>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC43:$CH43)*'CRS2'!$P$2),IF(AND($FD43=TRUE,$V43>0,$Y43>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC43:$CH43)*'CRS2'!$P$2),IF(AND($FD43=TRUE,$S43=0,$V43>0,$Y43=0),SUM(SUM($CC43:$CH43)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V43>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF43=TRUE,$S43>0,$V43>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC43:$CH43)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF43=TRUE,$S43>0,$V43>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC43:$CH43)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF43=TRUE,$V43>0,$Y43>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC43:$CH43)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF43=TRUE,$V43>0,$Y43>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC43:$CH43)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF43=TRUE,$S43=0,$V43>0,$Y43=0),SUM(SUM($CC43:$CH43)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V43>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH43=TRUE,$V43>0),SUM(SUM($CC43:$CH43)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y43>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E43<>\"D-CARE\",Tenant!$F43=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ43=TRUE,$V43=0,$Y43>0),SUM(SUM($CI43:$CN43)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ43=TRUE,$V43>0,$Y43>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI43:$CN43)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ43=TRUE,$V43>0,$Y43>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI43:$CN43)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y43>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y43>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y43>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL43=TRUE,$V43=0,$Y43>0),SUM(SUM($CI43:$CN43)*'CRS3'!$P$2),IF(AND($FL43=TRUE,$V43>0,$Y43>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI43:$CN43)*'CRS3'!$P$2),IF(AND($FL43=TRUE,$V43>0,$Y43>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI43:$CN43)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y43>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN43=TRUE,$V43=0,$Y43>0),SUM(SUM($CI43:$CN43)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN43=TRUE,$V43>0,$Y43>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI43:$CN43)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN43=TRUE,$V43>0,$Y43>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI43:$CN43)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y43>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP43=TRUE,$Y43>0),SUM(SUM($CI43:$CN43)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR43:$FT43))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO43:$CQ43,$FR43:$FT43))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA43:$EF43)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG43:$EL43)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM43:$ER43)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV43,$CO43:$CQ43,$EA43:$ER43)/$P43)*$S43*FctrChngDts!$B$15),SUM(SUM(SUM($DV43,$CO43:$CQ43,$FR43:$FT43)/$P43)*$S43*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV43,$CO43:$CQ43,$EA43:$ER43)/$P43)*$V43*FctrChngDts!$B$15),SUM(SUM(SUM($DV43,$CO43:$CQ43,$FR43:$FT43)/$P43)*$V43*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV43,$CO43:$CQ43,$EA43:$ER43)/$P43)*$Y43*FctrChngDts!$B$15),SUM(SUM(SUM($DV43,$CO43:$CQ43,$FR43:$FT43)/$P43)*$Y43*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA43*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI43*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ43*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ43,$FU43,$GF43,$GZ43:$HE43),IF(Account!$Q$2=TRUE,SUM($DZ43,$FV43,$GF43,$GZ43:$HE43),SUM($DZ43,$ES43,$FU43:$FV43,$GF43,$GZ43:$HE43)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E43),Usage!$P43,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D43,FctrChngDts!$C$17<=Usage!$E43),SUM(FctrChngDts!$C$17-Usage!$D43),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E43),Usage!$P43,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D43,FctrChngDts!$C$19<=Usage!$E43),SUM(FctrChngDts!$C$19-Usage!$D43),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK43*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK43*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL43*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL43*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D43))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A43,Tenant!$A:$J,8,FALSE)=TRUE,$GG43<0),0,SUM(SUM(SUM($GG43/$P43*$GP43)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A43,Tenant!$A:$J,8,FALSE)=TRUE,$GG43<0),0,SUM(SUM(SUM($GG43/$P43*$GQ43)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D43))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A43,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV43*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A43,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW43*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU43:$DA43,$EU43,$EA43:$EF43,$FA43)-SUM(SUM($BW43:$CB43)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD43:$DJ43,$FC43,$EG43:$EL43,$FI43)-SUM(SUM($CC43:$CH43)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM43:$DS43,$FK43,$EM43:$ER43,$FQ43)-SUM(SUM($CI43:$CN43)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO43,$CU43:$DA43,$EU43,$EW43,$EY43,$EA43:$EF43,$FA43,$CP43,$DD43:$DJ43,$FC43,$FE43,$FG43,$EG43:$EL43,$FI43)/$P43*$S43)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO43,$CU43:$DA43,$EU43,$EW43,$EY43,$EA43:$EF43,$FA43,$CP43,$DD43:$DJ43,$FC43,$FE43,$FG43,$EG43:$EL43,$FI43)/$P43*$V43)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ43,$DM43:$DS43,$FK43,$FM43,$FO43,$EM43:$ER43,$FQ43)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D43,BslnAllctnCrrnt!$A$1<=$E43),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK43=\"FSP1\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$Q43,BslnAllctnCrrnt!$A$1<$R43),SUM(BslnAllctnCrrnt!$A$1-$Q43),IF(AND($AK43=\"FSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$Q43,BslnAllctnCrrnt!$A$1<$R43),SUM(BslnAllctnCrrnt!$A$1-$Q43),IF(AND($AK43=\"FSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),$I43,IF(AND($AK43=\"SSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$Q43,BslnAllctnCrrnt!$A$1<$R43),SUM(BslnAllctnCrrnt!$A$1-$Q43),IF(AND($AK43=\"SSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),$I43,0)))))","v":0},{"$f":"IF(AND($AK43=\"FSP1\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$Q43,BslnAllctnCrrnt!$A$1<$R43),SUM($I43-$HG43),IF(AND($AK43=\"FSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$Q43,BslnAllctnCrrnt!$A$1<$R43),SUM($I43-$HG43),IF(AND($AK43=\"FSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM($I43-$HG43),IF(AND($AK43=\"SSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$Q43,BslnAllctnCrrnt!$A$1<$R43),SUM($I43-$HG43),IF(AND($AK43=\"SSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM($I43-$HG43),0)))))","v":0},{"$f":"IF(AND($AK43=\"SSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$Q43,BslnAllctnCrrnt!$A$1<$R43),0,IF(AND(FctrChngDts!$A$2>=$D43,FctrChngDts!$B$2<$E43),IF(AND($AK43=\"SSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM(BslnAllctnCrrnt!$A$1-$T43),0),IF(AND($AK43=\"FSP2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM(BslnAllctnCrrnt!$A$1-$T43),IF(AND($AK43=\"FSP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM(BslnAllctnCrrnt!$A$1-$T43),IF(AND($AK43=\"FSP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$W43,BslnAllctnCrrnt!$A$1<$X43),$K43,IF(AND($AK43=\"FSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$Q43,BslnAllctnCrrnt!$A$1<$R43),0,IF(AND($AK43=\"FSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM(BslnAllctnCrrnt!$A$1-$T43),IF(AND($AK43=\"SSP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM(BslnAllctnCrrnt!$A$1-$T43),IF(AND($AK43=\"SSP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$W43,BslnAllctnCrrnt!$A$1<$X43),$K43,0)))))))))","v":0},{"$f":"IF(AND($AK43=\"SSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$Q43,BslnAllctnCrrnt!$A$1<$R43),SUM($K43-$HI43),IF(AND($AK43=\"SSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM($K43-$HI43),IF(AND($AK43=\"FSP2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM($K43-$HI43),IF(AND($AK43=\"FSP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM($K43-$HI43),IF(AND($AK43=\"FSP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$W43,BslnAllctnCrrnt!$A$1<$X43),SUM($K43-$HI43),IF(AND($AK43=\"FSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$Q43,BslnAllctnCrrnt!$A$1<$R43),SUM($K43-$HI43),IF(AND($AK43=\"FSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM($K43-$HI43),IF(AND($AK43=\"SSP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM($K43-$HI43),IF(AND($AK43=\"SSP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$W43,BslnAllctnCrrnt!$A$1<$X43),SUM($K43-$HI43),0)))))))))","v":0},{"$f":"IF(AND($AK43=\"FSP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),0,IF(AND($AK43=\"FSP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$W43,BslnAllctnCrrnt!$A$1<$X43),SUM(BslnAllctnCrrnt!$A$1-$W43),IF(AND($AK43=\"FSP3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$W43,BslnAllctnCrrnt!$A$1<$X43),SUM(BslnAllctnCrrnt!$A$1-$W43),0)))","v":0},{"$f":"IF(AND($AK43=\"FSP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM($M43-$HK43),IF(AND($AK43=\"FSP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$W43,BslnAllctnCrrnt!$A$1<$X43),SUM($M43-$HK43),IF(AND($AK43=\"FSP3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$W43,BslnAllctnCrrnt!$A$1<$X43),SUM($M43-$HK43),0)))","v":0},{"$f":"IF(AND($AK43=\"FWP1\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$Q43,BslnAllctnCrrnt!$A$1<$R43),SUM(BslnAllctnCrrnt!$A$1-$Q43),IF(AND($AK43=\"FWP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$Q43,BslnAllctnCrrnt!$A$1<$R43),SUM(BslnAllctnCrrnt!$A$1-$Q43),IF(AND($AK43=\"FWP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),$J43,IF(AND(FctrChngDts!$A$2>=$D43,FctrChngDts!$B$2<$E43),IF(AND($AK43=\"SSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$Q43,BslnAllctnCrrnt!$A$1<$R43),SUM(BslnAllctnCrrnt!$A$1-$Q43),0),IF(AND($AK43=\"SSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),$J43,0)))))","v":0},{"$f":"IF(AND($AK43=\"FWP1\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$Q43,BslnAllctnCrrnt!$A$1<$R43),SUM($J43-$HM43),IF(AND($AK43=\"FWP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$Q43,BslnAllctnCrrnt!$A$1<$R43),SUM($J43-$HM43),IF(AND($AK43=\"FWP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM($J43-$HM43),IF(AND($AK43=\"SSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$Q43,BslnAllctnCrrnt!$A$1<$R43),SUM($J43-$HM43),IF(AND($AK43=\"SSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM($J43-$HM43),0)))))","v":0},{"$f":"IF(AND($AK43=\"FWP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$Q43,BslnAllctnCrrnt!$A$1<$R43),0,IF(AND($AK43=\"FWP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM(BslnAllctnCrrnt!$A$1-$T43),IF(AND($AK43=\"FWP2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM(BslnAllctnCrrnt!$A$1-$T43),IF(AND($AK43=\"FWP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM(BslnAllctnCrrnt!$A$1-$T43),IF(AND($AK43=\"FWP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$W43,BslnAllctnCrrnt!$A$1<$X43),$L43,IF(AND($AK43=\"SSP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM(BslnAllctnCrrnt!$A$1-$T43),IF(AND($AK43=\"SSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$Q43,BslnAllctnCrrnt!$A$1<$R43),0,IF(AND($AK43=\"SSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM(BslnAllctnCrrnt!$A$1-$T43),0))))))))","v":0},{"$f":"IF(AND($AK43=\"FWP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$Q43,BslnAllctnCrrnt!$A$1<$R43),SUM($L43-$HO43),IF(AND($AK43=\"FWP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM($L43-$HO43),IF(AND($AK43=\"FWP2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM($L43-$HO43),IF(AND($AK43=\"FWP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM($L43-$HO43),IF(AND($AK43=\"FWP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$W43,BslnAllctnCrrnt!$A$1<$X43),SUM($L43-$HO43),IF(AND($AK43=\"SSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$Q43,BslnAllctnCrrnt!$A$1<$R43),SUM($L43-$HO43),IF(AND($AK43=\"SSP1P2\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM($L43-$HO43),0)))))))","v":0},{"$f":"IF(AND($AK43=\"FWP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),0,IF(AND($AK43=\"FWP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$W43,BslnAllctnCrrnt!$A$1<$X43),SUM(BslnAllctnCrrnt!$A$1-$W43),IF(AND($AK43=\"FWP3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$W43,BslnAllctnCrrnt!$A$1<$X43),SUM(BslnAllctnCrrnt!$A$1-$W43),IF(AND($AK43=\"SSP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),0,IF(AND($AK43=\"SSP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$W43,BslnAllctnCrrnt!$A$1<$X43),SUM(BslnAllctnCrrnt!$A$1-$W43),0)))))","v":0},{"$f":"IF(AND($AK43=\"FWP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM($N43-$HQ43),IF(AND($AK43=\"FWP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$W43,BslnAllctnCrrnt!$A$1<$X43),SUM($N43-$HQ43),IF(AND($AK43=\"FWP3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$W43,BslnAllctnCrrnt!$A$1<$X43),SUM($N43-$HQ43),IF(AND($AK43=\"SSP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$T43,BslnAllctnCrrnt!$A$1<$U43),SUM($N43-$HQ43),IF(AND($AK43=\"SSP2P3\",$HF43=TRUE,BslnAllctnCrrnt!$A$1>=$W43,BslnAllctnCrrnt!$A$1<$X43),SUM($N43-$HQ43),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[43,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G44),0,IF($F44<=$G44,SUM($G44-$F44),IF($F44>$G44,SUM((Account!$L$2-Usage!$F44)+Usage!$G44+1))))","v":0},{"$f":"IF($Q44=0,0,IF($R44=0,0,IF(AND($Q44<FctrChngDts!$A$2,$R44>=FctrChngDts!$A$2),SUM($R44-FctrChngDts!$A$2+1),IF(AND($Q44>=FctrChngDts!$A$2,$R44>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q44),IF(AND($Q44>=FctrChngDts!$A$2,$R44<FctrChngDts!$B$2),SUM($R44-$Q44+1),0)))))","v":0},{"$f":"IF($Q44=0,0,IF($R44=0,0,IF(AND($Q44<FctrChngDts!$A$2,$R44>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q44),IF(AND($Q44<FctrChngDts!$A$2,$R44<FctrChngDts!$A$2),SUM($R44-$Q44+1),IF(AND($Q44>FctrChngDts!$A$2,$R44>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R44+1),0)))))","v":0},{"$f":"IF($T44=0,0,IF($U44=0,0,IF(AND($T44<FctrChngDts!$A$2,$U44>=FctrChngDts!$A$2),SUM($U44-FctrChngDts!$A$2+1),IF(AND($T44>=FctrChngDts!$A$2,$U44<FctrChngDts!$B$2),SUM($U44-$T44+1),IF(AND($T44>=FctrChngDts!$A$2,$U44>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T44)<0),0,IF(AND($T44>=FctrChngDts!$A$2,$U44>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T44),0))))))","v":0},{"$f":"IF($T44=0,0,IF($U44=0,0,IF(AND($T44<FctrChngDts!$A$2,$U44>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T44),IF(AND($T44>=FctrChngDts!$B$2,$U44>=FctrChngDts!$B$2),SUM($U44-$T44+1),IF(AND($T44<FctrChngDts!$A$2,$U44<FctrChngDts!$A$2),SUM($U44-$T44+1),IF(AND($T44>=FctrChngDts!$A$2,$U44>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U44+1),0))))))","v":0},{"$f":"IF($W44=0,0,IF($X44=0,0,IF(AND($W44>=FctrChngDts!$A$2,$X44>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W44)<0),0,IF(AND($W44>=FctrChngDts!$A$2,$X44>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W44),IF(AND($W44>=FctrChngDts!$A$2,$X44<FctrChngDts!$B$2),SUM($X44-$W44+1),IF(AND($W44<FctrChngDts!$A$2,$X44>=FctrChngDts!$A$2),SUM($X44-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W44=0,0,IF($X44=0,0,IF(AND($W44<FctrChngDts!$A$2,$X44<FctrChngDts!$A$2),SUM($X44-$W44+1),IF(AND($W44>=FctrChngDts!$A$2,$X44>=FctrChngDts!$B$2,SUM($X44-FctrChngDts!$B$2+1)<=$Y44),SUM($X44-FctrChngDts!$B$2+1),IF(AND($W44>=FctrChngDts!$A$2,$X44>=FctrChngDts!$B$2),SUM($X44-$W44+1),IF(AND($W44<FctrChngDts!$A$2,$X44>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W44),0))))))","v":0},{"$f":"IF(AND($D44>=FctrChngDts!$C$2,$E44<FctrChngDts!$E$2),\"1\",IF(AND($D44>=FctrChngDts!$E$2,$E44<FctrChngDts!$G$2),\"2\",IF(AND($D44>=FctrChngDts!$G$2,$E44<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D44>=FctrChngDts!$D$2,,IF(AND($D44>=FctrChngDts!$C$2,$D44<=FctrChngDts!$D$2),$D44,IF(AND($D44>=FctrChngDts!$C$2,$D44>=FctrChngDts!$D$2,$E44>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D44>FctrChngDts!$D$2,,IF($D44=FctrChngDts!$D$2,$D44,IF(AND($D44>=FctrChngDts!$C$2,$E44<FctrChngDts!$D$2),$E44,IF(AND($D44>=FctrChngDts!$C$2,$E44>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D44>=FctrChngDts!$D$2,$E44>=FctrChngDts!$D$2,$E44>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E44<FctrChngDts!$D$2,$E44<=FctrChngDts!$D$2),$E44,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D44<FctrChngDts!$E$2,$E44<FctrChngDts!$E$2),,IF($D44>FctrChngDts!$F$2,,IF(AND($D44>=FctrChngDts!$E$2,$D44<=FctrChngDts!$F$2),$D44,IF(AND($D44>=FctrChngDts!$E$2,$D44>=FctrChngDts!$F$2,$E44>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D44>FctrChngDts!$F$2,,IF($E44=FctrChngDts!$F$2,$E44,IF(AND($D44<FctrChngDts!$E$2,$E44<=FctrChngDts!$F$2),$E44,IF(AND($D44>=FctrChngDts!$E$2,$E44<FctrChngDts!$F$2),$E44,IF(AND($D44>=FctrChngDts!$E$2,$E44>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D44>=FctrChngDts!$F$2,$E44>=FctrChngDts!$F$2,$E44>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D44<FctrChngDts!$G$2,$E44<FctrChngDts!$G$2),,IF($D44>FctrChngDts!$H$2,,IF(AND($D44>=FctrChngDts!$G$2,$D44<=FctrChngDts!$H$2),$D44,IF(AND($D44>=FctrChngDts!$G$2,$D44>=FctrChngDts!$H$2,$E44>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D44>FctrChngDts!$H$2,,IF($E44=FctrChngDts!$H$2,$E44,IF(AND($D44<FctrChngDts!$G$2,$E44<=FctrChngDts!$H$2),$E44,IF(AND($D44>=FctrChngDts!$G$2,$E44<FctrChngDts!$H$2),$E44,IF(AND($D44>=FctrChngDts!$G$2,$E44>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D44>=FctrChngDts!$H$2,$E44>=FctrChngDts!$H$2,$E44>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A44,Tenant!$A44:$J343,6,FALSE)","v":0},{"$f":"VLOOKUP($A44,Tenant!$A44:$J343,7,FALSE)","v":0},{"$f":"VLOOKUP($A44,Tenant!$A44:$J343,10,FALSE)","v":0},0,{"$f":"IF(AND($AK44=\"FSP2\",$AJ44=FALSE,$HF44=FALSE),SUM($K44*FctrChngDts!$C$9),IF(AND($AK44=\"FSP2\",$AJ44=TRUE,$HF44=FALSE),SUM($K44*FctrChngDts!$C$10),IF(AND($AK44=\"FSP2P3\",$AJ44=FALSE,$HF44=FALSE),SUM(SUM($K44,$M44)*FctrChngDts!$C$9),IF(AND($AK44=\"FSP2P3\",$AJ44=TRUE,$HF44=FALSE),SUM(SUM($K44,$M44)*FctrChngDts!$C$10),IF(AND($AK44=\"FSP3\",$AJ44=FALSE,$HF44=FALSE),SUM($M44*FctrChngDts!$C$9),IF(AND($AK44=\"FSP3\",$AJ44=TRUE,$HF44=FALSE),SUM($M44*FctrChngDts!$C$10),IF(AND($AK44=\"FSP1\",$AJ44=FALSE,$HF44=FALSE),SUM($I44*FctrChngDts!$C$9),IF(AND($AK44=\"FSP1\",$AJ44=TRUE,$HF44=FALSE),SUM($I44*FctrChngDts!$C$10),IF(AND($AK44=\"FSP1P2\",$AJ44=FALSE,$HF44=FALSE),SUM(SUM($I44,$K44)*FctrChngDts!$C$9),IF(AND($AK44=\"FSP1P2\",$AJ44=TRUE,$HF44=FALSE),SUM(SUM($I44,$K44)*FctrChngDts!$C$10),IF(AND($Z44=\"Summer\",$AK44=\"SSP2P3\",$AJ44=FALSE,$HF44=FALSE),SUM(SUM(SUM(SUM($K44,$M44)*FctrChngDts!$C$9),SUM(SUM($L44,$N44)*FctrChngDts!$C$11))*$AF44),IF(AND($Z44=\"Summer\",$AK44=\"SSP2P3\",$AJ44=TRUE,$HF44=FALSE),SUM(SUM(SUM(SUM($K44,$M44)*FctrChngDts!$C$10),SUM(SUM($L44,$N44)*FctrChngDts!$C$12))*$AF44),IF(AND($Z44=\"Winter\",$AK44=\"SSP2P3\",$AJ44=FALSE,$HF44=FALSE),SUM(SUM(SUM(SUM($K44,$M44)*FctrChngDts!$C$9),SUM(SUM($L44,$N44)*FctrChngDts!$C$11))-$AO44),IF(AND($Z44=\"Winter\",$AK44=\"SSP2P3\",$AJ44=TRUE,$HF44=FALSE),SUM(SUM(SUM(SUM($K44,$M44)*FctrChngDts!$C$10),SUM(SUM($L44,$N44)*FctrChngDts!$C$12))-$AO44),IF(AND($Z44=\"Summer\",$AK44=\"SSP1P2\",$AJ44=FALSE,$HF44=FALSE),SUM(SUM(SUM(SUM($I44,$K44)*FctrChngDts!$C$9),SUM(SUM($J44,$L44)*FctrChngDts!$C$11))*$AF44),IF(AND($Z44=\"Summer\",$AK44=\"SSP1P2\",$AJ44=TRUE,$HF44=FALSE),SUM(SUM(SUM(SUM($I44,$K44)*FctrChngDts!$C$10),SUM(SUM($J44,$L44)*FctrChngDts!$C$12))*$AF44),IF(AND($Z44=\"Winter\",$AK44=\"SSP1P2\",$AJ44=FALSE,$HF44=FALSE),SUM(SUM(SUM(SUM($I44,$K44)*FctrChngDts!$C$9),SUM(SUM($J44,$L44)*FctrChngDts!$C$11))-$AO44),IF(AND($Z44=\"Winter\",$AK44=\"SSP1P2\",$AJ44=TRUE,$HF44=FALSE),SUM(SUM(SUM(SUM($I44,$K44)*FctrChngDts!$C$10),SUM(SUM($J44,$L44)*FctrChngDts!$C$12))-$AO44),IF(AND($AK44=\"FSP2\",$AJ44=FALSE,$HF44=TRUE),SUM(SUM($HI44*FctrChngDts!$B$9),SUM($HJ44*FctrChngDts!$C$9)),IF(AND($AK44=\"FSP2\",$AJ44=TRUE,$HF44=TRUE),SUM(SUM($HI44*FctrChngDts!$B$10),SUM($HJ44*FctrChngDts!$C$10)),IF(AND($AK44=\"FSP2P3\",$AJ44=FALSE,$HF44=TRUE),SUM(SUM(SUM($HI44,$HK44)*FctrChngDts!$B$9),SUM(SUM($HJ44,$HL44)*FctrChngDts!$C$9)),IF(AND($AK44=\"FSP2P3\",$AJ44=TRUE,$HF44=TRUE),SUM(SUM(SUM($HI44,$HK44)*FctrChngDts!$B$10),SUM(SUM($HJ44,$HL44)*FctrChngDts!$C$10)),IF(AND($AK44=\"FSP3\",$AJ44=FALSE,$HF44=TRUE),SUM(SUM($HK44*FctrChngDts!$B$9),SUM($HL44*FctrChngDts!$C$9)),IF(AND($AK44=\"FSP3\",$AJ44=TRUE,$HF44=TRUE),SUM(SUM($HK44*FctrChngDts!$B$10),SUM($HL44*FctrChngDts!$C$10)),IF(AND($AK44=\"FSP1\",$AJ44=FALSE,$HF44=TRUE),SUM(SUM($HG44*FctrChngDts!$B$9),SUM($HH44*FctrChngDts!$C$9)),IF(AND($AK44=\"FSP1\",$AJ44=TRUE,$HF44=TRUE),SUM(SUM($HG44*FctrChngDts!$B$10),SUM($HH44*FctrChngDts!$C$10)),IF(AND($AK44=\"FSP1P2\",$AJ44=FALSE,$HF44=TRUE),SUM(SUM(SUM($HG44,$HI44)*FctrChngDts!$B$9),SUM(SUM($HH44,$HJ44)*FctrChngDts!$C$9)),IF(AND($AK44=\"FSP1P2\",$AJ44=TRUE,$HF44=TRUE),SUM(SUM(SUM($HG44,$HI44)*FctrChngDts!$B$10),SUM(SUM($HG44,$HI44)*FctrChngDts!$C$10)),IF(AND($Z44=\"Summer\",$AK44=\"SSP2P3\",$AJ44=FALSE,$HF44=TRUE),SUM(SUM(SUM(SUM($HI44,$HK44)*FctrChngDts!$B$9),SUM(SUM($HJ44,$HL44)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO44,$HQ44)*FctrChngDts!$B$11),SUM(SUM($HP44,$HR44)*FctrChngDts!$C$11))*$AF44),IF(AND($Z44=\"Summer\",$AK44=\"SSP2P3\",$AJ44=TRUE,$HF44=TRUE),SUM(SUM(SUM(SUM($HI44,$HK44)*FctrChngDts!$B$10),SUM(SUM($HJ44,$HL44)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO44,$HQ44)*FctrChngDts!$B$12),SUM(SUM($HP44,$HR44)*FctrChngDts!$C$12))*$AF44),IF(AND($Z44=\"Winter\",$AK44=\"SSP2P3\",$AJ44=FALSE,$HF44=TRUE),SUM(SUM(SUM(SUM($HI44,$HK44)*FctrChngDts!$B$9),SUM(SUM($HJ44,$HL44)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO44,$HQ44)*FctrChngDts!$B$11),SUM(SUM($HP44,$HR44)*FctrChngDts!$C$11))-$AO44),IF(AND($Z44=\"Winter\",$AK44=\"SSP2P3\",$AJ44=TRUE,$HF44=TRUE),SUM(SUM(SUM(SUM($HI44,$HK44)*FctrChngDts!$B$10),SUM(SUM($HO44,$HQ44)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO44,$HQ44)*FctrChngDts!$B$12),SUM(SUM($HP44,$HR44)*FctrChngDts!$C$12))-$AO44),IF(AND($Z44=\"Summer\",$AK44=\"SSP1P2\",$AJ44=FALSE,$HF44=TRUE),SUM(SUM(SUM(SUM($HG44,$HI44)*FctrChngDts!$B$9),SUM(SUM($HH44,$HJ44)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM44,$HO44)*FctrChngDts!$B$11),SUM(SUM($HN44,$HP44)*FctrChngDts!$C$11))*$AF44),IF(AND($Z44=\"Summer\",$AK44=\"SSP1P2\",$AJ44=TRUE,$HF44=TRUE),SUM(SUM(SUM(SUM($HG44,$HI44)*FctrChngDts!$B$10),SUM(SUM($HH44,$HJ44)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM44,$HO44)*FctrChngDts!$B$12),SUM(SUM($HN44,$HP44)*FctrChngDts!$C$12))*$AF44),IF(AND($Z44=\"Winter\",$AK44=\"SSP1P2\",$AJ44=FALSE,$HF44=TRUE),SUM(SUM(SUM(SUM($HG44,$HI44)*FctrChngDts!$B$9),SUM(SUM($HH44,$HJ44)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM44,$HO44)*FctrChngDts!$B$11),SUM(SUM($HN44,$HP44)*FctrChngDts!$C$11))-$AO44),IF(AND($Z44=\"Winter\",$AK44=\"SSP1P2\",$AJ44=TRUE,$HF44=TRUE),SUM(SUM(SUM(SUM($HG44,$HI44)*FctrChngDts!$B$10),SUM(SUM($HH44,$HJ44)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM44,$HO44)*FctrChngDts!$B$12),SUM(SUM($HN44,$HP44)*FctrChngDts!$C$12))-$AO44),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK44=\"FWP1\",$AJ44=FALSE,$HF44=FALSE),SUM($J44*FctrChngDts!$C$11),IF(AND($AK44=\"FWP1\",$AJ44=TRUE,$HF44=FALSE),SUM($J44*FctrChngDts!$C$12),IF(AND($AK44=\"FWP1P2\",$AJ44=FALSE,$HF44=FALSE),SUM(SUM($J44,$L44)*FctrChngDts!$C$11),IF(AND($AK44=\"FWP1P2\",$AJ44=TRUE,$HF44=FALSE),SUM(SUM($J44,$L44)*FctrChngDts!$C$12),IF(AND($AK44=\"FWP2\",$AJ44=FALSE,$HF44=FALSE),SUM($L44*FctrChngDts!$C$11),IF(AND($AK44=\"FWP2\",$AJ44=TRUE,$HF44=FALSE),SUM($L44*FctrChngDts!$C$12),IF(AND($AK44=\"FWP2P3\",$AJ44=FALSE,$HF44=FALSE),SUM(SUM($L44,$N44)*FctrChngDts!$C$11),IF(AND($AK44=\"FWP2P3\",$AJ44=TRUE,$HF44=FALSE),SUM(SUM($L44,$N44)*FctrChngDts!$C$12),IF(AND($AK44=\"FWP3\",$AJ44=FALSE,$HF44=FALSE),SUM($N44*FctrChngDts!$C$11),IF(AND($AK44=\"FWP3\",$AJ44=TRUE,$HF44=FALSE),SUM($N44*FctrChngDts!$C$12),IF(AND($Z44=\"Winter\",$AK44=\"SSP1P2\",$AJ44=FALSE,$HF44=FALSE),SUM(SUM(SUM($I44,$K44)*FctrChngDts!$C$9),SUM(SUM($J44,$L44)*FctrChngDts!$C$11))*$AG44,IF(AND($Z44=\"Winter\",$AK44=\"SSP1P2\",$AJ44=TRUE,$HF44=FALSE),SUM(SUM(SUM($I44,$K44)*FctrChngDts!$B$10),SUM(SUM($J44,$L44)*FctrChngDts!$B$12))*$AG44,IF(AND($Z44=\"Summer\",$AK44=\"SSP1P2\",$AJ44=FALSE,$HF44=FALSE),SUM(SUM(SUM($I44,$K44)*FctrChngDts!$B$9),SUM(SUM($J44,$L44)*FctrChngDts!$B$11))-$AJ44,IF(AND($Z44=\"Summer\",$AK44=\"SSP1P2\",$AJ44=TRUE,$HF44=FALSE),SUM(SUM(SUM($I44,$K44)*FctrChngDts!$C$10),SUM(SUM($J44,$L44)*FctrChngDts!$C$12))-$AJ44,IF(AND($Z44=\"Winter\",$AK44=\"SSP2P3\",$AJ44=FALSE,$HF44=FALSE),SUM(SUM(SUM($K44,$M44)*FctrChngDts!$C$9),SUM(SUM($L44,$N44)*FctrChngDts!$C$11))*$AG44,IF(AND($Z44=\"Winter\",$AK44=\"SSP2P3\",$AJ44=TRUE,$HF44=FALSE),SUM(SUM(SUM($K44,$M44)*FctrChngDts!$C$10),SUM(SUM($L44,$N44)*FctrChngDts!$C$12))*$AG44,IF(AND($Z44=\"Summer\",$AK44=\"SSP2P3\",$AJ44=FALSE,$HF44=FALSE),SUM(SUM(SUM($K44,$M44)*FctrChngDts!$C$9),SUM(SUM($L44,$N44)*FctrChngDts!$C$11))-$AJ44,IF(AND($Z44=\"Summer\",$AK44=\"SSP2P3\",$AJ44=TRUE,$HF44=FALSE),SUM(SUM(SUM($K44,$M44)*FctrChngDts!$C$10),SUM(SUM($L44,$N44)*FctrChngDts!$C$12))-$AJ44,IF(AND($AK44=\"FWP1\",$AJ44=FALSE,$HF44=TRUE),SUM(SUM($HM44*FctrChngDts!$B$11),SUM($HN44*FctrChngDts!$C$11)),IF(AND($AK44=\"FWP1\",$AJ44=TRUE,$HF44=TRUE),SUM(SUM($HM44*FctrChngDts!$B$12),SUM($HN44*FctrChngDts!$C$12)),IF(AND($AK44=\"FWP1P2\",$AJ44=FALSE,$HF44=TRUE),SUM(SUM(SUM($HM44,$HO44)*FctrChngDts!$B$11),SUM(SUM($HN44,$HP44)*FctrChngDts!$C$11)),IF(AND($AK44=\"FWP1P2\",$AJ44=TRUE,$HF44=TRUE),SUM(SUM(SUM($HM44,$KP44)*FctrChngDts!$C$12),SUM(SUM($HN44,$HP44)*FctrChngDts!$C$12)),IF(AND($AK44=\"FWP2\",$AJ44=FALSE,$HF44=TRUE),SUM(SUM($HO44*FctrChngDts!$B$11),SUM($HO44*FctrChngDts!$C$11)),IF(AND($AK44=\"FWP2\",$AJ44=TRUE,$HF44=TRUE),SUM(SUM($HO44*FctrChngDts!$B$12),SUM($HO44*FctrChngDts!$C$12)),IF(AND($AK44=\"FWP2P3\",$AJ44=FALSE,$HF44=TRUE),SUM(SUM(SUM($HO44,$HQ44)*FctrChngDts!$C$11),SUM(SUM($HP44,$HR44)*FctrChngDts!$C$11)),IF(AND($AK44=\"FWP2P3\",$AJ44=TRUE,$HF44=TRUE),SUM(SUM(SUM($HO44,$HQ44)*FctrChngDts!$C$12),SUM(SUM($HP44,$HR44)*FctrChngDts!$C$12)),IF(AND($AK44=\"FWP3\",$AJ44=FALSE,$HF44=TRUE),SUM(SUM($HQ44*FctrChngDts!$B$11),SUM($HR44*FctrChngDts!$C$11)),IF(AND($AK44=\"FWP3\",$AJ44=TRUE,$HF44=TRUE),SUM(SUM($HQ44*FctrChngDts!$B$12),SUM($HR44*FctrChngDts!$C$12)),IF(AND($Z44=\"Winter\",$AK44=\"SSP1P2\",$AJ44=FALSE,$HF44=TRUE),SUM(SUM(SUM(SUM($HG44,$HI44)*FctrChngDts!$B$9),SUM(SUM($HH44,$HJ44)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM44,$HO44)*FctrChngDts!$B$11),SUM(SUM($HN44,$HP44)*FctrChngDts!$C$11))*$AG44),IF(AND($Z44=\"Winter\",$AK44=\"SSP1P2\",$AJ44=TRUE,$HF44=TRUE),SUM(SUM(SUM(SUM($HG44,$HI44)*FctrChngDts!$B$10), SUM(SUM($HH44,$HJ44)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM44,$HO44)*FctrChngDts!$B$12),SUM(SUM($HN44,$HP44)*FctrChngDts!$C$12))*$AG44),IF(AND($Z44=\"Summer\",$AK44=\"SSP1P2\",$AJ44=FALSE,$HF44=TRUE),SUM(SUM(SUM(SUM($HG44,$HI44)*FctrChngDts!$B$9),SUM(SUM($HH44,$HJ44)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM44,$HO44)*FctrChngDts!$B$11),SUM(SUM($HN44,$HP44)*FctrChngDts!$C$11))-$AJ44),IF(AND($Z44=\"Summer\",$AK44=\"SSP1P2\",$AJ44=TRUE,$HF44=TRUE),SUM(SUM(SUM(SUM($HG44,$HI44)*FctrChngDts!$B$10),SUM(SUM($HH44,$HJ44)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM44,$HO44)*FctrChngDts!$B$12),SUM(SUM($HN44,$HP44)*FctrChngDts!$C$12))-$AJ44),IF(AND($Z44=\"Winter\",$AK44=\"SSP2P3\",$AJ44=FALSE,$HF44=TRUE),SUM(SUM(SUM(SUM($HI44,$HK44)*FctrChngDts!$B$9),SUM(SUM($HJ44,$HL44)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO44,$HQ44)*FctrChngDts!$B$11),SUM(SUM($HP44,$HR44)*FctrChngDts!$C$11))*$AG44),IF(AND($Z44=\"Winter\",$AK44=\"SSP2P3\",$AJ44=TRUE,$HF44=TRUE),SUM(SUM(SUM(SUM($HI44,$HK44)*FctrChngDts!$B$10), SUM(SUM($HJ44,$HL44)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO44,$HQ44)*FctrChngDts!$B$12),SUM(SUM($HP44,$HR44)*FctrChngDts!$C$12))*$AG44),IF(AND($Z44=\"Summer\",$AK44=\"SSP2P3\",$AJ44=FALSE,$HF44=TRUE),SUM(SUM(SUM(SUM($HI44,$HK44)*FctrChngDts!$B$9),SUM(SUM($HJ44,$HL44)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO44,$HQ44)*FctrChngDts!$B$11),SUM(SUM($HP44,$HR44)*FctrChngDts!$C$11))-$AJ44),IF(AND($Z44=\"Summer\",$AK44=\"SSP2P3\",$AJ44=TRUE,$HF44=TRUE),SUM(SUM(SUM(SUM($HI44,$HK44)*FctrChngDts!$B$10), SUM(SUM($HJ44,$HL44)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO44,$HQ44)*FctrChngDts!$B$12),SUM(SUM($HP44,$HR44)*FctrChngDts!$C$12))-$AJ44),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK44=\"FSP1\",$AH44=TRUE,SUM(SUM(SUM($AI44*FctrChngDts!$B$13)*I44),$AR44)>$AD44),$AD44,IF(AND($AK44=\"FSP1\",$AH44=TRUE,SUM(SUM(SUM($AI44*FctrChngDts!$B$13)*$I44),$AR44)<=$AD44),SUM(SUM(SUM($AI44*FctrChngDts!$B$13)*$I44),$AR44),IF(AND($Z44=\"Summer\",$AK44=\"SSP1\",$AH44=TRUE,SUM(SUM(SUM(SUM($I44,$J44)*SUM($AI44*FctrChngDts!$B$13))*$AF44),$AR44)>$AD44),$AD44,IF(AND($Z44=\"Summer\",$AK44=\"SSP1\",$AH44=TRUE,SUM(SUM(SUM(SUM($I44,$J44)*SUM($AI44*FctrChngDts!$B$13))*$AF44),$AR44)<=$AD44),SUM(SUM(SUM(SUM($I44,$J44)*SUM($AI44*FctrChngDts!$B$13))*$AF44),$AR44),IF(AND($Z44=\"Winter\",$AK44=\"SSP1\",$AH44=TRUE,SUM(SUM(SUM(SUM($I44,$J44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AU44:$AW44)),$AR44)>$AD44),$AD44,IF(AND($Z44=\"Winter\",$AK44=\"SSP1\",$AH44=TRUE,SUM(SUM(SUM(SUM($I44,$J44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AU44:$AW44)),$AR44)<=$AD44),SUM(SUM(SUM(SUM($I44,$J44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AU44:$AW44)),$AR44),IF(AND($AK44=\"FSP1P2\",$AH44=TRUE,SUM(SUM(SUM(SUM($I44,$K44)*SUM($AI44*FctrChngDts!$B$13))*$AF44),$AR44)>$AD44),$AD44,IF(AND($AK44=\"FSP1P2\",$AH44=TRUE,SUM(SUM(SUM(SUM($I44,$K44)*SUM($AI44*FctrChngDts!$B$13))*$AF44),$AR44)<=$AD44),SUM(SUM(SUM(SUM($I44,$K44)*SUM($AI44*FctrChngDts!$B$13))*$AF44),$AR44),IF(AND($Z44=\"Summer\",$AK44=\"SSP1P2\",$AH44=TRUE,SUM(SUM(SUM(SUM($I44,$K44,$J44,$L44)*SUM($AI44*FctrChngDts!$B$13))*$AF44),$AR44)>$AD44),$AD44,IF(AND($Z44=\"Summer\",$AK44=\"SSP1P2\",$AH44=TRUE,SUM(SUM(SUM(SUM($I44,$K44,$J44,$L44)*SUM($AI44*FctrChngDts!$B$13))*$AF44),$AR44)<=$AD44),SUM(SUM(SUM(SUM($I44,$K44,$J44,$L44)*SUM($AI44*FctrChngDts!$B$13))*$AF44),$AR44),IF(AND($Z44=\"Winter\",$AK44=\"SSP1P2\",$AH44=TRUE,SUM(SUM(SUM(SUM($I44,$K44,$J44,$L44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AU44:$AW44)),$AR44)>$AD44),$AD44,IF(AND($Z44=\"Winter\",$AK44=\"SSP1P2\",$AH44=TRUE,SUM(SUM(SUM(SUM($I44,$K44,$J44,$L44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AU44:$AW44)),$AR44)<=$AD44),MIN($AD44,SUM($AL44,SUM(SUM(SUM(SUM($I44,$K44,$J44,$L44)*SUM($AI44*FctrChngDts!$B$13))*$AF44)))),IF(AND($AK44=\"FSP2\",$AH44=TRUE,SUM(SUM(SUM($AI44*FctrChngDts!$B$13)*$K44),$AR44)>$AD44),$AD44,IF(AND($AK44=\"FSP2\",$AH44=TRUE,SUM(SUM(SUM($AI44*FctrChngDts!$B$13)*$K44),$AR44)<=$AD44),SUM(SUM(SUM($AI44*FctrChngDts!$B$13)*$K44),$AR44),IF(AND($Z44=\"Summer\",$AK44=\"SSP2\",$AH44=TRUE,SUM(SUM(SUM(SUM($K44,$L44)*SUM($AI44*FctrChngDts!$B$13))*$AF44),$AR44)>$AD44),$AD44,IF(AND($Z44=\"Summer\",$AK44=\"SSP2\",$AH44=TRUE,SUM(SUM(SUM(SUM($K44,$L44)*SUM($AI44*FctrChngDts!$B$13))*$AF44),$AR44)<=$AD44),SUM(SUM(SUM(SUM($K44,$L44)*SUM($AI44*FctrChngDts!$B$13))*$AF44),$AR44),IF(AND($Z44=\"Winter\",$AK44=\"SSP2\",$AH44=TRUE,SUM(SUM(SUM(SUM($K44,$L44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AU44:$AW44)),$AR44)>$AD44),$AD44,IF(AND($Z44=\"Winter\",$AK44=\"SSP2\",$AH44=TRUE,SUM(SUM(SUM(SUM($K44,$L44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AU44:$AW44)),$AR44)<=$AD44),SUM(SUM(SUM(SUM($K44,$L44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AU44:$AW44)),$AR44),IF(AND($AK44=\"FSP2P3\",$AH44=TRUE,SUM(SUM(SUM(SUM($K44,$M44)*SUM($AI44*FctrChngDts!$B$13))*$AF44),$AR44)>$AD44),$AD44,IF(AND($AK44=\"FSP2P3\",$AH44=TRUE,SUM(SUM(SUM(SUM($K44,$M44)*SUM($AI44*FctrChngDts!$B$13))*$AF44),$AR44)<=$AD44),SUM(SUM(SUM(SUM($K44,$M44)*SUM($AI44*FctrChngDts!$B$13))*$AF44),$AR44),IF(AND($Z44=\"Summer\",$AK44=\"SSP2P3\",$AH44=TRUE,SUM(SUM(SUM(SUM($K44,$L44,$M44,$N44)*SUM($AI44*FctrChngDts!$B$13))*$AF44),$AR44)>$AD44),$AD44,IF(AND($Z44=\"Summer\",$AK44=\"SSP2P3\",$AH44=TRUE,SUM(SUM(SUM(SUM($K44,$L44,$M44,$N44)*SUM($AI44*FctrChngDts!$B$13))*$AF44),$AR44)<=$AD44),SUM(SUM(SUM(SUM($K44,$L44,$M44,$N44)*SUM($AI44*FctrChngDts!$B$13))*$AF44),$AR44),IF(AND($Z44=\"Winter\",$AK44=\"SSP2P3\",$AH44=TRUE,SUM(SUM(SUM(SUM($K44,$L44,$M44,$N44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AU44:$AW44)),$AR44)>$AD44),$AD44,IF(AND($Z44=\"Winter\",$AK44=\"SSP2P3\",$AH44=TRUE,SUM(SUM(SUM(SUM($K44,$L44,$M44,$N44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AU44:$AW44)),$AR44)<=$AD44),SUM(SUM(SUM(SUM($K44,$L44,$M44,$N44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AU44:$AW44)),$AR44),IF(AND($AK44=\"FSP3\",$AH44=TRUE,SUM(SUM(SUM($AI44*FctrChngDts!$B$13)*$M44),$AR44)>$AD44),$AD44,IF(AND($AK44=\"FSP3\",$AH44=TRUE,SUM(SUM(SUM($AI44*FctrChngDts!$B$13)*$M44),$AR44)<=$AD44),SUM(SUM(SUM($AI44*FctrChngDts!$B$13)*$M44),$AR44),IF(AND($Z44=\"Summer\",$AK44=\"SSP3\",$AH44=TRUE,SUM(SUM(SUM(SUM($M44,$N44)*SUM($AI44*FctrChngDts!$B$13))*$AF44),$AR44)>$AD44),$AD44,IF(AND($Z44=\"Summer\",$AK44=\"SSP3\",$AH44=TRUE,SUM(SUM(SUM(SUM($M44,$N44)*SUM($AI44*FctrChngDts!$B$13))*$AF44),$AR44)<=$AD44),SUM(SUM(SUM(SUM($M44,$N44)*SUM($AI44*FctrChngDts!$B$13))*$AF44),$AR44),IF(AND($Z44=\"Winter\",$AK44=\"SSP3\",$AH44=TRUE,SUM(SUM(SUM(SUM($M44,$N44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AU44:$AW44)),$AR44)>$AD44),$AD44,IF(AND($Z44=\"Winter\",$AK44=\"SSP3\",$AH44=TRUE,SUM(SUM(SUM(SUM($M44,$N44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AU44:$AW44)),$AR44)<=$AD44),SUM(SUM(SUM(SUM($M44,$N44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AU44:$AW44)),$AR44),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK44=\"FWP1\",$AH44=TRUE,SUM(SUM(SUM($AI44*FctrChngDts!$B$13)*$J44),$AU44)>$AE44),$AE44,IF(AND($AK44=\"FWP1\",$AH44=TRUE,SUM(SUM(SUM($AI44*FctrChngDts!$B$13)*$J44),$AU44)<=$AE44),SUM(SUM(SUM($AI44*FctrChngDts!$B$13)*$J44),$AU44),IF(AND($Z44=\"Winter\",$AK44=\"SSP1\",$AH44=TRUE,SUM(SUM(SUM(SUM($I44,$J44)*SUM($AI44*FctrChngDts!$B$13))*$AG44),$AU44)>$AE44),$AE44,IF(AND($Z44=\"Winter\",$AK44=\"SSP1\",$AH44=TRUE,SUM(SUM(SUM(SUM($I44,$J44)*SUM($AI44*FctrChngDts!$B$13))*$AG44),$AU44)<=$AE44),SUM(SUM(SUM(SUM($I44,$J44)*SUM($AI44*FctrChngDts!$B$13))*$AG44),$AU44),IF(AND($Z44=\"Summer\",$AK44=\"SSP1\",$AH44=TRUE,SUM(SUM(SUM(SUM($I44,$J44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AR44:$AT44)),$AU44)>$AE44),$AE44,IF(AND($Z44=\"Summer\",$AK44=\"SSP1\",$AH44=TRUE,SUM(SUM(SUM(SUM($I44,$J44)*SUM($AI44*FctrChngDts!$B$13))- SUM($AR44:$AT44)),$AU44)<=$AE44),SUM(SUM(SUM(SUM($I44,$J44)*SUM($AI44*FctrChngDts!$B$13))- SUM($AR44:$AT44)),$AU44),IF(AND($AK44=\"FWP1P2\",$AH44=TRUE,SUM(SUM(SUM(SUM($J44,$L44)*SUM($AI44*FctrChngDts!$B$13))*$AG44),$AU44)>$AE44),$AE44,IF(AND($AK44=\"FWP1P2\",$AH44=TRUE,SUM(SUM(SUM(SUM($J44,$L44)*SUM($AI44*FctrChngDts!$B$13))*$AG44),$AU44)<=$AE44),SUM(SUM(SUM(SUM($J44,$L44)*SUM($AI44*FctrChngDts!$B$13))*$AG44),$AU44),IF(AND($Z44=\"Winter\",$AK44=\"SSP1P2\",$AH44=TRUE,SUM(SUM(SUM(SUM($I44,$K44,$J44,$L44)*SUM($AI44*FctrChngDts!$B$13))*$AG44),$AU44)>$AE44),$AE44,IF(AND($Z44=\"Winter\",$AK44=\"SSP1P2\",$AH44=TRUE,SUM(SUM(SUM(SUM($I44,$K44,$J44,$L44)*SUM($AI44*FctrChngDts!$B$13))*$AG44),$AU44)<=$AE44),SUM(SUM(SUM(SUM($I44,$K44,$J44,$L44)*SUM($AI44*FctrChngDts!$B$13))*$AG44),$AU44),IF(AND($Z44=\"Summer\",$AK44=\"SSP1P2\",$AH44=TRUE,SUM(SUM(SUM(SUM($I44,$K44,$J44,$L44)*SUM($AI44*FctrChngDts!$B$13))- SUM($AR44:$AT44)),$AU44)>$AE44),$AE44,IF(AND($Z44=\"Summer\",$AK44=\"SSP1P2\",$AH44=TRUE,SUM(SUM(SUM(SUM($I44,$K44,$J44,$L44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AR44:$AT44)),$AU44)<=$AE44),SUM(SUM(SUM(SUM($I44,$K44,$J44,$L44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AR44:$AT44)),$AU44),IF(AND($AK44=\"FWP2\",$AH44=TRUE,SUM(SUM(SUM($AI44*FctrChngDts!$B$13)*$L44),$AU44)>$AE44),$AE44,IF(AND($AK44=\"FWP2\",$AH44=TRUE,SUM(SUM(SUM($AI44*FctrChngDts!$B$13)*$L44),$AU44)<=$AE44),SUM(SUM(SUM($AI44*FctrChngDts!$B$13)*$L44),$AU44),IF(AND($Z44=\"Winter\",$AK44=\"SSP2\",$AH44=TRUE,SUM(SUM(SUM(SUM($K44,$L44)*SUM($AI44*FctrChngDts!$B$13))*$AG44),$AU44)>$AE44),$AE44,IF(AND($Z44=\"Winter\",$AK44=\"SSP2\",$AH44=TRUE,SUM(SUM(SUM(SUM($K44,$L44)*SUM($AI44*FctrChngDts!$B$13))*$AG44),$AU44)<=$AE44),SUM(SUM(SUM(SUM($K44,$L44)*SUM($AI44*FctrChngDts!$B$13))*$AG44),$AU44),IF(AND($Z44=\"Summer\",$AK44=\"SSP2\",$AH44=TRUE,SUM(SUM(SUM(SUM($K44,$L44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AR44:$AT44)),$AU44)>$AE44),$AE44,IF(AND($Z44=\"Summer\",$AK44=\"SSP2\",$AH44=TRUE,SUM(SUM(SUM(SUM($K44,$L44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AR44:$AT44)),$AU44)<=$AE44),SUM(SUM(SUM(SUM($K44,$L44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AR44:$AT44)),$AU44),IF(AND($AK44=\"FWP2P3\",$AH44=TRUE,SUM(SUM(SUM(SUM($L44,$N44)*SUM($AI44*FctrChngDts!$B$13))*$AG44),$AU44)>$AE44),$AE44,IF(AND($AK44=\"FWP2P3\",$AH44=TRUE,SUM(SUM(SUM(SUM($L44,$N44)*SUM($AI44*FctrChngDts!$B$13))*$AG44),$AU44)<=$AE44),SUM(SUM(SUM(SUM($L44,$N44)*SUM($AI44*FctrChngDts!$B$13))*$AG44),$AU44),IF(AND($Z44=\"Winter\",$AK44=\"SSP2P3\",$AH44=TRUE,SUM(SUM(SUM(SUM($K44,$L44,$M44,$N44)*SUM($AI44*FctrChngDts!$B$13))*$AG44),$AU44)>$AE44),$AE44,IF(AND($Z44=\"Winter\",$AK44=\"SSP2P3\",$AH44=TRUE,SUM(SUM(SUM(SUM($K44,$L44,$M44,$N44)*SUM($AI44*FctrChngDts!$B$13))*$AG44),$AU44)<=$AE44),SUM(SUM(SUM(SUM($K44,$L44,$M44,$N44)*SUM($AI44*FctrChngDts!$B$13))*$AG44),$AU44),IF(AND($Z44=\"Summer\",$AK44=\"SSP2P3\",$AH44=TRUE,SUM(SUM(SUM(SUM($K44,$L44,$M44,$N44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AR44:$AT44)),$AU44)>$AE44),$AE44,IF(AND($Z44=\"Summer\",$AK44=\"SSP2P3\",$AH44=TRUE,SUM(SUM(SUM(SUM($K44,$L44,$M44,$N44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AR44:$AT44)),$AU44)<=$AE44),SUM(SUM(SUM(SUM($K44,$L44,$M44,$N44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AR44:$AT44)),$AU44),IF(AND($AK44=\"FWP3\",$AH44=TRUE,SUM(SUM(SUM($AI44*FctrChngDts!$B$13)*$N44),$AU44)>$AE44),$AE44,IF(AND($AK44=\"FWP3\",$AH44=TRUE,SUM(SUM(SUM($AI44*FctrChngDts!$B$13)*$N44),$AU44)<=$AE44),SUM(SUM(SUM($AI44*FctrChngDts!$B$13)*$N44),$AU44),IF(AND($Z44=\"Winter\",$AK44=\"SSP3\",$AH44=TRUE,SUM(SUM(SUM(SUM($M44,$N44)*SUM($AI44*FctrChngDts!$B$13))*$AG44),$AU44)>$AE44),$AE44,IF(AND($Z44=\"Winter\",$AK44=\"SSP3\",$AH44=TRUE,SUM(SUM(SUM(SUM($M44,$N44)*SUM($AI44*FctrChngDts!$B$13))*$AG44),$AU44)<=$AE44),SUM(SUM(SUM(SUM($M44,$N44)*SUM($AI44*FctrChngDts!$B$13))*$AG44),$AU44),IF(AND($Z44=\"Summer\",$AK44=\"SSP3\",$AH44=TRUE,SUM(SUM(SUM(SUM($M44,$N44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AR44:$AT44)),$AU44)>$AE44),$AE44,IF(AND($Z44=\"Summer\",$AK44=\"SSP3\",$AH44=TRUE,SUM(SUM(SUM(SUM($M44,$N44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AR44:$AT44)),$AU44)<=$AE44),SUM(SUM(SUM(SUM($M44,$N44)*SUM($AI44*FctrChngDts!$B$13))-SUM($AR44:$AT44)),$AU44),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I44>0,$AH44=FALSE),SUM($AR44*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I44>0,$AH44=TRUE),SUM($AX44*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I44>0,$AH44=FALSE),SUM($AS44*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I44>0,$AH44=TRUE),SUM($AY44*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I44>0,$AH44=FALSE),SUM($AT44*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I44>0,$AH44=TRUE),SUM($AZ44*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J44>0,$AH44=FALSE),SUM($AU44*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J44>0,$AH44=TRUE),SUM($BA44*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J44>0,$AH44=FALSE),SUM($AV44*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J44>0,$AH44=TRUE),SUM($BB44*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J44>0,$AH44=FALSE),SUM($AW44*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J44>0,$AH44=TRUE),SUM($BC44*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K44>0,$AH44=FALSE),SUM($AR44*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K44>0,$AH44=TRUE),SUM($AX44*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K44>0,$AH44=FALSE),SUM($AS44*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K44>0,$AH44=TRUE),SUM($AY44*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K44>0,$AH44=FALSE),SUM($AT44*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K44>0,$AH44=TRUE),SUM($AZ44*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L44>0,$AH44=FALSE),SUM($AU44*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L44>0,$AH44=TRUE),SUM($BA44*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L44>0,$AH44=FALSE),SUM($AV44*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L44>0,$AH44=TRUE),SUM($BB44*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L44>0,$AH44=FALSE),SUM($AW44*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L44>0,$AH44=TRUE),SUM($BC44*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M44>0,$AH44=FALSE),SUM($AR44*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M44>0,$AH44=TRUE),SUM($AX44*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M44>0,$AH44=FALSE),SUM($AS44*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M44>0,$AH44=TRUE),SUM($AY44*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M44>0,$AH44=FALSE),SUM($AT44*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M44>0,$AH44=TRUE),SUM($AZ44*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N44>0,$AH44=FALSE),SUM($AU44*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N44>0,$AH44=TRUE),SUM($BA44*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N44>0,$AH44=FALSE),SUM($AV44*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N44>0,$AH44=TRUE),SUM($BB44*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N44>0,$AH44=FALSE),SUM($AW44*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N44>0,$AH44=TRUE),SUM($BC44*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I44=0,0,IF(AND($I44>0,$K44>0,$AH44=FALSE),SUM($AR44/$P44*$I44),IF(AND($I44>0,$K44=0,$AH44=FALSE),$AR44,IF(AND($I44>0,$K44>0,$AH44=TRUE),ROUND(MIN($HU44,SUM(SUM($I44,$K44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA44,SUM(SUM($I44,$K44)*(FctrChngDts!$B$13)*$AI44)*$IA44)),0),IF(AND($I44>0,$K44=0,$AH44=TRUE),$AX44))))),0)","v":0},{"$f":"ROUND(IF($I44=0,0,IF(AND($I44>0,$K44>0,$AH44=FALSE),SUM($AS44/$P44*$I44),IF(AND($I44>0,$K44=0,$AH44=FALSE),$AS44,IF(AND($I44>0,$K44>0,$AH44=TRUE),ROUND(MIN(SUM($HU44-$BW44),SUM(SUM($I44,$K44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA44)*3),0),IF(AND($I44>0,$K44=0,$AH44=TRUE),$AY44))))),0)","v":0},0,{"$f":"IF($J44=0,0,IF(AND($J44>0,$L44=0,$N44=0,$AH44=FALSE,$AJ44=FALSE),ROUND(MIN($HX44,SUM($AU44,$BA44)),0),IF(AND($J44>0,$L44=0,$N44=0,$AH44=TRUE,$AJ44=FALSE),ROUND(MIN($HX44,SUM($AU44,SUM($J44*$AI44*FctrChngDts!$B$13))),0),IF(AND($J44>0,$L44>0,$N44=0,$AH44=FALSE,$AJ44=FALSE),ROUND(MIN($HX44,SUM(SUM($J44,$L44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA44,SUM(SUM($J44,$L44)*(FctrChngDts!$B$13)*$AI44)*$IA44)),0),IF(AND($J44>0,$L44>0,$N44=0,$AH44=TRUE,$AJ44=FALSE),ROUND(MIN($HX44,SUM(SUM(SUM(SUM($J44,$L44)*FctrChngDts!$C$11*$IA44),SUM(SUM($J44,$L44)*SUM(FctrChngDts!$B$13*$AI44)*$IA44)))),0),IF(AND($J44>0,$L44=0,$N44=0,$AH44=FALSE,$AJ44=TRUE),ROUND(MIN($HX44,SUM($AU44,$BA44)),0),IF(AND($J44>0,$L44=0,$N44=0,$AH44=TRUE,$AJ44=TRUE),ROUND(MIN($HX44,SUM($AU44,SUM($J44*$AI44*FctrChngDts!$B$13))),0),IF(AND($J44>0,$L44>0,$N44=0,$AH44=FALSE,$AJ44=TRUE),ROUND(MIN($HX44,SUM(SUM($J44,$L44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA44,SUM(SUM($J44,$L44)*(FctrChngDts!$B$13)*$AI44)*$IA44)),0),IF(AND($J44>0,$L44>0,$N44=0,$AH44=TRUE,$AJ44=TRUE),ROUND(MIN($HX44,SUM(SUM(SUM(SUM($J44,$L44)*FctrChngDts!$C$12*$IA44),SUM(SUM($J44,$L44)*SUM(FctrChngDts!$B$13*$AI44)*$IA44)))),0))))))))))","v":0},{"$f":"IF($J44=0,0,IF(AND($J44>0,$L44=0,$N44=0,$AH44=FALSE,$AJ44=FALSE),ROUND(MIN(SUM($HX44-$BZ44),SUM($AU44*3)),0),IF(AND($J44>0,$L44=0,$N44=0,$AH44=TRUE,$AJ44=FALSE),ROUND(MIN(SUM($HX44-$BZ44),SUM(SUM($J44,$L44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA44)*3),0),IF(AND($J44>0,$L44>0,$N44=0,$AH44=FALSE,$AJ44=FALSE),ROUND(MIN(SUM($HX44-$BZ44),SUM(SUM($J44,$L44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA44)*3),0),IF(AND($J44>0,$L44>0,$N44=0,$AH44=TRUE,$AJ44=FALSE),ROUND(MIN(SUM($HX44-$BZ44),SUM(SUM($J44,$L44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA44)*3),0),IF(AND($J44>0,$L44=0,$N44=0,$AH44=FALSE,$AJ44=TRUE),ROUND(MIN(SUM($HX44-$BZ44),SUM($AU44*3)),0),IF(AND($J44>0,$L44=0,$N44=0,$AH44=TRUE,$AJ44=TRUE),ROUND(MIN(SUM($HX44-$BZ44),SUM(SUM($J44,$L44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA44)*3),0),IF(AND($J44>0,$L44>0,$N44=0,$AH44=FALSE,$AJ44=TRUE),ROUND(MIN(SUM($HX44-$BZ44),SUM(SUM($J44,$L44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA44)*3),0),IF(AND($J44>0,$L44>0,$N44=0,$AH44=TRUE,$AJ44=TRUE),ROUND(MIN(SUM($HX44-$BZ44),SUM(SUM($J44,$L44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA44)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K44=0,0,IF(AND($I44>0,$K44>0,$M44=0,$AH44=FALSE),SUM($AR44-$BW44),IF(AND($I44=0,$K44>0,$M44>0,$AH44=FALSE),SUM($AR44/$P44*$K44),IF(AND($I44=0,$K44>0,$M44=0,$AH44=FALSE),$AR44,IF($K44=0,0,IF(AND($I44>0,$K44>0,$M44=0,$AH44=TRUE),ROUND(MIN($HV44,SUM(SUM($I44,$K44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB44,SUM(SUM($I44,$K44)*(FctrChngDts!$B$13)*$AI44)*$IB44)),0),IF(AND($I44=0,$K44>0,$M44>0,$AH44=TRUE),ROUND(MIN($HV44,SUM(SUM($I44,$K44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB44,SUM(SUM($I44,$K44)*(FctrChngDts!$B$13)*$AI44)*$IB44)),0),IF(AND($I44=0,$K44>0,$M44=0,$AH44=TRUE),$AX44)))))))),0)","v":0},{"$f":"ROUND(IF($K44=0,0,IF(AND($I44>0,$K44>0,$M44=0,$AH44=FALSE),SUM($AS44-$BX44),IF(AND($I44=0,$K44>0,$M44>0,$AH44=FALSE),SUM($AS44/$P44*$K44),IF(AND($I44=0,$K44>0,$M44=0,$AH44=FALSE),$AS44,IF($K44=0,0,IF(AND($I44>0,$K44>0,$M44=0,$AH44=TRUE),ROUND(MIN(SUM($HV44-$BW44),SUM(SUM($I44,$K44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB44)*3),0),IF(AND($I44=0,$K44>0,$M44>0,$AH44=TRUE),ROUND(MIN(SUM($HV44-$BW44),SUM(SUM($I44,$K44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB44)*3),0),IF(AND($I44=0,$K44>0,$M44=0,$AH44=TRUE),$AY44)))))))),0)","v":0},0,{"$f":"IF($L44=0,0,IF(AND($J44>0,$L44>0,$N44=0,$AH44=FALSE,$AJ44=FALSE),ROUND(MIN($HY44,SUM(SUM($J44,$L44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB44,SUM(SUM($J44,$L44)*(FctrChngDts!$B$13)*$AI44)*$IB44)),0),IF(AND($J44>0,$L44>0,$N44=0,$AH44=TRUE,$AJ44=FALSE),ROUND(MIN($HY44,SUM(SUM(SUM(SUM($J44,$L44)*FctrChngDts!$C$11*$IB44),SUM(SUM($J44,$L44)*SUM(FctrChngDts!$B$13*$AI44)*$IB44)))),0),IF(AND($J44=0,$L44>0,$N44=0,$AH44=FALSE,$AJ44=FALSE),ROUND(MIN($HY44,SUM($L44*FctrChngDts!$C$11)),0),IF(AND($J44=0,$L44>0,$N44=0,$AH44=TRUE,$AJ44=FALSE),ROUND(MIN($HY44,SUM(SUM(SUM(SUM($J44,$L44)*FctrChngDts!$C$11*$IB44),SUM(SUM($J44,$L44)*SUM(FctrChngDts!$B$13*$AI44)*$IB44)))),0),IF(AND($J44>0,$L44>0,$N44=0,$AH44=FALSE,$AJ44=TRUE),ROUND(MIN($HY44,SUM(SUM($J44,$L44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB44,SUM(SUM($J44,$L44)*(FctrChngDts!$B$13)*$AI44)*$IB44)),0),IF(AND($J44>0,$L44>0,$N44=0,$AH44=TRUE,$AJ44=TRUE),ROUND(MIN($HY44,SUM(SUM(SUM(SUM($J44,$L44)*FctrChngDts!$C$12*$IB44),SUM(SUM($J44,$L44)*SUM(FctrChngDts!$B$13*$AI44)*$IB44)))),0),IF(AND($J44=0,$L44>0,$N44=0,$AH44=FALSE,$AJ44=TRUE),ROUND(MIN($HY44,SUM($L44*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J44=0,$L44>0,$N44=0,$AH44=TRUE,$AJ44=TRUE),ROUND(MIN($HY44,SUM(SUM(SUM(SUM($J44,$L44)*FctrChngDts!$C$12*$IB44),SUM(SUM($J44,$L44)*SUM(FctrChngDts!$B$13*$AI44)*$IB44)))),0))))))))))","v":0},{"$f":"IF($L44=0,0,IF(AND($J44>0,$L44>0,$N44=0,$AH44=FALSE,$AJ44=FALSE),ROUND(MIN(SUM($HY44-$CF44),SUM(SUM($J44,$L44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB44)*3),0),IF(AND($J44>0,$L44>0,$N44=0,$AH44=TRUE,$AJ44=FALSE),ROUND(MIN(SUM($HY44-$CF44),SUM(SUM($J44,$L44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB44)*3),0),IF(AND($J44=0,$L44>0,$N44=0,$AH44=FALSE,$AJ44=FALSE),ROUND(MIN(SUM($HY44-$CF44),SUM($AU44*3)),0),IF(AND($J44=0,$L44>0,$N44=0,$AH44=TRUE,$AJ44=FALSE),ROUND(MIN(SUM($HY44-$CF44),SUM(SUM($J44,$L44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB44)*3),0),IF(AND($J44>0,$L44>0,$N44=0,$AH44=FALSE,$AJ44=TRUE),ROUND(MIN(SUM($HY44-$CF44),SUM(SUM($J44,$L44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB44)*3),0),IF(AND($J44>0,$L44>0,$N44=0,$AH44=TRUE,$AJ44=TRUE),ROUND(MIN(SUM($HY44-$CF44),SUM(SUM($J44,$L44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB44)*3),0),IF(AND($J44=0,$L44>0,$N44=0,$AH44=FALSE,$AJ44=TRUE),ROUND(MIN(SUM($HY44-$CF44),SUM($AU44*3)),0),IF(AND($J44=0,$L44>0,$N44=0,$AH44=TRUE,$AJ44=TRUE),ROUND(MIN(SUM($HY44-$CF44),SUM(SUM($J44,$L44)*IF($AJ44=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB44)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S44>0,Account!$AG$2=TRUE,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH44=FALSE),SUM(Usage!$BW44:$CB44)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V44>0,Account!$AG$2=TRUE,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH44=FALSE),SUM(Usage!$CC44:$CH44)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y44>0,Account!$AG$2=TRUE,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH44=FALSE),SUM(Usage!$CI44:$CN44)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH44=TRUE,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S44),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S44)),2)","v":0},{"$f":"ROUND(IF(OR($AH44=TRUE,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V44),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V44)),2)","v":0},{"$f":"IF(OR($AH44=TRUE,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y44),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y44))","v":0},{"$f":"ROUND(IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW44),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW44)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX44),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX44)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY44),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY44)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ44),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ44)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA44),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA44)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB44),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB44)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S44),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC44),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC44)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD44),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD44)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE44),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE44)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF44),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF44)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG44),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG44)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH44),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH44)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V44),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI44),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI44))","v":0},{"$f":"IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ44),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ44))","v":0},{"$f":"IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK44),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK44))","v":0},{"$f":"IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL44),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL44))","v":0},{"$f":"IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM44),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM44))","v":0},{"$f":"IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN44),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN44))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y44)","v":0},0,0,0,0,{"$f":"IF($DW44>IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV44*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV44*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW44-IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV44*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV44*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV44<$DW44,SUM($DW44-$DV44),0))","v":0},{"$f":"IF(OR(AND($D44<=FctrChngDts!$B$14,Usage!$E44>FctrChngDts!$B$14),AND(Usage!$D44<=FctrChngDts!$C$14,Usage!$E44>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW44),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX44),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY44),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ44),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA44),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB44),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC44),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD44),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE44),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF44),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG44),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH44),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI44)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ44)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK44)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL44)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM44)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN44)","v":0},0,{"$f":"IF(AND($S44>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E44<>\"D-CARE\",Tenant!$F44=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET44=TRUE,$S44>0,$V44=0),SUM(SUM($BW44:$CB44)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET44=TRUE,$S44>0,$V44>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW44:$CB44)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET44=TRUE,$S44>0,$V44>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW44:$CB44)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S44>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S44>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S44>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV44=TRUE,$S44>0,$V44=0),SUM(SUM($BW44:$CB44)*'CRS1'!$P$2),IF(AND($EV44=TRUE,$S44>0,$V44>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW44:$CB44)*'CRS1'!$P$2),IF(AND($EV44=TRUE,$S44>0,$V44>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW44:$CB44)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S44>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX44=TRUE,$S44>0,$V44=0),SUM(SUM($BW44:$CB44)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX44=TRUE,$S44>0,$V44>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW44:$CB44)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX44=TRUE,$S44>0,$V44>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW44:$CB44)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S44>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ44=TRUE,$S44>0),SUM(SUM($BW44:$CB44)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V44>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E44<>\"D-CARE\",Tenant!$F44=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB44=TRUE,$S44>0,$V44>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC44:$CH44)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB44=TRUE,$S44>0,$V44>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC44:$CH44)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB44=TRUE,$V44>0,$Y44>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC44:$CH44)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB44=TRUE,$V44>0,$Y44>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC44:$CH44)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB44=TRUE,$S44=0,$V44>0,$Y44=0),SUM(SUM($CC44:$CH44)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V44>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V44>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V44>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD44=TRUE,$S44>0,$V44>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC44:$CH44)*'CRS2'!$P$2),IF(AND($FD44=TRUE,$S44>0,$V44>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC44:$CH44)*'CRS2'!$P$2),IF(AND($FD44=TRUE,$V44>0,$Y44>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC44:$CH44)*'CRS2'!$P$2),IF(AND($FD44=TRUE,$V44>0,$Y44>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC44:$CH44)*'CRS2'!$P$2),IF(AND($FD44=TRUE,$S44=0,$V44>0,$Y44=0),SUM(SUM($CC44:$CH44)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V44>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF44=TRUE,$S44>0,$V44>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC44:$CH44)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF44=TRUE,$S44>0,$V44>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC44:$CH44)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF44=TRUE,$V44>0,$Y44>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC44:$CH44)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF44=TRUE,$V44>0,$Y44>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC44:$CH44)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF44=TRUE,$S44=0,$V44>0,$Y44=0),SUM(SUM($CC44:$CH44)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V44>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH44=TRUE,$V44>0),SUM(SUM($CC44:$CH44)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y44>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E44<>\"D-CARE\",Tenant!$F44=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ44=TRUE,$V44=0,$Y44>0),SUM(SUM($CI44:$CN44)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ44=TRUE,$V44>0,$Y44>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI44:$CN44)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ44=TRUE,$V44>0,$Y44>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI44:$CN44)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y44>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y44>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y44>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL44=TRUE,$V44=0,$Y44>0),SUM(SUM($CI44:$CN44)*'CRS3'!$P$2),IF(AND($FL44=TRUE,$V44>0,$Y44>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI44:$CN44)*'CRS3'!$P$2),IF(AND($FL44=TRUE,$V44>0,$Y44>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI44:$CN44)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y44>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN44=TRUE,$V44=0,$Y44>0),SUM(SUM($CI44:$CN44)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN44=TRUE,$V44>0,$Y44>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI44:$CN44)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN44=TRUE,$V44>0,$Y44>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI44:$CN44)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y44>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP44=TRUE,$Y44>0),SUM(SUM($CI44:$CN44)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR44:$FT44))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO44:$CQ44,$FR44:$FT44))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA44:$EF44)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG44:$EL44)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM44:$ER44)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV44,$CO44:$CQ44,$EA44:$ER44)/$P44)*$S44*FctrChngDts!$B$15),SUM(SUM(SUM($DV44,$CO44:$CQ44,$FR44:$FT44)/$P44)*$S44*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV44,$CO44:$CQ44,$EA44:$ER44)/$P44)*$V44*FctrChngDts!$B$15),SUM(SUM(SUM($DV44,$CO44:$CQ44,$FR44:$FT44)/$P44)*$V44*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV44,$CO44:$CQ44,$EA44:$ER44)/$P44)*$Y44*FctrChngDts!$B$15),SUM(SUM(SUM($DV44,$CO44:$CQ44,$FR44:$FT44)/$P44)*$Y44*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA44*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI44*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ44*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ44,$FU44,$GF44,$GZ44:$HE44),IF(Account!$Q$2=TRUE,SUM($DZ44,$FV44,$GF44,$GZ44:$HE44),SUM($DZ44,$ES44,$FU44:$FV44,$GF44,$GZ44:$HE44)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E44),Usage!$P44,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D44,FctrChngDts!$C$17<=Usage!$E44),SUM(FctrChngDts!$C$17-Usage!$D44),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E44),Usage!$P44,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D44,FctrChngDts!$C$19<=Usage!$E44),SUM(FctrChngDts!$C$19-Usage!$D44),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK44*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK44*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL44*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL44*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D44))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A44,Tenant!$A:$J,8,FALSE)=TRUE,$GG44<0),0,SUM(SUM(SUM($GG44/$P44*$GP44)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A44,Tenant!$A:$J,8,FALSE)=TRUE,$GG44<0),0,SUM(SUM(SUM($GG44/$P44*$GQ44)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D44))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A44,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV44*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A44,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW44*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU44:$DA44,$EU44,$EA44:$EF44,$FA44)-SUM(SUM($BW44:$CB44)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD44:$DJ44,$FC44,$EG44:$EL44,$FI44)-SUM(SUM($CC44:$CH44)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM44:$DS44,$FK44,$EM44:$ER44,$FQ44)-SUM(SUM($CI44:$CN44)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO44,$CU44:$DA44,$EU44,$EW44,$EY44,$EA44:$EF44,$FA44,$CP44,$DD44:$DJ44,$FC44,$FE44,$FG44,$EG44:$EL44,$FI44)/$P44*$S44)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO44,$CU44:$DA44,$EU44,$EW44,$EY44,$EA44:$EF44,$FA44,$CP44,$DD44:$DJ44,$FC44,$FE44,$FG44,$EG44:$EL44,$FI44)/$P44*$V44)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ44,$DM44:$DS44,$FK44,$FM44,$FO44,$EM44:$ER44,$FQ44)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D44,BslnAllctnCrrnt!$A$1<=$E44),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK44=\"FSP1\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$Q44,BslnAllctnCrrnt!$A$1<$R44),SUM(BslnAllctnCrrnt!$A$1-$Q44),IF(AND($AK44=\"FSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$Q44,BslnAllctnCrrnt!$A$1<$R44),SUM(BslnAllctnCrrnt!$A$1-$Q44),IF(AND($AK44=\"FSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),$I44,IF(AND($AK44=\"SSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$Q44,BslnAllctnCrrnt!$A$1<$R44),SUM(BslnAllctnCrrnt!$A$1-$Q44),IF(AND($AK44=\"SSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),$I44,0)))))","v":0},{"$f":"IF(AND($AK44=\"FSP1\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$Q44,BslnAllctnCrrnt!$A$1<$R44),SUM($I44-$HG44),IF(AND($AK44=\"FSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$Q44,BslnAllctnCrrnt!$A$1<$R44),SUM($I44-$HG44),IF(AND($AK44=\"FSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM($I44-$HG44),IF(AND($AK44=\"SSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$Q44,BslnAllctnCrrnt!$A$1<$R44),SUM($I44-$HG44),IF(AND($AK44=\"SSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM($I44-$HG44),0)))))","v":0},{"$f":"IF(AND($AK44=\"SSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$Q44,BslnAllctnCrrnt!$A$1<$R44),0,IF(AND(FctrChngDts!$A$2>=$D44,FctrChngDts!$B$2<$E44),IF(AND($AK44=\"SSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM(BslnAllctnCrrnt!$A$1-$T44),0),IF(AND($AK44=\"FSP2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM(BslnAllctnCrrnt!$A$1-$T44),IF(AND($AK44=\"FSP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM(BslnAllctnCrrnt!$A$1-$T44),IF(AND($AK44=\"FSP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$W44,BslnAllctnCrrnt!$A$1<$X44),$K44,IF(AND($AK44=\"FSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$Q44,BslnAllctnCrrnt!$A$1<$R44),0,IF(AND($AK44=\"FSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM(BslnAllctnCrrnt!$A$1-$T44),IF(AND($AK44=\"SSP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM(BslnAllctnCrrnt!$A$1-$T44),IF(AND($AK44=\"SSP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$W44,BslnAllctnCrrnt!$A$1<$X44),$K44,0)))))))))","v":0},{"$f":"IF(AND($AK44=\"SSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$Q44,BslnAllctnCrrnt!$A$1<$R44),SUM($K44-$HI44),IF(AND($AK44=\"SSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM($K44-$HI44),IF(AND($AK44=\"FSP2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM($K44-$HI44),IF(AND($AK44=\"FSP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM($K44-$HI44),IF(AND($AK44=\"FSP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$W44,BslnAllctnCrrnt!$A$1<$X44),SUM($K44-$HI44),IF(AND($AK44=\"FSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$Q44,BslnAllctnCrrnt!$A$1<$R44),SUM($K44-$HI44),IF(AND($AK44=\"FSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM($K44-$HI44),IF(AND($AK44=\"SSP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM($K44-$HI44),IF(AND($AK44=\"SSP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$W44,BslnAllctnCrrnt!$A$1<$X44),SUM($K44-$HI44),0)))))))))","v":0},{"$f":"IF(AND($AK44=\"FSP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),0,IF(AND($AK44=\"FSP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$W44,BslnAllctnCrrnt!$A$1<$X44),SUM(BslnAllctnCrrnt!$A$1-$W44),IF(AND($AK44=\"FSP3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$W44,BslnAllctnCrrnt!$A$1<$X44),SUM(BslnAllctnCrrnt!$A$1-$W44),0)))","v":0},{"$f":"IF(AND($AK44=\"FSP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM($M44-$HK44),IF(AND($AK44=\"FSP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$W44,BslnAllctnCrrnt!$A$1<$X44),SUM($M44-$HK44),IF(AND($AK44=\"FSP3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$W44,BslnAllctnCrrnt!$A$1<$X44),SUM($M44-$HK44),0)))","v":0},{"$f":"IF(AND($AK44=\"FWP1\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$Q44,BslnAllctnCrrnt!$A$1<$R44),SUM(BslnAllctnCrrnt!$A$1-$Q44),IF(AND($AK44=\"FWP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$Q44,BslnAllctnCrrnt!$A$1<$R44),SUM(BslnAllctnCrrnt!$A$1-$Q44),IF(AND($AK44=\"FWP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),$J44,IF(AND(FctrChngDts!$A$2>=$D44,FctrChngDts!$B$2<$E44),IF(AND($AK44=\"SSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$Q44,BslnAllctnCrrnt!$A$1<$R44),SUM(BslnAllctnCrrnt!$A$1-$Q44),0),IF(AND($AK44=\"SSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),$J44,0)))))","v":0},{"$f":"IF(AND($AK44=\"FWP1\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$Q44,BslnAllctnCrrnt!$A$1<$R44),SUM($J44-$HM44),IF(AND($AK44=\"FWP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$Q44,BslnAllctnCrrnt!$A$1<$R44),SUM($J44-$HM44),IF(AND($AK44=\"FWP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM($J44-$HM44),IF(AND($AK44=\"SSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$Q44,BslnAllctnCrrnt!$A$1<$R44),SUM($J44-$HM44),IF(AND($AK44=\"SSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM($J44-$HM44),0)))))","v":0},{"$f":"IF(AND($AK44=\"FWP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$Q44,BslnAllctnCrrnt!$A$1<$R44),0,IF(AND($AK44=\"FWP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM(BslnAllctnCrrnt!$A$1-$T44),IF(AND($AK44=\"FWP2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM(BslnAllctnCrrnt!$A$1-$T44),IF(AND($AK44=\"FWP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM(BslnAllctnCrrnt!$A$1-$T44),IF(AND($AK44=\"FWP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$W44,BslnAllctnCrrnt!$A$1<$X44),$L44,IF(AND($AK44=\"SSP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM(BslnAllctnCrrnt!$A$1-$T44),IF(AND($AK44=\"SSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$Q44,BslnAllctnCrrnt!$A$1<$R44),0,IF(AND($AK44=\"SSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM(BslnAllctnCrrnt!$A$1-$T44),0))))))))","v":0},{"$f":"IF(AND($AK44=\"FWP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$Q44,BslnAllctnCrrnt!$A$1<$R44),SUM($L44-$HO44),IF(AND($AK44=\"FWP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM($L44-$HO44),IF(AND($AK44=\"FWP2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM($L44-$HO44),IF(AND($AK44=\"FWP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM($L44-$HO44),IF(AND($AK44=\"FWP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$W44,BslnAllctnCrrnt!$A$1<$X44),SUM($L44-$HO44),IF(AND($AK44=\"SSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$Q44,BslnAllctnCrrnt!$A$1<$R44),SUM($L44-$HO44),IF(AND($AK44=\"SSP1P2\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM($L44-$HO44),0)))))))","v":0},{"$f":"IF(AND($AK44=\"FWP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),0,IF(AND($AK44=\"FWP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$W44,BslnAllctnCrrnt!$A$1<$X44),SUM(BslnAllctnCrrnt!$A$1-$W44),IF(AND($AK44=\"FWP3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$W44,BslnAllctnCrrnt!$A$1<$X44),SUM(BslnAllctnCrrnt!$A$1-$W44),IF(AND($AK44=\"SSP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),0,IF(AND($AK44=\"SSP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$W44,BslnAllctnCrrnt!$A$1<$X44),SUM(BslnAllctnCrrnt!$A$1-$W44),0)))))","v":0},{"$f":"IF(AND($AK44=\"FWP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM($N44-$HQ44),IF(AND($AK44=\"FWP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$W44,BslnAllctnCrrnt!$A$1<$X44),SUM($N44-$HQ44),IF(AND($AK44=\"FWP3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$W44,BslnAllctnCrrnt!$A$1<$X44),SUM($N44-$HQ44),IF(AND($AK44=\"SSP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$T44,BslnAllctnCrrnt!$A$1<$U44),SUM($N44-$HQ44),IF(AND($AK44=\"SSP2P3\",$HF44=TRUE,BslnAllctnCrrnt!$A$1>=$W44,BslnAllctnCrrnt!$A$1<$X44),SUM($N44-$HQ44),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[44,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G45),0,IF($F45<=$G45,SUM($G45-$F45),IF($F45>$G45,SUM((Account!$L$2-Usage!$F45)+Usage!$G45+1))))","v":0},{"$f":"IF($Q45=0,0,IF($R45=0,0,IF(AND($Q45<FctrChngDts!$A$2,$R45>=FctrChngDts!$A$2),SUM($R45-FctrChngDts!$A$2+1),IF(AND($Q45>=FctrChngDts!$A$2,$R45>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q45),IF(AND($Q45>=FctrChngDts!$A$2,$R45<FctrChngDts!$B$2),SUM($R45-$Q45+1),0)))))","v":0},{"$f":"IF($Q45=0,0,IF($R45=0,0,IF(AND($Q45<FctrChngDts!$A$2,$R45>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q45),IF(AND($Q45<FctrChngDts!$A$2,$R45<FctrChngDts!$A$2),SUM($R45-$Q45+1),IF(AND($Q45>FctrChngDts!$A$2,$R45>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R45+1),0)))))","v":0},{"$f":"IF($T45=0,0,IF($U45=0,0,IF(AND($T45<FctrChngDts!$A$2,$U45>=FctrChngDts!$A$2),SUM($U45-FctrChngDts!$A$2+1),IF(AND($T45>=FctrChngDts!$A$2,$U45<FctrChngDts!$B$2),SUM($U45-$T45+1),IF(AND($T45>=FctrChngDts!$A$2,$U45>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T45)<0),0,IF(AND($T45>=FctrChngDts!$A$2,$U45>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T45),0))))))","v":0},{"$f":"IF($T45=0,0,IF($U45=0,0,IF(AND($T45<FctrChngDts!$A$2,$U45>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T45),IF(AND($T45>=FctrChngDts!$B$2,$U45>=FctrChngDts!$B$2),SUM($U45-$T45+1),IF(AND($T45<FctrChngDts!$A$2,$U45<FctrChngDts!$A$2),SUM($U45-$T45+1),IF(AND($T45>=FctrChngDts!$A$2,$U45>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U45+1),0))))))","v":0},{"$f":"IF($W45=0,0,IF($X45=0,0,IF(AND($W45>=FctrChngDts!$A$2,$X45>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W45)<0),0,IF(AND($W45>=FctrChngDts!$A$2,$X45>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W45),IF(AND($W45>=FctrChngDts!$A$2,$X45<FctrChngDts!$B$2),SUM($X45-$W45+1),IF(AND($W45<FctrChngDts!$A$2,$X45>=FctrChngDts!$A$2),SUM($X45-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W45=0,0,IF($X45=0,0,IF(AND($W45<FctrChngDts!$A$2,$X45<FctrChngDts!$A$2),SUM($X45-$W45+1),IF(AND($W45>=FctrChngDts!$A$2,$X45>=FctrChngDts!$B$2,SUM($X45-FctrChngDts!$B$2+1)<=$Y45),SUM($X45-FctrChngDts!$B$2+1),IF(AND($W45>=FctrChngDts!$A$2,$X45>=FctrChngDts!$B$2),SUM($X45-$W45+1),IF(AND($W45<FctrChngDts!$A$2,$X45>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W45),0))))))","v":0},{"$f":"IF(AND($D45>=FctrChngDts!$C$2,$E45<FctrChngDts!$E$2),\"1\",IF(AND($D45>=FctrChngDts!$E$2,$E45<FctrChngDts!$G$2),\"2\",IF(AND($D45>=FctrChngDts!$G$2,$E45<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D45>=FctrChngDts!$D$2,,IF(AND($D45>=FctrChngDts!$C$2,$D45<=FctrChngDts!$D$2),$D45,IF(AND($D45>=FctrChngDts!$C$2,$D45>=FctrChngDts!$D$2,$E45>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D45>FctrChngDts!$D$2,,IF($D45=FctrChngDts!$D$2,$D45,IF(AND($D45>=FctrChngDts!$C$2,$E45<FctrChngDts!$D$2),$E45,IF(AND($D45>=FctrChngDts!$C$2,$E45>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D45>=FctrChngDts!$D$2,$E45>=FctrChngDts!$D$2,$E45>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E45<FctrChngDts!$D$2,$E45<=FctrChngDts!$D$2),$E45,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D45<FctrChngDts!$E$2,$E45<FctrChngDts!$E$2),,IF($D45>FctrChngDts!$F$2,,IF(AND($D45>=FctrChngDts!$E$2,$D45<=FctrChngDts!$F$2),$D45,IF(AND($D45>=FctrChngDts!$E$2,$D45>=FctrChngDts!$F$2,$E45>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D45>FctrChngDts!$F$2,,IF($E45=FctrChngDts!$F$2,$E45,IF(AND($D45<FctrChngDts!$E$2,$E45<=FctrChngDts!$F$2),$E45,IF(AND($D45>=FctrChngDts!$E$2,$E45<FctrChngDts!$F$2),$E45,IF(AND($D45>=FctrChngDts!$E$2,$E45>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D45>=FctrChngDts!$F$2,$E45>=FctrChngDts!$F$2,$E45>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D45<FctrChngDts!$G$2,$E45<FctrChngDts!$G$2),,IF($D45>FctrChngDts!$H$2,,IF(AND($D45>=FctrChngDts!$G$2,$D45<=FctrChngDts!$H$2),$D45,IF(AND($D45>=FctrChngDts!$G$2,$D45>=FctrChngDts!$H$2,$E45>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D45>FctrChngDts!$H$2,,IF($E45=FctrChngDts!$H$2,$E45,IF(AND($D45<FctrChngDts!$G$2,$E45<=FctrChngDts!$H$2),$E45,IF(AND($D45>=FctrChngDts!$G$2,$E45<FctrChngDts!$H$2),$E45,IF(AND($D45>=FctrChngDts!$G$2,$E45>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D45>=FctrChngDts!$H$2,$E45>=FctrChngDts!$H$2,$E45>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A45,Tenant!$A45:$J344,6,FALSE)","v":0},{"$f":"VLOOKUP($A45,Tenant!$A45:$J344,7,FALSE)","v":0},{"$f":"VLOOKUP($A45,Tenant!$A45:$J344,10,FALSE)","v":0},0,{"$f":"IF(AND($AK45=\"FSP2\",$AJ45=FALSE,$HF45=FALSE),SUM($K45*FctrChngDts!$C$9),IF(AND($AK45=\"FSP2\",$AJ45=TRUE,$HF45=FALSE),SUM($K45*FctrChngDts!$C$10),IF(AND($AK45=\"FSP2P3\",$AJ45=FALSE,$HF45=FALSE),SUM(SUM($K45,$M45)*FctrChngDts!$C$9),IF(AND($AK45=\"FSP2P3\",$AJ45=TRUE,$HF45=FALSE),SUM(SUM($K45,$M45)*FctrChngDts!$C$10),IF(AND($AK45=\"FSP3\",$AJ45=FALSE,$HF45=FALSE),SUM($M45*FctrChngDts!$C$9),IF(AND($AK45=\"FSP3\",$AJ45=TRUE,$HF45=FALSE),SUM($M45*FctrChngDts!$C$10),IF(AND($AK45=\"FSP1\",$AJ45=FALSE,$HF45=FALSE),SUM($I45*FctrChngDts!$C$9),IF(AND($AK45=\"FSP1\",$AJ45=TRUE,$HF45=FALSE),SUM($I45*FctrChngDts!$C$10),IF(AND($AK45=\"FSP1P2\",$AJ45=FALSE,$HF45=FALSE),SUM(SUM($I45,$K45)*FctrChngDts!$C$9),IF(AND($AK45=\"FSP1P2\",$AJ45=TRUE,$HF45=FALSE),SUM(SUM($I45,$K45)*FctrChngDts!$C$10),IF(AND($Z45=\"Summer\",$AK45=\"SSP2P3\",$AJ45=FALSE,$HF45=FALSE),SUM(SUM(SUM(SUM($K45,$M45)*FctrChngDts!$C$9),SUM(SUM($L45,$N45)*FctrChngDts!$C$11))*$AF45),IF(AND($Z45=\"Summer\",$AK45=\"SSP2P3\",$AJ45=TRUE,$HF45=FALSE),SUM(SUM(SUM(SUM($K45,$M45)*FctrChngDts!$C$10),SUM(SUM($L45,$N45)*FctrChngDts!$C$12))*$AF45),IF(AND($Z45=\"Winter\",$AK45=\"SSP2P3\",$AJ45=FALSE,$HF45=FALSE),SUM(SUM(SUM(SUM($K45,$M45)*FctrChngDts!$C$9),SUM(SUM($L45,$N45)*FctrChngDts!$C$11))-$AO45),IF(AND($Z45=\"Winter\",$AK45=\"SSP2P3\",$AJ45=TRUE,$HF45=FALSE),SUM(SUM(SUM(SUM($K45,$M45)*FctrChngDts!$C$10),SUM(SUM($L45,$N45)*FctrChngDts!$C$12))-$AO45),IF(AND($Z45=\"Summer\",$AK45=\"SSP1P2\",$AJ45=FALSE,$HF45=FALSE),SUM(SUM(SUM(SUM($I45,$K45)*FctrChngDts!$C$9),SUM(SUM($J45,$L45)*FctrChngDts!$C$11))*$AF45),IF(AND($Z45=\"Summer\",$AK45=\"SSP1P2\",$AJ45=TRUE,$HF45=FALSE),SUM(SUM(SUM(SUM($I45,$K45)*FctrChngDts!$C$10),SUM(SUM($J45,$L45)*FctrChngDts!$C$12))*$AF45),IF(AND($Z45=\"Winter\",$AK45=\"SSP1P2\",$AJ45=FALSE,$HF45=FALSE),SUM(SUM(SUM(SUM($I45,$K45)*FctrChngDts!$C$9),SUM(SUM($J45,$L45)*FctrChngDts!$C$11))-$AO45),IF(AND($Z45=\"Winter\",$AK45=\"SSP1P2\",$AJ45=TRUE,$HF45=FALSE),SUM(SUM(SUM(SUM($I45,$K45)*FctrChngDts!$C$10),SUM(SUM($J45,$L45)*FctrChngDts!$C$12))-$AO45),IF(AND($AK45=\"FSP2\",$AJ45=FALSE,$HF45=TRUE),SUM(SUM($HI45*FctrChngDts!$B$9),SUM($HJ45*FctrChngDts!$C$9)),IF(AND($AK45=\"FSP2\",$AJ45=TRUE,$HF45=TRUE),SUM(SUM($HI45*FctrChngDts!$B$10),SUM($HJ45*FctrChngDts!$C$10)),IF(AND($AK45=\"FSP2P3\",$AJ45=FALSE,$HF45=TRUE),SUM(SUM(SUM($HI45,$HK45)*FctrChngDts!$B$9),SUM(SUM($HJ45,$HL45)*FctrChngDts!$C$9)),IF(AND($AK45=\"FSP2P3\",$AJ45=TRUE,$HF45=TRUE),SUM(SUM(SUM($HI45,$HK45)*FctrChngDts!$B$10),SUM(SUM($HJ45,$HL45)*FctrChngDts!$C$10)),IF(AND($AK45=\"FSP3\",$AJ45=FALSE,$HF45=TRUE),SUM(SUM($HK45*FctrChngDts!$B$9),SUM($HL45*FctrChngDts!$C$9)),IF(AND($AK45=\"FSP3\",$AJ45=TRUE,$HF45=TRUE),SUM(SUM($HK45*FctrChngDts!$B$10),SUM($HL45*FctrChngDts!$C$10)),IF(AND($AK45=\"FSP1\",$AJ45=FALSE,$HF45=TRUE),SUM(SUM($HG45*FctrChngDts!$B$9),SUM($HH45*FctrChngDts!$C$9)),IF(AND($AK45=\"FSP1\",$AJ45=TRUE,$HF45=TRUE),SUM(SUM($HG45*FctrChngDts!$B$10),SUM($HH45*FctrChngDts!$C$10)),IF(AND($AK45=\"FSP1P2\",$AJ45=FALSE,$HF45=TRUE),SUM(SUM(SUM($HG45,$HI45)*FctrChngDts!$B$9),SUM(SUM($HH45,$HJ45)*FctrChngDts!$C$9)),IF(AND($AK45=\"FSP1P2\",$AJ45=TRUE,$HF45=TRUE),SUM(SUM(SUM($HG45,$HI45)*FctrChngDts!$B$10),SUM(SUM($HG45,$HI45)*FctrChngDts!$C$10)),IF(AND($Z45=\"Summer\",$AK45=\"SSP2P3\",$AJ45=FALSE,$HF45=TRUE),SUM(SUM(SUM(SUM($HI45,$HK45)*FctrChngDts!$B$9),SUM(SUM($HJ45,$HL45)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO45,$HQ45)*FctrChngDts!$B$11),SUM(SUM($HP45,$HR45)*FctrChngDts!$C$11))*$AF45),IF(AND($Z45=\"Summer\",$AK45=\"SSP2P3\",$AJ45=TRUE,$HF45=TRUE),SUM(SUM(SUM(SUM($HI45,$HK45)*FctrChngDts!$B$10),SUM(SUM($HJ45,$HL45)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO45,$HQ45)*FctrChngDts!$B$12),SUM(SUM($HP45,$HR45)*FctrChngDts!$C$12))*$AF45),IF(AND($Z45=\"Winter\",$AK45=\"SSP2P3\",$AJ45=FALSE,$HF45=TRUE),SUM(SUM(SUM(SUM($HI45,$HK45)*FctrChngDts!$B$9),SUM(SUM($HJ45,$HL45)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO45,$HQ45)*FctrChngDts!$B$11),SUM(SUM($HP45,$HR45)*FctrChngDts!$C$11))-$AO45),IF(AND($Z45=\"Winter\",$AK45=\"SSP2P3\",$AJ45=TRUE,$HF45=TRUE),SUM(SUM(SUM(SUM($HI45,$HK45)*FctrChngDts!$B$10),SUM(SUM($HO45,$HQ45)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO45,$HQ45)*FctrChngDts!$B$12),SUM(SUM($HP45,$HR45)*FctrChngDts!$C$12))-$AO45),IF(AND($Z45=\"Summer\",$AK45=\"SSP1P2\",$AJ45=FALSE,$HF45=TRUE),SUM(SUM(SUM(SUM($HG45,$HI45)*FctrChngDts!$B$9),SUM(SUM($HH45,$HJ45)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM45,$HO45)*FctrChngDts!$B$11),SUM(SUM($HN45,$HP45)*FctrChngDts!$C$11))*$AF45),IF(AND($Z45=\"Summer\",$AK45=\"SSP1P2\",$AJ45=TRUE,$HF45=TRUE),SUM(SUM(SUM(SUM($HG45,$HI45)*FctrChngDts!$B$10),SUM(SUM($HH45,$HJ45)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM45,$HO45)*FctrChngDts!$B$12),SUM(SUM($HN45,$HP45)*FctrChngDts!$C$12))*$AF45),IF(AND($Z45=\"Winter\",$AK45=\"SSP1P2\",$AJ45=FALSE,$HF45=TRUE),SUM(SUM(SUM(SUM($HG45,$HI45)*FctrChngDts!$B$9),SUM(SUM($HH45,$HJ45)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM45,$HO45)*FctrChngDts!$B$11),SUM(SUM($HN45,$HP45)*FctrChngDts!$C$11))-$AO45),IF(AND($Z45=\"Winter\",$AK45=\"SSP1P2\",$AJ45=TRUE,$HF45=TRUE),SUM(SUM(SUM(SUM($HG45,$HI45)*FctrChngDts!$B$10),SUM(SUM($HH45,$HJ45)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM45,$HO45)*FctrChngDts!$B$12),SUM(SUM($HN45,$HP45)*FctrChngDts!$C$12))-$AO45),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK45=\"FWP1\",$AJ45=FALSE,$HF45=FALSE),SUM($J45*FctrChngDts!$C$11),IF(AND($AK45=\"FWP1\",$AJ45=TRUE,$HF45=FALSE),SUM($J45*FctrChngDts!$C$12),IF(AND($AK45=\"FWP1P2\",$AJ45=FALSE,$HF45=FALSE),SUM(SUM($J45,$L45)*FctrChngDts!$C$11),IF(AND($AK45=\"FWP1P2\",$AJ45=TRUE,$HF45=FALSE),SUM(SUM($J45,$L45)*FctrChngDts!$C$12),IF(AND($AK45=\"FWP2\",$AJ45=FALSE,$HF45=FALSE),SUM($L45*FctrChngDts!$C$11),IF(AND($AK45=\"FWP2\",$AJ45=TRUE,$HF45=FALSE),SUM($L45*FctrChngDts!$C$12),IF(AND($AK45=\"FWP2P3\",$AJ45=FALSE,$HF45=FALSE),SUM(SUM($L45,$N45)*FctrChngDts!$C$11),IF(AND($AK45=\"FWP2P3\",$AJ45=TRUE,$HF45=FALSE),SUM(SUM($L45,$N45)*FctrChngDts!$C$12),IF(AND($AK45=\"FWP3\",$AJ45=FALSE,$HF45=FALSE),SUM($N45*FctrChngDts!$C$11),IF(AND($AK45=\"FWP3\",$AJ45=TRUE,$HF45=FALSE),SUM($N45*FctrChngDts!$C$12),IF(AND($Z45=\"Winter\",$AK45=\"SSP1P2\",$AJ45=FALSE,$HF45=FALSE),SUM(SUM(SUM($I45,$K45)*FctrChngDts!$C$9),SUM(SUM($J45,$L45)*FctrChngDts!$C$11))*$AG45,IF(AND($Z45=\"Winter\",$AK45=\"SSP1P2\",$AJ45=TRUE,$HF45=FALSE),SUM(SUM(SUM($I45,$K45)*FctrChngDts!$B$10),SUM(SUM($J45,$L45)*FctrChngDts!$B$12))*$AG45,IF(AND($Z45=\"Summer\",$AK45=\"SSP1P2\",$AJ45=FALSE,$HF45=FALSE),SUM(SUM(SUM($I45,$K45)*FctrChngDts!$B$9),SUM(SUM($J45,$L45)*FctrChngDts!$B$11))-$AJ45,IF(AND($Z45=\"Summer\",$AK45=\"SSP1P2\",$AJ45=TRUE,$HF45=FALSE),SUM(SUM(SUM($I45,$K45)*FctrChngDts!$C$10),SUM(SUM($J45,$L45)*FctrChngDts!$C$12))-$AJ45,IF(AND($Z45=\"Winter\",$AK45=\"SSP2P3\",$AJ45=FALSE,$HF45=FALSE),SUM(SUM(SUM($K45,$M45)*FctrChngDts!$C$9),SUM(SUM($L45,$N45)*FctrChngDts!$C$11))*$AG45,IF(AND($Z45=\"Winter\",$AK45=\"SSP2P3\",$AJ45=TRUE,$HF45=FALSE),SUM(SUM(SUM($K45,$M45)*FctrChngDts!$C$10),SUM(SUM($L45,$N45)*FctrChngDts!$C$12))*$AG45,IF(AND($Z45=\"Summer\",$AK45=\"SSP2P3\",$AJ45=FALSE,$HF45=FALSE),SUM(SUM(SUM($K45,$M45)*FctrChngDts!$C$9),SUM(SUM($L45,$N45)*FctrChngDts!$C$11))-$AJ45,IF(AND($Z45=\"Summer\",$AK45=\"SSP2P3\",$AJ45=TRUE,$HF45=FALSE),SUM(SUM(SUM($K45,$M45)*FctrChngDts!$C$10),SUM(SUM($L45,$N45)*FctrChngDts!$C$12))-$AJ45,IF(AND($AK45=\"FWP1\",$AJ45=FALSE,$HF45=TRUE),SUM(SUM($HM45*FctrChngDts!$B$11),SUM($HN45*FctrChngDts!$C$11)),IF(AND($AK45=\"FWP1\",$AJ45=TRUE,$HF45=TRUE),SUM(SUM($HM45*FctrChngDts!$B$12),SUM($HN45*FctrChngDts!$C$12)),IF(AND($AK45=\"FWP1P2\",$AJ45=FALSE,$HF45=TRUE),SUM(SUM(SUM($HM45,$HO45)*FctrChngDts!$B$11),SUM(SUM($HN45,$HP45)*FctrChngDts!$C$11)),IF(AND($AK45=\"FWP1P2\",$AJ45=TRUE,$HF45=TRUE),SUM(SUM(SUM($HM45,$KP45)*FctrChngDts!$C$12),SUM(SUM($HN45,$HP45)*FctrChngDts!$C$12)),IF(AND($AK45=\"FWP2\",$AJ45=FALSE,$HF45=TRUE),SUM(SUM($HO45*FctrChngDts!$B$11),SUM($HO45*FctrChngDts!$C$11)),IF(AND($AK45=\"FWP2\",$AJ45=TRUE,$HF45=TRUE),SUM(SUM($HO45*FctrChngDts!$B$12),SUM($HO45*FctrChngDts!$C$12)),IF(AND($AK45=\"FWP2P3\",$AJ45=FALSE,$HF45=TRUE),SUM(SUM(SUM($HO45,$HQ45)*FctrChngDts!$C$11),SUM(SUM($HP45,$HR45)*FctrChngDts!$C$11)),IF(AND($AK45=\"FWP2P3\",$AJ45=TRUE,$HF45=TRUE),SUM(SUM(SUM($HO45,$HQ45)*FctrChngDts!$C$12),SUM(SUM($HP45,$HR45)*FctrChngDts!$C$12)),IF(AND($AK45=\"FWP3\",$AJ45=FALSE,$HF45=TRUE),SUM(SUM($HQ45*FctrChngDts!$B$11),SUM($HR45*FctrChngDts!$C$11)),IF(AND($AK45=\"FWP3\",$AJ45=TRUE,$HF45=TRUE),SUM(SUM($HQ45*FctrChngDts!$B$12),SUM($HR45*FctrChngDts!$C$12)),IF(AND($Z45=\"Winter\",$AK45=\"SSP1P2\",$AJ45=FALSE,$HF45=TRUE),SUM(SUM(SUM(SUM($HG45,$HI45)*FctrChngDts!$B$9),SUM(SUM($HH45,$HJ45)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM45,$HO45)*FctrChngDts!$B$11),SUM(SUM($HN45,$HP45)*FctrChngDts!$C$11))*$AG45),IF(AND($Z45=\"Winter\",$AK45=\"SSP1P2\",$AJ45=TRUE,$HF45=TRUE),SUM(SUM(SUM(SUM($HG45,$HI45)*FctrChngDts!$B$10), SUM(SUM($HH45,$HJ45)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM45,$HO45)*FctrChngDts!$B$12),SUM(SUM($HN45,$HP45)*FctrChngDts!$C$12))*$AG45),IF(AND($Z45=\"Summer\",$AK45=\"SSP1P2\",$AJ45=FALSE,$HF45=TRUE),SUM(SUM(SUM(SUM($HG45,$HI45)*FctrChngDts!$B$9),SUM(SUM($HH45,$HJ45)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM45,$HO45)*FctrChngDts!$B$11),SUM(SUM($HN45,$HP45)*FctrChngDts!$C$11))-$AJ45),IF(AND($Z45=\"Summer\",$AK45=\"SSP1P2\",$AJ45=TRUE,$HF45=TRUE),SUM(SUM(SUM(SUM($HG45,$HI45)*FctrChngDts!$B$10),SUM(SUM($HH45,$HJ45)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM45,$HO45)*FctrChngDts!$B$12),SUM(SUM($HN45,$HP45)*FctrChngDts!$C$12))-$AJ45),IF(AND($Z45=\"Winter\",$AK45=\"SSP2P3\",$AJ45=FALSE,$HF45=TRUE),SUM(SUM(SUM(SUM($HI45,$HK45)*FctrChngDts!$B$9),SUM(SUM($HJ45,$HL45)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO45,$HQ45)*FctrChngDts!$B$11),SUM(SUM($HP45,$HR45)*FctrChngDts!$C$11))*$AG45),IF(AND($Z45=\"Winter\",$AK45=\"SSP2P3\",$AJ45=TRUE,$HF45=TRUE),SUM(SUM(SUM(SUM($HI45,$HK45)*FctrChngDts!$B$10), SUM(SUM($HJ45,$HL45)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO45,$HQ45)*FctrChngDts!$B$12),SUM(SUM($HP45,$HR45)*FctrChngDts!$C$12))*$AG45),IF(AND($Z45=\"Summer\",$AK45=\"SSP2P3\",$AJ45=FALSE,$HF45=TRUE),SUM(SUM(SUM(SUM($HI45,$HK45)*FctrChngDts!$B$9),SUM(SUM($HJ45,$HL45)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO45,$HQ45)*FctrChngDts!$B$11),SUM(SUM($HP45,$HR45)*FctrChngDts!$C$11))-$AJ45),IF(AND($Z45=\"Summer\",$AK45=\"SSP2P3\",$AJ45=TRUE,$HF45=TRUE),SUM(SUM(SUM(SUM($HI45,$HK45)*FctrChngDts!$B$10), SUM(SUM($HJ45,$HL45)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO45,$HQ45)*FctrChngDts!$B$12),SUM(SUM($HP45,$HR45)*FctrChngDts!$C$12))-$AJ45),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK45=\"FSP1\",$AH45=TRUE,SUM(SUM(SUM($AI45*FctrChngDts!$B$13)*I45),$AR45)>$AD45),$AD45,IF(AND($AK45=\"FSP1\",$AH45=TRUE,SUM(SUM(SUM($AI45*FctrChngDts!$B$13)*$I45),$AR45)<=$AD45),SUM(SUM(SUM($AI45*FctrChngDts!$B$13)*$I45),$AR45),IF(AND($Z45=\"Summer\",$AK45=\"SSP1\",$AH45=TRUE,SUM(SUM(SUM(SUM($I45,$J45)*SUM($AI45*FctrChngDts!$B$13))*$AF45),$AR45)>$AD45),$AD45,IF(AND($Z45=\"Summer\",$AK45=\"SSP1\",$AH45=TRUE,SUM(SUM(SUM(SUM($I45,$J45)*SUM($AI45*FctrChngDts!$B$13))*$AF45),$AR45)<=$AD45),SUM(SUM(SUM(SUM($I45,$J45)*SUM($AI45*FctrChngDts!$B$13))*$AF45),$AR45),IF(AND($Z45=\"Winter\",$AK45=\"SSP1\",$AH45=TRUE,SUM(SUM(SUM(SUM($I45,$J45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AU45:$AW45)),$AR45)>$AD45),$AD45,IF(AND($Z45=\"Winter\",$AK45=\"SSP1\",$AH45=TRUE,SUM(SUM(SUM(SUM($I45,$J45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AU45:$AW45)),$AR45)<=$AD45),SUM(SUM(SUM(SUM($I45,$J45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AU45:$AW45)),$AR45),IF(AND($AK45=\"FSP1P2\",$AH45=TRUE,SUM(SUM(SUM(SUM($I45,$K45)*SUM($AI45*FctrChngDts!$B$13))*$AF45),$AR45)>$AD45),$AD45,IF(AND($AK45=\"FSP1P2\",$AH45=TRUE,SUM(SUM(SUM(SUM($I45,$K45)*SUM($AI45*FctrChngDts!$B$13))*$AF45),$AR45)<=$AD45),SUM(SUM(SUM(SUM($I45,$K45)*SUM($AI45*FctrChngDts!$B$13))*$AF45),$AR45),IF(AND($Z45=\"Summer\",$AK45=\"SSP1P2\",$AH45=TRUE,SUM(SUM(SUM(SUM($I45,$K45,$J45,$L45)*SUM($AI45*FctrChngDts!$B$13))*$AF45),$AR45)>$AD45),$AD45,IF(AND($Z45=\"Summer\",$AK45=\"SSP1P2\",$AH45=TRUE,SUM(SUM(SUM(SUM($I45,$K45,$J45,$L45)*SUM($AI45*FctrChngDts!$B$13))*$AF45),$AR45)<=$AD45),SUM(SUM(SUM(SUM($I45,$K45,$J45,$L45)*SUM($AI45*FctrChngDts!$B$13))*$AF45),$AR45),IF(AND($Z45=\"Winter\",$AK45=\"SSP1P2\",$AH45=TRUE,SUM(SUM(SUM(SUM($I45,$K45,$J45,$L45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AU45:$AW45)),$AR45)>$AD45),$AD45,IF(AND($Z45=\"Winter\",$AK45=\"SSP1P2\",$AH45=TRUE,SUM(SUM(SUM(SUM($I45,$K45,$J45,$L45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AU45:$AW45)),$AR45)<=$AD45),MIN($AD45,SUM($AL45,SUM(SUM(SUM(SUM($I45,$K45,$J45,$L45)*SUM($AI45*FctrChngDts!$B$13))*$AF45)))),IF(AND($AK45=\"FSP2\",$AH45=TRUE,SUM(SUM(SUM($AI45*FctrChngDts!$B$13)*$K45),$AR45)>$AD45),$AD45,IF(AND($AK45=\"FSP2\",$AH45=TRUE,SUM(SUM(SUM($AI45*FctrChngDts!$B$13)*$K45),$AR45)<=$AD45),SUM(SUM(SUM($AI45*FctrChngDts!$B$13)*$K45),$AR45),IF(AND($Z45=\"Summer\",$AK45=\"SSP2\",$AH45=TRUE,SUM(SUM(SUM(SUM($K45,$L45)*SUM($AI45*FctrChngDts!$B$13))*$AF45),$AR45)>$AD45),$AD45,IF(AND($Z45=\"Summer\",$AK45=\"SSP2\",$AH45=TRUE,SUM(SUM(SUM(SUM($K45,$L45)*SUM($AI45*FctrChngDts!$B$13))*$AF45),$AR45)<=$AD45),SUM(SUM(SUM(SUM($K45,$L45)*SUM($AI45*FctrChngDts!$B$13))*$AF45),$AR45),IF(AND($Z45=\"Winter\",$AK45=\"SSP2\",$AH45=TRUE,SUM(SUM(SUM(SUM($K45,$L45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AU45:$AW45)),$AR45)>$AD45),$AD45,IF(AND($Z45=\"Winter\",$AK45=\"SSP2\",$AH45=TRUE,SUM(SUM(SUM(SUM($K45,$L45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AU45:$AW45)),$AR45)<=$AD45),SUM(SUM(SUM(SUM($K45,$L45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AU45:$AW45)),$AR45),IF(AND($AK45=\"FSP2P3\",$AH45=TRUE,SUM(SUM(SUM(SUM($K45,$M45)*SUM($AI45*FctrChngDts!$B$13))*$AF45),$AR45)>$AD45),$AD45,IF(AND($AK45=\"FSP2P3\",$AH45=TRUE,SUM(SUM(SUM(SUM($K45,$M45)*SUM($AI45*FctrChngDts!$B$13))*$AF45),$AR45)<=$AD45),SUM(SUM(SUM(SUM($K45,$M45)*SUM($AI45*FctrChngDts!$B$13))*$AF45),$AR45),IF(AND($Z45=\"Summer\",$AK45=\"SSP2P3\",$AH45=TRUE,SUM(SUM(SUM(SUM($K45,$L45,$M45,$N45)*SUM($AI45*FctrChngDts!$B$13))*$AF45),$AR45)>$AD45),$AD45,IF(AND($Z45=\"Summer\",$AK45=\"SSP2P3\",$AH45=TRUE,SUM(SUM(SUM(SUM($K45,$L45,$M45,$N45)*SUM($AI45*FctrChngDts!$B$13))*$AF45),$AR45)<=$AD45),SUM(SUM(SUM(SUM($K45,$L45,$M45,$N45)*SUM($AI45*FctrChngDts!$B$13))*$AF45),$AR45),IF(AND($Z45=\"Winter\",$AK45=\"SSP2P3\",$AH45=TRUE,SUM(SUM(SUM(SUM($K45,$L45,$M45,$N45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AU45:$AW45)),$AR45)>$AD45),$AD45,IF(AND($Z45=\"Winter\",$AK45=\"SSP2P3\",$AH45=TRUE,SUM(SUM(SUM(SUM($K45,$L45,$M45,$N45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AU45:$AW45)),$AR45)<=$AD45),SUM(SUM(SUM(SUM($K45,$L45,$M45,$N45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AU45:$AW45)),$AR45),IF(AND($AK45=\"FSP3\",$AH45=TRUE,SUM(SUM(SUM($AI45*FctrChngDts!$B$13)*$M45),$AR45)>$AD45),$AD45,IF(AND($AK45=\"FSP3\",$AH45=TRUE,SUM(SUM(SUM($AI45*FctrChngDts!$B$13)*$M45),$AR45)<=$AD45),SUM(SUM(SUM($AI45*FctrChngDts!$B$13)*$M45),$AR45),IF(AND($Z45=\"Summer\",$AK45=\"SSP3\",$AH45=TRUE,SUM(SUM(SUM(SUM($M45,$N45)*SUM($AI45*FctrChngDts!$B$13))*$AF45),$AR45)>$AD45),$AD45,IF(AND($Z45=\"Summer\",$AK45=\"SSP3\",$AH45=TRUE,SUM(SUM(SUM(SUM($M45,$N45)*SUM($AI45*FctrChngDts!$B$13))*$AF45),$AR45)<=$AD45),SUM(SUM(SUM(SUM($M45,$N45)*SUM($AI45*FctrChngDts!$B$13))*$AF45),$AR45),IF(AND($Z45=\"Winter\",$AK45=\"SSP3\",$AH45=TRUE,SUM(SUM(SUM(SUM($M45,$N45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AU45:$AW45)),$AR45)>$AD45),$AD45,IF(AND($Z45=\"Winter\",$AK45=\"SSP3\",$AH45=TRUE,SUM(SUM(SUM(SUM($M45,$N45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AU45:$AW45)),$AR45)<=$AD45),SUM(SUM(SUM(SUM($M45,$N45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AU45:$AW45)),$AR45),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK45=\"FWP1\",$AH45=TRUE,SUM(SUM(SUM($AI45*FctrChngDts!$B$13)*$J45),$AU45)>$AE45),$AE45,IF(AND($AK45=\"FWP1\",$AH45=TRUE,SUM(SUM(SUM($AI45*FctrChngDts!$B$13)*$J45),$AU45)<=$AE45),SUM(SUM(SUM($AI45*FctrChngDts!$B$13)*$J45),$AU45),IF(AND($Z45=\"Winter\",$AK45=\"SSP1\",$AH45=TRUE,SUM(SUM(SUM(SUM($I45,$J45)*SUM($AI45*FctrChngDts!$B$13))*$AG45),$AU45)>$AE45),$AE45,IF(AND($Z45=\"Winter\",$AK45=\"SSP1\",$AH45=TRUE,SUM(SUM(SUM(SUM($I45,$J45)*SUM($AI45*FctrChngDts!$B$13))*$AG45),$AU45)<=$AE45),SUM(SUM(SUM(SUM($I45,$J45)*SUM($AI45*FctrChngDts!$B$13))*$AG45),$AU45),IF(AND($Z45=\"Summer\",$AK45=\"SSP1\",$AH45=TRUE,SUM(SUM(SUM(SUM($I45,$J45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AR45:$AT45)),$AU45)>$AE45),$AE45,IF(AND($Z45=\"Summer\",$AK45=\"SSP1\",$AH45=TRUE,SUM(SUM(SUM(SUM($I45,$J45)*SUM($AI45*FctrChngDts!$B$13))- SUM($AR45:$AT45)),$AU45)<=$AE45),SUM(SUM(SUM(SUM($I45,$J45)*SUM($AI45*FctrChngDts!$B$13))- SUM($AR45:$AT45)),$AU45),IF(AND($AK45=\"FWP1P2\",$AH45=TRUE,SUM(SUM(SUM(SUM($J45,$L45)*SUM($AI45*FctrChngDts!$B$13))*$AG45),$AU45)>$AE45),$AE45,IF(AND($AK45=\"FWP1P2\",$AH45=TRUE,SUM(SUM(SUM(SUM($J45,$L45)*SUM($AI45*FctrChngDts!$B$13))*$AG45),$AU45)<=$AE45),SUM(SUM(SUM(SUM($J45,$L45)*SUM($AI45*FctrChngDts!$B$13))*$AG45),$AU45),IF(AND($Z45=\"Winter\",$AK45=\"SSP1P2\",$AH45=TRUE,SUM(SUM(SUM(SUM($I45,$K45,$J45,$L45)*SUM($AI45*FctrChngDts!$B$13))*$AG45),$AU45)>$AE45),$AE45,IF(AND($Z45=\"Winter\",$AK45=\"SSP1P2\",$AH45=TRUE,SUM(SUM(SUM(SUM($I45,$K45,$J45,$L45)*SUM($AI45*FctrChngDts!$B$13))*$AG45),$AU45)<=$AE45),SUM(SUM(SUM(SUM($I45,$K45,$J45,$L45)*SUM($AI45*FctrChngDts!$B$13))*$AG45),$AU45),IF(AND($Z45=\"Summer\",$AK45=\"SSP1P2\",$AH45=TRUE,SUM(SUM(SUM(SUM($I45,$K45,$J45,$L45)*SUM($AI45*FctrChngDts!$B$13))- SUM($AR45:$AT45)),$AU45)>$AE45),$AE45,IF(AND($Z45=\"Summer\",$AK45=\"SSP1P2\",$AH45=TRUE,SUM(SUM(SUM(SUM($I45,$K45,$J45,$L45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AR45:$AT45)),$AU45)<=$AE45),SUM(SUM(SUM(SUM($I45,$K45,$J45,$L45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AR45:$AT45)),$AU45),IF(AND($AK45=\"FWP2\",$AH45=TRUE,SUM(SUM(SUM($AI45*FctrChngDts!$B$13)*$L45),$AU45)>$AE45),$AE45,IF(AND($AK45=\"FWP2\",$AH45=TRUE,SUM(SUM(SUM($AI45*FctrChngDts!$B$13)*$L45),$AU45)<=$AE45),SUM(SUM(SUM($AI45*FctrChngDts!$B$13)*$L45),$AU45),IF(AND($Z45=\"Winter\",$AK45=\"SSP2\",$AH45=TRUE,SUM(SUM(SUM(SUM($K45,$L45)*SUM($AI45*FctrChngDts!$B$13))*$AG45),$AU45)>$AE45),$AE45,IF(AND($Z45=\"Winter\",$AK45=\"SSP2\",$AH45=TRUE,SUM(SUM(SUM(SUM($K45,$L45)*SUM($AI45*FctrChngDts!$B$13))*$AG45),$AU45)<=$AE45),SUM(SUM(SUM(SUM($K45,$L45)*SUM($AI45*FctrChngDts!$B$13))*$AG45),$AU45),IF(AND($Z45=\"Summer\",$AK45=\"SSP2\",$AH45=TRUE,SUM(SUM(SUM(SUM($K45,$L45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AR45:$AT45)),$AU45)>$AE45),$AE45,IF(AND($Z45=\"Summer\",$AK45=\"SSP2\",$AH45=TRUE,SUM(SUM(SUM(SUM($K45,$L45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AR45:$AT45)),$AU45)<=$AE45),SUM(SUM(SUM(SUM($K45,$L45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AR45:$AT45)),$AU45),IF(AND($AK45=\"FWP2P3\",$AH45=TRUE,SUM(SUM(SUM(SUM($L45,$N45)*SUM($AI45*FctrChngDts!$B$13))*$AG45),$AU45)>$AE45),$AE45,IF(AND($AK45=\"FWP2P3\",$AH45=TRUE,SUM(SUM(SUM(SUM($L45,$N45)*SUM($AI45*FctrChngDts!$B$13))*$AG45),$AU45)<=$AE45),SUM(SUM(SUM(SUM($L45,$N45)*SUM($AI45*FctrChngDts!$B$13))*$AG45),$AU45),IF(AND($Z45=\"Winter\",$AK45=\"SSP2P3\",$AH45=TRUE,SUM(SUM(SUM(SUM($K45,$L45,$M45,$N45)*SUM($AI45*FctrChngDts!$B$13))*$AG45),$AU45)>$AE45),$AE45,IF(AND($Z45=\"Winter\",$AK45=\"SSP2P3\",$AH45=TRUE,SUM(SUM(SUM(SUM($K45,$L45,$M45,$N45)*SUM($AI45*FctrChngDts!$B$13))*$AG45),$AU45)<=$AE45),SUM(SUM(SUM(SUM($K45,$L45,$M45,$N45)*SUM($AI45*FctrChngDts!$B$13))*$AG45),$AU45),IF(AND($Z45=\"Summer\",$AK45=\"SSP2P3\",$AH45=TRUE,SUM(SUM(SUM(SUM($K45,$L45,$M45,$N45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AR45:$AT45)),$AU45)>$AE45),$AE45,IF(AND($Z45=\"Summer\",$AK45=\"SSP2P3\",$AH45=TRUE,SUM(SUM(SUM(SUM($K45,$L45,$M45,$N45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AR45:$AT45)),$AU45)<=$AE45),SUM(SUM(SUM(SUM($K45,$L45,$M45,$N45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AR45:$AT45)),$AU45),IF(AND($AK45=\"FWP3\",$AH45=TRUE,SUM(SUM(SUM($AI45*FctrChngDts!$B$13)*$N45),$AU45)>$AE45),$AE45,IF(AND($AK45=\"FWP3\",$AH45=TRUE,SUM(SUM(SUM($AI45*FctrChngDts!$B$13)*$N45),$AU45)<=$AE45),SUM(SUM(SUM($AI45*FctrChngDts!$B$13)*$N45),$AU45),IF(AND($Z45=\"Winter\",$AK45=\"SSP3\",$AH45=TRUE,SUM(SUM(SUM(SUM($M45,$N45)*SUM($AI45*FctrChngDts!$B$13))*$AG45),$AU45)>$AE45),$AE45,IF(AND($Z45=\"Winter\",$AK45=\"SSP3\",$AH45=TRUE,SUM(SUM(SUM(SUM($M45,$N45)*SUM($AI45*FctrChngDts!$B$13))*$AG45),$AU45)<=$AE45),SUM(SUM(SUM(SUM($M45,$N45)*SUM($AI45*FctrChngDts!$B$13))*$AG45),$AU45),IF(AND($Z45=\"Summer\",$AK45=\"SSP3\",$AH45=TRUE,SUM(SUM(SUM(SUM($M45,$N45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AR45:$AT45)),$AU45)>$AE45),$AE45,IF(AND($Z45=\"Summer\",$AK45=\"SSP3\",$AH45=TRUE,SUM(SUM(SUM(SUM($M45,$N45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AR45:$AT45)),$AU45)<=$AE45),SUM(SUM(SUM(SUM($M45,$N45)*SUM($AI45*FctrChngDts!$B$13))-SUM($AR45:$AT45)),$AU45),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I45>0,$AH45=FALSE),SUM($AR45*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I45>0,$AH45=TRUE),SUM($AX45*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I45>0,$AH45=FALSE),SUM($AS45*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I45>0,$AH45=TRUE),SUM($AY45*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I45>0,$AH45=FALSE),SUM($AT45*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I45>0,$AH45=TRUE),SUM($AZ45*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J45>0,$AH45=FALSE),SUM($AU45*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J45>0,$AH45=TRUE),SUM($BA45*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J45>0,$AH45=FALSE),SUM($AV45*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J45>0,$AH45=TRUE),SUM($BB45*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J45>0,$AH45=FALSE),SUM($AW45*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J45>0,$AH45=TRUE),SUM($BC45*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K45>0,$AH45=FALSE),SUM($AR45*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K45>0,$AH45=TRUE),SUM($AX45*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K45>0,$AH45=FALSE),SUM($AS45*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K45>0,$AH45=TRUE),SUM($AY45*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K45>0,$AH45=FALSE),SUM($AT45*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K45>0,$AH45=TRUE),SUM($AZ45*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L45>0,$AH45=FALSE),SUM($AU45*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L45>0,$AH45=TRUE),SUM($BA45*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L45>0,$AH45=FALSE),SUM($AV45*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L45>0,$AH45=TRUE),SUM($BB45*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L45>0,$AH45=FALSE),SUM($AW45*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L45>0,$AH45=TRUE),SUM($BC45*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M45>0,$AH45=FALSE),SUM($AR45*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M45>0,$AH45=TRUE),SUM($AX45*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M45>0,$AH45=FALSE),SUM($AS45*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M45>0,$AH45=TRUE),SUM($AY45*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M45>0,$AH45=FALSE),SUM($AT45*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M45>0,$AH45=TRUE),SUM($AZ45*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N45>0,$AH45=FALSE),SUM($AU45*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N45>0,$AH45=TRUE),SUM($BA45*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N45>0,$AH45=FALSE),SUM($AV45*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N45>0,$AH45=TRUE),SUM($BB45*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N45>0,$AH45=FALSE),SUM($AW45*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N45>0,$AH45=TRUE),SUM($BC45*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I45=0,0,IF(AND($I45>0,$K45>0,$AH45=FALSE),SUM($AR45/$P45*$I45),IF(AND($I45>0,$K45=0,$AH45=FALSE),$AR45,IF(AND($I45>0,$K45>0,$AH45=TRUE),ROUND(MIN($HU45,SUM(SUM($I45,$K45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA45,SUM(SUM($I45,$K45)*(FctrChngDts!$B$13)*$AI45)*$IA45)),0),IF(AND($I45>0,$K45=0,$AH45=TRUE),$AX45))))),0)","v":0},{"$f":"ROUND(IF($I45=0,0,IF(AND($I45>0,$K45>0,$AH45=FALSE),SUM($AS45/$P45*$I45),IF(AND($I45>0,$K45=0,$AH45=FALSE),$AS45,IF(AND($I45>0,$K45>0,$AH45=TRUE),ROUND(MIN(SUM($HU45-$BW45),SUM(SUM($I45,$K45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA45)*3),0),IF(AND($I45>0,$K45=0,$AH45=TRUE),$AY45))))),0)","v":0},0,{"$f":"IF($J45=0,0,IF(AND($J45>0,$L45=0,$N45=0,$AH45=FALSE,$AJ45=FALSE),ROUND(MIN($HX45,SUM($AU45,$BA45)),0),IF(AND($J45>0,$L45=0,$N45=0,$AH45=TRUE,$AJ45=FALSE),ROUND(MIN($HX45,SUM($AU45,SUM($J45*$AI45*FctrChngDts!$B$13))),0),IF(AND($J45>0,$L45>0,$N45=0,$AH45=FALSE,$AJ45=FALSE),ROUND(MIN($HX45,SUM(SUM($J45,$L45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA45,SUM(SUM($J45,$L45)*(FctrChngDts!$B$13)*$AI45)*$IA45)),0),IF(AND($J45>0,$L45>0,$N45=0,$AH45=TRUE,$AJ45=FALSE),ROUND(MIN($HX45,SUM(SUM(SUM(SUM($J45,$L45)*FctrChngDts!$C$11*$IA45),SUM(SUM($J45,$L45)*SUM(FctrChngDts!$B$13*$AI45)*$IA45)))),0),IF(AND($J45>0,$L45=0,$N45=0,$AH45=FALSE,$AJ45=TRUE),ROUND(MIN($HX45,SUM($AU45,$BA45)),0),IF(AND($J45>0,$L45=0,$N45=0,$AH45=TRUE,$AJ45=TRUE),ROUND(MIN($HX45,SUM($AU45,SUM($J45*$AI45*FctrChngDts!$B$13))),0),IF(AND($J45>0,$L45>0,$N45=0,$AH45=FALSE,$AJ45=TRUE),ROUND(MIN($HX45,SUM(SUM($J45,$L45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA45,SUM(SUM($J45,$L45)*(FctrChngDts!$B$13)*$AI45)*$IA45)),0),IF(AND($J45>0,$L45>0,$N45=0,$AH45=TRUE,$AJ45=TRUE),ROUND(MIN($HX45,SUM(SUM(SUM(SUM($J45,$L45)*FctrChngDts!$C$12*$IA45),SUM(SUM($J45,$L45)*SUM(FctrChngDts!$B$13*$AI45)*$IA45)))),0))))))))))","v":0},{"$f":"IF($J45=0,0,IF(AND($J45>0,$L45=0,$N45=0,$AH45=FALSE,$AJ45=FALSE),ROUND(MIN(SUM($HX45-$BZ45),SUM($AU45*3)),0),IF(AND($J45>0,$L45=0,$N45=0,$AH45=TRUE,$AJ45=FALSE),ROUND(MIN(SUM($HX45-$BZ45),SUM(SUM($J45,$L45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA45)*3),0),IF(AND($J45>0,$L45>0,$N45=0,$AH45=FALSE,$AJ45=FALSE),ROUND(MIN(SUM($HX45-$BZ45),SUM(SUM($J45,$L45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA45)*3),0),IF(AND($J45>0,$L45>0,$N45=0,$AH45=TRUE,$AJ45=FALSE),ROUND(MIN(SUM($HX45-$BZ45),SUM(SUM($J45,$L45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA45)*3),0),IF(AND($J45>0,$L45=0,$N45=0,$AH45=FALSE,$AJ45=TRUE),ROUND(MIN(SUM($HX45-$BZ45),SUM($AU45*3)),0),IF(AND($J45>0,$L45=0,$N45=0,$AH45=TRUE,$AJ45=TRUE),ROUND(MIN(SUM($HX45-$BZ45),SUM(SUM($J45,$L45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA45)*3),0),IF(AND($J45>0,$L45>0,$N45=0,$AH45=FALSE,$AJ45=TRUE),ROUND(MIN(SUM($HX45-$BZ45),SUM(SUM($J45,$L45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA45)*3),0),IF(AND($J45>0,$L45>0,$N45=0,$AH45=TRUE,$AJ45=TRUE),ROUND(MIN(SUM($HX45-$BZ45),SUM(SUM($J45,$L45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA45)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K45=0,0,IF(AND($I45>0,$K45>0,$M45=0,$AH45=FALSE),SUM($AR45-$BW45),IF(AND($I45=0,$K45>0,$M45>0,$AH45=FALSE),SUM($AR45/$P45*$K45),IF(AND($I45=0,$K45>0,$M45=0,$AH45=FALSE),$AR45,IF($K45=0,0,IF(AND($I45>0,$K45>0,$M45=0,$AH45=TRUE),ROUND(MIN($HV45,SUM(SUM($I45,$K45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB45,SUM(SUM($I45,$K45)*(FctrChngDts!$B$13)*$AI45)*$IB45)),0),IF(AND($I45=0,$K45>0,$M45>0,$AH45=TRUE),ROUND(MIN($HV45,SUM(SUM($I45,$K45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB45,SUM(SUM($I45,$K45)*(FctrChngDts!$B$13)*$AI45)*$IB45)),0),IF(AND($I45=0,$K45>0,$M45=0,$AH45=TRUE),$AX45)))))))),0)","v":0},{"$f":"ROUND(IF($K45=0,0,IF(AND($I45>0,$K45>0,$M45=0,$AH45=FALSE),SUM($AS45-$BX45),IF(AND($I45=0,$K45>0,$M45>0,$AH45=FALSE),SUM($AS45/$P45*$K45),IF(AND($I45=0,$K45>0,$M45=0,$AH45=FALSE),$AS45,IF($K45=0,0,IF(AND($I45>0,$K45>0,$M45=0,$AH45=TRUE),ROUND(MIN(SUM($HV45-$BW45),SUM(SUM($I45,$K45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB45)*3),0),IF(AND($I45=0,$K45>0,$M45>0,$AH45=TRUE),ROUND(MIN(SUM($HV45-$BW45),SUM(SUM($I45,$K45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB45)*3),0),IF(AND($I45=0,$K45>0,$M45=0,$AH45=TRUE),$AY45)))))))),0)","v":0},0,{"$f":"IF($L45=0,0,IF(AND($J45>0,$L45>0,$N45=0,$AH45=FALSE,$AJ45=FALSE),ROUND(MIN($HY45,SUM(SUM($J45,$L45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB45,SUM(SUM($J45,$L45)*(FctrChngDts!$B$13)*$AI45)*$IB45)),0),IF(AND($J45>0,$L45>0,$N45=0,$AH45=TRUE,$AJ45=FALSE),ROUND(MIN($HY45,SUM(SUM(SUM(SUM($J45,$L45)*FctrChngDts!$C$11*$IB45),SUM(SUM($J45,$L45)*SUM(FctrChngDts!$B$13*$AI45)*$IB45)))),0),IF(AND($J45=0,$L45>0,$N45=0,$AH45=FALSE,$AJ45=FALSE),ROUND(MIN($HY45,SUM($L45*FctrChngDts!$C$11)),0),IF(AND($J45=0,$L45>0,$N45=0,$AH45=TRUE,$AJ45=FALSE),ROUND(MIN($HY45,SUM(SUM(SUM(SUM($J45,$L45)*FctrChngDts!$C$11*$IB45),SUM(SUM($J45,$L45)*SUM(FctrChngDts!$B$13*$AI45)*$IB45)))),0),IF(AND($J45>0,$L45>0,$N45=0,$AH45=FALSE,$AJ45=TRUE),ROUND(MIN($HY45,SUM(SUM($J45,$L45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB45,SUM(SUM($J45,$L45)*(FctrChngDts!$B$13)*$AI45)*$IB45)),0),IF(AND($J45>0,$L45>0,$N45=0,$AH45=TRUE,$AJ45=TRUE),ROUND(MIN($HY45,SUM(SUM(SUM(SUM($J45,$L45)*FctrChngDts!$C$12*$IB45),SUM(SUM($J45,$L45)*SUM(FctrChngDts!$B$13*$AI45)*$IB45)))),0),IF(AND($J45=0,$L45>0,$N45=0,$AH45=FALSE,$AJ45=TRUE),ROUND(MIN($HY45,SUM($L45*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J45=0,$L45>0,$N45=0,$AH45=TRUE,$AJ45=TRUE),ROUND(MIN($HY45,SUM(SUM(SUM(SUM($J45,$L45)*FctrChngDts!$C$12*$IB45),SUM(SUM($J45,$L45)*SUM(FctrChngDts!$B$13*$AI45)*$IB45)))),0))))))))))","v":0},{"$f":"IF($L45=0,0,IF(AND($J45>0,$L45>0,$N45=0,$AH45=FALSE,$AJ45=FALSE),ROUND(MIN(SUM($HY45-$CF45),SUM(SUM($J45,$L45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB45)*3),0),IF(AND($J45>0,$L45>0,$N45=0,$AH45=TRUE,$AJ45=FALSE),ROUND(MIN(SUM($HY45-$CF45),SUM(SUM($J45,$L45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB45)*3),0),IF(AND($J45=0,$L45>0,$N45=0,$AH45=FALSE,$AJ45=FALSE),ROUND(MIN(SUM($HY45-$CF45),SUM($AU45*3)),0),IF(AND($J45=0,$L45>0,$N45=0,$AH45=TRUE,$AJ45=FALSE),ROUND(MIN(SUM($HY45-$CF45),SUM(SUM($J45,$L45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB45)*3),0),IF(AND($J45>0,$L45>0,$N45=0,$AH45=FALSE,$AJ45=TRUE),ROUND(MIN(SUM($HY45-$CF45),SUM(SUM($J45,$L45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB45)*3),0),IF(AND($J45>0,$L45>0,$N45=0,$AH45=TRUE,$AJ45=TRUE),ROUND(MIN(SUM($HY45-$CF45),SUM(SUM($J45,$L45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB45)*3),0),IF(AND($J45=0,$L45>0,$N45=0,$AH45=FALSE,$AJ45=TRUE),ROUND(MIN(SUM($HY45-$CF45),SUM($AU45*3)),0),IF(AND($J45=0,$L45>0,$N45=0,$AH45=TRUE,$AJ45=TRUE),ROUND(MIN(SUM($HY45-$CF45),SUM(SUM($J45,$L45)*IF($AJ45=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB45)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S45>0,Account!$AG$2=TRUE,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH45=FALSE),SUM(Usage!$BW45:$CB45)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V45>0,Account!$AG$2=TRUE,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH45=FALSE),SUM(Usage!$CC45:$CH45)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y45>0,Account!$AG$2=TRUE,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH45=FALSE),SUM(Usage!$CI45:$CN45)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH45=TRUE,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S45),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S45)),2)","v":0},{"$f":"ROUND(IF(OR($AH45=TRUE,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V45),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V45)),2)","v":0},{"$f":"IF(OR($AH45=TRUE,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y45),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y45))","v":0},{"$f":"ROUND(IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW45),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW45)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX45),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX45)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY45),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY45)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ45),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ45)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA45),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA45)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB45),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB45)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S45),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC45),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC45)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD45),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD45)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE45),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE45)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF45),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF45)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG45),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG45)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH45),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH45)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V45),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI45),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI45))","v":0},{"$f":"IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ45),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ45))","v":0},{"$f":"IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK45),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK45))","v":0},{"$f":"IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL45),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL45))","v":0},{"$f":"IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM45),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM45))","v":0},{"$f":"IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN45),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN45))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y45)","v":0},0,0,0,0,{"$f":"IF($DW45>IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV45*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV45*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW45-IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV45*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV45*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV45<$DW45,SUM($DW45-$DV45),0))","v":0},{"$f":"IF(OR(AND($D45<=FctrChngDts!$B$14,Usage!$E45>FctrChngDts!$B$14),AND(Usage!$D45<=FctrChngDts!$C$14,Usage!$E45>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW45),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX45),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY45),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ45),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA45),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB45),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC45),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD45),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE45),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF45),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG45),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH45),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI45)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ45)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK45)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL45)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM45)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN45)","v":0},0,{"$f":"IF(AND($S45>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E45<>\"D-CARE\",Tenant!$F45=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET45=TRUE,$S45>0,$V45=0),SUM(SUM($BW45:$CB45)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET45=TRUE,$S45>0,$V45>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW45:$CB45)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET45=TRUE,$S45>0,$V45>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW45:$CB45)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S45>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S45>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S45>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV45=TRUE,$S45>0,$V45=0),SUM(SUM($BW45:$CB45)*'CRS1'!$P$2),IF(AND($EV45=TRUE,$S45>0,$V45>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW45:$CB45)*'CRS1'!$P$2),IF(AND($EV45=TRUE,$S45>0,$V45>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW45:$CB45)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S45>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX45=TRUE,$S45>0,$V45=0),SUM(SUM($BW45:$CB45)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX45=TRUE,$S45>0,$V45>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW45:$CB45)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX45=TRUE,$S45>0,$V45>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW45:$CB45)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S45>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ45=TRUE,$S45>0),SUM(SUM($BW45:$CB45)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V45>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E45<>\"D-CARE\",Tenant!$F45=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB45=TRUE,$S45>0,$V45>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC45:$CH45)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB45=TRUE,$S45>0,$V45>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC45:$CH45)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB45=TRUE,$V45>0,$Y45>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC45:$CH45)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB45=TRUE,$V45>0,$Y45>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC45:$CH45)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB45=TRUE,$S45=0,$V45>0,$Y45=0),SUM(SUM($CC45:$CH45)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V45>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V45>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V45>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD45=TRUE,$S45>0,$V45>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC45:$CH45)*'CRS2'!$P$2),IF(AND($FD45=TRUE,$S45>0,$V45>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC45:$CH45)*'CRS2'!$P$2),IF(AND($FD45=TRUE,$V45>0,$Y45>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC45:$CH45)*'CRS2'!$P$2),IF(AND($FD45=TRUE,$V45>0,$Y45>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC45:$CH45)*'CRS2'!$P$2),IF(AND($FD45=TRUE,$S45=0,$V45>0,$Y45=0),SUM(SUM($CC45:$CH45)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V45>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF45=TRUE,$S45>0,$V45>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC45:$CH45)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF45=TRUE,$S45>0,$V45>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC45:$CH45)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF45=TRUE,$V45>0,$Y45>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC45:$CH45)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF45=TRUE,$V45>0,$Y45>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC45:$CH45)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF45=TRUE,$S45=0,$V45>0,$Y45=0),SUM(SUM($CC45:$CH45)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V45>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH45=TRUE,$V45>0),SUM(SUM($CC45:$CH45)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y45>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E45<>\"D-CARE\",Tenant!$F45=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ45=TRUE,$V45=0,$Y45>0),SUM(SUM($CI45:$CN45)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ45=TRUE,$V45>0,$Y45>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI45:$CN45)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ45=TRUE,$V45>0,$Y45>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI45:$CN45)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y45>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y45>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y45>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL45=TRUE,$V45=0,$Y45>0),SUM(SUM($CI45:$CN45)*'CRS3'!$P$2),IF(AND($FL45=TRUE,$V45>0,$Y45>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI45:$CN45)*'CRS3'!$P$2),IF(AND($FL45=TRUE,$V45>0,$Y45>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI45:$CN45)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y45>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN45=TRUE,$V45=0,$Y45>0),SUM(SUM($CI45:$CN45)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN45=TRUE,$V45>0,$Y45>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI45:$CN45)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN45=TRUE,$V45>0,$Y45>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI45:$CN45)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y45>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP45=TRUE,$Y45>0),SUM(SUM($CI45:$CN45)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR45:$FT45))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO45:$CQ45,$FR45:$FT45))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA45:$EF45)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG45:$EL45)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM45:$ER45)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV45,$CO45:$CQ45,$EA45:$ER45)/$P45)*$S45*FctrChngDts!$B$15),SUM(SUM(SUM($DV45,$CO45:$CQ45,$FR45:$FT45)/$P45)*$S45*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV45,$CO45:$CQ45,$EA45:$ER45)/$P45)*$V45*FctrChngDts!$B$15),SUM(SUM(SUM($DV45,$CO45:$CQ45,$FR45:$FT45)/$P45)*$V45*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV45,$CO45:$CQ45,$EA45:$ER45)/$P45)*$Y45*FctrChngDts!$B$15),SUM(SUM(SUM($DV45,$CO45:$CQ45,$FR45:$FT45)/$P45)*$Y45*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA45*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI45*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ45*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ45,$FU45,$GF45,$GZ45:$HE45),IF(Account!$Q$2=TRUE,SUM($DZ45,$FV45,$GF45,$GZ45:$HE45),SUM($DZ45,$ES45,$FU45:$FV45,$GF45,$GZ45:$HE45)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E45),Usage!$P45,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D45,FctrChngDts!$C$17<=Usage!$E45),SUM(FctrChngDts!$C$17-Usage!$D45),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E45),Usage!$P45,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D45,FctrChngDts!$C$19<=Usage!$E45),SUM(FctrChngDts!$C$19-Usage!$D45),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK45*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK45*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL45*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL45*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D45))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A45,Tenant!$A:$J,8,FALSE)=TRUE,$GG45<0),0,SUM(SUM(SUM($GG45/$P45*$GP45)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A45,Tenant!$A:$J,8,FALSE)=TRUE,$GG45<0),0,SUM(SUM(SUM($GG45/$P45*$GQ45)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D45))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A45,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV45*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A45,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW45*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU45:$DA45,$EU45,$EA45:$EF45,$FA45)-SUM(SUM($BW45:$CB45)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD45:$DJ45,$FC45,$EG45:$EL45,$FI45)-SUM(SUM($CC45:$CH45)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM45:$DS45,$FK45,$EM45:$ER45,$FQ45)-SUM(SUM($CI45:$CN45)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO45,$CU45:$DA45,$EU45,$EW45,$EY45,$EA45:$EF45,$FA45,$CP45,$DD45:$DJ45,$FC45,$FE45,$FG45,$EG45:$EL45,$FI45)/$P45*$S45)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO45,$CU45:$DA45,$EU45,$EW45,$EY45,$EA45:$EF45,$FA45,$CP45,$DD45:$DJ45,$FC45,$FE45,$FG45,$EG45:$EL45,$FI45)/$P45*$V45)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ45,$DM45:$DS45,$FK45,$FM45,$FO45,$EM45:$ER45,$FQ45)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D45,BslnAllctnCrrnt!$A$1<=$E45),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK45=\"FSP1\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$Q45,BslnAllctnCrrnt!$A$1<$R45),SUM(BslnAllctnCrrnt!$A$1-$Q45),IF(AND($AK45=\"FSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$Q45,BslnAllctnCrrnt!$A$1<$R45),SUM(BslnAllctnCrrnt!$A$1-$Q45),IF(AND($AK45=\"FSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),$I45,IF(AND($AK45=\"SSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$Q45,BslnAllctnCrrnt!$A$1<$R45),SUM(BslnAllctnCrrnt!$A$1-$Q45),IF(AND($AK45=\"SSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),$I45,0)))))","v":0},{"$f":"IF(AND($AK45=\"FSP1\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$Q45,BslnAllctnCrrnt!$A$1<$R45),SUM($I45-$HG45),IF(AND($AK45=\"FSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$Q45,BslnAllctnCrrnt!$A$1<$R45),SUM($I45-$HG45),IF(AND($AK45=\"FSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM($I45-$HG45),IF(AND($AK45=\"SSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$Q45,BslnAllctnCrrnt!$A$1<$R45),SUM($I45-$HG45),IF(AND($AK45=\"SSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM($I45-$HG45),0)))))","v":0},{"$f":"IF(AND($AK45=\"SSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$Q45,BslnAllctnCrrnt!$A$1<$R45),0,IF(AND(FctrChngDts!$A$2>=$D45,FctrChngDts!$B$2<$E45),IF(AND($AK45=\"SSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM(BslnAllctnCrrnt!$A$1-$T45),0),IF(AND($AK45=\"FSP2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM(BslnAllctnCrrnt!$A$1-$T45),IF(AND($AK45=\"FSP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM(BslnAllctnCrrnt!$A$1-$T45),IF(AND($AK45=\"FSP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$W45,BslnAllctnCrrnt!$A$1<$X45),$K45,IF(AND($AK45=\"FSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$Q45,BslnAllctnCrrnt!$A$1<$R45),0,IF(AND($AK45=\"FSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM(BslnAllctnCrrnt!$A$1-$T45),IF(AND($AK45=\"SSP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM(BslnAllctnCrrnt!$A$1-$T45),IF(AND($AK45=\"SSP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$W45,BslnAllctnCrrnt!$A$1<$X45),$K45,0)))))))))","v":0},{"$f":"IF(AND($AK45=\"SSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$Q45,BslnAllctnCrrnt!$A$1<$R45),SUM($K45-$HI45),IF(AND($AK45=\"SSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM($K45-$HI45),IF(AND($AK45=\"FSP2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM($K45-$HI45),IF(AND($AK45=\"FSP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM($K45-$HI45),IF(AND($AK45=\"FSP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$W45,BslnAllctnCrrnt!$A$1<$X45),SUM($K45-$HI45),IF(AND($AK45=\"FSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$Q45,BslnAllctnCrrnt!$A$1<$R45),SUM($K45-$HI45),IF(AND($AK45=\"FSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM($K45-$HI45),IF(AND($AK45=\"SSP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM($K45-$HI45),IF(AND($AK45=\"SSP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$W45,BslnAllctnCrrnt!$A$1<$X45),SUM($K45-$HI45),0)))))))))","v":0},{"$f":"IF(AND($AK45=\"FSP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),0,IF(AND($AK45=\"FSP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$W45,BslnAllctnCrrnt!$A$1<$X45),SUM(BslnAllctnCrrnt!$A$1-$W45),IF(AND($AK45=\"FSP3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$W45,BslnAllctnCrrnt!$A$1<$X45),SUM(BslnAllctnCrrnt!$A$1-$W45),0)))","v":0},{"$f":"IF(AND($AK45=\"FSP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM($M45-$HK45),IF(AND($AK45=\"FSP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$W45,BslnAllctnCrrnt!$A$1<$X45),SUM($M45-$HK45),IF(AND($AK45=\"FSP3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$W45,BslnAllctnCrrnt!$A$1<$X45),SUM($M45-$HK45),0)))","v":0},{"$f":"IF(AND($AK45=\"FWP1\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$Q45,BslnAllctnCrrnt!$A$1<$R45),SUM(BslnAllctnCrrnt!$A$1-$Q45),IF(AND($AK45=\"FWP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$Q45,BslnAllctnCrrnt!$A$1<$R45),SUM(BslnAllctnCrrnt!$A$1-$Q45),IF(AND($AK45=\"FWP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),$J45,IF(AND(FctrChngDts!$A$2>=$D45,FctrChngDts!$B$2<$E45),IF(AND($AK45=\"SSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$Q45,BslnAllctnCrrnt!$A$1<$R45),SUM(BslnAllctnCrrnt!$A$1-$Q45),0),IF(AND($AK45=\"SSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),$J45,0)))))","v":0},{"$f":"IF(AND($AK45=\"FWP1\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$Q45,BslnAllctnCrrnt!$A$1<$R45),SUM($J45-$HM45),IF(AND($AK45=\"FWP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$Q45,BslnAllctnCrrnt!$A$1<$R45),SUM($J45-$HM45),IF(AND($AK45=\"FWP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM($J45-$HM45),IF(AND($AK45=\"SSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$Q45,BslnAllctnCrrnt!$A$1<$R45),SUM($J45-$HM45),IF(AND($AK45=\"SSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM($J45-$HM45),0)))))","v":0},{"$f":"IF(AND($AK45=\"FWP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$Q45,BslnAllctnCrrnt!$A$1<$R45),0,IF(AND($AK45=\"FWP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM(BslnAllctnCrrnt!$A$1-$T45),IF(AND($AK45=\"FWP2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM(BslnAllctnCrrnt!$A$1-$T45),IF(AND($AK45=\"FWP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM(BslnAllctnCrrnt!$A$1-$T45),IF(AND($AK45=\"FWP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$W45,BslnAllctnCrrnt!$A$1<$X45),$L45,IF(AND($AK45=\"SSP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM(BslnAllctnCrrnt!$A$1-$T45),IF(AND($AK45=\"SSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$Q45,BslnAllctnCrrnt!$A$1<$R45),0,IF(AND($AK45=\"SSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM(BslnAllctnCrrnt!$A$1-$T45),0))))))))","v":0},{"$f":"IF(AND($AK45=\"FWP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$Q45,BslnAllctnCrrnt!$A$1<$R45),SUM($L45-$HO45),IF(AND($AK45=\"FWP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM($L45-$HO45),IF(AND($AK45=\"FWP2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM($L45-$HO45),IF(AND($AK45=\"FWP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM($L45-$HO45),IF(AND($AK45=\"FWP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$W45,BslnAllctnCrrnt!$A$1<$X45),SUM($L45-$HO45),IF(AND($AK45=\"SSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$Q45,BslnAllctnCrrnt!$A$1<$R45),SUM($L45-$HO45),IF(AND($AK45=\"SSP1P2\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM($L45-$HO45),0)))))))","v":0},{"$f":"IF(AND($AK45=\"FWP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),0,IF(AND($AK45=\"FWP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$W45,BslnAllctnCrrnt!$A$1<$X45),SUM(BslnAllctnCrrnt!$A$1-$W45),IF(AND($AK45=\"FWP3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$W45,BslnAllctnCrrnt!$A$1<$X45),SUM(BslnAllctnCrrnt!$A$1-$W45),IF(AND($AK45=\"SSP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),0,IF(AND($AK45=\"SSP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$W45,BslnAllctnCrrnt!$A$1<$X45),SUM(BslnAllctnCrrnt!$A$1-$W45),0)))))","v":0},{"$f":"IF(AND($AK45=\"FWP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM($N45-$HQ45),IF(AND($AK45=\"FWP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$W45,BslnAllctnCrrnt!$A$1<$X45),SUM($N45-$HQ45),IF(AND($AK45=\"FWP3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$W45,BslnAllctnCrrnt!$A$1<$X45),SUM($N45-$HQ45),IF(AND($AK45=\"SSP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$T45,BslnAllctnCrrnt!$A$1<$U45),SUM($N45-$HQ45),IF(AND($AK45=\"SSP2P3\",$HF45=TRUE,BslnAllctnCrrnt!$A$1>=$W45,BslnAllctnCrrnt!$A$1<$X45),SUM($N45-$HQ45),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[45,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G46),0,IF($F46<=$G46,SUM($G46-$F46),IF($F46>$G46,SUM((Account!$L$2-Usage!$F46)+Usage!$G46+1))))","v":0},{"$f":"IF($Q46=0,0,IF($R46=0,0,IF(AND($Q46<FctrChngDts!$A$2,$R46>=FctrChngDts!$A$2),SUM($R46-FctrChngDts!$A$2+1),IF(AND($Q46>=FctrChngDts!$A$2,$R46>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q46),IF(AND($Q46>=FctrChngDts!$A$2,$R46<FctrChngDts!$B$2),SUM($R46-$Q46+1),0)))))","v":0},{"$f":"IF($Q46=0,0,IF($R46=0,0,IF(AND($Q46<FctrChngDts!$A$2,$R46>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q46),IF(AND($Q46<FctrChngDts!$A$2,$R46<FctrChngDts!$A$2),SUM($R46-$Q46+1),IF(AND($Q46>FctrChngDts!$A$2,$R46>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R46+1),0)))))","v":0},{"$f":"IF($T46=0,0,IF($U46=0,0,IF(AND($T46<FctrChngDts!$A$2,$U46>=FctrChngDts!$A$2),SUM($U46-FctrChngDts!$A$2+1),IF(AND($T46>=FctrChngDts!$A$2,$U46<FctrChngDts!$B$2),SUM($U46-$T46+1),IF(AND($T46>=FctrChngDts!$A$2,$U46>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T46)<0),0,IF(AND($T46>=FctrChngDts!$A$2,$U46>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T46),0))))))","v":0},{"$f":"IF($T46=0,0,IF($U46=0,0,IF(AND($T46<FctrChngDts!$A$2,$U46>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T46),IF(AND($T46>=FctrChngDts!$B$2,$U46>=FctrChngDts!$B$2),SUM($U46-$T46+1),IF(AND($T46<FctrChngDts!$A$2,$U46<FctrChngDts!$A$2),SUM($U46-$T46+1),IF(AND($T46>=FctrChngDts!$A$2,$U46>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U46+1),0))))))","v":0},{"$f":"IF($W46=0,0,IF($X46=0,0,IF(AND($W46>=FctrChngDts!$A$2,$X46>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W46)<0),0,IF(AND($W46>=FctrChngDts!$A$2,$X46>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W46),IF(AND($W46>=FctrChngDts!$A$2,$X46<FctrChngDts!$B$2),SUM($X46-$W46+1),IF(AND($W46<FctrChngDts!$A$2,$X46>=FctrChngDts!$A$2),SUM($X46-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W46=0,0,IF($X46=0,0,IF(AND($W46<FctrChngDts!$A$2,$X46<FctrChngDts!$A$2),SUM($X46-$W46+1),IF(AND($W46>=FctrChngDts!$A$2,$X46>=FctrChngDts!$B$2,SUM($X46-FctrChngDts!$B$2+1)<=$Y46),SUM($X46-FctrChngDts!$B$2+1),IF(AND($W46>=FctrChngDts!$A$2,$X46>=FctrChngDts!$B$2),SUM($X46-$W46+1),IF(AND($W46<FctrChngDts!$A$2,$X46>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W46),0))))))","v":0},{"$f":"IF(AND($D46>=FctrChngDts!$C$2,$E46<FctrChngDts!$E$2),\"1\",IF(AND($D46>=FctrChngDts!$E$2,$E46<FctrChngDts!$G$2),\"2\",IF(AND($D46>=FctrChngDts!$G$2,$E46<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D46>=FctrChngDts!$D$2,,IF(AND($D46>=FctrChngDts!$C$2,$D46<=FctrChngDts!$D$2),$D46,IF(AND($D46>=FctrChngDts!$C$2,$D46>=FctrChngDts!$D$2,$E46>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D46>FctrChngDts!$D$2,,IF($D46=FctrChngDts!$D$2,$D46,IF(AND($D46>=FctrChngDts!$C$2,$E46<FctrChngDts!$D$2),$E46,IF(AND($D46>=FctrChngDts!$C$2,$E46>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D46>=FctrChngDts!$D$2,$E46>=FctrChngDts!$D$2,$E46>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E46<FctrChngDts!$D$2,$E46<=FctrChngDts!$D$2),$E46,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D46<FctrChngDts!$E$2,$E46<FctrChngDts!$E$2),,IF($D46>FctrChngDts!$F$2,,IF(AND($D46>=FctrChngDts!$E$2,$D46<=FctrChngDts!$F$2),$D46,IF(AND($D46>=FctrChngDts!$E$2,$D46>=FctrChngDts!$F$2,$E46>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D46>FctrChngDts!$F$2,,IF($E46=FctrChngDts!$F$2,$E46,IF(AND($D46<FctrChngDts!$E$2,$E46<=FctrChngDts!$F$2),$E46,IF(AND($D46>=FctrChngDts!$E$2,$E46<FctrChngDts!$F$2),$E46,IF(AND($D46>=FctrChngDts!$E$2,$E46>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D46>=FctrChngDts!$F$2,$E46>=FctrChngDts!$F$2,$E46>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D46<FctrChngDts!$G$2,$E46<FctrChngDts!$G$2),,IF($D46>FctrChngDts!$H$2,,IF(AND($D46>=FctrChngDts!$G$2,$D46<=FctrChngDts!$H$2),$D46,IF(AND($D46>=FctrChngDts!$G$2,$D46>=FctrChngDts!$H$2,$E46>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D46>FctrChngDts!$H$2,,IF($E46=FctrChngDts!$H$2,$E46,IF(AND($D46<FctrChngDts!$G$2,$E46<=FctrChngDts!$H$2),$E46,IF(AND($D46>=FctrChngDts!$G$2,$E46<FctrChngDts!$H$2),$E46,IF(AND($D46>=FctrChngDts!$G$2,$E46>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D46>=FctrChngDts!$H$2,$E46>=FctrChngDts!$H$2,$E46>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A46,Tenant!$A46:$J345,6,FALSE)","v":0},{"$f":"VLOOKUP($A46,Tenant!$A46:$J345,7,FALSE)","v":0},{"$f":"VLOOKUP($A46,Tenant!$A46:$J345,10,FALSE)","v":0},0,{"$f":"IF(AND($AK46=\"FSP2\",$AJ46=FALSE,$HF46=FALSE),SUM($K46*FctrChngDts!$C$9),IF(AND($AK46=\"FSP2\",$AJ46=TRUE,$HF46=FALSE),SUM($K46*FctrChngDts!$C$10),IF(AND($AK46=\"FSP2P3\",$AJ46=FALSE,$HF46=FALSE),SUM(SUM($K46,$M46)*FctrChngDts!$C$9),IF(AND($AK46=\"FSP2P3\",$AJ46=TRUE,$HF46=FALSE),SUM(SUM($K46,$M46)*FctrChngDts!$C$10),IF(AND($AK46=\"FSP3\",$AJ46=FALSE,$HF46=FALSE),SUM($M46*FctrChngDts!$C$9),IF(AND($AK46=\"FSP3\",$AJ46=TRUE,$HF46=FALSE),SUM($M46*FctrChngDts!$C$10),IF(AND($AK46=\"FSP1\",$AJ46=FALSE,$HF46=FALSE),SUM($I46*FctrChngDts!$C$9),IF(AND($AK46=\"FSP1\",$AJ46=TRUE,$HF46=FALSE),SUM($I46*FctrChngDts!$C$10),IF(AND($AK46=\"FSP1P2\",$AJ46=FALSE,$HF46=FALSE),SUM(SUM($I46,$K46)*FctrChngDts!$C$9),IF(AND($AK46=\"FSP1P2\",$AJ46=TRUE,$HF46=FALSE),SUM(SUM($I46,$K46)*FctrChngDts!$C$10),IF(AND($Z46=\"Summer\",$AK46=\"SSP2P3\",$AJ46=FALSE,$HF46=FALSE),SUM(SUM(SUM(SUM($K46,$M46)*FctrChngDts!$C$9),SUM(SUM($L46,$N46)*FctrChngDts!$C$11))*$AF46),IF(AND($Z46=\"Summer\",$AK46=\"SSP2P3\",$AJ46=TRUE,$HF46=FALSE),SUM(SUM(SUM(SUM($K46,$M46)*FctrChngDts!$C$10),SUM(SUM($L46,$N46)*FctrChngDts!$C$12))*$AF46),IF(AND($Z46=\"Winter\",$AK46=\"SSP2P3\",$AJ46=FALSE,$HF46=FALSE),SUM(SUM(SUM(SUM($K46,$M46)*FctrChngDts!$C$9),SUM(SUM($L46,$N46)*FctrChngDts!$C$11))-$AO46),IF(AND($Z46=\"Winter\",$AK46=\"SSP2P3\",$AJ46=TRUE,$HF46=FALSE),SUM(SUM(SUM(SUM($K46,$M46)*FctrChngDts!$C$10),SUM(SUM($L46,$N46)*FctrChngDts!$C$12))-$AO46),IF(AND($Z46=\"Summer\",$AK46=\"SSP1P2\",$AJ46=FALSE,$HF46=FALSE),SUM(SUM(SUM(SUM($I46,$K46)*FctrChngDts!$C$9),SUM(SUM($J46,$L46)*FctrChngDts!$C$11))*$AF46),IF(AND($Z46=\"Summer\",$AK46=\"SSP1P2\",$AJ46=TRUE,$HF46=FALSE),SUM(SUM(SUM(SUM($I46,$K46)*FctrChngDts!$C$10),SUM(SUM($J46,$L46)*FctrChngDts!$C$12))*$AF46),IF(AND($Z46=\"Winter\",$AK46=\"SSP1P2\",$AJ46=FALSE,$HF46=FALSE),SUM(SUM(SUM(SUM($I46,$K46)*FctrChngDts!$C$9),SUM(SUM($J46,$L46)*FctrChngDts!$C$11))-$AO46),IF(AND($Z46=\"Winter\",$AK46=\"SSP1P2\",$AJ46=TRUE,$HF46=FALSE),SUM(SUM(SUM(SUM($I46,$K46)*FctrChngDts!$C$10),SUM(SUM($J46,$L46)*FctrChngDts!$C$12))-$AO46),IF(AND($AK46=\"FSP2\",$AJ46=FALSE,$HF46=TRUE),SUM(SUM($HI46*FctrChngDts!$B$9),SUM($HJ46*FctrChngDts!$C$9)),IF(AND($AK46=\"FSP2\",$AJ46=TRUE,$HF46=TRUE),SUM(SUM($HI46*FctrChngDts!$B$10),SUM($HJ46*FctrChngDts!$C$10)),IF(AND($AK46=\"FSP2P3\",$AJ46=FALSE,$HF46=TRUE),SUM(SUM(SUM($HI46,$HK46)*FctrChngDts!$B$9),SUM(SUM($HJ46,$HL46)*FctrChngDts!$C$9)),IF(AND($AK46=\"FSP2P3\",$AJ46=TRUE,$HF46=TRUE),SUM(SUM(SUM($HI46,$HK46)*FctrChngDts!$B$10),SUM(SUM($HJ46,$HL46)*FctrChngDts!$C$10)),IF(AND($AK46=\"FSP3\",$AJ46=FALSE,$HF46=TRUE),SUM(SUM($HK46*FctrChngDts!$B$9),SUM($HL46*FctrChngDts!$C$9)),IF(AND($AK46=\"FSP3\",$AJ46=TRUE,$HF46=TRUE),SUM(SUM($HK46*FctrChngDts!$B$10),SUM($HL46*FctrChngDts!$C$10)),IF(AND($AK46=\"FSP1\",$AJ46=FALSE,$HF46=TRUE),SUM(SUM($HG46*FctrChngDts!$B$9),SUM($HH46*FctrChngDts!$C$9)),IF(AND($AK46=\"FSP1\",$AJ46=TRUE,$HF46=TRUE),SUM(SUM($HG46*FctrChngDts!$B$10),SUM($HH46*FctrChngDts!$C$10)),IF(AND($AK46=\"FSP1P2\",$AJ46=FALSE,$HF46=TRUE),SUM(SUM(SUM($HG46,$HI46)*FctrChngDts!$B$9),SUM(SUM($HH46,$HJ46)*FctrChngDts!$C$9)),IF(AND($AK46=\"FSP1P2\",$AJ46=TRUE,$HF46=TRUE),SUM(SUM(SUM($HG46,$HI46)*FctrChngDts!$B$10),SUM(SUM($HG46,$HI46)*FctrChngDts!$C$10)),IF(AND($Z46=\"Summer\",$AK46=\"SSP2P3\",$AJ46=FALSE,$HF46=TRUE),SUM(SUM(SUM(SUM($HI46,$HK46)*FctrChngDts!$B$9),SUM(SUM($HJ46,$HL46)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO46,$HQ46)*FctrChngDts!$B$11),SUM(SUM($HP46,$HR46)*FctrChngDts!$C$11))*$AF46),IF(AND($Z46=\"Summer\",$AK46=\"SSP2P3\",$AJ46=TRUE,$HF46=TRUE),SUM(SUM(SUM(SUM($HI46,$HK46)*FctrChngDts!$B$10),SUM(SUM($HJ46,$HL46)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO46,$HQ46)*FctrChngDts!$B$12),SUM(SUM($HP46,$HR46)*FctrChngDts!$C$12))*$AF46),IF(AND($Z46=\"Winter\",$AK46=\"SSP2P3\",$AJ46=FALSE,$HF46=TRUE),SUM(SUM(SUM(SUM($HI46,$HK46)*FctrChngDts!$B$9),SUM(SUM($HJ46,$HL46)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO46,$HQ46)*FctrChngDts!$B$11),SUM(SUM($HP46,$HR46)*FctrChngDts!$C$11))-$AO46),IF(AND($Z46=\"Winter\",$AK46=\"SSP2P3\",$AJ46=TRUE,$HF46=TRUE),SUM(SUM(SUM(SUM($HI46,$HK46)*FctrChngDts!$B$10),SUM(SUM($HO46,$HQ46)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO46,$HQ46)*FctrChngDts!$B$12),SUM(SUM($HP46,$HR46)*FctrChngDts!$C$12))-$AO46),IF(AND($Z46=\"Summer\",$AK46=\"SSP1P2\",$AJ46=FALSE,$HF46=TRUE),SUM(SUM(SUM(SUM($HG46,$HI46)*FctrChngDts!$B$9),SUM(SUM($HH46,$HJ46)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM46,$HO46)*FctrChngDts!$B$11),SUM(SUM($HN46,$HP46)*FctrChngDts!$C$11))*$AF46),IF(AND($Z46=\"Summer\",$AK46=\"SSP1P2\",$AJ46=TRUE,$HF46=TRUE),SUM(SUM(SUM(SUM($HG46,$HI46)*FctrChngDts!$B$10),SUM(SUM($HH46,$HJ46)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM46,$HO46)*FctrChngDts!$B$12),SUM(SUM($HN46,$HP46)*FctrChngDts!$C$12))*$AF46),IF(AND($Z46=\"Winter\",$AK46=\"SSP1P2\",$AJ46=FALSE,$HF46=TRUE),SUM(SUM(SUM(SUM($HG46,$HI46)*FctrChngDts!$B$9),SUM(SUM($HH46,$HJ46)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM46,$HO46)*FctrChngDts!$B$11),SUM(SUM($HN46,$HP46)*FctrChngDts!$C$11))-$AO46),IF(AND($Z46=\"Winter\",$AK46=\"SSP1P2\",$AJ46=TRUE,$HF46=TRUE),SUM(SUM(SUM(SUM($HG46,$HI46)*FctrChngDts!$B$10),SUM(SUM($HH46,$HJ46)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM46,$HO46)*FctrChngDts!$B$12),SUM(SUM($HN46,$HP46)*FctrChngDts!$C$12))-$AO46),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK46=\"FWP1\",$AJ46=FALSE,$HF46=FALSE),SUM($J46*FctrChngDts!$C$11),IF(AND($AK46=\"FWP1\",$AJ46=TRUE,$HF46=FALSE),SUM($J46*FctrChngDts!$C$12),IF(AND($AK46=\"FWP1P2\",$AJ46=FALSE,$HF46=FALSE),SUM(SUM($J46,$L46)*FctrChngDts!$C$11),IF(AND($AK46=\"FWP1P2\",$AJ46=TRUE,$HF46=FALSE),SUM(SUM($J46,$L46)*FctrChngDts!$C$12),IF(AND($AK46=\"FWP2\",$AJ46=FALSE,$HF46=FALSE),SUM($L46*FctrChngDts!$C$11),IF(AND($AK46=\"FWP2\",$AJ46=TRUE,$HF46=FALSE),SUM($L46*FctrChngDts!$C$12),IF(AND($AK46=\"FWP2P3\",$AJ46=FALSE,$HF46=FALSE),SUM(SUM($L46,$N46)*FctrChngDts!$C$11),IF(AND($AK46=\"FWP2P3\",$AJ46=TRUE,$HF46=FALSE),SUM(SUM($L46,$N46)*FctrChngDts!$C$12),IF(AND($AK46=\"FWP3\",$AJ46=FALSE,$HF46=FALSE),SUM($N46*FctrChngDts!$C$11),IF(AND($AK46=\"FWP3\",$AJ46=TRUE,$HF46=FALSE),SUM($N46*FctrChngDts!$C$12),IF(AND($Z46=\"Winter\",$AK46=\"SSP1P2\",$AJ46=FALSE,$HF46=FALSE),SUM(SUM(SUM($I46,$K46)*FctrChngDts!$C$9),SUM(SUM($J46,$L46)*FctrChngDts!$C$11))*$AG46,IF(AND($Z46=\"Winter\",$AK46=\"SSP1P2\",$AJ46=TRUE,$HF46=FALSE),SUM(SUM(SUM($I46,$K46)*FctrChngDts!$B$10),SUM(SUM($J46,$L46)*FctrChngDts!$B$12))*$AG46,IF(AND($Z46=\"Summer\",$AK46=\"SSP1P2\",$AJ46=FALSE,$HF46=FALSE),SUM(SUM(SUM($I46,$K46)*FctrChngDts!$B$9),SUM(SUM($J46,$L46)*FctrChngDts!$B$11))-$AJ46,IF(AND($Z46=\"Summer\",$AK46=\"SSP1P2\",$AJ46=TRUE,$HF46=FALSE),SUM(SUM(SUM($I46,$K46)*FctrChngDts!$C$10),SUM(SUM($J46,$L46)*FctrChngDts!$C$12))-$AJ46,IF(AND($Z46=\"Winter\",$AK46=\"SSP2P3\",$AJ46=FALSE,$HF46=FALSE),SUM(SUM(SUM($K46,$M46)*FctrChngDts!$C$9),SUM(SUM($L46,$N46)*FctrChngDts!$C$11))*$AG46,IF(AND($Z46=\"Winter\",$AK46=\"SSP2P3\",$AJ46=TRUE,$HF46=FALSE),SUM(SUM(SUM($K46,$M46)*FctrChngDts!$C$10),SUM(SUM($L46,$N46)*FctrChngDts!$C$12))*$AG46,IF(AND($Z46=\"Summer\",$AK46=\"SSP2P3\",$AJ46=FALSE,$HF46=FALSE),SUM(SUM(SUM($K46,$M46)*FctrChngDts!$C$9),SUM(SUM($L46,$N46)*FctrChngDts!$C$11))-$AJ46,IF(AND($Z46=\"Summer\",$AK46=\"SSP2P3\",$AJ46=TRUE,$HF46=FALSE),SUM(SUM(SUM($K46,$M46)*FctrChngDts!$C$10),SUM(SUM($L46,$N46)*FctrChngDts!$C$12))-$AJ46,IF(AND($AK46=\"FWP1\",$AJ46=FALSE,$HF46=TRUE),SUM(SUM($HM46*FctrChngDts!$B$11),SUM($HN46*FctrChngDts!$C$11)),IF(AND($AK46=\"FWP1\",$AJ46=TRUE,$HF46=TRUE),SUM(SUM($HM46*FctrChngDts!$B$12),SUM($HN46*FctrChngDts!$C$12)),IF(AND($AK46=\"FWP1P2\",$AJ46=FALSE,$HF46=TRUE),SUM(SUM(SUM($HM46,$HO46)*FctrChngDts!$B$11),SUM(SUM($HN46,$HP46)*FctrChngDts!$C$11)),IF(AND($AK46=\"FWP1P2\",$AJ46=TRUE,$HF46=TRUE),SUM(SUM(SUM($HM46,$KP46)*FctrChngDts!$C$12),SUM(SUM($HN46,$HP46)*FctrChngDts!$C$12)),IF(AND($AK46=\"FWP2\",$AJ46=FALSE,$HF46=TRUE),SUM(SUM($HO46*FctrChngDts!$B$11),SUM($HO46*FctrChngDts!$C$11)),IF(AND($AK46=\"FWP2\",$AJ46=TRUE,$HF46=TRUE),SUM(SUM($HO46*FctrChngDts!$B$12),SUM($HO46*FctrChngDts!$C$12)),IF(AND($AK46=\"FWP2P3\",$AJ46=FALSE,$HF46=TRUE),SUM(SUM(SUM($HO46,$HQ46)*FctrChngDts!$C$11),SUM(SUM($HP46,$HR46)*FctrChngDts!$C$11)),IF(AND($AK46=\"FWP2P3\",$AJ46=TRUE,$HF46=TRUE),SUM(SUM(SUM($HO46,$HQ46)*FctrChngDts!$C$12),SUM(SUM($HP46,$HR46)*FctrChngDts!$C$12)),IF(AND($AK46=\"FWP3\",$AJ46=FALSE,$HF46=TRUE),SUM(SUM($HQ46*FctrChngDts!$B$11),SUM($HR46*FctrChngDts!$C$11)),IF(AND($AK46=\"FWP3\",$AJ46=TRUE,$HF46=TRUE),SUM(SUM($HQ46*FctrChngDts!$B$12),SUM($HR46*FctrChngDts!$C$12)),IF(AND($Z46=\"Winter\",$AK46=\"SSP1P2\",$AJ46=FALSE,$HF46=TRUE),SUM(SUM(SUM(SUM($HG46,$HI46)*FctrChngDts!$B$9),SUM(SUM($HH46,$HJ46)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM46,$HO46)*FctrChngDts!$B$11),SUM(SUM($HN46,$HP46)*FctrChngDts!$C$11))*$AG46),IF(AND($Z46=\"Winter\",$AK46=\"SSP1P2\",$AJ46=TRUE,$HF46=TRUE),SUM(SUM(SUM(SUM($HG46,$HI46)*FctrChngDts!$B$10), SUM(SUM($HH46,$HJ46)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM46,$HO46)*FctrChngDts!$B$12),SUM(SUM($HN46,$HP46)*FctrChngDts!$C$12))*$AG46),IF(AND($Z46=\"Summer\",$AK46=\"SSP1P2\",$AJ46=FALSE,$HF46=TRUE),SUM(SUM(SUM(SUM($HG46,$HI46)*FctrChngDts!$B$9),SUM(SUM($HH46,$HJ46)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM46,$HO46)*FctrChngDts!$B$11),SUM(SUM($HN46,$HP46)*FctrChngDts!$C$11))-$AJ46),IF(AND($Z46=\"Summer\",$AK46=\"SSP1P2\",$AJ46=TRUE,$HF46=TRUE),SUM(SUM(SUM(SUM($HG46,$HI46)*FctrChngDts!$B$10),SUM(SUM($HH46,$HJ46)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM46,$HO46)*FctrChngDts!$B$12),SUM(SUM($HN46,$HP46)*FctrChngDts!$C$12))-$AJ46),IF(AND($Z46=\"Winter\",$AK46=\"SSP2P3\",$AJ46=FALSE,$HF46=TRUE),SUM(SUM(SUM(SUM($HI46,$HK46)*FctrChngDts!$B$9),SUM(SUM($HJ46,$HL46)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO46,$HQ46)*FctrChngDts!$B$11),SUM(SUM($HP46,$HR46)*FctrChngDts!$C$11))*$AG46),IF(AND($Z46=\"Winter\",$AK46=\"SSP2P3\",$AJ46=TRUE,$HF46=TRUE),SUM(SUM(SUM(SUM($HI46,$HK46)*FctrChngDts!$B$10), SUM(SUM($HJ46,$HL46)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO46,$HQ46)*FctrChngDts!$B$12),SUM(SUM($HP46,$HR46)*FctrChngDts!$C$12))*$AG46),IF(AND($Z46=\"Summer\",$AK46=\"SSP2P3\",$AJ46=FALSE,$HF46=TRUE),SUM(SUM(SUM(SUM($HI46,$HK46)*FctrChngDts!$B$9),SUM(SUM($HJ46,$HL46)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO46,$HQ46)*FctrChngDts!$B$11),SUM(SUM($HP46,$HR46)*FctrChngDts!$C$11))-$AJ46),IF(AND($Z46=\"Summer\",$AK46=\"SSP2P3\",$AJ46=TRUE,$HF46=TRUE),SUM(SUM(SUM(SUM($HI46,$HK46)*FctrChngDts!$B$10), SUM(SUM($HJ46,$HL46)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO46,$HQ46)*FctrChngDts!$B$12),SUM(SUM($HP46,$HR46)*FctrChngDts!$C$12))-$AJ46),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK46=\"FSP1\",$AH46=TRUE,SUM(SUM(SUM($AI46*FctrChngDts!$B$13)*I46),$AR46)>$AD46),$AD46,IF(AND($AK46=\"FSP1\",$AH46=TRUE,SUM(SUM(SUM($AI46*FctrChngDts!$B$13)*$I46),$AR46)<=$AD46),SUM(SUM(SUM($AI46*FctrChngDts!$B$13)*$I46),$AR46),IF(AND($Z46=\"Summer\",$AK46=\"SSP1\",$AH46=TRUE,SUM(SUM(SUM(SUM($I46,$J46)*SUM($AI46*FctrChngDts!$B$13))*$AF46),$AR46)>$AD46),$AD46,IF(AND($Z46=\"Summer\",$AK46=\"SSP1\",$AH46=TRUE,SUM(SUM(SUM(SUM($I46,$J46)*SUM($AI46*FctrChngDts!$B$13))*$AF46),$AR46)<=$AD46),SUM(SUM(SUM(SUM($I46,$J46)*SUM($AI46*FctrChngDts!$B$13))*$AF46),$AR46),IF(AND($Z46=\"Winter\",$AK46=\"SSP1\",$AH46=TRUE,SUM(SUM(SUM(SUM($I46,$J46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AU46:$AW46)),$AR46)>$AD46),$AD46,IF(AND($Z46=\"Winter\",$AK46=\"SSP1\",$AH46=TRUE,SUM(SUM(SUM(SUM($I46,$J46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AU46:$AW46)),$AR46)<=$AD46),SUM(SUM(SUM(SUM($I46,$J46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AU46:$AW46)),$AR46),IF(AND($AK46=\"FSP1P2\",$AH46=TRUE,SUM(SUM(SUM(SUM($I46,$K46)*SUM($AI46*FctrChngDts!$B$13))*$AF46),$AR46)>$AD46),$AD46,IF(AND($AK46=\"FSP1P2\",$AH46=TRUE,SUM(SUM(SUM(SUM($I46,$K46)*SUM($AI46*FctrChngDts!$B$13))*$AF46),$AR46)<=$AD46),SUM(SUM(SUM(SUM($I46,$K46)*SUM($AI46*FctrChngDts!$B$13))*$AF46),$AR46),IF(AND($Z46=\"Summer\",$AK46=\"SSP1P2\",$AH46=TRUE,SUM(SUM(SUM(SUM($I46,$K46,$J46,$L46)*SUM($AI46*FctrChngDts!$B$13))*$AF46),$AR46)>$AD46),$AD46,IF(AND($Z46=\"Summer\",$AK46=\"SSP1P2\",$AH46=TRUE,SUM(SUM(SUM(SUM($I46,$K46,$J46,$L46)*SUM($AI46*FctrChngDts!$B$13))*$AF46),$AR46)<=$AD46),SUM(SUM(SUM(SUM($I46,$K46,$J46,$L46)*SUM($AI46*FctrChngDts!$B$13))*$AF46),$AR46),IF(AND($Z46=\"Winter\",$AK46=\"SSP1P2\",$AH46=TRUE,SUM(SUM(SUM(SUM($I46,$K46,$J46,$L46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AU46:$AW46)),$AR46)>$AD46),$AD46,IF(AND($Z46=\"Winter\",$AK46=\"SSP1P2\",$AH46=TRUE,SUM(SUM(SUM(SUM($I46,$K46,$J46,$L46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AU46:$AW46)),$AR46)<=$AD46),MIN($AD46,SUM($AL46,SUM(SUM(SUM(SUM($I46,$K46,$J46,$L46)*SUM($AI46*FctrChngDts!$B$13))*$AF46)))),IF(AND($AK46=\"FSP2\",$AH46=TRUE,SUM(SUM(SUM($AI46*FctrChngDts!$B$13)*$K46),$AR46)>$AD46),$AD46,IF(AND($AK46=\"FSP2\",$AH46=TRUE,SUM(SUM(SUM($AI46*FctrChngDts!$B$13)*$K46),$AR46)<=$AD46),SUM(SUM(SUM($AI46*FctrChngDts!$B$13)*$K46),$AR46),IF(AND($Z46=\"Summer\",$AK46=\"SSP2\",$AH46=TRUE,SUM(SUM(SUM(SUM($K46,$L46)*SUM($AI46*FctrChngDts!$B$13))*$AF46),$AR46)>$AD46),$AD46,IF(AND($Z46=\"Summer\",$AK46=\"SSP2\",$AH46=TRUE,SUM(SUM(SUM(SUM($K46,$L46)*SUM($AI46*FctrChngDts!$B$13))*$AF46),$AR46)<=$AD46),SUM(SUM(SUM(SUM($K46,$L46)*SUM($AI46*FctrChngDts!$B$13))*$AF46),$AR46),IF(AND($Z46=\"Winter\",$AK46=\"SSP2\",$AH46=TRUE,SUM(SUM(SUM(SUM($K46,$L46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AU46:$AW46)),$AR46)>$AD46),$AD46,IF(AND($Z46=\"Winter\",$AK46=\"SSP2\",$AH46=TRUE,SUM(SUM(SUM(SUM($K46,$L46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AU46:$AW46)),$AR46)<=$AD46),SUM(SUM(SUM(SUM($K46,$L46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AU46:$AW46)),$AR46),IF(AND($AK46=\"FSP2P3\",$AH46=TRUE,SUM(SUM(SUM(SUM($K46,$M46)*SUM($AI46*FctrChngDts!$B$13))*$AF46),$AR46)>$AD46),$AD46,IF(AND($AK46=\"FSP2P3\",$AH46=TRUE,SUM(SUM(SUM(SUM($K46,$M46)*SUM($AI46*FctrChngDts!$B$13))*$AF46),$AR46)<=$AD46),SUM(SUM(SUM(SUM($K46,$M46)*SUM($AI46*FctrChngDts!$B$13))*$AF46),$AR46),IF(AND($Z46=\"Summer\",$AK46=\"SSP2P3\",$AH46=TRUE,SUM(SUM(SUM(SUM($K46,$L46,$M46,$N46)*SUM($AI46*FctrChngDts!$B$13))*$AF46),$AR46)>$AD46),$AD46,IF(AND($Z46=\"Summer\",$AK46=\"SSP2P3\",$AH46=TRUE,SUM(SUM(SUM(SUM($K46,$L46,$M46,$N46)*SUM($AI46*FctrChngDts!$B$13))*$AF46),$AR46)<=$AD46),SUM(SUM(SUM(SUM($K46,$L46,$M46,$N46)*SUM($AI46*FctrChngDts!$B$13))*$AF46),$AR46),IF(AND($Z46=\"Winter\",$AK46=\"SSP2P3\",$AH46=TRUE,SUM(SUM(SUM(SUM($K46,$L46,$M46,$N46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AU46:$AW46)),$AR46)>$AD46),$AD46,IF(AND($Z46=\"Winter\",$AK46=\"SSP2P3\",$AH46=TRUE,SUM(SUM(SUM(SUM($K46,$L46,$M46,$N46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AU46:$AW46)),$AR46)<=$AD46),SUM(SUM(SUM(SUM($K46,$L46,$M46,$N46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AU46:$AW46)),$AR46),IF(AND($AK46=\"FSP3\",$AH46=TRUE,SUM(SUM(SUM($AI46*FctrChngDts!$B$13)*$M46),$AR46)>$AD46),$AD46,IF(AND($AK46=\"FSP3\",$AH46=TRUE,SUM(SUM(SUM($AI46*FctrChngDts!$B$13)*$M46),$AR46)<=$AD46),SUM(SUM(SUM($AI46*FctrChngDts!$B$13)*$M46),$AR46),IF(AND($Z46=\"Summer\",$AK46=\"SSP3\",$AH46=TRUE,SUM(SUM(SUM(SUM($M46,$N46)*SUM($AI46*FctrChngDts!$B$13))*$AF46),$AR46)>$AD46),$AD46,IF(AND($Z46=\"Summer\",$AK46=\"SSP3\",$AH46=TRUE,SUM(SUM(SUM(SUM($M46,$N46)*SUM($AI46*FctrChngDts!$B$13))*$AF46),$AR46)<=$AD46),SUM(SUM(SUM(SUM($M46,$N46)*SUM($AI46*FctrChngDts!$B$13))*$AF46),$AR46),IF(AND($Z46=\"Winter\",$AK46=\"SSP3\",$AH46=TRUE,SUM(SUM(SUM(SUM($M46,$N46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AU46:$AW46)),$AR46)>$AD46),$AD46,IF(AND($Z46=\"Winter\",$AK46=\"SSP3\",$AH46=TRUE,SUM(SUM(SUM(SUM($M46,$N46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AU46:$AW46)),$AR46)<=$AD46),SUM(SUM(SUM(SUM($M46,$N46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AU46:$AW46)),$AR46),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK46=\"FWP1\",$AH46=TRUE,SUM(SUM(SUM($AI46*FctrChngDts!$B$13)*$J46),$AU46)>$AE46),$AE46,IF(AND($AK46=\"FWP1\",$AH46=TRUE,SUM(SUM(SUM($AI46*FctrChngDts!$B$13)*$J46),$AU46)<=$AE46),SUM(SUM(SUM($AI46*FctrChngDts!$B$13)*$J46),$AU46),IF(AND($Z46=\"Winter\",$AK46=\"SSP1\",$AH46=TRUE,SUM(SUM(SUM(SUM($I46,$J46)*SUM($AI46*FctrChngDts!$B$13))*$AG46),$AU46)>$AE46),$AE46,IF(AND($Z46=\"Winter\",$AK46=\"SSP1\",$AH46=TRUE,SUM(SUM(SUM(SUM($I46,$J46)*SUM($AI46*FctrChngDts!$B$13))*$AG46),$AU46)<=$AE46),SUM(SUM(SUM(SUM($I46,$J46)*SUM($AI46*FctrChngDts!$B$13))*$AG46),$AU46),IF(AND($Z46=\"Summer\",$AK46=\"SSP1\",$AH46=TRUE,SUM(SUM(SUM(SUM($I46,$J46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AR46:$AT46)),$AU46)>$AE46),$AE46,IF(AND($Z46=\"Summer\",$AK46=\"SSP1\",$AH46=TRUE,SUM(SUM(SUM(SUM($I46,$J46)*SUM($AI46*FctrChngDts!$B$13))- SUM($AR46:$AT46)),$AU46)<=$AE46),SUM(SUM(SUM(SUM($I46,$J46)*SUM($AI46*FctrChngDts!$B$13))- SUM($AR46:$AT46)),$AU46),IF(AND($AK46=\"FWP1P2\",$AH46=TRUE,SUM(SUM(SUM(SUM($J46,$L46)*SUM($AI46*FctrChngDts!$B$13))*$AG46),$AU46)>$AE46),$AE46,IF(AND($AK46=\"FWP1P2\",$AH46=TRUE,SUM(SUM(SUM(SUM($J46,$L46)*SUM($AI46*FctrChngDts!$B$13))*$AG46),$AU46)<=$AE46),SUM(SUM(SUM(SUM($J46,$L46)*SUM($AI46*FctrChngDts!$B$13))*$AG46),$AU46),IF(AND($Z46=\"Winter\",$AK46=\"SSP1P2\",$AH46=TRUE,SUM(SUM(SUM(SUM($I46,$K46,$J46,$L46)*SUM($AI46*FctrChngDts!$B$13))*$AG46),$AU46)>$AE46),$AE46,IF(AND($Z46=\"Winter\",$AK46=\"SSP1P2\",$AH46=TRUE,SUM(SUM(SUM(SUM($I46,$K46,$J46,$L46)*SUM($AI46*FctrChngDts!$B$13))*$AG46),$AU46)<=$AE46),SUM(SUM(SUM(SUM($I46,$K46,$J46,$L46)*SUM($AI46*FctrChngDts!$B$13))*$AG46),$AU46),IF(AND($Z46=\"Summer\",$AK46=\"SSP1P2\",$AH46=TRUE,SUM(SUM(SUM(SUM($I46,$K46,$J46,$L46)*SUM($AI46*FctrChngDts!$B$13))- SUM($AR46:$AT46)),$AU46)>$AE46),$AE46,IF(AND($Z46=\"Summer\",$AK46=\"SSP1P2\",$AH46=TRUE,SUM(SUM(SUM(SUM($I46,$K46,$J46,$L46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AR46:$AT46)),$AU46)<=$AE46),SUM(SUM(SUM(SUM($I46,$K46,$J46,$L46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AR46:$AT46)),$AU46),IF(AND($AK46=\"FWP2\",$AH46=TRUE,SUM(SUM(SUM($AI46*FctrChngDts!$B$13)*$L46),$AU46)>$AE46),$AE46,IF(AND($AK46=\"FWP2\",$AH46=TRUE,SUM(SUM(SUM($AI46*FctrChngDts!$B$13)*$L46),$AU46)<=$AE46),SUM(SUM(SUM($AI46*FctrChngDts!$B$13)*$L46),$AU46),IF(AND($Z46=\"Winter\",$AK46=\"SSP2\",$AH46=TRUE,SUM(SUM(SUM(SUM($K46,$L46)*SUM($AI46*FctrChngDts!$B$13))*$AG46),$AU46)>$AE46),$AE46,IF(AND($Z46=\"Winter\",$AK46=\"SSP2\",$AH46=TRUE,SUM(SUM(SUM(SUM($K46,$L46)*SUM($AI46*FctrChngDts!$B$13))*$AG46),$AU46)<=$AE46),SUM(SUM(SUM(SUM($K46,$L46)*SUM($AI46*FctrChngDts!$B$13))*$AG46),$AU46),IF(AND($Z46=\"Summer\",$AK46=\"SSP2\",$AH46=TRUE,SUM(SUM(SUM(SUM($K46,$L46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AR46:$AT46)),$AU46)>$AE46),$AE46,IF(AND($Z46=\"Summer\",$AK46=\"SSP2\",$AH46=TRUE,SUM(SUM(SUM(SUM($K46,$L46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AR46:$AT46)),$AU46)<=$AE46),SUM(SUM(SUM(SUM($K46,$L46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AR46:$AT46)),$AU46),IF(AND($AK46=\"FWP2P3\",$AH46=TRUE,SUM(SUM(SUM(SUM($L46,$N46)*SUM($AI46*FctrChngDts!$B$13))*$AG46),$AU46)>$AE46),$AE46,IF(AND($AK46=\"FWP2P3\",$AH46=TRUE,SUM(SUM(SUM(SUM($L46,$N46)*SUM($AI46*FctrChngDts!$B$13))*$AG46),$AU46)<=$AE46),SUM(SUM(SUM(SUM($L46,$N46)*SUM($AI46*FctrChngDts!$B$13))*$AG46),$AU46),IF(AND($Z46=\"Winter\",$AK46=\"SSP2P3\",$AH46=TRUE,SUM(SUM(SUM(SUM($K46,$L46,$M46,$N46)*SUM($AI46*FctrChngDts!$B$13))*$AG46),$AU46)>$AE46),$AE46,IF(AND($Z46=\"Winter\",$AK46=\"SSP2P3\",$AH46=TRUE,SUM(SUM(SUM(SUM($K46,$L46,$M46,$N46)*SUM($AI46*FctrChngDts!$B$13))*$AG46),$AU46)<=$AE46),SUM(SUM(SUM(SUM($K46,$L46,$M46,$N46)*SUM($AI46*FctrChngDts!$B$13))*$AG46),$AU46),IF(AND($Z46=\"Summer\",$AK46=\"SSP2P3\",$AH46=TRUE,SUM(SUM(SUM(SUM($K46,$L46,$M46,$N46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AR46:$AT46)),$AU46)>$AE46),$AE46,IF(AND($Z46=\"Summer\",$AK46=\"SSP2P3\",$AH46=TRUE,SUM(SUM(SUM(SUM($K46,$L46,$M46,$N46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AR46:$AT46)),$AU46)<=$AE46),SUM(SUM(SUM(SUM($K46,$L46,$M46,$N46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AR46:$AT46)),$AU46),IF(AND($AK46=\"FWP3\",$AH46=TRUE,SUM(SUM(SUM($AI46*FctrChngDts!$B$13)*$N46),$AU46)>$AE46),$AE46,IF(AND($AK46=\"FWP3\",$AH46=TRUE,SUM(SUM(SUM($AI46*FctrChngDts!$B$13)*$N46),$AU46)<=$AE46),SUM(SUM(SUM($AI46*FctrChngDts!$B$13)*$N46),$AU46),IF(AND($Z46=\"Winter\",$AK46=\"SSP3\",$AH46=TRUE,SUM(SUM(SUM(SUM($M46,$N46)*SUM($AI46*FctrChngDts!$B$13))*$AG46),$AU46)>$AE46),$AE46,IF(AND($Z46=\"Winter\",$AK46=\"SSP3\",$AH46=TRUE,SUM(SUM(SUM(SUM($M46,$N46)*SUM($AI46*FctrChngDts!$B$13))*$AG46),$AU46)<=$AE46),SUM(SUM(SUM(SUM($M46,$N46)*SUM($AI46*FctrChngDts!$B$13))*$AG46),$AU46),IF(AND($Z46=\"Summer\",$AK46=\"SSP3\",$AH46=TRUE,SUM(SUM(SUM(SUM($M46,$N46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AR46:$AT46)),$AU46)>$AE46),$AE46,IF(AND($Z46=\"Summer\",$AK46=\"SSP3\",$AH46=TRUE,SUM(SUM(SUM(SUM($M46,$N46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AR46:$AT46)),$AU46)<=$AE46),SUM(SUM(SUM(SUM($M46,$N46)*SUM($AI46*FctrChngDts!$B$13))-SUM($AR46:$AT46)),$AU46),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I46>0,$AH46=FALSE),SUM($AR46*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I46>0,$AH46=TRUE),SUM($AX46*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I46>0,$AH46=FALSE),SUM($AS46*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I46>0,$AH46=TRUE),SUM($AY46*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I46>0,$AH46=FALSE),SUM($AT46*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I46>0,$AH46=TRUE),SUM($AZ46*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J46>0,$AH46=FALSE),SUM($AU46*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J46>0,$AH46=TRUE),SUM($BA46*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J46>0,$AH46=FALSE),SUM($AV46*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J46>0,$AH46=TRUE),SUM($BB46*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J46>0,$AH46=FALSE),SUM($AW46*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J46>0,$AH46=TRUE),SUM($BC46*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K46>0,$AH46=FALSE),SUM($AR46*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K46>0,$AH46=TRUE),SUM($AX46*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K46>0,$AH46=FALSE),SUM($AS46*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K46>0,$AH46=TRUE),SUM($AY46*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K46>0,$AH46=FALSE),SUM($AT46*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K46>0,$AH46=TRUE),SUM($AZ46*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L46>0,$AH46=FALSE),SUM($AU46*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L46>0,$AH46=TRUE),SUM($BA46*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L46>0,$AH46=FALSE),SUM($AV46*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L46>0,$AH46=TRUE),SUM($BB46*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L46>0,$AH46=FALSE),SUM($AW46*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L46>0,$AH46=TRUE),SUM($BC46*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M46>0,$AH46=FALSE),SUM($AR46*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M46>0,$AH46=TRUE),SUM($AX46*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M46>0,$AH46=FALSE),SUM($AS46*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M46>0,$AH46=TRUE),SUM($AY46*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M46>0,$AH46=FALSE),SUM($AT46*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M46>0,$AH46=TRUE),SUM($AZ46*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N46>0,$AH46=FALSE),SUM($AU46*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N46>0,$AH46=TRUE),SUM($BA46*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N46>0,$AH46=FALSE),SUM($AV46*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N46>0,$AH46=TRUE),SUM($BB46*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N46>0,$AH46=FALSE),SUM($AW46*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N46>0,$AH46=TRUE),SUM($BC46*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I46=0,0,IF(AND($I46>0,$K46>0,$AH46=FALSE),SUM($AR46/$P46*$I46),IF(AND($I46>0,$K46=0,$AH46=FALSE),$AR46,IF(AND($I46>0,$K46>0,$AH46=TRUE),ROUND(MIN($HU46,SUM(SUM($I46,$K46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA46,SUM(SUM($I46,$K46)*(FctrChngDts!$B$13)*$AI46)*$IA46)),0),IF(AND($I46>0,$K46=0,$AH46=TRUE),$AX46))))),0)","v":0},{"$f":"ROUND(IF($I46=0,0,IF(AND($I46>0,$K46>0,$AH46=FALSE),SUM($AS46/$P46*$I46),IF(AND($I46>0,$K46=0,$AH46=FALSE),$AS46,IF(AND($I46>0,$K46>0,$AH46=TRUE),ROUND(MIN(SUM($HU46-$BW46),SUM(SUM($I46,$K46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA46)*3),0),IF(AND($I46>0,$K46=0,$AH46=TRUE),$AY46))))),0)","v":0},0,{"$f":"IF($J46=0,0,IF(AND($J46>0,$L46=0,$N46=0,$AH46=FALSE,$AJ46=FALSE),ROUND(MIN($HX46,SUM($AU46,$BA46)),0),IF(AND($J46>0,$L46=0,$N46=0,$AH46=TRUE,$AJ46=FALSE),ROUND(MIN($HX46,SUM($AU46,SUM($J46*$AI46*FctrChngDts!$B$13))),0),IF(AND($J46>0,$L46>0,$N46=0,$AH46=FALSE,$AJ46=FALSE),ROUND(MIN($HX46,SUM(SUM($J46,$L46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA46,SUM(SUM($J46,$L46)*(FctrChngDts!$B$13)*$AI46)*$IA46)),0),IF(AND($J46>0,$L46>0,$N46=0,$AH46=TRUE,$AJ46=FALSE),ROUND(MIN($HX46,SUM(SUM(SUM(SUM($J46,$L46)*FctrChngDts!$C$11*$IA46),SUM(SUM($J46,$L46)*SUM(FctrChngDts!$B$13*$AI46)*$IA46)))),0),IF(AND($J46>0,$L46=0,$N46=0,$AH46=FALSE,$AJ46=TRUE),ROUND(MIN($HX46,SUM($AU46,$BA46)),0),IF(AND($J46>0,$L46=0,$N46=0,$AH46=TRUE,$AJ46=TRUE),ROUND(MIN($HX46,SUM($AU46,SUM($J46*$AI46*FctrChngDts!$B$13))),0),IF(AND($J46>0,$L46>0,$N46=0,$AH46=FALSE,$AJ46=TRUE),ROUND(MIN($HX46,SUM(SUM($J46,$L46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA46,SUM(SUM($J46,$L46)*(FctrChngDts!$B$13)*$AI46)*$IA46)),0),IF(AND($J46>0,$L46>0,$N46=0,$AH46=TRUE,$AJ46=TRUE),ROUND(MIN($HX46,SUM(SUM(SUM(SUM($J46,$L46)*FctrChngDts!$C$12*$IA46),SUM(SUM($J46,$L46)*SUM(FctrChngDts!$B$13*$AI46)*$IA46)))),0))))))))))","v":0},{"$f":"IF($J46=0,0,IF(AND($J46>0,$L46=0,$N46=0,$AH46=FALSE,$AJ46=FALSE),ROUND(MIN(SUM($HX46-$BZ46),SUM($AU46*3)),0),IF(AND($J46>0,$L46=0,$N46=0,$AH46=TRUE,$AJ46=FALSE),ROUND(MIN(SUM($HX46-$BZ46),SUM(SUM($J46,$L46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA46)*3),0),IF(AND($J46>0,$L46>0,$N46=0,$AH46=FALSE,$AJ46=FALSE),ROUND(MIN(SUM($HX46-$BZ46),SUM(SUM($J46,$L46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA46)*3),0),IF(AND($J46>0,$L46>0,$N46=0,$AH46=TRUE,$AJ46=FALSE),ROUND(MIN(SUM($HX46-$BZ46),SUM(SUM($J46,$L46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA46)*3),0),IF(AND($J46>0,$L46=0,$N46=0,$AH46=FALSE,$AJ46=TRUE),ROUND(MIN(SUM($HX46-$BZ46),SUM($AU46*3)),0),IF(AND($J46>0,$L46=0,$N46=0,$AH46=TRUE,$AJ46=TRUE),ROUND(MIN(SUM($HX46-$BZ46),SUM(SUM($J46,$L46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA46)*3),0),IF(AND($J46>0,$L46>0,$N46=0,$AH46=FALSE,$AJ46=TRUE),ROUND(MIN(SUM($HX46-$BZ46),SUM(SUM($J46,$L46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA46)*3),0),IF(AND($J46>0,$L46>0,$N46=0,$AH46=TRUE,$AJ46=TRUE),ROUND(MIN(SUM($HX46-$BZ46),SUM(SUM($J46,$L46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA46)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K46=0,0,IF(AND($I46>0,$K46>0,$M46=0,$AH46=FALSE),SUM($AR46-$BW46),IF(AND($I46=0,$K46>0,$M46>0,$AH46=FALSE),SUM($AR46/$P46*$K46),IF(AND($I46=0,$K46>0,$M46=0,$AH46=FALSE),$AR46,IF($K46=0,0,IF(AND($I46>0,$K46>0,$M46=0,$AH46=TRUE),ROUND(MIN($HV46,SUM(SUM($I46,$K46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB46,SUM(SUM($I46,$K46)*(FctrChngDts!$B$13)*$AI46)*$IB46)),0),IF(AND($I46=0,$K46>0,$M46>0,$AH46=TRUE),ROUND(MIN($HV46,SUM(SUM($I46,$K46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB46,SUM(SUM($I46,$K46)*(FctrChngDts!$B$13)*$AI46)*$IB46)),0),IF(AND($I46=0,$K46>0,$M46=0,$AH46=TRUE),$AX46)))))))),0)","v":0},{"$f":"ROUND(IF($K46=0,0,IF(AND($I46>0,$K46>0,$M46=0,$AH46=FALSE),SUM($AS46-$BX46),IF(AND($I46=0,$K46>0,$M46>0,$AH46=FALSE),SUM($AS46/$P46*$K46),IF(AND($I46=0,$K46>0,$M46=0,$AH46=FALSE),$AS46,IF($K46=0,0,IF(AND($I46>0,$K46>0,$M46=0,$AH46=TRUE),ROUND(MIN(SUM($HV46-$BW46),SUM(SUM($I46,$K46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB46)*3),0),IF(AND($I46=0,$K46>0,$M46>0,$AH46=TRUE),ROUND(MIN(SUM($HV46-$BW46),SUM(SUM($I46,$K46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB46)*3),0),IF(AND($I46=0,$K46>0,$M46=0,$AH46=TRUE),$AY46)))))))),0)","v":0},0,{"$f":"IF($L46=0,0,IF(AND($J46>0,$L46>0,$N46=0,$AH46=FALSE,$AJ46=FALSE),ROUND(MIN($HY46,SUM(SUM($J46,$L46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB46,SUM(SUM($J46,$L46)*(FctrChngDts!$B$13)*$AI46)*$IB46)),0),IF(AND($J46>0,$L46>0,$N46=0,$AH46=TRUE,$AJ46=FALSE),ROUND(MIN($HY46,SUM(SUM(SUM(SUM($J46,$L46)*FctrChngDts!$C$11*$IB46),SUM(SUM($J46,$L46)*SUM(FctrChngDts!$B$13*$AI46)*$IB46)))),0),IF(AND($J46=0,$L46>0,$N46=0,$AH46=FALSE,$AJ46=FALSE),ROUND(MIN($HY46,SUM($L46*FctrChngDts!$C$11)),0),IF(AND($J46=0,$L46>0,$N46=0,$AH46=TRUE,$AJ46=FALSE),ROUND(MIN($HY46,SUM(SUM(SUM(SUM($J46,$L46)*FctrChngDts!$C$11*$IB46),SUM(SUM($J46,$L46)*SUM(FctrChngDts!$B$13*$AI46)*$IB46)))),0),IF(AND($J46>0,$L46>0,$N46=0,$AH46=FALSE,$AJ46=TRUE),ROUND(MIN($HY46,SUM(SUM($J46,$L46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB46,SUM(SUM($J46,$L46)*(FctrChngDts!$B$13)*$AI46)*$IB46)),0),IF(AND($J46>0,$L46>0,$N46=0,$AH46=TRUE,$AJ46=TRUE),ROUND(MIN($HY46,SUM(SUM(SUM(SUM($J46,$L46)*FctrChngDts!$C$12*$IB46),SUM(SUM($J46,$L46)*SUM(FctrChngDts!$B$13*$AI46)*$IB46)))),0),IF(AND($J46=0,$L46>0,$N46=0,$AH46=FALSE,$AJ46=TRUE),ROUND(MIN($HY46,SUM($L46*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J46=0,$L46>0,$N46=0,$AH46=TRUE,$AJ46=TRUE),ROUND(MIN($HY46,SUM(SUM(SUM(SUM($J46,$L46)*FctrChngDts!$C$12*$IB46),SUM(SUM($J46,$L46)*SUM(FctrChngDts!$B$13*$AI46)*$IB46)))),0))))))))))","v":0},{"$f":"IF($L46=0,0,IF(AND($J46>0,$L46>0,$N46=0,$AH46=FALSE,$AJ46=FALSE),ROUND(MIN(SUM($HY46-$CF46),SUM(SUM($J46,$L46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB46)*3),0),IF(AND($J46>0,$L46>0,$N46=0,$AH46=TRUE,$AJ46=FALSE),ROUND(MIN(SUM($HY46-$CF46),SUM(SUM($J46,$L46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB46)*3),0),IF(AND($J46=0,$L46>0,$N46=0,$AH46=FALSE,$AJ46=FALSE),ROUND(MIN(SUM($HY46-$CF46),SUM($AU46*3)),0),IF(AND($J46=0,$L46>0,$N46=0,$AH46=TRUE,$AJ46=FALSE),ROUND(MIN(SUM($HY46-$CF46),SUM(SUM($J46,$L46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB46)*3),0),IF(AND($J46>0,$L46>0,$N46=0,$AH46=FALSE,$AJ46=TRUE),ROUND(MIN(SUM($HY46-$CF46),SUM(SUM($J46,$L46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB46)*3),0),IF(AND($J46>0,$L46>0,$N46=0,$AH46=TRUE,$AJ46=TRUE),ROUND(MIN(SUM($HY46-$CF46),SUM(SUM($J46,$L46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB46)*3),0),IF(AND($J46=0,$L46>0,$N46=0,$AH46=FALSE,$AJ46=TRUE),ROUND(MIN(SUM($HY46-$CF46),SUM($AU46*3)),0),IF(AND($J46=0,$L46>0,$N46=0,$AH46=TRUE,$AJ46=TRUE),ROUND(MIN(SUM($HY46-$CF46),SUM(SUM($J46,$L46)*IF($AJ46=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB46)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S46>0,Account!$AG$2=TRUE,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH46=FALSE),SUM(Usage!$BW46:$CB46)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V46>0,Account!$AG$2=TRUE,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH46=FALSE),SUM(Usage!$CC46:$CH46)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y46>0,Account!$AG$2=TRUE,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH46=FALSE),SUM(Usage!$CI46:$CN46)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH46=TRUE,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S46),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S46)),2)","v":0},{"$f":"ROUND(IF(OR($AH46=TRUE,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V46),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V46)),2)","v":0},{"$f":"IF(OR($AH46=TRUE,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y46),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y46))","v":0},{"$f":"ROUND(IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW46),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW46)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX46),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX46)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY46),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY46)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ46),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ46)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA46),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA46)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB46),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB46)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S46),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC46),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC46)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD46),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD46)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE46),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE46)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF46),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF46)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG46),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG46)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH46),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH46)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V46),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI46),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI46))","v":0},{"$f":"IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ46),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ46))","v":0},{"$f":"IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK46),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK46))","v":0},{"$f":"IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL46),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL46))","v":0},{"$f":"IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM46),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM46))","v":0},{"$f":"IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN46),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN46))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y46)","v":0},0,0,0,0,{"$f":"IF($DW46>IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV46*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV46*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW46-IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV46*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV46*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV46<$DW46,SUM($DW46-$DV46),0))","v":0},{"$f":"IF(OR(AND($D46<=FctrChngDts!$B$14,Usage!$E46>FctrChngDts!$B$14),AND(Usage!$D46<=FctrChngDts!$C$14,Usage!$E46>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW46),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX46),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY46),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ46),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA46),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB46),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC46),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD46),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE46),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF46),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG46),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH46),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI46)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ46)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK46)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL46)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM46)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN46)","v":0},0,{"$f":"IF(AND($S46>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E46<>\"D-CARE\",Tenant!$F46=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET46=TRUE,$S46>0,$V46=0),SUM(SUM($BW46:$CB46)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET46=TRUE,$S46>0,$V46>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW46:$CB46)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET46=TRUE,$S46>0,$V46>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW46:$CB46)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S46>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S46>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S46>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV46=TRUE,$S46>0,$V46=0),SUM(SUM($BW46:$CB46)*'CRS1'!$P$2),IF(AND($EV46=TRUE,$S46>0,$V46>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW46:$CB46)*'CRS1'!$P$2),IF(AND($EV46=TRUE,$S46>0,$V46>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW46:$CB46)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S46>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX46=TRUE,$S46>0,$V46=0),SUM(SUM($BW46:$CB46)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX46=TRUE,$S46>0,$V46>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW46:$CB46)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX46=TRUE,$S46>0,$V46>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW46:$CB46)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S46>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ46=TRUE,$S46>0),SUM(SUM($BW46:$CB46)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V46>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E46<>\"D-CARE\",Tenant!$F46=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB46=TRUE,$S46>0,$V46>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC46:$CH46)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB46=TRUE,$S46>0,$V46>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC46:$CH46)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB46=TRUE,$V46>0,$Y46>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC46:$CH46)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB46=TRUE,$V46>0,$Y46>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC46:$CH46)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB46=TRUE,$S46=0,$V46>0,$Y46=0),SUM(SUM($CC46:$CH46)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V46>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V46>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V46>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD46=TRUE,$S46>0,$V46>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC46:$CH46)*'CRS2'!$P$2),IF(AND($FD46=TRUE,$S46>0,$V46>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC46:$CH46)*'CRS2'!$P$2),IF(AND($FD46=TRUE,$V46>0,$Y46>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC46:$CH46)*'CRS2'!$P$2),IF(AND($FD46=TRUE,$V46>0,$Y46>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC46:$CH46)*'CRS2'!$P$2),IF(AND($FD46=TRUE,$S46=0,$V46>0,$Y46=0),SUM(SUM($CC46:$CH46)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V46>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF46=TRUE,$S46>0,$V46>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC46:$CH46)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF46=TRUE,$S46>0,$V46>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC46:$CH46)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF46=TRUE,$V46>0,$Y46>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC46:$CH46)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF46=TRUE,$V46>0,$Y46>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC46:$CH46)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF46=TRUE,$S46=0,$V46>0,$Y46=0),SUM(SUM($CC46:$CH46)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V46>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH46=TRUE,$V46>0),SUM(SUM($CC46:$CH46)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y46>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E46<>\"D-CARE\",Tenant!$F46=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ46=TRUE,$V46=0,$Y46>0),SUM(SUM($CI46:$CN46)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ46=TRUE,$V46>0,$Y46>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI46:$CN46)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ46=TRUE,$V46>0,$Y46>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI46:$CN46)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y46>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y46>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y46>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL46=TRUE,$V46=0,$Y46>0),SUM(SUM($CI46:$CN46)*'CRS3'!$P$2),IF(AND($FL46=TRUE,$V46>0,$Y46>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI46:$CN46)*'CRS3'!$P$2),IF(AND($FL46=TRUE,$V46>0,$Y46>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI46:$CN46)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y46>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN46=TRUE,$V46=0,$Y46>0),SUM(SUM($CI46:$CN46)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN46=TRUE,$V46>0,$Y46>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI46:$CN46)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN46=TRUE,$V46>0,$Y46>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI46:$CN46)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y46>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP46=TRUE,$Y46>0),SUM(SUM($CI46:$CN46)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR46:$FT46))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO46:$CQ46,$FR46:$FT46))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA46:$EF46)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG46:$EL46)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM46:$ER46)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV46,$CO46:$CQ46,$EA46:$ER46)/$P46)*$S46*FctrChngDts!$B$15),SUM(SUM(SUM($DV46,$CO46:$CQ46,$FR46:$FT46)/$P46)*$S46*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV46,$CO46:$CQ46,$EA46:$ER46)/$P46)*$V46*FctrChngDts!$B$15),SUM(SUM(SUM($DV46,$CO46:$CQ46,$FR46:$FT46)/$P46)*$V46*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV46,$CO46:$CQ46,$EA46:$ER46)/$P46)*$Y46*FctrChngDts!$B$15),SUM(SUM(SUM($DV46,$CO46:$CQ46,$FR46:$FT46)/$P46)*$Y46*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA46*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI46*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ46*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ46,$FU46,$GF46,$GZ46:$HE46),IF(Account!$Q$2=TRUE,SUM($DZ46,$FV46,$GF46,$GZ46:$HE46),SUM($DZ46,$ES46,$FU46:$FV46,$GF46,$GZ46:$HE46)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E46),Usage!$P46,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D46,FctrChngDts!$C$17<=Usage!$E46),SUM(FctrChngDts!$C$17-Usage!$D46),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E46),Usage!$P46,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D46,FctrChngDts!$C$19<=Usage!$E46),SUM(FctrChngDts!$C$19-Usage!$D46),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK46*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK46*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL46*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL46*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D46))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A46,Tenant!$A:$J,8,FALSE)=TRUE,$GG46<0),0,SUM(SUM(SUM($GG46/$P46*$GP46)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A46,Tenant!$A:$J,8,FALSE)=TRUE,$GG46<0),0,SUM(SUM(SUM($GG46/$P46*$GQ46)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D46))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A46,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV46*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A46,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW46*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU46:$DA46,$EU46,$EA46:$EF46,$FA46)-SUM(SUM($BW46:$CB46)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD46:$DJ46,$FC46,$EG46:$EL46,$FI46)-SUM(SUM($CC46:$CH46)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM46:$DS46,$FK46,$EM46:$ER46,$FQ46)-SUM(SUM($CI46:$CN46)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO46,$CU46:$DA46,$EU46,$EW46,$EY46,$EA46:$EF46,$FA46,$CP46,$DD46:$DJ46,$FC46,$FE46,$FG46,$EG46:$EL46,$FI46)/$P46*$S46)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO46,$CU46:$DA46,$EU46,$EW46,$EY46,$EA46:$EF46,$FA46,$CP46,$DD46:$DJ46,$FC46,$FE46,$FG46,$EG46:$EL46,$FI46)/$P46*$V46)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ46,$DM46:$DS46,$FK46,$FM46,$FO46,$EM46:$ER46,$FQ46)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D46,BslnAllctnCrrnt!$A$1<=$E46),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK46=\"FSP1\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$Q46,BslnAllctnCrrnt!$A$1<$R46),SUM(BslnAllctnCrrnt!$A$1-$Q46),IF(AND($AK46=\"FSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$Q46,BslnAllctnCrrnt!$A$1<$R46),SUM(BslnAllctnCrrnt!$A$1-$Q46),IF(AND($AK46=\"FSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),$I46,IF(AND($AK46=\"SSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$Q46,BslnAllctnCrrnt!$A$1<$R46),SUM(BslnAllctnCrrnt!$A$1-$Q46),IF(AND($AK46=\"SSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),$I46,0)))))","v":0},{"$f":"IF(AND($AK46=\"FSP1\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$Q46,BslnAllctnCrrnt!$A$1<$R46),SUM($I46-$HG46),IF(AND($AK46=\"FSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$Q46,BslnAllctnCrrnt!$A$1<$R46),SUM($I46-$HG46),IF(AND($AK46=\"FSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM($I46-$HG46),IF(AND($AK46=\"SSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$Q46,BslnAllctnCrrnt!$A$1<$R46),SUM($I46-$HG46),IF(AND($AK46=\"SSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM($I46-$HG46),0)))))","v":0},{"$f":"IF(AND($AK46=\"SSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$Q46,BslnAllctnCrrnt!$A$1<$R46),0,IF(AND(FctrChngDts!$A$2>=$D46,FctrChngDts!$B$2<$E46),IF(AND($AK46=\"SSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM(BslnAllctnCrrnt!$A$1-$T46),0),IF(AND($AK46=\"FSP2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM(BslnAllctnCrrnt!$A$1-$T46),IF(AND($AK46=\"FSP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM(BslnAllctnCrrnt!$A$1-$T46),IF(AND($AK46=\"FSP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$W46,BslnAllctnCrrnt!$A$1<$X46),$K46,IF(AND($AK46=\"FSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$Q46,BslnAllctnCrrnt!$A$1<$R46),0,IF(AND($AK46=\"FSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM(BslnAllctnCrrnt!$A$1-$T46),IF(AND($AK46=\"SSP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM(BslnAllctnCrrnt!$A$1-$T46),IF(AND($AK46=\"SSP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$W46,BslnAllctnCrrnt!$A$1<$X46),$K46,0)))))))))","v":0},{"$f":"IF(AND($AK46=\"SSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$Q46,BslnAllctnCrrnt!$A$1<$R46),SUM($K46-$HI46),IF(AND($AK46=\"SSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM($K46-$HI46),IF(AND($AK46=\"FSP2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM($K46-$HI46),IF(AND($AK46=\"FSP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM($K46-$HI46),IF(AND($AK46=\"FSP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$W46,BslnAllctnCrrnt!$A$1<$X46),SUM($K46-$HI46),IF(AND($AK46=\"FSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$Q46,BslnAllctnCrrnt!$A$1<$R46),SUM($K46-$HI46),IF(AND($AK46=\"FSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM($K46-$HI46),IF(AND($AK46=\"SSP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM($K46-$HI46),IF(AND($AK46=\"SSP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$W46,BslnAllctnCrrnt!$A$1<$X46),SUM($K46-$HI46),0)))))))))","v":0},{"$f":"IF(AND($AK46=\"FSP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),0,IF(AND($AK46=\"FSP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$W46,BslnAllctnCrrnt!$A$1<$X46),SUM(BslnAllctnCrrnt!$A$1-$W46),IF(AND($AK46=\"FSP3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$W46,BslnAllctnCrrnt!$A$1<$X46),SUM(BslnAllctnCrrnt!$A$1-$W46),0)))","v":0},{"$f":"IF(AND($AK46=\"FSP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM($M46-$HK46),IF(AND($AK46=\"FSP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$W46,BslnAllctnCrrnt!$A$1<$X46),SUM($M46-$HK46),IF(AND($AK46=\"FSP3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$W46,BslnAllctnCrrnt!$A$1<$X46),SUM($M46-$HK46),0)))","v":0},{"$f":"IF(AND($AK46=\"FWP1\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$Q46,BslnAllctnCrrnt!$A$1<$R46),SUM(BslnAllctnCrrnt!$A$1-$Q46),IF(AND($AK46=\"FWP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$Q46,BslnAllctnCrrnt!$A$1<$R46),SUM(BslnAllctnCrrnt!$A$1-$Q46),IF(AND($AK46=\"FWP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),$J46,IF(AND(FctrChngDts!$A$2>=$D46,FctrChngDts!$B$2<$E46),IF(AND($AK46=\"SSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$Q46,BslnAllctnCrrnt!$A$1<$R46),SUM(BslnAllctnCrrnt!$A$1-$Q46),0),IF(AND($AK46=\"SSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),$J46,0)))))","v":0},{"$f":"IF(AND($AK46=\"FWP1\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$Q46,BslnAllctnCrrnt!$A$1<$R46),SUM($J46-$HM46),IF(AND($AK46=\"FWP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$Q46,BslnAllctnCrrnt!$A$1<$R46),SUM($J46-$HM46),IF(AND($AK46=\"FWP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM($J46-$HM46),IF(AND($AK46=\"SSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$Q46,BslnAllctnCrrnt!$A$1<$R46),SUM($J46-$HM46),IF(AND($AK46=\"SSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM($J46-$HM46),0)))))","v":0},{"$f":"IF(AND($AK46=\"FWP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$Q46,BslnAllctnCrrnt!$A$1<$R46),0,IF(AND($AK46=\"FWP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM(BslnAllctnCrrnt!$A$1-$T46),IF(AND($AK46=\"FWP2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM(BslnAllctnCrrnt!$A$1-$T46),IF(AND($AK46=\"FWP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM(BslnAllctnCrrnt!$A$1-$T46),IF(AND($AK46=\"FWP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$W46,BslnAllctnCrrnt!$A$1<$X46),$L46,IF(AND($AK46=\"SSP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM(BslnAllctnCrrnt!$A$1-$T46),IF(AND($AK46=\"SSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$Q46,BslnAllctnCrrnt!$A$1<$R46),0,IF(AND($AK46=\"SSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM(BslnAllctnCrrnt!$A$1-$T46),0))))))))","v":0},{"$f":"IF(AND($AK46=\"FWP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$Q46,BslnAllctnCrrnt!$A$1<$R46),SUM($L46-$HO46),IF(AND($AK46=\"FWP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM($L46-$HO46),IF(AND($AK46=\"FWP2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM($L46-$HO46),IF(AND($AK46=\"FWP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM($L46-$HO46),IF(AND($AK46=\"FWP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$W46,BslnAllctnCrrnt!$A$1<$X46),SUM($L46-$HO46),IF(AND($AK46=\"SSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$Q46,BslnAllctnCrrnt!$A$1<$R46),SUM($L46-$HO46),IF(AND($AK46=\"SSP1P2\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM($L46-$HO46),0)))))))","v":0},{"$f":"IF(AND($AK46=\"FWP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),0,IF(AND($AK46=\"FWP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$W46,BslnAllctnCrrnt!$A$1<$X46),SUM(BslnAllctnCrrnt!$A$1-$W46),IF(AND($AK46=\"FWP3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$W46,BslnAllctnCrrnt!$A$1<$X46),SUM(BslnAllctnCrrnt!$A$1-$W46),IF(AND($AK46=\"SSP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),0,IF(AND($AK46=\"SSP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$W46,BslnAllctnCrrnt!$A$1<$X46),SUM(BslnAllctnCrrnt!$A$1-$W46),0)))))","v":0},{"$f":"IF(AND($AK46=\"FWP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM($N46-$HQ46),IF(AND($AK46=\"FWP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$W46,BslnAllctnCrrnt!$A$1<$X46),SUM($N46-$HQ46),IF(AND($AK46=\"FWP3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$W46,BslnAllctnCrrnt!$A$1<$X46),SUM($N46-$HQ46),IF(AND($AK46=\"SSP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$T46,BslnAllctnCrrnt!$A$1<$U46),SUM($N46-$HQ46),IF(AND($AK46=\"SSP2P3\",$HF46=TRUE,BslnAllctnCrrnt!$A$1>=$W46,BslnAllctnCrrnt!$A$1<$X46),SUM($N46-$HQ46),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[46,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G47),0,IF($F47<=$G47,SUM($G47-$F47),IF($F47>$G47,SUM((Account!$L$2-Usage!$F47)+Usage!$G47+1))))","v":0},{"$f":"IF($Q47=0,0,IF($R47=0,0,IF(AND($Q47<FctrChngDts!$A$2,$R47>=FctrChngDts!$A$2),SUM($R47-FctrChngDts!$A$2+1),IF(AND($Q47>=FctrChngDts!$A$2,$R47>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q47),IF(AND($Q47>=FctrChngDts!$A$2,$R47<FctrChngDts!$B$2),SUM($R47-$Q47+1),0)))))","v":0},{"$f":"IF($Q47=0,0,IF($R47=0,0,IF(AND($Q47<FctrChngDts!$A$2,$R47>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q47),IF(AND($Q47<FctrChngDts!$A$2,$R47<FctrChngDts!$A$2),SUM($R47-$Q47+1),IF(AND($Q47>FctrChngDts!$A$2,$R47>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R47+1),0)))))","v":0},{"$f":"IF($T47=0,0,IF($U47=0,0,IF(AND($T47<FctrChngDts!$A$2,$U47>=FctrChngDts!$A$2),SUM($U47-FctrChngDts!$A$2+1),IF(AND($T47>=FctrChngDts!$A$2,$U47<FctrChngDts!$B$2),SUM($U47-$T47+1),IF(AND($T47>=FctrChngDts!$A$2,$U47>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T47)<0),0,IF(AND($T47>=FctrChngDts!$A$2,$U47>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T47),0))))))","v":0},{"$f":"IF($T47=0,0,IF($U47=0,0,IF(AND($T47<FctrChngDts!$A$2,$U47>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T47),IF(AND($T47>=FctrChngDts!$B$2,$U47>=FctrChngDts!$B$2),SUM($U47-$T47+1),IF(AND($T47<FctrChngDts!$A$2,$U47<FctrChngDts!$A$2),SUM($U47-$T47+1),IF(AND($T47>=FctrChngDts!$A$2,$U47>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U47+1),0))))))","v":0},{"$f":"IF($W47=0,0,IF($X47=0,0,IF(AND($W47>=FctrChngDts!$A$2,$X47>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W47)<0),0,IF(AND($W47>=FctrChngDts!$A$2,$X47>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W47),IF(AND($W47>=FctrChngDts!$A$2,$X47<FctrChngDts!$B$2),SUM($X47-$W47+1),IF(AND($W47<FctrChngDts!$A$2,$X47>=FctrChngDts!$A$2),SUM($X47-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W47=0,0,IF($X47=0,0,IF(AND($W47<FctrChngDts!$A$2,$X47<FctrChngDts!$A$2),SUM($X47-$W47+1),IF(AND($W47>=FctrChngDts!$A$2,$X47>=FctrChngDts!$B$2,SUM($X47-FctrChngDts!$B$2+1)<=$Y47),SUM($X47-FctrChngDts!$B$2+1),IF(AND($W47>=FctrChngDts!$A$2,$X47>=FctrChngDts!$B$2),SUM($X47-$W47+1),IF(AND($W47<FctrChngDts!$A$2,$X47>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W47),0))))))","v":0},{"$f":"IF(AND($D47>=FctrChngDts!$C$2,$E47<FctrChngDts!$E$2),\"1\",IF(AND($D47>=FctrChngDts!$E$2,$E47<FctrChngDts!$G$2),\"2\",IF(AND($D47>=FctrChngDts!$G$2,$E47<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D47>=FctrChngDts!$D$2,,IF(AND($D47>=FctrChngDts!$C$2,$D47<=FctrChngDts!$D$2),$D47,IF(AND($D47>=FctrChngDts!$C$2,$D47>=FctrChngDts!$D$2,$E47>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D47>FctrChngDts!$D$2,,IF($D47=FctrChngDts!$D$2,$D47,IF(AND($D47>=FctrChngDts!$C$2,$E47<FctrChngDts!$D$2),$E47,IF(AND($D47>=FctrChngDts!$C$2,$E47>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D47>=FctrChngDts!$D$2,$E47>=FctrChngDts!$D$2,$E47>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E47<FctrChngDts!$D$2,$E47<=FctrChngDts!$D$2),$E47,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D47<FctrChngDts!$E$2,$E47<FctrChngDts!$E$2),,IF($D47>FctrChngDts!$F$2,,IF(AND($D47>=FctrChngDts!$E$2,$D47<=FctrChngDts!$F$2),$D47,IF(AND($D47>=FctrChngDts!$E$2,$D47>=FctrChngDts!$F$2,$E47>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D47>FctrChngDts!$F$2,,IF($E47=FctrChngDts!$F$2,$E47,IF(AND($D47<FctrChngDts!$E$2,$E47<=FctrChngDts!$F$2),$E47,IF(AND($D47>=FctrChngDts!$E$2,$E47<FctrChngDts!$F$2),$E47,IF(AND($D47>=FctrChngDts!$E$2,$E47>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D47>=FctrChngDts!$F$2,$E47>=FctrChngDts!$F$2,$E47>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D47<FctrChngDts!$G$2,$E47<FctrChngDts!$G$2),,IF($D47>FctrChngDts!$H$2,,IF(AND($D47>=FctrChngDts!$G$2,$D47<=FctrChngDts!$H$2),$D47,IF(AND($D47>=FctrChngDts!$G$2,$D47>=FctrChngDts!$H$2,$E47>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D47>FctrChngDts!$H$2,,IF($E47=FctrChngDts!$H$2,$E47,IF(AND($D47<FctrChngDts!$G$2,$E47<=FctrChngDts!$H$2),$E47,IF(AND($D47>=FctrChngDts!$G$2,$E47<FctrChngDts!$H$2),$E47,IF(AND($D47>=FctrChngDts!$G$2,$E47>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D47>=FctrChngDts!$H$2,$E47>=FctrChngDts!$H$2,$E47>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A47,Tenant!$A47:$J346,6,FALSE)","v":0},{"$f":"VLOOKUP($A47,Tenant!$A47:$J346,7,FALSE)","v":0},{"$f":"VLOOKUP($A47,Tenant!$A47:$J346,10,FALSE)","v":0},0,{"$f":"IF(AND($AK47=\"FSP2\",$AJ47=FALSE,$HF47=FALSE),SUM($K47*FctrChngDts!$C$9),IF(AND($AK47=\"FSP2\",$AJ47=TRUE,$HF47=FALSE),SUM($K47*FctrChngDts!$C$10),IF(AND($AK47=\"FSP2P3\",$AJ47=FALSE,$HF47=FALSE),SUM(SUM($K47,$M47)*FctrChngDts!$C$9),IF(AND($AK47=\"FSP2P3\",$AJ47=TRUE,$HF47=FALSE),SUM(SUM($K47,$M47)*FctrChngDts!$C$10),IF(AND($AK47=\"FSP3\",$AJ47=FALSE,$HF47=FALSE),SUM($M47*FctrChngDts!$C$9),IF(AND($AK47=\"FSP3\",$AJ47=TRUE,$HF47=FALSE),SUM($M47*FctrChngDts!$C$10),IF(AND($AK47=\"FSP1\",$AJ47=FALSE,$HF47=FALSE),SUM($I47*FctrChngDts!$C$9),IF(AND($AK47=\"FSP1\",$AJ47=TRUE,$HF47=FALSE),SUM($I47*FctrChngDts!$C$10),IF(AND($AK47=\"FSP1P2\",$AJ47=FALSE,$HF47=FALSE),SUM(SUM($I47,$K47)*FctrChngDts!$C$9),IF(AND($AK47=\"FSP1P2\",$AJ47=TRUE,$HF47=FALSE),SUM(SUM($I47,$K47)*FctrChngDts!$C$10),IF(AND($Z47=\"Summer\",$AK47=\"SSP2P3\",$AJ47=FALSE,$HF47=FALSE),SUM(SUM(SUM(SUM($K47,$M47)*FctrChngDts!$C$9),SUM(SUM($L47,$N47)*FctrChngDts!$C$11))*$AF47),IF(AND($Z47=\"Summer\",$AK47=\"SSP2P3\",$AJ47=TRUE,$HF47=FALSE),SUM(SUM(SUM(SUM($K47,$M47)*FctrChngDts!$C$10),SUM(SUM($L47,$N47)*FctrChngDts!$C$12))*$AF47),IF(AND($Z47=\"Winter\",$AK47=\"SSP2P3\",$AJ47=FALSE,$HF47=FALSE),SUM(SUM(SUM(SUM($K47,$M47)*FctrChngDts!$C$9),SUM(SUM($L47,$N47)*FctrChngDts!$C$11))-$AO47),IF(AND($Z47=\"Winter\",$AK47=\"SSP2P3\",$AJ47=TRUE,$HF47=FALSE),SUM(SUM(SUM(SUM($K47,$M47)*FctrChngDts!$C$10),SUM(SUM($L47,$N47)*FctrChngDts!$C$12))-$AO47),IF(AND($Z47=\"Summer\",$AK47=\"SSP1P2\",$AJ47=FALSE,$HF47=FALSE),SUM(SUM(SUM(SUM($I47,$K47)*FctrChngDts!$C$9),SUM(SUM($J47,$L47)*FctrChngDts!$C$11))*$AF47),IF(AND($Z47=\"Summer\",$AK47=\"SSP1P2\",$AJ47=TRUE,$HF47=FALSE),SUM(SUM(SUM(SUM($I47,$K47)*FctrChngDts!$C$10),SUM(SUM($J47,$L47)*FctrChngDts!$C$12))*$AF47),IF(AND($Z47=\"Winter\",$AK47=\"SSP1P2\",$AJ47=FALSE,$HF47=FALSE),SUM(SUM(SUM(SUM($I47,$K47)*FctrChngDts!$C$9),SUM(SUM($J47,$L47)*FctrChngDts!$C$11))-$AO47),IF(AND($Z47=\"Winter\",$AK47=\"SSP1P2\",$AJ47=TRUE,$HF47=FALSE),SUM(SUM(SUM(SUM($I47,$K47)*FctrChngDts!$C$10),SUM(SUM($J47,$L47)*FctrChngDts!$C$12))-$AO47),IF(AND($AK47=\"FSP2\",$AJ47=FALSE,$HF47=TRUE),SUM(SUM($HI47*FctrChngDts!$B$9),SUM($HJ47*FctrChngDts!$C$9)),IF(AND($AK47=\"FSP2\",$AJ47=TRUE,$HF47=TRUE),SUM(SUM($HI47*FctrChngDts!$B$10),SUM($HJ47*FctrChngDts!$C$10)),IF(AND($AK47=\"FSP2P3\",$AJ47=FALSE,$HF47=TRUE),SUM(SUM(SUM($HI47,$HK47)*FctrChngDts!$B$9),SUM(SUM($HJ47,$HL47)*FctrChngDts!$C$9)),IF(AND($AK47=\"FSP2P3\",$AJ47=TRUE,$HF47=TRUE),SUM(SUM(SUM($HI47,$HK47)*FctrChngDts!$B$10),SUM(SUM($HJ47,$HL47)*FctrChngDts!$C$10)),IF(AND($AK47=\"FSP3\",$AJ47=FALSE,$HF47=TRUE),SUM(SUM($HK47*FctrChngDts!$B$9),SUM($HL47*FctrChngDts!$C$9)),IF(AND($AK47=\"FSP3\",$AJ47=TRUE,$HF47=TRUE),SUM(SUM($HK47*FctrChngDts!$B$10),SUM($HL47*FctrChngDts!$C$10)),IF(AND($AK47=\"FSP1\",$AJ47=FALSE,$HF47=TRUE),SUM(SUM($HG47*FctrChngDts!$B$9),SUM($HH47*FctrChngDts!$C$9)),IF(AND($AK47=\"FSP1\",$AJ47=TRUE,$HF47=TRUE),SUM(SUM($HG47*FctrChngDts!$B$10),SUM($HH47*FctrChngDts!$C$10)),IF(AND($AK47=\"FSP1P2\",$AJ47=FALSE,$HF47=TRUE),SUM(SUM(SUM($HG47,$HI47)*FctrChngDts!$B$9),SUM(SUM($HH47,$HJ47)*FctrChngDts!$C$9)),IF(AND($AK47=\"FSP1P2\",$AJ47=TRUE,$HF47=TRUE),SUM(SUM(SUM($HG47,$HI47)*FctrChngDts!$B$10),SUM(SUM($HG47,$HI47)*FctrChngDts!$C$10)),IF(AND($Z47=\"Summer\",$AK47=\"SSP2P3\",$AJ47=FALSE,$HF47=TRUE),SUM(SUM(SUM(SUM($HI47,$HK47)*FctrChngDts!$B$9),SUM(SUM($HJ47,$HL47)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO47,$HQ47)*FctrChngDts!$B$11),SUM(SUM($HP47,$HR47)*FctrChngDts!$C$11))*$AF47),IF(AND($Z47=\"Summer\",$AK47=\"SSP2P3\",$AJ47=TRUE,$HF47=TRUE),SUM(SUM(SUM(SUM($HI47,$HK47)*FctrChngDts!$B$10),SUM(SUM($HJ47,$HL47)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO47,$HQ47)*FctrChngDts!$B$12),SUM(SUM($HP47,$HR47)*FctrChngDts!$C$12))*$AF47),IF(AND($Z47=\"Winter\",$AK47=\"SSP2P3\",$AJ47=FALSE,$HF47=TRUE),SUM(SUM(SUM(SUM($HI47,$HK47)*FctrChngDts!$B$9),SUM(SUM($HJ47,$HL47)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO47,$HQ47)*FctrChngDts!$B$11),SUM(SUM($HP47,$HR47)*FctrChngDts!$C$11))-$AO47),IF(AND($Z47=\"Winter\",$AK47=\"SSP2P3\",$AJ47=TRUE,$HF47=TRUE),SUM(SUM(SUM(SUM($HI47,$HK47)*FctrChngDts!$B$10),SUM(SUM($HO47,$HQ47)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO47,$HQ47)*FctrChngDts!$B$12),SUM(SUM($HP47,$HR47)*FctrChngDts!$C$12))-$AO47),IF(AND($Z47=\"Summer\",$AK47=\"SSP1P2\",$AJ47=FALSE,$HF47=TRUE),SUM(SUM(SUM(SUM($HG47,$HI47)*FctrChngDts!$B$9),SUM(SUM($HH47,$HJ47)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM47,$HO47)*FctrChngDts!$B$11),SUM(SUM($HN47,$HP47)*FctrChngDts!$C$11))*$AF47),IF(AND($Z47=\"Summer\",$AK47=\"SSP1P2\",$AJ47=TRUE,$HF47=TRUE),SUM(SUM(SUM(SUM($HG47,$HI47)*FctrChngDts!$B$10),SUM(SUM($HH47,$HJ47)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM47,$HO47)*FctrChngDts!$B$12),SUM(SUM($HN47,$HP47)*FctrChngDts!$C$12))*$AF47),IF(AND($Z47=\"Winter\",$AK47=\"SSP1P2\",$AJ47=FALSE,$HF47=TRUE),SUM(SUM(SUM(SUM($HG47,$HI47)*FctrChngDts!$B$9),SUM(SUM($HH47,$HJ47)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM47,$HO47)*FctrChngDts!$B$11),SUM(SUM($HN47,$HP47)*FctrChngDts!$C$11))-$AO47),IF(AND($Z47=\"Winter\",$AK47=\"SSP1P2\",$AJ47=TRUE,$HF47=TRUE),SUM(SUM(SUM(SUM($HG47,$HI47)*FctrChngDts!$B$10),SUM(SUM($HH47,$HJ47)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM47,$HO47)*FctrChngDts!$B$12),SUM(SUM($HN47,$HP47)*FctrChngDts!$C$12))-$AO47),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK47=\"FWP1\",$AJ47=FALSE,$HF47=FALSE),SUM($J47*FctrChngDts!$C$11),IF(AND($AK47=\"FWP1\",$AJ47=TRUE,$HF47=FALSE),SUM($J47*FctrChngDts!$C$12),IF(AND($AK47=\"FWP1P2\",$AJ47=FALSE,$HF47=FALSE),SUM(SUM($J47,$L47)*FctrChngDts!$C$11),IF(AND($AK47=\"FWP1P2\",$AJ47=TRUE,$HF47=FALSE),SUM(SUM($J47,$L47)*FctrChngDts!$C$12),IF(AND($AK47=\"FWP2\",$AJ47=FALSE,$HF47=FALSE),SUM($L47*FctrChngDts!$C$11),IF(AND($AK47=\"FWP2\",$AJ47=TRUE,$HF47=FALSE),SUM($L47*FctrChngDts!$C$12),IF(AND($AK47=\"FWP2P3\",$AJ47=FALSE,$HF47=FALSE),SUM(SUM($L47,$N47)*FctrChngDts!$C$11),IF(AND($AK47=\"FWP2P3\",$AJ47=TRUE,$HF47=FALSE),SUM(SUM($L47,$N47)*FctrChngDts!$C$12),IF(AND($AK47=\"FWP3\",$AJ47=FALSE,$HF47=FALSE),SUM($N47*FctrChngDts!$C$11),IF(AND($AK47=\"FWP3\",$AJ47=TRUE,$HF47=FALSE),SUM($N47*FctrChngDts!$C$12),IF(AND($Z47=\"Winter\",$AK47=\"SSP1P2\",$AJ47=FALSE,$HF47=FALSE),SUM(SUM(SUM($I47,$K47)*FctrChngDts!$C$9),SUM(SUM($J47,$L47)*FctrChngDts!$C$11))*$AG47,IF(AND($Z47=\"Winter\",$AK47=\"SSP1P2\",$AJ47=TRUE,$HF47=FALSE),SUM(SUM(SUM($I47,$K47)*FctrChngDts!$B$10),SUM(SUM($J47,$L47)*FctrChngDts!$B$12))*$AG47,IF(AND($Z47=\"Summer\",$AK47=\"SSP1P2\",$AJ47=FALSE,$HF47=FALSE),SUM(SUM(SUM($I47,$K47)*FctrChngDts!$B$9),SUM(SUM($J47,$L47)*FctrChngDts!$B$11))-$AJ47,IF(AND($Z47=\"Summer\",$AK47=\"SSP1P2\",$AJ47=TRUE,$HF47=FALSE),SUM(SUM(SUM($I47,$K47)*FctrChngDts!$C$10),SUM(SUM($J47,$L47)*FctrChngDts!$C$12))-$AJ47,IF(AND($Z47=\"Winter\",$AK47=\"SSP2P3\",$AJ47=FALSE,$HF47=FALSE),SUM(SUM(SUM($K47,$M47)*FctrChngDts!$C$9),SUM(SUM($L47,$N47)*FctrChngDts!$C$11))*$AG47,IF(AND($Z47=\"Winter\",$AK47=\"SSP2P3\",$AJ47=TRUE,$HF47=FALSE),SUM(SUM(SUM($K47,$M47)*FctrChngDts!$C$10),SUM(SUM($L47,$N47)*FctrChngDts!$C$12))*$AG47,IF(AND($Z47=\"Summer\",$AK47=\"SSP2P3\",$AJ47=FALSE,$HF47=FALSE),SUM(SUM(SUM($K47,$M47)*FctrChngDts!$C$9),SUM(SUM($L47,$N47)*FctrChngDts!$C$11))-$AJ47,IF(AND($Z47=\"Summer\",$AK47=\"SSP2P3\",$AJ47=TRUE,$HF47=FALSE),SUM(SUM(SUM($K47,$M47)*FctrChngDts!$C$10),SUM(SUM($L47,$N47)*FctrChngDts!$C$12))-$AJ47,IF(AND($AK47=\"FWP1\",$AJ47=FALSE,$HF47=TRUE),SUM(SUM($HM47*FctrChngDts!$B$11),SUM($HN47*FctrChngDts!$C$11)),IF(AND($AK47=\"FWP1\",$AJ47=TRUE,$HF47=TRUE),SUM(SUM($HM47*FctrChngDts!$B$12),SUM($HN47*FctrChngDts!$C$12)),IF(AND($AK47=\"FWP1P2\",$AJ47=FALSE,$HF47=TRUE),SUM(SUM(SUM($HM47,$HO47)*FctrChngDts!$B$11),SUM(SUM($HN47,$HP47)*FctrChngDts!$C$11)),IF(AND($AK47=\"FWP1P2\",$AJ47=TRUE,$HF47=TRUE),SUM(SUM(SUM($HM47,$KP47)*FctrChngDts!$C$12),SUM(SUM($HN47,$HP47)*FctrChngDts!$C$12)),IF(AND($AK47=\"FWP2\",$AJ47=FALSE,$HF47=TRUE),SUM(SUM($HO47*FctrChngDts!$B$11),SUM($HO47*FctrChngDts!$C$11)),IF(AND($AK47=\"FWP2\",$AJ47=TRUE,$HF47=TRUE),SUM(SUM($HO47*FctrChngDts!$B$12),SUM($HO47*FctrChngDts!$C$12)),IF(AND($AK47=\"FWP2P3\",$AJ47=FALSE,$HF47=TRUE),SUM(SUM(SUM($HO47,$HQ47)*FctrChngDts!$C$11),SUM(SUM($HP47,$HR47)*FctrChngDts!$C$11)),IF(AND($AK47=\"FWP2P3\",$AJ47=TRUE,$HF47=TRUE),SUM(SUM(SUM($HO47,$HQ47)*FctrChngDts!$C$12),SUM(SUM($HP47,$HR47)*FctrChngDts!$C$12)),IF(AND($AK47=\"FWP3\",$AJ47=FALSE,$HF47=TRUE),SUM(SUM($HQ47*FctrChngDts!$B$11),SUM($HR47*FctrChngDts!$C$11)),IF(AND($AK47=\"FWP3\",$AJ47=TRUE,$HF47=TRUE),SUM(SUM($HQ47*FctrChngDts!$B$12),SUM($HR47*FctrChngDts!$C$12)),IF(AND($Z47=\"Winter\",$AK47=\"SSP1P2\",$AJ47=FALSE,$HF47=TRUE),SUM(SUM(SUM(SUM($HG47,$HI47)*FctrChngDts!$B$9),SUM(SUM($HH47,$HJ47)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM47,$HO47)*FctrChngDts!$B$11),SUM(SUM($HN47,$HP47)*FctrChngDts!$C$11))*$AG47),IF(AND($Z47=\"Winter\",$AK47=\"SSP1P2\",$AJ47=TRUE,$HF47=TRUE),SUM(SUM(SUM(SUM($HG47,$HI47)*FctrChngDts!$B$10), SUM(SUM($HH47,$HJ47)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM47,$HO47)*FctrChngDts!$B$12),SUM(SUM($HN47,$HP47)*FctrChngDts!$C$12))*$AG47),IF(AND($Z47=\"Summer\",$AK47=\"SSP1P2\",$AJ47=FALSE,$HF47=TRUE),SUM(SUM(SUM(SUM($HG47,$HI47)*FctrChngDts!$B$9),SUM(SUM($HH47,$HJ47)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM47,$HO47)*FctrChngDts!$B$11),SUM(SUM($HN47,$HP47)*FctrChngDts!$C$11))-$AJ47),IF(AND($Z47=\"Summer\",$AK47=\"SSP1P2\",$AJ47=TRUE,$HF47=TRUE),SUM(SUM(SUM(SUM($HG47,$HI47)*FctrChngDts!$B$10),SUM(SUM($HH47,$HJ47)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM47,$HO47)*FctrChngDts!$B$12),SUM(SUM($HN47,$HP47)*FctrChngDts!$C$12))-$AJ47),IF(AND($Z47=\"Winter\",$AK47=\"SSP2P3\",$AJ47=FALSE,$HF47=TRUE),SUM(SUM(SUM(SUM($HI47,$HK47)*FctrChngDts!$B$9),SUM(SUM($HJ47,$HL47)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO47,$HQ47)*FctrChngDts!$B$11),SUM(SUM($HP47,$HR47)*FctrChngDts!$C$11))*$AG47),IF(AND($Z47=\"Winter\",$AK47=\"SSP2P3\",$AJ47=TRUE,$HF47=TRUE),SUM(SUM(SUM(SUM($HI47,$HK47)*FctrChngDts!$B$10), SUM(SUM($HJ47,$HL47)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO47,$HQ47)*FctrChngDts!$B$12),SUM(SUM($HP47,$HR47)*FctrChngDts!$C$12))*$AG47),IF(AND($Z47=\"Summer\",$AK47=\"SSP2P3\",$AJ47=FALSE,$HF47=TRUE),SUM(SUM(SUM(SUM($HI47,$HK47)*FctrChngDts!$B$9),SUM(SUM($HJ47,$HL47)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO47,$HQ47)*FctrChngDts!$B$11),SUM(SUM($HP47,$HR47)*FctrChngDts!$C$11))-$AJ47),IF(AND($Z47=\"Summer\",$AK47=\"SSP2P3\",$AJ47=TRUE,$HF47=TRUE),SUM(SUM(SUM(SUM($HI47,$HK47)*FctrChngDts!$B$10), SUM(SUM($HJ47,$HL47)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO47,$HQ47)*FctrChngDts!$B$12),SUM(SUM($HP47,$HR47)*FctrChngDts!$C$12))-$AJ47),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK47=\"FSP1\",$AH47=TRUE,SUM(SUM(SUM($AI47*FctrChngDts!$B$13)*I47),$AR47)>$AD47),$AD47,IF(AND($AK47=\"FSP1\",$AH47=TRUE,SUM(SUM(SUM($AI47*FctrChngDts!$B$13)*$I47),$AR47)<=$AD47),SUM(SUM(SUM($AI47*FctrChngDts!$B$13)*$I47),$AR47),IF(AND($Z47=\"Summer\",$AK47=\"SSP1\",$AH47=TRUE,SUM(SUM(SUM(SUM($I47,$J47)*SUM($AI47*FctrChngDts!$B$13))*$AF47),$AR47)>$AD47),$AD47,IF(AND($Z47=\"Summer\",$AK47=\"SSP1\",$AH47=TRUE,SUM(SUM(SUM(SUM($I47,$J47)*SUM($AI47*FctrChngDts!$B$13))*$AF47),$AR47)<=$AD47),SUM(SUM(SUM(SUM($I47,$J47)*SUM($AI47*FctrChngDts!$B$13))*$AF47),$AR47),IF(AND($Z47=\"Winter\",$AK47=\"SSP1\",$AH47=TRUE,SUM(SUM(SUM(SUM($I47,$J47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AU47:$AW47)),$AR47)>$AD47),$AD47,IF(AND($Z47=\"Winter\",$AK47=\"SSP1\",$AH47=TRUE,SUM(SUM(SUM(SUM($I47,$J47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AU47:$AW47)),$AR47)<=$AD47),SUM(SUM(SUM(SUM($I47,$J47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AU47:$AW47)),$AR47),IF(AND($AK47=\"FSP1P2\",$AH47=TRUE,SUM(SUM(SUM(SUM($I47,$K47)*SUM($AI47*FctrChngDts!$B$13))*$AF47),$AR47)>$AD47),$AD47,IF(AND($AK47=\"FSP1P2\",$AH47=TRUE,SUM(SUM(SUM(SUM($I47,$K47)*SUM($AI47*FctrChngDts!$B$13))*$AF47),$AR47)<=$AD47),SUM(SUM(SUM(SUM($I47,$K47)*SUM($AI47*FctrChngDts!$B$13))*$AF47),$AR47),IF(AND($Z47=\"Summer\",$AK47=\"SSP1P2\",$AH47=TRUE,SUM(SUM(SUM(SUM($I47,$K47,$J47,$L47)*SUM($AI47*FctrChngDts!$B$13))*$AF47),$AR47)>$AD47),$AD47,IF(AND($Z47=\"Summer\",$AK47=\"SSP1P2\",$AH47=TRUE,SUM(SUM(SUM(SUM($I47,$K47,$J47,$L47)*SUM($AI47*FctrChngDts!$B$13))*$AF47),$AR47)<=$AD47),SUM(SUM(SUM(SUM($I47,$K47,$J47,$L47)*SUM($AI47*FctrChngDts!$B$13))*$AF47),$AR47),IF(AND($Z47=\"Winter\",$AK47=\"SSP1P2\",$AH47=TRUE,SUM(SUM(SUM(SUM($I47,$K47,$J47,$L47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AU47:$AW47)),$AR47)>$AD47),$AD47,IF(AND($Z47=\"Winter\",$AK47=\"SSP1P2\",$AH47=TRUE,SUM(SUM(SUM(SUM($I47,$K47,$J47,$L47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AU47:$AW47)),$AR47)<=$AD47),MIN($AD47,SUM($AL47,SUM(SUM(SUM(SUM($I47,$K47,$J47,$L47)*SUM($AI47*FctrChngDts!$B$13))*$AF47)))),IF(AND($AK47=\"FSP2\",$AH47=TRUE,SUM(SUM(SUM($AI47*FctrChngDts!$B$13)*$K47),$AR47)>$AD47),$AD47,IF(AND($AK47=\"FSP2\",$AH47=TRUE,SUM(SUM(SUM($AI47*FctrChngDts!$B$13)*$K47),$AR47)<=$AD47),SUM(SUM(SUM($AI47*FctrChngDts!$B$13)*$K47),$AR47),IF(AND($Z47=\"Summer\",$AK47=\"SSP2\",$AH47=TRUE,SUM(SUM(SUM(SUM($K47,$L47)*SUM($AI47*FctrChngDts!$B$13))*$AF47),$AR47)>$AD47),$AD47,IF(AND($Z47=\"Summer\",$AK47=\"SSP2\",$AH47=TRUE,SUM(SUM(SUM(SUM($K47,$L47)*SUM($AI47*FctrChngDts!$B$13))*$AF47),$AR47)<=$AD47),SUM(SUM(SUM(SUM($K47,$L47)*SUM($AI47*FctrChngDts!$B$13))*$AF47),$AR47),IF(AND($Z47=\"Winter\",$AK47=\"SSP2\",$AH47=TRUE,SUM(SUM(SUM(SUM($K47,$L47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AU47:$AW47)),$AR47)>$AD47),$AD47,IF(AND($Z47=\"Winter\",$AK47=\"SSP2\",$AH47=TRUE,SUM(SUM(SUM(SUM($K47,$L47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AU47:$AW47)),$AR47)<=$AD47),SUM(SUM(SUM(SUM($K47,$L47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AU47:$AW47)),$AR47),IF(AND($AK47=\"FSP2P3\",$AH47=TRUE,SUM(SUM(SUM(SUM($K47,$M47)*SUM($AI47*FctrChngDts!$B$13))*$AF47),$AR47)>$AD47),$AD47,IF(AND($AK47=\"FSP2P3\",$AH47=TRUE,SUM(SUM(SUM(SUM($K47,$M47)*SUM($AI47*FctrChngDts!$B$13))*$AF47),$AR47)<=$AD47),SUM(SUM(SUM(SUM($K47,$M47)*SUM($AI47*FctrChngDts!$B$13))*$AF47),$AR47),IF(AND($Z47=\"Summer\",$AK47=\"SSP2P3\",$AH47=TRUE,SUM(SUM(SUM(SUM($K47,$L47,$M47,$N47)*SUM($AI47*FctrChngDts!$B$13))*$AF47),$AR47)>$AD47),$AD47,IF(AND($Z47=\"Summer\",$AK47=\"SSP2P3\",$AH47=TRUE,SUM(SUM(SUM(SUM($K47,$L47,$M47,$N47)*SUM($AI47*FctrChngDts!$B$13))*$AF47),$AR47)<=$AD47),SUM(SUM(SUM(SUM($K47,$L47,$M47,$N47)*SUM($AI47*FctrChngDts!$B$13))*$AF47),$AR47),IF(AND($Z47=\"Winter\",$AK47=\"SSP2P3\",$AH47=TRUE,SUM(SUM(SUM(SUM($K47,$L47,$M47,$N47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AU47:$AW47)),$AR47)>$AD47),$AD47,IF(AND($Z47=\"Winter\",$AK47=\"SSP2P3\",$AH47=TRUE,SUM(SUM(SUM(SUM($K47,$L47,$M47,$N47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AU47:$AW47)),$AR47)<=$AD47),SUM(SUM(SUM(SUM($K47,$L47,$M47,$N47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AU47:$AW47)),$AR47),IF(AND($AK47=\"FSP3\",$AH47=TRUE,SUM(SUM(SUM($AI47*FctrChngDts!$B$13)*$M47),$AR47)>$AD47),$AD47,IF(AND($AK47=\"FSP3\",$AH47=TRUE,SUM(SUM(SUM($AI47*FctrChngDts!$B$13)*$M47),$AR47)<=$AD47),SUM(SUM(SUM($AI47*FctrChngDts!$B$13)*$M47),$AR47),IF(AND($Z47=\"Summer\",$AK47=\"SSP3\",$AH47=TRUE,SUM(SUM(SUM(SUM($M47,$N47)*SUM($AI47*FctrChngDts!$B$13))*$AF47),$AR47)>$AD47),$AD47,IF(AND($Z47=\"Summer\",$AK47=\"SSP3\",$AH47=TRUE,SUM(SUM(SUM(SUM($M47,$N47)*SUM($AI47*FctrChngDts!$B$13))*$AF47),$AR47)<=$AD47),SUM(SUM(SUM(SUM($M47,$N47)*SUM($AI47*FctrChngDts!$B$13))*$AF47),$AR47),IF(AND($Z47=\"Winter\",$AK47=\"SSP3\",$AH47=TRUE,SUM(SUM(SUM(SUM($M47,$N47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AU47:$AW47)),$AR47)>$AD47),$AD47,IF(AND($Z47=\"Winter\",$AK47=\"SSP3\",$AH47=TRUE,SUM(SUM(SUM(SUM($M47,$N47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AU47:$AW47)),$AR47)<=$AD47),SUM(SUM(SUM(SUM($M47,$N47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AU47:$AW47)),$AR47),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK47=\"FWP1\",$AH47=TRUE,SUM(SUM(SUM($AI47*FctrChngDts!$B$13)*$J47),$AU47)>$AE47),$AE47,IF(AND($AK47=\"FWP1\",$AH47=TRUE,SUM(SUM(SUM($AI47*FctrChngDts!$B$13)*$J47),$AU47)<=$AE47),SUM(SUM(SUM($AI47*FctrChngDts!$B$13)*$J47),$AU47),IF(AND($Z47=\"Winter\",$AK47=\"SSP1\",$AH47=TRUE,SUM(SUM(SUM(SUM($I47,$J47)*SUM($AI47*FctrChngDts!$B$13))*$AG47),$AU47)>$AE47),$AE47,IF(AND($Z47=\"Winter\",$AK47=\"SSP1\",$AH47=TRUE,SUM(SUM(SUM(SUM($I47,$J47)*SUM($AI47*FctrChngDts!$B$13))*$AG47),$AU47)<=$AE47),SUM(SUM(SUM(SUM($I47,$J47)*SUM($AI47*FctrChngDts!$B$13))*$AG47),$AU47),IF(AND($Z47=\"Summer\",$AK47=\"SSP1\",$AH47=TRUE,SUM(SUM(SUM(SUM($I47,$J47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AR47:$AT47)),$AU47)>$AE47),$AE47,IF(AND($Z47=\"Summer\",$AK47=\"SSP1\",$AH47=TRUE,SUM(SUM(SUM(SUM($I47,$J47)*SUM($AI47*FctrChngDts!$B$13))- SUM($AR47:$AT47)),$AU47)<=$AE47),SUM(SUM(SUM(SUM($I47,$J47)*SUM($AI47*FctrChngDts!$B$13))- SUM($AR47:$AT47)),$AU47),IF(AND($AK47=\"FWP1P2\",$AH47=TRUE,SUM(SUM(SUM(SUM($J47,$L47)*SUM($AI47*FctrChngDts!$B$13))*$AG47),$AU47)>$AE47),$AE47,IF(AND($AK47=\"FWP1P2\",$AH47=TRUE,SUM(SUM(SUM(SUM($J47,$L47)*SUM($AI47*FctrChngDts!$B$13))*$AG47),$AU47)<=$AE47),SUM(SUM(SUM(SUM($J47,$L47)*SUM($AI47*FctrChngDts!$B$13))*$AG47),$AU47),IF(AND($Z47=\"Winter\",$AK47=\"SSP1P2\",$AH47=TRUE,SUM(SUM(SUM(SUM($I47,$K47,$J47,$L47)*SUM($AI47*FctrChngDts!$B$13))*$AG47),$AU47)>$AE47),$AE47,IF(AND($Z47=\"Winter\",$AK47=\"SSP1P2\",$AH47=TRUE,SUM(SUM(SUM(SUM($I47,$K47,$J47,$L47)*SUM($AI47*FctrChngDts!$B$13))*$AG47),$AU47)<=$AE47),SUM(SUM(SUM(SUM($I47,$K47,$J47,$L47)*SUM($AI47*FctrChngDts!$B$13))*$AG47),$AU47),IF(AND($Z47=\"Summer\",$AK47=\"SSP1P2\",$AH47=TRUE,SUM(SUM(SUM(SUM($I47,$K47,$J47,$L47)*SUM($AI47*FctrChngDts!$B$13))- SUM($AR47:$AT47)),$AU47)>$AE47),$AE47,IF(AND($Z47=\"Summer\",$AK47=\"SSP1P2\",$AH47=TRUE,SUM(SUM(SUM(SUM($I47,$K47,$J47,$L47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AR47:$AT47)),$AU47)<=$AE47),SUM(SUM(SUM(SUM($I47,$K47,$J47,$L47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AR47:$AT47)),$AU47),IF(AND($AK47=\"FWP2\",$AH47=TRUE,SUM(SUM(SUM($AI47*FctrChngDts!$B$13)*$L47),$AU47)>$AE47),$AE47,IF(AND($AK47=\"FWP2\",$AH47=TRUE,SUM(SUM(SUM($AI47*FctrChngDts!$B$13)*$L47),$AU47)<=$AE47),SUM(SUM(SUM($AI47*FctrChngDts!$B$13)*$L47),$AU47),IF(AND($Z47=\"Winter\",$AK47=\"SSP2\",$AH47=TRUE,SUM(SUM(SUM(SUM($K47,$L47)*SUM($AI47*FctrChngDts!$B$13))*$AG47),$AU47)>$AE47),$AE47,IF(AND($Z47=\"Winter\",$AK47=\"SSP2\",$AH47=TRUE,SUM(SUM(SUM(SUM($K47,$L47)*SUM($AI47*FctrChngDts!$B$13))*$AG47),$AU47)<=$AE47),SUM(SUM(SUM(SUM($K47,$L47)*SUM($AI47*FctrChngDts!$B$13))*$AG47),$AU47),IF(AND($Z47=\"Summer\",$AK47=\"SSP2\",$AH47=TRUE,SUM(SUM(SUM(SUM($K47,$L47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AR47:$AT47)),$AU47)>$AE47),$AE47,IF(AND($Z47=\"Summer\",$AK47=\"SSP2\",$AH47=TRUE,SUM(SUM(SUM(SUM($K47,$L47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AR47:$AT47)),$AU47)<=$AE47),SUM(SUM(SUM(SUM($K47,$L47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AR47:$AT47)),$AU47),IF(AND($AK47=\"FWP2P3\",$AH47=TRUE,SUM(SUM(SUM(SUM($L47,$N47)*SUM($AI47*FctrChngDts!$B$13))*$AG47),$AU47)>$AE47),$AE47,IF(AND($AK47=\"FWP2P3\",$AH47=TRUE,SUM(SUM(SUM(SUM($L47,$N47)*SUM($AI47*FctrChngDts!$B$13))*$AG47),$AU47)<=$AE47),SUM(SUM(SUM(SUM($L47,$N47)*SUM($AI47*FctrChngDts!$B$13))*$AG47),$AU47),IF(AND($Z47=\"Winter\",$AK47=\"SSP2P3\",$AH47=TRUE,SUM(SUM(SUM(SUM($K47,$L47,$M47,$N47)*SUM($AI47*FctrChngDts!$B$13))*$AG47),$AU47)>$AE47),$AE47,IF(AND($Z47=\"Winter\",$AK47=\"SSP2P3\",$AH47=TRUE,SUM(SUM(SUM(SUM($K47,$L47,$M47,$N47)*SUM($AI47*FctrChngDts!$B$13))*$AG47),$AU47)<=$AE47),SUM(SUM(SUM(SUM($K47,$L47,$M47,$N47)*SUM($AI47*FctrChngDts!$B$13))*$AG47),$AU47),IF(AND($Z47=\"Summer\",$AK47=\"SSP2P3\",$AH47=TRUE,SUM(SUM(SUM(SUM($K47,$L47,$M47,$N47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AR47:$AT47)),$AU47)>$AE47),$AE47,IF(AND($Z47=\"Summer\",$AK47=\"SSP2P3\",$AH47=TRUE,SUM(SUM(SUM(SUM($K47,$L47,$M47,$N47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AR47:$AT47)),$AU47)<=$AE47),SUM(SUM(SUM(SUM($K47,$L47,$M47,$N47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AR47:$AT47)),$AU47),IF(AND($AK47=\"FWP3\",$AH47=TRUE,SUM(SUM(SUM($AI47*FctrChngDts!$B$13)*$N47),$AU47)>$AE47),$AE47,IF(AND($AK47=\"FWP3\",$AH47=TRUE,SUM(SUM(SUM($AI47*FctrChngDts!$B$13)*$N47),$AU47)<=$AE47),SUM(SUM(SUM($AI47*FctrChngDts!$B$13)*$N47),$AU47),IF(AND($Z47=\"Winter\",$AK47=\"SSP3\",$AH47=TRUE,SUM(SUM(SUM(SUM($M47,$N47)*SUM($AI47*FctrChngDts!$B$13))*$AG47),$AU47)>$AE47),$AE47,IF(AND($Z47=\"Winter\",$AK47=\"SSP3\",$AH47=TRUE,SUM(SUM(SUM(SUM($M47,$N47)*SUM($AI47*FctrChngDts!$B$13))*$AG47),$AU47)<=$AE47),SUM(SUM(SUM(SUM($M47,$N47)*SUM($AI47*FctrChngDts!$B$13))*$AG47),$AU47),IF(AND($Z47=\"Summer\",$AK47=\"SSP3\",$AH47=TRUE,SUM(SUM(SUM(SUM($M47,$N47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AR47:$AT47)),$AU47)>$AE47),$AE47,IF(AND($Z47=\"Summer\",$AK47=\"SSP3\",$AH47=TRUE,SUM(SUM(SUM(SUM($M47,$N47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AR47:$AT47)),$AU47)<=$AE47),SUM(SUM(SUM(SUM($M47,$N47)*SUM($AI47*FctrChngDts!$B$13))-SUM($AR47:$AT47)),$AU47),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I47>0,$AH47=FALSE),SUM($AR47*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I47>0,$AH47=TRUE),SUM($AX47*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I47>0,$AH47=FALSE),SUM($AS47*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I47>0,$AH47=TRUE),SUM($AY47*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I47>0,$AH47=FALSE),SUM($AT47*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I47>0,$AH47=TRUE),SUM($AZ47*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J47>0,$AH47=FALSE),SUM($AU47*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J47>0,$AH47=TRUE),SUM($BA47*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J47>0,$AH47=FALSE),SUM($AV47*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J47>0,$AH47=TRUE),SUM($BB47*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J47>0,$AH47=FALSE),SUM($AW47*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J47>0,$AH47=TRUE),SUM($BC47*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K47>0,$AH47=FALSE),SUM($AR47*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K47>0,$AH47=TRUE),SUM($AX47*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K47>0,$AH47=FALSE),SUM($AS47*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K47>0,$AH47=TRUE),SUM($AY47*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K47>0,$AH47=FALSE),SUM($AT47*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K47>0,$AH47=TRUE),SUM($AZ47*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L47>0,$AH47=FALSE),SUM($AU47*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L47>0,$AH47=TRUE),SUM($BA47*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L47>0,$AH47=FALSE),SUM($AV47*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L47>0,$AH47=TRUE),SUM($BB47*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L47>0,$AH47=FALSE),SUM($AW47*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L47>0,$AH47=TRUE),SUM($BC47*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M47>0,$AH47=FALSE),SUM($AR47*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M47>0,$AH47=TRUE),SUM($AX47*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M47>0,$AH47=FALSE),SUM($AS47*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M47>0,$AH47=TRUE),SUM($AY47*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M47>0,$AH47=FALSE),SUM($AT47*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M47>0,$AH47=TRUE),SUM($AZ47*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N47>0,$AH47=FALSE),SUM($AU47*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N47>0,$AH47=TRUE),SUM($BA47*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N47>0,$AH47=FALSE),SUM($AV47*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N47>0,$AH47=TRUE),SUM($BB47*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N47>0,$AH47=FALSE),SUM($AW47*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N47>0,$AH47=TRUE),SUM($BC47*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I47=0,0,IF(AND($I47>0,$K47>0,$AH47=FALSE),SUM($AR47/$P47*$I47),IF(AND($I47>0,$K47=0,$AH47=FALSE),$AR47,IF(AND($I47>0,$K47>0,$AH47=TRUE),ROUND(MIN($HU47,SUM(SUM($I47,$K47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA47,SUM(SUM($I47,$K47)*(FctrChngDts!$B$13)*$AI47)*$IA47)),0),IF(AND($I47>0,$K47=0,$AH47=TRUE),$AX47))))),0)","v":0},{"$f":"ROUND(IF($I47=0,0,IF(AND($I47>0,$K47>0,$AH47=FALSE),SUM($AS47/$P47*$I47),IF(AND($I47>0,$K47=0,$AH47=FALSE),$AS47,IF(AND($I47>0,$K47>0,$AH47=TRUE),ROUND(MIN(SUM($HU47-$BW47),SUM(SUM($I47,$K47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA47)*3),0),IF(AND($I47>0,$K47=0,$AH47=TRUE),$AY47))))),0)","v":0},0,{"$f":"IF($J47=0,0,IF(AND($J47>0,$L47=0,$N47=0,$AH47=FALSE,$AJ47=FALSE),ROUND(MIN($HX47,SUM($AU47,$BA47)),0),IF(AND($J47>0,$L47=0,$N47=0,$AH47=TRUE,$AJ47=FALSE),ROUND(MIN($HX47,SUM($AU47,SUM($J47*$AI47*FctrChngDts!$B$13))),0),IF(AND($J47>0,$L47>0,$N47=0,$AH47=FALSE,$AJ47=FALSE),ROUND(MIN($HX47,SUM(SUM($J47,$L47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA47,SUM(SUM($J47,$L47)*(FctrChngDts!$B$13)*$AI47)*$IA47)),0),IF(AND($J47>0,$L47>0,$N47=0,$AH47=TRUE,$AJ47=FALSE),ROUND(MIN($HX47,SUM(SUM(SUM(SUM($J47,$L47)*FctrChngDts!$C$11*$IA47),SUM(SUM($J47,$L47)*SUM(FctrChngDts!$B$13*$AI47)*$IA47)))),0),IF(AND($J47>0,$L47=0,$N47=0,$AH47=FALSE,$AJ47=TRUE),ROUND(MIN($HX47,SUM($AU47,$BA47)),0),IF(AND($J47>0,$L47=0,$N47=0,$AH47=TRUE,$AJ47=TRUE),ROUND(MIN($HX47,SUM($AU47,SUM($J47*$AI47*FctrChngDts!$B$13))),0),IF(AND($J47>0,$L47>0,$N47=0,$AH47=FALSE,$AJ47=TRUE),ROUND(MIN($HX47,SUM(SUM($J47,$L47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA47,SUM(SUM($J47,$L47)*(FctrChngDts!$B$13)*$AI47)*$IA47)),0),IF(AND($J47>0,$L47>0,$N47=0,$AH47=TRUE,$AJ47=TRUE),ROUND(MIN($HX47,SUM(SUM(SUM(SUM($J47,$L47)*FctrChngDts!$C$12*$IA47),SUM(SUM($J47,$L47)*SUM(FctrChngDts!$B$13*$AI47)*$IA47)))),0))))))))))","v":0},{"$f":"IF($J47=0,0,IF(AND($J47>0,$L47=0,$N47=0,$AH47=FALSE,$AJ47=FALSE),ROUND(MIN(SUM($HX47-$BZ47),SUM($AU47*3)),0),IF(AND($J47>0,$L47=0,$N47=0,$AH47=TRUE,$AJ47=FALSE),ROUND(MIN(SUM($HX47-$BZ47),SUM(SUM($J47,$L47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA47)*3),0),IF(AND($J47>0,$L47>0,$N47=0,$AH47=FALSE,$AJ47=FALSE),ROUND(MIN(SUM($HX47-$BZ47),SUM(SUM($J47,$L47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA47)*3),0),IF(AND($J47>0,$L47>0,$N47=0,$AH47=TRUE,$AJ47=FALSE),ROUND(MIN(SUM($HX47-$BZ47),SUM(SUM($J47,$L47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA47)*3),0),IF(AND($J47>0,$L47=0,$N47=0,$AH47=FALSE,$AJ47=TRUE),ROUND(MIN(SUM($HX47-$BZ47),SUM($AU47*3)),0),IF(AND($J47>0,$L47=0,$N47=0,$AH47=TRUE,$AJ47=TRUE),ROUND(MIN(SUM($HX47-$BZ47),SUM(SUM($J47,$L47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA47)*3),0),IF(AND($J47>0,$L47>0,$N47=0,$AH47=FALSE,$AJ47=TRUE),ROUND(MIN(SUM($HX47-$BZ47),SUM(SUM($J47,$L47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA47)*3),0),IF(AND($J47>0,$L47>0,$N47=0,$AH47=TRUE,$AJ47=TRUE),ROUND(MIN(SUM($HX47-$BZ47),SUM(SUM($J47,$L47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA47)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K47=0,0,IF(AND($I47>0,$K47>0,$M47=0,$AH47=FALSE),SUM($AR47-$BW47),IF(AND($I47=0,$K47>0,$M47>0,$AH47=FALSE),SUM($AR47/$P47*$K47),IF(AND($I47=0,$K47>0,$M47=0,$AH47=FALSE),$AR47,IF($K47=0,0,IF(AND($I47>0,$K47>0,$M47=0,$AH47=TRUE),ROUND(MIN($HV47,SUM(SUM($I47,$K47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB47,SUM(SUM($I47,$K47)*(FctrChngDts!$B$13)*$AI47)*$IB47)),0),IF(AND($I47=0,$K47>0,$M47>0,$AH47=TRUE),ROUND(MIN($HV47,SUM(SUM($I47,$K47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB47,SUM(SUM($I47,$K47)*(FctrChngDts!$B$13)*$AI47)*$IB47)),0),IF(AND($I47=0,$K47>0,$M47=0,$AH47=TRUE),$AX47)))))))),0)","v":0},{"$f":"ROUND(IF($K47=0,0,IF(AND($I47>0,$K47>0,$M47=0,$AH47=FALSE),SUM($AS47-$BX47),IF(AND($I47=0,$K47>0,$M47>0,$AH47=FALSE),SUM($AS47/$P47*$K47),IF(AND($I47=0,$K47>0,$M47=0,$AH47=FALSE),$AS47,IF($K47=0,0,IF(AND($I47>0,$K47>0,$M47=0,$AH47=TRUE),ROUND(MIN(SUM($HV47-$BW47),SUM(SUM($I47,$K47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB47)*3),0),IF(AND($I47=0,$K47>0,$M47>0,$AH47=TRUE),ROUND(MIN(SUM($HV47-$BW47),SUM(SUM($I47,$K47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB47)*3),0),IF(AND($I47=0,$K47>0,$M47=0,$AH47=TRUE),$AY47)))))))),0)","v":0},0,{"$f":"IF($L47=0,0,IF(AND($J47>0,$L47>0,$N47=0,$AH47=FALSE,$AJ47=FALSE),ROUND(MIN($HY47,SUM(SUM($J47,$L47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB47,SUM(SUM($J47,$L47)*(FctrChngDts!$B$13)*$AI47)*$IB47)),0),IF(AND($J47>0,$L47>0,$N47=0,$AH47=TRUE,$AJ47=FALSE),ROUND(MIN($HY47,SUM(SUM(SUM(SUM($J47,$L47)*FctrChngDts!$C$11*$IB47),SUM(SUM($J47,$L47)*SUM(FctrChngDts!$B$13*$AI47)*$IB47)))),0),IF(AND($J47=0,$L47>0,$N47=0,$AH47=FALSE,$AJ47=FALSE),ROUND(MIN($HY47,SUM($L47*FctrChngDts!$C$11)),0),IF(AND($J47=0,$L47>0,$N47=0,$AH47=TRUE,$AJ47=FALSE),ROUND(MIN($HY47,SUM(SUM(SUM(SUM($J47,$L47)*FctrChngDts!$C$11*$IB47),SUM(SUM($J47,$L47)*SUM(FctrChngDts!$B$13*$AI47)*$IB47)))),0),IF(AND($J47>0,$L47>0,$N47=0,$AH47=FALSE,$AJ47=TRUE),ROUND(MIN($HY47,SUM(SUM($J47,$L47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB47,SUM(SUM($J47,$L47)*(FctrChngDts!$B$13)*$AI47)*$IB47)),0),IF(AND($J47>0,$L47>0,$N47=0,$AH47=TRUE,$AJ47=TRUE),ROUND(MIN($HY47,SUM(SUM(SUM(SUM($J47,$L47)*FctrChngDts!$C$12*$IB47),SUM(SUM($J47,$L47)*SUM(FctrChngDts!$B$13*$AI47)*$IB47)))),0),IF(AND($J47=0,$L47>0,$N47=0,$AH47=FALSE,$AJ47=TRUE),ROUND(MIN($HY47,SUM($L47*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J47=0,$L47>0,$N47=0,$AH47=TRUE,$AJ47=TRUE),ROUND(MIN($HY47,SUM(SUM(SUM(SUM($J47,$L47)*FctrChngDts!$C$12*$IB47),SUM(SUM($J47,$L47)*SUM(FctrChngDts!$B$13*$AI47)*$IB47)))),0))))))))))","v":0},{"$f":"IF($L47=0,0,IF(AND($J47>0,$L47>0,$N47=0,$AH47=FALSE,$AJ47=FALSE),ROUND(MIN(SUM($HY47-$CF47),SUM(SUM($J47,$L47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB47)*3),0),IF(AND($J47>0,$L47>0,$N47=0,$AH47=TRUE,$AJ47=FALSE),ROUND(MIN(SUM($HY47-$CF47),SUM(SUM($J47,$L47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB47)*3),0),IF(AND($J47=0,$L47>0,$N47=0,$AH47=FALSE,$AJ47=FALSE),ROUND(MIN(SUM($HY47-$CF47),SUM($AU47*3)),0),IF(AND($J47=0,$L47>0,$N47=0,$AH47=TRUE,$AJ47=FALSE),ROUND(MIN(SUM($HY47-$CF47),SUM(SUM($J47,$L47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB47)*3),0),IF(AND($J47>0,$L47>0,$N47=0,$AH47=FALSE,$AJ47=TRUE),ROUND(MIN(SUM($HY47-$CF47),SUM(SUM($J47,$L47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB47)*3),0),IF(AND($J47>0,$L47>0,$N47=0,$AH47=TRUE,$AJ47=TRUE),ROUND(MIN(SUM($HY47-$CF47),SUM(SUM($J47,$L47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB47)*3),0),IF(AND($J47=0,$L47>0,$N47=0,$AH47=FALSE,$AJ47=TRUE),ROUND(MIN(SUM($HY47-$CF47),SUM($AU47*3)),0),IF(AND($J47=0,$L47>0,$N47=0,$AH47=TRUE,$AJ47=TRUE),ROUND(MIN(SUM($HY47-$CF47),SUM(SUM($J47,$L47)*IF($AJ47=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB47)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S47>0,Account!$AG$2=TRUE,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH47=FALSE),SUM(Usage!$BW47:$CB47)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V47>0,Account!$AG$2=TRUE,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH47=FALSE),SUM(Usage!$CC47:$CH47)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y47>0,Account!$AG$2=TRUE,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH47=FALSE),SUM(Usage!$CI47:$CN47)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH47=TRUE,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S47),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S47)),2)","v":0},{"$f":"ROUND(IF(OR($AH47=TRUE,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V47),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V47)),2)","v":0},{"$f":"IF(OR($AH47=TRUE,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y47),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y47))","v":0},{"$f":"ROUND(IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW47),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW47)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX47),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX47)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY47),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY47)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ47),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ47)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA47),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA47)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB47),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB47)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S47),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC47),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC47)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD47),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD47)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE47),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE47)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF47),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF47)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG47),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG47)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH47),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH47)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V47),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI47),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI47))","v":0},{"$f":"IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ47),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ47))","v":0},{"$f":"IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK47),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK47))","v":0},{"$f":"IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL47),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL47))","v":0},{"$f":"IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM47),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM47))","v":0},{"$f":"IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN47),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN47))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y47)","v":0},0,0,0,0,{"$f":"IF($DW47>IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV47*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV47*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW47-IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV47*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV47*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV47<$DW47,SUM($DW47-$DV47),0))","v":0},{"$f":"IF(OR(AND($D47<=FctrChngDts!$B$14,Usage!$E47>FctrChngDts!$B$14),AND(Usage!$D47<=FctrChngDts!$C$14,Usage!$E47>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW47),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX47),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY47),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ47),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA47),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB47),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC47),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD47),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE47),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF47),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG47),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH47),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI47)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ47)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK47)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL47)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM47)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN47)","v":0},0,{"$f":"IF(AND($S47>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E47<>\"D-CARE\",Tenant!$F47=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET47=TRUE,$S47>0,$V47=0),SUM(SUM($BW47:$CB47)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET47=TRUE,$S47>0,$V47>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW47:$CB47)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET47=TRUE,$S47>0,$V47>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW47:$CB47)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S47>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S47>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S47>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV47=TRUE,$S47>0,$V47=0),SUM(SUM($BW47:$CB47)*'CRS1'!$P$2),IF(AND($EV47=TRUE,$S47>0,$V47>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW47:$CB47)*'CRS1'!$P$2),IF(AND($EV47=TRUE,$S47>0,$V47>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW47:$CB47)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S47>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX47=TRUE,$S47>0,$V47=0),SUM(SUM($BW47:$CB47)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX47=TRUE,$S47>0,$V47>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW47:$CB47)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX47=TRUE,$S47>0,$V47>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW47:$CB47)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S47>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ47=TRUE,$S47>0),SUM(SUM($BW47:$CB47)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V47>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E47<>\"D-CARE\",Tenant!$F47=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB47=TRUE,$S47>0,$V47>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC47:$CH47)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB47=TRUE,$S47>0,$V47>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC47:$CH47)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB47=TRUE,$V47>0,$Y47>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC47:$CH47)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB47=TRUE,$V47>0,$Y47>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC47:$CH47)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB47=TRUE,$S47=0,$V47>0,$Y47=0),SUM(SUM($CC47:$CH47)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V47>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V47>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V47>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD47=TRUE,$S47>0,$V47>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC47:$CH47)*'CRS2'!$P$2),IF(AND($FD47=TRUE,$S47>0,$V47>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC47:$CH47)*'CRS2'!$P$2),IF(AND($FD47=TRUE,$V47>0,$Y47>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC47:$CH47)*'CRS2'!$P$2),IF(AND($FD47=TRUE,$V47>0,$Y47>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC47:$CH47)*'CRS2'!$P$2),IF(AND($FD47=TRUE,$S47=0,$V47>0,$Y47=0),SUM(SUM($CC47:$CH47)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V47>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF47=TRUE,$S47>0,$V47>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC47:$CH47)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF47=TRUE,$S47>0,$V47>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC47:$CH47)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF47=TRUE,$V47>0,$Y47>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC47:$CH47)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF47=TRUE,$V47>0,$Y47>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC47:$CH47)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF47=TRUE,$S47=0,$V47>0,$Y47=0),SUM(SUM($CC47:$CH47)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V47>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH47=TRUE,$V47>0),SUM(SUM($CC47:$CH47)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y47>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E47<>\"D-CARE\",Tenant!$F47=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ47=TRUE,$V47=0,$Y47>0),SUM(SUM($CI47:$CN47)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ47=TRUE,$V47>0,$Y47>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI47:$CN47)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ47=TRUE,$V47>0,$Y47>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI47:$CN47)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y47>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y47>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y47>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL47=TRUE,$V47=0,$Y47>0),SUM(SUM($CI47:$CN47)*'CRS3'!$P$2),IF(AND($FL47=TRUE,$V47>0,$Y47>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI47:$CN47)*'CRS3'!$P$2),IF(AND($FL47=TRUE,$V47>0,$Y47>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI47:$CN47)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y47>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN47=TRUE,$V47=0,$Y47>0),SUM(SUM($CI47:$CN47)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN47=TRUE,$V47>0,$Y47>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI47:$CN47)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN47=TRUE,$V47>0,$Y47>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI47:$CN47)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y47>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP47=TRUE,$Y47>0),SUM(SUM($CI47:$CN47)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR47:$FT47))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO47:$CQ47,$FR47:$FT47))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA47:$EF47)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG47:$EL47)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM47:$ER47)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV47,$CO47:$CQ47,$EA47:$ER47)/$P47)*$S47*FctrChngDts!$B$15),SUM(SUM(SUM($DV47,$CO47:$CQ47,$FR47:$FT47)/$P47)*$S47*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV47,$CO47:$CQ47,$EA47:$ER47)/$P47)*$V47*FctrChngDts!$B$15),SUM(SUM(SUM($DV47,$CO47:$CQ47,$FR47:$FT47)/$P47)*$V47*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV47,$CO47:$CQ47,$EA47:$ER47)/$P47)*$Y47*FctrChngDts!$B$15),SUM(SUM(SUM($DV47,$CO47:$CQ47,$FR47:$FT47)/$P47)*$Y47*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA47*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI47*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ47*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ47,$FU47,$GF47,$GZ47:$HE47),IF(Account!$Q$2=TRUE,SUM($DZ47,$FV47,$GF47,$GZ47:$HE47),SUM($DZ47,$ES47,$FU47:$FV47,$GF47,$GZ47:$HE47)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E47),Usage!$P47,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D47,FctrChngDts!$C$17<=Usage!$E47),SUM(FctrChngDts!$C$17-Usage!$D47),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E47),Usage!$P47,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D47,FctrChngDts!$C$19<=Usage!$E47),SUM(FctrChngDts!$C$19-Usage!$D47),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK47*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK47*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL47*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL47*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D47))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A47,Tenant!$A:$J,8,FALSE)=TRUE,$GG47<0),0,SUM(SUM(SUM($GG47/$P47*$GP47)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A47,Tenant!$A:$J,8,FALSE)=TRUE,$GG47<0),0,SUM(SUM(SUM($GG47/$P47*$GQ47)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D47))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A47,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV47*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A47,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW47*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU47:$DA47,$EU47,$EA47:$EF47,$FA47)-SUM(SUM($BW47:$CB47)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD47:$DJ47,$FC47,$EG47:$EL47,$FI47)-SUM(SUM($CC47:$CH47)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM47:$DS47,$FK47,$EM47:$ER47,$FQ47)-SUM(SUM($CI47:$CN47)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO47,$CU47:$DA47,$EU47,$EW47,$EY47,$EA47:$EF47,$FA47,$CP47,$DD47:$DJ47,$FC47,$FE47,$FG47,$EG47:$EL47,$FI47)/$P47*$S47)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO47,$CU47:$DA47,$EU47,$EW47,$EY47,$EA47:$EF47,$FA47,$CP47,$DD47:$DJ47,$FC47,$FE47,$FG47,$EG47:$EL47,$FI47)/$P47*$V47)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ47,$DM47:$DS47,$FK47,$FM47,$FO47,$EM47:$ER47,$FQ47)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D47,BslnAllctnCrrnt!$A$1<=$E47),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK47=\"FSP1\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$Q47,BslnAllctnCrrnt!$A$1<$R47),SUM(BslnAllctnCrrnt!$A$1-$Q47),IF(AND($AK47=\"FSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$Q47,BslnAllctnCrrnt!$A$1<$R47),SUM(BslnAllctnCrrnt!$A$1-$Q47),IF(AND($AK47=\"FSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),$I47,IF(AND($AK47=\"SSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$Q47,BslnAllctnCrrnt!$A$1<$R47),SUM(BslnAllctnCrrnt!$A$1-$Q47),IF(AND($AK47=\"SSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),$I47,0)))))","v":0},{"$f":"IF(AND($AK47=\"FSP1\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$Q47,BslnAllctnCrrnt!$A$1<$R47),SUM($I47-$HG47),IF(AND($AK47=\"FSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$Q47,BslnAllctnCrrnt!$A$1<$R47),SUM($I47-$HG47),IF(AND($AK47=\"FSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM($I47-$HG47),IF(AND($AK47=\"SSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$Q47,BslnAllctnCrrnt!$A$1<$R47),SUM($I47-$HG47),IF(AND($AK47=\"SSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM($I47-$HG47),0)))))","v":0},{"$f":"IF(AND($AK47=\"SSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$Q47,BslnAllctnCrrnt!$A$1<$R47),0,IF(AND(FctrChngDts!$A$2>=$D47,FctrChngDts!$B$2<$E47),IF(AND($AK47=\"SSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM(BslnAllctnCrrnt!$A$1-$T47),0),IF(AND($AK47=\"FSP2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM(BslnAllctnCrrnt!$A$1-$T47),IF(AND($AK47=\"FSP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM(BslnAllctnCrrnt!$A$1-$T47),IF(AND($AK47=\"FSP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$W47,BslnAllctnCrrnt!$A$1<$X47),$K47,IF(AND($AK47=\"FSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$Q47,BslnAllctnCrrnt!$A$1<$R47),0,IF(AND($AK47=\"FSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM(BslnAllctnCrrnt!$A$1-$T47),IF(AND($AK47=\"SSP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM(BslnAllctnCrrnt!$A$1-$T47),IF(AND($AK47=\"SSP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$W47,BslnAllctnCrrnt!$A$1<$X47),$K47,0)))))))))","v":0},{"$f":"IF(AND($AK47=\"SSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$Q47,BslnAllctnCrrnt!$A$1<$R47),SUM($K47-$HI47),IF(AND($AK47=\"SSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM($K47-$HI47),IF(AND($AK47=\"FSP2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM($K47-$HI47),IF(AND($AK47=\"FSP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM($K47-$HI47),IF(AND($AK47=\"FSP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$W47,BslnAllctnCrrnt!$A$1<$X47),SUM($K47-$HI47),IF(AND($AK47=\"FSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$Q47,BslnAllctnCrrnt!$A$1<$R47),SUM($K47-$HI47),IF(AND($AK47=\"FSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM($K47-$HI47),IF(AND($AK47=\"SSP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM($K47-$HI47),IF(AND($AK47=\"SSP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$W47,BslnAllctnCrrnt!$A$1<$X47),SUM($K47-$HI47),0)))))))))","v":0},{"$f":"IF(AND($AK47=\"FSP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),0,IF(AND($AK47=\"FSP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$W47,BslnAllctnCrrnt!$A$1<$X47),SUM(BslnAllctnCrrnt!$A$1-$W47),IF(AND($AK47=\"FSP3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$W47,BslnAllctnCrrnt!$A$1<$X47),SUM(BslnAllctnCrrnt!$A$1-$W47),0)))","v":0},{"$f":"IF(AND($AK47=\"FSP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM($M47-$HK47),IF(AND($AK47=\"FSP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$W47,BslnAllctnCrrnt!$A$1<$X47),SUM($M47-$HK47),IF(AND($AK47=\"FSP3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$W47,BslnAllctnCrrnt!$A$1<$X47),SUM($M47-$HK47),0)))","v":0},{"$f":"IF(AND($AK47=\"FWP1\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$Q47,BslnAllctnCrrnt!$A$1<$R47),SUM(BslnAllctnCrrnt!$A$1-$Q47),IF(AND($AK47=\"FWP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$Q47,BslnAllctnCrrnt!$A$1<$R47),SUM(BslnAllctnCrrnt!$A$1-$Q47),IF(AND($AK47=\"FWP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),$J47,IF(AND(FctrChngDts!$A$2>=$D47,FctrChngDts!$B$2<$E47),IF(AND($AK47=\"SSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$Q47,BslnAllctnCrrnt!$A$1<$R47),SUM(BslnAllctnCrrnt!$A$1-$Q47),0),IF(AND($AK47=\"SSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),$J47,0)))))","v":0},{"$f":"IF(AND($AK47=\"FWP1\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$Q47,BslnAllctnCrrnt!$A$1<$R47),SUM($J47-$HM47),IF(AND($AK47=\"FWP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$Q47,BslnAllctnCrrnt!$A$1<$R47),SUM($J47-$HM47),IF(AND($AK47=\"FWP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM($J47-$HM47),IF(AND($AK47=\"SSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$Q47,BslnAllctnCrrnt!$A$1<$R47),SUM($J47-$HM47),IF(AND($AK47=\"SSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM($J47-$HM47),0)))))","v":0},{"$f":"IF(AND($AK47=\"FWP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$Q47,BslnAllctnCrrnt!$A$1<$R47),0,IF(AND($AK47=\"FWP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM(BslnAllctnCrrnt!$A$1-$T47),IF(AND($AK47=\"FWP2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM(BslnAllctnCrrnt!$A$1-$T47),IF(AND($AK47=\"FWP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM(BslnAllctnCrrnt!$A$1-$T47),IF(AND($AK47=\"FWP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$W47,BslnAllctnCrrnt!$A$1<$X47),$L47,IF(AND($AK47=\"SSP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM(BslnAllctnCrrnt!$A$1-$T47),IF(AND($AK47=\"SSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$Q47,BslnAllctnCrrnt!$A$1<$R47),0,IF(AND($AK47=\"SSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM(BslnAllctnCrrnt!$A$1-$T47),0))))))))","v":0},{"$f":"IF(AND($AK47=\"FWP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$Q47,BslnAllctnCrrnt!$A$1<$R47),SUM($L47-$HO47),IF(AND($AK47=\"FWP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM($L47-$HO47),IF(AND($AK47=\"FWP2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM($L47-$HO47),IF(AND($AK47=\"FWP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM($L47-$HO47),IF(AND($AK47=\"FWP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$W47,BslnAllctnCrrnt!$A$1<$X47),SUM($L47-$HO47),IF(AND($AK47=\"SSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$Q47,BslnAllctnCrrnt!$A$1<$R47),SUM($L47-$HO47),IF(AND($AK47=\"SSP1P2\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM($L47-$HO47),0)))))))","v":0},{"$f":"IF(AND($AK47=\"FWP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),0,IF(AND($AK47=\"FWP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$W47,BslnAllctnCrrnt!$A$1<$X47),SUM(BslnAllctnCrrnt!$A$1-$W47),IF(AND($AK47=\"FWP3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$W47,BslnAllctnCrrnt!$A$1<$X47),SUM(BslnAllctnCrrnt!$A$1-$W47),IF(AND($AK47=\"SSP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),0,IF(AND($AK47=\"SSP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$W47,BslnAllctnCrrnt!$A$1<$X47),SUM(BslnAllctnCrrnt!$A$1-$W47),0)))))","v":0},{"$f":"IF(AND($AK47=\"FWP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM($N47-$HQ47),IF(AND($AK47=\"FWP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$W47,BslnAllctnCrrnt!$A$1<$X47),SUM($N47-$HQ47),IF(AND($AK47=\"FWP3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$W47,BslnAllctnCrrnt!$A$1<$X47),SUM($N47-$HQ47),IF(AND($AK47=\"SSP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$T47,BslnAllctnCrrnt!$A$1<$U47),SUM($N47-$HQ47),IF(AND($AK47=\"SSP2P3\",$HF47=TRUE,BslnAllctnCrrnt!$A$1>=$W47,BslnAllctnCrrnt!$A$1<$X47),SUM($N47-$HQ47),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[47,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G48),0,IF($F48<=$G48,SUM($G48-$F48),IF($F48>$G48,SUM((Account!$L$2-Usage!$F48)+Usage!$G48+1))))","v":0},{"$f":"IF($Q48=0,0,IF($R48=0,0,IF(AND($Q48<FctrChngDts!$A$2,$R48>=FctrChngDts!$A$2),SUM($R48-FctrChngDts!$A$2+1),IF(AND($Q48>=FctrChngDts!$A$2,$R48>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q48),IF(AND($Q48>=FctrChngDts!$A$2,$R48<FctrChngDts!$B$2),SUM($R48-$Q48+1),0)))))","v":0},{"$f":"IF($Q48=0,0,IF($R48=0,0,IF(AND($Q48<FctrChngDts!$A$2,$R48>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q48),IF(AND($Q48<FctrChngDts!$A$2,$R48<FctrChngDts!$A$2),SUM($R48-$Q48+1),IF(AND($Q48>FctrChngDts!$A$2,$R48>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R48+1),0)))))","v":0},{"$f":"IF($T48=0,0,IF($U48=0,0,IF(AND($T48<FctrChngDts!$A$2,$U48>=FctrChngDts!$A$2),SUM($U48-FctrChngDts!$A$2+1),IF(AND($T48>=FctrChngDts!$A$2,$U48<FctrChngDts!$B$2),SUM($U48-$T48+1),IF(AND($T48>=FctrChngDts!$A$2,$U48>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T48)<0),0,IF(AND($T48>=FctrChngDts!$A$2,$U48>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T48),0))))))","v":0},{"$f":"IF($T48=0,0,IF($U48=0,0,IF(AND($T48<FctrChngDts!$A$2,$U48>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T48),IF(AND($T48>=FctrChngDts!$B$2,$U48>=FctrChngDts!$B$2),SUM($U48-$T48+1),IF(AND($T48<FctrChngDts!$A$2,$U48<FctrChngDts!$A$2),SUM($U48-$T48+1),IF(AND($T48>=FctrChngDts!$A$2,$U48>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U48+1),0))))))","v":0},{"$f":"IF($W48=0,0,IF($X48=0,0,IF(AND($W48>=FctrChngDts!$A$2,$X48>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W48)<0),0,IF(AND($W48>=FctrChngDts!$A$2,$X48>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W48),IF(AND($W48>=FctrChngDts!$A$2,$X48<FctrChngDts!$B$2),SUM($X48-$W48+1),IF(AND($W48<FctrChngDts!$A$2,$X48>=FctrChngDts!$A$2),SUM($X48-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W48=0,0,IF($X48=0,0,IF(AND($W48<FctrChngDts!$A$2,$X48<FctrChngDts!$A$2),SUM($X48-$W48+1),IF(AND($W48>=FctrChngDts!$A$2,$X48>=FctrChngDts!$B$2,SUM($X48-FctrChngDts!$B$2+1)<=$Y48),SUM($X48-FctrChngDts!$B$2+1),IF(AND($W48>=FctrChngDts!$A$2,$X48>=FctrChngDts!$B$2),SUM($X48-$W48+1),IF(AND($W48<FctrChngDts!$A$2,$X48>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W48),0))))))","v":0},{"$f":"IF(AND($D48>=FctrChngDts!$C$2,$E48<FctrChngDts!$E$2),\"1\",IF(AND($D48>=FctrChngDts!$E$2,$E48<FctrChngDts!$G$2),\"2\",IF(AND($D48>=FctrChngDts!$G$2,$E48<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D48>=FctrChngDts!$D$2,,IF(AND($D48>=FctrChngDts!$C$2,$D48<=FctrChngDts!$D$2),$D48,IF(AND($D48>=FctrChngDts!$C$2,$D48>=FctrChngDts!$D$2,$E48>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D48>FctrChngDts!$D$2,,IF($D48=FctrChngDts!$D$2,$D48,IF(AND($D48>=FctrChngDts!$C$2,$E48<FctrChngDts!$D$2),$E48,IF(AND($D48>=FctrChngDts!$C$2,$E48>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D48>=FctrChngDts!$D$2,$E48>=FctrChngDts!$D$2,$E48>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E48<FctrChngDts!$D$2,$E48<=FctrChngDts!$D$2),$E48,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D48<FctrChngDts!$E$2,$E48<FctrChngDts!$E$2),,IF($D48>FctrChngDts!$F$2,,IF(AND($D48>=FctrChngDts!$E$2,$D48<=FctrChngDts!$F$2),$D48,IF(AND($D48>=FctrChngDts!$E$2,$D48>=FctrChngDts!$F$2,$E48>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D48>FctrChngDts!$F$2,,IF($E48=FctrChngDts!$F$2,$E48,IF(AND($D48<FctrChngDts!$E$2,$E48<=FctrChngDts!$F$2),$E48,IF(AND($D48>=FctrChngDts!$E$2,$E48<FctrChngDts!$F$2),$E48,IF(AND($D48>=FctrChngDts!$E$2,$E48>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D48>=FctrChngDts!$F$2,$E48>=FctrChngDts!$F$2,$E48>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D48<FctrChngDts!$G$2,$E48<FctrChngDts!$G$2),,IF($D48>FctrChngDts!$H$2,,IF(AND($D48>=FctrChngDts!$G$2,$D48<=FctrChngDts!$H$2),$D48,IF(AND($D48>=FctrChngDts!$G$2,$D48>=FctrChngDts!$H$2,$E48>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D48>FctrChngDts!$H$2,,IF($E48=FctrChngDts!$H$2,$E48,IF(AND($D48<FctrChngDts!$G$2,$E48<=FctrChngDts!$H$2),$E48,IF(AND($D48>=FctrChngDts!$G$2,$E48<FctrChngDts!$H$2),$E48,IF(AND($D48>=FctrChngDts!$G$2,$E48>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D48>=FctrChngDts!$H$2,$E48>=FctrChngDts!$H$2,$E48>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A48,Tenant!$A48:$J347,6,FALSE)","v":0},{"$f":"VLOOKUP($A48,Tenant!$A48:$J347,7,FALSE)","v":0},{"$f":"VLOOKUP($A48,Tenant!$A48:$J347,10,FALSE)","v":0},0,{"$f":"IF(AND($AK48=\"FSP2\",$AJ48=FALSE,$HF48=FALSE),SUM($K48*FctrChngDts!$C$9),IF(AND($AK48=\"FSP2\",$AJ48=TRUE,$HF48=FALSE),SUM($K48*FctrChngDts!$C$10),IF(AND($AK48=\"FSP2P3\",$AJ48=FALSE,$HF48=FALSE),SUM(SUM($K48,$M48)*FctrChngDts!$C$9),IF(AND($AK48=\"FSP2P3\",$AJ48=TRUE,$HF48=FALSE),SUM(SUM($K48,$M48)*FctrChngDts!$C$10),IF(AND($AK48=\"FSP3\",$AJ48=FALSE,$HF48=FALSE),SUM($M48*FctrChngDts!$C$9),IF(AND($AK48=\"FSP3\",$AJ48=TRUE,$HF48=FALSE),SUM($M48*FctrChngDts!$C$10),IF(AND($AK48=\"FSP1\",$AJ48=FALSE,$HF48=FALSE),SUM($I48*FctrChngDts!$C$9),IF(AND($AK48=\"FSP1\",$AJ48=TRUE,$HF48=FALSE),SUM($I48*FctrChngDts!$C$10),IF(AND($AK48=\"FSP1P2\",$AJ48=FALSE,$HF48=FALSE),SUM(SUM($I48,$K48)*FctrChngDts!$C$9),IF(AND($AK48=\"FSP1P2\",$AJ48=TRUE,$HF48=FALSE),SUM(SUM($I48,$K48)*FctrChngDts!$C$10),IF(AND($Z48=\"Summer\",$AK48=\"SSP2P3\",$AJ48=FALSE,$HF48=FALSE),SUM(SUM(SUM(SUM($K48,$M48)*FctrChngDts!$C$9),SUM(SUM($L48,$N48)*FctrChngDts!$C$11))*$AF48),IF(AND($Z48=\"Summer\",$AK48=\"SSP2P3\",$AJ48=TRUE,$HF48=FALSE),SUM(SUM(SUM(SUM($K48,$M48)*FctrChngDts!$C$10),SUM(SUM($L48,$N48)*FctrChngDts!$C$12))*$AF48),IF(AND($Z48=\"Winter\",$AK48=\"SSP2P3\",$AJ48=FALSE,$HF48=FALSE),SUM(SUM(SUM(SUM($K48,$M48)*FctrChngDts!$C$9),SUM(SUM($L48,$N48)*FctrChngDts!$C$11))-$AO48),IF(AND($Z48=\"Winter\",$AK48=\"SSP2P3\",$AJ48=TRUE,$HF48=FALSE),SUM(SUM(SUM(SUM($K48,$M48)*FctrChngDts!$C$10),SUM(SUM($L48,$N48)*FctrChngDts!$C$12))-$AO48),IF(AND($Z48=\"Summer\",$AK48=\"SSP1P2\",$AJ48=FALSE,$HF48=FALSE),SUM(SUM(SUM(SUM($I48,$K48)*FctrChngDts!$C$9),SUM(SUM($J48,$L48)*FctrChngDts!$C$11))*$AF48),IF(AND($Z48=\"Summer\",$AK48=\"SSP1P2\",$AJ48=TRUE,$HF48=FALSE),SUM(SUM(SUM(SUM($I48,$K48)*FctrChngDts!$C$10),SUM(SUM($J48,$L48)*FctrChngDts!$C$12))*$AF48),IF(AND($Z48=\"Winter\",$AK48=\"SSP1P2\",$AJ48=FALSE,$HF48=FALSE),SUM(SUM(SUM(SUM($I48,$K48)*FctrChngDts!$C$9),SUM(SUM($J48,$L48)*FctrChngDts!$C$11))-$AO48),IF(AND($Z48=\"Winter\",$AK48=\"SSP1P2\",$AJ48=TRUE,$HF48=FALSE),SUM(SUM(SUM(SUM($I48,$K48)*FctrChngDts!$C$10),SUM(SUM($J48,$L48)*FctrChngDts!$C$12))-$AO48),IF(AND($AK48=\"FSP2\",$AJ48=FALSE,$HF48=TRUE),SUM(SUM($HI48*FctrChngDts!$B$9),SUM($HJ48*FctrChngDts!$C$9)),IF(AND($AK48=\"FSP2\",$AJ48=TRUE,$HF48=TRUE),SUM(SUM($HI48*FctrChngDts!$B$10),SUM($HJ48*FctrChngDts!$C$10)),IF(AND($AK48=\"FSP2P3\",$AJ48=FALSE,$HF48=TRUE),SUM(SUM(SUM($HI48,$HK48)*FctrChngDts!$B$9),SUM(SUM($HJ48,$HL48)*FctrChngDts!$C$9)),IF(AND($AK48=\"FSP2P3\",$AJ48=TRUE,$HF48=TRUE),SUM(SUM(SUM($HI48,$HK48)*FctrChngDts!$B$10),SUM(SUM($HJ48,$HL48)*FctrChngDts!$C$10)),IF(AND($AK48=\"FSP3\",$AJ48=FALSE,$HF48=TRUE),SUM(SUM($HK48*FctrChngDts!$B$9),SUM($HL48*FctrChngDts!$C$9)),IF(AND($AK48=\"FSP3\",$AJ48=TRUE,$HF48=TRUE),SUM(SUM($HK48*FctrChngDts!$B$10),SUM($HL48*FctrChngDts!$C$10)),IF(AND($AK48=\"FSP1\",$AJ48=FALSE,$HF48=TRUE),SUM(SUM($HG48*FctrChngDts!$B$9),SUM($HH48*FctrChngDts!$C$9)),IF(AND($AK48=\"FSP1\",$AJ48=TRUE,$HF48=TRUE),SUM(SUM($HG48*FctrChngDts!$B$10),SUM($HH48*FctrChngDts!$C$10)),IF(AND($AK48=\"FSP1P2\",$AJ48=FALSE,$HF48=TRUE),SUM(SUM(SUM($HG48,$HI48)*FctrChngDts!$B$9),SUM(SUM($HH48,$HJ48)*FctrChngDts!$C$9)),IF(AND($AK48=\"FSP1P2\",$AJ48=TRUE,$HF48=TRUE),SUM(SUM(SUM($HG48,$HI48)*FctrChngDts!$B$10),SUM(SUM($HG48,$HI48)*FctrChngDts!$C$10)),IF(AND($Z48=\"Summer\",$AK48=\"SSP2P3\",$AJ48=FALSE,$HF48=TRUE),SUM(SUM(SUM(SUM($HI48,$HK48)*FctrChngDts!$B$9),SUM(SUM($HJ48,$HL48)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO48,$HQ48)*FctrChngDts!$B$11),SUM(SUM($HP48,$HR48)*FctrChngDts!$C$11))*$AF48),IF(AND($Z48=\"Summer\",$AK48=\"SSP2P3\",$AJ48=TRUE,$HF48=TRUE),SUM(SUM(SUM(SUM($HI48,$HK48)*FctrChngDts!$B$10),SUM(SUM($HJ48,$HL48)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO48,$HQ48)*FctrChngDts!$B$12),SUM(SUM($HP48,$HR48)*FctrChngDts!$C$12))*$AF48),IF(AND($Z48=\"Winter\",$AK48=\"SSP2P3\",$AJ48=FALSE,$HF48=TRUE),SUM(SUM(SUM(SUM($HI48,$HK48)*FctrChngDts!$B$9),SUM(SUM($HJ48,$HL48)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO48,$HQ48)*FctrChngDts!$B$11),SUM(SUM($HP48,$HR48)*FctrChngDts!$C$11))-$AO48),IF(AND($Z48=\"Winter\",$AK48=\"SSP2P3\",$AJ48=TRUE,$HF48=TRUE),SUM(SUM(SUM(SUM($HI48,$HK48)*FctrChngDts!$B$10),SUM(SUM($HO48,$HQ48)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO48,$HQ48)*FctrChngDts!$B$12),SUM(SUM($HP48,$HR48)*FctrChngDts!$C$12))-$AO48),IF(AND($Z48=\"Summer\",$AK48=\"SSP1P2\",$AJ48=FALSE,$HF48=TRUE),SUM(SUM(SUM(SUM($HG48,$HI48)*FctrChngDts!$B$9),SUM(SUM($HH48,$HJ48)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM48,$HO48)*FctrChngDts!$B$11),SUM(SUM($HN48,$HP48)*FctrChngDts!$C$11))*$AF48),IF(AND($Z48=\"Summer\",$AK48=\"SSP1P2\",$AJ48=TRUE,$HF48=TRUE),SUM(SUM(SUM(SUM($HG48,$HI48)*FctrChngDts!$B$10),SUM(SUM($HH48,$HJ48)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM48,$HO48)*FctrChngDts!$B$12),SUM(SUM($HN48,$HP48)*FctrChngDts!$C$12))*$AF48),IF(AND($Z48=\"Winter\",$AK48=\"SSP1P2\",$AJ48=FALSE,$HF48=TRUE),SUM(SUM(SUM(SUM($HG48,$HI48)*FctrChngDts!$B$9),SUM(SUM($HH48,$HJ48)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM48,$HO48)*FctrChngDts!$B$11),SUM(SUM($HN48,$HP48)*FctrChngDts!$C$11))-$AO48),IF(AND($Z48=\"Winter\",$AK48=\"SSP1P2\",$AJ48=TRUE,$HF48=TRUE),SUM(SUM(SUM(SUM($HG48,$HI48)*FctrChngDts!$B$10),SUM(SUM($HH48,$HJ48)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM48,$HO48)*FctrChngDts!$B$12),SUM(SUM($HN48,$HP48)*FctrChngDts!$C$12))-$AO48),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK48=\"FWP1\",$AJ48=FALSE,$HF48=FALSE),SUM($J48*FctrChngDts!$C$11),IF(AND($AK48=\"FWP1\",$AJ48=TRUE,$HF48=FALSE),SUM($J48*FctrChngDts!$C$12),IF(AND($AK48=\"FWP1P2\",$AJ48=FALSE,$HF48=FALSE),SUM(SUM($J48,$L48)*FctrChngDts!$C$11),IF(AND($AK48=\"FWP1P2\",$AJ48=TRUE,$HF48=FALSE),SUM(SUM($J48,$L48)*FctrChngDts!$C$12),IF(AND($AK48=\"FWP2\",$AJ48=FALSE,$HF48=FALSE),SUM($L48*FctrChngDts!$C$11),IF(AND($AK48=\"FWP2\",$AJ48=TRUE,$HF48=FALSE),SUM($L48*FctrChngDts!$C$12),IF(AND($AK48=\"FWP2P3\",$AJ48=FALSE,$HF48=FALSE),SUM(SUM($L48,$N48)*FctrChngDts!$C$11),IF(AND($AK48=\"FWP2P3\",$AJ48=TRUE,$HF48=FALSE),SUM(SUM($L48,$N48)*FctrChngDts!$C$12),IF(AND($AK48=\"FWP3\",$AJ48=FALSE,$HF48=FALSE),SUM($N48*FctrChngDts!$C$11),IF(AND($AK48=\"FWP3\",$AJ48=TRUE,$HF48=FALSE),SUM($N48*FctrChngDts!$C$12),IF(AND($Z48=\"Winter\",$AK48=\"SSP1P2\",$AJ48=FALSE,$HF48=FALSE),SUM(SUM(SUM($I48,$K48)*FctrChngDts!$C$9),SUM(SUM($J48,$L48)*FctrChngDts!$C$11))*$AG48,IF(AND($Z48=\"Winter\",$AK48=\"SSP1P2\",$AJ48=TRUE,$HF48=FALSE),SUM(SUM(SUM($I48,$K48)*FctrChngDts!$B$10),SUM(SUM($J48,$L48)*FctrChngDts!$B$12))*$AG48,IF(AND($Z48=\"Summer\",$AK48=\"SSP1P2\",$AJ48=FALSE,$HF48=FALSE),SUM(SUM(SUM($I48,$K48)*FctrChngDts!$B$9),SUM(SUM($J48,$L48)*FctrChngDts!$B$11))-$AJ48,IF(AND($Z48=\"Summer\",$AK48=\"SSP1P2\",$AJ48=TRUE,$HF48=FALSE),SUM(SUM(SUM($I48,$K48)*FctrChngDts!$C$10),SUM(SUM($J48,$L48)*FctrChngDts!$C$12))-$AJ48,IF(AND($Z48=\"Winter\",$AK48=\"SSP2P3\",$AJ48=FALSE,$HF48=FALSE),SUM(SUM(SUM($K48,$M48)*FctrChngDts!$C$9),SUM(SUM($L48,$N48)*FctrChngDts!$C$11))*$AG48,IF(AND($Z48=\"Winter\",$AK48=\"SSP2P3\",$AJ48=TRUE,$HF48=FALSE),SUM(SUM(SUM($K48,$M48)*FctrChngDts!$C$10),SUM(SUM($L48,$N48)*FctrChngDts!$C$12))*$AG48,IF(AND($Z48=\"Summer\",$AK48=\"SSP2P3\",$AJ48=FALSE,$HF48=FALSE),SUM(SUM(SUM($K48,$M48)*FctrChngDts!$C$9),SUM(SUM($L48,$N48)*FctrChngDts!$C$11))-$AJ48,IF(AND($Z48=\"Summer\",$AK48=\"SSP2P3\",$AJ48=TRUE,$HF48=FALSE),SUM(SUM(SUM($K48,$M48)*FctrChngDts!$C$10),SUM(SUM($L48,$N48)*FctrChngDts!$C$12))-$AJ48,IF(AND($AK48=\"FWP1\",$AJ48=FALSE,$HF48=TRUE),SUM(SUM($HM48*FctrChngDts!$B$11),SUM($HN48*FctrChngDts!$C$11)),IF(AND($AK48=\"FWP1\",$AJ48=TRUE,$HF48=TRUE),SUM(SUM($HM48*FctrChngDts!$B$12),SUM($HN48*FctrChngDts!$C$12)),IF(AND($AK48=\"FWP1P2\",$AJ48=FALSE,$HF48=TRUE),SUM(SUM(SUM($HM48,$HO48)*FctrChngDts!$B$11),SUM(SUM($HN48,$HP48)*FctrChngDts!$C$11)),IF(AND($AK48=\"FWP1P2\",$AJ48=TRUE,$HF48=TRUE),SUM(SUM(SUM($HM48,$KP48)*FctrChngDts!$C$12),SUM(SUM($HN48,$HP48)*FctrChngDts!$C$12)),IF(AND($AK48=\"FWP2\",$AJ48=FALSE,$HF48=TRUE),SUM(SUM($HO48*FctrChngDts!$B$11),SUM($HO48*FctrChngDts!$C$11)),IF(AND($AK48=\"FWP2\",$AJ48=TRUE,$HF48=TRUE),SUM(SUM($HO48*FctrChngDts!$B$12),SUM($HO48*FctrChngDts!$C$12)),IF(AND($AK48=\"FWP2P3\",$AJ48=FALSE,$HF48=TRUE),SUM(SUM(SUM($HO48,$HQ48)*FctrChngDts!$C$11),SUM(SUM($HP48,$HR48)*FctrChngDts!$C$11)),IF(AND($AK48=\"FWP2P3\",$AJ48=TRUE,$HF48=TRUE),SUM(SUM(SUM($HO48,$HQ48)*FctrChngDts!$C$12),SUM(SUM($HP48,$HR48)*FctrChngDts!$C$12)),IF(AND($AK48=\"FWP3\",$AJ48=FALSE,$HF48=TRUE),SUM(SUM($HQ48*FctrChngDts!$B$11),SUM($HR48*FctrChngDts!$C$11)),IF(AND($AK48=\"FWP3\",$AJ48=TRUE,$HF48=TRUE),SUM(SUM($HQ48*FctrChngDts!$B$12),SUM($HR48*FctrChngDts!$C$12)),IF(AND($Z48=\"Winter\",$AK48=\"SSP1P2\",$AJ48=FALSE,$HF48=TRUE),SUM(SUM(SUM(SUM($HG48,$HI48)*FctrChngDts!$B$9),SUM(SUM($HH48,$HJ48)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM48,$HO48)*FctrChngDts!$B$11),SUM(SUM($HN48,$HP48)*FctrChngDts!$C$11))*$AG48),IF(AND($Z48=\"Winter\",$AK48=\"SSP1P2\",$AJ48=TRUE,$HF48=TRUE),SUM(SUM(SUM(SUM($HG48,$HI48)*FctrChngDts!$B$10), SUM(SUM($HH48,$HJ48)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM48,$HO48)*FctrChngDts!$B$12),SUM(SUM($HN48,$HP48)*FctrChngDts!$C$12))*$AG48),IF(AND($Z48=\"Summer\",$AK48=\"SSP1P2\",$AJ48=FALSE,$HF48=TRUE),SUM(SUM(SUM(SUM($HG48,$HI48)*FctrChngDts!$B$9),SUM(SUM($HH48,$HJ48)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM48,$HO48)*FctrChngDts!$B$11),SUM(SUM($HN48,$HP48)*FctrChngDts!$C$11))-$AJ48),IF(AND($Z48=\"Summer\",$AK48=\"SSP1P2\",$AJ48=TRUE,$HF48=TRUE),SUM(SUM(SUM(SUM($HG48,$HI48)*FctrChngDts!$B$10),SUM(SUM($HH48,$HJ48)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM48,$HO48)*FctrChngDts!$B$12),SUM(SUM($HN48,$HP48)*FctrChngDts!$C$12))-$AJ48),IF(AND($Z48=\"Winter\",$AK48=\"SSP2P3\",$AJ48=FALSE,$HF48=TRUE),SUM(SUM(SUM(SUM($HI48,$HK48)*FctrChngDts!$B$9),SUM(SUM($HJ48,$HL48)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO48,$HQ48)*FctrChngDts!$B$11),SUM(SUM($HP48,$HR48)*FctrChngDts!$C$11))*$AG48),IF(AND($Z48=\"Winter\",$AK48=\"SSP2P3\",$AJ48=TRUE,$HF48=TRUE),SUM(SUM(SUM(SUM($HI48,$HK48)*FctrChngDts!$B$10), SUM(SUM($HJ48,$HL48)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO48,$HQ48)*FctrChngDts!$B$12),SUM(SUM($HP48,$HR48)*FctrChngDts!$C$12))*$AG48),IF(AND($Z48=\"Summer\",$AK48=\"SSP2P3\",$AJ48=FALSE,$HF48=TRUE),SUM(SUM(SUM(SUM($HI48,$HK48)*FctrChngDts!$B$9),SUM(SUM($HJ48,$HL48)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO48,$HQ48)*FctrChngDts!$B$11),SUM(SUM($HP48,$HR48)*FctrChngDts!$C$11))-$AJ48),IF(AND($Z48=\"Summer\",$AK48=\"SSP2P3\",$AJ48=TRUE,$HF48=TRUE),SUM(SUM(SUM(SUM($HI48,$HK48)*FctrChngDts!$B$10), SUM(SUM($HJ48,$HL48)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO48,$HQ48)*FctrChngDts!$B$12),SUM(SUM($HP48,$HR48)*FctrChngDts!$C$12))-$AJ48),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK48=\"FSP1\",$AH48=TRUE,SUM(SUM(SUM($AI48*FctrChngDts!$B$13)*I48),$AR48)>$AD48),$AD48,IF(AND($AK48=\"FSP1\",$AH48=TRUE,SUM(SUM(SUM($AI48*FctrChngDts!$B$13)*$I48),$AR48)<=$AD48),SUM(SUM(SUM($AI48*FctrChngDts!$B$13)*$I48),$AR48),IF(AND($Z48=\"Summer\",$AK48=\"SSP1\",$AH48=TRUE,SUM(SUM(SUM(SUM($I48,$J48)*SUM($AI48*FctrChngDts!$B$13))*$AF48),$AR48)>$AD48),$AD48,IF(AND($Z48=\"Summer\",$AK48=\"SSP1\",$AH48=TRUE,SUM(SUM(SUM(SUM($I48,$J48)*SUM($AI48*FctrChngDts!$B$13))*$AF48),$AR48)<=$AD48),SUM(SUM(SUM(SUM($I48,$J48)*SUM($AI48*FctrChngDts!$B$13))*$AF48),$AR48),IF(AND($Z48=\"Winter\",$AK48=\"SSP1\",$AH48=TRUE,SUM(SUM(SUM(SUM($I48,$J48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AU48:$AW48)),$AR48)>$AD48),$AD48,IF(AND($Z48=\"Winter\",$AK48=\"SSP1\",$AH48=TRUE,SUM(SUM(SUM(SUM($I48,$J48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AU48:$AW48)),$AR48)<=$AD48),SUM(SUM(SUM(SUM($I48,$J48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AU48:$AW48)),$AR48),IF(AND($AK48=\"FSP1P2\",$AH48=TRUE,SUM(SUM(SUM(SUM($I48,$K48)*SUM($AI48*FctrChngDts!$B$13))*$AF48),$AR48)>$AD48),$AD48,IF(AND($AK48=\"FSP1P2\",$AH48=TRUE,SUM(SUM(SUM(SUM($I48,$K48)*SUM($AI48*FctrChngDts!$B$13))*$AF48),$AR48)<=$AD48),SUM(SUM(SUM(SUM($I48,$K48)*SUM($AI48*FctrChngDts!$B$13))*$AF48),$AR48),IF(AND($Z48=\"Summer\",$AK48=\"SSP1P2\",$AH48=TRUE,SUM(SUM(SUM(SUM($I48,$K48,$J48,$L48)*SUM($AI48*FctrChngDts!$B$13))*$AF48),$AR48)>$AD48),$AD48,IF(AND($Z48=\"Summer\",$AK48=\"SSP1P2\",$AH48=TRUE,SUM(SUM(SUM(SUM($I48,$K48,$J48,$L48)*SUM($AI48*FctrChngDts!$B$13))*$AF48),$AR48)<=$AD48),SUM(SUM(SUM(SUM($I48,$K48,$J48,$L48)*SUM($AI48*FctrChngDts!$B$13))*$AF48),$AR48),IF(AND($Z48=\"Winter\",$AK48=\"SSP1P2\",$AH48=TRUE,SUM(SUM(SUM(SUM($I48,$K48,$J48,$L48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AU48:$AW48)),$AR48)>$AD48),$AD48,IF(AND($Z48=\"Winter\",$AK48=\"SSP1P2\",$AH48=TRUE,SUM(SUM(SUM(SUM($I48,$K48,$J48,$L48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AU48:$AW48)),$AR48)<=$AD48),MIN($AD48,SUM($AL48,SUM(SUM(SUM(SUM($I48,$K48,$J48,$L48)*SUM($AI48*FctrChngDts!$B$13))*$AF48)))),IF(AND($AK48=\"FSP2\",$AH48=TRUE,SUM(SUM(SUM($AI48*FctrChngDts!$B$13)*$K48),$AR48)>$AD48),$AD48,IF(AND($AK48=\"FSP2\",$AH48=TRUE,SUM(SUM(SUM($AI48*FctrChngDts!$B$13)*$K48),$AR48)<=$AD48),SUM(SUM(SUM($AI48*FctrChngDts!$B$13)*$K48),$AR48),IF(AND($Z48=\"Summer\",$AK48=\"SSP2\",$AH48=TRUE,SUM(SUM(SUM(SUM($K48,$L48)*SUM($AI48*FctrChngDts!$B$13))*$AF48),$AR48)>$AD48),$AD48,IF(AND($Z48=\"Summer\",$AK48=\"SSP2\",$AH48=TRUE,SUM(SUM(SUM(SUM($K48,$L48)*SUM($AI48*FctrChngDts!$B$13))*$AF48),$AR48)<=$AD48),SUM(SUM(SUM(SUM($K48,$L48)*SUM($AI48*FctrChngDts!$B$13))*$AF48),$AR48),IF(AND($Z48=\"Winter\",$AK48=\"SSP2\",$AH48=TRUE,SUM(SUM(SUM(SUM($K48,$L48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AU48:$AW48)),$AR48)>$AD48),$AD48,IF(AND($Z48=\"Winter\",$AK48=\"SSP2\",$AH48=TRUE,SUM(SUM(SUM(SUM($K48,$L48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AU48:$AW48)),$AR48)<=$AD48),SUM(SUM(SUM(SUM($K48,$L48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AU48:$AW48)),$AR48),IF(AND($AK48=\"FSP2P3\",$AH48=TRUE,SUM(SUM(SUM(SUM($K48,$M48)*SUM($AI48*FctrChngDts!$B$13))*$AF48),$AR48)>$AD48),$AD48,IF(AND($AK48=\"FSP2P3\",$AH48=TRUE,SUM(SUM(SUM(SUM($K48,$M48)*SUM($AI48*FctrChngDts!$B$13))*$AF48),$AR48)<=$AD48),SUM(SUM(SUM(SUM($K48,$M48)*SUM($AI48*FctrChngDts!$B$13))*$AF48),$AR48),IF(AND($Z48=\"Summer\",$AK48=\"SSP2P3\",$AH48=TRUE,SUM(SUM(SUM(SUM($K48,$L48,$M48,$N48)*SUM($AI48*FctrChngDts!$B$13))*$AF48),$AR48)>$AD48),$AD48,IF(AND($Z48=\"Summer\",$AK48=\"SSP2P3\",$AH48=TRUE,SUM(SUM(SUM(SUM($K48,$L48,$M48,$N48)*SUM($AI48*FctrChngDts!$B$13))*$AF48),$AR48)<=$AD48),SUM(SUM(SUM(SUM($K48,$L48,$M48,$N48)*SUM($AI48*FctrChngDts!$B$13))*$AF48),$AR48),IF(AND($Z48=\"Winter\",$AK48=\"SSP2P3\",$AH48=TRUE,SUM(SUM(SUM(SUM($K48,$L48,$M48,$N48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AU48:$AW48)),$AR48)>$AD48),$AD48,IF(AND($Z48=\"Winter\",$AK48=\"SSP2P3\",$AH48=TRUE,SUM(SUM(SUM(SUM($K48,$L48,$M48,$N48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AU48:$AW48)),$AR48)<=$AD48),SUM(SUM(SUM(SUM($K48,$L48,$M48,$N48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AU48:$AW48)),$AR48),IF(AND($AK48=\"FSP3\",$AH48=TRUE,SUM(SUM(SUM($AI48*FctrChngDts!$B$13)*$M48),$AR48)>$AD48),$AD48,IF(AND($AK48=\"FSP3\",$AH48=TRUE,SUM(SUM(SUM($AI48*FctrChngDts!$B$13)*$M48),$AR48)<=$AD48),SUM(SUM(SUM($AI48*FctrChngDts!$B$13)*$M48),$AR48),IF(AND($Z48=\"Summer\",$AK48=\"SSP3\",$AH48=TRUE,SUM(SUM(SUM(SUM($M48,$N48)*SUM($AI48*FctrChngDts!$B$13))*$AF48),$AR48)>$AD48),$AD48,IF(AND($Z48=\"Summer\",$AK48=\"SSP3\",$AH48=TRUE,SUM(SUM(SUM(SUM($M48,$N48)*SUM($AI48*FctrChngDts!$B$13))*$AF48),$AR48)<=$AD48),SUM(SUM(SUM(SUM($M48,$N48)*SUM($AI48*FctrChngDts!$B$13))*$AF48),$AR48),IF(AND($Z48=\"Winter\",$AK48=\"SSP3\",$AH48=TRUE,SUM(SUM(SUM(SUM($M48,$N48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AU48:$AW48)),$AR48)>$AD48),$AD48,IF(AND($Z48=\"Winter\",$AK48=\"SSP3\",$AH48=TRUE,SUM(SUM(SUM(SUM($M48,$N48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AU48:$AW48)),$AR48)<=$AD48),SUM(SUM(SUM(SUM($M48,$N48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AU48:$AW48)),$AR48),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK48=\"FWP1\",$AH48=TRUE,SUM(SUM(SUM($AI48*FctrChngDts!$B$13)*$J48),$AU48)>$AE48),$AE48,IF(AND($AK48=\"FWP1\",$AH48=TRUE,SUM(SUM(SUM($AI48*FctrChngDts!$B$13)*$J48),$AU48)<=$AE48),SUM(SUM(SUM($AI48*FctrChngDts!$B$13)*$J48),$AU48),IF(AND($Z48=\"Winter\",$AK48=\"SSP1\",$AH48=TRUE,SUM(SUM(SUM(SUM($I48,$J48)*SUM($AI48*FctrChngDts!$B$13))*$AG48),$AU48)>$AE48),$AE48,IF(AND($Z48=\"Winter\",$AK48=\"SSP1\",$AH48=TRUE,SUM(SUM(SUM(SUM($I48,$J48)*SUM($AI48*FctrChngDts!$B$13))*$AG48),$AU48)<=$AE48),SUM(SUM(SUM(SUM($I48,$J48)*SUM($AI48*FctrChngDts!$B$13))*$AG48),$AU48),IF(AND($Z48=\"Summer\",$AK48=\"SSP1\",$AH48=TRUE,SUM(SUM(SUM(SUM($I48,$J48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AR48:$AT48)),$AU48)>$AE48),$AE48,IF(AND($Z48=\"Summer\",$AK48=\"SSP1\",$AH48=TRUE,SUM(SUM(SUM(SUM($I48,$J48)*SUM($AI48*FctrChngDts!$B$13))- SUM($AR48:$AT48)),$AU48)<=$AE48),SUM(SUM(SUM(SUM($I48,$J48)*SUM($AI48*FctrChngDts!$B$13))- SUM($AR48:$AT48)),$AU48),IF(AND($AK48=\"FWP1P2\",$AH48=TRUE,SUM(SUM(SUM(SUM($J48,$L48)*SUM($AI48*FctrChngDts!$B$13))*$AG48),$AU48)>$AE48),$AE48,IF(AND($AK48=\"FWP1P2\",$AH48=TRUE,SUM(SUM(SUM(SUM($J48,$L48)*SUM($AI48*FctrChngDts!$B$13))*$AG48),$AU48)<=$AE48),SUM(SUM(SUM(SUM($J48,$L48)*SUM($AI48*FctrChngDts!$B$13))*$AG48),$AU48),IF(AND($Z48=\"Winter\",$AK48=\"SSP1P2\",$AH48=TRUE,SUM(SUM(SUM(SUM($I48,$K48,$J48,$L48)*SUM($AI48*FctrChngDts!$B$13))*$AG48),$AU48)>$AE48),$AE48,IF(AND($Z48=\"Winter\",$AK48=\"SSP1P2\",$AH48=TRUE,SUM(SUM(SUM(SUM($I48,$K48,$J48,$L48)*SUM($AI48*FctrChngDts!$B$13))*$AG48),$AU48)<=$AE48),SUM(SUM(SUM(SUM($I48,$K48,$J48,$L48)*SUM($AI48*FctrChngDts!$B$13))*$AG48),$AU48),IF(AND($Z48=\"Summer\",$AK48=\"SSP1P2\",$AH48=TRUE,SUM(SUM(SUM(SUM($I48,$K48,$J48,$L48)*SUM($AI48*FctrChngDts!$B$13))- SUM($AR48:$AT48)),$AU48)>$AE48),$AE48,IF(AND($Z48=\"Summer\",$AK48=\"SSP1P2\",$AH48=TRUE,SUM(SUM(SUM(SUM($I48,$K48,$J48,$L48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AR48:$AT48)),$AU48)<=$AE48),SUM(SUM(SUM(SUM($I48,$K48,$J48,$L48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AR48:$AT48)),$AU48),IF(AND($AK48=\"FWP2\",$AH48=TRUE,SUM(SUM(SUM($AI48*FctrChngDts!$B$13)*$L48),$AU48)>$AE48),$AE48,IF(AND($AK48=\"FWP2\",$AH48=TRUE,SUM(SUM(SUM($AI48*FctrChngDts!$B$13)*$L48),$AU48)<=$AE48),SUM(SUM(SUM($AI48*FctrChngDts!$B$13)*$L48),$AU48),IF(AND($Z48=\"Winter\",$AK48=\"SSP2\",$AH48=TRUE,SUM(SUM(SUM(SUM($K48,$L48)*SUM($AI48*FctrChngDts!$B$13))*$AG48),$AU48)>$AE48),$AE48,IF(AND($Z48=\"Winter\",$AK48=\"SSP2\",$AH48=TRUE,SUM(SUM(SUM(SUM($K48,$L48)*SUM($AI48*FctrChngDts!$B$13))*$AG48),$AU48)<=$AE48),SUM(SUM(SUM(SUM($K48,$L48)*SUM($AI48*FctrChngDts!$B$13))*$AG48),$AU48),IF(AND($Z48=\"Summer\",$AK48=\"SSP2\",$AH48=TRUE,SUM(SUM(SUM(SUM($K48,$L48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AR48:$AT48)),$AU48)>$AE48),$AE48,IF(AND($Z48=\"Summer\",$AK48=\"SSP2\",$AH48=TRUE,SUM(SUM(SUM(SUM($K48,$L48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AR48:$AT48)),$AU48)<=$AE48),SUM(SUM(SUM(SUM($K48,$L48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AR48:$AT48)),$AU48),IF(AND($AK48=\"FWP2P3\",$AH48=TRUE,SUM(SUM(SUM(SUM($L48,$N48)*SUM($AI48*FctrChngDts!$B$13))*$AG48),$AU48)>$AE48),$AE48,IF(AND($AK48=\"FWP2P3\",$AH48=TRUE,SUM(SUM(SUM(SUM($L48,$N48)*SUM($AI48*FctrChngDts!$B$13))*$AG48),$AU48)<=$AE48),SUM(SUM(SUM(SUM($L48,$N48)*SUM($AI48*FctrChngDts!$B$13))*$AG48),$AU48),IF(AND($Z48=\"Winter\",$AK48=\"SSP2P3\",$AH48=TRUE,SUM(SUM(SUM(SUM($K48,$L48,$M48,$N48)*SUM($AI48*FctrChngDts!$B$13))*$AG48),$AU48)>$AE48),$AE48,IF(AND($Z48=\"Winter\",$AK48=\"SSP2P3\",$AH48=TRUE,SUM(SUM(SUM(SUM($K48,$L48,$M48,$N48)*SUM($AI48*FctrChngDts!$B$13))*$AG48),$AU48)<=$AE48),SUM(SUM(SUM(SUM($K48,$L48,$M48,$N48)*SUM($AI48*FctrChngDts!$B$13))*$AG48),$AU48),IF(AND($Z48=\"Summer\",$AK48=\"SSP2P3\",$AH48=TRUE,SUM(SUM(SUM(SUM($K48,$L48,$M48,$N48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AR48:$AT48)),$AU48)>$AE48),$AE48,IF(AND($Z48=\"Summer\",$AK48=\"SSP2P3\",$AH48=TRUE,SUM(SUM(SUM(SUM($K48,$L48,$M48,$N48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AR48:$AT48)),$AU48)<=$AE48),SUM(SUM(SUM(SUM($K48,$L48,$M48,$N48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AR48:$AT48)),$AU48),IF(AND($AK48=\"FWP3\",$AH48=TRUE,SUM(SUM(SUM($AI48*FctrChngDts!$B$13)*$N48),$AU48)>$AE48),$AE48,IF(AND($AK48=\"FWP3\",$AH48=TRUE,SUM(SUM(SUM($AI48*FctrChngDts!$B$13)*$N48),$AU48)<=$AE48),SUM(SUM(SUM($AI48*FctrChngDts!$B$13)*$N48),$AU48),IF(AND($Z48=\"Winter\",$AK48=\"SSP3\",$AH48=TRUE,SUM(SUM(SUM(SUM($M48,$N48)*SUM($AI48*FctrChngDts!$B$13))*$AG48),$AU48)>$AE48),$AE48,IF(AND($Z48=\"Winter\",$AK48=\"SSP3\",$AH48=TRUE,SUM(SUM(SUM(SUM($M48,$N48)*SUM($AI48*FctrChngDts!$B$13))*$AG48),$AU48)<=$AE48),SUM(SUM(SUM(SUM($M48,$N48)*SUM($AI48*FctrChngDts!$B$13))*$AG48),$AU48),IF(AND($Z48=\"Summer\",$AK48=\"SSP3\",$AH48=TRUE,SUM(SUM(SUM(SUM($M48,$N48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AR48:$AT48)),$AU48)>$AE48),$AE48,IF(AND($Z48=\"Summer\",$AK48=\"SSP3\",$AH48=TRUE,SUM(SUM(SUM(SUM($M48,$N48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AR48:$AT48)),$AU48)<=$AE48),SUM(SUM(SUM(SUM($M48,$N48)*SUM($AI48*FctrChngDts!$B$13))-SUM($AR48:$AT48)),$AU48),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I48>0,$AH48=FALSE),SUM($AR48*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I48>0,$AH48=TRUE),SUM($AX48*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I48>0,$AH48=FALSE),SUM($AS48*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I48>0,$AH48=TRUE),SUM($AY48*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I48>0,$AH48=FALSE),SUM($AT48*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I48>0,$AH48=TRUE),SUM($AZ48*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J48>0,$AH48=FALSE),SUM($AU48*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J48>0,$AH48=TRUE),SUM($BA48*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J48>0,$AH48=FALSE),SUM($AV48*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J48>0,$AH48=TRUE),SUM($BB48*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J48>0,$AH48=FALSE),SUM($AW48*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J48>0,$AH48=TRUE),SUM($BC48*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K48>0,$AH48=FALSE),SUM($AR48*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K48>0,$AH48=TRUE),SUM($AX48*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K48>0,$AH48=FALSE),SUM($AS48*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K48>0,$AH48=TRUE),SUM($AY48*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K48>0,$AH48=FALSE),SUM($AT48*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K48>0,$AH48=TRUE),SUM($AZ48*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L48>0,$AH48=FALSE),SUM($AU48*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L48>0,$AH48=TRUE),SUM($BA48*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L48>0,$AH48=FALSE),SUM($AV48*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L48>0,$AH48=TRUE),SUM($BB48*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L48>0,$AH48=FALSE),SUM($AW48*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L48>0,$AH48=TRUE),SUM($BC48*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M48>0,$AH48=FALSE),SUM($AR48*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M48>0,$AH48=TRUE),SUM($AX48*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M48>0,$AH48=FALSE),SUM($AS48*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M48>0,$AH48=TRUE),SUM($AY48*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M48>0,$AH48=FALSE),SUM($AT48*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M48>0,$AH48=TRUE),SUM($AZ48*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N48>0,$AH48=FALSE),SUM($AU48*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N48>0,$AH48=TRUE),SUM($BA48*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N48>0,$AH48=FALSE),SUM($AV48*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N48>0,$AH48=TRUE),SUM($BB48*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N48>0,$AH48=FALSE),SUM($AW48*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N48>0,$AH48=TRUE),SUM($BC48*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I48=0,0,IF(AND($I48>0,$K48>0,$AH48=FALSE),SUM($AR48/$P48*$I48),IF(AND($I48>0,$K48=0,$AH48=FALSE),$AR48,IF(AND($I48>0,$K48>0,$AH48=TRUE),ROUND(MIN($HU48,SUM(SUM($I48,$K48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA48,SUM(SUM($I48,$K48)*(FctrChngDts!$B$13)*$AI48)*$IA48)),0),IF(AND($I48>0,$K48=0,$AH48=TRUE),$AX48))))),0)","v":0},{"$f":"ROUND(IF($I48=0,0,IF(AND($I48>0,$K48>0,$AH48=FALSE),SUM($AS48/$P48*$I48),IF(AND($I48>0,$K48=0,$AH48=FALSE),$AS48,IF(AND($I48>0,$K48>0,$AH48=TRUE),ROUND(MIN(SUM($HU48-$BW48),SUM(SUM($I48,$K48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA48)*3),0),IF(AND($I48>0,$K48=0,$AH48=TRUE),$AY48))))),0)","v":0},0,{"$f":"IF($J48=0,0,IF(AND($J48>0,$L48=0,$N48=0,$AH48=FALSE,$AJ48=FALSE),ROUND(MIN($HX48,SUM($AU48,$BA48)),0),IF(AND($J48>0,$L48=0,$N48=0,$AH48=TRUE,$AJ48=FALSE),ROUND(MIN($HX48,SUM($AU48,SUM($J48*$AI48*FctrChngDts!$B$13))),0),IF(AND($J48>0,$L48>0,$N48=0,$AH48=FALSE,$AJ48=FALSE),ROUND(MIN($HX48,SUM(SUM($J48,$L48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA48,SUM(SUM($J48,$L48)*(FctrChngDts!$B$13)*$AI48)*$IA48)),0),IF(AND($J48>0,$L48>0,$N48=0,$AH48=TRUE,$AJ48=FALSE),ROUND(MIN($HX48,SUM(SUM(SUM(SUM($J48,$L48)*FctrChngDts!$C$11*$IA48),SUM(SUM($J48,$L48)*SUM(FctrChngDts!$B$13*$AI48)*$IA48)))),0),IF(AND($J48>0,$L48=0,$N48=0,$AH48=FALSE,$AJ48=TRUE),ROUND(MIN($HX48,SUM($AU48,$BA48)),0),IF(AND($J48>0,$L48=0,$N48=0,$AH48=TRUE,$AJ48=TRUE),ROUND(MIN($HX48,SUM($AU48,SUM($J48*$AI48*FctrChngDts!$B$13))),0),IF(AND($J48>0,$L48>0,$N48=0,$AH48=FALSE,$AJ48=TRUE),ROUND(MIN($HX48,SUM(SUM($J48,$L48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA48,SUM(SUM($J48,$L48)*(FctrChngDts!$B$13)*$AI48)*$IA48)),0),IF(AND($J48>0,$L48>0,$N48=0,$AH48=TRUE,$AJ48=TRUE),ROUND(MIN($HX48,SUM(SUM(SUM(SUM($J48,$L48)*FctrChngDts!$C$12*$IA48),SUM(SUM($J48,$L48)*SUM(FctrChngDts!$B$13*$AI48)*$IA48)))),0))))))))))","v":0},{"$f":"IF($J48=0,0,IF(AND($J48>0,$L48=0,$N48=0,$AH48=FALSE,$AJ48=FALSE),ROUND(MIN(SUM($HX48-$BZ48),SUM($AU48*3)),0),IF(AND($J48>0,$L48=0,$N48=0,$AH48=TRUE,$AJ48=FALSE),ROUND(MIN(SUM($HX48-$BZ48),SUM(SUM($J48,$L48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA48)*3),0),IF(AND($J48>0,$L48>0,$N48=0,$AH48=FALSE,$AJ48=FALSE),ROUND(MIN(SUM($HX48-$BZ48),SUM(SUM($J48,$L48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA48)*3),0),IF(AND($J48>0,$L48>0,$N48=0,$AH48=TRUE,$AJ48=FALSE),ROUND(MIN(SUM($HX48-$BZ48),SUM(SUM($J48,$L48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA48)*3),0),IF(AND($J48>0,$L48=0,$N48=0,$AH48=FALSE,$AJ48=TRUE),ROUND(MIN(SUM($HX48-$BZ48),SUM($AU48*3)),0),IF(AND($J48>0,$L48=0,$N48=0,$AH48=TRUE,$AJ48=TRUE),ROUND(MIN(SUM($HX48-$BZ48),SUM(SUM($J48,$L48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA48)*3),0),IF(AND($J48>0,$L48>0,$N48=0,$AH48=FALSE,$AJ48=TRUE),ROUND(MIN(SUM($HX48-$BZ48),SUM(SUM($J48,$L48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA48)*3),0),IF(AND($J48>0,$L48>0,$N48=0,$AH48=TRUE,$AJ48=TRUE),ROUND(MIN(SUM($HX48-$BZ48),SUM(SUM($J48,$L48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA48)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K48=0,0,IF(AND($I48>0,$K48>0,$M48=0,$AH48=FALSE),SUM($AR48-$BW48),IF(AND($I48=0,$K48>0,$M48>0,$AH48=FALSE),SUM($AR48/$P48*$K48),IF(AND($I48=0,$K48>0,$M48=0,$AH48=FALSE),$AR48,IF($K48=0,0,IF(AND($I48>0,$K48>0,$M48=0,$AH48=TRUE),ROUND(MIN($HV48,SUM(SUM($I48,$K48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB48,SUM(SUM($I48,$K48)*(FctrChngDts!$B$13)*$AI48)*$IB48)),0),IF(AND($I48=0,$K48>0,$M48>0,$AH48=TRUE),ROUND(MIN($HV48,SUM(SUM($I48,$K48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB48,SUM(SUM($I48,$K48)*(FctrChngDts!$B$13)*$AI48)*$IB48)),0),IF(AND($I48=0,$K48>0,$M48=0,$AH48=TRUE),$AX48)))))))),0)","v":0},{"$f":"ROUND(IF($K48=0,0,IF(AND($I48>0,$K48>0,$M48=0,$AH48=FALSE),SUM($AS48-$BX48),IF(AND($I48=0,$K48>0,$M48>0,$AH48=FALSE),SUM($AS48/$P48*$K48),IF(AND($I48=0,$K48>0,$M48=0,$AH48=FALSE),$AS48,IF($K48=0,0,IF(AND($I48>0,$K48>0,$M48=0,$AH48=TRUE),ROUND(MIN(SUM($HV48-$BW48),SUM(SUM($I48,$K48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB48)*3),0),IF(AND($I48=0,$K48>0,$M48>0,$AH48=TRUE),ROUND(MIN(SUM($HV48-$BW48),SUM(SUM($I48,$K48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB48)*3),0),IF(AND($I48=0,$K48>0,$M48=0,$AH48=TRUE),$AY48)))))))),0)","v":0},0,{"$f":"IF($L48=0,0,IF(AND($J48>0,$L48>0,$N48=0,$AH48=FALSE,$AJ48=FALSE),ROUND(MIN($HY48,SUM(SUM($J48,$L48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB48,SUM(SUM($J48,$L48)*(FctrChngDts!$B$13)*$AI48)*$IB48)),0),IF(AND($J48>0,$L48>0,$N48=0,$AH48=TRUE,$AJ48=FALSE),ROUND(MIN($HY48,SUM(SUM(SUM(SUM($J48,$L48)*FctrChngDts!$C$11*$IB48),SUM(SUM($J48,$L48)*SUM(FctrChngDts!$B$13*$AI48)*$IB48)))),0),IF(AND($J48=0,$L48>0,$N48=0,$AH48=FALSE,$AJ48=FALSE),ROUND(MIN($HY48,SUM($L48*FctrChngDts!$C$11)),0),IF(AND($J48=0,$L48>0,$N48=0,$AH48=TRUE,$AJ48=FALSE),ROUND(MIN($HY48,SUM(SUM(SUM(SUM($J48,$L48)*FctrChngDts!$C$11*$IB48),SUM(SUM($J48,$L48)*SUM(FctrChngDts!$B$13*$AI48)*$IB48)))),0),IF(AND($J48>0,$L48>0,$N48=0,$AH48=FALSE,$AJ48=TRUE),ROUND(MIN($HY48,SUM(SUM($J48,$L48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB48,SUM(SUM($J48,$L48)*(FctrChngDts!$B$13)*$AI48)*$IB48)),0),IF(AND($J48>0,$L48>0,$N48=0,$AH48=TRUE,$AJ48=TRUE),ROUND(MIN($HY48,SUM(SUM(SUM(SUM($J48,$L48)*FctrChngDts!$C$12*$IB48),SUM(SUM($J48,$L48)*SUM(FctrChngDts!$B$13*$AI48)*$IB48)))),0),IF(AND($J48=0,$L48>0,$N48=0,$AH48=FALSE,$AJ48=TRUE),ROUND(MIN($HY48,SUM($L48*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J48=0,$L48>0,$N48=0,$AH48=TRUE,$AJ48=TRUE),ROUND(MIN($HY48,SUM(SUM(SUM(SUM($J48,$L48)*FctrChngDts!$C$12*$IB48),SUM(SUM($J48,$L48)*SUM(FctrChngDts!$B$13*$AI48)*$IB48)))),0))))))))))","v":0},{"$f":"IF($L48=0,0,IF(AND($J48>0,$L48>0,$N48=0,$AH48=FALSE,$AJ48=FALSE),ROUND(MIN(SUM($HY48-$CF48),SUM(SUM($J48,$L48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB48)*3),0),IF(AND($J48>0,$L48>0,$N48=0,$AH48=TRUE,$AJ48=FALSE),ROUND(MIN(SUM($HY48-$CF48),SUM(SUM($J48,$L48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB48)*3),0),IF(AND($J48=0,$L48>0,$N48=0,$AH48=FALSE,$AJ48=FALSE),ROUND(MIN(SUM($HY48-$CF48),SUM($AU48*3)),0),IF(AND($J48=0,$L48>0,$N48=0,$AH48=TRUE,$AJ48=FALSE),ROUND(MIN(SUM($HY48-$CF48),SUM(SUM($J48,$L48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB48)*3),0),IF(AND($J48>0,$L48>0,$N48=0,$AH48=FALSE,$AJ48=TRUE),ROUND(MIN(SUM($HY48-$CF48),SUM(SUM($J48,$L48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB48)*3),0),IF(AND($J48>0,$L48>0,$N48=0,$AH48=TRUE,$AJ48=TRUE),ROUND(MIN(SUM($HY48-$CF48),SUM(SUM($J48,$L48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB48)*3),0),IF(AND($J48=0,$L48>0,$N48=0,$AH48=FALSE,$AJ48=TRUE),ROUND(MIN(SUM($HY48-$CF48),SUM($AU48*3)),0),IF(AND($J48=0,$L48>0,$N48=0,$AH48=TRUE,$AJ48=TRUE),ROUND(MIN(SUM($HY48-$CF48),SUM(SUM($J48,$L48)*IF($AJ48=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB48)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S48>0,Account!$AG$2=TRUE,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH48=FALSE),SUM(Usage!$BW48:$CB48)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V48>0,Account!$AG$2=TRUE,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH48=FALSE),SUM(Usage!$CC48:$CH48)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y48>0,Account!$AG$2=TRUE,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH48=FALSE),SUM(Usage!$CI48:$CN48)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH48=TRUE,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S48),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S48)),2)","v":0},{"$f":"ROUND(IF(OR($AH48=TRUE,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V48),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V48)),2)","v":0},{"$f":"IF(OR($AH48=TRUE,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y48),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y48))","v":0},{"$f":"ROUND(IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW48),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW48)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX48),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX48)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY48),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY48)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ48),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ48)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA48),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA48)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB48),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB48)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S48),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC48),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC48)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD48),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD48)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE48),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE48)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF48),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF48)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG48),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG48)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH48),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH48)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V48),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI48),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI48))","v":0},{"$f":"IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ48),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ48))","v":0},{"$f":"IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK48),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK48))","v":0},{"$f":"IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL48),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL48))","v":0},{"$f":"IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM48),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM48))","v":0},{"$f":"IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN48),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN48))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y48)","v":0},0,0,0,0,{"$f":"IF($DW48>IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV48*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV48*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW48-IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV48*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV48*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV48<$DW48,SUM($DW48-$DV48),0))","v":0},{"$f":"IF(OR(AND($D48<=FctrChngDts!$B$14,Usage!$E48>FctrChngDts!$B$14),AND(Usage!$D48<=FctrChngDts!$C$14,Usage!$E48>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW48),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX48),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY48),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ48),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA48),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB48),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC48),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD48),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE48),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF48),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG48),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH48),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI48)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ48)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK48)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL48)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM48)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN48)","v":0},0,{"$f":"IF(AND($S48>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E48<>\"D-CARE\",Tenant!$F48=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET48=TRUE,$S48>0,$V48=0),SUM(SUM($BW48:$CB48)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET48=TRUE,$S48>0,$V48>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW48:$CB48)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET48=TRUE,$S48>0,$V48>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW48:$CB48)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S48>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S48>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S48>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV48=TRUE,$S48>0,$V48=0),SUM(SUM($BW48:$CB48)*'CRS1'!$P$2),IF(AND($EV48=TRUE,$S48>0,$V48>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW48:$CB48)*'CRS1'!$P$2),IF(AND($EV48=TRUE,$S48>0,$V48>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW48:$CB48)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S48>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX48=TRUE,$S48>0,$V48=0),SUM(SUM($BW48:$CB48)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX48=TRUE,$S48>0,$V48>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW48:$CB48)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX48=TRUE,$S48>0,$V48>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW48:$CB48)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S48>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ48=TRUE,$S48>0),SUM(SUM($BW48:$CB48)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V48>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E48<>\"D-CARE\",Tenant!$F48=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB48=TRUE,$S48>0,$V48>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC48:$CH48)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB48=TRUE,$S48>0,$V48>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC48:$CH48)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB48=TRUE,$V48>0,$Y48>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC48:$CH48)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB48=TRUE,$V48>0,$Y48>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC48:$CH48)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB48=TRUE,$S48=0,$V48>0,$Y48=0),SUM(SUM($CC48:$CH48)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V48>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V48>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V48>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD48=TRUE,$S48>0,$V48>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC48:$CH48)*'CRS2'!$P$2),IF(AND($FD48=TRUE,$S48>0,$V48>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC48:$CH48)*'CRS2'!$P$2),IF(AND($FD48=TRUE,$V48>0,$Y48>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC48:$CH48)*'CRS2'!$P$2),IF(AND($FD48=TRUE,$V48>0,$Y48>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC48:$CH48)*'CRS2'!$P$2),IF(AND($FD48=TRUE,$S48=0,$V48>0,$Y48=0),SUM(SUM($CC48:$CH48)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V48>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF48=TRUE,$S48>0,$V48>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC48:$CH48)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF48=TRUE,$S48>0,$V48>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC48:$CH48)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF48=TRUE,$V48>0,$Y48>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC48:$CH48)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF48=TRUE,$V48>0,$Y48>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC48:$CH48)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF48=TRUE,$S48=0,$V48>0,$Y48=0),SUM(SUM($CC48:$CH48)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V48>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH48=TRUE,$V48>0),SUM(SUM($CC48:$CH48)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y48>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E48<>\"D-CARE\",Tenant!$F48=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ48=TRUE,$V48=0,$Y48>0),SUM(SUM($CI48:$CN48)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ48=TRUE,$V48>0,$Y48>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI48:$CN48)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ48=TRUE,$V48>0,$Y48>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI48:$CN48)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y48>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y48>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y48>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL48=TRUE,$V48=0,$Y48>0),SUM(SUM($CI48:$CN48)*'CRS3'!$P$2),IF(AND($FL48=TRUE,$V48>0,$Y48>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI48:$CN48)*'CRS3'!$P$2),IF(AND($FL48=TRUE,$V48>0,$Y48>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI48:$CN48)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y48>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN48=TRUE,$V48=0,$Y48>0),SUM(SUM($CI48:$CN48)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN48=TRUE,$V48>0,$Y48>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI48:$CN48)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN48=TRUE,$V48>0,$Y48>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI48:$CN48)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y48>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP48=TRUE,$Y48>0),SUM(SUM($CI48:$CN48)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR48:$FT48))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO48:$CQ48,$FR48:$FT48))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA48:$EF48)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG48:$EL48)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM48:$ER48)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV48,$CO48:$CQ48,$EA48:$ER48)/$P48)*$S48*FctrChngDts!$B$15),SUM(SUM(SUM($DV48,$CO48:$CQ48,$FR48:$FT48)/$P48)*$S48*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV48,$CO48:$CQ48,$EA48:$ER48)/$P48)*$V48*FctrChngDts!$B$15),SUM(SUM(SUM($DV48,$CO48:$CQ48,$FR48:$FT48)/$P48)*$V48*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV48,$CO48:$CQ48,$EA48:$ER48)/$P48)*$Y48*FctrChngDts!$B$15),SUM(SUM(SUM($DV48,$CO48:$CQ48,$FR48:$FT48)/$P48)*$Y48*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA48*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI48*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ48*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ48,$FU48,$GF48,$GZ48:$HE48),IF(Account!$Q$2=TRUE,SUM($DZ48,$FV48,$GF48,$GZ48:$HE48),SUM($DZ48,$ES48,$FU48:$FV48,$GF48,$GZ48:$HE48)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E48),Usage!$P48,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D48,FctrChngDts!$C$17<=Usage!$E48),SUM(FctrChngDts!$C$17-Usage!$D48),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E48),Usage!$P48,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D48,FctrChngDts!$C$19<=Usage!$E48),SUM(FctrChngDts!$C$19-Usage!$D48),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK48*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK48*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL48*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL48*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D48))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A48,Tenant!$A:$J,8,FALSE)=TRUE,$GG48<0),0,SUM(SUM(SUM($GG48/$P48*$GP48)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A48,Tenant!$A:$J,8,FALSE)=TRUE,$GG48<0),0,SUM(SUM(SUM($GG48/$P48*$GQ48)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D48))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A48,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV48*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A48,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW48*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU48:$DA48,$EU48,$EA48:$EF48,$FA48)-SUM(SUM($BW48:$CB48)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD48:$DJ48,$FC48,$EG48:$EL48,$FI48)-SUM(SUM($CC48:$CH48)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM48:$DS48,$FK48,$EM48:$ER48,$FQ48)-SUM(SUM($CI48:$CN48)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO48,$CU48:$DA48,$EU48,$EW48,$EY48,$EA48:$EF48,$FA48,$CP48,$DD48:$DJ48,$FC48,$FE48,$FG48,$EG48:$EL48,$FI48)/$P48*$S48)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO48,$CU48:$DA48,$EU48,$EW48,$EY48,$EA48:$EF48,$FA48,$CP48,$DD48:$DJ48,$FC48,$FE48,$FG48,$EG48:$EL48,$FI48)/$P48*$V48)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ48,$DM48:$DS48,$FK48,$FM48,$FO48,$EM48:$ER48,$FQ48)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D48,BslnAllctnCrrnt!$A$1<=$E48),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK48=\"FSP1\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$Q48,BslnAllctnCrrnt!$A$1<$R48),SUM(BslnAllctnCrrnt!$A$1-$Q48),IF(AND($AK48=\"FSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$Q48,BslnAllctnCrrnt!$A$1<$R48),SUM(BslnAllctnCrrnt!$A$1-$Q48),IF(AND($AK48=\"FSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),$I48,IF(AND($AK48=\"SSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$Q48,BslnAllctnCrrnt!$A$1<$R48),SUM(BslnAllctnCrrnt!$A$1-$Q48),IF(AND($AK48=\"SSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),$I48,0)))))","v":0},{"$f":"IF(AND($AK48=\"FSP1\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$Q48,BslnAllctnCrrnt!$A$1<$R48),SUM($I48-$HG48),IF(AND($AK48=\"FSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$Q48,BslnAllctnCrrnt!$A$1<$R48),SUM($I48-$HG48),IF(AND($AK48=\"FSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM($I48-$HG48),IF(AND($AK48=\"SSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$Q48,BslnAllctnCrrnt!$A$1<$R48),SUM($I48-$HG48),IF(AND($AK48=\"SSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM($I48-$HG48),0)))))","v":0},{"$f":"IF(AND($AK48=\"SSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$Q48,BslnAllctnCrrnt!$A$1<$R48),0,IF(AND(FctrChngDts!$A$2>=$D48,FctrChngDts!$B$2<$E48),IF(AND($AK48=\"SSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM(BslnAllctnCrrnt!$A$1-$T48),0),IF(AND($AK48=\"FSP2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM(BslnAllctnCrrnt!$A$1-$T48),IF(AND($AK48=\"FSP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM(BslnAllctnCrrnt!$A$1-$T48),IF(AND($AK48=\"FSP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$W48,BslnAllctnCrrnt!$A$1<$X48),$K48,IF(AND($AK48=\"FSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$Q48,BslnAllctnCrrnt!$A$1<$R48),0,IF(AND($AK48=\"FSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM(BslnAllctnCrrnt!$A$1-$T48),IF(AND($AK48=\"SSP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM(BslnAllctnCrrnt!$A$1-$T48),IF(AND($AK48=\"SSP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$W48,BslnAllctnCrrnt!$A$1<$X48),$K48,0)))))))))","v":0},{"$f":"IF(AND($AK48=\"SSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$Q48,BslnAllctnCrrnt!$A$1<$R48),SUM($K48-$HI48),IF(AND($AK48=\"SSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM($K48-$HI48),IF(AND($AK48=\"FSP2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM($K48-$HI48),IF(AND($AK48=\"FSP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM($K48-$HI48),IF(AND($AK48=\"FSP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$W48,BslnAllctnCrrnt!$A$1<$X48),SUM($K48-$HI48),IF(AND($AK48=\"FSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$Q48,BslnAllctnCrrnt!$A$1<$R48),SUM($K48-$HI48),IF(AND($AK48=\"FSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM($K48-$HI48),IF(AND($AK48=\"SSP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM($K48-$HI48),IF(AND($AK48=\"SSP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$W48,BslnAllctnCrrnt!$A$1<$X48),SUM($K48-$HI48),0)))))))))","v":0},{"$f":"IF(AND($AK48=\"FSP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),0,IF(AND($AK48=\"FSP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$W48,BslnAllctnCrrnt!$A$1<$X48),SUM(BslnAllctnCrrnt!$A$1-$W48),IF(AND($AK48=\"FSP3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$W48,BslnAllctnCrrnt!$A$1<$X48),SUM(BslnAllctnCrrnt!$A$1-$W48),0)))","v":0},{"$f":"IF(AND($AK48=\"FSP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM($M48-$HK48),IF(AND($AK48=\"FSP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$W48,BslnAllctnCrrnt!$A$1<$X48),SUM($M48-$HK48),IF(AND($AK48=\"FSP3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$W48,BslnAllctnCrrnt!$A$1<$X48),SUM($M48-$HK48),0)))","v":0},{"$f":"IF(AND($AK48=\"FWP1\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$Q48,BslnAllctnCrrnt!$A$1<$R48),SUM(BslnAllctnCrrnt!$A$1-$Q48),IF(AND($AK48=\"FWP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$Q48,BslnAllctnCrrnt!$A$1<$R48),SUM(BslnAllctnCrrnt!$A$1-$Q48),IF(AND($AK48=\"FWP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),$J48,IF(AND(FctrChngDts!$A$2>=$D48,FctrChngDts!$B$2<$E48),IF(AND($AK48=\"SSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$Q48,BslnAllctnCrrnt!$A$1<$R48),SUM(BslnAllctnCrrnt!$A$1-$Q48),0),IF(AND($AK48=\"SSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),$J48,0)))))","v":0},{"$f":"IF(AND($AK48=\"FWP1\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$Q48,BslnAllctnCrrnt!$A$1<$R48),SUM($J48-$HM48),IF(AND($AK48=\"FWP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$Q48,BslnAllctnCrrnt!$A$1<$R48),SUM($J48-$HM48),IF(AND($AK48=\"FWP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM($J48-$HM48),IF(AND($AK48=\"SSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$Q48,BslnAllctnCrrnt!$A$1<$R48),SUM($J48-$HM48),IF(AND($AK48=\"SSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM($J48-$HM48),0)))))","v":0},{"$f":"IF(AND($AK48=\"FWP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$Q48,BslnAllctnCrrnt!$A$1<$R48),0,IF(AND($AK48=\"FWP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM(BslnAllctnCrrnt!$A$1-$T48),IF(AND($AK48=\"FWP2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM(BslnAllctnCrrnt!$A$1-$T48),IF(AND($AK48=\"FWP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM(BslnAllctnCrrnt!$A$1-$T48),IF(AND($AK48=\"FWP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$W48,BslnAllctnCrrnt!$A$1<$X48),$L48,IF(AND($AK48=\"SSP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM(BslnAllctnCrrnt!$A$1-$T48),IF(AND($AK48=\"SSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$Q48,BslnAllctnCrrnt!$A$1<$R48),0,IF(AND($AK48=\"SSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM(BslnAllctnCrrnt!$A$1-$T48),0))))))))","v":0},{"$f":"IF(AND($AK48=\"FWP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$Q48,BslnAllctnCrrnt!$A$1<$R48),SUM($L48-$HO48),IF(AND($AK48=\"FWP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM($L48-$HO48),IF(AND($AK48=\"FWP2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM($L48-$HO48),IF(AND($AK48=\"FWP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM($L48-$HO48),IF(AND($AK48=\"FWP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$W48,BslnAllctnCrrnt!$A$1<$X48),SUM($L48-$HO48),IF(AND($AK48=\"SSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$Q48,BslnAllctnCrrnt!$A$1<$R48),SUM($L48-$HO48),IF(AND($AK48=\"SSP1P2\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM($L48-$HO48),0)))))))","v":0},{"$f":"IF(AND($AK48=\"FWP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),0,IF(AND($AK48=\"FWP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$W48,BslnAllctnCrrnt!$A$1<$X48),SUM(BslnAllctnCrrnt!$A$1-$W48),IF(AND($AK48=\"FWP3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$W48,BslnAllctnCrrnt!$A$1<$X48),SUM(BslnAllctnCrrnt!$A$1-$W48),IF(AND($AK48=\"SSP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),0,IF(AND($AK48=\"SSP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$W48,BslnAllctnCrrnt!$A$1<$X48),SUM(BslnAllctnCrrnt!$A$1-$W48),0)))))","v":0},{"$f":"IF(AND($AK48=\"FWP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM($N48-$HQ48),IF(AND($AK48=\"FWP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$W48,BslnAllctnCrrnt!$A$1<$X48),SUM($N48-$HQ48),IF(AND($AK48=\"FWP3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$W48,BslnAllctnCrrnt!$A$1<$X48),SUM($N48-$HQ48),IF(AND($AK48=\"SSP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$T48,BslnAllctnCrrnt!$A$1<$U48),SUM($N48-$HQ48),IF(AND($AK48=\"SSP2P3\",$HF48=TRUE,BslnAllctnCrrnt!$A$1>=$W48,BslnAllctnCrrnt!$A$1<$X48),SUM($N48-$HQ48),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[48,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G49),0,IF($F49<=$G49,SUM($G49-$F49),IF($F49>$G49,SUM((Account!$L$2-Usage!$F49)+Usage!$G49+1))))","v":0},{"$f":"IF($Q49=0,0,IF($R49=0,0,IF(AND($Q49<FctrChngDts!$A$2,$R49>=FctrChngDts!$A$2),SUM($R49-FctrChngDts!$A$2+1),IF(AND($Q49>=FctrChngDts!$A$2,$R49>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q49),IF(AND($Q49>=FctrChngDts!$A$2,$R49<FctrChngDts!$B$2),SUM($R49-$Q49+1),0)))))","v":0},{"$f":"IF($Q49=0,0,IF($R49=0,0,IF(AND($Q49<FctrChngDts!$A$2,$R49>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q49),IF(AND($Q49<FctrChngDts!$A$2,$R49<FctrChngDts!$A$2),SUM($R49-$Q49+1),IF(AND($Q49>FctrChngDts!$A$2,$R49>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R49+1),0)))))","v":0},{"$f":"IF($T49=0,0,IF($U49=0,0,IF(AND($T49<FctrChngDts!$A$2,$U49>=FctrChngDts!$A$2),SUM($U49-FctrChngDts!$A$2+1),IF(AND($T49>=FctrChngDts!$A$2,$U49<FctrChngDts!$B$2),SUM($U49-$T49+1),IF(AND($T49>=FctrChngDts!$A$2,$U49>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T49)<0),0,IF(AND($T49>=FctrChngDts!$A$2,$U49>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T49),0))))))","v":0},{"$f":"IF($T49=0,0,IF($U49=0,0,IF(AND($T49<FctrChngDts!$A$2,$U49>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T49),IF(AND($T49>=FctrChngDts!$B$2,$U49>=FctrChngDts!$B$2),SUM($U49-$T49+1),IF(AND($T49<FctrChngDts!$A$2,$U49<FctrChngDts!$A$2),SUM($U49-$T49+1),IF(AND($T49>=FctrChngDts!$A$2,$U49>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U49+1),0))))))","v":0},{"$f":"IF($W49=0,0,IF($X49=0,0,IF(AND($W49>=FctrChngDts!$A$2,$X49>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W49)<0),0,IF(AND($W49>=FctrChngDts!$A$2,$X49>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W49),IF(AND($W49>=FctrChngDts!$A$2,$X49<FctrChngDts!$B$2),SUM($X49-$W49+1),IF(AND($W49<FctrChngDts!$A$2,$X49>=FctrChngDts!$A$2),SUM($X49-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W49=0,0,IF($X49=0,0,IF(AND($W49<FctrChngDts!$A$2,$X49<FctrChngDts!$A$2),SUM($X49-$W49+1),IF(AND($W49>=FctrChngDts!$A$2,$X49>=FctrChngDts!$B$2,SUM($X49-FctrChngDts!$B$2+1)<=$Y49),SUM($X49-FctrChngDts!$B$2+1),IF(AND($W49>=FctrChngDts!$A$2,$X49>=FctrChngDts!$B$2),SUM($X49-$W49+1),IF(AND($W49<FctrChngDts!$A$2,$X49>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W49),0))))))","v":0},{"$f":"IF(AND($D49>=FctrChngDts!$C$2,$E49<FctrChngDts!$E$2),\"1\",IF(AND($D49>=FctrChngDts!$E$2,$E49<FctrChngDts!$G$2),\"2\",IF(AND($D49>=FctrChngDts!$G$2,$E49<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D49>=FctrChngDts!$D$2,,IF(AND($D49>=FctrChngDts!$C$2,$D49<=FctrChngDts!$D$2),$D49,IF(AND($D49>=FctrChngDts!$C$2,$D49>=FctrChngDts!$D$2,$E49>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D49>FctrChngDts!$D$2,,IF($D49=FctrChngDts!$D$2,$D49,IF(AND($D49>=FctrChngDts!$C$2,$E49<FctrChngDts!$D$2),$E49,IF(AND($D49>=FctrChngDts!$C$2,$E49>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D49>=FctrChngDts!$D$2,$E49>=FctrChngDts!$D$2,$E49>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E49<FctrChngDts!$D$2,$E49<=FctrChngDts!$D$2),$E49,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D49<FctrChngDts!$E$2,$E49<FctrChngDts!$E$2),,IF($D49>FctrChngDts!$F$2,,IF(AND($D49>=FctrChngDts!$E$2,$D49<=FctrChngDts!$F$2),$D49,IF(AND($D49>=FctrChngDts!$E$2,$D49>=FctrChngDts!$F$2,$E49>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D49>FctrChngDts!$F$2,,IF($E49=FctrChngDts!$F$2,$E49,IF(AND($D49<FctrChngDts!$E$2,$E49<=FctrChngDts!$F$2),$E49,IF(AND($D49>=FctrChngDts!$E$2,$E49<FctrChngDts!$F$2),$E49,IF(AND($D49>=FctrChngDts!$E$2,$E49>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D49>=FctrChngDts!$F$2,$E49>=FctrChngDts!$F$2,$E49>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D49<FctrChngDts!$G$2,$E49<FctrChngDts!$G$2),,IF($D49>FctrChngDts!$H$2,,IF(AND($D49>=FctrChngDts!$G$2,$D49<=FctrChngDts!$H$2),$D49,IF(AND($D49>=FctrChngDts!$G$2,$D49>=FctrChngDts!$H$2,$E49>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D49>FctrChngDts!$H$2,,IF($E49=FctrChngDts!$H$2,$E49,IF(AND($D49<FctrChngDts!$G$2,$E49<=FctrChngDts!$H$2),$E49,IF(AND($D49>=FctrChngDts!$G$2,$E49<FctrChngDts!$H$2),$E49,IF(AND($D49>=FctrChngDts!$G$2,$E49>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D49>=FctrChngDts!$H$2,$E49>=FctrChngDts!$H$2,$E49>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A49,Tenant!$A49:$J348,6,FALSE)","v":0},{"$f":"VLOOKUP($A49,Tenant!$A49:$J348,7,FALSE)","v":0},{"$f":"VLOOKUP($A49,Tenant!$A49:$J348,10,FALSE)","v":0},0,{"$f":"IF(AND($AK49=\"FSP2\",$AJ49=FALSE,$HF49=FALSE),SUM($K49*FctrChngDts!$C$9),IF(AND($AK49=\"FSP2\",$AJ49=TRUE,$HF49=FALSE),SUM($K49*FctrChngDts!$C$10),IF(AND($AK49=\"FSP2P3\",$AJ49=FALSE,$HF49=FALSE),SUM(SUM($K49,$M49)*FctrChngDts!$C$9),IF(AND($AK49=\"FSP2P3\",$AJ49=TRUE,$HF49=FALSE),SUM(SUM($K49,$M49)*FctrChngDts!$C$10),IF(AND($AK49=\"FSP3\",$AJ49=FALSE,$HF49=FALSE),SUM($M49*FctrChngDts!$C$9),IF(AND($AK49=\"FSP3\",$AJ49=TRUE,$HF49=FALSE),SUM($M49*FctrChngDts!$C$10),IF(AND($AK49=\"FSP1\",$AJ49=FALSE,$HF49=FALSE),SUM($I49*FctrChngDts!$C$9),IF(AND($AK49=\"FSP1\",$AJ49=TRUE,$HF49=FALSE),SUM($I49*FctrChngDts!$C$10),IF(AND($AK49=\"FSP1P2\",$AJ49=FALSE,$HF49=FALSE),SUM(SUM($I49,$K49)*FctrChngDts!$C$9),IF(AND($AK49=\"FSP1P2\",$AJ49=TRUE,$HF49=FALSE),SUM(SUM($I49,$K49)*FctrChngDts!$C$10),IF(AND($Z49=\"Summer\",$AK49=\"SSP2P3\",$AJ49=FALSE,$HF49=FALSE),SUM(SUM(SUM(SUM($K49,$M49)*FctrChngDts!$C$9),SUM(SUM($L49,$N49)*FctrChngDts!$C$11))*$AF49),IF(AND($Z49=\"Summer\",$AK49=\"SSP2P3\",$AJ49=TRUE,$HF49=FALSE),SUM(SUM(SUM(SUM($K49,$M49)*FctrChngDts!$C$10),SUM(SUM($L49,$N49)*FctrChngDts!$C$12))*$AF49),IF(AND($Z49=\"Winter\",$AK49=\"SSP2P3\",$AJ49=FALSE,$HF49=FALSE),SUM(SUM(SUM(SUM($K49,$M49)*FctrChngDts!$C$9),SUM(SUM($L49,$N49)*FctrChngDts!$C$11))-$AO49),IF(AND($Z49=\"Winter\",$AK49=\"SSP2P3\",$AJ49=TRUE,$HF49=FALSE),SUM(SUM(SUM(SUM($K49,$M49)*FctrChngDts!$C$10),SUM(SUM($L49,$N49)*FctrChngDts!$C$12))-$AO49),IF(AND($Z49=\"Summer\",$AK49=\"SSP1P2\",$AJ49=FALSE,$HF49=FALSE),SUM(SUM(SUM(SUM($I49,$K49)*FctrChngDts!$C$9),SUM(SUM($J49,$L49)*FctrChngDts!$C$11))*$AF49),IF(AND($Z49=\"Summer\",$AK49=\"SSP1P2\",$AJ49=TRUE,$HF49=FALSE),SUM(SUM(SUM(SUM($I49,$K49)*FctrChngDts!$C$10),SUM(SUM($J49,$L49)*FctrChngDts!$C$12))*$AF49),IF(AND($Z49=\"Winter\",$AK49=\"SSP1P2\",$AJ49=FALSE,$HF49=FALSE),SUM(SUM(SUM(SUM($I49,$K49)*FctrChngDts!$C$9),SUM(SUM($J49,$L49)*FctrChngDts!$C$11))-$AO49),IF(AND($Z49=\"Winter\",$AK49=\"SSP1P2\",$AJ49=TRUE,$HF49=FALSE),SUM(SUM(SUM(SUM($I49,$K49)*FctrChngDts!$C$10),SUM(SUM($J49,$L49)*FctrChngDts!$C$12))-$AO49),IF(AND($AK49=\"FSP2\",$AJ49=FALSE,$HF49=TRUE),SUM(SUM($HI49*FctrChngDts!$B$9),SUM($HJ49*FctrChngDts!$C$9)),IF(AND($AK49=\"FSP2\",$AJ49=TRUE,$HF49=TRUE),SUM(SUM($HI49*FctrChngDts!$B$10),SUM($HJ49*FctrChngDts!$C$10)),IF(AND($AK49=\"FSP2P3\",$AJ49=FALSE,$HF49=TRUE),SUM(SUM(SUM($HI49,$HK49)*FctrChngDts!$B$9),SUM(SUM($HJ49,$HL49)*FctrChngDts!$C$9)),IF(AND($AK49=\"FSP2P3\",$AJ49=TRUE,$HF49=TRUE),SUM(SUM(SUM($HI49,$HK49)*FctrChngDts!$B$10),SUM(SUM($HJ49,$HL49)*FctrChngDts!$C$10)),IF(AND($AK49=\"FSP3\",$AJ49=FALSE,$HF49=TRUE),SUM(SUM($HK49*FctrChngDts!$B$9),SUM($HL49*FctrChngDts!$C$9)),IF(AND($AK49=\"FSP3\",$AJ49=TRUE,$HF49=TRUE),SUM(SUM($HK49*FctrChngDts!$B$10),SUM($HL49*FctrChngDts!$C$10)),IF(AND($AK49=\"FSP1\",$AJ49=FALSE,$HF49=TRUE),SUM(SUM($HG49*FctrChngDts!$B$9),SUM($HH49*FctrChngDts!$C$9)),IF(AND($AK49=\"FSP1\",$AJ49=TRUE,$HF49=TRUE),SUM(SUM($HG49*FctrChngDts!$B$10),SUM($HH49*FctrChngDts!$C$10)),IF(AND($AK49=\"FSP1P2\",$AJ49=FALSE,$HF49=TRUE),SUM(SUM(SUM($HG49,$HI49)*FctrChngDts!$B$9),SUM(SUM($HH49,$HJ49)*FctrChngDts!$C$9)),IF(AND($AK49=\"FSP1P2\",$AJ49=TRUE,$HF49=TRUE),SUM(SUM(SUM($HG49,$HI49)*FctrChngDts!$B$10),SUM(SUM($HG49,$HI49)*FctrChngDts!$C$10)),IF(AND($Z49=\"Summer\",$AK49=\"SSP2P3\",$AJ49=FALSE,$HF49=TRUE),SUM(SUM(SUM(SUM($HI49,$HK49)*FctrChngDts!$B$9),SUM(SUM($HJ49,$HL49)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO49,$HQ49)*FctrChngDts!$B$11),SUM(SUM($HP49,$HR49)*FctrChngDts!$C$11))*$AF49),IF(AND($Z49=\"Summer\",$AK49=\"SSP2P3\",$AJ49=TRUE,$HF49=TRUE),SUM(SUM(SUM(SUM($HI49,$HK49)*FctrChngDts!$B$10),SUM(SUM($HJ49,$HL49)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO49,$HQ49)*FctrChngDts!$B$12),SUM(SUM($HP49,$HR49)*FctrChngDts!$C$12))*$AF49),IF(AND($Z49=\"Winter\",$AK49=\"SSP2P3\",$AJ49=FALSE,$HF49=TRUE),SUM(SUM(SUM(SUM($HI49,$HK49)*FctrChngDts!$B$9),SUM(SUM($HJ49,$HL49)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO49,$HQ49)*FctrChngDts!$B$11),SUM(SUM($HP49,$HR49)*FctrChngDts!$C$11))-$AO49),IF(AND($Z49=\"Winter\",$AK49=\"SSP2P3\",$AJ49=TRUE,$HF49=TRUE),SUM(SUM(SUM(SUM($HI49,$HK49)*FctrChngDts!$B$10),SUM(SUM($HO49,$HQ49)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO49,$HQ49)*FctrChngDts!$B$12),SUM(SUM($HP49,$HR49)*FctrChngDts!$C$12))-$AO49),IF(AND($Z49=\"Summer\",$AK49=\"SSP1P2\",$AJ49=FALSE,$HF49=TRUE),SUM(SUM(SUM(SUM($HG49,$HI49)*FctrChngDts!$B$9),SUM(SUM($HH49,$HJ49)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM49,$HO49)*FctrChngDts!$B$11),SUM(SUM($HN49,$HP49)*FctrChngDts!$C$11))*$AF49),IF(AND($Z49=\"Summer\",$AK49=\"SSP1P2\",$AJ49=TRUE,$HF49=TRUE),SUM(SUM(SUM(SUM($HG49,$HI49)*FctrChngDts!$B$10),SUM(SUM($HH49,$HJ49)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM49,$HO49)*FctrChngDts!$B$12),SUM(SUM($HN49,$HP49)*FctrChngDts!$C$12))*$AF49),IF(AND($Z49=\"Winter\",$AK49=\"SSP1P2\",$AJ49=FALSE,$HF49=TRUE),SUM(SUM(SUM(SUM($HG49,$HI49)*FctrChngDts!$B$9),SUM(SUM($HH49,$HJ49)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM49,$HO49)*FctrChngDts!$B$11),SUM(SUM($HN49,$HP49)*FctrChngDts!$C$11))-$AO49),IF(AND($Z49=\"Winter\",$AK49=\"SSP1P2\",$AJ49=TRUE,$HF49=TRUE),SUM(SUM(SUM(SUM($HG49,$HI49)*FctrChngDts!$B$10),SUM(SUM($HH49,$HJ49)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM49,$HO49)*FctrChngDts!$B$12),SUM(SUM($HN49,$HP49)*FctrChngDts!$C$12))-$AO49),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK49=\"FWP1\",$AJ49=FALSE,$HF49=FALSE),SUM($J49*FctrChngDts!$C$11),IF(AND($AK49=\"FWP1\",$AJ49=TRUE,$HF49=FALSE),SUM($J49*FctrChngDts!$C$12),IF(AND($AK49=\"FWP1P2\",$AJ49=FALSE,$HF49=FALSE),SUM(SUM($J49,$L49)*FctrChngDts!$C$11),IF(AND($AK49=\"FWP1P2\",$AJ49=TRUE,$HF49=FALSE),SUM(SUM($J49,$L49)*FctrChngDts!$C$12),IF(AND($AK49=\"FWP2\",$AJ49=FALSE,$HF49=FALSE),SUM($L49*FctrChngDts!$C$11),IF(AND($AK49=\"FWP2\",$AJ49=TRUE,$HF49=FALSE),SUM($L49*FctrChngDts!$C$12),IF(AND($AK49=\"FWP2P3\",$AJ49=FALSE,$HF49=FALSE),SUM(SUM($L49,$N49)*FctrChngDts!$C$11),IF(AND($AK49=\"FWP2P3\",$AJ49=TRUE,$HF49=FALSE),SUM(SUM($L49,$N49)*FctrChngDts!$C$12),IF(AND($AK49=\"FWP3\",$AJ49=FALSE,$HF49=FALSE),SUM($N49*FctrChngDts!$C$11),IF(AND($AK49=\"FWP3\",$AJ49=TRUE,$HF49=FALSE),SUM($N49*FctrChngDts!$C$12),IF(AND($Z49=\"Winter\",$AK49=\"SSP1P2\",$AJ49=FALSE,$HF49=FALSE),SUM(SUM(SUM($I49,$K49)*FctrChngDts!$C$9),SUM(SUM($J49,$L49)*FctrChngDts!$C$11))*$AG49,IF(AND($Z49=\"Winter\",$AK49=\"SSP1P2\",$AJ49=TRUE,$HF49=FALSE),SUM(SUM(SUM($I49,$K49)*FctrChngDts!$B$10),SUM(SUM($J49,$L49)*FctrChngDts!$B$12))*$AG49,IF(AND($Z49=\"Summer\",$AK49=\"SSP1P2\",$AJ49=FALSE,$HF49=FALSE),SUM(SUM(SUM($I49,$K49)*FctrChngDts!$B$9),SUM(SUM($J49,$L49)*FctrChngDts!$B$11))-$AJ49,IF(AND($Z49=\"Summer\",$AK49=\"SSP1P2\",$AJ49=TRUE,$HF49=FALSE),SUM(SUM(SUM($I49,$K49)*FctrChngDts!$C$10),SUM(SUM($J49,$L49)*FctrChngDts!$C$12))-$AJ49,IF(AND($Z49=\"Winter\",$AK49=\"SSP2P3\",$AJ49=FALSE,$HF49=FALSE),SUM(SUM(SUM($K49,$M49)*FctrChngDts!$C$9),SUM(SUM($L49,$N49)*FctrChngDts!$C$11))*$AG49,IF(AND($Z49=\"Winter\",$AK49=\"SSP2P3\",$AJ49=TRUE,$HF49=FALSE),SUM(SUM(SUM($K49,$M49)*FctrChngDts!$C$10),SUM(SUM($L49,$N49)*FctrChngDts!$C$12))*$AG49,IF(AND($Z49=\"Summer\",$AK49=\"SSP2P3\",$AJ49=FALSE,$HF49=FALSE),SUM(SUM(SUM($K49,$M49)*FctrChngDts!$C$9),SUM(SUM($L49,$N49)*FctrChngDts!$C$11))-$AJ49,IF(AND($Z49=\"Summer\",$AK49=\"SSP2P3\",$AJ49=TRUE,$HF49=FALSE),SUM(SUM(SUM($K49,$M49)*FctrChngDts!$C$10),SUM(SUM($L49,$N49)*FctrChngDts!$C$12))-$AJ49,IF(AND($AK49=\"FWP1\",$AJ49=FALSE,$HF49=TRUE),SUM(SUM($HM49*FctrChngDts!$B$11),SUM($HN49*FctrChngDts!$C$11)),IF(AND($AK49=\"FWP1\",$AJ49=TRUE,$HF49=TRUE),SUM(SUM($HM49*FctrChngDts!$B$12),SUM($HN49*FctrChngDts!$C$12)),IF(AND($AK49=\"FWP1P2\",$AJ49=FALSE,$HF49=TRUE),SUM(SUM(SUM($HM49,$HO49)*FctrChngDts!$B$11),SUM(SUM($HN49,$HP49)*FctrChngDts!$C$11)),IF(AND($AK49=\"FWP1P2\",$AJ49=TRUE,$HF49=TRUE),SUM(SUM(SUM($HM49,$KP49)*FctrChngDts!$C$12),SUM(SUM($HN49,$HP49)*FctrChngDts!$C$12)),IF(AND($AK49=\"FWP2\",$AJ49=FALSE,$HF49=TRUE),SUM(SUM($HO49*FctrChngDts!$B$11),SUM($HO49*FctrChngDts!$C$11)),IF(AND($AK49=\"FWP2\",$AJ49=TRUE,$HF49=TRUE),SUM(SUM($HO49*FctrChngDts!$B$12),SUM($HO49*FctrChngDts!$C$12)),IF(AND($AK49=\"FWP2P3\",$AJ49=FALSE,$HF49=TRUE),SUM(SUM(SUM($HO49,$HQ49)*FctrChngDts!$C$11),SUM(SUM($HP49,$HR49)*FctrChngDts!$C$11)),IF(AND($AK49=\"FWP2P3\",$AJ49=TRUE,$HF49=TRUE),SUM(SUM(SUM($HO49,$HQ49)*FctrChngDts!$C$12),SUM(SUM($HP49,$HR49)*FctrChngDts!$C$12)),IF(AND($AK49=\"FWP3\",$AJ49=FALSE,$HF49=TRUE),SUM(SUM($HQ49*FctrChngDts!$B$11),SUM($HR49*FctrChngDts!$C$11)),IF(AND($AK49=\"FWP3\",$AJ49=TRUE,$HF49=TRUE),SUM(SUM($HQ49*FctrChngDts!$B$12),SUM($HR49*FctrChngDts!$C$12)),IF(AND($Z49=\"Winter\",$AK49=\"SSP1P2\",$AJ49=FALSE,$HF49=TRUE),SUM(SUM(SUM(SUM($HG49,$HI49)*FctrChngDts!$B$9),SUM(SUM($HH49,$HJ49)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM49,$HO49)*FctrChngDts!$B$11),SUM(SUM($HN49,$HP49)*FctrChngDts!$C$11))*$AG49),IF(AND($Z49=\"Winter\",$AK49=\"SSP1P2\",$AJ49=TRUE,$HF49=TRUE),SUM(SUM(SUM(SUM($HG49,$HI49)*FctrChngDts!$B$10), SUM(SUM($HH49,$HJ49)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM49,$HO49)*FctrChngDts!$B$12),SUM(SUM($HN49,$HP49)*FctrChngDts!$C$12))*$AG49),IF(AND($Z49=\"Summer\",$AK49=\"SSP1P2\",$AJ49=FALSE,$HF49=TRUE),SUM(SUM(SUM(SUM($HG49,$HI49)*FctrChngDts!$B$9),SUM(SUM($HH49,$HJ49)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM49,$HO49)*FctrChngDts!$B$11),SUM(SUM($HN49,$HP49)*FctrChngDts!$C$11))-$AJ49),IF(AND($Z49=\"Summer\",$AK49=\"SSP1P2\",$AJ49=TRUE,$HF49=TRUE),SUM(SUM(SUM(SUM($HG49,$HI49)*FctrChngDts!$B$10),SUM(SUM($HH49,$HJ49)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM49,$HO49)*FctrChngDts!$B$12),SUM(SUM($HN49,$HP49)*FctrChngDts!$C$12))-$AJ49),IF(AND($Z49=\"Winter\",$AK49=\"SSP2P3\",$AJ49=FALSE,$HF49=TRUE),SUM(SUM(SUM(SUM($HI49,$HK49)*FctrChngDts!$B$9),SUM(SUM($HJ49,$HL49)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO49,$HQ49)*FctrChngDts!$B$11),SUM(SUM($HP49,$HR49)*FctrChngDts!$C$11))*$AG49),IF(AND($Z49=\"Winter\",$AK49=\"SSP2P3\",$AJ49=TRUE,$HF49=TRUE),SUM(SUM(SUM(SUM($HI49,$HK49)*FctrChngDts!$B$10), SUM(SUM($HJ49,$HL49)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO49,$HQ49)*FctrChngDts!$B$12),SUM(SUM($HP49,$HR49)*FctrChngDts!$C$12))*$AG49),IF(AND($Z49=\"Summer\",$AK49=\"SSP2P3\",$AJ49=FALSE,$HF49=TRUE),SUM(SUM(SUM(SUM($HI49,$HK49)*FctrChngDts!$B$9),SUM(SUM($HJ49,$HL49)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO49,$HQ49)*FctrChngDts!$B$11),SUM(SUM($HP49,$HR49)*FctrChngDts!$C$11))-$AJ49),IF(AND($Z49=\"Summer\",$AK49=\"SSP2P3\",$AJ49=TRUE,$HF49=TRUE),SUM(SUM(SUM(SUM($HI49,$HK49)*FctrChngDts!$B$10), SUM(SUM($HJ49,$HL49)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO49,$HQ49)*FctrChngDts!$B$12),SUM(SUM($HP49,$HR49)*FctrChngDts!$C$12))-$AJ49),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK49=\"FSP1\",$AH49=TRUE,SUM(SUM(SUM($AI49*FctrChngDts!$B$13)*I49),$AR49)>$AD49),$AD49,IF(AND($AK49=\"FSP1\",$AH49=TRUE,SUM(SUM(SUM($AI49*FctrChngDts!$B$13)*$I49),$AR49)<=$AD49),SUM(SUM(SUM($AI49*FctrChngDts!$B$13)*$I49),$AR49),IF(AND($Z49=\"Summer\",$AK49=\"SSP1\",$AH49=TRUE,SUM(SUM(SUM(SUM($I49,$J49)*SUM($AI49*FctrChngDts!$B$13))*$AF49),$AR49)>$AD49),$AD49,IF(AND($Z49=\"Summer\",$AK49=\"SSP1\",$AH49=TRUE,SUM(SUM(SUM(SUM($I49,$J49)*SUM($AI49*FctrChngDts!$B$13))*$AF49),$AR49)<=$AD49),SUM(SUM(SUM(SUM($I49,$J49)*SUM($AI49*FctrChngDts!$B$13))*$AF49),$AR49),IF(AND($Z49=\"Winter\",$AK49=\"SSP1\",$AH49=TRUE,SUM(SUM(SUM(SUM($I49,$J49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AU49:$AW49)),$AR49)>$AD49),$AD49,IF(AND($Z49=\"Winter\",$AK49=\"SSP1\",$AH49=TRUE,SUM(SUM(SUM(SUM($I49,$J49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AU49:$AW49)),$AR49)<=$AD49),SUM(SUM(SUM(SUM($I49,$J49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AU49:$AW49)),$AR49),IF(AND($AK49=\"FSP1P2\",$AH49=TRUE,SUM(SUM(SUM(SUM($I49,$K49)*SUM($AI49*FctrChngDts!$B$13))*$AF49),$AR49)>$AD49),$AD49,IF(AND($AK49=\"FSP1P2\",$AH49=TRUE,SUM(SUM(SUM(SUM($I49,$K49)*SUM($AI49*FctrChngDts!$B$13))*$AF49),$AR49)<=$AD49),SUM(SUM(SUM(SUM($I49,$K49)*SUM($AI49*FctrChngDts!$B$13))*$AF49),$AR49),IF(AND($Z49=\"Summer\",$AK49=\"SSP1P2\",$AH49=TRUE,SUM(SUM(SUM(SUM($I49,$K49,$J49,$L49)*SUM($AI49*FctrChngDts!$B$13))*$AF49),$AR49)>$AD49),$AD49,IF(AND($Z49=\"Summer\",$AK49=\"SSP1P2\",$AH49=TRUE,SUM(SUM(SUM(SUM($I49,$K49,$J49,$L49)*SUM($AI49*FctrChngDts!$B$13))*$AF49),$AR49)<=$AD49),SUM(SUM(SUM(SUM($I49,$K49,$J49,$L49)*SUM($AI49*FctrChngDts!$B$13))*$AF49),$AR49),IF(AND($Z49=\"Winter\",$AK49=\"SSP1P2\",$AH49=TRUE,SUM(SUM(SUM(SUM($I49,$K49,$J49,$L49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AU49:$AW49)),$AR49)>$AD49),$AD49,IF(AND($Z49=\"Winter\",$AK49=\"SSP1P2\",$AH49=TRUE,SUM(SUM(SUM(SUM($I49,$K49,$J49,$L49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AU49:$AW49)),$AR49)<=$AD49),MIN($AD49,SUM($AL49,SUM(SUM(SUM(SUM($I49,$K49,$J49,$L49)*SUM($AI49*FctrChngDts!$B$13))*$AF49)))),IF(AND($AK49=\"FSP2\",$AH49=TRUE,SUM(SUM(SUM($AI49*FctrChngDts!$B$13)*$K49),$AR49)>$AD49),$AD49,IF(AND($AK49=\"FSP2\",$AH49=TRUE,SUM(SUM(SUM($AI49*FctrChngDts!$B$13)*$K49),$AR49)<=$AD49),SUM(SUM(SUM($AI49*FctrChngDts!$B$13)*$K49),$AR49),IF(AND($Z49=\"Summer\",$AK49=\"SSP2\",$AH49=TRUE,SUM(SUM(SUM(SUM($K49,$L49)*SUM($AI49*FctrChngDts!$B$13))*$AF49),$AR49)>$AD49),$AD49,IF(AND($Z49=\"Summer\",$AK49=\"SSP2\",$AH49=TRUE,SUM(SUM(SUM(SUM($K49,$L49)*SUM($AI49*FctrChngDts!$B$13))*$AF49),$AR49)<=$AD49),SUM(SUM(SUM(SUM($K49,$L49)*SUM($AI49*FctrChngDts!$B$13))*$AF49),$AR49),IF(AND($Z49=\"Winter\",$AK49=\"SSP2\",$AH49=TRUE,SUM(SUM(SUM(SUM($K49,$L49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AU49:$AW49)),$AR49)>$AD49),$AD49,IF(AND($Z49=\"Winter\",$AK49=\"SSP2\",$AH49=TRUE,SUM(SUM(SUM(SUM($K49,$L49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AU49:$AW49)),$AR49)<=$AD49),SUM(SUM(SUM(SUM($K49,$L49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AU49:$AW49)),$AR49),IF(AND($AK49=\"FSP2P3\",$AH49=TRUE,SUM(SUM(SUM(SUM($K49,$M49)*SUM($AI49*FctrChngDts!$B$13))*$AF49),$AR49)>$AD49),$AD49,IF(AND($AK49=\"FSP2P3\",$AH49=TRUE,SUM(SUM(SUM(SUM($K49,$M49)*SUM($AI49*FctrChngDts!$B$13))*$AF49),$AR49)<=$AD49),SUM(SUM(SUM(SUM($K49,$M49)*SUM($AI49*FctrChngDts!$B$13))*$AF49),$AR49),IF(AND($Z49=\"Summer\",$AK49=\"SSP2P3\",$AH49=TRUE,SUM(SUM(SUM(SUM($K49,$L49,$M49,$N49)*SUM($AI49*FctrChngDts!$B$13))*$AF49),$AR49)>$AD49),$AD49,IF(AND($Z49=\"Summer\",$AK49=\"SSP2P3\",$AH49=TRUE,SUM(SUM(SUM(SUM($K49,$L49,$M49,$N49)*SUM($AI49*FctrChngDts!$B$13))*$AF49),$AR49)<=$AD49),SUM(SUM(SUM(SUM($K49,$L49,$M49,$N49)*SUM($AI49*FctrChngDts!$B$13))*$AF49),$AR49),IF(AND($Z49=\"Winter\",$AK49=\"SSP2P3\",$AH49=TRUE,SUM(SUM(SUM(SUM($K49,$L49,$M49,$N49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AU49:$AW49)),$AR49)>$AD49),$AD49,IF(AND($Z49=\"Winter\",$AK49=\"SSP2P3\",$AH49=TRUE,SUM(SUM(SUM(SUM($K49,$L49,$M49,$N49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AU49:$AW49)),$AR49)<=$AD49),SUM(SUM(SUM(SUM($K49,$L49,$M49,$N49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AU49:$AW49)),$AR49),IF(AND($AK49=\"FSP3\",$AH49=TRUE,SUM(SUM(SUM($AI49*FctrChngDts!$B$13)*$M49),$AR49)>$AD49),$AD49,IF(AND($AK49=\"FSP3\",$AH49=TRUE,SUM(SUM(SUM($AI49*FctrChngDts!$B$13)*$M49),$AR49)<=$AD49),SUM(SUM(SUM($AI49*FctrChngDts!$B$13)*$M49),$AR49),IF(AND($Z49=\"Summer\",$AK49=\"SSP3\",$AH49=TRUE,SUM(SUM(SUM(SUM($M49,$N49)*SUM($AI49*FctrChngDts!$B$13))*$AF49),$AR49)>$AD49),$AD49,IF(AND($Z49=\"Summer\",$AK49=\"SSP3\",$AH49=TRUE,SUM(SUM(SUM(SUM($M49,$N49)*SUM($AI49*FctrChngDts!$B$13))*$AF49),$AR49)<=$AD49),SUM(SUM(SUM(SUM($M49,$N49)*SUM($AI49*FctrChngDts!$B$13))*$AF49),$AR49),IF(AND($Z49=\"Winter\",$AK49=\"SSP3\",$AH49=TRUE,SUM(SUM(SUM(SUM($M49,$N49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AU49:$AW49)),$AR49)>$AD49),$AD49,IF(AND($Z49=\"Winter\",$AK49=\"SSP3\",$AH49=TRUE,SUM(SUM(SUM(SUM($M49,$N49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AU49:$AW49)),$AR49)<=$AD49),SUM(SUM(SUM(SUM($M49,$N49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AU49:$AW49)),$AR49),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK49=\"FWP1\",$AH49=TRUE,SUM(SUM(SUM($AI49*FctrChngDts!$B$13)*$J49),$AU49)>$AE49),$AE49,IF(AND($AK49=\"FWP1\",$AH49=TRUE,SUM(SUM(SUM($AI49*FctrChngDts!$B$13)*$J49),$AU49)<=$AE49),SUM(SUM(SUM($AI49*FctrChngDts!$B$13)*$J49),$AU49),IF(AND($Z49=\"Winter\",$AK49=\"SSP1\",$AH49=TRUE,SUM(SUM(SUM(SUM($I49,$J49)*SUM($AI49*FctrChngDts!$B$13))*$AG49),$AU49)>$AE49),$AE49,IF(AND($Z49=\"Winter\",$AK49=\"SSP1\",$AH49=TRUE,SUM(SUM(SUM(SUM($I49,$J49)*SUM($AI49*FctrChngDts!$B$13))*$AG49),$AU49)<=$AE49),SUM(SUM(SUM(SUM($I49,$J49)*SUM($AI49*FctrChngDts!$B$13))*$AG49),$AU49),IF(AND($Z49=\"Summer\",$AK49=\"SSP1\",$AH49=TRUE,SUM(SUM(SUM(SUM($I49,$J49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AR49:$AT49)),$AU49)>$AE49),$AE49,IF(AND($Z49=\"Summer\",$AK49=\"SSP1\",$AH49=TRUE,SUM(SUM(SUM(SUM($I49,$J49)*SUM($AI49*FctrChngDts!$B$13))- SUM($AR49:$AT49)),$AU49)<=$AE49),SUM(SUM(SUM(SUM($I49,$J49)*SUM($AI49*FctrChngDts!$B$13))- SUM($AR49:$AT49)),$AU49),IF(AND($AK49=\"FWP1P2\",$AH49=TRUE,SUM(SUM(SUM(SUM($J49,$L49)*SUM($AI49*FctrChngDts!$B$13))*$AG49),$AU49)>$AE49),$AE49,IF(AND($AK49=\"FWP1P2\",$AH49=TRUE,SUM(SUM(SUM(SUM($J49,$L49)*SUM($AI49*FctrChngDts!$B$13))*$AG49),$AU49)<=$AE49),SUM(SUM(SUM(SUM($J49,$L49)*SUM($AI49*FctrChngDts!$B$13))*$AG49),$AU49),IF(AND($Z49=\"Winter\",$AK49=\"SSP1P2\",$AH49=TRUE,SUM(SUM(SUM(SUM($I49,$K49,$J49,$L49)*SUM($AI49*FctrChngDts!$B$13))*$AG49),$AU49)>$AE49),$AE49,IF(AND($Z49=\"Winter\",$AK49=\"SSP1P2\",$AH49=TRUE,SUM(SUM(SUM(SUM($I49,$K49,$J49,$L49)*SUM($AI49*FctrChngDts!$B$13))*$AG49),$AU49)<=$AE49),SUM(SUM(SUM(SUM($I49,$K49,$J49,$L49)*SUM($AI49*FctrChngDts!$B$13))*$AG49),$AU49),IF(AND($Z49=\"Summer\",$AK49=\"SSP1P2\",$AH49=TRUE,SUM(SUM(SUM(SUM($I49,$K49,$J49,$L49)*SUM($AI49*FctrChngDts!$B$13))- SUM($AR49:$AT49)),$AU49)>$AE49),$AE49,IF(AND($Z49=\"Summer\",$AK49=\"SSP1P2\",$AH49=TRUE,SUM(SUM(SUM(SUM($I49,$K49,$J49,$L49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AR49:$AT49)),$AU49)<=$AE49),SUM(SUM(SUM(SUM($I49,$K49,$J49,$L49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AR49:$AT49)),$AU49),IF(AND($AK49=\"FWP2\",$AH49=TRUE,SUM(SUM(SUM($AI49*FctrChngDts!$B$13)*$L49),$AU49)>$AE49),$AE49,IF(AND($AK49=\"FWP2\",$AH49=TRUE,SUM(SUM(SUM($AI49*FctrChngDts!$B$13)*$L49),$AU49)<=$AE49),SUM(SUM(SUM($AI49*FctrChngDts!$B$13)*$L49),$AU49),IF(AND($Z49=\"Winter\",$AK49=\"SSP2\",$AH49=TRUE,SUM(SUM(SUM(SUM($K49,$L49)*SUM($AI49*FctrChngDts!$B$13))*$AG49),$AU49)>$AE49),$AE49,IF(AND($Z49=\"Winter\",$AK49=\"SSP2\",$AH49=TRUE,SUM(SUM(SUM(SUM($K49,$L49)*SUM($AI49*FctrChngDts!$B$13))*$AG49),$AU49)<=$AE49),SUM(SUM(SUM(SUM($K49,$L49)*SUM($AI49*FctrChngDts!$B$13))*$AG49),$AU49),IF(AND($Z49=\"Summer\",$AK49=\"SSP2\",$AH49=TRUE,SUM(SUM(SUM(SUM($K49,$L49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AR49:$AT49)),$AU49)>$AE49),$AE49,IF(AND($Z49=\"Summer\",$AK49=\"SSP2\",$AH49=TRUE,SUM(SUM(SUM(SUM($K49,$L49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AR49:$AT49)),$AU49)<=$AE49),SUM(SUM(SUM(SUM($K49,$L49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AR49:$AT49)),$AU49),IF(AND($AK49=\"FWP2P3\",$AH49=TRUE,SUM(SUM(SUM(SUM($L49,$N49)*SUM($AI49*FctrChngDts!$B$13))*$AG49),$AU49)>$AE49),$AE49,IF(AND($AK49=\"FWP2P3\",$AH49=TRUE,SUM(SUM(SUM(SUM($L49,$N49)*SUM($AI49*FctrChngDts!$B$13))*$AG49),$AU49)<=$AE49),SUM(SUM(SUM(SUM($L49,$N49)*SUM($AI49*FctrChngDts!$B$13))*$AG49),$AU49),IF(AND($Z49=\"Winter\",$AK49=\"SSP2P3\",$AH49=TRUE,SUM(SUM(SUM(SUM($K49,$L49,$M49,$N49)*SUM($AI49*FctrChngDts!$B$13))*$AG49),$AU49)>$AE49),$AE49,IF(AND($Z49=\"Winter\",$AK49=\"SSP2P3\",$AH49=TRUE,SUM(SUM(SUM(SUM($K49,$L49,$M49,$N49)*SUM($AI49*FctrChngDts!$B$13))*$AG49),$AU49)<=$AE49),SUM(SUM(SUM(SUM($K49,$L49,$M49,$N49)*SUM($AI49*FctrChngDts!$B$13))*$AG49),$AU49),IF(AND($Z49=\"Summer\",$AK49=\"SSP2P3\",$AH49=TRUE,SUM(SUM(SUM(SUM($K49,$L49,$M49,$N49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AR49:$AT49)),$AU49)>$AE49),$AE49,IF(AND($Z49=\"Summer\",$AK49=\"SSP2P3\",$AH49=TRUE,SUM(SUM(SUM(SUM($K49,$L49,$M49,$N49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AR49:$AT49)),$AU49)<=$AE49),SUM(SUM(SUM(SUM($K49,$L49,$M49,$N49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AR49:$AT49)),$AU49),IF(AND($AK49=\"FWP3\",$AH49=TRUE,SUM(SUM(SUM($AI49*FctrChngDts!$B$13)*$N49),$AU49)>$AE49),$AE49,IF(AND($AK49=\"FWP3\",$AH49=TRUE,SUM(SUM(SUM($AI49*FctrChngDts!$B$13)*$N49),$AU49)<=$AE49),SUM(SUM(SUM($AI49*FctrChngDts!$B$13)*$N49),$AU49),IF(AND($Z49=\"Winter\",$AK49=\"SSP3\",$AH49=TRUE,SUM(SUM(SUM(SUM($M49,$N49)*SUM($AI49*FctrChngDts!$B$13))*$AG49),$AU49)>$AE49),$AE49,IF(AND($Z49=\"Winter\",$AK49=\"SSP3\",$AH49=TRUE,SUM(SUM(SUM(SUM($M49,$N49)*SUM($AI49*FctrChngDts!$B$13))*$AG49),$AU49)<=$AE49),SUM(SUM(SUM(SUM($M49,$N49)*SUM($AI49*FctrChngDts!$B$13))*$AG49),$AU49),IF(AND($Z49=\"Summer\",$AK49=\"SSP3\",$AH49=TRUE,SUM(SUM(SUM(SUM($M49,$N49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AR49:$AT49)),$AU49)>$AE49),$AE49,IF(AND($Z49=\"Summer\",$AK49=\"SSP3\",$AH49=TRUE,SUM(SUM(SUM(SUM($M49,$N49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AR49:$AT49)),$AU49)<=$AE49),SUM(SUM(SUM(SUM($M49,$N49)*SUM($AI49*FctrChngDts!$B$13))-SUM($AR49:$AT49)),$AU49),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I49>0,$AH49=FALSE),SUM($AR49*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I49>0,$AH49=TRUE),SUM($AX49*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I49>0,$AH49=FALSE),SUM($AS49*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I49>0,$AH49=TRUE),SUM($AY49*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I49>0,$AH49=FALSE),SUM($AT49*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I49>0,$AH49=TRUE),SUM($AZ49*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J49>0,$AH49=FALSE),SUM($AU49*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J49>0,$AH49=TRUE),SUM($BA49*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J49>0,$AH49=FALSE),SUM($AV49*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J49>0,$AH49=TRUE),SUM($BB49*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J49>0,$AH49=FALSE),SUM($AW49*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J49>0,$AH49=TRUE),SUM($BC49*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K49>0,$AH49=FALSE),SUM($AR49*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K49>0,$AH49=TRUE),SUM($AX49*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K49>0,$AH49=FALSE),SUM($AS49*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K49>0,$AH49=TRUE),SUM($AY49*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K49>0,$AH49=FALSE),SUM($AT49*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K49>0,$AH49=TRUE),SUM($AZ49*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L49>0,$AH49=FALSE),SUM($AU49*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L49>0,$AH49=TRUE),SUM($BA49*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L49>0,$AH49=FALSE),SUM($AV49*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L49>0,$AH49=TRUE),SUM($BB49*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L49>0,$AH49=FALSE),SUM($AW49*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L49>0,$AH49=TRUE),SUM($BC49*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M49>0,$AH49=FALSE),SUM($AR49*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M49>0,$AH49=TRUE),SUM($AX49*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M49>0,$AH49=FALSE),SUM($AS49*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M49>0,$AH49=TRUE),SUM($AY49*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M49>0,$AH49=FALSE),SUM($AT49*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M49>0,$AH49=TRUE),SUM($AZ49*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N49>0,$AH49=FALSE),SUM($AU49*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N49>0,$AH49=TRUE),SUM($BA49*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N49>0,$AH49=FALSE),SUM($AV49*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N49>0,$AH49=TRUE),SUM($BB49*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N49>0,$AH49=FALSE),SUM($AW49*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N49>0,$AH49=TRUE),SUM($BC49*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I49=0,0,IF(AND($I49>0,$K49>0,$AH49=FALSE),SUM($AR49/$P49*$I49),IF(AND($I49>0,$K49=0,$AH49=FALSE),$AR49,IF(AND($I49>0,$K49>0,$AH49=TRUE),ROUND(MIN($HU49,SUM(SUM($I49,$K49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA49,SUM(SUM($I49,$K49)*(FctrChngDts!$B$13)*$AI49)*$IA49)),0),IF(AND($I49>0,$K49=0,$AH49=TRUE),$AX49))))),0)","v":0},{"$f":"ROUND(IF($I49=0,0,IF(AND($I49>0,$K49>0,$AH49=FALSE),SUM($AS49/$P49*$I49),IF(AND($I49>0,$K49=0,$AH49=FALSE),$AS49,IF(AND($I49>0,$K49>0,$AH49=TRUE),ROUND(MIN(SUM($HU49-$BW49),SUM(SUM($I49,$K49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA49)*3),0),IF(AND($I49>0,$K49=0,$AH49=TRUE),$AY49))))),0)","v":0},0,{"$f":"IF($J49=0,0,IF(AND($J49>0,$L49=0,$N49=0,$AH49=FALSE,$AJ49=FALSE),ROUND(MIN($HX49,SUM($AU49,$BA49)),0),IF(AND($J49>0,$L49=0,$N49=0,$AH49=TRUE,$AJ49=FALSE),ROUND(MIN($HX49,SUM($AU49,SUM($J49*$AI49*FctrChngDts!$B$13))),0),IF(AND($J49>0,$L49>0,$N49=0,$AH49=FALSE,$AJ49=FALSE),ROUND(MIN($HX49,SUM(SUM($J49,$L49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA49,SUM(SUM($J49,$L49)*(FctrChngDts!$B$13)*$AI49)*$IA49)),0),IF(AND($J49>0,$L49>0,$N49=0,$AH49=TRUE,$AJ49=FALSE),ROUND(MIN($HX49,SUM(SUM(SUM(SUM($J49,$L49)*FctrChngDts!$C$11*$IA49),SUM(SUM($J49,$L49)*SUM(FctrChngDts!$B$13*$AI49)*$IA49)))),0),IF(AND($J49>0,$L49=0,$N49=0,$AH49=FALSE,$AJ49=TRUE),ROUND(MIN($HX49,SUM($AU49,$BA49)),0),IF(AND($J49>0,$L49=0,$N49=0,$AH49=TRUE,$AJ49=TRUE),ROUND(MIN($HX49,SUM($AU49,SUM($J49*$AI49*FctrChngDts!$B$13))),0),IF(AND($J49>0,$L49>0,$N49=0,$AH49=FALSE,$AJ49=TRUE),ROUND(MIN($HX49,SUM(SUM($J49,$L49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA49,SUM(SUM($J49,$L49)*(FctrChngDts!$B$13)*$AI49)*$IA49)),0),IF(AND($J49>0,$L49>0,$N49=0,$AH49=TRUE,$AJ49=TRUE),ROUND(MIN($HX49,SUM(SUM(SUM(SUM($J49,$L49)*FctrChngDts!$C$12*$IA49),SUM(SUM($J49,$L49)*SUM(FctrChngDts!$B$13*$AI49)*$IA49)))),0))))))))))","v":0},{"$f":"IF($J49=0,0,IF(AND($J49>0,$L49=0,$N49=0,$AH49=FALSE,$AJ49=FALSE),ROUND(MIN(SUM($HX49-$BZ49),SUM($AU49*3)),0),IF(AND($J49>0,$L49=0,$N49=0,$AH49=TRUE,$AJ49=FALSE),ROUND(MIN(SUM($HX49-$BZ49),SUM(SUM($J49,$L49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA49)*3),0),IF(AND($J49>0,$L49>0,$N49=0,$AH49=FALSE,$AJ49=FALSE),ROUND(MIN(SUM($HX49-$BZ49),SUM(SUM($J49,$L49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA49)*3),0),IF(AND($J49>0,$L49>0,$N49=0,$AH49=TRUE,$AJ49=FALSE),ROUND(MIN(SUM($HX49-$BZ49),SUM(SUM($J49,$L49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA49)*3),0),IF(AND($J49>0,$L49=0,$N49=0,$AH49=FALSE,$AJ49=TRUE),ROUND(MIN(SUM($HX49-$BZ49),SUM($AU49*3)),0),IF(AND($J49>0,$L49=0,$N49=0,$AH49=TRUE,$AJ49=TRUE),ROUND(MIN(SUM($HX49-$BZ49),SUM(SUM($J49,$L49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA49)*3),0),IF(AND($J49>0,$L49>0,$N49=0,$AH49=FALSE,$AJ49=TRUE),ROUND(MIN(SUM($HX49-$BZ49),SUM(SUM($J49,$L49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA49)*3),0),IF(AND($J49>0,$L49>0,$N49=0,$AH49=TRUE,$AJ49=TRUE),ROUND(MIN(SUM($HX49-$BZ49),SUM(SUM($J49,$L49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA49)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K49=0,0,IF(AND($I49>0,$K49>0,$M49=0,$AH49=FALSE),SUM($AR49-$BW49),IF(AND($I49=0,$K49>0,$M49>0,$AH49=FALSE),SUM($AR49/$P49*$K49),IF(AND($I49=0,$K49>0,$M49=0,$AH49=FALSE),$AR49,IF($K49=0,0,IF(AND($I49>0,$K49>0,$M49=0,$AH49=TRUE),ROUND(MIN($HV49,SUM(SUM($I49,$K49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB49,SUM(SUM($I49,$K49)*(FctrChngDts!$B$13)*$AI49)*$IB49)),0),IF(AND($I49=0,$K49>0,$M49>0,$AH49=TRUE),ROUND(MIN($HV49,SUM(SUM($I49,$K49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB49,SUM(SUM($I49,$K49)*(FctrChngDts!$B$13)*$AI49)*$IB49)),0),IF(AND($I49=0,$K49>0,$M49=0,$AH49=TRUE),$AX49)))))))),0)","v":0},{"$f":"ROUND(IF($K49=0,0,IF(AND($I49>0,$K49>0,$M49=0,$AH49=FALSE),SUM($AS49-$BX49),IF(AND($I49=0,$K49>0,$M49>0,$AH49=FALSE),SUM($AS49/$P49*$K49),IF(AND($I49=0,$K49>0,$M49=0,$AH49=FALSE),$AS49,IF($K49=0,0,IF(AND($I49>0,$K49>0,$M49=0,$AH49=TRUE),ROUND(MIN(SUM($HV49-$BW49),SUM(SUM($I49,$K49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB49)*3),0),IF(AND($I49=0,$K49>0,$M49>0,$AH49=TRUE),ROUND(MIN(SUM($HV49-$BW49),SUM(SUM($I49,$K49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB49)*3),0),IF(AND($I49=0,$K49>0,$M49=0,$AH49=TRUE),$AY49)))))))),0)","v":0},0,{"$f":"IF($L49=0,0,IF(AND($J49>0,$L49>0,$N49=0,$AH49=FALSE,$AJ49=FALSE),ROUND(MIN($HY49,SUM(SUM($J49,$L49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB49,SUM(SUM($J49,$L49)*(FctrChngDts!$B$13)*$AI49)*$IB49)),0),IF(AND($J49>0,$L49>0,$N49=0,$AH49=TRUE,$AJ49=FALSE),ROUND(MIN($HY49,SUM(SUM(SUM(SUM($J49,$L49)*FctrChngDts!$C$11*$IB49),SUM(SUM($J49,$L49)*SUM(FctrChngDts!$B$13*$AI49)*$IB49)))),0),IF(AND($J49=0,$L49>0,$N49=0,$AH49=FALSE,$AJ49=FALSE),ROUND(MIN($HY49,SUM($L49*FctrChngDts!$C$11)),0),IF(AND($J49=0,$L49>0,$N49=0,$AH49=TRUE,$AJ49=FALSE),ROUND(MIN($HY49,SUM(SUM(SUM(SUM($J49,$L49)*FctrChngDts!$C$11*$IB49),SUM(SUM($J49,$L49)*SUM(FctrChngDts!$B$13*$AI49)*$IB49)))),0),IF(AND($J49>0,$L49>0,$N49=0,$AH49=FALSE,$AJ49=TRUE),ROUND(MIN($HY49,SUM(SUM($J49,$L49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB49,SUM(SUM($J49,$L49)*(FctrChngDts!$B$13)*$AI49)*$IB49)),0),IF(AND($J49>0,$L49>0,$N49=0,$AH49=TRUE,$AJ49=TRUE),ROUND(MIN($HY49,SUM(SUM(SUM(SUM($J49,$L49)*FctrChngDts!$C$12*$IB49),SUM(SUM($J49,$L49)*SUM(FctrChngDts!$B$13*$AI49)*$IB49)))),0),IF(AND($J49=0,$L49>0,$N49=0,$AH49=FALSE,$AJ49=TRUE),ROUND(MIN($HY49,SUM($L49*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J49=0,$L49>0,$N49=0,$AH49=TRUE,$AJ49=TRUE),ROUND(MIN($HY49,SUM(SUM(SUM(SUM($J49,$L49)*FctrChngDts!$C$12*$IB49),SUM(SUM($J49,$L49)*SUM(FctrChngDts!$B$13*$AI49)*$IB49)))),0))))))))))","v":0},{"$f":"IF($L49=0,0,IF(AND($J49>0,$L49>0,$N49=0,$AH49=FALSE,$AJ49=FALSE),ROUND(MIN(SUM($HY49-$CF49),SUM(SUM($J49,$L49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB49)*3),0),IF(AND($J49>0,$L49>0,$N49=0,$AH49=TRUE,$AJ49=FALSE),ROUND(MIN(SUM($HY49-$CF49),SUM(SUM($J49,$L49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB49)*3),0),IF(AND($J49=0,$L49>0,$N49=0,$AH49=FALSE,$AJ49=FALSE),ROUND(MIN(SUM($HY49-$CF49),SUM($AU49*3)),0),IF(AND($J49=0,$L49>0,$N49=0,$AH49=TRUE,$AJ49=FALSE),ROUND(MIN(SUM($HY49-$CF49),SUM(SUM($J49,$L49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB49)*3),0),IF(AND($J49>0,$L49>0,$N49=0,$AH49=FALSE,$AJ49=TRUE),ROUND(MIN(SUM($HY49-$CF49),SUM(SUM($J49,$L49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB49)*3),0),IF(AND($J49>0,$L49>0,$N49=0,$AH49=TRUE,$AJ49=TRUE),ROUND(MIN(SUM($HY49-$CF49),SUM(SUM($J49,$L49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB49)*3),0),IF(AND($J49=0,$L49>0,$N49=0,$AH49=FALSE,$AJ49=TRUE),ROUND(MIN(SUM($HY49-$CF49),SUM($AU49*3)),0),IF(AND($J49=0,$L49>0,$N49=0,$AH49=TRUE,$AJ49=TRUE),ROUND(MIN(SUM($HY49-$CF49),SUM(SUM($J49,$L49)*IF($AJ49=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB49)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S49>0,Account!$AG$2=TRUE,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH49=FALSE),SUM(Usage!$BW49:$CB49)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V49>0,Account!$AG$2=TRUE,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH49=FALSE),SUM(Usage!$CC49:$CH49)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y49>0,Account!$AG$2=TRUE,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH49=FALSE),SUM(Usage!$CI49:$CN49)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH49=TRUE,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S49),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S49)),2)","v":0},{"$f":"ROUND(IF(OR($AH49=TRUE,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V49),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V49)),2)","v":0},{"$f":"IF(OR($AH49=TRUE,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y49),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y49))","v":0},{"$f":"ROUND(IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW49),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW49)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX49),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX49)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY49),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY49)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ49),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ49)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA49),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA49)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB49),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB49)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S49),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC49),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC49)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD49),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD49)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE49),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE49)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF49),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF49)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG49),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG49)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH49),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH49)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V49),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI49),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI49))","v":0},{"$f":"IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ49),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ49))","v":0},{"$f":"IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK49),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK49))","v":0},{"$f":"IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL49),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL49))","v":0},{"$f":"IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM49),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM49))","v":0},{"$f":"IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN49),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN49))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y49)","v":0},0,0,0,0,{"$f":"IF($DW49>IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV49*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV49*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW49-IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV49*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV49*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV49<$DW49,SUM($DW49-$DV49),0))","v":0},{"$f":"IF(OR(AND($D49<=FctrChngDts!$B$14,Usage!$E49>FctrChngDts!$B$14),AND(Usage!$D49<=FctrChngDts!$C$14,Usage!$E49>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW49),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX49),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY49),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ49),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA49),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB49),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC49),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD49),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE49),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF49),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG49),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH49),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI49)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ49)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK49)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL49)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM49)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN49)","v":0},0,{"$f":"IF(AND($S49>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E49<>\"D-CARE\",Tenant!$F49=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET49=TRUE,$S49>0,$V49=0),SUM(SUM($BW49:$CB49)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET49=TRUE,$S49>0,$V49>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW49:$CB49)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET49=TRUE,$S49>0,$V49>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW49:$CB49)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S49>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S49>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S49>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV49=TRUE,$S49>0,$V49=0),SUM(SUM($BW49:$CB49)*'CRS1'!$P$2),IF(AND($EV49=TRUE,$S49>0,$V49>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW49:$CB49)*'CRS1'!$P$2),IF(AND($EV49=TRUE,$S49>0,$V49>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW49:$CB49)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S49>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX49=TRUE,$S49>0,$V49=0),SUM(SUM($BW49:$CB49)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX49=TRUE,$S49>0,$V49>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW49:$CB49)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX49=TRUE,$S49>0,$V49>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW49:$CB49)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S49>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ49=TRUE,$S49>0),SUM(SUM($BW49:$CB49)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V49>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E49<>\"D-CARE\",Tenant!$F49=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB49=TRUE,$S49>0,$V49>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC49:$CH49)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB49=TRUE,$S49>0,$V49>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC49:$CH49)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB49=TRUE,$V49>0,$Y49>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC49:$CH49)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB49=TRUE,$V49>0,$Y49>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC49:$CH49)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB49=TRUE,$S49=0,$V49>0,$Y49=0),SUM(SUM($CC49:$CH49)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V49>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V49>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V49>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD49=TRUE,$S49>0,$V49>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC49:$CH49)*'CRS2'!$P$2),IF(AND($FD49=TRUE,$S49>0,$V49>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC49:$CH49)*'CRS2'!$P$2),IF(AND($FD49=TRUE,$V49>0,$Y49>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC49:$CH49)*'CRS2'!$P$2),IF(AND($FD49=TRUE,$V49>0,$Y49>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC49:$CH49)*'CRS2'!$P$2),IF(AND($FD49=TRUE,$S49=0,$V49>0,$Y49=0),SUM(SUM($CC49:$CH49)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V49>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF49=TRUE,$S49>0,$V49>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC49:$CH49)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF49=TRUE,$S49>0,$V49>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC49:$CH49)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF49=TRUE,$V49>0,$Y49>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC49:$CH49)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF49=TRUE,$V49>0,$Y49>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC49:$CH49)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF49=TRUE,$S49=0,$V49>0,$Y49=0),SUM(SUM($CC49:$CH49)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V49>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH49=TRUE,$V49>0),SUM(SUM($CC49:$CH49)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y49>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E49<>\"D-CARE\",Tenant!$F49=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ49=TRUE,$V49=0,$Y49>0),SUM(SUM($CI49:$CN49)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ49=TRUE,$V49>0,$Y49>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI49:$CN49)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ49=TRUE,$V49>0,$Y49>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI49:$CN49)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y49>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y49>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y49>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL49=TRUE,$V49=0,$Y49>0),SUM(SUM($CI49:$CN49)*'CRS3'!$P$2),IF(AND($FL49=TRUE,$V49>0,$Y49>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI49:$CN49)*'CRS3'!$P$2),IF(AND($FL49=TRUE,$V49>0,$Y49>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI49:$CN49)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y49>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN49=TRUE,$V49=0,$Y49>0),SUM(SUM($CI49:$CN49)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN49=TRUE,$V49>0,$Y49>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI49:$CN49)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN49=TRUE,$V49>0,$Y49>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI49:$CN49)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y49>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP49=TRUE,$Y49>0),SUM(SUM($CI49:$CN49)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR49:$FT49))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO49:$CQ49,$FR49:$FT49))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA49:$EF49)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG49:$EL49)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM49:$ER49)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV49,$CO49:$CQ49,$EA49:$ER49)/$P49)*$S49*FctrChngDts!$B$15),SUM(SUM(SUM($DV49,$CO49:$CQ49,$FR49:$FT49)/$P49)*$S49*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV49,$CO49:$CQ49,$EA49:$ER49)/$P49)*$V49*FctrChngDts!$B$15),SUM(SUM(SUM($DV49,$CO49:$CQ49,$FR49:$FT49)/$P49)*$V49*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV49,$CO49:$CQ49,$EA49:$ER49)/$P49)*$Y49*FctrChngDts!$B$15),SUM(SUM(SUM($DV49,$CO49:$CQ49,$FR49:$FT49)/$P49)*$Y49*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA49*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI49*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ49*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ49,$FU49,$GF49,$GZ49:$HE49),IF(Account!$Q$2=TRUE,SUM($DZ49,$FV49,$GF49,$GZ49:$HE49),SUM($DZ49,$ES49,$FU49:$FV49,$GF49,$GZ49:$HE49)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E49),Usage!$P49,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D49,FctrChngDts!$C$17<=Usage!$E49),SUM(FctrChngDts!$C$17-Usage!$D49),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E49),Usage!$P49,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D49,FctrChngDts!$C$19<=Usage!$E49),SUM(FctrChngDts!$C$19-Usage!$D49),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK49*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK49*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL49*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL49*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D49))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A49,Tenant!$A:$J,8,FALSE)=TRUE,$GG49<0),0,SUM(SUM(SUM($GG49/$P49*$GP49)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A49,Tenant!$A:$J,8,FALSE)=TRUE,$GG49<0),0,SUM(SUM(SUM($GG49/$P49*$GQ49)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D49))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A49,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV49*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A49,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW49*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU49:$DA49,$EU49,$EA49:$EF49,$FA49)-SUM(SUM($BW49:$CB49)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD49:$DJ49,$FC49,$EG49:$EL49,$FI49)-SUM(SUM($CC49:$CH49)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM49:$DS49,$FK49,$EM49:$ER49,$FQ49)-SUM(SUM($CI49:$CN49)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO49,$CU49:$DA49,$EU49,$EW49,$EY49,$EA49:$EF49,$FA49,$CP49,$DD49:$DJ49,$FC49,$FE49,$FG49,$EG49:$EL49,$FI49)/$P49*$S49)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO49,$CU49:$DA49,$EU49,$EW49,$EY49,$EA49:$EF49,$FA49,$CP49,$DD49:$DJ49,$FC49,$FE49,$FG49,$EG49:$EL49,$FI49)/$P49*$V49)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ49,$DM49:$DS49,$FK49,$FM49,$FO49,$EM49:$ER49,$FQ49)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D49,BslnAllctnCrrnt!$A$1<=$E49),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK49=\"FSP1\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$Q49,BslnAllctnCrrnt!$A$1<$R49),SUM(BslnAllctnCrrnt!$A$1-$Q49),IF(AND($AK49=\"FSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$Q49,BslnAllctnCrrnt!$A$1<$R49),SUM(BslnAllctnCrrnt!$A$1-$Q49),IF(AND($AK49=\"FSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),$I49,IF(AND($AK49=\"SSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$Q49,BslnAllctnCrrnt!$A$1<$R49),SUM(BslnAllctnCrrnt!$A$1-$Q49),IF(AND($AK49=\"SSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),$I49,0)))))","v":0},{"$f":"IF(AND($AK49=\"FSP1\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$Q49,BslnAllctnCrrnt!$A$1<$R49),SUM($I49-$HG49),IF(AND($AK49=\"FSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$Q49,BslnAllctnCrrnt!$A$1<$R49),SUM($I49-$HG49),IF(AND($AK49=\"FSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM($I49-$HG49),IF(AND($AK49=\"SSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$Q49,BslnAllctnCrrnt!$A$1<$R49),SUM($I49-$HG49),IF(AND($AK49=\"SSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM($I49-$HG49),0)))))","v":0},{"$f":"IF(AND($AK49=\"SSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$Q49,BslnAllctnCrrnt!$A$1<$R49),0,IF(AND(FctrChngDts!$A$2>=$D49,FctrChngDts!$B$2<$E49),IF(AND($AK49=\"SSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM(BslnAllctnCrrnt!$A$1-$T49),0),IF(AND($AK49=\"FSP2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM(BslnAllctnCrrnt!$A$1-$T49),IF(AND($AK49=\"FSP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM(BslnAllctnCrrnt!$A$1-$T49),IF(AND($AK49=\"FSP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$W49,BslnAllctnCrrnt!$A$1<$X49),$K49,IF(AND($AK49=\"FSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$Q49,BslnAllctnCrrnt!$A$1<$R49),0,IF(AND($AK49=\"FSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM(BslnAllctnCrrnt!$A$1-$T49),IF(AND($AK49=\"SSP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM(BslnAllctnCrrnt!$A$1-$T49),IF(AND($AK49=\"SSP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$W49,BslnAllctnCrrnt!$A$1<$X49),$K49,0)))))))))","v":0},{"$f":"IF(AND($AK49=\"SSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$Q49,BslnAllctnCrrnt!$A$1<$R49),SUM($K49-$HI49),IF(AND($AK49=\"SSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM($K49-$HI49),IF(AND($AK49=\"FSP2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM($K49-$HI49),IF(AND($AK49=\"FSP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM($K49-$HI49),IF(AND($AK49=\"FSP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$W49,BslnAllctnCrrnt!$A$1<$X49),SUM($K49-$HI49),IF(AND($AK49=\"FSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$Q49,BslnAllctnCrrnt!$A$1<$R49),SUM($K49-$HI49),IF(AND($AK49=\"FSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM($K49-$HI49),IF(AND($AK49=\"SSP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM($K49-$HI49),IF(AND($AK49=\"SSP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$W49,BslnAllctnCrrnt!$A$1<$X49),SUM($K49-$HI49),0)))))))))","v":0},{"$f":"IF(AND($AK49=\"FSP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),0,IF(AND($AK49=\"FSP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$W49,BslnAllctnCrrnt!$A$1<$X49),SUM(BslnAllctnCrrnt!$A$1-$W49),IF(AND($AK49=\"FSP3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$W49,BslnAllctnCrrnt!$A$1<$X49),SUM(BslnAllctnCrrnt!$A$1-$W49),0)))","v":0},{"$f":"IF(AND($AK49=\"FSP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM($M49-$HK49),IF(AND($AK49=\"FSP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$W49,BslnAllctnCrrnt!$A$1<$X49),SUM($M49-$HK49),IF(AND($AK49=\"FSP3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$W49,BslnAllctnCrrnt!$A$1<$X49),SUM($M49-$HK49),0)))","v":0},{"$f":"IF(AND($AK49=\"FWP1\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$Q49,BslnAllctnCrrnt!$A$1<$R49),SUM(BslnAllctnCrrnt!$A$1-$Q49),IF(AND($AK49=\"FWP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$Q49,BslnAllctnCrrnt!$A$1<$R49),SUM(BslnAllctnCrrnt!$A$1-$Q49),IF(AND($AK49=\"FWP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),$J49,IF(AND(FctrChngDts!$A$2>=$D49,FctrChngDts!$B$2<$E49),IF(AND($AK49=\"SSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$Q49,BslnAllctnCrrnt!$A$1<$R49),SUM(BslnAllctnCrrnt!$A$1-$Q49),0),IF(AND($AK49=\"SSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),$J49,0)))))","v":0},{"$f":"IF(AND($AK49=\"FWP1\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$Q49,BslnAllctnCrrnt!$A$1<$R49),SUM($J49-$HM49),IF(AND($AK49=\"FWP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$Q49,BslnAllctnCrrnt!$A$1<$R49),SUM($J49-$HM49),IF(AND($AK49=\"FWP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM($J49-$HM49),IF(AND($AK49=\"SSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$Q49,BslnAllctnCrrnt!$A$1<$R49),SUM($J49-$HM49),IF(AND($AK49=\"SSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM($J49-$HM49),0)))))","v":0},{"$f":"IF(AND($AK49=\"FWP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$Q49,BslnAllctnCrrnt!$A$1<$R49),0,IF(AND($AK49=\"FWP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM(BslnAllctnCrrnt!$A$1-$T49),IF(AND($AK49=\"FWP2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM(BslnAllctnCrrnt!$A$1-$T49),IF(AND($AK49=\"FWP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM(BslnAllctnCrrnt!$A$1-$T49),IF(AND($AK49=\"FWP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$W49,BslnAllctnCrrnt!$A$1<$X49),$L49,IF(AND($AK49=\"SSP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM(BslnAllctnCrrnt!$A$1-$T49),IF(AND($AK49=\"SSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$Q49,BslnAllctnCrrnt!$A$1<$R49),0,IF(AND($AK49=\"SSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM(BslnAllctnCrrnt!$A$1-$T49),0))))))))","v":0},{"$f":"IF(AND($AK49=\"FWP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$Q49,BslnAllctnCrrnt!$A$1<$R49),SUM($L49-$HO49),IF(AND($AK49=\"FWP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM($L49-$HO49),IF(AND($AK49=\"FWP2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM($L49-$HO49),IF(AND($AK49=\"FWP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM($L49-$HO49),IF(AND($AK49=\"FWP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$W49,BslnAllctnCrrnt!$A$1<$X49),SUM($L49-$HO49),IF(AND($AK49=\"SSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$Q49,BslnAllctnCrrnt!$A$1<$R49),SUM($L49-$HO49),IF(AND($AK49=\"SSP1P2\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM($L49-$HO49),0)))))))","v":0},{"$f":"IF(AND($AK49=\"FWP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),0,IF(AND($AK49=\"FWP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$W49,BslnAllctnCrrnt!$A$1<$X49),SUM(BslnAllctnCrrnt!$A$1-$W49),IF(AND($AK49=\"FWP3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$W49,BslnAllctnCrrnt!$A$1<$X49),SUM(BslnAllctnCrrnt!$A$1-$W49),IF(AND($AK49=\"SSP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),0,IF(AND($AK49=\"SSP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$W49,BslnAllctnCrrnt!$A$1<$X49),SUM(BslnAllctnCrrnt!$A$1-$W49),0)))))","v":0},{"$f":"IF(AND($AK49=\"FWP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM($N49-$HQ49),IF(AND($AK49=\"FWP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$W49,BslnAllctnCrrnt!$A$1<$X49),SUM($N49-$HQ49),IF(AND($AK49=\"FWP3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$W49,BslnAllctnCrrnt!$A$1<$X49),SUM($N49-$HQ49),IF(AND($AK49=\"SSP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$T49,BslnAllctnCrrnt!$A$1<$U49),SUM($N49-$HQ49),IF(AND($AK49=\"SSP2P3\",$HF49=TRUE,BslnAllctnCrrnt!$A$1>=$W49,BslnAllctnCrrnt!$A$1<$X49),SUM($N49-$HQ49),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[49,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G50),0,IF($F50<=$G50,SUM($G50-$F50),IF($F50>$G50,SUM((Account!$L$2-Usage!$F50)+Usage!$G50+1))))","v":0},{"$f":"IF($Q50=0,0,IF($R50=0,0,IF(AND($Q50<FctrChngDts!$A$2,$R50>=FctrChngDts!$A$2),SUM($R50-FctrChngDts!$A$2+1),IF(AND($Q50>=FctrChngDts!$A$2,$R50>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q50),IF(AND($Q50>=FctrChngDts!$A$2,$R50<FctrChngDts!$B$2),SUM($R50-$Q50+1),0)))))","v":0},{"$f":"IF($Q50=0,0,IF($R50=0,0,IF(AND($Q50<FctrChngDts!$A$2,$R50>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q50),IF(AND($Q50<FctrChngDts!$A$2,$R50<FctrChngDts!$A$2),SUM($R50-$Q50+1),IF(AND($Q50>FctrChngDts!$A$2,$R50>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R50+1),0)))))","v":0},{"$f":"IF($T50=0,0,IF($U50=0,0,IF(AND($T50<FctrChngDts!$A$2,$U50>=FctrChngDts!$A$2),SUM($U50-FctrChngDts!$A$2+1),IF(AND($T50>=FctrChngDts!$A$2,$U50<FctrChngDts!$B$2),SUM($U50-$T50+1),IF(AND($T50>=FctrChngDts!$A$2,$U50>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T50)<0),0,IF(AND($T50>=FctrChngDts!$A$2,$U50>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T50),0))))))","v":0},{"$f":"IF($T50=0,0,IF($U50=0,0,IF(AND($T50<FctrChngDts!$A$2,$U50>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T50),IF(AND($T50>=FctrChngDts!$B$2,$U50>=FctrChngDts!$B$2),SUM($U50-$T50+1),IF(AND($T50<FctrChngDts!$A$2,$U50<FctrChngDts!$A$2),SUM($U50-$T50+1),IF(AND($T50>=FctrChngDts!$A$2,$U50>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U50+1),0))))))","v":0},{"$f":"IF($W50=0,0,IF($X50=0,0,IF(AND($W50>=FctrChngDts!$A$2,$X50>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W50)<0),0,IF(AND($W50>=FctrChngDts!$A$2,$X50>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W50),IF(AND($W50>=FctrChngDts!$A$2,$X50<FctrChngDts!$B$2),SUM($X50-$W50+1),IF(AND($W50<FctrChngDts!$A$2,$X50>=FctrChngDts!$A$2),SUM($X50-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W50=0,0,IF($X50=0,0,IF(AND($W50<FctrChngDts!$A$2,$X50<FctrChngDts!$A$2),SUM($X50-$W50+1),IF(AND($W50>=FctrChngDts!$A$2,$X50>=FctrChngDts!$B$2,SUM($X50-FctrChngDts!$B$2+1)<=$Y50),SUM($X50-FctrChngDts!$B$2+1),IF(AND($W50>=FctrChngDts!$A$2,$X50>=FctrChngDts!$B$2),SUM($X50-$W50+1),IF(AND($W50<FctrChngDts!$A$2,$X50>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W50),0))))))","v":0},{"$f":"IF(AND($D50>=FctrChngDts!$C$2,$E50<FctrChngDts!$E$2),\"1\",IF(AND($D50>=FctrChngDts!$E$2,$E50<FctrChngDts!$G$2),\"2\",IF(AND($D50>=FctrChngDts!$G$2,$E50<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D50>=FctrChngDts!$D$2,,IF(AND($D50>=FctrChngDts!$C$2,$D50<=FctrChngDts!$D$2),$D50,IF(AND($D50>=FctrChngDts!$C$2,$D50>=FctrChngDts!$D$2,$E50>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D50>FctrChngDts!$D$2,,IF($D50=FctrChngDts!$D$2,$D50,IF(AND($D50>=FctrChngDts!$C$2,$E50<FctrChngDts!$D$2),$E50,IF(AND($D50>=FctrChngDts!$C$2,$E50>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D50>=FctrChngDts!$D$2,$E50>=FctrChngDts!$D$2,$E50>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E50<FctrChngDts!$D$2,$E50<=FctrChngDts!$D$2),$E50,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D50<FctrChngDts!$E$2,$E50<FctrChngDts!$E$2),,IF($D50>FctrChngDts!$F$2,,IF(AND($D50>=FctrChngDts!$E$2,$D50<=FctrChngDts!$F$2),$D50,IF(AND($D50>=FctrChngDts!$E$2,$D50>=FctrChngDts!$F$2,$E50>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D50>FctrChngDts!$F$2,,IF($E50=FctrChngDts!$F$2,$E50,IF(AND($D50<FctrChngDts!$E$2,$E50<=FctrChngDts!$F$2),$E50,IF(AND($D50>=FctrChngDts!$E$2,$E50<FctrChngDts!$F$2),$E50,IF(AND($D50>=FctrChngDts!$E$2,$E50>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D50>=FctrChngDts!$F$2,$E50>=FctrChngDts!$F$2,$E50>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D50<FctrChngDts!$G$2,$E50<FctrChngDts!$G$2),,IF($D50>FctrChngDts!$H$2,,IF(AND($D50>=FctrChngDts!$G$2,$D50<=FctrChngDts!$H$2),$D50,IF(AND($D50>=FctrChngDts!$G$2,$D50>=FctrChngDts!$H$2,$E50>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D50>FctrChngDts!$H$2,,IF($E50=FctrChngDts!$H$2,$E50,IF(AND($D50<FctrChngDts!$G$2,$E50<=FctrChngDts!$H$2),$E50,IF(AND($D50>=FctrChngDts!$G$2,$E50<FctrChngDts!$H$2),$E50,IF(AND($D50>=FctrChngDts!$G$2,$E50>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D50>=FctrChngDts!$H$2,$E50>=FctrChngDts!$H$2,$E50>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A50,Tenant!$A50:$J349,6,FALSE)","v":0},{"$f":"VLOOKUP($A50,Tenant!$A50:$J349,7,FALSE)","v":0},{"$f":"VLOOKUP($A50,Tenant!$A50:$J349,10,FALSE)","v":0},0,{"$f":"IF(AND($AK50=\"FSP2\",$AJ50=FALSE,$HF50=FALSE),SUM($K50*FctrChngDts!$C$9),IF(AND($AK50=\"FSP2\",$AJ50=TRUE,$HF50=FALSE),SUM($K50*FctrChngDts!$C$10),IF(AND($AK50=\"FSP2P3\",$AJ50=FALSE,$HF50=FALSE),SUM(SUM($K50,$M50)*FctrChngDts!$C$9),IF(AND($AK50=\"FSP2P3\",$AJ50=TRUE,$HF50=FALSE),SUM(SUM($K50,$M50)*FctrChngDts!$C$10),IF(AND($AK50=\"FSP3\",$AJ50=FALSE,$HF50=FALSE),SUM($M50*FctrChngDts!$C$9),IF(AND($AK50=\"FSP3\",$AJ50=TRUE,$HF50=FALSE),SUM($M50*FctrChngDts!$C$10),IF(AND($AK50=\"FSP1\",$AJ50=FALSE,$HF50=FALSE),SUM($I50*FctrChngDts!$C$9),IF(AND($AK50=\"FSP1\",$AJ50=TRUE,$HF50=FALSE),SUM($I50*FctrChngDts!$C$10),IF(AND($AK50=\"FSP1P2\",$AJ50=FALSE,$HF50=FALSE),SUM(SUM($I50,$K50)*FctrChngDts!$C$9),IF(AND($AK50=\"FSP1P2\",$AJ50=TRUE,$HF50=FALSE),SUM(SUM($I50,$K50)*FctrChngDts!$C$10),IF(AND($Z50=\"Summer\",$AK50=\"SSP2P3\",$AJ50=FALSE,$HF50=FALSE),SUM(SUM(SUM(SUM($K50,$M50)*FctrChngDts!$C$9),SUM(SUM($L50,$N50)*FctrChngDts!$C$11))*$AF50),IF(AND($Z50=\"Summer\",$AK50=\"SSP2P3\",$AJ50=TRUE,$HF50=FALSE),SUM(SUM(SUM(SUM($K50,$M50)*FctrChngDts!$C$10),SUM(SUM($L50,$N50)*FctrChngDts!$C$12))*$AF50),IF(AND($Z50=\"Winter\",$AK50=\"SSP2P3\",$AJ50=FALSE,$HF50=FALSE),SUM(SUM(SUM(SUM($K50,$M50)*FctrChngDts!$C$9),SUM(SUM($L50,$N50)*FctrChngDts!$C$11))-$AO50),IF(AND($Z50=\"Winter\",$AK50=\"SSP2P3\",$AJ50=TRUE,$HF50=FALSE),SUM(SUM(SUM(SUM($K50,$M50)*FctrChngDts!$C$10),SUM(SUM($L50,$N50)*FctrChngDts!$C$12))-$AO50),IF(AND($Z50=\"Summer\",$AK50=\"SSP1P2\",$AJ50=FALSE,$HF50=FALSE),SUM(SUM(SUM(SUM($I50,$K50)*FctrChngDts!$C$9),SUM(SUM($J50,$L50)*FctrChngDts!$C$11))*$AF50),IF(AND($Z50=\"Summer\",$AK50=\"SSP1P2\",$AJ50=TRUE,$HF50=FALSE),SUM(SUM(SUM(SUM($I50,$K50)*FctrChngDts!$C$10),SUM(SUM($J50,$L50)*FctrChngDts!$C$12))*$AF50),IF(AND($Z50=\"Winter\",$AK50=\"SSP1P2\",$AJ50=FALSE,$HF50=FALSE),SUM(SUM(SUM(SUM($I50,$K50)*FctrChngDts!$C$9),SUM(SUM($J50,$L50)*FctrChngDts!$C$11))-$AO50),IF(AND($Z50=\"Winter\",$AK50=\"SSP1P2\",$AJ50=TRUE,$HF50=FALSE),SUM(SUM(SUM(SUM($I50,$K50)*FctrChngDts!$C$10),SUM(SUM($J50,$L50)*FctrChngDts!$C$12))-$AO50),IF(AND($AK50=\"FSP2\",$AJ50=FALSE,$HF50=TRUE),SUM(SUM($HI50*FctrChngDts!$B$9),SUM($HJ50*FctrChngDts!$C$9)),IF(AND($AK50=\"FSP2\",$AJ50=TRUE,$HF50=TRUE),SUM(SUM($HI50*FctrChngDts!$B$10),SUM($HJ50*FctrChngDts!$C$10)),IF(AND($AK50=\"FSP2P3\",$AJ50=FALSE,$HF50=TRUE),SUM(SUM(SUM($HI50,$HK50)*FctrChngDts!$B$9),SUM(SUM($HJ50,$HL50)*FctrChngDts!$C$9)),IF(AND($AK50=\"FSP2P3\",$AJ50=TRUE,$HF50=TRUE),SUM(SUM(SUM($HI50,$HK50)*FctrChngDts!$B$10),SUM(SUM($HJ50,$HL50)*FctrChngDts!$C$10)),IF(AND($AK50=\"FSP3\",$AJ50=FALSE,$HF50=TRUE),SUM(SUM($HK50*FctrChngDts!$B$9),SUM($HL50*FctrChngDts!$C$9)),IF(AND($AK50=\"FSP3\",$AJ50=TRUE,$HF50=TRUE),SUM(SUM($HK50*FctrChngDts!$B$10),SUM($HL50*FctrChngDts!$C$10)),IF(AND($AK50=\"FSP1\",$AJ50=FALSE,$HF50=TRUE),SUM(SUM($HG50*FctrChngDts!$B$9),SUM($HH50*FctrChngDts!$C$9)),IF(AND($AK50=\"FSP1\",$AJ50=TRUE,$HF50=TRUE),SUM(SUM($HG50*FctrChngDts!$B$10),SUM($HH50*FctrChngDts!$C$10)),IF(AND($AK50=\"FSP1P2\",$AJ50=FALSE,$HF50=TRUE),SUM(SUM(SUM($HG50,$HI50)*FctrChngDts!$B$9),SUM(SUM($HH50,$HJ50)*FctrChngDts!$C$9)),IF(AND($AK50=\"FSP1P2\",$AJ50=TRUE,$HF50=TRUE),SUM(SUM(SUM($HG50,$HI50)*FctrChngDts!$B$10),SUM(SUM($HG50,$HI50)*FctrChngDts!$C$10)),IF(AND($Z50=\"Summer\",$AK50=\"SSP2P3\",$AJ50=FALSE,$HF50=TRUE),SUM(SUM(SUM(SUM($HI50,$HK50)*FctrChngDts!$B$9),SUM(SUM($HJ50,$HL50)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO50,$HQ50)*FctrChngDts!$B$11),SUM(SUM($HP50,$HR50)*FctrChngDts!$C$11))*$AF50),IF(AND($Z50=\"Summer\",$AK50=\"SSP2P3\",$AJ50=TRUE,$HF50=TRUE),SUM(SUM(SUM(SUM($HI50,$HK50)*FctrChngDts!$B$10),SUM(SUM($HJ50,$HL50)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO50,$HQ50)*FctrChngDts!$B$12),SUM(SUM($HP50,$HR50)*FctrChngDts!$C$12))*$AF50),IF(AND($Z50=\"Winter\",$AK50=\"SSP2P3\",$AJ50=FALSE,$HF50=TRUE),SUM(SUM(SUM(SUM($HI50,$HK50)*FctrChngDts!$B$9),SUM(SUM($HJ50,$HL50)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO50,$HQ50)*FctrChngDts!$B$11),SUM(SUM($HP50,$HR50)*FctrChngDts!$C$11))-$AO50),IF(AND($Z50=\"Winter\",$AK50=\"SSP2P3\",$AJ50=TRUE,$HF50=TRUE),SUM(SUM(SUM(SUM($HI50,$HK50)*FctrChngDts!$B$10),SUM(SUM($HO50,$HQ50)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO50,$HQ50)*FctrChngDts!$B$12),SUM(SUM($HP50,$HR50)*FctrChngDts!$C$12))-$AO50),IF(AND($Z50=\"Summer\",$AK50=\"SSP1P2\",$AJ50=FALSE,$HF50=TRUE),SUM(SUM(SUM(SUM($HG50,$HI50)*FctrChngDts!$B$9),SUM(SUM($HH50,$HJ50)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM50,$HO50)*FctrChngDts!$B$11),SUM(SUM($HN50,$HP50)*FctrChngDts!$C$11))*$AF50),IF(AND($Z50=\"Summer\",$AK50=\"SSP1P2\",$AJ50=TRUE,$HF50=TRUE),SUM(SUM(SUM(SUM($HG50,$HI50)*FctrChngDts!$B$10),SUM(SUM($HH50,$HJ50)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM50,$HO50)*FctrChngDts!$B$12),SUM(SUM($HN50,$HP50)*FctrChngDts!$C$12))*$AF50),IF(AND($Z50=\"Winter\",$AK50=\"SSP1P2\",$AJ50=FALSE,$HF50=TRUE),SUM(SUM(SUM(SUM($HG50,$HI50)*FctrChngDts!$B$9),SUM(SUM($HH50,$HJ50)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM50,$HO50)*FctrChngDts!$B$11),SUM(SUM($HN50,$HP50)*FctrChngDts!$C$11))-$AO50),IF(AND($Z50=\"Winter\",$AK50=\"SSP1P2\",$AJ50=TRUE,$HF50=TRUE),SUM(SUM(SUM(SUM($HG50,$HI50)*FctrChngDts!$B$10),SUM(SUM($HH50,$HJ50)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM50,$HO50)*FctrChngDts!$B$12),SUM(SUM($HN50,$HP50)*FctrChngDts!$C$12))-$AO50),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK50=\"FWP1\",$AJ50=FALSE,$HF50=FALSE),SUM($J50*FctrChngDts!$C$11),IF(AND($AK50=\"FWP1\",$AJ50=TRUE,$HF50=FALSE),SUM($J50*FctrChngDts!$C$12),IF(AND($AK50=\"FWP1P2\",$AJ50=FALSE,$HF50=FALSE),SUM(SUM($J50,$L50)*FctrChngDts!$C$11),IF(AND($AK50=\"FWP1P2\",$AJ50=TRUE,$HF50=FALSE),SUM(SUM($J50,$L50)*FctrChngDts!$C$12),IF(AND($AK50=\"FWP2\",$AJ50=FALSE,$HF50=FALSE),SUM($L50*FctrChngDts!$C$11),IF(AND($AK50=\"FWP2\",$AJ50=TRUE,$HF50=FALSE),SUM($L50*FctrChngDts!$C$12),IF(AND($AK50=\"FWP2P3\",$AJ50=FALSE,$HF50=FALSE),SUM(SUM($L50,$N50)*FctrChngDts!$C$11),IF(AND($AK50=\"FWP2P3\",$AJ50=TRUE,$HF50=FALSE),SUM(SUM($L50,$N50)*FctrChngDts!$C$12),IF(AND($AK50=\"FWP3\",$AJ50=FALSE,$HF50=FALSE),SUM($N50*FctrChngDts!$C$11),IF(AND($AK50=\"FWP3\",$AJ50=TRUE,$HF50=FALSE),SUM($N50*FctrChngDts!$C$12),IF(AND($Z50=\"Winter\",$AK50=\"SSP1P2\",$AJ50=FALSE,$HF50=FALSE),SUM(SUM(SUM($I50,$K50)*FctrChngDts!$C$9),SUM(SUM($J50,$L50)*FctrChngDts!$C$11))*$AG50,IF(AND($Z50=\"Winter\",$AK50=\"SSP1P2\",$AJ50=TRUE,$HF50=FALSE),SUM(SUM(SUM($I50,$K50)*FctrChngDts!$B$10),SUM(SUM($J50,$L50)*FctrChngDts!$B$12))*$AG50,IF(AND($Z50=\"Summer\",$AK50=\"SSP1P2\",$AJ50=FALSE,$HF50=FALSE),SUM(SUM(SUM($I50,$K50)*FctrChngDts!$B$9),SUM(SUM($J50,$L50)*FctrChngDts!$B$11))-$AJ50,IF(AND($Z50=\"Summer\",$AK50=\"SSP1P2\",$AJ50=TRUE,$HF50=FALSE),SUM(SUM(SUM($I50,$K50)*FctrChngDts!$C$10),SUM(SUM($J50,$L50)*FctrChngDts!$C$12))-$AJ50,IF(AND($Z50=\"Winter\",$AK50=\"SSP2P3\",$AJ50=FALSE,$HF50=FALSE),SUM(SUM(SUM($K50,$M50)*FctrChngDts!$C$9),SUM(SUM($L50,$N50)*FctrChngDts!$C$11))*$AG50,IF(AND($Z50=\"Winter\",$AK50=\"SSP2P3\",$AJ50=TRUE,$HF50=FALSE),SUM(SUM(SUM($K50,$M50)*FctrChngDts!$C$10),SUM(SUM($L50,$N50)*FctrChngDts!$C$12))*$AG50,IF(AND($Z50=\"Summer\",$AK50=\"SSP2P3\",$AJ50=FALSE,$HF50=FALSE),SUM(SUM(SUM($K50,$M50)*FctrChngDts!$C$9),SUM(SUM($L50,$N50)*FctrChngDts!$C$11))-$AJ50,IF(AND($Z50=\"Summer\",$AK50=\"SSP2P3\",$AJ50=TRUE,$HF50=FALSE),SUM(SUM(SUM($K50,$M50)*FctrChngDts!$C$10),SUM(SUM($L50,$N50)*FctrChngDts!$C$12))-$AJ50,IF(AND($AK50=\"FWP1\",$AJ50=FALSE,$HF50=TRUE),SUM(SUM($HM50*FctrChngDts!$B$11),SUM($HN50*FctrChngDts!$C$11)),IF(AND($AK50=\"FWP1\",$AJ50=TRUE,$HF50=TRUE),SUM(SUM($HM50*FctrChngDts!$B$12),SUM($HN50*FctrChngDts!$C$12)),IF(AND($AK50=\"FWP1P2\",$AJ50=FALSE,$HF50=TRUE),SUM(SUM(SUM($HM50,$HO50)*FctrChngDts!$B$11),SUM(SUM($HN50,$HP50)*FctrChngDts!$C$11)),IF(AND($AK50=\"FWP1P2\",$AJ50=TRUE,$HF50=TRUE),SUM(SUM(SUM($HM50,$KP50)*FctrChngDts!$C$12),SUM(SUM($HN50,$HP50)*FctrChngDts!$C$12)),IF(AND($AK50=\"FWP2\",$AJ50=FALSE,$HF50=TRUE),SUM(SUM($HO50*FctrChngDts!$B$11),SUM($HO50*FctrChngDts!$C$11)),IF(AND($AK50=\"FWP2\",$AJ50=TRUE,$HF50=TRUE),SUM(SUM($HO50*FctrChngDts!$B$12),SUM($HO50*FctrChngDts!$C$12)),IF(AND($AK50=\"FWP2P3\",$AJ50=FALSE,$HF50=TRUE),SUM(SUM(SUM($HO50,$HQ50)*FctrChngDts!$C$11),SUM(SUM($HP50,$HR50)*FctrChngDts!$C$11)),IF(AND($AK50=\"FWP2P3\",$AJ50=TRUE,$HF50=TRUE),SUM(SUM(SUM($HO50,$HQ50)*FctrChngDts!$C$12),SUM(SUM($HP50,$HR50)*FctrChngDts!$C$12)),IF(AND($AK50=\"FWP3\",$AJ50=FALSE,$HF50=TRUE),SUM(SUM($HQ50*FctrChngDts!$B$11),SUM($HR50*FctrChngDts!$C$11)),IF(AND($AK50=\"FWP3\",$AJ50=TRUE,$HF50=TRUE),SUM(SUM($HQ50*FctrChngDts!$B$12),SUM($HR50*FctrChngDts!$C$12)),IF(AND($Z50=\"Winter\",$AK50=\"SSP1P2\",$AJ50=FALSE,$HF50=TRUE),SUM(SUM(SUM(SUM($HG50,$HI50)*FctrChngDts!$B$9),SUM(SUM($HH50,$HJ50)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM50,$HO50)*FctrChngDts!$B$11),SUM(SUM($HN50,$HP50)*FctrChngDts!$C$11))*$AG50),IF(AND($Z50=\"Winter\",$AK50=\"SSP1P2\",$AJ50=TRUE,$HF50=TRUE),SUM(SUM(SUM(SUM($HG50,$HI50)*FctrChngDts!$B$10), SUM(SUM($HH50,$HJ50)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM50,$HO50)*FctrChngDts!$B$12),SUM(SUM($HN50,$HP50)*FctrChngDts!$C$12))*$AG50),IF(AND($Z50=\"Summer\",$AK50=\"SSP1P2\",$AJ50=FALSE,$HF50=TRUE),SUM(SUM(SUM(SUM($HG50,$HI50)*FctrChngDts!$B$9),SUM(SUM($HH50,$HJ50)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM50,$HO50)*FctrChngDts!$B$11),SUM(SUM($HN50,$HP50)*FctrChngDts!$C$11))-$AJ50),IF(AND($Z50=\"Summer\",$AK50=\"SSP1P2\",$AJ50=TRUE,$HF50=TRUE),SUM(SUM(SUM(SUM($HG50,$HI50)*FctrChngDts!$B$10),SUM(SUM($HH50,$HJ50)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM50,$HO50)*FctrChngDts!$B$12),SUM(SUM($HN50,$HP50)*FctrChngDts!$C$12))-$AJ50),IF(AND($Z50=\"Winter\",$AK50=\"SSP2P3\",$AJ50=FALSE,$HF50=TRUE),SUM(SUM(SUM(SUM($HI50,$HK50)*FctrChngDts!$B$9),SUM(SUM($HJ50,$HL50)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO50,$HQ50)*FctrChngDts!$B$11),SUM(SUM($HP50,$HR50)*FctrChngDts!$C$11))*$AG50),IF(AND($Z50=\"Winter\",$AK50=\"SSP2P3\",$AJ50=TRUE,$HF50=TRUE),SUM(SUM(SUM(SUM($HI50,$HK50)*FctrChngDts!$B$10), SUM(SUM($HJ50,$HL50)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO50,$HQ50)*FctrChngDts!$B$12),SUM(SUM($HP50,$HR50)*FctrChngDts!$C$12))*$AG50),IF(AND($Z50=\"Summer\",$AK50=\"SSP2P3\",$AJ50=FALSE,$HF50=TRUE),SUM(SUM(SUM(SUM($HI50,$HK50)*FctrChngDts!$B$9),SUM(SUM($HJ50,$HL50)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO50,$HQ50)*FctrChngDts!$B$11),SUM(SUM($HP50,$HR50)*FctrChngDts!$C$11))-$AJ50),IF(AND($Z50=\"Summer\",$AK50=\"SSP2P3\",$AJ50=TRUE,$HF50=TRUE),SUM(SUM(SUM(SUM($HI50,$HK50)*FctrChngDts!$B$10), SUM(SUM($HJ50,$HL50)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO50,$HQ50)*FctrChngDts!$B$12),SUM(SUM($HP50,$HR50)*FctrChngDts!$C$12))-$AJ50),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK50=\"FSP1\",$AH50=TRUE,SUM(SUM(SUM($AI50*FctrChngDts!$B$13)*I50),$AR50)>$AD50),$AD50,IF(AND($AK50=\"FSP1\",$AH50=TRUE,SUM(SUM(SUM($AI50*FctrChngDts!$B$13)*$I50),$AR50)<=$AD50),SUM(SUM(SUM($AI50*FctrChngDts!$B$13)*$I50),$AR50),IF(AND($Z50=\"Summer\",$AK50=\"SSP1\",$AH50=TRUE,SUM(SUM(SUM(SUM($I50,$J50)*SUM($AI50*FctrChngDts!$B$13))*$AF50),$AR50)>$AD50),$AD50,IF(AND($Z50=\"Summer\",$AK50=\"SSP1\",$AH50=TRUE,SUM(SUM(SUM(SUM($I50,$J50)*SUM($AI50*FctrChngDts!$B$13))*$AF50),$AR50)<=$AD50),SUM(SUM(SUM(SUM($I50,$J50)*SUM($AI50*FctrChngDts!$B$13))*$AF50),$AR50),IF(AND($Z50=\"Winter\",$AK50=\"SSP1\",$AH50=TRUE,SUM(SUM(SUM(SUM($I50,$J50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AU50:$AW50)),$AR50)>$AD50),$AD50,IF(AND($Z50=\"Winter\",$AK50=\"SSP1\",$AH50=TRUE,SUM(SUM(SUM(SUM($I50,$J50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AU50:$AW50)),$AR50)<=$AD50),SUM(SUM(SUM(SUM($I50,$J50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AU50:$AW50)),$AR50),IF(AND($AK50=\"FSP1P2\",$AH50=TRUE,SUM(SUM(SUM(SUM($I50,$K50)*SUM($AI50*FctrChngDts!$B$13))*$AF50),$AR50)>$AD50),$AD50,IF(AND($AK50=\"FSP1P2\",$AH50=TRUE,SUM(SUM(SUM(SUM($I50,$K50)*SUM($AI50*FctrChngDts!$B$13))*$AF50),$AR50)<=$AD50),SUM(SUM(SUM(SUM($I50,$K50)*SUM($AI50*FctrChngDts!$B$13))*$AF50),$AR50),IF(AND($Z50=\"Summer\",$AK50=\"SSP1P2\",$AH50=TRUE,SUM(SUM(SUM(SUM($I50,$K50,$J50,$L50)*SUM($AI50*FctrChngDts!$B$13))*$AF50),$AR50)>$AD50),$AD50,IF(AND($Z50=\"Summer\",$AK50=\"SSP1P2\",$AH50=TRUE,SUM(SUM(SUM(SUM($I50,$K50,$J50,$L50)*SUM($AI50*FctrChngDts!$B$13))*$AF50),$AR50)<=$AD50),SUM(SUM(SUM(SUM($I50,$K50,$J50,$L50)*SUM($AI50*FctrChngDts!$B$13))*$AF50),$AR50),IF(AND($Z50=\"Winter\",$AK50=\"SSP1P2\",$AH50=TRUE,SUM(SUM(SUM(SUM($I50,$K50,$J50,$L50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AU50:$AW50)),$AR50)>$AD50),$AD50,IF(AND($Z50=\"Winter\",$AK50=\"SSP1P2\",$AH50=TRUE,SUM(SUM(SUM(SUM($I50,$K50,$J50,$L50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AU50:$AW50)),$AR50)<=$AD50),MIN($AD50,SUM($AL50,SUM(SUM(SUM(SUM($I50,$K50,$J50,$L50)*SUM($AI50*FctrChngDts!$B$13))*$AF50)))),IF(AND($AK50=\"FSP2\",$AH50=TRUE,SUM(SUM(SUM($AI50*FctrChngDts!$B$13)*$K50),$AR50)>$AD50),$AD50,IF(AND($AK50=\"FSP2\",$AH50=TRUE,SUM(SUM(SUM($AI50*FctrChngDts!$B$13)*$K50),$AR50)<=$AD50),SUM(SUM(SUM($AI50*FctrChngDts!$B$13)*$K50),$AR50),IF(AND($Z50=\"Summer\",$AK50=\"SSP2\",$AH50=TRUE,SUM(SUM(SUM(SUM($K50,$L50)*SUM($AI50*FctrChngDts!$B$13))*$AF50),$AR50)>$AD50),$AD50,IF(AND($Z50=\"Summer\",$AK50=\"SSP2\",$AH50=TRUE,SUM(SUM(SUM(SUM($K50,$L50)*SUM($AI50*FctrChngDts!$B$13))*$AF50),$AR50)<=$AD50),SUM(SUM(SUM(SUM($K50,$L50)*SUM($AI50*FctrChngDts!$B$13))*$AF50),$AR50),IF(AND($Z50=\"Winter\",$AK50=\"SSP2\",$AH50=TRUE,SUM(SUM(SUM(SUM($K50,$L50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AU50:$AW50)),$AR50)>$AD50),$AD50,IF(AND($Z50=\"Winter\",$AK50=\"SSP2\",$AH50=TRUE,SUM(SUM(SUM(SUM($K50,$L50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AU50:$AW50)),$AR50)<=$AD50),SUM(SUM(SUM(SUM($K50,$L50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AU50:$AW50)),$AR50),IF(AND($AK50=\"FSP2P3\",$AH50=TRUE,SUM(SUM(SUM(SUM($K50,$M50)*SUM($AI50*FctrChngDts!$B$13))*$AF50),$AR50)>$AD50),$AD50,IF(AND($AK50=\"FSP2P3\",$AH50=TRUE,SUM(SUM(SUM(SUM($K50,$M50)*SUM($AI50*FctrChngDts!$B$13))*$AF50),$AR50)<=$AD50),SUM(SUM(SUM(SUM($K50,$M50)*SUM($AI50*FctrChngDts!$B$13))*$AF50),$AR50),IF(AND($Z50=\"Summer\",$AK50=\"SSP2P3\",$AH50=TRUE,SUM(SUM(SUM(SUM($K50,$L50,$M50,$N50)*SUM($AI50*FctrChngDts!$B$13))*$AF50),$AR50)>$AD50),$AD50,IF(AND($Z50=\"Summer\",$AK50=\"SSP2P3\",$AH50=TRUE,SUM(SUM(SUM(SUM($K50,$L50,$M50,$N50)*SUM($AI50*FctrChngDts!$B$13))*$AF50),$AR50)<=$AD50),SUM(SUM(SUM(SUM($K50,$L50,$M50,$N50)*SUM($AI50*FctrChngDts!$B$13))*$AF50),$AR50),IF(AND($Z50=\"Winter\",$AK50=\"SSP2P3\",$AH50=TRUE,SUM(SUM(SUM(SUM($K50,$L50,$M50,$N50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AU50:$AW50)),$AR50)>$AD50),$AD50,IF(AND($Z50=\"Winter\",$AK50=\"SSP2P3\",$AH50=TRUE,SUM(SUM(SUM(SUM($K50,$L50,$M50,$N50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AU50:$AW50)),$AR50)<=$AD50),SUM(SUM(SUM(SUM($K50,$L50,$M50,$N50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AU50:$AW50)),$AR50),IF(AND($AK50=\"FSP3\",$AH50=TRUE,SUM(SUM(SUM($AI50*FctrChngDts!$B$13)*$M50),$AR50)>$AD50),$AD50,IF(AND($AK50=\"FSP3\",$AH50=TRUE,SUM(SUM(SUM($AI50*FctrChngDts!$B$13)*$M50),$AR50)<=$AD50),SUM(SUM(SUM($AI50*FctrChngDts!$B$13)*$M50),$AR50),IF(AND($Z50=\"Summer\",$AK50=\"SSP3\",$AH50=TRUE,SUM(SUM(SUM(SUM($M50,$N50)*SUM($AI50*FctrChngDts!$B$13))*$AF50),$AR50)>$AD50),$AD50,IF(AND($Z50=\"Summer\",$AK50=\"SSP3\",$AH50=TRUE,SUM(SUM(SUM(SUM($M50,$N50)*SUM($AI50*FctrChngDts!$B$13))*$AF50),$AR50)<=$AD50),SUM(SUM(SUM(SUM($M50,$N50)*SUM($AI50*FctrChngDts!$B$13))*$AF50),$AR50),IF(AND($Z50=\"Winter\",$AK50=\"SSP3\",$AH50=TRUE,SUM(SUM(SUM(SUM($M50,$N50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AU50:$AW50)),$AR50)>$AD50),$AD50,IF(AND($Z50=\"Winter\",$AK50=\"SSP3\",$AH50=TRUE,SUM(SUM(SUM(SUM($M50,$N50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AU50:$AW50)),$AR50)<=$AD50),SUM(SUM(SUM(SUM($M50,$N50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AU50:$AW50)),$AR50),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK50=\"FWP1\",$AH50=TRUE,SUM(SUM(SUM($AI50*FctrChngDts!$B$13)*$J50),$AU50)>$AE50),$AE50,IF(AND($AK50=\"FWP1\",$AH50=TRUE,SUM(SUM(SUM($AI50*FctrChngDts!$B$13)*$J50),$AU50)<=$AE50),SUM(SUM(SUM($AI50*FctrChngDts!$B$13)*$J50),$AU50),IF(AND($Z50=\"Winter\",$AK50=\"SSP1\",$AH50=TRUE,SUM(SUM(SUM(SUM($I50,$J50)*SUM($AI50*FctrChngDts!$B$13))*$AG50),$AU50)>$AE50),$AE50,IF(AND($Z50=\"Winter\",$AK50=\"SSP1\",$AH50=TRUE,SUM(SUM(SUM(SUM($I50,$J50)*SUM($AI50*FctrChngDts!$B$13))*$AG50),$AU50)<=$AE50),SUM(SUM(SUM(SUM($I50,$J50)*SUM($AI50*FctrChngDts!$B$13))*$AG50),$AU50),IF(AND($Z50=\"Summer\",$AK50=\"SSP1\",$AH50=TRUE,SUM(SUM(SUM(SUM($I50,$J50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AR50:$AT50)),$AU50)>$AE50),$AE50,IF(AND($Z50=\"Summer\",$AK50=\"SSP1\",$AH50=TRUE,SUM(SUM(SUM(SUM($I50,$J50)*SUM($AI50*FctrChngDts!$B$13))- SUM($AR50:$AT50)),$AU50)<=$AE50),SUM(SUM(SUM(SUM($I50,$J50)*SUM($AI50*FctrChngDts!$B$13))- SUM($AR50:$AT50)),$AU50),IF(AND($AK50=\"FWP1P2\",$AH50=TRUE,SUM(SUM(SUM(SUM($J50,$L50)*SUM($AI50*FctrChngDts!$B$13))*$AG50),$AU50)>$AE50),$AE50,IF(AND($AK50=\"FWP1P2\",$AH50=TRUE,SUM(SUM(SUM(SUM($J50,$L50)*SUM($AI50*FctrChngDts!$B$13))*$AG50),$AU50)<=$AE50),SUM(SUM(SUM(SUM($J50,$L50)*SUM($AI50*FctrChngDts!$B$13))*$AG50),$AU50),IF(AND($Z50=\"Winter\",$AK50=\"SSP1P2\",$AH50=TRUE,SUM(SUM(SUM(SUM($I50,$K50,$J50,$L50)*SUM($AI50*FctrChngDts!$B$13))*$AG50),$AU50)>$AE50),$AE50,IF(AND($Z50=\"Winter\",$AK50=\"SSP1P2\",$AH50=TRUE,SUM(SUM(SUM(SUM($I50,$K50,$J50,$L50)*SUM($AI50*FctrChngDts!$B$13))*$AG50),$AU50)<=$AE50),SUM(SUM(SUM(SUM($I50,$K50,$J50,$L50)*SUM($AI50*FctrChngDts!$B$13))*$AG50),$AU50),IF(AND($Z50=\"Summer\",$AK50=\"SSP1P2\",$AH50=TRUE,SUM(SUM(SUM(SUM($I50,$K50,$J50,$L50)*SUM($AI50*FctrChngDts!$B$13))- SUM($AR50:$AT50)),$AU50)>$AE50),$AE50,IF(AND($Z50=\"Summer\",$AK50=\"SSP1P2\",$AH50=TRUE,SUM(SUM(SUM(SUM($I50,$K50,$J50,$L50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AR50:$AT50)),$AU50)<=$AE50),SUM(SUM(SUM(SUM($I50,$K50,$J50,$L50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AR50:$AT50)),$AU50),IF(AND($AK50=\"FWP2\",$AH50=TRUE,SUM(SUM(SUM($AI50*FctrChngDts!$B$13)*$L50),$AU50)>$AE50),$AE50,IF(AND($AK50=\"FWP2\",$AH50=TRUE,SUM(SUM(SUM($AI50*FctrChngDts!$B$13)*$L50),$AU50)<=$AE50),SUM(SUM(SUM($AI50*FctrChngDts!$B$13)*$L50),$AU50),IF(AND($Z50=\"Winter\",$AK50=\"SSP2\",$AH50=TRUE,SUM(SUM(SUM(SUM($K50,$L50)*SUM($AI50*FctrChngDts!$B$13))*$AG50),$AU50)>$AE50),$AE50,IF(AND($Z50=\"Winter\",$AK50=\"SSP2\",$AH50=TRUE,SUM(SUM(SUM(SUM($K50,$L50)*SUM($AI50*FctrChngDts!$B$13))*$AG50),$AU50)<=$AE50),SUM(SUM(SUM(SUM($K50,$L50)*SUM($AI50*FctrChngDts!$B$13))*$AG50),$AU50),IF(AND($Z50=\"Summer\",$AK50=\"SSP2\",$AH50=TRUE,SUM(SUM(SUM(SUM($K50,$L50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AR50:$AT50)),$AU50)>$AE50),$AE50,IF(AND($Z50=\"Summer\",$AK50=\"SSP2\",$AH50=TRUE,SUM(SUM(SUM(SUM($K50,$L50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AR50:$AT50)),$AU50)<=$AE50),SUM(SUM(SUM(SUM($K50,$L50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AR50:$AT50)),$AU50),IF(AND($AK50=\"FWP2P3\",$AH50=TRUE,SUM(SUM(SUM(SUM($L50,$N50)*SUM($AI50*FctrChngDts!$B$13))*$AG50),$AU50)>$AE50),$AE50,IF(AND($AK50=\"FWP2P3\",$AH50=TRUE,SUM(SUM(SUM(SUM($L50,$N50)*SUM($AI50*FctrChngDts!$B$13))*$AG50),$AU50)<=$AE50),SUM(SUM(SUM(SUM($L50,$N50)*SUM($AI50*FctrChngDts!$B$13))*$AG50),$AU50),IF(AND($Z50=\"Winter\",$AK50=\"SSP2P3\",$AH50=TRUE,SUM(SUM(SUM(SUM($K50,$L50,$M50,$N50)*SUM($AI50*FctrChngDts!$B$13))*$AG50),$AU50)>$AE50),$AE50,IF(AND($Z50=\"Winter\",$AK50=\"SSP2P3\",$AH50=TRUE,SUM(SUM(SUM(SUM($K50,$L50,$M50,$N50)*SUM($AI50*FctrChngDts!$B$13))*$AG50),$AU50)<=$AE50),SUM(SUM(SUM(SUM($K50,$L50,$M50,$N50)*SUM($AI50*FctrChngDts!$B$13))*$AG50),$AU50),IF(AND($Z50=\"Summer\",$AK50=\"SSP2P3\",$AH50=TRUE,SUM(SUM(SUM(SUM($K50,$L50,$M50,$N50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AR50:$AT50)),$AU50)>$AE50),$AE50,IF(AND($Z50=\"Summer\",$AK50=\"SSP2P3\",$AH50=TRUE,SUM(SUM(SUM(SUM($K50,$L50,$M50,$N50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AR50:$AT50)),$AU50)<=$AE50),SUM(SUM(SUM(SUM($K50,$L50,$M50,$N50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AR50:$AT50)),$AU50),IF(AND($AK50=\"FWP3\",$AH50=TRUE,SUM(SUM(SUM($AI50*FctrChngDts!$B$13)*$N50),$AU50)>$AE50),$AE50,IF(AND($AK50=\"FWP3\",$AH50=TRUE,SUM(SUM(SUM($AI50*FctrChngDts!$B$13)*$N50),$AU50)<=$AE50),SUM(SUM(SUM($AI50*FctrChngDts!$B$13)*$N50),$AU50),IF(AND($Z50=\"Winter\",$AK50=\"SSP3\",$AH50=TRUE,SUM(SUM(SUM(SUM($M50,$N50)*SUM($AI50*FctrChngDts!$B$13))*$AG50),$AU50)>$AE50),$AE50,IF(AND($Z50=\"Winter\",$AK50=\"SSP3\",$AH50=TRUE,SUM(SUM(SUM(SUM($M50,$N50)*SUM($AI50*FctrChngDts!$B$13))*$AG50),$AU50)<=$AE50),SUM(SUM(SUM(SUM($M50,$N50)*SUM($AI50*FctrChngDts!$B$13))*$AG50),$AU50),IF(AND($Z50=\"Summer\",$AK50=\"SSP3\",$AH50=TRUE,SUM(SUM(SUM(SUM($M50,$N50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AR50:$AT50)),$AU50)>$AE50),$AE50,IF(AND($Z50=\"Summer\",$AK50=\"SSP3\",$AH50=TRUE,SUM(SUM(SUM(SUM($M50,$N50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AR50:$AT50)),$AU50)<=$AE50),SUM(SUM(SUM(SUM($M50,$N50)*SUM($AI50*FctrChngDts!$B$13))-SUM($AR50:$AT50)),$AU50),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I50>0,$AH50=FALSE),SUM($AR50*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I50>0,$AH50=TRUE),SUM($AX50*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I50>0,$AH50=FALSE),SUM($AS50*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I50>0,$AH50=TRUE),SUM($AY50*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I50>0,$AH50=FALSE),SUM($AT50*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I50>0,$AH50=TRUE),SUM($AZ50*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J50>0,$AH50=FALSE),SUM($AU50*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J50>0,$AH50=TRUE),SUM($BA50*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J50>0,$AH50=FALSE),SUM($AV50*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J50>0,$AH50=TRUE),SUM($BB50*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J50>0,$AH50=FALSE),SUM($AW50*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J50>0,$AH50=TRUE),SUM($BC50*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K50>0,$AH50=FALSE),SUM($AR50*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K50>0,$AH50=TRUE),SUM($AX50*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K50>0,$AH50=FALSE),SUM($AS50*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K50>0,$AH50=TRUE),SUM($AY50*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K50>0,$AH50=FALSE),SUM($AT50*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K50>0,$AH50=TRUE),SUM($AZ50*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L50>0,$AH50=FALSE),SUM($AU50*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L50>0,$AH50=TRUE),SUM($BA50*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L50>0,$AH50=FALSE),SUM($AV50*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L50>0,$AH50=TRUE),SUM($BB50*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L50>0,$AH50=FALSE),SUM($AW50*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L50>0,$AH50=TRUE),SUM($BC50*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M50>0,$AH50=FALSE),SUM($AR50*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M50>0,$AH50=TRUE),SUM($AX50*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M50>0,$AH50=FALSE),SUM($AS50*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M50>0,$AH50=TRUE),SUM($AY50*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M50>0,$AH50=FALSE),SUM($AT50*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M50>0,$AH50=TRUE),SUM($AZ50*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N50>0,$AH50=FALSE),SUM($AU50*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N50>0,$AH50=TRUE),SUM($BA50*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N50>0,$AH50=FALSE),SUM($AV50*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N50>0,$AH50=TRUE),SUM($BB50*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N50>0,$AH50=FALSE),SUM($AW50*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N50>0,$AH50=TRUE),SUM($BC50*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I50=0,0,IF(AND($I50>0,$K50>0,$AH50=FALSE),SUM($AR50/$P50*$I50),IF(AND($I50>0,$K50=0,$AH50=FALSE),$AR50,IF(AND($I50>0,$K50>0,$AH50=TRUE),ROUND(MIN($HU50,SUM(SUM($I50,$K50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA50,SUM(SUM($I50,$K50)*(FctrChngDts!$B$13)*$AI50)*$IA50)),0),IF(AND($I50>0,$K50=0,$AH50=TRUE),$AX50))))),0)","v":0},{"$f":"ROUND(IF($I50=0,0,IF(AND($I50>0,$K50>0,$AH50=FALSE),SUM($AS50/$P50*$I50),IF(AND($I50>0,$K50=0,$AH50=FALSE),$AS50,IF(AND($I50>0,$K50>0,$AH50=TRUE),ROUND(MIN(SUM($HU50-$BW50),SUM(SUM($I50,$K50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA50)*3),0),IF(AND($I50>0,$K50=0,$AH50=TRUE),$AY50))))),0)","v":0},0,{"$f":"IF($J50=0,0,IF(AND($J50>0,$L50=0,$N50=0,$AH50=FALSE,$AJ50=FALSE),ROUND(MIN($HX50,SUM($AU50,$BA50)),0),IF(AND($J50>0,$L50=0,$N50=0,$AH50=TRUE,$AJ50=FALSE),ROUND(MIN($HX50,SUM($AU50,SUM($J50*$AI50*FctrChngDts!$B$13))),0),IF(AND($J50>0,$L50>0,$N50=0,$AH50=FALSE,$AJ50=FALSE),ROUND(MIN($HX50,SUM(SUM($J50,$L50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA50,SUM(SUM($J50,$L50)*(FctrChngDts!$B$13)*$AI50)*$IA50)),0),IF(AND($J50>0,$L50>0,$N50=0,$AH50=TRUE,$AJ50=FALSE),ROUND(MIN($HX50,SUM(SUM(SUM(SUM($J50,$L50)*FctrChngDts!$C$11*$IA50),SUM(SUM($J50,$L50)*SUM(FctrChngDts!$B$13*$AI50)*$IA50)))),0),IF(AND($J50>0,$L50=0,$N50=0,$AH50=FALSE,$AJ50=TRUE),ROUND(MIN($HX50,SUM($AU50,$BA50)),0),IF(AND($J50>0,$L50=0,$N50=0,$AH50=TRUE,$AJ50=TRUE),ROUND(MIN($HX50,SUM($AU50,SUM($J50*$AI50*FctrChngDts!$B$13))),0),IF(AND($J50>0,$L50>0,$N50=0,$AH50=FALSE,$AJ50=TRUE),ROUND(MIN($HX50,SUM(SUM($J50,$L50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA50,SUM(SUM($J50,$L50)*(FctrChngDts!$B$13)*$AI50)*$IA50)),0),IF(AND($J50>0,$L50>0,$N50=0,$AH50=TRUE,$AJ50=TRUE),ROUND(MIN($HX50,SUM(SUM(SUM(SUM($J50,$L50)*FctrChngDts!$C$12*$IA50),SUM(SUM($J50,$L50)*SUM(FctrChngDts!$B$13*$AI50)*$IA50)))),0))))))))))","v":0},{"$f":"IF($J50=0,0,IF(AND($J50>0,$L50=0,$N50=0,$AH50=FALSE,$AJ50=FALSE),ROUND(MIN(SUM($HX50-$BZ50),SUM($AU50*3)),0),IF(AND($J50>0,$L50=0,$N50=0,$AH50=TRUE,$AJ50=FALSE),ROUND(MIN(SUM($HX50-$BZ50),SUM(SUM($J50,$L50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA50)*3),0),IF(AND($J50>0,$L50>0,$N50=0,$AH50=FALSE,$AJ50=FALSE),ROUND(MIN(SUM($HX50-$BZ50),SUM(SUM($J50,$L50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA50)*3),0),IF(AND($J50>0,$L50>0,$N50=0,$AH50=TRUE,$AJ50=FALSE),ROUND(MIN(SUM($HX50-$BZ50),SUM(SUM($J50,$L50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA50)*3),0),IF(AND($J50>0,$L50=0,$N50=0,$AH50=FALSE,$AJ50=TRUE),ROUND(MIN(SUM($HX50-$BZ50),SUM($AU50*3)),0),IF(AND($J50>0,$L50=0,$N50=0,$AH50=TRUE,$AJ50=TRUE),ROUND(MIN(SUM($HX50-$BZ50),SUM(SUM($J50,$L50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA50)*3),0),IF(AND($J50>0,$L50>0,$N50=0,$AH50=FALSE,$AJ50=TRUE),ROUND(MIN(SUM($HX50-$BZ50),SUM(SUM($J50,$L50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA50)*3),0),IF(AND($J50>0,$L50>0,$N50=0,$AH50=TRUE,$AJ50=TRUE),ROUND(MIN(SUM($HX50-$BZ50),SUM(SUM($J50,$L50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA50)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K50=0,0,IF(AND($I50>0,$K50>0,$M50=0,$AH50=FALSE),SUM($AR50-$BW50),IF(AND($I50=0,$K50>0,$M50>0,$AH50=FALSE),SUM($AR50/$P50*$K50),IF(AND($I50=0,$K50>0,$M50=0,$AH50=FALSE),$AR50,IF($K50=0,0,IF(AND($I50>0,$K50>0,$M50=0,$AH50=TRUE),ROUND(MIN($HV50,SUM(SUM($I50,$K50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB50,SUM(SUM($I50,$K50)*(FctrChngDts!$B$13)*$AI50)*$IB50)),0),IF(AND($I50=0,$K50>0,$M50>0,$AH50=TRUE),ROUND(MIN($HV50,SUM(SUM($I50,$K50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB50,SUM(SUM($I50,$K50)*(FctrChngDts!$B$13)*$AI50)*$IB50)),0),IF(AND($I50=0,$K50>0,$M50=0,$AH50=TRUE),$AX50)))))))),0)","v":0},{"$f":"ROUND(IF($K50=0,0,IF(AND($I50>0,$K50>0,$M50=0,$AH50=FALSE),SUM($AS50-$BX50),IF(AND($I50=0,$K50>0,$M50>0,$AH50=FALSE),SUM($AS50/$P50*$K50),IF(AND($I50=0,$K50>0,$M50=0,$AH50=FALSE),$AS50,IF($K50=0,0,IF(AND($I50>0,$K50>0,$M50=0,$AH50=TRUE),ROUND(MIN(SUM($HV50-$BW50),SUM(SUM($I50,$K50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB50)*3),0),IF(AND($I50=0,$K50>0,$M50>0,$AH50=TRUE),ROUND(MIN(SUM($HV50-$BW50),SUM(SUM($I50,$K50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB50)*3),0),IF(AND($I50=0,$K50>0,$M50=0,$AH50=TRUE),$AY50)))))))),0)","v":0},0,{"$f":"IF($L50=0,0,IF(AND($J50>0,$L50>0,$N50=0,$AH50=FALSE,$AJ50=FALSE),ROUND(MIN($HY50,SUM(SUM($J50,$L50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB50,SUM(SUM($J50,$L50)*(FctrChngDts!$B$13)*$AI50)*$IB50)),0),IF(AND($J50>0,$L50>0,$N50=0,$AH50=TRUE,$AJ50=FALSE),ROUND(MIN($HY50,SUM(SUM(SUM(SUM($J50,$L50)*FctrChngDts!$C$11*$IB50),SUM(SUM($J50,$L50)*SUM(FctrChngDts!$B$13*$AI50)*$IB50)))),0),IF(AND($J50=0,$L50>0,$N50=0,$AH50=FALSE,$AJ50=FALSE),ROUND(MIN($HY50,SUM($L50*FctrChngDts!$C$11)),0),IF(AND($J50=0,$L50>0,$N50=0,$AH50=TRUE,$AJ50=FALSE),ROUND(MIN($HY50,SUM(SUM(SUM(SUM($J50,$L50)*FctrChngDts!$C$11*$IB50),SUM(SUM($J50,$L50)*SUM(FctrChngDts!$B$13*$AI50)*$IB50)))),0),IF(AND($J50>0,$L50>0,$N50=0,$AH50=FALSE,$AJ50=TRUE),ROUND(MIN($HY50,SUM(SUM($J50,$L50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB50,SUM(SUM($J50,$L50)*(FctrChngDts!$B$13)*$AI50)*$IB50)),0),IF(AND($J50>0,$L50>0,$N50=0,$AH50=TRUE,$AJ50=TRUE),ROUND(MIN($HY50,SUM(SUM(SUM(SUM($J50,$L50)*FctrChngDts!$C$12*$IB50),SUM(SUM($J50,$L50)*SUM(FctrChngDts!$B$13*$AI50)*$IB50)))),0),IF(AND($J50=0,$L50>0,$N50=0,$AH50=FALSE,$AJ50=TRUE),ROUND(MIN($HY50,SUM($L50*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J50=0,$L50>0,$N50=0,$AH50=TRUE,$AJ50=TRUE),ROUND(MIN($HY50,SUM(SUM(SUM(SUM($J50,$L50)*FctrChngDts!$C$12*$IB50),SUM(SUM($J50,$L50)*SUM(FctrChngDts!$B$13*$AI50)*$IB50)))),0))))))))))","v":0},{"$f":"IF($L50=0,0,IF(AND($J50>0,$L50>0,$N50=0,$AH50=FALSE,$AJ50=FALSE),ROUND(MIN(SUM($HY50-$CF50),SUM(SUM($J50,$L50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB50)*3),0),IF(AND($J50>0,$L50>0,$N50=0,$AH50=TRUE,$AJ50=FALSE),ROUND(MIN(SUM($HY50-$CF50),SUM(SUM($J50,$L50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB50)*3),0),IF(AND($J50=0,$L50>0,$N50=0,$AH50=FALSE,$AJ50=FALSE),ROUND(MIN(SUM($HY50-$CF50),SUM($AU50*3)),0),IF(AND($J50=0,$L50>0,$N50=0,$AH50=TRUE,$AJ50=FALSE),ROUND(MIN(SUM($HY50-$CF50),SUM(SUM($J50,$L50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB50)*3),0),IF(AND($J50>0,$L50>0,$N50=0,$AH50=FALSE,$AJ50=TRUE),ROUND(MIN(SUM($HY50-$CF50),SUM(SUM($J50,$L50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB50)*3),0),IF(AND($J50>0,$L50>0,$N50=0,$AH50=TRUE,$AJ50=TRUE),ROUND(MIN(SUM($HY50-$CF50),SUM(SUM($J50,$L50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB50)*3),0),IF(AND($J50=0,$L50>0,$N50=0,$AH50=FALSE,$AJ50=TRUE),ROUND(MIN(SUM($HY50-$CF50),SUM($AU50*3)),0),IF(AND($J50=0,$L50>0,$N50=0,$AH50=TRUE,$AJ50=TRUE),ROUND(MIN(SUM($HY50-$CF50),SUM(SUM($J50,$L50)*IF($AJ50=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB50)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S50>0,Account!$AG$2=TRUE,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH50=FALSE),SUM(Usage!$BW50:$CB50)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V50>0,Account!$AG$2=TRUE,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH50=FALSE),SUM(Usage!$CC50:$CH50)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y50>0,Account!$AG$2=TRUE,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH50=FALSE),SUM(Usage!$CI50:$CN50)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH50=TRUE,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S50),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S50)),2)","v":0},{"$f":"ROUND(IF(OR($AH50=TRUE,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V50),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V50)),2)","v":0},{"$f":"IF(OR($AH50=TRUE,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y50),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y50))","v":0},{"$f":"ROUND(IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW50),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW50)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX50),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX50)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY50),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY50)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ50),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ50)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA50),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA50)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB50),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB50)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S50),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC50),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC50)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD50),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD50)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE50),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE50)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF50),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF50)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG50),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG50)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH50),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH50)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V50),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI50),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI50))","v":0},{"$f":"IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ50),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ50))","v":0},{"$f":"IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK50),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK50))","v":0},{"$f":"IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL50),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL50))","v":0},{"$f":"IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM50),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM50))","v":0},{"$f":"IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN50),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN50))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y50)","v":0},0,0,0,0,{"$f":"IF($DW50>IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV50*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV50*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW50-IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV50*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV50*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV50<$DW50,SUM($DW50-$DV50),0))","v":0},{"$f":"IF(OR(AND($D50<=FctrChngDts!$B$14,Usage!$E50>FctrChngDts!$B$14),AND(Usage!$D50<=FctrChngDts!$C$14,Usage!$E50>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW50),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX50),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY50),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ50),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA50),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB50),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC50),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD50),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE50),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF50),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG50),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH50),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI50)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ50)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK50)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL50)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM50)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN50)","v":0},0,{"$f":"IF(AND($S50>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E50<>\"D-CARE\",Tenant!$F50=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET50=TRUE,$S50>0,$V50=0),SUM(SUM($BW50:$CB50)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET50=TRUE,$S50>0,$V50>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW50:$CB50)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET50=TRUE,$S50>0,$V50>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW50:$CB50)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S50>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S50>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S50>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV50=TRUE,$S50>0,$V50=0),SUM(SUM($BW50:$CB50)*'CRS1'!$P$2),IF(AND($EV50=TRUE,$S50>0,$V50>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW50:$CB50)*'CRS1'!$P$2),IF(AND($EV50=TRUE,$S50>0,$V50>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW50:$CB50)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S50>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX50=TRUE,$S50>0,$V50=0),SUM(SUM($BW50:$CB50)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX50=TRUE,$S50>0,$V50>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW50:$CB50)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX50=TRUE,$S50>0,$V50>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW50:$CB50)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S50>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ50=TRUE,$S50>0),SUM(SUM($BW50:$CB50)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V50>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E50<>\"D-CARE\",Tenant!$F50=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB50=TRUE,$S50>0,$V50>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC50:$CH50)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB50=TRUE,$S50>0,$V50>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC50:$CH50)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB50=TRUE,$V50>0,$Y50>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC50:$CH50)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB50=TRUE,$V50>0,$Y50>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC50:$CH50)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB50=TRUE,$S50=0,$V50>0,$Y50=0),SUM(SUM($CC50:$CH50)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V50>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V50>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V50>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD50=TRUE,$S50>0,$V50>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC50:$CH50)*'CRS2'!$P$2),IF(AND($FD50=TRUE,$S50>0,$V50>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC50:$CH50)*'CRS2'!$P$2),IF(AND($FD50=TRUE,$V50>0,$Y50>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC50:$CH50)*'CRS2'!$P$2),IF(AND($FD50=TRUE,$V50>0,$Y50>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC50:$CH50)*'CRS2'!$P$2),IF(AND($FD50=TRUE,$S50=0,$V50>0,$Y50=0),SUM(SUM($CC50:$CH50)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V50>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF50=TRUE,$S50>0,$V50>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC50:$CH50)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF50=TRUE,$S50>0,$V50>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC50:$CH50)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF50=TRUE,$V50>0,$Y50>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC50:$CH50)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF50=TRUE,$V50>0,$Y50>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC50:$CH50)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF50=TRUE,$S50=0,$V50>0,$Y50=0),SUM(SUM($CC50:$CH50)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V50>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH50=TRUE,$V50>0),SUM(SUM($CC50:$CH50)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y50>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E50<>\"D-CARE\",Tenant!$F50=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ50=TRUE,$V50=0,$Y50>0),SUM(SUM($CI50:$CN50)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ50=TRUE,$V50>0,$Y50>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI50:$CN50)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ50=TRUE,$V50>0,$Y50>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI50:$CN50)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y50>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y50>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y50>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL50=TRUE,$V50=0,$Y50>0),SUM(SUM($CI50:$CN50)*'CRS3'!$P$2),IF(AND($FL50=TRUE,$V50>0,$Y50>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI50:$CN50)*'CRS3'!$P$2),IF(AND($FL50=TRUE,$V50>0,$Y50>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI50:$CN50)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y50>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN50=TRUE,$V50=0,$Y50>0),SUM(SUM($CI50:$CN50)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN50=TRUE,$V50>0,$Y50>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI50:$CN50)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN50=TRUE,$V50>0,$Y50>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI50:$CN50)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y50>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP50=TRUE,$Y50>0),SUM(SUM($CI50:$CN50)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR50:$FT50))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO50:$CQ50,$FR50:$FT50))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA50:$EF50)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG50:$EL50)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM50:$ER50)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV50,$CO50:$CQ50,$EA50:$ER50)/$P50)*$S50*FctrChngDts!$B$15),SUM(SUM(SUM($DV50,$CO50:$CQ50,$FR50:$FT50)/$P50)*$S50*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV50,$CO50:$CQ50,$EA50:$ER50)/$P50)*$V50*FctrChngDts!$B$15),SUM(SUM(SUM($DV50,$CO50:$CQ50,$FR50:$FT50)/$P50)*$V50*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV50,$CO50:$CQ50,$EA50:$ER50)/$P50)*$Y50*FctrChngDts!$B$15),SUM(SUM(SUM($DV50,$CO50:$CQ50,$FR50:$FT50)/$P50)*$Y50*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA50*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI50*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ50*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ50,$FU50,$GF50,$GZ50:$HE50),IF(Account!$Q$2=TRUE,SUM($DZ50,$FV50,$GF50,$GZ50:$HE50),SUM($DZ50,$ES50,$FU50:$FV50,$GF50,$GZ50:$HE50)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E50),Usage!$P50,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D50,FctrChngDts!$C$17<=Usage!$E50),SUM(FctrChngDts!$C$17-Usage!$D50),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E50),Usage!$P50,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D50,FctrChngDts!$C$19<=Usage!$E50),SUM(FctrChngDts!$C$19-Usage!$D50),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK50*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK50*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL50*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL50*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D50))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A50,Tenant!$A:$J,8,FALSE)=TRUE,$GG50<0),0,SUM(SUM(SUM($GG50/$P50*$GP50)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A50,Tenant!$A:$J,8,FALSE)=TRUE,$GG50<0),0,SUM(SUM(SUM($GG50/$P50*$GQ50)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D50))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A50,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV50*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A50,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW50*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU50:$DA50,$EU50,$EA50:$EF50,$FA50)-SUM(SUM($BW50:$CB50)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD50:$DJ50,$FC50,$EG50:$EL50,$FI50)-SUM(SUM($CC50:$CH50)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM50:$DS50,$FK50,$EM50:$ER50,$FQ50)-SUM(SUM($CI50:$CN50)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO50,$CU50:$DA50,$EU50,$EW50,$EY50,$EA50:$EF50,$FA50,$CP50,$DD50:$DJ50,$FC50,$FE50,$FG50,$EG50:$EL50,$FI50)/$P50*$S50)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO50,$CU50:$DA50,$EU50,$EW50,$EY50,$EA50:$EF50,$FA50,$CP50,$DD50:$DJ50,$FC50,$FE50,$FG50,$EG50:$EL50,$FI50)/$P50*$V50)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ50,$DM50:$DS50,$FK50,$FM50,$FO50,$EM50:$ER50,$FQ50)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D50,BslnAllctnCrrnt!$A$1<=$E50),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK50=\"FSP1\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$Q50,BslnAllctnCrrnt!$A$1<$R50),SUM(BslnAllctnCrrnt!$A$1-$Q50),IF(AND($AK50=\"FSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$Q50,BslnAllctnCrrnt!$A$1<$R50),SUM(BslnAllctnCrrnt!$A$1-$Q50),IF(AND($AK50=\"FSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),$I50,IF(AND($AK50=\"SSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$Q50,BslnAllctnCrrnt!$A$1<$R50),SUM(BslnAllctnCrrnt!$A$1-$Q50),IF(AND($AK50=\"SSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),$I50,0)))))","v":0},{"$f":"IF(AND($AK50=\"FSP1\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$Q50,BslnAllctnCrrnt!$A$1<$R50),SUM($I50-$HG50),IF(AND($AK50=\"FSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$Q50,BslnAllctnCrrnt!$A$1<$R50),SUM($I50-$HG50),IF(AND($AK50=\"FSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM($I50-$HG50),IF(AND($AK50=\"SSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$Q50,BslnAllctnCrrnt!$A$1<$R50),SUM($I50-$HG50),IF(AND($AK50=\"SSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM($I50-$HG50),0)))))","v":0},{"$f":"IF(AND($AK50=\"SSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$Q50,BslnAllctnCrrnt!$A$1<$R50),0,IF(AND(FctrChngDts!$A$2>=$D50,FctrChngDts!$B$2<$E50),IF(AND($AK50=\"SSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM(BslnAllctnCrrnt!$A$1-$T50),0),IF(AND($AK50=\"FSP2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM(BslnAllctnCrrnt!$A$1-$T50),IF(AND($AK50=\"FSP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM(BslnAllctnCrrnt!$A$1-$T50),IF(AND($AK50=\"FSP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$W50,BslnAllctnCrrnt!$A$1<$X50),$K50,IF(AND($AK50=\"FSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$Q50,BslnAllctnCrrnt!$A$1<$R50),0,IF(AND($AK50=\"FSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM(BslnAllctnCrrnt!$A$1-$T50),IF(AND($AK50=\"SSP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM(BslnAllctnCrrnt!$A$1-$T50),IF(AND($AK50=\"SSP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$W50,BslnAllctnCrrnt!$A$1<$X50),$K50,0)))))))))","v":0},{"$f":"IF(AND($AK50=\"SSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$Q50,BslnAllctnCrrnt!$A$1<$R50),SUM($K50-$HI50),IF(AND($AK50=\"SSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM($K50-$HI50),IF(AND($AK50=\"FSP2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM($K50-$HI50),IF(AND($AK50=\"FSP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM($K50-$HI50),IF(AND($AK50=\"FSP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$W50,BslnAllctnCrrnt!$A$1<$X50),SUM($K50-$HI50),IF(AND($AK50=\"FSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$Q50,BslnAllctnCrrnt!$A$1<$R50),SUM($K50-$HI50),IF(AND($AK50=\"FSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM($K50-$HI50),IF(AND($AK50=\"SSP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM($K50-$HI50),IF(AND($AK50=\"SSP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$W50,BslnAllctnCrrnt!$A$1<$X50),SUM($K50-$HI50),0)))))))))","v":0},{"$f":"IF(AND($AK50=\"FSP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),0,IF(AND($AK50=\"FSP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$W50,BslnAllctnCrrnt!$A$1<$X50),SUM(BslnAllctnCrrnt!$A$1-$W50),IF(AND($AK50=\"FSP3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$W50,BslnAllctnCrrnt!$A$1<$X50),SUM(BslnAllctnCrrnt!$A$1-$W50),0)))","v":0},{"$f":"IF(AND($AK50=\"FSP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM($M50-$HK50),IF(AND($AK50=\"FSP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$W50,BslnAllctnCrrnt!$A$1<$X50),SUM($M50-$HK50),IF(AND($AK50=\"FSP3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$W50,BslnAllctnCrrnt!$A$1<$X50),SUM($M50-$HK50),0)))","v":0},{"$f":"IF(AND($AK50=\"FWP1\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$Q50,BslnAllctnCrrnt!$A$1<$R50),SUM(BslnAllctnCrrnt!$A$1-$Q50),IF(AND($AK50=\"FWP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$Q50,BslnAllctnCrrnt!$A$1<$R50),SUM(BslnAllctnCrrnt!$A$1-$Q50),IF(AND($AK50=\"FWP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),$J50,IF(AND(FctrChngDts!$A$2>=$D50,FctrChngDts!$B$2<$E50),IF(AND($AK50=\"SSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$Q50,BslnAllctnCrrnt!$A$1<$R50),SUM(BslnAllctnCrrnt!$A$1-$Q50),0),IF(AND($AK50=\"SSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),$J50,0)))))","v":0},{"$f":"IF(AND($AK50=\"FWP1\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$Q50,BslnAllctnCrrnt!$A$1<$R50),SUM($J50-$HM50),IF(AND($AK50=\"FWP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$Q50,BslnAllctnCrrnt!$A$1<$R50),SUM($J50-$HM50),IF(AND($AK50=\"FWP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM($J50-$HM50),IF(AND($AK50=\"SSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$Q50,BslnAllctnCrrnt!$A$1<$R50),SUM($J50-$HM50),IF(AND($AK50=\"SSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM($J50-$HM50),0)))))","v":0},{"$f":"IF(AND($AK50=\"FWP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$Q50,BslnAllctnCrrnt!$A$1<$R50),0,IF(AND($AK50=\"FWP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM(BslnAllctnCrrnt!$A$1-$T50),IF(AND($AK50=\"FWP2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM(BslnAllctnCrrnt!$A$1-$T50),IF(AND($AK50=\"FWP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM(BslnAllctnCrrnt!$A$1-$T50),IF(AND($AK50=\"FWP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$W50,BslnAllctnCrrnt!$A$1<$X50),$L50,IF(AND($AK50=\"SSP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM(BslnAllctnCrrnt!$A$1-$T50),IF(AND($AK50=\"SSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$Q50,BslnAllctnCrrnt!$A$1<$R50),0,IF(AND($AK50=\"SSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM(BslnAllctnCrrnt!$A$1-$T50),0))))))))","v":0},{"$f":"IF(AND($AK50=\"FWP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$Q50,BslnAllctnCrrnt!$A$1<$R50),SUM($L50-$HO50),IF(AND($AK50=\"FWP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM($L50-$HO50),IF(AND($AK50=\"FWP2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM($L50-$HO50),IF(AND($AK50=\"FWP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM($L50-$HO50),IF(AND($AK50=\"FWP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$W50,BslnAllctnCrrnt!$A$1<$X50),SUM($L50-$HO50),IF(AND($AK50=\"SSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$Q50,BslnAllctnCrrnt!$A$1<$R50),SUM($L50-$HO50),IF(AND($AK50=\"SSP1P2\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM($L50-$HO50),0)))))))","v":0},{"$f":"IF(AND($AK50=\"FWP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),0,IF(AND($AK50=\"FWP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$W50,BslnAllctnCrrnt!$A$1<$X50),SUM(BslnAllctnCrrnt!$A$1-$W50),IF(AND($AK50=\"FWP3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$W50,BslnAllctnCrrnt!$A$1<$X50),SUM(BslnAllctnCrrnt!$A$1-$W50),IF(AND($AK50=\"SSP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),0,IF(AND($AK50=\"SSP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$W50,BslnAllctnCrrnt!$A$1<$X50),SUM(BslnAllctnCrrnt!$A$1-$W50),0)))))","v":0},{"$f":"IF(AND($AK50=\"FWP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM($N50-$HQ50),IF(AND($AK50=\"FWP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$W50,BslnAllctnCrrnt!$A$1<$X50),SUM($N50-$HQ50),IF(AND($AK50=\"FWP3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$W50,BslnAllctnCrrnt!$A$1<$X50),SUM($N50-$HQ50),IF(AND($AK50=\"SSP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$T50,BslnAllctnCrrnt!$A$1<$U50),SUM($N50-$HQ50),IF(AND($AK50=\"SSP2P3\",$HF50=TRUE,BslnAllctnCrrnt!$A$1>=$W50,BslnAllctnCrrnt!$A$1<$X50),SUM($N50-$HQ50),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[50,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G51),0,IF($F51<=$G51,SUM($G51-$F51),IF($F51>$G51,SUM((Account!$L$2-Usage!$F51)+Usage!$G51+1))))","v":0},{"$f":"IF($Q51=0,0,IF($R51=0,0,IF(AND($Q51<FctrChngDts!$A$2,$R51>=FctrChngDts!$A$2),SUM($R51-FctrChngDts!$A$2+1),IF(AND($Q51>=FctrChngDts!$A$2,$R51>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q51),IF(AND($Q51>=FctrChngDts!$A$2,$R51<FctrChngDts!$B$2),SUM($R51-$Q51+1),0)))))","v":0},{"$f":"IF($Q51=0,0,IF($R51=0,0,IF(AND($Q51<FctrChngDts!$A$2,$R51>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q51),IF(AND($Q51<FctrChngDts!$A$2,$R51<FctrChngDts!$A$2),SUM($R51-$Q51+1),IF(AND($Q51>FctrChngDts!$A$2,$R51>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R51+1),0)))))","v":0},{"$f":"IF($T51=0,0,IF($U51=0,0,IF(AND($T51<FctrChngDts!$A$2,$U51>=FctrChngDts!$A$2),SUM($U51-FctrChngDts!$A$2+1),IF(AND($T51>=FctrChngDts!$A$2,$U51<FctrChngDts!$B$2),SUM($U51-$T51+1),IF(AND($T51>=FctrChngDts!$A$2,$U51>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T51)<0),0,IF(AND($T51>=FctrChngDts!$A$2,$U51>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T51),0))))))","v":0},{"$f":"IF($T51=0,0,IF($U51=0,0,IF(AND($T51<FctrChngDts!$A$2,$U51>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T51),IF(AND($T51>=FctrChngDts!$B$2,$U51>=FctrChngDts!$B$2),SUM($U51-$T51+1),IF(AND($T51<FctrChngDts!$A$2,$U51<FctrChngDts!$A$2),SUM($U51-$T51+1),IF(AND($T51>=FctrChngDts!$A$2,$U51>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U51+1),0))))))","v":0},{"$f":"IF($W51=0,0,IF($X51=0,0,IF(AND($W51>=FctrChngDts!$A$2,$X51>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W51)<0),0,IF(AND($W51>=FctrChngDts!$A$2,$X51>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W51),IF(AND($W51>=FctrChngDts!$A$2,$X51<FctrChngDts!$B$2),SUM($X51-$W51+1),IF(AND($W51<FctrChngDts!$A$2,$X51>=FctrChngDts!$A$2),SUM($X51-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W51=0,0,IF($X51=0,0,IF(AND($W51<FctrChngDts!$A$2,$X51<FctrChngDts!$A$2),SUM($X51-$W51+1),IF(AND($W51>=FctrChngDts!$A$2,$X51>=FctrChngDts!$B$2,SUM($X51-FctrChngDts!$B$2+1)<=$Y51),SUM($X51-FctrChngDts!$B$2+1),IF(AND($W51>=FctrChngDts!$A$2,$X51>=FctrChngDts!$B$2),SUM($X51-$W51+1),IF(AND($W51<FctrChngDts!$A$2,$X51>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W51),0))))))","v":0},{"$f":"IF(AND($D51>=FctrChngDts!$C$2,$E51<FctrChngDts!$E$2),\"1\",IF(AND($D51>=FctrChngDts!$E$2,$E51<FctrChngDts!$G$2),\"2\",IF(AND($D51>=FctrChngDts!$G$2,$E51<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D51>=FctrChngDts!$D$2,,IF(AND($D51>=FctrChngDts!$C$2,$D51<=FctrChngDts!$D$2),$D51,IF(AND($D51>=FctrChngDts!$C$2,$D51>=FctrChngDts!$D$2,$E51>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D51>FctrChngDts!$D$2,,IF($D51=FctrChngDts!$D$2,$D51,IF(AND($D51>=FctrChngDts!$C$2,$E51<FctrChngDts!$D$2),$E51,IF(AND($D51>=FctrChngDts!$C$2,$E51>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D51>=FctrChngDts!$D$2,$E51>=FctrChngDts!$D$2,$E51>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E51<FctrChngDts!$D$2,$E51<=FctrChngDts!$D$2),$E51,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D51<FctrChngDts!$E$2,$E51<FctrChngDts!$E$2),,IF($D51>FctrChngDts!$F$2,,IF(AND($D51>=FctrChngDts!$E$2,$D51<=FctrChngDts!$F$2),$D51,IF(AND($D51>=FctrChngDts!$E$2,$D51>=FctrChngDts!$F$2,$E51>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D51>FctrChngDts!$F$2,,IF($E51=FctrChngDts!$F$2,$E51,IF(AND($D51<FctrChngDts!$E$2,$E51<=FctrChngDts!$F$2),$E51,IF(AND($D51>=FctrChngDts!$E$2,$E51<FctrChngDts!$F$2),$E51,IF(AND($D51>=FctrChngDts!$E$2,$E51>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D51>=FctrChngDts!$F$2,$E51>=FctrChngDts!$F$2,$E51>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D51<FctrChngDts!$G$2,$E51<FctrChngDts!$G$2),,IF($D51>FctrChngDts!$H$2,,IF(AND($D51>=FctrChngDts!$G$2,$D51<=FctrChngDts!$H$2),$D51,IF(AND($D51>=FctrChngDts!$G$2,$D51>=FctrChngDts!$H$2,$E51>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D51>FctrChngDts!$H$2,,IF($E51=FctrChngDts!$H$2,$E51,IF(AND($D51<FctrChngDts!$G$2,$E51<=FctrChngDts!$H$2),$E51,IF(AND($D51>=FctrChngDts!$G$2,$E51<FctrChngDts!$H$2),$E51,IF(AND($D51>=FctrChngDts!$G$2,$E51>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D51>=FctrChngDts!$H$2,$E51>=FctrChngDts!$H$2,$E51>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A51,Tenant!$A51:$J350,6,FALSE)","v":0},{"$f":"VLOOKUP($A51,Tenant!$A51:$J350,7,FALSE)","v":0},{"$f":"VLOOKUP($A51,Tenant!$A51:$J350,10,FALSE)","v":0},0,{"$f":"IF(AND($AK51=\"FSP2\",$AJ51=FALSE,$HF51=FALSE),SUM($K51*FctrChngDts!$C$9),IF(AND($AK51=\"FSP2\",$AJ51=TRUE,$HF51=FALSE),SUM($K51*FctrChngDts!$C$10),IF(AND($AK51=\"FSP2P3\",$AJ51=FALSE,$HF51=FALSE),SUM(SUM($K51,$M51)*FctrChngDts!$C$9),IF(AND($AK51=\"FSP2P3\",$AJ51=TRUE,$HF51=FALSE),SUM(SUM($K51,$M51)*FctrChngDts!$C$10),IF(AND($AK51=\"FSP3\",$AJ51=FALSE,$HF51=FALSE),SUM($M51*FctrChngDts!$C$9),IF(AND($AK51=\"FSP3\",$AJ51=TRUE,$HF51=FALSE),SUM($M51*FctrChngDts!$C$10),IF(AND($AK51=\"FSP1\",$AJ51=FALSE,$HF51=FALSE),SUM($I51*FctrChngDts!$C$9),IF(AND($AK51=\"FSP1\",$AJ51=TRUE,$HF51=FALSE),SUM($I51*FctrChngDts!$C$10),IF(AND($AK51=\"FSP1P2\",$AJ51=FALSE,$HF51=FALSE),SUM(SUM($I51,$K51)*FctrChngDts!$C$9),IF(AND($AK51=\"FSP1P2\",$AJ51=TRUE,$HF51=FALSE),SUM(SUM($I51,$K51)*FctrChngDts!$C$10),IF(AND($Z51=\"Summer\",$AK51=\"SSP2P3\",$AJ51=FALSE,$HF51=FALSE),SUM(SUM(SUM(SUM($K51,$M51)*FctrChngDts!$C$9),SUM(SUM($L51,$N51)*FctrChngDts!$C$11))*$AF51),IF(AND($Z51=\"Summer\",$AK51=\"SSP2P3\",$AJ51=TRUE,$HF51=FALSE),SUM(SUM(SUM(SUM($K51,$M51)*FctrChngDts!$C$10),SUM(SUM($L51,$N51)*FctrChngDts!$C$12))*$AF51),IF(AND($Z51=\"Winter\",$AK51=\"SSP2P3\",$AJ51=FALSE,$HF51=FALSE),SUM(SUM(SUM(SUM($K51,$M51)*FctrChngDts!$C$9),SUM(SUM($L51,$N51)*FctrChngDts!$C$11))-$AO51),IF(AND($Z51=\"Winter\",$AK51=\"SSP2P3\",$AJ51=TRUE,$HF51=FALSE),SUM(SUM(SUM(SUM($K51,$M51)*FctrChngDts!$C$10),SUM(SUM($L51,$N51)*FctrChngDts!$C$12))-$AO51),IF(AND($Z51=\"Summer\",$AK51=\"SSP1P2\",$AJ51=FALSE,$HF51=FALSE),SUM(SUM(SUM(SUM($I51,$K51)*FctrChngDts!$C$9),SUM(SUM($J51,$L51)*FctrChngDts!$C$11))*$AF51),IF(AND($Z51=\"Summer\",$AK51=\"SSP1P2\",$AJ51=TRUE,$HF51=FALSE),SUM(SUM(SUM(SUM($I51,$K51)*FctrChngDts!$C$10),SUM(SUM($J51,$L51)*FctrChngDts!$C$12))*$AF51),IF(AND($Z51=\"Winter\",$AK51=\"SSP1P2\",$AJ51=FALSE,$HF51=FALSE),SUM(SUM(SUM(SUM($I51,$K51)*FctrChngDts!$C$9),SUM(SUM($J51,$L51)*FctrChngDts!$C$11))-$AO51),IF(AND($Z51=\"Winter\",$AK51=\"SSP1P2\",$AJ51=TRUE,$HF51=FALSE),SUM(SUM(SUM(SUM($I51,$K51)*FctrChngDts!$C$10),SUM(SUM($J51,$L51)*FctrChngDts!$C$12))-$AO51),IF(AND($AK51=\"FSP2\",$AJ51=FALSE,$HF51=TRUE),SUM(SUM($HI51*FctrChngDts!$B$9),SUM($HJ51*FctrChngDts!$C$9)),IF(AND($AK51=\"FSP2\",$AJ51=TRUE,$HF51=TRUE),SUM(SUM($HI51*FctrChngDts!$B$10),SUM($HJ51*FctrChngDts!$C$10)),IF(AND($AK51=\"FSP2P3\",$AJ51=FALSE,$HF51=TRUE),SUM(SUM(SUM($HI51,$HK51)*FctrChngDts!$B$9),SUM(SUM($HJ51,$HL51)*FctrChngDts!$C$9)),IF(AND($AK51=\"FSP2P3\",$AJ51=TRUE,$HF51=TRUE),SUM(SUM(SUM($HI51,$HK51)*FctrChngDts!$B$10),SUM(SUM($HJ51,$HL51)*FctrChngDts!$C$10)),IF(AND($AK51=\"FSP3\",$AJ51=FALSE,$HF51=TRUE),SUM(SUM($HK51*FctrChngDts!$B$9),SUM($HL51*FctrChngDts!$C$9)),IF(AND($AK51=\"FSP3\",$AJ51=TRUE,$HF51=TRUE),SUM(SUM($HK51*FctrChngDts!$B$10),SUM($HL51*FctrChngDts!$C$10)),IF(AND($AK51=\"FSP1\",$AJ51=FALSE,$HF51=TRUE),SUM(SUM($HG51*FctrChngDts!$B$9),SUM($HH51*FctrChngDts!$C$9)),IF(AND($AK51=\"FSP1\",$AJ51=TRUE,$HF51=TRUE),SUM(SUM($HG51*FctrChngDts!$B$10),SUM($HH51*FctrChngDts!$C$10)),IF(AND($AK51=\"FSP1P2\",$AJ51=FALSE,$HF51=TRUE),SUM(SUM(SUM($HG51,$HI51)*FctrChngDts!$B$9),SUM(SUM($HH51,$HJ51)*FctrChngDts!$C$9)),IF(AND($AK51=\"FSP1P2\",$AJ51=TRUE,$HF51=TRUE),SUM(SUM(SUM($HG51,$HI51)*FctrChngDts!$B$10),SUM(SUM($HG51,$HI51)*FctrChngDts!$C$10)),IF(AND($Z51=\"Summer\",$AK51=\"SSP2P3\",$AJ51=FALSE,$HF51=TRUE),SUM(SUM(SUM(SUM($HI51,$HK51)*FctrChngDts!$B$9),SUM(SUM($HJ51,$HL51)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO51,$HQ51)*FctrChngDts!$B$11),SUM(SUM($HP51,$HR51)*FctrChngDts!$C$11))*$AF51),IF(AND($Z51=\"Summer\",$AK51=\"SSP2P3\",$AJ51=TRUE,$HF51=TRUE),SUM(SUM(SUM(SUM($HI51,$HK51)*FctrChngDts!$B$10),SUM(SUM($HJ51,$HL51)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO51,$HQ51)*FctrChngDts!$B$12),SUM(SUM($HP51,$HR51)*FctrChngDts!$C$12))*$AF51),IF(AND($Z51=\"Winter\",$AK51=\"SSP2P3\",$AJ51=FALSE,$HF51=TRUE),SUM(SUM(SUM(SUM($HI51,$HK51)*FctrChngDts!$B$9),SUM(SUM($HJ51,$HL51)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO51,$HQ51)*FctrChngDts!$B$11),SUM(SUM($HP51,$HR51)*FctrChngDts!$C$11))-$AO51),IF(AND($Z51=\"Winter\",$AK51=\"SSP2P3\",$AJ51=TRUE,$HF51=TRUE),SUM(SUM(SUM(SUM($HI51,$HK51)*FctrChngDts!$B$10),SUM(SUM($HO51,$HQ51)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO51,$HQ51)*FctrChngDts!$B$12),SUM(SUM($HP51,$HR51)*FctrChngDts!$C$12))-$AO51),IF(AND($Z51=\"Summer\",$AK51=\"SSP1P2\",$AJ51=FALSE,$HF51=TRUE),SUM(SUM(SUM(SUM($HG51,$HI51)*FctrChngDts!$B$9),SUM(SUM($HH51,$HJ51)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM51,$HO51)*FctrChngDts!$B$11),SUM(SUM($HN51,$HP51)*FctrChngDts!$C$11))*$AF51),IF(AND($Z51=\"Summer\",$AK51=\"SSP1P2\",$AJ51=TRUE,$HF51=TRUE),SUM(SUM(SUM(SUM($HG51,$HI51)*FctrChngDts!$B$10),SUM(SUM($HH51,$HJ51)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM51,$HO51)*FctrChngDts!$B$12),SUM(SUM($HN51,$HP51)*FctrChngDts!$C$12))*$AF51),IF(AND($Z51=\"Winter\",$AK51=\"SSP1P2\",$AJ51=FALSE,$HF51=TRUE),SUM(SUM(SUM(SUM($HG51,$HI51)*FctrChngDts!$B$9),SUM(SUM($HH51,$HJ51)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM51,$HO51)*FctrChngDts!$B$11),SUM(SUM($HN51,$HP51)*FctrChngDts!$C$11))-$AO51),IF(AND($Z51=\"Winter\",$AK51=\"SSP1P2\",$AJ51=TRUE,$HF51=TRUE),SUM(SUM(SUM(SUM($HG51,$HI51)*FctrChngDts!$B$10),SUM(SUM($HH51,$HJ51)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM51,$HO51)*FctrChngDts!$B$12),SUM(SUM($HN51,$HP51)*FctrChngDts!$C$12))-$AO51),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK51=\"FWP1\",$AJ51=FALSE,$HF51=FALSE),SUM($J51*FctrChngDts!$C$11),IF(AND($AK51=\"FWP1\",$AJ51=TRUE,$HF51=FALSE),SUM($J51*FctrChngDts!$C$12),IF(AND($AK51=\"FWP1P2\",$AJ51=FALSE,$HF51=FALSE),SUM(SUM($J51,$L51)*FctrChngDts!$C$11),IF(AND($AK51=\"FWP1P2\",$AJ51=TRUE,$HF51=FALSE),SUM(SUM($J51,$L51)*FctrChngDts!$C$12),IF(AND($AK51=\"FWP2\",$AJ51=FALSE,$HF51=FALSE),SUM($L51*FctrChngDts!$C$11),IF(AND($AK51=\"FWP2\",$AJ51=TRUE,$HF51=FALSE),SUM($L51*FctrChngDts!$C$12),IF(AND($AK51=\"FWP2P3\",$AJ51=FALSE,$HF51=FALSE),SUM(SUM($L51,$N51)*FctrChngDts!$C$11),IF(AND($AK51=\"FWP2P3\",$AJ51=TRUE,$HF51=FALSE),SUM(SUM($L51,$N51)*FctrChngDts!$C$12),IF(AND($AK51=\"FWP3\",$AJ51=FALSE,$HF51=FALSE),SUM($N51*FctrChngDts!$C$11),IF(AND($AK51=\"FWP3\",$AJ51=TRUE,$HF51=FALSE),SUM($N51*FctrChngDts!$C$12),IF(AND($Z51=\"Winter\",$AK51=\"SSP1P2\",$AJ51=FALSE,$HF51=FALSE),SUM(SUM(SUM($I51,$K51)*FctrChngDts!$C$9),SUM(SUM($J51,$L51)*FctrChngDts!$C$11))*$AG51,IF(AND($Z51=\"Winter\",$AK51=\"SSP1P2\",$AJ51=TRUE,$HF51=FALSE),SUM(SUM(SUM($I51,$K51)*FctrChngDts!$B$10),SUM(SUM($J51,$L51)*FctrChngDts!$B$12))*$AG51,IF(AND($Z51=\"Summer\",$AK51=\"SSP1P2\",$AJ51=FALSE,$HF51=FALSE),SUM(SUM(SUM($I51,$K51)*FctrChngDts!$B$9),SUM(SUM($J51,$L51)*FctrChngDts!$B$11))-$AJ51,IF(AND($Z51=\"Summer\",$AK51=\"SSP1P2\",$AJ51=TRUE,$HF51=FALSE),SUM(SUM(SUM($I51,$K51)*FctrChngDts!$C$10),SUM(SUM($J51,$L51)*FctrChngDts!$C$12))-$AJ51,IF(AND($Z51=\"Winter\",$AK51=\"SSP2P3\",$AJ51=FALSE,$HF51=FALSE),SUM(SUM(SUM($K51,$M51)*FctrChngDts!$C$9),SUM(SUM($L51,$N51)*FctrChngDts!$C$11))*$AG51,IF(AND($Z51=\"Winter\",$AK51=\"SSP2P3\",$AJ51=TRUE,$HF51=FALSE),SUM(SUM(SUM($K51,$M51)*FctrChngDts!$C$10),SUM(SUM($L51,$N51)*FctrChngDts!$C$12))*$AG51,IF(AND($Z51=\"Summer\",$AK51=\"SSP2P3\",$AJ51=FALSE,$HF51=FALSE),SUM(SUM(SUM($K51,$M51)*FctrChngDts!$C$9),SUM(SUM($L51,$N51)*FctrChngDts!$C$11))-$AJ51,IF(AND($Z51=\"Summer\",$AK51=\"SSP2P3\",$AJ51=TRUE,$HF51=FALSE),SUM(SUM(SUM($K51,$M51)*FctrChngDts!$C$10),SUM(SUM($L51,$N51)*FctrChngDts!$C$12))-$AJ51,IF(AND($AK51=\"FWP1\",$AJ51=FALSE,$HF51=TRUE),SUM(SUM($HM51*FctrChngDts!$B$11),SUM($HN51*FctrChngDts!$C$11)),IF(AND($AK51=\"FWP1\",$AJ51=TRUE,$HF51=TRUE),SUM(SUM($HM51*FctrChngDts!$B$12),SUM($HN51*FctrChngDts!$C$12)),IF(AND($AK51=\"FWP1P2\",$AJ51=FALSE,$HF51=TRUE),SUM(SUM(SUM($HM51,$HO51)*FctrChngDts!$B$11),SUM(SUM($HN51,$HP51)*FctrChngDts!$C$11)),IF(AND($AK51=\"FWP1P2\",$AJ51=TRUE,$HF51=TRUE),SUM(SUM(SUM($HM51,$KP51)*FctrChngDts!$C$12),SUM(SUM($HN51,$HP51)*FctrChngDts!$C$12)),IF(AND($AK51=\"FWP2\",$AJ51=FALSE,$HF51=TRUE),SUM(SUM($HO51*FctrChngDts!$B$11),SUM($HO51*FctrChngDts!$C$11)),IF(AND($AK51=\"FWP2\",$AJ51=TRUE,$HF51=TRUE),SUM(SUM($HO51*FctrChngDts!$B$12),SUM($HO51*FctrChngDts!$C$12)),IF(AND($AK51=\"FWP2P3\",$AJ51=FALSE,$HF51=TRUE),SUM(SUM(SUM($HO51,$HQ51)*FctrChngDts!$C$11),SUM(SUM($HP51,$HR51)*FctrChngDts!$C$11)),IF(AND($AK51=\"FWP2P3\",$AJ51=TRUE,$HF51=TRUE),SUM(SUM(SUM($HO51,$HQ51)*FctrChngDts!$C$12),SUM(SUM($HP51,$HR51)*FctrChngDts!$C$12)),IF(AND($AK51=\"FWP3\",$AJ51=FALSE,$HF51=TRUE),SUM(SUM($HQ51*FctrChngDts!$B$11),SUM($HR51*FctrChngDts!$C$11)),IF(AND($AK51=\"FWP3\",$AJ51=TRUE,$HF51=TRUE),SUM(SUM($HQ51*FctrChngDts!$B$12),SUM($HR51*FctrChngDts!$C$12)),IF(AND($Z51=\"Winter\",$AK51=\"SSP1P2\",$AJ51=FALSE,$HF51=TRUE),SUM(SUM(SUM(SUM($HG51,$HI51)*FctrChngDts!$B$9),SUM(SUM($HH51,$HJ51)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM51,$HO51)*FctrChngDts!$B$11),SUM(SUM($HN51,$HP51)*FctrChngDts!$C$11))*$AG51),IF(AND($Z51=\"Winter\",$AK51=\"SSP1P2\",$AJ51=TRUE,$HF51=TRUE),SUM(SUM(SUM(SUM($HG51,$HI51)*FctrChngDts!$B$10), SUM(SUM($HH51,$HJ51)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM51,$HO51)*FctrChngDts!$B$12),SUM(SUM($HN51,$HP51)*FctrChngDts!$C$12))*$AG51),IF(AND($Z51=\"Summer\",$AK51=\"SSP1P2\",$AJ51=FALSE,$HF51=TRUE),SUM(SUM(SUM(SUM($HG51,$HI51)*FctrChngDts!$B$9),SUM(SUM($HH51,$HJ51)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM51,$HO51)*FctrChngDts!$B$11),SUM(SUM($HN51,$HP51)*FctrChngDts!$C$11))-$AJ51),IF(AND($Z51=\"Summer\",$AK51=\"SSP1P2\",$AJ51=TRUE,$HF51=TRUE),SUM(SUM(SUM(SUM($HG51,$HI51)*FctrChngDts!$B$10),SUM(SUM($HH51,$HJ51)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM51,$HO51)*FctrChngDts!$B$12),SUM(SUM($HN51,$HP51)*FctrChngDts!$C$12))-$AJ51),IF(AND($Z51=\"Winter\",$AK51=\"SSP2P3\",$AJ51=FALSE,$HF51=TRUE),SUM(SUM(SUM(SUM($HI51,$HK51)*FctrChngDts!$B$9),SUM(SUM($HJ51,$HL51)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO51,$HQ51)*FctrChngDts!$B$11),SUM(SUM($HP51,$HR51)*FctrChngDts!$C$11))*$AG51),IF(AND($Z51=\"Winter\",$AK51=\"SSP2P3\",$AJ51=TRUE,$HF51=TRUE),SUM(SUM(SUM(SUM($HI51,$HK51)*FctrChngDts!$B$10), SUM(SUM($HJ51,$HL51)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO51,$HQ51)*FctrChngDts!$B$12),SUM(SUM($HP51,$HR51)*FctrChngDts!$C$12))*$AG51),IF(AND($Z51=\"Summer\",$AK51=\"SSP2P3\",$AJ51=FALSE,$HF51=TRUE),SUM(SUM(SUM(SUM($HI51,$HK51)*FctrChngDts!$B$9),SUM(SUM($HJ51,$HL51)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO51,$HQ51)*FctrChngDts!$B$11),SUM(SUM($HP51,$HR51)*FctrChngDts!$C$11))-$AJ51),IF(AND($Z51=\"Summer\",$AK51=\"SSP2P3\",$AJ51=TRUE,$HF51=TRUE),SUM(SUM(SUM(SUM($HI51,$HK51)*FctrChngDts!$B$10), SUM(SUM($HJ51,$HL51)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO51,$HQ51)*FctrChngDts!$B$12),SUM(SUM($HP51,$HR51)*FctrChngDts!$C$12))-$AJ51),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK51=\"FSP1\",$AH51=TRUE,SUM(SUM(SUM($AI51*FctrChngDts!$B$13)*I51),$AR51)>$AD51),$AD51,IF(AND($AK51=\"FSP1\",$AH51=TRUE,SUM(SUM(SUM($AI51*FctrChngDts!$B$13)*$I51),$AR51)<=$AD51),SUM(SUM(SUM($AI51*FctrChngDts!$B$13)*$I51),$AR51),IF(AND($Z51=\"Summer\",$AK51=\"SSP1\",$AH51=TRUE,SUM(SUM(SUM(SUM($I51,$J51)*SUM($AI51*FctrChngDts!$B$13))*$AF51),$AR51)>$AD51),$AD51,IF(AND($Z51=\"Summer\",$AK51=\"SSP1\",$AH51=TRUE,SUM(SUM(SUM(SUM($I51,$J51)*SUM($AI51*FctrChngDts!$B$13))*$AF51),$AR51)<=$AD51),SUM(SUM(SUM(SUM($I51,$J51)*SUM($AI51*FctrChngDts!$B$13))*$AF51),$AR51),IF(AND($Z51=\"Winter\",$AK51=\"SSP1\",$AH51=TRUE,SUM(SUM(SUM(SUM($I51,$J51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AU51:$AW51)),$AR51)>$AD51),$AD51,IF(AND($Z51=\"Winter\",$AK51=\"SSP1\",$AH51=TRUE,SUM(SUM(SUM(SUM($I51,$J51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AU51:$AW51)),$AR51)<=$AD51),SUM(SUM(SUM(SUM($I51,$J51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AU51:$AW51)),$AR51),IF(AND($AK51=\"FSP1P2\",$AH51=TRUE,SUM(SUM(SUM(SUM($I51,$K51)*SUM($AI51*FctrChngDts!$B$13))*$AF51),$AR51)>$AD51),$AD51,IF(AND($AK51=\"FSP1P2\",$AH51=TRUE,SUM(SUM(SUM(SUM($I51,$K51)*SUM($AI51*FctrChngDts!$B$13))*$AF51),$AR51)<=$AD51),SUM(SUM(SUM(SUM($I51,$K51)*SUM($AI51*FctrChngDts!$B$13))*$AF51),$AR51),IF(AND($Z51=\"Summer\",$AK51=\"SSP1P2\",$AH51=TRUE,SUM(SUM(SUM(SUM($I51,$K51,$J51,$L51)*SUM($AI51*FctrChngDts!$B$13))*$AF51),$AR51)>$AD51),$AD51,IF(AND($Z51=\"Summer\",$AK51=\"SSP1P2\",$AH51=TRUE,SUM(SUM(SUM(SUM($I51,$K51,$J51,$L51)*SUM($AI51*FctrChngDts!$B$13))*$AF51),$AR51)<=$AD51),SUM(SUM(SUM(SUM($I51,$K51,$J51,$L51)*SUM($AI51*FctrChngDts!$B$13))*$AF51),$AR51),IF(AND($Z51=\"Winter\",$AK51=\"SSP1P2\",$AH51=TRUE,SUM(SUM(SUM(SUM($I51,$K51,$J51,$L51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AU51:$AW51)),$AR51)>$AD51),$AD51,IF(AND($Z51=\"Winter\",$AK51=\"SSP1P2\",$AH51=TRUE,SUM(SUM(SUM(SUM($I51,$K51,$J51,$L51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AU51:$AW51)),$AR51)<=$AD51),MIN($AD51,SUM($AL51,SUM(SUM(SUM(SUM($I51,$K51,$J51,$L51)*SUM($AI51*FctrChngDts!$B$13))*$AF51)))),IF(AND($AK51=\"FSP2\",$AH51=TRUE,SUM(SUM(SUM($AI51*FctrChngDts!$B$13)*$K51),$AR51)>$AD51),$AD51,IF(AND($AK51=\"FSP2\",$AH51=TRUE,SUM(SUM(SUM($AI51*FctrChngDts!$B$13)*$K51),$AR51)<=$AD51),SUM(SUM(SUM($AI51*FctrChngDts!$B$13)*$K51),$AR51),IF(AND($Z51=\"Summer\",$AK51=\"SSP2\",$AH51=TRUE,SUM(SUM(SUM(SUM($K51,$L51)*SUM($AI51*FctrChngDts!$B$13))*$AF51),$AR51)>$AD51),$AD51,IF(AND($Z51=\"Summer\",$AK51=\"SSP2\",$AH51=TRUE,SUM(SUM(SUM(SUM($K51,$L51)*SUM($AI51*FctrChngDts!$B$13))*$AF51),$AR51)<=$AD51),SUM(SUM(SUM(SUM($K51,$L51)*SUM($AI51*FctrChngDts!$B$13))*$AF51),$AR51),IF(AND($Z51=\"Winter\",$AK51=\"SSP2\",$AH51=TRUE,SUM(SUM(SUM(SUM($K51,$L51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AU51:$AW51)),$AR51)>$AD51),$AD51,IF(AND($Z51=\"Winter\",$AK51=\"SSP2\",$AH51=TRUE,SUM(SUM(SUM(SUM($K51,$L51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AU51:$AW51)),$AR51)<=$AD51),SUM(SUM(SUM(SUM($K51,$L51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AU51:$AW51)),$AR51),IF(AND($AK51=\"FSP2P3\",$AH51=TRUE,SUM(SUM(SUM(SUM($K51,$M51)*SUM($AI51*FctrChngDts!$B$13))*$AF51),$AR51)>$AD51),$AD51,IF(AND($AK51=\"FSP2P3\",$AH51=TRUE,SUM(SUM(SUM(SUM($K51,$M51)*SUM($AI51*FctrChngDts!$B$13))*$AF51),$AR51)<=$AD51),SUM(SUM(SUM(SUM($K51,$M51)*SUM($AI51*FctrChngDts!$B$13))*$AF51),$AR51),IF(AND($Z51=\"Summer\",$AK51=\"SSP2P3\",$AH51=TRUE,SUM(SUM(SUM(SUM($K51,$L51,$M51,$N51)*SUM($AI51*FctrChngDts!$B$13))*$AF51),$AR51)>$AD51),$AD51,IF(AND($Z51=\"Summer\",$AK51=\"SSP2P3\",$AH51=TRUE,SUM(SUM(SUM(SUM($K51,$L51,$M51,$N51)*SUM($AI51*FctrChngDts!$B$13))*$AF51),$AR51)<=$AD51),SUM(SUM(SUM(SUM($K51,$L51,$M51,$N51)*SUM($AI51*FctrChngDts!$B$13))*$AF51),$AR51),IF(AND($Z51=\"Winter\",$AK51=\"SSP2P3\",$AH51=TRUE,SUM(SUM(SUM(SUM($K51,$L51,$M51,$N51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AU51:$AW51)),$AR51)>$AD51),$AD51,IF(AND($Z51=\"Winter\",$AK51=\"SSP2P3\",$AH51=TRUE,SUM(SUM(SUM(SUM($K51,$L51,$M51,$N51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AU51:$AW51)),$AR51)<=$AD51),SUM(SUM(SUM(SUM($K51,$L51,$M51,$N51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AU51:$AW51)),$AR51),IF(AND($AK51=\"FSP3\",$AH51=TRUE,SUM(SUM(SUM($AI51*FctrChngDts!$B$13)*$M51),$AR51)>$AD51),$AD51,IF(AND($AK51=\"FSP3\",$AH51=TRUE,SUM(SUM(SUM($AI51*FctrChngDts!$B$13)*$M51),$AR51)<=$AD51),SUM(SUM(SUM($AI51*FctrChngDts!$B$13)*$M51),$AR51),IF(AND($Z51=\"Summer\",$AK51=\"SSP3\",$AH51=TRUE,SUM(SUM(SUM(SUM($M51,$N51)*SUM($AI51*FctrChngDts!$B$13))*$AF51),$AR51)>$AD51),$AD51,IF(AND($Z51=\"Summer\",$AK51=\"SSP3\",$AH51=TRUE,SUM(SUM(SUM(SUM($M51,$N51)*SUM($AI51*FctrChngDts!$B$13))*$AF51),$AR51)<=$AD51),SUM(SUM(SUM(SUM($M51,$N51)*SUM($AI51*FctrChngDts!$B$13))*$AF51),$AR51),IF(AND($Z51=\"Winter\",$AK51=\"SSP3\",$AH51=TRUE,SUM(SUM(SUM(SUM($M51,$N51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AU51:$AW51)),$AR51)>$AD51),$AD51,IF(AND($Z51=\"Winter\",$AK51=\"SSP3\",$AH51=TRUE,SUM(SUM(SUM(SUM($M51,$N51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AU51:$AW51)),$AR51)<=$AD51),SUM(SUM(SUM(SUM($M51,$N51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AU51:$AW51)),$AR51),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK51=\"FWP1\",$AH51=TRUE,SUM(SUM(SUM($AI51*FctrChngDts!$B$13)*$J51),$AU51)>$AE51),$AE51,IF(AND($AK51=\"FWP1\",$AH51=TRUE,SUM(SUM(SUM($AI51*FctrChngDts!$B$13)*$J51),$AU51)<=$AE51),SUM(SUM(SUM($AI51*FctrChngDts!$B$13)*$J51),$AU51),IF(AND($Z51=\"Winter\",$AK51=\"SSP1\",$AH51=TRUE,SUM(SUM(SUM(SUM($I51,$J51)*SUM($AI51*FctrChngDts!$B$13))*$AG51),$AU51)>$AE51),$AE51,IF(AND($Z51=\"Winter\",$AK51=\"SSP1\",$AH51=TRUE,SUM(SUM(SUM(SUM($I51,$J51)*SUM($AI51*FctrChngDts!$B$13))*$AG51),$AU51)<=$AE51),SUM(SUM(SUM(SUM($I51,$J51)*SUM($AI51*FctrChngDts!$B$13))*$AG51),$AU51),IF(AND($Z51=\"Summer\",$AK51=\"SSP1\",$AH51=TRUE,SUM(SUM(SUM(SUM($I51,$J51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AR51:$AT51)),$AU51)>$AE51),$AE51,IF(AND($Z51=\"Summer\",$AK51=\"SSP1\",$AH51=TRUE,SUM(SUM(SUM(SUM($I51,$J51)*SUM($AI51*FctrChngDts!$B$13))- SUM($AR51:$AT51)),$AU51)<=$AE51),SUM(SUM(SUM(SUM($I51,$J51)*SUM($AI51*FctrChngDts!$B$13))- SUM($AR51:$AT51)),$AU51),IF(AND($AK51=\"FWP1P2\",$AH51=TRUE,SUM(SUM(SUM(SUM($J51,$L51)*SUM($AI51*FctrChngDts!$B$13))*$AG51),$AU51)>$AE51),$AE51,IF(AND($AK51=\"FWP1P2\",$AH51=TRUE,SUM(SUM(SUM(SUM($J51,$L51)*SUM($AI51*FctrChngDts!$B$13))*$AG51),$AU51)<=$AE51),SUM(SUM(SUM(SUM($J51,$L51)*SUM($AI51*FctrChngDts!$B$13))*$AG51),$AU51),IF(AND($Z51=\"Winter\",$AK51=\"SSP1P2\",$AH51=TRUE,SUM(SUM(SUM(SUM($I51,$K51,$J51,$L51)*SUM($AI51*FctrChngDts!$B$13))*$AG51),$AU51)>$AE51),$AE51,IF(AND($Z51=\"Winter\",$AK51=\"SSP1P2\",$AH51=TRUE,SUM(SUM(SUM(SUM($I51,$K51,$J51,$L51)*SUM($AI51*FctrChngDts!$B$13))*$AG51),$AU51)<=$AE51),SUM(SUM(SUM(SUM($I51,$K51,$J51,$L51)*SUM($AI51*FctrChngDts!$B$13))*$AG51),$AU51),IF(AND($Z51=\"Summer\",$AK51=\"SSP1P2\",$AH51=TRUE,SUM(SUM(SUM(SUM($I51,$K51,$J51,$L51)*SUM($AI51*FctrChngDts!$B$13))- SUM($AR51:$AT51)),$AU51)>$AE51),$AE51,IF(AND($Z51=\"Summer\",$AK51=\"SSP1P2\",$AH51=TRUE,SUM(SUM(SUM(SUM($I51,$K51,$J51,$L51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AR51:$AT51)),$AU51)<=$AE51),SUM(SUM(SUM(SUM($I51,$K51,$J51,$L51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AR51:$AT51)),$AU51),IF(AND($AK51=\"FWP2\",$AH51=TRUE,SUM(SUM(SUM($AI51*FctrChngDts!$B$13)*$L51),$AU51)>$AE51),$AE51,IF(AND($AK51=\"FWP2\",$AH51=TRUE,SUM(SUM(SUM($AI51*FctrChngDts!$B$13)*$L51),$AU51)<=$AE51),SUM(SUM(SUM($AI51*FctrChngDts!$B$13)*$L51),$AU51),IF(AND($Z51=\"Winter\",$AK51=\"SSP2\",$AH51=TRUE,SUM(SUM(SUM(SUM($K51,$L51)*SUM($AI51*FctrChngDts!$B$13))*$AG51),$AU51)>$AE51),$AE51,IF(AND($Z51=\"Winter\",$AK51=\"SSP2\",$AH51=TRUE,SUM(SUM(SUM(SUM($K51,$L51)*SUM($AI51*FctrChngDts!$B$13))*$AG51),$AU51)<=$AE51),SUM(SUM(SUM(SUM($K51,$L51)*SUM($AI51*FctrChngDts!$B$13))*$AG51),$AU51),IF(AND($Z51=\"Summer\",$AK51=\"SSP2\",$AH51=TRUE,SUM(SUM(SUM(SUM($K51,$L51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AR51:$AT51)),$AU51)>$AE51),$AE51,IF(AND($Z51=\"Summer\",$AK51=\"SSP2\",$AH51=TRUE,SUM(SUM(SUM(SUM($K51,$L51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AR51:$AT51)),$AU51)<=$AE51),SUM(SUM(SUM(SUM($K51,$L51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AR51:$AT51)),$AU51),IF(AND($AK51=\"FWP2P3\",$AH51=TRUE,SUM(SUM(SUM(SUM($L51,$N51)*SUM($AI51*FctrChngDts!$B$13))*$AG51),$AU51)>$AE51),$AE51,IF(AND($AK51=\"FWP2P3\",$AH51=TRUE,SUM(SUM(SUM(SUM($L51,$N51)*SUM($AI51*FctrChngDts!$B$13))*$AG51),$AU51)<=$AE51),SUM(SUM(SUM(SUM($L51,$N51)*SUM($AI51*FctrChngDts!$B$13))*$AG51),$AU51),IF(AND($Z51=\"Winter\",$AK51=\"SSP2P3\",$AH51=TRUE,SUM(SUM(SUM(SUM($K51,$L51,$M51,$N51)*SUM($AI51*FctrChngDts!$B$13))*$AG51),$AU51)>$AE51),$AE51,IF(AND($Z51=\"Winter\",$AK51=\"SSP2P3\",$AH51=TRUE,SUM(SUM(SUM(SUM($K51,$L51,$M51,$N51)*SUM($AI51*FctrChngDts!$B$13))*$AG51),$AU51)<=$AE51),SUM(SUM(SUM(SUM($K51,$L51,$M51,$N51)*SUM($AI51*FctrChngDts!$B$13))*$AG51),$AU51),IF(AND($Z51=\"Summer\",$AK51=\"SSP2P3\",$AH51=TRUE,SUM(SUM(SUM(SUM($K51,$L51,$M51,$N51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AR51:$AT51)),$AU51)>$AE51),$AE51,IF(AND($Z51=\"Summer\",$AK51=\"SSP2P3\",$AH51=TRUE,SUM(SUM(SUM(SUM($K51,$L51,$M51,$N51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AR51:$AT51)),$AU51)<=$AE51),SUM(SUM(SUM(SUM($K51,$L51,$M51,$N51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AR51:$AT51)),$AU51),IF(AND($AK51=\"FWP3\",$AH51=TRUE,SUM(SUM(SUM($AI51*FctrChngDts!$B$13)*$N51),$AU51)>$AE51),$AE51,IF(AND($AK51=\"FWP3\",$AH51=TRUE,SUM(SUM(SUM($AI51*FctrChngDts!$B$13)*$N51),$AU51)<=$AE51),SUM(SUM(SUM($AI51*FctrChngDts!$B$13)*$N51),$AU51),IF(AND($Z51=\"Winter\",$AK51=\"SSP3\",$AH51=TRUE,SUM(SUM(SUM(SUM($M51,$N51)*SUM($AI51*FctrChngDts!$B$13))*$AG51),$AU51)>$AE51),$AE51,IF(AND($Z51=\"Winter\",$AK51=\"SSP3\",$AH51=TRUE,SUM(SUM(SUM(SUM($M51,$N51)*SUM($AI51*FctrChngDts!$B$13))*$AG51),$AU51)<=$AE51),SUM(SUM(SUM(SUM($M51,$N51)*SUM($AI51*FctrChngDts!$B$13))*$AG51),$AU51),IF(AND($Z51=\"Summer\",$AK51=\"SSP3\",$AH51=TRUE,SUM(SUM(SUM(SUM($M51,$N51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AR51:$AT51)),$AU51)>$AE51),$AE51,IF(AND($Z51=\"Summer\",$AK51=\"SSP3\",$AH51=TRUE,SUM(SUM(SUM(SUM($M51,$N51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AR51:$AT51)),$AU51)<=$AE51),SUM(SUM(SUM(SUM($M51,$N51)*SUM($AI51*FctrChngDts!$B$13))-SUM($AR51:$AT51)),$AU51),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I51>0,$AH51=FALSE),SUM($AR51*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I51>0,$AH51=TRUE),SUM($AX51*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I51>0,$AH51=FALSE),SUM($AS51*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I51>0,$AH51=TRUE),SUM($AY51*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I51>0,$AH51=FALSE),SUM($AT51*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I51>0,$AH51=TRUE),SUM($AZ51*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J51>0,$AH51=FALSE),SUM($AU51*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J51>0,$AH51=TRUE),SUM($BA51*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J51>0,$AH51=FALSE),SUM($AV51*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J51>0,$AH51=TRUE),SUM($BB51*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J51>0,$AH51=FALSE),SUM($AW51*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J51>0,$AH51=TRUE),SUM($BC51*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K51>0,$AH51=FALSE),SUM($AR51*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K51>0,$AH51=TRUE),SUM($AX51*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K51>0,$AH51=FALSE),SUM($AS51*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K51>0,$AH51=TRUE),SUM($AY51*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K51>0,$AH51=FALSE),SUM($AT51*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K51>0,$AH51=TRUE),SUM($AZ51*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L51>0,$AH51=FALSE),SUM($AU51*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L51>0,$AH51=TRUE),SUM($BA51*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L51>0,$AH51=FALSE),SUM($AV51*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L51>0,$AH51=TRUE),SUM($BB51*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L51>0,$AH51=FALSE),SUM($AW51*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L51>0,$AH51=TRUE),SUM($BC51*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M51>0,$AH51=FALSE),SUM($AR51*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M51>0,$AH51=TRUE),SUM($AX51*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M51>0,$AH51=FALSE),SUM($AS51*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M51>0,$AH51=TRUE),SUM($AY51*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M51>0,$AH51=FALSE),SUM($AT51*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M51>0,$AH51=TRUE),SUM($AZ51*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N51>0,$AH51=FALSE),SUM($AU51*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N51>0,$AH51=TRUE),SUM($BA51*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N51>0,$AH51=FALSE),SUM($AV51*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N51>0,$AH51=TRUE),SUM($BB51*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N51>0,$AH51=FALSE),SUM($AW51*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N51>0,$AH51=TRUE),SUM($BC51*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I51=0,0,IF(AND($I51>0,$K51>0,$AH51=FALSE),SUM($AR51/$P51*$I51),IF(AND($I51>0,$K51=0,$AH51=FALSE),$AR51,IF(AND($I51>0,$K51>0,$AH51=TRUE),ROUND(MIN($HU51,SUM(SUM($I51,$K51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA51,SUM(SUM($I51,$K51)*(FctrChngDts!$B$13)*$AI51)*$IA51)),0),IF(AND($I51>0,$K51=0,$AH51=TRUE),$AX51))))),0)","v":0},{"$f":"ROUND(IF($I51=0,0,IF(AND($I51>0,$K51>0,$AH51=FALSE),SUM($AS51/$P51*$I51),IF(AND($I51>0,$K51=0,$AH51=FALSE),$AS51,IF(AND($I51>0,$K51>0,$AH51=TRUE),ROUND(MIN(SUM($HU51-$BW51),SUM(SUM($I51,$K51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA51)*3),0),IF(AND($I51>0,$K51=0,$AH51=TRUE),$AY51))))),0)","v":0},0,{"$f":"IF($J51=0,0,IF(AND($J51>0,$L51=0,$N51=0,$AH51=FALSE,$AJ51=FALSE),ROUND(MIN($HX51,SUM($AU51,$BA51)),0),IF(AND($J51>0,$L51=0,$N51=0,$AH51=TRUE,$AJ51=FALSE),ROUND(MIN($HX51,SUM($AU51,SUM($J51*$AI51*FctrChngDts!$B$13))),0),IF(AND($J51>0,$L51>0,$N51=0,$AH51=FALSE,$AJ51=FALSE),ROUND(MIN($HX51,SUM(SUM($J51,$L51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA51,SUM(SUM($J51,$L51)*(FctrChngDts!$B$13)*$AI51)*$IA51)),0),IF(AND($J51>0,$L51>0,$N51=0,$AH51=TRUE,$AJ51=FALSE),ROUND(MIN($HX51,SUM(SUM(SUM(SUM($J51,$L51)*FctrChngDts!$C$11*$IA51),SUM(SUM($J51,$L51)*SUM(FctrChngDts!$B$13*$AI51)*$IA51)))),0),IF(AND($J51>0,$L51=0,$N51=0,$AH51=FALSE,$AJ51=TRUE),ROUND(MIN($HX51,SUM($AU51,$BA51)),0),IF(AND($J51>0,$L51=0,$N51=0,$AH51=TRUE,$AJ51=TRUE),ROUND(MIN($HX51,SUM($AU51,SUM($J51*$AI51*FctrChngDts!$B$13))),0),IF(AND($J51>0,$L51>0,$N51=0,$AH51=FALSE,$AJ51=TRUE),ROUND(MIN($HX51,SUM(SUM($J51,$L51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA51,SUM(SUM($J51,$L51)*(FctrChngDts!$B$13)*$AI51)*$IA51)),0),IF(AND($J51>0,$L51>0,$N51=0,$AH51=TRUE,$AJ51=TRUE),ROUND(MIN($HX51,SUM(SUM(SUM(SUM($J51,$L51)*FctrChngDts!$C$12*$IA51),SUM(SUM($J51,$L51)*SUM(FctrChngDts!$B$13*$AI51)*$IA51)))),0))))))))))","v":0},{"$f":"IF($J51=0,0,IF(AND($J51>0,$L51=0,$N51=0,$AH51=FALSE,$AJ51=FALSE),ROUND(MIN(SUM($HX51-$BZ51),SUM($AU51*3)),0),IF(AND($J51>0,$L51=0,$N51=0,$AH51=TRUE,$AJ51=FALSE),ROUND(MIN(SUM($HX51-$BZ51),SUM(SUM($J51,$L51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA51)*3),0),IF(AND($J51>0,$L51>0,$N51=0,$AH51=FALSE,$AJ51=FALSE),ROUND(MIN(SUM($HX51-$BZ51),SUM(SUM($J51,$L51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA51)*3),0),IF(AND($J51>0,$L51>0,$N51=0,$AH51=TRUE,$AJ51=FALSE),ROUND(MIN(SUM($HX51-$BZ51),SUM(SUM($J51,$L51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA51)*3),0),IF(AND($J51>0,$L51=0,$N51=0,$AH51=FALSE,$AJ51=TRUE),ROUND(MIN(SUM($HX51-$BZ51),SUM($AU51*3)),0),IF(AND($J51>0,$L51=0,$N51=0,$AH51=TRUE,$AJ51=TRUE),ROUND(MIN(SUM($HX51-$BZ51),SUM(SUM($J51,$L51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA51)*3),0),IF(AND($J51>0,$L51>0,$N51=0,$AH51=FALSE,$AJ51=TRUE),ROUND(MIN(SUM($HX51-$BZ51),SUM(SUM($J51,$L51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA51)*3),0),IF(AND($J51>0,$L51>0,$N51=0,$AH51=TRUE,$AJ51=TRUE),ROUND(MIN(SUM($HX51-$BZ51),SUM(SUM($J51,$L51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA51)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K51=0,0,IF(AND($I51>0,$K51>0,$M51=0,$AH51=FALSE),SUM($AR51-$BW51),IF(AND($I51=0,$K51>0,$M51>0,$AH51=FALSE),SUM($AR51/$P51*$K51),IF(AND($I51=0,$K51>0,$M51=0,$AH51=FALSE),$AR51,IF($K51=0,0,IF(AND($I51>0,$K51>0,$M51=0,$AH51=TRUE),ROUND(MIN($HV51,SUM(SUM($I51,$K51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB51,SUM(SUM($I51,$K51)*(FctrChngDts!$B$13)*$AI51)*$IB51)),0),IF(AND($I51=0,$K51>0,$M51>0,$AH51=TRUE),ROUND(MIN($HV51,SUM(SUM($I51,$K51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB51,SUM(SUM($I51,$K51)*(FctrChngDts!$B$13)*$AI51)*$IB51)),0),IF(AND($I51=0,$K51>0,$M51=0,$AH51=TRUE),$AX51)))))))),0)","v":0},{"$f":"ROUND(IF($K51=0,0,IF(AND($I51>0,$K51>0,$M51=0,$AH51=FALSE),SUM($AS51-$BX51),IF(AND($I51=0,$K51>0,$M51>0,$AH51=FALSE),SUM($AS51/$P51*$K51),IF(AND($I51=0,$K51>0,$M51=0,$AH51=FALSE),$AS51,IF($K51=0,0,IF(AND($I51>0,$K51>0,$M51=0,$AH51=TRUE),ROUND(MIN(SUM($HV51-$BW51),SUM(SUM($I51,$K51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB51)*3),0),IF(AND($I51=0,$K51>0,$M51>0,$AH51=TRUE),ROUND(MIN(SUM($HV51-$BW51),SUM(SUM($I51,$K51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB51)*3),0),IF(AND($I51=0,$K51>0,$M51=0,$AH51=TRUE),$AY51)))))))),0)","v":0},0,{"$f":"IF($L51=0,0,IF(AND($J51>0,$L51>0,$N51=0,$AH51=FALSE,$AJ51=FALSE),ROUND(MIN($HY51,SUM(SUM($J51,$L51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB51,SUM(SUM($J51,$L51)*(FctrChngDts!$B$13)*$AI51)*$IB51)),0),IF(AND($J51>0,$L51>0,$N51=0,$AH51=TRUE,$AJ51=FALSE),ROUND(MIN($HY51,SUM(SUM(SUM(SUM($J51,$L51)*FctrChngDts!$C$11*$IB51),SUM(SUM($J51,$L51)*SUM(FctrChngDts!$B$13*$AI51)*$IB51)))),0),IF(AND($J51=0,$L51>0,$N51=0,$AH51=FALSE,$AJ51=FALSE),ROUND(MIN($HY51,SUM($L51*FctrChngDts!$C$11)),0),IF(AND($J51=0,$L51>0,$N51=0,$AH51=TRUE,$AJ51=FALSE),ROUND(MIN($HY51,SUM(SUM(SUM(SUM($J51,$L51)*FctrChngDts!$C$11*$IB51),SUM(SUM($J51,$L51)*SUM(FctrChngDts!$B$13*$AI51)*$IB51)))),0),IF(AND($J51>0,$L51>0,$N51=0,$AH51=FALSE,$AJ51=TRUE),ROUND(MIN($HY51,SUM(SUM($J51,$L51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB51,SUM(SUM($J51,$L51)*(FctrChngDts!$B$13)*$AI51)*$IB51)),0),IF(AND($J51>0,$L51>0,$N51=0,$AH51=TRUE,$AJ51=TRUE),ROUND(MIN($HY51,SUM(SUM(SUM(SUM($J51,$L51)*FctrChngDts!$C$12*$IB51),SUM(SUM($J51,$L51)*SUM(FctrChngDts!$B$13*$AI51)*$IB51)))),0),IF(AND($J51=0,$L51>0,$N51=0,$AH51=FALSE,$AJ51=TRUE),ROUND(MIN($HY51,SUM($L51*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J51=0,$L51>0,$N51=0,$AH51=TRUE,$AJ51=TRUE),ROUND(MIN($HY51,SUM(SUM(SUM(SUM($J51,$L51)*FctrChngDts!$C$12*$IB51),SUM(SUM($J51,$L51)*SUM(FctrChngDts!$B$13*$AI51)*$IB51)))),0))))))))))","v":0},{"$f":"IF($L51=0,0,IF(AND($J51>0,$L51>0,$N51=0,$AH51=FALSE,$AJ51=FALSE),ROUND(MIN(SUM($HY51-$CF51),SUM(SUM($J51,$L51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB51)*3),0),IF(AND($J51>0,$L51>0,$N51=0,$AH51=TRUE,$AJ51=FALSE),ROUND(MIN(SUM($HY51-$CF51),SUM(SUM($J51,$L51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB51)*3),0),IF(AND($J51=0,$L51>0,$N51=0,$AH51=FALSE,$AJ51=FALSE),ROUND(MIN(SUM($HY51-$CF51),SUM($AU51*3)),0),IF(AND($J51=0,$L51>0,$N51=0,$AH51=TRUE,$AJ51=FALSE),ROUND(MIN(SUM($HY51-$CF51),SUM(SUM($J51,$L51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB51)*3),0),IF(AND($J51>0,$L51>0,$N51=0,$AH51=FALSE,$AJ51=TRUE),ROUND(MIN(SUM($HY51-$CF51),SUM(SUM($J51,$L51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB51)*3),0),IF(AND($J51>0,$L51>0,$N51=0,$AH51=TRUE,$AJ51=TRUE),ROUND(MIN(SUM($HY51-$CF51),SUM(SUM($J51,$L51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB51)*3),0),IF(AND($J51=0,$L51>0,$N51=0,$AH51=FALSE,$AJ51=TRUE),ROUND(MIN(SUM($HY51-$CF51),SUM($AU51*3)),0),IF(AND($J51=0,$L51>0,$N51=0,$AH51=TRUE,$AJ51=TRUE),ROUND(MIN(SUM($HY51-$CF51),SUM(SUM($J51,$L51)*IF($AJ51=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB51)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S51>0,Account!$AG$2=TRUE,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH51=FALSE),SUM(Usage!$BW51:$CB51)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V51>0,Account!$AG$2=TRUE,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH51=FALSE),SUM(Usage!$CC51:$CH51)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y51>0,Account!$AG$2=TRUE,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH51=FALSE),SUM(Usage!$CI51:$CN51)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH51=TRUE,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S51),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S51)),2)","v":0},{"$f":"ROUND(IF(OR($AH51=TRUE,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V51),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V51)),2)","v":0},{"$f":"IF(OR($AH51=TRUE,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y51),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y51))","v":0},{"$f":"ROUND(IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW51),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW51)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX51),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX51)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY51),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY51)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ51),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ51)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA51),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA51)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB51),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB51)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S51),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC51),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC51)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD51),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD51)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE51),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE51)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF51),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF51)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG51),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG51)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH51),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH51)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V51),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI51),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI51))","v":0},{"$f":"IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ51),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ51))","v":0},{"$f":"IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK51),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK51))","v":0},{"$f":"IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL51),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL51))","v":0},{"$f":"IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM51),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM51))","v":0},{"$f":"IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN51),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN51))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y51)","v":0},0,0,0,0,{"$f":"IF($DW51>IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV51*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV51*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW51-IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV51*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV51*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV51<$DW51,SUM($DW51-$DV51),0))","v":0},{"$f":"IF(OR(AND($D51<=FctrChngDts!$B$14,Usage!$E51>FctrChngDts!$B$14),AND(Usage!$D51<=FctrChngDts!$C$14,Usage!$E51>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW51),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX51),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY51),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ51),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA51),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB51),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC51),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD51),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE51),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF51),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG51),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH51),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI51)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ51)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK51)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL51)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM51)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN51)","v":0},0,{"$f":"IF(AND($S51>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E51<>\"D-CARE\",Tenant!$F51=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET51=TRUE,$S51>0,$V51=0),SUM(SUM($BW51:$CB51)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET51=TRUE,$S51>0,$V51>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW51:$CB51)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET51=TRUE,$S51>0,$V51>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW51:$CB51)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S51>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S51>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S51>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV51=TRUE,$S51>0,$V51=0),SUM(SUM($BW51:$CB51)*'CRS1'!$P$2),IF(AND($EV51=TRUE,$S51>0,$V51>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW51:$CB51)*'CRS1'!$P$2),IF(AND($EV51=TRUE,$S51>0,$V51>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW51:$CB51)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S51>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX51=TRUE,$S51>0,$V51=0),SUM(SUM($BW51:$CB51)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX51=TRUE,$S51>0,$V51>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW51:$CB51)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX51=TRUE,$S51>0,$V51>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW51:$CB51)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S51>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ51=TRUE,$S51>0),SUM(SUM($BW51:$CB51)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V51>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E51<>\"D-CARE\",Tenant!$F51=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB51=TRUE,$S51>0,$V51>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC51:$CH51)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB51=TRUE,$S51>0,$V51>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC51:$CH51)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB51=TRUE,$V51>0,$Y51>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC51:$CH51)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB51=TRUE,$V51>0,$Y51>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC51:$CH51)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB51=TRUE,$S51=0,$V51>0,$Y51=0),SUM(SUM($CC51:$CH51)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V51>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V51>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V51>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD51=TRUE,$S51>0,$V51>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC51:$CH51)*'CRS2'!$P$2),IF(AND($FD51=TRUE,$S51>0,$V51>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC51:$CH51)*'CRS2'!$P$2),IF(AND($FD51=TRUE,$V51>0,$Y51>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC51:$CH51)*'CRS2'!$P$2),IF(AND($FD51=TRUE,$V51>0,$Y51>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC51:$CH51)*'CRS2'!$P$2),IF(AND($FD51=TRUE,$S51=0,$V51>0,$Y51=0),SUM(SUM($CC51:$CH51)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V51>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF51=TRUE,$S51>0,$V51>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC51:$CH51)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF51=TRUE,$S51>0,$V51>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC51:$CH51)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF51=TRUE,$V51>0,$Y51>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC51:$CH51)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF51=TRUE,$V51>0,$Y51>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC51:$CH51)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF51=TRUE,$S51=0,$V51>0,$Y51=0),SUM(SUM($CC51:$CH51)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V51>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH51=TRUE,$V51>0),SUM(SUM($CC51:$CH51)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y51>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E51<>\"D-CARE\",Tenant!$F51=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ51=TRUE,$V51=0,$Y51>0),SUM(SUM($CI51:$CN51)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ51=TRUE,$V51>0,$Y51>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI51:$CN51)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ51=TRUE,$V51>0,$Y51>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI51:$CN51)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y51>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y51>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y51>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL51=TRUE,$V51=0,$Y51>0),SUM(SUM($CI51:$CN51)*'CRS3'!$P$2),IF(AND($FL51=TRUE,$V51>0,$Y51>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI51:$CN51)*'CRS3'!$P$2),IF(AND($FL51=TRUE,$V51>0,$Y51>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI51:$CN51)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y51>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN51=TRUE,$V51=0,$Y51>0),SUM(SUM($CI51:$CN51)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN51=TRUE,$V51>0,$Y51>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI51:$CN51)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN51=TRUE,$V51>0,$Y51>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI51:$CN51)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y51>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP51=TRUE,$Y51>0),SUM(SUM($CI51:$CN51)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR51:$FT51))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO51:$CQ51,$FR51:$FT51))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA51:$EF51)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG51:$EL51)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM51:$ER51)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV51,$CO51:$CQ51,$EA51:$ER51)/$P51)*$S51*FctrChngDts!$B$15),SUM(SUM(SUM($DV51,$CO51:$CQ51,$FR51:$FT51)/$P51)*$S51*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV51,$CO51:$CQ51,$EA51:$ER51)/$P51)*$V51*FctrChngDts!$B$15),SUM(SUM(SUM($DV51,$CO51:$CQ51,$FR51:$FT51)/$P51)*$V51*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV51,$CO51:$CQ51,$EA51:$ER51)/$P51)*$Y51*FctrChngDts!$B$15),SUM(SUM(SUM($DV51,$CO51:$CQ51,$FR51:$FT51)/$P51)*$Y51*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA51*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI51*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ51*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ51,$FU51,$GF51,$GZ51:$HE51),IF(Account!$Q$2=TRUE,SUM($DZ51,$FV51,$GF51,$GZ51:$HE51),SUM($DZ51,$ES51,$FU51:$FV51,$GF51,$GZ51:$HE51)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E51),Usage!$P51,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D51,FctrChngDts!$C$17<=Usage!$E51),SUM(FctrChngDts!$C$17-Usage!$D51),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E51),Usage!$P51,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D51,FctrChngDts!$C$19<=Usage!$E51),SUM(FctrChngDts!$C$19-Usage!$D51),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK51*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK51*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL51*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL51*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D51))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A51,Tenant!$A:$J,8,FALSE)=TRUE,$GG51<0),0,SUM(SUM(SUM($GG51/$P51*$GP51)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A51,Tenant!$A:$J,8,FALSE)=TRUE,$GG51<0),0,SUM(SUM(SUM($GG51/$P51*$GQ51)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D51))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A51,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV51*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A51,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW51*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU51:$DA51,$EU51,$EA51:$EF51,$FA51)-SUM(SUM($BW51:$CB51)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD51:$DJ51,$FC51,$EG51:$EL51,$FI51)-SUM(SUM($CC51:$CH51)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM51:$DS51,$FK51,$EM51:$ER51,$FQ51)-SUM(SUM($CI51:$CN51)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO51,$CU51:$DA51,$EU51,$EW51,$EY51,$EA51:$EF51,$FA51,$CP51,$DD51:$DJ51,$FC51,$FE51,$FG51,$EG51:$EL51,$FI51)/$P51*$S51)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO51,$CU51:$DA51,$EU51,$EW51,$EY51,$EA51:$EF51,$FA51,$CP51,$DD51:$DJ51,$FC51,$FE51,$FG51,$EG51:$EL51,$FI51)/$P51*$V51)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ51,$DM51:$DS51,$FK51,$FM51,$FO51,$EM51:$ER51,$FQ51)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D51,BslnAllctnCrrnt!$A$1<=$E51),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK51=\"FSP1\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$Q51,BslnAllctnCrrnt!$A$1<$R51),SUM(BslnAllctnCrrnt!$A$1-$Q51),IF(AND($AK51=\"FSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$Q51,BslnAllctnCrrnt!$A$1<$R51),SUM(BslnAllctnCrrnt!$A$1-$Q51),IF(AND($AK51=\"FSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),$I51,IF(AND($AK51=\"SSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$Q51,BslnAllctnCrrnt!$A$1<$R51),SUM(BslnAllctnCrrnt!$A$1-$Q51),IF(AND($AK51=\"SSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),$I51,0)))))","v":0},{"$f":"IF(AND($AK51=\"FSP1\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$Q51,BslnAllctnCrrnt!$A$1<$R51),SUM($I51-$HG51),IF(AND($AK51=\"FSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$Q51,BslnAllctnCrrnt!$A$1<$R51),SUM($I51-$HG51),IF(AND($AK51=\"FSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM($I51-$HG51),IF(AND($AK51=\"SSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$Q51,BslnAllctnCrrnt!$A$1<$R51),SUM($I51-$HG51),IF(AND($AK51=\"SSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM($I51-$HG51),0)))))","v":0},{"$f":"IF(AND($AK51=\"SSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$Q51,BslnAllctnCrrnt!$A$1<$R51),0,IF(AND(FctrChngDts!$A$2>=$D51,FctrChngDts!$B$2<$E51),IF(AND($AK51=\"SSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM(BslnAllctnCrrnt!$A$1-$T51),0),IF(AND($AK51=\"FSP2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM(BslnAllctnCrrnt!$A$1-$T51),IF(AND($AK51=\"FSP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM(BslnAllctnCrrnt!$A$1-$T51),IF(AND($AK51=\"FSP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$W51,BslnAllctnCrrnt!$A$1<$X51),$K51,IF(AND($AK51=\"FSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$Q51,BslnAllctnCrrnt!$A$1<$R51),0,IF(AND($AK51=\"FSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM(BslnAllctnCrrnt!$A$1-$T51),IF(AND($AK51=\"SSP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM(BslnAllctnCrrnt!$A$1-$T51),IF(AND($AK51=\"SSP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$W51,BslnAllctnCrrnt!$A$1<$X51),$K51,0)))))))))","v":0},{"$f":"IF(AND($AK51=\"SSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$Q51,BslnAllctnCrrnt!$A$1<$R51),SUM($K51-$HI51),IF(AND($AK51=\"SSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM($K51-$HI51),IF(AND($AK51=\"FSP2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM($K51-$HI51),IF(AND($AK51=\"FSP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM($K51-$HI51),IF(AND($AK51=\"FSP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$W51,BslnAllctnCrrnt!$A$1<$X51),SUM($K51-$HI51),IF(AND($AK51=\"FSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$Q51,BslnAllctnCrrnt!$A$1<$R51),SUM($K51-$HI51),IF(AND($AK51=\"FSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM($K51-$HI51),IF(AND($AK51=\"SSP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM($K51-$HI51),IF(AND($AK51=\"SSP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$W51,BslnAllctnCrrnt!$A$1<$X51),SUM($K51-$HI51),0)))))))))","v":0},{"$f":"IF(AND($AK51=\"FSP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),0,IF(AND($AK51=\"FSP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$W51,BslnAllctnCrrnt!$A$1<$X51),SUM(BslnAllctnCrrnt!$A$1-$W51),IF(AND($AK51=\"FSP3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$W51,BslnAllctnCrrnt!$A$1<$X51),SUM(BslnAllctnCrrnt!$A$1-$W51),0)))","v":0},{"$f":"IF(AND($AK51=\"FSP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM($M51-$HK51),IF(AND($AK51=\"FSP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$W51,BslnAllctnCrrnt!$A$1<$X51),SUM($M51-$HK51),IF(AND($AK51=\"FSP3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$W51,BslnAllctnCrrnt!$A$1<$X51),SUM($M51-$HK51),0)))","v":0},{"$f":"IF(AND($AK51=\"FWP1\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$Q51,BslnAllctnCrrnt!$A$1<$R51),SUM(BslnAllctnCrrnt!$A$1-$Q51),IF(AND($AK51=\"FWP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$Q51,BslnAllctnCrrnt!$A$1<$R51),SUM(BslnAllctnCrrnt!$A$1-$Q51),IF(AND($AK51=\"FWP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),$J51,IF(AND(FctrChngDts!$A$2>=$D51,FctrChngDts!$B$2<$E51),IF(AND($AK51=\"SSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$Q51,BslnAllctnCrrnt!$A$1<$R51),SUM(BslnAllctnCrrnt!$A$1-$Q51),0),IF(AND($AK51=\"SSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),$J51,0)))))","v":0},{"$f":"IF(AND($AK51=\"FWP1\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$Q51,BslnAllctnCrrnt!$A$1<$R51),SUM($J51-$HM51),IF(AND($AK51=\"FWP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$Q51,BslnAllctnCrrnt!$A$1<$R51),SUM($J51-$HM51),IF(AND($AK51=\"FWP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM($J51-$HM51),IF(AND($AK51=\"SSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$Q51,BslnAllctnCrrnt!$A$1<$R51),SUM($J51-$HM51),IF(AND($AK51=\"SSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM($J51-$HM51),0)))))","v":0},{"$f":"IF(AND($AK51=\"FWP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$Q51,BslnAllctnCrrnt!$A$1<$R51),0,IF(AND($AK51=\"FWP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM(BslnAllctnCrrnt!$A$1-$T51),IF(AND($AK51=\"FWP2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM(BslnAllctnCrrnt!$A$1-$T51),IF(AND($AK51=\"FWP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM(BslnAllctnCrrnt!$A$1-$T51),IF(AND($AK51=\"FWP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$W51,BslnAllctnCrrnt!$A$1<$X51),$L51,IF(AND($AK51=\"SSP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM(BslnAllctnCrrnt!$A$1-$T51),IF(AND($AK51=\"SSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$Q51,BslnAllctnCrrnt!$A$1<$R51),0,IF(AND($AK51=\"SSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM(BslnAllctnCrrnt!$A$1-$T51),0))))))))","v":0},{"$f":"IF(AND($AK51=\"FWP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$Q51,BslnAllctnCrrnt!$A$1<$R51),SUM($L51-$HO51),IF(AND($AK51=\"FWP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM($L51-$HO51),IF(AND($AK51=\"FWP2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM($L51-$HO51),IF(AND($AK51=\"FWP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM($L51-$HO51),IF(AND($AK51=\"FWP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$W51,BslnAllctnCrrnt!$A$1<$X51),SUM($L51-$HO51),IF(AND($AK51=\"SSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$Q51,BslnAllctnCrrnt!$A$1<$R51),SUM($L51-$HO51),IF(AND($AK51=\"SSP1P2\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM($L51-$HO51),0)))))))","v":0},{"$f":"IF(AND($AK51=\"FWP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),0,IF(AND($AK51=\"FWP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$W51,BslnAllctnCrrnt!$A$1<$X51),SUM(BslnAllctnCrrnt!$A$1-$W51),IF(AND($AK51=\"FWP3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$W51,BslnAllctnCrrnt!$A$1<$X51),SUM(BslnAllctnCrrnt!$A$1-$W51),IF(AND($AK51=\"SSP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),0,IF(AND($AK51=\"SSP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$W51,BslnAllctnCrrnt!$A$1<$X51),SUM(BslnAllctnCrrnt!$A$1-$W51),0)))))","v":0},{"$f":"IF(AND($AK51=\"FWP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM($N51-$HQ51),IF(AND($AK51=\"FWP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$W51,BslnAllctnCrrnt!$A$1<$X51),SUM($N51-$HQ51),IF(AND($AK51=\"FWP3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$W51,BslnAllctnCrrnt!$A$1<$X51),SUM($N51-$HQ51),IF(AND($AK51=\"SSP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$T51,BslnAllctnCrrnt!$A$1<$U51),SUM($N51-$HQ51),IF(AND($AK51=\"SSP2P3\",$HF51=TRUE,BslnAllctnCrrnt!$A$1>=$W51,BslnAllctnCrrnt!$A$1<$X51),SUM($N51-$HQ51),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[51,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G52),0,IF($F52<=$G52,SUM($G52-$F52),IF($F52>$G52,SUM((Account!$L$2-Usage!$F52)+Usage!$G52+1))))","v":0},{"$f":"IF($Q52=0,0,IF($R52=0,0,IF(AND($Q52<FctrChngDts!$A$2,$R52>=FctrChngDts!$A$2),SUM($R52-FctrChngDts!$A$2+1),IF(AND($Q52>=FctrChngDts!$A$2,$R52>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q52),IF(AND($Q52>=FctrChngDts!$A$2,$R52<FctrChngDts!$B$2),SUM($R52-$Q52+1),0)))))","v":0},{"$f":"IF($Q52=0,0,IF($R52=0,0,IF(AND($Q52<FctrChngDts!$A$2,$R52>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q52),IF(AND($Q52<FctrChngDts!$A$2,$R52<FctrChngDts!$A$2),SUM($R52-$Q52+1),IF(AND($Q52>FctrChngDts!$A$2,$R52>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R52+1),0)))))","v":0},{"$f":"IF($T52=0,0,IF($U52=0,0,IF(AND($T52<FctrChngDts!$A$2,$U52>=FctrChngDts!$A$2),SUM($U52-FctrChngDts!$A$2+1),IF(AND($T52>=FctrChngDts!$A$2,$U52<FctrChngDts!$B$2),SUM($U52-$T52+1),IF(AND($T52>=FctrChngDts!$A$2,$U52>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T52)<0),0,IF(AND($T52>=FctrChngDts!$A$2,$U52>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T52),0))))))","v":0},{"$f":"IF($T52=0,0,IF($U52=0,0,IF(AND($T52<FctrChngDts!$A$2,$U52>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T52),IF(AND($T52>=FctrChngDts!$B$2,$U52>=FctrChngDts!$B$2),SUM($U52-$T52+1),IF(AND($T52<FctrChngDts!$A$2,$U52<FctrChngDts!$A$2),SUM($U52-$T52+1),IF(AND($T52>=FctrChngDts!$A$2,$U52>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U52+1),0))))))","v":0},{"$f":"IF($W52=0,0,IF($X52=0,0,IF(AND($W52>=FctrChngDts!$A$2,$X52>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W52)<0),0,IF(AND($W52>=FctrChngDts!$A$2,$X52>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W52),IF(AND($W52>=FctrChngDts!$A$2,$X52<FctrChngDts!$B$2),SUM($X52-$W52+1),IF(AND($W52<FctrChngDts!$A$2,$X52>=FctrChngDts!$A$2),SUM($X52-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W52=0,0,IF($X52=0,0,IF(AND($W52<FctrChngDts!$A$2,$X52<FctrChngDts!$A$2),SUM($X52-$W52+1),IF(AND($W52>=FctrChngDts!$A$2,$X52>=FctrChngDts!$B$2,SUM($X52-FctrChngDts!$B$2+1)<=$Y52),SUM($X52-FctrChngDts!$B$2+1),IF(AND($W52>=FctrChngDts!$A$2,$X52>=FctrChngDts!$B$2),SUM($X52-$W52+1),IF(AND($W52<FctrChngDts!$A$2,$X52>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W52),0))))))","v":0},{"$f":"IF(AND($D52>=FctrChngDts!$C$2,$E52<FctrChngDts!$E$2),\"1\",IF(AND($D52>=FctrChngDts!$E$2,$E52<FctrChngDts!$G$2),\"2\",IF(AND($D52>=FctrChngDts!$G$2,$E52<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D52>=FctrChngDts!$D$2,,IF(AND($D52>=FctrChngDts!$C$2,$D52<=FctrChngDts!$D$2),$D52,IF(AND($D52>=FctrChngDts!$C$2,$D52>=FctrChngDts!$D$2,$E52>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D52>FctrChngDts!$D$2,,IF($D52=FctrChngDts!$D$2,$D52,IF(AND($D52>=FctrChngDts!$C$2,$E52<FctrChngDts!$D$2),$E52,IF(AND($D52>=FctrChngDts!$C$2,$E52>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D52>=FctrChngDts!$D$2,$E52>=FctrChngDts!$D$2,$E52>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E52<FctrChngDts!$D$2,$E52<=FctrChngDts!$D$2),$E52,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D52<FctrChngDts!$E$2,$E52<FctrChngDts!$E$2),,IF($D52>FctrChngDts!$F$2,,IF(AND($D52>=FctrChngDts!$E$2,$D52<=FctrChngDts!$F$2),$D52,IF(AND($D52>=FctrChngDts!$E$2,$D52>=FctrChngDts!$F$2,$E52>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D52>FctrChngDts!$F$2,,IF($E52=FctrChngDts!$F$2,$E52,IF(AND($D52<FctrChngDts!$E$2,$E52<=FctrChngDts!$F$2),$E52,IF(AND($D52>=FctrChngDts!$E$2,$E52<FctrChngDts!$F$2),$E52,IF(AND($D52>=FctrChngDts!$E$2,$E52>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D52>=FctrChngDts!$F$2,$E52>=FctrChngDts!$F$2,$E52>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D52<FctrChngDts!$G$2,$E52<FctrChngDts!$G$2),,IF($D52>FctrChngDts!$H$2,,IF(AND($D52>=FctrChngDts!$G$2,$D52<=FctrChngDts!$H$2),$D52,IF(AND($D52>=FctrChngDts!$G$2,$D52>=FctrChngDts!$H$2,$E52>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D52>FctrChngDts!$H$2,,IF($E52=FctrChngDts!$H$2,$E52,IF(AND($D52<FctrChngDts!$G$2,$E52<=FctrChngDts!$H$2),$E52,IF(AND($D52>=FctrChngDts!$G$2,$E52<FctrChngDts!$H$2),$E52,IF(AND($D52>=FctrChngDts!$G$2,$E52>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D52>=FctrChngDts!$H$2,$E52>=FctrChngDts!$H$2,$E52>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A52,Tenant!$A52:$J351,6,FALSE)","v":0},{"$f":"VLOOKUP($A52,Tenant!$A52:$J351,7,FALSE)","v":0},{"$f":"VLOOKUP($A52,Tenant!$A52:$J351,10,FALSE)","v":0},0,{"$f":"IF(AND($AK52=\"FSP2\",$AJ52=FALSE,$HF52=FALSE),SUM($K52*FctrChngDts!$C$9),IF(AND($AK52=\"FSP2\",$AJ52=TRUE,$HF52=FALSE),SUM($K52*FctrChngDts!$C$10),IF(AND($AK52=\"FSP2P3\",$AJ52=FALSE,$HF52=FALSE),SUM(SUM($K52,$M52)*FctrChngDts!$C$9),IF(AND($AK52=\"FSP2P3\",$AJ52=TRUE,$HF52=FALSE),SUM(SUM($K52,$M52)*FctrChngDts!$C$10),IF(AND($AK52=\"FSP3\",$AJ52=FALSE,$HF52=FALSE),SUM($M52*FctrChngDts!$C$9),IF(AND($AK52=\"FSP3\",$AJ52=TRUE,$HF52=FALSE),SUM($M52*FctrChngDts!$C$10),IF(AND($AK52=\"FSP1\",$AJ52=FALSE,$HF52=FALSE),SUM($I52*FctrChngDts!$C$9),IF(AND($AK52=\"FSP1\",$AJ52=TRUE,$HF52=FALSE),SUM($I52*FctrChngDts!$C$10),IF(AND($AK52=\"FSP1P2\",$AJ52=FALSE,$HF52=FALSE),SUM(SUM($I52,$K52)*FctrChngDts!$C$9),IF(AND($AK52=\"FSP1P2\",$AJ52=TRUE,$HF52=FALSE),SUM(SUM($I52,$K52)*FctrChngDts!$C$10),IF(AND($Z52=\"Summer\",$AK52=\"SSP2P3\",$AJ52=FALSE,$HF52=FALSE),SUM(SUM(SUM(SUM($K52,$M52)*FctrChngDts!$C$9),SUM(SUM($L52,$N52)*FctrChngDts!$C$11))*$AF52),IF(AND($Z52=\"Summer\",$AK52=\"SSP2P3\",$AJ52=TRUE,$HF52=FALSE),SUM(SUM(SUM(SUM($K52,$M52)*FctrChngDts!$C$10),SUM(SUM($L52,$N52)*FctrChngDts!$C$12))*$AF52),IF(AND($Z52=\"Winter\",$AK52=\"SSP2P3\",$AJ52=FALSE,$HF52=FALSE),SUM(SUM(SUM(SUM($K52,$M52)*FctrChngDts!$C$9),SUM(SUM($L52,$N52)*FctrChngDts!$C$11))-$AO52),IF(AND($Z52=\"Winter\",$AK52=\"SSP2P3\",$AJ52=TRUE,$HF52=FALSE),SUM(SUM(SUM(SUM($K52,$M52)*FctrChngDts!$C$10),SUM(SUM($L52,$N52)*FctrChngDts!$C$12))-$AO52),IF(AND($Z52=\"Summer\",$AK52=\"SSP1P2\",$AJ52=FALSE,$HF52=FALSE),SUM(SUM(SUM(SUM($I52,$K52)*FctrChngDts!$C$9),SUM(SUM($J52,$L52)*FctrChngDts!$C$11))*$AF52),IF(AND($Z52=\"Summer\",$AK52=\"SSP1P2\",$AJ52=TRUE,$HF52=FALSE),SUM(SUM(SUM(SUM($I52,$K52)*FctrChngDts!$C$10),SUM(SUM($J52,$L52)*FctrChngDts!$C$12))*$AF52),IF(AND($Z52=\"Winter\",$AK52=\"SSP1P2\",$AJ52=FALSE,$HF52=FALSE),SUM(SUM(SUM(SUM($I52,$K52)*FctrChngDts!$C$9),SUM(SUM($J52,$L52)*FctrChngDts!$C$11))-$AO52),IF(AND($Z52=\"Winter\",$AK52=\"SSP1P2\",$AJ52=TRUE,$HF52=FALSE),SUM(SUM(SUM(SUM($I52,$K52)*FctrChngDts!$C$10),SUM(SUM($J52,$L52)*FctrChngDts!$C$12))-$AO52),IF(AND($AK52=\"FSP2\",$AJ52=FALSE,$HF52=TRUE),SUM(SUM($HI52*FctrChngDts!$B$9),SUM($HJ52*FctrChngDts!$C$9)),IF(AND($AK52=\"FSP2\",$AJ52=TRUE,$HF52=TRUE),SUM(SUM($HI52*FctrChngDts!$B$10),SUM($HJ52*FctrChngDts!$C$10)),IF(AND($AK52=\"FSP2P3\",$AJ52=FALSE,$HF52=TRUE),SUM(SUM(SUM($HI52,$HK52)*FctrChngDts!$B$9),SUM(SUM($HJ52,$HL52)*FctrChngDts!$C$9)),IF(AND($AK52=\"FSP2P3\",$AJ52=TRUE,$HF52=TRUE),SUM(SUM(SUM($HI52,$HK52)*FctrChngDts!$B$10),SUM(SUM($HJ52,$HL52)*FctrChngDts!$C$10)),IF(AND($AK52=\"FSP3\",$AJ52=FALSE,$HF52=TRUE),SUM(SUM($HK52*FctrChngDts!$B$9),SUM($HL52*FctrChngDts!$C$9)),IF(AND($AK52=\"FSP3\",$AJ52=TRUE,$HF52=TRUE),SUM(SUM($HK52*FctrChngDts!$B$10),SUM($HL52*FctrChngDts!$C$10)),IF(AND($AK52=\"FSP1\",$AJ52=FALSE,$HF52=TRUE),SUM(SUM($HG52*FctrChngDts!$B$9),SUM($HH52*FctrChngDts!$C$9)),IF(AND($AK52=\"FSP1\",$AJ52=TRUE,$HF52=TRUE),SUM(SUM($HG52*FctrChngDts!$B$10),SUM($HH52*FctrChngDts!$C$10)),IF(AND($AK52=\"FSP1P2\",$AJ52=FALSE,$HF52=TRUE),SUM(SUM(SUM($HG52,$HI52)*FctrChngDts!$B$9),SUM(SUM($HH52,$HJ52)*FctrChngDts!$C$9)),IF(AND($AK52=\"FSP1P2\",$AJ52=TRUE,$HF52=TRUE),SUM(SUM(SUM($HG52,$HI52)*FctrChngDts!$B$10),SUM(SUM($HG52,$HI52)*FctrChngDts!$C$10)),IF(AND($Z52=\"Summer\",$AK52=\"SSP2P3\",$AJ52=FALSE,$HF52=TRUE),SUM(SUM(SUM(SUM($HI52,$HK52)*FctrChngDts!$B$9),SUM(SUM($HJ52,$HL52)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO52,$HQ52)*FctrChngDts!$B$11),SUM(SUM($HP52,$HR52)*FctrChngDts!$C$11))*$AF52),IF(AND($Z52=\"Summer\",$AK52=\"SSP2P3\",$AJ52=TRUE,$HF52=TRUE),SUM(SUM(SUM(SUM($HI52,$HK52)*FctrChngDts!$B$10),SUM(SUM($HJ52,$HL52)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO52,$HQ52)*FctrChngDts!$B$12),SUM(SUM($HP52,$HR52)*FctrChngDts!$C$12))*$AF52),IF(AND($Z52=\"Winter\",$AK52=\"SSP2P3\",$AJ52=FALSE,$HF52=TRUE),SUM(SUM(SUM(SUM($HI52,$HK52)*FctrChngDts!$B$9),SUM(SUM($HJ52,$HL52)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO52,$HQ52)*FctrChngDts!$B$11),SUM(SUM($HP52,$HR52)*FctrChngDts!$C$11))-$AO52),IF(AND($Z52=\"Winter\",$AK52=\"SSP2P3\",$AJ52=TRUE,$HF52=TRUE),SUM(SUM(SUM(SUM($HI52,$HK52)*FctrChngDts!$B$10),SUM(SUM($HO52,$HQ52)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO52,$HQ52)*FctrChngDts!$B$12),SUM(SUM($HP52,$HR52)*FctrChngDts!$C$12))-$AO52),IF(AND($Z52=\"Summer\",$AK52=\"SSP1P2\",$AJ52=FALSE,$HF52=TRUE),SUM(SUM(SUM(SUM($HG52,$HI52)*FctrChngDts!$B$9),SUM(SUM($HH52,$HJ52)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM52,$HO52)*FctrChngDts!$B$11),SUM(SUM($HN52,$HP52)*FctrChngDts!$C$11))*$AF52),IF(AND($Z52=\"Summer\",$AK52=\"SSP1P2\",$AJ52=TRUE,$HF52=TRUE),SUM(SUM(SUM(SUM($HG52,$HI52)*FctrChngDts!$B$10),SUM(SUM($HH52,$HJ52)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM52,$HO52)*FctrChngDts!$B$12),SUM(SUM($HN52,$HP52)*FctrChngDts!$C$12))*$AF52),IF(AND($Z52=\"Winter\",$AK52=\"SSP1P2\",$AJ52=FALSE,$HF52=TRUE),SUM(SUM(SUM(SUM($HG52,$HI52)*FctrChngDts!$B$9),SUM(SUM($HH52,$HJ52)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM52,$HO52)*FctrChngDts!$B$11),SUM(SUM($HN52,$HP52)*FctrChngDts!$C$11))-$AO52),IF(AND($Z52=\"Winter\",$AK52=\"SSP1P2\",$AJ52=TRUE,$HF52=TRUE),SUM(SUM(SUM(SUM($HG52,$HI52)*FctrChngDts!$B$10),SUM(SUM($HH52,$HJ52)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM52,$HO52)*FctrChngDts!$B$12),SUM(SUM($HN52,$HP52)*FctrChngDts!$C$12))-$AO52),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK52=\"FWP1\",$AJ52=FALSE,$HF52=FALSE),SUM($J52*FctrChngDts!$C$11),IF(AND($AK52=\"FWP1\",$AJ52=TRUE,$HF52=FALSE),SUM($J52*FctrChngDts!$C$12),IF(AND($AK52=\"FWP1P2\",$AJ52=FALSE,$HF52=FALSE),SUM(SUM($J52,$L52)*FctrChngDts!$C$11),IF(AND($AK52=\"FWP1P2\",$AJ52=TRUE,$HF52=FALSE),SUM(SUM($J52,$L52)*FctrChngDts!$C$12),IF(AND($AK52=\"FWP2\",$AJ52=FALSE,$HF52=FALSE),SUM($L52*FctrChngDts!$C$11),IF(AND($AK52=\"FWP2\",$AJ52=TRUE,$HF52=FALSE),SUM($L52*FctrChngDts!$C$12),IF(AND($AK52=\"FWP2P3\",$AJ52=FALSE,$HF52=FALSE),SUM(SUM($L52,$N52)*FctrChngDts!$C$11),IF(AND($AK52=\"FWP2P3\",$AJ52=TRUE,$HF52=FALSE),SUM(SUM($L52,$N52)*FctrChngDts!$C$12),IF(AND($AK52=\"FWP3\",$AJ52=FALSE,$HF52=FALSE),SUM($N52*FctrChngDts!$C$11),IF(AND($AK52=\"FWP3\",$AJ52=TRUE,$HF52=FALSE),SUM($N52*FctrChngDts!$C$12),IF(AND($Z52=\"Winter\",$AK52=\"SSP1P2\",$AJ52=FALSE,$HF52=FALSE),SUM(SUM(SUM($I52,$K52)*FctrChngDts!$C$9),SUM(SUM($J52,$L52)*FctrChngDts!$C$11))*$AG52,IF(AND($Z52=\"Winter\",$AK52=\"SSP1P2\",$AJ52=TRUE,$HF52=FALSE),SUM(SUM(SUM($I52,$K52)*FctrChngDts!$B$10),SUM(SUM($J52,$L52)*FctrChngDts!$B$12))*$AG52,IF(AND($Z52=\"Summer\",$AK52=\"SSP1P2\",$AJ52=FALSE,$HF52=FALSE),SUM(SUM(SUM($I52,$K52)*FctrChngDts!$B$9),SUM(SUM($J52,$L52)*FctrChngDts!$B$11))-$AJ52,IF(AND($Z52=\"Summer\",$AK52=\"SSP1P2\",$AJ52=TRUE,$HF52=FALSE),SUM(SUM(SUM($I52,$K52)*FctrChngDts!$C$10),SUM(SUM($J52,$L52)*FctrChngDts!$C$12))-$AJ52,IF(AND($Z52=\"Winter\",$AK52=\"SSP2P3\",$AJ52=FALSE,$HF52=FALSE),SUM(SUM(SUM($K52,$M52)*FctrChngDts!$C$9),SUM(SUM($L52,$N52)*FctrChngDts!$C$11))*$AG52,IF(AND($Z52=\"Winter\",$AK52=\"SSP2P3\",$AJ52=TRUE,$HF52=FALSE),SUM(SUM(SUM($K52,$M52)*FctrChngDts!$C$10),SUM(SUM($L52,$N52)*FctrChngDts!$C$12))*$AG52,IF(AND($Z52=\"Summer\",$AK52=\"SSP2P3\",$AJ52=FALSE,$HF52=FALSE),SUM(SUM(SUM($K52,$M52)*FctrChngDts!$C$9),SUM(SUM($L52,$N52)*FctrChngDts!$C$11))-$AJ52,IF(AND($Z52=\"Summer\",$AK52=\"SSP2P3\",$AJ52=TRUE,$HF52=FALSE),SUM(SUM(SUM($K52,$M52)*FctrChngDts!$C$10),SUM(SUM($L52,$N52)*FctrChngDts!$C$12))-$AJ52,IF(AND($AK52=\"FWP1\",$AJ52=FALSE,$HF52=TRUE),SUM(SUM($HM52*FctrChngDts!$B$11),SUM($HN52*FctrChngDts!$C$11)),IF(AND($AK52=\"FWP1\",$AJ52=TRUE,$HF52=TRUE),SUM(SUM($HM52*FctrChngDts!$B$12),SUM($HN52*FctrChngDts!$C$12)),IF(AND($AK52=\"FWP1P2\",$AJ52=FALSE,$HF52=TRUE),SUM(SUM(SUM($HM52,$HO52)*FctrChngDts!$B$11),SUM(SUM($HN52,$HP52)*FctrChngDts!$C$11)),IF(AND($AK52=\"FWP1P2\",$AJ52=TRUE,$HF52=TRUE),SUM(SUM(SUM($HM52,$KP52)*FctrChngDts!$C$12),SUM(SUM($HN52,$HP52)*FctrChngDts!$C$12)),IF(AND($AK52=\"FWP2\",$AJ52=FALSE,$HF52=TRUE),SUM(SUM($HO52*FctrChngDts!$B$11),SUM($HO52*FctrChngDts!$C$11)),IF(AND($AK52=\"FWP2\",$AJ52=TRUE,$HF52=TRUE),SUM(SUM($HO52*FctrChngDts!$B$12),SUM($HO52*FctrChngDts!$C$12)),IF(AND($AK52=\"FWP2P3\",$AJ52=FALSE,$HF52=TRUE),SUM(SUM(SUM($HO52,$HQ52)*FctrChngDts!$C$11),SUM(SUM($HP52,$HR52)*FctrChngDts!$C$11)),IF(AND($AK52=\"FWP2P3\",$AJ52=TRUE,$HF52=TRUE),SUM(SUM(SUM($HO52,$HQ52)*FctrChngDts!$C$12),SUM(SUM($HP52,$HR52)*FctrChngDts!$C$12)),IF(AND($AK52=\"FWP3\",$AJ52=FALSE,$HF52=TRUE),SUM(SUM($HQ52*FctrChngDts!$B$11),SUM($HR52*FctrChngDts!$C$11)),IF(AND($AK52=\"FWP3\",$AJ52=TRUE,$HF52=TRUE),SUM(SUM($HQ52*FctrChngDts!$B$12),SUM($HR52*FctrChngDts!$C$12)),IF(AND($Z52=\"Winter\",$AK52=\"SSP1P2\",$AJ52=FALSE,$HF52=TRUE),SUM(SUM(SUM(SUM($HG52,$HI52)*FctrChngDts!$B$9),SUM(SUM($HH52,$HJ52)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM52,$HO52)*FctrChngDts!$B$11),SUM(SUM($HN52,$HP52)*FctrChngDts!$C$11))*$AG52),IF(AND($Z52=\"Winter\",$AK52=\"SSP1P2\",$AJ52=TRUE,$HF52=TRUE),SUM(SUM(SUM(SUM($HG52,$HI52)*FctrChngDts!$B$10), SUM(SUM($HH52,$HJ52)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM52,$HO52)*FctrChngDts!$B$12),SUM(SUM($HN52,$HP52)*FctrChngDts!$C$12))*$AG52),IF(AND($Z52=\"Summer\",$AK52=\"SSP1P2\",$AJ52=FALSE,$HF52=TRUE),SUM(SUM(SUM(SUM($HG52,$HI52)*FctrChngDts!$B$9),SUM(SUM($HH52,$HJ52)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM52,$HO52)*FctrChngDts!$B$11),SUM(SUM($HN52,$HP52)*FctrChngDts!$C$11))-$AJ52),IF(AND($Z52=\"Summer\",$AK52=\"SSP1P2\",$AJ52=TRUE,$HF52=TRUE),SUM(SUM(SUM(SUM($HG52,$HI52)*FctrChngDts!$B$10),SUM(SUM($HH52,$HJ52)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM52,$HO52)*FctrChngDts!$B$12),SUM(SUM($HN52,$HP52)*FctrChngDts!$C$12))-$AJ52),IF(AND($Z52=\"Winter\",$AK52=\"SSP2P3\",$AJ52=FALSE,$HF52=TRUE),SUM(SUM(SUM(SUM($HI52,$HK52)*FctrChngDts!$B$9),SUM(SUM($HJ52,$HL52)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO52,$HQ52)*FctrChngDts!$B$11),SUM(SUM($HP52,$HR52)*FctrChngDts!$C$11))*$AG52),IF(AND($Z52=\"Winter\",$AK52=\"SSP2P3\",$AJ52=TRUE,$HF52=TRUE),SUM(SUM(SUM(SUM($HI52,$HK52)*FctrChngDts!$B$10), SUM(SUM($HJ52,$HL52)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO52,$HQ52)*FctrChngDts!$B$12),SUM(SUM($HP52,$HR52)*FctrChngDts!$C$12))*$AG52),IF(AND($Z52=\"Summer\",$AK52=\"SSP2P3\",$AJ52=FALSE,$HF52=TRUE),SUM(SUM(SUM(SUM($HI52,$HK52)*FctrChngDts!$B$9),SUM(SUM($HJ52,$HL52)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO52,$HQ52)*FctrChngDts!$B$11),SUM(SUM($HP52,$HR52)*FctrChngDts!$C$11))-$AJ52),IF(AND($Z52=\"Summer\",$AK52=\"SSP2P3\",$AJ52=TRUE,$HF52=TRUE),SUM(SUM(SUM(SUM($HI52,$HK52)*FctrChngDts!$B$10), SUM(SUM($HJ52,$HL52)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO52,$HQ52)*FctrChngDts!$B$12),SUM(SUM($HP52,$HR52)*FctrChngDts!$C$12))-$AJ52),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK52=\"FSP1\",$AH52=TRUE,SUM(SUM(SUM($AI52*FctrChngDts!$B$13)*I52),$AR52)>$AD52),$AD52,IF(AND($AK52=\"FSP1\",$AH52=TRUE,SUM(SUM(SUM($AI52*FctrChngDts!$B$13)*$I52),$AR52)<=$AD52),SUM(SUM(SUM($AI52*FctrChngDts!$B$13)*$I52),$AR52),IF(AND($Z52=\"Summer\",$AK52=\"SSP1\",$AH52=TRUE,SUM(SUM(SUM(SUM($I52,$J52)*SUM($AI52*FctrChngDts!$B$13))*$AF52),$AR52)>$AD52),$AD52,IF(AND($Z52=\"Summer\",$AK52=\"SSP1\",$AH52=TRUE,SUM(SUM(SUM(SUM($I52,$J52)*SUM($AI52*FctrChngDts!$B$13))*$AF52),$AR52)<=$AD52),SUM(SUM(SUM(SUM($I52,$J52)*SUM($AI52*FctrChngDts!$B$13))*$AF52),$AR52),IF(AND($Z52=\"Winter\",$AK52=\"SSP1\",$AH52=TRUE,SUM(SUM(SUM(SUM($I52,$J52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AU52:$AW52)),$AR52)>$AD52),$AD52,IF(AND($Z52=\"Winter\",$AK52=\"SSP1\",$AH52=TRUE,SUM(SUM(SUM(SUM($I52,$J52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AU52:$AW52)),$AR52)<=$AD52),SUM(SUM(SUM(SUM($I52,$J52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AU52:$AW52)),$AR52),IF(AND($AK52=\"FSP1P2\",$AH52=TRUE,SUM(SUM(SUM(SUM($I52,$K52)*SUM($AI52*FctrChngDts!$B$13))*$AF52),$AR52)>$AD52),$AD52,IF(AND($AK52=\"FSP1P2\",$AH52=TRUE,SUM(SUM(SUM(SUM($I52,$K52)*SUM($AI52*FctrChngDts!$B$13))*$AF52),$AR52)<=$AD52),SUM(SUM(SUM(SUM($I52,$K52)*SUM($AI52*FctrChngDts!$B$13))*$AF52),$AR52),IF(AND($Z52=\"Summer\",$AK52=\"SSP1P2\",$AH52=TRUE,SUM(SUM(SUM(SUM($I52,$K52,$J52,$L52)*SUM($AI52*FctrChngDts!$B$13))*$AF52),$AR52)>$AD52),$AD52,IF(AND($Z52=\"Summer\",$AK52=\"SSP1P2\",$AH52=TRUE,SUM(SUM(SUM(SUM($I52,$K52,$J52,$L52)*SUM($AI52*FctrChngDts!$B$13))*$AF52),$AR52)<=$AD52),SUM(SUM(SUM(SUM($I52,$K52,$J52,$L52)*SUM($AI52*FctrChngDts!$B$13))*$AF52),$AR52),IF(AND($Z52=\"Winter\",$AK52=\"SSP1P2\",$AH52=TRUE,SUM(SUM(SUM(SUM($I52,$K52,$J52,$L52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AU52:$AW52)),$AR52)>$AD52),$AD52,IF(AND($Z52=\"Winter\",$AK52=\"SSP1P2\",$AH52=TRUE,SUM(SUM(SUM(SUM($I52,$K52,$J52,$L52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AU52:$AW52)),$AR52)<=$AD52),MIN($AD52,SUM($AL52,SUM(SUM(SUM(SUM($I52,$K52,$J52,$L52)*SUM($AI52*FctrChngDts!$B$13))*$AF52)))),IF(AND($AK52=\"FSP2\",$AH52=TRUE,SUM(SUM(SUM($AI52*FctrChngDts!$B$13)*$K52),$AR52)>$AD52),$AD52,IF(AND($AK52=\"FSP2\",$AH52=TRUE,SUM(SUM(SUM($AI52*FctrChngDts!$B$13)*$K52),$AR52)<=$AD52),SUM(SUM(SUM($AI52*FctrChngDts!$B$13)*$K52),$AR52),IF(AND($Z52=\"Summer\",$AK52=\"SSP2\",$AH52=TRUE,SUM(SUM(SUM(SUM($K52,$L52)*SUM($AI52*FctrChngDts!$B$13))*$AF52),$AR52)>$AD52),$AD52,IF(AND($Z52=\"Summer\",$AK52=\"SSP2\",$AH52=TRUE,SUM(SUM(SUM(SUM($K52,$L52)*SUM($AI52*FctrChngDts!$B$13))*$AF52),$AR52)<=$AD52),SUM(SUM(SUM(SUM($K52,$L52)*SUM($AI52*FctrChngDts!$B$13))*$AF52),$AR52),IF(AND($Z52=\"Winter\",$AK52=\"SSP2\",$AH52=TRUE,SUM(SUM(SUM(SUM($K52,$L52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AU52:$AW52)),$AR52)>$AD52),$AD52,IF(AND($Z52=\"Winter\",$AK52=\"SSP2\",$AH52=TRUE,SUM(SUM(SUM(SUM($K52,$L52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AU52:$AW52)),$AR52)<=$AD52),SUM(SUM(SUM(SUM($K52,$L52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AU52:$AW52)),$AR52),IF(AND($AK52=\"FSP2P3\",$AH52=TRUE,SUM(SUM(SUM(SUM($K52,$M52)*SUM($AI52*FctrChngDts!$B$13))*$AF52),$AR52)>$AD52),$AD52,IF(AND($AK52=\"FSP2P3\",$AH52=TRUE,SUM(SUM(SUM(SUM($K52,$M52)*SUM($AI52*FctrChngDts!$B$13))*$AF52),$AR52)<=$AD52),SUM(SUM(SUM(SUM($K52,$M52)*SUM($AI52*FctrChngDts!$B$13))*$AF52),$AR52),IF(AND($Z52=\"Summer\",$AK52=\"SSP2P3\",$AH52=TRUE,SUM(SUM(SUM(SUM($K52,$L52,$M52,$N52)*SUM($AI52*FctrChngDts!$B$13))*$AF52),$AR52)>$AD52),$AD52,IF(AND($Z52=\"Summer\",$AK52=\"SSP2P3\",$AH52=TRUE,SUM(SUM(SUM(SUM($K52,$L52,$M52,$N52)*SUM($AI52*FctrChngDts!$B$13))*$AF52),$AR52)<=$AD52),SUM(SUM(SUM(SUM($K52,$L52,$M52,$N52)*SUM($AI52*FctrChngDts!$B$13))*$AF52),$AR52),IF(AND($Z52=\"Winter\",$AK52=\"SSP2P3\",$AH52=TRUE,SUM(SUM(SUM(SUM($K52,$L52,$M52,$N52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AU52:$AW52)),$AR52)>$AD52),$AD52,IF(AND($Z52=\"Winter\",$AK52=\"SSP2P3\",$AH52=TRUE,SUM(SUM(SUM(SUM($K52,$L52,$M52,$N52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AU52:$AW52)),$AR52)<=$AD52),SUM(SUM(SUM(SUM($K52,$L52,$M52,$N52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AU52:$AW52)),$AR52),IF(AND($AK52=\"FSP3\",$AH52=TRUE,SUM(SUM(SUM($AI52*FctrChngDts!$B$13)*$M52),$AR52)>$AD52),$AD52,IF(AND($AK52=\"FSP3\",$AH52=TRUE,SUM(SUM(SUM($AI52*FctrChngDts!$B$13)*$M52),$AR52)<=$AD52),SUM(SUM(SUM($AI52*FctrChngDts!$B$13)*$M52),$AR52),IF(AND($Z52=\"Summer\",$AK52=\"SSP3\",$AH52=TRUE,SUM(SUM(SUM(SUM($M52,$N52)*SUM($AI52*FctrChngDts!$B$13))*$AF52),$AR52)>$AD52),$AD52,IF(AND($Z52=\"Summer\",$AK52=\"SSP3\",$AH52=TRUE,SUM(SUM(SUM(SUM($M52,$N52)*SUM($AI52*FctrChngDts!$B$13))*$AF52),$AR52)<=$AD52),SUM(SUM(SUM(SUM($M52,$N52)*SUM($AI52*FctrChngDts!$B$13))*$AF52),$AR52),IF(AND($Z52=\"Winter\",$AK52=\"SSP3\",$AH52=TRUE,SUM(SUM(SUM(SUM($M52,$N52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AU52:$AW52)),$AR52)>$AD52),$AD52,IF(AND($Z52=\"Winter\",$AK52=\"SSP3\",$AH52=TRUE,SUM(SUM(SUM(SUM($M52,$N52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AU52:$AW52)),$AR52)<=$AD52),SUM(SUM(SUM(SUM($M52,$N52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AU52:$AW52)),$AR52),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK52=\"FWP1\",$AH52=TRUE,SUM(SUM(SUM($AI52*FctrChngDts!$B$13)*$J52),$AU52)>$AE52),$AE52,IF(AND($AK52=\"FWP1\",$AH52=TRUE,SUM(SUM(SUM($AI52*FctrChngDts!$B$13)*$J52),$AU52)<=$AE52),SUM(SUM(SUM($AI52*FctrChngDts!$B$13)*$J52),$AU52),IF(AND($Z52=\"Winter\",$AK52=\"SSP1\",$AH52=TRUE,SUM(SUM(SUM(SUM($I52,$J52)*SUM($AI52*FctrChngDts!$B$13))*$AG52),$AU52)>$AE52),$AE52,IF(AND($Z52=\"Winter\",$AK52=\"SSP1\",$AH52=TRUE,SUM(SUM(SUM(SUM($I52,$J52)*SUM($AI52*FctrChngDts!$B$13))*$AG52),$AU52)<=$AE52),SUM(SUM(SUM(SUM($I52,$J52)*SUM($AI52*FctrChngDts!$B$13))*$AG52),$AU52),IF(AND($Z52=\"Summer\",$AK52=\"SSP1\",$AH52=TRUE,SUM(SUM(SUM(SUM($I52,$J52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AR52:$AT52)),$AU52)>$AE52),$AE52,IF(AND($Z52=\"Summer\",$AK52=\"SSP1\",$AH52=TRUE,SUM(SUM(SUM(SUM($I52,$J52)*SUM($AI52*FctrChngDts!$B$13))- SUM($AR52:$AT52)),$AU52)<=$AE52),SUM(SUM(SUM(SUM($I52,$J52)*SUM($AI52*FctrChngDts!$B$13))- SUM($AR52:$AT52)),$AU52),IF(AND($AK52=\"FWP1P2\",$AH52=TRUE,SUM(SUM(SUM(SUM($J52,$L52)*SUM($AI52*FctrChngDts!$B$13))*$AG52),$AU52)>$AE52),$AE52,IF(AND($AK52=\"FWP1P2\",$AH52=TRUE,SUM(SUM(SUM(SUM($J52,$L52)*SUM($AI52*FctrChngDts!$B$13))*$AG52),$AU52)<=$AE52),SUM(SUM(SUM(SUM($J52,$L52)*SUM($AI52*FctrChngDts!$B$13))*$AG52),$AU52),IF(AND($Z52=\"Winter\",$AK52=\"SSP1P2\",$AH52=TRUE,SUM(SUM(SUM(SUM($I52,$K52,$J52,$L52)*SUM($AI52*FctrChngDts!$B$13))*$AG52),$AU52)>$AE52),$AE52,IF(AND($Z52=\"Winter\",$AK52=\"SSP1P2\",$AH52=TRUE,SUM(SUM(SUM(SUM($I52,$K52,$J52,$L52)*SUM($AI52*FctrChngDts!$B$13))*$AG52),$AU52)<=$AE52),SUM(SUM(SUM(SUM($I52,$K52,$J52,$L52)*SUM($AI52*FctrChngDts!$B$13))*$AG52),$AU52),IF(AND($Z52=\"Summer\",$AK52=\"SSP1P2\",$AH52=TRUE,SUM(SUM(SUM(SUM($I52,$K52,$J52,$L52)*SUM($AI52*FctrChngDts!$B$13))- SUM($AR52:$AT52)),$AU52)>$AE52),$AE52,IF(AND($Z52=\"Summer\",$AK52=\"SSP1P2\",$AH52=TRUE,SUM(SUM(SUM(SUM($I52,$K52,$J52,$L52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AR52:$AT52)),$AU52)<=$AE52),SUM(SUM(SUM(SUM($I52,$K52,$J52,$L52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AR52:$AT52)),$AU52),IF(AND($AK52=\"FWP2\",$AH52=TRUE,SUM(SUM(SUM($AI52*FctrChngDts!$B$13)*$L52),$AU52)>$AE52),$AE52,IF(AND($AK52=\"FWP2\",$AH52=TRUE,SUM(SUM(SUM($AI52*FctrChngDts!$B$13)*$L52),$AU52)<=$AE52),SUM(SUM(SUM($AI52*FctrChngDts!$B$13)*$L52),$AU52),IF(AND($Z52=\"Winter\",$AK52=\"SSP2\",$AH52=TRUE,SUM(SUM(SUM(SUM($K52,$L52)*SUM($AI52*FctrChngDts!$B$13))*$AG52),$AU52)>$AE52),$AE52,IF(AND($Z52=\"Winter\",$AK52=\"SSP2\",$AH52=TRUE,SUM(SUM(SUM(SUM($K52,$L52)*SUM($AI52*FctrChngDts!$B$13))*$AG52),$AU52)<=$AE52),SUM(SUM(SUM(SUM($K52,$L52)*SUM($AI52*FctrChngDts!$B$13))*$AG52),$AU52),IF(AND($Z52=\"Summer\",$AK52=\"SSP2\",$AH52=TRUE,SUM(SUM(SUM(SUM($K52,$L52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AR52:$AT52)),$AU52)>$AE52),$AE52,IF(AND($Z52=\"Summer\",$AK52=\"SSP2\",$AH52=TRUE,SUM(SUM(SUM(SUM($K52,$L52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AR52:$AT52)),$AU52)<=$AE52),SUM(SUM(SUM(SUM($K52,$L52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AR52:$AT52)),$AU52),IF(AND($AK52=\"FWP2P3\",$AH52=TRUE,SUM(SUM(SUM(SUM($L52,$N52)*SUM($AI52*FctrChngDts!$B$13))*$AG52),$AU52)>$AE52),$AE52,IF(AND($AK52=\"FWP2P3\",$AH52=TRUE,SUM(SUM(SUM(SUM($L52,$N52)*SUM($AI52*FctrChngDts!$B$13))*$AG52),$AU52)<=$AE52),SUM(SUM(SUM(SUM($L52,$N52)*SUM($AI52*FctrChngDts!$B$13))*$AG52),$AU52),IF(AND($Z52=\"Winter\",$AK52=\"SSP2P3\",$AH52=TRUE,SUM(SUM(SUM(SUM($K52,$L52,$M52,$N52)*SUM($AI52*FctrChngDts!$B$13))*$AG52),$AU52)>$AE52),$AE52,IF(AND($Z52=\"Winter\",$AK52=\"SSP2P3\",$AH52=TRUE,SUM(SUM(SUM(SUM($K52,$L52,$M52,$N52)*SUM($AI52*FctrChngDts!$B$13))*$AG52),$AU52)<=$AE52),SUM(SUM(SUM(SUM($K52,$L52,$M52,$N52)*SUM($AI52*FctrChngDts!$B$13))*$AG52),$AU52),IF(AND($Z52=\"Summer\",$AK52=\"SSP2P3\",$AH52=TRUE,SUM(SUM(SUM(SUM($K52,$L52,$M52,$N52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AR52:$AT52)),$AU52)>$AE52),$AE52,IF(AND($Z52=\"Summer\",$AK52=\"SSP2P3\",$AH52=TRUE,SUM(SUM(SUM(SUM($K52,$L52,$M52,$N52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AR52:$AT52)),$AU52)<=$AE52),SUM(SUM(SUM(SUM($K52,$L52,$M52,$N52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AR52:$AT52)),$AU52),IF(AND($AK52=\"FWP3\",$AH52=TRUE,SUM(SUM(SUM($AI52*FctrChngDts!$B$13)*$N52),$AU52)>$AE52),$AE52,IF(AND($AK52=\"FWP3\",$AH52=TRUE,SUM(SUM(SUM($AI52*FctrChngDts!$B$13)*$N52),$AU52)<=$AE52),SUM(SUM(SUM($AI52*FctrChngDts!$B$13)*$N52),$AU52),IF(AND($Z52=\"Winter\",$AK52=\"SSP3\",$AH52=TRUE,SUM(SUM(SUM(SUM($M52,$N52)*SUM($AI52*FctrChngDts!$B$13))*$AG52),$AU52)>$AE52),$AE52,IF(AND($Z52=\"Winter\",$AK52=\"SSP3\",$AH52=TRUE,SUM(SUM(SUM(SUM($M52,$N52)*SUM($AI52*FctrChngDts!$B$13))*$AG52),$AU52)<=$AE52),SUM(SUM(SUM(SUM($M52,$N52)*SUM($AI52*FctrChngDts!$B$13))*$AG52),$AU52),IF(AND($Z52=\"Summer\",$AK52=\"SSP3\",$AH52=TRUE,SUM(SUM(SUM(SUM($M52,$N52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AR52:$AT52)),$AU52)>$AE52),$AE52,IF(AND($Z52=\"Summer\",$AK52=\"SSP3\",$AH52=TRUE,SUM(SUM(SUM(SUM($M52,$N52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AR52:$AT52)),$AU52)<=$AE52),SUM(SUM(SUM(SUM($M52,$N52)*SUM($AI52*FctrChngDts!$B$13))-SUM($AR52:$AT52)),$AU52),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I52>0,$AH52=FALSE),SUM($AR52*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I52>0,$AH52=TRUE),SUM($AX52*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I52>0,$AH52=FALSE),SUM($AS52*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I52>0,$AH52=TRUE),SUM($AY52*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I52>0,$AH52=FALSE),SUM($AT52*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I52>0,$AH52=TRUE),SUM($AZ52*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J52>0,$AH52=FALSE),SUM($AU52*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J52>0,$AH52=TRUE),SUM($BA52*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J52>0,$AH52=FALSE),SUM($AV52*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J52>0,$AH52=TRUE),SUM($BB52*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J52>0,$AH52=FALSE),SUM($AW52*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J52>0,$AH52=TRUE),SUM($BC52*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K52>0,$AH52=FALSE),SUM($AR52*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K52>0,$AH52=TRUE),SUM($AX52*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K52>0,$AH52=FALSE),SUM($AS52*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K52>0,$AH52=TRUE),SUM($AY52*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K52>0,$AH52=FALSE),SUM($AT52*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K52>0,$AH52=TRUE),SUM($AZ52*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L52>0,$AH52=FALSE),SUM($AU52*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L52>0,$AH52=TRUE),SUM($BA52*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L52>0,$AH52=FALSE),SUM($AV52*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L52>0,$AH52=TRUE),SUM($BB52*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L52>0,$AH52=FALSE),SUM($AW52*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L52>0,$AH52=TRUE),SUM($BC52*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M52>0,$AH52=FALSE),SUM($AR52*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M52>0,$AH52=TRUE),SUM($AX52*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M52>0,$AH52=FALSE),SUM($AS52*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M52>0,$AH52=TRUE),SUM($AY52*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M52>0,$AH52=FALSE),SUM($AT52*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M52>0,$AH52=TRUE),SUM($AZ52*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N52>0,$AH52=FALSE),SUM($AU52*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N52>0,$AH52=TRUE),SUM($BA52*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N52>0,$AH52=FALSE),SUM($AV52*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N52>0,$AH52=TRUE),SUM($BB52*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N52>0,$AH52=FALSE),SUM($AW52*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N52>0,$AH52=TRUE),SUM($BC52*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I52=0,0,IF(AND($I52>0,$K52>0,$AH52=FALSE),SUM($AR52/$P52*$I52),IF(AND($I52>0,$K52=0,$AH52=FALSE),$AR52,IF(AND($I52>0,$K52>0,$AH52=TRUE),ROUND(MIN($HU52,SUM(SUM($I52,$K52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA52,SUM(SUM($I52,$K52)*(FctrChngDts!$B$13)*$AI52)*$IA52)),0),IF(AND($I52>0,$K52=0,$AH52=TRUE),$AX52))))),0)","v":0},{"$f":"ROUND(IF($I52=0,0,IF(AND($I52>0,$K52>0,$AH52=FALSE),SUM($AS52/$P52*$I52),IF(AND($I52>0,$K52=0,$AH52=FALSE),$AS52,IF(AND($I52>0,$K52>0,$AH52=TRUE),ROUND(MIN(SUM($HU52-$BW52),SUM(SUM($I52,$K52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA52)*3),0),IF(AND($I52>0,$K52=0,$AH52=TRUE),$AY52))))),0)","v":0},0,{"$f":"IF($J52=0,0,IF(AND($J52>0,$L52=0,$N52=0,$AH52=FALSE,$AJ52=FALSE),ROUND(MIN($HX52,SUM($AU52,$BA52)),0),IF(AND($J52>0,$L52=0,$N52=0,$AH52=TRUE,$AJ52=FALSE),ROUND(MIN($HX52,SUM($AU52,SUM($J52*$AI52*FctrChngDts!$B$13))),0),IF(AND($J52>0,$L52>0,$N52=0,$AH52=FALSE,$AJ52=FALSE),ROUND(MIN($HX52,SUM(SUM($J52,$L52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA52,SUM(SUM($J52,$L52)*(FctrChngDts!$B$13)*$AI52)*$IA52)),0),IF(AND($J52>0,$L52>0,$N52=0,$AH52=TRUE,$AJ52=FALSE),ROUND(MIN($HX52,SUM(SUM(SUM(SUM($J52,$L52)*FctrChngDts!$C$11*$IA52),SUM(SUM($J52,$L52)*SUM(FctrChngDts!$B$13*$AI52)*$IA52)))),0),IF(AND($J52>0,$L52=0,$N52=0,$AH52=FALSE,$AJ52=TRUE),ROUND(MIN($HX52,SUM($AU52,$BA52)),0),IF(AND($J52>0,$L52=0,$N52=0,$AH52=TRUE,$AJ52=TRUE),ROUND(MIN($HX52,SUM($AU52,SUM($J52*$AI52*FctrChngDts!$B$13))),0),IF(AND($J52>0,$L52>0,$N52=0,$AH52=FALSE,$AJ52=TRUE),ROUND(MIN($HX52,SUM(SUM($J52,$L52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA52,SUM(SUM($J52,$L52)*(FctrChngDts!$B$13)*$AI52)*$IA52)),0),IF(AND($J52>0,$L52>0,$N52=0,$AH52=TRUE,$AJ52=TRUE),ROUND(MIN($HX52,SUM(SUM(SUM(SUM($J52,$L52)*FctrChngDts!$C$12*$IA52),SUM(SUM($J52,$L52)*SUM(FctrChngDts!$B$13*$AI52)*$IA52)))),0))))))))))","v":0},{"$f":"IF($J52=0,0,IF(AND($J52>0,$L52=0,$N52=0,$AH52=FALSE,$AJ52=FALSE),ROUND(MIN(SUM($HX52-$BZ52),SUM($AU52*3)),0),IF(AND($J52>0,$L52=0,$N52=0,$AH52=TRUE,$AJ52=FALSE),ROUND(MIN(SUM($HX52-$BZ52),SUM(SUM($J52,$L52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA52)*3),0),IF(AND($J52>0,$L52>0,$N52=0,$AH52=FALSE,$AJ52=FALSE),ROUND(MIN(SUM($HX52-$BZ52),SUM(SUM($J52,$L52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA52)*3),0),IF(AND($J52>0,$L52>0,$N52=0,$AH52=TRUE,$AJ52=FALSE),ROUND(MIN(SUM($HX52-$BZ52),SUM(SUM($J52,$L52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA52)*3),0),IF(AND($J52>0,$L52=0,$N52=0,$AH52=FALSE,$AJ52=TRUE),ROUND(MIN(SUM($HX52-$BZ52),SUM($AU52*3)),0),IF(AND($J52>0,$L52=0,$N52=0,$AH52=TRUE,$AJ52=TRUE),ROUND(MIN(SUM($HX52-$BZ52),SUM(SUM($J52,$L52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA52)*3),0),IF(AND($J52>0,$L52>0,$N52=0,$AH52=FALSE,$AJ52=TRUE),ROUND(MIN(SUM($HX52-$BZ52),SUM(SUM($J52,$L52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA52)*3),0),IF(AND($J52>0,$L52>0,$N52=0,$AH52=TRUE,$AJ52=TRUE),ROUND(MIN(SUM($HX52-$BZ52),SUM(SUM($J52,$L52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA52)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K52=0,0,IF(AND($I52>0,$K52>0,$M52=0,$AH52=FALSE),SUM($AR52-$BW52),IF(AND($I52=0,$K52>0,$M52>0,$AH52=FALSE),SUM($AR52/$P52*$K52),IF(AND($I52=0,$K52>0,$M52=0,$AH52=FALSE),$AR52,IF($K52=0,0,IF(AND($I52>0,$K52>0,$M52=0,$AH52=TRUE),ROUND(MIN($HV52,SUM(SUM($I52,$K52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB52,SUM(SUM($I52,$K52)*(FctrChngDts!$B$13)*$AI52)*$IB52)),0),IF(AND($I52=0,$K52>0,$M52>0,$AH52=TRUE),ROUND(MIN($HV52,SUM(SUM($I52,$K52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB52,SUM(SUM($I52,$K52)*(FctrChngDts!$B$13)*$AI52)*$IB52)),0),IF(AND($I52=0,$K52>0,$M52=0,$AH52=TRUE),$AX52)))))))),0)","v":0},{"$f":"ROUND(IF($K52=0,0,IF(AND($I52>0,$K52>0,$M52=0,$AH52=FALSE),SUM($AS52-$BX52),IF(AND($I52=0,$K52>0,$M52>0,$AH52=FALSE),SUM($AS52/$P52*$K52),IF(AND($I52=0,$K52>0,$M52=0,$AH52=FALSE),$AS52,IF($K52=0,0,IF(AND($I52>0,$K52>0,$M52=0,$AH52=TRUE),ROUND(MIN(SUM($HV52-$BW52),SUM(SUM($I52,$K52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB52)*3),0),IF(AND($I52=0,$K52>0,$M52>0,$AH52=TRUE),ROUND(MIN(SUM($HV52-$BW52),SUM(SUM($I52,$K52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB52)*3),0),IF(AND($I52=0,$K52>0,$M52=0,$AH52=TRUE),$AY52)))))))),0)","v":0},0,{"$f":"IF($L52=0,0,IF(AND($J52>0,$L52>0,$N52=0,$AH52=FALSE,$AJ52=FALSE),ROUND(MIN($HY52,SUM(SUM($J52,$L52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB52,SUM(SUM($J52,$L52)*(FctrChngDts!$B$13)*$AI52)*$IB52)),0),IF(AND($J52>0,$L52>0,$N52=0,$AH52=TRUE,$AJ52=FALSE),ROUND(MIN($HY52,SUM(SUM(SUM(SUM($J52,$L52)*FctrChngDts!$C$11*$IB52),SUM(SUM($J52,$L52)*SUM(FctrChngDts!$B$13*$AI52)*$IB52)))),0),IF(AND($J52=0,$L52>0,$N52=0,$AH52=FALSE,$AJ52=FALSE),ROUND(MIN($HY52,SUM($L52*FctrChngDts!$C$11)),0),IF(AND($J52=0,$L52>0,$N52=0,$AH52=TRUE,$AJ52=FALSE),ROUND(MIN($HY52,SUM(SUM(SUM(SUM($J52,$L52)*FctrChngDts!$C$11*$IB52),SUM(SUM($J52,$L52)*SUM(FctrChngDts!$B$13*$AI52)*$IB52)))),0),IF(AND($J52>0,$L52>0,$N52=0,$AH52=FALSE,$AJ52=TRUE),ROUND(MIN($HY52,SUM(SUM($J52,$L52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB52,SUM(SUM($J52,$L52)*(FctrChngDts!$B$13)*$AI52)*$IB52)),0),IF(AND($J52>0,$L52>0,$N52=0,$AH52=TRUE,$AJ52=TRUE),ROUND(MIN($HY52,SUM(SUM(SUM(SUM($J52,$L52)*FctrChngDts!$C$12*$IB52),SUM(SUM($J52,$L52)*SUM(FctrChngDts!$B$13*$AI52)*$IB52)))),0),IF(AND($J52=0,$L52>0,$N52=0,$AH52=FALSE,$AJ52=TRUE),ROUND(MIN($HY52,SUM($L52*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J52=0,$L52>0,$N52=0,$AH52=TRUE,$AJ52=TRUE),ROUND(MIN($HY52,SUM(SUM(SUM(SUM($J52,$L52)*FctrChngDts!$C$12*$IB52),SUM(SUM($J52,$L52)*SUM(FctrChngDts!$B$13*$AI52)*$IB52)))),0))))))))))","v":0},{"$f":"IF($L52=0,0,IF(AND($J52>0,$L52>0,$N52=0,$AH52=FALSE,$AJ52=FALSE),ROUND(MIN(SUM($HY52-$CF52),SUM(SUM($J52,$L52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB52)*3),0),IF(AND($J52>0,$L52>0,$N52=0,$AH52=TRUE,$AJ52=FALSE),ROUND(MIN(SUM($HY52-$CF52),SUM(SUM($J52,$L52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB52)*3),0),IF(AND($J52=0,$L52>0,$N52=0,$AH52=FALSE,$AJ52=FALSE),ROUND(MIN(SUM($HY52-$CF52),SUM($AU52*3)),0),IF(AND($J52=0,$L52>0,$N52=0,$AH52=TRUE,$AJ52=FALSE),ROUND(MIN(SUM($HY52-$CF52),SUM(SUM($J52,$L52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB52)*3),0),IF(AND($J52>0,$L52>0,$N52=0,$AH52=FALSE,$AJ52=TRUE),ROUND(MIN(SUM($HY52-$CF52),SUM(SUM($J52,$L52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB52)*3),0),IF(AND($J52>0,$L52>0,$N52=0,$AH52=TRUE,$AJ52=TRUE),ROUND(MIN(SUM($HY52-$CF52),SUM(SUM($J52,$L52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB52)*3),0),IF(AND($J52=0,$L52>0,$N52=0,$AH52=FALSE,$AJ52=TRUE),ROUND(MIN(SUM($HY52-$CF52),SUM($AU52*3)),0),IF(AND($J52=0,$L52>0,$N52=0,$AH52=TRUE,$AJ52=TRUE),ROUND(MIN(SUM($HY52-$CF52),SUM(SUM($J52,$L52)*IF($AJ52=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB52)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S52>0,Account!$AG$2=TRUE,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH52=FALSE),SUM(Usage!$BW52:$CB52)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V52>0,Account!$AG$2=TRUE,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH52=FALSE),SUM(Usage!$CC52:$CH52)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y52>0,Account!$AG$2=TRUE,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH52=FALSE),SUM(Usage!$CI52:$CN52)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH52=TRUE,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S52),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S52)),2)","v":0},{"$f":"ROUND(IF(OR($AH52=TRUE,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V52),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V52)),2)","v":0},{"$f":"IF(OR($AH52=TRUE,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y52),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y52))","v":0},{"$f":"ROUND(IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW52),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW52)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX52),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX52)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY52),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY52)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ52),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ52)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA52),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA52)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB52),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB52)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S52),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC52),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC52)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD52),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD52)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE52),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE52)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF52),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF52)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG52),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG52)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH52),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH52)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V52),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI52),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI52))","v":0},{"$f":"IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ52),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ52))","v":0},{"$f":"IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK52),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK52))","v":0},{"$f":"IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL52),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL52))","v":0},{"$f":"IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM52),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM52))","v":0},{"$f":"IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN52),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN52))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y52)","v":0},0,0,0,0,{"$f":"IF($DW52>IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV52*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV52*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW52-IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV52*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV52*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV52<$DW52,SUM($DW52-$DV52),0))","v":0},{"$f":"IF(OR(AND($D52<=FctrChngDts!$B$14,Usage!$E52>FctrChngDts!$B$14),AND(Usage!$D52<=FctrChngDts!$C$14,Usage!$E52>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW52),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX52),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY52),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ52),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA52),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB52),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC52),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD52),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE52),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF52),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG52),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH52),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI52)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ52)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK52)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL52)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM52)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN52)","v":0},0,{"$f":"IF(AND($S52>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E52<>\"D-CARE\",Tenant!$F52=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET52=TRUE,$S52>0,$V52=0),SUM(SUM($BW52:$CB52)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET52=TRUE,$S52>0,$V52>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW52:$CB52)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET52=TRUE,$S52>0,$V52>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW52:$CB52)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S52>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S52>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S52>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV52=TRUE,$S52>0,$V52=0),SUM(SUM($BW52:$CB52)*'CRS1'!$P$2),IF(AND($EV52=TRUE,$S52>0,$V52>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW52:$CB52)*'CRS1'!$P$2),IF(AND($EV52=TRUE,$S52>0,$V52>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW52:$CB52)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S52>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX52=TRUE,$S52>0,$V52=0),SUM(SUM($BW52:$CB52)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX52=TRUE,$S52>0,$V52>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW52:$CB52)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX52=TRUE,$S52>0,$V52>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW52:$CB52)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S52>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ52=TRUE,$S52>0),SUM(SUM($BW52:$CB52)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V52>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E52<>\"D-CARE\",Tenant!$F52=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB52=TRUE,$S52>0,$V52>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC52:$CH52)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB52=TRUE,$S52>0,$V52>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC52:$CH52)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB52=TRUE,$V52>0,$Y52>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC52:$CH52)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB52=TRUE,$V52>0,$Y52>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC52:$CH52)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB52=TRUE,$S52=0,$V52>0,$Y52=0),SUM(SUM($CC52:$CH52)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V52>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V52>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V52>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD52=TRUE,$S52>0,$V52>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC52:$CH52)*'CRS2'!$P$2),IF(AND($FD52=TRUE,$S52>0,$V52>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC52:$CH52)*'CRS2'!$P$2),IF(AND($FD52=TRUE,$V52>0,$Y52>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC52:$CH52)*'CRS2'!$P$2),IF(AND($FD52=TRUE,$V52>0,$Y52>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC52:$CH52)*'CRS2'!$P$2),IF(AND($FD52=TRUE,$S52=0,$V52>0,$Y52=0),SUM(SUM($CC52:$CH52)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V52>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF52=TRUE,$S52>0,$V52>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC52:$CH52)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF52=TRUE,$S52>0,$V52>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC52:$CH52)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF52=TRUE,$V52>0,$Y52>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC52:$CH52)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF52=TRUE,$V52>0,$Y52>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC52:$CH52)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF52=TRUE,$S52=0,$V52>0,$Y52=0),SUM(SUM($CC52:$CH52)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V52>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH52=TRUE,$V52>0),SUM(SUM($CC52:$CH52)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y52>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E52<>\"D-CARE\",Tenant!$F52=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ52=TRUE,$V52=0,$Y52>0),SUM(SUM($CI52:$CN52)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ52=TRUE,$V52>0,$Y52>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI52:$CN52)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ52=TRUE,$V52>0,$Y52>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI52:$CN52)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y52>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y52>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y52>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL52=TRUE,$V52=0,$Y52>0),SUM(SUM($CI52:$CN52)*'CRS3'!$P$2),IF(AND($FL52=TRUE,$V52>0,$Y52>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI52:$CN52)*'CRS3'!$P$2),IF(AND($FL52=TRUE,$V52>0,$Y52>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI52:$CN52)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y52>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN52=TRUE,$V52=0,$Y52>0),SUM(SUM($CI52:$CN52)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN52=TRUE,$V52>0,$Y52>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI52:$CN52)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN52=TRUE,$V52>0,$Y52>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI52:$CN52)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y52>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP52=TRUE,$Y52>0),SUM(SUM($CI52:$CN52)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR52:$FT52))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO52:$CQ52,$FR52:$FT52))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA52:$EF52)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG52:$EL52)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM52:$ER52)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV52,$CO52:$CQ52,$EA52:$ER52)/$P52)*$S52*FctrChngDts!$B$15),SUM(SUM(SUM($DV52,$CO52:$CQ52,$FR52:$FT52)/$P52)*$S52*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV52,$CO52:$CQ52,$EA52:$ER52)/$P52)*$V52*FctrChngDts!$B$15),SUM(SUM(SUM($DV52,$CO52:$CQ52,$FR52:$FT52)/$P52)*$V52*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV52,$CO52:$CQ52,$EA52:$ER52)/$P52)*$Y52*FctrChngDts!$B$15),SUM(SUM(SUM($DV52,$CO52:$CQ52,$FR52:$FT52)/$P52)*$Y52*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA52*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI52*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ52*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ52,$FU52,$GF52,$GZ52:$HE52),IF(Account!$Q$2=TRUE,SUM($DZ52,$FV52,$GF52,$GZ52:$HE52),SUM($DZ52,$ES52,$FU52:$FV52,$GF52,$GZ52:$HE52)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E52),Usage!$P52,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D52,FctrChngDts!$C$17<=Usage!$E52),SUM(FctrChngDts!$C$17-Usage!$D52),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E52),Usage!$P52,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D52,FctrChngDts!$C$19<=Usage!$E52),SUM(FctrChngDts!$C$19-Usage!$D52),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK52*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK52*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL52*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL52*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D52))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A52,Tenant!$A:$J,8,FALSE)=TRUE,$GG52<0),0,SUM(SUM(SUM($GG52/$P52*$GP52)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A52,Tenant!$A:$J,8,FALSE)=TRUE,$GG52<0),0,SUM(SUM(SUM($GG52/$P52*$GQ52)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D52))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A52,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV52*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A52,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW52*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU52:$DA52,$EU52,$EA52:$EF52,$FA52)-SUM(SUM($BW52:$CB52)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD52:$DJ52,$FC52,$EG52:$EL52,$FI52)-SUM(SUM($CC52:$CH52)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM52:$DS52,$FK52,$EM52:$ER52,$FQ52)-SUM(SUM($CI52:$CN52)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO52,$CU52:$DA52,$EU52,$EW52,$EY52,$EA52:$EF52,$FA52,$CP52,$DD52:$DJ52,$FC52,$FE52,$FG52,$EG52:$EL52,$FI52)/$P52*$S52)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO52,$CU52:$DA52,$EU52,$EW52,$EY52,$EA52:$EF52,$FA52,$CP52,$DD52:$DJ52,$FC52,$FE52,$FG52,$EG52:$EL52,$FI52)/$P52*$V52)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ52,$DM52:$DS52,$FK52,$FM52,$FO52,$EM52:$ER52,$FQ52)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D52,BslnAllctnCrrnt!$A$1<=$E52),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK52=\"FSP1\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$Q52,BslnAllctnCrrnt!$A$1<$R52),SUM(BslnAllctnCrrnt!$A$1-$Q52),IF(AND($AK52=\"FSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$Q52,BslnAllctnCrrnt!$A$1<$R52),SUM(BslnAllctnCrrnt!$A$1-$Q52),IF(AND($AK52=\"FSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),$I52,IF(AND($AK52=\"SSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$Q52,BslnAllctnCrrnt!$A$1<$R52),SUM(BslnAllctnCrrnt!$A$1-$Q52),IF(AND($AK52=\"SSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),$I52,0)))))","v":0},{"$f":"IF(AND($AK52=\"FSP1\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$Q52,BslnAllctnCrrnt!$A$1<$R52),SUM($I52-$HG52),IF(AND($AK52=\"FSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$Q52,BslnAllctnCrrnt!$A$1<$R52),SUM($I52-$HG52),IF(AND($AK52=\"FSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM($I52-$HG52),IF(AND($AK52=\"SSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$Q52,BslnAllctnCrrnt!$A$1<$R52),SUM($I52-$HG52),IF(AND($AK52=\"SSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM($I52-$HG52),0)))))","v":0},{"$f":"IF(AND($AK52=\"SSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$Q52,BslnAllctnCrrnt!$A$1<$R52),0,IF(AND(FctrChngDts!$A$2>=$D52,FctrChngDts!$B$2<$E52),IF(AND($AK52=\"SSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM(BslnAllctnCrrnt!$A$1-$T52),0),IF(AND($AK52=\"FSP2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM(BslnAllctnCrrnt!$A$1-$T52),IF(AND($AK52=\"FSP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM(BslnAllctnCrrnt!$A$1-$T52),IF(AND($AK52=\"FSP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$W52,BslnAllctnCrrnt!$A$1<$X52),$K52,IF(AND($AK52=\"FSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$Q52,BslnAllctnCrrnt!$A$1<$R52),0,IF(AND($AK52=\"FSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM(BslnAllctnCrrnt!$A$1-$T52),IF(AND($AK52=\"SSP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM(BslnAllctnCrrnt!$A$1-$T52),IF(AND($AK52=\"SSP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$W52,BslnAllctnCrrnt!$A$1<$X52),$K52,0)))))))))","v":0},{"$f":"IF(AND($AK52=\"SSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$Q52,BslnAllctnCrrnt!$A$1<$R52),SUM($K52-$HI52),IF(AND($AK52=\"SSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM($K52-$HI52),IF(AND($AK52=\"FSP2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM($K52-$HI52),IF(AND($AK52=\"FSP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM($K52-$HI52),IF(AND($AK52=\"FSP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$W52,BslnAllctnCrrnt!$A$1<$X52),SUM($K52-$HI52),IF(AND($AK52=\"FSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$Q52,BslnAllctnCrrnt!$A$1<$R52),SUM($K52-$HI52),IF(AND($AK52=\"FSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM($K52-$HI52),IF(AND($AK52=\"SSP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM($K52-$HI52),IF(AND($AK52=\"SSP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$W52,BslnAllctnCrrnt!$A$1<$X52),SUM($K52-$HI52),0)))))))))","v":0},{"$f":"IF(AND($AK52=\"FSP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),0,IF(AND($AK52=\"FSP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$W52,BslnAllctnCrrnt!$A$1<$X52),SUM(BslnAllctnCrrnt!$A$1-$W52),IF(AND($AK52=\"FSP3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$W52,BslnAllctnCrrnt!$A$1<$X52),SUM(BslnAllctnCrrnt!$A$1-$W52),0)))","v":0},{"$f":"IF(AND($AK52=\"FSP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM($M52-$HK52),IF(AND($AK52=\"FSP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$W52,BslnAllctnCrrnt!$A$1<$X52),SUM($M52-$HK52),IF(AND($AK52=\"FSP3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$W52,BslnAllctnCrrnt!$A$1<$X52),SUM($M52-$HK52),0)))","v":0},{"$f":"IF(AND($AK52=\"FWP1\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$Q52,BslnAllctnCrrnt!$A$1<$R52),SUM(BslnAllctnCrrnt!$A$1-$Q52),IF(AND($AK52=\"FWP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$Q52,BslnAllctnCrrnt!$A$1<$R52),SUM(BslnAllctnCrrnt!$A$1-$Q52),IF(AND($AK52=\"FWP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),$J52,IF(AND(FctrChngDts!$A$2>=$D52,FctrChngDts!$B$2<$E52),IF(AND($AK52=\"SSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$Q52,BslnAllctnCrrnt!$A$1<$R52),SUM(BslnAllctnCrrnt!$A$1-$Q52),0),IF(AND($AK52=\"SSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),$J52,0)))))","v":0},{"$f":"IF(AND($AK52=\"FWP1\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$Q52,BslnAllctnCrrnt!$A$1<$R52),SUM($J52-$HM52),IF(AND($AK52=\"FWP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$Q52,BslnAllctnCrrnt!$A$1<$R52),SUM($J52-$HM52),IF(AND($AK52=\"FWP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM($J52-$HM52),IF(AND($AK52=\"SSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$Q52,BslnAllctnCrrnt!$A$1<$R52),SUM($J52-$HM52),IF(AND($AK52=\"SSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM($J52-$HM52),0)))))","v":0},{"$f":"IF(AND($AK52=\"FWP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$Q52,BslnAllctnCrrnt!$A$1<$R52),0,IF(AND($AK52=\"FWP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM(BslnAllctnCrrnt!$A$1-$T52),IF(AND($AK52=\"FWP2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM(BslnAllctnCrrnt!$A$1-$T52),IF(AND($AK52=\"FWP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM(BslnAllctnCrrnt!$A$1-$T52),IF(AND($AK52=\"FWP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$W52,BslnAllctnCrrnt!$A$1<$X52),$L52,IF(AND($AK52=\"SSP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM(BslnAllctnCrrnt!$A$1-$T52),IF(AND($AK52=\"SSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$Q52,BslnAllctnCrrnt!$A$1<$R52),0,IF(AND($AK52=\"SSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM(BslnAllctnCrrnt!$A$1-$T52),0))))))))","v":0},{"$f":"IF(AND($AK52=\"FWP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$Q52,BslnAllctnCrrnt!$A$1<$R52),SUM($L52-$HO52),IF(AND($AK52=\"FWP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM($L52-$HO52),IF(AND($AK52=\"FWP2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM($L52-$HO52),IF(AND($AK52=\"FWP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM($L52-$HO52),IF(AND($AK52=\"FWP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$W52,BslnAllctnCrrnt!$A$1<$X52),SUM($L52-$HO52),IF(AND($AK52=\"SSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$Q52,BslnAllctnCrrnt!$A$1<$R52),SUM($L52-$HO52),IF(AND($AK52=\"SSP1P2\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM($L52-$HO52),0)))))))","v":0},{"$f":"IF(AND($AK52=\"FWP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),0,IF(AND($AK52=\"FWP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$W52,BslnAllctnCrrnt!$A$1<$X52),SUM(BslnAllctnCrrnt!$A$1-$W52),IF(AND($AK52=\"FWP3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$W52,BslnAllctnCrrnt!$A$1<$X52),SUM(BslnAllctnCrrnt!$A$1-$W52),IF(AND($AK52=\"SSP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),0,IF(AND($AK52=\"SSP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$W52,BslnAllctnCrrnt!$A$1<$X52),SUM(BslnAllctnCrrnt!$A$1-$W52),0)))))","v":0},{"$f":"IF(AND($AK52=\"FWP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM($N52-$HQ52),IF(AND($AK52=\"FWP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$W52,BslnAllctnCrrnt!$A$1<$X52),SUM($N52-$HQ52),IF(AND($AK52=\"FWP3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$W52,BslnAllctnCrrnt!$A$1<$X52),SUM($N52-$HQ52),IF(AND($AK52=\"SSP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$T52,BslnAllctnCrrnt!$A$1<$U52),SUM($N52-$HQ52),IF(AND($AK52=\"SSP2P3\",$HF52=TRUE,BslnAllctnCrrnt!$A$1>=$W52,BslnAllctnCrrnt!$A$1<$X52),SUM($N52-$HQ52),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[52,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G53),0,IF($F53<=$G53,SUM($G53-$F53),IF($F53>$G53,SUM((Account!$L$2-Usage!$F53)+Usage!$G53+1))))","v":0},{"$f":"IF($Q53=0,0,IF($R53=0,0,IF(AND($Q53<FctrChngDts!$A$2,$R53>=FctrChngDts!$A$2),SUM($R53-FctrChngDts!$A$2+1),IF(AND($Q53>=FctrChngDts!$A$2,$R53>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q53),IF(AND($Q53>=FctrChngDts!$A$2,$R53<FctrChngDts!$B$2),SUM($R53-$Q53+1),0)))))","v":0},{"$f":"IF($Q53=0,0,IF($R53=0,0,IF(AND($Q53<FctrChngDts!$A$2,$R53>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q53),IF(AND($Q53<FctrChngDts!$A$2,$R53<FctrChngDts!$A$2),SUM($R53-$Q53+1),IF(AND($Q53>FctrChngDts!$A$2,$R53>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R53+1),0)))))","v":0},{"$f":"IF($T53=0,0,IF($U53=0,0,IF(AND($T53<FctrChngDts!$A$2,$U53>=FctrChngDts!$A$2),SUM($U53-FctrChngDts!$A$2+1),IF(AND($T53>=FctrChngDts!$A$2,$U53<FctrChngDts!$B$2),SUM($U53-$T53+1),IF(AND($T53>=FctrChngDts!$A$2,$U53>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T53)<0),0,IF(AND($T53>=FctrChngDts!$A$2,$U53>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T53),0))))))","v":0},{"$f":"IF($T53=0,0,IF($U53=0,0,IF(AND($T53<FctrChngDts!$A$2,$U53>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T53),IF(AND($T53>=FctrChngDts!$B$2,$U53>=FctrChngDts!$B$2),SUM($U53-$T53+1),IF(AND($T53<FctrChngDts!$A$2,$U53<FctrChngDts!$A$2),SUM($U53-$T53+1),IF(AND($T53>=FctrChngDts!$A$2,$U53>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U53+1),0))))))","v":0},{"$f":"IF($W53=0,0,IF($X53=0,0,IF(AND($W53>=FctrChngDts!$A$2,$X53>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W53)<0),0,IF(AND($W53>=FctrChngDts!$A$2,$X53>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W53),IF(AND($W53>=FctrChngDts!$A$2,$X53<FctrChngDts!$B$2),SUM($X53-$W53+1),IF(AND($W53<FctrChngDts!$A$2,$X53>=FctrChngDts!$A$2),SUM($X53-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W53=0,0,IF($X53=0,0,IF(AND($W53<FctrChngDts!$A$2,$X53<FctrChngDts!$A$2),SUM($X53-$W53+1),IF(AND($W53>=FctrChngDts!$A$2,$X53>=FctrChngDts!$B$2,SUM($X53-FctrChngDts!$B$2+1)<=$Y53),SUM($X53-FctrChngDts!$B$2+1),IF(AND($W53>=FctrChngDts!$A$2,$X53>=FctrChngDts!$B$2),SUM($X53-$W53+1),IF(AND($W53<FctrChngDts!$A$2,$X53>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W53),0))))))","v":0},{"$f":"IF(AND($D53>=FctrChngDts!$C$2,$E53<FctrChngDts!$E$2),\"1\",IF(AND($D53>=FctrChngDts!$E$2,$E53<FctrChngDts!$G$2),\"2\",IF(AND($D53>=FctrChngDts!$G$2,$E53<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D53>=FctrChngDts!$D$2,,IF(AND($D53>=FctrChngDts!$C$2,$D53<=FctrChngDts!$D$2),$D53,IF(AND($D53>=FctrChngDts!$C$2,$D53>=FctrChngDts!$D$2,$E53>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D53>FctrChngDts!$D$2,,IF($D53=FctrChngDts!$D$2,$D53,IF(AND($D53>=FctrChngDts!$C$2,$E53<FctrChngDts!$D$2),$E53,IF(AND($D53>=FctrChngDts!$C$2,$E53>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D53>=FctrChngDts!$D$2,$E53>=FctrChngDts!$D$2,$E53>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E53<FctrChngDts!$D$2,$E53<=FctrChngDts!$D$2),$E53,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D53<FctrChngDts!$E$2,$E53<FctrChngDts!$E$2),,IF($D53>FctrChngDts!$F$2,,IF(AND($D53>=FctrChngDts!$E$2,$D53<=FctrChngDts!$F$2),$D53,IF(AND($D53>=FctrChngDts!$E$2,$D53>=FctrChngDts!$F$2,$E53>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D53>FctrChngDts!$F$2,,IF($E53=FctrChngDts!$F$2,$E53,IF(AND($D53<FctrChngDts!$E$2,$E53<=FctrChngDts!$F$2),$E53,IF(AND($D53>=FctrChngDts!$E$2,$E53<FctrChngDts!$F$2),$E53,IF(AND($D53>=FctrChngDts!$E$2,$E53>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D53>=FctrChngDts!$F$2,$E53>=FctrChngDts!$F$2,$E53>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D53<FctrChngDts!$G$2,$E53<FctrChngDts!$G$2),,IF($D53>FctrChngDts!$H$2,,IF(AND($D53>=FctrChngDts!$G$2,$D53<=FctrChngDts!$H$2),$D53,IF(AND($D53>=FctrChngDts!$G$2,$D53>=FctrChngDts!$H$2,$E53>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D53>FctrChngDts!$H$2,,IF($E53=FctrChngDts!$H$2,$E53,IF(AND($D53<FctrChngDts!$G$2,$E53<=FctrChngDts!$H$2),$E53,IF(AND($D53>=FctrChngDts!$G$2,$E53<FctrChngDts!$H$2),$E53,IF(AND($D53>=FctrChngDts!$G$2,$E53>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D53>=FctrChngDts!$H$2,$E53>=FctrChngDts!$H$2,$E53>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A53,Tenant!$A53:$J352,6,FALSE)","v":0},{"$f":"VLOOKUP($A53,Tenant!$A53:$J352,7,FALSE)","v":0},{"$f":"VLOOKUP($A53,Tenant!$A53:$J352,10,FALSE)","v":0},0,{"$f":"IF(AND($AK53=\"FSP2\",$AJ53=FALSE,$HF53=FALSE),SUM($K53*FctrChngDts!$C$9),IF(AND($AK53=\"FSP2\",$AJ53=TRUE,$HF53=FALSE),SUM($K53*FctrChngDts!$C$10),IF(AND($AK53=\"FSP2P3\",$AJ53=FALSE,$HF53=FALSE),SUM(SUM($K53,$M53)*FctrChngDts!$C$9),IF(AND($AK53=\"FSP2P3\",$AJ53=TRUE,$HF53=FALSE),SUM(SUM($K53,$M53)*FctrChngDts!$C$10),IF(AND($AK53=\"FSP3\",$AJ53=FALSE,$HF53=FALSE),SUM($M53*FctrChngDts!$C$9),IF(AND($AK53=\"FSP3\",$AJ53=TRUE,$HF53=FALSE),SUM($M53*FctrChngDts!$C$10),IF(AND($AK53=\"FSP1\",$AJ53=FALSE,$HF53=FALSE),SUM($I53*FctrChngDts!$C$9),IF(AND($AK53=\"FSP1\",$AJ53=TRUE,$HF53=FALSE),SUM($I53*FctrChngDts!$C$10),IF(AND($AK53=\"FSP1P2\",$AJ53=FALSE,$HF53=FALSE),SUM(SUM($I53,$K53)*FctrChngDts!$C$9),IF(AND($AK53=\"FSP1P2\",$AJ53=TRUE,$HF53=FALSE),SUM(SUM($I53,$K53)*FctrChngDts!$C$10),IF(AND($Z53=\"Summer\",$AK53=\"SSP2P3\",$AJ53=FALSE,$HF53=FALSE),SUM(SUM(SUM(SUM($K53,$M53)*FctrChngDts!$C$9),SUM(SUM($L53,$N53)*FctrChngDts!$C$11))*$AF53),IF(AND($Z53=\"Summer\",$AK53=\"SSP2P3\",$AJ53=TRUE,$HF53=FALSE),SUM(SUM(SUM(SUM($K53,$M53)*FctrChngDts!$C$10),SUM(SUM($L53,$N53)*FctrChngDts!$C$12))*$AF53),IF(AND($Z53=\"Winter\",$AK53=\"SSP2P3\",$AJ53=FALSE,$HF53=FALSE),SUM(SUM(SUM(SUM($K53,$M53)*FctrChngDts!$C$9),SUM(SUM($L53,$N53)*FctrChngDts!$C$11))-$AO53),IF(AND($Z53=\"Winter\",$AK53=\"SSP2P3\",$AJ53=TRUE,$HF53=FALSE),SUM(SUM(SUM(SUM($K53,$M53)*FctrChngDts!$C$10),SUM(SUM($L53,$N53)*FctrChngDts!$C$12))-$AO53),IF(AND($Z53=\"Summer\",$AK53=\"SSP1P2\",$AJ53=FALSE,$HF53=FALSE),SUM(SUM(SUM(SUM($I53,$K53)*FctrChngDts!$C$9),SUM(SUM($J53,$L53)*FctrChngDts!$C$11))*$AF53),IF(AND($Z53=\"Summer\",$AK53=\"SSP1P2\",$AJ53=TRUE,$HF53=FALSE),SUM(SUM(SUM(SUM($I53,$K53)*FctrChngDts!$C$10),SUM(SUM($J53,$L53)*FctrChngDts!$C$12))*$AF53),IF(AND($Z53=\"Winter\",$AK53=\"SSP1P2\",$AJ53=FALSE,$HF53=FALSE),SUM(SUM(SUM(SUM($I53,$K53)*FctrChngDts!$C$9),SUM(SUM($J53,$L53)*FctrChngDts!$C$11))-$AO53),IF(AND($Z53=\"Winter\",$AK53=\"SSP1P2\",$AJ53=TRUE,$HF53=FALSE),SUM(SUM(SUM(SUM($I53,$K53)*FctrChngDts!$C$10),SUM(SUM($J53,$L53)*FctrChngDts!$C$12))-$AO53),IF(AND($AK53=\"FSP2\",$AJ53=FALSE,$HF53=TRUE),SUM(SUM($HI53*FctrChngDts!$B$9),SUM($HJ53*FctrChngDts!$C$9)),IF(AND($AK53=\"FSP2\",$AJ53=TRUE,$HF53=TRUE),SUM(SUM($HI53*FctrChngDts!$B$10),SUM($HJ53*FctrChngDts!$C$10)),IF(AND($AK53=\"FSP2P3\",$AJ53=FALSE,$HF53=TRUE),SUM(SUM(SUM($HI53,$HK53)*FctrChngDts!$B$9),SUM(SUM($HJ53,$HL53)*FctrChngDts!$C$9)),IF(AND($AK53=\"FSP2P3\",$AJ53=TRUE,$HF53=TRUE),SUM(SUM(SUM($HI53,$HK53)*FctrChngDts!$B$10),SUM(SUM($HJ53,$HL53)*FctrChngDts!$C$10)),IF(AND($AK53=\"FSP3\",$AJ53=FALSE,$HF53=TRUE),SUM(SUM($HK53*FctrChngDts!$B$9),SUM($HL53*FctrChngDts!$C$9)),IF(AND($AK53=\"FSP3\",$AJ53=TRUE,$HF53=TRUE),SUM(SUM($HK53*FctrChngDts!$B$10),SUM($HL53*FctrChngDts!$C$10)),IF(AND($AK53=\"FSP1\",$AJ53=FALSE,$HF53=TRUE),SUM(SUM($HG53*FctrChngDts!$B$9),SUM($HH53*FctrChngDts!$C$9)),IF(AND($AK53=\"FSP1\",$AJ53=TRUE,$HF53=TRUE),SUM(SUM($HG53*FctrChngDts!$B$10),SUM($HH53*FctrChngDts!$C$10)),IF(AND($AK53=\"FSP1P2\",$AJ53=FALSE,$HF53=TRUE),SUM(SUM(SUM($HG53,$HI53)*FctrChngDts!$B$9),SUM(SUM($HH53,$HJ53)*FctrChngDts!$C$9)),IF(AND($AK53=\"FSP1P2\",$AJ53=TRUE,$HF53=TRUE),SUM(SUM(SUM($HG53,$HI53)*FctrChngDts!$B$10),SUM(SUM($HG53,$HI53)*FctrChngDts!$C$10)),IF(AND($Z53=\"Summer\",$AK53=\"SSP2P3\",$AJ53=FALSE,$HF53=TRUE),SUM(SUM(SUM(SUM($HI53,$HK53)*FctrChngDts!$B$9),SUM(SUM($HJ53,$HL53)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO53,$HQ53)*FctrChngDts!$B$11),SUM(SUM($HP53,$HR53)*FctrChngDts!$C$11))*$AF53),IF(AND($Z53=\"Summer\",$AK53=\"SSP2P3\",$AJ53=TRUE,$HF53=TRUE),SUM(SUM(SUM(SUM($HI53,$HK53)*FctrChngDts!$B$10),SUM(SUM($HJ53,$HL53)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO53,$HQ53)*FctrChngDts!$B$12),SUM(SUM($HP53,$HR53)*FctrChngDts!$C$12))*$AF53),IF(AND($Z53=\"Winter\",$AK53=\"SSP2P3\",$AJ53=FALSE,$HF53=TRUE),SUM(SUM(SUM(SUM($HI53,$HK53)*FctrChngDts!$B$9),SUM(SUM($HJ53,$HL53)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO53,$HQ53)*FctrChngDts!$B$11),SUM(SUM($HP53,$HR53)*FctrChngDts!$C$11))-$AO53),IF(AND($Z53=\"Winter\",$AK53=\"SSP2P3\",$AJ53=TRUE,$HF53=TRUE),SUM(SUM(SUM(SUM($HI53,$HK53)*FctrChngDts!$B$10),SUM(SUM($HO53,$HQ53)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO53,$HQ53)*FctrChngDts!$B$12),SUM(SUM($HP53,$HR53)*FctrChngDts!$C$12))-$AO53),IF(AND($Z53=\"Summer\",$AK53=\"SSP1P2\",$AJ53=FALSE,$HF53=TRUE),SUM(SUM(SUM(SUM($HG53,$HI53)*FctrChngDts!$B$9),SUM(SUM($HH53,$HJ53)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM53,$HO53)*FctrChngDts!$B$11),SUM(SUM($HN53,$HP53)*FctrChngDts!$C$11))*$AF53),IF(AND($Z53=\"Summer\",$AK53=\"SSP1P2\",$AJ53=TRUE,$HF53=TRUE),SUM(SUM(SUM(SUM($HG53,$HI53)*FctrChngDts!$B$10),SUM(SUM($HH53,$HJ53)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM53,$HO53)*FctrChngDts!$B$12),SUM(SUM($HN53,$HP53)*FctrChngDts!$C$12))*$AF53),IF(AND($Z53=\"Winter\",$AK53=\"SSP1P2\",$AJ53=FALSE,$HF53=TRUE),SUM(SUM(SUM(SUM($HG53,$HI53)*FctrChngDts!$B$9),SUM(SUM($HH53,$HJ53)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM53,$HO53)*FctrChngDts!$B$11),SUM(SUM($HN53,$HP53)*FctrChngDts!$C$11))-$AO53),IF(AND($Z53=\"Winter\",$AK53=\"SSP1P2\",$AJ53=TRUE,$HF53=TRUE),SUM(SUM(SUM(SUM($HG53,$HI53)*FctrChngDts!$B$10),SUM(SUM($HH53,$HJ53)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM53,$HO53)*FctrChngDts!$B$12),SUM(SUM($HN53,$HP53)*FctrChngDts!$C$12))-$AO53),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK53=\"FWP1\",$AJ53=FALSE,$HF53=FALSE),SUM($J53*FctrChngDts!$C$11),IF(AND($AK53=\"FWP1\",$AJ53=TRUE,$HF53=FALSE),SUM($J53*FctrChngDts!$C$12),IF(AND($AK53=\"FWP1P2\",$AJ53=FALSE,$HF53=FALSE),SUM(SUM($J53,$L53)*FctrChngDts!$C$11),IF(AND($AK53=\"FWP1P2\",$AJ53=TRUE,$HF53=FALSE),SUM(SUM($J53,$L53)*FctrChngDts!$C$12),IF(AND($AK53=\"FWP2\",$AJ53=FALSE,$HF53=FALSE),SUM($L53*FctrChngDts!$C$11),IF(AND($AK53=\"FWP2\",$AJ53=TRUE,$HF53=FALSE),SUM($L53*FctrChngDts!$C$12),IF(AND($AK53=\"FWP2P3\",$AJ53=FALSE,$HF53=FALSE),SUM(SUM($L53,$N53)*FctrChngDts!$C$11),IF(AND($AK53=\"FWP2P3\",$AJ53=TRUE,$HF53=FALSE),SUM(SUM($L53,$N53)*FctrChngDts!$C$12),IF(AND($AK53=\"FWP3\",$AJ53=FALSE,$HF53=FALSE),SUM($N53*FctrChngDts!$C$11),IF(AND($AK53=\"FWP3\",$AJ53=TRUE,$HF53=FALSE),SUM($N53*FctrChngDts!$C$12),IF(AND($Z53=\"Winter\",$AK53=\"SSP1P2\",$AJ53=FALSE,$HF53=FALSE),SUM(SUM(SUM($I53,$K53)*FctrChngDts!$C$9),SUM(SUM($J53,$L53)*FctrChngDts!$C$11))*$AG53,IF(AND($Z53=\"Winter\",$AK53=\"SSP1P2\",$AJ53=TRUE,$HF53=FALSE),SUM(SUM(SUM($I53,$K53)*FctrChngDts!$B$10),SUM(SUM($J53,$L53)*FctrChngDts!$B$12))*$AG53,IF(AND($Z53=\"Summer\",$AK53=\"SSP1P2\",$AJ53=FALSE,$HF53=FALSE),SUM(SUM(SUM($I53,$K53)*FctrChngDts!$B$9),SUM(SUM($J53,$L53)*FctrChngDts!$B$11))-$AJ53,IF(AND($Z53=\"Summer\",$AK53=\"SSP1P2\",$AJ53=TRUE,$HF53=FALSE),SUM(SUM(SUM($I53,$K53)*FctrChngDts!$C$10),SUM(SUM($J53,$L53)*FctrChngDts!$C$12))-$AJ53,IF(AND($Z53=\"Winter\",$AK53=\"SSP2P3\",$AJ53=FALSE,$HF53=FALSE),SUM(SUM(SUM($K53,$M53)*FctrChngDts!$C$9),SUM(SUM($L53,$N53)*FctrChngDts!$C$11))*$AG53,IF(AND($Z53=\"Winter\",$AK53=\"SSP2P3\",$AJ53=TRUE,$HF53=FALSE),SUM(SUM(SUM($K53,$M53)*FctrChngDts!$C$10),SUM(SUM($L53,$N53)*FctrChngDts!$C$12))*$AG53,IF(AND($Z53=\"Summer\",$AK53=\"SSP2P3\",$AJ53=FALSE,$HF53=FALSE),SUM(SUM(SUM($K53,$M53)*FctrChngDts!$C$9),SUM(SUM($L53,$N53)*FctrChngDts!$C$11))-$AJ53,IF(AND($Z53=\"Summer\",$AK53=\"SSP2P3\",$AJ53=TRUE,$HF53=FALSE),SUM(SUM(SUM($K53,$M53)*FctrChngDts!$C$10),SUM(SUM($L53,$N53)*FctrChngDts!$C$12))-$AJ53,IF(AND($AK53=\"FWP1\",$AJ53=FALSE,$HF53=TRUE),SUM(SUM($HM53*FctrChngDts!$B$11),SUM($HN53*FctrChngDts!$C$11)),IF(AND($AK53=\"FWP1\",$AJ53=TRUE,$HF53=TRUE),SUM(SUM($HM53*FctrChngDts!$B$12),SUM($HN53*FctrChngDts!$C$12)),IF(AND($AK53=\"FWP1P2\",$AJ53=FALSE,$HF53=TRUE),SUM(SUM(SUM($HM53,$HO53)*FctrChngDts!$B$11),SUM(SUM($HN53,$HP53)*FctrChngDts!$C$11)),IF(AND($AK53=\"FWP1P2\",$AJ53=TRUE,$HF53=TRUE),SUM(SUM(SUM($HM53,$KP53)*FctrChngDts!$C$12),SUM(SUM($HN53,$HP53)*FctrChngDts!$C$12)),IF(AND($AK53=\"FWP2\",$AJ53=FALSE,$HF53=TRUE),SUM(SUM($HO53*FctrChngDts!$B$11),SUM($HO53*FctrChngDts!$C$11)),IF(AND($AK53=\"FWP2\",$AJ53=TRUE,$HF53=TRUE),SUM(SUM($HO53*FctrChngDts!$B$12),SUM($HO53*FctrChngDts!$C$12)),IF(AND($AK53=\"FWP2P3\",$AJ53=FALSE,$HF53=TRUE),SUM(SUM(SUM($HO53,$HQ53)*FctrChngDts!$C$11),SUM(SUM($HP53,$HR53)*FctrChngDts!$C$11)),IF(AND($AK53=\"FWP2P3\",$AJ53=TRUE,$HF53=TRUE),SUM(SUM(SUM($HO53,$HQ53)*FctrChngDts!$C$12),SUM(SUM($HP53,$HR53)*FctrChngDts!$C$12)),IF(AND($AK53=\"FWP3\",$AJ53=FALSE,$HF53=TRUE),SUM(SUM($HQ53*FctrChngDts!$B$11),SUM($HR53*FctrChngDts!$C$11)),IF(AND($AK53=\"FWP3\",$AJ53=TRUE,$HF53=TRUE),SUM(SUM($HQ53*FctrChngDts!$B$12),SUM($HR53*FctrChngDts!$C$12)),IF(AND($Z53=\"Winter\",$AK53=\"SSP1P2\",$AJ53=FALSE,$HF53=TRUE),SUM(SUM(SUM(SUM($HG53,$HI53)*FctrChngDts!$B$9),SUM(SUM($HH53,$HJ53)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM53,$HO53)*FctrChngDts!$B$11),SUM(SUM($HN53,$HP53)*FctrChngDts!$C$11))*$AG53),IF(AND($Z53=\"Winter\",$AK53=\"SSP1P2\",$AJ53=TRUE,$HF53=TRUE),SUM(SUM(SUM(SUM($HG53,$HI53)*FctrChngDts!$B$10), SUM(SUM($HH53,$HJ53)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM53,$HO53)*FctrChngDts!$B$12),SUM(SUM($HN53,$HP53)*FctrChngDts!$C$12))*$AG53),IF(AND($Z53=\"Summer\",$AK53=\"SSP1P2\",$AJ53=FALSE,$HF53=TRUE),SUM(SUM(SUM(SUM($HG53,$HI53)*FctrChngDts!$B$9),SUM(SUM($HH53,$HJ53)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM53,$HO53)*FctrChngDts!$B$11),SUM(SUM($HN53,$HP53)*FctrChngDts!$C$11))-$AJ53),IF(AND($Z53=\"Summer\",$AK53=\"SSP1P2\",$AJ53=TRUE,$HF53=TRUE),SUM(SUM(SUM(SUM($HG53,$HI53)*FctrChngDts!$B$10),SUM(SUM($HH53,$HJ53)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM53,$HO53)*FctrChngDts!$B$12),SUM(SUM($HN53,$HP53)*FctrChngDts!$C$12))-$AJ53),IF(AND($Z53=\"Winter\",$AK53=\"SSP2P3\",$AJ53=FALSE,$HF53=TRUE),SUM(SUM(SUM(SUM($HI53,$HK53)*FctrChngDts!$B$9),SUM(SUM($HJ53,$HL53)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO53,$HQ53)*FctrChngDts!$B$11),SUM(SUM($HP53,$HR53)*FctrChngDts!$C$11))*$AG53),IF(AND($Z53=\"Winter\",$AK53=\"SSP2P3\",$AJ53=TRUE,$HF53=TRUE),SUM(SUM(SUM(SUM($HI53,$HK53)*FctrChngDts!$B$10), SUM(SUM($HJ53,$HL53)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO53,$HQ53)*FctrChngDts!$B$12),SUM(SUM($HP53,$HR53)*FctrChngDts!$C$12))*$AG53),IF(AND($Z53=\"Summer\",$AK53=\"SSP2P3\",$AJ53=FALSE,$HF53=TRUE),SUM(SUM(SUM(SUM($HI53,$HK53)*FctrChngDts!$B$9),SUM(SUM($HJ53,$HL53)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO53,$HQ53)*FctrChngDts!$B$11),SUM(SUM($HP53,$HR53)*FctrChngDts!$C$11))-$AJ53),IF(AND($Z53=\"Summer\",$AK53=\"SSP2P3\",$AJ53=TRUE,$HF53=TRUE),SUM(SUM(SUM(SUM($HI53,$HK53)*FctrChngDts!$B$10), SUM(SUM($HJ53,$HL53)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO53,$HQ53)*FctrChngDts!$B$12),SUM(SUM($HP53,$HR53)*FctrChngDts!$C$12))-$AJ53),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK53=\"FSP1\",$AH53=TRUE,SUM(SUM(SUM($AI53*FctrChngDts!$B$13)*I53),$AR53)>$AD53),$AD53,IF(AND($AK53=\"FSP1\",$AH53=TRUE,SUM(SUM(SUM($AI53*FctrChngDts!$B$13)*$I53),$AR53)<=$AD53),SUM(SUM(SUM($AI53*FctrChngDts!$B$13)*$I53),$AR53),IF(AND($Z53=\"Summer\",$AK53=\"SSP1\",$AH53=TRUE,SUM(SUM(SUM(SUM($I53,$J53)*SUM($AI53*FctrChngDts!$B$13))*$AF53),$AR53)>$AD53),$AD53,IF(AND($Z53=\"Summer\",$AK53=\"SSP1\",$AH53=TRUE,SUM(SUM(SUM(SUM($I53,$J53)*SUM($AI53*FctrChngDts!$B$13))*$AF53),$AR53)<=$AD53),SUM(SUM(SUM(SUM($I53,$J53)*SUM($AI53*FctrChngDts!$B$13))*$AF53),$AR53),IF(AND($Z53=\"Winter\",$AK53=\"SSP1\",$AH53=TRUE,SUM(SUM(SUM(SUM($I53,$J53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AU53:$AW53)),$AR53)>$AD53),$AD53,IF(AND($Z53=\"Winter\",$AK53=\"SSP1\",$AH53=TRUE,SUM(SUM(SUM(SUM($I53,$J53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AU53:$AW53)),$AR53)<=$AD53),SUM(SUM(SUM(SUM($I53,$J53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AU53:$AW53)),$AR53),IF(AND($AK53=\"FSP1P2\",$AH53=TRUE,SUM(SUM(SUM(SUM($I53,$K53)*SUM($AI53*FctrChngDts!$B$13))*$AF53),$AR53)>$AD53),$AD53,IF(AND($AK53=\"FSP1P2\",$AH53=TRUE,SUM(SUM(SUM(SUM($I53,$K53)*SUM($AI53*FctrChngDts!$B$13))*$AF53),$AR53)<=$AD53),SUM(SUM(SUM(SUM($I53,$K53)*SUM($AI53*FctrChngDts!$B$13))*$AF53),$AR53),IF(AND($Z53=\"Summer\",$AK53=\"SSP1P2\",$AH53=TRUE,SUM(SUM(SUM(SUM($I53,$K53,$J53,$L53)*SUM($AI53*FctrChngDts!$B$13))*$AF53),$AR53)>$AD53),$AD53,IF(AND($Z53=\"Summer\",$AK53=\"SSP1P2\",$AH53=TRUE,SUM(SUM(SUM(SUM($I53,$K53,$J53,$L53)*SUM($AI53*FctrChngDts!$B$13))*$AF53),$AR53)<=$AD53),SUM(SUM(SUM(SUM($I53,$K53,$J53,$L53)*SUM($AI53*FctrChngDts!$B$13))*$AF53),$AR53),IF(AND($Z53=\"Winter\",$AK53=\"SSP1P2\",$AH53=TRUE,SUM(SUM(SUM(SUM($I53,$K53,$J53,$L53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AU53:$AW53)),$AR53)>$AD53),$AD53,IF(AND($Z53=\"Winter\",$AK53=\"SSP1P2\",$AH53=TRUE,SUM(SUM(SUM(SUM($I53,$K53,$J53,$L53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AU53:$AW53)),$AR53)<=$AD53),MIN($AD53,SUM($AL53,SUM(SUM(SUM(SUM($I53,$K53,$J53,$L53)*SUM($AI53*FctrChngDts!$B$13))*$AF53)))),IF(AND($AK53=\"FSP2\",$AH53=TRUE,SUM(SUM(SUM($AI53*FctrChngDts!$B$13)*$K53),$AR53)>$AD53),$AD53,IF(AND($AK53=\"FSP2\",$AH53=TRUE,SUM(SUM(SUM($AI53*FctrChngDts!$B$13)*$K53),$AR53)<=$AD53),SUM(SUM(SUM($AI53*FctrChngDts!$B$13)*$K53),$AR53),IF(AND($Z53=\"Summer\",$AK53=\"SSP2\",$AH53=TRUE,SUM(SUM(SUM(SUM($K53,$L53)*SUM($AI53*FctrChngDts!$B$13))*$AF53),$AR53)>$AD53),$AD53,IF(AND($Z53=\"Summer\",$AK53=\"SSP2\",$AH53=TRUE,SUM(SUM(SUM(SUM($K53,$L53)*SUM($AI53*FctrChngDts!$B$13))*$AF53),$AR53)<=$AD53),SUM(SUM(SUM(SUM($K53,$L53)*SUM($AI53*FctrChngDts!$B$13))*$AF53),$AR53),IF(AND($Z53=\"Winter\",$AK53=\"SSP2\",$AH53=TRUE,SUM(SUM(SUM(SUM($K53,$L53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AU53:$AW53)),$AR53)>$AD53),$AD53,IF(AND($Z53=\"Winter\",$AK53=\"SSP2\",$AH53=TRUE,SUM(SUM(SUM(SUM($K53,$L53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AU53:$AW53)),$AR53)<=$AD53),SUM(SUM(SUM(SUM($K53,$L53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AU53:$AW53)),$AR53),IF(AND($AK53=\"FSP2P3\",$AH53=TRUE,SUM(SUM(SUM(SUM($K53,$M53)*SUM($AI53*FctrChngDts!$B$13))*$AF53),$AR53)>$AD53),$AD53,IF(AND($AK53=\"FSP2P3\",$AH53=TRUE,SUM(SUM(SUM(SUM($K53,$M53)*SUM($AI53*FctrChngDts!$B$13))*$AF53),$AR53)<=$AD53),SUM(SUM(SUM(SUM($K53,$M53)*SUM($AI53*FctrChngDts!$B$13))*$AF53),$AR53),IF(AND($Z53=\"Summer\",$AK53=\"SSP2P3\",$AH53=TRUE,SUM(SUM(SUM(SUM($K53,$L53,$M53,$N53)*SUM($AI53*FctrChngDts!$B$13))*$AF53),$AR53)>$AD53),$AD53,IF(AND($Z53=\"Summer\",$AK53=\"SSP2P3\",$AH53=TRUE,SUM(SUM(SUM(SUM($K53,$L53,$M53,$N53)*SUM($AI53*FctrChngDts!$B$13))*$AF53),$AR53)<=$AD53),SUM(SUM(SUM(SUM($K53,$L53,$M53,$N53)*SUM($AI53*FctrChngDts!$B$13))*$AF53),$AR53),IF(AND($Z53=\"Winter\",$AK53=\"SSP2P3\",$AH53=TRUE,SUM(SUM(SUM(SUM($K53,$L53,$M53,$N53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AU53:$AW53)),$AR53)>$AD53),$AD53,IF(AND($Z53=\"Winter\",$AK53=\"SSP2P3\",$AH53=TRUE,SUM(SUM(SUM(SUM($K53,$L53,$M53,$N53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AU53:$AW53)),$AR53)<=$AD53),SUM(SUM(SUM(SUM($K53,$L53,$M53,$N53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AU53:$AW53)),$AR53),IF(AND($AK53=\"FSP3\",$AH53=TRUE,SUM(SUM(SUM($AI53*FctrChngDts!$B$13)*$M53),$AR53)>$AD53),$AD53,IF(AND($AK53=\"FSP3\",$AH53=TRUE,SUM(SUM(SUM($AI53*FctrChngDts!$B$13)*$M53),$AR53)<=$AD53),SUM(SUM(SUM($AI53*FctrChngDts!$B$13)*$M53),$AR53),IF(AND($Z53=\"Summer\",$AK53=\"SSP3\",$AH53=TRUE,SUM(SUM(SUM(SUM($M53,$N53)*SUM($AI53*FctrChngDts!$B$13))*$AF53),$AR53)>$AD53),$AD53,IF(AND($Z53=\"Summer\",$AK53=\"SSP3\",$AH53=TRUE,SUM(SUM(SUM(SUM($M53,$N53)*SUM($AI53*FctrChngDts!$B$13))*$AF53),$AR53)<=$AD53),SUM(SUM(SUM(SUM($M53,$N53)*SUM($AI53*FctrChngDts!$B$13))*$AF53),$AR53),IF(AND($Z53=\"Winter\",$AK53=\"SSP3\",$AH53=TRUE,SUM(SUM(SUM(SUM($M53,$N53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AU53:$AW53)),$AR53)>$AD53),$AD53,IF(AND($Z53=\"Winter\",$AK53=\"SSP3\",$AH53=TRUE,SUM(SUM(SUM(SUM($M53,$N53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AU53:$AW53)),$AR53)<=$AD53),SUM(SUM(SUM(SUM($M53,$N53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AU53:$AW53)),$AR53),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK53=\"FWP1\",$AH53=TRUE,SUM(SUM(SUM($AI53*FctrChngDts!$B$13)*$J53),$AU53)>$AE53),$AE53,IF(AND($AK53=\"FWP1\",$AH53=TRUE,SUM(SUM(SUM($AI53*FctrChngDts!$B$13)*$J53),$AU53)<=$AE53),SUM(SUM(SUM($AI53*FctrChngDts!$B$13)*$J53),$AU53),IF(AND($Z53=\"Winter\",$AK53=\"SSP1\",$AH53=TRUE,SUM(SUM(SUM(SUM($I53,$J53)*SUM($AI53*FctrChngDts!$B$13))*$AG53),$AU53)>$AE53),$AE53,IF(AND($Z53=\"Winter\",$AK53=\"SSP1\",$AH53=TRUE,SUM(SUM(SUM(SUM($I53,$J53)*SUM($AI53*FctrChngDts!$B$13))*$AG53),$AU53)<=$AE53),SUM(SUM(SUM(SUM($I53,$J53)*SUM($AI53*FctrChngDts!$B$13))*$AG53),$AU53),IF(AND($Z53=\"Summer\",$AK53=\"SSP1\",$AH53=TRUE,SUM(SUM(SUM(SUM($I53,$J53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AR53:$AT53)),$AU53)>$AE53),$AE53,IF(AND($Z53=\"Summer\",$AK53=\"SSP1\",$AH53=TRUE,SUM(SUM(SUM(SUM($I53,$J53)*SUM($AI53*FctrChngDts!$B$13))- SUM($AR53:$AT53)),$AU53)<=$AE53),SUM(SUM(SUM(SUM($I53,$J53)*SUM($AI53*FctrChngDts!$B$13))- SUM($AR53:$AT53)),$AU53),IF(AND($AK53=\"FWP1P2\",$AH53=TRUE,SUM(SUM(SUM(SUM($J53,$L53)*SUM($AI53*FctrChngDts!$B$13))*$AG53),$AU53)>$AE53),$AE53,IF(AND($AK53=\"FWP1P2\",$AH53=TRUE,SUM(SUM(SUM(SUM($J53,$L53)*SUM($AI53*FctrChngDts!$B$13))*$AG53),$AU53)<=$AE53),SUM(SUM(SUM(SUM($J53,$L53)*SUM($AI53*FctrChngDts!$B$13))*$AG53),$AU53),IF(AND($Z53=\"Winter\",$AK53=\"SSP1P2\",$AH53=TRUE,SUM(SUM(SUM(SUM($I53,$K53,$J53,$L53)*SUM($AI53*FctrChngDts!$B$13))*$AG53),$AU53)>$AE53),$AE53,IF(AND($Z53=\"Winter\",$AK53=\"SSP1P2\",$AH53=TRUE,SUM(SUM(SUM(SUM($I53,$K53,$J53,$L53)*SUM($AI53*FctrChngDts!$B$13))*$AG53),$AU53)<=$AE53),SUM(SUM(SUM(SUM($I53,$K53,$J53,$L53)*SUM($AI53*FctrChngDts!$B$13))*$AG53),$AU53),IF(AND($Z53=\"Summer\",$AK53=\"SSP1P2\",$AH53=TRUE,SUM(SUM(SUM(SUM($I53,$K53,$J53,$L53)*SUM($AI53*FctrChngDts!$B$13))- SUM($AR53:$AT53)),$AU53)>$AE53),$AE53,IF(AND($Z53=\"Summer\",$AK53=\"SSP1P2\",$AH53=TRUE,SUM(SUM(SUM(SUM($I53,$K53,$J53,$L53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AR53:$AT53)),$AU53)<=$AE53),SUM(SUM(SUM(SUM($I53,$K53,$J53,$L53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AR53:$AT53)),$AU53),IF(AND($AK53=\"FWP2\",$AH53=TRUE,SUM(SUM(SUM($AI53*FctrChngDts!$B$13)*$L53),$AU53)>$AE53),$AE53,IF(AND($AK53=\"FWP2\",$AH53=TRUE,SUM(SUM(SUM($AI53*FctrChngDts!$B$13)*$L53),$AU53)<=$AE53),SUM(SUM(SUM($AI53*FctrChngDts!$B$13)*$L53),$AU53),IF(AND($Z53=\"Winter\",$AK53=\"SSP2\",$AH53=TRUE,SUM(SUM(SUM(SUM($K53,$L53)*SUM($AI53*FctrChngDts!$B$13))*$AG53),$AU53)>$AE53),$AE53,IF(AND($Z53=\"Winter\",$AK53=\"SSP2\",$AH53=TRUE,SUM(SUM(SUM(SUM($K53,$L53)*SUM($AI53*FctrChngDts!$B$13))*$AG53),$AU53)<=$AE53),SUM(SUM(SUM(SUM($K53,$L53)*SUM($AI53*FctrChngDts!$B$13))*$AG53),$AU53),IF(AND($Z53=\"Summer\",$AK53=\"SSP2\",$AH53=TRUE,SUM(SUM(SUM(SUM($K53,$L53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AR53:$AT53)),$AU53)>$AE53),$AE53,IF(AND($Z53=\"Summer\",$AK53=\"SSP2\",$AH53=TRUE,SUM(SUM(SUM(SUM($K53,$L53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AR53:$AT53)),$AU53)<=$AE53),SUM(SUM(SUM(SUM($K53,$L53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AR53:$AT53)),$AU53),IF(AND($AK53=\"FWP2P3\",$AH53=TRUE,SUM(SUM(SUM(SUM($L53,$N53)*SUM($AI53*FctrChngDts!$B$13))*$AG53),$AU53)>$AE53),$AE53,IF(AND($AK53=\"FWP2P3\",$AH53=TRUE,SUM(SUM(SUM(SUM($L53,$N53)*SUM($AI53*FctrChngDts!$B$13))*$AG53),$AU53)<=$AE53),SUM(SUM(SUM(SUM($L53,$N53)*SUM($AI53*FctrChngDts!$B$13))*$AG53),$AU53),IF(AND($Z53=\"Winter\",$AK53=\"SSP2P3\",$AH53=TRUE,SUM(SUM(SUM(SUM($K53,$L53,$M53,$N53)*SUM($AI53*FctrChngDts!$B$13))*$AG53),$AU53)>$AE53),$AE53,IF(AND($Z53=\"Winter\",$AK53=\"SSP2P3\",$AH53=TRUE,SUM(SUM(SUM(SUM($K53,$L53,$M53,$N53)*SUM($AI53*FctrChngDts!$B$13))*$AG53),$AU53)<=$AE53),SUM(SUM(SUM(SUM($K53,$L53,$M53,$N53)*SUM($AI53*FctrChngDts!$B$13))*$AG53),$AU53),IF(AND($Z53=\"Summer\",$AK53=\"SSP2P3\",$AH53=TRUE,SUM(SUM(SUM(SUM($K53,$L53,$M53,$N53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AR53:$AT53)),$AU53)>$AE53),$AE53,IF(AND($Z53=\"Summer\",$AK53=\"SSP2P3\",$AH53=TRUE,SUM(SUM(SUM(SUM($K53,$L53,$M53,$N53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AR53:$AT53)),$AU53)<=$AE53),SUM(SUM(SUM(SUM($K53,$L53,$M53,$N53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AR53:$AT53)),$AU53),IF(AND($AK53=\"FWP3\",$AH53=TRUE,SUM(SUM(SUM($AI53*FctrChngDts!$B$13)*$N53),$AU53)>$AE53),$AE53,IF(AND($AK53=\"FWP3\",$AH53=TRUE,SUM(SUM(SUM($AI53*FctrChngDts!$B$13)*$N53),$AU53)<=$AE53),SUM(SUM(SUM($AI53*FctrChngDts!$B$13)*$N53),$AU53),IF(AND($Z53=\"Winter\",$AK53=\"SSP3\",$AH53=TRUE,SUM(SUM(SUM(SUM($M53,$N53)*SUM($AI53*FctrChngDts!$B$13))*$AG53),$AU53)>$AE53),$AE53,IF(AND($Z53=\"Winter\",$AK53=\"SSP3\",$AH53=TRUE,SUM(SUM(SUM(SUM($M53,$N53)*SUM($AI53*FctrChngDts!$B$13))*$AG53),$AU53)<=$AE53),SUM(SUM(SUM(SUM($M53,$N53)*SUM($AI53*FctrChngDts!$B$13))*$AG53),$AU53),IF(AND($Z53=\"Summer\",$AK53=\"SSP3\",$AH53=TRUE,SUM(SUM(SUM(SUM($M53,$N53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AR53:$AT53)),$AU53)>$AE53),$AE53,IF(AND($Z53=\"Summer\",$AK53=\"SSP3\",$AH53=TRUE,SUM(SUM(SUM(SUM($M53,$N53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AR53:$AT53)),$AU53)<=$AE53),SUM(SUM(SUM(SUM($M53,$N53)*SUM($AI53*FctrChngDts!$B$13))-SUM($AR53:$AT53)),$AU53),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I53>0,$AH53=FALSE),SUM($AR53*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I53>0,$AH53=TRUE),SUM($AX53*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I53>0,$AH53=FALSE),SUM($AS53*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I53>0,$AH53=TRUE),SUM($AY53*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I53>0,$AH53=FALSE),SUM($AT53*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I53>0,$AH53=TRUE),SUM($AZ53*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J53>0,$AH53=FALSE),SUM($AU53*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J53>0,$AH53=TRUE),SUM($BA53*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J53>0,$AH53=FALSE),SUM($AV53*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J53>0,$AH53=TRUE),SUM($BB53*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J53>0,$AH53=FALSE),SUM($AW53*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J53>0,$AH53=TRUE),SUM($BC53*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K53>0,$AH53=FALSE),SUM($AR53*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K53>0,$AH53=TRUE),SUM($AX53*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K53>0,$AH53=FALSE),SUM($AS53*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K53>0,$AH53=TRUE),SUM($AY53*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K53>0,$AH53=FALSE),SUM($AT53*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K53>0,$AH53=TRUE),SUM($AZ53*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L53>0,$AH53=FALSE),SUM($AU53*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L53>0,$AH53=TRUE),SUM($BA53*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L53>0,$AH53=FALSE),SUM($AV53*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L53>0,$AH53=TRUE),SUM($BB53*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L53>0,$AH53=FALSE),SUM($AW53*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L53>0,$AH53=TRUE),SUM($BC53*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M53>0,$AH53=FALSE),SUM($AR53*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M53>0,$AH53=TRUE),SUM($AX53*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M53>0,$AH53=FALSE),SUM($AS53*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M53>0,$AH53=TRUE),SUM($AY53*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M53>0,$AH53=FALSE),SUM($AT53*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M53>0,$AH53=TRUE),SUM($AZ53*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N53>0,$AH53=FALSE),SUM($AU53*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N53>0,$AH53=TRUE),SUM($BA53*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N53>0,$AH53=FALSE),SUM($AV53*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N53>0,$AH53=TRUE),SUM($BB53*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N53>0,$AH53=FALSE),SUM($AW53*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N53>0,$AH53=TRUE),SUM($BC53*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I53=0,0,IF(AND($I53>0,$K53>0,$AH53=FALSE),SUM($AR53/$P53*$I53),IF(AND($I53>0,$K53=0,$AH53=FALSE),$AR53,IF(AND($I53>0,$K53>0,$AH53=TRUE),ROUND(MIN($HU53,SUM(SUM($I53,$K53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA53,SUM(SUM($I53,$K53)*(FctrChngDts!$B$13)*$AI53)*$IA53)),0),IF(AND($I53>0,$K53=0,$AH53=TRUE),$AX53))))),0)","v":0},{"$f":"ROUND(IF($I53=0,0,IF(AND($I53>0,$K53>0,$AH53=FALSE),SUM($AS53/$P53*$I53),IF(AND($I53>0,$K53=0,$AH53=FALSE),$AS53,IF(AND($I53>0,$K53>0,$AH53=TRUE),ROUND(MIN(SUM($HU53-$BW53),SUM(SUM($I53,$K53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA53)*3),0),IF(AND($I53>0,$K53=0,$AH53=TRUE),$AY53))))),0)","v":0},0,{"$f":"IF($J53=0,0,IF(AND($J53>0,$L53=0,$N53=0,$AH53=FALSE,$AJ53=FALSE),ROUND(MIN($HX53,SUM($AU53,$BA53)),0),IF(AND($J53>0,$L53=0,$N53=0,$AH53=TRUE,$AJ53=FALSE),ROUND(MIN($HX53,SUM($AU53,SUM($J53*$AI53*FctrChngDts!$B$13))),0),IF(AND($J53>0,$L53>0,$N53=0,$AH53=FALSE,$AJ53=FALSE),ROUND(MIN($HX53,SUM(SUM($J53,$L53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA53,SUM(SUM($J53,$L53)*(FctrChngDts!$B$13)*$AI53)*$IA53)),0),IF(AND($J53>0,$L53>0,$N53=0,$AH53=TRUE,$AJ53=FALSE),ROUND(MIN($HX53,SUM(SUM(SUM(SUM($J53,$L53)*FctrChngDts!$C$11*$IA53),SUM(SUM($J53,$L53)*SUM(FctrChngDts!$B$13*$AI53)*$IA53)))),0),IF(AND($J53>0,$L53=0,$N53=0,$AH53=FALSE,$AJ53=TRUE),ROUND(MIN($HX53,SUM($AU53,$BA53)),0),IF(AND($J53>0,$L53=0,$N53=0,$AH53=TRUE,$AJ53=TRUE),ROUND(MIN($HX53,SUM($AU53,SUM($J53*$AI53*FctrChngDts!$B$13))),0),IF(AND($J53>0,$L53>0,$N53=0,$AH53=FALSE,$AJ53=TRUE),ROUND(MIN($HX53,SUM(SUM($J53,$L53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA53,SUM(SUM($J53,$L53)*(FctrChngDts!$B$13)*$AI53)*$IA53)),0),IF(AND($J53>0,$L53>0,$N53=0,$AH53=TRUE,$AJ53=TRUE),ROUND(MIN($HX53,SUM(SUM(SUM(SUM($J53,$L53)*FctrChngDts!$C$12*$IA53),SUM(SUM($J53,$L53)*SUM(FctrChngDts!$B$13*$AI53)*$IA53)))),0))))))))))","v":0},{"$f":"IF($J53=0,0,IF(AND($J53>0,$L53=0,$N53=0,$AH53=FALSE,$AJ53=FALSE),ROUND(MIN(SUM($HX53-$BZ53),SUM($AU53*3)),0),IF(AND($J53>0,$L53=0,$N53=0,$AH53=TRUE,$AJ53=FALSE),ROUND(MIN(SUM($HX53-$BZ53),SUM(SUM($J53,$L53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA53)*3),0),IF(AND($J53>0,$L53>0,$N53=0,$AH53=FALSE,$AJ53=FALSE),ROUND(MIN(SUM($HX53-$BZ53),SUM(SUM($J53,$L53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA53)*3),0),IF(AND($J53>0,$L53>0,$N53=0,$AH53=TRUE,$AJ53=FALSE),ROUND(MIN(SUM($HX53-$BZ53),SUM(SUM($J53,$L53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA53)*3),0),IF(AND($J53>0,$L53=0,$N53=0,$AH53=FALSE,$AJ53=TRUE),ROUND(MIN(SUM($HX53-$BZ53),SUM($AU53*3)),0),IF(AND($J53>0,$L53=0,$N53=0,$AH53=TRUE,$AJ53=TRUE),ROUND(MIN(SUM($HX53-$BZ53),SUM(SUM($J53,$L53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA53)*3),0),IF(AND($J53>0,$L53>0,$N53=0,$AH53=FALSE,$AJ53=TRUE),ROUND(MIN(SUM($HX53-$BZ53),SUM(SUM($J53,$L53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA53)*3),0),IF(AND($J53>0,$L53>0,$N53=0,$AH53=TRUE,$AJ53=TRUE),ROUND(MIN(SUM($HX53-$BZ53),SUM(SUM($J53,$L53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA53)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K53=0,0,IF(AND($I53>0,$K53>0,$M53=0,$AH53=FALSE),SUM($AR53-$BW53),IF(AND($I53=0,$K53>0,$M53>0,$AH53=FALSE),SUM($AR53/$P53*$K53),IF(AND($I53=0,$K53>0,$M53=0,$AH53=FALSE),$AR53,IF($K53=0,0,IF(AND($I53>0,$K53>0,$M53=0,$AH53=TRUE),ROUND(MIN($HV53,SUM(SUM($I53,$K53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB53,SUM(SUM($I53,$K53)*(FctrChngDts!$B$13)*$AI53)*$IB53)),0),IF(AND($I53=0,$K53>0,$M53>0,$AH53=TRUE),ROUND(MIN($HV53,SUM(SUM($I53,$K53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB53,SUM(SUM($I53,$K53)*(FctrChngDts!$B$13)*$AI53)*$IB53)),0),IF(AND($I53=0,$K53>0,$M53=0,$AH53=TRUE),$AX53)))))))),0)","v":0},{"$f":"ROUND(IF($K53=0,0,IF(AND($I53>0,$K53>0,$M53=0,$AH53=FALSE),SUM($AS53-$BX53),IF(AND($I53=0,$K53>0,$M53>0,$AH53=FALSE),SUM($AS53/$P53*$K53),IF(AND($I53=0,$K53>0,$M53=0,$AH53=FALSE),$AS53,IF($K53=0,0,IF(AND($I53>0,$K53>0,$M53=0,$AH53=TRUE),ROUND(MIN(SUM($HV53-$BW53),SUM(SUM($I53,$K53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB53)*3),0),IF(AND($I53=0,$K53>0,$M53>0,$AH53=TRUE),ROUND(MIN(SUM($HV53-$BW53),SUM(SUM($I53,$K53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB53)*3),0),IF(AND($I53=0,$K53>0,$M53=0,$AH53=TRUE),$AY53)))))))),0)","v":0},0,{"$f":"IF($L53=0,0,IF(AND($J53>0,$L53>0,$N53=0,$AH53=FALSE,$AJ53=FALSE),ROUND(MIN($HY53,SUM(SUM($J53,$L53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB53,SUM(SUM($J53,$L53)*(FctrChngDts!$B$13)*$AI53)*$IB53)),0),IF(AND($J53>0,$L53>0,$N53=0,$AH53=TRUE,$AJ53=FALSE),ROUND(MIN($HY53,SUM(SUM(SUM(SUM($J53,$L53)*FctrChngDts!$C$11*$IB53),SUM(SUM($J53,$L53)*SUM(FctrChngDts!$B$13*$AI53)*$IB53)))),0),IF(AND($J53=0,$L53>0,$N53=0,$AH53=FALSE,$AJ53=FALSE),ROUND(MIN($HY53,SUM($L53*FctrChngDts!$C$11)),0),IF(AND($J53=0,$L53>0,$N53=0,$AH53=TRUE,$AJ53=FALSE),ROUND(MIN($HY53,SUM(SUM(SUM(SUM($J53,$L53)*FctrChngDts!$C$11*$IB53),SUM(SUM($J53,$L53)*SUM(FctrChngDts!$B$13*$AI53)*$IB53)))),0),IF(AND($J53>0,$L53>0,$N53=0,$AH53=FALSE,$AJ53=TRUE),ROUND(MIN($HY53,SUM(SUM($J53,$L53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB53,SUM(SUM($J53,$L53)*(FctrChngDts!$B$13)*$AI53)*$IB53)),0),IF(AND($J53>0,$L53>0,$N53=0,$AH53=TRUE,$AJ53=TRUE),ROUND(MIN($HY53,SUM(SUM(SUM(SUM($J53,$L53)*FctrChngDts!$C$12*$IB53),SUM(SUM($J53,$L53)*SUM(FctrChngDts!$B$13*$AI53)*$IB53)))),0),IF(AND($J53=0,$L53>0,$N53=0,$AH53=FALSE,$AJ53=TRUE),ROUND(MIN($HY53,SUM($L53*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J53=0,$L53>0,$N53=0,$AH53=TRUE,$AJ53=TRUE),ROUND(MIN($HY53,SUM(SUM(SUM(SUM($J53,$L53)*FctrChngDts!$C$12*$IB53),SUM(SUM($J53,$L53)*SUM(FctrChngDts!$B$13*$AI53)*$IB53)))),0))))))))))","v":0},{"$f":"IF($L53=0,0,IF(AND($J53>0,$L53>0,$N53=0,$AH53=FALSE,$AJ53=FALSE),ROUND(MIN(SUM($HY53-$CF53),SUM(SUM($J53,$L53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB53)*3),0),IF(AND($J53>0,$L53>0,$N53=0,$AH53=TRUE,$AJ53=FALSE),ROUND(MIN(SUM($HY53-$CF53),SUM(SUM($J53,$L53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB53)*3),0),IF(AND($J53=0,$L53>0,$N53=0,$AH53=FALSE,$AJ53=FALSE),ROUND(MIN(SUM($HY53-$CF53),SUM($AU53*3)),0),IF(AND($J53=0,$L53>0,$N53=0,$AH53=TRUE,$AJ53=FALSE),ROUND(MIN(SUM($HY53-$CF53),SUM(SUM($J53,$L53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB53)*3),0),IF(AND($J53>0,$L53>0,$N53=0,$AH53=FALSE,$AJ53=TRUE),ROUND(MIN(SUM($HY53-$CF53),SUM(SUM($J53,$L53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB53)*3),0),IF(AND($J53>0,$L53>0,$N53=0,$AH53=TRUE,$AJ53=TRUE),ROUND(MIN(SUM($HY53-$CF53),SUM(SUM($J53,$L53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB53)*3),0),IF(AND($J53=0,$L53>0,$N53=0,$AH53=FALSE,$AJ53=TRUE),ROUND(MIN(SUM($HY53-$CF53),SUM($AU53*3)),0),IF(AND($J53=0,$L53>0,$N53=0,$AH53=TRUE,$AJ53=TRUE),ROUND(MIN(SUM($HY53-$CF53),SUM(SUM($J53,$L53)*IF($AJ53=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB53)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S53>0,Account!$AG$2=TRUE,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH53=FALSE),SUM(Usage!$BW53:$CB53)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V53>0,Account!$AG$2=TRUE,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH53=FALSE),SUM(Usage!$CC53:$CH53)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y53>0,Account!$AG$2=TRUE,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH53=FALSE),SUM(Usage!$CI53:$CN53)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH53=TRUE,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S53),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S53)),2)","v":0},{"$f":"ROUND(IF(OR($AH53=TRUE,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V53),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V53)),2)","v":0},{"$f":"IF(OR($AH53=TRUE,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y53),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y53))","v":0},{"$f":"ROUND(IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW53),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW53)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX53),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX53)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY53),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY53)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ53),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ53)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA53),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA53)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB53),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB53)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S53),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC53),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC53)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD53),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD53)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE53),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE53)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF53),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF53)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG53),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG53)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH53),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH53)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V53),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI53),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI53))","v":0},{"$f":"IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ53),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ53))","v":0},{"$f":"IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK53),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK53))","v":0},{"$f":"IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL53),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL53))","v":0},{"$f":"IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM53),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM53))","v":0},{"$f":"IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN53),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN53))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y53)","v":0},0,0,0,0,{"$f":"IF($DW53>IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV53*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV53*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW53-IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV53*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV53*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV53<$DW53,SUM($DW53-$DV53),0))","v":0},{"$f":"IF(OR(AND($D53<=FctrChngDts!$B$14,Usage!$E53>FctrChngDts!$B$14),AND(Usage!$D53<=FctrChngDts!$C$14,Usage!$E53>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW53),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX53),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY53),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ53),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA53),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB53),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC53),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD53),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE53),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF53),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG53),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH53),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI53)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ53)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK53)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL53)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM53)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN53)","v":0},0,{"$f":"IF(AND($S53>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E53<>\"D-CARE\",Tenant!$F53=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET53=TRUE,$S53>0,$V53=0),SUM(SUM($BW53:$CB53)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET53=TRUE,$S53>0,$V53>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW53:$CB53)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET53=TRUE,$S53>0,$V53>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW53:$CB53)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S53>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S53>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S53>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV53=TRUE,$S53>0,$V53=0),SUM(SUM($BW53:$CB53)*'CRS1'!$P$2),IF(AND($EV53=TRUE,$S53>0,$V53>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW53:$CB53)*'CRS1'!$P$2),IF(AND($EV53=TRUE,$S53>0,$V53>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW53:$CB53)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S53>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX53=TRUE,$S53>0,$V53=0),SUM(SUM($BW53:$CB53)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX53=TRUE,$S53>0,$V53>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW53:$CB53)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX53=TRUE,$S53>0,$V53>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW53:$CB53)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S53>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ53=TRUE,$S53>0),SUM(SUM($BW53:$CB53)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V53>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E53<>\"D-CARE\",Tenant!$F53=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB53=TRUE,$S53>0,$V53>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC53:$CH53)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB53=TRUE,$S53>0,$V53>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC53:$CH53)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB53=TRUE,$V53>0,$Y53>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC53:$CH53)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB53=TRUE,$V53>0,$Y53>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC53:$CH53)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB53=TRUE,$S53=0,$V53>0,$Y53=0),SUM(SUM($CC53:$CH53)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V53>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V53>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V53>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD53=TRUE,$S53>0,$V53>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC53:$CH53)*'CRS2'!$P$2),IF(AND($FD53=TRUE,$S53>0,$V53>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC53:$CH53)*'CRS2'!$P$2),IF(AND($FD53=TRUE,$V53>0,$Y53>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC53:$CH53)*'CRS2'!$P$2),IF(AND($FD53=TRUE,$V53>0,$Y53>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC53:$CH53)*'CRS2'!$P$2),IF(AND($FD53=TRUE,$S53=0,$V53>0,$Y53=0),SUM(SUM($CC53:$CH53)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V53>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF53=TRUE,$S53>0,$V53>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC53:$CH53)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF53=TRUE,$S53>0,$V53>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC53:$CH53)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF53=TRUE,$V53>0,$Y53>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC53:$CH53)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF53=TRUE,$V53>0,$Y53>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC53:$CH53)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF53=TRUE,$S53=0,$V53>0,$Y53=0),SUM(SUM($CC53:$CH53)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V53>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH53=TRUE,$V53>0),SUM(SUM($CC53:$CH53)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y53>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E53<>\"D-CARE\",Tenant!$F53=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ53=TRUE,$V53=0,$Y53>0),SUM(SUM($CI53:$CN53)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ53=TRUE,$V53>0,$Y53>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI53:$CN53)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ53=TRUE,$V53>0,$Y53>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI53:$CN53)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y53>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y53>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y53>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL53=TRUE,$V53=0,$Y53>0),SUM(SUM($CI53:$CN53)*'CRS3'!$P$2),IF(AND($FL53=TRUE,$V53>0,$Y53>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI53:$CN53)*'CRS3'!$P$2),IF(AND($FL53=TRUE,$V53>0,$Y53>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI53:$CN53)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y53>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN53=TRUE,$V53=0,$Y53>0),SUM(SUM($CI53:$CN53)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN53=TRUE,$V53>0,$Y53>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI53:$CN53)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN53=TRUE,$V53>0,$Y53>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI53:$CN53)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y53>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP53=TRUE,$Y53>0),SUM(SUM($CI53:$CN53)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR53:$FT53))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO53:$CQ53,$FR53:$FT53))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA53:$EF53)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG53:$EL53)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM53:$ER53)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV53,$CO53:$CQ53,$EA53:$ER53)/$P53)*$S53*FctrChngDts!$B$15),SUM(SUM(SUM($DV53,$CO53:$CQ53,$FR53:$FT53)/$P53)*$S53*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV53,$CO53:$CQ53,$EA53:$ER53)/$P53)*$V53*FctrChngDts!$B$15),SUM(SUM(SUM($DV53,$CO53:$CQ53,$FR53:$FT53)/$P53)*$V53*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV53,$CO53:$CQ53,$EA53:$ER53)/$P53)*$Y53*FctrChngDts!$B$15),SUM(SUM(SUM($DV53,$CO53:$CQ53,$FR53:$FT53)/$P53)*$Y53*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA53*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI53*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ53*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ53,$FU53,$GF53,$GZ53:$HE53),IF(Account!$Q$2=TRUE,SUM($DZ53,$FV53,$GF53,$GZ53:$HE53),SUM($DZ53,$ES53,$FU53:$FV53,$GF53,$GZ53:$HE53)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E53),Usage!$P53,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D53,FctrChngDts!$C$17<=Usage!$E53),SUM(FctrChngDts!$C$17-Usage!$D53),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E53),Usage!$P53,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D53,FctrChngDts!$C$19<=Usage!$E53),SUM(FctrChngDts!$C$19-Usage!$D53),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK53*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK53*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL53*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL53*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D53))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A53,Tenant!$A:$J,8,FALSE)=TRUE,$GG53<0),0,SUM(SUM(SUM($GG53/$P53*$GP53)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A53,Tenant!$A:$J,8,FALSE)=TRUE,$GG53<0),0,SUM(SUM(SUM($GG53/$P53*$GQ53)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D53))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A53,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV53*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A53,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW53*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU53:$DA53,$EU53,$EA53:$EF53,$FA53)-SUM(SUM($BW53:$CB53)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD53:$DJ53,$FC53,$EG53:$EL53,$FI53)-SUM(SUM($CC53:$CH53)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM53:$DS53,$FK53,$EM53:$ER53,$FQ53)-SUM(SUM($CI53:$CN53)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO53,$CU53:$DA53,$EU53,$EW53,$EY53,$EA53:$EF53,$FA53,$CP53,$DD53:$DJ53,$FC53,$FE53,$FG53,$EG53:$EL53,$FI53)/$P53*$S53)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO53,$CU53:$DA53,$EU53,$EW53,$EY53,$EA53:$EF53,$FA53,$CP53,$DD53:$DJ53,$FC53,$FE53,$FG53,$EG53:$EL53,$FI53)/$P53*$V53)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ53,$DM53:$DS53,$FK53,$FM53,$FO53,$EM53:$ER53,$FQ53)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D53,BslnAllctnCrrnt!$A$1<=$E53),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK53=\"FSP1\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$Q53,BslnAllctnCrrnt!$A$1<$R53),SUM(BslnAllctnCrrnt!$A$1-$Q53),IF(AND($AK53=\"FSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$Q53,BslnAllctnCrrnt!$A$1<$R53),SUM(BslnAllctnCrrnt!$A$1-$Q53),IF(AND($AK53=\"FSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),$I53,IF(AND($AK53=\"SSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$Q53,BslnAllctnCrrnt!$A$1<$R53),SUM(BslnAllctnCrrnt!$A$1-$Q53),IF(AND($AK53=\"SSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),$I53,0)))))","v":0},{"$f":"IF(AND($AK53=\"FSP1\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$Q53,BslnAllctnCrrnt!$A$1<$R53),SUM($I53-$HG53),IF(AND($AK53=\"FSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$Q53,BslnAllctnCrrnt!$A$1<$R53),SUM($I53-$HG53),IF(AND($AK53=\"FSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM($I53-$HG53),IF(AND($AK53=\"SSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$Q53,BslnAllctnCrrnt!$A$1<$R53),SUM($I53-$HG53),IF(AND($AK53=\"SSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM($I53-$HG53),0)))))","v":0},{"$f":"IF(AND($AK53=\"SSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$Q53,BslnAllctnCrrnt!$A$1<$R53),0,IF(AND(FctrChngDts!$A$2>=$D53,FctrChngDts!$B$2<$E53),IF(AND($AK53=\"SSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM(BslnAllctnCrrnt!$A$1-$T53),0),IF(AND($AK53=\"FSP2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM(BslnAllctnCrrnt!$A$1-$T53),IF(AND($AK53=\"FSP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM(BslnAllctnCrrnt!$A$1-$T53),IF(AND($AK53=\"FSP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$W53,BslnAllctnCrrnt!$A$1<$X53),$K53,IF(AND($AK53=\"FSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$Q53,BslnAllctnCrrnt!$A$1<$R53),0,IF(AND($AK53=\"FSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM(BslnAllctnCrrnt!$A$1-$T53),IF(AND($AK53=\"SSP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM(BslnAllctnCrrnt!$A$1-$T53),IF(AND($AK53=\"SSP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$W53,BslnAllctnCrrnt!$A$1<$X53),$K53,0)))))))))","v":0},{"$f":"IF(AND($AK53=\"SSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$Q53,BslnAllctnCrrnt!$A$1<$R53),SUM($K53-$HI53),IF(AND($AK53=\"SSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM($K53-$HI53),IF(AND($AK53=\"FSP2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM($K53-$HI53),IF(AND($AK53=\"FSP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM($K53-$HI53),IF(AND($AK53=\"FSP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$W53,BslnAllctnCrrnt!$A$1<$X53),SUM($K53-$HI53),IF(AND($AK53=\"FSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$Q53,BslnAllctnCrrnt!$A$1<$R53),SUM($K53-$HI53),IF(AND($AK53=\"FSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM($K53-$HI53),IF(AND($AK53=\"SSP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM($K53-$HI53),IF(AND($AK53=\"SSP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$W53,BslnAllctnCrrnt!$A$1<$X53),SUM($K53-$HI53),0)))))))))","v":0},{"$f":"IF(AND($AK53=\"FSP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),0,IF(AND($AK53=\"FSP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$W53,BslnAllctnCrrnt!$A$1<$X53),SUM(BslnAllctnCrrnt!$A$1-$W53),IF(AND($AK53=\"FSP3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$W53,BslnAllctnCrrnt!$A$1<$X53),SUM(BslnAllctnCrrnt!$A$1-$W53),0)))","v":0},{"$f":"IF(AND($AK53=\"FSP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM($M53-$HK53),IF(AND($AK53=\"FSP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$W53,BslnAllctnCrrnt!$A$1<$X53),SUM($M53-$HK53),IF(AND($AK53=\"FSP3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$W53,BslnAllctnCrrnt!$A$1<$X53),SUM($M53-$HK53),0)))","v":0},{"$f":"IF(AND($AK53=\"FWP1\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$Q53,BslnAllctnCrrnt!$A$1<$R53),SUM(BslnAllctnCrrnt!$A$1-$Q53),IF(AND($AK53=\"FWP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$Q53,BslnAllctnCrrnt!$A$1<$R53),SUM(BslnAllctnCrrnt!$A$1-$Q53),IF(AND($AK53=\"FWP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),$J53,IF(AND(FctrChngDts!$A$2>=$D53,FctrChngDts!$B$2<$E53),IF(AND($AK53=\"SSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$Q53,BslnAllctnCrrnt!$A$1<$R53),SUM(BslnAllctnCrrnt!$A$1-$Q53),0),IF(AND($AK53=\"SSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),$J53,0)))))","v":0},{"$f":"IF(AND($AK53=\"FWP1\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$Q53,BslnAllctnCrrnt!$A$1<$R53),SUM($J53-$HM53),IF(AND($AK53=\"FWP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$Q53,BslnAllctnCrrnt!$A$1<$R53),SUM($J53-$HM53),IF(AND($AK53=\"FWP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM($J53-$HM53),IF(AND($AK53=\"SSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$Q53,BslnAllctnCrrnt!$A$1<$R53),SUM($J53-$HM53),IF(AND($AK53=\"SSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM($J53-$HM53),0)))))","v":0},{"$f":"IF(AND($AK53=\"FWP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$Q53,BslnAllctnCrrnt!$A$1<$R53),0,IF(AND($AK53=\"FWP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM(BslnAllctnCrrnt!$A$1-$T53),IF(AND($AK53=\"FWP2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM(BslnAllctnCrrnt!$A$1-$T53),IF(AND($AK53=\"FWP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM(BslnAllctnCrrnt!$A$1-$T53),IF(AND($AK53=\"FWP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$W53,BslnAllctnCrrnt!$A$1<$X53),$L53,IF(AND($AK53=\"SSP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM(BslnAllctnCrrnt!$A$1-$T53),IF(AND($AK53=\"SSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$Q53,BslnAllctnCrrnt!$A$1<$R53),0,IF(AND($AK53=\"SSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM(BslnAllctnCrrnt!$A$1-$T53),0))))))))","v":0},{"$f":"IF(AND($AK53=\"FWP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$Q53,BslnAllctnCrrnt!$A$1<$R53),SUM($L53-$HO53),IF(AND($AK53=\"FWP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM($L53-$HO53),IF(AND($AK53=\"FWP2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM($L53-$HO53),IF(AND($AK53=\"FWP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM($L53-$HO53),IF(AND($AK53=\"FWP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$W53,BslnAllctnCrrnt!$A$1<$X53),SUM($L53-$HO53),IF(AND($AK53=\"SSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$Q53,BslnAllctnCrrnt!$A$1<$R53),SUM($L53-$HO53),IF(AND($AK53=\"SSP1P2\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM($L53-$HO53),0)))))))","v":0},{"$f":"IF(AND($AK53=\"FWP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),0,IF(AND($AK53=\"FWP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$W53,BslnAllctnCrrnt!$A$1<$X53),SUM(BslnAllctnCrrnt!$A$1-$W53),IF(AND($AK53=\"FWP3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$W53,BslnAllctnCrrnt!$A$1<$X53),SUM(BslnAllctnCrrnt!$A$1-$W53),IF(AND($AK53=\"SSP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),0,IF(AND($AK53=\"SSP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$W53,BslnAllctnCrrnt!$A$1<$X53),SUM(BslnAllctnCrrnt!$A$1-$W53),0)))))","v":0},{"$f":"IF(AND($AK53=\"FWP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM($N53-$HQ53),IF(AND($AK53=\"FWP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$W53,BslnAllctnCrrnt!$A$1<$X53),SUM($N53-$HQ53),IF(AND($AK53=\"FWP3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$W53,BslnAllctnCrrnt!$A$1<$X53),SUM($N53-$HQ53),IF(AND($AK53=\"SSP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$T53,BslnAllctnCrrnt!$A$1<$U53),SUM($N53-$HQ53),IF(AND($AK53=\"SSP2P3\",$HF53=TRUE,BslnAllctnCrrnt!$A$1>=$W53,BslnAllctnCrrnt!$A$1<$X53),SUM($N53-$HQ53),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[53,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G54),0,IF($F54<=$G54,SUM($G54-$F54),IF($F54>$G54,SUM((Account!$L$2-Usage!$F54)+Usage!$G54+1))))","v":0},{"$f":"IF($Q54=0,0,IF($R54=0,0,IF(AND($Q54<FctrChngDts!$A$2,$R54>=FctrChngDts!$A$2),SUM($R54-FctrChngDts!$A$2+1),IF(AND($Q54>=FctrChngDts!$A$2,$R54>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q54),IF(AND($Q54>=FctrChngDts!$A$2,$R54<FctrChngDts!$B$2),SUM($R54-$Q54+1),0)))))","v":0},{"$f":"IF($Q54=0,0,IF($R54=0,0,IF(AND($Q54<FctrChngDts!$A$2,$R54>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q54),IF(AND($Q54<FctrChngDts!$A$2,$R54<FctrChngDts!$A$2),SUM($R54-$Q54+1),IF(AND($Q54>FctrChngDts!$A$2,$R54>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R54+1),0)))))","v":0},{"$f":"IF($T54=0,0,IF($U54=0,0,IF(AND($T54<FctrChngDts!$A$2,$U54>=FctrChngDts!$A$2),SUM($U54-FctrChngDts!$A$2+1),IF(AND($T54>=FctrChngDts!$A$2,$U54<FctrChngDts!$B$2),SUM($U54-$T54+1),IF(AND($T54>=FctrChngDts!$A$2,$U54>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T54)<0),0,IF(AND($T54>=FctrChngDts!$A$2,$U54>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T54),0))))))","v":0},{"$f":"IF($T54=0,0,IF($U54=0,0,IF(AND($T54<FctrChngDts!$A$2,$U54>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T54),IF(AND($T54>=FctrChngDts!$B$2,$U54>=FctrChngDts!$B$2),SUM($U54-$T54+1),IF(AND($T54<FctrChngDts!$A$2,$U54<FctrChngDts!$A$2),SUM($U54-$T54+1),IF(AND($T54>=FctrChngDts!$A$2,$U54>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U54+1),0))))))","v":0},{"$f":"IF($W54=0,0,IF($X54=0,0,IF(AND($W54>=FctrChngDts!$A$2,$X54>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W54)<0),0,IF(AND($W54>=FctrChngDts!$A$2,$X54>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W54),IF(AND($W54>=FctrChngDts!$A$2,$X54<FctrChngDts!$B$2),SUM($X54-$W54+1),IF(AND($W54<FctrChngDts!$A$2,$X54>=FctrChngDts!$A$2),SUM($X54-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W54=0,0,IF($X54=0,0,IF(AND($W54<FctrChngDts!$A$2,$X54<FctrChngDts!$A$2),SUM($X54-$W54+1),IF(AND($W54>=FctrChngDts!$A$2,$X54>=FctrChngDts!$B$2,SUM($X54-FctrChngDts!$B$2+1)<=$Y54),SUM($X54-FctrChngDts!$B$2+1),IF(AND($W54>=FctrChngDts!$A$2,$X54>=FctrChngDts!$B$2),SUM($X54-$W54+1),IF(AND($W54<FctrChngDts!$A$2,$X54>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W54),0))))))","v":0},{"$f":"IF(AND($D54>=FctrChngDts!$C$2,$E54<FctrChngDts!$E$2),\"1\",IF(AND($D54>=FctrChngDts!$E$2,$E54<FctrChngDts!$G$2),\"2\",IF(AND($D54>=FctrChngDts!$G$2,$E54<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D54>=FctrChngDts!$D$2,,IF(AND($D54>=FctrChngDts!$C$2,$D54<=FctrChngDts!$D$2),$D54,IF(AND($D54>=FctrChngDts!$C$2,$D54>=FctrChngDts!$D$2,$E54>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D54>FctrChngDts!$D$2,,IF($D54=FctrChngDts!$D$2,$D54,IF(AND($D54>=FctrChngDts!$C$2,$E54<FctrChngDts!$D$2),$E54,IF(AND($D54>=FctrChngDts!$C$2,$E54>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D54>=FctrChngDts!$D$2,$E54>=FctrChngDts!$D$2,$E54>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E54<FctrChngDts!$D$2,$E54<=FctrChngDts!$D$2),$E54,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D54<FctrChngDts!$E$2,$E54<FctrChngDts!$E$2),,IF($D54>FctrChngDts!$F$2,,IF(AND($D54>=FctrChngDts!$E$2,$D54<=FctrChngDts!$F$2),$D54,IF(AND($D54>=FctrChngDts!$E$2,$D54>=FctrChngDts!$F$2,$E54>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D54>FctrChngDts!$F$2,,IF($E54=FctrChngDts!$F$2,$E54,IF(AND($D54<FctrChngDts!$E$2,$E54<=FctrChngDts!$F$2),$E54,IF(AND($D54>=FctrChngDts!$E$2,$E54<FctrChngDts!$F$2),$E54,IF(AND($D54>=FctrChngDts!$E$2,$E54>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D54>=FctrChngDts!$F$2,$E54>=FctrChngDts!$F$2,$E54>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D54<FctrChngDts!$G$2,$E54<FctrChngDts!$G$2),,IF($D54>FctrChngDts!$H$2,,IF(AND($D54>=FctrChngDts!$G$2,$D54<=FctrChngDts!$H$2),$D54,IF(AND($D54>=FctrChngDts!$G$2,$D54>=FctrChngDts!$H$2,$E54>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D54>FctrChngDts!$H$2,,IF($E54=FctrChngDts!$H$2,$E54,IF(AND($D54<FctrChngDts!$G$2,$E54<=FctrChngDts!$H$2),$E54,IF(AND($D54>=FctrChngDts!$G$2,$E54<FctrChngDts!$H$2),$E54,IF(AND($D54>=FctrChngDts!$G$2,$E54>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D54>=FctrChngDts!$H$2,$E54>=FctrChngDts!$H$2,$E54>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A54,Tenant!$A54:$J353,6,FALSE)","v":0},{"$f":"VLOOKUP($A54,Tenant!$A54:$J353,7,FALSE)","v":0},{"$f":"VLOOKUP($A54,Tenant!$A54:$J353,10,FALSE)","v":0},0,{"$f":"IF(AND($AK54=\"FSP2\",$AJ54=FALSE,$HF54=FALSE),SUM($K54*FctrChngDts!$C$9),IF(AND($AK54=\"FSP2\",$AJ54=TRUE,$HF54=FALSE),SUM($K54*FctrChngDts!$C$10),IF(AND($AK54=\"FSP2P3\",$AJ54=FALSE,$HF54=FALSE),SUM(SUM($K54,$M54)*FctrChngDts!$C$9),IF(AND($AK54=\"FSP2P3\",$AJ54=TRUE,$HF54=FALSE),SUM(SUM($K54,$M54)*FctrChngDts!$C$10),IF(AND($AK54=\"FSP3\",$AJ54=FALSE,$HF54=FALSE),SUM($M54*FctrChngDts!$C$9),IF(AND($AK54=\"FSP3\",$AJ54=TRUE,$HF54=FALSE),SUM($M54*FctrChngDts!$C$10),IF(AND($AK54=\"FSP1\",$AJ54=FALSE,$HF54=FALSE),SUM($I54*FctrChngDts!$C$9),IF(AND($AK54=\"FSP1\",$AJ54=TRUE,$HF54=FALSE),SUM($I54*FctrChngDts!$C$10),IF(AND($AK54=\"FSP1P2\",$AJ54=FALSE,$HF54=FALSE),SUM(SUM($I54,$K54)*FctrChngDts!$C$9),IF(AND($AK54=\"FSP1P2\",$AJ54=TRUE,$HF54=FALSE),SUM(SUM($I54,$K54)*FctrChngDts!$C$10),IF(AND($Z54=\"Summer\",$AK54=\"SSP2P3\",$AJ54=FALSE,$HF54=FALSE),SUM(SUM(SUM(SUM($K54,$M54)*FctrChngDts!$C$9),SUM(SUM($L54,$N54)*FctrChngDts!$C$11))*$AF54),IF(AND($Z54=\"Summer\",$AK54=\"SSP2P3\",$AJ54=TRUE,$HF54=FALSE),SUM(SUM(SUM(SUM($K54,$M54)*FctrChngDts!$C$10),SUM(SUM($L54,$N54)*FctrChngDts!$C$12))*$AF54),IF(AND($Z54=\"Winter\",$AK54=\"SSP2P3\",$AJ54=FALSE,$HF54=FALSE),SUM(SUM(SUM(SUM($K54,$M54)*FctrChngDts!$C$9),SUM(SUM($L54,$N54)*FctrChngDts!$C$11))-$AO54),IF(AND($Z54=\"Winter\",$AK54=\"SSP2P3\",$AJ54=TRUE,$HF54=FALSE),SUM(SUM(SUM(SUM($K54,$M54)*FctrChngDts!$C$10),SUM(SUM($L54,$N54)*FctrChngDts!$C$12))-$AO54),IF(AND($Z54=\"Summer\",$AK54=\"SSP1P2\",$AJ54=FALSE,$HF54=FALSE),SUM(SUM(SUM(SUM($I54,$K54)*FctrChngDts!$C$9),SUM(SUM($J54,$L54)*FctrChngDts!$C$11))*$AF54),IF(AND($Z54=\"Summer\",$AK54=\"SSP1P2\",$AJ54=TRUE,$HF54=FALSE),SUM(SUM(SUM(SUM($I54,$K54)*FctrChngDts!$C$10),SUM(SUM($J54,$L54)*FctrChngDts!$C$12))*$AF54),IF(AND($Z54=\"Winter\",$AK54=\"SSP1P2\",$AJ54=FALSE,$HF54=FALSE),SUM(SUM(SUM(SUM($I54,$K54)*FctrChngDts!$C$9),SUM(SUM($J54,$L54)*FctrChngDts!$C$11))-$AO54),IF(AND($Z54=\"Winter\",$AK54=\"SSP1P2\",$AJ54=TRUE,$HF54=FALSE),SUM(SUM(SUM(SUM($I54,$K54)*FctrChngDts!$C$10),SUM(SUM($J54,$L54)*FctrChngDts!$C$12))-$AO54),IF(AND($AK54=\"FSP2\",$AJ54=FALSE,$HF54=TRUE),SUM(SUM($HI54*FctrChngDts!$B$9),SUM($HJ54*FctrChngDts!$C$9)),IF(AND($AK54=\"FSP2\",$AJ54=TRUE,$HF54=TRUE),SUM(SUM($HI54*FctrChngDts!$B$10),SUM($HJ54*FctrChngDts!$C$10)),IF(AND($AK54=\"FSP2P3\",$AJ54=FALSE,$HF54=TRUE),SUM(SUM(SUM($HI54,$HK54)*FctrChngDts!$B$9),SUM(SUM($HJ54,$HL54)*FctrChngDts!$C$9)),IF(AND($AK54=\"FSP2P3\",$AJ54=TRUE,$HF54=TRUE),SUM(SUM(SUM($HI54,$HK54)*FctrChngDts!$B$10),SUM(SUM($HJ54,$HL54)*FctrChngDts!$C$10)),IF(AND($AK54=\"FSP3\",$AJ54=FALSE,$HF54=TRUE),SUM(SUM($HK54*FctrChngDts!$B$9),SUM($HL54*FctrChngDts!$C$9)),IF(AND($AK54=\"FSP3\",$AJ54=TRUE,$HF54=TRUE),SUM(SUM($HK54*FctrChngDts!$B$10),SUM($HL54*FctrChngDts!$C$10)),IF(AND($AK54=\"FSP1\",$AJ54=FALSE,$HF54=TRUE),SUM(SUM($HG54*FctrChngDts!$B$9),SUM($HH54*FctrChngDts!$C$9)),IF(AND($AK54=\"FSP1\",$AJ54=TRUE,$HF54=TRUE),SUM(SUM($HG54*FctrChngDts!$B$10),SUM($HH54*FctrChngDts!$C$10)),IF(AND($AK54=\"FSP1P2\",$AJ54=FALSE,$HF54=TRUE),SUM(SUM(SUM($HG54,$HI54)*FctrChngDts!$B$9),SUM(SUM($HH54,$HJ54)*FctrChngDts!$C$9)),IF(AND($AK54=\"FSP1P2\",$AJ54=TRUE,$HF54=TRUE),SUM(SUM(SUM($HG54,$HI54)*FctrChngDts!$B$10),SUM(SUM($HG54,$HI54)*FctrChngDts!$C$10)),IF(AND($Z54=\"Summer\",$AK54=\"SSP2P3\",$AJ54=FALSE,$HF54=TRUE),SUM(SUM(SUM(SUM($HI54,$HK54)*FctrChngDts!$B$9),SUM(SUM($HJ54,$HL54)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO54,$HQ54)*FctrChngDts!$B$11),SUM(SUM($HP54,$HR54)*FctrChngDts!$C$11))*$AF54),IF(AND($Z54=\"Summer\",$AK54=\"SSP2P3\",$AJ54=TRUE,$HF54=TRUE),SUM(SUM(SUM(SUM($HI54,$HK54)*FctrChngDts!$B$10),SUM(SUM($HJ54,$HL54)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO54,$HQ54)*FctrChngDts!$B$12),SUM(SUM($HP54,$HR54)*FctrChngDts!$C$12))*$AF54),IF(AND($Z54=\"Winter\",$AK54=\"SSP2P3\",$AJ54=FALSE,$HF54=TRUE),SUM(SUM(SUM(SUM($HI54,$HK54)*FctrChngDts!$B$9),SUM(SUM($HJ54,$HL54)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO54,$HQ54)*FctrChngDts!$B$11),SUM(SUM($HP54,$HR54)*FctrChngDts!$C$11))-$AO54),IF(AND($Z54=\"Winter\",$AK54=\"SSP2P3\",$AJ54=TRUE,$HF54=TRUE),SUM(SUM(SUM(SUM($HI54,$HK54)*FctrChngDts!$B$10),SUM(SUM($HO54,$HQ54)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO54,$HQ54)*FctrChngDts!$B$12),SUM(SUM($HP54,$HR54)*FctrChngDts!$C$12))-$AO54),IF(AND($Z54=\"Summer\",$AK54=\"SSP1P2\",$AJ54=FALSE,$HF54=TRUE),SUM(SUM(SUM(SUM($HG54,$HI54)*FctrChngDts!$B$9),SUM(SUM($HH54,$HJ54)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM54,$HO54)*FctrChngDts!$B$11),SUM(SUM($HN54,$HP54)*FctrChngDts!$C$11))*$AF54),IF(AND($Z54=\"Summer\",$AK54=\"SSP1P2\",$AJ54=TRUE,$HF54=TRUE),SUM(SUM(SUM(SUM($HG54,$HI54)*FctrChngDts!$B$10),SUM(SUM($HH54,$HJ54)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM54,$HO54)*FctrChngDts!$B$12),SUM(SUM($HN54,$HP54)*FctrChngDts!$C$12))*$AF54),IF(AND($Z54=\"Winter\",$AK54=\"SSP1P2\",$AJ54=FALSE,$HF54=TRUE),SUM(SUM(SUM(SUM($HG54,$HI54)*FctrChngDts!$B$9),SUM(SUM($HH54,$HJ54)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM54,$HO54)*FctrChngDts!$B$11),SUM(SUM($HN54,$HP54)*FctrChngDts!$C$11))-$AO54),IF(AND($Z54=\"Winter\",$AK54=\"SSP1P2\",$AJ54=TRUE,$HF54=TRUE),SUM(SUM(SUM(SUM($HG54,$HI54)*FctrChngDts!$B$10),SUM(SUM($HH54,$HJ54)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM54,$HO54)*FctrChngDts!$B$12),SUM(SUM($HN54,$HP54)*FctrChngDts!$C$12))-$AO54),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK54=\"FWP1\",$AJ54=FALSE,$HF54=FALSE),SUM($J54*FctrChngDts!$C$11),IF(AND($AK54=\"FWP1\",$AJ54=TRUE,$HF54=FALSE),SUM($J54*FctrChngDts!$C$12),IF(AND($AK54=\"FWP1P2\",$AJ54=FALSE,$HF54=FALSE),SUM(SUM($J54,$L54)*FctrChngDts!$C$11),IF(AND($AK54=\"FWP1P2\",$AJ54=TRUE,$HF54=FALSE),SUM(SUM($J54,$L54)*FctrChngDts!$C$12),IF(AND($AK54=\"FWP2\",$AJ54=FALSE,$HF54=FALSE),SUM($L54*FctrChngDts!$C$11),IF(AND($AK54=\"FWP2\",$AJ54=TRUE,$HF54=FALSE),SUM($L54*FctrChngDts!$C$12),IF(AND($AK54=\"FWP2P3\",$AJ54=FALSE,$HF54=FALSE),SUM(SUM($L54,$N54)*FctrChngDts!$C$11),IF(AND($AK54=\"FWP2P3\",$AJ54=TRUE,$HF54=FALSE),SUM(SUM($L54,$N54)*FctrChngDts!$C$12),IF(AND($AK54=\"FWP3\",$AJ54=FALSE,$HF54=FALSE),SUM($N54*FctrChngDts!$C$11),IF(AND($AK54=\"FWP3\",$AJ54=TRUE,$HF54=FALSE),SUM($N54*FctrChngDts!$C$12),IF(AND($Z54=\"Winter\",$AK54=\"SSP1P2\",$AJ54=FALSE,$HF54=FALSE),SUM(SUM(SUM($I54,$K54)*FctrChngDts!$C$9),SUM(SUM($J54,$L54)*FctrChngDts!$C$11))*$AG54,IF(AND($Z54=\"Winter\",$AK54=\"SSP1P2\",$AJ54=TRUE,$HF54=FALSE),SUM(SUM(SUM($I54,$K54)*FctrChngDts!$B$10),SUM(SUM($J54,$L54)*FctrChngDts!$B$12))*$AG54,IF(AND($Z54=\"Summer\",$AK54=\"SSP1P2\",$AJ54=FALSE,$HF54=FALSE),SUM(SUM(SUM($I54,$K54)*FctrChngDts!$B$9),SUM(SUM($J54,$L54)*FctrChngDts!$B$11))-$AJ54,IF(AND($Z54=\"Summer\",$AK54=\"SSP1P2\",$AJ54=TRUE,$HF54=FALSE),SUM(SUM(SUM($I54,$K54)*FctrChngDts!$C$10),SUM(SUM($J54,$L54)*FctrChngDts!$C$12))-$AJ54,IF(AND($Z54=\"Winter\",$AK54=\"SSP2P3\",$AJ54=FALSE,$HF54=FALSE),SUM(SUM(SUM($K54,$M54)*FctrChngDts!$C$9),SUM(SUM($L54,$N54)*FctrChngDts!$C$11))*$AG54,IF(AND($Z54=\"Winter\",$AK54=\"SSP2P3\",$AJ54=TRUE,$HF54=FALSE),SUM(SUM(SUM($K54,$M54)*FctrChngDts!$C$10),SUM(SUM($L54,$N54)*FctrChngDts!$C$12))*$AG54,IF(AND($Z54=\"Summer\",$AK54=\"SSP2P3\",$AJ54=FALSE,$HF54=FALSE),SUM(SUM(SUM($K54,$M54)*FctrChngDts!$C$9),SUM(SUM($L54,$N54)*FctrChngDts!$C$11))-$AJ54,IF(AND($Z54=\"Summer\",$AK54=\"SSP2P3\",$AJ54=TRUE,$HF54=FALSE),SUM(SUM(SUM($K54,$M54)*FctrChngDts!$C$10),SUM(SUM($L54,$N54)*FctrChngDts!$C$12))-$AJ54,IF(AND($AK54=\"FWP1\",$AJ54=FALSE,$HF54=TRUE),SUM(SUM($HM54*FctrChngDts!$B$11),SUM($HN54*FctrChngDts!$C$11)),IF(AND($AK54=\"FWP1\",$AJ54=TRUE,$HF54=TRUE),SUM(SUM($HM54*FctrChngDts!$B$12),SUM($HN54*FctrChngDts!$C$12)),IF(AND($AK54=\"FWP1P2\",$AJ54=FALSE,$HF54=TRUE),SUM(SUM(SUM($HM54,$HO54)*FctrChngDts!$B$11),SUM(SUM($HN54,$HP54)*FctrChngDts!$C$11)),IF(AND($AK54=\"FWP1P2\",$AJ54=TRUE,$HF54=TRUE),SUM(SUM(SUM($HM54,$KP54)*FctrChngDts!$C$12),SUM(SUM($HN54,$HP54)*FctrChngDts!$C$12)),IF(AND($AK54=\"FWP2\",$AJ54=FALSE,$HF54=TRUE),SUM(SUM($HO54*FctrChngDts!$B$11),SUM($HO54*FctrChngDts!$C$11)),IF(AND($AK54=\"FWP2\",$AJ54=TRUE,$HF54=TRUE),SUM(SUM($HO54*FctrChngDts!$B$12),SUM($HO54*FctrChngDts!$C$12)),IF(AND($AK54=\"FWP2P3\",$AJ54=FALSE,$HF54=TRUE),SUM(SUM(SUM($HO54,$HQ54)*FctrChngDts!$C$11),SUM(SUM($HP54,$HR54)*FctrChngDts!$C$11)),IF(AND($AK54=\"FWP2P3\",$AJ54=TRUE,$HF54=TRUE),SUM(SUM(SUM($HO54,$HQ54)*FctrChngDts!$C$12),SUM(SUM($HP54,$HR54)*FctrChngDts!$C$12)),IF(AND($AK54=\"FWP3\",$AJ54=FALSE,$HF54=TRUE),SUM(SUM($HQ54*FctrChngDts!$B$11),SUM($HR54*FctrChngDts!$C$11)),IF(AND($AK54=\"FWP3\",$AJ54=TRUE,$HF54=TRUE),SUM(SUM($HQ54*FctrChngDts!$B$12),SUM($HR54*FctrChngDts!$C$12)),IF(AND($Z54=\"Winter\",$AK54=\"SSP1P2\",$AJ54=FALSE,$HF54=TRUE),SUM(SUM(SUM(SUM($HG54,$HI54)*FctrChngDts!$B$9),SUM(SUM($HH54,$HJ54)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM54,$HO54)*FctrChngDts!$B$11),SUM(SUM($HN54,$HP54)*FctrChngDts!$C$11))*$AG54),IF(AND($Z54=\"Winter\",$AK54=\"SSP1P2\",$AJ54=TRUE,$HF54=TRUE),SUM(SUM(SUM(SUM($HG54,$HI54)*FctrChngDts!$B$10), SUM(SUM($HH54,$HJ54)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM54,$HO54)*FctrChngDts!$B$12),SUM(SUM($HN54,$HP54)*FctrChngDts!$C$12))*$AG54),IF(AND($Z54=\"Summer\",$AK54=\"SSP1P2\",$AJ54=FALSE,$HF54=TRUE),SUM(SUM(SUM(SUM($HG54,$HI54)*FctrChngDts!$B$9),SUM(SUM($HH54,$HJ54)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM54,$HO54)*FctrChngDts!$B$11),SUM(SUM($HN54,$HP54)*FctrChngDts!$C$11))-$AJ54),IF(AND($Z54=\"Summer\",$AK54=\"SSP1P2\",$AJ54=TRUE,$HF54=TRUE),SUM(SUM(SUM(SUM($HG54,$HI54)*FctrChngDts!$B$10),SUM(SUM($HH54,$HJ54)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM54,$HO54)*FctrChngDts!$B$12),SUM(SUM($HN54,$HP54)*FctrChngDts!$C$12))-$AJ54),IF(AND($Z54=\"Winter\",$AK54=\"SSP2P3\",$AJ54=FALSE,$HF54=TRUE),SUM(SUM(SUM(SUM($HI54,$HK54)*FctrChngDts!$B$9),SUM(SUM($HJ54,$HL54)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO54,$HQ54)*FctrChngDts!$B$11),SUM(SUM($HP54,$HR54)*FctrChngDts!$C$11))*$AG54),IF(AND($Z54=\"Winter\",$AK54=\"SSP2P3\",$AJ54=TRUE,$HF54=TRUE),SUM(SUM(SUM(SUM($HI54,$HK54)*FctrChngDts!$B$10), SUM(SUM($HJ54,$HL54)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO54,$HQ54)*FctrChngDts!$B$12),SUM(SUM($HP54,$HR54)*FctrChngDts!$C$12))*$AG54),IF(AND($Z54=\"Summer\",$AK54=\"SSP2P3\",$AJ54=FALSE,$HF54=TRUE),SUM(SUM(SUM(SUM($HI54,$HK54)*FctrChngDts!$B$9),SUM(SUM($HJ54,$HL54)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO54,$HQ54)*FctrChngDts!$B$11),SUM(SUM($HP54,$HR54)*FctrChngDts!$C$11))-$AJ54),IF(AND($Z54=\"Summer\",$AK54=\"SSP2P3\",$AJ54=TRUE,$HF54=TRUE),SUM(SUM(SUM(SUM($HI54,$HK54)*FctrChngDts!$B$10), SUM(SUM($HJ54,$HL54)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO54,$HQ54)*FctrChngDts!$B$12),SUM(SUM($HP54,$HR54)*FctrChngDts!$C$12))-$AJ54),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK54=\"FSP1\",$AH54=TRUE,SUM(SUM(SUM($AI54*FctrChngDts!$B$13)*I54),$AR54)>$AD54),$AD54,IF(AND($AK54=\"FSP1\",$AH54=TRUE,SUM(SUM(SUM($AI54*FctrChngDts!$B$13)*$I54),$AR54)<=$AD54),SUM(SUM(SUM($AI54*FctrChngDts!$B$13)*$I54),$AR54),IF(AND($Z54=\"Summer\",$AK54=\"SSP1\",$AH54=TRUE,SUM(SUM(SUM(SUM($I54,$J54)*SUM($AI54*FctrChngDts!$B$13))*$AF54),$AR54)>$AD54),$AD54,IF(AND($Z54=\"Summer\",$AK54=\"SSP1\",$AH54=TRUE,SUM(SUM(SUM(SUM($I54,$J54)*SUM($AI54*FctrChngDts!$B$13))*$AF54),$AR54)<=$AD54),SUM(SUM(SUM(SUM($I54,$J54)*SUM($AI54*FctrChngDts!$B$13))*$AF54),$AR54),IF(AND($Z54=\"Winter\",$AK54=\"SSP1\",$AH54=TRUE,SUM(SUM(SUM(SUM($I54,$J54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AU54:$AW54)),$AR54)>$AD54),$AD54,IF(AND($Z54=\"Winter\",$AK54=\"SSP1\",$AH54=TRUE,SUM(SUM(SUM(SUM($I54,$J54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AU54:$AW54)),$AR54)<=$AD54),SUM(SUM(SUM(SUM($I54,$J54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AU54:$AW54)),$AR54),IF(AND($AK54=\"FSP1P2\",$AH54=TRUE,SUM(SUM(SUM(SUM($I54,$K54)*SUM($AI54*FctrChngDts!$B$13))*$AF54),$AR54)>$AD54),$AD54,IF(AND($AK54=\"FSP1P2\",$AH54=TRUE,SUM(SUM(SUM(SUM($I54,$K54)*SUM($AI54*FctrChngDts!$B$13))*$AF54),$AR54)<=$AD54),SUM(SUM(SUM(SUM($I54,$K54)*SUM($AI54*FctrChngDts!$B$13))*$AF54),$AR54),IF(AND($Z54=\"Summer\",$AK54=\"SSP1P2\",$AH54=TRUE,SUM(SUM(SUM(SUM($I54,$K54,$J54,$L54)*SUM($AI54*FctrChngDts!$B$13))*$AF54),$AR54)>$AD54),$AD54,IF(AND($Z54=\"Summer\",$AK54=\"SSP1P2\",$AH54=TRUE,SUM(SUM(SUM(SUM($I54,$K54,$J54,$L54)*SUM($AI54*FctrChngDts!$B$13))*$AF54),$AR54)<=$AD54),SUM(SUM(SUM(SUM($I54,$K54,$J54,$L54)*SUM($AI54*FctrChngDts!$B$13))*$AF54),$AR54),IF(AND($Z54=\"Winter\",$AK54=\"SSP1P2\",$AH54=TRUE,SUM(SUM(SUM(SUM($I54,$K54,$J54,$L54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AU54:$AW54)),$AR54)>$AD54),$AD54,IF(AND($Z54=\"Winter\",$AK54=\"SSP1P2\",$AH54=TRUE,SUM(SUM(SUM(SUM($I54,$K54,$J54,$L54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AU54:$AW54)),$AR54)<=$AD54),MIN($AD54,SUM($AL54,SUM(SUM(SUM(SUM($I54,$K54,$J54,$L54)*SUM($AI54*FctrChngDts!$B$13))*$AF54)))),IF(AND($AK54=\"FSP2\",$AH54=TRUE,SUM(SUM(SUM($AI54*FctrChngDts!$B$13)*$K54),$AR54)>$AD54),$AD54,IF(AND($AK54=\"FSP2\",$AH54=TRUE,SUM(SUM(SUM($AI54*FctrChngDts!$B$13)*$K54),$AR54)<=$AD54),SUM(SUM(SUM($AI54*FctrChngDts!$B$13)*$K54),$AR54),IF(AND($Z54=\"Summer\",$AK54=\"SSP2\",$AH54=TRUE,SUM(SUM(SUM(SUM($K54,$L54)*SUM($AI54*FctrChngDts!$B$13))*$AF54),$AR54)>$AD54),$AD54,IF(AND($Z54=\"Summer\",$AK54=\"SSP2\",$AH54=TRUE,SUM(SUM(SUM(SUM($K54,$L54)*SUM($AI54*FctrChngDts!$B$13))*$AF54),$AR54)<=$AD54),SUM(SUM(SUM(SUM($K54,$L54)*SUM($AI54*FctrChngDts!$B$13))*$AF54),$AR54),IF(AND($Z54=\"Winter\",$AK54=\"SSP2\",$AH54=TRUE,SUM(SUM(SUM(SUM($K54,$L54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AU54:$AW54)),$AR54)>$AD54),$AD54,IF(AND($Z54=\"Winter\",$AK54=\"SSP2\",$AH54=TRUE,SUM(SUM(SUM(SUM($K54,$L54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AU54:$AW54)),$AR54)<=$AD54),SUM(SUM(SUM(SUM($K54,$L54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AU54:$AW54)),$AR54),IF(AND($AK54=\"FSP2P3\",$AH54=TRUE,SUM(SUM(SUM(SUM($K54,$M54)*SUM($AI54*FctrChngDts!$B$13))*$AF54),$AR54)>$AD54),$AD54,IF(AND($AK54=\"FSP2P3\",$AH54=TRUE,SUM(SUM(SUM(SUM($K54,$M54)*SUM($AI54*FctrChngDts!$B$13))*$AF54),$AR54)<=$AD54),SUM(SUM(SUM(SUM($K54,$M54)*SUM($AI54*FctrChngDts!$B$13))*$AF54),$AR54),IF(AND($Z54=\"Summer\",$AK54=\"SSP2P3\",$AH54=TRUE,SUM(SUM(SUM(SUM($K54,$L54,$M54,$N54)*SUM($AI54*FctrChngDts!$B$13))*$AF54),$AR54)>$AD54),$AD54,IF(AND($Z54=\"Summer\",$AK54=\"SSP2P3\",$AH54=TRUE,SUM(SUM(SUM(SUM($K54,$L54,$M54,$N54)*SUM($AI54*FctrChngDts!$B$13))*$AF54),$AR54)<=$AD54),SUM(SUM(SUM(SUM($K54,$L54,$M54,$N54)*SUM($AI54*FctrChngDts!$B$13))*$AF54),$AR54),IF(AND($Z54=\"Winter\",$AK54=\"SSP2P3\",$AH54=TRUE,SUM(SUM(SUM(SUM($K54,$L54,$M54,$N54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AU54:$AW54)),$AR54)>$AD54),$AD54,IF(AND($Z54=\"Winter\",$AK54=\"SSP2P3\",$AH54=TRUE,SUM(SUM(SUM(SUM($K54,$L54,$M54,$N54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AU54:$AW54)),$AR54)<=$AD54),SUM(SUM(SUM(SUM($K54,$L54,$M54,$N54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AU54:$AW54)),$AR54),IF(AND($AK54=\"FSP3\",$AH54=TRUE,SUM(SUM(SUM($AI54*FctrChngDts!$B$13)*$M54),$AR54)>$AD54),$AD54,IF(AND($AK54=\"FSP3\",$AH54=TRUE,SUM(SUM(SUM($AI54*FctrChngDts!$B$13)*$M54),$AR54)<=$AD54),SUM(SUM(SUM($AI54*FctrChngDts!$B$13)*$M54),$AR54),IF(AND($Z54=\"Summer\",$AK54=\"SSP3\",$AH54=TRUE,SUM(SUM(SUM(SUM($M54,$N54)*SUM($AI54*FctrChngDts!$B$13))*$AF54),$AR54)>$AD54),$AD54,IF(AND($Z54=\"Summer\",$AK54=\"SSP3\",$AH54=TRUE,SUM(SUM(SUM(SUM($M54,$N54)*SUM($AI54*FctrChngDts!$B$13))*$AF54),$AR54)<=$AD54),SUM(SUM(SUM(SUM($M54,$N54)*SUM($AI54*FctrChngDts!$B$13))*$AF54),$AR54),IF(AND($Z54=\"Winter\",$AK54=\"SSP3\",$AH54=TRUE,SUM(SUM(SUM(SUM($M54,$N54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AU54:$AW54)),$AR54)>$AD54),$AD54,IF(AND($Z54=\"Winter\",$AK54=\"SSP3\",$AH54=TRUE,SUM(SUM(SUM(SUM($M54,$N54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AU54:$AW54)),$AR54)<=$AD54),SUM(SUM(SUM(SUM($M54,$N54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AU54:$AW54)),$AR54),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK54=\"FWP1\",$AH54=TRUE,SUM(SUM(SUM($AI54*FctrChngDts!$B$13)*$J54),$AU54)>$AE54),$AE54,IF(AND($AK54=\"FWP1\",$AH54=TRUE,SUM(SUM(SUM($AI54*FctrChngDts!$B$13)*$J54),$AU54)<=$AE54),SUM(SUM(SUM($AI54*FctrChngDts!$B$13)*$J54),$AU54),IF(AND($Z54=\"Winter\",$AK54=\"SSP1\",$AH54=TRUE,SUM(SUM(SUM(SUM($I54,$J54)*SUM($AI54*FctrChngDts!$B$13))*$AG54),$AU54)>$AE54),$AE54,IF(AND($Z54=\"Winter\",$AK54=\"SSP1\",$AH54=TRUE,SUM(SUM(SUM(SUM($I54,$J54)*SUM($AI54*FctrChngDts!$B$13))*$AG54),$AU54)<=$AE54),SUM(SUM(SUM(SUM($I54,$J54)*SUM($AI54*FctrChngDts!$B$13))*$AG54),$AU54),IF(AND($Z54=\"Summer\",$AK54=\"SSP1\",$AH54=TRUE,SUM(SUM(SUM(SUM($I54,$J54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AR54:$AT54)),$AU54)>$AE54),$AE54,IF(AND($Z54=\"Summer\",$AK54=\"SSP1\",$AH54=TRUE,SUM(SUM(SUM(SUM($I54,$J54)*SUM($AI54*FctrChngDts!$B$13))- SUM($AR54:$AT54)),$AU54)<=$AE54),SUM(SUM(SUM(SUM($I54,$J54)*SUM($AI54*FctrChngDts!$B$13))- SUM($AR54:$AT54)),$AU54),IF(AND($AK54=\"FWP1P2\",$AH54=TRUE,SUM(SUM(SUM(SUM($J54,$L54)*SUM($AI54*FctrChngDts!$B$13))*$AG54),$AU54)>$AE54),$AE54,IF(AND($AK54=\"FWP1P2\",$AH54=TRUE,SUM(SUM(SUM(SUM($J54,$L54)*SUM($AI54*FctrChngDts!$B$13))*$AG54),$AU54)<=$AE54),SUM(SUM(SUM(SUM($J54,$L54)*SUM($AI54*FctrChngDts!$B$13))*$AG54),$AU54),IF(AND($Z54=\"Winter\",$AK54=\"SSP1P2\",$AH54=TRUE,SUM(SUM(SUM(SUM($I54,$K54,$J54,$L54)*SUM($AI54*FctrChngDts!$B$13))*$AG54),$AU54)>$AE54),$AE54,IF(AND($Z54=\"Winter\",$AK54=\"SSP1P2\",$AH54=TRUE,SUM(SUM(SUM(SUM($I54,$K54,$J54,$L54)*SUM($AI54*FctrChngDts!$B$13))*$AG54),$AU54)<=$AE54),SUM(SUM(SUM(SUM($I54,$K54,$J54,$L54)*SUM($AI54*FctrChngDts!$B$13))*$AG54),$AU54),IF(AND($Z54=\"Summer\",$AK54=\"SSP1P2\",$AH54=TRUE,SUM(SUM(SUM(SUM($I54,$K54,$J54,$L54)*SUM($AI54*FctrChngDts!$B$13))- SUM($AR54:$AT54)),$AU54)>$AE54),$AE54,IF(AND($Z54=\"Summer\",$AK54=\"SSP1P2\",$AH54=TRUE,SUM(SUM(SUM(SUM($I54,$K54,$J54,$L54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AR54:$AT54)),$AU54)<=$AE54),SUM(SUM(SUM(SUM($I54,$K54,$J54,$L54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AR54:$AT54)),$AU54),IF(AND($AK54=\"FWP2\",$AH54=TRUE,SUM(SUM(SUM($AI54*FctrChngDts!$B$13)*$L54),$AU54)>$AE54),$AE54,IF(AND($AK54=\"FWP2\",$AH54=TRUE,SUM(SUM(SUM($AI54*FctrChngDts!$B$13)*$L54),$AU54)<=$AE54),SUM(SUM(SUM($AI54*FctrChngDts!$B$13)*$L54),$AU54),IF(AND($Z54=\"Winter\",$AK54=\"SSP2\",$AH54=TRUE,SUM(SUM(SUM(SUM($K54,$L54)*SUM($AI54*FctrChngDts!$B$13))*$AG54),$AU54)>$AE54),$AE54,IF(AND($Z54=\"Winter\",$AK54=\"SSP2\",$AH54=TRUE,SUM(SUM(SUM(SUM($K54,$L54)*SUM($AI54*FctrChngDts!$B$13))*$AG54),$AU54)<=$AE54),SUM(SUM(SUM(SUM($K54,$L54)*SUM($AI54*FctrChngDts!$B$13))*$AG54),$AU54),IF(AND($Z54=\"Summer\",$AK54=\"SSP2\",$AH54=TRUE,SUM(SUM(SUM(SUM($K54,$L54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AR54:$AT54)),$AU54)>$AE54),$AE54,IF(AND($Z54=\"Summer\",$AK54=\"SSP2\",$AH54=TRUE,SUM(SUM(SUM(SUM($K54,$L54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AR54:$AT54)),$AU54)<=$AE54),SUM(SUM(SUM(SUM($K54,$L54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AR54:$AT54)),$AU54),IF(AND($AK54=\"FWP2P3\",$AH54=TRUE,SUM(SUM(SUM(SUM($L54,$N54)*SUM($AI54*FctrChngDts!$B$13))*$AG54),$AU54)>$AE54),$AE54,IF(AND($AK54=\"FWP2P3\",$AH54=TRUE,SUM(SUM(SUM(SUM($L54,$N54)*SUM($AI54*FctrChngDts!$B$13))*$AG54),$AU54)<=$AE54),SUM(SUM(SUM(SUM($L54,$N54)*SUM($AI54*FctrChngDts!$B$13))*$AG54),$AU54),IF(AND($Z54=\"Winter\",$AK54=\"SSP2P3\",$AH54=TRUE,SUM(SUM(SUM(SUM($K54,$L54,$M54,$N54)*SUM($AI54*FctrChngDts!$B$13))*$AG54),$AU54)>$AE54),$AE54,IF(AND($Z54=\"Winter\",$AK54=\"SSP2P3\",$AH54=TRUE,SUM(SUM(SUM(SUM($K54,$L54,$M54,$N54)*SUM($AI54*FctrChngDts!$B$13))*$AG54),$AU54)<=$AE54),SUM(SUM(SUM(SUM($K54,$L54,$M54,$N54)*SUM($AI54*FctrChngDts!$B$13))*$AG54),$AU54),IF(AND($Z54=\"Summer\",$AK54=\"SSP2P3\",$AH54=TRUE,SUM(SUM(SUM(SUM($K54,$L54,$M54,$N54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AR54:$AT54)),$AU54)>$AE54),$AE54,IF(AND($Z54=\"Summer\",$AK54=\"SSP2P3\",$AH54=TRUE,SUM(SUM(SUM(SUM($K54,$L54,$M54,$N54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AR54:$AT54)),$AU54)<=$AE54),SUM(SUM(SUM(SUM($K54,$L54,$M54,$N54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AR54:$AT54)),$AU54),IF(AND($AK54=\"FWP3\",$AH54=TRUE,SUM(SUM(SUM($AI54*FctrChngDts!$B$13)*$N54),$AU54)>$AE54),$AE54,IF(AND($AK54=\"FWP3\",$AH54=TRUE,SUM(SUM(SUM($AI54*FctrChngDts!$B$13)*$N54),$AU54)<=$AE54),SUM(SUM(SUM($AI54*FctrChngDts!$B$13)*$N54),$AU54),IF(AND($Z54=\"Winter\",$AK54=\"SSP3\",$AH54=TRUE,SUM(SUM(SUM(SUM($M54,$N54)*SUM($AI54*FctrChngDts!$B$13))*$AG54),$AU54)>$AE54),$AE54,IF(AND($Z54=\"Winter\",$AK54=\"SSP3\",$AH54=TRUE,SUM(SUM(SUM(SUM($M54,$N54)*SUM($AI54*FctrChngDts!$B$13))*$AG54),$AU54)<=$AE54),SUM(SUM(SUM(SUM($M54,$N54)*SUM($AI54*FctrChngDts!$B$13))*$AG54),$AU54),IF(AND($Z54=\"Summer\",$AK54=\"SSP3\",$AH54=TRUE,SUM(SUM(SUM(SUM($M54,$N54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AR54:$AT54)),$AU54)>$AE54),$AE54,IF(AND($Z54=\"Summer\",$AK54=\"SSP3\",$AH54=TRUE,SUM(SUM(SUM(SUM($M54,$N54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AR54:$AT54)),$AU54)<=$AE54),SUM(SUM(SUM(SUM($M54,$N54)*SUM($AI54*FctrChngDts!$B$13))-SUM($AR54:$AT54)),$AU54),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I54>0,$AH54=FALSE),SUM($AR54*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I54>0,$AH54=TRUE),SUM($AX54*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I54>0,$AH54=FALSE),SUM($AS54*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I54>0,$AH54=TRUE),SUM($AY54*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I54>0,$AH54=FALSE),SUM($AT54*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I54>0,$AH54=TRUE),SUM($AZ54*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J54>0,$AH54=FALSE),SUM($AU54*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J54>0,$AH54=TRUE),SUM($BA54*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J54>0,$AH54=FALSE),SUM($AV54*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J54>0,$AH54=TRUE),SUM($BB54*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J54>0,$AH54=FALSE),SUM($AW54*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J54>0,$AH54=TRUE),SUM($BC54*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K54>0,$AH54=FALSE),SUM($AR54*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K54>0,$AH54=TRUE),SUM($AX54*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K54>0,$AH54=FALSE),SUM($AS54*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K54>0,$AH54=TRUE),SUM($AY54*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K54>0,$AH54=FALSE),SUM($AT54*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K54>0,$AH54=TRUE),SUM($AZ54*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L54>0,$AH54=FALSE),SUM($AU54*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L54>0,$AH54=TRUE),SUM($BA54*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L54>0,$AH54=FALSE),SUM($AV54*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L54>0,$AH54=TRUE),SUM($BB54*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L54>0,$AH54=FALSE),SUM($AW54*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L54>0,$AH54=TRUE),SUM($BC54*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M54>0,$AH54=FALSE),SUM($AR54*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M54>0,$AH54=TRUE),SUM($AX54*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M54>0,$AH54=FALSE),SUM($AS54*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M54>0,$AH54=TRUE),SUM($AY54*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M54>0,$AH54=FALSE),SUM($AT54*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M54>0,$AH54=TRUE),SUM($AZ54*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N54>0,$AH54=FALSE),SUM($AU54*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N54>0,$AH54=TRUE),SUM($BA54*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N54>0,$AH54=FALSE),SUM($AV54*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N54>0,$AH54=TRUE),SUM($BB54*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N54>0,$AH54=FALSE),SUM($AW54*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N54>0,$AH54=TRUE),SUM($BC54*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I54=0,0,IF(AND($I54>0,$K54>0,$AH54=FALSE),SUM($AR54/$P54*$I54),IF(AND($I54>0,$K54=0,$AH54=FALSE),$AR54,IF(AND($I54>0,$K54>0,$AH54=TRUE),ROUND(MIN($HU54,SUM(SUM($I54,$K54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA54,SUM(SUM($I54,$K54)*(FctrChngDts!$B$13)*$AI54)*$IA54)),0),IF(AND($I54>0,$K54=0,$AH54=TRUE),$AX54))))),0)","v":0},{"$f":"ROUND(IF($I54=0,0,IF(AND($I54>0,$K54>0,$AH54=FALSE),SUM($AS54/$P54*$I54),IF(AND($I54>0,$K54=0,$AH54=FALSE),$AS54,IF(AND($I54>0,$K54>0,$AH54=TRUE),ROUND(MIN(SUM($HU54-$BW54),SUM(SUM($I54,$K54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA54)*3),0),IF(AND($I54>0,$K54=0,$AH54=TRUE),$AY54))))),0)","v":0},0,{"$f":"IF($J54=0,0,IF(AND($J54>0,$L54=0,$N54=0,$AH54=FALSE,$AJ54=FALSE),ROUND(MIN($HX54,SUM($AU54,$BA54)),0),IF(AND($J54>0,$L54=0,$N54=0,$AH54=TRUE,$AJ54=FALSE),ROUND(MIN($HX54,SUM($AU54,SUM($J54*$AI54*FctrChngDts!$B$13))),0),IF(AND($J54>0,$L54>0,$N54=0,$AH54=FALSE,$AJ54=FALSE),ROUND(MIN($HX54,SUM(SUM($J54,$L54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA54,SUM(SUM($J54,$L54)*(FctrChngDts!$B$13)*$AI54)*$IA54)),0),IF(AND($J54>0,$L54>0,$N54=0,$AH54=TRUE,$AJ54=FALSE),ROUND(MIN($HX54,SUM(SUM(SUM(SUM($J54,$L54)*FctrChngDts!$C$11*$IA54),SUM(SUM($J54,$L54)*SUM(FctrChngDts!$B$13*$AI54)*$IA54)))),0),IF(AND($J54>0,$L54=0,$N54=0,$AH54=FALSE,$AJ54=TRUE),ROUND(MIN($HX54,SUM($AU54,$BA54)),0),IF(AND($J54>0,$L54=0,$N54=0,$AH54=TRUE,$AJ54=TRUE),ROUND(MIN($HX54,SUM($AU54,SUM($J54*$AI54*FctrChngDts!$B$13))),0),IF(AND($J54>0,$L54>0,$N54=0,$AH54=FALSE,$AJ54=TRUE),ROUND(MIN($HX54,SUM(SUM($J54,$L54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA54,SUM(SUM($J54,$L54)*(FctrChngDts!$B$13)*$AI54)*$IA54)),0),IF(AND($J54>0,$L54>0,$N54=0,$AH54=TRUE,$AJ54=TRUE),ROUND(MIN($HX54,SUM(SUM(SUM(SUM($J54,$L54)*FctrChngDts!$C$12*$IA54),SUM(SUM($J54,$L54)*SUM(FctrChngDts!$B$13*$AI54)*$IA54)))),0))))))))))","v":0},{"$f":"IF($J54=0,0,IF(AND($J54>0,$L54=0,$N54=0,$AH54=FALSE,$AJ54=FALSE),ROUND(MIN(SUM($HX54-$BZ54),SUM($AU54*3)),0),IF(AND($J54>0,$L54=0,$N54=0,$AH54=TRUE,$AJ54=FALSE),ROUND(MIN(SUM($HX54-$BZ54),SUM(SUM($J54,$L54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA54)*3),0),IF(AND($J54>0,$L54>0,$N54=0,$AH54=FALSE,$AJ54=FALSE),ROUND(MIN(SUM($HX54-$BZ54),SUM(SUM($J54,$L54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA54)*3),0),IF(AND($J54>0,$L54>0,$N54=0,$AH54=TRUE,$AJ54=FALSE),ROUND(MIN(SUM($HX54-$BZ54),SUM(SUM($J54,$L54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA54)*3),0),IF(AND($J54>0,$L54=0,$N54=0,$AH54=FALSE,$AJ54=TRUE),ROUND(MIN(SUM($HX54-$BZ54),SUM($AU54*3)),0),IF(AND($J54>0,$L54=0,$N54=0,$AH54=TRUE,$AJ54=TRUE),ROUND(MIN(SUM($HX54-$BZ54),SUM(SUM($J54,$L54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA54)*3),0),IF(AND($J54>0,$L54>0,$N54=0,$AH54=FALSE,$AJ54=TRUE),ROUND(MIN(SUM($HX54-$BZ54),SUM(SUM($J54,$L54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA54)*3),0),IF(AND($J54>0,$L54>0,$N54=0,$AH54=TRUE,$AJ54=TRUE),ROUND(MIN(SUM($HX54-$BZ54),SUM(SUM($J54,$L54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA54)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K54=0,0,IF(AND($I54>0,$K54>0,$M54=0,$AH54=FALSE),SUM($AR54-$BW54),IF(AND($I54=0,$K54>0,$M54>0,$AH54=FALSE),SUM($AR54/$P54*$K54),IF(AND($I54=0,$K54>0,$M54=0,$AH54=FALSE),$AR54,IF($K54=0,0,IF(AND($I54>0,$K54>0,$M54=0,$AH54=TRUE),ROUND(MIN($HV54,SUM(SUM($I54,$K54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB54,SUM(SUM($I54,$K54)*(FctrChngDts!$B$13)*$AI54)*$IB54)),0),IF(AND($I54=0,$K54>0,$M54>0,$AH54=TRUE),ROUND(MIN($HV54,SUM(SUM($I54,$K54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB54,SUM(SUM($I54,$K54)*(FctrChngDts!$B$13)*$AI54)*$IB54)),0),IF(AND($I54=0,$K54>0,$M54=0,$AH54=TRUE),$AX54)))))))),0)","v":0},{"$f":"ROUND(IF($K54=0,0,IF(AND($I54>0,$K54>0,$M54=0,$AH54=FALSE),SUM($AS54-$BX54),IF(AND($I54=0,$K54>0,$M54>0,$AH54=FALSE),SUM($AS54/$P54*$K54),IF(AND($I54=0,$K54>0,$M54=0,$AH54=FALSE),$AS54,IF($K54=0,0,IF(AND($I54>0,$K54>0,$M54=0,$AH54=TRUE),ROUND(MIN(SUM($HV54-$BW54),SUM(SUM($I54,$K54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB54)*3),0),IF(AND($I54=0,$K54>0,$M54>0,$AH54=TRUE),ROUND(MIN(SUM($HV54-$BW54),SUM(SUM($I54,$K54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB54)*3),0),IF(AND($I54=0,$K54>0,$M54=0,$AH54=TRUE),$AY54)))))))),0)","v":0},0,{"$f":"IF($L54=0,0,IF(AND($J54>0,$L54>0,$N54=0,$AH54=FALSE,$AJ54=FALSE),ROUND(MIN($HY54,SUM(SUM($J54,$L54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB54,SUM(SUM($J54,$L54)*(FctrChngDts!$B$13)*$AI54)*$IB54)),0),IF(AND($J54>0,$L54>0,$N54=0,$AH54=TRUE,$AJ54=FALSE),ROUND(MIN($HY54,SUM(SUM(SUM(SUM($J54,$L54)*FctrChngDts!$C$11*$IB54),SUM(SUM($J54,$L54)*SUM(FctrChngDts!$B$13*$AI54)*$IB54)))),0),IF(AND($J54=0,$L54>0,$N54=0,$AH54=FALSE,$AJ54=FALSE),ROUND(MIN($HY54,SUM($L54*FctrChngDts!$C$11)),0),IF(AND($J54=0,$L54>0,$N54=0,$AH54=TRUE,$AJ54=FALSE),ROUND(MIN($HY54,SUM(SUM(SUM(SUM($J54,$L54)*FctrChngDts!$C$11*$IB54),SUM(SUM($J54,$L54)*SUM(FctrChngDts!$B$13*$AI54)*$IB54)))),0),IF(AND($J54>0,$L54>0,$N54=0,$AH54=FALSE,$AJ54=TRUE),ROUND(MIN($HY54,SUM(SUM($J54,$L54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB54,SUM(SUM($J54,$L54)*(FctrChngDts!$B$13)*$AI54)*$IB54)),0),IF(AND($J54>0,$L54>0,$N54=0,$AH54=TRUE,$AJ54=TRUE),ROUND(MIN($HY54,SUM(SUM(SUM(SUM($J54,$L54)*FctrChngDts!$C$12*$IB54),SUM(SUM($J54,$L54)*SUM(FctrChngDts!$B$13*$AI54)*$IB54)))),0),IF(AND($J54=0,$L54>0,$N54=0,$AH54=FALSE,$AJ54=TRUE),ROUND(MIN($HY54,SUM($L54*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J54=0,$L54>0,$N54=0,$AH54=TRUE,$AJ54=TRUE),ROUND(MIN($HY54,SUM(SUM(SUM(SUM($J54,$L54)*FctrChngDts!$C$12*$IB54),SUM(SUM($J54,$L54)*SUM(FctrChngDts!$B$13*$AI54)*$IB54)))),0))))))))))","v":0},{"$f":"IF($L54=0,0,IF(AND($J54>0,$L54>0,$N54=0,$AH54=FALSE,$AJ54=FALSE),ROUND(MIN(SUM($HY54-$CF54),SUM(SUM($J54,$L54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB54)*3),0),IF(AND($J54>0,$L54>0,$N54=0,$AH54=TRUE,$AJ54=FALSE),ROUND(MIN(SUM($HY54-$CF54),SUM(SUM($J54,$L54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB54)*3),0),IF(AND($J54=0,$L54>0,$N54=0,$AH54=FALSE,$AJ54=FALSE),ROUND(MIN(SUM($HY54-$CF54),SUM($AU54*3)),0),IF(AND($J54=0,$L54>0,$N54=0,$AH54=TRUE,$AJ54=FALSE),ROUND(MIN(SUM($HY54-$CF54),SUM(SUM($J54,$L54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB54)*3),0),IF(AND($J54>0,$L54>0,$N54=0,$AH54=FALSE,$AJ54=TRUE),ROUND(MIN(SUM($HY54-$CF54),SUM(SUM($J54,$L54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB54)*3),0),IF(AND($J54>0,$L54>0,$N54=0,$AH54=TRUE,$AJ54=TRUE),ROUND(MIN(SUM($HY54-$CF54),SUM(SUM($J54,$L54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB54)*3),0),IF(AND($J54=0,$L54>0,$N54=0,$AH54=FALSE,$AJ54=TRUE),ROUND(MIN(SUM($HY54-$CF54),SUM($AU54*3)),0),IF(AND($J54=0,$L54>0,$N54=0,$AH54=TRUE,$AJ54=TRUE),ROUND(MIN(SUM($HY54-$CF54),SUM(SUM($J54,$L54)*IF($AJ54=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB54)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S54>0,Account!$AG$2=TRUE,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH54=FALSE),SUM(Usage!$BW54:$CB54)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V54>0,Account!$AG$2=TRUE,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH54=FALSE),SUM(Usage!$CC54:$CH54)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y54>0,Account!$AG$2=TRUE,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH54=FALSE),SUM(Usage!$CI54:$CN54)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH54=TRUE,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S54),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S54)),2)","v":0},{"$f":"ROUND(IF(OR($AH54=TRUE,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V54),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V54)),2)","v":0},{"$f":"IF(OR($AH54=TRUE,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y54),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y54))","v":0},{"$f":"ROUND(IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW54),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW54)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX54),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX54)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY54),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY54)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ54),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ54)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA54),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA54)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB54),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB54)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S54),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC54),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC54)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD54),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD54)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE54),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE54)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF54),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF54)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG54),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG54)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH54),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH54)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V54),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI54),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI54))","v":0},{"$f":"IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ54),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ54))","v":0},{"$f":"IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK54),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK54))","v":0},{"$f":"IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL54),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL54))","v":0},{"$f":"IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM54),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM54))","v":0},{"$f":"IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN54),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN54))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y54)","v":0},0,0,0,0,{"$f":"IF($DW54>IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV54*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV54*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW54-IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV54*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV54*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV54<$DW54,SUM($DW54-$DV54),0))","v":0},{"$f":"IF(OR(AND($D54<=FctrChngDts!$B$14,Usage!$E54>FctrChngDts!$B$14),AND(Usage!$D54<=FctrChngDts!$C$14,Usage!$E54>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW54),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX54),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY54),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ54),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA54),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB54),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC54),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD54),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE54),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF54),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG54),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH54),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI54)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ54)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK54)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL54)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM54)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN54)","v":0},0,{"$f":"IF(AND($S54>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E54<>\"D-CARE\",Tenant!$F54=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET54=TRUE,$S54>0,$V54=0),SUM(SUM($BW54:$CB54)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET54=TRUE,$S54>0,$V54>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW54:$CB54)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET54=TRUE,$S54>0,$V54>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW54:$CB54)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S54>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S54>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S54>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV54=TRUE,$S54>0,$V54=0),SUM(SUM($BW54:$CB54)*'CRS1'!$P$2),IF(AND($EV54=TRUE,$S54>0,$V54>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW54:$CB54)*'CRS1'!$P$2),IF(AND($EV54=TRUE,$S54>0,$V54>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW54:$CB54)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S54>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX54=TRUE,$S54>0,$V54=0),SUM(SUM($BW54:$CB54)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX54=TRUE,$S54>0,$V54>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW54:$CB54)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX54=TRUE,$S54>0,$V54>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW54:$CB54)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S54>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ54=TRUE,$S54>0),SUM(SUM($BW54:$CB54)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V54>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E54<>\"D-CARE\",Tenant!$F54=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB54=TRUE,$S54>0,$V54>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC54:$CH54)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB54=TRUE,$S54>0,$V54>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC54:$CH54)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB54=TRUE,$V54>0,$Y54>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC54:$CH54)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB54=TRUE,$V54>0,$Y54>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC54:$CH54)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB54=TRUE,$S54=0,$V54>0,$Y54=0),SUM(SUM($CC54:$CH54)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V54>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V54>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V54>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD54=TRUE,$S54>0,$V54>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC54:$CH54)*'CRS2'!$P$2),IF(AND($FD54=TRUE,$S54>0,$V54>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC54:$CH54)*'CRS2'!$P$2),IF(AND($FD54=TRUE,$V54>0,$Y54>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC54:$CH54)*'CRS2'!$P$2),IF(AND($FD54=TRUE,$V54>0,$Y54>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC54:$CH54)*'CRS2'!$P$2),IF(AND($FD54=TRUE,$S54=0,$V54>0,$Y54=0),SUM(SUM($CC54:$CH54)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V54>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF54=TRUE,$S54>0,$V54>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC54:$CH54)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF54=TRUE,$S54>0,$V54>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC54:$CH54)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF54=TRUE,$V54>0,$Y54>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC54:$CH54)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF54=TRUE,$V54>0,$Y54>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC54:$CH54)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF54=TRUE,$S54=0,$V54>0,$Y54=0),SUM(SUM($CC54:$CH54)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V54>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH54=TRUE,$V54>0),SUM(SUM($CC54:$CH54)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y54>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E54<>\"D-CARE\",Tenant!$F54=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ54=TRUE,$V54=0,$Y54>0),SUM(SUM($CI54:$CN54)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ54=TRUE,$V54>0,$Y54>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI54:$CN54)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ54=TRUE,$V54>0,$Y54>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI54:$CN54)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y54>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y54>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y54>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL54=TRUE,$V54=0,$Y54>0),SUM(SUM($CI54:$CN54)*'CRS3'!$P$2),IF(AND($FL54=TRUE,$V54>0,$Y54>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI54:$CN54)*'CRS3'!$P$2),IF(AND($FL54=TRUE,$V54>0,$Y54>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI54:$CN54)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y54>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN54=TRUE,$V54=0,$Y54>0),SUM(SUM($CI54:$CN54)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN54=TRUE,$V54>0,$Y54>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI54:$CN54)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN54=TRUE,$V54>0,$Y54>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI54:$CN54)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y54>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP54=TRUE,$Y54>0),SUM(SUM($CI54:$CN54)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR54:$FT54))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO54:$CQ54,$FR54:$FT54))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA54:$EF54)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG54:$EL54)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM54:$ER54)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV54,$CO54:$CQ54,$EA54:$ER54)/$P54)*$S54*FctrChngDts!$B$15),SUM(SUM(SUM($DV54,$CO54:$CQ54,$FR54:$FT54)/$P54)*$S54*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV54,$CO54:$CQ54,$EA54:$ER54)/$P54)*$V54*FctrChngDts!$B$15),SUM(SUM(SUM($DV54,$CO54:$CQ54,$FR54:$FT54)/$P54)*$V54*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV54,$CO54:$CQ54,$EA54:$ER54)/$P54)*$Y54*FctrChngDts!$B$15),SUM(SUM(SUM($DV54,$CO54:$CQ54,$FR54:$FT54)/$P54)*$Y54*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA54*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI54*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ54*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ54,$FU54,$GF54,$GZ54:$HE54),IF(Account!$Q$2=TRUE,SUM($DZ54,$FV54,$GF54,$GZ54:$HE54),SUM($DZ54,$ES54,$FU54:$FV54,$GF54,$GZ54:$HE54)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E54),Usage!$P54,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D54,FctrChngDts!$C$17<=Usage!$E54),SUM(FctrChngDts!$C$17-Usage!$D54),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E54),Usage!$P54,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D54,FctrChngDts!$C$19<=Usage!$E54),SUM(FctrChngDts!$C$19-Usage!$D54),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK54*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK54*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL54*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL54*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D54))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A54,Tenant!$A:$J,8,FALSE)=TRUE,$GG54<0),0,SUM(SUM(SUM($GG54/$P54*$GP54)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A54,Tenant!$A:$J,8,FALSE)=TRUE,$GG54<0),0,SUM(SUM(SUM($GG54/$P54*$GQ54)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D54))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A54,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV54*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A54,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW54*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU54:$DA54,$EU54,$EA54:$EF54,$FA54)-SUM(SUM($BW54:$CB54)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD54:$DJ54,$FC54,$EG54:$EL54,$FI54)-SUM(SUM($CC54:$CH54)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM54:$DS54,$FK54,$EM54:$ER54,$FQ54)-SUM(SUM($CI54:$CN54)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO54,$CU54:$DA54,$EU54,$EW54,$EY54,$EA54:$EF54,$FA54,$CP54,$DD54:$DJ54,$FC54,$FE54,$FG54,$EG54:$EL54,$FI54)/$P54*$S54)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO54,$CU54:$DA54,$EU54,$EW54,$EY54,$EA54:$EF54,$FA54,$CP54,$DD54:$DJ54,$FC54,$FE54,$FG54,$EG54:$EL54,$FI54)/$P54*$V54)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ54,$DM54:$DS54,$FK54,$FM54,$FO54,$EM54:$ER54,$FQ54)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D54,BslnAllctnCrrnt!$A$1<=$E54),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK54=\"FSP1\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$Q54,BslnAllctnCrrnt!$A$1<$R54),SUM(BslnAllctnCrrnt!$A$1-$Q54),IF(AND($AK54=\"FSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$Q54,BslnAllctnCrrnt!$A$1<$R54),SUM(BslnAllctnCrrnt!$A$1-$Q54),IF(AND($AK54=\"FSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),$I54,IF(AND($AK54=\"SSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$Q54,BslnAllctnCrrnt!$A$1<$R54),SUM(BslnAllctnCrrnt!$A$1-$Q54),IF(AND($AK54=\"SSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),$I54,0)))))","v":0},{"$f":"IF(AND($AK54=\"FSP1\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$Q54,BslnAllctnCrrnt!$A$1<$R54),SUM($I54-$HG54),IF(AND($AK54=\"FSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$Q54,BslnAllctnCrrnt!$A$1<$R54),SUM($I54-$HG54),IF(AND($AK54=\"FSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM($I54-$HG54),IF(AND($AK54=\"SSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$Q54,BslnAllctnCrrnt!$A$1<$R54),SUM($I54-$HG54),IF(AND($AK54=\"SSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM($I54-$HG54),0)))))","v":0},{"$f":"IF(AND($AK54=\"SSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$Q54,BslnAllctnCrrnt!$A$1<$R54),0,IF(AND(FctrChngDts!$A$2>=$D54,FctrChngDts!$B$2<$E54),IF(AND($AK54=\"SSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM(BslnAllctnCrrnt!$A$1-$T54),0),IF(AND($AK54=\"FSP2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM(BslnAllctnCrrnt!$A$1-$T54),IF(AND($AK54=\"FSP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM(BslnAllctnCrrnt!$A$1-$T54),IF(AND($AK54=\"FSP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$W54,BslnAllctnCrrnt!$A$1<$X54),$K54,IF(AND($AK54=\"FSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$Q54,BslnAllctnCrrnt!$A$1<$R54),0,IF(AND($AK54=\"FSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM(BslnAllctnCrrnt!$A$1-$T54),IF(AND($AK54=\"SSP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM(BslnAllctnCrrnt!$A$1-$T54),IF(AND($AK54=\"SSP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$W54,BslnAllctnCrrnt!$A$1<$X54),$K54,0)))))))))","v":0},{"$f":"IF(AND($AK54=\"SSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$Q54,BslnAllctnCrrnt!$A$1<$R54),SUM($K54-$HI54),IF(AND($AK54=\"SSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM($K54-$HI54),IF(AND($AK54=\"FSP2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM($K54-$HI54),IF(AND($AK54=\"FSP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM($K54-$HI54),IF(AND($AK54=\"FSP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$W54,BslnAllctnCrrnt!$A$1<$X54),SUM($K54-$HI54),IF(AND($AK54=\"FSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$Q54,BslnAllctnCrrnt!$A$1<$R54),SUM($K54-$HI54),IF(AND($AK54=\"FSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM($K54-$HI54),IF(AND($AK54=\"SSP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM($K54-$HI54),IF(AND($AK54=\"SSP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$W54,BslnAllctnCrrnt!$A$1<$X54),SUM($K54-$HI54),0)))))))))","v":0},{"$f":"IF(AND($AK54=\"FSP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),0,IF(AND($AK54=\"FSP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$W54,BslnAllctnCrrnt!$A$1<$X54),SUM(BslnAllctnCrrnt!$A$1-$W54),IF(AND($AK54=\"FSP3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$W54,BslnAllctnCrrnt!$A$1<$X54),SUM(BslnAllctnCrrnt!$A$1-$W54),0)))","v":0},{"$f":"IF(AND($AK54=\"FSP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM($M54-$HK54),IF(AND($AK54=\"FSP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$W54,BslnAllctnCrrnt!$A$1<$X54),SUM($M54-$HK54),IF(AND($AK54=\"FSP3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$W54,BslnAllctnCrrnt!$A$1<$X54),SUM($M54-$HK54),0)))","v":0},{"$f":"IF(AND($AK54=\"FWP1\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$Q54,BslnAllctnCrrnt!$A$1<$R54),SUM(BslnAllctnCrrnt!$A$1-$Q54),IF(AND($AK54=\"FWP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$Q54,BslnAllctnCrrnt!$A$1<$R54),SUM(BslnAllctnCrrnt!$A$1-$Q54),IF(AND($AK54=\"FWP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),$J54,IF(AND(FctrChngDts!$A$2>=$D54,FctrChngDts!$B$2<$E54),IF(AND($AK54=\"SSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$Q54,BslnAllctnCrrnt!$A$1<$R54),SUM(BslnAllctnCrrnt!$A$1-$Q54),0),IF(AND($AK54=\"SSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),$J54,0)))))","v":0},{"$f":"IF(AND($AK54=\"FWP1\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$Q54,BslnAllctnCrrnt!$A$1<$R54),SUM($J54-$HM54),IF(AND($AK54=\"FWP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$Q54,BslnAllctnCrrnt!$A$1<$R54),SUM($J54-$HM54),IF(AND($AK54=\"FWP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM($J54-$HM54),IF(AND($AK54=\"SSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$Q54,BslnAllctnCrrnt!$A$1<$R54),SUM($J54-$HM54),IF(AND($AK54=\"SSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM($J54-$HM54),0)))))","v":0},{"$f":"IF(AND($AK54=\"FWP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$Q54,BslnAllctnCrrnt!$A$1<$R54),0,IF(AND($AK54=\"FWP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM(BslnAllctnCrrnt!$A$1-$T54),IF(AND($AK54=\"FWP2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM(BslnAllctnCrrnt!$A$1-$T54),IF(AND($AK54=\"FWP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM(BslnAllctnCrrnt!$A$1-$T54),IF(AND($AK54=\"FWP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$W54,BslnAllctnCrrnt!$A$1<$X54),$L54,IF(AND($AK54=\"SSP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM(BslnAllctnCrrnt!$A$1-$T54),IF(AND($AK54=\"SSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$Q54,BslnAllctnCrrnt!$A$1<$R54),0,IF(AND($AK54=\"SSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM(BslnAllctnCrrnt!$A$1-$T54),0))))))))","v":0},{"$f":"IF(AND($AK54=\"FWP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$Q54,BslnAllctnCrrnt!$A$1<$R54),SUM($L54-$HO54),IF(AND($AK54=\"FWP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM($L54-$HO54),IF(AND($AK54=\"FWP2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM($L54-$HO54),IF(AND($AK54=\"FWP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM($L54-$HO54),IF(AND($AK54=\"FWP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$W54,BslnAllctnCrrnt!$A$1<$X54),SUM($L54-$HO54),IF(AND($AK54=\"SSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$Q54,BslnAllctnCrrnt!$A$1<$R54),SUM($L54-$HO54),IF(AND($AK54=\"SSP1P2\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM($L54-$HO54),0)))))))","v":0},{"$f":"IF(AND($AK54=\"FWP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),0,IF(AND($AK54=\"FWP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$W54,BslnAllctnCrrnt!$A$1<$X54),SUM(BslnAllctnCrrnt!$A$1-$W54),IF(AND($AK54=\"FWP3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$W54,BslnAllctnCrrnt!$A$1<$X54),SUM(BslnAllctnCrrnt!$A$1-$W54),IF(AND($AK54=\"SSP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),0,IF(AND($AK54=\"SSP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$W54,BslnAllctnCrrnt!$A$1<$X54),SUM(BslnAllctnCrrnt!$A$1-$W54),0)))))","v":0},{"$f":"IF(AND($AK54=\"FWP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM($N54-$HQ54),IF(AND($AK54=\"FWP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$W54,BslnAllctnCrrnt!$A$1<$X54),SUM($N54-$HQ54),IF(AND($AK54=\"FWP3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$W54,BslnAllctnCrrnt!$A$1<$X54),SUM($N54-$HQ54),IF(AND($AK54=\"SSP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$T54,BslnAllctnCrrnt!$A$1<$U54),SUM($N54-$HQ54),IF(AND($AK54=\"SSP2P3\",$HF54=TRUE,BslnAllctnCrrnt!$A$1>=$W54,BslnAllctnCrrnt!$A$1<$X54),SUM($N54-$HQ54),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[54,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G55),0,IF($F55<=$G55,SUM($G55-$F55),IF($F55>$G55,SUM((Account!$L$2-Usage!$F55)+Usage!$G55+1))))","v":0},{"$f":"IF($Q55=0,0,IF($R55=0,0,IF(AND($Q55<FctrChngDts!$A$2,$R55>=FctrChngDts!$A$2),SUM($R55-FctrChngDts!$A$2+1),IF(AND($Q55>=FctrChngDts!$A$2,$R55>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q55),IF(AND($Q55>=FctrChngDts!$A$2,$R55<FctrChngDts!$B$2),SUM($R55-$Q55+1),0)))))","v":0},{"$f":"IF($Q55=0,0,IF($R55=0,0,IF(AND($Q55<FctrChngDts!$A$2,$R55>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q55),IF(AND($Q55<FctrChngDts!$A$2,$R55<FctrChngDts!$A$2),SUM($R55-$Q55+1),IF(AND($Q55>FctrChngDts!$A$2,$R55>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R55+1),0)))))","v":0},{"$f":"IF($T55=0,0,IF($U55=0,0,IF(AND($T55<FctrChngDts!$A$2,$U55>=FctrChngDts!$A$2),SUM($U55-FctrChngDts!$A$2+1),IF(AND($T55>=FctrChngDts!$A$2,$U55<FctrChngDts!$B$2),SUM($U55-$T55+1),IF(AND($T55>=FctrChngDts!$A$2,$U55>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T55)<0),0,IF(AND($T55>=FctrChngDts!$A$2,$U55>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T55),0))))))","v":0},{"$f":"IF($T55=0,0,IF($U55=0,0,IF(AND($T55<FctrChngDts!$A$2,$U55>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T55),IF(AND($T55>=FctrChngDts!$B$2,$U55>=FctrChngDts!$B$2),SUM($U55-$T55+1),IF(AND($T55<FctrChngDts!$A$2,$U55<FctrChngDts!$A$2),SUM($U55-$T55+1),IF(AND($T55>=FctrChngDts!$A$2,$U55>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U55+1),0))))))","v":0},{"$f":"IF($W55=0,0,IF($X55=0,0,IF(AND($W55>=FctrChngDts!$A$2,$X55>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W55)<0),0,IF(AND($W55>=FctrChngDts!$A$2,$X55>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W55),IF(AND($W55>=FctrChngDts!$A$2,$X55<FctrChngDts!$B$2),SUM($X55-$W55+1),IF(AND($W55<FctrChngDts!$A$2,$X55>=FctrChngDts!$A$2),SUM($X55-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W55=0,0,IF($X55=0,0,IF(AND($W55<FctrChngDts!$A$2,$X55<FctrChngDts!$A$2),SUM($X55-$W55+1),IF(AND($W55>=FctrChngDts!$A$2,$X55>=FctrChngDts!$B$2,SUM($X55-FctrChngDts!$B$2+1)<=$Y55),SUM($X55-FctrChngDts!$B$2+1),IF(AND($W55>=FctrChngDts!$A$2,$X55>=FctrChngDts!$B$2),SUM($X55-$W55+1),IF(AND($W55<FctrChngDts!$A$2,$X55>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W55),0))))))","v":0},{"$f":"IF(AND($D55>=FctrChngDts!$C$2,$E55<FctrChngDts!$E$2),\"1\",IF(AND($D55>=FctrChngDts!$E$2,$E55<FctrChngDts!$G$2),\"2\",IF(AND($D55>=FctrChngDts!$G$2,$E55<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D55>=FctrChngDts!$D$2,,IF(AND($D55>=FctrChngDts!$C$2,$D55<=FctrChngDts!$D$2),$D55,IF(AND($D55>=FctrChngDts!$C$2,$D55>=FctrChngDts!$D$2,$E55>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D55>FctrChngDts!$D$2,,IF($D55=FctrChngDts!$D$2,$D55,IF(AND($D55>=FctrChngDts!$C$2,$E55<FctrChngDts!$D$2),$E55,IF(AND($D55>=FctrChngDts!$C$2,$E55>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D55>=FctrChngDts!$D$2,$E55>=FctrChngDts!$D$2,$E55>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E55<FctrChngDts!$D$2,$E55<=FctrChngDts!$D$2),$E55,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D55<FctrChngDts!$E$2,$E55<FctrChngDts!$E$2),,IF($D55>FctrChngDts!$F$2,,IF(AND($D55>=FctrChngDts!$E$2,$D55<=FctrChngDts!$F$2),$D55,IF(AND($D55>=FctrChngDts!$E$2,$D55>=FctrChngDts!$F$2,$E55>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D55>FctrChngDts!$F$2,,IF($E55=FctrChngDts!$F$2,$E55,IF(AND($D55<FctrChngDts!$E$2,$E55<=FctrChngDts!$F$2),$E55,IF(AND($D55>=FctrChngDts!$E$2,$E55<FctrChngDts!$F$2),$E55,IF(AND($D55>=FctrChngDts!$E$2,$E55>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D55>=FctrChngDts!$F$2,$E55>=FctrChngDts!$F$2,$E55>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D55<FctrChngDts!$G$2,$E55<FctrChngDts!$G$2),,IF($D55>FctrChngDts!$H$2,,IF(AND($D55>=FctrChngDts!$G$2,$D55<=FctrChngDts!$H$2),$D55,IF(AND($D55>=FctrChngDts!$G$2,$D55>=FctrChngDts!$H$2,$E55>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D55>FctrChngDts!$H$2,,IF($E55=FctrChngDts!$H$2,$E55,IF(AND($D55<FctrChngDts!$G$2,$E55<=FctrChngDts!$H$2),$E55,IF(AND($D55>=FctrChngDts!$G$2,$E55<FctrChngDts!$H$2),$E55,IF(AND($D55>=FctrChngDts!$G$2,$E55>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D55>=FctrChngDts!$H$2,$E55>=FctrChngDts!$H$2,$E55>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A55,Tenant!$A55:$J354,6,FALSE)","v":0},{"$f":"VLOOKUP($A55,Tenant!$A55:$J354,7,FALSE)","v":0},{"$f":"VLOOKUP($A55,Tenant!$A55:$J354,10,FALSE)","v":0},0,{"$f":"IF(AND($AK55=\"FSP2\",$AJ55=FALSE,$HF55=FALSE),SUM($K55*FctrChngDts!$C$9),IF(AND($AK55=\"FSP2\",$AJ55=TRUE,$HF55=FALSE),SUM($K55*FctrChngDts!$C$10),IF(AND($AK55=\"FSP2P3\",$AJ55=FALSE,$HF55=FALSE),SUM(SUM($K55,$M55)*FctrChngDts!$C$9),IF(AND($AK55=\"FSP2P3\",$AJ55=TRUE,$HF55=FALSE),SUM(SUM($K55,$M55)*FctrChngDts!$C$10),IF(AND($AK55=\"FSP3\",$AJ55=FALSE,$HF55=FALSE),SUM($M55*FctrChngDts!$C$9),IF(AND($AK55=\"FSP3\",$AJ55=TRUE,$HF55=FALSE),SUM($M55*FctrChngDts!$C$10),IF(AND($AK55=\"FSP1\",$AJ55=FALSE,$HF55=FALSE),SUM($I55*FctrChngDts!$C$9),IF(AND($AK55=\"FSP1\",$AJ55=TRUE,$HF55=FALSE),SUM($I55*FctrChngDts!$C$10),IF(AND($AK55=\"FSP1P2\",$AJ55=FALSE,$HF55=FALSE),SUM(SUM($I55,$K55)*FctrChngDts!$C$9),IF(AND($AK55=\"FSP1P2\",$AJ55=TRUE,$HF55=FALSE),SUM(SUM($I55,$K55)*FctrChngDts!$C$10),IF(AND($Z55=\"Summer\",$AK55=\"SSP2P3\",$AJ55=FALSE,$HF55=FALSE),SUM(SUM(SUM(SUM($K55,$M55)*FctrChngDts!$C$9),SUM(SUM($L55,$N55)*FctrChngDts!$C$11))*$AF55),IF(AND($Z55=\"Summer\",$AK55=\"SSP2P3\",$AJ55=TRUE,$HF55=FALSE),SUM(SUM(SUM(SUM($K55,$M55)*FctrChngDts!$C$10),SUM(SUM($L55,$N55)*FctrChngDts!$C$12))*$AF55),IF(AND($Z55=\"Winter\",$AK55=\"SSP2P3\",$AJ55=FALSE,$HF55=FALSE),SUM(SUM(SUM(SUM($K55,$M55)*FctrChngDts!$C$9),SUM(SUM($L55,$N55)*FctrChngDts!$C$11))-$AO55),IF(AND($Z55=\"Winter\",$AK55=\"SSP2P3\",$AJ55=TRUE,$HF55=FALSE),SUM(SUM(SUM(SUM($K55,$M55)*FctrChngDts!$C$10),SUM(SUM($L55,$N55)*FctrChngDts!$C$12))-$AO55),IF(AND($Z55=\"Summer\",$AK55=\"SSP1P2\",$AJ55=FALSE,$HF55=FALSE),SUM(SUM(SUM(SUM($I55,$K55)*FctrChngDts!$C$9),SUM(SUM($J55,$L55)*FctrChngDts!$C$11))*$AF55),IF(AND($Z55=\"Summer\",$AK55=\"SSP1P2\",$AJ55=TRUE,$HF55=FALSE),SUM(SUM(SUM(SUM($I55,$K55)*FctrChngDts!$C$10),SUM(SUM($J55,$L55)*FctrChngDts!$C$12))*$AF55),IF(AND($Z55=\"Winter\",$AK55=\"SSP1P2\",$AJ55=FALSE,$HF55=FALSE),SUM(SUM(SUM(SUM($I55,$K55)*FctrChngDts!$C$9),SUM(SUM($J55,$L55)*FctrChngDts!$C$11))-$AO55),IF(AND($Z55=\"Winter\",$AK55=\"SSP1P2\",$AJ55=TRUE,$HF55=FALSE),SUM(SUM(SUM(SUM($I55,$K55)*FctrChngDts!$C$10),SUM(SUM($J55,$L55)*FctrChngDts!$C$12))-$AO55),IF(AND($AK55=\"FSP2\",$AJ55=FALSE,$HF55=TRUE),SUM(SUM($HI55*FctrChngDts!$B$9),SUM($HJ55*FctrChngDts!$C$9)),IF(AND($AK55=\"FSP2\",$AJ55=TRUE,$HF55=TRUE),SUM(SUM($HI55*FctrChngDts!$B$10),SUM($HJ55*FctrChngDts!$C$10)),IF(AND($AK55=\"FSP2P3\",$AJ55=FALSE,$HF55=TRUE),SUM(SUM(SUM($HI55,$HK55)*FctrChngDts!$B$9),SUM(SUM($HJ55,$HL55)*FctrChngDts!$C$9)),IF(AND($AK55=\"FSP2P3\",$AJ55=TRUE,$HF55=TRUE),SUM(SUM(SUM($HI55,$HK55)*FctrChngDts!$B$10),SUM(SUM($HJ55,$HL55)*FctrChngDts!$C$10)),IF(AND($AK55=\"FSP3\",$AJ55=FALSE,$HF55=TRUE),SUM(SUM($HK55*FctrChngDts!$B$9),SUM($HL55*FctrChngDts!$C$9)),IF(AND($AK55=\"FSP3\",$AJ55=TRUE,$HF55=TRUE),SUM(SUM($HK55*FctrChngDts!$B$10),SUM($HL55*FctrChngDts!$C$10)),IF(AND($AK55=\"FSP1\",$AJ55=FALSE,$HF55=TRUE),SUM(SUM($HG55*FctrChngDts!$B$9),SUM($HH55*FctrChngDts!$C$9)),IF(AND($AK55=\"FSP1\",$AJ55=TRUE,$HF55=TRUE),SUM(SUM($HG55*FctrChngDts!$B$10),SUM($HH55*FctrChngDts!$C$10)),IF(AND($AK55=\"FSP1P2\",$AJ55=FALSE,$HF55=TRUE),SUM(SUM(SUM($HG55,$HI55)*FctrChngDts!$B$9),SUM(SUM($HH55,$HJ55)*FctrChngDts!$C$9)),IF(AND($AK55=\"FSP1P2\",$AJ55=TRUE,$HF55=TRUE),SUM(SUM(SUM($HG55,$HI55)*FctrChngDts!$B$10),SUM(SUM($HG55,$HI55)*FctrChngDts!$C$10)),IF(AND($Z55=\"Summer\",$AK55=\"SSP2P3\",$AJ55=FALSE,$HF55=TRUE),SUM(SUM(SUM(SUM($HI55,$HK55)*FctrChngDts!$B$9),SUM(SUM($HJ55,$HL55)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO55,$HQ55)*FctrChngDts!$B$11),SUM(SUM($HP55,$HR55)*FctrChngDts!$C$11))*$AF55),IF(AND($Z55=\"Summer\",$AK55=\"SSP2P3\",$AJ55=TRUE,$HF55=TRUE),SUM(SUM(SUM(SUM($HI55,$HK55)*FctrChngDts!$B$10),SUM(SUM($HJ55,$HL55)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO55,$HQ55)*FctrChngDts!$B$12),SUM(SUM($HP55,$HR55)*FctrChngDts!$C$12))*$AF55),IF(AND($Z55=\"Winter\",$AK55=\"SSP2P3\",$AJ55=FALSE,$HF55=TRUE),SUM(SUM(SUM(SUM($HI55,$HK55)*FctrChngDts!$B$9),SUM(SUM($HJ55,$HL55)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO55,$HQ55)*FctrChngDts!$B$11),SUM(SUM($HP55,$HR55)*FctrChngDts!$C$11))-$AO55),IF(AND($Z55=\"Winter\",$AK55=\"SSP2P3\",$AJ55=TRUE,$HF55=TRUE),SUM(SUM(SUM(SUM($HI55,$HK55)*FctrChngDts!$B$10),SUM(SUM($HO55,$HQ55)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO55,$HQ55)*FctrChngDts!$B$12),SUM(SUM($HP55,$HR55)*FctrChngDts!$C$12))-$AO55),IF(AND($Z55=\"Summer\",$AK55=\"SSP1P2\",$AJ55=FALSE,$HF55=TRUE),SUM(SUM(SUM(SUM($HG55,$HI55)*FctrChngDts!$B$9),SUM(SUM($HH55,$HJ55)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM55,$HO55)*FctrChngDts!$B$11),SUM(SUM($HN55,$HP55)*FctrChngDts!$C$11))*$AF55),IF(AND($Z55=\"Summer\",$AK55=\"SSP1P2\",$AJ55=TRUE,$HF55=TRUE),SUM(SUM(SUM(SUM($HG55,$HI55)*FctrChngDts!$B$10),SUM(SUM($HH55,$HJ55)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM55,$HO55)*FctrChngDts!$B$12),SUM(SUM($HN55,$HP55)*FctrChngDts!$C$12))*$AF55),IF(AND($Z55=\"Winter\",$AK55=\"SSP1P2\",$AJ55=FALSE,$HF55=TRUE),SUM(SUM(SUM(SUM($HG55,$HI55)*FctrChngDts!$B$9),SUM(SUM($HH55,$HJ55)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM55,$HO55)*FctrChngDts!$B$11),SUM(SUM($HN55,$HP55)*FctrChngDts!$C$11))-$AO55),IF(AND($Z55=\"Winter\",$AK55=\"SSP1P2\",$AJ55=TRUE,$HF55=TRUE),SUM(SUM(SUM(SUM($HG55,$HI55)*FctrChngDts!$B$10),SUM(SUM($HH55,$HJ55)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM55,$HO55)*FctrChngDts!$B$12),SUM(SUM($HN55,$HP55)*FctrChngDts!$C$12))-$AO55),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK55=\"FWP1\",$AJ55=FALSE,$HF55=FALSE),SUM($J55*FctrChngDts!$C$11),IF(AND($AK55=\"FWP1\",$AJ55=TRUE,$HF55=FALSE),SUM($J55*FctrChngDts!$C$12),IF(AND($AK55=\"FWP1P2\",$AJ55=FALSE,$HF55=FALSE),SUM(SUM($J55,$L55)*FctrChngDts!$C$11),IF(AND($AK55=\"FWP1P2\",$AJ55=TRUE,$HF55=FALSE),SUM(SUM($J55,$L55)*FctrChngDts!$C$12),IF(AND($AK55=\"FWP2\",$AJ55=FALSE,$HF55=FALSE),SUM($L55*FctrChngDts!$C$11),IF(AND($AK55=\"FWP2\",$AJ55=TRUE,$HF55=FALSE),SUM($L55*FctrChngDts!$C$12),IF(AND($AK55=\"FWP2P3\",$AJ55=FALSE,$HF55=FALSE),SUM(SUM($L55,$N55)*FctrChngDts!$C$11),IF(AND($AK55=\"FWP2P3\",$AJ55=TRUE,$HF55=FALSE),SUM(SUM($L55,$N55)*FctrChngDts!$C$12),IF(AND($AK55=\"FWP3\",$AJ55=FALSE,$HF55=FALSE),SUM($N55*FctrChngDts!$C$11),IF(AND($AK55=\"FWP3\",$AJ55=TRUE,$HF55=FALSE),SUM($N55*FctrChngDts!$C$12),IF(AND($Z55=\"Winter\",$AK55=\"SSP1P2\",$AJ55=FALSE,$HF55=FALSE),SUM(SUM(SUM($I55,$K55)*FctrChngDts!$C$9),SUM(SUM($J55,$L55)*FctrChngDts!$C$11))*$AG55,IF(AND($Z55=\"Winter\",$AK55=\"SSP1P2\",$AJ55=TRUE,$HF55=FALSE),SUM(SUM(SUM($I55,$K55)*FctrChngDts!$B$10),SUM(SUM($J55,$L55)*FctrChngDts!$B$12))*$AG55,IF(AND($Z55=\"Summer\",$AK55=\"SSP1P2\",$AJ55=FALSE,$HF55=FALSE),SUM(SUM(SUM($I55,$K55)*FctrChngDts!$B$9),SUM(SUM($J55,$L55)*FctrChngDts!$B$11))-$AJ55,IF(AND($Z55=\"Summer\",$AK55=\"SSP1P2\",$AJ55=TRUE,$HF55=FALSE),SUM(SUM(SUM($I55,$K55)*FctrChngDts!$C$10),SUM(SUM($J55,$L55)*FctrChngDts!$C$12))-$AJ55,IF(AND($Z55=\"Winter\",$AK55=\"SSP2P3\",$AJ55=FALSE,$HF55=FALSE),SUM(SUM(SUM($K55,$M55)*FctrChngDts!$C$9),SUM(SUM($L55,$N55)*FctrChngDts!$C$11))*$AG55,IF(AND($Z55=\"Winter\",$AK55=\"SSP2P3\",$AJ55=TRUE,$HF55=FALSE),SUM(SUM(SUM($K55,$M55)*FctrChngDts!$C$10),SUM(SUM($L55,$N55)*FctrChngDts!$C$12))*$AG55,IF(AND($Z55=\"Summer\",$AK55=\"SSP2P3\",$AJ55=FALSE,$HF55=FALSE),SUM(SUM(SUM($K55,$M55)*FctrChngDts!$C$9),SUM(SUM($L55,$N55)*FctrChngDts!$C$11))-$AJ55,IF(AND($Z55=\"Summer\",$AK55=\"SSP2P3\",$AJ55=TRUE,$HF55=FALSE),SUM(SUM(SUM($K55,$M55)*FctrChngDts!$C$10),SUM(SUM($L55,$N55)*FctrChngDts!$C$12))-$AJ55,IF(AND($AK55=\"FWP1\",$AJ55=FALSE,$HF55=TRUE),SUM(SUM($HM55*FctrChngDts!$B$11),SUM($HN55*FctrChngDts!$C$11)),IF(AND($AK55=\"FWP1\",$AJ55=TRUE,$HF55=TRUE),SUM(SUM($HM55*FctrChngDts!$B$12),SUM($HN55*FctrChngDts!$C$12)),IF(AND($AK55=\"FWP1P2\",$AJ55=FALSE,$HF55=TRUE),SUM(SUM(SUM($HM55,$HO55)*FctrChngDts!$B$11),SUM(SUM($HN55,$HP55)*FctrChngDts!$C$11)),IF(AND($AK55=\"FWP1P2\",$AJ55=TRUE,$HF55=TRUE),SUM(SUM(SUM($HM55,$KP55)*FctrChngDts!$C$12),SUM(SUM($HN55,$HP55)*FctrChngDts!$C$12)),IF(AND($AK55=\"FWP2\",$AJ55=FALSE,$HF55=TRUE),SUM(SUM($HO55*FctrChngDts!$B$11),SUM($HO55*FctrChngDts!$C$11)),IF(AND($AK55=\"FWP2\",$AJ55=TRUE,$HF55=TRUE),SUM(SUM($HO55*FctrChngDts!$B$12),SUM($HO55*FctrChngDts!$C$12)),IF(AND($AK55=\"FWP2P3\",$AJ55=FALSE,$HF55=TRUE),SUM(SUM(SUM($HO55,$HQ55)*FctrChngDts!$C$11),SUM(SUM($HP55,$HR55)*FctrChngDts!$C$11)),IF(AND($AK55=\"FWP2P3\",$AJ55=TRUE,$HF55=TRUE),SUM(SUM(SUM($HO55,$HQ55)*FctrChngDts!$C$12),SUM(SUM($HP55,$HR55)*FctrChngDts!$C$12)),IF(AND($AK55=\"FWP3\",$AJ55=FALSE,$HF55=TRUE),SUM(SUM($HQ55*FctrChngDts!$B$11),SUM($HR55*FctrChngDts!$C$11)),IF(AND($AK55=\"FWP3\",$AJ55=TRUE,$HF55=TRUE),SUM(SUM($HQ55*FctrChngDts!$B$12),SUM($HR55*FctrChngDts!$C$12)),IF(AND($Z55=\"Winter\",$AK55=\"SSP1P2\",$AJ55=FALSE,$HF55=TRUE),SUM(SUM(SUM(SUM($HG55,$HI55)*FctrChngDts!$B$9),SUM(SUM($HH55,$HJ55)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM55,$HO55)*FctrChngDts!$B$11),SUM(SUM($HN55,$HP55)*FctrChngDts!$C$11))*$AG55),IF(AND($Z55=\"Winter\",$AK55=\"SSP1P2\",$AJ55=TRUE,$HF55=TRUE),SUM(SUM(SUM(SUM($HG55,$HI55)*FctrChngDts!$B$10), SUM(SUM($HH55,$HJ55)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM55,$HO55)*FctrChngDts!$B$12),SUM(SUM($HN55,$HP55)*FctrChngDts!$C$12))*$AG55),IF(AND($Z55=\"Summer\",$AK55=\"SSP1P2\",$AJ55=FALSE,$HF55=TRUE),SUM(SUM(SUM(SUM($HG55,$HI55)*FctrChngDts!$B$9),SUM(SUM($HH55,$HJ55)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM55,$HO55)*FctrChngDts!$B$11),SUM(SUM($HN55,$HP55)*FctrChngDts!$C$11))-$AJ55),IF(AND($Z55=\"Summer\",$AK55=\"SSP1P2\",$AJ55=TRUE,$HF55=TRUE),SUM(SUM(SUM(SUM($HG55,$HI55)*FctrChngDts!$B$10),SUM(SUM($HH55,$HJ55)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM55,$HO55)*FctrChngDts!$B$12),SUM(SUM($HN55,$HP55)*FctrChngDts!$C$12))-$AJ55),IF(AND($Z55=\"Winter\",$AK55=\"SSP2P3\",$AJ55=FALSE,$HF55=TRUE),SUM(SUM(SUM(SUM($HI55,$HK55)*FctrChngDts!$B$9),SUM(SUM($HJ55,$HL55)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO55,$HQ55)*FctrChngDts!$B$11),SUM(SUM($HP55,$HR55)*FctrChngDts!$C$11))*$AG55),IF(AND($Z55=\"Winter\",$AK55=\"SSP2P3\",$AJ55=TRUE,$HF55=TRUE),SUM(SUM(SUM(SUM($HI55,$HK55)*FctrChngDts!$B$10), SUM(SUM($HJ55,$HL55)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO55,$HQ55)*FctrChngDts!$B$12),SUM(SUM($HP55,$HR55)*FctrChngDts!$C$12))*$AG55),IF(AND($Z55=\"Summer\",$AK55=\"SSP2P3\",$AJ55=FALSE,$HF55=TRUE),SUM(SUM(SUM(SUM($HI55,$HK55)*FctrChngDts!$B$9),SUM(SUM($HJ55,$HL55)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO55,$HQ55)*FctrChngDts!$B$11),SUM(SUM($HP55,$HR55)*FctrChngDts!$C$11))-$AJ55),IF(AND($Z55=\"Summer\",$AK55=\"SSP2P3\",$AJ55=TRUE,$HF55=TRUE),SUM(SUM(SUM(SUM($HI55,$HK55)*FctrChngDts!$B$10), SUM(SUM($HJ55,$HL55)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO55,$HQ55)*FctrChngDts!$B$12),SUM(SUM($HP55,$HR55)*FctrChngDts!$C$12))-$AJ55),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK55=\"FSP1\",$AH55=TRUE,SUM(SUM(SUM($AI55*FctrChngDts!$B$13)*I55),$AR55)>$AD55),$AD55,IF(AND($AK55=\"FSP1\",$AH55=TRUE,SUM(SUM(SUM($AI55*FctrChngDts!$B$13)*$I55),$AR55)<=$AD55),SUM(SUM(SUM($AI55*FctrChngDts!$B$13)*$I55),$AR55),IF(AND($Z55=\"Summer\",$AK55=\"SSP1\",$AH55=TRUE,SUM(SUM(SUM(SUM($I55,$J55)*SUM($AI55*FctrChngDts!$B$13))*$AF55),$AR55)>$AD55),$AD55,IF(AND($Z55=\"Summer\",$AK55=\"SSP1\",$AH55=TRUE,SUM(SUM(SUM(SUM($I55,$J55)*SUM($AI55*FctrChngDts!$B$13))*$AF55),$AR55)<=$AD55),SUM(SUM(SUM(SUM($I55,$J55)*SUM($AI55*FctrChngDts!$B$13))*$AF55),$AR55),IF(AND($Z55=\"Winter\",$AK55=\"SSP1\",$AH55=TRUE,SUM(SUM(SUM(SUM($I55,$J55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AU55:$AW55)),$AR55)>$AD55),$AD55,IF(AND($Z55=\"Winter\",$AK55=\"SSP1\",$AH55=TRUE,SUM(SUM(SUM(SUM($I55,$J55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AU55:$AW55)),$AR55)<=$AD55),SUM(SUM(SUM(SUM($I55,$J55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AU55:$AW55)),$AR55),IF(AND($AK55=\"FSP1P2\",$AH55=TRUE,SUM(SUM(SUM(SUM($I55,$K55)*SUM($AI55*FctrChngDts!$B$13))*$AF55),$AR55)>$AD55),$AD55,IF(AND($AK55=\"FSP1P2\",$AH55=TRUE,SUM(SUM(SUM(SUM($I55,$K55)*SUM($AI55*FctrChngDts!$B$13))*$AF55),$AR55)<=$AD55),SUM(SUM(SUM(SUM($I55,$K55)*SUM($AI55*FctrChngDts!$B$13))*$AF55),$AR55),IF(AND($Z55=\"Summer\",$AK55=\"SSP1P2\",$AH55=TRUE,SUM(SUM(SUM(SUM($I55,$K55,$J55,$L55)*SUM($AI55*FctrChngDts!$B$13))*$AF55),$AR55)>$AD55),$AD55,IF(AND($Z55=\"Summer\",$AK55=\"SSP1P2\",$AH55=TRUE,SUM(SUM(SUM(SUM($I55,$K55,$J55,$L55)*SUM($AI55*FctrChngDts!$B$13))*$AF55),$AR55)<=$AD55),SUM(SUM(SUM(SUM($I55,$K55,$J55,$L55)*SUM($AI55*FctrChngDts!$B$13))*$AF55),$AR55),IF(AND($Z55=\"Winter\",$AK55=\"SSP1P2\",$AH55=TRUE,SUM(SUM(SUM(SUM($I55,$K55,$J55,$L55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AU55:$AW55)),$AR55)>$AD55),$AD55,IF(AND($Z55=\"Winter\",$AK55=\"SSP1P2\",$AH55=TRUE,SUM(SUM(SUM(SUM($I55,$K55,$J55,$L55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AU55:$AW55)),$AR55)<=$AD55),MIN($AD55,SUM($AL55,SUM(SUM(SUM(SUM($I55,$K55,$J55,$L55)*SUM($AI55*FctrChngDts!$B$13))*$AF55)))),IF(AND($AK55=\"FSP2\",$AH55=TRUE,SUM(SUM(SUM($AI55*FctrChngDts!$B$13)*$K55),$AR55)>$AD55),$AD55,IF(AND($AK55=\"FSP2\",$AH55=TRUE,SUM(SUM(SUM($AI55*FctrChngDts!$B$13)*$K55),$AR55)<=$AD55),SUM(SUM(SUM($AI55*FctrChngDts!$B$13)*$K55),$AR55),IF(AND($Z55=\"Summer\",$AK55=\"SSP2\",$AH55=TRUE,SUM(SUM(SUM(SUM($K55,$L55)*SUM($AI55*FctrChngDts!$B$13))*$AF55),$AR55)>$AD55),$AD55,IF(AND($Z55=\"Summer\",$AK55=\"SSP2\",$AH55=TRUE,SUM(SUM(SUM(SUM($K55,$L55)*SUM($AI55*FctrChngDts!$B$13))*$AF55),$AR55)<=$AD55),SUM(SUM(SUM(SUM($K55,$L55)*SUM($AI55*FctrChngDts!$B$13))*$AF55),$AR55),IF(AND($Z55=\"Winter\",$AK55=\"SSP2\",$AH55=TRUE,SUM(SUM(SUM(SUM($K55,$L55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AU55:$AW55)),$AR55)>$AD55),$AD55,IF(AND($Z55=\"Winter\",$AK55=\"SSP2\",$AH55=TRUE,SUM(SUM(SUM(SUM($K55,$L55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AU55:$AW55)),$AR55)<=$AD55),SUM(SUM(SUM(SUM($K55,$L55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AU55:$AW55)),$AR55),IF(AND($AK55=\"FSP2P3\",$AH55=TRUE,SUM(SUM(SUM(SUM($K55,$M55)*SUM($AI55*FctrChngDts!$B$13))*$AF55),$AR55)>$AD55),$AD55,IF(AND($AK55=\"FSP2P3\",$AH55=TRUE,SUM(SUM(SUM(SUM($K55,$M55)*SUM($AI55*FctrChngDts!$B$13))*$AF55),$AR55)<=$AD55),SUM(SUM(SUM(SUM($K55,$M55)*SUM($AI55*FctrChngDts!$B$13))*$AF55),$AR55),IF(AND($Z55=\"Summer\",$AK55=\"SSP2P3\",$AH55=TRUE,SUM(SUM(SUM(SUM($K55,$L55,$M55,$N55)*SUM($AI55*FctrChngDts!$B$13))*$AF55),$AR55)>$AD55),$AD55,IF(AND($Z55=\"Summer\",$AK55=\"SSP2P3\",$AH55=TRUE,SUM(SUM(SUM(SUM($K55,$L55,$M55,$N55)*SUM($AI55*FctrChngDts!$B$13))*$AF55),$AR55)<=$AD55),SUM(SUM(SUM(SUM($K55,$L55,$M55,$N55)*SUM($AI55*FctrChngDts!$B$13))*$AF55),$AR55),IF(AND($Z55=\"Winter\",$AK55=\"SSP2P3\",$AH55=TRUE,SUM(SUM(SUM(SUM($K55,$L55,$M55,$N55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AU55:$AW55)),$AR55)>$AD55),$AD55,IF(AND($Z55=\"Winter\",$AK55=\"SSP2P3\",$AH55=TRUE,SUM(SUM(SUM(SUM($K55,$L55,$M55,$N55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AU55:$AW55)),$AR55)<=$AD55),SUM(SUM(SUM(SUM($K55,$L55,$M55,$N55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AU55:$AW55)),$AR55),IF(AND($AK55=\"FSP3\",$AH55=TRUE,SUM(SUM(SUM($AI55*FctrChngDts!$B$13)*$M55),$AR55)>$AD55),$AD55,IF(AND($AK55=\"FSP3\",$AH55=TRUE,SUM(SUM(SUM($AI55*FctrChngDts!$B$13)*$M55),$AR55)<=$AD55),SUM(SUM(SUM($AI55*FctrChngDts!$B$13)*$M55),$AR55),IF(AND($Z55=\"Summer\",$AK55=\"SSP3\",$AH55=TRUE,SUM(SUM(SUM(SUM($M55,$N55)*SUM($AI55*FctrChngDts!$B$13))*$AF55),$AR55)>$AD55),$AD55,IF(AND($Z55=\"Summer\",$AK55=\"SSP3\",$AH55=TRUE,SUM(SUM(SUM(SUM($M55,$N55)*SUM($AI55*FctrChngDts!$B$13))*$AF55),$AR55)<=$AD55),SUM(SUM(SUM(SUM($M55,$N55)*SUM($AI55*FctrChngDts!$B$13))*$AF55),$AR55),IF(AND($Z55=\"Winter\",$AK55=\"SSP3\",$AH55=TRUE,SUM(SUM(SUM(SUM($M55,$N55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AU55:$AW55)),$AR55)>$AD55),$AD55,IF(AND($Z55=\"Winter\",$AK55=\"SSP3\",$AH55=TRUE,SUM(SUM(SUM(SUM($M55,$N55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AU55:$AW55)),$AR55)<=$AD55),SUM(SUM(SUM(SUM($M55,$N55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AU55:$AW55)),$AR55),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK55=\"FWP1\",$AH55=TRUE,SUM(SUM(SUM($AI55*FctrChngDts!$B$13)*$J55),$AU55)>$AE55),$AE55,IF(AND($AK55=\"FWP1\",$AH55=TRUE,SUM(SUM(SUM($AI55*FctrChngDts!$B$13)*$J55),$AU55)<=$AE55),SUM(SUM(SUM($AI55*FctrChngDts!$B$13)*$J55),$AU55),IF(AND($Z55=\"Winter\",$AK55=\"SSP1\",$AH55=TRUE,SUM(SUM(SUM(SUM($I55,$J55)*SUM($AI55*FctrChngDts!$B$13))*$AG55),$AU55)>$AE55),$AE55,IF(AND($Z55=\"Winter\",$AK55=\"SSP1\",$AH55=TRUE,SUM(SUM(SUM(SUM($I55,$J55)*SUM($AI55*FctrChngDts!$B$13))*$AG55),$AU55)<=$AE55),SUM(SUM(SUM(SUM($I55,$J55)*SUM($AI55*FctrChngDts!$B$13))*$AG55),$AU55),IF(AND($Z55=\"Summer\",$AK55=\"SSP1\",$AH55=TRUE,SUM(SUM(SUM(SUM($I55,$J55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AR55:$AT55)),$AU55)>$AE55),$AE55,IF(AND($Z55=\"Summer\",$AK55=\"SSP1\",$AH55=TRUE,SUM(SUM(SUM(SUM($I55,$J55)*SUM($AI55*FctrChngDts!$B$13))- SUM($AR55:$AT55)),$AU55)<=$AE55),SUM(SUM(SUM(SUM($I55,$J55)*SUM($AI55*FctrChngDts!$B$13))- SUM($AR55:$AT55)),$AU55),IF(AND($AK55=\"FWP1P2\",$AH55=TRUE,SUM(SUM(SUM(SUM($J55,$L55)*SUM($AI55*FctrChngDts!$B$13))*$AG55),$AU55)>$AE55),$AE55,IF(AND($AK55=\"FWP1P2\",$AH55=TRUE,SUM(SUM(SUM(SUM($J55,$L55)*SUM($AI55*FctrChngDts!$B$13))*$AG55),$AU55)<=$AE55),SUM(SUM(SUM(SUM($J55,$L55)*SUM($AI55*FctrChngDts!$B$13))*$AG55),$AU55),IF(AND($Z55=\"Winter\",$AK55=\"SSP1P2\",$AH55=TRUE,SUM(SUM(SUM(SUM($I55,$K55,$J55,$L55)*SUM($AI55*FctrChngDts!$B$13))*$AG55),$AU55)>$AE55),$AE55,IF(AND($Z55=\"Winter\",$AK55=\"SSP1P2\",$AH55=TRUE,SUM(SUM(SUM(SUM($I55,$K55,$J55,$L55)*SUM($AI55*FctrChngDts!$B$13))*$AG55),$AU55)<=$AE55),SUM(SUM(SUM(SUM($I55,$K55,$J55,$L55)*SUM($AI55*FctrChngDts!$B$13))*$AG55),$AU55),IF(AND($Z55=\"Summer\",$AK55=\"SSP1P2\",$AH55=TRUE,SUM(SUM(SUM(SUM($I55,$K55,$J55,$L55)*SUM($AI55*FctrChngDts!$B$13))- SUM($AR55:$AT55)),$AU55)>$AE55),$AE55,IF(AND($Z55=\"Summer\",$AK55=\"SSP1P2\",$AH55=TRUE,SUM(SUM(SUM(SUM($I55,$K55,$J55,$L55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AR55:$AT55)),$AU55)<=$AE55),SUM(SUM(SUM(SUM($I55,$K55,$J55,$L55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AR55:$AT55)),$AU55),IF(AND($AK55=\"FWP2\",$AH55=TRUE,SUM(SUM(SUM($AI55*FctrChngDts!$B$13)*$L55),$AU55)>$AE55),$AE55,IF(AND($AK55=\"FWP2\",$AH55=TRUE,SUM(SUM(SUM($AI55*FctrChngDts!$B$13)*$L55),$AU55)<=$AE55),SUM(SUM(SUM($AI55*FctrChngDts!$B$13)*$L55),$AU55),IF(AND($Z55=\"Winter\",$AK55=\"SSP2\",$AH55=TRUE,SUM(SUM(SUM(SUM($K55,$L55)*SUM($AI55*FctrChngDts!$B$13))*$AG55),$AU55)>$AE55),$AE55,IF(AND($Z55=\"Winter\",$AK55=\"SSP2\",$AH55=TRUE,SUM(SUM(SUM(SUM($K55,$L55)*SUM($AI55*FctrChngDts!$B$13))*$AG55),$AU55)<=$AE55),SUM(SUM(SUM(SUM($K55,$L55)*SUM($AI55*FctrChngDts!$B$13))*$AG55),$AU55),IF(AND($Z55=\"Summer\",$AK55=\"SSP2\",$AH55=TRUE,SUM(SUM(SUM(SUM($K55,$L55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AR55:$AT55)),$AU55)>$AE55),$AE55,IF(AND($Z55=\"Summer\",$AK55=\"SSP2\",$AH55=TRUE,SUM(SUM(SUM(SUM($K55,$L55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AR55:$AT55)),$AU55)<=$AE55),SUM(SUM(SUM(SUM($K55,$L55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AR55:$AT55)),$AU55),IF(AND($AK55=\"FWP2P3\",$AH55=TRUE,SUM(SUM(SUM(SUM($L55,$N55)*SUM($AI55*FctrChngDts!$B$13))*$AG55),$AU55)>$AE55),$AE55,IF(AND($AK55=\"FWP2P3\",$AH55=TRUE,SUM(SUM(SUM(SUM($L55,$N55)*SUM($AI55*FctrChngDts!$B$13))*$AG55),$AU55)<=$AE55),SUM(SUM(SUM(SUM($L55,$N55)*SUM($AI55*FctrChngDts!$B$13))*$AG55),$AU55),IF(AND($Z55=\"Winter\",$AK55=\"SSP2P3\",$AH55=TRUE,SUM(SUM(SUM(SUM($K55,$L55,$M55,$N55)*SUM($AI55*FctrChngDts!$B$13))*$AG55),$AU55)>$AE55),$AE55,IF(AND($Z55=\"Winter\",$AK55=\"SSP2P3\",$AH55=TRUE,SUM(SUM(SUM(SUM($K55,$L55,$M55,$N55)*SUM($AI55*FctrChngDts!$B$13))*$AG55),$AU55)<=$AE55),SUM(SUM(SUM(SUM($K55,$L55,$M55,$N55)*SUM($AI55*FctrChngDts!$B$13))*$AG55),$AU55),IF(AND($Z55=\"Summer\",$AK55=\"SSP2P3\",$AH55=TRUE,SUM(SUM(SUM(SUM($K55,$L55,$M55,$N55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AR55:$AT55)),$AU55)>$AE55),$AE55,IF(AND($Z55=\"Summer\",$AK55=\"SSP2P3\",$AH55=TRUE,SUM(SUM(SUM(SUM($K55,$L55,$M55,$N55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AR55:$AT55)),$AU55)<=$AE55),SUM(SUM(SUM(SUM($K55,$L55,$M55,$N55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AR55:$AT55)),$AU55),IF(AND($AK55=\"FWP3\",$AH55=TRUE,SUM(SUM(SUM($AI55*FctrChngDts!$B$13)*$N55),$AU55)>$AE55),$AE55,IF(AND($AK55=\"FWP3\",$AH55=TRUE,SUM(SUM(SUM($AI55*FctrChngDts!$B$13)*$N55),$AU55)<=$AE55),SUM(SUM(SUM($AI55*FctrChngDts!$B$13)*$N55),$AU55),IF(AND($Z55=\"Winter\",$AK55=\"SSP3\",$AH55=TRUE,SUM(SUM(SUM(SUM($M55,$N55)*SUM($AI55*FctrChngDts!$B$13))*$AG55),$AU55)>$AE55),$AE55,IF(AND($Z55=\"Winter\",$AK55=\"SSP3\",$AH55=TRUE,SUM(SUM(SUM(SUM($M55,$N55)*SUM($AI55*FctrChngDts!$B$13))*$AG55),$AU55)<=$AE55),SUM(SUM(SUM(SUM($M55,$N55)*SUM($AI55*FctrChngDts!$B$13))*$AG55),$AU55),IF(AND($Z55=\"Summer\",$AK55=\"SSP3\",$AH55=TRUE,SUM(SUM(SUM(SUM($M55,$N55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AR55:$AT55)),$AU55)>$AE55),$AE55,IF(AND($Z55=\"Summer\",$AK55=\"SSP3\",$AH55=TRUE,SUM(SUM(SUM(SUM($M55,$N55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AR55:$AT55)),$AU55)<=$AE55),SUM(SUM(SUM(SUM($M55,$N55)*SUM($AI55*FctrChngDts!$B$13))-SUM($AR55:$AT55)),$AU55),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I55>0,$AH55=FALSE),SUM($AR55*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I55>0,$AH55=TRUE),SUM($AX55*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I55>0,$AH55=FALSE),SUM($AS55*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I55>0,$AH55=TRUE),SUM($AY55*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I55>0,$AH55=FALSE),SUM($AT55*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I55>0,$AH55=TRUE),SUM($AZ55*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J55>0,$AH55=FALSE),SUM($AU55*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J55>0,$AH55=TRUE),SUM($BA55*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J55>0,$AH55=FALSE),SUM($AV55*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J55>0,$AH55=TRUE),SUM($BB55*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J55>0,$AH55=FALSE),SUM($AW55*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J55>0,$AH55=TRUE),SUM($BC55*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K55>0,$AH55=FALSE),SUM($AR55*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K55>0,$AH55=TRUE),SUM($AX55*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K55>0,$AH55=FALSE),SUM($AS55*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K55>0,$AH55=TRUE),SUM($AY55*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K55>0,$AH55=FALSE),SUM($AT55*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K55>0,$AH55=TRUE),SUM($AZ55*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L55>0,$AH55=FALSE),SUM($AU55*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L55>0,$AH55=TRUE),SUM($BA55*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L55>0,$AH55=FALSE),SUM($AV55*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L55>0,$AH55=TRUE),SUM($BB55*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L55>0,$AH55=FALSE),SUM($AW55*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L55>0,$AH55=TRUE),SUM($BC55*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M55>0,$AH55=FALSE),SUM($AR55*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M55>0,$AH55=TRUE),SUM($AX55*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M55>0,$AH55=FALSE),SUM($AS55*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M55>0,$AH55=TRUE),SUM($AY55*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M55>0,$AH55=FALSE),SUM($AT55*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M55>0,$AH55=TRUE),SUM($AZ55*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N55>0,$AH55=FALSE),SUM($AU55*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N55>0,$AH55=TRUE),SUM($BA55*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N55>0,$AH55=FALSE),SUM($AV55*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N55>0,$AH55=TRUE),SUM($BB55*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N55>0,$AH55=FALSE),SUM($AW55*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N55>0,$AH55=TRUE),SUM($BC55*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I55=0,0,IF(AND($I55>0,$K55>0,$AH55=FALSE),SUM($AR55/$P55*$I55),IF(AND($I55>0,$K55=0,$AH55=FALSE),$AR55,IF(AND($I55>0,$K55>0,$AH55=TRUE),ROUND(MIN($HU55,SUM(SUM($I55,$K55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA55,SUM(SUM($I55,$K55)*(FctrChngDts!$B$13)*$AI55)*$IA55)),0),IF(AND($I55>0,$K55=0,$AH55=TRUE),$AX55))))),0)","v":0},{"$f":"ROUND(IF($I55=0,0,IF(AND($I55>0,$K55>0,$AH55=FALSE),SUM($AS55/$P55*$I55),IF(AND($I55>0,$K55=0,$AH55=FALSE),$AS55,IF(AND($I55>0,$K55>0,$AH55=TRUE),ROUND(MIN(SUM($HU55-$BW55),SUM(SUM($I55,$K55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA55)*3),0),IF(AND($I55>0,$K55=0,$AH55=TRUE),$AY55))))),0)","v":0},0,{"$f":"IF($J55=0,0,IF(AND($J55>0,$L55=0,$N55=0,$AH55=FALSE,$AJ55=FALSE),ROUND(MIN($HX55,SUM($AU55,$BA55)),0),IF(AND($J55>0,$L55=0,$N55=0,$AH55=TRUE,$AJ55=FALSE),ROUND(MIN($HX55,SUM($AU55,SUM($J55*$AI55*FctrChngDts!$B$13))),0),IF(AND($J55>0,$L55>0,$N55=0,$AH55=FALSE,$AJ55=FALSE),ROUND(MIN($HX55,SUM(SUM($J55,$L55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA55,SUM(SUM($J55,$L55)*(FctrChngDts!$B$13)*$AI55)*$IA55)),0),IF(AND($J55>0,$L55>0,$N55=0,$AH55=TRUE,$AJ55=FALSE),ROUND(MIN($HX55,SUM(SUM(SUM(SUM($J55,$L55)*FctrChngDts!$C$11*$IA55),SUM(SUM($J55,$L55)*SUM(FctrChngDts!$B$13*$AI55)*$IA55)))),0),IF(AND($J55>0,$L55=0,$N55=0,$AH55=FALSE,$AJ55=TRUE),ROUND(MIN($HX55,SUM($AU55,$BA55)),0),IF(AND($J55>0,$L55=0,$N55=0,$AH55=TRUE,$AJ55=TRUE),ROUND(MIN($HX55,SUM($AU55,SUM($J55*$AI55*FctrChngDts!$B$13))),0),IF(AND($J55>0,$L55>0,$N55=0,$AH55=FALSE,$AJ55=TRUE),ROUND(MIN($HX55,SUM(SUM($J55,$L55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA55,SUM(SUM($J55,$L55)*(FctrChngDts!$B$13)*$AI55)*$IA55)),0),IF(AND($J55>0,$L55>0,$N55=0,$AH55=TRUE,$AJ55=TRUE),ROUND(MIN($HX55,SUM(SUM(SUM(SUM($J55,$L55)*FctrChngDts!$C$12*$IA55),SUM(SUM($J55,$L55)*SUM(FctrChngDts!$B$13*$AI55)*$IA55)))),0))))))))))","v":0},{"$f":"IF($J55=0,0,IF(AND($J55>0,$L55=0,$N55=0,$AH55=FALSE,$AJ55=FALSE),ROUND(MIN(SUM($HX55-$BZ55),SUM($AU55*3)),0),IF(AND($J55>0,$L55=0,$N55=0,$AH55=TRUE,$AJ55=FALSE),ROUND(MIN(SUM($HX55-$BZ55),SUM(SUM($J55,$L55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA55)*3),0),IF(AND($J55>0,$L55>0,$N55=0,$AH55=FALSE,$AJ55=FALSE),ROUND(MIN(SUM($HX55-$BZ55),SUM(SUM($J55,$L55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA55)*3),0),IF(AND($J55>0,$L55>0,$N55=0,$AH55=TRUE,$AJ55=FALSE),ROUND(MIN(SUM($HX55-$BZ55),SUM(SUM($J55,$L55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA55)*3),0),IF(AND($J55>0,$L55=0,$N55=0,$AH55=FALSE,$AJ55=TRUE),ROUND(MIN(SUM($HX55-$BZ55),SUM($AU55*3)),0),IF(AND($J55>0,$L55=0,$N55=0,$AH55=TRUE,$AJ55=TRUE),ROUND(MIN(SUM($HX55-$BZ55),SUM(SUM($J55,$L55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA55)*3),0),IF(AND($J55>0,$L55>0,$N55=0,$AH55=FALSE,$AJ55=TRUE),ROUND(MIN(SUM($HX55-$BZ55),SUM(SUM($J55,$L55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA55)*3),0),IF(AND($J55>0,$L55>0,$N55=0,$AH55=TRUE,$AJ55=TRUE),ROUND(MIN(SUM($HX55-$BZ55),SUM(SUM($J55,$L55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA55)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K55=0,0,IF(AND($I55>0,$K55>0,$M55=0,$AH55=FALSE),SUM($AR55-$BW55),IF(AND($I55=0,$K55>0,$M55>0,$AH55=FALSE),SUM($AR55/$P55*$K55),IF(AND($I55=0,$K55>0,$M55=0,$AH55=FALSE),$AR55,IF($K55=0,0,IF(AND($I55>0,$K55>0,$M55=0,$AH55=TRUE),ROUND(MIN($HV55,SUM(SUM($I55,$K55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB55,SUM(SUM($I55,$K55)*(FctrChngDts!$B$13)*$AI55)*$IB55)),0),IF(AND($I55=0,$K55>0,$M55>0,$AH55=TRUE),ROUND(MIN($HV55,SUM(SUM($I55,$K55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB55,SUM(SUM($I55,$K55)*(FctrChngDts!$B$13)*$AI55)*$IB55)),0),IF(AND($I55=0,$K55>0,$M55=0,$AH55=TRUE),$AX55)))))))),0)","v":0},{"$f":"ROUND(IF($K55=0,0,IF(AND($I55>0,$K55>0,$M55=0,$AH55=FALSE),SUM($AS55-$BX55),IF(AND($I55=0,$K55>0,$M55>0,$AH55=FALSE),SUM($AS55/$P55*$K55),IF(AND($I55=0,$K55>0,$M55=0,$AH55=FALSE),$AS55,IF($K55=0,0,IF(AND($I55>0,$K55>0,$M55=0,$AH55=TRUE),ROUND(MIN(SUM($HV55-$BW55),SUM(SUM($I55,$K55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB55)*3),0),IF(AND($I55=0,$K55>0,$M55>0,$AH55=TRUE),ROUND(MIN(SUM($HV55-$BW55),SUM(SUM($I55,$K55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB55)*3),0),IF(AND($I55=0,$K55>0,$M55=0,$AH55=TRUE),$AY55)))))))),0)","v":0},0,{"$f":"IF($L55=0,0,IF(AND($J55>0,$L55>0,$N55=0,$AH55=FALSE,$AJ55=FALSE),ROUND(MIN($HY55,SUM(SUM($J55,$L55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB55,SUM(SUM($J55,$L55)*(FctrChngDts!$B$13)*$AI55)*$IB55)),0),IF(AND($J55>0,$L55>0,$N55=0,$AH55=TRUE,$AJ55=FALSE),ROUND(MIN($HY55,SUM(SUM(SUM(SUM($J55,$L55)*FctrChngDts!$C$11*$IB55),SUM(SUM($J55,$L55)*SUM(FctrChngDts!$B$13*$AI55)*$IB55)))),0),IF(AND($J55=0,$L55>0,$N55=0,$AH55=FALSE,$AJ55=FALSE),ROUND(MIN($HY55,SUM($L55*FctrChngDts!$C$11)),0),IF(AND($J55=0,$L55>0,$N55=0,$AH55=TRUE,$AJ55=FALSE),ROUND(MIN($HY55,SUM(SUM(SUM(SUM($J55,$L55)*FctrChngDts!$C$11*$IB55),SUM(SUM($J55,$L55)*SUM(FctrChngDts!$B$13*$AI55)*$IB55)))),0),IF(AND($J55>0,$L55>0,$N55=0,$AH55=FALSE,$AJ55=TRUE),ROUND(MIN($HY55,SUM(SUM($J55,$L55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB55,SUM(SUM($J55,$L55)*(FctrChngDts!$B$13)*$AI55)*$IB55)),0),IF(AND($J55>0,$L55>0,$N55=0,$AH55=TRUE,$AJ55=TRUE),ROUND(MIN($HY55,SUM(SUM(SUM(SUM($J55,$L55)*FctrChngDts!$C$12*$IB55),SUM(SUM($J55,$L55)*SUM(FctrChngDts!$B$13*$AI55)*$IB55)))),0),IF(AND($J55=0,$L55>0,$N55=0,$AH55=FALSE,$AJ55=TRUE),ROUND(MIN($HY55,SUM($L55*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J55=0,$L55>0,$N55=0,$AH55=TRUE,$AJ55=TRUE),ROUND(MIN($HY55,SUM(SUM(SUM(SUM($J55,$L55)*FctrChngDts!$C$12*$IB55),SUM(SUM($J55,$L55)*SUM(FctrChngDts!$B$13*$AI55)*$IB55)))),0))))))))))","v":0},{"$f":"IF($L55=0,0,IF(AND($J55>0,$L55>0,$N55=0,$AH55=FALSE,$AJ55=FALSE),ROUND(MIN(SUM($HY55-$CF55),SUM(SUM($J55,$L55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB55)*3),0),IF(AND($J55>0,$L55>0,$N55=0,$AH55=TRUE,$AJ55=FALSE),ROUND(MIN(SUM($HY55-$CF55),SUM(SUM($J55,$L55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB55)*3),0),IF(AND($J55=0,$L55>0,$N55=0,$AH55=FALSE,$AJ55=FALSE),ROUND(MIN(SUM($HY55-$CF55),SUM($AU55*3)),0),IF(AND($J55=0,$L55>0,$N55=0,$AH55=TRUE,$AJ55=FALSE),ROUND(MIN(SUM($HY55-$CF55),SUM(SUM($J55,$L55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB55)*3),0),IF(AND($J55>0,$L55>0,$N55=0,$AH55=FALSE,$AJ55=TRUE),ROUND(MIN(SUM($HY55-$CF55),SUM(SUM($J55,$L55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB55)*3),0),IF(AND($J55>0,$L55>0,$N55=0,$AH55=TRUE,$AJ55=TRUE),ROUND(MIN(SUM($HY55-$CF55),SUM(SUM($J55,$L55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB55)*3),0),IF(AND($J55=0,$L55>0,$N55=0,$AH55=FALSE,$AJ55=TRUE),ROUND(MIN(SUM($HY55-$CF55),SUM($AU55*3)),0),IF(AND($J55=0,$L55>0,$N55=0,$AH55=TRUE,$AJ55=TRUE),ROUND(MIN(SUM($HY55-$CF55),SUM(SUM($J55,$L55)*IF($AJ55=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB55)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S55>0,Account!$AG$2=TRUE,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH55=FALSE),SUM(Usage!$BW55:$CB55)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V55>0,Account!$AG$2=TRUE,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH55=FALSE),SUM(Usage!$CC55:$CH55)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y55>0,Account!$AG$2=TRUE,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH55=FALSE),SUM(Usage!$CI55:$CN55)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH55=TRUE,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S55),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S55)),2)","v":0},{"$f":"ROUND(IF(OR($AH55=TRUE,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V55),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V55)),2)","v":0},{"$f":"IF(OR($AH55=TRUE,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y55),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y55))","v":0},{"$f":"ROUND(IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW55),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW55)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX55),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX55)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY55),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY55)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ55),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ55)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA55),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA55)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB55),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB55)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S55),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC55),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC55)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD55),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD55)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE55),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE55)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF55),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF55)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG55),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG55)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH55),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH55)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V55),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI55),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI55))","v":0},{"$f":"IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ55),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ55))","v":0},{"$f":"IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK55),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK55))","v":0},{"$f":"IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL55),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL55))","v":0},{"$f":"IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM55),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM55))","v":0},{"$f":"IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN55),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN55))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y55)","v":0},0,0,0,0,{"$f":"IF($DW55>IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV55*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV55*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW55-IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV55*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV55*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV55<$DW55,SUM($DW55-$DV55),0))","v":0},{"$f":"IF(OR(AND($D55<=FctrChngDts!$B$14,Usage!$E55>FctrChngDts!$B$14),AND(Usage!$D55<=FctrChngDts!$C$14,Usage!$E55>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW55),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX55),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY55),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ55),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA55),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB55),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC55),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD55),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE55),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF55),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG55),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH55),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI55)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ55)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK55)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL55)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM55)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN55)","v":0},0,{"$f":"IF(AND($S55>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E55<>\"D-CARE\",Tenant!$F55=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET55=TRUE,$S55>0,$V55=0),SUM(SUM($BW55:$CB55)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET55=TRUE,$S55>0,$V55>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW55:$CB55)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET55=TRUE,$S55>0,$V55>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW55:$CB55)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S55>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S55>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S55>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV55=TRUE,$S55>0,$V55=0),SUM(SUM($BW55:$CB55)*'CRS1'!$P$2),IF(AND($EV55=TRUE,$S55>0,$V55>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW55:$CB55)*'CRS1'!$P$2),IF(AND($EV55=TRUE,$S55>0,$V55>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW55:$CB55)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S55>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX55=TRUE,$S55>0,$V55=0),SUM(SUM($BW55:$CB55)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX55=TRUE,$S55>0,$V55>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW55:$CB55)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX55=TRUE,$S55>0,$V55>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW55:$CB55)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S55>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ55=TRUE,$S55>0),SUM(SUM($BW55:$CB55)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V55>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E55<>\"D-CARE\",Tenant!$F55=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB55=TRUE,$S55>0,$V55>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC55:$CH55)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB55=TRUE,$S55>0,$V55>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC55:$CH55)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB55=TRUE,$V55>0,$Y55>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC55:$CH55)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB55=TRUE,$V55>0,$Y55>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC55:$CH55)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB55=TRUE,$S55=0,$V55>0,$Y55=0),SUM(SUM($CC55:$CH55)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V55>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V55>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V55>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD55=TRUE,$S55>0,$V55>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC55:$CH55)*'CRS2'!$P$2),IF(AND($FD55=TRUE,$S55>0,$V55>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC55:$CH55)*'CRS2'!$P$2),IF(AND($FD55=TRUE,$V55>0,$Y55>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC55:$CH55)*'CRS2'!$P$2),IF(AND($FD55=TRUE,$V55>0,$Y55>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC55:$CH55)*'CRS2'!$P$2),IF(AND($FD55=TRUE,$S55=0,$V55>0,$Y55=0),SUM(SUM($CC55:$CH55)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V55>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF55=TRUE,$S55>0,$V55>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC55:$CH55)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF55=TRUE,$S55>0,$V55>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC55:$CH55)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF55=TRUE,$V55>0,$Y55>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC55:$CH55)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF55=TRUE,$V55>0,$Y55>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC55:$CH55)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF55=TRUE,$S55=0,$V55>0,$Y55=0),SUM(SUM($CC55:$CH55)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V55>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH55=TRUE,$V55>0),SUM(SUM($CC55:$CH55)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y55>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E55<>\"D-CARE\",Tenant!$F55=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ55=TRUE,$V55=0,$Y55>0),SUM(SUM($CI55:$CN55)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ55=TRUE,$V55>0,$Y55>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI55:$CN55)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ55=TRUE,$V55>0,$Y55>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI55:$CN55)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y55>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y55>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y55>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL55=TRUE,$V55=0,$Y55>0),SUM(SUM($CI55:$CN55)*'CRS3'!$P$2),IF(AND($FL55=TRUE,$V55>0,$Y55>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI55:$CN55)*'CRS3'!$P$2),IF(AND($FL55=TRUE,$V55>0,$Y55>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI55:$CN55)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y55>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN55=TRUE,$V55=0,$Y55>0),SUM(SUM($CI55:$CN55)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN55=TRUE,$V55>0,$Y55>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI55:$CN55)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN55=TRUE,$V55>0,$Y55>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI55:$CN55)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y55>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP55=TRUE,$Y55>0),SUM(SUM($CI55:$CN55)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR55:$FT55))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO55:$CQ55,$FR55:$FT55))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA55:$EF55)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG55:$EL55)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM55:$ER55)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV55,$CO55:$CQ55,$EA55:$ER55)/$P55)*$S55*FctrChngDts!$B$15),SUM(SUM(SUM($DV55,$CO55:$CQ55,$FR55:$FT55)/$P55)*$S55*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV55,$CO55:$CQ55,$EA55:$ER55)/$P55)*$V55*FctrChngDts!$B$15),SUM(SUM(SUM($DV55,$CO55:$CQ55,$FR55:$FT55)/$P55)*$V55*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV55,$CO55:$CQ55,$EA55:$ER55)/$P55)*$Y55*FctrChngDts!$B$15),SUM(SUM(SUM($DV55,$CO55:$CQ55,$FR55:$FT55)/$P55)*$Y55*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA55*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI55*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ55*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ55,$FU55,$GF55,$GZ55:$HE55),IF(Account!$Q$2=TRUE,SUM($DZ55,$FV55,$GF55,$GZ55:$HE55),SUM($DZ55,$ES55,$FU55:$FV55,$GF55,$GZ55:$HE55)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E55),Usage!$P55,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D55,FctrChngDts!$C$17<=Usage!$E55),SUM(FctrChngDts!$C$17-Usage!$D55),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E55),Usage!$P55,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D55,FctrChngDts!$C$19<=Usage!$E55),SUM(FctrChngDts!$C$19-Usage!$D55),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK55*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK55*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL55*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL55*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D55))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A55,Tenant!$A:$J,8,FALSE)=TRUE,$GG55<0),0,SUM(SUM(SUM($GG55/$P55*$GP55)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A55,Tenant!$A:$J,8,FALSE)=TRUE,$GG55<0),0,SUM(SUM(SUM($GG55/$P55*$GQ55)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D55))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A55,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV55*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A55,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW55*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU55:$DA55,$EU55,$EA55:$EF55,$FA55)-SUM(SUM($BW55:$CB55)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD55:$DJ55,$FC55,$EG55:$EL55,$FI55)-SUM(SUM($CC55:$CH55)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM55:$DS55,$FK55,$EM55:$ER55,$FQ55)-SUM(SUM($CI55:$CN55)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO55,$CU55:$DA55,$EU55,$EW55,$EY55,$EA55:$EF55,$FA55,$CP55,$DD55:$DJ55,$FC55,$FE55,$FG55,$EG55:$EL55,$FI55)/$P55*$S55)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO55,$CU55:$DA55,$EU55,$EW55,$EY55,$EA55:$EF55,$FA55,$CP55,$DD55:$DJ55,$FC55,$FE55,$FG55,$EG55:$EL55,$FI55)/$P55*$V55)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ55,$DM55:$DS55,$FK55,$FM55,$FO55,$EM55:$ER55,$FQ55)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D55,BslnAllctnCrrnt!$A$1<=$E55),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK55=\"FSP1\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$Q55,BslnAllctnCrrnt!$A$1<$R55),SUM(BslnAllctnCrrnt!$A$1-$Q55),IF(AND($AK55=\"FSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$Q55,BslnAllctnCrrnt!$A$1<$R55),SUM(BslnAllctnCrrnt!$A$1-$Q55),IF(AND($AK55=\"FSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),$I55,IF(AND($AK55=\"SSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$Q55,BslnAllctnCrrnt!$A$1<$R55),SUM(BslnAllctnCrrnt!$A$1-$Q55),IF(AND($AK55=\"SSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),$I55,0)))))","v":0},{"$f":"IF(AND($AK55=\"FSP1\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$Q55,BslnAllctnCrrnt!$A$1<$R55),SUM($I55-$HG55),IF(AND($AK55=\"FSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$Q55,BslnAllctnCrrnt!$A$1<$R55),SUM($I55-$HG55),IF(AND($AK55=\"FSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM($I55-$HG55),IF(AND($AK55=\"SSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$Q55,BslnAllctnCrrnt!$A$1<$R55),SUM($I55-$HG55),IF(AND($AK55=\"SSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM($I55-$HG55),0)))))","v":0},{"$f":"IF(AND($AK55=\"SSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$Q55,BslnAllctnCrrnt!$A$1<$R55),0,IF(AND(FctrChngDts!$A$2>=$D55,FctrChngDts!$B$2<$E55),IF(AND($AK55=\"SSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM(BslnAllctnCrrnt!$A$1-$T55),0),IF(AND($AK55=\"FSP2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM(BslnAllctnCrrnt!$A$1-$T55),IF(AND($AK55=\"FSP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM(BslnAllctnCrrnt!$A$1-$T55),IF(AND($AK55=\"FSP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$W55,BslnAllctnCrrnt!$A$1<$X55),$K55,IF(AND($AK55=\"FSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$Q55,BslnAllctnCrrnt!$A$1<$R55),0,IF(AND($AK55=\"FSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM(BslnAllctnCrrnt!$A$1-$T55),IF(AND($AK55=\"SSP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM(BslnAllctnCrrnt!$A$1-$T55),IF(AND($AK55=\"SSP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$W55,BslnAllctnCrrnt!$A$1<$X55),$K55,0)))))))))","v":0},{"$f":"IF(AND($AK55=\"SSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$Q55,BslnAllctnCrrnt!$A$1<$R55),SUM($K55-$HI55),IF(AND($AK55=\"SSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM($K55-$HI55),IF(AND($AK55=\"FSP2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM($K55-$HI55),IF(AND($AK55=\"FSP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM($K55-$HI55),IF(AND($AK55=\"FSP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$W55,BslnAllctnCrrnt!$A$1<$X55),SUM($K55-$HI55),IF(AND($AK55=\"FSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$Q55,BslnAllctnCrrnt!$A$1<$R55),SUM($K55-$HI55),IF(AND($AK55=\"FSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM($K55-$HI55),IF(AND($AK55=\"SSP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM($K55-$HI55),IF(AND($AK55=\"SSP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$W55,BslnAllctnCrrnt!$A$1<$X55),SUM($K55-$HI55),0)))))))))","v":0},{"$f":"IF(AND($AK55=\"FSP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),0,IF(AND($AK55=\"FSP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$W55,BslnAllctnCrrnt!$A$1<$X55),SUM(BslnAllctnCrrnt!$A$1-$W55),IF(AND($AK55=\"FSP3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$W55,BslnAllctnCrrnt!$A$1<$X55),SUM(BslnAllctnCrrnt!$A$1-$W55),0)))","v":0},{"$f":"IF(AND($AK55=\"FSP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM($M55-$HK55),IF(AND($AK55=\"FSP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$W55,BslnAllctnCrrnt!$A$1<$X55),SUM($M55-$HK55),IF(AND($AK55=\"FSP3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$W55,BslnAllctnCrrnt!$A$1<$X55),SUM($M55-$HK55),0)))","v":0},{"$f":"IF(AND($AK55=\"FWP1\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$Q55,BslnAllctnCrrnt!$A$1<$R55),SUM(BslnAllctnCrrnt!$A$1-$Q55),IF(AND($AK55=\"FWP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$Q55,BslnAllctnCrrnt!$A$1<$R55),SUM(BslnAllctnCrrnt!$A$1-$Q55),IF(AND($AK55=\"FWP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),$J55,IF(AND(FctrChngDts!$A$2>=$D55,FctrChngDts!$B$2<$E55),IF(AND($AK55=\"SSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$Q55,BslnAllctnCrrnt!$A$1<$R55),SUM(BslnAllctnCrrnt!$A$1-$Q55),0),IF(AND($AK55=\"SSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),$J55,0)))))","v":0},{"$f":"IF(AND($AK55=\"FWP1\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$Q55,BslnAllctnCrrnt!$A$1<$R55),SUM($J55-$HM55),IF(AND($AK55=\"FWP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$Q55,BslnAllctnCrrnt!$A$1<$R55),SUM($J55-$HM55),IF(AND($AK55=\"FWP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM($J55-$HM55),IF(AND($AK55=\"SSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$Q55,BslnAllctnCrrnt!$A$1<$R55),SUM($J55-$HM55),IF(AND($AK55=\"SSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM($J55-$HM55),0)))))","v":0},{"$f":"IF(AND($AK55=\"FWP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$Q55,BslnAllctnCrrnt!$A$1<$R55),0,IF(AND($AK55=\"FWP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM(BslnAllctnCrrnt!$A$1-$T55),IF(AND($AK55=\"FWP2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM(BslnAllctnCrrnt!$A$1-$T55),IF(AND($AK55=\"FWP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM(BslnAllctnCrrnt!$A$1-$T55),IF(AND($AK55=\"FWP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$W55,BslnAllctnCrrnt!$A$1<$X55),$L55,IF(AND($AK55=\"SSP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM(BslnAllctnCrrnt!$A$1-$T55),IF(AND($AK55=\"SSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$Q55,BslnAllctnCrrnt!$A$1<$R55),0,IF(AND($AK55=\"SSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM(BslnAllctnCrrnt!$A$1-$T55),0))))))))","v":0},{"$f":"IF(AND($AK55=\"FWP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$Q55,BslnAllctnCrrnt!$A$1<$R55),SUM($L55-$HO55),IF(AND($AK55=\"FWP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM($L55-$HO55),IF(AND($AK55=\"FWP2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM($L55-$HO55),IF(AND($AK55=\"FWP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM($L55-$HO55),IF(AND($AK55=\"FWP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$W55,BslnAllctnCrrnt!$A$1<$X55),SUM($L55-$HO55),IF(AND($AK55=\"SSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$Q55,BslnAllctnCrrnt!$A$1<$R55),SUM($L55-$HO55),IF(AND($AK55=\"SSP1P2\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM($L55-$HO55),0)))))))","v":0},{"$f":"IF(AND($AK55=\"FWP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),0,IF(AND($AK55=\"FWP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$W55,BslnAllctnCrrnt!$A$1<$X55),SUM(BslnAllctnCrrnt!$A$1-$W55),IF(AND($AK55=\"FWP3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$W55,BslnAllctnCrrnt!$A$1<$X55),SUM(BslnAllctnCrrnt!$A$1-$W55),IF(AND($AK55=\"SSP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),0,IF(AND($AK55=\"SSP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$W55,BslnAllctnCrrnt!$A$1<$X55),SUM(BslnAllctnCrrnt!$A$1-$W55),0)))))","v":0},{"$f":"IF(AND($AK55=\"FWP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM($N55-$HQ55),IF(AND($AK55=\"FWP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$W55,BslnAllctnCrrnt!$A$1<$X55),SUM($N55-$HQ55),IF(AND($AK55=\"FWP3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$W55,BslnAllctnCrrnt!$A$1<$X55),SUM($N55-$HQ55),IF(AND($AK55=\"SSP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$T55,BslnAllctnCrrnt!$A$1<$U55),SUM($N55-$HQ55),IF(AND($AK55=\"SSP2P3\",$HF55=TRUE,BslnAllctnCrrnt!$A$1>=$W55,BslnAllctnCrrnt!$A$1<$X55),SUM($N55-$HQ55),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[55,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G56),0,IF($F56<=$G56,SUM($G56-$F56),IF($F56>$G56,SUM((Account!$L$2-Usage!$F56)+Usage!$G56+1))))","v":0},{"$f":"IF($Q56=0,0,IF($R56=0,0,IF(AND($Q56<FctrChngDts!$A$2,$R56>=FctrChngDts!$A$2),SUM($R56-FctrChngDts!$A$2+1),IF(AND($Q56>=FctrChngDts!$A$2,$R56>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q56),IF(AND($Q56>=FctrChngDts!$A$2,$R56<FctrChngDts!$B$2),SUM($R56-$Q56+1),0)))))","v":0},{"$f":"IF($Q56=0,0,IF($R56=0,0,IF(AND($Q56<FctrChngDts!$A$2,$R56>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q56),IF(AND($Q56<FctrChngDts!$A$2,$R56<FctrChngDts!$A$2),SUM($R56-$Q56+1),IF(AND($Q56>FctrChngDts!$A$2,$R56>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R56+1),0)))))","v":0},{"$f":"IF($T56=0,0,IF($U56=0,0,IF(AND($T56<FctrChngDts!$A$2,$U56>=FctrChngDts!$A$2),SUM($U56-FctrChngDts!$A$2+1),IF(AND($T56>=FctrChngDts!$A$2,$U56<FctrChngDts!$B$2),SUM($U56-$T56+1),IF(AND($T56>=FctrChngDts!$A$2,$U56>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T56)<0),0,IF(AND($T56>=FctrChngDts!$A$2,$U56>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T56),0))))))","v":0},{"$f":"IF($T56=0,0,IF($U56=0,0,IF(AND($T56<FctrChngDts!$A$2,$U56>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T56),IF(AND($T56>=FctrChngDts!$B$2,$U56>=FctrChngDts!$B$2),SUM($U56-$T56+1),IF(AND($T56<FctrChngDts!$A$2,$U56<FctrChngDts!$A$2),SUM($U56-$T56+1),IF(AND($T56>=FctrChngDts!$A$2,$U56>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U56+1),0))))))","v":0},{"$f":"IF($W56=0,0,IF($X56=0,0,IF(AND($W56>=FctrChngDts!$A$2,$X56>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W56)<0),0,IF(AND($W56>=FctrChngDts!$A$2,$X56>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W56),IF(AND($W56>=FctrChngDts!$A$2,$X56<FctrChngDts!$B$2),SUM($X56-$W56+1),IF(AND($W56<FctrChngDts!$A$2,$X56>=FctrChngDts!$A$2),SUM($X56-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W56=0,0,IF($X56=0,0,IF(AND($W56<FctrChngDts!$A$2,$X56<FctrChngDts!$A$2),SUM($X56-$W56+1),IF(AND($W56>=FctrChngDts!$A$2,$X56>=FctrChngDts!$B$2,SUM($X56-FctrChngDts!$B$2+1)<=$Y56),SUM($X56-FctrChngDts!$B$2+1),IF(AND($W56>=FctrChngDts!$A$2,$X56>=FctrChngDts!$B$2),SUM($X56-$W56+1),IF(AND($W56<FctrChngDts!$A$2,$X56>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W56),0))))))","v":0},{"$f":"IF(AND($D56>=FctrChngDts!$C$2,$E56<FctrChngDts!$E$2),\"1\",IF(AND($D56>=FctrChngDts!$E$2,$E56<FctrChngDts!$G$2),\"2\",IF(AND($D56>=FctrChngDts!$G$2,$E56<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D56>=FctrChngDts!$D$2,,IF(AND($D56>=FctrChngDts!$C$2,$D56<=FctrChngDts!$D$2),$D56,IF(AND($D56>=FctrChngDts!$C$2,$D56>=FctrChngDts!$D$2,$E56>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D56>FctrChngDts!$D$2,,IF($D56=FctrChngDts!$D$2,$D56,IF(AND($D56>=FctrChngDts!$C$2,$E56<FctrChngDts!$D$2),$E56,IF(AND($D56>=FctrChngDts!$C$2,$E56>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D56>=FctrChngDts!$D$2,$E56>=FctrChngDts!$D$2,$E56>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E56<FctrChngDts!$D$2,$E56<=FctrChngDts!$D$2),$E56,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D56<FctrChngDts!$E$2,$E56<FctrChngDts!$E$2),,IF($D56>FctrChngDts!$F$2,,IF(AND($D56>=FctrChngDts!$E$2,$D56<=FctrChngDts!$F$2),$D56,IF(AND($D56>=FctrChngDts!$E$2,$D56>=FctrChngDts!$F$2,$E56>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D56>FctrChngDts!$F$2,,IF($E56=FctrChngDts!$F$2,$E56,IF(AND($D56<FctrChngDts!$E$2,$E56<=FctrChngDts!$F$2),$E56,IF(AND($D56>=FctrChngDts!$E$2,$E56<FctrChngDts!$F$2),$E56,IF(AND($D56>=FctrChngDts!$E$2,$E56>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D56>=FctrChngDts!$F$2,$E56>=FctrChngDts!$F$2,$E56>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D56<FctrChngDts!$G$2,$E56<FctrChngDts!$G$2),,IF($D56>FctrChngDts!$H$2,,IF(AND($D56>=FctrChngDts!$G$2,$D56<=FctrChngDts!$H$2),$D56,IF(AND($D56>=FctrChngDts!$G$2,$D56>=FctrChngDts!$H$2,$E56>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D56>FctrChngDts!$H$2,,IF($E56=FctrChngDts!$H$2,$E56,IF(AND($D56<FctrChngDts!$G$2,$E56<=FctrChngDts!$H$2),$E56,IF(AND($D56>=FctrChngDts!$G$2,$E56<FctrChngDts!$H$2),$E56,IF(AND($D56>=FctrChngDts!$G$2,$E56>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D56>=FctrChngDts!$H$2,$E56>=FctrChngDts!$H$2,$E56>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A56,Tenant!$A56:$J355,6,FALSE)","v":0},{"$f":"VLOOKUP($A56,Tenant!$A56:$J355,7,FALSE)","v":0},{"$f":"VLOOKUP($A56,Tenant!$A56:$J355,10,FALSE)","v":0},0,{"$f":"IF(AND($AK56=\"FSP2\",$AJ56=FALSE,$HF56=FALSE),SUM($K56*FctrChngDts!$C$9),IF(AND($AK56=\"FSP2\",$AJ56=TRUE,$HF56=FALSE),SUM($K56*FctrChngDts!$C$10),IF(AND($AK56=\"FSP2P3\",$AJ56=FALSE,$HF56=FALSE),SUM(SUM($K56,$M56)*FctrChngDts!$C$9),IF(AND($AK56=\"FSP2P3\",$AJ56=TRUE,$HF56=FALSE),SUM(SUM($K56,$M56)*FctrChngDts!$C$10),IF(AND($AK56=\"FSP3\",$AJ56=FALSE,$HF56=FALSE),SUM($M56*FctrChngDts!$C$9),IF(AND($AK56=\"FSP3\",$AJ56=TRUE,$HF56=FALSE),SUM($M56*FctrChngDts!$C$10),IF(AND($AK56=\"FSP1\",$AJ56=FALSE,$HF56=FALSE),SUM($I56*FctrChngDts!$C$9),IF(AND($AK56=\"FSP1\",$AJ56=TRUE,$HF56=FALSE),SUM($I56*FctrChngDts!$C$10),IF(AND($AK56=\"FSP1P2\",$AJ56=FALSE,$HF56=FALSE),SUM(SUM($I56,$K56)*FctrChngDts!$C$9),IF(AND($AK56=\"FSP1P2\",$AJ56=TRUE,$HF56=FALSE),SUM(SUM($I56,$K56)*FctrChngDts!$C$10),IF(AND($Z56=\"Summer\",$AK56=\"SSP2P3\",$AJ56=FALSE,$HF56=FALSE),SUM(SUM(SUM(SUM($K56,$M56)*FctrChngDts!$C$9),SUM(SUM($L56,$N56)*FctrChngDts!$C$11))*$AF56),IF(AND($Z56=\"Summer\",$AK56=\"SSP2P3\",$AJ56=TRUE,$HF56=FALSE),SUM(SUM(SUM(SUM($K56,$M56)*FctrChngDts!$C$10),SUM(SUM($L56,$N56)*FctrChngDts!$C$12))*$AF56),IF(AND($Z56=\"Winter\",$AK56=\"SSP2P3\",$AJ56=FALSE,$HF56=FALSE),SUM(SUM(SUM(SUM($K56,$M56)*FctrChngDts!$C$9),SUM(SUM($L56,$N56)*FctrChngDts!$C$11))-$AO56),IF(AND($Z56=\"Winter\",$AK56=\"SSP2P3\",$AJ56=TRUE,$HF56=FALSE),SUM(SUM(SUM(SUM($K56,$M56)*FctrChngDts!$C$10),SUM(SUM($L56,$N56)*FctrChngDts!$C$12))-$AO56),IF(AND($Z56=\"Summer\",$AK56=\"SSP1P2\",$AJ56=FALSE,$HF56=FALSE),SUM(SUM(SUM(SUM($I56,$K56)*FctrChngDts!$C$9),SUM(SUM($J56,$L56)*FctrChngDts!$C$11))*$AF56),IF(AND($Z56=\"Summer\",$AK56=\"SSP1P2\",$AJ56=TRUE,$HF56=FALSE),SUM(SUM(SUM(SUM($I56,$K56)*FctrChngDts!$C$10),SUM(SUM($J56,$L56)*FctrChngDts!$C$12))*$AF56),IF(AND($Z56=\"Winter\",$AK56=\"SSP1P2\",$AJ56=FALSE,$HF56=FALSE),SUM(SUM(SUM(SUM($I56,$K56)*FctrChngDts!$C$9),SUM(SUM($J56,$L56)*FctrChngDts!$C$11))-$AO56),IF(AND($Z56=\"Winter\",$AK56=\"SSP1P2\",$AJ56=TRUE,$HF56=FALSE),SUM(SUM(SUM(SUM($I56,$K56)*FctrChngDts!$C$10),SUM(SUM($J56,$L56)*FctrChngDts!$C$12))-$AO56),IF(AND($AK56=\"FSP2\",$AJ56=FALSE,$HF56=TRUE),SUM(SUM($HI56*FctrChngDts!$B$9),SUM($HJ56*FctrChngDts!$C$9)),IF(AND($AK56=\"FSP2\",$AJ56=TRUE,$HF56=TRUE),SUM(SUM($HI56*FctrChngDts!$B$10),SUM($HJ56*FctrChngDts!$C$10)),IF(AND($AK56=\"FSP2P3\",$AJ56=FALSE,$HF56=TRUE),SUM(SUM(SUM($HI56,$HK56)*FctrChngDts!$B$9),SUM(SUM($HJ56,$HL56)*FctrChngDts!$C$9)),IF(AND($AK56=\"FSP2P3\",$AJ56=TRUE,$HF56=TRUE),SUM(SUM(SUM($HI56,$HK56)*FctrChngDts!$B$10),SUM(SUM($HJ56,$HL56)*FctrChngDts!$C$10)),IF(AND($AK56=\"FSP3\",$AJ56=FALSE,$HF56=TRUE),SUM(SUM($HK56*FctrChngDts!$B$9),SUM($HL56*FctrChngDts!$C$9)),IF(AND($AK56=\"FSP3\",$AJ56=TRUE,$HF56=TRUE),SUM(SUM($HK56*FctrChngDts!$B$10),SUM($HL56*FctrChngDts!$C$10)),IF(AND($AK56=\"FSP1\",$AJ56=FALSE,$HF56=TRUE),SUM(SUM($HG56*FctrChngDts!$B$9),SUM($HH56*FctrChngDts!$C$9)),IF(AND($AK56=\"FSP1\",$AJ56=TRUE,$HF56=TRUE),SUM(SUM($HG56*FctrChngDts!$B$10),SUM($HH56*FctrChngDts!$C$10)),IF(AND($AK56=\"FSP1P2\",$AJ56=FALSE,$HF56=TRUE),SUM(SUM(SUM($HG56,$HI56)*FctrChngDts!$B$9),SUM(SUM($HH56,$HJ56)*FctrChngDts!$C$9)),IF(AND($AK56=\"FSP1P2\",$AJ56=TRUE,$HF56=TRUE),SUM(SUM(SUM($HG56,$HI56)*FctrChngDts!$B$10),SUM(SUM($HG56,$HI56)*FctrChngDts!$C$10)),IF(AND($Z56=\"Summer\",$AK56=\"SSP2P3\",$AJ56=FALSE,$HF56=TRUE),SUM(SUM(SUM(SUM($HI56,$HK56)*FctrChngDts!$B$9),SUM(SUM($HJ56,$HL56)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO56,$HQ56)*FctrChngDts!$B$11),SUM(SUM($HP56,$HR56)*FctrChngDts!$C$11))*$AF56),IF(AND($Z56=\"Summer\",$AK56=\"SSP2P3\",$AJ56=TRUE,$HF56=TRUE),SUM(SUM(SUM(SUM($HI56,$HK56)*FctrChngDts!$B$10),SUM(SUM($HJ56,$HL56)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO56,$HQ56)*FctrChngDts!$B$12),SUM(SUM($HP56,$HR56)*FctrChngDts!$C$12))*$AF56),IF(AND($Z56=\"Winter\",$AK56=\"SSP2P3\",$AJ56=FALSE,$HF56=TRUE),SUM(SUM(SUM(SUM($HI56,$HK56)*FctrChngDts!$B$9),SUM(SUM($HJ56,$HL56)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO56,$HQ56)*FctrChngDts!$B$11),SUM(SUM($HP56,$HR56)*FctrChngDts!$C$11))-$AO56),IF(AND($Z56=\"Winter\",$AK56=\"SSP2P3\",$AJ56=TRUE,$HF56=TRUE),SUM(SUM(SUM(SUM($HI56,$HK56)*FctrChngDts!$B$10),SUM(SUM($HO56,$HQ56)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO56,$HQ56)*FctrChngDts!$B$12),SUM(SUM($HP56,$HR56)*FctrChngDts!$C$12))-$AO56),IF(AND($Z56=\"Summer\",$AK56=\"SSP1P2\",$AJ56=FALSE,$HF56=TRUE),SUM(SUM(SUM(SUM($HG56,$HI56)*FctrChngDts!$B$9),SUM(SUM($HH56,$HJ56)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM56,$HO56)*FctrChngDts!$B$11),SUM(SUM($HN56,$HP56)*FctrChngDts!$C$11))*$AF56),IF(AND($Z56=\"Summer\",$AK56=\"SSP1P2\",$AJ56=TRUE,$HF56=TRUE),SUM(SUM(SUM(SUM($HG56,$HI56)*FctrChngDts!$B$10),SUM(SUM($HH56,$HJ56)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM56,$HO56)*FctrChngDts!$B$12),SUM(SUM($HN56,$HP56)*FctrChngDts!$C$12))*$AF56),IF(AND($Z56=\"Winter\",$AK56=\"SSP1P2\",$AJ56=FALSE,$HF56=TRUE),SUM(SUM(SUM(SUM($HG56,$HI56)*FctrChngDts!$B$9),SUM(SUM($HH56,$HJ56)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM56,$HO56)*FctrChngDts!$B$11),SUM(SUM($HN56,$HP56)*FctrChngDts!$C$11))-$AO56),IF(AND($Z56=\"Winter\",$AK56=\"SSP1P2\",$AJ56=TRUE,$HF56=TRUE),SUM(SUM(SUM(SUM($HG56,$HI56)*FctrChngDts!$B$10),SUM(SUM($HH56,$HJ56)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM56,$HO56)*FctrChngDts!$B$12),SUM(SUM($HN56,$HP56)*FctrChngDts!$C$12))-$AO56),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK56=\"FWP1\",$AJ56=FALSE,$HF56=FALSE),SUM($J56*FctrChngDts!$C$11),IF(AND($AK56=\"FWP1\",$AJ56=TRUE,$HF56=FALSE),SUM($J56*FctrChngDts!$C$12),IF(AND($AK56=\"FWP1P2\",$AJ56=FALSE,$HF56=FALSE),SUM(SUM($J56,$L56)*FctrChngDts!$C$11),IF(AND($AK56=\"FWP1P2\",$AJ56=TRUE,$HF56=FALSE),SUM(SUM($J56,$L56)*FctrChngDts!$C$12),IF(AND($AK56=\"FWP2\",$AJ56=FALSE,$HF56=FALSE),SUM($L56*FctrChngDts!$C$11),IF(AND($AK56=\"FWP2\",$AJ56=TRUE,$HF56=FALSE),SUM($L56*FctrChngDts!$C$12),IF(AND($AK56=\"FWP2P3\",$AJ56=FALSE,$HF56=FALSE),SUM(SUM($L56,$N56)*FctrChngDts!$C$11),IF(AND($AK56=\"FWP2P3\",$AJ56=TRUE,$HF56=FALSE),SUM(SUM($L56,$N56)*FctrChngDts!$C$12),IF(AND($AK56=\"FWP3\",$AJ56=FALSE,$HF56=FALSE),SUM($N56*FctrChngDts!$C$11),IF(AND($AK56=\"FWP3\",$AJ56=TRUE,$HF56=FALSE),SUM($N56*FctrChngDts!$C$12),IF(AND($Z56=\"Winter\",$AK56=\"SSP1P2\",$AJ56=FALSE,$HF56=FALSE),SUM(SUM(SUM($I56,$K56)*FctrChngDts!$C$9),SUM(SUM($J56,$L56)*FctrChngDts!$C$11))*$AG56,IF(AND($Z56=\"Winter\",$AK56=\"SSP1P2\",$AJ56=TRUE,$HF56=FALSE),SUM(SUM(SUM($I56,$K56)*FctrChngDts!$B$10),SUM(SUM($J56,$L56)*FctrChngDts!$B$12))*$AG56,IF(AND($Z56=\"Summer\",$AK56=\"SSP1P2\",$AJ56=FALSE,$HF56=FALSE),SUM(SUM(SUM($I56,$K56)*FctrChngDts!$B$9),SUM(SUM($J56,$L56)*FctrChngDts!$B$11))-$AJ56,IF(AND($Z56=\"Summer\",$AK56=\"SSP1P2\",$AJ56=TRUE,$HF56=FALSE),SUM(SUM(SUM($I56,$K56)*FctrChngDts!$C$10),SUM(SUM($J56,$L56)*FctrChngDts!$C$12))-$AJ56,IF(AND($Z56=\"Winter\",$AK56=\"SSP2P3\",$AJ56=FALSE,$HF56=FALSE),SUM(SUM(SUM($K56,$M56)*FctrChngDts!$C$9),SUM(SUM($L56,$N56)*FctrChngDts!$C$11))*$AG56,IF(AND($Z56=\"Winter\",$AK56=\"SSP2P3\",$AJ56=TRUE,$HF56=FALSE),SUM(SUM(SUM($K56,$M56)*FctrChngDts!$C$10),SUM(SUM($L56,$N56)*FctrChngDts!$C$12))*$AG56,IF(AND($Z56=\"Summer\",$AK56=\"SSP2P3\",$AJ56=FALSE,$HF56=FALSE),SUM(SUM(SUM($K56,$M56)*FctrChngDts!$C$9),SUM(SUM($L56,$N56)*FctrChngDts!$C$11))-$AJ56,IF(AND($Z56=\"Summer\",$AK56=\"SSP2P3\",$AJ56=TRUE,$HF56=FALSE),SUM(SUM(SUM($K56,$M56)*FctrChngDts!$C$10),SUM(SUM($L56,$N56)*FctrChngDts!$C$12))-$AJ56,IF(AND($AK56=\"FWP1\",$AJ56=FALSE,$HF56=TRUE),SUM(SUM($HM56*FctrChngDts!$B$11),SUM($HN56*FctrChngDts!$C$11)),IF(AND($AK56=\"FWP1\",$AJ56=TRUE,$HF56=TRUE),SUM(SUM($HM56*FctrChngDts!$B$12),SUM($HN56*FctrChngDts!$C$12)),IF(AND($AK56=\"FWP1P2\",$AJ56=FALSE,$HF56=TRUE),SUM(SUM(SUM($HM56,$HO56)*FctrChngDts!$B$11),SUM(SUM($HN56,$HP56)*FctrChngDts!$C$11)),IF(AND($AK56=\"FWP1P2\",$AJ56=TRUE,$HF56=TRUE),SUM(SUM(SUM($HM56,$KP56)*FctrChngDts!$C$12),SUM(SUM($HN56,$HP56)*FctrChngDts!$C$12)),IF(AND($AK56=\"FWP2\",$AJ56=FALSE,$HF56=TRUE),SUM(SUM($HO56*FctrChngDts!$B$11),SUM($HO56*FctrChngDts!$C$11)),IF(AND($AK56=\"FWP2\",$AJ56=TRUE,$HF56=TRUE),SUM(SUM($HO56*FctrChngDts!$B$12),SUM($HO56*FctrChngDts!$C$12)),IF(AND($AK56=\"FWP2P3\",$AJ56=FALSE,$HF56=TRUE),SUM(SUM(SUM($HO56,$HQ56)*FctrChngDts!$C$11),SUM(SUM($HP56,$HR56)*FctrChngDts!$C$11)),IF(AND($AK56=\"FWP2P3\",$AJ56=TRUE,$HF56=TRUE),SUM(SUM(SUM($HO56,$HQ56)*FctrChngDts!$C$12),SUM(SUM($HP56,$HR56)*FctrChngDts!$C$12)),IF(AND($AK56=\"FWP3\",$AJ56=FALSE,$HF56=TRUE),SUM(SUM($HQ56*FctrChngDts!$B$11),SUM($HR56*FctrChngDts!$C$11)),IF(AND($AK56=\"FWP3\",$AJ56=TRUE,$HF56=TRUE),SUM(SUM($HQ56*FctrChngDts!$B$12),SUM($HR56*FctrChngDts!$C$12)),IF(AND($Z56=\"Winter\",$AK56=\"SSP1P2\",$AJ56=FALSE,$HF56=TRUE),SUM(SUM(SUM(SUM($HG56,$HI56)*FctrChngDts!$B$9),SUM(SUM($HH56,$HJ56)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM56,$HO56)*FctrChngDts!$B$11),SUM(SUM($HN56,$HP56)*FctrChngDts!$C$11))*$AG56),IF(AND($Z56=\"Winter\",$AK56=\"SSP1P2\",$AJ56=TRUE,$HF56=TRUE),SUM(SUM(SUM(SUM($HG56,$HI56)*FctrChngDts!$B$10), SUM(SUM($HH56,$HJ56)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM56,$HO56)*FctrChngDts!$B$12),SUM(SUM($HN56,$HP56)*FctrChngDts!$C$12))*$AG56),IF(AND($Z56=\"Summer\",$AK56=\"SSP1P2\",$AJ56=FALSE,$HF56=TRUE),SUM(SUM(SUM(SUM($HG56,$HI56)*FctrChngDts!$B$9),SUM(SUM($HH56,$HJ56)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM56,$HO56)*FctrChngDts!$B$11),SUM(SUM($HN56,$HP56)*FctrChngDts!$C$11))-$AJ56),IF(AND($Z56=\"Summer\",$AK56=\"SSP1P2\",$AJ56=TRUE,$HF56=TRUE),SUM(SUM(SUM(SUM($HG56,$HI56)*FctrChngDts!$B$10),SUM(SUM($HH56,$HJ56)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM56,$HO56)*FctrChngDts!$B$12),SUM(SUM($HN56,$HP56)*FctrChngDts!$C$12))-$AJ56),IF(AND($Z56=\"Winter\",$AK56=\"SSP2P3\",$AJ56=FALSE,$HF56=TRUE),SUM(SUM(SUM(SUM($HI56,$HK56)*FctrChngDts!$B$9),SUM(SUM($HJ56,$HL56)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO56,$HQ56)*FctrChngDts!$B$11),SUM(SUM($HP56,$HR56)*FctrChngDts!$C$11))*$AG56),IF(AND($Z56=\"Winter\",$AK56=\"SSP2P3\",$AJ56=TRUE,$HF56=TRUE),SUM(SUM(SUM(SUM($HI56,$HK56)*FctrChngDts!$B$10), SUM(SUM($HJ56,$HL56)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO56,$HQ56)*FctrChngDts!$B$12),SUM(SUM($HP56,$HR56)*FctrChngDts!$C$12))*$AG56),IF(AND($Z56=\"Summer\",$AK56=\"SSP2P3\",$AJ56=FALSE,$HF56=TRUE),SUM(SUM(SUM(SUM($HI56,$HK56)*FctrChngDts!$B$9),SUM(SUM($HJ56,$HL56)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO56,$HQ56)*FctrChngDts!$B$11),SUM(SUM($HP56,$HR56)*FctrChngDts!$C$11))-$AJ56),IF(AND($Z56=\"Summer\",$AK56=\"SSP2P3\",$AJ56=TRUE,$HF56=TRUE),SUM(SUM(SUM(SUM($HI56,$HK56)*FctrChngDts!$B$10), SUM(SUM($HJ56,$HL56)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO56,$HQ56)*FctrChngDts!$B$12),SUM(SUM($HP56,$HR56)*FctrChngDts!$C$12))-$AJ56),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK56=\"FSP1\",$AH56=TRUE,SUM(SUM(SUM($AI56*FctrChngDts!$B$13)*I56),$AR56)>$AD56),$AD56,IF(AND($AK56=\"FSP1\",$AH56=TRUE,SUM(SUM(SUM($AI56*FctrChngDts!$B$13)*$I56),$AR56)<=$AD56),SUM(SUM(SUM($AI56*FctrChngDts!$B$13)*$I56),$AR56),IF(AND($Z56=\"Summer\",$AK56=\"SSP1\",$AH56=TRUE,SUM(SUM(SUM(SUM($I56,$J56)*SUM($AI56*FctrChngDts!$B$13))*$AF56),$AR56)>$AD56),$AD56,IF(AND($Z56=\"Summer\",$AK56=\"SSP1\",$AH56=TRUE,SUM(SUM(SUM(SUM($I56,$J56)*SUM($AI56*FctrChngDts!$B$13))*$AF56),$AR56)<=$AD56),SUM(SUM(SUM(SUM($I56,$J56)*SUM($AI56*FctrChngDts!$B$13))*$AF56),$AR56),IF(AND($Z56=\"Winter\",$AK56=\"SSP1\",$AH56=TRUE,SUM(SUM(SUM(SUM($I56,$J56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AU56:$AW56)),$AR56)>$AD56),$AD56,IF(AND($Z56=\"Winter\",$AK56=\"SSP1\",$AH56=TRUE,SUM(SUM(SUM(SUM($I56,$J56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AU56:$AW56)),$AR56)<=$AD56),SUM(SUM(SUM(SUM($I56,$J56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AU56:$AW56)),$AR56),IF(AND($AK56=\"FSP1P2\",$AH56=TRUE,SUM(SUM(SUM(SUM($I56,$K56)*SUM($AI56*FctrChngDts!$B$13))*$AF56),$AR56)>$AD56),$AD56,IF(AND($AK56=\"FSP1P2\",$AH56=TRUE,SUM(SUM(SUM(SUM($I56,$K56)*SUM($AI56*FctrChngDts!$B$13))*$AF56),$AR56)<=$AD56),SUM(SUM(SUM(SUM($I56,$K56)*SUM($AI56*FctrChngDts!$B$13))*$AF56),$AR56),IF(AND($Z56=\"Summer\",$AK56=\"SSP1P2\",$AH56=TRUE,SUM(SUM(SUM(SUM($I56,$K56,$J56,$L56)*SUM($AI56*FctrChngDts!$B$13))*$AF56),$AR56)>$AD56),$AD56,IF(AND($Z56=\"Summer\",$AK56=\"SSP1P2\",$AH56=TRUE,SUM(SUM(SUM(SUM($I56,$K56,$J56,$L56)*SUM($AI56*FctrChngDts!$B$13))*$AF56),$AR56)<=$AD56),SUM(SUM(SUM(SUM($I56,$K56,$J56,$L56)*SUM($AI56*FctrChngDts!$B$13))*$AF56),$AR56),IF(AND($Z56=\"Winter\",$AK56=\"SSP1P2\",$AH56=TRUE,SUM(SUM(SUM(SUM($I56,$K56,$J56,$L56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AU56:$AW56)),$AR56)>$AD56),$AD56,IF(AND($Z56=\"Winter\",$AK56=\"SSP1P2\",$AH56=TRUE,SUM(SUM(SUM(SUM($I56,$K56,$J56,$L56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AU56:$AW56)),$AR56)<=$AD56),MIN($AD56,SUM($AL56,SUM(SUM(SUM(SUM($I56,$K56,$J56,$L56)*SUM($AI56*FctrChngDts!$B$13))*$AF56)))),IF(AND($AK56=\"FSP2\",$AH56=TRUE,SUM(SUM(SUM($AI56*FctrChngDts!$B$13)*$K56),$AR56)>$AD56),$AD56,IF(AND($AK56=\"FSP2\",$AH56=TRUE,SUM(SUM(SUM($AI56*FctrChngDts!$B$13)*$K56),$AR56)<=$AD56),SUM(SUM(SUM($AI56*FctrChngDts!$B$13)*$K56),$AR56),IF(AND($Z56=\"Summer\",$AK56=\"SSP2\",$AH56=TRUE,SUM(SUM(SUM(SUM($K56,$L56)*SUM($AI56*FctrChngDts!$B$13))*$AF56),$AR56)>$AD56),$AD56,IF(AND($Z56=\"Summer\",$AK56=\"SSP2\",$AH56=TRUE,SUM(SUM(SUM(SUM($K56,$L56)*SUM($AI56*FctrChngDts!$B$13))*$AF56),$AR56)<=$AD56),SUM(SUM(SUM(SUM($K56,$L56)*SUM($AI56*FctrChngDts!$B$13))*$AF56),$AR56),IF(AND($Z56=\"Winter\",$AK56=\"SSP2\",$AH56=TRUE,SUM(SUM(SUM(SUM($K56,$L56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AU56:$AW56)),$AR56)>$AD56),$AD56,IF(AND($Z56=\"Winter\",$AK56=\"SSP2\",$AH56=TRUE,SUM(SUM(SUM(SUM($K56,$L56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AU56:$AW56)),$AR56)<=$AD56),SUM(SUM(SUM(SUM($K56,$L56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AU56:$AW56)),$AR56),IF(AND($AK56=\"FSP2P3\",$AH56=TRUE,SUM(SUM(SUM(SUM($K56,$M56)*SUM($AI56*FctrChngDts!$B$13))*$AF56),$AR56)>$AD56),$AD56,IF(AND($AK56=\"FSP2P3\",$AH56=TRUE,SUM(SUM(SUM(SUM($K56,$M56)*SUM($AI56*FctrChngDts!$B$13))*$AF56),$AR56)<=$AD56),SUM(SUM(SUM(SUM($K56,$M56)*SUM($AI56*FctrChngDts!$B$13))*$AF56),$AR56),IF(AND($Z56=\"Summer\",$AK56=\"SSP2P3\",$AH56=TRUE,SUM(SUM(SUM(SUM($K56,$L56,$M56,$N56)*SUM($AI56*FctrChngDts!$B$13))*$AF56),$AR56)>$AD56),$AD56,IF(AND($Z56=\"Summer\",$AK56=\"SSP2P3\",$AH56=TRUE,SUM(SUM(SUM(SUM($K56,$L56,$M56,$N56)*SUM($AI56*FctrChngDts!$B$13))*$AF56),$AR56)<=$AD56),SUM(SUM(SUM(SUM($K56,$L56,$M56,$N56)*SUM($AI56*FctrChngDts!$B$13))*$AF56),$AR56),IF(AND($Z56=\"Winter\",$AK56=\"SSP2P3\",$AH56=TRUE,SUM(SUM(SUM(SUM($K56,$L56,$M56,$N56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AU56:$AW56)),$AR56)>$AD56),$AD56,IF(AND($Z56=\"Winter\",$AK56=\"SSP2P3\",$AH56=TRUE,SUM(SUM(SUM(SUM($K56,$L56,$M56,$N56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AU56:$AW56)),$AR56)<=$AD56),SUM(SUM(SUM(SUM($K56,$L56,$M56,$N56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AU56:$AW56)),$AR56),IF(AND($AK56=\"FSP3\",$AH56=TRUE,SUM(SUM(SUM($AI56*FctrChngDts!$B$13)*$M56),$AR56)>$AD56),$AD56,IF(AND($AK56=\"FSP3\",$AH56=TRUE,SUM(SUM(SUM($AI56*FctrChngDts!$B$13)*$M56),$AR56)<=$AD56),SUM(SUM(SUM($AI56*FctrChngDts!$B$13)*$M56),$AR56),IF(AND($Z56=\"Summer\",$AK56=\"SSP3\",$AH56=TRUE,SUM(SUM(SUM(SUM($M56,$N56)*SUM($AI56*FctrChngDts!$B$13))*$AF56),$AR56)>$AD56),$AD56,IF(AND($Z56=\"Summer\",$AK56=\"SSP3\",$AH56=TRUE,SUM(SUM(SUM(SUM($M56,$N56)*SUM($AI56*FctrChngDts!$B$13))*$AF56),$AR56)<=$AD56),SUM(SUM(SUM(SUM($M56,$N56)*SUM($AI56*FctrChngDts!$B$13))*$AF56),$AR56),IF(AND($Z56=\"Winter\",$AK56=\"SSP3\",$AH56=TRUE,SUM(SUM(SUM(SUM($M56,$N56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AU56:$AW56)),$AR56)>$AD56),$AD56,IF(AND($Z56=\"Winter\",$AK56=\"SSP3\",$AH56=TRUE,SUM(SUM(SUM(SUM($M56,$N56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AU56:$AW56)),$AR56)<=$AD56),SUM(SUM(SUM(SUM($M56,$N56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AU56:$AW56)),$AR56),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK56=\"FWP1\",$AH56=TRUE,SUM(SUM(SUM($AI56*FctrChngDts!$B$13)*$J56),$AU56)>$AE56),$AE56,IF(AND($AK56=\"FWP1\",$AH56=TRUE,SUM(SUM(SUM($AI56*FctrChngDts!$B$13)*$J56),$AU56)<=$AE56),SUM(SUM(SUM($AI56*FctrChngDts!$B$13)*$J56),$AU56),IF(AND($Z56=\"Winter\",$AK56=\"SSP1\",$AH56=TRUE,SUM(SUM(SUM(SUM($I56,$J56)*SUM($AI56*FctrChngDts!$B$13))*$AG56),$AU56)>$AE56),$AE56,IF(AND($Z56=\"Winter\",$AK56=\"SSP1\",$AH56=TRUE,SUM(SUM(SUM(SUM($I56,$J56)*SUM($AI56*FctrChngDts!$B$13))*$AG56),$AU56)<=$AE56),SUM(SUM(SUM(SUM($I56,$J56)*SUM($AI56*FctrChngDts!$B$13))*$AG56),$AU56),IF(AND($Z56=\"Summer\",$AK56=\"SSP1\",$AH56=TRUE,SUM(SUM(SUM(SUM($I56,$J56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AR56:$AT56)),$AU56)>$AE56),$AE56,IF(AND($Z56=\"Summer\",$AK56=\"SSP1\",$AH56=TRUE,SUM(SUM(SUM(SUM($I56,$J56)*SUM($AI56*FctrChngDts!$B$13))- SUM($AR56:$AT56)),$AU56)<=$AE56),SUM(SUM(SUM(SUM($I56,$J56)*SUM($AI56*FctrChngDts!$B$13))- SUM($AR56:$AT56)),$AU56),IF(AND($AK56=\"FWP1P2\",$AH56=TRUE,SUM(SUM(SUM(SUM($J56,$L56)*SUM($AI56*FctrChngDts!$B$13))*$AG56),$AU56)>$AE56),$AE56,IF(AND($AK56=\"FWP1P2\",$AH56=TRUE,SUM(SUM(SUM(SUM($J56,$L56)*SUM($AI56*FctrChngDts!$B$13))*$AG56),$AU56)<=$AE56),SUM(SUM(SUM(SUM($J56,$L56)*SUM($AI56*FctrChngDts!$B$13))*$AG56),$AU56),IF(AND($Z56=\"Winter\",$AK56=\"SSP1P2\",$AH56=TRUE,SUM(SUM(SUM(SUM($I56,$K56,$J56,$L56)*SUM($AI56*FctrChngDts!$B$13))*$AG56),$AU56)>$AE56),$AE56,IF(AND($Z56=\"Winter\",$AK56=\"SSP1P2\",$AH56=TRUE,SUM(SUM(SUM(SUM($I56,$K56,$J56,$L56)*SUM($AI56*FctrChngDts!$B$13))*$AG56),$AU56)<=$AE56),SUM(SUM(SUM(SUM($I56,$K56,$J56,$L56)*SUM($AI56*FctrChngDts!$B$13))*$AG56),$AU56),IF(AND($Z56=\"Summer\",$AK56=\"SSP1P2\",$AH56=TRUE,SUM(SUM(SUM(SUM($I56,$K56,$J56,$L56)*SUM($AI56*FctrChngDts!$B$13))- SUM($AR56:$AT56)),$AU56)>$AE56),$AE56,IF(AND($Z56=\"Summer\",$AK56=\"SSP1P2\",$AH56=TRUE,SUM(SUM(SUM(SUM($I56,$K56,$J56,$L56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AR56:$AT56)),$AU56)<=$AE56),SUM(SUM(SUM(SUM($I56,$K56,$J56,$L56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AR56:$AT56)),$AU56),IF(AND($AK56=\"FWP2\",$AH56=TRUE,SUM(SUM(SUM($AI56*FctrChngDts!$B$13)*$L56),$AU56)>$AE56),$AE56,IF(AND($AK56=\"FWP2\",$AH56=TRUE,SUM(SUM(SUM($AI56*FctrChngDts!$B$13)*$L56),$AU56)<=$AE56),SUM(SUM(SUM($AI56*FctrChngDts!$B$13)*$L56),$AU56),IF(AND($Z56=\"Winter\",$AK56=\"SSP2\",$AH56=TRUE,SUM(SUM(SUM(SUM($K56,$L56)*SUM($AI56*FctrChngDts!$B$13))*$AG56),$AU56)>$AE56),$AE56,IF(AND($Z56=\"Winter\",$AK56=\"SSP2\",$AH56=TRUE,SUM(SUM(SUM(SUM($K56,$L56)*SUM($AI56*FctrChngDts!$B$13))*$AG56),$AU56)<=$AE56),SUM(SUM(SUM(SUM($K56,$L56)*SUM($AI56*FctrChngDts!$B$13))*$AG56),$AU56),IF(AND($Z56=\"Summer\",$AK56=\"SSP2\",$AH56=TRUE,SUM(SUM(SUM(SUM($K56,$L56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AR56:$AT56)),$AU56)>$AE56),$AE56,IF(AND($Z56=\"Summer\",$AK56=\"SSP2\",$AH56=TRUE,SUM(SUM(SUM(SUM($K56,$L56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AR56:$AT56)),$AU56)<=$AE56),SUM(SUM(SUM(SUM($K56,$L56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AR56:$AT56)),$AU56),IF(AND($AK56=\"FWP2P3\",$AH56=TRUE,SUM(SUM(SUM(SUM($L56,$N56)*SUM($AI56*FctrChngDts!$B$13))*$AG56),$AU56)>$AE56),$AE56,IF(AND($AK56=\"FWP2P3\",$AH56=TRUE,SUM(SUM(SUM(SUM($L56,$N56)*SUM($AI56*FctrChngDts!$B$13))*$AG56),$AU56)<=$AE56),SUM(SUM(SUM(SUM($L56,$N56)*SUM($AI56*FctrChngDts!$B$13))*$AG56),$AU56),IF(AND($Z56=\"Winter\",$AK56=\"SSP2P3\",$AH56=TRUE,SUM(SUM(SUM(SUM($K56,$L56,$M56,$N56)*SUM($AI56*FctrChngDts!$B$13))*$AG56),$AU56)>$AE56),$AE56,IF(AND($Z56=\"Winter\",$AK56=\"SSP2P3\",$AH56=TRUE,SUM(SUM(SUM(SUM($K56,$L56,$M56,$N56)*SUM($AI56*FctrChngDts!$B$13))*$AG56),$AU56)<=$AE56),SUM(SUM(SUM(SUM($K56,$L56,$M56,$N56)*SUM($AI56*FctrChngDts!$B$13))*$AG56),$AU56),IF(AND($Z56=\"Summer\",$AK56=\"SSP2P3\",$AH56=TRUE,SUM(SUM(SUM(SUM($K56,$L56,$M56,$N56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AR56:$AT56)),$AU56)>$AE56),$AE56,IF(AND($Z56=\"Summer\",$AK56=\"SSP2P3\",$AH56=TRUE,SUM(SUM(SUM(SUM($K56,$L56,$M56,$N56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AR56:$AT56)),$AU56)<=$AE56),SUM(SUM(SUM(SUM($K56,$L56,$M56,$N56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AR56:$AT56)),$AU56),IF(AND($AK56=\"FWP3\",$AH56=TRUE,SUM(SUM(SUM($AI56*FctrChngDts!$B$13)*$N56),$AU56)>$AE56),$AE56,IF(AND($AK56=\"FWP3\",$AH56=TRUE,SUM(SUM(SUM($AI56*FctrChngDts!$B$13)*$N56),$AU56)<=$AE56),SUM(SUM(SUM($AI56*FctrChngDts!$B$13)*$N56),$AU56),IF(AND($Z56=\"Winter\",$AK56=\"SSP3\",$AH56=TRUE,SUM(SUM(SUM(SUM($M56,$N56)*SUM($AI56*FctrChngDts!$B$13))*$AG56),$AU56)>$AE56),$AE56,IF(AND($Z56=\"Winter\",$AK56=\"SSP3\",$AH56=TRUE,SUM(SUM(SUM(SUM($M56,$N56)*SUM($AI56*FctrChngDts!$B$13))*$AG56),$AU56)<=$AE56),SUM(SUM(SUM(SUM($M56,$N56)*SUM($AI56*FctrChngDts!$B$13))*$AG56),$AU56),IF(AND($Z56=\"Summer\",$AK56=\"SSP3\",$AH56=TRUE,SUM(SUM(SUM(SUM($M56,$N56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AR56:$AT56)),$AU56)>$AE56),$AE56,IF(AND($Z56=\"Summer\",$AK56=\"SSP3\",$AH56=TRUE,SUM(SUM(SUM(SUM($M56,$N56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AR56:$AT56)),$AU56)<=$AE56),SUM(SUM(SUM(SUM($M56,$N56)*SUM($AI56*FctrChngDts!$B$13))-SUM($AR56:$AT56)),$AU56),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I56>0,$AH56=FALSE),SUM($AR56*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I56>0,$AH56=TRUE),SUM($AX56*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I56>0,$AH56=FALSE),SUM($AS56*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I56>0,$AH56=TRUE),SUM($AY56*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I56>0,$AH56=FALSE),SUM($AT56*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I56>0,$AH56=TRUE),SUM($AZ56*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J56>0,$AH56=FALSE),SUM($AU56*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J56>0,$AH56=TRUE),SUM($BA56*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J56>0,$AH56=FALSE),SUM($AV56*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J56>0,$AH56=TRUE),SUM($BB56*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J56>0,$AH56=FALSE),SUM($AW56*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J56>0,$AH56=TRUE),SUM($BC56*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K56>0,$AH56=FALSE),SUM($AR56*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K56>0,$AH56=TRUE),SUM($AX56*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K56>0,$AH56=FALSE),SUM($AS56*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K56>0,$AH56=TRUE),SUM($AY56*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K56>0,$AH56=FALSE),SUM($AT56*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K56>0,$AH56=TRUE),SUM($AZ56*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L56>0,$AH56=FALSE),SUM($AU56*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L56>0,$AH56=TRUE),SUM($BA56*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L56>0,$AH56=FALSE),SUM($AV56*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L56>0,$AH56=TRUE),SUM($BB56*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L56>0,$AH56=FALSE),SUM($AW56*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L56>0,$AH56=TRUE),SUM($BC56*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M56>0,$AH56=FALSE),SUM($AR56*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M56>0,$AH56=TRUE),SUM($AX56*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M56>0,$AH56=FALSE),SUM($AS56*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M56>0,$AH56=TRUE),SUM($AY56*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M56>0,$AH56=FALSE),SUM($AT56*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M56>0,$AH56=TRUE),SUM($AZ56*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N56>0,$AH56=FALSE),SUM($AU56*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N56>0,$AH56=TRUE),SUM($BA56*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N56>0,$AH56=FALSE),SUM($AV56*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N56>0,$AH56=TRUE),SUM($BB56*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N56>0,$AH56=FALSE),SUM($AW56*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N56>0,$AH56=TRUE),SUM($BC56*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I56=0,0,IF(AND($I56>0,$K56>0,$AH56=FALSE),SUM($AR56/$P56*$I56),IF(AND($I56>0,$K56=0,$AH56=FALSE),$AR56,IF(AND($I56>0,$K56>0,$AH56=TRUE),ROUND(MIN($HU56,SUM(SUM($I56,$K56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA56,SUM(SUM($I56,$K56)*(FctrChngDts!$B$13)*$AI56)*$IA56)),0),IF(AND($I56>0,$K56=0,$AH56=TRUE),$AX56))))),0)","v":0},{"$f":"ROUND(IF($I56=0,0,IF(AND($I56>0,$K56>0,$AH56=FALSE),SUM($AS56/$P56*$I56),IF(AND($I56>0,$K56=0,$AH56=FALSE),$AS56,IF(AND($I56>0,$K56>0,$AH56=TRUE),ROUND(MIN(SUM($HU56-$BW56),SUM(SUM($I56,$K56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA56)*3),0),IF(AND($I56>0,$K56=0,$AH56=TRUE),$AY56))))),0)","v":0},0,{"$f":"IF($J56=0,0,IF(AND($J56>0,$L56=0,$N56=0,$AH56=FALSE,$AJ56=FALSE),ROUND(MIN($HX56,SUM($AU56,$BA56)),0),IF(AND($J56>0,$L56=0,$N56=0,$AH56=TRUE,$AJ56=FALSE),ROUND(MIN($HX56,SUM($AU56,SUM($J56*$AI56*FctrChngDts!$B$13))),0),IF(AND($J56>0,$L56>0,$N56=0,$AH56=FALSE,$AJ56=FALSE),ROUND(MIN($HX56,SUM(SUM($J56,$L56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA56,SUM(SUM($J56,$L56)*(FctrChngDts!$B$13)*$AI56)*$IA56)),0),IF(AND($J56>0,$L56>0,$N56=0,$AH56=TRUE,$AJ56=FALSE),ROUND(MIN($HX56,SUM(SUM(SUM(SUM($J56,$L56)*FctrChngDts!$C$11*$IA56),SUM(SUM($J56,$L56)*SUM(FctrChngDts!$B$13*$AI56)*$IA56)))),0),IF(AND($J56>0,$L56=0,$N56=0,$AH56=FALSE,$AJ56=TRUE),ROUND(MIN($HX56,SUM($AU56,$BA56)),0),IF(AND($J56>0,$L56=0,$N56=0,$AH56=TRUE,$AJ56=TRUE),ROUND(MIN($HX56,SUM($AU56,SUM($J56*$AI56*FctrChngDts!$B$13))),0),IF(AND($J56>0,$L56>0,$N56=0,$AH56=FALSE,$AJ56=TRUE),ROUND(MIN($HX56,SUM(SUM($J56,$L56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA56,SUM(SUM($J56,$L56)*(FctrChngDts!$B$13)*$AI56)*$IA56)),0),IF(AND($J56>0,$L56>0,$N56=0,$AH56=TRUE,$AJ56=TRUE),ROUND(MIN($HX56,SUM(SUM(SUM(SUM($J56,$L56)*FctrChngDts!$C$12*$IA56),SUM(SUM($J56,$L56)*SUM(FctrChngDts!$B$13*$AI56)*$IA56)))),0))))))))))","v":0},{"$f":"IF($J56=0,0,IF(AND($J56>0,$L56=0,$N56=0,$AH56=FALSE,$AJ56=FALSE),ROUND(MIN(SUM($HX56-$BZ56),SUM($AU56*3)),0),IF(AND($J56>0,$L56=0,$N56=0,$AH56=TRUE,$AJ56=FALSE),ROUND(MIN(SUM($HX56-$BZ56),SUM(SUM($J56,$L56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA56)*3),0),IF(AND($J56>0,$L56>0,$N56=0,$AH56=FALSE,$AJ56=FALSE),ROUND(MIN(SUM($HX56-$BZ56),SUM(SUM($J56,$L56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA56)*3),0),IF(AND($J56>0,$L56>0,$N56=0,$AH56=TRUE,$AJ56=FALSE),ROUND(MIN(SUM($HX56-$BZ56),SUM(SUM($J56,$L56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA56)*3),0),IF(AND($J56>0,$L56=0,$N56=0,$AH56=FALSE,$AJ56=TRUE),ROUND(MIN(SUM($HX56-$BZ56),SUM($AU56*3)),0),IF(AND($J56>0,$L56=0,$N56=0,$AH56=TRUE,$AJ56=TRUE),ROUND(MIN(SUM($HX56-$BZ56),SUM(SUM($J56,$L56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA56)*3),0),IF(AND($J56>0,$L56>0,$N56=0,$AH56=FALSE,$AJ56=TRUE),ROUND(MIN(SUM($HX56-$BZ56),SUM(SUM($J56,$L56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA56)*3),0),IF(AND($J56>0,$L56>0,$N56=0,$AH56=TRUE,$AJ56=TRUE),ROUND(MIN(SUM($HX56-$BZ56),SUM(SUM($J56,$L56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA56)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K56=0,0,IF(AND($I56>0,$K56>0,$M56=0,$AH56=FALSE),SUM($AR56-$BW56),IF(AND($I56=0,$K56>0,$M56>0,$AH56=FALSE),SUM($AR56/$P56*$K56),IF(AND($I56=0,$K56>0,$M56=0,$AH56=FALSE),$AR56,IF($K56=0,0,IF(AND($I56>0,$K56>0,$M56=0,$AH56=TRUE),ROUND(MIN($HV56,SUM(SUM($I56,$K56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB56,SUM(SUM($I56,$K56)*(FctrChngDts!$B$13)*$AI56)*$IB56)),0),IF(AND($I56=0,$K56>0,$M56>0,$AH56=TRUE),ROUND(MIN($HV56,SUM(SUM($I56,$K56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB56,SUM(SUM($I56,$K56)*(FctrChngDts!$B$13)*$AI56)*$IB56)),0),IF(AND($I56=0,$K56>0,$M56=0,$AH56=TRUE),$AX56)))))))),0)","v":0},{"$f":"ROUND(IF($K56=0,0,IF(AND($I56>0,$K56>0,$M56=0,$AH56=FALSE),SUM($AS56-$BX56),IF(AND($I56=0,$K56>0,$M56>0,$AH56=FALSE),SUM($AS56/$P56*$K56),IF(AND($I56=0,$K56>0,$M56=0,$AH56=FALSE),$AS56,IF($K56=0,0,IF(AND($I56>0,$K56>0,$M56=0,$AH56=TRUE),ROUND(MIN(SUM($HV56-$BW56),SUM(SUM($I56,$K56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB56)*3),0),IF(AND($I56=0,$K56>0,$M56>0,$AH56=TRUE),ROUND(MIN(SUM($HV56-$BW56),SUM(SUM($I56,$K56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB56)*3),0),IF(AND($I56=0,$K56>0,$M56=0,$AH56=TRUE),$AY56)))))))),0)","v":0},0,{"$f":"IF($L56=0,0,IF(AND($J56>0,$L56>0,$N56=0,$AH56=FALSE,$AJ56=FALSE),ROUND(MIN($HY56,SUM(SUM($J56,$L56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB56,SUM(SUM($J56,$L56)*(FctrChngDts!$B$13)*$AI56)*$IB56)),0),IF(AND($J56>0,$L56>0,$N56=0,$AH56=TRUE,$AJ56=FALSE),ROUND(MIN($HY56,SUM(SUM(SUM(SUM($J56,$L56)*FctrChngDts!$C$11*$IB56),SUM(SUM($J56,$L56)*SUM(FctrChngDts!$B$13*$AI56)*$IB56)))),0),IF(AND($J56=0,$L56>0,$N56=0,$AH56=FALSE,$AJ56=FALSE),ROUND(MIN($HY56,SUM($L56*FctrChngDts!$C$11)),0),IF(AND($J56=0,$L56>0,$N56=0,$AH56=TRUE,$AJ56=FALSE),ROUND(MIN($HY56,SUM(SUM(SUM(SUM($J56,$L56)*FctrChngDts!$C$11*$IB56),SUM(SUM($J56,$L56)*SUM(FctrChngDts!$B$13*$AI56)*$IB56)))),0),IF(AND($J56>0,$L56>0,$N56=0,$AH56=FALSE,$AJ56=TRUE),ROUND(MIN($HY56,SUM(SUM($J56,$L56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB56,SUM(SUM($J56,$L56)*(FctrChngDts!$B$13)*$AI56)*$IB56)),0),IF(AND($J56>0,$L56>0,$N56=0,$AH56=TRUE,$AJ56=TRUE),ROUND(MIN($HY56,SUM(SUM(SUM(SUM($J56,$L56)*FctrChngDts!$C$12*$IB56),SUM(SUM($J56,$L56)*SUM(FctrChngDts!$B$13*$AI56)*$IB56)))),0),IF(AND($J56=0,$L56>0,$N56=0,$AH56=FALSE,$AJ56=TRUE),ROUND(MIN($HY56,SUM($L56*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J56=0,$L56>0,$N56=0,$AH56=TRUE,$AJ56=TRUE),ROUND(MIN($HY56,SUM(SUM(SUM(SUM($J56,$L56)*FctrChngDts!$C$12*$IB56),SUM(SUM($J56,$L56)*SUM(FctrChngDts!$B$13*$AI56)*$IB56)))),0))))))))))","v":0},{"$f":"IF($L56=0,0,IF(AND($J56>0,$L56>0,$N56=0,$AH56=FALSE,$AJ56=FALSE),ROUND(MIN(SUM($HY56-$CF56),SUM(SUM($J56,$L56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB56)*3),0),IF(AND($J56>0,$L56>0,$N56=0,$AH56=TRUE,$AJ56=FALSE),ROUND(MIN(SUM($HY56-$CF56),SUM(SUM($J56,$L56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB56)*3),0),IF(AND($J56=0,$L56>0,$N56=0,$AH56=FALSE,$AJ56=FALSE),ROUND(MIN(SUM($HY56-$CF56),SUM($AU56*3)),0),IF(AND($J56=0,$L56>0,$N56=0,$AH56=TRUE,$AJ56=FALSE),ROUND(MIN(SUM($HY56-$CF56),SUM(SUM($J56,$L56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB56)*3),0),IF(AND($J56>0,$L56>0,$N56=0,$AH56=FALSE,$AJ56=TRUE),ROUND(MIN(SUM($HY56-$CF56),SUM(SUM($J56,$L56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB56)*3),0),IF(AND($J56>0,$L56>0,$N56=0,$AH56=TRUE,$AJ56=TRUE),ROUND(MIN(SUM($HY56-$CF56),SUM(SUM($J56,$L56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB56)*3),0),IF(AND($J56=0,$L56>0,$N56=0,$AH56=FALSE,$AJ56=TRUE),ROUND(MIN(SUM($HY56-$CF56),SUM($AU56*3)),0),IF(AND($J56=0,$L56>0,$N56=0,$AH56=TRUE,$AJ56=TRUE),ROUND(MIN(SUM($HY56-$CF56),SUM(SUM($J56,$L56)*IF($AJ56=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB56)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S56>0,Account!$AG$2=TRUE,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH56=FALSE),SUM(Usage!$BW56:$CB56)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V56>0,Account!$AG$2=TRUE,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH56=FALSE),SUM(Usage!$CC56:$CH56)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y56>0,Account!$AG$2=TRUE,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH56=FALSE),SUM(Usage!$CI56:$CN56)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH56=TRUE,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S56),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S56)),2)","v":0},{"$f":"ROUND(IF(OR($AH56=TRUE,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V56),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V56)),2)","v":0},{"$f":"IF(OR($AH56=TRUE,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y56),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y56))","v":0},{"$f":"ROUND(IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW56),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW56)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX56),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX56)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY56),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY56)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ56),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ56)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA56),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA56)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB56),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB56)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S56),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC56),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC56)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD56),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD56)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE56),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE56)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF56),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF56)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG56),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG56)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH56),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH56)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V56),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI56),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI56))","v":0},{"$f":"IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ56),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ56))","v":0},{"$f":"IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK56),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK56))","v":0},{"$f":"IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL56),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL56))","v":0},{"$f":"IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM56),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM56))","v":0},{"$f":"IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN56),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN56))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y56)","v":0},0,0,0,0,{"$f":"IF($DW56>IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV56*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV56*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW56-IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV56*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV56*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV56<$DW56,SUM($DW56-$DV56),0))","v":0},{"$f":"IF(OR(AND($D56<=FctrChngDts!$B$14,Usage!$E56>FctrChngDts!$B$14),AND(Usage!$D56<=FctrChngDts!$C$14,Usage!$E56>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW56),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX56),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY56),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ56),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA56),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB56),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC56),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD56),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE56),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF56),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG56),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH56),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI56)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ56)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK56)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL56)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM56)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN56)","v":0},0,{"$f":"IF(AND($S56>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E56<>\"D-CARE\",Tenant!$F56=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET56=TRUE,$S56>0,$V56=0),SUM(SUM($BW56:$CB56)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET56=TRUE,$S56>0,$V56>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW56:$CB56)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET56=TRUE,$S56>0,$V56>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW56:$CB56)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S56>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S56>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S56>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV56=TRUE,$S56>0,$V56=0),SUM(SUM($BW56:$CB56)*'CRS1'!$P$2),IF(AND($EV56=TRUE,$S56>0,$V56>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW56:$CB56)*'CRS1'!$P$2),IF(AND($EV56=TRUE,$S56>0,$V56>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW56:$CB56)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S56>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX56=TRUE,$S56>0,$V56=0),SUM(SUM($BW56:$CB56)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX56=TRUE,$S56>0,$V56>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW56:$CB56)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX56=TRUE,$S56>0,$V56>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW56:$CB56)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S56>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ56=TRUE,$S56>0),SUM(SUM($BW56:$CB56)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V56>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E56<>\"D-CARE\",Tenant!$F56=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB56=TRUE,$S56>0,$V56>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC56:$CH56)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB56=TRUE,$S56>0,$V56>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC56:$CH56)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB56=TRUE,$V56>0,$Y56>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC56:$CH56)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB56=TRUE,$V56>0,$Y56>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC56:$CH56)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB56=TRUE,$S56=0,$V56>0,$Y56=0),SUM(SUM($CC56:$CH56)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V56>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V56>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V56>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD56=TRUE,$S56>0,$V56>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC56:$CH56)*'CRS2'!$P$2),IF(AND($FD56=TRUE,$S56>0,$V56>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC56:$CH56)*'CRS2'!$P$2),IF(AND($FD56=TRUE,$V56>0,$Y56>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC56:$CH56)*'CRS2'!$P$2),IF(AND($FD56=TRUE,$V56>0,$Y56>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC56:$CH56)*'CRS2'!$P$2),IF(AND($FD56=TRUE,$S56=0,$V56>0,$Y56=0),SUM(SUM($CC56:$CH56)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V56>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF56=TRUE,$S56>0,$V56>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC56:$CH56)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF56=TRUE,$S56>0,$V56>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC56:$CH56)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF56=TRUE,$V56>0,$Y56>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC56:$CH56)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF56=TRUE,$V56>0,$Y56>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC56:$CH56)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF56=TRUE,$S56=0,$V56>0,$Y56=0),SUM(SUM($CC56:$CH56)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V56>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH56=TRUE,$V56>0),SUM(SUM($CC56:$CH56)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y56>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E56<>\"D-CARE\",Tenant!$F56=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ56=TRUE,$V56=0,$Y56>0),SUM(SUM($CI56:$CN56)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ56=TRUE,$V56>0,$Y56>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI56:$CN56)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ56=TRUE,$V56>0,$Y56>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI56:$CN56)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y56>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y56>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y56>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL56=TRUE,$V56=0,$Y56>0),SUM(SUM($CI56:$CN56)*'CRS3'!$P$2),IF(AND($FL56=TRUE,$V56>0,$Y56>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI56:$CN56)*'CRS3'!$P$2),IF(AND($FL56=TRUE,$V56>0,$Y56>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI56:$CN56)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y56>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN56=TRUE,$V56=0,$Y56>0),SUM(SUM($CI56:$CN56)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN56=TRUE,$V56>0,$Y56>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI56:$CN56)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN56=TRUE,$V56>0,$Y56>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI56:$CN56)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y56>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP56=TRUE,$Y56>0),SUM(SUM($CI56:$CN56)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR56:$FT56))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO56:$CQ56,$FR56:$FT56))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA56:$EF56)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG56:$EL56)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM56:$ER56)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV56,$CO56:$CQ56,$EA56:$ER56)/$P56)*$S56*FctrChngDts!$B$15),SUM(SUM(SUM($DV56,$CO56:$CQ56,$FR56:$FT56)/$P56)*$S56*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV56,$CO56:$CQ56,$EA56:$ER56)/$P56)*$V56*FctrChngDts!$B$15),SUM(SUM(SUM($DV56,$CO56:$CQ56,$FR56:$FT56)/$P56)*$V56*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV56,$CO56:$CQ56,$EA56:$ER56)/$P56)*$Y56*FctrChngDts!$B$15),SUM(SUM(SUM($DV56,$CO56:$CQ56,$FR56:$FT56)/$P56)*$Y56*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA56*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI56*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ56*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ56,$FU56,$GF56,$GZ56:$HE56),IF(Account!$Q$2=TRUE,SUM($DZ56,$FV56,$GF56,$GZ56:$HE56),SUM($DZ56,$ES56,$FU56:$FV56,$GF56,$GZ56:$HE56)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E56),Usage!$P56,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D56,FctrChngDts!$C$17<=Usage!$E56),SUM(FctrChngDts!$C$17-Usage!$D56),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E56),Usage!$P56,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D56,FctrChngDts!$C$19<=Usage!$E56),SUM(FctrChngDts!$C$19-Usage!$D56),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK56*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK56*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL56*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL56*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D56))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A56,Tenant!$A:$J,8,FALSE)=TRUE,$GG56<0),0,SUM(SUM(SUM($GG56/$P56*$GP56)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A56,Tenant!$A:$J,8,FALSE)=TRUE,$GG56<0),0,SUM(SUM(SUM($GG56/$P56*$GQ56)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D56))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A56,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV56*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A56,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW56*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU56:$DA56,$EU56,$EA56:$EF56,$FA56)-SUM(SUM($BW56:$CB56)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD56:$DJ56,$FC56,$EG56:$EL56,$FI56)-SUM(SUM($CC56:$CH56)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM56:$DS56,$FK56,$EM56:$ER56,$FQ56)-SUM(SUM($CI56:$CN56)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO56,$CU56:$DA56,$EU56,$EW56,$EY56,$EA56:$EF56,$FA56,$CP56,$DD56:$DJ56,$FC56,$FE56,$FG56,$EG56:$EL56,$FI56)/$P56*$S56)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO56,$CU56:$DA56,$EU56,$EW56,$EY56,$EA56:$EF56,$FA56,$CP56,$DD56:$DJ56,$FC56,$FE56,$FG56,$EG56:$EL56,$FI56)/$P56*$V56)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ56,$DM56:$DS56,$FK56,$FM56,$FO56,$EM56:$ER56,$FQ56)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D56,BslnAllctnCrrnt!$A$1<=$E56),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK56=\"FSP1\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$Q56,BslnAllctnCrrnt!$A$1<$R56),SUM(BslnAllctnCrrnt!$A$1-$Q56),IF(AND($AK56=\"FSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$Q56,BslnAllctnCrrnt!$A$1<$R56),SUM(BslnAllctnCrrnt!$A$1-$Q56),IF(AND($AK56=\"FSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),$I56,IF(AND($AK56=\"SSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$Q56,BslnAllctnCrrnt!$A$1<$R56),SUM(BslnAllctnCrrnt!$A$1-$Q56),IF(AND($AK56=\"SSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),$I56,0)))))","v":0},{"$f":"IF(AND($AK56=\"FSP1\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$Q56,BslnAllctnCrrnt!$A$1<$R56),SUM($I56-$HG56),IF(AND($AK56=\"FSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$Q56,BslnAllctnCrrnt!$A$1<$R56),SUM($I56-$HG56),IF(AND($AK56=\"FSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM($I56-$HG56),IF(AND($AK56=\"SSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$Q56,BslnAllctnCrrnt!$A$1<$R56),SUM($I56-$HG56),IF(AND($AK56=\"SSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM($I56-$HG56),0)))))","v":0},{"$f":"IF(AND($AK56=\"SSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$Q56,BslnAllctnCrrnt!$A$1<$R56),0,IF(AND(FctrChngDts!$A$2>=$D56,FctrChngDts!$B$2<$E56),IF(AND($AK56=\"SSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM(BslnAllctnCrrnt!$A$1-$T56),0),IF(AND($AK56=\"FSP2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM(BslnAllctnCrrnt!$A$1-$T56),IF(AND($AK56=\"FSP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM(BslnAllctnCrrnt!$A$1-$T56),IF(AND($AK56=\"FSP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$W56,BslnAllctnCrrnt!$A$1<$X56),$K56,IF(AND($AK56=\"FSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$Q56,BslnAllctnCrrnt!$A$1<$R56),0,IF(AND($AK56=\"FSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM(BslnAllctnCrrnt!$A$1-$T56),IF(AND($AK56=\"SSP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM(BslnAllctnCrrnt!$A$1-$T56),IF(AND($AK56=\"SSP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$W56,BslnAllctnCrrnt!$A$1<$X56),$K56,0)))))))))","v":0},{"$f":"IF(AND($AK56=\"SSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$Q56,BslnAllctnCrrnt!$A$1<$R56),SUM($K56-$HI56),IF(AND($AK56=\"SSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM($K56-$HI56),IF(AND($AK56=\"FSP2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM($K56-$HI56),IF(AND($AK56=\"FSP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM($K56-$HI56),IF(AND($AK56=\"FSP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$W56,BslnAllctnCrrnt!$A$1<$X56),SUM($K56-$HI56),IF(AND($AK56=\"FSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$Q56,BslnAllctnCrrnt!$A$1<$R56),SUM($K56-$HI56),IF(AND($AK56=\"FSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM($K56-$HI56),IF(AND($AK56=\"SSP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM($K56-$HI56),IF(AND($AK56=\"SSP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$W56,BslnAllctnCrrnt!$A$1<$X56),SUM($K56-$HI56),0)))))))))","v":0},{"$f":"IF(AND($AK56=\"FSP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),0,IF(AND($AK56=\"FSP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$W56,BslnAllctnCrrnt!$A$1<$X56),SUM(BslnAllctnCrrnt!$A$1-$W56),IF(AND($AK56=\"FSP3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$W56,BslnAllctnCrrnt!$A$1<$X56),SUM(BslnAllctnCrrnt!$A$1-$W56),0)))","v":0},{"$f":"IF(AND($AK56=\"FSP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM($M56-$HK56),IF(AND($AK56=\"FSP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$W56,BslnAllctnCrrnt!$A$1<$X56),SUM($M56-$HK56),IF(AND($AK56=\"FSP3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$W56,BslnAllctnCrrnt!$A$1<$X56),SUM($M56-$HK56),0)))","v":0},{"$f":"IF(AND($AK56=\"FWP1\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$Q56,BslnAllctnCrrnt!$A$1<$R56),SUM(BslnAllctnCrrnt!$A$1-$Q56),IF(AND($AK56=\"FWP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$Q56,BslnAllctnCrrnt!$A$1<$R56),SUM(BslnAllctnCrrnt!$A$1-$Q56),IF(AND($AK56=\"FWP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),$J56,IF(AND(FctrChngDts!$A$2>=$D56,FctrChngDts!$B$2<$E56),IF(AND($AK56=\"SSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$Q56,BslnAllctnCrrnt!$A$1<$R56),SUM(BslnAllctnCrrnt!$A$1-$Q56),0),IF(AND($AK56=\"SSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),$J56,0)))))","v":0},{"$f":"IF(AND($AK56=\"FWP1\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$Q56,BslnAllctnCrrnt!$A$1<$R56),SUM($J56-$HM56),IF(AND($AK56=\"FWP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$Q56,BslnAllctnCrrnt!$A$1<$R56),SUM($J56-$HM56),IF(AND($AK56=\"FWP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM($J56-$HM56),IF(AND($AK56=\"SSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$Q56,BslnAllctnCrrnt!$A$1<$R56),SUM($J56-$HM56),IF(AND($AK56=\"SSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM($J56-$HM56),0)))))","v":0},{"$f":"IF(AND($AK56=\"FWP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$Q56,BslnAllctnCrrnt!$A$1<$R56),0,IF(AND($AK56=\"FWP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM(BslnAllctnCrrnt!$A$1-$T56),IF(AND($AK56=\"FWP2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM(BslnAllctnCrrnt!$A$1-$T56),IF(AND($AK56=\"FWP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM(BslnAllctnCrrnt!$A$1-$T56),IF(AND($AK56=\"FWP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$W56,BslnAllctnCrrnt!$A$1<$X56),$L56,IF(AND($AK56=\"SSP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM(BslnAllctnCrrnt!$A$1-$T56),IF(AND($AK56=\"SSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$Q56,BslnAllctnCrrnt!$A$1<$R56),0,IF(AND($AK56=\"SSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM(BslnAllctnCrrnt!$A$1-$T56),0))))))))","v":0},{"$f":"IF(AND($AK56=\"FWP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$Q56,BslnAllctnCrrnt!$A$1<$R56),SUM($L56-$HO56),IF(AND($AK56=\"FWP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM($L56-$HO56),IF(AND($AK56=\"FWP2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM($L56-$HO56),IF(AND($AK56=\"FWP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM($L56-$HO56),IF(AND($AK56=\"FWP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$W56,BslnAllctnCrrnt!$A$1<$X56),SUM($L56-$HO56),IF(AND($AK56=\"SSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$Q56,BslnAllctnCrrnt!$A$1<$R56),SUM($L56-$HO56),IF(AND($AK56=\"SSP1P2\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM($L56-$HO56),0)))))))","v":0},{"$f":"IF(AND($AK56=\"FWP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),0,IF(AND($AK56=\"FWP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$W56,BslnAllctnCrrnt!$A$1<$X56),SUM(BslnAllctnCrrnt!$A$1-$W56),IF(AND($AK56=\"FWP3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$W56,BslnAllctnCrrnt!$A$1<$X56),SUM(BslnAllctnCrrnt!$A$1-$W56),IF(AND($AK56=\"SSP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),0,IF(AND($AK56=\"SSP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$W56,BslnAllctnCrrnt!$A$1<$X56),SUM(BslnAllctnCrrnt!$A$1-$W56),0)))))","v":0},{"$f":"IF(AND($AK56=\"FWP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM($N56-$HQ56),IF(AND($AK56=\"FWP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$W56,BslnAllctnCrrnt!$A$1<$X56),SUM($N56-$HQ56),IF(AND($AK56=\"FWP3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$W56,BslnAllctnCrrnt!$A$1<$X56),SUM($N56-$HQ56),IF(AND($AK56=\"SSP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$T56,BslnAllctnCrrnt!$A$1<$U56),SUM($N56-$HQ56),IF(AND($AK56=\"SSP2P3\",$HF56=TRUE,BslnAllctnCrrnt!$A$1>=$W56,BslnAllctnCrrnt!$A$1<$X56),SUM($N56-$HQ56),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[56,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G57),0,IF($F57<=$G57,SUM($G57-$F57),IF($F57>$G57,SUM((Account!$L$2-Usage!$F57)+Usage!$G57+1))))","v":0},{"$f":"IF($Q57=0,0,IF($R57=0,0,IF(AND($Q57<FctrChngDts!$A$2,$R57>=FctrChngDts!$A$2),SUM($R57-FctrChngDts!$A$2+1),IF(AND($Q57>=FctrChngDts!$A$2,$R57>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q57),IF(AND($Q57>=FctrChngDts!$A$2,$R57<FctrChngDts!$B$2),SUM($R57-$Q57+1),0)))))","v":0},{"$f":"IF($Q57=0,0,IF($R57=0,0,IF(AND($Q57<FctrChngDts!$A$2,$R57>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q57),IF(AND($Q57<FctrChngDts!$A$2,$R57<FctrChngDts!$A$2),SUM($R57-$Q57+1),IF(AND($Q57>FctrChngDts!$A$2,$R57>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R57+1),0)))))","v":0},{"$f":"IF($T57=0,0,IF($U57=0,0,IF(AND($T57<FctrChngDts!$A$2,$U57>=FctrChngDts!$A$2),SUM($U57-FctrChngDts!$A$2+1),IF(AND($T57>=FctrChngDts!$A$2,$U57<FctrChngDts!$B$2),SUM($U57-$T57+1),IF(AND($T57>=FctrChngDts!$A$2,$U57>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T57)<0),0,IF(AND($T57>=FctrChngDts!$A$2,$U57>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T57),0))))))","v":0},{"$f":"IF($T57=0,0,IF($U57=0,0,IF(AND($T57<FctrChngDts!$A$2,$U57>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T57),IF(AND($T57>=FctrChngDts!$B$2,$U57>=FctrChngDts!$B$2),SUM($U57-$T57+1),IF(AND($T57<FctrChngDts!$A$2,$U57<FctrChngDts!$A$2),SUM($U57-$T57+1),IF(AND($T57>=FctrChngDts!$A$2,$U57>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U57+1),0))))))","v":0},{"$f":"IF($W57=0,0,IF($X57=0,0,IF(AND($W57>=FctrChngDts!$A$2,$X57>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W57)<0),0,IF(AND($W57>=FctrChngDts!$A$2,$X57>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W57),IF(AND($W57>=FctrChngDts!$A$2,$X57<FctrChngDts!$B$2),SUM($X57-$W57+1),IF(AND($W57<FctrChngDts!$A$2,$X57>=FctrChngDts!$A$2),SUM($X57-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W57=0,0,IF($X57=0,0,IF(AND($W57<FctrChngDts!$A$2,$X57<FctrChngDts!$A$2),SUM($X57-$W57+1),IF(AND($W57>=FctrChngDts!$A$2,$X57>=FctrChngDts!$B$2,SUM($X57-FctrChngDts!$B$2+1)<=$Y57),SUM($X57-FctrChngDts!$B$2+1),IF(AND($W57>=FctrChngDts!$A$2,$X57>=FctrChngDts!$B$2),SUM($X57-$W57+1),IF(AND($W57<FctrChngDts!$A$2,$X57>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W57),0))))))","v":0},{"$f":"IF(AND($D57>=FctrChngDts!$C$2,$E57<FctrChngDts!$E$2),\"1\",IF(AND($D57>=FctrChngDts!$E$2,$E57<FctrChngDts!$G$2),\"2\",IF(AND($D57>=FctrChngDts!$G$2,$E57<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D57>=FctrChngDts!$D$2,,IF(AND($D57>=FctrChngDts!$C$2,$D57<=FctrChngDts!$D$2),$D57,IF(AND($D57>=FctrChngDts!$C$2,$D57>=FctrChngDts!$D$2,$E57>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D57>FctrChngDts!$D$2,,IF($D57=FctrChngDts!$D$2,$D57,IF(AND($D57>=FctrChngDts!$C$2,$E57<FctrChngDts!$D$2),$E57,IF(AND($D57>=FctrChngDts!$C$2,$E57>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D57>=FctrChngDts!$D$2,$E57>=FctrChngDts!$D$2,$E57>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E57<FctrChngDts!$D$2,$E57<=FctrChngDts!$D$2),$E57,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D57<FctrChngDts!$E$2,$E57<FctrChngDts!$E$2),,IF($D57>FctrChngDts!$F$2,,IF(AND($D57>=FctrChngDts!$E$2,$D57<=FctrChngDts!$F$2),$D57,IF(AND($D57>=FctrChngDts!$E$2,$D57>=FctrChngDts!$F$2,$E57>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D57>FctrChngDts!$F$2,,IF($E57=FctrChngDts!$F$2,$E57,IF(AND($D57<FctrChngDts!$E$2,$E57<=FctrChngDts!$F$2),$E57,IF(AND($D57>=FctrChngDts!$E$2,$E57<FctrChngDts!$F$2),$E57,IF(AND($D57>=FctrChngDts!$E$2,$E57>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D57>=FctrChngDts!$F$2,$E57>=FctrChngDts!$F$2,$E57>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D57<FctrChngDts!$G$2,$E57<FctrChngDts!$G$2),,IF($D57>FctrChngDts!$H$2,,IF(AND($D57>=FctrChngDts!$G$2,$D57<=FctrChngDts!$H$2),$D57,IF(AND($D57>=FctrChngDts!$G$2,$D57>=FctrChngDts!$H$2,$E57>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D57>FctrChngDts!$H$2,,IF($E57=FctrChngDts!$H$2,$E57,IF(AND($D57<FctrChngDts!$G$2,$E57<=FctrChngDts!$H$2),$E57,IF(AND($D57>=FctrChngDts!$G$2,$E57<FctrChngDts!$H$2),$E57,IF(AND($D57>=FctrChngDts!$G$2,$E57>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D57>=FctrChngDts!$H$2,$E57>=FctrChngDts!$H$2,$E57>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A57,Tenant!$A57:$J356,6,FALSE)","v":0},{"$f":"VLOOKUP($A57,Tenant!$A57:$J356,7,FALSE)","v":0},{"$f":"VLOOKUP($A57,Tenant!$A57:$J356,10,FALSE)","v":0},0,{"$f":"IF(AND($AK57=\"FSP2\",$AJ57=FALSE,$HF57=FALSE),SUM($K57*FctrChngDts!$C$9),IF(AND($AK57=\"FSP2\",$AJ57=TRUE,$HF57=FALSE),SUM($K57*FctrChngDts!$C$10),IF(AND($AK57=\"FSP2P3\",$AJ57=FALSE,$HF57=FALSE),SUM(SUM($K57,$M57)*FctrChngDts!$C$9),IF(AND($AK57=\"FSP2P3\",$AJ57=TRUE,$HF57=FALSE),SUM(SUM($K57,$M57)*FctrChngDts!$C$10),IF(AND($AK57=\"FSP3\",$AJ57=FALSE,$HF57=FALSE),SUM($M57*FctrChngDts!$C$9),IF(AND($AK57=\"FSP3\",$AJ57=TRUE,$HF57=FALSE),SUM($M57*FctrChngDts!$C$10),IF(AND($AK57=\"FSP1\",$AJ57=FALSE,$HF57=FALSE),SUM($I57*FctrChngDts!$C$9),IF(AND($AK57=\"FSP1\",$AJ57=TRUE,$HF57=FALSE),SUM($I57*FctrChngDts!$C$10),IF(AND($AK57=\"FSP1P2\",$AJ57=FALSE,$HF57=FALSE),SUM(SUM($I57,$K57)*FctrChngDts!$C$9),IF(AND($AK57=\"FSP1P2\",$AJ57=TRUE,$HF57=FALSE),SUM(SUM($I57,$K57)*FctrChngDts!$C$10),IF(AND($Z57=\"Summer\",$AK57=\"SSP2P3\",$AJ57=FALSE,$HF57=FALSE),SUM(SUM(SUM(SUM($K57,$M57)*FctrChngDts!$C$9),SUM(SUM($L57,$N57)*FctrChngDts!$C$11))*$AF57),IF(AND($Z57=\"Summer\",$AK57=\"SSP2P3\",$AJ57=TRUE,$HF57=FALSE),SUM(SUM(SUM(SUM($K57,$M57)*FctrChngDts!$C$10),SUM(SUM($L57,$N57)*FctrChngDts!$C$12))*$AF57),IF(AND($Z57=\"Winter\",$AK57=\"SSP2P3\",$AJ57=FALSE,$HF57=FALSE),SUM(SUM(SUM(SUM($K57,$M57)*FctrChngDts!$C$9),SUM(SUM($L57,$N57)*FctrChngDts!$C$11))-$AO57),IF(AND($Z57=\"Winter\",$AK57=\"SSP2P3\",$AJ57=TRUE,$HF57=FALSE),SUM(SUM(SUM(SUM($K57,$M57)*FctrChngDts!$C$10),SUM(SUM($L57,$N57)*FctrChngDts!$C$12))-$AO57),IF(AND($Z57=\"Summer\",$AK57=\"SSP1P2\",$AJ57=FALSE,$HF57=FALSE),SUM(SUM(SUM(SUM($I57,$K57)*FctrChngDts!$C$9),SUM(SUM($J57,$L57)*FctrChngDts!$C$11))*$AF57),IF(AND($Z57=\"Summer\",$AK57=\"SSP1P2\",$AJ57=TRUE,$HF57=FALSE),SUM(SUM(SUM(SUM($I57,$K57)*FctrChngDts!$C$10),SUM(SUM($J57,$L57)*FctrChngDts!$C$12))*$AF57),IF(AND($Z57=\"Winter\",$AK57=\"SSP1P2\",$AJ57=FALSE,$HF57=FALSE),SUM(SUM(SUM(SUM($I57,$K57)*FctrChngDts!$C$9),SUM(SUM($J57,$L57)*FctrChngDts!$C$11))-$AO57),IF(AND($Z57=\"Winter\",$AK57=\"SSP1P2\",$AJ57=TRUE,$HF57=FALSE),SUM(SUM(SUM(SUM($I57,$K57)*FctrChngDts!$C$10),SUM(SUM($J57,$L57)*FctrChngDts!$C$12))-$AO57),IF(AND($AK57=\"FSP2\",$AJ57=FALSE,$HF57=TRUE),SUM(SUM($HI57*FctrChngDts!$B$9),SUM($HJ57*FctrChngDts!$C$9)),IF(AND($AK57=\"FSP2\",$AJ57=TRUE,$HF57=TRUE),SUM(SUM($HI57*FctrChngDts!$B$10),SUM($HJ57*FctrChngDts!$C$10)),IF(AND($AK57=\"FSP2P3\",$AJ57=FALSE,$HF57=TRUE),SUM(SUM(SUM($HI57,$HK57)*FctrChngDts!$B$9),SUM(SUM($HJ57,$HL57)*FctrChngDts!$C$9)),IF(AND($AK57=\"FSP2P3\",$AJ57=TRUE,$HF57=TRUE),SUM(SUM(SUM($HI57,$HK57)*FctrChngDts!$B$10),SUM(SUM($HJ57,$HL57)*FctrChngDts!$C$10)),IF(AND($AK57=\"FSP3\",$AJ57=FALSE,$HF57=TRUE),SUM(SUM($HK57*FctrChngDts!$B$9),SUM($HL57*FctrChngDts!$C$9)),IF(AND($AK57=\"FSP3\",$AJ57=TRUE,$HF57=TRUE),SUM(SUM($HK57*FctrChngDts!$B$10),SUM($HL57*FctrChngDts!$C$10)),IF(AND($AK57=\"FSP1\",$AJ57=FALSE,$HF57=TRUE),SUM(SUM($HG57*FctrChngDts!$B$9),SUM($HH57*FctrChngDts!$C$9)),IF(AND($AK57=\"FSP1\",$AJ57=TRUE,$HF57=TRUE),SUM(SUM($HG57*FctrChngDts!$B$10),SUM($HH57*FctrChngDts!$C$10)),IF(AND($AK57=\"FSP1P2\",$AJ57=FALSE,$HF57=TRUE),SUM(SUM(SUM($HG57,$HI57)*FctrChngDts!$B$9),SUM(SUM($HH57,$HJ57)*FctrChngDts!$C$9)),IF(AND($AK57=\"FSP1P2\",$AJ57=TRUE,$HF57=TRUE),SUM(SUM(SUM($HG57,$HI57)*FctrChngDts!$B$10),SUM(SUM($HG57,$HI57)*FctrChngDts!$C$10)),IF(AND($Z57=\"Summer\",$AK57=\"SSP2P3\",$AJ57=FALSE,$HF57=TRUE),SUM(SUM(SUM(SUM($HI57,$HK57)*FctrChngDts!$B$9),SUM(SUM($HJ57,$HL57)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO57,$HQ57)*FctrChngDts!$B$11),SUM(SUM($HP57,$HR57)*FctrChngDts!$C$11))*$AF57),IF(AND($Z57=\"Summer\",$AK57=\"SSP2P3\",$AJ57=TRUE,$HF57=TRUE),SUM(SUM(SUM(SUM($HI57,$HK57)*FctrChngDts!$B$10),SUM(SUM($HJ57,$HL57)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO57,$HQ57)*FctrChngDts!$B$12),SUM(SUM($HP57,$HR57)*FctrChngDts!$C$12))*$AF57),IF(AND($Z57=\"Winter\",$AK57=\"SSP2P3\",$AJ57=FALSE,$HF57=TRUE),SUM(SUM(SUM(SUM($HI57,$HK57)*FctrChngDts!$B$9),SUM(SUM($HJ57,$HL57)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO57,$HQ57)*FctrChngDts!$B$11),SUM(SUM($HP57,$HR57)*FctrChngDts!$C$11))-$AO57),IF(AND($Z57=\"Winter\",$AK57=\"SSP2P3\",$AJ57=TRUE,$HF57=TRUE),SUM(SUM(SUM(SUM($HI57,$HK57)*FctrChngDts!$B$10),SUM(SUM($HO57,$HQ57)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO57,$HQ57)*FctrChngDts!$B$12),SUM(SUM($HP57,$HR57)*FctrChngDts!$C$12))-$AO57),IF(AND($Z57=\"Summer\",$AK57=\"SSP1P2\",$AJ57=FALSE,$HF57=TRUE),SUM(SUM(SUM(SUM($HG57,$HI57)*FctrChngDts!$B$9),SUM(SUM($HH57,$HJ57)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM57,$HO57)*FctrChngDts!$B$11),SUM(SUM($HN57,$HP57)*FctrChngDts!$C$11))*$AF57),IF(AND($Z57=\"Summer\",$AK57=\"SSP1P2\",$AJ57=TRUE,$HF57=TRUE),SUM(SUM(SUM(SUM($HG57,$HI57)*FctrChngDts!$B$10),SUM(SUM($HH57,$HJ57)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM57,$HO57)*FctrChngDts!$B$12),SUM(SUM($HN57,$HP57)*FctrChngDts!$C$12))*$AF57),IF(AND($Z57=\"Winter\",$AK57=\"SSP1P2\",$AJ57=FALSE,$HF57=TRUE),SUM(SUM(SUM(SUM($HG57,$HI57)*FctrChngDts!$B$9),SUM(SUM($HH57,$HJ57)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM57,$HO57)*FctrChngDts!$B$11),SUM(SUM($HN57,$HP57)*FctrChngDts!$C$11))-$AO57),IF(AND($Z57=\"Winter\",$AK57=\"SSP1P2\",$AJ57=TRUE,$HF57=TRUE),SUM(SUM(SUM(SUM($HG57,$HI57)*FctrChngDts!$B$10),SUM(SUM($HH57,$HJ57)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM57,$HO57)*FctrChngDts!$B$12),SUM(SUM($HN57,$HP57)*FctrChngDts!$C$12))-$AO57),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK57=\"FWP1\",$AJ57=FALSE,$HF57=FALSE),SUM($J57*FctrChngDts!$C$11),IF(AND($AK57=\"FWP1\",$AJ57=TRUE,$HF57=FALSE),SUM($J57*FctrChngDts!$C$12),IF(AND($AK57=\"FWP1P2\",$AJ57=FALSE,$HF57=FALSE),SUM(SUM($J57,$L57)*FctrChngDts!$C$11),IF(AND($AK57=\"FWP1P2\",$AJ57=TRUE,$HF57=FALSE),SUM(SUM($J57,$L57)*FctrChngDts!$C$12),IF(AND($AK57=\"FWP2\",$AJ57=FALSE,$HF57=FALSE),SUM($L57*FctrChngDts!$C$11),IF(AND($AK57=\"FWP2\",$AJ57=TRUE,$HF57=FALSE),SUM($L57*FctrChngDts!$C$12),IF(AND($AK57=\"FWP2P3\",$AJ57=FALSE,$HF57=FALSE),SUM(SUM($L57,$N57)*FctrChngDts!$C$11),IF(AND($AK57=\"FWP2P3\",$AJ57=TRUE,$HF57=FALSE),SUM(SUM($L57,$N57)*FctrChngDts!$C$12),IF(AND($AK57=\"FWP3\",$AJ57=FALSE,$HF57=FALSE),SUM($N57*FctrChngDts!$C$11),IF(AND($AK57=\"FWP3\",$AJ57=TRUE,$HF57=FALSE),SUM($N57*FctrChngDts!$C$12),IF(AND($Z57=\"Winter\",$AK57=\"SSP1P2\",$AJ57=FALSE,$HF57=FALSE),SUM(SUM(SUM($I57,$K57)*FctrChngDts!$C$9),SUM(SUM($J57,$L57)*FctrChngDts!$C$11))*$AG57,IF(AND($Z57=\"Winter\",$AK57=\"SSP1P2\",$AJ57=TRUE,$HF57=FALSE),SUM(SUM(SUM($I57,$K57)*FctrChngDts!$B$10),SUM(SUM($J57,$L57)*FctrChngDts!$B$12))*$AG57,IF(AND($Z57=\"Summer\",$AK57=\"SSP1P2\",$AJ57=FALSE,$HF57=FALSE),SUM(SUM(SUM($I57,$K57)*FctrChngDts!$B$9),SUM(SUM($J57,$L57)*FctrChngDts!$B$11))-$AJ57,IF(AND($Z57=\"Summer\",$AK57=\"SSP1P2\",$AJ57=TRUE,$HF57=FALSE),SUM(SUM(SUM($I57,$K57)*FctrChngDts!$C$10),SUM(SUM($J57,$L57)*FctrChngDts!$C$12))-$AJ57,IF(AND($Z57=\"Winter\",$AK57=\"SSP2P3\",$AJ57=FALSE,$HF57=FALSE),SUM(SUM(SUM($K57,$M57)*FctrChngDts!$C$9),SUM(SUM($L57,$N57)*FctrChngDts!$C$11))*$AG57,IF(AND($Z57=\"Winter\",$AK57=\"SSP2P3\",$AJ57=TRUE,$HF57=FALSE),SUM(SUM(SUM($K57,$M57)*FctrChngDts!$C$10),SUM(SUM($L57,$N57)*FctrChngDts!$C$12))*$AG57,IF(AND($Z57=\"Summer\",$AK57=\"SSP2P3\",$AJ57=FALSE,$HF57=FALSE),SUM(SUM(SUM($K57,$M57)*FctrChngDts!$C$9),SUM(SUM($L57,$N57)*FctrChngDts!$C$11))-$AJ57,IF(AND($Z57=\"Summer\",$AK57=\"SSP2P3\",$AJ57=TRUE,$HF57=FALSE),SUM(SUM(SUM($K57,$M57)*FctrChngDts!$C$10),SUM(SUM($L57,$N57)*FctrChngDts!$C$12))-$AJ57,IF(AND($AK57=\"FWP1\",$AJ57=FALSE,$HF57=TRUE),SUM(SUM($HM57*FctrChngDts!$B$11),SUM($HN57*FctrChngDts!$C$11)),IF(AND($AK57=\"FWP1\",$AJ57=TRUE,$HF57=TRUE),SUM(SUM($HM57*FctrChngDts!$B$12),SUM($HN57*FctrChngDts!$C$12)),IF(AND($AK57=\"FWP1P2\",$AJ57=FALSE,$HF57=TRUE),SUM(SUM(SUM($HM57,$HO57)*FctrChngDts!$B$11),SUM(SUM($HN57,$HP57)*FctrChngDts!$C$11)),IF(AND($AK57=\"FWP1P2\",$AJ57=TRUE,$HF57=TRUE),SUM(SUM(SUM($HM57,$KP57)*FctrChngDts!$C$12),SUM(SUM($HN57,$HP57)*FctrChngDts!$C$12)),IF(AND($AK57=\"FWP2\",$AJ57=FALSE,$HF57=TRUE),SUM(SUM($HO57*FctrChngDts!$B$11),SUM($HO57*FctrChngDts!$C$11)),IF(AND($AK57=\"FWP2\",$AJ57=TRUE,$HF57=TRUE),SUM(SUM($HO57*FctrChngDts!$B$12),SUM($HO57*FctrChngDts!$C$12)),IF(AND($AK57=\"FWP2P3\",$AJ57=FALSE,$HF57=TRUE),SUM(SUM(SUM($HO57,$HQ57)*FctrChngDts!$C$11),SUM(SUM($HP57,$HR57)*FctrChngDts!$C$11)),IF(AND($AK57=\"FWP2P3\",$AJ57=TRUE,$HF57=TRUE),SUM(SUM(SUM($HO57,$HQ57)*FctrChngDts!$C$12),SUM(SUM($HP57,$HR57)*FctrChngDts!$C$12)),IF(AND($AK57=\"FWP3\",$AJ57=FALSE,$HF57=TRUE),SUM(SUM($HQ57*FctrChngDts!$B$11),SUM($HR57*FctrChngDts!$C$11)),IF(AND($AK57=\"FWP3\",$AJ57=TRUE,$HF57=TRUE),SUM(SUM($HQ57*FctrChngDts!$B$12),SUM($HR57*FctrChngDts!$C$12)),IF(AND($Z57=\"Winter\",$AK57=\"SSP1P2\",$AJ57=FALSE,$HF57=TRUE),SUM(SUM(SUM(SUM($HG57,$HI57)*FctrChngDts!$B$9),SUM(SUM($HH57,$HJ57)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM57,$HO57)*FctrChngDts!$B$11),SUM(SUM($HN57,$HP57)*FctrChngDts!$C$11))*$AG57),IF(AND($Z57=\"Winter\",$AK57=\"SSP1P2\",$AJ57=TRUE,$HF57=TRUE),SUM(SUM(SUM(SUM($HG57,$HI57)*FctrChngDts!$B$10), SUM(SUM($HH57,$HJ57)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM57,$HO57)*FctrChngDts!$B$12),SUM(SUM($HN57,$HP57)*FctrChngDts!$C$12))*$AG57),IF(AND($Z57=\"Summer\",$AK57=\"SSP1P2\",$AJ57=FALSE,$HF57=TRUE),SUM(SUM(SUM(SUM($HG57,$HI57)*FctrChngDts!$B$9),SUM(SUM($HH57,$HJ57)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM57,$HO57)*FctrChngDts!$B$11),SUM(SUM($HN57,$HP57)*FctrChngDts!$C$11))-$AJ57),IF(AND($Z57=\"Summer\",$AK57=\"SSP1P2\",$AJ57=TRUE,$HF57=TRUE),SUM(SUM(SUM(SUM($HG57,$HI57)*FctrChngDts!$B$10),SUM(SUM($HH57,$HJ57)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM57,$HO57)*FctrChngDts!$B$12),SUM(SUM($HN57,$HP57)*FctrChngDts!$C$12))-$AJ57),IF(AND($Z57=\"Winter\",$AK57=\"SSP2P3\",$AJ57=FALSE,$HF57=TRUE),SUM(SUM(SUM(SUM($HI57,$HK57)*FctrChngDts!$B$9),SUM(SUM($HJ57,$HL57)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO57,$HQ57)*FctrChngDts!$B$11),SUM(SUM($HP57,$HR57)*FctrChngDts!$C$11))*$AG57),IF(AND($Z57=\"Winter\",$AK57=\"SSP2P3\",$AJ57=TRUE,$HF57=TRUE),SUM(SUM(SUM(SUM($HI57,$HK57)*FctrChngDts!$B$10), SUM(SUM($HJ57,$HL57)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO57,$HQ57)*FctrChngDts!$B$12),SUM(SUM($HP57,$HR57)*FctrChngDts!$C$12))*$AG57),IF(AND($Z57=\"Summer\",$AK57=\"SSP2P3\",$AJ57=FALSE,$HF57=TRUE),SUM(SUM(SUM(SUM($HI57,$HK57)*FctrChngDts!$B$9),SUM(SUM($HJ57,$HL57)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO57,$HQ57)*FctrChngDts!$B$11),SUM(SUM($HP57,$HR57)*FctrChngDts!$C$11))-$AJ57),IF(AND($Z57=\"Summer\",$AK57=\"SSP2P3\",$AJ57=TRUE,$HF57=TRUE),SUM(SUM(SUM(SUM($HI57,$HK57)*FctrChngDts!$B$10), SUM(SUM($HJ57,$HL57)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO57,$HQ57)*FctrChngDts!$B$12),SUM(SUM($HP57,$HR57)*FctrChngDts!$C$12))-$AJ57),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK57=\"FSP1\",$AH57=TRUE,SUM(SUM(SUM($AI57*FctrChngDts!$B$13)*I57),$AR57)>$AD57),$AD57,IF(AND($AK57=\"FSP1\",$AH57=TRUE,SUM(SUM(SUM($AI57*FctrChngDts!$B$13)*$I57),$AR57)<=$AD57),SUM(SUM(SUM($AI57*FctrChngDts!$B$13)*$I57),$AR57),IF(AND($Z57=\"Summer\",$AK57=\"SSP1\",$AH57=TRUE,SUM(SUM(SUM(SUM($I57,$J57)*SUM($AI57*FctrChngDts!$B$13))*$AF57),$AR57)>$AD57),$AD57,IF(AND($Z57=\"Summer\",$AK57=\"SSP1\",$AH57=TRUE,SUM(SUM(SUM(SUM($I57,$J57)*SUM($AI57*FctrChngDts!$B$13))*$AF57),$AR57)<=$AD57),SUM(SUM(SUM(SUM($I57,$J57)*SUM($AI57*FctrChngDts!$B$13))*$AF57),$AR57),IF(AND($Z57=\"Winter\",$AK57=\"SSP1\",$AH57=TRUE,SUM(SUM(SUM(SUM($I57,$J57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AU57:$AW57)),$AR57)>$AD57),$AD57,IF(AND($Z57=\"Winter\",$AK57=\"SSP1\",$AH57=TRUE,SUM(SUM(SUM(SUM($I57,$J57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AU57:$AW57)),$AR57)<=$AD57),SUM(SUM(SUM(SUM($I57,$J57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AU57:$AW57)),$AR57),IF(AND($AK57=\"FSP1P2\",$AH57=TRUE,SUM(SUM(SUM(SUM($I57,$K57)*SUM($AI57*FctrChngDts!$B$13))*$AF57),$AR57)>$AD57),$AD57,IF(AND($AK57=\"FSP1P2\",$AH57=TRUE,SUM(SUM(SUM(SUM($I57,$K57)*SUM($AI57*FctrChngDts!$B$13))*$AF57),$AR57)<=$AD57),SUM(SUM(SUM(SUM($I57,$K57)*SUM($AI57*FctrChngDts!$B$13))*$AF57),$AR57),IF(AND($Z57=\"Summer\",$AK57=\"SSP1P2\",$AH57=TRUE,SUM(SUM(SUM(SUM($I57,$K57,$J57,$L57)*SUM($AI57*FctrChngDts!$B$13))*$AF57),$AR57)>$AD57),$AD57,IF(AND($Z57=\"Summer\",$AK57=\"SSP1P2\",$AH57=TRUE,SUM(SUM(SUM(SUM($I57,$K57,$J57,$L57)*SUM($AI57*FctrChngDts!$B$13))*$AF57),$AR57)<=$AD57),SUM(SUM(SUM(SUM($I57,$K57,$J57,$L57)*SUM($AI57*FctrChngDts!$B$13))*$AF57),$AR57),IF(AND($Z57=\"Winter\",$AK57=\"SSP1P2\",$AH57=TRUE,SUM(SUM(SUM(SUM($I57,$K57,$J57,$L57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AU57:$AW57)),$AR57)>$AD57),$AD57,IF(AND($Z57=\"Winter\",$AK57=\"SSP1P2\",$AH57=TRUE,SUM(SUM(SUM(SUM($I57,$K57,$J57,$L57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AU57:$AW57)),$AR57)<=$AD57),MIN($AD57,SUM($AL57,SUM(SUM(SUM(SUM($I57,$K57,$J57,$L57)*SUM($AI57*FctrChngDts!$B$13))*$AF57)))),IF(AND($AK57=\"FSP2\",$AH57=TRUE,SUM(SUM(SUM($AI57*FctrChngDts!$B$13)*$K57),$AR57)>$AD57),$AD57,IF(AND($AK57=\"FSP2\",$AH57=TRUE,SUM(SUM(SUM($AI57*FctrChngDts!$B$13)*$K57),$AR57)<=$AD57),SUM(SUM(SUM($AI57*FctrChngDts!$B$13)*$K57),$AR57),IF(AND($Z57=\"Summer\",$AK57=\"SSP2\",$AH57=TRUE,SUM(SUM(SUM(SUM($K57,$L57)*SUM($AI57*FctrChngDts!$B$13))*$AF57),$AR57)>$AD57),$AD57,IF(AND($Z57=\"Summer\",$AK57=\"SSP2\",$AH57=TRUE,SUM(SUM(SUM(SUM($K57,$L57)*SUM($AI57*FctrChngDts!$B$13))*$AF57),$AR57)<=$AD57),SUM(SUM(SUM(SUM($K57,$L57)*SUM($AI57*FctrChngDts!$B$13))*$AF57),$AR57),IF(AND($Z57=\"Winter\",$AK57=\"SSP2\",$AH57=TRUE,SUM(SUM(SUM(SUM($K57,$L57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AU57:$AW57)),$AR57)>$AD57),$AD57,IF(AND($Z57=\"Winter\",$AK57=\"SSP2\",$AH57=TRUE,SUM(SUM(SUM(SUM($K57,$L57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AU57:$AW57)),$AR57)<=$AD57),SUM(SUM(SUM(SUM($K57,$L57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AU57:$AW57)),$AR57),IF(AND($AK57=\"FSP2P3\",$AH57=TRUE,SUM(SUM(SUM(SUM($K57,$M57)*SUM($AI57*FctrChngDts!$B$13))*$AF57),$AR57)>$AD57),$AD57,IF(AND($AK57=\"FSP2P3\",$AH57=TRUE,SUM(SUM(SUM(SUM($K57,$M57)*SUM($AI57*FctrChngDts!$B$13))*$AF57),$AR57)<=$AD57),SUM(SUM(SUM(SUM($K57,$M57)*SUM($AI57*FctrChngDts!$B$13))*$AF57),$AR57),IF(AND($Z57=\"Summer\",$AK57=\"SSP2P3\",$AH57=TRUE,SUM(SUM(SUM(SUM($K57,$L57,$M57,$N57)*SUM($AI57*FctrChngDts!$B$13))*$AF57),$AR57)>$AD57),$AD57,IF(AND($Z57=\"Summer\",$AK57=\"SSP2P3\",$AH57=TRUE,SUM(SUM(SUM(SUM($K57,$L57,$M57,$N57)*SUM($AI57*FctrChngDts!$B$13))*$AF57),$AR57)<=$AD57),SUM(SUM(SUM(SUM($K57,$L57,$M57,$N57)*SUM($AI57*FctrChngDts!$B$13))*$AF57),$AR57),IF(AND($Z57=\"Winter\",$AK57=\"SSP2P3\",$AH57=TRUE,SUM(SUM(SUM(SUM($K57,$L57,$M57,$N57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AU57:$AW57)),$AR57)>$AD57),$AD57,IF(AND($Z57=\"Winter\",$AK57=\"SSP2P3\",$AH57=TRUE,SUM(SUM(SUM(SUM($K57,$L57,$M57,$N57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AU57:$AW57)),$AR57)<=$AD57),SUM(SUM(SUM(SUM($K57,$L57,$M57,$N57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AU57:$AW57)),$AR57),IF(AND($AK57=\"FSP3\",$AH57=TRUE,SUM(SUM(SUM($AI57*FctrChngDts!$B$13)*$M57),$AR57)>$AD57),$AD57,IF(AND($AK57=\"FSP3\",$AH57=TRUE,SUM(SUM(SUM($AI57*FctrChngDts!$B$13)*$M57),$AR57)<=$AD57),SUM(SUM(SUM($AI57*FctrChngDts!$B$13)*$M57),$AR57),IF(AND($Z57=\"Summer\",$AK57=\"SSP3\",$AH57=TRUE,SUM(SUM(SUM(SUM($M57,$N57)*SUM($AI57*FctrChngDts!$B$13))*$AF57),$AR57)>$AD57),$AD57,IF(AND($Z57=\"Summer\",$AK57=\"SSP3\",$AH57=TRUE,SUM(SUM(SUM(SUM($M57,$N57)*SUM($AI57*FctrChngDts!$B$13))*$AF57),$AR57)<=$AD57),SUM(SUM(SUM(SUM($M57,$N57)*SUM($AI57*FctrChngDts!$B$13))*$AF57),$AR57),IF(AND($Z57=\"Winter\",$AK57=\"SSP3\",$AH57=TRUE,SUM(SUM(SUM(SUM($M57,$N57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AU57:$AW57)),$AR57)>$AD57),$AD57,IF(AND($Z57=\"Winter\",$AK57=\"SSP3\",$AH57=TRUE,SUM(SUM(SUM(SUM($M57,$N57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AU57:$AW57)),$AR57)<=$AD57),SUM(SUM(SUM(SUM($M57,$N57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AU57:$AW57)),$AR57),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK57=\"FWP1\",$AH57=TRUE,SUM(SUM(SUM($AI57*FctrChngDts!$B$13)*$J57),$AU57)>$AE57),$AE57,IF(AND($AK57=\"FWP1\",$AH57=TRUE,SUM(SUM(SUM($AI57*FctrChngDts!$B$13)*$J57),$AU57)<=$AE57),SUM(SUM(SUM($AI57*FctrChngDts!$B$13)*$J57),$AU57),IF(AND($Z57=\"Winter\",$AK57=\"SSP1\",$AH57=TRUE,SUM(SUM(SUM(SUM($I57,$J57)*SUM($AI57*FctrChngDts!$B$13))*$AG57),$AU57)>$AE57),$AE57,IF(AND($Z57=\"Winter\",$AK57=\"SSP1\",$AH57=TRUE,SUM(SUM(SUM(SUM($I57,$J57)*SUM($AI57*FctrChngDts!$B$13))*$AG57),$AU57)<=$AE57),SUM(SUM(SUM(SUM($I57,$J57)*SUM($AI57*FctrChngDts!$B$13))*$AG57),$AU57),IF(AND($Z57=\"Summer\",$AK57=\"SSP1\",$AH57=TRUE,SUM(SUM(SUM(SUM($I57,$J57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AR57:$AT57)),$AU57)>$AE57),$AE57,IF(AND($Z57=\"Summer\",$AK57=\"SSP1\",$AH57=TRUE,SUM(SUM(SUM(SUM($I57,$J57)*SUM($AI57*FctrChngDts!$B$13))- SUM($AR57:$AT57)),$AU57)<=$AE57),SUM(SUM(SUM(SUM($I57,$J57)*SUM($AI57*FctrChngDts!$B$13))- SUM($AR57:$AT57)),$AU57),IF(AND($AK57=\"FWP1P2\",$AH57=TRUE,SUM(SUM(SUM(SUM($J57,$L57)*SUM($AI57*FctrChngDts!$B$13))*$AG57),$AU57)>$AE57),$AE57,IF(AND($AK57=\"FWP1P2\",$AH57=TRUE,SUM(SUM(SUM(SUM($J57,$L57)*SUM($AI57*FctrChngDts!$B$13))*$AG57),$AU57)<=$AE57),SUM(SUM(SUM(SUM($J57,$L57)*SUM($AI57*FctrChngDts!$B$13))*$AG57),$AU57),IF(AND($Z57=\"Winter\",$AK57=\"SSP1P2\",$AH57=TRUE,SUM(SUM(SUM(SUM($I57,$K57,$J57,$L57)*SUM($AI57*FctrChngDts!$B$13))*$AG57),$AU57)>$AE57),$AE57,IF(AND($Z57=\"Winter\",$AK57=\"SSP1P2\",$AH57=TRUE,SUM(SUM(SUM(SUM($I57,$K57,$J57,$L57)*SUM($AI57*FctrChngDts!$B$13))*$AG57),$AU57)<=$AE57),SUM(SUM(SUM(SUM($I57,$K57,$J57,$L57)*SUM($AI57*FctrChngDts!$B$13))*$AG57),$AU57),IF(AND($Z57=\"Summer\",$AK57=\"SSP1P2\",$AH57=TRUE,SUM(SUM(SUM(SUM($I57,$K57,$J57,$L57)*SUM($AI57*FctrChngDts!$B$13))- SUM($AR57:$AT57)),$AU57)>$AE57),$AE57,IF(AND($Z57=\"Summer\",$AK57=\"SSP1P2\",$AH57=TRUE,SUM(SUM(SUM(SUM($I57,$K57,$J57,$L57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AR57:$AT57)),$AU57)<=$AE57),SUM(SUM(SUM(SUM($I57,$K57,$J57,$L57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AR57:$AT57)),$AU57),IF(AND($AK57=\"FWP2\",$AH57=TRUE,SUM(SUM(SUM($AI57*FctrChngDts!$B$13)*$L57),$AU57)>$AE57),$AE57,IF(AND($AK57=\"FWP2\",$AH57=TRUE,SUM(SUM(SUM($AI57*FctrChngDts!$B$13)*$L57),$AU57)<=$AE57),SUM(SUM(SUM($AI57*FctrChngDts!$B$13)*$L57),$AU57),IF(AND($Z57=\"Winter\",$AK57=\"SSP2\",$AH57=TRUE,SUM(SUM(SUM(SUM($K57,$L57)*SUM($AI57*FctrChngDts!$B$13))*$AG57),$AU57)>$AE57),$AE57,IF(AND($Z57=\"Winter\",$AK57=\"SSP2\",$AH57=TRUE,SUM(SUM(SUM(SUM($K57,$L57)*SUM($AI57*FctrChngDts!$B$13))*$AG57),$AU57)<=$AE57),SUM(SUM(SUM(SUM($K57,$L57)*SUM($AI57*FctrChngDts!$B$13))*$AG57),$AU57),IF(AND($Z57=\"Summer\",$AK57=\"SSP2\",$AH57=TRUE,SUM(SUM(SUM(SUM($K57,$L57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AR57:$AT57)),$AU57)>$AE57),$AE57,IF(AND($Z57=\"Summer\",$AK57=\"SSP2\",$AH57=TRUE,SUM(SUM(SUM(SUM($K57,$L57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AR57:$AT57)),$AU57)<=$AE57),SUM(SUM(SUM(SUM($K57,$L57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AR57:$AT57)),$AU57),IF(AND($AK57=\"FWP2P3\",$AH57=TRUE,SUM(SUM(SUM(SUM($L57,$N57)*SUM($AI57*FctrChngDts!$B$13))*$AG57),$AU57)>$AE57),$AE57,IF(AND($AK57=\"FWP2P3\",$AH57=TRUE,SUM(SUM(SUM(SUM($L57,$N57)*SUM($AI57*FctrChngDts!$B$13))*$AG57),$AU57)<=$AE57),SUM(SUM(SUM(SUM($L57,$N57)*SUM($AI57*FctrChngDts!$B$13))*$AG57),$AU57),IF(AND($Z57=\"Winter\",$AK57=\"SSP2P3\",$AH57=TRUE,SUM(SUM(SUM(SUM($K57,$L57,$M57,$N57)*SUM($AI57*FctrChngDts!$B$13))*$AG57),$AU57)>$AE57),$AE57,IF(AND($Z57=\"Winter\",$AK57=\"SSP2P3\",$AH57=TRUE,SUM(SUM(SUM(SUM($K57,$L57,$M57,$N57)*SUM($AI57*FctrChngDts!$B$13))*$AG57),$AU57)<=$AE57),SUM(SUM(SUM(SUM($K57,$L57,$M57,$N57)*SUM($AI57*FctrChngDts!$B$13))*$AG57),$AU57),IF(AND($Z57=\"Summer\",$AK57=\"SSP2P3\",$AH57=TRUE,SUM(SUM(SUM(SUM($K57,$L57,$M57,$N57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AR57:$AT57)),$AU57)>$AE57),$AE57,IF(AND($Z57=\"Summer\",$AK57=\"SSP2P3\",$AH57=TRUE,SUM(SUM(SUM(SUM($K57,$L57,$M57,$N57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AR57:$AT57)),$AU57)<=$AE57),SUM(SUM(SUM(SUM($K57,$L57,$M57,$N57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AR57:$AT57)),$AU57),IF(AND($AK57=\"FWP3\",$AH57=TRUE,SUM(SUM(SUM($AI57*FctrChngDts!$B$13)*$N57),$AU57)>$AE57),$AE57,IF(AND($AK57=\"FWP3\",$AH57=TRUE,SUM(SUM(SUM($AI57*FctrChngDts!$B$13)*$N57),$AU57)<=$AE57),SUM(SUM(SUM($AI57*FctrChngDts!$B$13)*$N57),$AU57),IF(AND($Z57=\"Winter\",$AK57=\"SSP3\",$AH57=TRUE,SUM(SUM(SUM(SUM($M57,$N57)*SUM($AI57*FctrChngDts!$B$13))*$AG57),$AU57)>$AE57),$AE57,IF(AND($Z57=\"Winter\",$AK57=\"SSP3\",$AH57=TRUE,SUM(SUM(SUM(SUM($M57,$N57)*SUM($AI57*FctrChngDts!$B$13))*$AG57),$AU57)<=$AE57),SUM(SUM(SUM(SUM($M57,$N57)*SUM($AI57*FctrChngDts!$B$13))*$AG57),$AU57),IF(AND($Z57=\"Summer\",$AK57=\"SSP3\",$AH57=TRUE,SUM(SUM(SUM(SUM($M57,$N57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AR57:$AT57)),$AU57)>$AE57),$AE57,IF(AND($Z57=\"Summer\",$AK57=\"SSP3\",$AH57=TRUE,SUM(SUM(SUM(SUM($M57,$N57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AR57:$AT57)),$AU57)<=$AE57),SUM(SUM(SUM(SUM($M57,$N57)*SUM($AI57*FctrChngDts!$B$13))-SUM($AR57:$AT57)),$AU57),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I57>0,$AH57=FALSE),SUM($AR57*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I57>0,$AH57=TRUE),SUM($AX57*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I57>0,$AH57=FALSE),SUM($AS57*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I57>0,$AH57=TRUE),SUM($AY57*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I57>0,$AH57=FALSE),SUM($AT57*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I57>0,$AH57=TRUE),SUM($AZ57*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J57>0,$AH57=FALSE),SUM($AU57*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J57>0,$AH57=TRUE),SUM($BA57*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J57>0,$AH57=FALSE),SUM($AV57*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J57>0,$AH57=TRUE),SUM($BB57*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J57>0,$AH57=FALSE),SUM($AW57*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J57>0,$AH57=TRUE),SUM($BC57*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K57>0,$AH57=FALSE),SUM($AR57*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K57>0,$AH57=TRUE),SUM($AX57*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K57>0,$AH57=FALSE),SUM($AS57*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K57>0,$AH57=TRUE),SUM($AY57*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K57>0,$AH57=FALSE),SUM($AT57*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K57>0,$AH57=TRUE),SUM($AZ57*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L57>0,$AH57=FALSE),SUM($AU57*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L57>0,$AH57=TRUE),SUM($BA57*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L57>0,$AH57=FALSE),SUM($AV57*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L57>0,$AH57=TRUE),SUM($BB57*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L57>0,$AH57=FALSE),SUM($AW57*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L57>0,$AH57=TRUE),SUM($BC57*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M57>0,$AH57=FALSE),SUM($AR57*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M57>0,$AH57=TRUE),SUM($AX57*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M57>0,$AH57=FALSE),SUM($AS57*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M57>0,$AH57=TRUE),SUM($AY57*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M57>0,$AH57=FALSE),SUM($AT57*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M57>0,$AH57=TRUE),SUM($AZ57*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N57>0,$AH57=FALSE),SUM($AU57*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N57>0,$AH57=TRUE),SUM($BA57*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N57>0,$AH57=FALSE),SUM($AV57*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N57>0,$AH57=TRUE),SUM($BB57*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N57>0,$AH57=FALSE),SUM($AW57*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N57>0,$AH57=TRUE),SUM($BC57*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I57=0,0,IF(AND($I57>0,$K57>0,$AH57=FALSE),SUM($AR57/$P57*$I57),IF(AND($I57>0,$K57=0,$AH57=FALSE),$AR57,IF(AND($I57>0,$K57>0,$AH57=TRUE),ROUND(MIN($HU57,SUM(SUM($I57,$K57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA57,SUM(SUM($I57,$K57)*(FctrChngDts!$B$13)*$AI57)*$IA57)),0),IF(AND($I57>0,$K57=0,$AH57=TRUE),$AX57))))),0)","v":0},{"$f":"ROUND(IF($I57=0,0,IF(AND($I57>0,$K57>0,$AH57=FALSE),SUM($AS57/$P57*$I57),IF(AND($I57>0,$K57=0,$AH57=FALSE),$AS57,IF(AND($I57>0,$K57>0,$AH57=TRUE),ROUND(MIN(SUM($HU57-$BW57),SUM(SUM($I57,$K57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA57)*3),0),IF(AND($I57>0,$K57=0,$AH57=TRUE),$AY57))))),0)","v":0},0,{"$f":"IF($J57=0,0,IF(AND($J57>0,$L57=0,$N57=0,$AH57=FALSE,$AJ57=FALSE),ROUND(MIN($HX57,SUM($AU57,$BA57)),0),IF(AND($J57>0,$L57=0,$N57=0,$AH57=TRUE,$AJ57=FALSE),ROUND(MIN($HX57,SUM($AU57,SUM($J57*$AI57*FctrChngDts!$B$13))),0),IF(AND($J57>0,$L57>0,$N57=0,$AH57=FALSE,$AJ57=FALSE),ROUND(MIN($HX57,SUM(SUM($J57,$L57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA57,SUM(SUM($J57,$L57)*(FctrChngDts!$B$13)*$AI57)*$IA57)),0),IF(AND($J57>0,$L57>0,$N57=0,$AH57=TRUE,$AJ57=FALSE),ROUND(MIN($HX57,SUM(SUM(SUM(SUM($J57,$L57)*FctrChngDts!$C$11*$IA57),SUM(SUM($J57,$L57)*SUM(FctrChngDts!$B$13*$AI57)*$IA57)))),0),IF(AND($J57>0,$L57=0,$N57=0,$AH57=FALSE,$AJ57=TRUE),ROUND(MIN($HX57,SUM($AU57,$BA57)),0),IF(AND($J57>0,$L57=0,$N57=0,$AH57=TRUE,$AJ57=TRUE),ROUND(MIN($HX57,SUM($AU57,SUM($J57*$AI57*FctrChngDts!$B$13))),0),IF(AND($J57>0,$L57>0,$N57=0,$AH57=FALSE,$AJ57=TRUE),ROUND(MIN($HX57,SUM(SUM($J57,$L57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA57,SUM(SUM($J57,$L57)*(FctrChngDts!$B$13)*$AI57)*$IA57)),0),IF(AND($J57>0,$L57>0,$N57=0,$AH57=TRUE,$AJ57=TRUE),ROUND(MIN($HX57,SUM(SUM(SUM(SUM($J57,$L57)*FctrChngDts!$C$12*$IA57),SUM(SUM($J57,$L57)*SUM(FctrChngDts!$B$13*$AI57)*$IA57)))),0))))))))))","v":0},{"$f":"IF($J57=0,0,IF(AND($J57>0,$L57=0,$N57=0,$AH57=FALSE,$AJ57=FALSE),ROUND(MIN(SUM($HX57-$BZ57),SUM($AU57*3)),0),IF(AND($J57>0,$L57=0,$N57=0,$AH57=TRUE,$AJ57=FALSE),ROUND(MIN(SUM($HX57-$BZ57),SUM(SUM($J57,$L57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA57)*3),0),IF(AND($J57>0,$L57>0,$N57=0,$AH57=FALSE,$AJ57=FALSE),ROUND(MIN(SUM($HX57-$BZ57),SUM(SUM($J57,$L57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA57)*3),0),IF(AND($J57>0,$L57>0,$N57=0,$AH57=TRUE,$AJ57=FALSE),ROUND(MIN(SUM($HX57-$BZ57),SUM(SUM($J57,$L57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA57)*3),0),IF(AND($J57>0,$L57=0,$N57=0,$AH57=FALSE,$AJ57=TRUE),ROUND(MIN(SUM($HX57-$BZ57),SUM($AU57*3)),0),IF(AND($J57>0,$L57=0,$N57=0,$AH57=TRUE,$AJ57=TRUE),ROUND(MIN(SUM($HX57-$BZ57),SUM(SUM($J57,$L57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA57)*3),0),IF(AND($J57>0,$L57>0,$N57=0,$AH57=FALSE,$AJ57=TRUE),ROUND(MIN(SUM($HX57-$BZ57),SUM(SUM($J57,$L57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA57)*3),0),IF(AND($J57>0,$L57>0,$N57=0,$AH57=TRUE,$AJ57=TRUE),ROUND(MIN(SUM($HX57-$BZ57),SUM(SUM($J57,$L57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA57)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K57=0,0,IF(AND($I57>0,$K57>0,$M57=0,$AH57=FALSE),SUM($AR57-$BW57),IF(AND($I57=0,$K57>0,$M57>0,$AH57=FALSE),SUM($AR57/$P57*$K57),IF(AND($I57=0,$K57>0,$M57=0,$AH57=FALSE),$AR57,IF($K57=0,0,IF(AND($I57>0,$K57>0,$M57=0,$AH57=TRUE),ROUND(MIN($HV57,SUM(SUM($I57,$K57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB57,SUM(SUM($I57,$K57)*(FctrChngDts!$B$13)*$AI57)*$IB57)),0),IF(AND($I57=0,$K57>0,$M57>0,$AH57=TRUE),ROUND(MIN($HV57,SUM(SUM($I57,$K57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB57,SUM(SUM($I57,$K57)*(FctrChngDts!$B$13)*$AI57)*$IB57)),0),IF(AND($I57=0,$K57>0,$M57=0,$AH57=TRUE),$AX57)))))))),0)","v":0},{"$f":"ROUND(IF($K57=0,0,IF(AND($I57>0,$K57>0,$M57=0,$AH57=FALSE),SUM($AS57-$BX57),IF(AND($I57=0,$K57>0,$M57>0,$AH57=FALSE),SUM($AS57/$P57*$K57),IF(AND($I57=0,$K57>0,$M57=0,$AH57=FALSE),$AS57,IF($K57=0,0,IF(AND($I57>0,$K57>0,$M57=0,$AH57=TRUE),ROUND(MIN(SUM($HV57-$BW57),SUM(SUM($I57,$K57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB57)*3),0),IF(AND($I57=0,$K57>0,$M57>0,$AH57=TRUE),ROUND(MIN(SUM($HV57-$BW57),SUM(SUM($I57,$K57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB57)*3),0),IF(AND($I57=0,$K57>0,$M57=0,$AH57=TRUE),$AY57)))))))),0)","v":0},0,{"$f":"IF($L57=0,0,IF(AND($J57>0,$L57>0,$N57=0,$AH57=FALSE,$AJ57=FALSE),ROUND(MIN($HY57,SUM(SUM($J57,$L57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB57,SUM(SUM($J57,$L57)*(FctrChngDts!$B$13)*$AI57)*$IB57)),0),IF(AND($J57>0,$L57>0,$N57=0,$AH57=TRUE,$AJ57=FALSE),ROUND(MIN($HY57,SUM(SUM(SUM(SUM($J57,$L57)*FctrChngDts!$C$11*$IB57),SUM(SUM($J57,$L57)*SUM(FctrChngDts!$B$13*$AI57)*$IB57)))),0),IF(AND($J57=0,$L57>0,$N57=0,$AH57=FALSE,$AJ57=FALSE),ROUND(MIN($HY57,SUM($L57*FctrChngDts!$C$11)),0),IF(AND($J57=0,$L57>0,$N57=0,$AH57=TRUE,$AJ57=FALSE),ROUND(MIN($HY57,SUM(SUM(SUM(SUM($J57,$L57)*FctrChngDts!$C$11*$IB57),SUM(SUM($J57,$L57)*SUM(FctrChngDts!$B$13*$AI57)*$IB57)))),0),IF(AND($J57>0,$L57>0,$N57=0,$AH57=FALSE,$AJ57=TRUE),ROUND(MIN($HY57,SUM(SUM($J57,$L57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB57,SUM(SUM($J57,$L57)*(FctrChngDts!$B$13)*$AI57)*$IB57)),0),IF(AND($J57>0,$L57>0,$N57=0,$AH57=TRUE,$AJ57=TRUE),ROUND(MIN($HY57,SUM(SUM(SUM(SUM($J57,$L57)*FctrChngDts!$C$12*$IB57),SUM(SUM($J57,$L57)*SUM(FctrChngDts!$B$13*$AI57)*$IB57)))),0),IF(AND($J57=0,$L57>0,$N57=0,$AH57=FALSE,$AJ57=TRUE),ROUND(MIN($HY57,SUM($L57*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J57=0,$L57>0,$N57=0,$AH57=TRUE,$AJ57=TRUE),ROUND(MIN($HY57,SUM(SUM(SUM(SUM($J57,$L57)*FctrChngDts!$C$12*$IB57),SUM(SUM($J57,$L57)*SUM(FctrChngDts!$B$13*$AI57)*$IB57)))),0))))))))))","v":0},{"$f":"IF($L57=0,0,IF(AND($J57>0,$L57>0,$N57=0,$AH57=FALSE,$AJ57=FALSE),ROUND(MIN(SUM($HY57-$CF57),SUM(SUM($J57,$L57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB57)*3),0),IF(AND($J57>0,$L57>0,$N57=0,$AH57=TRUE,$AJ57=FALSE),ROUND(MIN(SUM($HY57-$CF57),SUM(SUM($J57,$L57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB57)*3),0),IF(AND($J57=0,$L57>0,$N57=0,$AH57=FALSE,$AJ57=FALSE),ROUND(MIN(SUM($HY57-$CF57),SUM($AU57*3)),0),IF(AND($J57=0,$L57>0,$N57=0,$AH57=TRUE,$AJ57=FALSE),ROUND(MIN(SUM($HY57-$CF57),SUM(SUM($J57,$L57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB57)*3),0),IF(AND($J57>0,$L57>0,$N57=0,$AH57=FALSE,$AJ57=TRUE),ROUND(MIN(SUM($HY57-$CF57),SUM(SUM($J57,$L57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB57)*3),0),IF(AND($J57>0,$L57>0,$N57=0,$AH57=TRUE,$AJ57=TRUE),ROUND(MIN(SUM($HY57-$CF57),SUM(SUM($J57,$L57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB57)*3),0),IF(AND($J57=0,$L57>0,$N57=0,$AH57=FALSE,$AJ57=TRUE),ROUND(MIN(SUM($HY57-$CF57),SUM($AU57*3)),0),IF(AND($J57=0,$L57>0,$N57=0,$AH57=TRUE,$AJ57=TRUE),ROUND(MIN(SUM($HY57-$CF57),SUM(SUM($J57,$L57)*IF($AJ57=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB57)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S57>0,Account!$AG$2=TRUE,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH57=FALSE),SUM(Usage!$BW57:$CB57)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V57>0,Account!$AG$2=TRUE,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH57=FALSE),SUM(Usage!$CC57:$CH57)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y57>0,Account!$AG$2=TRUE,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH57=FALSE),SUM(Usage!$CI57:$CN57)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH57=TRUE,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S57),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S57)),2)","v":0},{"$f":"ROUND(IF(OR($AH57=TRUE,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V57),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V57)),2)","v":0},{"$f":"IF(OR($AH57=TRUE,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y57),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y57))","v":0},{"$f":"ROUND(IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW57),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW57)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX57),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX57)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY57),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY57)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ57),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ57)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA57),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA57)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB57),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB57)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S57),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC57),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC57)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD57),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD57)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE57),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE57)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF57),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF57)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG57),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG57)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH57),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH57)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V57),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI57),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI57))","v":0},{"$f":"IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ57),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ57))","v":0},{"$f":"IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK57),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK57))","v":0},{"$f":"IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL57),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL57))","v":0},{"$f":"IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM57),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM57))","v":0},{"$f":"IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN57),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN57))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y57)","v":0},0,0,0,0,{"$f":"IF($DW57>IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV57*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV57*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW57-IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV57*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV57*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV57<$DW57,SUM($DW57-$DV57),0))","v":0},{"$f":"IF(OR(AND($D57<=FctrChngDts!$B$14,Usage!$E57>FctrChngDts!$B$14),AND(Usage!$D57<=FctrChngDts!$C$14,Usage!$E57>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW57),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX57),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY57),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ57),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA57),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB57),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC57),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD57),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE57),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF57),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG57),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH57),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI57)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ57)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK57)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL57)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM57)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN57)","v":0},0,{"$f":"IF(AND($S57>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E57<>\"D-CARE\",Tenant!$F57=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET57=TRUE,$S57>0,$V57=0),SUM(SUM($BW57:$CB57)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET57=TRUE,$S57>0,$V57>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW57:$CB57)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET57=TRUE,$S57>0,$V57>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW57:$CB57)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S57>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S57>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S57>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV57=TRUE,$S57>0,$V57=0),SUM(SUM($BW57:$CB57)*'CRS1'!$P$2),IF(AND($EV57=TRUE,$S57>0,$V57>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW57:$CB57)*'CRS1'!$P$2),IF(AND($EV57=TRUE,$S57>0,$V57>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW57:$CB57)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S57>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX57=TRUE,$S57>0,$V57=0),SUM(SUM($BW57:$CB57)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX57=TRUE,$S57>0,$V57>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW57:$CB57)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX57=TRUE,$S57>0,$V57>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW57:$CB57)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S57>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ57=TRUE,$S57>0),SUM(SUM($BW57:$CB57)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V57>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E57<>\"D-CARE\",Tenant!$F57=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB57=TRUE,$S57>0,$V57>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC57:$CH57)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB57=TRUE,$S57>0,$V57>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC57:$CH57)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB57=TRUE,$V57>0,$Y57>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC57:$CH57)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB57=TRUE,$V57>0,$Y57>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC57:$CH57)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB57=TRUE,$S57=0,$V57>0,$Y57=0),SUM(SUM($CC57:$CH57)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V57>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V57>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V57>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD57=TRUE,$S57>0,$V57>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC57:$CH57)*'CRS2'!$P$2),IF(AND($FD57=TRUE,$S57>0,$V57>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC57:$CH57)*'CRS2'!$P$2),IF(AND($FD57=TRUE,$V57>0,$Y57>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC57:$CH57)*'CRS2'!$P$2),IF(AND($FD57=TRUE,$V57>0,$Y57>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC57:$CH57)*'CRS2'!$P$2),IF(AND($FD57=TRUE,$S57=0,$V57>0,$Y57=0),SUM(SUM($CC57:$CH57)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V57>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF57=TRUE,$S57>0,$V57>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC57:$CH57)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF57=TRUE,$S57>0,$V57>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC57:$CH57)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF57=TRUE,$V57>0,$Y57>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC57:$CH57)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF57=TRUE,$V57>0,$Y57>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC57:$CH57)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF57=TRUE,$S57=0,$V57>0,$Y57=0),SUM(SUM($CC57:$CH57)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V57>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH57=TRUE,$V57>0),SUM(SUM($CC57:$CH57)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y57>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E57<>\"D-CARE\",Tenant!$F57=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ57=TRUE,$V57=0,$Y57>0),SUM(SUM($CI57:$CN57)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ57=TRUE,$V57>0,$Y57>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI57:$CN57)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ57=TRUE,$V57>0,$Y57>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI57:$CN57)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y57>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y57>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y57>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL57=TRUE,$V57=0,$Y57>0),SUM(SUM($CI57:$CN57)*'CRS3'!$P$2),IF(AND($FL57=TRUE,$V57>0,$Y57>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI57:$CN57)*'CRS3'!$P$2),IF(AND($FL57=TRUE,$V57>0,$Y57>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI57:$CN57)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y57>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN57=TRUE,$V57=0,$Y57>0),SUM(SUM($CI57:$CN57)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN57=TRUE,$V57>0,$Y57>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI57:$CN57)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN57=TRUE,$V57>0,$Y57>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI57:$CN57)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y57>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP57=TRUE,$Y57>0),SUM(SUM($CI57:$CN57)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR57:$FT57))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO57:$CQ57,$FR57:$FT57))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA57:$EF57)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG57:$EL57)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM57:$ER57)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV57,$CO57:$CQ57,$EA57:$ER57)/$P57)*$S57*FctrChngDts!$B$15),SUM(SUM(SUM($DV57,$CO57:$CQ57,$FR57:$FT57)/$P57)*$S57*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV57,$CO57:$CQ57,$EA57:$ER57)/$P57)*$V57*FctrChngDts!$B$15),SUM(SUM(SUM($DV57,$CO57:$CQ57,$FR57:$FT57)/$P57)*$V57*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV57,$CO57:$CQ57,$EA57:$ER57)/$P57)*$Y57*FctrChngDts!$B$15),SUM(SUM(SUM($DV57,$CO57:$CQ57,$FR57:$FT57)/$P57)*$Y57*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA57*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI57*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ57*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ57,$FU57,$GF57,$GZ57:$HE57),IF(Account!$Q$2=TRUE,SUM($DZ57,$FV57,$GF57,$GZ57:$HE57),SUM($DZ57,$ES57,$FU57:$FV57,$GF57,$GZ57:$HE57)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E57),Usage!$P57,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D57,FctrChngDts!$C$17<=Usage!$E57),SUM(FctrChngDts!$C$17-Usage!$D57),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E57),Usage!$P57,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D57,FctrChngDts!$C$19<=Usage!$E57),SUM(FctrChngDts!$C$19-Usage!$D57),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK57*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK57*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL57*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL57*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D57))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A57,Tenant!$A:$J,8,FALSE)=TRUE,$GG57<0),0,SUM(SUM(SUM($GG57/$P57*$GP57)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A57,Tenant!$A:$J,8,FALSE)=TRUE,$GG57<0),0,SUM(SUM(SUM($GG57/$P57*$GQ57)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D57))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A57,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV57*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A57,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW57*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU57:$DA57,$EU57,$EA57:$EF57,$FA57)-SUM(SUM($BW57:$CB57)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD57:$DJ57,$FC57,$EG57:$EL57,$FI57)-SUM(SUM($CC57:$CH57)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM57:$DS57,$FK57,$EM57:$ER57,$FQ57)-SUM(SUM($CI57:$CN57)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO57,$CU57:$DA57,$EU57,$EW57,$EY57,$EA57:$EF57,$FA57,$CP57,$DD57:$DJ57,$FC57,$FE57,$FG57,$EG57:$EL57,$FI57)/$P57*$S57)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO57,$CU57:$DA57,$EU57,$EW57,$EY57,$EA57:$EF57,$FA57,$CP57,$DD57:$DJ57,$FC57,$FE57,$FG57,$EG57:$EL57,$FI57)/$P57*$V57)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ57,$DM57:$DS57,$FK57,$FM57,$FO57,$EM57:$ER57,$FQ57)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D57,BslnAllctnCrrnt!$A$1<=$E57),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK57=\"FSP1\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$Q57,BslnAllctnCrrnt!$A$1<$R57),SUM(BslnAllctnCrrnt!$A$1-$Q57),IF(AND($AK57=\"FSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$Q57,BslnAllctnCrrnt!$A$1<$R57),SUM(BslnAllctnCrrnt!$A$1-$Q57),IF(AND($AK57=\"FSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),$I57,IF(AND($AK57=\"SSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$Q57,BslnAllctnCrrnt!$A$1<$R57),SUM(BslnAllctnCrrnt!$A$1-$Q57),IF(AND($AK57=\"SSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),$I57,0)))))","v":0},{"$f":"IF(AND($AK57=\"FSP1\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$Q57,BslnAllctnCrrnt!$A$1<$R57),SUM($I57-$HG57),IF(AND($AK57=\"FSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$Q57,BslnAllctnCrrnt!$A$1<$R57),SUM($I57-$HG57),IF(AND($AK57=\"FSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM($I57-$HG57),IF(AND($AK57=\"SSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$Q57,BslnAllctnCrrnt!$A$1<$R57),SUM($I57-$HG57),IF(AND($AK57=\"SSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM($I57-$HG57),0)))))","v":0},{"$f":"IF(AND($AK57=\"SSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$Q57,BslnAllctnCrrnt!$A$1<$R57),0,IF(AND(FctrChngDts!$A$2>=$D57,FctrChngDts!$B$2<$E57),IF(AND($AK57=\"SSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM(BslnAllctnCrrnt!$A$1-$T57),0),IF(AND($AK57=\"FSP2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM(BslnAllctnCrrnt!$A$1-$T57),IF(AND($AK57=\"FSP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM(BslnAllctnCrrnt!$A$1-$T57),IF(AND($AK57=\"FSP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$W57,BslnAllctnCrrnt!$A$1<$X57),$K57,IF(AND($AK57=\"FSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$Q57,BslnAllctnCrrnt!$A$1<$R57),0,IF(AND($AK57=\"FSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM(BslnAllctnCrrnt!$A$1-$T57),IF(AND($AK57=\"SSP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM(BslnAllctnCrrnt!$A$1-$T57),IF(AND($AK57=\"SSP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$W57,BslnAllctnCrrnt!$A$1<$X57),$K57,0)))))))))","v":0},{"$f":"IF(AND($AK57=\"SSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$Q57,BslnAllctnCrrnt!$A$1<$R57),SUM($K57-$HI57),IF(AND($AK57=\"SSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM($K57-$HI57),IF(AND($AK57=\"FSP2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM($K57-$HI57),IF(AND($AK57=\"FSP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM($K57-$HI57),IF(AND($AK57=\"FSP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$W57,BslnAllctnCrrnt!$A$1<$X57),SUM($K57-$HI57),IF(AND($AK57=\"FSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$Q57,BslnAllctnCrrnt!$A$1<$R57),SUM($K57-$HI57),IF(AND($AK57=\"FSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM($K57-$HI57),IF(AND($AK57=\"SSP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM($K57-$HI57),IF(AND($AK57=\"SSP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$W57,BslnAllctnCrrnt!$A$1<$X57),SUM($K57-$HI57),0)))))))))","v":0},{"$f":"IF(AND($AK57=\"FSP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),0,IF(AND($AK57=\"FSP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$W57,BslnAllctnCrrnt!$A$1<$X57),SUM(BslnAllctnCrrnt!$A$1-$W57),IF(AND($AK57=\"FSP3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$W57,BslnAllctnCrrnt!$A$1<$X57),SUM(BslnAllctnCrrnt!$A$1-$W57),0)))","v":0},{"$f":"IF(AND($AK57=\"FSP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM($M57-$HK57),IF(AND($AK57=\"FSP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$W57,BslnAllctnCrrnt!$A$1<$X57),SUM($M57-$HK57),IF(AND($AK57=\"FSP3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$W57,BslnAllctnCrrnt!$A$1<$X57),SUM($M57-$HK57),0)))","v":0},{"$f":"IF(AND($AK57=\"FWP1\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$Q57,BslnAllctnCrrnt!$A$1<$R57),SUM(BslnAllctnCrrnt!$A$1-$Q57),IF(AND($AK57=\"FWP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$Q57,BslnAllctnCrrnt!$A$1<$R57),SUM(BslnAllctnCrrnt!$A$1-$Q57),IF(AND($AK57=\"FWP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),$J57,IF(AND(FctrChngDts!$A$2>=$D57,FctrChngDts!$B$2<$E57),IF(AND($AK57=\"SSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$Q57,BslnAllctnCrrnt!$A$1<$R57),SUM(BslnAllctnCrrnt!$A$1-$Q57),0),IF(AND($AK57=\"SSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),$J57,0)))))","v":0},{"$f":"IF(AND($AK57=\"FWP1\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$Q57,BslnAllctnCrrnt!$A$1<$R57),SUM($J57-$HM57),IF(AND($AK57=\"FWP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$Q57,BslnAllctnCrrnt!$A$1<$R57),SUM($J57-$HM57),IF(AND($AK57=\"FWP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM($J57-$HM57),IF(AND($AK57=\"SSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$Q57,BslnAllctnCrrnt!$A$1<$R57),SUM($J57-$HM57),IF(AND($AK57=\"SSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM($J57-$HM57),0)))))","v":0},{"$f":"IF(AND($AK57=\"FWP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$Q57,BslnAllctnCrrnt!$A$1<$R57),0,IF(AND($AK57=\"FWP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM(BslnAllctnCrrnt!$A$1-$T57),IF(AND($AK57=\"FWP2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM(BslnAllctnCrrnt!$A$1-$T57),IF(AND($AK57=\"FWP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM(BslnAllctnCrrnt!$A$1-$T57),IF(AND($AK57=\"FWP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$W57,BslnAllctnCrrnt!$A$1<$X57),$L57,IF(AND($AK57=\"SSP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM(BslnAllctnCrrnt!$A$1-$T57),IF(AND($AK57=\"SSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$Q57,BslnAllctnCrrnt!$A$1<$R57),0,IF(AND($AK57=\"SSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM(BslnAllctnCrrnt!$A$1-$T57),0))))))))","v":0},{"$f":"IF(AND($AK57=\"FWP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$Q57,BslnAllctnCrrnt!$A$1<$R57),SUM($L57-$HO57),IF(AND($AK57=\"FWP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM($L57-$HO57),IF(AND($AK57=\"FWP2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM($L57-$HO57),IF(AND($AK57=\"FWP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM($L57-$HO57),IF(AND($AK57=\"FWP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$W57,BslnAllctnCrrnt!$A$1<$X57),SUM($L57-$HO57),IF(AND($AK57=\"SSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$Q57,BslnAllctnCrrnt!$A$1<$R57),SUM($L57-$HO57),IF(AND($AK57=\"SSP1P2\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM($L57-$HO57),0)))))))","v":0},{"$f":"IF(AND($AK57=\"FWP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),0,IF(AND($AK57=\"FWP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$W57,BslnAllctnCrrnt!$A$1<$X57),SUM(BslnAllctnCrrnt!$A$1-$W57),IF(AND($AK57=\"FWP3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$W57,BslnAllctnCrrnt!$A$1<$X57),SUM(BslnAllctnCrrnt!$A$1-$W57),IF(AND($AK57=\"SSP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),0,IF(AND($AK57=\"SSP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$W57,BslnAllctnCrrnt!$A$1<$X57),SUM(BslnAllctnCrrnt!$A$1-$W57),0)))))","v":0},{"$f":"IF(AND($AK57=\"FWP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM($N57-$HQ57),IF(AND($AK57=\"FWP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$W57,BslnAllctnCrrnt!$A$1<$X57),SUM($N57-$HQ57),IF(AND($AK57=\"FWP3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$W57,BslnAllctnCrrnt!$A$1<$X57),SUM($N57-$HQ57),IF(AND($AK57=\"SSP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$T57,BslnAllctnCrrnt!$A$1<$U57),SUM($N57-$HQ57),IF(AND($AK57=\"SSP2P3\",$HF57=TRUE,BslnAllctnCrrnt!$A$1>=$W57,BslnAllctnCrrnt!$A$1<$X57),SUM($N57-$HQ57),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[57,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G58),0,IF($F58<=$G58,SUM($G58-$F58),IF($F58>$G58,SUM((Account!$L$2-Usage!$F58)+Usage!$G58+1))))","v":0},{"$f":"IF($Q58=0,0,IF($R58=0,0,IF(AND($Q58<FctrChngDts!$A$2,$R58>=FctrChngDts!$A$2),SUM($R58-FctrChngDts!$A$2+1),IF(AND($Q58>=FctrChngDts!$A$2,$R58>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q58),IF(AND($Q58>=FctrChngDts!$A$2,$R58<FctrChngDts!$B$2),SUM($R58-$Q58+1),0)))))","v":0},{"$f":"IF($Q58=0,0,IF($R58=0,0,IF(AND($Q58<FctrChngDts!$A$2,$R58>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q58),IF(AND($Q58<FctrChngDts!$A$2,$R58<FctrChngDts!$A$2),SUM($R58-$Q58+1),IF(AND($Q58>FctrChngDts!$A$2,$R58>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R58+1),0)))))","v":0},{"$f":"IF($T58=0,0,IF($U58=0,0,IF(AND($T58<FctrChngDts!$A$2,$U58>=FctrChngDts!$A$2),SUM($U58-FctrChngDts!$A$2+1),IF(AND($T58>=FctrChngDts!$A$2,$U58<FctrChngDts!$B$2),SUM($U58-$T58+1),IF(AND($T58>=FctrChngDts!$A$2,$U58>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T58)<0),0,IF(AND($T58>=FctrChngDts!$A$2,$U58>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T58),0))))))","v":0},{"$f":"IF($T58=0,0,IF($U58=0,0,IF(AND($T58<FctrChngDts!$A$2,$U58>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T58),IF(AND($T58>=FctrChngDts!$B$2,$U58>=FctrChngDts!$B$2),SUM($U58-$T58+1),IF(AND($T58<FctrChngDts!$A$2,$U58<FctrChngDts!$A$2),SUM($U58-$T58+1),IF(AND($T58>=FctrChngDts!$A$2,$U58>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U58+1),0))))))","v":0},{"$f":"IF($W58=0,0,IF($X58=0,0,IF(AND($W58>=FctrChngDts!$A$2,$X58>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W58)<0),0,IF(AND($W58>=FctrChngDts!$A$2,$X58>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W58),IF(AND($W58>=FctrChngDts!$A$2,$X58<FctrChngDts!$B$2),SUM($X58-$W58+1),IF(AND($W58<FctrChngDts!$A$2,$X58>=FctrChngDts!$A$2),SUM($X58-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W58=0,0,IF($X58=0,0,IF(AND($W58<FctrChngDts!$A$2,$X58<FctrChngDts!$A$2),SUM($X58-$W58+1),IF(AND($W58>=FctrChngDts!$A$2,$X58>=FctrChngDts!$B$2,SUM($X58-FctrChngDts!$B$2+1)<=$Y58),SUM($X58-FctrChngDts!$B$2+1),IF(AND($W58>=FctrChngDts!$A$2,$X58>=FctrChngDts!$B$2),SUM($X58-$W58+1),IF(AND($W58<FctrChngDts!$A$2,$X58>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W58),0))))))","v":0},{"$f":"IF(AND($D58>=FctrChngDts!$C$2,$E58<FctrChngDts!$E$2),\"1\",IF(AND($D58>=FctrChngDts!$E$2,$E58<FctrChngDts!$G$2),\"2\",IF(AND($D58>=FctrChngDts!$G$2,$E58<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D58>=FctrChngDts!$D$2,,IF(AND($D58>=FctrChngDts!$C$2,$D58<=FctrChngDts!$D$2),$D58,IF(AND($D58>=FctrChngDts!$C$2,$D58>=FctrChngDts!$D$2,$E58>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D58>FctrChngDts!$D$2,,IF($D58=FctrChngDts!$D$2,$D58,IF(AND($D58>=FctrChngDts!$C$2,$E58<FctrChngDts!$D$2),$E58,IF(AND($D58>=FctrChngDts!$C$2,$E58>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D58>=FctrChngDts!$D$2,$E58>=FctrChngDts!$D$2,$E58>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E58<FctrChngDts!$D$2,$E58<=FctrChngDts!$D$2),$E58,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D58<FctrChngDts!$E$2,$E58<FctrChngDts!$E$2),,IF($D58>FctrChngDts!$F$2,,IF(AND($D58>=FctrChngDts!$E$2,$D58<=FctrChngDts!$F$2),$D58,IF(AND($D58>=FctrChngDts!$E$2,$D58>=FctrChngDts!$F$2,$E58>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D58>FctrChngDts!$F$2,,IF($E58=FctrChngDts!$F$2,$E58,IF(AND($D58<FctrChngDts!$E$2,$E58<=FctrChngDts!$F$2),$E58,IF(AND($D58>=FctrChngDts!$E$2,$E58<FctrChngDts!$F$2),$E58,IF(AND($D58>=FctrChngDts!$E$2,$E58>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D58>=FctrChngDts!$F$2,$E58>=FctrChngDts!$F$2,$E58>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D58<FctrChngDts!$G$2,$E58<FctrChngDts!$G$2),,IF($D58>FctrChngDts!$H$2,,IF(AND($D58>=FctrChngDts!$G$2,$D58<=FctrChngDts!$H$2),$D58,IF(AND($D58>=FctrChngDts!$G$2,$D58>=FctrChngDts!$H$2,$E58>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D58>FctrChngDts!$H$2,,IF($E58=FctrChngDts!$H$2,$E58,IF(AND($D58<FctrChngDts!$G$2,$E58<=FctrChngDts!$H$2),$E58,IF(AND($D58>=FctrChngDts!$G$2,$E58<FctrChngDts!$H$2),$E58,IF(AND($D58>=FctrChngDts!$G$2,$E58>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D58>=FctrChngDts!$H$2,$E58>=FctrChngDts!$H$2,$E58>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A58,Tenant!$A58:$J357,6,FALSE)","v":0},{"$f":"VLOOKUP($A58,Tenant!$A58:$J357,7,FALSE)","v":0},{"$f":"VLOOKUP($A58,Tenant!$A58:$J357,10,FALSE)","v":0},0,{"$f":"IF(AND($AK58=\"FSP2\",$AJ58=FALSE,$HF58=FALSE),SUM($K58*FctrChngDts!$C$9),IF(AND($AK58=\"FSP2\",$AJ58=TRUE,$HF58=FALSE),SUM($K58*FctrChngDts!$C$10),IF(AND($AK58=\"FSP2P3\",$AJ58=FALSE,$HF58=FALSE),SUM(SUM($K58,$M58)*FctrChngDts!$C$9),IF(AND($AK58=\"FSP2P3\",$AJ58=TRUE,$HF58=FALSE),SUM(SUM($K58,$M58)*FctrChngDts!$C$10),IF(AND($AK58=\"FSP3\",$AJ58=FALSE,$HF58=FALSE),SUM($M58*FctrChngDts!$C$9),IF(AND($AK58=\"FSP3\",$AJ58=TRUE,$HF58=FALSE),SUM($M58*FctrChngDts!$C$10),IF(AND($AK58=\"FSP1\",$AJ58=FALSE,$HF58=FALSE),SUM($I58*FctrChngDts!$C$9),IF(AND($AK58=\"FSP1\",$AJ58=TRUE,$HF58=FALSE),SUM($I58*FctrChngDts!$C$10),IF(AND($AK58=\"FSP1P2\",$AJ58=FALSE,$HF58=FALSE),SUM(SUM($I58,$K58)*FctrChngDts!$C$9),IF(AND($AK58=\"FSP1P2\",$AJ58=TRUE,$HF58=FALSE),SUM(SUM($I58,$K58)*FctrChngDts!$C$10),IF(AND($Z58=\"Summer\",$AK58=\"SSP2P3\",$AJ58=FALSE,$HF58=FALSE),SUM(SUM(SUM(SUM($K58,$M58)*FctrChngDts!$C$9),SUM(SUM($L58,$N58)*FctrChngDts!$C$11))*$AF58),IF(AND($Z58=\"Summer\",$AK58=\"SSP2P3\",$AJ58=TRUE,$HF58=FALSE),SUM(SUM(SUM(SUM($K58,$M58)*FctrChngDts!$C$10),SUM(SUM($L58,$N58)*FctrChngDts!$C$12))*$AF58),IF(AND($Z58=\"Winter\",$AK58=\"SSP2P3\",$AJ58=FALSE,$HF58=FALSE),SUM(SUM(SUM(SUM($K58,$M58)*FctrChngDts!$C$9),SUM(SUM($L58,$N58)*FctrChngDts!$C$11))-$AO58),IF(AND($Z58=\"Winter\",$AK58=\"SSP2P3\",$AJ58=TRUE,$HF58=FALSE),SUM(SUM(SUM(SUM($K58,$M58)*FctrChngDts!$C$10),SUM(SUM($L58,$N58)*FctrChngDts!$C$12))-$AO58),IF(AND($Z58=\"Summer\",$AK58=\"SSP1P2\",$AJ58=FALSE,$HF58=FALSE),SUM(SUM(SUM(SUM($I58,$K58)*FctrChngDts!$C$9),SUM(SUM($J58,$L58)*FctrChngDts!$C$11))*$AF58),IF(AND($Z58=\"Summer\",$AK58=\"SSP1P2\",$AJ58=TRUE,$HF58=FALSE),SUM(SUM(SUM(SUM($I58,$K58)*FctrChngDts!$C$10),SUM(SUM($J58,$L58)*FctrChngDts!$C$12))*$AF58),IF(AND($Z58=\"Winter\",$AK58=\"SSP1P2\",$AJ58=FALSE,$HF58=FALSE),SUM(SUM(SUM(SUM($I58,$K58)*FctrChngDts!$C$9),SUM(SUM($J58,$L58)*FctrChngDts!$C$11))-$AO58),IF(AND($Z58=\"Winter\",$AK58=\"SSP1P2\",$AJ58=TRUE,$HF58=FALSE),SUM(SUM(SUM(SUM($I58,$K58)*FctrChngDts!$C$10),SUM(SUM($J58,$L58)*FctrChngDts!$C$12))-$AO58),IF(AND($AK58=\"FSP2\",$AJ58=FALSE,$HF58=TRUE),SUM(SUM($HI58*FctrChngDts!$B$9),SUM($HJ58*FctrChngDts!$C$9)),IF(AND($AK58=\"FSP2\",$AJ58=TRUE,$HF58=TRUE),SUM(SUM($HI58*FctrChngDts!$B$10),SUM($HJ58*FctrChngDts!$C$10)),IF(AND($AK58=\"FSP2P3\",$AJ58=FALSE,$HF58=TRUE),SUM(SUM(SUM($HI58,$HK58)*FctrChngDts!$B$9),SUM(SUM($HJ58,$HL58)*FctrChngDts!$C$9)),IF(AND($AK58=\"FSP2P3\",$AJ58=TRUE,$HF58=TRUE),SUM(SUM(SUM($HI58,$HK58)*FctrChngDts!$B$10),SUM(SUM($HJ58,$HL58)*FctrChngDts!$C$10)),IF(AND($AK58=\"FSP3\",$AJ58=FALSE,$HF58=TRUE),SUM(SUM($HK58*FctrChngDts!$B$9),SUM($HL58*FctrChngDts!$C$9)),IF(AND($AK58=\"FSP3\",$AJ58=TRUE,$HF58=TRUE),SUM(SUM($HK58*FctrChngDts!$B$10),SUM($HL58*FctrChngDts!$C$10)),IF(AND($AK58=\"FSP1\",$AJ58=FALSE,$HF58=TRUE),SUM(SUM($HG58*FctrChngDts!$B$9),SUM($HH58*FctrChngDts!$C$9)),IF(AND($AK58=\"FSP1\",$AJ58=TRUE,$HF58=TRUE),SUM(SUM($HG58*FctrChngDts!$B$10),SUM($HH58*FctrChngDts!$C$10)),IF(AND($AK58=\"FSP1P2\",$AJ58=FALSE,$HF58=TRUE),SUM(SUM(SUM($HG58,$HI58)*FctrChngDts!$B$9),SUM(SUM($HH58,$HJ58)*FctrChngDts!$C$9)),IF(AND($AK58=\"FSP1P2\",$AJ58=TRUE,$HF58=TRUE),SUM(SUM(SUM($HG58,$HI58)*FctrChngDts!$B$10),SUM(SUM($HG58,$HI58)*FctrChngDts!$C$10)),IF(AND($Z58=\"Summer\",$AK58=\"SSP2P3\",$AJ58=FALSE,$HF58=TRUE),SUM(SUM(SUM(SUM($HI58,$HK58)*FctrChngDts!$B$9),SUM(SUM($HJ58,$HL58)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO58,$HQ58)*FctrChngDts!$B$11),SUM(SUM($HP58,$HR58)*FctrChngDts!$C$11))*$AF58),IF(AND($Z58=\"Summer\",$AK58=\"SSP2P3\",$AJ58=TRUE,$HF58=TRUE),SUM(SUM(SUM(SUM($HI58,$HK58)*FctrChngDts!$B$10),SUM(SUM($HJ58,$HL58)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO58,$HQ58)*FctrChngDts!$B$12),SUM(SUM($HP58,$HR58)*FctrChngDts!$C$12))*$AF58),IF(AND($Z58=\"Winter\",$AK58=\"SSP2P3\",$AJ58=FALSE,$HF58=TRUE),SUM(SUM(SUM(SUM($HI58,$HK58)*FctrChngDts!$B$9),SUM(SUM($HJ58,$HL58)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO58,$HQ58)*FctrChngDts!$B$11),SUM(SUM($HP58,$HR58)*FctrChngDts!$C$11))-$AO58),IF(AND($Z58=\"Winter\",$AK58=\"SSP2P3\",$AJ58=TRUE,$HF58=TRUE),SUM(SUM(SUM(SUM($HI58,$HK58)*FctrChngDts!$B$10),SUM(SUM($HO58,$HQ58)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO58,$HQ58)*FctrChngDts!$B$12),SUM(SUM($HP58,$HR58)*FctrChngDts!$C$12))-$AO58),IF(AND($Z58=\"Summer\",$AK58=\"SSP1P2\",$AJ58=FALSE,$HF58=TRUE),SUM(SUM(SUM(SUM($HG58,$HI58)*FctrChngDts!$B$9),SUM(SUM($HH58,$HJ58)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM58,$HO58)*FctrChngDts!$B$11),SUM(SUM($HN58,$HP58)*FctrChngDts!$C$11))*$AF58),IF(AND($Z58=\"Summer\",$AK58=\"SSP1P2\",$AJ58=TRUE,$HF58=TRUE),SUM(SUM(SUM(SUM($HG58,$HI58)*FctrChngDts!$B$10),SUM(SUM($HH58,$HJ58)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM58,$HO58)*FctrChngDts!$B$12),SUM(SUM($HN58,$HP58)*FctrChngDts!$C$12))*$AF58),IF(AND($Z58=\"Winter\",$AK58=\"SSP1P2\",$AJ58=FALSE,$HF58=TRUE),SUM(SUM(SUM(SUM($HG58,$HI58)*FctrChngDts!$B$9),SUM(SUM($HH58,$HJ58)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM58,$HO58)*FctrChngDts!$B$11),SUM(SUM($HN58,$HP58)*FctrChngDts!$C$11))-$AO58),IF(AND($Z58=\"Winter\",$AK58=\"SSP1P2\",$AJ58=TRUE,$HF58=TRUE),SUM(SUM(SUM(SUM($HG58,$HI58)*FctrChngDts!$B$10),SUM(SUM($HH58,$HJ58)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM58,$HO58)*FctrChngDts!$B$12),SUM(SUM($HN58,$HP58)*FctrChngDts!$C$12))-$AO58),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK58=\"FWP1\",$AJ58=FALSE,$HF58=FALSE),SUM($J58*FctrChngDts!$C$11),IF(AND($AK58=\"FWP1\",$AJ58=TRUE,$HF58=FALSE),SUM($J58*FctrChngDts!$C$12),IF(AND($AK58=\"FWP1P2\",$AJ58=FALSE,$HF58=FALSE),SUM(SUM($J58,$L58)*FctrChngDts!$C$11),IF(AND($AK58=\"FWP1P2\",$AJ58=TRUE,$HF58=FALSE),SUM(SUM($J58,$L58)*FctrChngDts!$C$12),IF(AND($AK58=\"FWP2\",$AJ58=FALSE,$HF58=FALSE),SUM($L58*FctrChngDts!$C$11),IF(AND($AK58=\"FWP2\",$AJ58=TRUE,$HF58=FALSE),SUM($L58*FctrChngDts!$C$12),IF(AND($AK58=\"FWP2P3\",$AJ58=FALSE,$HF58=FALSE),SUM(SUM($L58,$N58)*FctrChngDts!$C$11),IF(AND($AK58=\"FWP2P3\",$AJ58=TRUE,$HF58=FALSE),SUM(SUM($L58,$N58)*FctrChngDts!$C$12),IF(AND($AK58=\"FWP3\",$AJ58=FALSE,$HF58=FALSE),SUM($N58*FctrChngDts!$C$11),IF(AND($AK58=\"FWP3\",$AJ58=TRUE,$HF58=FALSE),SUM($N58*FctrChngDts!$C$12),IF(AND($Z58=\"Winter\",$AK58=\"SSP1P2\",$AJ58=FALSE,$HF58=FALSE),SUM(SUM(SUM($I58,$K58)*FctrChngDts!$C$9),SUM(SUM($J58,$L58)*FctrChngDts!$C$11))*$AG58,IF(AND($Z58=\"Winter\",$AK58=\"SSP1P2\",$AJ58=TRUE,$HF58=FALSE),SUM(SUM(SUM($I58,$K58)*FctrChngDts!$B$10),SUM(SUM($J58,$L58)*FctrChngDts!$B$12))*$AG58,IF(AND($Z58=\"Summer\",$AK58=\"SSP1P2\",$AJ58=FALSE,$HF58=FALSE),SUM(SUM(SUM($I58,$K58)*FctrChngDts!$B$9),SUM(SUM($J58,$L58)*FctrChngDts!$B$11))-$AJ58,IF(AND($Z58=\"Summer\",$AK58=\"SSP1P2\",$AJ58=TRUE,$HF58=FALSE),SUM(SUM(SUM($I58,$K58)*FctrChngDts!$C$10),SUM(SUM($J58,$L58)*FctrChngDts!$C$12))-$AJ58,IF(AND($Z58=\"Winter\",$AK58=\"SSP2P3\",$AJ58=FALSE,$HF58=FALSE),SUM(SUM(SUM($K58,$M58)*FctrChngDts!$C$9),SUM(SUM($L58,$N58)*FctrChngDts!$C$11))*$AG58,IF(AND($Z58=\"Winter\",$AK58=\"SSP2P3\",$AJ58=TRUE,$HF58=FALSE),SUM(SUM(SUM($K58,$M58)*FctrChngDts!$C$10),SUM(SUM($L58,$N58)*FctrChngDts!$C$12))*$AG58,IF(AND($Z58=\"Summer\",$AK58=\"SSP2P3\",$AJ58=FALSE,$HF58=FALSE),SUM(SUM(SUM($K58,$M58)*FctrChngDts!$C$9),SUM(SUM($L58,$N58)*FctrChngDts!$C$11))-$AJ58,IF(AND($Z58=\"Summer\",$AK58=\"SSP2P3\",$AJ58=TRUE,$HF58=FALSE),SUM(SUM(SUM($K58,$M58)*FctrChngDts!$C$10),SUM(SUM($L58,$N58)*FctrChngDts!$C$12))-$AJ58,IF(AND($AK58=\"FWP1\",$AJ58=FALSE,$HF58=TRUE),SUM(SUM($HM58*FctrChngDts!$B$11),SUM($HN58*FctrChngDts!$C$11)),IF(AND($AK58=\"FWP1\",$AJ58=TRUE,$HF58=TRUE),SUM(SUM($HM58*FctrChngDts!$B$12),SUM($HN58*FctrChngDts!$C$12)),IF(AND($AK58=\"FWP1P2\",$AJ58=FALSE,$HF58=TRUE),SUM(SUM(SUM($HM58,$HO58)*FctrChngDts!$B$11),SUM(SUM($HN58,$HP58)*FctrChngDts!$C$11)),IF(AND($AK58=\"FWP1P2\",$AJ58=TRUE,$HF58=TRUE),SUM(SUM(SUM($HM58,$KP58)*FctrChngDts!$C$12),SUM(SUM($HN58,$HP58)*FctrChngDts!$C$12)),IF(AND($AK58=\"FWP2\",$AJ58=FALSE,$HF58=TRUE),SUM(SUM($HO58*FctrChngDts!$B$11),SUM($HO58*FctrChngDts!$C$11)),IF(AND($AK58=\"FWP2\",$AJ58=TRUE,$HF58=TRUE),SUM(SUM($HO58*FctrChngDts!$B$12),SUM($HO58*FctrChngDts!$C$12)),IF(AND($AK58=\"FWP2P3\",$AJ58=FALSE,$HF58=TRUE),SUM(SUM(SUM($HO58,$HQ58)*FctrChngDts!$C$11),SUM(SUM($HP58,$HR58)*FctrChngDts!$C$11)),IF(AND($AK58=\"FWP2P3\",$AJ58=TRUE,$HF58=TRUE),SUM(SUM(SUM($HO58,$HQ58)*FctrChngDts!$C$12),SUM(SUM($HP58,$HR58)*FctrChngDts!$C$12)),IF(AND($AK58=\"FWP3\",$AJ58=FALSE,$HF58=TRUE),SUM(SUM($HQ58*FctrChngDts!$B$11),SUM($HR58*FctrChngDts!$C$11)),IF(AND($AK58=\"FWP3\",$AJ58=TRUE,$HF58=TRUE),SUM(SUM($HQ58*FctrChngDts!$B$12),SUM($HR58*FctrChngDts!$C$12)),IF(AND($Z58=\"Winter\",$AK58=\"SSP1P2\",$AJ58=FALSE,$HF58=TRUE),SUM(SUM(SUM(SUM($HG58,$HI58)*FctrChngDts!$B$9),SUM(SUM($HH58,$HJ58)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM58,$HO58)*FctrChngDts!$B$11),SUM(SUM($HN58,$HP58)*FctrChngDts!$C$11))*$AG58),IF(AND($Z58=\"Winter\",$AK58=\"SSP1P2\",$AJ58=TRUE,$HF58=TRUE),SUM(SUM(SUM(SUM($HG58,$HI58)*FctrChngDts!$B$10), SUM(SUM($HH58,$HJ58)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM58,$HO58)*FctrChngDts!$B$12),SUM(SUM($HN58,$HP58)*FctrChngDts!$C$12))*$AG58),IF(AND($Z58=\"Summer\",$AK58=\"SSP1P2\",$AJ58=FALSE,$HF58=TRUE),SUM(SUM(SUM(SUM($HG58,$HI58)*FctrChngDts!$B$9),SUM(SUM($HH58,$HJ58)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM58,$HO58)*FctrChngDts!$B$11),SUM(SUM($HN58,$HP58)*FctrChngDts!$C$11))-$AJ58),IF(AND($Z58=\"Summer\",$AK58=\"SSP1P2\",$AJ58=TRUE,$HF58=TRUE),SUM(SUM(SUM(SUM($HG58,$HI58)*FctrChngDts!$B$10),SUM(SUM($HH58,$HJ58)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM58,$HO58)*FctrChngDts!$B$12),SUM(SUM($HN58,$HP58)*FctrChngDts!$C$12))-$AJ58),IF(AND($Z58=\"Winter\",$AK58=\"SSP2P3\",$AJ58=FALSE,$HF58=TRUE),SUM(SUM(SUM(SUM($HI58,$HK58)*FctrChngDts!$B$9),SUM(SUM($HJ58,$HL58)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO58,$HQ58)*FctrChngDts!$B$11),SUM(SUM($HP58,$HR58)*FctrChngDts!$C$11))*$AG58),IF(AND($Z58=\"Winter\",$AK58=\"SSP2P3\",$AJ58=TRUE,$HF58=TRUE),SUM(SUM(SUM(SUM($HI58,$HK58)*FctrChngDts!$B$10), SUM(SUM($HJ58,$HL58)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO58,$HQ58)*FctrChngDts!$B$12),SUM(SUM($HP58,$HR58)*FctrChngDts!$C$12))*$AG58),IF(AND($Z58=\"Summer\",$AK58=\"SSP2P3\",$AJ58=FALSE,$HF58=TRUE),SUM(SUM(SUM(SUM($HI58,$HK58)*FctrChngDts!$B$9),SUM(SUM($HJ58,$HL58)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO58,$HQ58)*FctrChngDts!$B$11),SUM(SUM($HP58,$HR58)*FctrChngDts!$C$11))-$AJ58),IF(AND($Z58=\"Summer\",$AK58=\"SSP2P3\",$AJ58=TRUE,$HF58=TRUE),SUM(SUM(SUM(SUM($HI58,$HK58)*FctrChngDts!$B$10), SUM(SUM($HJ58,$HL58)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO58,$HQ58)*FctrChngDts!$B$12),SUM(SUM($HP58,$HR58)*FctrChngDts!$C$12))-$AJ58),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK58=\"FSP1\",$AH58=TRUE,SUM(SUM(SUM($AI58*FctrChngDts!$B$13)*I58),$AR58)>$AD58),$AD58,IF(AND($AK58=\"FSP1\",$AH58=TRUE,SUM(SUM(SUM($AI58*FctrChngDts!$B$13)*$I58),$AR58)<=$AD58),SUM(SUM(SUM($AI58*FctrChngDts!$B$13)*$I58),$AR58),IF(AND($Z58=\"Summer\",$AK58=\"SSP1\",$AH58=TRUE,SUM(SUM(SUM(SUM($I58,$J58)*SUM($AI58*FctrChngDts!$B$13))*$AF58),$AR58)>$AD58),$AD58,IF(AND($Z58=\"Summer\",$AK58=\"SSP1\",$AH58=TRUE,SUM(SUM(SUM(SUM($I58,$J58)*SUM($AI58*FctrChngDts!$B$13))*$AF58),$AR58)<=$AD58),SUM(SUM(SUM(SUM($I58,$J58)*SUM($AI58*FctrChngDts!$B$13))*$AF58),$AR58),IF(AND($Z58=\"Winter\",$AK58=\"SSP1\",$AH58=TRUE,SUM(SUM(SUM(SUM($I58,$J58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AU58:$AW58)),$AR58)>$AD58),$AD58,IF(AND($Z58=\"Winter\",$AK58=\"SSP1\",$AH58=TRUE,SUM(SUM(SUM(SUM($I58,$J58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AU58:$AW58)),$AR58)<=$AD58),SUM(SUM(SUM(SUM($I58,$J58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AU58:$AW58)),$AR58),IF(AND($AK58=\"FSP1P2\",$AH58=TRUE,SUM(SUM(SUM(SUM($I58,$K58)*SUM($AI58*FctrChngDts!$B$13))*$AF58),$AR58)>$AD58),$AD58,IF(AND($AK58=\"FSP1P2\",$AH58=TRUE,SUM(SUM(SUM(SUM($I58,$K58)*SUM($AI58*FctrChngDts!$B$13))*$AF58),$AR58)<=$AD58),SUM(SUM(SUM(SUM($I58,$K58)*SUM($AI58*FctrChngDts!$B$13))*$AF58),$AR58),IF(AND($Z58=\"Summer\",$AK58=\"SSP1P2\",$AH58=TRUE,SUM(SUM(SUM(SUM($I58,$K58,$J58,$L58)*SUM($AI58*FctrChngDts!$B$13))*$AF58),$AR58)>$AD58),$AD58,IF(AND($Z58=\"Summer\",$AK58=\"SSP1P2\",$AH58=TRUE,SUM(SUM(SUM(SUM($I58,$K58,$J58,$L58)*SUM($AI58*FctrChngDts!$B$13))*$AF58),$AR58)<=$AD58),SUM(SUM(SUM(SUM($I58,$K58,$J58,$L58)*SUM($AI58*FctrChngDts!$B$13))*$AF58),$AR58),IF(AND($Z58=\"Winter\",$AK58=\"SSP1P2\",$AH58=TRUE,SUM(SUM(SUM(SUM($I58,$K58,$J58,$L58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AU58:$AW58)),$AR58)>$AD58),$AD58,IF(AND($Z58=\"Winter\",$AK58=\"SSP1P2\",$AH58=TRUE,SUM(SUM(SUM(SUM($I58,$K58,$J58,$L58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AU58:$AW58)),$AR58)<=$AD58),MIN($AD58,SUM($AL58,SUM(SUM(SUM(SUM($I58,$K58,$J58,$L58)*SUM($AI58*FctrChngDts!$B$13))*$AF58)))),IF(AND($AK58=\"FSP2\",$AH58=TRUE,SUM(SUM(SUM($AI58*FctrChngDts!$B$13)*$K58),$AR58)>$AD58),$AD58,IF(AND($AK58=\"FSP2\",$AH58=TRUE,SUM(SUM(SUM($AI58*FctrChngDts!$B$13)*$K58),$AR58)<=$AD58),SUM(SUM(SUM($AI58*FctrChngDts!$B$13)*$K58),$AR58),IF(AND($Z58=\"Summer\",$AK58=\"SSP2\",$AH58=TRUE,SUM(SUM(SUM(SUM($K58,$L58)*SUM($AI58*FctrChngDts!$B$13))*$AF58),$AR58)>$AD58),$AD58,IF(AND($Z58=\"Summer\",$AK58=\"SSP2\",$AH58=TRUE,SUM(SUM(SUM(SUM($K58,$L58)*SUM($AI58*FctrChngDts!$B$13))*$AF58),$AR58)<=$AD58),SUM(SUM(SUM(SUM($K58,$L58)*SUM($AI58*FctrChngDts!$B$13))*$AF58),$AR58),IF(AND($Z58=\"Winter\",$AK58=\"SSP2\",$AH58=TRUE,SUM(SUM(SUM(SUM($K58,$L58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AU58:$AW58)),$AR58)>$AD58),$AD58,IF(AND($Z58=\"Winter\",$AK58=\"SSP2\",$AH58=TRUE,SUM(SUM(SUM(SUM($K58,$L58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AU58:$AW58)),$AR58)<=$AD58),SUM(SUM(SUM(SUM($K58,$L58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AU58:$AW58)),$AR58),IF(AND($AK58=\"FSP2P3\",$AH58=TRUE,SUM(SUM(SUM(SUM($K58,$M58)*SUM($AI58*FctrChngDts!$B$13))*$AF58),$AR58)>$AD58),$AD58,IF(AND($AK58=\"FSP2P3\",$AH58=TRUE,SUM(SUM(SUM(SUM($K58,$M58)*SUM($AI58*FctrChngDts!$B$13))*$AF58),$AR58)<=$AD58),SUM(SUM(SUM(SUM($K58,$M58)*SUM($AI58*FctrChngDts!$B$13))*$AF58),$AR58),IF(AND($Z58=\"Summer\",$AK58=\"SSP2P3\",$AH58=TRUE,SUM(SUM(SUM(SUM($K58,$L58,$M58,$N58)*SUM($AI58*FctrChngDts!$B$13))*$AF58),$AR58)>$AD58),$AD58,IF(AND($Z58=\"Summer\",$AK58=\"SSP2P3\",$AH58=TRUE,SUM(SUM(SUM(SUM($K58,$L58,$M58,$N58)*SUM($AI58*FctrChngDts!$B$13))*$AF58),$AR58)<=$AD58),SUM(SUM(SUM(SUM($K58,$L58,$M58,$N58)*SUM($AI58*FctrChngDts!$B$13))*$AF58),$AR58),IF(AND($Z58=\"Winter\",$AK58=\"SSP2P3\",$AH58=TRUE,SUM(SUM(SUM(SUM($K58,$L58,$M58,$N58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AU58:$AW58)),$AR58)>$AD58),$AD58,IF(AND($Z58=\"Winter\",$AK58=\"SSP2P3\",$AH58=TRUE,SUM(SUM(SUM(SUM($K58,$L58,$M58,$N58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AU58:$AW58)),$AR58)<=$AD58),SUM(SUM(SUM(SUM($K58,$L58,$M58,$N58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AU58:$AW58)),$AR58),IF(AND($AK58=\"FSP3\",$AH58=TRUE,SUM(SUM(SUM($AI58*FctrChngDts!$B$13)*$M58),$AR58)>$AD58),$AD58,IF(AND($AK58=\"FSP3\",$AH58=TRUE,SUM(SUM(SUM($AI58*FctrChngDts!$B$13)*$M58),$AR58)<=$AD58),SUM(SUM(SUM($AI58*FctrChngDts!$B$13)*$M58),$AR58),IF(AND($Z58=\"Summer\",$AK58=\"SSP3\",$AH58=TRUE,SUM(SUM(SUM(SUM($M58,$N58)*SUM($AI58*FctrChngDts!$B$13))*$AF58),$AR58)>$AD58),$AD58,IF(AND($Z58=\"Summer\",$AK58=\"SSP3\",$AH58=TRUE,SUM(SUM(SUM(SUM($M58,$N58)*SUM($AI58*FctrChngDts!$B$13))*$AF58),$AR58)<=$AD58),SUM(SUM(SUM(SUM($M58,$N58)*SUM($AI58*FctrChngDts!$B$13))*$AF58),$AR58),IF(AND($Z58=\"Winter\",$AK58=\"SSP3\",$AH58=TRUE,SUM(SUM(SUM(SUM($M58,$N58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AU58:$AW58)),$AR58)>$AD58),$AD58,IF(AND($Z58=\"Winter\",$AK58=\"SSP3\",$AH58=TRUE,SUM(SUM(SUM(SUM($M58,$N58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AU58:$AW58)),$AR58)<=$AD58),SUM(SUM(SUM(SUM($M58,$N58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AU58:$AW58)),$AR58),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK58=\"FWP1\",$AH58=TRUE,SUM(SUM(SUM($AI58*FctrChngDts!$B$13)*$J58),$AU58)>$AE58),$AE58,IF(AND($AK58=\"FWP1\",$AH58=TRUE,SUM(SUM(SUM($AI58*FctrChngDts!$B$13)*$J58),$AU58)<=$AE58),SUM(SUM(SUM($AI58*FctrChngDts!$B$13)*$J58),$AU58),IF(AND($Z58=\"Winter\",$AK58=\"SSP1\",$AH58=TRUE,SUM(SUM(SUM(SUM($I58,$J58)*SUM($AI58*FctrChngDts!$B$13))*$AG58),$AU58)>$AE58),$AE58,IF(AND($Z58=\"Winter\",$AK58=\"SSP1\",$AH58=TRUE,SUM(SUM(SUM(SUM($I58,$J58)*SUM($AI58*FctrChngDts!$B$13))*$AG58),$AU58)<=$AE58),SUM(SUM(SUM(SUM($I58,$J58)*SUM($AI58*FctrChngDts!$B$13))*$AG58),$AU58),IF(AND($Z58=\"Summer\",$AK58=\"SSP1\",$AH58=TRUE,SUM(SUM(SUM(SUM($I58,$J58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AR58:$AT58)),$AU58)>$AE58),$AE58,IF(AND($Z58=\"Summer\",$AK58=\"SSP1\",$AH58=TRUE,SUM(SUM(SUM(SUM($I58,$J58)*SUM($AI58*FctrChngDts!$B$13))- SUM($AR58:$AT58)),$AU58)<=$AE58),SUM(SUM(SUM(SUM($I58,$J58)*SUM($AI58*FctrChngDts!$B$13))- SUM($AR58:$AT58)),$AU58),IF(AND($AK58=\"FWP1P2\",$AH58=TRUE,SUM(SUM(SUM(SUM($J58,$L58)*SUM($AI58*FctrChngDts!$B$13))*$AG58),$AU58)>$AE58),$AE58,IF(AND($AK58=\"FWP1P2\",$AH58=TRUE,SUM(SUM(SUM(SUM($J58,$L58)*SUM($AI58*FctrChngDts!$B$13))*$AG58),$AU58)<=$AE58),SUM(SUM(SUM(SUM($J58,$L58)*SUM($AI58*FctrChngDts!$B$13))*$AG58),$AU58),IF(AND($Z58=\"Winter\",$AK58=\"SSP1P2\",$AH58=TRUE,SUM(SUM(SUM(SUM($I58,$K58,$J58,$L58)*SUM($AI58*FctrChngDts!$B$13))*$AG58),$AU58)>$AE58),$AE58,IF(AND($Z58=\"Winter\",$AK58=\"SSP1P2\",$AH58=TRUE,SUM(SUM(SUM(SUM($I58,$K58,$J58,$L58)*SUM($AI58*FctrChngDts!$B$13))*$AG58),$AU58)<=$AE58),SUM(SUM(SUM(SUM($I58,$K58,$J58,$L58)*SUM($AI58*FctrChngDts!$B$13))*$AG58),$AU58),IF(AND($Z58=\"Summer\",$AK58=\"SSP1P2\",$AH58=TRUE,SUM(SUM(SUM(SUM($I58,$K58,$J58,$L58)*SUM($AI58*FctrChngDts!$B$13))- SUM($AR58:$AT58)),$AU58)>$AE58),$AE58,IF(AND($Z58=\"Summer\",$AK58=\"SSP1P2\",$AH58=TRUE,SUM(SUM(SUM(SUM($I58,$K58,$J58,$L58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AR58:$AT58)),$AU58)<=$AE58),SUM(SUM(SUM(SUM($I58,$K58,$J58,$L58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AR58:$AT58)),$AU58),IF(AND($AK58=\"FWP2\",$AH58=TRUE,SUM(SUM(SUM($AI58*FctrChngDts!$B$13)*$L58),$AU58)>$AE58),$AE58,IF(AND($AK58=\"FWP2\",$AH58=TRUE,SUM(SUM(SUM($AI58*FctrChngDts!$B$13)*$L58),$AU58)<=$AE58),SUM(SUM(SUM($AI58*FctrChngDts!$B$13)*$L58),$AU58),IF(AND($Z58=\"Winter\",$AK58=\"SSP2\",$AH58=TRUE,SUM(SUM(SUM(SUM($K58,$L58)*SUM($AI58*FctrChngDts!$B$13))*$AG58),$AU58)>$AE58),$AE58,IF(AND($Z58=\"Winter\",$AK58=\"SSP2\",$AH58=TRUE,SUM(SUM(SUM(SUM($K58,$L58)*SUM($AI58*FctrChngDts!$B$13))*$AG58),$AU58)<=$AE58),SUM(SUM(SUM(SUM($K58,$L58)*SUM($AI58*FctrChngDts!$B$13))*$AG58),$AU58),IF(AND($Z58=\"Summer\",$AK58=\"SSP2\",$AH58=TRUE,SUM(SUM(SUM(SUM($K58,$L58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AR58:$AT58)),$AU58)>$AE58),$AE58,IF(AND($Z58=\"Summer\",$AK58=\"SSP2\",$AH58=TRUE,SUM(SUM(SUM(SUM($K58,$L58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AR58:$AT58)),$AU58)<=$AE58),SUM(SUM(SUM(SUM($K58,$L58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AR58:$AT58)),$AU58),IF(AND($AK58=\"FWP2P3\",$AH58=TRUE,SUM(SUM(SUM(SUM($L58,$N58)*SUM($AI58*FctrChngDts!$B$13))*$AG58),$AU58)>$AE58),$AE58,IF(AND($AK58=\"FWP2P3\",$AH58=TRUE,SUM(SUM(SUM(SUM($L58,$N58)*SUM($AI58*FctrChngDts!$B$13))*$AG58),$AU58)<=$AE58),SUM(SUM(SUM(SUM($L58,$N58)*SUM($AI58*FctrChngDts!$B$13))*$AG58),$AU58),IF(AND($Z58=\"Winter\",$AK58=\"SSP2P3\",$AH58=TRUE,SUM(SUM(SUM(SUM($K58,$L58,$M58,$N58)*SUM($AI58*FctrChngDts!$B$13))*$AG58),$AU58)>$AE58),$AE58,IF(AND($Z58=\"Winter\",$AK58=\"SSP2P3\",$AH58=TRUE,SUM(SUM(SUM(SUM($K58,$L58,$M58,$N58)*SUM($AI58*FctrChngDts!$B$13))*$AG58),$AU58)<=$AE58),SUM(SUM(SUM(SUM($K58,$L58,$M58,$N58)*SUM($AI58*FctrChngDts!$B$13))*$AG58),$AU58),IF(AND($Z58=\"Summer\",$AK58=\"SSP2P3\",$AH58=TRUE,SUM(SUM(SUM(SUM($K58,$L58,$M58,$N58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AR58:$AT58)),$AU58)>$AE58),$AE58,IF(AND($Z58=\"Summer\",$AK58=\"SSP2P3\",$AH58=TRUE,SUM(SUM(SUM(SUM($K58,$L58,$M58,$N58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AR58:$AT58)),$AU58)<=$AE58),SUM(SUM(SUM(SUM($K58,$L58,$M58,$N58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AR58:$AT58)),$AU58),IF(AND($AK58=\"FWP3\",$AH58=TRUE,SUM(SUM(SUM($AI58*FctrChngDts!$B$13)*$N58),$AU58)>$AE58),$AE58,IF(AND($AK58=\"FWP3\",$AH58=TRUE,SUM(SUM(SUM($AI58*FctrChngDts!$B$13)*$N58),$AU58)<=$AE58),SUM(SUM(SUM($AI58*FctrChngDts!$B$13)*$N58),$AU58),IF(AND($Z58=\"Winter\",$AK58=\"SSP3\",$AH58=TRUE,SUM(SUM(SUM(SUM($M58,$N58)*SUM($AI58*FctrChngDts!$B$13))*$AG58),$AU58)>$AE58),$AE58,IF(AND($Z58=\"Winter\",$AK58=\"SSP3\",$AH58=TRUE,SUM(SUM(SUM(SUM($M58,$N58)*SUM($AI58*FctrChngDts!$B$13))*$AG58),$AU58)<=$AE58),SUM(SUM(SUM(SUM($M58,$N58)*SUM($AI58*FctrChngDts!$B$13))*$AG58),$AU58),IF(AND($Z58=\"Summer\",$AK58=\"SSP3\",$AH58=TRUE,SUM(SUM(SUM(SUM($M58,$N58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AR58:$AT58)),$AU58)>$AE58),$AE58,IF(AND($Z58=\"Summer\",$AK58=\"SSP3\",$AH58=TRUE,SUM(SUM(SUM(SUM($M58,$N58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AR58:$AT58)),$AU58)<=$AE58),SUM(SUM(SUM(SUM($M58,$N58)*SUM($AI58*FctrChngDts!$B$13))-SUM($AR58:$AT58)),$AU58),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I58>0,$AH58=FALSE),SUM($AR58*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I58>0,$AH58=TRUE),SUM($AX58*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I58>0,$AH58=FALSE),SUM($AS58*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I58>0,$AH58=TRUE),SUM($AY58*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I58>0,$AH58=FALSE),SUM($AT58*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I58>0,$AH58=TRUE),SUM($AZ58*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J58>0,$AH58=FALSE),SUM($AU58*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J58>0,$AH58=TRUE),SUM($BA58*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J58>0,$AH58=FALSE),SUM($AV58*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J58>0,$AH58=TRUE),SUM($BB58*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J58>0,$AH58=FALSE),SUM($AW58*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J58>0,$AH58=TRUE),SUM($BC58*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K58>0,$AH58=FALSE),SUM($AR58*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K58>0,$AH58=TRUE),SUM($AX58*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K58>0,$AH58=FALSE),SUM($AS58*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K58>0,$AH58=TRUE),SUM($AY58*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K58>0,$AH58=FALSE),SUM($AT58*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K58>0,$AH58=TRUE),SUM($AZ58*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L58>0,$AH58=FALSE),SUM($AU58*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L58>0,$AH58=TRUE),SUM($BA58*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L58>0,$AH58=FALSE),SUM($AV58*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L58>0,$AH58=TRUE),SUM($BB58*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L58>0,$AH58=FALSE),SUM($AW58*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L58>0,$AH58=TRUE),SUM($BC58*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M58>0,$AH58=FALSE),SUM($AR58*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M58>0,$AH58=TRUE),SUM($AX58*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M58>0,$AH58=FALSE),SUM($AS58*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M58>0,$AH58=TRUE),SUM($AY58*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M58>0,$AH58=FALSE),SUM($AT58*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M58>0,$AH58=TRUE),SUM($AZ58*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N58>0,$AH58=FALSE),SUM($AU58*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N58>0,$AH58=TRUE),SUM($BA58*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N58>0,$AH58=FALSE),SUM($AV58*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N58>0,$AH58=TRUE),SUM($BB58*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N58>0,$AH58=FALSE),SUM($AW58*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N58>0,$AH58=TRUE),SUM($BC58*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I58=0,0,IF(AND($I58>0,$K58>0,$AH58=FALSE),SUM($AR58/$P58*$I58),IF(AND($I58>0,$K58=0,$AH58=FALSE),$AR58,IF(AND($I58>0,$K58>0,$AH58=TRUE),ROUND(MIN($HU58,SUM(SUM($I58,$K58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA58,SUM(SUM($I58,$K58)*(FctrChngDts!$B$13)*$AI58)*$IA58)),0),IF(AND($I58>0,$K58=0,$AH58=TRUE),$AX58))))),0)","v":0},{"$f":"ROUND(IF($I58=0,0,IF(AND($I58>0,$K58>0,$AH58=FALSE),SUM($AS58/$P58*$I58),IF(AND($I58>0,$K58=0,$AH58=FALSE),$AS58,IF(AND($I58>0,$K58>0,$AH58=TRUE),ROUND(MIN(SUM($HU58-$BW58),SUM(SUM($I58,$K58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA58)*3),0),IF(AND($I58>0,$K58=0,$AH58=TRUE),$AY58))))),0)","v":0},0,{"$f":"IF($J58=0,0,IF(AND($J58>0,$L58=0,$N58=0,$AH58=FALSE,$AJ58=FALSE),ROUND(MIN($HX58,SUM($AU58,$BA58)),0),IF(AND($J58>0,$L58=0,$N58=0,$AH58=TRUE,$AJ58=FALSE),ROUND(MIN($HX58,SUM($AU58,SUM($J58*$AI58*FctrChngDts!$B$13))),0),IF(AND($J58>0,$L58>0,$N58=0,$AH58=FALSE,$AJ58=FALSE),ROUND(MIN($HX58,SUM(SUM($J58,$L58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA58,SUM(SUM($J58,$L58)*(FctrChngDts!$B$13)*$AI58)*$IA58)),0),IF(AND($J58>0,$L58>0,$N58=0,$AH58=TRUE,$AJ58=FALSE),ROUND(MIN($HX58,SUM(SUM(SUM(SUM($J58,$L58)*FctrChngDts!$C$11*$IA58),SUM(SUM($J58,$L58)*SUM(FctrChngDts!$B$13*$AI58)*$IA58)))),0),IF(AND($J58>0,$L58=0,$N58=0,$AH58=FALSE,$AJ58=TRUE),ROUND(MIN($HX58,SUM($AU58,$BA58)),0),IF(AND($J58>0,$L58=0,$N58=0,$AH58=TRUE,$AJ58=TRUE),ROUND(MIN($HX58,SUM($AU58,SUM($J58*$AI58*FctrChngDts!$B$13))),0),IF(AND($J58>0,$L58>0,$N58=0,$AH58=FALSE,$AJ58=TRUE),ROUND(MIN($HX58,SUM(SUM($J58,$L58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA58,SUM(SUM($J58,$L58)*(FctrChngDts!$B$13)*$AI58)*$IA58)),0),IF(AND($J58>0,$L58>0,$N58=0,$AH58=TRUE,$AJ58=TRUE),ROUND(MIN($HX58,SUM(SUM(SUM(SUM($J58,$L58)*FctrChngDts!$C$12*$IA58),SUM(SUM($J58,$L58)*SUM(FctrChngDts!$B$13*$AI58)*$IA58)))),0))))))))))","v":0},{"$f":"IF($J58=0,0,IF(AND($J58>0,$L58=0,$N58=0,$AH58=FALSE,$AJ58=FALSE),ROUND(MIN(SUM($HX58-$BZ58),SUM($AU58*3)),0),IF(AND($J58>0,$L58=0,$N58=0,$AH58=TRUE,$AJ58=FALSE),ROUND(MIN(SUM($HX58-$BZ58),SUM(SUM($J58,$L58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA58)*3),0),IF(AND($J58>0,$L58>0,$N58=0,$AH58=FALSE,$AJ58=FALSE),ROUND(MIN(SUM($HX58-$BZ58),SUM(SUM($J58,$L58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA58)*3),0),IF(AND($J58>0,$L58>0,$N58=0,$AH58=TRUE,$AJ58=FALSE),ROUND(MIN(SUM($HX58-$BZ58),SUM(SUM($J58,$L58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA58)*3),0),IF(AND($J58>0,$L58=0,$N58=0,$AH58=FALSE,$AJ58=TRUE),ROUND(MIN(SUM($HX58-$BZ58),SUM($AU58*3)),0),IF(AND($J58>0,$L58=0,$N58=0,$AH58=TRUE,$AJ58=TRUE),ROUND(MIN(SUM($HX58-$BZ58),SUM(SUM($J58,$L58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA58)*3),0),IF(AND($J58>0,$L58>0,$N58=0,$AH58=FALSE,$AJ58=TRUE),ROUND(MIN(SUM($HX58-$BZ58),SUM(SUM($J58,$L58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA58)*3),0),IF(AND($J58>0,$L58>0,$N58=0,$AH58=TRUE,$AJ58=TRUE),ROUND(MIN(SUM($HX58-$BZ58),SUM(SUM($J58,$L58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA58)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K58=0,0,IF(AND($I58>0,$K58>0,$M58=0,$AH58=FALSE),SUM($AR58-$BW58),IF(AND($I58=0,$K58>0,$M58>0,$AH58=FALSE),SUM($AR58/$P58*$K58),IF(AND($I58=0,$K58>0,$M58=0,$AH58=FALSE),$AR58,IF($K58=0,0,IF(AND($I58>0,$K58>0,$M58=0,$AH58=TRUE),ROUND(MIN($HV58,SUM(SUM($I58,$K58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB58,SUM(SUM($I58,$K58)*(FctrChngDts!$B$13)*$AI58)*$IB58)),0),IF(AND($I58=0,$K58>0,$M58>0,$AH58=TRUE),ROUND(MIN($HV58,SUM(SUM($I58,$K58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB58,SUM(SUM($I58,$K58)*(FctrChngDts!$B$13)*$AI58)*$IB58)),0),IF(AND($I58=0,$K58>0,$M58=0,$AH58=TRUE),$AX58)))))))),0)","v":0},{"$f":"ROUND(IF($K58=0,0,IF(AND($I58>0,$K58>0,$M58=0,$AH58=FALSE),SUM($AS58-$BX58),IF(AND($I58=0,$K58>0,$M58>0,$AH58=FALSE),SUM($AS58/$P58*$K58),IF(AND($I58=0,$K58>0,$M58=0,$AH58=FALSE),$AS58,IF($K58=0,0,IF(AND($I58>0,$K58>0,$M58=0,$AH58=TRUE),ROUND(MIN(SUM($HV58-$BW58),SUM(SUM($I58,$K58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB58)*3),0),IF(AND($I58=0,$K58>0,$M58>0,$AH58=TRUE),ROUND(MIN(SUM($HV58-$BW58),SUM(SUM($I58,$K58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB58)*3),0),IF(AND($I58=0,$K58>0,$M58=0,$AH58=TRUE),$AY58)))))))),0)","v":0},0,{"$f":"IF($L58=0,0,IF(AND($J58>0,$L58>0,$N58=0,$AH58=FALSE,$AJ58=FALSE),ROUND(MIN($HY58,SUM(SUM($J58,$L58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB58,SUM(SUM($J58,$L58)*(FctrChngDts!$B$13)*$AI58)*$IB58)),0),IF(AND($J58>0,$L58>0,$N58=0,$AH58=TRUE,$AJ58=FALSE),ROUND(MIN($HY58,SUM(SUM(SUM(SUM($J58,$L58)*FctrChngDts!$C$11*$IB58),SUM(SUM($J58,$L58)*SUM(FctrChngDts!$B$13*$AI58)*$IB58)))),0),IF(AND($J58=0,$L58>0,$N58=0,$AH58=FALSE,$AJ58=FALSE),ROUND(MIN($HY58,SUM($L58*FctrChngDts!$C$11)),0),IF(AND($J58=0,$L58>0,$N58=0,$AH58=TRUE,$AJ58=FALSE),ROUND(MIN($HY58,SUM(SUM(SUM(SUM($J58,$L58)*FctrChngDts!$C$11*$IB58),SUM(SUM($J58,$L58)*SUM(FctrChngDts!$B$13*$AI58)*$IB58)))),0),IF(AND($J58>0,$L58>0,$N58=0,$AH58=FALSE,$AJ58=TRUE),ROUND(MIN($HY58,SUM(SUM($J58,$L58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB58,SUM(SUM($J58,$L58)*(FctrChngDts!$B$13)*$AI58)*$IB58)),0),IF(AND($J58>0,$L58>0,$N58=0,$AH58=TRUE,$AJ58=TRUE),ROUND(MIN($HY58,SUM(SUM(SUM(SUM($J58,$L58)*FctrChngDts!$C$12*$IB58),SUM(SUM($J58,$L58)*SUM(FctrChngDts!$B$13*$AI58)*$IB58)))),0),IF(AND($J58=0,$L58>0,$N58=0,$AH58=FALSE,$AJ58=TRUE),ROUND(MIN($HY58,SUM($L58*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J58=0,$L58>0,$N58=0,$AH58=TRUE,$AJ58=TRUE),ROUND(MIN($HY58,SUM(SUM(SUM(SUM($J58,$L58)*FctrChngDts!$C$12*$IB58),SUM(SUM($J58,$L58)*SUM(FctrChngDts!$B$13*$AI58)*$IB58)))),0))))))))))","v":0},{"$f":"IF($L58=0,0,IF(AND($J58>0,$L58>0,$N58=0,$AH58=FALSE,$AJ58=FALSE),ROUND(MIN(SUM($HY58-$CF58),SUM(SUM($J58,$L58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB58)*3),0),IF(AND($J58>0,$L58>0,$N58=0,$AH58=TRUE,$AJ58=FALSE),ROUND(MIN(SUM($HY58-$CF58),SUM(SUM($J58,$L58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB58)*3),0),IF(AND($J58=0,$L58>0,$N58=0,$AH58=FALSE,$AJ58=FALSE),ROUND(MIN(SUM($HY58-$CF58),SUM($AU58*3)),0),IF(AND($J58=0,$L58>0,$N58=0,$AH58=TRUE,$AJ58=FALSE),ROUND(MIN(SUM($HY58-$CF58),SUM(SUM($J58,$L58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB58)*3),0),IF(AND($J58>0,$L58>0,$N58=0,$AH58=FALSE,$AJ58=TRUE),ROUND(MIN(SUM($HY58-$CF58),SUM(SUM($J58,$L58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB58)*3),0),IF(AND($J58>0,$L58>0,$N58=0,$AH58=TRUE,$AJ58=TRUE),ROUND(MIN(SUM($HY58-$CF58),SUM(SUM($J58,$L58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB58)*3),0),IF(AND($J58=0,$L58>0,$N58=0,$AH58=FALSE,$AJ58=TRUE),ROUND(MIN(SUM($HY58-$CF58),SUM($AU58*3)),0),IF(AND($J58=0,$L58>0,$N58=0,$AH58=TRUE,$AJ58=TRUE),ROUND(MIN(SUM($HY58-$CF58),SUM(SUM($J58,$L58)*IF($AJ58=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB58)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S58>0,Account!$AG$2=TRUE,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH58=FALSE),SUM(Usage!$BW58:$CB58)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V58>0,Account!$AG$2=TRUE,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH58=FALSE),SUM(Usage!$CC58:$CH58)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y58>0,Account!$AG$2=TRUE,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH58=FALSE),SUM(Usage!$CI58:$CN58)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH58=TRUE,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S58),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S58)),2)","v":0},{"$f":"ROUND(IF(OR($AH58=TRUE,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V58),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V58)),2)","v":0},{"$f":"IF(OR($AH58=TRUE,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y58),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y58))","v":0},{"$f":"ROUND(IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW58),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW58)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX58),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX58)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY58),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY58)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ58),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ58)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA58),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA58)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB58),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB58)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S58),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC58),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC58)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD58),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD58)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE58),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE58)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF58),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF58)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG58),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG58)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH58),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH58)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V58),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI58),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI58))","v":0},{"$f":"IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ58),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ58))","v":0},{"$f":"IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK58),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK58))","v":0},{"$f":"IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL58),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL58))","v":0},{"$f":"IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM58),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM58))","v":0},{"$f":"IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN58),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN58))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y58)","v":0},0,0,0,0,{"$f":"IF($DW58>IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV58*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV58*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW58-IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV58*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV58*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV58<$DW58,SUM($DW58-$DV58),0))","v":0},{"$f":"IF(OR(AND($D58<=FctrChngDts!$B$14,Usage!$E58>FctrChngDts!$B$14),AND(Usage!$D58<=FctrChngDts!$C$14,Usage!$E58>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW58),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX58),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY58),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ58),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA58),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB58),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC58),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD58),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE58),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF58),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG58),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH58),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI58)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ58)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK58)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL58)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM58)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN58)","v":0},0,{"$f":"IF(AND($S58>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E58<>\"D-CARE\",Tenant!$F58=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET58=TRUE,$S58>0,$V58=0),SUM(SUM($BW58:$CB58)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET58=TRUE,$S58>0,$V58>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW58:$CB58)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET58=TRUE,$S58>0,$V58>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW58:$CB58)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S58>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S58>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S58>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV58=TRUE,$S58>0,$V58=0),SUM(SUM($BW58:$CB58)*'CRS1'!$P$2),IF(AND($EV58=TRUE,$S58>0,$V58>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW58:$CB58)*'CRS1'!$P$2),IF(AND($EV58=TRUE,$S58>0,$V58>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW58:$CB58)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S58>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX58=TRUE,$S58>0,$V58=0),SUM(SUM($BW58:$CB58)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX58=TRUE,$S58>0,$V58>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW58:$CB58)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX58=TRUE,$S58>0,$V58>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW58:$CB58)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S58>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ58=TRUE,$S58>0),SUM(SUM($BW58:$CB58)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V58>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E58<>\"D-CARE\",Tenant!$F58=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB58=TRUE,$S58>0,$V58>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC58:$CH58)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB58=TRUE,$S58>0,$V58>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC58:$CH58)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB58=TRUE,$V58>0,$Y58>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC58:$CH58)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB58=TRUE,$V58>0,$Y58>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC58:$CH58)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB58=TRUE,$S58=0,$V58>0,$Y58=0),SUM(SUM($CC58:$CH58)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V58>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V58>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V58>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD58=TRUE,$S58>0,$V58>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC58:$CH58)*'CRS2'!$P$2),IF(AND($FD58=TRUE,$S58>0,$V58>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC58:$CH58)*'CRS2'!$P$2),IF(AND($FD58=TRUE,$V58>0,$Y58>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC58:$CH58)*'CRS2'!$P$2),IF(AND($FD58=TRUE,$V58>0,$Y58>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC58:$CH58)*'CRS2'!$P$2),IF(AND($FD58=TRUE,$S58=0,$V58>0,$Y58=0),SUM(SUM($CC58:$CH58)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V58>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF58=TRUE,$S58>0,$V58>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC58:$CH58)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF58=TRUE,$S58>0,$V58>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC58:$CH58)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF58=TRUE,$V58>0,$Y58>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC58:$CH58)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF58=TRUE,$V58>0,$Y58>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC58:$CH58)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF58=TRUE,$S58=0,$V58>0,$Y58=0),SUM(SUM($CC58:$CH58)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V58>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH58=TRUE,$V58>0),SUM(SUM($CC58:$CH58)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y58>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E58<>\"D-CARE\",Tenant!$F58=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ58=TRUE,$V58=0,$Y58>0),SUM(SUM($CI58:$CN58)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ58=TRUE,$V58>0,$Y58>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI58:$CN58)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ58=TRUE,$V58>0,$Y58>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI58:$CN58)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y58>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y58>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y58>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL58=TRUE,$V58=0,$Y58>0),SUM(SUM($CI58:$CN58)*'CRS3'!$P$2),IF(AND($FL58=TRUE,$V58>0,$Y58>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI58:$CN58)*'CRS3'!$P$2),IF(AND($FL58=TRUE,$V58>0,$Y58>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI58:$CN58)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y58>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN58=TRUE,$V58=0,$Y58>0),SUM(SUM($CI58:$CN58)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN58=TRUE,$V58>0,$Y58>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI58:$CN58)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN58=TRUE,$V58>0,$Y58>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI58:$CN58)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y58>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP58=TRUE,$Y58>0),SUM(SUM($CI58:$CN58)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR58:$FT58))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO58:$CQ58,$FR58:$FT58))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA58:$EF58)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG58:$EL58)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM58:$ER58)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV58,$CO58:$CQ58,$EA58:$ER58)/$P58)*$S58*FctrChngDts!$B$15),SUM(SUM(SUM($DV58,$CO58:$CQ58,$FR58:$FT58)/$P58)*$S58*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV58,$CO58:$CQ58,$EA58:$ER58)/$P58)*$V58*FctrChngDts!$B$15),SUM(SUM(SUM($DV58,$CO58:$CQ58,$FR58:$FT58)/$P58)*$V58*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV58,$CO58:$CQ58,$EA58:$ER58)/$P58)*$Y58*FctrChngDts!$B$15),SUM(SUM(SUM($DV58,$CO58:$CQ58,$FR58:$FT58)/$P58)*$Y58*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA58*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI58*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ58*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ58,$FU58,$GF58,$GZ58:$HE58),IF(Account!$Q$2=TRUE,SUM($DZ58,$FV58,$GF58,$GZ58:$HE58),SUM($DZ58,$ES58,$FU58:$FV58,$GF58,$GZ58:$HE58)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E58),Usage!$P58,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D58,FctrChngDts!$C$17<=Usage!$E58),SUM(FctrChngDts!$C$17-Usage!$D58),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E58),Usage!$P58,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D58,FctrChngDts!$C$19<=Usage!$E58),SUM(FctrChngDts!$C$19-Usage!$D58),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK58*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK58*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL58*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL58*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D58))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A58,Tenant!$A:$J,8,FALSE)=TRUE,$GG58<0),0,SUM(SUM(SUM($GG58/$P58*$GP58)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A58,Tenant!$A:$J,8,FALSE)=TRUE,$GG58<0),0,SUM(SUM(SUM($GG58/$P58*$GQ58)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D58))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A58,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV58*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A58,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW58*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU58:$DA58,$EU58,$EA58:$EF58,$FA58)-SUM(SUM($BW58:$CB58)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD58:$DJ58,$FC58,$EG58:$EL58,$FI58)-SUM(SUM($CC58:$CH58)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM58:$DS58,$FK58,$EM58:$ER58,$FQ58)-SUM(SUM($CI58:$CN58)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO58,$CU58:$DA58,$EU58,$EW58,$EY58,$EA58:$EF58,$FA58,$CP58,$DD58:$DJ58,$FC58,$FE58,$FG58,$EG58:$EL58,$FI58)/$P58*$S58)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO58,$CU58:$DA58,$EU58,$EW58,$EY58,$EA58:$EF58,$FA58,$CP58,$DD58:$DJ58,$FC58,$FE58,$FG58,$EG58:$EL58,$FI58)/$P58*$V58)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ58,$DM58:$DS58,$FK58,$FM58,$FO58,$EM58:$ER58,$FQ58)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D58,BslnAllctnCrrnt!$A$1<=$E58),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK58=\"FSP1\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$Q58,BslnAllctnCrrnt!$A$1<$R58),SUM(BslnAllctnCrrnt!$A$1-$Q58),IF(AND($AK58=\"FSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$Q58,BslnAllctnCrrnt!$A$1<$R58),SUM(BslnAllctnCrrnt!$A$1-$Q58),IF(AND($AK58=\"FSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),$I58,IF(AND($AK58=\"SSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$Q58,BslnAllctnCrrnt!$A$1<$R58),SUM(BslnAllctnCrrnt!$A$1-$Q58),IF(AND($AK58=\"SSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),$I58,0)))))","v":0},{"$f":"IF(AND($AK58=\"FSP1\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$Q58,BslnAllctnCrrnt!$A$1<$R58),SUM($I58-$HG58),IF(AND($AK58=\"FSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$Q58,BslnAllctnCrrnt!$A$1<$R58),SUM($I58-$HG58),IF(AND($AK58=\"FSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM($I58-$HG58),IF(AND($AK58=\"SSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$Q58,BslnAllctnCrrnt!$A$1<$R58),SUM($I58-$HG58),IF(AND($AK58=\"SSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM($I58-$HG58),0)))))","v":0},{"$f":"IF(AND($AK58=\"SSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$Q58,BslnAllctnCrrnt!$A$1<$R58),0,IF(AND(FctrChngDts!$A$2>=$D58,FctrChngDts!$B$2<$E58),IF(AND($AK58=\"SSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM(BslnAllctnCrrnt!$A$1-$T58),0),IF(AND($AK58=\"FSP2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM(BslnAllctnCrrnt!$A$1-$T58),IF(AND($AK58=\"FSP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM(BslnAllctnCrrnt!$A$1-$T58),IF(AND($AK58=\"FSP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$W58,BslnAllctnCrrnt!$A$1<$X58),$K58,IF(AND($AK58=\"FSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$Q58,BslnAllctnCrrnt!$A$1<$R58),0,IF(AND($AK58=\"FSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM(BslnAllctnCrrnt!$A$1-$T58),IF(AND($AK58=\"SSP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM(BslnAllctnCrrnt!$A$1-$T58),IF(AND($AK58=\"SSP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$W58,BslnAllctnCrrnt!$A$1<$X58),$K58,0)))))))))","v":0},{"$f":"IF(AND($AK58=\"SSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$Q58,BslnAllctnCrrnt!$A$1<$R58),SUM($K58-$HI58),IF(AND($AK58=\"SSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM($K58-$HI58),IF(AND($AK58=\"FSP2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM($K58-$HI58),IF(AND($AK58=\"FSP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM($K58-$HI58),IF(AND($AK58=\"FSP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$W58,BslnAllctnCrrnt!$A$1<$X58),SUM($K58-$HI58),IF(AND($AK58=\"FSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$Q58,BslnAllctnCrrnt!$A$1<$R58),SUM($K58-$HI58),IF(AND($AK58=\"FSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM($K58-$HI58),IF(AND($AK58=\"SSP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM($K58-$HI58),IF(AND($AK58=\"SSP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$W58,BslnAllctnCrrnt!$A$1<$X58),SUM($K58-$HI58),0)))))))))","v":0},{"$f":"IF(AND($AK58=\"FSP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),0,IF(AND($AK58=\"FSP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$W58,BslnAllctnCrrnt!$A$1<$X58),SUM(BslnAllctnCrrnt!$A$1-$W58),IF(AND($AK58=\"FSP3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$W58,BslnAllctnCrrnt!$A$1<$X58),SUM(BslnAllctnCrrnt!$A$1-$W58),0)))","v":0},{"$f":"IF(AND($AK58=\"FSP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM($M58-$HK58),IF(AND($AK58=\"FSP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$W58,BslnAllctnCrrnt!$A$1<$X58),SUM($M58-$HK58),IF(AND($AK58=\"FSP3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$W58,BslnAllctnCrrnt!$A$1<$X58),SUM($M58-$HK58),0)))","v":0},{"$f":"IF(AND($AK58=\"FWP1\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$Q58,BslnAllctnCrrnt!$A$1<$R58),SUM(BslnAllctnCrrnt!$A$1-$Q58),IF(AND($AK58=\"FWP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$Q58,BslnAllctnCrrnt!$A$1<$R58),SUM(BslnAllctnCrrnt!$A$1-$Q58),IF(AND($AK58=\"FWP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),$J58,IF(AND(FctrChngDts!$A$2>=$D58,FctrChngDts!$B$2<$E58),IF(AND($AK58=\"SSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$Q58,BslnAllctnCrrnt!$A$1<$R58),SUM(BslnAllctnCrrnt!$A$1-$Q58),0),IF(AND($AK58=\"SSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),$J58,0)))))","v":0},{"$f":"IF(AND($AK58=\"FWP1\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$Q58,BslnAllctnCrrnt!$A$1<$R58),SUM($J58-$HM58),IF(AND($AK58=\"FWP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$Q58,BslnAllctnCrrnt!$A$1<$R58),SUM($J58-$HM58),IF(AND($AK58=\"FWP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM($J58-$HM58),IF(AND($AK58=\"SSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$Q58,BslnAllctnCrrnt!$A$1<$R58),SUM($J58-$HM58),IF(AND($AK58=\"SSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM($J58-$HM58),0)))))","v":0},{"$f":"IF(AND($AK58=\"FWP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$Q58,BslnAllctnCrrnt!$A$1<$R58),0,IF(AND($AK58=\"FWP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM(BslnAllctnCrrnt!$A$1-$T58),IF(AND($AK58=\"FWP2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM(BslnAllctnCrrnt!$A$1-$T58),IF(AND($AK58=\"FWP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM(BslnAllctnCrrnt!$A$1-$T58),IF(AND($AK58=\"FWP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$W58,BslnAllctnCrrnt!$A$1<$X58),$L58,IF(AND($AK58=\"SSP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM(BslnAllctnCrrnt!$A$1-$T58),IF(AND($AK58=\"SSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$Q58,BslnAllctnCrrnt!$A$1<$R58),0,IF(AND($AK58=\"SSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM(BslnAllctnCrrnt!$A$1-$T58),0))))))))","v":0},{"$f":"IF(AND($AK58=\"FWP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$Q58,BslnAllctnCrrnt!$A$1<$R58),SUM($L58-$HO58),IF(AND($AK58=\"FWP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM($L58-$HO58),IF(AND($AK58=\"FWP2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM($L58-$HO58),IF(AND($AK58=\"FWP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM($L58-$HO58),IF(AND($AK58=\"FWP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$W58,BslnAllctnCrrnt!$A$1<$X58),SUM($L58-$HO58),IF(AND($AK58=\"SSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$Q58,BslnAllctnCrrnt!$A$1<$R58),SUM($L58-$HO58),IF(AND($AK58=\"SSP1P2\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM($L58-$HO58),0)))))))","v":0},{"$f":"IF(AND($AK58=\"FWP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),0,IF(AND($AK58=\"FWP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$W58,BslnAllctnCrrnt!$A$1<$X58),SUM(BslnAllctnCrrnt!$A$1-$W58),IF(AND($AK58=\"FWP3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$W58,BslnAllctnCrrnt!$A$1<$X58),SUM(BslnAllctnCrrnt!$A$1-$W58),IF(AND($AK58=\"SSP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),0,IF(AND($AK58=\"SSP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$W58,BslnAllctnCrrnt!$A$1<$X58),SUM(BslnAllctnCrrnt!$A$1-$W58),0)))))","v":0},{"$f":"IF(AND($AK58=\"FWP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM($N58-$HQ58),IF(AND($AK58=\"FWP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$W58,BslnAllctnCrrnt!$A$1<$X58),SUM($N58-$HQ58),IF(AND($AK58=\"FWP3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$W58,BslnAllctnCrrnt!$A$1<$X58),SUM($N58-$HQ58),IF(AND($AK58=\"SSP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$T58,BslnAllctnCrrnt!$A$1<$U58),SUM($N58-$HQ58),IF(AND($AK58=\"SSP2P3\",$HF58=TRUE,BslnAllctnCrrnt!$A$1>=$W58,BslnAllctnCrrnt!$A$1<$X58),SUM($N58-$HQ58),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[58,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G59),0,IF($F59<=$G59,SUM($G59-$F59),IF($F59>$G59,SUM((Account!$L$2-Usage!$F59)+Usage!$G59+1))))","v":0},{"$f":"IF($Q59=0,0,IF($R59=0,0,IF(AND($Q59<FctrChngDts!$A$2,$R59>=FctrChngDts!$A$2),SUM($R59-FctrChngDts!$A$2+1),IF(AND($Q59>=FctrChngDts!$A$2,$R59>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q59),IF(AND($Q59>=FctrChngDts!$A$2,$R59<FctrChngDts!$B$2),SUM($R59-$Q59+1),0)))))","v":0},{"$f":"IF($Q59=0,0,IF($R59=0,0,IF(AND($Q59<FctrChngDts!$A$2,$R59>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q59),IF(AND($Q59<FctrChngDts!$A$2,$R59<FctrChngDts!$A$2),SUM($R59-$Q59+1),IF(AND($Q59>FctrChngDts!$A$2,$R59>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R59+1),0)))))","v":0},{"$f":"IF($T59=0,0,IF($U59=0,0,IF(AND($T59<FctrChngDts!$A$2,$U59>=FctrChngDts!$A$2),SUM($U59-FctrChngDts!$A$2+1),IF(AND($T59>=FctrChngDts!$A$2,$U59<FctrChngDts!$B$2),SUM($U59-$T59+1),IF(AND($T59>=FctrChngDts!$A$2,$U59>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T59)<0),0,IF(AND($T59>=FctrChngDts!$A$2,$U59>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T59),0))))))","v":0},{"$f":"IF($T59=0,0,IF($U59=0,0,IF(AND($T59<FctrChngDts!$A$2,$U59>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T59),IF(AND($T59>=FctrChngDts!$B$2,$U59>=FctrChngDts!$B$2),SUM($U59-$T59+1),IF(AND($T59<FctrChngDts!$A$2,$U59<FctrChngDts!$A$2),SUM($U59-$T59+1),IF(AND($T59>=FctrChngDts!$A$2,$U59>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U59+1),0))))))","v":0},{"$f":"IF($W59=0,0,IF($X59=0,0,IF(AND($W59>=FctrChngDts!$A$2,$X59>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W59)<0),0,IF(AND($W59>=FctrChngDts!$A$2,$X59>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W59),IF(AND($W59>=FctrChngDts!$A$2,$X59<FctrChngDts!$B$2),SUM($X59-$W59+1),IF(AND($W59<FctrChngDts!$A$2,$X59>=FctrChngDts!$A$2),SUM($X59-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W59=0,0,IF($X59=0,0,IF(AND($W59<FctrChngDts!$A$2,$X59<FctrChngDts!$A$2),SUM($X59-$W59+1),IF(AND($W59>=FctrChngDts!$A$2,$X59>=FctrChngDts!$B$2,SUM($X59-FctrChngDts!$B$2+1)<=$Y59),SUM($X59-FctrChngDts!$B$2+1),IF(AND($W59>=FctrChngDts!$A$2,$X59>=FctrChngDts!$B$2),SUM($X59-$W59+1),IF(AND($W59<FctrChngDts!$A$2,$X59>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W59),0))))))","v":0},{"$f":"IF(AND($D59>=FctrChngDts!$C$2,$E59<FctrChngDts!$E$2),\"1\",IF(AND($D59>=FctrChngDts!$E$2,$E59<FctrChngDts!$G$2),\"2\",IF(AND($D59>=FctrChngDts!$G$2,$E59<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D59>=FctrChngDts!$D$2,,IF(AND($D59>=FctrChngDts!$C$2,$D59<=FctrChngDts!$D$2),$D59,IF(AND($D59>=FctrChngDts!$C$2,$D59>=FctrChngDts!$D$2,$E59>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D59>FctrChngDts!$D$2,,IF($D59=FctrChngDts!$D$2,$D59,IF(AND($D59>=FctrChngDts!$C$2,$E59<FctrChngDts!$D$2),$E59,IF(AND($D59>=FctrChngDts!$C$2,$E59>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D59>=FctrChngDts!$D$2,$E59>=FctrChngDts!$D$2,$E59>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E59<FctrChngDts!$D$2,$E59<=FctrChngDts!$D$2),$E59,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D59<FctrChngDts!$E$2,$E59<FctrChngDts!$E$2),,IF($D59>FctrChngDts!$F$2,,IF(AND($D59>=FctrChngDts!$E$2,$D59<=FctrChngDts!$F$2),$D59,IF(AND($D59>=FctrChngDts!$E$2,$D59>=FctrChngDts!$F$2,$E59>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D59>FctrChngDts!$F$2,,IF($E59=FctrChngDts!$F$2,$E59,IF(AND($D59<FctrChngDts!$E$2,$E59<=FctrChngDts!$F$2),$E59,IF(AND($D59>=FctrChngDts!$E$2,$E59<FctrChngDts!$F$2),$E59,IF(AND($D59>=FctrChngDts!$E$2,$E59>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D59>=FctrChngDts!$F$2,$E59>=FctrChngDts!$F$2,$E59>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D59<FctrChngDts!$G$2,$E59<FctrChngDts!$G$2),,IF($D59>FctrChngDts!$H$2,,IF(AND($D59>=FctrChngDts!$G$2,$D59<=FctrChngDts!$H$2),$D59,IF(AND($D59>=FctrChngDts!$G$2,$D59>=FctrChngDts!$H$2,$E59>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D59>FctrChngDts!$H$2,,IF($E59=FctrChngDts!$H$2,$E59,IF(AND($D59<FctrChngDts!$G$2,$E59<=FctrChngDts!$H$2),$E59,IF(AND($D59>=FctrChngDts!$G$2,$E59<FctrChngDts!$H$2),$E59,IF(AND($D59>=FctrChngDts!$G$2,$E59>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D59>=FctrChngDts!$H$2,$E59>=FctrChngDts!$H$2,$E59>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A59,Tenant!$A59:$J358,6,FALSE)","v":0},{"$f":"VLOOKUP($A59,Tenant!$A59:$J358,7,FALSE)","v":0},{"$f":"VLOOKUP($A59,Tenant!$A59:$J358,10,FALSE)","v":0},0,{"$f":"IF(AND($AK59=\"FSP2\",$AJ59=FALSE,$HF59=FALSE),SUM($K59*FctrChngDts!$C$9),IF(AND($AK59=\"FSP2\",$AJ59=TRUE,$HF59=FALSE),SUM($K59*FctrChngDts!$C$10),IF(AND($AK59=\"FSP2P3\",$AJ59=FALSE,$HF59=FALSE),SUM(SUM($K59,$M59)*FctrChngDts!$C$9),IF(AND($AK59=\"FSP2P3\",$AJ59=TRUE,$HF59=FALSE),SUM(SUM($K59,$M59)*FctrChngDts!$C$10),IF(AND($AK59=\"FSP3\",$AJ59=FALSE,$HF59=FALSE),SUM($M59*FctrChngDts!$C$9),IF(AND($AK59=\"FSP3\",$AJ59=TRUE,$HF59=FALSE),SUM($M59*FctrChngDts!$C$10),IF(AND($AK59=\"FSP1\",$AJ59=FALSE,$HF59=FALSE),SUM($I59*FctrChngDts!$C$9),IF(AND($AK59=\"FSP1\",$AJ59=TRUE,$HF59=FALSE),SUM($I59*FctrChngDts!$C$10),IF(AND($AK59=\"FSP1P2\",$AJ59=FALSE,$HF59=FALSE),SUM(SUM($I59,$K59)*FctrChngDts!$C$9),IF(AND($AK59=\"FSP1P2\",$AJ59=TRUE,$HF59=FALSE),SUM(SUM($I59,$K59)*FctrChngDts!$C$10),IF(AND($Z59=\"Summer\",$AK59=\"SSP2P3\",$AJ59=FALSE,$HF59=FALSE),SUM(SUM(SUM(SUM($K59,$M59)*FctrChngDts!$C$9),SUM(SUM($L59,$N59)*FctrChngDts!$C$11))*$AF59),IF(AND($Z59=\"Summer\",$AK59=\"SSP2P3\",$AJ59=TRUE,$HF59=FALSE),SUM(SUM(SUM(SUM($K59,$M59)*FctrChngDts!$C$10),SUM(SUM($L59,$N59)*FctrChngDts!$C$12))*$AF59),IF(AND($Z59=\"Winter\",$AK59=\"SSP2P3\",$AJ59=FALSE,$HF59=FALSE),SUM(SUM(SUM(SUM($K59,$M59)*FctrChngDts!$C$9),SUM(SUM($L59,$N59)*FctrChngDts!$C$11))-$AO59),IF(AND($Z59=\"Winter\",$AK59=\"SSP2P3\",$AJ59=TRUE,$HF59=FALSE),SUM(SUM(SUM(SUM($K59,$M59)*FctrChngDts!$C$10),SUM(SUM($L59,$N59)*FctrChngDts!$C$12))-$AO59),IF(AND($Z59=\"Summer\",$AK59=\"SSP1P2\",$AJ59=FALSE,$HF59=FALSE),SUM(SUM(SUM(SUM($I59,$K59)*FctrChngDts!$C$9),SUM(SUM($J59,$L59)*FctrChngDts!$C$11))*$AF59),IF(AND($Z59=\"Summer\",$AK59=\"SSP1P2\",$AJ59=TRUE,$HF59=FALSE),SUM(SUM(SUM(SUM($I59,$K59)*FctrChngDts!$C$10),SUM(SUM($J59,$L59)*FctrChngDts!$C$12))*$AF59),IF(AND($Z59=\"Winter\",$AK59=\"SSP1P2\",$AJ59=FALSE,$HF59=FALSE),SUM(SUM(SUM(SUM($I59,$K59)*FctrChngDts!$C$9),SUM(SUM($J59,$L59)*FctrChngDts!$C$11))-$AO59),IF(AND($Z59=\"Winter\",$AK59=\"SSP1P2\",$AJ59=TRUE,$HF59=FALSE),SUM(SUM(SUM(SUM($I59,$K59)*FctrChngDts!$C$10),SUM(SUM($J59,$L59)*FctrChngDts!$C$12))-$AO59),IF(AND($AK59=\"FSP2\",$AJ59=FALSE,$HF59=TRUE),SUM(SUM($HI59*FctrChngDts!$B$9),SUM($HJ59*FctrChngDts!$C$9)),IF(AND($AK59=\"FSP2\",$AJ59=TRUE,$HF59=TRUE),SUM(SUM($HI59*FctrChngDts!$B$10),SUM($HJ59*FctrChngDts!$C$10)),IF(AND($AK59=\"FSP2P3\",$AJ59=FALSE,$HF59=TRUE),SUM(SUM(SUM($HI59,$HK59)*FctrChngDts!$B$9),SUM(SUM($HJ59,$HL59)*FctrChngDts!$C$9)),IF(AND($AK59=\"FSP2P3\",$AJ59=TRUE,$HF59=TRUE),SUM(SUM(SUM($HI59,$HK59)*FctrChngDts!$B$10),SUM(SUM($HJ59,$HL59)*FctrChngDts!$C$10)),IF(AND($AK59=\"FSP3\",$AJ59=FALSE,$HF59=TRUE),SUM(SUM($HK59*FctrChngDts!$B$9),SUM($HL59*FctrChngDts!$C$9)),IF(AND($AK59=\"FSP3\",$AJ59=TRUE,$HF59=TRUE),SUM(SUM($HK59*FctrChngDts!$B$10),SUM($HL59*FctrChngDts!$C$10)),IF(AND($AK59=\"FSP1\",$AJ59=FALSE,$HF59=TRUE),SUM(SUM($HG59*FctrChngDts!$B$9),SUM($HH59*FctrChngDts!$C$9)),IF(AND($AK59=\"FSP1\",$AJ59=TRUE,$HF59=TRUE),SUM(SUM($HG59*FctrChngDts!$B$10),SUM($HH59*FctrChngDts!$C$10)),IF(AND($AK59=\"FSP1P2\",$AJ59=FALSE,$HF59=TRUE),SUM(SUM(SUM($HG59,$HI59)*FctrChngDts!$B$9),SUM(SUM($HH59,$HJ59)*FctrChngDts!$C$9)),IF(AND($AK59=\"FSP1P2\",$AJ59=TRUE,$HF59=TRUE),SUM(SUM(SUM($HG59,$HI59)*FctrChngDts!$B$10),SUM(SUM($HG59,$HI59)*FctrChngDts!$C$10)),IF(AND($Z59=\"Summer\",$AK59=\"SSP2P3\",$AJ59=FALSE,$HF59=TRUE),SUM(SUM(SUM(SUM($HI59,$HK59)*FctrChngDts!$B$9),SUM(SUM($HJ59,$HL59)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO59,$HQ59)*FctrChngDts!$B$11),SUM(SUM($HP59,$HR59)*FctrChngDts!$C$11))*$AF59),IF(AND($Z59=\"Summer\",$AK59=\"SSP2P3\",$AJ59=TRUE,$HF59=TRUE),SUM(SUM(SUM(SUM($HI59,$HK59)*FctrChngDts!$B$10),SUM(SUM($HJ59,$HL59)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO59,$HQ59)*FctrChngDts!$B$12),SUM(SUM($HP59,$HR59)*FctrChngDts!$C$12))*$AF59),IF(AND($Z59=\"Winter\",$AK59=\"SSP2P3\",$AJ59=FALSE,$HF59=TRUE),SUM(SUM(SUM(SUM($HI59,$HK59)*FctrChngDts!$B$9),SUM(SUM($HJ59,$HL59)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO59,$HQ59)*FctrChngDts!$B$11),SUM(SUM($HP59,$HR59)*FctrChngDts!$C$11))-$AO59),IF(AND($Z59=\"Winter\",$AK59=\"SSP2P3\",$AJ59=TRUE,$HF59=TRUE),SUM(SUM(SUM(SUM($HI59,$HK59)*FctrChngDts!$B$10),SUM(SUM($HO59,$HQ59)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO59,$HQ59)*FctrChngDts!$B$12),SUM(SUM($HP59,$HR59)*FctrChngDts!$C$12))-$AO59),IF(AND($Z59=\"Summer\",$AK59=\"SSP1P2\",$AJ59=FALSE,$HF59=TRUE),SUM(SUM(SUM(SUM($HG59,$HI59)*FctrChngDts!$B$9),SUM(SUM($HH59,$HJ59)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM59,$HO59)*FctrChngDts!$B$11),SUM(SUM($HN59,$HP59)*FctrChngDts!$C$11))*$AF59),IF(AND($Z59=\"Summer\",$AK59=\"SSP1P2\",$AJ59=TRUE,$HF59=TRUE),SUM(SUM(SUM(SUM($HG59,$HI59)*FctrChngDts!$B$10),SUM(SUM($HH59,$HJ59)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM59,$HO59)*FctrChngDts!$B$12),SUM(SUM($HN59,$HP59)*FctrChngDts!$C$12))*$AF59),IF(AND($Z59=\"Winter\",$AK59=\"SSP1P2\",$AJ59=FALSE,$HF59=TRUE),SUM(SUM(SUM(SUM($HG59,$HI59)*FctrChngDts!$B$9),SUM(SUM($HH59,$HJ59)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM59,$HO59)*FctrChngDts!$B$11),SUM(SUM($HN59,$HP59)*FctrChngDts!$C$11))-$AO59),IF(AND($Z59=\"Winter\",$AK59=\"SSP1P2\",$AJ59=TRUE,$HF59=TRUE),SUM(SUM(SUM(SUM($HG59,$HI59)*FctrChngDts!$B$10),SUM(SUM($HH59,$HJ59)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM59,$HO59)*FctrChngDts!$B$12),SUM(SUM($HN59,$HP59)*FctrChngDts!$C$12))-$AO59),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK59=\"FWP1\",$AJ59=FALSE,$HF59=FALSE),SUM($J59*FctrChngDts!$C$11),IF(AND($AK59=\"FWP1\",$AJ59=TRUE,$HF59=FALSE),SUM($J59*FctrChngDts!$C$12),IF(AND($AK59=\"FWP1P2\",$AJ59=FALSE,$HF59=FALSE),SUM(SUM($J59,$L59)*FctrChngDts!$C$11),IF(AND($AK59=\"FWP1P2\",$AJ59=TRUE,$HF59=FALSE),SUM(SUM($J59,$L59)*FctrChngDts!$C$12),IF(AND($AK59=\"FWP2\",$AJ59=FALSE,$HF59=FALSE),SUM($L59*FctrChngDts!$C$11),IF(AND($AK59=\"FWP2\",$AJ59=TRUE,$HF59=FALSE),SUM($L59*FctrChngDts!$C$12),IF(AND($AK59=\"FWP2P3\",$AJ59=FALSE,$HF59=FALSE),SUM(SUM($L59,$N59)*FctrChngDts!$C$11),IF(AND($AK59=\"FWP2P3\",$AJ59=TRUE,$HF59=FALSE),SUM(SUM($L59,$N59)*FctrChngDts!$C$12),IF(AND($AK59=\"FWP3\",$AJ59=FALSE,$HF59=FALSE),SUM($N59*FctrChngDts!$C$11),IF(AND($AK59=\"FWP3\",$AJ59=TRUE,$HF59=FALSE),SUM($N59*FctrChngDts!$C$12),IF(AND($Z59=\"Winter\",$AK59=\"SSP1P2\",$AJ59=FALSE,$HF59=FALSE),SUM(SUM(SUM($I59,$K59)*FctrChngDts!$C$9),SUM(SUM($J59,$L59)*FctrChngDts!$C$11))*$AG59,IF(AND($Z59=\"Winter\",$AK59=\"SSP1P2\",$AJ59=TRUE,$HF59=FALSE),SUM(SUM(SUM($I59,$K59)*FctrChngDts!$B$10),SUM(SUM($J59,$L59)*FctrChngDts!$B$12))*$AG59,IF(AND($Z59=\"Summer\",$AK59=\"SSP1P2\",$AJ59=FALSE,$HF59=FALSE),SUM(SUM(SUM($I59,$K59)*FctrChngDts!$B$9),SUM(SUM($J59,$L59)*FctrChngDts!$B$11))-$AJ59,IF(AND($Z59=\"Summer\",$AK59=\"SSP1P2\",$AJ59=TRUE,$HF59=FALSE),SUM(SUM(SUM($I59,$K59)*FctrChngDts!$C$10),SUM(SUM($J59,$L59)*FctrChngDts!$C$12))-$AJ59,IF(AND($Z59=\"Winter\",$AK59=\"SSP2P3\",$AJ59=FALSE,$HF59=FALSE),SUM(SUM(SUM($K59,$M59)*FctrChngDts!$C$9),SUM(SUM($L59,$N59)*FctrChngDts!$C$11))*$AG59,IF(AND($Z59=\"Winter\",$AK59=\"SSP2P3\",$AJ59=TRUE,$HF59=FALSE),SUM(SUM(SUM($K59,$M59)*FctrChngDts!$C$10),SUM(SUM($L59,$N59)*FctrChngDts!$C$12))*$AG59,IF(AND($Z59=\"Summer\",$AK59=\"SSP2P3\",$AJ59=FALSE,$HF59=FALSE),SUM(SUM(SUM($K59,$M59)*FctrChngDts!$C$9),SUM(SUM($L59,$N59)*FctrChngDts!$C$11))-$AJ59,IF(AND($Z59=\"Summer\",$AK59=\"SSP2P3\",$AJ59=TRUE,$HF59=FALSE),SUM(SUM(SUM($K59,$M59)*FctrChngDts!$C$10),SUM(SUM($L59,$N59)*FctrChngDts!$C$12))-$AJ59,IF(AND($AK59=\"FWP1\",$AJ59=FALSE,$HF59=TRUE),SUM(SUM($HM59*FctrChngDts!$B$11),SUM($HN59*FctrChngDts!$C$11)),IF(AND($AK59=\"FWP1\",$AJ59=TRUE,$HF59=TRUE),SUM(SUM($HM59*FctrChngDts!$B$12),SUM($HN59*FctrChngDts!$C$12)),IF(AND($AK59=\"FWP1P2\",$AJ59=FALSE,$HF59=TRUE),SUM(SUM(SUM($HM59,$HO59)*FctrChngDts!$B$11),SUM(SUM($HN59,$HP59)*FctrChngDts!$C$11)),IF(AND($AK59=\"FWP1P2\",$AJ59=TRUE,$HF59=TRUE),SUM(SUM(SUM($HM59,$KP59)*FctrChngDts!$C$12),SUM(SUM($HN59,$HP59)*FctrChngDts!$C$12)),IF(AND($AK59=\"FWP2\",$AJ59=FALSE,$HF59=TRUE),SUM(SUM($HO59*FctrChngDts!$B$11),SUM($HO59*FctrChngDts!$C$11)),IF(AND($AK59=\"FWP2\",$AJ59=TRUE,$HF59=TRUE),SUM(SUM($HO59*FctrChngDts!$B$12),SUM($HO59*FctrChngDts!$C$12)),IF(AND($AK59=\"FWP2P3\",$AJ59=FALSE,$HF59=TRUE),SUM(SUM(SUM($HO59,$HQ59)*FctrChngDts!$C$11),SUM(SUM($HP59,$HR59)*FctrChngDts!$C$11)),IF(AND($AK59=\"FWP2P3\",$AJ59=TRUE,$HF59=TRUE),SUM(SUM(SUM($HO59,$HQ59)*FctrChngDts!$C$12),SUM(SUM($HP59,$HR59)*FctrChngDts!$C$12)),IF(AND($AK59=\"FWP3\",$AJ59=FALSE,$HF59=TRUE),SUM(SUM($HQ59*FctrChngDts!$B$11),SUM($HR59*FctrChngDts!$C$11)),IF(AND($AK59=\"FWP3\",$AJ59=TRUE,$HF59=TRUE),SUM(SUM($HQ59*FctrChngDts!$B$12),SUM($HR59*FctrChngDts!$C$12)),IF(AND($Z59=\"Winter\",$AK59=\"SSP1P2\",$AJ59=FALSE,$HF59=TRUE),SUM(SUM(SUM(SUM($HG59,$HI59)*FctrChngDts!$B$9),SUM(SUM($HH59,$HJ59)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM59,$HO59)*FctrChngDts!$B$11),SUM(SUM($HN59,$HP59)*FctrChngDts!$C$11))*$AG59),IF(AND($Z59=\"Winter\",$AK59=\"SSP1P2\",$AJ59=TRUE,$HF59=TRUE),SUM(SUM(SUM(SUM($HG59,$HI59)*FctrChngDts!$B$10), SUM(SUM($HH59,$HJ59)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM59,$HO59)*FctrChngDts!$B$12),SUM(SUM($HN59,$HP59)*FctrChngDts!$C$12))*$AG59),IF(AND($Z59=\"Summer\",$AK59=\"SSP1P2\",$AJ59=FALSE,$HF59=TRUE),SUM(SUM(SUM(SUM($HG59,$HI59)*FctrChngDts!$B$9),SUM(SUM($HH59,$HJ59)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM59,$HO59)*FctrChngDts!$B$11),SUM(SUM($HN59,$HP59)*FctrChngDts!$C$11))-$AJ59),IF(AND($Z59=\"Summer\",$AK59=\"SSP1P2\",$AJ59=TRUE,$HF59=TRUE),SUM(SUM(SUM(SUM($HG59,$HI59)*FctrChngDts!$B$10),SUM(SUM($HH59,$HJ59)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM59,$HO59)*FctrChngDts!$B$12),SUM(SUM($HN59,$HP59)*FctrChngDts!$C$12))-$AJ59),IF(AND($Z59=\"Winter\",$AK59=\"SSP2P3\",$AJ59=FALSE,$HF59=TRUE),SUM(SUM(SUM(SUM($HI59,$HK59)*FctrChngDts!$B$9),SUM(SUM($HJ59,$HL59)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO59,$HQ59)*FctrChngDts!$B$11),SUM(SUM($HP59,$HR59)*FctrChngDts!$C$11))*$AG59),IF(AND($Z59=\"Winter\",$AK59=\"SSP2P3\",$AJ59=TRUE,$HF59=TRUE),SUM(SUM(SUM(SUM($HI59,$HK59)*FctrChngDts!$B$10), SUM(SUM($HJ59,$HL59)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO59,$HQ59)*FctrChngDts!$B$12),SUM(SUM($HP59,$HR59)*FctrChngDts!$C$12))*$AG59),IF(AND($Z59=\"Summer\",$AK59=\"SSP2P3\",$AJ59=FALSE,$HF59=TRUE),SUM(SUM(SUM(SUM($HI59,$HK59)*FctrChngDts!$B$9),SUM(SUM($HJ59,$HL59)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO59,$HQ59)*FctrChngDts!$B$11),SUM(SUM($HP59,$HR59)*FctrChngDts!$C$11))-$AJ59),IF(AND($Z59=\"Summer\",$AK59=\"SSP2P3\",$AJ59=TRUE,$HF59=TRUE),SUM(SUM(SUM(SUM($HI59,$HK59)*FctrChngDts!$B$10), SUM(SUM($HJ59,$HL59)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO59,$HQ59)*FctrChngDts!$B$12),SUM(SUM($HP59,$HR59)*FctrChngDts!$C$12))-$AJ59),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK59=\"FSP1\",$AH59=TRUE,SUM(SUM(SUM($AI59*FctrChngDts!$B$13)*I59),$AR59)>$AD59),$AD59,IF(AND($AK59=\"FSP1\",$AH59=TRUE,SUM(SUM(SUM($AI59*FctrChngDts!$B$13)*$I59),$AR59)<=$AD59),SUM(SUM(SUM($AI59*FctrChngDts!$B$13)*$I59),$AR59),IF(AND($Z59=\"Summer\",$AK59=\"SSP1\",$AH59=TRUE,SUM(SUM(SUM(SUM($I59,$J59)*SUM($AI59*FctrChngDts!$B$13))*$AF59),$AR59)>$AD59),$AD59,IF(AND($Z59=\"Summer\",$AK59=\"SSP1\",$AH59=TRUE,SUM(SUM(SUM(SUM($I59,$J59)*SUM($AI59*FctrChngDts!$B$13))*$AF59),$AR59)<=$AD59),SUM(SUM(SUM(SUM($I59,$J59)*SUM($AI59*FctrChngDts!$B$13))*$AF59),$AR59),IF(AND($Z59=\"Winter\",$AK59=\"SSP1\",$AH59=TRUE,SUM(SUM(SUM(SUM($I59,$J59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AU59:$AW59)),$AR59)>$AD59),$AD59,IF(AND($Z59=\"Winter\",$AK59=\"SSP1\",$AH59=TRUE,SUM(SUM(SUM(SUM($I59,$J59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AU59:$AW59)),$AR59)<=$AD59),SUM(SUM(SUM(SUM($I59,$J59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AU59:$AW59)),$AR59),IF(AND($AK59=\"FSP1P2\",$AH59=TRUE,SUM(SUM(SUM(SUM($I59,$K59)*SUM($AI59*FctrChngDts!$B$13))*$AF59),$AR59)>$AD59),$AD59,IF(AND($AK59=\"FSP1P2\",$AH59=TRUE,SUM(SUM(SUM(SUM($I59,$K59)*SUM($AI59*FctrChngDts!$B$13))*$AF59),$AR59)<=$AD59),SUM(SUM(SUM(SUM($I59,$K59)*SUM($AI59*FctrChngDts!$B$13))*$AF59),$AR59),IF(AND($Z59=\"Summer\",$AK59=\"SSP1P2\",$AH59=TRUE,SUM(SUM(SUM(SUM($I59,$K59,$J59,$L59)*SUM($AI59*FctrChngDts!$B$13))*$AF59),$AR59)>$AD59),$AD59,IF(AND($Z59=\"Summer\",$AK59=\"SSP1P2\",$AH59=TRUE,SUM(SUM(SUM(SUM($I59,$K59,$J59,$L59)*SUM($AI59*FctrChngDts!$B$13))*$AF59),$AR59)<=$AD59),SUM(SUM(SUM(SUM($I59,$K59,$J59,$L59)*SUM($AI59*FctrChngDts!$B$13))*$AF59),$AR59),IF(AND($Z59=\"Winter\",$AK59=\"SSP1P2\",$AH59=TRUE,SUM(SUM(SUM(SUM($I59,$K59,$J59,$L59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AU59:$AW59)),$AR59)>$AD59),$AD59,IF(AND($Z59=\"Winter\",$AK59=\"SSP1P2\",$AH59=TRUE,SUM(SUM(SUM(SUM($I59,$K59,$J59,$L59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AU59:$AW59)),$AR59)<=$AD59),MIN($AD59,SUM($AL59,SUM(SUM(SUM(SUM($I59,$K59,$J59,$L59)*SUM($AI59*FctrChngDts!$B$13))*$AF59)))),IF(AND($AK59=\"FSP2\",$AH59=TRUE,SUM(SUM(SUM($AI59*FctrChngDts!$B$13)*$K59),$AR59)>$AD59),$AD59,IF(AND($AK59=\"FSP2\",$AH59=TRUE,SUM(SUM(SUM($AI59*FctrChngDts!$B$13)*$K59),$AR59)<=$AD59),SUM(SUM(SUM($AI59*FctrChngDts!$B$13)*$K59),$AR59),IF(AND($Z59=\"Summer\",$AK59=\"SSP2\",$AH59=TRUE,SUM(SUM(SUM(SUM($K59,$L59)*SUM($AI59*FctrChngDts!$B$13))*$AF59),$AR59)>$AD59),$AD59,IF(AND($Z59=\"Summer\",$AK59=\"SSP2\",$AH59=TRUE,SUM(SUM(SUM(SUM($K59,$L59)*SUM($AI59*FctrChngDts!$B$13))*$AF59),$AR59)<=$AD59),SUM(SUM(SUM(SUM($K59,$L59)*SUM($AI59*FctrChngDts!$B$13))*$AF59),$AR59),IF(AND($Z59=\"Winter\",$AK59=\"SSP2\",$AH59=TRUE,SUM(SUM(SUM(SUM($K59,$L59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AU59:$AW59)),$AR59)>$AD59),$AD59,IF(AND($Z59=\"Winter\",$AK59=\"SSP2\",$AH59=TRUE,SUM(SUM(SUM(SUM($K59,$L59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AU59:$AW59)),$AR59)<=$AD59),SUM(SUM(SUM(SUM($K59,$L59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AU59:$AW59)),$AR59),IF(AND($AK59=\"FSP2P3\",$AH59=TRUE,SUM(SUM(SUM(SUM($K59,$M59)*SUM($AI59*FctrChngDts!$B$13))*$AF59),$AR59)>$AD59),$AD59,IF(AND($AK59=\"FSP2P3\",$AH59=TRUE,SUM(SUM(SUM(SUM($K59,$M59)*SUM($AI59*FctrChngDts!$B$13))*$AF59),$AR59)<=$AD59),SUM(SUM(SUM(SUM($K59,$M59)*SUM($AI59*FctrChngDts!$B$13))*$AF59),$AR59),IF(AND($Z59=\"Summer\",$AK59=\"SSP2P3\",$AH59=TRUE,SUM(SUM(SUM(SUM($K59,$L59,$M59,$N59)*SUM($AI59*FctrChngDts!$B$13))*$AF59),$AR59)>$AD59),$AD59,IF(AND($Z59=\"Summer\",$AK59=\"SSP2P3\",$AH59=TRUE,SUM(SUM(SUM(SUM($K59,$L59,$M59,$N59)*SUM($AI59*FctrChngDts!$B$13))*$AF59),$AR59)<=$AD59),SUM(SUM(SUM(SUM($K59,$L59,$M59,$N59)*SUM($AI59*FctrChngDts!$B$13))*$AF59),$AR59),IF(AND($Z59=\"Winter\",$AK59=\"SSP2P3\",$AH59=TRUE,SUM(SUM(SUM(SUM($K59,$L59,$M59,$N59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AU59:$AW59)),$AR59)>$AD59),$AD59,IF(AND($Z59=\"Winter\",$AK59=\"SSP2P3\",$AH59=TRUE,SUM(SUM(SUM(SUM($K59,$L59,$M59,$N59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AU59:$AW59)),$AR59)<=$AD59),SUM(SUM(SUM(SUM($K59,$L59,$M59,$N59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AU59:$AW59)),$AR59),IF(AND($AK59=\"FSP3\",$AH59=TRUE,SUM(SUM(SUM($AI59*FctrChngDts!$B$13)*$M59),$AR59)>$AD59),$AD59,IF(AND($AK59=\"FSP3\",$AH59=TRUE,SUM(SUM(SUM($AI59*FctrChngDts!$B$13)*$M59),$AR59)<=$AD59),SUM(SUM(SUM($AI59*FctrChngDts!$B$13)*$M59),$AR59),IF(AND($Z59=\"Summer\",$AK59=\"SSP3\",$AH59=TRUE,SUM(SUM(SUM(SUM($M59,$N59)*SUM($AI59*FctrChngDts!$B$13))*$AF59),$AR59)>$AD59),$AD59,IF(AND($Z59=\"Summer\",$AK59=\"SSP3\",$AH59=TRUE,SUM(SUM(SUM(SUM($M59,$N59)*SUM($AI59*FctrChngDts!$B$13))*$AF59),$AR59)<=$AD59),SUM(SUM(SUM(SUM($M59,$N59)*SUM($AI59*FctrChngDts!$B$13))*$AF59),$AR59),IF(AND($Z59=\"Winter\",$AK59=\"SSP3\",$AH59=TRUE,SUM(SUM(SUM(SUM($M59,$N59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AU59:$AW59)),$AR59)>$AD59),$AD59,IF(AND($Z59=\"Winter\",$AK59=\"SSP3\",$AH59=TRUE,SUM(SUM(SUM(SUM($M59,$N59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AU59:$AW59)),$AR59)<=$AD59),SUM(SUM(SUM(SUM($M59,$N59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AU59:$AW59)),$AR59),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK59=\"FWP1\",$AH59=TRUE,SUM(SUM(SUM($AI59*FctrChngDts!$B$13)*$J59),$AU59)>$AE59),$AE59,IF(AND($AK59=\"FWP1\",$AH59=TRUE,SUM(SUM(SUM($AI59*FctrChngDts!$B$13)*$J59),$AU59)<=$AE59),SUM(SUM(SUM($AI59*FctrChngDts!$B$13)*$J59),$AU59),IF(AND($Z59=\"Winter\",$AK59=\"SSP1\",$AH59=TRUE,SUM(SUM(SUM(SUM($I59,$J59)*SUM($AI59*FctrChngDts!$B$13))*$AG59),$AU59)>$AE59),$AE59,IF(AND($Z59=\"Winter\",$AK59=\"SSP1\",$AH59=TRUE,SUM(SUM(SUM(SUM($I59,$J59)*SUM($AI59*FctrChngDts!$B$13))*$AG59),$AU59)<=$AE59),SUM(SUM(SUM(SUM($I59,$J59)*SUM($AI59*FctrChngDts!$B$13))*$AG59),$AU59),IF(AND($Z59=\"Summer\",$AK59=\"SSP1\",$AH59=TRUE,SUM(SUM(SUM(SUM($I59,$J59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AR59:$AT59)),$AU59)>$AE59),$AE59,IF(AND($Z59=\"Summer\",$AK59=\"SSP1\",$AH59=TRUE,SUM(SUM(SUM(SUM($I59,$J59)*SUM($AI59*FctrChngDts!$B$13))- SUM($AR59:$AT59)),$AU59)<=$AE59),SUM(SUM(SUM(SUM($I59,$J59)*SUM($AI59*FctrChngDts!$B$13))- SUM($AR59:$AT59)),$AU59),IF(AND($AK59=\"FWP1P2\",$AH59=TRUE,SUM(SUM(SUM(SUM($J59,$L59)*SUM($AI59*FctrChngDts!$B$13))*$AG59),$AU59)>$AE59),$AE59,IF(AND($AK59=\"FWP1P2\",$AH59=TRUE,SUM(SUM(SUM(SUM($J59,$L59)*SUM($AI59*FctrChngDts!$B$13))*$AG59),$AU59)<=$AE59),SUM(SUM(SUM(SUM($J59,$L59)*SUM($AI59*FctrChngDts!$B$13))*$AG59),$AU59),IF(AND($Z59=\"Winter\",$AK59=\"SSP1P2\",$AH59=TRUE,SUM(SUM(SUM(SUM($I59,$K59,$J59,$L59)*SUM($AI59*FctrChngDts!$B$13))*$AG59),$AU59)>$AE59),$AE59,IF(AND($Z59=\"Winter\",$AK59=\"SSP1P2\",$AH59=TRUE,SUM(SUM(SUM(SUM($I59,$K59,$J59,$L59)*SUM($AI59*FctrChngDts!$B$13))*$AG59),$AU59)<=$AE59),SUM(SUM(SUM(SUM($I59,$K59,$J59,$L59)*SUM($AI59*FctrChngDts!$B$13))*$AG59),$AU59),IF(AND($Z59=\"Summer\",$AK59=\"SSP1P2\",$AH59=TRUE,SUM(SUM(SUM(SUM($I59,$K59,$J59,$L59)*SUM($AI59*FctrChngDts!$B$13))- SUM($AR59:$AT59)),$AU59)>$AE59),$AE59,IF(AND($Z59=\"Summer\",$AK59=\"SSP1P2\",$AH59=TRUE,SUM(SUM(SUM(SUM($I59,$K59,$J59,$L59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AR59:$AT59)),$AU59)<=$AE59),SUM(SUM(SUM(SUM($I59,$K59,$J59,$L59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AR59:$AT59)),$AU59),IF(AND($AK59=\"FWP2\",$AH59=TRUE,SUM(SUM(SUM($AI59*FctrChngDts!$B$13)*$L59),$AU59)>$AE59),$AE59,IF(AND($AK59=\"FWP2\",$AH59=TRUE,SUM(SUM(SUM($AI59*FctrChngDts!$B$13)*$L59),$AU59)<=$AE59),SUM(SUM(SUM($AI59*FctrChngDts!$B$13)*$L59),$AU59),IF(AND($Z59=\"Winter\",$AK59=\"SSP2\",$AH59=TRUE,SUM(SUM(SUM(SUM($K59,$L59)*SUM($AI59*FctrChngDts!$B$13))*$AG59),$AU59)>$AE59),$AE59,IF(AND($Z59=\"Winter\",$AK59=\"SSP2\",$AH59=TRUE,SUM(SUM(SUM(SUM($K59,$L59)*SUM($AI59*FctrChngDts!$B$13))*$AG59),$AU59)<=$AE59),SUM(SUM(SUM(SUM($K59,$L59)*SUM($AI59*FctrChngDts!$B$13))*$AG59),$AU59),IF(AND($Z59=\"Summer\",$AK59=\"SSP2\",$AH59=TRUE,SUM(SUM(SUM(SUM($K59,$L59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AR59:$AT59)),$AU59)>$AE59),$AE59,IF(AND($Z59=\"Summer\",$AK59=\"SSP2\",$AH59=TRUE,SUM(SUM(SUM(SUM($K59,$L59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AR59:$AT59)),$AU59)<=$AE59),SUM(SUM(SUM(SUM($K59,$L59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AR59:$AT59)),$AU59),IF(AND($AK59=\"FWP2P3\",$AH59=TRUE,SUM(SUM(SUM(SUM($L59,$N59)*SUM($AI59*FctrChngDts!$B$13))*$AG59),$AU59)>$AE59),$AE59,IF(AND($AK59=\"FWP2P3\",$AH59=TRUE,SUM(SUM(SUM(SUM($L59,$N59)*SUM($AI59*FctrChngDts!$B$13))*$AG59),$AU59)<=$AE59),SUM(SUM(SUM(SUM($L59,$N59)*SUM($AI59*FctrChngDts!$B$13))*$AG59),$AU59),IF(AND($Z59=\"Winter\",$AK59=\"SSP2P3\",$AH59=TRUE,SUM(SUM(SUM(SUM($K59,$L59,$M59,$N59)*SUM($AI59*FctrChngDts!$B$13))*$AG59),$AU59)>$AE59),$AE59,IF(AND($Z59=\"Winter\",$AK59=\"SSP2P3\",$AH59=TRUE,SUM(SUM(SUM(SUM($K59,$L59,$M59,$N59)*SUM($AI59*FctrChngDts!$B$13))*$AG59),$AU59)<=$AE59),SUM(SUM(SUM(SUM($K59,$L59,$M59,$N59)*SUM($AI59*FctrChngDts!$B$13))*$AG59),$AU59),IF(AND($Z59=\"Summer\",$AK59=\"SSP2P3\",$AH59=TRUE,SUM(SUM(SUM(SUM($K59,$L59,$M59,$N59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AR59:$AT59)),$AU59)>$AE59),$AE59,IF(AND($Z59=\"Summer\",$AK59=\"SSP2P3\",$AH59=TRUE,SUM(SUM(SUM(SUM($K59,$L59,$M59,$N59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AR59:$AT59)),$AU59)<=$AE59),SUM(SUM(SUM(SUM($K59,$L59,$M59,$N59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AR59:$AT59)),$AU59),IF(AND($AK59=\"FWP3\",$AH59=TRUE,SUM(SUM(SUM($AI59*FctrChngDts!$B$13)*$N59),$AU59)>$AE59),$AE59,IF(AND($AK59=\"FWP3\",$AH59=TRUE,SUM(SUM(SUM($AI59*FctrChngDts!$B$13)*$N59),$AU59)<=$AE59),SUM(SUM(SUM($AI59*FctrChngDts!$B$13)*$N59),$AU59),IF(AND($Z59=\"Winter\",$AK59=\"SSP3\",$AH59=TRUE,SUM(SUM(SUM(SUM($M59,$N59)*SUM($AI59*FctrChngDts!$B$13))*$AG59),$AU59)>$AE59),$AE59,IF(AND($Z59=\"Winter\",$AK59=\"SSP3\",$AH59=TRUE,SUM(SUM(SUM(SUM($M59,$N59)*SUM($AI59*FctrChngDts!$B$13))*$AG59),$AU59)<=$AE59),SUM(SUM(SUM(SUM($M59,$N59)*SUM($AI59*FctrChngDts!$B$13))*$AG59),$AU59),IF(AND($Z59=\"Summer\",$AK59=\"SSP3\",$AH59=TRUE,SUM(SUM(SUM(SUM($M59,$N59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AR59:$AT59)),$AU59)>$AE59),$AE59,IF(AND($Z59=\"Summer\",$AK59=\"SSP3\",$AH59=TRUE,SUM(SUM(SUM(SUM($M59,$N59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AR59:$AT59)),$AU59)<=$AE59),SUM(SUM(SUM(SUM($M59,$N59)*SUM($AI59*FctrChngDts!$B$13))-SUM($AR59:$AT59)),$AU59),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I59>0,$AH59=FALSE),SUM($AR59*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I59>0,$AH59=TRUE),SUM($AX59*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I59>0,$AH59=FALSE),SUM($AS59*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I59>0,$AH59=TRUE),SUM($AY59*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I59>0,$AH59=FALSE),SUM($AT59*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I59>0,$AH59=TRUE),SUM($AZ59*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J59>0,$AH59=FALSE),SUM($AU59*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J59>0,$AH59=TRUE),SUM($BA59*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J59>0,$AH59=FALSE),SUM($AV59*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J59>0,$AH59=TRUE),SUM($BB59*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J59>0,$AH59=FALSE),SUM($AW59*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J59>0,$AH59=TRUE),SUM($BC59*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K59>0,$AH59=FALSE),SUM($AR59*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K59>0,$AH59=TRUE),SUM($AX59*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K59>0,$AH59=FALSE),SUM($AS59*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K59>0,$AH59=TRUE),SUM($AY59*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K59>0,$AH59=FALSE),SUM($AT59*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K59>0,$AH59=TRUE),SUM($AZ59*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L59>0,$AH59=FALSE),SUM($AU59*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L59>0,$AH59=TRUE),SUM($BA59*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L59>0,$AH59=FALSE),SUM($AV59*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L59>0,$AH59=TRUE),SUM($BB59*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L59>0,$AH59=FALSE),SUM($AW59*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L59>0,$AH59=TRUE),SUM($BC59*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M59>0,$AH59=FALSE),SUM($AR59*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M59>0,$AH59=TRUE),SUM($AX59*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M59>0,$AH59=FALSE),SUM($AS59*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M59>0,$AH59=TRUE),SUM($AY59*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M59>0,$AH59=FALSE),SUM($AT59*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M59>0,$AH59=TRUE),SUM($AZ59*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N59>0,$AH59=FALSE),SUM($AU59*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N59>0,$AH59=TRUE),SUM($BA59*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N59>0,$AH59=FALSE),SUM($AV59*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N59>0,$AH59=TRUE),SUM($BB59*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N59>0,$AH59=FALSE),SUM($AW59*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N59>0,$AH59=TRUE),SUM($BC59*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I59=0,0,IF(AND($I59>0,$K59>0,$AH59=FALSE),SUM($AR59/$P59*$I59),IF(AND($I59>0,$K59=0,$AH59=FALSE),$AR59,IF(AND($I59>0,$K59>0,$AH59=TRUE),ROUND(MIN($HU59,SUM(SUM($I59,$K59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA59,SUM(SUM($I59,$K59)*(FctrChngDts!$B$13)*$AI59)*$IA59)),0),IF(AND($I59>0,$K59=0,$AH59=TRUE),$AX59))))),0)","v":0},{"$f":"ROUND(IF($I59=0,0,IF(AND($I59>0,$K59>0,$AH59=FALSE),SUM($AS59/$P59*$I59),IF(AND($I59>0,$K59=0,$AH59=FALSE),$AS59,IF(AND($I59>0,$K59>0,$AH59=TRUE),ROUND(MIN(SUM($HU59-$BW59),SUM(SUM($I59,$K59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA59)*3),0),IF(AND($I59>0,$K59=0,$AH59=TRUE),$AY59))))),0)","v":0},0,{"$f":"IF($J59=0,0,IF(AND($J59>0,$L59=0,$N59=0,$AH59=FALSE,$AJ59=FALSE),ROUND(MIN($HX59,SUM($AU59,$BA59)),0),IF(AND($J59>0,$L59=0,$N59=0,$AH59=TRUE,$AJ59=FALSE),ROUND(MIN($HX59,SUM($AU59,SUM($J59*$AI59*FctrChngDts!$B$13))),0),IF(AND($J59>0,$L59>0,$N59=0,$AH59=FALSE,$AJ59=FALSE),ROUND(MIN($HX59,SUM(SUM($J59,$L59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA59,SUM(SUM($J59,$L59)*(FctrChngDts!$B$13)*$AI59)*$IA59)),0),IF(AND($J59>0,$L59>0,$N59=0,$AH59=TRUE,$AJ59=FALSE),ROUND(MIN($HX59,SUM(SUM(SUM(SUM($J59,$L59)*FctrChngDts!$C$11*$IA59),SUM(SUM($J59,$L59)*SUM(FctrChngDts!$B$13*$AI59)*$IA59)))),0),IF(AND($J59>0,$L59=0,$N59=0,$AH59=FALSE,$AJ59=TRUE),ROUND(MIN($HX59,SUM($AU59,$BA59)),0),IF(AND($J59>0,$L59=0,$N59=0,$AH59=TRUE,$AJ59=TRUE),ROUND(MIN($HX59,SUM($AU59,SUM($J59*$AI59*FctrChngDts!$B$13))),0),IF(AND($J59>0,$L59>0,$N59=0,$AH59=FALSE,$AJ59=TRUE),ROUND(MIN($HX59,SUM(SUM($J59,$L59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA59,SUM(SUM($J59,$L59)*(FctrChngDts!$B$13)*$AI59)*$IA59)),0),IF(AND($J59>0,$L59>0,$N59=0,$AH59=TRUE,$AJ59=TRUE),ROUND(MIN($HX59,SUM(SUM(SUM(SUM($J59,$L59)*FctrChngDts!$C$12*$IA59),SUM(SUM($J59,$L59)*SUM(FctrChngDts!$B$13*$AI59)*$IA59)))),0))))))))))","v":0},{"$f":"IF($J59=0,0,IF(AND($J59>0,$L59=0,$N59=0,$AH59=FALSE,$AJ59=FALSE),ROUND(MIN(SUM($HX59-$BZ59),SUM($AU59*3)),0),IF(AND($J59>0,$L59=0,$N59=0,$AH59=TRUE,$AJ59=FALSE),ROUND(MIN(SUM($HX59-$BZ59),SUM(SUM($J59,$L59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA59)*3),0),IF(AND($J59>0,$L59>0,$N59=0,$AH59=FALSE,$AJ59=FALSE),ROUND(MIN(SUM($HX59-$BZ59),SUM(SUM($J59,$L59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA59)*3),0),IF(AND($J59>0,$L59>0,$N59=0,$AH59=TRUE,$AJ59=FALSE),ROUND(MIN(SUM($HX59-$BZ59),SUM(SUM($J59,$L59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA59)*3),0),IF(AND($J59>0,$L59=0,$N59=0,$AH59=FALSE,$AJ59=TRUE),ROUND(MIN(SUM($HX59-$BZ59),SUM($AU59*3)),0),IF(AND($J59>0,$L59=0,$N59=0,$AH59=TRUE,$AJ59=TRUE),ROUND(MIN(SUM($HX59-$BZ59),SUM(SUM($J59,$L59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA59)*3),0),IF(AND($J59>0,$L59>0,$N59=0,$AH59=FALSE,$AJ59=TRUE),ROUND(MIN(SUM($HX59-$BZ59),SUM(SUM($J59,$L59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA59)*3),0),IF(AND($J59>0,$L59>0,$N59=0,$AH59=TRUE,$AJ59=TRUE),ROUND(MIN(SUM($HX59-$BZ59),SUM(SUM($J59,$L59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA59)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K59=0,0,IF(AND($I59>0,$K59>0,$M59=0,$AH59=FALSE),SUM($AR59-$BW59),IF(AND($I59=0,$K59>0,$M59>0,$AH59=FALSE),SUM($AR59/$P59*$K59),IF(AND($I59=0,$K59>0,$M59=0,$AH59=FALSE),$AR59,IF($K59=0,0,IF(AND($I59>0,$K59>0,$M59=0,$AH59=TRUE),ROUND(MIN($HV59,SUM(SUM($I59,$K59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB59,SUM(SUM($I59,$K59)*(FctrChngDts!$B$13)*$AI59)*$IB59)),0),IF(AND($I59=0,$K59>0,$M59>0,$AH59=TRUE),ROUND(MIN($HV59,SUM(SUM($I59,$K59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB59,SUM(SUM($I59,$K59)*(FctrChngDts!$B$13)*$AI59)*$IB59)),0),IF(AND($I59=0,$K59>0,$M59=0,$AH59=TRUE),$AX59)))))))),0)","v":0},{"$f":"ROUND(IF($K59=0,0,IF(AND($I59>0,$K59>0,$M59=0,$AH59=FALSE),SUM($AS59-$BX59),IF(AND($I59=0,$K59>0,$M59>0,$AH59=FALSE),SUM($AS59/$P59*$K59),IF(AND($I59=0,$K59>0,$M59=0,$AH59=FALSE),$AS59,IF($K59=0,0,IF(AND($I59>0,$K59>0,$M59=0,$AH59=TRUE),ROUND(MIN(SUM($HV59-$BW59),SUM(SUM($I59,$K59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB59)*3),0),IF(AND($I59=0,$K59>0,$M59>0,$AH59=TRUE),ROUND(MIN(SUM($HV59-$BW59),SUM(SUM($I59,$K59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB59)*3),0),IF(AND($I59=0,$K59>0,$M59=0,$AH59=TRUE),$AY59)))))))),0)","v":0},0,{"$f":"IF($L59=0,0,IF(AND($J59>0,$L59>0,$N59=0,$AH59=FALSE,$AJ59=FALSE),ROUND(MIN($HY59,SUM(SUM($J59,$L59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB59,SUM(SUM($J59,$L59)*(FctrChngDts!$B$13)*$AI59)*$IB59)),0),IF(AND($J59>0,$L59>0,$N59=0,$AH59=TRUE,$AJ59=FALSE),ROUND(MIN($HY59,SUM(SUM(SUM(SUM($J59,$L59)*FctrChngDts!$C$11*$IB59),SUM(SUM($J59,$L59)*SUM(FctrChngDts!$B$13*$AI59)*$IB59)))),0),IF(AND($J59=0,$L59>0,$N59=0,$AH59=FALSE,$AJ59=FALSE),ROUND(MIN($HY59,SUM($L59*FctrChngDts!$C$11)),0),IF(AND($J59=0,$L59>0,$N59=0,$AH59=TRUE,$AJ59=FALSE),ROUND(MIN($HY59,SUM(SUM(SUM(SUM($J59,$L59)*FctrChngDts!$C$11*$IB59),SUM(SUM($J59,$L59)*SUM(FctrChngDts!$B$13*$AI59)*$IB59)))),0),IF(AND($J59>0,$L59>0,$N59=0,$AH59=FALSE,$AJ59=TRUE),ROUND(MIN($HY59,SUM(SUM($J59,$L59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB59,SUM(SUM($J59,$L59)*(FctrChngDts!$B$13)*$AI59)*$IB59)),0),IF(AND($J59>0,$L59>0,$N59=0,$AH59=TRUE,$AJ59=TRUE),ROUND(MIN($HY59,SUM(SUM(SUM(SUM($J59,$L59)*FctrChngDts!$C$12*$IB59),SUM(SUM($J59,$L59)*SUM(FctrChngDts!$B$13*$AI59)*$IB59)))),0),IF(AND($J59=0,$L59>0,$N59=0,$AH59=FALSE,$AJ59=TRUE),ROUND(MIN($HY59,SUM($L59*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J59=0,$L59>0,$N59=0,$AH59=TRUE,$AJ59=TRUE),ROUND(MIN($HY59,SUM(SUM(SUM(SUM($J59,$L59)*FctrChngDts!$C$12*$IB59),SUM(SUM($J59,$L59)*SUM(FctrChngDts!$B$13*$AI59)*$IB59)))),0))))))))))","v":0},{"$f":"IF($L59=0,0,IF(AND($J59>0,$L59>0,$N59=0,$AH59=FALSE,$AJ59=FALSE),ROUND(MIN(SUM($HY59-$CF59),SUM(SUM($J59,$L59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB59)*3),0),IF(AND($J59>0,$L59>0,$N59=0,$AH59=TRUE,$AJ59=FALSE),ROUND(MIN(SUM($HY59-$CF59),SUM(SUM($J59,$L59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB59)*3),0),IF(AND($J59=0,$L59>0,$N59=0,$AH59=FALSE,$AJ59=FALSE),ROUND(MIN(SUM($HY59-$CF59),SUM($AU59*3)),0),IF(AND($J59=0,$L59>0,$N59=0,$AH59=TRUE,$AJ59=FALSE),ROUND(MIN(SUM($HY59-$CF59),SUM(SUM($J59,$L59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB59)*3),0),IF(AND($J59>0,$L59>0,$N59=0,$AH59=FALSE,$AJ59=TRUE),ROUND(MIN(SUM($HY59-$CF59),SUM(SUM($J59,$L59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB59)*3),0),IF(AND($J59>0,$L59>0,$N59=0,$AH59=TRUE,$AJ59=TRUE),ROUND(MIN(SUM($HY59-$CF59),SUM(SUM($J59,$L59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB59)*3),0),IF(AND($J59=0,$L59>0,$N59=0,$AH59=FALSE,$AJ59=TRUE),ROUND(MIN(SUM($HY59-$CF59),SUM($AU59*3)),0),IF(AND($J59=0,$L59>0,$N59=0,$AH59=TRUE,$AJ59=TRUE),ROUND(MIN(SUM($HY59-$CF59),SUM(SUM($J59,$L59)*IF($AJ59=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB59)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S59>0,Account!$AG$2=TRUE,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH59=FALSE),SUM(Usage!$BW59:$CB59)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V59>0,Account!$AG$2=TRUE,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH59=FALSE),SUM(Usage!$CC59:$CH59)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y59>0,Account!$AG$2=TRUE,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH59=FALSE),SUM(Usage!$CI59:$CN59)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH59=TRUE,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S59),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S59)),2)","v":0},{"$f":"ROUND(IF(OR($AH59=TRUE,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V59),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V59)),2)","v":0},{"$f":"IF(OR($AH59=TRUE,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y59),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y59))","v":0},{"$f":"ROUND(IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW59),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW59)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX59),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX59)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY59),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY59)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ59),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ59)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA59),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA59)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB59),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB59)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S59),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC59),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC59)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD59),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD59)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE59),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE59)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF59),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF59)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG59),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG59)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH59),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH59)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V59),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI59),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI59))","v":0},{"$f":"IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ59),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ59))","v":0},{"$f":"IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK59),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK59))","v":0},{"$f":"IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL59),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL59))","v":0},{"$f":"IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM59),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM59))","v":0},{"$f":"IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN59),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN59))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y59)","v":0},0,0,0,0,{"$f":"IF($DW59>IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV59*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV59*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW59-IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV59*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV59*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV59<$DW59,SUM($DW59-$DV59),0))","v":0},{"$f":"IF(OR(AND($D59<=FctrChngDts!$B$14,Usage!$E59>FctrChngDts!$B$14),AND(Usage!$D59<=FctrChngDts!$C$14,Usage!$E59>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW59),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX59),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY59),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ59),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA59),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB59),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC59),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD59),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE59),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF59),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG59),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH59),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI59)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ59)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK59)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL59)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM59)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN59)","v":0},0,{"$f":"IF(AND($S59>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E59<>\"D-CARE\",Tenant!$F59=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET59=TRUE,$S59>0,$V59=0),SUM(SUM($BW59:$CB59)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET59=TRUE,$S59>0,$V59>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW59:$CB59)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET59=TRUE,$S59>0,$V59>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW59:$CB59)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S59>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S59>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S59>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV59=TRUE,$S59>0,$V59=0),SUM(SUM($BW59:$CB59)*'CRS1'!$P$2),IF(AND($EV59=TRUE,$S59>0,$V59>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW59:$CB59)*'CRS1'!$P$2),IF(AND($EV59=TRUE,$S59>0,$V59>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW59:$CB59)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S59>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX59=TRUE,$S59>0,$V59=0),SUM(SUM($BW59:$CB59)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX59=TRUE,$S59>0,$V59>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW59:$CB59)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX59=TRUE,$S59>0,$V59>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW59:$CB59)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S59>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ59=TRUE,$S59>0),SUM(SUM($BW59:$CB59)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V59>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E59<>\"D-CARE\",Tenant!$F59=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB59=TRUE,$S59>0,$V59>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC59:$CH59)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB59=TRUE,$S59>0,$V59>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC59:$CH59)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB59=TRUE,$V59>0,$Y59>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC59:$CH59)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB59=TRUE,$V59>0,$Y59>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC59:$CH59)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB59=TRUE,$S59=0,$V59>0,$Y59=0),SUM(SUM($CC59:$CH59)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V59>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V59>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V59>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD59=TRUE,$S59>0,$V59>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC59:$CH59)*'CRS2'!$P$2),IF(AND($FD59=TRUE,$S59>0,$V59>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC59:$CH59)*'CRS2'!$P$2),IF(AND($FD59=TRUE,$V59>0,$Y59>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC59:$CH59)*'CRS2'!$P$2),IF(AND($FD59=TRUE,$V59>0,$Y59>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC59:$CH59)*'CRS2'!$P$2),IF(AND($FD59=TRUE,$S59=0,$V59>0,$Y59=0),SUM(SUM($CC59:$CH59)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V59>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF59=TRUE,$S59>0,$V59>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC59:$CH59)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF59=TRUE,$S59>0,$V59>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC59:$CH59)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF59=TRUE,$V59>0,$Y59>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC59:$CH59)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF59=TRUE,$V59>0,$Y59>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC59:$CH59)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF59=TRUE,$S59=0,$V59>0,$Y59=0),SUM(SUM($CC59:$CH59)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V59>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH59=TRUE,$V59>0),SUM(SUM($CC59:$CH59)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y59>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E59<>\"D-CARE\",Tenant!$F59=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ59=TRUE,$V59=0,$Y59>0),SUM(SUM($CI59:$CN59)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ59=TRUE,$V59>0,$Y59>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI59:$CN59)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ59=TRUE,$V59>0,$Y59>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI59:$CN59)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y59>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y59>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y59>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL59=TRUE,$V59=0,$Y59>0),SUM(SUM($CI59:$CN59)*'CRS3'!$P$2),IF(AND($FL59=TRUE,$V59>0,$Y59>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI59:$CN59)*'CRS3'!$P$2),IF(AND($FL59=TRUE,$V59>0,$Y59>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI59:$CN59)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y59>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN59=TRUE,$V59=0,$Y59>0),SUM(SUM($CI59:$CN59)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN59=TRUE,$V59>0,$Y59>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI59:$CN59)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN59=TRUE,$V59>0,$Y59>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI59:$CN59)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y59>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP59=TRUE,$Y59>0),SUM(SUM($CI59:$CN59)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR59:$FT59))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO59:$CQ59,$FR59:$FT59))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA59:$EF59)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG59:$EL59)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM59:$ER59)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV59,$CO59:$CQ59,$EA59:$ER59)/$P59)*$S59*FctrChngDts!$B$15),SUM(SUM(SUM($DV59,$CO59:$CQ59,$FR59:$FT59)/$P59)*$S59*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV59,$CO59:$CQ59,$EA59:$ER59)/$P59)*$V59*FctrChngDts!$B$15),SUM(SUM(SUM($DV59,$CO59:$CQ59,$FR59:$FT59)/$P59)*$V59*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV59,$CO59:$CQ59,$EA59:$ER59)/$P59)*$Y59*FctrChngDts!$B$15),SUM(SUM(SUM($DV59,$CO59:$CQ59,$FR59:$FT59)/$P59)*$Y59*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA59*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI59*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ59*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ59,$FU59,$GF59,$GZ59:$HE59),IF(Account!$Q$2=TRUE,SUM($DZ59,$FV59,$GF59,$GZ59:$HE59),SUM($DZ59,$ES59,$FU59:$FV59,$GF59,$GZ59:$HE59)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E59),Usage!$P59,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D59,FctrChngDts!$C$17<=Usage!$E59),SUM(FctrChngDts!$C$17-Usage!$D59),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E59),Usage!$P59,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D59,FctrChngDts!$C$19<=Usage!$E59),SUM(FctrChngDts!$C$19-Usage!$D59),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK59*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK59*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL59*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL59*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D59))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A59,Tenant!$A:$J,8,FALSE)=TRUE,$GG59<0),0,SUM(SUM(SUM($GG59/$P59*$GP59)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A59,Tenant!$A:$J,8,FALSE)=TRUE,$GG59<0),0,SUM(SUM(SUM($GG59/$P59*$GQ59)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D59))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A59,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV59*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A59,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW59*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU59:$DA59,$EU59,$EA59:$EF59,$FA59)-SUM(SUM($BW59:$CB59)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD59:$DJ59,$FC59,$EG59:$EL59,$FI59)-SUM(SUM($CC59:$CH59)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM59:$DS59,$FK59,$EM59:$ER59,$FQ59)-SUM(SUM($CI59:$CN59)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO59,$CU59:$DA59,$EU59,$EW59,$EY59,$EA59:$EF59,$FA59,$CP59,$DD59:$DJ59,$FC59,$FE59,$FG59,$EG59:$EL59,$FI59)/$P59*$S59)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO59,$CU59:$DA59,$EU59,$EW59,$EY59,$EA59:$EF59,$FA59,$CP59,$DD59:$DJ59,$FC59,$FE59,$FG59,$EG59:$EL59,$FI59)/$P59*$V59)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ59,$DM59:$DS59,$FK59,$FM59,$FO59,$EM59:$ER59,$FQ59)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D59,BslnAllctnCrrnt!$A$1<=$E59),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK59=\"FSP1\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$Q59,BslnAllctnCrrnt!$A$1<$R59),SUM(BslnAllctnCrrnt!$A$1-$Q59),IF(AND($AK59=\"FSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$Q59,BslnAllctnCrrnt!$A$1<$R59),SUM(BslnAllctnCrrnt!$A$1-$Q59),IF(AND($AK59=\"FSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),$I59,IF(AND($AK59=\"SSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$Q59,BslnAllctnCrrnt!$A$1<$R59),SUM(BslnAllctnCrrnt!$A$1-$Q59),IF(AND($AK59=\"SSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),$I59,0)))))","v":0},{"$f":"IF(AND($AK59=\"FSP1\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$Q59,BslnAllctnCrrnt!$A$1<$R59),SUM($I59-$HG59),IF(AND($AK59=\"FSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$Q59,BslnAllctnCrrnt!$A$1<$R59),SUM($I59-$HG59),IF(AND($AK59=\"FSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM($I59-$HG59),IF(AND($AK59=\"SSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$Q59,BslnAllctnCrrnt!$A$1<$R59),SUM($I59-$HG59),IF(AND($AK59=\"SSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM($I59-$HG59),0)))))","v":0},{"$f":"IF(AND($AK59=\"SSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$Q59,BslnAllctnCrrnt!$A$1<$R59),0,IF(AND(FctrChngDts!$A$2>=$D59,FctrChngDts!$B$2<$E59),IF(AND($AK59=\"SSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM(BslnAllctnCrrnt!$A$1-$T59),0),IF(AND($AK59=\"FSP2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM(BslnAllctnCrrnt!$A$1-$T59),IF(AND($AK59=\"FSP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM(BslnAllctnCrrnt!$A$1-$T59),IF(AND($AK59=\"FSP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$W59,BslnAllctnCrrnt!$A$1<$X59),$K59,IF(AND($AK59=\"FSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$Q59,BslnAllctnCrrnt!$A$1<$R59),0,IF(AND($AK59=\"FSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM(BslnAllctnCrrnt!$A$1-$T59),IF(AND($AK59=\"SSP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM(BslnAllctnCrrnt!$A$1-$T59),IF(AND($AK59=\"SSP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$W59,BslnAllctnCrrnt!$A$1<$X59),$K59,0)))))))))","v":0},{"$f":"IF(AND($AK59=\"SSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$Q59,BslnAllctnCrrnt!$A$1<$R59),SUM($K59-$HI59),IF(AND($AK59=\"SSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM($K59-$HI59),IF(AND($AK59=\"FSP2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM($K59-$HI59),IF(AND($AK59=\"FSP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM($K59-$HI59),IF(AND($AK59=\"FSP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$W59,BslnAllctnCrrnt!$A$1<$X59),SUM($K59-$HI59),IF(AND($AK59=\"FSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$Q59,BslnAllctnCrrnt!$A$1<$R59),SUM($K59-$HI59),IF(AND($AK59=\"FSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM($K59-$HI59),IF(AND($AK59=\"SSP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM($K59-$HI59),IF(AND($AK59=\"SSP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$W59,BslnAllctnCrrnt!$A$1<$X59),SUM($K59-$HI59),0)))))))))","v":0},{"$f":"IF(AND($AK59=\"FSP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),0,IF(AND($AK59=\"FSP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$W59,BslnAllctnCrrnt!$A$1<$X59),SUM(BslnAllctnCrrnt!$A$1-$W59),IF(AND($AK59=\"FSP3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$W59,BslnAllctnCrrnt!$A$1<$X59),SUM(BslnAllctnCrrnt!$A$1-$W59),0)))","v":0},{"$f":"IF(AND($AK59=\"FSP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM($M59-$HK59),IF(AND($AK59=\"FSP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$W59,BslnAllctnCrrnt!$A$1<$X59),SUM($M59-$HK59),IF(AND($AK59=\"FSP3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$W59,BslnAllctnCrrnt!$A$1<$X59),SUM($M59-$HK59),0)))","v":0},{"$f":"IF(AND($AK59=\"FWP1\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$Q59,BslnAllctnCrrnt!$A$1<$R59),SUM(BslnAllctnCrrnt!$A$1-$Q59),IF(AND($AK59=\"FWP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$Q59,BslnAllctnCrrnt!$A$1<$R59),SUM(BslnAllctnCrrnt!$A$1-$Q59),IF(AND($AK59=\"FWP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),$J59,IF(AND(FctrChngDts!$A$2>=$D59,FctrChngDts!$B$2<$E59),IF(AND($AK59=\"SSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$Q59,BslnAllctnCrrnt!$A$1<$R59),SUM(BslnAllctnCrrnt!$A$1-$Q59),0),IF(AND($AK59=\"SSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),$J59,0)))))","v":0},{"$f":"IF(AND($AK59=\"FWP1\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$Q59,BslnAllctnCrrnt!$A$1<$R59),SUM($J59-$HM59),IF(AND($AK59=\"FWP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$Q59,BslnAllctnCrrnt!$A$1<$R59),SUM($J59-$HM59),IF(AND($AK59=\"FWP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM($J59-$HM59),IF(AND($AK59=\"SSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$Q59,BslnAllctnCrrnt!$A$1<$R59),SUM($J59-$HM59),IF(AND($AK59=\"SSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM($J59-$HM59),0)))))","v":0},{"$f":"IF(AND($AK59=\"FWP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$Q59,BslnAllctnCrrnt!$A$1<$R59),0,IF(AND($AK59=\"FWP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM(BslnAllctnCrrnt!$A$1-$T59),IF(AND($AK59=\"FWP2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM(BslnAllctnCrrnt!$A$1-$T59),IF(AND($AK59=\"FWP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM(BslnAllctnCrrnt!$A$1-$T59),IF(AND($AK59=\"FWP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$W59,BslnAllctnCrrnt!$A$1<$X59),$L59,IF(AND($AK59=\"SSP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM(BslnAllctnCrrnt!$A$1-$T59),IF(AND($AK59=\"SSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$Q59,BslnAllctnCrrnt!$A$1<$R59),0,IF(AND($AK59=\"SSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM(BslnAllctnCrrnt!$A$1-$T59),0))))))))","v":0},{"$f":"IF(AND($AK59=\"FWP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$Q59,BslnAllctnCrrnt!$A$1<$R59),SUM($L59-$HO59),IF(AND($AK59=\"FWP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM($L59-$HO59),IF(AND($AK59=\"FWP2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM($L59-$HO59),IF(AND($AK59=\"FWP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM($L59-$HO59),IF(AND($AK59=\"FWP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$W59,BslnAllctnCrrnt!$A$1<$X59),SUM($L59-$HO59),IF(AND($AK59=\"SSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$Q59,BslnAllctnCrrnt!$A$1<$R59),SUM($L59-$HO59),IF(AND($AK59=\"SSP1P2\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM($L59-$HO59),0)))))))","v":0},{"$f":"IF(AND($AK59=\"FWP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),0,IF(AND($AK59=\"FWP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$W59,BslnAllctnCrrnt!$A$1<$X59),SUM(BslnAllctnCrrnt!$A$1-$W59),IF(AND($AK59=\"FWP3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$W59,BslnAllctnCrrnt!$A$1<$X59),SUM(BslnAllctnCrrnt!$A$1-$W59),IF(AND($AK59=\"SSP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),0,IF(AND($AK59=\"SSP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$W59,BslnAllctnCrrnt!$A$1<$X59),SUM(BslnAllctnCrrnt!$A$1-$W59),0)))))","v":0},{"$f":"IF(AND($AK59=\"FWP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM($N59-$HQ59),IF(AND($AK59=\"FWP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$W59,BslnAllctnCrrnt!$A$1<$X59),SUM($N59-$HQ59),IF(AND($AK59=\"FWP3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$W59,BslnAllctnCrrnt!$A$1<$X59),SUM($N59-$HQ59),IF(AND($AK59=\"SSP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$T59,BslnAllctnCrrnt!$A$1<$U59),SUM($N59-$HQ59),IF(AND($AK59=\"SSP2P3\",$HF59=TRUE,BslnAllctnCrrnt!$A$1>=$W59,BslnAllctnCrrnt!$A$1<$X59),SUM($N59-$HQ59),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[59,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G60),0,IF($F60<=$G60,SUM($G60-$F60),IF($F60>$G60,SUM((Account!$L$2-Usage!$F60)+Usage!$G60+1))))","v":0},{"$f":"IF($Q60=0,0,IF($R60=0,0,IF(AND($Q60<FctrChngDts!$A$2,$R60>=FctrChngDts!$A$2),SUM($R60-FctrChngDts!$A$2+1),IF(AND($Q60>=FctrChngDts!$A$2,$R60>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q60),IF(AND($Q60>=FctrChngDts!$A$2,$R60<FctrChngDts!$B$2),SUM($R60-$Q60+1),0)))))","v":0},{"$f":"IF($Q60=0,0,IF($R60=0,0,IF(AND($Q60<FctrChngDts!$A$2,$R60>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q60),IF(AND($Q60<FctrChngDts!$A$2,$R60<FctrChngDts!$A$2),SUM($R60-$Q60+1),IF(AND($Q60>FctrChngDts!$A$2,$R60>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R60+1),0)))))","v":0},{"$f":"IF($T60=0,0,IF($U60=0,0,IF(AND($T60<FctrChngDts!$A$2,$U60>=FctrChngDts!$A$2),SUM($U60-FctrChngDts!$A$2+1),IF(AND($T60>=FctrChngDts!$A$2,$U60<FctrChngDts!$B$2),SUM($U60-$T60+1),IF(AND($T60>=FctrChngDts!$A$2,$U60>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T60)<0),0,IF(AND($T60>=FctrChngDts!$A$2,$U60>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T60),0))))))","v":0},{"$f":"IF($T60=0,0,IF($U60=0,0,IF(AND($T60<FctrChngDts!$A$2,$U60>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T60),IF(AND($T60>=FctrChngDts!$B$2,$U60>=FctrChngDts!$B$2),SUM($U60-$T60+1),IF(AND($T60<FctrChngDts!$A$2,$U60<FctrChngDts!$A$2),SUM($U60-$T60+1),IF(AND($T60>=FctrChngDts!$A$2,$U60>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U60+1),0))))))","v":0},{"$f":"IF($W60=0,0,IF($X60=0,0,IF(AND($W60>=FctrChngDts!$A$2,$X60>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W60)<0),0,IF(AND($W60>=FctrChngDts!$A$2,$X60>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W60),IF(AND($W60>=FctrChngDts!$A$2,$X60<FctrChngDts!$B$2),SUM($X60-$W60+1),IF(AND($W60<FctrChngDts!$A$2,$X60>=FctrChngDts!$A$2),SUM($X60-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W60=0,0,IF($X60=0,0,IF(AND($W60<FctrChngDts!$A$2,$X60<FctrChngDts!$A$2),SUM($X60-$W60+1),IF(AND($W60>=FctrChngDts!$A$2,$X60>=FctrChngDts!$B$2,SUM($X60-FctrChngDts!$B$2+1)<=$Y60),SUM($X60-FctrChngDts!$B$2+1),IF(AND($W60>=FctrChngDts!$A$2,$X60>=FctrChngDts!$B$2),SUM($X60-$W60+1),IF(AND($W60<FctrChngDts!$A$2,$X60>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W60),0))))))","v":0},{"$f":"IF(AND($D60>=FctrChngDts!$C$2,$E60<FctrChngDts!$E$2),\"1\",IF(AND($D60>=FctrChngDts!$E$2,$E60<FctrChngDts!$G$2),\"2\",IF(AND($D60>=FctrChngDts!$G$2,$E60<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D60>=FctrChngDts!$D$2,,IF(AND($D60>=FctrChngDts!$C$2,$D60<=FctrChngDts!$D$2),$D60,IF(AND($D60>=FctrChngDts!$C$2,$D60>=FctrChngDts!$D$2,$E60>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D60>FctrChngDts!$D$2,,IF($D60=FctrChngDts!$D$2,$D60,IF(AND($D60>=FctrChngDts!$C$2,$E60<FctrChngDts!$D$2),$E60,IF(AND($D60>=FctrChngDts!$C$2,$E60>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D60>=FctrChngDts!$D$2,$E60>=FctrChngDts!$D$2,$E60>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E60<FctrChngDts!$D$2,$E60<=FctrChngDts!$D$2),$E60,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D60<FctrChngDts!$E$2,$E60<FctrChngDts!$E$2),,IF($D60>FctrChngDts!$F$2,,IF(AND($D60>=FctrChngDts!$E$2,$D60<=FctrChngDts!$F$2),$D60,IF(AND($D60>=FctrChngDts!$E$2,$D60>=FctrChngDts!$F$2,$E60>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D60>FctrChngDts!$F$2,,IF($E60=FctrChngDts!$F$2,$E60,IF(AND($D60<FctrChngDts!$E$2,$E60<=FctrChngDts!$F$2),$E60,IF(AND($D60>=FctrChngDts!$E$2,$E60<FctrChngDts!$F$2),$E60,IF(AND($D60>=FctrChngDts!$E$2,$E60>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D60>=FctrChngDts!$F$2,$E60>=FctrChngDts!$F$2,$E60>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D60<FctrChngDts!$G$2,$E60<FctrChngDts!$G$2),,IF($D60>FctrChngDts!$H$2,,IF(AND($D60>=FctrChngDts!$G$2,$D60<=FctrChngDts!$H$2),$D60,IF(AND($D60>=FctrChngDts!$G$2,$D60>=FctrChngDts!$H$2,$E60>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D60>FctrChngDts!$H$2,,IF($E60=FctrChngDts!$H$2,$E60,IF(AND($D60<FctrChngDts!$G$2,$E60<=FctrChngDts!$H$2),$E60,IF(AND($D60>=FctrChngDts!$G$2,$E60<FctrChngDts!$H$2),$E60,IF(AND($D60>=FctrChngDts!$G$2,$E60>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D60>=FctrChngDts!$H$2,$E60>=FctrChngDts!$H$2,$E60>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A60,Tenant!$A60:$J359,6,FALSE)","v":0},{"$f":"VLOOKUP($A60,Tenant!$A60:$J359,7,FALSE)","v":0},{"$f":"VLOOKUP($A60,Tenant!$A60:$J359,10,FALSE)","v":0},0,{"$f":"IF(AND($AK60=\"FSP2\",$AJ60=FALSE,$HF60=FALSE),SUM($K60*FctrChngDts!$C$9),IF(AND($AK60=\"FSP2\",$AJ60=TRUE,$HF60=FALSE),SUM($K60*FctrChngDts!$C$10),IF(AND($AK60=\"FSP2P3\",$AJ60=FALSE,$HF60=FALSE),SUM(SUM($K60,$M60)*FctrChngDts!$C$9),IF(AND($AK60=\"FSP2P3\",$AJ60=TRUE,$HF60=FALSE),SUM(SUM($K60,$M60)*FctrChngDts!$C$10),IF(AND($AK60=\"FSP3\",$AJ60=FALSE,$HF60=FALSE),SUM($M60*FctrChngDts!$C$9),IF(AND($AK60=\"FSP3\",$AJ60=TRUE,$HF60=FALSE),SUM($M60*FctrChngDts!$C$10),IF(AND($AK60=\"FSP1\",$AJ60=FALSE,$HF60=FALSE),SUM($I60*FctrChngDts!$C$9),IF(AND($AK60=\"FSP1\",$AJ60=TRUE,$HF60=FALSE),SUM($I60*FctrChngDts!$C$10),IF(AND($AK60=\"FSP1P2\",$AJ60=FALSE,$HF60=FALSE),SUM(SUM($I60,$K60)*FctrChngDts!$C$9),IF(AND($AK60=\"FSP1P2\",$AJ60=TRUE,$HF60=FALSE),SUM(SUM($I60,$K60)*FctrChngDts!$C$10),IF(AND($Z60=\"Summer\",$AK60=\"SSP2P3\",$AJ60=FALSE,$HF60=FALSE),SUM(SUM(SUM(SUM($K60,$M60)*FctrChngDts!$C$9),SUM(SUM($L60,$N60)*FctrChngDts!$C$11))*$AF60),IF(AND($Z60=\"Summer\",$AK60=\"SSP2P3\",$AJ60=TRUE,$HF60=FALSE),SUM(SUM(SUM(SUM($K60,$M60)*FctrChngDts!$C$10),SUM(SUM($L60,$N60)*FctrChngDts!$C$12))*$AF60),IF(AND($Z60=\"Winter\",$AK60=\"SSP2P3\",$AJ60=FALSE,$HF60=FALSE),SUM(SUM(SUM(SUM($K60,$M60)*FctrChngDts!$C$9),SUM(SUM($L60,$N60)*FctrChngDts!$C$11))-$AO60),IF(AND($Z60=\"Winter\",$AK60=\"SSP2P3\",$AJ60=TRUE,$HF60=FALSE),SUM(SUM(SUM(SUM($K60,$M60)*FctrChngDts!$C$10),SUM(SUM($L60,$N60)*FctrChngDts!$C$12))-$AO60),IF(AND($Z60=\"Summer\",$AK60=\"SSP1P2\",$AJ60=FALSE,$HF60=FALSE),SUM(SUM(SUM(SUM($I60,$K60)*FctrChngDts!$C$9),SUM(SUM($J60,$L60)*FctrChngDts!$C$11))*$AF60),IF(AND($Z60=\"Summer\",$AK60=\"SSP1P2\",$AJ60=TRUE,$HF60=FALSE),SUM(SUM(SUM(SUM($I60,$K60)*FctrChngDts!$C$10),SUM(SUM($J60,$L60)*FctrChngDts!$C$12))*$AF60),IF(AND($Z60=\"Winter\",$AK60=\"SSP1P2\",$AJ60=FALSE,$HF60=FALSE),SUM(SUM(SUM(SUM($I60,$K60)*FctrChngDts!$C$9),SUM(SUM($J60,$L60)*FctrChngDts!$C$11))-$AO60),IF(AND($Z60=\"Winter\",$AK60=\"SSP1P2\",$AJ60=TRUE,$HF60=FALSE),SUM(SUM(SUM(SUM($I60,$K60)*FctrChngDts!$C$10),SUM(SUM($J60,$L60)*FctrChngDts!$C$12))-$AO60),IF(AND($AK60=\"FSP2\",$AJ60=FALSE,$HF60=TRUE),SUM(SUM($HI60*FctrChngDts!$B$9),SUM($HJ60*FctrChngDts!$C$9)),IF(AND($AK60=\"FSP2\",$AJ60=TRUE,$HF60=TRUE),SUM(SUM($HI60*FctrChngDts!$B$10),SUM($HJ60*FctrChngDts!$C$10)),IF(AND($AK60=\"FSP2P3\",$AJ60=FALSE,$HF60=TRUE),SUM(SUM(SUM($HI60,$HK60)*FctrChngDts!$B$9),SUM(SUM($HJ60,$HL60)*FctrChngDts!$C$9)),IF(AND($AK60=\"FSP2P3\",$AJ60=TRUE,$HF60=TRUE),SUM(SUM(SUM($HI60,$HK60)*FctrChngDts!$B$10),SUM(SUM($HJ60,$HL60)*FctrChngDts!$C$10)),IF(AND($AK60=\"FSP3\",$AJ60=FALSE,$HF60=TRUE),SUM(SUM($HK60*FctrChngDts!$B$9),SUM($HL60*FctrChngDts!$C$9)),IF(AND($AK60=\"FSP3\",$AJ60=TRUE,$HF60=TRUE),SUM(SUM($HK60*FctrChngDts!$B$10),SUM($HL60*FctrChngDts!$C$10)),IF(AND($AK60=\"FSP1\",$AJ60=FALSE,$HF60=TRUE),SUM(SUM($HG60*FctrChngDts!$B$9),SUM($HH60*FctrChngDts!$C$9)),IF(AND($AK60=\"FSP1\",$AJ60=TRUE,$HF60=TRUE),SUM(SUM($HG60*FctrChngDts!$B$10),SUM($HH60*FctrChngDts!$C$10)),IF(AND($AK60=\"FSP1P2\",$AJ60=FALSE,$HF60=TRUE),SUM(SUM(SUM($HG60,$HI60)*FctrChngDts!$B$9),SUM(SUM($HH60,$HJ60)*FctrChngDts!$C$9)),IF(AND($AK60=\"FSP1P2\",$AJ60=TRUE,$HF60=TRUE),SUM(SUM(SUM($HG60,$HI60)*FctrChngDts!$B$10),SUM(SUM($HG60,$HI60)*FctrChngDts!$C$10)),IF(AND($Z60=\"Summer\",$AK60=\"SSP2P3\",$AJ60=FALSE,$HF60=TRUE),SUM(SUM(SUM(SUM($HI60,$HK60)*FctrChngDts!$B$9),SUM(SUM($HJ60,$HL60)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO60,$HQ60)*FctrChngDts!$B$11),SUM(SUM($HP60,$HR60)*FctrChngDts!$C$11))*$AF60),IF(AND($Z60=\"Summer\",$AK60=\"SSP2P3\",$AJ60=TRUE,$HF60=TRUE),SUM(SUM(SUM(SUM($HI60,$HK60)*FctrChngDts!$B$10),SUM(SUM($HJ60,$HL60)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO60,$HQ60)*FctrChngDts!$B$12),SUM(SUM($HP60,$HR60)*FctrChngDts!$C$12))*$AF60),IF(AND($Z60=\"Winter\",$AK60=\"SSP2P3\",$AJ60=FALSE,$HF60=TRUE),SUM(SUM(SUM(SUM($HI60,$HK60)*FctrChngDts!$B$9),SUM(SUM($HJ60,$HL60)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO60,$HQ60)*FctrChngDts!$B$11),SUM(SUM($HP60,$HR60)*FctrChngDts!$C$11))-$AO60),IF(AND($Z60=\"Winter\",$AK60=\"SSP2P3\",$AJ60=TRUE,$HF60=TRUE),SUM(SUM(SUM(SUM($HI60,$HK60)*FctrChngDts!$B$10),SUM(SUM($HO60,$HQ60)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO60,$HQ60)*FctrChngDts!$B$12),SUM(SUM($HP60,$HR60)*FctrChngDts!$C$12))-$AO60),IF(AND($Z60=\"Summer\",$AK60=\"SSP1P2\",$AJ60=FALSE,$HF60=TRUE),SUM(SUM(SUM(SUM($HG60,$HI60)*FctrChngDts!$B$9),SUM(SUM($HH60,$HJ60)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM60,$HO60)*FctrChngDts!$B$11),SUM(SUM($HN60,$HP60)*FctrChngDts!$C$11))*$AF60),IF(AND($Z60=\"Summer\",$AK60=\"SSP1P2\",$AJ60=TRUE,$HF60=TRUE),SUM(SUM(SUM(SUM($HG60,$HI60)*FctrChngDts!$B$10),SUM(SUM($HH60,$HJ60)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM60,$HO60)*FctrChngDts!$B$12),SUM(SUM($HN60,$HP60)*FctrChngDts!$C$12))*$AF60),IF(AND($Z60=\"Winter\",$AK60=\"SSP1P2\",$AJ60=FALSE,$HF60=TRUE),SUM(SUM(SUM(SUM($HG60,$HI60)*FctrChngDts!$B$9),SUM(SUM($HH60,$HJ60)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM60,$HO60)*FctrChngDts!$B$11),SUM(SUM($HN60,$HP60)*FctrChngDts!$C$11))-$AO60),IF(AND($Z60=\"Winter\",$AK60=\"SSP1P2\",$AJ60=TRUE,$HF60=TRUE),SUM(SUM(SUM(SUM($HG60,$HI60)*FctrChngDts!$B$10),SUM(SUM($HH60,$HJ60)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM60,$HO60)*FctrChngDts!$B$12),SUM(SUM($HN60,$HP60)*FctrChngDts!$C$12))-$AO60),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK60=\"FWP1\",$AJ60=FALSE,$HF60=FALSE),SUM($J60*FctrChngDts!$C$11),IF(AND($AK60=\"FWP1\",$AJ60=TRUE,$HF60=FALSE),SUM($J60*FctrChngDts!$C$12),IF(AND($AK60=\"FWP1P2\",$AJ60=FALSE,$HF60=FALSE),SUM(SUM($J60,$L60)*FctrChngDts!$C$11),IF(AND($AK60=\"FWP1P2\",$AJ60=TRUE,$HF60=FALSE),SUM(SUM($J60,$L60)*FctrChngDts!$C$12),IF(AND($AK60=\"FWP2\",$AJ60=FALSE,$HF60=FALSE),SUM($L60*FctrChngDts!$C$11),IF(AND($AK60=\"FWP2\",$AJ60=TRUE,$HF60=FALSE),SUM($L60*FctrChngDts!$C$12),IF(AND($AK60=\"FWP2P3\",$AJ60=FALSE,$HF60=FALSE),SUM(SUM($L60,$N60)*FctrChngDts!$C$11),IF(AND($AK60=\"FWP2P3\",$AJ60=TRUE,$HF60=FALSE),SUM(SUM($L60,$N60)*FctrChngDts!$C$12),IF(AND($AK60=\"FWP3\",$AJ60=FALSE,$HF60=FALSE),SUM($N60*FctrChngDts!$C$11),IF(AND($AK60=\"FWP3\",$AJ60=TRUE,$HF60=FALSE),SUM($N60*FctrChngDts!$C$12),IF(AND($Z60=\"Winter\",$AK60=\"SSP1P2\",$AJ60=FALSE,$HF60=FALSE),SUM(SUM(SUM($I60,$K60)*FctrChngDts!$C$9),SUM(SUM($J60,$L60)*FctrChngDts!$C$11))*$AG60,IF(AND($Z60=\"Winter\",$AK60=\"SSP1P2\",$AJ60=TRUE,$HF60=FALSE),SUM(SUM(SUM($I60,$K60)*FctrChngDts!$B$10),SUM(SUM($J60,$L60)*FctrChngDts!$B$12))*$AG60,IF(AND($Z60=\"Summer\",$AK60=\"SSP1P2\",$AJ60=FALSE,$HF60=FALSE),SUM(SUM(SUM($I60,$K60)*FctrChngDts!$B$9),SUM(SUM($J60,$L60)*FctrChngDts!$B$11))-$AJ60,IF(AND($Z60=\"Summer\",$AK60=\"SSP1P2\",$AJ60=TRUE,$HF60=FALSE),SUM(SUM(SUM($I60,$K60)*FctrChngDts!$C$10),SUM(SUM($J60,$L60)*FctrChngDts!$C$12))-$AJ60,IF(AND($Z60=\"Winter\",$AK60=\"SSP2P3\",$AJ60=FALSE,$HF60=FALSE),SUM(SUM(SUM($K60,$M60)*FctrChngDts!$C$9),SUM(SUM($L60,$N60)*FctrChngDts!$C$11))*$AG60,IF(AND($Z60=\"Winter\",$AK60=\"SSP2P3\",$AJ60=TRUE,$HF60=FALSE),SUM(SUM(SUM($K60,$M60)*FctrChngDts!$C$10),SUM(SUM($L60,$N60)*FctrChngDts!$C$12))*$AG60,IF(AND($Z60=\"Summer\",$AK60=\"SSP2P3\",$AJ60=FALSE,$HF60=FALSE),SUM(SUM(SUM($K60,$M60)*FctrChngDts!$C$9),SUM(SUM($L60,$N60)*FctrChngDts!$C$11))-$AJ60,IF(AND($Z60=\"Summer\",$AK60=\"SSP2P3\",$AJ60=TRUE,$HF60=FALSE),SUM(SUM(SUM($K60,$M60)*FctrChngDts!$C$10),SUM(SUM($L60,$N60)*FctrChngDts!$C$12))-$AJ60,IF(AND($AK60=\"FWP1\",$AJ60=FALSE,$HF60=TRUE),SUM(SUM($HM60*FctrChngDts!$B$11),SUM($HN60*FctrChngDts!$C$11)),IF(AND($AK60=\"FWP1\",$AJ60=TRUE,$HF60=TRUE),SUM(SUM($HM60*FctrChngDts!$B$12),SUM($HN60*FctrChngDts!$C$12)),IF(AND($AK60=\"FWP1P2\",$AJ60=FALSE,$HF60=TRUE),SUM(SUM(SUM($HM60,$HO60)*FctrChngDts!$B$11),SUM(SUM($HN60,$HP60)*FctrChngDts!$C$11)),IF(AND($AK60=\"FWP1P2\",$AJ60=TRUE,$HF60=TRUE),SUM(SUM(SUM($HM60,$KP60)*FctrChngDts!$C$12),SUM(SUM($HN60,$HP60)*FctrChngDts!$C$12)),IF(AND($AK60=\"FWP2\",$AJ60=FALSE,$HF60=TRUE),SUM(SUM($HO60*FctrChngDts!$B$11),SUM($HO60*FctrChngDts!$C$11)),IF(AND($AK60=\"FWP2\",$AJ60=TRUE,$HF60=TRUE),SUM(SUM($HO60*FctrChngDts!$B$12),SUM($HO60*FctrChngDts!$C$12)),IF(AND($AK60=\"FWP2P3\",$AJ60=FALSE,$HF60=TRUE),SUM(SUM(SUM($HO60,$HQ60)*FctrChngDts!$C$11),SUM(SUM($HP60,$HR60)*FctrChngDts!$C$11)),IF(AND($AK60=\"FWP2P3\",$AJ60=TRUE,$HF60=TRUE),SUM(SUM(SUM($HO60,$HQ60)*FctrChngDts!$C$12),SUM(SUM($HP60,$HR60)*FctrChngDts!$C$12)),IF(AND($AK60=\"FWP3\",$AJ60=FALSE,$HF60=TRUE),SUM(SUM($HQ60*FctrChngDts!$B$11),SUM($HR60*FctrChngDts!$C$11)),IF(AND($AK60=\"FWP3\",$AJ60=TRUE,$HF60=TRUE),SUM(SUM($HQ60*FctrChngDts!$B$12),SUM($HR60*FctrChngDts!$C$12)),IF(AND($Z60=\"Winter\",$AK60=\"SSP1P2\",$AJ60=FALSE,$HF60=TRUE),SUM(SUM(SUM(SUM($HG60,$HI60)*FctrChngDts!$B$9),SUM(SUM($HH60,$HJ60)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM60,$HO60)*FctrChngDts!$B$11),SUM(SUM($HN60,$HP60)*FctrChngDts!$C$11))*$AG60),IF(AND($Z60=\"Winter\",$AK60=\"SSP1P2\",$AJ60=TRUE,$HF60=TRUE),SUM(SUM(SUM(SUM($HG60,$HI60)*FctrChngDts!$B$10), SUM(SUM($HH60,$HJ60)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM60,$HO60)*FctrChngDts!$B$12),SUM(SUM($HN60,$HP60)*FctrChngDts!$C$12))*$AG60),IF(AND($Z60=\"Summer\",$AK60=\"SSP1P2\",$AJ60=FALSE,$HF60=TRUE),SUM(SUM(SUM(SUM($HG60,$HI60)*FctrChngDts!$B$9),SUM(SUM($HH60,$HJ60)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM60,$HO60)*FctrChngDts!$B$11),SUM(SUM($HN60,$HP60)*FctrChngDts!$C$11))-$AJ60),IF(AND($Z60=\"Summer\",$AK60=\"SSP1P2\",$AJ60=TRUE,$HF60=TRUE),SUM(SUM(SUM(SUM($HG60,$HI60)*FctrChngDts!$B$10),SUM(SUM($HH60,$HJ60)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM60,$HO60)*FctrChngDts!$B$12),SUM(SUM($HN60,$HP60)*FctrChngDts!$C$12))-$AJ60),IF(AND($Z60=\"Winter\",$AK60=\"SSP2P3\",$AJ60=FALSE,$HF60=TRUE),SUM(SUM(SUM(SUM($HI60,$HK60)*FctrChngDts!$B$9),SUM(SUM($HJ60,$HL60)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO60,$HQ60)*FctrChngDts!$B$11),SUM(SUM($HP60,$HR60)*FctrChngDts!$C$11))*$AG60),IF(AND($Z60=\"Winter\",$AK60=\"SSP2P3\",$AJ60=TRUE,$HF60=TRUE),SUM(SUM(SUM(SUM($HI60,$HK60)*FctrChngDts!$B$10), SUM(SUM($HJ60,$HL60)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO60,$HQ60)*FctrChngDts!$B$12),SUM(SUM($HP60,$HR60)*FctrChngDts!$C$12))*$AG60),IF(AND($Z60=\"Summer\",$AK60=\"SSP2P3\",$AJ60=FALSE,$HF60=TRUE),SUM(SUM(SUM(SUM($HI60,$HK60)*FctrChngDts!$B$9),SUM(SUM($HJ60,$HL60)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO60,$HQ60)*FctrChngDts!$B$11),SUM(SUM($HP60,$HR60)*FctrChngDts!$C$11))-$AJ60),IF(AND($Z60=\"Summer\",$AK60=\"SSP2P3\",$AJ60=TRUE,$HF60=TRUE),SUM(SUM(SUM(SUM($HI60,$HK60)*FctrChngDts!$B$10), SUM(SUM($HJ60,$HL60)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO60,$HQ60)*FctrChngDts!$B$12),SUM(SUM($HP60,$HR60)*FctrChngDts!$C$12))-$AJ60),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK60=\"FSP1\",$AH60=TRUE,SUM(SUM(SUM($AI60*FctrChngDts!$B$13)*I60),$AR60)>$AD60),$AD60,IF(AND($AK60=\"FSP1\",$AH60=TRUE,SUM(SUM(SUM($AI60*FctrChngDts!$B$13)*$I60),$AR60)<=$AD60),SUM(SUM(SUM($AI60*FctrChngDts!$B$13)*$I60),$AR60),IF(AND($Z60=\"Summer\",$AK60=\"SSP1\",$AH60=TRUE,SUM(SUM(SUM(SUM($I60,$J60)*SUM($AI60*FctrChngDts!$B$13))*$AF60),$AR60)>$AD60),$AD60,IF(AND($Z60=\"Summer\",$AK60=\"SSP1\",$AH60=TRUE,SUM(SUM(SUM(SUM($I60,$J60)*SUM($AI60*FctrChngDts!$B$13))*$AF60),$AR60)<=$AD60),SUM(SUM(SUM(SUM($I60,$J60)*SUM($AI60*FctrChngDts!$B$13))*$AF60),$AR60),IF(AND($Z60=\"Winter\",$AK60=\"SSP1\",$AH60=TRUE,SUM(SUM(SUM(SUM($I60,$J60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AU60:$AW60)),$AR60)>$AD60),$AD60,IF(AND($Z60=\"Winter\",$AK60=\"SSP1\",$AH60=TRUE,SUM(SUM(SUM(SUM($I60,$J60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AU60:$AW60)),$AR60)<=$AD60),SUM(SUM(SUM(SUM($I60,$J60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AU60:$AW60)),$AR60),IF(AND($AK60=\"FSP1P2\",$AH60=TRUE,SUM(SUM(SUM(SUM($I60,$K60)*SUM($AI60*FctrChngDts!$B$13))*$AF60),$AR60)>$AD60),$AD60,IF(AND($AK60=\"FSP1P2\",$AH60=TRUE,SUM(SUM(SUM(SUM($I60,$K60)*SUM($AI60*FctrChngDts!$B$13))*$AF60),$AR60)<=$AD60),SUM(SUM(SUM(SUM($I60,$K60)*SUM($AI60*FctrChngDts!$B$13))*$AF60),$AR60),IF(AND($Z60=\"Summer\",$AK60=\"SSP1P2\",$AH60=TRUE,SUM(SUM(SUM(SUM($I60,$K60,$J60,$L60)*SUM($AI60*FctrChngDts!$B$13))*$AF60),$AR60)>$AD60),$AD60,IF(AND($Z60=\"Summer\",$AK60=\"SSP1P2\",$AH60=TRUE,SUM(SUM(SUM(SUM($I60,$K60,$J60,$L60)*SUM($AI60*FctrChngDts!$B$13))*$AF60),$AR60)<=$AD60),SUM(SUM(SUM(SUM($I60,$K60,$J60,$L60)*SUM($AI60*FctrChngDts!$B$13))*$AF60),$AR60),IF(AND($Z60=\"Winter\",$AK60=\"SSP1P2\",$AH60=TRUE,SUM(SUM(SUM(SUM($I60,$K60,$J60,$L60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AU60:$AW60)),$AR60)>$AD60),$AD60,IF(AND($Z60=\"Winter\",$AK60=\"SSP1P2\",$AH60=TRUE,SUM(SUM(SUM(SUM($I60,$K60,$J60,$L60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AU60:$AW60)),$AR60)<=$AD60),MIN($AD60,SUM($AL60,SUM(SUM(SUM(SUM($I60,$K60,$J60,$L60)*SUM($AI60*FctrChngDts!$B$13))*$AF60)))),IF(AND($AK60=\"FSP2\",$AH60=TRUE,SUM(SUM(SUM($AI60*FctrChngDts!$B$13)*$K60),$AR60)>$AD60),$AD60,IF(AND($AK60=\"FSP2\",$AH60=TRUE,SUM(SUM(SUM($AI60*FctrChngDts!$B$13)*$K60),$AR60)<=$AD60),SUM(SUM(SUM($AI60*FctrChngDts!$B$13)*$K60),$AR60),IF(AND($Z60=\"Summer\",$AK60=\"SSP2\",$AH60=TRUE,SUM(SUM(SUM(SUM($K60,$L60)*SUM($AI60*FctrChngDts!$B$13))*$AF60),$AR60)>$AD60),$AD60,IF(AND($Z60=\"Summer\",$AK60=\"SSP2\",$AH60=TRUE,SUM(SUM(SUM(SUM($K60,$L60)*SUM($AI60*FctrChngDts!$B$13))*$AF60),$AR60)<=$AD60),SUM(SUM(SUM(SUM($K60,$L60)*SUM($AI60*FctrChngDts!$B$13))*$AF60),$AR60),IF(AND($Z60=\"Winter\",$AK60=\"SSP2\",$AH60=TRUE,SUM(SUM(SUM(SUM($K60,$L60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AU60:$AW60)),$AR60)>$AD60),$AD60,IF(AND($Z60=\"Winter\",$AK60=\"SSP2\",$AH60=TRUE,SUM(SUM(SUM(SUM($K60,$L60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AU60:$AW60)),$AR60)<=$AD60),SUM(SUM(SUM(SUM($K60,$L60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AU60:$AW60)),$AR60),IF(AND($AK60=\"FSP2P3\",$AH60=TRUE,SUM(SUM(SUM(SUM($K60,$M60)*SUM($AI60*FctrChngDts!$B$13))*$AF60),$AR60)>$AD60),$AD60,IF(AND($AK60=\"FSP2P3\",$AH60=TRUE,SUM(SUM(SUM(SUM($K60,$M60)*SUM($AI60*FctrChngDts!$B$13))*$AF60),$AR60)<=$AD60),SUM(SUM(SUM(SUM($K60,$M60)*SUM($AI60*FctrChngDts!$B$13))*$AF60),$AR60),IF(AND($Z60=\"Summer\",$AK60=\"SSP2P3\",$AH60=TRUE,SUM(SUM(SUM(SUM($K60,$L60,$M60,$N60)*SUM($AI60*FctrChngDts!$B$13))*$AF60),$AR60)>$AD60),$AD60,IF(AND($Z60=\"Summer\",$AK60=\"SSP2P3\",$AH60=TRUE,SUM(SUM(SUM(SUM($K60,$L60,$M60,$N60)*SUM($AI60*FctrChngDts!$B$13))*$AF60),$AR60)<=$AD60),SUM(SUM(SUM(SUM($K60,$L60,$M60,$N60)*SUM($AI60*FctrChngDts!$B$13))*$AF60),$AR60),IF(AND($Z60=\"Winter\",$AK60=\"SSP2P3\",$AH60=TRUE,SUM(SUM(SUM(SUM($K60,$L60,$M60,$N60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AU60:$AW60)),$AR60)>$AD60),$AD60,IF(AND($Z60=\"Winter\",$AK60=\"SSP2P3\",$AH60=TRUE,SUM(SUM(SUM(SUM($K60,$L60,$M60,$N60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AU60:$AW60)),$AR60)<=$AD60),SUM(SUM(SUM(SUM($K60,$L60,$M60,$N60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AU60:$AW60)),$AR60),IF(AND($AK60=\"FSP3\",$AH60=TRUE,SUM(SUM(SUM($AI60*FctrChngDts!$B$13)*$M60),$AR60)>$AD60),$AD60,IF(AND($AK60=\"FSP3\",$AH60=TRUE,SUM(SUM(SUM($AI60*FctrChngDts!$B$13)*$M60),$AR60)<=$AD60),SUM(SUM(SUM($AI60*FctrChngDts!$B$13)*$M60),$AR60),IF(AND($Z60=\"Summer\",$AK60=\"SSP3\",$AH60=TRUE,SUM(SUM(SUM(SUM($M60,$N60)*SUM($AI60*FctrChngDts!$B$13))*$AF60),$AR60)>$AD60),$AD60,IF(AND($Z60=\"Summer\",$AK60=\"SSP3\",$AH60=TRUE,SUM(SUM(SUM(SUM($M60,$N60)*SUM($AI60*FctrChngDts!$B$13))*$AF60),$AR60)<=$AD60),SUM(SUM(SUM(SUM($M60,$N60)*SUM($AI60*FctrChngDts!$B$13))*$AF60),$AR60),IF(AND($Z60=\"Winter\",$AK60=\"SSP3\",$AH60=TRUE,SUM(SUM(SUM(SUM($M60,$N60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AU60:$AW60)),$AR60)>$AD60),$AD60,IF(AND($Z60=\"Winter\",$AK60=\"SSP3\",$AH60=TRUE,SUM(SUM(SUM(SUM($M60,$N60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AU60:$AW60)),$AR60)<=$AD60),SUM(SUM(SUM(SUM($M60,$N60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AU60:$AW60)),$AR60),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK60=\"FWP1\",$AH60=TRUE,SUM(SUM(SUM($AI60*FctrChngDts!$B$13)*$J60),$AU60)>$AE60),$AE60,IF(AND($AK60=\"FWP1\",$AH60=TRUE,SUM(SUM(SUM($AI60*FctrChngDts!$B$13)*$J60),$AU60)<=$AE60),SUM(SUM(SUM($AI60*FctrChngDts!$B$13)*$J60),$AU60),IF(AND($Z60=\"Winter\",$AK60=\"SSP1\",$AH60=TRUE,SUM(SUM(SUM(SUM($I60,$J60)*SUM($AI60*FctrChngDts!$B$13))*$AG60),$AU60)>$AE60),$AE60,IF(AND($Z60=\"Winter\",$AK60=\"SSP1\",$AH60=TRUE,SUM(SUM(SUM(SUM($I60,$J60)*SUM($AI60*FctrChngDts!$B$13))*$AG60),$AU60)<=$AE60),SUM(SUM(SUM(SUM($I60,$J60)*SUM($AI60*FctrChngDts!$B$13))*$AG60),$AU60),IF(AND($Z60=\"Summer\",$AK60=\"SSP1\",$AH60=TRUE,SUM(SUM(SUM(SUM($I60,$J60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AR60:$AT60)),$AU60)>$AE60),$AE60,IF(AND($Z60=\"Summer\",$AK60=\"SSP1\",$AH60=TRUE,SUM(SUM(SUM(SUM($I60,$J60)*SUM($AI60*FctrChngDts!$B$13))- SUM($AR60:$AT60)),$AU60)<=$AE60),SUM(SUM(SUM(SUM($I60,$J60)*SUM($AI60*FctrChngDts!$B$13))- SUM($AR60:$AT60)),$AU60),IF(AND($AK60=\"FWP1P2\",$AH60=TRUE,SUM(SUM(SUM(SUM($J60,$L60)*SUM($AI60*FctrChngDts!$B$13))*$AG60),$AU60)>$AE60),$AE60,IF(AND($AK60=\"FWP1P2\",$AH60=TRUE,SUM(SUM(SUM(SUM($J60,$L60)*SUM($AI60*FctrChngDts!$B$13))*$AG60),$AU60)<=$AE60),SUM(SUM(SUM(SUM($J60,$L60)*SUM($AI60*FctrChngDts!$B$13))*$AG60),$AU60),IF(AND($Z60=\"Winter\",$AK60=\"SSP1P2\",$AH60=TRUE,SUM(SUM(SUM(SUM($I60,$K60,$J60,$L60)*SUM($AI60*FctrChngDts!$B$13))*$AG60),$AU60)>$AE60),$AE60,IF(AND($Z60=\"Winter\",$AK60=\"SSP1P2\",$AH60=TRUE,SUM(SUM(SUM(SUM($I60,$K60,$J60,$L60)*SUM($AI60*FctrChngDts!$B$13))*$AG60),$AU60)<=$AE60),SUM(SUM(SUM(SUM($I60,$K60,$J60,$L60)*SUM($AI60*FctrChngDts!$B$13))*$AG60),$AU60),IF(AND($Z60=\"Summer\",$AK60=\"SSP1P2\",$AH60=TRUE,SUM(SUM(SUM(SUM($I60,$K60,$J60,$L60)*SUM($AI60*FctrChngDts!$B$13))- SUM($AR60:$AT60)),$AU60)>$AE60),$AE60,IF(AND($Z60=\"Summer\",$AK60=\"SSP1P2\",$AH60=TRUE,SUM(SUM(SUM(SUM($I60,$K60,$J60,$L60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AR60:$AT60)),$AU60)<=$AE60),SUM(SUM(SUM(SUM($I60,$K60,$J60,$L60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AR60:$AT60)),$AU60),IF(AND($AK60=\"FWP2\",$AH60=TRUE,SUM(SUM(SUM($AI60*FctrChngDts!$B$13)*$L60),$AU60)>$AE60),$AE60,IF(AND($AK60=\"FWP2\",$AH60=TRUE,SUM(SUM(SUM($AI60*FctrChngDts!$B$13)*$L60),$AU60)<=$AE60),SUM(SUM(SUM($AI60*FctrChngDts!$B$13)*$L60),$AU60),IF(AND($Z60=\"Winter\",$AK60=\"SSP2\",$AH60=TRUE,SUM(SUM(SUM(SUM($K60,$L60)*SUM($AI60*FctrChngDts!$B$13))*$AG60),$AU60)>$AE60),$AE60,IF(AND($Z60=\"Winter\",$AK60=\"SSP2\",$AH60=TRUE,SUM(SUM(SUM(SUM($K60,$L60)*SUM($AI60*FctrChngDts!$B$13))*$AG60),$AU60)<=$AE60),SUM(SUM(SUM(SUM($K60,$L60)*SUM($AI60*FctrChngDts!$B$13))*$AG60),$AU60),IF(AND($Z60=\"Summer\",$AK60=\"SSP2\",$AH60=TRUE,SUM(SUM(SUM(SUM($K60,$L60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AR60:$AT60)),$AU60)>$AE60),$AE60,IF(AND($Z60=\"Summer\",$AK60=\"SSP2\",$AH60=TRUE,SUM(SUM(SUM(SUM($K60,$L60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AR60:$AT60)),$AU60)<=$AE60),SUM(SUM(SUM(SUM($K60,$L60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AR60:$AT60)),$AU60),IF(AND($AK60=\"FWP2P3\",$AH60=TRUE,SUM(SUM(SUM(SUM($L60,$N60)*SUM($AI60*FctrChngDts!$B$13))*$AG60),$AU60)>$AE60),$AE60,IF(AND($AK60=\"FWP2P3\",$AH60=TRUE,SUM(SUM(SUM(SUM($L60,$N60)*SUM($AI60*FctrChngDts!$B$13))*$AG60),$AU60)<=$AE60),SUM(SUM(SUM(SUM($L60,$N60)*SUM($AI60*FctrChngDts!$B$13))*$AG60),$AU60),IF(AND($Z60=\"Winter\",$AK60=\"SSP2P3\",$AH60=TRUE,SUM(SUM(SUM(SUM($K60,$L60,$M60,$N60)*SUM($AI60*FctrChngDts!$B$13))*$AG60),$AU60)>$AE60),$AE60,IF(AND($Z60=\"Winter\",$AK60=\"SSP2P3\",$AH60=TRUE,SUM(SUM(SUM(SUM($K60,$L60,$M60,$N60)*SUM($AI60*FctrChngDts!$B$13))*$AG60),$AU60)<=$AE60),SUM(SUM(SUM(SUM($K60,$L60,$M60,$N60)*SUM($AI60*FctrChngDts!$B$13))*$AG60),$AU60),IF(AND($Z60=\"Summer\",$AK60=\"SSP2P3\",$AH60=TRUE,SUM(SUM(SUM(SUM($K60,$L60,$M60,$N60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AR60:$AT60)),$AU60)>$AE60),$AE60,IF(AND($Z60=\"Summer\",$AK60=\"SSP2P3\",$AH60=TRUE,SUM(SUM(SUM(SUM($K60,$L60,$M60,$N60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AR60:$AT60)),$AU60)<=$AE60),SUM(SUM(SUM(SUM($K60,$L60,$M60,$N60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AR60:$AT60)),$AU60),IF(AND($AK60=\"FWP3\",$AH60=TRUE,SUM(SUM(SUM($AI60*FctrChngDts!$B$13)*$N60),$AU60)>$AE60),$AE60,IF(AND($AK60=\"FWP3\",$AH60=TRUE,SUM(SUM(SUM($AI60*FctrChngDts!$B$13)*$N60),$AU60)<=$AE60),SUM(SUM(SUM($AI60*FctrChngDts!$B$13)*$N60),$AU60),IF(AND($Z60=\"Winter\",$AK60=\"SSP3\",$AH60=TRUE,SUM(SUM(SUM(SUM($M60,$N60)*SUM($AI60*FctrChngDts!$B$13))*$AG60),$AU60)>$AE60),$AE60,IF(AND($Z60=\"Winter\",$AK60=\"SSP3\",$AH60=TRUE,SUM(SUM(SUM(SUM($M60,$N60)*SUM($AI60*FctrChngDts!$B$13))*$AG60),$AU60)<=$AE60),SUM(SUM(SUM(SUM($M60,$N60)*SUM($AI60*FctrChngDts!$B$13))*$AG60),$AU60),IF(AND($Z60=\"Summer\",$AK60=\"SSP3\",$AH60=TRUE,SUM(SUM(SUM(SUM($M60,$N60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AR60:$AT60)),$AU60)>$AE60),$AE60,IF(AND($Z60=\"Summer\",$AK60=\"SSP3\",$AH60=TRUE,SUM(SUM(SUM(SUM($M60,$N60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AR60:$AT60)),$AU60)<=$AE60),SUM(SUM(SUM(SUM($M60,$N60)*SUM($AI60*FctrChngDts!$B$13))-SUM($AR60:$AT60)),$AU60),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I60>0,$AH60=FALSE),SUM($AR60*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I60>0,$AH60=TRUE),SUM($AX60*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I60>0,$AH60=FALSE),SUM($AS60*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I60>0,$AH60=TRUE),SUM($AY60*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I60>0,$AH60=FALSE),SUM($AT60*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I60>0,$AH60=TRUE),SUM($AZ60*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J60>0,$AH60=FALSE),SUM($AU60*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J60>0,$AH60=TRUE),SUM($BA60*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J60>0,$AH60=FALSE),SUM($AV60*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J60>0,$AH60=TRUE),SUM($BB60*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J60>0,$AH60=FALSE),SUM($AW60*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J60>0,$AH60=TRUE),SUM($BC60*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K60>0,$AH60=FALSE),SUM($AR60*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K60>0,$AH60=TRUE),SUM($AX60*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K60>0,$AH60=FALSE),SUM($AS60*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K60>0,$AH60=TRUE),SUM($AY60*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K60>0,$AH60=FALSE),SUM($AT60*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K60>0,$AH60=TRUE),SUM($AZ60*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L60>0,$AH60=FALSE),SUM($AU60*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L60>0,$AH60=TRUE),SUM($BA60*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L60>0,$AH60=FALSE),SUM($AV60*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L60>0,$AH60=TRUE),SUM($BB60*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L60>0,$AH60=FALSE),SUM($AW60*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L60>0,$AH60=TRUE),SUM($BC60*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M60>0,$AH60=FALSE),SUM($AR60*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M60>0,$AH60=TRUE),SUM($AX60*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M60>0,$AH60=FALSE),SUM($AS60*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M60>0,$AH60=TRUE),SUM($AY60*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M60>0,$AH60=FALSE),SUM($AT60*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M60>0,$AH60=TRUE),SUM($AZ60*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N60>0,$AH60=FALSE),SUM($AU60*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N60>0,$AH60=TRUE),SUM($BA60*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N60>0,$AH60=FALSE),SUM($AV60*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N60>0,$AH60=TRUE),SUM($BB60*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N60>0,$AH60=FALSE),SUM($AW60*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N60>0,$AH60=TRUE),SUM($BC60*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I60=0,0,IF(AND($I60>0,$K60>0,$AH60=FALSE),SUM($AR60/$P60*$I60),IF(AND($I60>0,$K60=0,$AH60=FALSE),$AR60,IF(AND($I60>0,$K60>0,$AH60=TRUE),ROUND(MIN($HU60,SUM(SUM($I60,$K60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA60,SUM(SUM($I60,$K60)*(FctrChngDts!$B$13)*$AI60)*$IA60)),0),IF(AND($I60>0,$K60=0,$AH60=TRUE),$AX60))))),0)","v":0},{"$f":"ROUND(IF($I60=0,0,IF(AND($I60>0,$K60>0,$AH60=FALSE),SUM($AS60/$P60*$I60),IF(AND($I60>0,$K60=0,$AH60=FALSE),$AS60,IF(AND($I60>0,$K60>0,$AH60=TRUE),ROUND(MIN(SUM($HU60-$BW60),SUM(SUM($I60,$K60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA60)*3),0),IF(AND($I60>0,$K60=0,$AH60=TRUE),$AY60))))),0)","v":0},0,{"$f":"IF($J60=0,0,IF(AND($J60>0,$L60=0,$N60=0,$AH60=FALSE,$AJ60=FALSE),ROUND(MIN($HX60,SUM($AU60,$BA60)),0),IF(AND($J60>0,$L60=0,$N60=0,$AH60=TRUE,$AJ60=FALSE),ROUND(MIN($HX60,SUM($AU60,SUM($J60*$AI60*FctrChngDts!$B$13))),0),IF(AND($J60>0,$L60>0,$N60=0,$AH60=FALSE,$AJ60=FALSE),ROUND(MIN($HX60,SUM(SUM($J60,$L60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA60,SUM(SUM($J60,$L60)*(FctrChngDts!$B$13)*$AI60)*$IA60)),0),IF(AND($J60>0,$L60>0,$N60=0,$AH60=TRUE,$AJ60=FALSE),ROUND(MIN($HX60,SUM(SUM(SUM(SUM($J60,$L60)*FctrChngDts!$C$11*$IA60),SUM(SUM($J60,$L60)*SUM(FctrChngDts!$B$13*$AI60)*$IA60)))),0),IF(AND($J60>0,$L60=0,$N60=0,$AH60=FALSE,$AJ60=TRUE),ROUND(MIN($HX60,SUM($AU60,$BA60)),0),IF(AND($J60>0,$L60=0,$N60=0,$AH60=TRUE,$AJ60=TRUE),ROUND(MIN($HX60,SUM($AU60,SUM($J60*$AI60*FctrChngDts!$B$13))),0),IF(AND($J60>0,$L60>0,$N60=0,$AH60=FALSE,$AJ60=TRUE),ROUND(MIN($HX60,SUM(SUM($J60,$L60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA60,SUM(SUM($J60,$L60)*(FctrChngDts!$B$13)*$AI60)*$IA60)),0),IF(AND($J60>0,$L60>0,$N60=0,$AH60=TRUE,$AJ60=TRUE),ROUND(MIN($HX60,SUM(SUM(SUM(SUM($J60,$L60)*FctrChngDts!$C$12*$IA60),SUM(SUM($J60,$L60)*SUM(FctrChngDts!$B$13*$AI60)*$IA60)))),0))))))))))","v":0},{"$f":"IF($J60=0,0,IF(AND($J60>0,$L60=0,$N60=0,$AH60=FALSE,$AJ60=FALSE),ROUND(MIN(SUM($HX60-$BZ60),SUM($AU60*3)),0),IF(AND($J60>0,$L60=0,$N60=0,$AH60=TRUE,$AJ60=FALSE),ROUND(MIN(SUM($HX60-$BZ60),SUM(SUM($J60,$L60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA60)*3),0),IF(AND($J60>0,$L60>0,$N60=0,$AH60=FALSE,$AJ60=FALSE),ROUND(MIN(SUM($HX60-$BZ60),SUM(SUM($J60,$L60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA60)*3),0),IF(AND($J60>0,$L60>0,$N60=0,$AH60=TRUE,$AJ60=FALSE),ROUND(MIN(SUM($HX60-$BZ60),SUM(SUM($J60,$L60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA60)*3),0),IF(AND($J60>0,$L60=0,$N60=0,$AH60=FALSE,$AJ60=TRUE),ROUND(MIN(SUM($HX60-$BZ60),SUM($AU60*3)),0),IF(AND($J60>0,$L60=0,$N60=0,$AH60=TRUE,$AJ60=TRUE),ROUND(MIN(SUM($HX60-$BZ60),SUM(SUM($J60,$L60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA60)*3),0),IF(AND($J60>0,$L60>0,$N60=0,$AH60=FALSE,$AJ60=TRUE),ROUND(MIN(SUM($HX60-$BZ60),SUM(SUM($J60,$L60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA60)*3),0),IF(AND($J60>0,$L60>0,$N60=0,$AH60=TRUE,$AJ60=TRUE),ROUND(MIN(SUM($HX60-$BZ60),SUM(SUM($J60,$L60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA60)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K60=0,0,IF(AND($I60>0,$K60>0,$M60=0,$AH60=FALSE),SUM($AR60-$BW60),IF(AND($I60=0,$K60>0,$M60>0,$AH60=FALSE),SUM($AR60/$P60*$K60),IF(AND($I60=0,$K60>0,$M60=0,$AH60=FALSE),$AR60,IF($K60=0,0,IF(AND($I60>0,$K60>0,$M60=0,$AH60=TRUE),ROUND(MIN($HV60,SUM(SUM($I60,$K60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB60,SUM(SUM($I60,$K60)*(FctrChngDts!$B$13)*$AI60)*$IB60)),0),IF(AND($I60=0,$K60>0,$M60>0,$AH60=TRUE),ROUND(MIN($HV60,SUM(SUM($I60,$K60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB60,SUM(SUM($I60,$K60)*(FctrChngDts!$B$13)*$AI60)*$IB60)),0),IF(AND($I60=0,$K60>0,$M60=0,$AH60=TRUE),$AX60)))))))),0)","v":0},{"$f":"ROUND(IF($K60=0,0,IF(AND($I60>0,$K60>0,$M60=0,$AH60=FALSE),SUM($AS60-$BX60),IF(AND($I60=0,$K60>0,$M60>0,$AH60=FALSE),SUM($AS60/$P60*$K60),IF(AND($I60=0,$K60>0,$M60=0,$AH60=FALSE),$AS60,IF($K60=0,0,IF(AND($I60>0,$K60>0,$M60=0,$AH60=TRUE),ROUND(MIN(SUM($HV60-$BW60),SUM(SUM($I60,$K60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB60)*3),0),IF(AND($I60=0,$K60>0,$M60>0,$AH60=TRUE),ROUND(MIN(SUM($HV60-$BW60),SUM(SUM($I60,$K60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB60)*3),0),IF(AND($I60=0,$K60>0,$M60=0,$AH60=TRUE),$AY60)))))))),0)","v":0},0,{"$f":"IF($L60=0,0,IF(AND($J60>0,$L60>0,$N60=0,$AH60=FALSE,$AJ60=FALSE),ROUND(MIN($HY60,SUM(SUM($J60,$L60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB60,SUM(SUM($J60,$L60)*(FctrChngDts!$B$13)*$AI60)*$IB60)),0),IF(AND($J60>0,$L60>0,$N60=0,$AH60=TRUE,$AJ60=FALSE),ROUND(MIN($HY60,SUM(SUM(SUM(SUM($J60,$L60)*FctrChngDts!$C$11*$IB60),SUM(SUM($J60,$L60)*SUM(FctrChngDts!$B$13*$AI60)*$IB60)))),0),IF(AND($J60=0,$L60>0,$N60=0,$AH60=FALSE,$AJ60=FALSE),ROUND(MIN($HY60,SUM($L60*FctrChngDts!$C$11)),0),IF(AND($J60=0,$L60>0,$N60=0,$AH60=TRUE,$AJ60=FALSE),ROUND(MIN($HY60,SUM(SUM(SUM(SUM($J60,$L60)*FctrChngDts!$C$11*$IB60),SUM(SUM($J60,$L60)*SUM(FctrChngDts!$B$13*$AI60)*$IB60)))),0),IF(AND($J60>0,$L60>0,$N60=0,$AH60=FALSE,$AJ60=TRUE),ROUND(MIN($HY60,SUM(SUM($J60,$L60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB60,SUM(SUM($J60,$L60)*(FctrChngDts!$B$13)*$AI60)*$IB60)),0),IF(AND($J60>0,$L60>0,$N60=0,$AH60=TRUE,$AJ60=TRUE),ROUND(MIN($HY60,SUM(SUM(SUM(SUM($J60,$L60)*FctrChngDts!$C$12*$IB60),SUM(SUM($J60,$L60)*SUM(FctrChngDts!$B$13*$AI60)*$IB60)))),0),IF(AND($J60=0,$L60>0,$N60=0,$AH60=FALSE,$AJ60=TRUE),ROUND(MIN($HY60,SUM($L60*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J60=0,$L60>0,$N60=0,$AH60=TRUE,$AJ60=TRUE),ROUND(MIN($HY60,SUM(SUM(SUM(SUM($J60,$L60)*FctrChngDts!$C$12*$IB60),SUM(SUM($J60,$L60)*SUM(FctrChngDts!$B$13*$AI60)*$IB60)))),0))))))))))","v":0},{"$f":"IF($L60=0,0,IF(AND($J60>0,$L60>0,$N60=0,$AH60=FALSE,$AJ60=FALSE),ROUND(MIN(SUM($HY60-$CF60),SUM(SUM($J60,$L60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB60)*3),0),IF(AND($J60>0,$L60>0,$N60=0,$AH60=TRUE,$AJ60=FALSE),ROUND(MIN(SUM($HY60-$CF60),SUM(SUM($J60,$L60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB60)*3),0),IF(AND($J60=0,$L60>0,$N60=0,$AH60=FALSE,$AJ60=FALSE),ROUND(MIN(SUM($HY60-$CF60),SUM($AU60*3)),0),IF(AND($J60=0,$L60>0,$N60=0,$AH60=TRUE,$AJ60=FALSE),ROUND(MIN(SUM($HY60-$CF60),SUM(SUM($J60,$L60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB60)*3),0),IF(AND($J60>0,$L60>0,$N60=0,$AH60=FALSE,$AJ60=TRUE),ROUND(MIN(SUM($HY60-$CF60),SUM(SUM($J60,$L60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB60)*3),0),IF(AND($J60>0,$L60>0,$N60=0,$AH60=TRUE,$AJ60=TRUE),ROUND(MIN(SUM($HY60-$CF60),SUM(SUM($J60,$L60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB60)*3),0),IF(AND($J60=0,$L60>0,$N60=0,$AH60=FALSE,$AJ60=TRUE),ROUND(MIN(SUM($HY60-$CF60),SUM($AU60*3)),0),IF(AND($J60=0,$L60>0,$N60=0,$AH60=TRUE,$AJ60=TRUE),ROUND(MIN(SUM($HY60-$CF60),SUM(SUM($J60,$L60)*IF($AJ60=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB60)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S60>0,Account!$AG$2=TRUE,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH60=FALSE),SUM(Usage!$BW60:$CB60)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V60>0,Account!$AG$2=TRUE,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH60=FALSE),SUM(Usage!$CC60:$CH60)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y60>0,Account!$AG$2=TRUE,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH60=FALSE),SUM(Usage!$CI60:$CN60)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH60=TRUE,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S60),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S60)),2)","v":0},{"$f":"ROUND(IF(OR($AH60=TRUE,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V60),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V60)),2)","v":0},{"$f":"IF(OR($AH60=TRUE,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y60),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y60))","v":0},{"$f":"ROUND(IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW60),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW60)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX60),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX60)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY60),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY60)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ60),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ60)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA60),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA60)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB60),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB60)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S60),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC60),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC60)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD60),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD60)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE60),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE60)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF60),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF60)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG60),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG60)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH60),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH60)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V60),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI60),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI60))","v":0},{"$f":"IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ60),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ60))","v":0},{"$f":"IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK60),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK60))","v":0},{"$f":"IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL60),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL60))","v":0},{"$f":"IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM60),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM60))","v":0},{"$f":"IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN60),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN60))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y60)","v":0},0,0,0,0,{"$f":"IF($DW60>IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV60*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV60*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW60-IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV60*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV60*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV60<$DW60,SUM($DW60-$DV60),0))","v":0},{"$f":"IF(OR(AND($D60<=FctrChngDts!$B$14,Usage!$E60>FctrChngDts!$B$14),AND(Usage!$D60<=FctrChngDts!$C$14,Usage!$E60>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW60),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX60),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY60),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ60),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA60),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB60),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC60),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD60),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE60),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF60),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG60),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH60),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI60)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ60)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK60)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL60)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM60)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN60)","v":0},0,{"$f":"IF(AND($S60>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E60<>\"D-CARE\",Tenant!$F60=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET60=TRUE,$S60>0,$V60=0),SUM(SUM($BW60:$CB60)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET60=TRUE,$S60>0,$V60>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW60:$CB60)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET60=TRUE,$S60>0,$V60>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW60:$CB60)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S60>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S60>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S60>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV60=TRUE,$S60>0,$V60=0),SUM(SUM($BW60:$CB60)*'CRS1'!$P$2),IF(AND($EV60=TRUE,$S60>0,$V60>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW60:$CB60)*'CRS1'!$P$2),IF(AND($EV60=TRUE,$S60>0,$V60>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW60:$CB60)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S60>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX60=TRUE,$S60>0,$V60=0),SUM(SUM($BW60:$CB60)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX60=TRUE,$S60>0,$V60>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW60:$CB60)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX60=TRUE,$S60>0,$V60>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW60:$CB60)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S60>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ60=TRUE,$S60>0),SUM(SUM($BW60:$CB60)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V60>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E60<>\"D-CARE\",Tenant!$F60=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB60=TRUE,$S60>0,$V60>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC60:$CH60)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB60=TRUE,$S60>0,$V60>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC60:$CH60)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB60=TRUE,$V60>0,$Y60>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC60:$CH60)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB60=TRUE,$V60>0,$Y60>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC60:$CH60)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB60=TRUE,$S60=0,$V60>0,$Y60=0),SUM(SUM($CC60:$CH60)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V60>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V60>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V60>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD60=TRUE,$S60>0,$V60>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC60:$CH60)*'CRS2'!$P$2),IF(AND($FD60=TRUE,$S60>0,$V60>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC60:$CH60)*'CRS2'!$P$2),IF(AND($FD60=TRUE,$V60>0,$Y60>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC60:$CH60)*'CRS2'!$P$2),IF(AND($FD60=TRUE,$V60>0,$Y60>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC60:$CH60)*'CRS2'!$P$2),IF(AND($FD60=TRUE,$S60=0,$V60>0,$Y60=0),SUM(SUM($CC60:$CH60)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V60>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF60=TRUE,$S60>0,$V60>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC60:$CH60)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF60=TRUE,$S60>0,$V60>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC60:$CH60)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF60=TRUE,$V60>0,$Y60>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC60:$CH60)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF60=TRUE,$V60>0,$Y60>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC60:$CH60)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF60=TRUE,$S60=0,$V60>0,$Y60=0),SUM(SUM($CC60:$CH60)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V60>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH60=TRUE,$V60>0),SUM(SUM($CC60:$CH60)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y60>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E60<>\"D-CARE\",Tenant!$F60=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ60=TRUE,$V60=0,$Y60>0),SUM(SUM($CI60:$CN60)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ60=TRUE,$V60>0,$Y60>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI60:$CN60)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ60=TRUE,$V60>0,$Y60>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI60:$CN60)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y60>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y60>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y60>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL60=TRUE,$V60=0,$Y60>0),SUM(SUM($CI60:$CN60)*'CRS3'!$P$2),IF(AND($FL60=TRUE,$V60>0,$Y60>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI60:$CN60)*'CRS3'!$P$2),IF(AND($FL60=TRUE,$V60>0,$Y60>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI60:$CN60)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y60>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN60=TRUE,$V60=0,$Y60>0),SUM(SUM($CI60:$CN60)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN60=TRUE,$V60>0,$Y60>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI60:$CN60)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN60=TRUE,$V60>0,$Y60>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI60:$CN60)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y60>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP60=TRUE,$Y60>0),SUM(SUM($CI60:$CN60)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR60:$FT60))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO60:$CQ60,$FR60:$FT60))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA60:$EF60)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG60:$EL60)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM60:$ER60)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV60,$CO60:$CQ60,$EA60:$ER60)/$P60)*$S60*FctrChngDts!$B$15),SUM(SUM(SUM($DV60,$CO60:$CQ60,$FR60:$FT60)/$P60)*$S60*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV60,$CO60:$CQ60,$EA60:$ER60)/$P60)*$V60*FctrChngDts!$B$15),SUM(SUM(SUM($DV60,$CO60:$CQ60,$FR60:$FT60)/$P60)*$V60*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV60,$CO60:$CQ60,$EA60:$ER60)/$P60)*$Y60*FctrChngDts!$B$15),SUM(SUM(SUM($DV60,$CO60:$CQ60,$FR60:$FT60)/$P60)*$Y60*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA60*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI60*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ60*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ60,$FU60,$GF60,$GZ60:$HE60),IF(Account!$Q$2=TRUE,SUM($DZ60,$FV60,$GF60,$GZ60:$HE60),SUM($DZ60,$ES60,$FU60:$FV60,$GF60,$GZ60:$HE60)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E60),Usage!$P60,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D60,FctrChngDts!$C$17<=Usage!$E60),SUM(FctrChngDts!$C$17-Usage!$D60),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E60),Usage!$P60,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D60,FctrChngDts!$C$19<=Usage!$E60),SUM(FctrChngDts!$C$19-Usage!$D60),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK60*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK60*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL60*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL60*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D60))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A60,Tenant!$A:$J,8,FALSE)=TRUE,$GG60<0),0,SUM(SUM(SUM($GG60/$P60*$GP60)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A60,Tenant!$A:$J,8,FALSE)=TRUE,$GG60<0),0,SUM(SUM(SUM($GG60/$P60*$GQ60)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D60))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A60,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV60*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A60,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW60*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU60:$DA60,$EU60,$EA60:$EF60,$FA60)-SUM(SUM($BW60:$CB60)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD60:$DJ60,$FC60,$EG60:$EL60,$FI60)-SUM(SUM($CC60:$CH60)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM60:$DS60,$FK60,$EM60:$ER60,$FQ60)-SUM(SUM($CI60:$CN60)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO60,$CU60:$DA60,$EU60,$EW60,$EY60,$EA60:$EF60,$FA60,$CP60,$DD60:$DJ60,$FC60,$FE60,$FG60,$EG60:$EL60,$FI60)/$P60*$S60)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO60,$CU60:$DA60,$EU60,$EW60,$EY60,$EA60:$EF60,$FA60,$CP60,$DD60:$DJ60,$FC60,$FE60,$FG60,$EG60:$EL60,$FI60)/$P60*$V60)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ60,$DM60:$DS60,$FK60,$FM60,$FO60,$EM60:$ER60,$FQ60)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D60,BslnAllctnCrrnt!$A$1<=$E60),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK60=\"FSP1\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$Q60,BslnAllctnCrrnt!$A$1<$R60),SUM(BslnAllctnCrrnt!$A$1-$Q60),IF(AND($AK60=\"FSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$Q60,BslnAllctnCrrnt!$A$1<$R60),SUM(BslnAllctnCrrnt!$A$1-$Q60),IF(AND($AK60=\"FSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),$I60,IF(AND($AK60=\"SSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$Q60,BslnAllctnCrrnt!$A$1<$R60),SUM(BslnAllctnCrrnt!$A$1-$Q60),IF(AND($AK60=\"SSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),$I60,0)))))","v":0},{"$f":"IF(AND($AK60=\"FSP1\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$Q60,BslnAllctnCrrnt!$A$1<$R60),SUM($I60-$HG60),IF(AND($AK60=\"FSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$Q60,BslnAllctnCrrnt!$A$1<$R60),SUM($I60-$HG60),IF(AND($AK60=\"FSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM($I60-$HG60),IF(AND($AK60=\"SSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$Q60,BslnAllctnCrrnt!$A$1<$R60),SUM($I60-$HG60),IF(AND($AK60=\"SSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM($I60-$HG60),0)))))","v":0},{"$f":"IF(AND($AK60=\"SSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$Q60,BslnAllctnCrrnt!$A$1<$R60),0,IF(AND(FctrChngDts!$A$2>=$D60,FctrChngDts!$B$2<$E60),IF(AND($AK60=\"SSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM(BslnAllctnCrrnt!$A$1-$T60),0),IF(AND($AK60=\"FSP2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM(BslnAllctnCrrnt!$A$1-$T60),IF(AND($AK60=\"FSP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM(BslnAllctnCrrnt!$A$1-$T60),IF(AND($AK60=\"FSP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$W60,BslnAllctnCrrnt!$A$1<$X60),$K60,IF(AND($AK60=\"FSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$Q60,BslnAllctnCrrnt!$A$1<$R60),0,IF(AND($AK60=\"FSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM(BslnAllctnCrrnt!$A$1-$T60),IF(AND($AK60=\"SSP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM(BslnAllctnCrrnt!$A$1-$T60),IF(AND($AK60=\"SSP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$W60,BslnAllctnCrrnt!$A$1<$X60),$K60,0)))))))))","v":0},{"$f":"IF(AND($AK60=\"SSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$Q60,BslnAllctnCrrnt!$A$1<$R60),SUM($K60-$HI60),IF(AND($AK60=\"SSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM($K60-$HI60),IF(AND($AK60=\"FSP2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM($K60-$HI60),IF(AND($AK60=\"FSP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM($K60-$HI60),IF(AND($AK60=\"FSP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$W60,BslnAllctnCrrnt!$A$1<$X60),SUM($K60-$HI60),IF(AND($AK60=\"FSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$Q60,BslnAllctnCrrnt!$A$1<$R60),SUM($K60-$HI60),IF(AND($AK60=\"FSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM($K60-$HI60),IF(AND($AK60=\"SSP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM($K60-$HI60),IF(AND($AK60=\"SSP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$W60,BslnAllctnCrrnt!$A$1<$X60),SUM($K60-$HI60),0)))))))))","v":0},{"$f":"IF(AND($AK60=\"FSP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),0,IF(AND($AK60=\"FSP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$W60,BslnAllctnCrrnt!$A$1<$X60),SUM(BslnAllctnCrrnt!$A$1-$W60),IF(AND($AK60=\"FSP3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$W60,BslnAllctnCrrnt!$A$1<$X60),SUM(BslnAllctnCrrnt!$A$1-$W60),0)))","v":0},{"$f":"IF(AND($AK60=\"FSP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM($M60-$HK60),IF(AND($AK60=\"FSP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$W60,BslnAllctnCrrnt!$A$1<$X60),SUM($M60-$HK60),IF(AND($AK60=\"FSP3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$W60,BslnAllctnCrrnt!$A$1<$X60),SUM($M60-$HK60),0)))","v":0},{"$f":"IF(AND($AK60=\"FWP1\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$Q60,BslnAllctnCrrnt!$A$1<$R60),SUM(BslnAllctnCrrnt!$A$1-$Q60),IF(AND($AK60=\"FWP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$Q60,BslnAllctnCrrnt!$A$1<$R60),SUM(BslnAllctnCrrnt!$A$1-$Q60),IF(AND($AK60=\"FWP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),$J60,IF(AND(FctrChngDts!$A$2>=$D60,FctrChngDts!$B$2<$E60),IF(AND($AK60=\"SSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$Q60,BslnAllctnCrrnt!$A$1<$R60),SUM(BslnAllctnCrrnt!$A$1-$Q60),0),IF(AND($AK60=\"SSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),$J60,0)))))","v":0},{"$f":"IF(AND($AK60=\"FWP1\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$Q60,BslnAllctnCrrnt!$A$1<$R60),SUM($J60-$HM60),IF(AND($AK60=\"FWP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$Q60,BslnAllctnCrrnt!$A$1<$R60),SUM($J60-$HM60),IF(AND($AK60=\"FWP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM($J60-$HM60),IF(AND($AK60=\"SSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$Q60,BslnAllctnCrrnt!$A$1<$R60),SUM($J60-$HM60),IF(AND($AK60=\"SSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM($J60-$HM60),0)))))","v":0},{"$f":"IF(AND($AK60=\"FWP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$Q60,BslnAllctnCrrnt!$A$1<$R60),0,IF(AND($AK60=\"FWP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM(BslnAllctnCrrnt!$A$1-$T60),IF(AND($AK60=\"FWP2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM(BslnAllctnCrrnt!$A$1-$T60),IF(AND($AK60=\"FWP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM(BslnAllctnCrrnt!$A$1-$T60),IF(AND($AK60=\"FWP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$W60,BslnAllctnCrrnt!$A$1<$X60),$L60,IF(AND($AK60=\"SSP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM(BslnAllctnCrrnt!$A$1-$T60),IF(AND($AK60=\"SSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$Q60,BslnAllctnCrrnt!$A$1<$R60),0,IF(AND($AK60=\"SSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM(BslnAllctnCrrnt!$A$1-$T60),0))))))))","v":0},{"$f":"IF(AND($AK60=\"FWP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$Q60,BslnAllctnCrrnt!$A$1<$R60),SUM($L60-$HO60),IF(AND($AK60=\"FWP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM($L60-$HO60),IF(AND($AK60=\"FWP2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM($L60-$HO60),IF(AND($AK60=\"FWP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM($L60-$HO60),IF(AND($AK60=\"FWP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$W60,BslnAllctnCrrnt!$A$1<$X60),SUM($L60-$HO60),IF(AND($AK60=\"SSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$Q60,BslnAllctnCrrnt!$A$1<$R60),SUM($L60-$HO60),IF(AND($AK60=\"SSP1P2\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM($L60-$HO60),0)))))))","v":0},{"$f":"IF(AND($AK60=\"FWP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),0,IF(AND($AK60=\"FWP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$W60,BslnAllctnCrrnt!$A$1<$X60),SUM(BslnAllctnCrrnt!$A$1-$W60),IF(AND($AK60=\"FWP3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$W60,BslnAllctnCrrnt!$A$1<$X60),SUM(BslnAllctnCrrnt!$A$1-$W60),IF(AND($AK60=\"SSP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),0,IF(AND($AK60=\"SSP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$W60,BslnAllctnCrrnt!$A$1<$X60),SUM(BslnAllctnCrrnt!$A$1-$W60),0)))))","v":0},{"$f":"IF(AND($AK60=\"FWP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM($N60-$HQ60),IF(AND($AK60=\"FWP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$W60,BslnAllctnCrrnt!$A$1<$X60),SUM($N60-$HQ60),IF(AND($AK60=\"FWP3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$W60,BslnAllctnCrrnt!$A$1<$X60),SUM($N60-$HQ60),IF(AND($AK60=\"SSP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$T60,BslnAllctnCrrnt!$A$1<$U60),SUM($N60-$HQ60),IF(AND($AK60=\"SSP2P3\",$HF60=TRUE,BslnAllctnCrrnt!$A$1>=$W60,BslnAllctnCrrnt!$A$1<$X60),SUM($N60-$HQ60),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[60,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G61),0,IF($F61<=$G61,SUM($G61-$F61),IF($F61>$G61,SUM((Account!$L$2-Usage!$F61)+Usage!$G61+1))))","v":0},{"$f":"IF($Q61=0,0,IF($R61=0,0,IF(AND($Q61<FctrChngDts!$A$2,$R61>=FctrChngDts!$A$2),SUM($R61-FctrChngDts!$A$2+1),IF(AND($Q61>=FctrChngDts!$A$2,$R61>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q61),IF(AND($Q61>=FctrChngDts!$A$2,$R61<FctrChngDts!$B$2),SUM($R61-$Q61+1),0)))))","v":0},{"$f":"IF($Q61=0,0,IF($R61=0,0,IF(AND($Q61<FctrChngDts!$A$2,$R61>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q61),IF(AND($Q61<FctrChngDts!$A$2,$R61<FctrChngDts!$A$2),SUM($R61-$Q61+1),IF(AND($Q61>FctrChngDts!$A$2,$R61>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R61+1),0)))))","v":0},{"$f":"IF($T61=0,0,IF($U61=0,0,IF(AND($T61<FctrChngDts!$A$2,$U61>=FctrChngDts!$A$2),SUM($U61-FctrChngDts!$A$2+1),IF(AND($T61>=FctrChngDts!$A$2,$U61<FctrChngDts!$B$2),SUM($U61-$T61+1),IF(AND($T61>=FctrChngDts!$A$2,$U61>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T61)<0),0,IF(AND($T61>=FctrChngDts!$A$2,$U61>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T61),0))))))","v":0},{"$f":"IF($T61=0,0,IF($U61=0,0,IF(AND($T61<FctrChngDts!$A$2,$U61>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T61),IF(AND($T61>=FctrChngDts!$B$2,$U61>=FctrChngDts!$B$2),SUM($U61-$T61+1),IF(AND($T61<FctrChngDts!$A$2,$U61<FctrChngDts!$A$2),SUM($U61-$T61+1),IF(AND($T61>=FctrChngDts!$A$2,$U61>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U61+1),0))))))","v":0},{"$f":"IF($W61=0,0,IF($X61=0,0,IF(AND($W61>=FctrChngDts!$A$2,$X61>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W61)<0),0,IF(AND($W61>=FctrChngDts!$A$2,$X61>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W61),IF(AND($W61>=FctrChngDts!$A$2,$X61<FctrChngDts!$B$2),SUM($X61-$W61+1),IF(AND($W61<FctrChngDts!$A$2,$X61>=FctrChngDts!$A$2),SUM($X61-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W61=0,0,IF($X61=0,0,IF(AND($W61<FctrChngDts!$A$2,$X61<FctrChngDts!$A$2),SUM($X61-$W61+1),IF(AND($W61>=FctrChngDts!$A$2,$X61>=FctrChngDts!$B$2,SUM($X61-FctrChngDts!$B$2+1)<=$Y61),SUM($X61-FctrChngDts!$B$2+1),IF(AND($W61>=FctrChngDts!$A$2,$X61>=FctrChngDts!$B$2),SUM($X61-$W61+1),IF(AND($W61<FctrChngDts!$A$2,$X61>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W61),0))))))","v":0},{"$f":"IF(AND($D61>=FctrChngDts!$C$2,$E61<FctrChngDts!$E$2),\"1\",IF(AND($D61>=FctrChngDts!$E$2,$E61<FctrChngDts!$G$2),\"2\",IF(AND($D61>=FctrChngDts!$G$2,$E61<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D61>=FctrChngDts!$D$2,,IF(AND($D61>=FctrChngDts!$C$2,$D61<=FctrChngDts!$D$2),$D61,IF(AND($D61>=FctrChngDts!$C$2,$D61>=FctrChngDts!$D$2,$E61>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D61>FctrChngDts!$D$2,,IF($D61=FctrChngDts!$D$2,$D61,IF(AND($D61>=FctrChngDts!$C$2,$E61<FctrChngDts!$D$2),$E61,IF(AND($D61>=FctrChngDts!$C$2,$E61>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D61>=FctrChngDts!$D$2,$E61>=FctrChngDts!$D$2,$E61>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E61<FctrChngDts!$D$2,$E61<=FctrChngDts!$D$2),$E61,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D61<FctrChngDts!$E$2,$E61<FctrChngDts!$E$2),,IF($D61>FctrChngDts!$F$2,,IF(AND($D61>=FctrChngDts!$E$2,$D61<=FctrChngDts!$F$2),$D61,IF(AND($D61>=FctrChngDts!$E$2,$D61>=FctrChngDts!$F$2,$E61>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D61>FctrChngDts!$F$2,,IF($E61=FctrChngDts!$F$2,$E61,IF(AND($D61<FctrChngDts!$E$2,$E61<=FctrChngDts!$F$2),$E61,IF(AND($D61>=FctrChngDts!$E$2,$E61<FctrChngDts!$F$2),$E61,IF(AND($D61>=FctrChngDts!$E$2,$E61>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D61>=FctrChngDts!$F$2,$E61>=FctrChngDts!$F$2,$E61>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D61<FctrChngDts!$G$2,$E61<FctrChngDts!$G$2),,IF($D61>FctrChngDts!$H$2,,IF(AND($D61>=FctrChngDts!$G$2,$D61<=FctrChngDts!$H$2),$D61,IF(AND($D61>=FctrChngDts!$G$2,$D61>=FctrChngDts!$H$2,$E61>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D61>FctrChngDts!$H$2,,IF($E61=FctrChngDts!$H$2,$E61,IF(AND($D61<FctrChngDts!$G$2,$E61<=FctrChngDts!$H$2),$E61,IF(AND($D61>=FctrChngDts!$G$2,$E61<FctrChngDts!$H$2),$E61,IF(AND($D61>=FctrChngDts!$G$2,$E61>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D61>=FctrChngDts!$H$2,$E61>=FctrChngDts!$H$2,$E61>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A61,Tenant!$A61:$J360,6,FALSE)","v":0},{"$f":"VLOOKUP($A61,Tenant!$A61:$J360,7,FALSE)","v":0},{"$f":"VLOOKUP($A61,Tenant!$A61:$J360,10,FALSE)","v":0},0,{"$f":"IF(AND($AK61=\"FSP2\",$AJ61=FALSE,$HF61=FALSE),SUM($K61*FctrChngDts!$C$9),IF(AND($AK61=\"FSP2\",$AJ61=TRUE,$HF61=FALSE),SUM($K61*FctrChngDts!$C$10),IF(AND($AK61=\"FSP2P3\",$AJ61=FALSE,$HF61=FALSE),SUM(SUM($K61,$M61)*FctrChngDts!$C$9),IF(AND($AK61=\"FSP2P3\",$AJ61=TRUE,$HF61=FALSE),SUM(SUM($K61,$M61)*FctrChngDts!$C$10),IF(AND($AK61=\"FSP3\",$AJ61=FALSE,$HF61=FALSE),SUM($M61*FctrChngDts!$C$9),IF(AND($AK61=\"FSP3\",$AJ61=TRUE,$HF61=FALSE),SUM($M61*FctrChngDts!$C$10),IF(AND($AK61=\"FSP1\",$AJ61=FALSE,$HF61=FALSE),SUM($I61*FctrChngDts!$C$9),IF(AND($AK61=\"FSP1\",$AJ61=TRUE,$HF61=FALSE),SUM($I61*FctrChngDts!$C$10),IF(AND($AK61=\"FSP1P2\",$AJ61=FALSE,$HF61=FALSE),SUM(SUM($I61,$K61)*FctrChngDts!$C$9),IF(AND($AK61=\"FSP1P2\",$AJ61=TRUE,$HF61=FALSE),SUM(SUM($I61,$K61)*FctrChngDts!$C$10),IF(AND($Z61=\"Summer\",$AK61=\"SSP2P3\",$AJ61=FALSE,$HF61=FALSE),SUM(SUM(SUM(SUM($K61,$M61)*FctrChngDts!$C$9),SUM(SUM($L61,$N61)*FctrChngDts!$C$11))*$AF61),IF(AND($Z61=\"Summer\",$AK61=\"SSP2P3\",$AJ61=TRUE,$HF61=FALSE),SUM(SUM(SUM(SUM($K61,$M61)*FctrChngDts!$C$10),SUM(SUM($L61,$N61)*FctrChngDts!$C$12))*$AF61),IF(AND($Z61=\"Winter\",$AK61=\"SSP2P3\",$AJ61=FALSE,$HF61=FALSE),SUM(SUM(SUM(SUM($K61,$M61)*FctrChngDts!$C$9),SUM(SUM($L61,$N61)*FctrChngDts!$C$11))-$AO61),IF(AND($Z61=\"Winter\",$AK61=\"SSP2P3\",$AJ61=TRUE,$HF61=FALSE),SUM(SUM(SUM(SUM($K61,$M61)*FctrChngDts!$C$10),SUM(SUM($L61,$N61)*FctrChngDts!$C$12))-$AO61),IF(AND($Z61=\"Summer\",$AK61=\"SSP1P2\",$AJ61=FALSE,$HF61=FALSE),SUM(SUM(SUM(SUM($I61,$K61)*FctrChngDts!$C$9),SUM(SUM($J61,$L61)*FctrChngDts!$C$11))*$AF61),IF(AND($Z61=\"Summer\",$AK61=\"SSP1P2\",$AJ61=TRUE,$HF61=FALSE),SUM(SUM(SUM(SUM($I61,$K61)*FctrChngDts!$C$10),SUM(SUM($J61,$L61)*FctrChngDts!$C$12))*$AF61),IF(AND($Z61=\"Winter\",$AK61=\"SSP1P2\",$AJ61=FALSE,$HF61=FALSE),SUM(SUM(SUM(SUM($I61,$K61)*FctrChngDts!$C$9),SUM(SUM($J61,$L61)*FctrChngDts!$C$11))-$AO61),IF(AND($Z61=\"Winter\",$AK61=\"SSP1P2\",$AJ61=TRUE,$HF61=FALSE),SUM(SUM(SUM(SUM($I61,$K61)*FctrChngDts!$C$10),SUM(SUM($J61,$L61)*FctrChngDts!$C$12))-$AO61),IF(AND($AK61=\"FSP2\",$AJ61=FALSE,$HF61=TRUE),SUM(SUM($HI61*FctrChngDts!$B$9),SUM($HJ61*FctrChngDts!$C$9)),IF(AND($AK61=\"FSP2\",$AJ61=TRUE,$HF61=TRUE),SUM(SUM($HI61*FctrChngDts!$B$10),SUM($HJ61*FctrChngDts!$C$10)),IF(AND($AK61=\"FSP2P3\",$AJ61=FALSE,$HF61=TRUE),SUM(SUM(SUM($HI61,$HK61)*FctrChngDts!$B$9),SUM(SUM($HJ61,$HL61)*FctrChngDts!$C$9)),IF(AND($AK61=\"FSP2P3\",$AJ61=TRUE,$HF61=TRUE),SUM(SUM(SUM($HI61,$HK61)*FctrChngDts!$B$10),SUM(SUM($HJ61,$HL61)*FctrChngDts!$C$10)),IF(AND($AK61=\"FSP3\",$AJ61=FALSE,$HF61=TRUE),SUM(SUM($HK61*FctrChngDts!$B$9),SUM($HL61*FctrChngDts!$C$9)),IF(AND($AK61=\"FSP3\",$AJ61=TRUE,$HF61=TRUE),SUM(SUM($HK61*FctrChngDts!$B$10),SUM($HL61*FctrChngDts!$C$10)),IF(AND($AK61=\"FSP1\",$AJ61=FALSE,$HF61=TRUE),SUM(SUM($HG61*FctrChngDts!$B$9),SUM($HH61*FctrChngDts!$C$9)),IF(AND($AK61=\"FSP1\",$AJ61=TRUE,$HF61=TRUE),SUM(SUM($HG61*FctrChngDts!$B$10),SUM($HH61*FctrChngDts!$C$10)),IF(AND($AK61=\"FSP1P2\",$AJ61=FALSE,$HF61=TRUE),SUM(SUM(SUM($HG61,$HI61)*FctrChngDts!$B$9),SUM(SUM($HH61,$HJ61)*FctrChngDts!$C$9)),IF(AND($AK61=\"FSP1P2\",$AJ61=TRUE,$HF61=TRUE),SUM(SUM(SUM($HG61,$HI61)*FctrChngDts!$B$10),SUM(SUM($HG61,$HI61)*FctrChngDts!$C$10)),IF(AND($Z61=\"Summer\",$AK61=\"SSP2P3\",$AJ61=FALSE,$HF61=TRUE),SUM(SUM(SUM(SUM($HI61,$HK61)*FctrChngDts!$B$9),SUM(SUM($HJ61,$HL61)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO61,$HQ61)*FctrChngDts!$B$11),SUM(SUM($HP61,$HR61)*FctrChngDts!$C$11))*$AF61),IF(AND($Z61=\"Summer\",$AK61=\"SSP2P3\",$AJ61=TRUE,$HF61=TRUE),SUM(SUM(SUM(SUM($HI61,$HK61)*FctrChngDts!$B$10),SUM(SUM($HJ61,$HL61)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO61,$HQ61)*FctrChngDts!$B$12),SUM(SUM($HP61,$HR61)*FctrChngDts!$C$12))*$AF61),IF(AND($Z61=\"Winter\",$AK61=\"SSP2P3\",$AJ61=FALSE,$HF61=TRUE),SUM(SUM(SUM(SUM($HI61,$HK61)*FctrChngDts!$B$9),SUM(SUM($HJ61,$HL61)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO61,$HQ61)*FctrChngDts!$B$11),SUM(SUM($HP61,$HR61)*FctrChngDts!$C$11))-$AO61),IF(AND($Z61=\"Winter\",$AK61=\"SSP2P3\",$AJ61=TRUE,$HF61=TRUE),SUM(SUM(SUM(SUM($HI61,$HK61)*FctrChngDts!$B$10),SUM(SUM($HO61,$HQ61)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO61,$HQ61)*FctrChngDts!$B$12),SUM(SUM($HP61,$HR61)*FctrChngDts!$C$12))-$AO61),IF(AND($Z61=\"Summer\",$AK61=\"SSP1P2\",$AJ61=FALSE,$HF61=TRUE),SUM(SUM(SUM(SUM($HG61,$HI61)*FctrChngDts!$B$9),SUM(SUM($HH61,$HJ61)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM61,$HO61)*FctrChngDts!$B$11),SUM(SUM($HN61,$HP61)*FctrChngDts!$C$11))*$AF61),IF(AND($Z61=\"Summer\",$AK61=\"SSP1P2\",$AJ61=TRUE,$HF61=TRUE),SUM(SUM(SUM(SUM($HG61,$HI61)*FctrChngDts!$B$10),SUM(SUM($HH61,$HJ61)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM61,$HO61)*FctrChngDts!$B$12),SUM(SUM($HN61,$HP61)*FctrChngDts!$C$12))*$AF61),IF(AND($Z61=\"Winter\",$AK61=\"SSP1P2\",$AJ61=FALSE,$HF61=TRUE),SUM(SUM(SUM(SUM($HG61,$HI61)*FctrChngDts!$B$9),SUM(SUM($HH61,$HJ61)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM61,$HO61)*FctrChngDts!$B$11),SUM(SUM($HN61,$HP61)*FctrChngDts!$C$11))-$AO61),IF(AND($Z61=\"Winter\",$AK61=\"SSP1P2\",$AJ61=TRUE,$HF61=TRUE),SUM(SUM(SUM(SUM($HG61,$HI61)*FctrChngDts!$B$10),SUM(SUM($HH61,$HJ61)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM61,$HO61)*FctrChngDts!$B$12),SUM(SUM($HN61,$HP61)*FctrChngDts!$C$12))-$AO61),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK61=\"FWP1\",$AJ61=FALSE,$HF61=FALSE),SUM($J61*FctrChngDts!$C$11),IF(AND($AK61=\"FWP1\",$AJ61=TRUE,$HF61=FALSE),SUM($J61*FctrChngDts!$C$12),IF(AND($AK61=\"FWP1P2\",$AJ61=FALSE,$HF61=FALSE),SUM(SUM($J61,$L61)*FctrChngDts!$C$11),IF(AND($AK61=\"FWP1P2\",$AJ61=TRUE,$HF61=FALSE),SUM(SUM($J61,$L61)*FctrChngDts!$C$12),IF(AND($AK61=\"FWP2\",$AJ61=FALSE,$HF61=FALSE),SUM($L61*FctrChngDts!$C$11),IF(AND($AK61=\"FWP2\",$AJ61=TRUE,$HF61=FALSE),SUM($L61*FctrChngDts!$C$12),IF(AND($AK61=\"FWP2P3\",$AJ61=FALSE,$HF61=FALSE),SUM(SUM($L61,$N61)*FctrChngDts!$C$11),IF(AND($AK61=\"FWP2P3\",$AJ61=TRUE,$HF61=FALSE),SUM(SUM($L61,$N61)*FctrChngDts!$C$12),IF(AND($AK61=\"FWP3\",$AJ61=FALSE,$HF61=FALSE),SUM($N61*FctrChngDts!$C$11),IF(AND($AK61=\"FWP3\",$AJ61=TRUE,$HF61=FALSE),SUM($N61*FctrChngDts!$C$12),IF(AND($Z61=\"Winter\",$AK61=\"SSP1P2\",$AJ61=FALSE,$HF61=FALSE),SUM(SUM(SUM($I61,$K61)*FctrChngDts!$C$9),SUM(SUM($J61,$L61)*FctrChngDts!$C$11))*$AG61,IF(AND($Z61=\"Winter\",$AK61=\"SSP1P2\",$AJ61=TRUE,$HF61=FALSE),SUM(SUM(SUM($I61,$K61)*FctrChngDts!$B$10),SUM(SUM($J61,$L61)*FctrChngDts!$B$12))*$AG61,IF(AND($Z61=\"Summer\",$AK61=\"SSP1P2\",$AJ61=FALSE,$HF61=FALSE),SUM(SUM(SUM($I61,$K61)*FctrChngDts!$B$9),SUM(SUM($J61,$L61)*FctrChngDts!$B$11))-$AJ61,IF(AND($Z61=\"Summer\",$AK61=\"SSP1P2\",$AJ61=TRUE,$HF61=FALSE),SUM(SUM(SUM($I61,$K61)*FctrChngDts!$C$10),SUM(SUM($J61,$L61)*FctrChngDts!$C$12))-$AJ61,IF(AND($Z61=\"Winter\",$AK61=\"SSP2P3\",$AJ61=FALSE,$HF61=FALSE),SUM(SUM(SUM($K61,$M61)*FctrChngDts!$C$9),SUM(SUM($L61,$N61)*FctrChngDts!$C$11))*$AG61,IF(AND($Z61=\"Winter\",$AK61=\"SSP2P3\",$AJ61=TRUE,$HF61=FALSE),SUM(SUM(SUM($K61,$M61)*FctrChngDts!$C$10),SUM(SUM($L61,$N61)*FctrChngDts!$C$12))*$AG61,IF(AND($Z61=\"Summer\",$AK61=\"SSP2P3\",$AJ61=FALSE,$HF61=FALSE),SUM(SUM(SUM($K61,$M61)*FctrChngDts!$C$9),SUM(SUM($L61,$N61)*FctrChngDts!$C$11))-$AJ61,IF(AND($Z61=\"Summer\",$AK61=\"SSP2P3\",$AJ61=TRUE,$HF61=FALSE),SUM(SUM(SUM($K61,$M61)*FctrChngDts!$C$10),SUM(SUM($L61,$N61)*FctrChngDts!$C$12))-$AJ61,IF(AND($AK61=\"FWP1\",$AJ61=FALSE,$HF61=TRUE),SUM(SUM($HM61*FctrChngDts!$B$11),SUM($HN61*FctrChngDts!$C$11)),IF(AND($AK61=\"FWP1\",$AJ61=TRUE,$HF61=TRUE),SUM(SUM($HM61*FctrChngDts!$B$12),SUM($HN61*FctrChngDts!$C$12)),IF(AND($AK61=\"FWP1P2\",$AJ61=FALSE,$HF61=TRUE),SUM(SUM(SUM($HM61,$HO61)*FctrChngDts!$B$11),SUM(SUM($HN61,$HP61)*FctrChngDts!$C$11)),IF(AND($AK61=\"FWP1P2\",$AJ61=TRUE,$HF61=TRUE),SUM(SUM(SUM($HM61,$KP61)*FctrChngDts!$C$12),SUM(SUM($HN61,$HP61)*FctrChngDts!$C$12)),IF(AND($AK61=\"FWP2\",$AJ61=FALSE,$HF61=TRUE),SUM(SUM($HO61*FctrChngDts!$B$11),SUM($HO61*FctrChngDts!$C$11)),IF(AND($AK61=\"FWP2\",$AJ61=TRUE,$HF61=TRUE),SUM(SUM($HO61*FctrChngDts!$B$12),SUM($HO61*FctrChngDts!$C$12)),IF(AND($AK61=\"FWP2P3\",$AJ61=FALSE,$HF61=TRUE),SUM(SUM(SUM($HO61,$HQ61)*FctrChngDts!$C$11),SUM(SUM($HP61,$HR61)*FctrChngDts!$C$11)),IF(AND($AK61=\"FWP2P3\",$AJ61=TRUE,$HF61=TRUE),SUM(SUM(SUM($HO61,$HQ61)*FctrChngDts!$C$12),SUM(SUM($HP61,$HR61)*FctrChngDts!$C$12)),IF(AND($AK61=\"FWP3\",$AJ61=FALSE,$HF61=TRUE),SUM(SUM($HQ61*FctrChngDts!$B$11),SUM($HR61*FctrChngDts!$C$11)),IF(AND($AK61=\"FWP3\",$AJ61=TRUE,$HF61=TRUE),SUM(SUM($HQ61*FctrChngDts!$B$12),SUM($HR61*FctrChngDts!$C$12)),IF(AND($Z61=\"Winter\",$AK61=\"SSP1P2\",$AJ61=FALSE,$HF61=TRUE),SUM(SUM(SUM(SUM($HG61,$HI61)*FctrChngDts!$B$9),SUM(SUM($HH61,$HJ61)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM61,$HO61)*FctrChngDts!$B$11),SUM(SUM($HN61,$HP61)*FctrChngDts!$C$11))*$AG61),IF(AND($Z61=\"Winter\",$AK61=\"SSP1P2\",$AJ61=TRUE,$HF61=TRUE),SUM(SUM(SUM(SUM($HG61,$HI61)*FctrChngDts!$B$10), SUM(SUM($HH61,$HJ61)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM61,$HO61)*FctrChngDts!$B$12),SUM(SUM($HN61,$HP61)*FctrChngDts!$C$12))*$AG61),IF(AND($Z61=\"Summer\",$AK61=\"SSP1P2\",$AJ61=FALSE,$HF61=TRUE),SUM(SUM(SUM(SUM($HG61,$HI61)*FctrChngDts!$B$9),SUM(SUM($HH61,$HJ61)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM61,$HO61)*FctrChngDts!$B$11),SUM(SUM($HN61,$HP61)*FctrChngDts!$C$11))-$AJ61),IF(AND($Z61=\"Summer\",$AK61=\"SSP1P2\",$AJ61=TRUE,$HF61=TRUE),SUM(SUM(SUM(SUM($HG61,$HI61)*FctrChngDts!$B$10),SUM(SUM($HH61,$HJ61)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM61,$HO61)*FctrChngDts!$B$12),SUM(SUM($HN61,$HP61)*FctrChngDts!$C$12))-$AJ61),IF(AND($Z61=\"Winter\",$AK61=\"SSP2P3\",$AJ61=FALSE,$HF61=TRUE),SUM(SUM(SUM(SUM($HI61,$HK61)*FctrChngDts!$B$9),SUM(SUM($HJ61,$HL61)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO61,$HQ61)*FctrChngDts!$B$11),SUM(SUM($HP61,$HR61)*FctrChngDts!$C$11))*$AG61),IF(AND($Z61=\"Winter\",$AK61=\"SSP2P3\",$AJ61=TRUE,$HF61=TRUE),SUM(SUM(SUM(SUM($HI61,$HK61)*FctrChngDts!$B$10), SUM(SUM($HJ61,$HL61)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO61,$HQ61)*FctrChngDts!$B$12),SUM(SUM($HP61,$HR61)*FctrChngDts!$C$12))*$AG61),IF(AND($Z61=\"Summer\",$AK61=\"SSP2P3\",$AJ61=FALSE,$HF61=TRUE),SUM(SUM(SUM(SUM($HI61,$HK61)*FctrChngDts!$B$9),SUM(SUM($HJ61,$HL61)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO61,$HQ61)*FctrChngDts!$B$11),SUM(SUM($HP61,$HR61)*FctrChngDts!$C$11))-$AJ61),IF(AND($Z61=\"Summer\",$AK61=\"SSP2P3\",$AJ61=TRUE,$HF61=TRUE),SUM(SUM(SUM(SUM($HI61,$HK61)*FctrChngDts!$B$10), SUM(SUM($HJ61,$HL61)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO61,$HQ61)*FctrChngDts!$B$12),SUM(SUM($HP61,$HR61)*FctrChngDts!$C$12))-$AJ61),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK61=\"FSP1\",$AH61=TRUE,SUM(SUM(SUM($AI61*FctrChngDts!$B$13)*I61),$AR61)>$AD61),$AD61,IF(AND($AK61=\"FSP1\",$AH61=TRUE,SUM(SUM(SUM($AI61*FctrChngDts!$B$13)*$I61),$AR61)<=$AD61),SUM(SUM(SUM($AI61*FctrChngDts!$B$13)*$I61),$AR61),IF(AND($Z61=\"Summer\",$AK61=\"SSP1\",$AH61=TRUE,SUM(SUM(SUM(SUM($I61,$J61)*SUM($AI61*FctrChngDts!$B$13))*$AF61),$AR61)>$AD61),$AD61,IF(AND($Z61=\"Summer\",$AK61=\"SSP1\",$AH61=TRUE,SUM(SUM(SUM(SUM($I61,$J61)*SUM($AI61*FctrChngDts!$B$13))*$AF61),$AR61)<=$AD61),SUM(SUM(SUM(SUM($I61,$J61)*SUM($AI61*FctrChngDts!$B$13))*$AF61),$AR61),IF(AND($Z61=\"Winter\",$AK61=\"SSP1\",$AH61=TRUE,SUM(SUM(SUM(SUM($I61,$J61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AU61:$AW61)),$AR61)>$AD61),$AD61,IF(AND($Z61=\"Winter\",$AK61=\"SSP1\",$AH61=TRUE,SUM(SUM(SUM(SUM($I61,$J61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AU61:$AW61)),$AR61)<=$AD61),SUM(SUM(SUM(SUM($I61,$J61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AU61:$AW61)),$AR61),IF(AND($AK61=\"FSP1P2\",$AH61=TRUE,SUM(SUM(SUM(SUM($I61,$K61)*SUM($AI61*FctrChngDts!$B$13))*$AF61),$AR61)>$AD61),$AD61,IF(AND($AK61=\"FSP1P2\",$AH61=TRUE,SUM(SUM(SUM(SUM($I61,$K61)*SUM($AI61*FctrChngDts!$B$13))*$AF61),$AR61)<=$AD61),SUM(SUM(SUM(SUM($I61,$K61)*SUM($AI61*FctrChngDts!$B$13))*$AF61),$AR61),IF(AND($Z61=\"Summer\",$AK61=\"SSP1P2\",$AH61=TRUE,SUM(SUM(SUM(SUM($I61,$K61,$J61,$L61)*SUM($AI61*FctrChngDts!$B$13))*$AF61),$AR61)>$AD61),$AD61,IF(AND($Z61=\"Summer\",$AK61=\"SSP1P2\",$AH61=TRUE,SUM(SUM(SUM(SUM($I61,$K61,$J61,$L61)*SUM($AI61*FctrChngDts!$B$13))*$AF61),$AR61)<=$AD61),SUM(SUM(SUM(SUM($I61,$K61,$J61,$L61)*SUM($AI61*FctrChngDts!$B$13))*$AF61),$AR61),IF(AND($Z61=\"Winter\",$AK61=\"SSP1P2\",$AH61=TRUE,SUM(SUM(SUM(SUM($I61,$K61,$J61,$L61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AU61:$AW61)),$AR61)>$AD61),$AD61,IF(AND($Z61=\"Winter\",$AK61=\"SSP1P2\",$AH61=TRUE,SUM(SUM(SUM(SUM($I61,$K61,$J61,$L61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AU61:$AW61)),$AR61)<=$AD61),MIN($AD61,SUM($AL61,SUM(SUM(SUM(SUM($I61,$K61,$J61,$L61)*SUM($AI61*FctrChngDts!$B$13))*$AF61)))),IF(AND($AK61=\"FSP2\",$AH61=TRUE,SUM(SUM(SUM($AI61*FctrChngDts!$B$13)*$K61),$AR61)>$AD61),$AD61,IF(AND($AK61=\"FSP2\",$AH61=TRUE,SUM(SUM(SUM($AI61*FctrChngDts!$B$13)*$K61),$AR61)<=$AD61),SUM(SUM(SUM($AI61*FctrChngDts!$B$13)*$K61),$AR61),IF(AND($Z61=\"Summer\",$AK61=\"SSP2\",$AH61=TRUE,SUM(SUM(SUM(SUM($K61,$L61)*SUM($AI61*FctrChngDts!$B$13))*$AF61),$AR61)>$AD61),$AD61,IF(AND($Z61=\"Summer\",$AK61=\"SSP2\",$AH61=TRUE,SUM(SUM(SUM(SUM($K61,$L61)*SUM($AI61*FctrChngDts!$B$13))*$AF61),$AR61)<=$AD61),SUM(SUM(SUM(SUM($K61,$L61)*SUM($AI61*FctrChngDts!$B$13))*$AF61),$AR61),IF(AND($Z61=\"Winter\",$AK61=\"SSP2\",$AH61=TRUE,SUM(SUM(SUM(SUM($K61,$L61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AU61:$AW61)),$AR61)>$AD61),$AD61,IF(AND($Z61=\"Winter\",$AK61=\"SSP2\",$AH61=TRUE,SUM(SUM(SUM(SUM($K61,$L61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AU61:$AW61)),$AR61)<=$AD61),SUM(SUM(SUM(SUM($K61,$L61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AU61:$AW61)),$AR61),IF(AND($AK61=\"FSP2P3\",$AH61=TRUE,SUM(SUM(SUM(SUM($K61,$M61)*SUM($AI61*FctrChngDts!$B$13))*$AF61),$AR61)>$AD61),$AD61,IF(AND($AK61=\"FSP2P3\",$AH61=TRUE,SUM(SUM(SUM(SUM($K61,$M61)*SUM($AI61*FctrChngDts!$B$13))*$AF61),$AR61)<=$AD61),SUM(SUM(SUM(SUM($K61,$M61)*SUM($AI61*FctrChngDts!$B$13))*$AF61),$AR61),IF(AND($Z61=\"Summer\",$AK61=\"SSP2P3\",$AH61=TRUE,SUM(SUM(SUM(SUM($K61,$L61,$M61,$N61)*SUM($AI61*FctrChngDts!$B$13))*$AF61),$AR61)>$AD61),$AD61,IF(AND($Z61=\"Summer\",$AK61=\"SSP2P3\",$AH61=TRUE,SUM(SUM(SUM(SUM($K61,$L61,$M61,$N61)*SUM($AI61*FctrChngDts!$B$13))*$AF61),$AR61)<=$AD61),SUM(SUM(SUM(SUM($K61,$L61,$M61,$N61)*SUM($AI61*FctrChngDts!$B$13))*$AF61),$AR61),IF(AND($Z61=\"Winter\",$AK61=\"SSP2P3\",$AH61=TRUE,SUM(SUM(SUM(SUM($K61,$L61,$M61,$N61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AU61:$AW61)),$AR61)>$AD61),$AD61,IF(AND($Z61=\"Winter\",$AK61=\"SSP2P3\",$AH61=TRUE,SUM(SUM(SUM(SUM($K61,$L61,$M61,$N61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AU61:$AW61)),$AR61)<=$AD61),SUM(SUM(SUM(SUM($K61,$L61,$M61,$N61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AU61:$AW61)),$AR61),IF(AND($AK61=\"FSP3\",$AH61=TRUE,SUM(SUM(SUM($AI61*FctrChngDts!$B$13)*$M61),$AR61)>$AD61),$AD61,IF(AND($AK61=\"FSP3\",$AH61=TRUE,SUM(SUM(SUM($AI61*FctrChngDts!$B$13)*$M61),$AR61)<=$AD61),SUM(SUM(SUM($AI61*FctrChngDts!$B$13)*$M61),$AR61),IF(AND($Z61=\"Summer\",$AK61=\"SSP3\",$AH61=TRUE,SUM(SUM(SUM(SUM($M61,$N61)*SUM($AI61*FctrChngDts!$B$13))*$AF61),$AR61)>$AD61),$AD61,IF(AND($Z61=\"Summer\",$AK61=\"SSP3\",$AH61=TRUE,SUM(SUM(SUM(SUM($M61,$N61)*SUM($AI61*FctrChngDts!$B$13))*$AF61),$AR61)<=$AD61),SUM(SUM(SUM(SUM($M61,$N61)*SUM($AI61*FctrChngDts!$B$13))*$AF61),$AR61),IF(AND($Z61=\"Winter\",$AK61=\"SSP3\",$AH61=TRUE,SUM(SUM(SUM(SUM($M61,$N61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AU61:$AW61)),$AR61)>$AD61),$AD61,IF(AND($Z61=\"Winter\",$AK61=\"SSP3\",$AH61=TRUE,SUM(SUM(SUM(SUM($M61,$N61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AU61:$AW61)),$AR61)<=$AD61),SUM(SUM(SUM(SUM($M61,$N61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AU61:$AW61)),$AR61),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK61=\"FWP1\",$AH61=TRUE,SUM(SUM(SUM($AI61*FctrChngDts!$B$13)*$J61),$AU61)>$AE61),$AE61,IF(AND($AK61=\"FWP1\",$AH61=TRUE,SUM(SUM(SUM($AI61*FctrChngDts!$B$13)*$J61),$AU61)<=$AE61),SUM(SUM(SUM($AI61*FctrChngDts!$B$13)*$J61),$AU61),IF(AND($Z61=\"Winter\",$AK61=\"SSP1\",$AH61=TRUE,SUM(SUM(SUM(SUM($I61,$J61)*SUM($AI61*FctrChngDts!$B$13))*$AG61),$AU61)>$AE61),$AE61,IF(AND($Z61=\"Winter\",$AK61=\"SSP1\",$AH61=TRUE,SUM(SUM(SUM(SUM($I61,$J61)*SUM($AI61*FctrChngDts!$B$13))*$AG61),$AU61)<=$AE61),SUM(SUM(SUM(SUM($I61,$J61)*SUM($AI61*FctrChngDts!$B$13))*$AG61),$AU61),IF(AND($Z61=\"Summer\",$AK61=\"SSP1\",$AH61=TRUE,SUM(SUM(SUM(SUM($I61,$J61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AR61:$AT61)),$AU61)>$AE61),$AE61,IF(AND($Z61=\"Summer\",$AK61=\"SSP1\",$AH61=TRUE,SUM(SUM(SUM(SUM($I61,$J61)*SUM($AI61*FctrChngDts!$B$13))- SUM($AR61:$AT61)),$AU61)<=$AE61),SUM(SUM(SUM(SUM($I61,$J61)*SUM($AI61*FctrChngDts!$B$13))- SUM($AR61:$AT61)),$AU61),IF(AND($AK61=\"FWP1P2\",$AH61=TRUE,SUM(SUM(SUM(SUM($J61,$L61)*SUM($AI61*FctrChngDts!$B$13))*$AG61),$AU61)>$AE61),$AE61,IF(AND($AK61=\"FWP1P2\",$AH61=TRUE,SUM(SUM(SUM(SUM($J61,$L61)*SUM($AI61*FctrChngDts!$B$13))*$AG61),$AU61)<=$AE61),SUM(SUM(SUM(SUM($J61,$L61)*SUM($AI61*FctrChngDts!$B$13))*$AG61),$AU61),IF(AND($Z61=\"Winter\",$AK61=\"SSP1P2\",$AH61=TRUE,SUM(SUM(SUM(SUM($I61,$K61,$J61,$L61)*SUM($AI61*FctrChngDts!$B$13))*$AG61),$AU61)>$AE61),$AE61,IF(AND($Z61=\"Winter\",$AK61=\"SSP1P2\",$AH61=TRUE,SUM(SUM(SUM(SUM($I61,$K61,$J61,$L61)*SUM($AI61*FctrChngDts!$B$13))*$AG61),$AU61)<=$AE61),SUM(SUM(SUM(SUM($I61,$K61,$J61,$L61)*SUM($AI61*FctrChngDts!$B$13))*$AG61),$AU61),IF(AND($Z61=\"Summer\",$AK61=\"SSP1P2\",$AH61=TRUE,SUM(SUM(SUM(SUM($I61,$K61,$J61,$L61)*SUM($AI61*FctrChngDts!$B$13))- SUM($AR61:$AT61)),$AU61)>$AE61),$AE61,IF(AND($Z61=\"Summer\",$AK61=\"SSP1P2\",$AH61=TRUE,SUM(SUM(SUM(SUM($I61,$K61,$J61,$L61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AR61:$AT61)),$AU61)<=$AE61),SUM(SUM(SUM(SUM($I61,$K61,$J61,$L61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AR61:$AT61)),$AU61),IF(AND($AK61=\"FWP2\",$AH61=TRUE,SUM(SUM(SUM($AI61*FctrChngDts!$B$13)*$L61),$AU61)>$AE61),$AE61,IF(AND($AK61=\"FWP2\",$AH61=TRUE,SUM(SUM(SUM($AI61*FctrChngDts!$B$13)*$L61),$AU61)<=$AE61),SUM(SUM(SUM($AI61*FctrChngDts!$B$13)*$L61),$AU61),IF(AND($Z61=\"Winter\",$AK61=\"SSP2\",$AH61=TRUE,SUM(SUM(SUM(SUM($K61,$L61)*SUM($AI61*FctrChngDts!$B$13))*$AG61),$AU61)>$AE61),$AE61,IF(AND($Z61=\"Winter\",$AK61=\"SSP2\",$AH61=TRUE,SUM(SUM(SUM(SUM($K61,$L61)*SUM($AI61*FctrChngDts!$B$13))*$AG61),$AU61)<=$AE61),SUM(SUM(SUM(SUM($K61,$L61)*SUM($AI61*FctrChngDts!$B$13))*$AG61),$AU61),IF(AND($Z61=\"Summer\",$AK61=\"SSP2\",$AH61=TRUE,SUM(SUM(SUM(SUM($K61,$L61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AR61:$AT61)),$AU61)>$AE61),$AE61,IF(AND($Z61=\"Summer\",$AK61=\"SSP2\",$AH61=TRUE,SUM(SUM(SUM(SUM($K61,$L61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AR61:$AT61)),$AU61)<=$AE61),SUM(SUM(SUM(SUM($K61,$L61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AR61:$AT61)),$AU61),IF(AND($AK61=\"FWP2P3\",$AH61=TRUE,SUM(SUM(SUM(SUM($L61,$N61)*SUM($AI61*FctrChngDts!$B$13))*$AG61),$AU61)>$AE61),$AE61,IF(AND($AK61=\"FWP2P3\",$AH61=TRUE,SUM(SUM(SUM(SUM($L61,$N61)*SUM($AI61*FctrChngDts!$B$13))*$AG61),$AU61)<=$AE61),SUM(SUM(SUM(SUM($L61,$N61)*SUM($AI61*FctrChngDts!$B$13))*$AG61),$AU61),IF(AND($Z61=\"Winter\",$AK61=\"SSP2P3\",$AH61=TRUE,SUM(SUM(SUM(SUM($K61,$L61,$M61,$N61)*SUM($AI61*FctrChngDts!$B$13))*$AG61),$AU61)>$AE61),$AE61,IF(AND($Z61=\"Winter\",$AK61=\"SSP2P3\",$AH61=TRUE,SUM(SUM(SUM(SUM($K61,$L61,$M61,$N61)*SUM($AI61*FctrChngDts!$B$13))*$AG61),$AU61)<=$AE61),SUM(SUM(SUM(SUM($K61,$L61,$M61,$N61)*SUM($AI61*FctrChngDts!$B$13))*$AG61),$AU61),IF(AND($Z61=\"Summer\",$AK61=\"SSP2P3\",$AH61=TRUE,SUM(SUM(SUM(SUM($K61,$L61,$M61,$N61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AR61:$AT61)),$AU61)>$AE61),$AE61,IF(AND($Z61=\"Summer\",$AK61=\"SSP2P3\",$AH61=TRUE,SUM(SUM(SUM(SUM($K61,$L61,$M61,$N61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AR61:$AT61)),$AU61)<=$AE61),SUM(SUM(SUM(SUM($K61,$L61,$M61,$N61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AR61:$AT61)),$AU61),IF(AND($AK61=\"FWP3\",$AH61=TRUE,SUM(SUM(SUM($AI61*FctrChngDts!$B$13)*$N61),$AU61)>$AE61),$AE61,IF(AND($AK61=\"FWP3\",$AH61=TRUE,SUM(SUM(SUM($AI61*FctrChngDts!$B$13)*$N61),$AU61)<=$AE61),SUM(SUM(SUM($AI61*FctrChngDts!$B$13)*$N61),$AU61),IF(AND($Z61=\"Winter\",$AK61=\"SSP3\",$AH61=TRUE,SUM(SUM(SUM(SUM($M61,$N61)*SUM($AI61*FctrChngDts!$B$13))*$AG61),$AU61)>$AE61),$AE61,IF(AND($Z61=\"Winter\",$AK61=\"SSP3\",$AH61=TRUE,SUM(SUM(SUM(SUM($M61,$N61)*SUM($AI61*FctrChngDts!$B$13))*$AG61),$AU61)<=$AE61),SUM(SUM(SUM(SUM($M61,$N61)*SUM($AI61*FctrChngDts!$B$13))*$AG61),$AU61),IF(AND($Z61=\"Summer\",$AK61=\"SSP3\",$AH61=TRUE,SUM(SUM(SUM(SUM($M61,$N61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AR61:$AT61)),$AU61)>$AE61),$AE61,IF(AND($Z61=\"Summer\",$AK61=\"SSP3\",$AH61=TRUE,SUM(SUM(SUM(SUM($M61,$N61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AR61:$AT61)),$AU61)<=$AE61),SUM(SUM(SUM(SUM($M61,$N61)*SUM($AI61*FctrChngDts!$B$13))-SUM($AR61:$AT61)),$AU61),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I61>0,$AH61=FALSE),SUM($AR61*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I61>0,$AH61=TRUE),SUM($AX61*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I61>0,$AH61=FALSE),SUM($AS61*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I61>0,$AH61=TRUE),SUM($AY61*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I61>0,$AH61=FALSE),SUM($AT61*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I61>0,$AH61=TRUE),SUM($AZ61*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J61>0,$AH61=FALSE),SUM($AU61*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J61>0,$AH61=TRUE),SUM($BA61*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J61>0,$AH61=FALSE),SUM($AV61*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J61>0,$AH61=TRUE),SUM($BB61*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J61>0,$AH61=FALSE),SUM($AW61*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J61>0,$AH61=TRUE),SUM($BC61*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K61>0,$AH61=FALSE),SUM($AR61*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K61>0,$AH61=TRUE),SUM($AX61*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K61>0,$AH61=FALSE),SUM($AS61*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K61>0,$AH61=TRUE),SUM($AY61*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K61>0,$AH61=FALSE),SUM($AT61*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K61>0,$AH61=TRUE),SUM($AZ61*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L61>0,$AH61=FALSE),SUM($AU61*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L61>0,$AH61=TRUE),SUM($BA61*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L61>0,$AH61=FALSE),SUM($AV61*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L61>0,$AH61=TRUE),SUM($BB61*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L61>0,$AH61=FALSE),SUM($AW61*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L61>0,$AH61=TRUE),SUM($BC61*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M61>0,$AH61=FALSE),SUM($AR61*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M61>0,$AH61=TRUE),SUM($AX61*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M61>0,$AH61=FALSE),SUM($AS61*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M61>0,$AH61=TRUE),SUM($AY61*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M61>0,$AH61=FALSE),SUM($AT61*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M61>0,$AH61=TRUE),SUM($AZ61*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N61>0,$AH61=FALSE),SUM($AU61*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N61>0,$AH61=TRUE),SUM($BA61*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N61>0,$AH61=FALSE),SUM($AV61*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N61>0,$AH61=TRUE),SUM($BB61*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N61>0,$AH61=FALSE),SUM($AW61*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N61>0,$AH61=TRUE),SUM($BC61*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I61=0,0,IF(AND($I61>0,$K61>0,$AH61=FALSE),SUM($AR61/$P61*$I61),IF(AND($I61>0,$K61=0,$AH61=FALSE),$AR61,IF(AND($I61>0,$K61>0,$AH61=TRUE),ROUND(MIN($HU61,SUM(SUM($I61,$K61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA61,SUM(SUM($I61,$K61)*(FctrChngDts!$B$13)*$AI61)*$IA61)),0),IF(AND($I61>0,$K61=0,$AH61=TRUE),$AX61))))),0)","v":0},{"$f":"ROUND(IF($I61=0,0,IF(AND($I61>0,$K61>0,$AH61=FALSE),SUM($AS61/$P61*$I61),IF(AND($I61>0,$K61=0,$AH61=FALSE),$AS61,IF(AND($I61>0,$K61>0,$AH61=TRUE),ROUND(MIN(SUM($HU61-$BW61),SUM(SUM($I61,$K61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA61)*3),0),IF(AND($I61>0,$K61=0,$AH61=TRUE),$AY61))))),0)","v":0},0,{"$f":"IF($J61=0,0,IF(AND($J61>0,$L61=0,$N61=0,$AH61=FALSE,$AJ61=FALSE),ROUND(MIN($HX61,SUM($AU61,$BA61)),0),IF(AND($J61>0,$L61=0,$N61=0,$AH61=TRUE,$AJ61=FALSE),ROUND(MIN($HX61,SUM($AU61,SUM($J61*$AI61*FctrChngDts!$B$13))),0),IF(AND($J61>0,$L61>0,$N61=0,$AH61=FALSE,$AJ61=FALSE),ROUND(MIN($HX61,SUM(SUM($J61,$L61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA61,SUM(SUM($J61,$L61)*(FctrChngDts!$B$13)*$AI61)*$IA61)),0),IF(AND($J61>0,$L61>0,$N61=0,$AH61=TRUE,$AJ61=FALSE),ROUND(MIN($HX61,SUM(SUM(SUM(SUM($J61,$L61)*FctrChngDts!$C$11*$IA61),SUM(SUM($J61,$L61)*SUM(FctrChngDts!$B$13*$AI61)*$IA61)))),0),IF(AND($J61>0,$L61=0,$N61=0,$AH61=FALSE,$AJ61=TRUE),ROUND(MIN($HX61,SUM($AU61,$BA61)),0),IF(AND($J61>0,$L61=0,$N61=0,$AH61=TRUE,$AJ61=TRUE),ROUND(MIN($HX61,SUM($AU61,SUM($J61*$AI61*FctrChngDts!$B$13))),0),IF(AND($J61>0,$L61>0,$N61=0,$AH61=FALSE,$AJ61=TRUE),ROUND(MIN($HX61,SUM(SUM($J61,$L61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA61,SUM(SUM($J61,$L61)*(FctrChngDts!$B$13)*$AI61)*$IA61)),0),IF(AND($J61>0,$L61>0,$N61=0,$AH61=TRUE,$AJ61=TRUE),ROUND(MIN($HX61,SUM(SUM(SUM(SUM($J61,$L61)*FctrChngDts!$C$12*$IA61),SUM(SUM($J61,$L61)*SUM(FctrChngDts!$B$13*$AI61)*$IA61)))),0))))))))))","v":0},{"$f":"IF($J61=0,0,IF(AND($J61>0,$L61=0,$N61=0,$AH61=FALSE,$AJ61=FALSE),ROUND(MIN(SUM($HX61-$BZ61),SUM($AU61*3)),0),IF(AND($J61>0,$L61=0,$N61=0,$AH61=TRUE,$AJ61=FALSE),ROUND(MIN(SUM($HX61-$BZ61),SUM(SUM($J61,$L61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA61)*3),0),IF(AND($J61>0,$L61>0,$N61=0,$AH61=FALSE,$AJ61=FALSE),ROUND(MIN(SUM($HX61-$BZ61),SUM(SUM($J61,$L61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA61)*3),0),IF(AND($J61>0,$L61>0,$N61=0,$AH61=TRUE,$AJ61=FALSE),ROUND(MIN(SUM($HX61-$BZ61),SUM(SUM($J61,$L61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA61)*3),0),IF(AND($J61>0,$L61=0,$N61=0,$AH61=FALSE,$AJ61=TRUE),ROUND(MIN(SUM($HX61-$BZ61),SUM($AU61*3)),0),IF(AND($J61>0,$L61=0,$N61=0,$AH61=TRUE,$AJ61=TRUE),ROUND(MIN(SUM($HX61-$BZ61),SUM(SUM($J61,$L61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA61)*3),0),IF(AND($J61>0,$L61>0,$N61=0,$AH61=FALSE,$AJ61=TRUE),ROUND(MIN(SUM($HX61-$BZ61),SUM(SUM($J61,$L61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA61)*3),0),IF(AND($J61>0,$L61>0,$N61=0,$AH61=TRUE,$AJ61=TRUE),ROUND(MIN(SUM($HX61-$BZ61),SUM(SUM($J61,$L61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA61)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K61=0,0,IF(AND($I61>0,$K61>0,$M61=0,$AH61=FALSE),SUM($AR61-$BW61),IF(AND($I61=0,$K61>0,$M61>0,$AH61=FALSE),SUM($AR61/$P61*$K61),IF(AND($I61=0,$K61>0,$M61=0,$AH61=FALSE),$AR61,IF($K61=0,0,IF(AND($I61>0,$K61>0,$M61=0,$AH61=TRUE),ROUND(MIN($HV61,SUM(SUM($I61,$K61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB61,SUM(SUM($I61,$K61)*(FctrChngDts!$B$13)*$AI61)*$IB61)),0),IF(AND($I61=0,$K61>0,$M61>0,$AH61=TRUE),ROUND(MIN($HV61,SUM(SUM($I61,$K61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB61,SUM(SUM($I61,$K61)*(FctrChngDts!$B$13)*$AI61)*$IB61)),0),IF(AND($I61=0,$K61>0,$M61=0,$AH61=TRUE),$AX61)))))))),0)","v":0},{"$f":"ROUND(IF($K61=0,0,IF(AND($I61>0,$K61>0,$M61=0,$AH61=FALSE),SUM($AS61-$BX61),IF(AND($I61=0,$K61>0,$M61>0,$AH61=FALSE),SUM($AS61/$P61*$K61),IF(AND($I61=0,$K61>0,$M61=0,$AH61=FALSE),$AS61,IF($K61=0,0,IF(AND($I61>0,$K61>0,$M61=0,$AH61=TRUE),ROUND(MIN(SUM($HV61-$BW61),SUM(SUM($I61,$K61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB61)*3),0),IF(AND($I61=0,$K61>0,$M61>0,$AH61=TRUE),ROUND(MIN(SUM($HV61-$BW61),SUM(SUM($I61,$K61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB61)*3),0),IF(AND($I61=0,$K61>0,$M61=0,$AH61=TRUE),$AY61)))))))),0)","v":0},0,{"$f":"IF($L61=0,0,IF(AND($J61>0,$L61>0,$N61=0,$AH61=FALSE,$AJ61=FALSE),ROUND(MIN($HY61,SUM(SUM($J61,$L61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB61,SUM(SUM($J61,$L61)*(FctrChngDts!$B$13)*$AI61)*$IB61)),0),IF(AND($J61>0,$L61>0,$N61=0,$AH61=TRUE,$AJ61=FALSE),ROUND(MIN($HY61,SUM(SUM(SUM(SUM($J61,$L61)*FctrChngDts!$C$11*$IB61),SUM(SUM($J61,$L61)*SUM(FctrChngDts!$B$13*$AI61)*$IB61)))),0),IF(AND($J61=0,$L61>0,$N61=0,$AH61=FALSE,$AJ61=FALSE),ROUND(MIN($HY61,SUM($L61*FctrChngDts!$C$11)),0),IF(AND($J61=0,$L61>0,$N61=0,$AH61=TRUE,$AJ61=FALSE),ROUND(MIN($HY61,SUM(SUM(SUM(SUM($J61,$L61)*FctrChngDts!$C$11*$IB61),SUM(SUM($J61,$L61)*SUM(FctrChngDts!$B$13*$AI61)*$IB61)))),0),IF(AND($J61>0,$L61>0,$N61=0,$AH61=FALSE,$AJ61=TRUE),ROUND(MIN($HY61,SUM(SUM($J61,$L61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB61,SUM(SUM($J61,$L61)*(FctrChngDts!$B$13)*$AI61)*$IB61)),0),IF(AND($J61>0,$L61>0,$N61=0,$AH61=TRUE,$AJ61=TRUE),ROUND(MIN($HY61,SUM(SUM(SUM(SUM($J61,$L61)*FctrChngDts!$C$12*$IB61),SUM(SUM($J61,$L61)*SUM(FctrChngDts!$B$13*$AI61)*$IB61)))),0),IF(AND($J61=0,$L61>0,$N61=0,$AH61=FALSE,$AJ61=TRUE),ROUND(MIN($HY61,SUM($L61*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J61=0,$L61>0,$N61=0,$AH61=TRUE,$AJ61=TRUE),ROUND(MIN($HY61,SUM(SUM(SUM(SUM($J61,$L61)*FctrChngDts!$C$12*$IB61),SUM(SUM($J61,$L61)*SUM(FctrChngDts!$B$13*$AI61)*$IB61)))),0))))))))))","v":0},{"$f":"IF($L61=0,0,IF(AND($J61>0,$L61>0,$N61=0,$AH61=FALSE,$AJ61=FALSE),ROUND(MIN(SUM($HY61-$CF61),SUM(SUM($J61,$L61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB61)*3),0),IF(AND($J61>0,$L61>0,$N61=0,$AH61=TRUE,$AJ61=FALSE),ROUND(MIN(SUM($HY61-$CF61),SUM(SUM($J61,$L61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB61)*3),0),IF(AND($J61=0,$L61>0,$N61=0,$AH61=FALSE,$AJ61=FALSE),ROUND(MIN(SUM($HY61-$CF61),SUM($AU61*3)),0),IF(AND($J61=0,$L61>0,$N61=0,$AH61=TRUE,$AJ61=FALSE),ROUND(MIN(SUM($HY61-$CF61),SUM(SUM($J61,$L61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB61)*3),0),IF(AND($J61>0,$L61>0,$N61=0,$AH61=FALSE,$AJ61=TRUE),ROUND(MIN(SUM($HY61-$CF61),SUM(SUM($J61,$L61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB61)*3),0),IF(AND($J61>0,$L61>0,$N61=0,$AH61=TRUE,$AJ61=TRUE),ROUND(MIN(SUM($HY61-$CF61),SUM(SUM($J61,$L61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB61)*3),0),IF(AND($J61=0,$L61>0,$N61=0,$AH61=FALSE,$AJ61=TRUE),ROUND(MIN(SUM($HY61-$CF61),SUM($AU61*3)),0),IF(AND($J61=0,$L61>0,$N61=0,$AH61=TRUE,$AJ61=TRUE),ROUND(MIN(SUM($HY61-$CF61),SUM(SUM($J61,$L61)*IF($AJ61=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB61)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S61>0,Account!$AG$2=TRUE,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH61=FALSE),SUM(Usage!$BW61:$CB61)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V61>0,Account!$AG$2=TRUE,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH61=FALSE),SUM(Usage!$CC61:$CH61)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y61>0,Account!$AG$2=TRUE,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH61=FALSE),SUM(Usage!$CI61:$CN61)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH61=TRUE,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S61),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S61)),2)","v":0},{"$f":"ROUND(IF(OR($AH61=TRUE,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V61),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V61)),2)","v":0},{"$f":"IF(OR($AH61=TRUE,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y61),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y61))","v":0},{"$f":"ROUND(IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW61),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW61)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX61),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX61)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY61),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY61)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ61),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ61)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA61),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA61)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB61),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB61)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S61),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC61),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC61)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD61),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD61)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE61),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE61)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF61),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF61)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG61),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG61)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH61),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH61)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V61),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI61),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI61))","v":0},{"$f":"IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ61),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ61))","v":0},{"$f":"IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK61),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK61))","v":0},{"$f":"IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL61),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL61))","v":0},{"$f":"IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM61),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM61))","v":0},{"$f":"IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN61),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN61))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y61)","v":0},0,0,0,0,{"$f":"IF($DW61>IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV61*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV61*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW61-IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV61*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV61*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV61<$DW61,SUM($DW61-$DV61),0))","v":0},{"$f":"IF(OR(AND($D61<=FctrChngDts!$B$14,Usage!$E61>FctrChngDts!$B$14),AND(Usage!$D61<=FctrChngDts!$C$14,Usage!$E61>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW61),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX61),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY61),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ61),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA61),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB61),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC61),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD61),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE61),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF61),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG61),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH61),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI61)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ61)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK61)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL61)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM61)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN61)","v":0},0,{"$f":"IF(AND($S61>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E61<>\"D-CARE\",Tenant!$F61=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET61=TRUE,$S61>0,$V61=0),SUM(SUM($BW61:$CB61)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET61=TRUE,$S61>0,$V61>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW61:$CB61)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET61=TRUE,$S61>0,$V61>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW61:$CB61)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S61>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S61>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S61>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV61=TRUE,$S61>0,$V61=0),SUM(SUM($BW61:$CB61)*'CRS1'!$P$2),IF(AND($EV61=TRUE,$S61>0,$V61>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW61:$CB61)*'CRS1'!$P$2),IF(AND($EV61=TRUE,$S61>0,$V61>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW61:$CB61)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S61>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX61=TRUE,$S61>0,$V61=0),SUM(SUM($BW61:$CB61)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX61=TRUE,$S61>0,$V61>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW61:$CB61)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX61=TRUE,$S61>0,$V61>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW61:$CB61)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S61>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ61=TRUE,$S61>0),SUM(SUM($BW61:$CB61)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V61>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E61<>\"D-CARE\",Tenant!$F61=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB61=TRUE,$S61>0,$V61>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC61:$CH61)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB61=TRUE,$S61>0,$V61>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC61:$CH61)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB61=TRUE,$V61>0,$Y61>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC61:$CH61)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB61=TRUE,$V61>0,$Y61>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC61:$CH61)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB61=TRUE,$S61=0,$V61>0,$Y61=0),SUM(SUM($CC61:$CH61)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V61>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V61>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V61>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD61=TRUE,$S61>0,$V61>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC61:$CH61)*'CRS2'!$P$2),IF(AND($FD61=TRUE,$S61>0,$V61>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC61:$CH61)*'CRS2'!$P$2),IF(AND($FD61=TRUE,$V61>0,$Y61>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC61:$CH61)*'CRS2'!$P$2),IF(AND($FD61=TRUE,$V61>0,$Y61>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC61:$CH61)*'CRS2'!$P$2),IF(AND($FD61=TRUE,$S61=0,$V61>0,$Y61=0),SUM(SUM($CC61:$CH61)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V61>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF61=TRUE,$S61>0,$V61>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC61:$CH61)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF61=TRUE,$S61>0,$V61>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC61:$CH61)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF61=TRUE,$V61>0,$Y61>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC61:$CH61)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF61=TRUE,$V61>0,$Y61>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC61:$CH61)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF61=TRUE,$S61=0,$V61>0,$Y61=0),SUM(SUM($CC61:$CH61)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V61>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH61=TRUE,$V61>0),SUM(SUM($CC61:$CH61)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y61>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E61<>\"D-CARE\",Tenant!$F61=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ61=TRUE,$V61=0,$Y61>0),SUM(SUM($CI61:$CN61)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ61=TRUE,$V61>0,$Y61>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI61:$CN61)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ61=TRUE,$V61>0,$Y61>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI61:$CN61)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y61>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y61>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y61>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL61=TRUE,$V61=0,$Y61>0),SUM(SUM($CI61:$CN61)*'CRS3'!$P$2),IF(AND($FL61=TRUE,$V61>0,$Y61>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI61:$CN61)*'CRS3'!$P$2),IF(AND($FL61=TRUE,$V61>0,$Y61>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI61:$CN61)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y61>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN61=TRUE,$V61=0,$Y61>0),SUM(SUM($CI61:$CN61)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN61=TRUE,$V61>0,$Y61>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI61:$CN61)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN61=TRUE,$V61>0,$Y61>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI61:$CN61)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y61>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP61=TRUE,$Y61>0),SUM(SUM($CI61:$CN61)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR61:$FT61))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO61:$CQ61,$FR61:$FT61))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA61:$EF61)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG61:$EL61)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM61:$ER61)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV61,$CO61:$CQ61,$EA61:$ER61)/$P61)*$S61*FctrChngDts!$B$15),SUM(SUM(SUM($DV61,$CO61:$CQ61,$FR61:$FT61)/$P61)*$S61*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV61,$CO61:$CQ61,$EA61:$ER61)/$P61)*$V61*FctrChngDts!$B$15),SUM(SUM(SUM($DV61,$CO61:$CQ61,$FR61:$FT61)/$P61)*$V61*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV61,$CO61:$CQ61,$EA61:$ER61)/$P61)*$Y61*FctrChngDts!$B$15),SUM(SUM(SUM($DV61,$CO61:$CQ61,$FR61:$FT61)/$P61)*$Y61*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA61*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI61*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ61*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ61,$FU61,$GF61,$GZ61:$HE61),IF(Account!$Q$2=TRUE,SUM($DZ61,$FV61,$GF61,$GZ61:$HE61),SUM($DZ61,$ES61,$FU61:$FV61,$GF61,$GZ61:$HE61)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E61),Usage!$P61,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D61,FctrChngDts!$C$17<=Usage!$E61),SUM(FctrChngDts!$C$17-Usage!$D61),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E61),Usage!$P61,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D61,FctrChngDts!$C$19<=Usage!$E61),SUM(FctrChngDts!$C$19-Usage!$D61),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK61*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK61*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL61*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL61*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D61))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A61,Tenant!$A:$J,8,FALSE)=TRUE,$GG61<0),0,SUM(SUM(SUM($GG61/$P61*$GP61)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A61,Tenant!$A:$J,8,FALSE)=TRUE,$GG61<0),0,SUM(SUM(SUM($GG61/$P61*$GQ61)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D61))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A61,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV61*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A61,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW61*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU61:$DA61,$EU61,$EA61:$EF61,$FA61)-SUM(SUM($BW61:$CB61)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD61:$DJ61,$FC61,$EG61:$EL61,$FI61)-SUM(SUM($CC61:$CH61)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM61:$DS61,$FK61,$EM61:$ER61,$FQ61)-SUM(SUM($CI61:$CN61)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO61,$CU61:$DA61,$EU61,$EW61,$EY61,$EA61:$EF61,$FA61,$CP61,$DD61:$DJ61,$FC61,$FE61,$FG61,$EG61:$EL61,$FI61)/$P61*$S61)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO61,$CU61:$DA61,$EU61,$EW61,$EY61,$EA61:$EF61,$FA61,$CP61,$DD61:$DJ61,$FC61,$FE61,$FG61,$EG61:$EL61,$FI61)/$P61*$V61)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ61,$DM61:$DS61,$FK61,$FM61,$FO61,$EM61:$ER61,$FQ61)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D61,BslnAllctnCrrnt!$A$1<=$E61),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK61=\"FSP1\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$Q61,BslnAllctnCrrnt!$A$1<$R61),SUM(BslnAllctnCrrnt!$A$1-$Q61),IF(AND($AK61=\"FSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$Q61,BslnAllctnCrrnt!$A$1<$R61),SUM(BslnAllctnCrrnt!$A$1-$Q61),IF(AND($AK61=\"FSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),$I61,IF(AND($AK61=\"SSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$Q61,BslnAllctnCrrnt!$A$1<$R61),SUM(BslnAllctnCrrnt!$A$1-$Q61),IF(AND($AK61=\"SSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),$I61,0)))))","v":0},{"$f":"IF(AND($AK61=\"FSP1\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$Q61,BslnAllctnCrrnt!$A$1<$R61),SUM($I61-$HG61),IF(AND($AK61=\"FSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$Q61,BslnAllctnCrrnt!$A$1<$R61),SUM($I61-$HG61),IF(AND($AK61=\"FSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM($I61-$HG61),IF(AND($AK61=\"SSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$Q61,BslnAllctnCrrnt!$A$1<$R61),SUM($I61-$HG61),IF(AND($AK61=\"SSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM($I61-$HG61),0)))))","v":0},{"$f":"IF(AND($AK61=\"SSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$Q61,BslnAllctnCrrnt!$A$1<$R61),0,IF(AND(FctrChngDts!$A$2>=$D61,FctrChngDts!$B$2<$E61),IF(AND($AK61=\"SSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM(BslnAllctnCrrnt!$A$1-$T61),0),IF(AND($AK61=\"FSP2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM(BslnAllctnCrrnt!$A$1-$T61),IF(AND($AK61=\"FSP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM(BslnAllctnCrrnt!$A$1-$T61),IF(AND($AK61=\"FSP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$W61,BslnAllctnCrrnt!$A$1<$X61),$K61,IF(AND($AK61=\"FSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$Q61,BslnAllctnCrrnt!$A$1<$R61),0,IF(AND($AK61=\"FSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM(BslnAllctnCrrnt!$A$1-$T61),IF(AND($AK61=\"SSP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM(BslnAllctnCrrnt!$A$1-$T61),IF(AND($AK61=\"SSP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$W61,BslnAllctnCrrnt!$A$1<$X61),$K61,0)))))))))","v":0},{"$f":"IF(AND($AK61=\"SSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$Q61,BslnAllctnCrrnt!$A$1<$R61),SUM($K61-$HI61),IF(AND($AK61=\"SSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM($K61-$HI61),IF(AND($AK61=\"FSP2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM($K61-$HI61),IF(AND($AK61=\"FSP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM($K61-$HI61),IF(AND($AK61=\"FSP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$W61,BslnAllctnCrrnt!$A$1<$X61),SUM($K61-$HI61),IF(AND($AK61=\"FSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$Q61,BslnAllctnCrrnt!$A$1<$R61),SUM($K61-$HI61),IF(AND($AK61=\"FSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM($K61-$HI61),IF(AND($AK61=\"SSP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM($K61-$HI61),IF(AND($AK61=\"SSP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$W61,BslnAllctnCrrnt!$A$1<$X61),SUM($K61-$HI61),0)))))))))","v":0},{"$f":"IF(AND($AK61=\"FSP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),0,IF(AND($AK61=\"FSP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$W61,BslnAllctnCrrnt!$A$1<$X61),SUM(BslnAllctnCrrnt!$A$1-$W61),IF(AND($AK61=\"FSP3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$W61,BslnAllctnCrrnt!$A$1<$X61),SUM(BslnAllctnCrrnt!$A$1-$W61),0)))","v":0},{"$f":"IF(AND($AK61=\"FSP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM($M61-$HK61),IF(AND($AK61=\"FSP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$W61,BslnAllctnCrrnt!$A$1<$X61),SUM($M61-$HK61),IF(AND($AK61=\"FSP3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$W61,BslnAllctnCrrnt!$A$1<$X61),SUM($M61-$HK61),0)))","v":0},{"$f":"IF(AND($AK61=\"FWP1\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$Q61,BslnAllctnCrrnt!$A$1<$R61),SUM(BslnAllctnCrrnt!$A$1-$Q61),IF(AND($AK61=\"FWP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$Q61,BslnAllctnCrrnt!$A$1<$R61),SUM(BslnAllctnCrrnt!$A$1-$Q61),IF(AND($AK61=\"FWP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),$J61,IF(AND(FctrChngDts!$A$2>=$D61,FctrChngDts!$B$2<$E61),IF(AND($AK61=\"SSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$Q61,BslnAllctnCrrnt!$A$1<$R61),SUM(BslnAllctnCrrnt!$A$1-$Q61),0),IF(AND($AK61=\"SSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),$J61,0)))))","v":0},{"$f":"IF(AND($AK61=\"FWP1\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$Q61,BslnAllctnCrrnt!$A$1<$R61),SUM($J61-$HM61),IF(AND($AK61=\"FWP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$Q61,BslnAllctnCrrnt!$A$1<$R61),SUM($J61-$HM61),IF(AND($AK61=\"FWP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM($J61-$HM61),IF(AND($AK61=\"SSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$Q61,BslnAllctnCrrnt!$A$1<$R61),SUM($J61-$HM61),IF(AND($AK61=\"SSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM($J61-$HM61),0)))))","v":0},{"$f":"IF(AND($AK61=\"FWP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$Q61,BslnAllctnCrrnt!$A$1<$R61),0,IF(AND($AK61=\"FWP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM(BslnAllctnCrrnt!$A$1-$T61),IF(AND($AK61=\"FWP2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM(BslnAllctnCrrnt!$A$1-$T61),IF(AND($AK61=\"FWP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM(BslnAllctnCrrnt!$A$1-$T61),IF(AND($AK61=\"FWP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$W61,BslnAllctnCrrnt!$A$1<$X61),$L61,IF(AND($AK61=\"SSP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM(BslnAllctnCrrnt!$A$1-$T61),IF(AND($AK61=\"SSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$Q61,BslnAllctnCrrnt!$A$1<$R61),0,IF(AND($AK61=\"SSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM(BslnAllctnCrrnt!$A$1-$T61),0))))))))","v":0},{"$f":"IF(AND($AK61=\"FWP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$Q61,BslnAllctnCrrnt!$A$1<$R61),SUM($L61-$HO61),IF(AND($AK61=\"FWP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM($L61-$HO61),IF(AND($AK61=\"FWP2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM($L61-$HO61),IF(AND($AK61=\"FWP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM($L61-$HO61),IF(AND($AK61=\"FWP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$W61,BslnAllctnCrrnt!$A$1<$X61),SUM($L61-$HO61),IF(AND($AK61=\"SSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$Q61,BslnAllctnCrrnt!$A$1<$R61),SUM($L61-$HO61),IF(AND($AK61=\"SSP1P2\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM($L61-$HO61),0)))))))","v":0},{"$f":"IF(AND($AK61=\"FWP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),0,IF(AND($AK61=\"FWP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$W61,BslnAllctnCrrnt!$A$1<$X61),SUM(BslnAllctnCrrnt!$A$1-$W61),IF(AND($AK61=\"FWP3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$W61,BslnAllctnCrrnt!$A$1<$X61),SUM(BslnAllctnCrrnt!$A$1-$W61),IF(AND($AK61=\"SSP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),0,IF(AND($AK61=\"SSP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$W61,BslnAllctnCrrnt!$A$1<$X61),SUM(BslnAllctnCrrnt!$A$1-$W61),0)))))","v":0},{"$f":"IF(AND($AK61=\"FWP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM($N61-$HQ61),IF(AND($AK61=\"FWP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$W61,BslnAllctnCrrnt!$A$1<$X61),SUM($N61-$HQ61),IF(AND($AK61=\"FWP3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$W61,BslnAllctnCrrnt!$A$1<$X61),SUM($N61-$HQ61),IF(AND($AK61=\"SSP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$T61,BslnAllctnCrrnt!$A$1<$U61),SUM($N61-$HQ61),IF(AND($AK61=\"SSP2P3\",$HF61=TRUE,BslnAllctnCrrnt!$A$1>=$W61,BslnAllctnCrrnt!$A$1<$X61),SUM($N61-$HQ61),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[61,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G62),0,IF($F62<=$G62,SUM($G62-$F62),IF($F62>$G62,SUM((Account!$L$2-Usage!$F62)+Usage!$G62+1))))","v":0},{"$f":"IF($Q62=0,0,IF($R62=0,0,IF(AND($Q62<FctrChngDts!$A$2,$R62>=FctrChngDts!$A$2),SUM($R62-FctrChngDts!$A$2+1),IF(AND($Q62>=FctrChngDts!$A$2,$R62>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q62),IF(AND($Q62>=FctrChngDts!$A$2,$R62<FctrChngDts!$B$2),SUM($R62-$Q62+1),0)))))","v":0},{"$f":"IF($Q62=0,0,IF($R62=0,0,IF(AND($Q62<FctrChngDts!$A$2,$R62>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q62),IF(AND($Q62<FctrChngDts!$A$2,$R62<FctrChngDts!$A$2),SUM($R62-$Q62+1),IF(AND($Q62>FctrChngDts!$A$2,$R62>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R62+1),0)))))","v":0},{"$f":"IF($T62=0,0,IF($U62=0,0,IF(AND($T62<FctrChngDts!$A$2,$U62>=FctrChngDts!$A$2),SUM($U62-FctrChngDts!$A$2+1),IF(AND($T62>=FctrChngDts!$A$2,$U62<FctrChngDts!$B$2),SUM($U62-$T62+1),IF(AND($T62>=FctrChngDts!$A$2,$U62>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T62)<0),0,IF(AND($T62>=FctrChngDts!$A$2,$U62>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T62),0))))))","v":0},{"$f":"IF($T62=0,0,IF($U62=0,0,IF(AND($T62<FctrChngDts!$A$2,$U62>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T62),IF(AND($T62>=FctrChngDts!$B$2,$U62>=FctrChngDts!$B$2),SUM($U62-$T62+1),IF(AND($T62<FctrChngDts!$A$2,$U62<FctrChngDts!$A$2),SUM($U62-$T62+1),IF(AND($T62>=FctrChngDts!$A$2,$U62>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U62+1),0))))))","v":0},{"$f":"IF($W62=0,0,IF($X62=0,0,IF(AND($W62>=FctrChngDts!$A$2,$X62>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W62)<0),0,IF(AND($W62>=FctrChngDts!$A$2,$X62>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W62),IF(AND($W62>=FctrChngDts!$A$2,$X62<FctrChngDts!$B$2),SUM($X62-$W62+1),IF(AND($W62<FctrChngDts!$A$2,$X62>=FctrChngDts!$A$2),SUM($X62-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W62=0,0,IF($X62=0,0,IF(AND($W62<FctrChngDts!$A$2,$X62<FctrChngDts!$A$2),SUM($X62-$W62+1),IF(AND($W62>=FctrChngDts!$A$2,$X62>=FctrChngDts!$B$2,SUM($X62-FctrChngDts!$B$2+1)<=$Y62),SUM($X62-FctrChngDts!$B$2+1),IF(AND($W62>=FctrChngDts!$A$2,$X62>=FctrChngDts!$B$2),SUM($X62-$W62+1),IF(AND($W62<FctrChngDts!$A$2,$X62>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W62),0))))))","v":0},{"$f":"IF(AND($D62>=FctrChngDts!$C$2,$E62<FctrChngDts!$E$2),\"1\",IF(AND($D62>=FctrChngDts!$E$2,$E62<FctrChngDts!$G$2),\"2\",IF(AND($D62>=FctrChngDts!$G$2,$E62<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D62>=FctrChngDts!$D$2,,IF(AND($D62>=FctrChngDts!$C$2,$D62<=FctrChngDts!$D$2),$D62,IF(AND($D62>=FctrChngDts!$C$2,$D62>=FctrChngDts!$D$2,$E62>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D62>FctrChngDts!$D$2,,IF($D62=FctrChngDts!$D$2,$D62,IF(AND($D62>=FctrChngDts!$C$2,$E62<FctrChngDts!$D$2),$E62,IF(AND($D62>=FctrChngDts!$C$2,$E62>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D62>=FctrChngDts!$D$2,$E62>=FctrChngDts!$D$2,$E62>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E62<FctrChngDts!$D$2,$E62<=FctrChngDts!$D$2),$E62,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D62<FctrChngDts!$E$2,$E62<FctrChngDts!$E$2),,IF($D62>FctrChngDts!$F$2,,IF(AND($D62>=FctrChngDts!$E$2,$D62<=FctrChngDts!$F$2),$D62,IF(AND($D62>=FctrChngDts!$E$2,$D62>=FctrChngDts!$F$2,$E62>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D62>FctrChngDts!$F$2,,IF($E62=FctrChngDts!$F$2,$E62,IF(AND($D62<FctrChngDts!$E$2,$E62<=FctrChngDts!$F$2),$E62,IF(AND($D62>=FctrChngDts!$E$2,$E62<FctrChngDts!$F$2),$E62,IF(AND($D62>=FctrChngDts!$E$2,$E62>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D62>=FctrChngDts!$F$2,$E62>=FctrChngDts!$F$2,$E62>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D62<FctrChngDts!$G$2,$E62<FctrChngDts!$G$2),,IF($D62>FctrChngDts!$H$2,,IF(AND($D62>=FctrChngDts!$G$2,$D62<=FctrChngDts!$H$2),$D62,IF(AND($D62>=FctrChngDts!$G$2,$D62>=FctrChngDts!$H$2,$E62>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D62>FctrChngDts!$H$2,,IF($E62=FctrChngDts!$H$2,$E62,IF(AND($D62<FctrChngDts!$G$2,$E62<=FctrChngDts!$H$2),$E62,IF(AND($D62>=FctrChngDts!$G$2,$E62<FctrChngDts!$H$2),$E62,IF(AND($D62>=FctrChngDts!$G$2,$E62>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D62>=FctrChngDts!$H$2,$E62>=FctrChngDts!$H$2,$E62>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A62,Tenant!$A62:$J361,6,FALSE)","v":0},{"$f":"VLOOKUP($A62,Tenant!$A62:$J361,7,FALSE)","v":0},{"$f":"VLOOKUP($A62,Tenant!$A62:$J361,10,FALSE)","v":0},0,{"$f":"IF(AND($AK62=\"FSP2\",$AJ62=FALSE,$HF62=FALSE),SUM($K62*FctrChngDts!$C$9),IF(AND($AK62=\"FSP2\",$AJ62=TRUE,$HF62=FALSE),SUM($K62*FctrChngDts!$C$10),IF(AND($AK62=\"FSP2P3\",$AJ62=FALSE,$HF62=FALSE),SUM(SUM($K62,$M62)*FctrChngDts!$C$9),IF(AND($AK62=\"FSP2P3\",$AJ62=TRUE,$HF62=FALSE),SUM(SUM($K62,$M62)*FctrChngDts!$C$10),IF(AND($AK62=\"FSP3\",$AJ62=FALSE,$HF62=FALSE),SUM($M62*FctrChngDts!$C$9),IF(AND($AK62=\"FSP3\",$AJ62=TRUE,$HF62=FALSE),SUM($M62*FctrChngDts!$C$10),IF(AND($AK62=\"FSP1\",$AJ62=FALSE,$HF62=FALSE),SUM($I62*FctrChngDts!$C$9),IF(AND($AK62=\"FSP1\",$AJ62=TRUE,$HF62=FALSE),SUM($I62*FctrChngDts!$C$10),IF(AND($AK62=\"FSP1P2\",$AJ62=FALSE,$HF62=FALSE),SUM(SUM($I62,$K62)*FctrChngDts!$C$9),IF(AND($AK62=\"FSP1P2\",$AJ62=TRUE,$HF62=FALSE),SUM(SUM($I62,$K62)*FctrChngDts!$C$10),IF(AND($Z62=\"Summer\",$AK62=\"SSP2P3\",$AJ62=FALSE,$HF62=FALSE),SUM(SUM(SUM(SUM($K62,$M62)*FctrChngDts!$C$9),SUM(SUM($L62,$N62)*FctrChngDts!$C$11))*$AF62),IF(AND($Z62=\"Summer\",$AK62=\"SSP2P3\",$AJ62=TRUE,$HF62=FALSE),SUM(SUM(SUM(SUM($K62,$M62)*FctrChngDts!$C$10),SUM(SUM($L62,$N62)*FctrChngDts!$C$12))*$AF62),IF(AND($Z62=\"Winter\",$AK62=\"SSP2P3\",$AJ62=FALSE,$HF62=FALSE),SUM(SUM(SUM(SUM($K62,$M62)*FctrChngDts!$C$9),SUM(SUM($L62,$N62)*FctrChngDts!$C$11))-$AO62),IF(AND($Z62=\"Winter\",$AK62=\"SSP2P3\",$AJ62=TRUE,$HF62=FALSE),SUM(SUM(SUM(SUM($K62,$M62)*FctrChngDts!$C$10),SUM(SUM($L62,$N62)*FctrChngDts!$C$12))-$AO62),IF(AND($Z62=\"Summer\",$AK62=\"SSP1P2\",$AJ62=FALSE,$HF62=FALSE),SUM(SUM(SUM(SUM($I62,$K62)*FctrChngDts!$C$9),SUM(SUM($J62,$L62)*FctrChngDts!$C$11))*$AF62),IF(AND($Z62=\"Summer\",$AK62=\"SSP1P2\",$AJ62=TRUE,$HF62=FALSE),SUM(SUM(SUM(SUM($I62,$K62)*FctrChngDts!$C$10),SUM(SUM($J62,$L62)*FctrChngDts!$C$12))*$AF62),IF(AND($Z62=\"Winter\",$AK62=\"SSP1P2\",$AJ62=FALSE,$HF62=FALSE),SUM(SUM(SUM(SUM($I62,$K62)*FctrChngDts!$C$9),SUM(SUM($J62,$L62)*FctrChngDts!$C$11))-$AO62),IF(AND($Z62=\"Winter\",$AK62=\"SSP1P2\",$AJ62=TRUE,$HF62=FALSE),SUM(SUM(SUM(SUM($I62,$K62)*FctrChngDts!$C$10),SUM(SUM($J62,$L62)*FctrChngDts!$C$12))-$AO62),IF(AND($AK62=\"FSP2\",$AJ62=FALSE,$HF62=TRUE),SUM(SUM($HI62*FctrChngDts!$B$9),SUM($HJ62*FctrChngDts!$C$9)),IF(AND($AK62=\"FSP2\",$AJ62=TRUE,$HF62=TRUE),SUM(SUM($HI62*FctrChngDts!$B$10),SUM($HJ62*FctrChngDts!$C$10)),IF(AND($AK62=\"FSP2P3\",$AJ62=FALSE,$HF62=TRUE),SUM(SUM(SUM($HI62,$HK62)*FctrChngDts!$B$9),SUM(SUM($HJ62,$HL62)*FctrChngDts!$C$9)),IF(AND($AK62=\"FSP2P3\",$AJ62=TRUE,$HF62=TRUE),SUM(SUM(SUM($HI62,$HK62)*FctrChngDts!$B$10),SUM(SUM($HJ62,$HL62)*FctrChngDts!$C$10)),IF(AND($AK62=\"FSP3\",$AJ62=FALSE,$HF62=TRUE),SUM(SUM($HK62*FctrChngDts!$B$9),SUM($HL62*FctrChngDts!$C$9)),IF(AND($AK62=\"FSP3\",$AJ62=TRUE,$HF62=TRUE),SUM(SUM($HK62*FctrChngDts!$B$10),SUM($HL62*FctrChngDts!$C$10)),IF(AND($AK62=\"FSP1\",$AJ62=FALSE,$HF62=TRUE),SUM(SUM($HG62*FctrChngDts!$B$9),SUM($HH62*FctrChngDts!$C$9)),IF(AND($AK62=\"FSP1\",$AJ62=TRUE,$HF62=TRUE),SUM(SUM($HG62*FctrChngDts!$B$10),SUM($HH62*FctrChngDts!$C$10)),IF(AND($AK62=\"FSP1P2\",$AJ62=FALSE,$HF62=TRUE),SUM(SUM(SUM($HG62,$HI62)*FctrChngDts!$B$9),SUM(SUM($HH62,$HJ62)*FctrChngDts!$C$9)),IF(AND($AK62=\"FSP1P2\",$AJ62=TRUE,$HF62=TRUE),SUM(SUM(SUM($HG62,$HI62)*FctrChngDts!$B$10),SUM(SUM($HG62,$HI62)*FctrChngDts!$C$10)),IF(AND($Z62=\"Summer\",$AK62=\"SSP2P3\",$AJ62=FALSE,$HF62=TRUE),SUM(SUM(SUM(SUM($HI62,$HK62)*FctrChngDts!$B$9),SUM(SUM($HJ62,$HL62)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO62,$HQ62)*FctrChngDts!$B$11),SUM(SUM($HP62,$HR62)*FctrChngDts!$C$11))*$AF62),IF(AND($Z62=\"Summer\",$AK62=\"SSP2P3\",$AJ62=TRUE,$HF62=TRUE),SUM(SUM(SUM(SUM($HI62,$HK62)*FctrChngDts!$B$10),SUM(SUM($HJ62,$HL62)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO62,$HQ62)*FctrChngDts!$B$12),SUM(SUM($HP62,$HR62)*FctrChngDts!$C$12))*$AF62),IF(AND($Z62=\"Winter\",$AK62=\"SSP2P3\",$AJ62=FALSE,$HF62=TRUE),SUM(SUM(SUM(SUM($HI62,$HK62)*FctrChngDts!$B$9),SUM(SUM($HJ62,$HL62)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO62,$HQ62)*FctrChngDts!$B$11),SUM(SUM($HP62,$HR62)*FctrChngDts!$C$11))-$AO62),IF(AND($Z62=\"Winter\",$AK62=\"SSP2P3\",$AJ62=TRUE,$HF62=TRUE),SUM(SUM(SUM(SUM($HI62,$HK62)*FctrChngDts!$B$10),SUM(SUM($HO62,$HQ62)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO62,$HQ62)*FctrChngDts!$B$12),SUM(SUM($HP62,$HR62)*FctrChngDts!$C$12))-$AO62),IF(AND($Z62=\"Summer\",$AK62=\"SSP1P2\",$AJ62=FALSE,$HF62=TRUE),SUM(SUM(SUM(SUM($HG62,$HI62)*FctrChngDts!$B$9),SUM(SUM($HH62,$HJ62)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM62,$HO62)*FctrChngDts!$B$11),SUM(SUM($HN62,$HP62)*FctrChngDts!$C$11))*$AF62),IF(AND($Z62=\"Summer\",$AK62=\"SSP1P2\",$AJ62=TRUE,$HF62=TRUE),SUM(SUM(SUM(SUM($HG62,$HI62)*FctrChngDts!$B$10),SUM(SUM($HH62,$HJ62)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM62,$HO62)*FctrChngDts!$B$12),SUM(SUM($HN62,$HP62)*FctrChngDts!$C$12))*$AF62),IF(AND($Z62=\"Winter\",$AK62=\"SSP1P2\",$AJ62=FALSE,$HF62=TRUE),SUM(SUM(SUM(SUM($HG62,$HI62)*FctrChngDts!$B$9),SUM(SUM($HH62,$HJ62)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM62,$HO62)*FctrChngDts!$B$11),SUM(SUM($HN62,$HP62)*FctrChngDts!$C$11))-$AO62),IF(AND($Z62=\"Winter\",$AK62=\"SSP1P2\",$AJ62=TRUE,$HF62=TRUE),SUM(SUM(SUM(SUM($HG62,$HI62)*FctrChngDts!$B$10),SUM(SUM($HH62,$HJ62)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM62,$HO62)*FctrChngDts!$B$12),SUM(SUM($HN62,$HP62)*FctrChngDts!$C$12))-$AO62),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK62=\"FWP1\",$AJ62=FALSE,$HF62=FALSE),SUM($J62*FctrChngDts!$C$11),IF(AND($AK62=\"FWP1\",$AJ62=TRUE,$HF62=FALSE),SUM($J62*FctrChngDts!$C$12),IF(AND($AK62=\"FWP1P2\",$AJ62=FALSE,$HF62=FALSE),SUM(SUM($J62,$L62)*FctrChngDts!$C$11),IF(AND($AK62=\"FWP1P2\",$AJ62=TRUE,$HF62=FALSE),SUM(SUM($J62,$L62)*FctrChngDts!$C$12),IF(AND($AK62=\"FWP2\",$AJ62=FALSE,$HF62=FALSE),SUM($L62*FctrChngDts!$C$11),IF(AND($AK62=\"FWP2\",$AJ62=TRUE,$HF62=FALSE),SUM($L62*FctrChngDts!$C$12),IF(AND($AK62=\"FWP2P3\",$AJ62=FALSE,$HF62=FALSE),SUM(SUM($L62,$N62)*FctrChngDts!$C$11),IF(AND($AK62=\"FWP2P3\",$AJ62=TRUE,$HF62=FALSE),SUM(SUM($L62,$N62)*FctrChngDts!$C$12),IF(AND($AK62=\"FWP3\",$AJ62=FALSE,$HF62=FALSE),SUM($N62*FctrChngDts!$C$11),IF(AND($AK62=\"FWP3\",$AJ62=TRUE,$HF62=FALSE),SUM($N62*FctrChngDts!$C$12),IF(AND($Z62=\"Winter\",$AK62=\"SSP1P2\",$AJ62=FALSE,$HF62=FALSE),SUM(SUM(SUM($I62,$K62)*FctrChngDts!$C$9),SUM(SUM($J62,$L62)*FctrChngDts!$C$11))*$AG62,IF(AND($Z62=\"Winter\",$AK62=\"SSP1P2\",$AJ62=TRUE,$HF62=FALSE),SUM(SUM(SUM($I62,$K62)*FctrChngDts!$B$10),SUM(SUM($J62,$L62)*FctrChngDts!$B$12))*$AG62,IF(AND($Z62=\"Summer\",$AK62=\"SSP1P2\",$AJ62=FALSE,$HF62=FALSE),SUM(SUM(SUM($I62,$K62)*FctrChngDts!$B$9),SUM(SUM($J62,$L62)*FctrChngDts!$B$11))-$AJ62,IF(AND($Z62=\"Summer\",$AK62=\"SSP1P2\",$AJ62=TRUE,$HF62=FALSE),SUM(SUM(SUM($I62,$K62)*FctrChngDts!$C$10),SUM(SUM($J62,$L62)*FctrChngDts!$C$12))-$AJ62,IF(AND($Z62=\"Winter\",$AK62=\"SSP2P3\",$AJ62=FALSE,$HF62=FALSE),SUM(SUM(SUM($K62,$M62)*FctrChngDts!$C$9),SUM(SUM($L62,$N62)*FctrChngDts!$C$11))*$AG62,IF(AND($Z62=\"Winter\",$AK62=\"SSP2P3\",$AJ62=TRUE,$HF62=FALSE),SUM(SUM(SUM($K62,$M62)*FctrChngDts!$C$10),SUM(SUM($L62,$N62)*FctrChngDts!$C$12))*$AG62,IF(AND($Z62=\"Summer\",$AK62=\"SSP2P3\",$AJ62=FALSE,$HF62=FALSE),SUM(SUM(SUM($K62,$M62)*FctrChngDts!$C$9),SUM(SUM($L62,$N62)*FctrChngDts!$C$11))-$AJ62,IF(AND($Z62=\"Summer\",$AK62=\"SSP2P3\",$AJ62=TRUE,$HF62=FALSE),SUM(SUM(SUM($K62,$M62)*FctrChngDts!$C$10),SUM(SUM($L62,$N62)*FctrChngDts!$C$12))-$AJ62,IF(AND($AK62=\"FWP1\",$AJ62=FALSE,$HF62=TRUE),SUM(SUM($HM62*FctrChngDts!$B$11),SUM($HN62*FctrChngDts!$C$11)),IF(AND($AK62=\"FWP1\",$AJ62=TRUE,$HF62=TRUE),SUM(SUM($HM62*FctrChngDts!$B$12),SUM($HN62*FctrChngDts!$C$12)),IF(AND($AK62=\"FWP1P2\",$AJ62=FALSE,$HF62=TRUE),SUM(SUM(SUM($HM62,$HO62)*FctrChngDts!$B$11),SUM(SUM($HN62,$HP62)*FctrChngDts!$C$11)),IF(AND($AK62=\"FWP1P2\",$AJ62=TRUE,$HF62=TRUE),SUM(SUM(SUM($HM62,$KP62)*FctrChngDts!$C$12),SUM(SUM($HN62,$HP62)*FctrChngDts!$C$12)),IF(AND($AK62=\"FWP2\",$AJ62=FALSE,$HF62=TRUE),SUM(SUM($HO62*FctrChngDts!$B$11),SUM($HO62*FctrChngDts!$C$11)),IF(AND($AK62=\"FWP2\",$AJ62=TRUE,$HF62=TRUE),SUM(SUM($HO62*FctrChngDts!$B$12),SUM($HO62*FctrChngDts!$C$12)),IF(AND($AK62=\"FWP2P3\",$AJ62=FALSE,$HF62=TRUE),SUM(SUM(SUM($HO62,$HQ62)*FctrChngDts!$C$11),SUM(SUM($HP62,$HR62)*FctrChngDts!$C$11)),IF(AND($AK62=\"FWP2P3\",$AJ62=TRUE,$HF62=TRUE),SUM(SUM(SUM($HO62,$HQ62)*FctrChngDts!$C$12),SUM(SUM($HP62,$HR62)*FctrChngDts!$C$12)),IF(AND($AK62=\"FWP3\",$AJ62=FALSE,$HF62=TRUE),SUM(SUM($HQ62*FctrChngDts!$B$11),SUM($HR62*FctrChngDts!$C$11)),IF(AND($AK62=\"FWP3\",$AJ62=TRUE,$HF62=TRUE),SUM(SUM($HQ62*FctrChngDts!$B$12),SUM($HR62*FctrChngDts!$C$12)),IF(AND($Z62=\"Winter\",$AK62=\"SSP1P2\",$AJ62=FALSE,$HF62=TRUE),SUM(SUM(SUM(SUM($HG62,$HI62)*FctrChngDts!$B$9),SUM(SUM($HH62,$HJ62)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM62,$HO62)*FctrChngDts!$B$11),SUM(SUM($HN62,$HP62)*FctrChngDts!$C$11))*$AG62),IF(AND($Z62=\"Winter\",$AK62=\"SSP1P2\",$AJ62=TRUE,$HF62=TRUE),SUM(SUM(SUM(SUM($HG62,$HI62)*FctrChngDts!$B$10), SUM(SUM($HH62,$HJ62)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM62,$HO62)*FctrChngDts!$B$12),SUM(SUM($HN62,$HP62)*FctrChngDts!$C$12))*$AG62),IF(AND($Z62=\"Summer\",$AK62=\"SSP1P2\",$AJ62=FALSE,$HF62=TRUE),SUM(SUM(SUM(SUM($HG62,$HI62)*FctrChngDts!$B$9),SUM(SUM($HH62,$HJ62)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM62,$HO62)*FctrChngDts!$B$11),SUM(SUM($HN62,$HP62)*FctrChngDts!$C$11))-$AJ62),IF(AND($Z62=\"Summer\",$AK62=\"SSP1P2\",$AJ62=TRUE,$HF62=TRUE),SUM(SUM(SUM(SUM($HG62,$HI62)*FctrChngDts!$B$10),SUM(SUM($HH62,$HJ62)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM62,$HO62)*FctrChngDts!$B$12),SUM(SUM($HN62,$HP62)*FctrChngDts!$C$12))-$AJ62),IF(AND($Z62=\"Winter\",$AK62=\"SSP2P3\",$AJ62=FALSE,$HF62=TRUE),SUM(SUM(SUM(SUM($HI62,$HK62)*FctrChngDts!$B$9),SUM(SUM($HJ62,$HL62)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO62,$HQ62)*FctrChngDts!$B$11),SUM(SUM($HP62,$HR62)*FctrChngDts!$C$11))*$AG62),IF(AND($Z62=\"Winter\",$AK62=\"SSP2P3\",$AJ62=TRUE,$HF62=TRUE),SUM(SUM(SUM(SUM($HI62,$HK62)*FctrChngDts!$B$10), SUM(SUM($HJ62,$HL62)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO62,$HQ62)*FctrChngDts!$B$12),SUM(SUM($HP62,$HR62)*FctrChngDts!$C$12))*$AG62),IF(AND($Z62=\"Summer\",$AK62=\"SSP2P3\",$AJ62=FALSE,$HF62=TRUE),SUM(SUM(SUM(SUM($HI62,$HK62)*FctrChngDts!$B$9),SUM(SUM($HJ62,$HL62)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO62,$HQ62)*FctrChngDts!$B$11),SUM(SUM($HP62,$HR62)*FctrChngDts!$C$11))-$AJ62),IF(AND($Z62=\"Summer\",$AK62=\"SSP2P3\",$AJ62=TRUE,$HF62=TRUE),SUM(SUM(SUM(SUM($HI62,$HK62)*FctrChngDts!$B$10), SUM(SUM($HJ62,$HL62)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO62,$HQ62)*FctrChngDts!$B$12),SUM(SUM($HP62,$HR62)*FctrChngDts!$C$12))-$AJ62),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK62=\"FSP1\",$AH62=TRUE,SUM(SUM(SUM($AI62*FctrChngDts!$B$13)*I62),$AR62)>$AD62),$AD62,IF(AND($AK62=\"FSP1\",$AH62=TRUE,SUM(SUM(SUM($AI62*FctrChngDts!$B$13)*$I62),$AR62)<=$AD62),SUM(SUM(SUM($AI62*FctrChngDts!$B$13)*$I62),$AR62),IF(AND($Z62=\"Summer\",$AK62=\"SSP1\",$AH62=TRUE,SUM(SUM(SUM(SUM($I62,$J62)*SUM($AI62*FctrChngDts!$B$13))*$AF62),$AR62)>$AD62),$AD62,IF(AND($Z62=\"Summer\",$AK62=\"SSP1\",$AH62=TRUE,SUM(SUM(SUM(SUM($I62,$J62)*SUM($AI62*FctrChngDts!$B$13))*$AF62),$AR62)<=$AD62),SUM(SUM(SUM(SUM($I62,$J62)*SUM($AI62*FctrChngDts!$B$13))*$AF62),$AR62),IF(AND($Z62=\"Winter\",$AK62=\"SSP1\",$AH62=TRUE,SUM(SUM(SUM(SUM($I62,$J62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AU62:$AW62)),$AR62)>$AD62),$AD62,IF(AND($Z62=\"Winter\",$AK62=\"SSP1\",$AH62=TRUE,SUM(SUM(SUM(SUM($I62,$J62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AU62:$AW62)),$AR62)<=$AD62),SUM(SUM(SUM(SUM($I62,$J62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AU62:$AW62)),$AR62),IF(AND($AK62=\"FSP1P2\",$AH62=TRUE,SUM(SUM(SUM(SUM($I62,$K62)*SUM($AI62*FctrChngDts!$B$13))*$AF62),$AR62)>$AD62),$AD62,IF(AND($AK62=\"FSP1P2\",$AH62=TRUE,SUM(SUM(SUM(SUM($I62,$K62)*SUM($AI62*FctrChngDts!$B$13))*$AF62),$AR62)<=$AD62),SUM(SUM(SUM(SUM($I62,$K62)*SUM($AI62*FctrChngDts!$B$13))*$AF62),$AR62),IF(AND($Z62=\"Summer\",$AK62=\"SSP1P2\",$AH62=TRUE,SUM(SUM(SUM(SUM($I62,$K62,$J62,$L62)*SUM($AI62*FctrChngDts!$B$13))*$AF62),$AR62)>$AD62),$AD62,IF(AND($Z62=\"Summer\",$AK62=\"SSP1P2\",$AH62=TRUE,SUM(SUM(SUM(SUM($I62,$K62,$J62,$L62)*SUM($AI62*FctrChngDts!$B$13))*$AF62),$AR62)<=$AD62),SUM(SUM(SUM(SUM($I62,$K62,$J62,$L62)*SUM($AI62*FctrChngDts!$B$13))*$AF62),$AR62),IF(AND($Z62=\"Winter\",$AK62=\"SSP1P2\",$AH62=TRUE,SUM(SUM(SUM(SUM($I62,$K62,$J62,$L62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AU62:$AW62)),$AR62)>$AD62),$AD62,IF(AND($Z62=\"Winter\",$AK62=\"SSP1P2\",$AH62=TRUE,SUM(SUM(SUM(SUM($I62,$K62,$J62,$L62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AU62:$AW62)),$AR62)<=$AD62),MIN($AD62,SUM($AL62,SUM(SUM(SUM(SUM($I62,$K62,$J62,$L62)*SUM($AI62*FctrChngDts!$B$13))*$AF62)))),IF(AND($AK62=\"FSP2\",$AH62=TRUE,SUM(SUM(SUM($AI62*FctrChngDts!$B$13)*$K62),$AR62)>$AD62),$AD62,IF(AND($AK62=\"FSP2\",$AH62=TRUE,SUM(SUM(SUM($AI62*FctrChngDts!$B$13)*$K62),$AR62)<=$AD62),SUM(SUM(SUM($AI62*FctrChngDts!$B$13)*$K62),$AR62),IF(AND($Z62=\"Summer\",$AK62=\"SSP2\",$AH62=TRUE,SUM(SUM(SUM(SUM($K62,$L62)*SUM($AI62*FctrChngDts!$B$13))*$AF62),$AR62)>$AD62),$AD62,IF(AND($Z62=\"Summer\",$AK62=\"SSP2\",$AH62=TRUE,SUM(SUM(SUM(SUM($K62,$L62)*SUM($AI62*FctrChngDts!$B$13))*$AF62),$AR62)<=$AD62),SUM(SUM(SUM(SUM($K62,$L62)*SUM($AI62*FctrChngDts!$B$13))*$AF62),$AR62),IF(AND($Z62=\"Winter\",$AK62=\"SSP2\",$AH62=TRUE,SUM(SUM(SUM(SUM($K62,$L62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AU62:$AW62)),$AR62)>$AD62),$AD62,IF(AND($Z62=\"Winter\",$AK62=\"SSP2\",$AH62=TRUE,SUM(SUM(SUM(SUM($K62,$L62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AU62:$AW62)),$AR62)<=$AD62),SUM(SUM(SUM(SUM($K62,$L62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AU62:$AW62)),$AR62),IF(AND($AK62=\"FSP2P3\",$AH62=TRUE,SUM(SUM(SUM(SUM($K62,$M62)*SUM($AI62*FctrChngDts!$B$13))*$AF62),$AR62)>$AD62),$AD62,IF(AND($AK62=\"FSP2P3\",$AH62=TRUE,SUM(SUM(SUM(SUM($K62,$M62)*SUM($AI62*FctrChngDts!$B$13))*$AF62),$AR62)<=$AD62),SUM(SUM(SUM(SUM($K62,$M62)*SUM($AI62*FctrChngDts!$B$13))*$AF62),$AR62),IF(AND($Z62=\"Summer\",$AK62=\"SSP2P3\",$AH62=TRUE,SUM(SUM(SUM(SUM($K62,$L62,$M62,$N62)*SUM($AI62*FctrChngDts!$B$13))*$AF62),$AR62)>$AD62),$AD62,IF(AND($Z62=\"Summer\",$AK62=\"SSP2P3\",$AH62=TRUE,SUM(SUM(SUM(SUM($K62,$L62,$M62,$N62)*SUM($AI62*FctrChngDts!$B$13))*$AF62),$AR62)<=$AD62),SUM(SUM(SUM(SUM($K62,$L62,$M62,$N62)*SUM($AI62*FctrChngDts!$B$13))*$AF62),$AR62),IF(AND($Z62=\"Winter\",$AK62=\"SSP2P3\",$AH62=TRUE,SUM(SUM(SUM(SUM($K62,$L62,$M62,$N62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AU62:$AW62)),$AR62)>$AD62),$AD62,IF(AND($Z62=\"Winter\",$AK62=\"SSP2P3\",$AH62=TRUE,SUM(SUM(SUM(SUM($K62,$L62,$M62,$N62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AU62:$AW62)),$AR62)<=$AD62),SUM(SUM(SUM(SUM($K62,$L62,$M62,$N62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AU62:$AW62)),$AR62),IF(AND($AK62=\"FSP3\",$AH62=TRUE,SUM(SUM(SUM($AI62*FctrChngDts!$B$13)*$M62),$AR62)>$AD62),$AD62,IF(AND($AK62=\"FSP3\",$AH62=TRUE,SUM(SUM(SUM($AI62*FctrChngDts!$B$13)*$M62),$AR62)<=$AD62),SUM(SUM(SUM($AI62*FctrChngDts!$B$13)*$M62),$AR62),IF(AND($Z62=\"Summer\",$AK62=\"SSP3\",$AH62=TRUE,SUM(SUM(SUM(SUM($M62,$N62)*SUM($AI62*FctrChngDts!$B$13))*$AF62),$AR62)>$AD62),$AD62,IF(AND($Z62=\"Summer\",$AK62=\"SSP3\",$AH62=TRUE,SUM(SUM(SUM(SUM($M62,$N62)*SUM($AI62*FctrChngDts!$B$13))*$AF62),$AR62)<=$AD62),SUM(SUM(SUM(SUM($M62,$N62)*SUM($AI62*FctrChngDts!$B$13))*$AF62),$AR62),IF(AND($Z62=\"Winter\",$AK62=\"SSP3\",$AH62=TRUE,SUM(SUM(SUM(SUM($M62,$N62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AU62:$AW62)),$AR62)>$AD62),$AD62,IF(AND($Z62=\"Winter\",$AK62=\"SSP3\",$AH62=TRUE,SUM(SUM(SUM(SUM($M62,$N62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AU62:$AW62)),$AR62)<=$AD62),SUM(SUM(SUM(SUM($M62,$N62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AU62:$AW62)),$AR62),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK62=\"FWP1\",$AH62=TRUE,SUM(SUM(SUM($AI62*FctrChngDts!$B$13)*$J62),$AU62)>$AE62),$AE62,IF(AND($AK62=\"FWP1\",$AH62=TRUE,SUM(SUM(SUM($AI62*FctrChngDts!$B$13)*$J62),$AU62)<=$AE62),SUM(SUM(SUM($AI62*FctrChngDts!$B$13)*$J62),$AU62),IF(AND($Z62=\"Winter\",$AK62=\"SSP1\",$AH62=TRUE,SUM(SUM(SUM(SUM($I62,$J62)*SUM($AI62*FctrChngDts!$B$13))*$AG62),$AU62)>$AE62),$AE62,IF(AND($Z62=\"Winter\",$AK62=\"SSP1\",$AH62=TRUE,SUM(SUM(SUM(SUM($I62,$J62)*SUM($AI62*FctrChngDts!$B$13))*$AG62),$AU62)<=$AE62),SUM(SUM(SUM(SUM($I62,$J62)*SUM($AI62*FctrChngDts!$B$13))*$AG62),$AU62),IF(AND($Z62=\"Summer\",$AK62=\"SSP1\",$AH62=TRUE,SUM(SUM(SUM(SUM($I62,$J62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AR62:$AT62)),$AU62)>$AE62),$AE62,IF(AND($Z62=\"Summer\",$AK62=\"SSP1\",$AH62=TRUE,SUM(SUM(SUM(SUM($I62,$J62)*SUM($AI62*FctrChngDts!$B$13))- SUM($AR62:$AT62)),$AU62)<=$AE62),SUM(SUM(SUM(SUM($I62,$J62)*SUM($AI62*FctrChngDts!$B$13))- SUM($AR62:$AT62)),$AU62),IF(AND($AK62=\"FWP1P2\",$AH62=TRUE,SUM(SUM(SUM(SUM($J62,$L62)*SUM($AI62*FctrChngDts!$B$13))*$AG62),$AU62)>$AE62),$AE62,IF(AND($AK62=\"FWP1P2\",$AH62=TRUE,SUM(SUM(SUM(SUM($J62,$L62)*SUM($AI62*FctrChngDts!$B$13))*$AG62),$AU62)<=$AE62),SUM(SUM(SUM(SUM($J62,$L62)*SUM($AI62*FctrChngDts!$B$13))*$AG62),$AU62),IF(AND($Z62=\"Winter\",$AK62=\"SSP1P2\",$AH62=TRUE,SUM(SUM(SUM(SUM($I62,$K62,$J62,$L62)*SUM($AI62*FctrChngDts!$B$13))*$AG62),$AU62)>$AE62),$AE62,IF(AND($Z62=\"Winter\",$AK62=\"SSP1P2\",$AH62=TRUE,SUM(SUM(SUM(SUM($I62,$K62,$J62,$L62)*SUM($AI62*FctrChngDts!$B$13))*$AG62),$AU62)<=$AE62),SUM(SUM(SUM(SUM($I62,$K62,$J62,$L62)*SUM($AI62*FctrChngDts!$B$13))*$AG62),$AU62),IF(AND($Z62=\"Summer\",$AK62=\"SSP1P2\",$AH62=TRUE,SUM(SUM(SUM(SUM($I62,$K62,$J62,$L62)*SUM($AI62*FctrChngDts!$B$13))- SUM($AR62:$AT62)),$AU62)>$AE62),$AE62,IF(AND($Z62=\"Summer\",$AK62=\"SSP1P2\",$AH62=TRUE,SUM(SUM(SUM(SUM($I62,$K62,$J62,$L62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AR62:$AT62)),$AU62)<=$AE62),SUM(SUM(SUM(SUM($I62,$K62,$J62,$L62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AR62:$AT62)),$AU62),IF(AND($AK62=\"FWP2\",$AH62=TRUE,SUM(SUM(SUM($AI62*FctrChngDts!$B$13)*$L62),$AU62)>$AE62),$AE62,IF(AND($AK62=\"FWP2\",$AH62=TRUE,SUM(SUM(SUM($AI62*FctrChngDts!$B$13)*$L62),$AU62)<=$AE62),SUM(SUM(SUM($AI62*FctrChngDts!$B$13)*$L62),$AU62),IF(AND($Z62=\"Winter\",$AK62=\"SSP2\",$AH62=TRUE,SUM(SUM(SUM(SUM($K62,$L62)*SUM($AI62*FctrChngDts!$B$13))*$AG62),$AU62)>$AE62),$AE62,IF(AND($Z62=\"Winter\",$AK62=\"SSP2\",$AH62=TRUE,SUM(SUM(SUM(SUM($K62,$L62)*SUM($AI62*FctrChngDts!$B$13))*$AG62),$AU62)<=$AE62),SUM(SUM(SUM(SUM($K62,$L62)*SUM($AI62*FctrChngDts!$B$13))*$AG62),$AU62),IF(AND($Z62=\"Summer\",$AK62=\"SSP2\",$AH62=TRUE,SUM(SUM(SUM(SUM($K62,$L62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AR62:$AT62)),$AU62)>$AE62),$AE62,IF(AND($Z62=\"Summer\",$AK62=\"SSP2\",$AH62=TRUE,SUM(SUM(SUM(SUM($K62,$L62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AR62:$AT62)),$AU62)<=$AE62),SUM(SUM(SUM(SUM($K62,$L62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AR62:$AT62)),$AU62),IF(AND($AK62=\"FWP2P3\",$AH62=TRUE,SUM(SUM(SUM(SUM($L62,$N62)*SUM($AI62*FctrChngDts!$B$13))*$AG62),$AU62)>$AE62),$AE62,IF(AND($AK62=\"FWP2P3\",$AH62=TRUE,SUM(SUM(SUM(SUM($L62,$N62)*SUM($AI62*FctrChngDts!$B$13))*$AG62),$AU62)<=$AE62),SUM(SUM(SUM(SUM($L62,$N62)*SUM($AI62*FctrChngDts!$B$13))*$AG62),$AU62),IF(AND($Z62=\"Winter\",$AK62=\"SSP2P3\",$AH62=TRUE,SUM(SUM(SUM(SUM($K62,$L62,$M62,$N62)*SUM($AI62*FctrChngDts!$B$13))*$AG62),$AU62)>$AE62),$AE62,IF(AND($Z62=\"Winter\",$AK62=\"SSP2P3\",$AH62=TRUE,SUM(SUM(SUM(SUM($K62,$L62,$M62,$N62)*SUM($AI62*FctrChngDts!$B$13))*$AG62),$AU62)<=$AE62),SUM(SUM(SUM(SUM($K62,$L62,$M62,$N62)*SUM($AI62*FctrChngDts!$B$13))*$AG62),$AU62),IF(AND($Z62=\"Summer\",$AK62=\"SSP2P3\",$AH62=TRUE,SUM(SUM(SUM(SUM($K62,$L62,$M62,$N62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AR62:$AT62)),$AU62)>$AE62),$AE62,IF(AND($Z62=\"Summer\",$AK62=\"SSP2P3\",$AH62=TRUE,SUM(SUM(SUM(SUM($K62,$L62,$M62,$N62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AR62:$AT62)),$AU62)<=$AE62),SUM(SUM(SUM(SUM($K62,$L62,$M62,$N62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AR62:$AT62)),$AU62),IF(AND($AK62=\"FWP3\",$AH62=TRUE,SUM(SUM(SUM($AI62*FctrChngDts!$B$13)*$N62),$AU62)>$AE62),$AE62,IF(AND($AK62=\"FWP3\",$AH62=TRUE,SUM(SUM(SUM($AI62*FctrChngDts!$B$13)*$N62),$AU62)<=$AE62),SUM(SUM(SUM($AI62*FctrChngDts!$B$13)*$N62),$AU62),IF(AND($Z62=\"Winter\",$AK62=\"SSP3\",$AH62=TRUE,SUM(SUM(SUM(SUM($M62,$N62)*SUM($AI62*FctrChngDts!$B$13))*$AG62),$AU62)>$AE62),$AE62,IF(AND($Z62=\"Winter\",$AK62=\"SSP3\",$AH62=TRUE,SUM(SUM(SUM(SUM($M62,$N62)*SUM($AI62*FctrChngDts!$B$13))*$AG62),$AU62)<=$AE62),SUM(SUM(SUM(SUM($M62,$N62)*SUM($AI62*FctrChngDts!$B$13))*$AG62),$AU62),IF(AND($Z62=\"Summer\",$AK62=\"SSP3\",$AH62=TRUE,SUM(SUM(SUM(SUM($M62,$N62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AR62:$AT62)),$AU62)>$AE62),$AE62,IF(AND($Z62=\"Summer\",$AK62=\"SSP3\",$AH62=TRUE,SUM(SUM(SUM(SUM($M62,$N62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AR62:$AT62)),$AU62)<=$AE62),SUM(SUM(SUM(SUM($M62,$N62)*SUM($AI62*FctrChngDts!$B$13))-SUM($AR62:$AT62)),$AU62),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I62>0,$AH62=FALSE),SUM($AR62*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I62>0,$AH62=TRUE),SUM($AX62*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I62>0,$AH62=FALSE),SUM($AS62*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I62>0,$AH62=TRUE),SUM($AY62*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I62>0,$AH62=FALSE),SUM($AT62*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I62>0,$AH62=TRUE),SUM($AZ62*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J62>0,$AH62=FALSE),SUM($AU62*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J62>0,$AH62=TRUE),SUM($BA62*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J62>0,$AH62=FALSE),SUM($AV62*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J62>0,$AH62=TRUE),SUM($BB62*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J62>0,$AH62=FALSE),SUM($AW62*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J62>0,$AH62=TRUE),SUM($BC62*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K62>0,$AH62=FALSE),SUM($AR62*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K62>0,$AH62=TRUE),SUM($AX62*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K62>0,$AH62=FALSE),SUM($AS62*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K62>0,$AH62=TRUE),SUM($AY62*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K62>0,$AH62=FALSE),SUM($AT62*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K62>0,$AH62=TRUE),SUM($AZ62*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L62>0,$AH62=FALSE),SUM($AU62*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L62>0,$AH62=TRUE),SUM($BA62*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L62>0,$AH62=FALSE),SUM($AV62*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L62>0,$AH62=TRUE),SUM($BB62*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L62>0,$AH62=FALSE),SUM($AW62*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L62>0,$AH62=TRUE),SUM($BC62*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M62>0,$AH62=FALSE),SUM($AR62*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M62>0,$AH62=TRUE),SUM($AX62*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M62>0,$AH62=FALSE),SUM($AS62*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M62>0,$AH62=TRUE),SUM($AY62*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M62>0,$AH62=FALSE),SUM($AT62*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M62>0,$AH62=TRUE),SUM($AZ62*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N62>0,$AH62=FALSE),SUM($AU62*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N62>0,$AH62=TRUE),SUM($BA62*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N62>0,$AH62=FALSE),SUM($AV62*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N62>0,$AH62=TRUE),SUM($BB62*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N62>0,$AH62=FALSE),SUM($AW62*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N62>0,$AH62=TRUE),SUM($BC62*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I62=0,0,IF(AND($I62>0,$K62>0,$AH62=FALSE),SUM($AR62/$P62*$I62),IF(AND($I62>0,$K62=0,$AH62=FALSE),$AR62,IF(AND($I62>0,$K62>0,$AH62=TRUE),ROUND(MIN($HU62,SUM(SUM($I62,$K62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA62,SUM(SUM($I62,$K62)*(FctrChngDts!$B$13)*$AI62)*$IA62)),0),IF(AND($I62>0,$K62=0,$AH62=TRUE),$AX62))))),0)","v":0},{"$f":"ROUND(IF($I62=0,0,IF(AND($I62>0,$K62>0,$AH62=FALSE),SUM($AS62/$P62*$I62),IF(AND($I62>0,$K62=0,$AH62=FALSE),$AS62,IF(AND($I62>0,$K62>0,$AH62=TRUE),ROUND(MIN(SUM($HU62-$BW62),SUM(SUM($I62,$K62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA62)*3),0),IF(AND($I62>0,$K62=0,$AH62=TRUE),$AY62))))),0)","v":0},0,{"$f":"IF($J62=0,0,IF(AND($J62>0,$L62=0,$N62=0,$AH62=FALSE,$AJ62=FALSE),ROUND(MIN($HX62,SUM($AU62,$BA62)),0),IF(AND($J62>0,$L62=0,$N62=0,$AH62=TRUE,$AJ62=FALSE),ROUND(MIN($HX62,SUM($AU62,SUM($J62*$AI62*FctrChngDts!$B$13))),0),IF(AND($J62>0,$L62>0,$N62=0,$AH62=FALSE,$AJ62=FALSE),ROUND(MIN($HX62,SUM(SUM($J62,$L62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA62,SUM(SUM($J62,$L62)*(FctrChngDts!$B$13)*$AI62)*$IA62)),0),IF(AND($J62>0,$L62>0,$N62=0,$AH62=TRUE,$AJ62=FALSE),ROUND(MIN($HX62,SUM(SUM(SUM(SUM($J62,$L62)*FctrChngDts!$C$11*$IA62),SUM(SUM($J62,$L62)*SUM(FctrChngDts!$B$13*$AI62)*$IA62)))),0),IF(AND($J62>0,$L62=0,$N62=0,$AH62=FALSE,$AJ62=TRUE),ROUND(MIN($HX62,SUM($AU62,$BA62)),0),IF(AND($J62>0,$L62=0,$N62=0,$AH62=TRUE,$AJ62=TRUE),ROUND(MIN($HX62,SUM($AU62,SUM($J62*$AI62*FctrChngDts!$B$13))),0),IF(AND($J62>0,$L62>0,$N62=0,$AH62=FALSE,$AJ62=TRUE),ROUND(MIN($HX62,SUM(SUM($J62,$L62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA62,SUM(SUM($J62,$L62)*(FctrChngDts!$B$13)*$AI62)*$IA62)),0),IF(AND($J62>0,$L62>0,$N62=0,$AH62=TRUE,$AJ62=TRUE),ROUND(MIN($HX62,SUM(SUM(SUM(SUM($J62,$L62)*FctrChngDts!$C$12*$IA62),SUM(SUM($J62,$L62)*SUM(FctrChngDts!$B$13*$AI62)*$IA62)))),0))))))))))","v":0},{"$f":"IF($J62=0,0,IF(AND($J62>0,$L62=0,$N62=0,$AH62=FALSE,$AJ62=FALSE),ROUND(MIN(SUM($HX62-$BZ62),SUM($AU62*3)),0),IF(AND($J62>0,$L62=0,$N62=0,$AH62=TRUE,$AJ62=FALSE),ROUND(MIN(SUM($HX62-$BZ62),SUM(SUM($J62,$L62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA62)*3),0),IF(AND($J62>0,$L62>0,$N62=0,$AH62=FALSE,$AJ62=FALSE),ROUND(MIN(SUM($HX62-$BZ62),SUM(SUM($J62,$L62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA62)*3),0),IF(AND($J62>0,$L62>0,$N62=0,$AH62=TRUE,$AJ62=FALSE),ROUND(MIN(SUM($HX62-$BZ62),SUM(SUM($J62,$L62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA62)*3),0),IF(AND($J62>0,$L62=0,$N62=0,$AH62=FALSE,$AJ62=TRUE),ROUND(MIN(SUM($HX62-$BZ62),SUM($AU62*3)),0),IF(AND($J62>0,$L62=0,$N62=0,$AH62=TRUE,$AJ62=TRUE),ROUND(MIN(SUM($HX62-$BZ62),SUM(SUM($J62,$L62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA62)*3),0),IF(AND($J62>0,$L62>0,$N62=0,$AH62=FALSE,$AJ62=TRUE),ROUND(MIN(SUM($HX62-$BZ62),SUM(SUM($J62,$L62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA62)*3),0),IF(AND($J62>0,$L62>0,$N62=0,$AH62=TRUE,$AJ62=TRUE),ROUND(MIN(SUM($HX62-$BZ62),SUM(SUM($J62,$L62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA62)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K62=0,0,IF(AND($I62>0,$K62>0,$M62=0,$AH62=FALSE),SUM($AR62-$BW62),IF(AND($I62=0,$K62>0,$M62>0,$AH62=FALSE),SUM($AR62/$P62*$K62),IF(AND($I62=0,$K62>0,$M62=0,$AH62=FALSE),$AR62,IF($K62=0,0,IF(AND($I62>0,$K62>0,$M62=0,$AH62=TRUE),ROUND(MIN($HV62,SUM(SUM($I62,$K62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB62,SUM(SUM($I62,$K62)*(FctrChngDts!$B$13)*$AI62)*$IB62)),0),IF(AND($I62=0,$K62>0,$M62>0,$AH62=TRUE),ROUND(MIN($HV62,SUM(SUM($I62,$K62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB62,SUM(SUM($I62,$K62)*(FctrChngDts!$B$13)*$AI62)*$IB62)),0),IF(AND($I62=0,$K62>0,$M62=0,$AH62=TRUE),$AX62)))))))),0)","v":0},{"$f":"ROUND(IF($K62=0,0,IF(AND($I62>0,$K62>0,$M62=0,$AH62=FALSE),SUM($AS62-$BX62),IF(AND($I62=0,$K62>0,$M62>0,$AH62=FALSE),SUM($AS62/$P62*$K62),IF(AND($I62=0,$K62>0,$M62=0,$AH62=FALSE),$AS62,IF($K62=0,0,IF(AND($I62>0,$K62>0,$M62=0,$AH62=TRUE),ROUND(MIN(SUM($HV62-$BW62),SUM(SUM($I62,$K62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB62)*3),0),IF(AND($I62=0,$K62>0,$M62>0,$AH62=TRUE),ROUND(MIN(SUM($HV62-$BW62),SUM(SUM($I62,$K62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB62)*3),0),IF(AND($I62=0,$K62>0,$M62=0,$AH62=TRUE),$AY62)))))))),0)","v":0},0,{"$f":"IF($L62=0,0,IF(AND($J62>0,$L62>0,$N62=0,$AH62=FALSE,$AJ62=FALSE),ROUND(MIN($HY62,SUM(SUM($J62,$L62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB62,SUM(SUM($J62,$L62)*(FctrChngDts!$B$13)*$AI62)*$IB62)),0),IF(AND($J62>0,$L62>0,$N62=0,$AH62=TRUE,$AJ62=FALSE),ROUND(MIN($HY62,SUM(SUM(SUM(SUM($J62,$L62)*FctrChngDts!$C$11*$IB62),SUM(SUM($J62,$L62)*SUM(FctrChngDts!$B$13*$AI62)*$IB62)))),0),IF(AND($J62=0,$L62>0,$N62=0,$AH62=FALSE,$AJ62=FALSE),ROUND(MIN($HY62,SUM($L62*FctrChngDts!$C$11)),0),IF(AND($J62=0,$L62>0,$N62=0,$AH62=TRUE,$AJ62=FALSE),ROUND(MIN($HY62,SUM(SUM(SUM(SUM($J62,$L62)*FctrChngDts!$C$11*$IB62),SUM(SUM($J62,$L62)*SUM(FctrChngDts!$B$13*$AI62)*$IB62)))),0),IF(AND($J62>0,$L62>0,$N62=0,$AH62=FALSE,$AJ62=TRUE),ROUND(MIN($HY62,SUM(SUM($J62,$L62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB62,SUM(SUM($J62,$L62)*(FctrChngDts!$B$13)*$AI62)*$IB62)),0),IF(AND($J62>0,$L62>0,$N62=0,$AH62=TRUE,$AJ62=TRUE),ROUND(MIN($HY62,SUM(SUM(SUM(SUM($J62,$L62)*FctrChngDts!$C$12*$IB62),SUM(SUM($J62,$L62)*SUM(FctrChngDts!$B$13*$AI62)*$IB62)))),0),IF(AND($J62=0,$L62>0,$N62=0,$AH62=FALSE,$AJ62=TRUE),ROUND(MIN($HY62,SUM($L62*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J62=0,$L62>0,$N62=0,$AH62=TRUE,$AJ62=TRUE),ROUND(MIN($HY62,SUM(SUM(SUM(SUM($J62,$L62)*FctrChngDts!$C$12*$IB62),SUM(SUM($J62,$L62)*SUM(FctrChngDts!$B$13*$AI62)*$IB62)))),0))))))))))","v":0},{"$f":"IF($L62=0,0,IF(AND($J62>0,$L62>0,$N62=0,$AH62=FALSE,$AJ62=FALSE),ROUND(MIN(SUM($HY62-$CF62),SUM(SUM($J62,$L62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB62)*3),0),IF(AND($J62>0,$L62>0,$N62=0,$AH62=TRUE,$AJ62=FALSE),ROUND(MIN(SUM($HY62-$CF62),SUM(SUM($J62,$L62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB62)*3),0),IF(AND($J62=0,$L62>0,$N62=0,$AH62=FALSE,$AJ62=FALSE),ROUND(MIN(SUM($HY62-$CF62),SUM($AU62*3)),0),IF(AND($J62=0,$L62>0,$N62=0,$AH62=TRUE,$AJ62=FALSE),ROUND(MIN(SUM($HY62-$CF62),SUM(SUM($J62,$L62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB62)*3),0),IF(AND($J62>0,$L62>0,$N62=0,$AH62=FALSE,$AJ62=TRUE),ROUND(MIN(SUM($HY62-$CF62),SUM(SUM($J62,$L62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB62)*3),0),IF(AND($J62>0,$L62>0,$N62=0,$AH62=TRUE,$AJ62=TRUE),ROUND(MIN(SUM($HY62-$CF62),SUM(SUM($J62,$L62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB62)*3),0),IF(AND($J62=0,$L62>0,$N62=0,$AH62=FALSE,$AJ62=TRUE),ROUND(MIN(SUM($HY62-$CF62),SUM($AU62*3)),0),IF(AND($J62=0,$L62>0,$N62=0,$AH62=TRUE,$AJ62=TRUE),ROUND(MIN(SUM($HY62-$CF62),SUM(SUM($J62,$L62)*IF($AJ62=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB62)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S62>0,Account!$AG$2=TRUE,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH62=FALSE),SUM(Usage!$BW62:$CB62)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V62>0,Account!$AG$2=TRUE,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH62=FALSE),SUM(Usage!$CC62:$CH62)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y62>0,Account!$AG$2=TRUE,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH62=FALSE),SUM(Usage!$CI62:$CN62)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH62=TRUE,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S62),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S62)),2)","v":0},{"$f":"ROUND(IF(OR($AH62=TRUE,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V62),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V62)),2)","v":0},{"$f":"IF(OR($AH62=TRUE,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y62),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y62))","v":0},{"$f":"ROUND(IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW62),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW62)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX62),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX62)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY62),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY62)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ62),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ62)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA62),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA62)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB62),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB62)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S62),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC62),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC62)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD62),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD62)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE62),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE62)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF62),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF62)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG62),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG62)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH62),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH62)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V62),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI62),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI62))","v":0},{"$f":"IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ62),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ62))","v":0},{"$f":"IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK62),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK62))","v":0},{"$f":"IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL62),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL62))","v":0},{"$f":"IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM62),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM62))","v":0},{"$f":"IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN62),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN62))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y62)","v":0},0,0,0,0,{"$f":"IF($DW62>IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV62*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV62*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW62-IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV62*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV62*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV62<$DW62,SUM($DW62-$DV62),0))","v":0},{"$f":"IF(OR(AND($D62<=FctrChngDts!$B$14,Usage!$E62>FctrChngDts!$B$14),AND(Usage!$D62<=FctrChngDts!$C$14,Usage!$E62>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW62),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX62),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY62),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ62),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA62),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB62),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC62),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD62),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE62),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF62),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG62),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH62),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI62)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ62)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK62)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL62)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM62)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN62)","v":0},0,{"$f":"IF(AND($S62>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E62<>\"D-CARE\",Tenant!$F62=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET62=TRUE,$S62>0,$V62=0),SUM(SUM($BW62:$CB62)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET62=TRUE,$S62>0,$V62>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW62:$CB62)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET62=TRUE,$S62>0,$V62>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW62:$CB62)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S62>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S62>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S62>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV62=TRUE,$S62>0,$V62=0),SUM(SUM($BW62:$CB62)*'CRS1'!$P$2),IF(AND($EV62=TRUE,$S62>0,$V62>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW62:$CB62)*'CRS1'!$P$2),IF(AND($EV62=TRUE,$S62>0,$V62>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW62:$CB62)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S62>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX62=TRUE,$S62>0,$V62=0),SUM(SUM($BW62:$CB62)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX62=TRUE,$S62>0,$V62>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW62:$CB62)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX62=TRUE,$S62>0,$V62>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW62:$CB62)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S62>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ62=TRUE,$S62>0),SUM(SUM($BW62:$CB62)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V62>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E62<>\"D-CARE\",Tenant!$F62=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB62=TRUE,$S62>0,$V62>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC62:$CH62)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB62=TRUE,$S62>0,$V62>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC62:$CH62)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB62=TRUE,$V62>0,$Y62>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC62:$CH62)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB62=TRUE,$V62>0,$Y62>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC62:$CH62)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB62=TRUE,$S62=0,$V62>0,$Y62=0),SUM(SUM($CC62:$CH62)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V62>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V62>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V62>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD62=TRUE,$S62>0,$V62>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC62:$CH62)*'CRS2'!$P$2),IF(AND($FD62=TRUE,$S62>0,$V62>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC62:$CH62)*'CRS2'!$P$2),IF(AND($FD62=TRUE,$V62>0,$Y62>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC62:$CH62)*'CRS2'!$P$2),IF(AND($FD62=TRUE,$V62>0,$Y62>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC62:$CH62)*'CRS2'!$P$2),IF(AND($FD62=TRUE,$S62=0,$V62>0,$Y62=0),SUM(SUM($CC62:$CH62)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V62>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF62=TRUE,$S62>0,$V62>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC62:$CH62)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF62=TRUE,$S62>0,$V62>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC62:$CH62)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF62=TRUE,$V62>0,$Y62>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC62:$CH62)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF62=TRUE,$V62>0,$Y62>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC62:$CH62)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF62=TRUE,$S62=0,$V62>0,$Y62=0),SUM(SUM($CC62:$CH62)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V62>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH62=TRUE,$V62>0),SUM(SUM($CC62:$CH62)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y62>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E62<>\"D-CARE\",Tenant!$F62=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ62=TRUE,$V62=0,$Y62>0),SUM(SUM($CI62:$CN62)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ62=TRUE,$V62>0,$Y62>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI62:$CN62)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ62=TRUE,$V62>0,$Y62>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI62:$CN62)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y62>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y62>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y62>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL62=TRUE,$V62=0,$Y62>0),SUM(SUM($CI62:$CN62)*'CRS3'!$P$2),IF(AND($FL62=TRUE,$V62>0,$Y62>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI62:$CN62)*'CRS3'!$P$2),IF(AND($FL62=TRUE,$V62>0,$Y62>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI62:$CN62)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y62>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN62=TRUE,$V62=0,$Y62>0),SUM(SUM($CI62:$CN62)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN62=TRUE,$V62>0,$Y62>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI62:$CN62)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN62=TRUE,$V62>0,$Y62>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI62:$CN62)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y62>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP62=TRUE,$Y62>0),SUM(SUM($CI62:$CN62)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR62:$FT62))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO62:$CQ62,$FR62:$FT62))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA62:$EF62)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG62:$EL62)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM62:$ER62)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV62,$CO62:$CQ62,$EA62:$ER62)/$P62)*$S62*FctrChngDts!$B$15),SUM(SUM(SUM($DV62,$CO62:$CQ62,$FR62:$FT62)/$P62)*$S62*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV62,$CO62:$CQ62,$EA62:$ER62)/$P62)*$V62*FctrChngDts!$B$15),SUM(SUM(SUM($DV62,$CO62:$CQ62,$FR62:$FT62)/$P62)*$V62*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV62,$CO62:$CQ62,$EA62:$ER62)/$P62)*$Y62*FctrChngDts!$B$15),SUM(SUM(SUM($DV62,$CO62:$CQ62,$FR62:$FT62)/$P62)*$Y62*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA62*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI62*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ62*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ62,$FU62,$GF62,$GZ62:$HE62),IF(Account!$Q$2=TRUE,SUM($DZ62,$FV62,$GF62,$GZ62:$HE62),SUM($DZ62,$ES62,$FU62:$FV62,$GF62,$GZ62:$HE62)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E62),Usage!$P62,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D62,FctrChngDts!$C$17<=Usage!$E62),SUM(FctrChngDts!$C$17-Usage!$D62),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E62),Usage!$P62,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D62,FctrChngDts!$C$19<=Usage!$E62),SUM(FctrChngDts!$C$19-Usage!$D62),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK62*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK62*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL62*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL62*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D62))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A62,Tenant!$A:$J,8,FALSE)=TRUE,$GG62<0),0,SUM(SUM(SUM($GG62/$P62*$GP62)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A62,Tenant!$A:$J,8,FALSE)=TRUE,$GG62<0),0,SUM(SUM(SUM($GG62/$P62*$GQ62)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D62))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A62,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV62*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A62,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW62*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU62:$DA62,$EU62,$EA62:$EF62,$FA62)-SUM(SUM($BW62:$CB62)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD62:$DJ62,$FC62,$EG62:$EL62,$FI62)-SUM(SUM($CC62:$CH62)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM62:$DS62,$FK62,$EM62:$ER62,$FQ62)-SUM(SUM($CI62:$CN62)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO62,$CU62:$DA62,$EU62,$EW62,$EY62,$EA62:$EF62,$FA62,$CP62,$DD62:$DJ62,$FC62,$FE62,$FG62,$EG62:$EL62,$FI62)/$P62*$S62)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO62,$CU62:$DA62,$EU62,$EW62,$EY62,$EA62:$EF62,$FA62,$CP62,$DD62:$DJ62,$FC62,$FE62,$FG62,$EG62:$EL62,$FI62)/$P62*$V62)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ62,$DM62:$DS62,$FK62,$FM62,$FO62,$EM62:$ER62,$FQ62)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D62,BslnAllctnCrrnt!$A$1<=$E62),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK62=\"FSP1\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$Q62,BslnAllctnCrrnt!$A$1<$R62),SUM(BslnAllctnCrrnt!$A$1-$Q62),IF(AND($AK62=\"FSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$Q62,BslnAllctnCrrnt!$A$1<$R62),SUM(BslnAllctnCrrnt!$A$1-$Q62),IF(AND($AK62=\"FSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),$I62,IF(AND($AK62=\"SSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$Q62,BslnAllctnCrrnt!$A$1<$R62),SUM(BslnAllctnCrrnt!$A$1-$Q62),IF(AND($AK62=\"SSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),$I62,0)))))","v":0},{"$f":"IF(AND($AK62=\"FSP1\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$Q62,BslnAllctnCrrnt!$A$1<$R62),SUM($I62-$HG62),IF(AND($AK62=\"FSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$Q62,BslnAllctnCrrnt!$A$1<$R62),SUM($I62-$HG62),IF(AND($AK62=\"FSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM($I62-$HG62),IF(AND($AK62=\"SSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$Q62,BslnAllctnCrrnt!$A$1<$R62),SUM($I62-$HG62),IF(AND($AK62=\"SSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM($I62-$HG62),0)))))","v":0},{"$f":"IF(AND($AK62=\"SSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$Q62,BslnAllctnCrrnt!$A$1<$R62),0,IF(AND(FctrChngDts!$A$2>=$D62,FctrChngDts!$B$2<$E62),IF(AND($AK62=\"SSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM(BslnAllctnCrrnt!$A$1-$T62),0),IF(AND($AK62=\"FSP2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM(BslnAllctnCrrnt!$A$1-$T62),IF(AND($AK62=\"FSP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM(BslnAllctnCrrnt!$A$1-$T62),IF(AND($AK62=\"FSP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$W62,BslnAllctnCrrnt!$A$1<$X62),$K62,IF(AND($AK62=\"FSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$Q62,BslnAllctnCrrnt!$A$1<$R62),0,IF(AND($AK62=\"FSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM(BslnAllctnCrrnt!$A$1-$T62),IF(AND($AK62=\"SSP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM(BslnAllctnCrrnt!$A$1-$T62),IF(AND($AK62=\"SSP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$W62,BslnAllctnCrrnt!$A$1<$X62),$K62,0)))))))))","v":0},{"$f":"IF(AND($AK62=\"SSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$Q62,BslnAllctnCrrnt!$A$1<$R62),SUM($K62-$HI62),IF(AND($AK62=\"SSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM($K62-$HI62),IF(AND($AK62=\"FSP2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM($K62-$HI62),IF(AND($AK62=\"FSP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM($K62-$HI62),IF(AND($AK62=\"FSP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$W62,BslnAllctnCrrnt!$A$1<$X62),SUM($K62-$HI62),IF(AND($AK62=\"FSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$Q62,BslnAllctnCrrnt!$A$1<$R62),SUM($K62-$HI62),IF(AND($AK62=\"FSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM($K62-$HI62),IF(AND($AK62=\"SSP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM($K62-$HI62),IF(AND($AK62=\"SSP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$W62,BslnAllctnCrrnt!$A$1<$X62),SUM($K62-$HI62),0)))))))))","v":0},{"$f":"IF(AND($AK62=\"FSP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),0,IF(AND($AK62=\"FSP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$W62,BslnAllctnCrrnt!$A$1<$X62),SUM(BslnAllctnCrrnt!$A$1-$W62),IF(AND($AK62=\"FSP3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$W62,BslnAllctnCrrnt!$A$1<$X62),SUM(BslnAllctnCrrnt!$A$1-$W62),0)))","v":0},{"$f":"IF(AND($AK62=\"FSP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM($M62-$HK62),IF(AND($AK62=\"FSP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$W62,BslnAllctnCrrnt!$A$1<$X62),SUM($M62-$HK62),IF(AND($AK62=\"FSP3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$W62,BslnAllctnCrrnt!$A$1<$X62),SUM($M62-$HK62),0)))","v":0},{"$f":"IF(AND($AK62=\"FWP1\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$Q62,BslnAllctnCrrnt!$A$1<$R62),SUM(BslnAllctnCrrnt!$A$1-$Q62),IF(AND($AK62=\"FWP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$Q62,BslnAllctnCrrnt!$A$1<$R62),SUM(BslnAllctnCrrnt!$A$1-$Q62),IF(AND($AK62=\"FWP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),$J62,IF(AND(FctrChngDts!$A$2>=$D62,FctrChngDts!$B$2<$E62),IF(AND($AK62=\"SSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$Q62,BslnAllctnCrrnt!$A$1<$R62),SUM(BslnAllctnCrrnt!$A$1-$Q62),0),IF(AND($AK62=\"SSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),$J62,0)))))","v":0},{"$f":"IF(AND($AK62=\"FWP1\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$Q62,BslnAllctnCrrnt!$A$1<$R62),SUM($J62-$HM62),IF(AND($AK62=\"FWP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$Q62,BslnAllctnCrrnt!$A$1<$R62),SUM($J62-$HM62),IF(AND($AK62=\"FWP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM($J62-$HM62),IF(AND($AK62=\"SSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$Q62,BslnAllctnCrrnt!$A$1<$R62),SUM($J62-$HM62),IF(AND($AK62=\"SSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM($J62-$HM62),0)))))","v":0},{"$f":"IF(AND($AK62=\"FWP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$Q62,BslnAllctnCrrnt!$A$1<$R62),0,IF(AND($AK62=\"FWP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM(BslnAllctnCrrnt!$A$1-$T62),IF(AND($AK62=\"FWP2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM(BslnAllctnCrrnt!$A$1-$T62),IF(AND($AK62=\"FWP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM(BslnAllctnCrrnt!$A$1-$T62),IF(AND($AK62=\"FWP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$W62,BslnAllctnCrrnt!$A$1<$X62),$L62,IF(AND($AK62=\"SSP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM(BslnAllctnCrrnt!$A$1-$T62),IF(AND($AK62=\"SSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$Q62,BslnAllctnCrrnt!$A$1<$R62),0,IF(AND($AK62=\"SSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM(BslnAllctnCrrnt!$A$1-$T62),0))))))))","v":0},{"$f":"IF(AND($AK62=\"FWP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$Q62,BslnAllctnCrrnt!$A$1<$R62),SUM($L62-$HO62),IF(AND($AK62=\"FWP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM($L62-$HO62),IF(AND($AK62=\"FWP2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM($L62-$HO62),IF(AND($AK62=\"FWP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM($L62-$HO62),IF(AND($AK62=\"FWP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$W62,BslnAllctnCrrnt!$A$1<$X62),SUM($L62-$HO62),IF(AND($AK62=\"SSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$Q62,BslnAllctnCrrnt!$A$1<$R62),SUM($L62-$HO62),IF(AND($AK62=\"SSP1P2\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM($L62-$HO62),0)))))))","v":0},{"$f":"IF(AND($AK62=\"FWP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),0,IF(AND($AK62=\"FWP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$W62,BslnAllctnCrrnt!$A$1<$X62),SUM(BslnAllctnCrrnt!$A$1-$W62),IF(AND($AK62=\"FWP3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$W62,BslnAllctnCrrnt!$A$1<$X62),SUM(BslnAllctnCrrnt!$A$1-$W62),IF(AND($AK62=\"SSP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),0,IF(AND($AK62=\"SSP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$W62,BslnAllctnCrrnt!$A$1<$X62),SUM(BslnAllctnCrrnt!$A$1-$W62),0)))))","v":0},{"$f":"IF(AND($AK62=\"FWP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM($N62-$HQ62),IF(AND($AK62=\"FWP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$W62,BslnAllctnCrrnt!$A$1<$X62),SUM($N62-$HQ62),IF(AND($AK62=\"FWP3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$W62,BslnAllctnCrrnt!$A$1<$X62),SUM($N62-$HQ62),IF(AND($AK62=\"SSP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$T62,BslnAllctnCrrnt!$A$1<$U62),SUM($N62-$HQ62),IF(AND($AK62=\"SSP2P3\",$HF62=TRUE,BslnAllctnCrrnt!$A$1>=$W62,BslnAllctnCrrnt!$A$1<$X62),SUM($N62-$HQ62),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[62,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G63),0,IF($F63<=$G63,SUM($G63-$F63),IF($F63>$G63,SUM((Account!$L$2-Usage!$F63)+Usage!$G63+1))))","v":0},{"$f":"IF($Q63=0,0,IF($R63=0,0,IF(AND($Q63<FctrChngDts!$A$2,$R63>=FctrChngDts!$A$2),SUM($R63-FctrChngDts!$A$2+1),IF(AND($Q63>=FctrChngDts!$A$2,$R63>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q63),IF(AND($Q63>=FctrChngDts!$A$2,$R63<FctrChngDts!$B$2),SUM($R63-$Q63+1),0)))))","v":0},{"$f":"IF($Q63=0,0,IF($R63=0,0,IF(AND($Q63<FctrChngDts!$A$2,$R63>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q63),IF(AND($Q63<FctrChngDts!$A$2,$R63<FctrChngDts!$A$2),SUM($R63-$Q63+1),IF(AND($Q63>FctrChngDts!$A$2,$R63>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R63+1),0)))))","v":0},{"$f":"IF($T63=0,0,IF($U63=0,0,IF(AND($T63<FctrChngDts!$A$2,$U63>=FctrChngDts!$A$2),SUM($U63-FctrChngDts!$A$2+1),IF(AND($T63>=FctrChngDts!$A$2,$U63<FctrChngDts!$B$2),SUM($U63-$T63+1),IF(AND($T63>=FctrChngDts!$A$2,$U63>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T63)<0),0,IF(AND($T63>=FctrChngDts!$A$2,$U63>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T63),0))))))","v":0},{"$f":"IF($T63=0,0,IF($U63=0,0,IF(AND($T63<FctrChngDts!$A$2,$U63>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T63),IF(AND($T63>=FctrChngDts!$B$2,$U63>=FctrChngDts!$B$2),SUM($U63-$T63+1),IF(AND($T63<FctrChngDts!$A$2,$U63<FctrChngDts!$A$2),SUM($U63-$T63+1),IF(AND($T63>=FctrChngDts!$A$2,$U63>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U63+1),0))))))","v":0},{"$f":"IF($W63=0,0,IF($X63=0,0,IF(AND($W63>=FctrChngDts!$A$2,$X63>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W63)<0),0,IF(AND($W63>=FctrChngDts!$A$2,$X63>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W63),IF(AND($W63>=FctrChngDts!$A$2,$X63<FctrChngDts!$B$2),SUM($X63-$W63+1),IF(AND($W63<FctrChngDts!$A$2,$X63>=FctrChngDts!$A$2),SUM($X63-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W63=0,0,IF($X63=0,0,IF(AND($W63<FctrChngDts!$A$2,$X63<FctrChngDts!$A$2),SUM($X63-$W63+1),IF(AND($W63>=FctrChngDts!$A$2,$X63>=FctrChngDts!$B$2,SUM($X63-FctrChngDts!$B$2+1)<=$Y63),SUM($X63-FctrChngDts!$B$2+1),IF(AND($W63>=FctrChngDts!$A$2,$X63>=FctrChngDts!$B$2),SUM($X63-$W63+1),IF(AND($W63<FctrChngDts!$A$2,$X63>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W63),0))))))","v":0},{"$f":"IF(AND($D63>=FctrChngDts!$C$2,$E63<FctrChngDts!$E$2),\"1\",IF(AND($D63>=FctrChngDts!$E$2,$E63<FctrChngDts!$G$2),\"2\",IF(AND($D63>=FctrChngDts!$G$2,$E63<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D63>=FctrChngDts!$D$2,,IF(AND($D63>=FctrChngDts!$C$2,$D63<=FctrChngDts!$D$2),$D63,IF(AND($D63>=FctrChngDts!$C$2,$D63>=FctrChngDts!$D$2,$E63>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D63>FctrChngDts!$D$2,,IF($D63=FctrChngDts!$D$2,$D63,IF(AND($D63>=FctrChngDts!$C$2,$E63<FctrChngDts!$D$2),$E63,IF(AND($D63>=FctrChngDts!$C$2,$E63>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D63>=FctrChngDts!$D$2,$E63>=FctrChngDts!$D$2,$E63>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E63<FctrChngDts!$D$2,$E63<=FctrChngDts!$D$2),$E63,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D63<FctrChngDts!$E$2,$E63<FctrChngDts!$E$2),,IF($D63>FctrChngDts!$F$2,,IF(AND($D63>=FctrChngDts!$E$2,$D63<=FctrChngDts!$F$2),$D63,IF(AND($D63>=FctrChngDts!$E$2,$D63>=FctrChngDts!$F$2,$E63>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D63>FctrChngDts!$F$2,,IF($E63=FctrChngDts!$F$2,$E63,IF(AND($D63<FctrChngDts!$E$2,$E63<=FctrChngDts!$F$2),$E63,IF(AND($D63>=FctrChngDts!$E$2,$E63<FctrChngDts!$F$2),$E63,IF(AND($D63>=FctrChngDts!$E$2,$E63>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D63>=FctrChngDts!$F$2,$E63>=FctrChngDts!$F$2,$E63>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D63<FctrChngDts!$G$2,$E63<FctrChngDts!$G$2),,IF($D63>FctrChngDts!$H$2,,IF(AND($D63>=FctrChngDts!$G$2,$D63<=FctrChngDts!$H$2),$D63,IF(AND($D63>=FctrChngDts!$G$2,$D63>=FctrChngDts!$H$2,$E63>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D63>FctrChngDts!$H$2,,IF($E63=FctrChngDts!$H$2,$E63,IF(AND($D63<FctrChngDts!$G$2,$E63<=FctrChngDts!$H$2),$E63,IF(AND($D63>=FctrChngDts!$G$2,$E63<FctrChngDts!$H$2),$E63,IF(AND($D63>=FctrChngDts!$G$2,$E63>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D63>=FctrChngDts!$H$2,$E63>=FctrChngDts!$H$2,$E63>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A63,Tenant!$A63:$J362,6,FALSE)","v":0},{"$f":"VLOOKUP($A63,Tenant!$A63:$J362,7,FALSE)","v":0},{"$f":"VLOOKUP($A63,Tenant!$A63:$J362,10,FALSE)","v":0},0,{"$f":"IF(AND($AK63=\"FSP2\",$AJ63=FALSE,$HF63=FALSE),SUM($K63*FctrChngDts!$C$9),IF(AND($AK63=\"FSP2\",$AJ63=TRUE,$HF63=FALSE),SUM($K63*FctrChngDts!$C$10),IF(AND($AK63=\"FSP2P3\",$AJ63=FALSE,$HF63=FALSE),SUM(SUM($K63,$M63)*FctrChngDts!$C$9),IF(AND($AK63=\"FSP2P3\",$AJ63=TRUE,$HF63=FALSE),SUM(SUM($K63,$M63)*FctrChngDts!$C$10),IF(AND($AK63=\"FSP3\",$AJ63=FALSE,$HF63=FALSE),SUM($M63*FctrChngDts!$C$9),IF(AND($AK63=\"FSP3\",$AJ63=TRUE,$HF63=FALSE),SUM($M63*FctrChngDts!$C$10),IF(AND($AK63=\"FSP1\",$AJ63=FALSE,$HF63=FALSE),SUM($I63*FctrChngDts!$C$9),IF(AND($AK63=\"FSP1\",$AJ63=TRUE,$HF63=FALSE),SUM($I63*FctrChngDts!$C$10),IF(AND($AK63=\"FSP1P2\",$AJ63=FALSE,$HF63=FALSE),SUM(SUM($I63,$K63)*FctrChngDts!$C$9),IF(AND($AK63=\"FSP1P2\",$AJ63=TRUE,$HF63=FALSE),SUM(SUM($I63,$K63)*FctrChngDts!$C$10),IF(AND($Z63=\"Summer\",$AK63=\"SSP2P3\",$AJ63=FALSE,$HF63=FALSE),SUM(SUM(SUM(SUM($K63,$M63)*FctrChngDts!$C$9),SUM(SUM($L63,$N63)*FctrChngDts!$C$11))*$AF63),IF(AND($Z63=\"Summer\",$AK63=\"SSP2P3\",$AJ63=TRUE,$HF63=FALSE),SUM(SUM(SUM(SUM($K63,$M63)*FctrChngDts!$C$10),SUM(SUM($L63,$N63)*FctrChngDts!$C$12))*$AF63),IF(AND($Z63=\"Winter\",$AK63=\"SSP2P3\",$AJ63=FALSE,$HF63=FALSE),SUM(SUM(SUM(SUM($K63,$M63)*FctrChngDts!$C$9),SUM(SUM($L63,$N63)*FctrChngDts!$C$11))-$AO63),IF(AND($Z63=\"Winter\",$AK63=\"SSP2P3\",$AJ63=TRUE,$HF63=FALSE),SUM(SUM(SUM(SUM($K63,$M63)*FctrChngDts!$C$10),SUM(SUM($L63,$N63)*FctrChngDts!$C$12))-$AO63),IF(AND($Z63=\"Summer\",$AK63=\"SSP1P2\",$AJ63=FALSE,$HF63=FALSE),SUM(SUM(SUM(SUM($I63,$K63)*FctrChngDts!$C$9),SUM(SUM($J63,$L63)*FctrChngDts!$C$11))*$AF63),IF(AND($Z63=\"Summer\",$AK63=\"SSP1P2\",$AJ63=TRUE,$HF63=FALSE),SUM(SUM(SUM(SUM($I63,$K63)*FctrChngDts!$C$10),SUM(SUM($J63,$L63)*FctrChngDts!$C$12))*$AF63),IF(AND($Z63=\"Winter\",$AK63=\"SSP1P2\",$AJ63=FALSE,$HF63=FALSE),SUM(SUM(SUM(SUM($I63,$K63)*FctrChngDts!$C$9),SUM(SUM($J63,$L63)*FctrChngDts!$C$11))-$AO63),IF(AND($Z63=\"Winter\",$AK63=\"SSP1P2\",$AJ63=TRUE,$HF63=FALSE),SUM(SUM(SUM(SUM($I63,$K63)*FctrChngDts!$C$10),SUM(SUM($J63,$L63)*FctrChngDts!$C$12))-$AO63),IF(AND($AK63=\"FSP2\",$AJ63=FALSE,$HF63=TRUE),SUM(SUM($HI63*FctrChngDts!$B$9),SUM($HJ63*FctrChngDts!$C$9)),IF(AND($AK63=\"FSP2\",$AJ63=TRUE,$HF63=TRUE),SUM(SUM($HI63*FctrChngDts!$B$10),SUM($HJ63*FctrChngDts!$C$10)),IF(AND($AK63=\"FSP2P3\",$AJ63=FALSE,$HF63=TRUE),SUM(SUM(SUM($HI63,$HK63)*FctrChngDts!$B$9),SUM(SUM($HJ63,$HL63)*FctrChngDts!$C$9)),IF(AND($AK63=\"FSP2P3\",$AJ63=TRUE,$HF63=TRUE),SUM(SUM(SUM($HI63,$HK63)*FctrChngDts!$B$10),SUM(SUM($HJ63,$HL63)*FctrChngDts!$C$10)),IF(AND($AK63=\"FSP3\",$AJ63=FALSE,$HF63=TRUE),SUM(SUM($HK63*FctrChngDts!$B$9),SUM($HL63*FctrChngDts!$C$9)),IF(AND($AK63=\"FSP3\",$AJ63=TRUE,$HF63=TRUE),SUM(SUM($HK63*FctrChngDts!$B$10),SUM($HL63*FctrChngDts!$C$10)),IF(AND($AK63=\"FSP1\",$AJ63=FALSE,$HF63=TRUE),SUM(SUM($HG63*FctrChngDts!$B$9),SUM($HH63*FctrChngDts!$C$9)),IF(AND($AK63=\"FSP1\",$AJ63=TRUE,$HF63=TRUE),SUM(SUM($HG63*FctrChngDts!$B$10),SUM($HH63*FctrChngDts!$C$10)),IF(AND($AK63=\"FSP1P2\",$AJ63=FALSE,$HF63=TRUE),SUM(SUM(SUM($HG63,$HI63)*FctrChngDts!$B$9),SUM(SUM($HH63,$HJ63)*FctrChngDts!$C$9)),IF(AND($AK63=\"FSP1P2\",$AJ63=TRUE,$HF63=TRUE),SUM(SUM(SUM($HG63,$HI63)*FctrChngDts!$B$10),SUM(SUM($HG63,$HI63)*FctrChngDts!$C$10)),IF(AND($Z63=\"Summer\",$AK63=\"SSP2P3\",$AJ63=FALSE,$HF63=TRUE),SUM(SUM(SUM(SUM($HI63,$HK63)*FctrChngDts!$B$9),SUM(SUM($HJ63,$HL63)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO63,$HQ63)*FctrChngDts!$B$11),SUM(SUM($HP63,$HR63)*FctrChngDts!$C$11))*$AF63),IF(AND($Z63=\"Summer\",$AK63=\"SSP2P3\",$AJ63=TRUE,$HF63=TRUE),SUM(SUM(SUM(SUM($HI63,$HK63)*FctrChngDts!$B$10),SUM(SUM($HJ63,$HL63)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO63,$HQ63)*FctrChngDts!$B$12),SUM(SUM($HP63,$HR63)*FctrChngDts!$C$12))*$AF63),IF(AND($Z63=\"Winter\",$AK63=\"SSP2P3\",$AJ63=FALSE,$HF63=TRUE),SUM(SUM(SUM(SUM($HI63,$HK63)*FctrChngDts!$B$9),SUM(SUM($HJ63,$HL63)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO63,$HQ63)*FctrChngDts!$B$11),SUM(SUM($HP63,$HR63)*FctrChngDts!$C$11))-$AO63),IF(AND($Z63=\"Winter\",$AK63=\"SSP2P3\",$AJ63=TRUE,$HF63=TRUE),SUM(SUM(SUM(SUM($HI63,$HK63)*FctrChngDts!$B$10),SUM(SUM($HO63,$HQ63)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO63,$HQ63)*FctrChngDts!$B$12),SUM(SUM($HP63,$HR63)*FctrChngDts!$C$12))-$AO63),IF(AND($Z63=\"Summer\",$AK63=\"SSP1P2\",$AJ63=FALSE,$HF63=TRUE),SUM(SUM(SUM(SUM($HG63,$HI63)*FctrChngDts!$B$9),SUM(SUM($HH63,$HJ63)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM63,$HO63)*FctrChngDts!$B$11),SUM(SUM($HN63,$HP63)*FctrChngDts!$C$11))*$AF63),IF(AND($Z63=\"Summer\",$AK63=\"SSP1P2\",$AJ63=TRUE,$HF63=TRUE),SUM(SUM(SUM(SUM($HG63,$HI63)*FctrChngDts!$B$10),SUM(SUM($HH63,$HJ63)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM63,$HO63)*FctrChngDts!$B$12),SUM(SUM($HN63,$HP63)*FctrChngDts!$C$12))*$AF63),IF(AND($Z63=\"Winter\",$AK63=\"SSP1P2\",$AJ63=FALSE,$HF63=TRUE),SUM(SUM(SUM(SUM($HG63,$HI63)*FctrChngDts!$B$9),SUM(SUM($HH63,$HJ63)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM63,$HO63)*FctrChngDts!$B$11),SUM(SUM($HN63,$HP63)*FctrChngDts!$C$11))-$AO63),IF(AND($Z63=\"Winter\",$AK63=\"SSP1P2\",$AJ63=TRUE,$HF63=TRUE),SUM(SUM(SUM(SUM($HG63,$HI63)*FctrChngDts!$B$10),SUM(SUM($HH63,$HJ63)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM63,$HO63)*FctrChngDts!$B$12),SUM(SUM($HN63,$HP63)*FctrChngDts!$C$12))-$AO63),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK63=\"FWP1\",$AJ63=FALSE,$HF63=FALSE),SUM($J63*FctrChngDts!$C$11),IF(AND($AK63=\"FWP1\",$AJ63=TRUE,$HF63=FALSE),SUM($J63*FctrChngDts!$C$12),IF(AND($AK63=\"FWP1P2\",$AJ63=FALSE,$HF63=FALSE),SUM(SUM($J63,$L63)*FctrChngDts!$C$11),IF(AND($AK63=\"FWP1P2\",$AJ63=TRUE,$HF63=FALSE),SUM(SUM($J63,$L63)*FctrChngDts!$C$12),IF(AND($AK63=\"FWP2\",$AJ63=FALSE,$HF63=FALSE),SUM($L63*FctrChngDts!$C$11),IF(AND($AK63=\"FWP2\",$AJ63=TRUE,$HF63=FALSE),SUM($L63*FctrChngDts!$C$12),IF(AND($AK63=\"FWP2P3\",$AJ63=FALSE,$HF63=FALSE),SUM(SUM($L63,$N63)*FctrChngDts!$C$11),IF(AND($AK63=\"FWP2P3\",$AJ63=TRUE,$HF63=FALSE),SUM(SUM($L63,$N63)*FctrChngDts!$C$12),IF(AND($AK63=\"FWP3\",$AJ63=FALSE,$HF63=FALSE),SUM($N63*FctrChngDts!$C$11),IF(AND($AK63=\"FWP3\",$AJ63=TRUE,$HF63=FALSE),SUM($N63*FctrChngDts!$C$12),IF(AND($Z63=\"Winter\",$AK63=\"SSP1P2\",$AJ63=FALSE,$HF63=FALSE),SUM(SUM(SUM($I63,$K63)*FctrChngDts!$C$9),SUM(SUM($J63,$L63)*FctrChngDts!$C$11))*$AG63,IF(AND($Z63=\"Winter\",$AK63=\"SSP1P2\",$AJ63=TRUE,$HF63=FALSE),SUM(SUM(SUM($I63,$K63)*FctrChngDts!$B$10),SUM(SUM($J63,$L63)*FctrChngDts!$B$12))*$AG63,IF(AND($Z63=\"Summer\",$AK63=\"SSP1P2\",$AJ63=FALSE,$HF63=FALSE),SUM(SUM(SUM($I63,$K63)*FctrChngDts!$B$9),SUM(SUM($J63,$L63)*FctrChngDts!$B$11))-$AJ63,IF(AND($Z63=\"Summer\",$AK63=\"SSP1P2\",$AJ63=TRUE,$HF63=FALSE),SUM(SUM(SUM($I63,$K63)*FctrChngDts!$C$10),SUM(SUM($J63,$L63)*FctrChngDts!$C$12))-$AJ63,IF(AND($Z63=\"Winter\",$AK63=\"SSP2P3\",$AJ63=FALSE,$HF63=FALSE),SUM(SUM(SUM($K63,$M63)*FctrChngDts!$C$9),SUM(SUM($L63,$N63)*FctrChngDts!$C$11))*$AG63,IF(AND($Z63=\"Winter\",$AK63=\"SSP2P3\",$AJ63=TRUE,$HF63=FALSE),SUM(SUM(SUM($K63,$M63)*FctrChngDts!$C$10),SUM(SUM($L63,$N63)*FctrChngDts!$C$12))*$AG63,IF(AND($Z63=\"Summer\",$AK63=\"SSP2P3\",$AJ63=FALSE,$HF63=FALSE),SUM(SUM(SUM($K63,$M63)*FctrChngDts!$C$9),SUM(SUM($L63,$N63)*FctrChngDts!$C$11))-$AJ63,IF(AND($Z63=\"Summer\",$AK63=\"SSP2P3\",$AJ63=TRUE,$HF63=FALSE),SUM(SUM(SUM($K63,$M63)*FctrChngDts!$C$10),SUM(SUM($L63,$N63)*FctrChngDts!$C$12))-$AJ63,IF(AND($AK63=\"FWP1\",$AJ63=FALSE,$HF63=TRUE),SUM(SUM($HM63*FctrChngDts!$B$11),SUM($HN63*FctrChngDts!$C$11)),IF(AND($AK63=\"FWP1\",$AJ63=TRUE,$HF63=TRUE),SUM(SUM($HM63*FctrChngDts!$B$12),SUM($HN63*FctrChngDts!$C$12)),IF(AND($AK63=\"FWP1P2\",$AJ63=FALSE,$HF63=TRUE),SUM(SUM(SUM($HM63,$HO63)*FctrChngDts!$B$11),SUM(SUM($HN63,$HP63)*FctrChngDts!$C$11)),IF(AND($AK63=\"FWP1P2\",$AJ63=TRUE,$HF63=TRUE),SUM(SUM(SUM($HM63,$KP63)*FctrChngDts!$C$12),SUM(SUM($HN63,$HP63)*FctrChngDts!$C$12)),IF(AND($AK63=\"FWP2\",$AJ63=FALSE,$HF63=TRUE),SUM(SUM($HO63*FctrChngDts!$B$11),SUM($HO63*FctrChngDts!$C$11)),IF(AND($AK63=\"FWP2\",$AJ63=TRUE,$HF63=TRUE),SUM(SUM($HO63*FctrChngDts!$B$12),SUM($HO63*FctrChngDts!$C$12)),IF(AND($AK63=\"FWP2P3\",$AJ63=FALSE,$HF63=TRUE),SUM(SUM(SUM($HO63,$HQ63)*FctrChngDts!$C$11),SUM(SUM($HP63,$HR63)*FctrChngDts!$C$11)),IF(AND($AK63=\"FWP2P3\",$AJ63=TRUE,$HF63=TRUE),SUM(SUM(SUM($HO63,$HQ63)*FctrChngDts!$C$12),SUM(SUM($HP63,$HR63)*FctrChngDts!$C$12)),IF(AND($AK63=\"FWP3\",$AJ63=FALSE,$HF63=TRUE),SUM(SUM($HQ63*FctrChngDts!$B$11),SUM($HR63*FctrChngDts!$C$11)),IF(AND($AK63=\"FWP3\",$AJ63=TRUE,$HF63=TRUE),SUM(SUM($HQ63*FctrChngDts!$B$12),SUM($HR63*FctrChngDts!$C$12)),IF(AND($Z63=\"Winter\",$AK63=\"SSP1P2\",$AJ63=FALSE,$HF63=TRUE),SUM(SUM(SUM(SUM($HG63,$HI63)*FctrChngDts!$B$9),SUM(SUM($HH63,$HJ63)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM63,$HO63)*FctrChngDts!$B$11),SUM(SUM($HN63,$HP63)*FctrChngDts!$C$11))*$AG63),IF(AND($Z63=\"Winter\",$AK63=\"SSP1P2\",$AJ63=TRUE,$HF63=TRUE),SUM(SUM(SUM(SUM($HG63,$HI63)*FctrChngDts!$B$10), SUM(SUM($HH63,$HJ63)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM63,$HO63)*FctrChngDts!$B$12),SUM(SUM($HN63,$HP63)*FctrChngDts!$C$12))*$AG63),IF(AND($Z63=\"Summer\",$AK63=\"SSP1P2\",$AJ63=FALSE,$HF63=TRUE),SUM(SUM(SUM(SUM($HG63,$HI63)*FctrChngDts!$B$9),SUM(SUM($HH63,$HJ63)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM63,$HO63)*FctrChngDts!$B$11),SUM(SUM($HN63,$HP63)*FctrChngDts!$C$11))-$AJ63),IF(AND($Z63=\"Summer\",$AK63=\"SSP1P2\",$AJ63=TRUE,$HF63=TRUE),SUM(SUM(SUM(SUM($HG63,$HI63)*FctrChngDts!$B$10),SUM(SUM($HH63,$HJ63)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM63,$HO63)*FctrChngDts!$B$12),SUM(SUM($HN63,$HP63)*FctrChngDts!$C$12))-$AJ63),IF(AND($Z63=\"Winter\",$AK63=\"SSP2P3\",$AJ63=FALSE,$HF63=TRUE),SUM(SUM(SUM(SUM($HI63,$HK63)*FctrChngDts!$B$9),SUM(SUM($HJ63,$HL63)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO63,$HQ63)*FctrChngDts!$B$11),SUM(SUM($HP63,$HR63)*FctrChngDts!$C$11))*$AG63),IF(AND($Z63=\"Winter\",$AK63=\"SSP2P3\",$AJ63=TRUE,$HF63=TRUE),SUM(SUM(SUM(SUM($HI63,$HK63)*FctrChngDts!$B$10), SUM(SUM($HJ63,$HL63)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO63,$HQ63)*FctrChngDts!$B$12),SUM(SUM($HP63,$HR63)*FctrChngDts!$C$12))*$AG63),IF(AND($Z63=\"Summer\",$AK63=\"SSP2P3\",$AJ63=FALSE,$HF63=TRUE),SUM(SUM(SUM(SUM($HI63,$HK63)*FctrChngDts!$B$9),SUM(SUM($HJ63,$HL63)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO63,$HQ63)*FctrChngDts!$B$11),SUM(SUM($HP63,$HR63)*FctrChngDts!$C$11))-$AJ63),IF(AND($Z63=\"Summer\",$AK63=\"SSP2P3\",$AJ63=TRUE,$HF63=TRUE),SUM(SUM(SUM(SUM($HI63,$HK63)*FctrChngDts!$B$10), SUM(SUM($HJ63,$HL63)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO63,$HQ63)*FctrChngDts!$B$12),SUM(SUM($HP63,$HR63)*FctrChngDts!$C$12))-$AJ63),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK63=\"FSP1\",$AH63=TRUE,SUM(SUM(SUM($AI63*FctrChngDts!$B$13)*I63),$AR63)>$AD63),$AD63,IF(AND($AK63=\"FSP1\",$AH63=TRUE,SUM(SUM(SUM($AI63*FctrChngDts!$B$13)*$I63),$AR63)<=$AD63),SUM(SUM(SUM($AI63*FctrChngDts!$B$13)*$I63),$AR63),IF(AND($Z63=\"Summer\",$AK63=\"SSP1\",$AH63=TRUE,SUM(SUM(SUM(SUM($I63,$J63)*SUM($AI63*FctrChngDts!$B$13))*$AF63),$AR63)>$AD63),$AD63,IF(AND($Z63=\"Summer\",$AK63=\"SSP1\",$AH63=TRUE,SUM(SUM(SUM(SUM($I63,$J63)*SUM($AI63*FctrChngDts!$B$13))*$AF63),$AR63)<=$AD63),SUM(SUM(SUM(SUM($I63,$J63)*SUM($AI63*FctrChngDts!$B$13))*$AF63),$AR63),IF(AND($Z63=\"Winter\",$AK63=\"SSP1\",$AH63=TRUE,SUM(SUM(SUM(SUM($I63,$J63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AU63:$AW63)),$AR63)>$AD63),$AD63,IF(AND($Z63=\"Winter\",$AK63=\"SSP1\",$AH63=TRUE,SUM(SUM(SUM(SUM($I63,$J63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AU63:$AW63)),$AR63)<=$AD63),SUM(SUM(SUM(SUM($I63,$J63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AU63:$AW63)),$AR63),IF(AND($AK63=\"FSP1P2\",$AH63=TRUE,SUM(SUM(SUM(SUM($I63,$K63)*SUM($AI63*FctrChngDts!$B$13))*$AF63),$AR63)>$AD63),$AD63,IF(AND($AK63=\"FSP1P2\",$AH63=TRUE,SUM(SUM(SUM(SUM($I63,$K63)*SUM($AI63*FctrChngDts!$B$13))*$AF63),$AR63)<=$AD63),SUM(SUM(SUM(SUM($I63,$K63)*SUM($AI63*FctrChngDts!$B$13))*$AF63),$AR63),IF(AND($Z63=\"Summer\",$AK63=\"SSP1P2\",$AH63=TRUE,SUM(SUM(SUM(SUM($I63,$K63,$J63,$L63)*SUM($AI63*FctrChngDts!$B$13))*$AF63),$AR63)>$AD63),$AD63,IF(AND($Z63=\"Summer\",$AK63=\"SSP1P2\",$AH63=TRUE,SUM(SUM(SUM(SUM($I63,$K63,$J63,$L63)*SUM($AI63*FctrChngDts!$B$13))*$AF63),$AR63)<=$AD63),SUM(SUM(SUM(SUM($I63,$K63,$J63,$L63)*SUM($AI63*FctrChngDts!$B$13))*$AF63),$AR63),IF(AND($Z63=\"Winter\",$AK63=\"SSP1P2\",$AH63=TRUE,SUM(SUM(SUM(SUM($I63,$K63,$J63,$L63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AU63:$AW63)),$AR63)>$AD63),$AD63,IF(AND($Z63=\"Winter\",$AK63=\"SSP1P2\",$AH63=TRUE,SUM(SUM(SUM(SUM($I63,$K63,$J63,$L63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AU63:$AW63)),$AR63)<=$AD63),MIN($AD63,SUM($AL63,SUM(SUM(SUM(SUM($I63,$K63,$J63,$L63)*SUM($AI63*FctrChngDts!$B$13))*$AF63)))),IF(AND($AK63=\"FSP2\",$AH63=TRUE,SUM(SUM(SUM($AI63*FctrChngDts!$B$13)*$K63),$AR63)>$AD63),$AD63,IF(AND($AK63=\"FSP2\",$AH63=TRUE,SUM(SUM(SUM($AI63*FctrChngDts!$B$13)*$K63),$AR63)<=$AD63),SUM(SUM(SUM($AI63*FctrChngDts!$B$13)*$K63),$AR63),IF(AND($Z63=\"Summer\",$AK63=\"SSP2\",$AH63=TRUE,SUM(SUM(SUM(SUM($K63,$L63)*SUM($AI63*FctrChngDts!$B$13))*$AF63),$AR63)>$AD63),$AD63,IF(AND($Z63=\"Summer\",$AK63=\"SSP2\",$AH63=TRUE,SUM(SUM(SUM(SUM($K63,$L63)*SUM($AI63*FctrChngDts!$B$13))*$AF63),$AR63)<=$AD63),SUM(SUM(SUM(SUM($K63,$L63)*SUM($AI63*FctrChngDts!$B$13))*$AF63),$AR63),IF(AND($Z63=\"Winter\",$AK63=\"SSP2\",$AH63=TRUE,SUM(SUM(SUM(SUM($K63,$L63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AU63:$AW63)),$AR63)>$AD63),$AD63,IF(AND($Z63=\"Winter\",$AK63=\"SSP2\",$AH63=TRUE,SUM(SUM(SUM(SUM($K63,$L63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AU63:$AW63)),$AR63)<=$AD63),SUM(SUM(SUM(SUM($K63,$L63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AU63:$AW63)),$AR63),IF(AND($AK63=\"FSP2P3\",$AH63=TRUE,SUM(SUM(SUM(SUM($K63,$M63)*SUM($AI63*FctrChngDts!$B$13))*$AF63),$AR63)>$AD63),$AD63,IF(AND($AK63=\"FSP2P3\",$AH63=TRUE,SUM(SUM(SUM(SUM($K63,$M63)*SUM($AI63*FctrChngDts!$B$13))*$AF63),$AR63)<=$AD63),SUM(SUM(SUM(SUM($K63,$M63)*SUM($AI63*FctrChngDts!$B$13))*$AF63),$AR63),IF(AND($Z63=\"Summer\",$AK63=\"SSP2P3\",$AH63=TRUE,SUM(SUM(SUM(SUM($K63,$L63,$M63,$N63)*SUM($AI63*FctrChngDts!$B$13))*$AF63),$AR63)>$AD63),$AD63,IF(AND($Z63=\"Summer\",$AK63=\"SSP2P3\",$AH63=TRUE,SUM(SUM(SUM(SUM($K63,$L63,$M63,$N63)*SUM($AI63*FctrChngDts!$B$13))*$AF63),$AR63)<=$AD63),SUM(SUM(SUM(SUM($K63,$L63,$M63,$N63)*SUM($AI63*FctrChngDts!$B$13))*$AF63),$AR63),IF(AND($Z63=\"Winter\",$AK63=\"SSP2P3\",$AH63=TRUE,SUM(SUM(SUM(SUM($K63,$L63,$M63,$N63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AU63:$AW63)),$AR63)>$AD63),$AD63,IF(AND($Z63=\"Winter\",$AK63=\"SSP2P3\",$AH63=TRUE,SUM(SUM(SUM(SUM($K63,$L63,$M63,$N63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AU63:$AW63)),$AR63)<=$AD63),SUM(SUM(SUM(SUM($K63,$L63,$M63,$N63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AU63:$AW63)),$AR63),IF(AND($AK63=\"FSP3\",$AH63=TRUE,SUM(SUM(SUM($AI63*FctrChngDts!$B$13)*$M63),$AR63)>$AD63),$AD63,IF(AND($AK63=\"FSP3\",$AH63=TRUE,SUM(SUM(SUM($AI63*FctrChngDts!$B$13)*$M63),$AR63)<=$AD63),SUM(SUM(SUM($AI63*FctrChngDts!$B$13)*$M63),$AR63),IF(AND($Z63=\"Summer\",$AK63=\"SSP3\",$AH63=TRUE,SUM(SUM(SUM(SUM($M63,$N63)*SUM($AI63*FctrChngDts!$B$13))*$AF63),$AR63)>$AD63),$AD63,IF(AND($Z63=\"Summer\",$AK63=\"SSP3\",$AH63=TRUE,SUM(SUM(SUM(SUM($M63,$N63)*SUM($AI63*FctrChngDts!$B$13))*$AF63),$AR63)<=$AD63),SUM(SUM(SUM(SUM($M63,$N63)*SUM($AI63*FctrChngDts!$B$13))*$AF63),$AR63),IF(AND($Z63=\"Winter\",$AK63=\"SSP3\",$AH63=TRUE,SUM(SUM(SUM(SUM($M63,$N63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AU63:$AW63)),$AR63)>$AD63),$AD63,IF(AND($Z63=\"Winter\",$AK63=\"SSP3\",$AH63=TRUE,SUM(SUM(SUM(SUM($M63,$N63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AU63:$AW63)),$AR63)<=$AD63),SUM(SUM(SUM(SUM($M63,$N63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AU63:$AW63)),$AR63),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK63=\"FWP1\",$AH63=TRUE,SUM(SUM(SUM($AI63*FctrChngDts!$B$13)*$J63),$AU63)>$AE63),$AE63,IF(AND($AK63=\"FWP1\",$AH63=TRUE,SUM(SUM(SUM($AI63*FctrChngDts!$B$13)*$J63),$AU63)<=$AE63),SUM(SUM(SUM($AI63*FctrChngDts!$B$13)*$J63),$AU63),IF(AND($Z63=\"Winter\",$AK63=\"SSP1\",$AH63=TRUE,SUM(SUM(SUM(SUM($I63,$J63)*SUM($AI63*FctrChngDts!$B$13))*$AG63),$AU63)>$AE63),$AE63,IF(AND($Z63=\"Winter\",$AK63=\"SSP1\",$AH63=TRUE,SUM(SUM(SUM(SUM($I63,$J63)*SUM($AI63*FctrChngDts!$B$13))*$AG63),$AU63)<=$AE63),SUM(SUM(SUM(SUM($I63,$J63)*SUM($AI63*FctrChngDts!$B$13))*$AG63),$AU63),IF(AND($Z63=\"Summer\",$AK63=\"SSP1\",$AH63=TRUE,SUM(SUM(SUM(SUM($I63,$J63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AR63:$AT63)),$AU63)>$AE63),$AE63,IF(AND($Z63=\"Summer\",$AK63=\"SSP1\",$AH63=TRUE,SUM(SUM(SUM(SUM($I63,$J63)*SUM($AI63*FctrChngDts!$B$13))- SUM($AR63:$AT63)),$AU63)<=$AE63),SUM(SUM(SUM(SUM($I63,$J63)*SUM($AI63*FctrChngDts!$B$13))- SUM($AR63:$AT63)),$AU63),IF(AND($AK63=\"FWP1P2\",$AH63=TRUE,SUM(SUM(SUM(SUM($J63,$L63)*SUM($AI63*FctrChngDts!$B$13))*$AG63),$AU63)>$AE63),$AE63,IF(AND($AK63=\"FWP1P2\",$AH63=TRUE,SUM(SUM(SUM(SUM($J63,$L63)*SUM($AI63*FctrChngDts!$B$13))*$AG63),$AU63)<=$AE63),SUM(SUM(SUM(SUM($J63,$L63)*SUM($AI63*FctrChngDts!$B$13))*$AG63),$AU63),IF(AND($Z63=\"Winter\",$AK63=\"SSP1P2\",$AH63=TRUE,SUM(SUM(SUM(SUM($I63,$K63,$J63,$L63)*SUM($AI63*FctrChngDts!$B$13))*$AG63),$AU63)>$AE63),$AE63,IF(AND($Z63=\"Winter\",$AK63=\"SSP1P2\",$AH63=TRUE,SUM(SUM(SUM(SUM($I63,$K63,$J63,$L63)*SUM($AI63*FctrChngDts!$B$13))*$AG63),$AU63)<=$AE63),SUM(SUM(SUM(SUM($I63,$K63,$J63,$L63)*SUM($AI63*FctrChngDts!$B$13))*$AG63),$AU63),IF(AND($Z63=\"Summer\",$AK63=\"SSP1P2\",$AH63=TRUE,SUM(SUM(SUM(SUM($I63,$K63,$J63,$L63)*SUM($AI63*FctrChngDts!$B$13))- SUM($AR63:$AT63)),$AU63)>$AE63),$AE63,IF(AND($Z63=\"Summer\",$AK63=\"SSP1P2\",$AH63=TRUE,SUM(SUM(SUM(SUM($I63,$K63,$J63,$L63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AR63:$AT63)),$AU63)<=$AE63),SUM(SUM(SUM(SUM($I63,$K63,$J63,$L63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AR63:$AT63)),$AU63),IF(AND($AK63=\"FWP2\",$AH63=TRUE,SUM(SUM(SUM($AI63*FctrChngDts!$B$13)*$L63),$AU63)>$AE63),$AE63,IF(AND($AK63=\"FWP2\",$AH63=TRUE,SUM(SUM(SUM($AI63*FctrChngDts!$B$13)*$L63),$AU63)<=$AE63),SUM(SUM(SUM($AI63*FctrChngDts!$B$13)*$L63),$AU63),IF(AND($Z63=\"Winter\",$AK63=\"SSP2\",$AH63=TRUE,SUM(SUM(SUM(SUM($K63,$L63)*SUM($AI63*FctrChngDts!$B$13))*$AG63),$AU63)>$AE63),$AE63,IF(AND($Z63=\"Winter\",$AK63=\"SSP2\",$AH63=TRUE,SUM(SUM(SUM(SUM($K63,$L63)*SUM($AI63*FctrChngDts!$B$13))*$AG63),$AU63)<=$AE63),SUM(SUM(SUM(SUM($K63,$L63)*SUM($AI63*FctrChngDts!$B$13))*$AG63),$AU63),IF(AND($Z63=\"Summer\",$AK63=\"SSP2\",$AH63=TRUE,SUM(SUM(SUM(SUM($K63,$L63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AR63:$AT63)),$AU63)>$AE63),$AE63,IF(AND($Z63=\"Summer\",$AK63=\"SSP2\",$AH63=TRUE,SUM(SUM(SUM(SUM($K63,$L63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AR63:$AT63)),$AU63)<=$AE63),SUM(SUM(SUM(SUM($K63,$L63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AR63:$AT63)),$AU63),IF(AND($AK63=\"FWP2P3\",$AH63=TRUE,SUM(SUM(SUM(SUM($L63,$N63)*SUM($AI63*FctrChngDts!$B$13))*$AG63),$AU63)>$AE63),$AE63,IF(AND($AK63=\"FWP2P3\",$AH63=TRUE,SUM(SUM(SUM(SUM($L63,$N63)*SUM($AI63*FctrChngDts!$B$13))*$AG63),$AU63)<=$AE63),SUM(SUM(SUM(SUM($L63,$N63)*SUM($AI63*FctrChngDts!$B$13))*$AG63),$AU63),IF(AND($Z63=\"Winter\",$AK63=\"SSP2P3\",$AH63=TRUE,SUM(SUM(SUM(SUM($K63,$L63,$M63,$N63)*SUM($AI63*FctrChngDts!$B$13))*$AG63),$AU63)>$AE63),$AE63,IF(AND($Z63=\"Winter\",$AK63=\"SSP2P3\",$AH63=TRUE,SUM(SUM(SUM(SUM($K63,$L63,$M63,$N63)*SUM($AI63*FctrChngDts!$B$13))*$AG63),$AU63)<=$AE63),SUM(SUM(SUM(SUM($K63,$L63,$M63,$N63)*SUM($AI63*FctrChngDts!$B$13))*$AG63),$AU63),IF(AND($Z63=\"Summer\",$AK63=\"SSP2P3\",$AH63=TRUE,SUM(SUM(SUM(SUM($K63,$L63,$M63,$N63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AR63:$AT63)),$AU63)>$AE63),$AE63,IF(AND($Z63=\"Summer\",$AK63=\"SSP2P3\",$AH63=TRUE,SUM(SUM(SUM(SUM($K63,$L63,$M63,$N63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AR63:$AT63)),$AU63)<=$AE63),SUM(SUM(SUM(SUM($K63,$L63,$M63,$N63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AR63:$AT63)),$AU63),IF(AND($AK63=\"FWP3\",$AH63=TRUE,SUM(SUM(SUM($AI63*FctrChngDts!$B$13)*$N63),$AU63)>$AE63),$AE63,IF(AND($AK63=\"FWP3\",$AH63=TRUE,SUM(SUM(SUM($AI63*FctrChngDts!$B$13)*$N63),$AU63)<=$AE63),SUM(SUM(SUM($AI63*FctrChngDts!$B$13)*$N63),$AU63),IF(AND($Z63=\"Winter\",$AK63=\"SSP3\",$AH63=TRUE,SUM(SUM(SUM(SUM($M63,$N63)*SUM($AI63*FctrChngDts!$B$13))*$AG63),$AU63)>$AE63),$AE63,IF(AND($Z63=\"Winter\",$AK63=\"SSP3\",$AH63=TRUE,SUM(SUM(SUM(SUM($M63,$N63)*SUM($AI63*FctrChngDts!$B$13))*$AG63),$AU63)<=$AE63),SUM(SUM(SUM(SUM($M63,$N63)*SUM($AI63*FctrChngDts!$B$13))*$AG63),$AU63),IF(AND($Z63=\"Summer\",$AK63=\"SSP3\",$AH63=TRUE,SUM(SUM(SUM(SUM($M63,$N63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AR63:$AT63)),$AU63)>$AE63),$AE63,IF(AND($Z63=\"Summer\",$AK63=\"SSP3\",$AH63=TRUE,SUM(SUM(SUM(SUM($M63,$N63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AR63:$AT63)),$AU63)<=$AE63),SUM(SUM(SUM(SUM($M63,$N63)*SUM($AI63*FctrChngDts!$B$13))-SUM($AR63:$AT63)),$AU63),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I63>0,$AH63=FALSE),SUM($AR63*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I63>0,$AH63=TRUE),SUM($AX63*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I63>0,$AH63=FALSE),SUM($AS63*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I63>0,$AH63=TRUE),SUM($AY63*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I63>0,$AH63=FALSE),SUM($AT63*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I63>0,$AH63=TRUE),SUM($AZ63*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J63>0,$AH63=FALSE),SUM($AU63*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J63>0,$AH63=TRUE),SUM($BA63*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J63>0,$AH63=FALSE),SUM($AV63*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J63>0,$AH63=TRUE),SUM($BB63*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J63>0,$AH63=FALSE),SUM($AW63*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J63>0,$AH63=TRUE),SUM($BC63*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K63>0,$AH63=FALSE),SUM($AR63*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K63>0,$AH63=TRUE),SUM($AX63*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K63>0,$AH63=FALSE),SUM($AS63*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K63>0,$AH63=TRUE),SUM($AY63*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K63>0,$AH63=FALSE),SUM($AT63*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K63>0,$AH63=TRUE),SUM($AZ63*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L63>0,$AH63=FALSE),SUM($AU63*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L63>0,$AH63=TRUE),SUM($BA63*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L63>0,$AH63=FALSE),SUM($AV63*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L63>0,$AH63=TRUE),SUM($BB63*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L63>0,$AH63=FALSE),SUM($AW63*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L63>0,$AH63=TRUE),SUM($BC63*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M63>0,$AH63=FALSE),SUM($AR63*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M63>0,$AH63=TRUE),SUM($AX63*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M63>0,$AH63=FALSE),SUM($AS63*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M63>0,$AH63=TRUE),SUM($AY63*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M63>0,$AH63=FALSE),SUM($AT63*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M63>0,$AH63=TRUE),SUM($AZ63*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N63>0,$AH63=FALSE),SUM($AU63*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N63>0,$AH63=TRUE),SUM($BA63*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N63>0,$AH63=FALSE),SUM($AV63*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N63>0,$AH63=TRUE),SUM($BB63*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N63>0,$AH63=FALSE),SUM($AW63*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N63>0,$AH63=TRUE),SUM($BC63*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I63=0,0,IF(AND($I63>0,$K63>0,$AH63=FALSE),SUM($AR63/$P63*$I63),IF(AND($I63>0,$K63=0,$AH63=FALSE),$AR63,IF(AND($I63>0,$K63>0,$AH63=TRUE),ROUND(MIN($HU63,SUM(SUM($I63,$K63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA63,SUM(SUM($I63,$K63)*(FctrChngDts!$B$13)*$AI63)*$IA63)),0),IF(AND($I63>0,$K63=0,$AH63=TRUE),$AX63))))),0)","v":0},{"$f":"ROUND(IF($I63=0,0,IF(AND($I63>0,$K63>0,$AH63=FALSE),SUM($AS63/$P63*$I63),IF(AND($I63>0,$K63=0,$AH63=FALSE),$AS63,IF(AND($I63>0,$K63>0,$AH63=TRUE),ROUND(MIN(SUM($HU63-$BW63),SUM(SUM($I63,$K63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA63)*3),0),IF(AND($I63>0,$K63=0,$AH63=TRUE),$AY63))))),0)","v":0},0,{"$f":"IF($J63=0,0,IF(AND($J63>0,$L63=0,$N63=0,$AH63=FALSE,$AJ63=FALSE),ROUND(MIN($HX63,SUM($AU63,$BA63)),0),IF(AND($J63>0,$L63=0,$N63=0,$AH63=TRUE,$AJ63=FALSE),ROUND(MIN($HX63,SUM($AU63,SUM($J63*$AI63*FctrChngDts!$B$13))),0),IF(AND($J63>0,$L63>0,$N63=0,$AH63=FALSE,$AJ63=FALSE),ROUND(MIN($HX63,SUM(SUM($J63,$L63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA63,SUM(SUM($J63,$L63)*(FctrChngDts!$B$13)*$AI63)*$IA63)),0),IF(AND($J63>0,$L63>0,$N63=0,$AH63=TRUE,$AJ63=FALSE),ROUND(MIN($HX63,SUM(SUM(SUM(SUM($J63,$L63)*FctrChngDts!$C$11*$IA63),SUM(SUM($J63,$L63)*SUM(FctrChngDts!$B$13*$AI63)*$IA63)))),0),IF(AND($J63>0,$L63=0,$N63=0,$AH63=FALSE,$AJ63=TRUE),ROUND(MIN($HX63,SUM($AU63,$BA63)),0),IF(AND($J63>0,$L63=0,$N63=0,$AH63=TRUE,$AJ63=TRUE),ROUND(MIN($HX63,SUM($AU63,SUM($J63*$AI63*FctrChngDts!$B$13))),0),IF(AND($J63>0,$L63>0,$N63=0,$AH63=FALSE,$AJ63=TRUE),ROUND(MIN($HX63,SUM(SUM($J63,$L63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA63,SUM(SUM($J63,$L63)*(FctrChngDts!$B$13)*$AI63)*$IA63)),0),IF(AND($J63>0,$L63>0,$N63=0,$AH63=TRUE,$AJ63=TRUE),ROUND(MIN($HX63,SUM(SUM(SUM(SUM($J63,$L63)*FctrChngDts!$C$12*$IA63),SUM(SUM($J63,$L63)*SUM(FctrChngDts!$B$13*$AI63)*$IA63)))),0))))))))))","v":0},{"$f":"IF($J63=0,0,IF(AND($J63>0,$L63=0,$N63=0,$AH63=FALSE,$AJ63=FALSE),ROUND(MIN(SUM($HX63-$BZ63),SUM($AU63*3)),0),IF(AND($J63>0,$L63=0,$N63=0,$AH63=TRUE,$AJ63=FALSE),ROUND(MIN(SUM($HX63-$BZ63),SUM(SUM($J63,$L63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA63)*3),0),IF(AND($J63>0,$L63>0,$N63=0,$AH63=FALSE,$AJ63=FALSE),ROUND(MIN(SUM($HX63-$BZ63),SUM(SUM($J63,$L63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA63)*3),0),IF(AND($J63>0,$L63>0,$N63=0,$AH63=TRUE,$AJ63=FALSE),ROUND(MIN(SUM($HX63-$BZ63),SUM(SUM($J63,$L63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA63)*3),0),IF(AND($J63>0,$L63=0,$N63=0,$AH63=FALSE,$AJ63=TRUE),ROUND(MIN(SUM($HX63-$BZ63),SUM($AU63*3)),0),IF(AND($J63>0,$L63=0,$N63=0,$AH63=TRUE,$AJ63=TRUE),ROUND(MIN(SUM($HX63-$BZ63),SUM(SUM($J63,$L63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA63)*3),0),IF(AND($J63>0,$L63>0,$N63=0,$AH63=FALSE,$AJ63=TRUE),ROUND(MIN(SUM($HX63-$BZ63),SUM(SUM($J63,$L63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA63)*3),0),IF(AND($J63>0,$L63>0,$N63=0,$AH63=TRUE,$AJ63=TRUE),ROUND(MIN(SUM($HX63-$BZ63),SUM(SUM($J63,$L63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA63)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K63=0,0,IF(AND($I63>0,$K63>0,$M63=0,$AH63=FALSE),SUM($AR63-$BW63),IF(AND($I63=0,$K63>0,$M63>0,$AH63=FALSE),SUM($AR63/$P63*$K63),IF(AND($I63=0,$K63>0,$M63=0,$AH63=FALSE),$AR63,IF($K63=0,0,IF(AND($I63>0,$K63>0,$M63=0,$AH63=TRUE),ROUND(MIN($HV63,SUM(SUM($I63,$K63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB63,SUM(SUM($I63,$K63)*(FctrChngDts!$B$13)*$AI63)*$IB63)),0),IF(AND($I63=0,$K63>0,$M63>0,$AH63=TRUE),ROUND(MIN($HV63,SUM(SUM($I63,$K63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB63,SUM(SUM($I63,$K63)*(FctrChngDts!$B$13)*$AI63)*$IB63)),0),IF(AND($I63=0,$K63>0,$M63=0,$AH63=TRUE),$AX63)))))))),0)","v":0},{"$f":"ROUND(IF($K63=0,0,IF(AND($I63>0,$K63>0,$M63=0,$AH63=FALSE),SUM($AS63-$BX63),IF(AND($I63=0,$K63>0,$M63>0,$AH63=FALSE),SUM($AS63/$P63*$K63),IF(AND($I63=0,$K63>0,$M63=0,$AH63=FALSE),$AS63,IF($K63=0,0,IF(AND($I63>0,$K63>0,$M63=0,$AH63=TRUE),ROUND(MIN(SUM($HV63-$BW63),SUM(SUM($I63,$K63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB63)*3),0),IF(AND($I63=0,$K63>0,$M63>0,$AH63=TRUE),ROUND(MIN(SUM($HV63-$BW63),SUM(SUM($I63,$K63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB63)*3),0),IF(AND($I63=0,$K63>0,$M63=0,$AH63=TRUE),$AY63)))))))),0)","v":0},0,{"$f":"IF($L63=0,0,IF(AND($J63>0,$L63>0,$N63=0,$AH63=FALSE,$AJ63=FALSE),ROUND(MIN($HY63,SUM(SUM($J63,$L63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB63,SUM(SUM($J63,$L63)*(FctrChngDts!$B$13)*$AI63)*$IB63)),0),IF(AND($J63>0,$L63>0,$N63=0,$AH63=TRUE,$AJ63=FALSE),ROUND(MIN($HY63,SUM(SUM(SUM(SUM($J63,$L63)*FctrChngDts!$C$11*$IB63),SUM(SUM($J63,$L63)*SUM(FctrChngDts!$B$13*$AI63)*$IB63)))),0),IF(AND($J63=0,$L63>0,$N63=0,$AH63=FALSE,$AJ63=FALSE),ROUND(MIN($HY63,SUM($L63*FctrChngDts!$C$11)),0),IF(AND($J63=0,$L63>0,$N63=0,$AH63=TRUE,$AJ63=FALSE),ROUND(MIN($HY63,SUM(SUM(SUM(SUM($J63,$L63)*FctrChngDts!$C$11*$IB63),SUM(SUM($J63,$L63)*SUM(FctrChngDts!$B$13*$AI63)*$IB63)))),0),IF(AND($J63>0,$L63>0,$N63=0,$AH63=FALSE,$AJ63=TRUE),ROUND(MIN($HY63,SUM(SUM($J63,$L63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB63,SUM(SUM($J63,$L63)*(FctrChngDts!$B$13)*$AI63)*$IB63)),0),IF(AND($J63>0,$L63>0,$N63=0,$AH63=TRUE,$AJ63=TRUE),ROUND(MIN($HY63,SUM(SUM(SUM(SUM($J63,$L63)*FctrChngDts!$C$12*$IB63),SUM(SUM($J63,$L63)*SUM(FctrChngDts!$B$13*$AI63)*$IB63)))),0),IF(AND($J63=0,$L63>0,$N63=0,$AH63=FALSE,$AJ63=TRUE),ROUND(MIN($HY63,SUM($L63*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J63=0,$L63>0,$N63=0,$AH63=TRUE,$AJ63=TRUE),ROUND(MIN($HY63,SUM(SUM(SUM(SUM($J63,$L63)*FctrChngDts!$C$12*$IB63),SUM(SUM($J63,$L63)*SUM(FctrChngDts!$B$13*$AI63)*$IB63)))),0))))))))))","v":0},{"$f":"IF($L63=0,0,IF(AND($J63>0,$L63>0,$N63=0,$AH63=FALSE,$AJ63=FALSE),ROUND(MIN(SUM($HY63-$CF63),SUM(SUM($J63,$L63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB63)*3),0),IF(AND($J63>0,$L63>0,$N63=0,$AH63=TRUE,$AJ63=FALSE),ROUND(MIN(SUM($HY63-$CF63),SUM(SUM($J63,$L63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB63)*3),0),IF(AND($J63=0,$L63>0,$N63=0,$AH63=FALSE,$AJ63=FALSE),ROUND(MIN(SUM($HY63-$CF63),SUM($AU63*3)),0),IF(AND($J63=0,$L63>0,$N63=0,$AH63=TRUE,$AJ63=FALSE),ROUND(MIN(SUM($HY63-$CF63),SUM(SUM($J63,$L63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB63)*3),0),IF(AND($J63>0,$L63>0,$N63=0,$AH63=FALSE,$AJ63=TRUE),ROUND(MIN(SUM($HY63-$CF63),SUM(SUM($J63,$L63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB63)*3),0),IF(AND($J63>0,$L63>0,$N63=0,$AH63=TRUE,$AJ63=TRUE),ROUND(MIN(SUM($HY63-$CF63),SUM(SUM($J63,$L63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB63)*3),0),IF(AND($J63=0,$L63>0,$N63=0,$AH63=FALSE,$AJ63=TRUE),ROUND(MIN(SUM($HY63-$CF63),SUM($AU63*3)),0),IF(AND($J63=0,$L63>0,$N63=0,$AH63=TRUE,$AJ63=TRUE),ROUND(MIN(SUM($HY63-$CF63),SUM(SUM($J63,$L63)*IF($AJ63=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB63)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S63>0,Account!$AG$2=TRUE,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH63=FALSE),SUM(Usage!$BW63:$CB63)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V63>0,Account!$AG$2=TRUE,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH63=FALSE),SUM(Usage!$CC63:$CH63)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y63>0,Account!$AG$2=TRUE,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH63=FALSE),SUM(Usage!$CI63:$CN63)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH63=TRUE,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S63),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S63)),2)","v":0},{"$f":"ROUND(IF(OR($AH63=TRUE,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V63),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V63)),2)","v":0},{"$f":"IF(OR($AH63=TRUE,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y63),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y63))","v":0},{"$f":"ROUND(IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW63),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW63)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX63),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX63)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY63),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY63)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ63),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ63)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA63),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA63)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB63),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB63)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S63),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC63),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC63)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD63),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD63)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE63),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE63)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF63),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF63)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG63),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG63)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH63),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH63)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V63),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI63),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI63))","v":0},{"$f":"IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ63),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ63))","v":0},{"$f":"IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK63),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK63))","v":0},{"$f":"IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL63),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL63))","v":0},{"$f":"IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM63),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM63))","v":0},{"$f":"IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN63),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN63))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y63)","v":0},0,0,0,0,{"$f":"IF($DW63>IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV63*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV63*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW63-IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV63*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV63*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV63<$DW63,SUM($DW63-$DV63),0))","v":0},{"$f":"IF(OR(AND($D63<=FctrChngDts!$B$14,Usage!$E63>FctrChngDts!$B$14),AND(Usage!$D63<=FctrChngDts!$C$14,Usage!$E63>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW63),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX63),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY63),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ63),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA63),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB63),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC63),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD63),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE63),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF63),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG63),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH63),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI63)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ63)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK63)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL63)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM63)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN63)","v":0},0,{"$f":"IF(AND($S63>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E63<>\"D-CARE\",Tenant!$F63=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET63=TRUE,$S63>0,$V63=0),SUM(SUM($BW63:$CB63)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET63=TRUE,$S63>0,$V63>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW63:$CB63)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET63=TRUE,$S63>0,$V63>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW63:$CB63)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S63>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S63>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S63>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV63=TRUE,$S63>0,$V63=0),SUM(SUM($BW63:$CB63)*'CRS1'!$P$2),IF(AND($EV63=TRUE,$S63>0,$V63>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW63:$CB63)*'CRS1'!$P$2),IF(AND($EV63=TRUE,$S63>0,$V63>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW63:$CB63)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S63>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX63=TRUE,$S63>0,$V63=0),SUM(SUM($BW63:$CB63)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX63=TRUE,$S63>0,$V63>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW63:$CB63)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX63=TRUE,$S63>0,$V63>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW63:$CB63)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S63>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ63=TRUE,$S63>0),SUM(SUM($BW63:$CB63)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V63>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E63<>\"D-CARE\",Tenant!$F63=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB63=TRUE,$S63>0,$V63>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC63:$CH63)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB63=TRUE,$S63>0,$V63>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC63:$CH63)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB63=TRUE,$V63>0,$Y63>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC63:$CH63)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB63=TRUE,$V63>0,$Y63>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC63:$CH63)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB63=TRUE,$S63=0,$V63>0,$Y63=0),SUM(SUM($CC63:$CH63)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V63>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V63>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V63>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD63=TRUE,$S63>0,$V63>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC63:$CH63)*'CRS2'!$P$2),IF(AND($FD63=TRUE,$S63>0,$V63>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC63:$CH63)*'CRS2'!$P$2),IF(AND($FD63=TRUE,$V63>0,$Y63>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC63:$CH63)*'CRS2'!$P$2),IF(AND($FD63=TRUE,$V63>0,$Y63>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC63:$CH63)*'CRS2'!$P$2),IF(AND($FD63=TRUE,$S63=0,$V63>0,$Y63=0),SUM(SUM($CC63:$CH63)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V63>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF63=TRUE,$S63>0,$V63>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC63:$CH63)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF63=TRUE,$S63>0,$V63>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC63:$CH63)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF63=TRUE,$V63>0,$Y63>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC63:$CH63)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF63=TRUE,$V63>0,$Y63>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC63:$CH63)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF63=TRUE,$S63=0,$V63>0,$Y63=0),SUM(SUM($CC63:$CH63)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V63>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH63=TRUE,$V63>0),SUM(SUM($CC63:$CH63)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y63>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E63<>\"D-CARE\",Tenant!$F63=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ63=TRUE,$V63=0,$Y63>0),SUM(SUM($CI63:$CN63)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ63=TRUE,$V63>0,$Y63>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI63:$CN63)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ63=TRUE,$V63>0,$Y63>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI63:$CN63)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y63>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y63>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y63>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL63=TRUE,$V63=0,$Y63>0),SUM(SUM($CI63:$CN63)*'CRS3'!$P$2),IF(AND($FL63=TRUE,$V63>0,$Y63>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI63:$CN63)*'CRS3'!$P$2),IF(AND($FL63=TRUE,$V63>0,$Y63>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI63:$CN63)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y63>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN63=TRUE,$V63=0,$Y63>0),SUM(SUM($CI63:$CN63)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN63=TRUE,$V63>0,$Y63>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI63:$CN63)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN63=TRUE,$V63>0,$Y63>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI63:$CN63)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y63>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP63=TRUE,$Y63>0),SUM(SUM($CI63:$CN63)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR63:$FT63))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO63:$CQ63,$FR63:$FT63))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA63:$EF63)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG63:$EL63)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM63:$ER63)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV63,$CO63:$CQ63,$EA63:$ER63)/$P63)*$S63*FctrChngDts!$B$15),SUM(SUM(SUM($DV63,$CO63:$CQ63,$FR63:$FT63)/$P63)*$S63*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV63,$CO63:$CQ63,$EA63:$ER63)/$P63)*$V63*FctrChngDts!$B$15),SUM(SUM(SUM($DV63,$CO63:$CQ63,$FR63:$FT63)/$P63)*$V63*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV63,$CO63:$CQ63,$EA63:$ER63)/$P63)*$Y63*FctrChngDts!$B$15),SUM(SUM(SUM($DV63,$CO63:$CQ63,$FR63:$FT63)/$P63)*$Y63*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA63*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI63*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ63*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ63,$FU63,$GF63,$GZ63:$HE63),IF(Account!$Q$2=TRUE,SUM($DZ63,$FV63,$GF63,$GZ63:$HE63),SUM($DZ63,$ES63,$FU63:$FV63,$GF63,$GZ63:$HE63)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E63),Usage!$P63,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D63,FctrChngDts!$C$17<=Usage!$E63),SUM(FctrChngDts!$C$17-Usage!$D63),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E63),Usage!$P63,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D63,FctrChngDts!$C$19<=Usage!$E63),SUM(FctrChngDts!$C$19-Usage!$D63),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK63*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK63*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL63*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL63*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D63))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A63,Tenant!$A:$J,8,FALSE)=TRUE,$GG63<0),0,SUM(SUM(SUM($GG63/$P63*$GP63)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A63,Tenant!$A:$J,8,FALSE)=TRUE,$GG63<0),0,SUM(SUM(SUM($GG63/$P63*$GQ63)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D63))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A63,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV63*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A63,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW63*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU63:$DA63,$EU63,$EA63:$EF63,$FA63)-SUM(SUM($BW63:$CB63)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD63:$DJ63,$FC63,$EG63:$EL63,$FI63)-SUM(SUM($CC63:$CH63)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM63:$DS63,$FK63,$EM63:$ER63,$FQ63)-SUM(SUM($CI63:$CN63)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO63,$CU63:$DA63,$EU63,$EW63,$EY63,$EA63:$EF63,$FA63,$CP63,$DD63:$DJ63,$FC63,$FE63,$FG63,$EG63:$EL63,$FI63)/$P63*$S63)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO63,$CU63:$DA63,$EU63,$EW63,$EY63,$EA63:$EF63,$FA63,$CP63,$DD63:$DJ63,$FC63,$FE63,$FG63,$EG63:$EL63,$FI63)/$P63*$V63)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ63,$DM63:$DS63,$FK63,$FM63,$FO63,$EM63:$ER63,$FQ63)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D63,BslnAllctnCrrnt!$A$1<=$E63),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK63=\"FSP1\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$Q63,BslnAllctnCrrnt!$A$1<$R63),SUM(BslnAllctnCrrnt!$A$1-$Q63),IF(AND($AK63=\"FSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$Q63,BslnAllctnCrrnt!$A$1<$R63),SUM(BslnAllctnCrrnt!$A$1-$Q63),IF(AND($AK63=\"FSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),$I63,IF(AND($AK63=\"SSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$Q63,BslnAllctnCrrnt!$A$1<$R63),SUM(BslnAllctnCrrnt!$A$1-$Q63),IF(AND($AK63=\"SSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),$I63,0)))))","v":0},{"$f":"IF(AND($AK63=\"FSP1\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$Q63,BslnAllctnCrrnt!$A$1<$R63),SUM($I63-$HG63),IF(AND($AK63=\"FSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$Q63,BslnAllctnCrrnt!$A$1<$R63),SUM($I63-$HG63),IF(AND($AK63=\"FSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM($I63-$HG63),IF(AND($AK63=\"SSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$Q63,BslnAllctnCrrnt!$A$1<$R63),SUM($I63-$HG63),IF(AND($AK63=\"SSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM($I63-$HG63),0)))))","v":0},{"$f":"IF(AND($AK63=\"SSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$Q63,BslnAllctnCrrnt!$A$1<$R63),0,IF(AND(FctrChngDts!$A$2>=$D63,FctrChngDts!$B$2<$E63),IF(AND($AK63=\"SSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM(BslnAllctnCrrnt!$A$1-$T63),0),IF(AND($AK63=\"FSP2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM(BslnAllctnCrrnt!$A$1-$T63),IF(AND($AK63=\"FSP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM(BslnAllctnCrrnt!$A$1-$T63),IF(AND($AK63=\"FSP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$W63,BslnAllctnCrrnt!$A$1<$X63),$K63,IF(AND($AK63=\"FSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$Q63,BslnAllctnCrrnt!$A$1<$R63),0,IF(AND($AK63=\"FSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM(BslnAllctnCrrnt!$A$1-$T63),IF(AND($AK63=\"SSP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM(BslnAllctnCrrnt!$A$1-$T63),IF(AND($AK63=\"SSP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$W63,BslnAllctnCrrnt!$A$1<$X63),$K63,0)))))))))","v":0},{"$f":"IF(AND($AK63=\"SSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$Q63,BslnAllctnCrrnt!$A$1<$R63),SUM($K63-$HI63),IF(AND($AK63=\"SSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM($K63-$HI63),IF(AND($AK63=\"FSP2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM($K63-$HI63),IF(AND($AK63=\"FSP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM($K63-$HI63),IF(AND($AK63=\"FSP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$W63,BslnAllctnCrrnt!$A$1<$X63),SUM($K63-$HI63),IF(AND($AK63=\"FSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$Q63,BslnAllctnCrrnt!$A$1<$R63),SUM($K63-$HI63),IF(AND($AK63=\"FSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM($K63-$HI63),IF(AND($AK63=\"SSP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM($K63-$HI63),IF(AND($AK63=\"SSP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$W63,BslnAllctnCrrnt!$A$1<$X63),SUM($K63-$HI63),0)))))))))","v":0},{"$f":"IF(AND($AK63=\"FSP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),0,IF(AND($AK63=\"FSP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$W63,BslnAllctnCrrnt!$A$1<$X63),SUM(BslnAllctnCrrnt!$A$1-$W63),IF(AND($AK63=\"FSP3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$W63,BslnAllctnCrrnt!$A$1<$X63),SUM(BslnAllctnCrrnt!$A$1-$W63),0)))","v":0},{"$f":"IF(AND($AK63=\"FSP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM($M63-$HK63),IF(AND($AK63=\"FSP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$W63,BslnAllctnCrrnt!$A$1<$X63),SUM($M63-$HK63),IF(AND($AK63=\"FSP3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$W63,BslnAllctnCrrnt!$A$1<$X63),SUM($M63-$HK63),0)))","v":0},{"$f":"IF(AND($AK63=\"FWP1\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$Q63,BslnAllctnCrrnt!$A$1<$R63),SUM(BslnAllctnCrrnt!$A$1-$Q63),IF(AND($AK63=\"FWP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$Q63,BslnAllctnCrrnt!$A$1<$R63),SUM(BslnAllctnCrrnt!$A$1-$Q63),IF(AND($AK63=\"FWP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),$J63,IF(AND(FctrChngDts!$A$2>=$D63,FctrChngDts!$B$2<$E63),IF(AND($AK63=\"SSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$Q63,BslnAllctnCrrnt!$A$1<$R63),SUM(BslnAllctnCrrnt!$A$1-$Q63),0),IF(AND($AK63=\"SSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),$J63,0)))))","v":0},{"$f":"IF(AND($AK63=\"FWP1\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$Q63,BslnAllctnCrrnt!$A$1<$R63),SUM($J63-$HM63),IF(AND($AK63=\"FWP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$Q63,BslnAllctnCrrnt!$A$1<$R63),SUM($J63-$HM63),IF(AND($AK63=\"FWP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM($J63-$HM63),IF(AND($AK63=\"SSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$Q63,BslnAllctnCrrnt!$A$1<$R63),SUM($J63-$HM63),IF(AND($AK63=\"SSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM($J63-$HM63),0)))))","v":0},{"$f":"IF(AND($AK63=\"FWP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$Q63,BslnAllctnCrrnt!$A$1<$R63),0,IF(AND($AK63=\"FWP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM(BslnAllctnCrrnt!$A$1-$T63),IF(AND($AK63=\"FWP2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM(BslnAllctnCrrnt!$A$1-$T63),IF(AND($AK63=\"FWP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM(BslnAllctnCrrnt!$A$1-$T63),IF(AND($AK63=\"FWP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$W63,BslnAllctnCrrnt!$A$1<$X63),$L63,IF(AND($AK63=\"SSP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM(BslnAllctnCrrnt!$A$1-$T63),IF(AND($AK63=\"SSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$Q63,BslnAllctnCrrnt!$A$1<$R63),0,IF(AND($AK63=\"SSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM(BslnAllctnCrrnt!$A$1-$T63),0))))))))","v":0},{"$f":"IF(AND($AK63=\"FWP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$Q63,BslnAllctnCrrnt!$A$1<$R63),SUM($L63-$HO63),IF(AND($AK63=\"FWP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM($L63-$HO63),IF(AND($AK63=\"FWP2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM($L63-$HO63),IF(AND($AK63=\"FWP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM($L63-$HO63),IF(AND($AK63=\"FWP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$W63,BslnAllctnCrrnt!$A$1<$X63),SUM($L63-$HO63),IF(AND($AK63=\"SSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$Q63,BslnAllctnCrrnt!$A$1<$R63),SUM($L63-$HO63),IF(AND($AK63=\"SSP1P2\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM($L63-$HO63),0)))))))","v":0},{"$f":"IF(AND($AK63=\"FWP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),0,IF(AND($AK63=\"FWP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$W63,BslnAllctnCrrnt!$A$1<$X63),SUM(BslnAllctnCrrnt!$A$1-$W63),IF(AND($AK63=\"FWP3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$W63,BslnAllctnCrrnt!$A$1<$X63),SUM(BslnAllctnCrrnt!$A$1-$W63),IF(AND($AK63=\"SSP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),0,IF(AND($AK63=\"SSP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$W63,BslnAllctnCrrnt!$A$1<$X63),SUM(BslnAllctnCrrnt!$A$1-$W63),0)))))","v":0},{"$f":"IF(AND($AK63=\"FWP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM($N63-$HQ63),IF(AND($AK63=\"FWP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$W63,BslnAllctnCrrnt!$A$1<$X63),SUM($N63-$HQ63),IF(AND($AK63=\"FWP3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$W63,BslnAllctnCrrnt!$A$1<$X63),SUM($N63-$HQ63),IF(AND($AK63=\"SSP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$T63,BslnAllctnCrrnt!$A$1<$U63),SUM($N63-$HQ63),IF(AND($AK63=\"SSP2P3\",$HF63=TRUE,BslnAllctnCrrnt!$A$1>=$W63,BslnAllctnCrrnt!$A$1<$X63),SUM($N63-$HQ63),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[67,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G68),0,IF($F68<=$G68,SUM($G68-$F68),IF($F68>$G68,SUM((Account!$L$2-Usage!$F68)+Usage!$G68+1))))","v":0},{"$f":"IF($Q68=0,0,IF($R68=0,0,IF(AND($Q68<FctrChngDts!$A$2,$R68>=FctrChngDts!$A$2),SUM($R68-FctrChngDts!$A$2+1),IF(AND($Q68>=FctrChngDts!$A$2,$R68>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q68),IF(AND($Q68>=FctrChngDts!$A$2,$R68<FctrChngDts!$B$2),SUM($R68-$Q68+1),0)))))","v":0},{"$f":"IF($Q68=0,0,IF($R68=0,0,IF(AND($Q68<FctrChngDts!$A$2,$R68>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q68),IF(AND($Q68<FctrChngDts!$A$2,$R68<FctrChngDts!$A$2),SUM($R68-$Q68+1),IF(AND($Q68>FctrChngDts!$A$2,$R68>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R68+1),0)))))","v":0},{"$f":"IF($T68=0,0,IF($U68=0,0,IF(AND($T68<FctrChngDts!$A$2,$U68>=FctrChngDts!$A$2),SUM($U68-FctrChngDts!$A$2+1),IF(AND($T68>=FctrChngDts!$A$2,$U68<FctrChngDts!$B$2),SUM($U68-$T68+1),IF(AND($T68>=FctrChngDts!$A$2,$U68>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T68)<0),0,IF(AND($T68>=FctrChngDts!$A$2,$U68>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T68),0))))))","v":0},{"$f":"IF($T68=0,0,IF($U68=0,0,IF(AND($T68<FctrChngDts!$A$2,$U68>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T68),IF(AND($T68>=FctrChngDts!$B$2,$U68>=FctrChngDts!$B$2),SUM($U68-$T68+1),IF(AND($T68<FctrChngDts!$A$2,$U68<FctrChngDts!$A$2),SUM($U68-$T68+1),IF(AND($T68>=FctrChngDts!$A$2,$U68>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U68+1),0))))))","v":0},{"$f":"IF($W68=0,0,IF($X68=0,0,IF(AND($W68>=FctrChngDts!$A$2,$X68>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W68)<0),0,IF(AND($W68>=FctrChngDts!$A$2,$X68>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W68),IF(AND($W68>=FctrChngDts!$A$2,$X68<FctrChngDts!$B$2),SUM($X68-$W68+1),IF(AND($W68<FctrChngDts!$A$2,$X68>=FctrChngDts!$A$2),SUM($X68-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W68=0,0,IF($X68=0,0,IF(AND($W68<FctrChngDts!$A$2,$X68<FctrChngDts!$A$2),SUM($X68-$W68+1),IF(AND($W68>=FctrChngDts!$A$2,$X68>=FctrChngDts!$B$2,SUM($X68-FctrChngDts!$B$2+1)<=$Y68),SUM($X68-FctrChngDts!$B$2+1),IF(AND($W68>=FctrChngDts!$A$2,$X68>=FctrChngDts!$B$2),SUM($X68-$W68+1),IF(AND($W68<FctrChngDts!$A$2,$X68>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W68),0))))))","v":0},{"$f":"IF(AND($D68>=FctrChngDts!$C$2,$E68<FctrChngDts!$E$2),\"1\",IF(AND($D68>=FctrChngDts!$E$2,$E68<FctrChngDts!$G$2),\"2\",IF(AND($D68>=FctrChngDts!$G$2,$E68<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D68>=FctrChngDts!$D$2,,IF(AND($D68>=FctrChngDts!$C$2,$D68<=FctrChngDts!$D$2),$D68,IF(AND($D68>=FctrChngDts!$C$2,$D68>=FctrChngDts!$D$2,$E68>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D68>FctrChngDts!$D$2,,IF($D68=FctrChngDts!$D$2,$D68,IF(AND($D68>=FctrChngDts!$C$2,$E68<FctrChngDts!$D$2),$E68,IF(AND($D68>=FctrChngDts!$C$2,$E68>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D68>=FctrChngDts!$D$2,$E68>=FctrChngDts!$D$2,$E68>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E68<FctrChngDts!$D$2,$E68<=FctrChngDts!$D$2),$E68,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D68<FctrChngDts!$E$2,$E68<FctrChngDts!$E$2),,IF($D68>FctrChngDts!$F$2,,IF(AND($D68>=FctrChngDts!$E$2,$D68<=FctrChngDts!$F$2),$D68,IF(AND($D68>=FctrChngDts!$E$2,$D68>=FctrChngDts!$F$2,$E68>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D68>FctrChngDts!$F$2,,IF($E68=FctrChngDts!$F$2,$E68,IF(AND($D68<FctrChngDts!$E$2,$E68<=FctrChngDts!$F$2),$E68,IF(AND($D68>=FctrChngDts!$E$2,$E68<FctrChngDts!$F$2),$E68,IF(AND($D68>=FctrChngDts!$E$2,$E68>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D68>=FctrChngDts!$F$2,$E68>=FctrChngDts!$F$2,$E68>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D68<FctrChngDts!$G$2,$E68<FctrChngDts!$G$2),,IF($D68>FctrChngDts!$H$2,,IF(AND($D68>=FctrChngDts!$G$2,$D68<=FctrChngDts!$H$2),$D68,IF(AND($D68>=FctrChngDts!$G$2,$D68>=FctrChngDts!$H$2,$E68>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D68>FctrChngDts!$H$2,,IF($E68=FctrChngDts!$H$2,$E68,IF(AND($D68<FctrChngDts!$G$2,$E68<=FctrChngDts!$H$2),$E68,IF(AND($D68>=FctrChngDts!$G$2,$E68<FctrChngDts!$H$2),$E68,IF(AND($D68>=FctrChngDts!$G$2,$E68>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D68>=FctrChngDts!$H$2,$E68>=FctrChngDts!$H$2,$E68>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A68,Tenant!$A68:$J367,6,FALSE)","v":0},{"$f":"VLOOKUP($A68,Tenant!$A68:$J367,7,FALSE)","v":0},{"$f":"VLOOKUP($A68,Tenant!$A68:$J367,10,FALSE)","v":0},0,{"$f":"IF(AND($AK68=\"FSP2\",$AJ68=FALSE,$HF68=FALSE),SUM($K68*FctrChngDts!$C$9),IF(AND($AK68=\"FSP2\",$AJ68=TRUE,$HF68=FALSE),SUM($K68*FctrChngDts!$C$10),IF(AND($AK68=\"FSP2P3\",$AJ68=FALSE,$HF68=FALSE),SUM(SUM($K68,$M68)*FctrChngDts!$C$9),IF(AND($AK68=\"FSP2P3\",$AJ68=TRUE,$HF68=FALSE),SUM(SUM($K68,$M68)*FctrChngDts!$C$10),IF(AND($AK68=\"FSP3\",$AJ68=FALSE,$HF68=FALSE),SUM($M68*FctrChngDts!$C$9),IF(AND($AK68=\"FSP3\",$AJ68=TRUE,$HF68=FALSE),SUM($M68*FctrChngDts!$C$10),IF(AND($AK68=\"FSP1\",$AJ68=FALSE,$HF68=FALSE),SUM($I68*FctrChngDts!$C$9),IF(AND($AK68=\"FSP1\",$AJ68=TRUE,$HF68=FALSE),SUM($I68*FctrChngDts!$C$10),IF(AND($AK68=\"FSP1P2\",$AJ68=FALSE,$HF68=FALSE),SUM(SUM($I68,$K68)*FctrChngDts!$C$9),IF(AND($AK68=\"FSP1P2\",$AJ68=TRUE,$HF68=FALSE),SUM(SUM($I68,$K68)*FctrChngDts!$C$10),IF(AND($Z68=\"Summer\",$AK68=\"SSP2P3\",$AJ68=FALSE,$HF68=FALSE),SUM(SUM(SUM(SUM($K68,$M68)*FctrChngDts!$C$9),SUM(SUM($L68,$N68)*FctrChngDts!$C$11))*$AF68),IF(AND($Z68=\"Summer\",$AK68=\"SSP2P3\",$AJ68=TRUE,$HF68=FALSE),SUM(SUM(SUM(SUM($K68,$M68)*FctrChngDts!$C$10),SUM(SUM($L68,$N68)*FctrChngDts!$C$12))*$AF68),IF(AND($Z68=\"Winter\",$AK68=\"SSP2P3\",$AJ68=FALSE,$HF68=FALSE),SUM(SUM(SUM(SUM($K68,$M68)*FctrChngDts!$C$9),SUM(SUM($L68,$N68)*FctrChngDts!$C$11))-$AO68),IF(AND($Z68=\"Winter\",$AK68=\"SSP2P3\",$AJ68=TRUE,$HF68=FALSE),SUM(SUM(SUM(SUM($K68,$M68)*FctrChngDts!$C$10),SUM(SUM($L68,$N68)*FctrChngDts!$C$12))-$AO68),IF(AND($Z68=\"Summer\",$AK68=\"SSP1P2\",$AJ68=FALSE,$HF68=FALSE),SUM(SUM(SUM(SUM($I68,$K68)*FctrChngDts!$C$9),SUM(SUM($J68,$L68)*FctrChngDts!$C$11))*$AF68),IF(AND($Z68=\"Summer\",$AK68=\"SSP1P2\",$AJ68=TRUE,$HF68=FALSE),SUM(SUM(SUM(SUM($I68,$K68)*FctrChngDts!$C$10),SUM(SUM($J68,$L68)*FctrChngDts!$C$12))*$AF68),IF(AND($Z68=\"Winter\",$AK68=\"SSP1P2\",$AJ68=FALSE,$HF68=FALSE),SUM(SUM(SUM(SUM($I68,$K68)*FctrChngDts!$C$9),SUM(SUM($J68,$L68)*FctrChngDts!$C$11))-$AO68),IF(AND($Z68=\"Winter\",$AK68=\"SSP1P2\",$AJ68=TRUE,$HF68=FALSE),SUM(SUM(SUM(SUM($I68,$K68)*FctrChngDts!$C$10),SUM(SUM($J68,$L68)*FctrChngDts!$C$12))-$AO68),IF(AND($AK68=\"FSP2\",$AJ68=FALSE,$HF68=TRUE),SUM(SUM($HI68*FctrChngDts!$B$9),SUM($HJ68*FctrChngDts!$C$9)),IF(AND($AK68=\"FSP2\",$AJ68=TRUE,$HF68=TRUE),SUM(SUM($HI68*FctrChngDts!$B$10),SUM($HJ68*FctrChngDts!$C$10)),IF(AND($AK68=\"FSP2P3\",$AJ68=FALSE,$HF68=TRUE),SUM(SUM(SUM($HI68,$HK68)*FctrChngDts!$B$9),SUM(SUM($HJ68,$HL68)*FctrChngDts!$C$9)),IF(AND($AK68=\"FSP2P3\",$AJ68=TRUE,$HF68=TRUE),SUM(SUM(SUM($HI68,$HK68)*FctrChngDts!$B$10),SUM(SUM($HJ68,$HL68)*FctrChngDts!$C$10)),IF(AND($AK68=\"FSP3\",$AJ68=FALSE,$HF68=TRUE),SUM(SUM($HK68*FctrChngDts!$B$9),SUM($HL68*FctrChngDts!$C$9)),IF(AND($AK68=\"FSP3\",$AJ68=TRUE,$HF68=TRUE),SUM(SUM($HK68*FctrChngDts!$B$10),SUM($HL68*FctrChngDts!$C$10)),IF(AND($AK68=\"FSP1\",$AJ68=FALSE,$HF68=TRUE),SUM(SUM($HG68*FctrChngDts!$B$9),SUM($HH68*FctrChngDts!$C$9)),IF(AND($AK68=\"FSP1\",$AJ68=TRUE,$HF68=TRUE),SUM(SUM($HG68*FctrChngDts!$B$10),SUM($HH68*FctrChngDts!$C$10)),IF(AND($AK68=\"FSP1P2\",$AJ68=FALSE,$HF68=TRUE),SUM(SUM(SUM($HG68,$HI68)*FctrChngDts!$B$9),SUM(SUM($HH68,$HJ68)*FctrChngDts!$C$9)),IF(AND($AK68=\"FSP1P2\",$AJ68=TRUE,$HF68=TRUE),SUM(SUM(SUM($HG68,$HI68)*FctrChngDts!$B$10),SUM(SUM($HG68,$HI68)*FctrChngDts!$C$10)),IF(AND($Z68=\"Summer\",$AK68=\"SSP2P3\",$AJ68=FALSE,$HF68=TRUE),SUM(SUM(SUM(SUM($HI68,$HK68)*FctrChngDts!$B$9),SUM(SUM($HJ68,$HL68)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO68,$HQ68)*FctrChngDts!$B$11),SUM(SUM($HP68,$HR68)*FctrChngDts!$C$11))*$AF68),IF(AND($Z68=\"Summer\",$AK68=\"SSP2P3\",$AJ68=TRUE,$HF68=TRUE),SUM(SUM(SUM(SUM($HI68,$HK68)*FctrChngDts!$B$10),SUM(SUM($HJ68,$HL68)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO68,$HQ68)*FctrChngDts!$B$12),SUM(SUM($HP68,$HR68)*FctrChngDts!$C$12))*$AF68),IF(AND($Z68=\"Winter\",$AK68=\"SSP2P3\",$AJ68=FALSE,$HF68=TRUE),SUM(SUM(SUM(SUM($HI68,$HK68)*FctrChngDts!$B$9),SUM(SUM($HJ68,$HL68)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO68,$HQ68)*FctrChngDts!$B$11),SUM(SUM($HP68,$HR68)*FctrChngDts!$C$11))-$AO68),IF(AND($Z68=\"Winter\",$AK68=\"SSP2P3\",$AJ68=TRUE,$HF68=TRUE),SUM(SUM(SUM(SUM($HI68,$HK68)*FctrChngDts!$B$10),SUM(SUM($HO68,$HQ68)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO68,$HQ68)*FctrChngDts!$B$12),SUM(SUM($HP68,$HR68)*FctrChngDts!$C$12))-$AO68),IF(AND($Z68=\"Summer\",$AK68=\"SSP1P2\",$AJ68=FALSE,$HF68=TRUE),SUM(SUM(SUM(SUM($HG68,$HI68)*FctrChngDts!$B$9),SUM(SUM($HH68,$HJ68)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM68,$HO68)*FctrChngDts!$B$11),SUM(SUM($HN68,$HP68)*FctrChngDts!$C$11))*$AF68),IF(AND($Z68=\"Summer\",$AK68=\"SSP1P2\",$AJ68=TRUE,$HF68=TRUE),SUM(SUM(SUM(SUM($HG68,$HI68)*FctrChngDts!$B$10),SUM(SUM($HH68,$HJ68)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM68,$HO68)*FctrChngDts!$B$12),SUM(SUM($HN68,$HP68)*FctrChngDts!$C$12))*$AF68),IF(AND($Z68=\"Winter\",$AK68=\"SSP1P2\",$AJ68=FALSE,$HF68=TRUE),SUM(SUM(SUM(SUM($HG68,$HI68)*FctrChngDts!$B$9),SUM(SUM($HH68,$HJ68)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM68,$HO68)*FctrChngDts!$B$11),SUM(SUM($HN68,$HP68)*FctrChngDts!$C$11))-$AO68),IF(AND($Z68=\"Winter\",$AK68=\"SSP1P2\",$AJ68=TRUE,$HF68=TRUE),SUM(SUM(SUM(SUM($HG68,$HI68)*FctrChngDts!$B$10),SUM(SUM($HH68,$HJ68)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM68,$HO68)*FctrChngDts!$B$12),SUM(SUM($HN68,$HP68)*FctrChngDts!$C$12))-$AO68),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK68=\"FWP1\",$AJ68=FALSE,$HF68=FALSE),SUM($J68*FctrChngDts!$C$11),IF(AND($AK68=\"FWP1\",$AJ68=TRUE,$HF68=FALSE),SUM($J68*FctrChngDts!$C$12),IF(AND($AK68=\"FWP1P2\",$AJ68=FALSE,$HF68=FALSE),SUM(SUM($J68,$L68)*FctrChngDts!$C$11),IF(AND($AK68=\"FWP1P2\",$AJ68=TRUE,$HF68=FALSE),SUM(SUM($J68,$L68)*FctrChngDts!$C$12),IF(AND($AK68=\"FWP2\",$AJ68=FALSE,$HF68=FALSE),SUM($L68*FctrChngDts!$C$11),IF(AND($AK68=\"FWP2\",$AJ68=TRUE,$HF68=FALSE),SUM($L68*FctrChngDts!$C$12),IF(AND($AK68=\"FWP2P3\",$AJ68=FALSE,$HF68=FALSE),SUM(SUM($L68,$N68)*FctrChngDts!$C$11),IF(AND($AK68=\"FWP2P3\",$AJ68=TRUE,$HF68=FALSE),SUM(SUM($L68,$N68)*FctrChngDts!$C$12),IF(AND($AK68=\"FWP3\",$AJ68=FALSE,$HF68=FALSE),SUM($N68*FctrChngDts!$C$11),IF(AND($AK68=\"FWP3\",$AJ68=TRUE,$HF68=FALSE),SUM($N68*FctrChngDts!$C$12),IF(AND($Z68=\"Winter\",$AK68=\"SSP1P2\",$AJ68=FALSE,$HF68=FALSE),SUM(SUM(SUM($I68,$K68)*FctrChngDts!$C$9),SUM(SUM($J68,$L68)*FctrChngDts!$C$11))*$AG68,IF(AND($Z68=\"Winter\",$AK68=\"SSP1P2\",$AJ68=TRUE,$HF68=FALSE),SUM(SUM(SUM($I68,$K68)*FctrChngDts!$B$10),SUM(SUM($J68,$L68)*FctrChngDts!$B$12))*$AG68,IF(AND($Z68=\"Summer\",$AK68=\"SSP1P2\",$AJ68=FALSE,$HF68=FALSE),SUM(SUM(SUM($I68,$K68)*FctrChngDts!$B$9),SUM(SUM($J68,$L68)*FctrChngDts!$B$11))-$AJ68,IF(AND($Z68=\"Summer\",$AK68=\"SSP1P2\",$AJ68=TRUE,$HF68=FALSE),SUM(SUM(SUM($I68,$K68)*FctrChngDts!$C$10),SUM(SUM($J68,$L68)*FctrChngDts!$C$12))-$AJ68,IF(AND($Z68=\"Winter\",$AK68=\"SSP2P3\",$AJ68=FALSE,$HF68=FALSE),SUM(SUM(SUM($K68,$M68)*FctrChngDts!$C$9),SUM(SUM($L68,$N68)*FctrChngDts!$C$11))*$AG68,IF(AND($Z68=\"Winter\",$AK68=\"SSP2P3\",$AJ68=TRUE,$HF68=FALSE),SUM(SUM(SUM($K68,$M68)*FctrChngDts!$C$10),SUM(SUM($L68,$N68)*FctrChngDts!$C$12))*$AG68,IF(AND($Z68=\"Summer\",$AK68=\"SSP2P3\",$AJ68=FALSE,$HF68=FALSE),SUM(SUM(SUM($K68,$M68)*FctrChngDts!$C$9),SUM(SUM($L68,$N68)*FctrChngDts!$C$11))-$AJ68,IF(AND($Z68=\"Summer\",$AK68=\"SSP2P3\",$AJ68=TRUE,$HF68=FALSE),SUM(SUM(SUM($K68,$M68)*FctrChngDts!$C$10),SUM(SUM($L68,$N68)*FctrChngDts!$C$12))-$AJ68,IF(AND($AK68=\"FWP1\",$AJ68=FALSE,$HF68=TRUE),SUM(SUM($HM68*FctrChngDts!$B$11),SUM($HN68*FctrChngDts!$C$11)),IF(AND($AK68=\"FWP1\",$AJ68=TRUE,$HF68=TRUE),SUM(SUM($HM68*FctrChngDts!$B$12),SUM($HN68*FctrChngDts!$C$12)),IF(AND($AK68=\"FWP1P2\",$AJ68=FALSE,$HF68=TRUE),SUM(SUM(SUM($HM68,$HO68)*FctrChngDts!$B$11),SUM(SUM($HN68,$HP68)*FctrChngDts!$C$11)),IF(AND($AK68=\"FWP1P2\",$AJ68=TRUE,$HF68=TRUE),SUM(SUM(SUM($HM68,$KP68)*FctrChngDts!$C$12),SUM(SUM($HN68,$HP68)*FctrChngDts!$C$12)),IF(AND($AK68=\"FWP2\",$AJ68=FALSE,$HF68=TRUE),SUM(SUM($HO68*FctrChngDts!$B$11),SUM($HO68*FctrChngDts!$C$11)),IF(AND($AK68=\"FWP2\",$AJ68=TRUE,$HF68=TRUE),SUM(SUM($HO68*FctrChngDts!$B$12),SUM($HO68*FctrChngDts!$C$12)),IF(AND($AK68=\"FWP2P3\",$AJ68=FALSE,$HF68=TRUE),SUM(SUM(SUM($HO68,$HQ68)*FctrChngDts!$C$11),SUM(SUM($HP68,$HR68)*FctrChngDts!$C$11)),IF(AND($AK68=\"FWP2P3\",$AJ68=TRUE,$HF68=TRUE),SUM(SUM(SUM($HO68,$HQ68)*FctrChngDts!$C$12),SUM(SUM($HP68,$HR68)*FctrChngDts!$C$12)),IF(AND($AK68=\"FWP3\",$AJ68=FALSE,$HF68=TRUE),SUM(SUM($HQ68*FctrChngDts!$B$11),SUM($HR68*FctrChngDts!$C$11)),IF(AND($AK68=\"FWP3\",$AJ68=TRUE,$HF68=TRUE),SUM(SUM($HQ68*FctrChngDts!$B$12),SUM($HR68*FctrChngDts!$C$12)),IF(AND($Z68=\"Winter\",$AK68=\"SSP1P2\",$AJ68=FALSE,$HF68=TRUE),SUM(SUM(SUM(SUM($HG68,$HI68)*FctrChngDts!$B$9),SUM(SUM($HH68,$HJ68)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM68,$HO68)*FctrChngDts!$B$11),SUM(SUM($HN68,$HP68)*FctrChngDts!$C$11))*$AG68),IF(AND($Z68=\"Winter\",$AK68=\"SSP1P2\",$AJ68=TRUE,$HF68=TRUE),SUM(SUM(SUM(SUM($HG68,$HI68)*FctrChngDts!$B$10), SUM(SUM($HH68,$HJ68)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM68,$HO68)*FctrChngDts!$B$12),SUM(SUM($HN68,$HP68)*FctrChngDts!$C$12))*$AG68),IF(AND($Z68=\"Summer\",$AK68=\"SSP1P2\",$AJ68=FALSE,$HF68=TRUE),SUM(SUM(SUM(SUM($HG68,$HI68)*FctrChngDts!$B$9),SUM(SUM($HH68,$HJ68)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM68,$HO68)*FctrChngDts!$B$11),SUM(SUM($HN68,$HP68)*FctrChngDts!$C$11))-$AJ68),IF(AND($Z68=\"Summer\",$AK68=\"SSP1P2\",$AJ68=TRUE,$HF68=TRUE),SUM(SUM(SUM(SUM($HG68,$HI68)*FctrChngDts!$B$10),SUM(SUM($HH68,$HJ68)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM68,$HO68)*FctrChngDts!$B$12),SUM(SUM($HN68,$HP68)*FctrChngDts!$C$12))-$AJ68),IF(AND($Z68=\"Winter\",$AK68=\"SSP2P3\",$AJ68=FALSE,$HF68=TRUE),SUM(SUM(SUM(SUM($HI68,$HK68)*FctrChngDts!$B$9),SUM(SUM($HJ68,$HL68)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO68,$HQ68)*FctrChngDts!$B$11),SUM(SUM($HP68,$HR68)*FctrChngDts!$C$11))*$AG68),IF(AND($Z68=\"Winter\",$AK68=\"SSP2P3\",$AJ68=TRUE,$HF68=TRUE),SUM(SUM(SUM(SUM($HI68,$HK68)*FctrChngDts!$B$10), SUM(SUM($HJ68,$HL68)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO68,$HQ68)*FctrChngDts!$B$12),SUM(SUM($HP68,$HR68)*FctrChngDts!$C$12))*$AG68),IF(AND($Z68=\"Summer\",$AK68=\"SSP2P3\",$AJ68=FALSE,$HF68=TRUE),SUM(SUM(SUM(SUM($HI68,$HK68)*FctrChngDts!$B$9),SUM(SUM($HJ68,$HL68)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO68,$HQ68)*FctrChngDts!$B$11),SUM(SUM($HP68,$HR68)*FctrChngDts!$C$11))-$AJ68),IF(AND($Z68=\"Summer\",$AK68=\"SSP2P3\",$AJ68=TRUE,$HF68=TRUE),SUM(SUM(SUM(SUM($HI68,$HK68)*FctrChngDts!$B$10), SUM(SUM($HJ68,$HL68)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO68,$HQ68)*FctrChngDts!$B$12),SUM(SUM($HP68,$HR68)*FctrChngDts!$C$12))-$AJ68),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK68=\"FSP1\",$AH68=TRUE,SUM(SUM(SUM($AI68*FctrChngDts!$B$13)*I68),$AR68)>$AD68),$AD68,IF(AND($AK68=\"FSP1\",$AH68=TRUE,SUM(SUM(SUM($AI68*FctrChngDts!$B$13)*$I68),$AR68)<=$AD68),SUM(SUM(SUM($AI68*FctrChngDts!$B$13)*$I68),$AR68),IF(AND($Z68=\"Summer\",$AK68=\"SSP1\",$AH68=TRUE,SUM(SUM(SUM(SUM($I68,$J68)*SUM($AI68*FctrChngDts!$B$13))*$AF68),$AR68)>$AD68),$AD68,IF(AND($Z68=\"Summer\",$AK68=\"SSP1\",$AH68=TRUE,SUM(SUM(SUM(SUM($I68,$J68)*SUM($AI68*FctrChngDts!$B$13))*$AF68),$AR68)<=$AD68),SUM(SUM(SUM(SUM($I68,$J68)*SUM($AI68*FctrChngDts!$B$13))*$AF68),$AR68),IF(AND($Z68=\"Winter\",$AK68=\"SSP1\",$AH68=TRUE,SUM(SUM(SUM(SUM($I68,$J68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AU68:$AW68)),$AR68)>$AD68),$AD68,IF(AND($Z68=\"Winter\",$AK68=\"SSP1\",$AH68=TRUE,SUM(SUM(SUM(SUM($I68,$J68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AU68:$AW68)),$AR68)<=$AD68),SUM(SUM(SUM(SUM($I68,$J68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AU68:$AW68)),$AR68),IF(AND($AK68=\"FSP1P2\",$AH68=TRUE,SUM(SUM(SUM(SUM($I68,$K68)*SUM($AI68*FctrChngDts!$B$13))*$AF68),$AR68)>$AD68),$AD68,IF(AND($AK68=\"FSP1P2\",$AH68=TRUE,SUM(SUM(SUM(SUM($I68,$K68)*SUM($AI68*FctrChngDts!$B$13))*$AF68),$AR68)<=$AD68),SUM(SUM(SUM(SUM($I68,$K68)*SUM($AI68*FctrChngDts!$B$13))*$AF68),$AR68),IF(AND($Z68=\"Summer\",$AK68=\"SSP1P2\",$AH68=TRUE,SUM(SUM(SUM(SUM($I68,$K68,$J68,$L68)*SUM($AI68*FctrChngDts!$B$13))*$AF68),$AR68)>$AD68),$AD68,IF(AND($Z68=\"Summer\",$AK68=\"SSP1P2\",$AH68=TRUE,SUM(SUM(SUM(SUM($I68,$K68,$J68,$L68)*SUM($AI68*FctrChngDts!$B$13))*$AF68),$AR68)<=$AD68),SUM(SUM(SUM(SUM($I68,$K68,$J68,$L68)*SUM($AI68*FctrChngDts!$B$13))*$AF68),$AR68),IF(AND($Z68=\"Winter\",$AK68=\"SSP1P2\",$AH68=TRUE,SUM(SUM(SUM(SUM($I68,$K68,$J68,$L68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AU68:$AW68)),$AR68)>$AD68),$AD68,IF(AND($Z68=\"Winter\",$AK68=\"SSP1P2\",$AH68=TRUE,SUM(SUM(SUM(SUM($I68,$K68,$J68,$L68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AU68:$AW68)),$AR68)<=$AD68),MIN($AD68,SUM($AL68,SUM(SUM(SUM(SUM($I68,$K68,$J68,$L68)*SUM($AI68*FctrChngDts!$B$13))*$AF68)))),IF(AND($AK68=\"FSP2\",$AH68=TRUE,SUM(SUM(SUM($AI68*FctrChngDts!$B$13)*$K68),$AR68)>$AD68),$AD68,IF(AND($AK68=\"FSP2\",$AH68=TRUE,SUM(SUM(SUM($AI68*FctrChngDts!$B$13)*$K68),$AR68)<=$AD68),SUM(SUM(SUM($AI68*FctrChngDts!$B$13)*$K68),$AR68),IF(AND($Z68=\"Summer\",$AK68=\"SSP2\",$AH68=TRUE,SUM(SUM(SUM(SUM($K68,$L68)*SUM($AI68*FctrChngDts!$B$13))*$AF68),$AR68)>$AD68),$AD68,IF(AND($Z68=\"Summer\",$AK68=\"SSP2\",$AH68=TRUE,SUM(SUM(SUM(SUM($K68,$L68)*SUM($AI68*FctrChngDts!$B$13))*$AF68),$AR68)<=$AD68),SUM(SUM(SUM(SUM($K68,$L68)*SUM($AI68*FctrChngDts!$B$13))*$AF68),$AR68),IF(AND($Z68=\"Winter\",$AK68=\"SSP2\",$AH68=TRUE,SUM(SUM(SUM(SUM($K68,$L68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AU68:$AW68)),$AR68)>$AD68),$AD68,IF(AND($Z68=\"Winter\",$AK68=\"SSP2\",$AH68=TRUE,SUM(SUM(SUM(SUM($K68,$L68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AU68:$AW68)),$AR68)<=$AD68),SUM(SUM(SUM(SUM($K68,$L68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AU68:$AW68)),$AR68),IF(AND($AK68=\"FSP2P3\",$AH68=TRUE,SUM(SUM(SUM(SUM($K68,$M68)*SUM($AI68*FctrChngDts!$B$13))*$AF68),$AR68)>$AD68),$AD68,IF(AND($AK68=\"FSP2P3\",$AH68=TRUE,SUM(SUM(SUM(SUM($K68,$M68)*SUM($AI68*FctrChngDts!$B$13))*$AF68),$AR68)<=$AD68),SUM(SUM(SUM(SUM($K68,$M68)*SUM($AI68*FctrChngDts!$B$13))*$AF68),$AR68),IF(AND($Z68=\"Summer\",$AK68=\"SSP2P3\",$AH68=TRUE,SUM(SUM(SUM(SUM($K68,$L68,$M68,$N68)*SUM($AI68*FctrChngDts!$B$13))*$AF68),$AR68)>$AD68),$AD68,IF(AND($Z68=\"Summer\",$AK68=\"SSP2P3\",$AH68=TRUE,SUM(SUM(SUM(SUM($K68,$L68,$M68,$N68)*SUM($AI68*FctrChngDts!$B$13))*$AF68),$AR68)<=$AD68),SUM(SUM(SUM(SUM($K68,$L68,$M68,$N68)*SUM($AI68*FctrChngDts!$B$13))*$AF68),$AR68),IF(AND($Z68=\"Winter\",$AK68=\"SSP2P3\",$AH68=TRUE,SUM(SUM(SUM(SUM($K68,$L68,$M68,$N68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AU68:$AW68)),$AR68)>$AD68),$AD68,IF(AND($Z68=\"Winter\",$AK68=\"SSP2P3\",$AH68=TRUE,SUM(SUM(SUM(SUM($K68,$L68,$M68,$N68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AU68:$AW68)),$AR68)<=$AD68),SUM(SUM(SUM(SUM($K68,$L68,$M68,$N68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AU68:$AW68)),$AR68),IF(AND($AK68=\"FSP3\",$AH68=TRUE,SUM(SUM(SUM($AI68*FctrChngDts!$B$13)*$M68),$AR68)>$AD68),$AD68,IF(AND($AK68=\"FSP3\",$AH68=TRUE,SUM(SUM(SUM($AI68*FctrChngDts!$B$13)*$M68),$AR68)<=$AD68),SUM(SUM(SUM($AI68*FctrChngDts!$B$13)*$M68),$AR68),IF(AND($Z68=\"Summer\",$AK68=\"SSP3\",$AH68=TRUE,SUM(SUM(SUM(SUM($M68,$N68)*SUM($AI68*FctrChngDts!$B$13))*$AF68),$AR68)>$AD68),$AD68,IF(AND($Z68=\"Summer\",$AK68=\"SSP3\",$AH68=TRUE,SUM(SUM(SUM(SUM($M68,$N68)*SUM($AI68*FctrChngDts!$B$13))*$AF68),$AR68)<=$AD68),SUM(SUM(SUM(SUM($M68,$N68)*SUM($AI68*FctrChngDts!$B$13))*$AF68),$AR68),IF(AND($Z68=\"Winter\",$AK68=\"SSP3\",$AH68=TRUE,SUM(SUM(SUM(SUM($M68,$N68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AU68:$AW68)),$AR68)>$AD68),$AD68,IF(AND($Z68=\"Winter\",$AK68=\"SSP3\",$AH68=TRUE,SUM(SUM(SUM(SUM($M68,$N68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AU68:$AW68)),$AR68)<=$AD68),SUM(SUM(SUM(SUM($M68,$N68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AU68:$AW68)),$AR68),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK68=\"FWP1\",$AH68=TRUE,SUM(SUM(SUM($AI68*FctrChngDts!$B$13)*$J68),$AU68)>$AE68),$AE68,IF(AND($AK68=\"FWP1\",$AH68=TRUE,SUM(SUM(SUM($AI68*FctrChngDts!$B$13)*$J68),$AU68)<=$AE68),SUM(SUM(SUM($AI68*FctrChngDts!$B$13)*$J68),$AU68),IF(AND($Z68=\"Winter\",$AK68=\"SSP1\",$AH68=TRUE,SUM(SUM(SUM(SUM($I68,$J68)*SUM($AI68*FctrChngDts!$B$13))*$AG68),$AU68)>$AE68),$AE68,IF(AND($Z68=\"Winter\",$AK68=\"SSP1\",$AH68=TRUE,SUM(SUM(SUM(SUM($I68,$J68)*SUM($AI68*FctrChngDts!$B$13))*$AG68),$AU68)<=$AE68),SUM(SUM(SUM(SUM($I68,$J68)*SUM($AI68*FctrChngDts!$B$13))*$AG68),$AU68),IF(AND($Z68=\"Summer\",$AK68=\"SSP1\",$AH68=TRUE,SUM(SUM(SUM(SUM($I68,$J68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AR68:$AT68)),$AU68)>$AE68),$AE68,IF(AND($Z68=\"Summer\",$AK68=\"SSP1\",$AH68=TRUE,SUM(SUM(SUM(SUM($I68,$J68)*SUM($AI68*FctrChngDts!$B$13))- SUM($AR68:$AT68)),$AU68)<=$AE68),SUM(SUM(SUM(SUM($I68,$J68)*SUM($AI68*FctrChngDts!$B$13))- SUM($AR68:$AT68)),$AU68),IF(AND($AK68=\"FWP1P2\",$AH68=TRUE,SUM(SUM(SUM(SUM($J68,$L68)*SUM($AI68*FctrChngDts!$B$13))*$AG68),$AU68)>$AE68),$AE68,IF(AND($AK68=\"FWP1P2\",$AH68=TRUE,SUM(SUM(SUM(SUM($J68,$L68)*SUM($AI68*FctrChngDts!$B$13))*$AG68),$AU68)<=$AE68),SUM(SUM(SUM(SUM($J68,$L68)*SUM($AI68*FctrChngDts!$B$13))*$AG68),$AU68),IF(AND($Z68=\"Winter\",$AK68=\"SSP1P2\",$AH68=TRUE,SUM(SUM(SUM(SUM($I68,$K68,$J68,$L68)*SUM($AI68*FctrChngDts!$B$13))*$AG68),$AU68)>$AE68),$AE68,IF(AND($Z68=\"Winter\",$AK68=\"SSP1P2\",$AH68=TRUE,SUM(SUM(SUM(SUM($I68,$K68,$J68,$L68)*SUM($AI68*FctrChngDts!$B$13))*$AG68),$AU68)<=$AE68),SUM(SUM(SUM(SUM($I68,$K68,$J68,$L68)*SUM($AI68*FctrChngDts!$B$13))*$AG68),$AU68),IF(AND($Z68=\"Summer\",$AK68=\"SSP1P2\",$AH68=TRUE,SUM(SUM(SUM(SUM($I68,$K68,$J68,$L68)*SUM($AI68*FctrChngDts!$B$13))- SUM($AR68:$AT68)),$AU68)>$AE68),$AE68,IF(AND($Z68=\"Summer\",$AK68=\"SSP1P2\",$AH68=TRUE,SUM(SUM(SUM(SUM($I68,$K68,$J68,$L68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AR68:$AT68)),$AU68)<=$AE68),SUM(SUM(SUM(SUM($I68,$K68,$J68,$L68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AR68:$AT68)),$AU68),IF(AND($AK68=\"FWP2\",$AH68=TRUE,SUM(SUM(SUM($AI68*FctrChngDts!$B$13)*$L68),$AU68)>$AE68),$AE68,IF(AND($AK68=\"FWP2\",$AH68=TRUE,SUM(SUM(SUM($AI68*FctrChngDts!$B$13)*$L68),$AU68)<=$AE68),SUM(SUM(SUM($AI68*FctrChngDts!$B$13)*$L68),$AU68),IF(AND($Z68=\"Winter\",$AK68=\"SSP2\",$AH68=TRUE,SUM(SUM(SUM(SUM($K68,$L68)*SUM($AI68*FctrChngDts!$B$13))*$AG68),$AU68)>$AE68),$AE68,IF(AND($Z68=\"Winter\",$AK68=\"SSP2\",$AH68=TRUE,SUM(SUM(SUM(SUM($K68,$L68)*SUM($AI68*FctrChngDts!$B$13))*$AG68),$AU68)<=$AE68),SUM(SUM(SUM(SUM($K68,$L68)*SUM($AI68*FctrChngDts!$B$13))*$AG68),$AU68),IF(AND($Z68=\"Summer\",$AK68=\"SSP2\",$AH68=TRUE,SUM(SUM(SUM(SUM($K68,$L68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AR68:$AT68)),$AU68)>$AE68),$AE68,IF(AND($Z68=\"Summer\",$AK68=\"SSP2\",$AH68=TRUE,SUM(SUM(SUM(SUM($K68,$L68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AR68:$AT68)),$AU68)<=$AE68),SUM(SUM(SUM(SUM($K68,$L68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AR68:$AT68)),$AU68),IF(AND($AK68=\"FWP2P3\",$AH68=TRUE,SUM(SUM(SUM(SUM($L68,$N68)*SUM($AI68*FctrChngDts!$B$13))*$AG68),$AU68)>$AE68),$AE68,IF(AND($AK68=\"FWP2P3\",$AH68=TRUE,SUM(SUM(SUM(SUM($L68,$N68)*SUM($AI68*FctrChngDts!$B$13))*$AG68),$AU68)<=$AE68),SUM(SUM(SUM(SUM($L68,$N68)*SUM($AI68*FctrChngDts!$B$13))*$AG68),$AU68),IF(AND($Z68=\"Winter\",$AK68=\"SSP2P3\",$AH68=TRUE,SUM(SUM(SUM(SUM($K68,$L68,$M68,$N68)*SUM($AI68*FctrChngDts!$B$13))*$AG68),$AU68)>$AE68),$AE68,IF(AND($Z68=\"Winter\",$AK68=\"SSP2P3\",$AH68=TRUE,SUM(SUM(SUM(SUM($K68,$L68,$M68,$N68)*SUM($AI68*FctrChngDts!$B$13))*$AG68),$AU68)<=$AE68),SUM(SUM(SUM(SUM($K68,$L68,$M68,$N68)*SUM($AI68*FctrChngDts!$B$13))*$AG68),$AU68),IF(AND($Z68=\"Summer\",$AK68=\"SSP2P3\",$AH68=TRUE,SUM(SUM(SUM(SUM($K68,$L68,$M68,$N68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AR68:$AT68)),$AU68)>$AE68),$AE68,IF(AND($Z68=\"Summer\",$AK68=\"SSP2P3\",$AH68=TRUE,SUM(SUM(SUM(SUM($K68,$L68,$M68,$N68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AR68:$AT68)),$AU68)<=$AE68),SUM(SUM(SUM(SUM($K68,$L68,$M68,$N68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AR68:$AT68)),$AU68),IF(AND($AK68=\"FWP3\",$AH68=TRUE,SUM(SUM(SUM($AI68*FctrChngDts!$B$13)*$N68),$AU68)>$AE68),$AE68,IF(AND($AK68=\"FWP3\",$AH68=TRUE,SUM(SUM(SUM($AI68*FctrChngDts!$B$13)*$N68),$AU68)<=$AE68),SUM(SUM(SUM($AI68*FctrChngDts!$B$13)*$N68),$AU68),IF(AND($Z68=\"Winter\",$AK68=\"SSP3\",$AH68=TRUE,SUM(SUM(SUM(SUM($M68,$N68)*SUM($AI68*FctrChngDts!$B$13))*$AG68),$AU68)>$AE68),$AE68,IF(AND($Z68=\"Winter\",$AK68=\"SSP3\",$AH68=TRUE,SUM(SUM(SUM(SUM($M68,$N68)*SUM($AI68*FctrChngDts!$B$13))*$AG68),$AU68)<=$AE68),SUM(SUM(SUM(SUM($M68,$N68)*SUM($AI68*FctrChngDts!$B$13))*$AG68),$AU68),IF(AND($Z68=\"Summer\",$AK68=\"SSP3\",$AH68=TRUE,SUM(SUM(SUM(SUM($M68,$N68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AR68:$AT68)),$AU68)>$AE68),$AE68,IF(AND($Z68=\"Summer\",$AK68=\"SSP3\",$AH68=TRUE,SUM(SUM(SUM(SUM($M68,$N68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AR68:$AT68)),$AU68)<=$AE68),SUM(SUM(SUM(SUM($M68,$N68)*SUM($AI68*FctrChngDts!$B$13))-SUM($AR68:$AT68)),$AU68),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I68>0,$AH68=FALSE),SUM($AR68*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I68>0,$AH68=TRUE),SUM($AX68*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I68>0,$AH68=FALSE),SUM($AS68*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I68>0,$AH68=TRUE),SUM($AY68*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I68>0,$AH68=FALSE),SUM($AT68*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I68>0,$AH68=TRUE),SUM($AZ68*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J68>0,$AH68=FALSE),SUM($AU68*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J68>0,$AH68=TRUE),SUM($BA68*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J68>0,$AH68=FALSE),SUM($AV68*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J68>0,$AH68=TRUE),SUM($BB68*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J68>0,$AH68=FALSE),SUM($AW68*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J68>0,$AH68=TRUE),SUM($BC68*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K68>0,$AH68=FALSE),SUM($AR68*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K68>0,$AH68=TRUE),SUM($AX68*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K68>0,$AH68=FALSE),SUM($AS68*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K68>0,$AH68=TRUE),SUM($AY68*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K68>0,$AH68=FALSE),SUM($AT68*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K68>0,$AH68=TRUE),SUM($AZ68*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L68>0,$AH68=FALSE),SUM($AU68*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L68>0,$AH68=TRUE),SUM($BA68*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L68>0,$AH68=FALSE),SUM($AV68*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L68>0,$AH68=TRUE),SUM($BB68*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L68>0,$AH68=FALSE),SUM($AW68*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L68>0,$AH68=TRUE),SUM($BC68*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M68>0,$AH68=FALSE),SUM($AR68*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M68>0,$AH68=TRUE),SUM($AX68*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M68>0,$AH68=FALSE),SUM($AS68*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M68>0,$AH68=TRUE),SUM($AY68*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M68>0,$AH68=FALSE),SUM($AT68*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M68>0,$AH68=TRUE),SUM($AZ68*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N68>0,$AH68=FALSE),SUM($AU68*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N68>0,$AH68=TRUE),SUM($BA68*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N68>0,$AH68=FALSE),SUM($AV68*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N68>0,$AH68=TRUE),SUM($BB68*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N68>0,$AH68=FALSE),SUM($AW68*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N68>0,$AH68=TRUE),SUM($BC68*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I68=0,0,IF(AND($I68>0,$K68>0,$AH68=FALSE),SUM($AR68/$P68*$I68),IF(AND($I68>0,$K68=0,$AH68=FALSE),$AR68,IF(AND($I68>0,$K68>0,$AH68=TRUE),ROUND(MIN($HU68,SUM(SUM($I68,$K68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA68,SUM(SUM($I68,$K68)*(FctrChngDts!$B$13)*$AI68)*$IA68)),0),IF(AND($I68>0,$K68=0,$AH68=TRUE),$AX68))))),0)","v":0},{"$f":"ROUND(IF($I68=0,0,IF(AND($I68>0,$K68>0,$AH68=FALSE),SUM($AS68/$P68*$I68),IF(AND($I68>0,$K68=0,$AH68=FALSE),$AS68,IF(AND($I68>0,$K68>0,$AH68=TRUE),ROUND(MIN(SUM($HU68-$BW68),SUM(SUM($I68,$K68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA68)*3),0),IF(AND($I68>0,$K68=0,$AH68=TRUE),$AY68))))),0)","v":0},0,{"$f":"IF($J68=0,0,IF(AND($J68>0,$L68=0,$N68=0,$AH68=FALSE,$AJ68=FALSE),ROUND(MIN($HX68,SUM($AU68,$BA68)),0),IF(AND($J68>0,$L68=0,$N68=0,$AH68=TRUE,$AJ68=FALSE),ROUND(MIN($HX68,SUM($AU68,SUM($J68*$AI68*FctrChngDts!$B$13))),0),IF(AND($J68>0,$L68>0,$N68=0,$AH68=FALSE,$AJ68=FALSE),ROUND(MIN($HX68,SUM(SUM($J68,$L68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA68,SUM(SUM($J68,$L68)*(FctrChngDts!$B$13)*$AI68)*$IA68)),0),IF(AND($J68>0,$L68>0,$N68=0,$AH68=TRUE,$AJ68=FALSE),ROUND(MIN($HX68,SUM(SUM(SUM(SUM($J68,$L68)*FctrChngDts!$C$11*$IA68),SUM(SUM($J68,$L68)*SUM(FctrChngDts!$B$13*$AI68)*$IA68)))),0),IF(AND($J68>0,$L68=0,$N68=0,$AH68=FALSE,$AJ68=TRUE),ROUND(MIN($HX68,SUM($AU68,$BA68)),0),IF(AND($J68>0,$L68=0,$N68=0,$AH68=TRUE,$AJ68=TRUE),ROUND(MIN($HX68,SUM($AU68,SUM($J68*$AI68*FctrChngDts!$B$13))),0),IF(AND($J68>0,$L68>0,$N68=0,$AH68=FALSE,$AJ68=TRUE),ROUND(MIN($HX68,SUM(SUM($J68,$L68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA68,SUM(SUM($J68,$L68)*(FctrChngDts!$B$13)*$AI68)*$IA68)),0),IF(AND($J68>0,$L68>0,$N68=0,$AH68=TRUE,$AJ68=TRUE),ROUND(MIN($HX68,SUM(SUM(SUM(SUM($J68,$L68)*FctrChngDts!$C$12*$IA68),SUM(SUM($J68,$L68)*SUM(FctrChngDts!$B$13*$AI68)*$IA68)))),0))))))))))","v":0},{"$f":"IF($J68=0,0,IF(AND($J68>0,$L68=0,$N68=0,$AH68=FALSE,$AJ68=FALSE),ROUND(MIN(SUM($HX68-$BZ68),SUM($AU68*3)),0),IF(AND($J68>0,$L68=0,$N68=0,$AH68=TRUE,$AJ68=FALSE),ROUND(MIN(SUM($HX68-$BZ68),SUM(SUM($J68,$L68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA68)*3),0),IF(AND($J68>0,$L68>0,$N68=0,$AH68=FALSE,$AJ68=FALSE),ROUND(MIN(SUM($HX68-$BZ68),SUM(SUM($J68,$L68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA68)*3),0),IF(AND($J68>0,$L68>0,$N68=0,$AH68=TRUE,$AJ68=FALSE),ROUND(MIN(SUM($HX68-$BZ68),SUM(SUM($J68,$L68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA68)*3),0),IF(AND($J68>0,$L68=0,$N68=0,$AH68=FALSE,$AJ68=TRUE),ROUND(MIN(SUM($HX68-$BZ68),SUM($AU68*3)),0),IF(AND($J68>0,$L68=0,$N68=0,$AH68=TRUE,$AJ68=TRUE),ROUND(MIN(SUM($HX68-$BZ68),SUM(SUM($J68,$L68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA68)*3),0),IF(AND($J68>0,$L68>0,$N68=0,$AH68=FALSE,$AJ68=TRUE),ROUND(MIN(SUM($HX68-$BZ68),SUM(SUM($J68,$L68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA68)*3),0),IF(AND($J68>0,$L68>0,$N68=0,$AH68=TRUE,$AJ68=TRUE),ROUND(MIN(SUM($HX68-$BZ68),SUM(SUM($J68,$L68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA68)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K68=0,0,IF(AND($I68>0,$K68>0,$M68=0,$AH68=FALSE),SUM($AR68-$BW68),IF(AND($I68=0,$K68>0,$M68>0,$AH68=FALSE),SUM($AR68/$P68*$K68),IF(AND($I68=0,$K68>0,$M68=0,$AH68=FALSE),$AR68,IF($K68=0,0,IF(AND($I68>0,$K68>0,$M68=0,$AH68=TRUE),ROUND(MIN($HV68,SUM(SUM($I68,$K68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB68,SUM(SUM($I68,$K68)*(FctrChngDts!$B$13)*$AI68)*$IB68)),0),IF(AND($I68=0,$K68>0,$M68>0,$AH68=TRUE),ROUND(MIN($HV68,SUM(SUM($I68,$K68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB68,SUM(SUM($I68,$K68)*(FctrChngDts!$B$13)*$AI68)*$IB68)),0),IF(AND($I68=0,$K68>0,$M68=0,$AH68=TRUE),$AX68)))))))),0)","v":0},{"$f":"ROUND(IF($K68=0,0,IF(AND($I68>0,$K68>0,$M68=0,$AH68=FALSE),SUM($AS68-$BX68),IF(AND($I68=0,$K68>0,$M68>0,$AH68=FALSE),SUM($AS68/$P68*$K68),IF(AND($I68=0,$K68>0,$M68=0,$AH68=FALSE),$AS68,IF($K68=0,0,IF(AND($I68>0,$K68>0,$M68=0,$AH68=TRUE),ROUND(MIN(SUM($HV68-$BW68),SUM(SUM($I68,$K68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB68)*3),0),IF(AND($I68=0,$K68>0,$M68>0,$AH68=TRUE),ROUND(MIN(SUM($HV68-$BW68),SUM(SUM($I68,$K68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB68)*3),0),IF(AND($I68=0,$K68>0,$M68=0,$AH68=TRUE),$AY68)))))))),0)","v":0},0,{"$f":"IF($L68=0,0,IF(AND($J68>0,$L68>0,$N68=0,$AH68=FALSE,$AJ68=FALSE),ROUND(MIN($HY68,SUM(SUM($J68,$L68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB68,SUM(SUM($J68,$L68)*(FctrChngDts!$B$13)*$AI68)*$IB68)),0),IF(AND($J68>0,$L68>0,$N68=0,$AH68=TRUE,$AJ68=FALSE),ROUND(MIN($HY68,SUM(SUM(SUM(SUM($J68,$L68)*FctrChngDts!$C$11*$IB68),SUM(SUM($J68,$L68)*SUM(FctrChngDts!$B$13*$AI68)*$IB68)))),0),IF(AND($J68=0,$L68>0,$N68=0,$AH68=FALSE,$AJ68=FALSE),ROUND(MIN($HY68,SUM($L68*FctrChngDts!$C$11)),0),IF(AND($J68=0,$L68>0,$N68=0,$AH68=TRUE,$AJ68=FALSE),ROUND(MIN($HY68,SUM(SUM(SUM(SUM($J68,$L68)*FctrChngDts!$C$11*$IB68),SUM(SUM($J68,$L68)*SUM(FctrChngDts!$B$13*$AI68)*$IB68)))),0),IF(AND($J68>0,$L68>0,$N68=0,$AH68=FALSE,$AJ68=TRUE),ROUND(MIN($HY68,SUM(SUM($J68,$L68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB68,SUM(SUM($J68,$L68)*(FctrChngDts!$B$13)*$AI68)*$IB68)),0),IF(AND($J68>0,$L68>0,$N68=0,$AH68=TRUE,$AJ68=TRUE),ROUND(MIN($HY68,SUM(SUM(SUM(SUM($J68,$L68)*FctrChngDts!$C$12*$IB68),SUM(SUM($J68,$L68)*SUM(FctrChngDts!$B$13*$AI68)*$IB68)))),0),IF(AND($J68=0,$L68>0,$N68=0,$AH68=FALSE,$AJ68=TRUE),ROUND(MIN($HY68,SUM($L68*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J68=0,$L68>0,$N68=0,$AH68=TRUE,$AJ68=TRUE),ROUND(MIN($HY68,SUM(SUM(SUM(SUM($J68,$L68)*FctrChngDts!$C$12*$IB68),SUM(SUM($J68,$L68)*SUM(FctrChngDts!$B$13*$AI68)*$IB68)))),0))))))))))","v":0},{"$f":"IF($L68=0,0,IF(AND($J68>0,$L68>0,$N68=0,$AH68=FALSE,$AJ68=FALSE),ROUND(MIN(SUM($HY68-$CF68),SUM(SUM($J68,$L68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB68)*3),0),IF(AND($J68>0,$L68>0,$N68=0,$AH68=TRUE,$AJ68=FALSE),ROUND(MIN(SUM($HY68-$CF68),SUM(SUM($J68,$L68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB68)*3),0),IF(AND($J68=0,$L68>0,$N68=0,$AH68=FALSE,$AJ68=FALSE),ROUND(MIN(SUM($HY68-$CF68),SUM($AU68*3)),0),IF(AND($J68=0,$L68>0,$N68=0,$AH68=TRUE,$AJ68=FALSE),ROUND(MIN(SUM($HY68-$CF68),SUM(SUM($J68,$L68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB68)*3),0),IF(AND($J68>0,$L68>0,$N68=0,$AH68=FALSE,$AJ68=TRUE),ROUND(MIN(SUM($HY68-$CF68),SUM(SUM($J68,$L68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB68)*3),0),IF(AND($J68>0,$L68>0,$N68=0,$AH68=TRUE,$AJ68=TRUE),ROUND(MIN(SUM($HY68-$CF68),SUM(SUM($J68,$L68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB68)*3),0),IF(AND($J68=0,$L68>0,$N68=0,$AH68=FALSE,$AJ68=TRUE),ROUND(MIN(SUM($HY68-$CF68),SUM($AU68*3)),0),IF(AND($J68=0,$L68>0,$N68=0,$AH68=TRUE,$AJ68=TRUE),ROUND(MIN(SUM($HY68-$CF68),SUM(SUM($J68,$L68)*IF($AJ68=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB68)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S68>0,Account!$AG$2=TRUE,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH68=FALSE),SUM(Usage!$BW68:$CB68)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V68>0,Account!$AG$2=TRUE,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH68=FALSE),SUM(Usage!$CC68:$CH68)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y68>0,Account!$AG$2=TRUE,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH68=FALSE),SUM(Usage!$CI68:$CN68)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH68=TRUE,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S68),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S68)),2)","v":0},{"$f":"ROUND(IF(OR($AH68=TRUE,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V68),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V68)),2)","v":0},{"$f":"IF(OR($AH68=TRUE,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y68),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y68))","v":0},{"$f":"ROUND(IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW68),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW68)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX68),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX68)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY68),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY68)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ68),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ68)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA68),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA68)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB68),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB68)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S68),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC68),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC68)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD68),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD68)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE68),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE68)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF68),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF68)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG68),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG68)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH68),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH68)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V68),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI68),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI68))","v":0},{"$f":"IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ68),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ68))","v":0},{"$f":"IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK68),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK68))","v":0},{"$f":"IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL68),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL68))","v":0},{"$f":"IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM68),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM68))","v":0},{"$f":"IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN68),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN68))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y68)","v":0},0,0,0,0,{"$f":"IF($DW68>IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV68*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV68*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW68-IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV68*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV68*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV68<$DW68,SUM($DW68-$DV68),0))","v":0},{"$f":"IF(OR(AND($D68<=FctrChngDts!$B$14,Usage!$E68>FctrChngDts!$B$14),AND(Usage!$D68<=FctrChngDts!$C$14,Usage!$E68>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW68),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX68),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY68),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ68),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA68),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB68),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC68),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD68),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE68),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF68),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG68),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH68),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI68)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ68)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK68)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL68)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM68)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN68)","v":0},0,{"$f":"IF(AND($S68>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E68<>\"D-CARE\",Tenant!$F68=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET68=TRUE,$S68>0,$V68=0),SUM(SUM($BW68:$CB68)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET68=TRUE,$S68>0,$V68>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW68:$CB68)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET68=TRUE,$S68>0,$V68>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW68:$CB68)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S68>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S68>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S68>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV68=TRUE,$S68>0,$V68=0),SUM(SUM($BW68:$CB68)*'CRS1'!$P$2),IF(AND($EV68=TRUE,$S68>0,$V68>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW68:$CB68)*'CRS1'!$P$2),IF(AND($EV68=TRUE,$S68>0,$V68>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW68:$CB68)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S68>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX68=TRUE,$S68>0,$V68=0),SUM(SUM($BW68:$CB68)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX68=TRUE,$S68>0,$V68>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW68:$CB68)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX68=TRUE,$S68>0,$V68>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW68:$CB68)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S68>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ68=TRUE,$S68>0),SUM(SUM($BW68:$CB68)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V68>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E68<>\"D-CARE\",Tenant!$F68=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB68=TRUE,$S68>0,$V68>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC68:$CH68)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB68=TRUE,$S68>0,$V68>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC68:$CH68)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB68=TRUE,$V68>0,$Y68>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC68:$CH68)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB68=TRUE,$V68>0,$Y68>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC68:$CH68)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB68=TRUE,$S68=0,$V68>0,$Y68=0),SUM(SUM($CC68:$CH68)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V68>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V68>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V68>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD68=TRUE,$S68>0,$V68>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC68:$CH68)*'CRS2'!$P$2),IF(AND($FD68=TRUE,$S68>0,$V68>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC68:$CH68)*'CRS2'!$P$2),IF(AND($FD68=TRUE,$V68>0,$Y68>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC68:$CH68)*'CRS2'!$P$2),IF(AND($FD68=TRUE,$V68>0,$Y68>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC68:$CH68)*'CRS2'!$P$2),IF(AND($FD68=TRUE,$S68=0,$V68>0,$Y68=0),SUM(SUM($CC68:$CH68)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V68>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF68=TRUE,$S68>0,$V68>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC68:$CH68)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF68=TRUE,$S68>0,$V68>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC68:$CH68)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF68=TRUE,$V68>0,$Y68>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC68:$CH68)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF68=TRUE,$V68>0,$Y68>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC68:$CH68)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF68=TRUE,$S68=0,$V68>0,$Y68=0),SUM(SUM($CC68:$CH68)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V68>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH68=TRUE,$V68>0),SUM(SUM($CC68:$CH68)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y68>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E68<>\"D-CARE\",Tenant!$F68=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ68=TRUE,$V68=0,$Y68>0),SUM(SUM($CI68:$CN68)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ68=TRUE,$V68>0,$Y68>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI68:$CN68)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ68=TRUE,$V68>0,$Y68>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI68:$CN68)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y68>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y68>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y68>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL68=TRUE,$V68=0,$Y68>0),SUM(SUM($CI68:$CN68)*'CRS3'!$P$2),IF(AND($FL68=TRUE,$V68>0,$Y68>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI68:$CN68)*'CRS3'!$P$2),IF(AND($FL68=TRUE,$V68>0,$Y68>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI68:$CN68)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y68>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN68=TRUE,$V68=0,$Y68>0),SUM(SUM($CI68:$CN68)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN68=TRUE,$V68>0,$Y68>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI68:$CN68)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN68=TRUE,$V68>0,$Y68>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI68:$CN68)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y68>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP68=TRUE,$Y68>0),SUM(SUM($CI68:$CN68)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR68:$FT68))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO68:$CQ68,$FR68:$FT68))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA68:$EF68)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG68:$EL68)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM68:$ER68)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV68,$CO68:$CQ68,$EA68:$ER68)/$P68)*$S68*FctrChngDts!$B$15),SUM(SUM(SUM($DV68,$CO68:$CQ68,$FR68:$FT68)/$P68)*$S68*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV68,$CO68:$CQ68,$EA68:$ER68)/$P68)*$V68*FctrChngDts!$B$15),SUM(SUM(SUM($DV68,$CO68:$CQ68,$FR68:$FT68)/$P68)*$V68*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV68,$CO68:$CQ68,$EA68:$ER68)/$P68)*$Y68*FctrChngDts!$B$15),SUM(SUM(SUM($DV68,$CO68:$CQ68,$FR68:$FT68)/$P68)*$Y68*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA68*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI68*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ68*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ68,$FU68,$GF68,$GZ68:$HE68),IF(Account!$Q$2=TRUE,SUM($DZ68,$FV68,$GF68,$GZ68:$HE68),SUM($DZ68,$ES68,$FU68:$FV68,$GF68,$GZ68:$HE68)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E68),Usage!$P68,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D68,FctrChngDts!$C$17<=Usage!$E68),SUM(FctrChngDts!$C$17-Usage!$D68),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E68),Usage!$P68,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D68,FctrChngDts!$C$19<=Usage!$E68),SUM(FctrChngDts!$C$19-Usage!$D68),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK68*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK68*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL68*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL68*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D68))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A68,Tenant!$A:$J,8,FALSE)=TRUE,$GG68<0),0,SUM(SUM(SUM($GG68/$P68*$GP68)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A68,Tenant!$A:$J,8,FALSE)=TRUE,$GG68<0),0,SUM(SUM(SUM($GG68/$P68*$GQ68)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D68))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A68,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV68*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A68,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW68*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU68:$DA68,$EU68,$EA68:$EF68,$FA68)-SUM(SUM($BW68:$CB68)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD68:$DJ68,$FC68,$EG68:$EL68,$FI68)-SUM(SUM($CC68:$CH68)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM68:$DS68,$FK68,$EM68:$ER68,$FQ68)-SUM(SUM($CI68:$CN68)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO68,$CU68:$DA68,$EU68,$EW68,$EY68,$EA68:$EF68,$FA68,$CP68,$DD68:$DJ68,$FC68,$FE68,$FG68,$EG68:$EL68,$FI68)/$P68*$S68)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO68,$CU68:$DA68,$EU68,$EW68,$EY68,$EA68:$EF68,$FA68,$CP68,$DD68:$DJ68,$FC68,$FE68,$FG68,$EG68:$EL68,$FI68)/$P68*$V68)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ68,$DM68:$DS68,$FK68,$FM68,$FO68,$EM68:$ER68,$FQ68)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D68,BslnAllctnCrrnt!$A$1<=$E68),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK68=\"FSP1\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$Q68,BslnAllctnCrrnt!$A$1<$R68),SUM(BslnAllctnCrrnt!$A$1-$Q68),IF(AND($AK68=\"FSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$Q68,BslnAllctnCrrnt!$A$1<$R68),SUM(BslnAllctnCrrnt!$A$1-$Q68),IF(AND($AK68=\"FSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),$I68,IF(AND($AK68=\"SSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$Q68,BslnAllctnCrrnt!$A$1<$R68),SUM(BslnAllctnCrrnt!$A$1-$Q68),IF(AND($AK68=\"SSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),$I68,0)))))","v":0},{"$f":"IF(AND($AK68=\"FSP1\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$Q68,BslnAllctnCrrnt!$A$1<$R68),SUM($I68-$HG68),IF(AND($AK68=\"FSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$Q68,BslnAllctnCrrnt!$A$1<$R68),SUM($I68-$HG68),IF(AND($AK68=\"FSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM($I68-$HG68),IF(AND($AK68=\"SSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$Q68,BslnAllctnCrrnt!$A$1<$R68),SUM($I68-$HG68),IF(AND($AK68=\"SSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM($I68-$HG68),0)))))","v":0},{"$f":"IF(AND($AK68=\"SSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$Q68,BslnAllctnCrrnt!$A$1<$R68),0,IF(AND(FctrChngDts!$A$2>=$D68,FctrChngDts!$B$2<$E68),IF(AND($AK68=\"SSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM(BslnAllctnCrrnt!$A$1-$T68),0),IF(AND($AK68=\"FSP2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM(BslnAllctnCrrnt!$A$1-$T68),IF(AND($AK68=\"FSP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM(BslnAllctnCrrnt!$A$1-$T68),IF(AND($AK68=\"FSP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$W68,BslnAllctnCrrnt!$A$1<$X68),$K68,IF(AND($AK68=\"FSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$Q68,BslnAllctnCrrnt!$A$1<$R68),0,IF(AND($AK68=\"FSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM(BslnAllctnCrrnt!$A$1-$T68),IF(AND($AK68=\"SSP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM(BslnAllctnCrrnt!$A$1-$T68),IF(AND($AK68=\"SSP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$W68,BslnAllctnCrrnt!$A$1<$X68),$K68,0)))))))))","v":0},{"$f":"IF(AND($AK68=\"SSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$Q68,BslnAllctnCrrnt!$A$1<$R68),SUM($K68-$HI68),IF(AND($AK68=\"SSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM($K68-$HI68),IF(AND($AK68=\"FSP2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM($K68-$HI68),IF(AND($AK68=\"FSP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM($K68-$HI68),IF(AND($AK68=\"FSP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$W68,BslnAllctnCrrnt!$A$1<$X68),SUM($K68-$HI68),IF(AND($AK68=\"FSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$Q68,BslnAllctnCrrnt!$A$1<$R68),SUM($K68-$HI68),IF(AND($AK68=\"FSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM($K68-$HI68),IF(AND($AK68=\"SSP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM($K68-$HI68),IF(AND($AK68=\"SSP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$W68,BslnAllctnCrrnt!$A$1<$X68),SUM($K68-$HI68),0)))))))))","v":0},{"$f":"IF(AND($AK68=\"FSP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),0,IF(AND($AK68=\"FSP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$W68,BslnAllctnCrrnt!$A$1<$X68),SUM(BslnAllctnCrrnt!$A$1-$W68),IF(AND($AK68=\"FSP3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$W68,BslnAllctnCrrnt!$A$1<$X68),SUM(BslnAllctnCrrnt!$A$1-$W68),0)))","v":0},{"$f":"IF(AND($AK68=\"FSP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM($M68-$HK68),IF(AND($AK68=\"FSP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$W68,BslnAllctnCrrnt!$A$1<$X68),SUM($M68-$HK68),IF(AND($AK68=\"FSP3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$W68,BslnAllctnCrrnt!$A$1<$X68),SUM($M68-$HK68),0)))","v":0},{"$f":"IF(AND($AK68=\"FWP1\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$Q68,BslnAllctnCrrnt!$A$1<$R68),SUM(BslnAllctnCrrnt!$A$1-$Q68),IF(AND($AK68=\"FWP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$Q68,BslnAllctnCrrnt!$A$1<$R68),SUM(BslnAllctnCrrnt!$A$1-$Q68),IF(AND($AK68=\"FWP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),$J68,IF(AND(FctrChngDts!$A$2>=$D68,FctrChngDts!$B$2<$E68),IF(AND($AK68=\"SSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$Q68,BslnAllctnCrrnt!$A$1<$R68),SUM(BslnAllctnCrrnt!$A$1-$Q68),0),IF(AND($AK68=\"SSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),$J68,0)))))","v":0},{"$f":"IF(AND($AK68=\"FWP1\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$Q68,BslnAllctnCrrnt!$A$1<$R68),SUM($J68-$HM68),IF(AND($AK68=\"FWP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$Q68,BslnAllctnCrrnt!$A$1<$R68),SUM($J68-$HM68),IF(AND($AK68=\"FWP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM($J68-$HM68),IF(AND($AK68=\"SSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$Q68,BslnAllctnCrrnt!$A$1<$R68),SUM($J68-$HM68),IF(AND($AK68=\"SSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM($J68-$HM68),0)))))","v":0},{"$f":"IF(AND($AK68=\"FWP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$Q68,BslnAllctnCrrnt!$A$1<$R68),0,IF(AND($AK68=\"FWP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM(BslnAllctnCrrnt!$A$1-$T68),IF(AND($AK68=\"FWP2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM(BslnAllctnCrrnt!$A$1-$T68),IF(AND($AK68=\"FWP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM(BslnAllctnCrrnt!$A$1-$T68),IF(AND($AK68=\"FWP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$W68,BslnAllctnCrrnt!$A$1<$X68),$L68,IF(AND($AK68=\"SSP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM(BslnAllctnCrrnt!$A$1-$T68),IF(AND($AK68=\"SSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$Q68,BslnAllctnCrrnt!$A$1<$R68),0,IF(AND($AK68=\"SSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM(BslnAllctnCrrnt!$A$1-$T68),0))))))))","v":0},{"$f":"IF(AND($AK68=\"FWP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$Q68,BslnAllctnCrrnt!$A$1<$R68),SUM($L68-$HO68),IF(AND($AK68=\"FWP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM($L68-$HO68),IF(AND($AK68=\"FWP2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM($L68-$HO68),IF(AND($AK68=\"FWP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM($L68-$HO68),IF(AND($AK68=\"FWP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$W68,BslnAllctnCrrnt!$A$1<$X68),SUM($L68-$HO68),IF(AND($AK68=\"SSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$Q68,BslnAllctnCrrnt!$A$1<$R68),SUM($L68-$HO68),IF(AND($AK68=\"SSP1P2\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM($L68-$HO68),0)))))))","v":0},{"$f":"IF(AND($AK68=\"FWP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),0,IF(AND($AK68=\"FWP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$W68,BslnAllctnCrrnt!$A$1<$X68),SUM(BslnAllctnCrrnt!$A$1-$W68),IF(AND($AK68=\"FWP3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$W68,BslnAllctnCrrnt!$A$1<$X68),SUM(BslnAllctnCrrnt!$A$1-$W68),IF(AND($AK68=\"SSP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),0,IF(AND($AK68=\"SSP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$W68,BslnAllctnCrrnt!$A$1<$X68),SUM(BslnAllctnCrrnt!$A$1-$W68),0)))))","v":0},{"$f":"IF(AND($AK68=\"FWP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM($N68-$HQ68),IF(AND($AK68=\"FWP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$W68,BslnAllctnCrrnt!$A$1<$X68),SUM($N68-$HQ68),IF(AND($AK68=\"FWP3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$W68,BslnAllctnCrrnt!$A$1<$X68),SUM($N68-$HQ68),IF(AND($AK68=\"SSP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$T68,BslnAllctnCrrnt!$A$1<$U68),SUM($N68-$HQ68),IF(AND($AK68=\"SSP2P3\",$HF68=TRUE,BslnAllctnCrrnt!$A$1>=$W68,BslnAllctnCrrnt!$A$1<$X68),SUM($N68-$HQ68),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[70,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G71),0,IF($F71<=$G71,SUM($G71-$F71),IF($F71>$G71,SUM((Account!$L$2-Usage!$F71)+Usage!$G71+1))))","v":0},{"$f":"IF($Q71=0,0,IF($R71=0,0,IF(AND($Q71<FctrChngDts!$A$2,$R71>=FctrChngDts!$A$2),SUM($R71-FctrChngDts!$A$2+1),IF(AND($Q71>=FctrChngDts!$A$2,$R71>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q71),IF(AND($Q71>=FctrChngDts!$A$2,$R71<FctrChngDts!$B$2),SUM($R71-$Q71+1),0)))))","v":0},{"$f":"IF($Q71=0,0,IF($R71=0,0,IF(AND($Q71<FctrChngDts!$A$2,$R71>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q71),IF(AND($Q71<FctrChngDts!$A$2,$R71<FctrChngDts!$A$2),SUM($R71-$Q71+1),IF(AND($Q71>FctrChngDts!$A$2,$R71>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R71+1),0)))))","v":0},{"$f":"IF($T71=0,0,IF($U71=0,0,IF(AND($T71<FctrChngDts!$A$2,$U71>=FctrChngDts!$A$2),SUM($U71-FctrChngDts!$A$2+1),IF(AND($T71>=FctrChngDts!$A$2,$U71<FctrChngDts!$B$2),SUM($U71-$T71+1),IF(AND($T71>=FctrChngDts!$A$2,$U71>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T71)<0),0,IF(AND($T71>=FctrChngDts!$A$2,$U71>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T71),0))))))","v":0},{"$f":"IF($T71=0,0,IF($U71=0,0,IF(AND($T71<FctrChngDts!$A$2,$U71>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T71),IF(AND($T71>=FctrChngDts!$B$2,$U71>=FctrChngDts!$B$2),SUM($U71-$T71+1),IF(AND($T71<FctrChngDts!$A$2,$U71<FctrChngDts!$A$2),SUM($U71-$T71+1),IF(AND($T71>=FctrChngDts!$A$2,$U71>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U71+1),0))))))","v":0},{"$f":"IF($W71=0,0,IF($X71=0,0,IF(AND($W71>=FctrChngDts!$A$2,$X71>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W71)<0),0,IF(AND($W71>=FctrChngDts!$A$2,$X71>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W71),IF(AND($W71>=FctrChngDts!$A$2,$X71<FctrChngDts!$B$2),SUM($X71-$W71+1),IF(AND($W71<FctrChngDts!$A$2,$X71>=FctrChngDts!$A$2),SUM($X71-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W71=0,0,IF($X71=0,0,IF(AND($W71<FctrChngDts!$A$2,$X71<FctrChngDts!$A$2),SUM($X71-$W71+1),IF(AND($W71>=FctrChngDts!$A$2,$X71>=FctrChngDts!$B$2,SUM($X71-FctrChngDts!$B$2+1)<=$Y71),SUM($X71-FctrChngDts!$B$2+1),IF(AND($W71>=FctrChngDts!$A$2,$X71>=FctrChngDts!$B$2),SUM($X71-$W71+1),IF(AND($W71<FctrChngDts!$A$2,$X71>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W71),0))))))","v":0},{"$f":"IF(AND($D71>=FctrChngDts!$C$2,$E71<FctrChngDts!$E$2),\"1\",IF(AND($D71>=FctrChngDts!$E$2,$E71<FctrChngDts!$G$2),\"2\",IF(AND($D71>=FctrChngDts!$G$2,$E71<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D71>=FctrChngDts!$D$2,,IF(AND($D71>=FctrChngDts!$C$2,$D71<=FctrChngDts!$D$2),$D71,IF(AND($D71>=FctrChngDts!$C$2,$D71>=FctrChngDts!$D$2,$E71>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D71>FctrChngDts!$D$2,,IF($D71=FctrChngDts!$D$2,$D71,IF(AND($D71>=FctrChngDts!$C$2,$E71<FctrChngDts!$D$2),$E71,IF(AND($D71>=FctrChngDts!$C$2,$E71>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D71>=FctrChngDts!$D$2,$E71>=FctrChngDts!$D$2,$E71>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E71<FctrChngDts!$D$2,$E71<=FctrChngDts!$D$2),$E71,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D71<FctrChngDts!$E$2,$E71<FctrChngDts!$E$2),,IF($D71>FctrChngDts!$F$2,,IF(AND($D71>=FctrChngDts!$E$2,$D71<=FctrChngDts!$F$2),$D71,IF(AND($D71>=FctrChngDts!$E$2,$D71>=FctrChngDts!$F$2,$E71>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D71>FctrChngDts!$F$2,,IF($E71=FctrChngDts!$F$2,$E71,IF(AND($D71<FctrChngDts!$E$2,$E71<=FctrChngDts!$F$2),$E71,IF(AND($D71>=FctrChngDts!$E$2,$E71<FctrChngDts!$F$2),$E71,IF(AND($D71>=FctrChngDts!$E$2,$E71>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D71>=FctrChngDts!$F$2,$E71>=FctrChngDts!$F$2,$E71>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D71<FctrChngDts!$G$2,$E71<FctrChngDts!$G$2),,IF($D71>FctrChngDts!$H$2,,IF(AND($D71>=FctrChngDts!$G$2,$D71<=FctrChngDts!$H$2),$D71,IF(AND($D71>=FctrChngDts!$G$2,$D71>=FctrChngDts!$H$2,$E71>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D71>FctrChngDts!$H$2,,IF($E71=FctrChngDts!$H$2,$E71,IF(AND($D71<FctrChngDts!$G$2,$E71<=FctrChngDts!$H$2),$E71,IF(AND($D71>=FctrChngDts!$G$2,$E71<FctrChngDts!$H$2),$E71,IF(AND($D71>=FctrChngDts!$G$2,$E71>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D71>=FctrChngDts!$H$2,$E71>=FctrChngDts!$H$2,$E71>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A71,Tenant!$A71:$J370,6,FALSE)","v":0},{"$f":"VLOOKUP($A71,Tenant!$A71:$J370,7,FALSE)","v":0},{"$f":"VLOOKUP($A71,Tenant!$A71:$J370,10,FALSE)","v":0},0,{"$f":"IF(AND($AK71=\"FSP2\",$AJ71=FALSE,$HF71=FALSE),SUM($K71*FctrChngDts!$C$9),IF(AND($AK71=\"FSP2\",$AJ71=TRUE,$HF71=FALSE),SUM($K71*FctrChngDts!$C$10),IF(AND($AK71=\"FSP2P3\",$AJ71=FALSE,$HF71=FALSE),SUM(SUM($K71,$M71)*FctrChngDts!$C$9),IF(AND($AK71=\"FSP2P3\",$AJ71=TRUE,$HF71=FALSE),SUM(SUM($K71,$M71)*FctrChngDts!$C$10),IF(AND($AK71=\"FSP3\",$AJ71=FALSE,$HF71=FALSE),SUM($M71*FctrChngDts!$C$9),IF(AND($AK71=\"FSP3\",$AJ71=TRUE,$HF71=FALSE),SUM($M71*FctrChngDts!$C$10),IF(AND($AK71=\"FSP1\",$AJ71=FALSE,$HF71=FALSE),SUM($I71*FctrChngDts!$C$9),IF(AND($AK71=\"FSP1\",$AJ71=TRUE,$HF71=FALSE),SUM($I71*FctrChngDts!$C$10),IF(AND($AK71=\"FSP1P2\",$AJ71=FALSE,$HF71=FALSE),SUM(SUM($I71,$K71)*FctrChngDts!$C$9),IF(AND($AK71=\"FSP1P2\",$AJ71=TRUE,$HF71=FALSE),SUM(SUM($I71,$K71)*FctrChngDts!$C$10),IF(AND($Z71=\"Summer\",$AK71=\"SSP2P3\",$AJ71=FALSE,$HF71=FALSE),SUM(SUM(SUM(SUM($K71,$M71)*FctrChngDts!$C$9),SUM(SUM($L71,$N71)*FctrChngDts!$C$11))*$AF71),IF(AND($Z71=\"Summer\",$AK71=\"SSP2P3\",$AJ71=TRUE,$HF71=FALSE),SUM(SUM(SUM(SUM($K71,$M71)*FctrChngDts!$C$10),SUM(SUM($L71,$N71)*FctrChngDts!$C$12))*$AF71),IF(AND($Z71=\"Winter\",$AK71=\"SSP2P3\",$AJ71=FALSE,$HF71=FALSE),SUM(SUM(SUM(SUM($K71,$M71)*FctrChngDts!$C$9),SUM(SUM($L71,$N71)*FctrChngDts!$C$11))-$AO71),IF(AND($Z71=\"Winter\",$AK71=\"SSP2P3\",$AJ71=TRUE,$HF71=FALSE),SUM(SUM(SUM(SUM($K71,$M71)*FctrChngDts!$C$10),SUM(SUM($L71,$N71)*FctrChngDts!$C$12))-$AO71),IF(AND($Z71=\"Summer\",$AK71=\"SSP1P2\",$AJ71=FALSE,$HF71=FALSE),SUM(SUM(SUM(SUM($I71,$K71)*FctrChngDts!$C$9),SUM(SUM($J71,$L71)*FctrChngDts!$C$11))*$AF71),IF(AND($Z71=\"Summer\",$AK71=\"SSP1P2\",$AJ71=TRUE,$HF71=FALSE),SUM(SUM(SUM(SUM($I71,$K71)*FctrChngDts!$C$10),SUM(SUM($J71,$L71)*FctrChngDts!$C$12))*$AF71),IF(AND($Z71=\"Winter\",$AK71=\"SSP1P2\",$AJ71=FALSE,$HF71=FALSE),SUM(SUM(SUM(SUM($I71,$K71)*FctrChngDts!$C$9),SUM(SUM($J71,$L71)*FctrChngDts!$C$11))-$AO71),IF(AND($Z71=\"Winter\",$AK71=\"SSP1P2\",$AJ71=TRUE,$HF71=FALSE),SUM(SUM(SUM(SUM($I71,$K71)*FctrChngDts!$C$10),SUM(SUM($J71,$L71)*FctrChngDts!$C$12))-$AO71),IF(AND($AK71=\"FSP2\",$AJ71=FALSE,$HF71=TRUE),SUM(SUM($HI71*FctrChngDts!$B$9),SUM($HJ71*FctrChngDts!$C$9)),IF(AND($AK71=\"FSP2\",$AJ71=TRUE,$HF71=TRUE),SUM(SUM($HI71*FctrChngDts!$B$10),SUM($HJ71*FctrChngDts!$C$10)),IF(AND($AK71=\"FSP2P3\",$AJ71=FALSE,$HF71=TRUE),SUM(SUM(SUM($HI71,$HK71)*FctrChngDts!$B$9),SUM(SUM($HJ71,$HL71)*FctrChngDts!$C$9)),IF(AND($AK71=\"FSP2P3\",$AJ71=TRUE,$HF71=TRUE),SUM(SUM(SUM($HI71,$HK71)*FctrChngDts!$B$10),SUM(SUM($HJ71,$HL71)*FctrChngDts!$C$10)),IF(AND($AK71=\"FSP3\",$AJ71=FALSE,$HF71=TRUE),SUM(SUM($HK71*FctrChngDts!$B$9),SUM($HL71*FctrChngDts!$C$9)),IF(AND($AK71=\"FSP3\",$AJ71=TRUE,$HF71=TRUE),SUM(SUM($HK71*FctrChngDts!$B$10),SUM($HL71*FctrChngDts!$C$10)),IF(AND($AK71=\"FSP1\",$AJ71=FALSE,$HF71=TRUE),SUM(SUM($HG71*FctrChngDts!$B$9),SUM($HH71*FctrChngDts!$C$9)),IF(AND($AK71=\"FSP1\",$AJ71=TRUE,$HF71=TRUE),SUM(SUM($HG71*FctrChngDts!$B$10),SUM($HH71*FctrChngDts!$C$10)),IF(AND($AK71=\"FSP1P2\",$AJ71=FALSE,$HF71=TRUE),SUM(SUM(SUM($HG71,$HI71)*FctrChngDts!$B$9),SUM(SUM($HH71,$HJ71)*FctrChngDts!$C$9)),IF(AND($AK71=\"FSP1P2\",$AJ71=TRUE,$HF71=TRUE),SUM(SUM(SUM($HG71,$HI71)*FctrChngDts!$B$10),SUM(SUM($HG71,$HI71)*FctrChngDts!$C$10)),IF(AND($Z71=\"Summer\",$AK71=\"SSP2P3\",$AJ71=FALSE,$HF71=TRUE),SUM(SUM(SUM(SUM($HI71,$HK71)*FctrChngDts!$B$9),SUM(SUM($HJ71,$HL71)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO71,$HQ71)*FctrChngDts!$B$11),SUM(SUM($HP71,$HR71)*FctrChngDts!$C$11))*$AF71),IF(AND($Z71=\"Summer\",$AK71=\"SSP2P3\",$AJ71=TRUE,$HF71=TRUE),SUM(SUM(SUM(SUM($HI71,$HK71)*FctrChngDts!$B$10),SUM(SUM($HJ71,$HL71)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO71,$HQ71)*FctrChngDts!$B$12),SUM(SUM($HP71,$HR71)*FctrChngDts!$C$12))*$AF71),IF(AND($Z71=\"Winter\",$AK71=\"SSP2P3\",$AJ71=FALSE,$HF71=TRUE),SUM(SUM(SUM(SUM($HI71,$HK71)*FctrChngDts!$B$9),SUM(SUM($HJ71,$HL71)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO71,$HQ71)*FctrChngDts!$B$11),SUM(SUM($HP71,$HR71)*FctrChngDts!$C$11))-$AO71),IF(AND($Z71=\"Winter\",$AK71=\"SSP2P3\",$AJ71=TRUE,$HF71=TRUE),SUM(SUM(SUM(SUM($HI71,$HK71)*FctrChngDts!$B$10),SUM(SUM($HO71,$HQ71)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO71,$HQ71)*FctrChngDts!$B$12),SUM(SUM($HP71,$HR71)*FctrChngDts!$C$12))-$AO71),IF(AND($Z71=\"Summer\",$AK71=\"SSP1P2\",$AJ71=FALSE,$HF71=TRUE),SUM(SUM(SUM(SUM($HG71,$HI71)*FctrChngDts!$B$9),SUM(SUM($HH71,$HJ71)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM71,$HO71)*FctrChngDts!$B$11),SUM(SUM($HN71,$HP71)*FctrChngDts!$C$11))*$AF71),IF(AND($Z71=\"Summer\",$AK71=\"SSP1P2\",$AJ71=TRUE,$HF71=TRUE),SUM(SUM(SUM(SUM($HG71,$HI71)*FctrChngDts!$B$10),SUM(SUM($HH71,$HJ71)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM71,$HO71)*FctrChngDts!$B$12),SUM(SUM($HN71,$HP71)*FctrChngDts!$C$12))*$AF71),IF(AND($Z71=\"Winter\",$AK71=\"SSP1P2\",$AJ71=FALSE,$HF71=TRUE),SUM(SUM(SUM(SUM($HG71,$HI71)*FctrChngDts!$B$9),SUM(SUM($HH71,$HJ71)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM71,$HO71)*FctrChngDts!$B$11),SUM(SUM($HN71,$HP71)*FctrChngDts!$C$11))-$AO71),IF(AND($Z71=\"Winter\",$AK71=\"SSP1P2\",$AJ71=TRUE,$HF71=TRUE),SUM(SUM(SUM(SUM($HG71,$HI71)*FctrChngDts!$B$10),SUM(SUM($HH71,$HJ71)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM71,$HO71)*FctrChngDts!$B$12),SUM(SUM($HN71,$HP71)*FctrChngDts!$C$12))-$AO71),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK71=\"FWP1\",$AJ71=FALSE,$HF71=FALSE),SUM($J71*FctrChngDts!$C$11),IF(AND($AK71=\"FWP1\",$AJ71=TRUE,$HF71=FALSE),SUM($J71*FctrChngDts!$C$12),IF(AND($AK71=\"FWP1P2\",$AJ71=FALSE,$HF71=FALSE),SUM(SUM($J71,$L71)*FctrChngDts!$C$11),IF(AND($AK71=\"FWP1P2\",$AJ71=TRUE,$HF71=FALSE),SUM(SUM($J71,$L71)*FctrChngDts!$C$12),IF(AND($AK71=\"FWP2\",$AJ71=FALSE,$HF71=FALSE),SUM($L71*FctrChngDts!$C$11),IF(AND($AK71=\"FWP2\",$AJ71=TRUE,$HF71=FALSE),SUM($L71*FctrChngDts!$C$12),IF(AND($AK71=\"FWP2P3\",$AJ71=FALSE,$HF71=FALSE),SUM(SUM($L71,$N71)*FctrChngDts!$C$11),IF(AND($AK71=\"FWP2P3\",$AJ71=TRUE,$HF71=FALSE),SUM(SUM($L71,$N71)*FctrChngDts!$C$12),IF(AND($AK71=\"FWP3\",$AJ71=FALSE,$HF71=FALSE),SUM($N71*FctrChngDts!$C$11),IF(AND($AK71=\"FWP3\",$AJ71=TRUE,$HF71=FALSE),SUM($N71*FctrChngDts!$C$12),IF(AND($Z71=\"Winter\",$AK71=\"SSP1P2\",$AJ71=FALSE,$HF71=FALSE),SUM(SUM(SUM($I71,$K71)*FctrChngDts!$C$9),SUM(SUM($J71,$L71)*FctrChngDts!$C$11))*$AG71,IF(AND($Z71=\"Winter\",$AK71=\"SSP1P2\",$AJ71=TRUE,$HF71=FALSE),SUM(SUM(SUM($I71,$K71)*FctrChngDts!$B$10),SUM(SUM($J71,$L71)*FctrChngDts!$B$12))*$AG71,IF(AND($Z71=\"Summer\",$AK71=\"SSP1P2\",$AJ71=FALSE,$HF71=FALSE),SUM(SUM(SUM($I71,$K71)*FctrChngDts!$B$9),SUM(SUM($J71,$L71)*FctrChngDts!$B$11))-$AJ71,IF(AND($Z71=\"Summer\",$AK71=\"SSP1P2\",$AJ71=TRUE,$HF71=FALSE),SUM(SUM(SUM($I71,$K71)*FctrChngDts!$C$10),SUM(SUM($J71,$L71)*FctrChngDts!$C$12))-$AJ71,IF(AND($Z71=\"Winter\",$AK71=\"SSP2P3\",$AJ71=FALSE,$HF71=FALSE),SUM(SUM(SUM($K71,$M71)*FctrChngDts!$C$9),SUM(SUM($L71,$N71)*FctrChngDts!$C$11))*$AG71,IF(AND($Z71=\"Winter\",$AK71=\"SSP2P3\",$AJ71=TRUE,$HF71=FALSE),SUM(SUM(SUM($K71,$M71)*FctrChngDts!$C$10),SUM(SUM($L71,$N71)*FctrChngDts!$C$12))*$AG71,IF(AND($Z71=\"Summer\",$AK71=\"SSP2P3\",$AJ71=FALSE,$HF71=FALSE),SUM(SUM(SUM($K71,$M71)*FctrChngDts!$C$9),SUM(SUM($L71,$N71)*FctrChngDts!$C$11))-$AJ71,IF(AND($Z71=\"Summer\",$AK71=\"SSP2P3\",$AJ71=TRUE,$HF71=FALSE),SUM(SUM(SUM($K71,$M71)*FctrChngDts!$C$10),SUM(SUM($L71,$N71)*FctrChngDts!$C$12))-$AJ71,IF(AND($AK71=\"FWP1\",$AJ71=FALSE,$HF71=TRUE),SUM(SUM($HM71*FctrChngDts!$B$11),SUM($HN71*FctrChngDts!$C$11)),IF(AND($AK71=\"FWP1\",$AJ71=TRUE,$HF71=TRUE),SUM(SUM($HM71*FctrChngDts!$B$12),SUM($HN71*FctrChngDts!$C$12)),IF(AND($AK71=\"FWP1P2\",$AJ71=FALSE,$HF71=TRUE),SUM(SUM(SUM($HM71,$HO71)*FctrChngDts!$B$11),SUM(SUM($HN71,$HP71)*FctrChngDts!$C$11)),IF(AND($AK71=\"FWP1P2\",$AJ71=TRUE,$HF71=TRUE),SUM(SUM(SUM($HM71,$KP71)*FctrChngDts!$C$12),SUM(SUM($HN71,$HP71)*FctrChngDts!$C$12)),IF(AND($AK71=\"FWP2\",$AJ71=FALSE,$HF71=TRUE),SUM(SUM($HO71*FctrChngDts!$B$11),SUM($HO71*FctrChngDts!$C$11)),IF(AND($AK71=\"FWP2\",$AJ71=TRUE,$HF71=TRUE),SUM(SUM($HO71*FctrChngDts!$B$12),SUM($HO71*FctrChngDts!$C$12)),IF(AND($AK71=\"FWP2P3\",$AJ71=FALSE,$HF71=TRUE),SUM(SUM(SUM($HO71,$HQ71)*FctrChngDts!$C$11),SUM(SUM($HP71,$HR71)*FctrChngDts!$C$11)),IF(AND($AK71=\"FWP2P3\",$AJ71=TRUE,$HF71=TRUE),SUM(SUM(SUM($HO71,$HQ71)*FctrChngDts!$C$12),SUM(SUM($HP71,$HR71)*FctrChngDts!$C$12)),IF(AND($AK71=\"FWP3\",$AJ71=FALSE,$HF71=TRUE),SUM(SUM($HQ71*FctrChngDts!$B$11),SUM($HR71*FctrChngDts!$C$11)),IF(AND($AK71=\"FWP3\",$AJ71=TRUE,$HF71=TRUE),SUM(SUM($HQ71*FctrChngDts!$B$12),SUM($HR71*FctrChngDts!$C$12)),IF(AND($Z71=\"Winter\",$AK71=\"SSP1P2\",$AJ71=FALSE,$HF71=TRUE),SUM(SUM(SUM(SUM($HG71,$HI71)*FctrChngDts!$B$9),SUM(SUM($HH71,$HJ71)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM71,$HO71)*FctrChngDts!$B$11),SUM(SUM($HN71,$HP71)*FctrChngDts!$C$11))*$AG71),IF(AND($Z71=\"Winter\",$AK71=\"SSP1P2\",$AJ71=TRUE,$HF71=TRUE),SUM(SUM(SUM(SUM($HG71,$HI71)*FctrChngDts!$B$10), SUM(SUM($HH71,$HJ71)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM71,$HO71)*FctrChngDts!$B$12),SUM(SUM($HN71,$HP71)*FctrChngDts!$C$12))*$AG71),IF(AND($Z71=\"Summer\",$AK71=\"SSP1P2\",$AJ71=FALSE,$HF71=TRUE),SUM(SUM(SUM(SUM($HG71,$HI71)*FctrChngDts!$B$9),SUM(SUM($HH71,$HJ71)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM71,$HO71)*FctrChngDts!$B$11),SUM(SUM($HN71,$HP71)*FctrChngDts!$C$11))-$AJ71),IF(AND($Z71=\"Summer\",$AK71=\"SSP1P2\",$AJ71=TRUE,$HF71=TRUE),SUM(SUM(SUM(SUM($HG71,$HI71)*FctrChngDts!$B$10),SUM(SUM($HH71,$HJ71)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM71,$HO71)*FctrChngDts!$B$12),SUM(SUM($HN71,$HP71)*FctrChngDts!$C$12))-$AJ71),IF(AND($Z71=\"Winter\",$AK71=\"SSP2P3\",$AJ71=FALSE,$HF71=TRUE),SUM(SUM(SUM(SUM($HI71,$HK71)*FctrChngDts!$B$9),SUM(SUM($HJ71,$HL71)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO71,$HQ71)*FctrChngDts!$B$11),SUM(SUM($HP71,$HR71)*FctrChngDts!$C$11))*$AG71),IF(AND($Z71=\"Winter\",$AK71=\"SSP2P3\",$AJ71=TRUE,$HF71=TRUE),SUM(SUM(SUM(SUM($HI71,$HK71)*FctrChngDts!$B$10), SUM(SUM($HJ71,$HL71)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO71,$HQ71)*FctrChngDts!$B$12),SUM(SUM($HP71,$HR71)*FctrChngDts!$C$12))*$AG71),IF(AND($Z71=\"Summer\",$AK71=\"SSP2P3\",$AJ71=FALSE,$HF71=TRUE),SUM(SUM(SUM(SUM($HI71,$HK71)*FctrChngDts!$B$9),SUM(SUM($HJ71,$HL71)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO71,$HQ71)*FctrChngDts!$B$11),SUM(SUM($HP71,$HR71)*FctrChngDts!$C$11))-$AJ71),IF(AND($Z71=\"Summer\",$AK71=\"SSP2P3\",$AJ71=TRUE,$HF71=TRUE),SUM(SUM(SUM(SUM($HI71,$HK71)*FctrChngDts!$B$10), SUM(SUM($HJ71,$HL71)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO71,$HQ71)*FctrChngDts!$B$12),SUM(SUM($HP71,$HR71)*FctrChngDts!$C$12))-$AJ71),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK71=\"FSP1\",$AH71=TRUE,SUM(SUM(SUM($AI71*FctrChngDts!$B$13)*I71),$AR71)>$AD71),$AD71,IF(AND($AK71=\"FSP1\",$AH71=TRUE,SUM(SUM(SUM($AI71*FctrChngDts!$B$13)*$I71),$AR71)<=$AD71),SUM(SUM(SUM($AI71*FctrChngDts!$B$13)*$I71),$AR71),IF(AND($Z71=\"Summer\",$AK71=\"SSP1\",$AH71=TRUE,SUM(SUM(SUM(SUM($I71,$J71)*SUM($AI71*FctrChngDts!$B$13))*$AF71),$AR71)>$AD71),$AD71,IF(AND($Z71=\"Summer\",$AK71=\"SSP1\",$AH71=TRUE,SUM(SUM(SUM(SUM($I71,$J71)*SUM($AI71*FctrChngDts!$B$13))*$AF71),$AR71)<=$AD71),SUM(SUM(SUM(SUM($I71,$J71)*SUM($AI71*FctrChngDts!$B$13))*$AF71),$AR71),IF(AND($Z71=\"Winter\",$AK71=\"SSP1\",$AH71=TRUE,SUM(SUM(SUM(SUM($I71,$J71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AU71:$AW71)),$AR71)>$AD71),$AD71,IF(AND($Z71=\"Winter\",$AK71=\"SSP1\",$AH71=TRUE,SUM(SUM(SUM(SUM($I71,$J71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AU71:$AW71)),$AR71)<=$AD71),SUM(SUM(SUM(SUM($I71,$J71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AU71:$AW71)),$AR71),IF(AND($AK71=\"FSP1P2\",$AH71=TRUE,SUM(SUM(SUM(SUM($I71,$K71)*SUM($AI71*FctrChngDts!$B$13))*$AF71),$AR71)>$AD71),$AD71,IF(AND($AK71=\"FSP1P2\",$AH71=TRUE,SUM(SUM(SUM(SUM($I71,$K71)*SUM($AI71*FctrChngDts!$B$13))*$AF71),$AR71)<=$AD71),SUM(SUM(SUM(SUM($I71,$K71)*SUM($AI71*FctrChngDts!$B$13))*$AF71),$AR71),IF(AND($Z71=\"Summer\",$AK71=\"SSP1P2\",$AH71=TRUE,SUM(SUM(SUM(SUM($I71,$K71,$J71,$L71)*SUM($AI71*FctrChngDts!$B$13))*$AF71),$AR71)>$AD71),$AD71,IF(AND($Z71=\"Summer\",$AK71=\"SSP1P2\",$AH71=TRUE,SUM(SUM(SUM(SUM($I71,$K71,$J71,$L71)*SUM($AI71*FctrChngDts!$B$13))*$AF71),$AR71)<=$AD71),SUM(SUM(SUM(SUM($I71,$K71,$J71,$L71)*SUM($AI71*FctrChngDts!$B$13))*$AF71),$AR71),IF(AND($Z71=\"Winter\",$AK71=\"SSP1P2\",$AH71=TRUE,SUM(SUM(SUM(SUM($I71,$K71,$J71,$L71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AU71:$AW71)),$AR71)>$AD71),$AD71,IF(AND($Z71=\"Winter\",$AK71=\"SSP1P2\",$AH71=TRUE,SUM(SUM(SUM(SUM($I71,$K71,$J71,$L71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AU71:$AW71)),$AR71)<=$AD71),MIN($AD71,SUM($AL71,SUM(SUM(SUM(SUM($I71,$K71,$J71,$L71)*SUM($AI71*FctrChngDts!$B$13))*$AF71)))),IF(AND($AK71=\"FSP2\",$AH71=TRUE,SUM(SUM(SUM($AI71*FctrChngDts!$B$13)*$K71),$AR71)>$AD71),$AD71,IF(AND($AK71=\"FSP2\",$AH71=TRUE,SUM(SUM(SUM($AI71*FctrChngDts!$B$13)*$K71),$AR71)<=$AD71),SUM(SUM(SUM($AI71*FctrChngDts!$B$13)*$K71),$AR71),IF(AND($Z71=\"Summer\",$AK71=\"SSP2\",$AH71=TRUE,SUM(SUM(SUM(SUM($K71,$L71)*SUM($AI71*FctrChngDts!$B$13))*$AF71),$AR71)>$AD71),$AD71,IF(AND($Z71=\"Summer\",$AK71=\"SSP2\",$AH71=TRUE,SUM(SUM(SUM(SUM($K71,$L71)*SUM($AI71*FctrChngDts!$B$13))*$AF71),$AR71)<=$AD71),SUM(SUM(SUM(SUM($K71,$L71)*SUM($AI71*FctrChngDts!$B$13))*$AF71),$AR71),IF(AND($Z71=\"Winter\",$AK71=\"SSP2\",$AH71=TRUE,SUM(SUM(SUM(SUM($K71,$L71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AU71:$AW71)),$AR71)>$AD71),$AD71,IF(AND($Z71=\"Winter\",$AK71=\"SSP2\",$AH71=TRUE,SUM(SUM(SUM(SUM($K71,$L71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AU71:$AW71)),$AR71)<=$AD71),SUM(SUM(SUM(SUM($K71,$L71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AU71:$AW71)),$AR71),IF(AND($AK71=\"FSP2P3\",$AH71=TRUE,SUM(SUM(SUM(SUM($K71,$M71)*SUM($AI71*FctrChngDts!$B$13))*$AF71),$AR71)>$AD71),$AD71,IF(AND($AK71=\"FSP2P3\",$AH71=TRUE,SUM(SUM(SUM(SUM($K71,$M71)*SUM($AI71*FctrChngDts!$B$13))*$AF71),$AR71)<=$AD71),SUM(SUM(SUM(SUM($K71,$M71)*SUM($AI71*FctrChngDts!$B$13))*$AF71),$AR71),IF(AND($Z71=\"Summer\",$AK71=\"SSP2P3\",$AH71=TRUE,SUM(SUM(SUM(SUM($K71,$L71,$M71,$N71)*SUM($AI71*FctrChngDts!$B$13))*$AF71),$AR71)>$AD71),$AD71,IF(AND($Z71=\"Summer\",$AK71=\"SSP2P3\",$AH71=TRUE,SUM(SUM(SUM(SUM($K71,$L71,$M71,$N71)*SUM($AI71*FctrChngDts!$B$13))*$AF71),$AR71)<=$AD71),SUM(SUM(SUM(SUM($K71,$L71,$M71,$N71)*SUM($AI71*FctrChngDts!$B$13))*$AF71),$AR71),IF(AND($Z71=\"Winter\",$AK71=\"SSP2P3\",$AH71=TRUE,SUM(SUM(SUM(SUM($K71,$L71,$M71,$N71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AU71:$AW71)),$AR71)>$AD71),$AD71,IF(AND($Z71=\"Winter\",$AK71=\"SSP2P3\",$AH71=TRUE,SUM(SUM(SUM(SUM($K71,$L71,$M71,$N71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AU71:$AW71)),$AR71)<=$AD71),SUM(SUM(SUM(SUM($K71,$L71,$M71,$N71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AU71:$AW71)),$AR71),IF(AND($AK71=\"FSP3\",$AH71=TRUE,SUM(SUM(SUM($AI71*FctrChngDts!$B$13)*$M71),$AR71)>$AD71),$AD71,IF(AND($AK71=\"FSP3\",$AH71=TRUE,SUM(SUM(SUM($AI71*FctrChngDts!$B$13)*$M71),$AR71)<=$AD71),SUM(SUM(SUM($AI71*FctrChngDts!$B$13)*$M71),$AR71),IF(AND($Z71=\"Summer\",$AK71=\"SSP3\",$AH71=TRUE,SUM(SUM(SUM(SUM($M71,$N71)*SUM($AI71*FctrChngDts!$B$13))*$AF71),$AR71)>$AD71),$AD71,IF(AND($Z71=\"Summer\",$AK71=\"SSP3\",$AH71=TRUE,SUM(SUM(SUM(SUM($M71,$N71)*SUM($AI71*FctrChngDts!$B$13))*$AF71),$AR71)<=$AD71),SUM(SUM(SUM(SUM($M71,$N71)*SUM($AI71*FctrChngDts!$B$13))*$AF71),$AR71),IF(AND($Z71=\"Winter\",$AK71=\"SSP3\",$AH71=TRUE,SUM(SUM(SUM(SUM($M71,$N71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AU71:$AW71)),$AR71)>$AD71),$AD71,IF(AND($Z71=\"Winter\",$AK71=\"SSP3\",$AH71=TRUE,SUM(SUM(SUM(SUM($M71,$N71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AU71:$AW71)),$AR71)<=$AD71),SUM(SUM(SUM(SUM($M71,$N71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AU71:$AW71)),$AR71),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK71=\"FWP1\",$AH71=TRUE,SUM(SUM(SUM($AI71*FctrChngDts!$B$13)*$J71),$AU71)>$AE71),$AE71,IF(AND($AK71=\"FWP1\",$AH71=TRUE,SUM(SUM(SUM($AI71*FctrChngDts!$B$13)*$J71),$AU71)<=$AE71),SUM(SUM(SUM($AI71*FctrChngDts!$B$13)*$J71),$AU71),IF(AND($Z71=\"Winter\",$AK71=\"SSP1\",$AH71=TRUE,SUM(SUM(SUM(SUM($I71,$J71)*SUM($AI71*FctrChngDts!$B$13))*$AG71),$AU71)>$AE71),$AE71,IF(AND($Z71=\"Winter\",$AK71=\"SSP1\",$AH71=TRUE,SUM(SUM(SUM(SUM($I71,$J71)*SUM($AI71*FctrChngDts!$B$13))*$AG71),$AU71)<=$AE71),SUM(SUM(SUM(SUM($I71,$J71)*SUM($AI71*FctrChngDts!$B$13))*$AG71),$AU71),IF(AND($Z71=\"Summer\",$AK71=\"SSP1\",$AH71=TRUE,SUM(SUM(SUM(SUM($I71,$J71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AR71:$AT71)),$AU71)>$AE71),$AE71,IF(AND($Z71=\"Summer\",$AK71=\"SSP1\",$AH71=TRUE,SUM(SUM(SUM(SUM($I71,$J71)*SUM($AI71*FctrChngDts!$B$13))- SUM($AR71:$AT71)),$AU71)<=$AE71),SUM(SUM(SUM(SUM($I71,$J71)*SUM($AI71*FctrChngDts!$B$13))- SUM($AR71:$AT71)),$AU71),IF(AND($AK71=\"FWP1P2\",$AH71=TRUE,SUM(SUM(SUM(SUM($J71,$L71)*SUM($AI71*FctrChngDts!$B$13))*$AG71),$AU71)>$AE71),$AE71,IF(AND($AK71=\"FWP1P2\",$AH71=TRUE,SUM(SUM(SUM(SUM($J71,$L71)*SUM($AI71*FctrChngDts!$B$13))*$AG71),$AU71)<=$AE71),SUM(SUM(SUM(SUM($J71,$L71)*SUM($AI71*FctrChngDts!$B$13))*$AG71),$AU71),IF(AND($Z71=\"Winter\",$AK71=\"SSP1P2\",$AH71=TRUE,SUM(SUM(SUM(SUM($I71,$K71,$J71,$L71)*SUM($AI71*FctrChngDts!$B$13))*$AG71),$AU71)>$AE71),$AE71,IF(AND($Z71=\"Winter\",$AK71=\"SSP1P2\",$AH71=TRUE,SUM(SUM(SUM(SUM($I71,$K71,$J71,$L71)*SUM($AI71*FctrChngDts!$B$13))*$AG71),$AU71)<=$AE71),SUM(SUM(SUM(SUM($I71,$K71,$J71,$L71)*SUM($AI71*FctrChngDts!$B$13))*$AG71),$AU71),IF(AND($Z71=\"Summer\",$AK71=\"SSP1P2\",$AH71=TRUE,SUM(SUM(SUM(SUM($I71,$K71,$J71,$L71)*SUM($AI71*FctrChngDts!$B$13))- SUM($AR71:$AT71)),$AU71)>$AE71),$AE71,IF(AND($Z71=\"Summer\",$AK71=\"SSP1P2\",$AH71=TRUE,SUM(SUM(SUM(SUM($I71,$K71,$J71,$L71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AR71:$AT71)),$AU71)<=$AE71),SUM(SUM(SUM(SUM($I71,$K71,$J71,$L71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AR71:$AT71)),$AU71),IF(AND($AK71=\"FWP2\",$AH71=TRUE,SUM(SUM(SUM($AI71*FctrChngDts!$B$13)*$L71),$AU71)>$AE71),$AE71,IF(AND($AK71=\"FWP2\",$AH71=TRUE,SUM(SUM(SUM($AI71*FctrChngDts!$B$13)*$L71),$AU71)<=$AE71),SUM(SUM(SUM($AI71*FctrChngDts!$B$13)*$L71),$AU71),IF(AND($Z71=\"Winter\",$AK71=\"SSP2\",$AH71=TRUE,SUM(SUM(SUM(SUM($K71,$L71)*SUM($AI71*FctrChngDts!$B$13))*$AG71),$AU71)>$AE71),$AE71,IF(AND($Z71=\"Winter\",$AK71=\"SSP2\",$AH71=TRUE,SUM(SUM(SUM(SUM($K71,$L71)*SUM($AI71*FctrChngDts!$B$13))*$AG71),$AU71)<=$AE71),SUM(SUM(SUM(SUM($K71,$L71)*SUM($AI71*FctrChngDts!$B$13))*$AG71),$AU71),IF(AND($Z71=\"Summer\",$AK71=\"SSP2\",$AH71=TRUE,SUM(SUM(SUM(SUM($K71,$L71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AR71:$AT71)),$AU71)>$AE71),$AE71,IF(AND($Z71=\"Summer\",$AK71=\"SSP2\",$AH71=TRUE,SUM(SUM(SUM(SUM($K71,$L71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AR71:$AT71)),$AU71)<=$AE71),SUM(SUM(SUM(SUM($K71,$L71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AR71:$AT71)),$AU71),IF(AND($AK71=\"FWP2P3\",$AH71=TRUE,SUM(SUM(SUM(SUM($L71,$N71)*SUM($AI71*FctrChngDts!$B$13))*$AG71),$AU71)>$AE71),$AE71,IF(AND($AK71=\"FWP2P3\",$AH71=TRUE,SUM(SUM(SUM(SUM($L71,$N71)*SUM($AI71*FctrChngDts!$B$13))*$AG71),$AU71)<=$AE71),SUM(SUM(SUM(SUM($L71,$N71)*SUM($AI71*FctrChngDts!$B$13))*$AG71),$AU71),IF(AND($Z71=\"Winter\",$AK71=\"SSP2P3\",$AH71=TRUE,SUM(SUM(SUM(SUM($K71,$L71,$M71,$N71)*SUM($AI71*FctrChngDts!$B$13))*$AG71),$AU71)>$AE71),$AE71,IF(AND($Z71=\"Winter\",$AK71=\"SSP2P3\",$AH71=TRUE,SUM(SUM(SUM(SUM($K71,$L71,$M71,$N71)*SUM($AI71*FctrChngDts!$B$13))*$AG71),$AU71)<=$AE71),SUM(SUM(SUM(SUM($K71,$L71,$M71,$N71)*SUM($AI71*FctrChngDts!$B$13))*$AG71),$AU71),IF(AND($Z71=\"Summer\",$AK71=\"SSP2P3\",$AH71=TRUE,SUM(SUM(SUM(SUM($K71,$L71,$M71,$N71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AR71:$AT71)),$AU71)>$AE71),$AE71,IF(AND($Z71=\"Summer\",$AK71=\"SSP2P3\",$AH71=TRUE,SUM(SUM(SUM(SUM($K71,$L71,$M71,$N71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AR71:$AT71)),$AU71)<=$AE71),SUM(SUM(SUM(SUM($K71,$L71,$M71,$N71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AR71:$AT71)),$AU71),IF(AND($AK71=\"FWP3\",$AH71=TRUE,SUM(SUM(SUM($AI71*FctrChngDts!$B$13)*$N71),$AU71)>$AE71),$AE71,IF(AND($AK71=\"FWP3\",$AH71=TRUE,SUM(SUM(SUM($AI71*FctrChngDts!$B$13)*$N71),$AU71)<=$AE71),SUM(SUM(SUM($AI71*FctrChngDts!$B$13)*$N71),$AU71),IF(AND($Z71=\"Winter\",$AK71=\"SSP3\",$AH71=TRUE,SUM(SUM(SUM(SUM($M71,$N71)*SUM($AI71*FctrChngDts!$B$13))*$AG71),$AU71)>$AE71),$AE71,IF(AND($Z71=\"Winter\",$AK71=\"SSP3\",$AH71=TRUE,SUM(SUM(SUM(SUM($M71,$N71)*SUM($AI71*FctrChngDts!$B$13))*$AG71),$AU71)<=$AE71),SUM(SUM(SUM(SUM($M71,$N71)*SUM($AI71*FctrChngDts!$B$13))*$AG71),$AU71),IF(AND($Z71=\"Summer\",$AK71=\"SSP3\",$AH71=TRUE,SUM(SUM(SUM(SUM($M71,$N71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AR71:$AT71)),$AU71)>$AE71),$AE71,IF(AND($Z71=\"Summer\",$AK71=\"SSP3\",$AH71=TRUE,SUM(SUM(SUM(SUM($M71,$N71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AR71:$AT71)),$AU71)<=$AE71),SUM(SUM(SUM(SUM($M71,$N71)*SUM($AI71*FctrChngDts!$B$13))-SUM($AR71:$AT71)),$AU71),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I71>0,$AH71=FALSE),SUM($AR71*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I71>0,$AH71=TRUE),SUM($AX71*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I71>0,$AH71=FALSE),SUM($AS71*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I71>0,$AH71=TRUE),SUM($AY71*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I71>0,$AH71=FALSE),SUM($AT71*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I71>0,$AH71=TRUE),SUM($AZ71*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J71>0,$AH71=FALSE),SUM($AU71*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J71>0,$AH71=TRUE),SUM($BA71*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J71>0,$AH71=FALSE),SUM($AV71*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J71>0,$AH71=TRUE),SUM($BB71*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J71>0,$AH71=FALSE),SUM($AW71*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J71>0,$AH71=TRUE),SUM($BC71*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K71>0,$AH71=FALSE),SUM($AR71*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K71>0,$AH71=TRUE),SUM($AX71*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K71>0,$AH71=FALSE),SUM($AS71*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K71>0,$AH71=TRUE),SUM($AY71*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K71>0,$AH71=FALSE),SUM($AT71*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K71>0,$AH71=TRUE),SUM($AZ71*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L71>0,$AH71=FALSE),SUM($AU71*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L71>0,$AH71=TRUE),SUM($BA71*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L71>0,$AH71=FALSE),SUM($AV71*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L71>0,$AH71=TRUE),SUM($BB71*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L71>0,$AH71=FALSE),SUM($AW71*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L71>0,$AH71=TRUE),SUM($BC71*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M71>0,$AH71=FALSE),SUM($AR71*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M71>0,$AH71=TRUE),SUM($AX71*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M71>0,$AH71=FALSE),SUM($AS71*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M71>0,$AH71=TRUE),SUM($AY71*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M71>0,$AH71=FALSE),SUM($AT71*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M71>0,$AH71=TRUE),SUM($AZ71*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N71>0,$AH71=FALSE),SUM($AU71*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N71>0,$AH71=TRUE),SUM($BA71*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N71>0,$AH71=FALSE),SUM($AV71*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N71>0,$AH71=TRUE),SUM($BB71*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N71>0,$AH71=FALSE),SUM($AW71*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N71>0,$AH71=TRUE),SUM($BC71*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I71=0,0,IF(AND($I71>0,$K71>0,$AH71=FALSE),SUM($AR71/$P71*$I71),IF(AND($I71>0,$K71=0,$AH71=FALSE),$AR71,IF(AND($I71>0,$K71>0,$AH71=TRUE),ROUND(MIN($HU71,SUM(SUM($I71,$K71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA71,SUM(SUM($I71,$K71)*(FctrChngDts!$B$13)*$AI71)*$IA71)),0),IF(AND($I71>0,$K71=0,$AH71=TRUE),$AX71))))),0)","v":0},{"$f":"ROUND(IF($I71=0,0,IF(AND($I71>0,$K71>0,$AH71=FALSE),SUM($AS71/$P71*$I71),IF(AND($I71>0,$K71=0,$AH71=FALSE),$AS71,IF(AND($I71>0,$K71>0,$AH71=TRUE),ROUND(MIN(SUM($HU71-$BW71),SUM(SUM($I71,$K71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA71)*3),0),IF(AND($I71>0,$K71=0,$AH71=TRUE),$AY71))))),0)","v":0},0,{"$f":"IF($J71=0,0,IF(AND($J71>0,$L71=0,$N71=0,$AH71=FALSE,$AJ71=FALSE),ROUND(MIN($HX71,SUM($AU71,$BA71)),0),IF(AND($J71>0,$L71=0,$N71=0,$AH71=TRUE,$AJ71=FALSE),ROUND(MIN($HX71,SUM($AU71,SUM($J71*$AI71*FctrChngDts!$B$13))),0),IF(AND($J71>0,$L71>0,$N71=0,$AH71=FALSE,$AJ71=FALSE),ROUND(MIN($HX71,SUM(SUM($J71,$L71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA71,SUM(SUM($J71,$L71)*(FctrChngDts!$B$13)*$AI71)*$IA71)),0),IF(AND($J71>0,$L71>0,$N71=0,$AH71=TRUE,$AJ71=FALSE),ROUND(MIN($HX71,SUM(SUM(SUM(SUM($J71,$L71)*FctrChngDts!$C$11*$IA71),SUM(SUM($J71,$L71)*SUM(FctrChngDts!$B$13*$AI71)*$IA71)))),0),IF(AND($J71>0,$L71=0,$N71=0,$AH71=FALSE,$AJ71=TRUE),ROUND(MIN($HX71,SUM($AU71,$BA71)),0),IF(AND($J71>0,$L71=0,$N71=0,$AH71=TRUE,$AJ71=TRUE),ROUND(MIN($HX71,SUM($AU71,SUM($J71*$AI71*FctrChngDts!$B$13))),0),IF(AND($J71>0,$L71>0,$N71=0,$AH71=FALSE,$AJ71=TRUE),ROUND(MIN($HX71,SUM(SUM($J71,$L71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA71,SUM(SUM($J71,$L71)*(FctrChngDts!$B$13)*$AI71)*$IA71)),0),IF(AND($J71>0,$L71>0,$N71=0,$AH71=TRUE,$AJ71=TRUE),ROUND(MIN($HX71,SUM(SUM(SUM(SUM($J71,$L71)*FctrChngDts!$C$12*$IA71),SUM(SUM($J71,$L71)*SUM(FctrChngDts!$B$13*$AI71)*$IA71)))),0))))))))))","v":0},{"$f":"IF($J71=0,0,IF(AND($J71>0,$L71=0,$N71=0,$AH71=FALSE,$AJ71=FALSE),ROUND(MIN(SUM($HX71-$BZ71),SUM($AU71*3)),0),IF(AND($J71>0,$L71=0,$N71=0,$AH71=TRUE,$AJ71=FALSE),ROUND(MIN(SUM($HX71-$BZ71),SUM(SUM($J71,$L71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA71)*3),0),IF(AND($J71>0,$L71>0,$N71=0,$AH71=FALSE,$AJ71=FALSE),ROUND(MIN(SUM($HX71-$BZ71),SUM(SUM($J71,$L71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA71)*3),0),IF(AND($J71>0,$L71>0,$N71=0,$AH71=TRUE,$AJ71=FALSE),ROUND(MIN(SUM($HX71-$BZ71),SUM(SUM($J71,$L71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA71)*3),0),IF(AND($J71>0,$L71=0,$N71=0,$AH71=FALSE,$AJ71=TRUE),ROUND(MIN(SUM($HX71-$BZ71),SUM($AU71*3)),0),IF(AND($J71>0,$L71=0,$N71=0,$AH71=TRUE,$AJ71=TRUE),ROUND(MIN(SUM($HX71-$BZ71),SUM(SUM($J71,$L71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA71)*3),0),IF(AND($J71>0,$L71>0,$N71=0,$AH71=FALSE,$AJ71=TRUE),ROUND(MIN(SUM($HX71-$BZ71),SUM(SUM($J71,$L71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA71)*3),0),IF(AND($J71>0,$L71>0,$N71=0,$AH71=TRUE,$AJ71=TRUE),ROUND(MIN(SUM($HX71-$BZ71),SUM(SUM($J71,$L71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA71)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K71=0,0,IF(AND($I71>0,$K71>0,$M71=0,$AH71=FALSE),SUM($AR71-$BW71),IF(AND($I71=0,$K71>0,$M71>0,$AH71=FALSE),SUM($AR71/$P71*$K71),IF(AND($I71=0,$K71>0,$M71=0,$AH71=FALSE),$AR71,IF($K71=0,0,IF(AND($I71>0,$K71>0,$M71=0,$AH71=TRUE),ROUND(MIN($HV71,SUM(SUM($I71,$K71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB71,SUM(SUM($I71,$K71)*(FctrChngDts!$B$13)*$AI71)*$IB71)),0),IF(AND($I71=0,$K71>0,$M71>0,$AH71=TRUE),ROUND(MIN($HV71,SUM(SUM($I71,$K71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB71,SUM(SUM($I71,$K71)*(FctrChngDts!$B$13)*$AI71)*$IB71)),0),IF(AND($I71=0,$K71>0,$M71=0,$AH71=TRUE),$AX71)))))))),0)","v":0},{"$f":"ROUND(IF($K71=0,0,IF(AND($I71>0,$K71>0,$M71=0,$AH71=FALSE),SUM($AS71-$BX71),IF(AND($I71=0,$K71>0,$M71>0,$AH71=FALSE),SUM($AS71/$P71*$K71),IF(AND($I71=0,$K71>0,$M71=0,$AH71=FALSE),$AS71,IF($K71=0,0,IF(AND($I71>0,$K71>0,$M71=0,$AH71=TRUE),ROUND(MIN(SUM($HV71-$BW71),SUM(SUM($I71,$K71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB71)*3),0),IF(AND($I71=0,$K71>0,$M71>0,$AH71=TRUE),ROUND(MIN(SUM($HV71-$BW71),SUM(SUM($I71,$K71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB71)*3),0),IF(AND($I71=0,$K71>0,$M71=0,$AH71=TRUE),$AY71)))))))),0)","v":0},0,{"$f":"IF($L71=0,0,IF(AND($J71>0,$L71>0,$N71=0,$AH71=FALSE,$AJ71=FALSE),ROUND(MIN($HY71,SUM(SUM($J71,$L71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB71,SUM(SUM($J71,$L71)*(FctrChngDts!$B$13)*$AI71)*$IB71)),0),IF(AND($J71>0,$L71>0,$N71=0,$AH71=TRUE,$AJ71=FALSE),ROUND(MIN($HY71,SUM(SUM(SUM(SUM($J71,$L71)*FctrChngDts!$C$11*$IB71),SUM(SUM($J71,$L71)*SUM(FctrChngDts!$B$13*$AI71)*$IB71)))),0),IF(AND($J71=0,$L71>0,$N71=0,$AH71=FALSE,$AJ71=FALSE),ROUND(MIN($HY71,SUM($L71*FctrChngDts!$C$11)),0),IF(AND($J71=0,$L71>0,$N71=0,$AH71=TRUE,$AJ71=FALSE),ROUND(MIN($HY71,SUM(SUM(SUM(SUM($J71,$L71)*FctrChngDts!$C$11*$IB71),SUM(SUM($J71,$L71)*SUM(FctrChngDts!$B$13*$AI71)*$IB71)))),0),IF(AND($J71>0,$L71>0,$N71=0,$AH71=FALSE,$AJ71=TRUE),ROUND(MIN($HY71,SUM(SUM($J71,$L71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB71,SUM(SUM($J71,$L71)*(FctrChngDts!$B$13)*$AI71)*$IB71)),0),IF(AND($J71>0,$L71>0,$N71=0,$AH71=TRUE,$AJ71=TRUE),ROUND(MIN($HY71,SUM(SUM(SUM(SUM($J71,$L71)*FctrChngDts!$C$12*$IB71),SUM(SUM($J71,$L71)*SUM(FctrChngDts!$B$13*$AI71)*$IB71)))),0),IF(AND($J71=0,$L71>0,$N71=0,$AH71=FALSE,$AJ71=TRUE),ROUND(MIN($HY71,SUM($L71*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J71=0,$L71>0,$N71=0,$AH71=TRUE,$AJ71=TRUE),ROUND(MIN($HY71,SUM(SUM(SUM(SUM($J71,$L71)*FctrChngDts!$C$12*$IB71),SUM(SUM($J71,$L71)*SUM(FctrChngDts!$B$13*$AI71)*$IB71)))),0))))))))))","v":0},{"$f":"IF($L71=0,0,IF(AND($J71>0,$L71>0,$N71=0,$AH71=FALSE,$AJ71=FALSE),ROUND(MIN(SUM($HY71-$CF71),SUM(SUM($J71,$L71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB71)*3),0),IF(AND($J71>0,$L71>0,$N71=0,$AH71=TRUE,$AJ71=FALSE),ROUND(MIN(SUM($HY71-$CF71),SUM(SUM($J71,$L71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB71)*3),0),IF(AND($J71=0,$L71>0,$N71=0,$AH71=FALSE,$AJ71=FALSE),ROUND(MIN(SUM($HY71-$CF71),SUM($AU71*3)),0),IF(AND($J71=0,$L71>0,$N71=0,$AH71=TRUE,$AJ71=FALSE),ROUND(MIN(SUM($HY71-$CF71),SUM(SUM($J71,$L71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB71)*3),0),IF(AND($J71>0,$L71>0,$N71=0,$AH71=FALSE,$AJ71=TRUE),ROUND(MIN(SUM($HY71-$CF71),SUM(SUM($J71,$L71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB71)*3),0),IF(AND($J71>0,$L71>0,$N71=0,$AH71=TRUE,$AJ71=TRUE),ROUND(MIN(SUM($HY71-$CF71),SUM(SUM($J71,$L71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB71)*3),0),IF(AND($J71=0,$L71>0,$N71=0,$AH71=FALSE,$AJ71=TRUE),ROUND(MIN(SUM($HY71-$CF71),SUM($AU71*3)),0),IF(AND($J71=0,$L71>0,$N71=0,$AH71=TRUE,$AJ71=TRUE),ROUND(MIN(SUM($HY71-$CF71),SUM(SUM($J71,$L71)*IF($AJ71=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB71)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S71>0,Account!$AG$2=TRUE,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH71=FALSE),SUM(Usage!$BW71:$CB71)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V71>0,Account!$AG$2=TRUE,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH71=FALSE),SUM(Usage!$CC71:$CH71)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y71>0,Account!$AG$2=TRUE,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH71=FALSE),SUM(Usage!$CI71:$CN71)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH71=TRUE,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S71),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S71)),2)","v":0},{"$f":"ROUND(IF(OR($AH71=TRUE,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V71),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V71)),2)","v":0},{"$f":"IF(OR($AH71=TRUE,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y71),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y71))","v":0},{"$f":"ROUND(IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW71),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW71)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX71),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX71)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY71),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY71)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ71),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ71)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA71),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA71)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB71),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB71)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S71),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC71),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC71)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD71),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD71)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE71),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE71)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF71),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF71)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG71),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG71)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH71),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH71)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V71),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI71),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI71))","v":0},{"$f":"IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ71),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ71))","v":0},{"$f":"IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK71),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK71))","v":0},{"$f":"IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL71),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL71))","v":0},{"$f":"IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM71),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM71))","v":0},{"$f":"IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN71),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN71))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y71)","v":0},0,0,0,0,{"$f":"IF($DW71>IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV71*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV71*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW71-IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV71*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV71*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV71<$DW71,SUM($DW71-$DV71),0))","v":0},{"$f":"IF(OR(AND($D71<=FctrChngDts!$B$14,Usage!$E71>FctrChngDts!$B$14),AND(Usage!$D71<=FctrChngDts!$C$14,Usage!$E71>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW71),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX71),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY71),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ71),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA71),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB71),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC71),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD71),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE71),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF71),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG71),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH71),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI71)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ71)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK71)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL71)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM71)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN71)","v":0},0,{"$f":"IF(AND($S71>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E71<>\"D-CARE\",Tenant!$F71=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET71=TRUE,$S71>0,$V71=0),SUM(SUM($BW71:$CB71)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET71=TRUE,$S71>0,$V71>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW71:$CB71)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET71=TRUE,$S71>0,$V71>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW71:$CB71)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S71>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S71>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S71>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV71=TRUE,$S71>0,$V71=0),SUM(SUM($BW71:$CB71)*'CRS1'!$P$2),IF(AND($EV71=TRUE,$S71>0,$V71>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW71:$CB71)*'CRS1'!$P$2),IF(AND($EV71=TRUE,$S71>0,$V71>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW71:$CB71)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S71>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX71=TRUE,$S71>0,$V71=0),SUM(SUM($BW71:$CB71)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX71=TRUE,$S71>0,$V71>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW71:$CB71)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX71=TRUE,$S71>0,$V71>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW71:$CB71)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S71>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ71=TRUE,$S71>0),SUM(SUM($BW71:$CB71)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V71>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E71<>\"D-CARE\",Tenant!$F71=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB71=TRUE,$S71>0,$V71>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC71:$CH71)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB71=TRUE,$S71>0,$V71>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC71:$CH71)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB71=TRUE,$V71>0,$Y71>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC71:$CH71)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB71=TRUE,$V71>0,$Y71>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC71:$CH71)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB71=TRUE,$S71=0,$V71>0,$Y71=0),SUM(SUM($CC71:$CH71)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V71>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V71>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V71>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD71=TRUE,$S71>0,$V71>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC71:$CH71)*'CRS2'!$P$2),IF(AND($FD71=TRUE,$S71>0,$V71>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC71:$CH71)*'CRS2'!$P$2),IF(AND($FD71=TRUE,$V71>0,$Y71>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC71:$CH71)*'CRS2'!$P$2),IF(AND($FD71=TRUE,$V71>0,$Y71>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC71:$CH71)*'CRS2'!$P$2),IF(AND($FD71=TRUE,$S71=0,$V71>0,$Y71=0),SUM(SUM($CC71:$CH71)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V71>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF71=TRUE,$S71>0,$V71>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC71:$CH71)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF71=TRUE,$S71>0,$V71>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC71:$CH71)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF71=TRUE,$V71>0,$Y71>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC71:$CH71)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF71=TRUE,$V71>0,$Y71>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC71:$CH71)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF71=TRUE,$S71=0,$V71>0,$Y71=0),SUM(SUM($CC71:$CH71)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V71>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH71=TRUE,$V71>0),SUM(SUM($CC71:$CH71)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y71>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E71<>\"D-CARE\",Tenant!$F71=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ71=TRUE,$V71=0,$Y71>0),SUM(SUM($CI71:$CN71)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ71=TRUE,$V71>0,$Y71>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI71:$CN71)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ71=TRUE,$V71>0,$Y71>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI71:$CN71)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y71>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y71>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y71>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL71=TRUE,$V71=0,$Y71>0),SUM(SUM($CI71:$CN71)*'CRS3'!$P$2),IF(AND($FL71=TRUE,$V71>0,$Y71>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI71:$CN71)*'CRS3'!$P$2),IF(AND($FL71=TRUE,$V71>0,$Y71>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI71:$CN71)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y71>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN71=TRUE,$V71=0,$Y71>0),SUM(SUM($CI71:$CN71)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN71=TRUE,$V71>0,$Y71>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI71:$CN71)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN71=TRUE,$V71>0,$Y71>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI71:$CN71)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y71>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP71=TRUE,$Y71>0),SUM(SUM($CI71:$CN71)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR71:$FT71))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO71:$CQ71,$FR71:$FT71))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA71:$EF71)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG71:$EL71)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM71:$ER71)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV71,$CO71:$CQ71,$EA71:$ER71)/$P71)*$S71*FctrChngDts!$B$15),SUM(SUM(SUM($DV71,$CO71:$CQ71,$FR71:$FT71)/$P71)*$S71*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV71,$CO71:$CQ71,$EA71:$ER71)/$P71)*$V71*FctrChngDts!$B$15),SUM(SUM(SUM($DV71,$CO71:$CQ71,$FR71:$FT71)/$P71)*$V71*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV71,$CO71:$CQ71,$EA71:$ER71)/$P71)*$Y71*FctrChngDts!$B$15),SUM(SUM(SUM($DV71,$CO71:$CQ71,$FR71:$FT71)/$P71)*$Y71*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA71*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI71*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ71*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ71,$FU71,$GF71,$GZ71:$HE71),IF(Account!$Q$2=TRUE,SUM($DZ71,$FV71,$GF71,$GZ71:$HE71),SUM($DZ71,$ES71,$FU71:$FV71,$GF71,$GZ71:$HE71)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E71),Usage!$P71,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D71,FctrChngDts!$C$17<=Usage!$E71),SUM(FctrChngDts!$C$17-Usage!$D71),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E71),Usage!$P71,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D71,FctrChngDts!$C$19<=Usage!$E71),SUM(FctrChngDts!$C$19-Usage!$D71),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK71*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK71*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL71*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL71*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D71))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A71,Tenant!$A:$J,8,FALSE)=TRUE,$GG71<0),0,SUM(SUM(SUM($GG71/$P71*$GP71)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A71,Tenant!$A:$J,8,FALSE)=TRUE,$GG71<0),0,SUM(SUM(SUM($GG71/$P71*$GQ71)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D71))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A71,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV71*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A71,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW71*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU71:$DA71,$EU71,$EA71:$EF71,$FA71)-SUM(SUM($BW71:$CB71)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD71:$DJ71,$FC71,$EG71:$EL71,$FI71)-SUM(SUM($CC71:$CH71)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM71:$DS71,$FK71,$EM71:$ER71,$FQ71)-SUM(SUM($CI71:$CN71)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO71,$CU71:$DA71,$EU71,$EW71,$EY71,$EA71:$EF71,$FA71,$CP71,$DD71:$DJ71,$FC71,$FE71,$FG71,$EG71:$EL71,$FI71)/$P71*$S71)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO71,$CU71:$DA71,$EU71,$EW71,$EY71,$EA71:$EF71,$FA71,$CP71,$DD71:$DJ71,$FC71,$FE71,$FG71,$EG71:$EL71,$FI71)/$P71*$V71)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ71,$DM71:$DS71,$FK71,$FM71,$FO71,$EM71:$ER71,$FQ71)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D71,BslnAllctnCrrnt!$A$1<=$E71),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK71=\"FSP1\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$Q71,BslnAllctnCrrnt!$A$1<$R71),SUM(BslnAllctnCrrnt!$A$1-$Q71),IF(AND($AK71=\"FSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$Q71,BslnAllctnCrrnt!$A$1<$R71),SUM(BslnAllctnCrrnt!$A$1-$Q71),IF(AND($AK71=\"FSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),$I71,IF(AND($AK71=\"SSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$Q71,BslnAllctnCrrnt!$A$1<$R71),SUM(BslnAllctnCrrnt!$A$1-$Q71),IF(AND($AK71=\"SSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),$I71,0)))))","v":0},{"$f":"IF(AND($AK71=\"FSP1\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$Q71,BslnAllctnCrrnt!$A$1<$R71),SUM($I71-$HG71),IF(AND($AK71=\"FSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$Q71,BslnAllctnCrrnt!$A$1<$R71),SUM($I71-$HG71),IF(AND($AK71=\"FSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM($I71-$HG71),IF(AND($AK71=\"SSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$Q71,BslnAllctnCrrnt!$A$1<$R71),SUM($I71-$HG71),IF(AND($AK71=\"SSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM($I71-$HG71),0)))))","v":0},{"$f":"IF(AND($AK71=\"SSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$Q71,BslnAllctnCrrnt!$A$1<$R71),0,IF(AND(FctrChngDts!$A$2>=$D71,FctrChngDts!$B$2<$E71),IF(AND($AK71=\"SSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM(BslnAllctnCrrnt!$A$1-$T71),0),IF(AND($AK71=\"FSP2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM(BslnAllctnCrrnt!$A$1-$T71),IF(AND($AK71=\"FSP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM(BslnAllctnCrrnt!$A$1-$T71),IF(AND($AK71=\"FSP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$W71,BslnAllctnCrrnt!$A$1<$X71),$K71,IF(AND($AK71=\"FSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$Q71,BslnAllctnCrrnt!$A$1<$R71),0,IF(AND($AK71=\"FSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM(BslnAllctnCrrnt!$A$1-$T71),IF(AND($AK71=\"SSP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM(BslnAllctnCrrnt!$A$1-$T71),IF(AND($AK71=\"SSP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$W71,BslnAllctnCrrnt!$A$1<$X71),$K71,0)))))))))","v":0},{"$f":"IF(AND($AK71=\"SSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$Q71,BslnAllctnCrrnt!$A$1<$R71),SUM($K71-$HI71),IF(AND($AK71=\"SSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM($K71-$HI71),IF(AND($AK71=\"FSP2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM($K71-$HI71),IF(AND($AK71=\"FSP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM($K71-$HI71),IF(AND($AK71=\"FSP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$W71,BslnAllctnCrrnt!$A$1<$X71),SUM($K71-$HI71),IF(AND($AK71=\"FSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$Q71,BslnAllctnCrrnt!$A$1<$R71),SUM($K71-$HI71),IF(AND($AK71=\"FSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM($K71-$HI71),IF(AND($AK71=\"SSP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM($K71-$HI71),IF(AND($AK71=\"SSP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$W71,BslnAllctnCrrnt!$A$1<$X71),SUM($K71-$HI71),0)))))))))","v":0},{"$f":"IF(AND($AK71=\"FSP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),0,IF(AND($AK71=\"FSP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$W71,BslnAllctnCrrnt!$A$1<$X71),SUM(BslnAllctnCrrnt!$A$1-$W71),IF(AND($AK71=\"FSP3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$W71,BslnAllctnCrrnt!$A$1<$X71),SUM(BslnAllctnCrrnt!$A$1-$W71),0)))","v":0},{"$f":"IF(AND($AK71=\"FSP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM($M71-$HK71),IF(AND($AK71=\"FSP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$W71,BslnAllctnCrrnt!$A$1<$X71),SUM($M71-$HK71),IF(AND($AK71=\"FSP3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$W71,BslnAllctnCrrnt!$A$1<$X71),SUM($M71-$HK71),0)))","v":0},{"$f":"IF(AND($AK71=\"FWP1\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$Q71,BslnAllctnCrrnt!$A$1<$R71),SUM(BslnAllctnCrrnt!$A$1-$Q71),IF(AND($AK71=\"FWP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$Q71,BslnAllctnCrrnt!$A$1<$R71),SUM(BslnAllctnCrrnt!$A$1-$Q71),IF(AND($AK71=\"FWP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),$J71,IF(AND(FctrChngDts!$A$2>=$D71,FctrChngDts!$B$2<$E71),IF(AND($AK71=\"SSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$Q71,BslnAllctnCrrnt!$A$1<$R71),SUM(BslnAllctnCrrnt!$A$1-$Q71),0),IF(AND($AK71=\"SSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),$J71,0)))))","v":0},{"$f":"IF(AND($AK71=\"FWP1\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$Q71,BslnAllctnCrrnt!$A$1<$R71),SUM($J71-$HM71),IF(AND($AK71=\"FWP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$Q71,BslnAllctnCrrnt!$A$1<$R71),SUM($J71-$HM71),IF(AND($AK71=\"FWP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM($J71-$HM71),IF(AND($AK71=\"SSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$Q71,BslnAllctnCrrnt!$A$1<$R71),SUM($J71-$HM71),IF(AND($AK71=\"SSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM($J71-$HM71),0)))))","v":0},{"$f":"IF(AND($AK71=\"FWP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$Q71,BslnAllctnCrrnt!$A$1<$R71),0,IF(AND($AK71=\"FWP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM(BslnAllctnCrrnt!$A$1-$T71),IF(AND($AK71=\"FWP2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM(BslnAllctnCrrnt!$A$1-$T71),IF(AND($AK71=\"FWP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM(BslnAllctnCrrnt!$A$1-$T71),IF(AND($AK71=\"FWP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$W71,BslnAllctnCrrnt!$A$1<$X71),$L71,IF(AND($AK71=\"SSP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM(BslnAllctnCrrnt!$A$1-$T71),IF(AND($AK71=\"SSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$Q71,BslnAllctnCrrnt!$A$1<$R71),0,IF(AND($AK71=\"SSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM(BslnAllctnCrrnt!$A$1-$T71),0))))))))","v":0},{"$f":"IF(AND($AK71=\"FWP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$Q71,BslnAllctnCrrnt!$A$1<$R71),SUM($L71-$HO71),IF(AND($AK71=\"FWP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM($L71-$HO71),IF(AND($AK71=\"FWP2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM($L71-$HO71),IF(AND($AK71=\"FWP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM($L71-$HO71),IF(AND($AK71=\"FWP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$W71,BslnAllctnCrrnt!$A$1<$X71),SUM($L71-$HO71),IF(AND($AK71=\"SSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$Q71,BslnAllctnCrrnt!$A$1<$R71),SUM($L71-$HO71),IF(AND($AK71=\"SSP1P2\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM($L71-$HO71),0)))))))","v":0},{"$f":"IF(AND($AK71=\"FWP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),0,IF(AND($AK71=\"FWP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$W71,BslnAllctnCrrnt!$A$1<$X71),SUM(BslnAllctnCrrnt!$A$1-$W71),IF(AND($AK71=\"FWP3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$W71,BslnAllctnCrrnt!$A$1<$X71),SUM(BslnAllctnCrrnt!$A$1-$W71),IF(AND($AK71=\"SSP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),0,IF(AND($AK71=\"SSP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$W71,BslnAllctnCrrnt!$A$1<$X71),SUM(BslnAllctnCrrnt!$A$1-$W71),0)))))","v":0},{"$f":"IF(AND($AK71=\"FWP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM($N71-$HQ71),IF(AND($AK71=\"FWP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$W71,BslnAllctnCrrnt!$A$1<$X71),SUM($N71-$HQ71),IF(AND($AK71=\"FWP3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$W71,BslnAllctnCrrnt!$A$1<$X71),SUM($N71-$HQ71),IF(AND($AK71=\"SSP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$T71,BslnAllctnCrrnt!$A$1<$U71),SUM($N71-$HQ71),IF(AND($AK71=\"SSP2P3\",$HF71=TRUE,BslnAllctnCrrnt!$A$1>=$W71,BslnAllctnCrrnt!$A$1<$X71),SUM($N71-$HQ71),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[72,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G73),0,IF($F73<=$G73,SUM($G73-$F73),IF($F73>$G73,SUM((Account!$L$2-Usage!$F73)+Usage!$G73+1))))","v":0},{"$f":"IF($Q73=0,0,IF($R73=0,0,IF(AND($Q73<FctrChngDts!$A$2,$R73>=FctrChngDts!$A$2),SUM($R73-FctrChngDts!$A$2+1),IF(AND($Q73>=FctrChngDts!$A$2,$R73>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q73),IF(AND($Q73>=FctrChngDts!$A$2,$R73<FctrChngDts!$B$2),SUM($R73-$Q73+1),0)))))","v":0},{"$f":"IF($Q73=0,0,IF($R73=0,0,IF(AND($Q73<FctrChngDts!$A$2,$R73>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q73),IF(AND($Q73<FctrChngDts!$A$2,$R73<FctrChngDts!$A$2),SUM($R73-$Q73+1),IF(AND($Q73>FctrChngDts!$A$2,$R73>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R73+1),0)))))","v":0},{"$f":"IF($T73=0,0,IF($U73=0,0,IF(AND($T73<FctrChngDts!$A$2,$U73>=FctrChngDts!$A$2),SUM($U73-FctrChngDts!$A$2+1),IF(AND($T73>=FctrChngDts!$A$2,$U73<FctrChngDts!$B$2),SUM($U73-$T73+1),IF(AND($T73>=FctrChngDts!$A$2,$U73>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T73)<0),0,IF(AND($T73>=FctrChngDts!$A$2,$U73>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T73),0))))))","v":0},{"$f":"IF($T73=0,0,IF($U73=0,0,IF(AND($T73<FctrChngDts!$A$2,$U73>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T73),IF(AND($T73>=FctrChngDts!$B$2,$U73>=FctrChngDts!$B$2),SUM($U73-$T73+1),IF(AND($T73<FctrChngDts!$A$2,$U73<FctrChngDts!$A$2),SUM($U73-$T73+1),IF(AND($T73>=FctrChngDts!$A$2,$U73>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U73+1),0))))))","v":0},{"$f":"IF($W73=0,0,IF($X73=0,0,IF(AND($W73>=FctrChngDts!$A$2,$X73>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W73)<0),0,IF(AND($W73>=FctrChngDts!$A$2,$X73>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W73),IF(AND($W73>=FctrChngDts!$A$2,$X73<FctrChngDts!$B$2),SUM($X73-$W73+1),IF(AND($W73<FctrChngDts!$A$2,$X73>=FctrChngDts!$A$2),SUM($X73-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W73=0,0,IF($X73=0,0,IF(AND($W73<FctrChngDts!$A$2,$X73<FctrChngDts!$A$2),SUM($X73-$W73+1),IF(AND($W73>=FctrChngDts!$A$2,$X73>=FctrChngDts!$B$2,SUM($X73-FctrChngDts!$B$2+1)<=$Y73),SUM($X73-FctrChngDts!$B$2+1),IF(AND($W73>=FctrChngDts!$A$2,$X73>=FctrChngDts!$B$2),SUM($X73-$W73+1),IF(AND($W73<FctrChngDts!$A$2,$X73>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W73),0))))))","v":0},{"$f":"IF(AND($D73>=FctrChngDts!$C$2,$E73<FctrChngDts!$E$2),\"1\",IF(AND($D73>=FctrChngDts!$E$2,$E73<FctrChngDts!$G$2),\"2\",IF(AND($D73>=FctrChngDts!$G$2,$E73<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D73>=FctrChngDts!$D$2,,IF(AND($D73>=FctrChngDts!$C$2,$D73<=FctrChngDts!$D$2),$D73,IF(AND($D73>=FctrChngDts!$C$2,$D73>=FctrChngDts!$D$2,$E73>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D73>FctrChngDts!$D$2,,IF($D73=FctrChngDts!$D$2,$D73,IF(AND($D73>=FctrChngDts!$C$2,$E73<FctrChngDts!$D$2),$E73,IF(AND($D73>=FctrChngDts!$C$2,$E73>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D73>=FctrChngDts!$D$2,$E73>=FctrChngDts!$D$2,$E73>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E73<FctrChngDts!$D$2,$E73<=FctrChngDts!$D$2),$E73,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D73<FctrChngDts!$E$2,$E73<FctrChngDts!$E$2),,IF($D73>FctrChngDts!$F$2,,IF(AND($D73>=FctrChngDts!$E$2,$D73<=FctrChngDts!$F$2),$D73,IF(AND($D73>=FctrChngDts!$E$2,$D73>=FctrChngDts!$F$2,$E73>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D73>FctrChngDts!$F$2,,IF($E73=FctrChngDts!$F$2,$E73,IF(AND($D73<FctrChngDts!$E$2,$E73<=FctrChngDts!$F$2),$E73,IF(AND($D73>=FctrChngDts!$E$2,$E73<FctrChngDts!$F$2),$E73,IF(AND($D73>=FctrChngDts!$E$2,$E73>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D73>=FctrChngDts!$F$2,$E73>=FctrChngDts!$F$2,$E73>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D73<FctrChngDts!$G$2,$E73<FctrChngDts!$G$2),,IF($D73>FctrChngDts!$H$2,,IF(AND($D73>=FctrChngDts!$G$2,$D73<=FctrChngDts!$H$2),$D73,IF(AND($D73>=FctrChngDts!$G$2,$D73>=FctrChngDts!$H$2,$E73>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D73>FctrChngDts!$H$2,,IF($E73=FctrChngDts!$H$2,$E73,IF(AND($D73<FctrChngDts!$G$2,$E73<=FctrChngDts!$H$2),$E73,IF(AND($D73>=FctrChngDts!$G$2,$E73<FctrChngDts!$H$2),$E73,IF(AND($D73>=FctrChngDts!$G$2,$E73>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D73>=FctrChngDts!$H$2,$E73>=FctrChngDts!$H$2,$E73>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A73,Tenant!$A73:$J372,6,FALSE)","v":0},{"$f":"VLOOKUP($A73,Tenant!$A73:$J372,7,FALSE)","v":0},{"$f":"VLOOKUP($A73,Tenant!$A73:$J372,10,FALSE)","v":0},0,{"$f":"IF(AND($AK73=\"FSP2\",$AJ73=FALSE,$HF73=FALSE),SUM($K73*FctrChngDts!$C$9),IF(AND($AK73=\"FSP2\",$AJ73=TRUE,$HF73=FALSE),SUM($K73*FctrChngDts!$C$10),IF(AND($AK73=\"FSP2P3\",$AJ73=FALSE,$HF73=FALSE),SUM(SUM($K73,$M73)*FctrChngDts!$C$9),IF(AND($AK73=\"FSP2P3\",$AJ73=TRUE,$HF73=FALSE),SUM(SUM($K73,$M73)*FctrChngDts!$C$10),IF(AND($AK73=\"FSP3\",$AJ73=FALSE,$HF73=FALSE),SUM($M73*FctrChngDts!$C$9),IF(AND($AK73=\"FSP3\",$AJ73=TRUE,$HF73=FALSE),SUM($M73*FctrChngDts!$C$10),IF(AND($AK73=\"FSP1\",$AJ73=FALSE,$HF73=FALSE),SUM($I73*FctrChngDts!$C$9),IF(AND($AK73=\"FSP1\",$AJ73=TRUE,$HF73=FALSE),SUM($I73*FctrChngDts!$C$10),IF(AND($AK73=\"FSP1P2\",$AJ73=FALSE,$HF73=FALSE),SUM(SUM($I73,$K73)*FctrChngDts!$C$9),IF(AND($AK73=\"FSP1P2\",$AJ73=TRUE,$HF73=FALSE),SUM(SUM($I73,$K73)*FctrChngDts!$C$10),IF(AND($Z73=\"Summer\",$AK73=\"SSP2P3\",$AJ73=FALSE,$HF73=FALSE),SUM(SUM(SUM(SUM($K73,$M73)*FctrChngDts!$C$9),SUM(SUM($L73,$N73)*FctrChngDts!$C$11))*$AF73),IF(AND($Z73=\"Summer\",$AK73=\"SSP2P3\",$AJ73=TRUE,$HF73=FALSE),SUM(SUM(SUM(SUM($K73,$M73)*FctrChngDts!$C$10),SUM(SUM($L73,$N73)*FctrChngDts!$C$12))*$AF73),IF(AND($Z73=\"Winter\",$AK73=\"SSP2P3\",$AJ73=FALSE,$HF73=FALSE),SUM(SUM(SUM(SUM($K73,$M73)*FctrChngDts!$C$9),SUM(SUM($L73,$N73)*FctrChngDts!$C$11))-$AO73),IF(AND($Z73=\"Winter\",$AK73=\"SSP2P3\",$AJ73=TRUE,$HF73=FALSE),SUM(SUM(SUM(SUM($K73,$M73)*FctrChngDts!$C$10),SUM(SUM($L73,$N73)*FctrChngDts!$C$12))-$AO73),IF(AND($Z73=\"Summer\",$AK73=\"SSP1P2\",$AJ73=FALSE,$HF73=FALSE),SUM(SUM(SUM(SUM($I73,$K73)*FctrChngDts!$C$9),SUM(SUM($J73,$L73)*FctrChngDts!$C$11))*$AF73),IF(AND($Z73=\"Summer\",$AK73=\"SSP1P2\",$AJ73=TRUE,$HF73=FALSE),SUM(SUM(SUM(SUM($I73,$K73)*FctrChngDts!$C$10),SUM(SUM($J73,$L73)*FctrChngDts!$C$12))*$AF73),IF(AND($Z73=\"Winter\",$AK73=\"SSP1P2\",$AJ73=FALSE,$HF73=FALSE),SUM(SUM(SUM(SUM($I73,$K73)*FctrChngDts!$C$9),SUM(SUM($J73,$L73)*FctrChngDts!$C$11))-$AO73),IF(AND($Z73=\"Winter\",$AK73=\"SSP1P2\",$AJ73=TRUE,$HF73=FALSE),SUM(SUM(SUM(SUM($I73,$K73)*FctrChngDts!$C$10),SUM(SUM($J73,$L73)*FctrChngDts!$C$12))-$AO73),IF(AND($AK73=\"FSP2\",$AJ73=FALSE,$HF73=TRUE),SUM(SUM($HI73*FctrChngDts!$B$9),SUM($HJ73*FctrChngDts!$C$9)),IF(AND($AK73=\"FSP2\",$AJ73=TRUE,$HF73=TRUE),SUM(SUM($HI73*FctrChngDts!$B$10),SUM($HJ73*FctrChngDts!$C$10)),IF(AND($AK73=\"FSP2P3\",$AJ73=FALSE,$HF73=TRUE),SUM(SUM(SUM($HI73,$HK73)*FctrChngDts!$B$9),SUM(SUM($HJ73,$HL73)*FctrChngDts!$C$9)),IF(AND($AK73=\"FSP2P3\",$AJ73=TRUE,$HF73=TRUE),SUM(SUM(SUM($HI73,$HK73)*FctrChngDts!$B$10),SUM(SUM($HJ73,$HL73)*FctrChngDts!$C$10)),IF(AND($AK73=\"FSP3\",$AJ73=FALSE,$HF73=TRUE),SUM(SUM($HK73*FctrChngDts!$B$9),SUM($HL73*FctrChngDts!$C$9)),IF(AND($AK73=\"FSP3\",$AJ73=TRUE,$HF73=TRUE),SUM(SUM($HK73*FctrChngDts!$B$10),SUM($HL73*FctrChngDts!$C$10)),IF(AND($AK73=\"FSP1\",$AJ73=FALSE,$HF73=TRUE),SUM(SUM($HG73*FctrChngDts!$B$9),SUM($HH73*FctrChngDts!$C$9)),IF(AND($AK73=\"FSP1\",$AJ73=TRUE,$HF73=TRUE),SUM(SUM($HG73*FctrChngDts!$B$10),SUM($HH73*FctrChngDts!$C$10)),IF(AND($AK73=\"FSP1P2\",$AJ73=FALSE,$HF73=TRUE),SUM(SUM(SUM($HG73,$HI73)*FctrChngDts!$B$9),SUM(SUM($HH73,$HJ73)*FctrChngDts!$C$9)),IF(AND($AK73=\"FSP1P2\",$AJ73=TRUE,$HF73=TRUE),SUM(SUM(SUM($HG73,$HI73)*FctrChngDts!$B$10),SUM(SUM($HG73,$HI73)*FctrChngDts!$C$10)),IF(AND($Z73=\"Summer\",$AK73=\"SSP2P3\",$AJ73=FALSE,$HF73=TRUE),SUM(SUM(SUM(SUM($HI73,$HK73)*FctrChngDts!$B$9),SUM(SUM($HJ73,$HL73)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO73,$HQ73)*FctrChngDts!$B$11),SUM(SUM($HP73,$HR73)*FctrChngDts!$C$11))*$AF73),IF(AND($Z73=\"Summer\",$AK73=\"SSP2P3\",$AJ73=TRUE,$HF73=TRUE),SUM(SUM(SUM(SUM($HI73,$HK73)*FctrChngDts!$B$10),SUM(SUM($HJ73,$HL73)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO73,$HQ73)*FctrChngDts!$B$12),SUM(SUM($HP73,$HR73)*FctrChngDts!$C$12))*$AF73),IF(AND($Z73=\"Winter\",$AK73=\"SSP2P3\",$AJ73=FALSE,$HF73=TRUE),SUM(SUM(SUM(SUM($HI73,$HK73)*FctrChngDts!$B$9),SUM(SUM($HJ73,$HL73)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO73,$HQ73)*FctrChngDts!$B$11),SUM(SUM($HP73,$HR73)*FctrChngDts!$C$11))-$AO73),IF(AND($Z73=\"Winter\",$AK73=\"SSP2P3\",$AJ73=TRUE,$HF73=TRUE),SUM(SUM(SUM(SUM($HI73,$HK73)*FctrChngDts!$B$10),SUM(SUM($HO73,$HQ73)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO73,$HQ73)*FctrChngDts!$B$12),SUM(SUM($HP73,$HR73)*FctrChngDts!$C$12))-$AO73),IF(AND($Z73=\"Summer\",$AK73=\"SSP1P2\",$AJ73=FALSE,$HF73=TRUE),SUM(SUM(SUM(SUM($HG73,$HI73)*FctrChngDts!$B$9),SUM(SUM($HH73,$HJ73)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM73,$HO73)*FctrChngDts!$B$11),SUM(SUM($HN73,$HP73)*FctrChngDts!$C$11))*$AF73),IF(AND($Z73=\"Summer\",$AK73=\"SSP1P2\",$AJ73=TRUE,$HF73=TRUE),SUM(SUM(SUM(SUM($HG73,$HI73)*FctrChngDts!$B$10),SUM(SUM($HH73,$HJ73)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM73,$HO73)*FctrChngDts!$B$12),SUM(SUM($HN73,$HP73)*FctrChngDts!$C$12))*$AF73),IF(AND($Z73=\"Winter\",$AK73=\"SSP1P2\",$AJ73=FALSE,$HF73=TRUE),SUM(SUM(SUM(SUM($HG73,$HI73)*FctrChngDts!$B$9),SUM(SUM($HH73,$HJ73)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM73,$HO73)*FctrChngDts!$B$11),SUM(SUM($HN73,$HP73)*FctrChngDts!$C$11))-$AO73),IF(AND($Z73=\"Winter\",$AK73=\"SSP1P2\",$AJ73=TRUE,$HF73=TRUE),SUM(SUM(SUM(SUM($HG73,$HI73)*FctrChngDts!$B$10),SUM(SUM($HH73,$HJ73)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM73,$HO73)*FctrChngDts!$B$12),SUM(SUM($HN73,$HP73)*FctrChngDts!$C$12))-$AO73),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK73=\"FWP1\",$AJ73=FALSE,$HF73=FALSE),SUM($J73*FctrChngDts!$C$11),IF(AND($AK73=\"FWP1\",$AJ73=TRUE,$HF73=FALSE),SUM($J73*FctrChngDts!$C$12),IF(AND($AK73=\"FWP1P2\",$AJ73=FALSE,$HF73=FALSE),SUM(SUM($J73,$L73)*FctrChngDts!$C$11),IF(AND($AK73=\"FWP1P2\",$AJ73=TRUE,$HF73=FALSE),SUM(SUM($J73,$L73)*FctrChngDts!$C$12),IF(AND($AK73=\"FWP2\",$AJ73=FALSE,$HF73=FALSE),SUM($L73*FctrChngDts!$C$11),IF(AND($AK73=\"FWP2\",$AJ73=TRUE,$HF73=FALSE),SUM($L73*FctrChngDts!$C$12),IF(AND($AK73=\"FWP2P3\",$AJ73=FALSE,$HF73=FALSE),SUM(SUM($L73,$N73)*FctrChngDts!$C$11),IF(AND($AK73=\"FWP2P3\",$AJ73=TRUE,$HF73=FALSE),SUM(SUM($L73,$N73)*FctrChngDts!$C$12),IF(AND($AK73=\"FWP3\",$AJ73=FALSE,$HF73=FALSE),SUM($N73*FctrChngDts!$C$11),IF(AND($AK73=\"FWP3\",$AJ73=TRUE,$HF73=FALSE),SUM($N73*FctrChngDts!$C$12),IF(AND($Z73=\"Winter\",$AK73=\"SSP1P2\",$AJ73=FALSE,$HF73=FALSE),SUM(SUM(SUM($I73,$K73)*FctrChngDts!$C$9),SUM(SUM($J73,$L73)*FctrChngDts!$C$11))*$AG73,IF(AND($Z73=\"Winter\",$AK73=\"SSP1P2\",$AJ73=TRUE,$HF73=FALSE),SUM(SUM(SUM($I73,$K73)*FctrChngDts!$B$10),SUM(SUM($J73,$L73)*FctrChngDts!$B$12))*$AG73,IF(AND($Z73=\"Summer\",$AK73=\"SSP1P2\",$AJ73=FALSE,$HF73=FALSE),SUM(SUM(SUM($I73,$K73)*FctrChngDts!$B$9),SUM(SUM($J73,$L73)*FctrChngDts!$B$11))-$AJ73,IF(AND($Z73=\"Summer\",$AK73=\"SSP1P2\",$AJ73=TRUE,$HF73=FALSE),SUM(SUM(SUM($I73,$K73)*FctrChngDts!$C$10),SUM(SUM($J73,$L73)*FctrChngDts!$C$12))-$AJ73,IF(AND($Z73=\"Winter\",$AK73=\"SSP2P3\",$AJ73=FALSE,$HF73=FALSE),SUM(SUM(SUM($K73,$M73)*FctrChngDts!$C$9),SUM(SUM($L73,$N73)*FctrChngDts!$C$11))*$AG73,IF(AND($Z73=\"Winter\",$AK73=\"SSP2P3\",$AJ73=TRUE,$HF73=FALSE),SUM(SUM(SUM($K73,$M73)*FctrChngDts!$C$10),SUM(SUM($L73,$N73)*FctrChngDts!$C$12))*$AG73,IF(AND($Z73=\"Summer\",$AK73=\"SSP2P3\",$AJ73=FALSE,$HF73=FALSE),SUM(SUM(SUM($K73,$M73)*FctrChngDts!$C$9),SUM(SUM($L73,$N73)*FctrChngDts!$C$11))-$AJ73,IF(AND($Z73=\"Summer\",$AK73=\"SSP2P3\",$AJ73=TRUE,$HF73=FALSE),SUM(SUM(SUM($K73,$M73)*FctrChngDts!$C$10),SUM(SUM($L73,$N73)*FctrChngDts!$C$12))-$AJ73,IF(AND($AK73=\"FWP1\",$AJ73=FALSE,$HF73=TRUE),SUM(SUM($HM73*FctrChngDts!$B$11),SUM($HN73*FctrChngDts!$C$11)),IF(AND($AK73=\"FWP1\",$AJ73=TRUE,$HF73=TRUE),SUM(SUM($HM73*FctrChngDts!$B$12),SUM($HN73*FctrChngDts!$C$12)),IF(AND($AK73=\"FWP1P2\",$AJ73=FALSE,$HF73=TRUE),SUM(SUM(SUM($HM73,$HO73)*FctrChngDts!$B$11),SUM(SUM($HN73,$HP73)*FctrChngDts!$C$11)),IF(AND($AK73=\"FWP1P2\",$AJ73=TRUE,$HF73=TRUE),SUM(SUM(SUM($HM73,$KP73)*FctrChngDts!$C$12),SUM(SUM($HN73,$HP73)*FctrChngDts!$C$12)),IF(AND($AK73=\"FWP2\",$AJ73=FALSE,$HF73=TRUE),SUM(SUM($HO73*FctrChngDts!$B$11),SUM($HO73*FctrChngDts!$C$11)),IF(AND($AK73=\"FWP2\",$AJ73=TRUE,$HF73=TRUE),SUM(SUM($HO73*FctrChngDts!$B$12),SUM($HO73*FctrChngDts!$C$12)),IF(AND($AK73=\"FWP2P3\",$AJ73=FALSE,$HF73=TRUE),SUM(SUM(SUM($HO73,$HQ73)*FctrChngDts!$C$11),SUM(SUM($HP73,$HR73)*FctrChngDts!$C$11)),IF(AND($AK73=\"FWP2P3\",$AJ73=TRUE,$HF73=TRUE),SUM(SUM(SUM($HO73,$HQ73)*FctrChngDts!$C$12),SUM(SUM($HP73,$HR73)*FctrChngDts!$C$12)),IF(AND($AK73=\"FWP3\",$AJ73=FALSE,$HF73=TRUE),SUM(SUM($HQ73*FctrChngDts!$B$11),SUM($HR73*FctrChngDts!$C$11)),IF(AND($AK73=\"FWP3\",$AJ73=TRUE,$HF73=TRUE),SUM(SUM($HQ73*FctrChngDts!$B$12),SUM($HR73*FctrChngDts!$C$12)),IF(AND($Z73=\"Winter\",$AK73=\"SSP1P2\",$AJ73=FALSE,$HF73=TRUE),SUM(SUM(SUM(SUM($HG73,$HI73)*FctrChngDts!$B$9),SUM(SUM($HH73,$HJ73)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM73,$HO73)*FctrChngDts!$B$11),SUM(SUM($HN73,$HP73)*FctrChngDts!$C$11))*$AG73),IF(AND($Z73=\"Winter\",$AK73=\"SSP1P2\",$AJ73=TRUE,$HF73=TRUE),SUM(SUM(SUM(SUM($HG73,$HI73)*FctrChngDts!$B$10), SUM(SUM($HH73,$HJ73)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM73,$HO73)*FctrChngDts!$B$12),SUM(SUM($HN73,$HP73)*FctrChngDts!$C$12))*$AG73),IF(AND($Z73=\"Summer\",$AK73=\"SSP1P2\",$AJ73=FALSE,$HF73=TRUE),SUM(SUM(SUM(SUM($HG73,$HI73)*FctrChngDts!$B$9),SUM(SUM($HH73,$HJ73)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM73,$HO73)*FctrChngDts!$B$11),SUM(SUM($HN73,$HP73)*FctrChngDts!$C$11))-$AJ73),IF(AND($Z73=\"Summer\",$AK73=\"SSP1P2\",$AJ73=TRUE,$HF73=TRUE),SUM(SUM(SUM(SUM($HG73,$HI73)*FctrChngDts!$B$10),SUM(SUM($HH73,$HJ73)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM73,$HO73)*FctrChngDts!$B$12),SUM(SUM($HN73,$HP73)*FctrChngDts!$C$12))-$AJ73),IF(AND($Z73=\"Winter\",$AK73=\"SSP2P3\",$AJ73=FALSE,$HF73=TRUE),SUM(SUM(SUM(SUM($HI73,$HK73)*FctrChngDts!$B$9),SUM(SUM($HJ73,$HL73)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO73,$HQ73)*FctrChngDts!$B$11),SUM(SUM($HP73,$HR73)*FctrChngDts!$C$11))*$AG73),IF(AND($Z73=\"Winter\",$AK73=\"SSP2P3\",$AJ73=TRUE,$HF73=TRUE),SUM(SUM(SUM(SUM($HI73,$HK73)*FctrChngDts!$B$10), SUM(SUM($HJ73,$HL73)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO73,$HQ73)*FctrChngDts!$B$12),SUM(SUM($HP73,$HR73)*FctrChngDts!$C$12))*$AG73),IF(AND($Z73=\"Summer\",$AK73=\"SSP2P3\",$AJ73=FALSE,$HF73=TRUE),SUM(SUM(SUM(SUM($HI73,$HK73)*FctrChngDts!$B$9),SUM(SUM($HJ73,$HL73)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO73,$HQ73)*FctrChngDts!$B$11),SUM(SUM($HP73,$HR73)*FctrChngDts!$C$11))-$AJ73),IF(AND($Z73=\"Summer\",$AK73=\"SSP2P3\",$AJ73=TRUE,$HF73=TRUE),SUM(SUM(SUM(SUM($HI73,$HK73)*FctrChngDts!$B$10), SUM(SUM($HJ73,$HL73)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO73,$HQ73)*FctrChngDts!$B$12),SUM(SUM($HP73,$HR73)*FctrChngDts!$C$12))-$AJ73),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK73=\"FSP1\",$AH73=TRUE,SUM(SUM(SUM($AI73*FctrChngDts!$B$13)*I73),$AR73)>$AD73),$AD73,IF(AND($AK73=\"FSP1\",$AH73=TRUE,SUM(SUM(SUM($AI73*FctrChngDts!$B$13)*$I73),$AR73)<=$AD73),SUM(SUM(SUM($AI73*FctrChngDts!$B$13)*$I73),$AR73),IF(AND($Z73=\"Summer\",$AK73=\"SSP1\",$AH73=TRUE,SUM(SUM(SUM(SUM($I73,$J73)*SUM($AI73*FctrChngDts!$B$13))*$AF73),$AR73)>$AD73),$AD73,IF(AND($Z73=\"Summer\",$AK73=\"SSP1\",$AH73=TRUE,SUM(SUM(SUM(SUM($I73,$J73)*SUM($AI73*FctrChngDts!$B$13))*$AF73),$AR73)<=$AD73),SUM(SUM(SUM(SUM($I73,$J73)*SUM($AI73*FctrChngDts!$B$13))*$AF73),$AR73),IF(AND($Z73=\"Winter\",$AK73=\"SSP1\",$AH73=TRUE,SUM(SUM(SUM(SUM($I73,$J73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AU73:$AW73)),$AR73)>$AD73),$AD73,IF(AND($Z73=\"Winter\",$AK73=\"SSP1\",$AH73=TRUE,SUM(SUM(SUM(SUM($I73,$J73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AU73:$AW73)),$AR73)<=$AD73),SUM(SUM(SUM(SUM($I73,$J73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AU73:$AW73)),$AR73),IF(AND($AK73=\"FSP1P2\",$AH73=TRUE,SUM(SUM(SUM(SUM($I73,$K73)*SUM($AI73*FctrChngDts!$B$13))*$AF73),$AR73)>$AD73),$AD73,IF(AND($AK73=\"FSP1P2\",$AH73=TRUE,SUM(SUM(SUM(SUM($I73,$K73)*SUM($AI73*FctrChngDts!$B$13))*$AF73),$AR73)<=$AD73),SUM(SUM(SUM(SUM($I73,$K73)*SUM($AI73*FctrChngDts!$B$13))*$AF73),$AR73),IF(AND($Z73=\"Summer\",$AK73=\"SSP1P2\",$AH73=TRUE,SUM(SUM(SUM(SUM($I73,$K73,$J73,$L73)*SUM($AI73*FctrChngDts!$B$13))*$AF73),$AR73)>$AD73),$AD73,IF(AND($Z73=\"Summer\",$AK73=\"SSP1P2\",$AH73=TRUE,SUM(SUM(SUM(SUM($I73,$K73,$J73,$L73)*SUM($AI73*FctrChngDts!$B$13))*$AF73),$AR73)<=$AD73),SUM(SUM(SUM(SUM($I73,$K73,$J73,$L73)*SUM($AI73*FctrChngDts!$B$13))*$AF73),$AR73),IF(AND($Z73=\"Winter\",$AK73=\"SSP1P2\",$AH73=TRUE,SUM(SUM(SUM(SUM($I73,$K73,$J73,$L73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AU73:$AW73)),$AR73)>$AD73),$AD73,IF(AND($Z73=\"Winter\",$AK73=\"SSP1P2\",$AH73=TRUE,SUM(SUM(SUM(SUM($I73,$K73,$J73,$L73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AU73:$AW73)),$AR73)<=$AD73),MIN($AD73,SUM($AL73,SUM(SUM(SUM(SUM($I73,$K73,$J73,$L73)*SUM($AI73*FctrChngDts!$B$13))*$AF73)))),IF(AND($AK73=\"FSP2\",$AH73=TRUE,SUM(SUM(SUM($AI73*FctrChngDts!$B$13)*$K73),$AR73)>$AD73),$AD73,IF(AND($AK73=\"FSP2\",$AH73=TRUE,SUM(SUM(SUM($AI73*FctrChngDts!$B$13)*$K73),$AR73)<=$AD73),SUM(SUM(SUM($AI73*FctrChngDts!$B$13)*$K73),$AR73),IF(AND($Z73=\"Summer\",$AK73=\"SSP2\",$AH73=TRUE,SUM(SUM(SUM(SUM($K73,$L73)*SUM($AI73*FctrChngDts!$B$13))*$AF73),$AR73)>$AD73),$AD73,IF(AND($Z73=\"Summer\",$AK73=\"SSP2\",$AH73=TRUE,SUM(SUM(SUM(SUM($K73,$L73)*SUM($AI73*FctrChngDts!$B$13))*$AF73),$AR73)<=$AD73),SUM(SUM(SUM(SUM($K73,$L73)*SUM($AI73*FctrChngDts!$B$13))*$AF73),$AR73),IF(AND($Z73=\"Winter\",$AK73=\"SSP2\",$AH73=TRUE,SUM(SUM(SUM(SUM($K73,$L73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AU73:$AW73)),$AR73)>$AD73),$AD73,IF(AND($Z73=\"Winter\",$AK73=\"SSP2\",$AH73=TRUE,SUM(SUM(SUM(SUM($K73,$L73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AU73:$AW73)),$AR73)<=$AD73),SUM(SUM(SUM(SUM($K73,$L73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AU73:$AW73)),$AR73),IF(AND($AK73=\"FSP2P3\",$AH73=TRUE,SUM(SUM(SUM(SUM($K73,$M73)*SUM($AI73*FctrChngDts!$B$13))*$AF73),$AR73)>$AD73),$AD73,IF(AND($AK73=\"FSP2P3\",$AH73=TRUE,SUM(SUM(SUM(SUM($K73,$M73)*SUM($AI73*FctrChngDts!$B$13))*$AF73),$AR73)<=$AD73),SUM(SUM(SUM(SUM($K73,$M73)*SUM($AI73*FctrChngDts!$B$13))*$AF73),$AR73),IF(AND($Z73=\"Summer\",$AK73=\"SSP2P3\",$AH73=TRUE,SUM(SUM(SUM(SUM($K73,$L73,$M73,$N73)*SUM($AI73*FctrChngDts!$B$13))*$AF73),$AR73)>$AD73),$AD73,IF(AND($Z73=\"Summer\",$AK73=\"SSP2P3\",$AH73=TRUE,SUM(SUM(SUM(SUM($K73,$L73,$M73,$N73)*SUM($AI73*FctrChngDts!$B$13))*$AF73),$AR73)<=$AD73),SUM(SUM(SUM(SUM($K73,$L73,$M73,$N73)*SUM($AI73*FctrChngDts!$B$13))*$AF73),$AR73),IF(AND($Z73=\"Winter\",$AK73=\"SSP2P3\",$AH73=TRUE,SUM(SUM(SUM(SUM($K73,$L73,$M73,$N73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AU73:$AW73)),$AR73)>$AD73),$AD73,IF(AND($Z73=\"Winter\",$AK73=\"SSP2P3\",$AH73=TRUE,SUM(SUM(SUM(SUM($K73,$L73,$M73,$N73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AU73:$AW73)),$AR73)<=$AD73),SUM(SUM(SUM(SUM($K73,$L73,$M73,$N73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AU73:$AW73)),$AR73),IF(AND($AK73=\"FSP3\",$AH73=TRUE,SUM(SUM(SUM($AI73*FctrChngDts!$B$13)*$M73),$AR73)>$AD73),$AD73,IF(AND($AK73=\"FSP3\",$AH73=TRUE,SUM(SUM(SUM($AI73*FctrChngDts!$B$13)*$M73),$AR73)<=$AD73),SUM(SUM(SUM($AI73*FctrChngDts!$B$13)*$M73),$AR73),IF(AND($Z73=\"Summer\",$AK73=\"SSP3\",$AH73=TRUE,SUM(SUM(SUM(SUM($M73,$N73)*SUM($AI73*FctrChngDts!$B$13))*$AF73),$AR73)>$AD73),$AD73,IF(AND($Z73=\"Summer\",$AK73=\"SSP3\",$AH73=TRUE,SUM(SUM(SUM(SUM($M73,$N73)*SUM($AI73*FctrChngDts!$B$13))*$AF73),$AR73)<=$AD73),SUM(SUM(SUM(SUM($M73,$N73)*SUM($AI73*FctrChngDts!$B$13))*$AF73),$AR73),IF(AND($Z73=\"Winter\",$AK73=\"SSP3\",$AH73=TRUE,SUM(SUM(SUM(SUM($M73,$N73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AU73:$AW73)),$AR73)>$AD73),$AD73,IF(AND($Z73=\"Winter\",$AK73=\"SSP3\",$AH73=TRUE,SUM(SUM(SUM(SUM($M73,$N73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AU73:$AW73)),$AR73)<=$AD73),SUM(SUM(SUM(SUM($M73,$N73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AU73:$AW73)),$AR73),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK73=\"FWP1\",$AH73=TRUE,SUM(SUM(SUM($AI73*FctrChngDts!$B$13)*$J73),$AU73)>$AE73),$AE73,IF(AND($AK73=\"FWP1\",$AH73=TRUE,SUM(SUM(SUM($AI73*FctrChngDts!$B$13)*$J73),$AU73)<=$AE73),SUM(SUM(SUM($AI73*FctrChngDts!$B$13)*$J73),$AU73),IF(AND($Z73=\"Winter\",$AK73=\"SSP1\",$AH73=TRUE,SUM(SUM(SUM(SUM($I73,$J73)*SUM($AI73*FctrChngDts!$B$13))*$AG73),$AU73)>$AE73),$AE73,IF(AND($Z73=\"Winter\",$AK73=\"SSP1\",$AH73=TRUE,SUM(SUM(SUM(SUM($I73,$J73)*SUM($AI73*FctrChngDts!$B$13))*$AG73),$AU73)<=$AE73),SUM(SUM(SUM(SUM($I73,$J73)*SUM($AI73*FctrChngDts!$B$13))*$AG73),$AU73),IF(AND($Z73=\"Summer\",$AK73=\"SSP1\",$AH73=TRUE,SUM(SUM(SUM(SUM($I73,$J73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AR73:$AT73)),$AU73)>$AE73),$AE73,IF(AND($Z73=\"Summer\",$AK73=\"SSP1\",$AH73=TRUE,SUM(SUM(SUM(SUM($I73,$J73)*SUM($AI73*FctrChngDts!$B$13))- SUM($AR73:$AT73)),$AU73)<=$AE73),SUM(SUM(SUM(SUM($I73,$J73)*SUM($AI73*FctrChngDts!$B$13))- SUM($AR73:$AT73)),$AU73),IF(AND($AK73=\"FWP1P2\",$AH73=TRUE,SUM(SUM(SUM(SUM($J73,$L73)*SUM($AI73*FctrChngDts!$B$13))*$AG73),$AU73)>$AE73),$AE73,IF(AND($AK73=\"FWP1P2\",$AH73=TRUE,SUM(SUM(SUM(SUM($J73,$L73)*SUM($AI73*FctrChngDts!$B$13))*$AG73),$AU73)<=$AE73),SUM(SUM(SUM(SUM($J73,$L73)*SUM($AI73*FctrChngDts!$B$13))*$AG73),$AU73),IF(AND($Z73=\"Winter\",$AK73=\"SSP1P2\",$AH73=TRUE,SUM(SUM(SUM(SUM($I73,$K73,$J73,$L73)*SUM($AI73*FctrChngDts!$B$13))*$AG73),$AU73)>$AE73),$AE73,IF(AND($Z73=\"Winter\",$AK73=\"SSP1P2\",$AH73=TRUE,SUM(SUM(SUM(SUM($I73,$K73,$J73,$L73)*SUM($AI73*FctrChngDts!$B$13))*$AG73),$AU73)<=$AE73),SUM(SUM(SUM(SUM($I73,$K73,$J73,$L73)*SUM($AI73*FctrChngDts!$B$13))*$AG73),$AU73),IF(AND($Z73=\"Summer\",$AK73=\"SSP1P2\",$AH73=TRUE,SUM(SUM(SUM(SUM($I73,$K73,$J73,$L73)*SUM($AI73*FctrChngDts!$B$13))- SUM($AR73:$AT73)),$AU73)>$AE73),$AE73,IF(AND($Z73=\"Summer\",$AK73=\"SSP1P2\",$AH73=TRUE,SUM(SUM(SUM(SUM($I73,$K73,$J73,$L73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AR73:$AT73)),$AU73)<=$AE73),SUM(SUM(SUM(SUM($I73,$K73,$J73,$L73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AR73:$AT73)),$AU73),IF(AND($AK73=\"FWP2\",$AH73=TRUE,SUM(SUM(SUM($AI73*FctrChngDts!$B$13)*$L73),$AU73)>$AE73),$AE73,IF(AND($AK73=\"FWP2\",$AH73=TRUE,SUM(SUM(SUM($AI73*FctrChngDts!$B$13)*$L73),$AU73)<=$AE73),SUM(SUM(SUM($AI73*FctrChngDts!$B$13)*$L73),$AU73),IF(AND($Z73=\"Winter\",$AK73=\"SSP2\",$AH73=TRUE,SUM(SUM(SUM(SUM($K73,$L73)*SUM($AI73*FctrChngDts!$B$13))*$AG73),$AU73)>$AE73),$AE73,IF(AND($Z73=\"Winter\",$AK73=\"SSP2\",$AH73=TRUE,SUM(SUM(SUM(SUM($K73,$L73)*SUM($AI73*FctrChngDts!$B$13))*$AG73),$AU73)<=$AE73),SUM(SUM(SUM(SUM($K73,$L73)*SUM($AI73*FctrChngDts!$B$13))*$AG73),$AU73),IF(AND($Z73=\"Summer\",$AK73=\"SSP2\",$AH73=TRUE,SUM(SUM(SUM(SUM($K73,$L73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AR73:$AT73)),$AU73)>$AE73),$AE73,IF(AND($Z73=\"Summer\",$AK73=\"SSP2\",$AH73=TRUE,SUM(SUM(SUM(SUM($K73,$L73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AR73:$AT73)),$AU73)<=$AE73),SUM(SUM(SUM(SUM($K73,$L73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AR73:$AT73)),$AU73),IF(AND($AK73=\"FWP2P3\",$AH73=TRUE,SUM(SUM(SUM(SUM($L73,$N73)*SUM($AI73*FctrChngDts!$B$13))*$AG73),$AU73)>$AE73),$AE73,IF(AND($AK73=\"FWP2P3\",$AH73=TRUE,SUM(SUM(SUM(SUM($L73,$N73)*SUM($AI73*FctrChngDts!$B$13))*$AG73),$AU73)<=$AE73),SUM(SUM(SUM(SUM($L73,$N73)*SUM($AI73*FctrChngDts!$B$13))*$AG73),$AU73),IF(AND($Z73=\"Winter\",$AK73=\"SSP2P3\",$AH73=TRUE,SUM(SUM(SUM(SUM($K73,$L73,$M73,$N73)*SUM($AI73*FctrChngDts!$B$13))*$AG73),$AU73)>$AE73),$AE73,IF(AND($Z73=\"Winter\",$AK73=\"SSP2P3\",$AH73=TRUE,SUM(SUM(SUM(SUM($K73,$L73,$M73,$N73)*SUM($AI73*FctrChngDts!$B$13))*$AG73),$AU73)<=$AE73),SUM(SUM(SUM(SUM($K73,$L73,$M73,$N73)*SUM($AI73*FctrChngDts!$B$13))*$AG73),$AU73),IF(AND($Z73=\"Summer\",$AK73=\"SSP2P3\",$AH73=TRUE,SUM(SUM(SUM(SUM($K73,$L73,$M73,$N73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AR73:$AT73)),$AU73)>$AE73),$AE73,IF(AND($Z73=\"Summer\",$AK73=\"SSP2P3\",$AH73=TRUE,SUM(SUM(SUM(SUM($K73,$L73,$M73,$N73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AR73:$AT73)),$AU73)<=$AE73),SUM(SUM(SUM(SUM($K73,$L73,$M73,$N73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AR73:$AT73)),$AU73),IF(AND($AK73=\"FWP3\",$AH73=TRUE,SUM(SUM(SUM($AI73*FctrChngDts!$B$13)*$N73),$AU73)>$AE73),$AE73,IF(AND($AK73=\"FWP3\",$AH73=TRUE,SUM(SUM(SUM($AI73*FctrChngDts!$B$13)*$N73),$AU73)<=$AE73),SUM(SUM(SUM($AI73*FctrChngDts!$B$13)*$N73),$AU73),IF(AND($Z73=\"Winter\",$AK73=\"SSP3\",$AH73=TRUE,SUM(SUM(SUM(SUM($M73,$N73)*SUM($AI73*FctrChngDts!$B$13))*$AG73),$AU73)>$AE73),$AE73,IF(AND($Z73=\"Winter\",$AK73=\"SSP3\",$AH73=TRUE,SUM(SUM(SUM(SUM($M73,$N73)*SUM($AI73*FctrChngDts!$B$13))*$AG73),$AU73)<=$AE73),SUM(SUM(SUM(SUM($M73,$N73)*SUM($AI73*FctrChngDts!$B$13))*$AG73),$AU73),IF(AND($Z73=\"Summer\",$AK73=\"SSP3\",$AH73=TRUE,SUM(SUM(SUM(SUM($M73,$N73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AR73:$AT73)),$AU73)>$AE73),$AE73,IF(AND($Z73=\"Summer\",$AK73=\"SSP3\",$AH73=TRUE,SUM(SUM(SUM(SUM($M73,$N73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AR73:$AT73)),$AU73)<=$AE73),SUM(SUM(SUM(SUM($M73,$N73)*SUM($AI73*FctrChngDts!$B$13))-SUM($AR73:$AT73)),$AU73),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I73>0,$AH73=FALSE),SUM($AR73*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I73>0,$AH73=TRUE),SUM($AX73*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I73>0,$AH73=FALSE),SUM($AS73*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I73>0,$AH73=TRUE),SUM($AY73*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I73>0,$AH73=FALSE),SUM($AT73*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I73>0,$AH73=TRUE),SUM($AZ73*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J73>0,$AH73=FALSE),SUM($AU73*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J73>0,$AH73=TRUE),SUM($BA73*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J73>0,$AH73=FALSE),SUM($AV73*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J73>0,$AH73=TRUE),SUM($BB73*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J73>0,$AH73=FALSE),SUM($AW73*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J73>0,$AH73=TRUE),SUM($BC73*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K73>0,$AH73=FALSE),SUM($AR73*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K73>0,$AH73=TRUE),SUM($AX73*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K73>0,$AH73=FALSE),SUM($AS73*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K73>0,$AH73=TRUE),SUM($AY73*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K73>0,$AH73=FALSE),SUM($AT73*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K73>0,$AH73=TRUE),SUM($AZ73*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L73>0,$AH73=FALSE),SUM($AU73*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L73>0,$AH73=TRUE),SUM($BA73*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L73>0,$AH73=FALSE),SUM($AV73*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L73>0,$AH73=TRUE),SUM($BB73*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L73>0,$AH73=FALSE),SUM($AW73*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L73>0,$AH73=TRUE),SUM($BC73*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M73>0,$AH73=FALSE),SUM($AR73*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M73>0,$AH73=TRUE),SUM($AX73*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M73>0,$AH73=FALSE),SUM($AS73*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M73>0,$AH73=TRUE),SUM($AY73*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M73>0,$AH73=FALSE),SUM($AT73*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M73>0,$AH73=TRUE),SUM($AZ73*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N73>0,$AH73=FALSE),SUM($AU73*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N73>0,$AH73=TRUE),SUM($BA73*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N73>0,$AH73=FALSE),SUM($AV73*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N73>0,$AH73=TRUE),SUM($BB73*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N73>0,$AH73=FALSE),SUM($AW73*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N73>0,$AH73=TRUE),SUM($BC73*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I73=0,0,IF(AND($I73>0,$K73>0,$AH73=FALSE),SUM($AR73/$P73*$I73),IF(AND($I73>0,$K73=0,$AH73=FALSE),$AR73,IF(AND($I73>0,$K73>0,$AH73=TRUE),ROUND(MIN($HU73,SUM(SUM($I73,$K73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA73,SUM(SUM($I73,$K73)*(FctrChngDts!$B$13)*$AI73)*$IA73)),0),IF(AND($I73>0,$K73=0,$AH73=TRUE),$AX73))))),0)","v":0},{"$f":"ROUND(IF($I73=0,0,IF(AND($I73>0,$K73>0,$AH73=FALSE),SUM($AS73/$P73*$I73),IF(AND($I73>0,$K73=0,$AH73=FALSE),$AS73,IF(AND($I73>0,$K73>0,$AH73=TRUE),ROUND(MIN(SUM($HU73-$BW73),SUM(SUM($I73,$K73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA73)*3),0),IF(AND($I73>0,$K73=0,$AH73=TRUE),$AY73))))),0)","v":0},0,{"$f":"IF($J73=0,0,IF(AND($J73>0,$L73=0,$N73=0,$AH73=FALSE,$AJ73=FALSE),ROUND(MIN($HX73,SUM($AU73,$BA73)),0),IF(AND($J73>0,$L73=0,$N73=0,$AH73=TRUE,$AJ73=FALSE),ROUND(MIN($HX73,SUM($AU73,SUM($J73*$AI73*FctrChngDts!$B$13))),0),IF(AND($J73>0,$L73>0,$N73=0,$AH73=FALSE,$AJ73=FALSE),ROUND(MIN($HX73,SUM(SUM($J73,$L73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA73,SUM(SUM($J73,$L73)*(FctrChngDts!$B$13)*$AI73)*$IA73)),0),IF(AND($J73>0,$L73>0,$N73=0,$AH73=TRUE,$AJ73=FALSE),ROUND(MIN($HX73,SUM(SUM(SUM(SUM($J73,$L73)*FctrChngDts!$C$11*$IA73),SUM(SUM($J73,$L73)*SUM(FctrChngDts!$B$13*$AI73)*$IA73)))),0),IF(AND($J73>0,$L73=0,$N73=0,$AH73=FALSE,$AJ73=TRUE),ROUND(MIN($HX73,SUM($AU73,$BA73)),0),IF(AND($J73>0,$L73=0,$N73=0,$AH73=TRUE,$AJ73=TRUE),ROUND(MIN($HX73,SUM($AU73,SUM($J73*$AI73*FctrChngDts!$B$13))),0),IF(AND($J73>0,$L73>0,$N73=0,$AH73=FALSE,$AJ73=TRUE),ROUND(MIN($HX73,SUM(SUM($J73,$L73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA73,SUM(SUM($J73,$L73)*(FctrChngDts!$B$13)*$AI73)*$IA73)),0),IF(AND($J73>0,$L73>0,$N73=0,$AH73=TRUE,$AJ73=TRUE),ROUND(MIN($HX73,SUM(SUM(SUM(SUM($J73,$L73)*FctrChngDts!$C$12*$IA73),SUM(SUM($J73,$L73)*SUM(FctrChngDts!$B$13*$AI73)*$IA73)))),0))))))))))","v":0},{"$f":"IF($J73=0,0,IF(AND($J73>0,$L73=0,$N73=0,$AH73=FALSE,$AJ73=FALSE),ROUND(MIN(SUM($HX73-$BZ73),SUM($AU73*3)),0),IF(AND($J73>0,$L73=0,$N73=0,$AH73=TRUE,$AJ73=FALSE),ROUND(MIN(SUM($HX73-$BZ73),SUM(SUM($J73,$L73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA73)*3),0),IF(AND($J73>0,$L73>0,$N73=0,$AH73=FALSE,$AJ73=FALSE),ROUND(MIN(SUM($HX73-$BZ73),SUM(SUM($J73,$L73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA73)*3),0),IF(AND($J73>0,$L73>0,$N73=0,$AH73=TRUE,$AJ73=FALSE),ROUND(MIN(SUM($HX73-$BZ73),SUM(SUM($J73,$L73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA73)*3),0),IF(AND($J73>0,$L73=0,$N73=0,$AH73=FALSE,$AJ73=TRUE),ROUND(MIN(SUM($HX73-$BZ73),SUM($AU73*3)),0),IF(AND($J73>0,$L73=0,$N73=0,$AH73=TRUE,$AJ73=TRUE),ROUND(MIN(SUM($HX73-$BZ73),SUM(SUM($J73,$L73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA73)*3),0),IF(AND($J73>0,$L73>0,$N73=0,$AH73=FALSE,$AJ73=TRUE),ROUND(MIN(SUM($HX73-$BZ73),SUM(SUM($J73,$L73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA73)*3),0),IF(AND($J73>0,$L73>0,$N73=0,$AH73=TRUE,$AJ73=TRUE),ROUND(MIN(SUM($HX73-$BZ73),SUM(SUM($J73,$L73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA73)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K73=0,0,IF(AND($I73>0,$K73>0,$M73=0,$AH73=FALSE),SUM($AR73-$BW73),IF(AND($I73=0,$K73>0,$M73>0,$AH73=FALSE),SUM($AR73/$P73*$K73),IF(AND($I73=0,$K73>0,$M73=0,$AH73=FALSE),$AR73,IF($K73=0,0,IF(AND($I73>0,$K73>0,$M73=0,$AH73=TRUE),ROUND(MIN($HV73,SUM(SUM($I73,$K73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB73,SUM(SUM($I73,$K73)*(FctrChngDts!$B$13)*$AI73)*$IB73)),0),IF(AND($I73=0,$K73>0,$M73>0,$AH73=TRUE),ROUND(MIN($HV73,SUM(SUM($I73,$K73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB73,SUM(SUM($I73,$K73)*(FctrChngDts!$B$13)*$AI73)*$IB73)),0),IF(AND($I73=0,$K73>0,$M73=0,$AH73=TRUE),$AX73)))))))),0)","v":0},{"$f":"ROUND(IF($K73=0,0,IF(AND($I73>0,$K73>0,$M73=0,$AH73=FALSE),SUM($AS73-$BX73),IF(AND($I73=0,$K73>0,$M73>0,$AH73=FALSE),SUM($AS73/$P73*$K73),IF(AND($I73=0,$K73>0,$M73=0,$AH73=FALSE),$AS73,IF($K73=0,0,IF(AND($I73>0,$K73>0,$M73=0,$AH73=TRUE),ROUND(MIN(SUM($HV73-$BW73),SUM(SUM($I73,$K73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB73)*3),0),IF(AND($I73=0,$K73>0,$M73>0,$AH73=TRUE),ROUND(MIN(SUM($HV73-$BW73),SUM(SUM($I73,$K73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB73)*3),0),IF(AND($I73=0,$K73>0,$M73=0,$AH73=TRUE),$AY73)))))))),0)","v":0},0,{"$f":"IF($L73=0,0,IF(AND($J73>0,$L73>0,$N73=0,$AH73=FALSE,$AJ73=FALSE),ROUND(MIN($HY73,SUM(SUM($J73,$L73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB73,SUM(SUM($J73,$L73)*(FctrChngDts!$B$13)*$AI73)*$IB73)),0),IF(AND($J73>0,$L73>0,$N73=0,$AH73=TRUE,$AJ73=FALSE),ROUND(MIN($HY73,SUM(SUM(SUM(SUM($J73,$L73)*FctrChngDts!$C$11*$IB73),SUM(SUM($J73,$L73)*SUM(FctrChngDts!$B$13*$AI73)*$IB73)))),0),IF(AND($J73=0,$L73>0,$N73=0,$AH73=FALSE,$AJ73=FALSE),ROUND(MIN($HY73,SUM($L73*FctrChngDts!$C$11)),0),IF(AND($J73=0,$L73>0,$N73=0,$AH73=TRUE,$AJ73=FALSE),ROUND(MIN($HY73,SUM(SUM(SUM(SUM($J73,$L73)*FctrChngDts!$C$11*$IB73),SUM(SUM($J73,$L73)*SUM(FctrChngDts!$B$13*$AI73)*$IB73)))),0),IF(AND($J73>0,$L73>0,$N73=0,$AH73=FALSE,$AJ73=TRUE),ROUND(MIN($HY73,SUM(SUM($J73,$L73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB73,SUM(SUM($J73,$L73)*(FctrChngDts!$B$13)*$AI73)*$IB73)),0),IF(AND($J73>0,$L73>0,$N73=0,$AH73=TRUE,$AJ73=TRUE),ROUND(MIN($HY73,SUM(SUM(SUM(SUM($J73,$L73)*FctrChngDts!$C$12*$IB73),SUM(SUM($J73,$L73)*SUM(FctrChngDts!$B$13*$AI73)*$IB73)))),0),IF(AND($J73=0,$L73>0,$N73=0,$AH73=FALSE,$AJ73=TRUE),ROUND(MIN($HY73,SUM($L73*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J73=0,$L73>0,$N73=0,$AH73=TRUE,$AJ73=TRUE),ROUND(MIN($HY73,SUM(SUM(SUM(SUM($J73,$L73)*FctrChngDts!$C$12*$IB73),SUM(SUM($J73,$L73)*SUM(FctrChngDts!$B$13*$AI73)*$IB73)))),0))))))))))","v":0},{"$f":"IF($L73=0,0,IF(AND($J73>0,$L73>0,$N73=0,$AH73=FALSE,$AJ73=FALSE),ROUND(MIN(SUM($HY73-$CF73),SUM(SUM($J73,$L73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB73)*3),0),IF(AND($J73>0,$L73>0,$N73=0,$AH73=TRUE,$AJ73=FALSE),ROUND(MIN(SUM($HY73-$CF73),SUM(SUM($J73,$L73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB73)*3),0),IF(AND($J73=0,$L73>0,$N73=0,$AH73=FALSE,$AJ73=FALSE),ROUND(MIN(SUM($HY73-$CF73),SUM($AU73*3)),0),IF(AND($J73=0,$L73>0,$N73=0,$AH73=TRUE,$AJ73=FALSE),ROUND(MIN(SUM($HY73-$CF73),SUM(SUM($J73,$L73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB73)*3),0),IF(AND($J73>0,$L73>0,$N73=0,$AH73=FALSE,$AJ73=TRUE),ROUND(MIN(SUM($HY73-$CF73),SUM(SUM($J73,$L73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB73)*3),0),IF(AND($J73>0,$L73>0,$N73=0,$AH73=TRUE,$AJ73=TRUE),ROUND(MIN(SUM($HY73-$CF73),SUM(SUM($J73,$L73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB73)*3),0),IF(AND($J73=0,$L73>0,$N73=0,$AH73=FALSE,$AJ73=TRUE),ROUND(MIN(SUM($HY73-$CF73),SUM($AU73*3)),0),IF(AND($J73=0,$L73>0,$N73=0,$AH73=TRUE,$AJ73=TRUE),ROUND(MIN(SUM($HY73-$CF73),SUM(SUM($J73,$L73)*IF($AJ73=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB73)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S73>0,Account!$AG$2=TRUE,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH73=FALSE),SUM(Usage!$BW73:$CB73)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V73>0,Account!$AG$2=TRUE,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH73=FALSE),SUM(Usage!$CC73:$CH73)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y73>0,Account!$AG$2=TRUE,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH73=FALSE),SUM(Usage!$CI73:$CN73)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH73=TRUE,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S73),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S73)),2)","v":0},{"$f":"ROUND(IF(OR($AH73=TRUE,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V73),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V73)),2)","v":0},{"$f":"IF(OR($AH73=TRUE,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y73),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y73))","v":0},{"$f":"ROUND(IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW73),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW73)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX73),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX73)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY73),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY73)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ73),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ73)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA73),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA73)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB73),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB73)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S73),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC73),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC73)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD73),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD73)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE73),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE73)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF73),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF73)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG73),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG73)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH73),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH73)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V73),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI73),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI73))","v":0},{"$f":"IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ73),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ73))","v":0},{"$f":"IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK73),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK73))","v":0},{"$f":"IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL73),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL73))","v":0},{"$f":"IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM73),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM73))","v":0},{"$f":"IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN73),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN73))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y73)","v":0},0,0,0,0,{"$f":"IF($DW73>IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV73*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV73*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW73-IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV73*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV73*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV73<$DW73,SUM($DW73-$DV73),0))","v":0},{"$f":"IF(OR(AND($D73<=FctrChngDts!$B$14,Usage!$E73>FctrChngDts!$B$14),AND(Usage!$D73<=FctrChngDts!$C$14,Usage!$E73>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW73),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX73),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY73),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ73),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA73),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB73),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC73),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD73),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE73),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF73),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG73),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH73),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI73)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ73)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK73)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL73)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM73)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN73)","v":0},0,{"$f":"IF(AND($S73>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E73<>\"D-CARE\",Tenant!$F73=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET73=TRUE,$S73>0,$V73=0),SUM(SUM($BW73:$CB73)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET73=TRUE,$S73>0,$V73>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW73:$CB73)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET73=TRUE,$S73>0,$V73>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW73:$CB73)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S73>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S73>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S73>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV73=TRUE,$S73>0,$V73=0),SUM(SUM($BW73:$CB73)*'CRS1'!$P$2),IF(AND($EV73=TRUE,$S73>0,$V73>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW73:$CB73)*'CRS1'!$P$2),IF(AND($EV73=TRUE,$S73>0,$V73>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW73:$CB73)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S73>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX73=TRUE,$S73>0,$V73=0),SUM(SUM($BW73:$CB73)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX73=TRUE,$S73>0,$V73>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW73:$CB73)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX73=TRUE,$S73>0,$V73>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW73:$CB73)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S73>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ73=TRUE,$S73>0),SUM(SUM($BW73:$CB73)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V73>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E73<>\"D-CARE\",Tenant!$F73=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB73=TRUE,$S73>0,$V73>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC73:$CH73)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB73=TRUE,$S73>0,$V73>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC73:$CH73)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB73=TRUE,$V73>0,$Y73>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC73:$CH73)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB73=TRUE,$V73>0,$Y73>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC73:$CH73)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB73=TRUE,$S73=0,$V73>0,$Y73=0),SUM(SUM($CC73:$CH73)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V73>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V73>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V73>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD73=TRUE,$S73>0,$V73>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC73:$CH73)*'CRS2'!$P$2),IF(AND($FD73=TRUE,$S73>0,$V73>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC73:$CH73)*'CRS2'!$P$2),IF(AND($FD73=TRUE,$V73>0,$Y73>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC73:$CH73)*'CRS2'!$P$2),IF(AND($FD73=TRUE,$V73>0,$Y73>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC73:$CH73)*'CRS2'!$P$2),IF(AND($FD73=TRUE,$S73=0,$V73>0,$Y73=0),SUM(SUM($CC73:$CH73)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V73>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF73=TRUE,$S73>0,$V73>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC73:$CH73)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF73=TRUE,$S73>0,$V73>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC73:$CH73)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF73=TRUE,$V73>0,$Y73>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC73:$CH73)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF73=TRUE,$V73>0,$Y73>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC73:$CH73)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF73=TRUE,$S73=0,$V73>0,$Y73=0),SUM(SUM($CC73:$CH73)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V73>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH73=TRUE,$V73>0),SUM(SUM($CC73:$CH73)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y73>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E73<>\"D-CARE\",Tenant!$F73=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ73=TRUE,$V73=0,$Y73>0),SUM(SUM($CI73:$CN73)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ73=TRUE,$V73>0,$Y73>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI73:$CN73)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ73=TRUE,$V73>0,$Y73>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI73:$CN73)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y73>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y73>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y73>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL73=TRUE,$V73=0,$Y73>0),SUM(SUM($CI73:$CN73)*'CRS3'!$P$2),IF(AND($FL73=TRUE,$V73>0,$Y73>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI73:$CN73)*'CRS3'!$P$2),IF(AND($FL73=TRUE,$V73>0,$Y73>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI73:$CN73)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y73>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN73=TRUE,$V73=0,$Y73>0),SUM(SUM($CI73:$CN73)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN73=TRUE,$V73>0,$Y73>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI73:$CN73)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN73=TRUE,$V73>0,$Y73>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI73:$CN73)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y73>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP73=TRUE,$Y73>0),SUM(SUM($CI73:$CN73)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR73:$FT73))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO73:$CQ73,$FR73:$FT73))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA73:$EF73)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG73:$EL73)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM73:$ER73)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV73,$CO73:$CQ73,$EA73:$ER73)/$P73)*$S73*FctrChngDts!$B$15),SUM(SUM(SUM($DV73,$CO73:$CQ73,$FR73:$FT73)/$P73)*$S73*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV73,$CO73:$CQ73,$EA73:$ER73)/$P73)*$V73*FctrChngDts!$B$15),SUM(SUM(SUM($DV73,$CO73:$CQ73,$FR73:$FT73)/$P73)*$V73*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV73,$CO73:$CQ73,$EA73:$ER73)/$P73)*$Y73*FctrChngDts!$B$15),SUM(SUM(SUM($DV73,$CO73:$CQ73,$FR73:$FT73)/$P73)*$Y73*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA73*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI73*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ73*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ73,$FU73,$GF73,$GZ73:$HE73),IF(Account!$Q$2=TRUE,SUM($DZ73,$FV73,$GF73,$GZ73:$HE73),SUM($DZ73,$ES73,$FU73:$FV73,$GF73,$GZ73:$HE73)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E73),Usage!$P73,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D73,FctrChngDts!$C$17<=Usage!$E73),SUM(FctrChngDts!$C$17-Usage!$D73),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E73),Usage!$P73,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D73,FctrChngDts!$C$19<=Usage!$E73),SUM(FctrChngDts!$C$19-Usage!$D73),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK73*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK73*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL73*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL73*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D73))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A73,Tenant!$A:$J,8,FALSE)=TRUE,$GG73<0),0,SUM(SUM(SUM($GG73/$P73*$GP73)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A73,Tenant!$A:$J,8,FALSE)=TRUE,$GG73<0),0,SUM(SUM(SUM($GG73/$P73*$GQ73)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D73))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A73,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV73*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A73,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW73*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU73:$DA73,$EU73,$EA73:$EF73,$FA73)-SUM(SUM($BW73:$CB73)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD73:$DJ73,$FC73,$EG73:$EL73,$FI73)-SUM(SUM($CC73:$CH73)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM73:$DS73,$FK73,$EM73:$ER73,$FQ73)-SUM(SUM($CI73:$CN73)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO73,$CU73:$DA73,$EU73,$EW73,$EY73,$EA73:$EF73,$FA73,$CP73,$DD73:$DJ73,$FC73,$FE73,$FG73,$EG73:$EL73,$FI73)/$P73*$S73)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO73,$CU73:$DA73,$EU73,$EW73,$EY73,$EA73:$EF73,$FA73,$CP73,$DD73:$DJ73,$FC73,$FE73,$FG73,$EG73:$EL73,$FI73)/$P73*$V73)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ73,$DM73:$DS73,$FK73,$FM73,$FO73,$EM73:$ER73,$FQ73)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D73,BslnAllctnCrrnt!$A$1<=$E73),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK73=\"FSP1\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$Q73,BslnAllctnCrrnt!$A$1<$R73),SUM(BslnAllctnCrrnt!$A$1-$Q73),IF(AND($AK73=\"FSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$Q73,BslnAllctnCrrnt!$A$1<$R73),SUM(BslnAllctnCrrnt!$A$1-$Q73),IF(AND($AK73=\"FSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),$I73,IF(AND($AK73=\"SSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$Q73,BslnAllctnCrrnt!$A$1<$R73),SUM(BslnAllctnCrrnt!$A$1-$Q73),IF(AND($AK73=\"SSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),$I73,0)))))","v":0},{"$f":"IF(AND($AK73=\"FSP1\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$Q73,BslnAllctnCrrnt!$A$1<$R73),SUM($I73-$HG73),IF(AND($AK73=\"FSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$Q73,BslnAllctnCrrnt!$A$1<$R73),SUM($I73-$HG73),IF(AND($AK73=\"FSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM($I73-$HG73),IF(AND($AK73=\"SSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$Q73,BslnAllctnCrrnt!$A$1<$R73),SUM($I73-$HG73),IF(AND($AK73=\"SSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM($I73-$HG73),0)))))","v":0},{"$f":"IF(AND($AK73=\"SSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$Q73,BslnAllctnCrrnt!$A$1<$R73),0,IF(AND(FctrChngDts!$A$2>=$D73,FctrChngDts!$B$2<$E73),IF(AND($AK73=\"SSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM(BslnAllctnCrrnt!$A$1-$T73),0),IF(AND($AK73=\"FSP2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM(BslnAllctnCrrnt!$A$1-$T73),IF(AND($AK73=\"FSP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM(BslnAllctnCrrnt!$A$1-$T73),IF(AND($AK73=\"FSP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$W73,BslnAllctnCrrnt!$A$1<$X73),$K73,IF(AND($AK73=\"FSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$Q73,BslnAllctnCrrnt!$A$1<$R73),0,IF(AND($AK73=\"FSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM(BslnAllctnCrrnt!$A$1-$T73),IF(AND($AK73=\"SSP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM(BslnAllctnCrrnt!$A$1-$T73),IF(AND($AK73=\"SSP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$W73,BslnAllctnCrrnt!$A$1<$X73),$K73,0)))))))))","v":0},{"$f":"IF(AND($AK73=\"SSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$Q73,BslnAllctnCrrnt!$A$1<$R73),SUM($K73-$HI73),IF(AND($AK73=\"SSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM($K73-$HI73),IF(AND($AK73=\"FSP2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM($K73-$HI73),IF(AND($AK73=\"FSP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM($K73-$HI73),IF(AND($AK73=\"FSP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$W73,BslnAllctnCrrnt!$A$1<$X73),SUM($K73-$HI73),IF(AND($AK73=\"FSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$Q73,BslnAllctnCrrnt!$A$1<$R73),SUM($K73-$HI73),IF(AND($AK73=\"FSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM($K73-$HI73),IF(AND($AK73=\"SSP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM($K73-$HI73),IF(AND($AK73=\"SSP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$W73,BslnAllctnCrrnt!$A$1<$X73),SUM($K73-$HI73),0)))))))))","v":0},{"$f":"IF(AND($AK73=\"FSP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),0,IF(AND($AK73=\"FSP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$W73,BslnAllctnCrrnt!$A$1<$X73),SUM(BslnAllctnCrrnt!$A$1-$W73),IF(AND($AK73=\"FSP3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$W73,BslnAllctnCrrnt!$A$1<$X73),SUM(BslnAllctnCrrnt!$A$1-$W73),0)))","v":0},{"$f":"IF(AND($AK73=\"FSP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM($M73-$HK73),IF(AND($AK73=\"FSP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$W73,BslnAllctnCrrnt!$A$1<$X73),SUM($M73-$HK73),IF(AND($AK73=\"FSP3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$W73,BslnAllctnCrrnt!$A$1<$X73),SUM($M73-$HK73),0)))","v":0},{"$f":"IF(AND($AK73=\"FWP1\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$Q73,BslnAllctnCrrnt!$A$1<$R73),SUM(BslnAllctnCrrnt!$A$1-$Q73),IF(AND($AK73=\"FWP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$Q73,BslnAllctnCrrnt!$A$1<$R73),SUM(BslnAllctnCrrnt!$A$1-$Q73),IF(AND($AK73=\"FWP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),$J73,IF(AND(FctrChngDts!$A$2>=$D73,FctrChngDts!$B$2<$E73),IF(AND($AK73=\"SSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$Q73,BslnAllctnCrrnt!$A$1<$R73),SUM(BslnAllctnCrrnt!$A$1-$Q73),0),IF(AND($AK73=\"SSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),$J73,0)))))","v":0},{"$f":"IF(AND($AK73=\"FWP1\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$Q73,BslnAllctnCrrnt!$A$1<$R73),SUM($J73-$HM73),IF(AND($AK73=\"FWP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$Q73,BslnAllctnCrrnt!$A$1<$R73),SUM($J73-$HM73),IF(AND($AK73=\"FWP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM($J73-$HM73),IF(AND($AK73=\"SSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$Q73,BslnAllctnCrrnt!$A$1<$R73),SUM($J73-$HM73),IF(AND($AK73=\"SSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM($J73-$HM73),0)))))","v":0},{"$f":"IF(AND($AK73=\"FWP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$Q73,BslnAllctnCrrnt!$A$1<$R73),0,IF(AND($AK73=\"FWP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM(BslnAllctnCrrnt!$A$1-$T73),IF(AND($AK73=\"FWP2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM(BslnAllctnCrrnt!$A$1-$T73),IF(AND($AK73=\"FWP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM(BslnAllctnCrrnt!$A$1-$T73),IF(AND($AK73=\"FWP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$W73,BslnAllctnCrrnt!$A$1<$X73),$L73,IF(AND($AK73=\"SSP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM(BslnAllctnCrrnt!$A$1-$T73),IF(AND($AK73=\"SSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$Q73,BslnAllctnCrrnt!$A$1<$R73),0,IF(AND($AK73=\"SSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM(BslnAllctnCrrnt!$A$1-$T73),0))))))))","v":0},{"$f":"IF(AND($AK73=\"FWP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$Q73,BslnAllctnCrrnt!$A$1<$R73),SUM($L73-$HO73),IF(AND($AK73=\"FWP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM($L73-$HO73),IF(AND($AK73=\"FWP2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM($L73-$HO73),IF(AND($AK73=\"FWP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM($L73-$HO73),IF(AND($AK73=\"FWP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$W73,BslnAllctnCrrnt!$A$1<$X73),SUM($L73-$HO73),IF(AND($AK73=\"SSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$Q73,BslnAllctnCrrnt!$A$1<$R73),SUM($L73-$HO73),IF(AND($AK73=\"SSP1P2\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM($L73-$HO73),0)))))))","v":0},{"$f":"IF(AND($AK73=\"FWP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),0,IF(AND($AK73=\"FWP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$W73,BslnAllctnCrrnt!$A$1<$X73),SUM(BslnAllctnCrrnt!$A$1-$W73),IF(AND($AK73=\"FWP3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$W73,BslnAllctnCrrnt!$A$1<$X73),SUM(BslnAllctnCrrnt!$A$1-$W73),IF(AND($AK73=\"SSP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),0,IF(AND($AK73=\"SSP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$W73,BslnAllctnCrrnt!$A$1<$X73),SUM(BslnAllctnCrrnt!$A$1-$W73),0)))))","v":0},{"$f":"IF(AND($AK73=\"FWP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM($N73-$HQ73),IF(AND($AK73=\"FWP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$W73,BslnAllctnCrrnt!$A$1<$X73),SUM($N73-$HQ73),IF(AND($AK73=\"FWP3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$W73,BslnAllctnCrrnt!$A$1<$X73),SUM($N73-$HQ73),IF(AND($AK73=\"SSP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$T73,BslnAllctnCrrnt!$A$1<$U73),SUM($N73-$HQ73),IF(AND($AK73=\"SSP2P3\",$HF73=TRUE,BslnAllctnCrrnt!$A$1>=$W73,BslnAllctnCrrnt!$A$1<$X73),SUM($N73-$HQ73),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[77,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G78),0,IF($F78<=$G78,SUM($G78-$F78),IF($F78>$G78,SUM((Account!$L$2-Usage!$F78)+Usage!$G78+1))))","v":0},{"$f":"IF($Q78=0,0,IF($R78=0,0,IF(AND($Q78<FctrChngDts!$A$2,$R78>=FctrChngDts!$A$2),SUM($R78-FctrChngDts!$A$2+1),IF(AND($Q78>=FctrChngDts!$A$2,$R78>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q78),IF(AND($Q78>=FctrChngDts!$A$2,$R78<FctrChngDts!$B$2),SUM($R78-$Q78+1),0)))))","v":0},{"$f":"IF($Q78=0,0,IF($R78=0,0,IF(AND($Q78<FctrChngDts!$A$2,$R78>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q78),IF(AND($Q78<FctrChngDts!$A$2,$R78<FctrChngDts!$A$2),SUM($R78-$Q78+1),IF(AND($Q78>FctrChngDts!$A$2,$R78>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R78+1),0)))))","v":0},{"$f":"IF($T78=0,0,IF($U78=0,0,IF(AND($T78<FctrChngDts!$A$2,$U78>=FctrChngDts!$A$2),SUM($U78-FctrChngDts!$A$2+1),IF(AND($T78>=FctrChngDts!$A$2,$U78<FctrChngDts!$B$2),SUM($U78-$T78+1),IF(AND($T78>=FctrChngDts!$A$2,$U78>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T78)<0),0,IF(AND($T78>=FctrChngDts!$A$2,$U78>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T78),0))))))","v":0},{"$f":"IF($T78=0,0,IF($U78=0,0,IF(AND($T78<FctrChngDts!$A$2,$U78>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T78),IF(AND($T78>=FctrChngDts!$B$2,$U78>=FctrChngDts!$B$2),SUM($U78-$T78+1),IF(AND($T78<FctrChngDts!$A$2,$U78<FctrChngDts!$A$2),SUM($U78-$T78+1),IF(AND($T78>=FctrChngDts!$A$2,$U78>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U78+1),0))))))","v":0},{"$f":"IF($W78=0,0,IF($X78=0,0,IF(AND($W78>=FctrChngDts!$A$2,$X78>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W78)<0),0,IF(AND($W78>=FctrChngDts!$A$2,$X78>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W78),IF(AND($W78>=FctrChngDts!$A$2,$X78<FctrChngDts!$B$2),SUM($X78-$W78+1),IF(AND($W78<FctrChngDts!$A$2,$X78>=FctrChngDts!$A$2),SUM($X78-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W78=0,0,IF($X78=0,0,IF(AND($W78<FctrChngDts!$A$2,$X78<FctrChngDts!$A$2),SUM($X78-$W78+1),IF(AND($W78>=FctrChngDts!$A$2,$X78>=FctrChngDts!$B$2,SUM($X78-FctrChngDts!$B$2+1)<=$Y78),SUM($X78-FctrChngDts!$B$2+1),IF(AND($W78>=FctrChngDts!$A$2,$X78>=FctrChngDts!$B$2),SUM($X78-$W78+1),IF(AND($W78<FctrChngDts!$A$2,$X78>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W78),0))))))","v":0},{"$f":"IF(AND($D78>=FctrChngDts!$C$2,$E78<FctrChngDts!$E$2),\"1\",IF(AND($D78>=FctrChngDts!$E$2,$E78<FctrChngDts!$G$2),\"2\",IF(AND($D78>=FctrChngDts!$G$2,$E78<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D78>=FctrChngDts!$D$2,,IF(AND($D78>=FctrChngDts!$C$2,$D78<=FctrChngDts!$D$2),$D78,IF(AND($D78>=FctrChngDts!$C$2,$D78>=FctrChngDts!$D$2,$E78>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D78>FctrChngDts!$D$2,,IF($D78=FctrChngDts!$D$2,$D78,IF(AND($D78>=FctrChngDts!$C$2,$E78<FctrChngDts!$D$2),$E78,IF(AND($D78>=FctrChngDts!$C$2,$E78>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D78>=FctrChngDts!$D$2,$E78>=FctrChngDts!$D$2,$E78>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E78<FctrChngDts!$D$2,$E78<=FctrChngDts!$D$2),$E78,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D78<FctrChngDts!$E$2,$E78<FctrChngDts!$E$2),,IF($D78>FctrChngDts!$F$2,,IF(AND($D78>=FctrChngDts!$E$2,$D78<=FctrChngDts!$F$2),$D78,IF(AND($D78>=FctrChngDts!$E$2,$D78>=FctrChngDts!$F$2,$E78>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D78>FctrChngDts!$F$2,,IF($E78=FctrChngDts!$F$2,$E78,IF(AND($D78<FctrChngDts!$E$2,$E78<=FctrChngDts!$F$2),$E78,IF(AND($D78>=FctrChngDts!$E$2,$E78<FctrChngDts!$F$2),$E78,IF(AND($D78>=FctrChngDts!$E$2,$E78>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D78>=FctrChngDts!$F$2,$E78>=FctrChngDts!$F$2,$E78>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D78<FctrChngDts!$G$2,$E78<FctrChngDts!$G$2),,IF($D78>FctrChngDts!$H$2,,IF(AND($D78>=FctrChngDts!$G$2,$D78<=FctrChngDts!$H$2),$D78,IF(AND($D78>=FctrChngDts!$G$2,$D78>=FctrChngDts!$H$2,$E78>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D78>FctrChngDts!$H$2,,IF($E78=FctrChngDts!$H$2,$E78,IF(AND($D78<FctrChngDts!$G$2,$E78<=FctrChngDts!$H$2),$E78,IF(AND($D78>=FctrChngDts!$G$2,$E78<FctrChngDts!$H$2),$E78,IF(AND($D78>=FctrChngDts!$G$2,$E78>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D78>=FctrChngDts!$H$2,$E78>=FctrChngDts!$H$2,$E78>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A78,Tenant!$A78:$J377,6,FALSE)","v":0},{"$f":"VLOOKUP($A78,Tenant!$A78:$J377,7,FALSE)","v":0},{"$f":"VLOOKUP($A78,Tenant!$A78:$J377,10,FALSE)","v":0},0,{"$f":"IF(AND($AK78=\"FSP2\",$AJ78=FALSE,$HF78=FALSE),SUM($K78*FctrChngDts!$C$9),IF(AND($AK78=\"FSP2\",$AJ78=TRUE,$HF78=FALSE),SUM($K78*FctrChngDts!$C$10),IF(AND($AK78=\"FSP2P3\",$AJ78=FALSE,$HF78=FALSE),SUM(SUM($K78,$M78)*FctrChngDts!$C$9),IF(AND($AK78=\"FSP2P3\",$AJ78=TRUE,$HF78=FALSE),SUM(SUM($K78,$M78)*FctrChngDts!$C$10),IF(AND($AK78=\"FSP3\",$AJ78=FALSE,$HF78=FALSE),SUM($M78*FctrChngDts!$C$9),IF(AND($AK78=\"FSP3\",$AJ78=TRUE,$HF78=FALSE),SUM($M78*FctrChngDts!$C$10),IF(AND($AK78=\"FSP1\",$AJ78=FALSE,$HF78=FALSE),SUM($I78*FctrChngDts!$C$9),IF(AND($AK78=\"FSP1\",$AJ78=TRUE,$HF78=FALSE),SUM($I78*FctrChngDts!$C$10),IF(AND($AK78=\"FSP1P2\",$AJ78=FALSE,$HF78=FALSE),SUM(SUM($I78,$K78)*FctrChngDts!$C$9),IF(AND($AK78=\"FSP1P2\",$AJ78=TRUE,$HF78=FALSE),SUM(SUM($I78,$K78)*FctrChngDts!$C$10),IF(AND($Z78=\"Summer\",$AK78=\"SSP2P3\",$AJ78=FALSE,$HF78=FALSE),SUM(SUM(SUM(SUM($K78,$M78)*FctrChngDts!$C$9),SUM(SUM($L78,$N78)*FctrChngDts!$C$11))*$AF78),IF(AND($Z78=\"Summer\",$AK78=\"SSP2P3\",$AJ78=TRUE,$HF78=FALSE),SUM(SUM(SUM(SUM($K78,$M78)*FctrChngDts!$C$10),SUM(SUM($L78,$N78)*FctrChngDts!$C$12))*$AF78),IF(AND($Z78=\"Winter\",$AK78=\"SSP2P3\",$AJ78=FALSE,$HF78=FALSE),SUM(SUM(SUM(SUM($K78,$M78)*FctrChngDts!$C$9),SUM(SUM($L78,$N78)*FctrChngDts!$C$11))-$AO78),IF(AND($Z78=\"Winter\",$AK78=\"SSP2P3\",$AJ78=TRUE,$HF78=FALSE),SUM(SUM(SUM(SUM($K78,$M78)*FctrChngDts!$C$10),SUM(SUM($L78,$N78)*FctrChngDts!$C$12))-$AO78),IF(AND($Z78=\"Summer\",$AK78=\"SSP1P2\",$AJ78=FALSE,$HF78=FALSE),SUM(SUM(SUM(SUM($I78,$K78)*FctrChngDts!$C$9),SUM(SUM($J78,$L78)*FctrChngDts!$C$11))*$AF78),IF(AND($Z78=\"Summer\",$AK78=\"SSP1P2\",$AJ78=TRUE,$HF78=FALSE),SUM(SUM(SUM(SUM($I78,$K78)*FctrChngDts!$C$10),SUM(SUM($J78,$L78)*FctrChngDts!$C$12))*$AF78),IF(AND($Z78=\"Winter\",$AK78=\"SSP1P2\",$AJ78=FALSE,$HF78=FALSE),SUM(SUM(SUM(SUM($I78,$K78)*FctrChngDts!$C$9),SUM(SUM($J78,$L78)*FctrChngDts!$C$11))-$AO78),IF(AND($Z78=\"Winter\",$AK78=\"SSP1P2\",$AJ78=TRUE,$HF78=FALSE),SUM(SUM(SUM(SUM($I78,$K78)*FctrChngDts!$C$10),SUM(SUM($J78,$L78)*FctrChngDts!$C$12))-$AO78),IF(AND($AK78=\"FSP2\",$AJ78=FALSE,$HF78=TRUE),SUM(SUM($HI78*FctrChngDts!$B$9),SUM($HJ78*FctrChngDts!$C$9)),IF(AND($AK78=\"FSP2\",$AJ78=TRUE,$HF78=TRUE),SUM(SUM($HI78*FctrChngDts!$B$10),SUM($HJ78*FctrChngDts!$C$10)),IF(AND($AK78=\"FSP2P3\",$AJ78=FALSE,$HF78=TRUE),SUM(SUM(SUM($HI78,$HK78)*FctrChngDts!$B$9),SUM(SUM($HJ78,$HL78)*FctrChngDts!$C$9)),IF(AND($AK78=\"FSP2P3\",$AJ78=TRUE,$HF78=TRUE),SUM(SUM(SUM($HI78,$HK78)*FctrChngDts!$B$10),SUM(SUM($HJ78,$HL78)*FctrChngDts!$C$10)),IF(AND($AK78=\"FSP3\",$AJ78=FALSE,$HF78=TRUE),SUM(SUM($HK78*FctrChngDts!$B$9),SUM($HL78*FctrChngDts!$C$9)),IF(AND($AK78=\"FSP3\",$AJ78=TRUE,$HF78=TRUE),SUM(SUM($HK78*FctrChngDts!$B$10),SUM($HL78*FctrChngDts!$C$10)),IF(AND($AK78=\"FSP1\",$AJ78=FALSE,$HF78=TRUE),SUM(SUM($HG78*FctrChngDts!$B$9),SUM($HH78*FctrChngDts!$C$9)),IF(AND($AK78=\"FSP1\",$AJ78=TRUE,$HF78=TRUE),SUM(SUM($HG78*FctrChngDts!$B$10),SUM($HH78*FctrChngDts!$C$10)),IF(AND($AK78=\"FSP1P2\",$AJ78=FALSE,$HF78=TRUE),SUM(SUM(SUM($HG78,$HI78)*FctrChngDts!$B$9),SUM(SUM($HH78,$HJ78)*FctrChngDts!$C$9)),IF(AND($AK78=\"FSP1P2\",$AJ78=TRUE,$HF78=TRUE),SUM(SUM(SUM($HG78,$HI78)*FctrChngDts!$B$10),SUM(SUM($HG78,$HI78)*FctrChngDts!$C$10)),IF(AND($Z78=\"Summer\",$AK78=\"SSP2P3\",$AJ78=FALSE,$HF78=TRUE),SUM(SUM(SUM(SUM($HI78,$HK78)*FctrChngDts!$B$9),SUM(SUM($HJ78,$HL78)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO78,$HQ78)*FctrChngDts!$B$11),SUM(SUM($HP78,$HR78)*FctrChngDts!$C$11))*$AF78),IF(AND($Z78=\"Summer\",$AK78=\"SSP2P3\",$AJ78=TRUE,$HF78=TRUE),SUM(SUM(SUM(SUM($HI78,$HK78)*FctrChngDts!$B$10),SUM(SUM($HJ78,$HL78)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO78,$HQ78)*FctrChngDts!$B$12),SUM(SUM($HP78,$HR78)*FctrChngDts!$C$12))*$AF78),IF(AND($Z78=\"Winter\",$AK78=\"SSP2P3\",$AJ78=FALSE,$HF78=TRUE),SUM(SUM(SUM(SUM($HI78,$HK78)*FctrChngDts!$B$9),SUM(SUM($HJ78,$HL78)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO78,$HQ78)*FctrChngDts!$B$11),SUM(SUM($HP78,$HR78)*FctrChngDts!$C$11))-$AO78),IF(AND($Z78=\"Winter\",$AK78=\"SSP2P3\",$AJ78=TRUE,$HF78=TRUE),SUM(SUM(SUM(SUM($HI78,$HK78)*FctrChngDts!$B$10),SUM(SUM($HO78,$HQ78)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO78,$HQ78)*FctrChngDts!$B$12),SUM(SUM($HP78,$HR78)*FctrChngDts!$C$12))-$AO78),IF(AND($Z78=\"Summer\",$AK78=\"SSP1P2\",$AJ78=FALSE,$HF78=TRUE),SUM(SUM(SUM(SUM($HG78,$HI78)*FctrChngDts!$B$9),SUM(SUM($HH78,$HJ78)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM78,$HO78)*FctrChngDts!$B$11),SUM(SUM($HN78,$HP78)*FctrChngDts!$C$11))*$AF78),IF(AND($Z78=\"Summer\",$AK78=\"SSP1P2\",$AJ78=TRUE,$HF78=TRUE),SUM(SUM(SUM(SUM($HG78,$HI78)*FctrChngDts!$B$10),SUM(SUM($HH78,$HJ78)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM78,$HO78)*FctrChngDts!$B$12),SUM(SUM($HN78,$HP78)*FctrChngDts!$C$12))*$AF78),IF(AND($Z78=\"Winter\",$AK78=\"SSP1P2\",$AJ78=FALSE,$HF78=TRUE),SUM(SUM(SUM(SUM($HG78,$HI78)*FctrChngDts!$B$9),SUM(SUM($HH78,$HJ78)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM78,$HO78)*FctrChngDts!$B$11),SUM(SUM($HN78,$HP78)*FctrChngDts!$C$11))-$AO78),IF(AND($Z78=\"Winter\",$AK78=\"SSP1P2\",$AJ78=TRUE,$HF78=TRUE),SUM(SUM(SUM(SUM($HG78,$HI78)*FctrChngDts!$B$10),SUM(SUM($HH78,$HJ78)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM78,$HO78)*FctrChngDts!$B$12),SUM(SUM($HN78,$HP78)*FctrChngDts!$C$12))-$AO78),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK78=\"FWP1\",$AJ78=FALSE,$HF78=FALSE),SUM($J78*FctrChngDts!$C$11),IF(AND($AK78=\"FWP1\",$AJ78=TRUE,$HF78=FALSE),SUM($J78*FctrChngDts!$C$12),IF(AND($AK78=\"FWP1P2\",$AJ78=FALSE,$HF78=FALSE),SUM(SUM($J78,$L78)*FctrChngDts!$C$11),IF(AND($AK78=\"FWP1P2\",$AJ78=TRUE,$HF78=FALSE),SUM(SUM($J78,$L78)*FctrChngDts!$C$12),IF(AND($AK78=\"FWP2\",$AJ78=FALSE,$HF78=FALSE),SUM($L78*FctrChngDts!$C$11),IF(AND($AK78=\"FWP2\",$AJ78=TRUE,$HF78=FALSE),SUM($L78*FctrChngDts!$C$12),IF(AND($AK78=\"FWP2P3\",$AJ78=FALSE,$HF78=FALSE),SUM(SUM($L78,$N78)*FctrChngDts!$C$11),IF(AND($AK78=\"FWP2P3\",$AJ78=TRUE,$HF78=FALSE),SUM(SUM($L78,$N78)*FctrChngDts!$C$12),IF(AND($AK78=\"FWP3\",$AJ78=FALSE,$HF78=FALSE),SUM($N78*FctrChngDts!$C$11),IF(AND($AK78=\"FWP3\",$AJ78=TRUE,$HF78=FALSE),SUM($N78*FctrChngDts!$C$12),IF(AND($Z78=\"Winter\",$AK78=\"SSP1P2\",$AJ78=FALSE,$HF78=FALSE),SUM(SUM(SUM($I78,$K78)*FctrChngDts!$C$9),SUM(SUM($J78,$L78)*FctrChngDts!$C$11))*$AG78,IF(AND($Z78=\"Winter\",$AK78=\"SSP1P2\",$AJ78=TRUE,$HF78=FALSE),SUM(SUM(SUM($I78,$K78)*FctrChngDts!$B$10),SUM(SUM($J78,$L78)*FctrChngDts!$B$12))*$AG78,IF(AND($Z78=\"Summer\",$AK78=\"SSP1P2\",$AJ78=FALSE,$HF78=FALSE),SUM(SUM(SUM($I78,$K78)*FctrChngDts!$B$9),SUM(SUM($J78,$L78)*FctrChngDts!$B$11))-$AJ78,IF(AND($Z78=\"Summer\",$AK78=\"SSP1P2\",$AJ78=TRUE,$HF78=FALSE),SUM(SUM(SUM($I78,$K78)*FctrChngDts!$C$10),SUM(SUM($J78,$L78)*FctrChngDts!$C$12))-$AJ78,IF(AND($Z78=\"Winter\",$AK78=\"SSP2P3\",$AJ78=FALSE,$HF78=FALSE),SUM(SUM(SUM($K78,$M78)*FctrChngDts!$C$9),SUM(SUM($L78,$N78)*FctrChngDts!$C$11))*$AG78,IF(AND($Z78=\"Winter\",$AK78=\"SSP2P3\",$AJ78=TRUE,$HF78=FALSE),SUM(SUM(SUM($K78,$M78)*FctrChngDts!$C$10),SUM(SUM($L78,$N78)*FctrChngDts!$C$12))*$AG78,IF(AND($Z78=\"Summer\",$AK78=\"SSP2P3\",$AJ78=FALSE,$HF78=FALSE),SUM(SUM(SUM($K78,$M78)*FctrChngDts!$C$9),SUM(SUM($L78,$N78)*FctrChngDts!$C$11))-$AJ78,IF(AND($Z78=\"Summer\",$AK78=\"SSP2P3\",$AJ78=TRUE,$HF78=FALSE),SUM(SUM(SUM($K78,$M78)*FctrChngDts!$C$10),SUM(SUM($L78,$N78)*FctrChngDts!$C$12))-$AJ78,IF(AND($AK78=\"FWP1\",$AJ78=FALSE,$HF78=TRUE),SUM(SUM($HM78*FctrChngDts!$B$11),SUM($HN78*FctrChngDts!$C$11)),IF(AND($AK78=\"FWP1\",$AJ78=TRUE,$HF78=TRUE),SUM(SUM($HM78*FctrChngDts!$B$12),SUM($HN78*FctrChngDts!$C$12)),IF(AND($AK78=\"FWP1P2\",$AJ78=FALSE,$HF78=TRUE),SUM(SUM(SUM($HM78,$HO78)*FctrChngDts!$B$11),SUM(SUM($HN78,$HP78)*FctrChngDts!$C$11)),IF(AND($AK78=\"FWP1P2\",$AJ78=TRUE,$HF78=TRUE),SUM(SUM(SUM($HM78,$KP78)*FctrChngDts!$C$12),SUM(SUM($HN78,$HP78)*FctrChngDts!$C$12)),IF(AND($AK78=\"FWP2\",$AJ78=FALSE,$HF78=TRUE),SUM(SUM($HO78*FctrChngDts!$B$11),SUM($HO78*FctrChngDts!$C$11)),IF(AND($AK78=\"FWP2\",$AJ78=TRUE,$HF78=TRUE),SUM(SUM($HO78*FctrChngDts!$B$12),SUM($HO78*FctrChngDts!$C$12)),IF(AND($AK78=\"FWP2P3\",$AJ78=FALSE,$HF78=TRUE),SUM(SUM(SUM($HO78,$HQ78)*FctrChngDts!$C$11),SUM(SUM($HP78,$HR78)*FctrChngDts!$C$11)),IF(AND($AK78=\"FWP2P3\",$AJ78=TRUE,$HF78=TRUE),SUM(SUM(SUM($HO78,$HQ78)*FctrChngDts!$C$12),SUM(SUM($HP78,$HR78)*FctrChngDts!$C$12)),IF(AND($AK78=\"FWP3\",$AJ78=FALSE,$HF78=TRUE),SUM(SUM($HQ78*FctrChngDts!$B$11),SUM($HR78*FctrChngDts!$C$11)),IF(AND($AK78=\"FWP3\",$AJ78=TRUE,$HF78=TRUE),SUM(SUM($HQ78*FctrChngDts!$B$12),SUM($HR78*FctrChngDts!$C$12)),IF(AND($Z78=\"Winter\",$AK78=\"SSP1P2\",$AJ78=FALSE,$HF78=TRUE),SUM(SUM(SUM(SUM($HG78,$HI78)*FctrChngDts!$B$9),SUM(SUM($HH78,$HJ78)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM78,$HO78)*FctrChngDts!$B$11),SUM(SUM($HN78,$HP78)*FctrChngDts!$C$11))*$AG78),IF(AND($Z78=\"Winter\",$AK78=\"SSP1P2\",$AJ78=TRUE,$HF78=TRUE),SUM(SUM(SUM(SUM($HG78,$HI78)*FctrChngDts!$B$10), SUM(SUM($HH78,$HJ78)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM78,$HO78)*FctrChngDts!$B$12),SUM(SUM($HN78,$HP78)*FctrChngDts!$C$12))*$AG78),IF(AND($Z78=\"Summer\",$AK78=\"SSP1P2\",$AJ78=FALSE,$HF78=TRUE),SUM(SUM(SUM(SUM($HG78,$HI78)*FctrChngDts!$B$9),SUM(SUM($HH78,$HJ78)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM78,$HO78)*FctrChngDts!$B$11),SUM(SUM($HN78,$HP78)*FctrChngDts!$C$11))-$AJ78),IF(AND($Z78=\"Summer\",$AK78=\"SSP1P2\",$AJ78=TRUE,$HF78=TRUE),SUM(SUM(SUM(SUM($HG78,$HI78)*FctrChngDts!$B$10),SUM(SUM($HH78,$HJ78)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM78,$HO78)*FctrChngDts!$B$12),SUM(SUM($HN78,$HP78)*FctrChngDts!$C$12))-$AJ78),IF(AND($Z78=\"Winter\",$AK78=\"SSP2P3\",$AJ78=FALSE,$HF78=TRUE),SUM(SUM(SUM(SUM($HI78,$HK78)*FctrChngDts!$B$9),SUM(SUM($HJ78,$HL78)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO78,$HQ78)*FctrChngDts!$B$11),SUM(SUM($HP78,$HR78)*FctrChngDts!$C$11))*$AG78),IF(AND($Z78=\"Winter\",$AK78=\"SSP2P3\",$AJ78=TRUE,$HF78=TRUE),SUM(SUM(SUM(SUM($HI78,$HK78)*FctrChngDts!$B$10), SUM(SUM($HJ78,$HL78)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO78,$HQ78)*FctrChngDts!$B$12),SUM(SUM($HP78,$HR78)*FctrChngDts!$C$12))*$AG78),IF(AND($Z78=\"Summer\",$AK78=\"SSP2P3\",$AJ78=FALSE,$HF78=TRUE),SUM(SUM(SUM(SUM($HI78,$HK78)*FctrChngDts!$B$9),SUM(SUM($HJ78,$HL78)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO78,$HQ78)*FctrChngDts!$B$11),SUM(SUM($HP78,$HR78)*FctrChngDts!$C$11))-$AJ78),IF(AND($Z78=\"Summer\",$AK78=\"SSP2P3\",$AJ78=TRUE,$HF78=TRUE),SUM(SUM(SUM(SUM($HI78,$HK78)*FctrChngDts!$B$10), SUM(SUM($HJ78,$HL78)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO78,$HQ78)*FctrChngDts!$B$12),SUM(SUM($HP78,$HR78)*FctrChngDts!$C$12))-$AJ78),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK78=\"FSP1\",$AH78=TRUE,SUM(SUM(SUM($AI78*FctrChngDts!$B$13)*I78),$AR78)>$AD78),$AD78,IF(AND($AK78=\"FSP1\",$AH78=TRUE,SUM(SUM(SUM($AI78*FctrChngDts!$B$13)*$I78),$AR78)<=$AD78),SUM(SUM(SUM($AI78*FctrChngDts!$B$13)*$I78),$AR78),IF(AND($Z78=\"Summer\",$AK78=\"SSP1\",$AH78=TRUE,SUM(SUM(SUM(SUM($I78,$J78)*SUM($AI78*FctrChngDts!$B$13))*$AF78),$AR78)>$AD78),$AD78,IF(AND($Z78=\"Summer\",$AK78=\"SSP1\",$AH78=TRUE,SUM(SUM(SUM(SUM($I78,$J78)*SUM($AI78*FctrChngDts!$B$13))*$AF78),$AR78)<=$AD78),SUM(SUM(SUM(SUM($I78,$J78)*SUM($AI78*FctrChngDts!$B$13))*$AF78),$AR78),IF(AND($Z78=\"Winter\",$AK78=\"SSP1\",$AH78=TRUE,SUM(SUM(SUM(SUM($I78,$J78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AU78:$AW78)),$AR78)>$AD78),$AD78,IF(AND($Z78=\"Winter\",$AK78=\"SSP1\",$AH78=TRUE,SUM(SUM(SUM(SUM($I78,$J78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AU78:$AW78)),$AR78)<=$AD78),SUM(SUM(SUM(SUM($I78,$J78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AU78:$AW78)),$AR78),IF(AND($AK78=\"FSP1P2\",$AH78=TRUE,SUM(SUM(SUM(SUM($I78,$K78)*SUM($AI78*FctrChngDts!$B$13))*$AF78),$AR78)>$AD78),$AD78,IF(AND($AK78=\"FSP1P2\",$AH78=TRUE,SUM(SUM(SUM(SUM($I78,$K78)*SUM($AI78*FctrChngDts!$B$13))*$AF78),$AR78)<=$AD78),SUM(SUM(SUM(SUM($I78,$K78)*SUM($AI78*FctrChngDts!$B$13))*$AF78),$AR78),IF(AND($Z78=\"Summer\",$AK78=\"SSP1P2\",$AH78=TRUE,SUM(SUM(SUM(SUM($I78,$K78,$J78,$L78)*SUM($AI78*FctrChngDts!$B$13))*$AF78),$AR78)>$AD78),$AD78,IF(AND($Z78=\"Summer\",$AK78=\"SSP1P2\",$AH78=TRUE,SUM(SUM(SUM(SUM($I78,$K78,$J78,$L78)*SUM($AI78*FctrChngDts!$B$13))*$AF78),$AR78)<=$AD78),SUM(SUM(SUM(SUM($I78,$K78,$J78,$L78)*SUM($AI78*FctrChngDts!$B$13))*$AF78),$AR78),IF(AND($Z78=\"Winter\",$AK78=\"SSP1P2\",$AH78=TRUE,SUM(SUM(SUM(SUM($I78,$K78,$J78,$L78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AU78:$AW78)),$AR78)>$AD78),$AD78,IF(AND($Z78=\"Winter\",$AK78=\"SSP1P2\",$AH78=TRUE,SUM(SUM(SUM(SUM($I78,$K78,$J78,$L78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AU78:$AW78)),$AR78)<=$AD78),MIN($AD78,SUM($AL78,SUM(SUM(SUM(SUM($I78,$K78,$J78,$L78)*SUM($AI78*FctrChngDts!$B$13))*$AF78)))),IF(AND($AK78=\"FSP2\",$AH78=TRUE,SUM(SUM(SUM($AI78*FctrChngDts!$B$13)*$K78),$AR78)>$AD78),$AD78,IF(AND($AK78=\"FSP2\",$AH78=TRUE,SUM(SUM(SUM($AI78*FctrChngDts!$B$13)*$K78),$AR78)<=$AD78),SUM(SUM(SUM($AI78*FctrChngDts!$B$13)*$K78),$AR78),IF(AND($Z78=\"Summer\",$AK78=\"SSP2\",$AH78=TRUE,SUM(SUM(SUM(SUM($K78,$L78)*SUM($AI78*FctrChngDts!$B$13))*$AF78),$AR78)>$AD78),$AD78,IF(AND($Z78=\"Summer\",$AK78=\"SSP2\",$AH78=TRUE,SUM(SUM(SUM(SUM($K78,$L78)*SUM($AI78*FctrChngDts!$B$13))*$AF78),$AR78)<=$AD78),SUM(SUM(SUM(SUM($K78,$L78)*SUM($AI78*FctrChngDts!$B$13))*$AF78),$AR78),IF(AND($Z78=\"Winter\",$AK78=\"SSP2\",$AH78=TRUE,SUM(SUM(SUM(SUM($K78,$L78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AU78:$AW78)),$AR78)>$AD78),$AD78,IF(AND($Z78=\"Winter\",$AK78=\"SSP2\",$AH78=TRUE,SUM(SUM(SUM(SUM($K78,$L78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AU78:$AW78)),$AR78)<=$AD78),SUM(SUM(SUM(SUM($K78,$L78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AU78:$AW78)),$AR78),IF(AND($AK78=\"FSP2P3\",$AH78=TRUE,SUM(SUM(SUM(SUM($K78,$M78)*SUM($AI78*FctrChngDts!$B$13))*$AF78),$AR78)>$AD78),$AD78,IF(AND($AK78=\"FSP2P3\",$AH78=TRUE,SUM(SUM(SUM(SUM($K78,$M78)*SUM($AI78*FctrChngDts!$B$13))*$AF78),$AR78)<=$AD78),SUM(SUM(SUM(SUM($K78,$M78)*SUM($AI78*FctrChngDts!$B$13))*$AF78),$AR78),IF(AND($Z78=\"Summer\",$AK78=\"SSP2P3\",$AH78=TRUE,SUM(SUM(SUM(SUM($K78,$L78,$M78,$N78)*SUM($AI78*FctrChngDts!$B$13))*$AF78),$AR78)>$AD78),$AD78,IF(AND($Z78=\"Summer\",$AK78=\"SSP2P3\",$AH78=TRUE,SUM(SUM(SUM(SUM($K78,$L78,$M78,$N78)*SUM($AI78*FctrChngDts!$B$13))*$AF78),$AR78)<=$AD78),SUM(SUM(SUM(SUM($K78,$L78,$M78,$N78)*SUM($AI78*FctrChngDts!$B$13))*$AF78),$AR78),IF(AND($Z78=\"Winter\",$AK78=\"SSP2P3\",$AH78=TRUE,SUM(SUM(SUM(SUM($K78,$L78,$M78,$N78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AU78:$AW78)),$AR78)>$AD78),$AD78,IF(AND($Z78=\"Winter\",$AK78=\"SSP2P3\",$AH78=TRUE,SUM(SUM(SUM(SUM($K78,$L78,$M78,$N78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AU78:$AW78)),$AR78)<=$AD78),SUM(SUM(SUM(SUM($K78,$L78,$M78,$N78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AU78:$AW78)),$AR78),IF(AND($AK78=\"FSP3\",$AH78=TRUE,SUM(SUM(SUM($AI78*FctrChngDts!$B$13)*$M78),$AR78)>$AD78),$AD78,IF(AND($AK78=\"FSP3\",$AH78=TRUE,SUM(SUM(SUM($AI78*FctrChngDts!$B$13)*$M78),$AR78)<=$AD78),SUM(SUM(SUM($AI78*FctrChngDts!$B$13)*$M78),$AR78),IF(AND($Z78=\"Summer\",$AK78=\"SSP3\",$AH78=TRUE,SUM(SUM(SUM(SUM($M78,$N78)*SUM($AI78*FctrChngDts!$B$13))*$AF78),$AR78)>$AD78),$AD78,IF(AND($Z78=\"Summer\",$AK78=\"SSP3\",$AH78=TRUE,SUM(SUM(SUM(SUM($M78,$N78)*SUM($AI78*FctrChngDts!$B$13))*$AF78),$AR78)<=$AD78),SUM(SUM(SUM(SUM($M78,$N78)*SUM($AI78*FctrChngDts!$B$13))*$AF78),$AR78),IF(AND($Z78=\"Winter\",$AK78=\"SSP3\",$AH78=TRUE,SUM(SUM(SUM(SUM($M78,$N78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AU78:$AW78)),$AR78)>$AD78),$AD78,IF(AND($Z78=\"Winter\",$AK78=\"SSP3\",$AH78=TRUE,SUM(SUM(SUM(SUM($M78,$N78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AU78:$AW78)),$AR78)<=$AD78),SUM(SUM(SUM(SUM($M78,$N78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AU78:$AW78)),$AR78),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK78=\"FWP1\",$AH78=TRUE,SUM(SUM(SUM($AI78*FctrChngDts!$B$13)*$J78),$AU78)>$AE78),$AE78,IF(AND($AK78=\"FWP1\",$AH78=TRUE,SUM(SUM(SUM($AI78*FctrChngDts!$B$13)*$J78),$AU78)<=$AE78),SUM(SUM(SUM($AI78*FctrChngDts!$B$13)*$J78),$AU78),IF(AND($Z78=\"Winter\",$AK78=\"SSP1\",$AH78=TRUE,SUM(SUM(SUM(SUM($I78,$J78)*SUM($AI78*FctrChngDts!$B$13))*$AG78),$AU78)>$AE78),$AE78,IF(AND($Z78=\"Winter\",$AK78=\"SSP1\",$AH78=TRUE,SUM(SUM(SUM(SUM($I78,$J78)*SUM($AI78*FctrChngDts!$B$13))*$AG78),$AU78)<=$AE78),SUM(SUM(SUM(SUM($I78,$J78)*SUM($AI78*FctrChngDts!$B$13))*$AG78),$AU78),IF(AND($Z78=\"Summer\",$AK78=\"SSP1\",$AH78=TRUE,SUM(SUM(SUM(SUM($I78,$J78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AR78:$AT78)),$AU78)>$AE78),$AE78,IF(AND($Z78=\"Summer\",$AK78=\"SSP1\",$AH78=TRUE,SUM(SUM(SUM(SUM($I78,$J78)*SUM($AI78*FctrChngDts!$B$13))- SUM($AR78:$AT78)),$AU78)<=$AE78),SUM(SUM(SUM(SUM($I78,$J78)*SUM($AI78*FctrChngDts!$B$13))- SUM($AR78:$AT78)),$AU78),IF(AND($AK78=\"FWP1P2\",$AH78=TRUE,SUM(SUM(SUM(SUM($J78,$L78)*SUM($AI78*FctrChngDts!$B$13))*$AG78),$AU78)>$AE78),$AE78,IF(AND($AK78=\"FWP1P2\",$AH78=TRUE,SUM(SUM(SUM(SUM($J78,$L78)*SUM($AI78*FctrChngDts!$B$13))*$AG78),$AU78)<=$AE78),SUM(SUM(SUM(SUM($J78,$L78)*SUM($AI78*FctrChngDts!$B$13))*$AG78),$AU78),IF(AND($Z78=\"Winter\",$AK78=\"SSP1P2\",$AH78=TRUE,SUM(SUM(SUM(SUM($I78,$K78,$J78,$L78)*SUM($AI78*FctrChngDts!$B$13))*$AG78),$AU78)>$AE78),$AE78,IF(AND($Z78=\"Winter\",$AK78=\"SSP1P2\",$AH78=TRUE,SUM(SUM(SUM(SUM($I78,$K78,$J78,$L78)*SUM($AI78*FctrChngDts!$B$13))*$AG78),$AU78)<=$AE78),SUM(SUM(SUM(SUM($I78,$K78,$J78,$L78)*SUM($AI78*FctrChngDts!$B$13))*$AG78),$AU78),IF(AND($Z78=\"Summer\",$AK78=\"SSP1P2\",$AH78=TRUE,SUM(SUM(SUM(SUM($I78,$K78,$J78,$L78)*SUM($AI78*FctrChngDts!$B$13))- SUM($AR78:$AT78)),$AU78)>$AE78),$AE78,IF(AND($Z78=\"Summer\",$AK78=\"SSP1P2\",$AH78=TRUE,SUM(SUM(SUM(SUM($I78,$K78,$J78,$L78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AR78:$AT78)),$AU78)<=$AE78),SUM(SUM(SUM(SUM($I78,$K78,$J78,$L78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AR78:$AT78)),$AU78),IF(AND($AK78=\"FWP2\",$AH78=TRUE,SUM(SUM(SUM($AI78*FctrChngDts!$B$13)*$L78),$AU78)>$AE78),$AE78,IF(AND($AK78=\"FWP2\",$AH78=TRUE,SUM(SUM(SUM($AI78*FctrChngDts!$B$13)*$L78),$AU78)<=$AE78),SUM(SUM(SUM($AI78*FctrChngDts!$B$13)*$L78),$AU78),IF(AND($Z78=\"Winter\",$AK78=\"SSP2\",$AH78=TRUE,SUM(SUM(SUM(SUM($K78,$L78)*SUM($AI78*FctrChngDts!$B$13))*$AG78),$AU78)>$AE78),$AE78,IF(AND($Z78=\"Winter\",$AK78=\"SSP2\",$AH78=TRUE,SUM(SUM(SUM(SUM($K78,$L78)*SUM($AI78*FctrChngDts!$B$13))*$AG78),$AU78)<=$AE78),SUM(SUM(SUM(SUM($K78,$L78)*SUM($AI78*FctrChngDts!$B$13))*$AG78),$AU78),IF(AND($Z78=\"Summer\",$AK78=\"SSP2\",$AH78=TRUE,SUM(SUM(SUM(SUM($K78,$L78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AR78:$AT78)),$AU78)>$AE78),$AE78,IF(AND($Z78=\"Summer\",$AK78=\"SSP2\",$AH78=TRUE,SUM(SUM(SUM(SUM($K78,$L78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AR78:$AT78)),$AU78)<=$AE78),SUM(SUM(SUM(SUM($K78,$L78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AR78:$AT78)),$AU78),IF(AND($AK78=\"FWP2P3\",$AH78=TRUE,SUM(SUM(SUM(SUM($L78,$N78)*SUM($AI78*FctrChngDts!$B$13))*$AG78),$AU78)>$AE78),$AE78,IF(AND($AK78=\"FWP2P3\",$AH78=TRUE,SUM(SUM(SUM(SUM($L78,$N78)*SUM($AI78*FctrChngDts!$B$13))*$AG78),$AU78)<=$AE78),SUM(SUM(SUM(SUM($L78,$N78)*SUM($AI78*FctrChngDts!$B$13))*$AG78),$AU78),IF(AND($Z78=\"Winter\",$AK78=\"SSP2P3\",$AH78=TRUE,SUM(SUM(SUM(SUM($K78,$L78,$M78,$N78)*SUM($AI78*FctrChngDts!$B$13))*$AG78),$AU78)>$AE78),$AE78,IF(AND($Z78=\"Winter\",$AK78=\"SSP2P3\",$AH78=TRUE,SUM(SUM(SUM(SUM($K78,$L78,$M78,$N78)*SUM($AI78*FctrChngDts!$B$13))*$AG78),$AU78)<=$AE78),SUM(SUM(SUM(SUM($K78,$L78,$M78,$N78)*SUM($AI78*FctrChngDts!$B$13))*$AG78),$AU78),IF(AND($Z78=\"Summer\",$AK78=\"SSP2P3\",$AH78=TRUE,SUM(SUM(SUM(SUM($K78,$L78,$M78,$N78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AR78:$AT78)),$AU78)>$AE78),$AE78,IF(AND($Z78=\"Summer\",$AK78=\"SSP2P3\",$AH78=TRUE,SUM(SUM(SUM(SUM($K78,$L78,$M78,$N78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AR78:$AT78)),$AU78)<=$AE78),SUM(SUM(SUM(SUM($K78,$L78,$M78,$N78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AR78:$AT78)),$AU78),IF(AND($AK78=\"FWP3\",$AH78=TRUE,SUM(SUM(SUM($AI78*FctrChngDts!$B$13)*$N78),$AU78)>$AE78),$AE78,IF(AND($AK78=\"FWP3\",$AH78=TRUE,SUM(SUM(SUM($AI78*FctrChngDts!$B$13)*$N78),$AU78)<=$AE78),SUM(SUM(SUM($AI78*FctrChngDts!$B$13)*$N78),$AU78),IF(AND($Z78=\"Winter\",$AK78=\"SSP3\",$AH78=TRUE,SUM(SUM(SUM(SUM($M78,$N78)*SUM($AI78*FctrChngDts!$B$13))*$AG78),$AU78)>$AE78),$AE78,IF(AND($Z78=\"Winter\",$AK78=\"SSP3\",$AH78=TRUE,SUM(SUM(SUM(SUM($M78,$N78)*SUM($AI78*FctrChngDts!$B$13))*$AG78),$AU78)<=$AE78),SUM(SUM(SUM(SUM($M78,$N78)*SUM($AI78*FctrChngDts!$B$13))*$AG78),$AU78),IF(AND($Z78=\"Summer\",$AK78=\"SSP3\",$AH78=TRUE,SUM(SUM(SUM(SUM($M78,$N78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AR78:$AT78)),$AU78)>$AE78),$AE78,IF(AND($Z78=\"Summer\",$AK78=\"SSP3\",$AH78=TRUE,SUM(SUM(SUM(SUM($M78,$N78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AR78:$AT78)),$AU78)<=$AE78),SUM(SUM(SUM(SUM($M78,$N78)*SUM($AI78*FctrChngDts!$B$13))-SUM($AR78:$AT78)),$AU78),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I78>0,$AH78=FALSE),SUM($AR78*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I78>0,$AH78=TRUE),SUM($AX78*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I78>0,$AH78=FALSE),SUM($AS78*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I78>0,$AH78=TRUE),SUM($AY78*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I78>0,$AH78=FALSE),SUM($AT78*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I78>0,$AH78=TRUE),SUM($AZ78*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J78>0,$AH78=FALSE),SUM($AU78*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J78>0,$AH78=TRUE),SUM($BA78*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J78>0,$AH78=FALSE),SUM($AV78*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J78>0,$AH78=TRUE),SUM($BB78*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J78>0,$AH78=FALSE),SUM($AW78*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J78>0,$AH78=TRUE),SUM($BC78*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K78>0,$AH78=FALSE),SUM($AR78*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K78>0,$AH78=TRUE),SUM($AX78*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K78>0,$AH78=FALSE),SUM($AS78*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K78>0,$AH78=TRUE),SUM($AY78*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K78>0,$AH78=FALSE),SUM($AT78*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K78>0,$AH78=TRUE),SUM($AZ78*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L78>0,$AH78=FALSE),SUM($AU78*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L78>0,$AH78=TRUE),SUM($BA78*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L78>0,$AH78=FALSE),SUM($AV78*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L78>0,$AH78=TRUE),SUM($BB78*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L78>0,$AH78=FALSE),SUM($AW78*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L78>0,$AH78=TRUE),SUM($BC78*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M78>0,$AH78=FALSE),SUM($AR78*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M78>0,$AH78=TRUE),SUM($AX78*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M78>0,$AH78=FALSE),SUM($AS78*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M78>0,$AH78=TRUE),SUM($AY78*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M78>0,$AH78=FALSE),SUM($AT78*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M78>0,$AH78=TRUE),SUM($AZ78*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N78>0,$AH78=FALSE),SUM($AU78*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N78>0,$AH78=TRUE),SUM($BA78*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N78>0,$AH78=FALSE),SUM($AV78*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N78>0,$AH78=TRUE),SUM($BB78*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N78>0,$AH78=FALSE),SUM($AW78*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N78>0,$AH78=TRUE),SUM($BC78*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I78=0,0,IF(AND($I78>0,$K78>0,$AH78=FALSE),SUM($AR78/$P78*$I78),IF(AND($I78>0,$K78=0,$AH78=FALSE),$AR78,IF(AND($I78>0,$K78>0,$AH78=TRUE),ROUND(MIN($HU78,SUM(SUM($I78,$K78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA78,SUM(SUM($I78,$K78)*(FctrChngDts!$B$13)*$AI78)*$IA78)),0),IF(AND($I78>0,$K78=0,$AH78=TRUE),$AX78))))),0)","v":0},{"$f":"ROUND(IF($I78=0,0,IF(AND($I78>0,$K78>0,$AH78=FALSE),SUM($AS78/$P78*$I78),IF(AND($I78>0,$K78=0,$AH78=FALSE),$AS78,IF(AND($I78>0,$K78>0,$AH78=TRUE),ROUND(MIN(SUM($HU78-$BW78),SUM(SUM($I78,$K78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA78)*3),0),IF(AND($I78>0,$K78=0,$AH78=TRUE),$AY78))))),0)","v":0},0,{"$f":"IF($J78=0,0,IF(AND($J78>0,$L78=0,$N78=0,$AH78=FALSE,$AJ78=FALSE),ROUND(MIN($HX78,SUM($AU78,$BA78)),0),IF(AND($J78>0,$L78=0,$N78=0,$AH78=TRUE,$AJ78=FALSE),ROUND(MIN($HX78,SUM($AU78,SUM($J78*$AI78*FctrChngDts!$B$13))),0),IF(AND($J78>0,$L78>0,$N78=0,$AH78=FALSE,$AJ78=FALSE),ROUND(MIN($HX78,SUM(SUM($J78,$L78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA78,SUM(SUM($J78,$L78)*(FctrChngDts!$B$13)*$AI78)*$IA78)),0),IF(AND($J78>0,$L78>0,$N78=0,$AH78=TRUE,$AJ78=FALSE),ROUND(MIN($HX78,SUM(SUM(SUM(SUM($J78,$L78)*FctrChngDts!$C$11*$IA78),SUM(SUM($J78,$L78)*SUM(FctrChngDts!$B$13*$AI78)*$IA78)))),0),IF(AND($J78>0,$L78=0,$N78=0,$AH78=FALSE,$AJ78=TRUE),ROUND(MIN($HX78,SUM($AU78,$BA78)),0),IF(AND($J78>0,$L78=0,$N78=0,$AH78=TRUE,$AJ78=TRUE),ROUND(MIN($HX78,SUM($AU78,SUM($J78*$AI78*FctrChngDts!$B$13))),0),IF(AND($J78>0,$L78>0,$N78=0,$AH78=FALSE,$AJ78=TRUE),ROUND(MIN($HX78,SUM(SUM($J78,$L78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA78,SUM(SUM($J78,$L78)*(FctrChngDts!$B$13)*$AI78)*$IA78)),0),IF(AND($J78>0,$L78>0,$N78=0,$AH78=TRUE,$AJ78=TRUE),ROUND(MIN($HX78,SUM(SUM(SUM(SUM($J78,$L78)*FctrChngDts!$C$12*$IA78),SUM(SUM($J78,$L78)*SUM(FctrChngDts!$B$13*$AI78)*$IA78)))),0))))))))))","v":0},{"$f":"IF($J78=0,0,IF(AND($J78>0,$L78=0,$N78=0,$AH78=FALSE,$AJ78=FALSE),ROUND(MIN(SUM($HX78-$BZ78),SUM($AU78*3)),0),IF(AND($J78>0,$L78=0,$N78=0,$AH78=TRUE,$AJ78=FALSE),ROUND(MIN(SUM($HX78-$BZ78),SUM(SUM($J78,$L78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA78)*3),0),IF(AND($J78>0,$L78>0,$N78=0,$AH78=FALSE,$AJ78=FALSE),ROUND(MIN(SUM($HX78-$BZ78),SUM(SUM($J78,$L78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA78)*3),0),IF(AND($J78>0,$L78>0,$N78=0,$AH78=TRUE,$AJ78=FALSE),ROUND(MIN(SUM($HX78-$BZ78),SUM(SUM($J78,$L78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA78)*3),0),IF(AND($J78>0,$L78=0,$N78=0,$AH78=FALSE,$AJ78=TRUE),ROUND(MIN(SUM($HX78-$BZ78),SUM($AU78*3)),0),IF(AND($J78>0,$L78=0,$N78=0,$AH78=TRUE,$AJ78=TRUE),ROUND(MIN(SUM($HX78-$BZ78),SUM(SUM($J78,$L78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA78)*3),0),IF(AND($J78>0,$L78>0,$N78=0,$AH78=FALSE,$AJ78=TRUE),ROUND(MIN(SUM($HX78-$BZ78),SUM(SUM($J78,$L78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA78)*3),0),IF(AND($J78>0,$L78>0,$N78=0,$AH78=TRUE,$AJ78=TRUE),ROUND(MIN(SUM($HX78-$BZ78),SUM(SUM($J78,$L78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA78)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K78=0,0,IF(AND($I78>0,$K78>0,$M78=0,$AH78=FALSE),SUM($AR78-$BW78),IF(AND($I78=0,$K78>0,$M78>0,$AH78=FALSE),SUM($AR78/$P78*$K78),IF(AND($I78=0,$K78>0,$M78=0,$AH78=FALSE),$AR78,IF($K78=0,0,IF(AND($I78>0,$K78>0,$M78=0,$AH78=TRUE),ROUND(MIN($HV78,SUM(SUM($I78,$K78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB78,SUM(SUM($I78,$K78)*(FctrChngDts!$B$13)*$AI78)*$IB78)),0),IF(AND($I78=0,$K78>0,$M78>0,$AH78=TRUE),ROUND(MIN($HV78,SUM(SUM($I78,$K78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB78,SUM(SUM($I78,$K78)*(FctrChngDts!$B$13)*$AI78)*$IB78)),0),IF(AND($I78=0,$K78>0,$M78=0,$AH78=TRUE),$AX78)))))))),0)","v":0},{"$f":"ROUND(IF($K78=0,0,IF(AND($I78>0,$K78>0,$M78=0,$AH78=FALSE),SUM($AS78-$BX78),IF(AND($I78=0,$K78>0,$M78>0,$AH78=FALSE),SUM($AS78/$P78*$K78),IF(AND($I78=0,$K78>0,$M78=0,$AH78=FALSE),$AS78,IF($K78=0,0,IF(AND($I78>0,$K78>0,$M78=0,$AH78=TRUE),ROUND(MIN(SUM($HV78-$BW78),SUM(SUM($I78,$K78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB78)*3),0),IF(AND($I78=0,$K78>0,$M78>0,$AH78=TRUE),ROUND(MIN(SUM($HV78-$BW78),SUM(SUM($I78,$K78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB78)*3),0),IF(AND($I78=0,$K78>0,$M78=0,$AH78=TRUE),$AY78)))))))),0)","v":0},0,{"$f":"IF($L78=0,0,IF(AND($J78>0,$L78>0,$N78=0,$AH78=FALSE,$AJ78=FALSE),ROUND(MIN($HY78,SUM(SUM($J78,$L78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB78,SUM(SUM($J78,$L78)*(FctrChngDts!$B$13)*$AI78)*$IB78)),0),IF(AND($J78>0,$L78>0,$N78=0,$AH78=TRUE,$AJ78=FALSE),ROUND(MIN($HY78,SUM(SUM(SUM(SUM($J78,$L78)*FctrChngDts!$C$11*$IB78),SUM(SUM($J78,$L78)*SUM(FctrChngDts!$B$13*$AI78)*$IB78)))),0),IF(AND($J78=0,$L78>0,$N78=0,$AH78=FALSE,$AJ78=FALSE),ROUND(MIN($HY78,SUM($L78*FctrChngDts!$C$11)),0),IF(AND($J78=0,$L78>0,$N78=0,$AH78=TRUE,$AJ78=FALSE),ROUND(MIN($HY78,SUM(SUM(SUM(SUM($J78,$L78)*FctrChngDts!$C$11*$IB78),SUM(SUM($J78,$L78)*SUM(FctrChngDts!$B$13*$AI78)*$IB78)))),0),IF(AND($J78>0,$L78>0,$N78=0,$AH78=FALSE,$AJ78=TRUE),ROUND(MIN($HY78,SUM(SUM($J78,$L78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB78,SUM(SUM($J78,$L78)*(FctrChngDts!$B$13)*$AI78)*$IB78)),0),IF(AND($J78>0,$L78>0,$N78=0,$AH78=TRUE,$AJ78=TRUE),ROUND(MIN($HY78,SUM(SUM(SUM(SUM($J78,$L78)*FctrChngDts!$C$12*$IB78),SUM(SUM($J78,$L78)*SUM(FctrChngDts!$B$13*$AI78)*$IB78)))),0),IF(AND($J78=0,$L78>0,$N78=0,$AH78=FALSE,$AJ78=TRUE),ROUND(MIN($HY78,SUM($L78*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J78=0,$L78>0,$N78=0,$AH78=TRUE,$AJ78=TRUE),ROUND(MIN($HY78,SUM(SUM(SUM(SUM($J78,$L78)*FctrChngDts!$C$12*$IB78),SUM(SUM($J78,$L78)*SUM(FctrChngDts!$B$13*$AI78)*$IB78)))),0))))))))))","v":0},{"$f":"IF($L78=0,0,IF(AND($J78>0,$L78>0,$N78=0,$AH78=FALSE,$AJ78=FALSE),ROUND(MIN(SUM($HY78-$CF78),SUM(SUM($J78,$L78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB78)*3),0),IF(AND($J78>0,$L78>0,$N78=0,$AH78=TRUE,$AJ78=FALSE),ROUND(MIN(SUM($HY78-$CF78),SUM(SUM($J78,$L78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB78)*3),0),IF(AND($J78=0,$L78>0,$N78=0,$AH78=FALSE,$AJ78=FALSE),ROUND(MIN(SUM($HY78-$CF78),SUM($AU78*3)),0),IF(AND($J78=0,$L78>0,$N78=0,$AH78=TRUE,$AJ78=FALSE),ROUND(MIN(SUM($HY78-$CF78),SUM(SUM($J78,$L78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB78)*3),0),IF(AND($J78>0,$L78>0,$N78=0,$AH78=FALSE,$AJ78=TRUE),ROUND(MIN(SUM($HY78-$CF78),SUM(SUM($J78,$L78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB78)*3),0),IF(AND($J78>0,$L78>0,$N78=0,$AH78=TRUE,$AJ78=TRUE),ROUND(MIN(SUM($HY78-$CF78),SUM(SUM($J78,$L78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB78)*3),0),IF(AND($J78=0,$L78>0,$N78=0,$AH78=FALSE,$AJ78=TRUE),ROUND(MIN(SUM($HY78-$CF78),SUM($AU78*3)),0),IF(AND($J78=0,$L78>0,$N78=0,$AH78=TRUE,$AJ78=TRUE),ROUND(MIN(SUM($HY78-$CF78),SUM(SUM($J78,$L78)*IF($AJ78=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB78)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S78>0,Account!$AG$2=TRUE,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH78=FALSE),SUM(Usage!$BW78:$CB78)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V78>0,Account!$AG$2=TRUE,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH78=FALSE),SUM(Usage!$CC78:$CH78)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y78>0,Account!$AG$2=TRUE,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH78=FALSE),SUM(Usage!$CI78:$CN78)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH78=TRUE,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S78),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S78)),2)","v":0},{"$f":"ROUND(IF(OR($AH78=TRUE,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V78),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V78)),2)","v":0},{"$f":"IF(OR($AH78=TRUE,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y78),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y78))","v":0},{"$f":"ROUND(IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW78),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW78)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX78),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX78)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY78),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY78)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ78),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ78)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA78),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA78)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB78),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB78)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S78),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC78),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC78)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD78),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD78)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE78),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE78)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF78),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF78)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG78),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG78)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH78),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH78)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V78),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI78),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI78))","v":0},{"$f":"IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ78),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ78))","v":0},{"$f":"IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK78),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK78))","v":0},{"$f":"IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL78),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL78))","v":0},{"$f":"IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM78),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM78))","v":0},{"$f":"IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN78),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN78))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y78)","v":0},0,0,0,0,{"$f":"IF($DW78>IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV78*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV78*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW78-IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV78*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV78*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV78<$DW78,SUM($DW78-$DV78),0))","v":0},{"$f":"IF(OR(AND($D78<=FctrChngDts!$B$14,Usage!$E78>FctrChngDts!$B$14),AND(Usage!$D78<=FctrChngDts!$C$14,Usage!$E78>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW78),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX78),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY78),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ78),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA78),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB78),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC78),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD78),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE78),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF78),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG78),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH78),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI78)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ78)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK78)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL78)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM78)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN78)","v":0},0,{"$f":"IF(AND($S78>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E78<>\"D-CARE\",Tenant!$F78=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET78=TRUE,$S78>0,$V78=0),SUM(SUM($BW78:$CB78)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET78=TRUE,$S78>0,$V78>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW78:$CB78)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET78=TRUE,$S78>0,$V78>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW78:$CB78)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S78>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S78>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S78>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV78=TRUE,$S78>0,$V78=0),SUM(SUM($BW78:$CB78)*'CRS1'!$P$2),IF(AND($EV78=TRUE,$S78>0,$V78>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW78:$CB78)*'CRS1'!$P$2),IF(AND($EV78=TRUE,$S78>0,$V78>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW78:$CB78)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S78>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX78=TRUE,$S78>0,$V78=0),SUM(SUM($BW78:$CB78)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX78=TRUE,$S78>0,$V78>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW78:$CB78)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX78=TRUE,$S78>0,$V78>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW78:$CB78)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S78>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ78=TRUE,$S78>0),SUM(SUM($BW78:$CB78)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V78>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E78<>\"D-CARE\",Tenant!$F78=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB78=TRUE,$S78>0,$V78>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC78:$CH78)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB78=TRUE,$S78>0,$V78>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC78:$CH78)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB78=TRUE,$V78>0,$Y78>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC78:$CH78)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB78=TRUE,$V78>0,$Y78>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC78:$CH78)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB78=TRUE,$S78=0,$V78>0,$Y78=0),SUM(SUM($CC78:$CH78)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V78>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V78>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V78>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD78=TRUE,$S78>0,$V78>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC78:$CH78)*'CRS2'!$P$2),IF(AND($FD78=TRUE,$S78>0,$V78>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC78:$CH78)*'CRS2'!$P$2),IF(AND($FD78=TRUE,$V78>0,$Y78>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC78:$CH78)*'CRS2'!$P$2),IF(AND($FD78=TRUE,$V78>0,$Y78>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC78:$CH78)*'CRS2'!$P$2),IF(AND($FD78=TRUE,$S78=0,$V78>0,$Y78=0),SUM(SUM($CC78:$CH78)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V78>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF78=TRUE,$S78>0,$V78>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC78:$CH78)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF78=TRUE,$S78>0,$V78>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC78:$CH78)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF78=TRUE,$V78>0,$Y78>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC78:$CH78)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF78=TRUE,$V78>0,$Y78>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC78:$CH78)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF78=TRUE,$S78=0,$V78>0,$Y78=0),SUM(SUM($CC78:$CH78)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V78>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH78=TRUE,$V78>0),SUM(SUM($CC78:$CH78)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y78>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E78<>\"D-CARE\",Tenant!$F78=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ78=TRUE,$V78=0,$Y78>0),SUM(SUM($CI78:$CN78)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ78=TRUE,$V78>0,$Y78>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI78:$CN78)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ78=TRUE,$V78>0,$Y78>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI78:$CN78)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y78>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y78>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y78>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL78=TRUE,$V78=0,$Y78>0),SUM(SUM($CI78:$CN78)*'CRS3'!$P$2),IF(AND($FL78=TRUE,$V78>0,$Y78>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI78:$CN78)*'CRS3'!$P$2),IF(AND($FL78=TRUE,$V78>0,$Y78>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI78:$CN78)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y78>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN78=TRUE,$V78=0,$Y78>0),SUM(SUM($CI78:$CN78)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN78=TRUE,$V78>0,$Y78>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI78:$CN78)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN78=TRUE,$V78>0,$Y78>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI78:$CN78)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y78>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP78=TRUE,$Y78>0),SUM(SUM($CI78:$CN78)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR78:$FT78))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO78:$CQ78,$FR78:$FT78))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA78:$EF78)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG78:$EL78)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM78:$ER78)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV78,$CO78:$CQ78,$EA78:$ER78)/$P78)*$S78*FctrChngDts!$B$15),SUM(SUM(SUM($DV78,$CO78:$CQ78,$FR78:$FT78)/$P78)*$S78*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV78,$CO78:$CQ78,$EA78:$ER78)/$P78)*$V78*FctrChngDts!$B$15),SUM(SUM(SUM($DV78,$CO78:$CQ78,$FR78:$FT78)/$P78)*$V78*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV78,$CO78:$CQ78,$EA78:$ER78)/$P78)*$Y78*FctrChngDts!$B$15),SUM(SUM(SUM($DV78,$CO78:$CQ78,$FR78:$FT78)/$P78)*$Y78*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA78*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI78*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ78*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ78,$FU78,$GF78,$GZ78:$HE78),IF(Account!$Q$2=TRUE,SUM($DZ78,$FV78,$GF78,$GZ78:$HE78),SUM($DZ78,$ES78,$FU78:$FV78,$GF78,$GZ78:$HE78)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E78),Usage!$P78,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D78,FctrChngDts!$C$17<=Usage!$E78),SUM(FctrChngDts!$C$17-Usage!$D78),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E78),Usage!$P78,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D78,FctrChngDts!$C$19<=Usage!$E78),SUM(FctrChngDts!$C$19-Usage!$D78),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK78*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK78*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL78*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL78*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D78))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A78,Tenant!$A:$J,8,FALSE)=TRUE,$GG78<0),0,SUM(SUM(SUM($GG78/$P78*$GP78)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A78,Tenant!$A:$J,8,FALSE)=TRUE,$GG78<0),0,SUM(SUM(SUM($GG78/$P78*$GQ78)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D78))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A78,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV78*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A78,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW78*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU78:$DA78,$EU78,$EA78:$EF78,$FA78)-SUM(SUM($BW78:$CB78)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD78:$DJ78,$FC78,$EG78:$EL78,$FI78)-SUM(SUM($CC78:$CH78)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM78:$DS78,$FK78,$EM78:$ER78,$FQ78)-SUM(SUM($CI78:$CN78)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO78,$CU78:$DA78,$EU78,$EW78,$EY78,$EA78:$EF78,$FA78,$CP78,$DD78:$DJ78,$FC78,$FE78,$FG78,$EG78:$EL78,$FI78)/$P78*$S78)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO78,$CU78:$DA78,$EU78,$EW78,$EY78,$EA78:$EF78,$FA78,$CP78,$DD78:$DJ78,$FC78,$FE78,$FG78,$EG78:$EL78,$FI78)/$P78*$V78)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ78,$DM78:$DS78,$FK78,$FM78,$FO78,$EM78:$ER78,$FQ78)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D78,BslnAllctnCrrnt!$A$1<=$E78),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK78=\"FSP1\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$Q78,BslnAllctnCrrnt!$A$1<$R78),SUM(BslnAllctnCrrnt!$A$1-$Q78),IF(AND($AK78=\"FSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$Q78,BslnAllctnCrrnt!$A$1<$R78),SUM(BslnAllctnCrrnt!$A$1-$Q78),IF(AND($AK78=\"FSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),$I78,IF(AND($AK78=\"SSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$Q78,BslnAllctnCrrnt!$A$1<$R78),SUM(BslnAllctnCrrnt!$A$1-$Q78),IF(AND($AK78=\"SSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),$I78,0)))))","v":0},{"$f":"IF(AND($AK78=\"FSP1\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$Q78,BslnAllctnCrrnt!$A$1<$R78),SUM($I78-$HG78),IF(AND($AK78=\"FSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$Q78,BslnAllctnCrrnt!$A$1<$R78),SUM($I78-$HG78),IF(AND($AK78=\"FSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM($I78-$HG78),IF(AND($AK78=\"SSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$Q78,BslnAllctnCrrnt!$A$1<$R78),SUM($I78-$HG78),IF(AND($AK78=\"SSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM($I78-$HG78),0)))))","v":0},{"$f":"IF(AND($AK78=\"SSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$Q78,BslnAllctnCrrnt!$A$1<$R78),0,IF(AND(FctrChngDts!$A$2>=$D78,FctrChngDts!$B$2<$E78),IF(AND($AK78=\"SSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM(BslnAllctnCrrnt!$A$1-$T78),0),IF(AND($AK78=\"FSP2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM(BslnAllctnCrrnt!$A$1-$T78),IF(AND($AK78=\"FSP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM(BslnAllctnCrrnt!$A$1-$T78),IF(AND($AK78=\"FSP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$W78,BslnAllctnCrrnt!$A$1<$X78),$K78,IF(AND($AK78=\"FSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$Q78,BslnAllctnCrrnt!$A$1<$R78),0,IF(AND($AK78=\"FSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM(BslnAllctnCrrnt!$A$1-$T78),IF(AND($AK78=\"SSP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM(BslnAllctnCrrnt!$A$1-$T78),IF(AND($AK78=\"SSP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$W78,BslnAllctnCrrnt!$A$1<$X78),$K78,0)))))))))","v":0},{"$f":"IF(AND($AK78=\"SSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$Q78,BslnAllctnCrrnt!$A$1<$R78),SUM($K78-$HI78),IF(AND($AK78=\"SSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM($K78-$HI78),IF(AND($AK78=\"FSP2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM($K78-$HI78),IF(AND($AK78=\"FSP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM($K78-$HI78),IF(AND($AK78=\"FSP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$W78,BslnAllctnCrrnt!$A$1<$X78),SUM($K78-$HI78),IF(AND($AK78=\"FSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$Q78,BslnAllctnCrrnt!$A$1<$R78),SUM($K78-$HI78),IF(AND($AK78=\"FSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM($K78-$HI78),IF(AND($AK78=\"SSP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM($K78-$HI78),IF(AND($AK78=\"SSP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$W78,BslnAllctnCrrnt!$A$1<$X78),SUM($K78-$HI78),0)))))))))","v":0},{"$f":"IF(AND($AK78=\"FSP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),0,IF(AND($AK78=\"FSP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$W78,BslnAllctnCrrnt!$A$1<$X78),SUM(BslnAllctnCrrnt!$A$1-$W78),IF(AND($AK78=\"FSP3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$W78,BslnAllctnCrrnt!$A$1<$X78),SUM(BslnAllctnCrrnt!$A$1-$W78),0)))","v":0},{"$f":"IF(AND($AK78=\"FSP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM($M78-$HK78),IF(AND($AK78=\"FSP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$W78,BslnAllctnCrrnt!$A$1<$X78),SUM($M78-$HK78),IF(AND($AK78=\"FSP3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$W78,BslnAllctnCrrnt!$A$1<$X78),SUM($M78-$HK78),0)))","v":0},{"$f":"IF(AND($AK78=\"FWP1\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$Q78,BslnAllctnCrrnt!$A$1<$R78),SUM(BslnAllctnCrrnt!$A$1-$Q78),IF(AND($AK78=\"FWP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$Q78,BslnAllctnCrrnt!$A$1<$R78),SUM(BslnAllctnCrrnt!$A$1-$Q78),IF(AND($AK78=\"FWP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),$J78,IF(AND(FctrChngDts!$A$2>=$D78,FctrChngDts!$B$2<$E78),IF(AND($AK78=\"SSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$Q78,BslnAllctnCrrnt!$A$1<$R78),SUM(BslnAllctnCrrnt!$A$1-$Q78),0),IF(AND($AK78=\"SSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),$J78,0)))))","v":0},{"$f":"IF(AND($AK78=\"FWP1\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$Q78,BslnAllctnCrrnt!$A$1<$R78),SUM($J78-$HM78),IF(AND($AK78=\"FWP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$Q78,BslnAllctnCrrnt!$A$1<$R78),SUM($J78-$HM78),IF(AND($AK78=\"FWP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM($J78-$HM78),IF(AND($AK78=\"SSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$Q78,BslnAllctnCrrnt!$A$1<$R78),SUM($J78-$HM78),IF(AND($AK78=\"SSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM($J78-$HM78),0)))))","v":0},{"$f":"IF(AND($AK78=\"FWP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$Q78,BslnAllctnCrrnt!$A$1<$R78),0,IF(AND($AK78=\"FWP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM(BslnAllctnCrrnt!$A$1-$T78),IF(AND($AK78=\"FWP2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM(BslnAllctnCrrnt!$A$1-$T78),IF(AND($AK78=\"FWP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM(BslnAllctnCrrnt!$A$1-$T78),IF(AND($AK78=\"FWP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$W78,BslnAllctnCrrnt!$A$1<$X78),$L78,IF(AND($AK78=\"SSP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM(BslnAllctnCrrnt!$A$1-$T78),IF(AND($AK78=\"SSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$Q78,BslnAllctnCrrnt!$A$1<$R78),0,IF(AND($AK78=\"SSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM(BslnAllctnCrrnt!$A$1-$T78),0))))))))","v":0},{"$f":"IF(AND($AK78=\"FWP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$Q78,BslnAllctnCrrnt!$A$1<$R78),SUM($L78-$HO78),IF(AND($AK78=\"FWP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM($L78-$HO78),IF(AND($AK78=\"FWP2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM($L78-$HO78),IF(AND($AK78=\"FWP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM($L78-$HO78),IF(AND($AK78=\"FWP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$W78,BslnAllctnCrrnt!$A$1<$X78),SUM($L78-$HO78),IF(AND($AK78=\"SSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$Q78,BslnAllctnCrrnt!$A$1<$R78),SUM($L78-$HO78),IF(AND($AK78=\"SSP1P2\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM($L78-$HO78),0)))))))","v":0},{"$f":"IF(AND($AK78=\"FWP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),0,IF(AND($AK78=\"FWP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$W78,BslnAllctnCrrnt!$A$1<$X78),SUM(BslnAllctnCrrnt!$A$1-$W78),IF(AND($AK78=\"FWP3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$W78,BslnAllctnCrrnt!$A$1<$X78),SUM(BslnAllctnCrrnt!$A$1-$W78),IF(AND($AK78=\"SSP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),0,IF(AND($AK78=\"SSP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$W78,BslnAllctnCrrnt!$A$1<$X78),SUM(BslnAllctnCrrnt!$A$1-$W78),0)))))","v":0},{"$f":"IF(AND($AK78=\"FWP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM($N78-$HQ78),IF(AND($AK78=\"FWP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$W78,BslnAllctnCrrnt!$A$1<$X78),SUM($N78-$HQ78),IF(AND($AK78=\"FWP3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$W78,BslnAllctnCrrnt!$A$1<$X78),SUM($N78-$HQ78),IF(AND($AK78=\"SSP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$T78,BslnAllctnCrrnt!$A$1<$U78),SUM($N78-$HQ78),IF(AND($AK78=\"SSP2P3\",$HF78=TRUE,BslnAllctnCrrnt!$A$1>=$W78,BslnAllctnCrrnt!$A$1<$X78),SUM($N78-$HQ78),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[82,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G83),0,IF($F83<=$G83,SUM($G83-$F83),IF($F83>$G83,SUM((Account!$L$2-Usage!$F83)+Usage!$G83+1))))","v":0},{"$f":"IF($Q83=0,0,IF($R83=0,0,IF(AND($Q83<FctrChngDts!$A$2,$R83>=FctrChngDts!$A$2),SUM($R83-FctrChngDts!$A$2+1),IF(AND($Q83>=FctrChngDts!$A$2,$R83>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q83),IF(AND($Q83>=FctrChngDts!$A$2,$R83<FctrChngDts!$B$2),SUM($R83-$Q83+1),0)))))","v":0},{"$f":"IF($Q83=0,0,IF($R83=0,0,IF(AND($Q83<FctrChngDts!$A$2,$R83>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q83),IF(AND($Q83<FctrChngDts!$A$2,$R83<FctrChngDts!$A$2),SUM($R83-$Q83+1),IF(AND($Q83>FctrChngDts!$A$2,$R83>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R83+1),0)))))","v":0},{"$f":"IF($T83=0,0,IF($U83=0,0,IF(AND($T83<FctrChngDts!$A$2,$U83>=FctrChngDts!$A$2),SUM($U83-FctrChngDts!$A$2+1),IF(AND($T83>=FctrChngDts!$A$2,$U83<FctrChngDts!$B$2),SUM($U83-$T83+1),IF(AND($T83>=FctrChngDts!$A$2,$U83>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T83)<0),0,IF(AND($T83>=FctrChngDts!$A$2,$U83>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T83),0))))))","v":0},{"$f":"IF($T83=0,0,IF($U83=0,0,IF(AND($T83<FctrChngDts!$A$2,$U83>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T83),IF(AND($T83>=FctrChngDts!$B$2,$U83>=FctrChngDts!$B$2),SUM($U83-$T83+1),IF(AND($T83<FctrChngDts!$A$2,$U83<FctrChngDts!$A$2),SUM($U83-$T83+1),IF(AND($T83>=FctrChngDts!$A$2,$U83>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U83+1),0))))))","v":0},{"$f":"IF($W83=0,0,IF($X83=0,0,IF(AND($W83>=FctrChngDts!$A$2,$X83>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W83)<0),0,IF(AND($W83>=FctrChngDts!$A$2,$X83>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W83),IF(AND($W83>=FctrChngDts!$A$2,$X83<FctrChngDts!$B$2),SUM($X83-$W83+1),IF(AND($W83<FctrChngDts!$A$2,$X83>=FctrChngDts!$A$2),SUM($X83-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W83=0,0,IF($X83=0,0,IF(AND($W83<FctrChngDts!$A$2,$X83<FctrChngDts!$A$2),SUM($X83-$W83+1),IF(AND($W83>=FctrChngDts!$A$2,$X83>=FctrChngDts!$B$2,SUM($X83-FctrChngDts!$B$2+1)<=$Y83),SUM($X83-FctrChngDts!$B$2+1),IF(AND($W83>=FctrChngDts!$A$2,$X83>=FctrChngDts!$B$2),SUM($X83-$W83+1),IF(AND($W83<FctrChngDts!$A$2,$X83>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W83),0))))))","v":0},{"$f":"IF(AND($D83>=FctrChngDts!$C$2,$E83<FctrChngDts!$E$2),\"1\",IF(AND($D83>=FctrChngDts!$E$2,$E83<FctrChngDts!$G$2),\"2\",IF(AND($D83>=FctrChngDts!$G$2,$E83<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D83>=FctrChngDts!$D$2,,IF(AND($D83>=FctrChngDts!$C$2,$D83<=FctrChngDts!$D$2),$D83,IF(AND($D83>=FctrChngDts!$C$2,$D83>=FctrChngDts!$D$2,$E83>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D83>FctrChngDts!$D$2,,IF($D83=FctrChngDts!$D$2,$D83,IF(AND($D83>=FctrChngDts!$C$2,$E83<FctrChngDts!$D$2),$E83,IF(AND($D83>=FctrChngDts!$C$2,$E83>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D83>=FctrChngDts!$D$2,$E83>=FctrChngDts!$D$2,$E83>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E83<FctrChngDts!$D$2,$E83<=FctrChngDts!$D$2),$E83,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D83<FctrChngDts!$E$2,$E83<FctrChngDts!$E$2),,IF($D83>FctrChngDts!$F$2,,IF(AND($D83>=FctrChngDts!$E$2,$D83<=FctrChngDts!$F$2),$D83,IF(AND($D83>=FctrChngDts!$E$2,$D83>=FctrChngDts!$F$2,$E83>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D83>FctrChngDts!$F$2,,IF($E83=FctrChngDts!$F$2,$E83,IF(AND($D83<FctrChngDts!$E$2,$E83<=FctrChngDts!$F$2),$E83,IF(AND($D83>=FctrChngDts!$E$2,$E83<FctrChngDts!$F$2),$E83,IF(AND($D83>=FctrChngDts!$E$2,$E83>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D83>=FctrChngDts!$F$2,$E83>=FctrChngDts!$F$2,$E83>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D83<FctrChngDts!$G$2,$E83<FctrChngDts!$G$2),,IF($D83>FctrChngDts!$H$2,,IF(AND($D83>=FctrChngDts!$G$2,$D83<=FctrChngDts!$H$2),$D83,IF(AND($D83>=FctrChngDts!$G$2,$D83>=FctrChngDts!$H$2,$E83>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D83>FctrChngDts!$H$2,,IF($E83=FctrChngDts!$H$2,$E83,IF(AND($D83<FctrChngDts!$G$2,$E83<=FctrChngDts!$H$2),$E83,IF(AND($D83>=FctrChngDts!$G$2,$E83<FctrChngDts!$H$2),$E83,IF(AND($D83>=FctrChngDts!$G$2,$E83>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D83>=FctrChngDts!$H$2,$E83>=FctrChngDts!$H$2,$E83>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A83,Tenant!$A83:$J382,6,FALSE)","v":0},{"$f":"VLOOKUP($A83,Tenant!$A83:$J382,7,FALSE)","v":0},{"$f":"VLOOKUP($A83,Tenant!$A83:$J382,10,FALSE)","v":0},0,{"$f":"IF(AND($AK83=\"FSP2\",$AJ83=FALSE,$HF83=FALSE),SUM($K83*FctrChngDts!$C$9),IF(AND($AK83=\"FSP2\",$AJ83=TRUE,$HF83=FALSE),SUM($K83*FctrChngDts!$C$10),IF(AND($AK83=\"FSP2P3\",$AJ83=FALSE,$HF83=FALSE),SUM(SUM($K83,$M83)*FctrChngDts!$C$9),IF(AND($AK83=\"FSP2P3\",$AJ83=TRUE,$HF83=FALSE),SUM(SUM($K83,$M83)*FctrChngDts!$C$10),IF(AND($AK83=\"FSP3\",$AJ83=FALSE,$HF83=FALSE),SUM($M83*FctrChngDts!$C$9),IF(AND($AK83=\"FSP3\",$AJ83=TRUE,$HF83=FALSE),SUM($M83*FctrChngDts!$C$10),IF(AND($AK83=\"FSP1\",$AJ83=FALSE,$HF83=FALSE),SUM($I83*FctrChngDts!$C$9),IF(AND($AK83=\"FSP1\",$AJ83=TRUE,$HF83=FALSE),SUM($I83*FctrChngDts!$C$10),IF(AND($AK83=\"FSP1P2\",$AJ83=FALSE,$HF83=FALSE),SUM(SUM($I83,$K83)*FctrChngDts!$C$9),IF(AND($AK83=\"FSP1P2\",$AJ83=TRUE,$HF83=FALSE),SUM(SUM($I83,$K83)*FctrChngDts!$C$10),IF(AND($Z83=\"Summer\",$AK83=\"SSP2P3\",$AJ83=FALSE,$HF83=FALSE),SUM(SUM(SUM(SUM($K83,$M83)*FctrChngDts!$C$9),SUM(SUM($L83,$N83)*FctrChngDts!$C$11))*$AF83),IF(AND($Z83=\"Summer\",$AK83=\"SSP2P3\",$AJ83=TRUE,$HF83=FALSE),SUM(SUM(SUM(SUM($K83,$M83)*FctrChngDts!$C$10),SUM(SUM($L83,$N83)*FctrChngDts!$C$12))*$AF83),IF(AND($Z83=\"Winter\",$AK83=\"SSP2P3\",$AJ83=FALSE,$HF83=FALSE),SUM(SUM(SUM(SUM($K83,$M83)*FctrChngDts!$C$9),SUM(SUM($L83,$N83)*FctrChngDts!$C$11))-$AO83),IF(AND($Z83=\"Winter\",$AK83=\"SSP2P3\",$AJ83=TRUE,$HF83=FALSE),SUM(SUM(SUM(SUM($K83,$M83)*FctrChngDts!$C$10),SUM(SUM($L83,$N83)*FctrChngDts!$C$12))-$AO83),IF(AND($Z83=\"Summer\",$AK83=\"SSP1P2\",$AJ83=FALSE,$HF83=FALSE),SUM(SUM(SUM(SUM($I83,$K83)*FctrChngDts!$C$9),SUM(SUM($J83,$L83)*FctrChngDts!$C$11))*$AF83),IF(AND($Z83=\"Summer\",$AK83=\"SSP1P2\",$AJ83=TRUE,$HF83=FALSE),SUM(SUM(SUM(SUM($I83,$K83)*FctrChngDts!$C$10),SUM(SUM($J83,$L83)*FctrChngDts!$C$12))*$AF83),IF(AND($Z83=\"Winter\",$AK83=\"SSP1P2\",$AJ83=FALSE,$HF83=FALSE),SUM(SUM(SUM(SUM($I83,$K83)*FctrChngDts!$C$9),SUM(SUM($J83,$L83)*FctrChngDts!$C$11))-$AO83),IF(AND($Z83=\"Winter\",$AK83=\"SSP1P2\",$AJ83=TRUE,$HF83=FALSE),SUM(SUM(SUM(SUM($I83,$K83)*FctrChngDts!$C$10),SUM(SUM($J83,$L83)*FctrChngDts!$C$12))-$AO83),IF(AND($AK83=\"FSP2\",$AJ83=FALSE,$HF83=TRUE),SUM(SUM($HI83*FctrChngDts!$B$9),SUM($HJ83*FctrChngDts!$C$9)),IF(AND($AK83=\"FSP2\",$AJ83=TRUE,$HF83=TRUE),SUM(SUM($HI83*FctrChngDts!$B$10),SUM($HJ83*FctrChngDts!$C$10)),IF(AND($AK83=\"FSP2P3\",$AJ83=FALSE,$HF83=TRUE),SUM(SUM(SUM($HI83,$HK83)*FctrChngDts!$B$9),SUM(SUM($HJ83,$HL83)*FctrChngDts!$C$9)),IF(AND($AK83=\"FSP2P3\",$AJ83=TRUE,$HF83=TRUE),SUM(SUM(SUM($HI83,$HK83)*FctrChngDts!$B$10),SUM(SUM($HJ83,$HL83)*FctrChngDts!$C$10)),IF(AND($AK83=\"FSP3\",$AJ83=FALSE,$HF83=TRUE),SUM(SUM($HK83*FctrChngDts!$B$9),SUM($HL83*FctrChngDts!$C$9)),IF(AND($AK83=\"FSP3\",$AJ83=TRUE,$HF83=TRUE),SUM(SUM($HK83*FctrChngDts!$B$10),SUM($HL83*FctrChngDts!$C$10)),IF(AND($AK83=\"FSP1\",$AJ83=FALSE,$HF83=TRUE),SUM(SUM($HG83*FctrChngDts!$B$9),SUM($HH83*FctrChngDts!$C$9)),IF(AND($AK83=\"FSP1\",$AJ83=TRUE,$HF83=TRUE),SUM(SUM($HG83*FctrChngDts!$B$10),SUM($HH83*FctrChngDts!$C$10)),IF(AND($AK83=\"FSP1P2\",$AJ83=FALSE,$HF83=TRUE),SUM(SUM(SUM($HG83,$HI83)*FctrChngDts!$B$9),SUM(SUM($HH83,$HJ83)*FctrChngDts!$C$9)),IF(AND($AK83=\"FSP1P2\",$AJ83=TRUE,$HF83=TRUE),SUM(SUM(SUM($HG83,$HI83)*FctrChngDts!$B$10),SUM(SUM($HG83,$HI83)*FctrChngDts!$C$10)),IF(AND($Z83=\"Summer\",$AK83=\"SSP2P3\",$AJ83=FALSE,$HF83=TRUE),SUM(SUM(SUM(SUM($HI83,$HK83)*FctrChngDts!$B$9),SUM(SUM($HJ83,$HL83)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO83,$HQ83)*FctrChngDts!$B$11),SUM(SUM($HP83,$HR83)*FctrChngDts!$C$11))*$AF83),IF(AND($Z83=\"Summer\",$AK83=\"SSP2P3\",$AJ83=TRUE,$HF83=TRUE),SUM(SUM(SUM(SUM($HI83,$HK83)*FctrChngDts!$B$10),SUM(SUM($HJ83,$HL83)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO83,$HQ83)*FctrChngDts!$B$12),SUM(SUM($HP83,$HR83)*FctrChngDts!$C$12))*$AF83),IF(AND($Z83=\"Winter\",$AK83=\"SSP2P3\",$AJ83=FALSE,$HF83=TRUE),SUM(SUM(SUM(SUM($HI83,$HK83)*FctrChngDts!$B$9),SUM(SUM($HJ83,$HL83)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO83,$HQ83)*FctrChngDts!$B$11),SUM(SUM($HP83,$HR83)*FctrChngDts!$C$11))-$AO83),IF(AND($Z83=\"Winter\",$AK83=\"SSP2P3\",$AJ83=TRUE,$HF83=TRUE),SUM(SUM(SUM(SUM($HI83,$HK83)*FctrChngDts!$B$10),SUM(SUM($HO83,$HQ83)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO83,$HQ83)*FctrChngDts!$B$12),SUM(SUM($HP83,$HR83)*FctrChngDts!$C$12))-$AO83),IF(AND($Z83=\"Summer\",$AK83=\"SSP1P2\",$AJ83=FALSE,$HF83=TRUE),SUM(SUM(SUM(SUM($HG83,$HI83)*FctrChngDts!$B$9),SUM(SUM($HH83,$HJ83)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM83,$HO83)*FctrChngDts!$B$11),SUM(SUM($HN83,$HP83)*FctrChngDts!$C$11))*$AF83),IF(AND($Z83=\"Summer\",$AK83=\"SSP1P2\",$AJ83=TRUE,$HF83=TRUE),SUM(SUM(SUM(SUM($HG83,$HI83)*FctrChngDts!$B$10),SUM(SUM($HH83,$HJ83)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM83,$HO83)*FctrChngDts!$B$12),SUM(SUM($HN83,$HP83)*FctrChngDts!$C$12))*$AF83),IF(AND($Z83=\"Winter\",$AK83=\"SSP1P2\",$AJ83=FALSE,$HF83=TRUE),SUM(SUM(SUM(SUM($HG83,$HI83)*FctrChngDts!$B$9),SUM(SUM($HH83,$HJ83)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM83,$HO83)*FctrChngDts!$B$11),SUM(SUM($HN83,$HP83)*FctrChngDts!$C$11))-$AO83),IF(AND($Z83=\"Winter\",$AK83=\"SSP1P2\",$AJ83=TRUE,$HF83=TRUE),SUM(SUM(SUM(SUM($HG83,$HI83)*FctrChngDts!$B$10),SUM(SUM($HH83,$HJ83)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM83,$HO83)*FctrChngDts!$B$12),SUM(SUM($HN83,$HP83)*FctrChngDts!$C$12))-$AO83),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK83=\"FWP1\",$AJ83=FALSE,$HF83=FALSE),SUM($J83*FctrChngDts!$C$11),IF(AND($AK83=\"FWP1\",$AJ83=TRUE,$HF83=FALSE),SUM($J83*FctrChngDts!$C$12),IF(AND($AK83=\"FWP1P2\",$AJ83=FALSE,$HF83=FALSE),SUM(SUM($J83,$L83)*FctrChngDts!$C$11),IF(AND($AK83=\"FWP1P2\",$AJ83=TRUE,$HF83=FALSE),SUM(SUM($J83,$L83)*FctrChngDts!$C$12),IF(AND($AK83=\"FWP2\",$AJ83=FALSE,$HF83=FALSE),SUM($L83*FctrChngDts!$C$11),IF(AND($AK83=\"FWP2\",$AJ83=TRUE,$HF83=FALSE),SUM($L83*FctrChngDts!$C$12),IF(AND($AK83=\"FWP2P3\",$AJ83=FALSE,$HF83=FALSE),SUM(SUM($L83,$N83)*FctrChngDts!$C$11),IF(AND($AK83=\"FWP2P3\",$AJ83=TRUE,$HF83=FALSE),SUM(SUM($L83,$N83)*FctrChngDts!$C$12),IF(AND($AK83=\"FWP3\",$AJ83=FALSE,$HF83=FALSE),SUM($N83*FctrChngDts!$C$11),IF(AND($AK83=\"FWP3\",$AJ83=TRUE,$HF83=FALSE),SUM($N83*FctrChngDts!$C$12),IF(AND($Z83=\"Winter\",$AK83=\"SSP1P2\",$AJ83=FALSE,$HF83=FALSE),SUM(SUM(SUM($I83,$K83)*FctrChngDts!$C$9),SUM(SUM($J83,$L83)*FctrChngDts!$C$11))*$AG83,IF(AND($Z83=\"Winter\",$AK83=\"SSP1P2\",$AJ83=TRUE,$HF83=FALSE),SUM(SUM(SUM($I83,$K83)*FctrChngDts!$B$10),SUM(SUM($J83,$L83)*FctrChngDts!$B$12))*$AG83,IF(AND($Z83=\"Summer\",$AK83=\"SSP1P2\",$AJ83=FALSE,$HF83=FALSE),SUM(SUM(SUM($I83,$K83)*FctrChngDts!$B$9),SUM(SUM($J83,$L83)*FctrChngDts!$B$11))-$AJ83,IF(AND($Z83=\"Summer\",$AK83=\"SSP1P2\",$AJ83=TRUE,$HF83=FALSE),SUM(SUM(SUM($I83,$K83)*FctrChngDts!$C$10),SUM(SUM($J83,$L83)*FctrChngDts!$C$12))-$AJ83,IF(AND($Z83=\"Winter\",$AK83=\"SSP2P3\",$AJ83=FALSE,$HF83=FALSE),SUM(SUM(SUM($K83,$M83)*FctrChngDts!$C$9),SUM(SUM($L83,$N83)*FctrChngDts!$C$11))*$AG83,IF(AND($Z83=\"Winter\",$AK83=\"SSP2P3\",$AJ83=TRUE,$HF83=FALSE),SUM(SUM(SUM($K83,$M83)*FctrChngDts!$C$10),SUM(SUM($L83,$N83)*FctrChngDts!$C$12))*$AG83,IF(AND($Z83=\"Summer\",$AK83=\"SSP2P3\",$AJ83=FALSE,$HF83=FALSE),SUM(SUM(SUM($K83,$M83)*FctrChngDts!$C$9),SUM(SUM($L83,$N83)*FctrChngDts!$C$11))-$AJ83,IF(AND($Z83=\"Summer\",$AK83=\"SSP2P3\",$AJ83=TRUE,$HF83=FALSE),SUM(SUM(SUM($K83,$M83)*FctrChngDts!$C$10),SUM(SUM($L83,$N83)*FctrChngDts!$C$12))-$AJ83,IF(AND($AK83=\"FWP1\",$AJ83=FALSE,$HF83=TRUE),SUM(SUM($HM83*FctrChngDts!$B$11),SUM($HN83*FctrChngDts!$C$11)),IF(AND($AK83=\"FWP1\",$AJ83=TRUE,$HF83=TRUE),SUM(SUM($HM83*FctrChngDts!$B$12),SUM($HN83*FctrChngDts!$C$12)),IF(AND($AK83=\"FWP1P2\",$AJ83=FALSE,$HF83=TRUE),SUM(SUM(SUM($HM83,$HO83)*FctrChngDts!$B$11),SUM(SUM($HN83,$HP83)*FctrChngDts!$C$11)),IF(AND($AK83=\"FWP1P2\",$AJ83=TRUE,$HF83=TRUE),SUM(SUM(SUM($HM83,$KP83)*FctrChngDts!$C$12),SUM(SUM($HN83,$HP83)*FctrChngDts!$C$12)),IF(AND($AK83=\"FWP2\",$AJ83=FALSE,$HF83=TRUE),SUM(SUM($HO83*FctrChngDts!$B$11),SUM($HO83*FctrChngDts!$C$11)),IF(AND($AK83=\"FWP2\",$AJ83=TRUE,$HF83=TRUE),SUM(SUM($HO83*FctrChngDts!$B$12),SUM($HO83*FctrChngDts!$C$12)),IF(AND($AK83=\"FWP2P3\",$AJ83=FALSE,$HF83=TRUE),SUM(SUM(SUM($HO83,$HQ83)*FctrChngDts!$C$11),SUM(SUM($HP83,$HR83)*FctrChngDts!$C$11)),IF(AND($AK83=\"FWP2P3\",$AJ83=TRUE,$HF83=TRUE),SUM(SUM(SUM($HO83,$HQ83)*FctrChngDts!$C$12),SUM(SUM($HP83,$HR83)*FctrChngDts!$C$12)),IF(AND($AK83=\"FWP3\",$AJ83=FALSE,$HF83=TRUE),SUM(SUM($HQ83*FctrChngDts!$B$11),SUM($HR83*FctrChngDts!$C$11)),IF(AND($AK83=\"FWP3\",$AJ83=TRUE,$HF83=TRUE),SUM(SUM($HQ83*FctrChngDts!$B$12),SUM($HR83*FctrChngDts!$C$12)),IF(AND($Z83=\"Winter\",$AK83=\"SSP1P2\",$AJ83=FALSE,$HF83=TRUE),SUM(SUM(SUM(SUM($HG83,$HI83)*FctrChngDts!$B$9),SUM(SUM($HH83,$HJ83)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM83,$HO83)*FctrChngDts!$B$11),SUM(SUM($HN83,$HP83)*FctrChngDts!$C$11))*$AG83),IF(AND($Z83=\"Winter\",$AK83=\"SSP1P2\",$AJ83=TRUE,$HF83=TRUE),SUM(SUM(SUM(SUM($HG83,$HI83)*FctrChngDts!$B$10), SUM(SUM($HH83,$HJ83)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM83,$HO83)*FctrChngDts!$B$12),SUM(SUM($HN83,$HP83)*FctrChngDts!$C$12))*$AG83),IF(AND($Z83=\"Summer\",$AK83=\"SSP1P2\",$AJ83=FALSE,$HF83=TRUE),SUM(SUM(SUM(SUM($HG83,$HI83)*FctrChngDts!$B$9),SUM(SUM($HH83,$HJ83)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM83,$HO83)*FctrChngDts!$B$11),SUM(SUM($HN83,$HP83)*FctrChngDts!$C$11))-$AJ83),IF(AND($Z83=\"Summer\",$AK83=\"SSP1P2\",$AJ83=TRUE,$HF83=TRUE),SUM(SUM(SUM(SUM($HG83,$HI83)*FctrChngDts!$B$10),SUM(SUM($HH83,$HJ83)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM83,$HO83)*FctrChngDts!$B$12),SUM(SUM($HN83,$HP83)*FctrChngDts!$C$12))-$AJ83),IF(AND($Z83=\"Winter\",$AK83=\"SSP2P3\",$AJ83=FALSE,$HF83=TRUE),SUM(SUM(SUM(SUM($HI83,$HK83)*FctrChngDts!$B$9),SUM(SUM($HJ83,$HL83)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO83,$HQ83)*FctrChngDts!$B$11),SUM(SUM($HP83,$HR83)*FctrChngDts!$C$11))*$AG83),IF(AND($Z83=\"Winter\",$AK83=\"SSP2P3\",$AJ83=TRUE,$HF83=TRUE),SUM(SUM(SUM(SUM($HI83,$HK83)*FctrChngDts!$B$10), SUM(SUM($HJ83,$HL83)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO83,$HQ83)*FctrChngDts!$B$12),SUM(SUM($HP83,$HR83)*FctrChngDts!$C$12))*$AG83),IF(AND($Z83=\"Summer\",$AK83=\"SSP2P3\",$AJ83=FALSE,$HF83=TRUE),SUM(SUM(SUM(SUM($HI83,$HK83)*FctrChngDts!$B$9),SUM(SUM($HJ83,$HL83)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO83,$HQ83)*FctrChngDts!$B$11),SUM(SUM($HP83,$HR83)*FctrChngDts!$C$11))-$AJ83),IF(AND($Z83=\"Summer\",$AK83=\"SSP2P3\",$AJ83=TRUE,$HF83=TRUE),SUM(SUM(SUM(SUM($HI83,$HK83)*FctrChngDts!$B$10), SUM(SUM($HJ83,$HL83)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO83,$HQ83)*FctrChngDts!$B$12),SUM(SUM($HP83,$HR83)*FctrChngDts!$C$12))-$AJ83),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK83=\"FSP1\",$AH83=TRUE,SUM(SUM(SUM($AI83*FctrChngDts!$B$13)*I83),$AR83)>$AD83),$AD83,IF(AND($AK83=\"FSP1\",$AH83=TRUE,SUM(SUM(SUM($AI83*FctrChngDts!$B$13)*$I83),$AR83)<=$AD83),SUM(SUM(SUM($AI83*FctrChngDts!$B$13)*$I83),$AR83),IF(AND($Z83=\"Summer\",$AK83=\"SSP1\",$AH83=TRUE,SUM(SUM(SUM(SUM($I83,$J83)*SUM($AI83*FctrChngDts!$B$13))*$AF83),$AR83)>$AD83),$AD83,IF(AND($Z83=\"Summer\",$AK83=\"SSP1\",$AH83=TRUE,SUM(SUM(SUM(SUM($I83,$J83)*SUM($AI83*FctrChngDts!$B$13))*$AF83),$AR83)<=$AD83),SUM(SUM(SUM(SUM($I83,$J83)*SUM($AI83*FctrChngDts!$B$13))*$AF83),$AR83),IF(AND($Z83=\"Winter\",$AK83=\"SSP1\",$AH83=TRUE,SUM(SUM(SUM(SUM($I83,$J83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AU83:$AW83)),$AR83)>$AD83),$AD83,IF(AND($Z83=\"Winter\",$AK83=\"SSP1\",$AH83=TRUE,SUM(SUM(SUM(SUM($I83,$J83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AU83:$AW83)),$AR83)<=$AD83),SUM(SUM(SUM(SUM($I83,$J83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AU83:$AW83)),$AR83),IF(AND($AK83=\"FSP1P2\",$AH83=TRUE,SUM(SUM(SUM(SUM($I83,$K83)*SUM($AI83*FctrChngDts!$B$13))*$AF83),$AR83)>$AD83),$AD83,IF(AND($AK83=\"FSP1P2\",$AH83=TRUE,SUM(SUM(SUM(SUM($I83,$K83)*SUM($AI83*FctrChngDts!$B$13))*$AF83),$AR83)<=$AD83),SUM(SUM(SUM(SUM($I83,$K83)*SUM($AI83*FctrChngDts!$B$13))*$AF83),$AR83),IF(AND($Z83=\"Summer\",$AK83=\"SSP1P2\",$AH83=TRUE,SUM(SUM(SUM(SUM($I83,$K83,$J83,$L83)*SUM($AI83*FctrChngDts!$B$13))*$AF83),$AR83)>$AD83),$AD83,IF(AND($Z83=\"Summer\",$AK83=\"SSP1P2\",$AH83=TRUE,SUM(SUM(SUM(SUM($I83,$K83,$J83,$L83)*SUM($AI83*FctrChngDts!$B$13))*$AF83),$AR83)<=$AD83),SUM(SUM(SUM(SUM($I83,$K83,$J83,$L83)*SUM($AI83*FctrChngDts!$B$13))*$AF83),$AR83),IF(AND($Z83=\"Winter\",$AK83=\"SSP1P2\",$AH83=TRUE,SUM(SUM(SUM(SUM($I83,$K83,$J83,$L83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AU83:$AW83)),$AR83)>$AD83),$AD83,IF(AND($Z83=\"Winter\",$AK83=\"SSP1P2\",$AH83=TRUE,SUM(SUM(SUM(SUM($I83,$K83,$J83,$L83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AU83:$AW83)),$AR83)<=$AD83),MIN($AD83,SUM($AL83,SUM(SUM(SUM(SUM($I83,$K83,$J83,$L83)*SUM($AI83*FctrChngDts!$B$13))*$AF83)))),IF(AND($AK83=\"FSP2\",$AH83=TRUE,SUM(SUM(SUM($AI83*FctrChngDts!$B$13)*$K83),$AR83)>$AD83),$AD83,IF(AND($AK83=\"FSP2\",$AH83=TRUE,SUM(SUM(SUM($AI83*FctrChngDts!$B$13)*$K83),$AR83)<=$AD83),SUM(SUM(SUM($AI83*FctrChngDts!$B$13)*$K83),$AR83),IF(AND($Z83=\"Summer\",$AK83=\"SSP2\",$AH83=TRUE,SUM(SUM(SUM(SUM($K83,$L83)*SUM($AI83*FctrChngDts!$B$13))*$AF83),$AR83)>$AD83),$AD83,IF(AND($Z83=\"Summer\",$AK83=\"SSP2\",$AH83=TRUE,SUM(SUM(SUM(SUM($K83,$L83)*SUM($AI83*FctrChngDts!$B$13))*$AF83),$AR83)<=$AD83),SUM(SUM(SUM(SUM($K83,$L83)*SUM($AI83*FctrChngDts!$B$13))*$AF83),$AR83),IF(AND($Z83=\"Winter\",$AK83=\"SSP2\",$AH83=TRUE,SUM(SUM(SUM(SUM($K83,$L83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AU83:$AW83)),$AR83)>$AD83),$AD83,IF(AND($Z83=\"Winter\",$AK83=\"SSP2\",$AH83=TRUE,SUM(SUM(SUM(SUM($K83,$L83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AU83:$AW83)),$AR83)<=$AD83),SUM(SUM(SUM(SUM($K83,$L83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AU83:$AW83)),$AR83),IF(AND($AK83=\"FSP2P3\",$AH83=TRUE,SUM(SUM(SUM(SUM($K83,$M83)*SUM($AI83*FctrChngDts!$B$13))*$AF83),$AR83)>$AD83),$AD83,IF(AND($AK83=\"FSP2P3\",$AH83=TRUE,SUM(SUM(SUM(SUM($K83,$M83)*SUM($AI83*FctrChngDts!$B$13))*$AF83),$AR83)<=$AD83),SUM(SUM(SUM(SUM($K83,$M83)*SUM($AI83*FctrChngDts!$B$13))*$AF83),$AR83),IF(AND($Z83=\"Summer\",$AK83=\"SSP2P3\",$AH83=TRUE,SUM(SUM(SUM(SUM($K83,$L83,$M83,$N83)*SUM($AI83*FctrChngDts!$B$13))*$AF83),$AR83)>$AD83),$AD83,IF(AND($Z83=\"Summer\",$AK83=\"SSP2P3\",$AH83=TRUE,SUM(SUM(SUM(SUM($K83,$L83,$M83,$N83)*SUM($AI83*FctrChngDts!$B$13))*$AF83),$AR83)<=$AD83),SUM(SUM(SUM(SUM($K83,$L83,$M83,$N83)*SUM($AI83*FctrChngDts!$B$13))*$AF83),$AR83),IF(AND($Z83=\"Winter\",$AK83=\"SSP2P3\",$AH83=TRUE,SUM(SUM(SUM(SUM($K83,$L83,$M83,$N83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AU83:$AW83)),$AR83)>$AD83),$AD83,IF(AND($Z83=\"Winter\",$AK83=\"SSP2P3\",$AH83=TRUE,SUM(SUM(SUM(SUM($K83,$L83,$M83,$N83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AU83:$AW83)),$AR83)<=$AD83),SUM(SUM(SUM(SUM($K83,$L83,$M83,$N83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AU83:$AW83)),$AR83),IF(AND($AK83=\"FSP3\",$AH83=TRUE,SUM(SUM(SUM($AI83*FctrChngDts!$B$13)*$M83),$AR83)>$AD83),$AD83,IF(AND($AK83=\"FSP3\",$AH83=TRUE,SUM(SUM(SUM($AI83*FctrChngDts!$B$13)*$M83),$AR83)<=$AD83),SUM(SUM(SUM($AI83*FctrChngDts!$B$13)*$M83),$AR83),IF(AND($Z83=\"Summer\",$AK83=\"SSP3\",$AH83=TRUE,SUM(SUM(SUM(SUM($M83,$N83)*SUM($AI83*FctrChngDts!$B$13))*$AF83),$AR83)>$AD83),$AD83,IF(AND($Z83=\"Summer\",$AK83=\"SSP3\",$AH83=TRUE,SUM(SUM(SUM(SUM($M83,$N83)*SUM($AI83*FctrChngDts!$B$13))*$AF83),$AR83)<=$AD83),SUM(SUM(SUM(SUM($M83,$N83)*SUM($AI83*FctrChngDts!$B$13))*$AF83),$AR83),IF(AND($Z83=\"Winter\",$AK83=\"SSP3\",$AH83=TRUE,SUM(SUM(SUM(SUM($M83,$N83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AU83:$AW83)),$AR83)>$AD83),$AD83,IF(AND($Z83=\"Winter\",$AK83=\"SSP3\",$AH83=TRUE,SUM(SUM(SUM(SUM($M83,$N83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AU83:$AW83)),$AR83)<=$AD83),SUM(SUM(SUM(SUM($M83,$N83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AU83:$AW83)),$AR83),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK83=\"FWP1\",$AH83=TRUE,SUM(SUM(SUM($AI83*FctrChngDts!$B$13)*$J83),$AU83)>$AE83),$AE83,IF(AND($AK83=\"FWP1\",$AH83=TRUE,SUM(SUM(SUM($AI83*FctrChngDts!$B$13)*$J83),$AU83)<=$AE83),SUM(SUM(SUM($AI83*FctrChngDts!$B$13)*$J83),$AU83),IF(AND($Z83=\"Winter\",$AK83=\"SSP1\",$AH83=TRUE,SUM(SUM(SUM(SUM($I83,$J83)*SUM($AI83*FctrChngDts!$B$13))*$AG83),$AU83)>$AE83),$AE83,IF(AND($Z83=\"Winter\",$AK83=\"SSP1\",$AH83=TRUE,SUM(SUM(SUM(SUM($I83,$J83)*SUM($AI83*FctrChngDts!$B$13))*$AG83),$AU83)<=$AE83),SUM(SUM(SUM(SUM($I83,$J83)*SUM($AI83*FctrChngDts!$B$13))*$AG83),$AU83),IF(AND($Z83=\"Summer\",$AK83=\"SSP1\",$AH83=TRUE,SUM(SUM(SUM(SUM($I83,$J83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AR83:$AT83)),$AU83)>$AE83),$AE83,IF(AND($Z83=\"Summer\",$AK83=\"SSP1\",$AH83=TRUE,SUM(SUM(SUM(SUM($I83,$J83)*SUM($AI83*FctrChngDts!$B$13))- SUM($AR83:$AT83)),$AU83)<=$AE83),SUM(SUM(SUM(SUM($I83,$J83)*SUM($AI83*FctrChngDts!$B$13))- SUM($AR83:$AT83)),$AU83),IF(AND($AK83=\"FWP1P2\",$AH83=TRUE,SUM(SUM(SUM(SUM($J83,$L83)*SUM($AI83*FctrChngDts!$B$13))*$AG83),$AU83)>$AE83),$AE83,IF(AND($AK83=\"FWP1P2\",$AH83=TRUE,SUM(SUM(SUM(SUM($J83,$L83)*SUM($AI83*FctrChngDts!$B$13))*$AG83),$AU83)<=$AE83),SUM(SUM(SUM(SUM($J83,$L83)*SUM($AI83*FctrChngDts!$B$13))*$AG83),$AU83),IF(AND($Z83=\"Winter\",$AK83=\"SSP1P2\",$AH83=TRUE,SUM(SUM(SUM(SUM($I83,$K83,$J83,$L83)*SUM($AI83*FctrChngDts!$B$13))*$AG83),$AU83)>$AE83),$AE83,IF(AND($Z83=\"Winter\",$AK83=\"SSP1P2\",$AH83=TRUE,SUM(SUM(SUM(SUM($I83,$K83,$J83,$L83)*SUM($AI83*FctrChngDts!$B$13))*$AG83),$AU83)<=$AE83),SUM(SUM(SUM(SUM($I83,$K83,$J83,$L83)*SUM($AI83*FctrChngDts!$B$13))*$AG83),$AU83),IF(AND($Z83=\"Summer\",$AK83=\"SSP1P2\",$AH83=TRUE,SUM(SUM(SUM(SUM($I83,$K83,$J83,$L83)*SUM($AI83*FctrChngDts!$B$13))- SUM($AR83:$AT83)),$AU83)>$AE83),$AE83,IF(AND($Z83=\"Summer\",$AK83=\"SSP1P2\",$AH83=TRUE,SUM(SUM(SUM(SUM($I83,$K83,$J83,$L83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AR83:$AT83)),$AU83)<=$AE83),SUM(SUM(SUM(SUM($I83,$K83,$J83,$L83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AR83:$AT83)),$AU83),IF(AND($AK83=\"FWP2\",$AH83=TRUE,SUM(SUM(SUM($AI83*FctrChngDts!$B$13)*$L83),$AU83)>$AE83),$AE83,IF(AND($AK83=\"FWP2\",$AH83=TRUE,SUM(SUM(SUM($AI83*FctrChngDts!$B$13)*$L83),$AU83)<=$AE83),SUM(SUM(SUM($AI83*FctrChngDts!$B$13)*$L83),$AU83),IF(AND($Z83=\"Winter\",$AK83=\"SSP2\",$AH83=TRUE,SUM(SUM(SUM(SUM($K83,$L83)*SUM($AI83*FctrChngDts!$B$13))*$AG83),$AU83)>$AE83),$AE83,IF(AND($Z83=\"Winter\",$AK83=\"SSP2\",$AH83=TRUE,SUM(SUM(SUM(SUM($K83,$L83)*SUM($AI83*FctrChngDts!$B$13))*$AG83),$AU83)<=$AE83),SUM(SUM(SUM(SUM($K83,$L83)*SUM($AI83*FctrChngDts!$B$13))*$AG83),$AU83),IF(AND($Z83=\"Summer\",$AK83=\"SSP2\",$AH83=TRUE,SUM(SUM(SUM(SUM($K83,$L83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AR83:$AT83)),$AU83)>$AE83),$AE83,IF(AND($Z83=\"Summer\",$AK83=\"SSP2\",$AH83=TRUE,SUM(SUM(SUM(SUM($K83,$L83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AR83:$AT83)),$AU83)<=$AE83),SUM(SUM(SUM(SUM($K83,$L83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AR83:$AT83)),$AU83),IF(AND($AK83=\"FWP2P3\",$AH83=TRUE,SUM(SUM(SUM(SUM($L83,$N83)*SUM($AI83*FctrChngDts!$B$13))*$AG83),$AU83)>$AE83),$AE83,IF(AND($AK83=\"FWP2P3\",$AH83=TRUE,SUM(SUM(SUM(SUM($L83,$N83)*SUM($AI83*FctrChngDts!$B$13))*$AG83),$AU83)<=$AE83),SUM(SUM(SUM(SUM($L83,$N83)*SUM($AI83*FctrChngDts!$B$13))*$AG83),$AU83),IF(AND($Z83=\"Winter\",$AK83=\"SSP2P3\",$AH83=TRUE,SUM(SUM(SUM(SUM($K83,$L83,$M83,$N83)*SUM($AI83*FctrChngDts!$B$13))*$AG83),$AU83)>$AE83),$AE83,IF(AND($Z83=\"Winter\",$AK83=\"SSP2P3\",$AH83=TRUE,SUM(SUM(SUM(SUM($K83,$L83,$M83,$N83)*SUM($AI83*FctrChngDts!$B$13))*$AG83),$AU83)<=$AE83),SUM(SUM(SUM(SUM($K83,$L83,$M83,$N83)*SUM($AI83*FctrChngDts!$B$13))*$AG83),$AU83),IF(AND($Z83=\"Summer\",$AK83=\"SSP2P3\",$AH83=TRUE,SUM(SUM(SUM(SUM($K83,$L83,$M83,$N83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AR83:$AT83)),$AU83)>$AE83),$AE83,IF(AND($Z83=\"Summer\",$AK83=\"SSP2P3\",$AH83=TRUE,SUM(SUM(SUM(SUM($K83,$L83,$M83,$N83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AR83:$AT83)),$AU83)<=$AE83),SUM(SUM(SUM(SUM($K83,$L83,$M83,$N83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AR83:$AT83)),$AU83),IF(AND($AK83=\"FWP3\",$AH83=TRUE,SUM(SUM(SUM($AI83*FctrChngDts!$B$13)*$N83),$AU83)>$AE83),$AE83,IF(AND($AK83=\"FWP3\",$AH83=TRUE,SUM(SUM(SUM($AI83*FctrChngDts!$B$13)*$N83),$AU83)<=$AE83),SUM(SUM(SUM($AI83*FctrChngDts!$B$13)*$N83),$AU83),IF(AND($Z83=\"Winter\",$AK83=\"SSP3\",$AH83=TRUE,SUM(SUM(SUM(SUM($M83,$N83)*SUM($AI83*FctrChngDts!$B$13))*$AG83),$AU83)>$AE83),$AE83,IF(AND($Z83=\"Winter\",$AK83=\"SSP3\",$AH83=TRUE,SUM(SUM(SUM(SUM($M83,$N83)*SUM($AI83*FctrChngDts!$B$13))*$AG83),$AU83)<=$AE83),SUM(SUM(SUM(SUM($M83,$N83)*SUM($AI83*FctrChngDts!$B$13))*$AG83),$AU83),IF(AND($Z83=\"Summer\",$AK83=\"SSP3\",$AH83=TRUE,SUM(SUM(SUM(SUM($M83,$N83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AR83:$AT83)),$AU83)>$AE83),$AE83,IF(AND($Z83=\"Summer\",$AK83=\"SSP3\",$AH83=TRUE,SUM(SUM(SUM(SUM($M83,$N83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AR83:$AT83)),$AU83)<=$AE83),SUM(SUM(SUM(SUM($M83,$N83)*SUM($AI83*FctrChngDts!$B$13))-SUM($AR83:$AT83)),$AU83),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I83>0,$AH83=FALSE),SUM($AR83*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I83>0,$AH83=TRUE),SUM($AX83*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I83>0,$AH83=FALSE),SUM($AS83*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I83>0,$AH83=TRUE),SUM($AY83*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I83>0,$AH83=FALSE),SUM($AT83*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I83>0,$AH83=TRUE),SUM($AZ83*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J83>0,$AH83=FALSE),SUM($AU83*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J83>0,$AH83=TRUE),SUM($BA83*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J83>0,$AH83=FALSE),SUM($AV83*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J83>0,$AH83=TRUE),SUM($BB83*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J83>0,$AH83=FALSE),SUM($AW83*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J83>0,$AH83=TRUE),SUM($BC83*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K83>0,$AH83=FALSE),SUM($AR83*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K83>0,$AH83=TRUE),SUM($AX83*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K83>0,$AH83=FALSE),SUM($AS83*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K83>0,$AH83=TRUE),SUM($AY83*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K83>0,$AH83=FALSE),SUM($AT83*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K83>0,$AH83=TRUE),SUM($AZ83*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L83>0,$AH83=FALSE),SUM($AU83*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L83>0,$AH83=TRUE),SUM($BA83*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L83>0,$AH83=FALSE),SUM($AV83*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L83>0,$AH83=TRUE),SUM($BB83*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L83>0,$AH83=FALSE),SUM($AW83*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L83>0,$AH83=TRUE),SUM($BC83*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M83>0,$AH83=FALSE),SUM($AR83*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M83>0,$AH83=TRUE),SUM($AX83*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M83>0,$AH83=FALSE),SUM($AS83*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M83>0,$AH83=TRUE),SUM($AY83*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M83>0,$AH83=FALSE),SUM($AT83*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M83>0,$AH83=TRUE),SUM($AZ83*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N83>0,$AH83=FALSE),SUM($AU83*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N83>0,$AH83=TRUE),SUM($BA83*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N83>0,$AH83=FALSE),SUM($AV83*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N83>0,$AH83=TRUE),SUM($BB83*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N83>0,$AH83=FALSE),SUM($AW83*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N83>0,$AH83=TRUE),SUM($BC83*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I83=0,0,IF(AND($I83>0,$K83>0,$AH83=FALSE),SUM($AR83/$P83*$I83),IF(AND($I83>0,$K83=0,$AH83=FALSE),$AR83,IF(AND($I83>0,$K83>0,$AH83=TRUE),ROUND(MIN($HU83,SUM(SUM($I83,$K83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA83,SUM(SUM($I83,$K83)*(FctrChngDts!$B$13)*$AI83)*$IA83)),0),IF(AND($I83>0,$K83=0,$AH83=TRUE),$AX83))))),0)","v":0},{"$f":"ROUND(IF($I83=0,0,IF(AND($I83>0,$K83>0,$AH83=FALSE),SUM($AS83/$P83*$I83),IF(AND($I83>0,$K83=0,$AH83=FALSE),$AS83,IF(AND($I83>0,$K83>0,$AH83=TRUE),ROUND(MIN(SUM($HU83-$BW83),SUM(SUM($I83,$K83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA83)*3),0),IF(AND($I83>0,$K83=0,$AH83=TRUE),$AY83))))),0)","v":0},0,{"$f":"IF($J83=0,0,IF(AND($J83>0,$L83=0,$N83=0,$AH83=FALSE,$AJ83=FALSE),ROUND(MIN($HX83,SUM($AU83,$BA83)),0),IF(AND($J83>0,$L83=0,$N83=0,$AH83=TRUE,$AJ83=FALSE),ROUND(MIN($HX83,SUM($AU83,SUM($J83*$AI83*FctrChngDts!$B$13))),0),IF(AND($J83>0,$L83>0,$N83=0,$AH83=FALSE,$AJ83=FALSE),ROUND(MIN($HX83,SUM(SUM($J83,$L83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA83,SUM(SUM($J83,$L83)*(FctrChngDts!$B$13)*$AI83)*$IA83)),0),IF(AND($J83>0,$L83>0,$N83=0,$AH83=TRUE,$AJ83=FALSE),ROUND(MIN($HX83,SUM(SUM(SUM(SUM($J83,$L83)*FctrChngDts!$C$11*$IA83),SUM(SUM($J83,$L83)*SUM(FctrChngDts!$B$13*$AI83)*$IA83)))),0),IF(AND($J83>0,$L83=0,$N83=0,$AH83=FALSE,$AJ83=TRUE),ROUND(MIN($HX83,SUM($AU83,$BA83)),0),IF(AND($J83>0,$L83=0,$N83=0,$AH83=TRUE,$AJ83=TRUE),ROUND(MIN($HX83,SUM($AU83,SUM($J83*$AI83*FctrChngDts!$B$13))),0),IF(AND($J83>0,$L83>0,$N83=0,$AH83=FALSE,$AJ83=TRUE),ROUND(MIN($HX83,SUM(SUM($J83,$L83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA83,SUM(SUM($J83,$L83)*(FctrChngDts!$B$13)*$AI83)*$IA83)),0),IF(AND($J83>0,$L83>0,$N83=0,$AH83=TRUE,$AJ83=TRUE),ROUND(MIN($HX83,SUM(SUM(SUM(SUM($J83,$L83)*FctrChngDts!$C$12*$IA83),SUM(SUM($J83,$L83)*SUM(FctrChngDts!$B$13*$AI83)*$IA83)))),0))))))))))","v":0},{"$f":"IF($J83=0,0,IF(AND($J83>0,$L83=0,$N83=0,$AH83=FALSE,$AJ83=FALSE),ROUND(MIN(SUM($HX83-$BZ83),SUM($AU83*3)),0),IF(AND($J83>0,$L83=0,$N83=0,$AH83=TRUE,$AJ83=FALSE),ROUND(MIN(SUM($HX83-$BZ83),SUM(SUM($J83,$L83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA83)*3),0),IF(AND($J83>0,$L83>0,$N83=0,$AH83=FALSE,$AJ83=FALSE),ROUND(MIN(SUM($HX83-$BZ83),SUM(SUM($J83,$L83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA83)*3),0),IF(AND($J83>0,$L83>0,$N83=0,$AH83=TRUE,$AJ83=FALSE),ROUND(MIN(SUM($HX83-$BZ83),SUM(SUM($J83,$L83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA83)*3),0),IF(AND($J83>0,$L83=0,$N83=0,$AH83=FALSE,$AJ83=TRUE),ROUND(MIN(SUM($HX83-$BZ83),SUM($AU83*3)),0),IF(AND($J83>0,$L83=0,$N83=0,$AH83=TRUE,$AJ83=TRUE),ROUND(MIN(SUM($HX83-$BZ83),SUM(SUM($J83,$L83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA83)*3),0),IF(AND($J83>0,$L83>0,$N83=0,$AH83=FALSE,$AJ83=TRUE),ROUND(MIN(SUM($HX83-$BZ83),SUM(SUM($J83,$L83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA83)*3),0),IF(AND($J83>0,$L83>0,$N83=0,$AH83=TRUE,$AJ83=TRUE),ROUND(MIN(SUM($HX83-$BZ83),SUM(SUM($J83,$L83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA83)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K83=0,0,IF(AND($I83>0,$K83>0,$M83=0,$AH83=FALSE),SUM($AR83-$BW83),IF(AND($I83=0,$K83>0,$M83>0,$AH83=FALSE),SUM($AR83/$P83*$K83),IF(AND($I83=0,$K83>0,$M83=0,$AH83=FALSE),$AR83,IF($K83=0,0,IF(AND($I83>0,$K83>0,$M83=0,$AH83=TRUE),ROUND(MIN($HV83,SUM(SUM($I83,$K83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB83,SUM(SUM($I83,$K83)*(FctrChngDts!$B$13)*$AI83)*$IB83)),0),IF(AND($I83=0,$K83>0,$M83>0,$AH83=TRUE),ROUND(MIN($HV83,SUM(SUM($I83,$K83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB83,SUM(SUM($I83,$K83)*(FctrChngDts!$B$13)*$AI83)*$IB83)),0),IF(AND($I83=0,$K83>0,$M83=0,$AH83=TRUE),$AX83)))))))),0)","v":0},{"$f":"ROUND(IF($K83=0,0,IF(AND($I83>0,$K83>0,$M83=0,$AH83=FALSE),SUM($AS83-$BX83),IF(AND($I83=0,$K83>0,$M83>0,$AH83=FALSE),SUM($AS83/$P83*$K83),IF(AND($I83=0,$K83>0,$M83=0,$AH83=FALSE),$AS83,IF($K83=0,0,IF(AND($I83>0,$K83>0,$M83=0,$AH83=TRUE),ROUND(MIN(SUM($HV83-$BW83),SUM(SUM($I83,$K83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB83)*3),0),IF(AND($I83=0,$K83>0,$M83>0,$AH83=TRUE),ROUND(MIN(SUM($HV83-$BW83),SUM(SUM($I83,$K83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB83)*3),0),IF(AND($I83=0,$K83>0,$M83=0,$AH83=TRUE),$AY83)))))))),0)","v":0},0,{"$f":"IF($L83=0,0,IF(AND($J83>0,$L83>0,$N83=0,$AH83=FALSE,$AJ83=FALSE),ROUND(MIN($HY83,SUM(SUM($J83,$L83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB83,SUM(SUM($J83,$L83)*(FctrChngDts!$B$13)*$AI83)*$IB83)),0),IF(AND($J83>0,$L83>0,$N83=0,$AH83=TRUE,$AJ83=FALSE),ROUND(MIN($HY83,SUM(SUM(SUM(SUM($J83,$L83)*FctrChngDts!$C$11*$IB83),SUM(SUM($J83,$L83)*SUM(FctrChngDts!$B$13*$AI83)*$IB83)))),0),IF(AND($J83=0,$L83>0,$N83=0,$AH83=FALSE,$AJ83=FALSE),ROUND(MIN($HY83,SUM($L83*FctrChngDts!$C$11)),0),IF(AND($J83=0,$L83>0,$N83=0,$AH83=TRUE,$AJ83=FALSE),ROUND(MIN($HY83,SUM(SUM(SUM(SUM($J83,$L83)*FctrChngDts!$C$11*$IB83),SUM(SUM($J83,$L83)*SUM(FctrChngDts!$B$13*$AI83)*$IB83)))),0),IF(AND($J83>0,$L83>0,$N83=0,$AH83=FALSE,$AJ83=TRUE),ROUND(MIN($HY83,SUM(SUM($J83,$L83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB83,SUM(SUM($J83,$L83)*(FctrChngDts!$B$13)*$AI83)*$IB83)),0),IF(AND($J83>0,$L83>0,$N83=0,$AH83=TRUE,$AJ83=TRUE),ROUND(MIN($HY83,SUM(SUM(SUM(SUM($J83,$L83)*FctrChngDts!$C$12*$IB83),SUM(SUM($J83,$L83)*SUM(FctrChngDts!$B$13*$AI83)*$IB83)))),0),IF(AND($J83=0,$L83>0,$N83=0,$AH83=FALSE,$AJ83=TRUE),ROUND(MIN($HY83,SUM($L83*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J83=0,$L83>0,$N83=0,$AH83=TRUE,$AJ83=TRUE),ROUND(MIN($HY83,SUM(SUM(SUM(SUM($J83,$L83)*FctrChngDts!$C$12*$IB83),SUM(SUM($J83,$L83)*SUM(FctrChngDts!$B$13*$AI83)*$IB83)))),0))))))))))","v":0},{"$f":"IF($L83=0,0,IF(AND($J83>0,$L83>0,$N83=0,$AH83=FALSE,$AJ83=FALSE),ROUND(MIN(SUM($HY83-$CF83),SUM(SUM($J83,$L83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB83)*3),0),IF(AND($J83>0,$L83>0,$N83=0,$AH83=TRUE,$AJ83=FALSE),ROUND(MIN(SUM($HY83-$CF83),SUM(SUM($J83,$L83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB83)*3),0),IF(AND($J83=0,$L83>0,$N83=0,$AH83=FALSE,$AJ83=FALSE),ROUND(MIN(SUM($HY83-$CF83),SUM($AU83*3)),0),IF(AND($J83=0,$L83>0,$N83=0,$AH83=TRUE,$AJ83=FALSE),ROUND(MIN(SUM($HY83-$CF83),SUM(SUM($J83,$L83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB83)*3),0),IF(AND($J83>0,$L83>0,$N83=0,$AH83=FALSE,$AJ83=TRUE),ROUND(MIN(SUM($HY83-$CF83),SUM(SUM($J83,$L83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB83)*3),0),IF(AND($J83>0,$L83>0,$N83=0,$AH83=TRUE,$AJ83=TRUE),ROUND(MIN(SUM($HY83-$CF83),SUM(SUM($J83,$L83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB83)*3),0),IF(AND($J83=0,$L83>0,$N83=0,$AH83=FALSE,$AJ83=TRUE),ROUND(MIN(SUM($HY83-$CF83),SUM($AU83*3)),0),IF(AND($J83=0,$L83>0,$N83=0,$AH83=TRUE,$AJ83=TRUE),ROUND(MIN(SUM($HY83-$CF83),SUM(SUM($J83,$L83)*IF($AJ83=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB83)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S83>0,Account!$AG$2=TRUE,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH83=FALSE),SUM(Usage!$BW83:$CB83)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V83>0,Account!$AG$2=TRUE,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH83=FALSE),SUM(Usage!$CC83:$CH83)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y83>0,Account!$AG$2=TRUE,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH83=FALSE),SUM(Usage!$CI83:$CN83)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH83=TRUE,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S83),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S83)),2)","v":0},{"$f":"ROUND(IF(OR($AH83=TRUE,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V83),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V83)),2)","v":0},{"$f":"IF(OR($AH83=TRUE,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y83),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y83))","v":0},{"$f":"ROUND(IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW83),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW83)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX83),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX83)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY83),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY83)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ83),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ83)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA83),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA83)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB83),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB83)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S83),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC83),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC83)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD83),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD83)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE83),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE83)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF83),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF83)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG83),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG83)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH83),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH83)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V83),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI83),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI83))","v":0},{"$f":"IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ83),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ83))","v":0},{"$f":"IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK83),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK83))","v":0},{"$f":"IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL83),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL83))","v":0},{"$f":"IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM83),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM83))","v":0},{"$f":"IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN83),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN83))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y83)","v":0},0,0,0,0,{"$f":"IF($DW83>IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV83*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV83*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW83-IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV83*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV83*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV83<$DW83,SUM($DW83-$DV83),0))","v":0},{"$f":"IF(OR(AND($D83<=FctrChngDts!$B$14,Usage!$E83>FctrChngDts!$B$14),AND(Usage!$D83<=FctrChngDts!$C$14,Usage!$E83>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW83),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX83),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY83),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ83),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA83),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB83),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC83),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD83),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE83),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF83),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG83),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH83),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI83)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ83)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK83)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL83)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM83)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN83)","v":0},0,{"$f":"IF(AND($S83>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E83<>\"D-CARE\",Tenant!$F83=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET83=TRUE,$S83>0,$V83=0),SUM(SUM($BW83:$CB83)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET83=TRUE,$S83>0,$V83>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW83:$CB83)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET83=TRUE,$S83>0,$V83>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW83:$CB83)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S83>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S83>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S83>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV83=TRUE,$S83>0,$V83=0),SUM(SUM($BW83:$CB83)*'CRS1'!$P$2),IF(AND($EV83=TRUE,$S83>0,$V83>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW83:$CB83)*'CRS1'!$P$2),IF(AND($EV83=TRUE,$S83>0,$V83>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW83:$CB83)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S83>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX83=TRUE,$S83>0,$V83=0),SUM(SUM($BW83:$CB83)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX83=TRUE,$S83>0,$V83>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW83:$CB83)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX83=TRUE,$S83>0,$V83>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW83:$CB83)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S83>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ83=TRUE,$S83>0),SUM(SUM($BW83:$CB83)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V83>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E83<>\"D-CARE\",Tenant!$F83=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB83=TRUE,$S83>0,$V83>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC83:$CH83)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB83=TRUE,$S83>0,$V83>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC83:$CH83)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB83=TRUE,$V83>0,$Y83>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC83:$CH83)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB83=TRUE,$V83>0,$Y83>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC83:$CH83)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB83=TRUE,$S83=0,$V83>0,$Y83=0),SUM(SUM($CC83:$CH83)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V83>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V83>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V83>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD83=TRUE,$S83>0,$V83>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC83:$CH83)*'CRS2'!$P$2),IF(AND($FD83=TRUE,$S83>0,$V83>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC83:$CH83)*'CRS2'!$P$2),IF(AND($FD83=TRUE,$V83>0,$Y83>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC83:$CH83)*'CRS2'!$P$2),IF(AND($FD83=TRUE,$V83>0,$Y83>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC83:$CH83)*'CRS2'!$P$2),IF(AND($FD83=TRUE,$S83=0,$V83>0,$Y83=0),SUM(SUM($CC83:$CH83)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V83>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF83=TRUE,$S83>0,$V83>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC83:$CH83)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF83=TRUE,$S83>0,$V83>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC83:$CH83)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF83=TRUE,$V83>0,$Y83>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC83:$CH83)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF83=TRUE,$V83>0,$Y83>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC83:$CH83)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF83=TRUE,$S83=0,$V83>0,$Y83=0),SUM(SUM($CC83:$CH83)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V83>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH83=TRUE,$V83>0),SUM(SUM($CC83:$CH83)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y83>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E83<>\"D-CARE\",Tenant!$F83=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ83=TRUE,$V83=0,$Y83>0),SUM(SUM($CI83:$CN83)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ83=TRUE,$V83>0,$Y83>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI83:$CN83)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ83=TRUE,$V83>0,$Y83>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI83:$CN83)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y83>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y83>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y83>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL83=TRUE,$V83=0,$Y83>0),SUM(SUM($CI83:$CN83)*'CRS3'!$P$2),IF(AND($FL83=TRUE,$V83>0,$Y83>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI83:$CN83)*'CRS3'!$P$2),IF(AND($FL83=TRUE,$V83>0,$Y83>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI83:$CN83)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y83>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN83=TRUE,$V83=0,$Y83>0),SUM(SUM($CI83:$CN83)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN83=TRUE,$V83>0,$Y83>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI83:$CN83)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN83=TRUE,$V83>0,$Y83>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI83:$CN83)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y83>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP83=TRUE,$Y83>0),SUM(SUM($CI83:$CN83)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR83:$FT83))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO83:$CQ83,$FR83:$FT83))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA83:$EF83)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG83:$EL83)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM83:$ER83)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV83,$CO83:$CQ83,$EA83:$ER83)/$P83)*$S83*FctrChngDts!$B$15),SUM(SUM(SUM($DV83,$CO83:$CQ83,$FR83:$FT83)/$P83)*$S83*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV83,$CO83:$CQ83,$EA83:$ER83)/$P83)*$V83*FctrChngDts!$B$15),SUM(SUM(SUM($DV83,$CO83:$CQ83,$FR83:$FT83)/$P83)*$V83*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV83,$CO83:$CQ83,$EA83:$ER83)/$P83)*$Y83*FctrChngDts!$B$15),SUM(SUM(SUM($DV83,$CO83:$CQ83,$FR83:$FT83)/$P83)*$Y83*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA83*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI83*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ83*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ83,$FU83,$GF83,$GZ83:$HE83),IF(Account!$Q$2=TRUE,SUM($DZ83,$FV83,$GF83,$GZ83:$HE83),SUM($DZ83,$ES83,$FU83:$FV83,$GF83,$GZ83:$HE83)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E83),Usage!$P83,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D83,FctrChngDts!$C$17<=Usage!$E83),SUM(FctrChngDts!$C$17-Usage!$D83),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E83),Usage!$P83,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D83,FctrChngDts!$C$19<=Usage!$E83),SUM(FctrChngDts!$C$19-Usage!$D83),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK83*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK83*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL83*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL83*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D83))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A83,Tenant!$A:$J,8,FALSE)=TRUE,$GG83<0),0,SUM(SUM(SUM($GG83/$P83*$GP83)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A83,Tenant!$A:$J,8,FALSE)=TRUE,$GG83<0),0,SUM(SUM(SUM($GG83/$P83*$GQ83)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D83))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A83,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV83*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A83,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW83*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU83:$DA83,$EU83,$EA83:$EF83,$FA83)-SUM(SUM($BW83:$CB83)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD83:$DJ83,$FC83,$EG83:$EL83,$FI83)-SUM(SUM($CC83:$CH83)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM83:$DS83,$FK83,$EM83:$ER83,$FQ83)-SUM(SUM($CI83:$CN83)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO83,$CU83:$DA83,$EU83,$EW83,$EY83,$EA83:$EF83,$FA83,$CP83,$DD83:$DJ83,$FC83,$FE83,$FG83,$EG83:$EL83,$FI83)/$P83*$S83)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO83,$CU83:$DA83,$EU83,$EW83,$EY83,$EA83:$EF83,$FA83,$CP83,$DD83:$DJ83,$FC83,$FE83,$FG83,$EG83:$EL83,$FI83)/$P83*$V83)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ83,$DM83:$DS83,$FK83,$FM83,$FO83,$EM83:$ER83,$FQ83)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D83,BslnAllctnCrrnt!$A$1<=$E83),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK83=\"FSP1\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$Q83,BslnAllctnCrrnt!$A$1<$R83),SUM(BslnAllctnCrrnt!$A$1-$Q83),IF(AND($AK83=\"FSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$Q83,BslnAllctnCrrnt!$A$1<$R83),SUM(BslnAllctnCrrnt!$A$1-$Q83),IF(AND($AK83=\"FSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),$I83,IF(AND($AK83=\"SSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$Q83,BslnAllctnCrrnt!$A$1<$R83),SUM(BslnAllctnCrrnt!$A$1-$Q83),IF(AND($AK83=\"SSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),$I83,0)))))","v":0},{"$f":"IF(AND($AK83=\"FSP1\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$Q83,BslnAllctnCrrnt!$A$1<$R83),SUM($I83-$HG83),IF(AND($AK83=\"FSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$Q83,BslnAllctnCrrnt!$A$1<$R83),SUM($I83-$HG83),IF(AND($AK83=\"FSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM($I83-$HG83),IF(AND($AK83=\"SSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$Q83,BslnAllctnCrrnt!$A$1<$R83),SUM($I83-$HG83),IF(AND($AK83=\"SSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM($I83-$HG83),0)))))","v":0},{"$f":"IF(AND($AK83=\"SSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$Q83,BslnAllctnCrrnt!$A$1<$R83),0,IF(AND(FctrChngDts!$A$2>=$D83,FctrChngDts!$B$2<$E83),IF(AND($AK83=\"SSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM(BslnAllctnCrrnt!$A$1-$T83),0),IF(AND($AK83=\"FSP2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM(BslnAllctnCrrnt!$A$1-$T83),IF(AND($AK83=\"FSP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM(BslnAllctnCrrnt!$A$1-$T83),IF(AND($AK83=\"FSP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$W83,BslnAllctnCrrnt!$A$1<$X83),$K83,IF(AND($AK83=\"FSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$Q83,BslnAllctnCrrnt!$A$1<$R83),0,IF(AND($AK83=\"FSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM(BslnAllctnCrrnt!$A$1-$T83),IF(AND($AK83=\"SSP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM(BslnAllctnCrrnt!$A$1-$T83),IF(AND($AK83=\"SSP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$W83,BslnAllctnCrrnt!$A$1<$X83),$K83,0)))))))))","v":0},{"$f":"IF(AND($AK83=\"SSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$Q83,BslnAllctnCrrnt!$A$1<$R83),SUM($K83-$HI83),IF(AND($AK83=\"SSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM($K83-$HI83),IF(AND($AK83=\"FSP2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM($K83-$HI83),IF(AND($AK83=\"FSP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM($K83-$HI83),IF(AND($AK83=\"FSP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$W83,BslnAllctnCrrnt!$A$1<$X83),SUM($K83-$HI83),IF(AND($AK83=\"FSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$Q83,BslnAllctnCrrnt!$A$1<$R83),SUM($K83-$HI83),IF(AND($AK83=\"FSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM($K83-$HI83),IF(AND($AK83=\"SSP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM($K83-$HI83),IF(AND($AK83=\"SSP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$W83,BslnAllctnCrrnt!$A$1<$X83),SUM($K83-$HI83),0)))))))))","v":0},{"$f":"IF(AND($AK83=\"FSP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),0,IF(AND($AK83=\"FSP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$W83,BslnAllctnCrrnt!$A$1<$X83),SUM(BslnAllctnCrrnt!$A$1-$W83),IF(AND($AK83=\"FSP3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$W83,BslnAllctnCrrnt!$A$1<$X83),SUM(BslnAllctnCrrnt!$A$1-$W83),0)))","v":0},{"$f":"IF(AND($AK83=\"FSP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM($M83-$HK83),IF(AND($AK83=\"FSP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$W83,BslnAllctnCrrnt!$A$1<$X83),SUM($M83-$HK83),IF(AND($AK83=\"FSP3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$W83,BslnAllctnCrrnt!$A$1<$X83),SUM($M83-$HK83),0)))","v":0},{"$f":"IF(AND($AK83=\"FWP1\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$Q83,BslnAllctnCrrnt!$A$1<$R83),SUM(BslnAllctnCrrnt!$A$1-$Q83),IF(AND($AK83=\"FWP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$Q83,BslnAllctnCrrnt!$A$1<$R83),SUM(BslnAllctnCrrnt!$A$1-$Q83),IF(AND($AK83=\"FWP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),$J83,IF(AND(FctrChngDts!$A$2>=$D83,FctrChngDts!$B$2<$E83),IF(AND($AK83=\"SSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$Q83,BslnAllctnCrrnt!$A$1<$R83),SUM(BslnAllctnCrrnt!$A$1-$Q83),0),IF(AND($AK83=\"SSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),$J83,0)))))","v":0},{"$f":"IF(AND($AK83=\"FWP1\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$Q83,BslnAllctnCrrnt!$A$1<$R83),SUM($J83-$HM83),IF(AND($AK83=\"FWP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$Q83,BslnAllctnCrrnt!$A$1<$R83),SUM($J83-$HM83),IF(AND($AK83=\"FWP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM($J83-$HM83),IF(AND($AK83=\"SSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$Q83,BslnAllctnCrrnt!$A$1<$R83),SUM($J83-$HM83),IF(AND($AK83=\"SSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM($J83-$HM83),0)))))","v":0},{"$f":"IF(AND($AK83=\"FWP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$Q83,BslnAllctnCrrnt!$A$1<$R83),0,IF(AND($AK83=\"FWP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM(BslnAllctnCrrnt!$A$1-$T83),IF(AND($AK83=\"FWP2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM(BslnAllctnCrrnt!$A$1-$T83),IF(AND($AK83=\"FWP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM(BslnAllctnCrrnt!$A$1-$T83),IF(AND($AK83=\"FWP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$W83,BslnAllctnCrrnt!$A$1<$X83),$L83,IF(AND($AK83=\"SSP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM(BslnAllctnCrrnt!$A$1-$T83),IF(AND($AK83=\"SSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$Q83,BslnAllctnCrrnt!$A$1<$R83),0,IF(AND($AK83=\"SSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM(BslnAllctnCrrnt!$A$1-$T83),0))))))))","v":0},{"$f":"IF(AND($AK83=\"FWP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$Q83,BslnAllctnCrrnt!$A$1<$R83),SUM($L83-$HO83),IF(AND($AK83=\"FWP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM($L83-$HO83),IF(AND($AK83=\"FWP2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM($L83-$HO83),IF(AND($AK83=\"FWP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM($L83-$HO83),IF(AND($AK83=\"FWP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$W83,BslnAllctnCrrnt!$A$1<$X83),SUM($L83-$HO83),IF(AND($AK83=\"SSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$Q83,BslnAllctnCrrnt!$A$1<$R83),SUM($L83-$HO83),IF(AND($AK83=\"SSP1P2\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM($L83-$HO83),0)))))))","v":0},{"$f":"IF(AND($AK83=\"FWP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),0,IF(AND($AK83=\"FWP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$W83,BslnAllctnCrrnt!$A$1<$X83),SUM(BslnAllctnCrrnt!$A$1-$W83),IF(AND($AK83=\"FWP3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$W83,BslnAllctnCrrnt!$A$1<$X83),SUM(BslnAllctnCrrnt!$A$1-$W83),IF(AND($AK83=\"SSP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),0,IF(AND($AK83=\"SSP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$W83,BslnAllctnCrrnt!$A$1<$X83),SUM(BslnAllctnCrrnt!$A$1-$W83),0)))))","v":0},{"$f":"IF(AND($AK83=\"FWP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM($N83-$HQ83),IF(AND($AK83=\"FWP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$W83,BslnAllctnCrrnt!$A$1<$X83),SUM($N83-$HQ83),IF(AND($AK83=\"FWP3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$W83,BslnAllctnCrrnt!$A$1<$X83),SUM($N83-$HQ83),IF(AND($AK83=\"SSP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$T83,BslnAllctnCrrnt!$A$1<$U83),SUM($N83-$HQ83),IF(AND($AK83=\"SSP2P3\",$HF83=TRUE,BslnAllctnCrrnt!$A$1>=$W83,BslnAllctnCrrnt!$A$1<$X83),SUM($N83-$HQ83),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[86,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G87),0,IF($F87<=$G87,SUM($G87-$F87),IF($F87>$G87,SUM((Account!$L$2-Usage!$F87)+Usage!$G87+1))))","v":0},{"$f":"IF($Q87=0,0,IF($R87=0,0,IF(AND($Q87<FctrChngDts!$A$2,$R87>=FctrChngDts!$A$2),SUM($R87-FctrChngDts!$A$2+1),IF(AND($Q87>=FctrChngDts!$A$2,$R87>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q87),IF(AND($Q87>=FctrChngDts!$A$2,$R87<FctrChngDts!$B$2),SUM($R87-$Q87+1),0)))))","v":0},{"$f":"IF($Q87=0,0,IF($R87=0,0,IF(AND($Q87<FctrChngDts!$A$2,$R87>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q87),IF(AND($Q87<FctrChngDts!$A$2,$R87<FctrChngDts!$A$2),SUM($R87-$Q87+1),IF(AND($Q87>FctrChngDts!$A$2,$R87>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R87+1),0)))))","v":0},{"$f":"IF($T87=0,0,IF($U87=0,0,IF(AND($T87<FctrChngDts!$A$2,$U87>=FctrChngDts!$A$2),SUM($U87-FctrChngDts!$A$2+1),IF(AND($T87>=FctrChngDts!$A$2,$U87<FctrChngDts!$B$2),SUM($U87-$T87+1),IF(AND($T87>=FctrChngDts!$A$2,$U87>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T87)<0),0,IF(AND($T87>=FctrChngDts!$A$2,$U87>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T87),0))))))","v":0},{"$f":"IF($T87=0,0,IF($U87=0,0,IF(AND($T87<FctrChngDts!$A$2,$U87>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T87),IF(AND($T87>=FctrChngDts!$B$2,$U87>=FctrChngDts!$B$2),SUM($U87-$T87+1),IF(AND($T87<FctrChngDts!$A$2,$U87<FctrChngDts!$A$2),SUM($U87-$T87+1),IF(AND($T87>=FctrChngDts!$A$2,$U87>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U87+1),0))))))","v":0},{"$f":"IF($W87=0,0,IF($X87=0,0,IF(AND($W87>=FctrChngDts!$A$2,$X87>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W87)<0),0,IF(AND($W87>=FctrChngDts!$A$2,$X87>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W87),IF(AND($W87>=FctrChngDts!$A$2,$X87<FctrChngDts!$B$2),SUM($X87-$W87+1),IF(AND($W87<FctrChngDts!$A$2,$X87>=FctrChngDts!$A$2),SUM($X87-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W87=0,0,IF($X87=0,0,IF(AND($W87<FctrChngDts!$A$2,$X87<FctrChngDts!$A$2),SUM($X87-$W87+1),IF(AND($W87>=FctrChngDts!$A$2,$X87>=FctrChngDts!$B$2,SUM($X87-FctrChngDts!$B$2+1)<=$Y87),SUM($X87-FctrChngDts!$B$2+1),IF(AND($W87>=FctrChngDts!$A$2,$X87>=FctrChngDts!$B$2),SUM($X87-$W87+1),IF(AND($W87<FctrChngDts!$A$2,$X87>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W87),0))))))","v":0},{"$f":"IF(AND($D87>=FctrChngDts!$C$2,$E87<FctrChngDts!$E$2),\"1\",IF(AND($D87>=FctrChngDts!$E$2,$E87<FctrChngDts!$G$2),\"2\",IF(AND($D87>=FctrChngDts!$G$2,$E87<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D87>=FctrChngDts!$D$2,,IF(AND($D87>=FctrChngDts!$C$2,$D87<=FctrChngDts!$D$2),$D87,IF(AND($D87>=FctrChngDts!$C$2,$D87>=FctrChngDts!$D$2,$E87>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D87>FctrChngDts!$D$2,,IF($D87=FctrChngDts!$D$2,$D87,IF(AND($D87>=FctrChngDts!$C$2,$E87<FctrChngDts!$D$2),$E87,IF(AND($D87>=FctrChngDts!$C$2,$E87>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D87>=FctrChngDts!$D$2,$E87>=FctrChngDts!$D$2,$E87>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E87<FctrChngDts!$D$2,$E87<=FctrChngDts!$D$2),$E87,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D87<FctrChngDts!$E$2,$E87<FctrChngDts!$E$2),,IF($D87>FctrChngDts!$F$2,,IF(AND($D87>=FctrChngDts!$E$2,$D87<=FctrChngDts!$F$2),$D87,IF(AND($D87>=FctrChngDts!$E$2,$D87>=FctrChngDts!$F$2,$E87>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D87>FctrChngDts!$F$2,,IF($E87=FctrChngDts!$F$2,$E87,IF(AND($D87<FctrChngDts!$E$2,$E87<=FctrChngDts!$F$2),$E87,IF(AND($D87>=FctrChngDts!$E$2,$E87<FctrChngDts!$F$2),$E87,IF(AND($D87>=FctrChngDts!$E$2,$E87>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D87>=FctrChngDts!$F$2,$E87>=FctrChngDts!$F$2,$E87>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D87<FctrChngDts!$G$2,$E87<FctrChngDts!$G$2),,IF($D87>FctrChngDts!$H$2,,IF(AND($D87>=FctrChngDts!$G$2,$D87<=FctrChngDts!$H$2),$D87,IF(AND($D87>=FctrChngDts!$G$2,$D87>=FctrChngDts!$H$2,$E87>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D87>FctrChngDts!$H$2,,IF($E87=FctrChngDts!$H$2,$E87,IF(AND($D87<FctrChngDts!$G$2,$E87<=FctrChngDts!$H$2),$E87,IF(AND($D87>=FctrChngDts!$G$2,$E87<FctrChngDts!$H$2),$E87,IF(AND($D87>=FctrChngDts!$G$2,$E87>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D87>=FctrChngDts!$H$2,$E87>=FctrChngDts!$H$2,$E87>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A87,Tenant!$A87:$J386,6,FALSE)","v":0},{"$f":"VLOOKUP($A87,Tenant!$A87:$J386,7,FALSE)","v":0},{"$f":"VLOOKUP($A87,Tenant!$A87:$J386,10,FALSE)","v":0},0,{"$f":"IF(AND($AK87=\"FSP2\",$AJ87=FALSE,$HF87=FALSE),SUM($K87*FctrChngDts!$C$9),IF(AND($AK87=\"FSP2\",$AJ87=TRUE,$HF87=FALSE),SUM($K87*FctrChngDts!$C$10),IF(AND($AK87=\"FSP2P3\",$AJ87=FALSE,$HF87=FALSE),SUM(SUM($K87,$M87)*FctrChngDts!$C$9),IF(AND($AK87=\"FSP2P3\",$AJ87=TRUE,$HF87=FALSE),SUM(SUM($K87,$M87)*FctrChngDts!$C$10),IF(AND($AK87=\"FSP3\",$AJ87=FALSE,$HF87=FALSE),SUM($M87*FctrChngDts!$C$9),IF(AND($AK87=\"FSP3\",$AJ87=TRUE,$HF87=FALSE),SUM($M87*FctrChngDts!$C$10),IF(AND($AK87=\"FSP1\",$AJ87=FALSE,$HF87=FALSE),SUM($I87*FctrChngDts!$C$9),IF(AND($AK87=\"FSP1\",$AJ87=TRUE,$HF87=FALSE),SUM($I87*FctrChngDts!$C$10),IF(AND($AK87=\"FSP1P2\",$AJ87=FALSE,$HF87=FALSE),SUM(SUM($I87,$K87)*FctrChngDts!$C$9),IF(AND($AK87=\"FSP1P2\",$AJ87=TRUE,$HF87=FALSE),SUM(SUM($I87,$K87)*FctrChngDts!$C$10),IF(AND($Z87=\"Summer\",$AK87=\"SSP2P3\",$AJ87=FALSE,$HF87=FALSE),SUM(SUM(SUM(SUM($K87,$M87)*FctrChngDts!$C$9),SUM(SUM($L87,$N87)*FctrChngDts!$C$11))*$AF87),IF(AND($Z87=\"Summer\",$AK87=\"SSP2P3\",$AJ87=TRUE,$HF87=FALSE),SUM(SUM(SUM(SUM($K87,$M87)*FctrChngDts!$C$10),SUM(SUM($L87,$N87)*FctrChngDts!$C$12))*$AF87),IF(AND($Z87=\"Winter\",$AK87=\"SSP2P3\",$AJ87=FALSE,$HF87=FALSE),SUM(SUM(SUM(SUM($K87,$M87)*FctrChngDts!$C$9),SUM(SUM($L87,$N87)*FctrChngDts!$C$11))-$AO87),IF(AND($Z87=\"Winter\",$AK87=\"SSP2P3\",$AJ87=TRUE,$HF87=FALSE),SUM(SUM(SUM(SUM($K87,$M87)*FctrChngDts!$C$10),SUM(SUM($L87,$N87)*FctrChngDts!$C$12))-$AO87),IF(AND($Z87=\"Summer\",$AK87=\"SSP1P2\",$AJ87=FALSE,$HF87=FALSE),SUM(SUM(SUM(SUM($I87,$K87)*FctrChngDts!$C$9),SUM(SUM($J87,$L87)*FctrChngDts!$C$11))*$AF87),IF(AND($Z87=\"Summer\",$AK87=\"SSP1P2\",$AJ87=TRUE,$HF87=FALSE),SUM(SUM(SUM(SUM($I87,$K87)*FctrChngDts!$C$10),SUM(SUM($J87,$L87)*FctrChngDts!$C$12))*$AF87),IF(AND($Z87=\"Winter\",$AK87=\"SSP1P2\",$AJ87=FALSE,$HF87=FALSE),SUM(SUM(SUM(SUM($I87,$K87)*FctrChngDts!$C$9),SUM(SUM($J87,$L87)*FctrChngDts!$C$11))-$AO87),IF(AND($Z87=\"Winter\",$AK87=\"SSP1P2\",$AJ87=TRUE,$HF87=FALSE),SUM(SUM(SUM(SUM($I87,$K87)*FctrChngDts!$C$10),SUM(SUM($J87,$L87)*FctrChngDts!$C$12))-$AO87),IF(AND($AK87=\"FSP2\",$AJ87=FALSE,$HF87=TRUE),SUM(SUM($HI87*FctrChngDts!$B$9),SUM($HJ87*FctrChngDts!$C$9)),IF(AND($AK87=\"FSP2\",$AJ87=TRUE,$HF87=TRUE),SUM(SUM($HI87*FctrChngDts!$B$10),SUM($HJ87*FctrChngDts!$C$10)),IF(AND($AK87=\"FSP2P3\",$AJ87=FALSE,$HF87=TRUE),SUM(SUM(SUM($HI87,$HK87)*FctrChngDts!$B$9),SUM(SUM($HJ87,$HL87)*FctrChngDts!$C$9)),IF(AND($AK87=\"FSP2P3\",$AJ87=TRUE,$HF87=TRUE),SUM(SUM(SUM($HI87,$HK87)*FctrChngDts!$B$10),SUM(SUM($HJ87,$HL87)*FctrChngDts!$C$10)),IF(AND($AK87=\"FSP3\",$AJ87=FALSE,$HF87=TRUE),SUM(SUM($HK87*FctrChngDts!$B$9),SUM($HL87*FctrChngDts!$C$9)),IF(AND($AK87=\"FSP3\",$AJ87=TRUE,$HF87=TRUE),SUM(SUM($HK87*FctrChngDts!$B$10),SUM($HL87*FctrChngDts!$C$10)),IF(AND($AK87=\"FSP1\",$AJ87=FALSE,$HF87=TRUE),SUM(SUM($HG87*FctrChngDts!$B$9),SUM($HH87*FctrChngDts!$C$9)),IF(AND($AK87=\"FSP1\",$AJ87=TRUE,$HF87=TRUE),SUM(SUM($HG87*FctrChngDts!$B$10),SUM($HH87*FctrChngDts!$C$10)),IF(AND($AK87=\"FSP1P2\",$AJ87=FALSE,$HF87=TRUE),SUM(SUM(SUM($HG87,$HI87)*FctrChngDts!$B$9),SUM(SUM($HH87,$HJ87)*FctrChngDts!$C$9)),IF(AND($AK87=\"FSP1P2\",$AJ87=TRUE,$HF87=TRUE),SUM(SUM(SUM($HG87,$HI87)*FctrChngDts!$B$10),SUM(SUM($HG87,$HI87)*FctrChngDts!$C$10)),IF(AND($Z87=\"Summer\",$AK87=\"SSP2P3\",$AJ87=FALSE,$HF87=TRUE),SUM(SUM(SUM(SUM($HI87,$HK87)*FctrChngDts!$B$9),SUM(SUM($HJ87,$HL87)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO87,$HQ87)*FctrChngDts!$B$11),SUM(SUM($HP87,$HR87)*FctrChngDts!$C$11))*$AF87),IF(AND($Z87=\"Summer\",$AK87=\"SSP2P3\",$AJ87=TRUE,$HF87=TRUE),SUM(SUM(SUM(SUM($HI87,$HK87)*FctrChngDts!$B$10),SUM(SUM($HJ87,$HL87)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO87,$HQ87)*FctrChngDts!$B$12),SUM(SUM($HP87,$HR87)*FctrChngDts!$C$12))*$AF87),IF(AND($Z87=\"Winter\",$AK87=\"SSP2P3\",$AJ87=FALSE,$HF87=TRUE),SUM(SUM(SUM(SUM($HI87,$HK87)*FctrChngDts!$B$9),SUM(SUM($HJ87,$HL87)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO87,$HQ87)*FctrChngDts!$B$11),SUM(SUM($HP87,$HR87)*FctrChngDts!$C$11))-$AO87),IF(AND($Z87=\"Winter\",$AK87=\"SSP2P3\",$AJ87=TRUE,$HF87=TRUE),SUM(SUM(SUM(SUM($HI87,$HK87)*FctrChngDts!$B$10),SUM(SUM($HO87,$HQ87)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO87,$HQ87)*FctrChngDts!$B$12),SUM(SUM($HP87,$HR87)*FctrChngDts!$C$12))-$AO87),IF(AND($Z87=\"Summer\",$AK87=\"SSP1P2\",$AJ87=FALSE,$HF87=TRUE),SUM(SUM(SUM(SUM($HG87,$HI87)*FctrChngDts!$B$9),SUM(SUM($HH87,$HJ87)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM87,$HO87)*FctrChngDts!$B$11),SUM(SUM($HN87,$HP87)*FctrChngDts!$C$11))*$AF87),IF(AND($Z87=\"Summer\",$AK87=\"SSP1P2\",$AJ87=TRUE,$HF87=TRUE),SUM(SUM(SUM(SUM($HG87,$HI87)*FctrChngDts!$B$10),SUM(SUM($HH87,$HJ87)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM87,$HO87)*FctrChngDts!$B$12),SUM(SUM($HN87,$HP87)*FctrChngDts!$C$12))*$AF87),IF(AND($Z87=\"Winter\",$AK87=\"SSP1P2\",$AJ87=FALSE,$HF87=TRUE),SUM(SUM(SUM(SUM($HG87,$HI87)*FctrChngDts!$B$9),SUM(SUM($HH87,$HJ87)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM87,$HO87)*FctrChngDts!$B$11),SUM(SUM($HN87,$HP87)*FctrChngDts!$C$11))-$AO87),IF(AND($Z87=\"Winter\",$AK87=\"SSP1P2\",$AJ87=TRUE,$HF87=TRUE),SUM(SUM(SUM(SUM($HG87,$HI87)*FctrChngDts!$B$10),SUM(SUM($HH87,$HJ87)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM87,$HO87)*FctrChngDts!$B$12),SUM(SUM($HN87,$HP87)*FctrChngDts!$C$12))-$AO87),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK87=\"FWP1\",$AJ87=FALSE,$HF87=FALSE),SUM($J87*FctrChngDts!$C$11),IF(AND($AK87=\"FWP1\",$AJ87=TRUE,$HF87=FALSE),SUM($J87*FctrChngDts!$C$12),IF(AND($AK87=\"FWP1P2\",$AJ87=FALSE,$HF87=FALSE),SUM(SUM($J87,$L87)*FctrChngDts!$C$11),IF(AND($AK87=\"FWP1P2\",$AJ87=TRUE,$HF87=FALSE),SUM(SUM($J87,$L87)*FctrChngDts!$C$12),IF(AND($AK87=\"FWP2\",$AJ87=FALSE,$HF87=FALSE),SUM($L87*FctrChngDts!$C$11),IF(AND($AK87=\"FWP2\",$AJ87=TRUE,$HF87=FALSE),SUM($L87*FctrChngDts!$C$12),IF(AND($AK87=\"FWP2P3\",$AJ87=FALSE,$HF87=FALSE),SUM(SUM($L87,$N87)*FctrChngDts!$C$11),IF(AND($AK87=\"FWP2P3\",$AJ87=TRUE,$HF87=FALSE),SUM(SUM($L87,$N87)*FctrChngDts!$C$12),IF(AND($AK87=\"FWP3\",$AJ87=FALSE,$HF87=FALSE),SUM($N87*FctrChngDts!$C$11),IF(AND($AK87=\"FWP3\",$AJ87=TRUE,$HF87=FALSE),SUM($N87*FctrChngDts!$C$12),IF(AND($Z87=\"Winter\",$AK87=\"SSP1P2\",$AJ87=FALSE,$HF87=FALSE),SUM(SUM(SUM($I87,$K87)*FctrChngDts!$C$9),SUM(SUM($J87,$L87)*FctrChngDts!$C$11))*$AG87,IF(AND($Z87=\"Winter\",$AK87=\"SSP1P2\",$AJ87=TRUE,$HF87=FALSE),SUM(SUM(SUM($I87,$K87)*FctrChngDts!$B$10),SUM(SUM($J87,$L87)*FctrChngDts!$B$12))*$AG87,IF(AND($Z87=\"Summer\",$AK87=\"SSP1P2\",$AJ87=FALSE,$HF87=FALSE),SUM(SUM(SUM($I87,$K87)*FctrChngDts!$B$9),SUM(SUM($J87,$L87)*FctrChngDts!$B$11))-$AJ87,IF(AND($Z87=\"Summer\",$AK87=\"SSP1P2\",$AJ87=TRUE,$HF87=FALSE),SUM(SUM(SUM($I87,$K87)*FctrChngDts!$C$10),SUM(SUM($J87,$L87)*FctrChngDts!$C$12))-$AJ87,IF(AND($Z87=\"Winter\",$AK87=\"SSP2P3\",$AJ87=FALSE,$HF87=FALSE),SUM(SUM(SUM($K87,$M87)*FctrChngDts!$C$9),SUM(SUM($L87,$N87)*FctrChngDts!$C$11))*$AG87,IF(AND($Z87=\"Winter\",$AK87=\"SSP2P3\",$AJ87=TRUE,$HF87=FALSE),SUM(SUM(SUM($K87,$M87)*FctrChngDts!$C$10),SUM(SUM($L87,$N87)*FctrChngDts!$C$12))*$AG87,IF(AND($Z87=\"Summer\",$AK87=\"SSP2P3\",$AJ87=FALSE,$HF87=FALSE),SUM(SUM(SUM($K87,$M87)*FctrChngDts!$C$9),SUM(SUM($L87,$N87)*FctrChngDts!$C$11))-$AJ87,IF(AND($Z87=\"Summer\",$AK87=\"SSP2P3\",$AJ87=TRUE,$HF87=FALSE),SUM(SUM(SUM($K87,$M87)*FctrChngDts!$C$10),SUM(SUM($L87,$N87)*FctrChngDts!$C$12))-$AJ87,IF(AND($AK87=\"FWP1\",$AJ87=FALSE,$HF87=TRUE),SUM(SUM($HM87*FctrChngDts!$B$11),SUM($HN87*FctrChngDts!$C$11)),IF(AND($AK87=\"FWP1\",$AJ87=TRUE,$HF87=TRUE),SUM(SUM($HM87*FctrChngDts!$B$12),SUM($HN87*FctrChngDts!$C$12)),IF(AND($AK87=\"FWP1P2\",$AJ87=FALSE,$HF87=TRUE),SUM(SUM(SUM($HM87,$HO87)*FctrChngDts!$B$11),SUM(SUM($HN87,$HP87)*FctrChngDts!$C$11)),IF(AND($AK87=\"FWP1P2\",$AJ87=TRUE,$HF87=TRUE),SUM(SUM(SUM($HM87,$KP87)*FctrChngDts!$C$12),SUM(SUM($HN87,$HP87)*FctrChngDts!$C$12)),IF(AND($AK87=\"FWP2\",$AJ87=FALSE,$HF87=TRUE),SUM(SUM($HO87*FctrChngDts!$B$11),SUM($HO87*FctrChngDts!$C$11)),IF(AND($AK87=\"FWP2\",$AJ87=TRUE,$HF87=TRUE),SUM(SUM($HO87*FctrChngDts!$B$12),SUM($HO87*FctrChngDts!$C$12)),IF(AND($AK87=\"FWP2P3\",$AJ87=FALSE,$HF87=TRUE),SUM(SUM(SUM($HO87,$HQ87)*FctrChngDts!$C$11),SUM(SUM($HP87,$HR87)*FctrChngDts!$C$11)),IF(AND($AK87=\"FWP2P3\",$AJ87=TRUE,$HF87=TRUE),SUM(SUM(SUM($HO87,$HQ87)*FctrChngDts!$C$12),SUM(SUM($HP87,$HR87)*FctrChngDts!$C$12)),IF(AND($AK87=\"FWP3\",$AJ87=FALSE,$HF87=TRUE),SUM(SUM($HQ87*FctrChngDts!$B$11),SUM($HR87*FctrChngDts!$C$11)),IF(AND($AK87=\"FWP3\",$AJ87=TRUE,$HF87=TRUE),SUM(SUM($HQ87*FctrChngDts!$B$12),SUM($HR87*FctrChngDts!$C$12)),IF(AND($Z87=\"Winter\",$AK87=\"SSP1P2\",$AJ87=FALSE,$HF87=TRUE),SUM(SUM(SUM(SUM($HG87,$HI87)*FctrChngDts!$B$9),SUM(SUM($HH87,$HJ87)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM87,$HO87)*FctrChngDts!$B$11),SUM(SUM($HN87,$HP87)*FctrChngDts!$C$11))*$AG87),IF(AND($Z87=\"Winter\",$AK87=\"SSP1P2\",$AJ87=TRUE,$HF87=TRUE),SUM(SUM(SUM(SUM($HG87,$HI87)*FctrChngDts!$B$10), SUM(SUM($HH87,$HJ87)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM87,$HO87)*FctrChngDts!$B$12),SUM(SUM($HN87,$HP87)*FctrChngDts!$C$12))*$AG87),IF(AND($Z87=\"Summer\",$AK87=\"SSP1P2\",$AJ87=FALSE,$HF87=TRUE),SUM(SUM(SUM(SUM($HG87,$HI87)*FctrChngDts!$B$9),SUM(SUM($HH87,$HJ87)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM87,$HO87)*FctrChngDts!$B$11),SUM(SUM($HN87,$HP87)*FctrChngDts!$C$11))-$AJ87),IF(AND($Z87=\"Summer\",$AK87=\"SSP1P2\",$AJ87=TRUE,$HF87=TRUE),SUM(SUM(SUM(SUM($HG87,$HI87)*FctrChngDts!$B$10),SUM(SUM($HH87,$HJ87)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM87,$HO87)*FctrChngDts!$B$12),SUM(SUM($HN87,$HP87)*FctrChngDts!$C$12))-$AJ87),IF(AND($Z87=\"Winter\",$AK87=\"SSP2P3\",$AJ87=FALSE,$HF87=TRUE),SUM(SUM(SUM(SUM($HI87,$HK87)*FctrChngDts!$B$9),SUM(SUM($HJ87,$HL87)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO87,$HQ87)*FctrChngDts!$B$11),SUM(SUM($HP87,$HR87)*FctrChngDts!$C$11))*$AG87),IF(AND($Z87=\"Winter\",$AK87=\"SSP2P3\",$AJ87=TRUE,$HF87=TRUE),SUM(SUM(SUM(SUM($HI87,$HK87)*FctrChngDts!$B$10), SUM(SUM($HJ87,$HL87)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO87,$HQ87)*FctrChngDts!$B$12),SUM(SUM($HP87,$HR87)*FctrChngDts!$C$12))*$AG87),IF(AND($Z87=\"Summer\",$AK87=\"SSP2P3\",$AJ87=FALSE,$HF87=TRUE),SUM(SUM(SUM(SUM($HI87,$HK87)*FctrChngDts!$B$9),SUM(SUM($HJ87,$HL87)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO87,$HQ87)*FctrChngDts!$B$11),SUM(SUM($HP87,$HR87)*FctrChngDts!$C$11))-$AJ87),IF(AND($Z87=\"Summer\",$AK87=\"SSP2P3\",$AJ87=TRUE,$HF87=TRUE),SUM(SUM(SUM(SUM($HI87,$HK87)*FctrChngDts!$B$10), SUM(SUM($HJ87,$HL87)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO87,$HQ87)*FctrChngDts!$B$12),SUM(SUM($HP87,$HR87)*FctrChngDts!$C$12))-$AJ87),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK87=\"FSP1\",$AH87=TRUE,SUM(SUM(SUM($AI87*FctrChngDts!$B$13)*I87),$AR87)>$AD87),$AD87,IF(AND($AK87=\"FSP1\",$AH87=TRUE,SUM(SUM(SUM($AI87*FctrChngDts!$B$13)*$I87),$AR87)<=$AD87),SUM(SUM(SUM($AI87*FctrChngDts!$B$13)*$I87),$AR87),IF(AND($Z87=\"Summer\",$AK87=\"SSP1\",$AH87=TRUE,SUM(SUM(SUM(SUM($I87,$J87)*SUM($AI87*FctrChngDts!$B$13))*$AF87),$AR87)>$AD87),$AD87,IF(AND($Z87=\"Summer\",$AK87=\"SSP1\",$AH87=TRUE,SUM(SUM(SUM(SUM($I87,$J87)*SUM($AI87*FctrChngDts!$B$13))*$AF87),$AR87)<=$AD87),SUM(SUM(SUM(SUM($I87,$J87)*SUM($AI87*FctrChngDts!$B$13))*$AF87),$AR87),IF(AND($Z87=\"Winter\",$AK87=\"SSP1\",$AH87=TRUE,SUM(SUM(SUM(SUM($I87,$J87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AU87:$AW87)),$AR87)>$AD87),$AD87,IF(AND($Z87=\"Winter\",$AK87=\"SSP1\",$AH87=TRUE,SUM(SUM(SUM(SUM($I87,$J87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AU87:$AW87)),$AR87)<=$AD87),SUM(SUM(SUM(SUM($I87,$J87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AU87:$AW87)),$AR87),IF(AND($AK87=\"FSP1P2\",$AH87=TRUE,SUM(SUM(SUM(SUM($I87,$K87)*SUM($AI87*FctrChngDts!$B$13))*$AF87),$AR87)>$AD87),$AD87,IF(AND($AK87=\"FSP1P2\",$AH87=TRUE,SUM(SUM(SUM(SUM($I87,$K87)*SUM($AI87*FctrChngDts!$B$13))*$AF87),$AR87)<=$AD87),SUM(SUM(SUM(SUM($I87,$K87)*SUM($AI87*FctrChngDts!$B$13))*$AF87),$AR87),IF(AND($Z87=\"Summer\",$AK87=\"SSP1P2\",$AH87=TRUE,SUM(SUM(SUM(SUM($I87,$K87,$J87,$L87)*SUM($AI87*FctrChngDts!$B$13))*$AF87),$AR87)>$AD87),$AD87,IF(AND($Z87=\"Summer\",$AK87=\"SSP1P2\",$AH87=TRUE,SUM(SUM(SUM(SUM($I87,$K87,$J87,$L87)*SUM($AI87*FctrChngDts!$B$13))*$AF87),$AR87)<=$AD87),SUM(SUM(SUM(SUM($I87,$K87,$J87,$L87)*SUM($AI87*FctrChngDts!$B$13))*$AF87),$AR87),IF(AND($Z87=\"Winter\",$AK87=\"SSP1P2\",$AH87=TRUE,SUM(SUM(SUM(SUM($I87,$K87,$J87,$L87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AU87:$AW87)),$AR87)>$AD87),$AD87,IF(AND($Z87=\"Winter\",$AK87=\"SSP1P2\",$AH87=TRUE,SUM(SUM(SUM(SUM($I87,$K87,$J87,$L87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AU87:$AW87)),$AR87)<=$AD87),MIN($AD87,SUM($AL87,SUM(SUM(SUM(SUM($I87,$K87,$J87,$L87)*SUM($AI87*FctrChngDts!$B$13))*$AF87)))),IF(AND($AK87=\"FSP2\",$AH87=TRUE,SUM(SUM(SUM($AI87*FctrChngDts!$B$13)*$K87),$AR87)>$AD87),$AD87,IF(AND($AK87=\"FSP2\",$AH87=TRUE,SUM(SUM(SUM($AI87*FctrChngDts!$B$13)*$K87),$AR87)<=$AD87),SUM(SUM(SUM($AI87*FctrChngDts!$B$13)*$K87),$AR87),IF(AND($Z87=\"Summer\",$AK87=\"SSP2\",$AH87=TRUE,SUM(SUM(SUM(SUM($K87,$L87)*SUM($AI87*FctrChngDts!$B$13))*$AF87),$AR87)>$AD87),$AD87,IF(AND($Z87=\"Summer\",$AK87=\"SSP2\",$AH87=TRUE,SUM(SUM(SUM(SUM($K87,$L87)*SUM($AI87*FctrChngDts!$B$13))*$AF87),$AR87)<=$AD87),SUM(SUM(SUM(SUM($K87,$L87)*SUM($AI87*FctrChngDts!$B$13))*$AF87),$AR87),IF(AND($Z87=\"Winter\",$AK87=\"SSP2\",$AH87=TRUE,SUM(SUM(SUM(SUM($K87,$L87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AU87:$AW87)),$AR87)>$AD87),$AD87,IF(AND($Z87=\"Winter\",$AK87=\"SSP2\",$AH87=TRUE,SUM(SUM(SUM(SUM($K87,$L87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AU87:$AW87)),$AR87)<=$AD87),SUM(SUM(SUM(SUM($K87,$L87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AU87:$AW87)),$AR87),IF(AND($AK87=\"FSP2P3\",$AH87=TRUE,SUM(SUM(SUM(SUM($K87,$M87)*SUM($AI87*FctrChngDts!$B$13))*$AF87),$AR87)>$AD87),$AD87,IF(AND($AK87=\"FSP2P3\",$AH87=TRUE,SUM(SUM(SUM(SUM($K87,$M87)*SUM($AI87*FctrChngDts!$B$13))*$AF87),$AR87)<=$AD87),SUM(SUM(SUM(SUM($K87,$M87)*SUM($AI87*FctrChngDts!$B$13))*$AF87),$AR87),IF(AND($Z87=\"Summer\",$AK87=\"SSP2P3\",$AH87=TRUE,SUM(SUM(SUM(SUM($K87,$L87,$M87,$N87)*SUM($AI87*FctrChngDts!$B$13))*$AF87),$AR87)>$AD87),$AD87,IF(AND($Z87=\"Summer\",$AK87=\"SSP2P3\",$AH87=TRUE,SUM(SUM(SUM(SUM($K87,$L87,$M87,$N87)*SUM($AI87*FctrChngDts!$B$13))*$AF87),$AR87)<=$AD87),SUM(SUM(SUM(SUM($K87,$L87,$M87,$N87)*SUM($AI87*FctrChngDts!$B$13))*$AF87),$AR87),IF(AND($Z87=\"Winter\",$AK87=\"SSP2P3\",$AH87=TRUE,SUM(SUM(SUM(SUM($K87,$L87,$M87,$N87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AU87:$AW87)),$AR87)>$AD87),$AD87,IF(AND($Z87=\"Winter\",$AK87=\"SSP2P3\",$AH87=TRUE,SUM(SUM(SUM(SUM($K87,$L87,$M87,$N87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AU87:$AW87)),$AR87)<=$AD87),SUM(SUM(SUM(SUM($K87,$L87,$M87,$N87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AU87:$AW87)),$AR87),IF(AND($AK87=\"FSP3\",$AH87=TRUE,SUM(SUM(SUM($AI87*FctrChngDts!$B$13)*$M87),$AR87)>$AD87),$AD87,IF(AND($AK87=\"FSP3\",$AH87=TRUE,SUM(SUM(SUM($AI87*FctrChngDts!$B$13)*$M87),$AR87)<=$AD87),SUM(SUM(SUM($AI87*FctrChngDts!$B$13)*$M87),$AR87),IF(AND($Z87=\"Summer\",$AK87=\"SSP3\",$AH87=TRUE,SUM(SUM(SUM(SUM($M87,$N87)*SUM($AI87*FctrChngDts!$B$13))*$AF87),$AR87)>$AD87),$AD87,IF(AND($Z87=\"Summer\",$AK87=\"SSP3\",$AH87=TRUE,SUM(SUM(SUM(SUM($M87,$N87)*SUM($AI87*FctrChngDts!$B$13))*$AF87),$AR87)<=$AD87),SUM(SUM(SUM(SUM($M87,$N87)*SUM($AI87*FctrChngDts!$B$13))*$AF87),$AR87),IF(AND($Z87=\"Winter\",$AK87=\"SSP3\",$AH87=TRUE,SUM(SUM(SUM(SUM($M87,$N87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AU87:$AW87)),$AR87)>$AD87),$AD87,IF(AND($Z87=\"Winter\",$AK87=\"SSP3\",$AH87=TRUE,SUM(SUM(SUM(SUM($M87,$N87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AU87:$AW87)),$AR87)<=$AD87),SUM(SUM(SUM(SUM($M87,$N87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AU87:$AW87)),$AR87),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK87=\"FWP1\",$AH87=TRUE,SUM(SUM(SUM($AI87*FctrChngDts!$B$13)*$J87),$AU87)>$AE87),$AE87,IF(AND($AK87=\"FWP1\",$AH87=TRUE,SUM(SUM(SUM($AI87*FctrChngDts!$B$13)*$J87),$AU87)<=$AE87),SUM(SUM(SUM($AI87*FctrChngDts!$B$13)*$J87),$AU87),IF(AND($Z87=\"Winter\",$AK87=\"SSP1\",$AH87=TRUE,SUM(SUM(SUM(SUM($I87,$J87)*SUM($AI87*FctrChngDts!$B$13))*$AG87),$AU87)>$AE87),$AE87,IF(AND($Z87=\"Winter\",$AK87=\"SSP1\",$AH87=TRUE,SUM(SUM(SUM(SUM($I87,$J87)*SUM($AI87*FctrChngDts!$B$13))*$AG87),$AU87)<=$AE87),SUM(SUM(SUM(SUM($I87,$J87)*SUM($AI87*FctrChngDts!$B$13))*$AG87),$AU87),IF(AND($Z87=\"Summer\",$AK87=\"SSP1\",$AH87=TRUE,SUM(SUM(SUM(SUM($I87,$J87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AR87:$AT87)),$AU87)>$AE87),$AE87,IF(AND($Z87=\"Summer\",$AK87=\"SSP1\",$AH87=TRUE,SUM(SUM(SUM(SUM($I87,$J87)*SUM($AI87*FctrChngDts!$B$13))- SUM($AR87:$AT87)),$AU87)<=$AE87),SUM(SUM(SUM(SUM($I87,$J87)*SUM($AI87*FctrChngDts!$B$13))- SUM($AR87:$AT87)),$AU87),IF(AND($AK87=\"FWP1P2\",$AH87=TRUE,SUM(SUM(SUM(SUM($J87,$L87)*SUM($AI87*FctrChngDts!$B$13))*$AG87),$AU87)>$AE87),$AE87,IF(AND($AK87=\"FWP1P2\",$AH87=TRUE,SUM(SUM(SUM(SUM($J87,$L87)*SUM($AI87*FctrChngDts!$B$13))*$AG87),$AU87)<=$AE87),SUM(SUM(SUM(SUM($J87,$L87)*SUM($AI87*FctrChngDts!$B$13))*$AG87),$AU87),IF(AND($Z87=\"Winter\",$AK87=\"SSP1P2\",$AH87=TRUE,SUM(SUM(SUM(SUM($I87,$K87,$J87,$L87)*SUM($AI87*FctrChngDts!$B$13))*$AG87),$AU87)>$AE87),$AE87,IF(AND($Z87=\"Winter\",$AK87=\"SSP1P2\",$AH87=TRUE,SUM(SUM(SUM(SUM($I87,$K87,$J87,$L87)*SUM($AI87*FctrChngDts!$B$13))*$AG87),$AU87)<=$AE87),SUM(SUM(SUM(SUM($I87,$K87,$J87,$L87)*SUM($AI87*FctrChngDts!$B$13))*$AG87),$AU87),IF(AND($Z87=\"Summer\",$AK87=\"SSP1P2\",$AH87=TRUE,SUM(SUM(SUM(SUM($I87,$K87,$J87,$L87)*SUM($AI87*FctrChngDts!$B$13))- SUM($AR87:$AT87)),$AU87)>$AE87),$AE87,IF(AND($Z87=\"Summer\",$AK87=\"SSP1P2\",$AH87=TRUE,SUM(SUM(SUM(SUM($I87,$K87,$J87,$L87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AR87:$AT87)),$AU87)<=$AE87),SUM(SUM(SUM(SUM($I87,$K87,$J87,$L87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AR87:$AT87)),$AU87),IF(AND($AK87=\"FWP2\",$AH87=TRUE,SUM(SUM(SUM($AI87*FctrChngDts!$B$13)*$L87),$AU87)>$AE87),$AE87,IF(AND($AK87=\"FWP2\",$AH87=TRUE,SUM(SUM(SUM($AI87*FctrChngDts!$B$13)*$L87),$AU87)<=$AE87),SUM(SUM(SUM($AI87*FctrChngDts!$B$13)*$L87),$AU87),IF(AND($Z87=\"Winter\",$AK87=\"SSP2\",$AH87=TRUE,SUM(SUM(SUM(SUM($K87,$L87)*SUM($AI87*FctrChngDts!$B$13))*$AG87),$AU87)>$AE87),$AE87,IF(AND($Z87=\"Winter\",$AK87=\"SSP2\",$AH87=TRUE,SUM(SUM(SUM(SUM($K87,$L87)*SUM($AI87*FctrChngDts!$B$13))*$AG87),$AU87)<=$AE87),SUM(SUM(SUM(SUM($K87,$L87)*SUM($AI87*FctrChngDts!$B$13))*$AG87),$AU87),IF(AND($Z87=\"Summer\",$AK87=\"SSP2\",$AH87=TRUE,SUM(SUM(SUM(SUM($K87,$L87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AR87:$AT87)),$AU87)>$AE87),$AE87,IF(AND($Z87=\"Summer\",$AK87=\"SSP2\",$AH87=TRUE,SUM(SUM(SUM(SUM($K87,$L87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AR87:$AT87)),$AU87)<=$AE87),SUM(SUM(SUM(SUM($K87,$L87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AR87:$AT87)),$AU87),IF(AND($AK87=\"FWP2P3\",$AH87=TRUE,SUM(SUM(SUM(SUM($L87,$N87)*SUM($AI87*FctrChngDts!$B$13))*$AG87),$AU87)>$AE87),$AE87,IF(AND($AK87=\"FWP2P3\",$AH87=TRUE,SUM(SUM(SUM(SUM($L87,$N87)*SUM($AI87*FctrChngDts!$B$13))*$AG87),$AU87)<=$AE87),SUM(SUM(SUM(SUM($L87,$N87)*SUM($AI87*FctrChngDts!$B$13))*$AG87),$AU87),IF(AND($Z87=\"Winter\",$AK87=\"SSP2P3\",$AH87=TRUE,SUM(SUM(SUM(SUM($K87,$L87,$M87,$N87)*SUM($AI87*FctrChngDts!$B$13))*$AG87),$AU87)>$AE87),$AE87,IF(AND($Z87=\"Winter\",$AK87=\"SSP2P3\",$AH87=TRUE,SUM(SUM(SUM(SUM($K87,$L87,$M87,$N87)*SUM($AI87*FctrChngDts!$B$13))*$AG87),$AU87)<=$AE87),SUM(SUM(SUM(SUM($K87,$L87,$M87,$N87)*SUM($AI87*FctrChngDts!$B$13))*$AG87),$AU87),IF(AND($Z87=\"Summer\",$AK87=\"SSP2P3\",$AH87=TRUE,SUM(SUM(SUM(SUM($K87,$L87,$M87,$N87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AR87:$AT87)),$AU87)>$AE87),$AE87,IF(AND($Z87=\"Summer\",$AK87=\"SSP2P3\",$AH87=TRUE,SUM(SUM(SUM(SUM($K87,$L87,$M87,$N87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AR87:$AT87)),$AU87)<=$AE87),SUM(SUM(SUM(SUM($K87,$L87,$M87,$N87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AR87:$AT87)),$AU87),IF(AND($AK87=\"FWP3\",$AH87=TRUE,SUM(SUM(SUM($AI87*FctrChngDts!$B$13)*$N87),$AU87)>$AE87),$AE87,IF(AND($AK87=\"FWP3\",$AH87=TRUE,SUM(SUM(SUM($AI87*FctrChngDts!$B$13)*$N87),$AU87)<=$AE87),SUM(SUM(SUM($AI87*FctrChngDts!$B$13)*$N87),$AU87),IF(AND($Z87=\"Winter\",$AK87=\"SSP3\",$AH87=TRUE,SUM(SUM(SUM(SUM($M87,$N87)*SUM($AI87*FctrChngDts!$B$13))*$AG87),$AU87)>$AE87),$AE87,IF(AND($Z87=\"Winter\",$AK87=\"SSP3\",$AH87=TRUE,SUM(SUM(SUM(SUM($M87,$N87)*SUM($AI87*FctrChngDts!$B$13))*$AG87),$AU87)<=$AE87),SUM(SUM(SUM(SUM($M87,$N87)*SUM($AI87*FctrChngDts!$B$13))*$AG87),$AU87),IF(AND($Z87=\"Summer\",$AK87=\"SSP3\",$AH87=TRUE,SUM(SUM(SUM(SUM($M87,$N87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AR87:$AT87)),$AU87)>$AE87),$AE87,IF(AND($Z87=\"Summer\",$AK87=\"SSP3\",$AH87=TRUE,SUM(SUM(SUM(SUM($M87,$N87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AR87:$AT87)),$AU87)<=$AE87),SUM(SUM(SUM(SUM($M87,$N87)*SUM($AI87*FctrChngDts!$B$13))-SUM($AR87:$AT87)),$AU87),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I87>0,$AH87=FALSE),SUM($AR87*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I87>0,$AH87=TRUE),SUM($AX87*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I87>0,$AH87=FALSE),SUM($AS87*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I87>0,$AH87=TRUE),SUM($AY87*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I87>0,$AH87=FALSE),SUM($AT87*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I87>0,$AH87=TRUE),SUM($AZ87*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J87>0,$AH87=FALSE),SUM($AU87*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J87>0,$AH87=TRUE),SUM($BA87*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J87>0,$AH87=FALSE),SUM($AV87*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J87>0,$AH87=TRUE),SUM($BB87*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J87>0,$AH87=FALSE),SUM($AW87*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J87>0,$AH87=TRUE),SUM($BC87*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K87>0,$AH87=FALSE),SUM($AR87*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K87>0,$AH87=TRUE),SUM($AX87*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K87>0,$AH87=FALSE),SUM($AS87*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K87>0,$AH87=TRUE),SUM($AY87*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K87>0,$AH87=FALSE),SUM($AT87*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K87>0,$AH87=TRUE),SUM($AZ87*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L87>0,$AH87=FALSE),SUM($AU87*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L87>0,$AH87=TRUE),SUM($BA87*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L87>0,$AH87=FALSE),SUM($AV87*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L87>0,$AH87=TRUE),SUM($BB87*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L87>0,$AH87=FALSE),SUM($AW87*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L87>0,$AH87=TRUE),SUM($BC87*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M87>0,$AH87=FALSE),SUM($AR87*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M87>0,$AH87=TRUE),SUM($AX87*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M87>0,$AH87=FALSE),SUM($AS87*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M87>0,$AH87=TRUE),SUM($AY87*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M87>0,$AH87=FALSE),SUM($AT87*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M87>0,$AH87=TRUE),SUM($AZ87*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N87>0,$AH87=FALSE),SUM($AU87*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N87>0,$AH87=TRUE),SUM($BA87*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N87>0,$AH87=FALSE),SUM($AV87*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N87>0,$AH87=TRUE),SUM($BB87*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N87>0,$AH87=FALSE),SUM($AW87*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N87>0,$AH87=TRUE),SUM($BC87*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I87=0,0,IF(AND($I87>0,$K87>0,$AH87=FALSE),SUM($AR87/$P87*$I87),IF(AND($I87>0,$K87=0,$AH87=FALSE),$AR87,IF(AND($I87>0,$K87>0,$AH87=TRUE),ROUND(MIN($HU87,SUM(SUM($I87,$K87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA87,SUM(SUM($I87,$K87)*(FctrChngDts!$B$13)*$AI87)*$IA87)),0),IF(AND($I87>0,$K87=0,$AH87=TRUE),$AX87))))),0)","v":0},{"$f":"ROUND(IF($I87=0,0,IF(AND($I87>0,$K87>0,$AH87=FALSE),SUM($AS87/$P87*$I87),IF(AND($I87>0,$K87=0,$AH87=FALSE),$AS87,IF(AND($I87>0,$K87>0,$AH87=TRUE),ROUND(MIN(SUM($HU87-$BW87),SUM(SUM($I87,$K87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA87)*3),0),IF(AND($I87>0,$K87=0,$AH87=TRUE),$AY87))))),0)","v":0},0,{"$f":"IF($J87=0,0,IF(AND($J87>0,$L87=0,$N87=0,$AH87=FALSE,$AJ87=FALSE),ROUND(MIN($HX87,SUM($AU87,$BA87)),0),IF(AND($J87>0,$L87=0,$N87=0,$AH87=TRUE,$AJ87=FALSE),ROUND(MIN($HX87,SUM($AU87,SUM($J87*$AI87*FctrChngDts!$B$13))),0),IF(AND($J87>0,$L87>0,$N87=0,$AH87=FALSE,$AJ87=FALSE),ROUND(MIN($HX87,SUM(SUM($J87,$L87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA87,SUM(SUM($J87,$L87)*(FctrChngDts!$B$13)*$AI87)*$IA87)),0),IF(AND($J87>0,$L87>0,$N87=0,$AH87=TRUE,$AJ87=FALSE),ROUND(MIN($HX87,SUM(SUM(SUM(SUM($J87,$L87)*FctrChngDts!$C$11*$IA87),SUM(SUM($J87,$L87)*SUM(FctrChngDts!$B$13*$AI87)*$IA87)))),0),IF(AND($J87>0,$L87=0,$N87=0,$AH87=FALSE,$AJ87=TRUE),ROUND(MIN($HX87,SUM($AU87,$BA87)),0),IF(AND($J87>0,$L87=0,$N87=0,$AH87=TRUE,$AJ87=TRUE),ROUND(MIN($HX87,SUM($AU87,SUM($J87*$AI87*FctrChngDts!$B$13))),0),IF(AND($J87>0,$L87>0,$N87=0,$AH87=FALSE,$AJ87=TRUE),ROUND(MIN($HX87,SUM(SUM($J87,$L87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA87,SUM(SUM($J87,$L87)*(FctrChngDts!$B$13)*$AI87)*$IA87)),0),IF(AND($J87>0,$L87>0,$N87=0,$AH87=TRUE,$AJ87=TRUE),ROUND(MIN($HX87,SUM(SUM(SUM(SUM($J87,$L87)*FctrChngDts!$C$12*$IA87),SUM(SUM($J87,$L87)*SUM(FctrChngDts!$B$13*$AI87)*$IA87)))),0))))))))))","v":0},{"$f":"IF($J87=0,0,IF(AND($J87>0,$L87=0,$N87=0,$AH87=FALSE,$AJ87=FALSE),ROUND(MIN(SUM($HX87-$BZ87),SUM($AU87*3)),0),IF(AND($J87>0,$L87=0,$N87=0,$AH87=TRUE,$AJ87=FALSE),ROUND(MIN(SUM($HX87-$BZ87),SUM(SUM($J87,$L87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA87)*3),0),IF(AND($J87>0,$L87>0,$N87=0,$AH87=FALSE,$AJ87=FALSE),ROUND(MIN(SUM($HX87-$BZ87),SUM(SUM($J87,$L87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA87)*3),0),IF(AND($J87>0,$L87>0,$N87=0,$AH87=TRUE,$AJ87=FALSE),ROUND(MIN(SUM($HX87-$BZ87),SUM(SUM($J87,$L87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA87)*3),0),IF(AND($J87>0,$L87=0,$N87=0,$AH87=FALSE,$AJ87=TRUE),ROUND(MIN(SUM($HX87-$BZ87),SUM($AU87*3)),0),IF(AND($J87>0,$L87=0,$N87=0,$AH87=TRUE,$AJ87=TRUE),ROUND(MIN(SUM($HX87-$BZ87),SUM(SUM($J87,$L87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA87)*3),0),IF(AND($J87>0,$L87>0,$N87=0,$AH87=FALSE,$AJ87=TRUE),ROUND(MIN(SUM($HX87-$BZ87),SUM(SUM($J87,$L87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA87)*3),0),IF(AND($J87>0,$L87>0,$N87=0,$AH87=TRUE,$AJ87=TRUE),ROUND(MIN(SUM($HX87-$BZ87),SUM(SUM($J87,$L87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA87)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K87=0,0,IF(AND($I87>0,$K87>0,$M87=0,$AH87=FALSE),SUM($AR87-$BW87),IF(AND($I87=0,$K87>0,$M87>0,$AH87=FALSE),SUM($AR87/$P87*$K87),IF(AND($I87=0,$K87>0,$M87=0,$AH87=FALSE),$AR87,IF($K87=0,0,IF(AND($I87>0,$K87>0,$M87=0,$AH87=TRUE),ROUND(MIN($HV87,SUM(SUM($I87,$K87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB87,SUM(SUM($I87,$K87)*(FctrChngDts!$B$13)*$AI87)*$IB87)),0),IF(AND($I87=0,$K87>0,$M87>0,$AH87=TRUE),ROUND(MIN($HV87,SUM(SUM($I87,$K87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB87,SUM(SUM($I87,$K87)*(FctrChngDts!$B$13)*$AI87)*$IB87)),0),IF(AND($I87=0,$K87>0,$M87=0,$AH87=TRUE),$AX87)))))))),0)","v":0},{"$f":"ROUND(IF($K87=0,0,IF(AND($I87>0,$K87>0,$M87=0,$AH87=FALSE),SUM($AS87-$BX87),IF(AND($I87=0,$K87>0,$M87>0,$AH87=FALSE),SUM($AS87/$P87*$K87),IF(AND($I87=0,$K87>0,$M87=0,$AH87=FALSE),$AS87,IF($K87=0,0,IF(AND($I87>0,$K87>0,$M87=0,$AH87=TRUE),ROUND(MIN(SUM($HV87-$BW87),SUM(SUM($I87,$K87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB87)*3),0),IF(AND($I87=0,$K87>0,$M87>0,$AH87=TRUE),ROUND(MIN(SUM($HV87-$BW87),SUM(SUM($I87,$K87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB87)*3),0),IF(AND($I87=0,$K87>0,$M87=0,$AH87=TRUE),$AY87)))))))),0)","v":0},0,{"$f":"IF($L87=0,0,IF(AND($J87>0,$L87>0,$N87=0,$AH87=FALSE,$AJ87=FALSE),ROUND(MIN($HY87,SUM(SUM($J87,$L87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB87,SUM(SUM($J87,$L87)*(FctrChngDts!$B$13)*$AI87)*$IB87)),0),IF(AND($J87>0,$L87>0,$N87=0,$AH87=TRUE,$AJ87=FALSE),ROUND(MIN($HY87,SUM(SUM(SUM(SUM($J87,$L87)*FctrChngDts!$C$11*$IB87),SUM(SUM($J87,$L87)*SUM(FctrChngDts!$B$13*$AI87)*$IB87)))),0),IF(AND($J87=0,$L87>0,$N87=0,$AH87=FALSE,$AJ87=FALSE),ROUND(MIN($HY87,SUM($L87*FctrChngDts!$C$11)),0),IF(AND($J87=0,$L87>0,$N87=0,$AH87=TRUE,$AJ87=FALSE),ROUND(MIN($HY87,SUM(SUM(SUM(SUM($J87,$L87)*FctrChngDts!$C$11*$IB87),SUM(SUM($J87,$L87)*SUM(FctrChngDts!$B$13*$AI87)*$IB87)))),0),IF(AND($J87>0,$L87>0,$N87=0,$AH87=FALSE,$AJ87=TRUE),ROUND(MIN($HY87,SUM(SUM($J87,$L87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB87,SUM(SUM($J87,$L87)*(FctrChngDts!$B$13)*$AI87)*$IB87)),0),IF(AND($J87>0,$L87>0,$N87=0,$AH87=TRUE,$AJ87=TRUE),ROUND(MIN($HY87,SUM(SUM(SUM(SUM($J87,$L87)*FctrChngDts!$C$12*$IB87),SUM(SUM($J87,$L87)*SUM(FctrChngDts!$B$13*$AI87)*$IB87)))),0),IF(AND($J87=0,$L87>0,$N87=0,$AH87=FALSE,$AJ87=TRUE),ROUND(MIN($HY87,SUM($L87*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J87=0,$L87>0,$N87=0,$AH87=TRUE,$AJ87=TRUE),ROUND(MIN($HY87,SUM(SUM(SUM(SUM($J87,$L87)*FctrChngDts!$C$12*$IB87),SUM(SUM($J87,$L87)*SUM(FctrChngDts!$B$13*$AI87)*$IB87)))),0))))))))))","v":0},{"$f":"IF($L87=0,0,IF(AND($J87>0,$L87>0,$N87=0,$AH87=FALSE,$AJ87=FALSE),ROUND(MIN(SUM($HY87-$CF87),SUM(SUM($J87,$L87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB87)*3),0),IF(AND($J87>0,$L87>0,$N87=0,$AH87=TRUE,$AJ87=FALSE),ROUND(MIN(SUM($HY87-$CF87),SUM(SUM($J87,$L87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB87)*3),0),IF(AND($J87=0,$L87>0,$N87=0,$AH87=FALSE,$AJ87=FALSE),ROUND(MIN(SUM($HY87-$CF87),SUM($AU87*3)),0),IF(AND($J87=0,$L87>0,$N87=0,$AH87=TRUE,$AJ87=FALSE),ROUND(MIN(SUM($HY87-$CF87),SUM(SUM($J87,$L87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB87)*3),0),IF(AND($J87>0,$L87>0,$N87=0,$AH87=FALSE,$AJ87=TRUE),ROUND(MIN(SUM($HY87-$CF87),SUM(SUM($J87,$L87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB87)*3),0),IF(AND($J87>0,$L87>0,$N87=0,$AH87=TRUE,$AJ87=TRUE),ROUND(MIN(SUM($HY87-$CF87),SUM(SUM($J87,$L87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB87)*3),0),IF(AND($J87=0,$L87>0,$N87=0,$AH87=FALSE,$AJ87=TRUE),ROUND(MIN(SUM($HY87-$CF87),SUM($AU87*3)),0),IF(AND($J87=0,$L87>0,$N87=0,$AH87=TRUE,$AJ87=TRUE),ROUND(MIN(SUM($HY87-$CF87),SUM(SUM($J87,$L87)*IF($AJ87=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB87)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S87>0,Account!$AG$2=TRUE,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH87=FALSE),SUM(Usage!$BW87:$CB87)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V87>0,Account!$AG$2=TRUE,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH87=FALSE),SUM(Usage!$CC87:$CH87)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y87>0,Account!$AG$2=TRUE,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH87=FALSE),SUM(Usage!$CI87:$CN87)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH87=TRUE,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S87),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S87)),2)","v":0},{"$f":"ROUND(IF(OR($AH87=TRUE,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V87),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V87)),2)","v":0},{"$f":"IF(OR($AH87=TRUE,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y87),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y87))","v":0},{"$f":"ROUND(IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW87),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW87)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX87),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX87)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY87),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY87)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ87),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ87)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA87),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA87)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB87),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB87)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S87),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC87),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC87)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD87),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD87)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE87),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE87)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF87),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF87)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG87),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG87)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH87),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH87)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V87),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI87),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI87))","v":0},{"$f":"IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ87),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ87))","v":0},{"$f":"IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK87),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK87))","v":0},{"$f":"IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL87),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL87))","v":0},{"$f":"IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM87),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM87))","v":0},{"$f":"IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN87),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN87))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y87)","v":0},0,0,0,0,{"$f":"IF($DW87>IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV87*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV87*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW87-IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV87*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV87*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV87<$DW87,SUM($DW87-$DV87),0))","v":0},{"$f":"IF(OR(AND($D87<=FctrChngDts!$B$14,Usage!$E87>FctrChngDts!$B$14),AND(Usage!$D87<=FctrChngDts!$C$14,Usage!$E87>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW87),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX87),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY87),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ87),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA87),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB87),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC87),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD87),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE87),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF87),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG87),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH87),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI87)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ87)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK87)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL87)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM87)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN87)","v":0},0,{"$f":"IF(AND($S87>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E87<>\"D-CARE\",Tenant!$F87=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET87=TRUE,$S87>0,$V87=0),SUM(SUM($BW87:$CB87)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET87=TRUE,$S87>0,$V87>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW87:$CB87)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET87=TRUE,$S87>0,$V87>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW87:$CB87)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S87>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S87>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S87>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV87=TRUE,$S87>0,$V87=0),SUM(SUM($BW87:$CB87)*'CRS1'!$P$2),IF(AND($EV87=TRUE,$S87>0,$V87>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW87:$CB87)*'CRS1'!$P$2),IF(AND($EV87=TRUE,$S87>0,$V87>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW87:$CB87)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S87>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX87=TRUE,$S87>0,$V87=0),SUM(SUM($BW87:$CB87)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX87=TRUE,$S87>0,$V87>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW87:$CB87)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX87=TRUE,$S87>0,$V87>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW87:$CB87)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S87>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ87=TRUE,$S87>0),SUM(SUM($BW87:$CB87)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V87>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E87<>\"D-CARE\",Tenant!$F87=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB87=TRUE,$S87>0,$V87>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC87:$CH87)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB87=TRUE,$S87>0,$V87>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC87:$CH87)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB87=TRUE,$V87>0,$Y87>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC87:$CH87)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB87=TRUE,$V87>0,$Y87>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC87:$CH87)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB87=TRUE,$S87=0,$V87>0,$Y87=0),SUM(SUM($CC87:$CH87)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V87>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V87>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V87>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD87=TRUE,$S87>0,$V87>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC87:$CH87)*'CRS2'!$P$2),IF(AND($FD87=TRUE,$S87>0,$V87>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC87:$CH87)*'CRS2'!$P$2),IF(AND($FD87=TRUE,$V87>0,$Y87>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC87:$CH87)*'CRS2'!$P$2),IF(AND($FD87=TRUE,$V87>0,$Y87>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC87:$CH87)*'CRS2'!$P$2),IF(AND($FD87=TRUE,$S87=0,$V87>0,$Y87=0),SUM(SUM($CC87:$CH87)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V87>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF87=TRUE,$S87>0,$V87>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC87:$CH87)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF87=TRUE,$S87>0,$V87>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC87:$CH87)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF87=TRUE,$V87>0,$Y87>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC87:$CH87)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF87=TRUE,$V87>0,$Y87>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC87:$CH87)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF87=TRUE,$S87=0,$V87>0,$Y87=0),SUM(SUM($CC87:$CH87)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V87>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH87=TRUE,$V87>0),SUM(SUM($CC87:$CH87)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y87>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E87<>\"D-CARE\",Tenant!$F87=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ87=TRUE,$V87=0,$Y87>0),SUM(SUM($CI87:$CN87)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ87=TRUE,$V87>0,$Y87>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI87:$CN87)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ87=TRUE,$V87>0,$Y87>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI87:$CN87)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y87>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y87>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y87>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL87=TRUE,$V87=0,$Y87>0),SUM(SUM($CI87:$CN87)*'CRS3'!$P$2),IF(AND($FL87=TRUE,$V87>0,$Y87>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI87:$CN87)*'CRS3'!$P$2),IF(AND($FL87=TRUE,$V87>0,$Y87>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI87:$CN87)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y87>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN87=TRUE,$V87=0,$Y87>0),SUM(SUM($CI87:$CN87)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN87=TRUE,$V87>0,$Y87>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI87:$CN87)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN87=TRUE,$V87>0,$Y87>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI87:$CN87)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y87>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP87=TRUE,$Y87>0),SUM(SUM($CI87:$CN87)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR87:$FT87))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO87:$CQ87,$FR87:$FT87))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA87:$EF87)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG87:$EL87)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM87:$ER87)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV87,$CO87:$CQ87,$EA87:$ER87)/$P87)*$S87*FctrChngDts!$B$15),SUM(SUM(SUM($DV87,$CO87:$CQ87,$FR87:$FT87)/$P87)*$S87*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV87,$CO87:$CQ87,$EA87:$ER87)/$P87)*$V87*FctrChngDts!$B$15),SUM(SUM(SUM($DV87,$CO87:$CQ87,$FR87:$FT87)/$P87)*$V87*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV87,$CO87:$CQ87,$EA87:$ER87)/$P87)*$Y87*FctrChngDts!$B$15),SUM(SUM(SUM($DV87,$CO87:$CQ87,$FR87:$FT87)/$P87)*$Y87*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA87*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI87*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ87*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ87,$FU87,$GF87,$GZ87:$HE87),IF(Account!$Q$2=TRUE,SUM($DZ87,$FV87,$GF87,$GZ87:$HE87),SUM($DZ87,$ES87,$FU87:$FV87,$GF87,$GZ87:$HE87)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E87),Usage!$P87,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D87,FctrChngDts!$C$17<=Usage!$E87),SUM(FctrChngDts!$C$17-Usage!$D87),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E87),Usage!$P87,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D87,FctrChngDts!$C$19<=Usage!$E87),SUM(FctrChngDts!$C$19-Usage!$D87),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK87*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK87*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL87*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL87*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D87))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A87,Tenant!$A:$J,8,FALSE)=TRUE,$GG87<0),0,SUM(SUM(SUM($GG87/$P87*$GP87)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A87,Tenant!$A:$J,8,FALSE)=TRUE,$GG87<0),0,SUM(SUM(SUM($GG87/$P87*$GQ87)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D87))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A87,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV87*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A87,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW87*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU87:$DA87,$EU87,$EA87:$EF87,$FA87)-SUM(SUM($BW87:$CB87)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD87:$DJ87,$FC87,$EG87:$EL87,$FI87)-SUM(SUM($CC87:$CH87)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM87:$DS87,$FK87,$EM87:$ER87,$FQ87)-SUM(SUM($CI87:$CN87)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO87,$CU87:$DA87,$EU87,$EW87,$EY87,$EA87:$EF87,$FA87,$CP87,$DD87:$DJ87,$FC87,$FE87,$FG87,$EG87:$EL87,$FI87)/$P87*$S87)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO87,$CU87:$DA87,$EU87,$EW87,$EY87,$EA87:$EF87,$FA87,$CP87,$DD87:$DJ87,$FC87,$FE87,$FG87,$EG87:$EL87,$FI87)/$P87*$V87)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ87,$DM87:$DS87,$FK87,$FM87,$FO87,$EM87:$ER87,$FQ87)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D87,BslnAllctnCrrnt!$A$1<=$E87),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK87=\"FSP1\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$Q87,BslnAllctnCrrnt!$A$1<$R87),SUM(BslnAllctnCrrnt!$A$1-$Q87),IF(AND($AK87=\"FSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$Q87,BslnAllctnCrrnt!$A$1<$R87),SUM(BslnAllctnCrrnt!$A$1-$Q87),IF(AND($AK87=\"FSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),$I87,IF(AND($AK87=\"SSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$Q87,BslnAllctnCrrnt!$A$1<$R87),SUM(BslnAllctnCrrnt!$A$1-$Q87),IF(AND($AK87=\"SSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),$I87,0)))))","v":0},{"$f":"IF(AND($AK87=\"FSP1\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$Q87,BslnAllctnCrrnt!$A$1<$R87),SUM($I87-$HG87),IF(AND($AK87=\"FSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$Q87,BslnAllctnCrrnt!$A$1<$R87),SUM($I87-$HG87),IF(AND($AK87=\"FSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM($I87-$HG87),IF(AND($AK87=\"SSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$Q87,BslnAllctnCrrnt!$A$1<$R87),SUM($I87-$HG87),IF(AND($AK87=\"SSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM($I87-$HG87),0)))))","v":0},{"$f":"IF(AND($AK87=\"SSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$Q87,BslnAllctnCrrnt!$A$1<$R87),0,IF(AND(FctrChngDts!$A$2>=$D87,FctrChngDts!$B$2<$E87),IF(AND($AK87=\"SSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM(BslnAllctnCrrnt!$A$1-$T87),0),IF(AND($AK87=\"FSP2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM(BslnAllctnCrrnt!$A$1-$T87),IF(AND($AK87=\"FSP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM(BslnAllctnCrrnt!$A$1-$T87),IF(AND($AK87=\"FSP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$W87,BslnAllctnCrrnt!$A$1<$X87),$K87,IF(AND($AK87=\"FSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$Q87,BslnAllctnCrrnt!$A$1<$R87),0,IF(AND($AK87=\"FSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM(BslnAllctnCrrnt!$A$1-$T87),IF(AND($AK87=\"SSP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM(BslnAllctnCrrnt!$A$1-$T87),IF(AND($AK87=\"SSP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$W87,BslnAllctnCrrnt!$A$1<$X87),$K87,0)))))))))","v":0},{"$f":"IF(AND($AK87=\"SSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$Q87,BslnAllctnCrrnt!$A$1<$R87),SUM($K87-$HI87),IF(AND($AK87=\"SSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM($K87-$HI87),IF(AND($AK87=\"FSP2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM($K87-$HI87),IF(AND($AK87=\"FSP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM($K87-$HI87),IF(AND($AK87=\"FSP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$W87,BslnAllctnCrrnt!$A$1<$X87),SUM($K87-$HI87),IF(AND($AK87=\"FSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$Q87,BslnAllctnCrrnt!$A$1<$R87),SUM($K87-$HI87),IF(AND($AK87=\"FSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM($K87-$HI87),IF(AND($AK87=\"SSP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM($K87-$HI87),IF(AND($AK87=\"SSP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$W87,BslnAllctnCrrnt!$A$1<$X87),SUM($K87-$HI87),0)))))))))","v":0},{"$f":"IF(AND($AK87=\"FSP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),0,IF(AND($AK87=\"FSP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$W87,BslnAllctnCrrnt!$A$1<$X87),SUM(BslnAllctnCrrnt!$A$1-$W87),IF(AND($AK87=\"FSP3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$W87,BslnAllctnCrrnt!$A$1<$X87),SUM(BslnAllctnCrrnt!$A$1-$W87),0)))","v":0},{"$f":"IF(AND($AK87=\"FSP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM($M87-$HK87),IF(AND($AK87=\"FSP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$W87,BslnAllctnCrrnt!$A$1<$X87),SUM($M87-$HK87),IF(AND($AK87=\"FSP3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$W87,BslnAllctnCrrnt!$A$1<$X87),SUM($M87-$HK87),0)))","v":0},{"$f":"IF(AND($AK87=\"FWP1\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$Q87,BslnAllctnCrrnt!$A$1<$R87),SUM(BslnAllctnCrrnt!$A$1-$Q87),IF(AND($AK87=\"FWP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$Q87,BslnAllctnCrrnt!$A$1<$R87),SUM(BslnAllctnCrrnt!$A$1-$Q87),IF(AND($AK87=\"FWP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),$J87,IF(AND(FctrChngDts!$A$2>=$D87,FctrChngDts!$B$2<$E87),IF(AND($AK87=\"SSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$Q87,BslnAllctnCrrnt!$A$1<$R87),SUM(BslnAllctnCrrnt!$A$1-$Q87),0),IF(AND($AK87=\"SSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),$J87,0)))))","v":0},{"$f":"IF(AND($AK87=\"FWP1\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$Q87,BslnAllctnCrrnt!$A$1<$R87),SUM($J87-$HM87),IF(AND($AK87=\"FWP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$Q87,BslnAllctnCrrnt!$A$1<$R87),SUM($J87-$HM87),IF(AND($AK87=\"FWP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM($J87-$HM87),IF(AND($AK87=\"SSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$Q87,BslnAllctnCrrnt!$A$1<$R87),SUM($J87-$HM87),IF(AND($AK87=\"SSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM($J87-$HM87),0)))))","v":0},{"$f":"IF(AND($AK87=\"FWP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$Q87,BslnAllctnCrrnt!$A$1<$R87),0,IF(AND($AK87=\"FWP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM(BslnAllctnCrrnt!$A$1-$T87),IF(AND($AK87=\"FWP2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM(BslnAllctnCrrnt!$A$1-$T87),IF(AND($AK87=\"FWP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM(BslnAllctnCrrnt!$A$1-$T87),IF(AND($AK87=\"FWP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$W87,BslnAllctnCrrnt!$A$1<$X87),$L87,IF(AND($AK87=\"SSP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM(BslnAllctnCrrnt!$A$1-$T87),IF(AND($AK87=\"SSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$Q87,BslnAllctnCrrnt!$A$1<$R87),0,IF(AND($AK87=\"SSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM(BslnAllctnCrrnt!$A$1-$T87),0))))))))","v":0},{"$f":"IF(AND($AK87=\"FWP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$Q87,BslnAllctnCrrnt!$A$1<$R87),SUM($L87-$HO87),IF(AND($AK87=\"FWP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM($L87-$HO87),IF(AND($AK87=\"FWP2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM($L87-$HO87),IF(AND($AK87=\"FWP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM($L87-$HO87),IF(AND($AK87=\"FWP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$W87,BslnAllctnCrrnt!$A$1<$X87),SUM($L87-$HO87),IF(AND($AK87=\"SSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$Q87,BslnAllctnCrrnt!$A$1<$R87),SUM($L87-$HO87),IF(AND($AK87=\"SSP1P2\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM($L87-$HO87),0)))))))","v":0},{"$f":"IF(AND($AK87=\"FWP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),0,IF(AND($AK87=\"FWP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$W87,BslnAllctnCrrnt!$A$1<$X87),SUM(BslnAllctnCrrnt!$A$1-$W87),IF(AND($AK87=\"FWP3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$W87,BslnAllctnCrrnt!$A$1<$X87),SUM(BslnAllctnCrrnt!$A$1-$W87),IF(AND($AK87=\"SSP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),0,IF(AND($AK87=\"SSP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$W87,BslnAllctnCrrnt!$A$1<$X87),SUM(BslnAllctnCrrnt!$A$1-$W87),0)))))","v":0},{"$f":"IF(AND($AK87=\"FWP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM($N87-$HQ87),IF(AND($AK87=\"FWP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$W87,BslnAllctnCrrnt!$A$1<$X87),SUM($N87-$HQ87),IF(AND($AK87=\"FWP3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$W87,BslnAllctnCrrnt!$A$1<$X87),SUM($N87-$HQ87),IF(AND($AK87=\"SSP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$T87,BslnAllctnCrrnt!$A$1<$U87),SUM($N87-$HQ87),IF(AND($AK87=\"SSP2P3\",$HF87=TRUE,BslnAllctnCrrnt!$A$1>=$W87,BslnAllctnCrrnt!$A$1<$X87),SUM($N87-$HQ87),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[87,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G88),0,IF($F88<=$G88,SUM($G88-$F88),IF($F88>$G88,SUM((Account!$L$2-Usage!$F88)+Usage!$G88+1))))","v":0},{"$f":"IF($Q88=0,0,IF($R88=0,0,IF(AND($Q88<FctrChngDts!$A$2,$R88>=FctrChngDts!$A$2),SUM($R88-FctrChngDts!$A$2+1),IF(AND($Q88>=FctrChngDts!$A$2,$R88>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q88),IF(AND($Q88>=FctrChngDts!$A$2,$R88<FctrChngDts!$B$2),SUM($R88-$Q88+1),0)))))","v":0},{"$f":"IF($Q88=0,0,IF($R88=0,0,IF(AND($Q88<FctrChngDts!$A$2,$R88>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q88),IF(AND($Q88<FctrChngDts!$A$2,$R88<FctrChngDts!$A$2),SUM($R88-$Q88+1),IF(AND($Q88>FctrChngDts!$A$2,$R88>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R88+1),0)))))","v":0},{"$f":"IF($T88=0,0,IF($U88=0,0,IF(AND($T88<FctrChngDts!$A$2,$U88>=FctrChngDts!$A$2),SUM($U88-FctrChngDts!$A$2+1),IF(AND($T88>=FctrChngDts!$A$2,$U88<FctrChngDts!$B$2),SUM($U88-$T88+1),IF(AND($T88>=FctrChngDts!$A$2,$U88>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T88)<0),0,IF(AND($T88>=FctrChngDts!$A$2,$U88>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T88),0))))))","v":0},{"$f":"IF($T88=0,0,IF($U88=0,0,IF(AND($T88<FctrChngDts!$A$2,$U88>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T88),IF(AND($T88>=FctrChngDts!$B$2,$U88>=FctrChngDts!$B$2),SUM($U88-$T88+1),IF(AND($T88<FctrChngDts!$A$2,$U88<FctrChngDts!$A$2),SUM($U88-$T88+1),IF(AND($T88>=FctrChngDts!$A$2,$U88>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U88+1),0))))))","v":0},{"$f":"IF($W88=0,0,IF($X88=0,0,IF(AND($W88>=FctrChngDts!$A$2,$X88>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W88)<0),0,IF(AND($W88>=FctrChngDts!$A$2,$X88>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W88),IF(AND($W88>=FctrChngDts!$A$2,$X88<FctrChngDts!$B$2),SUM($X88-$W88+1),IF(AND($W88<FctrChngDts!$A$2,$X88>=FctrChngDts!$A$2),SUM($X88-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W88=0,0,IF($X88=0,0,IF(AND($W88<FctrChngDts!$A$2,$X88<FctrChngDts!$A$2),SUM($X88-$W88+1),IF(AND($W88>=FctrChngDts!$A$2,$X88>=FctrChngDts!$B$2,SUM($X88-FctrChngDts!$B$2+1)<=$Y88),SUM($X88-FctrChngDts!$B$2+1),IF(AND($W88>=FctrChngDts!$A$2,$X88>=FctrChngDts!$B$2),SUM($X88-$W88+1),IF(AND($W88<FctrChngDts!$A$2,$X88>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W88),0))))))","v":0},{"$f":"IF(AND($D88>=FctrChngDts!$C$2,$E88<FctrChngDts!$E$2),\"1\",IF(AND($D88>=FctrChngDts!$E$2,$E88<FctrChngDts!$G$2),\"2\",IF(AND($D88>=FctrChngDts!$G$2,$E88<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D88>=FctrChngDts!$D$2,,IF(AND($D88>=FctrChngDts!$C$2,$D88<=FctrChngDts!$D$2),$D88,IF(AND($D88>=FctrChngDts!$C$2,$D88>=FctrChngDts!$D$2,$E88>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D88>FctrChngDts!$D$2,,IF($D88=FctrChngDts!$D$2,$D88,IF(AND($D88>=FctrChngDts!$C$2,$E88<FctrChngDts!$D$2),$E88,IF(AND($D88>=FctrChngDts!$C$2,$E88>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D88>=FctrChngDts!$D$2,$E88>=FctrChngDts!$D$2,$E88>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E88<FctrChngDts!$D$2,$E88<=FctrChngDts!$D$2),$E88,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D88<FctrChngDts!$E$2,$E88<FctrChngDts!$E$2),,IF($D88>FctrChngDts!$F$2,,IF(AND($D88>=FctrChngDts!$E$2,$D88<=FctrChngDts!$F$2),$D88,IF(AND($D88>=FctrChngDts!$E$2,$D88>=FctrChngDts!$F$2,$E88>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D88>FctrChngDts!$F$2,,IF($E88=FctrChngDts!$F$2,$E88,IF(AND($D88<FctrChngDts!$E$2,$E88<=FctrChngDts!$F$2),$E88,IF(AND($D88>=FctrChngDts!$E$2,$E88<FctrChngDts!$F$2),$E88,IF(AND($D88>=FctrChngDts!$E$2,$E88>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D88>=FctrChngDts!$F$2,$E88>=FctrChngDts!$F$2,$E88>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D88<FctrChngDts!$G$2,$E88<FctrChngDts!$G$2),,IF($D88>FctrChngDts!$H$2,,IF(AND($D88>=FctrChngDts!$G$2,$D88<=FctrChngDts!$H$2),$D88,IF(AND($D88>=FctrChngDts!$G$2,$D88>=FctrChngDts!$H$2,$E88>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D88>FctrChngDts!$H$2,,IF($E88=FctrChngDts!$H$2,$E88,IF(AND($D88<FctrChngDts!$G$2,$E88<=FctrChngDts!$H$2),$E88,IF(AND($D88>=FctrChngDts!$G$2,$E88<FctrChngDts!$H$2),$E88,IF(AND($D88>=FctrChngDts!$G$2,$E88>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D88>=FctrChngDts!$H$2,$E88>=FctrChngDts!$H$2,$E88>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A88,Tenant!$A88:$J387,6,FALSE)","v":0},{"$f":"VLOOKUP($A88,Tenant!$A88:$J387,7,FALSE)","v":0},{"$f":"VLOOKUP($A88,Tenant!$A88:$J387,10,FALSE)","v":0},0,{"$f":"IF(AND($AK88=\"FSP2\",$AJ88=FALSE,$HF88=FALSE),SUM($K88*FctrChngDts!$C$9),IF(AND($AK88=\"FSP2\",$AJ88=TRUE,$HF88=FALSE),SUM($K88*FctrChngDts!$C$10),IF(AND($AK88=\"FSP2P3\",$AJ88=FALSE,$HF88=FALSE),SUM(SUM($K88,$M88)*FctrChngDts!$C$9),IF(AND($AK88=\"FSP2P3\",$AJ88=TRUE,$HF88=FALSE),SUM(SUM($K88,$M88)*FctrChngDts!$C$10),IF(AND($AK88=\"FSP3\",$AJ88=FALSE,$HF88=FALSE),SUM($M88*FctrChngDts!$C$9),IF(AND($AK88=\"FSP3\",$AJ88=TRUE,$HF88=FALSE),SUM($M88*FctrChngDts!$C$10),IF(AND($AK88=\"FSP1\",$AJ88=FALSE,$HF88=FALSE),SUM($I88*FctrChngDts!$C$9),IF(AND($AK88=\"FSP1\",$AJ88=TRUE,$HF88=FALSE),SUM($I88*FctrChngDts!$C$10),IF(AND($AK88=\"FSP1P2\",$AJ88=FALSE,$HF88=FALSE),SUM(SUM($I88,$K88)*FctrChngDts!$C$9),IF(AND($AK88=\"FSP1P2\",$AJ88=TRUE,$HF88=FALSE),SUM(SUM($I88,$K88)*FctrChngDts!$C$10),IF(AND($Z88=\"Summer\",$AK88=\"SSP2P3\",$AJ88=FALSE,$HF88=FALSE),SUM(SUM(SUM(SUM($K88,$M88)*FctrChngDts!$C$9),SUM(SUM($L88,$N88)*FctrChngDts!$C$11))*$AF88),IF(AND($Z88=\"Summer\",$AK88=\"SSP2P3\",$AJ88=TRUE,$HF88=FALSE),SUM(SUM(SUM(SUM($K88,$M88)*FctrChngDts!$C$10),SUM(SUM($L88,$N88)*FctrChngDts!$C$12))*$AF88),IF(AND($Z88=\"Winter\",$AK88=\"SSP2P3\",$AJ88=FALSE,$HF88=FALSE),SUM(SUM(SUM(SUM($K88,$M88)*FctrChngDts!$C$9),SUM(SUM($L88,$N88)*FctrChngDts!$C$11))-$AO88),IF(AND($Z88=\"Winter\",$AK88=\"SSP2P3\",$AJ88=TRUE,$HF88=FALSE),SUM(SUM(SUM(SUM($K88,$M88)*FctrChngDts!$C$10),SUM(SUM($L88,$N88)*FctrChngDts!$C$12))-$AO88),IF(AND($Z88=\"Summer\",$AK88=\"SSP1P2\",$AJ88=FALSE,$HF88=FALSE),SUM(SUM(SUM(SUM($I88,$K88)*FctrChngDts!$C$9),SUM(SUM($J88,$L88)*FctrChngDts!$C$11))*$AF88),IF(AND($Z88=\"Summer\",$AK88=\"SSP1P2\",$AJ88=TRUE,$HF88=FALSE),SUM(SUM(SUM(SUM($I88,$K88)*FctrChngDts!$C$10),SUM(SUM($J88,$L88)*FctrChngDts!$C$12))*$AF88),IF(AND($Z88=\"Winter\",$AK88=\"SSP1P2\",$AJ88=FALSE,$HF88=FALSE),SUM(SUM(SUM(SUM($I88,$K88)*FctrChngDts!$C$9),SUM(SUM($J88,$L88)*FctrChngDts!$C$11))-$AO88),IF(AND($Z88=\"Winter\",$AK88=\"SSP1P2\",$AJ88=TRUE,$HF88=FALSE),SUM(SUM(SUM(SUM($I88,$K88)*FctrChngDts!$C$10),SUM(SUM($J88,$L88)*FctrChngDts!$C$12))-$AO88),IF(AND($AK88=\"FSP2\",$AJ88=FALSE,$HF88=TRUE),SUM(SUM($HI88*FctrChngDts!$B$9),SUM($HJ88*FctrChngDts!$C$9)),IF(AND($AK88=\"FSP2\",$AJ88=TRUE,$HF88=TRUE),SUM(SUM($HI88*FctrChngDts!$B$10),SUM($HJ88*FctrChngDts!$C$10)),IF(AND($AK88=\"FSP2P3\",$AJ88=FALSE,$HF88=TRUE),SUM(SUM(SUM($HI88,$HK88)*FctrChngDts!$B$9),SUM(SUM($HJ88,$HL88)*FctrChngDts!$C$9)),IF(AND($AK88=\"FSP2P3\",$AJ88=TRUE,$HF88=TRUE),SUM(SUM(SUM($HI88,$HK88)*FctrChngDts!$B$10),SUM(SUM($HJ88,$HL88)*FctrChngDts!$C$10)),IF(AND($AK88=\"FSP3\",$AJ88=FALSE,$HF88=TRUE),SUM(SUM($HK88*FctrChngDts!$B$9),SUM($HL88*FctrChngDts!$C$9)),IF(AND($AK88=\"FSP3\",$AJ88=TRUE,$HF88=TRUE),SUM(SUM($HK88*FctrChngDts!$B$10),SUM($HL88*FctrChngDts!$C$10)),IF(AND($AK88=\"FSP1\",$AJ88=FALSE,$HF88=TRUE),SUM(SUM($HG88*FctrChngDts!$B$9),SUM($HH88*FctrChngDts!$C$9)),IF(AND($AK88=\"FSP1\",$AJ88=TRUE,$HF88=TRUE),SUM(SUM($HG88*FctrChngDts!$B$10),SUM($HH88*FctrChngDts!$C$10)),IF(AND($AK88=\"FSP1P2\",$AJ88=FALSE,$HF88=TRUE),SUM(SUM(SUM($HG88,$HI88)*FctrChngDts!$B$9),SUM(SUM($HH88,$HJ88)*FctrChngDts!$C$9)),IF(AND($AK88=\"FSP1P2\",$AJ88=TRUE,$HF88=TRUE),SUM(SUM(SUM($HG88,$HI88)*FctrChngDts!$B$10),SUM(SUM($HG88,$HI88)*FctrChngDts!$C$10)),IF(AND($Z88=\"Summer\",$AK88=\"SSP2P3\",$AJ88=FALSE,$HF88=TRUE),SUM(SUM(SUM(SUM($HI88,$HK88)*FctrChngDts!$B$9),SUM(SUM($HJ88,$HL88)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO88,$HQ88)*FctrChngDts!$B$11),SUM(SUM($HP88,$HR88)*FctrChngDts!$C$11))*$AF88),IF(AND($Z88=\"Summer\",$AK88=\"SSP2P3\",$AJ88=TRUE,$HF88=TRUE),SUM(SUM(SUM(SUM($HI88,$HK88)*FctrChngDts!$B$10),SUM(SUM($HJ88,$HL88)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO88,$HQ88)*FctrChngDts!$B$12),SUM(SUM($HP88,$HR88)*FctrChngDts!$C$12))*$AF88),IF(AND($Z88=\"Winter\",$AK88=\"SSP2P3\",$AJ88=FALSE,$HF88=TRUE),SUM(SUM(SUM(SUM($HI88,$HK88)*FctrChngDts!$B$9),SUM(SUM($HJ88,$HL88)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO88,$HQ88)*FctrChngDts!$B$11),SUM(SUM($HP88,$HR88)*FctrChngDts!$C$11))-$AO88),IF(AND($Z88=\"Winter\",$AK88=\"SSP2P3\",$AJ88=TRUE,$HF88=TRUE),SUM(SUM(SUM(SUM($HI88,$HK88)*FctrChngDts!$B$10),SUM(SUM($HO88,$HQ88)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO88,$HQ88)*FctrChngDts!$B$12),SUM(SUM($HP88,$HR88)*FctrChngDts!$C$12))-$AO88),IF(AND($Z88=\"Summer\",$AK88=\"SSP1P2\",$AJ88=FALSE,$HF88=TRUE),SUM(SUM(SUM(SUM($HG88,$HI88)*FctrChngDts!$B$9),SUM(SUM($HH88,$HJ88)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM88,$HO88)*FctrChngDts!$B$11),SUM(SUM($HN88,$HP88)*FctrChngDts!$C$11))*$AF88),IF(AND($Z88=\"Summer\",$AK88=\"SSP1P2\",$AJ88=TRUE,$HF88=TRUE),SUM(SUM(SUM(SUM($HG88,$HI88)*FctrChngDts!$B$10),SUM(SUM($HH88,$HJ88)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM88,$HO88)*FctrChngDts!$B$12),SUM(SUM($HN88,$HP88)*FctrChngDts!$C$12))*$AF88),IF(AND($Z88=\"Winter\",$AK88=\"SSP1P2\",$AJ88=FALSE,$HF88=TRUE),SUM(SUM(SUM(SUM($HG88,$HI88)*FctrChngDts!$B$9),SUM(SUM($HH88,$HJ88)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM88,$HO88)*FctrChngDts!$B$11),SUM(SUM($HN88,$HP88)*FctrChngDts!$C$11))-$AO88),IF(AND($Z88=\"Winter\",$AK88=\"SSP1P2\",$AJ88=TRUE,$HF88=TRUE),SUM(SUM(SUM(SUM($HG88,$HI88)*FctrChngDts!$B$10),SUM(SUM($HH88,$HJ88)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM88,$HO88)*FctrChngDts!$B$12),SUM(SUM($HN88,$HP88)*FctrChngDts!$C$12))-$AO88),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK88=\"FWP1\",$AJ88=FALSE,$HF88=FALSE),SUM($J88*FctrChngDts!$C$11),IF(AND($AK88=\"FWP1\",$AJ88=TRUE,$HF88=FALSE),SUM($J88*FctrChngDts!$C$12),IF(AND($AK88=\"FWP1P2\",$AJ88=FALSE,$HF88=FALSE),SUM(SUM($J88,$L88)*FctrChngDts!$C$11),IF(AND($AK88=\"FWP1P2\",$AJ88=TRUE,$HF88=FALSE),SUM(SUM($J88,$L88)*FctrChngDts!$C$12),IF(AND($AK88=\"FWP2\",$AJ88=FALSE,$HF88=FALSE),SUM($L88*FctrChngDts!$C$11),IF(AND($AK88=\"FWP2\",$AJ88=TRUE,$HF88=FALSE),SUM($L88*FctrChngDts!$C$12),IF(AND($AK88=\"FWP2P3\",$AJ88=FALSE,$HF88=FALSE),SUM(SUM($L88,$N88)*FctrChngDts!$C$11),IF(AND($AK88=\"FWP2P3\",$AJ88=TRUE,$HF88=FALSE),SUM(SUM($L88,$N88)*FctrChngDts!$C$12),IF(AND($AK88=\"FWP3\",$AJ88=FALSE,$HF88=FALSE),SUM($N88*FctrChngDts!$C$11),IF(AND($AK88=\"FWP3\",$AJ88=TRUE,$HF88=FALSE),SUM($N88*FctrChngDts!$C$12),IF(AND($Z88=\"Winter\",$AK88=\"SSP1P2\",$AJ88=FALSE,$HF88=FALSE),SUM(SUM(SUM($I88,$K88)*FctrChngDts!$C$9),SUM(SUM($J88,$L88)*FctrChngDts!$C$11))*$AG88,IF(AND($Z88=\"Winter\",$AK88=\"SSP1P2\",$AJ88=TRUE,$HF88=FALSE),SUM(SUM(SUM($I88,$K88)*FctrChngDts!$B$10),SUM(SUM($J88,$L88)*FctrChngDts!$B$12))*$AG88,IF(AND($Z88=\"Summer\",$AK88=\"SSP1P2\",$AJ88=FALSE,$HF88=FALSE),SUM(SUM(SUM($I88,$K88)*FctrChngDts!$B$9),SUM(SUM($J88,$L88)*FctrChngDts!$B$11))-$AJ88,IF(AND($Z88=\"Summer\",$AK88=\"SSP1P2\",$AJ88=TRUE,$HF88=FALSE),SUM(SUM(SUM($I88,$K88)*FctrChngDts!$C$10),SUM(SUM($J88,$L88)*FctrChngDts!$C$12))-$AJ88,IF(AND($Z88=\"Winter\",$AK88=\"SSP2P3\",$AJ88=FALSE,$HF88=FALSE),SUM(SUM(SUM($K88,$M88)*FctrChngDts!$C$9),SUM(SUM($L88,$N88)*FctrChngDts!$C$11))*$AG88,IF(AND($Z88=\"Winter\",$AK88=\"SSP2P3\",$AJ88=TRUE,$HF88=FALSE),SUM(SUM(SUM($K88,$M88)*FctrChngDts!$C$10),SUM(SUM($L88,$N88)*FctrChngDts!$C$12))*$AG88,IF(AND($Z88=\"Summer\",$AK88=\"SSP2P3\",$AJ88=FALSE,$HF88=FALSE),SUM(SUM(SUM($K88,$M88)*FctrChngDts!$C$9),SUM(SUM($L88,$N88)*FctrChngDts!$C$11))-$AJ88,IF(AND($Z88=\"Summer\",$AK88=\"SSP2P3\",$AJ88=TRUE,$HF88=FALSE),SUM(SUM(SUM($K88,$M88)*FctrChngDts!$C$10),SUM(SUM($L88,$N88)*FctrChngDts!$C$12))-$AJ88,IF(AND($AK88=\"FWP1\",$AJ88=FALSE,$HF88=TRUE),SUM(SUM($HM88*FctrChngDts!$B$11),SUM($HN88*FctrChngDts!$C$11)),IF(AND($AK88=\"FWP1\",$AJ88=TRUE,$HF88=TRUE),SUM(SUM($HM88*FctrChngDts!$B$12),SUM($HN88*FctrChngDts!$C$12)),IF(AND($AK88=\"FWP1P2\",$AJ88=FALSE,$HF88=TRUE),SUM(SUM(SUM($HM88,$HO88)*FctrChngDts!$B$11),SUM(SUM($HN88,$HP88)*FctrChngDts!$C$11)),IF(AND($AK88=\"FWP1P2\",$AJ88=TRUE,$HF88=TRUE),SUM(SUM(SUM($HM88,$KP88)*FctrChngDts!$C$12),SUM(SUM($HN88,$HP88)*FctrChngDts!$C$12)),IF(AND($AK88=\"FWP2\",$AJ88=FALSE,$HF88=TRUE),SUM(SUM($HO88*FctrChngDts!$B$11),SUM($HO88*FctrChngDts!$C$11)),IF(AND($AK88=\"FWP2\",$AJ88=TRUE,$HF88=TRUE),SUM(SUM($HO88*FctrChngDts!$B$12),SUM($HO88*FctrChngDts!$C$12)),IF(AND($AK88=\"FWP2P3\",$AJ88=FALSE,$HF88=TRUE),SUM(SUM(SUM($HO88,$HQ88)*FctrChngDts!$C$11),SUM(SUM($HP88,$HR88)*FctrChngDts!$C$11)),IF(AND($AK88=\"FWP2P3\",$AJ88=TRUE,$HF88=TRUE),SUM(SUM(SUM($HO88,$HQ88)*FctrChngDts!$C$12),SUM(SUM($HP88,$HR88)*FctrChngDts!$C$12)),IF(AND($AK88=\"FWP3\",$AJ88=FALSE,$HF88=TRUE),SUM(SUM($HQ88*FctrChngDts!$B$11),SUM($HR88*FctrChngDts!$C$11)),IF(AND($AK88=\"FWP3\",$AJ88=TRUE,$HF88=TRUE),SUM(SUM($HQ88*FctrChngDts!$B$12),SUM($HR88*FctrChngDts!$C$12)),IF(AND($Z88=\"Winter\",$AK88=\"SSP1P2\",$AJ88=FALSE,$HF88=TRUE),SUM(SUM(SUM(SUM($HG88,$HI88)*FctrChngDts!$B$9),SUM(SUM($HH88,$HJ88)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM88,$HO88)*FctrChngDts!$B$11),SUM(SUM($HN88,$HP88)*FctrChngDts!$C$11))*$AG88),IF(AND($Z88=\"Winter\",$AK88=\"SSP1P2\",$AJ88=TRUE,$HF88=TRUE),SUM(SUM(SUM(SUM($HG88,$HI88)*FctrChngDts!$B$10), SUM(SUM($HH88,$HJ88)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM88,$HO88)*FctrChngDts!$B$12),SUM(SUM($HN88,$HP88)*FctrChngDts!$C$12))*$AG88),IF(AND($Z88=\"Summer\",$AK88=\"SSP1P2\",$AJ88=FALSE,$HF88=TRUE),SUM(SUM(SUM(SUM($HG88,$HI88)*FctrChngDts!$B$9),SUM(SUM($HH88,$HJ88)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM88,$HO88)*FctrChngDts!$B$11),SUM(SUM($HN88,$HP88)*FctrChngDts!$C$11))-$AJ88),IF(AND($Z88=\"Summer\",$AK88=\"SSP1P2\",$AJ88=TRUE,$HF88=TRUE),SUM(SUM(SUM(SUM($HG88,$HI88)*FctrChngDts!$B$10),SUM(SUM($HH88,$HJ88)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM88,$HO88)*FctrChngDts!$B$12),SUM(SUM($HN88,$HP88)*FctrChngDts!$C$12))-$AJ88),IF(AND($Z88=\"Winter\",$AK88=\"SSP2P3\",$AJ88=FALSE,$HF88=TRUE),SUM(SUM(SUM(SUM($HI88,$HK88)*FctrChngDts!$B$9),SUM(SUM($HJ88,$HL88)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO88,$HQ88)*FctrChngDts!$B$11),SUM(SUM($HP88,$HR88)*FctrChngDts!$C$11))*$AG88),IF(AND($Z88=\"Winter\",$AK88=\"SSP2P3\",$AJ88=TRUE,$HF88=TRUE),SUM(SUM(SUM(SUM($HI88,$HK88)*FctrChngDts!$B$10), SUM(SUM($HJ88,$HL88)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO88,$HQ88)*FctrChngDts!$B$12),SUM(SUM($HP88,$HR88)*FctrChngDts!$C$12))*$AG88),IF(AND($Z88=\"Summer\",$AK88=\"SSP2P3\",$AJ88=FALSE,$HF88=TRUE),SUM(SUM(SUM(SUM($HI88,$HK88)*FctrChngDts!$B$9),SUM(SUM($HJ88,$HL88)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO88,$HQ88)*FctrChngDts!$B$11),SUM(SUM($HP88,$HR88)*FctrChngDts!$C$11))-$AJ88),IF(AND($Z88=\"Summer\",$AK88=\"SSP2P3\",$AJ88=TRUE,$HF88=TRUE),SUM(SUM(SUM(SUM($HI88,$HK88)*FctrChngDts!$B$10), SUM(SUM($HJ88,$HL88)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO88,$HQ88)*FctrChngDts!$B$12),SUM(SUM($HP88,$HR88)*FctrChngDts!$C$12))-$AJ88),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK88=\"FSP1\",$AH88=TRUE,SUM(SUM(SUM($AI88*FctrChngDts!$B$13)*I88),$AR88)>$AD88),$AD88,IF(AND($AK88=\"FSP1\",$AH88=TRUE,SUM(SUM(SUM($AI88*FctrChngDts!$B$13)*$I88),$AR88)<=$AD88),SUM(SUM(SUM($AI88*FctrChngDts!$B$13)*$I88),$AR88),IF(AND($Z88=\"Summer\",$AK88=\"SSP1\",$AH88=TRUE,SUM(SUM(SUM(SUM($I88,$J88)*SUM($AI88*FctrChngDts!$B$13))*$AF88),$AR88)>$AD88),$AD88,IF(AND($Z88=\"Summer\",$AK88=\"SSP1\",$AH88=TRUE,SUM(SUM(SUM(SUM($I88,$J88)*SUM($AI88*FctrChngDts!$B$13))*$AF88),$AR88)<=$AD88),SUM(SUM(SUM(SUM($I88,$J88)*SUM($AI88*FctrChngDts!$B$13))*$AF88),$AR88),IF(AND($Z88=\"Winter\",$AK88=\"SSP1\",$AH88=TRUE,SUM(SUM(SUM(SUM($I88,$J88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AU88:$AW88)),$AR88)>$AD88),$AD88,IF(AND($Z88=\"Winter\",$AK88=\"SSP1\",$AH88=TRUE,SUM(SUM(SUM(SUM($I88,$J88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AU88:$AW88)),$AR88)<=$AD88),SUM(SUM(SUM(SUM($I88,$J88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AU88:$AW88)),$AR88),IF(AND($AK88=\"FSP1P2\",$AH88=TRUE,SUM(SUM(SUM(SUM($I88,$K88)*SUM($AI88*FctrChngDts!$B$13))*$AF88),$AR88)>$AD88),$AD88,IF(AND($AK88=\"FSP1P2\",$AH88=TRUE,SUM(SUM(SUM(SUM($I88,$K88)*SUM($AI88*FctrChngDts!$B$13))*$AF88),$AR88)<=$AD88),SUM(SUM(SUM(SUM($I88,$K88)*SUM($AI88*FctrChngDts!$B$13))*$AF88),$AR88),IF(AND($Z88=\"Summer\",$AK88=\"SSP1P2\",$AH88=TRUE,SUM(SUM(SUM(SUM($I88,$K88,$J88,$L88)*SUM($AI88*FctrChngDts!$B$13))*$AF88),$AR88)>$AD88),$AD88,IF(AND($Z88=\"Summer\",$AK88=\"SSP1P2\",$AH88=TRUE,SUM(SUM(SUM(SUM($I88,$K88,$J88,$L88)*SUM($AI88*FctrChngDts!$B$13))*$AF88),$AR88)<=$AD88),SUM(SUM(SUM(SUM($I88,$K88,$J88,$L88)*SUM($AI88*FctrChngDts!$B$13))*$AF88),$AR88),IF(AND($Z88=\"Winter\",$AK88=\"SSP1P2\",$AH88=TRUE,SUM(SUM(SUM(SUM($I88,$K88,$J88,$L88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AU88:$AW88)),$AR88)>$AD88),$AD88,IF(AND($Z88=\"Winter\",$AK88=\"SSP1P2\",$AH88=TRUE,SUM(SUM(SUM(SUM($I88,$K88,$J88,$L88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AU88:$AW88)),$AR88)<=$AD88),MIN($AD88,SUM($AL88,SUM(SUM(SUM(SUM($I88,$K88,$J88,$L88)*SUM($AI88*FctrChngDts!$B$13))*$AF88)))),IF(AND($AK88=\"FSP2\",$AH88=TRUE,SUM(SUM(SUM($AI88*FctrChngDts!$B$13)*$K88),$AR88)>$AD88),$AD88,IF(AND($AK88=\"FSP2\",$AH88=TRUE,SUM(SUM(SUM($AI88*FctrChngDts!$B$13)*$K88),$AR88)<=$AD88),SUM(SUM(SUM($AI88*FctrChngDts!$B$13)*$K88),$AR88),IF(AND($Z88=\"Summer\",$AK88=\"SSP2\",$AH88=TRUE,SUM(SUM(SUM(SUM($K88,$L88)*SUM($AI88*FctrChngDts!$B$13))*$AF88),$AR88)>$AD88),$AD88,IF(AND($Z88=\"Summer\",$AK88=\"SSP2\",$AH88=TRUE,SUM(SUM(SUM(SUM($K88,$L88)*SUM($AI88*FctrChngDts!$B$13))*$AF88),$AR88)<=$AD88),SUM(SUM(SUM(SUM($K88,$L88)*SUM($AI88*FctrChngDts!$B$13))*$AF88),$AR88),IF(AND($Z88=\"Winter\",$AK88=\"SSP2\",$AH88=TRUE,SUM(SUM(SUM(SUM($K88,$L88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AU88:$AW88)),$AR88)>$AD88),$AD88,IF(AND($Z88=\"Winter\",$AK88=\"SSP2\",$AH88=TRUE,SUM(SUM(SUM(SUM($K88,$L88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AU88:$AW88)),$AR88)<=$AD88),SUM(SUM(SUM(SUM($K88,$L88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AU88:$AW88)),$AR88),IF(AND($AK88=\"FSP2P3\",$AH88=TRUE,SUM(SUM(SUM(SUM($K88,$M88)*SUM($AI88*FctrChngDts!$B$13))*$AF88),$AR88)>$AD88),$AD88,IF(AND($AK88=\"FSP2P3\",$AH88=TRUE,SUM(SUM(SUM(SUM($K88,$M88)*SUM($AI88*FctrChngDts!$B$13))*$AF88),$AR88)<=$AD88),SUM(SUM(SUM(SUM($K88,$M88)*SUM($AI88*FctrChngDts!$B$13))*$AF88),$AR88),IF(AND($Z88=\"Summer\",$AK88=\"SSP2P3\",$AH88=TRUE,SUM(SUM(SUM(SUM($K88,$L88,$M88,$N88)*SUM($AI88*FctrChngDts!$B$13))*$AF88),$AR88)>$AD88),$AD88,IF(AND($Z88=\"Summer\",$AK88=\"SSP2P3\",$AH88=TRUE,SUM(SUM(SUM(SUM($K88,$L88,$M88,$N88)*SUM($AI88*FctrChngDts!$B$13))*$AF88),$AR88)<=$AD88),SUM(SUM(SUM(SUM($K88,$L88,$M88,$N88)*SUM($AI88*FctrChngDts!$B$13))*$AF88),$AR88),IF(AND($Z88=\"Winter\",$AK88=\"SSP2P3\",$AH88=TRUE,SUM(SUM(SUM(SUM($K88,$L88,$M88,$N88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AU88:$AW88)),$AR88)>$AD88),$AD88,IF(AND($Z88=\"Winter\",$AK88=\"SSP2P3\",$AH88=TRUE,SUM(SUM(SUM(SUM($K88,$L88,$M88,$N88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AU88:$AW88)),$AR88)<=$AD88),SUM(SUM(SUM(SUM($K88,$L88,$M88,$N88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AU88:$AW88)),$AR88),IF(AND($AK88=\"FSP3\",$AH88=TRUE,SUM(SUM(SUM($AI88*FctrChngDts!$B$13)*$M88),$AR88)>$AD88),$AD88,IF(AND($AK88=\"FSP3\",$AH88=TRUE,SUM(SUM(SUM($AI88*FctrChngDts!$B$13)*$M88),$AR88)<=$AD88),SUM(SUM(SUM($AI88*FctrChngDts!$B$13)*$M88),$AR88),IF(AND($Z88=\"Summer\",$AK88=\"SSP3\",$AH88=TRUE,SUM(SUM(SUM(SUM($M88,$N88)*SUM($AI88*FctrChngDts!$B$13))*$AF88),$AR88)>$AD88),$AD88,IF(AND($Z88=\"Summer\",$AK88=\"SSP3\",$AH88=TRUE,SUM(SUM(SUM(SUM($M88,$N88)*SUM($AI88*FctrChngDts!$B$13))*$AF88),$AR88)<=$AD88),SUM(SUM(SUM(SUM($M88,$N88)*SUM($AI88*FctrChngDts!$B$13))*$AF88),$AR88),IF(AND($Z88=\"Winter\",$AK88=\"SSP3\",$AH88=TRUE,SUM(SUM(SUM(SUM($M88,$N88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AU88:$AW88)),$AR88)>$AD88),$AD88,IF(AND($Z88=\"Winter\",$AK88=\"SSP3\",$AH88=TRUE,SUM(SUM(SUM(SUM($M88,$N88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AU88:$AW88)),$AR88)<=$AD88),SUM(SUM(SUM(SUM($M88,$N88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AU88:$AW88)),$AR88),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK88=\"FWP1\",$AH88=TRUE,SUM(SUM(SUM($AI88*FctrChngDts!$B$13)*$J88),$AU88)>$AE88),$AE88,IF(AND($AK88=\"FWP1\",$AH88=TRUE,SUM(SUM(SUM($AI88*FctrChngDts!$B$13)*$J88),$AU88)<=$AE88),SUM(SUM(SUM($AI88*FctrChngDts!$B$13)*$J88),$AU88),IF(AND($Z88=\"Winter\",$AK88=\"SSP1\",$AH88=TRUE,SUM(SUM(SUM(SUM($I88,$J88)*SUM($AI88*FctrChngDts!$B$13))*$AG88),$AU88)>$AE88),$AE88,IF(AND($Z88=\"Winter\",$AK88=\"SSP1\",$AH88=TRUE,SUM(SUM(SUM(SUM($I88,$J88)*SUM($AI88*FctrChngDts!$B$13))*$AG88),$AU88)<=$AE88),SUM(SUM(SUM(SUM($I88,$J88)*SUM($AI88*FctrChngDts!$B$13))*$AG88),$AU88),IF(AND($Z88=\"Summer\",$AK88=\"SSP1\",$AH88=TRUE,SUM(SUM(SUM(SUM($I88,$J88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AR88:$AT88)),$AU88)>$AE88),$AE88,IF(AND($Z88=\"Summer\",$AK88=\"SSP1\",$AH88=TRUE,SUM(SUM(SUM(SUM($I88,$J88)*SUM($AI88*FctrChngDts!$B$13))- SUM($AR88:$AT88)),$AU88)<=$AE88),SUM(SUM(SUM(SUM($I88,$J88)*SUM($AI88*FctrChngDts!$B$13))- SUM($AR88:$AT88)),$AU88),IF(AND($AK88=\"FWP1P2\",$AH88=TRUE,SUM(SUM(SUM(SUM($J88,$L88)*SUM($AI88*FctrChngDts!$B$13))*$AG88),$AU88)>$AE88),$AE88,IF(AND($AK88=\"FWP1P2\",$AH88=TRUE,SUM(SUM(SUM(SUM($J88,$L88)*SUM($AI88*FctrChngDts!$B$13))*$AG88),$AU88)<=$AE88),SUM(SUM(SUM(SUM($J88,$L88)*SUM($AI88*FctrChngDts!$B$13))*$AG88),$AU88),IF(AND($Z88=\"Winter\",$AK88=\"SSP1P2\",$AH88=TRUE,SUM(SUM(SUM(SUM($I88,$K88,$J88,$L88)*SUM($AI88*FctrChngDts!$B$13))*$AG88),$AU88)>$AE88),$AE88,IF(AND($Z88=\"Winter\",$AK88=\"SSP1P2\",$AH88=TRUE,SUM(SUM(SUM(SUM($I88,$K88,$J88,$L88)*SUM($AI88*FctrChngDts!$B$13))*$AG88),$AU88)<=$AE88),SUM(SUM(SUM(SUM($I88,$K88,$J88,$L88)*SUM($AI88*FctrChngDts!$B$13))*$AG88),$AU88),IF(AND($Z88=\"Summer\",$AK88=\"SSP1P2\",$AH88=TRUE,SUM(SUM(SUM(SUM($I88,$K88,$J88,$L88)*SUM($AI88*FctrChngDts!$B$13))- SUM($AR88:$AT88)),$AU88)>$AE88),$AE88,IF(AND($Z88=\"Summer\",$AK88=\"SSP1P2\",$AH88=TRUE,SUM(SUM(SUM(SUM($I88,$K88,$J88,$L88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AR88:$AT88)),$AU88)<=$AE88),SUM(SUM(SUM(SUM($I88,$K88,$J88,$L88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AR88:$AT88)),$AU88),IF(AND($AK88=\"FWP2\",$AH88=TRUE,SUM(SUM(SUM($AI88*FctrChngDts!$B$13)*$L88),$AU88)>$AE88),$AE88,IF(AND($AK88=\"FWP2\",$AH88=TRUE,SUM(SUM(SUM($AI88*FctrChngDts!$B$13)*$L88),$AU88)<=$AE88),SUM(SUM(SUM($AI88*FctrChngDts!$B$13)*$L88),$AU88),IF(AND($Z88=\"Winter\",$AK88=\"SSP2\",$AH88=TRUE,SUM(SUM(SUM(SUM($K88,$L88)*SUM($AI88*FctrChngDts!$B$13))*$AG88),$AU88)>$AE88),$AE88,IF(AND($Z88=\"Winter\",$AK88=\"SSP2\",$AH88=TRUE,SUM(SUM(SUM(SUM($K88,$L88)*SUM($AI88*FctrChngDts!$B$13))*$AG88),$AU88)<=$AE88),SUM(SUM(SUM(SUM($K88,$L88)*SUM($AI88*FctrChngDts!$B$13))*$AG88),$AU88),IF(AND($Z88=\"Summer\",$AK88=\"SSP2\",$AH88=TRUE,SUM(SUM(SUM(SUM($K88,$L88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AR88:$AT88)),$AU88)>$AE88),$AE88,IF(AND($Z88=\"Summer\",$AK88=\"SSP2\",$AH88=TRUE,SUM(SUM(SUM(SUM($K88,$L88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AR88:$AT88)),$AU88)<=$AE88),SUM(SUM(SUM(SUM($K88,$L88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AR88:$AT88)),$AU88),IF(AND($AK88=\"FWP2P3\",$AH88=TRUE,SUM(SUM(SUM(SUM($L88,$N88)*SUM($AI88*FctrChngDts!$B$13))*$AG88),$AU88)>$AE88),$AE88,IF(AND($AK88=\"FWP2P3\",$AH88=TRUE,SUM(SUM(SUM(SUM($L88,$N88)*SUM($AI88*FctrChngDts!$B$13))*$AG88),$AU88)<=$AE88),SUM(SUM(SUM(SUM($L88,$N88)*SUM($AI88*FctrChngDts!$B$13))*$AG88),$AU88),IF(AND($Z88=\"Winter\",$AK88=\"SSP2P3\",$AH88=TRUE,SUM(SUM(SUM(SUM($K88,$L88,$M88,$N88)*SUM($AI88*FctrChngDts!$B$13))*$AG88),$AU88)>$AE88),$AE88,IF(AND($Z88=\"Winter\",$AK88=\"SSP2P3\",$AH88=TRUE,SUM(SUM(SUM(SUM($K88,$L88,$M88,$N88)*SUM($AI88*FctrChngDts!$B$13))*$AG88),$AU88)<=$AE88),SUM(SUM(SUM(SUM($K88,$L88,$M88,$N88)*SUM($AI88*FctrChngDts!$B$13))*$AG88),$AU88),IF(AND($Z88=\"Summer\",$AK88=\"SSP2P3\",$AH88=TRUE,SUM(SUM(SUM(SUM($K88,$L88,$M88,$N88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AR88:$AT88)),$AU88)>$AE88),$AE88,IF(AND($Z88=\"Summer\",$AK88=\"SSP2P3\",$AH88=TRUE,SUM(SUM(SUM(SUM($K88,$L88,$M88,$N88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AR88:$AT88)),$AU88)<=$AE88),SUM(SUM(SUM(SUM($K88,$L88,$M88,$N88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AR88:$AT88)),$AU88),IF(AND($AK88=\"FWP3\",$AH88=TRUE,SUM(SUM(SUM($AI88*FctrChngDts!$B$13)*$N88),$AU88)>$AE88),$AE88,IF(AND($AK88=\"FWP3\",$AH88=TRUE,SUM(SUM(SUM($AI88*FctrChngDts!$B$13)*$N88),$AU88)<=$AE88),SUM(SUM(SUM($AI88*FctrChngDts!$B$13)*$N88),$AU88),IF(AND($Z88=\"Winter\",$AK88=\"SSP3\",$AH88=TRUE,SUM(SUM(SUM(SUM($M88,$N88)*SUM($AI88*FctrChngDts!$B$13))*$AG88),$AU88)>$AE88),$AE88,IF(AND($Z88=\"Winter\",$AK88=\"SSP3\",$AH88=TRUE,SUM(SUM(SUM(SUM($M88,$N88)*SUM($AI88*FctrChngDts!$B$13))*$AG88),$AU88)<=$AE88),SUM(SUM(SUM(SUM($M88,$N88)*SUM($AI88*FctrChngDts!$B$13))*$AG88),$AU88),IF(AND($Z88=\"Summer\",$AK88=\"SSP3\",$AH88=TRUE,SUM(SUM(SUM(SUM($M88,$N88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AR88:$AT88)),$AU88)>$AE88),$AE88,IF(AND($Z88=\"Summer\",$AK88=\"SSP3\",$AH88=TRUE,SUM(SUM(SUM(SUM($M88,$N88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AR88:$AT88)),$AU88)<=$AE88),SUM(SUM(SUM(SUM($M88,$N88)*SUM($AI88*FctrChngDts!$B$13))-SUM($AR88:$AT88)),$AU88),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I88>0,$AH88=FALSE),SUM($AR88*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I88>0,$AH88=TRUE),SUM($AX88*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I88>0,$AH88=FALSE),SUM($AS88*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I88>0,$AH88=TRUE),SUM($AY88*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I88>0,$AH88=FALSE),SUM($AT88*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I88>0,$AH88=TRUE),SUM($AZ88*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J88>0,$AH88=FALSE),SUM($AU88*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J88>0,$AH88=TRUE),SUM($BA88*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J88>0,$AH88=FALSE),SUM($AV88*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J88>0,$AH88=TRUE),SUM($BB88*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J88>0,$AH88=FALSE),SUM($AW88*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J88>0,$AH88=TRUE),SUM($BC88*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K88>0,$AH88=FALSE),SUM($AR88*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K88>0,$AH88=TRUE),SUM($AX88*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K88>0,$AH88=FALSE),SUM($AS88*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K88>0,$AH88=TRUE),SUM($AY88*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K88>0,$AH88=FALSE),SUM($AT88*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K88>0,$AH88=TRUE),SUM($AZ88*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L88>0,$AH88=FALSE),SUM($AU88*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L88>0,$AH88=TRUE),SUM($BA88*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L88>0,$AH88=FALSE),SUM($AV88*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L88>0,$AH88=TRUE),SUM($BB88*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L88>0,$AH88=FALSE),SUM($AW88*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L88>0,$AH88=TRUE),SUM($BC88*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M88>0,$AH88=FALSE),SUM($AR88*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M88>0,$AH88=TRUE),SUM($AX88*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M88>0,$AH88=FALSE),SUM($AS88*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M88>0,$AH88=TRUE),SUM($AY88*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M88>0,$AH88=FALSE),SUM($AT88*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M88>0,$AH88=TRUE),SUM($AZ88*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N88>0,$AH88=FALSE),SUM($AU88*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N88>0,$AH88=TRUE),SUM($BA88*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N88>0,$AH88=FALSE),SUM($AV88*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N88>0,$AH88=TRUE),SUM($BB88*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N88>0,$AH88=FALSE),SUM($AW88*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N88>0,$AH88=TRUE),SUM($BC88*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I88=0,0,IF(AND($I88>0,$K88>0,$AH88=FALSE),SUM($AR88/$P88*$I88),IF(AND($I88>0,$K88=0,$AH88=FALSE),$AR88,IF(AND($I88>0,$K88>0,$AH88=TRUE),ROUND(MIN($HU88,SUM(SUM($I88,$K88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA88,SUM(SUM($I88,$K88)*(FctrChngDts!$B$13)*$AI88)*$IA88)),0),IF(AND($I88>0,$K88=0,$AH88=TRUE),$AX88))))),0)","v":0},{"$f":"ROUND(IF($I88=0,0,IF(AND($I88>0,$K88>0,$AH88=FALSE),SUM($AS88/$P88*$I88),IF(AND($I88>0,$K88=0,$AH88=FALSE),$AS88,IF(AND($I88>0,$K88>0,$AH88=TRUE),ROUND(MIN(SUM($HU88-$BW88),SUM(SUM($I88,$K88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA88)*3),0),IF(AND($I88>0,$K88=0,$AH88=TRUE),$AY88))))),0)","v":0},0,{"$f":"IF($J88=0,0,IF(AND($J88>0,$L88=0,$N88=0,$AH88=FALSE,$AJ88=FALSE),ROUND(MIN($HX88,SUM($AU88,$BA88)),0),IF(AND($J88>0,$L88=0,$N88=0,$AH88=TRUE,$AJ88=FALSE),ROUND(MIN($HX88,SUM($AU88,SUM($J88*$AI88*FctrChngDts!$B$13))),0),IF(AND($J88>0,$L88>0,$N88=0,$AH88=FALSE,$AJ88=FALSE),ROUND(MIN($HX88,SUM(SUM($J88,$L88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA88,SUM(SUM($J88,$L88)*(FctrChngDts!$B$13)*$AI88)*$IA88)),0),IF(AND($J88>0,$L88>0,$N88=0,$AH88=TRUE,$AJ88=FALSE),ROUND(MIN($HX88,SUM(SUM(SUM(SUM($J88,$L88)*FctrChngDts!$C$11*$IA88),SUM(SUM($J88,$L88)*SUM(FctrChngDts!$B$13*$AI88)*$IA88)))),0),IF(AND($J88>0,$L88=0,$N88=0,$AH88=FALSE,$AJ88=TRUE),ROUND(MIN($HX88,SUM($AU88,$BA88)),0),IF(AND($J88>0,$L88=0,$N88=0,$AH88=TRUE,$AJ88=TRUE),ROUND(MIN($HX88,SUM($AU88,SUM($J88*$AI88*FctrChngDts!$B$13))),0),IF(AND($J88>0,$L88>0,$N88=0,$AH88=FALSE,$AJ88=TRUE),ROUND(MIN($HX88,SUM(SUM($J88,$L88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA88,SUM(SUM($J88,$L88)*(FctrChngDts!$B$13)*$AI88)*$IA88)),0),IF(AND($J88>0,$L88>0,$N88=0,$AH88=TRUE,$AJ88=TRUE),ROUND(MIN($HX88,SUM(SUM(SUM(SUM($J88,$L88)*FctrChngDts!$C$12*$IA88),SUM(SUM($J88,$L88)*SUM(FctrChngDts!$B$13*$AI88)*$IA88)))),0))))))))))","v":0},{"$f":"IF($J88=0,0,IF(AND($J88>0,$L88=0,$N88=0,$AH88=FALSE,$AJ88=FALSE),ROUND(MIN(SUM($HX88-$BZ88),SUM($AU88*3)),0),IF(AND($J88>0,$L88=0,$N88=0,$AH88=TRUE,$AJ88=FALSE),ROUND(MIN(SUM($HX88-$BZ88),SUM(SUM($J88,$L88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA88)*3),0),IF(AND($J88>0,$L88>0,$N88=0,$AH88=FALSE,$AJ88=FALSE),ROUND(MIN(SUM($HX88-$BZ88),SUM(SUM($J88,$L88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA88)*3),0),IF(AND($J88>0,$L88>0,$N88=0,$AH88=TRUE,$AJ88=FALSE),ROUND(MIN(SUM($HX88-$BZ88),SUM(SUM($J88,$L88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA88)*3),0),IF(AND($J88>0,$L88=0,$N88=0,$AH88=FALSE,$AJ88=TRUE),ROUND(MIN(SUM($HX88-$BZ88),SUM($AU88*3)),0),IF(AND($J88>0,$L88=0,$N88=0,$AH88=TRUE,$AJ88=TRUE),ROUND(MIN(SUM($HX88-$BZ88),SUM(SUM($J88,$L88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA88)*3),0),IF(AND($J88>0,$L88>0,$N88=0,$AH88=FALSE,$AJ88=TRUE),ROUND(MIN(SUM($HX88-$BZ88),SUM(SUM($J88,$L88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA88)*3),0),IF(AND($J88>0,$L88>0,$N88=0,$AH88=TRUE,$AJ88=TRUE),ROUND(MIN(SUM($HX88-$BZ88),SUM(SUM($J88,$L88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA88)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K88=0,0,IF(AND($I88>0,$K88>0,$M88=0,$AH88=FALSE),SUM($AR88-$BW88),IF(AND($I88=0,$K88>0,$M88>0,$AH88=FALSE),SUM($AR88/$P88*$K88),IF(AND($I88=0,$K88>0,$M88=0,$AH88=FALSE),$AR88,IF($K88=0,0,IF(AND($I88>0,$K88>0,$M88=0,$AH88=TRUE),ROUND(MIN($HV88,SUM(SUM($I88,$K88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB88,SUM(SUM($I88,$K88)*(FctrChngDts!$B$13)*$AI88)*$IB88)),0),IF(AND($I88=0,$K88>0,$M88>0,$AH88=TRUE),ROUND(MIN($HV88,SUM(SUM($I88,$K88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB88,SUM(SUM($I88,$K88)*(FctrChngDts!$B$13)*$AI88)*$IB88)),0),IF(AND($I88=0,$K88>0,$M88=0,$AH88=TRUE),$AX88)))))))),0)","v":0},{"$f":"ROUND(IF($K88=0,0,IF(AND($I88>0,$K88>0,$M88=0,$AH88=FALSE),SUM($AS88-$BX88),IF(AND($I88=0,$K88>0,$M88>0,$AH88=FALSE),SUM($AS88/$P88*$K88),IF(AND($I88=0,$K88>0,$M88=0,$AH88=FALSE),$AS88,IF($K88=0,0,IF(AND($I88>0,$K88>0,$M88=0,$AH88=TRUE),ROUND(MIN(SUM($HV88-$BW88),SUM(SUM($I88,$K88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB88)*3),0),IF(AND($I88=0,$K88>0,$M88>0,$AH88=TRUE),ROUND(MIN(SUM($HV88-$BW88),SUM(SUM($I88,$K88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB88)*3),0),IF(AND($I88=0,$K88>0,$M88=0,$AH88=TRUE),$AY88)))))))),0)","v":0},0,{"$f":"IF($L88=0,0,IF(AND($J88>0,$L88>0,$N88=0,$AH88=FALSE,$AJ88=FALSE),ROUND(MIN($HY88,SUM(SUM($J88,$L88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB88,SUM(SUM($J88,$L88)*(FctrChngDts!$B$13)*$AI88)*$IB88)),0),IF(AND($J88>0,$L88>0,$N88=0,$AH88=TRUE,$AJ88=FALSE),ROUND(MIN($HY88,SUM(SUM(SUM(SUM($J88,$L88)*FctrChngDts!$C$11*$IB88),SUM(SUM($J88,$L88)*SUM(FctrChngDts!$B$13*$AI88)*$IB88)))),0),IF(AND($J88=0,$L88>0,$N88=0,$AH88=FALSE,$AJ88=FALSE),ROUND(MIN($HY88,SUM($L88*FctrChngDts!$C$11)),0),IF(AND($J88=0,$L88>0,$N88=0,$AH88=TRUE,$AJ88=FALSE),ROUND(MIN($HY88,SUM(SUM(SUM(SUM($J88,$L88)*FctrChngDts!$C$11*$IB88),SUM(SUM($J88,$L88)*SUM(FctrChngDts!$B$13*$AI88)*$IB88)))),0),IF(AND($J88>0,$L88>0,$N88=0,$AH88=FALSE,$AJ88=TRUE),ROUND(MIN($HY88,SUM(SUM($J88,$L88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB88,SUM(SUM($J88,$L88)*(FctrChngDts!$B$13)*$AI88)*$IB88)),0),IF(AND($J88>0,$L88>0,$N88=0,$AH88=TRUE,$AJ88=TRUE),ROUND(MIN($HY88,SUM(SUM(SUM(SUM($J88,$L88)*FctrChngDts!$C$12*$IB88),SUM(SUM($J88,$L88)*SUM(FctrChngDts!$B$13*$AI88)*$IB88)))),0),IF(AND($J88=0,$L88>0,$N88=0,$AH88=FALSE,$AJ88=TRUE),ROUND(MIN($HY88,SUM($L88*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J88=0,$L88>0,$N88=0,$AH88=TRUE,$AJ88=TRUE),ROUND(MIN($HY88,SUM(SUM(SUM(SUM($J88,$L88)*FctrChngDts!$C$12*$IB88),SUM(SUM($J88,$L88)*SUM(FctrChngDts!$B$13*$AI88)*$IB88)))),0))))))))))","v":0},{"$f":"IF($L88=0,0,IF(AND($J88>0,$L88>0,$N88=0,$AH88=FALSE,$AJ88=FALSE),ROUND(MIN(SUM($HY88-$CF88),SUM(SUM($J88,$L88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB88)*3),0),IF(AND($J88>0,$L88>0,$N88=0,$AH88=TRUE,$AJ88=FALSE),ROUND(MIN(SUM($HY88-$CF88),SUM(SUM($J88,$L88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB88)*3),0),IF(AND($J88=0,$L88>0,$N88=0,$AH88=FALSE,$AJ88=FALSE),ROUND(MIN(SUM($HY88-$CF88),SUM($AU88*3)),0),IF(AND($J88=0,$L88>0,$N88=0,$AH88=TRUE,$AJ88=FALSE),ROUND(MIN(SUM($HY88-$CF88),SUM(SUM($J88,$L88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB88)*3),0),IF(AND($J88>0,$L88>0,$N88=0,$AH88=FALSE,$AJ88=TRUE),ROUND(MIN(SUM($HY88-$CF88),SUM(SUM($J88,$L88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB88)*3),0),IF(AND($J88>0,$L88>0,$N88=0,$AH88=TRUE,$AJ88=TRUE),ROUND(MIN(SUM($HY88-$CF88),SUM(SUM($J88,$L88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB88)*3),0),IF(AND($J88=0,$L88>0,$N88=0,$AH88=FALSE,$AJ88=TRUE),ROUND(MIN(SUM($HY88-$CF88),SUM($AU88*3)),0),IF(AND($J88=0,$L88>0,$N88=0,$AH88=TRUE,$AJ88=TRUE),ROUND(MIN(SUM($HY88-$CF88),SUM(SUM($J88,$L88)*IF($AJ88=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB88)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S88>0,Account!$AG$2=TRUE,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH88=FALSE),SUM(Usage!$BW88:$CB88)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V88>0,Account!$AG$2=TRUE,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH88=FALSE),SUM(Usage!$CC88:$CH88)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y88>0,Account!$AG$2=TRUE,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH88=FALSE),SUM(Usage!$CI88:$CN88)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH88=TRUE,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S88),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S88)),2)","v":0},{"$f":"ROUND(IF(OR($AH88=TRUE,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V88),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V88)),2)","v":0},{"$f":"IF(OR($AH88=TRUE,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y88),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y88))","v":0},{"$f":"ROUND(IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW88),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW88)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX88),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX88)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY88),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY88)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ88),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ88)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA88),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA88)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB88),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB88)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S88),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC88),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC88)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD88),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD88)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE88),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE88)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF88),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF88)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG88),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG88)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH88),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH88)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V88),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI88),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI88))","v":0},{"$f":"IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ88),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ88))","v":0},{"$f":"IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK88),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK88))","v":0},{"$f":"IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL88),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL88))","v":0},{"$f":"IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM88),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM88))","v":0},{"$f":"IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN88),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN88))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y88)","v":0},0,0,0,0,{"$f":"IF($DW88>IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV88*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV88*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW88-IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV88*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV88*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV88<$DW88,SUM($DW88-$DV88),0))","v":0},{"$f":"IF(OR(AND($D88<=FctrChngDts!$B$14,Usage!$E88>FctrChngDts!$B$14),AND(Usage!$D88<=FctrChngDts!$C$14,Usage!$E88>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW88),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX88),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY88),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ88),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA88),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB88),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC88),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD88),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE88),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF88),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG88),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH88),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI88)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ88)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK88)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL88)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM88)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN88)","v":0},0,{"$f":"IF(AND($S88>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E88<>\"D-CARE\",Tenant!$F88=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET88=TRUE,$S88>0,$V88=0),SUM(SUM($BW88:$CB88)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET88=TRUE,$S88>0,$V88>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW88:$CB88)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET88=TRUE,$S88>0,$V88>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW88:$CB88)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S88>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S88>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S88>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV88=TRUE,$S88>0,$V88=0),SUM(SUM($BW88:$CB88)*'CRS1'!$P$2),IF(AND($EV88=TRUE,$S88>0,$V88>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW88:$CB88)*'CRS1'!$P$2),IF(AND($EV88=TRUE,$S88>0,$V88>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW88:$CB88)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S88>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX88=TRUE,$S88>0,$V88=0),SUM(SUM($BW88:$CB88)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX88=TRUE,$S88>0,$V88>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW88:$CB88)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX88=TRUE,$S88>0,$V88>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW88:$CB88)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S88>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ88=TRUE,$S88>0),SUM(SUM($BW88:$CB88)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V88>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E88<>\"D-CARE\",Tenant!$F88=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB88=TRUE,$S88>0,$V88>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC88:$CH88)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB88=TRUE,$S88>0,$V88>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC88:$CH88)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB88=TRUE,$V88>0,$Y88>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC88:$CH88)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB88=TRUE,$V88>0,$Y88>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC88:$CH88)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB88=TRUE,$S88=0,$V88>0,$Y88=0),SUM(SUM($CC88:$CH88)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V88>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V88>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V88>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD88=TRUE,$S88>0,$V88>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC88:$CH88)*'CRS2'!$P$2),IF(AND($FD88=TRUE,$S88>0,$V88>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC88:$CH88)*'CRS2'!$P$2),IF(AND($FD88=TRUE,$V88>0,$Y88>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC88:$CH88)*'CRS2'!$P$2),IF(AND($FD88=TRUE,$V88>0,$Y88>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC88:$CH88)*'CRS2'!$P$2),IF(AND($FD88=TRUE,$S88=0,$V88>0,$Y88=0),SUM(SUM($CC88:$CH88)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V88>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF88=TRUE,$S88>0,$V88>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC88:$CH88)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF88=TRUE,$S88>0,$V88>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC88:$CH88)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF88=TRUE,$V88>0,$Y88>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC88:$CH88)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF88=TRUE,$V88>0,$Y88>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC88:$CH88)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF88=TRUE,$S88=0,$V88>0,$Y88=0),SUM(SUM($CC88:$CH88)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V88>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH88=TRUE,$V88>0),SUM(SUM($CC88:$CH88)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y88>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E88<>\"D-CARE\",Tenant!$F88=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ88=TRUE,$V88=0,$Y88>0),SUM(SUM($CI88:$CN88)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ88=TRUE,$V88>0,$Y88>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI88:$CN88)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ88=TRUE,$V88>0,$Y88>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI88:$CN88)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y88>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y88>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y88>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL88=TRUE,$V88=0,$Y88>0),SUM(SUM($CI88:$CN88)*'CRS3'!$P$2),IF(AND($FL88=TRUE,$V88>0,$Y88>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI88:$CN88)*'CRS3'!$P$2),IF(AND($FL88=TRUE,$V88>0,$Y88>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI88:$CN88)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y88>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN88=TRUE,$V88=0,$Y88>0),SUM(SUM($CI88:$CN88)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN88=TRUE,$V88>0,$Y88>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI88:$CN88)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN88=TRUE,$V88>0,$Y88>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI88:$CN88)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y88>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP88=TRUE,$Y88>0),SUM(SUM($CI88:$CN88)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR88:$FT88))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO88:$CQ88,$FR88:$FT88))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA88:$EF88)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG88:$EL88)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM88:$ER88)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV88,$CO88:$CQ88,$EA88:$ER88)/$P88)*$S88*FctrChngDts!$B$15),SUM(SUM(SUM($DV88,$CO88:$CQ88,$FR88:$FT88)/$P88)*$S88*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV88,$CO88:$CQ88,$EA88:$ER88)/$P88)*$V88*FctrChngDts!$B$15),SUM(SUM(SUM($DV88,$CO88:$CQ88,$FR88:$FT88)/$P88)*$V88*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV88,$CO88:$CQ88,$EA88:$ER88)/$P88)*$Y88*FctrChngDts!$B$15),SUM(SUM(SUM($DV88,$CO88:$CQ88,$FR88:$FT88)/$P88)*$Y88*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA88*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI88*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ88*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ88,$FU88,$GF88,$GZ88:$HE88),IF(Account!$Q$2=TRUE,SUM($DZ88,$FV88,$GF88,$GZ88:$HE88),SUM($DZ88,$ES88,$FU88:$FV88,$GF88,$GZ88:$HE88)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E88),Usage!$P88,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D88,FctrChngDts!$C$17<=Usage!$E88),SUM(FctrChngDts!$C$17-Usage!$D88),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E88),Usage!$P88,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D88,FctrChngDts!$C$19<=Usage!$E88),SUM(FctrChngDts!$C$19-Usage!$D88),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK88*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK88*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL88*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL88*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D88))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A88,Tenant!$A:$J,8,FALSE)=TRUE,$GG88<0),0,SUM(SUM(SUM($GG88/$P88*$GP88)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A88,Tenant!$A:$J,8,FALSE)=TRUE,$GG88<0),0,SUM(SUM(SUM($GG88/$P88*$GQ88)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D88))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A88,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV88*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A88,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW88*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU88:$DA88,$EU88,$EA88:$EF88,$FA88)-SUM(SUM($BW88:$CB88)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD88:$DJ88,$FC88,$EG88:$EL88,$FI88)-SUM(SUM($CC88:$CH88)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM88:$DS88,$FK88,$EM88:$ER88,$FQ88)-SUM(SUM($CI88:$CN88)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO88,$CU88:$DA88,$EU88,$EW88,$EY88,$EA88:$EF88,$FA88,$CP88,$DD88:$DJ88,$FC88,$FE88,$FG88,$EG88:$EL88,$FI88)/$P88*$S88)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO88,$CU88:$DA88,$EU88,$EW88,$EY88,$EA88:$EF88,$FA88,$CP88,$DD88:$DJ88,$FC88,$FE88,$FG88,$EG88:$EL88,$FI88)/$P88*$V88)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ88,$DM88:$DS88,$FK88,$FM88,$FO88,$EM88:$ER88,$FQ88)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D88,BslnAllctnCrrnt!$A$1<=$E88),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK88=\"FSP1\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$Q88,BslnAllctnCrrnt!$A$1<$R88),SUM(BslnAllctnCrrnt!$A$1-$Q88),IF(AND($AK88=\"FSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$Q88,BslnAllctnCrrnt!$A$1<$R88),SUM(BslnAllctnCrrnt!$A$1-$Q88),IF(AND($AK88=\"FSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),$I88,IF(AND($AK88=\"SSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$Q88,BslnAllctnCrrnt!$A$1<$R88),SUM(BslnAllctnCrrnt!$A$1-$Q88),IF(AND($AK88=\"SSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),$I88,0)))))","v":0},{"$f":"IF(AND($AK88=\"FSP1\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$Q88,BslnAllctnCrrnt!$A$1<$R88),SUM($I88-$HG88),IF(AND($AK88=\"FSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$Q88,BslnAllctnCrrnt!$A$1<$R88),SUM($I88-$HG88),IF(AND($AK88=\"FSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM($I88-$HG88),IF(AND($AK88=\"SSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$Q88,BslnAllctnCrrnt!$A$1<$R88),SUM($I88-$HG88),IF(AND($AK88=\"SSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM($I88-$HG88),0)))))","v":0},{"$f":"IF(AND($AK88=\"SSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$Q88,BslnAllctnCrrnt!$A$1<$R88),0,IF(AND(FctrChngDts!$A$2>=$D88,FctrChngDts!$B$2<$E88),IF(AND($AK88=\"SSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM(BslnAllctnCrrnt!$A$1-$T88),0),IF(AND($AK88=\"FSP2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM(BslnAllctnCrrnt!$A$1-$T88),IF(AND($AK88=\"FSP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM(BslnAllctnCrrnt!$A$1-$T88),IF(AND($AK88=\"FSP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$W88,BslnAllctnCrrnt!$A$1<$X88),$K88,IF(AND($AK88=\"FSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$Q88,BslnAllctnCrrnt!$A$1<$R88),0,IF(AND($AK88=\"FSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM(BslnAllctnCrrnt!$A$1-$T88),IF(AND($AK88=\"SSP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM(BslnAllctnCrrnt!$A$1-$T88),IF(AND($AK88=\"SSP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$W88,BslnAllctnCrrnt!$A$1<$X88),$K88,0)))))))))","v":0},{"$f":"IF(AND($AK88=\"SSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$Q88,BslnAllctnCrrnt!$A$1<$R88),SUM($K88-$HI88),IF(AND($AK88=\"SSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM($K88-$HI88),IF(AND($AK88=\"FSP2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM($K88-$HI88),IF(AND($AK88=\"FSP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM($K88-$HI88),IF(AND($AK88=\"FSP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$W88,BslnAllctnCrrnt!$A$1<$X88),SUM($K88-$HI88),IF(AND($AK88=\"FSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$Q88,BslnAllctnCrrnt!$A$1<$R88),SUM($K88-$HI88),IF(AND($AK88=\"FSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM($K88-$HI88),IF(AND($AK88=\"SSP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM($K88-$HI88),IF(AND($AK88=\"SSP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$W88,BslnAllctnCrrnt!$A$1<$X88),SUM($K88-$HI88),0)))))))))","v":0},{"$f":"IF(AND($AK88=\"FSP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),0,IF(AND($AK88=\"FSP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$W88,BslnAllctnCrrnt!$A$1<$X88),SUM(BslnAllctnCrrnt!$A$1-$W88),IF(AND($AK88=\"FSP3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$W88,BslnAllctnCrrnt!$A$1<$X88),SUM(BslnAllctnCrrnt!$A$1-$W88),0)))","v":0},{"$f":"IF(AND($AK88=\"FSP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM($M88-$HK88),IF(AND($AK88=\"FSP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$W88,BslnAllctnCrrnt!$A$1<$X88),SUM($M88-$HK88),IF(AND($AK88=\"FSP3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$W88,BslnAllctnCrrnt!$A$1<$X88),SUM($M88-$HK88),0)))","v":0},{"$f":"IF(AND($AK88=\"FWP1\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$Q88,BslnAllctnCrrnt!$A$1<$R88),SUM(BslnAllctnCrrnt!$A$1-$Q88),IF(AND($AK88=\"FWP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$Q88,BslnAllctnCrrnt!$A$1<$R88),SUM(BslnAllctnCrrnt!$A$1-$Q88),IF(AND($AK88=\"FWP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),$J88,IF(AND(FctrChngDts!$A$2>=$D88,FctrChngDts!$B$2<$E88),IF(AND($AK88=\"SSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$Q88,BslnAllctnCrrnt!$A$1<$R88),SUM(BslnAllctnCrrnt!$A$1-$Q88),0),IF(AND($AK88=\"SSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),$J88,0)))))","v":0},{"$f":"IF(AND($AK88=\"FWP1\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$Q88,BslnAllctnCrrnt!$A$1<$R88),SUM($J88-$HM88),IF(AND($AK88=\"FWP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$Q88,BslnAllctnCrrnt!$A$1<$R88),SUM($J88-$HM88),IF(AND($AK88=\"FWP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM($J88-$HM88),IF(AND($AK88=\"SSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$Q88,BslnAllctnCrrnt!$A$1<$R88),SUM($J88-$HM88),IF(AND($AK88=\"SSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM($J88-$HM88),0)))))","v":0},{"$f":"IF(AND($AK88=\"FWP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$Q88,BslnAllctnCrrnt!$A$1<$R88),0,IF(AND($AK88=\"FWP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM(BslnAllctnCrrnt!$A$1-$T88),IF(AND($AK88=\"FWP2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM(BslnAllctnCrrnt!$A$1-$T88),IF(AND($AK88=\"FWP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM(BslnAllctnCrrnt!$A$1-$T88),IF(AND($AK88=\"FWP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$W88,BslnAllctnCrrnt!$A$1<$X88),$L88,IF(AND($AK88=\"SSP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM(BslnAllctnCrrnt!$A$1-$T88),IF(AND($AK88=\"SSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$Q88,BslnAllctnCrrnt!$A$1<$R88),0,IF(AND($AK88=\"SSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM(BslnAllctnCrrnt!$A$1-$T88),0))))))))","v":0},{"$f":"IF(AND($AK88=\"FWP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$Q88,BslnAllctnCrrnt!$A$1<$R88),SUM($L88-$HO88),IF(AND($AK88=\"FWP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM($L88-$HO88),IF(AND($AK88=\"FWP2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM($L88-$HO88),IF(AND($AK88=\"FWP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM($L88-$HO88),IF(AND($AK88=\"FWP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$W88,BslnAllctnCrrnt!$A$1<$X88),SUM($L88-$HO88),IF(AND($AK88=\"SSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$Q88,BslnAllctnCrrnt!$A$1<$R88),SUM($L88-$HO88),IF(AND($AK88=\"SSP1P2\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM($L88-$HO88),0)))))))","v":0},{"$f":"IF(AND($AK88=\"FWP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),0,IF(AND($AK88=\"FWP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$W88,BslnAllctnCrrnt!$A$1<$X88),SUM(BslnAllctnCrrnt!$A$1-$W88),IF(AND($AK88=\"FWP3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$W88,BslnAllctnCrrnt!$A$1<$X88),SUM(BslnAllctnCrrnt!$A$1-$W88),IF(AND($AK88=\"SSP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),0,IF(AND($AK88=\"SSP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$W88,BslnAllctnCrrnt!$A$1<$X88),SUM(BslnAllctnCrrnt!$A$1-$W88),0)))))","v":0},{"$f":"IF(AND($AK88=\"FWP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM($N88-$HQ88),IF(AND($AK88=\"FWP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$W88,BslnAllctnCrrnt!$A$1<$X88),SUM($N88-$HQ88),IF(AND($AK88=\"FWP3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$W88,BslnAllctnCrrnt!$A$1<$X88),SUM($N88-$HQ88),IF(AND($AK88=\"SSP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$T88,BslnAllctnCrrnt!$A$1<$U88),SUM($N88-$HQ88),IF(AND($AK88=\"SSP2P3\",$HF88=TRUE,BslnAllctnCrrnt!$A$1>=$W88,BslnAllctnCrrnt!$A$1<$X88),SUM($N88-$HQ88),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[91,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G92),0,IF($F92<=$G92,SUM($G92-$F92),IF($F92>$G92,SUM((Account!$L$2-Usage!$F92)+Usage!$G92+1))))","v":0},{"$f":"IF($Q92=0,0,IF($R92=0,0,IF(AND($Q92<FctrChngDts!$A$2,$R92>=FctrChngDts!$A$2),SUM($R92-FctrChngDts!$A$2+1),IF(AND($Q92>=FctrChngDts!$A$2,$R92>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q92),IF(AND($Q92>=FctrChngDts!$A$2,$R92<FctrChngDts!$B$2),SUM($R92-$Q92+1),0)))))","v":0},{"$f":"IF($Q92=0,0,IF($R92=0,0,IF(AND($Q92<FctrChngDts!$A$2,$R92>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q92),IF(AND($Q92<FctrChngDts!$A$2,$R92<FctrChngDts!$A$2),SUM($R92-$Q92+1),IF(AND($Q92>FctrChngDts!$A$2,$R92>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R92+1),0)))))","v":0},{"$f":"IF($T92=0,0,IF($U92=0,0,IF(AND($T92<FctrChngDts!$A$2,$U92>=FctrChngDts!$A$2),SUM($U92-FctrChngDts!$A$2+1),IF(AND($T92>=FctrChngDts!$A$2,$U92<FctrChngDts!$B$2),SUM($U92-$T92+1),IF(AND($T92>=FctrChngDts!$A$2,$U92>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T92)<0),0,IF(AND($T92>=FctrChngDts!$A$2,$U92>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T92),0))))))","v":0},{"$f":"IF($T92=0,0,IF($U92=0,0,IF(AND($T92<FctrChngDts!$A$2,$U92>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T92),IF(AND($T92>=FctrChngDts!$B$2,$U92>=FctrChngDts!$B$2),SUM($U92-$T92+1),IF(AND($T92<FctrChngDts!$A$2,$U92<FctrChngDts!$A$2),SUM($U92-$T92+1),IF(AND($T92>=FctrChngDts!$A$2,$U92>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U92+1),0))))))","v":0},{"$f":"IF($W92=0,0,IF($X92=0,0,IF(AND($W92>=FctrChngDts!$A$2,$X92>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W92)<0),0,IF(AND($W92>=FctrChngDts!$A$2,$X92>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W92),IF(AND($W92>=FctrChngDts!$A$2,$X92<FctrChngDts!$B$2),SUM($X92-$W92+1),IF(AND($W92<FctrChngDts!$A$2,$X92>=FctrChngDts!$A$2),SUM($X92-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W92=0,0,IF($X92=0,0,IF(AND($W92<FctrChngDts!$A$2,$X92<FctrChngDts!$A$2),SUM($X92-$W92+1),IF(AND($W92>=FctrChngDts!$A$2,$X92>=FctrChngDts!$B$2,SUM($X92-FctrChngDts!$B$2+1)<=$Y92),SUM($X92-FctrChngDts!$B$2+1),IF(AND($W92>=FctrChngDts!$A$2,$X92>=FctrChngDts!$B$2),SUM($X92-$W92+1),IF(AND($W92<FctrChngDts!$A$2,$X92>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W92),0))))))","v":0},{"$f":"IF(AND($D92>=FctrChngDts!$C$2,$E92<FctrChngDts!$E$2),\"1\",IF(AND($D92>=FctrChngDts!$E$2,$E92<FctrChngDts!$G$2),\"2\",IF(AND($D92>=FctrChngDts!$G$2,$E92<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D92>=FctrChngDts!$D$2,,IF(AND($D92>=FctrChngDts!$C$2,$D92<=FctrChngDts!$D$2),$D92,IF(AND($D92>=FctrChngDts!$C$2,$D92>=FctrChngDts!$D$2,$E92>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D92>FctrChngDts!$D$2,,IF($D92=FctrChngDts!$D$2,$D92,IF(AND($D92>=FctrChngDts!$C$2,$E92<FctrChngDts!$D$2),$E92,IF(AND($D92>=FctrChngDts!$C$2,$E92>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D92>=FctrChngDts!$D$2,$E92>=FctrChngDts!$D$2,$E92>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E92<FctrChngDts!$D$2,$E92<=FctrChngDts!$D$2),$E92,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D92<FctrChngDts!$E$2,$E92<FctrChngDts!$E$2),,IF($D92>FctrChngDts!$F$2,,IF(AND($D92>=FctrChngDts!$E$2,$D92<=FctrChngDts!$F$2),$D92,IF(AND($D92>=FctrChngDts!$E$2,$D92>=FctrChngDts!$F$2,$E92>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D92>FctrChngDts!$F$2,,IF($E92=FctrChngDts!$F$2,$E92,IF(AND($D92<FctrChngDts!$E$2,$E92<=FctrChngDts!$F$2),$E92,IF(AND($D92>=FctrChngDts!$E$2,$E92<FctrChngDts!$F$2),$E92,IF(AND($D92>=FctrChngDts!$E$2,$E92>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D92>=FctrChngDts!$F$2,$E92>=FctrChngDts!$F$2,$E92>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D92<FctrChngDts!$G$2,$E92<FctrChngDts!$G$2),,IF($D92>FctrChngDts!$H$2,,IF(AND($D92>=FctrChngDts!$G$2,$D92<=FctrChngDts!$H$2),$D92,IF(AND($D92>=FctrChngDts!$G$2,$D92>=FctrChngDts!$H$2,$E92>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D92>FctrChngDts!$H$2,,IF($E92=FctrChngDts!$H$2,$E92,IF(AND($D92<FctrChngDts!$G$2,$E92<=FctrChngDts!$H$2),$E92,IF(AND($D92>=FctrChngDts!$G$2,$E92<FctrChngDts!$H$2),$E92,IF(AND($D92>=FctrChngDts!$G$2,$E92>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D92>=FctrChngDts!$H$2,$E92>=FctrChngDts!$H$2,$E92>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A92,Tenant!$A92:$J391,6,FALSE)","v":0},{"$f":"VLOOKUP($A92,Tenant!$A92:$J391,7,FALSE)","v":0},{"$f":"VLOOKUP($A92,Tenant!$A92:$J391,10,FALSE)","v":0},0,{"$f":"IF(AND($AK92=\"FSP2\",$AJ92=FALSE,$HF92=FALSE),SUM($K92*FctrChngDts!$C$9),IF(AND($AK92=\"FSP2\",$AJ92=TRUE,$HF92=FALSE),SUM($K92*FctrChngDts!$C$10),IF(AND($AK92=\"FSP2P3\",$AJ92=FALSE,$HF92=FALSE),SUM(SUM($K92,$M92)*FctrChngDts!$C$9),IF(AND($AK92=\"FSP2P3\",$AJ92=TRUE,$HF92=FALSE),SUM(SUM($K92,$M92)*FctrChngDts!$C$10),IF(AND($AK92=\"FSP3\",$AJ92=FALSE,$HF92=FALSE),SUM($M92*FctrChngDts!$C$9),IF(AND($AK92=\"FSP3\",$AJ92=TRUE,$HF92=FALSE),SUM($M92*FctrChngDts!$C$10),IF(AND($AK92=\"FSP1\",$AJ92=FALSE,$HF92=FALSE),SUM($I92*FctrChngDts!$C$9),IF(AND($AK92=\"FSP1\",$AJ92=TRUE,$HF92=FALSE),SUM($I92*FctrChngDts!$C$10),IF(AND($AK92=\"FSP1P2\",$AJ92=FALSE,$HF92=FALSE),SUM(SUM($I92,$K92)*FctrChngDts!$C$9),IF(AND($AK92=\"FSP1P2\",$AJ92=TRUE,$HF92=FALSE),SUM(SUM($I92,$K92)*FctrChngDts!$C$10),IF(AND($Z92=\"Summer\",$AK92=\"SSP2P3\",$AJ92=FALSE,$HF92=FALSE),SUM(SUM(SUM(SUM($K92,$M92)*FctrChngDts!$C$9),SUM(SUM($L92,$N92)*FctrChngDts!$C$11))*$AF92),IF(AND($Z92=\"Summer\",$AK92=\"SSP2P3\",$AJ92=TRUE,$HF92=FALSE),SUM(SUM(SUM(SUM($K92,$M92)*FctrChngDts!$C$10),SUM(SUM($L92,$N92)*FctrChngDts!$C$12))*$AF92),IF(AND($Z92=\"Winter\",$AK92=\"SSP2P3\",$AJ92=FALSE,$HF92=FALSE),SUM(SUM(SUM(SUM($K92,$M92)*FctrChngDts!$C$9),SUM(SUM($L92,$N92)*FctrChngDts!$C$11))-$AO92),IF(AND($Z92=\"Winter\",$AK92=\"SSP2P3\",$AJ92=TRUE,$HF92=FALSE),SUM(SUM(SUM(SUM($K92,$M92)*FctrChngDts!$C$10),SUM(SUM($L92,$N92)*FctrChngDts!$C$12))-$AO92),IF(AND($Z92=\"Summer\",$AK92=\"SSP1P2\",$AJ92=FALSE,$HF92=FALSE),SUM(SUM(SUM(SUM($I92,$K92)*FctrChngDts!$C$9),SUM(SUM($J92,$L92)*FctrChngDts!$C$11))*$AF92),IF(AND($Z92=\"Summer\",$AK92=\"SSP1P2\",$AJ92=TRUE,$HF92=FALSE),SUM(SUM(SUM(SUM($I92,$K92)*FctrChngDts!$C$10),SUM(SUM($J92,$L92)*FctrChngDts!$C$12))*$AF92),IF(AND($Z92=\"Winter\",$AK92=\"SSP1P2\",$AJ92=FALSE,$HF92=FALSE),SUM(SUM(SUM(SUM($I92,$K92)*FctrChngDts!$C$9),SUM(SUM($J92,$L92)*FctrChngDts!$C$11))-$AO92),IF(AND($Z92=\"Winter\",$AK92=\"SSP1P2\",$AJ92=TRUE,$HF92=FALSE),SUM(SUM(SUM(SUM($I92,$K92)*FctrChngDts!$C$10),SUM(SUM($J92,$L92)*FctrChngDts!$C$12))-$AO92),IF(AND($AK92=\"FSP2\",$AJ92=FALSE,$HF92=TRUE),SUM(SUM($HI92*FctrChngDts!$B$9),SUM($HJ92*FctrChngDts!$C$9)),IF(AND($AK92=\"FSP2\",$AJ92=TRUE,$HF92=TRUE),SUM(SUM($HI92*FctrChngDts!$B$10),SUM($HJ92*FctrChngDts!$C$10)),IF(AND($AK92=\"FSP2P3\",$AJ92=FALSE,$HF92=TRUE),SUM(SUM(SUM($HI92,$HK92)*FctrChngDts!$B$9),SUM(SUM($HJ92,$HL92)*FctrChngDts!$C$9)),IF(AND($AK92=\"FSP2P3\",$AJ92=TRUE,$HF92=TRUE),SUM(SUM(SUM($HI92,$HK92)*FctrChngDts!$B$10),SUM(SUM($HJ92,$HL92)*FctrChngDts!$C$10)),IF(AND($AK92=\"FSP3\",$AJ92=FALSE,$HF92=TRUE),SUM(SUM($HK92*FctrChngDts!$B$9),SUM($HL92*FctrChngDts!$C$9)),IF(AND($AK92=\"FSP3\",$AJ92=TRUE,$HF92=TRUE),SUM(SUM($HK92*FctrChngDts!$B$10),SUM($HL92*FctrChngDts!$C$10)),IF(AND($AK92=\"FSP1\",$AJ92=FALSE,$HF92=TRUE),SUM(SUM($HG92*FctrChngDts!$B$9),SUM($HH92*FctrChngDts!$C$9)),IF(AND($AK92=\"FSP1\",$AJ92=TRUE,$HF92=TRUE),SUM(SUM($HG92*FctrChngDts!$B$10),SUM($HH92*FctrChngDts!$C$10)),IF(AND($AK92=\"FSP1P2\",$AJ92=FALSE,$HF92=TRUE),SUM(SUM(SUM($HG92,$HI92)*FctrChngDts!$B$9),SUM(SUM($HH92,$HJ92)*FctrChngDts!$C$9)),IF(AND($AK92=\"FSP1P2\",$AJ92=TRUE,$HF92=TRUE),SUM(SUM(SUM($HG92,$HI92)*FctrChngDts!$B$10),SUM(SUM($HG92,$HI92)*FctrChngDts!$C$10)),IF(AND($Z92=\"Summer\",$AK92=\"SSP2P3\",$AJ92=FALSE,$HF92=TRUE),SUM(SUM(SUM(SUM($HI92,$HK92)*FctrChngDts!$B$9),SUM(SUM($HJ92,$HL92)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO92,$HQ92)*FctrChngDts!$B$11),SUM(SUM($HP92,$HR92)*FctrChngDts!$C$11))*$AF92),IF(AND($Z92=\"Summer\",$AK92=\"SSP2P3\",$AJ92=TRUE,$HF92=TRUE),SUM(SUM(SUM(SUM($HI92,$HK92)*FctrChngDts!$B$10),SUM(SUM($HJ92,$HL92)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO92,$HQ92)*FctrChngDts!$B$12),SUM(SUM($HP92,$HR92)*FctrChngDts!$C$12))*$AF92),IF(AND($Z92=\"Winter\",$AK92=\"SSP2P3\",$AJ92=FALSE,$HF92=TRUE),SUM(SUM(SUM(SUM($HI92,$HK92)*FctrChngDts!$B$9),SUM(SUM($HJ92,$HL92)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO92,$HQ92)*FctrChngDts!$B$11),SUM(SUM($HP92,$HR92)*FctrChngDts!$C$11))-$AO92),IF(AND($Z92=\"Winter\",$AK92=\"SSP2P3\",$AJ92=TRUE,$HF92=TRUE),SUM(SUM(SUM(SUM($HI92,$HK92)*FctrChngDts!$B$10),SUM(SUM($HO92,$HQ92)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO92,$HQ92)*FctrChngDts!$B$12),SUM(SUM($HP92,$HR92)*FctrChngDts!$C$12))-$AO92),IF(AND($Z92=\"Summer\",$AK92=\"SSP1P2\",$AJ92=FALSE,$HF92=TRUE),SUM(SUM(SUM(SUM($HG92,$HI92)*FctrChngDts!$B$9),SUM(SUM($HH92,$HJ92)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM92,$HO92)*FctrChngDts!$B$11),SUM(SUM($HN92,$HP92)*FctrChngDts!$C$11))*$AF92),IF(AND($Z92=\"Summer\",$AK92=\"SSP1P2\",$AJ92=TRUE,$HF92=TRUE),SUM(SUM(SUM(SUM($HG92,$HI92)*FctrChngDts!$B$10),SUM(SUM($HH92,$HJ92)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM92,$HO92)*FctrChngDts!$B$12),SUM(SUM($HN92,$HP92)*FctrChngDts!$C$12))*$AF92),IF(AND($Z92=\"Winter\",$AK92=\"SSP1P2\",$AJ92=FALSE,$HF92=TRUE),SUM(SUM(SUM(SUM($HG92,$HI92)*FctrChngDts!$B$9),SUM(SUM($HH92,$HJ92)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM92,$HO92)*FctrChngDts!$B$11),SUM(SUM($HN92,$HP92)*FctrChngDts!$C$11))-$AO92),IF(AND($Z92=\"Winter\",$AK92=\"SSP1P2\",$AJ92=TRUE,$HF92=TRUE),SUM(SUM(SUM(SUM($HG92,$HI92)*FctrChngDts!$B$10),SUM(SUM($HH92,$HJ92)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM92,$HO92)*FctrChngDts!$B$12),SUM(SUM($HN92,$HP92)*FctrChngDts!$C$12))-$AO92),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK92=\"FWP1\",$AJ92=FALSE,$HF92=FALSE),SUM($J92*FctrChngDts!$C$11),IF(AND($AK92=\"FWP1\",$AJ92=TRUE,$HF92=FALSE),SUM($J92*FctrChngDts!$C$12),IF(AND($AK92=\"FWP1P2\",$AJ92=FALSE,$HF92=FALSE),SUM(SUM($J92,$L92)*FctrChngDts!$C$11),IF(AND($AK92=\"FWP1P2\",$AJ92=TRUE,$HF92=FALSE),SUM(SUM($J92,$L92)*FctrChngDts!$C$12),IF(AND($AK92=\"FWP2\",$AJ92=FALSE,$HF92=FALSE),SUM($L92*FctrChngDts!$C$11),IF(AND($AK92=\"FWP2\",$AJ92=TRUE,$HF92=FALSE),SUM($L92*FctrChngDts!$C$12),IF(AND($AK92=\"FWP2P3\",$AJ92=FALSE,$HF92=FALSE),SUM(SUM($L92,$N92)*FctrChngDts!$C$11),IF(AND($AK92=\"FWP2P3\",$AJ92=TRUE,$HF92=FALSE),SUM(SUM($L92,$N92)*FctrChngDts!$C$12),IF(AND($AK92=\"FWP3\",$AJ92=FALSE,$HF92=FALSE),SUM($N92*FctrChngDts!$C$11),IF(AND($AK92=\"FWP3\",$AJ92=TRUE,$HF92=FALSE),SUM($N92*FctrChngDts!$C$12),IF(AND($Z92=\"Winter\",$AK92=\"SSP1P2\",$AJ92=FALSE,$HF92=FALSE),SUM(SUM(SUM($I92,$K92)*FctrChngDts!$C$9),SUM(SUM($J92,$L92)*FctrChngDts!$C$11))*$AG92,IF(AND($Z92=\"Winter\",$AK92=\"SSP1P2\",$AJ92=TRUE,$HF92=FALSE),SUM(SUM(SUM($I92,$K92)*FctrChngDts!$B$10),SUM(SUM($J92,$L92)*FctrChngDts!$B$12))*$AG92,IF(AND($Z92=\"Summer\",$AK92=\"SSP1P2\",$AJ92=FALSE,$HF92=FALSE),SUM(SUM(SUM($I92,$K92)*FctrChngDts!$B$9),SUM(SUM($J92,$L92)*FctrChngDts!$B$11))-$AJ92,IF(AND($Z92=\"Summer\",$AK92=\"SSP1P2\",$AJ92=TRUE,$HF92=FALSE),SUM(SUM(SUM($I92,$K92)*FctrChngDts!$C$10),SUM(SUM($J92,$L92)*FctrChngDts!$C$12))-$AJ92,IF(AND($Z92=\"Winter\",$AK92=\"SSP2P3\",$AJ92=FALSE,$HF92=FALSE),SUM(SUM(SUM($K92,$M92)*FctrChngDts!$C$9),SUM(SUM($L92,$N92)*FctrChngDts!$C$11))*$AG92,IF(AND($Z92=\"Winter\",$AK92=\"SSP2P3\",$AJ92=TRUE,$HF92=FALSE),SUM(SUM(SUM($K92,$M92)*FctrChngDts!$C$10),SUM(SUM($L92,$N92)*FctrChngDts!$C$12))*$AG92,IF(AND($Z92=\"Summer\",$AK92=\"SSP2P3\",$AJ92=FALSE,$HF92=FALSE),SUM(SUM(SUM($K92,$M92)*FctrChngDts!$C$9),SUM(SUM($L92,$N92)*FctrChngDts!$C$11))-$AJ92,IF(AND($Z92=\"Summer\",$AK92=\"SSP2P3\",$AJ92=TRUE,$HF92=FALSE),SUM(SUM(SUM($K92,$M92)*FctrChngDts!$C$10),SUM(SUM($L92,$N92)*FctrChngDts!$C$12))-$AJ92,IF(AND($AK92=\"FWP1\",$AJ92=FALSE,$HF92=TRUE),SUM(SUM($HM92*FctrChngDts!$B$11),SUM($HN92*FctrChngDts!$C$11)),IF(AND($AK92=\"FWP1\",$AJ92=TRUE,$HF92=TRUE),SUM(SUM($HM92*FctrChngDts!$B$12),SUM($HN92*FctrChngDts!$C$12)),IF(AND($AK92=\"FWP1P2\",$AJ92=FALSE,$HF92=TRUE),SUM(SUM(SUM($HM92,$HO92)*FctrChngDts!$B$11),SUM(SUM($HN92,$HP92)*FctrChngDts!$C$11)),IF(AND($AK92=\"FWP1P2\",$AJ92=TRUE,$HF92=TRUE),SUM(SUM(SUM($HM92,$KP92)*FctrChngDts!$C$12),SUM(SUM($HN92,$HP92)*FctrChngDts!$C$12)),IF(AND($AK92=\"FWP2\",$AJ92=FALSE,$HF92=TRUE),SUM(SUM($HO92*FctrChngDts!$B$11),SUM($HO92*FctrChngDts!$C$11)),IF(AND($AK92=\"FWP2\",$AJ92=TRUE,$HF92=TRUE),SUM(SUM($HO92*FctrChngDts!$B$12),SUM($HO92*FctrChngDts!$C$12)),IF(AND($AK92=\"FWP2P3\",$AJ92=FALSE,$HF92=TRUE),SUM(SUM(SUM($HO92,$HQ92)*FctrChngDts!$C$11),SUM(SUM($HP92,$HR92)*FctrChngDts!$C$11)),IF(AND($AK92=\"FWP2P3\",$AJ92=TRUE,$HF92=TRUE),SUM(SUM(SUM($HO92,$HQ92)*FctrChngDts!$C$12),SUM(SUM($HP92,$HR92)*FctrChngDts!$C$12)),IF(AND($AK92=\"FWP3\",$AJ92=FALSE,$HF92=TRUE),SUM(SUM($HQ92*FctrChngDts!$B$11),SUM($HR92*FctrChngDts!$C$11)),IF(AND($AK92=\"FWP3\",$AJ92=TRUE,$HF92=TRUE),SUM(SUM($HQ92*FctrChngDts!$B$12),SUM($HR92*FctrChngDts!$C$12)),IF(AND($Z92=\"Winter\",$AK92=\"SSP1P2\",$AJ92=FALSE,$HF92=TRUE),SUM(SUM(SUM(SUM($HG92,$HI92)*FctrChngDts!$B$9),SUM(SUM($HH92,$HJ92)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM92,$HO92)*FctrChngDts!$B$11),SUM(SUM($HN92,$HP92)*FctrChngDts!$C$11))*$AG92),IF(AND($Z92=\"Winter\",$AK92=\"SSP1P2\",$AJ92=TRUE,$HF92=TRUE),SUM(SUM(SUM(SUM($HG92,$HI92)*FctrChngDts!$B$10), SUM(SUM($HH92,$HJ92)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM92,$HO92)*FctrChngDts!$B$12),SUM(SUM($HN92,$HP92)*FctrChngDts!$C$12))*$AG92),IF(AND($Z92=\"Summer\",$AK92=\"SSP1P2\",$AJ92=FALSE,$HF92=TRUE),SUM(SUM(SUM(SUM($HG92,$HI92)*FctrChngDts!$B$9),SUM(SUM($HH92,$HJ92)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM92,$HO92)*FctrChngDts!$B$11),SUM(SUM($HN92,$HP92)*FctrChngDts!$C$11))-$AJ92),IF(AND($Z92=\"Summer\",$AK92=\"SSP1P2\",$AJ92=TRUE,$HF92=TRUE),SUM(SUM(SUM(SUM($HG92,$HI92)*FctrChngDts!$B$10),SUM(SUM($HH92,$HJ92)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM92,$HO92)*FctrChngDts!$B$12),SUM(SUM($HN92,$HP92)*FctrChngDts!$C$12))-$AJ92),IF(AND($Z92=\"Winter\",$AK92=\"SSP2P3\",$AJ92=FALSE,$HF92=TRUE),SUM(SUM(SUM(SUM($HI92,$HK92)*FctrChngDts!$B$9),SUM(SUM($HJ92,$HL92)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO92,$HQ92)*FctrChngDts!$B$11),SUM(SUM($HP92,$HR92)*FctrChngDts!$C$11))*$AG92),IF(AND($Z92=\"Winter\",$AK92=\"SSP2P3\",$AJ92=TRUE,$HF92=TRUE),SUM(SUM(SUM(SUM($HI92,$HK92)*FctrChngDts!$B$10), SUM(SUM($HJ92,$HL92)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO92,$HQ92)*FctrChngDts!$B$12),SUM(SUM($HP92,$HR92)*FctrChngDts!$C$12))*$AG92),IF(AND($Z92=\"Summer\",$AK92=\"SSP2P3\",$AJ92=FALSE,$HF92=TRUE),SUM(SUM(SUM(SUM($HI92,$HK92)*FctrChngDts!$B$9),SUM(SUM($HJ92,$HL92)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO92,$HQ92)*FctrChngDts!$B$11),SUM(SUM($HP92,$HR92)*FctrChngDts!$C$11))-$AJ92),IF(AND($Z92=\"Summer\",$AK92=\"SSP2P3\",$AJ92=TRUE,$HF92=TRUE),SUM(SUM(SUM(SUM($HI92,$HK92)*FctrChngDts!$B$10), SUM(SUM($HJ92,$HL92)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO92,$HQ92)*FctrChngDts!$B$12),SUM(SUM($HP92,$HR92)*FctrChngDts!$C$12))-$AJ92),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK92=\"FSP1\",$AH92=TRUE,SUM(SUM(SUM($AI92*FctrChngDts!$B$13)*I92),$AR92)>$AD92),$AD92,IF(AND($AK92=\"FSP1\",$AH92=TRUE,SUM(SUM(SUM($AI92*FctrChngDts!$B$13)*$I92),$AR92)<=$AD92),SUM(SUM(SUM($AI92*FctrChngDts!$B$13)*$I92),$AR92),IF(AND($Z92=\"Summer\",$AK92=\"SSP1\",$AH92=TRUE,SUM(SUM(SUM(SUM($I92,$J92)*SUM($AI92*FctrChngDts!$B$13))*$AF92),$AR92)>$AD92),$AD92,IF(AND($Z92=\"Summer\",$AK92=\"SSP1\",$AH92=TRUE,SUM(SUM(SUM(SUM($I92,$J92)*SUM($AI92*FctrChngDts!$B$13))*$AF92),$AR92)<=$AD92),SUM(SUM(SUM(SUM($I92,$J92)*SUM($AI92*FctrChngDts!$B$13))*$AF92),$AR92),IF(AND($Z92=\"Winter\",$AK92=\"SSP1\",$AH92=TRUE,SUM(SUM(SUM(SUM($I92,$J92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AU92:$AW92)),$AR92)>$AD92),$AD92,IF(AND($Z92=\"Winter\",$AK92=\"SSP1\",$AH92=TRUE,SUM(SUM(SUM(SUM($I92,$J92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AU92:$AW92)),$AR92)<=$AD92),SUM(SUM(SUM(SUM($I92,$J92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AU92:$AW92)),$AR92),IF(AND($AK92=\"FSP1P2\",$AH92=TRUE,SUM(SUM(SUM(SUM($I92,$K92)*SUM($AI92*FctrChngDts!$B$13))*$AF92),$AR92)>$AD92),$AD92,IF(AND($AK92=\"FSP1P2\",$AH92=TRUE,SUM(SUM(SUM(SUM($I92,$K92)*SUM($AI92*FctrChngDts!$B$13))*$AF92),$AR92)<=$AD92),SUM(SUM(SUM(SUM($I92,$K92)*SUM($AI92*FctrChngDts!$B$13))*$AF92),$AR92),IF(AND($Z92=\"Summer\",$AK92=\"SSP1P2\",$AH92=TRUE,SUM(SUM(SUM(SUM($I92,$K92,$J92,$L92)*SUM($AI92*FctrChngDts!$B$13))*$AF92),$AR92)>$AD92),$AD92,IF(AND($Z92=\"Summer\",$AK92=\"SSP1P2\",$AH92=TRUE,SUM(SUM(SUM(SUM($I92,$K92,$J92,$L92)*SUM($AI92*FctrChngDts!$B$13))*$AF92),$AR92)<=$AD92),SUM(SUM(SUM(SUM($I92,$K92,$J92,$L92)*SUM($AI92*FctrChngDts!$B$13))*$AF92),$AR92),IF(AND($Z92=\"Winter\",$AK92=\"SSP1P2\",$AH92=TRUE,SUM(SUM(SUM(SUM($I92,$K92,$J92,$L92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AU92:$AW92)),$AR92)>$AD92),$AD92,IF(AND($Z92=\"Winter\",$AK92=\"SSP1P2\",$AH92=TRUE,SUM(SUM(SUM(SUM($I92,$K92,$J92,$L92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AU92:$AW92)),$AR92)<=$AD92),MIN($AD92,SUM($AL92,SUM(SUM(SUM(SUM($I92,$K92,$J92,$L92)*SUM($AI92*FctrChngDts!$B$13))*$AF92)))),IF(AND($AK92=\"FSP2\",$AH92=TRUE,SUM(SUM(SUM($AI92*FctrChngDts!$B$13)*$K92),$AR92)>$AD92),$AD92,IF(AND($AK92=\"FSP2\",$AH92=TRUE,SUM(SUM(SUM($AI92*FctrChngDts!$B$13)*$K92),$AR92)<=$AD92),SUM(SUM(SUM($AI92*FctrChngDts!$B$13)*$K92),$AR92),IF(AND($Z92=\"Summer\",$AK92=\"SSP2\",$AH92=TRUE,SUM(SUM(SUM(SUM($K92,$L92)*SUM($AI92*FctrChngDts!$B$13))*$AF92),$AR92)>$AD92),$AD92,IF(AND($Z92=\"Summer\",$AK92=\"SSP2\",$AH92=TRUE,SUM(SUM(SUM(SUM($K92,$L92)*SUM($AI92*FctrChngDts!$B$13))*$AF92),$AR92)<=$AD92),SUM(SUM(SUM(SUM($K92,$L92)*SUM($AI92*FctrChngDts!$B$13))*$AF92),$AR92),IF(AND($Z92=\"Winter\",$AK92=\"SSP2\",$AH92=TRUE,SUM(SUM(SUM(SUM($K92,$L92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AU92:$AW92)),$AR92)>$AD92),$AD92,IF(AND($Z92=\"Winter\",$AK92=\"SSP2\",$AH92=TRUE,SUM(SUM(SUM(SUM($K92,$L92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AU92:$AW92)),$AR92)<=$AD92),SUM(SUM(SUM(SUM($K92,$L92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AU92:$AW92)),$AR92),IF(AND($AK92=\"FSP2P3\",$AH92=TRUE,SUM(SUM(SUM(SUM($K92,$M92)*SUM($AI92*FctrChngDts!$B$13))*$AF92),$AR92)>$AD92),$AD92,IF(AND($AK92=\"FSP2P3\",$AH92=TRUE,SUM(SUM(SUM(SUM($K92,$M92)*SUM($AI92*FctrChngDts!$B$13))*$AF92),$AR92)<=$AD92),SUM(SUM(SUM(SUM($K92,$M92)*SUM($AI92*FctrChngDts!$B$13))*$AF92),$AR92),IF(AND($Z92=\"Summer\",$AK92=\"SSP2P3\",$AH92=TRUE,SUM(SUM(SUM(SUM($K92,$L92,$M92,$N92)*SUM($AI92*FctrChngDts!$B$13))*$AF92),$AR92)>$AD92),$AD92,IF(AND($Z92=\"Summer\",$AK92=\"SSP2P3\",$AH92=TRUE,SUM(SUM(SUM(SUM($K92,$L92,$M92,$N92)*SUM($AI92*FctrChngDts!$B$13))*$AF92),$AR92)<=$AD92),SUM(SUM(SUM(SUM($K92,$L92,$M92,$N92)*SUM($AI92*FctrChngDts!$B$13))*$AF92),$AR92),IF(AND($Z92=\"Winter\",$AK92=\"SSP2P3\",$AH92=TRUE,SUM(SUM(SUM(SUM($K92,$L92,$M92,$N92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AU92:$AW92)),$AR92)>$AD92),$AD92,IF(AND($Z92=\"Winter\",$AK92=\"SSP2P3\",$AH92=TRUE,SUM(SUM(SUM(SUM($K92,$L92,$M92,$N92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AU92:$AW92)),$AR92)<=$AD92),SUM(SUM(SUM(SUM($K92,$L92,$M92,$N92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AU92:$AW92)),$AR92),IF(AND($AK92=\"FSP3\",$AH92=TRUE,SUM(SUM(SUM($AI92*FctrChngDts!$B$13)*$M92),$AR92)>$AD92),$AD92,IF(AND($AK92=\"FSP3\",$AH92=TRUE,SUM(SUM(SUM($AI92*FctrChngDts!$B$13)*$M92),$AR92)<=$AD92),SUM(SUM(SUM($AI92*FctrChngDts!$B$13)*$M92),$AR92),IF(AND($Z92=\"Summer\",$AK92=\"SSP3\",$AH92=TRUE,SUM(SUM(SUM(SUM($M92,$N92)*SUM($AI92*FctrChngDts!$B$13))*$AF92),$AR92)>$AD92),$AD92,IF(AND($Z92=\"Summer\",$AK92=\"SSP3\",$AH92=TRUE,SUM(SUM(SUM(SUM($M92,$N92)*SUM($AI92*FctrChngDts!$B$13))*$AF92),$AR92)<=$AD92),SUM(SUM(SUM(SUM($M92,$N92)*SUM($AI92*FctrChngDts!$B$13))*$AF92),$AR92),IF(AND($Z92=\"Winter\",$AK92=\"SSP3\",$AH92=TRUE,SUM(SUM(SUM(SUM($M92,$N92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AU92:$AW92)),$AR92)>$AD92),$AD92,IF(AND($Z92=\"Winter\",$AK92=\"SSP3\",$AH92=TRUE,SUM(SUM(SUM(SUM($M92,$N92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AU92:$AW92)),$AR92)<=$AD92),SUM(SUM(SUM(SUM($M92,$N92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AU92:$AW92)),$AR92),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK92=\"FWP1\",$AH92=TRUE,SUM(SUM(SUM($AI92*FctrChngDts!$B$13)*$J92),$AU92)>$AE92),$AE92,IF(AND($AK92=\"FWP1\",$AH92=TRUE,SUM(SUM(SUM($AI92*FctrChngDts!$B$13)*$J92),$AU92)<=$AE92),SUM(SUM(SUM($AI92*FctrChngDts!$B$13)*$J92),$AU92),IF(AND($Z92=\"Winter\",$AK92=\"SSP1\",$AH92=TRUE,SUM(SUM(SUM(SUM($I92,$J92)*SUM($AI92*FctrChngDts!$B$13))*$AG92),$AU92)>$AE92),$AE92,IF(AND($Z92=\"Winter\",$AK92=\"SSP1\",$AH92=TRUE,SUM(SUM(SUM(SUM($I92,$J92)*SUM($AI92*FctrChngDts!$B$13))*$AG92),$AU92)<=$AE92),SUM(SUM(SUM(SUM($I92,$J92)*SUM($AI92*FctrChngDts!$B$13))*$AG92),$AU92),IF(AND($Z92=\"Summer\",$AK92=\"SSP1\",$AH92=TRUE,SUM(SUM(SUM(SUM($I92,$J92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AR92:$AT92)),$AU92)>$AE92),$AE92,IF(AND($Z92=\"Summer\",$AK92=\"SSP1\",$AH92=TRUE,SUM(SUM(SUM(SUM($I92,$J92)*SUM($AI92*FctrChngDts!$B$13))- SUM($AR92:$AT92)),$AU92)<=$AE92),SUM(SUM(SUM(SUM($I92,$J92)*SUM($AI92*FctrChngDts!$B$13))- SUM($AR92:$AT92)),$AU92),IF(AND($AK92=\"FWP1P2\",$AH92=TRUE,SUM(SUM(SUM(SUM($J92,$L92)*SUM($AI92*FctrChngDts!$B$13))*$AG92),$AU92)>$AE92),$AE92,IF(AND($AK92=\"FWP1P2\",$AH92=TRUE,SUM(SUM(SUM(SUM($J92,$L92)*SUM($AI92*FctrChngDts!$B$13))*$AG92),$AU92)<=$AE92),SUM(SUM(SUM(SUM($J92,$L92)*SUM($AI92*FctrChngDts!$B$13))*$AG92),$AU92),IF(AND($Z92=\"Winter\",$AK92=\"SSP1P2\",$AH92=TRUE,SUM(SUM(SUM(SUM($I92,$K92,$J92,$L92)*SUM($AI92*FctrChngDts!$B$13))*$AG92),$AU92)>$AE92),$AE92,IF(AND($Z92=\"Winter\",$AK92=\"SSP1P2\",$AH92=TRUE,SUM(SUM(SUM(SUM($I92,$K92,$J92,$L92)*SUM($AI92*FctrChngDts!$B$13))*$AG92),$AU92)<=$AE92),SUM(SUM(SUM(SUM($I92,$K92,$J92,$L92)*SUM($AI92*FctrChngDts!$B$13))*$AG92),$AU92),IF(AND($Z92=\"Summer\",$AK92=\"SSP1P2\",$AH92=TRUE,SUM(SUM(SUM(SUM($I92,$K92,$J92,$L92)*SUM($AI92*FctrChngDts!$B$13))- SUM($AR92:$AT92)),$AU92)>$AE92),$AE92,IF(AND($Z92=\"Summer\",$AK92=\"SSP1P2\",$AH92=TRUE,SUM(SUM(SUM(SUM($I92,$K92,$J92,$L92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AR92:$AT92)),$AU92)<=$AE92),SUM(SUM(SUM(SUM($I92,$K92,$J92,$L92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AR92:$AT92)),$AU92),IF(AND($AK92=\"FWP2\",$AH92=TRUE,SUM(SUM(SUM($AI92*FctrChngDts!$B$13)*$L92),$AU92)>$AE92),$AE92,IF(AND($AK92=\"FWP2\",$AH92=TRUE,SUM(SUM(SUM($AI92*FctrChngDts!$B$13)*$L92),$AU92)<=$AE92),SUM(SUM(SUM($AI92*FctrChngDts!$B$13)*$L92),$AU92),IF(AND($Z92=\"Winter\",$AK92=\"SSP2\",$AH92=TRUE,SUM(SUM(SUM(SUM($K92,$L92)*SUM($AI92*FctrChngDts!$B$13))*$AG92),$AU92)>$AE92),$AE92,IF(AND($Z92=\"Winter\",$AK92=\"SSP2\",$AH92=TRUE,SUM(SUM(SUM(SUM($K92,$L92)*SUM($AI92*FctrChngDts!$B$13))*$AG92),$AU92)<=$AE92),SUM(SUM(SUM(SUM($K92,$L92)*SUM($AI92*FctrChngDts!$B$13))*$AG92),$AU92),IF(AND($Z92=\"Summer\",$AK92=\"SSP2\",$AH92=TRUE,SUM(SUM(SUM(SUM($K92,$L92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AR92:$AT92)),$AU92)>$AE92),$AE92,IF(AND($Z92=\"Summer\",$AK92=\"SSP2\",$AH92=TRUE,SUM(SUM(SUM(SUM($K92,$L92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AR92:$AT92)),$AU92)<=$AE92),SUM(SUM(SUM(SUM($K92,$L92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AR92:$AT92)),$AU92),IF(AND($AK92=\"FWP2P3\",$AH92=TRUE,SUM(SUM(SUM(SUM($L92,$N92)*SUM($AI92*FctrChngDts!$B$13))*$AG92),$AU92)>$AE92),$AE92,IF(AND($AK92=\"FWP2P3\",$AH92=TRUE,SUM(SUM(SUM(SUM($L92,$N92)*SUM($AI92*FctrChngDts!$B$13))*$AG92),$AU92)<=$AE92),SUM(SUM(SUM(SUM($L92,$N92)*SUM($AI92*FctrChngDts!$B$13))*$AG92),$AU92),IF(AND($Z92=\"Winter\",$AK92=\"SSP2P3\",$AH92=TRUE,SUM(SUM(SUM(SUM($K92,$L92,$M92,$N92)*SUM($AI92*FctrChngDts!$B$13))*$AG92),$AU92)>$AE92),$AE92,IF(AND($Z92=\"Winter\",$AK92=\"SSP2P3\",$AH92=TRUE,SUM(SUM(SUM(SUM($K92,$L92,$M92,$N92)*SUM($AI92*FctrChngDts!$B$13))*$AG92),$AU92)<=$AE92),SUM(SUM(SUM(SUM($K92,$L92,$M92,$N92)*SUM($AI92*FctrChngDts!$B$13))*$AG92),$AU92),IF(AND($Z92=\"Summer\",$AK92=\"SSP2P3\",$AH92=TRUE,SUM(SUM(SUM(SUM($K92,$L92,$M92,$N92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AR92:$AT92)),$AU92)>$AE92),$AE92,IF(AND($Z92=\"Summer\",$AK92=\"SSP2P3\",$AH92=TRUE,SUM(SUM(SUM(SUM($K92,$L92,$M92,$N92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AR92:$AT92)),$AU92)<=$AE92),SUM(SUM(SUM(SUM($K92,$L92,$M92,$N92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AR92:$AT92)),$AU92),IF(AND($AK92=\"FWP3\",$AH92=TRUE,SUM(SUM(SUM($AI92*FctrChngDts!$B$13)*$N92),$AU92)>$AE92),$AE92,IF(AND($AK92=\"FWP3\",$AH92=TRUE,SUM(SUM(SUM($AI92*FctrChngDts!$B$13)*$N92),$AU92)<=$AE92),SUM(SUM(SUM($AI92*FctrChngDts!$B$13)*$N92),$AU92),IF(AND($Z92=\"Winter\",$AK92=\"SSP3\",$AH92=TRUE,SUM(SUM(SUM(SUM($M92,$N92)*SUM($AI92*FctrChngDts!$B$13))*$AG92),$AU92)>$AE92),$AE92,IF(AND($Z92=\"Winter\",$AK92=\"SSP3\",$AH92=TRUE,SUM(SUM(SUM(SUM($M92,$N92)*SUM($AI92*FctrChngDts!$B$13))*$AG92),$AU92)<=$AE92),SUM(SUM(SUM(SUM($M92,$N92)*SUM($AI92*FctrChngDts!$B$13))*$AG92),$AU92),IF(AND($Z92=\"Summer\",$AK92=\"SSP3\",$AH92=TRUE,SUM(SUM(SUM(SUM($M92,$N92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AR92:$AT92)),$AU92)>$AE92),$AE92,IF(AND($Z92=\"Summer\",$AK92=\"SSP3\",$AH92=TRUE,SUM(SUM(SUM(SUM($M92,$N92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AR92:$AT92)),$AU92)<=$AE92),SUM(SUM(SUM(SUM($M92,$N92)*SUM($AI92*FctrChngDts!$B$13))-SUM($AR92:$AT92)),$AU92),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I92>0,$AH92=FALSE),SUM($AR92*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I92>0,$AH92=TRUE),SUM($AX92*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I92>0,$AH92=FALSE),SUM($AS92*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I92>0,$AH92=TRUE),SUM($AY92*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I92>0,$AH92=FALSE),SUM($AT92*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I92>0,$AH92=TRUE),SUM($AZ92*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J92>0,$AH92=FALSE),SUM($AU92*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J92>0,$AH92=TRUE),SUM($BA92*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J92>0,$AH92=FALSE),SUM($AV92*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J92>0,$AH92=TRUE),SUM($BB92*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J92>0,$AH92=FALSE),SUM($AW92*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J92>0,$AH92=TRUE),SUM($BC92*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K92>0,$AH92=FALSE),SUM($AR92*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K92>0,$AH92=TRUE),SUM($AX92*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K92>0,$AH92=FALSE),SUM($AS92*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K92>0,$AH92=TRUE),SUM($AY92*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K92>0,$AH92=FALSE),SUM($AT92*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K92>0,$AH92=TRUE),SUM($AZ92*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L92>0,$AH92=FALSE),SUM($AU92*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L92>0,$AH92=TRUE),SUM($BA92*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L92>0,$AH92=FALSE),SUM($AV92*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L92>0,$AH92=TRUE),SUM($BB92*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L92>0,$AH92=FALSE),SUM($AW92*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L92>0,$AH92=TRUE),SUM($BC92*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M92>0,$AH92=FALSE),SUM($AR92*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M92>0,$AH92=TRUE),SUM($AX92*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M92>0,$AH92=FALSE),SUM($AS92*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M92>0,$AH92=TRUE),SUM($AY92*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M92>0,$AH92=FALSE),SUM($AT92*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M92>0,$AH92=TRUE),SUM($AZ92*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N92>0,$AH92=FALSE),SUM($AU92*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N92>0,$AH92=TRUE),SUM($BA92*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N92>0,$AH92=FALSE),SUM($AV92*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N92>0,$AH92=TRUE),SUM($BB92*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N92>0,$AH92=FALSE),SUM($AW92*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N92>0,$AH92=TRUE),SUM($BC92*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I92=0,0,IF(AND($I92>0,$K92>0,$AH92=FALSE),SUM($AR92/$P92*$I92),IF(AND($I92>0,$K92=0,$AH92=FALSE),$AR92,IF(AND($I92>0,$K92>0,$AH92=TRUE),ROUND(MIN($HU92,SUM(SUM($I92,$K92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA92,SUM(SUM($I92,$K92)*(FctrChngDts!$B$13)*$AI92)*$IA92)),0),IF(AND($I92>0,$K92=0,$AH92=TRUE),$AX92))))),0)","v":0},{"$f":"ROUND(IF($I92=0,0,IF(AND($I92>0,$K92>0,$AH92=FALSE),SUM($AS92/$P92*$I92),IF(AND($I92>0,$K92=0,$AH92=FALSE),$AS92,IF(AND($I92>0,$K92>0,$AH92=TRUE),ROUND(MIN(SUM($HU92-$BW92),SUM(SUM($I92,$K92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA92)*3),0),IF(AND($I92>0,$K92=0,$AH92=TRUE),$AY92))))),0)","v":0},0,{"$f":"IF($J92=0,0,IF(AND($J92>0,$L92=0,$N92=0,$AH92=FALSE,$AJ92=FALSE),ROUND(MIN($HX92,SUM($AU92,$BA92)),0),IF(AND($J92>0,$L92=0,$N92=0,$AH92=TRUE,$AJ92=FALSE),ROUND(MIN($HX92,SUM($AU92,SUM($J92*$AI92*FctrChngDts!$B$13))),0),IF(AND($J92>0,$L92>0,$N92=0,$AH92=FALSE,$AJ92=FALSE),ROUND(MIN($HX92,SUM(SUM($J92,$L92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA92,SUM(SUM($J92,$L92)*(FctrChngDts!$B$13)*$AI92)*$IA92)),0),IF(AND($J92>0,$L92>0,$N92=0,$AH92=TRUE,$AJ92=FALSE),ROUND(MIN($HX92,SUM(SUM(SUM(SUM($J92,$L92)*FctrChngDts!$C$11*$IA92),SUM(SUM($J92,$L92)*SUM(FctrChngDts!$B$13*$AI92)*$IA92)))),0),IF(AND($J92>0,$L92=0,$N92=0,$AH92=FALSE,$AJ92=TRUE),ROUND(MIN($HX92,SUM($AU92,$BA92)),0),IF(AND($J92>0,$L92=0,$N92=0,$AH92=TRUE,$AJ92=TRUE),ROUND(MIN($HX92,SUM($AU92,SUM($J92*$AI92*FctrChngDts!$B$13))),0),IF(AND($J92>0,$L92>0,$N92=0,$AH92=FALSE,$AJ92=TRUE),ROUND(MIN($HX92,SUM(SUM($J92,$L92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA92,SUM(SUM($J92,$L92)*(FctrChngDts!$B$13)*$AI92)*$IA92)),0),IF(AND($J92>0,$L92>0,$N92=0,$AH92=TRUE,$AJ92=TRUE),ROUND(MIN($HX92,SUM(SUM(SUM(SUM($J92,$L92)*FctrChngDts!$C$12*$IA92),SUM(SUM($J92,$L92)*SUM(FctrChngDts!$B$13*$AI92)*$IA92)))),0))))))))))","v":0},{"$f":"IF($J92=0,0,IF(AND($J92>0,$L92=0,$N92=0,$AH92=FALSE,$AJ92=FALSE),ROUND(MIN(SUM($HX92-$BZ92),SUM($AU92*3)),0),IF(AND($J92>0,$L92=0,$N92=0,$AH92=TRUE,$AJ92=FALSE),ROUND(MIN(SUM($HX92-$BZ92),SUM(SUM($J92,$L92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA92)*3),0),IF(AND($J92>0,$L92>0,$N92=0,$AH92=FALSE,$AJ92=FALSE),ROUND(MIN(SUM($HX92-$BZ92),SUM(SUM($J92,$L92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA92)*3),0),IF(AND($J92>0,$L92>0,$N92=0,$AH92=TRUE,$AJ92=FALSE),ROUND(MIN(SUM($HX92-$BZ92),SUM(SUM($J92,$L92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA92)*3),0),IF(AND($J92>0,$L92=0,$N92=0,$AH92=FALSE,$AJ92=TRUE),ROUND(MIN(SUM($HX92-$BZ92),SUM($AU92*3)),0),IF(AND($J92>0,$L92=0,$N92=0,$AH92=TRUE,$AJ92=TRUE),ROUND(MIN(SUM($HX92-$BZ92),SUM(SUM($J92,$L92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA92)*3),0),IF(AND($J92>0,$L92>0,$N92=0,$AH92=FALSE,$AJ92=TRUE),ROUND(MIN(SUM($HX92-$BZ92),SUM(SUM($J92,$L92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA92)*3),0),IF(AND($J92>0,$L92>0,$N92=0,$AH92=TRUE,$AJ92=TRUE),ROUND(MIN(SUM($HX92-$BZ92),SUM(SUM($J92,$L92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA92)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K92=0,0,IF(AND($I92>0,$K92>0,$M92=0,$AH92=FALSE),SUM($AR92-$BW92),IF(AND($I92=0,$K92>0,$M92>0,$AH92=FALSE),SUM($AR92/$P92*$K92),IF(AND($I92=0,$K92>0,$M92=0,$AH92=FALSE),$AR92,IF($K92=0,0,IF(AND($I92>0,$K92>0,$M92=0,$AH92=TRUE),ROUND(MIN($HV92,SUM(SUM($I92,$K92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB92,SUM(SUM($I92,$K92)*(FctrChngDts!$B$13)*$AI92)*$IB92)),0),IF(AND($I92=0,$K92>0,$M92>0,$AH92=TRUE),ROUND(MIN($HV92,SUM(SUM($I92,$K92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB92,SUM(SUM($I92,$K92)*(FctrChngDts!$B$13)*$AI92)*$IB92)),0),IF(AND($I92=0,$K92>0,$M92=0,$AH92=TRUE),$AX92)))))))),0)","v":0},{"$f":"ROUND(IF($K92=0,0,IF(AND($I92>0,$K92>0,$M92=0,$AH92=FALSE),SUM($AS92-$BX92),IF(AND($I92=0,$K92>0,$M92>0,$AH92=FALSE),SUM($AS92/$P92*$K92),IF(AND($I92=0,$K92>0,$M92=0,$AH92=FALSE),$AS92,IF($K92=0,0,IF(AND($I92>0,$K92>0,$M92=0,$AH92=TRUE),ROUND(MIN(SUM($HV92-$BW92),SUM(SUM($I92,$K92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB92)*3),0),IF(AND($I92=0,$K92>0,$M92>0,$AH92=TRUE),ROUND(MIN(SUM($HV92-$BW92),SUM(SUM($I92,$K92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB92)*3),0),IF(AND($I92=0,$K92>0,$M92=0,$AH92=TRUE),$AY92)))))))),0)","v":0},0,{"$f":"IF($L92=0,0,IF(AND($J92>0,$L92>0,$N92=0,$AH92=FALSE,$AJ92=FALSE),ROUND(MIN($HY92,SUM(SUM($J92,$L92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB92,SUM(SUM($J92,$L92)*(FctrChngDts!$B$13)*$AI92)*$IB92)),0),IF(AND($J92>0,$L92>0,$N92=0,$AH92=TRUE,$AJ92=FALSE),ROUND(MIN($HY92,SUM(SUM(SUM(SUM($J92,$L92)*FctrChngDts!$C$11*$IB92),SUM(SUM($J92,$L92)*SUM(FctrChngDts!$B$13*$AI92)*$IB92)))),0),IF(AND($J92=0,$L92>0,$N92=0,$AH92=FALSE,$AJ92=FALSE),ROUND(MIN($HY92,SUM($L92*FctrChngDts!$C$11)),0),IF(AND($J92=0,$L92>0,$N92=0,$AH92=TRUE,$AJ92=FALSE),ROUND(MIN($HY92,SUM(SUM(SUM(SUM($J92,$L92)*FctrChngDts!$C$11*$IB92),SUM(SUM($J92,$L92)*SUM(FctrChngDts!$B$13*$AI92)*$IB92)))),0),IF(AND($J92>0,$L92>0,$N92=0,$AH92=FALSE,$AJ92=TRUE),ROUND(MIN($HY92,SUM(SUM($J92,$L92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB92,SUM(SUM($J92,$L92)*(FctrChngDts!$B$13)*$AI92)*$IB92)),0),IF(AND($J92>0,$L92>0,$N92=0,$AH92=TRUE,$AJ92=TRUE),ROUND(MIN($HY92,SUM(SUM(SUM(SUM($J92,$L92)*FctrChngDts!$C$12*$IB92),SUM(SUM($J92,$L92)*SUM(FctrChngDts!$B$13*$AI92)*$IB92)))),0),IF(AND($J92=0,$L92>0,$N92=0,$AH92=FALSE,$AJ92=TRUE),ROUND(MIN($HY92,SUM($L92*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J92=0,$L92>0,$N92=0,$AH92=TRUE,$AJ92=TRUE),ROUND(MIN($HY92,SUM(SUM(SUM(SUM($J92,$L92)*FctrChngDts!$C$12*$IB92),SUM(SUM($J92,$L92)*SUM(FctrChngDts!$B$13*$AI92)*$IB92)))),0))))))))))","v":0},{"$f":"IF($L92=0,0,IF(AND($J92>0,$L92>0,$N92=0,$AH92=FALSE,$AJ92=FALSE),ROUND(MIN(SUM($HY92-$CF92),SUM(SUM($J92,$L92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB92)*3),0),IF(AND($J92>0,$L92>0,$N92=0,$AH92=TRUE,$AJ92=FALSE),ROUND(MIN(SUM($HY92-$CF92),SUM(SUM($J92,$L92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB92)*3),0),IF(AND($J92=0,$L92>0,$N92=0,$AH92=FALSE,$AJ92=FALSE),ROUND(MIN(SUM($HY92-$CF92),SUM($AU92*3)),0),IF(AND($J92=0,$L92>0,$N92=0,$AH92=TRUE,$AJ92=FALSE),ROUND(MIN(SUM($HY92-$CF92),SUM(SUM($J92,$L92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB92)*3),0),IF(AND($J92>0,$L92>0,$N92=0,$AH92=FALSE,$AJ92=TRUE),ROUND(MIN(SUM($HY92-$CF92),SUM(SUM($J92,$L92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB92)*3),0),IF(AND($J92>0,$L92>0,$N92=0,$AH92=TRUE,$AJ92=TRUE),ROUND(MIN(SUM($HY92-$CF92),SUM(SUM($J92,$L92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB92)*3),0),IF(AND($J92=0,$L92>0,$N92=0,$AH92=FALSE,$AJ92=TRUE),ROUND(MIN(SUM($HY92-$CF92),SUM($AU92*3)),0),IF(AND($J92=0,$L92>0,$N92=0,$AH92=TRUE,$AJ92=TRUE),ROUND(MIN(SUM($HY92-$CF92),SUM(SUM($J92,$L92)*IF($AJ92=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB92)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S92>0,Account!$AG$2=TRUE,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH92=FALSE),SUM(Usage!$BW92:$CB92)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V92>0,Account!$AG$2=TRUE,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH92=FALSE),SUM(Usage!$CC92:$CH92)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y92>0,Account!$AG$2=TRUE,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH92=FALSE),SUM(Usage!$CI92:$CN92)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH92=TRUE,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S92),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S92)),2)","v":0},{"$f":"ROUND(IF(OR($AH92=TRUE,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V92),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V92)),2)","v":0},{"$f":"IF(OR($AH92=TRUE,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y92),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y92))","v":0},{"$f":"ROUND(IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW92),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW92)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX92),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX92)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY92),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY92)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ92),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ92)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA92),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA92)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB92),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB92)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S92),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC92),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC92)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD92),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD92)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE92),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE92)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF92),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF92)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG92),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG92)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH92),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH92)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V92),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI92),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI92))","v":0},{"$f":"IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ92),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ92))","v":0},{"$f":"IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK92),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK92))","v":0},{"$f":"IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL92),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL92))","v":0},{"$f":"IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM92),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM92))","v":0},{"$f":"IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN92),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN92))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y92)","v":0},0,0,0,0,{"$f":"IF($DW92>IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV92*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV92*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW92-IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV92*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV92*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV92<$DW92,SUM($DW92-$DV92),0))","v":0},{"$f":"IF(OR(AND($D92<=FctrChngDts!$B$14,Usage!$E92>FctrChngDts!$B$14),AND(Usage!$D92<=FctrChngDts!$C$14,Usage!$E92>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW92),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX92),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY92),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ92),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA92),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB92),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC92),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD92),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE92),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF92),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG92),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH92),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI92)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ92)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK92)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL92)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM92)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN92)","v":0},0,{"$f":"IF(AND($S92>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E92<>\"D-CARE\",Tenant!$F92=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET92=TRUE,$S92>0,$V92=0),SUM(SUM($BW92:$CB92)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET92=TRUE,$S92>0,$V92>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW92:$CB92)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET92=TRUE,$S92>0,$V92>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW92:$CB92)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S92>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S92>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S92>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV92=TRUE,$S92>0,$V92=0),SUM(SUM($BW92:$CB92)*'CRS1'!$P$2),IF(AND($EV92=TRUE,$S92>0,$V92>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW92:$CB92)*'CRS1'!$P$2),IF(AND($EV92=TRUE,$S92>0,$V92>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW92:$CB92)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S92>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX92=TRUE,$S92>0,$V92=0),SUM(SUM($BW92:$CB92)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX92=TRUE,$S92>0,$V92>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW92:$CB92)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX92=TRUE,$S92>0,$V92>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW92:$CB92)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S92>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ92=TRUE,$S92>0),SUM(SUM($BW92:$CB92)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V92>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E92<>\"D-CARE\",Tenant!$F92=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB92=TRUE,$S92>0,$V92>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC92:$CH92)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB92=TRUE,$S92>0,$V92>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC92:$CH92)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB92=TRUE,$V92>0,$Y92>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC92:$CH92)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB92=TRUE,$V92>0,$Y92>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC92:$CH92)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB92=TRUE,$S92=0,$V92>0,$Y92=0),SUM(SUM($CC92:$CH92)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V92>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V92>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V92>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD92=TRUE,$S92>0,$V92>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC92:$CH92)*'CRS2'!$P$2),IF(AND($FD92=TRUE,$S92>0,$V92>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC92:$CH92)*'CRS2'!$P$2),IF(AND($FD92=TRUE,$V92>0,$Y92>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC92:$CH92)*'CRS2'!$P$2),IF(AND($FD92=TRUE,$V92>0,$Y92>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC92:$CH92)*'CRS2'!$P$2),IF(AND($FD92=TRUE,$S92=0,$V92>0,$Y92=0),SUM(SUM($CC92:$CH92)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V92>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF92=TRUE,$S92>0,$V92>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC92:$CH92)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF92=TRUE,$S92>0,$V92>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC92:$CH92)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF92=TRUE,$V92>0,$Y92>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC92:$CH92)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF92=TRUE,$V92>0,$Y92>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC92:$CH92)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF92=TRUE,$S92=0,$V92>0,$Y92=0),SUM(SUM($CC92:$CH92)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V92>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH92=TRUE,$V92>0),SUM(SUM($CC92:$CH92)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y92>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E92<>\"D-CARE\",Tenant!$F92=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ92=TRUE,$V92=0,$Y92>0),SUM(SUM($CI92:$CN92)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ92=TRUE,$V92>0,$Y92>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI92:$CN92)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ92=TRUE,$V92>0,$Y92>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI92:$CN92)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y92>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y92>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y92>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL92=TRUE,$V92=0,$Y92>0),SUM(SUM($CI92:$CN92)*'CRS3'!$P$2),IF(AND($FL92=TRUE,$V92>0,$Y92>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI92:$CN92)*'CRS3'!$P$2),IF(AND($FL92=TRUE,$V92>0,$Y92>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI92:$CN92)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y92>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN92=TRUE,$V92=0,$Y92>0),SUM(SUM($CI92:$CN92)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN92=TRUE,$V92>0,$Y92>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI92:$CN92)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN92=TRUE,$V92>0,$Y92>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI92:$CN92)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y92>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP92=TRUE,$Y92>0),SUM(SUM($CI92:$CN92)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR92:$FT92))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO92:$CQ92,$FR92:$FT92))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA92:$EF92)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG92:$EL92)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM92:$ER92)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV92,$CO92:$CQ92,$EA92:$ER92)/$P92)*$S92*FctrChngDts!$B$15),SUM(SUM(SUM($DV92,$CO92:$CQ92,$FR92:$FT92)/$P92)*$S92*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV92,$CO92:$CQ92,$EA92:$ER92)/$P92)*$V92*FctrChngDts!$B$15),SUM(SUM(SUM($DV92,$CO92:$CQ92,$FR92:$FT92)/$P92)*$V92*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV92,$CO92:$CQ92,$EA92:$ER92)/$P92)*$Y92*FctrChngDts!$B$15),SUM(SUM(SUM($DV92,$CO92:$CQ92,$FR92:$FT92)/$P92)*$Y92*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA92*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI92*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ92*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ92,$FU92,$GF92,$GZ92:$HE92),IF(Account!$Q$2=TRUE,SUM($DZ92,$FV92,$GF92,$GZ92:$HE92),SUM($DZ92,$ES92,$FU92:$FV92,$GF92,$GZ92:$HE92)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E92),Usage!$P92,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D92,FctrChngDts!$C$17<=Usage!$E92),SUM(FctrChngDts!$C$17-Usage!$D92),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E92),Usage!$P92,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D92,FctrChngDts!$C$19<=Usage!$E92),SUM(FctrChngDts!$C$19-Usage!$D92),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK92*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK92*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL92*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL92*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D92))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A92,Tenant!$A:$J,8,FALSE)=TRUE,$GG92<0),0,SUM(SUM(SUM($GG92/$P92*$GP92)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A92,Tenant!$A:$J,8,FALSE)=TRUE,$GG92<0),0,SUM(SUM(SUM($GG92/$P92*$GQ92)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D92))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A92,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV92*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A92,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW92*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU92:$DA92,$EU92,$EA92:$EF92,$FA92)-SUM(SUM($BW92:$CB92)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD92:$DJ92,$FC92,$EG92:$EL92,$FI92)-SUM(SUM($CC92:$CH92)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM92:$DS92,$FK92,$EM92:$ER92,$FQ92)-SUM(SUM($CI92:$CN92)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO92,$CU92:$DA92,$EU92,$EW92,$EY92,$EA92:$EF92,$FA92,$CP92,$DD92:$DJ92,$FC92,$FE92,$FG92,$EG92:$EL92,$FI92)/$P92*$S92)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO92,$CU92:$DA92,$EU92,$EW92,$EY92,$EA92:$EF92,$FA92,$CP92,$DD92:$DJ92,$FC92,$FE92,$FG92,$EG92:$EL92,$FI92)/$P92*$V92)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ92,$DM92:$DS92,$FK92,$FM92,$FO92,$EM92:$ER92,$FQ92)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D92,BslnAllctnCrrnt!$A$1<=$E92),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK92=\"FSP1\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$Q92,BslnAllctnCrrnt!$A$1<$R92),SUM(BslnAllctnCrrnt!$A$1-$Q92),IF(AND($AK92=\"FSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$Q92,BslnAllctnCrrnt!$A$1<$R92),SUM(BslnAllctnCrrnt!$A$1-$Q92),IF(AND($AK92=\"FSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),$I92,IF(AND($AK92=\"SSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$Q92,BslnAllctnCrrnt!$A$1<$R92),SUM(BslnAllctnCrrnt!$A$1-$Q92),IF(AND($AK92=\"SSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),$I92,0)))))","v":0},{"$f":"IF(AND($AK92=\"FSP1\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$Q92,BslnAllctnCrrnt!$A$1<$R92),SUM($I92-$HG92),IF(AND($AK92=\"FSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$Q92,BslnAllctnCrrnt!$A$1<$R92),SUM($I92-$HG92),IF(AND($AK92=\"FSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM($I92-$HG92),IF(AND($AK92=\"SSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$Q92,BslnAllctnCrrnt!$A$1<$R92),SUM($I92-$HG92),IF(AND($AK92=\"SSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM($I92-$HG92),0)))))","v":0},{"$f":"IF(AND($AK92=\"SSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$Q92,BslnAllctnCrrnt!$A$1<$R92),0,IF(AND(FctrChngDts!$A$2>=$D92,FctrChngDts!$B$2<$E92),IF(AND($AK92=\"SSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM(BslnAllctnCrrnt!$A$1-$T92),0),IF(AND($AK92=\"FSP2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM(BslnAllctnCrrnt!$A$1-$T92),IF(AND($AK92=\"FSP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM(BslnAllctnCrrnt!$A$1-$T92),IF(AND($AK92=\"FSP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$W92,BslnAllctnCrrnt!$A$1<$X92),$K92,IF(AND($AK92=\"FSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$Q92,BslnAllctnCrrnt!$A$1<$R92),0,IF(AND($AK92=\"FSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM(BslnAllctnCrrnt!$A$1-$T92),IF(AND($AK92=\"SSP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM(BslnAllctnCrrnt!$A$1-$T92),IF(AND($AK92=\"SSP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$W92,BslnAllctnCrrnt!$A$1<$X92),$K92,0)))))))))","v":0},{"$f":"IF(AND($AK92=\"SSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$Q92,BslnAllctnCrrnt!$A$1<$R92),SUM($K92-$HI92),IF(AND($AK92=\"SSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM($K92-$HI92),IF(AND($AK92=\"FSP2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM($K92-$HI92),IF(AND($AK92=\"FSP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM($K92-$HI92),IF(AND($AK92=\"FSP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$W92,BslnAllctnCrrnt!$A$1<$X92),SUM($K92-$HI92),IF(AND($AK92=\"FSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$Q92,BslnAllctnCrrnt!$A$1<$R92),SUM($K92-$HI92),IF(AND($AK92=\"FSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM($K92-$HI92),IF(AND($AK92=\"SSP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM($K92-$HI92),IF(AND($AK92=\"SSP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$W92,BslnAllctnCrrnt!$A$1<$X92),SUM($K92-$HI92),0)))))))))","v":0},{"$f":"IF(AND($AK92=\"FSP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),0,IF(AND($AK92=\"FSP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$W92,BslnAllctnCrrnt!$A$1<$X92),SUM(BslnAllctnCrrnt!$A$1-$W92),IF(AND($AK92=\"FSP3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$W92,BslnAllctnCrrnt!$A$1<$X92),SUM(BslnAllctnCrrnt!$A$1-$W92),0)))","v":0},{"$f":"IF(AND($AK92=\"FSP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM($M92-$HK92),IF(AND($AK92=\"FSP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$W92,BslnAllctnCrrnt!$A$1<$X92),SUM($M92-$HK92),IF(AND($AK92=\"FSP3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$W92,BslnAllctnCrrnt!$A$1<$X92),SUM($M92-$HK92),0)))","v":0},{"$f":"IF(AND($AK92=\"FWP1\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$Q92,BslnAllctnCrrnt!$A$1<$R92),SUM(BslnAllctnCrrnt!$A$1-$Q92),IF(AND($AK92=\"FWP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$Q92,BslnAllctnCrrnt!$A$1<$R92),SUM(BslnAllctnCrrnt!$A$1-$Q92),IF(AND($AK92=\"FWP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),$J92,IF(AND(FctrChngDts!$A$2>=$D92,FctrChngDts!$B$2<$E92),IF(AND($AK92=\"SSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$Q92,BslnAllctnCrrnt!$A$1<$R92),SUM(BslnAllctnCrrnt!$A$1-$Q92),0),IF(AND($AK92=\"SSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),$J92,0)))))","v":0},{"$f":"IF(AND($AK92=\"FWP1\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$Q92,BslnAllctnCrrnt!$A$1<$R92),SUM($J92-$HM92),IF(AND($AK92=\"FWP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$Q92,BslnAllctnCrrnt!$A$1<$R92),SUM($J92-$HM92),IF(AND($AK92=\"FWP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM($J92-$HM92),IF(AND($AK92=\"SSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$Q92,BslnAllctnCrrnt!$A$1<$R92),SUM($J92-$HM92),IF(AND($AK92=\"SSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM($J92-$HM92),0)))))","v":0},{"$f":"IF(AND($AK92=\"FWP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$Q92,BslnAllctnCrrnt!$A$1<$R92),0,IF(AND($AK92=\"FWP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM(BslnAllctnCrrnt!$A$1-$T92),IF(AND($AK92=\"FWP2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM(BslnAllctnCrrnt!$A$1-$T92),IF(AND($AK92=\"FWP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM(BslnAllctnCrrnt!$A$1-$T92),IF(AND($AK92=\"FWP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$W92,BslnAllctnCrrnt!$A$1<$X92),$L92,IF(AND($AK92=\"SSP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM(BslnAllctnCrrnt!$A$1-$T92),IF(AND($AK92=\"SSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$Q92,BslnAllctnCrrnt!$A$1<$R92),0,IF(AND($AK92=\"SSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM(BslnAllctnCrrnt!$A$1-$T92),0))))))))","v":0},{"$f":"IF(AND($AK92=\"FWP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$Q92,BslnAllctnCrrnt!$A$1<$R92),SUM($L92-$HO92),IF(AND($AK92=\"FWP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM($L92-$HO92),IF(AND($AK92=\"FWP2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM($L92-$HO92),IF(AND($AK92=\"FWP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM($L92-$HO92),IF(AND($AK92=\"FWP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$W92,BslnAllctnCrrnt!$A$1<$X92),SUM($L92-$HO92),IF(AND($AK92=\"SSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$Q92,BslnAllctnCrrnt!$A$1<$R92),SUM($L92-$HO92),IF(AND($AK92=\"SSP1P2\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM($L92-$HO92),0)))))))","v":0},{"$f":"IF(AND($AK92=\"FWP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),0,IF(AND($AK92=\"FWP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$W92,BslnAllctnCrrnt!$A$1<$X92),SUM(BslnAllctnCrrnt!$A$1-$W92),IF(AND($AK92=\"FWP3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$W92,BslnAllctnCrrnt!$A$1<$X92),SUM(BslnAllctnCrrnt!$A$1-$W92),IF(AND($AK92=\"SSP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),0,IF(AND($AK92=\"SSP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$W92,BslnAllctnCrrnt!$A$1<$X92),SUM(BslnAllctnCrrnt!$A$1-$W92),0)))))","v":0},{"$f":"IF(AND($AK92=\"FWP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM($N92-$HQ92),IF(AND($AK92=\"FWP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$W92,BslnAllctnCrrnt!$A$1<$X92),SUM($N92-$HQ92),IF(AND($AK92=\"FWP3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$W92,BslnAllctnCrrnt!$A$1<$X92),SUM($N92-$HQ92),IF(AND($AK92=\"SSP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$T92,BslnAllctnCrrnt!$A$1<$U92),SUM($N92-$HQ92),IF(AND($AK92=\"SSP2P3\",$HF92=TRUE,BslnAllctnCrrnt!$A$1>=$W92,BslnAllctnCrrnt!$A$1<$X92),SUM($N92-$HQ92),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[96,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G97),0,IF($F97<=$G97,SUM($G97-$F97),IF($F97>$G97,SUM((Account!$L$2-Usage!$F97)+Usage!$G97+1))))","v":0},{"$f":"IF($Q97=0,0,IF($R97=0,0,IF(AND($Q97<FctrChngDts!$A$2,$R97>=FctrChngDts!$A$2),SUM($R97-FctrChngDts!$A$2+1),IF(AND($Q97>=FctrChngDts!$A$2,$R97>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q97),IF(AND($Q97>=FctrChngDts!$A$2,$R97<FctrChngDts!$B$2),SUM($R97-$Q97+1),0)))))","v":0},{"$f":"IF($Q97=0,0,IF($R97=0,0,IF(AND($Q97<FctrChngDts!$A$2,$R97>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q97),IF(AND($Q97<FctrChngDts!$A$2,$R97<FctrChngDts!$A$2),SUM($R97-$Q97+1),IF(AND($Q97>FctrChngDts!$A$2,$R97>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R97+1),0)))))","v":0},{"$f":"IF($T97=0,0,IF($U97=0,0,IF(AND($T97<FctrChngDts!$A$2,$U97>=FctrChngDts!$A$2),SUM($U97-FctrChngDts!$A$2+1),IF(AND($T97>=FctrChngDts!$A$2,$U97<FctrChngDts!$B$2),SUM($U97-$T97+1),IF(AND($T97>=FctrChngDts!$A$2,$U97>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T97)<0),0,IF(AND($T97>=FctrChngDts!$A$2,$U97>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T97),0))))))","v":0},{"$f":"IF($T97=0,0,IF($U97=0,0,IF(AND($T97<FctrChngDts!$A$2,$U97>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T97),IF(AND($T97>=FctrChngDts!$B$2,$U97>=FctrChngDts!$B$2),SUM($U97-$T97+1),IF(AND($T97<FctrChngDts!$A$2,$U97<FctrChngDts!$A$2),SUM($U97-$T97+1),IF(AND($T97>=FctrChngDts!$A$2,$U97>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U97+1),0))))))","v":0},{"$f":"IF($W97=0,0,IF($X97=0,0,IF(AND($W97>=FctrChngDts!$A$2,$X97>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W97)<0),0,IF(AND($W97>=FctrChngDts!$A$2,$X97>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W97),IF(AND($W97>=FctrChngDts!$A$2,$X97<FctrChngDts!$B$2),SUM($X97-$W97+1),IF(AND($W97<FctrChngDts!$A$2,$X97>=FctrChngDts!$A$2),SUM($X97-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W97=0,0,IF($X97=0,0,IF(AND($W97<FctrChngDts!$A$2,$X97<FctrChngDts!$A$2),SUM($X97-$W97+1),IF(AND($W97>=FctrChngDts!$A$2,$X97>=FctrChngDts!$B$2,SUM($X97-FctrChngDts!$B$2+1)<=$Y97),SUM($X97-FctrChngDts!$B$2+1),IF(AND($W97>=FctrChngDts!$A$2,$X97>=FctrChngDts!$B$2),SUM($X97-$W97+1),IF(AND($W97<FctrChngDts!$A$2,$X97>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W97),0))))))","v":0},{"$f":"IF(AND($D97>=FctrChngDts!$C$2,$E97<FctrChngDts!$E$2),\"1\",IF(AND($D97>=FctrChngDts!$E$2,$E97<FctrChngDts!$G$2),\"2\",IF(AND($D97>=FctrChngDts!$G$2,$E97<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D97>=FctrChngDts!$D$2,,IF(AND($D97>=FctrChngDts!$C$2,$D97<=FctrChngDts!$D$2),$D97,IF(AND($D97>=FctrChngDts!$C$2,$D97>=FctrChngDts!$D$2,$E97>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D97>FctrChngDts!$D$2,,IF($D97=FctrChngDts!$D$2,$D97,IF(AND($D97>=FctrChngDts!$C$2,$E97<FctrChngDts!$D$2),$E97,IF(AND($D97>=FctrChngDts!$C$2,$E97>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D97>=FctrChngDts!$D$2,$E97>=FctrChngDts!$D$2,$E97>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E97<FctrChngDts!$D$2,$E97<=FctrChngDts!$D$2),$E97,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D97<FctrChngDts!$E$2,$E97<FctrChngDts!$E$2),,IF($D97>FctrChngDts!$F$2,,IF(AND($D97>=FctrChngDts!$E$2,$D97<=FctrChngDts!$F$2),$D97,IF(AND($D97>=FctrChngDts!$E$2,$D97>=FctrChngDts!$F$2,$E97>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D97>FctrChngDts!$F$2,,IF($E97=FctrChngDts!$F$2,$E97,IF(AND($D97<FctrChngDts!$E$2,$E97<=FctrChngDts!$F$2),$E97,IF(AND($D97>=FctrChngDts!$E$2,$E97<FctrChngDts!$F$2),$E97,IF(AND($D97>=FctrChngDts!$E$2,$E97>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D97>=FctrChngDts!$F$2,$E97>=FctrChngDts!$F$2,$E97>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D97<FctrChngDts!$G$2,$E97<FctrChngDts!$G$2),,IF($D97>FctrChngDts!$H$2,,IF(AND($D97>=FctrChngDts!$G$2,$D97<=FctrChngDts!$H$2),$D97,IF(AND($D97>=FctrChngDts!$G$2,$D97>=FctrChngDts!$H$2,$E97>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D97>FctrChngDts!$H$2,,IF($E97=FctrChngDts!$H$2,$E97,IF(AND($D97<FctrChngDts!$G$2,$E97<=FctrChngDts!$H$2),$E97,IF(AND($D97>=FctrChngDts!$G$2,$E97<FctrChngDts!$H$2),$E97,IF(AND($D97>=FctrChngDts!$G$2,$E97>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D97>=FctrChngDts!$H$2,$E97>=FctrChngDts!$H$2,$E97>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A97,Tenant!$A97:$J396,6,FALSE)","v":0},{"$f":"VLOOKUP($A97,Tenant!$A97:$J396,7,FALSE)","v":0},{"$f":"VLOOKUP($A97,Tenant!$A97:$J396,10,FALSE)","v":0},0,{"$f":"IF(AND($AK97=\"FSP2\",$AJ97=FALSE,$HF97=FALSE),SUM($K97*FctrChngDts!$C$9),IF(AND($AK97=\"FSP2\",$AJ97=TRUE,$HF97=FALSE),SUM($K97*FctrChngDts!$C$10),IF(AND($AK97=\"FSP2P3\",$AJ97=FALSE,$HF97=FALSE),SUM(SUM($K97,$M97)*FctrChngDts!$C$9),IF(AND($AK97=\"FSP2P3\",$AJ97=TRUE,$HF97=FALSE),SUM(SUM($K97,$M97)*FctrChngDts!$C$10),IF(AND($AK97=\"FSP3\",$AJ97=FALSE,$HF97=FALSE),SUM($M97*FctrChngDts!$C$9),IF(AND($AK97=\"FSP3\",$AJ97=TRUE,$HF97=FALSE),SUM($M97*FctrChngDts!$C$10),IF(AND($AK97=\"FSP1\",$AJ97=FALSE,$HF97=FALSE),SUM($I97*FctrChngDts!$C$9),IF(AND($AK97=\"FSP1\",$AJ97=TRUE,$HF97=FALSE),SUM($I97*FctrChngDts!$C$10),IF(AND($AK97=\"FSP1P2\",$AJ97=FALSE,$HF97=FALSE),SUM(SUM($I97,$K97)*FctrChngDts!$C$9),IF(AND($AK97=\"FSP1P2\",$AJ97=TRUE,$HF97=FALSE),SUM(SUM($I97,$K97)*FctrChngDts!$C$10),IF(AND($Z97=\"Summer\",$AK97=\"SSP2P3\",$AJ97=FALSE,$HF97=FALSE),SUM(SUM(SUM(SUM($K97,$M97)*FctrChngDts!$C$9),SUM(SUM($L97,$N97)*FctrChngDts!$C$11))*$AF97),IF(AND($Z97=\"Summer\",$AK97=\"SSP2P3\",$AJ97=TRUE,$HF97=FALSE),SUM(SUM(SUM(SUM($K97,$M97)*FctrChngDts!$C$10),SUM(SUM($L97,$N97)*FctrChngDts!$C$12))*$AF97),IF(AND($Z97=\"Winter\",$AK97=\"SSP2P3\",$AJ97=FALSE,$HF97=FALSE),SUM(SUM(SUM(SUM($K97,$M97)*FctrChngDts!$C$9),SUM(SUM($L97,$N97)*FctrChngDts!$C$11))-$AO97),IF(AND($Z97=\"Winter\",$AK97=\"SSP2P3\",$AJ97=TRUE,$HF97=FALSE),SUM(SUM(SUM(SUM($K97,$M97)*FctrChngDts!$C$10),SUM(SUM($L97,$N97)*FctrChngDts!$C$12))-$AO97),IF(AND($Z97=\"Summer\",$AK97=\"SSP1P2\",$AJ97=FALSE,$HF97=FALSE),SUM(SUM(SUM(SUM($I97,$K97)*FctrChngDts!$C$9),SUM(SUM($J97,$L97)*FctrChngDts!$C$11))*$AF97),IF(AND($Z97=\"Summer\",$AK97=\"SSP1P2\",$AJ97=TRUE,$HF97=FALSE),SUM(SUM(SUM(SUM($I97,$K97)*FctrChngDts!$C$10),SUM(SUM($J97,$L97)*FctrChngDts!$C$12))*$AF97),IF(AND($Z97=\"Winter\",$AK97=\"SSP1P2\",$AJ97=FALSE,$HF97=FALSE),SUM(SUM(SUM(SUM($I97,$K97)*FctrChngDts!$C$9),SUM(SUM($J97,$L97)*FctrChngDts!$C$11))-$AO97),IF(AND($Z97=\"Winter\",$AK97=\"SSP1P2\",$AJ97=TRUE,$HF97=FALSE),SUM(SUM(SUM(SUM($I97,$K97)*FctrChngDts!$C$10),SUM(SUM($J97,$L97)*FctrChngDts!$C$12))-$AO97),IF(AND($AK97=\"FSP2\",$AJ97=FALSE,$HF97=TRUE),SUM(SUM($HI97*FctrChngDts!$B$9),SUM($HJ97*FctrChngDts!$C$9)),IF(AND($AK97=\"FSP2\",$AJ97=TRUE,$HF97=TRUE),SUM(SUM($HI97*FctrChngDts!$B$10),SUM($HJ97*FctrChngDts!$C$10)),IF(AND($AK97=\"FSP2P3\",$AJ97=FALSE,$HF97=TRUE),SUM(SUM(SUM($HI97,$HK97)*FctrChngDts!$B$9),SUM(SUM($HJ97,$HL97)*FctrChngDts!$C$9)),IF(AND($AK97=\"FSP2P3\",$AJ97=TRUE,$HF97=TRUE),SUM(SUM(SUM($HI97,$HK97)*FctrChngDts!$B$10),SUM(SUM($HJ97,$HL97)*FctrChngDts!$C$10)),IF(AND($AK97=\"FSP3\",$AJ97=FALSE,$HF97=TRUE),SUM(SUM($HK97*FctrChngDts!$B$9),SUM($HL97*FctrChngDts!$C$9)),IF(AND($AK97=\"FSP3\",$AJ97=TRUE,$HF97=TRUE),SUM(SUM($HK97*FctrChngDts!$B$10),SUM($HL97*FctrChngDts!$C$10)),IF(AND($AK97=\"FSP1\",$AJ97=FALSE,$HF97=TRUE),SUM(SUM($HG97*FctrChngDts!$B$9),SUM($HH97*FctrChngDts!$C$9)),IF(AND($AK97=\"FSP1\",$AJ97=TRUE,$HF97=TRUE),SUM(SUM($HG97*FctrChngDts!$B$10),SUM($HH97*FctrChngDts!$C$10)),IF(AND($AK97=\"FSP1P2\",$AJ97=FALSE,$HF97=TRUE),SUM(SUM(SUM($HG97,$HI97)*FctrChngDts!$B$9),SUM(SUM($HH97,$HJ97)*FctrChngDts!$C$9)),IF(AND($AK97=\"FSP1P2\",$AJ97=TRUE,$HF97=TRUE),SUM(SUM(SUM($HG97,$HI97)*FctrChngDts!$B$10),SUM(SUM($HG97,$HI97)*FctrChngDts!$C$10)),IF(AND($Z97=\"Summer\",$AK97=\"SSP2P3\",$AJ97=FALSE,$HF97=TRUE),SUM(SUM(SUM(SUM($HI97,$HK97)*FctrChngDts!$B$9),SUM(SUM($HJ97,$HL97)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO97,$HQ97)*FctrChngDts!$B$11),SUM(SUM($HP97,$HR97)*FctrChngDts!$C$11))*$AF97),IF(AND($Z97=\"Summer\",$AK97=\"SSP2P3\",$AJ97=TRUE,$HF97=TRUE),SUM(SUM(SUM(SUM($HI97,$HK97)*FctrChngDts!$B$10),SUM(SUM($HJ97,$HL97)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO97,$HQ97)*FctrChngDts!$B$12),SUM(SUM($HP97,$HR97)*FctrChngDts!$C$12))*$AF97),IF(AND($Z97=\"Winter\",$AK97=\"SSP2P3\",$AJ97=FALSE,$HF97=TRUE),SUM(SUM(SUM(SUM($HI97,$HK97)*FctrChngDts!$B$9),SUM(SUM($HJ97,$HL97)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO97,$HQ97)*FctrChngDts!$B$11),SUM(SUM($HP97,$HR97)*FctrChngDts!$C$11))-$AO97),IF(AND($Z97=\"Winter\",$AK97=\"SSP2P3\",$AJ97=TRUE,$HF97=TRUE),SUM(SUM(SUM(SUM($HI97,$HK97)*FctrChngDts!$B$10),SUM(SUM($HO97,$HQ97)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO97,$HQ97)*FctrChngDts!$B$12),SUM(SUM($HP97,$HR97)*FctrChngDts!$C$12))-$AO97),IF(AND($Z97=\"Summer\",$AK97=\"SSP1P2\",$AJ97=FALSE,$HF97=TRUE),SUM(SUM(SUM(SUM($HG97,$HI97)*FctrChngDts!$B$9),SUM(SUM($HH97,$HJ97)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM97,$HO97)*FctrChngDts!$B$11),SUM(SUM($HN97,$HP97)*FctrChngDts!$C$11))*$AF97),IF(AND($Z97=\"Summer\",$AK97=\"SSP1P2\",$AJ97=TRUE,$HF97=TRUE),SUM(SUM(SUM(SUM($HG97,$HI97)*FctrChngDts!$B$10),SUM(SUM($HH97,$HJ97)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM97,$HO97)*FctrChngDts!$B$12),SUM(SUM($HN97,$HP97)*FctrChngDts!$C$12))*$AF97),IF(AND($Z97=\"Winter\",$AK97=\"SSP1P2\",$AJ97=FALSE,$HF97=TRUE),SUM(SUM(SUM(SUM($HG97,$HI97)*FctrChngDts!$B$9),SUM(SUM($HH97,$HJ97)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM97,$HO97)*FctrChngDts!$B$11),SUM(SUM($HN97,$HP97)*FctrChngDts!$C$11))-$AO97),IF(AND($Z97=\"Winter\",$AK97=\"SSP1P2\",$AJ97=TRUE,$HF97=TRUE),SUM(SUM(SUM(SUM($HG97,$HI97)*FctrChngDts!$B$10),SUM(SUM($HH97,$HJ97)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM97,$HO97)*FctrChngDts!$B$12),SUM(SUM($HN97,$HP97)*FctrChngDts!$C$12))-$AO97),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK97=\"FWP1\",$AJ97=FALSE,$HF97=FALSE),SUM($J97*FctrChngDts!$C$11),IF(AND($AK97=\"FWP1\",$AJ97=TRUE,$HF97=FALSE),SUM($J97*FctrChngDts!$C$12),IF(AND($AK97=\"FWP1P2\",$AJ97=FALSE,$HF97=FALSE),SUM(SUM($J97,$L97)*FctrChngDts!$C$11),IF(AND($AK97=\"FWP1P2\",$AJ97=TRUE,$HF97=FALSE),SUM(SUM($J97,$L97)*FctrChngDts!$C$12),IF(AND($AK97=\"FWP2\",$AJ97=FALSE,$HF97=FALSE),SUM($L97*FctrChngDts!$C$11),IF(AND($AK97=\"FWP2\",$AJ97=TRUE,$HF97=FALSE),SUM($L97*FctrChngDts!$C$12),IF(AND($AK97=\"FWP2P3\",$AJ97=FALSE,$HF97=FALSE),SUM(SUM($L97,$N97)*FctrChngDts!$C$11),IF(AND($AK97=\"FWP2P3\",$AJ97=TRUE,$HF97=FALSE),SUM(SUM($L97,$N97)*FctrChngDts!$C$12),IF(AND($AK97=\"FWP3\",$AJ97=FALSE,$HF97=FALSE),SUM($N97*FctrChngDts!$C$11),IF(AND($AK97=\"FWP3\",$AJ97=TRUE,$HF97=FALSE),SUM($N97*FctrChngDts!$C$12),IF(AND($Z97=\"Winter\",$AK97=\"SSP1P2\",$AJ97=FALSE,$HF97=FALSE),SUM(SUM(SUM($I97,$K97)*FctrChngDts!$C$9),SUM(SUM($J97,$L97)*FctrChngDts!$C$11))*$AG97,IF(AND($Z97=\"Winter\",$AK97=\"SSP1P2\",$AJ97=TRUE,$HF97=FALSE),SUM(SUM(SUM($I97,$K97)*FctrChngDts!$B$10),SUM(SUM($J97,$L97)*FctrChngDts!$B$12))*$AG97,IF(AND($Z97=\"Summer\",$AK97=\"SSP1P2\",$AJ97=FALSE,$HF97=FALSE),SUM(SUM(SUM($I97,$K97)*FctrChngDts!$B$9),SUM(SUM($J97,$L97)*FctrChngDts!$B$11))-$AJ97,IF(AND($Z97=\"Summer\",$AK97=\"SSP1P2\",$AJ97=TRUE,$HF97=FALSE),SUM(SUM(SUM($I97,$K97)*FctrChngDts!$C$10),SUM(SUM($J97,$L97)*FctrChngDts!$C$12))-$AJ97,IF(AND($Z97=\"Winter\",$AK97=\"SSP2P3\",$AJ97=FALSE,$HF97=FALSE),SUM(SUM(SUM($K97,$M97)*FctrChngDts!$C$9),SUM(SUM($L97,$N97)*FctrChngDts!$C$11))*$AG97,IF(AND($Z97=\"Winter\",$AK97=\"SSP2P3\",$AJ97=TRUE,$HF97=FALSE),SUM(SUM(SUM($K97,$M97)*FctrChngDts!$C$10),SUM(SUM($L97,$N97)*FctrChngDts!$C$12))*$AG97,IF(AND($Z97=\"Summer\",$AK97=\"SSP2P3\",$AJ97=FALSE,$HF97=FALSE),SUM(SUM(SUM($K97,$M97)*FctrChngDts!$C$9),SUM(SUM($L97,$N97)*FctrChngDts!$C$11))-$AJ97,IF(AND($Z97=\"Summer\",$AK97=\"SSP2P3\",$AJ97=TRUE,$HF97=FALSE),SUM(SUM(SUM($K97,$M97)*FctrChngDts!$C$10),SUM(SUM($L97,$N97)*FctrChngDts!$C$12))-$AJ97,IF(AND($AK97=\"FWP1\",$AJ97=FALSE,$HF97=TRUE),SUM(SUM($HM97*FctrChngDts!$B$11),SUM($HN97*FctrChngDts!$C$11)),IF(AND($AK97=\"FWP1\",$AJ97=TRUE,$HF97=TRUE),SUM(SUM($HM97*FctrChngDts!$B$12),SUM($HN97*FctrChngDts!$C$12)),IF(AND($AK97=\"FWP1P2\",$AJ97=FALSE,$HF97=TRUE),SUM(SUM(SUM($HM97,$HO97)*FctrChngDts!$B$11),SUM(SUM($HN97,$HP97)*FctrChngDts!$C$11)),IF(AND($AK97=\"FWP1P2\",$AJ97=TRUE,$HF97=TRUE),SUM(SUM(SUM($HM97,$KP97)*FctrChngDts!$C$12),SUM(SUM($HN97,$HP97)*FctrChngDts!$C$12)),IF(AND($AK97=\"FWP2\",$AJ97=FALSE,$HF97=TRUE),SUM(SUM($HO97*FctrChngDts!$B$11),SUM($HO97*FctrChngDts!$C$11)),IF(AND($AK97=\"FWP2\",$AJ97=TRUE,$HF97=TRUE),SUM(SUM($HO97*FctrChngDts!$B$12),SUM($HO97*FctrChngDts!$C$12)),IF(AND($AK97=\"FWP2P3\",$AJ97=FALSE,$HF97=TRUE),SUM(SUM(SUM($HO97,$HQ97)*FctrChngDts!$C$11),SUM(SUM($HP97,$HR97)*FctrChngDts!$C$11)),IF(AND($AK97=\"FWP2P3\",$AJ97=TRUE,$HF97=TRUE),SUM(SUM(SUM($HO97,$HQ97)*FctrChngDts!$C$12),SUM(SUM($HP97,$HR97)*FctrChngDts!$C$12)),IF(AND($AK97=\"FWP3\",$AJ97=FALSE,$HF97=TRUE),SUM(SUM($HQ97*FctrChngDts!$B$11),SUM($HR97*FctrChngDts!$C$11)),IF(AND($AK97=\"FWP3\",$AJ97=TRUE,$HF97=TRUE),SUM(SUM($HQ97*FctrChngDts!$B$12),SUM($HR97*FctrChngDts!$C$12)),IF(AND($Z97=\"Winter\",$AK97=\"SSP1P2\",$AJ97=FALSE,$HF97=TRUE),SUM(SUM(SUM(SUM($HG97,$HI97)*FctrChngDts!$B$9),SUM(SUM($HH97,$HJ97)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM97,$HO97)*FctrChngDts!$B$11),SUM(SUM($HN97,$HP97)*FctrChngDts!$C$11))*$AG97),IF(AND($Z97=\"Winter\",$AK97=\"SSP1P2\",$AJ97=TRUE,$HF97=TRUE),SUM(SUM(SUM(SUM($HG97,$HI97)*FctrChngDts!$B$10), SUM(SUM($HH97,$HJ97)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM97,$HO97)*FctrChngDts!$B$12),SUM(SUM($HN97,$HP97)*FctrChngDts!$C$12))*$AG97),IF(AND($Z97=\"Summer\",$AK97=\"SSP1P2\",$AJ97=FALSE,$HF97=TRUE),SUM(SUM(SUM(SUM($HG97,$HI97)*FctrChngDts!$B$9),SUM(SUM($HH97,$HJ97)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM97,$HO97)*FctrChngDts!$B$11),SUM(SUM($HN97,$HP97)*FctrChngDts!$C$11))-$AJ97),IF(AND($Z97=\"Summer\",$AK97=\"SSP1P2\",$AJ97=TRUE,$HF97=TRUE),SUM(SUM(SUM(SUM($HG97,$HI97)*FctrChngDts!$B$10),SUM(SUM($HH97,$HJ97)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM97,$HO97)*FctrChngDts!$B$12),SUM(SUM($HN97,$HP97)*FctrChngDts!$C$12))-$AJ97),IF(AND($Z97=\"Winter\",$AK97=\"SSP2P3\",$AJ97=FALSE,$HF97=TRUE),SUM(SUM(SUM(SUM($HI97,$HK97)*FctrChngDts!$B$9),SUM(SUM($HJ97,$HL97)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO97,$HQ97)*FctrChngDts!$B$11),SUM(SUM($HP97,$HR97)*FctrChngDts!$C$11))*$AG97),IF(AND($Z97=\"Winter\",$AK97=\"SSP2P3\",$AJ97=TRUE,$HF97=TRUE),SUM(SUM(SUM(SUM($HI97,$HK97)*FctrChngDts!$B$10), SUM(SUM($HJ97,$HL97)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO97,$HQ97)*FctrChngDts!$B$12),SUM(SUM($HP97,$HR97)*FctrChngDts!$C$12))*$AG97),IF(AND($Z97=\"Summer\",$AK97=\"SSP2P3\",$AJ97=FALSE,$HF97=TRUE),SUM(SUM(SUM(SUM($HI97,$HK97)*FctrChngDts!$B$9),SUM(SUM($HJ97,$HL97)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO97,$HQ97)*FctrChngDts!$B$11),SUM(SUM($HP97,$HR97)*FctrChngDts!$C$11))-$AJ97),IF(AND($Z97=\"Summer\",$AK97=\"SSP2P3\",$AJ97=TRUE,$HF97=TRUE),SUM(SUM(SUM(SUM($HI97,$HK97)*FctrChngDts!$B$10), SUM(SUM($HJ97,$HL97)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO97,$HQ97)*FctrChngDts!$B$12),SUM(SUM($HP97,$HR97)*FctrChngDts!$C$12))-$AJ97),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK97=\"FSP1\",$AH97=TRUE,SUM(SUM(SUM($AI97*FctrChngDts!$B$13)*I97),$AR97)>$AD97),$AD97,IF(AND($AK97=\"FSP1\",$AH97=TRUE,SUM(SUM(SUM($AI97*FctrChngDts!$B$13)*$I97),$AR97)<=$AD97),SUM(SUM(SUM($AI97*FctrChngDts!$B$13)*$I97),$AR97),IF(AND($Z97=\"Summer\",$AK97=\"SSP1\",$AH97=TRUE,SUM(SUM(SUM(SUM($I97,$J97)*SUM($AI97*FctrChngDts!$B$13))*$AF97),$AR97)>$AD97),$AD97,IF(AND($Z97=\"Summer\",$AK97=\"SSP1\",$AH97=TRUE,SUM(SUM(SUM(SUM($I97,$J97)*SUM($AI97*FctrChngDts!$B$13))*$AF97),$AR97)<=$AD97),SUM(SUM(SUM(SUM($I97,$J97)*SUM($AI97*FctrChngDts!$B$13))*$AF97),$AR97),IF(AND($Z97=\"Winter\",$AK97=\"SSP1\",$AH97=TRUE,SUM(SUM(SUM(SUM($I97,$J97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AU97:$AW97)),$AR97)>$AD97),$AD97,IF(AND($Z97=\"Winter\",$AK97=\"SSP1\",$AH97=TRUE,SUM(SUM(SUM(SUM($I97,$J97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AU97:$AW97)),$AR97)<=$AD97),SUM(SUM(SUM(SUM($I97,$J97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AU97:$AW97)),$AR97),IF(AND($AK97=\"FSP1P2\",$AH97=TRUE,SUM(SUM(SUM(SUM($I97,$K97)*SUM($AI97*FctrChngDts!$B$13))*$AF97),$AR97)>$AD97),$AD97,IF(AND($AK97=\"FSP1P2\",$AH97=TRUE,SUM(SUM(SUM(SUM($I97,$K97)*SUM($AI97*FctrChngDts!$B$13))*$AF97),$AR97)<=$AD97),SUM(SUM(SUM(SUM($I97,$K97)*SUM($AI97*FctrChngDts!$B$13))*$AF97),$AR97),IF(AND($Z97=\"Summer\",$AK97=\"SSP1P2\",$AH97=TRUE,SUM(SUM(SUM(SUM($I97,$K97,$J97,$L97)*SUM($AI97*FctrChngDts!$B$13))*$AF97),$AR97)>$AD97),$AD97,IF(AND($Z97=\"Summer\",$AK97=\"SSP1P2\",$AH97=TRUE,SUM(SUM(SUM(SUM($I97,$K97,$J97,$L97)*SUM($AI97*FctrChngDts!$B$13))*$AF97),$AR97)<=$AD97),SUM(SUM(SUM(SUM($I97,$K97,$J97,$L97)*SUM($AI97*FctrChngDts!$B$13))*$AF97),$AR97),IF(AND($Z97=\"Winter\",$AK97=\"SSP1P2\",$AH97=TRUE,SUM(SUM(SUM(SUM($I97,$K97,$J97,$L97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AU97:$AW97)),$AR97)>$AD97),$AD97,IF(AND($Z97=\"Winter\",$AK97=\"SSP1P2\",$AH97=TRUE,SUM(SUM(SUM(SUM($I97,$K97,$J97,$L97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AU97:$AW97)),$AR97)<=$AD97),MIN($AD97,SUM($AL97,SUM(SUM(SUM(SUM($I97,$K97,$J97,$L97)*SUM($AI97*FctrChngDts!$B$13))*$AF97)))),IF(AND($AK97=\"FSP2\",$AH97=TRUE,SUM(SUM(SUM($AI97*FctrChngDts!$B$13)*$K97),$AR97)>$AD97),$AD97,IF(AND($AK97=\"FSP2\",$AH97=TRUE,SUM(SUM(SUM($AI97*FctrChngDts!$B$13)*$K97),$AR97)<=$AD97),SUM(SUM(SUM($AI97*FctrChngDts!$B$13)*$K97),$AR97),IF(AND($Z97=\"Summer\",$AK97=\"SSP2\",$AH97=TRUE,SUM(SUM(SUM(SUM($K97,$L97)*SUM($AI97*FctrChngDts!$B$13))*$AF97),$AR97)>$AD97),$AD97,IF(AND($Z97=\"Summer\",$AK97=\"SSP2\",$AH97=TRUE,SUM(SUM(SUM(SUM($K97,$L97)*SUM($AI97*FctrChngDts!$B$13))*$AF97),$AR97)<=$AD97),SUM(SUM(SUM(SUM($K97,$L97)*SUM($AI97*FctrChngDts!$B$13))*$AF97),$AR97),IF(AND($Z97=\"Winter\",$AK97=\"SSP2\",$AH97=TRUE,SUM(SUM(SUM(SUM($K97,$L97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AU97:$AW97)),$AR97)>$AD97),$AD97,IF(AND($Z97=\"Winter\",$AK97=\"SSP2\",$AH97=TRUE,SUM(SUM(SUM(SUM($K97,$L97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AU97:$AW97)),$AR97)<=$AD97),SUM(SUM(SUM(SUM($K97,$L97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AU97:$AW97)),$AR97),IF(AND($AK97=\"FSP2P3\",$AH97=TRUE,SUM(SUM(SUM(SUM($K97,$M97)*SUM($AI97*FctrChngDts!$B$13))*$AF97),$AR97)>$AD97),$AD97,IF(AND($AK97=\"FSP2P3\",$AH97=TRUE,SUM(SUM(SUM(SUM($K97,$M97)*SUM($AI97*FctrChngDts!$B$13))*$AF97),$AR97)<=$AD97),SUM(SUM(SUM(SUM($K97,$M97)*SUM($AI97*FctrChngDts!$B$13))*$AF97),$AR97),IF(AND($Z97=\"Summer\",$AK97=\"SSP2P3\",$AH97=TRUE,SUM(SUM(SUM(SUM($K97,$L97,$M97,$N97)*SUM($AI97*FctrChngDts!$B$13))*$AF97),$AR97)>$AD97),$AD97,IF(AND($Z97=\"Summer\",$AK97=\"SSP2P3\",$AH97=TRUE,SUM(SUM(SUM(SUM($K97,$L97,$M97,$N97)*SUM($AI97*FctrChngDts!$B$13))*$AF97),$AR97)<=$AD97),SUM(SUM(SUM(SUM($K97,$L97,$M97,$N97)*SUM($AI97*FctrChngDts!$B$13))*$AF97),$AR97),IF(AND($Z97=\"Winter\",$AK97=\"SSP2P3\",$AH97=TRUE,SUM(SUM(SUM(SUM($K97,$L97,$M97,$N97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AU97:$AW97)),$AR97)>$AD97),$AD97,IF(AND($Z97=\"Winter\",$AK97=\"SSP2P3\",$AH97=TRUE,SUM(SUM(SUM(SUM($K97,$L97,$M97,$N97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AU97:$AW97)),$AR97)<=$AD97),SUM(SUM(SUM(SUM($K97,$L97,$M97,$N97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AU97:$AW97)),$AR97),IF(AND($AK97=\"FSP3\",$AH97=TRUE,SUM(SUM(SUM($AI97*FctrChngDts!$B$13)*$M97),$AR97)>$AD97),$AD97,IF(AND($AK97=\"FSP3\",$AH97=TRUE,SUM(SUM(SUM($AI97*FctrChngDts!$B$13)*$M97),$AR97)<=$AD97),SUM(SUM(SUM($AI97*FctrChngDts!$B$13)*$M97),$AR97),IF(AND($Z97=\"Summer\",$AK97=\"SSP3\",$AH97=TRUE,SUM(SUM(SUM(SUM($M97,$N97)*SUM($AI97*FctrChngDts!$B$13))*$AF97),$AR97)>$AD97),$AD97,IF(AND($Z97=\"Summer\",$AK97=\"SSP3\",$AH97=TRUE,SUM(SUM(SUM(SUM($M97,$N97)*SUM($AI97*FctrChngDts!$B$13))*$AF97),$AR97)<=$AD97),SUM(SUM(SUM(SUM($M97,$N97)*SUM($AI97*FctrChngDts!$B$13))*$AF97),$AR97),IF(AND($Z97=\"Winter\",$AK97=\"SSP3\",$AH97=TRUE,SUM(SUM(SUM(SUM($M97,$N97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AU97:$AW97)),$AR97)>$AD97),$AD97,IF(AND($Z97=\"Winter\",$AK97=\"SSP3\",$AH97=TRUE,SUM(SUM(SUM(SUM($M97,$N97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AU97:$AW97)),$AR97)<=$AD97),SUM(SUM(SUM(SUM($M97,$N97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AU97:$AW97)),$AR97),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK97=\"FWP1\",$AH97=TRUE,SUM(SUM(SUM($AI97*FctrChngDts!$B$13)*$J97),$AU97)>$AE97),$AE97,IF(AND($AK97=\"FWP1\",$AH97=TRUE,SUM(SUM(SUM($AI97*FctrChngDts!$B$13)*$J97),$AU97)<=$AE97),SUM(SUM(SUM($AI97*FctrChngDts!$B$13)*$J97),$AU97),IF(AND($Z97=\"Winter\",$AK97=\"SSP1\",$AH97=TRUE,SUM(SUM(SUM(SUM($I97,$J97)*SUM($AI97*FctrChngDts!$B$13))*$AG97),$AU97)>$AE97),$AE97,IF(AND($Z97=\"Winter\",$AK97=\"SSP1\",$AH97=TRUE,SUM(SUM(SUM(SUM($I97,$J97)*SUM($AI97*FctrChngDts!$B$13))*$AG97),$AU97)<=$AE97),SUM(SUM(SUM(SUM($I97,$J97)*SUM($AI97*FctrChngDts!$B$13))*$AG97),$AU97),IF(AND($Z97=\"Summer\",$AK97=\"SSP1\",$AH97=TRUE,SUM(SUM(SUM(SUM($I97,$J97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AR97:$AT97)),$AU97)>$AE97),$AE97,IF(AND($Z97=\"Summer\",$AK97=\"SSP1\",$AH97=TRUE,SUM(SUM(SUM(SUM($I97,$J97)*SUM($AI97*FctrChngDts!$B$13))- SUM($AR97:$AT97)),$AU97)<=$AE97),SUM(SUM(SUM(SUM($I97,$J97)*SUM($AI97*FctrChngDts!$B$13))- SUM($AR97:$AT97)),$AU97),IF(AND($AK97=\"FWP1P2\",$AH97=TRUE,SUM(SUM(SUM(SUM($J97,$L97)*SUM($AI97*FctrChngDts!$B$13))*$AG97),$AU97)>$AE97),$AE97,IF(AND($AK97=\"FWP1P2\",$AH97=TRUE,SUM(SUM(SUM(SUM($J97,$L97)*SUM($AI97*FctrChngDts!$B$13))*$AG97),$AU97)<=$AE97),SUM(SUM(SUM(SUM($J97,$L97)*SUM($AI97*FctrChngDts!$B$13))*$AG97),$AU97),IF(AND($Z97=\"Winter\",$AK97=\"SSP1P2\",$AH97=TRUE,SUM(SUM(SUM(SUM($I97,$K97,$J97,$L97)*SUM($AI97*FctrChngDts!$B$13))*$AG97),$AU97)>$AE97),$AE97,IF(AND($Z97=\"Winter\",$AK97=\"SSP1P2\",$AH97=TRUE,SUM(SUM(SUM(SUM($I97,$K97,$J97,$L97)*SUM($AI97*FctrChngDts!$B$13))*$AG97),$AU97)<=$AE97),SUM(SUM(SUM(SUM($I97,$K97,$J97,$L97)*SUM($AI97*FctrChngDts!$B$13))*$AG97),$AU97),IF(AND($Z97=\"Summer\",$AK97=\"SSP1P2\",$AH97=TRUE,SUM(SUM(SUM(SUM($I97,$K97,$J97,$L97)*SUM($AI97*FctrChngDts!$B$13))- SUM($AR97:$AT97)),$AU97)>$AE97),$AE97,IF(AND($Z97=\"Summer\",$AK97=\"SSP1P2\",$AH97=TRUE,SUM(SUM(SUM(SUM($I97,$K97,$J97,$L97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AR97:$AT97)),$AU97)<=$AE97),SUM(SUM(SUM(SUM($I97,$K97,$J97,$L97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AR97:$AT97)),$AU97),IF(AND($AK97=\"FWP2\",$AH97=TRUE,SUM(SUM(SUM($AI97*FctrChngDts!$B$13)*$L97),$AU97)>$AE97),$AE97,IF(AND($AK97=\"FWP2\",$AH97=TRUE,SUM(SUM(SUM($AI97*FctrChngDts!$B$13)*$L97),$AU97)<=$AE97),SUM(SUM(SUM($AI97*FctrChngDts!$B$13)*$L97),$AU97),IF(AND($Z97=\"Winter\",$AK97=\"SSP2\",$AH97=TRUE,SUM(SUM(SUM(SUM($K97,$L97)*SUM($AI97*FctrChngDts!$B$13))*$AG97),$AU97)>$AE97),$AE97,IF(AND($Z97=\"Winter\",$AK97=\"SSP2\",$AH97=TRUE,SUM(SUM(SUM(SUM($K97,$L97)*SUM($AI97*FctrChngDts!$B$13))*$AG97),$AU97)<=$AE97),SUM(SUM(SUM(SUM($K97,$L97)*SUM($AI97*FctrChngDts!$B$13))*$AG97),$AU97),IF(AND($Z97=\"Summer\",$AK97=\"SSP2\",$AH97=TRUE,SUM(SUM(SUM(SUM($K97,$L97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AR97:$AT97)),$AU97)>$AE97),$AE97,IF(AND($Z97=\"Summer\",$AK97=\"SSP2\",$AH97=TRUE,SUM(SUM(SUM(SUM($K97,$L97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AR97:$AT97)),$AU97)<=$AE97),SUM(SUM(SUM(SUM($K97,$L97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AR97:$AT97)),$AU97),IF(AND($AK97=\"FWP2P3\",$AH97=TRUE,SUM(SUM(SUM(SUM($L97,$N97)*SUM($AI97*FctrChngDts!$B$13))*$AG97),$AU97)>$AE97),$AE97,IF(AND($AK97=\"FWP2P3\",$AH97=TRUE,SUM(SUM(SUM(SUM($L97,$N97)*SUM($AI97*FctrChngDts!$B$13))*$AG97),$AU97)<=$AE97),SUM(SUM(SUM(SUM($L97,$N97)*SUM($AI97*FctrChngDts!$B$13))*$AG97),$AU97),IF(AND($Z97=\"Winter\",$AK97=\"SSP2P3\",$AH97=TRUE,SUM(SUM(SUM(SUM($K97,$L97,$M97,$N97)*SUM($AI97*FctrChngDts!$B$13))*$AG97),$AU97)>$AE97),$AE97,IF(AND($Z97=\"Winter\",$AK97=\"SSP2P3\",$AH97=TRUE,SUM(SUM(SUM(SUM($K97,$L97,$M97,$N97)*SUM($AI97*FctrChngDts!$B$13))*$AG97),$AU97)<=$AE97),SUM(SUM(SUM(SUM($K97,$L97,$M97,$N97)*SUM($AI97*FctrChngDts!$B$13))*$AG97),$AU97),IF(AND($Z97=\"Summer\",$AK97=\"SSP2P3\",$AH97=TRUE,SUM(SUM(SUM(SUM($K97,$L97,$M97,$N97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AR97:$AT97)),$AU97)>$AE97),$AE97,IF(AND($Z97=\"Summer\",$AK97=\"SSP2P3\",$AH97=TRUE,SUM(SUM(SUM(SUM($K97,$L97,$M97,$N97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AR97:$AT97)),$AU97)<=$AE97),SUM(SUM(SUM(SUM($K97,$L97,$M97,$N97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AR97:$AT97)),$AU97),IF(AND($AK97=\"FWP3\",$AH97=TRUE,SUM(SUM(SUM($AI97*FctrChngDts!$B$13)*$N97),$AU97)>$AE97),$AE97,IF(AND($AK97=\"FWP3\",$AH97=TRUE,SUM(SUM(SUM($AI97*FctrChngDts!$B$13)*$N97),$AU97)<=$AE97),SUM(SUM(SUM($AI97*FctrChngDts!$B$13)*$N97),$AU97),IF(AND($Z97=\"Winter\",$AK97=\"SSP3\",$AH97=TRUE,SUM(SUM(SUM(SUM($M97,$N97)*SUM($AI97*FctrChngDts!$B$13))*$AG97),$AU97)>$AE97),$AE97,IF(AND($Z97=\"Winter\",$AK97=\"SSP3\",$AH97=TRUE,SUM(SUM(SUM(SUM($M97,$N97)*SUM($AI97*FctrChngDts!$B$13))*$AG97),$AU97)<=$AE97),SUM(SUM(SUM(SUM($M97,$N97)*SUM($AI97*FctrChngDts!$B$13))*$AG97),$AU97),IF(AND($Z97=\"Summer\",$AK97=\"SSP3\",$AH97=TRUE,SUM(SUM(SUM(SUM($M97,$N97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AR97:$AT97)),$AU97)>$AE97),$AE97,IF(AND($Z97=\"Summer\",$AK97=\"SSP3\",$AH97=TRUE,SUM(SUM(SUM(SUM($M97,$N97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AR97:$AT97)),$AU97)<=$AE97),SUM(SUM(SUM(SUM($M97,$N97)*SUM($AI97*FctrChngDts!$B$13))-SUM($AR97:$AT97)),$AU97),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I97>0,$AH97=FALSE),SUM($AR97*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I97>0,$AH97=TRUE),SUM($AX97*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I97>0,$AH97=FALSE),SUM($AS97*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I97>0,$AH97=TRUE),SUM($AY97*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I97>0,$AH97=FALSE),SUM($AT97*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I97>0,$AH97=TRUE),SUM($AZ97*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J97>0,$AH97=FALSE),SUM($AU97*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J97>0,$AH97=TRUE),SUM($BA97*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J97>0,$AH97=FALSE),SUM($AV97*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J97>0,$AH97=TRUE),SUM($BB97*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J97>0,$AH97=FALSE),SUM($AW97*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J97>0,$AH97=TRUE),SUM($BC97*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K97>0,$AH97=FALSE),SUM($AR97*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K97>0,$AH97=TRUE),SUM($AX97*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K97>0,$AH97=FALSE),SUM($AS97*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K97>0,$AH97=TRUE),SUM($AY97*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K97>0,$AH97=FALSE),SUM($AT97*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K97>0,$AH97=TRUE),SUM($AZ97*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L97>0,$AH97=FALSE),SUM($AU97*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L97>0,$AH97=TRUE),SUM($BA97*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L97>0,$AH97=FALSE),SUM($AV97*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L97>0,$AH97=TRUE),SUM($BB97*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L97>0,$AH97=FALSE),SUM($AW97*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L97>0,$AH97=TRUE),SUM($BC97*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M97>0,$AH97=FALSE),SUM($AR97*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M97>0,$AH97=TRUE),SUM($AX97*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M97>0,$AH97=FALSE),SUM($AS97*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M97>0,$AH97=TRUE),SUM($AY97*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M97>0,$AH97=FALSE),SUM($AT97*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M97>0,$AH97=TRUE),SUM($AZ97*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N97>0,$AH97=FALSE),SUM($AU97*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N97>0,$AH97=TRUE),SUM($BA97*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N97>0,$AH97=FALSE),SUM($AV97*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N97>0,$AH97=TRUE),SUM($BB97*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N97>0,$AH97=FALSE),SUM($AW97*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N97>0,$AH97=TRUE),SUM($BC97*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I97=0,0,IF(AND($I97>0,$K97>0,$AH97=FALSE),SUM($AR97/$P97*$I97),IF(AND($I97>0,$K97=0,$AH97=FALSE),$AR97,IF(AND($I97>0,$K97>0,$AH97=TRUE),ROUND(MIN($HU97,SUM(SUM($I97,$K97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA97,SUM(SUM($I97,$K97)*(FctrChngDts!$B$13)*$AI97)*$IA97)),0),IF(AND($I97>0,$K97=0,$AH97=TRUE),$AX97))))),0)","v":0},{"$f":"ROUND(IF($I97=0,0,IF(AND($I97>0,$K97>0,$AH97=FALSE),SUM($AS97/$P97*$I97),IF(AND($I97>0,$K97=0,$AH97=FALSE),$AS97,IF(AND($I97>0,$K97>0,$AH97=TRUE),ROUND(MIN(SUM($HU97-$BW97),SUM(SUM($I97,$K97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA97)*3),0),IF(AND($I97>0,$K97=0,$AH97=TRUE),$AY97))))),0)","v":0},0,{"$f":"IF($J97=0,0,IF(AND($J97>0,$L97=0,$N97=0,$AH97=FALSE,$AJ97=FALSE),ROUND(MIN($HX97,SUM($AU97,$BA97)),0),IF(AND($J97>0,$L97=0,$N97=0,$AH97=TRUE,$AJ97=FALSE),ROUND(MIN($HX97,SUM($AU97,SUM($J97*$AI97*FctrChngDts!$B$13))),0),IF(AND($J97>0,$L97>0,$N97=0,$AH97=FALSE,$AJ97=FALSE),ROUND(MIN($HX97,SUM(SUM($J97,$L97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA97,SUM(SUM($J97,$L97)*(FctrChngDts!$B$13)*$AI97)*$IA97)),0),IF(AND($J97>0,$L97>0,$N97=0,$AH97=TRUE,$AJ97=FALSE),ROUND(MIN($HX97,SUM(SUM(SUM(SUM($J97,$L97)*FctrChngDts!$C$11*$IA97),SUM(SUM($J97,$L97)*SUM(FctrChngDts!$B$13*$AI97)*$IA97)))),0),IF(AND($J97>0,$L97=0,$N97=0,$AH97=FALSE,$AJ97=TRUE),ROUND(MIN($HX97,SUM($AU97,$BA97)),0),IF(AND($J97>0,$L97=0,$N97=0,$AH97=TRUE,$AJ97=TRUE),ROUND(MIN($HX97,SUM($AU97,SUM($J97*$AI97*FctrChngDts!$B$13))),0),IF(AND($J97>0,$L97>0,$N97=0,$AH97=FALSE,$AJ97=TRUE),ROUND(MIN($HX97,SUM(SUM($J97,$L97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA97,SUM(SUM($J97,$L97)*(FctrChngDts!$B$13)*$AI97)*$IA97)),0),IF(AND($J97>0,$L97>0,$N97=0,$AH97=TRUE,$AJ97=TRUE),ROUND(MIN($HX97,SUM(SUM(SUM(SUM($J97,$L97)*FctrChngDts!$C$12*$IA97),SUM(SUM($J97,$L97)*SUM(FctrChngDts!$B$13*$AI97)*$IA97)))),0))))))))))","v":0},{"$f":"IF($J97=0,0,IF(AND($J97>0,$L97=0,$N97=0,$AH97=FALSE,$AJ97=FALSE),ROUND(MIN(SUM($HX97-$BZ97),SUM($AU97*3)),0),IF(AND($J97>0,$L97=0,$N97=0,$AH97=TRUE,$AJ97=FALSE),ROUND(MIN(SUM($HX97-$BZ97),SUM(SUM($J97,$L97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA97)*3),0),IF(AND($J97>0,$L97>0,$N97=0,$AH97=FALSE,$AJ97=FALSE),ROUND(MIN(SUM($HX97-$BZ97),SUM(SUM($J97,$L97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA97)*3),0),IF(AND($J97>0,$L97>0,$N97=0,$AH97=TRUE,$AJ97=FALSE),ROUND(MIN(SUM($HX97-$BZ97),SUM(SUM($J97,$L97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA97)*3),0),IF(AND($J97>0,$L97=0,$N97=0,$AH97=FALSE,$AJ97=TRUE),ROUND(MIN(SUM($HX97-$BZ97),SUM($AU97*3)),0),IF(AND($J97>0,$L97=0,$N97=0,$AH97=TRUE,$AJ97=TRUE),ROUND(MIN(SUM($HX97-$BZ97),SUM(SUM($J97,$L97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA97)*3),0),IF(AND($J97>0,$L97>0,$N97=0,$AH97=FALSE,$AJ97=TRUE),ROUND(MIN(SUM($HX97-$BZ97),SUM(SUM($J97,$L97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA97)*3),0),IF(AND($J97>0,$L97>0,$N97=0,$AH97=TRUE,$AJ97=TRUE),ROUND(MIN(SUM($HX97-$BZ97),SUM(SUM($J97,$L97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA97)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K97=0,0,IF(AND($I97>0,$K97>0,$M97=0,$AH97=FALSE),SUM($AR97-$BW97),IF(AND($I97=0,$K97>0,$M97>0,$AH97=FALSE),SUM($AR97/$P97*$K97),IF(AND($I97=0,$K97>0,$M97=0,$AH97=FALSE),$AR97,IF($K97=0,0,IF(AND($I97>0,$K97>0,$M97=0,$AH97=TRUE),ROUND(MIN($HV97,SUM(SUM($I97,$K97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB97,SUM(SUM($I97,$K97)*(FctrChngDts!$B$13)*$AI97)*$IB97)),0),IF(AND($I97=0,$K97>0,$M97>0,$AH97=TRUE),ROUND(MIN($HV97,SUM(SUM($I97,$K97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB97,SUM(SUM($I97,$K97)*(FctrChngDts!$B$13)*$AI97)*$IB97)),0),IF(AND($I97=0,$K97>0,$M97=0,$AH97=TRUE),$AX97)))))))),0)","v":0},{"$f":"ROUND(IF($K97=0,0,IF(AND($I97>0,$K97>0,$M97=0,$AH97=FALSE),SUM($AS97-$BX97),IF(AND($I97=0,$K97>0,$M97>0,$AH97=FALSE),SUM($AS97/$P97*$K97),IF(AND($I97=0,$K97>0,$M97=0,$AH97=FALSE),$AS97,IF($K97=0,0,IF(AND($I97>0,$K97>0,$M97=0,$AH97=TRUE),ROUND(MIN(SUM($HV97-$BW97),SUM(SUM($I97,$K97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB97)*3),0),IF(AND($I97=0,$K97>0,$M97>0,$AH97=TRUE),ROUND(MIN(SUM($HV97-$BW97),SUM(SUM($I97,$K97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB97)*3),0),IF(AND($I97=0,$K97>0,$M97=0,$AH97=TRUE),$AY97)))))))),0)","v":0},0,{"$f":"IF($L97=0,0,IF(AND($J97>0,$L97>0,$N97=0,$AH97=FALSE,$AJ97=FALSE),ROUND(MIN($HY97,SUM(SUM($J97,$L97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB97,SUM(SUM($J97,$L97)*(FctrChngDts!$B$13)*$AI97)*$IB97)),0),IF(AND($J97>0,$L97>0,$N97=0,$AH97=TRUE,$AJ97=FALSE),ROUND(MIN($HY97,SUM(SUM(SUM(SUM($J97,$L97)*FctrChngDts!$C$11*$IB97),SUM(SUM($J97,$L97)*SUM(FctrChngDts!$B$13*$AI97)*$IB97)))),0),IF(AND($J97=0,$L97>0,$N97=0,$AH97=FALSE,$AJ97=FALSE),ROUND(MIN($HY97,SUM($L97*FctrChngDts!$C$11)),0),IF(AND($J97=0,$L97>0,$N97=0,$AH97=TRUE,$AJ97=FALSE),ROUND(MIN($HY97,SUM(SUM(SUM(SUM($J97,$L97)*FctrChngDts!$C$11*$IB97),SUM(SUM($J97,$L97)*SUM(FctrChngDts!$B$13*$AI97)*$IB97)))),0),IF(AND($J97>0,$L97>0,$N97=0,$AH97=FALSE,$AJ97=TRUE),ROUND(MIN($HY97,SUM(SUM($J97,$L97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB97,SUM(SUM($J97,$L97)*(FctrChngDts!$B$13)*$AI97)*$IB97)),0),IF(AND($J97>0,$L97>0,$N97=0,$AH97=TRUE,$AJ97=TRUE),ROUND(MIN($HY97,SUM(SUM(SUM(SUM($J97,$L97)*FctrChngDts!$C$12*$IB97),SUM(SUM($J97,$L97)*SUM(FctrChngDts!$B$13*$AI97)*$IB97)))),0),IF(AND($J97=0,$L97>0,$N97=0,$AH97=FALSE,$AJ97=TRUE),ROUND(MIN($HY97,SUM($L97*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J97=0,$L97>0,$N97=0,$AH97=TRUE,$AJ97=TRUE),ROUND(MIN($HY97,SUM(SUM(SUM(SUM($J97,$L97)*FctrChngDts!$C$12*$IB97),SUM(SUM($J97,$L97)*SUM(FctrChngDts!$B$13*$AI97)*$IB97)))),0))))))))))","v":0},{"$f":"IF($L97=0,0,IF(AND($J97>0,$L97>0,$N97=0,$AH97=FALSE,$AJ97=FALSE),ROUND(MIN(SUM($HY97-$CF97),SUM(SUM($J97,$L97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB97)*3),0),IF(AND($J97>0,$L97>0,$N97=0,$AH97=TRUE,$AJ97=FALSE),ROUND(MIN(SUM($HY97-$CF97),SUM(SUM($J97,$L97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB97)*3),0),IF(AND($J97=0,$L97>0,$N97=0,$AH97=FALSE,$AJ97=FALSE),ROUND(MIN(SUM($HY97-$CF97),SUM($AU97*3)),0),IF(AND($J97=0,$L97>0,$N97=0,$AH97=TRUE,$AJ97=FALSE),ROUND(MIN(SUM($HY97-$CF97),SUM(SUM($J97,$L97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB97)*3),0),IF(AND($J97>0,$L97>0,$N97=0,$AH97=FALSE,$AJ97=TRUE),ROUND(MIN(SUM($HY97-$CF97),SUM(SUM($J97,$L97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB97)*3),0),IF(AND($J97>0,$L97>0,$N97=0,$AH97=TRUE,$AJ97=TRUE),ROUND(MIN(SUM($HY97-$CF97),SUM(SUM($J97,$L97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB97)*3),0),IF(AND($J97=0,$L97>0,$N97=0,$AH97=FALSE,$AJ97=TRUE),ROUND(MIN(SUM($HY97-$CF97),SUM($AU97*3)),0),IF(AND($J97=0,$L97>0,$N97=0,$AH97=TRUE,$AJ97=TRUE),ROUND(MIN(SUM($HY97-$CF97),SUM(SUM($J97,$L97)*IF($AJ97=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB97)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S97>0,Account!$AG$2=TRUE,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH97=FALSE),SUM(Usage!$BW97:$CB97)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V97>0,Account!$AG$2=TRUE,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH97=FALSE),SUM(Usage!$CC97:$CH97)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y97>0,Account!$AG$2=TRUE,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH97=FALSE),SUM(Usage!$CI97:$CN97)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH97=TRUE,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S97),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S97)),2)","v":0},{"$f":"ROUND(IF(OR($AH97=TRUE,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V97),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V97)),2)","v":0},{"$f":"IF(OR($AH97=TRUE,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y97),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y97))","v":0},{"$f":"ROUND(IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW97),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW97)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX97),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX97)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY97),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY97)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ97),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ97)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA97),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA97)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB97),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB97)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S97),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC97),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC97)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD97),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD97)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE97),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE97)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF97),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF97)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG97),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG97)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH97),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH97)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V97),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI97),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI97))","v":0},{"$f":"IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ97),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ97))","v":0},{"$f":"IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK97),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK97))","v":0},{"$f":"IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL97),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL97))","v":0},{"$f":"IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM97),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM97))","v":0},{"$f":"IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN97),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN97))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y97)","v":0},0,0,0,0,{"$f":"IF($DW97>IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV97*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV97*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW97-IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV97*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV97*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV97<$DW97,SUM($DW97-$DV97),0))","v":0},{"$f":"IF(OR(AND($D97<=FctrChngDts!$B$14,Usage!$E97>FctrChngDts!$B$14),AND(Usage!$D97<=FctrChngDts!$C$14,Usage!$E97>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW97),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX97),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY97),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ97),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA97),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB97),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC97),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD97),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE97),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF97),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG97),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH97),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI97)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ97)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK97)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL97)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM97)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN97)","v":0},0,{"$f":"IF(AND($S97>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E97<>\"D-CARE\",Tenant!$F97=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET97=TRUE,$S97>0,$V97=0),SUM(SUM($BW97:$CB97)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET97=TRUE,$S97>0,$V97>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW97:$CB97)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET97=TRUE,$S97>0,$V97>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW97:$CB97)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S97>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S97>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S97>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV97=TRUE,$S97>0,$V97=0),SUM(SUM($BW97:$CB97)*'CRS1'!$P$2),IF(AND($EV97=TRUE,$S97>0,$V97>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW97:$CB97)*'CRS1'!$P$2),IF(AND($EV97=TRUE,$S97>0,$V97>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW97:$CB97)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S97>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX97=TRUE,$S97>0,$V97=0),SUM(SUM($BW97:$CB97)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX97=TRUE,$S97>0,$V97>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW97:$CB97)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX97=TRUE,$S97>0,$V97>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW97:$CB97)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S97>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ97=TRUE,$S97>0),SUM(SUM($BW97:$CB97)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V97>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E97<>\"D-CARE\",Tenant!$F97=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB97=TRUE,$S97>0,$V97>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC97:$CH97)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB97=TRUE,$S97>0,$V97>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC97:$CH97)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB97=TRUE,$V97>0,$Y97>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC97:$CH97)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB97=TRUE,$V97>0,$Y97>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC97:$CH97)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB97=TRUE,$S97=0,$V97>0,$Y97=0),SUM(SUM($CC97:$CH97)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V97>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V97>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V97>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD97=TRUE,$S97>0,$V97>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC97:$CH97)*'CRS2'!$P$2),IF(AND($FD97=TRUE,$S97>0,$V97>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC97:$CH97)*'CRS2'!$P$2),IF(AND($FD97=TRUE,$V97>0,$Y97>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC97:$CH97)*'CRS2'!$P$2),IF(AND($FD97=TRUE,$V97>0,$Y97>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC97:$CH97)*'CRS2'!$P$2),IF(AND($FD97=TRUE,$S97=0,$V97>0,$Y97=0),SUM(SUM($CC97:$CH97)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V97>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF97=TRUE,$S97>0,$V97>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC97:$CH97)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF97=TRUE,$S97>0,$V97>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC97:$CH97)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF97=TRUE,$V97>0,$Y97>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC97:$CH97)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF97=TRUE,$V97>0,$Y97>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC97:$CH97)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF97=TRUE,$S97=0,$V97>0,$Y97=0),SUM(SUM($CC97:$CH97)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V97>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH97=TRUE,$V97>0),SUM(SUM($CC97:$CH97)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y97>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E97<>\"D-CARE\",Tenant!$F97=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ97=TRUE,$V97=0,$Y97>0),SUM(SUM($CI97:$CN97)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ97=TRUE,$V97>0,$Y97>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI97:$CN97)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ97=TRUE,$V97>0,$Y97>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI97:$CN97)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y97>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y97>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y97>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL97=TRUE,$V97=0,$Y97>0),SUM(SUM($CI97:$CN97)*'CRS3'!$P$2),IF(AND($FL97=TRUE,$V97>0,$Y97>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI97:$CN97)*'CRS3'!$P$2),IF(AND($FL97=TRUE,$V97>0,$Y97>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI97:$CN97)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y97>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN97=TRUE,$V97=0,$Y97>0),SUM(SUM($CI97:$CN97)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN97=TRUE,$V97>0,$Y97>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI97:$CN97)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN97=TRUE,$V97>0,$Y97>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI97:$CN97)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y97>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP97=TRUE,$Y97>0),SUM(SUM($CI97:$CN97)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR97:$FT97))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO97:$CQ97,$FR97:$FT97))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA97:$EF97)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG97:$EL97)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM97:$ER97)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV97,$CO97:$CQ97,$EA97:$ER97)/$P97)*$S97*FctrChngDts!$B$15),SUM(SUM(SUM($DV97,$CO97:$CQ97,$FR97:$FT97)/$P97)*$S97*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV97,$CO97:$CQ97,$EA97:$ER97)/$P97)*$V97*FctrChngDts!$B$15),SUM(SUM(SUM($DV97,$CO97:$CQ97,$FR97:$FT97)/$P97)*$V97*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV97,$CO97:$CQ97,$EA97:$ER97)/$P97)*$Y97*FctrChngDts!$B$15),SUM(SUM(SUM($DV97,$CO97:$CQ97,$FR97:$FT97)/$P97)*$Y97*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA97*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI97*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ97*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ97,$FU97,$GF97,$GZ97:$HE97),IF(Account!$Q$2=TRUE,SUM($DZ97,$FV97,$GF97,$GZ97:$HE97),SUM($DZ97,$ES97,$FU97:$FV97,$GF97,$GZ97:$HE97)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E97),Usage!$P97,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D97,FctrChngDts!$C$17<=Usage!$E97),SUM(FctrChngDts!$C$17-Usage!$D97),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E97),Usage!$P97,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D97,FctrChngDts!$C$19<=Usage!$E97),SUM(FctrChngDts!$C$19-Usage!$D97),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK97*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK97*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL97*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL97*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D97))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A97,Tenant!$A:$J,8,FALSE)=TRUE,$GG97<0),0,SUM(SUM(SUM($GG97/$P97*$GP97)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A97,Tenant!$A:$J,8,FALSE)=TRUE,$GG97<0),0,SUM(SUM(SUM($GG97/$P97*$GQ97)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D97))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A97,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV97*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A97,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW97*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU97:$DA97,$EU97,$EA97:$EF97,$FA97)-SUM(SUM($BW97:$CB97)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD97:$DJ97,$FC97,$EG97:$EL97,$FI97)-SUM(SUM($CC97:$CH97)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM97:$DS97,$FK97,$EM97:$ER97,$FQ97)-SUM(SUM($CI97:$CN97)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO97,$CU97:$DA97,$EU97,$EW97,$EY97,$EA97:$EF97,$FA97,$CP97,$DD97:$DJ97,$FC97,$FE97,$FG97,$EG97:$EL97,$FI97)/$P97*$S97)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO97,$CU97:$DA97,$EU97,$EW97,$EY97,$EA97:$EF97,$FA97,$CP97,$DD97:$DJ97,$FC97,$FE97,$FG97,$EG97:$EL97,$FI97)/$P97*$V97)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ97,$DM97:$DS97,$FK97,$FM97,$FO97,$EM97:$ER97,$FQ97)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D97,BslnAllctnCrrnt!$A$1<=$E97),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK97=\"FSP1\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$Q97,BslnAllctnCrrnt!$A$1<$R97),SUM(BslnAllctnCrrnt!$A$1-$Q97),IF(AND($AK97=\"FSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$Q97,BslnAllctnCrrnt!$A$1<$R97),SUM(BslnAllctnCrrnt!$A$1-$Q97),IF(AND($AK97=\"FSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),$I97,IF(AND($AK97=\"SSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$Q97,BslnAllctnCrrnt!$A$1<$R97),SUM(BslnAllctnCrrnt!$A$1-$Q97),IF(AND($AK97=\"SSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),$I97,0)))))","v":0},{"$f":"IF(AND($AK97=\"FSP1\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$Q97,BslnAllctnCrrnt!$A$1<$R97),SUM($I97-$HG97),IF(AND($AK97=\"FSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$Q97,BslnAllctnCrrnt!$A$1<$R97),SUM($I97-$HG97),IF(AND($AK97=\"FSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM($I97-$HG97),IF(AND($AK97=\"SSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$Q97,BslnAllctnCrrnt!$A$1<$R97),SUM($I97-$HG97),IF(AND($AK97=\"SSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM($I97-$HG97),0)))))","v":0},{"$f":"IF(AND($AK97=\"SSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$Q97,BslnAllctnCrrnt!$A$1<$R97),0,IF(AND(FctrChngDts!$A$2>=$D97,FctrChngDts!$B$2<$E97),IF(AND($AK97=\"SSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM(BslnAllctnCrrnt!$A$1-$T97),0),IF(AND($AK97=\"FSP2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM(BslnAllctnCrrnt!$A$1-$T97),IF(AND($AK97=\"FSP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM(BslnAllctnCrrnt!$A$1-$T97),IF(AND($AK97=\"FSP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$W97,BslnAllctnCrrnt!$A$1<$X97),$K97,IF(AND($AK97=\"FSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$Q97,BslnAllctnCrrnt!$A$1<$R97),0,IF(AND($AK97=\"FSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM(BslnAllctnCrrnt!$A$1-$T97),IF(AND($AK97=\"SSP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM(BslnAllctnCrrnt!$A$1-$T97),IF(AND($AK97=\"SSP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$W97,BslnAllctnCrrnt!$A$1<$X97),$K97,0)))))))))","v":0},{"$f":"IF(AND($AK97=\"SSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$Q97,BslnAllctnCrrnt!$A$1<$R97),SUM($K97-$HI97),IF(AND($AK97=\"SSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM($K97-$HI97),IF(AND($AK97=\"FSP2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM($K97-$HI97),IF(AND($AK97=\"FSP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM($K97-$HI97),IF(AND($AK97=\"FSP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$W97,BslnAllctnCrrnt!$A$1<$X97),SUM($K97-$HI97),IF(AND($AK97=\"FSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$Q97,BslnAllctnCrrnt!$A$1<$R97),SUM($K97-$HI97),IF(AND($AK97=\"FSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM($K97-$HI97),IF(AND($AK97=\"SSP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM($K97-$HI97),IF(AND($AK97=\"SSP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$W97,BslnAllctnCrrnt!$A$1<$X97),SUM($K97-$HI97),0)))))))))","v":0},{"$f":"IF(AND($AK97=\"FSP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),0,IF(AND($AK97=\"FSP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$W97,BslnAllctnCrrnt!$A$1<$X97),SUM(BslnAllctnCrrnt!$A$1-$W97),IF(AND($AK97=\"FSP3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$W97,BslnAllctnCrrnt!$A$1<$X97),SUM(BslnAllctnCrrnt!$A$1-$W97),0)))","v":0},{"$f":"IF(AND($AK97=\"FSP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM($M97-$HK97),IF(AND($AK97=\"FSP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$W97,BslnAllctnCrrnt!$A$1<$X97),SUM($M97-$HK97),IF(AND($AK97=\"FSP3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$W97,BslnAllctnCrrnt!$A$1<$X97),SUM($M97-$HK97),0)))","v":0},{"$f":"IF(AND($AK97=\"FWP1\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$Q97,BslnAllctnCrrnt!$A$1<$R97),SUM(BslnAllctnCrrnt!$A$1-$Q97),IF(AND($AK97=\"FWP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$Q97,BslnAllctnCrrnt!$A$1<$R97),SUM(BslnAllctnCrrnt!$A$1-$Q97),IF(AND($AK97=\"FWP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),$J97,IF(AND(FctrChngDts!$A$2>=$D97,FctrChngDts!$B$2<$E97),IF(AND($AK97=\"SSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$Q97,BslnAllctnCrrnt!$A$1<$R97),SUM(BslnAllctnCrrnt!$A$1-$Q97),0),IF(AND($AK97=\"SSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),$J97,0)))))","v":0},{"$f":"IF(AND($AK97=\"FWP1\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$Q97,BslnAllctnCrrnt!$A$1<$R97),SUM($J97-$HM97),IF(AND($AK97=\"FWP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$Q97,BslnAllctnCrrnt!$A$1<$R97),SUM($J97-$HM97),IF(AND($AK97=\"FWP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM($J97-$HM97),IF(AND($AK97=\"SSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$Q97,BslnAllctnCrrnt!$A$1<$R97),SUM($J97-$HM97),IF(AND($AK97=\"SSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM($J97-$HM97),0)))))","v":0},{"$f":"IF(AND($AK97=\"FWP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$Q97,BslnAllctnCrrnt!$A$1<$R97),0,IF(AND($AK97=\"FWP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM(BslnAllctnCrrnt!$A$1-$T97),IF(AND($AK97=\"FWP2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM(BslnAllctnCrrnt!$A$1-$T97),IF(AND($AK97=\"FWP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM(BslnAllctnCrrnt!$A$1-$T97),IF(AND($AK97=\"FWP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$W97,BslnAllctnCrrnt!$A$1<$X97),$L97,IF(AND($AK97=\"SSP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM(BslnAllctnCrrnt!$A$1-$T97),IF(AND($AK97=\"SSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$Q97,BslnAllctnCrrnt!$A$1<$R97),0,IF(AND($AK97=\"SSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM(BslnAllctnCrrnt!$A$1-$T97),0))))))))","v":0},{"$f":"IF(AND($AK97=\"FWP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$Q97,BslnAllctnCrrnt!$A$1<$R97),SUM($L97-$HO97),IF(AND($AK97=\"FWP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM($L97-$HO97),IF(AND($AK97=\"FWP2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM($L97-$HO97),IF(AND($AK97=\"FWP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM($L97-$HO97),IF(AND($AK97=\"FWP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$W97,BslnAllctnCrrnt!$A$1<$X97),SUM($L97-$HO97),IF(AND($AK97=\"SSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$Q97,BslnAllctnCrrnt!$A$1<$R97),SUM($L97-$HO97),IF(AND($AK97=\"SSP1P2\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM($L97-$HO97),0)))))))","v":0},{"$f":"IF(AND($AK97=\"FWP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),0,IF(AND($AK97=\"FWP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$W97,BslnAllctnCrrnt!$A$1<$X97),SUM(BslnAllctnCrrnt!$A$1-$W97),IF(AND($AK97=\"FWP3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$W97,BslnAllctnCrrnt!$A$1<$X97),SUM(BslnAllctnCrrnt!$A$1-$W97),IF(AND($AK97=\"SSP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),0,IF(AND($AK97=\"SSP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$W97,BslnAllctnCrrnt!$A$1<$X97),SUM(BslnAllctnCrrnt!$A$1-$W97),0)))))","v":0},{"$f":"IF(AND($AK97=\"FWP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM($N97-$HQ97),IF(AND($AK97=\"FWP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$W97,BslnAllctnCrrnt!$A$1<$X97),SUM($N97-$HQ97),IF(AND($AK97=\"FWP3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$W97,BslnAllctnCrrnt!$A$1<$X97),SUM($N97-$HQ97),IF(AND($AK97=\"SSP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$T97,BslnAllctnCrrnt!$A$1<$U97),SUM($N97-$HQ97),IF(AND($AK97=\"SSP2P3\",$HF97=TRUE,BslnAllctnCrrnt!$A$1>=$W97,BslnAllctnCrrnt!$A$1<$X97),SUM($N97-$HQ97),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[99,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G100),0,IF($F100<=$G100,SUM($G100-$F100),IF($F100>$G100,SUM((Account!$L$2-Usage!$F100)+Usage!$G100+1))))","v":0},{"$f":"IF($Q100=0,0,IF($R100=0,0,IF(AND($Q100<FctrChngDts!$A$2,$R100>=FctrChngDts!$A$2),SUM($R100-FctrChngDts!$A$2+1),IF(AND($Q100>=FctrChngDts!$A$2,$R100>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q100),IF(AND($Q100>=FctrChngDts!$A$2,$R100<FctrChngDts!$B$2),SUM($R100-$Q100+1),0)))))","v":0},{"$f":"IF($Q100=0,0,IF($R100=0,0,IF(AND($Q100<FctrChngDts!$A$2,$R100>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q100),IF(AND($Q100<FctrChngDts!$A$2,$R100<FctrChngDts!$A$2),SUM($R100-$Q100+1),IF(AND($Q100>FctrChngDts!$A$2,$R100>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R100+1),0)))))","v":0},{"$f":"IF($T100=0,0,IF($U100=0,0,IF(AND($T100<FctrChngDts!$A$2,$U100>=FctrChngDts!$A$2),SUM($U100-FctrChngDts!$A$2+1),IF(AND($T100>=FctrChngDts!$A$2,$U100<FctrChngDts!$B$2),SUM($U100-$T100+1),IF(AND($T100>=FctrChngDts!$A$2,$U100>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T100)<0),0,IF(AND($T100>=FctrChngDts!$A$2,$U100>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T100),0))))))","v":0},{"$f":"IF($T100=0,0,IF($U100=0,0,IF(AND($T100<FctrChngDts!$A$2,$U100>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T100),IF(AND($T100>=FctrChngDts!$B$2,$U100>=FctrChngDts!$B$2),SUM($U100-$T100+1),IF(AND($T100<FctrChngDts!$A$2,$U100<FctrChngDts!$A$2),SUM($U100-$T100+1),IF(AND($T100>=FctrChngDts!$A$2,$U100>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U100+1),0))))))","v":0},{"$f":"IF($W100=0,0,IF($X100=0,0,IF(AND($W100>=FctrChngDts!$A$2,$X100>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W100)<0),0,IF(AND($W100>=FctrChngDts!$A$2,$X100>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W100),IF(AND($W100>=FctrChngDts!$A$2,$X100<FctrChngDts!$B$2),SUM($X100-$W100+1),IF(AND($W100<FctrChngDts!$A$2,$X100>=FctrChngDts!$A$2),SUM($X100-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W100=0,0,IF($X100=0,0,IF(AND($W100<FctrChngDts!$A$2,$X100<FctrChngDts!$A$2),SUM($X100-$W100+1),IF(AND($W100>=FctrChngDts!$A$2,$X100>=FctrChngDts!$B$2,SUM($X100-FctrChngDts!$B$2+1)<=$Y100),SUM($X100-FctrChngDts!$B$2+1),IF(AND($W100>=FctrChngDts!$A$2,$X100>=FctrChngDts!$B$2),SUM($X100-$W100+1),IF(AND($W100<FctrChngDts!$A$2,$X100>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W100),0))))))","v":0},{"$f":"IF(AND($D100>=FctrChngDts!$C$2,$E100<FctrChngDts!$E$2),\"1\",IF(AND($D100>=FctrChngDts!$E$2,$E100<FctrChngDts!$G$2),\"2\",IF(AND($D100>=FctrChngDts!$G$2,$E100<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D100>=FctrChngDts!$D$2,,IF(AND($D100>=FctrChngDts!$C$2,$D100<=FctrChngDts!$D$2),$D100,IF(AND($D100>=FctrChngDts!$C$2,$D100>=FctrChngDts!$D$2,$E100>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D100>FctrChngDts!$D$2,,IF($D100=FctrChngDts!$D$2,$D100,IF(AND($D100>=FctrChngDts!$C$2,$E100<FctrChngDts!$D$2),$E100,IF(AND($D100>=FctrChngDts!$C$2,$E100>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D100>=FctrChngDts!$D$2,$E100>=FctrChngDts!$D$2,$E100>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E100<FctrChngDts!$D$2,$E100<=FctrChngDts!$D$2),$E100,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D100<FctrChngDts!$E$2,$E100<FctrChngDts!$E$2),,IF($D100>FctrChngDts!$F$2,,IF(AND($D100>=FctrChngDts!$E$2,$D100<=FctrChngDts!$F$2),$D100,IF(AND($D100>=FctrChngDts!$E$2,$D100>=FctrChngDts!$F$2,$E100>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D100>FctrChngDts!$F$2,,IF($E100=FctrChngDts!$F$2,$E100,IF(AND($D100<FctrChngDts!$E$2,$E100<=FctrChngDts!$F$2),$E100,IF(AND($D100>=FctrChngDts!$E$2,$E100<FctrChngDts!$F$2),$E100,IF(AND($D100>=FctrChngDts!$E$2,$E100>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D100>=FctrChngDts!$F$2,$E100>=FctrChngDts!$F$2,$E100>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D100<FctrChngDts!$G$2,$E100<FctrChngDts!$G$2),,IF($D100>FctrChngDts!$H$2,,IF(AND($D100>=FctrChngDts!$G$2,$D100<=FctrChngDts!$H$2),$D100,IF(AND($D100>=FctrChngDts!$G$2,$D100>=FctrChngDts!$H$2,$E100>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D100>FctrChngDts!$H$2,,IF($E100=FctrChngDts!$H$2,$E100,IF(AND($D100<FctrChngDts!$G$2,$E100<=FctrChngDts!$H$2),$E100,IF(AND($D100>=FctrChngDts!$G$2,$E100<FctrChngDts!$H$2),$E100,IF(AND($D100>=FctrChngDts!$G$2,$E100>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D100>=FctrChngDts!$H$2,$E100>=FctrChngDts!$H$2,$E100>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A100,Tenant!$A100:$J399,6,FALSE)","v":0},{"$f":"VLOOKUP($A100,Tenant!$A100:$J399,7,FALSE)","v":0},{"$f":"VLOOKUP($A100,Tenant!$A100:$J399,10,FALSE)","v":0},0,{"$f":"IF(AND($AK100=\"FSP2\",$AJ100=FALSE,$HF100=FALSE),SUM($K100*FctrChngDts!$C$9),IF(AND($AK100=\"FSP2\",$AJ100=TRUE,$HF100=FALSE),SUM($K100*FctrChngDts!$C$10),IF(AND($AK100=\"FSP2P3\",$AJ100=FALSE,$HF100=FALSE),SUM(SUM($K100,$M100)*FctrChngDts!$C$9),IF(AND($AK100=\"FSP2P3\",$AJ100=TRUE,$HF100=FALSE),SUM(SUM($K100,$M100)*FctrChngDts!$C$10),IF(AND($AK100=\"FSP3\",$AJ100=FALSE,$HF100=FALSE),SUM($M100*FctrChngDts!$C$9),IF(AND($AK100=\"FSP3\",$AJ100=TRUE,$HF100=FALSE),SUM($M100*FctrChngDts!$C$10),IF(AND($AK100=\"FSP1\",$AJ100=FALSE,$HF100=FALSE),SUM($I100*FctrChngDts!$C$9),IF(AND($AK100=\"FSP1\",$AJ100=TRUE,$HF100=FALSE),SUM($I100*FctrChngDts!$C$10),IF(AND($AK100=\"FSP1P2\",$AJ100=FALSE,$HF100=FALSE),SUM(SUM($I100,$K100)*FctrChngDts!$C$9),IF(AND($AK100=\"FSP1P2\",$AJ100=TRUE,$HF100=FALSE),SUM(SUM($I100,$K100)*FctrChngDts!$C$10),IF(AND($Z100=\"Summer\",$AK100=\"SSP2P3\",$AJ100=FALSE,$HF100=FALSE),SUM(SUM(SUM(SUM($K100,$M100)*FctrChngDts!$C$9),SUM(SUM($L100,$N100)*FctrChngDts!$C$11))*$AF100),IF(AND($Z100=\"Summer\",$AK100=\"SSP2P3\",$AJ100=TRUE,$HF100=FALSE),SUM(SUM(SUM(SUM($K100,$M100)*FctrChngDts!$C$10),SUM(SUM($L100,$N100)*FctrChngDts!$C$12))*$AF100),IF(AND($Z100=\"Winter\",$AK100=\"SSP2P3\",$AJ100=FALSE,$HF100=FALSE),SUM(SUM(SUM(SUM($K100,$M100)*FctrChngDts!$C$9),SUM(SUM($L100,$N100)*FctrChngDts!$C$11))-$AO100),IF(AND($Z100=\"Winter\",$AK100=\"SSP2P3\",$AJ100=TRUE,$HF100=FALSE),SUM(SUM(SUM(SUM($K100,$M100)*FctrChngDts!$C$10),SUM(SUM($L100,$N100)*FctrChngDts!$C$12))-$AO100),IF(AND($Z100=\"Summer\",$AK100=\"SSP1P2\",$AJ100=FALSE,$HF100=FALSE),SUM(SUM(SUM(SUM($I100,$K100)*FctrChngDts!$C$9),SUM(SUM($J100,$L100)*FctrChngDts!$C$11))*$AF100),IF(AND($Z100=\"Summer\",$AK100=\"SSP1P2\",$AJ100=TRUE,$HF100=FALSE),SUM(SUM(SUM(SUM($I100,$K100)*FctrChngDts!$C$10),SUM(SUM($J100,$L100)*FctrChngDts!$C$12))*$AF100),IF(AND($Z100=\"Winter\",$AK100=\"SSP1P2\",$AJ100=FALSE,$HF100=FALSE),SUM(SUM(SUM(SUM($I100,$K100)*FctrChngDts!$C$9),SUM(SUM($J100,$L100)*FctrChngDts!$C$11))-$AO100),IF(AND($Z100=\"Winter\",$AK100=\"SSP1P2\",$AJ100=TRUE,$HF100=FALSE),SUM(SUM(SUM(SUM($I100,$K100)*FctrChngDts!$C$10),SUM(SUM($J100,$L100)*FctrChngDts!$C$12))-$AO100),IF(AND($AK100=\"FSP2\",$AJ100=FALSE,$HF100=TRUE),SUM(SUM($HI100*FctrChngDts!$B$9),SUM($HJ100*FctrChngDts!$C$9)),IF(AND($AK100=\"FSP2\",$AJ100=TRUE,$HF100=TRUE),SUM(SUM($HI100*FctrChngDts!$B$10),SUM($HJ100*FctrChngDts!$C$10)),IF(AND($AK100=\"FSP2P3\",$AJ100=FALSE,$HF100=TRUE),SUM(SUM(SUM($HI100,$HK100)*FctrChngDts!$B$9),SUM(SUM($HJ100,$HL100)*FctrChngDts!$C$9)),IF(AND($AK100=\"FSP2P3\",$AJ100=TRUE,$HF100=TRUE),SUM(SUM(SUM($HI100,$HK100)*FctrChngDts!$B$10),SUM(SUM($HJ100,$HL100)*FctrChngDts!$C$10)),IF(AND($AK100=\"FSP3\",$AJ100=FALSE,$HF100=TRUE),SUM(SUM($HK100*FctrChngDts!$B$9),SUM($HL100*FctrChngDts!$C$9)),IF(AND($AK100=\"FSP3\",$AJ100=TRUE,$HF100=TRUE),SUM(SUM($HK100*FctrChngDts!$B$10),SUM($HL100*FctrChngDts!$C$10)),IF(AND($AK100=\"FSP1\",$AJ100=FALSE,$HF100=TRUE),SUM(SUM($HG100*FctrChngDts!$B$9),SUM($HH100*FctrChngDts!$C$9)),IF(AND($AK100=\"FSP1\",$AJ100=TRUE,$HF100=TRUE),SUM(SUM($HG100*FctrChngDts!$B$10),SUM($HH100*FctrChngDts!$C$10)),IF(AND($AK100=\"FSP1P2\",$AJ100=FALSE,$HF100=TRUE),SUM(SUM(SUM($HG100,$HI100)*FctrChngDts!$B$9),SUM(SUM($HH100,$HJ100)*FctrChngDts!$C$9)),IF(AND($AK100=\"FSP1P2\",$AJ100=TRUE,$HF100=TRUE),SUM(SUM(SUM($HG100,$HI100)*FctrChngDts!$B$10),SUM(SUM($HG100,$HI100)*FctrChngDts!$C$10)),IF(AND($Z100=\"Summer\",$AK100=\"SSP2P3\",$AJ100=FALSE,$HF100=TRUE),SUM(SUM(SUM(SUM($HI100,$HK100)*FctrChngDts!$B$9),SUM(SUM($HJ100,$HL100)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO100,$HQ100)*FctrChngDts!$B$11),SUM(SUM($HP100,$HR100)*FctrChngDts!$C$11))*$AF100),IF(AND($Z100=\"Summer\",$AK100=\"SSP2P3\",$AJ100=TRUE,$HF100=TRUE),SUM(SUM(SUM(SUM($HI100,$HK100)*FctrChngDts!$B$10),SUM(SUM($HJ100,$HL100)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO100,$HQ100)*FctrChngDts!$B$12),SUM(SUM($HP100,$HR100)*FctrChngDts!$C$12))*$AF100),IF(AND($Z100=\"Winter\",$AK100=\"SSP2P3\",$AJ100=FALSE,$HF100=TRUE),SUM(SUM(SUM(SUM($HI100,$HK100)*FctrChngDts!$B$9),SUM(SUM($HJ100,$HL100)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO100,$HQ100)*FctrChngDts!$B$11),SUM(SUM($HP100,$HR100)*FctrChngDts!$C$11))-$AO100),IF(AND($Z100=\"Winter\",$AK100=\"SSP2P3\",$AJ100=TRUE,$HF100=TRUE),SUM(SUM(SUM(SUM($HI100,$HK100)*FctrChngDts!$B$10),SUM(SUM($HO100,$HQ100)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO100,$HQ100)*FctrChngDts!$B$12),SUM(SUM($HP100,$HR100)*FctrChngDts!$C$12))-$AO100),IF(AND($Z100=\"Summer\",$AK100=\"SSP1P2\",$AJ100=FALSE,$HF100=TRUE),SUM(SUM(SUM(SUM($HG100,$HI100)*FctrChngDts!$B$9),SUM(SUM($HH100,$HJ100)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM100,$HO100)*FctrChngDts!$B$11),SUM(SUM($HN100,$HP100)*FctrChngDts!$C$11))*$AF100),IF(AND($Z100=\"Summer\",$AK100=\"SSP1P2\",$AJ100=TRUE,$HF100=TRUE),SUM(SUM(SUM(SUM($HG100,$HI100)*FctrChngDts!$B$10),SUM(SUM($HH100,$HJ100)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM100,$HO100)*FctrChngDts!$B$12),SUM(SUM($HN100,$HP100)*FctrChngDts!$C$12))*$AF100),IF(AND($Z100=\"Winter\",$AK100=\"SSP1P2\",$AJ100=FALSE,$HF100=TRUE),SUM(SUM(SUM(SUM($HG100,$HI100)*FctrChngDts!$B$9),SUM(SUM($HH100,$HJ100)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM100,$HO100)*FctrChngDts!$B$11),SUM(SUM($HN100,$HP100)*FctrChngDts!$C$11))-$AO100),IF(AND($Z100=\"Winter\",$AK100=\"SSP1P2\",$AJ100=TRUE,$HF100=TRUE),SUM(SUM(SUM(SUM($HG100,$HI100)*FctrChngDts!$B$10),SUM(SUM($HH100,$HJ100)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM100,$HO100)*FctrChngDts!$B$12),SUM(SUM($HN100,$HP100)*FctrChngDts!$C$12))-$AO100),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK100=\"FWP1\",$AJ100=FALSE,$HF100=FALSE),SUM($J100*FctrChngDts!$C$11),IF(AND($AK100=\"FWP1\",$AJ100=TRUE,$HF100=FALSE),SUM($J100*FctrChngDts!$C$12),IF(AND($AK100=\"FWP1P2\",$AJ100=FALSE,$HF100=FALSE),SUM(SUM($J100,$L100)*FctrChngDts!$C$11),IF(AND($AK100=\"FWP1P2\",$AJ100=TRUE,$HF100=FALSE),SUM(SUM($J100,$L100)*FctrChngDts!$C$12),IF(AND($AK100=\"FWP2\",$AJ100=FALSE,$HF100=FALSE),SUM($L100*FctrChngDts!$C$11),IF(AND($AK100=\"FWP2\",$AJ100=TRUE,$HF100=FALSE),SUM($L100*FctrChngDts!$C$12),IF(AND($AK100=\"FWP2P3\",$AJ100=FALSE,$HF100=FALSE),SUM(SUM($L100,$N100)*FctrChngDts!$C$11),IF(AND($AK100=\"FWP2P3\",$AJ100=TRUE,$HF100=FALSE),SUM(SUM($L100,$N100)*FctrChngDts!$C$12),IF(AND($AK100=\"FWP3\",$AJ100=FALSE,$HF100=FALSE),SUM($N100*FctrChngDts!$C$11),IF(AND($AK100=\"FWP3\",$AJ100=TRUE,$HF100=FALSE),SUM($N100*FctrChngDts!$C$12),IF(AND($Z100=\"Winter\",$AK100=\"SSP1P2\",$AJ100=FALSE,$HF100=FALSE),SUM(SUM(SUM($I100,$K100)*FctrChngDts!$C$9),SUM(SUM($J100,$L100)*FctrChngDts!$C$11))*$AG100,IF(AND($Z100=\"Winter\",$AK100=\"SSP1P2\",$AJ100=TRUE,$HF100=FALSE),SUM(SUM(SUM($I100,$K100)*FctrChngDts!$B$10),SUM(SUM($J100,$L100)*FctrChngDts!$B$12))*$AG100,IF(AND($Z100=\"Summer\",$AK100=\"SSP1P2\",$AJ100=FALSE,$HF100=FALSE),SUM(SUM(SUM($I100,$K100)*FctrChngDts!$B$9),SUM(SUM($J100,$L100)*FctrChngDts!$B$11))-$AJ100,IF(AND($Z100=\"Summer\",$AK100=\"SSP1P2\",$AJ100=TRUE,$HF100=FALSE),SUM(SUM(SUM($I100,$K100)*FctrChngDts!$C$10),SUM(SUM($J100,$L100)*FctrChngDts!$C$12))-$AJ100,IF(AND($Z100=\"Winter\",$AK100=\"SSP2P3\",$AJ100=FALSE,$HF100=FALSE),SUM(SUM(SUM($K100,$M100)*FctrChngDts!$C$9),SUM(SUM($L100,$N100)*FctrChngDts!$C$11))*$AG100,IF(AND($Z100=\"Winter\",$AK100=\"SSP2P3\",$AJ100=TRUE,$HF100=FALSE),SUM(SUM(SUM($K100,$M100)*FctrChngDts!$C$10),SUM(SUM($L100,$N100)*FctrChngDts!$C$12))*$AG100,IF(AND($Z100=\"Summer\",$AK100=\"SSP2P3\",$AJ100=FALSE,$HF100=FALSE),SUM(SUM(SUM($K100,$M100)*FctrChngDts!$C$9),SUM(SUM($L100,$N100)*FctrChngDts!$C$11))-$AJ100,IF(AND($Z100=\"Summer\",$AK100=\"SSP2P3\",$AJ100=TRUE,$HF100=FALSE),SUM(SUM(SUM($K100,$M100)*FctrChngDts!$C$10),SUM(SUM($L100,$N100)*FctrChngDts!$C$12))-$AJ100,IF(AND($AK100=\"FWP1\",$AJ100=FALSE,$HF100=TRUE),SUM(SUM($HM100*FctrChngDts!$B$11),SUM($HN100*FctrChngDts!$C$11)),IF(AND($AK100=\"FWP1\",$AJ100=TRUE,$HF100=TRUE),SUM(SUM($HM100*FctrChngDts!$B$12),SUM($HN100*FctrChngDts!$C$12)),IF(AND($AK100=\"FWP1P2\",$AJ100=FALSE,$HF100=TRUE),SUM(SUM(SUM($HM100,$HO100)*FctrChngDts!$B$11),SUM(SUM($HN100,$HP100)*FctrChngDts!$C$11)),IF(AND($AK100=\"FWP1P2\",$AJ100=TRUE,$HF100=TRUE),SUM(SUM(SUM($HM100,$KP100)*FctrChngDts!$C$12),SUM(SUM($HN100,$HP100)*FctrChngDts!$C$12)),IF(AND($AK100=\"FWP2\",$AJ100=FALSE,$HF100=TRUE),SUM(SUM($HO100*FctrChngDts!$B$11),SUM($HO100*FctrChngDts!$C$11)),IF(AND($AK100=\"FWP2\",$AJ100=TRUE,$HF100=TRUE),SUM(SUM($HO100*FctrChngDts!$B$12),SUM($HO100*FctrChngDts!$C$12)),IF(AND($AK100=\"FWP2P3\",$AJ100=FALSE,$HF100=TRUE),SUM(SUM(SUM($HO100,$HQ100)*FctrChngDts!$C$11),SUM(SUM($HP100,$HR100)*FctrChngDts!$C$11)),IF(AND($AK100=\"FWP2P3\",$AJ100=TRUE,$HF100=TRUE),SUM(SUM(SUM($HO100,$HQ100)*FctrChngDts!$C$12),SUM(SUM($HP100,$HR100)*FctrChngDts!$C$12)),IF(AND($AK100=\"FWP3\",$AJ100=FALSE,$HF100=TRUE),SUM(SUM($HQ100*FctrChngDts!$B$11),SUM($HR100*FctrChngDts!$C$11)),IF(AND($AK100=\"FWP3\",$AJ100=TRUE,$HF100=TRUE),SUM(SUM($HQ100*FctrChngDts!$B$12),SUM($HR100*FctrChngDts!$C$12)),IF(AND($Z100=\"Winter\",$AK100=\"SSP1P2\",$AJ100=FALSE,$HF100=TRUE),SUM(SUM(SUM(SUM($HG100,$HI100)*FctrChngDts!$B$9),SUM(SUM($HH100,$HJ100)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM100,$HO100)*FctrChngDts!$B$11),SUM(SUM($HN100,$HP100)*FctrChngDts!$C$11))*$AG100),IF(AND($Z100=\"Winter\",$AK100=\"SSP1P2\",$AJ100=TRUE,$HF100=TRUE),SUM(SUM(SUM(SUM($HG100,$HI100)*FctrChngDts!$B$10), SUM(SUM($HH100,$HJ100)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM100,$HO100)*FctrChngDts!$B$12),SUM(SUM($HN100,$HP100)*FctrChngDts!$C$12))*$AG100),IF(AND($Z100=\"Summer\",$AK100=\"SSP1P2\",$AJ100=FALSE,$HF100=TRUE),SUM(SUM(SUM(SUM($HG100,$HI100)*FctrChngDts!$B$9),SUM(SUM($HH100,$HJ100)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM100,$HO100)*FctrChngDts!$B$11),SUM(SUM($HN100,$HP100)*FctrChngDts!$C$11))-$AJ100),IF(AND($Z100=\"Summer\",$AK100=\"SSP1P2\",$AJ100=TRUE,$HF100=TRUE),SUM(SUM(SUM(SUM($HG100,$HI100)*FctrChngDts!$B$10),SUM(SUM($HH100,$HJ100)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM100,$HO100)*FctrChngDts!$B$12),SUM(SUM($HN100,$HP100)*FctrChngDts!$C$12))-$AJ100),IF(AND($Z100=\"Winter\",$AK100=\"SSP2P3\",$AJ100=FALSE,$HF100=TRUE),SUM(SUM(SUM(SUM($HI100,$HK100)*FctrChngDts!$B$9),SUM(SUM($HJ100,$HL100)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO100,$HQ100)*FctrChngDts!$B$11),SUM(SUM($HP100,$HR100)*FctrChngDts!$C$11))*$AG100),IF(AND($Z100=\"Winter\",$AK100=\"SSP2P3\",$AJ100=TRUE,$HF100=TRUE),SUM(SUM(SUM(SUM($HI100,$HK100)*FctrChngDts!$B$10), SUM(SUM($HJ100,$HL100)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO100,$HQ100)*FctrChngDts!$B$12),SUM(SUM($HP100,$HR100)*FctrChngDts!$C$12))*$AG100),IF(AND($Z100=\"Summer\",$AK100=\"SSP2P3\",$AJ100=FALSE,$HF100=TRUE),SUM(SUM(SUM(SUM($HI100,$HK100)*FctrChngDts!$B$9),SUM(SUM($HJ100,$HL100)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO100,$HQ100)*FctrChngDts!$B$11),SUM(SUM($HP100,$HR100)*FctrChngDts!$C$11))-$AJ100),IF(AND($Z100=\"Summer\",$AK100=\"SSP2P3\",$AJ100=TRUE,$HF100=TRUE),SUM(SUM(SUM(SUM($HI100,$HK100)*FctrChngDts!$B$10), SUM(SUM($HJ100,$HL100)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO100,$HQ100)*FctrChngDts!$B$12),SUM(SUM($HP100,$HR100)*FctrChngDts!$C$12))-$AJ100),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK100=\"FSP1\",$AH100=TRUE,SUM(SUM(SUM($AI100*FctrChngDts!$B$13)*I100),$AR100)>$AD100),$AD100,IF(AND($AK100=\"FSP1\",$AH100=TRUE,SUM(SUM(SUM($AI100*FctrChngDts!$B$13)*$I100),$AR100)<=$AD100),SUM(SUM(SUM($AI100*FctrChngDts!$B$13)*$I100),$AR100),IF(AND($Z100=\"Summer\",$AK100=\"SSP1\",$AH100=TRUE,SUM(SUM(SUM(SUM($I100,$J100)*SUM($AI100*FctrChngDts!$B$13))*$AF100),$AR100)>$AD100),$AD100,IF(AND($Z100=\"Summer\",$AK100=\"SSP1\",$AH100=TRUE,SUM(SUM(SUM(SUM($I100,$J100)*SUM($AI100*FctrChngDts!$B$13))*$AF100),$AR100)<=$AD100),SUM(SUM(SUM(SUM($I100,$J100)*SUM($AI100*FctrChngDts!$B$13))*$AF100),$AR100),IF(AND($Z100=\"Winter\",$AK100=\"SSP1\",$AH100=TRUE,SUM(SUM(SUM(SUM($I100,$J100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AU100:$AW100)),$AR100)>$AD100),$AD100,IF(AND($Z100=\"Winter\",$AK100=\"SSP1\",$AH100=TRUE,SUM(SUM(SUM(SUM($I100,$J100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AU100:$AW100)),$AR100)<=$AD100),SUM(SUM(SUM(SUM($I100,$J100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AU100:$AW100)),$AR100),IF(AND($AK100=\"FSP1P2\",$AH100=TRUE,SUM(SUM(SUM(SUM($I100,$K100)*SUM($AI100*FctrChngDts!$B$13))*$AF100),$AR100)>$AD100),$AD100,IF(AND($AK100=\"FSP1P2\",$AH100=TRUE,SUM(SUM(SUM(SUM($I100,$K100)*SUM($AI100*FctrChngDts!$B$13))*$AF100),$AR100)<=$AD100),SUM(SUM(SUM(SUM($I100,$K100)*SUM($AI100*FctrChngDts!$B$13))*$AF100),$AR100),IF(AND($Z100=\"Summer\",$AK100=\"SSP1P2\",$AH100=TRUE,SUM(SUM(SUM(SUM($I100,$K100,$J100,$L100)*SUM($AI100*FctrChngDts!$B$13))*$AF100),$AR100)>$AD100),$AD100,IF(AND($Z100=\"Summer\",$AK100=\"SSP1P2\",$AH100=TRUE,SUM(SUM(SUM(SUM($I100,$K100,$J100,$L100)*SUM($AI100*FctrChngDts!$B$13))*$AF100),$AR100)<=$AD100),SUM(SUM(SUM(SUM($I100,$K100,$J100,$L100)*SUM($AI100*FctrChngDts!$B$13))*$AF100),$AR100),IF(AND($Z100=\"Winter\",$AK100=\"SSP1P2\",$AH100=TRUE,SUM(SUM(SUM(SUM($I100,$K100,$J100,$L100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AU100:$AW100)),$AR100)>$AD100),$AD100,IF(AND($Z100=\"Winter\",$AK100=\"SSP1P2\",$AH100=TRUE,SUM(SUM(SUM(SUM($I100,$K100,$J100,$L100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AU100:$AW100)),$AR100)<=$AD100),MIN($AD100,SUM($AL100,SUM(SUM(SUM(SUM($I100,$K100,$J100,$L100)*SUM($AI100*FctrChngDts!$B$13))*$AF100)))),IF(AND($AK100=\"FSP2\",$AH100=TRUE,SUM(SUM(SUM($AI100*FctrChngDts!$B$13)*$K100),$AR100)>$AD100),$AD100,IF(AND($AK100=\"FSP2\",$AH100=TRUE,SUM(SUM(SUM($AI100*FctrChngDts!$B$13)*$K100),$AR100)<=$AD100),SUM(SUM(SUM($AI100*FctrChngDts!$B$13)*$K100),$AR100),IF(AND($Z100=\"Summer\",$AK100=\"SSP2\",$AH100=TRUE,SUM(SUM(SUM(SUM($K100,$L100)*SUM($AI100*FctrChngDts!$B$13))*$AF100),$AR100)>$AD100),$AD100,IF(AND($Z100=\"Summer\",$AK100=\"SSP2\",$AH100=TRUE,SUM(SUM(SUM(SUM($K100,$L100)*SUM($AI100*FctrChngDts!$B$13))*$AF100),$AR100)<=$AD100),SUM(SUM(SUM(SUM($K100,$L100)*SUM($AI100*FctrChngDts!$B$13))*$AF100),$AR100),IF(AND($Z100=\"Winter\",$AK100=\"SSP2\",$AH100=TRUE,SUM(SUM(SUM(SUM($K100,$L100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AU100:$AW100)),$AR100)>$AD100),$AD100,IF(AND($Z100=\"Winter\",$AK100=\"SSP2\",$AH100=TRUE,SUM(SUM(SUM(SUM($K100,$L100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AU100:$AW100)),$AR100)<=$AD100),SUM(SUM(SUM(SUM($K100,$L100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AU100:$AW100)),$AR100),IF(AND($AK100=\"FSP2P3\",$AH100=TRUE,SUM(SUM(SUM(SUM($K100,$M100)*SUM($AI100*FctrChngDts!$B$13))*$AF100),$AR100)>$AD100),$AD100,IF(AND($AK100=\"FSP2P3\",$AH100=TRUE,SUM(SUM(SUM(SUM($K100,$M100)*SUM($AI100*FctrChngDts!$B$13))*$AF100),$AR100)<=$AD100),SUM(SUM(SUM(SUM($K100,$M100)*SUM($AI100*FctrChngDts!$B$13))*$AF100),$AR100),IF(AND($Z100=\"Summer\",$AK100=\"SSP2P3\",$AH100=TRUE,SUM(SUM(SUM(SUM($K100,$L100,$M100,$N100)*SUM($AI100*FctrChngDts!$B$13))*$AF100),$AR100)>$AD100),$AD100,IF(AND($Z100=\"Summer\",$AK100=\"SSP2P3\",$AH100=TRUE,SUM(SUM(SUM(SUM($K100,$L100,$M100,$N100)*SUM($AI100*FctrChngDts!$B$13))*$AF100),$AR100)<=$AD100),SUM(SUM(SUM(SUM($K100,$L100,$M100,$N100)*SUM($AI100*FctrChngDts!$B$13))*$AF100),$AR100),IF(AND($Z100=\"Winter\",$AK100=\"SSP2P3\",$AH100=TRUE,SUM(SUM(SUM(SUM($K100,$L100,$M100,$N100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AU100:$AW100)),$AR100)>$AD100),$AD100,IF(AND($Z100=\"Winter\",$AK100=\"SSP2P3\",$AH100=TRUE,SUM(SUM(SUM(SUM($K100,$L100,$M100,$N100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AU100:$AW100)),$AR100)<=$AD100),SUM(SUM(SUM(SUM($K100,$L100,$M100,$N100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AU100:$AW100)),$AR100),IF(AND($AK100=\"FSP3\",$AH100=TRUE,SUM(SUM(SUM($AI100*FctrChngDts!$B$13)*$M100),$AR100)>$AD100),$AD100,IF(AND($AK100=\"FSP3\",$AH100=TRUE,SUM(SUM(SUM($AI100*FctrChngDts!$B$13)*$M100),$AR100)<=$AD100),SUM(SUM(SUM($AI100*FctrChngDts!$B$13)*$M100),$AR100),IF(AND($Z100=\"Summer\",$AK100=\"SSP3\",$AH100=TRUE,SUM(SUM(SUM(SUM($M100,$N100)*SUM($AI100*FctrChngDts!$B$13))*$AF100),$AR100)>$AD100),$AD100,IF(AND($Z100=\"Summer\",$AK100=\"SSP3\",$AH100=TRUE,SUM(SUM(SUM(SUM($M100,$N100)*SUM($AI100*FctrChngDts!$B$13))*$AF100),$AR100)<=$AD100),SUM(SUM(SUM(SUM($M100,$N100)*SUM($AI100*FctrChngDts!$B$13))*$AF100),$AR100),IF(AND($Z100=\"Winter\",$AK100=\"SSP3\",$AH100=TRUE,SUM(SUM(SUM(SUM($M100,$N100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AU100:$AW100)),$AR100)>$AD100),$AD100,IF(AND($Z100=\"Winter\",$AK100=\"SSP3\",$AH100=TRUE,SUM(SUM(SUM(SUM($M100,$N100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AU100:$AW100)),$AR100)<=$AD100),SUM(SUM(SUM(SUM($M100,$N100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AU100:$AW100)),$AR100),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK100=\"FWP1\",$AH100=TRUE,SUM(SUM(SUM($AI100*FctrChngDts!$B$13)*$J100),$AU100)>$AE100),$AE100,IF(AND($AK100=\"FWP1\",$AH100=TRUE,SUM(SUM(SUM($AI100*FctrChngDts!$B$13)*$J100),$AU100)<=$AE100),SUM(SUM(SUM($AI100*FctrChngDts!$B$13)*$J100),$AU100),IF(AND($Z100=\"Winter\",$AK100=\"SSP1\",$AH100=TRUE,SUM(SUM(SUM(SUM($I100,$J100)*SUM($AI100*FctrChngDts!$B$13))*$AG100),$AU100)>$AE100),$AE100,IF(AND($Z100=\"Winter\",$AK100=\"SSP1\",$AH100=TRUE,SUM(SUM(SUM(SUM($I100,$J100)*SUM($AI100*FctrChngDts!$B$13))*$AG100),$AU100)<=$AE100),SUM(SUM(SUM(SUM($I100,$J100)*SUM($AI100*FctrChngDts!$B$13))*$AG100),$AU100),IF(AND($Z100=\"Summer\",$AK100=\"SSP1\",$AH100=TRUE,SUM(SUM(SUM(SUM($I100,$J100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AR100:$AT100)),$AU100)>$AE100),$AE100,IF(AND($Z100=\"Summer\",$AK100=\"SSP1\",$AH100=TRUE,SUM(SUM(SUM(SUM($I100,$J100)*SUM($AI100*FctrChngDts!$B$13))- SUM($AR100:$AT100)),$AU100)<=$AE100),SUM(SUM(SUM(SUM($I100,$J100)*SUM($AI100*FctrChngDts!$B$13))- SUM($AR100:$AT100)),$AU100),IF(AND($AK100=\"FWP1P2\",$AH100=TRUE,SUM(SUM(SUM(SUM($J100,$L100)*SUM($AI100*FctrChngDts!$B$13))*$AG100),$AU100)>$AE100),$AE100,IF(AND($AK100=\"FWP1P2\",$AH100=TRUE,SUM(SUM(SUM(SUM($J100,$L100)*SUM($AI100*FctrChngDts!$B$13))*$AG100),$AU100)<=$AE100),SUM(SUM(SUM(SUM($J100,$L100)*SUM($AI100*FctrChngDts!$B$13))*$AG100),$AU100),IF(AND($Z100=\"Winter\",$AK100=\"SSP1P2\",$AH100=TRUE,SUM(SUM(SUM(SUM($I100,$K100,$J100,$L100)*SUM($AI100*FctrChngDts!$B$13))*$AG100),$AU100)>$AE100),$AE100,IF(AND($Z100=\"Winter\",$AK100=\"SSP1P2\",$AH100=TRUE,SUM(SUM(SUM(SUM($I100,$K100,$J100,$L100)*SUM($AI100*FctrChngDts!$B$13))*$AG100),$AU100)<=$AE100),SUM(SUM(SUM(SUM($I100,$K100,$J100,$L100)*SUM($AI100*FctrChngDts!$B$13))*$AG100),$AU100),IF(AND($Z100=\"Summer\",$AK100=\"SSP1P2\",$AH100=TRUE,SUM(SUM(SUM(SUM($I100,$K100,$J100,$L100)*SUM($AI100*FctrChngDts!$B$13))- SUM($AR100:$AT100)),$AU100)>$AE100),$AE100,IF(AND($Z100=\"Summer\",$AK100=\"SSP1P2\",$AH100=TRUE,SUM(SUM(SUM(SUM($I100,$K100,$J100,$L100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AR100:$AT100)),$AU100)<=$AE100),SUM(SUM(SUM(SUM($I100,$K100,$J100,$L100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AR100:$AT100)),$AU100),IF(AND($AK100=\"FWP2\",$AH100=TRUE,SUM(SUM(SUM($AI100*FctrChngDts!$B$13)*$L100),$AU100)>$AE100),$AE100,IF(AND($AK100=\"FWP2\",$AH100=TRUE,SUM(SUM(SUM($AI100*FctrChngDts!$B$13)*$L100),$AU100)<=$AE100),SUM(SUM(SUM($AI100*FctrChngDts!$B$13)*$L100),$AU100),IF(AND($Z100=\"Winter\",$AK100=\"SSP2\",$AH100=TRUE,SUM(SUM(SUM(SUM($K100,$L100)*SUM($AI100*FctrChngDts!$B$13))*$AG100),$AU100)>$AE100),$AE100,IF(AND($Z100=\"Winter\",$AK100=\"SSP2\",$AH100=TRUE,SUM(SUM(SUM(SUM($K100,$L100)*SUM($AI100*FctrChngDts!$B$13))*$AG100),$AU100)<=$AE100),SUM(SUM(SUM(SUM($K100,$L100)*SUM($AI100*FctrChngDts!$B$13))*$AG100),$AU100),IF(AND($Z100=\"Summer\",$AK100=\"SSP2\",$AH100=TRUE,SUM(SUM(SUM(SUM($K100,$L100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AR100:$AT100)),$AU100)>$AE100),$AE100,IF(AND($Z100=\"Summer\",$AK100=\"SSP2\",$AH100=TRUE,SUM(SUM(SUM(SUM($K100,$L100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AR100:$AT100)),$AU100)<=$AE100),SUM(SUM(SUM(SUM($K100,$L100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AR100:$AT100)),$AU100),IF(AND($AK100=\"FWP2P3\",$AH100=TRUE,SUM(SUM(SUM(SUM($L100,$N100)*SUM($AI100*FctrChngDts!$B$13))*$AG100),$AU100)>$AE100),$AE100,IF(AND($AK100=\"FWP2P3\",$AH100=TRUE,SUM(SUM(SUM(SUM($L100,$N100)*SUM($AI100*FctrChngDts!$B$13))*$AG100),$AU100)<=$AE100),SUM(SUM(SUM(SUM($L100,$N100)*SUM($AI100*FctrChngDts!$B$13))*$AG100),$AU100),IF(AND($Z100=\"Winter\",$AK100=\"SSP2P3\",$AH100=TRUE,SUM(SUM(SUM(SUM($K100,$L100,$M100,$N100)*SUM($AI100*FctrChngDts!$B$13))*$AG100),$AU100)>$AE100),$AE100,IF(AND($Z100=\"Winter\",$AK100=\"SSP2P3\",$AH100=TRUE,SUM(SUM(SUM(SUM($K100,$L100,$M100,$N100)*SUM($AI100*FctrChngDts!$B$13))*$AG100),$AU100)<=$AE100),SUM(SUM(SUM(SUM($K100,$L100,$M100,$N100)*SUM($AI100*FctrChngDts!$B$13))*$AG100),$AU100),IF(AND($Z100=\"Summer\",$AK100=\"SSP2P3\",$AH100=TRUE,SUM(SUM(SUM(SUM($K100,$L100,$M100,$N100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AR100:$AT100)),$AU100)>$AE100),$AE100,IF(AND($Z100=\"Summer\",$AK100=\"SSP2P3\",$AH100=TRUE,SUM(SUM(SUM(SUM($K100,$L100,$M100,$N100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AR100:$AT100)),$AU100)<=$AE100),SUM(SUM(SUM(SUM($K100,$L100,$M100,$N100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AR100:$AT100)),$AU100),IF(AND($AK100=\"FWP3\",$AH100=TRUE,SUM(SUM(SUM($AI100*FctrChngDts!$B$13)*$N100),$AU100)>$AE100),$AE100,IF(AND($AK100=\"FWP3\",$AH100=TRUE,SUM(SUM(SUM($AI100*FctrChngDts!$B$13)*$N100),$AU100)<=$AE100),SUM(SUM(SUM($AI100*FctrChngDts!$B$13)*$N100),$AU100),IF(AND($Z100=\"Winter\",$AK100=\"SSP3\",$AH100=TRUE,SUM(SUM(SUM(SUM($M100,$N100)*SUM($AI100*FctrChngDts!$B$13))*$AG100),$AU100)>$AE100),$AE100,IF(AND($Z100=\"Winter\",$AK100=\"SSP3\",$AH100=TRUE,SUM(SUM(SUM(SUM($M100,$N100)*SUM($AI100*FctrChngDts!$B$13))*$AG100),$AU100)<=$AE100),SUM(SUM(SUM(SUM($M100,$N100)*SUM($AI100*FctrChngDts!$B$13))*$AG100),$AU100),IF(AND($Z100=\"Summer\",$AK100=\"SSP3\",$AH100=TRUE,SUM(SUM(SUM(SUM($M100,$N100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AR100:$AT100)),$AU100)>$AE100),$AE100,IF(AND($Z100=\"Summer\",$AK100=\"SSP3\",$AH100=TRUE,SUM(SUM(SUM(SUM($M100,$N100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AR100:$AT100)),$AU100)<=$AE100),SUM(SUM(SUM(SUM($M100,$N100)*SUM($AI100*FctrChngDts!$B$13))-SUM($AR100:$AT100)),$AU100),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I100>0,$AH100=FALSE),SUM($AR100*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I100>0,$AH100=TRUE),SUM($AX100*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I100>0,$AH100=FALSE),SUM($AS100*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I100>0,$AH100=TRUE),SUM($AY100*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I100>0,$AH100=FALSE),SUM($AT100*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I100>0,$AH100=TRUE),SUM($AZ100*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J100>0,$AH100=FALSE),SUM($AU100*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J100>0,$AH100=TRUE),SUM($BA100*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J100>0,$AH100=FALSE),SUM($AV100*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J100>0,$AH100=TRUE),SUM($BB100*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J100>0,$AH100=FALSE),SUM($AW100*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J100>0,$AH100=TRUE),SUM($BC100*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K100>0,$AH100=FALSE),SUM($AR100*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K100>0,$AH100=TRUE),SUM($AX100*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K100>0,$AH100=FALSE),SUM($AS100*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K100>0,$AH100=TRUE),SUM($AY100*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K100>0,$AH100=FALSE),SUM($AT100*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K100>0,$AH100=TRUE),SUM($AZ100*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L100>0,$AH100=FALSE),SUM($AU100*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L100>0,$AH100=TRUE),SUM($BA100*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L100>0,$AH100=FALSE),SUM($AV100*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L100>0,$AH100=TRUE),SUM($BB100*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L100>0,$AH100=FALSE),SUM($AW100*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L100>0,$AH100=TRUE),SUM($BC100*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M100>0,$AH100=FALSE),SUM($AR100*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M100>0,$AH100=TRUE),SUM($AX100*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M100>0,$AH100=FALSE),SUM($AS100*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M100>0,$AH100=TRUE),SUM($AY100*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M100>0,$AH100=FALSE),SUM($AT100*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M100>0,$AH100=TRUE),SUM($AZ100*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N100>0,$AH100=FALSE),SUM($AU100*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N100>0,$AH100=TRUE),SUM($BA100*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N100>0,$AH100=FALSE),SUM($AV100*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N100>0,$AH100=TRUE),SUM($BB100*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N100>0,$AH100=FALSE),SUM($AW100*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N100>0,$AH100=TRUE),SUM($BC100*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I100=0,0,IF(AND($I100>0,$K100>0,$AH100=FALSE),SUM($AR100/$P100*$I100),IF(AND($I100>0,$K100=0,$AH100=FALSE),$AR100,IF(AND($I100>0,$K100>0,$AH100=TRUE),ROUND(MIN($HU100,SUM(SUM($I100,$K100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA100,SUM(SUM($I100,$K100)*(FctrChngDts!$B$13)*$AI100)*$IA100)),0),IF(AND($I100>0,$K100=0,$AH100=TRUE),$AX100))))),0)","v":0},{"$f":"ROUND(IF($I100=0,0,IF(AND($I100>0,$K100>0,$AH100=FALSE),SUM($AS100/$P100*$I100),IF(AND($I100>0,$K100=0,$AH100=FALSE),$AS100,IF(AND($I100>0,$K100>0,$AH100=TRUE),ROUND(MIN(SUM($HU100-$BW100),SUM(SUM($I100,$K100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA100)*3),0),IF(AND($I100>0,$K100=0,$AH100=TRUE),$AY100))))),0)","v":0},0,{"$f":"IF($J100=0,0,IF(AND($J100>0,$L100=0,$N100=0,$AH100=FALSE,$AJ100=FALSE),ROUND(MIN($HX100,SUM($AU100,$BA100)),0),IF(AND($J100>0,$L100=0,$N100=0,$AH100=TRUE,$AJ100=FALSE),ROUND(MIN($HX100,SUM($AU100,SUM($J100*$AI100*FctrChngDts!$B$13))),0),IF(AND($J100>0,$L100>0,$N100=0,$AH100=FALSE,$AJ100=FALSE),ROUND(MIN($HX100,SUM(SUM($J100,$L100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA100,SUM(SUM($J100,$L100)*(FctrChngDts!$B$13)*$AI100)*$IA100)),0),IF(AND($J100>0,$L100>0,$N100=0,$AH100=TRUE,$AJ100=FALSE),ROUND(MIN($HX100,SUM(SUM(SUM(SUM($J100,$L100)*FctrChngDts!$C$11*$IA100),SUM(SUM($J100,$L100)*SUM(FctrChngDts!$B$13*$AI100)*$IA100)))),0),IF(AND($J100>0,$L100=0,$N100=0,$AH100=FALSE,$AJ100=TRUE),ROUND(MIN($HX100,SUM($AU100,$BA100)),0),IF(AND($J100>0,$L100=0,$N100=0,$AH100=TRUE,$AJ100=TRUE),ROUND(MIN($HX100,SUM($AU100,SUM($J100*$AI100*FctrChngDts!$B$13))),0),IF(AND($J100>0,$L100>0,$N100=0,$AH100=FALSE,$AJ100=TRUE),ROUND(MIN($HX100,SUM(SUM($J100,$L100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA100,SUM(SUM($J100,$L100)*(FctrChngDts!$B$13)*$AI100)*$IA100)),0),IF(AND($J100>0,$L100>0,$N100=0,$AH100=TRUE,$AJ100=TRUE),ROUND(MIN($HX100,SUM(SUM(SUM(SUM($J100,$L100)*FctrChngDts!$C$12*$IA100),SUM(SUM($J100,$L100)*SUM(FctrChngDts!$B$13*$AI100)*$IA100)))),0))))))))))","v":0},{"$f":"IF($J100=0,0,IF(AND($J100>0,$L100=0,$N100=0,$AH100=FALSE,$AJ100=FALSE),ROUND(MIN(SUM($HX100-$BZ100),SUM($AU100*3)),0),IF(AND($J100>0,$L100=0,$N100=0,$AH100=TRUE,$AJ100=FALSE),ROUND(MIN(SUM($HX100-$BZ100),SUM(SUM($J100,$L100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA100)*3),0),IF(AND($J100>0,$L100>0,$N100=0,$AH100=FALSE,$AJ100=FALSE),ROUND(MIN(SUM($HX100-$BZ100),SUM(SUM($J100,$L100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA100)*3),0),IF(AND($J100>0,$L100>0,$N100=0,$AH100=TRUE,$AJ100=FALSE),ROUND(MIN(SUM($HX100-$BZ100),SUM(SUM($J100,$L100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA100)*3),0),IF(AND($J100>0,$L100=0,$N100=0,$AH100=FALSE,$AJ100=TRUE),ROUND(MIN(SUM($HX100-$BZ100),SUM($AU100*3)),0),IF(AND($J100>0,$L100=0,$N100=0,$AH100=TRUE,$AJ100=TRUE),ROUND(MIN(SUM($HX100-$BZ100),SUM(SUM($J100,$L100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA100)*3),0),IF(AND($J100>0,$L100>0,$N100=0,$AH100=FALSE,$AJ100=TRUE),ROUND(MIN(SUM($HX100-$BZ100),SUM(SUM($J100,$L100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA100)*3),0),IF(AND($J100>0,$L100>0,$N100=0,$AH100=TRUE,$AJ100=TRUE),ROUND(MIN(SUM($HX100-$BZ100),SUM(SUM($J100,$L100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA100)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K100=0,0,IF(AND($I100>0,$K100>0,$M100=0,$AH100=FALSE),SUM($AR100-$BW100),IF(AND($I100=0,$K100>0,$M100>0,$AH100=FALSE),SUM($AR100/$P100*$K100),IF(AND($I100=0,$K100>0,$M100=0,$AH100=FALSE),$AR100,IF($K100=0,0,IF(AND($I100>0,$K100>0,$M100=0,$AH100=TRUE),ROUND(MIN($HV100,SUM(SUM($I100,$K100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB100,SUM(SUM($I100,$K100)*(FctrChngDts!$B$13)*$AI100)*$IB100)),0),IF(AND($I100=0,$K100>0,$M100>0,$AH100=TRUE),ROUND(MIN($HV100,SUM(SUM($I100,$K100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB100,SUM(SUM($I100,$K100)*(FctrChngDts!$B$13)*$AI100)*$IB100)),0),IF(AND($I100=0,$K100>0,$M100=0,$AH100=TRUE),$AX100)))))))),0)","v":0},{"$f":"ROUND(IF($K100=0,0,IF(AND($I100>0,$K100>0,$M100=0,$AH100=FALSE),SUM($AS100-$BX100),IF(AND($I100=0,$K100>0,$M100>0,$AH100=FALSE),SUM($AS100/$P100*$K100),IF(AND($I100=0,$K100>0,$M100=0,$AH100=FALSE),$AS100,IF($K100=0,0,IF(AND($I100>0,$K100>0,$M100=0,$AH100=TRUE),ROUND(MIN(SUM($HV100-$BW100),SUM(SUM($I100,$K100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB100)*3),0),IF(AND($I100=0,$K100>0,$M100>0,$AH100=TRUE),ROUND(MIN(SUM($HV100-$BW100),SUM(SUM($I100,$K100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB100)*3),0),IF(AND($I100=0,$K100>0,$M100=0,$AH100=TRUE),$AY100)))))))),0)","v":0},0,{"$f":"IF($L100=0,0,IF(AND($J100>0,$L100>0,$N100=0,$AH100=FALSE,$AJ100=FALSE),ROUND(MIN($HY100,SUM(SUM($J100,$L100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB100,SUM(SUM($J100,$L100)*(FctrChngDts!$B$13)*$AI100)*$IB100)),0),IF(AND($J100>0,$L100>0,$N100=0,$AH100=TRUE,$AJ100=FALSE),ROUND(MIN($HY100,SUM(SUM(SUM(SUM($J100,$L100)*FctrChngDts!$C$11*$IB100),SUM(SUM($J100,$L100)*SUM(FctrChngDts!$B$13*$AI100)*$IB100)))),0),IF(AND($J100=0,$L100>0,$N100=0,$AH100=FALSE,$AJ100=FALSE),ROUND(MIN($HY100,SUM($L100*FctrChngDts!$C$11)),0),IF(AND($J100=0,$L100>0,$N100=0,$AH100=TRUE,$AJ100=FALSE),ROUND(MIN($HY100,SUM(SUM(SUM(SUM($J100,$L100)*FctrChngDts!$C$11*$IB100),SUM(SUM($J100,$L100)*SUM(FctrChngDts!$B$13*$AI100)*$IB100)))),0),IF(AND($J100>0,$L100>0,$N100=0,$AH100=FALSE,$AJ100=TRUE),ROUND(MIN($HY100,SUM(SUM($J100,$L100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB100,SUM(SUM($J100,$L100)*(FctrChngDts!$B$13)*$AI100)*$IB100)),0),IF(AND($J100>0,$L100>0,$N100=0,$AH100=TRUE,$AJ100=TRUE),ROUND(MIN($HY100,SUM(SUM(SUM(SUM($J100,$L100)*FctrChngDts!$C$12*$IB100),SUM(SUM($J100,$L100)*SUM(FctrChngDts!$B$13*$AI100)*$IB100)))),0),IF(AND($J100=0,$L100>0,$N100=0,$AH100=FALSE,$AJ100=TRUE),ROUND(MIN($HY100,SUM($L100*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J100=0,$L100>0,$N100=0,$AH100=TRUE,$AJ100=TRUE),ROUND(MIN($HY100,SUM(SUM(SUM(SUM($J100,$L100)*FctrChngDts!$C$12*$IB100),SUM(SUM($J100,$L100)*SUM(FctrChngDts!$B$13*$AI100)*$IB100)))),0))))))))))","v":0},{"$f":"IF($L100=0,0,IF(AND($J100>0,$L100>0,$N100=0,$AH100=FALSE,$AJ100=FALSE),ROUND(MIN(SUM($HY100-$CF100),SUM(SUM($J100,$L100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB100)*3),0),IF(AND($J100>0,$L100>0,$N100=0,$AH100=TRUE,$AJ100=FALSE),ROUND(MIN(SUM($HY100-$CF100),SUM(SUM($J100,$L100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB100)*3),0),IF(AND($J100=0,$L100>0,$N100=0,$AH100=FALSE,$AJ100=FALSE),ROUND(MIN(SUM($HY100-$CF100),SUM($AU100*3)),0),IF(AND($J100=0,$L100>0,$N100=0,$AH100=TRUE,$AJ100=FALSE),ROUND(MIN(SUM($HY100-$CF100),SUM(SUM($J100,$L100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB100)*3),0),IF(AND($J100>0,$L100>0,$N100=0,$AH100=FALSE,$AJ100=TRUE),ROUND(MIN(SUM($HY100-$CF100),SUM(SUM($J100,$L100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB100)*3),0),IF(AND($J100>0,$L100>0,$N100=0,$AH100=TRUE,$AJ100=TRUE),ROUND(MIN(SUM($HY100-$CF100),SUM(SUM($J100,$L100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB100)*3),0),IF(AND($J100=0,$L100>0,$N100=0,$AH100=FALSE,$AJ100=TRUE),ROUND(MIN(SUM($HY100-$CF100),SUM($AU100*3)),0),IF(AND($J100=0,$L100>0,$N100=0,$AH100=TRUE,$AJ100=TRUE),ROUND(MIN(SUM($HY100-$CF100),SUM(SUM($J100,$L100)*IF($AJ100=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB100)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S100>0,Account!$AG$2=TRUE,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH100=FALSE),SUM(Usage!$BW100:$CB100)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V100>0,Account!$AG$2=TRUE,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH100=FALSE),SUM(Usage!$CC100:$CH100)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y100>0,Account!$AG$2=TRUE,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH100=FALSE),SUM(Usage!$CI100:$CN100)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH100=TRUE,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S100),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S100)),2)","v":0},{"$f":"ROUND(IF(OR($AH100=TRUE,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V100),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V100)),2)","v":0},{"$f":"IF(OR($AH100=TRUE,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y100),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y100))","v":0},{"$f":"ROUND(IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW100),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW100)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX100),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX100)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY100),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY100)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ100),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ100)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA100),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA100)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB100),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB100)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S100),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC100),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC100)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD100),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD100)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE100),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE100)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF100),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF100)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG100),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG100)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH100),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH100)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V100),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI100),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI100))","v":0},{"$f":"IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ100),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ100))","v":0},{"$f":"IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK100),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK100))","v":0},{"$f":"IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL100),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL100))","v":0},{"$f":"IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM100),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM100))","v":0},{"$f":"IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN100),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN100))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y100)","v":0},0,0,0,0,{"$f":"IF($DW100>IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV100*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV100*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW100-IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV100*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV100*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV100<$DW100,SUM($DW100-$DV100),0))","v":0},{"$f":"IF(OR(AND($D100<=FctrChngDts!$B$14,Usage!$E100>FctrChngDts!$B$14),AND(Usage!$D100<=FctrChngDts!$C$14,Usage!$E100>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW100),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX100),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY100),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ100),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA100),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB100),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC100),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD100),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE100),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF100),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG100),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH100),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI100)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ100)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK100)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL100)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM100)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN100)","v":0},0,{"$f":"IF(AND($S100>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E100<>\"D-CARE\",Tenant!$F100=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET100=TRUE,$S100>0,$V100=0),SUM(SUM($BW100:$CB100)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET100=TRUE,$S100>0,$V100>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW100:$CB100)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET100=TRUE,$S100>0,$V100>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW100:$CB100)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S100>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S100>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S100>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV100=TRUE,$S100>0,$V100=0),SUM(SUM($BW100:$CB100)*'CRS1'!$P$2),IF(AND($EV100=TRUE,$S100>0,$V100>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW100:$CB100)*'CRS1'!$P$2),IF(AND($EV100=TRUE,$S100>0,$V100>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW100:$CB100)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S100>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX100=TRUE,$S100>0,$V100=0),SUM(SUM($BW100:$CB100)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX100=TRUE,$S100>0,$V100>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW100:$CB100)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX100=TRUE,$S100>0,$V100>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW100:$CB100)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S100>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ100=TRUE,$S100>0),SUM(SUM($BW100:$CB100)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V100>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E100<>\"D-CARE\",Tenant!$F100=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB100=TRUE,$S100>0,$V100>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC100:$CH100)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB100=TRUE,$S100>0,$V100>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC100:$CH100)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB100=TRUE,$V100>0,$Y100>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC100:$CH100)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB100=TRUE,$V100>0,$Y100>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC100:$CH100)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB100=TRUE,$S100=0,$V100>0,$Y100=0),SUM(SUM($CC100:$CH100)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V100>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V100>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V100>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD100=TRUE,$S100>0,$V100>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC100:$CH100)*'CRS2'!$P$2),IF(AND($FD100=TRUE,$S100>0,$V100>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC100:$CH100)*'CRS2'!$P$2),IF(AND($FD100=TRUE,$V100>0,$Y100>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC100:$CH100)*'CRS2'!$P$2),IF(AND($FD100=TRUE,$V100>0,$Y100>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC100:$CH100)*'CRS2'!$P$2),IF(AND($FD100=TRUE,$S100=0,$V100>0,$Y100=0),SUM(SUM($CC100:$CH100)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V100>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF100=TRUE,$S100>0,$V100>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC100:$CH100)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF100=TRUE,$S100>0,$V100>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC100:$CH100)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF100=TRUE,$V100>0,$Y100>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC100:$CH100)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF100=TRUE,$V100>0,$Y100>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC100:$CH100)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF100=TRUE,$S100=0,$V100>0,$Y100=0),SUM(SUM($CC100:$CH100)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V100>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH100=TRUE,$V100>0),SUM(SUM($CC100:$CH100)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y100>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E100<>\"D-CARE\",Tenant!$F100=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ100=TRUE,$V100=0,$Y100>0),SUM(SUM($CI100:$CN100)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ100=TRUE,$V100>0,$Y100>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI100:$CN100)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ100=TRUE,$V100>0,$Y100>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI100:$CN100)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y100>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y100>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y100>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL100=TRUE,$V100=0,$Y100>0),SUM(SUM($CI100:$CN100)*'CRS3'!$P$2),IF(AND($FL100=TRUE,$V100>0,$Y100>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI100:$CN100)*'CRS3'!$P$2),IF(AND($FL100=TRUE,$V100>0,$Y100>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI100:$CN100)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y100>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN100=TRUE,$V100=0,$Y100>0),SUM(SUM($CI100:$CN100)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN100=TRUE,$V100>0,$Y100>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI100:$CN100)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN100=TRUE,$V100>0,$Y100>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI100:$CN100)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y100>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP100=TRUE,$Y100>0),SUM(SUM($CI100:$CN100)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR100:$FT100))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO100:$CQ100,$FR100:$FT100))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA100:$EF100)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG100:$EL100)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM100:$ER100)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV100,$CO100:$CQ100,$EA100:$ER100)/$P100)*$S100*FctrChngDts!$B$15),SUM(SUM(SUM($DV100,$CO100:$CQ100,$FR100:$FT100)/$P100)*$S100*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV100,$CO100:$CQ100,$EA100:$ER100)/$P100)*$V100*FctrChngDts!$B$15),SUM(SUM(SUM($DV100,$CO100:$CQ100,$FR100:$FT100)/$P100)*$V100*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV100,$CO100:$CQ100,$EA100:$ER100)/$P100)*$Y100*FctrChngDts!$B$15),SUM(SUM(SUM($DV100,$CO100:$CQ100,$FR100:$FT100)/$P100)*$Y100*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA100*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI100*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ100*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ100,$FU100,$GF100,$GZ100:$HE100),IF(Account!$Q$2=TRUE,SUM($DZ100,$FV100,$GF100,$GZ100:$HE100),SUM($DZ100,$ES100,$FU100:$FV100,$GF100,$GZ100:$HE100)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E100),Usage!$P100,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D100,FctrChngDts!$C$17<=Usage!$E100),SUM(FctrChngDts!$C$17-Usage!$D100),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E100),Usage!$P100,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D100,FctrChngDts!$C$19<=Usage!$E100),SUM(FctrChngDts!$C$19-Usage!$D100),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK100*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK100*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL100*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL100*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D100))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A100,Tenant!$A:$J,8,FALSE)=TRUE,$GG100<0),0,SUM(SUM(SUM($GG100/$P100*$GP100)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A100,Tenant!$A:$J,8,FALSE)=TRUE,$GG100<0),0,SUM(SUM(SUM($GG100/$P100*$GQ100)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D100))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A100,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV100*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A100,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW100*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU100:$DA100,$EU100,$EA100:$EF100,$FA100)-SUM(SUM($BW100:$CB100)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD100:$DJ100,$FC100,$EG100:$EL100,$FI100)-SUM(SUM($CC100:$CH100)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM100:$DS100,$FK100,$EM100:$ER100,$FQ100)-SUM(SUM($CI100:$CN100)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO100,$CU100:$DA100,$EU100,$EW100,$EY100,$EA100:$EF100,$FA100,$CP100,$DD100:$DJ100,$FC100,$FE100,$FG100,$EG100:$EL100,$FI100)/$P100*$S100)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO100,$CU100:$DA100,$EU100,$EW100,$EY100,$EA100:$EF100,$FA100,$CP100,$DD100:$DJ100,$FC100,$FE100,$FG100,$EG100:$EL100,$FI100)/$P100*$V100)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ100,$DM100:$DS100,$FK100,$FM100,$FO100,$EM100:$ER100,$FQ100)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D100,BslnAllctnCrrnt!$A$1<=$E100),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK100=\"FSP1\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$Q100,BslnAllctnCrrnt!$A$1<$R100),SUM(BslnAllctnCrrnt!$A$1-$Q100),IF(AND($AK100=\"FSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$Q100,BslnAllctnCrrnt!$A$1<$R100),SUM(BslnAllctnCrrnt!$A$1-$Q100),IF(AND($AK100=\"FSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),$I100,IF(AND($AK100=\"SSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$Q100,BslnAllctnCrrnt!$A$1<$R100),SUM(BslnAllctnCrrnt!$A$1-$Q100),IF(AND($AK100=\"SSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),$I100,0)))))","v":0},{"$f":"IF(AND($AK100=\"FSP1\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$Q100,BslnAllctnCrrnt!$A$1<$R100),SUM($I100-$HG100),IF(AND($AK100=\"FSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$Q100,BslnAllctnCrrnt!$A$1<$R100),SUM($I100-$HG100),IF(AND($AK100=\"FSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM($I100-$HG100),IF(AND($AK100=\"SSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$Q100,BslnAllctnCrrnt!$A$1<$R100),SUM($I100-$HG100),IF(AND($AK100=\"SSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM($I100-$HG100),0)))))","v":0},{"$f":"IF(AND($AK100=\"SSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$Q100,BslnAllctnCrrnt!$A$1<$R100),0,IF(AND(FctrChngDts!$A$2>=$D100,FctrChngDts!$B$2<$E100),IF(AND($AK100=\"SSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM(BslnAllctnCrrnt!$A$1-$T100),0),IF(AND($AK100=\"FSP2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM(BslnAllctnCrrnt!$A$1-$T100),IF(AND($AK100=\"FSP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM(BslnAllctnCrrnt!$A$1-$T100),IF(AND($AK100=\"FSP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$W100,BslnAllctnCrrnt!$A$1<$X100),$K100,IF(AND($AK100=\"FSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$Q100,BslnAllctnCrrnt!$A$1<$R100),0,IF(AND($AK100=\"FSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM(BslnAllctnCrrnt!$A$1-$T100),IF(AND($AK100=\"SSP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM(BslnAllctnCrrnt!$A$1-$T100),IF(AND($AK100=\"SSP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$W100,BslnAllctnCrrnt!$A$1<$X100),$K100,0)))))))))","v":0},{"$f":"IF(AND($AK100=\"SSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$Q100,BslnAllctnCrrnt!$A$1<$R100),SUM($K100-$HI100),IF(AND($AK100=\"SSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM($K100-$HI100),IF(AND($AK100=\"FSP2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM($K100-$HI100),IF(AND($AK100=\"FSP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM($K100-$HI100),IF(AND($AK100=\"FSP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$W100,BslnAllctnCrrnt!$A$1<$X100),SUM($K100-$HI100),IF(AND($AK100=\"FSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$Q100,BslnAllctnCrrnt!$A$1<$R100),SUM($K100-$HI100),IF(AND($AK100=\"FSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM($K100-$HI100),IF(AND($AK100=\"SSP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM($K100-$HI100),IF(AND($AK100=\"SSP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$W100,BslnAllctnCrrnt!$A$1<$X100),SUM($K100-$HI100),0)))))))))","v":0},{"$f":"IF(AND($AK100=\"FSP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),0,IF(AND($AK100=\"FSP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$W100,BslnAllctnCrrnt!$A$1<$X100),SUM(BslnAllctnCrrnt!$A$1-$W100),IF(AND($AK100=\"FSP3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$W100,BslnAllctnCrrnt!$A$1<$X100),SUM(BslnAllctnCrrnt!$A$1-$W100),0)))","v":0},{"$f":"IF(AND($AK100=\"FSP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM($M100-$HK100),IF(AND($AK100=\"FSP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$W100,BslnAllctnCrrnt!$A$1<$X100),SUM($M100-$HK100),IF(AND($AK100=\"FSP3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$W100,BslnAllctnCrrnt!$A$1<$X100),SUM($M100-$HK100),0)))","v":0},{"$f":"IF(AND($AK100=\"FWP1\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$Q100,BslnAllctnCrrnt!$A$1<$R100),SUM(BslnAllctnCrrnt!$A$1-$Q100),IF(AND($AK100=\"FWP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$Q100,BslnAllctnCrrnt!$A$1<$R100),SUM(BslnAllctnCrrnt!$A$1-$Q100),IF(AND($AK100=\"FWP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),$J100,IF(AND(FctrChngDts!$A$2>=$D100,FctrChngDts!$B$2<$E100),IF(AND($AK100=\"SSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$Q100,BslnAllctnCrrnt!$A$1<$R100),SUM(BslnAllctnCrrnt!$A$1-$Q100),0),IF(AND($AK100=\"SSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),$J100,0)))))","v":0},{"$f":"IF(AND($AK100=\"FWP1\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$Q100,BslnAllctnCrrnt!$A$1<$R100),SUM($J100-$HM100),IF(AND($AK100=\"FWP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$Q100,BslnAllctnCrrnt!$A$1<$R100),SUM($J100-$HM100),IF(AND($AK100=\"FWP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM($J100-$HM100),IF(AND($AK100=\"SSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$Q100,BslnAllctnCrrnt!$A$1<$R100),SUM($J100-$HM100),IF(AND($AK100=\"SSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM($J100-$HM100),0)))))","v":0},{"$f":"IF(AND($AK100=\"FWP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$Q100,BslnAllctnCrrnt!$A$1<$R100),0,IF(AND($AK100=\"FWP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM(BslnAllctnCrrnt!$A$1-$T100),IF(AND($AK100=\"FWP2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM(BslnAllctnCrrnt!$A$1-$T100),IF(AND($AK100=\"FWP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM(BslnAllctnCrrnt!$A$1-$T100),IF(AND($AK100=\"FWP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$W100,BslnAllctnCrrnt!$A$1<$X100),$L100,IF(AND($AK100=\"SSP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM(BslnAllctnCrrnt!$A$1-$T100),IF(AND($AK100=\"SSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$Q100,BslnAllctnCrrnt!$A$1<$R100),0,IF(AND($AK100=\"SSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM(BslnAllctnCrrnt!$A$1-$T100),0))))))))","v":0},{"$f":"IF(AND($AK100=\"FWP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$Q100,BslnAllctnCrrnt!$A$1<$R100),SUM($L100-$HO100),IF(AND($AK100=\"FWP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM($L100-$HO100),IF(AND($AK100=\"FWP2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM($L100-$HO100),IF(AND($AK100=\"FWP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM($L100-$HO100),IF(AND($AK100=\"FWP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$W100,BslnAllctnCrrnt!$A$1<$X100),SUM($L100-$HO100),IF(AND($AK100=\"SSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$Q100,BslnAllctnCrrnt!$A$1<$R100),SUM($L100-$HO100),IF(AND($AK100=\"SSP1P2\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM($L100-$HO100),0)))))))","v":0},{"$f":"IF(AND($AK100=\"FWP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),0,IF(AND($AK100=\"FWP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$W100,BslnAllctnCrrnt!$A$1<$X100),SUM(BslnAllctnCrrnt!$A$1-$W100),IF(AND($AK100=\"FWP3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$W100,BslnAllctnCrrnt!$A$1<$X100),SUM(BslnAllctnCrrnt!$A$1-$W100),IF(AND($AK100=\"SSP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),0,IF(AND($AK100=\"SSP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$W100,BslnAllctnCrrnt!$A$1<$X100),SUM(BslnAllctnCrrnt!$A$1-$W100),0)))))","v":0},{"$f":"IF(AND($AK100=\"FWP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM($N100-$HQ100),IF(AND($AK100=\"FWP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$W100,BslnAllctnCrrnt!$A$1<$X100),SUM($N100-$HQ100),IF(AND($AK100=\"FWP3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$W100,BslnAllctnCrrnt!$A$1<$X100),SUM($N100-$HQ100),IF(AND($AK100=\"SSP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$T100,BslnAllctnCrrnt!$A$1<$U100),SUM($N100-$HQ100),IF(AND($AK100=\"SSP2P3\",$HF100=TRUE,BslnAllctnCrrnt!$A$1>=$W100,BslnAllctnCrrnt!$A$1<$X100),SUM($N100-$HQ100),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[101,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G102),0,IF($F102<=$G102,SUM($G102-$F102),IF($F102>$G102,SUM((Account!$L$2-Usage!$F102)+Usage!$G102+1))))","v":0},{"$f":"IF($Q102=0,0,IF($R102=0,0,IF(AND($Q102<FctrChngDts!$A$2,$R102>=FctrChngDts!$A$2),SUM($R102-FctrChngDts!$A$2+1),IF(AND($Q102>=FctrChngDts!$A$2,$R102>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q102),IF(AND($Q102>=FctrChngDts!$A$2,$R102<FctrChngDts!$B$2),SUM($R102-$Q102+1),0)))))","v":0},{"$f":"IF($Q102=0,0,IF($R102=0,0,IF(AND($Q102<FctrChngDts!$A$2,$R102>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q102),IF(AND($Q102<FctrChngDts!$A$2,$R102<FctrChngDts!$A$2),SUM($R102-$Q102+1),IF(AND($Q102>FctrChngDts!$A$2,$R102>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R102+1),0)))))","v":0},{"$f":"IF($T102=0,0,IF($U102=0,0,IF(AND($T102<FctrChngDts!$A$2,$U102>=FctrChngDts!$A$2),SUM($U102-FctrChngDts!$A$2+1),IF(AND($T102>=FctrChngDts!$A$2,$U102<FctrChngDts!$B$2),SUM($U102-$T102+1),IF(AND($T102>=FctrChngDts!$A$2,$U102>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T102)<0),0,IF(AND($T102>=FctrChngDts!$A$2,$U102>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T102),0))))))","v":0},{"$f":"IF($T102=0,0,IF($U102=0,0,IF(AND($T102<FctrChngDts!$A$2,$U102>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T102),IF(AND($T102>=FctrChngDts!$B$2,$U102>=FctrChngDts!$B$2),SUM($U102-$T102+1),IF(AND($T102<FctrChngDts!$A$2,$U102<FctrChngDts!$A$2),SUM($U102-$T102+1),IF(AND($T102>=FctrChngDts!$A$2,$U102>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U102+1),0))))))","v":0},{"$f":"IF($W102=0,0,IF($X102=0,0,IF(AND($W102>=FctrChngDts!$A$2,$X102>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W102)<0),0,IF(AND($W102>=FctrChngDts!$A$2,$X102>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W102),IF(AND($W102>=FctrChngDts!$A$2,$X102<FctrChngDts!$B$2),SUM($X102-$W102+1),IF(AND($W102<FctrChngDts!$A$2,$X102>=FctrChngDts!$A$2),SUM($X102-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W102=0,0,IF($X102=0,0,IF(AND($W102<FctrChngDts!$A$2,$X102<FctrChngDts!$A$2),SUM($X102-$W102+1),IF(AND($W102>=FctrChngDts!$A$2,$X102>=FctrChngDts!$B$2,SUM($X102-FctrChngDts!$B$2+1)<=$Y102),SUM($X102-FctrChngDts!$B$2+1),IF(AND($W102>=FctrChngDts!$A$2,$X102>=FctrChngDts!$B$2),SUM($X102-$W102+1),IF(AND($W102<FctrChngDts!$A$2,$X102>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W102),0))))))","v":0},{"$f":"IF(AND($D102>=FctrChngDts!$C$2,$E102<FctrChngDts!$E$2),\"1\",IF(AND($D102>=FctrChngDts!$E$2,$E102<FctrChngDts!$G$2),\"2\",IF(AND($D102>=FctrChngDts!$G$2,$E102<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D102>=FctrChngDts!$D$2,,IF(AND($D102>=FctrChngDts!$C$2,$D102<=FctrChngDts!$D$2),$D102,IF(AND($D102>=FctrChngDts!$C$2,$D102>=FctrChngDts!$D$2,$E102>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D102>FctrChngDts!$D$2,,IF($D102=FctrChngDts!$D$2,$D102,IF(AND($D102>=FctrChngDts!$C$2,$E102<FctrChngDts!$D$2),$E102,IF(AND($D102>=FctrChngDts!$C$2,$E102>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D102>=FctrChngDts!$D$2,$E102>=FctrChngDts!$D$2,$E102>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E102<FctrChngDts!$D$2,$E102<=FctrChngDts!$D$2),$E102,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D102<FctrChngDts!$E$2,$E102<FctrChngDts!$E$2),,IF($D102>FctrChngDts!$F$2,,IF(AND($D102>=FctrChngDts!$E$2,$D102<=FctrChngDts!$F$2),$D102,IF(AND($D102>=FctrChngDts!$E$2,$D102>=FctrChngDts!$F$2,$E102>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D102>FctrChngDts!$F$2,,IF($E102=FctrChngDts!$F$2,$E102,IF(AND($D102<FctrChngDts!$E$2,$E102<=FctrChngDts!$F$2),$E102,IF(AND($D102>=FctrChngDts!$E$2,$E102<FctrChngDts!$F$2),$E102,IF(AND($D102>=FctrChngDts!$E$2,$E102>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D102>=FctrChngDts!$F$2,$E102>=FctrChngDts!$F$2,$E102>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D102<FctrChngDts!$G$2,$E102<FctrChngDts!$G$2),,IF($D102>FctrChngDts!$H$2,,IF(AND($D102>=FctrChngDts!$G$2,$D102<=FctrChngDts!$H$2),$D102,IF(AND($D102>=FctrChngDts!$G$2,$D102>=FctrChngDts!$H$2,$E102>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D102>FctrChngDts!$H$2,,IF($E102=FctrChngDts!$H$2,$E102,IF(AND($D102<FctrChngDts!$G$2,$E102<=FctrChngDts!$H$2),$E102,IF(AND($D102>=FctrChngDts!$G$2,$E102<FctrChngDts!$H$2),$E102,IF(AND($D102>=FctrChngDts!$G$2,$E102>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D102>=FctrChngDts!$H$2,$E102>=FctrChngDts!$H$2,$E102>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A102,Tenant!$A102:$J401,6,FALSE)","v":0},{"$f":"VLOOKUP($A102,Tenant!$A102:$J401,7,FALSE)","v":0},{"$f":"VLOOKUP($A102,Tenant!$A102:$J401,10,FALSE)","v":0},0,{"$f":"IF(AND($AK102=\"FSP2\",$AJ102=FALSE,$HF102=FALSE),SUM($K102*FctrChngDts!$C$9),IF(AND($AK102=\"FSP2\",$AJ102=TRUE,$HF102=FALSE),SUM($K102*FctrChngDts!$C$10),IF(AND($AK102=\"FSP2P3\",$AJ102=FALSE,$HF102=FALSE),SUM(SUM($K102,$M102)*FctrChngDts!$C$9),IF(AND($AK102=\"FSP2P3\",$AJ102=TRUE,$HF102=FALSE),SUM(SUM($K102,$M102)*FctrChngDts!$C$10),IF(AND($AK102=\"FSP3\",$AJ102=FALSE,$HF102=FALSE),SUM($M102*FctrChngDts!$C$9),IF(AND($AK102=\"FSP3\",$AJ102=TRUE,$HF102=FALSE),SUM($M102*FctrChngDts!$C$10),IF(AND($AK102=\"FSP1\",$AJ102=FALSE,$HF102=FALSE),SUM($I102*FctrChngDts!$C$9),IF(AND($AK102=\"FSP1\",$AJ102=TRUE,$HF102=FALSE),SUM($I102*FctrChngDts!$C$10),IF(AND($AK102=\"FSP1P2\",$AJ102=FALSE,$HF102=FALSE),SUM(SUM($I102,$K102)*FctrChngDts!$C$9),IF(AND($AK102=\"FSP1P2\",$AJ102=TRUE,$HF102=FALSE),SUM(SUM($I102,$K102)*FctrChngDts!$C$10),IF(AND($Z102=\"Summer\",$AK102=\"SSP2P3\",$AJ102=FALSE,$HF102=FALSE),SUM(SUM(SUM(SUM($K102,$M102)*FctrChngDts!$C$9),SUM(SUM($L102,$N102)*FctrChngDts!$C$11))*$AF102),IF(AND($Z102=\"Summer\",$AK102=\"SSP2P3\",$AJ102=TRUE,$HF102=FALSE),SUM(SUM(SUM(SUM($K102,$M102)*FctrChngDts!$C$10),SUM(SUM($L102,$N102)*FctrChngDts!$C$12))*$AF102),IF(AND($Z102=\"Winter\",$AK102=\"SSP2P3\",$AJ102=FALSE,$HF102=FALSE),SUM(SUM(SUM(SUM($K102,$M102)*FctrChngDts!$C$9),SUM(SUM($L102,$N102)*FctrChngDts!$C$11))-$AO102),IF(AND($Z102=\"Winter\",$AK102=\"SSP2P3\",$AJ102=TRUE,$HF102=FALSE),SUM(SUM(SUM(SUM($K102,$M102)*FctrChngDts!$C$10),SUM(SUM($L102,$N102)*FctrChngDts!$C$12))-$AO102),IF(AND($Z102=\"Summer\",$AK102=\"SSP1P2\",$AJ102=FALSE,$HF102=FALSE),SUM(SUM(SUM(SUM($I102,$K102)*FctrChngDts!$C$9),SUM(SUM($J102,$L102)*FctrChngDts!$C$11))*$AF102),IF(AND($Z102=\"Summer\",$AK102=\"SSP1P2\",$AJ102=TRUE,$HF102=FALSE),SUM(SUM(SUM(SUM($I102,$K102)*FctrChngDts!$C$10),SUM(SUM($J102,$L102)*FctrChngDts!$C$12))*$AF102),IF(AND($Z102=\"Winter\",$AK102=\"SSP1P2\",$AJ102=FALSE,$HF102=FALSE),SUM(SUM(SUM(SUM($I102,$K102)*FctrChngDts!$C$9),SUM(SUM($J102,$L102)*FctrChngDts!$C$11))-$AO102),IF(AND($Z102=\"Winter\",$AK102=\"SSP1P2\",$AJ102=TRUE,$HF102=FALSE),SUM(SUM(SUM(SUM($I102,$K102)*FctrChngDts!$C$10),SUM(SUM($J102,$L102)*FctrChngDts!$C$12))-$AO102),IF(AND($AK102=\"FSP2\",$AJ102=FALSE,$HF102=TRUE),SUM(SUM($HI102*FctrChngDts!$B$9),SUM($HJ102*FctrChngDts!$C$9)),IF(AND($AK102=\"FSP2\",$AJ102=TRUE,$HF102=TRUE),SUM(SUM($HI102*FctrChngDts!$B$10),SUM($HJ102*FctrChngDts!$C$10)),IF(AND($AK102=\"FSP2P3\",$AJ102=FALSE,$HF102=TRUE),SUM(SUM(SUM($HI102,$HK102)*FctrChngDts!$B$9),SUM(SUM($HJ102,$HL102)*FctrChngDts!$C$9)),IF(AND($AK102=\"FSP2P3\",$AJ102=TRUE,$HF102=TRUE),SUM(SUM(SUM($HI102,$HK102)*FctrChngDts!$B$10),SUM(SUM($HJ102,$HL102)*FctrChngDts!$C$10)),IF(AND($AK102=\"FSP3\",$AJ102=FALSE,$HF102=TRUE),SUM(SUM($HK102*FctrChngDts!$B$9),SUM($HL102*FctrChngDts!$C$9)),IF(AND($AK102=\"FSP3\",$AJ102=TRUE,$HF102=TRUE),SUM(SUM($HK102*FctrChngDts!$B$10),SUM($HL102*FctrChngDts!$C$10)),IF(AND($AK102=\"FSP1\",$AJ102=FALSE,$HF102=TRUE),SUM(SUM($HG102*FctrChngDts!$B$9),SUM($HH102*FctrChngDts!$C$9)),IF(AND($AK102=\"FSP1\",$AJ102=TRUE,$HF102=TRUE),SUM(SUM($HG102*FctrChngDts!$B$10),SUM($HH102*FctrChngDts!$C$10)),IF(AND($AK102=\"FSP1P2\",$AJ102=FALSE,$HF102=TRUE),SUM(SUM(SUM($HG102,$HI102)*FctrChngDts!$B$9),SUM(SUM($HH102,$HJ102)*FctrChngDts!$C$9)),IF(AND($AK102=\"FSP1P2\",$AJ102=TRUE,$HF102=TRUE),SUM(SUM(SUM($HG102,$HI102)*FctrChngDts!$B$10),SUM(SUM($HG102,$HI102)*FctrChngDts!$C$10)),IF(AND($Z102=\"Summer\",$AK102=\"SSP2P3\",$AJ102=FALSE,$HF102=TRUE),SUM(SUM(SUM(SUM($HI102,$HK102)*FctrChngDts!$B$9),SUM(SUM($HJ102,$HL102)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO102,$HQ102)*FctrChngDts!$B$11),SUM(SUM($HP102,$HR102)*FctrChngDts!$C$11))*$AF102),IF(AND($Z102=\"Summer\",$AK102=\"SSP2P3\",$AJ102=TRUE,$HF102=TRUE),SUM(SUM(SUM(SUM($HI102,$HK102)*FctrChngDts!$B$10),SUM(SUM($HJ102,$HL102)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO102,$HQ102)*FctrChngDts!$B$12),SUM(SUM($HP102,$HR102)*FctrChngDts!$C$12))*$AF102),IF(AND($Z102=\"Winter\",$AK102=\"SSP2P3\",$AJ102=FALSE,$HF102=TRUE),SUM(SUM(SUM(SUM($HI102,$HK102)*FctrChngDts!$B$9),SUM(SUM($HJ102,$HL102)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO102,$HQ102)*FctrChngDts!$B$11),SUM(SUM($HP102,$HR102)*FctrChngDts!$C$11))-$AO102),IF(AND($Z102=\"Winter\",$AK102=\"SSP2P3\",$AJ102=TRUE,$HF102=TRUE),SUM(SUM(SUM(SUM($HI102,$HK102)*FctrChngDts!$B$10),SUM(SUM($HO102,$HQ102)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO102,$HQ102)*FctrChngDts!$B$12),SUM(SUM($HP102,$HR102)*FctrChngDts!$C$12))-$AO102),IF(AND($Z102=\"Summer\",$AK102=\"SSP1P2\",$AJ102=FALSE,$HF102=TRUE),SUM(SUM(SUM(SUM($HG102,$HI102)*FctrChngDts!$B$9),SUM(SUM($HH102,$HJ102)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM102,$HO102)*FctrChngDts!$B$11),SUM(SUM($HN102,$HP102)*FctrChngDts!$C$11))*$AF102),IF(AND($Z102=\"Summer\",$AK102=\"SSP1P2\",$AJ102=TRUE,$HF102=TRUE),SUM(SUM(SUM(SUM($HG102,$HI102)*FctrChngDts!$B$10),SUM(SUM($HH102,$HJ102)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM102,$HO102)*FctrChngDts!$B$12),SUM(SUM($HN102,$HP102)*FctrChngDts!$C$12))*$AF102),IF(AND($Z102=\"Winter\",$AK102=\"SSP1P2\",$AJ102=FALSE,$HF102=TRUE),SUM(SUM(SUM(SUM($HG102,$HI102)*FctrChngDts!$B$9),SUM(SUM($HH102,$HJ102)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM102,$HO102)*FctrChngDts!$B$11),SUM(SUM($HN102,$HP102)*FctrChngDts!$C$11))-$AO102),IF(AND($Z102=\"Winter\",$AK102=\"SSP1P2\",$AJ102=TRUE,$HF102=TRUE),SUM(SUM(SUM(SUM($HG102,$HI102)*FctrChngDts!$B$10),SUM(SUM($HH102,$HJ102)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM102,$HO102)*FctrChngDts!$B$12),SUM(SUM($HN102,$HP102)*FctrChngDts!$C$12))-$AO102),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK102=\"FWP1\",$AJ102=FALSE,$HF102=FALSE),SUM($J102*FctrChngDts!$C$11),IF(AND($AK102=\"FWP1\",$AJ102=TRUE,$HF102=FALSE),SUM($J102*FctrChngDts!$C$12),IF(AND($AK102=\"FWP1P2\",$AJ102=FALSE,$HF102=FALSE),SUM(SUM($J102,$L102)*FctrChngDts!$C$11),IF(AND($AK102=\"FWP1P2\",$AJ102=TRUE,$HF102=FALSE),SUM(SUM($J102,$L102)*FctrChngDts!$C$12),IF(AND($AK102=\"FWP2\",$AJ102=FALSE,$HF102=FALSE),SUM($L102*FctrChngDts!$C$11),IF(AND($AK102=\"FWP2\",$AJ102=TRUE,$HF102=FALSE),SUM($L102*FctrChngDts!$C$12),IF(AND($AK102=\"FWP2P3\",$AJ102=FALSE,$HF102=FALSE),SUM(SUM($L102,$N102)*FctrChngDts!$C$11),IF(AND($AK102=\"FWP2P3\",$AJ102=TRUE,$HF102=FALSE),SUM(SUM($L102,$N102)*FctrChngDts!$C$12),IF(AND($AK102=\"FWP3\",$AJ102=FALSE,$HF102=FALSE),SUM($N102*FctrChngDts!$C$11),IF(AND($AK102=\"FWP3\",$AJ102=TRUE,$HF102=FALSE),SUM($N102*FctrChngDts!$C$12),IF(AND($Z102=\"Winter\",$AK102=\"SSP1P2\",$AJ102=FALSE,$HF102=FALSE),SUM(SUM(SUM($I102,$K102)*FctrChngDts!$C$9),SUM(SUM($J102,$L102)*FctrChngDts!$C$11))*$AG102,IF(AND($Z102=\"Winter\",$AK102=\"SSP1P2\",$AJ102=TRUE,$HF102=FALSE),SUM(SUM(SUM($I102,$K102)*FctrChngDts!$B$10),SUM(SUM($J102,$L102)*FctrChngDts!$B$12))*$AG102,IF(AND($Z102=\"Summer\",$AK102=\"SSP1P2\",$AJ102=FALSE,$HF102=FALSE),SUM(SUM(SUM($I102,$K102)*FctrChngDts!$B$9),SUM(SUM($J102,$L102)*FctrChngDts!$B$11))-$AJ102,IF(AND($Z102=\"Summer\",$AK102=\"SSP1P2\",$AJ102=TRUE,$HF102=FALSE),SUM(SUM(SUM($I102,$K102)*FctrChngDts!$C$10),SUM(SUM($J102,$L102)*FctrChngDts!$C$12))-$AJ102,IF(AND($Z102=\"Winter\",$AK102=\"SSP2P3\",$AJ102=FALSE,$HF102=FALSE),SUM(SUM(SUM($K102,$M102)*FctrChngDts!$C$9),SUM(SUM($L102,$N102)*FctrChngDts!$C$11))*$AG102,IF(AND($Z102=\"Winter\",$AK102=\"SSP2P3\",$AJ102=TRUE,$HF102=FALSE),SUM(SUM(SUM($K102,$M102)*FctrChngDts!$C$10),SUM(SUM($L102,$N102)*FctrChngDts!$C$12))*$AG102,IF(AND($Z102=\"Summer\",$AK102=\"SSP2P3\",$AJ102=FALSE,$HF102=FALSE),SUM(SUM(SUM($K102,$M102)*FctrChngDts!$C$9),SUM(SUM($L102,$N102)*FctrChngDts!$C$11))-$AJ102,IF(AND($Z102=\"Summer\",$AK102=\"SSP2P3\",$AJ102=TRUE,$HF102=FALSE),SUM(SUM(SUM($K102,$M102)*FctrChngDts!$C$10),SUM(SUM($L102,$N102)*FctrChngDts!$C$12))-$AJ102,IF(AND($AK102=\"FWP1\",$AJ102=FALSE,$HF102=TRUE),SUM(SUM($HM102*FctrChngDts!$B$11),SUM($HN102*FctrChngDts!$C$11)),IF(AND($AK102=\"FWP1\",$AJ102=TRUE,$HF102=TRUE),SUM(SUM($HM102*FctrChngDts!$B$12),SUM($HN102*FctrChngDts!$C$12)),IF(AND($AK102=\"FWP1P2\",$AJ102=FALSE,$HF102=TRUE),SUM(SUM(SUM($HM102,$HO102)*FctrChngDts!$B$11),SUM(SUM($HN102,$HP102)*FctrChngDts!$C$11)),IF(AND($AK102=\"FWP1P2\",$AJ102=TRUE,$HF102=TRUE),SUM(SUM(SUM($HM102,$KP102)*FctrChngDts!$C$12),SUM(SUM($HN102,$HP102)*FctrChngDts!$C$12)),IF(AND($AK102=\"FWP2\",$AJ102=FALSE,$HF102=TRUE),SUM(SUM($HO102*FctrChngDts!$B$11),SUM($HO102*FctrChngDts!$C$11)),IF(AND($AK102=\"FWP2\",$AJ102=TRUE,$HF102=TRUE),SUM(SUM($HO102*FctrChngDts!$B$12),SUM($HO102*FctrChngDts!$C$12)),IF(AND($AK102=\"FWP2P3\",$AJ102=FALSE,$HF102=TRUE),SUM(SUM(SUM($HO102,$HQ102)*FctrChngDts!$C$11),SUM(SUM($HP102,$HR102)*FctrChngDts!$C$11)),IF(AND($AK102=\"FWP2P3\",$AJ102=TRUE,$HF102=TRUE),SUM(SUM(SUM($HO102,$HQ102)*FctrChngDts!$C$12),SUM(SUM($HP102,$HR102)*FctrChngDts!$C$12)),IF(AND($AK102=\"FWP3\",$AJ102=FALSE,$HF102=TRUE),SUM(SUM($HQ102*FctrChngDts!$B$11),SUM($HR102*FctrChngDts!$C$11)),IF(AND($AK102=\"FWP3\",$AJ102=TRUE,$HF102=TRUE),SUM(SUM($HQ102*FctrChngDts!$B$12),SUM($HR102*FctrChngDts!$C$12)),IF(AND($Z102=\"Winter\",$AK102=\"SSP1P2\",$AJ102=FALSE,$HF102=TRUE),SUM(SUM(SUM(SUM($HG102,$HI102)*FctrChngDts!$B$9),SUM(SUM($HH102,$HJ102)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM102,$HO102)*FctrChngDts!$B$11),SUM(SUM($HN102,$HP102)*FctrChngDts!$C$11))*$AG102),IF(AND($Z102=\"Winter\",$AK102=\"SSP1P2\",$AJ102=TRUE,$HF102=TRUE),SUM(SUM(SUM(SUM($HG102,$HI102)*FctrChngDts!$B$10), SUM(SUM($HH102,$HJ102)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM102,$HO102)*FctrChngDts!$B$12),SUM(SUM($HN102,$HP102)*FctrChngDts!$C$12))*$AG102),IF(AND($Z102=\"Summer\",$AK102=\"SSP1P2\",$AJ102=FALSE,$HF102=TRUE),SUM(SUM(SUM(SUM($HG102,$HI102)*FctrChngDts!$B$9),SUM(SUM($HH102,$HJ102)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM102,$HO102)*FctrChngDts!$B$11),SUM(SUM($HN102,$HP102)*FctrChngDts!$C$11))-$AJ102),IF(AND($Z102=\"Summer\",$AK102=\"SSP1P2\",$AJ102=TRUE,$HF102=TRUE),SUM(SUM(SUM(SUM($HG102,$HI102)*FctrChngDts!$B$10),SUM(SUM($HH102,$HJ102)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM102,$HO102)*FctrChngDts!$B$12),SUM(SUM($HN102,$HP102)*FctrChngDts!$C$12))-$AJ102),IF(AND($Z102=\"Winter\",$AK102=\"SSP2P3\",$AJ102=FALSE,$HF102=TRUE),SUM(SUM(SUM(SUM($HI102,$HK102)*FctrChngDts!$B$9),SUM(SUM($HJ102,$HL102)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO102,$HQ102)*FctrChngDts!$B$11),SUM(SUM($HP102,$HR102)*FctrChngDts!$C$11))*$AG102),IF(AND($Z102=\"Winter\",$AK102=\"SSP2P3\",$AJ102=TRUE,$HF102=TRUE),SUM(SUM(SUM(SUM($HI102,$HK102)*FctrChngDts!$B$10), SUM(SUM($HJ102,$HL102)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO102,$HQ102)*FctrChngDts!$B$12),SUM(SUM($HP102,$HR102)*FctrChngDts!$C$12))*$AG102),IF(AND($Z102=\"Summer\",$AK102=\"SSP2P3\",$AJ102=FALSE,$HF102=TRUE),SUM(SUM(SUM(SUM($HI102,$HK102)*FctrChngDts!$B$9),SUM(SUM($HJ102,$HL102)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO102,$HQ102)*FctrChngDts!$B$11),SUM(SUM($HP102,$HR102)*FctrChngDts!$C$11))-$AJ102),IF(AND($Z102=\"Summer\",$AK102=\"SSP2P3\",$AJ102=TRUE,$HF102=TRUE),SUM(SUM(SUM(SUM($HI102,$HK102)*FctrChngDts!$B$10), SUM(SUM($HJ102,$HL102)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO102,$HQ102)*FctrChngDts!$B$12),SUM(SUM($HP102,$HR102)*FctrChngDts!$C$12))-$AJ102),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK102=\"FSP1\",$AH102=TRUE,SUM(SUM(SUM($AI102*FctrChngDts!$B$13)*I102),$AR102)>$AD102),$AD102,IF(AND($AK102=\"FSP1\",$AH102=TRUE,SUM(SUM(SUM($AI102*FctrChngDts!$B$13)*$I102),$AR102)<=$AD102),SUM(SUM(SUM($AI102*FctrChngDts!$B$13)*$I102),$AR102),IF(AND($Z102=\"Summer\",$AK102=\"SSP1\",$AH102=TRUE,SUM(SUM(SUM(SUM($I102,$J102)*SUM($AI102*FctrChngDts!$B$13))*$AF102),$AR102)>$AD102),$AD102,IF(AND($Z102=\"Summer\",$AK102=\"SSP1\",$AH102=TRUE,SUM(SUM(SUM(SUM($I102,$J102)*SUM($AI102*FctrChngDts!$B$13))*$AF102),$AR102)<=$AD102),SUM(SUM(SUM(SUM($I102,$J102)*SUM($AI102*FctrChngDts!$B$13))*$AF102),$AR102),IF(AND($Z102=\"Winter\",$AK102=\"SSP1\",$AH102=TRUE,SUM(SUM(SUM(SUM($I102,$J102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AU102:$AW102)),$AR102)>$AD102),$AD102,IF(AND($Z102=\"Winter\",$AK102=\"SSP1\",$AH102=TRUE,SUM(SUM(SUM(SUM($I102,$J102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AU102:$AW102)),$AR102)<=$AD102),SUM(SUM(SUM(SUM($I102,$J102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AU102:$AW102)),$AR102),IF(AND($AK102=\"FSP1P2\",$AH102=TRUE,SUM(SUM(SUM(SUM($I102,$K102)*SUM($AI102*FctrChngDts!$B$13))*$AF102),$AR102)>$AD102),$AD102,IF(AND($AK102=\"FSP1P2\",$AH102=TRUE,SUM(SUM(SUM(SUM($I102,$K102)*SUM($AI102*FctrChngDts!$B$13))*$AF102),$AR102)<=$AD102),SUM(SUM(SUM(SUM($I102,$K102)*SUM($AI102*FctrChngDts!$B$13))*$AF102),$AR102),IF(AND($Z102=\"Summer\",$AK102=\"SSP1P2\",$AH102=TRUE,SUM(SUM(SUM(SUM($I102,$K102,$J102,$L102)*SUM($AI102*FctrChngDts!$B$13))*$AF102),$AR102)>$AD102),$AD102,IF(AND($Z102=\"Summer\",$AK102=\"SSP1P2\",$AH102=TRUE,SUM(SUM(SUM(SUM($I102,$K102,$J102,$L102)*SUM($AI102*FctrChngDts!$B$13))*$AF102),$AR102)<=$AD102),SUM(SUM(SUM(SUM($I102,$K102,$J102,$L102)*SUM($AI102*FctrChngDts!$B$13))*$AF102),$AR102),IF(AND($Z102=\"Winter\",$AK102=\"SSP1P2\",$AH102=TRUE,SUM(SUM(SUM(SUM($I102,$K102,$J102,$L102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AU102:$AW102)),$AR102)>$AD102),$AD102,IF(AND($Z102=\"Winter\",$AK102=\"SSP1P2\",$AH102=TRUE,SUM(SUM(SUM(SUM($I102,$K102,$J102,$L102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AU102:$AW102)),$AR102)<=$AD102),MIN($AD102,SUM($AL102,SUM(SUM(SUM(SUM($I102,$K102,$J102,$L102)*SUM($AI102*FctrChngDts!$B$13))*$AF102)))),IF(AND($AK102=\"FSP2\",$AH102=TRUE,SUM(SUM(SUM($AI102*FctrChngDts!$B$13)*$K102),$AR102)>$AD102),$AD102,IF(AND($AK102=\"FSP2\",$AH102=TRUE,SUM(SUM(SUM($AI102*FctrChngDts!$B$13)*$K102),$AR102)<=$AD102),SUM(SUM(SUM($AI102*FctrChngDts!$B$13)*$K102),$AR102),IF(AND($Z102=\"Summer\",$AK102=\"SSP2\",$AH102=TRUE,SUM(SUM(SUM(SUM($K102,$L102)*SUM($AI102*FctrChngDts!$B$13))*$AF102),$AR102)>$AD102),$AD102,IF(AND($Z102=\"Summer\",$AK102=\"SSP2\",$AH102=TRUE,SUM(SUM(SUM(SUM($K102,$L102)*SUM($AI102*FctrChngDts!$B$13))*$AF102),$AR102)<=$AD102),SUM(SUM(SUM(SUM($K102,$L102)*SUM($AI102*FctrChngDts!$B$13))*$AF102),$AR102),IF(AND($Z102=\"Winter\",$AK102=\"SSP2\",$AH102=TRUE,SUM(SUM(SUM(SUM($K102,$L102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AU102:$AW102)),$AR102)>$AD102),$AD102,IF(AND($Z102=\"Winter\",$AK102=\"SSP2\",$AH102=TRUE,SUM(SUM(SUM(SUM($K102,$L102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AU102:$AW102)),$AR102)<=$AD102),SUM(SUM(SUM(SUM($K102,$L102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AU102:$AW102)),$AR102),IF(AND($AK102=\"FSP2P3\",$AH102=TRUE,SUM(SUM(SUM(SUM($K102,$M102)*SUM($AI102*FctrChngDts!$B$13))*$AF102),$AR102)>$AD102),$AD102,IF(AND($AK102=\"FSP2P3\",$AH102=TRUE,SUM(SUM(SUM(SUM($K102,$M102)*SUM($AI102*FctrChngDts!$B$13))*$AF102),$AR102)<=$AD102),SUM(SUM(SUM(SUM($K102,$M102)*SUM($AI102*FctrChngDts!$B$13))*$AF102),$AR102),IF(AND($Z102=\"Summer\",$AK102=\"SSP2P3\",$AH102=TRUE,SUM(SUM(SUM(SUM($K102,$L102,$M102,$N102)*SUM($AI102*FctrChngDts!$B$13))*$AF102),$AR102)>$AD102),$AD102,IF(AND($Z102=\"Summer\",$AK102=\"SSP2P3\",$AH102=TRUE,SUM(SUM(SUM(SUM($K102,$L102,$M102,$N102)*SUM($AI102*FctrChngDts!$B$13))*$AF102),$AR102)<=$AD102),SUM(SUM(SUM(SUM($K102,$L102,$M102,$N102)*SUM($AI102*FctrChngDts!$B$13))*$AF102),$AR102),IF(AND($Z102=\"Winter\",$AK102=\"SSP2P3\",$AH102=TRUE,SUM(SUM(SUM(SUM($K102,$L102,$M102,$N102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AU102:$AW102)),$AR102)>$AD102),$AD102,IF(AND($Z102=\"Winter\",$AK102=\"SSP2P3\",$AH102=TRUE,SUM(SUM(SUM(SUM($K102,$L102,$M102,$N102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AU102:$AW102)),$AR102)<=$AD102),SUM(SUM(SUM(SUM($K102,$L102,$M102,$N102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AU102:$AW102)),$AR102),IF(AND($AK102=\"FSP3\",$AH102=TRUE,SUM(SUM(SUM($AI102*FctrChngDts!$B$13)*$M102),$AR102)>$AD102),$AD102,IF(AND($AK102=\"FSP3\",$AH102=TRUE,SUM(SUM(SUM($AI102*FctrChngDts!$B$13)*$M102),$AR102)<=$AD102),SUM(SUM(SUM($AI102*FctrChngDts!$B$13)*$M102),$AR102),IF(AND($Z102=\"Summer\",$AK102=\"SSP3\",$AH102=TRUE,SUM(SUM(SUM(SUM($M102,$N102)*SUM($AI102*FctrChngDts!$B$13))*$AF102),$AR102)>$AD102),$AD102,IF(AND($Z102=\"Summer\",$AK102=\"SSP3\",$AH102=TRUE,SUM(SUM(SUM(SUM($M102,$N102)*SUM($AI102*FctrChngDts!$B$13))*$AF102),$AR102)<=$AD102),SUM(SUM(SUM(SUM($M102,$N102)*SUM($AI102*FctrChngDts!$B$13))*$AF102),$AR102),IF(AND($Z102=\"Winter\",$AK102=\"SSP3\",$AH102=TRUE,SUM(SUM(SUM(SUM($M102,$N102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AU102:$AW102)),$AR102)>$AD102),$AD102,IF(AND($Z102=\"Winter\",$AK102=\"SSP3\",$AH102=TRUE,SUM(SUM(SUM(SUM($M102,$N102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AU102:$AW102)),$AR102)<=$AD102),SUM(SUM(SUM(SUM($M102,$N102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AU102:$AW102)),$AR102),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK102=\"FWP1\",$AH102=TRUE,SUM(SUM(SUM($AI102*FctrChngDts!$B$13)*$J102),$AU102)>$AE102),$AE102,IF(AND($AK102=\"FWP1\",$AH102=TRUE,SUM(SUM(SUM($AI102*FctrChngDts!$B$13)*$J102),$AU102)<=$AE102),SUM(SUM(SUM($AI102*FctrChngDts!$B$13)*$J102),$AU102),IF(AND($Z102=\"Winter\",$AK102=\"SSP1\",$AH102=TRUE,SUM(SUM(SUM(SUM($I102,$J102)*SUM($AI102*FctrChngDts!$B$13))*$AG102),$AU102)>$AE102),$AE102,IF(AND($Z102=\"Winter\",$AK102=\"SSP1\",$AH102=TRUE,SUM(SUM(SUM(SUM($I102,$J102)*SUM($AI102*FctrChngDts!$B$13))*$AG102),$AU102)<=$AE102),SUM(SUM(SUM(SUM($I102,$J102)*SUM($AI102*FctrChngDts!$B$13))*$AG102),$AU102),IF(AND($Z102=\"Summer\",$AK102=\"SSP1\",$AH102=TRUE,SUM(SUM(SUM(SUM($I102,$J102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AR102:$AT102)),$AU102)>$AE102),$AE102,IF(AND($Z102=\"Summer\",$AK102=\"SSP1\",$AH102=TRUE,SUM(SUM(SUM(SUM($I102,$J102)*SUM($AI102*FctrChngDts!$B$13))- SUM($AR102:$AT102)),$AU102)<=$AE102),SUM(SUM(SUM(SUM($I102,$J102)*SUM($AI102*FctrChngDts!$B$13))- SUM($AR102:$AT102)),$AU102),IF(AND($AK102=\"FWP1P2\",$AH102=TRUE,SUM(SUM(SUM(SUM($J102,$L102)*SUM($AI102*FctrChngDts!$B$13))*$AG102),$AU102)>$AE102),$AE102,IF(AND($AK102=\"FWP1P2\",$AH102=TRUE,SUM(SUM(SUM(SUM($J102,$L102)*SUM($AI102*FctrChngDts!$B$13))*$AG102),$AU102)<=$AE102),SUM(SUM(SUM(SUM($J102,$L102)*SUM($AI102*FctrChngDts!$B$13))*$AG102),$AU102),IF(AND($Z102=\"Winter\",$AK102=\"SSP1P2\",$AH102=TRUE,SUM(SUM(SUM(SUM($I102,$K102,$J102,$L102)*SUM($AI102*FctrChngDts!$B$13))*$AG102),$AU102)>$AE102),$AE102,IF(AND($Z102=\"Winter\",$AK102=\"SSP1P2\",$AH102=TRUE,SUM(SUM(SUM(SUM($I102,$K102,$J102,$L102)*SUM($AI102*FctrChngDts!$B$13))*$AG102),$AU102)<=$AE102),SUM(SUM(SUM(SUM($I102,$K102,$J102,$L102)*SUM($AI102*FctrChngDts!$B$13))*$AG102),$AU102),IF(AND($Z102=\"Summer\",$AK102=\"SSP1P2\",$AH102=TRUE,SUM(SUM(SUM(SUM($I102,$K102,$J102,$L102)*SUM($AI102*FctrChngDts!$B$13))- SUM($AR102:$AT102)),$AU102)>$AE102),$AE102,IF(AND($Z102=\"Summer\",$AK102=\"SSP1P2\",$AH102=TRUE,SUM(SUM(SUM(SUM($I102,$K102,$J102,$L102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AR102:$AT102)),$AU102)<=$AE102),SUM(SUM(SUM(SUM($I102,$K102,$J102,$L102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AR102:$AT102)),$AU102),IF(AND($AK102=\"FWP2\",$AH102=TRUE,SUM(SUM(SUM($AI102*FctrChngDts!$B$13)*$L102),$AU102)>$AE102),$AE102,IF(AND($AK102=\"FWP2\",$AH102=TRUE,SUM(SUM(SUM($AI102*FctrChngDts!$B$13)*$L102),$AU102)<=$AE102),SUM(SUM(SUM($AI102*FctrChngDts!$B$13)*$L102),$AU102),IF(AND($Z102=\"Winter\",$AK102=\"SSP2\",$AH102=TRUE,SUM(SUM(SUM(SUM($K102,$L102)*SUM($AI102*FctrChngDts!$B$13))*$AG102),$AU102)>$AE102),$AE102,IF(AND($Z102=\"Winter\",$AK102=\"SSP2\",$AH102=TRUE,SUM(SUM(SUM(SUM($K102,$L102)*SUM($AI102*FctrChngDts!$B$13))*$AG102),$AU102)<=$AE102),SUM(SUM(SUM(SUM($K102,$L102)*SUM($AI102*FctrChngDts!$B$13))*$AG102),$AU102),IF(AND($Z102=\"Summer\",$AK102=\"SSP2\",$AH102=TRUE,SUM(SUM(SUM(SUM($K102,$L102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AR102:$AT102)),$AU102)>$AE102),$AE102,IF(AND($Z102=\"Summer\",$AK102=\"SSP2\",$AH102=TRUE,SUM(SUM(SUM(SUM($K102,$L102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AR102:$AT102)),$AU102)<=$AE102),SUM(SUM(SUM(SUM($K102,$L102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AR102:$AT102)),$AU102),IF(AND($AK102=\"FWP2P3\",$AH102=TRUE,SUM(SUM(SUM(SUM($L102,$N102)*SUM($AI102*FctrChngDts!$B$13))*$AG102),$AU102)>$AE102),$AE102,IF(AND($AK102=\"FWP2P3\",$AH102=TRUE,SUM(SUM(SUM(SUM($L102,$N102)*SUM($AI102*FctrChngDts!$B$13))*$AG102),$AU102)<=$AE102),SUM(SUM(SUM(SUM($L102,$N102)*SUM($AI102*FctrChngDts!$B$13))*$AG102),$AU102),IF(AND($Z102=\"Winter\",$AK102=\"SSP2P3\",$AH102=TRUE,SUM(SUM(SUM(SUM($K102,$L102,$M102,$N102)*SUM($AI102*FctrChngDts!$B$13))*$AG102),$AU102)>$AE102),$AE102,IF(AND($Z102=\"Winter\",$AK102=\"SSP2P3\",$AH102=TRUE,SUM(SUM(SUM(SUM($K102,$L102,$M102,$N102)*SUM($AI102*FctrChngDts!$B$13))*$AG102),$AU102)<=$AE102),SUM(SUM(SUM(SUM($K102,$L102,$M102,$N102)*SUM($AI102*FctrChngDts!$B$13))*$AG102),$AU102),IF(AND($Z102=\"Summer\",$AK102=\"SSP2P3\",$AH102=TRUE,SUM(SUM(SUM(SUM($K102,$L102,$M102,$N102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AR102:$AT102)),$AU102)>$AE102),$AE102,IF(AND($Z102=\"Summer\",$AK102=\"SSP2P3\",$AH102=TRUE,SUM(SUM(SUM(SUM($K102,$L102,$M102,$N102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AR102:$AT102)),$AU102)<=$AE102),SUM(SUM(SUM(SUM($K102,$L102,$M102,$N102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AR102:$AT102)),$AU102),IF(AND($AK102=\"FWP3\",$AH102=TRUE,SUM(SUM(SUM($AI102*FctrChngDts!$B$13)*$N102),$AU102)>$AE102),$AE102,IF(AND($AK102=\"FWP3\",$AH102=TRUE,SUM(SUM(SUM($AI102*FctrChngDts!$B$13)*$N102),$AU102)<=$AE102),SUM(SUM(SUM($AI102*FctrChngDts!$B$13)*$N102),$AU102),IF(AND($Z102=\"Winter\",$AK102=\"SSP3\",$AH102=TRUE,SUM(SUM(SUM(SUM($M102,$N102)*SUM($AI102*FctrChngDts!$B$13))*$AG102),$AU102)>$AE102),$AE102,IF(AND($Z102=\"Winter\",$AK102=\"SSP3\",$AH102=TRUE,SUM(SUM(SUM(SUM($M102,$N102)*SUM($AI102*FctrChngDts!$B$13))*$AG102),$AU102)<=$AE102),SUM(SUM(SUM(SUM($M102,$N102)*SUM($AI102*FctrChngDts!$B$13))*$AG102),$AU102),IF(AND($Z102=\"Summer\",$AK102=\"SSP3\",$AH102=TRUE,SUM(SUM(SUM(SUM($M102,$N102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AR102:$AT102)),$AU102)>$AE102),$AE102,IF(AND($Z102=\"Summer\",$AK102=\"SSP3\",$AH102=TRUE,SUM(SUM(SUM(SUM($M102,$N102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AR102:$AT102)),$AU102)<=$AE102),SUM(SUM(SUM(SUM($M102,$N102)*SUM($AI102*FctrChngDts!$B$13))-SUM($AR102:$AT102)),$AU102),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I102>0,$AH102=FALSE),SUM($AR102*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I102>0,$AH102=TRUE),SUM($AX102*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I102>0,$AH102=FALSE),SUM($AS102*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I102>0,$AH102=TRUE),SUM($AY102*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I102>0,$AH102=FALSE),SUM($AT102*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I102>0,$AH102=TRUE),SUM($AZ102*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J102>0,$AH102=FALSE),SUM($AU102*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J102>0,$AH102=TRUE),SUM($BA102*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J102>0,$AH102=FALSE),SUM($AV102*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J102>0,$AH102=TRUE),SUM($BB102*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J102>0,$AH102=FALSE),SUM($AW102*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J102>0,$AH102=TRUE),SUM($BC102*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K102>0,$AH102=FALSE),SUM($AR102*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K102>0,$AH102=TRUE),SUM($AX102*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K102>0,$AH102=FALSE),SUM($AS102*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K102>0,$AH102=TRUE),SUM($AY102*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K102>0,$AH102=FALSE),SUM($AT102*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K102>0,$AH102=TRUE),SUM($AZ102*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L102>0,$AH102=FALSE),SUM($AU102*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L102>0,$AH102=TRUE),SUM($BA102*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L102>0,$AH102=FALSE),SUM($AV102*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L102>0,$AH102=TRUE),SUM($BB102*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L102>0,$AH102=FALSE),SUM($AW102*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L102>0,$AH102=TRUE),SUM($BC102*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M102>0,$AH102=FALSE),SUM($AR102*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M102>0,$AH102=TRUE),SUM($AX102*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M102>0,$AH102=FALSE),SUM($AS102*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M102>0,$AH102=TRUE),SUM($AY102*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M102>0,$AH102=FALSE),SUM($AT102*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M102>0,$AH102=TRUE),SUM($AZ102*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N102>0,$AH102=FALSE),SUM($AU102*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N102>0,$AH102=TRUE),SUM($BA102*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N102>0,$AH102=FALSE),SUM($AV102*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N102>0,$AH102=TRUE),SUM($BB102*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N102>0,$AH102=FALSE),SUM($AW102*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N102>0,$AH102=TRUE),SUM($BC102*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I102=0,0,IF(AND($I102>0,$K102>0,$AH102=FALSE),SUM($AR102/$P102*$I102),IF(AND($I102>0,$K102=0,$AH102=FALSE),$AR102,IF(AND($I102>0,$K102>0,$AH102=TRUE),ROUND(MIN($HU102,SUM(SUM($I102,$K102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA102,SUM(SUM($I102,$K102)*(FctrChngDts!$B$13)*$AI102)*$IA102)),0),IF(AND($I102>0,$K102=0,$AH102=TRUE),$AX102))))),0)","v":0},{"$f":"ROUND(IF($I102=0,0,IF(AND($I102>0,$K102>0,$AH102=FALSE),SUM($AS102/$P102*$I102),IF(AND($I102>0,$K102=0,$AH102=FALSE),$AS102,IF(AND($I102>0,$K102>0,$AH102=TRUE),ROUND(MIN(SUM($HU102-$BW102),SUM(SUM($I102,$K102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA102)*3),0),IF(AND($I102>0,$K102=0,$AH102=TRUE),$AY102))))),0)","v":0},0,{"$f":"IF($J102=0,0,IF(AND($J102>0,$L102=0,$N102=0,$AH102=FALSE,$AJ102=FALSE),ROUND(MIN($HX102,SUM($AU102,$BA102)),0),IF(AND($J102>0,$L102=0,$N102=0,$AH102=TRUE,$AJ102=FALSE),ROUND(MIN($HX102,SUM($AU102,SUM($J102*$AI102*FctrChngDts!$B$13))),0),IF(AND($J102>0,$L102>0,$N102=0,$AH102=FALSE,$AJ102=FALSE),ROUND(MIN($HX102,SUM(SUM($J102,$L102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA102,SUM(SUM($J102,$L102)*(FctrChngDts!$B$13)*$AI102)*$IA102)),0),IF(AND($J102>0,$L102>0,$N102=0,$AH102=TRUE,$AJ102=FALSE),ROUND(MIN($HX102,SUM(SUM(SUM(SUM($J102,$L102)*FctrChngDts!$C$11*$IA102),SUM(SUM($J102,$L102)*SUM(FctrChngDts!$B$13*$AI102)*$IA102)))),0),IF(AND($J102>0,$L102=0,$N102=0,$AH102=FALSE,$AJ102=TRUE),ROUND(MIN($HX102,SUM($AU102,$BA102)),0),IF(AND($J102>0,$L102=0,$N102=0,$AH102=TRUE,$AJ102=TRUE),ROUND(MIN($HX102,SUM($AU102,SUM($J102*$AI102*FctrChngDts!$B$13))),0),IF(AND($J102>0,$L102>0,$N102=0,$AH102=FALSE,$AJ102=TRUE),ROUND(MIN($HX102,SUM(SUM($J102,$L102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA102,SUM(SUM($J102,$L102)*(FctrChngDts!$B$13)*$AI102)*$IA102)),0),IF(AND($J102>0,$L102>0,$N102=0,$AH102=TRUE,$AJ102=TRUE),ROUND(MIN($HX102,SUM(SUM(SUM(SUM($J102,$L102)*FctrChngDts!$C$12*$IA102),SUM(SUM($J102,$L102)*SUM(FctrChngDts!$B$13*$AI102)*$IA102)))),0))))))))))","v":0},{"$f":"IF($J102=0,0,IF(AND($J102>0,$L102=0,$N102=0,$AH102=FALSE,$AJ102=FALSE),ROUND(MIN(SUM($HX102-$BZ102),SUM($AU102*3)),0),IF(AND($J102>0,$L102=0,$N102=0,$AH102=TRUE,$AJ102=FALSE),ROUND(MIN(SUM($HX102-$BZ102),SUM(SUM($J102,$L102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA102)*3),0),IF(AND($J102>0,$L102>0,$N102=0,$AH102=FALSE,$AJ102=FALSE),ROUND(MIN(SUM($HX102-$BZ102),SUM(SUM($J102,$L102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA102)*3),0),IF(AND($J102>0,$L102>0,$N102=0,$AH102=TRUE,$AJ102=FALSE),ROUND(MIN(SUM($HX102-$BZ102),SUM(SUM($J102,$L102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA102)*3),0),IF(AND($J102>0,$L102=0,$N102=0,$AH102=FALSE,$AJ102=TRUE),ROUND(MIN(SUM($HX102-$BZ102),SUM($AU102*3)),0),IF(AND($J102>0,$L102=0,$N102=0,$AH102=TRUE,$AJ102=TRUE),ROUND(MIN(SUM($HX102-$BZ102),SUM(SUM($J102,$L102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA102)*3),0),IF(AND($J102>0,$L102>0,$N102=0,$AH102=FALSE,$AJ102=TRUE),ROUND(MIN(SUM($HX102-$BZ102),SUM(SUM($J102,$L102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA102)*3),0),IF(AND($J102>0,$L102>0,$N102=0,$AH102=TRUE,$AJ102=TRUE),ROUND(MIN(SUM($HX102-$BZ102),SUM(SUM($J102,$L102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA102)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K102=0,0,IF(AND($I102>0,$K102>0,$M102=0,$AH102=FALSE),SUM($AR102-$BW102),IF(AND($I102=0,$K102>0,$M102>0,$AH102=FALSE),SUM($AR102/$P102*$K102),IF(AND($I102=0,$K102>0,$M102=0,$AH102=FALSE),$AR102,IF($K102=0,0,IF(AND($I102>0,$K102>0,$M102=0,$AH102=TRUE),ROUND(MIN($HV102,SUM(SUM($I102,$K102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB102,SUM(SUM($I102,$K102)*(FctrChngDts!$B$13)*$AI102)*$IB102)),0),IF(AND($I102=0,$K102>0,$M102>0,$AH102=TRUE),ROUND(MIN($HV102,SUM(SUM($I102,$K102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB102,SUM(SUM($I102,$K102)*(FctrChngDts!$B$13)*$AI102)*$IB102)),0),IF(AND($I102=0,$K102>0,$M102=0,$AH102=TRUE),$AX102)))))))),0)","v":0},{"$f":"ROUND(IF($K102=0,0,IF(AND($I102>0,$K102>0,$M102=0,$AH102=FALSE),SUM($AS102-$BX102),IF(AND($I102=0,$K102>0,$M102>0,$AH102=FALSE),SUM($AS102/$P102*$K102),IF(AND($I102=0,$K102>0,$M102=0,$AH102=FALSE),$AS102,IF($K102=0,0,IF(AND($I102>0,$K102>0,$M102=0,$AH102=TRUE),ROUND(MIN(SUM($HV102-$BW102),SUM(SUM($I102,$K102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB102)*3),0),IF(AND($I102=0,$K102>0,$M102>0,$AH102=TRUE),ROUND(MIN(SUM($HV102-$BW102),SUM(SUM($I102,$K102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB102)*3),0),IF(AND($I102=0,$K102>0,$M102=0,$AH102=TRUE),$AY102)))))))),0)","v":0},0,{"$f":"IF($L102=0,0,IF(AND($J102>0,$L102>0,$N102=0,$AH102=FALSE,$AJ102=FALSE),ROUND(MIN($HY102,SUM(SUM($J102,$L102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB102,SUM(SUM($J102,$L102)*(FctrChngDts!$B$13)*$AI102)*$IB102)),0),IF(AND($J102>0,$L102>0,$N102=0,$AH102=TRUE,$AJ102=FALSE),ROUND(MIN($HY102,SUM(SUM(SUM(SUM($J102,$L102)*FctrChngDts!$C$11*$IB102),SUM(SUM($J102,$L102)*SUM(FctrChngDts!$B$13*$AI102)*$IB102)))),0),IF(AND($J102=0,$L102>0,$N102=0,$AH102=FALSE,$AJ102=FALSE),ROUND(MIN($HY102,SUM($L102*FctrChngDts!$C$11)),0),IF(AND($J102=0,$L102>0,$N102=0,$AH102=TRUE,$AJ102=FALSE),ROUND(MIN($HY102,SUM(SUM(SUM(SUM($J102,$L102)*FctrChngDts!$C$11*$IB102),SUM(SUM($J102,$L102)*SUM(FctrChngDts!$B$13*$AI102)*$IB102)))),0),IF(AND($J102>0,$L102>0,$N102=0,$AH102=FALSE,$AJ102=TRUE),ROUND(MIN($HY102,SUM(SUM($J102,$L102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB102,SUM(SUM($J102,$L102)*(FctrChngDts!$B$13)*$AI102)*$IB102)),0),IF(AND($J102>0,$L102>0,$N102=0,$AH102=TRUE,$AJ102=TRUE),ROUND(MIN($HY102,SUM(SUM(SUM(SUM($J102,$L102)*FctrChngDts!$C$12*$IB102),SUM(SUM($J102,$L102)*SUM(FctrChngDts!$B$13*$AI102)*$IB102)))),0),IF(AND($J102=0,$L102>0,$N102=0,$AH102=FALSE,$AJ102=TRUE),ROUND(MIN($HY102,SUM($L102*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J102=0,$L102>0,$N102=0,$AH102=TRUE,$AJ102=TRUE),ROUND(MIN($HY102,SUM(SUM(SUM(SUM($J102,$L102)*FctrChngDts!$C$12*$IB102),SUM(SUM($J102,$L102)*SUM(FctrChngDts!$B$13*$AI102)*$IB102)))),0))))))))))","v":0},{"$f":"IF($L102=0,0,IF(AND($J102>0,$L102>0,$N102=0,$AH102=FALSE,$AJ102=FALSE),ROUND(MIN(SUM($HY102-$CF102),SUM(SUM($J102,$L102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB102)*3),0),IF(AND($J102>0,$L102>0,$N102=0,$AH102=TRUE,$AJ102=FALSE),ROUND(MIN(SUM($HY102-$CF102),SUM(SUM($J102,$L102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB102)*3),0),IF(AND($J102=0,$L102>0,$N102=0,$AH102=FALSE,$AJ102=FALSE),ROUND(MIN(SUM($HY102-$CF102),SUM($AU102*3)),0),IF(AND($J102=0,$L102>0,$N102=0,$AH102=TRUE,$AJ102=FALSE),ROUND(MIN(SUM($HY102-$CF102),SUM(SUM($J102,$L102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB102)*3),0),IF(AND($J102>0,$L102>0,$N102=0,$AH102=FALSE,$AJ102=TRUE),ROUND(MIN(SUM($HY102-$CF102),SUM(SUM($J102,$L102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB102)*3),0),IF(AND($J102>0,$L102>0,$N102=0,$AH102=TRUE,$AJ102=TRUE),ROUND(MIN(SUM($HY102-$CF102),SUM(SUM($J102,$L102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB102)*3),0),IF(AND($J102=0,$L102>0,$N102=0,$AH102=FALSE,$AJ102=TRUE),ROUND(MIN(SUM($HY102-$CF102),SUM($AU102*3)),0),IF(AND($J102=0,$L102>0,$N102=0,$AH102=TRUE,$AJ102=TRUE),ROUND(MIN(SUM($HY102-$CF102),SUM(SUM($J102,$L102)*IF($AJ102=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB102)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S102>0,Account!$AG$2=TRUE,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH102=FALSE),SUM(Usage!$BW102:$CB102)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V102>0,Account!$AG$2=TRUE,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH102=FALSE),SUM(Usage!$CC102:$CH102)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y102>0,Account!$AG$2=TRUE,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH102=FALSE),SUM(Usage!$CI102:$CN102)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH102=TRUE,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S102),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S102)),2)","v":0},{"$f":"ROUND(IF(OR($AH102=TRUE,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V102),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V102)),2)","v":0},{"$f":"IF(OR($AH102=TRUE,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y102),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y102))","v":0},{"$f":"ROUND(IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW102),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW102)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX102),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX102)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY102),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY102)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ102),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ102)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA102),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA102)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB102),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB102)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S102),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC102),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC102)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD102),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD102)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE102),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE102)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF102),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF102)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG102),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG102)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH102),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH102)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V102),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI102),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI102))","v":0},{"$f":"IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ102),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ102))","v":0},{"$f":"IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK102),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK102))","v":0},{"$f":"IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL102),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL102))","v":0},{"$f":"IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM102),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM102))","v":0},{"$f":"IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN102),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN102))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y102)","v":0},0,0,0,0,{"$f":"IF($DW102>IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV102*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV102*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW102-IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV102*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV102*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV102<$DW102,SUM($DW102-$DV102),0))","v":0},{"$f":"IF(OR(AND($D102<=FctrChngDts!$B$14,Usage!$E102>FctrChngDts!$B$14),AND(Usage!$D102<=FctrChngDts!$C$14,Usage!$E102>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW102),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX102),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY102),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ102),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA102),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB102),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC102),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD102),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE102),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF102),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG102),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH102),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI102)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ102)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK102)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL102)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM102)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN102)","v":0},0,{"$f":"IF(AND($S102>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E102<>\"D-CARE\",Tenant!$F102=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET102=TRUE,$S102>0,$V102=0),SUM(SUM($BW102:$CB102)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET102=TRUE,$S102>0,$V102>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW102:$CB102)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET102=TRUE,$S102>0,$V102>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW102:$CB102)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S102>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S102>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S102>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV102=TRUE,$S102>0,$V102=0),SUM(SUM($BW102:$CB102)*'CRS1'!$P$2),IF(AND($EV102=TRUE,$S102>0,$V102>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW102:$CB102)*'CRS1'!$P$2),IF(AND($EV102=TRUE,$S102>0,$V102>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW102:$CB102)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S102>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX102=TRUE,$S102>0,$V102=0),SUM(SUM($BW102:$CB102)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX102=TRUE,$S102>0,$V102>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW102:$CB102)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX102=TRUE,$S102>0,$V102>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW102:$CB102)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S102>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ102=TRUE,$S102>0),SUM(SUM($BW102:$CB102)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V102>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E102<>\"D-CARE\",Tenant!$F102=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB102=TRUE,$S102>0,$V102>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC102:$CH102)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB102=TRUE,$S102>0,$V102>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC102:$CH102)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB102=TRUE,$V102>0,$Y102>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC102:$CH102)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB102=TRUE,$V102>0,$Y102>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC102:$CH102)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB102=TRUE,$S102=0,$V102>0,$Y102=0),SUM(SUM($CC102:$CH102)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V102>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V102>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V102>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD102=TRUE,$S102>0,$V102>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC102:$CH102)*'CRS2'!$P$2),IF(AND($FD102=TRUE,$S102>0,$V102>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC102:$CH102)*'CRS2'!$P$2),IF(AND($FD102=TRUE,$V102>0,$Y102>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC102:$CH102)*'CRS2'!$P$2),IF(AND($FD102=TRUE,$V102>0,$Y102>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC102:$CH102)*'CRS2'!$P$2),IF(AND($FD102=TRUE,$S102=0,$V102>0,$Y102=0),SUM(SUM($CC102:$CH102)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V102>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF102=TRUE,$S102>0,$V102>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC102:$CH102)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF102=TRUE,$S102>0,$V102>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC102:$CH102)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF102=TRUE,$V102>0,$Y102>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC102:$CH102)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF102=TRUE,$V102>0,$Y102>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC102:$CH102)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF102=TRUE,$S102=0,$V102>0,$Y102=0),SUM(SUM($CC102:$CH102)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V102>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH102=TRUE,$V102>0),SUM(SUM($CC102:$CH102)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y102>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E102<>\"D-CARE\",Tenant!$F102=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ102=TRUE,$V102=0,$Y102>0),SUM(SUM($CI102:$CN102)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ102=TRUE,$V102>0,$Y102>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI102:$CN102)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ102=TRUE,$V102>0,$Y102>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI102:$CN102)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y102>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y102>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y102>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL102=TRUE,$V102=0,$Y102>0),SUM(SUM($CI102:$CN102)*'CRS3'!$P$2),IF(AND($FL102=TRUE,$V102>0,$Y102>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI102:$CN102)*'CRS3'!$P$2),IF(AND($FL102=TRUE,$V102>0,$Y102>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI102:$CN102)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y102>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN102=TRUE,$V102=0,$Y102>0),SUM(SUM($CI102:$CN102)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN102=TRUE,$V102>0,$Y102>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI102:$CN102)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN102=TRUE,$V102>0,$Y102>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI102:$CN102)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y102>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP102=TRUE,$Y102>0),SUM(SUM($CI102:$CN102)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR102:$FT102))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO102:$CQ102,$FR102:$FT102))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA102:$EF102)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG102:$EL102)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM102:$ER102)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV102,$CO102:$CQ102,$EA102:$ER102)/$P102)*$S102*FctrChngDts!$B$15),SUM(SUM(SUM($DV102,$CO102:$CQ102,$FR102:$FT102)/$P102)*$S102*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV102,$CO102:$CQ102,$EA102:$ER102)/$P102)*$V102*FctrChngDts!$B$15),SUM(SUM(SUM($DV102,$CO102:$CQ102,$FR102:$FT102)/$P102)*$V102*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV102,$CO102:$CQ102,$EA102:$ER102)/$P102)*$Y102*FctrChngDts!$B$15),SUM(SUM(SUM($DV102,$CO102:$CQ102,$FR102:$FT102)/$P102)*$Y102*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA102*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI102*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ102*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ102,$FU102,$GF102,$GZ102:$HE102),IF(Account!$Q$2=TRUE,SUM($DZ102,$FV102,$GF102,$GZ102:$HE102),SUM($DZ102,$ES102,$FU102:$FV102,$GF102,$GZ102:$HE102)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E102),Usage!$P102,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D102,FctrChngDts!$C$17<=Usage!$E102),SUM(FctrChngDts!$C$17-Usage!$D102),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E102),Usage!$P102,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D102,FctrChngDts!$C$19<=Usage!$E102),SUM(FctrChngDts!$C$19-Usage!$D102),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK102*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK102*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL102*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL102*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D102))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A102,Tenant!$A:$J,8,FALSE)=TRUE,$GG102<0),0,SUM(SUM(SUM($GG102/$P102*$GP102)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A102,Tenant!$A:$J,8,FALSE)=TRUE,$GG102<0),0,SUM(SUM(SUM($GG102/$P102*$GQ102)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D102))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A102,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV102*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A102,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW102*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU102:$DA102,$EU102,$EA102:$EF102,$FA102)-SUM(SUM($BW102:$CB102)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD102:$DJ102,$FC102,$EG102:$EL102,$FI102)-SUM(SUM($CC102:$CH102)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM102:$DS102,$FK102,$EM102:$ER102,$FQ102)-SUM(SUM($CI102:$CN102)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO102,$CU102:$DA102,$EU102,$EW102,$EY102,$EA102:$EF102,$FA102,$CP102,$DD102:$DJ102,$FC102,$FE102,$FG102,$EG102:$EL102,$FI102)/$P102*$S102)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO102,$CU102:$DA102,$EU102,$EW102,$EY102,$EA102:$EF102,$FA102,$CP102,$DD102:$DJ102,$FC102,$FE102,$FG102,$EG102:$EL102,$FI102)/$P102*$V102)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ102,$DM102:$DS102,$FK102,$FM102,$FO102,$EM102:$ER102,$FQ102)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D102,BslnAllctnCrrnt!$A$1<=$E102),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK102=\"FSP1\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$Q102,BslnAllctnCrrnt!$A$1<$R102),SUM(BslnAllctnCrrnt!$A$1-$Q102),IF(AND($AK102=\"FSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$Q102,BslnAllctnCrrnt!$A$1<$R102),SUM(BslnAllctnCrrnt!$A$1-$Q102),IF(AND($AK102=\"FSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),$I102,IF(AND($AK102=\"SSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$Q102,BslnAllctnCrrnt!$A$1<$R102),SUM(BslnAllctnCrrnt!$A$1-$Q102),IF(AND($AK102=\"SSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),$I102,0)))))","v":0},{"$f":"IF(AND($AK102=\"FSP1\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$Q102,BslnAllctnCrrnt!$A$1<$R102),SUM($I102-$HG102),IF(AND($AK102=\"FSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$Q102,BslnAllctnCrrnt!$A$1<$R102),SUM($I102-$HG102),IF(AND($AK102=\"FSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM($I102-$HG102),IF(AND($AK102=\"SSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$Q102,BslnAllctnCrrnt!$A$1<$R102),SUM($I102-$HG102),IF(AND($AK102=\"SSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM($I102-$HG102),0)))))","v":0},{"$f":"IF(AND($AK102=\"SSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$Q102,BslnAllctnCrrnt!$A$1<$R102),0,IF(AND(FctrChngDts!$A$2>=$D102,FctrChngDts!$B$2<$E102),IF(AND($AK102=\"SSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM(BslnAllctnCrrnt!$A$1-$T102),0),IF(AND($AK102=\"FSP2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM(BslnAllctnCrrnt!$A$1-$T102),IF(AND($AK102=\"FSP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM(BslnAllctnCrrnt!$A$1-$T102),IF(AND($AK102=\"FSP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$W102,BslnAllctnCrrnt!$A$1<$X102),$K102,IF(AND($AK102=\"FSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$Q102,BslnAllctnCrrnt!$A$1<$R102),0,IF(AND($AK102=\"FSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM(BslnAllctnCrrnt!$A$1-$T102),IF(AND($AK102=\"SSP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM(BslnAllctnCrrnt!$A$1-$T102),IF(AND($AK102=\"SSP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$W102,BslnAllctnCrrnt!$A$1<$X102),$K102,0)))))))))","v":0},{"$f":"IF(AND($AK102=\"SSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$Q102,BslnAllctnCrrnt!$A$1<$R102),SUM($K102-$HI102),IF(AND($AK102=\"SSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM($K102-$HI102),IF(AND($AK102=\"FSP2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM($K102-$HI102),IF(AND($AK102=\"FSP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM($K102-$HI102),IF(AND($AK102=\"FSP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$W102,BslnAllctnCrrnt!$A$1<$X102),SUM($K102-$HI102),IF(AND($AK102=\"FSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$Q102,BslnAllctnCrrnt!$A$1<$R102),SUM($K102-$HI102),IF(AND($AK102=\"FSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM($K102-$HI102),IF(AND($AK102=\"SSP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM($K102-$HI102),IF(AND($AK102=\"SSP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$W102,BslnAllctnCrrnt!$A$1<$X102),SUM($K102-$HI102),0)))))))))","v":0},{"$f":"IF(AND($AK102=\"FSP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),0,IF(AND($AK102=\"FSP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$W102,BslnAllctnCrrnt!$A$1<$X102),SUM(BslnAllctnCrrnt!$A$1-$W102),IF(AND($AK102=\"FSP3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$W102,BslnAllctnCrrnt!$A$1<$X102),SUM(BslnAllctnCrrnt!$A$1-$W102),0)))","v":0},{"$f":"IF(AND($AK102=\"FSP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM($M102-$HK102),IF(AND($AK102=\"FSP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$W102,BslnAllctnCrrnt!$A$1<$X102),SUM($M102-$HK102),IF(AND($AK102=\"FSP3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$W102,BslnAllctnCrrnt!$A$1<$X102),SUM($M102-$HK102),0)))","v":0},{"$f":"IF(AND($AK102=\"FWP1\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$Q102,BslnAllctnCrrnt!$A$1<$R102),SUM(BslnAllctnCrrnt!$A$1-$Q102),IF(AND($AK102=\"FWP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$Q102,BslnAllctnCrrnt!$A$1<$R102),SUM(BslnAllctnCrrnt!$A$1-$Q102),IF(AND($AK102=\"FWP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),$J102,IF(AND(FctrChngDts!$A$2>=$D102,FctrChngDts!$B$2<$E102),IF(AND($AK102=\"SSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$Q102,BslnAllctnCrrnt!$A$1<$R102),SUM(BslnAllctnCrrnt!$A$1-$Q102),0),IF(AND($AK102=\"SSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),$J102,0)))))","v":0},{"$f":"IF(AND($AK102=\"FWP1\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$Q102,BslnAllctnCrrnt!$A$1<$R102),SUM($J102-$HM102),IF(AND($AK102=\"FWP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$Q102,BslnAllctnCrrnt!$A$1<$R102),SUM($J102-$HM102),IF(AND($AK102=\"FWP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM($J102-$HM102),IF(AND($AK102=\"SSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$Q102,BslnAllctnCrrnt!$A$1<$R102),SUM($J102-$HM102),IF(AND($AK102=\"SSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM($J102-$HM102),0)))))","v":0},{"$f":"IF(AND($AK102=\"FWP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$Q102,BslnAllctnCrrnt!$A$1<$R102),0,IF(AND($AK102=\"FWP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM(BslnAllctnCrrnt!$A$1-$T102),IF(AND($AK102=\"FWP2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM(BslnAllctnCrrnt!$A$1-$T102),IF(AND($AK102=\"FWP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM(BslnAllctnCrrnt!$A$1-$T102),IF(AND($AK102=\"FWP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$W102,BslnAllctnCrrnt!$A$1<$X102),$L102,IF(AND($AK102=\"SSP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM(BslnAllctnCrrnt!$A$1-$T102),IF(AND($AK102=\"SSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$Q102,BslnAllctnCrrnt!$A$1<$R102),0,IF(AND($AK102=\"SSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM(BslnAllctnCrrnt!$A$1-$T102),0))))))))","v":0},{"$f":"IF(AND($AK102=\"FWP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$Q102,BslnAllctnCrrnt!$A$1<$R102),SUM($L102-$HO102),IF(AND($AK102=\"FWP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM($L102-$HO102),IF(AND($AK102=\"FWP2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM($L102-$HO102),IF(AND($AK102=\"FWP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM($L102-$HO102),IF(AND($AK102=\"FWP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$W102,BslnAllctnCrrnt!$A$1<$X102),SUM($L102-$HO102),IF(AND($AK102=\"SSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$Q102,BslnAllctnCrrnt!$A$1<$R102),SUM($L102-$HO102),IF(AND($AK102=\"SSP1P2\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM($L102-$HO102),0)))))))","v":0},{"$f":"IF(AND($AK102=\"FWP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),0,IF(AND($AK102=\"FWP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$W102,BslnAllctnCrrnt!$A$1<$X102),SUM(BslnAllctnCrrnt!$A$1-$W102),IF(AND($AK102=\"FWP3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$W102,BslnAllctnCrrnt!$A$1<$X102),SUM(BslnAllctnCrrnt!$A$1-$W102),IF(AND($AK102=\"SSP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),0,IF(AND($AK102=\"SSP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$W102,BslnAllctnCrrnt!$A$1<$X102),SUM(BslnAllctnCrrnt!$A$1-$W102),0)))))","v":0},{"$f":"IF(AND($AK102=\"FWP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM($N102-$HQ102),IF(AND($AK102=\"FWP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$W102,BslnAllctnCrrnt!$A$1<$X102),SUM($N102-$HQ102),IF(AND($AK102=\"FWP3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$W102,BslnAllctnCrrnt!$A$1<$X102),SUM($N102-$HQ102),IF(AND($AK102=\"SSP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$T102,BslnAllctnCrrnt!$A$1<$U102),SUM($N102-$HQ102),IF(AND($AK102=\"SSP2P3\",$HF102=TRUE,BslnAllctnCrrnt!$A$1>=$W102,BslnAllctnCrrnt!$A$1<$X102),SUM($N102-$HQ102),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[107,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G108),0,IF($F108<=$G108,SUM($G108-$F108),IF($F108>$G108,SUM((Account!$L$2-Usage!$F108)+Usage!$G108+1))))","v":0},{"$f":"IF($Q108=0,0,IF($R108=0,0,IF(AND($Q108<FctrChngDts!$A$2,$R108>=FctrChngDts!$A$2),SUM($R108-FctrChngDts!$A$2+1),IF(AND($Q108>=FctrChngDts!$A$2,$R108>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q108),IF(AND($Q108>=FctrChngDts!$A$2,$R108<FctrChngDts!$B$2),SUM($R108-$Q108+1),0)))))","v":0},{"$f":"IF($Q108=0,0,IF($R108=0,0,IF(AND($Q108<FctrChngDts!$A$2,$R108>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q108),IF(AND($Q108<FctrChngDts!$A$2,$R108<FctrChngDts!$A$2),SUM($R108-$Q108+1),IF(AND($Q108>FctrChngDts!$A$2,$R108>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R108+1),0)))))","v":0},{"$f":"IF($T108=0,0,IF($U108=0,0,IF(AND($T108<FctrChngDts!$A$2,$U108>=FctrChngDts!$A$2),SUM($U108-FctrChngDts!$A$2+1),IF(AND($T108>=FctrChngDts!$A$2,$U108<FctrChngDts!$B$2),SUM($U108-$T108+1),IF(AND($T108>=FctrChngDts!$A$2,$U108>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T108)<0),0,IF(AND($T108>=FctrChngDts!$A$2,$U108>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T108),0))))))","v":0},{"$f":"IF($T108=0,0,IF($U108=0,0,IF(AND($T108<FctrChngDts!$A$2,$U108>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T108),IF(AND($T108>=FctrChngDts!$B$2,$U108>=FctrChngDts!$B$2),SUM($U108-$T108+1),IF(AND($T108<FctrChngDts!$A$2,$U108<FctrChngDts!$A$2),SUM($U108-$T108+1),IF(AND($T108>=FctrChngDts!$A$2,$U108>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U108+1),0))))))","v":0},{"$f":"IF($W108=0,0,IF($X108=0,0,IF(AND($W108>=FctrChngDts!$A$2,$X108>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W108)<0),0,IF(AND($W108>=FctrChngDts!$A$2,$X108>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W108),IF(AND($W108>=FctrChngDts!$A$2,$X108<FctrChngDts!$B$2),SUM($X108-$W108+1),IF(AND($W108<FctrChngDts!$A$2,$X108>=FctrChngDts!$A$2),SUM($X108-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W108=0,0,IF($X108=0,0,IF(AND($W108<FctrChngDts!$A$2,$X108<FctrChngDts!$A$2),SUM($X108-$W108+1),IF(AND($W108>=FctrChngDts!$A$2,$X108>=FctrChngDts!$B$2,SUM($X108-FctrChngDts!$B$2+1)<=$Y108),SUM($X108-FctrChngDts!$B$2+1),IF(AND($W108>=FctrChngDts!$A$2,$X108>=FctrChngDts!$B$2),SUM($X108-$W108+1),IF(AND($W108<FctrChngDts!$A$2,$X108>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W108),0))))))","v":0},{"$f":"IF(AND($D108>=FctrChngDts!$C$2,$E108<FctrChngDts!$E$2),\"1\",IF(AND($D108>=FctrChngDts!$E$2,$E108<FctrChngDts!$G$2),\"2\",IF(AND($D108>=FctrChngDts!$G$2,$E108<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D108>=FctrChngDts!$D$2,,IF(AND($D108>=FctrChngDts!$C$2,$D108<=FctrChngDts!$D$2),$D108,IF(AND($D108>=FctrChngDts!$C$2,$D108>=FctrChngDts!$D$2,$E108>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D108>FctrChngDts!$D$2,,IF($D108=FctrChngDts!$D$2,$D108,IF(AND($D108>=FctrChngDts!$C$2,$E108<FctrChngDts!$D$2),$E108,IF(AND($D108>=FctrChngDts!$C$2,$E108>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D108>=FctrChngDts!$D$2,$E108>=FctrChngDts!$D$2,$E108>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E108<FctrChngDts!$D$2,$E108<=FctrChngDts!$D$2),$E108,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D108<FctrChngDts!$E$2,$E108<FctrChngDts!$E$2),,IF($D108>FctrChngDts!$F$2,,IF(AND($D108>=FctrChngDts!$E$2,$D108<=FctrChngDts!$F$2),$D108,IF(AND($D108>=FctrChngDts!$E$2,$D108>=FctrChngDts!$F$2,$E108>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D108>FctrChngDts!$F$2,,IF($E108=FctrChngDts!$F$2,$E108,IF(AND($D108<FctrChngDts!$E$2,$E108<=FctrChngDts!$F$2),$E108,IF(AND($D108>=FctrChngDts!$E$2,$E108<FctrChngDts!$F$2),$E108,IF(AND($D108>=FctrChngDts!$E$2,$E108>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D108>=FctrChngDts!$F$2,$E108>=FctrChngDts!$F$2,$E108>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D108<FctrChngDts!$G$2,$E108<FctrChngDts!$G$2),,IF($D108>FctrChngDts!$H$2,,IF(AND($D108>=FctrChngDts!$G$2,$D108<=FctrChngDts!$H$2),$D108,IF(AND($D108>=FctrChngDts!$G$2,$D108>=FctrChngDts!$H$2,$E108>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D108>FctrChngDts!$H$2,,IF($E108=FctrChngDts!$H$2,$E108,IF(AND($D108<FctrChngDts!$G$2,$E108<=FctrChngDts!$H$2),$E108,IF(AND($D108>=FctrChngDts!$G$2,$E108<FctrChngDts!$H$2),$E108,IF(AND($D108>=FctrChngDts!$G$2,$E108>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D108>=FctrChngDts!$H$2,$E108>=FctrChngDts!$H$2,$E108>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A108,Tenant!$A108:$J407,6,FALSE)","v":0},{"$f":"VLOOKUP($A108,Tenant!$A108:$J407,7,FALSE)","v":0},{"$f":"VLOOKUP($A108,Tenant!$A108:$J407,10,FALSE)","v":0},0,{"$f":"IF(AND($AK108=\"FSP2\",$AJ108=FALSE,$HF108=FALSE),SUM($K108*FctrChngDts!$C$9),IF(AND($AK108=\"FSP2\",$AJ108=TRUE,$HF108=FALSE),SUM($K108*FctrChngDts!$C$10),IF(AND($AK108=\"FSP2P3\",$AJ108=FALSE,$HF108=FALSE),SUM(SUM($K108,$M108)*FctrChngDts!$C$9),IF(AND($AK108=\"FSP2P3\",$AJ108=TRUE,$HF108=FALSE),SUM(SUM($K108,$M108)*FctrChngDts!$C$10),IF(AND($AK108=\"FSP3\",$AJ108=FALSE,$HF108=FALSE),SUM($M108*FctrChngDts!$C$9),IF(AND($AK108=\"FSP3\",$AJ108=TRUE,$HF108=FALSE),SUM($M108*FctrChngDts!$C$10),IF(AND($AK108=\"FSP1\",$AJ108=FALSE,$HF108=FALSE),SUM($I108*FctrChngDts!$C$9),IF(AND($AK108=\"FSP1\",$AJ108=TRUE,$HF108=FALSE),SUM($I108*FctrChngDts!$C$10),IF(AND($AK108=\"FSP1P2\",$AJ108=FALSE,$HF108=FALSE),SUM(SUM($I108,$K108)*FctrChngDts!$C$9),IF(AND($AK108=\"FSP1P2\",$AJ108=TRUE,$HF108=FALSE),SUM(SUM($I108,$K108)*FctrChngDts!$C$10),IF(AND($Z108=\"Summer\",$AK108=\"SSP2P3\",$AJ108=FALSE,$HF108=FALSE),SUM(SUM(SUM(SUM($K108,$M108)*FctrChngDts!$C$9),SUM(SUM($L108,$N108)*FctrChngDts!$C$11))*$AF108),IF(AND($Z108=\"Summer\",$AK108=\"SSP2P3\",$AJ108=TRUE,$HF108=FALSE),SUM(SUM(SUM(SUM($K108,$M108)*FctrChngDts!$C$10),SUM(SUM($L108,$N108)*FctrChngDts!$C$12))*$AF108),IF(AND($Z108=\"Winter\",$AK108=\"SSP2P3\",$AJ108=FALSE,$HF108=FALSE),SUM(SUM(SUM(SUM($K108,$M108)*FctrChngDts!$C$9),SUM(SUM($L108,$N108)*FctrChngDts!$C$11))-$AO108),IF(AND($Z108=\"Winter\",$AK108=\"SSP2P3\",$AJ108=TRUE,$HF108=FALSE),SUM(SUM(SUM(SUM($K108,$M108)*FctrChngDts!$C$10),SUM(SUM($L108,$N108)*FctrChngDts!$C$12))-$AO108),IF(AND($Z108=\"Summer\",$AK108=\"SSP1P2\",$AJ108=FALSE,$HF108=FALSE),SUM(SUM(SUM(SUM($I108,$K108)*FctrChngDts!$C$9),SUM(SUM($J108,$L108)*FctrChngDts!$C$11))*$AF108),IF(AND($Z108=\"Summer\",$AK108=\"SSP1P2\",$AJ108=TRUE,$HF108=FALSE),SUM(SUM(SUM(SUM($I108,$K108)*FctrChngDts!$C$10),SUM(SUM($J108,$L108)*FctrChngDts!$C$12))*$AF108),IF(AND($Z108=\"Winter\",$AK108=\"SSP1P2\",$AJ108=FALSE,$HF108=FALSE),SUM(SUM(SUM(SUM($I108,$K108)*FctrChngDts!$C$9),SUM(SUM($J108,$L108)*FctrChngDts!$C$11))-$AO108),IF(AND($Z108=\"Winter\",$AK108=\"SSP1P2\",$AJ108=TRUE,$HF108=FALSE),SUM(SUM(SUM(SUM($I108,$K108)*FctrChngDts!$C$10),SUM(SUM($J108,$L108)*FctrChngDts!$C$12))-$AO108),IF(AND($AK108=\"FSP2\",$AJ108=FALSE,$HF108=TRUE),SUM(SUM($HI108*FctrChngDts!$B$9),SUM($HJ108*FctrChngDts!$C$9)),IF(AND($AK108=\"FSP2\",$AJ108=TRUE,$HF108=TRUE),SUM(SUM($HI108*FctrChngDts!$B$10),SUM($HJ108*FctrChngDts!$C$10)),IF(AND($AK108=\"FSP2P3\",$AJ108=FALSE,$HF108=TRUE),SUM(SUM(SUM($HI108,$HK108)*FctrChngDts!$B$9),SUM(SUM($HJ108,$HL108)*FctrChngDts!$C$9)),IF(AND($AK108=\"FSP2P3\",$AJ108=TRUE,$HF108=TRUE),SUM(SUM(SUM($HI108,$HK108)*FctrChngDts!$B$10),SUM(SUM($HJ108,$HL108)*FctrChngDts!$C$10)),IF(AND($AK108=\"FSP3\",$AJ108=FALSE,$HF108=TRUE),SUM(SUM($HK108*FctrChngDts!$B$9),SUM($HL108*FctrChngDts!$C$9)),IF(AND($AK108=\"FSP3\",$AJ108=TRUE,$HF108=TRUE),SUM(SUM($HK108*FctrChngDts!$B$10),SUM($HL108*FctrChngDts!$C$10)),IF(AND($AK108=\"FSP1\",$AJ108=FALSE,$HF108=TRUE),SUM(SUM($HG108*FctrChngDts!$B$9),SUM($HH108*FctrChngDts!$C$9)),IF(AND($AK108=\"FSP1\",$AJ108=TRUE,$HF108=TRUE),SUM(SUM($HG108*FctrChngDts!$B$10),SUM($HH108*FctrChngDts!$C$10)),IF(AND($AK108=\"FSP1P2\",$AJ108=FALSE,$HF108=TRUE),SUM(SUM(SUM($HG108,$HI108)*FctrChngDts!$B$9),SUM(SUM($HH108,$HJ108)*FctrChngDts!$C$9)),IF(AND($AK108=\"FSP1P2\",$AJ108=TRUE,$HF108=TRUE),SUM(SUM(SUM($HG108,$HI108)*FctrChngDts!$B$10),SUM(SUM($HG108,$HI108)*FctrChngDts!$C$10)),IF(AND($Z108=\"Summer\",$AK108=\"SSP2P3\",$AJ108=FALSE,$HF108=TRUE),SUM(SUM(SUM(SUM($HI108,$HK108)*FctrChngDts!$B$9),SUM(SUM($HJ108,$HL108)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO108,$HQ108)*FctrChngDts!$B$11),SUM(SUM($HP108,$HR108)*FctrChngDts!$C$11))*$AF108),IF(AND($Z108=\"Summer\",$AK108=\"SSP2P3\",$AJ108=TRUE,$HF108=TRUE),SUM(SUM(SUM(SUM($HI108,$HK108)*FctrChngDts!$B$10),SUM(SUM($HJ108,$HL108)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO108,$HQ108)*FctrChngDts!$B$12),SUM(SUM($HP108,$HR108)*FctrChngDts!$C$12))*$AF108),IF(AND($Z108=\"Winter\",$AK108=\"SSP2P3\",$AJ108=FALSE,$HF108=TRUE),SUM(SUM(SUM(SUM($HI108,$HK108)*FctrChngDts!$B$9),SUM(SUM($HJ108,$HL108)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO108,$HQ108)*FctrChngDts!$B$11),SUM(SUM($HP108,$HR108)*FctrChngDts!$C$11))-$AO108),IF(AND($Z108=\"Winter\",$AK108=\"SSP2P3\",$AJ108=TRUE,$HF108=TRUE),SUM(SUM(SUM(SUM($HI108,$HK108)*FctrChngDts!$B$10),SUM(SUM($HO108,$HQ108)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO108,$HQ108)*FctrChngDts!$B$12),SUM(SUM($HP108,$HR108)*FctrChngDts!$C$12))-$AO108),IF(AND($Z108=\"Summer\",$AK108=\"SSP1P2\",$AJ108=FALSE,$HF108=TRUE),SUM(SUM(SUM(SUM($HG108,$HI108)*FctrChngDts!$B$9),SUM(SUM($HH108,$HJ108)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM108,$HO108)*FctrChngDts!$B$11),SUM(SUM($HN108,$HP108)*FctrChngDts!$C$11))*$AF108),IF(AND($Z108=\"Summer\",$AK108=\"SSP1P2\",$AJ108=TRUE,$HF108=TRUE),SUM(SUM(SUM(SUM($HG108,$HI108)*FctrChngDts!$B$10),SUM(SUM($HH108,$HJ108)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM108,$HO108)*FctrChngDts!$B$12),SUM(SUM($HN108,$HP108)*FctrChngDts!$C$12))*$AF108),IF(AND($Z108=\"Winter\",$AK108=\"SSP1P2\",$AJ108=FALSE,$HF108=TRUE),SUM(SUM(SUM(SUM($HG108,$HI108)*FctrChngDts!$B$9),SUM(SUM($HH108,$HJ108)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM108,$HO108)*FctrChngDts!$B$11),SUM(SUM($HN108,$HP108)*FctrChngDts!$C$11))-$AO108),IF(AND($Z108=\"Winter\",$AK108=\"SSP1P2\",$AJ108=TRUE,$HF108=TRUE),SUM(SUM(SUM(SUM($HG108,$HI108)*FctrChngDts!$B$10),SUM(SUM($HH108,$HJ108)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM108,$HO108)*FctrChngDts!$B$12),SUM(SUM($HN108,$HP108)*FctrChngDts!$C$12))-$AO108),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK108=\"FWP1\",$AJ108=FALSE,$HF108=FALSE),SUM($J108*FctrChngDts!$C$11),IF(AND($AK108=\"FWP1\",$AJ108=TRUE,$HF108=FALSE),SUM($J108*FctrChngDts!$C$12),IF(AND($AK108=\"FWP1P2\",$AJ108=FALSE,$HF108=FALSE),SUM(SUM($J108,$L108)*FctrChngDts!$C$11),IF(AND($AK108=\"FWP1P2\",$AJ108=TRUE,$HF108=FALSE),SUM(SUM($J108,$L108)*FctrChngDts!$C$12),IF(AND($AK108=\"FWP2\",$AJ108=FALSE,$HF108=FALSE),SUM($L108*FctrChngDts!$C$11),IF(AND($AK108=\"FWP2\",$AJ108=TRUE,$HF108=FALSE),SUM($L108*FctrChngDts!$C$12),IF(AND($AK108=\"FWP2P3\",$AJ108=FALSE,$HF108=FALSE),SUM(SUM($L108,$N108)*FctrChngDts!$C$11),IF(AND($AK108=\"FWP2P3\",$AJ108=TRUE,$HF108=FALSE),SUM(SUM($L108,$N108)*FctrChngDts!$C$12),IF(AND($AK108=\"FWP3\",$AJ108=FALSE,$HF108=FALSE),SUM($N108*FctrChngDts!$C$11),IF(AND($AK108=\"FWP3\",$AJ108=TRUE,$HF108=FALSE),SUM($N108*FctrChngDts!$C$12),IF(AND($Z108=\"Winter\",$AK108=\"SSP1P2\",$AJ108=FALSE,$HF108=FALSE),SUM(SUM(SUM($I108,$K108)*FctrChngDts!$C$9),SUM(SUM($J108,$L108)*FctrChngDts!$C$11))*$AG108,IF(AND($Z108=\"Winter\",$AK108=\"SSP1P2\",$AJ108=TRUE,$HF108=FALSE),SUM(SUM(SUM($I108,$K108)*FctrChngDts!$B$10),SUM(SUM($J108,$L108)*FctrChngDts!$B$12))*$AG108,IF(AND($Z108=\"Summer\",$AK108=\"SSP1P2\",$AJ108=FALSE,$HF108=FALSE),SUM(SUM(SUM($I108,$K108)*FctrChngDts!$B$9),SUM(SUM($J108,$L108)*FctrChngDts!$B$11))-$AJ108,IF(AND($Z108=\"Summer\",$AK108=\"SSP1P2\",$AJ108=TRUE,$HF108=FALSE),SUM(SUM(SUM($I108,$K108)*FctrChngDts!$C$10),SUM(SUM($J108,$L108)*FctrChngDts!$C$12))-$AJ108,IF(AND($Z108=\"Winter\",$AK108=\"SSP2P3\",$AJ108=FALSE,$HF108=FALSE),SUM(SUM(SUM($K108,$M108)*FctrChngDts!$C$9),SUM(SUM($L108,$N108)*FctrChngDts!$C$11))*$AG108,IF(AND($Z108=\"Winter\",$AK108=\"SSP2P3\",$AJ108=TRUE,$HF108=FALSE),SUM(SUM(SUM($K108,$M108)*FctrChngDts!$C$10),SUM(SUM($L108,$N108)*FctrChngDts!$C$12))*$AG108,IF(AND($Z108=\"Summer\",$AK108=\"SSP2P3\",$AJ108=FALSE,$HF108=FALSE),SUM(SUM(SUM($K108,$M108)*FctrChngDts!$C$9),SUM(SUM($L108,$N108)*FctrChngDts!$C$11))-$AJ108,IF(AND($Z108=\"Summer\",$AK108=\"SSP2P3\",$AJ108=TRUE,$HF108=FALSE),SUM(SUM(SUM($K108,$M108)*FctrChngDts!$C$10),SUM(SUM($L108,$N108)*FctrChngDts!$C$12))-$AJ108,IF(AND($AK108=\"FWP1\",$AJ108=FALSE,$HF108=TRUE),SUM(SUM($HM108*FctrChngDts!$B$11),SUM($HN108*FctrChngDts!$C$11)),IF(AND($AK108=\"FWP1\",$AJ108=TRUE,$HF108=TRUE),SUM(SUM($HM108*FctrChngDts!$B$12),SUM($HN108*FctrChngDts!$C$12)),IF(AND($AK108=\"FWP1P2\",$AJ108=FALSE,$HF108=TRUE),SUM(SUM(SUM($HM108,$HO108)*FctrChngDts!$B$11),SUM(SUM($HN108,$HP108)*FctrChngDts!$C$11)),IF(AND($AK108=\"FWP1P2\",$AJ108=TRUE,$HF108=TRUE),SUM(SUM(SUM($HM108,$KP108)*FctrChngDts!$C$12),SUM(SUM($HN108,$HP108)*FctrChngDts!$C$12)),IF(AND($AK108=\"FWP2\",$AJ108=FALSE,$HF108=TRUE),SUM(SUM($HO108*FctrChngDts!$B$11),SUM($HO108*FctrChngDts!$C$11)),IF(AND($AK108=\"FWP2\",$AJ108=TRUE,$HF108=TRUE),SUM(SUM($HO108*FctrChngDts!$B$12),SUM($HO108*FctrChngDts!$C$12)),IF(AND($AK108=\"FWP2P3\",$AJ108=FALSE,$HF108=TRUE),SUM(SUM(SUM($HO108,$HQ108)*FctrChngDts!$C$11),SUM(SUM($HP108,$HR108)*FctrChngDts!$C$11)),IF(AND($AK108=\"FWP2P3\",$AJ108=TRUE,$HF108=TRUE),SUM(SUM(SUM($HO108,$HQ108)*FctrChngDts!$C$12),SUM(SUM($HP108,$HR108)*FctrChngDts!$C$12)),IF(AND($AK108=\"FWP3\",$AJ108=FALSE,$HF108=TRUE),SUM(SUM($HQ108*FctrChngDts!$B$11),SUM($HR108*FctrChngDts!$C$11)),IF(AND($AK108=\"FWP3\",$AJ108=TRUE,$HF108=TRUE),SUM(SUM($HQ108*FctrChngDts!$B$12),SUM($HR108*FctrChngDts!$C$12)),IF(AND($Z108=\"Winter\",$AK108=\"SSP1P2\",$AJ108=FALSE,$HF108=TRUE),SUM(SUM(SUM(SUM($HG108,$HI108)*FctrChngDts!$B$9),SUM(SUM($HH108,$HJ108)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM108,$HO108)*FctrChngDts!$B$11),SUM(SUM($HN108,$HP108)*FctrChngDts!$C$11))*$AG108),IF(AND($Z108=\"Winter\",$AK108=\"SSP1P2\",$AJ108=TRUE,$HF108=TRUE),SUM(SUM(SUM(SUM($HG108,$HI108)*FctrChngDts!$B$10), SUM(SUM($HH108,$HJ108)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM108,$HO108)*FctrChngDts!$B$12),SUM(SUM($HN108,$HP108)*FctrChngDts!$C$12))*$AG108),IF(AND($Z108=\"Summer\",$AK108=\"SSP1P2\",$AJ108=FALSE,$HF108=TRUE),SUM(SUM(SUM(SUM($HG108,$HI108)*FctrChngDts!$B$9),SUM(SUM($HH108,$HJ108)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM108,$HO108)*FctrChngDts!$B$11),SUM(SUM($HN108,$HP108)*FctrChngDts!$C$11))-$AJ108),IF(AND($Z108=\"Summer\",$AK108=\"SSP1P2\",$AJ108=TRUE,$HF108=TRUE),SUM(SUM(SUM(SUM($HG108,$HI108)*FctrChngDts!$B$10),SUM(SUM($HH108,$HJ108)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM108,$HO108)*FctrChngDts!$B$12),SUM(SUM($HN108,$HP108)*FctrChngDts!$C$12))-$AJ108),IF(AND($Z108=\"Winter\",$AK108=\"SSP2P3\",$AJ108=FALSE,$HF108=TRUE),SUM(SUM(SUM(SUM($HI108,$HK108)*FctrChngDts!$B$9),SUM(SUM($HJ108,$HL108)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO108,$HQ108)*FctrChngDts!$B$11),SUM(SUM($HP108,$HR108)*FctrChngDts!$C$11))*$AG108),IF(AND($Z108=\"Winter\",$AK108=\"SSP2P3\",$AJ108=TRUE,$HF108=TRUE),SUM(SUM(SUM(SUM($HI108,$HK108)*FctrChngDts!$B$10), SUM(SUM($HJ108,$HL108)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO108,$HQ108)*FctrChngDts!$B$12),SUM(SUM($HP108,$HR108)*FctrChngDts!$C$12))*$AG108),IF(AND($Z108=\"Summer\",$AK108=\"SSP2P3\",$AJ108=FALSE,$HF108=TRUE),SUM(SUM(SUM(SUM($HI108,$HK108)*FctrChngDts!$B$9),SUM(SUM($HJ108,$HL108)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO108,$HQ108)*FctrChngDts!$B$11),SUM(SUM($HP108,$HR108)*FctrChngDts!$C$11))-$AJ108),IF(AND($Z108=\"Summer\",$AK108=\"SSP2P3\",$AJ108=TRUE,$HF108=TRUE),SUM(SUM(SUM(SUM($HI108,$HK108)*FctrChngDts!$B$10), SUM(SUM($HJ108,$HL108)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO108,$HQ108)*FctrChngDts!$B$12),SUM(SUM($HP108,$HR108)*FctrChngDts!$C$12))-$AJ108),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK108=\"FSP1\",$AH108=TRUE,SUM(SUM(SUM($AI108*FctrChngDts!$B$13)*I108),$AR108)>$AD108),$AD108,IF(AND($AK108=\"FSP1\",$AH108=TRUE,SUM(SUM(SUM($AI108*FctrChngDts!$B$13)*$I108),$AR108)<=$AD108),SUM(SUM(SUM($AI108*FctrChngDts!$B$13)*$I108),$AR108),IF(AND($Z108=\"Summer\",$AK108=\"SSP1\",$AH108=TRUE,SUM(SUM(SUM(SUM($I108,$J108)*SUM($AI108*FctrChngDts!$B$13))*$AF108),$AR108)>$AD108),$AD108,IF(AND($Z108=\"Summer\",$AK108=\"SSP1\",$AH108=TRUE,SUM(SUM(SUM(SUM($I108,$J108)*SUM($AI108*FctrChngDts!$B$13))*$AF108),$AR108)<=$AD108),SUM(SUM(SUM(SUM($I108,$J108)*SUM($AI108*FctrChngDts!$B$13))*$AF108),$AR108),IF(AND($Z108=\"Winter\",$AK108=\"SSP1\",$AH108=TRUE,SUM(SUM(SUM(SUM($I108,$J108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AU108:$AW108)),$AR108)>$AD108),$AD108,IF(AND($Z108=\"Winter\",$AK108=\"SSP1\",$AH108=TRUE,SUM(SUM(SUM(SUM($I108,$J108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AU108:$AW108)),$AR108)<=$AD108),SUM(SUM(SUM(SUM($I108,$J108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AU108:$AW108)),$AR108),IF(AND($AK108=\"FSP1P2\",$AH108=TRUE,SUM(SUM(SUM(SUM($I108,$K108)*SUM($AI108*FctrChngDts!$B$13))*$AF108),$AR108)>$AD108),$AD108,IF(AND($AK108=\"FSP1P2\",$AH108=TRUE,SUM(SUM(SUM(SUM($I108,$K108)*SUM($AI108*FctrChngDts!$B$13))*$AF108),$AR108)<=$AD108),SUM(SUM(SUM(SUM($I108,$K108)*SUM($AI108*FctrChngDts!$B$13))*$AF108),$AR108),IF(AND($Z108=\"Summer\",$AK108=\"SSP1P2\",$AH108=TRUE,SUM(SUM(SUM(SUM($I108,$K108,$J108,$L108)*SUM($AI108*FctrChngDts!$B$13))*$AF108),$AR108)>$AD108),$AD108,IF(AND($Z108=\"Summer\",$AK108=\"SSP1P2\",$AH108=TRUE,SUM(SUM(SUM(SUM($I108,$K108,$J108,$L108)*SUM($AI108*FctrChngDts!$B$13))*$AF108),$AR108)<=$AD108),SUM(SUM(SUM(SUM($I108,$K108,$J108,$L108)*SUM($AI108*FctrChngDts!$B$13))*$AF108),$AR108),IF(AND($Z108=\"Winter\",$AK108=\"SSP1P2\",$AH108=TRUE,SUM(SUM(SUM(SUM($I108,$K108,$J108,$L108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AU108:$AW108)),$AR108)>$AD108),$AD108,IF(AND($Z108=\"Winter\",$AK108=\"SSP1P2\",$AH108=TRUE,SUM(SUM(SUM(SUM($I108,$K108,$J108,$L108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AU108:$AW108)),$AR108)<=$AD108),MIN($AD108,SUM($AL108,SUM(SUM(SUM(SUM($I108,$K108,$J108,$L108)*SUM($AI108*FctrChngDts!$B$13))*$AF108)))),IF(AND($AK108=\"FSP2\",$AH108=TRUE,SUM(SUM(SUM($AI108*FctrChngDts!$B$13)*$K108),$AR108)>$AD108),$AD108,IF(AND($AK108=\"FSP2\",$AH108=TRUE,SUM(SUM(SUM($AI108*FctrChngDts!$B$13)*$K108),$AR108)<=$AD108),SUM(SUM(SUM($AI108*FctrChngDts!$B$13)*$K108),$AR108),IF(AND($Z108=\"Summer\",$AK108=\"SSP2\",$AH108=TRUE,SUM(SUM(SUM(SUM($K108,$L108)*SUM($AI108*FctrChngDts!$B$13))*$AF108),$AR108)>$AD108),$AD108,IF(AND($Z108=\"Summer\",$AK108=\"SSP2\",$AH108=TRUE,SUM(SUM(SUM(SUM($K108,$L108)*SUM($AI108*FctrChngDts!$B$13))*$AF108),$AR108)<=$AD108),SUM(SUM(SUM(SUM($K108,$L108)*SUM($AI108*FctrChngDts!$B$13))*$AF108),$AR108),IF(AND($Z108=\"Winter\",$AK108=\"SSP2\",$AH108=TRUE,SUM(SUM(SUM(SUM($K108,$L108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AU108:$AW108)),$AR108)>$AD108),$AD108,IF(AND($Z108=\"Winter\",$AK108=\"SSP2\",$AH108=TRUE,SUM(SUM(SUM(SUM($K108,$L108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AU108:$AW108)),$AR108)<=$AD108),SUM(SUM(SUM(SUM($K108,$L108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AU108:$AW108)),$AR108),IF(AND($AK108=\"FSP2P3\",$AH108=TRUE,SUM(SUM(SUM(SUM($K108,$M108)*SUM($AI108*FctrChngDts!$B$13))*$AF108),$AR108)>$AD108),$AD108,IF(AND($AK108=\"FSP2P3\",$AH108=TRUE,SUM(SUM(SUM(SUM($K108,$M108)*SUM($AI108*FctrChngDts!$B$13))*$AF108),$AR108)<=$AD108),SUM(SUM(SUM(SUM($K108,$M108)*SUM($AI108*FctrChngDts!$B$13))*$AF108),$AR108),IF(AND($Z108=\"Summer\",$AK108=\"SSP2P3\",$AH108=TRUE,SUM(SUM(SUM(SUM($K108,$L108,$M108,$N108)*SUM($AI108*FctrChngDts!$B$13))*$AF108),$AR108)>$AD108),$AD108,IF(AND($Z108=\"Summer\",$AK108=\"SSP2P3\",$AH108=TRUE,SUM(SUM(SUM(SUM($K108,$L108,$M108,$N108)*SUM($AI108*FctrChngDts!$B$13))*$AF108),$AR108)<=$AD108),SUM(SUM(SUM(SUM($K108,$L108,$M108,$N108)*SUM($AI108*FctrChngDts!$B$13))*$AF108),$AR108),IF(AND($Z108=\"Winter\",$AK108=\"SSP2P3\",$AH108=TRUE,SUM(SUM(SUM(SUM($K108,$L108,$M108,$N108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AU108:$AW108)),$AR108)>$AD108),$AD108,IF(AND($Z108=\"Winter\",$AK108=\"SSP2P3\",$AH108=TRUE,SUM(SUM(SUM(SUM($K108,$L108,$M108,$N108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AU108:$AW108)),$AR108)<=$AD108),SUM(SUM(SUM(SUM($K108,$L108,$M108,$N108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AU108:$AW108)),$AR108),IF(AND($AK108=\"FSP3\",$AH108=TRUE,SUM(SUM(SUM($AI108*FctrChngDts!$B$13)*$M108),$AR108)>$AD108),$AD108,IF(AND($AK108=\"FSP3\",$AH108=TRUE,SUM(SUM(SUM($AI108*FctrChngDts!$B$13)*$M108),$AR108)<=$AD108),SUM(SUM(SUM($AI108*FctrChngDts!$B$13)*$M108),$AR108),IF(AND($Z108=\"Summer\",$AK108=\"SSP3\",$AH108=TRUE,SUM(SUM(SUM(SUM($M108,$N108)*SUM($AI108*FctrChngDts!$B$13))*$AF108),$AR108)>$AD108),$AD108,IF(AND($Z108=\"Summer\",$AK108=\"SSP3\",$AH108=TRUE,SUM(SUM(SUM(SUM($M108,$N108)*SUM($AI108*FctrChngDts!$B$13))*$AF108),$AR108)<=$AD108),SUM(SUM(SUM(SUM($M108,$N108)*SUM($AI108*FctrChngDts!$B$13))*$AF108),$AR108),IF(AND($Z108=\"Winter\",$AK108=\"SSP3\",$AH108=TRUE,SUM(SUM(SUM(SUM($M108,$N108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AU108:$AW108)),$AR108)>$AD108),$AD108,IF(AND($Z108=\"Winter\",$AK108=\"SSP3\",$AH108=TRUE,SUM(SUM(SUM(SUM($M108,$N108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AU108:$AW108)),$AR108)<=$AD108),SUM(SUM(SUM(SUM($M108,$N108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AU108:$AW108)),$AR108),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK108=\"FWP1\",$AH108=TRUE,SUM(SUM(SUM($AI108*FctrChngDts!$B$13)*$J108),$AU108)>$AE108),$AE108,IF(AND($AK108=\"FWP1\",$AH108=TRUE,SUM(SUM(SUM($AI108*FctrChngDts!$B$13)*$J108),$AU108)<=$AE108),SUM(SUM(SUM($AI108*FctrChngDts!$B$13)*$J108),$AU108),IF(AND($Z108=\"Winter\",$AK108=\"SSP1\",$AH108=TRUE,SUM(SUM(SUM(SUM($I108,$J108)*SUM($AI108*FctrChngDts!$B$13))*$AG108),$AU108)>$AE108),$AE108,IF(AND($Z108=\"Winter\",$AK108=\"SSP1\",$AH108=TRUE,SUM(SUM(SUM(SUM($I108,$J108)*SUM($AI108*FctrChngDts!$B$13))*$AG108),$AU108)<=$AE108),SUM(SUM(SUM(SUM($I108,$J108)*SUM($AI108*FctrChngDts!$B$13))*$AG108),$AU108),IF(AND($Z108=\"Summer\",$AK108=\"SSP1\",$AH108=TRUE,SUM(SUM(SUM(SUM($I108,$J108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AR108:$AT108)),$AU108)>$AE108),$AE108,IF(AND($Z108=\"Summer\",$AK108=\"SSP1\",$AH108=TRUE,SUM(SUM(SUM(SUM($I108,$J108)*SUM($AI108*FctrChngDts!$B$13))- SUM($AR108:$AT108)),$AU108)<=$AE108),SUM(SUM(SUM(SUM($I108,$J108)*SUM($AI108*FctrChngDts!$B$13))- SUM($AR108:$AT108)),$AU108),IF(AND($AK108=\"FWP1P2\",$AH108=TRUE,SUM(SUM(SUM(SUM($J108,$L108)*SUM($AI108*FctrChngDts!$B$13))*$AG108),$AU108)>$AE108),$AE108,IF(AND($AK108=\"FWP1P2\",$AH108=TRUE,SUM(SUM(SUM(SUM($J108,$L108)*SUM($AI108*FctrChngDts!$B$13))*$AG108),$AU108)<=$AE108),SUM(SUM(SUM(SUM($J108,$L108)*SUM($AI108*FctrChngDts!$B$13))*$AG108),$AU108),IF(AND($Z108=\"Winter\",$AK108=\"SSP1P2\",$AH108=TRUE,SUM(SUM(SUM(SUM($I108,$K108,$J108,$L108)*SUM($AI108*FctrChngDts!$B$13))*$AG108),$AU108)>$AE108),$AE108,IF(AND($Z108=\"Winter\",$AK108=\"SSP1P2\",$AH108=TRUE,SUM(SUM(SUM(SUM($I108,$K108,$J108,$L108)*SUM($AI108*FctrChngDts!$B$13))*$AG108),$AU108)<=$AE108),SUM(SUM(SUM(SUM($I108,$K108,$J108,$L108)*SUM($AI108*FctrChngDts!$B$13))*$AG108),$AU108),IF(AND($Z108=\"Summer\",$AK108=\"SSP1P2\",$AH108=TRUE,SUM(SUM(SUM(SUM($I108,$K108,$J108,$L108)*SUM($AI108*FctrChngDts!$B$13))- SUM($AR108:$AT108)),$AU108)>$AE108),$AE108,IF(AND($Z108=\"Summer\",$AK108=\"SSP1P2\",$AH108=TRUE,SUM(SUM(SUM(SUM($I108,$K108,$J108,$L108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AR108:$AT108)),$AU108)<=$AE108),SUM(SUM(SUM(SUM($I108,$K108,$J108,$L108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AR108:$AT108)),$AU108),IF(AND($AK108=\"FWP2\",$AH108=TRUE,SUM(SUM(SUM($AI108*FctrChngDts!$B$13)*$L108),$AU108)>$AE108),$AE108,IF(AND($AK108=\"FWP2\",$AH108=TRUE,SUM(SUM(SUM($AI108*FctrChngDts!$B$13)*$L108),$AU108)<=$AE108),SUM(SUM(SUM($AI108*FctrChngDts!$B$13)*$L108),$AU108),IF(AND($Z108=\"Winter\",$AK108=\"SSP2\",$AH108=TRUE,SUM(SUM(SUM(SUM($K108,$L108)*SUM($AI108*FctrChngDts!$B$13))*$AG108),$AU108)>$AE108),$AE108,IF(AND($Z108=\"Winter\",$AK108=\"SSP2\",$AH108=TRUE,SUM(SUM(SUM(SUM($K108,$L108)*SUM($AI108*FctrChngDts!$B$13))*$AG108),$AU108)<=$AE108),SUM(SUM(SUM(SUM($K108,$L108)*SUM($AI108*FctrChngDts!$B$13))*$AG108),$AU108),IF(AND($Z108=\"Summer\",$AK108=\"SSP2\",$AH108=TRUE,SUM(SUM(SUM(SUM($K108,$L108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AR108:$AT108)),$AU108)>$AE108),$AE108,IF(AND($Z108=\"Summer\",$AK108=\"SSP2\",$AH108=TRUE,SUM(SUM(SUM(SUM($K108,$L108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AR108:$AT108)),$AU108)<=$AE108),SUM(SUM(SUM(SUM($K108,$L108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AR108:$AT108)),$AU108),IF(AND($AK108=\"FWP2P3\",$AH108=TRUE,SUM(SUM(SUM(SUM($L108,$N108)*SUM($AI108*FctrChngDts!$B$13))*$AG108),$AU108)>$AE108),$AE108,IF(AND($AK108=\"FWP2P3\",$AH108=TRUE,SUM(SUM(SUM(SUM($L108,$N108)*SUM($AI108*FctrChngDts!$B$13))*$AG108),$AU108)<=$AE108),SUM(SUM(SUM(SUM($L108,$N108)*SUM($AI108*FctrChngDts!$B$13))*$AG108),$AU108),IF(AND($Z108=\"Winter\",$AK108=\"SSP2P3\",$AH108=TRUE,SUM(SUM(SUM(SUM($K108,$L108,$M108,$N108)*SUM($AI108*FctrChngDts!$B$13))*$AG108),$AU108)>$AE108),$AE108,IF(AND($Z108=\"Winter\",$AK108=\"SSP2P3\",$AH108=TRUE,SUM(SUM(SUM(SUM($K108,$L108,$M108,$N108)*SUM($AI108*FctrChngDts!$B$13))*$AG108),$AU108)<=$AE108),SUM(SUM(SUM(SUM($K108,$L108,$M108,$N108)*SUM($AI108*FctrChngDts!$B$13))*$AG108),$AU108),IF(AND($Z108=\"Summer\",$AK108=\"SSP2P3\",$AH108=TRUE,SUM(SUM(SUM(SUM($K108,$L108,$M108,$N108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AR108:$AT108)),$AU108)>$AE108),$AE108,IF(AND($Z108=\"Summer\",$AK108=\"SSP2P3\",$AH108=TRUE,SUM(SUM(SUM(SUM($K108,$L108,$M108,$N108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AR108:$AT108)),$AU108)<=$AE108),SUM(SUM(SUM(SUM($K108,$L108,$M108,$N108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AR108:$AT108)),$AU108),IF(AND($AK108=\"FWP3\",$AH108=TRUE,SUM(SUM(SUM($AI108*FctrChngDts!$B$13)*$N108),$AU108)>$AE108),$AE108,IF(AND($AK108=\"FWP3\",$AH108=TRUE,SUM(SUM(SUM($AI108*FctrChngDts!$B$13)*$N108),$AU108)<=$AE108),SUM(SUM(SUM($AI108*FctrChngDts!$B$13)*$N108),$AU108),IF(AND($Z108=\"Winter\",$AK108=\"SSP3\",$AH108=TRUE,SUM(SUM(SUM(SUM($M108,$N108)*SUM($AI108*FctrChngDts!$B$13))*$AG108),$AU108)>$AE108),$AE108,IF(AND($Z108=\"Winter\",$AK108=\"SSP3\",$AH108=TRUE,SUM(SUM(SUM(SUM($M108,$N108)*SUM($AI108*FctrChngDts!$B$13))*$AG108),$AU108)<=$AE108),SUM(SUM(SUM(SUM($M108,$N108)*SUM($AI108*FctrChngDts!$B$13))*$AG108),$AU108),IF(AND($Z108=\"Summer\",$AK108=\"SSP3\",$AH108=TRUE,SUM(SUM(SUM(SUM($M108,$N108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AR108:$AT108)),$AU108)>$AE108),$AE108,IF(AND($Z108=\"Summer\",$AK108=\"SSP3\",$AH108=TRUE,SUM(SUM(SUM(SUM($M108,$N108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AR108:$AT108)),$AU108)<=$AE108),SUM(SUM(SUM(SUM($M108,$N108)*SUM($AI108*FctrChngDts!$B$13))-SUM($AR108:$AT108)),$AU108),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I108>0,$AH108=FALSE),SUM($AR108*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I108>0,$AH108=TRUE),SUM($AX108*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I108>0,$AH108=FALSE),SUM($AS108*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I108>0,$AH108=TRUE),SUM($AY108*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I108>0,$AH108=FALSE),SUM($AT108*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I108>0,$AH108=TRUE),SUM($AZ108*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J108>0,$AH108=FALSE),SUM($AU108*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J108>0,$AH108=TRUE),SUM($BA108*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J108>0,$AH108=FALSE),SUM($AV108*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J108>0,$AH108=TRUE),SUM($BB108*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J108>0,$AH108=FALSE),SUM($AW108*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J108>0,$AH108=TRUE),SUM($BC108*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K108>0,$AH108=FALSE),SUM($AR108*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K108>0,$AH108=TRUE),SUM($AX108*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K108>0,$AH108=FALSE),SUM($AS108*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K108>0,$AH108=TRUE),SUM($AY108*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K108>0,$AH108=FALSE),SUM($AT108*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K108>0,$AH108=TRUE),SUM($AZ108*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L108>0,$AH108=FALSE),SUM($AU108*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L108>0,$AH108=TRUE),SUM($BA108*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L108>0,$AH108=FALSE),SUM($AV108*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L108>0,$AH108=TRUE),SUM($BB108*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L108>0,$AH108=FALSE),SUM($AW108*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L108>0,$AH108=TRUE),SUM($BC108*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M108>0,$AH108=FALSE),SUM($AR108*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M108>0,$AH108=TRUE),SUM($AX108*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M108>0,$AH108=FALSE),SUM($AS108*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M108>0,$AH108=TRUE),SUM($AY108*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M108>0,$AH108=FALSE),SUM($AT108*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M108>0,$AH108=TRUE),SUM($AZ108*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N108>0,$AH108=FALSE),SUM($AU108*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N108>0,$AH108=TRUE),SUM($BA108*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N108>0,$AH108=FALSE),SUM($AV108*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N108>0,$AH108=TRUE),SUM($BB108*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N108>0,$AH108=FALSE),SUM($AW108*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N108>0,$AH108=TRUE),SUM($BC108*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I108=0,0,IF(AND($I108>0,$K108>0,$AH108=FALSE),SUM($AR108/$P108*$I108),IF(AND($I108>0,$K108=0,$AH108=FALSE),$AR108,IF(AND($I108>0,$K108>0,$AH108=TRUE),ROUND(MIN($HU108,SUM(SUM($I108,$K108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA108,SUM(SUM($I108,$K108)*(FctrChngDts!$B$13)*$AI108)*$IA108)),0),IF(AND($I108>0,$K108=0,$AH108=TRUE),$AX108))))),0)","v":0},{"$f":"ROUND(IF($I108=0,0,IF(AND($I108>0,$K108>0,$AH108=FALSE),SUM($AS108/$P108*$I108),IF(AND($I108>0,$K108=0,$AH108=FALSE),$AS108,IF(AND($I108>0,$K108>0,$AH108=TRUE),ROUND(MIN(SUM($HU108-$BW108),SUM(SUM($I108,$K108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA108)*3),0),IF(AND($I108>0,$K108=0,$AH108=TRUE),$AY108))))),0)","v":0},0,{"$f":"IF($J108=0,0,IF(AND($J108>0,$L108=0,$N108=0,$AH108=FALSE,$AJ108=FALSE),ROUND(MIN($HX108,SUM($AU108,$BA108)),0),IF(AND($J108>0,$L108=0,$N108=0,$AH108=TRUE,$AJ108=FALSE),ROUND(MIN($HX108,SUM($AU108,SUM($J108*$AI108*FctrChngDts!$B$13))),0),IF(AND($J108>0,$L108>0,$N108=0,$AH108=FALSE,$AJ108=FALSE),ROUND(MIN($HX108,SUM(SUM($J108,$L108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA108,SUM(SUM($J108,$L108)*(FctrChngDts!$B$13)*$AI108)*$IA108)),0),IF(AND($J108>0,$L108>0,$N108=0,$AH108=TRUE,$AJ108=FALSE),ROUND(MIN($HX108,SUM(SUM(SUM(SUM($J108,$L108)*FctrChngDts!$C$11*$IA108),SUM(SUM($J108,$L108)*SUM(FctrChngDts!$B$13*$AI108)*$IA108)))),0),IF(AND($J108>0,$L108=0,$N108=0,$AH108=FALSE,$AJ108=TRUE),ROUND(MIN($HX108,SUM($AU108,$BA108)),0),IF(AND($J108>0,$L108=0,$N108=0,$AH108=TRUE,$AJ108=TRUE),ROUND(MIN($HX108,SUM($AU108,SUM($J108*$AI108*FctrChngDts!$B$13))),0),IF(AND($J108>0,$L108>0,$N108=0,$AH108=FALSE,$AJ108=TRUE),ROUND(MIN($HX108,SUM(SUM($J108,$L108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA108,SUM(SUM($J108,$L108)*(FctrChngDts!$B$13)*$AI108)*$IA108)),0),IF(AND($J108>0,$L108>0,$N108=0,$AH108=TRUE,$AJ108=TRUE),ROUND(MIN($HX108,SUM(SUM(SUM(SUM($J108,$L108)*FctrChngDts!$C$12*$IA108),SUM(SUM($J108,$L108)*SUM(FctrChngDts!$B$13*$AI108)*$IA108)))),0))))))))))","v":0},{"$f":"IF($J108=0,0,IF(AND($J108>0,$L108=0,$N108=0,$AH108=FALSE,$AJ108=FALSE),ROUND(MIN(SUM($HX108-$BZ108),SUM($AU108*3)),0),IF(AND($J108>0,$L108=0,$N108=0,$AH108=TRUE,$AJ108=FALSE),ROUND(MIN(SUM($HX108-$BZ108),SUM(SUM($J108,$L108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA108)*3),0),IF(AND($J108>0,$L108>0,$N108=0,$AH108=FALSE,$AJ108=FALSE),ROUND(MIN(SUM($HX108-$BZ108),SUM(SUM($J108,$L108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA108)*3),0),IF(AND($J108>0,$L108>0,$N108=0,$AH108=TRUE,$AJ108=FALSE),ROUND(MIN(SUM($HX108-$BZ108),SUM(SUM($J108,$L108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA108)*3),0),IF(AND($J108>0,$L108=0,$N108=0,$AH108=FALSE,$AJ108=TRUE),ROUND(MIN(SUM($HX108-$BZ108),SUM($AU108*3)),0),IF(AND($J108>0,$L108=0,$N108=0,$AH108=TRUE,$AJ108=TRUE),ROUND(MIN(SUM($HX108-$BZ108),SUM(SUM($J108,$L108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA108)*3),0),IF(AND($J108>0,$L108>0,$N108=0,$AH108=FALSE,$AJ108=TRUE),ROUND(MIN(SUM($HX108-$BZ108),SUM(SUM($J108,$L108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA108)*3),0),IF(AND($J108>0,$L108>0,$N108=0,$AH108=TRUE,$AJ108=TRUE),ROUND(MIN(SUM($HX108-$BZ108),SUM(SUM($J108,$L108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA108)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K108=0,0,IF(AND($I108>0,$K108>0,$M108=0,$AH108=FALSE),SUM($AR108-$BW108),IF(AND($I108=0,$K108>0,$M108>0,$AH108=FALSE),SUM($AR108/$P108*$K108),IF(AND($I108=0,$K108>0,$M108=0,$AH108=FALSE),$AR108,IF($K108=0,0,IF(AND($I108>0,$K108>0,$M108=0,$AH108=TRUE),ROUND(MIN($HV108,SUM(SUM($I108,$K108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB108,SUM(SUM($I108,$K108)*(FctrChngDts!$B$13)*$AI108)*$IB108)),0),IF(AND($I108=0,$K108>0,$M108>0,$AH108=TRUE),ROUND(MIN($HV108,SUM(SUM($I108,$K108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB108,SUM(SUM($I108,$K108)*(FctrChngDts!$B$13)*$AI108)*$IB108)),0),IF(AND($I108=0,$K108>0,$M108=0,$AH108=TRUE),$AX108)))))))),0)","v":0},{"$f":"ROUND(IF($K108=0,0,IF(AND($I108>0,$K108>0,$M108=0,$AH108=FALSE),SUM($AS108-$BX108),IF(AND($I108=0,$K108>0,$M108>0,$AH108=FALSE),SUM($AS108/$P108*$K108),IF(AND($I108=0,$K108>0,$M108=0,$AH108=FALSE),$AS108,IF($K108=0,0,IF(AND($I108>0,$K108>0,$M108=0,$AH108=TRUE),ROUND(MIN(SUM($HV108-$BW108),SUM(SUM($I108,$K108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB108)*3),0),IF(AND($I108=0,$K108>0,$M108>0,$AH108=TRUE),ROUND(MIN(SUM($HV108-$BW108),SUM(SUM($I108,$K108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB108)*3),0),IF(AND($I108=0,$K108>0,$M108=0,$AH108=TRUE),$AY108)))))))),0)","v":0},0,{"$f":"IF($L108=0,0,IF(AND($J108>0,$L108>0,$N108=0,$AH108=FALSE,$AJ108=FALSE),ROUND(MIN($HY108,SUM(SUM($J108,$L108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB108,SUM(SUM($J108,$L108)*(FctrChngDts!$B$13)*$AI108)*$IB108)),0),IF(AND($J108>0,$L108>0,$N108=0,$AH108=TRUE,$AJ108=FALSE),ROUND(MIN($HY108,SUM(SUM(SUM(SUM($J108,$L108)*FctrChngDts!$C$11*$IB108),SUM(SUM($J108,$L108)*SUM(FctrChngDts!$B$13*$AI108)*$IB108)))),0),IF(AND($J108=0,$L108>0,$N108=0,$AH108=FALSE,$AJ108=FALSE),ROUND(MIN($HY108,SUM($L108*FctrChngDts!$C$11)),0),IF(AND($J108=0,$L108>0,$N108=0,$AH108=TRUE,$AJ108=FALSE),ROUND(MIN($HY108,SUM(SUM(SUM(SUM($J108,$L108)*FctrChngDts!$C$11*$IB108),SUM(SUM($J108,$L108)*SUM(FctrChngDts!$B$13*$AI108)*$IB108)))),0),IF(AND($J108>0,$L108>0,$N108=0,$AH108=FALSE,$AJ108=TRUE),ROUND(MIN($HY108,SUM(SUM($J108,$L108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB108,SUM(SUM($J108,$L108)*(FctrChngDts!$B$13)*$AI108)*$IB108)),0),IF(AND($J108>0,$L108>0,$N108=0,$AH108=TRUE,$AJ108=TRUE),ROUND(MIN($HY108,SUM(SUM(SUM(SUM($J108,$L108)*FctrChngDts!$C$12*$IB108),SUM(SUM($J108,$L108)*SUM(FctrChngDts!$B$13*$AI108)*$IB108)))),0),IF(AND($J108=0,$L108>0,$N108=0,$AH108=FALSE,$AJ108=TRUE),ROUND(MIN($HY108,SUM($L108*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J108=0,$L108>0,$N108=0,$AH108=TRUE,$AJ108=TRUE),ROUND(MIN($HY108,SUM(SUM(SUM(SUM($J108,$L108)*FctrChngDts!$C$12*$IB108),SUM(SUM($J108,$L108)*SUM(FctrChngDts!$B$13*$AI108)*$IB108)))),0))))))))))","v":0},{"$f":"IF($L108=0,0,IF(AND($J108>0,$L108>0,$N108=0,$AH108=FALSE,$AJ108=FALSE),ROUND(MIN(SUM($HY108-$CF108),SUM(SUM($J108,$L108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB108)*3),0),IF(AND($J108>0,$L108>0,$N108=0,$AH108=TRUE,$AJ108=FALSE),ROUND(MIN(SUM($HY108-$CF108),SUM(SUM($J108,$L108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB108)*3),0),IF(AND($J108=0,$L108>0,$N108=0,$AH108=FALSE,$AJ108=FALSE),ROUND(MIN(SUM($HY108-$CF108),SUM($AU108*3)),0),IF(AND($J108=0,$L108>0,$N108=0,$AH108=TRUE,$AJ108=FALSE),ROUND(MIN(SUM($HY108-$CF108),SUM(SUM($J108,$L108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB108)*3),0),IF(AND($J108>0,$L108>0,$N108=0,$AH108=FALSE,$AJ108=TRUE),ROUND(MIN(SUM($HY108-$CF108),SUM(SUM($J108,$L108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB108)*3),0),IF(AND($J108>0,$L108>0,$N108=0,$AH108=TRUE,$AJ108=TRUE),ROUND(MIN(SUM($HY108-$CF108),SUM(SUM($J108,$L108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB108)*3),0),IF(AND($J108=0,$L108>0,$N108=0,$AH108=FALSE,$AJ108=TRUE),ROUND(MIN(SUM($HY108-$CF108),SUM($AU108*3)),0),IF(AND($J108=0,$L108>0,$N108=0,$AH108=TRUE,$AJ108=TRUE),ROUND(MIN(SUM($HY108-$CF108),SUM(SUM($J108,$L108)*IF($AJ108=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB108)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S108>0,Account!$AG$2=TRUE,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH108=FALSE),SUM(Usage!$BW108:$CB108)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V108>0,Account!$AG$2=TRUE,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH108=FALSE),SUM(Usage!$CC108:$CH108)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y108>0,Account!$AG$2=TRUE,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH108=FALSE),SUM(Usage!$CI108:$CN108)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH108=TRUE,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S108),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S108)),2)","v":0},{"$f":"ROUND(IF(OR($AH108=TRUE,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V108),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V108)),2)","v":0},{"$f":"IF(OR($AH108=TRUE,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y108),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y108))","v":0},{"$f":"ROUND(IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW108),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW108)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX108),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX108)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY108),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY108)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ108),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ108)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA108),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA108)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB108),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB108)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S108),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC108),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC108)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD108),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD108)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE108),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE108)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF108),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF108)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG108),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG108)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH108),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH108)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V108),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI108),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI108))","v":0},{"$f":"IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ108),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ108))","v":0},{"$f":"IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK108),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK108))","v":0},{"$f":"IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL108),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL108))","v":0},{"$f":"IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM108),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM108))","v":0},{"$f":"IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN108),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN108))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y108)","v":0},0,0,0,0,{"$f":"IF($DW108>IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV108*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV108*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW108-IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV108*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV108*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV108<$DW108,SUM($DW108-$DV108),0))","v":0},{"$f":"IF(OR(AND($D108<=FctrChngDts!$B$14,Usage!$E108>FctrChngDts!$B$14),AND(Usage!$D108<=FctrChngDts!$C$14,Usage!$E108>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW108),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX108),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY108),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ108),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA108),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB108),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC108),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD108),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE108),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF108),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG108),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH108),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI108)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ108)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK108)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL108)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM108)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN108)","v":0},0,{"$f":"IF(AND($S108>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E108<>\"D-CARE\",Tenant!$F108=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET108=TRUE,$S108>0,$V108=0),SUM(SUM($BW108:$CB108)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET108=TRUE,$S108>0,$V108>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW108:$CB108)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET108=TRUE,$S108>0,$V108>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW108:$CB108)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S108>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S108>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S108>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV108=TRUE,$S108>0,$V108=0),SUM(SUM($BW108:$CB108)*'CRS1'!$P$2),IF(AND($EV108=TRUE,$S108>0,$V108>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW108:$CB108)*'CRS1'!$P$2),IF(AND($EV108=TRUE,$S108>0,$V108>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW108:$CB108)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S108>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX108=TRUE,$S108>0,$V108=0),SUM(SUM($BW108:$CB108)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX108=TRUE,$S108>0,$V108>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW108:$CB108)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX108=TRUE,$S108>0,$V108>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW108:$CB108)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S108>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ108=TRUE,$S108>0),SUM(SUM($BW108:$CB108)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V108>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E108<>\"D-CARE\",Tenant!$F108=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB108=TRUE,$S108>0,$V108>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC108:$CH108)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB108=TRUE,$S108>0,$V108>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC108:$CH108)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB108=TRUE,$V108>0,$Y108>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC108:$CH108)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB108=TRUE,$V108>0,$Y108>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC108:$CH108)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB108=TRUE,$S108=0,$V108>0,$Y108=0),SUM(SUM($CC108:$CH108)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V108>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V108>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V108>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD108=TRUE,$S108>0,$V108>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC108:$CH108)*'CRS2'!$P$2),IF(AND($FD108=TRUE,$S108>0,$V108>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC108:$CH108)*'CRS2'!$P$2),IF(AND($FD108=TRUE,$V108>0,$Y108>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC108:$CH108)*'CRS2'!$P$2),IF(AND($FD108=TRUE,$V108>0,$Y108>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC108:$CH108)*'CRS2'!$P$2),IF(AND($FD108=TRUE,$S108=0,$V108>0,$Y108=0),SUM(SUM($CC108:$CH108)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V108>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF108=TRUE,$S108>0,$V108>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC108:$CH108)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF108=TRUE,$S108>0,$V108>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC108:$CH108)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF108=TRUE,$V108>0,$Y108>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC108:$CH108)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF108=TRUE,$V108>0,$Y108>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC108:$CH108)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF108=TRUE,$S108=0,$V108>0,$Y108=0),SUM(SUM($CC108:$CH108)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V108>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH108=TRUE,$V108>0),SUM(SUM($CC108:$CH108)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y108>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E108<>\"D-CARE\",Tenant!$F108=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ108=TRUE,$V108=0,$Y108>0),SUM(SUM($CI108:$CN108)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ108=TRUE,$V108>0,$Y108>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI108:$CN108)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ108=TRUE,$V108>0,$Y108>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI108:$CN108)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y108>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y108>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y108>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL108=TRUE,$V108=0,$Y108>0),SUM(SUM($CI108:$CN108)*'CRS3'!$P$2),IF(AND($FL108=TRUE,$V108>0,$Y108>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI108:$CN108)*'CRS3'!$P$2),IF(AND($FL108=TRUE,$V108>0,$Y108>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI108:$CN108)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y108>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN108=TRUE,$V108=0,$Y108>0),SUM(SUM($CI108:$CN108)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN108=TRUE,$V108>0,$Y108>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI108:$CN108)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN108=TRUE,$V108>0,$Y108>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI108:$CN108)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y108>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP108=TRUE,$Y108>0),SUM(SUM($CI108:$CN108)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR108:$FT108))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO108:$CQ108,$FR108:$FT108))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA108:$EF108)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG108:$EL108)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM108:$ER108)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV108,$CO108:$CQ108,$EA108:$ER108)/$P108)*$S108*FctrChngDts!$B$15),SUM(SUM(SUM($DV108,$CO108:$CQ108,$FR108:$FT108)/$P108)*$S108*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV108,$CO108:$CQ108,$EA108:$ER108)/$P108)*$V108*FctrChngDts!$B$15),SUM(SUM(SUM($DV108,$CO108:$CQ108,$FR108:$FT108)/$P108)*$V108*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV108,$CO108:$CQ108,$EA108:$ER108)/$P108)*$Y108*FctrChngDts!$B$15),SUM(SUM(SUM($DV108,$CO108:$CQ108,$FR108:$FT108)/$P108)*$Y108*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA108*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI108*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ108*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ108,$FU108,$GF108,$GZ108:$HE108),IF(Account!$Q$2=TRUE,SUM($DZ108,$FV108,$GF108,$GZ108:$HE108),SUM($DZ108,$ES108,$FU108:$FV108,$GF108,$GZ108:$HE108)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E108),Usage!$P108,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D108,FctrChngDts!$C$17<=Usage!$E108),SUM(FctrChngDts!$C$17-Usage!$D108),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E108),Usage!$P108,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D108,FctrChngDts!$C$19<=Usage!$E108),SUM(FctrChngDts!$C$19-Usage!$D108),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK108*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK108*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL108*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL108*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D108))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A108,Tenant!$A:$J,8,FALSE)=TRUE,$GG108<0),0,SUM(SUM(SUM($GG108/$P108*$GP108)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A108,Tenant!$A:$J,8,FALSE)=TRUE,$GG108<0),0,SUM(SUM(SUM($GG108/$P108*$GQ108)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D108))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A108,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV108*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A108,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW108*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU108:$DA108,$EU108,$EA108:$EF108,$FA108)-SUM(SUM($BW108:$CB108)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD108:$DJ108,$FC108,$EG108:$EL108,$FI108)-SUM(SUM($CC108:$CH108)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM108:$DS108,$FK108,$EM108:$ER108,$FQ108)-SUM(SUM($CI108:$CN108)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO108,$CU108:$DA108,$EU108,$EW108,$EY108,$EA108:$EF108,$FA108,$CP108,$DD108:$DJ108,$FC108,$FE108,$FG108,$EG108:$EL108,$FI108)/$P108*$S108)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO108,$CU108:$DA108,$EU108,$EW108,$EY108,$EA108:$EF108,$FA108,$CP108,$DD108:$DJ108,$FC108,$FE108,$FG108,$EG108:$EL108,$FI108)/$P108*$V108)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ108,$DM108:$DS108,$FK108,$FM108,$FO108,$EM108:$ER108,$FQ108)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D108,BslnAllctnCrrnt!$A$1<=$E108),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK108=\"FSP1\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$Q108,BslnAllctnCrrnt!$A$1<$R108),SUM(BslnAllctnCrrnt!$A$1-$Q108),IF(AND($AK108=\"FSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$Q108,BslnAllctnCrrnt!$A$1<$R108),SUM(BslnAllctnCrrnt!$A$1-$Q108),IF(AND($AK108=\"FSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),$I108,IF(AND($AK108=\"SSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$Q108,BslnAllctnCrrnt!$A$1<$R108),SUM(BslnAllctnCrrnt!$A$1-$Q108),IF(AND($AK108=\"SSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),$I108,0)))))","v":0},{"$f":"IF(AND($AK108=\"FSP1\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$Q108,BslnAllctnCrrnt!$A$1<$R108),SUM($I108-$HG108),IF(AND($AK108=\"FSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$Q108,BslnAllctnCrrnt!$A$1<$R108),SUM($I108-$HG108),IF(AND($AK108=\"FSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM($I108-$HG108),IF(AND($AK108=\"SSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$Q108,BslnAllctnCrrnt!$A$1<$R108),SUM($I108-$HG108),IF(AND($AK108=\"SSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM($I108-$HG108),0)))))","v":0},{"$f":"IF(AND($AK108=\"SSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$Q108,BslnAllctnCrrnt!$A$1<$R108),0,IF(AND(FctrChngDts!$A$2>=$D108,FctrChngDts!$B$2<$E108),IF(AND($AK108=\"SSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM(BslnAllctnCrrnt!$A$1-$T108),0),IF(AND($AK108=\"FSP2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM(BslnAllctnCrrnt!$A$1-$T108),IF(AND($AK108=\"FSP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM(BslnAllctnCrrnt!$A$1-$T108),IF(AND($AK108=\"FSP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$W108,BslnAllctnCrrnt!$A$1<$X108),$K108,IF(AND($AK108=\"FSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$Q108,BslnAllctnCrrnt!$A$1<$R108),0,IF(AND($AK108=\"FSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM(BslnAllctnCrrnt!$A$1-$T108),IF(AND($AK108=\"SSP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM(BslnAllctnCrrnt!$A$1-$T108),IF(AND($AK108=\"SSP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$W108,BslnAllctnCrrnt!$A$1<$X108),$K108,0)))))))))","v":0},{"$f":"IF(AND($AK108=\"SSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$Q108,BslnAllctnCrrnt!$A$1<$R108),SUM($K108-$HI108),IF(AND($AK108=\"SSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM($K108-$HI108),IF(AND($AK108=\"FSP2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM($K108-$HI108),IF(AND($AK108=\"FSP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM($K108-$HI108),IF(AND($AK108=\"FSP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$W108,BslnAllctnCrrnt!$A$1<$X108),SUM($K108-$HI108),IF(AND($AK108=\"FSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$Q108,BslnAllctnCrrnt!$A$1<$R108),SUM($K108-$HI108),IF(AND($AK108=\"FSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM($K108-$HI108),IF(AND($AK108=\"SSP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM($K108-$HI108),IF(AND($AK108=\"SSP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$W108,BslnAllctnCrrnt!$A$1<$X108),SUM($K108-$HI108),0)))))))))","v":0},{"$f":"IF(AND($AK108=\"FSP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),0,IF(AND($AK108=\"FSP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$W108,BslnAllctnCrrnt!$A$1<$X108),SUM(BslnAllctnCrrnt!$A$1-$W108),IF(AND($AK108=\"FSP3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$W108,BslnAllctnCrrnt!$A$1<$X108),SUM(BslnAllctnCrrnt!$A$1-$W108),0)))","v":0},{"$f":"IF(AND($AK108=\"FSP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM($M108-$HK108),IF(AND($AK108=\"FSP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$W108,BslnAllctnCrrnt!$A$1<$X108),SUM($M108-$HK108),IF(AND($AK108=\"FSP3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$W108,BslnAllctnCrrnt!$A$1<$X108),SUM($M108-$HK108),0)))","v":0},{"$f":"IF(AND($AK108=\"FWP1\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$Q108,BslnAllctnCrrnt!$A$1<$R108),SUM(BslnAllctnCrrnt!$A$1-$Q108),IF(AND($AK108=\"FWP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$Q108,BslnAllctnCrrnt!$A$1<$R108),SUM(BslnAllctnCrrnt!$A$1-$Q108),IF(AND($AK108=\"FWP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),$J108,IF(AND(FctrChngDts!$A$2>=$D108,FctrChngDts!$B$2<$E108),IF(AND($AK108=\"SSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$Q108,BslnAllctnCrrnt!$A$1<$R108),SUM(BslnAllctnCrrnt!$A$1-$Q108),0),IF(AND($AK108=\"SSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),$J108,0)))))","v":0},{"$f":"IF(AND($AK108=\"FWP1\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$Q108,BslnAllctnCrrnt!$A$1<$R108),SUM($J108-$HM108),IF(AND($AK108=\"FWP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$Q108,BslnAllctnCrrnt!$A$1<$R108),SUM($J108-$HM108),IF(AND($AK108=\"FWP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM($J108-$HM108),IF(AND($AK108=\"SSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$Q108,BslnAllctnCrrnt!$A$1<$R108),SUM($J108-$HM108),IF(AND($AK108=\"SSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM($J108-$HM108),0)))))","v":0},{"$f":"IF(AND($AK108=\"FWP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$Q108,BslnAllctnCrrnt!$A$1<$R108),0,IF(AND($AK108=\"FWP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM(BslnAllctnCrrnt!$A$1-$T108),IF(AND($AK108=\"FWP2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM(BslnAllctnCrrnt!$A$1-$T108),IF(AND($AK108=\"FWP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM(BslnAllctnCrrnt!$A$1-$T108),IF(AND($AK108=\"FWP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$W108,BslnAllctnCrrnt!$A$1<$X108),$L108,IF(AND($AK108=\"SSP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM(BslnAllctnCrrnt!$A$1-$T108),IF(AND($AK108=\"SSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$Q108,BslnAllctnCrrnt!$A$1<$R108),0,IF(AND($AK108=\"SSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM(BslnAllctnCrrnt!$A$1-$T108),0))))))))","v":0},{"$f":"IF(AND($AK108=\"FWP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$Q108,BslnAllctnCrrnt!$A$1<$R108),SUM($L108-$HO108),IF(AND($AK108=\"FWP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM($L108-$HO108),IF(AND($AK108=\"FWP2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM($L108-$HO108),IF(AND($AK108=\"FWP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM($L108-$HO108),IF(AND($AK108=\"FWP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$W108,BslnAllctnCrrnt!$A$1<$X108),SUM($L108-$HO108),IF(AND($AK108=\"SSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$Q108,BslnAllctnCrrnt!$A$1<$R108),SUM($L108-$HO108),IF(AND($AK108=\"SSP1P2\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM($L108-$HO108),0)))))))","v":0},{"$f":"IF(AND($AK108=\"FWP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),0,IF(AND($AK108=\"FWP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$W108,BslnAllctnCrrnt!$A$1<$X108),SUM(BslnAllctnCrrnt!$A$1-$W108),IF(AND($AK108=\"FWP3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$W108,BslnAllctnCrrnt!$A$1<$X108),SUM(BslnAllctnCrrnt!$A$1-$W108),IF(AND($AK108=\"SSP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),0,IF(AND($AK108=\"SSP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$W108,BslnAllctnCrrnt!$A$1<$X108),SUM(BslnAllctnCrrnt!$A$1-$W108),0)))))","v":0},{"$f":"IF(AND($AK108=\"FWP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM($N108-$HQ108),IF(AND($AK108=\"FWP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$W108,BslnAllctnCrrnt!$A$1<$X108),SUM($N108-$HQ108),IF(AND($AK108=\"FWP3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$W108,BslnAllctnCrrnt!$A$1<$X108),SUM($N108-$HQ108),IF(AND($AK108=\"SSP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$T108,BslnAllctnCrrnt!$A$1<$U108),SUM($N108-$HQ108),IF(AND($AK108=\"SSP2P3\",$HF108=TRUE,BslnAllctnCrrnt!$A$1>=$W108,BslnAllctnCrrnt!$A$1<$X108),SUM($N108-$HQ108),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[110,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G111),0,IF($F111<=$G111,SUM($G111-$F111),IF($F111>$G111,SUM((Account!$L$2-Usage!$F111)+Usage!$G111+1))))","v":0},{"$f":"IF($Q111=0,0,IF($R111=0,0,IF(AND($Q111<FctrChngDts!$A$2,$R111>=FctrChngDts!$A$2),SUM($R111-FctrChngDts!$A$2+1),IF(AND($Q111>=FctrChngDts!$A$2,$R111>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q111),IF(AND($Q111>=FctrChngDts!$A$2,$R111<FctrChngDts!$B$2),SUM($R111-$Q111+1),0)))))","v":0},{"$f":"IF($Q111=0,0,IF($R111=0,0,IF(AND($Q111<FctrChngDts!$A$2,$R111>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q111),IF(AND($Q111<FctrChngDts!$A$2,$R111<FctrChngDts!$A$2),SUM($R111-$Q111+1),IF(AND($Q111>FctrChngDts!$A$2,$R111>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R111+1),0)))))","v":0},{"$f":"IF($T111=0,0,IF($U111=0,0,IF(AND($T111<FctrChngDts!$A$2,$U111>=FctrChngDts!$A$2),SUM($U111-FctrChngDts!$A$2+1),IF(AND($T111>=FctrChngDts!$A$2,$U111<FctrChngDts!$B$2),SUM($U111-$T111+1),IF(AND($T111>=FctrChngDts!$A$2,$U111>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T111)<0),0,IF(AND($T111>=FctrChngDts!$A$2,$U111>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T111),0))))))","v":0},{"$f":"IF($T111=0,0,IF($U111=0,0,IF(AND($T111<FctrChngDts!$A$2,$U111>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T111),IF(AND($T111>=FctrChngDts!$B$2,$U111>=FctrChngDts!$B$2),SUM($U111-$T111+1),IF(AND($T111<FctrChngDts!$A$2,$U111<FctrChngDts!$A$2),SUM($U111-$T111+1),IF(AND($T111>=FctrChngDts!$A$2,$U111>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U111+1),0))))))","v":0},{"$f":"IF($W111=0,0,IF($X111=0,0,IF(AND($W111>=FctrChngDts!$A$2,$X111>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W111)<0),0,IF(AND($W111>=FctrChngDts!$A$2,$X111>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W111),IF(AND($W111>=FctrChngDts!$A$2,$X111<FctrChngDts!$B$2),SUM($X111-$W111+1),IF(AND($W111<FctrChngDts!$A$2,$X111>=FctrChngDts!$A$2),SUM($X111-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W111=0,0,IF($X111=0,0,IF(AND($W111<FctrChngDts!$A$2,$X111<FctrChngDts!$A$2),SUM($X111-$W111+1),IF(AND($W111>=FctrChngDts!$A$2,$X111>=FctrChngDts!$B$2,SUM($X111-FctrChngDts!$B$2+1)<=$Y111),SUM($X111-FctrChngDts!$B$2+1),IF(AND($W111>=FctrChngDts!$A$2,$X111>=FctrChngDts!$B$2),SUM($X111-$W111+1),IF(AND($W111<FctrChngDts!$A$2,$X111>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W111),0))))))","v":0},{"$f":"IF(AND($D111>=FctrChngDts!$C$2,$E111<FctrChngDts!$E$2),\"1\",IF(AND($D111>=FctrChngDts!$E$2,$E111<FctrChngDts!$G$2),\"2\",IF(AND($D111>=FctrChngDts!$G$2,$E111<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D111>=FctrChngDts!$D$2,,IF(AND($D111>=FctrChngDts!$C$2,$D111<=FctrChngDts!$D$2),$D111,IF(AND($D111>=FctrChngDts!$C$2,$D111>=FctrChngDts!$D$2,$E111>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D111>FctrChngDts!$D$2,,IF($D111=FctrChngDts!$D$2,$D111,IF(AND($D111>=FctrChngDts!$C$2,$E111<FctrChngDts!$D$2),$E111,IF(AND($D111>=FctrChngDts!$C$2,$E111>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D111>=FctrChngDts!$D$2,$E111>=FctrChngDts!$D$2,$E111>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E111<FctrChngDts!$D$2,$E111<=FctrChngDts!$D$2),$E111,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D111<FctrChngDts!$E$2,$E111<FctrChngDts!$E$2),,IF($D111>FctrChngDts!$F$2,,IF(AND($D111>=FctrChngDts!$E$2,$D111<=FctrChngDts!$F$2),$D111,IF(AND($D111>=FctrChngDts!$E$2,$D111>=FctrChngDts!$F$2,$E111>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D111>FctrChngDts!$F$2,,IF($E111=FctrChngDts!$F$2,$E111,IF(AND($D111<FctrChngDts!$E$2,$E111<=FctrChngDts!$F$2),$E111,IF(AND($D111>=FctrChngDts!$E$2,$E111<FctrChngDts!$F$2),$E111,IF(AND($D111>=FctrChngDts!$E$2,$E111>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D111>=FctrChngDts!$F$2,$E111>=FctrChngDts!$F$2,$E111>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D111<FctrChngDts!$G$2,$E111<FctrChngDts!$G$2),,IF($D111>FctrChngDts!$H$2,,IF(AND($D111>=FctrChngDts!$G$2,$D111<=FctrChngDts!$H$2),$D111,IF(AND($D111>=FctrChngDts!$G$2,$D111>=FctrChngDts!$H$2,$E111>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D111>FctrChngDts!$H$2,,IF($E111=FctrChngDts!$H$2,$E111,IF(AND($D111<FctrChngDts!$G$2,$E111<=FctrChngDts!$H$2),$E111,IF(AND($D111>=FctrChngDts!$G$2,$E111<FctrChngDts!$H$2),$E111,IF(AND($D111>=FctrChngDts!$G$2,$E111>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D111>=FctrChngDts!$H$2,$E111>=FctrChngDts!$H$2,$E111>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A111,Tenant!$A111:$J410,6,FALSE)","v":0},{"$f":"VLOOKUP($A111,Tenant!$A111:$J410,7,FALSE)","v":0},{"$f":"VLOOKUP($A111,Tenant!$A111:$J410,10,FALSE)","v":0},0,{"$f":"IF(AND($AK111=\"FSP2\",$AJ111=FALSE,$HF111=FALSE),SUM($K111*FctrChngDts!$C$9),IF(AND($AK111=\"FSP2\",$AJ111=TRUE,$HF111=FALSE),SUM($K111*FctrChngDts!$C$10),IF(AND($AK111=\"FSP2P3\",$AJ111=FALSE,$HF111=FALSE),SUM(SUM($K111,$M111)*FctrChngDts!$C$9),IF(AND($AK111=\"FSP2P3\",$AJ111=TRUE,$HF111=FALSE),SUM(SUM($K111,$M111)*FctrChngDts!$C$10),IF(AND($AK111=\"FSP3\",$AJ111=FALSE,$HF111=FALSE),SUM($M111*FctrChngDts!$C$9),IF(AND($AK111=\"FSP3\",$AJ111=TRUE,$HF111=FALSE),SUM($M111*FctrChngDts!$C$10),IF(AND($AK111=\"FSP1\",$AJ111=FALSE,$HF111=FALSE),SUM($I111*FctrChngDts!$C$9),IF(AND($AK111=\"FSP1\",$AJ111=TRUE,$HF111=FALSE),SUM($I111*FctrChngDts!$C$10),IF(AND($AK111=\"FSP1P2\",$AJ111=FALSE,$HF111=FALSE),SUM(SUM($I111,$K111)*FctrChngDts!$C$9),IF(AND($AK111=\"FSP1P2\",$AJ111=TRUE,$HF111=FALSE),SUM(SUM($I111,$K111)*FctrChngDts!$C$10),IF(AND($Z111=\"Summer\",$AK111=\"SSP2P3\",$AJ111=FALSE,$HF111=FALSE),SUM(SUM(SUM(SUM($K111,$M111)*FctrChngDts!$C$9),SUM(SUM($L111,$N111)*FctrChngDts!$C$11))*$AF111),IF(AND($Z111=\"Summer\",$AK111=\"SSP2P3\",$AJ111=TRUE,$HF111=FALSE),SUM(SUM(SUM(SUM($K111,$M111)*FctrChngDts!$C$10),SUM(SUM($L111,$N111)*FctrChngDts!$C$12))*$AF111),IF(AND($Z111=\"Winter\",$AK111=\"SSP2P3\",$AJ111=FALSE,$HF111=FALSE),SUM(SUM(SUM(SUM($K111,$M111)*FctrChngDts!$C$9),SUM(SUM($L111,$N111)*FctrChngDts!$C$11))-$AO111),IF(AND($Z111=\"Winter\",$AK111=\"SSP2P3\",$AJ111=TRUE,$HF111=FALSE),SUM(SUM(SUM(SUM($K111,$M111)*FctrChngDts!$C$10),SUM(SUM($L111,$N111)*FctrChngDts!$C$12))-$AO111),IF(AND($Z111=\"Summer\",$AK111=\"SSP1P2\",$AJ111=FALSE,$HF111=FALSE),SUM(SUM(SUM(SUM($I111,$K111)*FctrChngDts!$C$9),SUM(SUM($J111,$L111)*FctrChngDts!$C$11))*$AF111),IF(AND($Z111=\"Summer\",$AK111=\"SSP1P2\",$AJ111=TRUE,$HF111=FALSE),SUM(SUM(SUM(SUM($I111,$K111)*FctrChngDts!$C$10),SUM(SUM($J111,$L111)*FctrChngDts!$C$12))*$AF111),IF(AND($Z111=\"Winter\",$AK111=\"SSP1P2\",$AJ111=FALSE,$HF111=FALSE),SUM(SUM(SUM(SUM($I111,$K111)*FctrChngDts!$C$9),SUM(SUM($J111,$L111)*FctrChngDts!$C$11))-$AO111),IF(AND($Z111=\"Winter\",$AK111=\"SSP1P2\",$AJ111=TRUE,$HF111=FALSE),SUM(SUM(SUM(SUM($I111,$K111)*FctrChngDts!$C$10),SUM(SUM($J111,$L111)*FctrChngDts!$C$12))-$AO111),IF(AND($AK111=\"FSP2\",$AJ111=FALSE,$HF111=TRUE),SUM(SUM($HI111*FctrChngDts!$B$9),SUM($HJ111*FctrChngDts!$C$9)),IF(AND($AK111=\"FSP2\",$AJ111=TRUE,$HF111=TRUE),SUM(SUM($HI111*FctrChngDts!$B$10),SUM($HJ111*FctrChngDts!$C$10)),IF(AND($AK111=\"FSP2P3\",$AJ111=FALSE,$HF111=TRUE),SUM(SUM(SUM($HI111,$HK111)*FctrChngDts!$B$9),SUM(SUM($HJ111,$HL111)*FctrChngDts!$C$9)),IF(AND($AK111=\"FSP2P3\",$AJ111=TRUE,$HF111=TRUE),SUM(SUM(SUM($HI111,$HK111)*FctrChngDts!$B$10),SUM(SUM($HJ111,$HL111)*FctrChngDts!$C$10)),IF(AND($AK111=\"FSP3\",$AJ111=FALSE,$HF111=TRUE),SUM(SUM($HK111*FctrChngDts!$B$9),SUM($HL111*FctrChngDts!$C$9)),IF(AND($AK111=\"FSP3\",$AJ111=TRUE,$HF111=TRUE),SUM(SUM($HK111*FctrChngDts!$B$10),SUM($HL111*FctrChngDts!$C$10)),IF(AND($AK111=\"FSP1\",$AJ111=FALSE,$HF111=TRUE),SUM(SUM($HG111*FctrChngDts!$B$9),SUM($HH111*FctrChngDts!$C$9)),IF(AND($AK111=\"FSP1\",$AJ111=TRUE,$HF111=TRUE),SUM(SUM($HG111*FctrChngDts!$B$10),SUM($HH111*FctrChngDts!$C$10)),IF(AND($AK111=\"FSP1P2\",$AJ111=FALSE,$HF111=TRUE),SUM(SUM(SUM($HG111,$HI111)*FctrChngDts!$B$9),SUM(SUM($HH111,$HJ111)*FctrChngDts!$C$9)),IF(AND($AK111=\"FSP1P2\",$AJ111=TRUE,$HF111=TRUE),SUM(SUM(SUM($HG111,$HI111)*FctrChngDts!$B$10),SUM(SUM($HG111,$HI111)*FctrChngDts!$C$10)),IF(AND($Z111=\"Summer\",$AK111=\"SSP2P3\",$AJ111=FALSE,$HF111=TRUE),SUM(SUM(SUM(SUM($HI111,$HK111)*FctrChngDts!$B$9),SUM(SUM($HJ111,$HL111)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO111,$HQ111)*FctrChngDts!$B$11),SUM(SUM($HP111,$HR111)*FctrChngDts!$C$11))*$AF111),IF(AND($Z111=\"Summer\",$AK111=\"SSP2P3\",$AJ111=TRUE,$HF111=TRUE),SUM(SUM(SUM(SUM($HI111,$HK111)*FctrChngDts!$B$10),SUM(SUM($HJ111,$HL111)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO111,$HQ111)*FctrChngDts!$B$12),SUM(SUM($HP111,$HR111)*FctrChngDts!$C$12))*$AF111),IF(AND($Z111=\"Winter\",$AK111=\"SSP2P3\",$AJ111=FALSE,$HF111=TRUE),SUM(SUM(SUM(SUM($HI111,$HK111)*FctrChngDts!$B$9),SUM(SUM($HJ111,$HL111)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO111,$HQ111)*FctrChngDts!$B$11),SUM(SUM($HP111,$HR111)*FctrChngDts!$C$11))-$AO111),IF(AND($Z111=\"Winter\",$AK111=\"SSP2P3\",$AJ111=TRUE,$HF111=TRUE),SUM(SUM(SUM(SUM($HI111,$HK111)*FctrChngDts!$B$10),SUM(SUM($HO111,$HQ111)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO111,$HQ111)*FctrChngDts!$B$12),SUM(SUM($HP111,$HR111)*FctrChngDts!$C$12))-$AO111),IF(AND($Z111=\"Summer\",$AK111=\"SSP1P2\",$AJ111=FALSE,$HF111=TRUE),SUM(SUM(SUM(SUM($HG111,$HI111)*FctrChngDts!$B$9),SUM(SUM($HH111,$HJ111)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM111,$HO111)*FctrChngDts!$B$11),SUM(SUM($HN111,$HP111)*FctrChngDts!$C$11))*$AF111),IF(AND($Z111=\"Summer\",$AK111=\"SSP1P2\",$AJ111=TRUE,$HF111=TRUE),SUM(SUM(SUM(SUM($HG111,$HI111)*FctrChngDts!$B$10),SUM(SUM($HH111,$HJ111)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM111,$HO111)*FctrChngDts!$B$12),SUM(SUM($HN111,$HP111)*FctrChngDts!$C$12))*$AF111),IF(AND($Z111=\"Winter\",$AK111=\"SSP1P2\",$AJ111=FALSE,$HF111=TRUE),SUM(SUM(SUM(SUM($HG111,$HI111)*FctrChngDts!$B$9),SUM(SUM($HH111,$HJ111)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM111,$HO111)*FctrChngDts!$B$11),SUM(SUM($HN111,$HP111)*FctrChngDts!$C$11))-$AO111),IF(AND($Z111=\"Winter\",$AK111=\"SSP1P2\",$AJ111=TRUE,$HF111=TRUE),SUM(SUM(SUM(SUM($HG111,$HI111)*FctrChngDts!$B$10),SUM(SUM($HH111,$HJ111)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM111,$HO111)*FctrChngDts!$B$12),SUM(SUM($HN111,$HP111)*FctrChngDts!$C$12))-$AO111),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK111=\"FWP1\",$AJ111=FALSE,$HF111=FALSE),SUM($J111*FctrChngDts!$C$11),IF(AND($AK111=\"FWP1\",$AJ111=TRUE,$HF111=FALSE),SUM($J111*FctrChngDts!$C$12),IF(AND($AK111=\"FWP1P2\",$AJ111=FALSE,$HF111=FALSE),SUM(SUM($J111,$L111)*FctrChngDts!$C$11),IF(AND($AK111=\"FWP1P2\",$AJ111=TRUE,$HF111=FALSE),SUM(SUM($J111,$L111)*FctrChngDts!$C$12),IF(AND($AK111=\"FWP2\",$AJ111=FALSE,$HF111=FALSE),SUM($L111*FctrChngDts!$C$11),IF(AND($AK111=\"FWP2\",$AJ111=TRUE,$HF111=FALSE),SUM($L111*FctrChngDts!$C$12),IF(AND($AK111=\"FWP2P3\",$AJ111=FALSE,$HF111=FALSE),SUM(SUM($L111,$N111)*FctrChngDts!$C$11),IF(AND($AK111=\"FWP2P3\",$AJ111=TRUE,$HF111=FALSE),SUM(SUM($L111,$N111)*FctrChngDts!$C$12),IF(AND($AK111=\"FWP3\",$AJ111=FALSE,$HF111=FALSE),SUM($N111*FctrChngDts!$C$11),IF(AND($AK111=\"FWP3\",$AJ111=TRUE,$HF111=FALSE),SUM($N111*FctrChngDts!$C$12),IF(AND($Z111=\"Winter\",$AK111=\"SSP1P2\",$AJ111=FALSE,$HF111=FALSE),SUM(SUM(SUM($I111,$K111)*FctrChngDts!$C$9),SUM(SUM($J111,$L111)*FctrChngDts!$C$11))*$AG111,IF(AND($Z111=\"Winter\",$AK111=\"SSP1P2\",$AJ111=TRUE,$HF111=FALSE),SUM(SUM(SUM($I111,$K111)*FctrChngDts!$B$10),SUM(SUM($J111,$L111)*FctrChngDts!$B$12))*$AG111,IF(AND($Z111=\"Summer\",$AK111=\"SSP1P2\",$AJ111=FALSE,$HF111=FALSE),SUM(SUM(SUM($I111,$K111)*FctrChngDts!$B$9),SUM(SUM($J111,$L111)*FctrChngDts!$B$11))-$AJ111,IF(AND($Z111=\"Summer\",$AK111=\"SSP1P2\",$AJ111=TRUE,$HF111=FALSE),SUM(SUM(SUM($I111,$K111)*FctrChngDts!$C$10),SUM(SUM($J111,$L111)*FctrChngDts!$C$12))-$AJ111,IF(AND($Z111=\"Winter\",$AK111=\"SSP2P3\",$AJ111=FALSE,$HF111=FALSE),SUM(SUM(SUM($K111,$M111)*FctrChngDts!$C$9),SUM(SUM($L111,$N111)*FctrChngDts!$C$11))*$AG111,IF(AND($Z111=\"Winter\",$AK111=\"SSP2P3\",$AJ111=TRUE,$HF111=FALSE),SUM(SUM(SUM($K111,$M111)*FctrChngDts!$C$10),SUM(SUM($L111,$N111)*FctrChngDts!$C$12))*$AG111,IF(AND($Z111=\"Summer\",$AK111=\"SSP2P3\",$AJ111=FALSE,$HF111=FALSE),SUM(SUM(SUM($K111,$M111)*FctrChngDts!$C$9),SUM(SUM($L111,$N111)*FctrChngDts!$C$11))-$AJ111,IF(AND($Z111=\"Summer\",$AK111=\"SSP2P3\",$AJ111=TRUE,$HF111=FALSE),SUM(SUM(SUM($K111,$M111)*FctrChngDts!$C$10),SUM(SUM($L111,$N111)*FctrChngDts!$C$12))-$AJ111,IF(AND($AK111=\"FWP1\",$AJ111=FALSE,$HF111=TRUE),SUM(SUM($HM111*FctrChngDts!$B$11),SUM($HN111*FctrChngDts!$C$11)),IF(AND($AK111=\"FWP1\",$AJ111=TRUE,$HF111=TRUE),SUM(SUM($HM111*FctrChngDts!$B$12),SUM($HN111*FctrChngDts!$C$12)),IF(AND($AK111=\"FWP1P2\",$AJ111=FALSE,$HF111=TRUE),SUM(SUM(SUM($HM111,$HO111)*FctrChngDts!$B$11),SUM(SUM($HN111,$HP111)*FctrChngDts!$C$11)),IF(AND($AK111=\"FWP1P2\",$AJ111=TRUE,$HF111=TRUE),SUM(SUM(SUM($HM111,$KP111)*FctrChngDts!$C$12),SUM(SUM($HN111,$HP111)*FctrChngDts!$C$12)),IF(AND($AK111=\"FWP2\",$AJ111=FALSE,$HF111=TRUE),SUM(SUM($HO111*FctrChngDts!$B$11),SUM($HO111*FctrChngDts!$C$11)),IF(AND($AK111=\"FWP2\",$AJ111=TRUE,$HF111=TRUE),SUM(SUM($HO111*FctrChngDts!$B$12),SUM($HO111*FctrChngDts!$C$12)),IF(AND($AK111=\"FWP2P3\",$AJ111=FALSE,$HF111=TRUE),SUM(SUM(SUM($HO111,$HQ111)*FctrChngDts!$C$11),SUM(SUM($HP111,$HR111)*FctrChngDts!$C$11)),IF(AND($AK111=\"FWP2P3\",$AJ111=TRUE,$HF111=TRUE),SUM(SUM(SUM($HO111,$HQ111)*FctrChngDts!$C$12),SUM(SUM($HP111,$HR111)*FctrChngDts!$C$12)),IF(AND($AK111=\"FWP3\",$AJ111=FALSE,$HF111=TRUE),SUM(SUM($HQ111*FctrChngDts!$B$11),SUM($HR111*FctrChngDts!$C$11)),IF(AND($AK111=\"FWP3\",$AJ111=TRUE,$HF111=TRUE),SUM(SUM($HQ111*FctrChngDts!$B$12),SUM($HR111*FctrChngDts!$C$12)),IF(AND($Z111=\"Winter\",$AK111=\"SSP1P2\",$AJ111=FALSE,$HF111=TRUE),SUM(SUM(SUM(SUM($HG111,$HI111)*FctrChngDts!$B$9),SUM(SUM($HH111,$HJ111)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM111,$HO111)*FctrChngDts!$B$11),SUM(SUM($HN111,$HP111)*FctrChngDts!$C$11))*$AG111),IF(AND($Z111=\"Winter\",$AK111=\"SSP1P2\",$AJ111=TRUE,$HF111=TRUE),SUM(SUM(SUM(SUM($HG111,$HI111)*FctrChngDts!$B$10), SUM(SUM($HH111,$HJ111)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM111,$HO111)*FctrChngDts!$B$12),SUM(SUM($HN111,$HP111)*FctrChngDts!$C$12))*$AG111),IF(AND($Z111=\"Summer\",$AK111=\"SSP1P2\",$AJ111=FALSE,$HF111=TRUE),SUM(SUM(SUM(SUM($HG111,$HI111)*FctrChngDts!$B$9),SUM(SUM($HH111,$HJ111)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM111,$HO111)*FctrChngDts!$B$11),SUM(SUM($HN111,$HP111)*FctrChngDts!$C$11))-$AJ111),IF(AND($Z111=\"Summer\",$AK111=\"SSP1P2\",$AJ111=TRUE,$HF111=TRUE),SUM(SUM(SUM(SUM($HG111,$HI111)*FctrChngDts!$B$10),SUM(SUM($HH111,$HJ111)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM111,$HO111)*FctrChngDts!$B$12),SUM(SUM($HN111,$HP111)*FctrChngDts!$C$12))-$AJ111),IF(AND($Z111=\"Winter\",$AK111=\"SSP2P3\",$AJ111=FALSE,$HF111=TRUE),SUM(SUM(SUM(SUM($HI111,$HK111)*FctrChngDts!$B$9),SUM(SUM($HJ111,$HL111)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO111,$HQ111)*FctrChngDts!$B$11),SUM(SUM($HP111,$HR111)*FctrChngDts!$C$11))*$AG111),IF(AND($Z111=\"Winter\",$AK111=\"SSP2P3\",$AJ111=TRUE,$HF111=TRUE),SUM(SUM(SUM(SUM($HI111,$HK111)*FctrChngDts!$B$10), SUM(SUM($HJ111,$HL111)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO111,$HQ111)*FctrChngDts!$B$12),SUM(SUM($HP111,$HR111)*FctrChngDts!$C$12))*$AG111),IF(AND($Z111=\"Summer\",$AK111=\"SSP2P3\",$AJ111=FALSE,$HF111=TRUE),SUM(SUM(SUM(SUM($HI111,$HK111)*FctrChngDts!$B$9),SUM(SUM($HJ111,$HL111)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO111,$HQ111)*FctrChngDts!$B$11),SUM(SUM($HP111,$HR111)*FctrChngDts!$C$11))-$AJ111),IF(AND($Z111=\"Summer\",$AK111=\"SSP2P3\",$AJ111=TRUE,$HF111=TRUE),SUM(SUM(SUM(SUM($HI111,$HK111)*FctrChngDts!$B$10), SUM(SUM($HJ111,$HL111)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO111,$HQ111)*FctrChngDts!$B$12),SUM(SUM($HP111,$HR111)*FctrChngDts!$C$12))-$AJ111),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK111=\"FSP1\",$AH111=TRUE,SUM(SUM(SUM($AI111*FctrChngDts!$B$13)*I111),$AR111)>$AD111),$AD111,IF(AND($AK111=\"FSP1\",$AH111=TRUE,SUM(SUM(SUM($AI111*FctrChngDts!$B$13)*$I111),$AR111)<=$AD111),SUM(SUM(SUM($AI111*FctrChngDts!$B$13)*$I111),$AR111),IF(AND($Z111=\"Summer\",$AK111=\"SSP1\",$AH111=TRUE,SUM(SUM(SUM(SUM($I111,$J111)*SUM($AI111*FctrChngDts!$B$13))*$AF111),$AR111)>$AD111),$AD111,IF(AND($Z111=\"Summer\",$AK111=\"SSP1\",$AH111=TRUE,SUM(SUM(SUM(SUM($I111,$J111)*SUM($AI111*FctrChngDts!$B$13))*$AF111),$AR111)<=$AD111),SUM(SUM(SUM(SUM($I111,$J111)*SUM($AI111*FctrChngDts!$B$13))*$AF111),$AR111),IF(AND($Z111=\"Winter\",$AK111=\"SSP1\",$AH111=TRUE,SUM(SUM(SUM(SUM($I111,$J111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AU111:$AW111)),$AR111)>$AD111),$AD111,IF(AND($Z111=\"Winter\",$AK111=\"SSP1\",$AH111=TRUE,SUM(SUM(SUM(SUM($I111,$J111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AU111:$AW111)),$AR111)<=$AD111),SUM(SUM(SUM(SUM($I111,$J111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AU111:$AW111)),$AR111),IF(AND($AK111=\"FSP1P2\",$AH111=TRUE,SUM(SUM(SUM(SUM($I111,$K111)*SUM($AI111*FctrChngDts!$B$13))*$AF111),$AR111)>$AD111),$AD111,IF(AND($AK111=\"FSP1P2\",$AH111=TRUE,SUM(SUM(SUM(SUM($I111,$K111)*SUM($AI111*FctrChngDts!$B$13))*$AF111),$AR111)<=$AD111),SUM(SUM(SUM(SUM($I111,$K111)*SUM($AI111*FctrChngDts!$B$13))*$AF111),$AR111),IF(AND($Z111=\"Summer\",$AK111=\"SSP1P2\",$AH111=TRUE,SUM(SUM(SUM(SUM($I111,$K111,$J111,$L111)*SUM($AI111*FctrChngDts!$B$13))*$AF111),$AR111)>$AD111),$AD111,IF(AND($Z111=\"Summer\",$AK111=\"SSP1P2\",$AH111=TRUE,SUM(SUM(SUM(SUM($I111,$K111,$J111,$L111)*SUM($AI111*FctrChngDts!$B$13))*$AF111),$AR111)<=$AD111),SUM(SUM(SUM(SUM($I111,$K111,$J111,$L111)*SUM($AI111*FctrChngDts!$B$13))*$AF111),$AR111),IF(AND($Z111=\"Winter\",$AK111=\"SSP1P2\",$AH111=TRUE,SUM(SUM(SUM(SUM($I111,$K111,$J111,$L111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AU111:$AW111)),$AR111)>$AD111),$AD111,IF(AND($Z111=\"Winter\",$AK111=\"SSP1P2\",$AH111=TRUE,SUM(SUM(SUM(SUM($I111,$K111,$J111,$L111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AU111:$AW111)),$AR111)<=$AD111),MIN($AD111,SUM($AL111,SUM(SUM(SUM(SUM($I111,$K111,$J111,$L111)*SUM($AI111*FctrChngDts!$B$13))*$AF111)))),IF(AND($AK111=\"FSP2\",$AH111=TRUE,SUM(SUM(SUM($AI111*FctrChngDts!$B$13)*$K111),$AR111)>$AD111),$AD111,IF(AND($AK111=\"FSP2\",$AH111=TRUE,SUM(SUM(SUM($AI111*FctrChngDts!$B$13)*$K111),$AR111)<=$AD111),SUM(SUM(SUM($AI111*FctrChngDts!$B$13)*$K111),$AR111),IF(AND($Z111=\"Summer\",$AK111=\"SSP2\",$AH111=TRUE,SUM(SUM(SUM(SUM($K111,$L111)*SUM($AI111*FctrChngDts!$B$13))*$AF111),$AR111)>$AD111),$AD111,IF(AND($Z111=\"Summer\",$AK111=\"SSP2\",$AH111=TRUE,SUM(SUM(SUM(SUM($K111,$L111)*SUM($AI111*FctrChngDts!$B$13))*$AF111),$AR111)<=$AD111),SUM(SUM(SUM(SUM($K111,$L111)*SUM($AI111*FctrChngDts!$B$13))*$AF111),$AR111),IF(AND($Z111=\"Winter\",$AK111=\"SSP2\",$AH111=TRUE,SUM(SUM(SUM(SUM($K111,$L111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AU111:$AW111)),$AR111)>$AD111),$AD111,IF(AND($Z111=\"Winter\",$AK111=\"SSP2\",$AH111=TRUE,SUM(SUM(SUM(SUM($K111,$L111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AU111:$AW111)),$AR111)<=$AD111),SUM(SUM(SUM(SUM($K111,$L111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AU111:$AW111)),$AR111),IF(AND($AK111=\"FSP2P3\",$AH111=TRUE,SUM(SUM(SUM(SUM($K111,$M111)*SUM($AI111*FctrChngDts!$B$13))*$AF111),$AR111)>$AD111),$AD111,IF(AND($AK111=\"FSP2P3\",$AH111=TRUE,SUM(SUM(SUM(SUM($K111,$M111)*SUM($AI111*FctrChngDts!$B$13))*$AF111),$AR111)<=$AD111),SUM(SUM(SUM(SUM($K111,$M111)*SUM($AI111*FctrChngDts!$B$13))*$AF111),$AR111),IF(AND($Z111=\"Summer\",$AK111=\"SSP2P3\",$AH111=TRUE,SUM(SUM(SUM(SUM($K111,$L111,$M111,$N111)*SUM($AI111*FctrChngDts!$B$13))*$AF111),$AR111)>$AD111),$AD111,IF(AND($Z111=\"Summer\",$AK111=\"SSP2P3\",$AH111=TRUE,SUM(SUM(SUM(SUM($K111,$L111,$M111,$N111)*SUM($AI111*FctrChngDts!$B$13))*$AF111),$AR111)<=$AD111),SUM(SUM(SUM(SUM($K111,$L111,$M111,$N111)*SUM($AI111*FctrChngDts!$B$13))*$AF111),$AR111),IF(AND($Z111=\"Winter\",$AK111=\"SSP2P3\",$AH111=TRUE,SUM(SUM(SUM(SUM($K111,$L111,$M111,$N111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AU111:$AW111)),$AR111)>$AD111),$AD111,IF(AND($Z111=\"Winter\",$AK111=\"SSP2P3\",$AH111=TRUE,SUM(SUM(SUM(SUM($K111,$L111,$M111,$N111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AU111:$AW111)),$AR111)<=$AD111),SUM(SUM(SUM(SUM($K111,$L111,$M111,$N111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AU111:$AW111)),$AR111),IF(AND($AK111=\"FSP3\",$AH111=TRUE,SUM(SUM(SUM($AI111*FctrChngDts!$B$13)*$M111),$AR111)>$AD111),$AD111,IF(AND($AK111=\"FSP3\",$AH111=TRUE,SUM(SUM(SUM($AI111*FctrChngDts!$B$13)*$M111),$AR111)<=$AD111),SUM(SUM(SUM($AI111*FctrChngDts!$B$13)*$M111),$AR111),IF(AND($Z111=\"Summer\",$AK111=\"SSP3\",$AH111=TRUE,SUM(SUM(SUM(SUM($M111,$N111)*SUM($AI111*FctrChngDts!$B$13))*$AF111),$AR111)>$AD111),$AD111,IF(AND($Z111=\"Summer\",$AK111=\"SSP3\",$AH111=TRUE,SUM(SUM(SUM(SUM($M111,$N111)*SUM($AI111*FctrChngDts!$B$13))*$AF111),$AR111)<=$AD111),SUM(SUM(SUM(SUM($M111,$N111)*SUM($AI111*FctrChngDts!$B$13))*$AF111),$AR111),IF(AND($Z111=\"Winter\",$AK111=\"SSP3\",$AH111=TRUE,SUM(SUM(SUM(SUM($M111,$N111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AU111:$AW111)),$AR111)>$AD111),$AD111,IF(AND($Z111=\"Winter\",$AK111=\"SSP3\",$AH111=TRUE,SUM(SUM(SUM(SUM($M111,$N111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AU111:$AW111)),$AR111)<=$AD111),SUM(SUM(SUM(SUM($M111,$N111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AU111:$AW111)),$AR111),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK111=\"FWP1\",$AH111=TRUE,SUM(SUM(SUM($AI111*FctrChngDts!$B$13)*$J111),$AU111)>$AE111),$AE111,IF(AND($AK111=\"FWP1\",$AH111=TRUE,SUM(SUM(SUM($AI111*FctrChngDts!$B$13)*$J111),$AU111)<=$AE111),SUM(SUM(SUM($AI111*FctrChngDts!$B$13)*$J111),$AU111),IF(AND($Z111=\"Winter\",$AK111=\"SSP1\",$AH111=TRUE,SUM(SUM(SUM(SUM($I111,$J111)*SUM($AI111*FctrChngDts!$B$13))*$AG111),$AU111)>$AE111),$AE111,IF(AND($Z111=\"Winter\",$AK111=\"SSP1\",$AH111=TRUE,SUM(SUM(SUM(SUM($I111,$J111)*SUM($AI111*FctrChngDts!$B$13))*$AG111),$AU111)<=$AE111),SUM(SUM(SUM(SUM($I111,$J111)*SUM($AI111*FctrChngDts!$B$13))*$AG111),$AU111),IF(AND($Z111=\"Summer\",$AK111=\"SSP1\",$AH111=TRUE,SUM(SUM(SUM(SUM($I111,$J111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AR111:$AT111)),$AU111)>$AE111),$AE111,IF(AND($Z111=\"Summer\",$AK111=\"SSP1\",$AH111=TRUE,SUM(SUM(SUM(SUM($I111,$J111)*SUM($AI111*FctrChngDts!$B$13))- SUM($AR111:$AT111)),$AU111)<=$AE111),SUM(SUM(SUM(SUM($I111,$J111)*SUM($AI111*FctrChngDts!$B$13))- SUM($AR111:$AT111)),$AU111),IF(AND($AK111=\"FWP1P2\",$AH111=TRUE,SUM(SUM(SUM(SUM($J111,$L111)*SUM($AI111*FctrChngDts!$B$13))*$AG111),$AU111)>$AE111),$AE111,IF(AND($AK111=\"FWP1P2\",$AH111=TRUE,SUM(SUM(SUM(SUM($J111,$L111)*SUM($AI111*FctrChngDts!$B$13))*$AG111),$AU111)<=$AE111),SUM(SUM(SUM(SUM($J111,$L111)*SUM($AI111*FctrChngDts!$B$13))*$AG111),$AU111),IF(AND($Z111=\"Winter\",$AK111=\"SSP1P2\",$AH111=TRUE,SUM(SUM(SUM(SUM($I111,$K111,$J111,$L111)*SUM($AI111*FctrChngDts!$B$13))*$AG111),$AU111)>$AE111),$AE111,IF(AND($Z111=\"Winter\",$AK111=\"SSP1P2\",$AH111=TRUE,SUM(SUM(SUM(SUM($I111,$K111,$J111,$L111)*SUM($AI111*FctrChngDts!$B$13))*$AG111),$AU111)<=$AE111),SUM(SUM(SUM(SUM($I111,$K111,$J111,$L111)*SUM($AI111*FctrChngDts!$B$13))*$AG111),$AU111),IF(AND($Z111=\"Summer\",$AK111=\"SSP1P2\",$AH111=TRUE,SUM(SUM(SUM(SUM($I111,$K111,$J111,$L111)*SUM($AI111*FctrChngDts!$B$13))- SUM($AR111:$AT111)),$AU111)>$AE111),$AE111,IF(AND($Z111=\"Summer\",$AK111=\"SSP1P2\",$AH111=TRUE,SUM(SUM(SUM(SUM($I111,$K111,$J111,$L111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AR111:$AT111)),$AU111)<=$AE111),SUM(SUM(SUM(SUM($I111,$K111,$J111,$L111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AR111:$AT111)),$AU111),IF(AND($AK111=\"FWP2\",$AH111=TRUE,SUM(SUM(SUM($AI111*FctrChngDts!$B$13)*$L111),$AU111)>$AE111),$AE111,IF(AND($AK111=\"FWP2\",$AH111=TRUE,SUM(SUM(SUM($AI111*FctrChngDts!$B$13)*$L111),$AU111)<=$AE111),SUM(SUM(SUM($AI111*FctrChngDts!$B$13)*$L111),$AU111),IF(AND($Z111=\"Winter\",$AK111=\"SSP2\",$AH111=TRUE,SUM(SUM(SUM(SUM($K111,$L111)*SUM($AI111*FctrChngDts!$B$13))*$AG111),$AU111)>$AE111),$AE111,IF(AND($Z111=\"Winter\",$AK111=\"SSP2\",$AH111=TRUE,SUM(SUM(SUM(SUM($K111,$L111)*SUM($AI111*FctrChngDts!$B$13))*$AG111),$AU111)<=$AE111),SUM(SUM(SUM(SUM($K111,$L111)*SUM($AI111*FctrChngDts!$B$13))*$AG111),$AU111),IF(AND($Z111=\"Summer\",$AK111=\"SSP2\",$AH111=TRUE,SUM(SUM(SUM(SUM($K111,$L111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AR111:$AT111)),$AU111)>$AE111),$AE111,IF(AND($Z111=\"Summer\",$AK111=\"SSP2\",$AH111=TRUE,SUM(SUM(SUM(SUM($K111,$L111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AR111:$AT111)),$AU111)<=$AE111),SUM(SUM(SUM(SUM($K111,$L111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AR111:$AT111)),$AU111),IF(AND($AK111=\"FWP2P3\",$AH111=TRUE,SUM(SUM(SUM(SUM($L111,$N111)*SUM($AI111*FctrChngDts!$B$13))*$AG111),$AU111)>$AE111),$AE111,IF(AND($AK111=\"FWP2P3\",$AH111=TRUE,SUM(SUM(SUM(SUM($L111,$N111)*SUM($AI111*FctrChngDts!$B$13))*$AG111),$AU111)<=$AE111),SUM(SUM(SUM(SUM($L111,$N111)*SUM($AI111*FctrChngDts!$B$13))*$AG111),$AU111),IF(AND($Z111=\"Winter\",$AK111=\"SSP2P3\",$AH111=TRUE,SUM(SUM(SUM(SUM($K111,$L111,$M111,$N111)*SUM($AI111*FctrChngDts!$B$13))*$AG111),$AU111)>$AE111),$AE111,IF(AND($Z111=\"Winter\",$AK111=\"SSP2P3\",$AH111=TRUE,SUM(SUM(SUM(SUM($K111,$L111,$M111,$N111)*SUM($AI111*FctrChngDts!$B$13))*$AG111),$AU111)<=$AE111),SUM(SUM(SUM(SUM($K111,$L111,$M111,$N111)*SUM($AI111*FctrChngDts!$B$13))*$AG111),$AU111),IF(AND($Z111=\"Summer\",$AK111=\"SSP2P3\",$AH111=TRUE,SUM(SUM(SUM(SUM($K111,$L111,$M111,$N111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AR111:$AT111)),$AU111)>$AE111),$AE111,IF(AND($Z111=\"Summer\",$AK111=\"SSP2P3\",$AH111=TRUE,SUM(SUM(SUM(SUM($K111,$L111,$M111,$N111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AR111:$AT111)),$AU111)<=$AE111),SUM(SUM(SUM(SUM($K111,$L111,$M111,$N111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AR111:$AT111)),$AU111),IF(AND($AK111=\"FWP3\",$AH111=TRUE,SUM(SUM(SUM($AI111*FctrChngDts!$B$13)*$N111),$AU111)>$AE111),$AE111,IF(AND($AK111=\"FWP3\",$AH111=TRUE,SUM(SUM(SUM($AI111*FctrChngDts!$B$13)*$N111),$AU111)<=$AE111),SUM(SUM(SUM($AI111*FctrChngDts!$B$13)*$N111),$AU111),IF(AND($Z111=\"Winter\",$AK111=\"SSP3\",$AH111=TRUE,SUM(SUM(SUM(SUM($M111,$N111)*SUM($AI111*FctrChngDts!$B$13))*$AG111),$AU111)>$AE111),$AE111,IF(AND($Z111=\"Winter\",$AK111=\"SSP3\",$AH111=TRUE,SUM(SUM(SUM(SUM($M111,$N111)*SUM($AI111*FctrChngDts!$B$13))*$AG111),$AU111)<=$AE111),SUM(SUM(SUM(SUM($M111,$N111)*SUM($AI111*FctrChngDts!$B$13))*$AG111),$AU111),IF(AND($Z111=\"Summer\",$AK111=\"SSP3\",$AH111=TRUE,SUM(SUM(SUM(SUM($M111,$N111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AR111:$AT111)),$AU111)>$AE111),$AE111,IF(AND($Z111=\"Summer\",$AK111=\"SSP3\",$AH111=TRUE,SUM(SUM(SUM(SUM($M111,$N111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AR111:$AT111)),$AU111)<=$AE111),SUM(SUM(SUM(SUM($M111,$N111)*SUM($AI111*FctrChngDts!$B$13))-SUM($AR111:$AT111)),$AU111),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I111>0,$AH111=FALSE),SUM($AR111*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I111>0,$AH111=TRUE),SUM($AX111*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I111>0,$AH111=FALSE),SUM($AS111*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I111>0,$AH111=TRUE),SUM($AY111*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I111>0,$AH111=FALSE),SUM($AT111*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I111>0,$AH111=TRUE),SUM($AZ111*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J111>0,$AH111=FALSE),SUM($AU111*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J111>0,$AH111=TRUE),SUM($BA111*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J111>0,$AH111=FALSE),SUM($AV111*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J111>0,$AH111=TRUE),SUM($BB111*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J111>0,$AH111=FALSE),SUM($AW111*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J111>0,$AH111=TRUE),SUM($BC111*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K111>0,$AH111=FALSE),SUM($AR111*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K111>0,$AH111=TRUE),SUM($AX111*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K111>0,$AH111=FALSE),SUM($AS111*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K111>0,$AH111=TRUE),SUM($AY111*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K111>0,$AH111=FALSE),SUM($AT111*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K111>0,$AH111=TRUE),SUM($AZ111*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L111>0,$AH111=FALSE),SUM($AU111*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L111>0,$AH111=TRUE),SUM($BA111*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L111>0,$AH111=FALSE),SUM($AV111*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L111>0,$AH111=TRUE),SUM($BB111*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L111>0,$AH111=FALSE),SUM($AW111*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L111>0,$AH111=TRUE),SUM($BC111*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M111>0,$AH111=FALSE),SUM($AR111*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M111>0,$AH111=TRUE),SUM($AX111*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M111>0,$AH111=FALSE),SUM($AS111*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M111>0,$AH111=TRUE),SUM($AY111*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M111>0,$AH111=FALSE),SUM($AT111*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M111>0,$AH111=TRUE),SUM($AZ111*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N111>0,$AH111=FALSE),SUM($AU111*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N111>0,$AH111=TRUE),SUM($BA111*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N111>0,$AH111=FALSE),SUM($AV111*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N111>0,$AH111=TRUE),SUM($BB111*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N111>0,$AH111=FALSE),SUM($AW111*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N111>0,$AH111=TRUE),SUM($BC111*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I111=0,0,IF(AND($I111>0,$K111>0,$AH111=FALSE),SUM($AR111/$P111*$I111),IF(AND($I111>0,$K111=0,$AH111=FALSE),$AR111,IF(AND($I111>0,$K111>0,$AH111=TRUE),ROUND(MIN($HU111,SUM(SUM($I111,$K111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA111,SUM(SUM($I111,$K111)*(FctrChngDts!$B$13)*$AI111)*$IA111)),0),IF(AND($I111>0,$K111=0,$AH111=TRUE),$AX111))))),0)","v":0},{"$f":"ROUND(IF($I111=0,0,IF(AND($I111>0,$K111>0,$AH111=FALSE),SUM($AS111/$P111*$I111),IF(AND($I111>0,$K111=0,$AH111=FALSE),$AS111,IF(AND($I111>0,$K111>0,$AH111=TRUE),ROUND(MIN(SUM($HU111-$BW111),SUM(SUM($I111,$K111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA111)*3),0),IF(AND($I111>0,$K111=0,$AH111=TRUE),$AY111))))),0)","v":0},0,{"$f":"IF($J111=0,0,IF(AND($J111>0,$L111=0,$N111=0,$AH111=FALSE,$AJ111=FALSE),ROUND(MIN($HX111,SUM($AU111,$BA111)),0),IF(AND($J111>0,$L111=0,$N111=0,$AH111=TRUE,$AJ111=FALSE),ROUND(MIN($HX111,SUM($AU111,SUM($J111*$AI111*FctrChngDts!$B$13))),0),IF(AND($J111>0,$L111>0,$N111=0,$AH111=FALSE,$AJ111=FALSE),ROUND(MIN($HX111,SUM(SUM($J111,$L111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA111,SUM(SUM($J111,$L111)*(FctrChngDts!$B$13)*$AI111)*$IA111)),0),IF(AND($J111>0,$L111>0,$N111=0,$AH111=TRUE,$AJ111=FALSE),ROUND(MIN($HX111,SUM(SUM(SUM(SUM($J111,$L111)*FctrChngDts!$C$11*$IA111),SUM(SUM($J111,$L111)*SUM(FctrChngDts!$B$13*$AI111)*$IA111)))),0),IF(AND($J111>0,$L111=0,$N111=0,$AH111=FALSE,$AJ111=TRUE),ROUND(MIN($HX111,SUM($AU111,$BA111)),0),IF(AND($J111>0,$L111=0,$N111=0,$AH111=TRUE,$AJ111=TRUE),ROUND(MIN($HX111,SUM($AU111,SUM($J111*$AI111*FctrChngDts!$B$13))),0),IF(AND($J111>0,$L111>0,$N111=0,$AH111=FALSE,$AJ111=TRUE),ROUND(MIN($HX111,SUM(SUM($J111,$L111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA111,SUM(SUM($J111,$L111)*(FctrChngDts!$B$13)*$AI111)*$IA111)),0),IF(AND($J111>0,$L111>0,$N111=0,$AH111=TRUE,$AJ111=TRUE),ROUND(MIN($HX111,SUM(SUM(SUM(SUM($J111,$L111)*FctrChngDts!$C$12*$IA111),SUM(SUM($J111,$L111)*SUM(FctrChngDts!$B$13*$AI111)*$IA111)))),0))))))))))","v":0},{"$f":"IF($J111=0,0,IF(AND($J111>0,$L111=0,$N111=0,$AH111=FALSE,$AJ111=FALSE),ROUND(MIN(SUM($HX111-$BZ111),SUM($AU111*3)),0),IF(AND($J111>0,$L111=0,$N111=0,$AH111=TRUE,$AJ111=FALSE),ROUND(MIN(SUM($HX111-$BZ111),SUM(SUM($J111,$L111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA111)*3),0),IF(AND($J111>0,$L111>0,$N111=0,$AH111=FALSE,$AJ111=FALSE),ROUND(MIN(SUM($HX111-$BZ111),SUM(SUM($J111,$L111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA111)*3),0),IF(AND($J111>0,$L111>0,$N111=0,$AH111=TRUE,$AJ111=FALSE),ROUND(MIN(SUM($HX111-$BZ111),SUM(SUM($J111,$L111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA111)*3),0),IF(AND($J111>0,$L111=0,$N111=0,$AH111=FALSE,$AJ111=TRUE),ROUND(MIN(SUM($HX111-$BZ111),SUM($AU111*3)),0),IF(AND($J111>0,$L111=0,$N111=0,$AH111=TRUE,$AJ111=TRUE),ROUND(MIN(SUM($HX111-$BZ111),SUM(SUM($J111,$L111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA111)*3),0),IF(AND($J111>0,$L111>0,$N111=0,$AH111=FALSE,$AJ111=TRUE),ROUND(MIN(SUM($HX111-$BZ111),SUM(SUM($J111,$L111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA111)*3),0),IF(AND($J111>0,$L111>0,$N111=0,$AH111=TRUE,$AJ111=TRUE),ROUND(MIN(SUM($HX111-$BZ111),SUM(SUM($J111,$L111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA111)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K111=0,0,IF(AND($I111>0,$K111>0,$M111=0,$AH111=FALSE),SUM($AR111-$BW111),IF(AND($I111=0,$K111>0,$M111>0,$AH111=FALSE),SUM($AR111/$P111*$K111),IF(AND($I111=0,$K111>0,$M111=0,$AH111=FALSE),$AR111,IF($K111=0,0,IF(AND($I111>0,$K111>0,$M111=0,$AH111=TRUE),ROUND(MIN($HV111,SUM(SUM($I111,$K111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB111,SUM(SUM($I111,$K111)*(FctrChngDts!$B$13)*$AI111)*$IB111)),0),IF(AND($I111=0,$K111>0,$M111>0,$AH111=TRUE),ROUND(MIN($HV111,SUM(SUM($I111,$K111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB111,SUM(SUM($I111,$K111)*(FctrChngDts!$B$13)*$AI111)*$IB111)),0),IF(AND($I111=0,$K111>0,$M111=0,$AH111=TRUE),$AX111)))))))),0)","v":0},{"$f":"ROUND(IF($K111=0,0,IF(AND($I111>0,$K111>0,$M111=0,$AH111=FALSE),SUM($AS111-$BX111),IF(AND($I111=0,$K111>0,$M111>0,$AH111=FALSE),SUM($AS111/$P111*$K111),IF(AND($I111=0,$K111>0,$M111=0,$AH111=FALSE),$AS111,IF($K111=0,0,IF(AND($I111>0,$K111>0,$M111=0,$AH111=TRUE),ROUND(MIN(SUM($HV111-$BW111),SUM(SUM($I111,$K111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB111)*3),0),IF(AND($I111=0,$K111>0,$M111>0,$AH111=TRUE),ROUND(MIN(SUM($HV111-$BW111),SUM(SUM($I111,$K111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB111)*3),0),IF(AND($I111=0,$K111>0,$M111=0,$AH111=TRUE),$AY111)))))))),0)","v":0},0,{"$f":"IF($L111=0,0,IF(AND($J111>0,$L111>0,$N111=0,$AH111=FALSE,$AJ111=FALSE),ROUND(MIN($HY111,SUM(SUM($J111,$L111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB111,SUM(SUM($J111,$L111)*(FctrChngDts!$B$13)*$AI111)*$IB111)),0),IF(AND($J111>0,$L111>0,$N111=0,$AH111=TRUE,$AJ111=FALSE),ROUND(MIN($HY111,SUM(SUM(SUM(SUM($J111,$L111)*FctrChngDts!$C$11*$IB111),SUM(SUM($J111,$L111)*SUM(FctrChngDts!$B$13*$AI111)*$IB111)))),0),IF(AND($J111=0,$L111>0,$N111=0,$AH111=FALSE,$AJ111=FALSE),ROUND(MIN($HY111,SUM($L111*FctrChngDts!$C$11)),0),IF(AND($J111=0,$L111>0,$N111=0,$AH111=TRUE,$AJ111=FALSE),ROUND(MIN($HY111,SUM(SUM(SUM(SUM($J111,$L111)*FctrChngDts!$C$11*$IB111),SUM(SUM($J111,$L111)*SUM(FctrChngDts!$B$13*$AI111)*$IB111)))),0),IF(AND($J111>0,$L111>0,$N111=0,$AH111=FALSE,$AJ111=TRUE),ROUND(MIN($HY111,SUM(SUM($J111,$L111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB111,SUM(SUM($J111,$L111)*(FctrChngDts!$B$13)*$AI111)*$IB111)),0),IF(AND($J111>0,$L111>0,$N111=0,$AH111=TRUE,$AJ111=TRUE),ROUND(MIN($HY111,SUM(SUM(SUM(SUM($J111,$L111)*FctrChngDts!$C$12*$IB111),SUM(SUM($J111,$L111)*SUM(FctrChngDts!$B$13*$AI111)*$IB111)))),0),IF(AND($J111=0,$L111>0,$N111=0,$AH111=FALSE,$AJ111=TRUE),ROUND(MIN($HY111,SUM($L111*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J111=0,$L111>0,$N111=0,$AH111=TRUE,$AJ111=TRUE),ROUND(MIN($HY111,SUM(SUM(SUM(SUM($J111,$L111)*FctrChngDts!$C$12*$IB111),SUM(SUM($J111,$L111)*SUM(FctrChngDts!$B$13*$AI111)*$IB111)))),0))))))))))","v":0},{"$f":"IF($L111=0,0,IF(AND($J111>0,$L111>0,$N111=0,$AH111=FALSE,$AJ111=FALSE),ROUND(MIN(SUM($HY111-$CF111),SUM(SUM($J111,$L111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB111)*3),0),IF(AND($J111>0,$L111>0,$N111=0,$AH111=TRUE,$AJ111=FALSE),ROUND(MIN(SUM($HY111-$CF111),SUM(SUM($J111,$L111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB111)*3),0),IF(AND($J111=0,$L111>0,$N111=0,$AH111=FALSE,$AJ111=FALSE),ROUND(MIN(SUM($HY111-$CF111),SUM($AU111*3)),0),IF(AND($J111=0,$L111>0,$N111=0,$AH111=TRUE,$AJ111=FALSE),ROUND(MIN(SUM($HY111-$CF111),SUM(SUM($J111,$L111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB111)*3),0),IF(AND($J111>0,$L111>0,$N111=0,$AH111=FALSE,$AJ111=TRUE),ROUND(MIN(SUM($HY111-$CF111),SUM(SUM($J111,$L111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB111)*3),0),IF(AND($J111>0,$L111>0,$N111=0,$AH111=TRUE,$AJ111=TRUE),ROUND(MIN(SUM($HY111-$CF111),SUM(SUM($J111,$L111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB111)*3),0),IF(AND($J111=0,$L111>0,$N111=0,$AH111=FALSE,$AJ111=TRUE),ROUND(MIN(SUM($HY111-$CF111),SUM($AU111*3)),0),IF(AND($J111=0,$L111>0,$N111=0,$AH111=TRUE,$AJ111=TRUE),ROUND(MIN(SUM($HY111-$CF111),SUM(SUM($J111,$L111)*IF($AJ111=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB111)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S111>0,Account!$AG$2=TRUE,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH111=FALSE),SUM(Usage!$BW111:$CB111)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V111>0,Account!$AG$2=TRUE,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH111=FALSE),SUM(Usage!$CC111:$CH111)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y111>0,Account!$AG$2=TRUE,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH111=FALSE),SUM(Usage!$CI111:$CN111)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH111=TRUE,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S111),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S111)),2)","v":0},{"$f":"ROUND(IF(OR($AH111=TRUE,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V111),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V111)),2)","v":0},{"$f":"IF(OR($AH111=TRUE,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y111),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y111))","v":0},{"$f":"ROUND(IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW111),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW111)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX111),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX111)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY111),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY111)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ111),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ111)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA111),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA111)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB111),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB111)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S111),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC111),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC111)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD111),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD111)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE111),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE111)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF111),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF111)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG111),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG111)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH111),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH111)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V111),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI111),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI111))","v":0},{"$f":"IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ111),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ111))","v":0},{"$f":"IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK111),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK111))","v":0},{"$f":"IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL111),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL111))","v":0},{"$f":"IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM111),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM111))","v":0},{"$f":"IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN111),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN111))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y111)","v":0},0,0,0,0,{"$f":"IF($DW111>IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV111*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV111*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW111-IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV111*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV111*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV111<$DW111,SUM($DW111-$DV111),0))","v":0},{"$f":"IF(OR(AND($D111<=FctrChngDts!$B$14,Usage!$E111>FctrChngDts!$B$14),AND(Usage!$D111<=FctrChngDts!$C$14,Usage!$E111>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW111),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX111),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY111),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ111),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA111),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB111),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC111),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD111),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE111),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF111),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG111),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH111),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI111)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ111)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK111)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL111)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM111)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN111)","v":0},0,{"$f":"IF(AND($S111>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E111<>\"D-CARE\",Tenant!$F111=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET111=TRUE,$S111>0,$V111=0),SUM(SUM($BW111:$CB111)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET111=TRUE,$S111>0,$V111>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW111:$CB111)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET111=TRUE,$S111>0,$V111>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW111:$CB111)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S111>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S111>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S111>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV111=TRUE,$S111>0,$V111=0),SUM(SUM($BW111:$CB111)*'CRS1'!$P$2),IF(AND($EV111=TRUE,$S111>0,$V111>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW111:$CB111)*'CRS1'!$P$2),IF(AND($EV111=TRUE,$S111>0,$V111>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW111:$CB111)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S111>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX111=TRUE,$S111>0,$V111=0),SUM(SUM($BW111:$CB111)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX111=TRUE,$S111>0,$V111>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW111:$CB111)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX111=TRUE,$S111>0,$V111>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW111:$CB111)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S111>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ111=TRUE,$S111>0),SUM(SUM($BW111:$CB111)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V111>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E111<>\"D-CARE\",Tenant!$F111=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB111=TRUE,$S111>0,$V111>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC111:$CH111)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB111=TRUE,$S111>0,$V111>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC111:$CH111)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB111=TRUE,$V111>0,$Y111>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC111:$CH111)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB111=TRUE,$V111>0,$Y111>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC111:$CH111)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB111=TRUE,$S111=0,$V111>0,$Y111=0),SUM(SUM($CC111:$CH111)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V111>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V111>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V111>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD111=TRUE,$S111>0,$V111>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC111:$CH111)*'CRS2'!$P$2),IF(AND($FD111=TRUE,$S111>0,$V111>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC111:$CH111)*'CRS2'!$P$2),IF(AND($FD111=TRUE,$V111>0,$Y111>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC111:$CH111)*'CRS2'!$P$2),IF(AND($FD111=TRUE,$V111>0,$Y111>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC111:$CH111)*'CRS2'!$P$2),IF(AND($FD111=TRUE,$S111=0,$V111>0,$Y111=0),SUM(SUM($CC111:$CH111)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V111>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF111=TRUE,$S111>0,$V111>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC111:$CH111)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF111=TRUE,$S111>0,$V111>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC111:$CH111)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF111=TRUE,$V111>0,$Y111>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC111:$CH111)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF111=TRUE,$V111>0,$Y111>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC111:$CH111)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF111=TRUE,$S111=0,$V111>0,$Y111=0),SUM(SUM($CC111:$CH111)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V111>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH111=TRUE,$V111>0),SUM(SUM($CC111:$CH111)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y111>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E111<>\"D-CARE\",Tenant!$F111=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ111=TRUE,$V111=0,$Y111>0),SUM(SUM($CI111:$CN111)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ111=TRUE,$V111>0,$Y111>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI111:$CN111)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ111=TRUE,$V111>0,$Y111>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI111:$CN111)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y111>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y111>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y111>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL111=TRUE,$V111=0,$Y111>0),SUM(SUM($CI111:$CN111)*'CRS3'!$P$2),IF(AND($FL111=TRUE,$V111>0,$Y111>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI111:$CN111)*'CRS3'!$P$2),IF(AND($FL111=TRUE,$V111>0,$Y111>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI111:$CN111)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y111>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN111=TRUE,$V111=0,$Y111>0),SUM(SUM($CI111:$CN111)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN111=TRUE,$V111>0,$Y111>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI111:$CN111)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN111=TRUE,$V111>0,$Y111>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI111:$CN111)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y111>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP111=TRUE,$Y111>0),SUM(SUM($CI111:$CN111)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR111:$FT111))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO111:$CQ111,$FR111:$FT111))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA111:$EF111)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG111:$EL111)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM111:$ER111)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV111,$CO111:$CQ111,$EA111:$ER111)/$P111)*$S111*FctrChngDts!$B$15),SUM(SUM(SUM($DV111,$CO111:$CQ111,$FR111:$FT111)/$P111)*$S111*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV111,$CO111:$CQ111,$EA111:$ER111)/$P111)*$V111*FctrChngDts!$B$15),SUM(SUM(SUM($DV111,$CO111:$CQ111,$FR111:$FT111)/$P111)*$V111*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV111,$CO111:$CQ111,$EA111:$ER111)/$P111)*$Y111*FctrChngDts!$B$15),SUM(SUM(SUM($DV111,$CO111:$CQ111,$FR111:$FT111)/$P111)*$Y111*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA111*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI111*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ111*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ111,$FU111,$GF111,$GZ111:$HE111),IF(Account!$Q$2=TRUE,SUM($DZ111,$FV111,$GF111,$GZ111:$HE111),SUM($DZ111,$ES111,$FU111:$FV111,$GF111,$GZ111:$HE111)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E111),Usage!$P111,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D111,FctrChngDts!$C$17<=Usage!$E111),SUM(FctrChngDts!$C$17-Usage!$D111),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E111),Usage!$P111,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D111,FctrChngDts!$C$19<=Usage!$E111),SUM(FctrChngDts!$C$19-Usage!$D111),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK111*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK111*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL111*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL111*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D111))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A111,Tenant!$A:$J,8,FALSE)=TRUE,$GG111<0),0,SUM(SUM(SUM($GG111/$P111*$GP111)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A111,Tenant!$A:$J,8,FALSE)=TRUE,$GG111<0),0,SUM(SUM(SUM($GG111/$P111*$GQ111)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D111))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A111,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV111*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A111,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW111*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU111:$DA111,$EU111,$EA111:$EF111,$FA111)-SUM(SUM($BW111:$CB111)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD111:$DJ111,$FC111,$EG111:$EL111,$FI111)-SUM(SUM($CC111:$CH111)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM111:$DS111,$FK111,$EM111:$ER111,$FQ111)-SUM(SUM($CI111:$CN111)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO111,$CU111:$DA111,$EU111,$EW111,$EY111,$EA111:$EF111,$FA111,$CP111,$DD111:$DJ111,$FC111,$FE111,$FG111,$EG111:$EL111,$FI111)/$P111*$S111)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO111,$CU111:$DA111,$EU111,$EW111,$EY111,$EA111:$EF111,$FA111,$CP111,$DD111:$DJ111,$FC111,$FE111,$FG111,$EG111:$EL111,$FI111)/$P111*$V111)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ111,$DM111:$DS111,$FK111,$FM111,$FO111,$EM111:$ER111,$FQ111)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D111,BslnAllctnCrrnt!$A$1<=$E111),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK111=\"FSP1\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$Q111,BslnAllctnCrrnt!$A$1<$R111),SUM(BslnAllctnCrrnt!$A$1-$Q111),IF(AND($AK111=\"FSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$Q111,BslnAllctnCrrnt!$A$1<$R111),SUM(BslnAllctnCrrnt!$A$1-$Q111),IF(AND($AK111=\"FSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),$I111,IF(AND($AK111=\"SSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$Q111,BslnAllctnCrrnt!$A$1<$R111),SUM(BslnAllctnCrrnt!$A$1-$Q111),IF(AND($AK111=\"SSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),$I111,0)))))","v":0},{"$f":"IF(AND($AK111=\"FSP1\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$Q111,BslnAllctnCrrnt!$A$1<$R111),SUM($I111-$HG111),IF(AND($AK111=\"FSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$Q111,BslnAllctnCrrnt!$A$1<$R111),SUM($I111-$HG111),IF(AND($AK111=\"FSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM($I111-$HG111),IF(AND($AK111=\"SSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$Q111,BslnAllctnCrrnt!$A$1<$R111),SUM($I111-$HG111),IF(AND($AK111=\"SSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM($I111-$HG111),0)))))","v":0},{"$f":"IF(AND($AK111=\"SSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$Q111,BslnAllctnCrrnt!$A$1<$R111),0,IF(AND(FctrChngDts!$A$2>=$D111,FctrChngDts!$B$2<$E111),IF(AND($AK111=\"SSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM(BslnAllctnCrrnt!$A$1-$T111),0),IF(AND($AK111=\"FSP2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM(BslnAllctnCrrnt!$A$1-$T111),IF(AND($AK111=\"FSP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM(BslnAllctnCrrnt!$A$1-$T111),IF(AND($AK111=\"FSP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$W111,BslnAllctnCrrnt!$A$1<$X111),$K111,IF(AND($AK111=\"FSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$Q111,BslnAllctnCrrnt!$A$1<$R111),0,IF(AND($AK111=\"FSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM(BslnAllctnCrrnt!$A$1-$T111),IF(AND($AK111=\"SSP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM(BslnAllctnCrrnt!$A$1-$T111),IF(AND($AK111=\"SSP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$W111,BslnAllctnCrrnt!$A$1<$X111),$K111,0)))))))))","v":0},{"$f":"IF(AND($AK111=\"SSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$Q111,BslnAllctnCrrnt!$A$1<$R111),SUM($K111-$HI111),IF(AND($AK111=\"SSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM($K111-$HI111),IF(AND($AK111=\"FSP2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM($K111-$HI111),IF(AND($AK111=\"FSP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM($K111-$HI111),IF(AND($AK111=\"FSP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$W111,BslnAllctnCrrnt!$A$1<$X111),SUM($K111-$HI111),IF(AND($AK111=\"FSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$Q111,BslnAllctnCrrnt!$A$1<$R111),SUM($K111-$HI111),IF(AND($AK111=\"FSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM($K111-$HI111),IF(AND($AK111=\"SSP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM($K111-$HI111),IF(AND($AK111=\"SSP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$W111,BslnAllctnCrrnt!$A$1<$X111),SUM($K111-$HI111),0)))))))))","v":0},{"$f":"IF(AND($AK111=\"FSP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),0,IF(AND($AK111=\"FSP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$W111,BslnAllctnCrrnt!$A$1<$X111),SUM(BslnAllctnCrrnt!$A$1-$W111),IF(AND($AK111=\"FSP3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$W111,BslnAllctnCrrnt!$A$1<$X111),SUM(BslnAllctnCrrnt!$A$1-$W111),0)))","v":0},{"$f":"IF(AND($AK111=\"FSP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM($M111-$HK111),IF(AND($AK111=\"FSP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$W111,BslnAllctnCrrnt!$A$1<$X111),SUM($M111-$HK111),IF(AND($AK111=\"FSP3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$W111,BslnAllctnCrrnt!$A$1<$X111),SUM($M111-$HK111),0)))","v":0},{"$f":"IF(AND($AK111=\"FWP1\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$Q111,BslnAllctnCrrnt!$A$1<$R111),SUM(BslnAllctnCrrnt!$A$1-$Q111),IF(AND($AK111=\"FWP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$Q111,BslnAllctnCrrnt!$A$1<$R111),SUM(BslnAllctnCrrnt!$A$1-$Q111),IF(AND($AK111=\"FWP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),$J111,IF(AND(FctrChngDts!$A$2>=$D111,FctrChngDts!$B$2<$E111),IF(AND($AK111=\"SSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$Q111,BslnAllctnCrrnt!$A$1<$R111),SUM(BslnAllctnCrrnt!$A$1-$Q111),0),IF(AND($AK111=\"SSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),$J111,0)))))","v":0},{"$f":"IF(AND($AK111=\"FWP1\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$Q111,BslnAllctnCrrnt!$A$1<$R111),SUM($J111-$HM111),IF(AND($AK111=\"FWP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$Q111,BslnAllctnCrrnt!$A$1<$R111),SUM($J111-$HM111),IF(AND($AK111=\"FWP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM($J111-$HM111),IF(AND($AK111=\"SSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$Q111,BslnAllctnCrrnt!$A$1<$R111),SUM($J111-$HM111),IF(AND($AK111=\"SSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM($J111-$HM111),0)))))","v":0},{"$f":"IF(AND($AK111=\"FWP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$Q111,BslnAllctnCrrnt!$A$1<$R111),0,IF(AND($AK111=\"FWP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM(BslnAllctnCrrnt!$A$1-$T111),IF(AND($AK111=\"FWP2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM(BslnAllctnCrrnt!$A$1-$T111),IF(AND($AK111=\"FWP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM(BslnAllctnCrrnt!$A$1-$T111),IF(AND($AK111=\"FWP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$W111,BslnAllctnCrrnt!$A$1<$X111),$L111,IF(AND($AK111=\"SSP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM(BslnAllctnCrrnt!$A$1-$T111),IF(AND($AK111=\"SSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$Q111,BslnAllctnCrrnt!$A$1<$R111),0,IF(AND($AK111=\"SSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM(BslnAllctnCrrnt!$A$1-$T111),0))))))))","v":0},{"$f":"IF(AND($AK111=\"FWP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$Q111,BslnAllctnCrrnt!$A$1<$R111),SUM($L111-$HO111),IF(AND($AK111=\"FWP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM($L111-$HO111),IF(AND($AK111=\"FWP2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM($L111-$HO111),IF(AND($AK111=\"FWP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM($L111-$HO111),IF(AND($AK111=\"FWP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$W111,BslnAllctnCrrnt!$A$1<$X111),SUM($L111-$HO111),IF(AND($AK111=\"SSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$Q111,BslnAllctnCrrnt!$A$1<$R111),SUM($L111-$HO111),IF(AND($AK111=\"SSP1P2\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM($L111-$HO111),0)))))))","v":0},{"$f":"IF(AND($AK111=\"FWP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),0,IF(AND($AK111=\"FWP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$W111,BslnAllctnCrrnt!$A$1<$X111),SUM(BslnAllctnCrrnt!$A$1-$W111),IF(AND($AK111=\"FWP3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$W111,BslnAllctnCrrnt!$A$1<$X111),SUM(BslnAllctnCrrnt!$A$1-$W111),IF(AND($AK111=\"SSP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),0,IF(AND($AK111=\"SSP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$W111,BslnAllctnCrrnt!$A$1<$X111),SUM(BslnAllctnCrrnt!$A$1-$W111),0)))))","v":0},{"$f":"IF(AND($AK111=\"FWP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM($N111-$HQ111),IF(AND($AK111=\"FWP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$W111,BslnAllctnCrrnt!$A$1<$X111),SUM($N111-$HQ111),IF(AND($AK111=\"FWP3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$W111,BslnAllctnCrrnt!$A$1<$X111),SUM($N111-$HQ111),IF(AND($AK111=\"SSP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$T111,BslnAllctnCrrnt!$A$1<$U111),SUM($N111-$HQ111),IF(AND($AK111=\"SSP2P3\",$HF111=TRUE,BslnAllctnCrrnt!$A$1>=$W111,BslnAllctnCrrnt!$A$1<$X111),SUM($N111-$HQ111),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[115,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G116),0,IF($F116<=$G116,SUM($G116-$F116),IF($F116>$G116,SUM((Account!$L$2-Usage!$F116)+Usage!$G116+1))))","v":0},{"$f":"IF($Q116=0,0,IF($R116=0,0,IF(AND($Q116<FctrChngDts!$A$2,$R116>=FctrChngDts!$A$2),SUM($R116-FctrChngDts!$A$2+1),IF(AND($Q116>=FctrChngDts!$A$2,$R116>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q116),IF(AND($Q116>=FctrChngDts!$A$2,$R116<FctrChngDts!$B$2),SUM($R116-$Q116+1),0)))))","v":0},{"$f":"IF($Q116=0,0,IF($R116=0,0,IF(AND($Q116<FctrChngDts!$A$2,$R116>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q116),IF(AND($Q116<FctrChngDts!$A$2,$R116<FctrChngDts!$A$2),SUM($R116-$Q116+1),IF(AND($Q116>FctrChngDts!$A$2,$R116>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R116+1),0)))))","v":0},{"$f":"IF($T116=0,0,IF($U116=0,0,IF(AND($T116<FctrChngDts!$A$2,$U116>=FctrChngDts!$A$2),SUM($U116-FctrChngDts!$A$2+1),IF(AND($T116>=FctrChngDts!$A$2,$U116<FctrChngDts!$B$2),SUM($U116-$T116+1),IF(AND($T116>=FctrChngDts!$A$2,$U116>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T116)<0),0,IF(AND($T116>=FctrChngDts!$A$2,$U116>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T116),0))))))","v":0},{"$f":"IF($T116=0,0,IF($U116=0,0,IF(AND($T116<FctrChngDts!$A$2,$U116>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T116),IF(AND($T116>=FctrChngDts!$B$2,$U116>=FctrChngDts!$B$2),SUM($U116-$T116+1),IF(AND($T116<FctrChngDts!$A$2,$U116<FctrChngDts!$A$2),SUM($U116-$T116+1),IF(AND($T116>=FctrChngDts!$A$2,$U116>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U116+1),0))))))","v":0},{"$f":"IF($W116=0,0,IF($X116=0,0,IF(AND($W116>=FctrChngDts!$A$2,$X116>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W116)<0),0,IF(AND($W116>=FctrChngDts!$A$2,$X116>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W116),IF(AND($W116>=FctrChngDts!$A$2,$X116<FctrChngDts!$B$2),SUM($X116-$W116+1),IF(AND($W116<FctrChngDts!$A$2,$X116>=FctrChngDts!$A$2),SUM($X116-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W116=0,0,IF($X116=0,0,IF(AND($W116<FctrChngDts!$A$2,$X116<FctrChngDts!$A$2),SUM($X116-$W116+1),IF(AND($W116>=FctrChngDts!$A$2,$X116>=FctrChngDts!$B$2,SUM($X116-FctrChngDts!$B$2+1)<=$Y116),SUM($X116-FctrChngDts!$B$2+1),IF(AND($W116>=FctrChngDts!$A$2,$X116>=FctrChngDts!$B$2),SUM($X116-$W116+1),IF(AND($W116<FctrChngDts!$A$2,$X116>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W116),0))))))","v":0},{"$f":"IF(AND($D116>=FctrChngDts!$C$2,$E116<FctrChngDts!$E$2),\"1\",IF(AND($D116>=FctrChngDts!$E$2,$E116<FctrChngDts!$G$2),\"2\",IF(AND($D116>=FctrChngDts!$G$2,$E116<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D116>=FctrChngDts!$D$2,,IF(AND($D116>=FctrChngDts!$C$2,$D116<=FctrChngDts!$D$2),$D116,IF(AND($D116>=FctrChngDts!$C$2,$D116>=FctrChngDts!$D$2,$E116>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D116>FctrChngDts!$D$2,,IF($D116=FctrChngDts!$D$2,$D116,IF(AND($D116>=FctrChngDts!$C$2,$E116<FctrChngDts!$D$2),$E116,IF(AND($D116>=FctrChngDts!$C$2,$E116>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D116>=FctrChngDts!$D$2,$E116>=FctrChngDts!$D$2,$E116>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E116<FctrChngDts!$D$2,$E116<=FctrChngDts!$D$2),$E116,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D116<FctrChngDts!$E$2,$E116<FctrChngDts!$E$2),,IF($D116>FctrChngDts!$F$2,,IF(AND($D116>=FctrChngDts!$E$2,$D116<=FctrChngDts!$F$2),$D116,IF(AND($D116>=FctrChngDts!$E$2,$D116>=FctrChngDts!$F$2,$E116>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D116>FctrChngDts!$F$2,,IF($E116=FctrChngDts!$F$2,$E116,IF(AND($D116<FctrChngDts!$E$2,$E116<=FctrChngDts!$F$2),$E116,IF(AND($D116>=FctrChngDts!$E$2,$E116<FctrChngDts!$F$2),$E116,IF(AND($D116>=FctrChngDts!$E$2,$E116>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D116>=FctrChngDts!$F$2,$E116>=FctrChngDts!$F$2,$E116>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D116<FctrChngDts!$G$2,$E116<FctrChngDts!$G$2),,IF($D116>FctrChngDts!$H$2,,IF(AND($D116>=FctrChngDts!$G$2,$D116<=FctrChngDts!$H$2),$D116,IF(AND($D116>=FctrChngDts!$G$2,$D116>=FctrChngDts!$H$2,$E116>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D116>FctrChngDts!$H$2,,IF($E116=FctrChngDts!$H$2,$E116,IF(AND($D116<FctrChngDts!$G$2,$E116<=FctrChngDts!$H$2),$E116,IF(AND($D116>=FctrChngDts!$G$2,$E116<FctrChngDts!$H$2),$E116,IF(AND($D116>=FctrChngDts!$G$2,$E116>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D116>=FctrChngDts!$H$2,$E116>=FctrChngDts!$H$2,$E116>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A116,Tenant!$A116:$J415,6,FALSE)","v":0},{"$f":"VLOOKUP($A116,Tenant!$A116:$J415,7,FALSE)","v":0},{"$f":"VLOOKUP($A116,Tenant!$A116:$J415,10,FALSE)","v":0},0,{"$f":"IF(AND($AK116=\"FSP2\",$AJ116=FALSE,$HF116=FALSE),SUM($K116*FctrChngDts!$C$9),IF(AND($AK116=\"FSP2\",$AJ116=TRUE,$HF116=FALSE),SUM($K116*FctrChngDts!$C$10),IF(AND($AK116=\"FSP2P3\",$AJ116=FALSE,$HF116=FALSE),SUM(SUM($K116,$M116)*FctrChngDts!$C$9),IF(AND($AK116=\"FSP2P3\",$AJ116=TRUE,$HF116=FALSE),SUM(SUM($K116,$M116)*FctrChngDts!$C$10),IF(AND($AK116=\"FSP3\",$AJ116=FALSE,$HF116=FALSE),SUM($M116*FctrChngDts!$C$9),IF(AND($AK116=\"FSP3\",$AJ116=TRUE,$HF116=FALSE),SUM($M116*FctrChngDts!$C$10),IF(AND($AK116=\"FSP1\",$AJ116=FALSE,$HF116=FALSE),SUM($I116*FctrChngDts!$C$9),IF(AND($AK116=\"FSP1\",$AJ116=TRUE,$HF116=FALSE),SUM($I116*FctrChngDts!$C$10),IF(AND($AK116=\"FSP1P2\",$AJ116=FALSE,$HF116=FALSE),SUM(SUM($I116,$K116)*FctrChngDts!$C$9),IF(AND($AK116=\"FSP1P2\",$AJ116=TRUE,$HF116=FALSE),SUM(SUM($I116,$K116)*FctrChngDts!$C$10),IF(AND($Z116=\"Summer\",$AK116=\"SSP2P3\",$AJ116=FALSE,$HF116=FALSE),SUM(SUM(SUM(SUM($K116,$M116)*FctrChngDts!$C$9),SUM(SUM($L116,$N116)*FctrChngDts!$C$11))*$AF116),IF(AND($Z116=\"Summer\",$AK116=\"SSP2P3\",$AJ116=TRUE,$HF116=FALSE),SUM(SUM(SUM(SUM($K116,$M116)*FctrChngDts!$C$10),SUM(SUM($L116,$N116)*FctrChngDts!$C$12))*$AF116),IF(AND($Z116=\"Winter\",$AK116=\"SSP2P3\",$AJ116=FALSE,$HF116=FALSE),SUM(SUM(SUM(SUM($K116,$M116)*FctrChngDts!$C$9),SUM(SUM($L116,$N116)*FctrChngDts!$C$11))-$AO116),IF(AND($Z116=\"Winter\",$AK116=\"SSP2P3\",$AJ116=TRUE,$HF116=FALSE),SUM(SUM(SUM(SUM($K116,$M116)*FctrChngDts!$C$10),SUM(SUM($L116,$N116)*FctrChngDts!$C$12))-$AO116),IF(AND($Z116=\"Summer\",$AK116=\"SSP1P2\",$AJ116=FALSE,$HF116=FALSE),SUM(SUM(SUM(SUM($I116,$K116)*FctrChngDts!$C$9),SUM(SUM($J116,$L116)*FctrChngDts!$C$11))*$AF116),IF(AND($Z116=\"Summer\",$AK116=\"SSP1P2\",$AJ116=TRUE,$HF116=FALSE),SUM(SUM(SUM(SUM($I116,$K116)*FctrChngDts!$C$10),SUM(SUM($J116,$L116)*FctrChngDts!$C$12))*$AF116),IF(AND($Z116=\"Winter\",$AK116=\"SSP1P2\",$AJ116=FALSE,$HF116=FALSE),SUM(SUM(SUM(SUM($I116,$K116)*FctrChngDts!$C$9),SUM(SUM($J116,$L116)*FctrChngDts!$C$11))-$AO116),IF(AND($Z116=\"Winter\",$AK116=\"SSP1P2\",$AJ116=TRUE,$HF116=FALSE),SUM(SUM(SUM(SUM($I116,$K116)*FctrChngDts!$C$10),SUM(SUM($J116,$L116)*FctrChngDts!$C$12))-$AO116),IF(AND($AK116=\"FSP2\",$AJ116=FALSE,$HF116=TRUE),SUM(SUM($HI116*FctrChngDts!$B$9),SUM($HJ116*FctrChngDts!$C$9)),IF(AND($AK116=\"FSP2\",$AJ116=TRUE,$HF116=TRUE),SUM(SUM($HI116*FctrChngDts!$B$10),SUM($HJ116*FctrChngDts!$C$10)),IF(AND($AK116=\"FSP2P3\",$AJ116=FALSE,$HF116=TRUE),SUM(SUM(SUM($HI116,$HK116)*FctrChngDts!$B$9),SUM(SUM($HJ116,$HL116)*FctrChngDts!$C$9)),IF(AND($AK116=\"FSP2P3\",$AJ116=TRUE,$HF116=TRUE),SUM(SUM(SUM($HI116,$HK116)*FctrChngDts!$B$10),SUM(SUM($HJ116,$HL116)*FctrChngDts!$C$10)),IF(AND($AK116=\"FSP3\",$AJ116=FALSE,$HF116=TRUE),SUM(SUM($HK116*FctrChngDts!$B$9),SUM($HL116*FctrChngDts!$C$9)),IF(AND($AK116=\"FSP3\",$AJ116=TRUE,$HF116=TRUE),SUM(SUM($HK116*FctrChngDts!$B$10),SUM($HL116*FctrChngDts!$C$10)),IF(AND($AK116=\"FSP1\",$AJ116=FALSE,$HF116=TRUE),SUM(SUM($HG116*FctrChngDts!$B$9),SUM($HH116*FctrChngDts!$C$9)),IF(AND($AK116=\"FSP1\",$AJ116=TRUE,$HF116=TRUE),SUM(SUM($HG116*FctrChngDts!$B$10),SUM($HH116*FctrChngDts!$C$10)),IF(AND($AK116=\"FSP1P2\",$AJ116=FALSE,$HF116=TRUE),SUM(SUM(SUM($HG116,$HI116)*FctrChngDts!$B$9),SUM(SUM($HH116,$HJ116)*FctrChngDts!$C$9)),IF(AND($AK116=\"FSP1P2\",$AJ116=TRUE,$HF116=TRUE),SUM(SUM(SUM($HG116,$HI116)*FctrChngDts!$B$10),SUM(SUM($HG116,$HI116)*FctrChngDts!$C$10)),IF(AND($Z116=\"Summer\",$AK116=\"SSP2P3\",$AJ116=FALSE,$HF116=TRUE),SUM(SUM(SUM(SUM($HI116,$HK116)*FctrChngDts!$B$9),SUM(SUM($HJ116,$HL116)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO116,$HQ116)*FctrChngDts!$B$11),SUM(SUM($HP116,$HR116)*FctrChngDts!$C$11))*$AF116),IF(AND($Z116=\"Summer\",$AK116=\"SSP2P3\",$AJ116=TRUE,$HF116=TRUE),SUM(SUM(SUM(SUM($HI116,$HK116)*FctrChngDts!$B$10),SUM(SUM($HJ116,$HL116)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO116,$HQ116)*FctrChngDts!$B$12),SUM(SUM($HP116,$HR116)*FctrChngDts!$C$12))*$AF116),IF(AND($Z116=\"Winter\",$AK116=\"SSP2P3\",$AJ116=FALSE,$HF116=TRUE),SUM(SUM(SUM(SUM($HI116,$HK116)*FctrChngDts!$B$9),SUM(SUM($HJ116,$HL116)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO116,$HQ116)*FctrChngDts!$B$11),SUM(SUM($HP116,$HR116)*FctrChngDts!$C$11))-$AO116),IF(AND($Z116=\"Winter\",$AK116=\"SSP2P3\",$AJ116=TRUE,$HF116=TRUE),SUM(SUM(SUM(SUM($HI116,$HK116)*FctrChngDts!$B$10),SUM(SUM($HO116,$HQ116)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO116,$HQ116)*FctrChngDts!$B$12),SUM(SUM($HP116,$HR116)*FctrChngDts!$C$12))-$AO116),IF(AND($Z116=\"Summer\",$AK116=\"SSP1P2\",$AJ116=FALSE,$HF116=TRUE),SUM(SUM(SUM(SUM($HG116,$HI116)*FctrChngDts!$B$9),SUM(SUM($HH116,$HJ116)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM116,$HO116)*FctrChngDts!$B$11),SUM(SUM($HN116,$HP116)*FctrChngDts!$C$11))*$AF116),IF(AND($Z116=\"Summer\",$AK116=\"SSP1P2\",$AJ116=TRUE,$HF116=TRUE),SUM(SUM(SUM(SUM($HG116,$HI116)*FctrChngDts!$B$10),SUM(SUM($HH116,$HJ116)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM116,$HO116)*FctrChngDts!$B$12),SUM(SUM($HN116,$HP116)*FctrChngDts!$C$12))*$AF116),IF(AND($Z116=\"Winter\",$AK116=\"SSP1P2\",$AJ116=FALSE,$HF116=TRUE),SUM(SUM(SUM(SUM($HG116,$HI116)*FctrChngDts!$B$9),SUM(SUM($HH116,$HJ116)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM116,$HO116)*FctrChngDts!$B$11),SUM(SUM($HN116,$HP116)*FctrChngDts!$C$11))-$AO116),IF(AND($Z116=\"Winter\",$AK116=\"SSP1P2\",$AJ116=TRUE,$HF116=TRUE),SUM(SUM(SUM(SUM($HG116,$HI116)*FctrChngDts!$B$10),SUM(SUM($HH116,$HJ116)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM116,$HO116)*FctrChngDts!$B$12),SUM(SUM($HN116,$HP116)*FctrChngDts!$C$12))-$AO116),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK116=\"FWP1\",$AJ116=FALSE,$HF116=FALSE),SUM($J116*FctrChngDts!$C$11),IF(AND($AK116=\"FWP1\",$AJ116=TRUE,$HF116=FALSE),SUM($J116*FctrChngDts!$C$12),IF(AND($AK116=\"FWP1P2\",$AJ116=FALSE,$HF116=FALSE),SUM(SUM($J116,$L116)*FctrChngDts!$C$11),IF(AND($AK116=\"FWP1P2\",$AJ116=TRUE,$HF116=FALSE),SUM(SUM($J116,$L116)*FctrChngDts!$C$12),IF(AND($AK116=\"FWP2\",$AJ116=FALSE,$HF116=FALSE),SUM($L116*FctrChngDts!$C$11),IF(AND($AK116=\"FWP2\",$AJ116=TRUE,$HF116=FALSE),SUM($L116*FctrChngDts!$C$12),IF(AND($AK116=\"FWP2P3\",$AJ116=FALSE,$HF116=FALSE),SUM(SUM($L116,$N116)*FctrChngDts!$C$11),IF(AND($AK116=\"FWP2P3\",$AJ116=TRUE,$HF116=FALSE),SUM(SUM($L116,$N116)*FctrChngDts!$C$12),IF(AND($AK116=\"FWP3\",$AJ116=FALSE,$HF116=FALSE),SUM($N116*FctrChngDts!$C$11),IF(AND($AK116=\"FWP3\",$AJ116=TRUE,$HF116=FALSE),SUM($N116*FctrChngDts!$C$12),IF(AND($Z116=\"Winter\",$AK116=\"SSP1P2\",$AJ116=FALSE,$HF116=FALSE),SUM(SUM(SUM($I116,$K116)*FctrChngDts!$C$9),SUM(SUM($J116,$L116)*FctrChngDts!$C$11))*$AG116,IF(AND($Z116=\"Winter\",$AK116=\"SSP1P2\",$AJ116=TRUE,$HF116=FALSE),SUM(SUM(SUM($I116,$K116)*FctrChngDts!$B$10),SUM(SUM($J116,$L116)*FctrChngDts!$B$12))*$AG116,IF(AND($Z116=\"Summer\",$AK116=\"SSP1P2\",$AJ116=FALSE,$HF116=FALSE),SUM(SUM(SUM($I116,$K116)*FctrChngDts!$B$9),SUM(SUM($J116,$L116)*FctrChngDts!$B$11))-$AJ116,IF(AND($Z116=\"Summer\",$AK116=\"SSP1P2\",$AJ116=TRUE,$HF116=FALSE),SUM(SUM(SUM($I116,$K116)*FctrChngDts!$C$10),SUM(SUM($J116,$L116)*FctrChngDts!$C$12))-$AJ116,IF(AND($Z116=\"Winter\",$AK116=\"SSP2P3\",$AJ116=FALSE,$HF116=FALSE),SUM(SUM(SUM($K116,$M116)*FctrChngDts!$C$9),SUM(SUM($L116,$N116)*FctrChngDts!$C$11))*$AG116,IF(AND($Z116=\"Winter\",$AK116=\"SSP2P3\",$AJ116=TRUE,$HF116=FALSE),SUM(SUM(SUM($K116,$M116)*FctrChngDts!$C$10),SUM(SUM($L116,$N116)*FctrChngDts!$C$12))*$AG116,IF(AND($Z116=\"Summer\",$AK116=\"SSP2P3\",$AJ116=FALSE,$HF116=FALSE),SUM(SUM(SUM($K116,$M116)*FctrChngDts!$C$9),SUM(SUM($L116,$N116)*FctrChngDts!$C$11))-$AJ116,IF(AND($Z116=\"Summer\",$AK116=\"SSP2P3\",$AJ116=TRUE,$HF116=FALSE),SUM(SUM(SUM($K116,$M116)*FctrChngDts!$C$10),SUM(SUM($L116,$N116)*FctrChngDts!$C$12))-$AJ116,IF(AND($AK116=\"FWP1\",$AJ116=FALSE,$HF116=TRUE),SUM(SUM($HM116*FctrChngDts!$B$11),SUM($HN116*FctrChngDts!$C$11)),IF(AND($AK116=\"FWP1\",$AJ116=TRUE,$HF116=TRUE),SUM(SUM($HM116*FctrChngDts!$B$12),SUM($HN116*FctrChngDts!$C$12)),IF(AND($AK116=\"FWP1P2\",$AJ116=FALSE,$HF116=TRUE),SUM(SUM(SUM($HM116,$HO116)*FctrChngDts!$B$11),SUM(SUM($HN116,$HP116)*FctrChngDts!$C$11)),IF(AND($AK116=\"FWP1P2\",$AJ116=TRUE,$HF116=TRUE),SUM(SUM(SUM($HM116,$KP116)*FctrChngDts!$C$12),SUM(SUM($HN116,$HP116)*FctrChngDts!$C$12)),IF(AND($AK116=\"FWP2\",$AJ116=FALSE,$HF116=TRUE),SUM(SUM($HO116*FctrChngDts!$B$11),SUM($HO116*FctrChngDts!$C$11)),IF(AND($AK116=\"FWP2\",$AJ116=TRUE,$HF116=TRUE),SUM(SUM($HO116*FctrChngDts!$B$12),SUM($HO116*FctrChngDts!$C$12)),IF(AND($AK116=\"FWP2P3\",$AJ116=FALSE,$HF116=TRUE),SUM(SUM(SUM($HO116,$HQ116)*FctrChngDts!$C$11),SUM(SUM($HP116,$HR116)*FctrChngDts!$C$11)),IF(AND($AK116=\"FWP2P3\",$AJ116=TRUE,$HF116=TRUE),SUM(SUM(SUM($HO116,$HQ116)*FctrChngDts!$C$12),SUM(SUM($HP116,$HR116)*FctrChngDts!$C$12)),IF(AND($AK116=\"FWP3\",$AJ116=FALSE,$HF116=TRUE),SUM(SUM($HQ116*FctrChngDts!$B$11),SUM($HR116*FctrChngDts!$C$11)),IF(AND($AK116=\"FWP3\",$AJ116=TRUE,$HF116=TRUE),SUM(SUM($HQ116*FctrChngDts!$B$12),SUM($HR116*FctrChngDts!$C$12)),IF(AND($Z116=\"Winter\",$AK116=\"SSP1P2\",$AJ116=FALSE,$HF116=TRUE),SUM(SUM(SUM(SUM($HG116,$HI116)*FctrChngDts!$B$9),SUM(SUM($HH116,$HJ116)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM116,$HO116)*FctrChngDts!$B$11),SUM(SUM($HN116,$HP116)*FctrChngDts!$C$11))*$AG116),IF(AND($Z116=\"Winter\",$AK116=\"SSP1P2\",$AJ116=TRUE,$HF116=TRUE),SUM(SUM(SUM(SUM($HG116,$HI116)*FctrChngDts!$B$10), SUM(SUM($HH116,$HJ116)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM116,$HO116)*FctrChngDts!$B$12),SUM(SUM($HN116,$HP116)*FctrChngDts!$C$12))*$AG116),IF(AND($Z116=\"Summer\",$AK116=\"SSP1P2\",$AJ116=FALSE,$HF116=TRUE),SUM(SUM(SUM(SUM($HG116,$HI116)*FctrChngDts!$B$9),SUM(SUM($HH116,$HJ116)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM116,$HO116)*FctrChngDts!$B$11),SUM(SUM($HN116,$HP116)*FctrChngDts!$C$11))-$AJ116),IF(AND($Z116=\"Summer\",$AK116=\"SSP1P2\",$AJ116=TRUE,$HF116=TRUE),SUM(SUM(SUM(SUM($HG116,$HI116)*FctrChngDts!$B$10),SUM(SUM($HH116,$HJ116)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM116,$HO116)*FctrChngDts!$B$12),SUM(SUM($HN116,$HP116)*FctrChngDts!$C$12))-$AJ116),IF(AND($Z116=\"Winter\",$AK116=\"SSP2P3\",$AJ116=FALSE,$HF116=TRUE),SUM(SUM(SUM(SUM($HI116,$HK116)*FctrChngDts!$B$9),SUM(SUM($HJ116,$HL116)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO116,$HQ116)*FctrChngDts!$B$11),SUM(SUM($HP116,$HR116)*FctrChngDts!$C$11))*$AG116),IF(AND($Z116=\"Winter\",$AK116=\"SSP2P3\",$AJ116=TRUE,$HF116=TRUE),SUM(SUM(SUM(SUM($HI116,$HK116)*FctrChngDts!$B$10), SUM(SUM($HJ116,$HL116)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO116,$HQ116)*FctrChngDts!$B$12),SUM(SUM($HP116,$HR116)*FctrChngDts!$C$12))*$AG116),IF(AND($Z116=\"Summer\",$AK116=\"SSP2P3\",$AJ116=FALSE,$HF116=TRUE),SUM(SUM(SUM(SUM($HI116,$HK116)*FctrChngDts!$B$9),SUM(SUM($HJ116,$HL116)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO116,$HQ116)*FctrChngDts!$B$11),SUM(SUM($HP116,$HR116)*FctrChngDts!$C$11))-$AJ116),IF(AND($Z116=\"Summer\",$AK116=\"SSP2P3\",$AJ116=TRUE,$HF116=TRUE),SUM(SUM(SUM(SUM($HI116,$HK116)*FctrChngDts!$B$10), SUM(SUM($HJ116,$HL116)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO116,$HQ116)*FctrChngDts!$B$12),SUM(SUM($HP116,$HR116)*FctrChngDts!$C$12))-$AJ116),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK116=\"FSP1\",$AH116=TRUE,SUM(SUM(SUM($AI116*FctrChngDts!$B$13)*I116),$AR116)>$AD116),$AD116,IF(AND($AK116=\"FSP1\",$AH116=TRUE,SUM(SUM(SUM($AI116*FctrChngDts!$B$13)*$I116),$AR116)<=$AD116),SUM(SUM(SUM($AI116*FctrChngDts!$B$13)*$I116),$AR116),IF(AND($Z116=\"Summer\",$AK116=\"SSP1\",$AH116=TRUE,SUM(SUM(SUM(SUM($I116,$J116)*SUM($AI116*FctrChngDts!$B$13))*$AF116),$AR116)>$AD116),$AD116,IF(AND($Z116=\"Summer\",$AK116=\"SSP1\",$AH116=TRUE,SUM(SUM(SUM(SUM($I116,$J116)*SUM($AI116*FctrChngDts!$B$13))*$AF116),$AR116)<=$AD116),SUM(SUM(SUM(SUM($I116,$J116)*SUM($AI116*FctrChngDts!$B$13))*$AF116),$AR116),IF(AND($Z116=\"Winter\",$AK116=\"SSP1\",$AH116=TRUE,SUM(SUM(SUM(SUM($I116,$J116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AU116:$AW116)),$AR116)>$AD116),$AD116,IF(AND($Z116=\"Winter\",$AK116=\"SSP1\",$AH116=TRUE,SUM(SUM(SUM(SUM($I116,$J116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AU116:$AW116)),$AR116)<=$AD116),SUM(SUM(SUM(SUM($I116,$J116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AU116:$AW116)),$AR116),IF(AND($AK116=\"FSP1P2\",$AH116=TRUE,SUM(SUM(SUM(SUM($I116,$K116)*SUM($AI116*FctrChngDts!$B$13))*$AF116),$AR116)>$AD116),$AD116,IF(AND($AK116=\"FSP1P2\",$AH116=TRUE,SUM(SUM(SUM(SUM($I116,$K116)*SUM($AI116*FctrChngDts!$B$13))*$AF116),$AR116)<=$AD116),SUM(SUM(SUM(SUM($I116,$K116)*SUM($AI116*FctrChngDts!$B$13))*$AF116),$AR116),IF(AND($Z116=\"Summer\",$AK116=\"SSP1P2\",$AH116=TRUE,SUM(SUM(SUM(SUM($I116,$K116,$J116,$L116)*SUM($AI116*FctrChngDts!$B$13))*$AF116),$AR116)>$AD116),$AD116,IF(AND($Z116=\"Summer\",$AK116=\"SSP1P2\",$AH116=TRUE,SUM(SUM(SUM(SUM($I116,$K116,$J116,$L116)*SUM($AI116*FctrChngDts!$B$13))*$AF116),$AR116)<=$AD116),SUM(SUM(SUM(SUM($I116,$K116,$J116,$L116)*SUM($AI116*FctrChngDts!$B$13))*$AF116),$AR116),IF(AND($Z116=\"Winter\",$AK116=\"SSP1P2\",$AH116=TRUE,SUM(SUM(SUM(SUM($I116,$K116,$J116,$L116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AU116:$AW116)),$AR116)>$AD116),$AD116,IF(AND($Z116=\"Winter\",$AK116=\"SSP1P2\",$AH116=TRUE,SUM(SUM(SUM(SUM($I116,$K116,$J116,$L116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AU116:$AW116)),$AR116)<=$AD116),MIN($AD116,SUM($AL116,SUM(SUM(SUM(SUM($I116,$K116,$J116,$L116)*SUM($AI116*FctrChngDts!$B$13))*$AF116)))),IF(AND($AK116=\"FSP2\",$AH116=TRUE,SUM(SUM(SUM($AI116*FctrChngDts!$B$13)*$K116),$AR116)>$AD116),$AD116,IF(AND($AK116=\"FSP2\",$AH116=TRUE,SUM(SUM(SUM($AI116*FctrChngDts!$B$13)*$K116),$AR116)<=$AD116),SUM(SUM(SUM($AI116*FctrChngDts!$B$13)*$K116),$AR116),IF(AND($Z116=\"Summer\",$AK116=\"SSP2\",$AH116=TRUE,SUM(SUM(SUM(SUM($K116,$L116)*SUM($AI116*FctrChngDts!$B$13))*$AF116),$AR116)>$AD116),$AD116,IF(AND($Z116=\"Summer\",$AK116=\"SSP2\",$AH116=TRUE,SUM(SUM(SUM(SUM($K116,$L116)*SUM($AI116*FctrChngDts!$B$13))*$AF116),$AR116)<=$AD116),SUM(SUM(SUM(SUM($K116,$L116)*SUM($AI116*FctrChngDts!$B$13))*$AF116),$AR116),IF(AND($Z116=\"Winter\",$AK116=\"SSP2\",$AH116=TRUE,SUM(SUM(SUM(SUM($K116,$L116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AU116:$AW116)),$AR116)>$AD116),$AD116,IF(AND($Z116=\"Winter\",$AK116=\"SSP2\",$AH116=TRUE,SUM(SUM(SUM(SUM($K116,$L116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AU116:$AW116)),$AR116)<=$AD116),SUM(SUM(SUM(SUM($K116,$L116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AU116:$AW116)),$AR116),IF(AND($AK116=\"FSP2P3\",$AH116=TRUE,SUM(SUM(SUM(SUM($K116,$M116)*SUM($AI116*FctrChngDts!$B$13))*$AF116),$AR116)>$AD116),$AD116,IF(AND($AK116=\"FSP2P3\",$AH116=TRUE,SUM(SUM(SUM(SUM($K116,$M116)*SUM($AI116*FctrChngDts!$B$13))*$AF116),$AR116)<=$AD116),SUM(SUM(SUM(SUM($K116,$M116)*SUM($AI116*FctrChngDts!$B$13))*$AF116),$AR116),IF(AND($Z116=\"Summer\",$AK116=\"SSP2P3\",$AH116=TRUE,SUM(SUM(SUM(SUM($K116,$L116,$M116,$N116)*SUM($AI116*FctrChngDts!$B$13))*$AF116),$AR116)>$AD116),$AD116,IF(AND($Z116=\"Summer\",$AK116=\"SSP2P3\",$AH116=TRUE,SUM(SUM(SUM(SUM($K116,$L116,$M116,$N116)*SUM($AI116*FctrChngDts!$B$13))*$AF116),$AR116)<=$AD116),SUM(SUM(SUM(SUM($K116,$L116,$M116,$N116)*SUM($AI116*FctrChngDts!$B$13))*$AF116),$AR116),IF(AND($Z116=\"Winter\",$AK116=\"SSP2P3\",$AH116=TRUE,SUM(SUM(SUM(SUM($K116,$L116,$M116,$N116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AU116:$AW116)),$AR116)>$AD116),$AD116,IF(AND($Z116=\"Winter\",$AK116=\"SSP2P3\",$AH116=TRUE,SUM(SUM(SUM(SUM($K116,$L116,$M116,$N116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AU116:$AW116)),$AR116)<=$AD116),SUM(SUM(SUM(SUM($K116,$L116,$M116,$N116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AU116:$AW116)),$AR116),IF(AND($AK116=\"FSP3\",$AH116=TRUE,SUM(SUM(SUM($AI116*FctrChngDts!$B$13)*$M116),$AR116)>$AD116),$AD116,IF(AND($AK116=\"FSP3\",$AH116=TRUE,SUM(SUM(SUM($AI116*FctrChngDts!$B$13)*$M116),$AR116)<=$AD116),SUM(SUM(SUM($AI116*FctrChngDts!$B$13)*$M116),$AR116),IF(AND($Z116=\"Summer\",$AK116=\"SSP3\",$AH116=TRUE,SUM(SUM(SUM(SUM($M116,$N116)*SUM($AI116*FctrChngDts!$B$13))*$AF116),$AR116)>$AD116),$AD116,IF(AND($Z116=\"Summer\",$AK116=\"SSP3\",$AH116=TRUE,SUM(SUM(SUM(SUM($M116,$N116)*SUM($AI116*FctrChngDts!$B$13))*$AF116),$AR116)<=$AD116),SUM(SUM(SUM(SUM($M116,$N116)*SUM($AI116*FctrChngDts!$B$13))*$AF116),$AR116),IF(AND($Z116=\"Winter\",$AK116=\"SSP3\",$AH116=TRUE,SUM(SUM(SUM(SUM($M116,$N116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AU116:$AW116)),$AR116)>$AD116),$AD116,IF(AND($Z116=\"Winter\",$AK116=\"SSP3\",$AH116=TRUE,SUM(SUM(SUM(SUM($M116,$N116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AU116:$AW116)),$AR116)<=$AD116),SUM(SUM(SUM(SUM($M116,$N116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AU116:$AW116)),$AR116),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK116=\"FWP1\",$AH116=TRUE,SUM(SUM(SUM($AI116*FctrChngDts!$B$13)*$J116),$AU116)>$AE116),$AE116,IF(AND($AK116=\"FWP1\",$AH116=TRUE,SUM(SUM(SUM($AI116*FctrChngDts!$B$13)*$J116),$AU116)<=$AE116),SUM(SUM(SUM($AI116*FctrChngDts!$B$13)*$J116),$AU116),IF(AND($Z116=\"Winter\",$AK116=\"SSP1\",$AH116=TRUE,SUM(SUM(SUM(SUM($I116,$J116)*SUM($AI116*FctrChngDts!$B$13))*$AG116),$AU116)>$AE116),$AE116,IF(AND($Z116=\"Winter\",$AK116=\"SSP1\",$AH116=TRUE,SUM(SUM(SUM(SUM($I116,$J116)*SUM($AI116*FctrChngDts!$B$13))*$AG116),$AU116)<=$AE116),SUM(SUM(SUM(SUM($I116,$J116)*SUM($AI116*FctrChngDts!$B$13))*$AG116),$AU116),IF(AND($Z116=\"Summer\",$AK116=\"SSP1\",$AH116=TRUE,SUM(SUM(SUM(SUM($I116,$J116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AR116:$AT116)),$AU116)>$AE116),$AE116,IF(AND($Z116=\"Summer\",$AK116=\"SSP1\",$AH116=TRUE,SUM(SUM(SUM(SUM($I116,$J116)*SUM($AI116*FctrChngDts!$B$13))- SUM($AR116:$AT116)),$AU116)<=$AE116),SUM(SUM(SUM(SUM($I116,$J116)*SUM($AI116*FctrChngDts!$B$13))- SUM($AR116:$AT116)),$AU116),IF(AND($AK116=\"FWP1P2\",$AH116=TRUE,SUM(SUM(SUM(SUM($J116,$L116)*SUM($AI116*FctrChngDts!$B$13))*$AG116),$AU116)>$AE116),$AE116,IF(AND($AK116=\"FWP1P2\",$AH116=TRUE,SUM(SUM(SUM(SUM($J116,$L116)*SUM($AI116*FctrChngDts!$B$13))*$AG116),$AU116)<=$AE116),SUM(SUM(SUM(SUM($J116,$L116)*SUM($AI116*FctrChngDts!$B$13))*$AG116),$AU116),IF(AND($Z116=\"Winter\",$AK116=\"SSP1P2\",$AH116=TRUE,SUM(SUM(SUM(SUM($I116,$K116,$J116,$L116)*SUM($AI116*FctrChngDts!$B$13))*$AG116),$AU116)>$AE116),$AE116,IF(AND($Z116=\"Winter\",$AK116=\"SSP1P2\",$AH116=TRUE,SUM(SUM(SUM(SUM($I116,$K116,$J116,$L116)*SUM($AI116*FctrChngDts!$B$13))*$AG116),$AU116)<=$AE116),SUM(SUM(SUM(SUM($I116,$K116,$J116,$L116)*SUM($AI116*FctrChngDts!$B$13))*$AG116),$AU116),IF(AND($Z116=\"Summer\",$AK116=\"SSP1P2\",$AH116=TRUE,SUM(SUM(SUM(SUM($I116,$K116,$J116,$L116)*SUM($AI116*FctrChngDts!$B$13))- SUM($AR116:$AT116)),$AU116)>$AE116),$AE116,IF(AND($Z116=\"Summer\",$AK116=\"SSP1P2\",$AH116=TRUE,SUM(SUM(SUM(SUM($I116,$K116,$J116,$L116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AR116:$AT116)),$AU116)<=$AE116),SUM(SUM(SUM(SUM($I116,$K116,$J116,$L116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AR116:$AT116)),$AU116),IF(AND($AK116=\"FWP2\",$AH116=TRUE,SUM(SUM(SUM($AI116*FctrChngDts!$B$13)*$L116),$AU116)>$AE116),$AE116,IF(AND($AK116=\"FWP2\",$AH116=TRUE,SUM(SUM(SUM($AI116*FctrChngDts!$B$13)*$L116),$AU116)<=$AE116),SUM(SUM(SUM($AI116*FctrChngDts!$B$13)*$L116),$AU116),IF(AND($Z116=\"Winter\",$AK116=\"SSP2\",$AH116=TRUE,SUM(SUM(SUM(SUM($K116,$L116)*SUM($AI116*FctrChngDts!$B$13))*$AG116),$AU116)>$AE116),$AE116,IF(AND($Z116=\"Winter\",$AK116=\"SSP2\",$AH116=TRUE,SUM(SUM(SUM(SUM($K116,$L116)*SUM($AI116*FctrChngDts!$B$13))*$AG116),$AU116)<=$AE116),SUM(SUM(SUM(SUM($K116,$L116)*SUM($AI116*FctrChngDts!$B$13))*$AG116),$AU116),IF(AND($Z116=\"Summer\",$AK116=\"SSP2\",$AH116=TRUE,SUM(SUM(SUM(SUM($K116,$L116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AR116:$AT116)),$AU116)>$AE116),$AE116,IF(AND($Z116=\"Summer\",$AK116=\"SSP2\",$AH116=TRUE,SUM(SUM(SUM(SUM($K116,$L116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AR116:$AT116)),$AU116)<=$AE116),SUM(SUM(SUM(SUM($K116,$L116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AR116:$AT116)),$AU116),IF(AND($AK116=\"FWP2P3\",$AH116=TRUE,SUM(SUM(SUM(SUM($L116,$N116)*SUM($AI116*FctrChngDts!$B$13))*$AG116),$AU116)>$AE116),$AE116,IF(AND($AK116=\"FWP2P3\",$AH116=TRUE,SUM(SUM(SUM(SUM($L116,$N116)*SUM($AI116*FctrChngDts!$B$13))*$AG116),$AU116)<=$AE116),SUM(SUM(SUM(SUM($L116,$N116)*SUM($AI116*FctrChngDts!$B$13))*$AG116),$AU116),IF(AND($Z116=\"Winter\",$AK116=\"SSP2P3\",$AH116=TRUE,SUM(SUM(SUM(SUM($K116,$L116,$M116,$N116)*SUM($AI116*FctrChngDts!$B$13))*$AG116),$AU116)>$AE116),$AE116,IF(AND($Z116=\"Winter\",$AK116=\"SSP2P3\",$AH116=TRUE,SUM(SUM(SUM(SUM($K116,$L116,$M116,$N116)*SUM($AI116*FctrChngDts!$B$13))*$AG116),$AU116)<=$AE116),SUM(SUM(SUM(SUM($K116,$L116,$M116,$N116)*SUM($AI116*FctrChngDts!$B$13))*$AG116),$AU116),IF(AND($Z116=\"Summer\",$AK116=\"SSP2P3\",$AH116=TRUE,SUM(SUM(SUM(SUM($K116,$L116,$M116,$N116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AR116:$AT116)),$AU116)>$AE116),$AE116,IF(AND($Z116=\"Summer\",$AK116=\"SSP2P3\",$AH116=TRUE,SUM(SUM(SUM(SUM($K116,$L116,$M116,$N116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AR116:$AT116)),$AU116)<=$AE116),SUM(SUM(SUM(SUM($K116,$L116,$M116,$N116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AR116:$AT116)),$AU116),IF(AND($AK116=\"FWP3\",$AH116=TRUE,SUM(SUM(SUM($AI116*FctrChngDts!$B$13)*$N116),$AU116)>$AE116),$AE116,IF(AND($AK116=\"FWP3\",$AH116=TRUE,SUM(SUM(SUM($AI116*FctrChngDts!$B$13)*$N116),$AU116)<=$AE116),SUM(SUM(SUM($AI116*FctrChngDts!$B$13)*$N116),$AU116),IF(AND($Z116=\"Winter\",$AK116=\"SSP3\",$AH116=TRUE,SUM(SUM(SUM(SUM($M116,$N116)*SUM($AI116*FctrChngDts!$B$13))*$AG116),$AU116)>$AE116),$AE116,IF(AND($Z116=\"Winter\",$AK116=\"SSP3\",$AH116=TRUE,SUM(SUM(SUM(SUM($M116,$N116)*SUM($AI116*FctrChngDts!$B$13))*$AG116),$AU116)<=$AE116),SUM(SUM(SUM(SUM($M116,$N116)*SUM($AI116*FctrChngDts!$B$13))*$AG116),$AU116),IF(AND($Z116=\"Summer\",$AK116=\"SSP3\",$AH116=TRUE,SUM(SUM(SUM(SUM($M116,$N116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AR116:$AT116)),$AU116)>$AE116),$AE116,IF(AND($Z116=\"Summer\",$AK116=\"SSP3\",$AH116=TRUE,SUM(SUM(SUM(SUM($M116,$N116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AR116:$AT116)),$AU116)<=$AE116),SUM(SUM(SUM(SUM($M116,$N116)*SUM($AI116*FctrChngDts!$B$13))-SUM($AR116:$AT116)),$AU116),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I116>0,$AH116=FALSE),SUM($AR116*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I116>0,$AH116=TRUE),SUM($AX116*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I116>0,$AH116=FALSE),SUM($AS116*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I116>0,$AH116=TRUE),SUM($AY116*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I116>0,$AH116=FALSE),SUM($AT116*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I116>0,$AH116=TRUE),SUM($AZ116*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J116>0,$AH116=FALSE),SUM($AU116*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J116>0,$AH116=TRUE),SUM($BA116*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J116>0,$AH116=FALSE),SUM($AV116*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J116>0,$AH116=TRUE),SUM($BB116*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J116>0,$AH116=FALSE),SUM($AW116*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J116>0,$AH116=TRUE),SUM($BC116*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K116>0,$AH116=FALSE),SUM($AR116*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K116>0,$AH116=TRUE),SUM($AX116*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K116>0,$AH116=FALSE),SUM($AS116*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K116>0,$AH116=TRUE),SUM($AY116*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K116>0,$AH116=FALSE),SUM($AT116*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K116>0,$AH116=TRUE),SUM($AZ116*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L116>0,$AH116=FALSE),SUM($AU116*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L116>0,$AH116=TRUE),SUM($BA116*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L116>0,$AH116=FALSE),SUM($AV116*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L116>0,$AH116=TRUE),SUM($BB116*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L116>0,$AH116=FALSE),SUM($AW116*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L116>0,$AH116=TRUE),SUM($BC116*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M116>0,$AH116=FALSE),SUM($AR116*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M116>0,$AH116=TRUE),SUM($AX116*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M116>0,$AH116=FALSE),SUM($AS116*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M116>0,$AH116=TRUE),SUM($AY116*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M116>0,$AH116=FALSE),SUM($AT116*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M116>0,$AH116=TRUE),SUM($AZ116*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N116>0,$AH116=FALSE),SUM($AU116*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N116>0,$AH116=TRUE),SUM($BA116*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N116>0,$AH116=FALSE),SUM($AV116*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N116>0,$AH116=TRUE),SUM($BB116*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N116>0,$AH116=FALSE),SUM($AW116*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N116>0,$AH116=TRUE),SUM($BC116*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I116=0,0,IF(AND($I116>0,$K116>0,$AH116=FALSE),SUM($AR116/$P116*$I116),IF(AND($I116>0,$K116=0,$AH116=FALSE),$AR116,IF(AND($I116>0,$K116>0,$AH116=TRUE),ROUND(MIN($HU116,SUM(SUM($I116,$K116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA116,SUM(SUM($I116,$K116)*(FctrChngDts!$B$13)*$AI116)*$IA116)),0),IF(AND($I116>0,$K116=0,$AH116=TRUE),$AX116))))),0)","v":0},{"$f":"ROUND(IF($I116=0,0,IF(AND($I116>0,$K116>0,$AH116=FALSE),SUM($AS116/$P116*$I116),IF(AND($I116>0,$K116=0,$AH116=FALSE),$AS116,IF(AND($I116>0,$K116>0,$AH116=TRUE),ROUND(MIN(SUM($HU116-$BW116),SUM(SUM($I116,$K116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA116)*3),0),IF(AND($I116>0,$K116=0,$AH116=TRUE),$AY116))))),0)","v":0},0,{"$f":"IF($J116=0,0,IF(AND($J116>0,$L116=0,$N116=0,$AH116=FALSE,$AJ116=FALSE),ROUND(MIN($HX116,SUM($AU116,$BA116)),0),IF(AND($J116>0,$L116=0,$N116=0,$AH116=TRUE,$AJ116=FALSE),ROUND(MIN($HX116,SUM($AU116,SUM($J116*$AI116*FctrChngDts!$B$13))),0),IF(AND($J116>0,$L116>0,$N116=0,$AH116=FALSE,$AJ116=FALSE),ROUND(MIN($HX116,SUM(SUM($J116,$L116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA116,SUM(SUM($J116,$L116)*(FctrChngDts!$B$13)*$AI116)*$IA116)),0),IF(AND($J116>0,$L116>0,$N116=0,$AH116=TRUE,$AJ116=FALSE),ROUND(MIN($HX116,SUM(SUM(SUM(SUM($J116,$L116)*FctrChngDts!$C$11*$IA116),SUM(SUM($J116,$L116)*SUM(FctrChngDts!$B$13*$AI116)*$IA116)))),0),IF(AND($J116>0,$L116=0,$N116=0,$AH116=FALSE,$AJ116=TRUE),ROUND(MIN($HX116,SUM($AU116,$BA116)),0),IF(AND($J116>0,$L116=0,$N116=0,$AH116=TRUE,$AJ116=TRUE),ROUND(MIN($HX116,SUM($AU116,SUM($J116*$AI116*FctrChngDts!$B$13))),0),IF(AND($J116>0,$L116>0,$N116=0,$AH116=FALSE,$AJ116=TRUE),ROUND(MIN($HX116,SUM(SUM($J116,$L116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA116,SUM(SUM($J116,$L116)*(FctrChngDts!$B$13)*$AI116)*$IA116)),0),IF(AND($J116>0,$L116>0,$N116=0,$AH116=TRUE,$AJ116=TRUE),ROUND(MIN($HX116,SUM(SUM(SUM(SUM($J116,$L116)*FctrChngDts!$C$12*$IA116),SUM(SUM($J116,$L116)*SUM(FctrChngDts!$B$13*$AI116)*$IA116)))),0))))))))))","v":0},{"$f":"IF($J116=0,0,IF(AND($J116>0,$L116=0,$N116=0,$AH116=FALSE,$AJ116=FALSE),ROUND(MIN(SUM($HX116-$BZ116),SUM($AU116*3)),0),IF(AND($J116>0,$L116=0,$N116=0,$AH116=TRUE,$AJ116=FALSE),ROUND(MIN(SUM($HX116-$BZ116),SUM(SUM($J116,$L116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA116)*3),0),IF(AND($J116>0,$L116>0,$N116=0,$AH116=FALSE,$AJ116=FALSE),ROUND(MIN(SUM($HX116-$BZ116),SUM(SUM($J116,$L116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA116)*3),0),IF(AND($J116>0,$L116>0,$N116=0,$AH116=TRUE,$AJ116=FALSE),ROUND(MIN(SUM($HX116-$BZ116),SUM(SUM($J116,$L116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA116)*3),0),IF(AND($J116>0,$L116=0,$N116=0,$AH116=FALSE,$AJ116=TRUE),ROUND(MIN(SUM($HX116-$BZ116),SUM($AU116*3)),0),IF(AND($J116>0,$L116=0,$N116=0,$AH116=TRUE,$AJ116=TRUE),ROUND(MIN(SUM($HX116-$BZ116),SUM(SUM($J116,$L116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA116)*3),0),IF(AND($J116>0,$L116>0,$N116=0,$AH116=FALSE,$AJ116=TRUE),ROUND(MIN(SUM($HX116-$BZ116),SUM(SUM($J116,$L116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA116)*3),0),IF(AND($J116>0,$L116>0,$N116=0,$AH116=TRUE,$AJ116=TRUE),ROUND(MIN(SUM($HX116-$BZ116),SUM(SUM($J116,$L116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA116)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K116=0,0,IF(AND($I116>0,$K116>0,$M116=0,$AH116=FALSE),SUM($AR116-$BW116),IF(AND($I116=0,$K116>0,$M116>0,$AH116=FALSE),SUM($AR116/$P116*$K116),IF(AND($I116=0,$K116>0,$M116=0,$AH116=FALSE),$AR116,IF($K116=0,0,IF(AND($I116>0,$K116>0,$M116=0,$AH116=TRUE),ROUND(MIN($HV116,SUM(SUM($I116,$K116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB116,SUM(SUM($I116,$K116)*(FctrChngDts!$B$13)*$AI116)*$IB116)),0),IF(AND($I116=0,$K116>0,$M116>0,$AH116=TRUE),ROUND(MIN($HV116,SUM(SUM($I116,$K116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB116,SUM(SUM($I116,$K116)*(FctrChngDts!$B$13)*$AI116)*$IB116)),0),IF(AND($I116=0,$K116>0,$M116=0,$AH116=TRUE),$AX116)))))))),0)","v":0},{"$f":"ROUND(IF($K116=0,0,IF(AND($I116>0,$K116>0,$M116=0,$AH116=FALSE),SUM($AS116-$BX116),IF(AND($I116=0,$K116>0,$M116>0,$AH116=FALSE),SUM($AS116/$P116*$K116),IF(AND($I116=0,$K116>0,$M116=0,$AH116=FALSE),$AS116,IF($K116=0,0,IF(AND($I116>0,$K116>0,$M116=0,$AH116=TRUE),ROUND(MIN(SUM($HV116-$BW116),SUM(SUM($I116,$K116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB116)*3),0),IF(AND($I116=0,$K116>0,$M116>0,$AH116=TRUE),ROUND(MIN(SUM($HV116-$BW116),SUM(SUM($I116,$K116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB116)*3),0),IF(AND($I116=0,$K116>0,$M116=0,$AH116=TRUE),$AY116)))))))),0)","v":0},0,{"$f":"IF($L116=0,0,IF(AND($J116>0,$L116>0,$N116=0,$AH116=FALSE,$AJ116=FALSE),ROUND(MIN($HY116,SUM(SUM($J116,$L116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB116,SUM(SUM($J116,$L116)*(FctrChngDts!$B$13)*$AI116)*$IB116)),0),IF(AND($J116>0,$L116>0,$N116=0,$AH116=TRUE,$AJ116=FALSE),ROUND(MIN($HY116,SUM(SUM(SUM(SUM($J116,$L116)*FctrChngDts!$C$11*$IB116),SUM(SUM($J116,$L116)*SUM(FctrChngDts!$B$13*$AI116)*$IB116)))),0),IF(AND($J116=0,$L116>0,$N116=0,$AH116=FALSE,$AJ116=FALSE),ROUND(MIN($HY116,SUM($L116*FctrChngDts!$C$11)),0),IF(AND($J116=0,$L116>0,$N116=0,$AH116=TRUE,$AJ116=FALSE),ROUND(MIN($HY116,SUM(SUM(SUM(SUM($J116,$L116)*FctrChngDts!$C$11*$IB116),SUM(SUM($J116,$L116)*SUM(FctrChngDts!$B$13*$AI116)*$IB116)))),0),IF(AND($J116>0,$L116>0,$N116=0,$AH116=FALSE,$AJ116=TRUE),ROUND(MIN($HY116,SUM(SUM($J116,$L116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB116,SUM(SUM($J116,$L116)*(FctrChngDts!$B$13)*$AI116)*$IB116)),0),IF(AND($J116>0,$L116>0,$N116=0,$AH116=TRUE,$AJ116=TRUE),ROUND(MIN($HY116,SUM(SUM(SUM(SUM($J116,$L116)*FctrChngDts!$C$12*$IB116),SUM(SUM($J116,$L116)*SUM(FctrChngDts!$B$13*$AI116)*$IB116)))),0),IF(AND($J116=0,$L116>0,$N116=0,$AH116=FALSE,$AJ116=TRUE),ROUND(MIN($HY116,SUM($L116*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J116=0,$L116>0,$N116=0,$AH116=TRUE,$AJ116=TRUE),ROUND(MIN($HY116,SUM(SUM(SUM(SUM($J116,$L116)*FctrChngDts!$C$12*$IB116),SUM(SUM($J116,$L116)*SUM(FctrChngDts!$B$13*$AI116)*$IB116)))),0))))))))))","v":0},{"$f":"IF($L116=0,0,IF(AND($J116>0,$L116>0,$N116=0,$AH116=FALSE,$AJ116=FALSE),ROUND(MIN(SUM($HY116-$CF116),SUM(SUM($J116,$L116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB116)*3),0),IF(AND($J116>0,$L116>0,$N116=0,$AH116=TRUE,$AJ116=FALSE),ROUND(MIN(SUM($HY116-$CF116),SUM(SUM($J116,$L116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB116)*3),0),IF(AND($J116=0,$L116>0,$N116=0,$AH116=FALSE,$AJ116=FALSE),ROUND(MIN(SUM($HY116-$CF116),SUM($AU116*3)),0),IF(AND($J116=0,$L116>0,$N116=0,$AH116=TRUE,$AJ116=FALSE),ROUND(MIN(SUM($HY116-$CF116),SUM(SUM($J116,$L116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB116)*3),0),IF(AND($J116>0,$L116>0,$N116=0,$AH116=FALSE,$AJ116=TRUE),ROUND(MIN(SUM($HY116-$CF116),SUM(SUM($J116,$L116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB116)*3),0),IF(AND($J116>0,$L116>0,$N116=0,$AH116=TRUE,$AJ116=TRUE),ROUND(MIN(SUM($HY116-$CF116),SUM(SUM($J116,$L116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB116)*3),0),IF(AND($J116=0,$L116>0,$N116=0,$AH116=FALSE,$AJ116=TRUE),ROUND(MIN(SUM($HY116-$CF116),SUM($AU116*3)),0),IF(AND($J116=0,$L116>0,$N116=0,$AH116=TRUE,$AJ116=TRUE),ROUND(MIN(SUM($HY116-$CF116),SUM(SUM($J116,$L116)*IF($AJ116=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB116)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S116>0,Account!$AG$2=TRUE,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH116=FALSE),SUM(Usage!$BW116:$CB116)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V116>0,Account!$AG$2=TRUE,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH116=FALSE),SUM(Usage!$CC116:$CH116)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y116>0,Account!$AG$2=TRUE,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH116=FALSE),SUM(Usage!$CI116:$CN116)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH116=TRUE,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S116),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S116)),2)","v":0},{"$f":"ROUND(IF(OR($AH116=TRUE,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V116),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V116)),2)","v":0},{"$f":"IF(OR($AH116=TRUE,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y116),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y116))","v":0},{"$f":"ROUND(IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW116),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW116)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX116),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX116)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY116),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY116)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ116),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ116)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA116),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA116)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB116),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB116)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S116),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC116),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC116)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD116),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD116)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE116),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE116)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF116),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF116)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG116),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG116)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH116),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH116)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V116),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI116),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI116))","v":0},{"$f":"IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ116),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ116))","v":0},{"$f":"IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK116),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK116))","v":0},{"$f":"IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL116),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL116))","v":0},{"$f":"IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM116),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM116))","v":0},{"$f":"IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN116),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN116))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y116)","v":0},0,0,0,0,{"$f":"IF($DW116>IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV116*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV116*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW116-IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV116*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV116*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV116<$DW116,SUM($DW116-$DV116),0))","v":0},{"$f":"IF(OR(AND($D116<=FctrChngDts!$B$14,Usage!$E116>FctrChngDts!$B$14),AND(Usage!$D116<=FctrChngDts!$C$14,Usage!$E116>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW116),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX116),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY116),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ116),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA116),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB116),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC116),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD116),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE116),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF116),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG116),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH116),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI116)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ116)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK116)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL116)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM116)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN116)","v":0},0,{"$f":"IF(AND($S116>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E116<>\"D-CARE\",Tenant!$F116=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET116=TRUE,$S116>0,$V116=0),SUM(SUM($BW116:$CB116)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET116=TRUE,$S116>0,$V116>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW116:$CB116)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET116=TRUE,$S116>0,$V116>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW116:$CB116)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S116>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S116>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S116>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV116=TRUE,$S116>0,$V116=0),SUM(SUM($BW116:$CB116)*'CRS1'!$P$2),IF(AND($EV116=TRUE,$S116>0,$V116>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW116:$CB116)*'CRS1'!$P$2),IF(AND($EV116=TRUE,$S116>0,$V116>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW116:$CB116)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S116>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX116=TRUE,$S116>0,$V116=0),SUM(SUM($BW116:$CB116)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX116=TRUE,$S116>0,$V116>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW116:$CB116)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX116=TRUE,$S116>0,$V116>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW116:$CB116)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S116>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ116=TRUE,$S116>0),SUM(SUM($BW116:$CB116)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V116>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E116<>\"D-CARE\",Tenant!$F116=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB116=TRUE,$S116>0,$V116>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC116:$CH116)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB116=TRUE,$S116>0,$V116>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC116:$CH116)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB116=TRUE,$V116>0,$Y116>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC116:$CH116)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB116=TRUE,$V116>0,$Y116>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC116:$CH116)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB116=TRUE,$S116=0,$V116>0,$Y116=0),SUM(SUM($CC116:$CH116)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V116>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V116>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V116>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD116=TRUE,$S116>0,$V116>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC116:$CH116)*'CRS2'!$P$2),IF(AND($FD116=TRUE,$S116>0,$V116>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC116:$CH116)*'CRS2'!$P$2),IF(AND($FD116=TRUE,$V116>0,$Y116>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC116:$CH116)*'CRS2'!$P$2),IF(AND($FD116=TRUE,$V116>0,$Y116>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC116:$CH116)*'CRS2'!$P$2),IF(AND($FD116=TRUE,$S116=0,$V116>0,$Y116=0),SUM(SUM($CC116:$CH116)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V116>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF116=TRUE,$S116>0,$V116>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC116:$CH116)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF116=TRUE,$S116>0,$V116>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC116:$CH116)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF116=TRUE,$V116>0,$Y116>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC116:$CH116)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF116=TRUE,$V116>0,$Y116>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC116:$CH116)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF116=TRUE,$S116=0,$V116>0,$Y116=0),SUM(SUM($CC116:$CH116)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V116>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH116=TRUE,$V116>0),SUM(SUM($CC116:$CH116)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y116>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E116<>\"D-CARE\",Tenant!$F116=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ116=TRUE,$V116=0,$Y116>0),SUM(SUM($CI116:$CN116)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ116=TRUE,$V116>0,$Y116>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI116:$CN116)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ116=TRUE,$V116>0,$Y116>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI116:$CN116)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y116>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y116>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y116>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL116=TRUE,$V116=0,$Y116>0),SUM(SUM($CI116:$CN116)*'CRS3'!$P$2),IF(AND($FL116=TRUE,$V116>0,$Y116>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI116:$CN116)*'CRS3'!$P$2),IF(AND($FL116=TRUE,$V116>0,$Y116>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI116:$CN116)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y116>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN116=TRUE,$V116=0,$Y116>0),SUM(SUM($CI116:$CN116)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN116=TRUE,$V116>0,$Y116>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI116:$CN116)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN116=TRUE,$V116>0,$Y116>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI116:$CN116)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y116>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP116=TRUE,$Y116>0),SUM(SUM($CI116:$CN116)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR116:$FT116))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO116:$CQ116,$FR116:$FT116))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA116:$EF116)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG116:$EL116)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM116:$ER116)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV116,$CO116:$CQ116,$EA116:$ER116)/$P116)*$S116*FctrChngDts!$B$15),SUM(SUM(SUM($DV116,$CO116:$CQ116,$FR116:$FT116)/$P116)*$S116*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV116,$CO116:$CQ116,$EA116:$ER116)/$P116)*$V116*FctrChngDts!$B$15),SUM(SUM(SUM($DV116,$CO116:$CQ116,$FR116:$FT116)/$P116)*$V116*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV116,$CO116:$CQ116,$EA116:$ER116)/$P116)*$Y116*FctrChngDts!$B$15),SUM(SUM(SUM($DV116,$CO116:$CQ116,$FR116:$FT116)/$P116)*$Y116*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA116*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI116*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ116*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ116,$FU116,$GF116,$GZ116:$HE116),IF(Account!$Q$2=TRUE,SUM($DZ116,$FV116,$GF116,$GZ116:$HE116),SUM($DZ116,$ES116,$FU116:$FV116,$GF116,$GZ116:$HE116)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E116),Usage!$P116,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D116,FctrChngDts!$C$17<=Usage!$E116),SUM(FctrChngDts!$C$17-Usage!$D116),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E116),Usage!$P116,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D116,FctrChngDts!$C$19<=Usage!$E116),SUM(FctrChngDts!$C$19-Usage!$D116),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK116*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK116*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL116*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL116*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D116))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A116,Tenant!$A:$J,8,FALSE)=TRUE,$GG116<0),0,SUM(SUM(SUM($GG116/$P116*$GP116)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A116,Tenant!$A:$J,8,FALSE)=TRUE,$GG116<0),0,SUM(SUM(SUM($GG116/$P116*$GQ116)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D116))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A116,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV116*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A116,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW116*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU116:$DA116,$EU116,$EA116:$EF116,$FA116)-SUM(SUM($BW116:$CB116)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD116:$DJ116,$FC116,$EG116:$EL116,$FI116)-SUM(SUM($CC116:$CH116)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM116:$DS116,$FK116,$EM116:$ER116,$FQ116)-SUM(SUM($CI116:$CN116)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO116,$CU116:$DA116,$EU116,$EW116,$EY116,$EA116:$EF116,$FA116,$CP116,$DD116:$DJ116,$FC116,$FE116,$FG116,$EG116:$EL116,$FI116)/$P116*$S116)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO116,$CU116:$DA116,$EU116,$EW116,$EY116,$EA116:$EF116,$FA116,$CP116,$DD116:$DJ116,$FC116,$FE116,$FG116,$EG116:$EL116,$FI116)/$P116*$V116)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ116,$DM116:$DS116,$FK116,$FM116,$FO116,$EM116:$ER116,$FQ116)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D116,BslnAllctnCrrnt!$A$1<=$E116),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK116=\"FSP1\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$Q116,BslnAllctnCrrnt!$A$1<$R116),SUM(BslnAllctnCrrnt!$A$1-$Q116),IF(AND($AK116=\"FSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$Q116,BslnAllctnCrrnt!$A$1<$R116),SUM(BslnAllctnCrrnt!$A$1-$Q116),IF(AND($AK116=\"FSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),$I116,IF(AND($AK116=\"SSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$Q116,BslnAllctnCrrnt!$A$1<$R116),SUM(BslnAllctnCrrnt!$A$1-$Q116),IF(AND($AK116=\"SSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),$I116,0)))))","v":0},{"$f":"IF(AND($AK116=\"FSP1\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$Q116,BslnAllctnCrrnt!$A$1<$R116),SUM($I116-$HG116),IF(AND($AK116=\"FSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$Q116,BslnAllctnCrrnt!$A$1<$R116),SUM($I116-$HG116),IF(AND($AK116=\"FSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM($I116-$HG116),IF(AND($AK116=\"SSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$Q116,BslnAllctnCrrnt!$A$1<$R116),SUM($I116-$HG116),IF(AND($AK116=\"SSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM($I116-$HG116),0)))))","v":0},{"$f":"IF(AND($AK116=\"SSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$Q116,BslnAllctnCrrnt!$A$1<$R116),0,IF(AND(FctrChngDts!$A$2>=$D116,FctrChngDts!$B$2<$E116),IF(AND($AK116=\"SSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM(BslnAllctnCrrnt!$A$1-$T116),0),IF(AND($AK116=\"FSP2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM(BslnAllctnCrrnt!$A$1-$T116),IF(AND($AK116=\"FSP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM(BslnAllctnCrrnt!$A$1-$T116),IF(AND($AK116=\"FSP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$W116,BslnAllctnCrrnt!$A$1<$X116),$K116,IF(AND($AK116=\"FSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$Q116,BslnAllctnCrrnt!$A$1<$R116),0,IF(AND($AK116=\"FSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM(BslnAllctnCrrnt!$A$1-$T116),IF(AND($AK116=\"SSP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM(BslnAllctnCrrnt!$A$1-$T116),IF(AND($AK116=\"SSP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$W116,BslnAllctnCrrnt!$A$1<$X116),$K116,0)))))))))","v":0},{"$f":"IF(AND($AK116=\"SSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$Q116,BslnAllctnCrrnt!$A$1<$R116),SUM($K116-$HI116),IF(AND($AK116=\"SSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM($K116-$HI116),IF(AND($AK116=\"FSP2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM($K116-$HI116),IF(AND($AK116=\"FSP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM($K116-$HI116),IF(AND($AK116=\"FSP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$W116,BslnAllctnCrrnt!$A$1<$X116),SUM($K116-$HI116),IF(AND($AK116=\"FSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$Q116,BslnAllctnCrrnt!$A$1<$R116),SUM($K116-$HI116),IF(AND($AK116=\"FSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM($K116-$HI116),IF(AND($AK116=\"SSP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM($K116-$HI116),IF(AND($AK116=\"SSP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$W116,BslnAllctnCrrnt!$A$1<$X116),SUM($K116-$HI116),0)))))))))","v":0},{"$f":"IF(AND($AK116=\"FSP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),0,IF(AND($AK116=\"FSP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$W116,BslnAllctnCrrnt!$A$1<$X116),SUM(BslnAllctnCrrnt!$A$1-$W116),IF(AND($AK116=\"FSP3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$W116,BslnAllctnCrrnt!$A$1<$X116),SUM(BslnAllctnCrrnt!$A$1-$W116),0)))","v":0},{"$f":"IF(AND($AK116=\"FSP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM($M116-$HK116),IF(AND($AK116=\"FSP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$W116,BslnAllctnCrrnt!$A$1<$X116),SUM($M116-$HK116),IF(AND($AK116=\"FSP3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$W116,BslnAllctnCrrnt!$A$1<$X116),SUM($M116-$HK116),0)))","v":0},{"$f":"IF(AND($AK116=\"FWP1\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$Q116,BslnAllctnCrrnt!$A$1<$R116),SUM(BslnAllctnCrrnt!$A$1-$Q116),IF(AND($AK116=\"FWP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$Q116,BslnAllctnCrrnt!$A$1<$R116),SUM(BslnAllctnCrrnt!$A$1-$Q116),IF(AND($AK116=\"FWP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),$J116,IF(AND(FctrChngDts!$A$2>=$D116,FctrChngDts!$B$2<$E116),IF(AND($AK116=\"SSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$Q116,BslnAllctnCrrnt!$A$1<$R116),SUM(BslnAllctnCrrnt!$A$1-$Q116),0),IF(AND($AK116=\"SSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),$J116,0)))))","v":0},{"$f":"IF(AND($AK116=\"FWP1\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$Q116,BslnAllctnCrrnt!$A$1<$R116),SUM($J116-$HM116),IF(AND($AK116=\"FWP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$Q116,BslnAllctnCrrnt!$A$1<$R116),SUM($J116-$HM116),IF(AND($AK116=\"FWP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM($J116-$HM116),IF(AND($AK116=\"SSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$Q116,BslnAllctnCrrnt!$A$1<$R116),SUM($J116-$HM116),IF(AND($AK116=\"SSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM($J116-$HM116),0)))))","v":0},{"$f":"IF(AND($AK116=\"FWP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$Q116,BslnAllctnCrrnt!$A$1<$R116),0,IF(AND($AK116=\"FWP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM(BslnAllctnCrrnt!$A$1-$T116),IF(AND($AK116=\"FWP2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM(BslnAllctnCrrnt!$A$1-$T116),IF(AND($AK116=\"FWP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM(BslnAllctnCrrnt!$A$1-$T116),IF(AND($AK116=\"FWP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$W116,BslnAllctnCrrnt!$A$1<$X116),$L116,IF(AND($AK116=\"SSP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM(BslnAllctnCrrnt!$A$1-$T116),IF(AND($AK116=\"SSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$Q116,BslnAllctnCrrnt!$A$1<$R116),0,IF(AND($AK116=\"SSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM(BslnAllctnCrrnt!$A$1-$T116),0))))))))","v":0},{"$f":"IF(AND($AK116=\"FWP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$Q116,BslnAllctnCrrnt!$A$1<$R116),SUM($L116-$HO116),IF(AND($AK116=\"FWP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM($L116-$HO116),IF(AND($AK116=\"FWP2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM($L116-$HO116),IF(AND($AK116=\"FWP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM($L116-$HO116),IF(AND($AK116=\"FWP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$W116,BslnAllctnCrrnt!$A$1<$X116),SUM($L116-$HO116),IF(AND($AK116=\"SSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$Q116,BslnAllctnCrrnt!$A$1<$R116),SUM($L116-$HO116),IF(AND($AK116=\"SSP1P2\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM($L116-$HO116),0)))))))","v":0},{"$f":"IF(AND($AK116=\"FWP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),0,IF(AND($AK116=\"FWP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$W116,BslnAllctnCrrnt!$A$1<$X116),SUM(BslnAllctnCrrnt!$A$1-$W116),IF(AND($AK116=\"FWP3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$W116,BslnAllctnCrrnt!$A$1<$X116),SUM(BslnAllctnCrrnt!$A$1-$W116),IF(AND($AK116=\"SSP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),0,IF(AND($AK116=\"SSP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$W116,BslnAllctnCrrnt!$A$1<$X116),SUM(BslnAllctnCrrnt!$A$1-$W116),0)))))","v":0},{"$f":"IF(AND($AK116=\"FWP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM($N116-$HQ116),IF(AND($AK116=\"FWP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$W116,BslnAllctnCrrnt!$A$1<$X116),SUM($N116-$HQ116),IF(AND($AK116=\"FWP3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$W116,BslnAllctnCrrnt!$A$1<$X116),SUM($N116-$HQ116),IF(AND($AK116=\"SSP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$T116,BslnAllctnCrrnt!$A$1<$U116),SUM($N116-$HQ116),IF(AND($AK116=\"SSP2P3\",$HF116=TRUE,BslnAllctnCrrnt!$A$1>=$W116,BslnAllctnCrrnt!$A$1<$X116),SUM($N116-$HQ116),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[116,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G117),0,IF($F117<=$G117,SUM($G117-$F117),IF($F117>$G117,SUM((Account!$L$2-Usage!$F117)+Usage!$G117+1))))","v":0},{"$f":"IF($Q117=0,0,IF($R117=0,0,IF(AND($Q117<FctrChngDts!$A$2,$R117>=FctrChngDts!$A$2),SUM($R117-FctrChngDts!$A$2+1),IF(AND($Q117>=FctrChngDts!$A$2,$R117>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q117),IF(AND($Q117>=FctrChngDts!$A$2,$R117<FctrChngDts!$B$2),SUM($R117-$Q117+1),0)))))","v":0},{"$f":"IF($Q117=0,0,IF($R117=0,0,IF(AND($Q117<FctrChngDts!$A$2,$R117>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q117),IF(AND($Q117<FctrChngDts!$A$2,$R117<FctrChngDts!$A$2),SUM($R117-$Q117+1),IF(AND($Q117>FctrChngDts!$A$2,$R117>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R117+1),0)))))","v":0},{"$f":"IF($T117=0,0,IF($U117=0,0,IF(AND($T117<FctrChngDts!$A$2,$U117>=FctrChngDts!$A$2),SUM($U117-FctrChngDts!$A$2+1),IF(AND($T117>=FctrChngDts!$A$2,$U117<FctrChngDts!$B$2),SUM($U117-$T117+1),IF(AND($T117>=FctrChngDts!$A$2,$U117>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T117)<0),0,IF(AND($T117>=FctrChngDts!$A$2,$U117>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T117),0))))))","v":0},{"$f":"IF($T117=0,0,IF($U117=0,0,IF(AND($T117<FctrChngDts!$A$2,$U117>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T117),IF(AND($T117>=FctrChngDts!$B$2,$U117>=FctrChngDts!$B$2),SUM($U117-$T117+1),IF(AND($T117<FctrChngDts!$A$2,$U117<FctrChngDts!$A$2),SUM($U117-$T117+1),IF(AND($T117>=FctrChngDts!$A$2,$U117>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U117+1),0))))))","v":0},{"$f":"IF($W117=0,0,IF($X117=0,0,IF(AND($W117>=FctrChngDts!$A$2,$X117>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W117)<0),0,IF(AND($W117>=FctrChngDts!$A$2,$X117>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W117),IF(AND($W117>=FctrChngDts!$A$2,$X117<FctrChngDts!$B$2),SUM($X117-$W117+1),IF(AND($W117<FctrChngDts!$A$2,$X117>=FctrChngDts!$A$2),SUM($X117-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W117=0,0,IF($X117=0,0,IF(AND($W117<FctrChngDts!$A$2,$X117<FctrChngDts!$A$2),SUM($X117-$W117+1),IF(AND($W117>=FctrChngDts!$A$2,$X117>=FctrChngDts!$B$2,SUM($X117-FctrChngDts!$B$2+1)<=$Y117),SUM($X117-FctrChngDts!$B$2+1),IF(AND($W117>=FctrChngDts!$A$2,$X117>=FctrChngDts!$B$2),SUM($X117-$W117+1),IF(AND($W117<FctrChngDts!$A$2,$X117>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W117),0))))))","v":0},{"$f":"IF(AND($D117>=FctrChngDts!$C$2,$E117<FctrChngDts!$E$2),\"1\",IF(AND($D117>=FctrChngDts!$E$2,$E117<FctrChngDts!$G$2),\"2\",IF(AND($D117>=FctrChngDts!$G$2,$E117<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D117>=FctrChngDts!$D$2,,IF(AND($D117>=FctrChngDts!$C$2,$D117<=FctrChngDts!$D$2),$D117,IF(AND($D117>=FctrChngDts!$C$2,$D117>=FctrChngDts!$D$2,$E117>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D117>FctrChngDts!$D$2,,IF($D117=FctrChngDts!$D$2,$D117,IF(AND($D117>=FctrChngDts!$C$2,$E117<FctrChngDts!$D$2),$E117,IF(AND($D117>=FctrChngDts!$C$2,$E117>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D117>=FctrChngDts!$D$2,$E117>=FctrChngDts!$D$2,$E117>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E117<FctrChngDts!$D$2,$E117<=FctrChngDts!$D$2),$E117,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D117<FctrChngDts!$E$2,$E117<FctrChngDts!$E$2),,IF($D117>FctrChngDts!$F$2,,IF(AND($D117>=FctrChngDts!$E$2,$D117<=FctrChngDts!$F$2),$D117,IF(AND($D117>=FctrChngDts!$E$2,$D117>=FctrChngDts!$F$2,$E117>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D117>FctrChngDts!$F$2,,IF($E117=FctrChngDts!$F$2,$E117,IF(AND($D117<FctrChngDts!$E$2,$E117<=FctrChngDts!$F$2),$E117,IF(AND($D117>=FctrChngDts!$E$2,$E117<FctrChngDts!$F$2),$E117,IF(AND($D117>=FctrChngDts!$E$2,$E117>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D117>=FctrChngDts!$F$2,$E117>=FctrChngDts!$F$2,$E117>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D117<FctrChngDts!$G$2,$E117<FctrChngDts!$G$2),,IF($D117>FctrChngDts!$H$2,,IF(AND($D117>=FctrChngDts!$G$2,$D117<=FctrChngDts!$H$2),$D117,IF(AND($D117>=FctrChngDts!$G$2,$D117>=FctrChngDts!$H$2,$E117>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D117>FctrChngDts!$H$2,,IF($E117=FctrChngDts!$H$2,$E117,IF(AND($D117<FctrChngDts!$G$2,$E117<=FctrChngDts!$H$2),$E117,IF(AND($D117>=FctrChngDts!$G$2,$E117<FctrChngDts!$H$2),$E117,IF(AND($D117>=FctrChngDts!$G$2,$E117>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D117>=FctrChngDts!$H$2,$E117>=FctrChngDts!$H$2,$E117>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A117,Tenant!$A117:$J416,6,FALSE)","v":0},{"$f":"VLOOKUP($A117,Tenant!$A117:$J416,7,FALSE)","v":0},{"$f":"VLOOKUP($A117,Tenant!$A117:$J416,10,FALSE)","v":0},0,{"$f":"IF(AND($AK117=\"FSP2\",$AJ117=FALSE,$HF117=FALSE),SUM($K117*FctrChngDts!$C$9),IF(AND($AK117=\"FSP2\",$AJ117=TRUE,$HF117=FALSE),SUM($K117*FctrChngDts!$C$10),IF(AND($AK117=\"FSP2P3\",$AJ117=FALSE,$HF117=FALSE),SUM(SUM($K117,$M117)*FctrChngDts!$C$9),IF(AND($AK117=\"FSP2P3\",$AJ117=TRUE,$HF117=FALSE),SUM(SUM($K117,$M117)*FctrChngDts!$C$10),IF(AND($AK117=\"FSP3\",$AJ117=FALSE,$HF117=FALSE),SUM($M117*FctrChngDts!$C$9),IF(AND($AK117=\"FSP3\",$AJ117=TRUE,$HF117=FALSE),SUM($M117*FctrChngDts!$C$10),IF(AND($AK117=\"FSP1\",$AJ117=FALSE,$HF117=FALSE),SUM($I117*FctrChngDts!$C$9),IF(AND($AK117=\"FSP1\",$AJ117=TRUE,$HF117=FALSE),SUM($I117*FctrChngDts!$C$10),IF(AND($AK117=\"FSP1P2\",$AJ117=FALSE,$HF117=FALSE),SUM(SUM($I117,$K117)*FctrChngDts!$C$9),IF(AND($AK117=\"FSP1P2\",$AJ117=TRUE,$HF117=FALSE),SUM(SUM($I117,$K117)*FctrChngDts!$C$10),IF(AND($Z117=\"Summer\",$AK117=\"SSP2P3\",$AJ117=FALSE,$HF117=FALSE),SUM(SUM(SUM(SUM($K117,$M117)*FctrChngDts!$C$9),SUM(SUM($L117,$N117)*FctrChngDts!$C$11))*$AF117),IF(AND($Z117=\"Summer\",$AK117=\"SSP2P3\",$AJ117=TRUE,$HF117=FALSE),SUM(SUM(SUM(SUM($K117,$M117)*FctrChngDts!$C$10),SUM(SUM($L117,$N117)*FctrChngDts!$C$12))*$AF117),IF(AND($Z117=\"Winter\",$AK117=\"SSP2P3\",$AJ117=FALSE,$HF117=FALSE),SUM(SUM(SUM(SUM($K117,$M117)*FctrChngDts!$C$9),SUM(SUM($L117,$N117)*FctrChngDts!$C$11))-$AO117),IF(AND($Z117=\"Winter\",$AK117=\"SSP2P3\",$AJ117=TRUE,$HF117=FALSE),SUM(SUM(SUM(SUM($K117,$M117)*FctrChngDts!$C$10),SUM(SUM($L117,$N117)*FctrChngDts!$C$12))-$AO117),IF(AND($Z117=\"Summer\",$AK117=\"SSP1P2\",$AJ117=FALSE,$HF117=FALSE),SUM(SUM(SUM(SUM($I117,$K117)*FctrChngDts!$C$9),SUM(SUM($J117,$L117)*FctrChngDts!$C$11))*$AF117),IF(AND($Z117=\"Summer\",$AK117=\"SSP1P2\",$AJ117=TRUE,$HF117=FALSE),SUM(SUM(SUM(SUM($I117,$K117)*FctrChngDts!$C$10),SUM(SUM($J117,$L117)*FctrChngDts!$C$12))*$AF117),IF(AND($Z117=\"Winter\",$AK117=\"SSP1P2\",$AJ117=FALSE,$HF117=FALSE),SUM(SUM(SUM(SUM($I117,$K117)*FctrChngDts!$C$9),SUM(SUM($J117,$L117)*FctrChngDts!$C$11))-$AO117),IF(AND($Z117=\"Winter\",$AK117=\"SSP1P2\",$AJ117=TRUE,$HF117=FALSE),SUM(SUM(SUM(SUM($I117,$K117)*FctrChngDts!$C$10),SUM(SUM($J117,$L117)*FctrChngDts!$C$12))-$AO117),IF(AND($AK117=\"FSP2\",$AJ117=FALSE,$HF117=TRUE),SUM(SUM($HI117*FctrChngDts!$B$9),SUM($HJ117*FctrChngDts!$C$9)),IF(AND($AK117=\"FSP2\",$AJ117=TRUE,$HF117=TRUE),SUM(SUM($HI117*FctrChngDts!$B$10),SUM($HJ117*FctrChngDts!$C$10)),IF(AND($AK117=\"FSP2P3\",$AJ117=FALSE,$HF117=TRUE),SUM(SUM(SUM($HI117,$HK117)*FctrChngDts!$B$9),SUM(SUM($HJ117,$HL117)*FctrChngDts!$C$9)),IF(AND($AK117=\"FSP2P3\",$AJ117=TRUE,$HF117=TRUE),SUM(SUM(SUM($HI117,$HK117)*FctrChngDts!$B$10),SUM(SUM($HJ117,$HL117)*FctrChngDts!$C$10)),IF(AND($AK117=\"FSP3\",$AJ117=FALSE,$HF117=TRUE),SUM(SUM($HK117*FctrChngDts!$B$9),SUM($HL117*FctrChngDts!$C$9)),IF(AND($AK117=\"FSP3\",$AJ117=TRUE,$HF117=TRUE),SUM(SUM($HK117*FctrChngDts!$B$10),SUM($HL117*FctrChngDts!$C$10)),IF(AND($AK117=\"FSP1\",$AJ117=FALSE,$HF117=TRUE),SUM(SUM($HG117*FctrChngDts!$B$9),SUM($HH117*FctrChngDts!$C$9)),IF(AND($AK117=\"FSP1\",$AJ117=TRUE,$HF117=TRUE),SUM(SUM($HG117*FctrChngDts!$B$10),SUM($HH117*FctrChngDts!$C$10)),IF(AND($AK117=\"FSP1P2\",$AJ117=FALSE,$HF117=TRUE),SUM(SUM(SUM($HG117,$HI117)*FctrChngDts!$B$9),SUM(SUM($HH117,$HJ117)*FctrChngDts!$C$9)),IF(AND($AK117=\"FSP1P2\",$AJ117=TRUE,$HF117=TRUE),SUM(SUM(SUM($HG117,$HI117)*FctrChngDts!$B$10),SUM(SUM($HG117,$HI117)*FctrChngDts!$C$10)),IF(AND($Z117=\"Summer\",$AK117=\"SSP2P3\",$AJ117=FALSE,$HF117=TRUE),SUM(SUM(SUM(SUM($HI117,$HK117)*FctrChngDts!$B$9),SUM(SUM($HJ117,$HL117)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO117,$HQ117)*FctrChngDts!$B$11),SUM(SUM($HP117,$HR117)*FctrChngDts!$C$11))*$AF117),IF(AND($Z117=\"Summer\",$AK117=\"SSP2P3\",$AJ117=TRUE,$HF117=TRUE),SUM(SUM(SUM(SUM($HI117,$HK117)*FctrChngDts!$B$10),SUM(SUM($HJ117,$HL117)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO117,$HQ117)*FctrChngDts!$B$12),SUM(SUM($HP117,$HR117)*FctrChngDts!$C$12))*$AF117),IF(AND($Z117=\"Winter\",$AK117=\"SSP2P3\",$AJ117=FALSE,$HF117=TRUE),SUM(SUM(SUM(SUM($HI117,$HK117)*FctrChngDts!$B$9),SUM(SUM($HJ117,$HL117)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO117,$HQ117)*FctrChngDts!$B$11),SUM(SUM($HP117,$HR117)*FctrChngDts!$C$11))-$AO117),IF(AND($Z117=\"Winter\",$AK117=\"SSP2P3\",$AJ117=TRUE,$HF117=TRUE),SUM(SUM(SUM(SUM($HI117,$HK117)*FctrChngDts!$B$10),SUM(SUM($HO117,$HQ117)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO117,$HQ117)*FctrChngDts!$B$12),SUM(SUM($HP117,$HR117)*FctrChngDts!$C$12))-$AO117),IF(AND($Z117=\"Summer\",$AK117=\"SSP1P2\",$AJ117=FALSE,$HF117=TRUE),SUM(SUM(SUM(SUM($HG117,$HI117)*FctrChngDts!$B$9),SUM(SUM($HH117,$HJ117)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM117,$HO117)*FctrChngDts!$B$11),SUM(SUM($HN117,$HP117)*FctrChngDts!$C$11))*$AF117),IF(AND($Z117=\"Summer\",$AK117=\"SSP1P2\",$AJ117=TRUE,$HF117=TRUE),SUM(SUM(SUM(SUM($HG117,$HI117)*FctrChngDts!$B$10),SUM(SUM($HH117,$HJ117)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM117,$HO117)*FctrChngDts!$B$12),SUM(SUM($HN117,$HP117)*FctrChngDts!$C$12))*$AF117),IF(AND($Z117=\"Winter\",$AK117=\"SSP1P2\",$AJ117=FALSE,$HF117=TRUE),SUM(SUM(SUM(SUM($HG117,$HI117)*FctrChngDts!$B$9),SUM(SUM($HH117,$HJ117)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM117,$HO117)*FctrChngDts!$B$11),SUM(SUM($HN117,$HP117)*FctrChngDts!$C$11))-$AO117),IF(AND($Z117=\"Winter\",$AK117=\"SSP1P2\",$AJ117=TRUE,$HF117=TRUE),SUM(SUM(SUM(SUM($HG117,$HI117)*FctrChngDts!$B$10),SUM(SUM($HH117,$HJ117)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM117,$HO117)*FctrChngDts!$B$12),SUM(SUM($HN117,$HP117)*FctrChngDts!$C$12))-$AO117),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK117=\"FWP1\",$AJ117=FALSE,$HF117=FALSE),SUM($J117*FctrChngDts!$C$11),IF(AND($AK117=\"FWP1\",$AJ117=TRUE,$HF117=FALSE),SUM($J117*FctrChngDts!$C$12),IF(AND($AK117=\"FWP1P2\",$AJ117=FALSE,$HF117=FALSE),SUM(SUM($J117,$L117)*FctrChngDts!$C$11),IF(AND($AK117=\"FWP1P2\",$AJ117=TRUE,$HF117=FALSE),SUM(SUM($J117,$L117)*FctrChngDts!$C$12),IF(AND($AK117=\"FWP2\",$AJ117=FALSE,$HF117=FALSE),SUM($L117*FctrChngDts!$C$11),IF(AND($AK117=\"FWP2\",$AJ117=TRUE,$HF117=FALSE),SUM($L117*FctrChngDts!$C$12),IF(AND($AK117=\"FWP2P3\",$AJ117=FALSE,$HF117=FALSE),SUM(SUM($L117,$N117)*FctrChngDts!$C$11),IF(AND($AK117=\"FWP2P3\",$AJ117=TRUE,$HF117=FALSE),SUM(SUM($L117,$N117)*FctrChngDts!$C$12),IF(AND($AK117=\"FWP3\",$AJ117=FALSE,$HF117=FALSE),SUM($N117*FctrChngDts!$C$11),IF(AND($AK117=\"FWP3\",$AJ117=TRUE,$HF117=FALSE),SUM($N117*FctrChngDts!$C$12),IF(AND($Z117=\"Winter\",$AK117=\"SSP1P2\",$AJ117=FALSE,$HF117=FALSE),SUM(SUM(SUM($I117,$K117)*FctrChngDts!$C$9),SUM(SUM($J117,$L117)*FctrChngDts!$C$11))*$AG117,IF(AND($Z117=\"Winter\",$AK117=\"SSP1P2\",$AJ117=TRUE,$HF117=FALSE),SUM(SUM(SUM($I117,$K117)*FctrChngDts!$B$10),SUM(SUM($J117,$L117)*FctrChngDts!$B$12))*$AG117,IF(AND($Z117=\"Summer\",$AK117=\"SSP1P2\",$AJ117=FALSE,$HF117=FALSE),SUM(SUM(SUM($I117,$K117)*FctrChngDts!$B$9),SUM(SUM($J117,$L117)*FctrChngDts!$B$11))-$AJ117,IF(AND($Z117=\"Summer\",$AK117=\"SSP1P2\",$AJ117=TRUE,$HF117=FALSE),SUM(SUM(SUM($I117,$K117)*FctrChngDts!$C$10),SUM(SUM($J117,$L117)*FctrChngDts!$C$12))-$AJ117,IF(AND($Z117=\"Winter\",$AK117=\"SSP2P3\",$AJ117=FALSE,$HF117=FALSE),SUM(SUM(SUM($K117,$M117)*FctrChngDts!$C$9),SUM(SUM($L117,$N117)*FctrChngDts!$C$11))*$AG117,IF(AND($Z117=\"Winter\",$AK117=\"SSP2P3\",$AJ117=TRUE,$HF117=FALSE),SUM(SUM(SUM($K117,$M117)*FctrChngDts!$C$10),SUM(SUM($L117,$N117)*FctrChngDts!$C$12))*$AG117,IF(AND($Z117=\"Summer\",$AK117=\"SSP2P3\",$AJ117=FALSE,$HF117=FALSE),SUM(SUM(SUM($K117,$M117)*FctrChngDts!$C$9),SUM(SUM($L117,$N117)*FctrChngDts!$C$11))-$AJ117,IF(AND($Z117=\"Summer\",$AK117=\"SSP2P3\",$AJ117=TRUE,$HF117=FALSE),SUM(SUM(SUM($K117,$M117)*FctrChngDts!$C$10),SUM(SUM($L117,$N117)*FctrChngDts!$C$12))-$AJ117,IF(AND($AK117=\"FWP1\",$AJ117=FALSE,$HF117=TRUE),SUM(SUM($HM117*FctrChngDts!$B$11),SUM($HN117*FctrChngDts!$C$11)),IF(AND($AK117=\"FWP1\",$AJ117=TRUE,$HF117=TRUE),SUM(SUM($HM117*FctrChngDts!$B$12),SUM($HN117*FctrChngDts!$C$12)),IF(AND($AK117=\"FWP1P2\",$AJ117=FALSE,$HF117=TRUE),SUM(SUM(SUM($HM117,$HO117)*FctrChngDts!$B$11),SUM(SUM($HN117,$HP117)*FctrChngDts!$C$11)),IF(AND($AK117=\"FWP1P2\",$AJ117=TRUE,$HF117=TRUE),SUM(SUM(SUM($HM117,$KP117)*FctrChngDts!$C$12),SUM(SUM($HN117,$HP117)*FctrChngDts!$C$12)),IF(AND($AK117=\"FWP2\",$AJ117=FALSE,$HF117=TRUE),SUM(SUM($HO117*FctrChngDts!$B$11),SUM($HO117*FctrChngDts!$C$11)),IF(AND($AK117=\"FWP2\",$AJ117=TRUE,$HF117=TRUE),SUM(SUM($HO117*FctrChngDts!$B$12),SUM($HO117*FctrChngDts!$C$12)),IF(AND($AK117=\"FWP2P3\",$AJ117=FALSE,$HF117=TRUE),SUM(SUM(SUM($HO117,$HQ117)*FctrChngDts!$C$11),SUM(SUM($HP117,$HR117)*FctrChngDts!$C$11)),IF(AND($AK117=\"FWP2P3\",$AJ117=TRUE,$HF117=TRUE),SUM(SUM(SUM($HO117,$HQ117)*FctrChngDts!$C$12),SUM(SUM($HP117,$HR117)*FctrChngDts!$C$12)),IF(AND($AK117=\"FWP3\",$AJ117=FALSE,$HF117=TRUE),SUM(SUM($HQ117*FctrChngDts!$B$11),SUM($HR117*FctrChngDts!$C$11)),IF(AND($AK117=\"FWP3\",$AJ117=TRUE,$HF117=TRUE),SUM(SUM($HQ117*FctrChngDts!$B$12),SUM($HR117*FctrChngDts!$C$12)),IF(AND($Z117=\"Winter\",$AK117=\"SSP1P2\",$AJ117=FALSE,$HF117=TRUE),SUM(SUM(SUM(SUM($HG117,$HI117)*FctrChngDts!$B$9),SUM(SUM($HH117,$HJ117)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM117,$HO117)*FctrChngDts!$B$11),SUM(SUM($HN117,$HP117)*FctrChngDts!$C$11))*$AG117),IF(AND($Z117=\"Winter\",$AK117=\"SSP1P2\",$AJ117=TRUE,$HF117=TRUE),SUM(SUM(SUM(SUM($HG117,$HI117)*FctrChngDts!$B$10), SUM(SUM($HH117,$HJ117)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM117,$HO117)*FctrChngDts!$B$12),SUM(SUM($HN117,$HP117)*FctrChngDts!$C$12))*$AG117),IF(AND($Z117=\"Summer\",$AK117=\"SSP1P2\",$AJ117=FALSE,$HF117=TRUE),SUM(SUM(SUM(SUM($HG117,$HI117)*FctrChngDts!$B$9),SUM(SUM($HH117,$HJ117)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM117,$HO117)*FctrChngDts!$B$11),SUM(SUM($HN117,$HP117)*FctrChngDts!$C$11))-$AJ117),IF(AND($Z117=\"Summer\",$AK117=\"SSP1P2\",$AJ117=TRUE,$HF117=TRUE),SUM(SUM(SUM(SUM($HG117,$HI117)*FctrChngDts!$B$10),SUM(SUM($HH117,$HJ117)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM117,$HO117)*FctrChngDts!$B$12),SUM(SUM($HN117,$HP117)*FctrChngDts!$C$12))-$AJ117),IF(AND($Z117=\"Winter\",$AK117=\"SSP2P3\",$AJ117=FALSE,$HF117=TRUE),SUM(SUM(SUM(SUM($HI117,$HK117)*FctrChngDts!$B$9),SUM(SUM($HJ117,$HL117)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO117,$HQ117)*FctrChngDts!$B$11),SUM(SUM($HP117,$HR117)*FctrChngDts!$C$11))*$AG117),IF(AND($Z117=\"Winter\",$AK117=\"SSP2P3\",$AJ117=TRUE,$HF117=TRUE),SUM(SUM(SUM(SUM($HI117,$HK117)*FctrChngDts!$B$10), SUM(SUM($HJ117,$HL117)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO117,$HQ117)*FctrChngDts!$B$12),SUM(SUM($HP117,$HR117)*FctrChngDts!$C$12))*$AG117),IF(AND($Z117=\"Summer\",$AK117=\"SSP2P3\",$AJ117=FALSE,$HF117=TRUE),SUM(SUM(SUM(SUM($HI117,$HK117)*FctrChngDts!$B$9),SUM(SUM($HJ117,$HL117)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO117,$HQ117)*FctrChngDts!$B$11),SUM(SUM($HP117,$HR117)*FctrChngDts!$C$11))-$AJ117),IF(AND($Z117=\"Summer\",$AK117=\"SSP2P3\",$AJ117=TRUE,$HF117=TRUE),SUM(SUM(SUM(SUM($HI117,$HK117)*FctrChngDts!$B$10), SUM(SUM($HJ117,$HL117)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO117,$HQ117)*FctrChngDts!$B$12),SUM(SUM($HP117,$HR117)*FctrChngDts!$C$12))-$AJ117),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK117=\"FSP1\",$AH117=TRUE,SUM(SUM(SUM($AI117*FctrChngDts!$B$13)*I117),$AR117)>$AD117),$AD117,IF(AND($AK117=\"FSP1\",$AH117=TRUE,SUM(SUM(SUM($AI117*FctrChngDts!$B$13)*$I117),$AR117)<=$AD117),SUM(SUM(SUM($AI117*FctrChngDts!$B$13)*$I117),$AR117),IF(AND($Z117=\"Summer\",$AK117=\"SSP1\",$AH117=TRUE,SUM(SUM(SUM(SUM($I117,$J117)*SUM($AI117*FctrChngDts!$B$13))*$AF117),$AR117)>$AD117),$AD117,IF(AND($Z117=\"Summer\",$AK117=\"SSP1\",$AH117=TRUE,SUM(SUM(SUM(SUM($I117,$J117)*SUM($AI117*FctrChngDts!$B$13))*$AF117),$AR117)<=$AD117),SUM(SUM(SUM(SUM($I117,$J117)*SUM($AI117*FctrChngDts!$B$13))*$AF117),$AR117),IF(AND($Z117=\"Winter\",$AK117=\"SSP1\",$AH117=TRUE,SUM(SUM(SUM(SUM($I117,$J117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AU117:$AW117)),$AR117)>$AD117),$AD117,IF(AND($Z117=\"Winter\",$AK117=\"SSP1\",$AH117=TRUE,SUM(SUM(SUM(SUM($I117,$J117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AU117:$AW117)),$AR117)<=$AD117),SUM(SUM(SUM(SUM($I117,$J117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AU117:$AW117)),$AR117),IF(AND($AK117=\"FSP1P2\",$AH117=TRUE,SUM(SUM(SUM(SUM($I117,$K117)*SUM($AI117*FctrChngDts!$B$13))*$AF117),$AR117)>$AD117),$AD117,IF(AND($AK117=\"FSP1P2\",$AH117=TRUE,SUM(SUM(SUM(SUM($I117,$K117)*SUM($AI117*FctrChngDts!$B$13))*$AF117),$AR117)<=$AD117),SUM(SUM(SUM(SUM($I117,$K117)*SUM($AI117*FctrChngDts!$B$13))*$AF117),$AR117),IF(AND($Z117=\"Summer\",$AK117=\"SSP1P2\",$AH117=TRUE,SUM(SUM(SUM(SUM($I117,$K117,$J117,$L117)*SUM($AI117*FctrChngDts!$B$13))*$AF117),$AR117)>$AD117),$AD117,IF(AND($Z117=\"Summer\",$AK117=\"SSP1P2\",$AH117=TRUE,SUM(SUM(SUM(SUM($I117,$K117,$J117,$L117)*SUM($AI117*FctrChngDts!$B$13))*$AF117),$AR117)<=$AD117),SUM(SUM(SUM(SUM($I117,$K117,$J117,$L117)*SUM($AI117*FctrChngDts!$B$13))*$AF117),$AR117),IF(AND($Z117=\"Winter\",$AK117=\"SSP1P2\",$AH117=TRUE,SUM(SUM(SUM(SUM($I117,$K117,$J117,$L117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AU117:$AW117)),$AR117)>$AD117),$AD117,IF(AND($Z117=\"Winter\",$AK117=\"SSP1P2\",$AH117=TRUE,SUM(SUM(SUM(SUM($I117,$K117,$J117,$L117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AU117:$AW117)),$AR117)<=$AD117),MIN($AD117,SUM($AL117,SUM(SUM(SUM(SUM($I117,$K117,$J117,$L117)*SUM($AI117*FctrChngDts!$B$13))*$AF117)))),IF(AND($AK117=\"FSP2\",$AH117=TRUE,SUM(SUM(SUM($AI117*FctrChngDts!$B$13)*$K117),$AR117)>$AD117),$AD117,IF(AND($AK117=\"FSP2\",$AH117=TRUE,SUM(SUM(SUM($AI117*FctrChngDts!$B$13)*$K117),$AR117)<=$AD117),SUM(SUM(SUM($AI117*FctrChngDts!$B$13)*$K117),$AR117),IF(AND($Z117=\"Summer\",$AK117=\"SSP2\",$AH117=TRUE,SUM(SUM(SUM(SUM($K117,$L117)*SUM($AI117*FctrChngDts!$B$13))*$AF117),$AR117)>$AD117),$AD117,IF(AND($Z117=\"Summer\",$AK117=\"SSP2\",$AH117=TRUE,SUM(SUM(SUM(SUM($K117,$L117)*SUM($AI117*FctrChngDts!$B$13))*$AF117),$AR117)<=$AD117),SUM(SUM(SUM(SUM($K117,$L117)*SUM($AI117*FctrChngDts!$B$13))*$AF117),$AR117),IF(AND($Z117=\"Winter\",$AK117=\"SSP2\",$AH117=TRUE,SUM(SUM(SUM(SUM($K117,$L117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AU117:$AW117)),$AR117)>$AD117),$AD117,IF(AND($Z117=\"Winter\",$AK117=\"SSP2\",$AH117=TRUE,SUM(SUM(SUM(SUM($K117,$L117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AU117:$AW117)),$AR117)<=$AD117),SUM(SUM(SUM(SUM($K117,$L117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AU117:$AW117)),$AR117),IF(AND($AK117=\"FSP2P3\",$AH117=TRUE,SUM(SUM(SUM(SUM($K117,$M117)*SUM($AI117*FctrChngDts!$B$13))*$AF117),$AR117)>$AD117),$AD117,IF(AND($AK117=\"FSP2P3\",$AH117=TRUE,SUM(SUM(SUM(SUM($K117,$M117)*SUM($AI117*FctrChngDts!$B$13))*$AF117),$AR117)<=$AD117),SUM(SUM(SUM(SUM($K117,$M117)*SUM($AI117*FctrChngDts!$B$13))*$AF117),$AR117),IF(AND($Z117=\"Summer\",$AK117=\"SSP2P3\",$AH117=TRUE,SUM(SUM(SUM(SUM($K117,$L117,$M117,$N117)*SUM($AI117*FctrChngDts!$B$13))*$AF117),$AR117)>$AD117),$AD117,IF(AND($Z117=\"Summer\",$AK117=\"SSP2P3\",$AH117=TRUE,SUM(SUM(SUM(SUM($K117,$L117,$M117,$N117)*SUM($AI117*FctrChngDts!$B$13))*$AF117),$AR117)<=$AD117),SUM(SUM(SUM(SUM($K117,$L117,$M117,$N117)*SUM($AI117*FctrChngDts!$B$13))*$AF117),$AR117),IF(AND($Z117=\"Winter\",$AK117=\"SSP2P3\",$AH117=TRUE,SUM(SUM(SUM(SUM($K117,$L117,$M117,$N117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AU117:$AW117)),$AR117)>$AD117),$AD117,IF(AND($Z117=\"Winter\",$AK117=\"SSP2P3\",$AH117=TRUE,SUM(SUM(SUM(SUM($K117,$L117,$M117,$N117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AU117:$AW117)),$AR117)<=$AD117),SUM(SUM(SUM(SUM($K117,$L117,$M117,$N117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AU117:$AW117)),$AR117),IF(AND($AK117=\"FSP3\",$AH117=TRUE,SUM(SUM(SUM($AI117*FctrChngDts!$B$13)*$M117),$AR117)>$AD117),$AD117,IF(AND($AK117=\"FSP3\",$AH117=TRUE,SUM(SUM(SUM($AI117*FctrChngDts!$B$13)*$M117),$AR117)<=$AD117),SUM(SUM(SUM($AI117*FctrChngDts!$B$13)*$M117),$AR117),IF(AND($Z117=\"Summer\",$AK117=\"SSP3\",$AH117=TRUE,SUM(SUM(SUM(SUM($M117,$N117)*SUM($AI117*FctrChngDts!$B$13))*$AF117),$AR117)>$AD117),$AD117,IF(AND($Z117=\"Summer\",$AK117=\"SSP3\",$AH117=TRUE,SUM(SUM(SUM(SUM($M117,$N117)*SUM($AI117*FctrChngDts!$B$13))*$AF117),$AR117)<=$AD117),SUM(SUM(SUM(SUM($M117,$N117)*SUM($AI117*FctrChngDts!$B$13))*$AF117),$AR117),IF(AND($Z117=\"Winter\",$AK117=\"SSP3\",$AH117=TRUE,SUM(SUM(SUM(SUM($M117,$N117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AU117:$AW117)),$AR117)>$AD117),$AD117,IF(AND($Z117=\"Winter\",$AK117=\"SSP3\",$AH117=TRUE,SUM(SUM(SUM(SUM($M117,$N117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AU117:$AW117)),$AR117)<=$AD117),SUM(SUM(SUM(SUM($M117,$N117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AU117:$AW117)),$AR117),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK117=\"FWP1\",$AH117=TRUE,SUM(SUM(SUM($AI117*FctrChngDts!$B$13)*$J117),$AU117)>$AE117),$AE117,IF(AND($AK117=\"FWP1\",$AH117=TRUE,SUM(SUM(SUM($AI117*FctrChngDts!$B$13)*$J117),$AU117)<=$AE117),SUM(SUM(SUM($AI117*FctrChngDts!$B$13)*$J117),$AU117),IF(AND($Z117=\"Winter\",$AK117=\"SSP1\",$AH117=TRUE,SUM(SUM(SUM(SUM($I117,$J117)*SUM($AI117*FctrChngDts!$B$13))*$AG117),$AU117)>$AE117),$AE117,IF(AND($Z117=\"Winter\",$AK117=\"SSP1\",$AH117=TRUE,SUM(SUM(SUM(SUM($I117,$J117)*SUM($AI117*FctrChngDts!$B$13))*$AG117),$AU117)<=$AE117),SUM(SUM(SUM(SUM($I117,$J117)*SUM($AI117*FctrChngDts!$B$13))*$AG117),$AU117),IF(AND($Z117=\"Summer\",$AK117=\"SSP1\",$AH117=TRUE,SUM(SUM(SUM(SUM($I117,$J117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AR117:$AT117)),$AU117)>$AE117),$AE117,IF(AND($Z117=\"Summer\",$AK117=\"SSP1\",$AH117=TRUE,SUM(SUM(SUM(SUM($I117,$J117)*SUM($AI117*FctrChngDts!$B$13))- SUM($AR117:$AT117)),$AU117)<=$AE117),SUM(SUM(SUM(SUM($I117,$J117)*SUM($AI117*FctrChngDts!$B$13))- SUM($AR117:$AT117)),$AU117),IF(AND($AK117=\"FWP1P2\",$AH117=TRUE,SUM(SUM(SUM(SUM($J117,$L117)*SUM($AI117*FctrChngDts!$B$13))*$AG117),$AU117)>$AE117),$AE117,IF(AND($AK117=\"FWP1P2\",$AH117=TRUE,SUM(SUM(SUM(SUM($J117,$L117)*SUM($AI117*FctrChngDts!$B$13))*$AG117),$AU117)<=$AE117),SUM(SUM(SUM(SUM($J117,$L117)*SUM($AI117*FctrChngDts!$B$13))*$AG117),$AU117),IF(AND($Z117=\"Winter\",$AK117=\"SSP1P2\",$AH117=TRUE,SUM(SUM(SUM(SUM($I117,$K117,$J117,$L117)*SUM($AI117*FctrChngDts!$B$13))*$AG117),$AU117)>$AE117),$AE117,IF(AND($Z117=\"Winter\",$AK117=\"SSP1P2\",$AH117=TRUE,SUM(SUM(SUM(SUM($I117,$K117,$J117,$L117)*SUM($AI117*FctrChngDts!$B$13))*$AG117),$AU117)<=$AE117),SUM(SUM(SUM(SUM($I117,$K117,$J117,$L117)*SUM($AI117*FctrChngDts!$B$13))*$AG117),$AU117),IF(AND($Z117=\"Summer\",$AK117=\"SSP1P2\",$AH117=TRUE,SUM(SUM(SUM(SUM($I117,$K117,$J117,$L117)*SUM($AI117*FctrChngDts!$B$13))- SUM($AR117:$AT117)),$AU117)>$AE117),$AE117,IF(AND($Z117=\"Summer\",$AK117=\"SSP1P2\",$AH117=TRUE,SUM(SUM(SUM(SUM($I117,$K117,$J117,$L117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AR117:$AT117)),$AU117)<=$AE117),SUM(SUM(SUM(SUM($I117,$K117,$J117,$L117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AR117:$AT117)),$AU117),IF(AND($AK117=\"FWP2\",$AH117=TRUE,SUM(SUM(SUM($AI117*FctrChngDts!$B$13)*$L117),$AU117)>$AE117),$AE117,IF(AND($AK117=\"FWP2\",$AH117=TRUE,SUM(SUM(SUM($AI117*FctrChngDts!$B$13)*$L117),$AU117)<=$AE117),SUM(SUM(SUM($AI117*FctrChngDts!$B$13)*$L117),$AU117),IF(AND($Z117=\"Winter\",$AK117=\"SSP2\",$AH117=TRUE,SUM(SUM(SUM(SUM($K117,$L117)*SUM($AI117*FctrChngDts!$B$13))*$AG117),$AU117)>$AE117),$AE117,IF(AND($Z117=\"Winter\",$AK117=\"SSP2\",$AH117=TRUE,SUM(SUM(SUM(SUM($K117,$L117)*SUM($AI117*FctrChngDts!$B$13))*$AG117),$AU117)<=$AE117),SUM(SUM(SUM(SUM($K117,$L117)*SUM($AI117*FctrChngDts!$B$13))*$AG117),$AU117),IF(AND($Z117=\"Summer\",$AK117=\"SSP2\",$AH117=TRUE,SUM(SUM(SUM(SUM($K117,$L117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AR117:$AT117)),$AU117)>$AE117),$AE117,IF(AND($Z117=\"Summer\",$AK117=\"SSP2\",$AH117=TRUE,SUM(SUM(SUM(SUM($K117,$L117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AR117:$AT117)),$AU117)<=$AE117),SUM(SUM(SUM(SUM($K117,$L117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AR117:$AT117)),$AU117),IF(AND($AK117=\"FWP2P3\",$AH117=TRUE,SUM(SUM(SUM(SUM($L117,$N117)*SUM($AI117*FctrChngDts!$B$13))*$AG117),$AU117)>$AE117),$AE117,IF(AND($AK117=\"FWP2P3\",$AH117=TRUE,SUM(SUM(SUM(SUM($L117,$N117)*SUM($AI117*FctrChngDts!$B$13))*$AG117),$AU117)<=$AE117),SUM(SUM(SUM(SUM($L117,$N117)*SUM($AI117*FctrChngDts!$B$13))*$AG117),$AU117),IF(AND($Z117=\"Winter\",$AK117=\"SSP2P3\",$AH117=TRUE,SUM(SUM(SUM(SUM($K117,$L117,$M117,$N117)*SUM($AI117*FctrChngDts!$B$13))*$AG117),$AU117)>$AE117),$AE117,IF(AND($Z117=\"Winter\",$AK117=\"SSP2P3\",$AH117=TRUE,SUM(SUM(SUM(SUM($K117,$L117,$M117,$N117)*SUM($AI117*FctrChngDts!$B$13))*$AG117),$AU117)<=$AE117),SUM(SUM(SUM(SUM($K117,$L117,$M117,$N117)*SUM($AI117*FctrChngDts!$B$13))*$AG117),$AU117),IF(AND($Z117=\"Summer\",$AK117=\"SSP2P3\",$AH117=TRUE,SUM(SUM(SUM(SUM($K117,$L117,$M117,$N117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AR117:$AT117)),$AU117)>$AE117),$AE117,IF(AND($Z117=\"Summer\",$AK117=\"SSP2P3\",$AH117=TRUE,SUM(SUM(SUM(SUM($K117,$L117,$M117,$N117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AR117:$AT117)),$AU117)<=$AE117),SUM(SUM(SUM(SUM($K117,$L117,$M117,$N117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AR117:$AT117)),$AU117),IF(AND($AK117=\"FWP3\",$AH117=TRUE,SUM(SUM(SUM($AI117*FctrChngDts!$B$13)*$N117),$AU117)>$AE117),$AE117,IF(AND($AK117=\"FWP3\",$AH117=TRUE,SUM(SUM(SUM($AI117*FctrChngDts!$B$13)*$N117),$AU117)<=$AE117),SUM(SUM(SUM($AI117*FctrChngDts!$B$13)*$N117),$AU117),IF(AND($Z117=\"Winter\",$AK117=\"SSP3\",$AH117=TRUE,SUM(SUM(SUM(SUM($M117,$N117)*SUM($AI117*FctrChngDts!$B$13))*$AG117),$AU117)>$AE117),$AE117,IF(AND($Z117=\"Winter\",$AK117=\"SSP3\",$AH117=TRUE,SUM(SUM(SUM(SUM($M117,$N117)*SUM($AI117*FctrChngDts!$B$13))*$AG117),$AU117)<=$AE117),SUM(SUM(SUM(SUM($M117,$N117)*SUM($AI117*FctrChngDts!$B$13))*$AG117),$AU117),IF(AND($Z117=\"Summer\",$AK117=\"SSP3\",$AH117=TRUE,SUM(SUM(SUM(SUM($M117,$N117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AR117:$AT117)),$AU117)>$AE117),$AE117,IF(AND($Z117=\"Summer\",$AK117=\"SSP3\",$AH117=TRUE,SUM(SUM(SUM(SUM($M117,$N117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AR117:$AT117)),$AU117)<=$AE117),SUM(SUM(SUM(SUM($M117,$N117)*SUM($AI117*FctrChngDts!$B$13))-SUM($AR117:$AT117)),$AU117),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I117>0,$AH117=FALSE),SUM($AR117*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I117>0,$AH117=TRUE),SUM($AX117*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I117>0,$AH117=FALSE),SUM($AS117*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I117>0,$AH117=TRUE),SUM($AY117*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I117>0,$AH117=FALSE),SUM($AT117*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I117>0,$AH117=TRUE),SUM($AZ117*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J117>0,$AH117=FALSE),SUM($AU117*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J117>0,$AH117=TRUE),SUM($BA117*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J117>0,$AH117=FALSE),SUM($AV117*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J117>0,$AH117=TRUE),SUM($BB117*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J117>0,$AH117=FALSE),SUM($AW117*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J117>0,$AH117=TRUE),SUM($BC117*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K117>0,$AH117=FALSE),SUM($AR117*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K117>0,$AH117=TRUE),SUM($AX117*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K117>0,$AH117=FALSE),SUM($AS117*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K117>0,$AH117=TRUE),SUM($AY117*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K117>0,$AH117=FALSE),SUM($AT117*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K117>0,$AH117=TRUE),SUM($AZ117*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L117>0,$AH117=FALSE),SUM($AU117*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L117>0,$AH117=TRUE),SUM($BA117*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L117>0,$AH117=FALSE),SUM($AV117*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L117>0,$AH117=TRUE),SUM($BB117*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L117>0,$AH117=FALSE),SUM($AW117*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L117>0,$AH117=TRUE),SUM($BC117*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M117>0,$AH117=FALSE),SUM($AR117*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M117>0,$AH117=TRUE),SUM($AX117*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M117>0,$AH117=FALSE),SUM($AS117*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M117>0,$AH117=TRUE),SUM($AY117*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M117>0,$AH117=FALSE),SUM($AT117*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M117>0,$AH117=TRUE),SUM($AZ117*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N117>0,$AH117=FALSE),SUM($AU117*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N117>0,$AH117=TRUE),SUM($BA117*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N117>0,$AH117=FALSE),SUM($AV117*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N117>0,$AH117=TRUE),SUM($BB117*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N117>0,$AH117=FALSE),SUM($AW117*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N117>0,$AH117=TRUE),SUM($BC117*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I117=0,0,IF(AND($I117>0,$K117>0,$AH117=FALSE),SUM($AR117/$P117*$I117),IF(AND($I117>0,$K117=0,$AH117=FALSE),$AR117,IF(AND($I117>0,$K117>0,$AH117=TRUE),ROUND(MIN($HU117,SUM(SUM($I117,$K117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA117,SUM(SUM($I117,$K117)*(FctrChngDts!$B$13)*$AI117)*$IA117)),0),IF(AND($I117>0,$K117=0,$AH117=TRUE),$AX117))))),0)","v":0},{"$f":"ROUND(IF($I117=0,0,IF(AND($I117>0,$K117>0,$AH117=FALSE),SUM($AS117/$P117*$I117),IF(AND($I117>0,$K117=0,$AH117=FALSE),$AS117,IF(AND($I117>0,$K117>0,$AH117=TRUE),ROUND(MIN(SUM($HU117-$BW117),SUM(SUM($I117,$K117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA117)*3),0),IF(AND($I117>0,$K117=0,$AH117=TRUE),$AY117))))),0)","v":0},0,{"$f":"IF($J117=0,0,IF(AND($J117>0,$L117=0,$N117=0,$AH117=FALSE,$AJ117=FALSE),ROUND(MIN($HX117,SUM($AU117,$BA117)),0),IF(AND($J117>0,$L117=0,$N117=0,$AH117=TRUE,$AJ117=FALSE),ROUND(MIN($HX117,SUM($AU117,SUM($J117*$AI117*FctrChngDts!$B$13))),0),IF(AND($J117>0,$L117>0,$N117=0,$AH117=FALSE,$AJ117=FALSE),ROUND(MIN($HX117,SUM(SUM($J117,$L117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA117,SUM(SUM($J117,$L117)*(FctrChngDts!$B$13)*$AI117)*$IA117)),0),IF(AND($J117>0,$L117>0,$N117=0,$AH117=TRUE,$AJ117=FALSE),ROUND(MIN($HX117,SUM(SUM(SUM(SUM($J117,$L117)*FctrChngDts!$C$11*$IA117),SUM(SUM($J117,$L117)*SUM(FctrChngDts!$B$13*$AI117)*$IA117)))),0),IF(AND($J117>0,$L117=0,$N117=0,$AH117=FALSE,$AJ117=TRUE),ROUND(MIN($HX117,SUM($AU117,$BA117)),0),IF(AND($J117>0,$L117=0,$N117=0,$AH117=TRUE,$AJ117=TRUE),ROUND(MIN($HX117,SUM($AU117,SUM($J117*$AI117*FctrChngDts!$B$13))),0),IF(AND($J117>0,$L117>0,$N117=0,$AH117=FALSE,$AJ117=TRUE),ROUND(MIN($HX117,SUM(SUM($J117,$L117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA117,SUM(SUM($J117,$L117)*(FctrChngDts!$B$13)*$AI117)*$IA117)),0),IF(AND($J117>0,$L117>0,$N117=0,$AH117=TRUE,$AJ117=TRUE),ROUND(MIN($HX117,SUM(SUM(SUM(SUM($J117,$L117)*FctrChngDts!$C$12*$IA117),SUM(SUM($J117,$L117)*SUM(FctrChngDts!$B$13*$AI117)*$IA117)))),0))))))))))","v":0},{"$f":"IF($J117=0,0,IF(AND($J117>0,$L117=0,$N117=0,$AH117=FALSE,$AJ117=FALSE),ROUND(MIN(SUM($HX117-$BZ117),SUM($AU117*3)),0),IF(AND($J117>0,$L117=0,$N117=0,$AH117=TRUE,$AJ117=FALSE),ROUND(MIN(SUM($HX117-$BZ117),SUM(SUM($J117,$L117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA117)*3),0),IF(AND($J117>0,$L117>0,$N117=0,$AH117=FALSE,$AJ117=FALSE),ROUND(MIN(SUM($HX117-$BZ117),SUM(SUM($J117,$L117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA117)*3),0),IF(AND($J117>0,$L117>0,$N117=0,$AH117=TRUE,$AJ117=FALSE),ROUND(MIN(SUM($HX117-$BZ117),SUM(SUM($J117,$L117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA117)*3),0),IF(AND($J117>0,$L117=0,$N117=0,$AH117=FALSE,$AJ117=TRUE),ROUND(MIN(SUM($HX117-$BZ117),SUM($AU117*3)),0),IF(AND($J117>0,$L117=0,$N117=0,$AH117=TRUE,$AJ117=TRUE),ROUND(MIN(SUM($HX117-$BZ117),SUM(SUM($J117,$L117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA117)*3),0),IF(AND($J117>0,$L117>0,$N117=0,$AH117=FALSE,$AJ117=TRUE),ROUND(MIN(SUM($HX117-$BZ117),SUM(SUM($J117,$L117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA117)*3),0),IF(AND($J117>0,$L117>0,$N117=0,$AH117=TRUE,$AJ117=TRUE),ROUND(MIN(SUM($HX117-$BZ117),SUM(SUM($J117,$L117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA117)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K117=0,0,IF(AND($I117>0,$K117>0,$M117=0,$AH117=FALSE),SUM($AR117-$BW117),IF(AND($I117=0,$K117>0,$M117>0,$AH117=FALSE),SUM($AR117/$P117*$K117),IF(AND($I117=0,$K117>0,$M117=0,$AH117=FALSE),$AR117,IF($K117=0,0,IF(AND($I117>0,$K117>0,$M117=0,$AH117=TRUE),ROUND(MIN($HV117,SUM(SUM($I117,$K117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB117,SUM(SUM($I117,$K117)*(FctrChngDts!$B$13)*$AI117)*$IB117)),0),IF(AND($I117=0,$K117>0,$M117>0,$AH117=TRUE),ROUND(MIN($HV117,SUM(SUM($I117,$K117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB117,SUM(SUM($I117,$K117)*(FctrChngDts!$B$13)*$AI117)*$IB117)),0),IF(AND($I117=0,$K117>0,$M117=0,$AH117=TRUE),$AX117)))))))),0)","v":0},{"$f":"ROUND(IF($K117=0,0,IF(AND($I117>0,$K117>0,$M117=0,$AH117=FALSE),SUM($AS117-$BX117),IF(AND($I117=0,$K117>0,$M117>0,$AH117=FALSE),SUM($AS117/$P117*$K117),IF(AND($I117=0,$K117>0,$M117=0,$AH117=FALSE),$AS117,IF($K117=0,0,IF(AND($I117>0,$K117>0,$M117=0,$AH117=TRUE),ROUND(MIN(SUM($HV117-$BW117),SUM(SUM($I117,$K117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB117)*3),0),IF(AND($I117=0,$K117>0,$M117>0,$AH117=TRUE),ROUND(MIN(SUM($HV117-$BW117),SUM(SUM($I117,$K117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB117)*3),0),IF(AND($I117=0,$K117>0,$M117=0,$AH117=TRUE),$AY117)))))))),0)","v":0},0,{"$f":"IF($L117=0,0,IF(AND($J117>0,$L117>0,$N117=0,$AH117=FALSE,$AJ117=FALSE),ROUND(MIN($HY117,SUM(SUM($J117,$L117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB117,SUM(SUM($J117,$L117)*(FctrChngDts!$B$13)*$AI117)*$IB117)),0),IF(AND($J117>0,$L117>0,$N117=0,$AH117=TRUE,$AJ117=FALSE),ROUND(MIN($HY117,SUM(SUM(SUM(SUM($J117,$L117)*FctrChngDts!$C$11*$IB117),SUM(SUM($J117,$L117)*SUM(FctrChngDts!$B$13*$AI117)*$IB117)))),0),IF(AND($J117=0,$L117>0,$N117=0,$AH117=FALSE,$AJ117=FALSE),ROUND(MIN($HY117,SUM($L117*FctrChngDts!$C$11)),0),IF(AND($J117=0,$L117>0,$N117=0,$AH117=TRUE,$AJ117=FALSE),ROUND(MIN($HY117,SUM(SUM(SUM(SUM($J117,$L117)*FctrChngDts!$C$11*$IB117),SUM(SUM($J117,$L117)*SUM(FctrChngDts!$B$13*$AI117)*$IB117)))),0),IF(AND($J117>0,$L117>0,$N117=0,$AH117=FALSE,$AJ117=TRUE),ROUND(MIN($HY117,SUM(SUM($J117,$L117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB117,SUM(SUM($J117,$L117)*(FctrChngDts!$B$13)*$AI117)*$IB117)),0),IF(AND($J117>0,$L117>0,$N117=0,$AH117=TRUE,$AJ117=TRUE),ROUND(MIN($HY117,SUM(SUM(SUM(SUM($J117,$L117)*FctrChngDts!$C$12*$IB117),SUM(SUM($J117,$L117)*SUM(FctrChngDts!$B$13*$AI117)*$IB117)))),0),IF(AND($J117=0,$L117>0,$N117=0,$AH117=FALSE,$AJ117=TRUE),ROUND(MIN($HY117,SUM($L117*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J117=0,$L117>0,$N117=0,$AH117=TRUE,$AJ117=TRUE),ROUND(MIN($HY117,SUM(SUM(SUM(SUM($J117,$L117)*FctrChngDts!$C$12*$IB117),SUM(SUM($J117,$L117)*SUM(FctrChngDts!$B$13*$AI117)*$IB117)))),0))))))))))","v":0},{"$f":"IF($L117=0,0,IF(AND($J117>0,$L117>0,$N117=0,$AH117=FALSE,$AJ117=FALSE),ROUND(MIN(SUM($HY117-$CF117),SUM(SUM($J117,$L117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB117)*3),0),IF(AND($J117>0,$L117>0,$N117=0,$AH117=TRUE,$AJ117=FALSE),ROUND(MIN(SUM($HY117-$CF117),SUM(SUM($J117,$L117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB117)*3),0),IF(AND($J117=0,$L117>0,$N117=0,$AH117=FALSE,$AJ117=FALSE),ROUND(MIN(SUM($HY117-$CF117),SUM($AU117*3)),0),IF(AND($J117=0,$L117>0,$N117=0,$AH117=TRUE,$AJ117=FALSE),ROUND(MIN(SUM($HY117-$CF117),SUM(SUM($J117,$L117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB117)*3),0),IF(AND($J117>0,$L117>0,$N117=0,$AH117=FALSE,$AJ117=TRUE),ROUND(MIN(SUM($HY117-$CF117),SUM(SUM($J117,$L117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB117)*3),0),IF(AND($J117>0,$L117>0,$N117=0,$AH117=TRUE,$AJ117=TRUE),ROUND(MIN(SUM($HY117-$CF117),SUM(SUM($J117,$L117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB117)*3),0),IF(AND($J117=0,$L117>0,$N117=0,$AH117=FALSE,$AJ117=TRUE),ROUND(MIN(SUM($HY117-$CF117),SUM($AU117*3)),0),IF(AND($J117=0,$L117>0,$N117=0,$AH117=TRUE,$AJ117=TRUE),ROUND(MIN(SUM($HY117-$CF117),SUM(SUM($J117,$L117)*IF($AJ117=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB117)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S117>0,Account!$AG$2=TRUE,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH117=FALSE),SUM(Usage!$BW117:$CB117)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V117>0,Account!$AG$2=TRUE,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH117=FALSE),SUM(Usage!$CC117:$CH117)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y117>0,Account!$AG$2=TRUE,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH117=FALSE),SUM(Usage!$CI117:$CN117)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH117=TRUE,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S117),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S117)),2)","v":0},{"$f":"ROUND(IF(OR($AH117=TRUE,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V117),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V117)),2)","v":0},{"$f":"IF(OR($AH117=TRUE,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y117),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y117))","v":0},{"$f":"ROUND(IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW117),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW117)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX117),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX117)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY117),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY117)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ117),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ117)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA117),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA117)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB117),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB117)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S117),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC117),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC117)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD117),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD117)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE117),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE117)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF117),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF117)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG117),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG117)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH117),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH117)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V117),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI117),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI117))","v":0},{"$f":"IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ117),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ117))","v":0},{"$f":"IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK117),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK117))","v":0},{"$f":"IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL117),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL117))","v":0},{"$f":"IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM117),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM117))","v":0},{"$f":"IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN117),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN117))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y117)","v":0},0,0,0,0,{"$f":"IF($DW117>IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV117*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV117*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW117-IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV117*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV117*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV117<$DW117,SUM($DW117-$DV117),0))","v":0},{"$f":"IF(OR(AND($D117<=FctrChngDts!$B$14,Usage!$E117>FctrChngDts!$B$14),AND(Usage!$D117<=FctrChngDts!$C$14,Usage!$E117>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW117),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX117),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY117),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ117),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA117),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB117),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC117),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD117),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE117),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF117),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG117),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH117),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI117)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ117)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK117)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL117)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM117)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN117)","v":0},0,{"$f":"IF(AND($S117>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E117<>\"D-CARE\",Tenant!$F117=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET117=TRUE,$S117>0,$V117=0),SUM(SUM($BW117:$CB117)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET117=TRUE,$S117>0,$V117>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW117:$CB117)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET117=TRUE,$S117>0,$V117>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW117:$CB117)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S117>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S117>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S117>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV117=TRUE,$S117>0,$V117=0),SUM(SUM($BW117:$CB117)*'CRS1'!$P$2),IF(AND($EV117=TRUE,$S117>0,$V117>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW117:$CB117)*'CRS1'!$P$2),IF(AND($EV117=TRUE,$S117>0,$V117>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW117:$CB117)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S117>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX117=TRUE,$S117>0,$V117=0),SUM(SUM($BW117:$CB117)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX117=TRUE,$S117>0,$V117>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW117:$CB117)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX117=TRUE,$S117>0,$V117>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW117:$CB117)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S117>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ117=TRUE,$S117>0),SUM(SUM($BW117:$CB117)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V117>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E117<>\"D-CARE\",Tenant!$F117=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB117=TRUE,$S117>0,$V117>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC117:$CH117)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB117=TRUE,$S117>0,$V117>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC117:$CH117)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB117=TRUE,$V117>0,$Y117>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC117:$CH117)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB117=TRUE,$V117>0,$Y117>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC117:$CH117)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB117=TRUE,$S117=0,$V117>0,$Y117=0),SUM(SUM($CC117:$CH117)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V117>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V117>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V117>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD117=TRUE,$S117>0,$V117>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC117:$CH117)*'CRS2'!$P$2),IF(AND($FD117=TRUE,$S117>0,$V117>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC117:$CH117)*'CRS2'!$P$2),IF(AND($FD117=TRUE,$V117>0,$Y117>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC117:$CH117)*'CRS2'!$P$2),IF(AND($FD117=TRUE,$V117>0,$Y117>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC117:$CH117)*'CRS2'!$P$2),IF(AND($FD117=TRUE,$S117=0,$V117>0,$Y117=0),SUM(SUM($CC117:$CH117)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V117>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF117=TRUE,$S117>0,$V117>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC117:$CH117)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF117=TRUE,$S117>0,$V117>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC117:$CH117)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF117=TRUE,$V117>0,$Y117>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC117:$CH117)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF117=TRUE,$V117>0,$Y117>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC117:$CH117)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF117=TRUE,$S117=0,$V117>0,$Y117=0),SUM(SUM($CC117:$CH117)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V117>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH117=TRUE,$V117>0),SUM(SUM($CC117:$CH117)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y117>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E117<>\"D-CARE\",Tenant!$F117=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ117=TRUE,$V117=0,$Y117>0),SUM(SUM($CI117:$CN117)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ117=TRUE,$V117>0,$Y117>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI117:$CN117)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ117=TRUE,$V117>0,$Y117>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI117:$CN117)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y117>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y117>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y117>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL117=TRUE,$V117=0,$Y117>0),SUM(SUM($CI117:$CN117)*'CRS3'!$P$2),IF(AND($FL117=TRUE,$V117>0,$Y117>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI117:$CN117)*'CRS3'!$P$2),IF(AND($FL117=TRUE,$V117>0,$Y117>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI117:$CN117)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y117>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN117=TRUE,$V117=0,$Y117>0),SUM(SUM($CI117:$CN117)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN117=TRUE,$V117>0,$Y117>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI117:$CN117)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN117=TRUE,$V117>0,$Y117>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI117:$CN117)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y117>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP117=TRUE,$Y117>0),SUM(SUM($CI117:$CN117)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR117:$FT117))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO117:$CQ117,$FR117:$FT117))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA117:$EF117)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG117:$EL117)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM117:$ER117)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV117,$CO117:$CQ117,$EA117:$ER117)/$P117)*$S117*FctrChngDts!$B$15),SUM(SUM(SUM($DV117,$CO117:$CQ117,$FR117:$FT117)/$P117)*$S117*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV117,$CO117:$CQ117,$EA117:$ER117)/$P117)*$V117*FctrChngDts!$B$15),SUM(SUM(SUM($DV117,$CO117:$CQ117,$FR117:$FT117)/$P117)*$V117*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV117,$CO117:$CQ117,$EA117:$ER117)/$P117)*$Y117*FctrChngDts!$B$15),SUM(SUM(SUM($DV117,$CO117:$CQ117,$FR117:$FT117)/$P117)*$Y117*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA117*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI117*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ117*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ117,$FU117,$GF117,$GZ117:$HE117),IF(Account!$Q$2=TRUE,SUM($DZ117,$FV117,$GF117,$GZ117:$HE117),SUM($DZ117,$ES117,$FU117:$FV117,$GF117,$GZ117:$HE117)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E117),Usage!$P117,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D117,FctrChngDts!$C$17<=Usage!$E117),SUM(FctrChngDts!$C$17-Usage!$D117),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E117),Usage!$P117,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D117,FctrChngDts!$C$19<=Usage!$E117),SUM(FctrChngDts!$C$19-Usage!$D117),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK117*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK117*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL117*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL117*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D117))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A117,Tenant!$A:$J,8,FALSE)=TRUE,$GG117<0),0,SUM(SUM(SUM($GG117/$P117*$GP117)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A117,Tenant!$A:$J,8,FALSE)=TRUE,$GG117<0),0,SUM(SUM(SUM($GG117/$P117*$GQ117)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D117))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A117,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV117*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A117,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW117*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU117:$DA117,$EU117,$EA117:$EF117,$FA117)-SUM(SUM($BW117:$CB117)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD117:$DJ117,$FC117,$EG117:$EL117,$FI117)-SUM(SUM($CC117:$CH117)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM117:$DS117,$FK117,$EM117:$ER117,$FQ117)-SUM(SUM($CI117:$CN117)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO117,$CU117:$DA117,$EU117,$EW117,$EY117,$EA117:$EF117,$FA117,$CP117,$DD117:$DJ117,$FC117,$FE117,$FG117,$EG117:$EL117,$FI117)/$P117*$S117)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO117,$CU117:$DA117,$EU117,$EW117,$EY117,$EA117:$EF117,$FA117,$CP117,$DD117:$DJ117,$FC117,$FE117,$FG117,$EG117:$EL117,$FI117)/$P117*$V117)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ117,$DM117:$DS117,$FK117,$FM117,$FO117,$EM117:$ER117,$FQ117)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D117,BslnAllctnCrrnt!$A$1<=$E117),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK117=\"FSP1\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$Q117,BslnAllctnCrrnt!$A$1<$R117),SUM(BslnAllctnCrrnt!$A$1-$Q117),IF(AND($AK117=\"FSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$Q117,BslnAllctnCrrnt!$A$1<$R117),SUM(BslnAllctnCrrnt!$A$1-$Q117),IF(AND($AK117=\"FSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),$I117,IF(AND($AK117=\"SSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$Q117,BslnAllctnCrrnt!$A$1<$R117),SUM(BslnAllctnCrrnt!$A$1-$Q117),IF(AND($AK117=\"SSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),$I117,0)))))","v":0},{"$f":"IF(AND($AK117=\"FSP1\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$Q117,BslnAllctnCrrnt!$A$1<$R117),SUM($I117-$HG117),IF(AND($AK117=\"FSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$Q117,BslnAllctnCrrnt!$A$1<$R117),SUM($I117-$HG117),IF(AND($AK117=\"FSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM($I117-$HG117),IF(AND($AK117=\"SSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$Q117,BslnAllctnCrrnt!$A$1<$R117),SUM($I117-$HG117),IF(AND($AK117=\"SSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM($I117-$HG117),0)))))","v":0},{"$f":"IF(AND($AK117=\"SSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$Q117,BslnAllctnCrrnt!$A$1<$R117),0,IF(AND(FctrChngDts!$A$2>=$D117,FctrChngDts!$B$2<$E117),IF(AND($AK117=\"SSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM(BslnAllctnCrrnt!$A$1-$T117),0),IF(AND($AK117=\"FSP2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM(BslnAllctnCrrnt!$A$1-$T117),IF(AND($AK117=\"FSP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM(BslnAllctnCrrnt!$A$1-$T117),IF(AND($AK117=\"FSP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$W117,BslnAllctnCrrnt!$A$1<$X117),$K117,IF(AND($AK117=\"FSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$Q117,BslnAllctnCrrnt!$A$1<$R117),0,IF(AND($AK117=\"FSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM(BslnAllctnCrrnt!$A$1-$T117),IF(AND($AK117=\"SSP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM(BslnAllctnCrrnt!$A$1-$T117),IF(AND($AK117=\"SSP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$W117,BslnAllctnCrrnt!$A$1<$X117),$K117,0)))))))))","v":0},{"$f":"IF(AND($AK117=\"SSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$Q117,BslnAllctnCrrnt!$A$1<$R117),SUM($K117-$HI117),IF(AND($AK117=\"SSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM($K117-$HI117),IF(AND($AK117=\"FSP2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM($K117-$HI117),IF(AND($AK117=\"FSP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM($K117-$HI117),IF(AND($AK117=\"FSP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$W117,BslnAllctnCrrnt!$A$1<$X117),SUM($K117-$HI117),IF(AND($AK117=\"FSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$Q117,BslnAllctnCrrnt!$A$1<$R117),SUM($K117-$HI117),IF(AND($AK117=\"FSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM($K117-$HI117),IF(AND($AK117=\"SSP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM($K117-$HI117),IF(AND($AK117=\"SSP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$W117,BslnAllctnCrrnt!$A$1<$X117),SUM($K117-$HI117),0)))))))))","v":0},{"$f":"IF(AND($AK117=\"FSP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),0,IF(AND($AK117=\"FSP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$W117,BslnAllctnCrrnt!$A$1<$X117),SUM(BslnAllctnCrrnt!$A$1-$W117),IF(AND($AK117=\"FSP3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$W117,BslnAllctnCrrnt!$A$1<$X117),SUM(BslnAllctnCrrnt!$A$1-$W117),0)))","v":0},{"$f":"IF(AND($AK117=\"FSP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM($M117-$HK117),IF(AND($AK117=\"FSP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$W117,BslnAllctnCrrnt!$A$1<$X117),SUM($M117-$HK117),IF(AND($AK117=\"FSP3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$W117,BslnAllctnCrrnt!$A$1<$X117),SUM($M117-$HK117),0)))","v":0},{"$f":"IF(AND($AK117=\"FWP1\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$Q117,BslnAllctnCrrnt!$A$1<$R117),SUM(BslnAllctnCrrnt!$A$1-$Q117),IF(AND($AK117=\"FWP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$Q117,BslnAllctnCrrnt!$A$1<$R117),SUM(BslnAllctnCrrnt!$A$1-$Q117),IF(AND($AK117=\"FWP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),$J117,IF(AND(FctrChngDts!$A$2>=$D117,FctrChngDts!$B$2<$E117),IF(AND($AK117=\"SSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$Q117,BslnAllctnCrrnt!$A$1<$R117),SUM(BslnAllctnCrrnt!$A$1-$Q117),0),IF(AND($AK117=\"SSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),$J117,0)))))","v":0},{"$f":"IF(AND($AK117=\"FWP1\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$Q117,BslnAllctnCrrnt!$A$1<$R117),SUM($J117-$HM117),IF(AND($AK117=\"FWP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$Q117,BslnAllctnCrrnt!$A$1<$R117),SUM($J117-$HM117),IF(AND($AK117=\"FWP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM($J117-$HM117),IF(AND($AK117=\"SSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$Q117,BslnAllctnCrrnt!$A$1<$R117),SUM($J117-$HM117),IF(AND($AK117=\"SSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM($J117-$HM117),0)))))","v":0},{"$f":"IF(AND($AK117=\"FWP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$Q117,BslnAllctnCrrnt!$A$1<$R117),0,IF(AND($AK117=\"FWP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM(BslnAllctnCrrnt!$A$1-$T117),IF(AND($AK117=\"FWP2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM(BslnAllctnCrrnt!$A$1-$T117),IF(AND($AK117=\"FWP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM(BslnAllctnCrrnt!$A$1-$T117),IF(AND($AK117=\"FWP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$W117,BslnAllctnCrrnt!$A$1<$X117),$L117,IF(AND($AK117=\"SSP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM(BslnAllctnCrrnt!$A$1-$T117),IF(AND($AK117=\"SSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$Q117,BslnAllctnCrrnt!$A$1<$R117),0,IF(AND($AK117=\"SSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM(BslnAllctnCrrnt!$A$1-$T117),0))))))))","v":0},{"$f":"IF(AND($AK117=\"FWP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$Q117,BslnAllctnCrrnt!$A$1<$R117),SUM($L117-$HO117),IF(AND($AK117=\"FWP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM($L117-$HO117),IF(AND($AK117=\"FWP2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM($L117-$HO117),IF(AND($AK117=\"FWP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM($L117-$HO117),IF(AND($AK117=\"FWP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$W117,BslnAllctnCrrnt!$A$1<$X117),SUM($L117-$HO117),IF(AND($AK117=\"SSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$Q117,BslnAllctnCrrnt!$A$1<$R117),SUM($L117-$HO117),IF(AND($AK117=\"SSP1P2\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM($L117-$HO117),0)))))))","v":0},{"$f":"IF(AND($AK117=\"FWP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),0,IF(AND($AK117=\"FWP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$W117,BslnAllctnCrrnt!$A$1<$X117),SUM(BslnAllctnCrrnt!$A$1-$W117),IF(AND($AK117=\"FWP3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$W117,BslnAllctnCrrnt!$A$1<$X117),SUM(BslnAllctnCrrnt!$A$1-$W117),IF(AND($AK117=\"SSP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),0,IF(AND($AK117=\"SSP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$W117,BslnAllctnCrrnt!$A$1<$X117),SUM(BslnAllctnCrrnt!$A$1-$W117),0)))))","v":0},{"$f":"IF(AND($AK117=\"FWP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM($N117-$HQ117),IF(AND($AK117=\"FWP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$W117,BslnAllctnCrrnt!$A$1<$X117),SUM($N117-$HQ117),IF(AND($AK117=\"FWP3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$W117,BslnAllctnCrrnt!$A$1<$X117),SUM($N117-$HQ117),IF(AND($AK117=\"SSP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$T117,BslnAllctnCrrnt!$A$1<$U117),SUM($N117-$HQ117),IF(AND($AK117=\"SSP2P3\",$HF117=TRUE,BslnAllctnCrrnt!$A$1>=$W117,BslnAllctnCrrnt!$A$1<$X117),SUM($N117-$HQ117),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[120,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G121),0,IF($F121<=$G121,SUM($G121-$F121),IF($F121>$G121,SUM((Account!$L$2-Usage!$F121)+Usage!$G121+1))))","v":0},{"$f":"IF($Q121=0,0,IF($R121=0,0,IF(AND($Q121<FctrChngDts!$A$2,$R121>=FctrChngDts!$A$2),SUM($R121-FctrChngDts!$A$2+1),IF(AND($Q121>=FctrChngDts!$A$2,$R121>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q121),IF(AND($Q121>=FctrChngDts!$A$2,$R121<FctrChngDts!$B$2),SUM($R121-$Q121+1),0)))))","v":0},{"$f":"IF($Q121=0,0,IF($R121=0,0,IF(AND($Q121<FctrChngDts!$A$2,$R121>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q121),IF(AND($Q121<FctrChngDts!$A$2,$R121<FctrChngDts!$A$2),SUM($R121-$Q121+1),IF(AND($Q121>FctrChngDts!$A$2,$R121>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R121+1),0)))))","v":0},{"$f":"IF($T121=0,0,IF($U121=0,0,IF(AND($T121<FctrChngDts!$A$2,$U121>=FctrChngDts!$A$2),SUM($U121-FctrChngDts!$A$2+1),IF(AND($T121>=FctrChngDts!$A$2,$U121<FctrChngDts!$B$2),SUM($U121-$T121+1),IF(AND($T121>=FctrChngDts!$A$2,$U121>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T121)<0),0,IF(AND($T121>=FctrChngDts!$A$2,$U121>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T121),0))))))","v":0},{"$f":"IF($T121=0,0,IF($U121=0,0,IF(AND($T121<FctrChngDts!$A$2,$U121>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T121),IF(AND($T121>=FctrChngDts!$B$2,$U121>=FctrChngDts!$B$2),SUM($U121-$T121+1),IF(AND($T121<FctrChngDts!$A$2,$U121<FctrChngDts!$A$2),SUM($U121-$T121+1),IF(AND($T121>=FctrChngDts!$A$2,$U121>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U121+1),0))))))","v":0},{"$f":"IF($W121=0,0,IF($X121=0,0,IF(AND($W121>=FctrChngDts!$A$2,$X121>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W121)<0),0,IF(AND($W121>=FctrChngDts!$A$2,$X121>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W121),IF(AND($W121>=FctrChngDts!$A$2,$X121<FctrChngDts!$B$2),SUM($X121-$W121+1),IF(AND($W121<FctrChngDts!$A$2,$X121>=FctrChngDts!$A$2),SUM($X121-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W121=0,0,IF($X121=0,0,IF(AND($W121<FctrChngDts!$A$2,$X121<FctrChngDts!$A$2),SUM($X121-$W121+1),IF(AND($W121>=FctrChngDts!$A$2,$X121>=FctrChngDts!$B$2,SUM($X121-FctrChngDts!$B$2+1)<=$Y121),SUM($X121-FctrChngDts!$B$2+1),IF(AND($W121>=FctrChngDts!$A$2,$X121>=FctrChngDts!$B$2),SUM($X121-$W121+1),IF(AND($W121<FctrChngDts!$A$2,$X121>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W121),0))))))","v":0},{"$f":"IF(AND($D121>=FctrChngDts!$C$2,$E121<FctrChngDts!$E$2),\"1\",IF(AND($D121>=FctrChngDts!$E$2,$E121<FctrChngDts!$G$2),\"2\",IF(AND($D121>=FctrChngDts!$G$2,$E121<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D121>=FctrChngDts!$D$2,,IF(AND($D121>=FctrChngDts!$C$2,$D121<=FctrChngDts!$D$2),$D121,IF(AND($D121>=FctrChngDts!$C$2,$D121>=FctrChngDts!$D$2,$E121>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D121>FctrChngDts!$D$2,,IF($D121=FctrChngDts!$D$2,$D121,IF(AND($D121>=FctrChngDts!$C$2,$E121<FctrChngDts!$D$2),$E121,IF(AND($D121>=FctrChngDts!$C$2,$E121>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D121>=FctrChngDts!$D$2,$E121>=FctrChngDts!$D$2,$E121>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E121<FctrChngDts!$D$2,$E121<=FctrChngDts!$D$2),$E121,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D121<FctrChngDts!$E$2,$E121<FctrChngDts!$E$2),,IF($D121>FctrChngDts!$F$2,,IF(AND($D121>=FctrChngDts!$E$2,$D121<=FctrChngDts!$F$2),$D121,IF(AND($D121>=FctrChngDts!$E$2,$D121>=FctrChngDts!$F$2,$E121>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D121>FctrChngDts!$F$2,,IF($E121=FctrChngDts!$F$2,$E121,IF(AND($D121<FctrChngDts!$E$2,$E121<=FctrChngDts!$F$2),$E121,IF(AND($D121>=FctrChngDts!$E$2,$E121<FctrChngDts!$F$2),$E121,IF(AND($D121>=FctrChngDts!$E$2,$E121>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D121>=FctrChngDts!$F$2,$E121>=FctrChngDts!$F$2,$E121>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D121<FctrChngDts!$G$2,$E121<FctrChngDts!$G$2),,IF($D121>FctrChngDts!$H$2,,IF(AND($D121>=FctrChngDts!$G$2,$D121<=FctrChngDts!$H$2),$D121,IF(AND($D121>=FctrChngDts!$G$2,$D121>=FctrChngDts!$H$2,$E121>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D121>FctrChngDts!$H$2,,IF($E121=FctrChngDts!$H$2,$E121,IF(AND($D121<FctrChngDts!$G$2,$E121<=FctrChngDts!$H$2),$E121,IF(AND($D121>=FctrChngDts!$G$2,$E121<FctrChngDts!$H$2),$E121,IF(AND($D121>=FctrChngDts!$G$2,$E121>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D121>=FctrChngDts!$H$2,$E121>=FctrChngDts!$H$2,$E121>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A121,Tenant!$A121:$J420,6,FALSE)","v":0},{"$f":"VLOOKUP($A121,Tenant!$A121:$J420,7,FALSE)","v":0},{"$f":"VLOOKUP($A121,Tenant!$A121:$J420,10,FALSE)","v":0},0,{"$f":"IF(AND($AK121=\"FSP2\",$AJ121=FALSE,$HF121=FALSE),SUM($K121*FctrChngDts!$C$9),IF(AND($AK121=\"FSP2\",$AJ121=TRUE,$HF121=FALSE),SUM($K121*FctrChngDts!$C$10),IF(AND($AK121=\"FSP2P3\",$AJ121=FALSE,$HF121=FALSE),SUM(SUM($K121,$M121)*FctrChngDts!$C$9),IF(AND($AK121=\"FSP2P3\",$AJ121=TRUE,$HF121=FALSE),SUM(SUM($K121,$M121)*FctrChngDts!$C$10),IF(AND($AK121=\"FSP3\",$AJ121=FALSE,$HF121=FALSE),SUM($M121*FctrChngDts!$C$9),IF(AND($AK121=\"FSP3\",$AJ121=TRUE,$HF121=FALSE),SUM($M121*FctrChngDts!$C$10),IF(AND($AK121=\"FSP1\",$AJ121=FALSE,$HF121=FALSE),SUM($I121*FctrChngDts!$C$9),IF(AND($AK121=\"FSP1\",$AJ121=TRUE,$HF121=FALSE),SUM($I121*FctrChngDts!$C$10),IF(AND($AK121=\"FSP1P2\",$AJ121=FALSE,$HF121=FALSE),SUM(SUM($I121,$K121)*FctrChngDts!$C$9),IF(AND($AK121=\"FSP1P2\",$AJ121=TRUE,$HF121=FALSE),SUM(SUM($I121,$K121)*FctrChngDts!$C$10),IF(AND($Z121=\"Summer\",$AK121=\"SSP2P3\",$AJ121=FALSE,$HF121=FALSE),SUM(SUM(SUM(SUM($K121,$M121)*FctrChngDts!$C$9),SUM(SUM($L121,$N121)*FctrChngDts!$C$11))*$AF121),IF(AND($Z121=\"Summer\",$AK121=\"SSP2P3\",$AJ121=TRUE,$HF121=FALSE),SUM(SUM(SUM(SUM($K121,$M121)*FctrChngDts!$C$10),SUM(SUM($L121,$N121)*FctrChngDts!$C$12))*$AF121),IF(AND($Z121=\"Winter\",$AK121=\"SSP2P3\",$AJ121=FALSE,$HF121=FALSE),SUM(SUM(SUM(SUM($K121,$M121)*FctrChngDts!$C$9),SUM(SUM($L121,$N121)*FctrChngDts!$C$11))-$AO121),IF(AND($Z121=\"Winter\",$AK121=\"SSP2P3\",$AJ121=TRUE,$HF121=FALSE),SUM(SUM(SUM(SUM($K121,$M121)*FctrChngDts!$C$10),SUM(SUM($L121,$N121)*FctrChngDts!$C$12))-$AO121),IF(AND($Z121=\"Summer\",$AK121=\"SSP1P2\",$AJ121=FALSE,$HF121=FALSE),SUM(SUM(SUM(SUM($I121,$K121)*FctrChngDts!$C$9),SUM(SUM($J121,$L121)*FctrChngDts!$C$11))*$AF121),IF(AND($Z121=\"Summer\",$AK121=\"SSP1P2\",$AJ121=TRUE,$HF121=FALSE),SUM(SUM(SUM(SUM($I121,$K121)*FctrChngDts!$C$10),SUM(SUM($J121,$L121)*FctrChngDts!$C$12))*$AF121),IF(AND($Z121=\"Winter\",$AK121=\"SSP1P2\",$AJ121=FALSE,$HF121=FALSE),SUM(SUM(SUM(SUM($I121,$K121)*FctrChngDts!$C$9),SUM(SUM($J121,$L121)*FctrChngDts!$C$11))-$AO121),IF(AND($Z121=\"Winter\",$AK121=\"SSP1P2\",$AJ121=TRUE,$HF121=FALSE),SUM(SUM(SUM(SUM($I121,$K121)*FctrChngDts!$C$10),SUM(SUM($J121,$L121)*FctrChngDts!$C$12))-$AO121),IF(AND($AK121=\"FSP2\",$AJ121=FALSE,$HF121=TRUE),SUM(SUM($HI121*FctrChngDts!$B$9),SUM($HJ121*FctrChngDts!$C$9)),IF(AND($AK121=\"FSP2\",$AJ121=TRUE,$HF121=TRUE),SUM(SUM($HI121*FctrChngDts!$B$10),SUM($HJ121*FctrChngDts!$C$10)),IF(AND($AK121=\"FSP2P3\",$AJ121=FALSE,$HF121=TRUE),SUM(SUM(SUM($HI121,$HK121)*FctrChngDts!$B$9),SUM(SUM($HJ121,$HL121)*FctrChngDts!$C$9)),IF(AND($AK121=\"FSP2P3\",$AJ121=TRUE,$HF121=TRUE),SUM(SUM(SUM($HI121,$HK121)*FctrChngDts!$B$10),SUM(SUM($HJ121,$HL121)*FctrChngDts!$C$10)),IF(AND($AK121=\"FSP3\",$AJ121=FALSE,$HF121=TRUE),SUM(SUM($HK121*FctrChngDts!$B$9),SUM($HL121*FctrChngDts!$C$9)),IF(AND($AK121=\"FSP3\",$AJ121=TRUE,$HF121=TRUE),SUM(SUM($HK121*FctrChngDts!$B$10),SUM($HL121*FctrChngDts!$C$10)),IF(AND($AK121=\"FSP1\",$AJ121=FALSE,$HF121=TRUE),SUM(SUM($HG121*FctrChngDts!$B$9),SUM($HH121*FctrChngDts!$C$9)),IF(AND($AK121=\"FSP1\",$AJ121=TRUE,$HF121=TRUE),SUM(SUM($HG121*FctrChngDts!$B$10),SUM($HH121*FctrChngDts!$C$10)),IF(AND($AK121=\"FSP1P2\",$AJ121=FALSE,$HF121=TRUE),SUM(SUM(SUM($HG121,$HI121)*FctrChngDts!$B$9),SUM(SUM($HH121,$HJ121)*FctrChngDts!$C$9)),IF(AND($AK121=\"FSP1P2\",$AJ121=TRUE,$HF121=TRUE),SUM(SUM(SUM($HG121,$HI121)*FctrChngDts!$B$10),SUM(SUM($HG121,$HI121)*FctrChngDts!$C$10)),IF(AND($Z121=\"Summer\",$AK121=\"SSP2P3\",$AJ121=FALSE,$HF121=TRUE),SUM(SUM(SUM(SUM($HI121,$HK121)*FctrChngDts!$B$9),SUM(SUM($HJ121,$HL121)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO121,$HQ121)*FctrChngDts!$B$11),SUM(SUM($HP121,$HR121)*FctrChngDts!$C$11))*$AF121),IF(AND($Z121=\"Summer\",$AK121=\"SSP2P3\",$AJ121=TRUE,$HF121=TRUE),SUM(SUM(SUM(SUM($HI121,$HK121)*FctrChngDts!$B$10),SUM(SUM($HJ121,$HL121)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO121,$HQ121)*FctrChngDts!$B$12),SUM(SUM($HP121,$HR121)*FctrChngDts!$C$12))*$AF121),IF(AND($Z121=\"Winter\",$AK121=\"SSP2P3\",$AJ121=FALSE,$HF121=TRUE),SUM(SUM(SUM(SUM($HI121,$HK121)*FctrChngDts!$B$9),SUM(SUM($HJ121,$HL121)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO121,$HQ121)*FctrChngDts!$B$11),SUM(SUM($HP121,$HR121)*FctrChngDts!$C$11))-$AO121),IF(AND($Z121=\"Winter\",$AK121=\"SSP2P3\",$AJ121=TRUE,$HF121=TRUE),SUM(SUM(SUM(SUM($HI121,$HK121)*FctrChngDts!$B$10),SUM(SUM($HO121,$HQ121)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO121,$HQ121)*FctrChngDts!$B$12),SUM(SUM($HP121,$HR121)*FctrChngDts!$C$12))-$AO121),IF(AND($Z121=\"Summer\",$AK121=\"SSP1P2\",$AJ121=FALSE,$HF121=TRUE),SUM(SUM(SUM(SUM($HG121,$HI121)*FctrChngDts!$B$9),SUM(SUM($HH121,$HJ121)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM121,$HO121)*FctrChngDts!$B$11),SUM(SUM($HN121,$HP121)*FctrChngDts!$C$11))*$AF121),IF(AND($Z121=\"Summer\",$AK121=\"SSP1P2\",$AJ121=TRUE,$HF121=TRUE),SUM(SUM(SUM(SUM($HG121,$HI121)*FctrChngDts!$B$10),SUM(SUM($HH121,$HJ121)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM121,$HO121)*FctrChngDts!$B$12),SUM(SUM($HN121,$HP121)*FctrChngDts!$C$12))*$AF121),IF(AND($Z121=\"Winter\",$AK121=\"SSP1P2\",$AJ121=FALSE,$HF121=TRUE),SUM(SUM(SUM(SUM($HG121,$HI121)*FctrChngDts!$B$9),SUM(SUM($HH121,$HJ121)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM121,$HO121)*FctrChngDts!$B$11),SUM(SUM($HN121,$HP121)*FctrChngDts!$C$11))-$AO121),IF(AND($Z121=\"Winter\",$AK121=\"SSP1P2\",$AJ121=TRUE,$HF121=TRUE),SUM(SUM(SUM(SUM($HG121,$HI121)*FctrChngDts!$B$10),SUM(SUM($HH121,$HJ121)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM121,$HO121)*FctrChngDts!$B$12),SUM(SUM($HN121,$HP121)*FctrChngDts!$C$12))-$AO121),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK121=\"FWP1\",$AJ121=FALSE,$HF121=FALSE),SUM($J121*FctrChngDts!$C$11),IF(AND($AK121=\"FWP1\",$AJ121=TRUE,$HF121=FALSE),SUM($J121*FctrChngDts!$C$12),IF(AND($AK121=\"FWP1P2\",$AJ121=FALSE,$HF121=FALSE),SUM(SUM($J121,$L121)*FctrChngDts!$C$11),IF(AND($AK121=\"FWP1P2\",$AJ121=TRUE,$HF121=FALSE),SUM(SUM($J121,$L121)*FctrChngDts!$C$12),IF(AND($AK121=\"FWP2\",$AJ121=FALSE,$HF121=FALSE),SUM($L121*FctrChngDts!$C$11),IF(AND($AK121=\"FWP2\",$AJ121=TRUE,$HF121=FALSE),SUM($L121*FctrChngDts!$C$12),IF(AND($AK121=\"FWP2P3\",$AJ121=FALSE,$HF121=FALSE),SUM(SUM($L121,$N121)*FctrChngDts!$C$11),IF(AND($AK121=\"FWP2P3\",$AJ121=TRUE,$HF121=FALSE),SUM(SUM($L121,$N121)*FctrChngDts!$C$12),IF(AND($AK121=\"FWP3\",$AJ121=FALSE,$HF121=FALSE),SUM($N121*FctrChngDts!$C$11),IF(AND($AK121=\"FWP3\",$AJ121=TRUE,$HF121=FALSE),SUM($N121*FctrChngDts!$C$12),IF(AND($Z121=\"Winter\",$AK121=\"SSP1P2\",$AJ121=FALSE,$HF121=FALSE),SUM(SUM(SUM($I121,$K121)*FctrChngDts!$C$9),SUM(SUM($J121,$L121)*FctrChngDts!$C$11))*$AG121,IF(AND($Z121=\"Winter\",$AK121=\"SSP1P2\",$AJ121=TRUE,$HF121=FALSE),SUM(SUM(SUM($I121,$K121)*FctrChngDts!$B$10),SUM(SUM($J121,$L121)*FctrChngDts!$B$12))*$AG121,IF(AND($Z121=\"Summer\",$AK121=\"SSP1P2\",$AJ121=FALSE,$HF121=FALSE),SUM(SUM(SUM($I121,$K121)*FctrChngDts!$B$9),SUM(SUM($J121,$L121)*FctrChngDts!$B$11))-$AJ121,IF(AND($Z121=\"Summer\",$AK121=\"SSP1P2\",$AJ121=TRUE,$HF121=FALSE),SUM(SUM(SUM($I121,$K121)*FctrChngDts!$C$10),SUM(SUM($J121,$L121)*FctrChngDts!$C$12))-$AJ121,IF(AND($Z121=\"Winter\",$AK121=\"SSP2P3\",$AJ121=FALSE,$HF121=FALSE),SUM(SUM(SUM($K121,$M121)*FctrChngDts!$C$9),SUM(SUM($L121,$N121)*FctrChngDts!$C$11))*$AG121,IF(AND($Z121=\"Winter\",$AK121=\"SSP2P3\",$AJ121=TRUE,$HF121=FALSE),SUM(SUM(SUM($K121,$M121)*FctrChngDts!$C$10),SUM(SUM($L121,$N121)*FctrChngDts!$C$12))*$AG121,IF(AND($Z121=\"Summer\",$AK121=\"SSP2P3\",$AJ121=FALSE,$HF121=FALSE),SUM(SUM(SUM($K121,$M121)*FctrChngDts!$C$9),SUM(SUM($L121,$N121)*FctrChngDts!$C$11))-$AJ121,IF(AND($Z121=\"Summer\",$AK121=\"SSP2P3\",$AJ121=TRUE,$HF121=FALSE),SUM(SUM(SUM($K121,$M121)*FctrChngDts!$C$10),SUM(SUM($L121,$N121)*FctrChngDts!$C$12))-$AJ121,IF(AND($AK121=\"FWP1\",$AJ121=FALSE,$HF121=TRUE),SUM(SUM($HM121*FctrChngDts!$B$11),SUM($HN121*FctrChngDts!$C$11)),IF(AND($AK121=\"FWP1\",$AJ121=TRUE,$HF121=TRUE),SUM(SUM($HM121*FctrChngDts!$B$12),SUM($HN121*FctrChngDts!$C$12)),IF(AND($AK121=\"FWP1P2\",$AJ121=FALSE,$HF121=TRUE),SUM(SUM(SUM($HM121,$HO121)*FctrChngDts!$B$11),SUM(SUM($HN121,$HP121)*FctrChngDts!$C$11)),IF(AND($AK121=\"FWP1P2\",$AJ121=TRUE,$HF121=TRUE),SUM(SUM(SUM($HM121,$KP121)*FctrChngDts!$C$12),SUM(SUM($HN121,$HP121)*FctrChngDts!$C$12)),IF(AND($AK121=\"FWP2\",$AJ121=FALSE,$HF121=TRUE),SUM(SUM($HO121*FctrChngDts!$B$11),SUM($HO121*FctrChngDts!$C$11)),IF(AND($AK121=\"FWP2\",$AJ121=TRUE,$HF121=TRUE),SUM(SUM($HO121*FctrChngDts!$B$12),SUM($HO121*FctrChngDts!$C$12)),IF(AND($AK121=\"FWP2P3\",$AJ121=FALSE,$HF121=TRUE),SUM(SUM(SUM($HO121,$HQ121)*FctrChngDts!$C$11),SUM(SUM($HP121,$HR121)*FctrChngDts!$C$11)),IF(AND($AK121=\"FWP2P3\",$AJ121=TRUE,$HF121=TRUE),SUM(SUM(SUM($HO121,$HQ121)*FctrChngDts!$C$12),SUM(SUM($HP121,$HR121)*FctrChngDts!$C$12)),IF(AND($AK121=\"FWP3\",$AJ121=FALSE,$HF121=TRUE),SUM(SUM($HQ121*FctrChngDts!$B$11),SUM($HR121*FctrChngDts!$C$11)),IF(AND($AK121=\"FWP3\",$AJ121=TRUE,$HF121=TRUE),SUM(SUM($HQ121*FctrChngDts!$B$12),SUM($HR121*FctrChngDts!$C$12)),IF(AND($Z121=\"Winter\",$AK121=\"SSP1P2\",$AJ121=FALSE,$HF121=TRUE),SUM(SUM(SUM(SUM($HG121,$HI121)*FctrChngDts!$B$9),SUM(SUM($HH121,$HJ121)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM121,$HO121)*FctrChngDts!$B$11),SUM(SUM($HN121,$HP121)*FctrChngDts!$C$11))*$AG121),IF(AND($Z121=\"Winter\",$AK121=\"SSP1P2\",$AJ121=TRUE,$HF121=TRUE),SUM(SUM(SUM(SUM($HG121,$HI121)*FctrChngDts!$B$10), SUM(SUM($HH121,$HJ121)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM121,$HO121)*FctrChngDts!$B$12),SUM(SUM($HN121,$HP121)*FctrChngDts!$C$12))*$AG121),IF(AND($Z121=\"Summer\",$AK121=\"SSP1P2\",$AJ121=FALSE,$HF121=TRUE),SUM(SUM(SUM(SUM($HG121,$HI121)*FctrChngDts!$B$9),SUM(SUM($HH121,$HJ121)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM121,$HO121)*FctrChngDts!$B$11),SUM(SUM($HN121,$HP121)*FctrChngDts!$C$11))-$AJ121),IF(AND($Z121=\"Summer\",$AK121=\"SSP1P2\",$AJ121=TRUE,$HF121=TRUE),SUM(SUM(SUM(SUM($HG121,$HI121)*FctrChngDts!$B$10),SUM(SUM($HH121,$HJ121)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM121,$HO121)*FctrChngDts!$B$12),SUM(SUM($HN121,$HP121)*FctrChngDts!$C$12))-$AJ121),IF(AND($Z121=\"Winter\",$AK121=\"SSP2P3\",$AJ121=FALSE,$HF121=TRUE),SUM(SUM(SUM(SUM($HI121,$HK121)*FctrChngDts!$B$9),SUM(SUM($HJ121,$HL121)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO121,$HQ121)*FctrChngDts!$B$11),SUM(SUM($HP121,$HR121)*FctrChngDts!$C$11))*$AG121),IF(AND($Z121=\"Winter\",$AK121=\"SSP2P3\",$AJ121=TRUE,$HF121=TRUE),SUM(SUM(SUM(SUM($HI121,$HK121)*FctrChngDts!$B$10), SUM(SUM($HJ121,$HL121)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO121,$HQ121)*FctrChngDts!$B$12),SUM(SUM($HP121,$HR121)*FctrChngDts!$C$12))*$AG121),IF(AND($Z121=\"Summer\",$AK121=\"SSP2P3\",$AJ121=FALSE,$HF121=TRUE),SUM(SUM(SUM(SUM($HI121,$HK121)*FctrChngDts!$B$9),SUM(SUM($HJ121,$HL121)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO121,$HQ121)*FctrChngDts!$B$11),SUM(SUM($HP121,$HR121)*FctrChngDts!$C$11))-$AJ121),IF(AND($Z121=\"Summer\",$AK121=\"SSP2P3\",$AJ121=TRUE,$HF121=TRUE),SUM(SUM(SUM(SUM($HI121,$HK121)*FctrChngDts!$B$10), SUM(SUM($HJ121,$HL121)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO121,$HQ121)*FctrChngDts!$B$12),SUM(SUM($HP121,$HR121)*FctrChngDts!$C$12))-$AJ121),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK121=\"FSP1\",$AH121=TRUE,SUM(SUM(SUM($AI121*FctrChngDts!$B$13)*I121),$AR121)>$AD121),$AD121,IF(AND($AK121=\"FSP1\",$AH121=TRUE,SUM(SUM(SUM($AI121*FctrChngDts!$B$13)*$I121),$AR121)<=$AD121),SUM(SUM(SUM($AI121*FctrChngDts!$B$13)*$I121),$AR121),IF(AND($Z121=\"Summer\",$AK121=\"SSP1\",$AH121=TRUE,SUM(SUM(SUM(SUM($I121,$J121)*SUM($AI121*FctrChngDts!$B$13))*$AF121),$AR121)>$AD121),$AD121,IF(AND($Z121=\"Summer\",$AK121=\"SSP1\",$AH121=TRUE,SUM(SUM(SUM(SUM($I121,$J121)*SUM($AI121*FctrChngDts!$B$13))*$AF121),$AR121)<=$AD121),SUM(SUM(SUM(SUM($I121,$J121)*SUM($AI121*FctrChngDts!$B$13))*$AF121),$AR121),IF(AND($Z121=\"Winter\",$AK121=\"SSP1\",$AH121=TRUE,SUM(SUM(SUM(SUM($I121,$J121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AU121:$AW121)),$AR121)>$AD121),$AD121,IF(AND($Z121=\"Winter\",$AK121=\"SSP1\",$AH121=TRUE,SUM(SUM(SUM(SUM($I121,$J121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AU121:$AW121)),$AR121)<=$AD121),SUM(SUM(SUM(SUM($I121,$J121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AU121:$AW121)),$AR121),IF(AND($AK121=\"FSP1P2\",$AH121=TRUE,SUM(SUM(SUM(SUM($I121,$K121)*SUM($AI121*FctrChngDts!$B$13))*$AF121),$AR121)>$AD121),$AD121,IF(AND($AK121=\"FSP1P2\",$AH121=TRUE,SUM(SUM(SUM(SUM($I121,$K121)*SUM($AI121*FctrChngDts!$B$13))*$AF121),$AR121)<=$AD121),SUM(SUM(SUM(SUM($I121,$K121)*SUM($AI121*FctrChngDts!$B$13))*$AF121),$AR121),IF(AND($Z121=\"Summer\",$AK121=\"SSP1P2\",$AH121=TRUE,SUM(SUM(SUM(SUM($I121,$K121,$J121,$L121)*SUM($AI121*FctrChngDts!$B$13))*$AF121),$AR121)>$AD121),$AD121,IF(AND($Z121=\"Summer\",$AK121=\"SSP1P2\",$AH121=TRUE,SUM(SUM(SUM(SUM($I121,$K121,$J121,$L121)*SUM($AI121*FctrChngDts!$B$13))*$AF121),$AR121)<=$AD121),SUM(SUM(SUM(SUM($I121,$K121,$J121,$L121)*SUM($AI121*FctrChngDts!$B$13))*$AF121),$AR121),IF(AND($Z121=\"Winter\",$AK121=\"SSP1P2\",$AH121=TRUE,SUM(SUM(SUM(SUM($I121,$K121,$J121,$L121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AU121:$AW121)),$AR121)>$AD121),$AD121,IF(AND($Z121=\"Winter\",$AK121=\"SSP1P2\",$AH121=TRUE,SUM(SUM(SUM(SUM($I121,$K121,$J121,$L121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AU121:$AW121)),$AR121)<=$AD121),MIN($AD121,SUM($AL121,SUM(SUM(SUM(SUM($I121,$K121,$J121,$L121)*SUM($AI121*FctrChngDts!$B$13))*$AF121)))),IF(AND($AK121=\"FSP2\",$AH121=TRUE,SUM(SUM(SUM($AI121*FctrChngDts!$B$13)*$K121),$AR121)>$AD121),$AD121,IF(AND($AK121=\"FSP2\",$AH121=TRUE,SUM(SUM(SUM($AI121*FctrChngDts!$B$13)*$K121),$AR121)<=$AD121),SUM(SUM(SUM($AI121*FctrChngDts!$B$13)*$K121),$AR121),IF(AND($Z121=\"Summer\",$AK121=\"SSP2\",$AH121=TRUE,SUM(SUM(SUM(SUM($K121,$L121)*SUM($AI121*FctrChngDts!$B$13))*$AF121),$AR121)>$AD121),$AD121,IF(AND($Z121=\"Summer\",$AK121=\"SSP2\",$AH121=TRUE,SUM(SUM(SUM(SUM($K121,$L121)*SUM($AI121*FctrChngDts!$B$13))*$AF121),$AR121)<=$AD121),SUM(SUM(SUM(SUM($K121,$L121)*SUM($AI121*FctrChngDts!$B$13))*$AF121),$AR121),IF(AND($Z121=\"Winter\",$AK121=\"SSP2\",$AH121=TRUE,SUM(SUM(SUM(SUM($K121,$L121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AU121:$AW121)),$AR121)>$AD121),$AD121,IF(AND($Z121=\"Winter\",$AK121=\"SSP2\",$AH121=TRUE,SUM(SUM(SUM(SUM($K121,$L121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AU121:$AW121)),$AR121)<=$AD121),SUM(SUM(SUM(SUM($K121,$L121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AU121:$AW121)),$AR121),IF(AND($AK121=\"FSP2P3\",$AH121=TRUE,SUM(SUM(SUM(SUM($K121,$M121)*SUM($AI121*FctrChngDts!$B$13))*$AF121),$AR121)>$AD121),$AD121,IF(AND($AK121=\"FSP2P3\",$AH121=TRUE,SUM(SUM(SUM(SUM($K121,$M121)*SUM($AI121*FctrChngDts!$B$13))*$AF121),$AR121)<=$AD121),SUM(SUM(SUM(SUM($K121,$M121)*SUM($AI121*FctrChngDts!$B$13))*$AF121),$AR121),IF(AND($Z121=\"Summer\",$AK121=\"SSP2P3\",$AH121=TRUE,SUM(SUM(SUM(SUM($K121,$L121,$M121,$N121)*SUM($AI121*FctrChngDts!$B$13))*$AF121),$AR121)>$AD121),$AD121,IF(AND($Z121=\"Summer\",$AK121=\"SSP2P3\",$AH121=TRUE,SUM(SUM(SUM(SUM($K121,$L121,$M121,$N121)*SUM($AI121*FctrChngDts!$B$13))*$AF121),$AR121)<=$AD121),SUM(SUM(SUM(SUM($K121,$L121,$M121,$N121)*SUM($AI121*FctrChngDts!$B$13))*$AF121),$AR121),IF(AND($Z121=\"Winter\",$AK121=\"SSP2P3\",$AH121=TRUE,SUM(SUM(SUM(SUM($K121,$L121,$M121,$N121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AU121:$AW121)),$AR121)>$AD121),$AD121,IF(AND($Z121=\"Winter\",$AK121=\"SSP2P3\",$AH121=TRUE,SUM(SUM(SUM(SUM($K121,$L121,$M121,$N121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AU121:$AW121)),$AR121)<=$AD121),SUM(SUM(SUM(SUM($K121,$L121,$M121,$N121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AU121:$AW121)),$AR121),IF(AND($AK121=\"FSP3\",$AH121=TRUE,SUM(SUM(SUM($AI121*FctrChngDts!$B$13)*$M121),$AR121)>$AD121),$AD121,IF(AND($AK121=\"FSP3\",$AH121=TRUE,SUM(SUM(SUM($AI121*FctrChngDts!$B$13)*$M121),$AR121)<=$AD121),SUM(SUM(SUM($AI121*FctrChngDts!$B$13)*$M121),$AR121),IF(AND($Z121=\"Summer\",$AK121=\"SSP3\",$AH121=TRUE,SUM(SUM(SUM(SUM($M121,$N121)*SUM($AI121*FctrChngDts!$B$13))*$AF121),$AR121)>$AD121),$AD121,IF(AND($Z121=\"Summer\",$AK121=\"SSP3\",$AH121=TRUE,SUM(SUM(SUM(SUM($M121,$N121)*SUM($AI121*FctrChngDts!$B$13))*$AF121),$AR121)<=$AD121),SUM(SUM(SUM(SUM($M121,$N121)*SUM($AI121*FctrChngDts!$B$13))*$AF121),$AR121),IF(AND($Z121=\"Winter\",$AK121=\"SSP3\",$AH121=TRUE,SUM(SUM(SUM(SUM($M121,$N121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AU121:$AW121)),$AR121)>$AD121),$AD121,IF(AND($Z121=\"Winter\",$AK121=\"SSP3\",$AH121=TRUE,SUM(SUM(SUM(SUM($M121,$N121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AU121:$AW121)),$AR121)<=$AD121),SUM(SUM(SUM(SUM($M121,$N121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AU121:$AW121)),$AR121),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK121=\"FWP1\",$AH121=TRUE,SUM(SUM(SUM($AI121*FctrChngDts!$B$13)*$J121),$AU121)>$AE121),$AE121,IF(AND($AK121=\"FWP1\",$AH121=TRUE,SUM(SUM(SUM($AI121*FctrChngDts!$B$13)*$J121),$AU121)<=$AE121),SUM(SUM(SUM($AI121*FctrChngDts!$B$13)*$J121),$AU121),IF(AND($Z121=\"Winter\",$AK121=\"SSP1\",$AH121=TRUE,SUM(SUM(SUM(SUM($I121,$J121)*SUM($AI121*FctrChngDts!$B$13))*$AG121),$AU121)>$AE121),$AE121,IF(AND($Z121=\"Winter\",$AK121=\"SSP1\",$AH121=TRUE,SUM(SUM(SUM(SUM($I121,$J121)*SUM($AI121*FctrChngDts!$B$13))*$AG121),$AU121)<=$AE121),SUM(SUM(SUM(SUM($I121,$J121)*SUM($AI121*FctrChngDts!$B$13))*$AG121),$AU121),IF(AND($Z121=\"Summer\",$AK121=\"SSP1\",$AH121=TRUE,SUM(SUM(SUM(SUM($I121,$J121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AR121:$AT121)),$AU121)>$AE121),$AE121,IF(AND($Z121=\"Summer\",$AK121=\"SSP1\",$AH121=TRUE,SUM(SUM(SUM(SUM($I121,$J121)*SUM($AI121*FctrChngDts!$B$13))- SUM($AR121:$AT121)),$AU121)<=$AE121),SUM(SUM(SUM(SUM($I121,$J121)*SUM($AI121*FctrChngDts!$B$13))- SUM($AR121:$AT121)),$AU121),IF(AND($AK121=\"FWP1P2\",$AH121=TRUE,SUM(SUM(SUM(SUM($J121,$L121)*SUM($AI121*FctrChngDts!$B$13))*$AG121),$AU121)>$AE121),$AE121,IF(AND($AK121=\"FWP1P2\",$AH121=TRUE,SUM(SUM(SUM(SUM($J121,$L121)*SUM($AI121*FctrChngDts!$B$13))*$AG121),$AU121)<=$AE121),SUM(SUM(SUM(SUM($J121,$L121)*SUM($AI121*FctrChngDts!$B$13))*$AG121),$AU121),IF(AND($Z121=\"Winter\",$AK121=\"SSP1P2\",$AH121=TRUE,SUM(SUM(SUM(SUM($I121,$K121,$J121,$L121)*SUM($AI121*FctrChngDts!$B$13))*$AG121),$AU121)>$AE121),$AE121,IF(AND($Z121=\"Winter\",$AK121=\"SSP1P2\",$AH121=TRUE,SUM(SUM(SUM(SUM($I121,$K121,$J121,$L121)*SUM($AI121*FctrChngDts!$B$13))*$AG121),$AU121)<=$AE121),SUM(SUM(SUM(SUM($I121,$K121,$J121,$L121)*SUM($AI121*FctrChngDts!$B$13))*$AG121),$AU121),IF(AND($Z121=\"Summer\",$AK121=\"SSP1P2\",$AH121=TRUE,SUM(SUM(SUM(SUM($I121,$K121,$J121,$L121)*SUM($AI121*FctrChngDts!$B$13))- SUM($AR121:$AT121)),$AU121)>$AE121),$AE121,IF(AND($Z121=\"Summer\",$AK121=\"SSP1P2\",$AH121=TRUE,SUM(SUM(SUM(SUM($I121,$K121,$J121,$L121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AR121:$AT121)),$AU121)<=$AE121),SUM(SUM(SUM(SUM($I121,$K121,$J121,$L121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AR121:$AT121)),$AU121),IF(AND($AK121=\"FWP2\",$AH121=TRUE,SUM(SUM(SUM($AI121*FctrChngDts!$B$13)*$L121),$AU121)>$AE121),$AE121,IF(AND($AK121=\"FWP2\",$AH121=TRUE,SUM(SUM(SUM($AI121*FctrChngDts!$B$13)*$L121),$AU121)<=$AE121),SUM(SUM(SUM($AI121*FctrChngDts!$B$13)*$L121),$AU121),IF(AND($Z121=\"Winter\",$AK121=\"SSP2\",$AH121=TRUE,SUM(SUM(SUM(SUM($K121,$L121)*SUM($AI121*FctrChngDts!$B$13))*$AG121),$AU121)>$AE121),$AE121,IF(AND($Z121=\"Winter\",$AK121=\"SSP2\",$AH121=TRUE,SUM(SUM(SUM(SUM($K121,$L121)*SUM($AI121*FctrChngDts!$B$13))*$AG121),$AU121)<=$AE121),SUM(SUM(SUM(SUM($K121,$L121)*SUM($AI121*FctrChngDts!$B$13))*$AG121),$AU121),IF(AND($Z121=\"Summer\",$AK121=\"SSP2\",$AH121=TRUE,SUM(SUM(SUM(SUM($K121,$L121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AR121:$AT121)),$AU121)>$AE121),$AE121,IF(AND($Z121=\"Summer\",$AK121=\"SSP2\",$AH121=TRUE,SUM(SUM(SUM(SUM($K121,$L121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AR121:$AT121)),$AU121)<=$AE121),SUM(SUM(SUM(SUM($K121,$L121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AR121:$AT121)),$AU121),IF(AND($AK121=\"FWP2P3\",$AH121=TRUE,SUM(SUM(SUM(SUM($L121,$N121)*SUM($AI121*FctrChngDts!$B$13))*$AG121),$AU121)>$AE121),$AE121,IF(AND($AK121=\"FWP2P3\",$AH121=TRUE,SUM(SUM(SUM(SUM($L121,$N121)*SUM($AI121*FctrChngDts!$B$13))*$AG121),$AU121)<=$AE121),SUM(SUM(SUM(SUM($L121,$N121)*SUM($AI121*FctrChngDts!$B$13))*$AG121),$AU121),IF(AND($Z121=\"Winter\",$AK121=\"SSP2P3\",$AH121=TRUE,SUM(SUM(SUM(SUM($K121,$L121,$M121,$N121)*SUM($AI121*FctrChngDts!$B$13))*$AG121),$AU121)>$AE121),$AE121,IF(AND($Z121=\"Winter\",$AK121=\"SSP2P3\",$AH121=TRUE,SUM(SUM(SUM(SUM($K121,$L121,$M121,$N121)*SUM($AI121*FctrChngDts!$B$13))*$AG121),$AU121)<=$AE121),SUM(SUM(SUM(SUM($K121,$L121,$M121,$N121)*SUM($AI121*FctrChngDts!$B$13))*$AG121),$AU121),IF(AND($Z121=\"Summer\",$AK121=\"SSP2P3\",$AH121=TRUE,SUM(SUM(SUM(SUM($K121,$L121,$M121,$N121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AR121:$AT121)),$AU121)>$AE121),$AE121,IF(AND($Z121=\"Summer\",$AK121=\"SSP2P3\",$AH121=TRUE,SUM(SUM(SUM(SUM($K121,$L121,$M121,$N121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AR121:$AT121)),$AU121)<=$AE121),SUM(SUM(SUM(SUM($K121,$L121,$M121,$N121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AR121:$AT121)),$AU121),IF(AND($AK121=\"FWP3\",$AH121=TRUE,SUM(SUM(SUM($AI121*FctrChngDts!$B$13)*$N121),$AU121)>$AE121),$AE121,IF(AND($AK121=\"FWP3\",$AH121=TRUE,SUM(SUM(SUM($AI121*FctrChngDts!$B$13)*$N121),$AU121)<=$AE121),SUM(SUM(SUM($AI121*FctrChngDts!$B$13)*$N121),$AU121),IF(AND($Z121=\"Winter\",$AK121=\"SSP3\",$AH121=TRUE,SUM(SUM(SUM(SUM($M121,$N121)*SUM($AI121*FctrChngDts!$B$13))*$AG121),$AU121)>$AE121),$AE121,IF(AND($Z121=\"Winter\",$AK121=\"SSP3\",$AH121=TRUE,SUM(SUM(SUM(SUM($M121,$N121)*SUM($AI121*FctrChngDts!$B$13))*$AG121),$AU121)<=$AE121),SUM(SUM(SUM(SUM($M121,$N121)*SUM($AI121*FctrChngDts!$B$13))*$AG121),$AU121),IF(AND($Z121=\"Summer\",$AK121=\"SSP3\",$AH121=TRUE,SUM(SUM(SUM(SUM($M121,$N121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AR121:$AT121)),$AU121)>$AE121),$AE121,IF(AND($Z121=\"Summer\",$AK121=\"SSP3\",$AH121=TRUE,SUM(SUM(SUM(SUM($M121,$N121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AR121:$AT121)),$AU121)<=$AE121),SUM(SUM(SUM(SUM($M121,$N121)*SUM($AI121*FctrChngDts!$B$13))-SUM($AR121:$AT121)),$AU121),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I121>0,$AH121=FALSE),SUM($AR121*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I121>0,$AH121=TRUE),SUM($AX121*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I121>0,$AH121=FALSE),SUM($AS121*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I121>0,$AH121=TRUE),SUM($AY121*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I121>0,$AH121=FALSE),SUM($AT121*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I121>0,$AH121=TRUE),SUM($AZ121*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J121>0,$AH121=FALSE),SUM($AU121*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J121>0,$AH121=TRUE),SUM($BA121*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J121>0,$AH121=FALSE),SUM($AV121*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J121>0,$AH121=TRUE),SUM($BB121*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J121>0,$AH121=FALSE),SUM($AW121*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J121>0,$AH121=TRUE),SUM($BC121*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K121>0,$AH121=FALSE),SUM($AR121*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K121>0,$AH121=TRUE),SUM($AX121*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K121>0,$AH121=FALSE),SUM($AS121*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K121>0,$AH121=TRUE),SUM($AY121*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K121>0,$AH121=FALSE),SUM($AT121*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K121>0,$AH121=TRUE),SUM($AZ121*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L121>0,$AH121=FALSE),SUM($AU121*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L121>0,$AH121=TRUE),SUM($BA121*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L121>0,$AH121=FALSE),SUM($AV121*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L121>0,$AH121=TRUE),SUM($BB121*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L121>0,$AH121=FALSE),SUM($AW121*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L121>0,$AH121=TRUE),SUM($BC121*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M121>0,$AH121=FALSE),SUM($AR121*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M121>0,$AH121=TRUE),SUM($AX121*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M121>0,$AH121=FALSE),SUM($AS121*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M121>0,$AH121=TRUE),SUM($AY121*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M121>0,$AH121=FALSE),SUM($AT121*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M121>0,$AH121=TRUE),SUM($AZ121*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N121>0,$AH121=FALSE),SUM($AU121*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N121>0,$AH121=TRUE),SUM($BA121*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N121>0,$AH121=FALSE),SUM($AV121*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N121>0,$AH121=TRUE),SUM($BB121*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N121>0,$AH121=FALSE),SUM($AW121*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N121>0,$AH121=TRUE),SUM($BC121*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I121=0,0,IF(AND($I121>0,$K121>0,$AH121=FALSE),SUM($AR121/$P121*$I121),IF(AND($I121>0,$K121=0,$AH121=FALSE),$AR121,IF(AND($I121>0,$K121>0,$AH121=TRUE),ROUND(MIN($HU121,SUM(SUM($I121,$K121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA121,SUM(SUM($I121,$K121)*(FctrChngDts!$B$13)*$AI121)*$IA121)),0),IF(AND($I121>0,$K121=0,$AH121=TRUE),$AX121))))),0)","v":0},{"$f":"ROUND(IF($I121=0,0,IF(AND($I121>0,$K121>0,$AH121=FALSE),SUM($AS121/$P121*$I121),IF(AND($I121>0,$K121=0,$AH121=FALSE),$AS121,IF(AND($I121>0,$K121>0,$AH121=TRUE),ROUND(MIN(SUM($HU121-$BW121),SUM(SUM($I121,$K121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA121)*3),0),IF(AND($I121>0,$K121=0,$AH121=TRUE),$AY121))))),0)","v":0},0,{"$f":"IF($J121=0,0,IF(AND($J121>0,$L121=0,$N121=0,$AH121=FALSE,$AJ121=FALSE),ROUND(MIN($HX121,SUM($AU121,$BA121)),0),IF(AND($J121>0,$L121=0,$N121=0,$AH121=TRUE,$AJ121=FALSE),ROUND(MIN($HX121,SUM($AU121,SUM($J121*$AI121*FctrChngDts!$B$13))),0),IF(AND($J121>0,$L121>0,$N121=0,$AH121=FALSE,$AJ121=FALSE),ROUND(MIN($HX121,SUM(SUM($J121,$L121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA121,SUM(SUM($J121,$L121)*(FctrChngDts!$B$13)*$AI121)*$IA121)),0),IF(AND($J121>0,$L121>0,$N121=0,$AH121=TRUE,$AJ121=FALSE),ROUND(MIN($HX121,SUM(SUM(SUM(SUM($J121,$L121)*FctrChngDts!$C$11*$IA121),SUM(SUM($J121,$L121)*SUM(FctrChngDts!$B$13*$AI121)*$IA121)))),0),IF(AND($J121>0,$L121=0,$N121=0,$AH121=FALSE,$AJ121=TRUE),ROUND(MIN($HX121,SUM($AU121,$BA121)),0),IF(AND($J121>0,$L121=0,$N121=0,$AH121=TRUE,$AJ121=TRUE),ROUND(MIN($HX121,SUM($AU121,SUM($J121*$AI121*FctrChngDts!$B$13))),0),IF(AND($J121>0,$L121>0,$N121=0,$AH121=FALSE,$AJ121=TRUE),ROUND(MIN($HX121,SUM(SUM($J121,$L121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA121,SUM(SUM($J121,$L121)*(FctrChngDts!$B$13)*$AI121)*$IA121)),0),IF(AND($J121>0,$L121>0,$N121=0,$AH121=TRUE,$AJ121=TRUE),ROUND(MIN($HX121,SUM(SUM(SUM(SUM($J121,$L121)*FctrChngDts!$C$12*$IA121),SUM(SUM($J121,$L121)*SUM(FctrChngDts!$B$13*$AI121)*$IA121)))),0))))))))))","v":0},{"$f":"IF($J121=0,0,IF(AND($J121>0,$L121=0,$N121=0,$AH121=FALSE,$AJ121=FALSE),ROUND(MIN(SUM($HX121-$BZ121),SUM($AU121*3)),0),IF(AND($J121>0,$L121=0,$N121=0,$AH121=TRUE,$AJ121=FALSE),ROUND(MIN(SUM($HX121-$BZ121),SUM(SUM($J121,$L121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA121)*3),0),IF(AND($J121>0,$L121>0,$N121=0,$AH121=FALSE,$AJ121=FALSE),ROUND(MIN(SUM($HX121-$BZ121),SUM(SUM($J121,$L121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA121)*3),0),IF(AND($J121>0,$L121>0,$N121=0,$AH121=TRUE,$AJ121=FALSE),ROUND(MIN(SUM($HX121-$BZ121),SUM(SUM($J121,$L121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA121)*3),0),IF(AND($J121>0,$L121=0,$N121=0,$AH121=FALSE,$AJ121=TRUE),ROUND(MIN(SUM($HX121-$BZ121),SUM($AU121*3)),0),IF(AND($J121>0,$L121=0,$N121=0,$AH121=TRUE,$AJ121=TRUE),ROUND(MIN(SUM($HX121-$BZ121),SUM(SUM($J121,$L121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA121)*3),0),IF(AND($J121>0,$L121>0,$N121=0,$AH121=FALSE,$AJ121=TRUE),ROUND(MIN(SUM($HX121-$BZ121),SUM(SUM($J121,$L121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA121)*3),0),IF(AND($J121>0,$L121>0,$N121=0,$AH121=TRUE,$AJ121=TRUE),ROUND(MIN(SUM($HX121-$BZ121),SUM(SUM($J121,$L121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA121)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K121=0,0,IF(AND($I121>0,$K121>0,$M121=0,$AH121=FALSE),SUM($AR121-$BW121),IF(AND($I121=0,$K121>0,$M121>0,$AH121=FALSE),SUM($AR121/$P121*$K121),IF(AND($I121=0,$K121>0,$M121=0,$AH121=FALSE),$AR121,IF($K121=0,0,IF(AND($I121>0,$K121>0,$M121=0,$AH121=TRUE),ROUND(MIN($HV121,SUM(SUM($I121,$K121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB121,SUM(SUM($I121,$K121)*(FctrChngDts!$B$13)*$AI121)*$IB121)),0),IF(AND($I121=0,$K121>0,$M121>0,$AH121=TRUE),ROUND(MIN($HV121,SUM(SUM($I121,$K121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB121,SUM(SUM($I121,$K121)*(FctrChngDts!$B$13)*$AI121)*$IB121)),0),IF(AND($I121=0,$K121>0,$M121=0,$AH121=TRUE),$AX121)))))))),0)","v":0},{"$f":"ROUND(IF($K121=0,0,IF(AND($I121>0,$K121>0,$M121=0,$AH121=FALSE),SUM($AS121-$BX121),IF(AND($I121=0,$K121>0,$M121>0,$AH121=FALSE),SUM($AS121/$P121*$K121),IF(AND($I121=0,$K121>0,$M121=0,$AH121=FALSE),$AS121,IF($K121=0,0,IF(AND($I121>0,$K121>0,$M121=0,$AH121=TRUE),ROUND(MIN(SUM($HV121-$BW121),SUM(SUM($I121,$K121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB121)*3),0),IF(AND($I121=0,$K121>0,$M121>0,$AH121=TRUE),ROUND(MIN(SUM($HV121-$BW121),SUM(SUM($I121,$K121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB121)*3),0),IF(AND($I121=0,$K121>0,$M121=0,$AH121=TRUE),$AY121)))))))),0)","v":0},0,{"$f":"IF($L121=0,0,IF(AND($J121>0,$L121>0,$N121=0,$AH121=FALSE,$AJ121=FALSE),ROUND(MIN($HY121,SUM(SUM($J121,$L121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB121,SUM(SUM($J121,$L121)*(FctrChngDts!$B$13)*$AI121)*$IB121)),0),IF(AND($J121>0,$L121>0,$N121=0,$AH121=TRUE,$AJ121=FALSE),ROUND(MIN($HY121,SUM(SUM(SUM(SUM($J121,$L121)*FctrChngDts!$C$11*$IB121),SUM(SUM($J121,$L121)*SUM(FctrChngDts!$B$13*$AI121)*$IB121)))),0),IF(AND($J121=0,$L121>0,$N121=0,$AH121=FALSE,$AJ121=FALSE),ROUND(MIN($HY121,SUM($L121*FctrChngDts!$C$11)),0),IF(AND($J121=0,$L121>0,$N121=0,$AH121=TRUE,$AJ121=FALSE),ROUND(MIN($HY121,SUM(SUM(SUM(SUM($J121,$L121)*FctrChngDts!$C$11*$IB121),SUM(SUM($J121,$L121)*SUM(FctrChngDts!$B$13*$AI121)*$IB121)))),0),IF(AND($J121>0,$L121>0,$N121=0,$AH121=FALSE,$AJ121=TRUE),ROUND(MIN($HY121,SUM(SUM($J121,$L121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB121,SUM(SUM($J121,$L121)*(FctrChngDts!$B$13)*$AI121)*$IB121)),0),IF(AND($J121>0,$L121>0,$N121=0,$AH121=TRUE,$AJ121=TRUE),ROUND(MIN($HY121,SUM(SUM(SUM(SUM($J121,$L121)*FctrChngDts!$C$12*$IB121),SUM(SUM($J121,$L121)*SUM(FctrChngDts!$B$13*$AI121)*$IB121)))),0),IF(AND($J121=0,$L121>0,$N121=0,$AH121=FALSE,$AJ121=TRUE),ROUND(MIN($HY121,SUM($L121*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J121=0,$L121>0,$N121=0,$AH121=TRUE,$AJ121=TRUE),ROUND(MIN($HY121,SUM(SUM(SUM(SUM($J121,$L121)*FctrChngDts!$C$12*$IB121),SUM(SUM($J121,$L121)*SUM(FctrChngDts!$B$13*$AI121)*$IB121)))),0))))))))))","v":0},{"$f":"IF($L121=0,0,IF(AND($J121>0,$L121>0,$N121=0,$AH121=FALSE,$AJ121=FALSE),ROUND(MIN(SUM($HY121-$CF121),SUM(SUM($J121,$L121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB121)*3),0),IF(AND($J121>0,$L121>0,$N121=0,$AH121=TRUE,$AJ121=FALSE),ROUND(MIN(SUM($HY121-$CF121),SUM(SUM($J121,$L121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB121)*3),0),IF(AND($J121=0,$L121>0,$N121=0,$AH121=FALSE,$AJ121=FALSE),ROUND(MIN(SUM($HY121-$CF121),SUM($AU121*3)),0),IF(AND($J121=0,$L121>0,$N121=0,$AH121=TRUE,$AJ121=FALSE),ROUND(MIN(SUM($HY121-$CF121),SUM(SUM($J121,$L121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB121)*3),0),IF(AND($J121>0,$L121>0,$N121=0,$AH121=FALSE,$AJ121=TRUE),ROUND(MIN(SUM($HY121-$CF121),SUM(SUM($J121,$L121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB121)*3),0),IF(AND($J121>0,$L121>0,$N121=0,$AH121=TRUE,$AJ121=TRUE),ROUND(MIN(SUM($HY121-$CF121),SUM(SUM($J121,$L121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB121)*3),0),IF(AND($J121=0,$L121>0,$N121=0,$AH121=FALSE,$AJ121=TRUE),ROUND(MIN(SUM($HY121-$CF121),SUM($AU121*3)),0),IF(AND($J121=0,$L121>0,$N121=0,$AH121=TRUE,$AJ121=TRUE),ROUND(MIN(SUM($HY121-$CF121),SUM(SUM($J121,$L121)*IF($AJ121=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB121)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S121>0,Account!$AG$2=TRUE,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH121=FALSE),SUM(Usage!$BW121:$CB121)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V121>0,Account!$AG$2=TRUE,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH121=FALSE),SUM(Usage!$CC121:$CH121)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y121>0,Account!$AG$2=TRUE,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH121=FALSE),SUM(Usage!$CI121:$CN121)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH121=TRUE,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S121),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S121)),2)","v":0},{"$f":"ROUND(IF(OR($AH121=TRUE,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V121),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V121)),2)","v":0},{"$f":"IF(OR($AH121=TRUE,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y121),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y121))","v":0},{"$f":"ROUND(IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW121),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW121)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX121),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX121)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY121),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY121)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ121),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ121)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA121),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA121)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB121),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB121)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S121),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC121),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC121)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD121),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD121)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE121),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE121)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF121),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF121)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG121),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG121)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH121),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH121)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V121),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI121),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI121))","v":0},{"$f":"IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ121),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ121))","v":0},{"$f":"IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK121),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK121))","v":0},{"$f":"IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL121),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL121))","v":0},{"$f":"IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM121),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM121))","v":0},{"$f":"IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN121),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN121))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y121)","v":0},0,0,0,0,{"$f":"IF($DW121>IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV121*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV121*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW121-IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV121*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV121*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV121<$DW121,SUM($DW121-$DV121),0))","v":0},{"$f":"IF(OR(AND($D121<=FctrChngDts!$B$14,Usage!$E121>FctrChngDts!$B$14),AND(Usage!$D121<=FctrChngDts!$C$14,Usage!$E121>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW121),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX121),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY121),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ121),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA121),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB121),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC121),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD121),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE121),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF121),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG121),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH121),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI121)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ121)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK121)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL121)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM121)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN121)","v":0},0,{"$f":"IF(AND($S121>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E121<>\"D-CARE\",Tenant!$F121=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET121=TRUE,$S121>0,$V121=0),SUM(SUM($BW121:$CB121)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET121=TRUE,$S121>0,$V121>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW121:$CB121)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET121=TRUE,$S121>0,$V121>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW121:$CB121)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S121>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S121>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S121>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV121=TRUE,$S121>0,$V121=0),SUM(SUM($BW121:$CB121)*'CRS1'!$P$2),IF(AND($EV121=TRUE,$S121>0,$V121>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW121:$CB121)*'CRS1'!$P$2),IF(AND($EV121=TRUE,$S121>0,$V121>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW121:$CB121)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S121>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX121=TRUE,$S121>0,$V121=0),SUM(SUM($BW121:$CB121)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX121=TRUE,$S121>0,$V121>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW121:$CB121)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX121=TRUE,$S121>0,$V121>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW121:$CB121)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S121>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ121=TRUE,$S121>0),SUM(SUM($BW121:$CB121)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V121>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E121<>\"D-CARE\",Tenant!$F121=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB121=TRUE,$S121>0,$V121>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC121:$CH121)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB121=TRUE,$S121>0,$V121>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC121:$CH121)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB121=TRUE,$V121>0,$Y121>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC121:$CH121)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB121=TRUE,$V121>0,$Y121>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC121:$CH121)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB121=TRUE,$S121=0,$V121>0,$Y121=0),SUM(SUM($CC121:$CH121)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V121>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V121>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V121>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD121=TRUE,$S121>0,$V121>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC121:$CH121)*'CRS2'!$P$2),IF(AND($FD121=TRUE,$S121>0,$V121>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC121:$CH121)*'CRS2'!$P$2),IF(AND($FD121=TRUE,$V121>0,$Y121>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC121:$CH121)*'CRS2'!$P$2),IF(AND($FD121=TRUE,$V121>0,$Y121>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC121:$CH121)*'CRS2'!$P$2),IF(AND($FD121=TRUE,$S121=0,$V121>0,$Y121=0),SUM(SUM($CC121:$CH121)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V121>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF121=TRUE,$S121>0,$V121>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC121:$CH121)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF121=TRUE,$S121>0,$V121>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC121:$CH121)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF121=TRUE,$V121>0,$Y121>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC121:$CH121)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF121=TRUE,$V121>0,$Y121>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC121:$CH121)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF121=TRUE,$S121=0,$V121>0,$Y121=0),SUM(SUM($CC121:$CH121)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V121>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH121=TRUE,$V121>0),SUM(SUM($CC121:$CH121)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y121>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E121<>\"D-CARE\",Tenant!$F121=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ121=TRUE,$V121=0,$Y121>0),SUM(SUM($CI121:$CN121)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ121=TRUE,$V121>0,$Y121>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI121:$CN121)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ121=TRUE,$V121>0,$Y121>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI121:$CN121)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y121>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y121>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y121>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL121=TRUE,$V121=0,$Y121>0),SUM(SUM($CI121:$CN121)*'CRS3'!$P$2),IF(AND($FL121=TRUE,$V121>0,$Y121>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI121:$CN121)*'CRS3'!$P$2),IF(AND($FL121=TRUE,$V121>0,$Y121>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI121:$CN121)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y121>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN121=TRUE,$V121=0,$Y121>0),SUM(SUM($CI121:$CN121)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN121=TRUE,$V121>0,$Y121>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI121:$CN121)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN121=TRUE,$V121>0,$Y121>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI121:$CN121)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y121>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP121=TRUE,$Y121>0),SUM(SUM($CI121:$CN121)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR121:$FT121))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO121:$CQ121,$FR121:$FT121))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA121:$EF121)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG121:$EL121)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM121:$ER121)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV121,$CO121:$CQ121,$EA121:$ER121)/$P121)*$S121*FctrChngDts!$B$15),SUM(SUM(SUM($DV121,$CO121:$CQ121,$FR121:$FT121)/$P121)*$S121*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV121,$CO121:$CQ121,$EA121:$ER121)/$P121)*$V121*FctrChngDts!$B$15),SUM(SUM(SUM($DV121,$CO121:$CQ121,$FR121:$FT121)/$P121)*$V121*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV121,$CO121:$CQ121,$EA121:$ER121)/$P121)*$Y121*FctrChngDts!$B$15),SUM(SUM(SUM($DV121,$CO121:$CQ121,$FR121:$FT121)/$P121)*$Y121*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA121*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI121*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ121*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ121,$FU121,$GF121,$GZ121:$HE121),IF(Account!$Q$2=TRUE,SUM($DZ121,$FV121,$GF121,$GZ121:$HE121),SUM($DZ121,$ES121,$FU121:$FV121,$GF121,$GZ121:$HE121)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E121),Usage!$P121,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D121,FctrChngDts!$C$17<=Usage!$E121),SUM(FctrChngDts!$C$17-Usage!$D121),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E121),Usage!$P121,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D121,FctrChngDts!$C$19<=Usage!$E121),SUM(FctrChngDts!$C$19-Usage!$D121),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK121*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK121*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL121*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL121*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D121))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A121,Tenant!$A:$J,8,FALSE)=TRUE,$GG121<0),0,SUM(SUM(SUM($GG121/$P121*$GP121)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A121,Tenant!$A:$J,8,FALSE)=TRUE,$GG121<0),0,SUM(SUM(SUM($GG121/$P121*$GQ121)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D121))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A121,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV121*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A121,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW121*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU121:$DA121,$EU121,$EA121:$EF121,$FA121)-SUM(SUM($BW121:$CB121)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD121:$DJ121,$FC121,$EG121:$EL121,$FI121)-SUM(SUM($CC121:$CH121)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM121:$DS121,$FK121,$EM121:$ER121,$FQ121)-SUM(SUM($CI121:$CN121)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO121,$CU121:$DA121,$EU121,$EW121,$EY121,$EA121:$EF121,$FA121,$CP121,$DD121:$DJ121,$FC121,$FE121,$FG121,$EG121:$EL121,$FI121)/$P121*$S121)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO121,$CU121:$DA121,$EU121,$EW121,$EY121,$EA121:$EF121,$FA121,$CP121,$DD121:$DJ121,$FC121,$FE121,$FG121,$EG121:$EL121,$FI121)/$P121*$V121)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ121,$DM121:$DS121,$FK121,$FM121,$FO121,$EM121:$ER121,$FQ121)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D121,BslnAllctnCrrnt!$A$1<=$E121),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK121=\"FSP1\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$Q121,BslnAllctnCrrnt!$A$1<$R121),SUM(BslnAllctnCrrnt!$A$1-$Q121),IF(AND($AK121=\"FSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$Q121,BslnAllctnCrrnt!$A$1<$R121),SUM(BslnAllctnCrrnt!$A$1-$Q121),IF(AND($AK121=\"FSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),$I121,IF(AND($AK121=\"SSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$Q121,BslnAllctnCrrnt!$A$1<$R121),SUM(BslnAllctnCrrnt!$A$1-$Q121),IF(AND($AK121=\"SSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),$I121,0)))))","v":0},{"$f":"IF(AND($AK121=\"FSP1\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$Q121,BslnAllctnCrrnt!$A$1<$R121),SUM($I121-$HG121),IF(AND($AK121=\"FSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$Q121,BslnAllctnCrrnt!$A$1<$R121),SUM($I121-$HG121),IF(AND($AK121=\"FSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM($I121-$HG121),IF(AND($AK121=\"SSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$Q121,BslnAllctnCrrnt!$A$1<$R121),SUM($I121-$HG121),IF(AND($AK121=\"SSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM($I121-$HG121),0)))))","v":0},{"$f":"IF(AND($AK121=\"SSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$Q121,BslnAllctnCrrnt!$A$1<$R121),0,IF(AND(FctrChngDts!$A$2>=$D121,FctrChngDts!$B$2<$E121),IF(AND($AK121=\"SSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM(BslnAllctnCrrnt!$A$1-$T121),0),IF(AND($AK121=\"FSP2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM(BslnAllctnCrrnt!$A$1-$T121),IF(AND($AK121=\"FSP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM(BslnAllctnCrrnt!$A$1-$T121),IF(AND($AK121=\"FSP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$W121,BslnAllctnCrrnt!$A$1<$X121),$K121,IF(AND($AK121=\"FSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$Q121,BslnAllctnCrrnt!$A$1<$R121),0,IF(AND($AK121=\"FSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM(BslnAllctnCrrnt!$A$1-$T121),IF(AND($AK121=\"SSP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM(BslnAllctnCrrnt!$A$1-$T121),IF(AND($AK121=\"SSP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$W121,BslnAllctnCrrnt!$A$1<$X121),$K121,0)))))))))","v":0},{"$f":"IF(AND($AK121=\"SSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$Q121,BslnAllctnCrrnt!$A$1<$R121),SUM($K121-$HI121),IF(AND($AK121=\"SSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM($K121-$HI121),IF(AND($AK121=\"FSP2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM($K121-$HI121),IF(AND($AK121=\"FSP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM($K121-$HI121),IF(AND($AK121=\"FSP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$W121,BslnAllctnCrrnt!$A$1<$X121),SUM($K121-$HI121),IF(AND($AK121=\"FSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$Q121,BslnAllctnCrrnt!$A$1<$R121),SUM($K121-$HI121),IF(AND($AK121=\"FSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM($K121-$HI121),IF(AND($AK121=\"SSP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM($K121-$HI121),IF(AND($AK121=\"SSP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$W121,BslnAllctnCrrnt!$A$1<$X121),SUM($K121-$HI121),0)))))))))","v":0},{"$f":"IF(AND($AK121=\"FSP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),0,IF(AND($AK121=\"FSP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$W121,BslnAllctnCrrnt!$A$1<$X121),SUM(BslnAllctnCrrnt!$A$1-$W121),IF(AND($AK121=\"FSP3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$W121,BslnAllctnCrrnt!$A$1<$X121),SUM(BslnAllctnCrrnt!$A$1-$W121),0)))","v":0},{"$f":"IF(AND($AK121=\"FSP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM($M121-$HK121),IF(AND($AK121=\"FSP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$W121,BslnAllctnCrrnt!$A$1<$X121),SUM($M121-$HK121),IF(AND($AK121=\"FSP3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$W121,BslnAllctnCrrnt!$A$1<$X121),SUM($M121-$HK121),0)))","v":0},{"$f":"IF(AND($AK121=\"FWP1\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$Q121,BslnAllctnCrrnt!$A$1<$R121),SUM(BslnAllctnCrrnt!$A$1-$Q121),IF(AND($AK121=\"FWP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$Q121,BslnAllctnCrrnt!$A$1<$R121),SUM(BslnAllctnCrrnt!$A$1-$Q121),IF(AND($AK121=\"FWP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),$J121,IF(AND(FctrChngDts!$A$2>=$D121,FctrChngDts!$B$2<$E121),IF(AND($AK121=\"SSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$Q121,BslnAllctnCrrnt!$A$1<$R121),SUM(BslnAllctnCrrnt!$A$1-$Q121),0),IF(AND($AK121=\"SSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),$J121,0)))))","v":0},{"$f":"IF(AND($AK121=\"FWP1\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$Q121,BslnAllctnCrrnt!$A$1<$R121),SUM($J121-$HM121),IF(AND($AK121=\"FWP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$Q121,BslnAllctnCrrnt!$A$1<$R121),SUM($J121-$HM121),IF(AND($AK121=\"FWP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM($J121-$HM121),IF(AND($AK121=\"SSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$Q121,BslnAllctnCrrnt!$A$1<$R121),SUM($J121-$HM121),IF(AND($AK121=\"SSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM($J121-$HM121),0)))))","v":0},{"$f":"IF(AND($AK121=\"FWP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$Q121,BslnAllctnCrrnt!$A$1<$R121),0,IF(AND($AK121=\"FWP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM(BslnAllctnCrrnt!$A$1-$T121),IF(AND($AK121=\"FWP2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM(BslnAllctnCrrnt!$A$1-$T121),IF(AND($AK121=\"FWP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM(BslnAllctnCrrnt!$A$1-$T121),IF(AND($AK121=\"FWP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$W121,BslnAllctnCrrnt!$A$1<$X121),$L121,IF(AND($AK121=\"SSP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM(BslnAllctnCrrnt!$A$1-$T121),IF(AND($AK121=\"SSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$Q121,BslnAllctnCrrnt!$A$1<$R121),0,IF(AND($AK121=\"SSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM(BslnAllctnCrrnt!$A$1-$T121),0))))))))","v":0},{"$f":"IF(AND($AK121=\"FWP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$Q121,BslnAllctnCrrnt!$A$1<$R121),SUM($L121-$HO121),IF(AND($AK121=\"FWP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM($L121-$HO121),IF(AND($AK121=\"FWP2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM($L121-$HO121),IF(AND($AK121=\"FWP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM($L121-$HO121),IF(AND($AK121=\"FWP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$W121,BslnAllctnCrrnt!$A$1<$X121),SUM($L121-$HO121),IF(AND($AK121=\"SSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$Q121,BslnAllctnCrrnt!$A$1<$R121),SUM($L121-$HO121),IF(AND($AK121=\"SSP1P2\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM($L121-$HO121),0)))))))","v":0},{"$f":"IF(AND($AK121=\"FWP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),0,IF(AND($AK121=\"FWP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$W121,BslnAllctnCrrnt!$A$1<$X121),SUM(BslnAllctnCrrnt!$A$1-$W121),IF(AND($AK121=\"FWP3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$W121,BslnAllctnCrrnt!$A$1<$X121),SUM(BslnAllctnCrrnt!$A$1-$W121),IF(AND($AK121=\"SSP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),0,IF(AND($AK121=\"SSP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$W121,BslnAllctnCrrnt!$A$1<$X121),SUM(BslnAllctnCrrnt!$A$1-$W121),0)))))","v":0},{"$f":"IF(AND($AK121=\"FWP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM($N121-$HQ121),IF(AND($AK121=\"FWP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$W121,BslnAllctnCrrnt!$A$1<$X121),SUM($N121-$HQ121),IF(AND($AK121=\"FWP3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$W121,BslnAllctnCrrnt!$A$1<$X121),SUM($N121-$HQ121),IF(AND($AK121=\"SSP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$T121,BslnAllctnCrrnt!$A$1<$U121),SUM($N121-$HQ121),IF(AND($AK121=\"SSP2P3\",$HF121=TRUE,BslnAllctnCrrnt!$A$1>=$W121,BslnAllctnCrrnt!$A$1<$X121),SUM($N121-$HQ121),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[125,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G126),0,IF($F126<=$G126,SUM($G126-$F126),IF($F126>$G126,SUM((Account!$L$2-Usage!$F126)+Usage!$G126+1))))","v":0},{"$f":"IF($Q126=0,0,IF($R126=0,0,IF(AND($Q126<FctrChngDts!$A$2,$R126>=FctrChngDts!$A$2),SUM($R126-FctrChngDts!$A$2+1),IF(AND($Q126>=FctrChngDts!$A$2,$R126>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q126),IF(AND($Q126>=FctrChngDts!$A$2,$R126<FctrChngDts!$B$2),SUM($R126-$Q126+1),0)))))","v":0},{"$f":"IF($Q126=0,0,IF($R126=0,0,IF(AND($Q126<FctrChngDts!$A$2,$R126>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q126),IF(AND($Q126<FctrChngDts!$A$2,$R126<FctrChngDts!$A$2),SUM($R126-$Q126+1),IF(AND($Q126>FctrChngDts!$A$2,$R126>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R126+1),0)))))","v":0},{"$f":"IF($T126=0,0,IF($U126=0,0,IF(AND($T126<FctrChngDts!$A$2,$U126>=FctrChngDts!$A$2),SUM($U126-FctrChngDts!$A$2+1),IF(AND($T126>=FctrChngDts!$A$2,$U126<FctrChngDts!$B$2),SUM($U126-$T126+1),IF(AND($T126>=FctrChngDts!$A$2,$U126>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T126)<0),0,IF(AND($T126>=FctrChngDts!$A$2,$U126>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T126),0))))))","v":0},{"$f":"IF($T126=0,0,IF($U126=0,0,IF(AND($T126<FctrChngDts!$A$2,$U126>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T126),IF(AND($T126>=FctrChngDts!$B$2,$U126>=FctrChngDts!$B$2),SUM($U126-$T126+1),IF(AND($T126<FctrChngDts!$A$2,$U126<FctrChngDts!$A$2),SUM($U126-$T126+1),IF(AND($T126>=FctrChngDts!$A$2,$U126>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U126+1),0))))))","v":0},{"$f":"IF($W126=0,0,IF($X126=0,0,IF(AND($W126>=FctrChngDts!$A$2,$X126>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W126)<0),0,IF(AND($W126>=FctrChngDts!$A$2,$X126>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W126),IF(AND($W126>=FctrChngDts!$A$2,$X126<FctrChngDts!$B$2),SUM($X126-$W126+1),IF(AND($W126<FctrChngDts!$A$2,$X126>=FctrChngDts!$A$2),SUM($X126-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W126=0,0,IF($X126=0,0,IF(AND($W126<FctrChngDts!$A$2,$X126<FctrChngDts!$A$2),SUM($X126-$W126+1),IF(AND($W126>=FctrChngDts!$A$2,$X126>=FctrChngDts!$B$2,SUM($X126-FctrChngDts!$B$2+1)<=$Y126),SUM($X126-FctrChngDts!$B$2+1),IF(AND($W126>=FctrChngDts!$A$2,$X126>=FctrChngDts!$B$2),SUM($X126-$W126+1),IF(AND($W126<FctrChngDts!$A$2,$X126>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W126),0))))))","v":0},{"$f":"IF(AND($D126>=FctrChngDts!$C$2,$E126<FctrChngDts!$E$2),\"1\",IF(AND($D126>=FctrChngDts!$E$2,$E126<FctrChngDts!$G$2),\"2\",IF(AND($D126>=FctrChngDts!$G$2,$E126<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D126>=FctrChngDts!$D$2,,IF(AND($D126>=FctrChngDts!$C$2,$D126<=FctrChngDts!$D$2),$D126,IF(AND($D126>=FctrChngDts!$C$2,$D126>=FctrChngDts!$D$2,$E126>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D126>FctrChngDts!$D$2,,IF($D126=FctrChngDts!$D$2,$D126,IF(AND($D126>=FctrChngDts!$C$2,$E126<FctrChngDts!$D$2),$E126,IF(AND($D126>=FctrChngDts!$C$2,$E126>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D126>=FctrChngDts!$D$2,$E126>=FctrChngDts!$D$2,$E126>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E126<FctrChngDts!$D$2,$E126<=FctrChngDts!$D$2),$E126,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D126<FctrChngDts!$E$2,$E126<FctrChngDts!$E$2),,IF($D126>FctrChngDts!$F$2,,IF(AND($D126>=FctrChngDts!$E$2,$D126<=FctrChngDts!$F$2),$D126,IF(AND($D126>=FctrChngDts!$E$2,$D126>=FctrChngDts!$F$2,$E126>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D126>FctrChngDts!$F$2,,IF($E126=FctrChngDts!$F$2,$E126,IF(AND($D126<FctrChngDts!$E$2,$E126<=FctrChngDts!$F$2),$E126,IF(AND($D126>=FctrChngDts!$E$2,$E126<FctrChngDts!$F$2),$E126,IF(AND($D126>=FctrChngDts!$E$2,$E126>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D126>=FctrChngDts!$F$2,$E126>=FctrChngDts!$F$2,$E126>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D126<FctrChngDts!$G$2,$E126<FctrChngDts!$G$2),,IF($D126>FctrChngDts!$H$2,,IF(AND($D126>=FctrChngDts!$G$2,$D126<=FctrChngDts!$H$2),$D126,IF(AND($D126>=FctrChngDts!$G$2,$D126>=FctrChngDts!$H$2,$E126>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D126>FctrChngDts!$H$2,,IF($E126=FctrChngDts!$H$2,$E126,IF(AND($D126<FctrChngDts!$G$2,$E126<=FctrChngDts!$H$2),$E126,IF(AND($D126>=FctrChngDts!$G$2,$E126<FctrChngDts!$H$2),$E126,IF(AND($D126>=FctrChngDts!$G$2,$E126>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D126>=FctrChngDts!$H$2,$E126>=FctrChngDts!$H$2,$E126>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A126,Tenant!$A126:$J425,6,FALSE)","v":0},{"$f":"VLOOKUP($A126,Tenant!$A126:$J425,7,FALSE)","v":0},{"$f":"VLOOKUP($A126,Tenant!$A126:$J425,10,FALSE)","v":0},0,{"$f":"IF(AND($AK126=\"FSP2\",$AJ126=FALSE,$HF126=FALSE),SUM($K126*FctrChngDts!$C$9),IF(AND($AK126=\"FSP2\",$AJ126=TRUE,$HF126=FALSE),SUM($K126*FctrChngDts!$C$10),IF(AND($AK126=\"FSP2P3\",$AJ126=FALSE,$HF126=FALSE),SUM(SUM($K126,$M126)*FctrChngDts!$C$9),IF(AND($AK126=\"FSP2P3\",$AJ126=TRUE,$HF126=FALSE),SUM(SUM($K126,$M126)*FctrChngDts!$C$10),IF(AND($AK126=\"FSP3\",$AJ126=FALSE,$HF126=FALSE),SUM($M126*FctrChngDts!$C$9),IF(AND($AK126=\"FSP3\",$AJ126=TRUE,$HF126=FALSE),SUM($M126*FctrChngDts!$C$10),IF(AND($AK126=\"FSP1\",$AJ126=FALSE,$HF126=FALSE),SUM($I126*FctrChngDts!$C$9),IF(AND($AK126=\"FSP1\",$AJ126=TRUE,$HF126=FALSE),SUM($I126*FctrChngDts!$C$10),IF(AND($AK126=\"FSP1P2\",$AJ126=FALSE,$HF126=FALSE),SUM(SUM($I126,$K126)*FctrChngDts!$C$9),IF(AND($AK126=\"FSP1P2\",$AJ126=TRUE,$HF126=FALSE),SUM(SUM($I126,$K126)*FctrChngDts!$C$10),IF(AND($Z126=\"Summer\",$AK126=\"SSP2P3\",$AJ126=FALSE,$HF126=FALSE),SUM(SUM(SUM(SUM($K126,$M126)*FctrChngDts!$C$9),SUM(SUM($L126,$N126)*FctrChngDts!$C$11))*$AF126),IF(AND($Z126=\"Summer\",$AK126=\"SSP2P3\",$AJ126=TRUE,$HF126=FALSE),SUM(SUM(SUM(SUM($K126,$M126)*FctrChngDts!$C$10),SUM(SUM($L126,$N126)*FctrChngDts!$C$12))*$AF126),IF(AND($Z126=\"Winter\",$AK126=\"SSP2P3\",$AJ126=FALSE,$HF126=FALSE),SUM(SUM(SUM(SUM($K126,$M126)*FctrChngDts!$C$9),SUM(SUM($L126,$N126)*FctrChngDts!$C$11))-$AO126),IF(AND($Z126=\"Winter\",$AK126=\"SSP2P3\",$AJ126=TRUE,$HF126=FALSE),SUM(SUM(SUM(SUM($K126,$M126)*FctrChngDts!$C$10),SUM(SUM($L126,$N126)*FctrChngDts!$C$12))-$AO126),IF(AND($Z126=\"Summer\",$AK126=\"SSP1P2\",$AJ126=FALSE,$HF126=FALSE),SUM(SUM(SUM(SUM($I126,$K126)*FctrChngDts!$C$9),SUM(SUM($J126,$L126)*FctrChngDts!$C$11))*$AF126),IF(AND($Z126=\"Summer\",$AK126=\"SSP1P2\",$AJ126=TRUE,$HF126=FALSE),SUM(SUM(SUM(SUM($I126,$K126)*FctrChngDts!$C$10),SUM(SUM($J126,$L126)*FctrChngDts!$C$12))*$AF126),IF(AND($Z126=\"Winter\",$AK126=\"SSP1P2\",$AJ126=FALSE,$HF126=FALSE),SUM(SUM(SUM(SUM($I126,$K126)*FctrChngDts!$C$9),SUM(SUM($J126,$L126)*FctrChngDts!$C$11))-$AO126),IF(AND($Z126=\"Winter\",$AK126=\"SSP1P2\",$AJ126=TRUE,$HF126=FALSE),SUM(SUM(SUM(SUM($I126,$K126)*FctrChngDts!$C$10),SUM(SUM($J126,$L126)*FctrChngDts!$C$12))-$AO126),IF(AND($AK126=\"FSP2\",$AJ126=FALSE,$HF126=TRUE),SUM(SUM($HI126*FctrChngDts!$B$9),SUM($HJ126*FctrChngDts!$C$9)),IF(AND($AK126=\"FSP2\",$AJ126=TRUE,$HF126=TRUE),SUM(SUM($HI126*FctrChngDts!$B$10),SUM($HJ126*FctrChngDts!$C$10)),IF(AND($AK126=\"FSP2P3\",$AJ126=FALSE,$HF126=TRUE),SUM(SUM(SUM($HI126,$HK126)*FctrChngDts!$B$9),SUM(SUM($HJ126,$HL126)*FctrChngDts!$C$9)),IF(AND($AK126=\"FSP2P3\",$AJ126=TRUE,$HF126=TRUE),SUM(SUM(SUM($HI126,$HK126)*FctrChngDts!$B$10),SUM(SUM($HJ126,$HL126)*FctrChngDts!$C$10)),IF(AND($AK126=\"FSP3\",$AJ126=FALSE,$HF126=TRUE),SUM(SUM($HK126*FctrChngDts!$B$9),SUM($HL126*FctrChngDts!$C$9)),IF(AND($AK126=\"FSP3\",$AJ126=TRUE,$HF126=TRUE),SUM(SUM($HK126*FctrChngDts!$B$10),SUM($HL126*FctrChngDts!$C$10)),IF(AND($AK126=\"FSP1\",$AJ126=FALSE,$HF126=TRUE),SUM(SUM($HG126*FctrChngDts!$B$9),SUM($HH126*FctrChngDts!$C$9)),IF(AND($AK126=\"FSP1\",$AJ126=TRUE,$HF126=TRUE),SUM(SUM($HG126*FctrChngDts!$B$10),SUM($HH126*FctrChngDts!$C$10)),IF(AND($AK126=\"FSP1P2\",$AJ126=FALSE,$HF126=TRUE),SUM(SUM(SUM($HG126,$HI126)*FctrChngDts!$B$9),SUM(SUM($HH126,$HJ126)*FctrChngDts!$C$9)),IF(AND($AK126=\"FSP1P2\",$AJ126=TRUE,$HF126=TRUE),SUM(SUM(SUM($HG126,$HI126)*FctrChngDts!$B$10),SUM(SUM($HG126,$HI126)*FctrChngDts!$C$10)),IF(AND($Z126=\"Summer\",$AK126=\"SSP2P3\",$AJ126=FALSE,$HF126=TRUE),SUM(SUM(SUM(SUM($HI126,$HK126)*FctrChngDts!$B$9),SUM(SUM($HJ126,$HL126)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO126,$HQ126)*FctrChngDts!$B$11),SUM(SUM($HP126,$HR126)*FctrChngDts!$C$11))*$AF126),IF(AND($Z126=\"Summer\",$AK126=\"SSP2P3\",$AJ126=TRUE,$HF126=TRUE),SUM(SUM(SUM(SUM($HI126,$HK126)*FctrChngDts!$B$10),SUM(SUM($HJ126,$HL126)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO126,$HQ126)*FctrChngDts!$B$12),SUM(SUM($HP126,$HR126)*FctrChngDts!$C$12))*$AF126),IF(AND($Z126=\"Winter\",$AK126=\"SSP2P3\",$AJ126=FALSE,$HF126=TRUE),SUM(SUM(SUM(SUM($HI126,$HK126)*FctrChngDts!$B$9),SUM(SUM($HJ126,$HL126)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO126,$HQ126)*FctrChngDts!$B$11),SUM(SUM($HP126,$HR126)*FctrChngDts!$C$11))-$AO126),IF(AND($Z126=\"Winter\",$AK126=\"SSP2P3\",$AJ126=TRUE,$HF126=TRUE),SUM(SUM(SUM(SUM($HI126,$HK126)*FctrChngDts!$B$10),SUM(SUM($HO126,$HQ126)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO126,$HQ126)*FctrChngDts!$B$12),SUM(SUM($HP126,$HR126)*FctrChngDts!$C$12))-$AO126),IF(AND($Z126=\"Summer\",$AK126=\"SSP1P2\",$AJ126=FALSE,$HF126=TRUE),SUM(SUM(SUM(SUM($HG126,$HI126)*FctrChngDts!$B$9),SUM(SUM($HH126,$HJ126)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM126,$HO126)*FctrChngDts!$B$11),SUM(SUM($HN126,$HP126)*FctrChngDts!$C$11))*$AF126),IF(AND($Z126=\"Summer\",$AK126=\"SSP1P2\",$AJ126=TRUE,$HF126=TRUE),SUM(SUM(SUM(SUM($HG126,$HI126)*FctrChngDts!$B$10),SUM(SUM($HH126,$HJ126)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM126,$HO126)*FctrChngDts!$B$12),SUM(SUM($HN126,$HP126)*FctrChngDts!$C$12))*$AF126),IF(AND($Z126=\"Winter\",$AK126=\"SSP1P2\",$AJ126=FALSE,$HF126=TRUE),SUM(SUM(SUM(SUM($HG126,$HI126)*FctrChngDts!$B$9),SUM(SUM($HH126,$HJ126)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM126,$HO126)*FctrChngDts!$B$11),SUM(SUM($HN126,$HP126)*FctrChngDts!$C$11))-$AO126),IF(AND($Z126=\"Winter\",$AK126=\"SSP1P2\",$AJ126=TRUE,$HF126=TRUE),SUM(SUM(SUM(SUM($HG126,$HI126)*FctrChngDts!$B$10),SUM(SUM($HH126,$HJ126)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM126,$HO126)*FctrChngDts!$B$12),SUM(SUM($HN126,$HP126)*FctrChngDts!$C$12))-$AO126),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK126=\"FWP1\",$AJ126=FALSE,$HF126=FALSE),SUM($J126*FctrChngDts!$C$11),IF(AND($AK126=\"FWP1\",$AJ126=TRUE,$HF126=FALSE),SUM($J126*FctrChngDts!$C$12),IF(AND($AK126=\"FWP1P2\",$AJ126=FALSE,$HF126=FALSE),SUM(SUM($J126,$L126)*FctrChngDts!$C$11),IF(AND($AK126=\"FWP1P2\",$AJ126=TRUE,$HF126=FALSE),SUM(SUM($J126,$L126)*FctrChngDts!$C$12),IF(AND($AK126=\"FWP2\",$AJ126=FALSE,$HF126=FALSE),SUM($L126*FctrChngDts!$C$11),IF(AND($AK126=\"FWP2\",$AJ126=TRUE,$HF126=FALSE),SUM($L126*FctrChngDts!$C$12),IF(AND($AK126=\"FWP2P3\",$AJ126=FALSE,$HF126=FALSE),SUM(SUM($L126,$N126)*FctrChngDts!$C$11),IF(AND($AK126=\"FWP2P3\",$AJ126=TRUE,$HF126=FALSE),SUM(SUM($L126,$N126)*FctrChngDts!$C$12),IF(AND($AK126=\"FWP3\",$AJ126=FALSE,$HF126=FALSE),SUM($N126*FctrChngDts!$C$11),IF(AND($AK126=\"FWP3\",$AJ126=TRUE,$HF126=FALSE),SUM($N126*FctrChngDts!$C$12),IF(AND($Z126=\"Winter\",$AK126=\"SSP1P2\",$AJ126=FALSE,$HF126=FALSE),SUM(SUM(SUM($I126,$K126)*FctrChngDts!$C$9),SUM(SUM($J126,$L126)*FctrChngDts!$C$11))*$AG126,IF(AND($Z126=\"Winter\",$AK126=\"SSP1P2\",$AJ126=TRUE,$HF126=FALSE),SUM(SUM(SUM($I126,$K126)*FctrChngDts!$B$10),SUM(SUM($J126,$L126)*FctrChngDts!$B$12))*$AG126,IF(AND($Z126=\"Summer\",$AK126=\"SSP1P2\",$AJ126=FALSE,$HF126=FALSE),SUM(SUM(SUM($I126,$K126)*FctrChngDts!$B$9),SUM(SUM($J126,$L126)*FctrChngDts!$B$11))-$AJ126,IF(AND($Z126=\"Summer\",$AK126=\"SSP1P2\",$AJ126=TRUE,$HF126=FALSE),SUM(SUM(SUM($I126,$K126)*FctrChngDts!$C$10),SUM(SUM($J126,$L126)*FctrChngDts!$C$12))-$AJ126,IF(AND($Z126=\"Winter\",$AK126=\"SSP2P3\",$AJ126=FALSE,$HF126=FALSE),SUM(SUM(SUM($K126,$M126)*FctrChngDts!$C$9),SUM(SUM($L126,$N126)*FctrChngDts!$C$11))*$AG126,IF(AND($Z126=\"Winter\",$AK126=\"SSP2P3\",$AJ126=TRUE,$HF126=FALSE),SUM(SUM(SUM($K126,$M126)*FctrChngDts!$C$10),SUM(SUM($L126,$N126)*FctrChngDts!$C$12))*$AG126,IF(AND($Z126=\"Summer\",$AK126=\"SSP2P3\",$AJ126=FALSE,$HF126=FALSE),SUM(SUM(SUM($K126,$M126)*FctrChngDts!$C$9),SUM(SUM($L126,$N126)*FctrChngDts!$C$11))-$AJ126,IF(AND($Z126=\"Summer\",$AK126=\"SSP2P3\",$AJ126=TRUE,$HF126=FALSE),SUM(SUM(SUM($K126,$M126)*FctrChngDts!$C$10),SUM(SUM($L126,$N126)*FctrChngDts!$C$12))-$AJ126,IF(AND($AK126=\"FWP1\",$AJ126=FALSE,$HF126=TRUE),SUM(SUM($HM126*FctrChngDts!$B$11),SUM($HN126*FctrChngDts!$C$11)),IF(AND($AK126=\"FWP1\",$AJ126=TRUE,$HF126=TRUE),SUM(SUM($HM126*FctrChngDts!$B$12),SUM($HN126*FctrChngDts!$C$12)),IF(AND($AK126=\"FWP1P2\",$AJ126=FALSE,$HF126=TRUE),SUM(SUM(SUM($HM126,$HO126)*FctrChngDts!$B$11),SUM(SUM($HN126,$HP126)*FctrChngDts!$C$11)),IF(AND($AK126=\"FWP1P2\",$AJ126=TRUE,$HF126=TRUE),SUM(SUM(SUM($HM126,$KP126)*FctrChngDts!$C$12),SUM(SUM($HN126,$HP126)*FctrChngDts!$C$12)),IF(AND($AK126=\"FWP2\",$AJ126=FALSE,$HF126=TRUE),SUM(SUM($HO126*FctrChngDts!$B$11),SUM($HO126*FctrChngDts!$C$11)),IF(AND($AK126=\"FWP2\",$AJ126=TRUE,$HF126=TRUE),SUM(SUM($HO126*FctrChngDts!$B$12),SUM($HO126*FctrChngDts!$C$12)),IF(AND($AK126=\"FWP2P3\",$AJ126=FALSE,$HF126=TRUE),SUM(SUM(SUM($HO126,$HQ126)*FctrChngDts!$C$11),SUM(SUM($HP126,$HR126)*FctrChngDts!$C$11)),IF(AND($AK126=\"FWP2P3\",$AJ126=TRUE,$HF126=TRUE),SUM(SUM(SUM($HO126,$HQ126)*FctrChngDts!$C$12),SUM(SUM($HP126,$HR126)*FctrChngDts!$C$12)),IF(AND($AK126=\"FWP3\",$AJ126=FALSE,$HF126=TRUE),SUM(SUM($HQ126*FctrChngDts!$B$11),SUM($HR126*FctrChngDts!$C$11)),IF(AND($AK126=\"FWP3\",$AJ126=TRUE,$HF126=TRUE),SUM(SUM($HQ126*FctrChngDts!$B$12),SUM($HR126*FctrChngDts!$C$12)),IF(AND($Z126=\"Winter\",$AK126=\"SSP1P2\",$AJ126=FALSE,$HF126=TRUE),SUM(SUM(SUM(SUM($HG126,$HI126)*FctrChngDts!$B$9),SUM(SUM($HH126,$HJ126)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM126,$HO126)*FctrChngDts!$B$11),SUM(SUM($HN126,$HP126)*FctrChngDts!$C$11))*$AG126),IF(AND($Z126=\"Winter\",$AK126=\"SSP1P2\",$AJ126=TRUE,$HF126=TRUE),SUM(SUM(SUM(SUM($HG126,$HI126)*FctrChngDts!$B$10), SUM(SUM($HH126,$HJ126)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM126,$HO126)*FctrChngDts!$B$12),SUM(SUM($HN126,$HP126)*FctrChngDts!$C$12))*$AG126),IF(AND($Z126=\"Summer\",$AK126=\"SSP1P2\",$AJ126=FALSE,$HF126=TRUE),SUM(SUM(SUM(SUM($HG126,$HI126)*FctrChngDts!$B$9),SUM(SUM($HH126,$HJ126)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM126,$HO126)*FctrChngDts!$B$11),SUM(SUM($HN126,$HP126)*FctrChngDts!$C$11))-$AJ126),IF(AND($Z126=\"Summer\",$AK126=\"SSP1P2\",$AJ126=TRUE,$HF126=TRUE),SUM(SUM(SUM(SUM($HG126,$HI126)*FctrChngDts!$B$10),SUM(SUM($HH126,$HJ126)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM126,$HO126)*FctrChngDts!$B$12),SUM(SUM($HN126,$HP126)*FctrChngDts!$C$12))-$AJ126),IF(AND($Z126=\"Winter\",$AK126=\"SSP2P3\",$AJ126=FALSE,$HF126=TRUE),SUM(SUM(SUM(SUM($HI126,$HK126)*FctrChngDts!$B$9),SUM(SUM($HJ126,$HL126)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO126,$HQ126)*FctrChngDts!$B$11),SUM(SUM($HP126,$HR126)*FctrChngDts!$C$11))*$AG126),IF(AND($Z126=\"Winter\",$AK126=\"SSP2P3\",$AJ126=TRUE,$HF126=TRUE),SUM(SUM(SUM(SUM($HI126,$HK126)*FctrChngDts!$B$10), SUM(SUM($HJ126,$HL126)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO126,$HQ126)*FctrChngDts!$B$12),SUM(SUM($HP126,$HR126)*FctrChngDts!$C$12))*$AG126),IF(AND($Z126=\"Summer\",$AK126=\"SSP2P3\",$AJ126=FALSE,$HF126=TRUE),SUM(SUM(SUM(SUM($HI126,$HK126)*FctrChngDts!$B$9),SUM(SUM($HJ126,$HL126)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO126,$HQ126)*FctrChngDts!$B$11),SUM(SUM($HP126,$HR126)*FctrChngDts!$C$11))-$AJ126),IF(AND($Z126=\"Summer\",$AK126=\"SSP2P3\",$AJ126=TRUE,$HF126=TRUE),SUM(SUM(SUM(SUM($HI126,$HK126)*FctrChngDts!$B$10), SUM(SUM($HJ126,$HL126)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO126,$HQ126)*FctrChngDts!$B$12),SUM(SUM($HP126,$HR126)*FctrChngDts!$C$12))-$AJ126),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK126=\"FSP1\",$AH126=TRUE,SUM(SUM(SUM($AI126*FctrChngDts!$B$13)*I126),$AR126)>$AD126),$AD126,IF(AND($AK126=\"FSP1\",$AH126=TRUE,SUM(SUM(SUM($AI126*FctrChngDts!$B$13)*$I126),$AR126)<=$AD126),SUM(SUM(SUM($AI126*FctrChngDts!$B$13)*$I126),$AR126),IF(AND($Z126=\"Summer\",$AK126=\"SSP1\",$AH126=TRUE,SUM(SUM(SUM(SUM($I126,$J126)*SUM($AI126*FctrChngDts!$B$13))*$AF126),$AR126)>$AD126),$AD126,IF(AND($Z126=\"Summer\",$AK126=\"SSP1\",$AH126=TRUE,SUM(SUM(SUM(SUM($I126,$J126)*SUM($AI126*FctrChngDts!$B$13))*$AF126),$AR126)<=$AD126),SUM(SUM(SUM(SUM($I126,$J126)*SUM($AI126*FctrChngDts!$B$13))*$AF126),$AR126),IF(AND($Z126=\"Winter\",$AK126=\"SSP1\",$AH126=TRUE,SUM(SUM(SUM(SUM($I126,$J126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AU126:$AW126)),$AR126)>$AD126),$AD126,IF(AND($Z126=\"Winter\",$AK126=\"SSP1\",$AH126=TRUE,SUM(SUM(SUM(SUM($I126,$J126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AU126:$AW126)),$AR126)<=$AD126),SUM(SUM(SUM(SUM($I126,$J126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AU126:$AW126)),$AR126),IF(AND($AK126=\"FSP1P2\",$AH126=TRUE,SUM(SUM(SUM(SUM($I126,$K126)*SUM($AI126*FctrChngDts!$B$13))*$AF126),$AR126)>$AD126),$AD126,IF(AND($AK126=\"FSP1P2\",$AH126=TRUE,SUM(SUM(SUM(SUM($I126,$K126)*SUM($AI126*FctrChngDts!$B$13))*$AF126),$AR126)<=$AD126),SUM(SUM(SUM(SUM($I126,$K126)*SUM($AI126*FctrChngDts!$B$13))*$AF126),$AR126),IF(AND($Z126=\"Summer\",$AK126=\"SSP1P2\",$AH126=TRUE,SUM(SUM(SUM(SUM($I126,$K126,$J126,$L126)*SUM($AI126*FctrChngDts!$B$13))*$AF126),$AR126)>$AD126),$AD126,IF(AND($Z126=\"Summer\",$AK126=\"SSP1P2\",$AH126=TRUE,SUM(SUM(SUM(SUM($I126,$K126,$J126,$L126)*SUM($AI126*FctrChngDts!$B$13))*$AF126),$AR126)<=$AD126),SUM(SUM(SUM(SUM($I126,$K126,$J126,$L126)*SUM($AI126*FctrChngDts!$B$13))*$AF126),$AR126),IF(AND($Z126=\"Winter\",$AK126=\"SSP1P2\",$AH126=TRUE,SUM(SUM(SUM(SUM($I126,$K126,$J126,$L126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AU126:$AW126)),$AR126)>$AD126),$AD126,IF(AND($Z126=\"Winter\",$AK126=\"SSP1P2\",$AH126=TRUE,SUM(SUM(SUM(SUM($I126,$K126,$J126,$L126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AU126:$AW126)),$AR126)<=$AD126),MIN($AD126,SUM($AL126,SUM(SUM(SUM(SUM($I126,$K126,$J126,$L126)*SUM($AI126*FctrChngDts!$B$13))*$AF126)))),IF(AND($AK126=\"FSP2\",$AH126=TRUE,SUM(SUM(SUM($AI126*FctrChngDts!$B$13)*$K126),$AR126)>$AD126),$AD126,IF(AND($AK126=\"FSP2\",$AH126=TRUE,SUM(SUM(SUM($AI126*FctrChngDts!$B$13)*$K126),$AR126)<=$AD126),SUM(SUM(SUM($AI126*FctrChngDts!$B$13)*$K126),$AR126),IF(AND($Z126=\"Summer\",$AK126=\"SSP2\",$AH126=TRUE,SUM(SUM(SUM(SUM($K126,$L126)*SUM($AI126*FctrChngDts!$B$13))*$AF126),$AR126)>$AD126),$AD126,IF(AND($Z126=\"Summer\",$AK126=\"SSP2\",$AH126=TRUE,SUM(SUM(SUM(SUM($K126,$L126)*SUM($AI126*FctrChngDts!$B$13))*$AF126),$AR126)<=$AD126),SUM(SUM(SUM(SUM($K126,$L126)*SUM($AI126*FctrChngDts!$B$13))*$AF126),$AR126),IF(AND($Z126=\"Winter\",$AK126=\"SSP2\",$AH126=TRUE,SUM(SUM(SUM(SUM($K126,$L126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AU126:$AW126)),$AR126)>$AD126),$AD126,IF(AND($Z126=\"Winter\",$AK126=\"SSP2\",$AH126=TRUE,SUM(SUM(SUM(SUM($K126,$L126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AU126:$AW126)),$AR126)<=$AD126),SUM(SUM(SUM(SUM($K126,$L126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AU126:$AW126)),$AR126),IF(AND($AK126=\"FSP2P3\",$AH126=TRUE,SUM(SUM(SUM(SUM($K126,$M126)*SUM($AI126*FctrChngDts!$B$13))*$AF126),$AR126)>$AD126),$AD126,IF(AND($AK126=\"FSP2P3\",$AH126=TRUE,SUM(SUM(SUM(SUM($K126,$M126)*SUM($AI126*FctrChngDts!$B$13))*$AF126),$AR126)<=$AD126),SUM(SUM(SUM(SUM($K126,$M126)*SUM($AI126*FctrChngDts!$B$13))*$AF126),$AR126),IF(AND($Z126=\"Summer\",$AK126=\"SSP2P3\",$AH126=TRUE,SUM(SUM(SUM(SUM($K126,$L126,$M126,$N126)*SUM($AI126*FctrChngDts!$B$13))*$AF126),$AR126)>$AD126),$AD126,IF(AND($Z126=\"Summer\",$AK126=\"SSP2P3\",$AH126=TRUE,SUM(SUM(SUM(SUM($K126,$L126,$M126,$N126)*SUM($AI126*FctrChngDts!$B$13))*$AF126),$AR126)<=$AD126),SUM(SUM(SUM(SUM($K126,$L126,$M126,$N126)*SUM($AI126*FctrChngDts!$B$13))*$AF126),$AR126),IF(AND($Z126=\"Winter\",$AK126=\"SSP2P3\",$AH126=TRUE,SUM(SUM(SUM(SUM($K126,$L126,$M126,$N126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AU126:$AW126)),$AR126)>$AD126),$AD126,IF(AND($Z126=\"Winter\",$AK126=\"SSP2P3\",$AH126=TRUE,SUM(SUM(SUM(SUM($K126,$L126,$M126,$N126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AU126:$AW126)),$AR126)<=$AD126),SUM(SUM(SUM(SUM($K126,$L126,$M126,$N126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AU126:$AW126)),$AR126),IF(AND($AK126=\"FSP3\",$AH126=TRUE,SUM(SUM(SUM($AI126*FctrChngDts!$B$13)*$M126),$AR126)>$AD126),$AD126,IF(AND($AK126=\"FSP3\",$AH126=TRUE,SUM(SUM(SUM($AI126*FctrChngDts!$B$13)*$M126),$AR126)<=$AD126),SUM(SUM(SUM($AI126*FctrChngDts!$B$13)*$M126),$AR126),IF(AND($Z126=\"Summer\",$AK126=\"SSP3\",$AH126=TRUE,SUM(SUM(SUM(SUM($M126,$N126)*SUM($AI126*FctrChngDts!$B$13))*$AF126),$AR126)>$AD126),$AD126,IF(AND($Z126=\"Summer\",$AK126=\"SSP3\",$AH126=TRUE,SUM(SUM(SUM(SUM($M126,$N126)*SUM($AI126*FctrChngDts!$B$13))*$AF126),$AR126)<=$AD126),SUM(SUM(SUM(SUM($M126,$N126)*SUM($AI126*FctrChngDts!$B$13))*$AF126),$AR126),IF(AND($Z126=\"Winter\",$AK126=\"SSP3\",$AH126=TRUE,SUM(SUM(SUM(SUM($M126,$N126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AU126:$AW126)),$AR126)>$AD126),$AD126,IF(AND($Z126=\"Winter\",$AK126=\"SSP3\",$AH126=TRUE,SUM(SUM(SUM(SUM($M126,$N126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AU126:$AW126)),$AR126)<=$AD126),SUM(SUM(SUM(SUM($M126,$N126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AU126:$AW126)),$AR126),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK126=\"FWP1\",$AH126=TRUE,SUM(SUM(SUM($AI126*FctrChngDts!$B$13)*$J126),$AU126)>$AE126),$AE126,IF(AND($AK126=\"FWP1\",$AH126=TRUE,SUM(SUM(SUM($AI126*FctrChngDts!$B$13)*$J126),$AU126)<=$AE126),SUM(SUM(SUM($AI126*FctrChngDts!$B$13)*$J126),$AU126),IF(AND($Z126=\"Winter\",$AK126=\"SSP1\",$AH126=TRUE,SUM(SUM(SUM(SUM($I126,$J126)*SUM($AI126*FctrChngDts!$B$13))*$AG126),$AU126)>$AE126),$AE126,IF(AND($Z126=\"Winter\",$AK126=\"SSP1\",$AH126=TRUE,SUM(SUM(SUM(SUM($I126,$J126)*SUM($AI126*FctrChngDts!$B$13))*$AG126),$AU126)<=$AE126),SUM(SUM(SUM(SUM($I126,$J126)*SUM($AI126*FctrChngDts!$B$13))*$AG126),$AU126),IF(AND($Z126=\"Summer\",$AK126=\"SSP1\",$AH126=TRUE,SUM(SUM(SUM(SUM($I126,$J126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AR126:$AT126)),$AU126)>$AE126),$AE126,IF(AND($Z126=\"Summer\",$AK126=\"SSP1\",$AH126=TRUE,SUM(SUM(SUM(SUM($I126,$J126)*SUM($AI126*FctrChngDts!$B$13))- SUM($AR126:$AT126)),$AU126)<=$AE126),SUM(SUM(SUM(SUM($I126,$J126)*SUM($AI126*FctrChngDts!$B$13))- SUM($AR126:$AT126)),$AU126),IF(AND($AK126=\"FWP1P2\",$AH126=TRUE,SUM(SUM(SUM(SUM($J126,$L126)*SUM($AI126*FctrChngDts!$B$13))*$AG126),$AU126)>$AE126),$AE126,IF(AND($AK126=\"FWP1P2\",$AH126=TRUE,SUM(SUM(SUM(SUM($J126,$L126)*SUM($AI126*FctrChngDts!$B$13))*$AG126),$AU126)<=$AE126),SUM(SUM(SUM(SUM($J126,$L126)*SUM($AI126*FctrChngDts!$B$13))*$AG126),$AU126),IF(AND($Z126=\"Winter\",$AK126=\"SSP1P2\",$AH126=TRUE,SUM(SUM(SUM(SUM($I126,$K126,$J126,$L126)*SUM($AI126*FctrChngDts!$B$13))*$AG126),$AU126)>$AE126),$AE126,IF(AND($Z126=\"Winter\",$AK126=\"SSP1P2\",$AH126=TRUE,SUM(SUM(SUM(SUM($I126,$K126,$J126,$L126)*SUM($AI126*FctrChngDts!$B$13))*$AG126),$AU126)<=$AE126),SUM(SUM(SUM(SUM($I126,$K126,$J126,$L126)*SUM($AI126*FctrChngDts!$B$13))*$AG126),$AU126),IF(AND($Z126=\"Summer\",$AK126=\"SSP1P2\",$AH126=TRUE,SUM(SUM(SUM(SUM($I126,$K126,$J126,$L126)*SUM($AI126*FctrChngDts!$B$13))- SUM($AR126:$AT126)),$AU126)>$AE126),$AE126,IF(AND($Z126=\"Summer\",$AK126=\"SSP1P2\",$AH126=TRUE,SUM(SUM(SUM(SUM($I126,$K126,$J126,$L126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AR126:$AT126)),$AU126)<=$AE126),SUM(SUM(SUM(SUM($I126,$K126,$J126,$L126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AR126:$AT126)),$AU126),IF(AND($AK126=\"FWP2\",$AH126=TRUE,SUM(SUM(SUM($AI126*FctrChngDts!$B$13)*$L126),$AU126)>$AE126),$AE126,IF(AND($AK126=\"FWP2\",$AH126=TRUE,SUM(SUM(SUM($AI126*FctrChngDts!$B$13)*$L126),$AU126)<=$AE126),SUM(SUM(SUM($AI126*FctrChngDts!$B$13)*$L126),$AU126),IF(AND($Z126=\"Winter\",$AK126=\"SSP2\",$AH126=TRUE,SUM(SUM(SUM(SUM($K126,$L126)*SUM($AI126*FctrChngDts!$B$13))*$AG126),$AU126)>$AE126),$AE126,IF(AND($Z126=\"Winter\",$AK126=\"SSP2\",$AH126=TRUE,SUM(SUM(SUM(SUM($K126,$L126)*SUM($AI126*FctrChngDts!$B$13))*$AG126),$AU126)<=$AE126),SUM(SUM(SUM(SUM($K126,$L126)*SUM($AI126*FctrChngDts!$B$13))*$AG126),$AU126),IF(AND($Z126=\"Summer\",$AK126=\"SSP2\",$AH126=TRUE,SUM(SUM(SUM(SUM($K126,$L126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AR126:$AT126)),$AU126)>$AE126),$AE126,IF(AND($Z126=\"Summer\",$AK126=\"SSP2\",$AH126=TRUE,SUM(SUM(SUM(SUM($K126,$L126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AR126:$AT126)),$AU126)<=$AE126),SUM(SUM(SUM(SUM($K126,$L126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AR126:$AT126)),$AU126),IF(AND($AK126=\"FWP2P3\",$AH126=TRUE,SUM(SUM(SUM(SUM($L126,$N126)*SUM($AI126*FctrChngDts!$B$13))*$AG126),$AU126)>$AE126),$AE126,IF(AND($AK126=\"FWP2P3\",$AH126=TRUE,SUM(SUM(SUM(SUM($L126,$N126)*SUM($AI126*FctrChngDts!$B$13))*$AG126),$AU126)<=$AE126),SUM(SUM(SUM(SUM($L126,$N126)*SUM($AI126*FctrChngDts!$B$13))*$AG126),$AU126),IF(AND($Z126=\"Winter\",$AK126=\"SSP2P3\",$AH126=TRUE,SUM(SUM(SUM(SUM($K126,$L126,$M126,$N126)*SUM($AI126*FctrChngDts!$B$13))*$AG126),$AU126)>$AE126),$AE126,IF(AND($Z126=\"Winter\",$AK126=\"SSP2P3\",$AH126=TRUE,SUM(SUM(SUM(SUM($K126,$L126,$M126,$N126)*SUM($AI126*FctrChngDts!$B$13))*$AG126),$AU126)<=$AE126),SUM(SUM(SUM(SUM($K126,$L126,$M126,$N126)*SUM($AI126*FctrChngDts!$B$13))*$AG126),$AU126),IF(AND($Z126=\"Summer\",$AK126=\"SSP2P3\",$AH126=TRUE,SUM(SUM(SUM(SUM($K126,$L126,$M126,$N126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AR126:$AT126)),$AU126)>$AE126),$AE126,IF(AND($Z126=\"Summer\",$AK126=\"SSP2P3\",$AH126=TRUE,SUM(SUM(SUM(SUM($K126,$L126,$M126,$N126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AR126:$AT126)),$AU126)<=$AE126),SUM(SUM(SUM(SUM($K126,$L126,$M126,$N126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AR126:$AT126)),$AU126),IF(AND($AK126=\"FWP3\",$AH126=TRUE,SUM(SUM(SUM($AI126*FctrChngDts!$B$13)*$N126),$AU126)>$AE126),$AE126,IF(AND($AK126=\"FWP3\",$AH126=TRUE,SUM(SUM(SUM($AI126*FctrChngDts!$B$13)*$N126),$AU126)<=$AE126),SUM(SUM(SUM($AI126*FctrChngDts!$B$13)*$N126),$AU126),IF(AND($Z126=\"Winter\",$AK126=\"SSP3\",$AH126=TRUE,SUM(SUM(SUM(SUM($M126,$N126)*SUM($AI126*FctrChngDts!$B$13))*$AG126),$AU126)>$AE126),$AE126,IF(AND($Z126=\"Winter\",$AK126=\"SSP3\",$AH126=TRUE,SUM(SUM(SUM(SUM($M126,$N126)*SUM($AI126*FctrChngDts!$B$13))*$AG126),$AU126)<=$AE126),SUM(SUM(SUM(SUM($M126,$N126)*SUM($AI126*FctrChngDts!$B$13))*$AG126),$AU126),IF(AND($Z126=\"Summer\",$AK126=\"SSP3\",$AH126=TRUE,SUM(SUM(SUM(SUM($M126,$N126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AR126:$AT126)),$AU126)>$AE126),$AE126,IF(AND($Z126=\"Summer\",$AK126=\"SSP3\",$AH126=TRUE,SUM(SUM(SUM(SUM($M126,$N126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AR126:$AT126)),$AU126)<=$AE126),SUM(SUM(SUM(SUM($M126,$N126)*SUM($AI126*FctrChngDts!$B$13))-SUM($AR126:$AT126)),$AU126),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I126>0,$AH126=FALSE),SUM($AR126*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I126>0,$AH126=TRUE),SUM($AX126*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I126>0,$AH126=FALSE),SUM($AS126*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I126>0,$AH126=TRUE),SUM($AY126*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I126>0,$AH126=FALSE),SUM($AT126*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I126>0,$AH126=TRUE),SUM($AZ126*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J126>0,$AH126=FALSE),SUM($AU126*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J126>0,$AH126=TRUE),SUM($BA126*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J126>0,$AH126=FALSE),SUM($AV126*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J126>0,$AH126=TRUE),SUM($BB126*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J126>0,$AH126=FALSE),SUM($AW126*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J126>0,$AH126=TRUE),SUM($BC126*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K126>0,$AH126=FALSE),SUM($AR126*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K126>0,$AH126=TRUE),SUM($AX126*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K126>0,$AH126=FALSE),SUM($AS126*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K126>0,$AH126=TRUE),SUM($AY126*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K126>0,$AH126=FALSE),SUM($AT126*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K126>0,$AH126=TRUE),SUM($AZ126*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L126>0,$AH126=FALSE),SUM($AU126*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L126>0,$AH126=TRUE),SUM($BA126*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L126>0,$AH126=FALSE),SUM($AV126*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L126>0,$AH126=TRUE),SUM($BB126*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L126>0,$AH126=FALSE),SUM($AW126*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L126>0,$AH126=TRUE),SUM($BC126*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M126>0,$AH126=FALSE),SUM($AR126*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M126>0,$AH126=TRUE),SUM($AX126*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M126>0,$AH126=FALSE),SUM($AS126*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M126>0,$AH126=TRUE),SUM($AY126*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M126>0,$AH126=FALSE),SUM($AT126*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M126>0,$AH126=TRUE),SUM($AZ126*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N126>0,$AH126=FALSE),SUM($AU126*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N126>0,$AH126=TRUE),SUM($BA126*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N126>0,$AH126=FALSE),SUM($AV126*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N126>0,$AH126=TRUE),SUM($BB126*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N126>0,$AH126=FALSE),SUM($AW126*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N126>0,$AH126=TRUE),SUM($BC126*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I126=0,0,IF(AND($I126>0,$K126>0,$AH126=FALSE),SUM($AR126/$P126*$I126),IF(AND($I126>0,$K126=0,$AH126=FALSE),$AR126,IF(AND($I126>0,$K126>0,$AH126=TRUE),ROUND(MIN($HU126,SUM(SUM($I126,$K126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA126,SUM(SUM($I126,$K126)*(FctrChngDts!$B$13)*$AI126)*$IA126)),0),IF(AND($I126>0,$K126=0,$AH126=TRUE),$AX126))))),0)","v":0},{"$f":"ROUND(IF($I126=0,0,IF(AND($I126>0,$K126>0,$AH126=FALSE),SUM($AS126/$P126*$I126),IF(AND($I126>0,$K126=0,$AH126=FALSE),$AS126,IF(AND($I126>0,$K126>0,$AH126=TRUE),ROUND(MIN(SUM($HU126-$BW126),SUM(SUM($I126,$K126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA126)*3),0),IF(AND($I126>0,$K126=0,$AH126=TRUE),$AY126))))),0)","v":0},0,{"$f":"IF($J126=0,0,IF(AND($J126>0,$L126=0,$N126=0,$AH126=FALSE,$AJ126=FALSE),ROUND(MIN($HX126,SUM($AU126,$BA126)),0),IF(AND($J126>0,$L126=0,$N126=0,$AH126=TRUE,$AJ126=FALSE),ROUND(MIN($HX126,SUM($AU126,SUM($J126*$AI126*FctrChngDts!$B$13))),0),IF(AND($J126>0,$L126>0,$N126=0,$AH126=FALSE,$AJ126=FALSE),ROUND(MIN($HX126,SUM(SUM($J126,$L126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA126,SUM(SUM($J126,$L126)*(FctrChngDts!$B$13)*$AI126)*$IA126)),0),IF(AND($J126>0,$L126>0,$N126=0,$AH126=TRUE,$AJ126=FALSE),ROUND(MIN($HX126,SUM(SUM(SUM(SUM($J126,$L126)*FctrChngDts!$C$11*$IA126),SUM(SUM($J126,$L126)*SUM(FctrChngDts!$B$13*$AI126)*$IA126)))),0),IF(AND($J126>0,$L126=0,$N126=0,$AH126=FALSE,$AJ126=TRUE),ROUND(MIN($HX126,SUM($AU126,$BA126)),0),IF(AND($J126>0,$L126=0,$N126=0,$AH126=TRUE,$AJ126=TRUE),ROUND(MIN($HX126,SUM($AU126,SUM($J126*$AI126*FctrChngDts!$B$13))),0),IF(AND($J126>0,$L126>0,$N126=0,$AH126=FALSE,$AJ126=TRUE),ROUND(MIN($HX126,SUM(SUM($J126,$L126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA126,SUM(SUM($J126,$L126)*(FctrChngDts!$B$13)*$AI126)*$IA126)),0),IF(AND($J126>0,$L126>0,$N126=0,$AH126=TRUE,$AJ126=TRUE),ROUND(MIN($HX126,SUM(SUM(SUM(SUM($J126,$L126)*FctrChngDts!$C$12*$IA126),SUM(SUM($J126,$L126)*SUM(FctrChngDts!$B$13*$AI126)*$IA126)))),0))))))))))","v":0},{"$f":"IF($J126=0,0,IF(AND($J126>0,$L126=0,$N126=0,$AH126=FALSE,$AJ126=FALSE),ROUND(MIN(SUM($HX126-$BZ126),SUM($AU126*3)),0),IF(AND($J126>0,$L126=0,$N126=0,$AH126=TRUE,$AJ126=FALSE),ROUND(MIN(SUM($HX126-$BZ126),SUM(SUM($J126,$L126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA126)*3),0),IF(AND($J126>0,$L126>0,$N126=0,$AH126=FALSE,$AJ126=FALSE),ROUND(MIN(SUM($HX126-$BZ126),SUM(SUM($J126,$L126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA126)*3),0),IF(AND($J126>0,$L126>0,$N126=0,$AH126=TRUE,$AJ126=FALSE),ROUND(MIN(SUM($HX126-$BZ126),SUM(SUM($J126,$L126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA126)*3),0),IF(AND($J126>0,$L126=0,$N126=0,$AH126=FALSE,$AJ126=TRUE),ROUND(MIN(SUM($HX126-$BZ126),SUM($AU126*3)),0),IF(AND($J126>0,$L126=0,$N126=0,$AH126=TRUE,$AJ126=TRUE),ROUND(MIN(SUM($HX126-$BZ126),SUM(SUM($J126,$L126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA126)*3),0),IF(AND($J126>0,$L126>0,$N126=0,$AH126=FALSE,$AJ126=TRUE),ROUND(MIN(SUM($HX126-$BZ126),SUM(SUM($J126,$L126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA126)*3),0),IF(AND($J126>0,$L126>0,$N126=0,$AH126=TRUE,$AJ126=TRUE),ROUND(MIN(SUM($HX126-$BZ126),SUM(SUM($J126,$L126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA126)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K126=0,0,IF(AND($I126>0,$K126>0,$M126=0,$AH126=FALSE),SUM($AR126-$BW126),IF(AND($I126=0,$K126>0,$M126>0,$AH126=FALSE),SUM($AR126/$P126*$K126),IF(AND($I126=0,$K126>0,$M126=0,$AH126=FALSE),$AR126,IF($K126=0,0,IF(AND($I126>0,$K126>0,$M126=0,$AH126=TRUE),ROUND(MIN($HV126,SUM(SUM($I126,$K126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB126,SUM(SUM($I126,$K126)*(FctrChngDts!$B$13)*$AI126)*$IB126)),0),IF(AND($I126=0,$K126>0,$M126>0,$AH126=TRUE),ROUND(MIN($HV126,SUM(SUM($I126,$K126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB126,SUM(SUM($I126,$K126)*(FctrChngDts!$B$13)*$AI126)*$IB126)),0),IF(AND($I126=0,$K126>0,$M126=0,$AH126=TRUE),$AX126)))))))),0)","v":0},{"$f":"ROUND(IF($K126=0,0,IF(AND($I126>0,$K126>0,$M126=0,$AH126=FALSE),SUM($AS126-$BX126),IF(AND($I126=0,$K126>0,$M126>0,$AH126=FALSE),SUM($AS126/$P126*$K126),IF(AND($I126=0,$K126>0,$M126=0,$AH126=FALSE),$AS126,IF($K126=0,0,IF(AND($I126>0,$K126>0,$M126=0,$AH126=TRUE),ROUND(MIN(SUM($HV126-$BW126),SUM(SUM($I126,$K126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB126)*3),0),IF(AND($I126=0,$K126>0,$M126>0,$AH126=TRUE),ROUND(MIN(SUM($HV126-$BW126),SUM(SUM($I126,$K126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB126)*3),0),IF(AND($I126=0,$K126>0,$M126=0,$AH126=TRUE),$AY126)))))))),0)","v":0},0,{"$f":"IF($L126=0,0,IF(AND($J126>0,$L126>0,$N126=0,$AH126=FALSE,$AJ126=FALSE),ROUND(MIN($HY126,SUM(SUM($J126,$L126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB126,SUM(SUM($J126,$L126)*(FctrChngDts!$B$13)*$AI126)*$IB126)),0),IF(AND($J126>0,$L126>0,$N126=0,$AH126=TRUE,$AJ126=FALSE),ROUND(MIN($HY126,SUM(SUM(SUM(SUM($J126,$L126)*FctrChngDts!$C$11*$IB126),SUM(SUM($J126,$L126)*SUM(FctrChngDts!$B$13*$AI126)*$IB126)))),0),IF(AND($J126=0,$L126>0,$N126=0,$AH126=FALSE,$AJ126=FALSE),ROUND(MIN($HY126,SUM($L126*FctrChngDts!$C$11)),0),IF(AND($J126=0,$L126>0,$N126=0,$AH126=TRUE,$AJ126=FALSE),ROUND(MIN($HY126,SUM(SUM(SUM(SUM($J126,$L126)*FctrChngDts!$C$11*$IB126),SUM(SUM($J126,$L126)*SUM(FctrChngDts!$B$13*$AI126)*$IB126)))),0),IF(AND($J126>0,$L126>0,$N126=0,$AH126=FALSE,$AJ126=TRUE),ROUND(MIN($HY126,SUM(SUM($J126,$L126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB126,SUM(SUM($J126,$L126)*(FctrChngDts!$B$13)*$AI126)*$IB126)),0),IF(AND($J126>0,$L126>0,$N126=0,$AH126=TRUE,$AJ126=TRUE),ROUND(MIN($HY126,SUM(SUM(SUM(SUM($J126,$L126)*FctrChngDts!$C$12*$IB126),SUM(SUM($J126,$L126)*SUM(FctrChngDts!$B$13*$AI126)*$IB126)))),0),IF(AND($J126=0,$L126>0,$N126=0,$AH126=FALSE,$AJ126=TRUE),ROUND(MIN($HY126,SUM($L126*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J126=0,$L126>0,$N126=0,$AH126=TRUE,$AJ126=TRUE),ROUND(MIN($HY126,SUM(SUM(SUM(SUM($J126,$L126)*FctrChngDts!$C$12*$IB126),SUM(SUM($J126,$L126)*SUM(FctrChngDts!$B$13*$AI126)*$IB126)))),0))))))))))","v":0},{"$f":"IF($L126=0,0,IF(AND($J126>0,$L126>0,$N126=0,$AH126=FALSE,$AJ126=FALSE),ROUND(MIN(SUM($HY126-$CF126),SUM(SUM($J126,$L126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB126)*3),0),IF(AND($J126>0,$L126>0,$N126=0,$AH126=TRUE,$AJ126=FALSE),ROUND(MIN(SUM($HY126-$CF126),SUM(SUM($J126,$L126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB126)*3),0),IF(AND($J126=0,$L126>0,$N126=0,$AH126=FALSE,$AJ126=FALSE),ROUND(MIN(SUM($HY126-$CF126),SUM($AU126*3)),0),IF(AND($J126=0,$L126>0,$N126=0,$AH126=TRUE,$AJ126=FALSE),ROUND(MIN(SUM($HY126-$CF126),SUM(SUM($J126,$L126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB126)*3),0),IF(AND($J126>0,$L126>0,$N126=0,$AH126=FALSE,$AJ126=TRUE),ROUND(MIN(SUM($HY126-$CF126),SUM(SUM($J126,$L126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB126)*3),0),IF(AND($J126>0,$L126>0,$N126=0,$AH126=TRUE,$AJ126=TRUE),ROUND(MIN(SUM($HY126-$CF126),SUM(SUM($J126,$L126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB126)*3),0),IF(AND($J126=0,$L126>0,$N126=0,$AH126=FALSE,$AJ126=TRUE),ROUND(MIN(SUM($HY126-$CF126),SUM($AU126*3)),0),IF(AND($J126=0,$L126>0,$N126=0,$AH126=TRUE,$AJ126=TRUE),ROUND(MIN(SUM($HY126-$CF126),SUM(SUM($J126,$L126)*IF($AJ126=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB126)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S126>0,Account!$AG$2=TRUE,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH126=FALSE),SUM(Usage!$BW126:$CB126)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V126>0,Account!$AG$2=TRUE,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH126=FALSE),SUM(Usage!$CC126:$CH126)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y126>0,Account!$AG$2=TRUE,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH126=FALSE),SUM(Usage!$CI126:$CN126)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH126=TRUE,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S126),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S126)),2)","v":0},{"$f":"ROUND(IF(OR($AH126=TRUE,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V126),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V126)),2)","v":0},{"$f":"IF(OR($AH126=TRUE,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y126),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y126))","v":0},{"$f":"ROUND(IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW126),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW126)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX126),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX126)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY126),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY126)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ126),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ126)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA126),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA126)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB126),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB126)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S126),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC126),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC126)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD126),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD126)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE126),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE126)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF126),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF126)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG126),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG126)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH126),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH126)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V126),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI126),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI126))","v":0},{"$f":"IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ126),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ126))","v":0},{"$f":"IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK126),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK126))","v":0},{"$f":"IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL126),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL126))","v":0},{"$f":"IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM126),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM126))","v":0},{"$f":"IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN126),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN126))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y126)","v":0},0,0,0,0,{"$f":"IF($DW126>IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV126*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV126*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW126-IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV126*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV126*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV126<$DW126,SUM($DW126-$DV126),0))","v":0},{"$f":"IF(OR(AND($D126<=FctrChngDts!$B$14,Usage!$E126>FctrChngDts!$B$14),AND(Usage!$D126<=FctrChngDts!$C$14,Usage!$E126>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW126),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX126),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY126),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ126),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA126),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB126),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC126),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD126),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE126),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF126),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG126),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH126),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI126)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ126)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK126)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL126)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM126)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN126)","v":0},0,{"$f":"IF(AND($S126>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E126<>\"D-CARE\",Tenant!$F126=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET126=TRUE,$S126>0,$V126=0),SUM(SUM($BW126:$CB126)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET126=TRUE,$S126>0,$V126>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW126:$CB126)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET126=TRUE,$S126>0,$V126>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW126:$CB126)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S126>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S126>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S126>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV126=TRUE,$S126>0,$V126=0),SUM(SUM($BW126:$CB126)*'CRS1'!$P$2),IF(AND($EV126=TRUE,$S126>0,$V126>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW126:$CB126)*'CRS1'!$P$2),IF(AND($EV126=TRUE,$S126>0,$V126>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW126:$CB126)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S126>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX126=TRUE,$S126>0,$V126=0),SUM(SUM($BW126:$CB126)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX126=TRUE,$S126>0,$V126>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW126:$CB126)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX126=TRUE,$S126>0,$V126>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW126:$CB126)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S126>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ126=TRUE,$S126>0),SUM(SUM($BW126:$CB126)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V126>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E126<>\"D-CARE\",Tenant!$F126=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB126=TRUE,$S126>0,$V126>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC126:$CH126)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB126=TRUE,$S126>0,$V126>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC126:$CH126)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB126=TRUE,$V126>0,$Y126>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC126:$CH126)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB126=TRUE,$V126>0,$Y126>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC126:$CH126)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB126=TRUE,$S126=0,$V126>0,$Y126=0),SUM(SUM($CC126:$CH126)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V126>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V126>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V126>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD126=TRUE,$S126>0,$V126>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC126:$CH126)*'CRS2'!$P$2),IF(AND($FD126=TRUE,$S126>0,$V126>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC126:$CH126)*'CRS2'!$P$2),IF(AND($FD126=TRUE,$V126>0,$Y126>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC126:$CH126)*'CRS2'!$P$2),IF(AND($FD126=TRUE,$V126>0,$Y126>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC126:$CH126)*'CRS2'!$P$2),IF(AND($FD126=TRUE,$S126=0,$V126>0,$Y126=0),SUM(SUM($CC126:$CH126)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V126>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF126=TRUE,$S126>0,$V126>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC126:$CH126)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF126=TRUE,$S126>0,$V126>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC126:$CH126)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF126=TRUE,$V126>0,$Y126>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC126:$CH126)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF126=TRUE,$V126>0,$Y126>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC126:$CH126)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF126=TRUE,$S126=0,$V126>0,$Y126=0),SUM(SUM($CC126:$CH126)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V126>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH126=TRUE,$V126>0),SUM(SUM($CC126:$CH126)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y126>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E126<>\"D-CARE\",Tenant!$F126=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ126=TRUE,$V126=0,$Y126>0),SUM(SUM($CI126:$CN126)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ126=TRUE,$V126>0,$Y126>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI126:$CN126)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ126=TRUE,$V126>0,$Y126>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI126:$CN126)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y126>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y126>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y126>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL126=TRUE,$V126=0,$Y126>0),SUM(SUM($CI126:$CN126)*'CRS3'!$P$2),IF(AND($FL126=TRUE,$V126>0,$Y126>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI126:$CN126)*'CRS3'!$P$2),IF(AND($FL126=TRUE,$V126>0,$Y126>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI126:$CN126)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y126>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN126=TRUE,$V126=0,$Y126>0),SUM(SUM($CI126:$CN126)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN126=TRUE,$V126>0,$Y126>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI126:$CN126)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN126=TRUE,$V126>0,$Y126>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI126:$CN126)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y126>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP126=TRUE,$Y126>0),SUM(SUM($CI126:$CN126)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR126:$FT126))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO126:$CQ126,$FR126:$FT126))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA126:$EF126)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG126:$EL126)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM126:$ER126)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV126,$CO126:$CQ126,$EA126:$ER126)/$P126)*$S126*FctrChngDts!$B$15),SUM(SUM(SUM($DV126,$CO126:$CQ126,$FR126:$FT126)/$P126)*$S126*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV126,$CO126:$CQ126,$EA126:$ER126)/$P126)*$V126*FctrChngDts!$B$15),SUM(SUM(SUM($DV126,$CO126:$CQ126,$FR126:$FT126)/$P126)*$V126*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV126,$CO126:$CQ126,$EA126:$ER126)/$P126)*$Y126*FctrChngDts!$B$15),SUM(SUM(SUM($DV126,$CO126:$CQ126,$FR126:$FT126)/$P126)*$Y126*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA126*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI126*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ126*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ126,$FU126,$GF126,$GZ126:$HE126),IF(Account!$Q$2=TRUE,SUM($DZ126,$FV126,$GF126,$GZ126:$HE126),SUM($DZ126,$ES126,$FU126:$FV126,$GF126,$GZ126:$HE126)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E126),Usage!$P126,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D126,FctrChngDts!$C$17<=Usage!$E126),SUM(FctrChngDts!$C$17-Usage!$D126),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E126),Usage!$P126,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D126,FctrChngDts!$C$19<=Usage!$E126),SUM(FctrChngDts!$C$19-Usage!$D126),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK126*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK126*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL126*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL126*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D126))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A126,Tenant!$A:$J,8,FALSE)=TRUE,$GG126<0),0,SUM(SUM(SUM($GG126/$P126*$GP126)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A126,Tenant!$A:$J,8,FALSE)=TRUE,$GG126<0),0,SUM(SUM(SUM($GG126/$P126*$GQ126)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D126))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A126,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV126*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A126,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW126*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU126:$DA126,$EU126,$EA126:$EF126,$FA126)-SUM(SUM($BW126:$CB126)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD126:$DJ126,$FC126,$EG126:$EL126,$FI126)-SUM(SUM($CC126:$CH126)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM126:$DS126,$FK126,$EM126:$ER126,$FQ126)-SUM(SUM($CI126:$CN126)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO126,$CU126:$DA126,$EU126,$EW126,$EY126,$EA126:$EF126,$FA126,$CP126,$DD126:$DJ126,$FC126,$FE126,$FG126,$EG126:$EL126,$FI126)/$P126*$S126)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO126,$CU126:$DA126,$EU126,$EW126,$EY126,$EA126:$EF126,$FA126,$CP126,$DD126:$DJ126,$FC126,$FE126,$FG126,$EG126:$EL126,$FI126)/$P126*$V126)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ126,$DM126:$DS126,$FK126,$FM126,$FO126,$EM126:$ER126,$FQ126)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D126,BslnAllctnCrrnt!$A$1<=$E126),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK126=\"FSP1\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$Q126,BslnAllctnCrrnt!$A$1<$R126),SUM(BslnAllctnCrrnt!$A$1-$Q126),IF(AND($AK126=\"FSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$Q126,BslnAllctnCrrnt!$A$1<$R126),SUM(BslnAllctnCrrnt!$A$1-$Q126),IF(AND($AK126=\"FSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),$I126,IF(AND($AK126=\"SSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$Q126,BslnAllctnCrrnt!$A$1<$R126),SUM(BslnAllctnCrrnt!$A$1-$Q126),IF(AND($AK126=\"SSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),$I126,0)))))","v":0},{"$f":"IF(AND($AK126=\"FSP1\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$Q126,BslnAllctnCrrnt!$A$1<$R126),SUM($I126-$HG126),IF(AND($AK126=\"FSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$Q126,BslnAllctnCrrnt!$A$1<$R126),SUM($I126-$HG126),IF(AND($AK126=\"FSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM($I126-$HG126),IF(AND($AK126=\"SSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$Q126,BslnAllctnCrrnt!$A$1<$R126),SUM($I126-$HG126),IF(AND($AK126=\"SSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM($I126-$HG126),0)))))","v":0},{"$f":"IF(AND($AK126=\"SSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$Q126,BslnAllctnCrrnt!$A$1<$R126),0,IF(AND(FctrChngDts!$A$2>=$D126,FctrChngDts!$B$2<$E126),IF(AND($AK126=\"SSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM(BslnAllctnCrrnt!$A$1-$T126),0),IF(AND($AK126=\"FSP2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM(BslnAllctnCrrnt!$A$1-$T126),IF(AND($AK126=\"FSP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM(BslnAllctnCrrnt!$A$1-$T126),IF(AND($AK126=\"FSP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$W126,BslnAllctnCrrnt!$A$1<$X126),$K126,IF(AND($AK126=\"FSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$Q126,BslnAllctnCrrnt!$A$1<$R126),0,IF(AND($AK126=\"FSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM(BslnAllctnCrrnt!$A$1-$T126),IF(AND($AK126=\"SSP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM(BslnAllctnCrrnt!$A$1-$T126),IF(AND($AK126=\"SSP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$W126,BslnAllctnCrrnt!$A$1<$X126),$K126,0)))))))))","v":0},{"$f":"IF(AND($AK126=\"SSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$Q126,BslnAllctnCrrnt!$A$1<$R126),SUM($K126-$HI126),IF(AND($AK126=\"SSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM($K126-$HI126),IF(AND($AK126=\"FSP2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM($K126-$HI126),IF(AND($AK126=\"FSP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM($K126-$HI126),IF(AND($AK126=\"FSP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$W126,BslnAllctnCrrnt!$A$1<$X126),SUM($K126-$HI126),IF(AND($AK126=\"FSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$Q126,BslnAllctnCrrnt!$A$1<$R126),SUM($K126-$HI126),IF(AND($AK126=\"FSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM($K126-$HI126),IF(AND($AK126=\"SSP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM($K126-$HI126),IF(AND($AK126=\"SSP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$W126,BslnAllctnCrrnt!$A$1<$X126),SUM($K126-$HI126),0)))))))))","v":0},{"$f":"IF(AND($AK126=\"FSP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),0,IF(AND($AK126=\"FSP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$W126,BslnAllctnCrrnt!$A$1<$X126),SUM(BslnAllctnCrrnt!$A$1-$W126),IF(AND($AK126=\"FSP3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$W126,BslnAllctnCrrnt!$A$1<$X126),SUM(BslnAllctnCrrnt!$A$1-$W126),0)))","v":0},{"$f":"IF(AND($AK126=\"FSP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM($M126-$HK126),IF(AND($AK126=\"FSP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$W126,BslnAllctnCrrnt!$A$1<$X126),SUM($M126-$HK126),IF(AND($AK126=\"FSP3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$W126,BslnAllctnCrrnt!$A$1<$X126),SUM($M126-$HK126),0)))","v":0},{"$f":"IF(AND($AK126=\"FWP1\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$Q126,BslnAllctnCrrnt!$A$1<$R126),SUM(BslnAllctnCrrnt!$A$1-$Q126),IF(AND($AK126=\"FWP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$Q126,BslnAllctnCrrnt!$A$1<$R126),SUM(BslnAllctnCrrnt!$A$1-$Q126),IF(AND($AK126=\"FWP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),$J126,IF(AND(FctrChngDts!$A$2>=$D126,FctrChngDts!$B$2<$E126),IF(AND($AK126=\"SSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$Q126,BslnAllctnCrrnt!$A$1<$R126),SUM(BslnAllctnCrrnt!$A$1-$Q126),0),IF(AND($AK126=\"SSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),$J126,0)))))","v":0},{"$f":"IF(AND($AK126=\"FWP1\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$Q126,BslnAllctnCrrnt!$A$1<$R126),SUM($J126-$HM126),IF(AND($AK126=\"FWP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$Q126,BslnAllctnCrrnt!$A$1<$R126),SUM($J126-$HM126),IF(AND($AK126=\"FWP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM($J126-$HM126),IF(AND($AK126=\"SSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$Q126,BslnAllctnCrrnt!$A$1<$R126),SUM($J126-$HM126),IF(AND($AK126=\"SSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM($J126-$HM126),0)))))","v":0},{"$f":"IF(AND($AK126=\"FWP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$Q126,BslnAllctnCrrnt!$A$1<$R126),0,IF(AND($AK126=\"FWP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM(BslnAllctnCrrnt!$A$1-$T126),IF(AND($AK126=\"FWP2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM(BslnAllctnCrrnt!$A$1-$T126),IF(AND($AK126=\"FWP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM(BslnAllctnCrrnt!$A$1-$T126),IF(AND($AK126=\"FWP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$W126,BslnAllctnCrrnt!$A$1<$X126),$L126,IF(AND($AK126=\"SSP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM(BslnAllctnCrrnt!$A$1-$T126),IF(AND($AK126=\"SSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$Q126,BslnAllctnCrrnt!$A$1<$R126),0,IF(AND($AK126=\"SSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM(BslnAllctnCrrnt!$A$1-$T126),0))))))))","v":0},{"$f":"IF(AND($AK126=\"FWP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$Q126,BslnAllctnCrrnt!$A$1<$R126),SUM($L126-$HO126),IF(AND($AK126=\"FWP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM($L126-$HO126),IF(AND($AK126=\"FWP2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM($L126-$HO126),IF(AND($AK126=\"FWP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM($L126-$HO126),IF(AND($AK126=\"FWP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$W126,BslnAllctnCrrnt!$A$1<$X126),SUM($L126-$HO126),IF(AND($AK126=\"SSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$Q126,BslnAllctnCrrnt!$A$1<$R126),SUM($L126-$HO126),IF(AND($AK126=\"SSP1P2\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM($L126-$HO126),0)))))))","v":0},{"$f":"IF(AND($AK126=\"FWP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),0,IF(AND($AK126=\"FWP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$W126,BslnAllctnCrrnt!$A$1<$X126),SUM(BslnAllctnCrrnt!$A$1-$W126),IF(AND($AK126=\"FWP3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$W126,BslnAllctnCrrnt!$A$1<$X126),SUM(BslnAllctnCrrnt!$A$1-$W126),IF(AND($AK126=\"SSP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),0,IF(AND($AK126=\"SSP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$W126,BslnAllctnCrrnt!$A$1<$X126),SUM(BslnAllctnCrrnt!$A$1-$W126),0)))))","v":0},{"$f":"IF(AND($AK126=\"FWP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM($N126-$HQ126),IF(AND($AK126=\"FWP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$W126,BslnAllctnCrrnt!$A$1<$X126),SUM($N126-$HQ126),IF(AND($AK126=\"FWP3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$W126,BslnAllctnCrrnt!$A$1<$X126),SUM($N126-$HQ126),IF(AND($AK126=\"SSP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$T126,BslnAllctnCrrnt!$A$1<$U126),SUM($N126-$HQ126),IF(AND($AK126=\"SSP2P3\",$HF126=TRUE,BslnAllctnCrrnt!$A$1>=$W126,BslnAllctnCrrnt!$A$1<$X126),SUM($N126-$HQ126),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[128,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G129),0,IF($F129<=$G129,SUM($G129-$F129),IF($F129>$G129,SUM((Account!$L$2-Usage!$F129)+Usage!$G129+1))))","v":0},{"$f":"IF($Q129=0,0,IF($R129=0,0,IF(AND($Q129<FctrChngDts!$A$2,$R129>=FctrChngDts!$A$2),SUM($R129-FctrChngDts!$A$2+1),IF(AND($Q129>=FctrChngDts!$A$2,$R129>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q129),IF(AND($Q129>=FctrChngDts!$A$2,$R129<FctrChngDts!$B$2),SUM($R129-$Q129+1),0)))))","v":0},{"$f":"IF($Q129=0,0,IF($R129=0,0,IF(AND($Q129<FctrChngDts!$A$2,$R129>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q129),IF(AND($Q129<FctrChngDts!$A$2,$R129<FctrChngDts!$A$2),SUM($R129-$Q129+1),IF(AND($Q129>FctrChngDts!$A$2,$R129>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R129+1),0)))))","v":0},{"$f":"IF($T129=0,0,IF($U129=0,0,IF(AND($T129<FctrChngDts!$A$2,$U129>=FctrChngDts!$A$2),SUM($U129-FctrChngDts!$A$2+1),IF(AND($T129>=FctrChngDts!$A$2,$U129<FctrChngDts!$B$2),SUM($U129-$T129+1),IF(AND($T129>=FctrChngDts!$A$2,$U129>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T129)<0),0,IF(AND($T129>=FctrChngDts!$A$2,$U129>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T129),0))))))","v":0},{"$f":"IF($T129=0,0,IF($U129=0,0,IF(AND($T129<FctrChngDts!$A$2,$U129>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T129),IF(AND($T129>=FctrChngDts!$B$2,$U129>=FctrChngDts!$B$2),SUM($U129-$T129+1),IF(AND($T129<FctrChngDts!$A$2,$U129<FctrChngDts!$A$2),SUM($U129-$T129+1),IF(AND($T129>=FctrChngDts!$A$2,$U129>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U129+1),0))))))","v":0},{"$f":"IF($W129=0,0,IF($X129=0,0,IF(AND($W129>=FctrChngDts!$A$2,$X129>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W129)<0),0,IF(AND($W129>=FctrChngDts!$A$2,$X129>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W129),IF(AND($W129>=FctrChngDts!$A$2,$X129<FctrChngDts!$B$2),SUM($X129-$W129+1),IF(AND($W129<FctrChngDts!$A$2,$X129>=FctrChngDts!$A$2),SUM($X129-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W129=0,0,IF($X129=0,0,IF(AND($W129<FctrChngDts!$A$2,$X129<FctrChngDts!$A$2),SUM($X129-$W129+1),IF(AND($W129>=FctrChngDts!$A$2,$X129>=FctrChngDts!$B$2,SUM($X129-FctrChngDts!$B$2+1)<=$Y129),SUM($X129-FctrChngDts!$B$2+1),IF(AND($W129>=FctrChngDts!$A$2,$X129>=FctrChngDts!$B$2),SUM($X129-$W129+1),IF(AND($W129<FctrChngDts!$A$2,$X129>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W129),0))))))","v":0},{"$f":"IF(AND($D129>=FctrChngDts!$C$2,$E129<FctrChngDts!$E$2),\"1\",IF(AND($D129>=FctrChngDts!$E$2,$E129<FctrChngDts!$G$2),\"2\",IF(AND($D129>=FctrChngDts!$G$2,$E129<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D129>=FctrChngDts!$D$2,,IF(AND($D129>=FctrChngDts!$C$2,$D129<=FctrChngDts!$D$2),$D129,IF(AND($D129>=FctrChngDts!$C$2,$D129>=FctrChngDts!$D$2,$E129>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D129>FctrChngDts!$D$2,,IF($D129=FctrChngDts!$D$2,$D129,IF(AND($D129>=FctrChngDts!$C$2,$E129<FctrChngDts!$D$2),$E129,IF(AND($D129>=FctrChngDts!$C$2,$E129>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D129>=FctrChngDts!$D$2,$E129>=FctrChngDts!$D$2,$E129>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E129<FctrChngDts!$D$2,$E129<=FctrChngDts!$D$2),$E129,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D129<FctrChngDts!$E$2,$E129<FctrChngDts!$E$2),,IF($D129>FctrChngDts!$F$2,,IF(AND($D129>=FctrChngDts!$E$2,$D129<=FctrChngDts!$F$2),$D129,IF(AND($D129>=FctrChngDts!$E$2,$D129>=FctrChngDts!$F$2,$E129>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D129>FctrChngDts!$F$2,,IF($E129=FctrChngDts!$F$2,$E129,IF(AND($D129<FctrChngDts!$E$2,$E129<=FctrChngDts!$F$2),$E129,IF(AND($D129>=FctrChngDts!$E$2,$E129<FctrChngDts!$F$2),$E129,IF(AND($D129>=FctrChngDts!$E$2,$E129>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D129>=FctrChngDts!$F$2,$E129>=FctrChngDts!$F$2,$E129>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D129<FctrChngDts!$G$2,$E129<FctrChngDts!$G$2),,IF($D129>FctrChngDts!$H$2,,IF(AND($D129>=FctrChngDts!$G$2,$D129<=FctrChngDts!$H$2),$D129,IF(AND($D129>=FctrChngDts!$G$2,$D129>=FctrChngDts!$H$2,$E129>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D129>FctrChngDts!$H$2,,IF($E129=FctrChngDts!$H$2,$E129,IF(AND($D129<FctrChngDts!$G$2,$E129<=FctrChngDts!$H$2),$E129,IF(AND($D129>=FctrChngDts!$G$2,$E129<FctrChngDts!$H$2),$E129,IF(AND($D129>=FctrChngDts!$G$2,$E129>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D129>=FctrChngDts!$H$2,$E129>=FctrChngDts!$H$2,$E129>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A129,Tenant!$A129:$J428,6,FALSE)","v":0},{"$f":"VLOOKUP($A129,Tenant!$A129:$J428,7,FALSE)","v":0},{"$f":"VLOOKUP($A129,Tenant!$A129:$J428,10,FALSE)","v":0},0,{"$f":"IF(AND($AK129=\"FSP2\",$AJ129=FALSE,$HF129=FALSE),SUM($K129*FctrChngDts!$C$9),IF(AND($AK129=\"FSP2\",$AJ129=TRUE,$HF129=FALSE),SUM($K129*FctrChngDts!$C$10),IF(AND($AK129=\"FSP2P3\",$AJ129=FALSE,$HF129=FALSE),SUM(SUM($K129,$M129)*FctrChngDts!$C$9),IF(AND($AK129=\"FSP2P3\",$AJ129=TRUE,$HF129=FALSE),SUM(SUM($K129,$M129)*FctrChngDts!$C$10),IF(AND($AK129=\"FSP3\",$AJ129=FALSE,$HF129=FALSE),SUM($M129*FctrChngDts!$C$9),IF(AND($AK129=\"FSP3\",$AJ129=TRUE,$HF129=FALSE),SUM($M129*FctrChngDts!$C$10),IF(AND($AK129=\"FSP1\",$AJ129=FALSE,$HF129=FALSE),SUM($I129*FctrChngDts!$C$9),IF(AND($AK129=\"FSP1\",$AJ129=TRUE,$HF129=FALSE),SUM($I129*FctrChngDts!$C$10),IF(AND($AK129=\"FSP1P2\",$AJ129=FALSE,$HF129=FALSE),SUM(SUM($I129,$K129)*FctrChngDts!$C$9),IF(AND($AK129=\"FSP1P2\",$AJ129=TRUE,$HF129=FALSE),SUM(SUM($I129,$K129)*FctrChngDts!$C$10),IF(AND($Z129=\"Summer\",$AK129=\"SSP2P3\",$AJ129=FALSE,$HF129=FALSE),SUM(SUM(SUM(SUM($K129,$M129)*FctrChngDts!$C$9),SUM(SUM($L129,$N129)*FctrChngDts!$C$11))*$AF129),IF(AND($Z129=\"Summer\",$AK129=\"SSP2P3\",$AJ129=TRUE,$HF129=FALSE),SUM(SUM(SUM(SUM($K129,$M129)*FctrChngDts!$C$10),SUM(SUM($L129,$N129)*FctrChngDts!$C$12))*$AF129),IF(AND($Z129=\"Winter\",$AK129=\"SSP2P3\",$AJ129=FALSE,$HF129=FALSE),SUM(SUM(SUM(SUM($K129,$M129)*FctrChngDts!$C$9),SUM(SUM($L129,$N129)*FctrChngDts!$C$11))-$AO129),IF(AND($Z129=\"Winter\",$AK129=\"SSP2P3\",$AJ129=TRUE,$HF129=FALSE),SUM(SUM(SUM(SUM($K129,$M129)*FctrChngDts!$C$10),SUM(SUM($L129,$N129)*FctrChngDts!$C$12))-$AO129),IF(AND($Z129=\"Summer\",$AK129=\"SSP1P2\",$AJ129=FALSE,$HF129=FALSE),SUM(SUM(SUM(SUM($I129,$K129)*FctrChngDts!$C$9),SUM(SUM($J129,$L129)*FctrChngDts!$C$11))*$AF129),IF(AND($Z129=\"Summer\",$AK129=\"SSP1P2\",$AJ129=TRUE,$HF129=FALSE),SUM(SUM(SUM(SUM($I129,$K129)*FctrChngDts!$C$10),SUM(SUM($J129,$L129)*FctrChngDts!$C$12))*$AF129),IF(AND($Z129=\"Winter\",$AK129=\"SSP1P2\",$AJ129=FALSE,$HF129=FALSE),SUM(SUM(SUM(SUM($I129,$K129)*FctrChngDts!$C$9),SUM(SUM($J129,$L129)*FctrChngDts!$C$11))-$AO129),IF(AND($Z129=\"Winter\",$AK129=\"SSP1P2\",$AJ129=TRUE,$HF129=FALSE),SUM(SUM(SUM(SUM($I129,$K129)*FctrChngDts!$C$10),SUM(SUM($J129,$L129)*FctrChngDts!$C$12))-$AO129),IF(AND($AK129=\"FSP2\",$AJ129=FALSE,$HF129=TRUE),SUM(SUM($HI129*FctrChngDts!$B$9),SUM($HJ129*FctrChngDts!$C$9)),IF(AND($AK129=\"FSP2\",$AJ129=TRUE,$HF129=TRUE),SUM(SUM($HI129*FctrChngDts!$B$10),SUM($HJ129*FctrChngDts!$C$10)),IF(AND($AK129=\"FSP2P3\",$AJ129=FALSE,$HF129=TRUE),SUM(SUM(SUM($HI129,$HK129)*FctrChngDts!$B$9),SUM(SUM($HJ129,$HL129)*FctrChngDts!$C$9)),IF(AND($AK129=\"FSP2P3\",$AJ129=TRUE,$HF129=TRUE),SUM(SUM(SUM($HI129,$HK129)*FctrChngDts!$B$10),SUM(SUM($HJ129,$HL129)*FctrChngDts!$C$10)),IF(AND($AK129=\"FSP3\",$AJ129=FALSE,$HF129=TRUE),SUM(SUM($HK129*FctrChngDts!$B$9),SUM($HL129*FctrChngDts!$C$9)),IF(AND($AK129=\"FSP3\",$AJ129=TRUE,$HF129=TRUE),SUM(SUM($HK129*FctrChngDts!$B$10),SUM($HL129*FctrChngDts!$C$10)),IF(AND($AK129=\"FSP1\",$AJ129=FALSE,$HF129=TRUE),SUM(SUM($HG129*FctrChngDts!$B$9),SUM($HH129*FctrChngDts!$C$9)),IF(AND($AK129=\"FSP1\",$AJ129=TRUE,$HF129=TRUE),SUM(SUM($HG129*FctrChngDts!$B$10),SUM($HH129*FctrChngDts!$C$10)),IF(AND($AK129=\"FSP1P2\",$AJ129=FALSE,$HF129=TRUE),SUM(SUM(SUM($HG129,$HI129)*FctrChngDts!$B$9),SUM(SUM($HH129,$HJ129)*FctrChngDts!$C$9)),IF(AND($AK129=\"FSP1P2\",$AJ129=TRUE,$HF129=TRUE),SUM(SUM(SUM($HG129,$HI129)*FctrChngDts!$B$10),SUM(SUM($HG129,$HI129)*FctrChngDts!$C$10)),IF(AND($Z129=\"Summer\",$AK129=\"SSP2P3\",$AJ129=FALSE,$HF129=TRUE),SUM(SUM(SUM(SUM($HI129,$HK129)*FctrChngDts!$B$9),SUM(SUM($HJ129,$HL129)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO129,$HQ129)*FctrChngDts!$B$11),SUM(SUM($HP129,$HR129)*FctrChngDts!$C$11))*$AF129),IF(AND($Z129=\"Summer\",$AK129=\"SSP2P3\",$AJ129=TRUE,$HF129=TRUE),SUM(SUM(SUM(SUM($HI129,$HK129)*FctrChngDts!$B$10),SUM(SUM($HJ129,$HL129)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO129,$HQ129)*FctrChngDts!$B$12),SUM(SUM($HP129,$HR129)*FctrChngDts!$C$12))*$AF129),IF(AND($Z129=\"Winter\",$AK129=\"SSP2P3\",$AJ129=FALSE,$HF129=TRUE),SUM(SUM(SUM(SUM($HI129,$HK129)*FctrChngDts!$B$9),SUM(SUM($HJ129,$HL129)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO129,$HQ129)*FctrChngDts!$B$11),SUM(SUM($HP129,$HR129)*FctrChngDts!$C$11))-$AO129),IF(AND($Z129=\"Winter\",$AK129=\"SSP2P3\",$AJ129=TRUE,$HF129=TRUE),SUM(SUM(SUM(SUM($HI129,$HK129)*FctrChngDts!$B$10),SUM(SUM($HO129,$HQ129)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO129,$HQ129)*FctrChngDts!$B$12),SUM(SUM($HP129,$HR129)*FctrChngDts!$C$12))-$AO129),IF(AND($Z129=\"Summer\",$AK129=\"SSP1P2\",$AJ129=FALSE,$HF129=TRUE),SUM(SUM(SUM(SUM($HG129,$HI129)*FctrChngDts!$B$9),SUM(SUM($HH129,$HJ129)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM129,$HO129)*FctrChngDts!$B$11),SUM(SUM($HN129,$HP129)*FctrChngDts!$C$11))*$AF129),IF(AND($Z129=\"Summer\",$AK129=\"SSP1P2\",$AJ129=TRUE,$HF129=TRUE),SUM(SUM(SUM(SUM($HG129,$HI129)*FctrChngDts!$B$10),SUM(SUM($HH129,$HJ129)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM129,$HO129)*FctrChngDts!$B$12),SUM(SUM($HN129,$HP129)*FctrChngDts!$C$12))*$AF129),IF(AND($Z129=\"Winter\",$AK129=\"SSP1P2\",$AJ129=FALSE,$HF129=TRUE),SUM(SUM(SUM(SUM($HG129,$HI129)*FctrChngDts!$B$9),SUM(SUM($HH129,$HJ129)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM129,$HO129)*FctrChngDts!$B$11),SUM(SUM($HN129,$HP129)*FctrChngDts!$C$11))-$AO129),IF(AND($Z129=\"Winter\",$AK129=\"SSP1P2\",$AJ129=TRUE,$HF129=TRUE),SUM(SUM(SUM(SUM($HG129,$HI129)*FctrChngDts!$B$10),SUM(SUM($HH129,$HJ129)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM129,$HO129)*FctrChngDts!$B$12),SUM(SUM($HN129,$HP129)*FctrChngDts!$C$12))-$AO129),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK129=\"FWP1\",$AJ129=FALSE,$HF129=FALSE),SUM($J129*FctrChngDts!$C$11),IF(AND($AK129=\"FWP1\",$AJ129=TRUE,$HF129=FALSE),SUM($J129*FctrChngDts!$C$12),IF(AND($AK129=\"FWP1P2\",$AJ129=FALSE,$HF129=FALSE),SUM(SUM($J129,$L129)*FctrChngDts!$C$11),IF(AND($AK129=\"FWP1P2\",$AJ129=TRUE,$HF129=FALSE),SUM(SUM($J129,$L129)*FctrChngDts!$C$12),IF(AND($AK129=\"FWP2\",$AJ129=FALSE,$HF129=FALSE),SUM($L129*FctrChngDts!$C$11),IF(AND($AK129=\"FWP2\",$AJ129=TRUE,$HF129=FALSE),SUM($L129*FctrChngDts!$C$12),IF(AND($AK129=\"FWP2P3\",$AJ129=FALSE,$HF129=FALSE),SUM(SUM($L129,$N129)*FctrChngDts!$C$11),IF(AND($AK129=\"FWP2P3\",$AJ129=TRUE,$HF129=FALSE),SUM(SUM($L129,$N129)*FctrChngDts!$C$12),IF(AND($AK129=\"FWP3\",$AJ129=FALSE,$HF129=FALSE),SUM($N129*FctrChngDts!$C$11),IF(AND($AK129=\"FWP3\",$AJ129=TRUE,$HF129=FALSE),SUM($N129*FctrChngDts!$C$12),IF(AND($Z129=\"Winter\",$AK129=\"SSP1P2\",$AJ129=FALSE,$HF129=FALSE),SUM(SUM(SUM($I129,$K129)*FctrChngDts!$C$9),SUM(SUM($J129,$L129)*FctrChngDts!$C$11))*$AG129,IF(AND($Z129=\"Winter\",$AK129=\"SSP1P2\",$AJ129=TRUE,$HF129=FALSE),SUM(SUM(SUM($I129,$K129)*FctrChngDts!$B$10),SUM(SUM($J129,$L129)*FctrChngDts!$B$12))*$AG129,IF(AND($Z129=\"Summer\",$AK129=\"SSP1P2\",$AJ129=FALSE,$HF129=FALSE),SUM(SUM(SUM($I129,$K129)*FctrChngDts!$B$9),SUM(SUM($J129,$L129)*FctrChngDts!$B$11))-$AJ129,IF(AND($Z129=\"Summer\",$AK129=\"SSP1P2\",$AJ129=TRUE,$HF129=FALSE),SUM(SUM(SUM($I129,$K129)*FctrChngDts!$C$10),SUM(SUM($J129,$L129)*FctrChngDts!$C$12))-$AJ129,IF(AND($Z129=\"Winter\",$AK129=\"SSP2P3\",$AJ129=FALSE,$HF129=FALSE),SUM(SUM(SUM($K129,$M129)*FctrChngDts!$C$9),SUM(SUM($L129,$N129)*FctrChngDts!$C$11))*$AG129,IF(AND($Z129=\"Winter\",$AK129=\"SSP2P3\",$AJ129=TRUE,$HF129=FALSE),SUM(SUM(SUM($K129,$M129)*FctrChngDts!$C$10),SUM(SUM($L129,$N129)*FctrChngDts!$C$12))*$AG129,IF(AND($Z129=\"Summer\",$AK129=\"SSP2P3\",$AJ129=FALSE,$HF129=FALSE),SUM(SUM(SUM($K129,$M129)*FctrChngDts!$C$9),SUM(SUM($L129,$N129)*FctrChngDts!$C$11))-$AJ129,IF(AND($Z129=\"Summer\",$AK129=\"SSP2P3\",$AJ129=TRUE,$HF129=FALSE),SUM(SUM(SUM($K129,$M129)*FctrChngDts!$C$10),SUM(SUM($L129,$N129)*FctrChngDts!$C$12))-$AJ129,IF(AND($AK129=\"FWP1\",$AJ129=FALSE,$HF129=TRUE),SUM(SUM($HM129*FctrChngDts!$B$11),SUM($HN129*FctrChngDts!$C$11)),IF(AND($AK129=\"FWP1\",$AJ129=TRUE,$HF129=TRUE),SUM(SUM($HM129*FctrChngDts!$B$12),SUM($HN129*FctrChngDts!$C$12)),IF(AND($AK129=\"FWP1P2\",$AJ129=FALSE,$HF129=TRUE),SUM(SUM(SUM($HM129,$HO129)*FctrChngDts!$B$11),SUM(SUM($HN129,$HP129)*FctrChngDts!$C$11)),IF(AND($AK129=\"FWP1P2\",$AJ129=TRUE,$HF129=TRUE),SUM(SUM(SUM($HM129,$KP129)*FctrChngDts!$C$12),SUM(SUM($HN129,$HP129)*FctrChngDts!$C$12)),IF(AND($AK129=\"FWP2\",$AJ129=FALSE,$HF129=TRUE),SUM(SUM($HO129*FctrChngDts!$B$11),SUM($HO129*FctrChngDts!$C$11)),IF(AND($AK129=\"FWP2\",$AJ129=TRUE,$HF129=TRUE),SUM(SUM($HO129*FctrChngDts!$B$12),SUM($HO129*FctrChngDts!$C$12)),IF(AND($AK129=\"FWP2P3\",$AJ129=FALSE,$HF129=TRUE),SUM(SUM(SUM($HO129,$HQ129)*FctrChngDts!$C$11),SUM(SUM($HP129,$HR129)*FctrChngDts!$C$11)),IF(AND($AK129=\"FWP2P3\",$AJ129=TRUE,$HF129=TRUE),SUM(SUM(SUM($HO129,$HQ129)*FctrChngDts!$C$12),SUM(SUM($HP129,$HR129)*FctrChngDts!$C$12)),IF(AND($AK129=\"FWP3\",$AJ129=FALSE,$HF129=TRUE),SUM(SUM($HQ129*FctrChngDts!$B$11),SUM($HR129*FctrChngDts!$C$11)),IF(AND($AK129=\"FWP3\",$AJ129=TRUE,$HF129=TRUE),SUM(SUM($HQ129*FctrChngDts!$B$12),SUM($HR129*FctrChngDts!$C$12)),IF(AND($Z129=\"Winter\",$AK129=\"SSP1P2\",$AJ129=FALSE,$HF129=TRUE),SUM(SUM(SUM(SUM($HG129,$HI129)*FctrChngDts!$B$9),SUM(SUM($HH129,$HJ129)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM129,$HO129)*FctrChngDts!$B$11),SUM(SUM($HN129,$HP129)*FctrChngDts!$C$11))*$AG129),IF(AND($Z129=\"Winter\",$AK129=\"SSP1P2\",$AJ129=TRUE,$HF129=TRUE),SUM(SUM(SUM(SUM($HG129,$HI129)*FctrChngDts!$B$10), SUM(SUM($HH129,$HJ129)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM129,$HO129)*FctrChngDts!$B$12),SUM(SUM($HN129,$HP129)*FctrChngDts!$C$12))*$AG129),IF(AND($Z129=\"Summer\",$AK129=\"SSP1P2\",$AJ129=FALSE,$HF129=TRUE),SUM(SUM(SUM(SUM($HG129,$HI129)*FctrChngDts!$B$9),SUM(SUM($HH129,$HJ129)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM129,$HO129)*FctrChngDts!$B$11),SUM(SUM($HN129,$HP129)*FctrChngDts!$C$11))-$AJ129),IF(AND($Z129=\"Summer\",$AK129=\"SSP1P2\",$AJ129=TRUE,$HF129=TRUE),SUM(SUM(SUM(SUM($HG129,$HI129)*FctrChngDts!$B$10),SUM(SUM($HH129,$HJ129)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM129,$HO129)*FctrChngDts!$B$12),SUM(SUM($HN129,$HP129)*FctrChngDts!$C$12))-$AJ129),IF(AND($Z129=\"Winter\",$AK129=\"SSP2P3\",$AJ129=FALSE,$HF129=TRUE),SUM(SUM(SUM(SUM($HI129,$HK129)*FctrChngDts!$B$9),SUM(SUM($HJ129,$HL129)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO129,$HQ129)*FctrChngDts!$B$11),SUM(SUM($HP129,$HR129)*FctrChngDts!$C$11))*$AG129),IF(AND($Z129=\"Winter\",$AK129=\"SSP2P3\",$AJ129=TRUE,$HF129=TRUE),SUM(SUM(SUM(SUM($HI129,$HK129)*FctrChngDts!$B$10), SUM(SUM($HJ129,$HL129)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO129,$HQ129)*FctrChngDts!$B$12),SUM(SUM($HP129,$HR129)*FctrChngDts!$C$12))*$AG129),IF(AND($Z129=\"Summer\",$AK129=\"SSP2P3\",$AJ129=FALSE,$HF129=TRUE),SUM(SUM(SUM(SUM($HI129,$HK129)*FctrChngDts!$B$9),SUM(SUM($HJ129,$HL129)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO129,$HQ129)*FctrChngDts!$B$11),SUM(SUM($HP129,$HR129)*FctrChngDts!$C$11))-$AJ129),IF(AND($Z129=\"Summer\",$AK129=\"SSP2P3\",$AJ129=TRUE,$HF129=TRUE),SUM(SUM(SUM(SUM($HI129,$HK129)*FctrChngDts!$B$10), SUM(SUM($HJ129,$HL129)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO129,$HQ129)*FctrChngDts!$B$12),SUM(SUM($HP129,$HR129)*FctrChngDts!$C$12))-$AJ129),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK129=\"FSP1\",$AH129=TRUE,SUM(SUM(SUM($AI129*FctrChngDts!$B$13)*I129),$AR129)>$AD129),$AD129,IF(AND($AK129=\"FSP1\",$AH129=TRUE,SUM(SUM(SUM($AI129*FctrChngDts!$B$13)*$I129),$AR129)<=$AD129),SUM(SUM(SUM($AI129*FctrChngDts!$B$13)*$I129),$AR129),IF(AND($Z129=\"Summer\",$AK129=\"SSP1\",$AH129=TRUE,SUM(SUM(SUM(SUM($I129,$J129)*SUM($AI129*FctrChngDts!$B$13))*$AF129),$AR129)>$AD129),$AD129,IF(AND($Z129=\"Summer\",$AK129=\"SSP1\",$AH129=TRUE,SUM(SUM(SUM(SUM($I129,$J129)*SUM($AI129*FctrChngDts!$B$13))*$AF129),$AR129)<=$AD129),SUM(SUM(SUM(SUM($I129,$J129)*SUM($AI129*FctrChngDts!$B$13))*$AF129),$AR129),IF(AND($Z129=\"Winter\",$AK129=\"SSP1\",$AH129=TRUE,SUM(SUM(SUM(SUM($I129,$J129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AU129:$AW129)),$AR129)>$AD129),$AD129,IF(AND($Z129=\"Winter\",$AK129=\"SSP1\",$AH129=TRUE,SUM(SUM(SUM(SUM($I129,$J129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AU129:$AW129)),$AR129)<=$AD129),SUM(SUM(SUM(SUM($I129,$J129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AU129:$AW129)),$AR129),IF(AND($AK129=\"FSP1P2\",$AH129=TRUE,SUM(SUM(SUM(SUM($I129,$K129)*SUM($AI129*FctrChngDts!$B$13))*$AF129),$AR129)>$AD129),$AD129,IF(AND($AK129=\"FSP1P2\",$AH129=TRUE,SUM(SUM(SUM(SUM($I129,$K129)*SUM($AI129*FctrChngDts!$B$13))*$AF129),$AR129)<=$AD129),SUM(SUM(SUM(SUM($I129,$K129)*SUM($AI129*FctrChngDts!$B$13))*$AF129),$AR129),IF(AND($Z129=\"Summer\",$AK129=\"SSP1P2\",$AH129=TRUE,SUM(SUM(SUM(SUM($I129,$K129,$J129,$L129)*SUM($AI129*FctrChngDts!$B$13))*$AF129),$AR129)>$AD129),$AD129,IF(AND($Z129=\"Summer\",$AK129=\"SSP1P2\",$AH129=TRUE,SUM(SUM(SUM(SUM($I129,$K129,$J129,$L129)*SUM($AI129*FctrChngDts!$B$13))*$AF129),$AR129)<=$AD129),SUM(SUM(SUM(SUM($I129,$K129,$J129,$L129)*SUM($AI129*FctrChngDts!$B$13))*$AF129),$AR129),IF(AND($Z129=\"Winter\",$AK129=\"SSP1P2\",$AH129=TRUE,SUM(SUM(SUM(SUM($I129,$K129,$J129,$L129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AU129:$AW129)),$AR129)>$AD129),$AD129,IF(AND($Z129=\"Winter\",$AK129=\"SSP1P2\",$AH129=TRUE,SUM(SUM(SUM(SUM($I129,$K129,$J129,$L129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AU129:$AW129)),$AR129)<=$AD129),MIN($AD129,SUM($AL129,SUM(SUM(SUM(SUM($I129,$K129,$J129,$L129)*SUM($AI129*FctrChngDts!$B$13))*$AF129)))),IF(AND($AK129=\"FSP2\",$AH129=TRUE,SUM(SUM(SUM($AI129*FctrChngDts!$B$13)*$K129),$AR129)>$AD129),$AD129,IF(AND($AK129=\"FSP2\",$AH129=TRUE,SUM(SUM(SUM($AI129*FctrChngDts!$B$13)*$K129),$AR129)<=$AD129),SUM(SUM(SUM($AI129*FctrChngDts!$B$13)*$K129),$AR129),IF(AND($Z129=\"Summer\",$AK129=\"SSP2\",$AH129=TRUE,SUM(SUM(SUM(SUM($K129,$L129)*SUM($AI129*FctrChngDts!$B$13))*$AF129),$AR129)>$AD129),$AD129,IF(AND($Z129=\"Summer\",$AK129=\"SSP2\",$AH129=TRUE,SUM(SUM(SUM(SUM($K129,$L129)*SUM($AI129*FctrChngDts!$B$13))*$AF129),$AR129)<=$AD129),SUM(SUM(SUM(SUM($K129,$L129)*SUM($AI129*FctrChngDts!$B$13))*$AF129),$AR129),IF(AND($Z129=\"Winter\",$AK129=\"SSP2\",$AH129=TRUE,SUM(SUM(SUM(SUM($K129,$L129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AU129:$AW129)),$AR129)>$AD129),$AD129,IF(AND($Z129=\"Winter\",$AK129=\"SSP2\",$AH129=TRUE,SUM(SUM(SUM(SUM($K129,$L129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AU129:$AW129)),$AR129)<=$AD129),SUM(SUM(SUM(SUM($K129,$L129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AU129:$AW129)),$AR129),IF(AND($AK129=\"FSP2P3\",$AH129=TRUE,SUM(SUM(SUM(SUM($K129,$M129)*SUM($AI129*FctrChngDts!$B$13))*$AF129),$AR129)>$AD129),$AD129,IF(AND($AK129=\"FSP2P3\",$AH129=TRUE,SUM(SUM(SUM(SUM($K129,$M129)*SUM($AI129*FctrChngDts!$B$13))*$AF129),$AR129)<=$AD129),SUM(SUM(SUM(SUM($K129,$M129)*SUM($AI129*FctrChngDts!$B$13))*$AF129),$AR129),IF(AND($Z129=\"Summer\",$AK129=\"SSP2P3\",$AH129=TRUE,SUM(SUM(SUM(SUM($K129,$L129,$M129,$N129)*SUM($AI129*FctrChngDts!$B$13))*$AF129),$AR129)>$AD129),$AD129,IF(AND($Z129=\"Summer\",$AK129=\"SSP2P3\",$AH129=TRUE,SUM(SUM(SUM(SUM($K129,$L129,$M129,$N129)*SUM($AI129*FctrChngDts!$B$13))*$AF129),$AR129)<=$AD129),SUM(SUM(SUM(SUM($K129,$L129,$M129,$N129)*SUM($AI129*FctrChngDts!$B$13))*$AF129),$AR129),IF(AND($Z129=\"Winter\",$AK129=\"SSP2P3\",$AH129=TRUE,SUM(SUM(SUM(SUM($K129,$L129,$M129,$N129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AU129:$AW129)),$AR129)>$AD129),$AD129,IF(AND($Z129=\"Winter\",$AK129=\"SSP2P3\",$AH129=TRUE,SUM(SUM(SUM(SUM($K129,$L129,$M129,$N129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AU129:$AW129)),$AR129)<=$AD129),SUM(SUM(SUM(SUM($K129,$L129,$M129,$N129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AU129:$AW129)),$AR129),IF(AND($AK129=\"FSP3\",$AH129=TRUE,SUM(SUM(SUM($AI129*FctrChngDts!$B$13)*$M129),$AR129)>$AD129),$AD129,IF(AND($AK129=\"FSP3\",$AH129=TRUE,SUM(SUM(SUM($AI129*FctrChngDts!$B$13)*$M129),$AR129)<=$AD129),SUM(SUM(SUM($AI129*FctrChngDts!$B$13)*$M129),$AR129),IF(AND($Z129=\"Summer\",$AK129=\"SSP3\",$AH129=TRUE,SUM(SUM(SUM(SUM($M129,$N129)*SUM($AI129*FctrChngDts!$B$13))*$AF129),$AR129)>$AD129),$AD129,IF(AND($Z129=\"Summer\",$AK129=\"SSP3\",$AH129=TRUE,SUM(SUM(SUM(SUM($M129,$N129)*SUM($AI129*FctrChngDts!$B$13))*$AF129),$AR129)<=$AD129),SUM(SUM(SUM(SUM($M129,$N129)*SUM($AI129*FctrChngDts!$B$13))*$AF129),$AR129),IF(AND($Z129=\"Winter\",$AK129=\"SSP3\",$AH129=TRUE,SUM(SUM(SUM(SUM($M129,$N129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AU129:$AW129)),$AR129)>$AD129),$AD129,IF(AND($Z129=\"Winter\",$AK129=\"SSP3\",$AH129=TRUE,SUM(SUM(SUM(SUM($M129,$N129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AU129:$AW129)),$AR129)<=$AD129),SUM(SUM(SUM(SUM($M129,$N129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AU129:$AW129)),$AR129),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK129=\"FWP1\",$AH129=TRUE,SUM(SUM(SUM($AI129*FctrChngDts!$B$13)*$J129),$AU129)>$AE129),$AE129,IF(AND($AK129=\"FWP1\",$AH129=TRUE,SUM(SUM(SUM($AI129*FctrChngDts!$B$13)*$J129),$AU129)<=$AE129),SUM(SUM(SUM($AI129*FctrChngDts!$B$13)*$J129),$AU129),IF(AND($Z129=\"Winter\",$AK129=\"SSP1\",$AH129=TRUE,SUM(SUM(SUM(SUM($I129,$J129)*SUM($AI129*FctrChngDts!$B$13))*$AG129),$AU129)>$AE129),$AE129,IF(AND($Z129=\"Winter\",$AK129=\"SSP1\",$AH129=TRUE,SUM(SUM(SUM(SUM($I129,$J129)*SUM($AI129*FctrChngDts!$B$13))*$AG129),$AU129)<=$AE129),SUM(SUM(SUM(SUM($I129,$J129)*SUM($AI129*FctrChngDts!$B$13))*$AG129),$AU129),IF(AND($Z129=\"Summer\",$AK129=\"SSP1\",$AH129=TRUE,SUM(SUM(SUM(SUM($I129,$J129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AR129:$AT129)),$AU129)>$AE129),$AE129,IF(AND($Z129=\"Summer\",$AK129=\"SSP1\",$AH129=TRUE,SUM(SUM(SUM(SUM($I129,$J129)*SUM($AI129*FctrChngDts!$B$13))- SUM($AR129:$AT129)),$AU129)<=$AE129),SUM(SUM(SUM(SUM($I129,$J129)*SUM($AI129*FctrChngDts!$B$13))- SUM($AR129:$AT129)),$AU129),IF(AND($AK129=\"FWP1P2\",$AH129=TRUE,SUM(SUM(SUM(SUM($J129,$L129)*SUM($AI129*FctrChngDts!$B$13))*$AG129),$AU129)>$AE129),$AE129,IF(AND($AK129=\"FWP1P2\",$AH129=TRUE,SUM(SUM(SUM(SUM($J129,$L129)*SUM($AI129*FctrChngDts!$B$13))*$AG129),$AU129)<=$AE129),SUM(SUM(SUM(SUM($J129,$L129)*SUM($AI129*FctrChngDts!$B$13))*$AG129),$AU129),IF(AND($Z129=\"Winter\",$AK129=\"SSP1P2\",$AH129=TRUE,SUM(SUM(SUM(SUM($I129,$K129,$J129,$L129)*SUM($AI129*FctrChngDts!$B$13))*$AG129),$AU129)>$AE129),$AE129,IF(AND($Z129=\"Winter\",$AK129=\"SSP1P2\",$AH129=TRUE,SUM(SUM(SUM(SUM($I129,$K129,$J129,$L129)*SUM($AI129*FctrChngDts!$B$13))*$AG129),$AU129)<=$AE129),SUM(SUM(SUM(SUM($I129,$K129,$J129,$L129)*SUM($AI129*FctrChngDts!$B$13))*$AG129),$AU129),IF(AND($Z129=\"Summer\",$AK129=\"SSP1P2\",$AH129=TRUE,SUM(SUM(SUM(SUM($I129,$K129,$J129,$L129)*SUM($AI129*FctrChngDts!$B$13))- SUM($AR129:$AT129)),$AU129)>$AE129),$AE129,IF(AND($Z129=\"Summer\",$AK129=\"SSP1P2\",$AH129=TRUE,SUM(SUM(SUM(SUM($I129,$K129,$J129,$L129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AR129:$AT129)),$AU129)<=$AE129),SUM(SUM(SUM(SUM($I129,$K129,$J129,$L129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AR129:$AT129)),$AU129),IF(AND($AK129=\"FWP2\",$AH129=TRUE,SUM(SUM(SUM($AI129*FctrChngDts!$B$13)*$L129),$AU129)>$AE129),$AE129,IF(AND($AK129=\"FWP2\",$AH129=TRUE,SUM(SUM(SUM($AI129*FctrChngDts!$B$13)*$L129),$AU129)<=$AE129),SUM(SUM(SUM($AI129*FctrChngDts!$B$13)*$L129),$AU129),IF(AND($Z129=\"Winter\",$AK129=\"SSP2\",$AH129=TRUE,SUM(SUM(SUM(SUM($K129,$L129)*SUM($AI129*FctrChngDts!$B$13))*$AG129),$AU129)>$AE129),$AE129,IF(AND($Z129=\"Winter\",$AK129=\"SSP2\",$AH129=TRUE,SUM(SUM(SUM(SUM($K129,$L129)*SUM($AI129*FctrChngDts!$B$13))*$AG129),$AU129)<=$AE129),SUM(SUM(SUM(SUM($K129,$L129)*SUM($AI129*FctrChngDts!$B$13))*$AG129),$AU129),IF(AND($Z129=\"Summer\",$AK129=\"SSP2\",$AH129=TRUE,SUM(SUM(SUM(SUM($K129,$L129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AR129:$AT129)),$AU129)>$AE129),$AE129,IF(AND($Z129=\"Summer\",$AK129=\"SSP2\",$AH129=TRUE,SUM(SUM(SUM(SUM($K129,$L129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AR129:$AT129)),$AU129)<=$AE129),SUM(SUM(SUM(SUM($K129,$L129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AR129:$AT129)),$AU129),IF(AND($AK129=\"FWP2P3\",$AH129=TRUE,SUM(SUM(SUM(SUM($L129,$N129)*SUM($AI129*FctrChngDts!$B$13))*$AG129),$AU129)>$AE129),$AE129,IF(AND($AK129=\"FWP2P3\",$AH129=TRUE,SUM(SUM(SUM(SUM($L129,$N129)*SUM($AI129*FctrChngDts!$B$13))*$AG129),$AU129)<=$AE129),SUM(SUM(SUM(SUM($L129,$N129)*SUM($AI129*FctrChngDts!$B$13))*$AG129),$AU129),IF(AND($Z129=\"Winter\",$AK129=\"SSP2P3\",$AH129=TRUE,SUM(SUM(SUM(SUM($K129,$L129,$M129,$N129)*SUM($AI129*FctrChngDts!$B$13))*$AG129),$AU129)>$AE129),$AE129,IF(AND($Z129=\"Winter\",$AK129=\"SSP2P3\",$AH129=TRUE,SUM(SUM(SUM(SUM($K129,$L129,$M129,$N129)*SUM($AI129*FctrChngDts!$B$13))*$AG129),$AU129)<=$AE129),SUM(SUM(SUM(SUM($K129,$L129,$M129,$N129)*SUM($AI129*FctrChngDts!$B$13))*$AG129),$AU129),IF(AND($Z129=\"Summer\",$AK129=\"SSP2P3\",$AH129=TRUE,SUM(SUM(SUM(SUM($K129,$L129,$M129,$N129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AR129:$AT129)),$AU129)>$AE129),$AE129,IF(AND($Z129=\"Summer\",$AK129=\"SSP2P3\",$AH129=TRUE,SUM(SUM(SUM(SUM($K129,$L129,$M129,$N129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AR129:$AT129)),$AU129)<=$AE129),SUM(SUM(SUM(SUM($K129,$L129,$M129,$N129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AR129:$AT129)),$AU129),IF(AND($AK129=\"FWP3\",$AH129=TRUE,SUM(SUM(SUM($AI129*FctrChngDts!$B$13)*$N129),$AU129)>$AE129),$AE129,IF(AND($AK129=\"FWP3\",$AH129=TRUE,SUM(SUM(SUM($AI129*FctrChngDts!$B$13)*$N129),$AU129)<=$AE129),SUM(SUM(SUM($AI129*FctrChngDts!$B$13)*$N129),$AU129),IF(AND($Z129=\"Winter\",$AK129=\"SSP3\",$AH129=TRUE,SUM(SUM(SUM(SUM($M129,$N129)*SUM($AI129*FctrChngDts!$B$13))*$AG129),$AU129)>$AE129),$AE129,IF(AND($Z129=\"Winter\",$AK129=\"SSP3\",$AH129=TRUE,SUM(SUM(SUM(SUM($M129,$N129)*SUM($AI129*FctrChngDts!$B$13))*$AG129),$AU129)<=$AE129),SUM(SUM(SUM(SUM($M129,$N129)*SUM($AI129*FctrChngDts!$B$13))*$AG129),$AU129),IF(AND($Z129=\"Summer\",$AK129=\"SSP3\",$AH129=TRUE,SUM(SUM(SUM(SUM($M129,$N129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AR129:$AT129)),$AU129)>$AE129),$AE129,IF(AND($Z129=\"Summer\",$AK129=\"SSP3\",$AH129=TRUE,SUM(SUM(SUM(SUM($M129,$N129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AR129:$AT129)),$AU129)<=$AE129),SUM(SUM(SUM(SUM($M129,$N129)*SUM($AI129*FctrChngDts!$B$13))-SUM($AR129:$AT129)),$AU129),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I129>0,$AH129=FALSE),SUM($AR129*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I129>0,$AH129=TRUE),SUM($AX129*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I129>0,$AH129=FALSE),SUM($AS129*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I129>0,$AH129=TRUE),SUM($AY129*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I129>0,$AH129=FALSE),SUM($AT129*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I129>0,$AH129=TRUE),SUM($AZ129*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J129>0,$AH129=FALSE),SUM($AU129*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J129>0,$AH129=TRUE),SUM($BA129*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J129>0,$AH129=FALSE),SUM($AV129*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J129>0,$AH129=TRUE),SUM($BB129*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J129>0,$AH129=FALSE),SUM($AW129*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J129>0,$AH129=TRUE),SUM($BC129*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K129>0,$AH129=FALSE),SUM($AR129*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K129>0,$AH129=TRUE),SUM($AX129*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K129>0,$AH129=FALSE),SUM($AS129*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K129>0,$AH129=TRUE),SUM($AY129*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K129>0,$AH129=FALSE),SUM($AT129*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K129>0,$AH129=TRUE),SUM($AZ129*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L129>0,$AH129=FALSE),SUM($AU129*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L129>0,$AH129=TRUE),SUM($BA129*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L129>0,$AH129=FALSE),SUM($AV129*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L129>0,$AH129=TRUE),SUM($BB129*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L129>0,$AH129=FALSE),SUM($AW129*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L129>0,$AH129=TRUE),SUM($BC129*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M129>0,$AH129=FALSE),SUM($AR129*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M129>0,$AH129=TRUE),SUM($AX129*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M129>0,$AH129=FALSE),SUM($AS129*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M129>0,$AH129=TRUE),SUM($AY129*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M129>0,$AH129=FALSE),SUM($AT129*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M129>0,$AH129=TRUE),SUM($AZ129*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N129>0,$AH129=FALSE),SUM($AU129*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N129>0,$AH129=TRUE),SUM($BA129*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N129>0,$AH129=FALSE),SUM($AV129*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N129>0,$AH129=TRUE),SUM($BB129*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N129>0,$AH129=FALSE),SUM($AW129*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N129>0,$AH129=TRUE),SUM($BC129*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I129=0,0,IF(AND($I129>0,$K129>0,$AH129=FALSE),SUM($AR129/$P129*$I129),IF(AND($I129>0,$K129=0,$AH129=FALSE),$AR129,IF(AND($I129>0,$K129>0,$AH129=TRUE),ROUND(MIN($HU129,SUM(SUM($I129,$K129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA129,SUM(SUM($I129,$K129)*(FctrChngDts!$B$13)*$AI129)*$IA129)),0),IF(AND($I129>0,$K129=0,$AH129=TRUE),$AX129))))),0)","v":0},{"$f":"ROUND(IF($I129=0,0,IF(AND($I129>0,$K129>0,$AH129=FALSE),SUM($AS129/$P129*$I129),IF(AND($I129>0,$K129=0,$AH129=FALSE),$AS129,IF(AND($I129>0,$K129>0,$AH129=TRUE),ROUND(MIN(SUM($HU129-$BW129),SUM(SUM($I129,$K129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA129)*3),0),IF(AND($I129>0,$K129=0,$AH129=TRUE),$AY129))))),0)","v":0},0,{"$f":"IF($J129=0,0,IF(AND($J129>0,$L129=0,$N129=0,$AH129=FALSE,$AJ129=FALSE),ROUND(MIN($HX129,SUM($AU129,$BA129)),0),IF(AND($J129>0,$L129=0,$N129=0,$AH129=TRUE,$AJ129=FALSE),ROUND(MIN($HX129,SUM($AU129,SUM($J129*$AI129*FctrChngDts!$B$13))),0),IF(AND($J129>0,$L129>0,$N129=0,$AH129=FALSE,$AJ129=FALSE),ROUND(MIN($HX129,SUM(SUM($J129,$L129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA129,SUM(SUM($J129,$L129)*(FctrChngDts!$B$13)*$AI129)*$IA129)),0),IF(AND($J129>0,$L129>0,$N129=0,$AH129=TRUE,$AJ129=FALSE),ROUND(MIN($HX129,SUM(SUM(SUM(SUM($J129,$L129)*FctrChngDts!$C$11*$IA129),SUM(SUM($J129,$L129)*SUM(FctrChngDts!$B$13*$AI129)*$IA129)))),0),IF(AND($J129>0,$L129=0,$N129=0,$AH129=FALSE,$AJ129=TRUE),ROUND(MIN($HX129,SUM($AU129,$BA129)),0),IF(AND($J129>0,$L129=0,$N129=0,$AH129=TRUE,$AJ129=TRUE),ROUND(MIN($HX129,SUM($AU129,SUM($J129*$AI129*FctrChngDts!$B$13))),0),IF(AND($J129>0,$L129>0,$N129=0,$AH129=FALSE,$AJ129=TRUE),ROUND(MIN($HX129,SUM(SUM($J129,$L129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA129,SUM(SUM($J129,$L129)*(FctrChngDts!$B$13)*$AI129)*$IA129)),0),IF(AND($J129>0,$L129>0,$N129=0,$AH129=TRUE,$AJ129=TRUE),ROUND(MIN($HX129,SUM(SUM(SUM(SUM($J129,$L129)*FctrChngDts!$C$12*$IA129),SUM(SUM($J129,$L129)*SUM(FctrChngDts!$B$13*$AI129)*$IA129)))),0))))))))))","v":0},{"$f":"IF($J129=0,0,IF(AND($J129>0,$L129=0,$N129=0,$AH129=FALSE,$AJ129=FALSE),ROUND(MIN(SUM($HX129-$BZ129),SUM($AU129*3)),0),IF(AND($J129>0,$L129=0,$N129=0,$AH129=TRUE,$AJ129=FALSE),ROUND(MIN(SUM($HX129-$BZ129),SUM(SUM($J129,$L129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA129)*3),0),IF(AND($J129>0,$L129>0,$N129=0,$AH129=FALSE,$AJ129=FALSE),ROUND(MIN(SUM($HX129-$BZ129),SUM(SUM($J129,$L129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA129)*3),0),IF(AND($J129>0,$L129>0,$N129=0,$AH129=TRUE,$AJ129=FALSE),ROUND(MIN(SUM($HX129-$BZ129),SUM(SUM($J129,$L129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA129)*3),0),IF(AND($J129>0,$L129=0,$N129=0,$AH129=FALSE,$AJ129=TRUE),ROUND(MIN(SUM($HX129-$BZ129),SUM($AU129*3)),0),IF(AND($J129>0,$L129=0,$N129=0,$AH129=TRUE,$AJ129=TRUE),ROUND(MIN(SUM($HX129-$BZ129),SUM(SUM($J129,$L129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA129)*3),0),IF(AND($J129>0,$L129>0,$N129=0,$AH129=FALSE,$AJ129=TRUE),ROUND(MIN(SUM($HX129-$BZ129),SUM(SUM($J129,$L129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA129)*3),0),IF(AND($J129>0,$L129>0,$N129=0,$AH129=TRUE,$AJ129=TRUE),ROUND(MIN(SUM($HX129-$BZ129),SUM(SUM($J129,$L129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA129)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K129=0,0,IF(AND($I129>0,$K129>0,$M129=0,$AH129=FALSE),SUM($AR129-$BW129),IF(AND($I129=0,$K129>0,$M129>0,$AH129=FALSE),SUM($AR129/$P129*$K129),IF(AND($I129=0,$K129>0,$M129=0,$AH129=FALSE),$AR129,IF($K129=0,0,IF(AND($I129>0,$K129>0,$M129=0,$AH129=TRUE),ROUND(MIN($HV129,SUM(SUM($I129,$K129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB129,SUM(SUM($I129,$K129)*(FctrChngDts!$B$13)*$AI129)*$IB129)),0),IF(AND($I129=0,$K129>0,$M129>0,$AH129=TRUE),ROUND(MIN($HV129,SUM(SUM($I129,$K129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB129,SUM(SUM($I129,$K129)*(FctrChngDts!$B$13)*$AI129)*$IB129)),0),IF(AND($I129=0,$K129>0,$M129=0,$AH129=TRUE),$AX129)))))))),0)","v":0},{"$f":"ROUND(IF($K129=0,0,IF(AND($I129>0,$K129>0,$M129=0,$AH129=FALSE),SUM($AS129-$BX129),IF(AND($I129=0,$K129>0,$M129>0,$AH129=FALSE),SUM($AS129/$P129*$K129),IF(AND($I129=0,$K129>0,$M129=0,$AH129=FALSE),$AS129,IF($K129=0,0,IF(AND($I129>0,$K129>0,$M129=0,$AH129=TRUE),ROUND(MIN(SUM($HV129-$BW129),SUM(SUM($I129,$K129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB129)*3),0),IF(AND($I129=0,$K129>0,$M129>0,$AH129=TRUE),ROUND(MIN(SUM($HV129-$BW129),SUM(SUM($I129,$K129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB129)*3),0),IF(AND($I129=0,$K129>0,$M129=0,$AH129=TRUE),$AY129)))))))),0)","v":0},0,{"$f":"IF($L129=0,0,IF(AND($J129>0,$L129>0,$N129=0,$AH129=FALSE,$AJ129=FALSE),ROUND(MIN($HY129,SUM(SUM($J129,$L129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB129,SUM(SUM($J129,$L129)*(FctrChngDts!$B$13)*$AI129)*$IB129)),0),IF(AND($J129>0,$L129>0,$N129=0,$AH129=TRUE,$AJ129=FALSE),ROUND(MIN($HY129,SUM(SUM(SUM(SUM($J129,$L129)*FctrChngDts!$C$11*$IB129),SUM(SUM($J129,$L129)*SUM(FctrChngDts!$B$13*$AI129)*$IB129)))),0),IF(AND($J129=0,$L129>0,$N129=0,$AH129=FALSE,$AJ129=FALSE),ROUND(MIN($HY129,SUM($L129*FctrChngDts!$C$11)),0),IF(AND($J129=0,$L129>0,$N129=0,$AH129=TRUE,$AJ129=FALSE),ROUND(MIN($HY129,SUM(SUM(SUM(SUM($J129,$L129)*FctrChngDts!$C$11*$IB129),SUM(SUM($J129,$L129)*SUM(FctrChngDts!$B$13*$AI129)*$IB129)))),0),IF(AND($J129>0,$L129>0,$N129=0,$AH129=FALSE,$AJ129=TRUE),ROUND(MIN($HY129,SUM(SUM($J129,$L129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB129,SUM(SUM($J129,$L129)*(FctrChngDts!$B$13)*$AI129)*$IB129)),0),IF(AND($J129>0,$L129>0,$N129=0,$AH129=TRUE,$AJ129=TRUE),ROUND(MIN($HY129,SUM(SUM(SUM(SUM($J129,$L129)*FctrChngDts!$C$12*$IB129),SUM(SUM($J129,$L129)*SUM(FctrChngDts!$B$13*$AI129)*$IB129)))),0),IF(AND($J129=0,$L129>0,$N129=0,$AH129=FALSE,$AJ129=TRUE),ROUND(MIN($HY129,SUM($L129*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J129=0,$L129>0,$N129=0,$AH129=TRUE,$AJ129=TRUE),ROUND(MIN($HY129,SUM(SUM(SUM(SUM($J129,$L129)*FctrChngDts!$C$12*$IB129),SUM(SUM($J129,$L129)*SUM(FctrChngDts!$B$13*$AI129)*$IB129)))),0))))))))))","v":0},{"$f":"IF($L129=0,0,IF(AND($J129>0,$L129>0,$N129=0,$AH129=FALSE,$AJ129=FALSE),ROUND(MIN(SUM($HY129-$CF129),SUM(SUM($J129,$L129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB129)*3),0),IF(AND($J129>0,$L129>0,$N129=0,$AH129=TRUE,$AJ129=FALSE),ROUND(MIN(SUM($HY129-$CF129),SUM(SUM($J129,$L129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB129)*3),0),IF(AND($J129=0,$L129>0,$N129=0,$AH129=FALSE,$AJ129=FALSE),ROUND(MIN(SUM($HY129-$CF129),SUM($AU129*3)),0),IF(AND($J129=0,$L129>0,$N129=0,$AH129=TRUE,$AJ129=FALSE),ROUND(MIN(SUM($HY129-$CF129),SUM(SUM($J129,$L129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB129)*3),0),IF(AND($J129>0,$L129>0,$N129=0,$AH129=FALSE,$AJ129=TRUE),ROUND(MIN(SUM($HY129-$CF129),SUM(SUM($J129,$L129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB129)*3),0),IF(AND($J129>0,$L129>0,$N129=0,$AH129=TRUE,$AJ129=TRUE),ROUND(MIN(SUM($HY129-$CF129),SUM(SUM($J129,$L129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB129)*3),0),IF(AND($J129=0,$L129>0,$N129=0,$AH129=FALSE,$AJ129=TRUE),ROUND(MIN(SUM($HY129-$CF129),SUM($AU129*3)),0),IF(AND($J129=0,$L129>0,$N129=0,$AH129=TRUE,$AJ129=TRUE),ROUND(MIN(SUM($HY129-$CF129),SUM(SUM($J129,$L129)*IF($AJ129=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB129)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S129>0,Account!$AG$2=TRUE,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH129=FALSE),SUM(Usage!$BW129:$CB129)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V129>0,Account!$AG$2=TRUE,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH129=FALSE),SUM(Usage!$CC129:$CH129)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y129>0,Account!$AG$2=TRUE,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH129=FALSE),SUM(Usage!$CI129:$CN129)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH129=TRUE,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S129),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S129)),2)","v":0},{"$f":"ROUND(IF(OR($AH129=TRUE,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V129),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V129)),2)","v":0},{"$f":"IF(OR($AH129=TRUE,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y129),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y129))","v":0},{"$f":"ROUND(IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW129),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW129)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX129),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX129)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY129),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY129)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ129),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ129)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA129),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA129)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB129),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB129)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S129),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC129),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC129)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD129),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD129)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE129),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE129)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF129),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF129)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG129),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG129)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH129),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH129)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V129),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI129),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI129))","v":0},{"$f":"IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ129),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ129))","v":0},{"$f":"IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK129),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK129))","v":0},{"$f":"IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL129),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL129))","v":0},{"$f":"IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM129),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM129))","v":0},{"$f":"IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN129),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN129))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y129)","v":0},0,0,0,0,{"$f":"IF($DW129>IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV129*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV129*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW129-IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV129*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV129*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV129<$DW129,SUM($DW129-$DV129),0))","v":0},{"$f":"IF(OR(AND($D129<=FctrChngDts!$B$14,Usage!$E129>FctrChngDts!$B$14),AND(Usage!$D129<=FctrChngDts!$C$14,Usage!$E129>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW129),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX129),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY129),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ129),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA129),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB129),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC129),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD129),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE129),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF129),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG129),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH129),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI129)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ129)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK129)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL129)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM129)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN129)","v":0},0,{"$f":"IF(AND($S129>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E129<>\"D-CARE\",Tenant!$F129=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET129=TRUE,$S129>0,$V129=0),SUM(SUM($BW129:$CB129)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET129=TRUE,$S129>0,$V129>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW129:$CB129)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET129=TRUE,$S129>0,$V129>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW129:$CB129)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S129>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S129>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S129>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV129=TRUE,$S129>0,$V129=0),SUM(SUM($BW129:$CB129)*'CRS1'!$P$2),IF(AND($EV129=TRUE,$S129>0,$V129>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW129:$CB129)*'CRS1'!$P$2),IF(AND($EV129=TRUE,$S129>0,$V129>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW129:$CB129)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S129>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX129=TRUE,$S129>0,$V129=0),SUM(SUM($BW129:$CB129)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX129=TRUE,$S129>0,$V129>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW129:$CB129)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX129=TRUE,$S129>0,$V129>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW129:$CB129)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S129>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ129=TRUE,$S129>0),SUM(SUM($BW129:$CB129)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V129>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E129<>\"D-CARE\",Tenant!$F129=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB129=TRUE,$S129>0,$V129>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC129:$CH129)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB129=TRUE,$S129>0,$V129>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC129:$CH129)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB129=TRUE,$V129>0,$Y129>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC129:$CH129)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB129=TRUE,$V129>0,$Y129>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC129:$CH129)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB129=TRUE,$S129=0,$V129>0,$Y129=0),SUM(SUM($CC129:$CH129)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V129>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V129>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V129>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD129=TRUE,$S129>0,$V129>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC129:$CH129)*'CRS2'!$P$2),IF(AND($FD129=TRUE,$S129>0,$V129>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC129:$CH129)*'CRS2'!$P$2),IF(AND($FD129=TRUE,$V129>0,$Y129>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC129:$CH129)*'CRS2'!$P$2),IF(AND($FD129=TRUE,$V129>0,$Y129>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC129:$CH129)*'CRS2'!$P$2),IF(AND($FD129=TRUE,$S129=0,$V129>0,$Y129=0),SUM(SUM($CC129:$CH129)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V129>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF129=TRUE,$S129>0,$V129>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC129:$CH129)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF129=TRUE,$S129>0,$V129>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC129:$CH129)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF129=TRUE,$V129>0,$Y129>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC129:$CH129)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF129=TRUE,$V129>0,$Y129>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC129:$CH129)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF129=TRUE,$S129=0,$V129>0,$Y129=0),SUM(SUM($CC129:$CH129)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V129>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH129=TRUE,$V129>0),SUM(SUM($CC129:$CH129)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y129>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E129<>\"D-CARE\",Tenant!$F129=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ129=TRUE,$V129=0,$Y129>0),SUM(SUM($CI129:$CN129)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ129=TRUE,$V129>0,$Y129>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI129:$CN129)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ129=TRUE,$V129>0,$Y129>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI129:$CN129)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y129>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y129>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y129>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL129=TRUE,$V129=0,$Y129>0),SUM(SUM($CI129:$CN129)*'CRS3'!$P$2),IF(AND($FL129=TRUE,$V129>0,$Y129>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI129:$CN129)*'CRS3'!$P$2),IF(AND($FL129=TRUE,$V129>0,$Y129>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI129:$CN129)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y129>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN129=TRUE,$V129=0,$Y129>0),SUM(SUM($CI129:$CN129)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN129=TRUE,$V129>0,$Y129>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI129:$CN129)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN129=TRUE,$V129>0,$Y129>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI129:$CN129)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y129>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP129=TRUE,$Y129>0),SUM(SUM($CI129:$CN129)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR129:$FT129))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO129:$CQ129,$FR129:$FT129))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA129:$EF129)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG129:$EL129)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM129:$ER129)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV129,$CO129:$CQ129,$EA129:$ER129)/$P129)*$S129*FctrChngDts!$B$15),SUM(SUM(SUM($DV129,$CO129:$CQ129,$FR129:$FT129)/$P129)*$S129*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV129,$CO129:$CQ129,$EA129:$ER129)/$P129)*$V129*FctrChngDts!$B$15),SUM(SUM(SUM($DV129,$CO129:$CQ129,$FR129:$FT129)/$P129)*$V129*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV129,$CO129:$CQ129,$EA129:$ER129)/$P129)*$Y129*FctrChngDts!$B$15),SUM(SUM(SUM($DV129,$CO129:$CQ129,$FR129:$FT129)/$P129)*$Y129*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA129*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI129*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ129*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ129,$FU129,$GF129,$GZ129:$HE129),IF(Account!$Q$2=TRUE,SUM($DZ129,$FV129,$GF129,$GZ129:$HE129),SUM($DZ129,$ES129,$FU129:$FV129,$GF129,$GZ129:$HE129)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E129),Usage!$P129,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D129,FctrChngDts!$C$17<=Usage!$E129),SUM(FctrChngDts!$C$17-Usage!$D129),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E129),Usage!$P129,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D129,FctrChngDts!$C$19<=Usage!$E129),SUM(FctrChngDts!$C$19-Usage!$D129),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK129*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK129*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL129*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL129*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D129))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A129,Tenant!$A:$J,8,FALSE)=TRUE,$GG129<0),0,SUM(SUM(SUM($GG129/$P129*$GP129)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A129,Tenant!$A:$J,8,FALSE)=TRUE,$GG129<0),0,SUM(SUM(SUM($GG129/$P129*$GQ129)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D129))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A129,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV129*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A129,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW129*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU129:$DA129,$EU129,$EA129:$EF129,$FA129)-SUM(SUM($BW129:$CB129)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD129:$DJ129,$FC129,$EG129:$EL129,$FI129)-SUM(SUM($CC129:$CH129)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM129:$DS129,$FK129,$EM129:$ER129,$FQ129)-SUM(SUM($CI129:$CN129)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO129,$CU129:$DA129,$EU129,$EW129,$EY129,$EA129:$EF129,$FA129,$CP129,$DD129:$DJ129,$FC129,$FE129,$FG129,$EG129:$EL129,$FI129)/$P129*$S129)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO129,$CU129:$DA129,$EU129,$EW129,$EY129,$EA129:$EF129,$FA129,$CP129,$DD129:$DJ129,$FC129,$FE129,$FG129,$EG129:$EL129,$FI129)/$P129*$V129)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ129,$DM129:$DS129,$FK129,$FM129,$FO129,$EM129:$ER129,$FQ129)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D129,BslnAllctnCrrnt!$A$1<=$E129),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK129=\"FSP1\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$Q129,BslnAllctnCrrnt!$A$1<$R129),SUM(BslnAllctnCrrnt!$A$1-$Q129),IF(AND($AK129=\"FSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$Q129,BslnAllctnCrrnt!$A$1<$R129),SUM(BslnAllctnCrrnt!$A$1-$Q129),IF(AND($AK129=\"FSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),$I129,IF(AND($AK129=\"SSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$Q129,BslnAllctnCrrnt!$A$1<$R129),SUM(BslnAllctnCrrnt!$A$1-$Q129),IF(AND($AK129=\"SSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),$I129,0)))))","v":0},{"$f":"IF(AND($AK129=\"FSP1\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$Q129,BslnAllctnCrrnt!$A$1<$R129),SUM($I129-$HG129),IF(AND($AK129=\"FSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$Q129,BslnAllctnCrrnt!$A$1<$R129),SUM($I129-$HG129),IF(AND($AK129=\"FSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM($I129-$HG129),IF(AND($AK129=\"SSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$Q129,BslnAllctnCrrnt!$A$1<$R129),SUM($I129-$HG129),IF(AND($AK129=\"SSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM($I129-$HG129),0)))))","v":0},{"$f":"IF(AND($AK129=\"SSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$Q129,BslnAllctnCrrnt!$A$1<$R129),0,IF(AND(FctrChngDts!$A$2>=$D129,FctrChngDts!$B$2<$E129),IF(AND($AK129=\"SSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM(BslnAllctnCrrnt!$A$1-$T129),0),IF(AND($AK129=\"FSP2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM(BslnAllctnCrrnt!$A$1-$T129),IF(AND($AK129=\"FSP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM(BslnAllctnCrrnt!$A$1-$T129),IF(AND($AK129=\"FSP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$W129,BslnAllctnCrrnt!$A$1<$X129),$K129,IF(AND($AK129=\"FSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$Q129,BslnAllctnCrrnt!$A$1<$R129),0,IF(AND($AK129=\"FSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM(BslnAllctnCrrnt!$A$1-$T129),IF(AND($AK129=\"SSP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM(BslnAllctnCrrnt!$A$1-$T129),IF(AND($AK129=\"SSP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$W129,BslnAllctnCrrnt!$A$1<$X129),$K129,0)))))))))","v":0},{"$f":"IF(AND($AK129=\"SSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$Q129,BslnAllctnCrrnt!$A$1<$R129),SUM($K129-$HI129),IF(AND($AK129=\"SSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM($K129-$HI129),IF(AND($AK129=\"FSP2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM($K129-$HI129),IF(AND($AK129=\"FSP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM($K129-$HI129),IF(AND($AK129=\"FSP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$W129,BslnAllctnCrrnt!$A$1<$X129),SUM($K129-$HI129),IF(AND($AK129=\"FSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$Q129,BslnAllctnCrrnt!$A$1<$R129),SUM($K129-$HI129),IF(AND($AK129=\"FSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM($K129-$HI129),IF(AND($AK129=\"SSP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM($K129-$HI129),IF(AND($AK129=\"SSP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$W129,BslnAllctnCrrnt!$A$1<$X129),SUM($K129-$HI129),0)))))))))","v":0},{"$f":"IF(AND($AK129=\"FSP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),0,IF(AND($AK129=\"FSP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$W129,BslnAllctnCrrnt!$A$1<$X129),SUM(BslnAllctnCrrnt!$A$1-$W129),IF(AND($AK129=\"FSP3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$W129,BslnAllctnCrrnt!$A$1<$X129),SUM(BslnAllctnCrrnt!$A$1-$W129),0)))","v":0},{"$f":"IF(AND($AK129=\"FSP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM($M129-$HK129),IF(AND($AK129=\"FSP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$W129,BslnAllctnCrrnt!$A$1<$X129),SUM($M129-$HK129),IF(AND($AK129=\"FSP3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$W129,BslnAllctnCrrnt!$A$1<$X129),SUM($M129-$HK129),0)))","v":0},{"$f":"IF(AND($AK129=\"FWP1\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$Q129,BslnAllctnCrrnt!$A$1<$R129),SUM(BslnAllctnCrrnt!$A$1-$Q129),IF(AND($AK129=\"FWP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$Q129,BslnAllctnCrrnt!$A$1<$R129),SUM(BslnAllctnCrrnt!$A$1-$Q129),IF(AND($AK129=\"FWP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),$J129,IF(AND(FctrChngDts!$A$2>=$D129,FctrChngDts!$B$2<$E129),IF(AND($AK129=\"SSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$Q129,BslnAllctnCrrnt!$A$1<$R129),SUM(BslnAllctnCrrnt!$A$1-$Q129),0),IF(AND($AK129=\"SSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),$J129,0)))))","v":0},{"$f":"IF(AND($AK129=\"FWP1\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$Q129,BslnAllctnCrrnt!$A$1<$R129),SUM($J129-$HM129),IF(AND($AK129=\"FWP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$Q129,BslnAllctnCrrnt!$A$1<$R129),SUM($J129-$HM129),IF(AND($AK129=\"FWP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM($J129-$HM129),IF(AND($AK129=\"SSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$Q129,BslnAllctnCrrnt!$A$1<$R129),SUM($J129-$HM129),IF(AND($AK129=\"SSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM($J129-$HM129),0)))))","v":0},{"$f":"IF(AND($AK129=\"FWP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$Q129,BslnAllctnCrrnt!$A$1<$R129),0,IF(AND($AK129=\"FWP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM(BslnAllctnCrrnt!$A$1-$T129),IF(AND($AK129=\"FWP2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM(BslnAllctnCrrnt!$A$1-$T129),IF(AND($AK129=\"FWP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM(BslnAllctnCrrnt!$A$1-$T129),IF(AND($AK129=\"FWP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$W129,BslnAllctnCrrnt!$A$1<$X129),$L129,IF(AND($AK129=\"SSP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM(BslnAllctnCrrnt!$A$1-$T129),IF(AND($AK129=\"SSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$Q129,BslnAllctnCrrnt!$A$1<$R129),0,IF(AND($AK129=\"SSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM(BslnAllctnCrrnt!$A$1-$T129),0))))))))","v":0},{"$f":"IF(AND($AK129=\"FWP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$Q129,BslnAllctnCrrnt!$A$1<$R129),SUM($L129-$HO129),IF(AND($AK129=\"FWP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM($L129-$HO129),IF(AND($AK129=\"FWP2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM($L129-$HO129),IF(AND($AK129=\"FWP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM($L129-$HO129),IF(AND($AK129=\"FWP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$W129,BslnAllctnCrrnt!$A$1<$X129),SUM($L129-$HO129),IF(AND($AK129=\"SSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$Q129,BslnAllctnCrrnt!$A$1<$R129),SUM($L129-$HO129),IF(AND($AK129=\"SSP1P2\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM($L129-$HO129),0)))))))","v":0},{"$f":"IF(AND($AK129=\"FWP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),0,IF(AND($AK129=\"FWP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$W129,BslnAllctnCrrnt!$A$1<$X129),SUM(BslnAllctnCrrnt!$A$1-$W129),IF(AND($AK129=\"FWP3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$W129,BslnAllctnCrrnt!$A$1<$X129),SUM(BslnAllctnCrrnt!$A$1-$W129),IF(AND($AK129=\"SSP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),0,IF(AND($AK129=\"SSP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$W129,BslnAllctnCrrnt!$A$1<$X129),SUM(BslnAllctnCrrnt!$A$1-$W129),0)))))","v":0},{"$f":"IF(AND($AK129=\"FWP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM($N129-$HQ129),IF(AND($AK129=\"FWP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$W129,BslnAllctnCrrnt!$A$1<$X129),SUM($N129-$HQ129),IF(AND($AK129=\"FWP3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$W129,BslnAllctnCrrnt!$A$1<$X129),SUM($N129-$HQ129),IF(AND($AK129=\"SSP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$T129,BslnAllctnCrrnt!$A$1<$U129),SUM($N129-$HQ129),IF(AND($AK129=\"SSP2P3\",$HF129=TRUE,BslnAllctnCrrnt!$A$1>=$W129,BslnAllctnCrrnt!$A$1<$X129),SUM($N129-$HQ129),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[130,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G131),0,IF($F131<=$G131,SUM($G131-$F131),IF($F131>$G131,SUM((Account!$L$2-Usage!$F131)+Usage!$G131+1))))","v":0},{"$f":"IF($Q131=0,0,IF($R131=0,0,IF(AND($Q131<FctrChngDts!$A$2,$R131>=FctrChngDts!$A$2),SUM($R131-FctrChngDts!$A$2+1),IF(AND($Q131>=FctrChngDts!$A$2,$R131>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q131),IF(AND($Q131>=FctrChngDts!$A$2,$R131<FctrChngDts!$B$2),SUM($R131-$Q131+1),0)))))","v":0},{"$f":"IF($Q131=0,0,IF($R131=0,0,IF(AND($Q131<FctrChngDts!$A$2,$R131>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q131),IF(AND($Q131<FctrChngDts!$A$2,$R131<FctrChngDts!$A$2),SUM($R131-$Q131+1),IF(AND($Q131>FctrChngDts!$A$2,$R131>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R131+1),0)))))","v":0},{"$f":"IF($T131=0,0,IF($U131=0,0,IF(AND($T131<FctrChngDts!$A$2,$U131>=FctrChngDts!$A$2),SUM($U131-FctrChngDts!$A$2+1),IF(AND($T131>=FctrChngDts!$A$2,$U131<FctrChngDts!$B$2),SUM($U131-$T131+1),IF(AND($T131>=FctrChngDts!$A$2,$U131>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T131)<0),0,IF(AND($T131>=FctrChngDts!$A$2,$U131>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T131),0))))))","v":0},{"$f":"IF($T131=0,0,IF($U131=0,0,IF(AND($T131<FctrChngDts!$A$2,$U131>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T131),IF(AND($T131>=FctrChngDts!$B$2,$U131>=FctrChngDts!$B$2),SUM($U131-$T131+1),IF(AND($T131<FctrChngDts!$A$2,$U131<FctrChngDts!$A$2),SUM($U131-$T131+1),IF(AND($T131>=FctrChngDts!$A$2,$U131>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U131+1),0))))))","v":0},{"$f":"IF($W131=0,0,IF($X131=0,0,IF(AND($W131>=FctrChngDts!$A$2,$X131>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W131)<0),0,IF(AND($W131>=FctrChngDts!$A$2,$X131>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W131),IF(AND($W131>=FctrChngDts!$A$2,$X131<FctrChngDts!$B$2),SUM($X131-$W131+1),IF(AND($W131<FctrChngDts!$A$2,$X131>=FctrChngDts!$A$2),SUM($X131-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W131=0,0,IF($X131=0,0,IF(AND($W131<FctrChngDts!$A$2,$X131<FctrChngDts!$A$2),SUM($X131-$W131+1),IF(AND($W131>=FctrChngDts!$A$2,$X131>=FctrChngDts!$B$2,SUM($X131-FctrChngDts!$B$2+1)<=$Y131),SUM($X131-FctrChngDts!$B$2+1),IF(AND($W131>=FctrChngDts!$A$2,$X131>=FctrChngDts!$B$2),SUM($X131-$W131+1),IF(AND($W131<FctrChngDts!$A$2,$X131>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W131),0))))))","v":0},{"$f":"IF(AND($D131>=FctrChngDts!$C$2,$E131<FctrChngDts!$E$2),\"1\",IF(AND($D131>=FctrChngDts!$E$2,$E131<FctrChngDts!$G$2),\"2\",IF(AND($D131>=FctrChngDts!$G$2,$E131<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},{"$f":"SUM($E131-$D131+1)","v":1},{"$f":"IF($D131>=FctrChngDts!$D$2,,IF(AND($D131>=FctrChngDts!$C$2,$D131<=FctrChngDts!$D$2),$D131,IF(AND($D131>=FctrChngDts!$C$2,$D131>=FctrChngDts!$D$2,$E131>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D131>FctrChngDts!$D$2,,IF($D131=FctrChngDts!$D$2,$D131,IF(AND($D131>=FctrChngDts!$C$2,$E131<FctrChngDts!$D$2),$E131,IF(AND($D131>=FctrChngDts!$C$2,$E131>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D131>=FctrChngDts!$D$2,$E131>=FctrChngDts!$D$2,$E131>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E131<FctrChngDts!$D$2,$E131<=FctrChngDts!$D$2),$E131,))))))","v":"00:00:00"},{"$f":"IF($Q131=0,0,IF($R131=0,0,SUM($R131-$Q131+1)))","v":0},{"$f":"IF(AND($D131<FctrChngDts!$E$2,$E131<FctrChngDts!$E$2),,IF($D131>FctrChngDts!$F$2,,IF(AND($D131>=FctrChngDts!$E$2,$D131<=FctrChngDts!$F$2),$D131,IF(AND($D131>=FctrChngDts!$E$2,$D131>=FctrChngDts!$F$2,$E131>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D131>FctrChngDts!$F$2,,IF($E131=FctrChngDts!$F$2,$E131,IF(AND($D131<FctrChngDts!$E$2,$E131<=FctrChngDts!$F$2),$E131,IF(AND($D131>=FctrChngDts!$E$2,$E131<FctrChngDts!$F$2),$E131,IF(AND($D131>=FctrChngDts!$E$2,$E131>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D131>=FctrChngDts!$F$2,$E131>=FctrChngDts!$F$2,$E131>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},{"$f":"IF($T131=0,0,IF($U131=0,0,SUM($U131-$T131+1)))","v":0},{"$f":"IF(AND($D131<FctrChngDts!$G$2,$E131<FctrChngDts!$G$2),,IF($D131>FctrChngDts!$H$2,,IF(AND($D131>=FctrChngDts!$G$2,$D131<=FctrChngDts!$H$2),$D131,IF(AND($D131>=FctrChngDts!$G$2,$D131>=FctrChngDts!$H$2,$E131>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D131>FctrChngDts!$H$2,,IF($E131=FctrChngDts!$H$2,$E131,IF(AND($D131<FctrChngDts!$G$2,$E131<=FctrChngDts!$H$2),$E131,IF(AND($D131>=FctrChngDts!$G$2,$E131<FctrChngDts!$H$2),$E131,IF(AND($D131>=FctrChngDts!$G$2,$E131>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D131>=FctrChngDts!$H$2,$E131>=FctrChngDts!$H$2,$E131>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},{"$f":"IF($W131=0,0,IF($X131=0,0,SUM($X131-$W131+1)))","v":0},{"$f":"IF(SUM($H131/$P131*SUM($I131,$K131,$M131))>SUM($H131/$P131*SUM($J131,$L131,$N131)),\"Summer\",\"Winter\")","v":"Winter"},{"$f":"IF(AND(SUM($I131,$K131,$M131)>0,SUM($J131,$L131,$N131)>0),TRUE,FALSE)","v":false},{"$f":"IF(AND(SUM($I131,$K131,$M131)>0,SUM($J131,$L131,$N131)=0),TRUE,FALSE)","v":false},{"$f":"IF(AND(SUM($I131,$K131,$M131)=0,SUM($J131,$L131,$N131)>0),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($Z131=\"\",0,IF($Z131=\"Summer\",SUM($H131/$P131*SUM($I131,$K131,$M131)),IF(AND($Z131=\"Winter\",SUM($I131,$K131,$M131)=0),0,SUM($H131-$AE131)))),0)","v":0},{"$f":"ROUND(IF($Z131=\"\",0,IF($Z131=\"Winter\",SUM($H131/$P131*SUM($J131,$L131,$N131)),IF(AND($Z131=\"Summer\",SUM($J131,$L131,$N131)=0),0,SUM($H131-$AD131)))),0)","v":0},{"$f":"ROUND(IF($H131=0,0,SUM($AD131/$H131)),2)","v":0},{"$f":"ROUND(IF($H131=0,0,SUM($AE131/$H131)),2)","v":0},{"$f":"VLOOKUP($A131,Tenant!$A131:$J430,6,FALSE)","v":0},{"$f":"VLOOKUP($A131,Tenant!$A131:$J430,7,FALSE)","v":0},{"$f":"VLOOKUP($A131,Tenant!$A131:$J430,10,FALSE)","v":0},{"$f":"IF(AND($AB131=TRUE,$S131>0,$V131=0,$Y131=0),\"FSP1\",IF(AND($AC131=TRUE,$S131>0,$V131=0,$Y131=0),\"FWP1\",IF(AND($AA131=TRUE,$S131>0,$V131=0,$Y131=0),\"SSP1\",IF(AND($AB131=TRUE,$S131>0,$V131>0,$Y131=0),\"FSP1P2\",IF(AND($AC131=TRUE,$S131>0,$V131>0,$Y131=0),\"FWP1P2\",IF(AND($AA131=TRUE,$S131>0,$V131>0,$Y131=0),\"SSP1P2\",IF(AND($AB131=TRUE,$S131=0,$V131>0,$Y131=0),\"FSP2\",IF(AND($AC131=TRUE,$S131=0,$V131>0,$Y131=0),\"FWP2\",IF(AND($AA131=TRUE,$S131=0,$V131>0,$Y131=0),\"SSP2\",IF(AND($AB131=TRUE,$S131=0,$V131>0,$Y131>0),\"FSP2P3\",IF(AND($AC131=TRUE,$S131=0,$V131>0,$Y131>0),\"FWP2P3\",IF(AND($AA131=TRUE,$S131=0,$V131>0,$Y131>0),\"SSP2P3\",IF(AND($AB131=TRUE,$S131=0,$V131=0,$Y131>0),\"FSP3\",IF(AND($AC131=TRUE,$S131=0,$V131=0,$Y131>0),\"FWP3\",IF(AND($AA131=TRUE,$S131=0,$V131=0,$Y131>0),\"SSP3\",0)))))))))))))))","v":0},{"$f":"IF(AND($AK131=\"FSP2\",$AJ131=FALSE,$HF131=FALSE),SUM($K131*FctrChngDts!$C$9),IF(AND($AK131=\"FSP2\",$AJ131=TRUE,$HF131=FALSE),SUM($K131*FctrChngDts!$C$10),IF(AND($AK131=\"FSP2P3\",$AJ131=FALSE,$HF131=FALSE),SUM(SUM($K131,$M131)*FctrChngDts!$C$9),IF(AND($AK131=\"FSP2P3\",$AJ131=TRUE,$HF131=FALSE),SUM(SUM($K131,$M131)*FctrChngDts!$C$10),IF(AND($AK131=\"FSP3\",$AJ131=FALSE,$HF131=FALSE),SUM($M131*FctrChngDts!$C$9),IF(AND($AK131=\"FSP3\",$AJ131=TRUE,$HF131=FALSE),SUM($M131*FctrChngDts!$C$10),IF(AND($AK131=\"FSP1\",$AJ131=FALSE,$HF131=FALSE),SUM($I131*FctrChngDts!$C$9),IF(AND($AK131=\"FSP1\",$AJ131=TRUE,$HF131=FALSE),SUM($I131*FctrChngDts!$C$10),IF(AND($AK131=\"FSP1P2\",$AJ131=FALSE,$HF131=FALSE),SUM(SUM($I131,$K131)*FctrChngDts!$C$9),IF(AND($AK131=\"FSP1P2\",$AJ131=TRUE,$HF131=FALSE),SUM(SUM($I131,$K131)*FctrChngDts!$C$10),IF(AND($Z131=\"Summer\",$AK131=\"SSP2P3\",$AJ131=FALSE,$HF131=FALSE),SUM(SUM(SUM(SUM($K131,$M131)*FctrChngDts!$C$9),SUM(SUM($L131,$N131)*FctrChngDts!$C$11))*$AF131),IF(AND($Z131=\"Summer\",$AK131=\"SSP2P3\",$AJ131=TRUE,$HF131=FALSE),SUM(SUM(SUM(SUM($K131,$M131)*FctrChngDts!$C$10),SUM(SUM($L131,$N131)*FctrChngDts!$C$12))*$AF131),IF(AND($Z131=\"Winter\",$AK131=\"SSP2P3\",$AJ131=FALSE,$HF131=FALSE),SUM(SUM(SUM(SUM($K131,$M131)*FctrChngDts!$C$9),SUM(SUM($L131,$N131)*FctrChngDts!$C$11))-$AO131),IF(AND($Z131=\"Winter\",$AK131=\"SSP2P3\",$AJ131=TRUE,$HF131=FALSE),SUM(SUM(SUM(SUM($K131,$M131)*FctrChngDts!$C$10),SUM(SUM($L131,$N131)*FctrChngDts!$C$12))-$AO131),IF(AND($Z131=\"Summer\",$AK131=\"SSP1P2\",$AJ131=FALSE,$HF131=FALSE),SUM(SUM(SUM(SUM($I131,$K131)*FctrChngDts!$C$9),SUM(SUM($J131,$L131)*FctrChngDts!$C$11))*$AF131),IF(AND($Z131=\"Summer\",$AK131=\"SSP1P2\",$AJ131=TRUE,$HF131=FALSE),SUM(SUM(SUM(SUM($I131,$K131)*FctrChngDts!$C$10),SUM(SUM($J131,$L131)*FctrChngDts!$C$12))*$AF131),IF(AND($Z131=\"Winter\",$AK131=\"SSP1P2\",$AJ131=FALSE,$HF131=FALSE),SUM(SUM(SUM(SUM($I131,$K131)*FctrChngDts!$C$9),SUM(SUM($J131,$L131)*FctrChngDts!$C$11))-$AO131),IF(AND($Z131=\"Winter\",$AK131=\"SSP1P2\",$AJ131=TRUE,$HF131=FALSE),SUM(SUM(SUM(SUM($I131,$K131)*FctrChngDts!$C$10),SUM(SUM($J131,$L131)*FctrChngDts!$C$12))-$AO131),IF(AND($AK131=\"FSP2\",$AJ131=FALSE,$HF131=TRUE),SUM(SUM($HI131*FctrChngDts!$B$9),SUM($HJ131*FctrChngDts!$C$9)),IF(AND($AK131=\"FSP2\",$AJ131=TRUE,$HF131=TRUE),SUM(SUM($HI131*FctrChngDts!$B$10),SUM($HJ131*FctrChngDts!$C$10)),IF(AND($AK131=\"FSP2P3\",$AJ131=FALSE,$HF131=TRUE),SUM(SUM(SUM($HI131,$HK131)*FctrChngDts!$B$9),SUM(SUM($HJ131,$HL131)*FctrChngDts!$C$9)),IF(AND($AK131=\"FSP2P3\",$AJ131=TRUE,$HF131=TRUE),SUM(SUM(SUM($HI131,$HK131)*FctrChngDts!$B$10),SUM(SUM($HJ131,$HL131)*FctrChngDts!$C$10)),IF(AND($AK131=\"FSP3\",$AJ131=FALSE,$HF131=TRUE),SUM(SUM($HK131*FctrChngDts!$B$9),SUM($HL131*FctrChngDts!$C$9)),IF(AND($AK131=\"FSP3\",$AJ131=TRUE,$HF131=TRUE),SUM(SUM($HK131*FctrChngDts!$B$10),SUM($HL131*FctrChngDts!$C$10)),IF(AND($AK131=\"FSP1\",$AJ131=FALSE,$HF131=TRUE),SUM(SUM($HG131*FctrChngDts!$B$9),SUM($HH131*FctrChngDts!$C$9)),IF(AND($AK131=\"FSP1\",$AJ131=TRUE,$HF131=TRUE),SUM(SUM($HG131*FctrChngDts!$B$10),SUM($HH131*FctrChngDts!$C$10)),IF(AND($AK131=\"FSP1P2\",$AJ131=FALSE,$HF131=TRUE),SUM(SUM(SUM($HG131,$HI131)*FctrChngDts!$B$9),SUM(SUM($HH131,$HJ131)*FctrChngDts!$C$9)),IF(AND($AK131=\"FSP1P2\",$AJ131=TRUE,$HF131=TRUE),SUM(SUM(SUM($HG131,$HI131)*FctrChngDts!$B$10),SUM(SUM($HG131,$HI131)*FctrChngDts!$C$10)),IF(AND($Z131=\"Summer\",$AK131=\"SSP2P3\",$AJ131=FALSE,$HF131=TRUE),SUM(SUM(SUM(SUM($HI131,$HK131)*FctrChngDts!$B$9),SUM(SUM($HJ131,$HL131)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO131,$HQ131)*FctrChngDts!$B$11),SUM(SUM($HP131,$HR131)*FctrChngDts!$C$11))*$AF131),IF(AND($Z131=\"Summer\",$AK131=\"SSP2P3\",$AJ131=TRUE,$HF131=TRUE),SUM(SUM(SUM(SUM($HI131,$HK131)*FctrChngDts!$B$10),SUM(SUM($HJ131,$HL131)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO131,$HQ131)*FctrChngDts!$B$12),SUM(SUM($HP131,$HR131)*FctrChngDts!$C$12))*$AF131),IF(AND($Z131=\"Winter\",$AK131=\"SSP2P3\",$AJ131=FALSE,$HF131=TRUE),SUM(SUM(SUM(SUM($HI131,$HK131)*FctrChngDts!$B$9),SUM(SUM($HJ131,$HL131)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO131,$HQ131)*FctrChngDts!$B$11),SUM(SUM($HP131,$HR131)*FctrChngDts!$C$11))-$AO131),IF(AND($Z131=\"Winter\",$AK131=\"SSP2P3\",$AJ131=TRUE,$HF131=TRUE),SUM(SUM(SUM(SUM($HI131,$HK131)*FctrChngDts!$B$10),SUM(SUM($HO131,$HQ131)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO131,$HQ131)*FctrChngDts!$B$12),SUM(SUM($HP131,$HR131)*FctrChngDts!$C$12))-$AO131),IF(AND($Z131=\"Summer\",$AK131=\"SSP1P2\",$AJ131=FALSE,$HF131=TRUE),SUM(SUM(SUM(SUM($HG131,$HI131)*FctrChngDts!$B$9),SUM(SUM($HH131,$HJ131)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM131,$HO131)*FctrChngDts!$B$11),SUM(SUM($HN131,$HP131)*FctrChngDts!$C$11))*$AF131),IF(AND($Z131=\"Summer\",$AK131=\"SSP1P2\",$AJ131=TRUE,$HF131=TRUE),SUM(SUM(SUM(SUM($HG131,$HI131)*FctrChngDts!$B$10),SUM(SUM($HH131,$HJ131)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM131,$HO131)*FctrChngDts!$B$12),SUM(SUM($HN131,$HP131)*FctrChngDts!$C$12))*$AF131),IF(AND($Z131=\"Winter\",$AK131=\"SSP1P2\",$AJ131=FALSE,$HF131=TRUE),SUM(SUM(SUM(SUM($HG131,$HI131)*FctrChngDts!$B$9),SUM(SUM($HH131,$HJ131)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM131,$HO131)*FctrChngDts!$B$11),SUM(SUM($HN131,$HP131)*FctrChngDts!$C$11))-$AO131),IF(AND($Z131=\"Winter\",$AK131=\"SSP1P2\",$AJ131=TRUE,$HF131=TRUE),SUM(SUM(SUM(SUM($HG131,$HI131)*FctrChngDts!$B$10),SUM(SUM($HH131,$HJ131)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM131,$HO131)*FctrChngDts!$B$12),SUM(SUM($HN131,$HP131)*FctrChngDts!$C$12))-$AO131),0 ))))))))))))))))))))))))))))))))))))","v":0},{"$f":"SUM($AL131*3)","v":0},{"$f":"SUM($AL131:$AM131)","v":0},{"$f":"IF(AND($AK131=\"FWP1\",$AJ131=FALSE,$HF131=FALSE),SUM($J131*FctrChngDts!$C$11),IF(AND($AK131=\"FWP1\",$AJ131=TRUE,$HF131=FALSE),SUM($J131*FctrChngDts!$C$12),IF(AND($AK131=\"FWP1P2\",$AJ131=FALSE,$HF131=FALSE),SUM(SUM($J131,$L131)*FctrChngDts!$C$11),IF(AND($AK131=\"FWP1P2\",$AJ131=TRUE,$HF131=FALSE),SUM(SUM($J131,$L131)*FctrChngDts!$C$12),IF(AND($AK131=\"FWP2\",$AJ131=FALSE,$HF131=FALSE),SUM($L131*FctrChngDts!$C$11),IF(AND($AK131=\"FWP2\",$AJ131=TRUE,$HF131=FALSE),SUM($L131*FctrChngDts!$C$12),IF(AND($AK131=\"FWP2P3\",$AJ131=FALSE,$HF131=FALSE),SUM(SUM($L131,$N131)*FctrChngDts!$C$11),IF(AND($AK131=\"FWP2P3\",$AJ131=TRUE,$HF131=FALSE),SUM(SUM($L131,$N131)*FctrChngDts!$C$12),IF(AND($AK131=\"FWP3\",$AJ131=FALSE,$HF131=FALSE),SUM($N131*FctrChngDts!$C$11),IF(AND($AK131=\"FWP3\",$AJ131=TRUE,$HF131=FALSE),SUM($N131*FctrChngDts!$C$12),IF(AND($Z131=\"Winter\",$AK131=\"SSP1P2\",$AJ131=FALSE,$HF131=FALSE),SUM(SUM(SUM($I131,$K131)*FctrChngDts!$C$9),SUM(SUM($J131,$L131)*FctrChngDts!$C$11))*$AG131,IF(AND($Z131=\"Winter\",$AK131=\"SSP1P2\",$AJ131=TRUE,$HF131=FALSE),SUM(SUM(SUM($I131,$K131)*FctrChngDts!$B$10),SUM(SUM($J131,$L131)*FctrChngDts!$B$12))*$AG131,IF(AND($Z131=\"Summer\",$AK131=\"SSP1P2\",$AJ131=FALSE,$HF131=FALSE),SUM(SUM(SUM($I131,$K131)*FctrChngDts!$B$9),SUM(SUM($J131,$L131)*FctrChngDts!$B$11))-$AJ131,IF(AND($Z131=\"Summer\",$AK131=\"SSP1P2\",$AJ131=TRUE,$HF131=FALSE),SUM(SUM(SUM($I131,$K131)*FctrChngDts!$C$10),SUM(SUM($J131,$L131)*FctrChngDts!$C$12))-$AJ131,IF(AND($Z131=\"Winter\",$AK131=\"SSP2P3\",$AJ131=FALSE,$HF131=FALSE),SUM(SUM(SUM($K131,$M131)*FctrChngDts!$C$9),SUM(SUM($L131,$N131)*FctrChngDts!$C$11))*$AG131,IF(AND($Z131=\"Winter\",$AK131=\"SSP2P3\",$AJ131=TRUE,$HF131=FALSE),SUM(SUM(SUM($K131,$M131)*FctrChngDts!$C$10),SUM(SUM($L131,$N131)*FctrChngDts!$C$12))*$AG131,IF(AND($Z131=\"Summer\",$AK131=\"SSP2P3\",$AJ131=FALSE,$HF131=FALSE),SUM(SUM(SUM($K131,$M131)*FctrChngDts!$C$9),SUM(SUM($L131,$N131)*FctrChngDts!$C$11))-$AJ131,IF(AND($Z131=\"Summer\",$AK131=\"SSP2P3\",$AJ131=TRUE,$HF131=FALSE),SUM(SUM(SUM($K131,$M131)*FctrChngDts!$C$10),SUM(SUM($L131,$N131)*FctrChngDts!$C$12))-$AJ131,IF(AND($AK131=\"FWP1\",$AJ131=FALSE,$HF131=TRUE),SUM(SUM($HM131*FctrChngDts!$B$11),SUM($HN131*FctrChngDts!$C$11)),IF(AND($AK131=\"FWP1\",$AJ131=TRUE,$HF131=TRUE),SUM(SUM($HM131*FctrChngDts!$B$12),SUM($HN131*FctrChngDts!$C$12)),IF(AND($AK131=\"FWP1P2\",$AJ131=FALSE,$HF131=TRUE),SUM(SUM(SUM($HM131,$HO131)*FctrChngDts!$B$11),SUM(SUM($HN131,$HP131)*FctrChngDts!$C$11)),IF(AND($AK131=\"FWP1P2\",$AJ131=TRUE,$HF131=TRUE),SUM(SUM(SUM($HM131,$KP131)*FctrChngDts!$C$12),SUM(SUM($HN131,$HP131)*FctrChngDts!$C$12)),IF(AND($AK131=\"FWP2\",$AJ131=FALSE,$HF131=TRUE),SUM(SUM($HO131*FctrChngDts!$B$11),SUM($HO131*FctrChngDts!$C$11)),IF(AND($AK131=\"FWP2\",$AJ131=TRUE,$HF131=TRUE),SUM(SUM($HO131*FctrChngDts!$B$12),SUM($HO131*FctrChngDts!$C$12)),IF(AND($AK131=\"FWP2P3\",$AJ131=FALSE,$HF131=TRUE),SUM(SUM(SUM($HO131,$HQ131)*FctrChngDts!$C$11),SUM(SUM($HP131,$HR131)*FctrChngDts!$C$11)),IF(AND($AK131=\"FWP2P3\",$AJ131=TRUE,$HF131=TRUE),SUM(SUM(SUM($HO131,$HQ131)*FctrChngDts!$C$12),SUM(SUM($HP131,$HR131)*FctrChngDts!$C$12)),IF(AND($AK131=\"FWP3\",$AJ131=FALSE,$HF131=TRUE),SUM(SUM($HQ131*FctrChngDts!$B$11),SUM($HR131*FctrChngDts!$C$11)),IF(AND($AK131=\"FWP3\",$AJ131=TRUE,$HF131=TRUE),SUM(SUM($HQ131*FctrChngDts!$B$12),SUM($HR131*FctrChngDts!$C$12)),IF(AND($Z131=\"Winter\",$AK131=\"SSP1P2\",$AJ131=FALSE,$HF131=TRUE),SUM(SUM(SUM(SUM($HG131,$HI131)*FctrChngDts!$B$9),SUM(SUM($HH131,$HJ131)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM131,$HO131)*FctrChngDts!$B$11),SUM(SUM($HN131,$HP131)*FctrChngDts!$C$11))*$AG131),IF(AND($Z131=\"Winter\",$AK131=\"SSP1P2\",$AJ131=TRUE,$HF131=TRUE),SUM(SUM(SUM(SUM($HG131,$HI131)*FctrChngDts!$B$10), SUM(SUM($HH131,$HJ131)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM131,$HO131)*FctrChngDts!$B$12),SUM(SUM($HN131,$HP131)*FctrChngDts!$C$12))*$AG131),IF(AND($Z131=\"Summer\",$AK131=\"SSP1P2\",$AJ131=FALSE,$HF131=TRUE),SUM(SUM(SUM(SUM($HG131,$HI131)*FctrChngDts!$B$9),SUM(SUM($HH131,$HJ131)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM131,$HO131)*FctrChngDts!$B$11),SUM(SUM($HN131,$HP131)*FctrChngDts!$C$11))-$AJ131),IF(AND($Z131=\"Summer\",$AK131=\"SSP1P2\",$AJ131=TRUE,$HF131=TRUE),SUM(SUM(SUM(SUM($HG131,$HI131)*FctrChngDts!$B$10),SUM(SUM($HH131,$HJ131)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM131,$HO131)*FctrChngDts!$B$12),SUM(SUM($HN131,$HP131)*FctrChngDts!$C$12))-$AJ131),IF(AND($Z131=\"Winter\",$AK131=\"SSP2P3\",$AJ131=FALSE,$HF131=TRUE),SUM(SUM(SUM(SUM($HI131,$HK131)*FctrChngDts!$B$9),SUM(SUM($HJ131,$HL131)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO131,$HQ131)*FctrChngDts!$B$11),SUM(SUM($HP131,$HR131)*FctrChngDts!$C$11))*$AG131),IF(AND($Z131=\"Winter\",$AK131=\"SSP2P3\",$AJ131=TRUE,$HF131=TRUE),SUM(SUM(SUM(SUM($HI131,$HK131)*FctrChngDts!$B$10), SUM(SUM($HJ131,$HL131)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO131,$HQ131)*FctrChngDts!$B$12),SUM(SUM($HP131,$HR131)*FctrChngDts!$C$12))*$AG131),IF(AND($Z131=\"Summer\",$AK131=\"SSP2P3\",$AJ131=FALSE,$HF131=TRUE),SUM(SUM(SUM(SUM($HI131,$HK131)*FctrChngDts!$B$9),SUM(SUM($HJ131,$HL131)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO131,$HQ131)*FctrChngDts!$B$11),SUM(SUM($HP131,$HR131)*FctrChngDts!$C$11))-$AJ131),IF(AND($Z131=\"Summer\",$AK131=\"SSP2P3\",$AJ131=TRUE,$HF131=TRUE),SUM(SUM(SUM(SUM($HI131,$HK131)*FctrChngDts!$B$10), SUM(SUM($HJ131,$HL131)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO131,$HQ131)*FctrChngDts!$B$12),SUM(SUM($HP131,$HR131)*FctrChngDts!$C$12))-$AJ131),0))))))))))))))))))))))))))))))))))))","v":0},{"$f":"SUM($AO131*3)","v":0},{"$f":"SUM($AO131:$AP131)","v":0},{"$f":"ROUND(IF($AL131<=$AD131,$AL131,$AD131),2)","v":0},{"$f":"ROUND(IF(SUM($AR131,$AM131)<=$AD131,$AM131,SUM($AD131-$AR131)),2)","v":0},{"$f":"ROUND(IF($AH131=FALSE,SUM($AD131-SUM($AR131:$AS131)),0),2)","v":0},{"$f":"ROUND(IF($AO131<=$AE131,$AO131,$AE131),2)","v":0},{"$f":"ROUND(IF(SUM($AU131,$AP131)<=$AE131,$AP131,SUM($AE131-$AU131)),2)","v":0},{"$f":"ROUND(IF($AH131=FALSE,SUM($AE131-SUM($AU131:$AV131)),0),2)","v":0},{"$f":"ROUND(IF(AND($AK131=\"FSP1\",$AH131=TRUE,SUM(SUM(SUM($AI131*FctrChngDts!$B$13)*I131),$AR131)>$AD131),$AD131,IF(AND($AK131=\"FSP1\",$AH131=TRUE,SUM(SUM(SUM($AI131*FctrChngDts!$B$13)*$I131),$AR131)<=$AD131),SUM(SUM(SUM($AI131*FctrChngDts!$B$13)*$I131),$AR131),IF(AND($Z131=\"Summer\",$AK131=\"SSP1\",$AH131=TRUE,SUM(SUM(SUM(SUM($I131,$J131)*SUM($AI131*FctrChngDts!$B$13))*$AF131),$AR131)>$AD131),$AD131,IF(AND($Z131=\"Summer\",$AK131=\"SSP1\",$AH131=TRUE,SUM(SUM(SUM(SUM($I131,$J131)*SUM($AI131*FctrChngDts!$B$13))*$AF131),$AR131)<=$AD131),SUM(SUM(SUM(SUM($I131,$J131)*SUM($AI131*FctrChngDts!$B$13))*$AF131),$AR131),IF(AND($Z131=\"Winter\",$AK131=\"SSP1\",$AH131=TRUE,SUM(SUM(SUM(SUM($I131,$J131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AU131:$AW131)),$AR131)>$AD131),$AD131,IF(AND($Z131=\"Winter\",$AK131=\"SSP1\",$AH131=TRUE,SUM(SUM(SUM(SUM($I131,$J131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AU131:$AW131)),$AR131)<=$AD131),SUM(SUM(SUM(SUM($I131,$J131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AU131:$AW131)),$AR131),IF(AND($AK131=\"FSP1P2\",$AH131=TRUE,SUM(SUM(SUM(SUM($I131,$K131)*SUM($AI131*FctrChngDts!$B$13))*$AF131),$AR131)>$AD131),$AD131,IF(AND($AK131=\"FSP1P2\",$AH131=TRUE,SUM(SUM(SUM(SUM($I131,$K131)*SUM($AI131*FctrChngDts!$B$13))*$AF131),$AR131)<=$AD131),SUM(SUM(SUM(SUM($I131,$K131)*SUM($AI131*FctrChngDts!$B$13))*$AF131),$AR131),IF(AND($Z131=\"Summer\",$AK131=\"SSP1P2\",$AH131=TRUE,SUM(SUM(SUM(SUM($I131,$K131,$J131,$L131)*SUM($AI131*FctrChngDts!$B$13))*$AF131),$AR131)>$AD131),$AD131,IF(AND($Z131=\"Summer\",$AK131=\"SSP1P2\",$AH131=TRUE,SUM(SUM(SUM(SUM($I131,$K131,$J131,$L131)*SUM($AI131*FctrChngDts!$B$13))*$AF131),$AR131)<=$AD131),SUM(SUM(SUM(SUM($I131,$K131,$J131,$L131)*SUM($AI131*FctrChngDts!$B$13))*$AF131),$AR131),IF(AND($Z131=\"Winter\",$AK131=\"SSP1P2\",$AH131=TRUE,SUM(SUM(SUM(SUM($I131,$K131,$J131,$L131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AU131:$AW131)),$AR131)>$AD131),$AD131,IF(AND($Z131=\"Winter\",$AK131=\"SSP1P2\",$AH131=TRUE,SUM(SUM(SUM(SUM($I131,$K131,$J131,$L131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AU131:$AW131)),$AR131)<=$AD131),MIN($AD131,SUM($AL131,SUM(SUM(SUM(SUM($I131,$K131,$J131,$L131)*SUM($AI131*FctrChngDts!$B$13))*$AF131)))),IF(AND($AK131=\"FSP2\",$AH131=TRUE,SUM(SUM(SUM($AI131*FctrChngDts!$B$13)*$K131),$AR131)>$AD131),$AD131,IF(AND($AK131=\"FSP2\",$AH131=TRUE,SUM(SUM(SUM($AI131*FctrChngDts!$B$13)*$K131),$AR131)<=$AD131),SUM(SUM(SUM($AI131*FctrChngDts!$B$13)*$K131),$AR131),IF(AND($Z131=\"Summer\",$AK131=\"SSP2\",$AH131=TRUE,SUM(SUM(SUM(SUM($K131,$L131)*SUM($AI131*FctrChngDts!$B$13))*$AF131),$AR131)>$AD131),$AD131,IF(AND($Z131=\"Summer\",$AK131=\"SSP2\",$AH131=TRUE,SUM(SUM(SUM(SUM($K131,$L131)*SUM($AI131*FctrChngDts!$B$13))*$AF131),$AR131)<=$AD131),SUM(SUM(SUM(SUM($K131,$L131)*SUM($AI131*FctrChngDts!$B$13))*$AF131),$AR131),IF(AND($Z131=\"Winter\",$AK131=\"SSP2\",$AH131=TRUE,SUM(SUM(SUM(SUM($K131,$L131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AU131:$AW131)),$AR131)>$AD131),$AD131,IF(AND($Z131=\"Winter\",$AK131=\"SSP2\",$AH131=TRUE,SUM(SUM(SUM(SUM($K131,$L131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AU131:$AW131)),$AR131)<=$AD131),SUM(SUM(SUM(SUM($K131,$L131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AU131:$AW131)),$AR131),IF(AND($AK131=\"FSP2P3\",$AH131=TRUE,SUM(SUM(SUM(SUM($K131,$M131)*SUM($AI131*FctrChngDts!$B$13))*$AF131),$AR131)>$AD131),$AD131,IF(AND($AK131=\"FSP2P3\",$AH131=TRUE,SUM(SUM(SUM(SUM($K131,$M131)*SUM($AI131*FctrChngDts!$B$13))*$AF131),$AR131)<=$AD131),SUM(SUM(SUM(SUM($K131,$M131)*SUM($AI131*FctrChngDts!$B$13))*$AF131),$AR131),IF(AND($Z131=\"Summer\",$AK131=\"SSP2P3\",$AH131=TRUE,SUM(SUM(SUM(SUM($K131,$L131,$M131,$N131)*SUM($AI131*FctrChngDts!$B$13))*$AF131),$AR131)>$AD131),$AD131,IF(AND($Z131=\"Summer\",$AK131=\"SSP2P3\",$AH131=TRUE,SUM(SUM(SUM(SUM($K131,$L131,$M131,$N131)*SUM($AI131*FctrChngDts!$B$13))*$AF131),$AR131)<=$AD131),SUM(SUM(SUM(SUM($K131,$L131,$M131,$N131)*SUM($AI131*FctrChngDts!$B$13))*$AF131),$AR131),IF(AND($Z131=\"Winter\",$AK131=\"SSP2P3\",$AH131=TRUE,SUM(SUM(SUM(SUM($K131,$L131,$M131,$N131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AU131:$AW131)),$AR131)>$AD131),$AD131,IF(AND($Z131=\"Winter\",$AK131=\"SSP2P3\",$AH131=TRUE,SUM(SUM(SUM(SUM($K131,$L131,$M131,$N131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AU131:$AW131)),$AR131)<=$AD131),SUM(SUM(SUM(SUM($K131,$L131,$M131,$N131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AU131:$AW131)),$AR131),IF(AND($AK131=\"FSP3\",$AH131=TRUE,SUM(SUM(SUM($AI131*FctrChngDts!$B$13)*$M131),$AR131)>$AD131),$AD131,IF(AND($AK131=\"FSP3\",$AH131=TRUE,SUM(SUM(SUM($AI131*FctrChngDts!$B$13)*$M131),$AR131)<=$AD131),SUM(SUM(SUM($AI131*FctrChngDts!$B$13)*$M131),$AR131),IF(AND($Z131=\"Summer\",$AK131=\"SSP3\",$AH131=TRUE,SUM(SUM(SUM(SUM($M131,$N131)*SUM($AI131*FctrChngDts!$B$13))*$AF131),$AR131)>$AD131),$AD131,IF(AND($Z131=\"Summer\",$AK131=\"SSP3\",$AH131=TRUE,SUM(SUM(SUM(SUM($M131,$N131)*SUM($AI131*FctrChngDts!$B$13))*$AF131),$AR131)<=$AD131),SUM(SUM(SUM(SUM($M131,$N131)*SUM($AI131*FctrChngDts!$B$13))*$AF131),$AR131),IF(AND($Z131=\"Winter\",$AK131=\"SSP3\",$AH131=TRUE,SUM(SUM(SUM(SUM($M131,$N131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AU131:$AW131)),$AR131)>$AD131),$AD131,IF(AND($Z131=\"Winter\",$AK131=\"SSP3\",$AH131=TRUE,SUM(SUM(SUM(SUM($M131,$N131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AU131:$AW131)),$AR131)<=$AD131),SUM(SUM(SUM(SUM($M131,$N131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AU131:$AW131)),$AR131),0)))))))))))))))))))))))))))))),2)","v":0},{"$f":"ROUND(IF(SUM($AX131,$AM131)<=$AD131,$AM131,SUM($AD131-$AX131)),2)","v":0},{"$f":"ROUND(SUM($AD131-SUM($AX131:$AY131)),2)","v":0},{"$f":"ROUND(IF(AND($AK131=\"FWP1\",$AH131=TRUE,SUM(SUM(SUM($AI131*FctrChngDts!$B$13)*$J131),$AU131)>$AE131),$AE131,IF(AND($AK131=\"FWP1\",$AH131=TRUE,SUM(SUM(SUM($AI131*FctrChngDts!$B$13)*$J131),$AU131)<=$AE131),SUM(SUM(SUM($AI131*FctrChngDts!$B$13)*$J131),$AU131),IF(AND($Z131=\"Winter\",$AK131=\"SSP1\",$AH131=TRUE,SUM(SUM(SUM(SUM($I131,$J131)*SUM($AI131*FctrChngDts!$B$13))*$AG131),$AU131)>$AE131),$AE131,IF(AND($Z131=\"Winter\",$AK131=\"SSP1\",$AH131=TRUE,SUM(SUM(SUM(SUM($I131,$J131)*SUM($AI131*FctrChngDts!$B$13))*$AG131),$AU131)<=$AE131),SUM(SUM(SUM(SUM($I131,$J131)*SUM($AI131*FctrChngDts!$B$13))*$AG131),$AU131),IF(AND($Z131=\"Summer\",$AK131=\"SSP1\",$AH131=TRUE,SUM(SUM(SUM(SUM($I131,$J131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AR131:$AT131)),$AU131)>$AE131),$AE131,IF(AND($Z131=\"Summer\",$AK131=\"SSP1\",$AH131=TRUE,SUM(SUM(SUM(SUM($I131,$J131)*SUM($AI131*FctrChngDts!$B$13))- SUM($AR131:$AT131)),$AU131)<=$AE131),SUM(SUM(SUM(SUM($I131,$J131)*SUM($AI131*FctrChngDts!$B$13))- SUM($AR131:$AT131)),$AU131),IF(AND($AK131=\"FWP1P2\",$AH131=TRUE,SUM(SUM(SUM(SUM($J131,$L131)*SUM($AI131*FctrChngDts!$B$13))*$AG131),$AU131)>$AE131),$AE131,IF(AND($AK131=\"FWP1P2\",$AH131=TRUE,SUM(SUM(SUM(SUM($J131,$L131)*SUM($AI131*FctrChngDts!$B$13))*$AG131),$AU131)<=$AE131),SUM(SUM(SUM(SUM($J131,$L131)*SUM($AI131*FctrChngDts!$B$13))*$AG131),$AU131),IF(AND($Z131=\"Winter\",$AK131=\"SSP1P2\",$AH131=TRUE,SUM(SUM(SUM(SUM($I131,$K131,$J131,$L131)*SUM($AI131*FctrChngDts!$B$13))*$AG131),$AU131)>$AE131),$AE131,IF(AND($Z131=\"Winter\",$AK131=\"SSP1P2\",$AH131=TRUE,SUM(SUM(SUM(SUM($I131,$K131,$J131,$L131)*SUM($AI131*FctrChngDts!$B$13))*$AG131),$AU131)<=$AE131),SUM(SUM(SUM(SUM($I131,$K131,$J131,$L131)*SUM($AI131*FctrChngDts!$B$13))*$AG131),$AU131),IF(AND($Z131=\"Summer\",$AK131=\"SSP1P2\",$AH131=TRUE,SUM(SUM(SUM(SUM($I131,$K131,$J131,$L131)*SUM($AI131*FctrChngDts!$B$13))- SUM($AR131:$AT131)),$AU131)>$AE131),$AE131,IF(AND($Z131=\"Summer\",$AK131=\"SSP1P2\",$AH131=TRUE,SUM(SUM(SUM(SUM($I131,$K131,$J131,$L131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AR131:$AT131)),$AU131)<=$AE131),SUM(SUM(SUM(SUM($I131,$K131,$J131,$L131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AR131:$AT131)),$AU131),IF(AND($AK131=\"FWP2\",$AH131=TRUE,SUM(SUM(SUM($AI131*FctrChngDts!$B$13)*$L131),$AU131)>$AE131),$AE131,IF(AND($AK131=\"FWP2\",$AH131=TRUE,SUM(SUM(SUM($AI131*FctrChngDts!$B$13)*$L131),$AU131)<=$AE131),SUM(SUM(SUM($AI131*FctrChngDts!$B$13)*$L131),$AU131),IF(AND($Z131=\"Winter\",$AK131=\"SSP2\",$AH131=TRUE,SUM(SUM(SUM(SUM($K131,$L131)*SUM($AI131*FctrChngDts!$B$13))*$AG131),$AU131)>$AE131),$AE131,IF(AND($Z131=\"Winter\",$AK131=\"SSP2\",$AH131=TRUE,SUM(SUM(SUM(SUM($K131,$L131)*SUM($AI131*FctrChngDts!$B$13))*$AG131),$AU131)<=$AE131),SUM(SUM(SUM(SUM($K131,$L131)*SUM($AI131*FctrChngDts!$B$13))*$AG131),$AU131),IF(AND($Z131=\"Summer\",$AK131=\"SSP2\",$AH131=TRUE,SUM(SUM(SUM(SUM($K131,$L131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AR131:$AT131)),$AU131)>$AE131),$AE131,IF(AND($Z131=\"Summer\",$AK131=\"SSP2\",$AH131=TRUE,SUM(SUM(SUM(SUM($K131,$L131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AR131:$AT131)),$AU131)<=$AE131),SUM(SUM(SUM(SUM($K131,$L131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AR131:$AT131)),$AU131),IF(AND($AK131=\"FWP2P3\",$AH131=TRUE,SUM(SUM(SUM(SUM($L131,$N131)*SUM($AI131*FctrChngDts!$B$13))*$AG131),$AU131)>$AE131),$AE131,IF(AND($AK131=\"FWP2P3\",$AH131=TRUE,SUM(SUM(SUM(SUM($L131,$N131)*SUM($AI131*FctrChngDts!$B$13))*$AG131),$AU131)<=$AE131),SUM(SUM(SUM(SUM($L131,$N131)*SUM($AI131*FctrChngDts!$B$13))*$AG131),$AU131),IF(AND($Z131=\"Winter\",$AK131=\"SSP2P3\",$AH131=TRUE,SUM(SUM(SUM(SUM($K131,$L131,$M131,$N131)*SUM($AI131*FctrChngDts!$B$13))*$AG131),$AU131)>$AE131),$AE131,IF(AND($Z131=\"Winter\",$AK131=\"SSP2P3\",$AH131=TRUE,SUM(SUM(SUM(SUM($K131,$L131,$M131,$N131)*SUM($AI131*FctrChngDts!$B$13))*$AG131),$AU131)<=$AE131),SUM(SUM(SUM(SUM($K131,$L131,$M131,$N131)*SUM($AI131*FctrChngDts!$B$13))*$AG131),$AU131),IF(AND($Z131=\"Summer\",$AK131=\"SSP2P3\",$AH131=TRUE,SUM(SUM(SUM(SUM($K131,$L131,$M131,$N131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AR131:$AT131)),$AU131)>$AE131),$AE131,IF(AND($Z131=\"Summer\",$AK131=\"SSP2P3\",$AH131=TRUE,SUM(SUM(SUM(SUM($K131,$L131,$M131,$N131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AR131:$AT131)),$AU131)<=$AE131),SUM(SUM(SUM(SUM($K131,$L131,$M131,$N131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AR131:$AT131)),$AU131),IF(AND($AK131=\"FWP3\",$AH131=TRUE,SUM(SUM(SUM($AI131*FctrChngDts!$B$13)*$N131),$AU131)>$AE131),$AE131,IF(AND($AK131=\"FWP3\",$AH131=TRUE,SUM(SUM(SUM($AI131*FctrChngDts!$B$13)*$N131),$AU131)<=$AE131),SUM(SUM(SUM($AI131*FctrChngDts!$B$13)*$N131),$AU131),IF(AND($Z131=\"Winter\",$AK131=\"SSP3\",$AH131=TRUE,SUM(SUM(SUM(SUM($M131,$N131)*SUM($AI131*FctrChngDts!$B$13))*$AG131),$AU131)>$AE131),$AE131,IF(AND($Z131=\"Winter\",$AK131=\"SSP3\",$AH131=TRUE,SUM(SUM(SUM(SUM($M131,$N131)*SUM($AI131*FctrChngDts!$B$13))*$AG131),$AU131)<=$AE131),SUM(SUM(SUM(SUM($M131,$N131)*SUM($AI131*FctrChngDts!$B$13))*$AG131),$AU131),IF(AND($Z131=\"Summer\",$AK131=\"SSP3\",$AH131=TRUE,SUM(SUM(SUM(SUM($M131,$N131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AR131:$AT131)),$AU131)>$AE131),$AE131,IF(AND($Z131=\"Summer\",$AK131=\"SSP3\",$AH131=TRUE,SUM(SUM(SUM(SUM($M131,$N131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AR131:$AT131)),$AU131)<=$AE131),SUM(SUM(SUM(SUM($M131,$N131)*SUM($AI131*FctrChngDts!$B$13))-SUM($AR131:$AT131)),$AU131),0)))))))))))))))))))))))))))))),2)","v":0},{"$f":"ROUND(IF(SUM($BA131,$AP131)<=$AE131,$AP131,SUM($AE131-$BA131)),2)","v":0},{"$f":"ROUND(SUM($AE131-SUM($BA131:$BB131)),2)","v":0},{"$f":"SUM($DA131,$DJ131,$DS131)","v":0},{"$f":"IF(AND($I131>0,$AH131=FALSE),SUM($AR131*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I131>0,$AH131=TRUE),SUM($AX131*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I131>0,$AH131=FALSE),SUM($AS131*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I131>0,$AH131=TRUE),SUM($AY131*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I131>0,$AH131=FALSE),SUM($AT131*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I131>0,$AH131=TRUE),SUM($AZ131*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J131>0,$AH131=FALSE),SUM($AU131*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J131>0,$AH131=TRUE),SUM($BA131*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J131>0,$AH131=FALSE),SUM($AV131*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J131>0,$AH131=TRUE),SUM($BB131*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J131>0,$AH131=FALSE),SUM($AW131*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J131>0,$AH131=TRUE),SUM($BC131*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K131>0,$AH131=FALSE),SUM($AR131*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K131>0,$AH131=TRUE),SUM($AX131*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K131>0,$AH131=FALSE),SUM($AS131*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K131>0,$AH131=TRUE),SUM($AY131*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K131>0,$AH131=FALSE),SUM($AT131*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K131>0,$AH131=TRUE),SUM($AZ131*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L131>0,$AH131=FALSE),SUM($AU131*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L131>0,$AH131=TRUE),SUM($BA131*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L131>0,$AH131=FALSE),SUM($AV131*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L131>0,$AH131=TRUE),SUM($BB131*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L131>0,$AH131=FALSE),SUM($AW131*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L131>0,$AH131=TRUE),SUM($BC131*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M131>0,$AH131=FALSE),SUM($AR131*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M131>0,$AH131=TRUE),SUM($AX131*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M131>0,$AH131=FALSE),SUM($AS131*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M131>0,$AH131=TRUE),SUM($AY131*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M131>0,$AH131=FALSE),SUM($AT131*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M131>0,$AH131=TRUE),SUM($AZ131*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N131>0,$AH131=FALSE),SUM($AU131*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N131>0,$AH131=TRUE),SUM($BA131*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N131>0,$AH131=FALSE),SUM($AV131*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N131>0,$AH131=TRUE),SUM($BB131*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N131>0,$AH131=FALSE),SUM($AW131*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N131>0,$AH131=TRUE),SUM($BC131*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I131=0,0,IF(AND($I131>0,$K131>0,$AH131=FALSE),SUM($AR131/$P131*$I131),IF(AND($I131>0,$K131=0,$AH131=FALSE),$AR131,IF(AND($I131>0,$K131>0,$AH131=TRUE),ROUND(MIN($HU131,SUM(SUM($I131,$K131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA131,SUM(SUM($I131,$K131)*(FctrChngDts!$B$13)*$AI131)*$IA131)),0),IF(AND($I131>0,$K131=0,$AH131=TRUE),$AX131))))),0)","v":0},{"$f":"ROUND(IF($I131=0,0,IF(AND($I131>0,$K131>0,$AH131=FALSE),SUM($AS131/$P131*$I131),IF(AND($I131>0,$K131=0,$AH131=FALSE),$AS131,IF(AND($I131>0,$K131>0,$AH131=TRUE),ROUND(MIN(SUM($HU131-$BW131),SUM(SUM($I131,$K131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA131)*3),0),IF(AND($I131>0,$K131=0,$AH131=TRUE),$AY131))))),0)","v":0},{"$f":"ROUND(IF($I131=0,0,IF(AND($I131>0,$K131>0,$AH131=FALSE),SUM($AT131/$P131*$I131),IF(AND($I131>0,$K131=0,$AH131=FALSE),$AT131,IF(AND($I131>0,$K131>0,$AH131=TRUE),ROUND(MAX(0,SUM($HU131-$BW131-$BX131)),0),IF(AND($I131>0,$K131=0,$AH131=TRUE),$AZ131))))),0)","v":0},{"$f":"IF($J131=0,0,IF(AND($J131>0,$L131=0,$N131=0,$AH131=FALSE,$AJ131=FALSE),ROUND(MIN($HX131,SUM($AU131,$BA131)),0),IF(AND($J131>0,$L131=0,$N131=0,$AH131=TRUE,$AJ131=FALSE),ROUND(MIN($HX131,SUM($AU131,SUM($J131*$AI131*FctrChngDts!$B$13))),0),IF(AND($J131>0,$L131>0,$N131=0,$AH131=FALSE,$AJ131=FALSE),ROUND(MIN($HX131,SUM(SUM($J131,$L131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA131,SUM(SUM($J131,$L131)*(FctrChngDts!$B$13)*$AI131)*$IA131)),0),IF(AND($J131>0,$L131>0,$N131=0,$AH131=TRUE,$AJ131=FALSE),ROUND(MIN($HX131,SUM(SUM(SUM(SUM($J131,$L131)*FctrChngDts!$C$11*$IA131),SUM(SUM($J131,$L131)*SUM(FctrChngDts!$B$13*$AI131)*$IA131)))),0),IF(AND($J131>0,$L131=0,$N131=0,$AH131=FALSE,$AJ131=TRUE),ROUND(MIN($HX131,SUM($AU131,$BA131)),0),IF(AND($J131>0,$L131=0,$N131=0,$AH131=TRUE,$AJ131=TRUE),ROUND(MIN($HX131,SUM($AU131,SUM($J131*$AI131*FctrChngDts!$B$13))),0),IF(AND($J131>0,$L131>0,$N131=0,$AH131=FALSE,$AJ131=TRUE),ROUND(MIN($HX131,SUM(SUM($J131,$L131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA131,SUM(SUM($J131,$L131)*(FctrChngDts!$B$13)*$AI131)*$IA131)),0),IF(AND($J131>0,$L131>0,$N131=0,$AH131=TRUE,$AJ131=TRUE),ROUND(MIN($HX131,SUM(SUM(SUM(SUM($J131,$L131)*FctrChngDts!$C$12*$IA131),SUM(SUM($J131,$L131)*SUM(FctrChngDts!$B$13*$AI131)*$IA131)))),0))))))))))","v":0},{"$f":"IF($J131=0,0,IF(AND($J131>0,$L131=0,$N131=0,$AH131=FALSE,$AJ131=FALSE),ROUND(MIN(SUM($HX131-$BZ131),SUM($AU131*3)),0),IF(AND($J131>0,$L131=0,$N131=0,$AH131=TRUE,$AJ131=FALSE),ROUND(MIN(SUM($HX131-$BZ131),SUM(SUM($J131,$L131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA131)*3),0),IF(AND($J131>0,$L131>0,$N131=0,$AH131=FALSE,$AJ131=FALSE),ROUND(MIN(SUM($HX131-$BZ131),SUM(SUM($J131,$L131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA131)*3),0),IF(AND($J131>0,$L131>0,$N131=0,$AH131=TRUE,$AJ131=FALSE),ROUND(MIN(SUM($HX131-$BZ131),SUM(SUM($J131,$L131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA131)*3),0),IF(AND($J131>0,$L131=0,$N131=0,$AH131=FALSE,$AJ131=TRUE),ROUND(MIN(SUM($HX131-$BZ131),SUM($AU131*3)),0),IF(AND($J131>0,$L131=0,$N131=0,$AH131=TRUE,$AJ131=TRUE),ROUND(MIN(SUM($HX131-$BZ131),SUM(SUM($J131,$L131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA131)*3),0),IF(AND($J131>0,$L131>0,$N131=0,$AH131=FALSE,$AJ131=TRUE),ROUND(MIN(SUM($HX131-$BZ131),SUM(SUM($J131,$L131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA131)*3),0),IF(AND($J131>0,$L131>0,$N131=0,$AH131=TRUE,$AJ131=TRUE),ROUND(MIN(SUM($HX131-$BZ131),SUM(SUM($J131,$L131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA131)*3),0))))))))))","v":0},{"$f":"IF($J131=0,0,ROUND(MAX(0,SUM($HX131-$BZ131-$CA131)),0))","v":0},{"$f":"ROUND(IF($K131=0,0,IF(AND($I131>0,$K131>0,$M131=0,$AH131=FALSE),SUM($AR131-$BW131),IF(AND($I131=0,$K131>0,$M131>0,$AH131=FALSE),SUM($AR131/$P131*$K131),IF(AND($I131=0,$K131>0,$M131=0,$AH131=FALSE),$AR131,IF($K131=0,0,IF(AND($I131>0,$K131>0,$M131=0,$AH131=TRUE),ROUND(MIN($HV131,SUM(SUM($I131,$K131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB131,SUM(SUM($I131,$K131)*(FctrChngDts!$B$13)*$AI131)*$IB131)),0),IF(AND($I131=0,$K131>0,$M131>0,$AH131=TRUE),ROUND(MIN($HV131,SUM(SUM($I131,$K131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB131,SUM(SUM($I131,$K131)*(FctrChngDts!$B$13)*$AI131)*$IB131)),0),IF(AND($I131=0,$K131>0,$M131=0,$AH131=TRUE),$AX131)))))))),0)","v":0},{"$f":"ROUND(IF($K131=0,0,IF(AND($I131>0,$K131>0,$M131=0,$AH131=FALSE),SUM($AS131-$BX131),IF(AND($I131=0,$K131>0,$M131>0,$AH131=FALSE),SUM($AS131/$P131*$K131),IF(AND($I131=0,$K131>0,$M131=0,$AH131=FALSE),$AS131,IF($K131=0,0,IF(AND($I131>0,$K131>0,$M131=0,$AH131=TRUE),ROUND(MIN(SUM($HV131-$BW131),SUM(SUM($I131,$K131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB131)*3),0),IF(AND($I131=0,$K131>0,$M131>0,$AH131=TRUE),ROUND(MIN(SUM($HV131-$BW131),SUM(SUM($I131,$K131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB131)*3),0),IF(AND($I131=0,$K131>0,$M131=0,$AH131=TRUE),$AY131)))))))),0)","v":0},{"$f":"ROUND(IF($K131=0,0,IF(AND($I131>0,$K131>0,$M131=0,$AH131=FALSE),SUM($AT131-$BY131),IF(AND($I131=0,$K131>0,$M131>0,$AH131=FALSE),SUM($AT131/$P131*$K131),IF(AND($I131=0,$K131>0,$M131=0,$AH131=FALSE),$AT131,IF($K131=0,0,IF(AND($I131>0,$K131>0,$M131=0,$AH131=TRUE),ROUND(MAX(0,SUM($HV131-$CC131-$CD131)),0),IF(AND($I131=0,$K131>0,$M131>0,$AH131=TRUE),ROUND(MAX(0,SUM($HV131-$CC131-$CD131)),0),IF(AND($I131=0,$K131>0,$M131=0,$AH131=TRUE),$AZ131)))))))),0)","v":0},{"$f":"IF($L131=0,0,IF(AND($J131>0,$L131>0,$N131=0,$AH131=FALSE,$AJ131=FALSE),ROUND(MIN($HY131,SUM(SUM($J131,$L131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB131,SUM(SUM($J131,$L131)*(FctrChngDts!$B$13)*$AI131)*$IB131)),0),IF(AND($J131>0,$L131>0,$N131=0,$AH131=TRUE,$AJ131=FALSE),ROUND(MIN($HY131,SUM(SUM(SUM(SUM($J131,$L131)*FctrChngDts!$C$11*$IB131),SUM(SUM($J131,$L131)*SUM(FctrChngDts!$B$13*$AI131)*$IB131)))),0),IF(AND($J131=0,$L131>0,$N131=0,$AH131=FALSE,$AJ131=FALSE),ROUND(MIN($HY131,SUM($L131*FctrChngDts!$C$11)),0),IF(AND($J131=0,$L131>0,$N131=0,$AH131=TRUE,$AJ131=FALSE),ROUND(MIN($HY131,SUM(SUM(SUM(SUM($J131,$L131)*FctrChngDts!$C$11*$IB131),SUM(SUM($J131,$L131)*SUM(FctrChngDts!$B$13*$AI131)*$IB131)))),0),IF(AND($J131>0,$L131>0,$N131=0,$AH131=FALSE,$AJ131=TRUE),ROUND(MIN($HY131,SUM(SUM($J131,$L131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB131,SUM(SUM($J131,$L131)*(FctrChngDts!$B$13)*$AI131)*$IB131)),0),IF(AND($J131>0,$L131>0,$N131=0,$AH131=TRUE,$AJ131=TRUE),ROUND(MIN($HY131,SUM(SUM(SUM(SUM($J131,$L131)*FctrChngDts!$C$12*$IB131),SUM(SUM($J131,$L131)*SUM(FctrChngDts!$B$13*$AI131)*$IB131)))),0),IF(AND($J131=0,$L131>0,$N131=0,$AH131=FALSE,$AJ131=TRUE),ROUND(MIN($HY131,SUM($L131*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J131=0,$L131>0,$N131=0,$AH131=TRUE,$AJ131=TRUE),ROUND(MIN($HY131,SUM(SUM(SUM(SUM($J131,$L131)*FctrChngDts!$C$12*$IB131),SUM(SUM($J131,$L131)*SUM(FctrChngDts!$B$13*$AI131)*$IB131)))),0))))))))))","v":0},{"$f":"IF($L131=0,0,IF(AND($J131>0,$L131>0,$N131=0,$AH131=FALSE,$AJ131=FALSE),ROUND(MIN(SUM($HY131-$CF131),SUM(SUM($J131,$L131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB131)*3),0),IF(AND($J131>0,$L131>0,$N131=0,$AH131=TRUE,$AJ131=FALSE),ROUND(MIN(SUM($HY131-$CF131),SUM(SUM($J131,$L131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB131)*3),0),IF(AND($J131=0,$L131>0,$N131=0,$AH131=FALSE,$AJ131=FALSE),ROUND(MIN(SUM($HY131-$CF131),SUM($AU131*3)),0),IF(AND($J131=0,$L131>0,$N131=0,$AH131=TRUE,$AJ131=FALSE),ROUND(MIN(SUM($HY131-$CF131),SUM(SUM($J131,$L131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB131)*3),0),IF(AND($J131>0,$L131>0,$N131=0,$AH131=FALSE,$AJ131=TRUE),ROUND(MIN(SUM($HY131-$CF131),SUM(SUM($J131,$L131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB131)*3),0),IF(AND($J131>0,$L131>0,$N131=0,$AH131=TRUE,$AJ131=TRUE),ROUND(MIN(SUM($HY131-$CF131),SUM(SUM($J131,$L131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB131)*3),0),IF(AND($J131=0,$L131>0,$N131=0,$AH131=FALSE,$AJ131=TRUE),ROUND(MIN(SUM($HY131-$CF131),SUM($AU131*3)),0),IF(AND($J131=0,$L131>0,$N131=0,$AH131=TRUE,$AJ131=TRUE),ROUND(MIN(SUM($HY131-$CF131),SUM(SUM($J131,$L131)*IF($AJ131=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB131)*3),0))))))))))","v":0},{"$f":"IF($L131=0,0,ROUND(MAX(0,SUM($HY131-$CF131-$CG131)),0))","v":0},{"$f":"ROUND(IF($M131=0,0,IF($AH131=FALSE,SUM($AR131-SUM($BW131,$CC131)),IF($M131=0,0,IF($AH131=TRUE,SUM($AX131-SUM($BW131,$CC131)))))),0)","v":0},{"$f":"ROUND(IF($M131=0,0,IF($AH131=FALSE,SUM($AS131-SUM($BX131,$CD131)),IF($M131=0,0,IF($AH131=TRUE,SUM($AY131-SUM($BX131,$CD131)))))),0)","v":0},{"$f":"ROUND(IF($M131=0,0,IF($AH131=FALSE,SUM($AT131-SUM($BY131,$CE131)),IF($M131=0,0,IF($AH131=TRUE,SUM($AZ131-SUM($BY131,$CE131)))))),0)","v":0},{"$f":"ROUND(IF($N131=0,0,IF($AH131=FALSE,SUM($AU131-SUM($BZ131,$CF131)),IF($N131=0,0,IF($AH131=TRUE,SUM($BA131-SUM($BZ131,$CF131)))))),0)","v":0},{"$f":"ROUND(IF($N131=0,0,IF($AH131=FALSE,SUM($AV131-SUM($CA131,$CG131)),IF($N131=0,0,IF($AH131=TRUE,SUM($BB131-SUM($CA131,$CG131)))))),0)","v":0},{"$f":"ROUND(IF($N131=0,0,IF($AH131=FALSE,SUM($AW131-SUM($CB131,$CH131)),IF($N131=0,0,IF($AH131=TRUE,SUM($BC131-SUM($CB131,$CH131)))))),0)","v":0},{"$f":"ROUND(IF(AND($S131>0,Account!$AG$2=TRUE,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH131=FALSE),SUM(Usage!$BW131:$CB131)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V131>0,Account!$AG$2=TRUE,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH131=FALSE),SUM(Usage!$CC131:$CH131)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y131>0,Account!$AG$2=TRUE,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH131=FALSE),SUM(Usage!$CI131:$CN131)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH131=TRUE,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S131),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S131)),2)","v":0},{"$f":"ROUND(IF(OR($AH131=TRUE,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V131),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V131)),2)","v":0},{"$f":"IF(OR($AH131=TRUE,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y131),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y131))","v":0},{"$f":"ROUND(IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW131),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW131)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX131),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX131)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY131),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY131)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ131),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ131)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA131),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA131)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB131),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB131)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S131),2)","v":0},{"$f":"SUM($CU131:$DA131)","v":0},{"$f":"IF($CR131>$DB131,SUM($CR131-$DB131),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC131),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC131)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD131),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD131)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE131),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE131)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF131),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF131)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG131),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG131)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH131),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH131)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V131),2)","v":0},{"$f":"SUM($DD131:$DJ131)","v":0},{"$f":"IF($CS131>$DK131,SUM($CS131-$DK131),0)","v":0},{"$f":"IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI131),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI131))","v":0},{"$f":"IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ131),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ131))","v":0},{"$f":"IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK131),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK131))","v":0},{"$f":"IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL131),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL131))","v":0},{"$f":"IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM131),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM131))","v":0},{"$f":"IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN131),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN131))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y131)","v":0},{"$f":"SUM($DM131:$DS131)","v":0},{"$f":"SUM($CT131-$DT131)","v":0},{"$f":"SUM($DB131,$DK131,$DT131)","v":0},{"$f":"SUM($CR131:$CT131)","v":0},{"$f":"IF($DW131>IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV131*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV131*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW131-IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV131*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV131*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV131<$DW131,SUM($DW131-$DV131),0))","v":0},{"$f":"IF(OR(AND($D131<=FctrChngDts!$B$14,Usage!$E131>FctrChngDts!$B$14),AND(Usage!$D131<=FctrChngDts!$C$14,Usage!$E131>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},{"$f":"ROUND(SUM($CO131:$CQ131,$DV131,$DX131:$DY131),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW131),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX131),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY131),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ131),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA131),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB131),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC131),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD131),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE131),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF131),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG131),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH131),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI131)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ131)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK131)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL131)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM131)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN131)","v":0},{"$f":"ROUND(SUM($EA131:$ER131),2)","v":0},{"$f":"IF(AND($S131>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E131<>\"D-CARE\",Tenant!$F131=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET131=TRUE,$S131>0,$V131=0),SUM(SUM($BW131:$CB131)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET131=TRUE,$S131>0,$V131>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW131:$CB131)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET131=TRUE,$S131>0,$V131>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW131:$CB131)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S131>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S131>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S131>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV131=TRUE,$S131>0,$V131=0),SUM(SUM($BW131:$CB131)*'CRS1'!$P$2),IF(AND($EV131=TRUE,$S131>0,$V131>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW131:$CB131)*'CRS1'!$P$2),IF(AND($EV131=TRUE,$S131>0,$V131>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW131:$CB131)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S131>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX131=TRUE,$S131>0,$V131=0),SUM(SUM($BW131:$CB131)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX131=TRUE,$S131>0,$V131>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW131:$CB131)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX131=TRUE,$S131>0,$V131>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW131:$CB131)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S131>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ131=TRUE,$S131>0),SUM(SUM($BW131:$CB131)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V131>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E131<>\"D-CARE\",Tenant!$F131=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB131=TRUE,$S131>0,$V131>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC131:$CH131)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB131=TRUE,$S131>0,$V131>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC131:$CH131)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB131=TRUE,$V131>0,$Y131>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC131:$CH131)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB131=TRUE,$V131>0,$Y131>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC131:$CH131)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB131=TRUE,$S131=0,$V131>0,$Y131=0),SUM(SUM($CC131:$CH131)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V131>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V131>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V131>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD131=TRUE,$S131>0,$V131>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC131:$CH131)*'CRS2'!$P$2),IF(AND($FD131=TRUE,$S131>0,$V131>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC131:$CH131)*'CRS2'!$P$2),IF(AND($FD131=TRUE,$V131>0,$Y131>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC131:$CH131)*'CRS2'!$P$2),IF(AND($FD131=TRUE,$V131>0,$Y131>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC131:$CH131)*'CRS2'!$P$2),IF(AND($FD131=TRUE,$S131=0,$V131>0,$Y131=0),SUM(SUM($CC131:$CH131)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V131>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF131=TRUE,$S131>0,$V131>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC131:$CH131)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF131=TRUE,$S131>0,$V131>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC131:$CH131)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF131=TRUE,$V131>0,$Y131>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC131:$CH131)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF131=TRUE,$V131>0,$Y131>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC131:$CH131)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF131=TRUE,$S131=0,$V131>0,$Y131=0),SUM(SUM($CC131:$CH131)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V131>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH131=TRUE,$V131>0),SUM(SUM($CC131:$CH131)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y131>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E131<>\"D-CARE\",Tenant!$F131=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ131=TRUE,$V131=0,$Y131>0),SUM(SUM($CI131:$CN131)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ131=TRUE,$V131>0,$Y131>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI131:$CN131)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ131=TRUE,$V131>0,$Y131>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI131:$CN131)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y131>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y131>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y131>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL131=TRUE,$V131=0,$Y131>0),SUM(SUM($CI131:$CN131)*'CRS3'!$P$2),IF(AND($FL131=TRUE,$V131>0,$Y131>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI131:$CN131)*'CRS3'!$P$2),IF(AND($FL131=TRUE,$V131>0,$Y131>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI131:$CN131)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y131>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN131=TRUE,$V131=0,$Y131>0),SUM(SUM($CI131:$CN131)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN131=TRUE,$V131>0,$Y131>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI131:$CN131)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN131=TRUE,$V131>0,$Y131>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI131:$CN131)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y131>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP131=TRUE,$Y131>0),SUM(SUM($CI131:$CN131)*Account!$T$2),0)","v":0},{"$f":"SUM($EU131,$FC131,$FK131)","v":0},{"$f":"SUM($EW131,$FE131,$FM131)","v":0},{"$f":"SUM($EY131,$FG131,$FO131)","v":0},{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR131:$FT131))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO131:$CQ131,$FR131:$FT131))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA131:$EF131)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG131:$EL131)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM131:$ER131)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV131,$CO131:$CQ131,$EA131:$ER131)/$P131)*$S131*FctrChngDts!$B$15),SUM(SUM(SUM($DV131,$CO131:$CQ131,$FR131:$FT131)/$P131)*$S131*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV131,$CO131:$CQ131,$EA131:$ER131)/$P131)*$V131*FctrChngDts!$B$15),SUM(SUM(SUM($DV131,$CO131:$CQ131,$FR131:$FT131)/$P131)*$V131*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV131,$CO131:$CQ131,$EA131:$ER131)/$P131)*$Y131*FctrChngDts!$B$15),SUM(SUM(SUM($DV131,$CO131:$CQ131,$FR131:$FT131)/$P131)*$Y131*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA131*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI131*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ131*FctrChngDts!$D$15)","v":0},{"$f":"IF(SUM($FW131:$FY131,$GC131:$GE131)<0,0,SUM($FW131:$FY131,$GC131:$GE131))","v":0},{"$f":"IF(Account!$M$2=TRUE,SUM($DZ131,$FU131,$GF131,$GZ131:$HE131),IF(Account!$Q$2=TRUE,SUM($DZ131,$FV131,$GF131,$GZ131:$HE131),SUM($DZ131,$ES131,$FU131:$FV131,$GF131,$GZ131:$HE131)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E131),Usage!$P131,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D131,FctrChngDts!$C$17<=Usage!$E131),SUM(FctrChngDts!$C$17-Usage!$D131),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E131),Usage!$P131,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D131,FctrChngDts!$C$19<=Usage!$E131),SUM(FctrChngDts!$C$19-Usage!$D131),0))))","v":0},{"$f":"SUM($P131-$GH131)","v":1},{"$f":"SUM($GG131-SUM($FZ131:$GB131))","v":0},{"$f":"SUM($GJ131/$P131*$GH131)","v":0},{"$f":"SUM($GJ131-$GK131)","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GK131*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK131*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL131*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL131*FctrChngDts!$B$19),0))","v":0},{"$f":"SUM($GM131:$GN131)","v":0},{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D131))","v":0},{"$f":"SUM($P131-$GP131)","v":1},{"$f":"ROUND(IF(OR(VLOOKUP($A131,Tenant!$A:$J,8,FALSE)=TRUE,$GG131<0),0,SUM(SUM(SUM($GG131/$P131*$GP131)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A131,Tenant!$A:$J,8,FALSE)=TRUE,$GG131<0),0,SUM(SUM(SUM($GG131/$P131*$GQ131)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D131))","v":0},{"$f":"SUM($P131-$GT131)","v":1},{"$f":"IF($GT131=0,0,SUM($H131/$P131*$GT131))","v":0},{"$f":"SUM($H131-$GV131)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A131,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV131*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A131,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW131*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU131:$DA131,$EU131,$EA131:$EF131,$FA131)-SUM(SUM($BW131:$CB131)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD131:$DJ131,$FC131,$EG131:$EL131,$FI131)-SUM(SUM($CC131:$CH131)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM131:$DS131,$FK131,$EM131:$ER131,$FQ131)-SUM(SUM($CI131:$CN131)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO131,$CU131:$DA131,$EU131,$EW131,$EY131,$EA131:$EF131,$FA131,$CP131,$DD131:$DJ131,$FC131,$FE131,$FG131,$EG131:$EL131,$FI131)/$P131*$S131)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO131,$CU131:$DA131,$EU131,$EW131,$EY131,$EA131:$EF131,$FA131,$CP131,$DD131:$DJ131,$FC131,$FE131,$FG131,$EG131:$EL131,$FI131)/$P131*$V131)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ131,$DM131:$DS131,$FK131,$FM131,$FO131,$EM131:$ER131,$FQ131)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D131,BslnAllctnCrrnt!$A$1<=$E131),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK131=\"FSP1\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$Q131,BslnAllctnCrrnt!$A$1<$R131),SUM(BslnAllctnCrrnt!$A$1-$Q131),IF(AND($AK131=\"FSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$Q131,BslnAllctnCrrnt!$A$1<$R131),SUM(BslnAllctnCrrnt!$A$1-$Q131),IF(AND($AK131=\"FSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),$I131,IF(AND($AK131=\"SSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$Q131,BslnAllctnCrrnt!$A$1<$R131),SUM(BslnAllctnCrrnt!$A$1-$Q131),IF(AND($AK131=\"SSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),$I131,0)))))","v":0},{"$f":"IF(AND($AK131=\"FSP1\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$Q131,BslnAllctnCrrnt!$A$1<$R131),SUM($I131-$HG131),IF(AND($AK131=\"FSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$Q131,BslnAllctnCrrnt!$A$1<$R131),SUM($I131-$HG131),IF(AND($AK131=\"FSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM($I131-$HG131),IF(AND($AK131=\"SSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$Q131,BslnAllctnCrrnt!$A$1<$R131),SUM($I131-$HG131),IF(AND($AK131=\"SSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM($I131-$HG131),0)))))","v":0},{"$f":"IF(AND($AK131=\"SSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$Q131,BslnAllctnCrrnt!$A$1<$R131),0,IF(AND(FctrChngDts!$A$2>=$D131,FctrChngDts!$B$2<$E131),IF(AND($AK131=\"SSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM(BslnAllctnCrrnt!$A$1-$T131),0),IF(AND($AK131=\"FSP2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM(BslnAllctnCrrnt!$A$1-$T131),IF(AND($AK131=\"FSP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM(BslnAllctnCrrnt!$A$1-$T131),IF(AND($AK131=\"FSP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$W131,BslnAllctnCrrnt!$A$1<$X131),$K131,IF(AND($AK131=\"FSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$Q131,BslnAllctnCrrnt!$A$1<$R131),0,IF(AND($AK131=\"FSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM(BslnAllctnCrrnt!$A$1-$T131),IF(AND($AK131=\"SSP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM(BslnAllctnCrrnt!$A$1-$T131),IF(AND($AK131=\"SSP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$W131,BslnAllctnCrrnt!$A$1<$X131),$K131,0)))))))))","v":0},{"$f":"IF(AND($AK131=\"SSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$Q131,BslnAllctnCrrnt!$A$1<$R131),SUM($K131-$HI131),IF(AND($AK131=\"SSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM($K131-$HI131),IF(AND($AK131=\"FSP2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM($K131-$HI131),IF(AND($AK131=\"FSP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM($K131-$HI131),IF(AND($AK131=\"FSP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$W131,BslnAllctnCrrnt!$A$1<$X131),SUM($K131-$HI131),IF(AND($AK131=\"FSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$Q131,BslnAllctnCrrnt!$A$1<$R131),SUM($K131-$HI131),IF(AND($AK131=\"FSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM($K131-$HI131),IF(AND($AK131=\"SSP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM($K131-$HI131),IF(AND($AK131=\"SSP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$W131,BslnAllctnCrrnt!$A$1<$X131),SUM($K131-$HI131),0)))))))))","v":0},{"$f":"IF(AND($AK131=\"FSP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),0,IF(AND($AK131=\"FSP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$W131,BslnAllctnCrrnt!$A$1<$X131),SUM(BslnAllctnCrrnt!$A$1-$W131),IF(AND($AK131=\"FSP3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$W131,BslnAllctnCrrnt!$A$1<$X131),SUM(BslnAllctnCrrnt!$A$1-$W131),0)))","v":0},{"$f":"IF(AND($AK131=\"FSP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM($M131-$HK131),IF(AND($AK131=\"FSP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$W131,BslnAllctnCrrnt!$A$1<$X131),SUM($M131-$HK131),IF(AND($AK131=\"FSP3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$W131,BslnAllctnCrrnt!$A$1<$X131),SUM($M131-$HK131),0)))","v":0},{"$f":"IF(AND($AK131=\"FWP1\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$Q131,BslnAllctnCrrnt!$A$1<$R131),SUM(BslnAllctnCrrnt!$A$1-$Q131),IF(AND($AK131=\"FWP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$Q131,BslnAllctnCrrnt!$A$1<$R131),SUM(BslnAllctnCrrnt!$A$1-$Q131),IF(AND($AK131=\"FWP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),$J131,IF(AND(FctrChngDts!$A$2>=$D131,FctrChngDts!$B$2<$E131),IF(AND($AK131=\"SSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$Q131,BslnAllctnCrrnt!$A$1<$R131),SUM(BslnAllctnCrrnt!$A$1-$Q131),0),IF(AND($AK131=\"SSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),$J131,0)))))","v":0},{"$f":"IF(AND($AK131=\"FWP1\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$Q131,BslnAllctnCrrnt!$A$1<$R131),SUM($J131-$HM131),IF(AND($AK131=\"FWP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$Q131,BslnAllctnCrrnt!$A$1<$R131),SUM($J131-$HM131),IF(AND($AK131=\"FWP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM($J131-$HM131),IF(AND($AK131=\"SSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$Q131,BslnAllctnCrrnt!$A$1<$R131),SUM($J131-$HM131),IF(AND($AK131=\"SSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM($J131-$HM131),0)))))","v":0},{"$f":"IF(AND($AK131=\"FWP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$Q131,BslnAllctnCrrnt!$A$1<$R131),0,IF(AND($AK131=\"FWP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM(BslnAllctnCrrnt!$A$1-$T131),IF(AND($AK131=\"FWP2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM(BslnAllctnCrrnt!$A$1-$T131),IF(AND($AK131=\"FWP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM(BslnAllctnCrrnt!$A$1-$T131),IF(AND($AK131=\"FWP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$W131,BslnAllctnCrrnt!$A$1<$X131),$L131,IF(AND($AK131=\"SSP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM(BslnAllctnCrrnt!$A$1-$T131),IF(AND($AK131=\"SSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$Q131,BslnAllctnCrrnt!$A$1<$R131),0,IF(AND($AK131=\"SSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM(BslnAllctnCrrnt!$A$1-$T131),0))))))))","v":0},{"$f":"IF(AND($AK131=\"FWP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$Q131,BslnAllctnCrrnt!$A$1<$R131),SUM($L131-$HO131),IF(AND($AK131=\"FWP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM($L131-$HO131),IF(AND($AK131=\"FWP2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM($L131-$HO131),IF(AND($AK131=\"FWP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM($L131-$HO131),IF(AND($AK131=\"FWP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$W131,BslnAllctnCrrnt!$A$1<$X131),SUM($L131-$HO131),IF(AND($AK131=\"SSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$Q131,BslnAllctnCrrnt!$A$1<$R131),SUM($L131-$HO131),IF(AND($AK131=\"SSP1P2\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM($L131-$HO131),0)))))))","v":0},{"$f":"IF(AND($AK131=\"FWP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),0,IF(AND($AK131=\"FWP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$W131,BslnAllctnCrrnt!$A$1<$X131),SUM(BslnAllctnCrrnt!$A$1-$W131),IF(AND($AK131=\"FWP3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$W131,BslnAllctnCrrnt!$A$1<$X131),SUM(BslnAllctnCrrnt!$A$1-$W131),IF(AND($AK131=\"SSP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),0,IF(AND($AK131=\"SSP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$W131,BslnAllctnCrrnt!$A$1<$X131),SUM(BslnAllctnCrrnt!$A$1-$W131),0)))))","v":0},{"$f":"IF(AND($AK131=\"FWP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM($N131-$HQ131),IF(AND($AK131=\"FWP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$W131,BslnAllctnCrrnt!$A$1<$X131),SUM($N131-$HQ131),IF(AND($AK131=\"FWP3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$W131,BslnAllctnCrrnt!$A$1<$X131),SUM($N131-$HQ131),IF(AND($AK131=\"SSP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$T131,BslnAllctnCrrnt!$A$1<$U131),SUM($N131-$HQ131),IF(AND($AK131=\"SSP2P3\",$HF131=TRUE,BslnAllctnCrrnt!$A$1>=$W131,BslnAllctnCrrnt!$A$1<$X131),SUM($N131-$HQ131),0)))))","v":0},{"$f":"IF(ROUND(SUM($H131/$P131*$J131),0)>ROUND(SUM($H131/$P131*$L131),0),SUM($H131-$HT131),ROUND(SUM($H131/$P131*$J131),0))","v":0},{"$f":"IF(ROUND(SUM($H131/$P131*$L131),0)>ROUND(SUM($H131/$P131*$J131),0),SUM($H131-$HS131),ROUND(SUM($H131/$P131*$L131),0))","v":0},{"$f":"IF($HS131=0,0,SUM($HS131/$J131*$I131))","v":0},{"$f":"IF($HT131=0,0,SUM($HT131/$L131*$K131))","v":0},{"$f":"IFERROR(IF(ROUND(SUM(SUM($HU131:$HV131)/SUM($HS131:$HT131)),2)>=0.5,ROUND(SUM(SUM($HU131:$HV131)/SUM($HS131:$HT131)),2),1-$HZ131),0)","v":0},{"$f":"IF($HS131=0,0,SUM($HS131/$J131*$J131))","v":0},{"$f":"IF($HT131=0,0,SUM($HT131/$L131*$L131))","v":0},{"$f":"IFERROR(IF(ROUND(SUM(SUM($HX131:$HY131)/SUM($HS131:$HT131)),2)>=0.5,ROUND(SUM(SUM($HX131:$HY131)/SUM($HS131:$HT131)),2),1-$HW131),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM($HS131/SUM($HS131:$HT131)),2)>=0.5,ROUND(SUM($HS131/SUM($HS131:$HT131)),2),SUM(1-$IB131)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM($HT131/SUM($HS131:$HT131)),2)>=0.5,ROUND(SUM($HT131/SUM($HS131:$HT131)),2),SUM(1-$IA131)),0)","v":0}]
[136,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G137),0,IF($F137<=$G137,SUM($G137-$F137),IF($F137>$G137,SUM((Account!$L$2-Usage!$F137)+Usage!$G137+1))))","v":0},{"$f":"IF($Q137=0,0,IF($R137=0,0,IF(AND($Q137<FctrChngDts!$A$2,$R137>=FctrChngDts!$A$2),SUM($R137-FctrChngDts!$A$2+1),IF(AND($Q137>=FctrChngDts!$A$2,$R137>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q137),IF(AND($Q137>=FctrChngDts!$A$2,$R137<FctrChngDts!$B$2),SUM($R137-$Q137+1),0)))))","v":0},{"$f":"IF($Q137=0,0,IF($R137=0,0,IF(AND($Q137<FctrChngDts!$A$2,$R137>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q137),IF(AND($Q137<FctrChngDts!$A$2,$R137<FctrChngDts!$A$2),SUM($R137-$Q137+1),IF(AND($Q137>FctrChngDts!$A$2,$R137>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R137+1),0)))))","v":0},{"$f":"IF($T137=0,0,IF($U137=0,0,IF(AND($T137<FctrChngDts!$A$2,$U137>=FctrChngDts!$A$2),SUM($U137-FctrChngDts!$A$2+1),IF(AND($T137>=FctrChngDts!$A$2,$U137<FctrChngDts!$B$2),SUM($U137-$T137+1),IF(AND($T137>=FctrChngDts!$A$2,$U137>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T137)<0),0,IF(AND($T137>=FctrChngDts!$A$2,$U137>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T137),0))))))","v":0},{"$f":"IF($T137=0,0,IF($U137=0,0,IF(AND($T137<FctrChngDts!$A$2,$U137>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T137),IF(AND($T137>=FctrChngDts!$B$2,$U137>=FctrChngDts!$B$2),SUM($U137-$T137+1),IF(AND($T137<FctrChngDts!$A$2,$U137<FctrChngDts!$A$2),SUM($U137-$T137+1),IF(AND($T137>=FctrChngDts!$A$2,$U137>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U137+1),0))))))","v":0},{"$f":"IF($W137=0,0,IF($X137=0,0,IF(AND($W137>=FctrChngDts!$A$2,$X137>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W137)<0),0,IF(AND($W137>=FctrChngDts!$A$2,$X137>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W137),IF(AND($W137>=FctrChngDts!$A$2,$X137<FctrChngDts!$B$2),SUM($X137-$W137+1),IF(AND($W137<FctrChngDts!$A$2,$X137>=FctrChngDts!$A$2),SUM($X137-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W137=0,0,IF($X137=0,0,IF(AND($W137<FctrChngDts!$A$2,$X137<FctrChngDts!$A$2),SUM($X137-$W137+1),IF(AND($W137>=FctrChngDts!$A$2,$X137>=FctrChngDts!$B$2,SUM($X137-FctrChngDts!$B$2+1)<=$Y137),SUM($X137-FctrChngDts!$B$2+1),IF(AND($W137>=FctrChngDts!$A$2,$X137>=FctrChngDts!$B$2),SUM($X137-$W137+1),IF(AND($W137<FctrChngDts!$A$2,$X137>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W137),0))))))","v":0},{"$f":"IF(AND($D137>=FctrChngDts!$C$2,$E137<FctrChngDts!$E$2),\"1\",IF(AND($D137>=FctrChngDts!$E$2,$E137<FctrChngDts!$G$2),\"2\",IF(AND($D137>=FctrChngDts!$G$2,$E137<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D137>=FctrChngDts!$D$2,,IF(AND($D137>=FctrChngDts!$C$2,$D137<=FctrChngDts!$D$2),$D137,IF(AND($D137>=FctrChngDts!$C$2,$D137>=FctrChngDts!$D$2,$E137>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D137>FctrChngDts!$D$2,,IF($D137=FctrChngDts!$D$2,$D137,IF(AND($D137>=FctrChngDts!$C$2,$E137<FctrChngDts!$D$2),$E137,IF(AND($D137>=FctrChngDts!$C$2,$E137>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D137>=FctrChngDts!$D$2,$E137>=FctrChngDts!$D$2,$E137>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E137<FctrChngDts!$D$2,$E137<=FctrChngDts!$D$2),$E137,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D137<FctrChngDts!$E$2,$E137<FctrChngDts!$E$2),,IF($D137>FctrChngDts!$F$2,,IF(AND($D137>=FctrChngDts!$E$2,$D137<=FctrChngDts!$F$2),$D137,IF(AND($D137>=FctrChngDts!$E$2,$D137>=FctrChngDts!$F$2,$E137>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D137>FctrChngDts!$F$2,,IF($E137=FctrChngDts!$F$2,$E137,IF(AND($D137<FctrChngDts!$E$2,$E137<=FctrChngDts!$F$2),$E137,IF(AND($D137>=FctrChngDts!$E$2,$E137<FctrChngDts!$F$2),$E137,IF(AND($D137>=FctrChngDts!$E$2,$E137>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D137>=FctrChngDts!$F$2,$E137>=FctrChngDts!$F$2,$E137>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D137<FctrChngDts!$G$2,$E137<FctrChngDts!$G$2),,IF($D137>FctrChngDts!$H$2,,IF(AND($D137>=FctrChngDts!$G$2,$D137<=FctrChngDts!$H$2),$D137,IF(AND($D137>=FctrChngDts!$G$2,$D137>=FctrChngDts!$H$2,$E137>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D137>FctrChngDts!$H$2,,IF($E137=FctrChngDts!$H$2,$E137,IF(AND($D137<FctrChngDts!$G$2,$E137<=FctrChngDts!$H$2),$E137,IF(AND($D137>=FctrChngDts!$G$2,$E137<FctrChngDts!$H$2),$E137,IF(AND($D137>=FctrChngDts!$G$2,$E137>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D137>=FctrChngDts!$H$2,$E137>=FctrChngDts!$H$2,$E137>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A137,Tenant!$A137:$J436,6,FALSE)","v":0},{"$f":"VLOOKUP($A137,Tenant!$A137:$J436,7,FALSE)","v":0},{"$f":"VLOOKUP($A137,Tenant!$A137:$J436,10,FALSE)","v":0},0,{"$f":"IF(AND($AK137=\"FSP2\",$AJ137=FALSE,$HF137=FALSE),SUM($K137*FctrChngDts!$C$9),IF(AND($AK137=\"FSP2\",$AJ137=TRUE,$HF137=FALSE),SUM($K137*FctrChngDts!$C$10),IF(AND($AK137=\"FSP2P3\",$AJ137=FALSE,$HF137=FALSE),SUM(SUM($K137,$M137)*FctrChngDts!$C$9),IF(AND($AK137=\"FSP2P3\",$AJ137=TRUE,$HF137=FALSE),SUM(SUM($K137,$M137)*FctrChngDts!$C$10),IF(AND($AK137=\"FSP3\",$AJ137=FALSE,$HF137=FALSE),SUM($M137*FctrChngDts!$C$9),IF(AND($AK137=\"FSP3\",$AJ137=TRUE,$HF137=FALSE),SUM($M137*FctrChngDts!$C$10),IF(AND($AK137=\"FSP1\",$AJ137=FALSE,$HF137=FALSE),SUM($I137*FctrChngDts!$C$9),IF(AND($AK137=\"FSP1\",$AJ137=TRUE,$HF137=FALSE),SUM($I137*FctrChngDts!$C$10),IF(AND($AK137=\"FSP1P2\",$AJ137=FALSE,$HF137=FALSE),SUM(SUM($I137,$K137)*FctrChngDts!$C$9),IF(AND($AK137=\"FSP1P2\",$AJ137=TRUE,$HF137=FALSE),SUM(SUM($I137,$K137)*FctrChngDts!$C$10),IF(AND($Z137=\"Summer\",$AK137=\"SSP2P3\",$AJ137=FALSE,$HF137=FALSE),SUM(SUM(SUM(SUM($K137,$M137)*FctrChngDts!$C$9),SUM(SUM($L137,$N137)*FctrChngDts!$C$11))*$AF137),IF(AND($Z137=\"Summer\",$AK137=\"SSP2P3\",$AJ137=TRUE,$HF137=FALSE),SUM(SUM(SUM(SUM($K137,$M137)*FctrChngDts!$C$10),SUM(SUM($L137,$N137)*FctrChngDts!$C$12))*$AF137),IF(AND($Z137=\"Winter\",$AK137=\"SSP2P3\",$AJ137=FALSE,$HF137=FALSE),SUM(SUM(SUM(SUM($K137,$M137)*FctrChngDts!$C$9),SUM(SUM($L137,$N137)*FctrChngDts!$C$11))-$AO137),IF(AND($Z137=\"Winter\",$AK137=\"SSP2P3\",$AJ137=TRUE,$HF137=FALSE),SUM(SUM(SUM(SUM($K137,$M137)*FctrChngDts!$C$10),SUM(SUM($L137,$N137)*FctrChngDts!$C$12))-$AO137),IF(AND($Z137=\"Summer\",$AK137=\"SSP1P2\",$AJ137=FALSE,$HF137=FALSE),SUM(SUM(SUM(SUM($I137,$K137)*FctrChngDts!$C$9),SUM(SUM($J137,$L137)*FctrChngDts!$C$11))*$AF137),IF(AND($Z137=\"Summer\",$AK137=\"SSP1P2\",$AJ137=TRUE,$HF137=FALSE),SUM(SUM(SUM(SUM($I137,$K137)*FctrChngDts!$C$10),SUM(SUM($J137,$L137)*FctrChngDts!$C$12))*$AF137),IF(AND($Z137=\"Winter\",$AK137=\"SSP1P2\",$AJ137=FALSE,$HF137=FALSE),SUM(SUM(SUM(SUM($I137,$K137)*FctrChngDts!$C$9),SUM(SUM($J137,$L137)*FctrChngDts!$C$11))-$AO137),IF(AND($Z137=\"Winter\",$AK137=\"SSP1P2\",$AJ137=TRUE,$HF137=FALSE),SUM(SUM(SUM(SUM($I137,$K137)*FctrChngDts!$C$10),SUM(SUM($J137,$L137)*FctrChngDts!$C$12))-$AO137),IF(AND($AK137=\"FSP2\",$AJ137=FALSE,$HF137=TRUE),SUM(SUM($HI137*FctrChngDts!$B$9),SUM($HJ137*FctrChngDts!$C$9)),IF(AND($AK137=\"FSP2\",$AJ137=TRUE,$HF137=TRUE),SUM(SUM($HI137*FctrChngDts!$B$10),SUM($HJ137*FctrChngDts!$C$10)),IF(AND($AK137=\"FSP2P3\",$AJ137=FALSE,$HF137=TRUE),SUM(SUM(SUM($HI137,$HK137)*FctrChngDts!$B$9),SUM(SUM($HJ137,$HL137)*FctrChngDts!$C$9)),IF(AND($AK137=\"FSP2P3\",$AJ137=TRUE,$HF137=TRUE),SUM(SUM(SUM($HI137,$HK137)*FctrChngDts!$B$10),SUM(SUM($HJ137,$HL137)*FctrChngDts!$C$10)),IF(AND($AK137=\"FSP3\",$AJ137=FALSE,$HF137=TRUE),SUM(SUM($HK137*FctrChngDts!$B$9),SUM($HL137*FctrChngDts!$C$9)),IF(AND($AK137=\"FSP3\",$AJ137=TRUE,$HF137=TRUE),SUM(SUM($HK137*FctrChngDts!$B$10),SUM($HL137*FctrChngDts!$C$10)),IF(AND($AK137=\"FSP1\",$AJ137=FALSE,$HF137=TRUE),SUM(SUM($HG137*FctrChngDts!$B$9),SUM($HH137*FctrChngDts!$C$9)),IF(AND($AK137=\"FSP1\",$AJ137=TRUE,$HF137=TRUE),SUM(SUM($HG137*FctrChngDts!$B$10),SUM($HH137*FctrChngDts!$C$10)),IF(AND($AK137=\"FSP1P2\",$AJ137=FALSE,$HF137=TRUE),SUM(SUM(SUM($HG137,$HI137)*FctrChngDts!$B$9),SUM(SUM($HH137,$HJ137)*FctrChngDts!$C$9)),IF(AND($AK137=\"FSP1P2\",$AJ137=TRUE,$HF137=TRUE),SUM(SUM(SUM($HG137,$HI137)*FctrChngDts!$B$10),SUM(SUM($HG137,$HI137)*FctrChngDts!$C$10)),IF(AND($Z137=\"Summer\",$AK137=\"SSP2P3\",$AJ137=FALSE,$HF137=TRUE),SUM(SUM(SUM(SUM($HI137,$HK137)*FctrChngDts!$B$9),SUM(SUM($HJ137,$HL137)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO137,$HQ137)*FctrChngDts!$B$11),SUM(SUM($HP137,$HR137)*FctrChngDts!$C$11))*$AF137),IF(AND($Z137=\"Summer\",$AK137=\"SSP2P3\",$AJ137=TRUE,$HF137=TRUE),SUM(SUM(SUM(SUM($HI137,$HK137)*FctrChngDts!$B$10),SUM(SUM($HJ137,$HL137)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO137,$HQ137)*FctrChngDts!$B$12),SUM(SUM($HP137,$HR137)*FctrChngDts!$C$12))*$AF137),IF(AND($Z137=\"Winter\",$AK137=\"SSP2P3\",$AJ137=FALSE,$HF137=TRUE),SUM(SUM(SUM(SUM($HI137,$HK137)*FctrChngDts!$B$9),SUM(SUM($HJ137,$HL137)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO137,$HQ137)*FctrChngDts!$B$11),SUM(SUM($HP137,$HR137)*FctrChngDts!$C$11))-$AO137),IF(AND($Z137=\"Winter\",$AK137=\"SSP2P3\",$AJ137=TRUE,$HF137=TRUE),SUM(SUM(SUM(SUM($HI137,$HK137)*FctrChngDts!$B$10),SUM(SUM($HO137,$HQ137)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO137,$HQ137)*FctrChngDts!$B$12),SUM(SUM($HP137,$HR137)*FctrChngDts!$C$12))-$AO137),IF(AND($Z137=\"Summer\",$AK137=\"SSP1P2\",$AJ137=FALSE,$HF137=TRUE),SUM(SUM(SUM(SUM($HG137,$HI137)*FctrChngDts!$B$9),SUM(SUM($HH137,$HJ137)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM137,$HO137)*FctrChngDts!$B$11),SUM(SUM($HN137,$HP137)*FctrChngDts!$C$11))*$AF137),IF(AND($Z137=\"Summer\",$AK137=\"SSP1P2\",$AJ137=TRUE,$HF137=TRUE),SUM(SUM(SUM(SUM($HG137,$HI137)*FctrChngDts!$B$10),SUM(SUM($HH137,$HJ137)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM137,$HO137)*FctrChngDts!$B$12),SUM(SUM($HN137,$HP137)*FctrChngDts!$C$12))*$AF137),IF(AND($Z137=\"Winter\",$AK137=\"SSP1P2\",$AJ137=FALSE,$HF137=TRUE),SUM(SUM(SUM(SUM($HG137,$HI137)*FctrChngDts!$B$9),SUM(SUM($HH137,$HJ137)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM137,$HO137)*FctrChngDts!$B$11),SUM(SUM($HN137,$HP137)*FctrChngDts!$C$11))-$AO137),IF(AND($Z137=\"Winter\",$AK137=\"SSP1P2\",$AJ137=TRUE,$HF137=TRUE),SUM(SUM(SUM(SUM($HG137,$HI137)*FctrChngDts!$B$10),SUM(SUM($HH137,$HJ137)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM137,$HO137)*FctrChngDts!$B$12),SUM(SUM($HN137,$HP137)*FctrChngDts!$C$12))-$AO137),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK137=\"FWP1\",$AJ137=FALSE,$HF137=FALSE),SUM($J137*FctrChngDts!$C$11),IF(AND($AK137=\"FWP1\",$AJ137=TRUE,$HF137=FALSE),SUM($J137*FctrChngDts!$C$12),IF(AND($AK137=\"FWP1P2\",$AJ137=FALSE,$HF137=FALSE),SUM(SUM($J137,$L137)*FctrChngDts!$C$11),IF(AND($AK137=\"FWP1P2\",$AJ137=TRUE,$HF137=FALSE),SUM(SUM($J137,$L137)*FctrChngDts!$C$12),IF(AND($AK137=\"FWP2\",$AJ137=FALSE,$HF137=FALSE),SUM($L137*FctrChngDts!$C$11),IF(AND($AK137=\"FWP2\",$AJ137=TRUE,$HF137=FALSE),SUM($L137*FctrChngDts!$C$12),IF(AND($AK137=\"FWP2P3\",$AJ137=FALSE,$HF137=FALSE),SUM(SUM($L137,$N137)*FctrChngDts!$C$11),IF(AND($AK137=\"FWP2P3\",$AJ137=TRUE,$HF137=FALSE),SUM(SUM($L137,$N137)*FctrChngDts!$C$12),IF(AND($AK137=\"FWP3\",$AJ137=FALSE,$HF137=FALSE),SUM($N137*FctrChngDts!$C$11),IF(AND($AK137=\"FWP3\",$AJ137=TRUE,$HF137=FALSE),SUM($N137*FctrChngDts!$C$12),IF(AND($Z137=\"Winter\",$AK137=\"SSP1P2\",$AJ137=FALSE,$HF137=FALSE),SUM(SUM(SUM($I137,$K137)*FctrChngDts!$C$9),SUM(SUM($J137,$L137)*FctrChngDts!$C$11))*$AG137,IF(AND($Z137=\"Winter\",$AK137=\"SSP1P2\",$AJ137=TRUE,$HF137=FALSE),SUM(SUM(SUM($I137,$K137)*FctrChngDts!$B$10),SUM(SUM($J137,$L137)*FctrChngDts!$B$12))*$AG137,IF(AND($Z137=\"Summer\",$AK137=\"SSP1P2\",$AJ137=FALSE,$HF137=FALSE),SUM(SUM(SUM($I137,$K137)*FctrChngDts!$B$9),SUM(SUM($J137,$L137)*FctrChngDts!$B$11))-$AJ137,IF(AND($Z137=\"Summer\",$AK137=\"SSP1P2\",$AJ137=TRUE,$HF137=FALSE),SUM(SUM(SUM($I137,$K137)*FctrChngDts!$C$10),SUM(SUM($J137,$L137)*FctrChngDts!$C$12))-$AJ137,IF(AND($Z137=\"Winter\",$AK137=\"SSP2P3\",$AJ137=FALSE,$HF137=FALSE),SUM(SUM(SUM($K137,$M137)*FctrChngDts!$C$9),SUM(SUM($L137,$N137)*FctrChngDts!$C$11))*$AG137,IF(AND($Z137=\"Winter\",$AK137=\"SSP2P3\",$AJ137=TRUE,$HF137=FALSE),SUM(SUM(SUM($K137,$M137)*FctrChngDts!$C$10),SUM(SUM($L137,$N137)*FctrChngDts!$C$12))*$AG137,IF(AND($Z137=\"Summer\",$AK137=\"SSP2P3\",$AJ137=FALSE,$HF137=FALSE),SUM(SUM(SUM($K137,$M137)*FctrChngDts!$C$9),SUM(SUM($L137,$N137)*FctrChngDts!$C$11))-$AJ137,IF(AND($Z137=\"Summer\",$AK137=\"SSP2P3\",$AJ137=TRUE,$HF137=FALSE),SUM(SUM(SUM($K137,$M137)*FctrChngDts!$C$10),SUM(SUM($L137,$N137)*FctrChngDts!$C$12))-$AJ137,IF(AND($AK137=\"FWP1\",$AJ137=FALSE,$HF137=TRUE),SUM(SUM($HM137*FctrChngDts!$B$11),SUM($HN137*FctrChngDts!$C$11)),IF(AND($AK137=\"FWP1\",$AJ137=TRUE,$HF137=TRUE),SUM(SUM($HM137*FctrChngDts!$B$12),SUM($HN137*FctrChngDts!$C$12)),IF(AND($AK137=\"FWP1P2\",$AJ137=FALSE,$HF137=TRUE),SUM(SUM(SUM($HM137,$HO137)*FctrChngDts!$B$11),SUM(SUM($HN137,$HP137)*FctrChngDts!$C$11)),IF(AND($AK137=\"FWP1P2\",$AJ137=TRUE,$HF137=TRUE),SUM(SUM(SUM($HM137,$KP137)*FctrChngDts!$C$12),SUM(SUM($HN137,$HP137)*FctrChngDts!$C$12)),IF(AND($AK137=\"FWP2\",$AJ137=FALSE,$HF137=TRUE),SUM(SUM($HO137*FctrChngDts!$B$11),SUM($HO137*FctrChngDts!$C$11)),IF(AND($AK137=\"FWP2\",$AJ137=TRUE,$HF137=TRUE),SUM(SUM($HO137*FctrChngDts!$B$12),SUM($HO137*FctrChngDts!$C$12)),IF(AND($AK137=\"FWP2P3\",$AJ137=FALSE,$HF137=TRUE),SUM(SUM(SUM($HO137,$HQ137)*FctrChngDts!$C$11),SUM(SUM($HP137,$HR137)*FctrChngDts!$C$11)),IF(AND($AK137=\"FWP2P3\",$AJ137=TRUE,$HF137=TRUE),SUM(SUM(SUM($HO137,$HQ137)*FctrChngDts!$C$12),SUM(SUM($HP137,$HR137)*FctrChngDts!$C$12)),IF(AND($AK137=\"FWP3\",$AJ137=FALSE,$HF137=TRUE),SUM(SUM($HQ137*FctrChngDts!$B$11),SUM($HR137*FctrChngDts!$C$11)),IF(AND($AK137=\"FWP3\",$AJ137=TRUE,$HF137=TRUE),SUM(SUM($HQ137*FctrChngDts!$B$12),SUM($HR137*FctrChngDts!$C$12)),IF(AND($Z137=\"Winter\",$AK137=\"SSP1P2\",$AJ137=FALSE,$HF137=TRUE),SUM(SUM(SUM(SUM($HG137,$HI137)*FctrChngDts!$B$9),SUM(SUM($HH137,$HJ137)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM137,$HO137)*FctrChngDts!$B$11),SUM(SUM($HN137,$HP137)*FctrChngDts!$C$11))*$AG137),IF(AND($Z137=\"Winter\",$AK137=\"SSP1P2\",$AJ137=TRUE,$HF137=TRUE),SUM(SUM(SUM(SUM($HG137,$HI137)*FctrChngDts!$B$10), SUM(SUM($HH137,$HJ137)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM137,$HO137)*FctrChngDts!$B$12),SUM(SUM($HN137,$HP137)*FctrChngDts!$C$12))*$AG137),IF(AND($Z137=\"Summer\",$AK137=\"SSP1P2\",$AJ137=FALSE,$HF137=TRUE),SUM(SUM(SUM(SUM($HG137,$HI137)*FctrChngDts!$B$9),SUM(SUM($HH137,$HJ137)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM137,$HO137)*FctrChngDts!$B$11),SUM(SUM($HN137,$HP137)*FctrChngDts!$C$11))-$AJ137),IF(AND($Z137=\"Summer\",$AK137=\"SSP1P2\",$AJ137=TRUE,$HF137=TRUE),SUM(SUM(SUM(SUM($HG137,$HI137)*FctrChngDts!$B$10),SUM(SUM($HH137,$HJ137)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM137,$HO137)*FctrChngDts!$B$12),SUM(SUM($HN137,$HP137)*FctrChngDts!$C$12))-$AJ137),IF(AND($Z137=\"Winter\",$AK137=\"SSP2P3\",$AJ137=FALSE,$HF137=TRUE),SUM(SUM(SUM(SUM($HI137,$HK137)*FctrChngDts!$B$9),SUM(SUM($HJ137,$HL137)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO137,$HQ137)*FctrChngDts!$B$11),SUM(SUM($HP137,$HR137)*FctrChngDts!$C$11))*$AG137),IF(AND($Z137=\"Winter\",$AK137=\"SSP2P3\",$AJ137=TRUE,$HF137=TRUE),SUM(SUM(SUM(SUM($HI137,$HK137)*FctrChngDts!$B$10), SUM(SUM($HJ137,$HL137)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO137,$HQ137)*FctrChngDts!$B$12),SUM(SUM($HP137,$HR137)*FctrChngDts!$C$12))*$AG137),IF(AND($Z137=\"Summer\",$AK137=\"SSP2P3\",$AJ137=FALSE,$HF137=TRUE),SUM(SUM(SUM(SUM($HI137,$HK137)*FctrChngDts!$B$9),SUM(SUM($HJ137,$HL137)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO137,$HQ137)*FctrChngDts!$B$11),SUM(SUM($HP137,$HR137)*FctrChngDts!$C$11))-$AJ137),IF(AND($Z137=\"Summer\",$AK137=\"SSP2P3\",$AJ137=TRUE,$HF137=TRUE),SUM(SUM(SUM(SUM($HI137,$HK137)*FctrChngDts!$B$10), SUM(SUM($HJ137,$HL137)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO137,$HQ137)*FctrChngDts!$B$12),SUM(SUM($HP137,$HR137)*FctrChngDts!$C$12))-$AJ137),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK137=\"FSP1\",$AH137=TRUE,SUM(SUM(SUM($AI137*FctrChngDts!$B$13)*I137),$AR137)>$AD137),$AD137,IF(AND($AK137=\"FSP1\",$AH137=TRUE,SUM(SUM(SUM($AI137*FctrChngDts!$B$13)*$I137),$AR137)<=$AD137),SUM(SUM(SUM($AI137*FctrChngDts!$B$13)*$I137),$AR137),IF(AND($Z137=\"Summer\",$AK137=\"SSP1\",$AH137=TRUE,SUM(SUM(SUM(SUM($I137,$J137)*SUM($AI137*FctrChngDts!$B$13))*$AF137),$AR137)>$AD137),$AD137,IF(AND($Z137=\"Summer\",$AK137=\"SSP1\",$AH137=TRUE,SUM(SUM(SUM(SUM($I137,$J137)*SUM($AI137*FctrChngDts!$B$13))*$AF137),$AR137)<=$AD137),SUM(SUM(SUM(SUM($I137,$J137)*SUM($AI137*FctrChngDts!$B$13))*$AF137),$AR137),IF(AND($Z137=\"Winter\",$AK137=\"SSP1\",$AH137=TRUE,SUM(SUM(SUM(SUM($I137,$J137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AU137:$AW137)),$AR137)>$AD137),$AD137,IF(AND($Z137=\"Winter\",$AK137=\"SSP1\",$AH137=TRUE,SUM(SUM(SUM(SUM($I137,$J137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AU137:$AW137)),$AR137)<=$AD137),SUM(SUM(SUM(SUM($I137,$J137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AU137:$AW137)),$AR137),IF(AND($AK137=\"FSP1P2\",$AH137=TRUE,SUM(SUM(SUM(SUM($I137,$K137)*SUM($AI137*FctrChngDts!$B$13))*$AF137),$AR137)>$AD137),$AD137,IF(AND($AK137=\"FSP1P2\",$AH137=TRUE,SUM(SUM(SUM(SUM($I137,$K137)*SUM($AI137*FctrChngDts!$B$13))*$AF137),$AR137)<=$AD137),SUM(SUM(SUM(SUM($I137,$K137)*SUM($AI137*FctrChngDts!$B$13))*$AF137),$AR137),IF(AND($Z137=\"Summer\",$AK137=\"SSP1P2\",$AH137=TRUE,SUM(SUM(SUM(SUM($I137,$K137,$J137,$L137)*SUM($AI137*FctrChngDts!$B$13))*$AF137),$AR137)>$AD137),$AD137,IF(AND($Z137=\"Summer\",$AK137=\"SSP1P2\",$AH137=TRUE,SUM(SUM(SUM(SUM($I137,$K137,$J137,$L137)*SUM($AI137*FctrChngDts!$B$13))*$AF137),$AR137)<=$AD137),SUM(SUM(SUM(SUM($I137,$K137,$J137,$L137)*SUM($AI137*FctrChngDts!$B$13))*$AF137),$AR137),IF(AND($Z137=\"Winter\",$AK137=\"SSP1P2\",$AH137=TRUE,SUM(SUM(SUM(SUM($I137,$K137,$J137,$L137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AU137:$AW137)),$AR137)>$AD137),$AD137,IF(AND($Z137=\"Winter\",$AK137=\"SSP1P2\",$AH137=TRUE,SUM(SUM(SUM(SUM($I137,$K137,$J137,$L137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AU137:$AW137)),$AR137)<=$AD137),MIN($AD137,SUM($AL137,SUM(SUM(SUM(SUM($I137,$K137,$J137,$L137)*SUM($AI137*FctrChngDts!$B$13))*$AF137)))),IF(AND($AK137=\"FSP2\",$AH137=TRUE,SUM(SUM(SUM($AI137*FctrChngDts!$B$13)*$K137),$AR137)>$AD137),$AD137,IF(AND($AK137=\"FSP2\",$AH137=TRUE,SUM(SUM(SUM($AI137*FctrChngDts!$B$13)*$K137),$AR137)<=$AD137),SUM(SUM(SUM($AI137*FctrChngDts!$B$13)*$K137),$AR137),IF(AND($Z137=\"Summer\",$AK137=\"SSP2\",$AH137=TRUE,SUM(SUM(SUM(SUM($K137,$L137)*SUM($AI137*FctrChngDts!$B$13))*$AF137),$AR137)>$AD137),$AD137,IF(AND($Z137=\"Summer\",$AK137=\"SSP2\",$AH137=TRUE,SUM(SUM(SUM(SUM($K137,$L137)*SUM($AI137*FctrChngDts!$B$13))*$AF137),$AR137)<=$AD137),SUM(SUM(SUM(SUM($K137,$L137)*SUM($AI137*FctrChngDts!$B$13))*$AF137),$AR137),IF(AND($Z137=\"Winter\",$AK137=\"SSP2\",$AH137=TRUE,SUM(SUM(SUM(SUM($K137,$L137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AU137:$AW137)),$AR137)>$AD137),$AD137,IF(AND($Z137=\"Winter\",$AK137=\"SSP2\",$AH137=TRUE,SUM(SUM(SUM(SUM($K137,$L137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AU137:$AW137)),$AR137)<=$AD137),SUM(SUM(SUM(SUM($K137,$L137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AU137:$AW137)),$AR137),IF(AND($AK137=\"FSP2P3\",$AH137=TRUE,SUM(SUM(SUM(SUM($K137,$M137)*SUM($AI137*FctrChngDts!$B$13))*$AF137),$AR137)>$AD137),$AD137,IF(AND($AK137=\"FSP2P3\",$AH137=TRUE,SUM(SUM(SUM(SUM($K137,$M137)*SUM($AI137*FctrChngDts!$B$13))*$AF137),$AR137)<=$AD137),SUM(SUM(SUM(SUM($K137,$M137)*SUM($AI137*FctrChngDts!$B$13))*$AF137),$AR137),IF(AND($Z137=\"Summer\",$AK137=\"SSP2P3\",$AH137=TRUE,SUM(SUM(SUM(SUM($K137,$L137,$M137,$N137)*SUM($AI137*FctrChngDts!$B$13))*$AF137),$AR137)>$AD137),$AD137,IF(AND($Z137=\"Summer\",$AK137=\"SSP2P3\",$AH137=TRUE,SUM(SUM(SUM(SUM($K137,$L137,$M137,$N137)*SUM($AI137*FctrChngDts!$B$13))*$AF137),$AR137)<=$AD137),SUM(SUM(SUM(SUM($K137,$L137,$M137,$N137)*SUM($AI137*FctrChngDts!$B$13))*$AF137),$AR137),IF(AND($Z137=\"Winter\",$AK137=\"SSP2P3\",$AH137=TRUE,SUM(SUM(SUM(SUM($K137,$L137,$M137,$N137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AU137:$AW137)),$AR137)>$AD137),$AD137,IF(AND($Z137=\"Winter\",$AK137=\"SSP2P3\",$AH137=TRUE,SUM(SUM(SUM(SUM($K137,$L137,$M137,$N137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AU137:$AW137)),$AR137)<=$AD137),SUM(SUM(SUM(SUM($K137,$L137,$M137,$N137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AU137:$AW137)),$AR137),IF(AND($AK137=\"FSP3\",$AH137=TRUE,SUM(SUM(SUM($AI137*FctrChngDts!$B$13)*$M137),$AR137)>$AD137),$AD137,IF(AND($AK137=\"FSP3\",$AH137=TRUE,SUM(SUM(SUM($AI137*FctrChngDts!$B$13)*$M137),$AR137)<=$AD137),SUM(SUM(SUM($AI137*FctrChngDts!$B$13)*$M137),$AR137),IF(AND($Z137=\"Summer\",$AK137=\"SSP3\",$AH137=TRUE,SUM(SUM(SUM(SUM($M137,$N137)*SUM($AI137*FctrChngDts!$B$13))*$AF137),$AR137)>$AD137),$AD137,IF(AND($Z137=\"Summer\",$AK137=\"SSP3\",$AH137=TRUE,SUM(SUM(SUM(SUM($M137,$N137)*SUM($AI137*FctrChngDts!$B$13))*$AF137),$AR137)<=$AD137),SUM(SUM(SUM(SUM($M137,$N137)*SUM($AI137*FctrChngDts!$B$13))*$AF137),$AR137),IF(AND($Z137=\"Winter\",$AK137=\"SSP3\",$AH137=TRUE,SUM(SUM(SUM(SUM($M137,$N137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AU137:$AW137)),$AR137)>$AD137),$AD137,IF(AND($Z137=\"Winter\",$AK137=\"SSP3\",$AH137=TRUE,SUM(SUM(SUM(SUM($M137,$N137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AU137:$AW137)),$AR137)<=$AD137),SUM(SUM(SUM(SUM($M137,$N137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AU137:$AW137)),$AR137),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK137=\"FWP1\",$AH137=TRUE,SUM(SUM(SUM($AI137*FctrChngDts!$B$13)*$J137),$AU137)>$AE137),$AE137,IF(AND($AK137=\"FWP1\",$AH137=TRUE,SUM(SUM(SUM($AI137*FctrChngDts!$B$13)*$J137),$AU137)<=$AE137),SUM(SUM(SUM($AI137*FctrChngDts!$B$13)*$J137),$AU137),IF(AND($Z137=\"Winter\",$AK137=\"SSP1\",$AH137=TRUE,SUM(SUM(SUM(SUM($I137,$J137)*SUM($AI137*FctrChngDts!$B$13))*$AG137),$AU137)>$AE137),$AE137,IF(AND($Z137=\"Winter\",$AK137=\"SSP1\",$AH137=TRUE,SUM(SUM(SUM(SUM($I137,$J137)*SUM($AI137*FctrChngDts!$B$13))*$AG137),$AU137)<=$AE137),SUM(SUM(SUM(SUM($I137,$J137)*SUM($AI137*FctrChngDts!$B$13))*$AG137),$AU137),IF(AND($Z137=\"Summer\",$AK137=\"SSP1\",$AH137=TRUE,SUM(SUM(SUM(SUM($I137,$J137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AR137:$AT137)),$AU137)>$AE137),$AE137,IF(AND($Z137=\"Summer\",$AK137=\"SSP1\",$AH137=TRUE,SUM(SUM(SUM(SUM($I137,$J137)*SUM($AI137*FctrChngDts!$B$13))- SUM($AR137:$AT137)),$AU137)<=$AE137),SUM(SUM(SUM(SUM($I137,$J137)*SUM($AI137*FctrChngDts!$B$13))- SUM($AR137:$AT137)),$AU137),IF(AND($AK137=\"FWP1P2\",$AH137=TRUE,SUM(SUM(SUM(SUM($J137,$L137)*SUM($AI137*FctrChngDts!$B$13))*$AG137),$AU137)>$AE137),$AE137,IF(AND($AK137=\"FWP1P2\",$AH137=TRUE,SUM(SUM(SUM(SUM($J137,$L137)*SUM($AI137*FctrChngDts!$B$13))*$AG137),$AU137)<=$AE137),SUM(SUM(SUM(SUM($J137,$L137)*SUM($AI137*FctrChngDts!$B$13))*$AG137),$AU137),IF(AND($Z137=\"Winter\",$AK137=\"SSP1P2\",$AH137=TRUE,SUM(SUM(SUM(SUM($I137,$K137,$J137,$L137)*SUM($AI137*FctrChngDts!$B$13))*$AG137),$AU137)>$AE137),$AE137,IF(AND($Z137=\"Winter\",$AK137=\"SSP1P2\",$AH137=TRUE,SUM(SUM(SUM(SUM($I137,$K137,$J137,$L137)*SUM($AI137*FctrChngDts!$B$13))*$AG137),$AU137)<=$AE137),SUM(SUM(SUM(SUM($I137,$K137,$J137,$L137)*SUM($AI137*FctrChngDts!$B$13))*$AG137),$AU137),IF(AND($Z137=\"Summer\",$AK137=\"SSP1P2\",$AH137=TRUE,SUM(SUM(SUM(SUM($I137,$K137,$J137,$L137)*SUM($AI137*FctrChngDts!$B$13))- SUM($AR137:$AT137)),$AU137)>$AE137),$AE137,IF(AND($Z137=\"Summer\",$AK137=\"SSP1P2\",$AH137=TRUE,SUM(SUM(SUM(SUM($I137,$K137,$J137,$L137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AR137:$AT137)),$AU137)<=$AE137),SUM(SUM(SUM(SUM($I137,$K137,$J137,$L137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AR137:$AT137)),$AU137),IF(AND($AK137=\"FWP2\",$AH137=TRUE,SUM(SUM(SUM($AI137*FctrChngDts!$B$13)*$L137),$AU137)>$AE137),$AE137,IF(AND($AK137=\"FWP2\",$AH137=TRUE,SUM(SUM(SUM($AI137*FctrChngDts!$B$13)*$L137),$AU137)<=$AE137),SUM(SUM(SUM($AI137*FctrChngDts!$B$13)*$L137),$AU137),IF(AND($Z137=\"Winter\",$AK137=\"SSP2\",$AH137=TRUE,SUM(SUM(SUM(SUM($K137,$L137)*SUM($AI137*FctrChngDts!$B$13))*$AG137),$AU137)>$AE137),$AE137,IF(AND($Z137=\"Winter\",$AK137=\"SSP2\",$AH137=TRUE,SUM(SUM(SUM(SUM($K137,$L137)*SUM($AI137*FctrChngDts!$B$13))*$AG137),$AU137)<=$AE137),SUM(SUM(SUM(SUM($K137,$L137)*SUM($AI137*FctrChngDts!$B$13))*$AG137),$AU137),IF(AND($Z137=\"Summer\",$AK137=\"SSP2\",$AH137=TRUE,SUM(SUM(SUM(SUM($K137,$L137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AR137:$AT137)),$AU137)>$AE137),$AE137,IF(AND($Z137=\"Summer\",$AK137=\"SSP2\",$AH137=TRUE,SUM(SUM(SUM(SUM($K137,$L137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AR137:$AT137)),$AU137)<=$AE137),SUM(SUM(SUM(SUM($K137,$L137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AR137:$AT137)),$AU137),IF(AND($AK137=\"FWP2P3\",$AH137=TRUE,SUM(SUM(SUM(SUM($L137,$N137)*SUM($AI137*FctrChngDts!$B$13))*$AG137),$AU137)>$AE137),$AE137,IF(AND($AK137=\"FWP2P3\",$AH137=TRUE,SUM(SUM(SUM(SUM($L137,$N137)*SUM($AI137*FctrChngDts!$B$13))*$AG137),$AU137)<=$AE137),SUM(SUM(SUM(SUM($L137,$N137)*SUM($AI137*FctrChngDts!$B$13))*$AG137),$AU137),IF(AND($Z137=\"Winter\",$AK137=\"SSP2P3\",$AH137=TRUE,SUM(SUM(SUM(SUM($K137,$L137,$M137,$N137)*SUM($AI137*FctrChngDts!$B$13))*$AG137),$AU137)>$AE137),$AE137,IF(AND($Z137=\"Winter\",$AK137=\"SSP2P3\",$AH137=TRUE,SUM(SUM(SUM(SUM($K137,$L137,$M137,$N137)*SUM($AI137*FctrChngDts!$B$13))*$AG137),$AU137)<=$AE137),SUM(SUM(SUM(SUM($K137,$L137,$M137,$N137)*SUM($AI137*FctrChngDts!$B$13))*$AG137),$AU137),IF(AND($Z137=\"Summer\",$AK137=\"SSP2P3\",$AH137=TRUE,SUM(SUM(SUM(SUM($K137,$L137,$M137,$N137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AR137:$AT137)),$AU137)>$AE137),$AE137,IF(AND($Z137=\"Summer\",$AK137=\"SSP2P3\",$AH137=TRUE,SUM(SUM(SUM(SUM($K137,$L137,$M137,$N137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AR137:$AT137)),$AU137)<=$AE137),SUM(SUM(SUM(SUM($K137,$L137,$M137,$N137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AR137:$AT137)),$AU137),IF(AND($AK137=\"FWP3\",$AH137=TRUE,SUM(SUM(SUM($AI137*FctrChngDts!$B$13)*$N137),$AU137)>$AE137),$AE137,IF(AND($AK137=\"FWP3\",$AH137=TRUE,SUM(SUM(SUM($AI137*FctrChngDts!$B$13)*$N137),$AU137)<=$AE137),SUM(SUM(SUM($AI137*FctrChngDts!$B$13)*$N137),$AU137),IF(AND($Z137=\"Winter\",$AK137=\"SSP3\",$AH137=TRUE,SUM(SUM(SUM(SUM($M137,$N137)*SUM($AI137*FctrChngDts!$B$13))*$AG137),$AU137)>$AE137),$AE137,IF(AND($Z137=\"Winter\",$AK137=\"SSP3\",$AH137=TRUE,SUM(SUM(SUM(SUM($M137,$N137)*SUM($AI137*FctrChngDts!$B$13))*$AG137),$AU137)<=$AE137),SUM(SUM(SUM(SUM($M137,$N137)*SUM($AI137*FctrChngDts!$B$13))*$AG137),$AU137),IF(AND($Z137=\"Summer\",$AK137=\"SSP3\",$AH137=TRUE,SUM(SUM(SUM(SUM($M137,$N137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AR137:$AT137)),$AU137)>$AE137),$AE137,IF(AND($Z137=\"Summer\",$AK137=\"SSP3\",$AH137=TRUE,SUM(SUM(SUM(SUM($M137,$N137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AR137:$AT137)),$AU137)<=$AE137),SUM(SUM(SUM(SUM($M137,$N137)*SUM($AI137*FctrChngDts!$B$13))-SUM($AR137:$AT137)),$AU137),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I137>0,$AH137=FALSE),SUM($AR137*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I137>0,$AH137=TRUE),SUM($AX137*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I137>0,$AH137=FALSE),SUM($AS137*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I137>0,$AH137=TRUE),SUM($AY137*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I137>0,$AH137=FALSE),SUM($AT137*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I137>0,$AH137=TRUE),SUM($AZ137*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J137>0,$AH137=FALSE),SUM($AU137*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J137>0,$AH137=TRUE),SUM($BA137*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J137>0,$AH137=FALSE),SUM($AV137*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J137>0,$AH137=TRUE),SUM($BB137*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J137>0,$AH137=FALSE),SUM($AW137*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J137>0,$AH137=TRUE),SUM($BC137*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K137>0,$AH137=FALSE),SUM($AR137*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K137>0,$AH137=TRUE),SUM($AX137*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K137>0,$AH137=FALSE),SUM($AS137*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K137>0,$AH137=TRUE),SUM($AY137*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K137>0,$AH137=FALSE),SUM($AT137*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K137>0,$AH137=TRUE),SUM($AZ137*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L137>0,$AH137=FALSE),SUM($AU137*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L137>0,$AH137=TRUE),SUM($BA137*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L137>0,$AH137=FALSE),SUM($AV137*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L137>0,$AH137=TRUE),SUM($BB137*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L137>0,$AH137=FALSE),SUM($AW137*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L137>0,$AH137=TRUE),SUM($BC137*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M137>0,$AH137=FALSE),SUM($AR137*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M137>0,$AH137=TRUE),SUM($AX137*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M137>0,$AH137=FALSE),SUM($AS137*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M137>0,$AH137=TRUE),SUM($AY137*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M137>0,$AH137=FALSE),SUM($AT137*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M137>0,$AH137=TRUE),SUM($AZ137*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N137>0,$AH137=FALSE),SUM($AU137*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N137>0,$AH137=TRUE),SUM($BA137*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N137>0,$AH137=FALSE),SUM($AV137*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N137>0,$AH137=TRUE),SUM($BB137*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N137>0,$AH137=FALSE),SUM($AW137*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N137>0,$AH137=TRUE),SUM($BC137*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I137=0,0,IF(AND($I137>0,$K137>0,$AH137=FALSE),SUM($AR137/$P137*$I137),IF(AND($I137>0,$K137=0,$AH137=FALSE),$AR137,IF(AND($I137>0,$K137>0,$AH137=TRUE),ROUND(MIN($HU137,SUM(SUM($I137,$K137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA137,SUM(SUM($I137,$K137)*(FctrChngDts!$B$13)*$AI137)*$IA137)),0),IF(AND($I137>0,$K137=0,$AH137=TRUE),$AX137))))),0)","v":0},{"$f":"ROUND(IF($I137=0,0,IF(AND($I137>0,$K137>0,$AH137=FALSE),SUM($AS137/$P137*$I137),IF(AND($I137>0,$K137=0,$AH137=FALSE),$AS137,IF(AND($I137>0,$K137>0,$AH137=TRUE),ROUND(MIN(SUM($HU137-$BW137),SUM(SUM($I137,$K137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA137)*3),0),IF(AND($I137>0,$K137=0,$AH137=TRUE),$AY137))))),0)","v":0},0,{"$f":"IF($J137=0,0,IF(AND($J137>0,$L137=0,$N137=0,$AH137=FALSE,$AJ137=FALSE),ROUND(MIN($HX137,SUM($AU137,$BA137)),0),IF(AND($J137>0,$L137=0,$N137=0,$AH137=TRUE,$AJ137=FALSE),ROUND(MIN($HX137,SUM($AU137,SUM($J137*$AI137*FctrChngDts!$B$13))),0),IF(AND($J137>0,$L137>0,$N137=0,$AH137=FALSE,$AJ137=FALSE),ROUND(MIN($HX137,SUM(SUM($J137,$L137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA137,SUM(SUM($J137,$L137)*(FctrChngDts!$B$13)*$AI137)*$IA137)),0),IF(AND($J137>0,$L137>0,$N137=0,$AH137=TRUE,$AJ137=FALSE),ROUND(MIN($HX137,SUM(SUM(SUM(SUM($J137,$L137)*FctrChngDts!$C$11*$IA137),SUM(SUM($J137,$L137)*SUM(FctrChngDts!$B$13*$AI137)*$IA137)))),0),IF(AND($J137>0,$L137=0,$N137=0,$AH137=FALSE,$AJ137=TRUE),ROUND(MIN($HX137,SUM($AU137,$BA137)),0),IF(AND($J137>0,$L137=0,$N137=0,$AH137=TRUE,$AJ137=TRUE),ROUND(MIN($HX137,SUM($AU137,SUM($J137*$AI137*FctrChngDts!$B$13))),0),IF(AND($J137>0,$L137>0,$N137=0,$AH137=FALSE,$AJ137=TRUE),ROUND(MIN($HX137,SUM(SUM($J137,$L137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA137,SUM(SUM($J137,$L137)*(FctrChngDts!$B$13)*$AI137)*$IA137)),0),IF(AND($J137>0,$L137>0,$N137=0,$AH137=TRUE,$AJ137=TRUE),ROUND(MIN($HX137,SUM(SUM(SUM(SUM($J137,$L137)*FctrChngDts!$C$12*$IA137),SUM(SUM($J137,$L137)*SUM(FctrChngDts!$B$13*$AI137)*$IA137)))),0))))))))))","v":0},{"$f":"IF($J137=0,0,IF(AND($J137>0,$L137=0,$N137=0,$AH137=FALSE,$AJ137=FALSE),ROUND(MIN(SUM($HX137-$BZ137),SUM($AU137*3)),0),IF(AND($J137>0,$L137=0,$N137=0,$AH137=TRUE,$AJ137=FALSE),ROUND(MIN(SUM($HX137-$BZ137),SUM(SUM($J137,$L137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA137)*3),0),IF(AND($J137>0,$L137>0,$N137=0,$AH137=FALSE,$AJ137=FALSE),ROUND(MIN(SUM($HX137-$BZ137),SUM(SUM($J137,$L137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA137)*3),0),IF(AND($J137>0,$L137>0,$N137=0,$AH137=TRUE,$AJ137=FALSE),ROUND(MIN(SUM($HX137-$BZ137),SUM(SUM($J137,$L137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA137)*3),0),IF(AND($J137>0,$L137=0,$N137=0,$AH137=FALSE,$AJ137=TRUE),ROUND(MIN(SUM($HX137-$BZ137),SUM($AU137*3)),0),IF(AND($J137>0,$L137=0,$N137=0,$AH137=TRUE,$AJ137=TRUE),ROUND(MIN(SUM($HX137-$BZ137),SUM(SUM($J137,$L137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA137)*3),0),IF(AND($J137>0,$L137>0,$N137=0,$AH137=FALSE,$AJ137=TRUE),ROUND(MIN(SUM($HX137-$BZ137),SUM(SUM($J137,$L137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA137)*3),0),IF(AND($J137>0,$L137>0,$N137=0,$AH137=TRUE,$AJ137=TRUE),ROUND(MIN(SUM($HX137-$BZ137),SUM(SUM($J137,$L137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA137)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K137=0,0,IF(AND($I137>0,$K137>0,$M137=0,$AH137=FALSE),SUM($AR137-$BW137),IF(AND($I137=0,$K137>0,$M137>0,$AH137=FALSE),SUM($AR137/$P137*$K137),IF(AND($I137=0,$K137>0,$M137=0,$AH137=FALSE),$AR137,IF($K137=0,0,IF(AND($I137>0,$K137>0,$M137=0,$AH137=TRUE),ROUND(MIN($HV137,SUM(SUM($I137,$K137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB137,SUM(SUM($I137,$K137)*(FctrChngDts!$B$13)*$AI137)*$IB137)),0),IF(AND($I137=0,$K137>0,$M137>0,$AH137=TRUE),ROUND(MIN($HV137,SUM(SUM($I137,$K137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB137,SUM(SUM($I137,$K137)*(FctrChngDts!$B$13)*$AI137)*$IB137)),0),IF(AND($I137=0,$K137>0,$M137=0,$AH137=TRUE),$AX137)))))))),0)","v":0},{"$f":"ROUND(IF($K137=0,0,IF(AND($I137>0,$K137>0,$M137=0,$AH137=FALSE),SUM($AS137-$BX137),IF(AND($I137=0,$K137>0,$M137>0,$AH137=FALSE),SUM($AS137/$P137*$K137),IF(AND($I137=0,$K137>0,$M137=0,$AH137=FALSE),$AS137,IF($K137=0,0,IF(AND($I137>0,$K137>0,$M137=0,$AH137=TRUE),ROUND(MIN(SUM($HV137-$BW137),SUM(SUM($I137,$K137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB137)*3),0),IF(AND($I137=0,$K137>0,$M137>0,$AH137=TRUE),ROUND(MIN(SUM($HV137-$BW137),SUM(SUM($I137,$K137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB137)*3),0),IF(AND($I137=0,$K137>0,$M137=0,$AH137=TRUE),$AY137)))))))),0)","v":0},0,{"$f":"IF($L137=0,0,IF(AND($J137>0,$L137>0,$N137=0,$AH137=FALSE,$AJ137=FALSE),ROUND(MIN($HY137,SUM(SUM($J137,$L137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB137,SUM(SUM($J137,$L137)*(FctrChngDts!$B$13)*$AI137)*$IB137)),0),IF(AND($J137>0,$L137>0,$N137=0,$AH137=TRUE,$AJ137=FALSE),ROUND(MIN($HY137,SUM(SUM(SUM(SUM($J137,$L137)*FctrChngDts!$C$11*$IB137),SUM(SUM($J137,$L137)*SUM(FctrChngDts!$B$13*$AI137)*$IB137)))),0),IF(AND($J137=0,$L137>0,$N137=0,$AH137=FALSE,$AJ137=FALSE),ROUND(MIN($HY137,SUM($L137*FctrChngDts!$C$11)),0),IF(AND($J137=0,$L137>0,$N137=0,$AH137=TRUE,$AJ137=FALSE),ROUND(MIN($HY137,SUM(SUM(SUM(SUM($J137,$L137)*FctrChngDts!$C$11*$IB137),SUM(SUM($J137,$L137)*SUM(FctrChngDts!$B$13*$AI137)*$IB137)))),0),IF(AND($J137>0,$L137>0,$N137=0,$AH137=FALSE,$AJ137=TRUE),ROUND(MIN($HY137,SUM(SUM($J137,$L137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB137,SUM(SUM($J137,$L137)*(FctrChngDts!$B$13)*$AI137)*$IB137)),0),IF(AND($J137>0,$L137>0,$N137=0,$AH137=TRUE,$AJ137=TRUE),ROUND(MIN($HY137,SUM(SUM(SUM(SUM($J137,$L137)*FctrChngDts!$C$12*$IB137),SUM(SUM($J137,$L137)*SUM(FctrChngDts!$B$13*$AI137)*$IB137)))),0),IF(AND($J137=0,$L137>0,$N137=0,$AH137=FALSE,$AJ137=TRUE),ROUND(MIN($HY137,SUM($L137*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J137=0,$L137>0,$N137=0,$AH137=TRUE,$AJ137=TRUE),ROUND(MIN($HY137,SUM(SUM(SUM(SUM($J137,$L137)*FctrChngDts!$C$12*$IB137),SUM(SUM($J137,$L137)*SUM(FctrChngDts!$B$13*$AI137)*$IB137)))),0))))))))))","v":0},{"$f":"IF($L137=0,0,IF(AND($J137>0,$L137>0,$N137=0,$AH137=FALSE,$AJ137=FALSE),ROUND(MIN(SUM($HY137-$CF137),SUM(SUM($J137,$L137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB137)*3),0),IF(AND($J137>0,$L137>0,$N137=0,$AH137=TRUE,$AJ137=FALSE),ROUND(MIN(SUM($HY137-$CF137),SUM(SUM($J137,$L137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB137)*3),0),IF(AND($J137=0,$L137>0,$N137=0,$AH137=FALSE,$AJ137=FALSE),ROUND(MIN(SUM($HY137-$CF137),SUM($AU137*3)),0),IF(AND($J137=0,$L137>0,$N137=0,$AH137=TRUE,$AJ137=FALSE),ROUND(MIN(SUM($HY137-$CF137),SUM(SUM($J137,$L137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB137)*3),0),IF(AND($J137>0,$L137>0,$N137=0,$AH137=FALSE,$AJ137=TRUE),ROUND(MIN(SUM($HY137-$CF137),SUM(SUM($J137,$L137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB137)*3),0),IF(AND($J137>0,$L137>0,$N137=0,$AH137=TRUE,$AJ137=TRUE),ROUND(MIN(SUM($HY137-$CF137),SUM(SUM($J137,$L137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB137)*3),0),IF(AND($J137=0,$L137>0,$N137=0,$AH137=FALSE,$AJ137=TRUE),ROUND(MIN(SUM($HY137-$CF137),SUM($AU137*3)),0),IF(AND($J137=0,$L137>0,$N137=0,$AH137=TRUE,$AJ137=TRUE),ROUND(MIN(SUM($HY137-$CF137),SUM(SUM($J137,$L137)*IF($AJ137=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB137)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S137>0,Account!$AG$2=TRUE,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH137=FALSE),SUM(Usage!$BW137:$CB137)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V137>0,Account!$AG$2=TRUE,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH137=FALSE),SUM(Usage!$CC137:$CH137)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y137>0,Account!$AG$2=TRUE,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH137=FALSE),SUM(Usage!$CI137:$CN137)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH137=TRUE,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S137),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S137)),2)","v":0},{"$f":"ROUND(IF(OR($AH137=TRUE,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V137),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V137)),2)","v":0},{"$f":"IF(OR($AH137=TRUE,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y137),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y137))","v":0},{"$f":"ROUND(IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW137),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW137)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX137),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX137)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY137),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY137)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ137),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ137)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA137),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA137)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB137),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB137)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S137),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC137),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC137)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD137),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD137)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE137),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE137)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF137),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF137)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG137),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG137)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH137),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH137)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V137),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI137),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI137))","v":0},{"$f":"IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ137),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ137))","v":0},{"$f":"IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK137),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK137))","v":0},{"$f":"IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL137),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL137))","v":0},{"$f":"IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM137),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM137))","v":0},{"$f":"IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN137),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN137))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y137)","v":0},0,0,0,0,{"$f":"IF($DW137>IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV137*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV137*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW137-IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV137*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV137*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV137<$DW137,SUM($DW137-$DV137),0))","v":0},{"$f":"IF(OR(AND($D137<=FctrChngDts!$B$14,Usage!$E137>FctrChngDts!$B$14),AND(Usage!$D137<=FctrChngDts!$C$14,Usage!$E137>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW137),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX137),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY137),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ137),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA137),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB137),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC137),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD137),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE137),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF137),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG137),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH137),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI137)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ137)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK137)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL137)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM137)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN137)","v":0},0,{"$f":"IF(AND($S137>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E137<>\"D-CARE\",Tenant!$F137=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET137=TRUE,$S137>0,$V137=0),SUM(SUM($BW137:$CB137)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET137=TRUE,$S137>0,$V137>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW137:$CB137)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET137=TRUE,$S137>0,$V137>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW137:$CB137)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S137>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S137>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S137>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV137=TRUE,$S137>0,$V137=0),SUM(SUM($BW137:$CB137)*'CRS1'!$P$2),IF(AND($EV137=TRUE,$S137>0,$V137>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW137:$CB137)*'CRS1'!$P$2),IF(AND($EV137=TRUE,$S137>0,$V137>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW137:$CB137)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S137>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX137=TRUE,$S137>0,$V137=0),SUM(SUM($BW137:$CB137)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX137=TRUE,$S137>0,$V137>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW137:$CB137)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX137=TRUE,$S137>0,$V137>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW137:$CB137)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S137>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ137=TRUE,$S137>0),SUM(SUM($BW137:$CB137)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V137>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E137<>\"D-CARE\",Tenant!$F137=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB137=TRUE,$S137>0,$V137>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC137:$CH137)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB137=TRUE,$S137>0,$V137>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC137:$CH137)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB137=TRUE,$V137>0,$Y137>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC137:$CH137)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB137=TRUE,$V137>0,$Y137>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC137:$CH137)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB137=TRUE,$S137=0,$V137>0,$Y137=0),SUM(SUM($CC137:$CH137)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V137>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V137>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V137>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD137=TRUE,$S137>0,$V137>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC137:$CH137)*'CRS2'!$P$2),IF(AND($FD137=TRUE,$S137>0,$V137>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC137:$CH137)*'CRS2'!$P$2),IF(AND($FD137=TRUE,$V137>0,$Y137>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC137:$CH137)*'CRS2'!$P$2),IF(AND($FD137=TRUE,$V137>0,$Y137>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC137:$CH137)*'CRS2'!$P$2),IF(AND($FD137=TRUE,$S137=0,$V137>0,$Y137=0),SUM(SUM($CC137:$CH137)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V137>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF137=TRUE,$S137>0,$V137>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC137:$CH137)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF137=TRUE,$S137>0,$V137>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC137:$CH137)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF137=TRUE,$V137>0,$Y137>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC137:$CH137)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF137=TRUE,$V137>0,$Y137>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC137:$CH137)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF137=TRUE,$S137=0,$V137>0,$Y137=0),SUM(SUM($CC137:$CH137)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V137>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH137=TRUE,$V137>0),SUM(SUM($CC137:$CH137)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y137>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E137<>\"D-CARE\",Tenant!$F137=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ137=TRUE,$V137=0,$Y137>0),SUM(SUM($CI137:$CN137)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ137=TRUE,$V137>0,$Y137>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI137:$CN137)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ137=TRUE,$V137>0,$Y137>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI137:$CN137)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y137>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y137>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y137>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL137=TRUE,$V137=0,$Y137>0),SUM(SUM($CI137:$CN137)*'CRS3'!$P$2),IF(AND($FL137=TRUE,$V137>0,$Y137>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI137:$CN137)*'CRS3'!$P$2),IF(AND($FL137=TRUE,$V137>0,$Y137>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI137:$CN137)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y137>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN137=TRUE,$V137=0,$Y137>0),SUM(SUM($CI137:$CN137)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN137=TRUE,$V137>0,$Y137>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI137:$CN137)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN137=TRUE,$V137>0,$Y137>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI137:$CN137)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y137>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP137=TRUE,$Y137>0),SUM(SUM($CI137:$CN137)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR137:$FT137))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO137:$CQ137,$FR137:$FT137))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA137:$EF137)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG137:$EL137)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM137:$ER137)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV137,$CO137:$CQ137,$EA137:$ER137)/$P137)*$S137*FctrChngDts!$B$15),SUM(SUM(SUM($DV137,$CO137:$CQ137,$FR137:$FT137)/$P137)*$S137*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV137,$CO137:$CQ137,$EA137:$ER137)/$P137)*$V137*FctrChngDts!$B$15),SUM(SUM(SUM($DV137,$CO137:$CQ137,$FR137:$FT137)/$P137)*$V137*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV137,$CO137:$CQ137,$EA137:$ER137)/$P137)*$Y137*FctrChngDts!$B$15),SUM(SUM(SUM($DV137,$CO137:$CQ137,$FR137:$FT137)/$P137)*$Y137*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA137*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI137*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ137*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ137,$FU137,$GF137,$GZ137:$HE137),IF(Account!$Q$2=TRUE,SUM($DZ137,$FV137,$GF137,$GZ137:$HE137),SUM($DZ137,$ES137,$FU137:$FV137,$GF137,$GZ137:$HE137)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E137),Usage!$P137,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D137,FctrChngDts!$C$17<=Usage!$E137),SUM(FctrChngDts!$C$17-Usage!$D137),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E137),Usage!$P137,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D137,FctrChngDts!$C$19<=Usage!$E137),SUM(FctrChngDts!$C$19-Usage!$D137),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK137*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK137*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL137*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL137*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D137))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A137,Tenant!$A:$J,8,FALSE)=TRUE,$GG137<0),0,SUM(SUM(SUM($GG137/$P137*$GP137)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A137,Tenant!$A:$J,8,FALSE)=TRUE,$GG137<0),0,SUM(SUM(SUM($GG137/$P137*$GQ137)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D137))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A137,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV137*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A137,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW137*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU137:$DA137,$EU137,$EA137:$EF137,$FA137)-SUM(SUM($BW137:$CB137)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD137:$DJ137,$FC137,$EG137:$EL137,$FI137)-SUM(SUM($CC137:$CH137)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM137:$DS137,$FK137,$EM137:$ER137,$FQ137)-SUM(SUM($CI137:$CN137)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO137,$CU137:$DA137,$EU137,$EW137,$EY137,$EA137:$EF137,$FA137,$CP137,$DD137:$DJ137,$FC137,$FE137,$FG137,$EG137:$EL137,$FI137)/$P137*$S137)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO137,$CU137:$DA137,$EU137,$EW137,$EY137,$EA137:$EF137,$FA137,$CP137,$DD137:$DJ137,$FC137,$FE137,$FG137,$EG137:$EL137,$FI137)/$P137*$V137)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ137,$DM137:$DS137,$FK137,$FM137,$FO137,$EM137:$ER137,$FQ137)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D137,BslnAllctnCrrnt!$A$1<=$E137),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK137=\"FSP1\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$Q137,BslnAllctnCrrnt!$A$1<$R137),SUM(BslnAllctnCrrnt!$A$1-$Q137),IF(AND($AK137=\"FSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$Q137,BslnAllctnCrrnt!$A$1<$R137),SUM(BslnAllctnCrrnt!$A$1-$Q137),IF(AND($AK137=\"FSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),$I137,IF(AND($AK137=\"SSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$Q137,BslnAllctnCrrnt!$A$1<$R137),SUM(BslnAllctnCrrnt!$A$1-$Q137),IF(AND($AK137=\"SSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),$I137,0)))))","v":0},{"$f":"IF(AND($AK137=\"FSP1\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$Q137,BslnAllctnCrrnt!$A$1<$R137),SUM($I137-$HG137),IF(AND($AK137=\"FSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$Q137,BslnAllctnCrrnt!$A$1<$R137),SUM($I137-$HG137),IF(AND($AK137=\"FSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM($I137-$HG137),IF(AND($AK137=\"SSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$Q137,BslnAllctnCrrnt!$A$1<$R137),SUM($I137-$HG137),IF(AND($AK137=\"SSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM($I137-$HG137),0)))))","v":0},{"$f":"IF(AND($AK137=\"SSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$Q137,BslnAllctnCrrnt!$A$1<$R137),0,IF(AND(FctrChngDts!$A$2>=$D137,FctrChngDts!$B$2<$E137),IF(AND($AK137=\"SSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM(BslnAllctnCrrnt!$A$1-$T137),0),IF(AND($AK137=\"FSP2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM(BslnAllctnCrrnt!$A$1-$T137),IF(AND($AK137=\"FSP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM(BslnAllctnCrrnt!$A$1-$T137),IF(AND($AK137=\"FSP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$W137,BslnAllctnCrrnt!$A$1<$X137),$K137,IF(AND($AK137=\"FSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$Q137,BslnAllctnCrrnt!$A$1<$R137),0,IF(AND($AK137=\"FSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM(BslnAllctnCrrnt!$A$1-$T137),IF(AND($AK137=\"SSP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM(BslnAllctnCrrnt!$A$1-$T137),IF(AND($AK137=\"SSP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$W137,BslnAllctnCrrnt!$A$1<$X137),$K137,0)))))))))","v":0},{"$f":"IF(AND($AK137=\"SSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$Q137,BslnAllctnCrrnt!$A$1<$R137),SUM($K137-$HI137),IF(AND($AK137=\"SSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM($K137-$HI137),IF(AND($AK137=\"FSP2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM($K137-$HI137),IF(AND($AK137=\"FSP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM($K137-$HI137),IF(AND($AK137=\"FSP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$W137,BslnAllctnCrrnt!$A$1<$X137),SUM($K137-$HI137),IF(AND($AK137=\"FSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$Q137,BslnAllctnCrrnt!$A$1<$R137),SUM($K137-$HI137),IF(AND($AK137=\"FSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM($K137-$HI137),IF(AND($AK137=\"SSP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM($K137-$HI137),IF(AND($AK137=\"SSP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$W137,BslnAllctnCrrnt!$A$1<$X137),SUM($K137-$HI137),0)))))))))","v":0},{"$f":"IF(AND($AK137=\"FSP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),0,IF(AND($AK137=\"FSP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$W137,BslnAllctnCrrnt!$A$1<$X137),SUM(BslnAllctnCrrnt!$A$1-$W137),IF(AND($AK137=\"FSP3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$W137,BslnAllctnCrrnt!$A$1<$X137),SUM(BslnAllctnCrrnt!$A$1-$W137),0)))","v":0},{"$f":"IF(AND($AK137=\"FSP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM($M137-$HK137),IF(AND($AK137=\"FSP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$W137,BslnAllctnCrrnt!$A$1<$X137),SUM($M137-$HK137),IF(AND($AK137=\"FSP3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$W137,BslnAllctnCrrnt!$A$1<$X137),SUM($M137-$HK137),0)))","v":0},{"$f":"IF(AND($AK137=\"FWP1\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$Q137,BslnAllctnCrrnt!$A$1<$R137),SUM(BslnAllctnCrrnt!$A$1-$Q137),IF(AND($AK137=\"FWP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$Q137,BslnAllctnCrrnt!$A$1<$R137),SUM(BslnAllctnCrrnt!$A$1-$Q137),IF(AND($AK137=\"FWP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),$J137,IF(AND(FctrChngDts!$A$2>=$D137,FctrChngDts!$B$2<$E137),IF(AND($AK137=\"SSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$Q137,BslnAllctnCrrnt!$A$1<$R137),SUM(BslnAllctnCrrnt!$A$1-$Q137),0),IF(AND($AK137=\"SSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),$J137,0)))))","v":0},{"$f":"IF(AND($AK137=\"FWP1\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$Q137,BslnAllctnCrrnt!$A$1<$R137),SUM($J137-$HM137),IF(AND($AK137=\"FWP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$Q137,BslnAllctnCrrnt!$A$1<$R137),SUM($J137-$HM137),IF(AND($AK137=\"FWP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM($J137-$HM137),IF(AND($AK137=\"SSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$Q137,BslnAllctnCrrnt!$A$1<$R137),SUM($J137-$HM137),IF(AND($AK137=\"SSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM($J137-$HM137),0)))))","v":0},{"$f":"IF(AND($AK137=\"FWP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$Q137,BslnAllctnCrrnt!$A$1<$R137),0,IF(AND($AK137=\"FWP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM(BslnAllctnCrrnt!$A$1-$T137),IF(AND($AK137=\"FWP2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM(BslnAllctnCrrnt!$A$1-$T137),IF(AND($AK137=\"FWP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM(BslnAllctnCrrnt!$A$1-$T137),IF(AND($AK137=\"FWP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$W137,BslnAllctnCrrnt!$A$1<$X137),$L137,IF(AND($AK137=\"SSP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM(BslnAllctnCrrnt!$A$1-$T137),IF(AND($AK137=\"SSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$Q137,BslnAllctnCrrnt!$A$1<$R137),0,IF(AND($AK137=\"SSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM(BslnAllctnCrrnt!$A$1-$T137),0))))))))","v":0},{"$f":"IF(AND($AK137=\"FWP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$Q137,BslnAllctnCrrnt!$A$1<$R137),SUM($L137-$HO137),IF(AND($AK137=\"FWP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM($L137-$HO137),IF(AND($AK137=\"FWP2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM($L137-$HO137),IF(AND($AK137=\"FWP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM($L137-$HO137),IF(AND($AK137=\"FWP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$W137,BslnAllctnCrrnt!$A$1<$X137),SUM($L137-$HO137),IF(AND($AK137=\"SSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$Q137,BslnAllctnCrrnt!$A$1<$R137),SUM($L137-$HO137),IF(AND($AK137=\"SSP1P2\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM($L137-$HO137),0)))))))","v":0},{"$f":"IF(AND($AK137=\"FWP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),0,IF(AND($AK137=\"FWP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$W137,BslnAllctnCrrnt!$A$1<$X137),SUM(BslnAllctnCrrnt!$A$1-$W137),IF(AND($AK137=\"FWP3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$W137,BslnAllctnCrrnt!$A$1<$X137),SUM(BslnAllctnCrrnt!$A$1-$W137),IF(AND($AK137=\"SSP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),0,IF(AND($AK137=\"SSP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$W137,BslnAllctnCrrnt!$A$1<$X137),SUM(BslnAllctnCrrnt!$A$1-$W137),0)))))","v":0},{"$f":"IF(AND($AK137=\"FWP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM($N137-$HQ137),IF(AND($AK137=\"FWP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$W137,BslnAllctnCrrnt!$A$1<$X137),SUM($N137-$HQ137),IF(AND($AK137=\"FWP3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$W137,BslnAllctnCrrnt!$A$1<$X137),SUM($N137-$HQ137),IF(AND($AK137=\"SSP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$T137,BslnAllctnCrrnt!$A$1<$U137),SUM($N137-$HQ137),IF(AND($AK137=\"SSP2P3\",$HF137=TRUE,BslnAllctnCrrnt!$A$1>=$W137,BslnAllctnCrrnt!$A$1<$X137),SUM($N137-$HQ137),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[139,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G140),0,IF($F140<=$G140,SUM($G140-$F140),IF($F140>$G140,SUM((Account!$L$2-Usage!$F140)+Usage!$G140+1))))","v":0},{"$f":"IF($Q140=0,0,IF($R140=0,0,IF(AND($Q140<FctrChngDts!$A$2,$R140>=FctrChngDts!$A$2),SUM($R140-FctrChngDts!$A$2+1),IF(AND($Q140>=FctrChngDts!$A$2,$R140>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q140),IF(AND($Q140>=FctrChngDts!$A$2,$R140<FctrChngDts!$B$2),SUM($R140-$Q140+1),0)))))","v":0},{"$f":"IF($Q140=0,0,IF($R140=0,0,IF(AND($Q140<FctrChngDts!$A$2,$R140>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q140),IF(AND($Q140<FctrChngDts!$A$2,$R140<FctrChngDts!$A$2),SUM($R140-$Q140+1),IF(AND($Q140>FctrChngDts!$A$2,$R140>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R140+1),0)))))","v":0},{"$f":"IF($T140=0,0,IF($U140=0,0,IF(AND($T140<FctrChngDts!$A$2,$U140>=FctrChngDts!$A$2),SUM($U140-FctrChngDts!$A$2+1),IF(AND($T140>=FctrChngDts!$A$2,$U140<FctrChngDts!$B$2),SUM($U140-$T140+1),IF(AND($T140>=FctrChngDts!$A$2,$U140>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T140)<0),0,IF(AND($T140>=FctrChngDts!$A$2,$U140>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T140),0))))))","v":0},{"$f":"IF($T140=0,0,IF($U140=0,0,IF(AND($T140<FctrChngDts!$A$2,$U140>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T140),IF(AND($T140>=FctrChngDts!$B$2,$U140>=FctrChngDts!$B$2),SUM($U140-$T140+1),IF(AND($T140<FctrChngDts!$A$2,$U140<FctrChngDts!$A$2),SUM($U140-$T140+1),IF(AND($T140>=FctrChngDts!$A$2,$U140>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U140+1),0))))))","v":0},{"$f":"IF($W140=0,0,IF($X140=0,0,IF(AND($W140>=FctrChngDts!$A$2,$X140>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W140)<0),0,IF(AND($W140>=FctrChngDts!$A$2,$X140>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W140),IF(AND($W140>=FctrChngDts!$A$2,$X140<FctrChngDts!$B$2),SUM($X140-$W140+1),IF(AND($W140<FctrChngDts!$A$2,$X140>=FctrChngDts!$A$2),SUM($X140-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W140=0,0,IF($X140=0,0,IF(AND($W140<FctrChngDts!$A$2,$X140<FctrChngDts!$A$2),SUM($X140-$W140+1),IF(AND($W140>=FctrChngDts!$A$2,$X140>=FctrChngDts!$B$2,SUM($X140-FctrChngDts!$B$2+1)<=$Y140),SUM($X140-FctrChngDts!$B$2+1),IF(AND($W140>=FctrChngDts!$A$2,$X140>=FctrChngDts!$B$2),SUM($X140-$W140+1),IF(AND($W140<FctrChngDts!$A$2,$X140>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W140),0))))))","v":0},{"$f":"IF(AND($D140>=FctrChngDts!$C$2,$E140<FctrChngDts!$E$2),\"1\",IF(AND($D140>=FctrChngDts!$E$2,$E140<FctrChngDts!$G$2),\"2\",IF(AND($D140>=FctrChngDts!$G$2,$E140<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D140>=FctrChngDts!$D$2,,IF(AND($D140>=FctrChngDts!$C$2,$D140<=FctrChngDts!$D$2),$D140,IF(AND($D140>=FctrChngDts!$C$2,$D140>=FctrChngDts!$D$2,$E140>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D140>FctrChngDts!$D$2,,IF($D140=FctrChngDts!$D$2,$D140,IF(AND($D140>=FctrChngDts!$C$2,$E140<FctrChngDts!$D$2),$E140,IF(AND($D140>=FctrChngDts!$C$2,$E140>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D140>=FctrChngDts!$D$2,$E140>=FctrChngDts!$D$2,$E140>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E140<FctrChngDts!$D$2,$E140<=FctrChngDts!$D$2),$E140,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D140<FctrChngDts!$E$2,$E140<FctrChngDts!$E$2),,IF($D140>FctrChngDts!$F$2,,IF(AND($D140>=FctrChngDts!$E$2,$D140<=FctrChngDts!$F$2),$D140,IF(AND($D140>=FctrChngDts!$E$2,$D140>=FctrChngDts!$F$2,$E140>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D140>FctrChngDts!$F$2,,IF($E140=FctrChngDts!$F$2,$E140,IF(AND($D140<FctrChngDts!$E$2,$E140<=FctrChngDts!$F$2),$E140,IF(AND($D140>=FctrChngDts!$E$2,$E140<FctrChngDts!$F$2),$E140,IF(AND($D140>=FctrChngDts!$E$2,$E140>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D140>=FctrChngDts!$F$2,$E140>=FctrChngDts!$F$2,$E140>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D140<FctrChngDts!$G$2,$E140<FctrChngDts!$G$2),,IF($D140>FctrChngDts!$H$2,,IF(AND($D140>=FctrChngDts!$G$2,$D140<=FctrChngDts!$H$2),$D140,IF(AND($D140>=FctrChngDts!$G$2,$D140>=FctrChngDts!$H$2,$E140>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D140>FctrChngDts!$H$2,,IF($E140=FctrChngDts!$H$2,$E140,IF(AND($D140<FctrChngDts!$G$2,$E140<=FctrChngDts!$H$2),$E140,IF(AND($D140>=FctrChngDts!$G$2,$E140<FctrChngDts!$H$2),$E140,IF(AND($D140>=FctrChngDts!$G$2,$E140>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D140>=FctrChngDts!$H$2,$E140>=FctrChngDts!$H$2,$E140>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A140,Tenant!$A140:$J439,6,FALSE)","v":0},{"$f":"VLOOKUP($A140,Tenant!$A140:$J439,7,FALSE)","v":0},{"$f":"VLOOKUP($A140,Tenant!$A140:$J439,10,FALSE)","v":0},0,{"$f":"IF(AND($AK140=\"FSP2\",$AJ140=FALSE,$HF140=FALSE),SUM($K140*FctrChngDts!$C$9),IF(AND($AK140=\"FSP2\",$AJ140=TRUE,$HF140=FALSE),SUM($K140*FctrChngDts!$C$10),IF(AND($AK140=\"FSP2P3\",$AJ140=FALSE,$HF140=FALSE),SUM(SUM($K140,$M140)*FctrChngDts!$C$9),IF(AND($AK140=\"FSP2P3\",$AJ140=TRUE,$HF140=FALSE),SUM(SUM($K140,$M140)*FctrChngDts!$C$10),IF(AND($AK140=\"FSP3\",$AJ140=FALSE,$HF140=FALSE),SUM($M140*FctrChngDts!$C$9),IF(AND($AK140=\"FSP3\",$AJ140=TRUE,$HF140=FALSE),SUM($M140*FctrChngDts!$C$10),IF(AND($AK140=\"FSP1\",$AJ140=FALSE,$HF140=FALSE),SUM($I140*FctrChngDts!$C$9),IF(AND($AK140=\"FSP1\",$AJ140=TRUE,$HF140=FALSE),SUM($I140*FctrChngDts!$C$10),IF(AND($AK140=\"FSP1P2\",$AJ140=FALSE,$HF140=FALSE),SUM(SUM($I140,$K140)*FctrChngDts!$C$9),IF(AND($AK140=\"FSP1P2\",$AJ140=TRUE,$HF140=FALSE),SUM(SUM($I140,$K140)*FctrChngDts!$C$10),IF(AND($Z140=\"Summer\",$AK140=\"SSP2P3\",$AJ140=FALSE,$HF140=FALSE),SUM(SUM(SUM(SUM($K140,$M140)*FctrChngDts!$C$9),SUM(SUM($L140,$N140)*FctrChngDts!$C$11))*$AF140),IF(AND($Z140=\"Summer\",$AK140=\"SSP2P3\",$AJ140=TRUE,$HF140=FALSE),SUM(SUM(SUM(SUM($K140,$M140)*FctrChngDts!$C$10),SUM(SUM($L140,$N140)*FctrChngDts!$C$12))*$AF140),IF(AND($Z140=\"Winter\",$AK140=\"SSP2P3\",$AJ140=FALSE,$HF140=FALSE),SUM(SUM(SUM(SUM($K140,$M140)*FctrChngDts!$C$9),SUM(SUM($L140,$N140)*FctrChngDts!$C$11))-$AO140),IF(AND($Z140=\"Winter\",$AK140=\"SSP2P3\",$AJ140=TRUE,$HF140=FALSE),SUM(SUM(SUM(SUM($K140,$M140)*FctrChngDts!$C$10),SUM(SUM($L140,$N140)*FctrChngDts!$C$12))-$AO140),IF(AND($Z140=\"Summer\",$AK140=\"SSP1P2\",$AJ140=FALSE,$HF140=FALSE),SUM(SUM(SUM(SUM($I140,$K140)*FctrChngDts!$C$9),SUM(SUM($J140,$L140)*FctrChngDts!$C$11))*$AF140),IF(AND($Z140=\"Summer\",$AK140=\"SSP1P2\",$AJ140=TRUE,$HF140=FALSE),SUM(SUM(SUM(SUM($I140,$K140)*FctrChngDts!$C$10),SUM(SUM($J140,$L140)*FctrChngDts!$C$12))*$AF140),IF(AND($Z140=\"Winter\",$AK140=\"SSP1P2\",$AJ140=FALSE,$HF140=FALSE),SUM(SUM(SUM(SUM($I140,$K140)*FctrChngDts!$C$9),SUM(SUM($J140,$L140)*FctrChngDts!$C$11))-$AO140),IF(AND($Z140=\"Winter\",$AK140=\"SSP1P2\",$AJ140=TRUE,$HF140=FALSE),SUM(SUM(SUM(SUM($I140,$K140)*FctrChngDts!$C$10),SUM(SUM($J140,$L140)*FctrChngDts!$C$12))-$AO140),IF(AND($AK140=\"FSP2\",$AJ140=FALSE,$HF140=TRUE),SUM(SUM($HI140*FctrChngDts!$B$9),SUM($HJ140*FctrChngDts!$C$9)),IF(AND($AK140=\"FSP2\",$AJ140=TRUE,$HF140=TRUE),SUM(SUM($HI140*FctrChngDts!$B$10),SUM($HJ140*FctrChngDts!$C$10)),IF(AND($AK140=\"FSP2P3\",$AJ140=FALSE,$HF140=TRUE),SUM(SUM(SUM($HI140,$HK140)*FctrChngDts!$B$9),SUM(SUM($HJ140,$HL140)*FctrChngDts!$C$9)),IF(AND($AK140=\"FSP2P3\",$AJ140=TRUE,$HF140=TRUE),SUM(SUM(SUM($HI140,$HK140)*FctrChngDts!$B$10),SUM(SUM($HJ140,$HL140)*FctrChngDts!$C$10)),IF(AND($AK140=\"FSP3\",$AJ140=FALSE,$HF140=TRUE),SUM(SUM($HK140*FctrChngDts!$B$9),SUM($HL140*FctrChngDts!$C$9)),IF(AND($AK140=\"FSP3\",$AJ140=TRUE,$HF140=TRUE),SUM(SUM($HK140*FctrChngDts!$B$10),SUM($HL140*FctrChngDts!$C$10)),IF(AND($AK140=\"FSP1\",$AJ140=FALSE,$HF140=TRUE),SUM(SUM($HG140*FctrChngDts!$B$9),SUM($HH140*FctrChngDts!$C$9)),IF(AND($AK140=\"FSP1\",$AJ140=TRUE,$HF140=TRUE),SUM(SUM($HG140*FctrChngDts!$B$10),SUM($HH140*FctrChngDts!$C$10)),IF(AND($AK140=\"FSP1P2\",$AJ140=FALSE,$HF140=TRUE),SUM(SUM(SUM($HG140,$HI140)*FctrChngDts!$B$9),SUM(SUM($HH140,$HJ140)*FctrChngDts!$C$9)),IF(AND($AK140=\"FSP1P2\",$AJ140=TRUE,$HF140=TRUE),SUM(SUM(SUM($HG140,$HI140)*FctrChngDts!$B$10),SUM(SUM($HG140,$HI140)*FctrChngDts!$C$10)),IF(AND($Z140=\"Summer\",$AK140=\"SSP2P3\",$AJ140=FALSE,$HF140=TRUE),SUM(SUM(SUM(SUM($HI140,$HK140)*FctrChngDts!$B$9),SUM(SUM($HJ140,$HL140)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO140,$HQ140)*FctrChngDts!$B$11),SUM(SUM($HP140,$HR140)*FctrChngDts!$C$11))*$AF140),IF(AND($Z140=\"Summer\",$AK140=\"SSP2P3\",$AJ140=TRUE,$HF140=TRUE),SUM(SUM(SUM(SUM($HI140,$HK140)*FctrChngDts!$B$10),SUM(SUM($HJ140,$HL140)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO140,$HQ140)*FctrChngDts!$B$12),SUM(SUM($HP140,$HR140)*FctrChngDts!$C$12))*$AF140),IF(AND($Z140=\"Winter\",$AK140=\"SSP2P3\",$AJ140=FALSE,$HF140=TRUE),SUM(SUM(SUM(SUM($HI140,$HK140)*FctrChngDts!$B$9),SUM(SUM($HJ140,$HL140)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO140,$HQ140)*FctrChngDts!$B$11),SUM(SUM($HP140,$HR140)*FctrChngDts!$C$11))-$AO140),IF(AND($Z140=\"Winter\",$AK140=\"SSP2P3\",$AJ140=TRUE,$HF140=TRUE),SUM(SUM(SUM(SUM($HI140,$HK140)*FctrChngDts!$B$10),SUM(SUM($HO140,$HQ140)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO140,$HQ140)*FctrChngDts!$B$12),SUM(SUM($HP140,$HR140)*FctrChngDts!$C$12))-$AO140),IF(AND($Z140=\"Summer\",$AK140=\"SSP1P2\",$AJ140=FALSE,$HF140=TRUE),SUM(SUM(SUM(SUM($HG140,$HI140)*FctrChngDts!$B$9),SUM(SUM($HH140,$HJ140)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM140,$HO140)*FctrChngDts!$B$11),SUM(SUM($HN140,$HP140)*FctrChngDts!$C$11))*$AF140),IF(AND($Z140=\"Summer\",$AK140=\"SSP1P2\",$AJ140=TRUE,$HF140=TRUE),SUM(SUM(SUM(SUM($HG140,$HI140)*FctrChngDts!$B$10),SUM(SUM($HH140,$HJ140)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM140,$HO140)*FctrChngDts!$B$12),SUM(SUM($HN140,$HP140)*FctrChngDts!$C$12))*$AF140),IF(AND($Z140=\"Winter\",$AK140=\"SSP1P2\",$AJ140=FALSE,$HF140=TRUE),SUM(SUM(SUM(SUM($HG140,$HI140)*FctrChngDts!$B$9),SUM(SUM($HH140,$HJ140)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM140,$HO140)*FctrChngDts!$B$11),SUM(SUM($HN140,$HP140)*FctrChngDts!$C$11))-$AO140),IF(AND($Z140=\"Winter\",$AK140=\"SSP1P2\",$AJ140=TRUE,$HF140=TRUE),SUM(SUM(SUM(SUM($HG140,$HI140)*FctrChngDts!$B$10),SUM(SUM($HH140,$HJ140)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM140,$HO140)*FctrChngDts!$B$12),SUM(SUM($HN140,$HP140)*FctrChngDts!$C$12))-$AO140),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK140=\"FWP1\",$AJ140=FALSE,$HF140=FALSE),SUM($J140*FctrChngDts!$C$11),IF(AND($AK140=\"FWP1\",$AJ140=TRUE,$HF140=FALSE),SUM($J140*FctrChngDts!$C$12),IF(AND($AK140=\"FWP1P2\",$AJ140=FALSE,$HF140=FALSE),SUM(SUM($J140,$L140)*FctrChngDts!$C$11),IF(AND($AK140=\"FWP1P2\",$AJ140=TRUE,$HF140=FALSE),SUM(SUM($J140,$L140)*FctrChngDts!$C$12),IF(AND($AK140=\"FWP2\",$AJ140=FALSE,$HF140=FALSE),SUM($L140*FctrChngDts!$C$11),IF(AND($AK140=\"FWP2\",$AJ140=TRUE,$HF140=FALSE),SUM($L140*FctrChngDts!$C$12),IF(AND($AK140=\"FWP2P3\",$AJ140=FALSE,$HF140=FALSE),SUM(SUM($L140,$N140)*FctrChngDts!$C$11),IF(AND($AK140=\"FWP2P3\",$AJ140=TRUE,$HF140=FALSE),SUM(SUM($L140,$N140)*FctrChngDts!$C$12),IF(AND($AK140=\"FWP3\",$AJ140=FALSE,$HF140=FALSE),SUM($N140*FctrChngDts!$C$11),IF(AND($AK140=\"FWP3\",$AJ140=TRUE,$HF140=FALSE),SUM($N140*FctrChngDts!$C$12),IF(AND($Z140=\"Winter\",$AK140=\"SSP1P2\",$AJ140=FALSE,$HF140=FALSE),SUM(SUM(SUM($I140,$K140)*FctrChngDts!$C$9),SUM(SUM($J140,$L140)*FctrChngDts!$C$11))*$AG140,IF(AND($Z140=\"Winter\",$AK140=\"SSP1P2\",$AJ140=TRUE,$HF140=FALSE),SUM(SUM(SUM($I140,$K140)*FctrChngDts!$B$10),SUM(SUM($J140,$L140)*FctrChngDts!$B$12))*$AG140,IF(AND($Z140=\"Summer\",$AK140=\"SSP1P2\",$AJ140=FALSE,$HF140=FALSE),SUM(SUM(SUM($I140,$K140)*FctrChngDts!$B$9),SUM(SUM($J140,$L140)*FctrChngDts!$B$11))-$AJ140,IF(AND($Z140=\"Summer\",$AK140=\"SSP1P2\",$AJ140=TRUE,$HF140=FALSE),SUM(SUM(SUM($I140,$K140)*FctrChngDts!$C$10),SUM(SUM($J140,$L140)*FctrChngDts!$C$12))-$AJ140,IF(AND($Z140=\"Winter\",$AK140=\"SSP2P3\",$AJ140=FALSE,$HF140=FALSE),SUM(SUM(SUM($K140,$M140)*FctrChngDts!$C$9),SUM(SUM($L140,$N140)*FctrChngDts!$C$11))*$AG140,IF(AND($Z140=\"Winter\",$AK140=\"SSP2P3\",$AJ140=TRUE,$HF140=FALSE),SUM(SUM(SUM($K140,$M140)*FctrChngDts!$C$10),SUM(SUM($L140,$N140)*FctrChngDts!$C$12))*$AG140,IF(AND($Z140=\"Summer\",$AK140=\"SSP2P3\",$AJ140=FALSE,$HF140=FALSE),SUM(SUM(SUM($K140,$M140)*FctrChngDts!$C$9),SUM(SUM($L140,$N140)*FctrChngDts!$C$11))-$AJ140,IF(AND($Z140=\"Summer\",$AK140=\"SSP2P3\",$AJ140=TRUE,$HF140=FALSE),SUM(SUM(SUM($K140,$M140)*FctrChngDts!$C$10),SUM(SUM($L140,$N140)*FctrChngDts!$C$12))-$AJ140,IF(AND($AK140=\"FWP1\",$AJ140=FALSE,$HF140=TRUE),SUM(SUM($HM140*FctrChngDts!$B$11),SUM($HN140*FctrChngDts!$C$11)),IF(AND($AK140=\"FWP1\",$AJ140=TRUE,$HF140=TRUE),SUM(SUM($HM140*FctrChngDts!$B$12),SUM($HN140*FctrChngDts!$C$12)),IF(AND($AK140=\"FWP1P2\",$AJ140=FALSE,$HF140=TRUE),SUM(SUM(SUM($HM140,$HO140)*FctrChngDts!$B$11),SUM(SUM($HN140,$HP140)*FctrChngDts!$C$11)),IF(AND($AK140=\"FWP1P2\",$AJ140=TRUE,$HF140=TRUE),SUM(SUM(SUM($HM140,$KP140)*FctrChngDts!$C$12),SUM(SUM($HN140,$HP140)*FctrChngDts!$C$12)),IF(AND($AK140=\"FWP2\",$AJ140=FALSE,$HF140=TRUE),SUM(SUM($HO140*FctrChngDts!$B$11),SUM($HO140*FctrChngDts!$C$11)),IF(AND($AK140=\"FWP2\",$AJ140=TRUE,$HF140=TRUE),SUM(SUM($HO140*FctrChngDts!$B$12),SUM($HO140*FctrChngDts!$C$12)),IF(AND($AK140=\"FWP2P3\",$AJ140=FALSE,$HF140=TRUE),SUM(SUM(SUM($HO140,$HQ140)*FctrChngDts!$C$11),SUM(SUM($HP140,$HR140)*FctrChngDts!$C$11)),IF(AND($AK140=\"FWP2P3\",$AJ140=TRUE,$HF140=TRUE),SUM(SUM(SUM($HO140,$HQ140)*FctrChngDts!$C$12),SUM(SUM($HP140,$HR140)*FctrChngDts!$C$12)),IF(AND($AK140=\"FWP3\",$AJ140=FALSE,$HF140=TRUE),SUM(SUM($HQ140*FctrChngDts!$B$11),SUM($HR140*FctrChngDts!$C$11)),IF(AND($AK140=\"FWP3\",$AJ140=TRUE,$HF140=TRUE),SUM(SUM($HQ140*FctrChngDts!$B$12),SUM($HR140*FctrChngDts!$C$12)),IF(AND($Z140=\"Winter\",$AK140=\"SSP1P2\",$AJ140=FALSE,$HF140=TRUE),SUM(SUM(SUM(SUM($HG140,$HI140)*FctrChngDts!$B$9),SUM(SUM($HH140,$HJ140)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM140,$HO140)*FctrChngDts!$B$11),SUM(SUM($HN140,$HP140)*FctrChngDts!$C$11))*$AG140),IF(AND($Z140=\"Winter\",$AK140=\"SSP1P2\",$AJ140=TRUE,$HF140=TRUE),SUM(SUM(SUM(SUM($HG140,$HI140)*FctrChngDts!$B$10), SUM(SUM($HH140,$HJ140)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM140,$HO140)*FctrChngDts!$B$12),SUM(SUM($HN140,$HP140)*FctrChngDts!$C$12))*$AG140),IF(AND($Z140=\"Summer\",$AK140=\"SSP1P2\",$AJ140=FALSE,$HF140=TRUE),SUM(SUM(SUM(SUM($HG140,$HI140)*FctrChngDts!$B$9),SUM(SUM($HH140,$HJ140)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM140,$HO140)*FctrChngDts!$B$11),SUM(SUM($HN140,$HP140)*FctrChngDts!$C$11))-$AJ140),IF(AND($Z140=\"Summer\",$AK140=\"SSP1P2\",$AJ140=TRUE,$HF140=TRUE),SUM(SUM(SUM(SUM($HG140,$HI140)*FctrChngDts!$B$10),SUM(SUM($HH140,$HJ140)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM140,$HO140)*FctrChngDts!$B$12),SUM(SUM($HN140,$HP140)*FctrChngDts!$C$12))-$AJ140),IF(AND($Z140=\"Winter\",$AK140=\"SSP2P3\",$AJ140=FALSE,$HF140=TRUE),SUM(SUM(SUM(SUM($HI140,$HK140)*FctrChngDts!$B$9),SUM(SUM($HJ140,$HL140)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO140,$HQ140)*FctrChngDts!$B$11),SUM(SUM($HP140,$HR140)*FctrChngDts!$C$11))*$AG140),IF(AND($Z140=\"Winter\",$AK140=\"SSP2P3\",$AJ140=TRUE,$HF140=TRUE),SUM(SUM(SUM(SUM($HI140,$HK140)*FctrChngDts!$B$10), SUM(SUM($HJ140,$HL140)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO140,$HQ140)*FctrChngDts!$B$12),SUM(SUM($HP140,$HR140)*FctrChngDts!$C$12))*$AG140),IF(AND($Z140=\"Summer\",$AK140=\"SSP2P3\",$AJ140=FALSE,$HF140=TRUE),SUM(SUM(SUM(SUM($HI140,$HK140)*FctrChngDts!$B$9),SUM(SUM($HJ140,$HL140)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO140,$HQ140)*FctrChngDts!$B$11),SUM(SUM($HP140,$HR140)*FctrChngDts!$C$11))-$AJ140),IF(AND($Z140=\"Summer\",$AK140=\"SSP2P3\",$AJ140=TRUE,$HF140=TRUE),SUM(SUM(SUM(SUM($HI140,$HK140)*FctrChngDts!$B$10), SUM(SUM($HJ140,$HL140)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO140,$HQ140)*FctrChngDts!$B$12),SUM(SUM($HP140,$HR140)*FctrChngDts!$C$12))-$AJ140),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK140=\"FSP1\",$AH140=TRUE,SUM(SUM(SUM($AI140*FctrChngDts!$B$13)*I140),$AR140)>$AD140),$AD140,IF(AND($AK140=\"FSP1\",$AH140=TRUE,SUM(SUM(SUM($AI140*FctrChngDts!$B$13)*$I140),$AR140)<=$AD140),SUM(SUM(SUM($AI140*FctrChngDts!$B$13)*$I140),$AR140),IF(AND($Z140=\"Summer\",$AK140=\"SSP1\",$AH140=TRUE,SUM(SUM(SUM(SUM($I140,$J140)*SUM($AI140*FctrChngDts!$B$13))*$AF140),$AR140)>$AD140),$AD140,IF(AND($Z140=\"Summer\",$AK140=\"SSP1\",$AH140=TRUE,SUM(SUM(SUM(SUM($I140,$J140)*SUM($AI140*FctrChngDts!$B$13))*$AF140),$AR140)<=$AD140),SUM(SUM(SUM(SUM($I140,$J140)*SUM($AI140*FctrChngDts!$B$13))*$AF140),$AR140),IF(AND($Z140=\"Winter\",$AK140=\"SSP1\",$AH140=TRUE,SUM(SUM(SUM(SUM($I140,$J140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AU140:$AW140)),$AR140)>$AD140),$AD140,IF(AND($Z140=\"Winter\",$AK140=\"SSP1\",$AH140=TRUE,SUM(SUM(SUM(SUM($I140,$J140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AU140:$AW140)),$AR140)<=$AD140),SUM(SUM(SUM(SUM($I140,$J140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AU140:$AW140)),$AR140),IF(AND($AK140=\"FSP1P2\",$AH140=TRUE,SUM(SUM(SUM(SUM($I140,$K140)*SUM($AI140*FctrChngDts!$B$13))*$AF140),$AR140)>$AD140),$AD140,IF(AND($AK140=\"FSP1P2\",$AH140=TRUE,SUM(SUM(SUM(SUM($I140,$K140)*SUM($AI140*FctrChngDts!$B$13))*$AF140),$AR140)<=$AD140),SUM(SUM(SUM(SUM($I140,$K140)*SUM($AI140*FctrChngDts!$B$13))*$AF140),$AR140),IF(AND($Z140=\"Summer\",$AK140=\"SSP1P2\",$AH140=TRUE,SUM(SUM(SUM(SUM($I140,$K140,$J140,$L140)*SUM($AI140*FctrChngDts!$B$13))*$AF140),$AR140)>$AD140),$AD140,IF(AND($Z140=\"Summer\",$AK140=\"SSP1P2\",$AH140=TRUE,SUM(SUM(SUM(SUM($I140,$K140,$J140,$L140)*SUM($AI140*FctrChngDts!$B$13))*$AF140),$AR140)<=$AD140),SUM(SUM(SUM(SUM($I140,$K140,$J140,$L140)*SUM($AI140*FctrChngDts!$B$13))*$AF140),$AR140),IF(AND($Z140=\"Winter\",$AK140=\"SSP1P2\",$AH140=TRUE,SUM(SUM(SUM(SUM($I140,$K140,$J140,$L140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AU140:$AW140)),$AR140)>$AD140),$AD140,IF(AND($Z140=\"Winter\",$AK140=\"SSP1P2\",$AH140=TRUE,SUM(SUM(SUM(SUM($I140,$K140,$J140,$L140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AU140:$AW140)),$AR140)<=$AD140),MIN($AD140,SUM($AL140,SUM(SUM(SUM(SUM($I140,$K140,$J140,$L140)*SUM($AI140*FctrChngDts!$B$13))*$AF140)))),IF(AND($AK140=\"FSP2\",$AH140=TRUE,SUM(SUM(SUM($AI140*FctrChngDts!$B$13)*$K140),$AR140)>$AD140),$AD140,IF(AND($AK140=\"FSP2\",$AH140=TRUE,SUM(SUM(SUM($AI140*FctrChngDts!$B$13)*$K140),$AR140)<=$AD140),SUM(SUM(SUM($AI140*FctrChngDts!$B$13)*$K140),$AR140),IF(AND($Z140=\"Summer\",$AK140=\"SSP2\",$AH140=TRUE,SUM(SUM(SUM(SUM($K140,$L140)*SUM($AI140*FctrChngDts!$B$13))*$AF140),$AR140)>$AD140),$AD140,IF(AND($Z140=\"Summer\",$AK140=\"SSP2\",$AH140=TRUE,SUM(SUM(SUM(SUM($K140,$L140)*SUM($AI140*FctrChngDts!$B$13))*$AF140),$AR140)<=$AD140),SUM(SUM(SUM(SUM($K140,$L140)*SUM($AI140*FctrChngDts!$B$13))*$AF140),$AR140),IF(AND($Z140=\"Winter\",$AK140=\"SSP2\",$AH140=TRUE,SUM(SUM(SUM(SUM($K140,$L140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AU140:$AW140)),$AR140)>$AD140),$AD140,IF(AND($Z140=\"Winter\",$AK140=\"SSP2\",$AH140=TRUE,SUM(SUM(SUM(SUM($K140,$L140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AU140:$AW140)),$AR140)<=$AD140),SUM(SUM(SUM(SUM($K140,$L140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AU140:$AW140)),$AR140),IF(AND($AK140=\"FSP2P3\",$AH140=TRUE,SUM(SUM(SUM(SUM($K140,$M140)*SUM($AI140*FctrChngDts!$B$13))*$AF140),$AR140)>$AD140),$AD140,IF(AND($AK140=\"FSP2P3\",$AH140=TRUE,SUM(SUM(SUM(SUM($K140,$M140)*SUM($AI140*FctrChngDts!$B$13))*$AF140),$AR140)<=$AD140),SUM(SUM(SUM(SUM($K140,$M140)*SUM($AI140*FctrChngDts!$B$13))*$AF140),$AR140),IF(AND($Z140=\"Summer\",$AK140=\"SSP2P3\",$AH140=TRUE,SUM(SUM(SUM(SUM($K140,$L140,$M140,$N140)*SUM($AI140*FctrChngDts!$B$13))*$AF140),$AR140)>$AD140),$AD140,IF(AND($Z140=\"Summer\",$AK140=\"SSP2P3\",$AH140=TRUE,SUM(SUM(SUM(SUM($K140,$L140,$M140,$N140)*SUM($AI140*FctrChngDts!$B$13))*$AF140),$AR140)<=$AD140),SUM(SUM(SUM(SUM($K140,$L140,$M140,$N140)*SUM($AI140*FctrChngDts!$B$13))*$AF140),$AR140),IF(AND($Z140=\"Winter\",$AK140=\"SSP2P3\",$AH140=TRUE,SUM(SUM(SUM(SUM($K140,$L140,$M140,$N140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AU140:$AW140)),$AR140)>$AD140),$AD140,IF(AND($Z140=\"Winter\",$AK140=\"SSP2P3\",$AH140=TRUE,SUM(SUM(SUM(SUM($K140,$L140,$M140,$N140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AU140:$AW140)),$AR140)<=$AD140),SUM(SUM(SUM(SUM($K140,$L140,$M140,$N140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AU140:$AW140)),$AR140),IF(AND($AK140=\"FSP3\",$AH140=TRUE,SUM(SUM(SUM($AI140*FctrChngDts!$B$13)*$M140),$AR140)>$AD140),$AD140,IF(AND($AK140=\"FSP3\",$AH140=TRUE,SUM(SUM(SUM($AI140*FctrChngDts!$B$13)*$M140),$AR140)<=$AD140),SUM(SUM(SUM($AI140*FctrChngDts!$B$13)*$M140),$AR140),IF(AND($Z140=\"Summer\",$AK140=\"SSP3\",$AH140=TRUE,SUM(SUM(SUM(SUM($M140,$N140)*SUM($AI140*FctrChngDts!$B$13))*$AF140),$AR140)>$AD140),$AD140,IF(AND($Z140=\"Summer\",$AK140=\"SSP3\",$AH140=TRUE,SUM(SUM(SUM(SUM($M140,$N140)*SUM($AI140*FctrChngDts!$B$13))*$AF140),$AR140)<=$AD140),SUM(SUM(SUM(SUM($M140,$N140)*SUM($AI140*FctrChngDts!$B$13))*$AF140),$AR140),IF(AND($Z140=\"Winter\",$AK140=\"SSP3\",$AH140=TRUE,SUM(SUM(SUM(SUM($M140,$N140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AU140:$AW140)),$AR140)>$AD140),$AD140,IF(AND($Z140=\"Winter\",$AK140=\"SSP3\",$AH140=TRUE,SUM(SUM(SUM(SUM($M140,$N140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AU140:$AW140)),$AR140)<=$AD140),SUM(SUM(SUM(SUM($M140,$N140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AU140:$AW140)),$AR140),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK140=\"FWP1\",$AH140=TRUE,SUM(SUM(SUM($AI140*FctrChngDts!$B$13)*$J140),$AU140)>$AE140),$AE140,IF(AND($AK140=\"FWP1\",$AH140=TRUE,SUM(SUM(SUM($AI140*FctrChngDts!$B$13)*$J140),$AU140)<=$AE140),SUM(SUM(SUM($AI140*FctrChngDts!$B$13)*$J140),$AU140),IF(AND($Z140=\"Winter\",$AK140=\"SSP1\",$AH140=TRUE,SUM(SUM(SUM(SUM($I140,$J140)*SUM($AI140*FctrChngDts!$B$13))*$AG140),$AU140)>$AE140),$AE140,IF(AND($Z140=\"Winter\",$AK140=\"SSP1\",$AH140=TRUE,SUM(SUM(SUM(SUM($I140,$J140)*SUM($AI140*FctrChngDts!$B$13))*$AG140),$AU140)<=$AE140),SUM(SUM(SUM(SUM($I140,$J140)*SUM($AI140*FctrChngDts!$B$13))*$AG140),$AU140),IF(AND($Z140=\"Summer\",$AK140=\"SSP1\",$AH140=TRUE,SUM(SUM(SUM(SUM($I140,$J140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AR140:$AT140)),$AU140)>$AE140),$AE140,IF(AND($Z140=\"Summer\",$AK140=\"SSP1\",$AH140=TRUE,SUM(SUM(SUM(SUM($I140,$J140)*SUM($AI140*FctrChngDts!$B$13))- SUM($AR140:$AT140)),$AU140)<=$AE140),SUM(SUM(SUM(SUM($I140,$J140)*SUM($AI140*FctrChngDts!$B$13))- SUM($AR140:$AT140)),$AU140),IF(AND($AK140=\"FWP1P2\",$AH140=TRUE,SUM(SUM(SUM(SUM($J140,$L140)*SUM($AI140*FctrChngDts!$B$13))*$AG140),$AU140)>$AE140),$AE140,IF(AND($AK140=\"FWP1P2\",$AH140=TRUE,SUM(SUM(SUM(SUM($J140,$L140)*SUM($AI140*FctrChngDts!$B$13))*$AG140),$AU140)<=$AE140),SUM(SUM(SUM(SUM($J140,$L140)*SUM($AI140*FctrChngDts!$B$13))*$AG140),$AU140),IF(AND($Z140=\"Winter\",$AK140=\"SSP1P2\",$AH140=TRUE,SUM(SUM(SUM(SUM($I140,$K140,$J140,$L140)*SUM($AI140*FctrChngDts!$B$13))*$AG140),$AU140)>$AE140),$AE140,IF(AND($Z140=\"Winter\",$AK140=\"SSP1P2\",$AH140=TRUE,SUM(SUM(SUM(SUM($I140,$K140,$J140,$L140)*SUM($AI140*FctrChngDts!$B$13))*$AG140),$AU140)<=$AE140),SUM(SUM(SUM(SUM($I140,$K140,$J140,$L140)*SUM($AI140*FctrChngDts!$B$13))*$AG140),$AU140),IF(AND($Z140=\"Summer\",$AK140=\"SSP1P2\",$AH140=TRUE,SUM(SUM(SUM(SUM($I140,$K140,$J140,$L140)*SUM($AI140*FctrChngDts!$B$13))- SUM($AR140:$AT140)),$AU140)>$AE140),$AE140,IF(AND($Z140=\"Summer\",$AK140=\"SSP1P2\",$AH140=TRUE,SUM(SUM(SUM(SUM($I140,$K140,$J140,$L140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AR140:$AT140)),$AU140)<=$AE140),SUM(SUM(SUM(SUM($I140,$K140,$J140,$L140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AR140:$AT140)),$AU140),IF(AND($AK140=\"FWP2\",$AH140=TRUE,SUM(SUM(SUM($AI140*FctrChngDts!$B$13)*$L140),$AU140)>$AE140),$AE140,IF(AND($AK140=\"FWP2\",$AH140=TRUE,SUM(SUM(SUM($AI140*FctrChngDts!$B$13)*$L140),$AU140)<=$AE140),SUM(SUM(SUM($AI140*FctrChngDts!$B$13)*$L140),$AU140),IF(AND($Z140=\"Winter\",$AK140=\"SSP2\",$AH140=TRUE,SUM(SUM(SUM(SUM($K140,$L140)*SUM($AI140*FctrChngDts!$B$13))*$AG140),$AU140)>$AE140),$AE140,IF(AND($Z140=\"Winter\",$AK140=\"SSP2\",$AH140=TRUE,SUM(SUM(SUM(SUM($K140,$L140)*SUM($AI140*FctrChngDts!$B$13))*$AG140),$AU140)<=$AE140),SUM(SUM(SUM(SUM($K140,$L140)*SUM($AI140*FctrChngDts!$B$13))*$AG140),$AU140),IF(AND($Z140=\"Summer\",$AK140=\"SSP2\",$AH140=TRUE,SUM(SUM(SUM(SUM($K140,$L140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AR140:$AT140)),$AU140)>$AE140),$AE140,IF(AND($Z140=\"Summer\",$AK140=\"SSP2\",$AH140=TRUE,SUM(SUM(SUM(SUM($K140,$L140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AR140:$AT140)),$AU140)<=$AE140),SUM(SUM(SUM(SUM($K140,$L140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AR140:$AT140)),$AU140),IF(AND($AK140=\"FWP2P3\",$AH140=TRUE,SUM(SUM(SUM(SUM($L140,$N140)*SUM($AI140*FctrChngDts!$B$13))*$AG140),$AU140)>$AE140),$AE140,IF(AND($AK140=\"FWP2P3\",$AH140=TRUE,SUM(SUM(SUM(SUM($L140,$N140)*SUM($AI140*FctrChngDts!$B$13))*$AG140),$AU140)<=$AE140),SUM(SUM(SUM(SUM($L140,$N140)*SUM($AI140*FctrChngDts!$B$13))*$AG140),$AU140),IF(AND($Z140=\"Winter\",$AK140=\"SSP2P3\",$AH140=TRUE,SUM(SUM(SUM(SUM($K140,$L140,$M140,$N140)*SUM($AI140*FctrChngDts!$B$13))*$AG140),$AU140)>$AE140),$AE140,IF(AND($Z140=\"Winter\",$AK140=\"SSP2P3\",$AH140=TRUE,SUM(SUM(SUM(SUM($K140,$L140,$M140,$N140)*SUM($AI140*FctrChngDts!$B$13))*$AG140),$AU140)<=$AE140),SUM(SUM(SUM(SUM($K140,$L140,$M140,$N140)*SUM($AI140*FctrChngDts!$B$13))*$AG140),$AU140),IF(AND($Z140=\"Summer\",$AK140=\"SSP2P3\",$AH140=TRUE,SUM(SUM(SUM(SUM($K140,$L140,$M140,$N140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AR140:$AT140)),$AU140)>$AE140),$AE140,IF(AND($Z140=\"Summer\",$AK140=\"SSP2P3\",$AH140=TRUE,SUM(SUM(SUM(SUM($K140,$L140,$M140,$N140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AR140:$AT140)),$AU140)<=$AE140),SUM(SUM(SUM(SUM($K140,$L140,$M140,$N140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AR140:$AT140)),$AU140),IF(AND($AK140=\"FWP3\",$AH140=TRUE,SUM(SUM(SUM($AI140*FctrChngDts!$B$13)*$N140),$AU140)>$AE140),$AE140,IF(AND($AK140=\"FWP3\",$AH140=TRUE,SUM(SUM(SUM($AI140*FctrChngDts!$B$13)*$N140),$AU140)<=$AE140),SUM(SUM(SUM($AI140*FctrChngDts!$B$13)*$N140),$AU140),IF(AND($Z140=\"Winter\",$AK140=\"SSP3\",$AH140=TRUE,SUM(SUM(SUM(SUM($M140,$N140)*SUM($AI140*FctrChngDts!$B$13))*$AG140),$AU140)>$AE140),$AE140,IF(AND($Z140=\"Winter\",$AK140=\"SSP3\",$AH140=TRUE,SUM(SUM(SUM(SUM($M140,$N140)*SUM($AI140*FctrChngDts!$B$13))*$AG140),$AU140)<=$AE140),SUM(SUM(SUM(SUM($M140,$N140)*SUM($AI140*FctrChngDts!$B$13))*$AG140),$AU140),IF(AND($Z140=\"Summer\",$AK140=\"SSP3\",$AH140=TRUE,SUM(SUM(SUM(SUM($M140,$N140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AR140:$AT140)),$AU140)>$AE140),$AE140,IF(AND($Z140=\"Summer\",$AK140=\"SSP3\",$AH140=TRUE,SUM(SUM(SUM(SUM($M140,$N140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AR140:$AT140)),$AU140)<=$AE140),SUM(SUM(SUM(SUM($M140,$N140)*SUM($AI140*FctrChngDts!$B$13))-SUM($AR140:$AT140)),$AU140),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I140>0,$AH140=FALSE),SUM($AR140*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I140>0,$AH140=TRUE),SUM($AX140*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I140>0,$AH140=FALSE),SUM($AS140*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I140>0,$AH140=TRUE),SUM($AY140*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I140>0,$AH140=FALSE),SUM($AT140*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I140>0,$AH140=TRUE),SUM($AZ140*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J140>0,$AH140=FALSE),SUM($AU140*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J140>0,$AH140=TRUE),SUM($BA140*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J140>0,$AH140=FALSE),SUM($AV140*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J140>0,$AH140=TRUE),SUM($BB140*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J140>0,$AH140=FALSE),SUM($AW140*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J140>0,$AH140=TRUE),SUM($BC140*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K140>0,$AH140=FALSE),SUM($AR140*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K140>0,$AH140=TRUE),SUM($AX140*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K140>0,$AH140=FALSE),SUM($AS140*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K140>0,$AH140=TRUE),SUM($AY140*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K140>0,$AH140=FALSE),SUM($AT140*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K140>0,$AH140=TRUE),SUM($AZ140*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L140>0,$AH140=FALSE),SUM($AU140*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L140>0,$AH140=TRUE),SUM($BA140*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L140>0,$AH140=FALSE),SUM($AV140*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L140>0,$AH140=TRUE),SUM($BB140*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L140>0,$AH140=FALSE),SUM($AW140*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L140>0,$AH140=TRUE),SUM($BC140*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M140>0,$AH140=FALSE),SUM($AR140*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M140>0,$AH140=TRUE),SUM($AX140*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M140>0,$AH140=FALSE),SUM($AS140*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M140>0,$AH140=TRUE),SUM($AY140*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M140>0,$AH140=FALSE),SUM($AT140*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M140>0,$AH140=TRUE),SUM($AZ140*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N140>0,$AH140=FALSE),SUM($AU140*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N140>0,$AH140=TRUE),SUM($BA140*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N140>0,$AH140=FALSE),SUM($AV140*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N140>0,$AH140=TRUE),SUM($BB140*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N140>0,$AH140=FALSE),SUM($AW140*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N140>0,$AH140=TRUE),SUM($BC140*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I140=0,0,IF(AND($I140>0,$K140>0,$AH140=FALSE),SUM($AR140/$P140*$I140),IF(AND($I140>0,$K140=0,$AH140=FALSE),$AR140,IF(AND($I140>0,$K140>0,$AH140=TRUE),ROUND(MIN($HU140,SUM(SUM($I140,$K140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA140,SUM(SUM($I140,$K140)*(FctrChngDts!$B$13)*$AI140)*$IA140)),0),IF(AND($I140>0,$K140=0,$AH140=TRUE),$AX140))))),0)","v":0},{"$f":"ROUND(IF($I140=0,0,IF(AND($I140>0,$K140>0,$AH140=FALSE),SUM($AS140/$P140*$I140),IF(AND($I140>0,$K140=0,$AH140=FALSE),$AS140,IF(AND($I140>0,$K140>0,$AH140=TRUE),ROUND(MIN(SUM($HU140-$BW140),SUM(SUM($I140,$K140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA140)*3),0),IF(AND($I140>0,$K140=0,$AH140=TRUE),$AY140))))),0)","v":0},0,{"$f":"IF($J140=0,0,IF(AND($J140>0,$L140=0,$N140=0,$AH140=FALSE,$AJ140=FALSE),ROUND(MIN($HX140,SUM($AU140,$BA140)),0),IF(AND($J140>0,$L140=0,$N140=0,$AH140=TRUE,$AJ140=FALSE),ROUND(MIN($HX140,SUM($AU140,SUM($J140*$AI140*FctrChngDts!$B$13))),0),IF(AND($J140>0,$L140>0,$N140=0,$AH140=FALSE,$AJ140=FALSE),ROUND(MIN($HX140,SUM(SUM($J140,$L140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA140,SUM(SUM($J140,$L140)*(FctrChngDts!$B$13)*$AI140)*$IA140)),0),IF(AND($J140>0,$L140>0,$N140=0,$AH140=TRUE,$AJ140=FALSE),ROUND(MIN($HX140,SUM(SUM(SUM(SUM($J140,$L140)*FctrChngDts!$C$11*$IA140),SUM(SUM($J140,$L140)*SUM(FctrChngDts!$B$13*$AI140)*$IA140)))),0),IF(AND($J140>0,$L140=0,$N140=0,$AH140=FALSE,$AJ140=TRUE),ROUND(MIN($HX140,SUM($AU140,$BA140)),0),IF(AND($J140>0,$L140=0,$N140=0,$AH140=TRUE,$AJ140=TRUE),ROUND(MIN($HX140,SUM($AU140,SUM($J140*$AI140*FctrChngDts!$B$13))),0),IF(AND($J140>0,$L140>0,$N140=0,$AH140=FALSE,$AJ140=TRUE),ROUND(MIN($HX140,SUM(SUM($J140,$L140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA140,SUM(SUM($J140,$L140)*(FctrChngDts!$B$13)*$AI140)*$IA140)),0),IF(AND($J140>0,$L140>0,$N140=0,$AH140=TRUE,$AJ140=TRUE),ROUND(MIN($HX140,SUM(SUM(SUM(SUM($J140,$L140)*FctrChngDts!$C$12*$IA140),SUM(SUM($J140,$L140)*SUM(FctrChngDts!$B$13*$AI140)*$IA140)))),0))))))))))","v":0},{"$f":"IF($J140=0,0,IF(AND($J140>0,$L140=0,$N140=0,$AH140=FALSE,$AJ140=FALSE),ROUND(MIN(SUM($HX140-$BZ140),SUM($AU140*3)),0),IF(AND($J140>0,$L140=0,$N140=0,$AH140=TRUE,$AJ140=FALSE),ROUND(MIN(SUM($HX140-$BZ140),SUM(SUM($J140,$L140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA140)*3),0),IF(AND($J140>0,$L140>0,$N140=0,$AH140=FALSE,$AJ140=FALSE),ROUND(MIN(SUM($HX140-$BZ140),SUM(SUM($J140,$L140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA140)*3),0),IF(AND($J140>0,$L140>0,$N140=0,$AH140=TRUE,$AJ140=FALSE),ROUND(MIN(SUM($HX140-$BZ140),SUM(SUM($J140,$L140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA140)*3),0),IF(AND($J140>0,$L140=0,$N140=0,$AH140=FALSE,$AJ140=TRUE),ROUND(MIN(SUM($HX140-$BZ140),SUM($AU140*3)),0),IF(AND($J140>0,$L140=0,$N140=0,$AH140=TRUE,$AJ140=TRUE),ROUND(MIN(SUM($HX140-$BZ140),SUM(SUM($J140,$L140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA140)*3),0),IF(AND($J140>0,$L140>0,$N140=0,$AH140=FALSE,$AJ140=TRUE),ROUND(MIN(SUM($HX140-$BZ140),SUM(SUM($J140,$L140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA140)*3),0),IF(AND($J140>0,$L140>0,$N140=0,$AH140=TRUE,$AJ140=TRUE),ROUND(MIN(SUM($HX140-$BZ140),SUM(SUM($J140,$L140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA140)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K140=0,0,IF(AND($I140>0,$K140>0,$M140=0,$AH140=FALSE),SUM($AR140-$BW140),IF(AND($I140=0,$K140>0,$M140>0,$AH140=FALSE),SUM($AR140/$P140*$K140),IF(AND($I140=0,$K140>0,$M140=0,$AH140=FALSE),$AR140,IF($K140=0,0,IF(AND($I140>0,$K140>0,$M140=0,$AH140=TRUE),ROUND(MIN($HV140,SUM(SUM($I140,$K140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB140,SUM(SUM($I140,$K140)*(FctrChngDts!$B$13)*$AI140)*$IB140)),0),IF(AND($I140=0,$K140>0,$M140>0,$AH140=TRUE),ROUND(MIN($HV140,SUM(SUM($I140,$K140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB140,SUM(SUM($I140,$K140)*(FctrChngDts!$B$13)*$AI140)*$IB140)),0),IF(AND($I140=0,$K140>0,$M140=0,$AH140=TRUE),$AX140)))))))),0)","v":0},{"$f":"ROUND(IF($K140=0,0,IF(AND($I140>0,$K140>0,$M140=0,$AH140=FALSE),SUM($AS140-$BX140),IF(AND($I140=0,$K140>0,$M140>0,$AH140=FALSE),SUM($AS140/$P140*$K140),IF(AND($I140=0,$K140>0,$M140=0,$AH140=FALSE),$AS140,IF($K140=0,0,IF(AND($I140>0,$K140>0,$M140=0,$AH140=TRUE),ROUND(MIN(SUM($HV140-$BW140),SUM(SUM($I140,$K140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB140)*3),0),IF(AND($I140=0,$K140>0,$M140>0,$AH140=TRUE),ROUND(MIN(SUM($HV140-$BW140),SUM(SUM($I140,$K140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB140)*3),0),IF(AND($I140=0,$K140>0,$M140=0,$AH140=TRUE),$AY140)))))))),0)","v":0},0,{"$f":"IF($L140=0,0,IF(AND($J140>0,$L140>0,$N140=0,$AH140=FALSE,$AJ140=FALSE),ROUND(MIN($HY140,SUM(SUM($J140,$L140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB140,SUM(SUM($J140,$L140)*(FctrChngDts!$B$13)*$AI140)*$IB140)),0),IF(AND($J140>0,$L140>0,$N140=0,$AH140=TRUE,$AJ140=FALSE),ROUND(MIN($HY140,SUM(SUM(SUM(SUM($J140,$L140)*FctrChngDts!$C$11*$IB140),SUM(SUM($J140,$L140)*SUM(FctrChngDts!$B$13*$AI140)*$IB140)))),0),IF(AND($J140=0,$L140>0,$N140=0,$AH140=FALSE,$AJ140=FALSE),ROUND(MIN($HY140,SUM($L140*FctrChngDts!$C$11)),0),IF(AND($J140=0,$L140>0,$N140=0,$AH140=TRUE,$AJ140=FALSE),ROUND(MIN($HY140,SUM(SUM(SUM(SUM($J140,$L140)*FctrChngDts!$C$11*$IB140),SUM(SUM($J140,$L140)*SUM(FctrChngDts!$B$13*$AI140)*$IB140)))),0),IF(AND($J140>0,$L140>0,$N140=0,$AH140=FALSE,$AJ140=TRUE),ROUND(MIN($HY140,SUM(SUM($J140,$L140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB140,SUM(SUM($J140,$L140)*(FctrChngDts!$B$13)*$AI140)*$IB140)),0),IF(AND($J140>0,$L140>0,$N140=0,$AH140=TRUE,$AJ140=TRUE),ROUND(MIN($HY140,SUM(SUM(SUM(SUM($J140,$L140)*FctrChngDts!$C$12*$IB140),SUM(SUM($J140,$L140)*SUM(FctrChngDts!$B$13*$AI140)*$IB140)))),0),IF(AND($J140=0,$L140>0,$N140=0,$AH140=FALSE,$AJ140=TRUE),ROUND(MIN($HY140,SUM($L140*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J140=0,$L140>0,$N140=0,$AH140=TRUE,$AJ140=TRUE),ROUND(MIN($HY140,SUM(SUM(SUM(SUM($J140,$L140)*FctrChngDts!$C$12*$IB140),SUM(SUM($J140,$L140)*SUM(FctrChngDts!$B$13*$AI140)*$IB140)))),0))))))))))","v":0},{"$f":"IF($L140=0,0,IF(AND($J140>0,$L140>0,$N140=0,$AH140=FALSE,$AJ140=FALSE),ROUND(MIN(SUM($HY140-$CF140),SUM(SUM($J140,$L140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB140)*3),0),IF(AND($J140>0,$L140>0,$N140=0,$AH140=TRUE,$AJ140=FALSE),ROUND(MIN(SUM($HY140-$CF140),SUM(SUM($J140,$L140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB140)*3),0),IF(AND($J140=0,$L140>0,$N140=0,$AH140=FALSE,$AJ140=FALSE),ROUND(MIN(SUM($HY140-$CF140),SUM($AU140*3)),0),IF(AND($J140=0,$L140>0,$N140=0,$AH140=TRUE,$AJ140=FALSE),ROUND(MIN(SUM($HY140-$CF140),SUM(SUM($J140,$L140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB140)*3),0),IF(AND($J140>0,$L140>0,$N140=0,$AH140=FALSE,$AJ140=TRUE),ROUND(MIN(SUM($HY140-$CF140),SUM(SUM($J140,$L140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB140)*3),0),IF(AND($J140>0,$L140>0,$N140=0,$AH140=TRUE,$AJ140=TRUE),ROUND(MIN(SUM($HY140-$CF140),SUM(SUM($J140,$L140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB140)*3),0),IF(AND($J140=0,$L140>0,$N140=0,$AH140=FALSE,$AJ140=TRUE),ROUND(MIN(SUM($HY140-$CF140),SUM($AU140*3)),0),IF(AND($J140=0,$L140>0,$N140=0,$AH140=TRUE,$AJ140=TRUE),ROUND(MIN(SUM($HY140-$CF140),SUM(SUM($J140,$L140)*IF($AJ140=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB140)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S140>0,Account!$AG$2=TRUE,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH140=FALSE),SUM(Usage!$BW140:$CB140)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V140>0,Account!$AG$2=TRUE,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH140=FALSE),SUM(Usage!$CC140:$CH140)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y140>0,Account!$AG$2=TRUE,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH140=FALSE),SUM(Usage!$CI140:$CN140)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH140=TRUE,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S140),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S140)),2)","v":0},{"$f":"ROUND(IF(OR($AH140=TRUE,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V140),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V140)),2)","v":0},{"$f":"IF(OR($AH140=TRUE,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y140),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y140))","v":0},{"$f":"ROUND(IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW140),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW140)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX140),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX140)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY140),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY140)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ140),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ140)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA140),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA140)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB140),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB140)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S140),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC140),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC140)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD140),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD140)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE140),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE140)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF140),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF140)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG140),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG140)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH140),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH140)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V140),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI140),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI140))","v":0},{"$f":"IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ140),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ140))","v":0},{"$f":"IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK140),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK140))","v":0},{"$f":"IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL140),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL140))","v":0},{"$f":"IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM140),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM140))","v":0},{"$f":"IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN140),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN140))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y140)","v":0},0,0,0,0,{"$f":"IF($DW140>IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV140*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV140*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW140-IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV140*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV140*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV140<$DW140,SUM($DW140-$DV140),0))","v":0},{"$f":"IF(OR(AND($D140<=FctrChngDts!$B$14,Usage!$E140>FctrChngDts!$B$14),AND(Usage!$D140<=FctrChngDts!$C$14,Usage!$E140>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW140),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX140),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY140),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ140),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA140),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB140),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC140),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD140),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE140),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF140),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG140),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH140),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI140)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ140)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK140)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL140)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM140)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN140)","v":0},0,{"$f":"IF(AND($S140>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E140<>\"D-CARE\",Tenant!$F140=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET140=TRUE,$S140>0,$V140=0),SUM(SUM($BW140:$CB140)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET140=TRUE,$S140>0,$V140>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW140:$CB140)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET140=TRUE,$S140>0,$V140>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW140:$CB140)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S140>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S140>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S140>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV140=TRUE,$S140>0,$V140=0),SUM(SUM($BW140:$CB140)*'CRS1'!$P$2),IF(AND($EV140=TRUE,$S140>0,$V140>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW140:$CB140)*'CRS1'!$P$2),IF(AND($EV140=TRUE,$S140>0,$V140>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW140:$CB140)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S140>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX140=TRUE,$S140>0,$V140=0),SUM(SUM($BW140:$CB140)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX140=TRUE,$S140>0,$V140>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW140:$CB140)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX140=TRUE,$S140>0,$V140>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW140:$CB140)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S140>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ140=TRUE,$S140>0),SUM(SUM($BW140:$CB140)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V140>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E140<>\"D-CARE\",Tenant!$F140=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB140=TRUE,$S140>0,$V140>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC140:$CH140)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB140=TRUE,$S140>0,$V140>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC140:$CH140)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB140=TRUE,$V140>0,$Y140>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC140:$CH140)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB140=TRUE,$V140>0,$Y140>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC140:$CH140)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB140=TRUE,$S140=0,$V140>0,$Y140=0),SUM(SUM($CC140:$CH140)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V140>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V140>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V140>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD140=TRUE,$S140>0,$V140>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC140:$CH140)*'CRS2'!$P$2),IF(AND($FD140=TRUE,$S140>0,$V140>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC140:$CH140)*'CRS2'!$P$2),IF(AND($FD140=TRUE,$V140>0,$Y140>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC140:$CH140)*'CRS2'!$P$2),IF(AND($FD140=TRUE,$V140>0,$Y140>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC140:$CH140)*'CRS2'!$P$2),IF(AND($FD140=TRUE,$S140=0,$V140>0,$Y140=0),SUM(SUM($CC140:$CH140)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V140>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF140=TRUE,$S140>0,$V140>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC140:$CH140)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF140=TRUE,$S140>0,$V140>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC140:$CH140)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF140=TRUE,$V140>0,$Y140>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC140:$CH140)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF140=TRUE,$V140>0,$Y140>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC140:$CH140)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF140=TRUE,$S140=0,$V140>0,$Y140=0),SUM(SUM($CC140:$CH140)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V140>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH140=TRUE,$V140>0),SUM(SUM($CC140:$CH140)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y140>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E140<>\"D-CARE\",Tenant!$F140=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ140=TRUE,$V140=0,$Y140>0),SUM(SUM($CI140:$CN140)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ140=TRUE,$V140>0,$Y140>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI140:$CN140)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ140=TRUE,$V140>0,$Y140>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI140:$CN140)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y140>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y140>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y140>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL140=TRUE,$V140=0,$Y140>0),SUM(SUM($CI140:$CN140)*'CRS3'!$P$2),IF(AND($FL140=TRUE,$V140>0,$Y140>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI140:$CN140)*'CRS3'!$P$2),IF(AND($FL140=TRUE,$V140>0,$Y140>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI140:$CN140)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y140>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN140=TRUE,$V140=0,$Y140>0),SUM(SUM($CI140:$CN140)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN140=TRUE,$V140>0,$Y140>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI140:$CN140)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN140=TRUE,$V140>0,$Y140>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI140:$CN140)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y140>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP140=TRUE,$Y140>0),SUM(SUM($CI140:$CN140)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR140:$FT140))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO140:$CQ140,$FR140:$FT140))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA140:$EF140)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG140:$EL140)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM140:$ER140)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV140,$CO140:$CQ140,$EA140:$ER140)/$P140)*$S140*FctrChngDts!$B$15),SUM(SUM(SUM($DV140,$CO140:$CQ140,$FR140:$FT140)/$P140)*$S140*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV140,$CO140:$CQ140,$EA140:$ER140)/$P140)*$V140*FctrChngDts!$B$15),SUM(SUM(SUM($DV140,$CO140:$CQ140,$FR140:$FT140)/$P140)*$V140*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV140,$CO140:$CQ140,$EA140:$ER140)/$P140)*$Y140*FctrChngDts!$B$15),SUM(SUM(SUM($DV140,$CO140:$CQ140,$FR140:$FT140)/$P140)*$Y140*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA140*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI140*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ140*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ140,$FU140,$GF140,$GZ140:$HE140),IF(Account!$Q$2=TRUE,SUM($DZ140,$FV140,$GF140,$GZ140:$HE140),SUM($DZ140,$ES140,$FU140:$FV140,$GF140,$GZ140:$HE140)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E140),Usage!$P140,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D140,FctrChngDts!$C$17<=Usage!$E140),SUM(FctrChngDts!$C$17-Usage!$D140),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E140),Usage!$P140,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D140,FctrChngDts!$C$19<=Usage!$E140),SUM(FctrChngDts!$C$19-Usage!$D140),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK140*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK140*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL140*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL140*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D140))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A140,Tenant!$A:$J,8,FALSE)=TRUE,$GG140<0),0,SUM(SUM(SUM($GG140/$P140*$GP140)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A140,Tenant!$A:$J,8,FALSE)=TRUE,$GG140<0),0,SUM(SUM(SUM($GG140/$P140*$GQ140)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D140))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A140,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV140*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A140,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW140*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU140:$DA140,$EU140,$EA140:$EF140,$FA140)-SUM(SUM($BW140:$CB140)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD140:$DJ140,$FC140,$EG140:$EL140,$FI140)-SUM(SUM($CC140:$CH140)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM140:$DS140,$FK140,$EM140:$ER140,$FQ140)-SUM(SUM($CI140:$CN140)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO140,$CU140:$DA140,$EU140,$EW140,$EY140,$EA140:$EF140,$FA140,$CP140,$DD140:$DJ140,$FC140,$FE140,$FG140,$EG140:$EL140,$FI140)/$P140*$S140)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO140,$CU140:$DA140,$EU140,$EW140,$EY140,$EA140:$EF140,$FA140,$CP140,$DD140:$DJ140,$FC140,$FE140,$FG140,$EG140:$EL140,$FI140)/$P140*$V140)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ140,$DM140:$DS140,$FK140,$FM140,$FO140,$EM140:$ER140,$FQ140)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D140,BslnAllctnCrrnt!$A$1<=$E140),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK140=\"FSP1\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$Q140,BslnAllctnCrrnt!$A$1<$R140),SUM(BslnAllctnCrrnt!$A$1-$Q140),IF(AND($AK140=\"FSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$Q140,BslnAllctnCrrnt!$A$1<$R140),SUM(BslnAllctnCrrnt!$A$1-$Q140),IF(AND($AK140=\"FSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),$I140,IF(AND($AK140=\"SSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$Q140,BslnAllctnCrrnt!$A$1<$R140),SUM(BslnAllctnCrrnt!$A$1-$Q140),IF(AND($AK140=\"SSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),$I140,0)))))","v":0},{"$f":"IF(AND($AK140=\"FSP1\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$Q140,BslnAllctnCrrnt!$A$1<$R140),SUM($I140-$HG140),IF(AND($AK140=\"FSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$Q140,BslnAllctnCrrnt!$A$1<$R140),SUM($I140-$HG140),IF(AND($AK140=\"FSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM($I140-$HG140),IF(AND($AK140=\"SSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$Q140,BslnAllctnCrrnt!$A$1<$R140),SUM($I140-$HG140),IF(AND($AK140=\"SSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM($I140-$HG140),0)))))","v":0},{"$f":"IF(AND($AK140=\"SSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$Q140,BslnAllctnCrrnt!$A$1<$R140),0,IF(AND(FctrChngDts!$A$2>=$D140,FctrChngDts!$B$2<$E140),IF(AND($AK140=\"SSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM(BslnAllctnCrrnt!$A$1-$T140),0),IF(AND($AK140=\"FSP2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM(BslnAllctnCrrnt!$A$1-$T140),IF(AND($AK140=\"FSP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM(BslnAllctnCrrnt!$A$1-$T140),IF(AND($AK140=\"FSP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$W140,BslnAllctnCrrnt!$A$1<$X140),$K140,IF(AND($AK140=\"FSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$Q140,BslnAllctnCrrnt!$A$1<$R140),0,IF(AND($AK140=\"FSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM(BslnAllctnCrrnt!$A$1-$T140),IF(AND($AK140=\"SSP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM(BslnAllctnCrrnt!$A$1-$T140),IF(AND($AK140=\"SSP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$W140,BslnAllctnCrrnt!$A$1<$X140),$K140,0)))))))))","v":0},{"$f":"IF(AND($AK140=\"SSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$Q140,BslnAllctnCrrnt!$A$1<$R140),SUM($K140-$HI140),IF(AND($AK140=\"SSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM($K140-$HI140),IF(AND($AK140=\"FSP2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM($K140-$HI140),IF(AND($AK140=\"FSP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM($K140-$HI140),IF(AND($AK140=\"FSP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$W140,BslnAllctnCrrnt!$A$1<$X140),SUM($K140-$HI140),IF(AND($AK140=\"FSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$Q140,BslnAllctnCrrnt!$A$1<$R140),SUM($K140-$HI140),IF(AND($AK140=\"FSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM($K140-$HI140),IF(AND($AK140=\"SSP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM($K140-$HI140),IF(AND($AK140=\"SSP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$W140,BslnAllctnCrrnt!$A$1<$X140),SUM($K140-$HI140),0)))))))))","v":0},{"$f":"IF(AND($AK140=\"FSP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),0,IF(AND($AK140=\"FSP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$W140,BslnAllctnCrrnt!$A$1<$X140),SUM(BslnAllctnCrrnt!$A$1-$W140),IF(AND($AK140=\"FSP3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$W140,BslnAllctnCrrnt!$A$1<$X140),SUM(BslnAllctnCrrnt!$A$1-$W140),0)))","v":0},{"$f":"IF(AND($AK140=\"FSP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM($M140-$HK140),IF(AND($AK140=\"FSP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$W140,BslnAllctnCrrnt!$A$1<$X140),SUM($M140-$HK140),IF(AND($AK140=\"FSP3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$W140,BslnAllctnCrrnt!$A$1<$X140),SUM($M140-$HK140),0)))","v":0},{"$f":"IF(AND($AK140=\"FWP1\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$Q140,BslnAllctnCrrnt!$A$1<$R140),SUM(BslnAllctnCrrnt!$A$1-$Q140),IF(AND($AK140=\"FWP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$Q140,BslnAllctnCrrnt!$A$1<$R140),SUM(BslnAllctnCrrnt!$A$1-$Q140),IF(AND($AK140=\"FWP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),$J140,IF(AND(FctrChngDts!$A$2>=$D140,FctrChngDts!$B$2<$E140),IF(AND($AK140=\"SSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$Q140,BslnAllctnCrrnt!$A$1<$R140),SUM(BslnAllctnCrrnt!$A$1-$Q140),0),IF(AND($AK140=\"SSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),$J140,0)))))","v":0},{"$f":"IF(AND($AK140=\"FWP1\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$Q140,BslnAllctnCrrnt!$A$1<$R140),SUM($J140-$HM140),IF(AND($AK140=\"FWP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$Q140,BslnAllctnCrrnt!$A$1<$R140),SUM($J140-$HM140),IF(AND($AK140=\"FWP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM($J140-$HM140),IF(AND($AK140=\"SSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$Q140,BslnAllctnCrrnt!$A$1<$R140),SUM($J140-$HM140),IF(AND($AK140=\"SSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM($J140-$HM140),0)))))","v":0},{"$f":"IF(AND($AK140=\"FWP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$Q140,BslnAllctnCrrnt!$A$1<$R140),0,IF(AND($AK140=\"FWP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM(BslnAllctnCrrnt!$A$1-$T140),IF(AND($AK140=\"FWP2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM(BslnAllctnCrrnt!$A$1-$T140),IF(AND($AK140=\"FWP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM(BslnAllctnCrrnt!$A$1-$T140),IF(AND($AK140=\"FWP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$W140,BslnAllctnCrrnt!$A$1<$X140),$L140,IF(AND($AK140=\"SSP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM(BslnAllctnCrrnt!$A$1-$T140),IF(AND($AK140=\"SSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$Q140,BslnAllctnCrrnt!$A$1<$R140),0,IF(AND($AK140=\"SSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM(BslnAllctnCrrnt!$A$1-$T140),0))))))))","v":0},{"$f":"IF(AND($AK140=\"FWP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$Q140,BslnAllctnCrrnt!$A$1<$R140),SUM($L140-$HO140),IF(AND($AK140=\"FWP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM($L140-$HO140),IF(AND($AK140=\"FWP2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM($L140-$HO140),IF(AND($AK140=\"FWP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM($L140-$HO140),IF(AND($AK140=\"FWP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$W140,BslnAllctnCrrnt!$A$1<$X140),SUM($L140-$HO140),IF(AND($AK140=\"SSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$Q140,BslnAllctnCrrnt!$A$1<$R140),SUM($L140-$HO140),IF(AND($AK140=\"SSP1P2\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM($L140-$HO140),0)))))))","v":0},{"$f":"IF(AND($AK140=\"FWP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),0,IF(AND($AK140=\"FWP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$W140,BslnAllctnCrrnt!$A$1<$X140),SUM(BslnAllctnCrrnt!$A$1-$W140),IF(AND($AK140=\"FWP3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$W140,BslnAllctnCrrnt!$A$1<$X140),SUM(BslnAllctnCrrnt!$A$1-$W140),IF(AND($AK140=\"SSP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),0,IF(AND($AK140=\"SSP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$W140,BslnAllctnCrrnt!$A$1<$X140),SUM(BslnAllctnCrrnt!$A$1-$W140),0)))))","v":0},{"$f":"IF(AND($AK140=\"FWP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM($N140-$HQ140),IF(AND($AK140=\"FWP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$W140,BslnAllctnCrrnt!$A$1<$X140),SUM($N140-$HQ140),IF(AND($AK140=\"FWP3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$W140,BslnAllctnCrrnt!$A$1<$X140),SUM($N140-$HQ140),IF(AND($AK140=\"SSP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$T140,BslnAllctnCrrnt!$A$1<$U140),SUM($N140-$HQ140),IF(AND($AK140=\"SSP2P3\",$HF140=TRUE,BslnAllctnCrrnt!$A$1>=$W140,BslnAllctnCrrnt!$A$1<$X140),SUM($N140-$HQ140),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[144,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G145),0,IF($F145<=$G145,SUM($G145-$F145),IF($F145>$G145,SUM((Account!$L$2-Usage!$F145)+Usage!$G145+1))))","v":0},{"$f":"IF($Q145=0,0,IF($R145=0,0,IF(AND($Q145<FctrChngDts!$A$2,$R145>=FctrChngDts!$A$2),SUM($R145-FctrChngDts!$A$2+1),IF(AND($Q145>=FctrChngDts!$A$2,$R145>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q145),IF(AND($Q145>=FctrChngDts!$A$2,$R145<FctrChngDts!$B$2),SUM($R145-$Q145+1),0)))))","v":0},{"$f":"IF($Q145=0,0,IF($R145=0,0,IF(AND($Q145<FctrChngDts!$A$2,$R145>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q145),IF(AND($Q145<FctrChngDts!$A$2,$R145<FctrChngDts!$A$2),SUM($R145-$Q145+1),IF(AND($Q145>FctrChngDts!$A$2,$R145>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R145+1),0)))))","v":0},{"$f":"IF($T145=0,0,IF($U145=0,0,IF(AND($T145<FctrChngDts!$A$2,$U145>=FctrChngDts!$A$2),SUM($U145-FctrChngDts!$A$2+1),IF(AND($T145>=FctrChngDts!$A$2,$U145<FctrChngDts!$B$2),SUM($U145-$T145+1),IF(AND($T145>=FctrChngDts!$A$2,$U145>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T145)<0),0,IF(AND($T145>=FctrChngDts!$A$2,$U145>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T145),0))))))","v":0},{"$f":"IF($T145=0,0,IF($U145=0,0,IF(AND($T145<FctrChngDts!$A$2,$U145>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T145),IF(AND($T145>=FctrChngDts!$B$2,$U145>=FctrChngDts!$B$2),SUM($U145-$T145+1),IF(AND($T145<FctrChngDts!$A$2,$U145<FctrChngDts!$A$2),SUM($U145-$T145+1),IF(AND($T145>=FctrChngDts!$A$2,$U145>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U145+1),0))))))","v":0},{"$f":"IF($W145=0,0,IF($X145=0,0,IF(AND($W145>=FctrChngDts!$A$2,$X145>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W145)<0),0,IF(AND($W145>=FctrChngDts!$A$2,$X145>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W145),IF(AND($W145>=FctrChngDts!$A$2,$X145<FctrChngDts!$B$2),SUM($X145-$W145+1),IF(AND($W145<FctrChngDts!$A$2,$X145>=FctrChngDts!$A$2),SUM($X145-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W145=0,0,IF($X145=0,0,IF(AND($W145<FctrChngDts!$A$2,$X145<FctrChngDts!$A$2),SUM($X145-$W145+1),IF(AND($W145>=FctrChngDts!$A$2,$X145>=FctrChngDts!$B$2,SUM($X145-FctrChngDts!$B$2+1)<=$Y145),SUM($X145-FctrChngDts!$B$2+1),IF(AND($W145>=FctrChngDts!$A$2,$X145>=FctrChngDts!$B$2),SUM($X145-$W145+1),IF(AND($W145<FctrChngDts!$A$2,$X145>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W145),0))))))","v":0},{"$f":"IF(AND($D145>=FctrChngDts!$C$2,$E145<FctrChngDts!$E$2),\"1\",IF(AND($D145>=FctrChngDts!$E$2,$E145<FctrChngDts!$G$2),\"2\",IF(AND($D145>=FctrChngDts!$G$2,$E145<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D145>=FctrChngDts!$D$2,,IF(AND($D145>=FctrChngDts!$C$2,$D145<=FctrChngDts!$D$2),$D145,IF(AND($D145>=FctrChngDts!$C$2,$D145>=FctrChngDts!$D$2,$E145>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D145>FctrChngDts!$D$2,,IF($D145=FctrChngDts!$D$2,$D145,IF(AND($D145>=FctrChngDts!$C$2,$E145<FctrChngDts!$D$2),$E145,IF(AND($D145>=FctrChngDts!$C$2,$E145>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D145>=FctrChngDts!$D$2,$E145>=FctrChngDts!$D$2,$E145>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E145<FctrChngDts!$D$2,$E145<=FctrChngDts!$D$2),$E145,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D145<FctrChngDts!$E$2,$E145<FctrChngDts!$E$2),,IF($D145>FctrChngDts!$F$2,,IF(AND($D145>=FctrChngDts!$E$2,$D145<=FctrChngDts!$F$2),$D145,IF(AND($D145>=FctrChngDts!$E$2,$D145>=FctrChngDts!$F$2,$E145>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D145>FctrChngDts!$F$2,,IF($E145=FctrChngDts!$F$2,$E145,IF(AND($D145<FctrChngDts!$E$2,$E145<=FctrChngDts!$F$2),$E145,IF(AND($D145>=FctrChngDts!$E$2,$E145<FctrChngDts!$F$2),$E145,IF(AND($D145>=FctrChngDts!$E$2,$E145>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D145>=FctrChngDts!$F$2,$E145>=FctrChngDts!$F$2,$E145>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D145<FctrChngDts!$G$2,$E145<FctrChngDts!$G$2),,IF($D145>FctrChngDts!$H$2,,IF(AND($D145>=FctrChngDts!$G$2,$D145<=FctrChngDts!$H$2),$D145,IF(AND($D145>=FctrChngDts!$G$2,$D145>=FctrChngDts!$H$2,$E145>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D145>FctrChngDts!$H$2,,IF($E145=FctrChngDts!$H$2,$E145,IF(AND($D145<FctrChngDts!$G$2,$E145<=FctrChngDts!$H$2),$E145,IF(AND($D145>=FctrChngDts!$G$2,$E145<FctrChngDts!$H$2),$E145,IF(AND($D145>=FctrChngDts!$G$2,$E145>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D145>=FctrChngDts!$H$2,$E145>=FctrChngDts!$H$2,$E145>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A145,Tenant!$A145:$J444,6,FALSE)","v":0},{"$f":"VLOOKUP($A145,Tenant!$A145:$J444,7,FALSE)","v":0},{"$f":"VLOOKUP($A145,Tenant!$A145:$J444,10,FALSE)","v":0},0,{"$f":"IF(AND($AK145=\"FSP2\",$AJ145=FALSE,$HF145=FALSE),SUM($K145*FctrChngDts!$C$9),IF(AND($AK145=\"FSP2\",$AJ145=TRUE,$HF145=FALSE),SUM($K145*FctrChngDts!$C$10),IF(AND($AK145=\"FSP2P3\",$AJ145=FALSE,$HF145=FALSE),SUM(SUM($K145,$M145)*FctrChngDts!$C$9),IF(AND($AK145=\"FSP2P3\",$AJ145=TRUE,$HF145=FALSE),SUM(SUM($K145,$M145)*FctrChngDts!$C$10),IF(AND($AK145=\"FSP3\",$AJ145=FALSE,$HF145=FALSE),SUM($M145*FctrChngDts!$C$9),IF(AND($AK145=\"FSP3\",$AJ145=TRUE,$HF145=FALSE),SUM($M145*FctrChngDts!$C$10),IF(AND($AK145=\"FSP1\",$AJ145=FALSE,$HF145=FALSE),SUM($I145*FctrChngDts!$C$9),IF(AND($AK145=\"FSP1\",$AJ145=TRUE,$HF145=FALSE),SUM($I145*FctrChngDts!$C$10),IF(AND($AK145=\"FSP1P2\",$AJ145=FALSE,$HF145=FALSE),SUM(SUM($I145,$K145)*FctrChngDts!$C$9),IF(AND($AK145=\"FSP1P2\",$AJ145=TRUE,$HF145=FALSE),SUM(SUM($I145,$K145)*FctrChngDts!$C$10),IF(AND($Z145=\"Summer\",$AK145=\"SSP2P3\",$AJ145=FALSE,$HF145=FALSE),SUM(SUM(SUM(SUM($K145,$M145)*FctrChngDts!$C$9),SUM(SUM($L145,$N145)*FctrChngDts!$C$11))*$AF145),IF(AND($Z145=\"Summer\",$AK145=\"SSP2P3\",$AJ145=TRUE,$HF145=FALSE),SUM(SUM(SUM(SUM($K145,$M145)*FctrChngDts!$C$10),SUM(SUM($L145,$N145)*FctrChngDts!$C$12))*$AF145),IF(AND($Z145=\"Winter\",$AK145=\"SSP2P3\",$AJ145=FALSE,$HF145=FALSE),SUM(SUM(SUM(SUM($K145,$M145)*FctrChngDts!$C$9),SUM(SUM($L145,$N145)*FctrChngDts!$C$11))-$AO145),IF(AND($Z145=\"Winter\",$AK145=\"SSP2P3\",$AJ145=TRUE,$HF145=FALSE),SUM(SUM(SUM(SUM($K145,$M145)*FctrChngDts!$C$10),SUM(SUM($L145,$N145)*FctrChngDts!$C$12))-$AO145),IF(AND($Z145=\"Summer\",$AK145=\"SSP1P2\",$AJ145=FALSE,$HF145=FALSE),SUM(SUM(SUM(SUM($I145,$K145)*FctrChngDts!$C$9),SUM(SUM($J145,$L145)*FctrChngDts!$C$11))*$AF145),IF(AND($Z145=\"Summer\",$AK145=\"SSP1P2\",$AJ145=TRUE,$HF145=FALSE),SUM(SUM(SUM(SUM($I145,$K145)*FctrChngDts!$C$10),SUM(SUM($J145,$L145)*FctrChngDts!$C$12))*$AF145),IF(AND($Z145=\"Winter\",$AK145=\"SSP1P2\",$AJ145=FALSE,$HF145=FALSE),SUM(SUM(SUM(SUM($I145,$K145)*FctrChngDts!$C$9),SUM(SUM($J145,$L145)*FctrChngDts!$C$11))-$AO145),IF(AND($Z145=\"Winter\",$AK145=\"SSP1P2\",$AJ145=TRUE,$HF145=FALSE),SUM(SUM(SUM(SUM($I145,$K145)*FctrChngDts!$C$10),SUM(SUM($J145,$L145)*FctrChngDts!$C$12))-$AO145),IF(AND($AK145=\"FSP2\",$AJ145=FALSE,$HF145=TRUE),SUM(SUM($HI145*FctrChngDts!$B$9),SUM($HJ145*FctrChngDts!$C$9)),IF(AND($AK145=\"FSP2\",$AJ145=TRUE,$HF145=TRUE),SUM(SUM($HI145*FctrChngDts!$B$10),SUM($HJ145*FctrChngDts!$C$10)),IF(AND($AK145=\"FSP2P3\",$AJ145=FALSE,$HF145=TRUE),SUM(SUM(SUM($HI145,$HK145)*FctrChngDts!$B$9),SUM(SUM($HJ145,$HL145)*FctrChngDts!$C$9)),IF(AND($AK145=\"FSP2P3\",$AJ145=TRUE,$HF145=TRUE),SUM(SUM(SUM($HI145,$HK145)*FctrChngDts!$B$10),SUM(SUM($HJ145,$HL145)*FctrChngDts!$C$10)),IF(AND($AK145=\"FSP3\",$AJ145=FALSE,$HF145=TRUE),SUM(SUM($HK145*FctrChngDts!$B$9),SUM($HL145*FctrChngDts!$C$9)),IF(AND($AK145=\"FSP3\",$AJ145=TRUE,$HF145=TRUE),SUM(SUM($HK145*FctrChngDts!$B$10),SUM($HL145*FctrChngDts!$C$10)),IF(AND($AK145=\"FSP1\",$AJ145=FALSE,$HF145=TRUE),SUM(SUM($HG145*FctrChngDts!$B$9),SUM($HH145*FctrChngDts!$C$9)),IF(AND($AK145=\"FSP1\",$AJ145=TRUE,$HF145=TRUE),SUM(SUM($HG145*FctrChngDts!$B$10),SUM($HH145*FctrChngDts!$C$10)),IF(AND($AK145=\"FSP1P2\",$AJ145=FALSE,$HF145=TRUE),SUM(SUM(SUM($HG145,$HI145)*FctrChngDts!$B$9),SUM(SUM($HH145,$HJ145)*FctrChngDts!$C$9)),IF(AND($AK145=\"FSP1P2\",$AJ145=TRUE,$HF145=TRUE),SUM(SUM(SUM($HG145,$HI145)*FctrChngDts!$B$10),SUM(SUM($HG145,$HI145)*FctrChngDts!$C$10)),IF(AND($Z145=\"Summer\",$AK145=\"SSP2P3\",$AJ145=FALSE,$HF145=TRUE),SUM(SUM(SUM(SUM($HI145,$HK145)*FctrChngDts!$B$9),SUM(SUM($HJ145,$HL145)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO145,$HQ145)*FctrChngDts!$B$11),SUM(SUM($HP145,$HR145)*FctrChngDts!$C$11))*$AF145),IF(AND($Z145=\"Summer\",$AK145=\"SSP2P3\",$AJ145=TRUE,$HF145=TRUE),SUM(SUM(SUM(SUM($HI145,$HK145)*FctrChngDts!$B$10),SUM(SUM($HJ145,$HL145)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO145,$HQ145)*FctrChngDts!$B$12),SUM(SUM($HP145,$HR145)*FctrChngDts!$C$12))*$AF145),IF(AND($Z145=\"Winter\",$AK145=\"SSP2P3\",$AJ145=FALSE,$HF145=TRUE),SUM(SUM(SUM(SUM($HI145,$HK145)*FctrChngDts!$B$9),SUM(SUM($HJ145,$HL145)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO145,$HQ145)*FctrChngDts!$B$11),SUM(SUM($HP145,$HR145)*FctrChngDts!$C$11))-$AO145),IF(AND($Z145=\"Winter\",$AK145=\"SSP2P3\",$AJ145=TRUE,$HF145=TRUE),SUM(SUM(SUM(SUM($HI145,$HK145)*FctrChngDts!$B$10),SUM(SUM($HO145,$HQ145)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO145,$HQ145)*FctrChngDts!$B$12),SUM(SUM($HP145,$HR145)*FctrChngDts!$C$12))-$AO145),IF(AND($Z145=\"Summer\",$AK145=\"SSP1P2\",$AJ145=FALSE,$HF145=TRUE),SUM(SUM(SUM(SUM($HG145,$HI145)*FctrChngDts!$B$9),SUM(SUM($HH145,$HJ145)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM145,$HO145)*FctrChngDts!$B$11),SUM(SUM($HN145,$HP145)*FctrChngDts!$C$11))*$AF145),IF(AND($Z145=\"Summer\",$AK145=\"SSP1P2\",$AJ145=TRUE,$HF145=TRUE),SUM(SUM(SUM(SUM($HG145,$HI145)*FctrChngDts!$B$10),SUM(SUM($HH145,$HJ145)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM145,$HO145)*FctrChngDts!$B$12),SUM(SUM($HN145,$HP145)*FctrChngDts!$C$12))*$AF145),IF(AND($Z145=\"Winter\",$AK145=\"SSP1P2\",$AJ145=FALSE,$HF145=TRUE),SUM(SUM(SUM(SUM($HG145,$HI145)*FctrChngDts!$B$9),SUM(SUM($HH145,$HJ145)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM145,$HO145)*FctrChngDts!$B$11),SUM(SUM($HN145,$HP145)*FctrChngDts!$C$11))-$AO145),IF(AND($Z145=\"Winter\",$AK145=\"SSP1P2\",$AJ145=TRUE,$HF145=TRUE),SUM(SUM(SUM(SUM($HG145,$HI145)*FctrChngDts!$B$10),SUM(SUM($HH145,$HJ145)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM145,$HO145)*FctrChngDts!$B$12),SUM(SUM($HN145,$HP145)*FctrChngDts!$C$12))-$AO145),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK145=\"FWP1\",$AJ145=FALSE,$HF145=FALSE),SUM($J145*FctrChngDts!$C$11),IF(AND($AK145=\"FWP1\",$AJ145=TRUE,$HF145=FALSE),SUM($J145*FctrChngDts!$C$12),IF(AND($AK145=\"FWP1P2\",$AJ145=FALSE,$HF145=FALSE),SUM(SUM($J145,$L145)*FctrChngDts!$C$11),IF(AND($AK145=\"FWP1P2\",$AJ145=TRUE,$HF145=FALSE),SUM(SUM($J145,$L145)*FctrChngDts!$C$12),IF(AND($AK145=\"FWP2\",$AJ145=FALSE,$HF145=FALSE),SUM($L145*FctrChngDts!$C$11),IF(AND($AK145=\"FWP2\",$AJ145=TRUE,$HF145=FALSE),SUM($L145*FctrChngDts!$C$12),IF(AND($AK145=\"FWP2P3\",$AJ145=FALSE,$HF145=FALSE),SUM(SUM($L145,$N145)*FctrChngDts!$C$11),IF(AND($AK145=\"FWP2P3\",$AJ145=TRUE,$HF145=FALSE),SUM(SUM($L145,$N145)*FctrChngDts!$C$12),IF(AND($AK145=\"FWP3\",$AJ145=FALSE,$HF145=FALSE),SUM($N145*FctrChngDts!$C$11),IF(AND($AK145=\"FWP3\",$AJ145=TRUE,$HF145=FALSE),SUM($N145*FctrChngDts!$C$12),IF(AND($Z145=\"Winter\",$AK145=\"SSP1P2\",$AJ145=FALSE,$HF145=FALSE),SUM(SUM(SUM($I145,$K145)*FctrChngDts!$C$9),SUM(SUM($J145,$L145)*FctrChngDts!$C$11))*$AG145,IF(AND($Z145=\"Winter\",$AK145=\"SSP1P2\",$AJ145=TRUE,$HF145=FALSE),SUM(SUM(SUM($I145,$K145)*FctrChngDts!$B$10),SUM(SUM($J145,$L145)*FctrChngDts!$B$12))*$AG145,IF(AND($Z145=\"Summer\",$AK145=\"SSP1P2\",$AJ145=FALSE,$HF145=FALSE),SUM(SUM(SUM($I145,$K145)*FctrChngDts!$B$9),SUM(SUM($J145,$L145)*FctrChngDts!$B$11))-$AJ145,IF(AND($Z145=\"Summer\",$AK145=\"SSP1P2\",$AJ145=TRUE,$HF145=FALSE),SUM(SUM(SUM($I145,$K145)*FctrChngDts!$C$10),SUM(SUM($J145,$L145)*FctrChngDts!$C$12))-$AJ145,IF(AND($Z145=\"Winter\",$AK145=\"SSP2P3\",$AJ145=FALSE,$HF145=FALSE),SUM(SUM(SUM($K145,$M145)*FctrChngDts!$C$9),SUM(SUM($L145,$N145)*FctrChngDts!$C$11))*$AG145,IF(AND($Z145=\"Winter\",$AK145=\"SSP2P3\",$AJ145=TRUE,$HF145=FALSE),SUM(SUM(SUM($K145,$M145)*FctrChngDts!$C$10),SUM(SUM($L145,$N145)*FctrChngDts!$C$12))*$AG145,IF(AND($Z145=\"Summer\",$AK145=\"SSP2P3\",$AJ145=FALSE,$HF145=FALSE),SUM(SUM(SUM($K145,$M145)*FctrChngDts!$C$9),SUM(SUM($L145,$N145)*FctrChngDts!$C$11))-$AJ145,IF(AND($Z145=\"Summer\",$AK145=\"SSP2P3\",$AJ145=TRUE,$HF145=FALSE),SUM(SUM(SUM($K145,$M145)*FctrChngDts!$C$10),SUM(SUM($L145,$N145)*FctrChngDts!$C$12))-$AJ145,IF(AND($AK145=\"FWP1\",$AJ145=FALSE,$HF145=TRUE),SUM(SUM($HM145*FctrChngDts!$B$11),SUM($HN145*FctrChngDts!$C$11)),IF(AND($AK145=\"FWP1\",$AJ145=TRUE,$HF145=TRUE),SUM(SUM($HM145*FctrChngDts!$B$12),SUM($HN145*FctrChngDts!$C$12)),IF(AND($AK145=\"FWP1P2\",$AJ145=FALSE,$HF145=TRUE),SUM(SUM(SUM($HM145,$HO145)*FctrChngDts!$B$11),SUM(SUM($HN145,$HP145)*FctrChngDts!$C$11)),IF(AND($AK145=\"FWP1P2\",$AJ145=TRUE,$HF145=TRUE),SUM(SUM(SUM($HM145,$KP145)*FctrChngDts!$C$12),SUM(SUM($HN145,$HP145)*FctrChngDts!$C$12)),IF(AND($AK145=\"FWP2\",$AJ145=FALSE,$HF145=TRUE),SUM(SUM($HO145*FctrChngDts!$B$11),SUM($HO145*FctrChngDts!$C$11)),IF(AND($AK145=\"FWP2\",$AJ145=TRUE,$HF145=TRUE),SUM(SUM($HO145*FctrChngDts!$B$12),SUM($HO145*FctrChngDts!$C$12)),IF(AND($AK145=\"FWP2P3\",$AJ145=FALSE,$HF145=TRUE),SUM(SUM(SUM($HO145,$HQ145)*FctrChngDts!$C$11),SUM(SUM($HP145,$HR145)*FctrChngDts!$C$11)),IF(AND($AK145=\"FWP2P3\",$AJ145=TRUE,$HF145=TRUE),SUM(SUM(SUM($HO145,$HQ145)*FctrChngDts!$C$12),SUM(SUM($HP145,$HR145)*FctrChngDts!$C$12)),IF(AND($AK145=\"FWP3\",$AJ145=FALSE,$HF145=TRUE),SUM(SUM($HQ145*FctrChngDts!$B$11),SUM($HR145*FctrChngDts!$C$11)),IF(AND($AK145=\"FWP3\",$AJ145=TRUE,$HF145=TRUE),SUM(SUM($HQ145*FctrChngDts!$B$12),SUM($HR145*FctrChngDts!$C$12)),IF(AND($Z145=\"Winter\",$AK145=\"SSP1P2\",$AJ145=FALSE,$HF145=TRUE),SUM(SUM(SUM(SUM($HG145,$HI145)*FctrChngDts!$B$9),SUM(SUM($HH145,$HJ145)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM145,$HO145)*FctrChngDts!$B$11),SUM(SUM($HN145,$HP145)*FctrChngDts!$C$11))*$AG145),IF(AND($Z145=\"Winter\",$AK145=\"SSP1P2\",$AJ145=TRUE,$HF145=TRUE),SUM(SUM(SUM(SUM($HG145,$HI145)*FctrChngDts!$B$10), SUM(SUM($HH145,$HJ145)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM145,$HO145)*FctrChngDts!$B$12),SUM(SUM($HN145,$HP145)*FctrChngDts!$C$12))*$AG145),IF(AND($Z145=\"Summer\",$AK145=\"SSP1P2\",$AJ145=FALSE,$HF145=TRUE),SUM(SUM(SUM(SUM($HG145,$HI145)*FctrChngDts!$B$9),SUM(SUM($HH145,$HJ145)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM145,$HO145)*FctrChngDts!$B$11),SUM(SUM($HN145,$HP145)*FctrChngDts!$C$11))-$AJ145),IF(AND($Z145=\"Summer\",$AK145=\"SSP1P2\",$AJ145=TRUE,$HF145=TRUE),SUM(SUM(SUM(SUM($HG145,$HI145)*FctrChngDts!$B$10),SUM(SUM($HH145,$HJ145)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM145,$HO145)*FctrChngDts!$B$12),SUM(SUM($HN145,$HP145)*FctrChngDts!$C$12))-$AJ145),IF(AND($Z145=\"Winter\",$AK145=\"SSP2P3\",$AJ145=FALSE,$HF145=TRUE),SUM(SUM(SUM(SUM($HI145,$HK145)*FctrChngDts!$B$9),SUM(SUM($HJ145,$HL145)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO145,$HQ145)*FctrChngDts!$B$11),SUM(SUM($HP145,$HR145)*FctrChngDts!$C$11))*$AG145),IF(AND($Z145=\"Winter\",$AK145=\"SSP2P3\",$AJ145=TRUE,$HF145=TRUE),SUM(SUM(SUM(SUM($HI145,$HK145)*FctrChngDts!$B$10), SUM(SUM($HJ145,$HL145)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO145,$HQ145)*FctrChngDts!$B$12),SUM(SUM($HP145,$HR145)*FctrChngDts!$C$12))*$AG145),IF(AND($Z145=\"Summer\",$AK145=\"SSP2P3\",$AJ145=FALSE,$HF145=TRUE),SUM(SUM(SUM(SUM($HI145,$HK145)*FctrChngDts!$B$9),SUM(SUM($HJ145,$HL145)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO145,$HQ145)*FctrChngDts!$B$11),SUM(SUM($HP145,$HR145)*FctrChngDts!$C$11))-$AJ145),IF(AND($Z145=\"Summer\",$AK145=\"SSP2P3\",$AJ145=TRUE,$HF145=TRUE),SUM(SUM(SUM(SUM($HI145,$HK145)*FctrChngDts!$B$10), SUM(SUM($HJ145,$HL145)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO145,$HQ145)*FctrChngDts!$B$12),SUM(SUM($HP145,$HR145)*FctrChngDts!$C$12))-$AJ145),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK145=\"FSP1\",$AH145=TRUE,SUM(SUM(SUM($AI145*FctrChngDts!$B$13)*I145),$AR145)>$AD145),$AD145,IF(AND($AK145=\"FSP1\",$AH145=TRUE,SUM(SUM(SUM($AI145*FctrChngDts!$B$13)*$I145),$AR145)<=$AD145),SUM(SUM(SUM($AI145*FctrChngDts!$B$13)*$I145),$AR145),IF(AND($Z145=\"Summer\",$AK145=\"SSP1\",$AH145=TRUE,SUM(SUM(SUM(SUM($I145,$J145)*SUM($AI145*FctrChngDts!$B$13))*$AF145),$AR145)>$AD145),$AD145,IF(AND($Z145=\"Summer\",$AK145=\"SSP1\",$AH145=TRUE,SUM(SUM(SUM(SUM($I145,$J145)*SUM($AI145*FctrChngDts!$B$13))*$AF145),$AR145)<=$AD145),SUM(SUM(SUM(SUM($I145,$J145)*SUM($AI145*FctrChngDts!$B$13))*$AF145),$AR145),IF(AND($Z145=\"Winter\",$AK145=\"SSP1\",$AH145=TRUE,SUM(SUM(SUM(SUM($I145,$J145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AU145:$AW145)),$AR145)>$AD145),$AD145,IF(AND($Z145=\"Winter\",$AK145=\"SSP1\",$AH145=TRUE,SUM(SUM(SUM(SUM($I145,$J145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AU145:$AW145)),$AR145)<=$AD145),SUM(SUM(SUM(SUM($I145,$J145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AU145:$AW145)),$AR145),IF(AND($AK145=\"FSP1P2\",$AH145=TRUE,SUM(SUM(SUM(SUM($I145,$K145)*SUM($AI145*FctrChngDts!$B$13))*$AF145),$AR145)>$AD145),$AD145,IF(AND($AK145=\"FSP1P2\",$AH145=TRUE,SUM(SUM(SUM(SUM($I145,$K145)*SUM($AI145*FctrChngDts!$B$13))*$AF145),$AR145)<=$AD145),SUM(SUM(SUM(SUM($I145,$K145)*SUM($AI145*FctrChngDts!$B$13))*$AF145),$AR145),IF(AND($Z145=\"Summer\",$AK145=\"SSP1P2\",$AH145=TRUE,SUM(SUM(SUM(SUM($I145,$K145,$J145,$L145)*SUM($AI145*FctrChngDts!$B$13))*$AF145),$AR145)>$AD145),$AD145,IF(AND($Z145=\"Summer\",$AK145=\"SSP1P2\",$AH145=TRUE,SUM(SUM(SUM(SUM($I145,$K145,$J145,$L145)*SUM($AI145*FctrChngDts!$B$13))*$AF145),$AR145)<=$AD145),SUM(SUM(SUM(SUM($I145,$K145,$J145,$L145)*SUM($AI145*FctrChngDts!$B$13))*$AF145),$AR145),IF(AND($Z145=\"Winter\",$AK145=\"SSP1P2\",$AH145=TRUE,SUM(SUM(SUM(SUM($I145,$K145,$J145,$L145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AU145:$AW145)),$AR145)>$AD145),$AD145,IF(AND($Z145=\"Winter\",$AK145=\"SSP1P2\",$AH145=TRUE,SUM(SUM(SUM(SUM($I145,$K145,$J145,$L145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AU145:$AW145)),$AR145)<=$AD145),MIN($AD145,SUM($AL145,SUM(SUM(SUM(SUM($I145,$K145,$J145,$L145)*SUM($AI145*FctrChngDts!$B$13))*$AF145)))),IF(AND($AK145=\"FSP2\",$AH145=TRUE,SUM(SUM(SUM($AI145*FctrChngDts!$B$13)*$K145),$AR145)>$AD145),$AD145,IF(AND($AK145=\"FSP2\",$AH145=TRUE,SUM(SUM(SUM($AI145*FctrChngDts!$B$13)*$K145),$AR145)<=$AD145),SUM(SUM(SUM($AI145*FctrChngDts!$B$13)*$K145),$AR145),IF(AND($Z145=\"Summer\",$AK145=\"SSP2\",$AH145=TRUE,SUM(SUM(SUM(SUM($K145,$L145)*SUM($AI145*FctrChngDts!$B$13))*$AF145),$AR145)>$AD145),$AD145,IF(AND($Z145=\"Summer\",$AK145=\"SSP2\",$AH145=TRUE,SUM(SUM(SUM(SUM($K145,$L145)*SUM($AI145*FctrChngDts!$B$13))*$AF145),$AR145)<=$AD145),SUM(SUM(SUM(SUM($K145,$L145)*SUM($AI145*FctrChngDts!$B$13))*$AF145),$AR145),IF(AND($Z145=\"Winter\",$AK145=\"SSP2\",$AH145=TRUE,SUM(SUM(SUM(SUM($K145,$L145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AU145:$AW145)),$AR145)>$AD145),$AD145,IF(AND($Z145=\"Winter\",$AK145=\"SSP2\",$AH145=TRUE,SUM(SUM(SUM(SUM($K145,$L145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AU145:$AW145)),$AR145)<=$AD145),SUM(SUM(SUM(SUM($K145,$L145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AU145:$AW145)),$AR145),IF(AND($AK145=\"FSP2P3\",$AH145=TRUE,SUM(SUM(SUM(SUM($K145,$M145)*SUM($AI145*FctrChngDts!$B$13))*$AF145),$AR145)>$AD145),$AD145,IF(AND($AK145=\"FSP2P3\",$AH145=TRUE,SUM(SUM(SUM(SUM($K145,$M145)*SUM($AI145*FctrChngDts!$B$13))*$AF145),$AR145)<=$AD145),SUM(SUM(SUM(SUM($K145,$M145)*SUM($AI145*FctrChngDts!$B$13))*$AF145),$AR145),IF(AND($Z145=\"Summer\",$AK145=\"SSP2P3\",$AH145=TRUE,SUM(SUM(SUM(SUM($K145,$L145,$M145,$N145)*SUM($AI145*FctrChngDts!$B$13))*$AF145),$AR145)>$AD145),$AD145,IF(AND($Z145=\"Summer\",$AK145=\"SSP2P3\",$AH145=TRUE,SUM(SUM(SUM(SUM($K145,$L145,$M145,$N145)*SUM($AI145*FctrChngDts!$B$13))*$AF145),$AR145)<=$AD145),SUM(SUM(SUM(SUM($K145,$L145,$M145,$N145)*SUM($AI145*FctrChngDts!$B$13))*$AF145),$AR145),IF(AND($Z145=\"Winter\",$AK145=\"SSP2P3\",$AH145=TRUE,SUM(SUM(SUM(SUM($K145,$L145,$M145,$N145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AU145:$AW145)),$AR145)>$AD145),$AD145,IF(AND($Z145=\"Winter\",$AK145=\"SSP2P3\",$AH145=TRUE,SUM(SUM(SUM(SUM($K145,$L145,$M145,$N145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AU145:$AW145)),$AR145)<=$AD145),SUM(SUM(SUM(SUM($K145,$L145,$M145,$N145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AU145:$AW145)),$AR145),IF(AND($AK145=\"FSP3\",$AH145=TRUE,SUM(SUM(SUM($AI145*FctrChngDts!$B$13)*$M145),$AR145)>$AD145),$AD145,IF(AND($AK145=\"FSP3\",$AH145=TRUE,SUM(SUM(SUM($AI145*FctrChngDts!$B$13)*$M145),$AR145)<=$AD145),SUM(SUM(SUM($AI145*FctrChngDts!$B$13)*$M145),$AR145),IF(AND($Z145=\"Summer\",$AK145=\"SSP3\",$AH145=TRUE,SUM(SUM(SUM(SUM($M145,$N145)*SUM($AI145*FctrChngDts!$B$13))*$AF145),$AR145)>$AD145),$AD145,IF(AND($Z145=\"Summer\",$AK145=\"SSP3\",$AH145=TRUE,SUM(SUM(SUM(SUM($M145,$N145)*SUM($AI145*FctrChngDts!$B$13))*$AF145),$AR145)<=$AD145),SUM(SUM(SUM(SUM($M145,$N145)*SUM($AI145*FctrChngDts!$B$13))*$AF145),$AR145),IF(AND($Z145=\"Winter\",$AK145=\"SSP3\",$AH145=TRUE,SUM(SUM(SUM(SUM($M145,$N145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AU145:$AW145)),$AR145)>$AD145),$AD145,IF(AND($Z145=\"Winter\",$AK145=\"SSP3\",$AH145=TRUE,SUM(SUM(SUM(SUM($M145,$N145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AU145:$AW145)),$AR145)<=$AD145),SUM(SUM(SUM(SUM($M145,$N145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AU145:$AW145)),$AR145),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK145=\"FWP1\",$AH145=TRUE,SUM(SUM(SUM($AI145*FctrChngDts!$B$13)*$J145),$AU145)>$AE145),$AE145,IF(AND($AK145=\"FWP1\",$AH145=TRUE,SUM(SUM(SUM($AI145*FctrChngDts!$B$13)*$J145),$AU145)<=$AE145),SUM(SUM(SUM($AI145*FctrChngDts!$B$13)*$J145),$AU145),IF(AND($Z145=\"Winter\",$AK145=\"SSP1\",$AH145=TRUE,SUM(SUM(SUM(SUM($I145,$J145)*SUM($AI145*FctrChngDts!$B$13))*$AG145),$AU145)>$AE145),$AE145,IF(AND($Z145=\"Winter\",$AK145=\"SSP1\",$AH145=TRUE,SUM(SUM(SUM(SUM($I145,$J145)*SUM($AI145*FctrChngDts!$B$13))*$AG145),$AU145)<=$AE145),SUM(SUM(SUM(SUM($I145,$J145)*SUM($AI145*FctrChngDts!$B$13))*$AG145),$AU145),IF(AND($Z145=\"Summer\",$AK145=\"SSP1\",$AH145=TRUE,SUM(SUM(SUM(SUM($I145,$J145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AR145:$AT145)),$AU145)>$AE145),$AE145,IF(AND($Z145=\"Summer\",$AK145=\"SSP1\",$AH145=TRUE,SUM(SUM(SUM(SUM($I145,$J145)*SUM($AI145*FctrChngDts!$B$13))- SUM($AR145:$AT145)),$AU145)<=$AE145),SUM(SUM(SUM(SUM($I145,$J145)*SUM($AI145*FctrChngDts!$B$13))- SUM($AR145:$AT145)),$AU145),IF(AND($AK145=\"FWP1P2\",$AH145=TRUE,SUM(SUM(SUM(SUM($J145,$L145)*SUM($AI145*FctrChngDts!$B$13))*$AG145),$AU145)>$AE145),$AE145,IF(AND($AK145=\"FWP1P2\",$AH145=TRUE,SUM(SUM(SUM(SUM($J145,$L145)*SUM($AI145*FctrChngDts!$B$13))*$AG145),$AU145)<=$AE145),SUM(SUM(SUM(SUM($J145,$L145)*SUM($AI145*FctrChngDts!$B$13))*$AG145),$AU145),IF(AND($Z145=\"Winter\",$AK145=\"SSP1P2\",$AH145=TRUE,SUM(SUM(SUM(SUM($I145,$K145,$J145,$L145)*SUM($AI145*FctrChngDts!$B$13))*$AG145),$AU145)>$AE145),$AE145,IF(AND($Z145=\"Winter\",$AK145=\"SSP1P2\",$AH145=TRUE,SUM(SUM(SUM(SUM($I145,$K145,$J145,$L145)*SUM($AI145*FctrChngDts!$B$13))*$AG145),$AU145)<=$AE145),SUM(SUM(SUM(SUM($I145,$K145,$J145,$L145)*SUM($AI145*FctrChngDts!$B$13))*$AG145),$AU145),IF(AND($Z145=\"Summer\",$AK145=\"SSP1P2\",$AH145=TRUE,SUM(SUM(SUM(SUM($I145,$K145,$J145,$L145)*SUM($AI145*FctrChngDts!$B$13))- SUM($AR145:$AT145)),$AU145)>$AE145),$AE145,IF(AND($Z145=\"Summer\",$AK145=\"SSP1P2\",$AH145=TRUE,SUM(SUM(SUM(SUM($I145,$K145,$J145,$L145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AR145:$AT145)),$AU145)<=$AE145),SUM(SUM(SUM(SUM($I145,$K145,$J145,$L145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AR145:$AT145)),$AU145),IF(AND($AK145=\"FWP2\",$AH145=TRUE,SUM(SUM(SUM($AI145*FctrChngDts!$B$13)*$L145),$AU145)>$AE145),$AE145,IF(AND($AK145=\"FWP2\",$AH145=TRUE,SUM(SUM(SUM($AI145*FctrChngDts!$B$13)*$L145),$AU145)<=$AE145),SUM(SUM(SUM($AI145*FctrChngDts!$B$13)*$L145),$AU145),IF(AND($Z145=\"Winter\",$AK145=\"SSP2\",$AH145=TRUE,SUM(SUM(SUM(SUM($K145,$L145)*SUM($AI145*FctrChngDts!$B$13))*$AG145),$AU145)>$AE145),$AE145,IF(AND($Z145=\"Winter\",$AK145=\"SSP2\",$AH145=TRUE,SUM(SUM(SUM(SUM($K145,$L145)*SUM($AI145*FctrChngDts!$B$13))*$AG145),$AU145)<=$AE145),SUM(SUM(SUM(SUM($K145,$L145)*SUM($AI145*FctrChngDts!$B$13))*$AG145),$AU145),IF(AND($Z145=\"Summer\",$AK145=\"SSP2\",$AH145=TRUE,SUM(SUM(SUM(SUM($K145,$L145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AR145:$AT145)),$AU145)>$AE145),$AE145,IF(AND($Z145=\"Summer\",$AK145=\"SSP2\",$AH145=TRUE,SUM(SUM(SUM(SUM($K145,$L145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AR145:$AT145)),$AU145)<=$AE145),SUM(SUM(SUM(SUM($K145,$L145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AR145:$AT145)),$AU145),IF(AND($AK145=\"FWP2P3\",$AH145=TRUE,SUM(SUM(SUM(SUM($L145,$N145)*SUM($AI145*FctrChngDts!$B$13))*$AG145),$AU145)>$AE145),$AE145,IF(AND($AK145=\"FWP2P3\",$AH145=TRUE,SUM(SUM(SUM(SUM($L145,$N145)*SUM($AI145*FctrChngDts!$B$13))*$AG145),$AU145)<=$AE145),SUM(SUM(SUM(SUM($L145,$N145)*SUM($AI145*FctrChngDts!$B$13))*$AG145),$AU145),IF(AND($Z145=\"Winter\",$AK145=\"SSP2P3\",$AH145=TRUE,SUM(SUM(SUM(SUM($K145,$L145,$M145,$N145)*SUM($AI145*FctrChngDts!$B$13))*$AG145),$AU145)>$AE145),$AE145,IF(AND($Z145=\"Winter\",$AK145=\"SSP2P3\",$AH145=TRUE,SUM(SUM(SUM(SUM($K145,$L145,$M145,$N145)*SUM($AI145*FctrChngDts!$B$13))*$AG145),$AU145)<=$AE145),SUM(SUM(SUM(SUM($K145,$L145,$M145,$N145)*SUM($AI145*FctrChngDts!$B$13))*$AG145),$AU145),IF(AND($Z145=\"Summer\",$AK145=\"SSP2P3\",$AH145=TRUE,SUM(SUM(SUM(SUM($K145,$L145,$M145,$N145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AR145:$AT145)),$AU145)>$AE145),$AE145,IF(AND($Z145=\"Summer\",$AK145=\"SSP2P3\",$AH145=TRUE,SUM(SUM(SUM(SUM($K145,$L145,$M145,$N145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AR145:$AT145)),$AU145)<=$AE145),SUM(SUM(SUM(SUM($K145,$L145,$M145,$N145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AR145:$AT145)),$AU145),IF(AND($AK145=\"FWP3\",$AH145=TRUE,SUM(SUM(SUM($AI145*FctrChngDts!$B$13)*$N145),$AU145)>$AE145),$AE145,IF(AND($AK145=\"FWP3\",$AH145=TRUE,SUM(SUM(SUM($AI145*FctrChngDts!$B$13)*$N145),$AU145)<=$AE145),SUM(SUM(SUM($AI145*FctrChngDts!$B$13)*$N145),$AU145),IF(AND($Z145=\"Winter\",$AK145=\"SSP3\",$AH145=TRUE,SUM(SUM(SUM(SUM($M145,$N145)*SUM($AI145*FctrChngDts!$B$13))*$AG145),$AU145)>$AE145),$AE145,IF(AND($Z145=\"Winter\",$AK145=\"SSP3\",$AH145=TRUE,SUM(SUM(SUM(SUM($M145,$N145)*SUM($AI145*FctrChngDts!$B$13))*$AG145),$AU145)<=$AE145),SUM(SUM(SUM(SUM($M145,$N145)*SUM($AI145*FctrChngDts!$B$13))*$AG145),$AU145),IF(AND($Z145=\"Summer\",$AK145=\"SSP3\",$AH145=TRUE,SUM(SUM(SUM(SUM($M145,$N145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AR145:$AT145)),$AU145)>$AE145),$AE145,IF(AND($Z145=\"Summer\",$AK145=\"SSP3\",$AH145=TRUE,SUM(SUM(SUM(SUM($M145,$N145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AR145:$AT145)),$AU145)<=$AE145),SUM(SUM(SUM(SUM($M145,$N145)*SUM($AI145*FctrChngDts!$B$13))-SUM($AR145:$AT145)),$AU145),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I145>0,$AH145=FALSE),SUM($AR145*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I145>0,$AH145=TRUE),SUM($AX145*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I145>0,$AH145=FALSE),SUM($AS145*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I145>0,$AH145=TRUE),SUM($AY145*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I145>0,$AH145=FALSE),SUM($AT145*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I145>0,$AH145=TRUE),SUM($AZ145*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J145>0,$AH145=FALSE),SUM($AU145*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J145>0,$AH145=TRUE),SUM($BA145*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J145>0,$AH145=FALSE),SUM($AV145*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J145>0,$AH145=TRUE),SUM($BB145*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J145>0,$AH145=FALSE),SUM($AW145*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J145>0,$AH145=TRUE),SUM($BC145*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K145>0,$AH145=FALSE),SUM($AR145*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K145>0,$AH145=TRUE),SUM($AX145*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K145>0,$AH145=FALSE),SUM($AS145*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K145>0,$AH145=TRUE),SUM($AY145*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K145>0,$AH145=FALSE),SUM($AT145*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K145>0,$AH145=TRUE),SUM($AZ145*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L145>0,$AH145=FALSE),SUM($AU145*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L145>0,$AH145=TRUE),SUM($BA145*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L145>0,$AH145=FALSE),SUM($AV145*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L145>0,$AH145=TRUE),SUM($BB145*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L145>0,$AH145=FALSE),SUM($AW145*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L145>0,$AH145=TRUE),SUM($BC145*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M145>0,$AH145=FALSE),SUM($AR145*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M145>0,$AH145=TRUE),SUM($AX145*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M145>0,$AH145=FALSE),SUM($AS145*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M145>0,$AH145=TRUE),SUM($AY145*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M145>0,$AH145=FALSE),SUM($AT145*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M145>0,$AH145=TRUE),SUM($AZ145*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N145>0,$AH145=FALSE),SUM($AU145*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N145>0,$AH145=TRUE),SUM($BA145*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N145>0,$AH145=FALSE),SUM($AV145*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N145>0,$AH145=TRUE),SUM($BB145*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N145>0,$AH145=FALSE),SUM($AW145*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N145>0,$AH145=TRUE),SUM($BC145*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I145=0,0,IF(AND($I145>0,$K145>0,$AH145=FALSE),SUM($AR145/$P145*$I145),IF(AND($I145>0,$K145=0,$AH145=FALSE),$AR145,IF(AND($I145>0,$K145>0,$AH145=TRUE),ROUND(MIN($HU145,SUM(SUM($I145,$K145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA145,SUM(SUM($I145,$K145)*(FctrChngDts!$B$13)*$AI145)*$IA145)),0),IF(AND($I145>0,$K145=0,$AH145=TRUE),$AX145))))),0)","v":0},{"$f":"ROUND(IF($I145=0,0,IF(AND($I145>0,$K145>0,$AH145=FALSE),SUM($AS145/$P145*$I145),IF(AND($I145>0,$K145=0,$AH145=FALSE),$AS145,IF(AND($I145>0,$K145>0,$AH145=TRUE),ROUND(MIN(SUM($HU145-$BW145),SUM(SUM($I145,$K145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA145)*3),0),IF(AND($I145>0,$K145=0,$AH145=TRUE),$AY145))))),0)","v":0},0,{"$f":"IF($J145=0,0,IF(AND($J145>0,$L145=0,$N145=0,$AH145=FALSE,$AJ145=FALSE),ROUND(MIN($HX145,SUM($AU145,$BA145)),0),IF(AND($J145>0,$L145=0,$N145=0,$AH145=TRUE,$AJ145=FALSE),ROUND(MIN($HX145,SUM($AU145,SUM($J145*$AI145*FctrChngDts!$B$13))),0),IF(AND($J145>0,$L145>0,$N145=0,$AH145=FALSE,$AJ145=FALSE),ROUND(MIN($HX145,SUM(SUM($J145,$L145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA145,SUM(SUM($J145,$L145)*(FctrChngDts!$B$13)*$AI145)*$IA145)),0),IF(AND($J145>0,$L145>0,$N145=0,$AH145=TRUE,$AJ145=FALSE),ROUND(MIN($HX145,SUM(SUM(SUM(SUM($J145,$L145)*FctrChngDts!$C$11*$IA145),SUM(SUM($J145,$L145)*SUM(FctrChngDts!$B$13*$AI145)*$IA145)))),0),IF(AND($J145>0,$L145=0,$N145=0,$AH145=FALSE,$AJ145=TRUE),ROUND(MIN($HX145,SUM($AU145,$BA145)),0),IF(AND($J145>0,$L145=0,$N145=0,$AH145=TRUE,$AJ145=TRUE),ROUND(MIN($HX145,SUM($AU145,SUM($J145*$AI145*FctrChngDts!$B$13))),0),IF(AND($J145>0,$L145>0,$N145=0,$AH145=FALSE,$AJ145=TRUE),ROUND(MIN($HX145,SUM(SUM($J145,$L145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA145,SUM(SUM($J145,$L145)*(FctrChngDts!$B$13)*$AI145)*$IA145)),0),IF(AND($J145>0,$L145>0,$N145=0,$AH145=TRUE,$AJ145=TRUE),ROUND(MIN($HX145,SUM(SUM(SUM(SUM($J145,$L145)*FctrChngDts!$C$12*$IA145),SUM(SUM($J145,$L145)*SUM(FctrChngDts!$B$13*$AI145)*$IA145)))),0))))))))))","v":0},{"$f":"IF($J145=0,0,IF(AND($J145>0,$L145=0,$N145=0,$AH145=FALSE,$AJ145=FALSE),ROUND(MIN(SUM($HX145-$BZ145),SUM($AU145*3)),0),IF(AND($J145>0,$L145=0,$N145=0,$AH145=TRUE,$AJ145=FALSE),ROUND(MIN(SUM($HX145-$BZ145),SUM(SUM($J145,$L145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA145)*3),0),IF(AND($J145>0,$L145>0,$N145=0,$AH145=FALSE,$AJ145=FALSE),ROUND(MIN(SUM($HX145-$BZ145),SUM(SUM($J145,$L145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA145)*3),0),IF(AND($J145>0,$L145>0,$N145=0,$AH145=TRUE,$AJ145=FALSE),ROUND(MIN(SUM($HX145-$BZ145),SUM(SUM($J145,$L145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA145)*3),0),IF(AND($J145>0,$L145=0,$N145=0,$AH145=FALSE,$AJ145=TRUE),ROUND(MIN(SUM($HX145-$BZ145),SUM($AU145*3)),0),IF(AND($J145>0,$L145=0,$N145=0,$AH145=TRUE,$AJ145=TRUE),ROUND(MIN(SUM($HX145-$BZ145),SUM(SUM($J145,$L145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA145)*3),0),IF(AND($J145>0,$L145>0,$N145=0,$AH145=FALSE,$AJ145=TRUE),ROUND(MIN(SUM($HX145-$BZ145),SUM(SUM($J145,$L145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA145)*3),0),IF(AND($J145>0,$L145>0,$N145=0,$AH145=TRUE,$AJ145=TRUE),ROUND(MIN(SUM($HX145-$BZ145),SUM(SUM($J145,$L145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA145)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K145=0,0,IF(AND($I145>0,$K145>0,$M145=0,$AH145=FALSE),SUM($AR145-$BW145),IF(AND($I145=0,$K145>0,$M145>0,$AH145=FALSE),SUM($AR145/$P145*$K145),IF(AND($I145=0,$K145>0,$M145=0,$AH145=FALSE),$AR145,IF($K145=0,0,IF(AND($I145>0,$K145>0,$M145=0,$AH145=TRUE),ROUND(MIN($HV145,SUM(SUM($I145,$K145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB145,SUM(SUM($I145,$K145)*(FctrChngDts!$B$13)*$AI145)*$IB145)),0),IF(AND($I145=0,$K145>0,$M145>0,$AH145=TRUE),ROUND(MIN($HV145,SUM(SUM($I145,$K145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB145,SUM(SUM($I145,$K145)*(FctrChngDts!$B$13)*$AI145)*$IB145)),0),IF(AND($I145=0,$K145>0,$M145=0,$AH145=TRUE),$AX145)))))))),0)","v":0},{"$f":"ROUND(IF($K145=0,0,IF(AND($I145>0,$K145>0,$M145=0,$AH145=FALSE),SUM($AS145-$BX145),IF(AND($I145=0,$K145>0,$M145>0,$AH145=FALSE),SUM($AS145/$P145*$K145),IF(AND($I145=0,$K145>0,$M145=0,$AH145=FALSE),$AS145,IF($K145=0,0,IF(AND($I145>0,$K145>0,$M145=0,$AH145=TRUE),ROUND(MIN(SUM($HV145-$BW145),SUM(SUM($I145,$K145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB145)*3),0),IF(AND($I145=0,$K145>0,$M145>0,$AH145=TRUE),ROUND(MIN(SUM($HV145-$BW145),SUM(SUM($I145,$K145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB145)*3),0),IF(AND($I145=0,$K145>0,$M145=0,$AH145=TRUE),$AY145)))))))),0)","v":0},0,{"$f":"IF($L145=0,0,IF(AND($J145>0,$L145>0,$N145=0,$AH145=FALSE,$AJ145=FALSE),ROUND(MIN($HY145,SUM(SUM($J145,$L145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB145,SUM(SUM($J145,$L145)*(FctrChngDts!$B$13)*$AI145)*$IB145)),0),IF(AND($J145>0,$L145>0,$N145=0,$AH145=TRUE,$AJ145=FALSE),ROUND(MIN($HY145,SUM(SUM(SUM(SUM($J145,$L145)*FctrChngDts!$C$11*$IB145),SUM(SUM($J145,$L145)*SUM(FctrChngDts!$B$13*$AI145)*$IB145)))),0),IF(AND($J145=0,$L145>0,$N145=0,$AH145=FALSE,$AJ145=FALSE),ROUND(MIN($HY145,SUM($L145*FctrChngDts!$C$11)),0),IF(AND($J145=0,$L145>0,$N145=0,$AH145=TRUE,$AJ145=FALSE),ROUND(MIN($HY145,SUM(SUM(SUM(SUM($J145,$L145)*FctrChngDts!$C$11*$IB145),SUM(SUM($J145,$L145)*SUM(FctrChngDts!$B$13*$AI145)*$IB145)))),0),IF(AND($J145>0,$L145>0,$N145=0,$AH145=FALSE,$AJ145=TRUE),ROUND(MIN($HY145,SUM(SUM($J145,$L145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB145,SUM(SUM($J145,$L145)*(FctrChngDts!$B$13)*$AI145)*$IB145)),0),IF(AND($J145>0,$L145>0,$N145=0,$AH145=TRUE,$AJ145=TRUE),ROUND(MIN($HY145,SUM(SUM(SUM(SUM($J145,$L145)*FctrChngDts!$C$12*$IB145),SUM(SUM($J145,$L145)*SUM(FctrChngDts!$B$13*$AI145)*$IB145)))),0),IF(AND($J145=0,$L145>0,$N145=0,$AH145=FALSE,$AJ145=TRUE),ROUND(MIN($HY145,SUM($L145*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J145=0,$L145>0,$N145=0,$AH145=TRUE,$AJ145=TRUE),ROUND(MIN($HY145,SUM(SUM(SUM(SUM($J145,$L145)*FctrChngDts!$C$12*$IB145),SUM(SUM($J145,$L145)*SUM(FctrChngDts!$B$13*$AI145)*$IB145)))),0))))))))))","v":0},{"$f":"IF($L145=0,0,IF(AND($J145>0,$L145>0,$N145=0,$AH145=FALSE,$AJ145=FALSE),ROUND(MIN(SUM($HY145-$CF145),SUM(SUM($J145,$L145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB145)*3),0),IF(AND($J145>0,$L145>0,$N145=0,$AH145=TRUE,$AJ145=FALSE),ROUND(MIN(SUM($HY145-$CF145),SUM(SUM($J145,$L145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB145)*3),0),IF(AND($J145=0,$L145>0,$N145=0,$AH145=FALSE,$AJ145=FALSE),ROUND(MIN(SUM($HY145-$CF145),SUM($AU145*3)),0),IF(AND($J145=0,$L145>0,$N145=0,$AH145=TRUE,$AJ145=FALSE),ROUND(MIN(SUM($HY145-$CF145),SUM(SUM($J145,$L145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB145)*3),0),IF(AND($J145>0,$L145>0,$N145=0,$AH145=FALSE,$AJ145=TRUE),ROUND(MIN(SUM($HY145-$CF145),SUM(SUM($J145,$L145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB145)*3),0),IF(AND($J145>0,$L145>0,$N145=0,$AH145=TRUE,$AJ145=TRUE),ROUND(MIN(SUM($HY145-$CF145),SUM(SUM($J145,$L145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB145)*3),0),IF(AND($J145=0,$L145>0,$N145=0,$AH145=FALSE,$AJ145=TRUE),ROUND(MIN(SUM($HY145-$CF145),SUM($AU145*3)),0),IF(AND($J145=0,$L145>0,$N145=0,$AH145=TRUE,$AJ145=TRUE),ROUND(MIN(SUM($HY145-$CF145),SUM(SUM($J145,$L145)*IF($AJ145=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB145)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S145>0,Account!$AG$2=TRUE,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH145=FALSE),SUM(Usage!$BW145:$CB145)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V145>0,Account!$AG$2=TRUE,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH145=FALSE),SUM(Usage!$CC145:$CH145)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y145>0,Account!$AG$2=TRUE,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH145=FALSE),SUM(Usage!$CI145:$CN145)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH145=TRUE,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S145),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S145)),2)","v":0},{"$f":"ROUND(IF(OR($AH145=TRUE,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V145),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V145)),2)","v":0},{"$f":"IF(OR($AH145=TRUE,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y145),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y145))","v":0},{"$f":"ROUND(IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW145),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW145)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX145),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX145)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY145),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY145)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ145),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ145)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA145),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA145)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB145),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB145)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S145),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC145),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC145)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD145),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD145)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE145),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE145)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF145),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF145)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG145),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG145)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH145),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH145)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V145),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI145),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI145))","v":0},{"$f":"IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ145),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ145))","v":0},{"$f":"IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK145),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK145))","v":0},{"$f":"IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL145),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL145))","v":0},{"$f":"IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM145),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM145))","v":0},{"$f":"IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN145),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN145))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y145)","v":0},0,0,0,0,{"$f":"IF($DW145>IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV145*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV145*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW145-IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV145*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV145*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV145<$DW145,SUM($DW145-$DV145),0))","v":0},{"$f":"IF(OR(AND($D145<=FctrChngDts!$B$14,Usage!$E145>FctrChngDts!$B$14),AND(Usage!$D145<=FctrChngDts!$C$14,Usage!$E145>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW145),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX145),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY145),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ145),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA145),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB145),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC145),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD145),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE145),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF145),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG145),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH145),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI145)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ145)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK145)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL145)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM145)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN145)","v":0},0,{"$f":"IF(AND($S145>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E145<>\"D-CARE\",Tenant!$F145=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET145=TRUE,$S145>0,$V145=0),SUM(SUM($BW145:$CB145)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET145=TRUE,$S145>0,$V145>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW145:$CB145)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET145=TRUE,$S145>0,$V145>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW145:$CB145)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S145>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S145>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S145>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV145=TRUE,$S145>0,$V145=0),SUM(SUM($BW145:$CB145)*'CRS1'!$P$2),IF(AND($EV145=TRUE,$S145>0,$V145>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW145:$CB145)*'CRS1'!$P$2),IF(AND($EV145=TRUE,$S145>0,$V145>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW145:$CB145)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S145>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX145=TRUE,$S145>0,$V145=0),SUM(SUM($BW145:$CB145)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX145=TRUE,$S145>0,$V145>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW145:$CB145)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX145=TRUE,$S145>0,$V145>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW145:$CB145)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S145>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ145=TRUE,$S145>0),SUM(SUM($BW145:$CB145)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V145>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E145<>\"D-CARE\",Tenant!$F145=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB145=TRUE,$S145>0,$V145>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC145:$CH145)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB145=TRUE,$S145>0,$V145>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC145:$CH145)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB145=TRUE,$V145>0,$Y145>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC145:$CH145)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB145=TRUE,$V145>0,$Y145>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC145:$CH145)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB145=TRUE,$S145=0,$V145>0,$Y145=0),SUM(SUM($CC145:$CH145)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V145>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V145>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V145>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD145=TRUE,$S145>0,$V145>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC145:$CH145)*'CRS2'!$P$2),IF(AND($FD145=TRUE,$S145>0,$V145>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC145:$CH145)*'CRS2'!$P$2),IF(AND($FD145=TRUE,$V145>0,$Y145>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC145:$CH145)*'CRS2'!$P$2),IF(AND($FD145=TRUE,$V145>0,$Y145>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC145:$CH145)*'CRS2'!$P$2),IF(AND($FD145=TRUE,$S145=0,$V145>0,$Y145=0),SUM(SUM($CC145:$CH145)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V145>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF145=TRUE,$S145>0,$V145>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC145:$CH145)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF145=TRUE,$S145>0,$V145>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC145:$CH145)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF145=TRUE,$V145>0,$Y145>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC145:$CH145)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF145=TRUE,$V145>0,$Y145>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC145:$CH145)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF145=TRUE,$S145=0,$V145>0,$Y145=0),SUM(SUM($CC145:$CH145)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V145>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH145=TRUE,$V145>0),SUM(SUM($CC145:$CH145)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y145>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E145<>\"D-CARE\",Tenant!$F145=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ145=TRUE,$V145=0,$Y145>0),SUM(SUM($CI145:$CN145)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ145=TRUE,$V145>0,$Y145>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI145:$CN145)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ145=TRUE,$V145>0,$Y145>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI145:$CN145)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y145>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y145>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y145>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL145=TRUE,$V145=0,$Y145>0),SUM(SUM($CI145:$CN145)*'CRS3'!$P$2),IF(AND($FL145=TRUE,$V145>0,$Y145>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI145:$CN145)*'CRS3'!$P$2),IF(AND($FL145=TRUE,$V145>0,$Y145>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI145:$CN145)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y145>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN145=TRUE,$V145=0,$Y145>0),SUM(SUM($CI145:$CN145)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN145=TRUE,$V145>0,$Y145>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI145:$CN145)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN145=TRUE,$V145>0,$Y145>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI145:$CN145)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y145>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP145=TRUE,$Y145>0),SUM(SUM($CI145:$CN145)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR145:$FT145))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO145:$CQ145,$FR145:$FT145))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA145:$EF145)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG145:$EL145)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM145:$ER145)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV145,$CO145:$CQ145,$EA145:$ER145)/$P145)*$S145*FctrChngDts!$B$15),SUM(SUM(SUM($DV145,$CO145:$CQ145,$FR145:$FT145)/$P145)*$S145*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV145,$CO145:$CQ145,$EA145:$ER145)/$P145)*$V145*FctrChngDts!$B$15),SUM(SUM(SUM($DV145,$CO145:$CQ145,$FR145:$FT145)/$P145)*$V145*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV145,$CO145:$CQ145,$EA145:$ER145)/$P145)*$Y145*FctrChngDts!$B$15),SUM(SUM(SUM($DV145,$CO145:$CQ145,$FR145:$FT145)/$P145)*$Y145*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA145*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI145*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ145*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ145,$FU145,$GF145,$GZ145:$HE145),IF(Account!$Q$2=TRUE,SUM($DZ145,$FV145,$GF145,$GZ145:$HE145),SUM($DZ145,$ES145,$FU145:$FV145,$GF145,$GZ145:$HE145)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E145),Usage!$P145,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D145,FctrChngDts!$C$17<=Usage!$E145),SUM(FctrChngDts!$C$17-Usage!$D145),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E145),Usage!$P145,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D145,FctrChngDts!$C$19<=Usage!$E145),SUM(FctrChngDts!$C$19-Usage!$D145),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK145*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK145*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL145*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL145*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D145))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A145,Tenant!$A:$J,8,FALSE)=TRUE,$GG145<0),0,SUM(SUM(SUM($GG145/$P145*$GP145)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A145,Tenant!$A:$J,8,FALSE)=TRUE,$GG145<0),0,SUM(SUM(SUM($GG145/$P145*$GQ145)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D145))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A145,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV145*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A145,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW145*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU145:$DA145,$EU145,$EA145:$EF145,$FA145)-SUM(SUM($BW145:$CB145)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD145:$DJ145,$FC145,$EG145:$EL145,$FI145)-SUM(SUM($CC145:$CH145)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM145:$DS145,$FK145,$EM145:$ER145,$FQ145)-SUM(SUM($CI145:$CN145)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO145,$CU145:$DA145,$EU145,$EW145,$EY145,$EA145:$EF145,$FA145,$CP145,$DD145:$DJ145,$FC145,$FE145,$FG145,$EG145:$EL145,$FI145)/$P145*$S145)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO145,$CU145:$DA145,$EU145,$EW145,$EY145,$EA145:$EF145,$FA145,$CP145,$DD145:$DJ145,$FC145,$FE145,$FG145,$EG145:$EL145,$FI145)/$P145*$V145)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ145,$DM145:$DS145,$FK145,$FM145,$FO145,$EM145:$ER145,$FQ145)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D145,BslnAllctnCrrnt!$A$1<=$E145),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK145=\"FSP1\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$Q145,BslnAllctnCrrnt!$A$1<$R145),SUM(BslnAllctnCrrnt!$A$1-$Q145),IF(AND($AK145=\"FSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$Q145,BslnAllctnCrrnt!$A$1<$R145),SUM(BslnAllctnCrrnt!$A$1-$Q145),IF(AND($AK145=\"FSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),$I145,IF(AND($AK145=\"SSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$Q145,BslnAllctnCrrnt!$A$1<$R145),SUM(BslnAllctnCrrnt!$A$1-$Q145),IF(AND($AK145=\"SSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),$I145,0)))))","v":0},{"$f":"IF(AND($AK145=\"FSP1\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$Q145,BslnAllctnCrrnt!$A$1<$R145),SUM($I145-$HG145),IF(AND($AK145=\"FSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$Q145,BslnAllctnCrrnt!$A$1<$R145),SUM($I145-$HG145),IF(AND($AK145=\"FSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM($I145-$HG145),IF(AND($AK145=\"SSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$Q145,BslnAllctnCrrnt!$A$1<$R145),SUM($I145-$HG145),IF(AND($AK145=\"SSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM($I145-$HG145),0)))))","v":0},{"$f":"IF(AND($AK145=\"SSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$Q145,BslnAllctnCrrnt!$A$1<$R145),0,IF(AND(FctrChngDts!$A$2>=$D145,FctrChngDts!$B$2<$E145),IF(AND($AK145=\"SSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM(BslnAllctnCrrnt!$A$1-$T145),0),IF(AND($AK145=\"FSP2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM(BslnAllctnCrrnt!$A$1-$T145),IF(AND($AK145=\"FSP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM(BslnAllctnCrrnt!$A$1-$T145),IF(AND($AK145=\"FSP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$W145,BslnAllctnCrrnt!$A$1<$X145),$K145,IF(AND($AK145=\"FSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$Q145,BslnAllctnCrrnt!$A$1<$R145),0,IF(AND($AK145=\"FSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM(BslnAllctnCrrnt!$A$1-$T145),IF(AND($AK145=\"SSP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM(BslnAllctnCrrnt!$A$1-$T145),IF(AND($AK145=\"SSP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$W145,BslnAllctnCrrnt!$A$1<$X145),$K145,0)))))))))","v":0},{"$f":"IF(AND($AK145=\"SSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$Q145,BslnAllctnCrrnt!$A$1<$R145),SUM($K145-$HI145),IF(AND($AK145=\"SSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM($K145-$HI145),IF(AND($AK145=\"FSP2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM($K145-$HI145),IF(AND($AK145=\"FSP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM($K145-$HI145),IF(AND($AK145=\"FSP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$W145,BslnAllctnCrrnt!$A$1<$X145),SUM($K145-$HI145),IF(AND($AK145=\"FSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$Q145,BslnAllctnCrrnt!$A$1<$R145),SUM($K145-$HI145),IF(AND($AK145=\"FSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM($K145-$HI145),IF(AND($AK145=\"SSP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM($K145-$HI145),IF(AND($AK145=\"SSP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$W145,BslnAllctnCrrnt!$A$1<$X145),SUM($K145-$HI145),0)))))))))","v":0},{"$f":"IF(AND($AK145=\"FSP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),0,IF(AND($AK145=\"FSP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$W145,BslnAllctnCrrnt!$A$1<$X145),SUM(BslnAllctnCrrnt!$A$1-$W145),IF(AND($AK145=\"FSP3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$W145,BslnAllctnCrrnt!$A$1<$X145),SUM(BslnAllctnCrrnt!$A$1-$W145),0)))","v":0},{"$f":"IF(AND($AK145=\"FSP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM($M145-$HK145),IF(AND($AK145=\"FSP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$W145,BslnAllctnCrrnt!$A$1<$X145),SUM($M145-$HK145),IF(AND($AK145=\"FSP3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$W145,BslnAllctnCrrnt!$A$1<$X145),SUM($M145-$HK145),0)))","v":0},{"$f":"IF(AND($AK145=\"FWP1\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$Q145,BslnAllctnCrrnt!$A$1<$R145),SUM(BslnAllctnCrrnt!$A$1-$Q145),IF(AND($AK145=\"FWP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$Q145,BslnAllctnCrrnt!$A$1<$R145),SUM(BslnAllctnCrrnt!$A$1-$Q145),IF(AND($AK145=\"FWP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),$J145,IF(AND(FctrChngDts!$A$2>=$D145,FctrChngDts!$B$2<$E145),IF(AND($AK145=\"SSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$Q145,BslnAllctnCrrnt!$A$1<$R145),SUM(BslnAllctnCrrnt!$A$1-$Q145),0),IF(AND($AK145=\"SSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),$J145,0)))))","v":0},{"$f":"IF(AND($AK145=\"FWP1\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$Q145,BslnAllctnCrrnt!$A$1<$R145),SUM($J145-$HM145),IF(AND($AK145=\"FWP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$Q145,BslnAllctnCrrnt!$A$1<$R145),SUM($J145-$HM145),IF(AND($AK145=\"FWP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM($J145-$HM145),IF(AND($AK145=\"SSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$Q145,BslnAllctnCrrnt!$A$1<$R145),SUM($J145-$HM145),IF(AND($AK145=\"SSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM($J145-$HM145),0)))))","v":0},{"$f":"IF(AND($AK145=\"FWP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$Q145,BslnAllctnCrrnt!$A$1<$R145),0,IF(AND($AK145=\"FWP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM(BslnAllctnCrrnt!$A$1-$T145),IF(AND($AK145=\"FWP2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM(BslnAllctnCrrnt!$A$1-$T145),IF(AND($AK145=\"FWP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM(BslnAllctnCrrnt!$A$1-$T145),IF(AND($AK145=\"FWP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$W145,BslnAllctnCrrnt!$A$1<$X145),$L145,IF(AND($AK145=\"SSP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM(BslnAllctnCrrnt!$A$1-$T145),IF(AND($AK145=\"SSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$Q145,BslnAllctnCrrnt!$A$1<$R145),0,IF(AND($AK145=\"SSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM(BslnAllctnCrrnt!$A$1-$T145),0))))))))","v":0},{"$f":"IF(AND($AK145=\"FWP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$Q145,BslnAllctnCrrnt!$A$1<$R145),SUM($L145-$HO145),IF(AND($AK145=\"FWP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM($L145-$HO145),IF(AND($AK145=\"FWP2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM($L145-$HO145),IF(AND($AK145=\"FWP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM($L145-$HO145),IF(AND($AK145=\"FWP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$W145,BslnAllctnCrrnt!$A$1<$X145),SUM($L145-$HO145),IF(AND($AK145=\"SSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$Q145,BslnAllctnCrrnt!$A$1<$R145),SUM($L145-$HO145),IF(AND($AK145=\"SSP1P2\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM($L145-$HO145),0)))))))","v":0},{"$f":"IF(AND($AK145=\"FWP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),0,IF(AND($AK145=\"FWP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$W145,BslnAllctnCrrnt!$A$1<$X145),SUM(BslnAllctnCrrnt!$A$1-$W145),IF(AND($AK145=\"FWP3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$W145,BslnAllctnCrrnt!$A$1<$X145),SUM(BslnAllctnCrrnt!$A$1-$W145),IF(AND($AK145=\"SSP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),0,IF(AND($AK145=\"SSP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$W145,BslnAllctnCrrnt!$A$1<$X145),SUM(BslnAllctnCrrnt!$A$1-$W145),0)))))","v":0},{"$f":"IF(AND($AK145=\"FWP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM($N145-$HQ145),IF(AND($AK145=\"FWP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$W145,BslnAllctnCrrnt!$A$1<$X145),SUM($N145-$HQ145),IF(AND($AK145=\"FWP3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$W145,BslnAllctnCrrnt!$A$1<$X145),SUM($N145-$HQ145),IF(AND($AK145=\"SSP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$T145,BslnAllctnCrrnt!$A$1<$U145),SUM($N145-$HQ145),IF(AND($AK145=\"SSP2P3\",$HF145=TRUE,BslnAllctnCrrnt!$A$1>=$W145,BslnAllctnCrrnt!$A$1<$X145),SUM($N145-$HQ145),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[145,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G146),0,IF($F146<=$G146,SUM($G146-$F146),IF($F146>$G146,SUM((Account!$L$2-Usage!$F146)+Usage!$G146+1))))","v":0},{"$f":"IF($Q146=0,0,IF($R146=0,0,IF(AND($Q146<FctrChngDts!$A$2,$R146>=FctrChngDts!$A$2),SUM($R146-FctrChngDts!$A$2+1),IF(AND($Q146>=FctrChngDts!$A$2,$R146>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q146),IF(AND($Q146>=FctrChngDts!$A$2,$R146<FctrChngDts!$B$2),SUM($R146-$Q146+1),0)))))","v":0},{"$f":"IF($Q146=0,0,IF($R146=0,0,IF(AND($Q146<FctrChngDts!$A$2,$R146>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q146),IF(AND($Q146<FctrChngDts!$A$2,$R146<FctrChngDts!$A$2),SUM($R146-$Q146+1),IF(AND($Q146>FctrChngDts!$A$2,$R146>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R146+1),0)))))","v":0},{"$f":"IF($T146=0,0,IF($U146=0,0,IF(AND($T146<FctrChngDts!$A$2,$U146>=FctrChngDts!$A$2),SUM($U146-FctrChngDts!$A$2+1),IF(AND($T146>=FctrChngDts!$A$2,$U146<FctrChngDts!$B$2),SUM($U146-$T146+1),IF(AND($T146>=FctrChngDts!$A$2,$U146>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T146)<0),0,IF(AND($T146>=FctrChngDts!$A$2,$U146>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T146),0))))))","v":0},{"$f":"IF($T146=0,0,IF($U146=0,0,IF(AND($T146<FctrChngDts!$A$2,$U146>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T146),IF(AND($T146>=FctrChngDts!$B$2,$U146>=FctrChngDts!$B$2),SUM($U146-$T146+1),IF(AND($T146<FctrChngDts!$A$2,$U146<FctrChngDts!$A$2),SUM($U146-$T146+1),IF(AND($T146>=FctrChngDts!$A$2,$U146>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U146+1),0))))))","v":0},{"$f":"IF($W146=0,0,IF($X146=0,0,IF(AND($W146>=FctrChngDts!$A$2,$X146>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W146)<0),0,IF(AND($W146>=FctrChngDts!$A$2,$X146>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W146),IF(AND($W146>=FctrChngDts!$A$2,$X146<FctrChngDts!$B$2),SUM($X146-$W146+1),IF(AND($W146<FctrChngDts!$A$2,$X146>=FctrChngDts!$A$2),SUM($X146-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W146=0,0,IF($X146=0,0,IF(AND($W146<FctrChngDts!$A$2,$X146<FctrChngDts!$A$2),SUM($X146-$W146+1),IF(AND($W146>=FctrChngDts!$A$2,$X146>=FctrChngDts!$B$2,SUM($X146-FctrChngDts!$B$2+1)<=$Y146),SUM($X146-FctrChngDts!$B$2+1),IF(AND($W146>=FctrChngDts!$A$2,$X146>=FctrChngDts!$B$2),SUM($X146-$W146+1),IF(AND($W146<FctrChngDts!$A$2,$X146>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W146),0))))))","v":0},{"$f":"IF(AND($D146>=FctrChngDts!$C$2,$E146<FctrChngDts!$E$2),\"1\",IF(AND($D146>=FctrChngDts!$E$2,$E146<FctrChngDts!$G$2),\"2\",IF(AND($D146>=FctrChngDts!$G$2,$E146<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D146>=FctrChngDts!$D$2,,IF(AND($D146>=FctrChngDts!$C$2,$D146<=FctrChngDts!$D$2),$D146,IF(AND($D146>=FctrChngDts!$C$2,$D146>=FctrChngDts!$D$2,$E146>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D146>FctrChngDts!$D$2,,IF($D146=FctrChngDts!$D$2,$D146,IF(AND($D146>=FctrChngDts!$C$2,$E146<FctrChngDts!$D$2),$E146,IF(AND($D146>=FctrChngDts!$C$2,$E146>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D146>=FctrChngDts!$D$2,$E146>=FctrChngDts!$D$2,$E146>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E146<FctrChngDts!$D$2,$E146<=FctrChngDts!$D$2),$E146,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D146<FctrChngDts!$E$2,$E146<FctrChngDts!$E$2),,IF($D146>FctrChngDts!$F$2,,IF(AND($D146>=FctrChngDts!$E$2,$D146<=FctrChngDts!$F$2),$D146,IF(AND($D146>=FctrChngDts!$E$2,$D146>=FctrChngDts!$F$2,$E146>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D146>FctrChngDts!$F$2,,IF($E146=FctrChngDts!$F$2,$E146,IF(AND($D146<FctrChngDts!$E$2,$E146<=FctrChngDts!$F$2),$E146,IF(AND($D146>=FctrChngDts!$E$2,$E146<FctrChngDts!$F$2),$E146,IF(AND($D146>=FctrChngDts!$E$2,$E146>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D146>=FctrChngDts!$F$2,$E146>=FctrChngDts!$F$2,$E146>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D146<FctrChngDts!$G$2,$E146<FctrChngDts!$G$2),,IF($D146>FctrChngDts!$H$2,,IF(AND($D146>=FctrChngDts!$G$2,$D146<=FctrChngDts!$H$2),$D146,IF(AND($D146>=FctrChngDts!$G$2,$D146>=FctrChngDts!$H$2,$E146>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D146>FctrChngDts!$H$2,,IF($E146=FctrChngDts!$H$2,$E146,IF(AND($D146<FctrChngDts!$G$2,$E146<=FctrChngDts!$H$2),$E146,IF(AND($D146>=FctrChngDts!$G$2,$E146<FctrChngDts!$H$2),$E146,IF(AND($D146>=FctrChngDts!$G$2,$E146>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D146>=FctrChngDts!$H$2,$E146>=FctrChngDts!$H$2,$E146>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A146,Tenant!$A146:$J445,6,FALSE)","v":0},{"$f":"VLOOKUP($A146,Tenant!$A146:$J445,7,FALSE)","v":0},{"$f":"VLOOKUP($A146,Tenant!$A146:$J445,10,FALSE)","v":0},0,{"$f":"IF(AND($AK146=\"FSP2\",$AJ146=FALSE,$HF146=FALSE),SUM($K146*FctrChngDts!$C$9),IF(AND($AK146=\"FSP2\",$AJ146=TRUE,$HF146=FALSE),SUM($K146*FctrChngDts!$C$10),IF(AND($AK146=\"FSP2P3\",$AJ146=FALSE,$HF146=FALSE),SUM(SUM($K146,$M146)*FctrChngDts!$C$9),IF(AND($AK146=\"FSP2P3\",$AJ146=TRUE,$HF146=FALSE),SUM(SUM($K146,$M146)*FctrChngDts!$C$10),IF(AND($AK146=\"FSP3\",$AJ146=FALSE,$HF146=FALSE),SUM($M146*FctrChngDts!$C$9),IF(AND($AK146=\"FSP3\",$AJ146=TRUE,$HF146=FALSE),SUM($M146*FctrChngDts!$C$10),IF(AND($AK146=\"FSP1\",$AJ146=FALSE,$HF146=FALSE),SUM($I146*FctrChngDts!$C$9),IF(AND($AK146=\"FSP1\",$AJ146=TRUE,$HF146=FALSE),SUM($I146*FctrChngDts!$C$10),IF(AND($AK146=\"FSP1P2\",$AJ146=FALSE,$HF146=FALSE),SUM(SUM($I146,$K146)*FctrChngDts!$C$9),IF(AND($AK146=\"FSP1P2\",$AJ146=TRUE,$HF146=FALSE),SUM(SUM($I146,$K146)*FctrChngDts!$C$10),IF(AND($Z146=\"Summer\",$AK146=\"SSP2P3\",$AJ146=FALSE,$HF146=FALSE),SUM(SUM(SUM(SUM($K146,$M146)*FctrChngDts!$C$9),SUM(SUM($L146,$N146)*FctrChngDts!$C$11))*$AF146),IF(AND($Z146=\"Summer\",$AK146=\"SSP2P3\",$AJ146=TRUE,$HF146=FALSE),SUM(SUM(SUM(SUM($K146,$M146)*FctrChngDts!$C$10),SUM(SUM($L146,$N146)*FctrChngDts!$C$12))*$AF146),IF(AND($Z146=\"Winter\",$AK146=\"SSP2P3\",$AJ146=FALSE,$HF146=FALSE),SUM(SUM(SUM(SUM($K146,$M146)*FctrChngDts!$C$9),SUM(SUM($L146,$N146)*FctrChngDts!$C$11))-$AO146),IF(AND($Z146=\"Winter\",$AK146=\"SSP2P3\",$AJ146=TRUE,$HF146=FALSE),SUM(SUM(SUM(SUM($K146,$M146)*FctrChngDts!$C$10),SUM(SUM($L146,$N146)*FctrChngDts!$C$12))-$AO146),IF(AND($Z146=\"Summer\",$AK146=\"SSP1P2\",$AJ146=FALSE,$HF146=FALSE),SUM(SUM(SUM(SUM($I146,$K146)*FctrChngDts!$C$9),SUM(SUM($J146,$L146)*FctrChngDts!$C$11))*$AF146),IF(AND($Z146=\"Summer\",$AK146=\"SSP1P2\",$AJ146=TRUE,$HF146=FALSE),SUM(SUM(SUM(SUM($I146,$K146)*FctrChngDts!$C$10),SUM(SUM($J146,$L146)*FctrChngDts!$C$12))*$AF146),IF(AND($Z146=\"Winter\",$AK146=\"SSP1P2\",$AJ146=FALSE,$HF146=FALSE),SUM(SUM(SUM(SUM($I146,$K146)*FctrChngDts!$C$9),SUM(SUM($J146,$L146)*FctrChngDts!$C$11))-$AO146),IF(AND($Z146=\"Winter\",$AK146=\"SSP1P2\",$AJ146=TRUE,$HF146=FALSE),SUM(SUM(SUM(SUM($I146,$K146)*FctrChngDts!$C$10),SUM(SUM($J146,$L146)*FctrChngDts!$C$12))-$AO146),IF(AND($AK146=\"FSP2\",$AJ146=FALSE,$HF146=TRUE),SUM(SUM($HI146*FctrChngDts!$B$9),SUM($HJ146*FctrChngDts!$C$9)),IF(AND($AK146=\"FSP2\",$AJ146=TRUE,$HF146=TRUE),SUM(SUM($HI146*FctrChngDts!$B$10),SUM($HJ146*FctrChngDts!$C$10)),IF(AND($AK146=\"FSP2P3\",$AJ146=FALSE,$HF146=TRUE),SUM(SUM(SUM($HI146,$HK146)*FctrChngDts!$B$9),SUM(SUM($HJ146,$HL146)*FctrChngDts!$C$9)),IF(AND($AK146=\"FSP2P3\",$AJ146=TRUE,$HF146=TRUE),SUM(SUM(SUM($HI146,$HK146)*FctrChngDts!$B$10),SUM(SUM($HJ146,$HL146)*FctrChngDts!$C$10)),IF(AND($AK146=\"FSP3\",$AJ146=FALSE,$HF146=TRUE),SUM(SUM($HK146*FctrChngDts!$B$9),SUM($HL146*FctrChngDts!$C$9)),IF(AND($AK146=\"FSP3\",$AJ146=TRUE,$HF146=TRUE),SUM(SUM($HK146*FctrChngDts!$B$10),SUM($HL146*FctrChngDts!$C$10)),IF(AND($AK146=\"FSP1\",$AJ146=FALSE,$HF146=TRUE),SUM(SUM($HG146*FctrChngDts!$B$9),SUM($HH146*FctrChngDts!$C$9)),IF(AND($AK146=\"FSP1\",$AJ146=TRUE,$HF146=TRUE),SUM(SUM($HG146*FctrChngDts!$B$10),SUM($HH146*FctrChngDts!$C$10)),IF(AND($AK146=\"FSP1P2\",$AJ146=FALSE,$HF146=TRUE),SUM(SUM(SUM($HG146,$HI146)*FctrChngDts!$B$9),SUM(SUM($HH146,$HJ146)*FctrChngDts!$C$9)),IF(AND($AK146=\"FSP1P2\",$AJ146=TRUE,$HF146=TRUE),SUM(SUM(SUM($HG146,$HI146)*FctrChngDts!$B$10),SUM(SUM($HG146,$HI146)*FctrChngDts!$C$10)),IF(AND($Z146=\"Summer\",$AK146=\"SSP2P3\",$AJ146=FALSE,$HF146=TRUE),SUM(SUM(SUM(SUM($HI146,$HK146)*FctrChngDts!$B$9),SUM(SUM($HJ146,$HL146)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO146,$HQ146)*FctrChngDts!$B$11),SUM(SUM($HP146,$HR146)*FctrChngDts!$C$11))*$AF146),IF(AND($Z146=\"Summer\",$AK146=\"SSP2P3\",$AJ146=TRUE,$HF146=TRUE),SUM(SUM(SUM(SUM($HI146,$HK146)*FctrChngDts!$B$10),SUM(SUM($HJ146,$HL146)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO146,$HQ146)*FctrChngDts!$B$12),SUM(SUM($HP146,$HR146)*FctrChngDts!$C$12))*$AF146),IF(AND($Z146=\"Winter\",$AK146=\"SSP2P3\",$AJ146=FALSE,$HF146=TRUE),SUM(SUM(SUM(SUM($HI146,$HK146)*FctrChngDts!$B$9),SUM(SUM($HJ146,$HL146)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO146,$HQ146)*FctrChngDts!$B$11),SUM(SUM($HP146,$HR146)*FctrChngDts!$C$11))-$AO146),IF(AND($Z146=\"Winter\",$AK146=\"SSP2P3\",$AJ146=TRUE,$HF146=TRUE),SUM(SUM(SUM(SUM($HI146,$HK146)*FctrChngDts!$B$10),SUM(SUM($HO146,$HQ146)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO146,$HQ146)*FctrChngDts!$B$12),SUM(SUM($HP146,$HR146)*FctrChngDts!$C$12))-$AO146),IF(AND($Z146=\"Summer\",$AK146=\"SSP1P2\",$AJ146=FALSE,$HF146=TRUE),SUM(SUM(SUM(SUM($HG146,$HI146)*FctrChngDts!$B$9),SUM(SUM($HH146,$HJ146)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM146,$HO146)*FctrChngDts!$B$11),SUM(SUM($HN146,$HP146)*FctrChngDts!$C$11))*$AF146),IF(AND($Z146=\"Summer\",$AK146=\"SSP1P2\",$AJ146=TRUE,$HF146=TRUE),SUM(SUM(SUM(SUM($HG146,$HI146)*FctrChngDts!$B$10),SUM(SUM($HH146,$HJ146)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM146,$HO146)*FctrChngDts!$B$12),SUM(SUM($HN146,$HP146)*FctrChngDts!$C$12))*$AF146),IF(AND($Z146=\"Winter\",$AK146=\"SSP1P2\",$AJ146=FALSE,$HF146=TRUE),SUM(SUM(SUM(SUM($HG146,$HI146)*FctrChngDts!$B$9),SUM(SUM($HH146,$HJ146)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM146,$HO146)*FctrChngDts!$B$11),SUM(SUM($HN146,$HP146)*FctrChngDts!$C$11))-$AO146),IF(AND($Z146=\"Winter\",$AK146=\"SSP1P2\",$AJ146=TRUE,$HF146=TRUE),SUM(SUM(SUM(SUM($HG146,$HI146)*FctrChngDts!$B$10),SUM(SUM($HH146,$HJ146)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM146,$HO146)*FctrChngDts!$B$12),SUM(SUM($HN146,$HP146)*FctrChngDts!$C$12))-$AO146),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK146=\"FWP1\",$AJ146=FALSE,$HF146=FALSE),SUM($J146*FctrChngDts!$C$11),IF(AND($AK146=\"FWP1\",$AJ146=TRUE,$HF146=FALSE),SUM($J146*FctrChngDts!$C$12),IF(AND($AK146=\"FWP1P2\",$AJ146=FALSE,$HF146=FALSE),SUM(SUM($J146,$L146)*FctrChngDts!$C$11),IF(AND($AK146=\"FWP1P2\",$AJ146=TRUE,$HF146=FALSE),SUM(SUM($J146,$L146)*FctrChngDts!$C$12),IF(AND($AK146=\"FWP2\",$AJ146=FALSE,$HF146=FALSE),SUM($L146*FctrChngDts!$C$11),IF(AND($AK146=\"FWP2\",$AJ146=TRUE,$HF146=FALSE),SUM($L146*FctrChngDts!$C$12),IF(AND($AK146=\"FWP2P3\",$AJ146=FALSE,$HF146=FALSE),SUM(SUM($L146,$N146)*FctrChngDts!$C$11),IF(AND($AK146=\"FWP2P3\",$AJ146=TRUE,$HF146=FALSE),SUM(SUM($L146,$N146)*FctrChngDts!$C$12),IF(AND($AK146=\"FWP3\",$AJ146=FALSE,$HF146=FALSE),SUM($N146*FctrChngDts!$C$11),IF(AND($AK146=\"FWP3\",$AJ146=TRUE,$HF146=FALSE),SUM($N146*FctrChngDts!$C$12),IF(AND($Z146=\"Winter\",$AK146=\"SSP1P2\",$AJ146=FALSE,$HF146=FALSE),SUM(SUM(SUM($I146,$K146)*FctrChngDts!$C$9),SUM(SUM($J146,$L146)*FctrChngDts!$C$11))*$AG146,IF(AND($Z146=\"Winter\",$AK146=\"SSP1P2\",$AJ146=TRUE,$HF146=FALSE),SUM(SUM(SUM($I146,$K146)*FctrChngDts!$B$10),SUM(SUM($J146,$L146)*FctrChngDts!$B$12))*$AG146,IF(AND($Z146=\"Summer\",$AK146=\"SSP1P2\",$AJ146=FALSE,$HF146=FALSE),SUM(SUM(SUM($I146,$K146)*FctrChngDts!$B$9),SUM(SUM($J146,$L146)*FctrChngDts!$B$11))-$AJ146,IF(AND($Z146=\"Summer\",$AK146=\"SSP1P2\",$AJ146=TRUE,$HF146=FALSE),SUM(SUM(SUM($I146,$K146)*FctrChngDts!$C$10),SUM(SUM($J146,$L146)*FctrChngDts!$C$12))-$AJ146,IF(AND($Z146=\"Winter\",$AK146=\"SSP2P3\",$AJ146=FALSE,$HF146=FALSE),SUM(SUM(SUM($K146,$M146)*FctrChngDts!$C$9),SUM(SUM($L146,$N146)*FctrChngDts!$C$11))*$AG146,IF(AND($Z146=\"Winter\",$AK146=\"SSP2P3\",$AJ146=TRUE,$HF146=FALSE),SUM(SUM(SUM($K146,$M146)*FctrChngDts!$C$10),SUM(SUM($L146,$N146)*FctrChngDts!$C$12))*$AG146,IF(AND($Z146=\"Summer\",$AK146=\"SSP2P3\",$AJ146=FALSE,$HF146=FALSE),SUM(SUM(SUM($K146,$M146)*FctrChngDts!$C$9),SUM(SUM($L146,$N146)*FctrChngDts!$C$11))-$AJ146,IF(AND($Z146=\"Summer\",$AK146=\"SSP2P3\",$AJ146=TRUE,$HF146=FALSE),SUM(SUM(SUM($K146,$M146)*FctrChngDts!$C$10),SUM(SUM($L146,$N146)*FctrChngDts!$C$12))-$AJ146,IF(AND($AK146=\"FWP1\",$AJ146=FALSE,$HF146=TRUE),SUM(SUM($HM146*FctrChngDts!$B$11),SUM($HN146*FctrChngDts!$C$11)),IF(AND($AK146=\"FWP1\",$AJ146=TRUE,$HF146=TRUE),SUM(SUM($HM146*FctrChngDts!$B$12),SUM($HN146*FctrChngDts!$C$12)),IF(AND($AK146=\"FWP1P2\",$AJ146=FALSE,$HF146=TRUE),SUM(SUM(SUM($HM146,$HO146)*FctrChngDts!$B$11),SUM(SUM($HN146,$HP146)*FctrChngDts!$C$11)),IF(AND($AK146=\"FWP1P2\",$AJ146=TRUE,$HF146=TRUE),SUM(SUM(SUM($HM146,$KP146)*FctrChngDts!$C$12),SUM(SUM($HN146,$HP146)*FctrChngDts!$C$12)),IF(AND($AK146=\"FWP2\",$AJ146=FALSE,$HF146=TRUE),SUM(SUM($HO146*FctrChngDts!$B$11),SUM($HO146*FctrChngDts!$C$11)),IF(AND($AK146=\"FWP2\",$AJ146=TRUE,$HF146=TRUE),SUM(SUM($HO146*FctrChngDts!$B$12),SUM($HO146*FctrChngDts!$C$12)),IF(AND($AK146=\"FWP2P3\",$AJ146=FALSE,$HF146=TRUE),SUM(SUM(SUM($HO146,$HQ146)*FctrChngDts!$C$11),SUM(SUM($HP146,$HR146)*FctrChngDts!$C$11)),IF(AND($AK146=\"FWP2P3\",$AJ146=TRUE,$HF146=TRUE),SUM(SUM(SUM($HO146,$HQ146)*FctrChngDts!$C$12),SUM(SUM($HP146,$HR146)*FctrChngDts!$C$12)),IF(AND($AK146=\"FWP3\",$AJ146=FALSE,$HF146=TRUE),SUM(SUM($HQ146*FctrChngDts!$B$11),SUM($HR146*FctrChngDts!$C$11)),IF(AND($AK146=\"FWP3\",$AJ146=TRUE,$HF146=TRUE),SUM(SUM($HQ146*FctrChngDts!$B$12),SUM($HR146*FctrChngDts!$C$12)),IF(AND($Z146=\"Winter\",$AK146=\"SSP1P2\",$AJ146=FALSE,$HF146=TRUE),SUM(SUM(SUM(SUM($HG146,$HI146)*FctrChngDts!$B$9),SUM(SUM($HH146,$HJ146)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM146,$HO146)*FctrChngDts!$B$11),SUM(SUM($HN146,$HP146)*FctrChngDts!$C$11))*$AG146),IF(AND($Z146=\"Winter\",$AK146=\"SSP1P2\",$AJ146=TRUE,$HF146=TRUE),SUM(SUM(SUM(SUM($HG146,$HI146)*FctrChngDts!$B$10), SUM(SUM($HH146,$HJ146)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM146,$HO146)*FctrChngDts!$B$12),SUM(SUM($HN146,$HP146)*FctrChngDts!$C$12))*$AG146),IF(AND($Z146=\"Summer\",$AK146=\"SSP1P2\",$AJ146=FALSE,$HF146=TRUE),SUM(SUM(SUM(SUM($HG146,$HI146)*FctrChngDts!$B$9),SUM(SUM($HH146,$HJ146)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM146,$HO146)*FctrChngDts!$B$11),SUM(SUM($HN146,$HP146)*FctrChngDts!$C$11))-$AJ146),IF(AND($Z146=\"Summer\",$AK146=\"SSP1P2\",$AJ146=TRUE,$HF146=TRUE),SUM(SUM(SUM(SUM($HG146,$HI146)*FctrChngDts!$B$10),SUM(SUM($HH146,$HJ146)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM146,$HO146)*FctrChngDts!$B$12),SUM(SUM($HN146,$HP146)*FctrChngDts!$C$12))-$AJ146),IF(AND($Z146=\"Winter\",$AK146=\"SSP2P3\",$AJ146=FALSE,$HF146=TRUE),SUM(SUM(SUM(SUM($HI146,$HK146)*FctrChngDts!$B$9),SUM(SUM($HJ146,$HL146)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO146,$HQ146)*FctrChngDts!$B$11),SUM(SUM($HP146,$HR146)*FctrChngDts!$C$11))*$AG146),IF(AND($Z146=\"Winter\",$AK146=\"SSP2P3\",$AJ146=TRUE,$HF146=TRUE),SUM(SUM(SUM(SUM($HI146,$HK146)*FctrChngDts!$B$10), SUM(SUM($HJ146,$HL146)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO146,$HQ146)*FctrChngDts!$B$12),SUM(SUM($HP146,$HR146)*FctrChngDts!$C$12))*$AG146),IF(AND($Z146=\"Summer\",$AK146=\"SSP2P3\",$AJ146=FALSE,$HF146=TRUE),SUM(SUM(SUM(SUM($HI146,$HK146)*FctrChngDts!$B$9),SUM(SUM($HJ146,$HL146)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO146,$HQ146)*FctrChngDts!$B$11),SUM(SUM($HP146,$HR146)*FctrChngDts!$C$11))-$AJ146),IF(AND($Z146=\"Summer\",$AK146=\"SSP2P3\",$AJ146=TRUE,$HF146=TRUE),SUM(SUM(SUM(SUM($HI146,$HK146)*FctrChngDts!$B$10), SUM(SUM($HJ146,$HL146)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO146,$HQ146)*FctrChngDts!$B$12),SUM(SUM($HP146,$HR146)*FctrChngDts!$C$12))-$AJ146),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK146=\"FSP1\",$AH146=TRUE,SUM(SUM(SUM($AI146*FctrChngDts!$B$13)*I146),$AR146)>$AD146),$AD146,IF(AND($AK146=\"FSP1\",$AH146=TRUE,SUM(SUM(SUM($AI146*FctrChngDts!$B$13)*$I146),$AR146)<=$AD146),SUM(SUM(SUM($AI146*FctrChngDts!$B$13)*$I146),$AR146),IF(AND($Z146=\"Summer\",$AK146=\"SSP1\",$AH146=TRUE,SUM(SUM(SUM(SUM($I146,$J146)*SUM($AI146*FctrChngDts!$B$13))*$AF146),$AR146)>$AD146),$AD146,IF(AND($Z146=\"Summer\",$AK146=\"SSP1\",$AH146=TRUE,SUM(SUM(SUM(SUM($I146,$J146)*SUM($AI146*FctrChngDts!$B$13))*$AF146),$AR146)<=$AD146),SUM(SUM(SUM(SUM($I146,$J146)*SUM($AI146*FctrChngDts!$B$13))*$AF146),$AR146),IF(AND($Z146=\"Winter\",$AK146=\"SSP1\",$AH146=TRUE,SUM(SUM(SUM(SUM($I146,$J146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AU146:$AW146)),$AR146)>$AD146),$AD146,IF(AND($Z146=\"Winter\",$AK146=\"SSP1\",$AH146=TRUE,SUM(SUM(SUM(SUM($I146,$J146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AU146:$AW146)),$AR146)<=$AD146),SUM(SUM(SUM(SUM($I146,$J146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AU146:$AW146)),$AR146),IF(AND($AK146=\"FSP1P2\",$AH146=TRUE,SUM(SUM(SUM(SUM($I146,$K146)*SUM($AI146*FctrChngDts!$B$13))*$AF146),$AR146)>$AD146),$AD146,IF(AND($AK146=\"FSP1P2\",$AH146=TRUE,SUM(SUM(SUM(SUM($I146,$K146)*SUM($AI146*FctrChngDts!$B$13))*$AF146),$AR146)<=$AD146),SUM(SUM(SUM(SUM($I146,$K146)*SUM($AI146*FctrChngDts!$B$13))*$AF146),$AR146),IF(AND($Z146=\"Summer\",$AK146=\"SSP1P2\",$AH146=TRUE,SUM(SUM(SUM(SUM($I146,$K146,$J146,$L146)*SUM($AI146*FctrChngDts!$B$13))*$AF146),$AR146)>$AD146),$AD146,IF(AND($Z146=\"Summer\",$AK146=\"SSP1P2\",$AH146=TRUE,SUM(SUM(SUM(SUM($I146,$K146,$J146,$L146)*SUM($AI146*FctrChngDts!$B$13))*$AF146),$AR146)<=$AD146),SUM(SUM(SUM(SUM($I146,$K146,$J146,$L146)*SUM($AI146*FctrChngDts!$B$13))*$AF146),$AR146),IF(AND($Z146=\"Winter\",$AK146=\"SSP1P2\",$AH146=TRUE,SUM(SUM(SUM(SUM($I146,$K146,$J146,$L146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AU146:$AW146)),$AR146)>$AD146),$AD146,IF(AND($Z146=\"Winter\",$AK146=\"SSP1P2\",$AH146=TRUE,SUM(SUM(SUM(SUM($I146,$K146,$J146,$L146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AU146:$AW146)),$AR146)<=$AD146),MIN($AD146,SUM($AL146,SUM(SUM(SUM(SUM($I146,$K146,$J146,$L146)*SUM($AI146*FctrChngDts!$B$13))*$AF146)))),IF(AND($AK146=\"FSP2\",$AH146=TRUE,SUM(SUM(SUM($AI146*FctrChngDts!$B$13)*$K146),$AR146)>$AD146),$AD146,IF(AND($AK146=\"FSP2\",$AH146=TRUE,SUM(SUM(SUM($AI146*FctrChngDts!$B$13)*$K146),$AR146)<=$AD146),SUM(SUM(SUM($AI146*FctrChngDts!$B$13)*$K146),$AR146),IF(AND($Z146=\"Summer\",$AK146=\"SSP2\",$AH146=TRUE,SUM(SUM(SUM(SUM($K146,$L146)*SUM($AI146*FctrChngDts!$B$13))*$AF146),$AR146)>$AD146),$AD146,IF(AND($Z146=\"Summer\",$AK146=\"SSP2\",$AH146=TRUE,SUM(SUM(SUM(SUM($K146,$L146)*SUM($AI146*FctrChngDts!$B$13))*$AF146),$AR146)<=$AD146),SUM(SUM(SUM(SUM($K146,$L146)*SUM($AI146*FctrChngDts!$B$13))*$AF146),$AR146),IF(AND($Z146=\"Winter\",$AK146=\"SSP2\",$AH146=TRUE,SUM(SUM(SUM(SUM($K146,$L146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AU146:$AW146)),$AR146)>$AD146),$AD146,IF(AND($Z146=\"Winter\",$AK146=\"SSP2\",$AH146=TRUE,SUM(SUM(SUM(SUM($K146,$L146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AU146:$AW146)),$AR146)<=$AD146),SUM(SUM(SUM(SUM($K146,$L146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AU146:$AW146)),$AR146),IF(AND($AK146=\"FSP2P3\",$AH146=TRUE,SUM(SUM(SUM(SUM($K146,$M146)*SUM($AI146*FctrChngDts!$B$13))*$AF146),$AR146)>$AD146),$AD146,IF(AND($AK146=\"FSP2P3\",$AH146=TRUE,SUM(SUM(SUM(SUM($K146,$M146)*SUM($AI146*FctrChngDts!$B$13))*$AF146),$AR146)<=$AD146),SUM(SUM(SUM(SUM($K146,$M146)*SUM($AI146*FctrChngDts!$B$13))*$AF146),$AR146),IF(AND($Z146=\"Summer\",$AK146=\"SSP2P3\",$AH146=TRUE,SUM(SUM(SUM(SUM($K146,$L146,$M146,$N146)*SUM($AI146*FctrChngDts!$B$13))*$AF146),$AR146)>$AD146),$AD146,IF(AND($Z146=\"Summer\",$AK146=\"SSP2P3\",$AH146=TRUE,SUM(SUM(SUM(SUM($K146,$L146,$M146,$N146)*SUM($AI146*FctrChngDts!$B$13))*$AF146),$AR146)<=$AD146),SUM(SUM(SUM(SUM($K146,$L146,$M146,$N146)*SUM($AI146*FctrChngDts!$B$13))*$AF146),$AR146),IF(AND($Z146=\"Winter\",$AK146=\"SSP2P3\",$AH146=TRUE,SUM(SUM(SUM(SUM($K146,$L146,$M146,$N146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AU146:$AW146)),$AR146)>$AD146),$AD146,IF(AND($Z146=\"Winter\",$AK146=\"SSP2P3\",$AH146=TRUE,SUM(SUM(SUM(SUM($K146,$L146,$M146,$N146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AU146:$AW146)),$AR146)<=$AD146),SUM(SUM(SUM(SUM($K146,$L146,$M146,$N146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AU146:$AW146)),$AR146),IF(AND($AK146=\"FSP3\",$AH146=TRUE,SUM(SUM(SUM($AI146*FctrChngDts!$B$13)*$M146),$AR146)>$AD146),$AD146,IF(AND($AK146=\"FSP3\",$AH146=TRUE,SUM(SUM(SUM($AI146*FctrChngDts!$B$13)*$M146),$AR146)<=$AD146),SUM(SUM(SUM($AI146*FctrChngDts!$B$13)*$M146),$AR146),IF(AND($Z146=\"Summer\",$AK146=\"SSP3\",$AH146=TRUE,SUM(SUM(SUM(SUM($M146,$N146)*SUM($AI146*FctrChngDts!$B$13))*$AF146),$AR146)>$AD146),$AD146,IF(AND($Z146=\"Summer\",$AK146=\"SSP3\",$AH146=TRUE,SUM(SUM(SUM(SUM($M146,$N146)*SUM($AI146*FctrChngDts!$B$13))*$AF146),$AR146)<=$AD146),SUM(SUM(SUM(SUM($M146,$N146)*SUM($AI146*FctrChngDts!$B$13))*$AF146),$AR146),IF(AND($Z146=\"Winter\",$AK146=\"SSP3\",$AH146=TRUE,SUM(SUM(SUM(SUM($M146,$N146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AU146:$AW146)),$AR146)>$AD146),$AD146,IF(AND($Z146=\"Winter\",$AK146=\"SSP3\",$AH146=TRUE,SUM(SUM(SUM(SUM($M146,$N146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AU146:$AW146)),$AR146)<=$AD146),SUM(SUM(SUM(SUM($M146,$N146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AU146:$AW146)),$AR146),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK146=\"FWP1\",$AH146=TRUE,SUM(SUM(SUM($AI146*FctrChngDts!$B$13)*$J146),$AU146)>$AE146),$AE146,IF(AND($AK146=\"FWP1\",$AH146=TRUE,SUM(SUM(SUM($AI146*FctrChngDts!$B$13)*$J146),$AU146)<=$AE146),SUM(SUM(SUM($AI146*FctrChngDts!$B$13)*$J146),$AU146),IF(AND($Z146=\"Winter\",$AK146=\"SSP1\",$AH146=TRUE,SUM(SUM(SUM(SUM($I146,$J146)*SUM($AI146*FctrChngDts!$B$13))*$AG146),$AU146)>$AE146),$AE146,IF(AND($Z146=\"Winter\",$AK146=\"SSP1\",$AH146=TRUE,SUM(SUM(SUM(SUM($I146,$J146)*SUM($AI146*FctrChngDts!$B$13))*$AG146),$AU146)<=$AE146),SUM(SUM(SUM(SUM($I146,$J146)*SUM($AI146*FctrChngDts!$B$13))*$AG146),$AU146),IF(AND($Z146=\"Summer\",$AK146=\"SSP1\",$AH146=TRUE,SUM(SUM(SUM(SUM($I146,$J146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AR146:$AT146)),$AU146)>$AE146),$AE146,IF(AND($Z146=\"Summer\",$AK146=\"SSP1\",$AH146=TRUE,SUM(SUM(SUM(SUM($I146,$J146)*SUM($AI146*FctrChngDts!$B$13))- SUM($AR146:$AT146)),$AU146)<=$AE146),SUM(SUM(SUM(SUM($I146,$J146)*SUM($AI146*FctrChngDts!$B$13))- SUM($AR146:$AT146)),$AU146),IF(AND($AK146=\"FWP1P2\",$AH146=TRUE,SUM(SUM(SUM(SUM($J146,$L146)*SUM($AI146*FctrChngDts!$B$13))*$AG146),$AU146)>$AE146),$AE146,IF(AND($AK146=\"FWP1P2\",$AH146=TRUE,SUM(SUM(SUM(SUM($J146,$L146)*SUM($AI146*FctrChngDts!$B$13))*$AG146),$AU146)<=$AE146),SUM(SUM(SUM(SUM($J146,$L146)*SUM($AI146*FctrChngDts!$B$13))*$AG146),$AU146),IF(AND($Z146=\"Winter\",$AK146=\"SSP1P2\",$AH146=TRUE,SUM(SUM(SUM(SUM($I146,$K146,$J146,$L146)*SUM($AI146*FctrChngDts!$B$13))*$AG146),$AU146)>$AE146),$AE146,IF(AND($Z146=\"Winter\",$AK146=\"SSP1P2\",$AH146=TRUE,SUM(SUM(SUM(SUM($I146,$K146,$J146,$L146)*SUM($AI146*FctrChngDts!$B$13))*$AG146),$AU146)<=$AE146),SUM(SUM(SUM(SUM($I146,$K146,$J146,$L146)*SUM($AI146*FctrChngDts!$B$13))*$AG146),$AU146),IF(AND($Z146=\"Summer\",$AK146=\"SSP1P2\",$AH146=TRUE,SUM(SUM(SUM(SUM($I146,$K146,$J146,$L146)*SUM($AI146*FctrChngDts!$B$13))- SUM($AR146:$AT146)),$AU146)>$AE146),$AE146,IF(AND($Z146=\"Summer\",$AK146=\"SSP1P2\",$AH146=TRUE,SUM(SUM(SUM(SUM($I146,$K146,$J146,$L146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AR146:$AT146)),$AU146)<=$AE146),SUM(SUM(SUM(SUM($I146,$K146,$J146,$L146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AR146:$AT146)),$AU146),IF(AND($AK146=\"FWP2\",$AH146=TRUE,SUM(SUM(SUM($AI146*FctrChngDts!$B$13)*$L146),$AU146)>$AE146),$AE146,IF(AND($AK146=\"FWP2\",$AH146=TRUE,SUM(SUM(SUM($AI146*FctrChngDts!$B$13)*$L146),$AU146)<=$AE146),SUM(SUM(SUM($AI146*FctrChngDts!$B$13)*$L146),$AU146),IF(AND($Z146=\"Winter\",$AK146=\"SSP2\",$AH146=TRUE,SUM(SUM(SUM(SUM($K146,$L146)*SUM($AI146*FctrChngDts!$B$13))*$AG146),$AU146)>$AE146),$AE146,IF(AND($Z146=\"Winter\",$AK146=\"SSP2\",$AH146=TRUE,SUM(SUM(SUM(SUM($K146,$L146)*SUM($AI146*FctrChngDts!$B$13))*$AG146),$AU146)<=$AE146),SUM(SUM(SUM(SUM($K146,$L146)*SUM($AI146*FctrChngDts!$B$13))*$AG146),$AU146),IF(AND($Z146=\"Summer\",$AK146=\"SSP2\",$AH146=TRUE,SUM(SUM(SUM(SUM($K146,$L146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AR146:$AT146)),$AU146)>$AE146),$AE146,IF(AND($Z146=\"Summer\",$AK146=\"SSP2\",$AH146=TRUE,SUM(SUM(SUM(SUM($K146,$L146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AR146:$AT146)),$AU146)<=$AE146),SUM(SUM(SUM(SUM($K146,$L146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AR146:$AT146)),$AU146),IF(AND($AK146=\"FWP2P3\",$AH146=TRUE,SUM(SUM(SUM(SUM($L146,$N146)*SUM($AI146*FctrChngDts!$B$13))*$AG146),$AU146)>$AE146),$AE146,IF(AND($AK146=\"FWP2P3\",$AH146=TRUE,SUM(SUM(SUM(SUM($L146,$N146)*SUM($AI146*FctrChngDts!$B$13))*$AG146),$AU146)<=$AE146),SUM(SUM(SUM(SUM($L146,$N146)*SUM($AI146*FctrChngDts!$B$13))*$AG146),$AU146),IF(AND($Z146=\"Winter\",$AK146=\"SSP2P3\",$AH146=TRUE,SUM(SUM(SUM(SUM($K146,$L146,$M146,$N146)*SUM($AI146*FctrChngDts!$B$13))*$AG146),$AU146)>$AE146),$AE146,IF(AND($Z146=\"Winter\",$AK146=\"SSP2P3\",$AH146=TRUE,SUM(SUM(SUM(SUM($K146,$L146,$M146,$N146)*SUM($AI146*FctrChngDts!$B$13))*$AG146),$AU146)<=$AE146),SUM(SUM(SUM(SUM($K146,$L146,$M146,$N146)*SUM($AI146*FctrChngDts!$B$13))*$AG146),$AU146),IF(AND($Z146=\"Summer\",$AK146=\"SSP2P3\",$AH146=TRUE,SUM(SUM(SUM(SUM($K146,$L146,$M146,$N146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AR146:$AT146)),$AU146)>$AE146),$AE146,IF(AND($Z146=\"Summer\",$AK146=\"SSP2P3\",$AH146=TRUE,SUM(SUM(SUM(SUM($K146,$L146,$M146,$N146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AR146:$AT146)),$AU146)<=$AE146),SUM(SUM(SUM(SUM($K146,$L146,$M146,$N146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AR146:$AT146)),$AU146),IF(AND($AK146=\"FWP3\",$AH146=TRUE,SUM(SUM(SUM($AI146*FctrChngDts!$B$13)*$N146),$AU146)>$AE146),$AE146,IF(AND($AK146=\"FWP3\",$AH146=TRUE,SUM(SUM(SUM($AI146*FctrChngDts!$B$13)*$N146),$AU146)<=$AE146),SUM(SUM(SUM($AI146*FctrChngDts!$B$13)*$N146),$AU146),IF(AND($Z146=\"Winter\",$AK146=\"SSP3\",$AH146=TRUE,SUM(SUM(SUM(SUM($M146,$N146)*SUM($AI146*FctrChngDts!$B$13))*$AG146),$AU146)>$AE146),$AE146,IF(AND($Z146=\"Winter\",$AK146=\"SSP3\",$AH146=TRUE,SUM(SUM(SUM(SUM($M146,$N146)*SUM($AI146*FctrChngDts!$B$13))*$AG146),$AU146)<=$AE146),SUM(SUM(SUM(SUM($M146,$N146)*SUM($AI146*FctrChngDts!$B$13))*$AG146),$AU146),IF(AND($Z146=\"Summer\",$AK146=\"SSP3\",$AH146=TRUE,SUM(SUM(SUM(SUM($M146,$N146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AR146:$AT146)),$AU146)>$AE146),$AE146,IF(AND($Z146=\"Summer\",$AK146=\"SSP3\",$AH146=TRUE,SUM(SUM(SUM(SUM($M146,$N146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AR146:$AT146)),$AU146)<=$AE146),SUM(SUM(SUM(SUM($M146,$N146)*SUM($AI146*FctrChngDts!$B$13))-SUM($AR146:$AT146)),$AU146),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I146>0,$AH146=FALSE),SUM($AR146*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I146>0,$AH146=TRUE),SUM($AX146*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I146>0,$AH146=FALSE),SUM($AS146*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I146>0,$AH146=TRUE),SUM($AY146*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I146>0,$AH146=FALSE),SUM($AT146*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I146>0,$AH146=TRUE),SUM($AZ146*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J146>0,$AH146=FALSE),SUM($AU146*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J146>0,$AH146=TRUE),SUM($BA146*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J146>0,$AH146=FALSE),SUM($AV146*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J146>0,$AH146=TRUE),SUM($BB146*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J146>0,$AH146=FALSE),SUM($AW146*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J146>0,$AH146=TRUE),SUM($BC146*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K146>0,$AH146=FALSE),SUM($AR146*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K146>0,$AH146=TRUE),SUM($AX146*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K146>0,$AH146=FALSE),SUM($AS146*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K146>0,$AH146=TRUE),SUM($AY146*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K146>0,$AH146=FALSE),SUM($AT146*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K146>0,$AH146=TRUE),SUM($AZ146*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L146>0,$AH146=FALSE),SUM($AU146*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L146>0,$AH146=TRUE),SUM($BA146*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L146>0,$AH146=FALSE),SUM($AV146*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L146>0,$AH146=TRUE),SUM($BB146*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L146>0,$AH146=FALSE),SUM($AW146*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L146>0,$AH146=TRUE),SUM($BC146*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M146>0,$AH146=FALSE),SUM($AR146*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M146>0,$AH146=TRUE),SUM($AX146*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M146>0,$AH146=FALSE),SUM($AS146*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M146>0,$AH146=TRUE),SUM($AY146*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M146>0,$AH146=FALSE),SUM($AT146*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M146>0,$AH146=TRUE),SUM($AZ146*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N146>0,$AH146=FALSE),SUM($AU146*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N146>0,$AH146=TRUE),SUM($BA146*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N146>0,$AH146=FALSE),SUM($AV146*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N146>0,$AH146=TRUE),SUM($BB146*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N146>0,$AH146=FALSE),SUM($AW146*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N146>0,$AH146=TRUE),SUM($BC146*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I146=0,0,IF(AND($I146>0,$K146>0,$AH146=FALSE),SUM($AR146/$P146*$I146),IF(AND($I146>0,$K146=0,$AH146=FALSE),$AR146,IF(AND($I146>0,$K146>0,$AH146=TRUE),ROUND(MIN($HU146,SUM(SUM($I146,$K146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA146,SUM(SUM($I146,$K146)*(FctrChngDts!$B$13)*$AI146)*$IA146)),0),IF(AND($I146>0,$K146=0,$AH146=TRUE),$AX146))))),0)","v":0},{"$f":"ROUND(IF($I146=0,0,IF(AND($I146>0,$K146>0,$AH146=FALSE),SUM($AS146/$P146*$I146),IF(AND($I146>0,$K146=0,$AH146=FALSE),$AS146,IF(AND($I146>0,$K146>0,$AH146=TRUE),ROUND(MIN(SUM($HU146-$BW146),SUM(SUM($I146,$K146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA146)*3),0),IF(AND($I146>0,$K146=0,$AH146=TRUE),$AY146))))),0)","v":0},0,{"$f":"IF($J146=0,0,IF(AND($J146>0,$L146=0,$N146=0,$AH146=FALSE,$AJ146=FALSE),ROUND(MIN($HX146,SUM($AU146,$BA146)),0),IF(AND($J146>0,$L146=0,$N146=0,$AH146=TRUE,$AJ146=FALSE),ROUND(MIN($HX146,SUM($AU146,SUM($J146*$AI146*FctrChngDts!$B$13))),0),IF(AND($J146>0,$L146>0,$N146=0,$AH146=FALSE,$AJ146=FALSE),ROUND(MIN($HX146,SUM(SUM($J146,$L146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA146,SUM(SUM($J146,$L146)*(FctrChngDts!$B$13)*$AI146)*$IA146)),0),IF(AND($J146>0,$L146>0,$N146=0,$AH146=TRUE,$AJ146=FALSE),ROUND(MIN($HX146,SUM(SUM(SUM(SUM($J146,$L146)*FctrChngDts!$C$11*$IA146),SUM(SUM($J146,$L146)*SUM(FctrChngDts!$B$13*$AI146)*$IA146)))),0),IF(AND($J146>0,$L146=0,$N146=0,$AH146=FALSE,$AJ146=TRUE),ROUND(MIN($HX146,SUM($AU146,$BA146)),0),IF(AND($J146>0,$L146=0,$N146=0,$AH146=TRUE,$AJ146=TRUE),ROUND(MIN($HX146,SUM($AU146,SUM($J146*$AI146*FctrChngDts!$B$13))),0),IF(AND($J146>0,$L146>0,$N146=0,$AH146=FALSE,$AJ146=TRUE),ROUND(MIN($HX146,SUM(SUM($J146,$L146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA146,SUM(SUM($J146,$L146)*(FctrChngDts!$B$13)*$AI146)*$IA146)),0),IF(AND($J146>0,$L146>0,$N146=0,$AH146=TRUE,$AJ146=TRUE),ROUND(MIN($HX146,SUM(SUM(SUM(SUM($J146,$L146)*FctrChngDts!$C$12*$IA146),SUM(SUM($J146,$L146)*SUM(FctrChngDts!$B$13*$AI146)*$IA146)))),0))))))))))","v":0},{"$f":"IF($J146=0,0,IF(AND($J146>0,$L146=0,$N146=0,$AH146=FALSE,$AJ146=FALSE),ROUND(MIN(SUM($HX146-$BZ146),SUM($AU146*3)),0),IF(AND($J146>0,$L146=0,$N146=0,$AH146=TRUE,$AJ146=FALSE),ROUND(MIN(SUM($HX146-$BZ146),SUM(SUM($J146,$L146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA146)*3),0),IF(AND($J146>0,$L146>0,$N146=0,$AH146=FALSE,$AJ146=FALSE),ROUND(MIN(SUM($HX146-$BZ146),SUM(SUM($J146,$L146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA146)*3),0),IF(AND($J146>0,$L146>0,$N146=0,$AH146=TRUE,$AJ146=FALSE),ROUND(MIN(SUM($HX146-$BZ146),SUM(SUM($J146,$L146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA146)*3),0),IF(AND($J146>0,$L146=0,$N146=0,$AH146=FALSE,$AJ146=TRUE),ROUND(MIN(SUM($HX146-$BZ146),SUM($AU146*3)),0),IF(AND($J146>0,$L146=0,$N146=0,$AH146=TRUE,$AJ146=TRUE),ROUND(MIN(SUM($HX146-$BZ146),SUM(SUM($J146,$L146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA146)*3),0),IF(AND($J146>0,$L146>0,$N146=0,$AH146=FALSE,$AJ146=TRUE),ROUND(MIN(SUM($HX146-$BZ146),SUM(SUM($J146,$L146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA146)*3),0),IF(AND($J146>0,$L146>0,$N146=0,$AH146=TRUE,$AJ146=TRUE),ROUND(MIN(SUM($HX146-$BZ146),SUM(SUM($J146,$L146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA146)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K146=0,0,IF(AND($I146>0,$K146>0,$M146=0,$AH146=FALSE),SUM($AR146-$BW146),IF(AND($I146=0,$K146>0,$M146>0,$AH146=FALSE),SUM($AR146/$P146*$K146),IF(AND($I146=0,$K146>0,$M146=0,$AH146=FALSE),$AR146,IF($K146=0,0,IF(AND($I146>0,$K146>0,$M146=0,$AH146=TRUE),ROUND(MIN($HV146,SUM(SUM($I146,$K146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB146,SUM(SUM($I146,$K146)*(FctrChngDts!$B$13)*$AI146)*$IB146)),0),IF(AND($I146=0,$K146>0,$M146>0,$AH146=TRUE),ROUND(MIN($HV146,SUM(SUM($I146,$K146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB146,SUM(SUM($I146,$K146)*(FctrChngDts!$B$13)*$AI146)*$IB146)),0),IF(AND($I146=0,$K146>0,$M146=0,$AH146=TRUE),$AX146)))))))),0)","v":0},{"$f":"ROUND(IF($K146=0,0,IF(AND($I146>0,$K146>0,$M146=0,$AH146=FALSE),SUM($AS146-$BX146),IF(AND($I146=0,$K146>0,$M146>0,$AH146=FALSE),SUM($AS146/$P146*$K146),IF(AND($I146=0,$K146>0,$M146=0,$AH146=FALSE),$AS146,IF($K146=0,0,IF(AND($I146>0,$K146>0,$M146=0,$AH146=TRUE),ROUND(MIN(SUM($HV146-$BW146),SUM(SUM($I146,$K146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB146)*3),0),IF(AND($I146=0,$K146>0,$M146>0,$AH146=TRUE),ROUND(MIN(SUM($HV146-$BW146),SUM(SUM($I146,$K146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB146)*3),0),IF(AND($I146=0,$K146>0,$M146=0,$AH146=TRUE),$AY146)))))))),0)","v":0},0,{"$f":"IF($L146=0,0,IF(AND($J146>0,$L146>0,$N146=0,$AH146=FALSE,$AJ146=FALSE),ROUND(MIN($HY146,SUM(SUM($J146,$L146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB146,SUM(SUM($J146,$L146)*(FctrChngDts!$B$13)*$AI146)*$IB146)),0),IF(AND($J146>0,$L146>0,$N146=0,$AH146=TRUE,$AJ146=FALSE),ROUND(MIN($HY146,SUM(SUM(SUM(SUM($J146,$L146)*FctrChngDts!$C$11*$IB146),SUM(SUM($J146,$L146)*SUM(FctrChngDts!$B$13*$AI146)*$IB146)))),0),IF(AND($J146=0,$L146>0,$N146=0,$AH146=FALSE,$AJ146=FALSE),ROUND(MIN($HY146,SUM($L146*FctrChngDts!$C$11)),0),IF(AND($J146=0,$L146>0,$N146=0,$AH146=TRUE,$AJ146=FALSE),ROUND(MIN($HY146,SUM(SUM(SUM(SUM($J146,$L146)*FctrChngDts!$C$11*$IB146),SUM(SUM($J146,$L146)*SUM(FctrChngDts!$B$13*$AI146)*$IB146)))),0),IF(AND($J146>0,$L146>0,$N146=0,$AH146=FALSE,$AJ146=TRUE),ROUND(MIN($HY146,SUM(SUM($J146,$L146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB146,SUM(SUM($J146,$L146)*(FctrChngDts!$B$13)*$AI146)*$IB146)),0),IF(AND($J146>0,$L146>0,$N146=0,$AH146=TRUE,$AJ146=TRUE),ROUND(MIN($HY146,SUM(SUM(SUM(SUM($J146,$L146)*FctrChngDts!$C$12*$IB146),SUM(SUM($J146,$L146)*SUM(FctrChngDts!$B$13*$AI146)*$IB146)))),0),IF(AND($J146=0,$L146>0,$N146=0,$AH146=FALSE,$AJ146=TRUE),ROUND(MIN($HY146,SUM($L146*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J146=0,$L146>0,$N146=0,$AH146=TRUE,$AJ146=TRUE),ROUND(MIN($HY146,SUM(SUM(SUM(SUM($J146,$L146)*FctrChngDts!$C$12*$IB146),SUM(SUM($J146,$L146)*SUM(FctrChngDts!$B$13*$AI146)*$IB146)))),0))))))))))","v":0},{"$f":"IF($L146=0,0,IF(AND($J146>0,$L146>0,$N146=0,$AH146=FALSE,$AJ146=FALSE),ROUND(MIN(SUM($HY146-$CF146),SUM(SUM($J146,$L146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB146)*3),0),IF(AND($J146>0,$L146>0,$N146=0,$AH146=TRUE,$AJ146=FALSE),ROUND(MIN(SUM($HY146-$CF146),SUM(SUM($J146,$L146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB146)*3),0),IF(AND($J146=0,$L146>0,$N146=0,$AH146=FALSE,$AJ146=FALSE),ROUND(MIN(SUM($HY146-$CF146),SUM($AU146*3)),0),IF(AND($J146=0,$L146>0,$N146=0,$AH146=TRUE,$AJ146=FALSE),ROUND(MIN(SUM($HY146-$CF146),SUM(SUM($J146,$L146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB146)*3),0),IF(AND($J146>0,$L146>0,$N146=0,$AH146=FALSE,$AJ146=TRUE),ROUND(MIN(SUM($HY146-$CF146),SUM(SUM($J146,$L146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB146)*3),0),IF(AND($J146>0,$L146>0,$N146=0,$AH146=TRUE,$AJ146=TRUE),ROUND(MIN(SUM($HY146-$CF146),SUM(SUM($J146,$L146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB146)*3),0),IF(AND($J146=0,$L146>0,$N146=0,$AH146=FALSE,$AJ146=TRUE),ROUND(MIN(SUM($HY146-$CF146),SUM($AU146*3)),0),IF(AND($J146=0,$L146>0,$N146=0,$AH146=TRUE,$AJ146=TRUE),ROUND(MIN(SUM($HY146-$CF146),SUM(SUM($J146,$L146)*IF($AJ146=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB146)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S146>0,Account!$AG$2=TRUE,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH146=FALSE),SUM(Usage!$BW146:$CB146)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V146>0,Account!$AG$2=TRUE,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH146=FALSE),SUM(Usage!$CC146:$CH146)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y146>0,Account!$AG$2=TRUE,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH146=FALSE),SUM(Usage!$CI146:$CN146)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH146=TRUE,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S146),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S146)),2)","v":0},{"$f":"ROUND(IF(OR($AH146=TRUE,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V146),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V146)),2)","v":0},{"$f":"IF(OR($AH146=TRUE,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y146),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y146))","v":0},{"$f":"ROUND(IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW146),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW146)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX146),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX146)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY146),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY146)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ146),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ146)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA146),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA146)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB146),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB146)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S146),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC146),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC146)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD146),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD146)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE146),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE146)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF146),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF146)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG146),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG146)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH146),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH146)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V146),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI146),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI146))","v":0},{"$f":"IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ146),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ146))","v":0},{"$f":"IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK146),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK146))","v":0},{"$f":"IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL146),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL146))","v":0},{"$f":"IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM146),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM146))","v":0},{"$f":"IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN146),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN146))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y146)","v":0},0,0,0,0,{"$f":"IF($DW146>IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV146*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV146*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW146-IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV146*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV146*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV146<$DW146,SUM($DW146-$DV146),0))","v":0},{"$f":"IF(OR(AND($D146<=FctrChngDts!$B$14,Usage!$E146>FctrChngDts!$B$14),AND(Usage!$D146<=FctrChngDts!$C$14,Usage!$E146>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW146),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX146),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY146),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ146),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA146),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB146),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC146),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD146),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE146),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF146),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG146),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH146),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI146)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ146)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK146)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL146)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM146)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN146)","v":0},0,{"$f":"IF(AND($S146>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E146<>\"D-CARE\",Tenant!$F146=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET146=TRUE,$S146>0,$V146=0),SUM(SUM($BW146:$CB146)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET146=TRUE,$S146>0,$V146>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW146:$CB146)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET146=TRUE,$S146>0,$V146>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW146:$CB146)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S146>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S146>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S146>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV146=TRUE,$S146>0,$V146=0),SUM(SUM($BW146:$CB146)*'CRS1'!$P$2),IF(AND($EV146=TRUE,$S146>0,$V146>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW146:$CB146)*'CRS1'!$P$2),IF(AND($EV146=TRUE,$S146>0,$V146>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW146:$CB146)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S146>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX146=TRUE,$S146>0,$V146=0),SUM(SUM($BW146:$CB146)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX146=TRUE,$S146>0,$V146>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW146:$CB146)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX146=TRUE,$S146>0,$V146>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW146:$CB146)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S146>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ146=TRUE,$S146>0),SUM(SUM($BW146:$CB146)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V146>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E146<>\"D-CARE\",Tenant!$F146=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB146=TRUE,$S146>0,$V146>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC146:$CH146)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB146=TRUE,$S146>0,$V146>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC146:$CH146)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB146=TRUE,$V146>0,$Y146>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC146:$CH146)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB146=TRUE,$V146>0,$Y146>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC146:$CH146)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB146=TRUE,$S146=0,$V146>0,$Y146=0),SUM(SUM($CC146:$CH146)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V146>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V146>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V146>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD146=TRUE,$S146>0,$V146>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC146:$CH146)*'CRS2'!$P$2),IF(AND($FD146=TRUE,$S146>0,$V146>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC146:$CH146)*'CRS2'!$P$2),IF(AND($FD146=TRUE,$V146>0,$Y146>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC146:$CH146)*'CRS2'!$P$2),IF(AND($FD146=TRUE,$V146>0,$Y146>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC146:$CH146)*'CRS2'!$P$2),IF(AND($FD146=TRUE,$S146=0,$V146>0,$Y146=0),SUM(SUM($CC146:$CH146)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V146>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF146=TRUE,$S146>0,$V146>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC146:$CH146)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF146=TRUE,$S146>0,$V146>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC146:$CH146)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF146=TRUE,$V146>0,$Y146>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC146:$CH146)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF146=TRUE,$V146>0,$Y146>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC146:$CH146)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF146=TRUE,$S146=0,$V146>0,$Y146=0),SUM(SUM($CC146:$CH146)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V146>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH146=TRUE,$V146>0),SUM(SUM($CC146:$CH146)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y146>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E146<>\"D-CARE\",Tenant!$F146=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ146=TRUE,$V146=0,$Y146>0),SUM(SUM($CI146:$CN146)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ146=TRUE,$V146>0,$Y146>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI146:$CN146)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ146=TRUE,$V146>0,$Y146>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI146:$CN146)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y146>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y146>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y146>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL146=TRUE,$V146=0,$Y146>0),SUM(SUM($CI146:$CN146)*'CRS3'!$P$2),IF(AND($FL146=TRUE,$V146>0,$Y146>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI146:$CN146)*'CRS3'!$P$2),IF(AND($FL146=TRUE,$V146>0,$Y146>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI146:$CN146)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y146>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN146=TRUE,$V146=0,$Y146>0),SUM(SUM($CI146:$CN146)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN146=TRUE,$V146>0,$Y146>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI146:$CN146)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN146=TRUE,$V146>0,$Y146>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI146:$CN146)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y146>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP146=TRUE,$Y146>0),SUM(SUM($CI146:$CN146)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR146:$FT146))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO146:$CQ146,$FR146:$FT146))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA146:$EF146)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG146:$EL146)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM146:$ER146)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV146,$CO146:$CQ146,$EA146:$ER146)/$P146)*$S146*FctrChngDts!$B$15),SUM(SUM(SUM($DV146,$CO146:$CQ146,$FR146:$FT146)/$P146)*$S146*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV146,$CO146:$CQ146,$EA146:$ER146)/$P146)*$V146*FctrChngDts!$B$15),SUM(SUM(SUM($DV146,$CO146:$CQ146,$FR146:$FT146)/$P146)*$V146*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV146,$CO146:$CQ146,$EA146:$ER146)/$P146)*$Y146*FctrChngDts!$B$15),SUM(SUM(SUM($DV146,$CO146:$CQ146,$FR146:$FT146)/$P146)*$Y146*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA146*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI146*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ146*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ146,$FU146,$GF146,$GZ146:$HE146),IF(Account!$Q$2=TRUE,SUM($DZ146,$FV146,$GF146,$GZ146:$HE146),SUM($DZ146,$ES146,$FU146:$FV146,$GF146,$GZ146:$HE146)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E146),Usage!$P146,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D146,FctrChngDts!$C$17<=Usage!$E146),SUM(FctrChngDts!$C$17-Usage!$D146),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E146),Usage!$P146,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D146,FctrChngDts!$C$19<=Usage!$E146),SUM(FctrChngDts!$C$19-Usage!$D146),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK146*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK146*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL146*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL146*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D146))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A146,Tenant!$A:$J,8,FALSE)=TRUE,$GG146<0),0,SUM(SUM(SUM($GG146/$P146*$GP146)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A146,Tenant!$A:$J,8,FALSE)=TRUE,$GG146<0),0,SUM(SUM(SUM($GG146/$P146*$GQ146)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D146))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A146,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV146*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A146,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW146*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU146:$DA146,$EU146,$EA146:$EF146,$FA146)-SUM(SUM($BW146:$CB146)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD146:$DJ146,$FC146,$EG146:$EL146,$FI146)-SUM(SUM($CC146:$CH146)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM146:$DS146,$FK146,$EM146:$ER146,$FQ146)-SUM(SUM($CI146:$CN146)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO146,$CU146:$DA146,$EU146,$EW146,$EY146,$EA146:$EF146,$FA146,$CP146,$DD146:$DJ146,$FC146,$FE146,$FG146,$EG146:$EL146,$FI146)/$P146*$S146)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO146,$CU146:$DA146,$EU146,$EW146,$EY146,$EA146:$EF146,$FA146,$CP146,$DD146:$DJ146,$FC146,$FE146,$FG146,$EG146:$EL146,$FI146)/$P146*$V146)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ146,$DM146:$DS146,$FK146,$FM146,$FO146,$EM146:$ER146,$FQ146)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D146,BslnAllctnCrrnt!$A$1<=$E146),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK146=\"FSP1\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$Q146,BslnAllctnCrrnt!$A$1<$R146),SUM(BslnAllctnCrrnt!$A$1-$Q146),IF(AND($AK146=\"FSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$Q146,BslnAllctnCrrnt!$A$1<$R146),SUM(BslnAllctnCrrnt!$A$1-$Q146),IF(AND($AK146=\"FSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),$I146,IF(AND($AK146=\"SSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$Q146,BslnAllctnCrrnt!$A$1<$R146),SUM(BslnAllctnCrrnt!$A$1-$Q146),IF(AND($AK146=\"SSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),$I146,0)))))","v":0},{"$f":"IF(AND($AK146=\"FSP1\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$Q146,BslnAllctnCrrnt!$A$1<$R146),SUM($I146-$HG146),IF(AND($AK146=\"FSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$Q146,BslnAllctnCrrnt!$A$1<$R146),SUM($I146-$HG146),IF(AND($AK146=\"FSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM($I146-$HG146),IF(AND($AK146=\"SSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$Q146,BslnAllctnCrrnt!$A$1<$R146),SUM($I146-$HG146),IF(AND($AK146=\"SSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM($I146-$HG146),0)))))","v":0},{"$f":"IF(AND($AK146=\"SSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$Q146,BslnAllctnCrrnt!$A$1<$R146),0,IF(AND(FctrChngDts!$A$2>=$D146,FctrChngDts!$B$2<$E146),IF(AND($AK146=\"SSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM(BslnAllctnCrrnt!$A$1-$T146),0),IF(AND($AK146=\"FSP2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM(BslnAllctnCrrnt!$A$1-$T146),IF(AND($AK146=\"FSP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM(BslnAllctnCrrnt!$A$1-$T146),IF(AND($AK146=\"FSP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$W146,BslnAllctnCrrnt!$A$1<$X146),$K146,IF(AND($AK146=\"FSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$Q146,BslnAllctnCrrnt!$A$1<$R146),0,IF(AND($AK146=\"FSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM(BslnAllctnCrrnt!$A$1-$T146),IF(AND($AK146=\"SSP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM(BslnAllctnCrrnt!$A$1-$T146),IF(AND($AK146=\"SSP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$W146,BslnAllctnCrrnt!$A$1<$X146),$K146,0)))))))))","v":0},{"$f":"IF(AND($AK146=\"SSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$Q146,BslnAllctnCrrnt!$A$1<$R146),SUM($K146-$HI146),IF(AND($AK146=\"SSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM($K146-$HI146),IF(AND($AK146=\"FSP2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM($K146-$HI146),IF(AND($AK146=\"FSP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM($K146-$HI146),IF(AND($AK146=\"FSP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$W146,BslnAllctnCrrnt!$A$1<$X146),SUM($K146-$HI146),IF(AND($AK146=\"FSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$Q146,BslnAllctnCrrnt!$A$1<$R146),SUM($K146-$HI146),IF(AND($AK146=\"FSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM($K146-$HI146),IF(AND($AK146=\"SSP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM($K146-$HI146),IF(AND($AK146=\"SSP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$W146,BslnAllctnCrrnt!$A$1<$X146),SUM($K146-$HI146),0)))))))))","v":0},{"$f":"IF(AND($AK146=\"FSP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),0,IF(AND($AK146=\"FSP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$W146,BslnAllctnCrrnt!$A$1<$X146),SUM(BslnAllctnCrrnt!$A$1-$W146),IF(AND($AK146=\"FSP3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$W146,BslnAllctnCrrnt!$A$1<$X146),SUM(BslnAllctnCrrnt!$A$1-$W146),0)))","v":0},{"$f":"IF(AND($AK146=\"FSP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM($M146-$HK146),IF(AND($AK146=\"FSP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$W146,BslnAllctnCrrnt!$A$1<$X146),SUM($M146-$HK146),IF(AND($AK146=\"FSP3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$W146,BslnAllctnCrrnt!$A$1<$X146),SUM($M146-$HK146),0)))","v":0},{"$f":"IF(AND($AK146=\"FWP1\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$Q146,BslnAllctnCrrnt!$A$1<$R146),SUM(BslnAllctnCrrnt!$A$1-$Q146),IF(AND($AK146=\"FWP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$Q146,BslnAllctnCrrnt!$A$1<$R146),SUM(BslnAllctnCrrnt!$A$1-$Q146),IF(AND($AK146=\"FWP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),$J146,IF(AND(FctrChngDts!$A$2>=$D146,FctrChngDts!$B$2<$E146),IF(AND($AK146=\"SSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$Q146,BslnAllctnCrrnt!$A$1<$R146),SUM(BslnAllctnCrrnt!$A$1-$Q146),0),IF(AND($AK146=\"SSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),$J146,0)))))","v":0},{"$f":"IF(AND($AK146=\"FWP1\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$Q146,BslnAllctnCrrnt!$A$1<$R146),SUM($J146-$HM146),IF(AND($AK146=\"FWP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$Q146,BslnAllctnCrrnt!$A$1<$R146),SUM($J146-$HM146),IF(AND($AK146=\"FWP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM($J146-$HM146),IF(AND($AK146=\"SSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$Q146,BslnAllctnCrrnt!$A$1<$R146),SUM($J146-$HM146),IF(AND($AK146=\"SSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM($J146-$HM146),0)))))","v":0},{"$f":"IF(AND($AK146=\"FWP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$Q146,BslnAllctnCrrnt!$A$1<$R146),0,IF(AND($AK146=\"FWP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM(BslnAllctnCrrnt!$A$1-$T146),IF(AND($AK146=\"FWP2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM(BslnAllctnCrrnt!$A$1-$T146),IF(AND($AK146=\"FWP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM(BslnAllctnCrrnt!$A$1-$T146),IF(AND($AK146=\"FWP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$W146,BslnAllctnCrrnt!$A$1<$X146),$L146,IF(AND($AK146=\"SSP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM(BslnAllctnCrrnt!$A$1-$T146),IF(AND($AK146=\"SSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$Q146,BslnAllctnCrrnt!$A$1<$R146),0,IF(AND($AK146=\"SSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM(BslnAllctnCrrnt!$A$1-$T146),0))))))))","v":0},{"$f":"IF(AND($AK146=\"FWP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$Q146,BslnAllctnCrrnt!$A$1<$R146),SUM($L146-$HO146),IF(AND($AK146=\"FWP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM($L146-$HO146),IF(AND($AK146=\"FWP2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM($L146-$HO146),IF(AND($AK146=\"FWP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM($L146-$HO146),IF(AND($AK146=\"FWP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$W146,BslnAllctnCrrnt!$A$1<$X146),SUM($L146-$HO146),IF(AND($AK146=\"SSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$Q146,BslnAllctnCrrnt!$A$1<$R146),SUM($L146-$HO146),IF(AND($AK146=\"SSP1P2\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM($L146-$HO146),0)))))))","v":0},{"$f":"IF(AND($AK146=\"FWP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),0,IF(AND($AK146=\"FWP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$W146,BslnAllctnCrrnt!$A$1<$X146),SUM(BslnAllctnCrrnt!$A$1-$W146),IF(AND($AK146=\"FWP3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$W146,BslnAllctnCrrnt!$A$1<$X146),SUM(BslnAllctnCrrnt!$A$1-$W146),IF(AND($AK146=\"SSP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),0,IF(AND($AK146=\"SSP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$W146,BslnAllctnCrrnt!$A$1<$X146),SUM(BslnAllctnCrrnt!$A$1-$W146),0)))))","v":0},{"$f":"IF(AND($AK146=\"FWP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM($N146-$HQ146),IF(AND($AK146=\"FWP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$W146,BslnAllctnCrrnt!$A$1<$X146),SUM($N146-$HQ146),IF(AND($AK146=\"FWP3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$W146,BslnAllctnCrrnt!$A$1<$X146),SUM($N146-$HQ146),IF(AND($AK146=\"SSP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$T146,BslnAllctnCrrnt!$A$1<$U146),SUM($N146-$HQ146),IF(AND($AK146=\"SSP2P3\",$HF146=TRUE,BslnAllctnCrrnt!$A$1>=$W146,BslnAllctnCrrnt!$A$1<$X146),SUM($N146-$HQ146),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[149,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G150),0,IF($F150<=$G150,SUM($G150-$F150),IF($F150>$G150,SUM((Account!$L$2-Usage!$F150)+Usage!$G150+1))))","v":0},{"$f":"IF($Q150=0,0,IF($R150=0,0,IF(AND($Q150<FctrChngDts!$A$2,$R150>=FctrChngDts!$A$2),SUM($R150-FctrChngDts!$A$2+1),IF(AND($Q150>=FctrChngDts!$A$2,$R150>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q150),IF(AND($Q150>=FctrChngDts!$A$2,$R150<FctrChngDts!$B$2),SUM($R150-$Q150+1),0)))))","v":0},{"$f":"IF($Q150=0,0,IF($R150=0,0,IF(AND($Q150<FctrChngDts!$A$2,$R150>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q150),IF(AND($Q150<FctrChngDts!$A$2,$R150<FctrChngDts!$A$2),SUM($R150-$Q150+1),IF(AND($Q150>FctrChngDts!$A$2,$R150>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R150+1),0)))))","v":0},{"$f":"IF($T150=0,0,IF($U150=0,0,IF(AND($T150<FctrChngDts!$A$2,$U150>=FctrChngDts!$A$2),SUM($U150-FctrChngDts!$A$2+1),IF(AND($T150>=FctrChngDts!$A$2,$U150<FctrChngDts!$B$2),SUM($U150-$T150+1),IF(AND($T150>=FctrChngDts!$A$2,$U150>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T150)<0),0,IF(AND($T150>=FctrChngDts!$A$2,$U150>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T150),0))))))","v":0},{"$f":"IF($T150=0,0,IF($U150=0,0,IF(AND($T150<FctrChngDts!$A$2,$U150>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T150),IF(AND($T150>=FctrChngDts!$B$2,$U150>=FctrChngDts!$B$2),SUM($U150-$T150+1),IF(AND($T150<FctrChngDts!$A$2,$U150<FctrChngDts!$A$2),SUM($U150-$T150+1),IF(AND($T150>=FctrChngDts!$A$2,$U150>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U150+1),0))))))","v":0},{"$f":"IF($W150=0,0,IF($X150=0,0,IF(AND($W150>=FctrChngDts!$A$2,$X150>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W150)<0),0,IF(AND($W150>=FctrChngDts!$A$2,$X150>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W150),IF(AND($W150>=FctrChngDts!$A$2,$X150<FctrChngDts!$B$2),SUM($X150-$W150+1),IF(AND($W150<FctrChngDts!$A$2,$X150>=FctrChngDts!$A$2),SUM($X150-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W150=0,0,IF($X150=0,0,IF(AND($W150<FctrChngDts!$A$2,$X150<FctrChngDts!$A$2),SUM($X150-$W150+1),IF(AND($W150>=FctrChngDts!$A$2,$X150>=FctrChngDts!$B$2,SUM($X150-FctrChngDts!$B$2+1)<=$Y150),SUM($X150-FctrChngDts!$B$2+1),IF(AND($W150>=FctrChngDts!$A$2,$X150>=FctrChngDts!$B$2),SUM($X150-$W150+1),IF(AND($W150<FctrChngDts!$A$2,$X150>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W150),0))))))","v":0},{"$f":"IF(AND($D150>=FctrChngDts!$C$2,$E150<FctrChngDts!$E$2),\"1\",IF(AND($D150>=FctrChngDts!$E$2,$E150<FctrChngDts!$G$2),\"2\",IF(AND($D150>=FctrChngDts!$G$2,$E150<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D150>=FctrChngDts!$D$2,,IF(AND($D150>=FctrChngDts!$C$2,$D150<=FctrChngDts!$D$2),$D150,IF(AND($D150>=FctrChngDts!$C$2,$D150>=FctrChngDts!$D$2,$E150>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D150>FctrChngDts!$D$2,,IF($D150=FctrChngDts!$D$2,$D150,IF(AND($D150>=FctrChngDts!$C$2,$E150<FctrChngDts!$D$2),$E150,IF(AND($D150>=FctrChngDts!$C$2,$E150>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D150>=FctrChngDts!$D$2,$E150>=FctrChngDts!$D$2,$E150>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E150<FctrChngDts!$D$2,$E150<=FctrChngDts!$D$2),$E150,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D150<FctrChngDts!$E$2,$E150<FctrChngDts!$E$2),,IF($D150>FctrChngDts!$F$2,,IF(AND($D150>=FctrChngDts!$E$2,$D150<=FctrChngDts!$F$2),$D150,IF(AND($D150>=FctrChngDts!$E$2,$D150>=FctrChngDts!$F$2,$E150>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D150>FctrChngDts!$F$2,,IF($E150=FctrChngDts!$F$2,$E150,IF(AND($D150<FctrChngDts!$E$2,$E150<=FctrChngDts!$F$2),$E150,IF(AND($D150>=FctrChngDts!$E$2,$E150<FctrChngDts!$F$2),$E150,IF(AND($D150>=FctrChngDts!$E$2,$E150>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D150>=FctrChngDts!$F$2,$E150>=FctrChngDts!$F$2,$E150>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D150<FctrChngDts!$G$2,$E150<FctrChngDts!$G$2),,IF($D150>FctrChngDts!$H$2,,IF(AND($D150>=FctrChngDts!$G$2,$D150<=FctrChngDts!$H$2),$D150,IF(AND($D150>=FctrChngDts!$G$2,$D150>=FctrChngDts!$H$2,$E150>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D150>FctrChngDts!$H$2,,IF($E150=FctrChngDts!$H$2,$E150,IF(AND($D150<FctrChngDts!$G$2,$E150<=FctrChngDts!$H$2),$E150,IF(AND($D150>=FctrChngDts!$G$2,$E150<FctrChngDts!$H$2),$E150,IF(AND($D150>=FctrChngDts!$G$2,$E150>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D150>=FctrChngDts!$H$2,$E150>=FctrChngDts!$H$2,$E150>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A150,Tenant!$A150:$J449,6,FALSE)","v":0},{"$f":"VLOOKUP($A150,Tenant!$A150:$J449,7,FALSE)","v":0},{"$f":"VLOOKUP($A150,Tenant!$A150:$J449,10,FALSE)","v":0},0,{"$f":"IF(AND($AK150=\"FSP2\",$AJ150=FALSE,$HF150=FALSE),SUM($K150*FctrChngDts!$C$9),IF(AND($AK150=\"FSP2\",$AJ150=TRUE,$HF150=FALSE),SUM($K150*FctrChngDts!$C$10),IF(AND($AK150=\"FSP2P3\",$AJ150=FALSE,$HF150=FALSE),SUM(SUM($K150,$M150)*FctrChngDts!$C$9),IF(AND($AK150=\"FSP2P3\",$AJ150=TRUE,$HF150=FALSE),SUM(SUM($K150,$M150)*FctrChngDts!$C$10),IF(AND($AK150=\"FSP3\",$AJ150=FALSE,$HF150=FALSE),SUM($M150*FctrChngDts!$C$9),IF(AND($AK150=\"FSP3\",$AJ150=TRUE,$HF150=FALSE),SUM($M150*FctrChngDts!$C$10),IF(AND($AK150=\"FSP1\",$AJ150=FALSE,$HF150=FALSE),SUM($I150*FctrChngDts!$C$9),IF(AND($AK150=\"FSP1\",$AJ150=TRUE,$HF150=FALSE),SUM($I150*FctrChngDts!$C$10),IF(AND($AK150=\"FSP1P2\",$AJ150=FALSE,$HF150=FALSE),SUM(SUM($I150,$K150)*FctrChngDts!$C$9),IF(AND($AK150=\"FSP1P2\",$AJ150=TRUE,$HF150=FALSE),SUM(SUM($I150,$K150)*FctrChngDts!$C$10),IF(AND($Z150=\"Summer\",$AK150=\"SSP2P3\",$AJ150=FALSE,$HF150=FALSE),SUM(SUM(SUM(SUM($K150,$M150)*FctrChngDts!$C$9),SUM(SUM($L150,$N150)*FctrChngDts!$C$11))*$AF150),IF(AND($Z150=\"Summer\",$AK150=\"SSP2P3\",$AJ150=TRUE,$HF150=FALSE),SUM(SUM(SUM(SUM($K150,$M150)*FctrChngDts!$C$10),SUM(SUM($L150,$N150)*FctrChngDts!$C$12))*$AF150),IF(AND($Z150=\"Winter\",$AK150=\"SSP2P3\",$AJ150=FALSE,$HF150=FALSE),SUM(SUM(SUM(SUM($K150,$M150)*FctrChngDts!$C$9),SUM(SUM($L150,$N150)*FctrChngDts!$C$11))-$AO150),IF(AND($Z150=\"Winter\",$AK150=\"SSP2P3\",$AJ150=TRUE,$HF150=FALSE),SUM(SUM(SUM(SUM($K150,$M150)*FctrChngDts!$C$10),SUM(SUM($L150,$N150)*FctrChngDts!$C$12))-$AO150),IF(AND($Z150=\"Summer\",$AK150=\"SSP1P2\",$AJ150=FALSE,$HF150=FALSE),SUM(SUM(SUM(SUM($I150,$K150)*FctrChngDts!$C$9),SUM(SUM($J150,$L150)*FctrChngDts!$C$11))*$AF150),IF(AND($Z150=\"Summer\",$AK150=\"SSP1P2\",$AJ150=TRUE,$HF150=FALSE),SUM(SUM(SUM(SUM($I150,$K150)*FctrChngDts!$C$10),SUM(SUM($J150,$L150)*FctrChngDts!$C$12))*$AF150),IF(AND($Z150=\"Winter\",$AK150=\"SSP1P2\",$AJ150=FALSE,$HF150=FALSE),SUM(SUM(SUM(SUM($I150,$K150)*FctrChngDts!$C$9),SUM(SUM($J150,$L150)*FctrChngDts!$C$11))-$AO150),IF(AND($Z150=\"Winter\",$AK150=\"SSP1P2\",$AJ150=TRUE,$HF150=FALSE),SUM(SUM(SUM(SUM($I150,$K150)*FctrChngDts!$C$10),SUM(SUM($J150,$L150)*FctrChngDts!$C$12))-$AO150),IF(AND($AK150=\"FSP2\",$AJ150=FALSE,$HF150=TRUE),SUM(SUM($HI150*FctrChngDts!$B$9),SUM($HJ150*FctrChngDts!$C$9)),IF(AND($AK150=\"FSP2\",$AJ150=TRUE,$HF150=TRUE),SUM(SUM($HI150*FctrChngDts!$B$10),SUM($HJ150*FctrChngDts!$C$10)),IF(AND($AK150=\"FSP2P3\",$AJ150=FALSE,$HF150=TRUE),SUM(SUM(SUM($HI150,$HK150)*FctrChngDts!$B$9),SUM(SUM($HJ150,$HL150)*FctrChngDts!$C$9)),IF(AND($AK150=\"FSP2P3\",$AJ150=TRUE,$HF150=TRUE),SUM(SUM(SUM($HI150,$HK150)*FctrChngDts!$B$10),SUM(SUM($HJ150,$HL150)*FctrChngDts!$C$10)),IF(AND($AK150=\"FSP3\",$AJ150=FALSE,$HF150=TRUE),SUM(SUM($HK150*FctrChngDts!$B$9),SUM($HL150*FctrChngDts!$C$9)),IF(AND($AK150=\"FSP3\",$AJ150=TRUE,$HF150=TRUE),SUM(SUM($HK150*FctrChngDts!$B$10),SUM($HL150*FctrChngDts!$C$10)),IF(AND($AK150=\"FSP1\",$AJ150=FALSE,$HF150=TRUE),SUM(SUM($HG150*FctrChngDts!$B$9),SUM($HH150*FctrChngDts!$C$9)),IF(AND($AK150=\"FSP1\",$AJ150=TRUE,$HF150=TRUE),SUM(SUM($HG150*FctrChngDts!$B$10),SUM($HH150*FctrChngDts!$C$10)),IF(AND($AK150=\"FSP1P2\",$AJ150=FALSE,$HF150=TRUE),SUM(SUM(SUM($HG150,$HI150)*FctrChngDts!$B$9),SUM(SUM($HH150,$HJ150)*FctrChngDts!$C$9)),IF(AND($AK150=\"FSP1P2\",$AJ150=TRUE,$HF150=TRUE),SUM(SUM(SUM($HG150,$HI150)*FctrChngDts!$B$10),SUM(SUM($HG150,$HI150)*FctrChngDts!$C$10)),IF(AND($Z150=\"Summer\",$AK150=\"SSP2P3\",$AJ150=FALSE,$HF150=TRUE),SUM(SUM(SUM(SUM($HI150,$HK150)*FctrChngDts!$B$9),SUM(SUM($HJ150,$HL150)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO150,$HQ150)*FctrChngDts!$B$11),SUM(SUM($HP150,$HR150)*FctrChngDts!$C$11))*$AF150),IF(AND($Z150=\"Summer\",$AK150=\"SSP2P3\",$AJ150=TRUE,$HF150=TRUE),SUM(SUM(SUM(SUM($HI150,$HK150)*FctrChngDts!$B$10),SUM(SUM($HJ150,$HL150)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO150,$HQ150)*FctrChngDts!$B$12),SUM(SUM($HP150,$HR150)*FctrChngDts!$C$12))*$AF150),IF(AND($Z150=\"Winter\",$AK150=\"SSP2P3\",$AJ150=FALSE,$HF150=TRUE),SUM(SUM(SUM(SUM($HI150,$HK150)*FctrChngDts!$B$9),SUM(SUM($HJ150,$HL150)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO150,$HQ150)*FctrChngDts!$B$11),SUM(SUM($HP150,$HR150)*FctrChngDts!$C$11))-$AO150),IF(AND($Z150=\"Winter\",$AK150=\"SSP2P3\",$AJ150=TRUE,$HF150=TRUE),SUM(SUM(SUM(SUM($HI150,$HK150)*FctrChngDts!$B$10),SUM(SUM($HO150,$HQ150)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO150,$HQ150)*FctrChngDts!$B$12),SUM(SUM($HP150,$HR150)*FctrChngDts!$C$12))-$AO150),IF(AND($Z150=\"Summer\",$AK150=\"SSP1P2\",$AJ150=FALSE,$HF150=TRUE),SUM(SUM(SUM(SUM($HG150,$HI150)*FctrChngDts!$B$9),SUM(SUM($HH150,$HJ150)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM150,$HO150)*FctrChngDts!$B$11),SUM(SUM($HN150,$HP150)*FctrChngDts!$C$11))*$AF150),IF(AND($Z150=\"Summer\",$AK150=\"SSP1P2\",$AJ150=TRUE,$HF150=TRUE),SUM(SUM(SUM(SUM($HG150,$HI150)*FctrChngDts!$B$10),SUM(SUM($HH150,$HJ150)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM150,$HO150)*FctrChngDts!$B$12),SUM(SUM($HN150,$HP150)*FctrChngDts!$C$12))*$AF150),IF(AND($Z150=\"Winter\",$AK150=\"SSP1P2\",$AJ150=FALSE,$HF150=TRUE),SUM(SUM(SUM(SUM($HG150,$HI150)*FctrChngDts!$B$9),SUM(SUM($HH150,$HJ150)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM150,$HO150)*FctrChngDts!$B$11),SUM(SUM($HN150,$HP150)*FctrChngDts!$C$11))-$AO150),IF(AND($Z150=\"Winter\",$AK150=\"SSP1P2\",$AJ150=TRUE,$HF150=TRUE),SUM(SUM(SUM(SUM($HG150,$HI150)*FctrChngDts!$B$10),SUM(SUM($HH150,$HJ150)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM150,$HO150)*FctrChngDts!$B$12),SUM(SUM($HN150,$HP150)*FctrChngDts!$C$12))-$AO150),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK150=\"FWP1\",$AJ150=FALSE,$HF150=FALSE),SUM($J150*FctrChngDts!$C$11),IF(AND($AK150=\"FWP1\",$AJ150=TRUE,$HF150=FALSE),SUM($J150*FctrChngDts!$C$12),IF(AND($AK150=\"FWP1P2\",$AJ150=FALSE,$HF150=FALSE),SUM(SUM($J150,$L150)*FctrChngDts!$C$11),IF(AND($AK150=\"FWP1P2\",$AJ150=TRUE,$HF150=FALSE),SUM(SUM($J150,$L150)*FctrChngDts!$C$12),IF(AND($AK150=\"FWP2\",$AJ150=FALSE,$HF150=FALSE),SUM($L150*FctrChngDts!$C$11),IF(AND($AK150=\"FWP2\",$AJ150=TRUE,$HF150=FALSE),SUM($L150*FctrChngDts!$C$12),IF(AND($AK150=\"FWP2P3\",$AJ150=FALSE,$HF150=FALSE),SUM(SUM($L150,$N150)*FctrChngDts!$C$11),IF(AND($AK150=\"FWP2P3\",$AJ150=TRUE,$HF150=FALSE),SUM(SUM($L150,$N150)*FctrChngDts!$C$12),IF(AND($AK150=\"FWP3\",$AJ150=FALSE,$HF150=FALSE),SUM($N150*FctrChngDts!$C$11),IF(AND($AK150=\"FWP3\",$AJ150=TRUE,$HF150=FALSE),SUM($N150*FctrChngDts!$C$12),IF(AND($Z150=\"Winter\",$AK150=\"SSP1P2\",$AJ150=FALSE,$HF150=FALSE),SUM(SUM(SUM($I150,$K150)*FctrChngDts!$C$9),SUM(SUM($J150,$L150)*FctrChngDts!$C$11))*$AG150,IF(AND($Z150=\"Winter\",$AK150=\"SSP1P2\",$AJ150=TRUE,$HF150=FALSE),SUM(SUM(SUM($I150,$K150)*FctrChngDts!$B$10),SUM(SUM($J150,$L150)*FctrChngDts!$B$12))*$AG150,IF(AND($Z150=\"Summer\",$AK150=\"SSP1P2\",$AJ150=FALSE,$HF150=FALSE),SUM(SUM(SUM($I150,$K150)*FctrChngDts!$B$9),SUM(SUM($J150,$L150)*FctrChngDts!$B$11))-$AJ150,IF(AND($Z150=\"Summer\",$AK150=\"SSP1P2\",$AJ150=TRUE,$HF150=FALSE),SUM(SUM(SUM($I150,$K150)*FctrChngDts!$C$10),SUM(SUM($J150,$L150)*FctrChngDts!$C$12))-$AJ150,IF(AND($Z150=\"Winter\",$AK150=\"SSP2P3\",$AJ150=FALSE,$HF150=FALSE),SUM(SUM(SUM($K150,$M150)*FctrChngDts!$C$9),SUM(SUM($L150,$N150)*FctrChngDts!$C$11))*$AG150,IF(AND($Z150=\"Winter\",$AK150=\"SSP2P3\",$AJ150=TRUE,$HF150=FALSE),SUM(SUM(SUM($K150,$M150)*FctrChngDts!$C$10),SUM(SUM($L150,$N150)*FctrChngDts!$C$12))*$AG150,IF(AND($Z150=\"Summer\",$AK150=\"SSP2P3\",$AJ150=FALSE,$HF150=FALSE),SUM(SUM(SUM($K150,$M150)*FctrChngDts!$C$9),SUM(SUM($L150,$N150)*FctrChngDts!$C$11))-$AJ150,IF(AND($Z150=\"Summer\",$AK150=\"SSP2P3\",$AJ150=TRUE,$HF150=FALSE),SUM(SUM(SUM($K150,$M150)*FctrChngDts!$C$10),SUM(SUM($L150,$N150)*FctrChngDts!$C$12))-$AJ150,IF(AND($AK150=\"FWP1\",$AJ150=FALSE,$HF150=TRUE),SUM(SUM($HM150*FctrChngDts!$B$11),SUM($HN150*FctrChngDts!$C$11)),IF(AND($AK150=\"FWP1\",$AJ150=TRUE,$HF150=TRUE),SUM(SUM($HM150*FctrChngDts!$B$12),SUM($HN150*FctrChngDts!$C$12)),IF(AND($AK150=\"FWP1P2\",$AJ150=FALSE,$HF150=TRUE),SUM(SUM(SUM($HM150,$HO150)*FctrChngDts!$B$11),SUM(SUM($HN150,$HP150)*FctrChngDts!$C$11)),IF(AND($AK150=\"FWP1P2\",$AJ150=TRUE,$HF150=TRUE),SUM(SUM(SUM($HM150,$KP150)*FctrChngDts!$C$12),SUM(SUM($HN150,$HP150)*FctrChngDts!$C$12)),IF(AND($AK150=\"FWP2\",$AJ150=FALSE,$HF150=TRUE),SUM(SUM($HO150*FctrChngDts!$B$11),SUM($HO150*FctrChngDts!$C$11)),IF(AND($AK150=\"FWP2\",$AJ150=TRUE,$HF150=TRUE),SUM(SUM($HO150*FctrChngDts!$B$12),SUM($HO150*FctrChngDts!$C$12)),IF(AND($AK150=\"FWP2P3\",$AJ150=FALSE,$HF150=TRUE),SUM(SUM(SUM($HO150,$HQ150)*FctrChngDts!$C$11),SUM(SUM($HP150,$HR150)*FctrChngDts!$C$11)),IF(AND($AK150=\"FWP2P3\",$AJ150=TRUE,$HF150=TRUE),SUM(SUM(SUM($HO150,$HQ150)*FctrChngDts!$C$12),SUM(SUM($HP150,$HR150)*FctrChngDts!$C$12)),IF(AND($AK150=\"FWP3\",$AJ150=FALSE,$HF150=TRUE),SUM(SUM($HQ150*FctrChngDts!$B$11),SUM($HR150*FctrChngDts!$C$11)),IF(AND($AK150=\"FWP3\",$AJ150=TRUE,$HF150=TRUE),SUM(SUM($HQ150*FctrChngDts!$B$12),SUM($HR150*FctrChngDts!$C$12)),IF(AND($Z150=\"Winter\",$AK150=\"SSP1P2\",$AJ150=FALSE,$HF150=TRUE),SUM(SUM(SUM(SUM($HG150,$HI150)*FctrChngDts!$B$9),SUM(SUM($HH150,$HJ150)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM150,$HO150)*FctrChngDts!$B$11),SUM(SUM($HN150,$HP150)*FctrChngDts!$C$11))*$AG150),IF(AND($Z150=\"Winter\",$AK150=\"SSP1P2\",$AJ150=TRUE,$HF150=TRUE),SUM(SUM(SUM(SUM($HG150,$HI150)*FctrChngDts!$B$10), SUM(SUM($HH150,$HJ150)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM150,$HO150)*FctrChngDts!$B$12),SUM(SUM($HN150,$HP150)*FctrChngDts!$C$12))*$AG150),IF(AND($Z150=\"Summer\",$AK150=\"SSP1P2\",$AJ150=FALSE,$HF150=TRUE),SUM(SUM(SUM(SUM($HG150,$HI150)*FctrChngDts!$B$9),SUM(SUM($HH150,$HJ150)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM150,$HO150)*FctrChngDts!$B$11),SUM(SUM($HN150,$HP150)*FctrChngDts!$C$11))-$AJ150),IF(AND($Z150=\"Summer\",$AK150=\"SSP1P2\",$AJ150=TRUE,$HF150=TRUE),SUM(SUM(SUM(SUM($HG150,$HI150)*FctrChngDts!$B$10),SUM(SUM($HH150,$HJ150)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM150,$HO150)*FctrChngDts!$B$12),SUM(SUM($HN150,$HP150)*FctrChngDts!$C$12))-$AJ150),IF(AND($Z150=\"Winter\",$AK150=\"SSP2P3\",$AJ150=FALSE,$HF150=TRUE),SUM(SUM(SUM(SUM($HI150,$HK150)*FctrChngDts!$B$9),SUM(SUM($HJ150,$HL150)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO150,$HQ150)*FctrChngDts!$B$11),SUM(SUM($HP150,$HR150)*FctrChngDts!$C$11))*$AG150),IF(AND($Z150=\"Winter\",$AK150=\"SSP2P3\",$AJ150=TRUE,$HF150=TRUE),SUM(SUM(SUM(SUM($HI150,$HK150)*FctrChngDts!$B$10), SUM(SUM($HJ150,$HL150)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO150,$HQ150)*FctrChngDts!$B$12),SUM(SUM($HP150,$HR150)*FctrChngDts!$C$12))*$AG150),IF(AND($Z150=\"Summer\",$AK150=\"SSP2P3\",$AJ150=FALSE,$HF150=TRUE),SUM(SUM(SUM(SUM($HI150,$HK150)*FctrChngDts!$B$9),SUM(SUM($HJ150,$HL150)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO150,$HQ150)*FctrChngDts!$B$11),SUM(SUM($HP150,$HR150)*FctrChngDts!$C$11))-$AJ150),IF(AND($Z150=\"Summer\",$AK150=\"SSP2P3\",$AJ150=TRUE,$HF150=TRUE),SUM(SUM(SUM(SUM($HI150,$HK150)*FctrChngDts!$B$10), SUM(SUM($HJ150,$HL150)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO150,$HQ150)*FctrChngDts!$B$12),SUM(SUM($HP150,$HR150)*FctrChngDts!$C$12))-$AJ150),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK150=\"FSP1\",$AH150=TRUE,SUM(SUM(SUM($AI150*FctrChngDts!$B$13)*I150),$AR150)>$AD150),$AD150,IF(AND($AK150=\"FSP1\",$AH150=TRUE,SUM(SUM(SUM($AI150*FctrChngDts!$B$13)*$I150),$AR150)<=$AD150),SUM(SUM(SUM($AI150*FctrChngDts!$B$13)*$I150),$AR150),IF(AND($Z150=\"Summer\",$AK150=\"SSP1\",$AH150=TRUE,SUM(SUM(SUM(SUM($I150,$J150)*SUM($AI150*FctrChngDts!$B$13))*$AF150),$AR150)>$AD150),$AD150,IF(AND($Z150=\"Summer\",$AK150=\"SSP1\",$AH150=TRUE,SUM(SUM(SUM(SUM($I150,$J150)*SUM($AI150*FctrChngDts!$B$13))*$AF150),$AR150)<=$AD150),SUM(SUM(SUM(SUM($I150,$J150)*SUM($AI150*FctrChngDts!$B$13))*$AF150),$AR150),IF(AND($Z150=\"Winter\",$AK150=\"SSP1\",$AH150=TRUE,SUM(SUM(SUM(SUM($I150,$J150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AU150:$AW150)),$AR150)>$AD150),$AD150,IF(AND($Z150=\"Winter\",$AK150=\"SSP1\",$AH150=TRUE,SUM(SUM(SUM(SUM($I150,$J150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AU150:$AW150)),$AR150)<=$AD150),SUM(SUM(SUM(SUM($I150,$J150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AU150:$AW150)),$AR150),IF(AND($AK150=\"FSP1P2\",$AH150=TRUE,SUM(SUM(SUM(SUM($I150,$K150)*SUM($AI150*FctrChngDts!$B$13))*$AF150),$AR150)>$AD150),$AD150,IF(AND($AK150=\"FSP1P2\",$AH150=TRUE,SUM(SUM(SUM(SUM($I150,$K150)*SUM($AI150*FctrChngDts!$B$13))*$AF150),$AR150)<=$AD150),SUM(SUM(SUM(SUM($I150,$K150)*SUM($AI150*FctrChngDts!$B$13))*$AF150),$AR150),IF(AND($Z150=\"Summer\",$AK150=\"SSP1P2\",$AH150=TRUE,SUM(SUM(SUM(SUM($I150,$K150,$J150,$L150)*SUM($AI150*FctrChngDts!$B$13))*$AF150),$AR150)>$AD150),$AD150,IF(AND($Z150=\"Summer\",$AK150=\"SSP1P2\",$AH150=TRUE,SUM(SUM(SUM(SUM($I150,$K150,$J150,$L150)*SUM($AI150*FctrChngDts!$B$13))*$AF150),$AR150)<=$AD150),SUM(SUM(SUM(SUM($I150,$K150,$J150,$L150)*SUM($AI150*FctrChngDts!$B$13))*$AF150),$AR150),IF(AND($Z150=\"Winter\",$AK150=\"SSP1P2\",$AH150=TRUE,SUM(SUM(SUM(SUM($I150,$K150,$J150,$L150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AU150:$AW150)),$AR150)>$AD150),$AD150,IF(AND($Z150=\"Winter\",$AK150=\"SSP1P2\",$AH150=TRUE,SUM(SUM(SUM(SUM($I150,$K150,$J150,$L150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AU150:$AW150)),$AR150)<=$AD150),MIN($AD150,SUM($AL150,SUM(SUM(SUM(SUM($I150,$K150,$J150,$L150)*SUM($AI150*FctrChngDts!$B$13))*$AF150)))),IF(AND($AK150=\"FSP2\",$AH150=TRUE,SUM(SUM(SUM($AI150*FctrChngDts!$B$13)*$K150),$AR150)>$AD150),$AD150,IF(AND($AK150=\"FSP2\",$AH150=TRUE,SUM(SUM(SUM($AI150*FctrChngDts!$B$13)*$K150),$AR150)<=$AD150),SUM(SUM(SUM($AI150*FctrChngDts!$B$13)*$K150),$AR150),IF(AND($Z150=\"Summer\",$AK150=\"SSP2\",$AH150=TRUE,SUM(SUM(SUM(SUM($K150,$L150)*SUM($AI150*FctrChngDts!$B$13))*$AF150),$AR150)>$AD150),$AD150,IF(AND($Z150=\"Summer\",$AK150=\"SSP2\",$AH150=TRUE,SUM(SUM(SUM(SUM($K150,$L150)*SUM($AI150*FctrChngDts!$B$13))*$AF150),$AR150)<=$AD150),SUM(SUM(SUM(SUM($K150,$L150)*SUM($AI150*FctrChngDts!$B$13))*$AF150),$AR150),IF(AND($Z150=\"Winter\",$AK150=\"SSP2\",$AH150=TRUE,SUM(SUM(SUM(SUM($K150,$L150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AU150:$AW150)),$AR150)>$AD150),$AD150,IF(AND($Z150=\"Winter\",$AK150=\"SSP2\",$AH150=TRUE,SUM(SUM(SUM(SUM($K150,$L150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AU150:$AW150)),$AR150)<=$AD150),SUM(SUM(SUM(SUM($K150,$L150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AU150:$AW150)),$AR150),IF(AND($AK150=\"FSP2P3\",$AH150=TRUE,SUM(SUM(SUM(SUM($K150,$M150)*SUM($AI150*FctrChngDts!$B$13))*$AF150),$AR150)>$AD150),$AD150,IF(AND($AK150=\"FSP2P3\",$AH150=TRUE,SUM(SUM(SUM(SUM($K150,$M150)*SUM($AI150*FctrChngDts!$B$13))*$AF150),$AR150)<=$AD150),SUM(SUM(SUM(SUM($K150,$M150)*SUM($AI150*FctrChngDts!$B$13))*$AF150),$AR150),IF(AND($Z150=\"Summer\",$AK150=\"SSP2P3\",$AH150=TRUE,SUM(SUM(SUM(SUM($K150,$L150,$M150,$N150)*SUM($AI150*FctrChngDts!$B$13))*$AF150),$AR150)>$AD150),$AD150,IF(AND($Z150=\"Summer\",$AK150=\"SSP2P3\",$AH150=TRUE,SUM(SUM(SUM(SUM($K150,$L150,$M150,$N150)*SUM($AI150*FctrChngDts!$B$13))*$AF150),$AR150)<=$AD150),SUM(SUM(SUM(SUM($K150,$L150,$M150,$N150)*SUM($AI150*FctrChngDts!$B$13))*$AF150),$AR150),IF(AND($Z150=\"Winter\",$AK150=\"SSP2P3\",$AH150=TRUE,SUM(SUM(SUM(SUM($K150,$L150,$M150,$N150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AU150:$AW150)),$AR150)>$AD150),$AD150,IF(AND($Z150=\"Winter\",$AK150=\"SSP2P3\",$AH150=TRUE,SUM(SUM(SUM(SUM($K150,$L150,$M150,$N150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AU150:$AW150)),$AR150)<=$AD150),SUM(SUM(SUM(SUM($K150,$L150,$M150,$N150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AU150:$AW150)),$AR150),IF(AND($AK150=\"FSP3\",$AH150=TRUE,SUM(SUM(SUM($AI150*FctrChngDts!$B$13)*$M150),$AR150)>$AD150),$AD150,IF(AND($AK150=\"FSP3\",$AH150=TRUE,SUM(SUM(SUM($AI150*FctrChngDts!$B$13)*$M150),$AR150)<=$AD150),SUM(SUM(SUM($AI150*FctrChngDts!$B$13)*$M150),$AR150),IF(AND($Z150=\"Summer\",$AK150=\"SSP3\",$AH150=TRUE,SUM(SUM(SUM(SUM($M150,$N150)*SUM($AI150*FctrChngDts!$B$13))*$AF150),$AR150)>$AD150),$AD150,IF(AND($Z150=\"Summer\",$AK150=\"SSP3\",$AH150=TRUE,SUM(SUM(SUM(SUM($M150,$N150)*SUM($AI150*FctrChngDts!$B$13))*$AF150),$AR150)<=$AD150),SUM(SUM(SUM(SUM($M150,$N150)*SUM($AI150*FctrChngDts!$B$13))*$AF150),$AR150),IF(AND($Z150=\"Winter\",$AK150=\"SSP3\",$AH150=TRUE,SUM(SUM(SUM(SUM($M150,$N150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AU150:$AW150)),$AR150)>$AD150),$AD150,IF(AND($Z150=\"Winter\",$AK150=\"SSP3\",$AH150=TRUE,SUM(SUM(SUM(SUM($M150,$N150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AU150:$AW150)),$AR150)<=$AD150),SUM(SUM(SUM(SUM($M150,$N150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AU150:$AW150)),$AR150),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK150=\"FWP1\",$AH150=TRUE,SUM(SUM(SUM($AI150*FctrChngDts!$B$13)*$J150),$AU150)>$AE150),$AE150,IF(AND($AK150=\"FWP1\",$AH150=TRUE,SUM(SUM(SUM($AI150*FctrChngDts!$B$13)*$J150),$AU150)<=$AE150),SUM(SUM(SUM($AI150*FctrChngDts!$B$13)*$J150),$AU150),IF(AND($Z150=\"Winter\",$AK150=\"SSP1\",$AH150=TRUE,SUM(SUM(SUM(SUM($I150,$J150)*SUM($AI150*FctrChngDts!$B$13))*$AG150),$AU150)>$AE150),$AE150,IF(AND($Z150=\"Winter\",$AK150=\"SSP1\",$AH150=TRUE,SUM(SUM(SUM(SUM($I150,$J150)*SUM($AI150*FctrChngDts!$B$13))*$AG150),$AU150)<=$AE150),SUM(SUM(SUM(SUM($I150,$J150)*SUM($AI150*FctrChngDts!$B$13))*$AG150),$AU150),IF(AND($Z150=\"Summer\",$AK150=\"SSP1\",$AH150=TRUE,SUM(SUM(SUM(SUM($I150,$J150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AR150:$AT150)),$AU150)>$AE150),$AE150,IF(AND($Z150=\"Summer\",$AK150=\"SSP1\",$AH150=TRUE,SUM(SUM(SUM(SUM($I150,$J150)*SUM($AI150*FctrChngDts!$B$13))- SUM($AR150:$AT150)),$AU150)<=$AE150),SUM(SUM(SUM(SUM($I150,$J150)*SUM($AI150*FctrChngDts!$B$13))- SUM($AR150:$AT150)),$AU150),IF(AND($AK150=\"FWP1P2\",$AH150=TRUE,SUM(SUM(SUM(SUM($J150,$L150)*SUM($AI150*FctrChngDts!$B$13))*$AG150),$AU150)>$AE150),$AE150,IF(AND($AK150=\"FWP1P2\",$AH150=TRUE,SUM(SUM(SUM(SUM($J150,$L150)*SUM($AI150*FctrChngDts!$B$13))*$AG150),$AU150)<=$AE150),SUM(SUM(SUM(SUM($J150,$L150)*SUM($AI150*FctrChngDts!$B$13))*$AG150),$AU150),IF(AND($Z150=\"Winter\",$AK150=\"SSP1P2\",$AH150=TRUE,SUM(SUM(SUM(SUM($I150,$K150,$J150,$L150)*SUM($AI150*FctrChngDts!$B$13))*$AG150),$AU150)>$AE150),$AE150,IF(AND($Z150=\"Winter\",$AK150=\"SSP1P2\",$AH150=TRUE,SUM(SUM(SUM(SUM($I150,$K150,$J150,$L150)*SUM($AI150*FctrChngDts!$B$13))*$AG150),$AU150)<=$AE150),SUM(SUM(SUM(SUM($I150,$K150,$J150,$L150)*SUM($AI150*FctrChngDts!$B$13))*$AG150),$AU150),IF(AND($Z150=\"Summer\",$AK150=\"SSP1P2\",$AH150=TRUE,SUM(SUM(SUM(SUM($I150,$K150,$J150,$L150)*SUM($AI150*FctrChngDts!$B$13))- SUM($AR150:$AT150)),$AU150)>$AE150),$AE150,IF(AND($Z150=\"Summer\",$AK150=\"SSP1P2\",$AH150=TRUE,SUM(SUM(SUM(SUM($I150,$K150,$J150,$L150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AR150:$AT150)),$AU150)<=$AE150),SUM(SUM(SUM(SUM($I150,$K150,$J150,$L150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AR150:$AT150)),$AU150),IF(AND($AK150=\"FWP2\",$AH150=TRUE,SUM(SUM(SUM($AI150*FctrChngDts!$B$13)*$L150),$AU150)>$AE150),$AE150,IF(AND($AK150=\"FWP2\",$AH150=TRUE,SUM(SUM(SUM($AI150*FctrChngDts!$B$13)*$L150),$AU150)<=$AE150),SUM(SUM(SUM($AI150*FctrChngDts!$B$13)*$L150),$AU150),IF(AND($Z150=\"Winter\",$AK150=\"SSP2\",$AH150=TRUE,SUM(SUM(SUM(SUM($K150,$L150)*SUM($AI150*FctrChngDts!$B$13))*$AG150),$AU150)>$AE150),$AE150,IF(AND($Z150=\"Winter\",$AK150=\"SSP2\",$AH150=TRUE,SUM(SUM(SUM(SUM($K150,$L150)*SUM($AI150*FctrChngDts!$B$13))*$AG150),$AU150)<=$AE150),SUM(SUM(SUM(SUM($K150,$L150)*SUM($AI150*FctrChngDts!$B$13))*$AG150),$AU150),IF(AND($Z150=\"Summer\",$AK150=\"SSP2\",$AH150=TRUE,SUM(SUM(SUM(SUM($K150,$L150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AR150:$AT150)),$AU150)>$AE150),$AE150,IF(AND($Z150=\"Summer\",$AK150=\"SSP2\",$AH150=TRUE,SUM(SUM(SUM(SUM($K150,$L150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AR150:$AT150)),$AU150)<=$AE150),SUM(SUM(SUM(SUM($K150,$L150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AR150:$AT150)),$AU150),IF(AND($AK150=\"FWP2P3\",$AH150=TRUE,SUM(SUM(SUM(SUM($L150,$N150)*SUM($AI150*FctrChngDts!$B$13))*$AG150),$AU150)>$AE150),$AE150,IF(AND($AK150=\"FWP2P3\",$AH150=TRUE,SUM(SUM(SUM(SUM($L150,$N150)*SUM($AI150*FctrChngDts!$B$13))*$AG150),$AU150)<=$AE150),SUM(SUM(SUM(SUM($L150,$N150)*SUM($AI150*FctrChngDts!$B$13))*$AG150),$AU150),IF(AND($Z150=\"Winter\",$AK150=\"SSP2P3\",$AH150=TRUE,SUM(SUM(SUM(SUM($K150,$L150,$M150,$N150)*SUM($AI150*FctrChngDts!$B$13))*$AG150),$AU150)>$AE150),$AE150,IF(AND($Z150=\"Winter\",$AK150=\"SSP2P3\",$AH150=TRUE,SUM(SUM(SUM(SUM($K150,$L150,$M150,$N150)*SUM($AI150*FctrChngDts!$B$13))*$AG150),$AU150)<=$AE150),SUM(SUM(SUM(SUM($K150,$L150,$M150,$N150)*SUM($AI150*FctrChngDts!$B$13))*$AG150),$AU150),IF(AND($Z150=\"Summer\",$AK150=\"SSP2P3\",$AH150=TRUE,SUM(SUM(SUM(SUM($K150,$L150,$M150,$N150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AR150:$AT150)),$AU150)>$AE150),$AE150,IF(AND($Z150=\"Summer\",$AK150=\"SSP2P3\",$AH150=TRUE,SUM(SUM(SUM(SUM($K150,$L150,$M150,$N150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AR150:$AT150)),$AU150)<=$AE150),SUM(SUM(SUM(SUM($K150,$L150,$M150,$N150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AR150:$AT150)),$AU150),IF(AND($AK150=\"FWP3\",$AH150=TRUE,SUM(SUM(SUM($AI150*FctrChngDts!$B$13)*$N150),$AU150)>$AE150),$AE150,IF(AND($AK150=\"FWP3\",$AH150=TRUE,SUM(SUM(SUM($AI150*FctrChngDts!$B$13)*$N150),$AU150)<=$AE150),SUM(SUM(SUM($AI150*FctrChngDts!$B$13)*$N150),$AU150),IF(AND($Z150=\"Winter\",$AK150=\"SSP3\",$AH150=TRUE,SUM(SUM(SUM(SUM($M150,$N150)*SUM($AI150*FctrChngDts!$B$13))*$AG150),$AU150)>$AE150),$AE150,IF(AND($Z150=\"Winter\",$AK150=\"SSP3\",$AH150=TRUE,SUM(SUM(SUM(SUM($M150,$N150)*SUM($AI150*FctrChngDts!$B$13))*$AG150),$AU150)<=$AE150),SUM(SUM(SUM(SUM($M150,$N150)*SUM($AI150*FctrChngDts!$B$13))*$AG150),$AU150),IF(AND($Z150=\"Summer\",$AK150=\"SSP3\",$AH150=TRUE,SUM(SUM(SUM(SUM($M150,$N150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AR150:$AT150)),$AU150)>$AE150),$AE150,IF(AND($Z150=\"Summer\",$AK150=\"SSP3\",$AH150=TRUE,SUM(SUM(SUM(SUM($M150,$N150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AR150:$AT150)),$AU150)<=$AE150),SUM(SUM(SUM(SUM($M150,$N150)*SUM($AI150*FctrChngDts!$B$13))-SUM($AR150:$AT150)),$AU150),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I150>0,$AH150=FALSE),SUM($AR150*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I150>0,$AH150=TRUE),SUM($AX150*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I150>0,$AH150=FALSE),SUM($AS150*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I150>0,$AH150=TRUE),SUM($AY150*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I150>0,$AH150=FALSE),SUM($AT150*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I150>0,$AH150=TRUE),SUM($AZ150*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J150>0,$AH150=FALSE),SUM($AU150*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J150>0,$AH150=TRUE),SUM($BA150*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J150>0,$AH150=FALSE),SUM($AV150*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J150>0,$AH150=TRUE),SUM($BB150*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J150>0,$AH150=FALSE),SUM($AW150*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J150>0,$AH150=TRUE),SUM($BC150*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K150>0,$AH150=FALSE),SUM($AR150*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K150>0,$AH150=TRUE),SUM($AX150*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K150>0,$AH150=FALSE),SUM($AS150*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K150>0,$AH150=TRUE),SUM($AY150*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K150>0,$AH150=FALSE),SUM($AT150*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K150>0,$AH150=TRUE),SUM($AZ150*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L150>0,$AH150=FALSE),SUM($AU150*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L150>0,$AH150=TRUE),SUM($BA150*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L150>0,$AH150=FALSE),SUM($AV150*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L150>0,$AH150=TRUE),SUM($BB150*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L150>0,$AH150=FALSE),SUM($AW150*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L150>0,$AH150=TRUE),SUM($BC150*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M150>0,$AH150=FALSE),SUM($AR150*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M150>0,$AH150=TRUE),SUM($AX150*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M150>0,$AH150=FALSE),SUM($AS150*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M150>0,$AH150=TRUE),SUM($AY150*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M150>0,$AH150=FALSE),SUM($AT150*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M150>0,$AH150=TRUE),SUM($AZ150*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N150>0,$AH150=FALSE),SUM($AU150*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N150>0,$AH150=TRUE),SUM($BA150*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N150>0,$AH150=FALSE),SUM($AV150*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N150>0,$AH150=TRUE),SUM($BB150*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N150>0,$AH150=FALSE),SUM($AW150*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N150>0,$AH150=TRUE),SUM($BC150*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I150=0,0,IF(AND($I150>0,$K150>0,$AH150=FALSE),SUM($AR150/$P150*$I150),IF(AND($I150>0,$K150=0,$AH150=FALSE),$AR150,IF(AND($I150>0,$K150>0,$AH150=TRUE),ROUND(MIN($HU150,SUM(SUM($I150,$K150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA150,SUM(SUM($I150,$K150)*(FctrChngDts!$B$13)*$AI150)*$IA150)),0),IF(AND($I150>0,$K150=0,$AH150=TRUE),$AX150))))),0)","v":0},{"$f":"ROUND(IF($I150=0,0,IF(AND($I150>0,$K150>0,$AH150=FALSE),SUM($AS150/$P150*$I150),IF(AND($I150>0,$K150=0,$AH150=FALSE),$AS150,IF(AND($I150>0,$K150>0,$AH150=TRUE),ROUND(MIN(SUM($HU150-$BW150),SUM(SUM($I150,$K150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA150)*3),0),IF(AND($I150>0,$K150=0,$AH150=TRUE),$AY150))))),0)","v":0},0,{"$f":"IF($J150=0,0,IF(AND($J150>0,$L150=0,$N150=0,$AH150=FALSE,$AJ150=FALSE),ROUND(MIN($HX150,SUM($AU150,$BA150)),0),IF(AND($J150>0,$L150=0,$N150=0,$AH150=TRUE,$AJ150=FALSE),ROUND(MIN($HX150,SUM($AU150,SUM($J150*$AI150*FctrChngDts!$B$13))),0),IF(AND($J150>0,$L150>0,$N150=0,$AH150=FALSE,$AJ150=FALSE),ROUND(MIN($HX150,SUM(SUM($J150,$L150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA150,SUM(SUM($J150,$L150)*(FctrChngDts!$B$13)*$AI150)*$IA150)),0),IF(AND($J150>0,$L150>0,$N150=0,$AH150=TRUE,$AJ150=FALSE),ROUND(MIN($HX150,SUM(SUM(SUM(SUM($J150,$L150)*FctrChngDts!$C$11*$IA150),SUM(SUM($J150,$L150)*SUM(FctrChngDts!$B$13*$AI150)*$IA150)))),0),IF(AND($J150>0,$L150=0,$N150=0,$AH150=FALSE,$AJ150=TRUE),ROUND(MIN($HX150,SUM($AU150,$BA150)),0),IF(AND($J150>0,$L150=0,$N150=0,$AH150=TRUE,$AJ150=TRUE),ROUND(MIN($HX150,SUM($AU150,SUM($J150*$AI150*FctrChngDts!$B$13))),0),IF(AND($J150>0,$L150>0,$N150=0,$AH150=FALSE,$AJ150=TRUE),ROUND(MIN($HX150,SUM(SUM($J150,$L150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA150,SUM(SUM($J150,$L150)*(FctrChngDts!$B$13)*$AI150)*$IA150)),0),IF(AND($J150>0,$L150>0,$N150=0,$AH150=TRUE,$AJ150=TRUE),ROUND(MIN($HX150,SUM(SUM(SUM(SUM($J150,$L150)*FctrChngDts!$C$12*$IA150),SUM(SUM($J150,$L150)*SUM(FctrChngDts!$B$13*$AI150)*$IA150)))),0))))))))))","v":0},{"$f":"IF($J150=0,0,IF(AND($J150>0,$L150=0,$N150=0,$AH150=FALSE,$AJ150=FALSE),ROUND(MIN(SUM($HX150-$BZ150),SUM($AU150*3)),0),IF(AND($J150>0,$L150=0,$N150=0,$AH150=TRUE,$AJ150=FALSE),ROUND(MIN(SUM($HX150-$BZ150),SUM(SUM($J150,$L150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA150)*3),0),IF(AND($J150>0,$L150>0,$N150=0,$AH150=FALSE,$AJ150=FALSE),ROUND(MIN(SUM($HX150-$BZ150),SUM(SUM($J150,$L150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA150)*3),0),IF(AND($J150>0,$L150>0,$N150=0,$AH150=TRUE,$AJ150=FALSE),ROUND(MIN(SUM($HX150-$BZ150),SUM(SUM($J150,$L150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA150)*3),0),IF(AND($J150>0,$L150=0,$N150=0,$AH150=FALSE,$AJ150=TRUE),ROUND(MIN(SUM($HX150-$BZ150),SUM($AU150*3)),0),IF(AND($J150>0,$L150=0,$N150=0,$AH150=TRUE,$AJ150=TRUE),ROUND(MIN(SUM($HX150-$BZ150),SUM(SUM($J150,$L150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA150)*3),0),IF(AND($J150>0,$L150>0,$N150=0,$AH150=FALSE,$AJ150=TRUE),ROUND(MIN(SUM($HX150-$BZ150),SUM(SUM($J150,$L150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA150)*3),0),IF(AND($J150>0,$L150>0,$N150=0,$AH150=TRUE,$AJ150=TRUE),ROUND(MIN(SUM($HX150-$BZ150),SUM(SUM($J150,$L150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA150)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K150=0,0,IF(AND($I150>0,$K150>0,$M150=0,$AH150=FALSE),SUM($AR150-$BW150),IF(AND($I150=0,$K150>0,$M150>0,$AH150=FALSE),SUM($AR150/$P150*$K150),IF(AND($I150=0,$K150>0,$M150=0,$AH150=FALSE),$AR150,IF($K150=0,0,IF(AND($I150>0,$K150>0,$M150=0,$AH150=TRUE),ROUND(MIN($HV150,SUM(SUM($I150,$K150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB150,SUM(SUM($I150,$K150)*(FctrChngDts!$B$13)*$AI150)*$IB150)),0),IF(AND($I150=0,$K150>0,$M150>0,$AH150=TRUE),ROUND(MIN($HV150,SUM(SUM($I150,$K150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB150,SUM(SUM($I150,$K150)*(FctrChngDts!$B$13)*$AI150)*$IB150)),0),IF(AND($I150=0,$K150>0,$M150=0,$AH150=TRUE),$AX150)))))))),0)","v":0},{"$f":"ROUND(IF($K150=0,0,IF(AND($I150>0,$K150>0,$M150=0,$AH150=FALSE),SUM($AS150-$BX150),IF(AND($I150=0,$K150>0,$M150>0,$AH150=FALSE),SUM($AS150/$P150*$K150),IF(AND($I150=0,$K150>0,$M150=0,$AH150=FALSE),$AS150,IF($K150=0,0,IF(AND($I150>0,$K150>0,$M150=0,$AH150=TRUE),ROUND(MIN(SUM($HV150-$BW150),SUM(SUM($I150,$K150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB150)*3),0),IF(AND($I150=0,$K150>0,$M150>0,$AH150=TRUE),ROUND(MIN(SUM($HV150-$BW150),SUM(SUM($I150,$K150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB150)*3),0),IF(AND($I150=0,$K150>0,$M150=0,$AH150=TRUE),$AY150)))))))),0)","v":0},0,{"$f":"IF($L150=0,0,IF(AND($J150>0,$L150>0,$N150=0,$AH150=FALSE,$AJ150=FALSE),ROUND(MIN($HY150,SUM(SUM($J150,$L150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB150,SUM(SUM($J150,$L150)*(FctrChngDts!$B$13)*$AI150)*$IB150)),0),IF(AND($J150>0,$L150>0,$N150=0,$AH150=TRUE,$AJ150=FALSE),ROUND(MIN($HY150,SUM(SUM(SUM(SUM($J150,$L150)*FctrChngDts!$C$11*$IB150),SUM(SUM($J150,$L150)*SUM(FctrChngDts!$B$13*$AI150)*$IB150)))),0),IF(AND($J150=0,$L150>0,$N150=0,$AH150=FALSE,$AJ150=FALSE),ROUND(MIN($HY150,SUM($L150*FctrChngDts!$C$11)),0),IF(AND($J150=0,$L150>0,$N150=0,$AH150=TRUE,$AJ150=FALSE),ROUND(MIN($HY150,SUM(SUM(SUM(SUM($J150,$L150)*FctrChngDts!$C$11*$IB150),SUM(SUM($J150,$L150)*SUM(FctrChngDts!$B$13*$AI150)*$IB150)))),0),IF(AND($J150>0,$L150>0,$N150=0,$AH150=FALSE,$AJ150=TRUE),ROUND(MIN($HY150,SUM(SUM($J150,$L150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB150,SUM(SUM($J150,$L150)*(FctrChngDts!$B$13)*$AI150)*$IB150)),0),IF(AND($J150>0,$L150>0,$N150=0,$AH150=TRUE,$AJ150=TRUE),ROUND(MIN($HY150,SUM(SUM(SUM(SUM($J150,$L150)*FctrChngDts!$C$12*$IB150),SUM(SUM($J150,$L150)*SUM(FctrChngDts!$B$13*$AI150)*$IB150)))),0),IF(AND($J150=0,$L150>0,$N150=0,$AH150=FALSE,$AJ150=TRUE),ROUND(MIN($HY150,SUM($L150*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J150=0,$L150>0,$N150=0,$AH150=TRUE,$AJ150=TRUE),ROUND(MIN($HY150,SUM(SUM(SUM(SUM($J150,$L150)*FctrChngDts!$C$12*$IB150),SUM(SUM($J150,$L150)*SUM(FctrChngDts!$B$13*$AI150)*$IB150)))),0))))))))))","v":0},{"$f":"IF($L150=0,0,IF(AND($J150>0,$L150>0,$N150=0,$AH150=FALSE,$AJ150=FALSE),ROUND(MIN(SUM($HY150-$CF150),SUM(SUM($J150,$L150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB150)*3),0),IF(AND($J150>0,$L150>0,$N150=0,$AH150=TRUE,$AJ150=FALSE),ROUND(MIN(SUM($HY150-$CF150),SUM(SUM($J150,$L150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB150)*3),0),IF(AND($J150=0,$L150>0,$N150=0,$AH150=FALSE,$AJ150=FALSE),ROUND(MIN(SUM($HY150-$CF150),SUM($AU150*3)),0),IF(AND($J150=0,$L150>0,$N150=0,$AH150=TRUE,$AJ150=FALSE),ROUND(MIN(SUM($HY150-$CF150),SUM(SUM($J150,$L150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB150)*3),0),IF(AND($J150>0,$L150>0,$N150=0,$AH150=FALSE,$AJ150=TRUE),ROUND(MIN(SUM($HY150-$CF150),SUM(SUM($J150,$L150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB150)*3),0),IF(AND($J150>0,$L150>0,$N150=0,$AH150=TRUE,$AJ150=TRUE),ROUND(MIN(SUM($HY150-$CF150),SUM(SUM($J150,$L150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB150)*3),0),IF(AND($J150=0,$L150>0,$N150=0,$AH150=FALSE,$AJ150=TRUE),ROUND(MIN(SUM($HY150-$CF150),SUM($AU150*3)),0),IF(AND($J150=0,$L150>0,$N150=0,$AH150=TRUE,$AJ150=TRUE),ROUND(MIN(SUM($HY150-$CF150),SUM(SUM($J150,$L150)*IF($AJ150=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB150)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S150>0,Account!$AG$2=TRUE,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH150=FALSE),SUM(Usage!$BW150:$CB150)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V150>0,Account!$AG$2=TRUE,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH150=FALSE),SUM(Usage!$CC150:$CH150)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y150>0,Account!$AG$2=TRUE,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH150=FALSE),SUM(Usage!$CI150:$CN150)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH150=TRUE,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S150),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S150)),2)","v":0},{"$f":"ROUND(IF(OR($AH150=TRUE,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V150),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V150)),2)","v":0},{"$f":"IF(OR($AH150=TRUE,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y150),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y150))","v":0},{"$f":"ROUND(IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW150),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW150)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX150),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX150)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY150),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY150)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ150),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ150)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA150),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA150)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB150),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB150)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S150),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC150),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC150)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD150),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD150)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE150),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE150)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF150),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF150)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG150),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG150)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH150),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH150)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V150),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI150),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI150))","v":0},{"$f":"IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ150),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ150))","v":0},{"$f":"IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK150),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK150))","v":0},{"$f":"IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL150),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL150))","v":0},{"$f":"IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM150),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM150))","v":0},{"$f":"IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN150),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN150))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y150)","v":0},0,0,0,0,{"$f":"IF($DW150>IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV150*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV150*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW150-IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV150*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV150*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV150<$DW150,SUM($DW150-$DV150),0))","v":0},{"$f":"IF(OR(AND($D150<=FctrChngDts!$B$14,Usage!$E150>FctrChngDts!$B$14),AND(Usage!$D150<=FctrChngDts!$C$14,Usage!$E150>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW150),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX150),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY150),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ150),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA150),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB150),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC150),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD150),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE150),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF150),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG150),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH150),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI150)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ150)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK150)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL150)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM150)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN150)","v":0},0,{"$f":"IF(AND($S150>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E150<>\"D-CARE\",Tenant!$F150=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET150=TRUE,$S150>0,$V150=0),SUM(SUM($BW150:$CB150)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET150=TRUE,$S150>0,$V150>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW150:$CB150)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET150=TRUE,$S150>0,$V150>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW150:$CB150)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S150>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S150>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S150>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV150=TRUE,$S150>0,$V150=0),SUM(SUM($BW150:$CB150)*'CRS1'!$P$2),IF(AND($EV150=TRUE,$S150>0,$V150>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW150:$CB150)*'CRS1'!$P$2),IF(AND($EV150=TRUE,$S150>0,$V150>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW150:$CB150)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S150>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX150=TRUE,$S150>0,$V150=0),SUM(SUM($BW150:$CB150)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX150=TRUE,$S150>0,$V150>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW150:$CB150)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX150=TRUE,$S150>0,$V150>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW150:$CB150)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S150>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ150=TRUE,$S150>0),SUM(SUM($BW150:$CB150)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V150>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E150<>\"D-CARE\",Tenant!$F150=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB150=TRUE,$S150>0,$V150>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC150:$CH150)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB150=TRUE,$S150>0,$V150>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC150:$CH150)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB150=TRUE,$V150>0,$Y150>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC150:$CH150)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB150=TRUE,$V150>0,$Y150>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC150:$CH150)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB150=TRUE,$S150=0,$V150>0,$Y150=0),SUM(SUM($CC150:$CH150)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V150>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V150>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V150>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD150=TRUE,$S150>0,$V150>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC150:$CH150)*'CRS2'!$P$2),IF(AND($FD150=TRUE,$S150>0,$V150>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC150:$CH150)*'CRS2'!$P$2),IF(AND($FD150=TRUE,$V150>0,$Y150>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC150:$CH150)*'CRS2'!$P$2),IF(AND($FD150=TRUE,$V150>0,$Y150>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC150:$CH150)*'CRS2'!$P$2),IF(AND($FD150=TRUE,$S150=0,$V150>0,$Y150=0),SUM(SUM($CC150:$CH150)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V150>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF150=TRUE,$S150>0,$V150>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC150:$CH150)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF150=TRUE,$S150>0,$V150>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC150:$CH150)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF150=TRUE,$V150>0,$Y150>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC150:$CH150)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF150=TRUE,$V150>0,$Y150>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC150:$CH150)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF150=TRUE,$S150=0,$V150>0,$Y150=0),SUM(SUM($CC150:$CH150)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V150>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH150=TRUE,$V150>0),SUM(SUM($CC150:$CH150)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y150>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E150<>\"D-CARE\",Tenant!$F150=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ150=TRUE,$V150=0,$Y150>0),SUM(SUM($CI150:$CN150)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ150=TRUE,$V150>0,$Y150>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI150:$CN150)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ150=TRUE,$V150>0,$Y150>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI150:$CN150)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y150>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y150>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y150>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL150=TRUE,$V150=0,$Y150>0),SUM(SUM($CI150:$CN150)*'CRS3'!$P$2),IF(AND($FL150=TRUE,$V150>0,$Y150>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI150:$CN150)*'CRS3'!$P$2),IF(AND($FL150=TRUE,$V150>0,$Y150>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI150:$CN150)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y150>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN150=TRUE,$V150=0,$Y150>0),SUM(SUM($CI150:$CN150)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN150=TRUE,$V150>0,$Y150>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI150:$CN150)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN150=TRUE,$V150>0,$Y150>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI150:$CN150)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y150>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP150=TRUE,$Y150>0),SUM(SUM($CI150:$CN150)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR150:$FT150))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO150:$CQ150,$FR150:$FT150))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA150:$EF150)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG150:$EL150)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM150:$ER150)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV150,$CO150:$CQ150,$EA150:$ER150)/$P150)*$S150*FctrChngDts!$B$15),SUM(SUM(SUM($DV150,$CO150:$CQ150,$FR150:$FT150)/$P150)*$S150*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV150,$CO150:$CQ150,$EA150:$ER150)/$P150)*$V150*FctrChngDts!$B$15),SUM(SUM(SUM($DV150,$CO150:$CQ150,$FR150:$FT150)/$P150)*$V150*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV150,$CO150:$CQ150,$EA150:$ER150)/$P150)*$Y150*FctrChngDts!$B$15),SUM(SUM(SUM($DV150,$CO150:$CQ150,$FR150:$FT150)/$P150)*$Y150*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA150*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI150*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ150*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ150,$FU150,$GF150,$GZ150:$HE150),IF(Account!$Q$2=TRUE,SUM($DZ150,$FV150,$GF150,$GZ150:$HE150),SUM($DZ150,$ES150,$FU150:$FV150,$GF150,$GZ150:$HE150)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E150),Usage!$P150,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D150,FctrChngDts!$C$17<=Usage!$E150),SUM(FctrChngDts!$C$17-Usage!$D150),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E150),Usage!$P150,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D150,FctrChngDts!$C$19<=Usage!$E150),SUM(FctrChngDts!$C$19-Usage!$D150),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK150*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK150*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL150*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL150*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D150))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A150,Tenant!$A:$J,8,FALSE)=TRUE,$GG150<0),0,SUM(SUM(SUM($GG150/$P150*$GP150)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A150,Tenant!$A:$J,8,FALSE)=TRUE,$GG150<0),0,SUM(SUM(SUM($GG150/$P150*$GQ150)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D150))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A150,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV150*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A150,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW150*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU150:$DA150,$EU150,$EA150:$EF150,$FA150)-SUM(SUM($BW150:$CB150)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD150:$DJ150,$FC150,$EG150:$EL150,$FI150)-SUM(SUM($CC150:$CH150)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM150:$DS150,$FK150,$EM150:$ER150,$FQ150)-SUM(SUM($CI150:$CN150)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO150,$CU150:$DA150,$EU150,$EW150,$EY150,$EA150:$EF150,$FA150,$CP150,$DD150:$DJ150,$FC150,$FE150,$FG150,$EG150:$EL150,$FI150)/$P150*$S150)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO150,$CU150:$DA150,$EU150,$EW150,$EY150,$EA150:$EF150,$FA150,$CP150,$DD150:$DJ150,$FC150,$FE150,$FG150,$EG150:$EL150,$FI150)/$P150*$V150)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ150,$DM150:$DS150,$FK150,$FM150,$FO150,$EM150:$ER150,$FQ150)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D150,BslnAllctnCrrnt!$A$1<=$E150),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK150=\"FSP1\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$Q150,BslnAllctnCrrnt!$A$1<$R150),SUM(BslnAllctnCrrnt!$A$1-$Q150),IF(AND($AK150=\"FSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$Q150,BslnAllctnCrrnt!$A$1<$R150),SUM(BslnAllctnCrrnt!$A$1-$Q150),IF(AND($AK150=\"FSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),$I150,IF(AND($AK150=\"SSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$Q150,BslnAllctnCrrnt!$A$1<$R150),SUM(BslnAllctnCrrnt!$A$1-$Q150),IF(AND($AK150=\"SSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),$I150,0)))))","v":0},{"$f":"IF(AND($AK150=\"FSP1\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$Q150,BslnAllctnCrrnt!$A$1<$R150),SUM($I150-$HG150),IF(AND($AK150=\"FSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$Q150,BslnAllctnCrrnt!$A$1<$R150),SUM($I150-$HG150),IF(AND($AK150=\"FSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM($I150-$HG150),IF(AND($AK150=\"SSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$Q150,BslnAllctnCrrnt!$A$1<$R150),SUM($I150-$HG150),IF(AND($AK150=\"SSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM($I150-$HG150),0)))))","v":0},{"$f":"IF(AND($AK150=\"SSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$Q150,BslnAllctnCrrnt!$A$1<$R150),0,IF(AND(FctrChngDts!$A$2>=$D150,FctrChngDts!$B$2<$E150),IF(AND($AK150=\"SSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM(BslnAllctnCrrnt!$A$1-$T150),0),IF(AND($AK150=\"FSP2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM(BslnAllctnCrrnt!$A$1-$T150),IF(AND($AK150=\"FSP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM(BslnAllctnCrrnt!$A$1-$T150),IF(AND($AK150=\"FSP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$W150,BslnAllctnCrrnt!$A$1<$X150),$K150,IF(AND($AK150=\"FSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$Q150,BslnAllctnCrrnt!$A$1<$R150),0,IF(AND($AK150=\"FSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM(BslnAllctnCrrnt!$A$1-$T150),IF(AND($AK150=\"SSP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM(BslnAllctnCrrnt!$A$1-$T150),IF(AND($AK150=\"SSP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$W150,BslnAllctnCrrnt!$A$1<$X150),$K150,0)))))))))","v":0},{"$f":"IF(AND($AK150=\"SSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$Q150,BslnAllctnCrrnt!$A$1<$R150),SUM($K150-$HI150),IF(AND($AK150=\"SSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM($K150-$HI150),IF(AND($AK150=\"FSP2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM($K150-$HI150),IF(AND($AK150=\"FSP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM($K150-$HI150),IF(AND($AK150=\"FSP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$W150,BslnAllctnCrrnt!$A$1<$X150),SUM($K150-$HI150),IF(AND($AK150=\"FSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$Q150,BslnAllctnCrrnt!$A$1<$R150),SUM($K150-$HI150),IF(AND($AK150=\"FSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM($K150-$HI150),IF(AND($AK150=\"SSP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM($K150-$HI150),IF(AND($AK150=\"SSP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$W150,BslnAllctnCrrnt!$A$1<$X150),SUM($K150-$HI150),0)))))))))","v":0},{"$f":"IF(AND($AK150=\"FSP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),0,IF(AND($AK150=\"FSP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$W150,BslnAllctnCrrnt!$A$1<$X150),SUM(BslnAllctnCrrnt!$A$1-$W150),IF(AND($AK150=\"FSP3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$W150,BslnAllctnCrrnt!$A$1<$X150),SUM(BslnAllctnCrrnt!$A$1-$W150),0)))","v":0},{"$f":"IF(AND($AK150=\"FSP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM($M150-$HK150),IF(AND($AK150=\"FSP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$W150,BslnAllctnCrrnt!$A$1<$X150),SUM($M150-$HK150),IF(AND($AK150=\"FSP3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$W150,BslnAllctnCrrnt!$A$1<$X150),SUM($M150-$HK150),0)))","v":0},{"$f":"IF(AND($AK150=\"FWP1\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$Q150,BslnAllctnCrrnt!$A$1<$R150),SUM(BslnAllctnCrrnt!$A$1-$Q150),IF(AND($AK150=\"FWP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$Q150,BslnAllctnCrrnt!$A$1<$R150),SUM(BslnAllctnCrrnt!$A$1-$Q150),IF(AND($AK150=\"FWP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),$J150,IF(AND(FctrChngDts!$A$2>=$D150,FctrChngDts!$B$2<$E150),IF(AND($AK150=\"SSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$Q150,BslnAllctnCrrnt!$A$1<$R150),SUM(BslnAllctnCrrnt!$A$1-$Q150),0),IF(AND($AK150=\"SSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),$J150,0)))))","v":0},{"$f":"IF(AND($AK150=\"FWP1\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$Q150,BslnAllctnCrrnt!$A$1<$R150),SUM($J150-$HM150),IF(AND($AK150=\"FWP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$Q150,BslnAllctnCrrnt!$A$1<$R150),SUM($J150-$HM150),IF(AND($AK150=\"FWP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM($J150-$HM150),IF(AND($AK150=\"SSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$Q150,BslnAllctnCrrnt!$A$1<$R150),SUM($J150-$HM150),IF(AND($AK150=\"SSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM($J150-$HM150),0)))))","v":0},{"$f":"IF(AND($AK150=\"FWP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$Q150,BslnAllctnCrrnt!$A$1<$R150),0,IF(AND($AK150=\"FWP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM(BslnAllctnCrrnt!$A$1-$T150),IF(AND($AK150=\"FWP2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM(BslnAllctnCrrnt!$A$1-$T150),IF(AND($AK150=\"FWP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM(BslnAllctnCrrnt!$A$1-$T150),IF(AND($AK150=\"FWP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$W150,BslnAllctnCrrnt!$A$1<$X150),$L150,IF(AND($AK150=\"SSP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM(BslnAllctnCrrnt!$A$1-$T150),IF(AND($AK150=\"SSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$Q150,BslnAllctnCrrnt!$A$1<$R150),0,IF(AND($AK150=\"SSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM(BslnAllctnCrrnt!$A$1-$T150),0))))))))","v":0},{"$f":"IF(AND($AK150=\"FWP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$Q150,BslnAllctnCrrnt!$A$1<$R150),SUM($L150-$HO150),IF(AND($AK150=\"FWP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM($L150-$HO150),IF(AND($AK150=\"FWP2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM($L150-$HO150),IF(AND($AK150=\"FWP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM($L150-$HO150),IF(AND($AK150=\"FWP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$W150,BslnAllctnCrrnt!$A$1<$X150),SUM($L150-$HO150),IF(AND($AK150=\"SSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$Q150,BslnAllctnCrrnt!$A$1<$R150),SUM($L150-$HO150),IF(AND($AK150=\"SSP1P2\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM($L150-$HO150),0)))))))","v":0},{"$f":"IF(AND($AK150=\"FWP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),0,IF(AND($AK150=\"FWP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$W150,BslnAllctnCrrnt!$A$1<$X150),SUM(BslnAllctnCrrnt!$A$1-$W150),IF(AND($AK150=\"FWP3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$W150,BslnAllctnCrrnt!$A$1<$X150),SUM(BslnAllctnCrrnt!$A$1-$W150),IF(AND($AK150=\"SSP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),0,IF(AND($AK150=\"SSP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$W150,BslnAllctnCrrnt!$A$1<$X150),SUM(BslnAllctnCrrnt!$A$1-$W150),0)))))","v":0},{"$f":"IF(AND($AK150=\"FWP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM($N150-$HQ150),IF(AND($AK150=\"FWP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$W150,BslnAllctnCrrnt!$A$1<$X150),SUM($N150-$HQ150),IF(AND($AK150=\"FWP3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$W150,BslnAllctnCrrnt!$A$1<$X150),SUM($N150-$HQ150),IF(AND($AK150=\"SSP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$T150,BslnAllctnCrrnt!$A$1<$U150),SUM($N150-$HQ150),IF(AND($AK150=\"SSP2P3\",$HF150=TRUE,BslnAllctnCrrnt!$A$1>=$W150,BslnAllctnCrrnt!$A$1<$X150),SUM($N150-$HQ150),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[153,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G154),0,IF($F154<=$G154,SUM($G154-$F154),IF($F154>$G154,SUM((Account!$L$2-Usage!$F154)+Usage!$G154+1))))","v":0},{"$f":"IF($Q154=0,0,IF($R154=0,0,IF(AND($Q154<FctrChngDts!$A$2,$R154>=FctrChngDts!$A$2),SUM($R154-FctrChngDts!$A$2+1),IF(AND($Q154>=FctrChngDts!$A$2,$R154>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q154),IF(AND($Q154>=FctrChngDts!$A$2,$R154<FctrChngDts!$B$2),SUM($R154-$Q154+1),0)))))","v":0},{"$f":"IF($Q154=0,0,IF($R154=0,0,IF(AND($Q154<FctrChngDts!$A$2,$R154>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q154),IF(AND($Q154<FctrChngDts!$A$2,$R154<FctrChngDts!$A$2),SUM($R154-$Q154+1),IF(AND($Q154>FctrChngDts!$A$2,$R154>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R154+1),0)))))","v":0},{"$f":"IF($T154=0,0,IF($U154=0,0,IF(AND($T154<FctrChngDts!$A$2,$U154>=FctrChngDts!$A$2),SUM($U154-FctrChngDts!$A$2+1),IF(AND($T154>=FctrChngDts!$A$2,$U154<FctrChngDts!$B$2),SUM($U154-$T154+1),IF(AND($T154>=FctrChngDts!$A$2,$U154>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T154)<0),0,IF(AND($T154>=FctrChngDts!$A$2,$U154>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T154),0))))))","v":0},{"$f":"IF($T154=0,0,IF($U154=0,0,IF(AND($T154<FctrChngDts!$A$2,$U154>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T154),IF(AND($T154>=FctrChngDts!$B$2,$U154>=FctrChngDts!$B$2),SUM($U154-$T154+1),IF(AND($T154<FctrChngDts!$A$2,$U154<FctrChngDts!$A$2),SUM($U154-$T154+1),IF(AND($T154>=FctrChngDts!$A$2,$U154>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U154+1),0))))))","v":0},{"$f":"IF($W154=0,0,IF($X154=0,0,IF(AND($W154>=FctrChngDts!$A$2,$X154>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W154)<0),0,IF(AND($W154>=FctrChngDts!$A$2,$X154>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W154),IF(AND($W154>=FctrChngDts!$A$2,$X154<FctrChngDts!$B$2),SUM($X154-$W154+1),IF(AND($W154<FctrChngDts!$A$2,$X154>=FctrChngDts!$A$2),SUM($X154-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W154=0,0,IF($X154=0,0,IF(AND($W154<FctrChngDts!$A$2,$X154<FctrChngDts!$A$2),SUM($X154-$W154+1),IF(AND($W154>=FctrChngDts!$A$2,$X154>=FctrChngDts!$B$2,SUM($X154-FctrChngDts!$B$2+1)<=$Y154),SUM($X154-FctrChngDts!$B$2+1),IF(AND($W154>=FctrChngDts!$A$2,$X154>=FctrChngDts!$B$2),SUM($X154-$W154+1),IF(AND($W154<FctrChngDts!$A$2,$X154>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W154),0))))))","v":0},{"$f":"IF(AND($D154>=FctrChngDts!$C$2,$E154<FctrChngDts!$E$2),\"1\",IF(AND($D154>=FctrChngDts!$E$2,$E154<FctrChngDts!$G$2),\"2\",IF(AND($D154>=FctrChngDts!$G$2,$E154<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D154>=FctrChngDts!$D$2,,IF(AND($D154>=FctrChngDts!$C$2,$D154<=FctrChngDts!$D$2),$D154,IF(AND($D154>=FctrChngDts!$C$2,$D154>=FctrChngDts!$D$2,$E154>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D154>FctrChngDts!$D$2,,IF($D154=FctrChngDts!$D$2,$D154,IF(AND($D154>=FctrChngDts!$C$2,$E154<FctrChngDts!$D$2),$E154,IF(AND($D154>=FctrChngDts!$C$2,$E154>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D154>=FctrChngDts!$D$2,$E154>=FctrChngDts!$D$2,$E154>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E154<FctrChngDts!$D$2,$E154<=FctrChngDts!$D$2),$E154,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D154<FctrChngDts!$E$2,$E154<FctrChngDts!$E$2),,IF($D154>FctrChngDts!$F$2,,IF(AND($D154>=FctrChngDts!$E$2,$D154<=FctrChngDts!$F$2),$D154,IF(AND($D154>=FctrChngDts!$E$2,$D154>=FctrChngDts!$F$2,$E154>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D154>FctrChngDts!$F$2,,IF($E154=FctrChngDts!$F$2,$E154,IF(AND($D154<FctrChngDts!$E$2,$E154<=FctrChngDts!$F$2),$E154,IF(AND($D154>=FctrChngDts!$E$2,$E154<FctrChngDts!$F$2),$E154,IF(AND($D154>=FctrChngDts!$E$2,$E154>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D154>=FctrChngDts!$F$2,$E154>=FctrChngDts!$F$2,$E154>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D154<FctrChngDts!$G$2,$E154<FctrChngDts!$G$2),,IF($D154>FctrChngDts!$H$2,,IF(AND($D154>=FctrChngDts!$G$2,$D154<=FctrChngDts!$H$2),$D154,IF(AND($D154>=FctrChngDts!$G$2,$D154>=FctrChngDts!$H$2,$E154>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D154>FctrChngDts!$H$2,,IF($E154=FctrChngDts!$H$2,$E154,IF(AND($D154<FctrChngDts!$G$2,$E154<=FctrChngDts!$H$2),$E154,IF(AND($D154>=FctrChngDts!$G$2,$E154<FctrChngDts!$H$2),$E154,IF(AND($D154>=FctrChngDts!$G$2,$E154>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D154>=FctrChngDts!$H$2,$E154>=FctrChngDts!$H$2,$E154>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A154,Tenant!$A154:$J453,6,FALSE)","v":0},{"$f":"VLOOKUP($A154,Tenant!$A154:$J453,7,FALSE)","v":0},{"$f":"VLOOKUP($A154,Tenant!$A154:$J453,10,FALSE)","v":0},0,{"$f":"IF(AND($AK154=\"FSP2\",$AJ154=FALSE,$HF154=FALSE),SUM($K154*FctrChngDts!$C$9),IF(AND($AK154=\"FSP2\",$AJ154=TRUE,$HF154=FALSE),SUM($K154*FctrChngDts!$C$10),IF(AND($AK154=\"FSP2P3\",$AJ154=FALSE,$HF154=FALSE),SUM(SUM($K154,$M154)*FctrChngDts!$C$9),IF(AND($AK154=\"FSP2P3\",$AJ154=TRUE,$HF154=FALSE),SUM(SUM($K154,$M154)*FctrChngDts!$C$10),IF(AND($AK154=\"FSP3\",$AJ154=FALSE,$HF154=FALSE),SUM($M154*FctrChngDts!$C$9),IF(AND($AK154=\"FSP3\",$AJ154=TRUE,$HF154=FALSE),SUM($M154*FctrChngDts!$C$10),IF(AND($AK154=\"FSP1\",$AJ154=FALSE,$HF154=FALSE),SUM($I154*FctrChngDts!$C$9),IF(AND($AK154=\"FSP1\",$AJ154=TRUE,$HF154=FALSE),SUM($I154*FctrChngDts!$C$10),IF(AND($AK154=\"FSP1P2\",$AJ154=FALSE,$HF154=FALSE),SUM(SUM($I154,$K154)*FctrChngDts!$C$9),IF(AND($AK154=\"FSP1P2\",$AJ154=TRUE,$HF154=FALSE),SUM(SUM($I154,$K154)*FctrChngDts!$C$10),IF(AND($Z154=\"Summer\",$AK154=\"SSP2P3\",$AJ154=FALSE,$HF154=FALSE),SUM(SUM(SUM(SUM($K154,$M154)*FctrChngDts!$C$9),SUM(SUM($L154,$N154)*FctrChngDts!$C$11))*$AF154),IF(AND($Z154=\"Summer\",$AK154=\"SSP2P3\",$AJ154=TRUE,$HF154=FALSE),SUM(SUM(SUM(SUM($K154,$M154)*FctrChngDts!$C$10),SUM(SUM($L154,$N154)*FctrChngDts!$C$12))*$AF154),IF(AND($Z154=\"Winter\",$AK154=\"SSP2P3\",$AJ154=FALSE,$HF154=FALSE),SUM(SUM(SUM(SUM($K154,$M154)*FctrChngDts!$C$9),SUM(SUM($L154,$N154)*FctrChngDts!$C$11))-$AO154),IF(AND($Z154=\"Winter\",$AK154=\"SSP2P3\",$AJ154=TRUE,$HF154=FALSE),SUM(SUM(SUM(SUM($K154,$M154)*FctrChngDts!$C$10),SUM(SUM($L154,$N154)*FctrChngDts!$C$12))-$AO154),IF(AND($Z154=\"Summer\",$AK154=\"SSP1P2\",$AJ154=FALSE,$HF154=FALSE),SUM(SUM(SUM(SUM($I154,$K154)*FctrChngDts!$C$9),SUM(SUM($J154,$L154)*FctrChngDts!$C$11))*$AF154),IF(AND($Z154=\"Summer\",$AK154=\"SSP1P2\",$AJ154=TRUE,$HF154=FALSE),SUM(SUM(SUM(SUM($I154,$K154)*FctrChngDts!$C$10),SUM(SUM($J154,$L154)*FctrChngDts!$C$12))*$AF154),IF(AND($Z154=\"Winter\",$AK154=\"SSP1P2\",$AJ154=FALSE,$HF154=FALSE),SUM(SUM(SUM(SUM($I154,$K154)*FctrChngDts!$C$9),SUM(SUM($J154,$L154)*FctrChngDts!$C$11))-$AO154),IF(AND($Z154=\"Winter\",$AK154=\"SSP1P2\",$AJ154=TRUE,$HF154=FALSE),SUM(SUM(SUM(SUM($I154,$K154)*FctrChngDts!$C$10),SUM(SUM($J154,$L154)*FctrChngDts!$C$12))-$AO154),IF(AND($AK154=\"FSP2\",$AJ154=FALSE,$HF154=TRUE),SUM(SUM($HI154*FctrChngDts!$B$9),SUM($HJ154*FctrChngDts!$C$9)),IF(AND($AK154=\"FSP2\",$AJ154=TRUE,$HF154=TRUE),SUM(SUM($HI154*FctrChngDts!$B$10),SUM($HJ154*FctrChngDts!$C$10)),IF(AND($AK154=\"FSP2P3\",$AJ154=FALSE,$HF154=TRUE),SUM(SUM(SUM($HI154,$HK154)*FctrChngDts!$B$9),SUM(SUM($HJ154,$HL154)*FctrChngDts!$C$9)),IF(AND($AK154=\"FSP2P3\",$AJ154=TRUE,$HF154=TRUE),SUM(SUM(SUM($HI154,$HK154)*FctrChngDts!$B$10),SUM(SUM($HJ154,$HL154)*FctrChngDts!$C$10)),IF(AND($AK154=\"FSP3\",$AJ154=FALSE,$HF154=TRUE),SUM(SUM($HK154*FctrChngDts!$B$9),SUM($HL154*FctrChngDts!$C$9)),IF(AND($AK154=\"FSP3\",$AJ154=TRUE,$HF154=TRUE),SUM(SUM($HK154*FctrChngDts!$B$10),SUM($HL154*FctrChngDts!$C$10)),IF(AND($AK154=\"FSP1\",$AJ154=FALSE,$HF154=TRUE),SUM(SUM($HG154*FctrChngDts!$B$9),SUM($HH154*FctrChngDts!$C$9)),IF(AND($AK154=\"FSP1\",$AJ154=TRUE,$HF154=TRUE),SUM(SUM($HG154*FctrChngDts!$B$10),SUM($HH154*FctrChngDts!$C$10)),IF(AND($AK154=\"FSP1P2\",$AJ154=FALSE,$HF154=TRUE),SUM(SUM(SUM($HG154,$HI154)*FctrChngDts!$B$9),SUM(SUM($HH154,$HJ154)*FctrChngDts!$C$9)),IF(AND($AK154=\"FSP1P2\",$AJ154=TRUE,$HF154=TRUE),SUM(SUM(SUM($HG154,$HI154)*FctrChngDts!$B$10),SUM(SUM($HG154,$HI154)*FctrChngDts!$C$10)),IF(AND($Z154=\"Summer\",$AK154=\"SSP2P3\",$AJ154=FALSE,$HF154=TRUE),SUM(SUM(SUM(SUM($HI154,$HK154)*FctrChngDts!$B$9),SUM(SUM($HJ154,$HL154)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO154,$HQ154)*FctrChngDts!$B$11),SUM(SUM($HP154,$HR154)*FctrChngDts!$C$11))*$AF154),IF(AND($Z154=\"Summer\",$AK154=\"SSP2P3\",$AJ154=TRUE,$HF154=TRUE),SUM(SUM(SUM(SUM($HI154,$HK154)*FctrChngDts!$B$10),SUM(SUM($HJ154,$HL154)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO154,$HQ154)*FctrChngDts!$B$12),SUM(SUM($HP154,$HR154)*FctrChngDts!$C$12))*$AF154),IF(AND($Z154=\"Winter\",$AK154=\"SSP2P3\",$AJ154=FALSE,$HF154=TRUE),SUM(SUM(SUM(SUM($HI154,$HK154)*FctrChngDts!$B$9),SUM(SUM($HJ154,$HL154)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO154,$HQ154)*FctrChngDts!$B$11),SUM(SUM($HP154,$HR154)*FctrChngDts!$C$11))-$AO154),IF(AND($Z154=\"Winter\",$AK154=\"SSP2P3\",$AJ154=TRUE,$HF154=TRUE),SUM(SUM(SUM(SUM($HI154,$HK154)*FctrChngDts!$B$10),SUM(SUM($HO154,$HQ154)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO154,$HQ154)*FctrChngDts!$B$12),SUM(SUM($HP154,$HR154)*FctrChngDts!$C$12))-$AO154),IF(AND($Z154=\"Summer\",$AK154=\"SSP1P2\",$AJ154=FALSE,$HF154=TRUE),SUM(SUM(SUM(SUM($HG154,$HI154)*FctrChngDts!$B$9),SUM(SUM($HH154,$HJ154)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM154,$HO154)*FctrChngDts!$B$11),SUM(SUM($HN154,$HP154)*FctrChngDts!$C$11))*$AF154),IF(AND($Z154=\"Summer\",$AK154=\"SSP1P2\",$AJ154=TRUE,$HF154=TRUE),SUM(SUM(SUM(SUM($HG154,$HI154)*FctrChngDts!$B$10),SUM(SUM($HH154,$HJ154)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM154,$HO154)*FctrChngDts!$B$12),SUM(SUM($HN154,$HP154)*FctrChngDts!$C$12))*$AF154),IF(AND($Z154=\"Winter\",$AK154=\"SSP1P2\",$AJ154=FALSE,$HF154=TRUE),SUM(SUM(SUM(SUM($HG154,$HI154)*FctrChngDts!$B$9),SUM(SUM($HH154,$HJ154)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM154,$HO154)*FctrChngDts!$B$11),SUM(SUM($HN154,$HP154)*FctrChngDts!$C$11))-$AO154),IF(AND($Z154=\"Winter\",$AK154=\"SSP1P2\",$AJ154=TRUE,$HF154=TRUE),SUM(SUM(SUM(SUM($HG154,$HI154)*FctrChngDts!$B$10),SUM(SUM($HH154,$HJ154)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM154,$HO154)*FctrChngDts!$B$12),SUM(SUM($HN154,$HP154)*FctrChngDts!$C$12))-$AO154),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK154=\"FWP1\",$AJ154=FALSE,$HF154=FALSE),SUM($J154*FctrChngDts!$C$11),IF(AND($AK154=\"FWP1\",$AJ154=TRUE,$HF154=FALSE),SUM($J154*FctrChngDts!$C$12),IF(AND($AK154=\"FWP1P2\",$AJ154=FALSE,$HF154=FALSE),SUM(SUM($J154,$L154)*FctrChngDts!$C$11),IF(AND($AK154=\"FWP1P2\",$AJ154=TRUE,$HF154=FALSE),SUM(SUM($J154,$L154)*FctrChngDts!$C$12),IF(AND($AK154=\"FWP2\",$AJ154=FALSE,$HF154=FALSE),SUM($L154*FctrChngDts!$C$11),IF(AND($AK154=\"FWP2\",$AJ154=TRUE,$HF154=FALSE),SUM($L154*FctrChngDts!$C$12),IF(AND($AK154=\"FWP2P3\",$AJ154=FALSE,$HF154=FALSE),SUM(SUM($L154,$N154)*FctrChngDts!$C$11),IF(AND($AK154=\"FWP2P3\",$AJ154=TRUE,$HF154=FALSE),SUM(SUM($L154,$N154)*FctrChngDts!$C$12),IF(AND($AK154=\"FWP3\",$AJ154=FALSE,$HF154=FALSE),SUM($N154*FctrChngDts!$C$11),IF(AND($AK154=\"FWP3\",$AJ154=TRUE,$HF154=FALSE),SUM($N154*FctrChngDts!$C$12),IF(AND($Z154=\"Winter\",$AK154=\"SSP1P2\",$AJ154=FALSE,$HF154=FALSE),SUM(SUM(SUM($I154,$K154)*FctrChngDts!$C$9),SUM(SUM($J154,$L154)*FctrChngDts!$C$11))*$AG154,IF(AND($Z154=\"Winter\",$AK154=\"SSP1P2\",$AJ154=TRUE,$HF154=FALSE),SUM(SUM(SUM($I154,$K154)*FctrChngDts!$B$10),SUM(SUM($J154,$L154)*FctrChngDts!$B$12))*$AG154,IF(AND($Z154=\"Summer\",$AK154=\"SSP1P2\",$AJ154=FALSE,$HF154=FALSE),SUM(SUM(SUM($I154,$K154)*FctrChngDts!$B$9),SUM(SUM($J154,$L154)*FctrChngDts!$B$11))-$AJ154,IF(AND($Z154=\"Summer\",$AK154=\"SSP1P2\",$AJ154=TRUE,$HF154=FALSE),SUM(SUM(SUM($I154,$K154)*FctrChngDts!$C$10),SUM(SUM($J154,$L154)*FctrChngDts!$C$12))-$AJ154,IF(AND($Z154=\"Winter\",$AK154=\"SSP2P3\",$AJ154=FALSE,$HF154=FALSE),SUM(SUM(SUM($K154,$M154)*FctrChngDts!$C$9),SUM(SUM($L154,$N154)*FctrChngDts!$C$11))*$AG154,IF(AND($Z154=\"Winter\",$AK154=\"SSP2P3\",$AJ154=TRUE,$HF154=FALSE),SUM(SUM(SUM($K154,$M154)*FctrChngDts!$C$10),SUM(SUM($L154,$N154)*FctrChngDts!$C$12))*$AG154,IF(AND($Z154=\"Summer\",$AK154=\"SSP2P3\",$AJ154=FALSE,$HF154=FALSE),SUM(SUM(SUM($K154,$M154)*FctrChngDts!$C$9),SUM(SUM($L154,$N154)*FctrChngDts!$C$11))-$AJ154,IF(AND($Z154=\"Summer\",$AK154=\"SSP2P3\",$AJ154=TRUE,$HF154=FALSE),SUM(SUM(SUM($K154,$M154)*FctrChngDts!$C$10),SUM(SUM($L154,$N154)*FctrChngDts!$C$12))-$AJ154,IF(AND($AK154=\"FWP1\",$AJ154=FALSE,$HF154=TRUE),SUM(SUM($HM154*FctrChngDts!$B$11),SUM($HN154*FctrChngDts!$C$11)),IF(AND($AK154=\"FWP1\",$AJ154=TRUE,$HF154=TRUE),SUM(SUM($HM154*FctrChngDts!$B$12),SUM($HN154*FctrChngDts!$C$12)),IF(AND($AK154=\"FWP1P2\",$AJ154=FALSE,$HF154=TRUE),SUM(SUM(SUM($HM154,$HO154)*FctrChngDts!$B$11),SUM(SUM($HN154,$HP154)*FctrChngDts!$C$11)),IF(AND($AK154=\"FWP1P2\",$AJ154=TRUE,$HF154=TRUE),SUM(SUM(SUM($HM154,$KP154)*FctrChngDts!$C$12),SUM(SUM($HN154,$HP154)*FctrChngDts!$C$12)),IF(AND($AK154=\"FWP2\",$AJ154=FALSE,$HF154=TRUE),SUM(SUM($HO154*FctrChngDts!$B$11),SUM($HO154*FctrChngDts!$C$11)),IF(AND($AK154=\"FWP2\",$AJ154=TRUE,$HF154=TRUE),SUM(SUM($HO154*FctrChngDts!$B$12),SUM($HO154*FctrChngDts!$C$12)),IF(AND($AK154=\"FWP2P3\",$AJ154=FALSE,$HF154=TRUE),SUM(SUM(SUM($HO154,$HQ154)*FctrChngDts!$C$11),SUM(SUM($HP154,$HR154)*FctrChngDts!$C$11)),IF(AND($AK154=\"FWP2P3\",$AJ154=TRUE,$HF154=TRUE),SUM(SUM(SUM($HO154,$HQ154)*FctrChngDts!$C$12),SUM(SUM($HP154,$HR154)*FctrChngDts!$C$12)),IF(AND($AK154=\"FWP3\",$AJ154=FALSE,$HF154=TRUE),SUM(SUM($HQ154*FctrChngDts!$B$11),SUM($HR154*FctrChngDts!$C$11)),IF(AND($AK154=\"FWP3\",$AJ154=TRUE,$HF154=TRUE),SUM(SUM($HQ154*FctrChngDts!$B$12),SUM($HR154*FctrChngDts!$C$12)),IF(AND($Z154=\"Winter\",$AK154=\"SSP1P2\",$AJ154=FALSE,$HF154=TRUE),SUM(SUM(SUM(SUM($HG154,$HI154)*FctrChngDts!$B$9),SUM(SUM($HH154,$HJ154)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM154,$HO154)*FctrChngDts!$B$11),SUM(SUM($HN154,$HP154)*FctrChngDts!$C$11))*$AG154),IF(AND($Z154=\"Winter\",$AK154=\"SSP1P2\",$AJ154=TRUE,$HF154=TRUE),SUM(SUM(SUM(SUM($HG154,$HI154)*FctrChngDts!$B$10), SUM(SUM($HH154,$HJ154)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM154,$HO154)*FctrChngDts!$B$12),SUM(SUM($HN154,$HP154)*FctrChngDts!$C$12))*$AG154),IF(AND($Z154=\"Summer\",$AK154=\"SSP1P2\",$AJ154=FALSE,$HF154=TRUE),SUM(SUM(SUM(SUM($HG154,$HI154)*FctrChngDts!$B$9),SUM(SUM($HH154,$HJ154)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM154,$HO154)*FctrChngDts!$B$11),SUM(SUM($HN154,$HP154)*FctrChngDts!$C$11))-$AJ154),IF(AND($Z154=\"Summer\",$AK154=\"SSP1P2\",$AJ154=TRUE,$HF154=TRUE),SUM(SUM(SUM(SUM($HG154,$HI154)*FctrChngDts!$B$10),SUM(SUM($HH154,$HJ154)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM154,$HO154)*FctrChngDts!$B$12),SUM(SUM($HN154,$HP154)*FctrChngDts!$C$12))-$AJ154),IF(AND($Z154=\"Winter\",$AK154=\"SSP2P3\",$AJ154=FALSE,$HF154=TRUE),SUM(SUM(SUM(SUM($HI154,$HK154)*FctrChngDts!$B$9),SUM(SUM($HJ154,$HL154)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO154,$HQ154)*FctrChngDts!$B$11),SUM(SUM($HP154,$HR154)*FctrChngDts!$C$11))*$AG154),IF(AND($Z154=\"Winter\",$AK154=\"SSP2P3\",$AJ154=TRUE,$HF154=TRUE),SUM(SUM(SUM(SUM($HI154,$HK154)*FctrChngDts!$B$10), SUM(SUM($HJ154,$HL154)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO154,$HQ154)*FctrChngDts!$B$12),SUM(SUM($HP154,$HR154)*FctrChngDts!$C$12))*$AG154),IF(AND($Z154=\"Summer\",$AK154=\"SSP2P3\",$AJ154=FALSE,$HF154=TRUE),SUM(SUM(SUM(SUM($HI154,$HK154)*FctrChngDts!$B$9),SUM(SUM($HJ154,$HL154)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO154,$HQ154)*FctrChngDts!$B$11),SUM(SUM($HP154,$HR154)*FctrChngDts!$C$11))-$AJ154),IF(AND($Z154=\"Summer\",$AK154=\"SSP2P3\",$AJ154=TRUE,$HF154=TRUE),SUM(SUM(SUM(SUM($HI154,$HK154)*FctrChngDts!$B$10), SUM(SUM($HJ154,$HL154)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO154,$HQ154)*FctrChngDts!$B$12),SUM(SUM($HP154,$HR154)*FctrChngDts!$C$12))-$AJ154),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK154=\"FSP1\",$AH154=TRUE,SUM(SUM(SUM($AI154*FctrChngDts!$B$13)*I154),$AR154)>$AD154),$AD154,IF(AND($AK154=\"FSP1\",$AH154=TRUE,SUM(SUM(SUM($AI154*FctrChngDts!$B$13)*$I154),$AR154)<=$AD154),SUM(SUM(SUM($AI154*FctrChngDts!$B$13)*$I154),$AR154),IF(AND($Z154=\"Summer\",$AK154=\"SSP1\",$AH154=TRUE,SUM(SUM(SUM(SUM($I154,$J154)*SUM($AI154*FctrChngDts!$B$13))*$AF154),$AR154)>$AD154),$AD154,IF(AND($Z154=\"Summer\",$AK154=\"SSP1\",$AH154=TRUE,SUM(SUM(SUM(SUM($I154,$J154)*SUM($AI154*FctrChngDts!$B$13))*$AF154),$AR154)<=$AD154),SUM(SUM(SUM(SUM($I154,$J154)*SUM($AI154*FctrChngDts!$B$13))*$AF154),$AR154),IF(AND($Z154=\"Winter\",$AK154=\"SSP1\",$AH154=TRUE,SUM(SUM(SUM(SUM($I154,$J154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AU154:$AW154)),$AR154)>$AD154),$AD154,IF(AND($Z154=\"Winter\",$AK154=\"SSP1\",$AH154=TRUE,SUM(SUM(SUM(SUM($I154,$J154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AU154:$AW154)),$AR154)<=$AD154),SUM(SUM(SUM(SUM($I154,$J154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AU154:$AW154)),$AR154),IF(AND($AK154=\"FSP1P2\",$AH154=TRUE,SUM(SUM(SUM(SUM($I154,$K154)*SUM($AI154*FctrChngDts!$B$13))*$AF154),$AR154)>$AD154),$AD154,IF(AND($AK154=\"FSP1P2\",$AH154=TRUE,SUM(SUM(SUM(SUM($I154,$K154)*SUM($AI154*FctrChngDts!$B$13))*$AF154),$AR154)<=$AD154),SUM(SUM(SUM(SUM($I154,$K154)*SUM($AI154*FctrChngDts!$B$13))*$AF154),$AR154),IF(AND($Z154=\"Summer\",$AK154=\"SSP1P2\",$AH154=TRUE,SUM(SUM(SUM(SUM($I154,$K154,$J154,$L154)*SUM($AI154*FctrChngDts!$B$13))*$AF154),$AR154)>$AD154),$AD154,IF(AND($Z154=\"Summer\",$AK154=\"SSP1P2\",$AH154=TRUE,SUM(SUM(SUM(SUM($I154,$K154,$J154,$L154)*SUM($AI154*FctrChngDts!$B$13))*$AF154),$AR154)<=$AD154),SUM(SUM(SUM(SUM($I154,$K154,$J154,$L154)*SUM($AI154*FctrChngDts!$B$13))*$AF154),$AR154),IF(AND($Z154=\"Winter\",$AK154=\"SSP1P2\",$AH154=TRUE,SUM(SUM(SUM(SUM($I154,$K154,$J154,$L154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AU154:$AW154)),$AR154)>$AD154),$AD154,IF(AND($Z154=\"Winter\",$AK154=\"SSP1P2\",$AH154=TRUE,SUM(SUM(SUM(SUM($I154,$K154,$J154,$L154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AU154:$AW154)),$AR154)<=$AD154),MIN($AD154,SUM($AL154,SUM(SUM(SUM(SUM($I154,$K154,$J154,$L154)*SUM($AI154*FctrChngDts!$B$13))*$AF154)))),IF(AND($AK154=\"FSP2\",$AH154=TRUE,SUM(SUM(SUM($AI154*FctrChngDts!$B$13)*$K154),$AR154)>$AD154),$AD154,IF(AND($AK154=\"FSP2\",$AH154=TRUE,SUM(SUM(SUM($AI154*FctrChngDts!$B$13)*$K154),$AR154)<=$AD154),SUM(SUM(SUM($AI154*FctrChngDts!$B$13)*$K154),$AR154),IF(AND($Z154=\"Summer\",$AK154=\"SSP2\",$AH154=TRUE,SUM(SUM(SUM(SUM($K154,$L154)*SUM($AI154*FctrChngDts!$B$13))*$AF154),$AR154)>$AD154),$AD154,IF(AND($Z154=\"Summer\",$AK154=\"SSP2\",$AH154=TRUE,SUM(SUM(SUM(SUM($K154,$L154)*SUM($AI154*FctrChngDts!$B$13))*$AF154),$AR154)<=$AD154),SUM(SUM(SUM(SUM($K154,$L154)*SUM($AI154*FctrChngDts!$B$13))*$AF154),$AR154),IF(AND($Z154=\"Winter\",$AK154=\"SSP2\",$AH154=TRUE,SUM(SUM(SUM(SUM($K154,$L154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AU154:$AW154)),$AR154)>$AD154),$AD154,IF(AND($Z154=\"Winter\",$AK154=\"SSP2\",$AH154=TRUE,SUM(SUM(SUM(SUM($K154,$L154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AU154:$AW154)),$AR154)<=$AD154),SUM(SUM(SUM(SUM($K154,$L154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AU154:$AW154)),$AR154),IF(AND($AK154=\"FSP2P3\",$AH154=TRUE,SUM(SUM(SUM(SUM($K154,$M154)*SUM($AI154*FctrChngDts!$B$13))*$AF154),$AR154)>$AD154),$AD154,IF(AND($AK154=\"FSP2P3\",$AH154=TRUE,SUM(SUM(SUM(SUM($K154,$M154)*SUM($AI154*FctrChngDts!$B$13))*$AF154),$AR154)<=$AD154),SUM(SUM(SUM(SUM($K154,$M154)*SUM($AI154*FctrChngDts!$B$13))*$AF154),$AR154),IF(AND($Z154=\"Summer\",$AK154=\"SSP2P3\",$AH154=TRUE,SUM(SUM(SUM(SUM($K154,$L154,$M154,$N154)*SUM($AI154*FctrChngDts!$B$13))*$AF154),$AR154)>$AD154),$AD154,IF(AND($Z154=\"Summer\",$AK154=\"SSP2P3\",$AH154=TRUE,SUM(SUM(SUM(SUM($K154,$L154,$M154,$N154)*SUM($AI154*FctrChngDts!$B$13))*$AF154),$AR154)<=$AD154),SUM(SUM(SUM(SUM($K154,$L154,$M154,$N154)*SUM($AI154*FctrChngDts!$B$13))*$AF154),$AR154),IF(AND($Z154=\"Winter\",$AK154=\"SSP2P3\",$AH154=TRUE,SUM(SUM(SUM(SUM($K154,$L154,$M154,$N154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AU154:$AW154)),$AR154)>$AD154),$AD154,IF(AND($Z154=\"Winter\",$AK154=\"SSP2P3\",$AH154=TRUE,SUM(SUM(SUM(SUM($K154,$L154,$M154,$N154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AU154:$AW154)),$AR154)<=$AD154),SUM(SUM(SUM(SUM($K154,$L154,$M154,$N154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AU154:$AW154)),$AR154),IF(AND($AK154=\"FSP3\",$AH154=TRUE,SUM(SUM(SUM($AI154*FctrChngDts!$B$13)*$M154),$AR154)>$AD154),$AD154,IF(AND($AK154=\"FSP3\",$AH154=TRUE,SUM(SUM(SUM($AI154*FctrChngDts!$B$13)*$M154),$AR154)<=$AD154),SUM(SUM(SUM($AI154*FctrChngDts!$B$13)*$M154),$AR154),IF(AND($Z154=\"Summer\",$AK154=\"SSP3\",$AH154=TRUE,SUM(SUM(SUM(SUM($M154,$N154)*SUM($AI154*FctrChngDts!$B$13))*$AF154),$AR154)>$AD154),$AD154,IF(AND($Z154=\"Summer\",$AK154=\"SSP3\",$AH154=TRUE,SUM(SUM(SUM(SUM($M154,$N154)*SUM($AI154*FctrChngDts!$B$13))*$AF154),$AR154)<=$AD154),SUM(SUM(SUM(SUM($M154,$N154)*SUM($AI154*FctrChngDts!$B$13))*$AF154),$AR154),IF(AND($Z154=\"Winter\",$AK154=\"SSP3\",$AH154=TRUE,SUM(SUM(SUM(SUM($M154,$N154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AU154:$AW154)),$AR154)>$AD154),$AD154,IF(AND($Z154=\"Winter\",$AK154=\"SSP3\",$AH154=TRUE,SUM(SUM(SUM(SUM($M154,$N154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AU154:$AW154)),$AR154)<=$AD154),SUM(SUM(SUM(SUM($M154,$N154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AU154:$AW154)),$AR154),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK154=\"FWP1\",$AH154=TRUE,SUM(SUM(SUM($AI154*FctrChngDts!$B$13)*$J154),$AU154)>$AE154),$AE154,IF(AND($AK154=\"FWP1\",$AH154=TRUE,SUM(SUM(SUM($AI154*FctrChngDts!$B$13)*$J154),$AU154)<=$AE154),SUM(SUM(SUM($AI154*FctrChngDts!$B$13)*$J154),$AU154),IF(AND($Z154=\"Winter\",$AK154=\"SSP1\",$AH154=TRUE,SUM(SUM(SUM(SUM($I154,$J154)*SUM($AI154*FctrChngDts!$B$13))*$AG154),$AU154)>$AE154),$AE154,IF(AND($Z154=\"Winter\",$AK154=\"SSP1\",$AH154=TRUE,SUM(SUM(SUM(SUM($I154,$J154)*SUM($AI154*FctrChngDts!$B$13))*$AG154),$AU154)<=$AE154),SUM(SUM(SUM(SUM($I154,$J154)*SUM($AI154*FctrChngDts!$B$13))*$AG154),$AU154),IF(AND($Z154=\"Summer\",$AK154=\"SSP1\",$AH154=TRUE,SUM(SUM(SUM(SUM($I154,$J154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AR154:$AT154)),$AU154)>$AE154),$AE154,IF(AND($Z154=\"Summer\",$AK154=\"SSP1\",$AH154=TRUE,SUM(SUM(SUM(SUM($I154,$J154)*SUM($AI154*FctrChngDts!$B$13))- SUM($AR154:$AT154)),$AU154)<=$AE154),SUM(SUM(SUM(SUM($I154,$J154)*SUM($AI154*FctrChngDts!$B$13))- SUM($AR154:$AT154)),$AU154),IF(AND($AK154=\"FWP1P2\",$AH154=TRUE,SUM(SUM(SUM(SUM($J154,$L154)*SUM($AI154*FctrChngDts!$B$13))*$AG154),$AU154)>$AE154),$AE154,IF(AND($AK154=\"FWP1P2\",$AH154=TRUE,SUM(SUM(SUM(SUM($J154,$L154)*SUM($AI154*FctrChngDts!$B$13))*$AG154),$AU154)<=$AE154),SUM(SUM(SUM(SUM($J154,$L154)*SUM($AI154*FctrChngDts!$B$13))*$AG154),$AU154),IF(AND($Z154=\"Winter\",$AK154=\"SSP1P2\",$AH154=TRUE,SUM(SUM(SUM(SUM($I154,$K154,$J154,$L154)*SUM($AI154*FctrChngDts!$B$13))*$AG154),$AU154)>$AE154),$AE154,IF(AND($Z154=\"Winter\",$AK154=\"SSP1P2\",$AH154=TRUE,SUM(SUM(SUM(SUM($I154,$K154,$J154,$L154)*SUM($AI154*FctrChngDts!$B$13))*$AG154),$AU154)<=$AE154),SUM(SUM(SUM(SUM($I154,$K154,$J154,$L154)*SUM($AI154*FctrChngDts!$B$13))*$AG154),$AU154),IF(AND($Z154=\"Summer\",$AK154=\"SSP1P2\",$AH154=TRUE,SUM(SUM(SUM(SUM($I154,$K154,$J154,$L154)*SUM($AI154*FctrChngDts!$B$13))- SUM($AR154:$AT154)),$AU154)>$AE154),$AE154,IF(AND($Z154=\"Summer\",$AK154=\"SSP1P2\",$AH154=TRUE,SUM(SUM(SUM(SUM($I154,$K154,$J154,$L154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AR154:$AT154)),$AU154)<=$AE154),SUM(SUM(SUM(SUM($I154,$K154,$J154,$L154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AR154:$AT154)),$AU154),IF(AND($AK154=\"FWP2\",$AH154=TRUE,SUM(SUM(SUM($AI154*FctrChngDts!$B$13)*$L154),$AU154)>$AE154),$AE154,IF(AND($AK154=\"FWP2\",$AH154=TRUE,SUM(SUM(SUM($AI154*FctrChngDts!$B$13)*$L154),$AU154)<=$AE154),SUM(SUM(SUM($AI154*FctrChngDts!$B$13)*$L154),$AU154),IF(AND($Z154=\"Winter\",$AK154=\"SSP2\",$AH154=TRUE,SUM(SUM(SUM(SUM($K154,$L154)*SUM($AI154*FctrChngDts!$B$13))*$AG154),$AU154)>$AE154),$AE154,IF(AND($Z154=\"Winter\",$AK154=\"SSP2\",$AH154=TRUE,SUM(SUM(SUM(SUM($K154,$L154)*SUM($AI154*FctrChngDts!$B$13))*$AG154),$AU154)<=$AE154),SUM(SUM(SUM(SUM($K154,$L154)*SUM($AI154*FctrChngDts!$B$13))*$AG154),$AU154),IF(AND($Z154=\"Summer\",$AK154=\"SSP2\",$AH154=TRUE,SUM(SUM(SUM(SUM($K154,$L154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AR154:$AT154)),$AU154)>$AE154),$AE154,IF(AND($Z154=\"Summer\",$AK154=\"SSP2\",$AH154=TRUE,SUM(SUM(SUM(SUM($K154,$L154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AR154:$AT154)),$AU154)<=$AE154),SUM(SUM(SUM(SUM($K154,$L154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AR154:$AT154)),$AU154),IF(AND($AK154=\"FWP2P3\",$AH154=TRUE,SUM(SUM(SUM(SUM($L154,$N154)*SUM($AI154*FctrChngDts!$B$13))*$AG154),$AU154)>$AE154),$AE154,IF(AND($AK154=\"FWP2P3\",$AH154=TRUE,SUM(SUM(SUM(SUM($L154,$N154)*SUM($AI154*FctrChngDts!$B$13))*$AG154),$AU154)<=$AE154),SUM(SUM(SUM(SUM($L154,$N154)*SUM($AI154*FctrChngDts!$B$13))*$AG154),$AU154),IF(AND($Z154=\"Winter\",$AK154=\"SSP2P3\",$AH154=TRUE,SUM(SUM(SUM(SUM($K154,$L154,$M154,$N154)*SUM($AI154*FctrChngDts!$B$13))*$AG154),$AU154)>$AE154),$AE154,IF(AND($Z154=\"Winter\",$AK154=\"SSP2P3\",$AH154=TRUE,SUM(SUM(SUM(SUM($K154,$L154,$M154,$N154)*SUM($AI154*FctrChngDts!$B$13))*$AG154),$AU154)<=$AE154),SUM(SUM(SUM(SUM($K154,$L154,$M154,$N154)*SUM($AI154*FctrChngDts!$B$13))*$AG154),$AU154),IF(AND($Z154=\"Summer\",$AK154=\"SSP2P3\",$AH154=TRUE,SUM(SUM(SUM(SUM($K154,$L154,$M154,$N154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AR154:$AT154)),$AU154)>$AE154),$AE154,IF(AND($Z154=\"Summer\",$AK154=\"SSP2P3\",$AH154=TRUE,SUM(SUM(SUM(SUM($K154,$L154,$M154,$N154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AR154:$AT154)),$AU154)<=$AE154),SUM(SUM(SUM(SUM($K154,$L154,$M154,$N154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AR154:$AT154)),$AU154),IF(AND($AK154=\"FWP3\",$AH154=TRUE,SUM(SUM(SUM($AI154*FctrChngDts!$B$13)*$N154),$AU154)>$AE154),$AE154,IF(AND($AK154=\"FWP3\",$AH154=TRUE,SUM(SUM(SUM($AI154*FctrChngDts!$B$13)*$N154),$AU154)<=$AE154),SUM(SUM(SUM($AI154*FctrChngDts!$B$13)*$N154),$AU154),IF(AND($Z154=\"Winter\",$AK154=\"SSP3\",$AH154=TRUE,SUM(SUM(SUM(SUM($M154,$N154)*SUM($AI154*FctrChngDts!$B$13))*$AG154),$AU154)>$AE154),$AE154,IF(AND($Z154=\"Winter\",$AK154=\"SSP3\",$AH154=TRUE,SUM(SUM(SUM(SUM($M154,$N154)*SUM($AI154*FctrChngDts!$B$13))*$AG154),$AU154)<=$AE154),SUM(SUM(SUM(SUM($M154,$N154)*SUM($AI154*FctrChngDts!$B$13))*$AG154),$AU154),IF(AND($Z154=\"Summer\",$AK154=\"SSP3\",$AH154=TRUE,SUM(SUM(SUM(SUM($M154,$N154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AR154:$AT154)),$AU154)>$AE154),$AE154,IF(AND($Z154=\"Summer\",$AK154=\"SSP3\",$AH154=TRUE,SUM(SUM(SUM(SUM($M154,$N154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AR154:$AT154)),$AU154)<=$AE154),SUM(SUM(SUM(SUM($M154,$N154)*SUM($AI154*FctrChngDts!$B$13))-SUM($AR154:$AT154)),$AU154),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I154>0,$AH154=FALSE),SUM($AR154*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I154>0,$AH154=TRUE),SUM($AX154*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I154>0,$AH154=FALSE),SUM($AS154*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I154>0,$AH154=TRUE),SUM($AY154*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I154>0,$AH154=FALSE),SUM($AT154*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I154>0,$AH154=TRUE),SUM($AZ154*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J154>0,$AH154=FALSE),SUM($AU154*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J154>0,$AH154=TRUE),SUM($BA154*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J154>0,$AH154=FALSE),SUM($AV154*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J154>0,$AH154=TRUE),SUM($BB154*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J154>0,$AH154=FALSE),SUM($AW154*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J154>0,$AH154=TRUE),SUM($BC154*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K154>0,$AH154=FALSE),SUM($AR154*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K154>0,$AH154=TRUE),SUM($AX154*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K154>0,$AH154=FALSE),SUM($AS154*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K154>0,$AH154=TRUE),SUM($AY154*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K154>0,$AH154=FALSE),SUM($AT154*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K154>0,$AH154=TRUE),SUM($AZ154*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L154>0,$AH154=FALSE),SUM($AU154*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L154>0,$AH154=TRUE),SUM($BA154*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L154>0,$AH154=FALSE),SUM($AV154*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L154>0,$AH154=TRUE),SUM($BB154*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L154>0,$AH154=FALSE),SUM($AW154*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L154>0,$AH154=TRUE),SUM($BC154*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M154>0,$AH154=FALSE),SUM($AR154*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M154>0,$AH154=TRUE),SUM($AX154*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M154>0,$AH154=FALSE),SUM($AS154*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M154>0,$AH154=TRUE),SUM($AY154*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M154>0,$AH154=FALSE),SUM($AT154*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M154>0,$AH154=TRUE),SUM($AZ154*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N154>0,$AH154=FALSE),SUM($AU154*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N154>0,$AH154=TRUE),SUM($BA154*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N154>0,$AH154=FALSE),SUM($AV154*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N154>0,$AH154=TRUE),SUM($BB154*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N154>0,$AH154=FALSE),SUM($AW154*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N154>0,$AH154=TRUE),SUM($BC154*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I154=0,0,IF(AND($I154>0,$K154>0,$AH154=FALSE),SUM($AR154/$P154*$I154),IF(AND($I154>0,$K154=0,$AH154=FALSE),$AR154,IF(AND($I154>0,$K154>0,$AH154=TRUE),ROUND(MIN($HU154,SUM(SUM($I154,$K154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA154,SUM(SUM($I154,$K154)*(FctrChngDts!$B$13)*$AI154)*$IA154)),0),IF(AND($I154>0,$K154=0,$AH154=TRUE),$AX154))))),0)","v":0},{"$f":"ROUND(IF($I154=0,0,IF(AND($I154>0,$K154>0,$AH154=FALSE),SUM($AS154/$P154*$I154),IF(AND($I154>0,$K154=0,$AH154=FALSE),$AS154,IF(AND($I154>0,$K154>0,$AH154=TRUE),ROUND(MIN(SUM($HU154-$BW154),SUM(SUM($I154,$K154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA154)*3),0),IF(AND($I154>0,$K154=0,$AH154=TRUE),$AY154))))),0)","v":0},0,{"$f":"IF($J154=0,0,IF(AND($J154>0,$L154=0,$N154=0,$AH154=FALSE,$AJ154=FALSE),ROUND(MIN($HX154,SUM($AU154,$BA154)),0),IF(AND($J154>0,$L154=0,$N154=0,$AH154=TRUE,$AJ154=FALSE),ROUND(MIN($HX154,SUM($AU154,SUM($J154*$AI154*FctrChngDts!$B$13))),0),IF(AND($J154>0,$L154>0,$N154=0,$AH154=FALSE,$AJ154=FALSE),ROUND(MIN($HX154,SUM(SUM($J154,$L154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA154,SUM(SUM($J154,$L154)*(FctrChngDts!$B$13)*$AI154)*$IA154)),0),IF(AND($J154>0,$L154>0,$N154=0,$AH154=TRUE,$AJ154=FALSE),ROUND(MIN($HX154,SUM(SUM(SUM(SUM($J154,$L154)*FctrChngDts!$C$11*$IA154),SUM(SUM($J154,$L154)*SUM(FctrChngDts!$B$13*$AI154)*$IA154)))),0),IF(AND($J154>0,$L154=0,$N154=0,$AH154=FALSE,$AJ154=TRUE),ROUND(MIN($HX154,SUM($AU154,$BA154)),0),IF(AND($J154>0,$L154=0,$N154=0,$AH154=TRUE,$AJ154=TRUE),ROUND(MIN($HX154,SUM($AU154,SUM($J154*$AI154*FctrChngDts!$B$13))),0),IF(AND($J154>0,$L154>0,$N154=0,$AH154=FALSE,$AJ154=TRUE),ROUND(MIN($HX154,SUM(SUM($J154,$L154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA154,SUM(SUM($J154,$L154)*(FctrChngDts!$B$13)*$AI154)*$IA154)),0),IF(AND($J154>0,$L154>0,$N154=0,$AH154=TRUE,$AJ154=TRUE),ROUND(MIN($HX154,SUM(SUM(SUM(SUM($J154,$L154)*FctrChngDts!$C$12*$IA154),SUM(SUM($J154,$L154)*SUM(FctrChngDts!$B$13*$AI154)*$IA154)))),0))))))))))","v":0},{"$f":"IF($J154=0,0,IF(AND($J154>0,$L154=0,$N154=0,$AH154=FALSE,$AJ154=FALSE),ROUND(MIN(SUM($HX154-$BZ154),SUM($AU154*3)),0),IF(AND($J154>0,$L154=0,$N154=0,$AH154=TRUE,$AJ154=FALSE),ROUND(MIN(SUM($HX154-$BZ154),SUM(SUM($J154,$L154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA154)*3),0),IF(AND($J154>0,$L154>0,$N154=0,$AH154=FALSE,$AJ154=FALSE),ROUND(MIN(SUM($HX154-$BZ154),SUM(SUM($J154,$L154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA154)*3),0),IF(AND($J154>0,$L154>0,$N154=0,$AH154=TRUE,$AJ154=FALSE),ROUND(MIN(SUM($HX154-$BZ154),SUM(SUM($J154,$L154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA154)*3),0),IF(AND($J154>0,$L154=0,$N154=0,$AH154=FALSE,$AJ154=TRUE),ROUND(MIN(SUM($HX154-$BZ154),SUM($AU154*3)),0),IF(AND($J154>0,$L154=0,$N154=0,$AH154=TRUE,$AJ154=TRUE),ROUND(MIN(SUM($HX154-$BZ154),SUM(SUM($J154,$L154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA154)*3),0),IF(AND($J154>0,$L154>0,$N154=0,$AH154=FALSE,$AJ154=TRUE),ROUND(MIN(SUM($HX154-$BZ154),SUM(SUM($J154,$L154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA154)*3),0),IF(AND($J154>0,$L154>0,$N154=0,$AH154=TRUE,$AJ154=TRUE),ROUND(MIN(SUM($HX154-$BZ154),SUM(SUM($J154,$L154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA154)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K154=0,0,IF(AND($I154>0,$K154>0,$M154=0,$AH154=FALSE),SUM($AR154-$BW154),IF(AND($I154=0,$K154>0,$M154>0,$AH154=FALSE),SUM($AR154/$P154*$K154),IF(AND($I154=0,$K154>0,$M154=0,$AH154=FALSE),$AR154,IF($K154=0,0,IF(AND($I154>0,$K154>0,$M154=0,$AH154=TRUE),ROUND(MIN($HV154,SUM(SUM($I154,$K154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB154,SUM(SUM($I154,$K154)*(FctrChngDts!$B$13)*$AI154)*$IB154)),0),IF(AND($I154=0,$K154>0,$M154>0,$AH154=TRUE),ROUND(MIN($HV154,SUM(SUM($I154,$K154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB154,SUM(SUM($I154,$K154)*(FctrChngDts!$B$13)*$AI154)*$IB154)),0),IF(AND($I154=0,$K154>0,$M154=0,$AH154=TRUE),$AX154)))))))),0)","v":0},{"$f":"ROUND(IF($K154=0,0,IF(AND($I154>0,$K154>0,$M154=0,$AH154=FALSE),SUM($AS154-$BX154),IF(AND($I154=0,$K154>0,$M154>0,$AH154=FALSE),SUM($AS154/$P154*$K154),IF(AND($I154=0,$K154>0,$M154=0,$AH154=FALSE),$AS154,IF($K154=0,0,IF(AND($I154>0,$K154>0,$M154=0,$AH154=TRUE),ROUND(MIN(SUM($HV154-$BW154),SUM(SUM($I154,$K154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB154)*3),0),IF(AND($I154=0,$K154>0,$M154>0,$AH154=TRUE),ROUND(MIN(SUM($HV154-$BW154),SUM(SUM($I154,$K154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB154)*3),0),IF(AND($I154=0,$K154>0,$M154=0,$AH154=TRUE),$AY154)))))))),0)","v":0},0,{"$f":"IF($L154=0,0,IF(AND($J154>0,$L154>0,$N154=0,$AH154=FALSE,$AJ154=FALSE),ROUND(MIN($HY154,SUM(SUM($J154,$L154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB154,SUM(SUM($J154,$L154)*(FctrChngDts!$B$13)*$AI154)*$IB154)),0),IF(AND($J154>0,$L154>0,$N154=0,$AH154=TRUE,$AJ154=FALSE),ROUND(MIN($HY154,SUM(SUM(SUM(SUM($J154,$L154)*FctrChngDts!$C$11*$IB154),SUM(SUM($J154,$L154)*SUM(FctrChngDts!$B$13*$AI154)*$IB154)))),0),IF(AND($J154=0,$L154>0,$N154=0,$AH154=FALSE,$AJ154=FALSE),ROUND(MIN($HY154,SUM($L154*FctrChngDts!$C$11)),0),IF(AND($J154=0,$L154>0,$N154=0,$AH154=TRUE,$AJ154=FALSE),ROUND(MIN($HY154,SUM(SUM(SUM(SUM($J154,$L154)*FctrChngDts!$C$11*$IB154),SUM(SUM($J154,$L154)*SUM(FctrChngDts!$B$13*$AI154)*$IB154)))),0),IF(AND($J154>0,$L154>0,$N154=0,$AH154=FALSE,$AJ154=TRUE),ROUND(MIN($HY154,SUM(SUM($J154,$L154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB154,SUM(SUM($J154,$L154)*(FctrChngDts!$B$13)*$AI154)*$IB154)),0),IF(AND($J154>0,$L154>0,$N154=0,$AH154=TRUE,$AJ154=TRUE),ROUND(MIN($HY154,SUM(SUM(SUM(SUM($J154,$L154)*FctrChngDts!$C$12*$IB154),SUM(SUM($J154,$L154)*SUM(FctrChngDts!$B$13*$AI154)*$IB154)))),0),IF(AND($J154=0,$L154>0,$N154=0,$AH154=FALSE,$AJ154=TRUE),ROUND(MIN($HY154,SUM($L154*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J154=0,$L154>0,$N154=0,$AH154=TRUE,$AJ154=TRUE),ROUND(MIN($HY154,SUM(SUM(SUM(SUM($J154,$L154)*FctrChngDts!$C$12*$IB154),SUM(SUM($J154,$L154)*SUM(FctrChngDts!$B$13*$AI154)*$IB154)))),0))))))))))","v":0},{"$f":"IF($L154=0,0,IF(AND($J154>0,$L154>0,$N154=0,$AH154=FALSE,$AJ154=FALSE),ROUND(MIN(SUM($HY154-$CF154),SUM(SUM($J154,$L154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB154)*3),0),IF(AND($J154>0,$L154>0,$N154=0,$AH154=TRUE,$AJ154=FALSE),ROUND(MIN(SUM($HY154-$CF154),SUM(SUM($J154,$L154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB154)*3),0),IF(AND($J154=0,$L154>0,$N154=0,$AH154=FALSE,$AJ154=FALSE),ROUND(MIN(SUM($HY154-$CF154),SUM($AU154*3)),0),IF(AND($J154=0,$L154>0,$N154=0,$AH154=TRUE,$AJ154=FALSE),ROUND(MIN(SUM($HY154-$CF154),SUM(SUM($J154,$L154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB154)*3),0),IF(AND($J154>0,$L154>0,$N154=0,$AH154=FALSE,$AJ154=TRUE),ROUND(MIN(SUM($HY154-$CF154),SUM(SUM($J154,$L154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB154)*3),0),IF(AND($J154>0,$L154>0,$N154=0,$AH154=TRUE,$AJ154=TRUE),ROUND(MIN(SUM($HY154-$CF154),SUM(SUM($J154,$L154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB154)*3),0),IF(AND($J154=0,$L154>0,$N154=0,$AH154=FALSE,$AJ154=TRUE),ROUND(MIN(SUM($HY154-$CF154),SUM($AU154*3)),0),IF(AND($J154=0,$L154>0,$N154=0,$AH154=TRUE,$AJ154=TRUE),ROUND(MIN(SUM($HY154-$CF154),SUM(SUM($J154,$L154)*IF($AJ154=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB154)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S154>0,Account!$AG$2=TRUE,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH154=FALSE),SUM(Usage!$BW154:$CB154)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V154>0,Account!$AG$2=TRUE,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH154=FALSE),SUM(Usage!$CC154:$CH154)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y154>0,Account!$AG$2=TRUE,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH154=FALSE),SUM(Usage!$CI154:$CN154)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH154=TRUE,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S154),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S154)),2)","v":0},{"$f":"ROUND(IF(OR($AH154=TRUE,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V154),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V154)),2)","v":0},{"$f":"IF(OR($AH154=TRUE,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y154),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y154))","v":0},{"$f":"ROUND(IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW154),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW154)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX154),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX154)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY154),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY154)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ154),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ154)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA154),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA154)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB154),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB154)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S154),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC154),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC154)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD154),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD154)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE154),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE154)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF154),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF154)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG154),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG154)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH154),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH154)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V154),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI154),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI154))","v":0},{"$f":"IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ154),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ154))","v":0},{"$f":"IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK154),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK154))","v":0},{"$f":"IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL154),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL154))","v":0},{"$f":"IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM154),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM154))","v":0},{"$f":"IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN154),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN154))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y154)","v":0},0,0,0,0,{"$f":"IF($DW154>IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV154*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV154*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW154-IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV154*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV154*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV154<$DW154,SUM($DW154-$DV154),0))","v":0},{"$f":"IF(OR(AND($D154<=FctrChngDts!$B$14,Usage!$E154>FctrChngDts!$B$14),AND(Usage!$D154<=FctrChngDts!$C$14,Usage!$E154>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW154),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX154),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY154),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ154),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA154),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB154),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC154),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD154),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE154),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF154),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG154),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH154),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI154)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ154)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK154)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL154)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM154)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN154)","v":0},0,{"$f":"IF(AND($S154>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E154<>\"D-CARE\",Tenant!$F154=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET154=TRUE,$S154>0,$V154=0),SUM(SUM($BW154:$CB154)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET154=TRUE,$S154>0,$V154>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW154:$CB154)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET154=TRUE,$S154>0,$V154>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW154:$CB154)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S154>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S154>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S154>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV154=TRUE,$S154>0,$V154=0),SUM(SUM($BW154:$CB154)*'CRS1'!$P$2),IF(AND($EV154=TRUE,$S154>0,$V154>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW154:$CB154)*'CRS1'!$P$2),IF(AND($EV154=TRUE,$S154>0,$V154>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW154:$CB154)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S154>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX154=TRUE,$S154>0,$V154=0),SUM(SUM($BW154:$CB154)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX154=TRUE,$S154>0,$V154>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW154:$CB154)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX154=TRUE,$S154>0,$V154>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW154:$CB154)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S154>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ154=TRUE,$S154>0),SUM(SUM($BW154:$CB154)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V154>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E154<>\"D-CARE\",Tenant!$F154=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB154=TRUE,$S154>0,$V154>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC154:$CH154)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB154=TRUE,$S154>0,$V154>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC154:$CH154)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB154=TRUE,$V154>0,$Y154>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC154:$CH154)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB154=TRUE,$V154>0,$Y154>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC154:$CH154)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB154=TRUE,$S154=0,$V154>0,$Y154=0),SUM(SUM($CC154:$CH154)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V154>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V154>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V154>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD154=TRUE,$S154>0,$V154>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC154:$CH154)*'CRS2'!$P$2),IF(AND($FD154=TRUE,$S154>0,$V154>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC154:$CH154)*'CRS2'!$P$2),IF(AND($FD154=TRUE,$V154>0,$Y154>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC154:$CH154)*'CRS2'!$P$2),IF(AND($FD154=TRUE,$V154>0,$Y154>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC154:$CH154)*'CRS2'!$P$2),IF(AND($FD154=TRUE,$S154=0,$V154>0,$Y154=0),SUM(SUM($CC154:$CH154)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V154>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF154=TRUE,$S154>0,$V154>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC154:$CH154)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF154=TRUE,$S154>0,$V154>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC154:$CH154)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF154=TRUE,$V154>0,$Y154>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC154:$CH154)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF154=TRUE,$V154>0,$Y154>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC154:$CH154)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF154=TRUE,$S154=0,$V154>0,$Y154=0),SUM(SUM($CC154:$CH154)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V154>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH154=TRUE,$V154>0),SUM(SUM($CC154:$CH154)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y154>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E154<>\"D-CARE\",Tenant!$F154=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ154=TRUE,$V154=0,$Y154>0),SUM(SUM($CI154:$CN154)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ154=TRUE,$V154>0,$Y154>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI154:$CN154)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ154=TRUE,$V154>0,$Y154>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI154:$CN154)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y154>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y154>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y154>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL154=TRUE,$V154=0,$Y154>0),SUM(SUM($CI154:$CN154)*'CRS3'!$P$2),IF(AND($FL154=TRUE,$V154>0,$Y154>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI154:$CN154)*'CRS3'!$P$2),IF(AND($FL154=TRUE,$V154>0,$Y154>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI154:$CN154)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y154>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN154=TRUE,$V154=0,$Y154>0),SUM(SUM($CI154:$CN154)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN154=TRUE,$V154>0,$Y154>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI154:$CN154)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN154=TRUE,$V154>0,$Y154>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI154:$CN154)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y154>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP154=TRUE,$Y154>0),SUM(SUM($CI154:$CN154)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR154:$FT154))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO154:$CQ154,$FR154:$FT154))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA154:$EF154)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG154:$EL154)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM154:$ER154)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV154,$CO154:$CQ154,$EA154:$ER154)/$P154)*$S154*FctrChngDts!$B$15),SUM(SUM(SUM($DV154,$CO154:$CQ154,$FR154:$FT154)/$P154)*$S154*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV154,$CO154:$CQ154,$EA154:$ER154)/$P154)*$V154*FctrChngDts!$B$15),SUM(SUM(SUM($DV154,$CO154:$CQ154,$FR154:$FT154)/$P154)*$V154*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV154,$CO154:$CQ154,$EA154:$ER154)/$P154)*$Y154*FctrChngDts!$B$15),SUM(SUM(SUM($DV154,$CO154:$CQ154,$FR154:$FT154)/$P154)*$Y154*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA154*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI154*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ154*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ154,$FU154,$GF154,$GZ154:$HE154),IF(Account!$Q$2=TRUE,SUM($DZ154,$FV154,$GF154,$GZ154:$HE154),SUM($DZ154,$ES154,$FU154:$FV154,$GF154,$GZ154:$HE154)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E154),Usage!$P154,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D154,FctrChngDts!$C$17<=Usage!$E154),SUM(FctrChngDts!$C$17-Usage!$D154),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E154),Usage!$P154,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D154,FctrChngDts!$C$19<=Usage!$E154),SUM(FctrChngDts!$C$19-Usage!$D154),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK154*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK154*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL154*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL154*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D154))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A154,Tenant!$A:$J,8,FALSE)=TRUE,$GG154<0),0,SUM(SUM(SUM($GG154/$P154*$GP154)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A154,Tenant!$A:$J,8,FALSE)=TRUE,$GG154<0),0,SUM(SUM(SUM($GG154/$P154*$GQ154)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D154))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A154,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV154*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A154,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW154*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU154:$DA154,$EU154,$EA154:$EF154,$FA154)-SUM(SUM($BW154:$CB154)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD154:$DJ154,$FC154,$EG154:$EL154,$FI154)-SUM(SUM($CC154:$CH154)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM154:$DS154,$FK154,$EM154:$ER154,$FQ154)-SUM(SUM($CI154:$CN154)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO154,$CU154:$DA154,$EU154,$EW154,$EY154,$EA154:$EF154,$FA154,$CP154,$DD154:$DJ154,$FC154,$FE154,$FG154,$EG154:$EL154,$FI154)/$P154*$S154)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO154,$CU154:$DA154,$EU154,$EW154,$EY154,$EA154:$EF154,$FA154,$CP154,$DD154:$DJ154,$FC154,$FE154,$FG154,$EG154:$EL154,$FI154)/$P154*$V154)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ154,$DM154:$DS154,$FK154,$FM154,$FO154,$EM154:$ER154,$FQ154)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D154,BslnAllctnCrrnt!$A$1<=$E154),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK154=\"FSP1\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$Q154,BslnAllctnCrrnt!$A$1<$R154),SUM(BslnAllctnCrrnt!$A$1-$Q154),IF(AND($AK154=\"FSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$Q154,BslnAllctnCrrnt!$A$1<$R154),SUM(BslnAllctnCrrnt!$A$1-$Q154),IF(AND($AK154=\"FSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),$I154,IF(AND($AK154=\"SSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$Q154,BslnAllctnCrrnt!$A$1<$R154),SUM(BslnAllctnCrrnt!$A$1-$Q154),IF(AND($AK154=\"SSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),$I154,0)))))","v":0},{"$f":"IF(AND($AK154=\"FSP1\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$Q154,BslnAllctnCrrnt!$A$1<$R154),SUM($I154-$HG154),IF(AND($AK154=\"FSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$Q154,BslnAllctnCrrnt!$A$1<$R154),SUM($I154-$HG154),IF(AND($AK154=\"FSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM($I154-$HG154),IF(AND($AK154=\"SSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$Q154,BslnAllctnCrrnt!$A$1<$R154),SUM($I154-$HG154),IF(AND($AK154=\"SSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM($I154-$HG154),0)))))","v":0},{"$f":"IF(AND($AK154=\"SSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$Q154,BslnAllctnCrrnt!$A$1<$R154),0,IF(AND(FctrChngDts!$A$2>=$D154,FctrChngDts!$B$2<$E154),IF(AND($AK154=\"SSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM(BslnAllctnCrrnt!$A$1-$T154),0),IF(AND($AK154=\"FSP2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM(BslnAllctnCrrnt!$A$1-$T154),IF(AND($AK154=\"FSP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM(BslnAllctnCrrnt!$A$1-$T154),IF(AND($AK154=\"FSP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$W154,BslnAllctnCrrnt!$A$1<$X154),$K154,IF(AND($AK154=\"FSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$Q154,BslnAllctnCrrnt!$A$1<$R154),0,IF(AND($AK154=\"FSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM(BslnAllctnCrrnt!$A$1-$T154),IF(AND($AK154=\"SSP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM(BslnAllctnCrrnt!$A$1-$T154),IF(AND($AK154=\"SSP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$W154,BslnAllctnCrrnt!$A$1<$X154),$K154,0)))))))))","v":0},{"$f":"IF(AND($AK154=\"SSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$Q154,BslnAllctnCrrnt!$A$1<$R154),SUM($K154-$HI154),IF(AND($AK154=\"SSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM($K154-$HI154),IF(AND($AK154=\"FSP2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM($K154-$HI154),IF(AND($AK154=\"FSP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM($K154-$HI154),IF(AND($AK154=\"FSP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$W154,BslnAllctnCrrnt!$A$1<$X154),SUM($K154-$HI154),IF(AND($AK154=\"FSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$Q154,BslnAllctnCrrnt!$A$1<$R154),SUM($K154-$HI154),IF(AND($AK154=\"FSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM($K154-$HI154),IF(AND($AK154=\"SSP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM($K154-$HI154),IF(AND($AK154=\"SSP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$W154,BslnAllctnCrrnt!$A$1<$X154),SUM($K154-$HI154),0)))))))))","v":0},{"$f":"IF(AND($AK154=\"FSP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),0,IF(AND($AK154=\"FSP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$W154,BslnAllctnCrrnt!$A$1<$X154),SUM(BslnAllctnCrrnt!$A$1-$W154),IF(AND($AK154=\"FSP3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$W154,BslnAllctnCrrnt!$A$1<$X154),SUM(BslnAllctnCrrnt!$A$1-$W154),0)))","v":0},{"$f":"IF(AND($AK154=\"FSP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM($M154-$HK154),IF(AND($AK154=\"FSP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$W154,BslnAllctnCrrnt!$A$1<$X154),SUM($M154-$HK154),IF(AND($AK154=\"FSP3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$W154,BslnAllctnCrrnt!$A$1<$X154),SUM($M154-$HK154),0)))","v":0},{"$f":"IF(AND($AK154=\"FWP1\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$Q154,BslnAllctnCrrnt!$A$1<$R154),SUM(BslnAllctnCrrnt!$A$1-$Q154),IF(AND($AK154=\"FWP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$Q154,BslnAllctnCrrnt!$A$1<$R154),SUM(BslnAllctnCrrnt!$A$1-$Q154),IF(AND($AK154=\"FWP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),$J154,IF(AND(FctrChngDts!$A$2>=$D154,FctrChngDts!$B$2<$E154),IF(AND($AK154=\"SSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$Q154,BslnAllctnCrrnt!$A$1<$R154),SUM(BslnAllctnCrrnt!$A$1-$Q154),0),IF(AND($AK154=\"SSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),$J154,0)))))","v":0},{"$f":"IF(AND($AK154=\"FWP1\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$Q154,BslnAllctnCrrnt!$A$1<$R154),SUM($J154-$HM154),IF(AND($AK154=\"FWP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$Q154,BslnAllctnCrrnt!$A$1<$R154),SUM($J154-$HM154),IF(AND($AK154=\"FWP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM($J154-$HM154),IF(AND($AK154=\"SSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$Q154,BslnAllctnCrrnt!$A$1<$R154),SUM($J154-$HM154),IF(AND($AK154=\"SSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM($J154-$HM154),0)))))","v":0},{"$f":"IF(AND($AK154=\"FWP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$Q154,BslnAllctnCrrnt!$A$1<$R154),0,IF(AND($AK154=\"FWP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM(BslnAllctnCrrnt!$A$1-$T154),IF(AND($AK154=\"FWP2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM(BslnAllctnCrrnt!$A$1-$T154),IF(AND($AK154=\"FWP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM(BslnAllctnCrrnt!$A$1-$T154),IF(AND($AK154=\"FWP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$W154,BslnAllctnCrrnt!$A$1<$X154),$L154,IF(AND($AK154=\"SSP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM(BslnAllctnCrrnt!$A$1-$T154),IF(AND($AK154=\"SSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$Q154,BslnAllctnCrrnt!$A$1<$R154),0,IF(AND($AK154=\"SSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM(BslnAllctnCrrnt!$A$1-$T154),0))))))))","v":0},{"$f":"IF(AND($AK154=\"FWP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$Q154,BslnAllctnCrrnt!$A$1<$R154),SUM($L154-$HO154),IF(AND($AK154=\"FWP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM($L154-$HO154),IF(AND($AK154=\"FWP2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM($L154-$HO154),IF(AND($AK154=\"FWP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM($L154-$HO154),IF(AND($AK154=\"FWP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$W154,BslnAllctnCrrnt!$A$1<$X154),SUM($L154-$HO154),IF(AND($AK154=\"SSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$Q154,BslnAllctnCrrnt!$A$1<$R154),SUM($L154-$HO154),IF(AND($AK154=\"SSP1P2\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM($L154-$HO154),0)))))))","v":0},{"$f":"IF(AND($AK154=\"FWP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),0,IF(AND($AK154=\"FWP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$W154,BslnAllctnCrrnt!$A$1<$X154),SUM(BslnAllctnCrrnt!$A$1-$W154),IF(AND($AK154=\"FWP3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$W154,BslnAllctnCrrnt!$A$1<$X154),SUM(BslnAllctnCrrnt!$A$1-$W154),IF(AND($AK154=\"SSP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),0,IF(AND($AK154=\"SSP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$W154,BslnAllctnCrrnt!$A$1<$X154),SUM(BslnAllctnCrrnt!$A$1-$W154),0)))))","v":0},{"$f":"IF(AND($AK154=\"FWP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM($N154-$HQ154),IF(AND($AK154=\"FWP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$W154,BslnAllctnCrrnt!$A$1<$X154),SUM($N154-$HQ154),IF(AND($AK154=\"FWP3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$W154,BslnAllctnCrrnt!$A$1<$X154),SUM($N154-$HQ154),IF(AND($AK154=\"SSP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$T154,BslnAllctnCrrnt!$A$1<$U154),SUM($N154-$HQ154),IF(AND($AK154=\"SSP2P3\",$HF154=TRUE,BslnAllctnCrrnt!$A$1>=$W154,BslnAllctnCrrnt!$A$1<$X154),SUM($N154-$HQ154),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[158,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G159),0,IF($F159<=$G159,SUM($G159-$F159),IF($F159>$G159,SUM((Account!$L$2-Usage!$F159)+Usage!$G159+1))))","v":0},{"$f":"IF($Q159=0,0,IF($R159=0,0,IF(AND($Q159<FctrChngDts!$A$2,$R159>=FctrChngDts!$A$2),SUM($R159-FctrChngDts!$A$2+1),IF(AND($Q159>=FctrChngDts!$A$2,$R159>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q159),IF(AND($Q159>=FctrChngDts!$A$2,$R159<FctrChngDts!$B$2),SUM($R159-$Q159+1),0)))))","v":0},{"$f":"IF($Q159=0,0,IF($R159=0,0,IF(AND($Q159<FctrChngDts!$A$2,$R159>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q159),IF(AND($Q159<FctrChngDts!$A$2,$R159<FctrChngDts!$A$2),SUM($R159-$Q159+1),IF(AND($Q159>FctrChngDts!$A$2,$R159>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R159+1),0)))))","v":0},{"$f":"IF($T159=0,0,IF($U159=0,0,IF(AND($T159<FctrChngDts!$A$2,$U159>=FctrChngDts!$A$2),SUM($U159-FctrChngDts!$A$2+1),IF(AND($T159>=FctrChngDts!$A$2,$U159<FctrChngDts!$B$2),SUM($U159-$T159+1),IF(AND($T159>=FctrChngDts!$A$2,$U159>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T159)<0),0,IF(AND($T159>=FctrChngDts!$A$2,$U159>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T159),0))))))","v":0},{"$f":"IF($T159=0,0,IF($U159=0,0,IF(AND($T159<FctrChngDts!$A$2,$U159>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T159),IF(AND($T159>=FctrChngDts!$B$2,$U159>=FctrChngDts!$B$2),SUM($U159-$T159+1),IF(AND($T159<FctrChngDts!$A$2,$U159<FctrChngDts!$A$2),SUM($U159-$T159+1),IF(AND($T159>=FctrChngDts!$A$2,$U159>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U159+1),0))))))","v":0},{"$f":"IF($W159=0,0,IF($X159=0,0,IF(AND($W159>=FctrChngDts!$A$2,$X159>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W159)<0),0,IF(AND($W159>=FctrChngDts!$A$2,$X159>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W159),IF(AND($W159>=FctrChngDts!$A$2,$X159<FctrChngDts!$B$2),SUM($X159-$W159+1),IF(AND($W159<FctrChngDts!$A$2,$X159>=FctrChngDts!$A$2),SUM($X159-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W159=0,0,IF($X159=0,0,IF(AND($W159<FctrChngDts!$A$2,$X159<FctrChngDts!$A$2),SUM($X159-$W159+1),IF(AND($W159>=FctrChngDts!$A$2,$X159>=FctrChngDts!$B$2,SUM($X159-FctrChngDts!$B$2+1)<=$Y159),SUM($X159-FctrChngDts!$B$2+1),IF(AND($W159>=FctrChngDts!$A$2,$X159>=FctrChngDts!$B$2),SUM($X159-$W159+1),IF(AND($W159<FctrChngDts!$A$2,$X159>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W159),0))))))","v":0},{"$f":"IF(AND($D159>=FctrChngDts!$C$2,$E159<FctrChngDts!$E$2),\"1\",IF(AND($D159>=FctrChngDts!$E$2,$E159<FctrChngDts!$G$2),\"2\",IF(AND($D159>=FctrChngDts!$G$2,$E159<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D159>=FctrChngDts!$D$2,,IF(AND($D159>=FctrChngDts!$C$2,$D159<=FctrChngDts!$D$2),$D159,IF(AND($D159>=FctrChngDts!$C$2,$D159>=FctrChngDts!$D$2,$E159>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D159>FctrChngDts!$D$2,,IF($D159=FctrChngDts!$D$2,$D159,IF(AND($D159>=FctrChngDts!$C$2,$E159<FctrChngDts!$D$2),$E159,IF(AND($D159>=FctrChngDts!$C$2,$E159>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D159>=FctrChngDts!$D$2,$E159>=FctrChngDts!$D$2,$E159>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E159<FctrChngDts!$D$2,$E159<=FctrChngDts!$D$2),$E159,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D159<FctrChngDts!$E$2,$E159<FctrChngDts!$E$2),,IF($D159>FctrChngDts!$F$2,,IF(AND($D159>=FctrChngDts!$E$2,$D159<=FctrChngDts!$F$2),$D159,IF(AND($D159>=FctrChngDts!$E$2,$D159>=FctrChngDts!$F$2,$E159>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D159>FctrChngDts!$F$2,,IF($E159=FctrChngDts!$F$2,$E159,IF(AND($D159<FctrChngDts!$E$2,$E159<=FctrChngDts!$F$2),$E159,IF(AND($D159>=FctrChngDts!$E$2,$E159<FctrChngDts!$F$2),$E159,IF(AND($D159>=FctrChngDts!$E$2,$E159>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D159>=FctrChngDts!$F$2,$E159>=FctrChngDts!$F$2,$E159>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D159<FctrChngDts!$G$2,$E159<FctrChngDts!$G$2),,IF($D159>FctrChngDts!$H$2,,IF(AND($D159>=FctrChngDts!$G$2,$D159<=FctrChngDts!$H$2),$D159,IF(AND($D159>=FctrChngDts!$G$2,$D159>=FctrChngDts!$H$2,$E159>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D159>FctrChngDts!$H$2,,IF($E159=FctrChngDts!$H$2,$E159,IF(AND($D159<FctrChngDts!$G$2,$E159<=FctrChngDts!$H$2),$E159,IF(AND($D159>=FctrChngDts!$G$2,$E159<FctrChngDts!$H$2),$E159,IF(AND($D159>=FctrChngDts!$G$2,$E159>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D159>=FctrChngDts!$H$2,$E159>=FctrChngDts!$H$2,$E159>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A159,Tenant!$A159:$J458,6,FALSE)","v":0},{"$f":"VLOOKUP($A159,Tenant!$A159:$J458,7,FALSE)","v":0},{"$f":"VLOOKUP($A159,Tenant!$A159:$J458,10,FALSE)","v":0},0,{"$f":"IF(AND($AK159=\"FSP2\",$AJ159=FALSE,$HF159=FALSE),SUM($K159*FctrChngDts!$C$9),IF(AND($AK159=\"FSP2\",$AJ159=TRUE,$HF159=FALSE),SUM($K159*FctrChngDts!$C$10),IF(AND($AK159=\"FSP2P3\",$AJ159=FALSE,$HF159=FALSE),SUM(SUM($K159,$M159)*FctrChngDts!$C$9),IF(AND($AK159=\"FSP2P3\",$AJ159=TRUE,$HF159=FALSE),SUM(SUM($K159,$M159)*FctrChngDts!$C$10),IF(AND($AK159=\"FSP3\",$AJ159=FALSE,$HF159=FALSE),SUM($M159*FctrChngDts!$C$9),IF(AND($AK159=\"FSP3\",$AJ159=TRUE,$HF159=FALSE),SUM($M159*FctrChngDts!$C$10),IF(AND($AK159=\"FSP1\",$AJ159=FALSE,$HF159=FALSE),SUM($I159*FctrChngDts!$C$9),IF(AND($AK159=\"FSP1\",$AJ159=TRUE,$HF159=FALSE),SUM($I159*FctrChngDts!$C$10),IF(AND($AK159=\"FSP1P2\",$AJ159=FALSE,$HF159=FALSE),SUM(SUM($I159,$K159)*FctrChngDts!$C$9),IF(AND($AK159=\"FSP1P2\",$AJ159=TRUE,$HF159=FALSE),SUM(SUM($I159,$K159)*FctrChngDts!$C$10),IF(AND($Z159=\"Summer\",$AK159=\"SSP2P3\",$AJ159=FALSE,$HF159=FALSE),SUM(SUM(SUM(SUM($K159,$M159)*FctrChngDts!$C$9),SUM(SUM($L159,$N159)*FctrChngDts!$C$11))*$AF159),IF(AND($Z159=\"Summer\",$AK159=\"SSP2P3\",$AJ159=TRUE,$HF159=FALSE),SUM(SUM(SUM(SUM($K159,$M159)*FctrChngDts!$C$10),SUM(SUM($L159,$N159)*FctrChngDts!$C$12))*$AF159),IF(AND($Z159=\"Winter\",$AK159=\"SSP2P3\",$AJ159=FALSE,$HF159=FALSE),SUM(SUM(SUM(SUM($K159,$M159)*FctrChngDts!$C$9),SUM(SUM($L159,$N159)*FctrChngDts!$C$11))-$AO159),IF(AND($Z159=\"Winter\",$AK159=\"SSP2P3\",$AJ159=TRUE,$HF159=FALSE),SUM(SUM(SUM(SUM($K159,$M159)*FctrChngDts!$C$10),SUM(SUM($L159,$N159)*FctrChngDts!$C$12))-$AO159),IF(AND($Z159=\"Summer\",$AK159=\"SSP1P2\",$AJ159=FALSE,$HF159=FALSE),SUM(SUM(SUM(SUM($I159,$K159)*FctrChngDts!$C$9),SUM(SUM($J159,$L159)*FctrChngDts!$C$11))*$AF159),IF(AND($Z159=\"Summer\",$AK159=\"SSP1P2\",$AJ159=TRUE,$HF159=FALSE),SUM(SUM(SUM(SUM($I159,$K159)*FctrChngDts!$C$10),SUM(SUM($J159,$L159)*FctrChngDts!$C$12))*$AF159),IF(AND($Z159=\"Winter\",$AK159=\"SSP1P2\",$AJ159=FALSE,$HF159=FALSE),SUM(SUM(SUM(SUM($I159,$K159)*FctrChngDts!$C$9),SUM(SUM($J159,$L159)*FctrChngDts!$C$11))-$AO159),IF(AND($Z159=\"Winter\",$AK159=\"SSP1P2\",$AJ159=TRUE,$HF159=FALSE),SUM(SUM(SUM(SUM($I159,$K159)*FctrChngDts!$C$10),SUM(SUM($J159,$L159)*FctrChngDts!$C$12))-$AO159),IF(AND($AK159=\"FSP2\",$AJ159=FALSE,$HF159=TRUE),SUM(SUM($HI159*FctrChngDts!$B$9),SUM($HJ159*FctrChngDts!$C$9)),IF(AND($AK159=\"FSP2\",$AJ159=TRUE,$HF159=TRUE),SUM(SUM($HI159*FctrChngDts!$B$10),SUM($HJ159*FctrChngDts!$C$10)),IF(AND($AK159=\"FSP2P3\",$AJ159=FALSE,$HF159=TRUE),SUM(SUM(SUM($HI159,$HK159)*FctrChngDts!$B$9),SUM(SUM($HJ159,$HL159)*FctrChngDts!$C$9)),IF(AND($AK159=\"FSP2P3\",$AJ159=TRUE,$HF159=TRUE),SUM(SUM(SUM($HI159,$HK159)*FctrChngDts!$B$10),SUM(SUM($HJ159,$HL159)*FctrChngDts!$C$10)),IF(AND($AK159=\"FSP3\",$AJ159=FALSE,$HF159=TRUE),SUM(SUM($HK159*FctrChngDts!$B$9),SUM($HL159*FctrChngDts!$C$9)),IF(AND($AK159=\"FSP3\",$AJ159=TRUE,$HF159=TRUE),SUM(SUM($HK159*FctrChngDts!$B$10),SUM($HL159*FctrChngDts!$C$10)),IF(AND($AK159=\"FSP1\",$AJ159=FALSE,$HF159=TRUE),SUM(SUM($HG159*FctrChngDts!$B$9),SUM($HH159*FctrChngDts!$C$9)),IF(AND($AK159=\"FSP1\",$AJ159=TRUE,$HF159=TRUE),SUM(SUM($HG159*FctrChngDts!$B$10),SUM($HH159*FctrChngDts!$C$10)),IF(AND($AK159=\"FSP1P2\",$AJ159=FALSE,$HF159=TRUE),SUM(SUM(SUM($HG159,$HI159)*FctrChngDts!$B$9),SUM(SUM($HH159,$HJ159)*FctrChngDts!$C$9)),IF(AND($AK159=\"FSP1P2\",$AJ159=TRUE,$HF159=TRUE),SUM(SUM(SUM($HG159,$HI159)*FctrChngDts!$B$10),SUM(SUM($HG159,$HI159)*FctrChngDts!$C$10)),IF(AND($Z159=\"Summer\",$AK159=\"SSP2P3\",$AJ159=FALSE,$HF159=TRUE),SUM(SUM(SUM(SUM($HI159,$HK159)*FctrChngDts!$B$9),SUM(SUM($HJ159,$HL159)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO159,$HQ159)*FctrChngDts!$B$11),SUM(SUM($HP159,$HR159)*FctrChngDts!$C$11))*$AF159),IF(AND($Z159=\"Summer\",$AK159=\"SSP2P3\",$AJ159=TRUE,$HF159=TRUE),SUM(SUM(SUM(SUM($HI159,$HK159)*FctrChngDts!$B$10),SUM(SUM($HJ159,$HL159)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO159,$HQ159)*FctrChngDts!$B$12),SUM(SUM($HP159,$HR159)*FctrChngDts!$C$12))*$AF159),IF(AND($Z159=\"Winter\",$AK159=\"SSP2P3\",$AJ159=FALSE,$HF159=TRUE),SUM(SUM(SUM(SUM($HI159,$HK159)*FctrChngDts!$B$9),SUM(SUM($HJ159,$HL159)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO159,$HQ159)*FctrChngDts!$B$11),SUM(SUM($HP159,$HR159)*FctrChngDts!$C$11))-$AO159),IF(AND($Z159=\"Winter\",$AK159=\"SSP2P3\",$AJ159=TRUE,$HF159=TRUE),SUM(SUM(SUM(SUM($HI159,$HK159)*FctrChngDts!$B$10),SUM(SUM($HO159,$HQ159)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO159,$HQ159)*FctrChngDts!$B$12),SUM(SUM($HP159,$HR159)*FctrChngDts!$C$12))-$AO159),IF(AND($Z159=\"Summer\",$AK159=\"SSP1P2\",$AJ159=FALSE,$HF159=TRUE),SUM(SUM(SUM(SUM($HG159,$HI159)*FctrChngDts!$B$9),SUM(SUM($HH159,$HJ159)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM159,$HO159)*FctrChngDts!$B$11),SUM(SUM($HN159,$HP159)*FctrChngDts!$C$11))*$AF159),IF(AND($Z159=\"Summer\",$AK159=\"SSP1P2\",$AJ159=TRUE,$HF159=TRUE),SUM(SUM(SUM(SUM($HG159,$HI159)*FctrChngDts!$B$10),SUM(SUM($HH159,$HJ159)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM159,$HO159)*FctrChngDts!$B$12),SUM(SUM($HN159,$HP159)*FctrChngDts!$C$12))*$AF159),IF(AND($Z159=\"Winter\",$AK159=\"SSP1P2\",$AJ159=FALSE,$HF159=TRUE),SUM(SUM(SUM(SUM($HG159,$HI159)*FctrChngDts!$B$9),SUM(SUM($HH159,$HJ159)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM159,$HO159)*FctrChngDts!$B$11),SUM(SUM($HN159,$HP159)*FctrChngDts!$C$11))-$AO159),IF(AND($Z159=\"Winter\",$AK159=\"SSP1P2\",$AJ159=TRUE,$HF159=TRUE),SUM(SUM(SUM(SUM($HG159,$HI159)*FctrChngDts!$B$10),SUM(SUM($HH159,$HJ159)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM159,$HO159)*FctrChngDts!$B$12),SUM(SUM($HN159,$HP159)*FctrChngDts!$C$12))-$AO159),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK159=\"FWP1\",$AJ159=FALSE,$HF159=FALSE),SUM($J159*FctrChngDts!$C$11),IF(AND($AK159=\"FWP1\",$AJ159=TRUE,$HF159=FALSE),SUM($J159*FctrChngDts!$C$12),IF(AND($AK159=\"FWP1P2\",$AJ159=FALSE,$HF159=FALSE),SUM(SUM($J159,$L159)*FctrChngDts!$C$11),IF(AND($AK159=\"FWP1P2\",$AJ159=TRUE,$HF159=FALSE),SUM(SUM($J159,$L159)*FctrChngDts!$C$12),IF(AND($AK159=\"FWP2\",$AJ159=FALSE,$HF159=FALSE),SUM($L159*FctrChngDts!$C$11),IF(AND($AK159=\"FWP2\",$AJ159=TRUE,$HF159=FALSE),SUM($L159*FctrChngDts!$C$12),IF(AND($AK159=\"FWP2P3\",$AJ159=FALSE,$HF159=FALSE),SUM(SUM($L159,$N159)*FctrChngDts!$C$11),IF(AND($AK159=\"FWP2P3\",$AJ159=TRUE,$HF159=FALSE),SUM(SUM($L159,$N159)*FctrChngDts!$C$12),IF(AND($AK159=\"FWP3\",$AJ159=FALSE,$HF159=FALSE),SUM($N159*FctrChngDts!$C$11),IF(AND($AK159=\"FWP3\",$AJ159=TRUE,$HF159=FALSE),SUM($N159*FctrChngDts!$C$12),IF(AND($Z159=\"Winter\",$AK159=\"SSP1P2\",$AJ159=FALSE,$HF159=FALSE),SUM(SUM(SUM($I159,$K159)*FctrChngDts!$C$9),SUM(SUM($J159,$L159)*FctrChngDts!$C$11))*$AG159,IF(AND($Z159=\"Winter\",$AK159=\"SSP1P2\",$AJ159=TRUE,$HF159=FALSE),SUM(SUM(SUM($I159,$K159)*FctrChngDts!$B$10),SUM(SUM($J159,$L159)*FctrChngDts!$B$12))*$AG159,IF(AND($Z159=\"Summer\",$AK159=\"SSP1P2\",$AJ159=FALSE,$HF159=FALSE),SUM(SUM(SUM($I159,$K159)*FctrChngDts!$B$9),SUM(SUM($J159,$L159)*FctrChngDts!$B$11))-$AJ159,IF(AND($Z159=\"Summer\",$AK159=\"SSP1P2\",$AJ159=TRUE,$HF159=FALSE),SUM(SUM(SUM($I159,$K159)*FctrChngDts!$C$10),SUM(SUM($J159,$L159)*FctrChngDts!$C$12))-$AJ159,IF(AND($Z159=\"Winter\",$AK159=\"SSP2P3\",$AJ159=FALSE,$HF159=FALSE),SUM(SUM(SUM($K159,$M159)*FctrChngDts!$C$9),SUM(SUM($L159,$N159)*FctrChngDts!$C$11))*$AG159,IF(AND($Z159=\"Winter\",$AK159=\"SSP2P3\",$AJ159=TRUE,$HF159=FALSE),SUM(SUM(SUM($K159,$M159)*FctrChngDts!$C$10),SUM(SUM($L159,$N159)*FctrChngDts!$C$12))*$AG159,IF(AND($Z159=\"Summer\",$AK159=\"SSP2P3\",$AJ159=FALSE,$HF159=FALSE),SUM(SUM(SUM($K159,$M159)*FctrChngDts!$C$9),SUM(SUM($L159,$N159)*FctrChngDts!$C$11))-$AJ159,IF(AND($Z159=\"Summer\",$AK159=\"SSP2P3\",$AJ159=TRUE,$HF159=FALSE),SUM(SUM(SUM($K159,$M159)*FctrChngDts!$C$10),SUM(SUM($L159,$N159)*FctrChngDts!$C$12))-$AJ159,IF(AND($AK159=\"FWP1\",$AJ159=FALSE,$HF159=TRUE),SUM(SUM($HM159*FctrChngDts!$B$11),SUM($HN159*FctrChngDts!$C$11)),IF(AND($AK159=\"FWP1\",$AJ159=TRUE,$HF159=TRUE),SUM(SUM($HM159*FctrChngDts!$B$12),SUM($HN159*FctrChngDts!$C$12)),IF(AND($AK159=\"FWP1P2\",$AJ159=FALSE,$HF159=TRUE),SUM(SUM(SUM($HM159,$HO159)*FctrChngDts!$B$11),SUM(SUM($HN159,$HP159)*FctrChngDts!$C$11)),IF(AND($AK159=\"FWP1P2\",$AJ159=TRUE,$HF159=TRUE),SUM(SUM(SUM($HM159,$KP159)*FctrChngDts!$C$12),SUM(SUM($HN159,$HP159)*FctrChngDts!$C$12)),IF(AND($AK159=\"FWP2\",$AJ159=FALSE,$HF159=TRUE),SUM(SUM($HO159*FctrChngDts!$B$11),SUM($HO159*FctrChngDts!$C$11)),IF(AND($AK159=\"FWP2\",$AJ159=TRUE,$HF159=TRUE),SUM(SUM($HO159*FctrChngDts!$B$12),SUM($HO159*FctrChngDts!$C$12)),IF(AND($AK159=\"FWP2P3\",$AJ159=FALSE,$HF159=TRUE),SUM(SUM(SUM($HO159,$HQ159)*FctrChngDts!$C$11),SUM(SUM($HP159,$HR159)*FctrChngDts!$C$11)),IF(AND($AK159=\"FWP2P3\",$AJ159=TRUE,$HF159=TRUE),SUM(SUM(SUM($HO159,$HQ159)*FctrChngDts!$C$12),SUM(SUM($HP159,$HR159)*FctrChngDts!$C$12)),IF(AND($AK159=\"FWP3\",$AJ159=FALSE,$HF159=TRUE),SUM(SUM($HQ159*FctrChngDts!$B$11),SUM($HR159*FctrChngDts!$C$11)),IF(AND($AK159=\"FWP3\",$AJ159=TRUE,$HF159=TRUE),SUM(SUM($HQ159*FctrChngDts!$B$12),SUM($HR159*FctrChngDts!$C$12)),IF(AND($Z159=\"Winter\",$AK159=\"SSP1P2\",$AJ159=FALSE,$HF159=TRUE),SUM(SUM(SUM(SUM($HG159,$HI159)*FctrChngDts!$B$9),SUM(SUM($HH159,$HJ159)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM159,$HO159)*FctrChngDts!$B$11),SUM(SUM($HN159,$HP159)*FctrChngDts!$C$11))*$AG159),IF(AND($Z159=\"Winter\",$AK159=\"SSP1P2\",$AJ159=TRUE,$HF159=TRUE),SUM(SUM(SUM(SUM($HG159,$HI159)*FctrChngDts!$B$10), SUM(SUM($HH159,$HJ159)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM159,$HO159)*FctrChngDts!$B$12),SUM(SUM($HN159,$HP159)*FctrChngDts!$C$12))*$AG159),IF(AND($Z159=\"Summer\",$AK159=\"SSP1P2\",$AJ159=FALSE,$HF159=TRUE),SUM(SUM(SUM(SUM($HG159,$HI159)*FctrChngDts!$B$9),SUM(SUM($HH159,$HJ159)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM159,$HO159)*FctrChngDts!$B$11),SUM(SUM($HN159,$HP159)*FctrChngDts!$C$11))-$AJ159),IF(AND($Z159=\"Summer\",$AK159=\"SSP1P2\",$AJ159=TRUE,$HF159=TRUE),SUM(SUM(SUM(SUM($HG159,$HI159)*FctrChngDts!$B$10),SUM(SUM($HH159,$HJ159)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM159,$HO159)*FctrChngDts!$B$12),SUM(SUM($HN159,$HP159)*FctrChngDts!$C$12))-$AJ159),IF(AND($Z159=\"Winter\",$AK159=\"SSP2P3\",$AJ159=FALSE,$HF159=TRUE),SUM(SUM(SUM(SUM($HI159,$HK159)*FctrChngDts!$B$9),SUM(SUM($HJ159,$HL159)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO159,$HQ159)*FctrChngDts!$B$11),SUM(SUM($HP159,$HR159)*FctrChngDts!$C$11))*$AG159),IF(AND($Z159=\"Winter\",$AK159=\"SSP2P3\",$AJ159=TRUE,$HF159=TRUE),SUM(SUM(SUM(SUM($HI159,$HK159)*FctrChngDts!$B$10), SUM(SUM($HJ159,$HL159)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO159,$HQ159)*FctrChngDts!$B$12),SUM(SUM($HP159,$HR159)*FctrChngDts!$C$12))*$AG159),IF(AND($Z159=\"Summer\",$AK159=\"SSP2P3\",$AJ159=FALSE,$HF159=TRUE),SUM(SUM(SUM(SUM($HI159,$HK159)*FctrChngDts!$B$9),SUM(SUM($HJ159,$HL159)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO159,$HQ159)*FctrChngDts!$B$11),SUM(SUM($HP159,$HR159)*FctrChngDts!$C$11))-$AJ159),IF(AND($Z159=\"Summer\",$AK159=\"SSP2P3\",$AJ159=TRUE,$HF159=TRUE),SUM(SUM(SUM(SUM($HI159,$HK159)*FctrChngDts!$B$10), SUM(SUM($HJ159,$HL159)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO159,$HQ159)*FctrChngDts!$B$12),SUM(SUM($HP159,$HR159)*FctrChngDts!$C$12))-$AJ159),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK159=\"FSP1\",$AH159=TRUE,SUM(SUM(SUM($AI159*FctrChngDts!$B$13)*I159),$AR159)>$AD159),$AD159,IF(AND($AK159=\"FSP1\",$AH159=TRUE,SUM(SUM(SUM($AI159*FctrChngDts!$B$13)*$I159),$AR159)<=$AD159),SUM(SUM(SUM($AI159*FctrChngDts!$B$13)*$I159),$AR159),IF(AND($Z159=\"Summer\",$AK159=\"SSP1\",$AH159=TRUE,SUM(SUM(SUM(SUM($I159,$J159)*SUM($AI159*FctrChngDts!$B$13))*$AF159),$AR159)>$AD159),$AD159,IF(AND($Z159=\"Summer\",$AK159=\"SSP1\",$AH159=TRUE,SUM(SUM(SUM(SUM($I159,$J159)*SUM($AI159*FctrChngDts!$B$13))*$AF159),$AR159)<=$AD159),SUM(SUM(SUM(SUM($I159,$J159)*SUM($AI159*FctrChngDts!$B$13))*$AF159),$AR159),IF(AND($Z159=\"Winter\",$AK159=\"SSP1\",$AH159=TRUE,SUM(SUM(SUM(SUM($I159,$J159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AU159:$AW159)),$AR159)>$AD159),$AD159,IF(AND($Z159=\"Winter\",$AK159=\"SSP1\",$AH159=TRUE,SUM(SUM(SUM(SUM($I159,$J159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AU159:$AW159)),$AR159)<=$AD159),SUM(SUM(SUM(SUM($I159,$J159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AU159:$AW159)),$AR159),IF(AND($AK159=\"FSP1P2\",$AH159=TRUE,SUM(SUM(SUM(SUM($I159,$K159)*SUM($AI159*FctrChngDts!$B$13))*$AF159),$AR159)>$AD159),$AD159,IF(AND($AK159=\"FSP1P2\",$AH159=TRUE,SUM(SUM(SUM(SUM($I159,$K159)*SUM($AI159*FctrChngDts!$B$13))*$AF159),$AR159)<=$AD159),SUM(SUM(SUM(SUM($I159,$K159)*SUM($AI159*FctrChngDts!$B$13))*$AF159),$AR159),IF(AND($Z159=\"Summer\",$AK159=\"SSP1P2\",$AH159=TRUE,SUM(SUM(SUM(SUM($I159,$K159,$J159,$L159)*SUM($AI159*FctrChngDts!$B$13))*$AF159),$AR159)>$AD159),$AD159,IF(AND($Z159=\"Summer\",$AK159=\"SSP1P2\",$AH159=TRUE,SUM(SUM(SUM(SUM($I159,$K159,$J159,$L159)*SUM($AI159*FctrChngDts!$B$13))*$AF159),$AR159)<=$AD159),SUM(SUM(SUM(SUM($I159,$K159,$J159,$L159)*SUM($AI159*FctrChngDts!$B$13))*$AF159),$AR159),IF(AND($Z159=\"Winter\",$AK159=\"SSP1P2\",$AH159=TRUE,SUM(SUM(SUM(SUM($I159,$K159,$J159,$L159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AU159:$AW159)),$AR159)>$AD159),$AD159,IF(AND($Z159=\"Winter\",$AK159=\"SSP1P2\",$AH159=TRUE,SUM(SUM(SUM(SUM($I159,$K159,$J159,$L159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AU159:$AW159)),$AR159)<=$AD159),MIN($AD159,SUM($AL159,SUM(SUM(SUM(SUM($I159,$K159,$J159,$L159)*SUM($AI159*FctrChngDts!$B$13))*$AF159)))),IF(AND($AK159=\"FSP2\",$AH159=TRUE,SUM(SUM(SUM($AI159*FctrChngDts!$B$13)*$K159),$AR159)>$AD159),$AD159,IF(AND($AK159=\"FSP2\",$AH159=TRUE,SUM(SUM(SUM($AI159*FctrChngDts!$B$13)*$K159),$AR159)<=$AD159),SUM(SUM(SUM($AI159*FctrChngDts!$B$13)*$K159),$AR159),IF(AND($Z159=\"Summer\",$AK159=\"SSP2\",$AH159=TRUE,SUM(SUM(SUM(SUM($K159,$L159)*SUM($AI159*FctrChngDts!$B$13))*$AF159),$AR159)>$AD159),$AD159,IF(AND($Z159=\"Summer\",$AK159=\"SSP2\",$AH159=TRUE,SUM(SUM(SUM(SUM($K159,$L159)*SUM($AI159*FctrChngDts!$B$13))*$AF159),$AR159)<=$AD159),SUM(SUM(SUM(SUM($K159,$L159)*SUM($AI159*FctrChngDts!$B$13))*$AF159),$AR159),IF(AND($Z159=\"Winter\",$AK159=\"SSP2\",$AH159=TRUE,SUM(SUM(SUM(SUM($K159,$L159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AU159:$AW159)),$AR159)>$AD159),$AD159,IF(AND($Z159=\"Winter\",$AK159=\"SSP2\",$AH159=TRUE,SUM(SUM(SUM(SUM($K159,$L159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AU159:$AW159)),$AR159)<=$AD159),SUM(SUM(SUM(SUM($K159,$L159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AU159:$AW159)),$AR159),IF(AND($AK159=\"FSP2P3\",$AH159=TRUE,SUM(SUM(SUM(SUM($K159,$M159)*SUM($AI159*FctrChngDts!$B$13))*$AF159),$AR159)>$AD159),$AD159,IF(AND($AK159=\"FSP2P3\",$AH159=TRUE,SUM(SUM(SUM(SUM($K159,$M159)*SUM($AI159*FctrChngDts!$B$13))*$AF159),$AR159)<=$AD159),SUM(SUM(SUM(SUM($K159,$M159)*SUM($AI159*FctrChngDts!$B$13))*$AF159),$AR159),IF(AND($Z159=\"Summer\",$AK159=\"SSP2P3\",$AH159=TRUE,SUM(SUM(SUM(SUM($K159,$L159,$M159,$N159)*SUM($AI159*FctrChngDts!$B$13))*$AF159),$AR159)>$AD159),$AD159,IF(AND($Z159=\"Summer\",$AK159=\"SSP2P3\",$AH159=TRUE,SUM(SUM(SUM(SUM($K159,$L159,$M159,$N159)*SUM($AI159*FctrChngDts!$B$13))*$AF159),$AR159)<=$AD159),SUM(SUM(SUM(SUM($K159,$L159,$M159,$N159)*SUM($AI159*FctrChngDts!$B$13))*$AF159),$AR159),IF(AND($Z159=\"Winter\",$AK159=\"SSP2P3\",$AH159=TRUE,SUM(SUM(SUM(SUM($K159,$L159,$M159,$N159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AU159:$AW159)),$AR159)>$AD159),$AD159,IF(AND($Z159=\"Winter\",$AK159=\"SSP2P3\",$AH159=TRUE,SUM(SUM(SUM(SUM($K159,$L159,$M159,$N159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AU159:$AW159)),$AR159)<=$AD159),SUM(SUM(SUM(SUM($K159,$L159,$M159,$N159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AU159:$AW159)),$AR159),IF(AND($AK159=\"FSP3\",$AH159=TRUE,SUM(SUM(SUM($AI159*FctrChngDts!$B$13)*$M159),$AR159)>$AD159),$AD159,IF(AND($AK159=\"FSP3\",$AH159=TRUE,SUM(SUM(SUM($AI159*FctrChngDts!$B$13)*$M159),$AR159)<=$AD159),SUM(SUM(SUM($AI159*FctrChngDts!$B$13)*$M159),$AR159),IF(AND($Z159=\"Summer\",$AK159=\"SSP3\",$AH159=TRUE,SUM(SUM(SUM(SUM($M159,$N159)*SUM($AI159*FctrChngDts!$B$13))*$AF159),$AR159)>$AD159),$AD159,IF(AND($Z159=\"Summer\",$AK159=\"SSP3\",$AH159=TRUE,SUM(SUM(SUM(SUM($M159,$N159)*SUM($AI159*FctrChngDts!$B$13))*$AF159),$AR159)<=$AD159),SUM(SUM(SUM(SUM($M159,$N159)*SUM($AI159*FctrChngDts!$B$13))*$AF159),$AR159),IF(AND($Z159=\"Winter\",$AK159=\"SSP3\",$AH159=TRUE,SUM(SUM(SUM(SUM($M159,$N159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AU159:$AW159)),$AR159)>$AD159),$AD159,IF(AND($Z159=\"Winter\",$AK159=\"SSP3\",$AH159=TRUE,SUM(SUM(SUM(SUM($M159,$N159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AU159:$AW159)),$AR159)<=$AD159),SUM(SUM(SUM(SUM($M159,$N159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AU159:$AW159)),$AR159),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK159=\"FWP1\",$AH159=TRUE,SUM(SUM(SUM($AI159*FctrChngDts!$B$13)*$J159),$AU159)>$AE159),$AE159,IF(AND($AK159=\"FWP1\",$AH159=TRUE,SUM(SUM(SUM($AI159*FctrChngDts!$B$13)*$J159),$AU159)<=$AE159),SUM(SUM(SUM($AI159*FctrChngDts!$B$13)*$J159),$AU159),IF(AND($Z159=\"Winter\",$AK159=\"SSP1\",$AH159=TRUE,SUM(SUM(SUM(SUM($I159,$J159)*SUM($AI159*FctrChngDts!$B$13))*$AG159),$AU159)>$AE159),$AE159,IF(AND($Z159=\"Winter\",$AK159=\"SSP1\",$AH159=TRUE,SUM(SUM(SUM(SUM($I159,$J159)*SUM($AI159*FctrChngDts!$B$13))*$AG159),$AU159)<=$AE159),SUM(SUM(SUM(SUM($I159,$J159)*SUM($AI159*FctrChngDts!$B$13))*$AG159),$AU159),IF(AND($Z159=\"Summer\",$AK159=\"SSP1\",$AH159=TRUE,SUM(SUM(SUM(SUM($I159,$J159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AR159:$AT159)),$AU159)>$AE159),$AE159,IF(AND($Z159=\"Summer\",$AK159=\"SSP1\",$AH159=TRUE,SUM(SUM(SUM(SUM($I159,$J159)*SUM($AI159*FctrChngDts!$B$13))- SUM($AR159:$AT159)),$AU159)<=$AE159),SUM(SUM(SUM(SUM($I159,$J159)*SUM($AI159*FctrChngDts!$B$13))- SUM($AR159:$AT159)),$AU159),IF(AND($AK159=\"FWP1P2\",$AH159=TRUE,SUM(SUM(SUM(SUM($J159,$L159)*SUM($AI159*FctrChngDts!$B$13))*$AG159),$AU159)>$AE159),$AE159,IF(AND($AK159=\"FWP1P2\",$AH159=TRUE,SUM(SUM(SUM(SUM($J159,$L159)*SUM($AI159*FctrChngDts!$B$13))*$AG159),$AU159)<=$AE159),SUM(SUM(SUM(SUM($J159,$L159)*SUM($AI159*FctrChngDts!$B$13))*$AG159),$AU159),IF(AND($Z159=\"Winter\",$AK159=\"SSP1P2\",$AH159=TRUE,SUM(SUM(SUM(SUM($I159,$K159,$J159,$L159)*SUM($AI159*FctrChngDts!$B$13))*$AG159),$AU159)>$AE159),$AE159,IF(AND($Z159=\"Winter\",$AK159=\"SSP1P2\",$AH159=TRUE,SUM(SUM(SUM(SUM($I159,$K159,$J159,$L159)*SUM($AI159*FctrChngDts!$B$13))*$AG159),$AU159)<=$AE159),SUM(SUM(SUM(SUM($I159,$K159,$J159,$L159)*SUM($AI159*FctrChngDts!$B$13))*$AG159),$AU159),IF(AND($Z159=\"Summer\",$AK159=\"SSP1P2\",$AH159=TRUE,SUM(SUM(SUM(SUM($I159,$K159,$J159,$L159)*SUM($AI159*FctrChngDts!$B$13))- SUM($AR159:$AT159)),$AU159)>$AE159),$AE159,IF(AND($Z159=\"Summer\",$AK159=\"SSP1P2\",$AH159=TRUE,SUM(SUM(SUM(SUM($I159,$K159,$J159,$L159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AR159:$AT159)),$AU159)<=$AE159),SUM(SUM(SUM(SUM($I159,$K159,$J159,$L159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AR159:$AT159)),$AU159),IF(AND($AK159=\"FWP2\",$AH159=TRUE,SUM(SUM(SUM($AI159*FctrChngDts!$B$13)*$L159),$AU159)>$AE159),$AE159,IF(AND($AK159=\"FWP2\",$AH159=TRUE,SUM(SUM(SUM($AI159*FctrChngDts!$B$13)*$L159),$AU159)<=$AE159),SUM(SUM(SUM($AI159*FctrChngDts!$B$13)*$L159),$AU159),IF(AND($Z159=\"Winter\",$AK159=\"SSP2\",$AH159=TRUE,SUM(SUM(SUM(SUM($K159,$L159)*SUM($AI159*FctrChngDts!$B$13))*$AG159),$AU159)>$AE159),$AE159,IF(AND($Z159=\"Winter\",$AK159=\"SSP2\",$AH159=TRUE,SUM(SUM(SUM(SUM($K159,$L159)*SUM($AI159*FctrChngDts!$B$13))*$AG159),$AU159)<=$AE159),SUM(SUM(SUM(SUM($K159,$L159)*SUM($AI159*FctrChngDts!$B$13))*$AG159),$AU159),IF(AND($Z159=\"Summer\",$AK159=\"SSP2\",$AH159=TRUE,SUM(SUM(SUM(SUM($K159,$L159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AR159:$AT159)),$AU159)>$AE159),$AE159,IF(AND($Z159=\"Summer\",$AK159=\"SSP2\",$AH159=TRUE,SUM(SUM(SUM(SUM($K159,$L159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AR159:$AT159)),$AU159)<=$AE159),SUM(SUM(SUM(SUM($K159,$L159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AR159:$AT159)),$AU159),IF(AND($AK159=\"FWP2P3\",$AH159=TRUE,SUM(SUM(SUM(SUM($L159,$N159)*SUM($AI159*FctrChngDts!$B$13))*$AG159),$AU159)>$AE159),$AE159,IF(AND($AK159=\"FWP2P3\",$AH159=TRUE,SUM(SUM(SUM(SUM($L159,$N159)*SUM($AI159*FctrChngDts!$B$13))*$AG159),$AU159)<=$AE159),SUM(SUM(SUM(SUM($L159,$N159)*SUM($AI159*FctrChngDts!$B$13))*$AG159),$AU159),IF(AND($Z159=\"Winter\",$AK159=\"SSP2P3\",$AH159=TRUE,SUM(SUM(SUM(SUM($K159,$L159,$M159,$N159)*SUM($AI159*FctrChngDts!$B$13))*$AG159),$AU159)>$AE159),$AE159,IF(AND($Z159=\"Winter\",$AK159=\"SSP2P3\",$AH159=TRUE,SUM(SUM(SUM(SUM($K159,$L159,$M159,$N159)*SUM($AI159*FctrChngDts!$B$13))*$AG159),$AU159)<=$AE159),SUM(SUM(SUM(SUM($K159,$L159,$M159,$N159)*SUM($AI159*FctrChngDts!$B$13))*$AG159),$AU159),IF(AND($Z159=\"Summer\",$AK159=\"SSP2P3\",$AH159=TRUE,SUM(SUM(SUM(SUM($K159,$L159,$M159,$N159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AR159:$AT159)),$AU159)>$AE159),$AE159,IF(AND($Z159=\"Summer\",$AK159=\"SSP2P3\",$AH159=TRUE,SUM(SUM(SUM(SUM($K159,$L159,$M159,$N159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AR159:$AT159)),$AU159)<=$AE159),SUM(SUM(SUM(SUM($K159,$L159,$M159,$N159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AR159:$AT159)),$AU159),IF(AND($AK159=\"FWP3\",$AH159=TRUE,SUM(SUM(SUM($AI159*FctrChngDts!$B$13)*$N159),$AU159)>$AE159),$AE159,IF(AND($AK159=\"FWP3\",$AH159=TRUE,SUM(SUM(SUM($AI159*FctrChngDts!$B$13)*$N159),$AU159)<=$AE159),SUM(SUM(SUM($AI159*FctrChngDts!$B$13)*$N159),$AU159),IF(AND($Z159=\"Winter\",$AK159=\"SSP3\",$AH159=TRUE,SUM(SUM(SUM(SUM($M159,$N159)*SUM($AI159*FctrChngDts!$B$13))*$AG159),$AU159)>$AE159),$AE159,IF(AND($Z159=\"Winter\",$AK159=\"SSP3\",$AH159=TRUE,SUM(SUM(SUM(SUM($M159,$N159)*SUM($AI159*FctrChngDts!$B$13))*$AG159),$AU159)<=$AE159),SUM(SUM(SUM(SUM($M159,$N159)*SUM($AI159*FctrChngDts!$B$13))*$AG159),$AU159),IF(AND($Z159=\"Summer\",$AK159=\"SSP3\",$AH159=TRUE,SUM(SUM(SUM(SUM($M159,$N159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AR159:$AT159)),$AU159)>$AE159),$AE159,IF(AND($Z159=\"Summer\",$AK159=\"SSP3\",$AH159=TRUE,SUM(SUM(SUM(SUM($M159,$N159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AR159:$AT159)),$AU159)<=$AE159),SUM(SUM(SUM(SUM($M159,$N159)*SUM($AI159*FctrChngDts!$B$13))-SUM($AR159:$AT159)),$AU159),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I159>0,$AH159=FALSE),SUM($AR159*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I159>0,$AH159=TRUE),SUM($AX159*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I159>0,$AH159=FALSE),SUM($AS159*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I159>0,$AH159=TRUE),SUM($AY159*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I159>0,$AH159=FALSE),SUM($AT159*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I159>0,$AH159=TRUE),SUM($AZ159*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J159>0,$AH159=FALSE),SUM($AU159*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J159>0,$AH159=TRUE),SUM($BA159*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J159>0,$AH159=FALSE),SUM($AV159*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J159>0,$AH159=TRUE),SUM($BB159*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J159>0,$AH159=FALSE),SUM($AW159*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J159>0,$AH159=TRUE),SUM($BC159*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K159>0,$AH159=FALSE),SUM($AR159*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K159>0,$AH159=TRUE),SUM($AX159*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K159>0,$AH159=FALSE),SUM($AS159*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K159>0,$AH159=TRUE),SUM($AY159*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K159>0,$AH159=FALSE),SUM($AT159*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K159>0,$AH159=TRUE),SUM($AZ159*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L159>0,$AH159=FALSE),SUM($AU159*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L159>0,$AH159=TRUE),SUM($BA159*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L159>0,$AH159=FALSE),SUM($AV159*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L159>0,$AH159=TRUE),SUM($BB159*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L159>0,$AH159=FALSE),SUM($AW159*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L159>0,$AH159=TRUE),SUM($BC159*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M159>0,$AH159=FALSE),SUM($AR159*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M159>0,$AH159=TRUE),SUM($AX159*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M159>0,$AH159=FALSE),SUM($AS159*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M159>0,$AH159=TRUE),SUM($AY159*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M159>0,$AH159=FALSE),SUM($AT159*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M159>0,$AH159=TRUE),SUM($AZ159*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N159>0,$AH159=FALSE),SUM($AU159*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N159>0,$AH159=TRUE),SUM($BA159*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N159>0,$AH159=FALSE),SUM($AV159*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N159>0,$AH159=TRUE),SUM($BB159*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N159>0,$AH159=FALSE),SUM($AW159*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N159>0,$AH159=TRUE),SUM($BC159*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I159=0,0,IF(AND($I159>0,$K159>0,$AH159=FALSE),SUM($AR159/$P159*$I159),IF(AND($I159>0,$K159=0,$AH159=FALSE),$AR159,IF(AND($I159>0,$K159>0,$AH159=TRUE),ROUND(MIN($HU159,SUM(SUM($I159,$K159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA159,SUM(SUM($I159,$K159)*(FctrChngDts!$B$13)*$AI159)*$IA159)),0),IF(AND($I159>0,$K159=0,$AH159=TRUE),$AX159))))),0)","v":0},{"$f":"ROUND(IF($I159=0,0,IF(AND($I159>0,$K159>0,$AH159=FALSE),SUM($AS159/$P159*$I159),IF(AND($I159>0,$K159=0,$AH159=FALSE),$AS159,IF(AND($I159>0,$K159>0,$AH159=TRUE),ROUND(MIN(SUM($HU159-$BW159),SUM(SUM($I159,$K159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA159)*3),0),IF(AND($I159>0,$K159=0,$AH159=TRUE),$AY159))))),0)","v":0},0,{"$f":"IF($J159=0,0,IF(AND($J159>0,$L159=0,$N159=0,$AH159=FALSE,$AJ159=FALSE),ROUND(MIN($HX159,SUM($AU159,$BA159)),0),IF(AND($J159>0,$L159=0,$N159=0,$AH159=TRUE,$AJ159=FALSE),ROUND(MIN($HX159,SUM($AU159,SUM($J159*$AI159*FctrChngDts!$B$13))),0),IF(AND($J159>0,$L159>0,$N159=0,$AH159=FALSE,$AJ159=FALSE),ROUND(MIN($HX159,SUM(SUM($J159,$L159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA159,SUM(SUM($J159,$L159)*(FctrChngDts!$B$13)*$AI159)*$IA159)),0),IF(AND($J159>0,$L159>0,$N159=0,$AH159=TRUE,$AJ159=FALSE),ROUND(MIN($HX159,SUM(SUM(SUM(SUM($J159,$L159)*FctrChngDts!$C$11*$IA159),SUM(SUM($J159,$L159)*SUM(FctrChngDts!$B$13*$AI159)*$IA159)))),0),IF(AND($J159>0,$L159=0,$N159=0,$AH159=FALSE,$AJ159=TRUE),ROUND(MIN($HX159,SUM($AU159,$BA159)),0),IF(AND($J159>0,$L159=0,$N159=0,$AH159=TRUE,$AJ159=TRUE),ROUND(MIN($HX159,SUM($AU159,SUM($J159*$AI159*FctrChngDts!$B$13))),0),IF(AND($J159>0,$L159>0,$N159=0,$AH159=FALSE,$AJ159=TRUE),ROUND(MIN($HX159,SUM(SUM($J159,$L159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA159,SUM(SUM($J159,$L159)*(FctrChngDts!$B$13)*$AI159)*$IA159)),0),IF(AND($J159>0,$L159>0,$N159=0,$AH159=TRUE,$AJ159=TRUE),ROUND(MIN($HX159,SUM(SUM(SUM(SUM($J159,$L159)*FctrChngDts!$C$12*$IA159),SUM(SUM($J159,$L159)*SUM(FctrChngDts!$B$13*$AI159)*$IA159)))),0))))))))))","v":0},{"$f":"IF($J159=0,0,IF(AND($J159>0,$L159=0,$N159=0,$AH159=FALSE,$AJ159=FALSE),ROUND(MIN(SUM($HX159-$BZ159),SUM($AU159*3)),0),IF(AND($J159>0,$L159=0,$N159=0,$AH159=TRUE,$AJ159=FALSE),ROUND(MIN(SUM($HX159-$BZ159),SUM(SUM($J159,$L159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA159)*3),0),IF(AND($J159>0,$L159>0,$N159=0,$AH159=FALSE,$AJ159=FALSE),ROUND(MIN(SUM($HX159-$BZ159),SUM(SUM($J159,$L159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA159)*3),0),IF(AND($J159>0,$L159>0,$N159=0,$AH159=TRUE,$AJ159=FALSE),ROUND(MIN(SUM($HX159-$BZ159),SUM(SUM($J159,$L159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA159)*3),0),IF(AND($J159>0,$L159=0,$N159=0,$AH159=FALSE,$AJ159=TRUE),ROUND(MIN(SUM($HX159-$BZ159),SUM($AU159*3)),0),IF(AND($J159>0,$L159=0,$N159=0,$AH159=TRUE,$AJ159=TRUE),ROUND(MIN(SUM($HX159-$BZ159),SUM(SUM($J159,$L159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA159)*3),0),IF(AND($J159>0,$L159>0,$N159=0,$AH159=FALSE,$AJ159=TRUE),ROUND(MIN(SUM($HX159-$BZ159),SUM(SUM($J159,$L159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA159)*3),0),IF(AND($J159>0,$L159>0,$N159=0,$AH159=TRUE,$AJ159=TRUE),ROUND(MIN(SUM($HX159-$BZ159),SUM(SUM($J159,$L159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA159)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K159=0,0,IF(AND($I159>0,$K159>0,$M159=0,$AH159=FALSE),SUM($AR159-$BW159),IF(AND($I159=0,$K159>0,$M159>0,$AH159=FALSE),SUM($AR159/$P159*$K159),IF(AND($I159=0,$K159>0,$M159=0,$AH159=FALSE),$AR159,IF($K159=0,0,IF(AND($I159>0,$K159>0,$M159=0,$AH159=TRUE),ROUND(MIN($HV159,SUM(SUM($I159,$K159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB159,SUM(SUM($I159,$K159)*(FctrChngDts!$B$13)*$AI159)*$IB159)),0),IF(AND($I159=0,$K159>0,$M159>0,$AH159=TRUE),ROUND(MIN($HV159,SUM(SUM($I159,$K159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB159,SUM(SUM($I159,$K159)*(FctrChngDts!$B$13)*$AI159)*$IB159)),0),IF(AND($I159=0,$K159>0,$M159=0,$AH159=TRUE),$AX159)))))))),0)","v":0},{"$f":"ROUND(IF($K159=0,0,IF(AND($I159>0,$K159>0,$M159=0,$AH159=FALSE),SUM($AS159-$BX159),IF(AND($I159=0,$K159>0,$M159>0,$AH159=FALSE),SUM($AS159/$P159*$K159),IF(AND($I159=0,$K159>0,$M159=0,$AH159=FALSE),$AS159,IF($K159=0,0,IF(AND($I159>0,$K159>0,$M159=0,$AH159=TRUE),ROUND(MIN(SUM($HV159-$BW159),SUM(SUM($I159,$K159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB159)*3),0),IF(AND($I159=0,$K159>0,$M159>0,$AH159=TRUE),ROUND(MIN(SUM($HV159-$BW159),SUM(SUM($I159,$K159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB159)*3),0),IF(AND($I159=0,$K159>0,$M159=0,$AH159=TRUE),$AY159)))))))),0)","v":0},0,{"$f":"IF($L159=0,0,IF(AND($J159>0,$L159>0,$N159=0,$AH159=FALSE,$AJ159=FALSE),ROUND(MIN($HY159,SUM(SUM($J159,$L159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB159,SUM(SUM($J159,$L159)*(FctrChngDts!$B$13)*$AI159)*$IB159)),0),IF(AND($J159>0,$L159>0,$N159=0,$AH159=TRUE,$AJ159=FALSE),ROUND(MIN($HY159,SUM(SUM(SUM(SUM($J159,$L159)*FctrChngDts!$C$11*$IB159),SUM(SUM($J159,$L159)*SUM(FctrChngDts!$B$13*$AI159)*$IB159)))),0),IF(AND($J159=0,$L159>0,$N159=0,$AH159=FALSE,$AJ159=FALSE),ROUND(MIN($HY159,SUM($L159*FctrChngDts!$C$11)),0),IF(AND($J159=0,$L159>0,$N159=0,$AH159=TRUE,$AJ159=FALSE),ROUND(MIN($HY159,SUM(SUM(SUM(SUM($J159,$L159)*FctrChngDts!$C$11*$IB159),SUM(SUM($J159,$L159)*SUM(FctrChngDts!$B$13*$AI159)*$IB159)))),0),IF(AND($J159>0,$L159>0,$N159=0,$AH159=FALSE,$AJ159=TRUE),ROUND(MIN($HY159,SUM(SUM($J159,$L159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB159,SUM(SUM($J159,$L159)*(FctrChngDts!$B$13)*$AI159)*$IB159)),0),IF(AND($J159>0,$L159>0,$N159=0,$AH159=TRUE,$AJ159=TRUE),ROUND(MIN($HY159,SUM(SUM(SUM(SUM($J159,$L159)*FctrChngDts!$C$12*$IB159),SUM(SUM($J159,$L159)*SUM(FctrChngDts!$B$13*$AI159)*$IB159)))),0),IF(AND($J159=0,$L159>0,$N159=0,$AH159=FALSE,$AJ159=TRUE),ROUND(MIN($HY159,SUM($L159*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J159=0,$L159>0,$N159=0,$AH159=TRUE,$AJ159=TRUE),ROUND(MIN($HY159,SUM(SUM(SUM(SUM($J159,$L159)*FctrChngDts!$C$12*$IB159),SUM(SUM($J159,$L159)*SUM(FctrChngDts!$B$13*$AI159)*$IB159)))),0))))))))))","v":0},{"$f":"IF($L159=0,0,IF(AND($J159>0,$L159>0,$N159=0,$AH159=FALSE,$AJ159=FALSE),ROUND(MIN(SUM($HY159-$CF159),SUM(SUM($J159,$L159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB159)*3),0),IF(AND($J159>0,$L159>0,$N159=0,$AH159=TRUE,$AJ159=FALSE),ROUND(MIN(SUM($HY159-$CF159),SUM(SUM($J159,$L159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB159)*3),0),IF(AND($J159=0,$L159>0,$N159=0,$AH159=FALSE,$AJ159=FALSE),ROUND(MIN(SUM($HY159-$CF159),SUM($AU159*3)),0),IF(AND($J159=0,$L159>0,$N159=0,$AH159=TRUE,$AJ159=FALSE),ROUND(MIN(SUM($HY159-$CF159),SUM(SUM($J159,$L159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB159)*3),0),IF(AND($J159>0,$L159>0,$N159=0,$AH159=FALSE,$AJ159=TRUE),ROUND(MIN(SUM($HY159-$CF159),SUM(SUM($J159,$L159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB159)*3),0),IF(AND($J159>0,$L159>0,$N159=0,$AH159=TRUE,$AJ159=TRUE),ROUND(MIN(SUM($HY159-$CF159),SUM(SUM($J159,$L159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB159)*3),0),IF(AND($J159=0,$L159>0,$N159=0,$AH159=FALSE,$AJ159=TRUE),ROUND(MIN(SUM($HY159-$CF159),SUM($AU159*3)),0),IF(AND($J159=0,$L159>0,$N159=0,$AH159=TRUE,$AJ159=TRUE),ROUND(MIN(SUM($HY159-$CF159),SUM(SUM($J159,$L159)*IF($AJ159=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB159)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S159>0,Account!$AG$2=TRUE,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH159=FALSE),SUM(Usage!$BW159:$CB159)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V159>0,Account!$AG$2=TRUE,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH159=FALSE),SUM(Usage!$CC159:$CH159)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y159>0,Account!$AG$2=TRUE,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH159=FALSE),SUM(Usage!$CI159:$CN159)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH159=TRUE,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S159),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S159)),2)","v":0},{"$f":"ROUND(IF(OR($AH159=TRUE,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V159),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V159)),2)","v":0},{"$f":"IF(OR($AH159=TRUE,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y159),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y159))","v":0},{"$f":"ROUND(IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW159),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW159)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX159),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX159)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY159),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY159)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ159),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ159)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA159),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA159)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB159),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB159)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S159),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC159),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC159)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD159),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD159)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE159),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE159)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF159),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF159)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG159),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG159)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH159),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH159)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V159),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI159),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI159))","v":0},{"$f":"IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ159),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ159))","v":0},{"$f":"IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK159),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK159))","v":0},{"$f":"IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL159),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL159))","v":0},{"$f":"IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM159),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM159))","v":0},{"$f":"IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN159),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN159))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y159)","v":0},0,0,0,0,{"$f":"IF($DW159>IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV159*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV159*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW159-IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV159*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV159*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV159<$DW159,SUM($DW159-$DV159),0))","v":0},{"$f":"IF(OR(AND($D159<=FctrChngDts!$B$14,Usage!$E159>FctrChngDts!$B$14),AND(Usage!$D159<=FctrChngDts!$C$14,Usage!$E159>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW159),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX159),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY159),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ159),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA159),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB159),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC159),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD159),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE159),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF159),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG159),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH159),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI159)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ159)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK159)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL159)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM159)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN159)","v":0},0,{"$f":"IF(AND($S159>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E159<>\"D-CARE\",Tenant!$F159=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET159=TRUE,$S159>0,$V159=0),SUM(SUM($BW159:$CB159)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET159=TRUE,$S159>0,$V159>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW159:$CB159)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET159=TRUE,$S159>0,$V159>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW159:$CB159)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S159>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S159>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S159>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV159=TRUE,$S159>0,$V159=0),SUM(SUM($BW159:$CB159)*'CRS1'!$P$2),IF(AND($EV159=TRUE,$S159>0,$V159>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW159:$CB159)*'CRS1'!$P$2),IF(AND($EV159=TRUE,$S159>0,$V159>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW159:$CB159)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S159>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX159=TRUE,$S159>0,$V159=0),SUM(SUM($BW159:$CB159)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX159=TRUE,$S159>0,$V159>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW159:$CB159)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX159=TRUE,$S159>0,$V159>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW159:$CB159)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S159>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ159=TRUE,$S159>0),SUM(SUM($BW159:$CB159)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V159>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E159<>\"D-CARE\",Tenant!$F159=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB159=TRUE,$S159>0,$V159>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC159:$CH159)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB159=TRUE,$S159>0,$V159>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC159:$CH159)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB159=TRUE,$V159>0,$Y159>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC159:$CH159)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB159=TRUE,$V159>0,$Y159>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC159:$CH159)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB159=TRUE,$S159=0,$V159>0,$Y159=0),SUM(SUM($CC159:$CH159)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V159>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V159>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V159>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD159=TRUE,$S159>0,$V159>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC159:$CH159)*'CRS2'!$P$2),IF(AND($FD159=TRUE,$S159>0,$V159>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC159:$CH159)*'CRS2'!$P$2),IF(AND($FD159=TRUE,$V159>0,$Y159>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC159:$CH159)*'CRS2'!$P$2),IF(AND($FD159=TRUE,$V159>0,$Y159>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC159:$CH159)*'CRS2'!$P$2),IF(AND($FD159=TRUE,$S159=0,$V159>0,$Y159=0),SUM(SUM($CC159:$CH159)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V159>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF159=TRUE,$S159>0,$V159>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC159:$CH159)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF159=TRUE,$S159>0,$V159>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC159:$CH159)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF159=TRUE,$V159>0,$Y159>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC159:$CH159)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF159=TRUE,$V159>0,$Y159>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC159:$CH159)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF159=TRUE,$S159=0,$V159>0,$Y159=0),SUM(SUM($CC159:$CH159)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V159>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH159=TRUE,$V159>0),SUM(SUM($CC159:$CH159)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y159>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E159<>\"D-CARE\",Tenant!$F159=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ159=TRUE,$V159=0,$Y159>0),SUM(SUM($CI159:$CN159)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ159=TRUE,$V159>0,$Y159>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI159:$CN159)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ159=TRUE,$V159>0,$Y159>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI159:$CN159)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y159>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y159>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y159>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL159=TRUE,$V159=0,$Y159>0),SUM(SUM($CI159:$CN159)*'CRS3'!$P$2),IF(AND($FL159=TRUE,$V159>0,$Y159>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI159:$CN159)*'CRS3'!$P$2),IF(AND($FL159=TRUE,$V159>0,$Y159>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI159:$CN159)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y159>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN159=TRUE,$V159=0,$Y159>0),SUM(SUM($CI159:$CN159)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN159=TRUE,$V159>0,$Y159>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI159:$CN159)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN159=TRUE,$V159>0,$Y159>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI159:$CN159)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y159>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP159=TRUE,$Y159>0),SUM(SUM($CI159:$CN159)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR159:$FT159))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO159:$CQ159,$FR159:$FT159))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA159:$EF159)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG159:$EL159)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM159:$ER159)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV159,$CO159:$CQ159,$EA159:$ER159)/$P159)*$S159*FctrChngDts!$B$15),SUM(SUM(SUM($DV159,$CO159:$CQ159,$FR159:$FT159)/$P159)*$S159*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV159,$CO159:$CQ159,$EA159:$ER159)/$P159)*$V159*FctrChngDts!$B$15),SUM(SUM(SUM($DV159,$CO159:$CQ159,$FR159:$FT159)/$P159)*$V159*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV159,$CO159:$CQ159,$EA159:$ER159)/$P159)*$Y159*FctrChngDts!$B$15),SUM(SUM(SUM($DV159,$CO159:$CQ159,$FR159:$FT159)/$P159)*$Y159*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA159*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI159*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ159*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ159,$FU159,$GF159,$GZ159:$HE159),IF(Account!$Q$2=TRUE,SUM($DZ159,$FV159,$GF159,$GZ159:$HE159),SUM($DZ159,$ES159,$FU159:$FV159,$GF159,$GZ159:$HE159)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E159),Usage!$P159,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D159,FctrChngDts!$C$17<=Usage!$E159),SUM(FctrChngDts!$C$17-Usage!$D159),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E159),Usage!$P159,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D159,FctrChngDts!$C$19<=Usage!$E159),SUM(FctrChngDts!$C$19-Usage!$D159),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK159*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK159*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL159*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL159*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D159))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A159,Tenant!$A:$J,8,FALSE)=TRUE,$GG159<0),0,SUM(SUM(SUM($GG159/$P159*$GP159)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A159,Tenant!$A:$J,8,FALSE)=TRUE,$GG159<0),0,SUM(SUM(SUM($GG159/$P159*$GQ159)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D159))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A159,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV159*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A159,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW159*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU159:$DA159,$EU159,$EA159:$EF159,$FA159)-SUM(SUM($BW159:$CB159)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD159:$DJ159,$FC159,$EG159:$EL159,$FI159)-SUM(SUM($CC159:$CH159)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM159:$DS159,$FK159,$EM159:$ER159,$FQ159)-SUM(SUM($CI159:$CN159)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO159,$CU159:$DA159,$EU159,$EW159,$EY159,$EA159:$EF159,$FA159,$CP159,$DD159:$DJ159,$FC159,$FE159,$FG159,$EG159:$EL159,$FI159)/$P159*$S159)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO159,$CU159:$DA159,$EU159,$EW159,$EY159,$EA159:$EF159,$FA159,$CP159,$DD159:$DJ159,$FC159,$FE159,$FG159,$EG159:$EL159,$FI159)/$P159*$V159)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ159,$DM159:$DS159,$FK159,$FM159,$FO159,$EM159:$ER159,$FQ159)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D159,BslnAllctnCrrnt!$A$1<=$E159),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK159=\"FSP1\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$Q159,BslnAllctnCrrnt!$A$1<$R159),SUM(BslnAllctnCrrnt!$A$1-$Q159),IF(AND($AK159=\"FSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$Q159,BslnAllctnCrrnt!$A$1<$R159),SUM(BslnAllctnCrrnt!$A$1-$Q159),IF(AND($AK159=\"FSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),$I159,IF(AND($AK159=\"SSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$Q159,BslnAllctnCrrnt!$A$1<$R159),SUM(BslnAllctnCrrnt!$A$1-$Q159),IF(AND($AK159=\"SSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),$I159,0)))))","v":0},{"$f":"IF(AND($AK159=\"FSP1\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$Q159,BslnAllctnCrrnt!$A$1<$R159),SUM($I159-$HG159),IF(AND($AK159=\"FSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$Q159,BslnAllctnCrrnt!$A$1<$R159),SUM($I159-$HG159),IF(AND($AK159=\"FSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM($I159-$HG159),IF(AND($AK159=\"SSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$Q159,BslnAllctnCrrnt!$A$1<$R159),SUM($I159-$HG159),IF(AND($AK159=\"SSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM($I159-$HG159),0)))))","v":0},{"$f":"IF(AND($AK159=\"SSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$Q159,BslnAllctnCrrnt!$A$1<$R159),0,IF(AND(FctrChngDts!$A$2>=$D159,FctrChngDts!$B$2<$E159),IF(AND($AK159=\"SSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM(BslnAllctnCrrnt!$A$1-$T159),0),IF(AND($AK159=\"FSP2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM(BslnAllctnCrrnt!$A$1-$T159),IF(AND($AK159=\"FSP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM(BslnAllctnCrrnt!$A$1-$T159),IF(AND($AK159=\"FSP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$W159,BslnAllctnCrrnt!$A$1<$X159),$K159,IF(AND($AK159=\"FSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$Q159,BslnAllctnCrrnt!$A$1<$R159),0,IF(AND($AK159=\"FSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM(BslnAllctnCrrnt!$A$1-$T159),IF(AND($AK159=\"SSP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM(BslnAllctnCrrnt!$A$1-$T159),IF(AND($AK159=\"SSP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$W159,BslnAllctnCrrnt!$A$1<$X159),$K159,0)))))))))","v":0},{"$f":"IF(AND($AK159=\"SSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$Q159,BslnAllctnCrrnt!$A$1<$R159),SUM($K159-$HI159),IF(AND($AK159=\"SSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM($K159-$HI159),IF(AND($AK159=\"FSP2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM($K159-$HI159),IF(AND($AK159=\"FSP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM($K159-$HI159),IF(AND($AK159=\"FSP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$W159,BslnAllctnCrrnt!$A$1<$X159),SUM($K159-$HI159),IF(AND($AK159=\"FSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$Q159,BslnAllctnCrrnt!$A$1<$R159),SUM($K159-$HI159),IF(AND($AK159=\"FSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM($K159-$HI159),IF(AND($AK159=\"SSP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM($K159-$HI159),IF(AND($AK159=\"SSP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$W159,BslnAllctnCrrnt!$A$1<$X159),SUM($K159-$HI159),0)))))))))","v":0},{"$f":"IF(AND($AK159=\"FSP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),0,IF(AND($AK159=\"FSP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$W159,BslnAllctnCrrnt!$A$1<$X159),SUM(BslnAllctnCrrnt!$A$1-$W159),IF(AND($AK159=\"FSP3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$W159,BslnAllctnCrrnt!$A$1<$X159),SUM(BslnAllctnCrrnt!$A$1-$W159),0)))","v":0},{"$f":"IF(AND($AK159=\"FSP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM($M159-$HK159),IF(AND($AK159=\"FSP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$W159,BslnAllctnCrrnt!$A$1<$X159),SUM($M159-$HK159),IF(AND($AK159=\"FSP3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$W159,BslnAllctnCrrnt!$A$1<$X159),SUM($M159-$HK159),0)))","v":0},{"$f":"IF(AND($AK159=\"FWP1\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$Q159,BslnAllctnCrrnt!$A$1<$R159),SUM(BslnAllctnCrrnt!$A$1-$Q159),IF(AND($AK159=\"FWP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$Q159,BslnAllctnCrrnt!$A$1<$R159),SUM(BslnAllctnCrrnt!$A$1-$Q159),IF(AND($AK159=\"FWP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),$J159,IF(AND(FctrChngDts!$A$2>=$D159,FctrChngDts!$B$2<$E159),IF(AND($AK159=\"SSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$Q159,BslnAllctnCrrnt!$A$1<$R159),SUM(BslnAllctnCrrnt!$A$1-$Q159),0),IF(AND($AK159=\"SSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),$J159,0)))))","v":0},{"$f":"IF(AND($AK159=\"FWP1\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$Q159,BslnAllctnCrrnt!$A$1<$R159),SUM($J159-$HM159),IF(AND($AK159=\"FWP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$Q159,BslnAllctnCrrnt!$A$1<$R159),SUM($J159-$HM159),IF(AND($AK159=\"FWP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM($J159-$HM159),IF(AND($AK159=\"SSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$Q159,BslnAllctnCrrnt!$A$1<$R159),SUM($J159-$HM159),IF(AND($AK159=\"SSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM($J159-$HM159),0)))))","v":0},{"$f":"IF(AND($AK159=\"FWP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$Q159,BslnAllctnCrrnt!$A$1<$R159),0,IF(AND($AK159=\"FWP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM(BslnAllctnCrrnt!$A$1-$T159),IF(AND($AK159=\"FWP2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM(BslnAllctnCrrnt!$A$1-$T159),IF(AND($AK159=\"FWP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM(BslnAllctnCrrnt!$A$1-$T159),IF(AND($AK159=\"FWP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$W159,BslnAllctnCrrnt!$A$1<$X159),$L159,IF(AND($AK159=\"SSP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM(BslnAllctnCrrnt!$A$1-$T159),IF(AND($AK159=\"SSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$Q159,BslnAllctnCrrnt!$A$1<$R159),0,IF(AND($AK159=\"SSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM(BslnAllctnCrrnt!$A$1-$T159),0))))))))","v":0},{"$f":"IF(AND($AK159=\"FWP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$Q159,BslnAllctnCrrnt!$A$1<$R159),SUM($L159-$HO159),IF(AND($AK159=\"FWP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM($L159-$HO159),IF(AND($AK159=\"FWP2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM($L159-$HO159),IF(AND($AK159=\"FWP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM($L159-$HO159),IF(AND($AK159=\"FWP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$W159,BslnAllctnCrrnt!$A$1<$X159),SUM($L159-$HO159),IF(AND($AK159=\"SSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$Q159,BslnAllctnCrrnt!$A$1<$R159),SUM($L159-$HO159),IF(AND($AK159=\"SSP1P2\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM($L159-$HO159),0)))))))","v":0},{"$f":"IF(AND($AK159=\"FWP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),0,IF(AND($AK159=\"FWP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$W159,BslnAllctnCrrnt!$A$1<$X159),SUM(BslnAllctnCrrnt!$A$1-$W159),IF(AND($AK159=\"FWP3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$W159,BslnAllctnCrrnt!$A$1<$X159),SUM(BslnAllctnCrrnt!$A$1-$W159),IF(AND($AK159=\"SSP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),0,IF(AND($AK159=\"SSP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$W159,BslnAllctnCrrnt!$A$1<$X159),SUM(BslnAllctnCrrnt!$A$1-$W159),0)))))","v":0},{"$f":"IF(AND($AK159=\"FWP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM($N159-$HQ159),IF(AND($AK159=\"FWP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$W159,BslnAllctnCrrnt!$A$1<$X159),SUM($N159-$HQ159),IF(AND($AK159=\"FWP3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$W159,BslnAllctnCrrnt!$A$1<$X159),SUM($N159-$HQ159),IF(AND($AK159=\"SSP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$T159,BslnAllctnCrrnt!$A$1<$U159),SUM($N159-$HQ159),IF(AND($AK159=\"SSP2P3\",$HF159=TRUE,BslnAllctnCrrnt!$A$1>=$W159,BslnAllctnCrrnt!$A$1<$X159),SUM($N159-$HQ159),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[159,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G160),0,IF($F160<=$G160,SUM($G160-$F160),IF($F160>$G160,SUM((Account!$L$2-Usage!$F160)+Usage!$G160+1))))","v":0},{"$f":"IF($Q160=0,0,IF($R160=0,0,IF(AND($Q160<FctrChngDts!$A$2,$R160>=FctrChngDts!$A$2),SUM($R160-FctrChngDts!$A$2+1),IF(AND($Q160>=FctrChngDts!$A$2,$R160>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q160),IF(AND($Q160>=FctrChngDts!$A$2,$R160<FctrChngDts!$B$2),SUM($R160-$Q160+1),0)))))","v":0},{"$f":"IF($Q160=0,0,IF($R160=0,0,IF(AND($Q160<FctrChngDts!$A$2,$R160>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q160),IF(AND($Q160<FctrChngDts!$A$2,$R160<FctrChngDts!$A$2),SUM($R160-$Q160+1),IF(AND($Q160>FctrChngDts!$A$2,$R160>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R160+1),0)))))","v":0},{"$f":"IF($T160=0,0,IF($U160=0,0,IF(AND($T160<FctrChngDts!$A$2,$U160>=FctrChngDts!$A$2),SUM($U160-FctrChngDts!$A$2+1),IF(AND($T160>=FctrChngDts!$A$2,$U160<FctrChngDts!$B$2),SUM($U160-$T160+1),IF(AND($T160>=FctrChngDts!$A$2,$U160>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T160)<0),0,IF(AND($T160>=FctrChngDts!$A$2,$U160>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T160),0))))))","v":0},{"$f":"IF($T160=0,0,IF($U160=0,0,IF(AND($T160<FctrChngDts!$A$2,$U160>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T160),IF(AND($T160>=FctrChngDts!$B$2,$U160>=FctrChngDts!$B$2),SUM($U160-$T160+1),IF(AND($T160<FctrChngDts!$A$2,$U160<FctrChngDts!$A$2),SUM($U160-$T160+1),IF(AND($T160>=FctrChngDts!$A$2,$U160>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U160+1),0))))))","v":0},{"$f":"IF($W160=0,0,IF($X160=0,0,IF(AND($W160>=FctrChngDts!$A$2,$X160>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W160)<0),0,IF(AND($W160>=FctrChngDts!$A$2,$X160>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W160),IF(AND($W160>=FctrChngDts!$A$2,$X160<FctrChngDts!$B$2),SUM($X160-$W160+1),IF(AND($W160<FctrChngDts!$A$2,$X160>=FctrChngDts!$A$2),SUM($X160-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W160=0,0,IF($X160=0,0,IF(AND($W160<FctrChngDts!$A$2,$X160<FctrChngDts!$A$2),SUM($X160-$W160+1),IF(AND($W160>=FctrChngDts!$A$2,$X160>=FctrChngDts!$B$2,SUM($X160-FctrChngDts!$B$2+1)<=$Y160),SUM($X160-FctrChngDts!$B$2+1),IF(AND($W160>=FctrChngDts!$A$2,$X160>=FctrChngDts!$B$2),SUM($X160-$W160+1),IF(AND($W160<FctrChngDts!$A$2,$X160>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W160),0))))))","v":0},{"$f":"IF(AND($D160>=FctrChngDts!$C$2,$E160<FctrChngDts!$E$2),\"1\",IF(AND($D160>=FctrChngDts!$E$2,$E160<FctrChngDts!$G$2),\"2\",IF(AND($D160>=FctrChngDts!$G$2,$E160<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D160>=FctrChngDts!$D$2,,IF(AND($D160>=FctrChngDts!$C$2,$D160<=FctrChngDts!$D$2),$D160,IF(AND($D160>=FctrChngDts!$C$2,$D160>=FctrChngDts!$D$2,$E160>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D160>FctrChngDts!$D$2,,IF($D160=FctrChngDts!$D$2,$D160,IF(AND($D160>=FctrChngDts!$C$2,$E160<FctrChngDts!$D$2),$E160,IF(AND($D160>=FctrChngDts!$C$2,$E160>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D160>=FctrChngDts!$D$2,$E160>=FctrChngDts!$D$2,$E160>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E160<FctrChngDts!$D$2,$E160<=FctrChngDts!$D$2),$E160,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D160<FctrChngDts!$E$2,$E160<FctrChngDts!$E$2),,IF($D160>FctrChngDts!$F$2,,IF(AND($D160>=FctrChngDts!$E$2,$D160<=FctrChngDts!$F$2),$D160,IF(AND($D160>=FctrChngDts!$E$2,$D160>=FctrChngDts!$F$2,$E160>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D160>FctrChngDts!$F$2,,IF($E160=FctrChngDts!$F$2,$E160,IF(AND($D160<FctrChngDts!$E$2,$E160<=FctrChngDts!$F$2),$E160,IF(AND($D160>=FctrChngDts!$E$2,$E160<FctrChngDts!$F$2),$E160,IF(AND($D160>=FctrChngDts!$E$2,$E160>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D160>=FctrChngDts!$F$2,$E160>=FctrChngDts!$F$2,$E160>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D160<FctrChngDts!$G$2,$E160<FctrChngDts!$G$2),,IF($D160>FctrChngDts!$H$2,,IF(AND($D160>=FctrChngDts!$G$2,$D160<=FctrChngDts!$H$2),$D160,IF(AND($D160>=FctrChngDts!$G$2,$D160>=FctrChngDts!$H$2,$E160>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D160>FctrChngDts!$H$2,,IF($E160=FctrChngDts!$H$2,$E160,IF(AND($D160<FctrChngDts!$G$2,$E160<=FctrChngDts!$H$2),$E160,IF(AND($D160>=FctrChngDts!$G$2,$E160<FctrChngDts!$H$2),$E160,IF(AND($D160>=FctrChngDts!$G$2,$E160>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D160>=FctrChngDts!$H$2,$E160>=FctrChngDts!$H$2,$E160>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A160,Tenant!$A160:$J459,6,FALSE)","v":0},{"$f":"VLOOKUP($A160,Tenant!$A160:$J459,7,FALSE)","v":0},{"$f":"VLOOKUP($A160,Tenant!$A160:$J459,10,FALSE)","v":0},0,{"$f":"IF(AND($AK160=\"FSP2\",$AJ160=FALSE,$HF160=FALSE),SUM($K160*FctrChngDts!$C$9),IF(AND($AK160=\"FSP2\",$AJ160=TRUE,$HF160=FALSE),SUM($K160*FctrChngDts!$C$10),IF(AND($AK160=\"FSP2P3\",$AJ160=FALSE,$HF160=FALSE),SUM(SUM($K160,$M160)*FctrChngDts!$C$9),IF(AND($AK160=\"FSP2P3\",$AJ160=TRUE,$HF160=FALSE),SUM(SUM($K160,$M160)*FctrChngDts!$C$10),IF(AND($AK160=\"FSP3\",$AJ160=FALSE,$HF160=FALSE),SUM($M160*FctrChngDts!$C$9),IF(AND($AK160=\"FSP3\",$AJ160=TRUE,$HF160=FALSE),SUM($M160*FctrChngDts!$C$10),IF(AND($AK160=\"FSP1\",$AJ160=FALSE,$HF160=FALSE),SUM($I160*FctrChngDts!$C$9),IF(AND($AK160=\"FSP1\",$AJ160=TRUE,$HF160=FALSE),SUM($I160*FctrChngDts!$C$10),IF(AND($AK160=\"FSP1P2\",$AJ160=FALSE,$HF160=FALSE),SUM(SUM($I160,$K160)*FctrChngDts!$C$9),IF(AND($AK160=\"FSP1P2\",$AJ160=TRUE,$HF160=FALSE),SUM(SUM($I160,$K160)*FctrChngDts!$C$10),IF(AND($Z160=\"Summer\",$AK160=\"SSP2P3\",$AJ160=FALSE,$HF160=FALSE),SUM(SUM(SUM(SUM($K160,$M160)*FctrChngDts!$C$9),SUM(SUM($L160,$N160)*FctrChngDts!$C$11))*$AF160),IF(AND($Z160=\"Summer\",$AK160=\"SSP2P3\",$AJ160=TRUE,$HF160=FALSE),SUM(SUM(SUM(SUM($K160,$M160)*FctrChngDts!$C$10),SUM(SUM($L160,$N160)*FctrChngDts!$C$12))*$AF160),IF(AND($Z160=\"Winter\",$AK160=\"SSP2P3\",$AJ160=FALSE,$HF160=FALSE),SUM(SUM(SUM(SUM($K160,$M160)*FctrChngDts!$C$9),SUM(SUM($L160,$N160)*FctrChngDts!$C$11))-$AO160),IF(AND($Z160=\"Winter\",$AK160=\"SSP2P3\",$AJ160=TRUE,$HF160=FALSE),SUM(SUM(SUM(SUM($K160,$M160)*FctrChngDts!$C$10),SUM(SUM($L160,$N160)*FctrChngDts!$C$12))-$AO160),IF(AND($Z160=\"Summer\",$AK160=\"SSP1P2\",$AJ160=FALSE,$HF160=FALSE),SUM(SUM(SUM(SUM($I160,$K160)*FctrChngDts!$C$9),SUM(SUM($J160,$L160)*FctrChngDts!$C$11))*$AF160),IF(AND($Z160=\"Summer\",$AK160=\"SSP1P2\",$AJ160=TRUE,$HF160=FALSE),SUM(SUM(SUM(SUM($I160,$K160)*FctrChngDts!$C$10),SUM(SUM($J160,$L160)*FctrChngDts!$C$12))*$AF160),IF(AND($Z160=\"Winter\",$AK160=\"SSP1P2\",$AJ160=FALSE,$HF160=FALSE),SUM(SUM(SUM(SUM($I160,$K160)*FctrChngDts!$C$9),SUM(SUM($J160,$L160)*FctrChngDts!$C$11))-$AO160),IF(AND($Z160=\"Winter\",$AK160=\"SSP1P2\",$AJ160=TRUE,$HF160=FALSE),SUM(SUM(SUM(SUM($I160,$K160)*FctrChngDts!$C$10),SUM(SUM($J160,$L160)*FctrChngDts!$C$12))-$AO160),IF(AND($AK160=\"FSP2\",$AJ160=FALSE,$HF160=TRUE),SUM(SUM($HI160*FctrChngDts!$B$9),SUM($HJ160*FctrChngDts!$C$9)),IF(AND($AK160=\"FSP2\",$AJ160=TRUE,$HF160=TRUE),SUM(SUM($HI160*FctrChngDts!$B$10),SUM($HJ160*FctrChngDts!$C$10)),IF(AND($AK160=\"FSP2P3\",$AJ160=FALSE,$HF160=TRUE),SUM(SUM(SUM($HI160,$HK160)*FctrChngDts!$B$9),SUM(SUM($HJ160,$HL160)*FctrChngDts!$C$9)),IF(AND($AK160=\"FSP2P3\",$AJ160=TRUE,$HF160=TRUE),SUM(SUM(SUM($HI160,$HK160)*FctrChngDts!$B$10),SUM(SUM($HJ160,$HL160)*FctrChngDts!$C$10)),IF(AND($AK160=\"FSP3\",$AJ160=FALSE,$HF160=TRUE),SUM(SUM($HK160*FctrChngDts!$B$9),SUM($HL160*FctrChngDts!$C$9)),IF(AND($AK160=\"FSP3\",$AJ160=TRUE,$HF160=TRUE),SUM(SUM($HK160*FctrChngDts!$B$10),SUM($HL160*FctrChngDts!$C$10)),IF(AND($AK160=\"FSP1\",$AJ160=FALSE,$HF160=TRUE),SUM(SUM($HG160*FctrChngDts!$B$9),SUM($HH160*FctrChngDts!$C$9)),IF(AND($AK160=\"FSP1\",$AJ160=TRUE,$HF160=TRUE),SUM(SUM($HG160*FctrChngDts!$B$10),SUM($HH160*FctrChngDts!$C$10)),IF(AND($AK160=\"FSP1P2\",$AJ160=FALSE,$HF160=TRUE),SUM(SUM(SUM($HG160,$HI160)*FctrChngDts!$B$9),SUM(SUM($HH160,$HJ160)*FctrChngDts!$C$9)),IF(AND($AK160=\"FSP1P2\",$AJ160=TRUE,$HF160=TRUE),SUM(SUM(SUM($HG160,$HI160)*FctrChngDts!$B$10),SUM(SUM($HG160,$HI160)*FctrChngDts!$C$10)),IF(AND($Z160=\"Summer\",$AK160=\"SSP2P3\",$AJ160=FALSE,$HF160=TRUE),SUM(SUM(SUM(SUM($HI160,$HK160)*FctrChngDts!$B$9),SUM(SUM($HJ160,$HL160)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO160,$HQ160)*FctrChngDts!$B$11),SUM(SUM($HP160,$HR160)*FctrChngDts!$C$11))*$AF160),IF(AND($Z160=\"Summer\",$AK160=\"SSP2P3\",$AJ160=TRUE,$HF160=TRUE),SUM(SUM(SUM(SUM($HI160,$HK160)*FctrChngDts!$B$10),SUM(SUM($HJ160,$HL160)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO160,$HQ160)*FctrChngDts!$B$12),SUM(SUM($HP160,$HR160)*FctrChngDts!$C$12))*$AF160),IF(AND($Z160=\"Winter\",$AK160=\"SSP2P3\",$AJ160=FALSE,$HF160=TRUE),SUM(SUM(SUM(SUM($HI160,$HK160)*FctrChngDts!$B$9),SUM(SUM($HJ160,$HL160)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO160,$HQ160)*FctrChngDts!$B$11),SUM(SUM($HP160,$HR160)*FctrChngDts!$C$11))-$AO160),IF(AND($Z160=\"Winter\",$AK160=\"SSP2P3\",$AJ160=TRUE,$HF160=TRUE),SUM(SUM(SUM(SUM($HI160,$HK160)*FctrChngDts!$B$10),SUM(SUM($HO160,$HQ160)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO160,$HQ160)*FctrChngDts!$B$12),SUM(SUM($HP160,$HR160)*FctrChngDts!$C$12))-$AO160),IF(AND($Z160=\"Summer\",$AK160=\"SSP1P2\",$AJ160=FALSE,$HF160=TRUE),SUM(SUM(SUM(SUM($HG160,$HI160)*FctrChngDts!$B$9),SUM(SUM($HH160,$HJ160)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM160,$HO160)*FctrChngDts!$B$11),SUM(SUM($HN160,$HP160)*FctrChngDts!$C$11))*$AF160),IF(AND($Z160=\"Summer\",$AK160=\"SSP1P2\",$AJ160=TRUE,$HF160=TRUE),SUM(SUM(SUM(SUM($HG160,$HI160)*FctrChngDts!$B$10),SUM(SUM($HH160,$HJ160)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM160,$HO160)*FctrChngDts!$B$12),SUM(SUM($HN160,$HP160)*FctrChngDts!$C$12))*$AF160),IF(AND($Z160=\"Winter\",$AK160=\"SSP1P2\",$AJ160=FALSE,$HF160=TRUE),SUM(SUM(SUM(SUM($HG160,$HI160)*FctrChngDts!$B$9),SUM(SUM($HH160,$HJ160)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM160,$HO160)*FctrChngDts!$B$11),SUM(SUM($HN160,$HP160)*FctrChngDts!$C$11))-$AO160),IF(AND($Z160=\"Winter\",$AK160=\"SSP1P2\",$AJ160=TRUE,$HF160=TRUE),SUM(SUM(SUM(SUM($HG160,$HI160)*FctrChngDts!$B$10),SUM(SUM($HH160,$HJ160)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM160,$HO160)*FctrChngDts!$B$12),SUM(SUM($HN160,$HP160)*FctrChngDts!$C$12))-$AO160),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK160=\"FWP1\",$AJ160=FALSE,$HF160=FALSE),SUM($J160*FctrChngDts!$C$11),IF(AND($AK160=\"FWP1\",$AJ160=TRUE,$HF160=FALSE),SUM($J160*FctrChngDts!$C$12),IF(AND($AK160=\"FWP1P2\",$AJ160=FALSE,$HF160=FALSE),SUM(SUM($J160,$L160)*FctrChngDts!$C$11),IF(AND($AK160=\"FWP1P2\",$AJ160=TRUE,$HF160=FALSE),SUM(SUM($J160,$L160)*FctrChngDts!$C$12),IF(AND($AK160=\"FWP2\",$AJ160=FALSE,$HF160=FALSE),SUM($L160*FctrChngDts!$C$11),IF(AND($AK160=\"FWP2\",$AJ160=TRUE,$HF160=FALSE),SUM($L160*FctrChngDts!$C$12),IF(AND($AK160=\"FWP2P3\",$AJ160=FALSE,$HF160=FALSE),SUM(SUM($L160,$N160)*FctrChngDts!$C$11),IF(AND($AK160=\"FWP2P3\",$AJ160=TRUE,$HF160=FALSE),SUM(SUM($L160,$N160)*FctrChngDts!$C$12),IF(AND($AK160=\"FWP3\",$AJ160=FALSE,$HF160=FALSE),SUM($N160*FctrChngDts!$C$11),IF(AND($AK160=\"FWP3\",$AJ160=TRUE,$HF160=FALSE),SUM($N160*FctrChngDts!$C$12),IF(AND($Z160=\"Winter\",$AK160=\"SSP1P2\",$AJ160=FALSE,$HF160=FALSE),SUM(SUM(SUM($I160,$K160)*FctrChngDts!$C$9),SUM(SUM($J160,$L160)*FctrChngDts!$C$11))*$AG160,IF(AND($Z160=\"Winter\",$AK160=\"SSP1P2\",$AJ160=TRUE,$HF160=FALSE),SUM(SUM(SUM($I160,$K160)*FctrChngDts!$B$10),SUM(SUM($J160,$L160)*FctrChngDts!$B$12))*$AG160,IF(AND($Z160=\"Summer\",$AK160=\"SSP1P2\",$AJ160=FALSE,$HF160=FALSE),SUM(SUM(SUM($I160,$K160)*FctrChngDts!$B$9),SUM(SUM($J160,$L160)*FctrChngDts!$B$11))-$AJ160,IF(AND($Z160=\"Summer\",$AK160=\"SSP1P2\",$AJ160=TRUE,$HF160=FALSE),SUM(SUM(SUM($I160,$K160)*FctrChngDts!$C$10),SUM(SUM($J160,$L160)*FctrChngDts!$C$12))-$AJ160,IF(AND($Z160=\"Winter\",$AK160=\"SSP2P3\",$AJ160=FALSE,$HF160=FALSE),SUM(SUM(SUM($K160,$M160)*FctrChngDts!$C$9),SUM(SUM($L160,$N160)*FctrChngDts!$C$11))*$AG160,IF(AND($Z160=\"Winter\",$AK160=\"SSP2P3\",$AJ160=TRUE,$HF160=FALSE),SUM(SUM(SUM($K160,$M160)*FctrChngDts!$C$10),SUM(SUM($L160,$N160)*FctrChngDts!$C$12))*$AG160,IF(AND($Z160=\"Summer\",$AK160=\"SSP2P3\",$AJ160=FALSE,$HF160=FALSE),SUM(SUM(SUM($K160,$M160)*FctrChngDts!$C$9),SUM(SUM($L160,$N160)*FctrChngDts!$C$11))-$AJ160,IF(AND($Z160=\"Summer\",$AK160=\"SSP2P3\",$AJ160=TRUE,$HF160=FALSE),SUM(SUM(SUM($K160,$M160)*FctrChngDts!$C$10),SUM(SUM($L160,$N160)*FctrChngDts!$C$12))-$AJ160,IF(AND($AK160=\"FWP1\",$AJ160=FALSE,$HF160=TRUE),SUM(SUM($HM160*FctrChngDts!$B$11),SUM($HN160*FctrChngDts!$C$11)),IF(AND($AK160=\"FWP1\",$AJ160=TRUE,$HF160=TRUE),SUM(SUM($HM160*FctrChngDts!$B$12),SUM($HN160*FctrChngDts!$C$12)),IF(AND($AK160=\"FWP1P2\",$AJ160=FALSE,$HF160=TRUE),SUM(SUM(SUM($HM160,$HO160)*FctrChngDts!$B$11),SUM(SUM($HN160,$HP160)*FctrChngDts!$C$11)),IF(AND($AK160=\"FWP1P2\",$AJ160=TRUE,$HF160=TRUE),SUM(SUM(SUM($HM160,$KP160)*FctrChngDts!$C$12),SUM(SUM($HN160,$HP160)*FctrChngDts!$C$12)),IF(AND($AK160=\"FWP2\",$AJ160=FALSE,$HF160=TRUE),SUM(SUM($HO160*FctrChngDts!$B$11),SUM($HO160*FctrChngDts!$C$11)),IF(AND($AK160=\"FWP2\",$AJ160=TRUE,$HF160=TRUE),SUM(SUM($HO160*FctrChngDts!$B$12),SUM($HO160*FctrChngDts!$C$12)),IF(AND($AK160=\"FWP2P3\",$AJ160=FALSE,$HF160=TRUE),SUM(SUM(SUM($HO160,$HQ160)*FctrChngDts!$C$11),SUM(SUM($HP160,$HR160)*FctrChngDts!$C$11)),IF(AND($AK160=\"FWP2P3\",$AJ160=TRUE,$HF160=TRUE),SUM(SUM(SUM($HO160,$HQ160)*FctrChngDts!$C$12),SUM(SUM($HP160,$HR160)*FctrChngDts!$C$12)),IF(AND($AK160=\"FWP3\",$AJ160=FALSE,$HF160=TRUE),SUM(SUM($HQ160*FctrChngDts!$B$11),SUM($HR160*FctrChngDts!$C$11)),IF(AND($AK160=\"FWP3\",$AJ160=TRUE,$HF160=TRUE),SUM(SUM($HQ160*FctrChngDts!$B$12),SUM($HR160*FctrChngDts!$C$12)),IF(AND($Z160=\"Winter\",$AK160=\"SSP1P2\",$AJ160=FALSE,$HF160=TRUE),SUM(SUM(SUM(SUM($HG160,$HI160)*FctrChngDts!$B$9),SUM(SUM($HH160,$HJ160)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM160,$HO160)*FctrChngDts!$B$11),SUM(SUM($HN160,$HP160)*FctrChngDts!$C$11))*$AG160),IF(AND($Z160=\"Winter\",$AK160=\"SSP1P2\",$AJ160=TRUE,$HF160=TRUE),SUM(SUM(SUM(SUM($HG160,$HI160)*FctrChngDts!$B$10), SUM(SUM($HH160,$HJ160)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM160,$HO160)*FctrChngDts!$B$12),SUM(SUM($HN160,$HP160)*FctrChngDts!$C$12))*$AG160),IF(AND($Z160=\"Summer\",$AK160=\"SSP1P2\",$AJ160=FALSE,$HF160=TRUE),SUM(SUM(SUM(SUM($HG160,$HI160)*FctrChngDts!$B$9),SUM(SUM($HH160,$HJ160)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM160,$HO160)*FctrChngDts!$B$11),SUM(SUM($HN160,$HP160)*FctrChngDts!$C$11))-$AJ160),IF(AND($Z160=\"Summer\",$AK160=\"SSP1P2\",$AJ160=TRUE,$HF160=TRUE),SUM(SUM(SUM(SUM($HG160,$HI160)*FctrChngDts!$B$10),SUM(SUM($HH160,$HJ160)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM160,$HO160)*FctrChngDts!$B$12),SUM(SUM($HN160,$HP160)*FctrChngDts!$C$12))-$AJ160),IF(AND($Z160=\"Winter\",$AK160=\"SSP2P3\",$AJ160=FALSE,$HF160=TRUE),SUM(SUM(SUM(SUM($HI160,$HK160)*FctrChngDts!$B$9),SUM(SUM($HJ160,$HL160)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO160,$HQ160)*FctrChngDts!$B$11),SUM(SUM($HP160,$HR160)*FctrChngDts!$C$11))*$AG160),IF(AND($Z160=\"Winter\",$AK160=\"SSP2P3\",$AJ160=TRUE,$HF160=TRUE),SUM(SUM(SUM(SUM($HI160,$HK160)*FctrChngDts!$B$10), SUM(SUM($HJ160,$HL160)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO160,$HQ160)*FctrChngDts!$B$12),SUM(SUM($HP160,$HR160)*FctrChngDts!$C$12))*$AG160),IF(AND($Z160=\"Summer\",$AK160=\"SSP2P3\",$AJ160=FALSE,$HF160=TRUE),SUM(SUM(SUM(SUM($HI160,$HK160)*FctrChngDts!$B$9),SUM(SUM($HJ160,$HL160)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO160,$HQ160)*FctrChngDts!$B$11),SUM(SUM($HP160,$HR160)*FctrChngDts!$C$11))-$AJ160),IF(AND($Z160=\"Summer\",$AK160=\"SSP2P3\",$AJ160=TRUE,$HF160=TRUE),SUM(SUM(SUM(SUM($HI160,$HK160)*FctrChngDts!$B$10), SUM(SUM($HJ160,$HL160)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO160,$HQ160)*FctrChngDts!$B$12),SUM(SUM($HP160,$HR160)*FctrChngDts!$C$12))-$AJ160),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK160=\"FSP1\",$AH160=TRUE,SUM(SUM(SUM($AI160*FctrChngDts!$B$13)*I160),$AR160)>$AD160),$AD160,IF(AND($AK160=\"FSP1\",$AH160=TRUE,SUM(SUM(SUM($AI160*FctrChngDts!$B$13)*$I160),$AR160)<=$AD160),SUM(SUM(SUM($AI160*FctrChngDts!$B$13)*$I160),$AR160),IF(AND($Z160=\"Summer\",$AK160=\"SSP1\",$AH160=TRUE,SUM(SUM(SUM(SUM($I160,$J160)*SUM($AI160*FctrChngDts!$B$13))*$AF160),$AR160)>$AD160),$AD160,IF(AND($Z160=\"Summer\",$AK160=\"SSP1\",$AH160=TRUE,SUM(SUM(SUM(SUM($I160,$J160)*SUM($AI160*FctrChngDts!$B$13))*$AF160),$AR160)<=$AD160),SUM(SUM(SUM(SUM($I160,$J160)*SUM($AI160*FctrChngDts!$B$13))*$AF160),$AR160),IF(AND($Z160=\"Winter\",$AK160=\"SSP1\",$AH160=TRUE,SUM(SUM(SUM(SUM($I160,$J160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AU160:$AW160)),$AR160)>$AD160),$AD160,IF(AND($Z160=\"Winter\",$AK160=\"SSP1\",$AH160=TRUE,SUM(SUM(SUM(SUM($I160,$J160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AU160:$AW160)),$AR160)<=$AD160),SUM(SUM(SUM(SUM($I160,$J160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AU160:$AW160)),$AR160),IF(AND($AK160=\"FSP1P2\",$AH160=TRUE,SUM(SUM(SUM(SUM($I160,$K160)*SUM($AI160*FctrChngDts!$B$13))*$AF160),$AR160)>$AD160),$AD160,IF(AND($AK160=\"FSP1P2\",$AH160=TRUE,SUM(SUM(SUM(SUM($I160,$K160)*SUM($AI160*FctrChngDts!$B$13))*$AF160),$AR160)<=$AD160),SUM(SUM(SUM(SUM($I160,$K160)*SUM($AI160*FctrChngDts!$B$13))*$AF160),$AR160),IF(AND($Z160=\"Summer\",$AK160=\"SSP1P2\",$AH160=TRUE,SUM(SUM(SUM(SUM($I160,$K160,$J160,$L160)*SUM($AI160*FctrChngDts!$B$13))*$AF160),$AR160)>$AD160),$AD160,IF(AND($Z160=\"Summer\",$AK160=\"SSP1P2\",$AH160=TRUE,SUM(SUM(SUM(SUM($I160,$K160,$J160,$L160)*SUM($AI160*FctrChngDts!$B$13))*$AF160),$AR160)<=$AD160),SUM(SUM(SUM(SUM($I160,$K160,$J160,$L160)*SUM($AI160*FctrChngDts!$B$13))*$AF160),$AR160),IF(AND($Z160=\"Winter\",$AK160=\"SSP1P2\",$AH160=TRUE,SUM(SUM(SUM(SUM($I160,$K160,$J160,$L160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AU160:$AW160)),$AR160)>$AD160),$AD160,IF(AND($Z160=\"Winter\",$AK160=\"SSP1P2\",$AH160=TRUE,SUM(SUM(SUM(SUM($I160,$K160,$J160,$L160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AU160:$AW160)),$AR160)<=$AD160),MIN($AD160,SUM($AL160,SUM(SUM(SUM(SUM($I160,$K160,$J160,$L160)*SUM($AI160*FctrChngDts!$B$13))*$AF160)))),IF(AND($AK160=\"FSP2\",$AH160=TRUE,SUM(SUM(SUM($AI160*FctrChngDts!$B$13)*$K160),$AR160)>$AD160),$AD160,IF(AND($AK160=\"FSP2\",$AH160=TRUE,SUM(SUM(SUM($AI160*FctrChngDts!$B$13)*$K160),$AR160)<=$AD160),SUM(SUM(SUM($AI160*FctrChngDts!$B$13)*$K160),$AR160),IF(AND($Z160=\"Summer\",$AK160=\"SSP2\",$AH160=TRUE,SUM(SUM(SUM(SUM($K160,$L160)*SUM($AI160*FctrChngDts!$B$13))*$AF160),$AR160)>$AD160),$AD160,IF(AND($Z160=\"Summer\",$AK160=\"SSP2\",$AH160=TRUE,SUM(SUM(SUM(SUM($K160,$L160)*SUM($AI160*FctrChngDts!$B$13))*$AF160),$AR160)<=$AD160),SUM(SUM(SUM(SUM($K160,$L160)*SUM($AI160*FctrChngDts!$B$13))*$AF160),$AR160),IF(AND($Z160=\"Winter\",$AK160=\"SSP2\",$AH160=TRUE,SUM(SUM(SUM(SUM($K160,$L160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AU160:$AW160)),$AR160)>$AD160),$AD160,IF(AND($Z160=\"Winter\",$AK160=\"SSP2\",$AH160=TRUE,SUM(SUM(SUM(SUM($K160,$L160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AU160:$AW160)),$AR160)<=$AD160),SUM(SUM(SUM(SUM($K160,$L160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AU160:$AW160)),$AR160),IF(AND($AK160=\"FSP2P3\",$AH160=TRUE,SUM(SUM(SUM(SUM($K160,$M160)*SUM($AI160*FctrChngDts!$B$13))*$AF160),$AR160)>$AD160),$AD160,IF(AND($AK160=\"FSP2P3\",$AH160=TRUE,SUM(SUM(SUM(SUM($K160,$M160)*SUM($AI160*FctrChngDts!$B$13))*$AF160),$AR160)<=$AD160),SUM(SUM(SUM(SUM($K160,$M160)*SUM($AI160*FctrChngDts!$B$13))*$AF160),$AR160),IF(AND($Z160=\"Summer\",$AK160=\"SSP2P3\",$AH160=TRUE,SUM(SUM(SUM(SUM($K160,$L160,$M160,$N160)*SUM($AI160*FctrChngDts!$B$13))*$AF160),$AR160)>$AD160),$AD160,IF(AND($Z160=\"Summer\",$AK160=\"SSP2P3\",$AH160=TRUE,SUM(SUM(SUM(SUM($K160,$L160,$M160,$N160)*SUM($AI160*FctrChngDts!$B$13))*$AF160),$AR160)<=$AD160),SUM(SUM(SUM(SUM($K160,$L160,$M160,$N160)*SUM($AI160*FctrChngDts!$B$13))*$AF160),$AR160),IF(AND($Z160=\"Winter\",$AK160=\"SSP2P3\",$AH160=TRUE,SUM(SUM(SUM(SUM($K160,$L160,$M160,$N160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AU160:$AW160)),$AR160)>$AD160),$AD160,IF(AND($Z160=\"Winter\",$AK160=\"SSP2P3\",$AH160=TRUE,SUM(SUM(SUM(SUM($K160,$L160,$M160,$N160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AU160:$AW160)),$AR160)<=$AD160),SUM(SUM(SUM(SUM($K160,$L160,$M160,$N160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AU160:$AW160)),$AR160),IF(AND($AK160=\"FSP3\",$AH160=TRUE,SUM(SUM(SUM($AI160*FctrChngDts!$B$13)*$M160),$AR160)>$AD160),$AD160,IF(AND($AK160=\"FSP3\",$AH160=TRUE,SUM(SUM(SUM($AI160*FctrChngDts!$B$13)*$M160),$AR160)<=$AD160),SUM(SUM(SUM($AI160*FctrChngDts!$B$13)*$M160),$AR160),IF(AND($Z160=\"Summer\",$AK160=\"SSP3\",$AH160=TRUE,SUM(SUM(SUM(SUM($M160,$N160)*SUM($AI160*FctrChngDts!$B$13))*$AF160),$AR160)>$AD160),$AD160,IF(AND($Z160=\"Summer\",$AK160=\"SSP3\",$AH160=TRUE,SUM(SUM(SUM(SUM($M160,$N160)*SUM($AI160*FctrChngDts!$B$13))*$AF160),$AR160)<=$AD160),SUM(SUM(SUM(SUM($M160,$N160)*SUM($AI160*FctrChngDts!$B$13))*$AF160),$AR160),IF(AND($Z160=\"Winter\",$AK160=\"SSP3\",$AH160=TRUE,SUM(SUM(SUM(SUM($M160,$N160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AU160:$AW160)),$AR160)>$AD160),$AD160,IF(AND($Z160=\"Winter\",$AK160=\"SSP3\",$AH160=TRUE,SUM(SUM(SUM(SUM($M160,$N160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AU160:$AW160)),$AR160)<=$AD160),SUM(SUM(SUM(SUM($M160,$N160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AU160:$AW160)),$AR160),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK160=\"FWP1\",$AH160=TRUE,SUM(SUM(SUM($AI160*FctrChngDts!$B$13)*$J160),$AU160)>$AE160),$AE160,IF(AND($AK160=\"FWP1\",$AH160=TRUE,SUM(SUM(SUM($AI160*FctrChngDts!$B$13)*$J160),$AU160)<=$AE160),SUM(SUM(SUM($AI160*FctrChngDts!$B$13)*$J160),$AU160),IF(AND($Z160=\"Winter\",$AK160=\"SSP1\",$AH160=TRUE,SUM(SUM(SUM(SUM($I160,$J160)*SUM($AI160*FctrChngDts!$B$13))*$AG160),$AU160)>$AE160),$AE160,IF(AND($Z160=\"Winter\",$AK160=\"SSP1\",$AH160=TRUE,SUM(SUM(SUM(SUM($I160,$J160)*SUM($AI160*FctrChngDts!$B$13))*$AG160),$AU160)<=$AE160),SUM(SUM(SUM(SUM($I160,$J160)*SUM($AI160*FctrChngDts!$B$13))*$AG160),$AU160),IF(AND($Z160=\"Summer\",$AK160=\"SSP1\",$AH160=TRUE,SUM(SUM(SUM(SUM($I160,$J160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AR160:$AT160)),$AU160)>$AE160),$AE160,IF(AND($Z160=\"Summer\",$AK160=\"SSP1\",$AH160=TRUE,SUM(SUM(SUM(SUM($I160,$J160)*SUM($AI160*FctrChngDts!$B$13))- SUM($AR160:$AT160)),$AU160)<=$AE160),SUM(SUM(SUM(SUM($I160,$J160)*SUM($AI160*FctrChngDts!$B$13))- SUM($AR160:$AT160)),$AU160),IF(AND($AK160=\"FWP1P2\",$AH160=TRUE,SUM(SUM(SUM(SUM($J160,$L160)*SUM($AI160*FctrChngDts!$B$13))*$AG160),$AU160)>$AE160),$AE160,IF(AND($AK160=\"FWP1P2\",$AH160=TRUE,SUM(SUM(SUM(SUM($J160,$L160)*SUM($AI160*FctrChngDts!$B$13))*$AG160),$AU160)<=$AE160),SUM(SUM(SUM(SUM($J160,$L160)*SUM($AI160*FctrChngDts!$B$13))*$AG160),$AU160),IF(AND($Z160=\"Winter\",$AK160=\"SSP1P2\",$AH160=TRUE,SUM(SUM(SUM(SUM($I160,$K160,$J160,$L160)*SUM($AI160*FctrChngDts!$B$13))*$AG160),$AU160)>$AE160),$AE160,IF(AND($Z160=\"Winter\",$AK160=\"SSP1P2\",$AH160=TRUE,SUM(SUM(SUM(SUM($I160,$K160,$J160,$L160)*SUM($AI160*FctrChngDts!$B$13))*$AG160),$AU160)<=$AE160),SUM(SUM(SUM(SUM($I160,$K160,$J160,$L160)*SUM($AI160*FctrChngDts!$B$13))*$AG160),$AU160),IF(AND($Z160=\"Summer\",$AK160=\"SSP1P2\",$AH160=TRUE,SUM(SUM(SUM(SUM($I160,$K160,$J160,$L160)*SUM($AI160*FctrChngDts!$B$13))- SUM($AR160:$AT160)),$AU160)>$AE160),$AE160,IF(AND($Z160=\"Summer\",$AK160=\"SSP1P2\",$AH160=TRUE,SUM(SUM(SUM(SUM($I160,$K160,$J160,$L160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AR160:$AT160)),$AU160)<=$AE160),SUM(SUM(SUM(SUM($I160,$K160,$J160,$L160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AR160:$AT160)),$AU160),IF(AND($AK160=\"FWP2\",$AH160=TRUE,SUM(SUM(SUM($AI160*FctrChngDts!$B$13)*$L160),$AU160)>$AE160),$AE160,IF(AND($AK160=\"FWP2\",$AH160=TRUE,SUM(SUM(SUM($AI160*FctrChngDts!$B$13)*$L160),$AU160)<=$AE160),SUM(SUM(SUM($AI160*FctrChngDts!$B$13)*$L160),$AU160),IF(AND($Z160=\"Winter\",$AK160=\"SSP2\",$AH160=TRUE,SUM(SUM(SUM(SUM($K160,$L160)*SUM($AI160*FctrChngDts!$B$13))*$AG160),$AU160)>$AE160),$AE160,IF(AND($Z160=\"Winter\",$AK160=\"SSP2\",$AH160=TRUE,SUM(SUM(SUM(SUM($K160,$L160)*SUM($AI160*FctrChngDts!$B$13))*$AG160),$AU160)<=$AE160),SUM(SUM(SUM(SUM($K160,$L160)*SUM($AI160*FctrChngDts!$B$13))*$AG160),$AU160),IF(AND($Z160=\"Summer\",$AK160=\"SSP2\",$AH160=TRUE,SUM(SUM(SUM(SUM($K160,$L160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AR160:$AT160)),$AU160)>$AE160),$AE160,IF(AND($Z160=\"Summer\",$AK160=\"SSP2\",$AH160=TRUE,SUM(SUM(SUM(SUM($K160,$L160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AR160:$AT160)),$AU160)<=$AE160),SUM(SUM(SUM(SUM($K160,$L160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AR160:$AT160)),$AU160),IF(AND($AK160=\"FWP2P3\",$AH160=TRUE,SUM(SUM(SUM(SUM($L160,$N160)*SUM($AI160*FctrChngDts!$B$13))*$AG160),$AU160)>$AE160),$AE160,IF(AND($AK160=\"FWP2P3\",$AH160=TRUE,SUM(SUM(SUM(SUM($L160,$N160)*SUM($AI160*FctrChngDts!$B$13))*$AG160),$AU160)<=$AE160),SUM(SUM(SUM(SUM($L160,$N160)*SUM($AI160*FctrChngDts!$B$13))*$AG160),$AU160),IF(AND($Z160=\"Winter\",$AK160=\"SSP2P3\",$AH160=TRUE,SUM(SUM(SUM(SUM($K160,$L160,$M160,$N160)*SUM($AI160*FctrChngDts!$B$13))*$AG160),$AU160)>$AE160),$AE160,IF(AND($Z160=\"Winter\",$AK160=\"SSP2P3\",$AH160=TRUE,SUM(SUM(SUM(SUM($K160,$L160,$M160,$N160)*SUM($AI160*FctrChngDts!$B$13))*$AG160),$AU160)<=$AE160),SUM(SUM(SUM(SUM($K160,$L160,$M160,$N160)*SUM($AI160*FctrChngDts!$B$13))*$AG160),$AU160),IF(AND($Z160=\"Summer\",$AK160=\"SSP2P3\",$AH160=TRUE,SUM(SUM(SUM(SUM($K160,$L160,$M160,$N160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AR160:$AT160)),$AU160)>$AE160),$AE160,IF(AND($Z160=\"Summer\",$AK160=\"SSP2P3\",$AH160=TRUE,SUM(SUM(SUM(SUM($K160,$L160,$M160,$N160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AR160:$AT160)),$AU160)<=$AE160),SUM(SUM(SUM(SUM($K160,$L160,$M160,$N160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AR160:$AT160)),$AU160),IF(AND($AK160=\"FWP3\",$AH160=TRUE,SUM(SUM(SUM($AI160*FctrChngDts!$B$13)*$N160),$AU160)>$AE160),$AE160,IF(AND($AK160=\"FWP3\",$AH160=TRUE,SUM(SUM(SUM($AI160*FctrChngDts!$B$13)*$N160),$AU160)<=$AE160),SUM(SUM(SUM($AI160*FctrChngDts!$B$13)*$N160),$AU160),IF(AND($Z160=\"Winter\",$AK160=\"SSP3\",$AH160=TRUE,SUM(SUM(SUM(SUM($M160,$N160)*SUM($AI160*FctrChngDts!$B$13))*$AG160),$AU160)>$AE160),$AE160,IF(AND($Z160=\"Winter\",$AK160=\"SSP3\",$AH160=TRUE,SUM(SUM(SUM(SUM($M160,$N160)*SUM($AI160*FctrChngDts!$B$13))*$AG160),$AU160)<=$AE160),SUM(SUM(SUM(SUM($M160,$N160)*SUM($AI160*FctrChngDts!$B$13))*$AG160),$AU160),IF(AND($Z160=\"Summer\",$AK160=\"SSP3\",$AH160=TRUE,SUM(SUM(SUM(SUM($M160,$N160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AR160:$AT160)),$AU160)>$AE160),$AE160,IF(AND($Z160=\"Summer\",$AK160=\"SSP3\",$AH160=TRUE,SUM(SUM(SUM(SUM($M160,$N160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AR160:$AT160)),$AU160)<=$AE160),SUM(SUM(SUM(SUM($M160,$N160)*SUM($AI160*FctrChngDts!$B$13))-SUM($AR160:$AT160)),$AU160),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I160>0,$AH160=FALSE),SUM($AR160*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I160>0,$AH160=TRUE),SUM($AX160*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I160>0,$AH160=FALSE),SUM($AS160*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I160>0,$AH160=TRUE),SUM($AY160*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I160>0,$AH160=FALSE),SUM($AT160*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I160>0,$AH160=TRUE),SUM($AZ160*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J160>0,$AH160=FALSE),SUM($AU160*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J160>0,$AH160=TRUE),SUM($BA160*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J160>0,$AH160=FALSE),SUM($AV160*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J160>0,$AH160=TRUE),SUM($BB160*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J160>0,$AH160=FALSE),SUM($AW160*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J160>0,$AH160=TRUE),SUM($BC160*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K160>0,$AH160=FALSE),SUM($AR160*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K160>0,$AH160=TRUE),SUM($AX160*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K160>0,$AH160=FALSE),SUM($AS160*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K160>0,$AH160=TRUE),SUM($AY160*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K160>0,$AH160=FALSE),SUM($AT160*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K160>0,$AH160=TRUE),SUM($AZ160*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L160>0,$AH160=FALSE),SUM($AU160*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L160>0,$AH160=TRUE),SUM($BA160*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L160>0,$AH160=FALSE),SUM($AV160*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L160>0,$AH160=TRUE),SUM($BB160*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L160>0,$AH160=FALSE),SUM($AW160*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L160>0,$AH160=TRUE),SUM($BC160*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M160>0,$AH160=FALSE),SUM($AR160*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M160>0,$AH160=TRUE),SUM($AX160*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M160>0,$AH160=FALSE),SUM($AS160*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M160>0,$AH160=TRUE),SUM($AY160*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M160>0,$AH160=FALSE),SUM($AT160*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M160>0,$AH160=TRUE),SUM($AZ160*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N160>0,$AH160=FALSE),SUM($AU160*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N160>0,$AH160=TRUE),SUM($BA160*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N160>0,$AH160=FALSE),SUM($AV160*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N160>0,$AH160=TRUE),SUM($BB160*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N160>0,$AH160=FALSE),SUM($AW160*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N160>0,$AH160=TRUE),SUM($BC160*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I160=0,0,IF(AND($I160>0,$K160>0,$AH160=FALSE),SUM($AR160/$P160*$I160),IF(AND($I160>0,$K160=0,$AH160=FALSE),$AR160,IF(AND($I160>0,$K160>0,$AH160=TRUE),ROUND(MIN($HU160,SUM(SUM($I160,$K160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA160,SUM(SUM($I160,$K160)*(FctrChngDts!$B$13)*$AI160)*$IA160)),0),IF(AND($I160>0,$K160=0,$AH160=TRUE),$AX160))))),0)","v":0},{"$f":"ROUND(IF($I160=0,0,IF(AND($I160>0,$K160>0,$AH160=FALSE),SUM($AS160/$P160*$I160),IF(AND($I160>0,$K160=0,$AH160=FALSE),$AS160,IF(AND($I160>0,$K160>0,$AH160=TRUE),ROUND(MIN(SUM($HU160-$BW160),SUM(SUM($I160,$K160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA160)*3),0),IF(AND($I160>0,$K160=0,$AH160=TRUE),$AY160))))),0)","v":0},0,{"$f":"IF($J160=0,0,IF(AND($J160>0,$L160=0,$N160=0,$AH160=FALSE,$AJ160=FALSE),ROUND(MIN($HX160,SUM($AU160,$BA160)),0),IF(AND($J160>0,$L160=0,$N160=0,$AH160=TRUE,$AJ160=FALSE),ROUND(MIN($HX160,SUM($AU160,SUM($J160*$AI160*FctrChngDts!$B$13))),0),IF(AND($J160>0,$L160>0,$N160=0,$AH160=FALSE,$AJ160=FALSE),ROUND(MIN($HX160,SUM(SUM($J160,$L160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA160,SUM(SUM($J160,$L160)*(FctrChngDts!$B$13)*$AI160)*$IA160)),0),IF(AND($J160>0,$L160>0,$N160=0,$AH160=TRUE,$AJ160=FALSE),ROUND(MIN($HX160,SUM(SUM(SUM(SUM($J160,$L160)*FctrChngDts!$C$11*$IA160),SUM(SUM($J160,$L160)*SUM(FctrChngDts!$B$13*$AI160)*$IA160)))),0),IF(AND($J160>0,$L160=0,$N160=0,$AH160=FALSE,$AJ160=TRUE),ROUND(MIN($HX160,SUM($AU160,$BA160)),0),IF(AND($J160>0,$L160=0,$N160=0,$AH160=TRUE,$AJ160=TRUE),ROUND(MIN($HX160,SUM($AU160,SUM($J160*$AI160*FctrChngDts!$B$13))),0),IF(AND($J160>0,$L160>0,$N160=0,$AH160=FALSE,$AJ160=TRUE),ROUND(MIN($HX160,SUM(SUM($J160,$L160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA160,SUM(SUM($J160,$L160)*(FctrChngDts!$B$13)*$AI160)*$IA160)),0),IF(AND($J160>0,$L160>0,$N160=0,$AH160=TRUE,$AJ160=TRUE),ROUND(MIN($HX160,SUM(SUM(SUM(SUM($J160,$L160)*FctrChngDts!$C$12*$IA160),SUM(SUM($J160,$L160)*SUM(FctrChngDts!$B$13*$AI160)*$IA160)))),0))))))))))","v":0},{"$f":"IF($J160=0,0,IF(AND($J160>0,$L160=0,$N160=0,$AH160=FALSE,$AJ160=FALSE),ROUND(MIN(SUM($HX160-$BZ160),SUM($AU160*3)),0),IF(AND($J160>0,$L160=0,$N160=0,$AH160=TRUE,$AJ160=FALSE),ROUND(MIN(SUM($HX160-$BZ160),SUM(SUM($J160,$L160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA160)*3),0),IF(AND($J160>0,$L160>0,$N160=0,$AH160=FALSE,$AJ160=FALSE),ROUND(MIN(SUM($HX160-$BZ160),SUM(SUM($J160,$L160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA160)*3),0),IF(AND($J160>0,$L160>0,$N160=0,$AH160=TRUE,$AJ160=FALSE),ROUND(MIN(SUM($HX160-$BZ160),SUM(SUM($J160,$L160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA160)*3),0),IF(AND($J160>0,$L160=0,$N160=0,$AH160=FALSE,$AJ160=TRUE),ROUND(MIN(SUM($HX160-$BZ160),SUM($AU160*3)),0),IF(AND($J160>0,$L160=0,$N160=0,$AH160=TRUE,$AJ160=TRUE),ROUND(MIN(SUM($HX160-$BZ160),SUM(SUM($J160,$L160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA160)*3),0),IF(AND($J160>0,$L160>0,$N160=0,$AH160=FALSE,$AJ160=TRUE),ROUND(MIN(SUM($HX160-$BZ160),SUM(SUM($J160,$L160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA160)*3),0),IF(AND($J160>0,$L160>0,$N160=0,$AH160=TRUE,$AJ160=TRUE),ROUND(MIN(SUM($HX160-$BZ160),SUM(SUM($J160,$L160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA160)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K160=0,0,IF(AND($I160>0,$K160>0,$M160=0,$AH160=FALSE),SUM($AR160-$BW160),IF(AND($I160=0,$K160>0,$M160>0,$AH160=FALSE),SUM($AR160/$P160*$K160),IF(AND($I160=0,$K160>0,$M160=0,$AH160=FALSE),$AR160,IF($K160=0,0,IF(AND($I160>0,$K160>0,$M160=0,$AH160=TRUE),ROUND(MIN($HV160,SUM(SUM($I160,$K160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB160,SUM(SUM($I160,$K160)*(FctrChngDts!$B$13)*$AI160)*$IB160)),0),IF(AND($I160=0,$K160>0,$M160>0,$AH160=TRUE),ROUND(MIN($HV160,SUM(SUM($I160,$K160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB160,SUM(SUM($I160,$K160)*(FctrChngDts!$B$13)*$AI160)*$IB160)),0),IF(AND($I160=0,$K160>0,$M160=0,$AH160=TRUE),$AX160)))))))),0)","v":0},{"$f":"ROUND(IF($K160=0,0,IF(AND($I160>0,$K160>0,$M160=0,$AH160=FALSE),SUM($AS160-$BX160),IF(AND($I160=0,$K160>0,$M160>0,$AH160=FALSE),SUM($AS160/$P160*$K160),IF(AND($I160=0,$K160>0,$M160=0,$AH160=FALSE),$AS160,IF($K160=0,0,IF(AND($I160>0,$K160>0,$M160=0,$AH160=TRUE),ROUND(MIN(SUM($HV160-$BW160),SUM(SUM($I160,$K160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB160)*3),0),IF(AND($I160=0,$K160>0,$M160>0,$AH160=TRUE),ROUND(MIN(SUM($HV160-$BW160),SUM(SUM($I160,$K160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB160)*3),0),IF(AND($I160=0,$K160>0,$M160=0,$AH160=TRUE),$AY160)))))))),0)","v":0},0,{"$f":"IF($L160=0,0,IF(AND($J160>0,$L160>0,$N160=0,$AH160=FALSE,$AJ160=FALSE),ROUND(MIN($HY160,SUM(SUM($J160,$L160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB160,SUM(SUM($J160,$L160)*(FctrChngDts!$B$13)*$AI160)*$IB160)),0),IF(AND($J160>0,$L160>0,$N160=0,$AH160=TRUE,$AJ160=FALSE),ROUND(MIN($HY160,SUM(SUM(SUM(SUM($J160,$L160)*FctrChngDts!$C$11*$IB160),SUM(SUM($J160,$L160)*SUM(FctrChngDts!$B$13*$AI160)*$IB160)))),0),IF(AND($J160=0,$L160>0,$N160=0,$AH160=FALSE,$AJ160=FALSE),ROUND(MIN($HY160,SUM($L160*FctrChngDts!$C$11)),0),IF(AND($J160=0,$L160>0,$N160=0,$AH160=TRUE,$AJ160=FALSE),ROUND(MIN($HY160,SUM(SUM(SUM(SUM($J160,$L160)*FctrChngDts!$C$11*$IB160),SUM(SUM($J160,$L160)*SUM(FctrChngDts!$B$13*$AI160)*$IB160)))),0),IF(AND($J160>0,$L160>0,$N160=0,$AH160=FALSE,$AJ160=TRUE),ROUND(MIN($HY160,SUM(SUM($J160,$L160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB160,SUM(SUM($J160,$L160)*(FctrChngDts!$B$13)*$AI160)*$IB160)),0),IF(AND($J160>0,$L160>0,$N160=0,$AH160=TRUE,$AJ160=TRUE),ROUND(MIN($HY160,SUM(SUM(SUM(SUM($J160,$L160)*FctrChngDts!$C$12*$IB160),SUM(SUM($J160,$L160)*SUM(FctrChngDts!$B$13*$AI160)*$IB160)))),0),IF(AND($J160=0,$L160>0,$N160=0,$AH160=FALSE,$AJ160=TRUE),ROUND(MIN($HY160,SUM($L160*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J160=0,$L160>0,$N160=0,$AH160=TRUE,$AJ160=TRUE),ROUND(MIN($HY160,SUM(SUM(SUM(SUM($J160,$L160)*FctrChngDts!$C$12*$IB160),SUM(SUM($J160,$L160)*SUM(FctrChngDts!$B$13*$AI160)*$IB160)))),0))))))))))","v":0},{"$f":"IF($L160=0,0,IF(AND($J160>0,$L160>0,$N160=0,$AH160=FALSE,$AJ160=FALSE),ROUND(MIN(SUM($HY160-$CF160),SUM(SUM($J160,$L160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB160)*3),0),IF(AND($J160>0,$L160>0,$N160=0,$AH160=TRUE,$AJ160=FALSE),ROUND(MIN(SUM($HY160-$CF160),SUM(SUM($J160,$L160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB160)*3),0),IF(AND($J160=0,$L160>0,$N160=0,$AH160=FALSE,$AJ160=FALSE),ROUND(MIN(SUM($HY160-$CF160),SUM($AU160*3)),0),IF(AND($J160=0,$L160>0,$N160=0,$AH160=TRUE,$AJ160=FALSE),ROUND(MIN(SUM($HY160-$CF160),SUM(SUM($J160,$L160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB160)*3),0),IF(AND($J160>0,$L160>0,$N160=0,$AH160=FALSE,$AJ160=TRUE),ROUND(MIN(SUM($HY160-$CF160),SUM(SUM($J160,$L160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB160)*3),0),IF(AND($J160>0,$L160>0,$N160=0,$AH160=TRUE,$AJ160=TRUE),ROUND(MIN(SUM($HY160-$CF160),SUM(SUM($J160,$L160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB160)*3),0),IF(AND($J160=0,$L160>0,$N160=0,$AH160=FALSE,$AJ160=TRUE),ROUND(MIN(SUM($HY160-$CF160),SUM($AU160*3)),0),IF(AND($J160=0,$L160>0,$N160=0,$AH160=TRUE,$AJ160=TRUE),ROUND(MIN(SUM($HY160-$CF160),SUM(SUM($J160,$L160)*IF($AJ160=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB160)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S160>0,Account!$AG$2=TRUE,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH160=FALSE),SUM(Usage!$BW160:$CB160)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V160>0,Account!$AG$2=TRUE,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH160=FALSE),SUM(Usage!$CC160:$CH160)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y160>0,Account!$AG$2=TRUE,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH160=FALSE),SUM(Usage!$CI160:$CN160)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH160=TRUE,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S160),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S160)),2)","v":0},{"$f":"ROUND(IF(OR($AH160=TRUE,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V160),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V160)),2)","v":0},{"$f":"IF(OR($AH160=TRUE,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y160),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y160))","v":0},{"$f":"ROUND(IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW160),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW160)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX160),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX160)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY160),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY160)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ160),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ160)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA160),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA160)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB160),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB160)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S160),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC160),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC160)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD160),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD160)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE160),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE160)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF160),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF160)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG160),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG160)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH160),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH160)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V160),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI160),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI160))","v":0},{"$f":"IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ160),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ160))","v":0},{"$f":"IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK160),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK160))","v":0},{"$f":"IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL160),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL160))","v":0},{"$f":"IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM160),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM160))","v":0},{"$f":"IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN160),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN160))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y160)","v":0},0,0,0,0,{"$f":"IF($DW160>IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV160*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV160*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW160-IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV160*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV160*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV160<$DW160,SUM($DW160-$DV160),0))","v":0},{"$f":"IF(OR(AND($D160<=FctrChngDts!$B$14,Usage!$E160>FctrChngDts!$B$14),AND(Usage!$D160<=FctrChngDts!$C$14,Usage!$E160>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW160),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX160),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY160),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ160),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA160),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB160),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC160),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD160),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE160),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF160),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG160),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH160),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI160)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ160)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK160)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL160)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM160)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN160)","v":0},0,{"$f":"IF(AND($S160>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E160<>\"D-CARE\",Tenant!$F160=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET160=TRUE,$S160>0,$V160=0),SUM(SUM($BW160:$CB160)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET160=TRUE,$S160>0,$V160>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW160:$CB160)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET160=TRUE,$S160>0,$V160>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW160:$CB160)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S160>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S160>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S160>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV160=TRUE,$S160>0,$V160=0),SUM(SUM($BW160:$CB160)*'CRS1'!$P$2),IF(AND($EV160=TRUE,$S160>0,$V160>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW160:$CB160)*'CRS1'!$P$2),IF(AND($EV160=TRUE,$S160>0,$V160>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW160:$CB160)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S160>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX160=TRUE,$S160>0,$V160=0),SUM(SUM($BW160:$CB160)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX160=TRUE,$S160>0,$V160>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW160:$CB160)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX160=TRUE,$S160>0,$V160>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW160:$CB160)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S160>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ160=TRUE,$S160>0),SUM(SUM($BW160:$CB160)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V160>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E160<>\"D-CARE\",Tenant!$F160=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB160=TRUE,$S160>0,$V160>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC160:$CH160)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB160=TRUE,$S160>0,$V160>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC160:$CH160)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB160=TRUE,$V160>0,$Y160>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC160:$CH160)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB160=TRUE,$V160>0,$Y160>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC160:$CH160)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB160=TRUE,$S160=0,$V160>0,$Y160=0),SUM(SUM($CC160:$CH160)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V160>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V160>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V160>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD160=TRUE,$S160>0,$V160>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC160:$CH160)*'CRS2'!$P$2),IF(AND($FD160=TRUE,$S160>0,$V160>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC160:$CH160)*'CRS2'!$P$2),IF(AND($FD160=TRUE,$V160>0,$Y160>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC160:$CH160)*'CRS2'!$P$2),IF(AND($FD160=TRUE,$V160>0,$Y160>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC160:$CH160)*'CRS2'!$P$2),IF(AND($FD160=TRUE,$S160=0,$V160>0,$Y160=0),SUM(SUM($CC160:$CH160)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V160>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF160=TRUE,$S160>0,$V160>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC160:$CH160)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF160=TRUE,$S160>0,$V160>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC160:$CH160)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF160=TRUE,$V160>0,$Y160>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC160:$CH160)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF160=TRUE,$V160>0,$Y160>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC160:$CH160)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF160=TRUE,$S160=0,$V160>0,$Y160=0),SUM(SUM($CC160:$CH160)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V160>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH160=TRUE,$V160>0),SUM(SUM($CC160:$CH160)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y160>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E160<>\"D-CARE\",Tenant!$F160=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ160=TRUE,$V160=0,$Y160>0),SUM(SUM($CI160:$CN160)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ160=TRUE,$V160>0,$Y160>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI160:$CN160)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ160=TRUE,$V160>0,$Y160>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI160:$CN160)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y160>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y160>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y160>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL160=TRUE,$V160=0,$Y160>0),SUM(SUM($CI160:$CN160)*'CRS3'!$P$2),IF(AND($FL160=TRUE,$V160>0,$Y160>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI160:$CN160)*'CRS3'!$P$2),IF(AND($FL160=TRUE,$V160>0,$Y160>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI160:$CN160)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y160>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN160=TRUE,$V160=0,$Y160>0),SUM(SUM($CI160:$CN160)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN160=TRUE,$V160>0,$Y160>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI160:$CN160)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN160=TRUE,$V160>0,$Y160>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI160:$CN160)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y160>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP160=TRUE,$Y160>0),SUM(SUM($CI160:$CN160)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR160:$FT160))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO160:$CQ160,$FR160:$FT160))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA160:$EF160)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG160:$EL160)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM160:$ER160)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV160,$CO160:$CQ160,$EA160:$ER160)/$P160)*$S160*FctrChngDts!$B$15),SUM(SUM(SUM($DV160,$CO160:$CQ160,$FR160:$FT160)/$P160)*$S160*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV160,$CO160:$CQ160,$EA160:$ER160)/$P160)*$V160*FctrChngDts!$B$15),SUM(SUM(SUM($DV160,$CO160:$CQ160,$FR160:$FT160)/$P160)*$V160*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV160,$CO160:$CQ160,$EA160:$ER160)/$P160)*$Y160*FctrChngDts!$B$15),SUM(SUM(SUM($DV160,$CO160:$CQ160,$FR160:$FT160)/$P160)*$Y160*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA160*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI160*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ160*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ160,$FU160,$GF160,$GZ160:$HE160),IF(Account!$Q$2=TRUE,SUM($DZ160,$FV160,$GF160,$GZ160:$HE160),SUM($DZ160,$ES160,$FU160:$FV160,$GF160,$GZ160:$HE160)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E160),Usage!$P160,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D160,FctrChngDts!$C$17<=Usage!$E160),SUM(FctrChngDts!$C$17-Usage!$D160),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E160),Usage!$P160,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D160,FctrChngDts!$C$19<=Usage!$E160),SUM(FctrChngDts!$C$19-Usage!$D160),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK160*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK160*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL160*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL160*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D160))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A160,Tenant!$A:$J,8,FALSE)=TRUE,$GG160<0),0,SUM(SUM(SUM($GG160/$P160*$GP160)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A160,Tenant!$A:$J,8,FALSE)=TRUE,$GG160<0),0,SUM(SUM(SUM($GG160/$P160*$GQ160)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D160))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A160,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV160*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A160,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW160*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU160:$DA160,$EU160,$EA160:$EF160,$FA160)-SUM(SUM($BW160:$CB160)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD160:$DJ160,$FC160,$EG160:$EL160,$FI160)-SUM(SUM($CC160:$CH160)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM160:$DS160,$FK160,$EM160:$ER160,$FQ160)-SUM(SUM($CI160:$CN160)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO160,$CU160:$DA160,$EU160,$EW160,$EY160,$EA160:$EF160,$FA160,$CP160,$DD160:$DJ160,$FC160,$FE160,$FG160,$EG160:$EL160,$FI160)/$P160*$S160)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO160,$CU160:$DA160,$EU160,$EW160,$EY160,$EA160:$EF160,$FA160,$CP160,$DD160:$DJ160,$FC160,$FE160,$FG160,$EG160:$EL160,$FI160)/$P160*$V160)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ160,$DM160:$DS160,$FK160,$FM160,$FO160,$EM160:$ER160,$FQ160)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D160,BslnAllctnCrrnt!$A$1<=$E160),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK160=\"FSP1\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$Q160,BslnAllctnCrrnt!$A$1<$R160),SUM(BslnAllctnCrrnt!$A$1-$Q160),IF(AND($AK160=\"FSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$Q160,BslnAllctnCrrnt!$A$1<$R160),SUM(BslnAllctnCrrnt!$A$1-$Q160),IF(AND($AK160=\"FSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),$I160,IF(AND($AK160=\"SSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$Q160,BslnAllctnCrrnt!$A$1<$R160),SUM(BslnAllctnCrrnt!$A$1-$Q160),IF(AND($AK160=\"SSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),$I160,0)))))","v":0},{"$f":"IF(AND($AK160=\"FSP1\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$Q160,BslnAllctnCrrnt!$A$1<$R160),SUM($I160-$HG160),IF(AND($AK160=\"FSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$Q160,BslnAllctnCrrnt!$A$1<$R160),SUM($I160-$HG160),IF(AND($AK160=\"FSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM($I160-$HG160),IF(AND($AK160=\"SSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$Q160,BslnAllctnCrrnt!$A$1<$R160),SUM($I160-$HG160),IF(AND($AK160=\"SSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM($I160-$HG160),0)))))","v":0},{"$f":"IF(AND($AK160=\"SSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$Q160,BslnAllctnCrrnt!$A$1<$R160),0,IF(AND(FctrChngDts!$A$2>=$D160,FctrChngDts!$B$2<$E160),IF(AND($AK160=\"SSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM(BslnAllctnCrrnt!$A$1-$T160),0),IF(AND($AK160=\"FSP2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM(BslnAllctnCrrnt!$A$1-$T160),IF(AND($AK160=\"FSP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM(BslnAllctnCrrnt!$A$1-$T160),IF(AND($AK160=\"FSP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$W160,BslnAllctnCrrnt!$A$1<$X160),$K160,IF(AND($AK160=\"FSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$Q160,BslnAllctnCrrnt!$A$1<$R160),0,IF(AND($AK160=\"FSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM(BslnAllctnCrrnt!$A$1-$T160),IF(AND($AK160=\"SSP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM(BslnAllctnCrrnt!$A$1-$T160),IF(AND($AK160=\"SSP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$W160,BslnAllctnCrrnt!$A$1<$X160),$K160,0)))))))))","v":0},{"$f":"IF(AND($AK160=\"SSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$Q160,BslnAllctnCrrnt!$A$1<$R160),SUM($K160-$HI160),IF(AND($AK160=\"SSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM($K160-$HI160),IF(AND($AK160=\"FSP2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM($K160-$HI160),IF(AND($AK160=\"FSP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM($K160-$HI160),IF(AND($AK160=\"FSP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$W160,BslnAllctnCrrnt!$A$1<$X160),SUM($K160-$HI160),IF(AND($AK160=\"FSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$Q160,BslnAllctnCrrnt!$A$1<$R160),SUM($K160-$HI160),IF(AND($AK160=\"FSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM($K160-$HI160),IF(AND($AK160=\"SSP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM($K160-$HI160),IF(AND($AK160=\"SSP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$W160,BslnAllctnCrrnt!$A$1<$X160),SUM($K160-$HI160),0)))))))))","v":0},{"$f":"IF(AND($AK160=\"FSP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),0,IF(AND($AK160=\"FSP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$W160,BslnAllctnCrrnt!$A$1<$X160),SUM(BslnAllctnCrrnt!$A$1-$W160),IF(AND($AK160=\"FSP3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$W160,BslnAllctnCrrnt!$A$1<$X160),SUM(BslnAllctnCrrnt!$A$1-$W160),0)))","v":0},{"$f":"IF(AND($AK160=\"FSP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM($M160-$HK160),IF(AND($AK160=\"FSP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$W160,BslnAllctnCrrnt!$A$1<$X160),SUM($M160-$HK160),IF(AND($AK160=\"FSP3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$W160,BslnAllctnCrrnt!$A$1<$X160),SUM($M160-$HK160),0)))","v":0},{"$f":"IF(AND($AK160=\"FWP1\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$Q160,BslnAllctnCrrnt!$A$1<$R160),SUM(BslnAllctnCrrnt!$A$1-$Q160),IF(AND($AK160=\"FWP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$Q160,BslnAllctnCrrnt!$A$1<$R160),SUM(BslnAllctnCrrnt!$A$1-$Q160),IF(AND($AK160=\"FWP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),$J160,IF(AND(FctrChngDts!$A$2>=$D160,FctrChngDts!$B$2<$E160),IF(AND($AK160=\"SSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$Q160,BslnAllctnCrrnt!$A$1<$R160),SUM(BslnAllctnCrrnt!$A$1-$Q160),0),IF(AND($AK160=\"SSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),$J160,0)))))","v":0},{"$f":"IF(AND($AK160=\"FWP1\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$Q160,BslnAllctnCrrnt!$A$1<$R160),SUM($J160-$HM160),IF(AND($AK160=\"FWP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$Q160,BslnAllctnCrrnt!$A$1<$R160),SUM($J160-$HM160),IF(AND($AK160=\"FWP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM($J160-$HM160),IF(AND($AK160=\"SSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$Q160,BslnAllctnCrrnt!$A$1<$R160),SUM($J160-$HM160),IF(AND($AK160=\"SSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM($J160-$HM160),0)))))","v":0},{"$f":"IF(AND($AK160=\"FWP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$Q160,BslnAllctnCrrnt!$A$1<$R160),0,IF(AND($AK160=\"FWP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM(BslnAllctnCrrnt!$A$1-$T160),IF(AND($AK160=\"FWP2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM(BslnAllctnCrrnt!$A$1-$T160),IF(AND($AK160=\"FWP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM(BslnAllctnCrrnt!$A$1-$T160),IF(AND($AK160=\"FWP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$W160,BslnAllctnCrrnt!$A$1<$X160),$L160,IF(AND($AK160=\"SSP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM(BslnAllctnCrrnt!$A$1-$T160),IF(AND($AK160=\"SSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$Q160,BslnAllctnCrrnt!$A$1<$R160),0,IF(AND($AK160=\"SSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM(BslnAllctnCrrnt!$A$1-$T160),0))))))))","v":0},{"$f":"IF(AND($AK160=\"FWP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$Q160,BslnAllctnCrrnt!$A$1<$R160),SUM($L160-$HO160),IF(AND($AK160=\"FWP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM($L160-$HO160),IF(AND($AK160=\"FWP2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM($L160-$HO160),IF(AND($AK160=\"FWP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM($L160-$HO160),IF(AND($AK160=\"FWP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$W160,BslnAllctnCrrnt!$A$1<$X160),SUM($L160-$HO160),IF(AND($AK160=\"SSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$Q160,BslnAllctnCrrnt!$A$1<$R160),SUM($L160-$HO160),IF(AND($AK160=\"SSP1P2\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM($L160-$HO160),0)))))))","v":0},{"$f":"IF(AND($AK160=\"FWP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),0,IF(AND($AK160=\"FWP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$W160,BslnAllctnCrrnt!$A$1<$X160),SUM(BslnAllctnCrrnt!$A$1-$W160),IF(AND($AK160=\"FWP3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$W160,BslnAllctnCrrnt!$A$1<$X160),SUM(BslnAllctnCrrnt!$A$1-$W160),IF(AND($AK160=\"SSP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),0,IF(AND($AK160=\"SSP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$W160,BslnAllctnCrrnt!$A$1<$X160),SUM(BslnAllctnCrrnt!$A$1-$W160),0)))))","v":0},{"$f":"IF(AND($AK160=\"FWP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM($N160-$HQ160),IF(AND($AK160=\"FWP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$W160,BslnAllctnCrrnt!$A$1<$X160),SUM($N160-$HQ160),IF(AND($AK160=\"FWP3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$W160,BslnAllctnCrrnt!$A$1<$X160),SUM($N160-$HQ160),IF(AND($AK160=\"SSP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$T160,BslnAllctnCrrnt!$A$1<$U160),SUM($N160-$HQ160),IF(AND($AK160=\"SSP2P3\",$HF160=TRUE,BslnAllctnCrrnt!$A$1>=$W160,BslnAllctnCrrnt!$A$1<$X160),SUM($N160-$HQ160),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[165,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G166),0,IF($F166<=$G166,SUM($G166-$F166),IF($F166>$G166,SUM((Account!$L$2-Usage!$F166)+Usage!$G166+1))))","v":0},{"$f":"IF($Q166=0,0,IF($R166=0,0,IF(AND($Q166<FctrChngDts!$A$2,$R166>=FctrChngDts!$A$2),SUM($R166-FctrChngDts!$A$2+1),IF(AND($Q166>=FctrChngDts!$A$2,$R166>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q166),IF(AND($Q166>=FctrChngDts!$A$2,$R166<FctrChngDts!$B$2),SUM($R166-$Q166+1),0)))))","v":0},{"$f":"IF($Q166=0,0,IF($R166=0,0,IF(AND($Q166<FctrChngDts!$A$2,$R166>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q166),IF(AND($Q166<FctrChngDts!$A$2,$R166<FctrChngDts!$A$2),SUM($R166-$Q166+1),IF(AND($Q166>FctrChngDts!$A$2,$R166>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R166+1),0)))))","v":0},{"$f":"IF($T166=0,0,IF($U166=0,0,IF(AND($T166<FctrChngDts!$A$2,$U166>=FctrChngDts!$A$2),SUM($U166-FctrChngDts!$A$2+1),IF(AND($T166>=FctrChngDts!$A$2,$U166<FctrChngDts!$B$2),SUM($U166-$T166+1),IF(AND($T166>=FctrChngDts!$A$2,$U166>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T166)<0),0,IF(AND($T166>=FctrChngDts!$A$2,$U166>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T166),0))))))","v":0},{"$f":"IF($T166=0,0,IF($U166=0,0,IF(AND($T166<FctrChngDts!$A$2,$U166>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T166),IF(AND($T166>=FctrChngDts!$B$2,$U166>=FctrChngDts!$B$2),SUM($U166-$T166+1),IF(AND($T166<FctrChngDts!$A$2,$U166<FctrChngDts!$A$2),SUM($U166-$T166+1),IF(AND($T166>=FctrChngDts!$A$2,$U166>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U166+1),0))))))","v":0},{"$f":"IF($W166=0,0,IF($X166=0,0,IF(AND($W166>=FctrChngDts!$A$2,$X166>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W166)<0),0,IF(AND($W166>=FctrChngDts!$A$2,$X166>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W166),IF(AND($W166>=FctrChngDts!$A$2,$X166<FctrChngDts!$B$2),SUM($X166-$W166+1),IF(AND($W166<FctrChngDts!$A$2,$X166>=FctrChngDts!$A$2),SUM($X166-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W166=0,0,IF($X166=0,0,IF(AND($W166<FctrChngDts!$A$2,$X166<FctrChngDts!$A$2),SUM($X166-$W166+1),IF(AND($W166>=FctrChngDts!$A$2,$X166>=FctrChngDts!$B$2,SUM($X166-FctrChngDts!$B$2+1)<=$Y166),SUM($X166-FctrChngDts!$B$2+1),IF(AND($W166>=FctrChngDts!$A$2,$X166>=FctrChngDts!$B$2),SUM($X166-$W166+1),IF(AND($W166<FctrChngDts!$A$2,$X166>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W166),0))))))","v":0},{"$f":"IF(AND($D166>=FctrChngDts!$C$2,$E166<FctrChngDts!$E$2),\"1\",IF(AND($D166>=FctrChngDts!$E$2,$E166<FctrChngDts!$G$2),\"2\",IF(AND($D166>=FctrChngDts!$G$2,$E166<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D166>=FctrChngDts!$D$2,,IF(AND($D166>=FctrChngDts!$C$2,$D166<=FctrChngDts!$D$2),$D166,IF(AND($D166>=FctrChngDts!$C$2,$D166>=FctrChngDts!$D$2,$E166>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D166>FctrChngDts!$D$2,,IF($D166=FctrChngDts!$D$2,$D166,IF(AND($D166>=FctrChngDts!$C$2,$E166<FctrChngDts!$D$2),$E166,IF(AND($D166>=FctrChngDts!$C$2,$E166>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D166>=FctrChngDts!$D$2,$E166>=FctrChngDts!$D$2,$E166>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E166<FctrChngDts!$D$2,$E166<=FctrChngDts!$D$2),$E166,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D166<FctrChngDts!$E$2,$E166<FctrChngDts!$E$2),,IF($D166>FctrChngDts!$F$2,,IF(AND($D166>=FctrChngDts!$E$2,$D166<=FctrChngDts!$F$2),$D166,IF(AND($D166>=FctrChngDts!$E$2,$D166>=FctrChngDts!$F$2,$E166>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D166>FctrChngDts!$F$2,,IF($E166=FctrChngDts!$F$2,$E166,IF(AND($D166<FctrChngDts!$E$2,$E166<=FctrChngDts!$F$2),$E166,IF(AND($D166>=FctrChngDts!$E$2,$E166<FctrChngDts!$F$2),$E166,IF(AND($D166>=FctrChngDts!$E$2,$E166>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D166>=FctrChngDts!$F$2,$E166>=FctrChngDts!$F$2,$E166>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D166<FctrChngDts!$G$2,$E166<FctrChngDts!$G$2),,IF($D166>FctrChngDts!$H$2,,IF(AND($D166>=FctrChngDts!$G$2,$D166<=FctrChngDts!$H$2),$D166,IF(AND($D166>=FctrChngDts!$G$2,$D166>=FctrChngDts!$H$2,$E166>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D166>FctrChngDts!$H$2,,IF($E166=FctrChngDts!$H$2,$E166,IF(AND($D166<FctrChngDts!$G$2,$E166<=FctrChngDts!$H$2),$E166,IF(AND($D166>=FctrChngDts!$G$2,$E166<FctrChngDts!$H$2),$E166,IF(AND($D166>=FctrChngDts!$G$2,$E166>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D166>=FctrChngDts!$H$2,$E166>=FctrChngDts!$H$2,$E166>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A166,Tenant!$A166:$J465,6,FALSE)","v":0},{"$f":"VLOOKUP($A166,Tenant!$A166:$J465,7,FALSE)","v":0},{"$f":"VLOOKUP($A166,Tenant!$A166:$J465,10,FALSE)","v":0},0,{"$f":"IF(AND($AK166=\"FSP2\",$AJ166=FALSE,$HF166=FALSE),SUM($K166*FctrChngDts!$C$9),IF(AND($AK166=\"FSP2\",$AJ166=TRUE,$HF166=FALSE),SUM($K166*FctrChngDts!$C$10),IF(AND($AK166=\"FSP2P3\",$AJ166=FALSE,$HF166=FALSE),SUM(SUM($K166,$M166)*FctrChngDts!$C$9),IF(AND($AK166=\"FSP2P3\",$AJ166=TRUE,$HF166=FALSE),SUM(SUM($K166,$M166)*FctrChngDts!$C$10),IF(AND($AK166=\"FSP3\",$AJ166=FALSE,$HF166=FALSE),SUM($M166*FctrChngDts!$C$9),IF(AND($AK166=\"FSP3\",$AJ166=TRUE,$HF166=FALSE),SUM($M166*FctrChngDts!$C$10),IF(AND($AK166=\"FSP1\",$AJ166=FALSE,$HF166=FALSE),SUM($I166*FctrChngDts!$C$9),IF(AND($AK166=\"FSP1\",$AJ166=TRUE,$HF166=FALSE),SUM($I166*FctrChngDts!$C$10),IF(AND($AK166=\"FSP1P2\",$AJ166=FALSE,$HF166=FALSE),SUM(SUM($I166,$K166)*FctrChngDts!$C$9),IF(AND($AK166=\"FSP1P2\",$AJ166=TRUE,$HF166=FALSE),SUM(SUM($I166,$K166)*FctrChngDts!$C$10),IF(AND($Z166=\"Summer\",$AK166=\"SSP2P3\",$AJ166=FALSE,$HF166=FALSE),SUM(SUM(SUM(SUM($K166,$M166)*FctrChngDts!$C$9),SUM(SUM($L166,$N166)*FctrChngDts!$C$11))*$AF166),IF(AND($Z166=\"Summer\",$AK166=\"SSP2P3\",$AJ166=TRUE,$HF166=FALSE),SUM(SUM(SUM(SUM($K166,$M166)*FctrChngDts!$C$10),SUM(SUM($L166,$N166)*FctrChngDts!$C$12))*$AF166),IF(AND($Z166=\"Winter\",$AK166=\"SSP2P3\",$AJ166=FALSE,$HF166=FALSE),SUM(SUM(SUM(SUM($K166,$M166)*FctrChngDts!$C$9),SUM(SUM($L166,$N166)*FctrChngDts!$C$11))-$AO166),IF(AND($Z166=\"Winter\",$AK166=\"SSP2P3\",$AJ166=TRUE,$HF166=FALSE),SUM(SUM(SUM(SUM($K166,$M166)*FctrChngDts!$C$10),SUM(SUM($L166,$N166)*FctrChngDts!$C$12))-$AO166),IF(AND($Z166=\"Summer\",$AK166=\"SSP1P2\",$AJ166=FALSE,$HF166=FALSE),SUM(SUM(SUM(SUM($I166,$K166)*FctrChngDts!$C$9),SUM(SUM($J166,$L166)*FctrChngDts!$C$11))*$AF166),IF(AND($Z166=\"Summer\",$AK166=\"SSP1P2\",$AJ166=TRUE,$HF166=FALSE),SUM(SUM(SUM(SUM($I166,$K166)*FctrChngDts!$C$10),SUM(SUM($J166,$L166)*FctrChngDts!$C$12))*$AF166),IF(AND($Z166=\"Winter\",$AK166=\"SSP1P2\",$AJ166=FALSE,$HF166=FALSE),SUM(SUM(SUM(SUM($I166,$K166)*FctrChngDts!$C$9),SUM(SUM($J166,$L166)*FctrChngDts!$C$11))-$AO166),IF(AND($Z166=\"Winter\",$AK166=\"SSP1P2\",$AJ166=TRUE,$HF166=FALSE),SUM(SUM(SUM(SUM($I166,$K166)*FctrChngDts!$C$10),SUM(SUM($J166,$L166)*FctrChngDts!$C$12))-$AO166),IF(AND($AK166=\"FSP2\",$AJ166=FALSE,$HF166=TRUE),SUM(SUM($HI166*FctrChngDts!$B$9),SUM($HJ166*FctrChngDts!$C$9)),IF(AND($AK166=\"FSP2\",$AJ166=TRUE,$HF166=TRUE),SUM(SUM($HI166*FctrChngDts!$B$10),SUM($HJ166*FctrChngDts!$C$10)),IF(AND($AK166=\"FSP2P3\",$AJ166=FALSE,$HF166=TRUE),SUM(SUM(SUM($HI166,$HK166)*FctrChngDts!$B$9),SUM(SUM($HJ166,$HL166)*FctrChngDts!$C$9)),IF(AND($AK166=\"FSP2P3\",$AJ166=TRUE,$HF166=TRUE),SUM(SUM(SUM($HI166,$HK166)*FctrChngDts!$B$10),SUM(SUM($HJ166,$HL166)*FctrChngDts!$C$10)),IF(AND($AK166=\"FSP3\",$AJ166=FALSE,$HF166=TRUE),SUM(SUM($HK166*FctrChngDts!$B$9),SUM($HL166*FctrChngDts!$C$9)),IF(AND($AK166=\"FSP3\",$AJ166=TRUE,$HF166=TRUE),SUM(SUM($HK166*FctrChngDts!$B$10),SUM($HL166*FctrChngDts!$C$10)),IF(AND($AK166=\"FSP1\",$AJ166=FALSE,$HF166=TRUE),SUM(SUM($HG166*FctrChngDts!$B$9),SUM($HH166*FctrChngDts!$C$9)),IF(AND($AK166=\"FSP1\",$AJ166=TRUE,$HF166=TRUE),SUM(SUM($HG166*FctrChngDts!$B$10),SUM($HH166*FctrChngDts!$C$10)),IF(AND($AK166=\"FSP1P2\",$AJ166=FALSE,$HF166=TRUE),SUM(SUM(SUM($HG166,$HI166)*FctrChngDts!$B$9),SUM(SUM($HH166,$HJ166)*FctrChngDts!$C$9)),IF(AND($AK166=\"FSP1P2\",$AJ166=TRUE,$HF166=TRUE),SUM(SUM(SUM($HG166,$HI166)*FctrChngDts!$B$10),SUM(SUM($HG166,$HI166)*FctrChngDts!$C$10)),IF(AND($Z166=\"Summer\",$AK166=\"SSP2P3\",$AJ166=FALSE,$HF166=TRUE),SUM(SUM(SUM(SUM($HI166,$HK166)*FctrChngDts!$B$9),SUM(SUM($HJ166,$HL166)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO166,$HQ166)*FctrChngDts!$B$11),SUM(SUM($HP166,$HR166)*FctrChngDts!$C$11))*$AF166),IF(AND($Z166=\"Summer\",$AK166=\"SSP2P3\",$AJ166=TRUE,$HF166=TRUE),SUM(SUM(SUM(SUM($HI166,$HK166)*FctrChngDts!$B$10),SUM(SUM($HJ166,$HL166)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO166,$HQ166)*FctrChngDts!$B$12),SUM(SUM($HP166,$HR166)*FctrChngDts!$C$12))*$AF166),IF(AND($Z166=\"Winter\",$AK166=\"SSP2P3\",$AJ166=FALSE,$HF166=TRUE),SUM(SUM(SUM(SUM($HI166,$HK166)*FctrChngDts!$B$9),SUM(SUM($HJ166,$HL166)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO166,$HQ166)*FctrChngDts!$B$11),SUM(SUM($HP166,$HR166)*FctrChngDts!$C$11))-$AO166),IF(AND($Z166=\"Winter\",$AK166=\"SSP2P3\",$AJ166=TRUE,$HF166=TRUE),SUM(SUM(SUM(SUM($HI166,$HK166)*FctrChngDts!$B$10),SUM(SUM($HO166,$HQ166)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO166,$HQ166)*FctrChngDts!$B$12),SUM(SUM($HP166,$HR166)*FctrChngDts!$C$12))-$AO166),IF(AND($Z166=\"Summer\",$AK166=\"SSP1P2\",$AJ166=FALSE,$HF166=TRUE),SUM(SUM(SUM(SUM($HG166,$HI166)*FctrChngDts!$B$9),SUM(SUM($HH166,$HJ166)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM166,$HO166)*FctrChngDts!$B$11),SUM(SUM($HN166,$HP166)*FctrChngDts!$C$11))*$AF166),IF(AND($Z166=\"Summer\",$AK166=\"SSP1P2\",$AJ166=TRUE,$HF166=TRUE),SUM(SUM(SUM(SUM($HG166,$HI166)*FctrChngDts!$B$10),SUM(SUM($HH166,$HJ166)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM166,$HO166)*FctrChngDts!$B$12),SUM(SUM($HN166,$HP166)*FctrChngDts!$C$12))*$AF166),IF(AND($Z166=\"Winter\",$AK166=\"SSP1P2\",$AJ166=FALSE,$HF166=TRUE),SUM(SUM(SUM(SUM($HG166,$HI166)*FctrChngDts!$B$9),SUM(SUM($HH166,$HJ166)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM166,$HO166)*FctrChngDts!$B$11),SUM(SUM($HN166,$HP166)*FctrChngDts!$C$11))-$AO166),IF(AND($Z166=\"Winter\",$AK166=\"SSP1P2\",$AJ166=TRUE,$HF166=TRUE),SUM(SUM(SUM(SUM($HG166,$HI166)*FctrChngDts!$B$10),SUM(SUM($HH166,$HJ166)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM166,$HO166)*FctrChngDts!$B$12),SUM(SUM($HN166,$HP166)*FctrChngDts!$C$12))-$AO166),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK166=\"FWP1\",$AJ166=FALSE,$HF166=FALSE),SUM($J166*FctrChngDts!$C$11),IF(AND($AK166=\"FWP1\",$AJ166=TRUE,$HF166=FALSE),SUM($J166*FctrChngDts!$C$12),IF(AND($AK166=\"FWP1P2\",$AJ166=FALSE,$HF166=FALSE),SUM(SUM($J166,$L166)*FctrChngDts!$C$11),IF(AND($AK166=\"FWP1P2\",$AJ166=TRUE,$HF166=FALSE),SUM(SUM($J166,$L166)*FctrChngDts!$C$12),IF(AND($AK166=\"FWP2\",$AJ166=FALSE,$HF166=FALSE),SUM($L166*FctrChngDts!$C$11),IF(AND($AK166=\"FWP2\",$AJ166=TRUE,$HF166=FALSE),SUM($L166*FctrChngDts!$C$12),IF(AND($AK166=\"FWP2P3\",$AJ166=FALSE,$HF166=FALSE),SUM(SUM($L166,$N166)*FctrChngDts!$C$11),IF(AND($AK166=\"FWP2P3\",$AJ166=TRUE,$HF166=FALSE),SUM(SUM($L166,$N166)*FctrChngDts!$C$12),IF(AND($AK166=\"FWP3\",$AJ166=FALSE,$HF166=FALSE),SUM($N166*FctrChngDts!$C$11),IF(AND($AK166=\"FWP3\",$AJ166=TRUE,$HF166=FALSE),SUM($N166*FctrChngDts!$C$12),IF(AND($Z166=\"Winter\",$AK166=\"SSP1P2\",$AJ166=FALSE,$HF166=FALSE),SUM(SUM(SUM($I166,$K166)*FctrChngDts!$C$9),SUM(SUM($J166,$L166)*FctrChngDts!$C$11))*$AG166,IF(AND($Z166=\"Winter\",$AK166=\"SSP1P2\",$AJ166=TRUE,$HF166=FALSE),SUM(SUM(SUM($I166,$K166)*FctrChngDts!$B$10),SUM(SUM($J166,$L166)*FctrChngDts!$B$12))*$AG166,IF(AND($Z166=\"Summer\",$AK166=\"SSP1P2\",$AJ166=FALSE,$HF166=FALSE),SUM(SUM(SUM($I166,$K166)*FctrChngDts!$B$9),SUM(SUM($J166,$L166)*FctrChngDts!$B$11))-$AJ166,IF(AND($Z166=\"Summer\",$AK166=\"SSP1P2\",$AJ166=TRUE,$HF166=FALSE),SUM(SUM(SUM($I166,$K166)*FctrChngDts!$C$10),SUM(SUM($J166,$L166)*FctrChngDts!$C$12))-$AJ166,IF(AND($Z166=\"Winter\",$AK166=\"SSP2P3\",$AJ166=FALSE,$HF166=FALSE),SUM(SUM(SUM($K166,$M166)*FctrChngDts!$C$9),SUM(SUM($L166,$N166)*FctrChngDts!$C$11))*$AG166,IF(AND($Z166=\"Winter\",$AK166=\"SSP2P3\",$AJ166=TRUE,$HF166=FALSE),SUM(SUM(SUM($K166,$M166)*FctrChngDts!$C$10),SUM(SUM($L166,$N166)*FctrChngDts!$C$12))*$AG166,IF(AND($Z166=\"Summer\",$AK166=\"SSP2P3\",$AJ166=FALSE,$HF166=FALSE),SUM(SUM(SUM($K166,$M166)*FctrChngDts!$C$9),SUM(SUM($L166,$N166)*FctrChngDts!$C$11))-$AJ166,IF(AND($Z166=\"Summer\",$AK166=\"SSP2P3\",$AJ166=TRUE,$HF166=FALSE),SUM(SUM(SUM($K166,$M166)*FctrChngDts!$C$10),SUM(SUM($L166,$N166)*FctrChngDts!$C$12))-$AJ166,IF(AND($AK166=\"FWP1\",$AJ166=FALSE,$HF166=TRUE),SUM(SUM($HM166*FctrChngDts!$B$11),SUM($HN166*FctrChngDts!$C$11)),IF(AND($AK166=\"FWP1\",$AJ166=TRUE,$HF166=TRUE),SUM(SUM($HM166*FctrChngDts!$B$12),SUM($HN166*FctrChngDts!$C$12)),IF(AND($AK166=\"FWP1P2\",$AJ166=FALSE,$HF166=TRUE),SUM(SUM(SUM($HM166,$HO166)*FctrChngDts!$B$11),SUM(SUM($HN166,$HP166)*FctrChngDts!$C$11)),IF(AND($AK166=\"FWP1P2\",$AJ166=TRUE,$HF166=TRUE),SUM(SUM(SUM($HM166,$KP166)*FctrChngDts!$C$12),SUM(SUM($HN166,$HP166)*FctrChngDts!$C$12)),IF(AND($AK166=\"FWP2\",$AJ166=FALSE,$HF166=TRUE),SUM(SUM($HO166*FctrChngDts!$B$11),SUM($HO166*FctrChngDts!$C$11)),IF(AND($AK166=\"FWP2\",$AJ166=TRUE,$HF166=TRUE),SUM(SUM($HO166*FctrChngDts!$B$12),SUM($HO166*FctrChngDts!$C$12)),IF(AND($AK166=\"FWP2P3\",$AJ166=FALSE,$HF166=TRUE),SUM(SUM(SUM($HO166,$HQ166)*FctrChngDts!$C$11),SUM(SUM($HP166,$HR166)*FctrChngDts!$C$11)),IF(AND($AK166=\"FWP2P3\",$AJ166=TRUE,$HF166=TRUE),SUM(SUM(SUM($HO166,$HQ166)*FctrChngDts!$C$12),SUM(SUM($HP166,$HR166)*FctrChngDts!$C$12)),IF(AND($AK166=\"FWP3\",$AJ166=FALSE,$HF166=TRUE),SUM(SUM($HQ166*FctrChngDts!$B$11),SUM($HR166*FctrChngDts!$C$11)),IF(AND($AK166=\"FWP3\",$AJ166=TRUE,$HF166=TRUE),SUM(SUM($HQ166*FctrChngDts!$B$12),SUM($HR166*FctrChngDts!$C$12)),IF(AND($Z166=\"Winter\",$AK166=\"SSP1P2\",$AJ166=FALSE,$HF166=TRUE),SUM(SUM(SUM(SUM($HG166,$HI166)*FctrChngDts!$B$9),SUM(SUM($HH166,$HJ166)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM166,$HO166)*FctrChngDts!$B$11),SUM(SUM($HN166,$HP166)*FctrChngDts!$C$11))*$AG166),IF(AND($Z166=\"Winter\",$AK166=\"SSP1P2\",$AJ166=TRUE,$HF166=TRUE),SUM(SUM(SUM(SUM($HG166,$HI166)*FctrChngDts!$B$10), SUM(SUM($HH166,$HJ166)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM166,$HO166)*FctrChngDts!$B$12),SUM(SUM($HN166,$HP166)*FctrChngDts!$C$12))*$AG166),IF(AND($Z166=\"Summer\",$AK166=\"SSP1P2\",$AJ166=FALSE,$HF166=TRUE),SUM(SUM(SUM(SUM($HG166,$HI166)*FctrChngDts!$B$9),SUM(SUM($HH166,$HJ166)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM166,$HO166)*FctrChngDts!$B$11),SUM(SUM($HN166,$HP166)*FctrChngDts!$C$11))-$AJ166),IF(AND($Z166=\"Summer\",$AK166=\"SSP1P2\",$AJ166=TRUE,$HF166=TRUE),SUM(SUM(SUM(SUM($HG166,$HI166)*FctrChngDts!$B$10),SUM(SUM($HH166,$HJ166)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM166,$HO166)*FctrChngDts!$B$12),SUM(SUM($HN166,$HP166)*FctrChngDts!$C$12))-$AJ166),IF(AND($Z166=\"Winter\",$AK166=\"SSP2P3\",$AJ166=FALSE,$HF166=TRUE),SUM(SUM(SUM(SUM($HI166,$HK166)*FctrChngDts!$B$9),SUM(SUM($HJ166,$HL166)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO166,$HQ166)*FctrChngDts!$B$11),SUM(SUM($HP166,$HR166)*FctrChngDts!$C$11))*$AG166),IF(AND($Z166=\"Winter\",$AK166=\"SSP2P3\",$AJ166=TRUE,$HF166=TRUE),SUM(SUM(SUM(SUM($HI166,$HK166)*FctrChngDts!$B$10), SUM(SUM($HJ166,$HL166)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO166,$HQ166)*FctrChngDts!$B$12),SUM(SUM($HP166,$HR166)*FctrChngDts!$C$12))*$AG166),IF(AND($Z166=\"Summer\",$AK166=\"SSP2P3\",$AJ166=FALSE,$HF166=TRUE),SUM(SUM(SUM(SUM($HI166,$HK166)*FctrChngDts!$B$9),SUM(SUM($HJ166,$HL166)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO166,$HQ166)*FctrChngDts!$B$11),SUM(SUM($HP166,$HR166)*FctrChngDts!$C$11))-$AJ166),IF(AND($Z166=\"Summer\",$AK166=\"SSP2P3\",$AJ166=TRUE,$HF166=TRUE),SUM(SUM(SUM(SUM($HI166,$HK166)*FctrChngDts!$B$10), SUM(SUM($HJ166,$HL166)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO166,$HQ166)*FctrChngDts!$B$12),SUM(SUM($HP166,$HR166)*FctrChngDts!$C$12))-$AJ166),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK166=\"FSP1\",$AH166=TRUE,SUM(SUM(SUM($AI166*FctrChngDts!$B$13)*I166),$AR166)>$AD166),$AD166,IF(AND($AK166=\"FSP1\",$AH166=TRUE,SUM(SUM(SUM($AI166*FctrChngDts!$B$13)*$I166),$AR166)<=$AD166),SUM(SUM(SUM($AI166*FctrChngDts!$B$13)*$I166),$AR166),IF(AND($Z166=\"Summer\",$AK166=\"SSP1\",$AH166=TRUE,SUM(SUM(SUM(SUM($I166,$J166)*SUM($AI166*FctrChngDts!$B$13))*$AF166),$AR166)>$AD166),$AD166,IF(AND($Z166=\"Summer\",$AK166=\"SSP1\",$AH166=TRUE,SUM(SUM(SUM(SUM($I166,$J166)*SUM($AI166*FctrChngDts!$B$13))*$AF166),$AR166)<=$AD166),SUM(SUM(SUM(SUM($I166,$J166)*SUM($AI166*FctrChngDts!$B$13))*$AF166),$AR166),IF(AND($Z166=\"Winter\",$AK166=\"SSP1\",$AH166=TRUE,SUM(SUM(SUM(SUM($I166,$J166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AU166:$AW166)),$AR166)>$AD166),$AD166,IF(AND($Z166=\"Winter\",$AK166=\"SSP1\",$AH166=TRUE,SUM(SUM(SUM(SUM($I166,$J166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AU166:$AW166)),$AR166)<=$AD166),SUM(SUM(SUM(SUM($I166,$J166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AU166:$AW166)),$AR166),IF(AND($AK166=\"FSP1P2\",$AH166=TRUE,SUM(SUM(SUM(SUM($I166,$K166)*SUM($AI166*FctrChngDts!$B$13))*$AF166),$AR166)>$AD166),$AD166,IF(AND($AK166=\"FSP1P2\",$AH166=TRUE,SUM(SUM(SUM(SUM($I166,$K166)*SUM($AI166*FctrChngDts!$B$13))*$AF166),$AR166)<=$AD166),SUM(SUM(SUM(SUM($I166,$K166)*SUM($AI166*FctrChngDts!$B$13))*$AF166),$AR166),IF(AND($Z166=\"Summer\",$AK166=\"SSP1P2\",$AH166=TRUE,SUM(SUM(SUM(SUM($I166,$K166,$J166,$L166)*SUM($AI166*FctrChngDts!$B$13))*$AF166),$AR166)>$AD166),$AD166,IF(AND($Z166=\"Summer\",$AK166=\"SSP1P2\",$AH166=TRUE,SUM(SUM(SUM(SUM($I166,$K166,$J166,$L166)*SUM($AI166*FctrChngDts!$B$13))*$AF166),$AR166)<=$AD166),SUM(SUM(SUM(SUM($I166,$K166,$J166,$L166)*SUM($AI166*FctrChngDts!$B$13))*$AF166),$AR166),IF(AND($Z166=\"Winter\",$AK166=\"SSP1P2\",$AH166=TRUE,SUM(SUM(SUM(SUM($I166,$K166,$J166,$L166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AU166:$AW166)),$AR166)>$AD166),$AD166,IF(AND($Z166=\"Winter\",$AK166=\"SSP1P2\",$AH166=TRUE,SUM(SUM(SUM(SUM($I166,$K166,$J166,$L166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AU166:$AW166)),$AR166)<=$AD166),MIN($AD166,SUM($AL166,SUM(SUM(SUM(SUM($I166,$K166,$J166,$L166)*SUM($AI166*FctrChngDts!$B$13))*$AF166)))),IF(AND($AK166=\"FSP2\",$AH166=TRUE,SUM(SUM(SUM($AI166*FctrChngDts!$B$13)*$K166),$AR166)>$AD166),$AD166,IF(AND($AK166=\"FSP2\",$AH166=TRUE,SUM(SUM(SUM($AI166*FctrChngDts!$B$13)*$K166),$AR166)<=$AD166),SUM(SUM(SUM($AI166*FctrChngDts!$B$13)*$K166),$AR166),IF(AND($Z166=\"Summer\",$AK166=\"SSP2\",$AH166=TRUE,SUM(SUM(SUM(SUM($K166,$L166)*SUM($AI166*FctrChngDts!$B$13))*$AF166),$AR166)>$AD166),$AD166,IF(AND($Z166=\"Summer\",$AK166=\"SSP2\",$AH166=TRUE,SUM(SUM(SUM(SUM($K166,$L166)*SUM($AI166*FctrChngDts!$B$13))*$AF166),$AR166)<=$AD166),SUM(SUM(SUM(SUM($K166,$L166)*SUM($AI166*FctrChngDts!$B$13))*$AF166),$AR166),IF(AND($Z166=\"Winter\",$AK166=\"SSP2\",$AH166=TRUE,SUM(SUM(SUM(SUM($K166,$L166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AU166:$AW166)),$AR166)>$AD166),$AD166,IF(AND($Z166=\"Winter\",$AK166=\"SSP2\",$AH166=TRUE,SUM(SUM(SUM(SUM($K166,$L166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AU166:$AW166)),$AR166)<=$AD166),SUM(SUM(SUM(SUM($K166,$L166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AU166:$AW166)),$AR166),IF(AND($AK166=\"FSP2P3\",$AH166=TRUE,SUM(SUM(SUM(SUM($K166,$M166)*SUM($AI166*FctrChngDts!$B$13))*$AF166),$AR166)>$AD166),$AD166,IF(AND($AK166=\"FSP2P3\",$AH166=TRUE,SUM(SUM(SUM(SUM($K166,$M166)*SUM($AI166*FctrChngDts!$B$13))*$AF166),$AR166)<=$AD166),SUM(SUM(SUM(SUM($K166,$M166)*SUM($AI166*FctrChngDts!$B$13))*$AF166),$AR166),IF(AND($Z166=\"Summer\",$AK166=\"SSP2P3\",$AH166=TRUE,SUM(SUM(SUM(SUM($K166,$L166,$M166,$N166)*SUM($AI166*FctrChngDts!$B$13))*$AF166),$AR166)>$AD166),$AD166,IF(AND($Z166=\"Summer\",$AK166=\"SSP2P3\",$AH166=TRUE,SUM(SUM(SUM(SUM($K166,$L166,$M166,$N166)*SUM($AI166*FctrChngDts!$B$13))*$AF166),$AR166)<=$AD166),SUM(SUM(SUM(SUM($K166,$L166,$M166,$N166)*SUM($AI166*FctrChngDts!$B$13))*$AF166),$AR166),IF(AND($Z166=\"Winter\",$AK166=\"SSP2P3\",$AH166=TRUE,SUM(SUM(SUM(SUM($K166,$L166,$M166,$N166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AU166:$AW166)),$AR166)>$AD166),$AD166,IF(AND($Z166=\"Winter\",$AK166=\"SSP2P3\",$AH166=TRUE,SUM(SUM(SUM(SUM($K166,$L166,$M166,$N166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AU166:$AW166)),$AR166)<=$AD166),SUM(SUM(SUM(SUM($K166,$L166,$M166,$N166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AU166:$AW166)),$AR166),IF(AND($AK166=\"FSP3\",$AH166=TRUE,SUM(SUM(SUM($AI166*FctrChngDts!$B$13)*$M166),$AR166)>$AD166),$AD166,IF(AND($AK166=\"FSP3\",$AH166=TRUE,SUM(SUM(SUM($AI166*FctrChngDts!$B$13)*$M166),$AR166)<=$AD166),SUM(SUM(SUM($AI166*FctrChngDts!$B$13)*$M166),$AR166),IF(AND($Z166=\"Summer\",$AK166=\"SSP3\",$AH166=TRUE,SUM(SUM(SUM(SUM($M166,$N166)*SUM($AI166*FctrChngDts!$B$13))*$AF166),$AR166)>$AD166),$AD166,IF(AND($Z166=\"Summer\",$AK166=\"SSP3\",$AH166=TRUE,SUM(SUM(SUM(SUM($M166,$N166)*SUM($AI166*FctrChngDts!$B$13))*$AF166),$AR166)<=$AD166),SUM(SUM(SUM(SUM($M166,$N166)*SUM($AI166*FctrChngDts!$B$13))*$AF166),$AR166),IF(AND($Z166=\"Winter\",$AK166=\"SSP3\",$AH166=TRUE,SUM(SUM(SUM(SUM($M166,$N166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AU166:$AW166)),$AR166)>$AD166),$AD166,IF(AND($Z166=\"Winter\",$AK166=\"SSP3\",$AH166=TRUE,SUM(SUM(SUM(SUM($M166,$N166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AU166:$AW166)),$AR166)<=$AD166),SUM(SUM(SUM(SUM($M166,$N166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AU166:$AW166)),$AR166),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK166=\"FWP1\",$AH166=TRUE,SUM(SUM(SUM($AI166*FctrChngDts!$B$13)*$J166),$AU166)>$AE166),$AE166,IF(AND($AK166=\"FWP1\",$AH166=TRUE,SUM(SUM(SUM($AI166*FctrChngDts!$B$13)*$J166),$AU166)<=$AE166),SUM(SUM(SUM($AI166*FctrChngDts!$B$13)*$J166),$AU166),IF(AND($Z166=\"Winter\",$AK166=\"SSP1\",$AH166=TRUE,SUM(SUM(SUM(SUM($I166,$J166)*SUM($AI166*FctrChngDts!$B$13))*$AG166),$AU166)>$AE166),$AE166,IF(AND($Z166=\"Winter\",$AK166=\"SSP1\",$AH166=TRUE,SUM(SUM(SUM(SUM($I166,$J166)*SUM($AI166*FctrChngDts!$B$13))*$AG166),$AU166)<=$AE166),SUM(SUM(SUM(SUM($I166,$J166)*SUM($AI166*FctrChngDts!$B$13))*$AG166),$AU166),IF(AND($Z166=\"Summer\",$AK166=\"SSP1\",$AH166=TRUE,SUM(SUM(SUM(SUM($I166,$J166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AR166:$AT166)),$AU166)>$AE166),$AE166,IF(AND($Z166=\"Summer\",$AK166=\"SSP1\",$AH166=TRUE,SUM(SUM(SUM(SUM($I166,$J166)*SUM($AI166*FctrChngDts!$B$13))- SUM($AR166:$AT166)),$AU166)<=$AE166),SUM(SUM(SUM(SUM($I166,$J166)*SUM($AI166*FctrChngDts!$B$13))- SUM($AR166:$AT166)),$AU166),IF(AND($AK166=\"FWP1P2\",$AH166=TRUE,SUM(SUM(SUM(SUM($J166,$L166)*SUM($AI166*FctrChngDts!$B$13))*$AG166),$AU166)>$AE166),$AE166,IF(AND($AK166=\"FWP1P2\",$AH166=TRUE,SUM(SUM(SUM(SUM($J166,$L166)*SUM($AI166*FctrChngDts!$B$13))*$AG166),$AU166)<=$AE166),SUM(SUM(SUM(SUM($J166,$L166)*SUM($AI166*FctrChngDts!$B$13))*$AG166),$AU166),IF(AND($Z166=\"Winter\",$AK166=\"SSP1P2\",$AH166=TRUE,SUM(SUM(SUM(SUM($I166,$K166,$J166,$L166)*SUM($AI166*FctrChngDts!$B$13))*$AG166),$AU166)>$AE166),$AE166,IF(AND($Z166=\"Winter\",$AK166=\"SSP1P2\",$AH166=TRUE,SUM(SUM(SUM(SUM($I166,$K166,$J166,$L166)*SUM($AI166*FctrChngDts!$B$13))*$AG166),$AU166)<=$AE166),SUM(SUM(SUM(SUM($I166,$K166,$J166,$L166)*SUM($AI166*FctrChngDts!$B$13))*$AG166),$AU166),IF(AND($Z166=\"Summer\",$AK166=\"SSP1P2\",$AH166=TRUE,SUM(SUM(SUM(SUM($I166,$K166,$J166,$L166)*SUM($AI166*FctrChngDts!$B$13))- SUM($AR166:$AT166)),$AU166)>$AE166),$AE166,IF(AND($Z166=\"Summer\",$AK166=\"SSP1P2\",$AH166=TRUE,SUM(SUM(SUM(SUM($I166,$K166,$J166,$L166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AR166:$AT166)),$AU166)<=$AE166),SUM(SUM(SUM(SUM($I166,$K166,$J166,$L166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AR166:$AT166)),$AU166),IF(AND($AK166=\"FWP2\",$AH166=TRUE,SUM(SUM(SUM($AI166*FctrChngDts!$B$13)*$L166),$AU166)>$AE166),$AE166,IF(AND($AK166=\"FWP2\",$AH166=TRUE,SUM(SUM(SUM($AI166*FctrChngDts!$B$13)*$L166),$AU166)<=$AE166),SUM(SUM(SUM($AI166*FctrChngDts!$B$13)*$L166),$AU166),IF(AND($Z166=\"Winter\",$AK166=\"SSP2\",$AH166=TRUE,SUM(SUM(SUM(SUM($K166,$L166)*SUM($AI166*FctrChngDts!$B$13))*$AG166),$AU166)>$AE166),$AE166,IF(AND($Z166=\"Winter\",$AK166=\"SSP2\",$AH166=TRUE,SUM(SUM(SUM(SUM($K166,$L166)*SUM($AI166*FctrChngDts!$B$13))*$AG166),$AU166)<=$AE166),SUM(SUM(SUM(SUM($K166,$L166)*SUM($AI166*FctrChngDts!$B$13))*$AG166),$AU166),IF(AND($Z166=\"Summer\",$AK166=\"SSP2\",$AH166=TRUE,SUM(SUM(SUM(SUM($K166,$L166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AR166:$AT166)),$AU166)>$AE166),$AE166,IF(AND($Z166=\"Summer\",$AK166=\"SSP2\",$AH166=TRUE,SUM(SUM(SUM(SUM($K166,$L166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AR166:$AT166)),$AU166)<=$AE166),SUM(SUM(SUM(SUM($K166,$L166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AR166:$AT166)),$AU166),IF(AND($AK166=\"FWP2P3\",$AH166=TRUE,SUM(SUM(SUM(SUM($L166,$N166)*SUM($AI166*FctrChngDts!$B$13))*$AG166),$AU166)>$AE166),$AE166,IF(AND($AK166=\"FWP2P3\",$AH166=TRUE,SUM(SUM(SUM(SUM($L166,$N166)*SUM($AI166*FctrChngDts!$B$13))*$AG166),$AU166)<=$AE166),SUM(SUM(SUM(SUM($L166,$N166)*SUM($AI166*FctrChngDts!$B$13))*$AG166),$AU166),IF(AND($Z166=\"Winter\",$AK166=\"SSP2P3\",$AH166=TRUE,SUM(SUM(SUM(SUM($K166,$L166,$M166,$N166)*SUM($AI166*FctrChngDts!$B$13))*$AG166),$AU166)>$AE166),$AE166,IF(AND($Z166=\"Winter\",$AK166=\"SSP2P3\",$AH166=TRUE,SUM(SUM(SUM(SUM($K166,$L166,$M166,$N166)*SUM($AI166*FctrChngDts!$B$13))*$AG166),$AU166)<=$AE166),SUM(SUM(SUM(SUM($K166,$L166,$M166,$N166)*SUM($AI166*FctrChngDts!$B$13))*$AG166),$AU166),IF(AND($Z166=\"Summer\",$AK166=\"SSP2P3\",$AH166=TRUE,SUM(SUM(SUM(SUM($K166,$L166,$M166,$N166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AR166:$AT166)),$AU166)>$AE166),$AE166,IF(AND($Z166=\"Summer\",$AK166=\"SSP2P3\",$AH166=TRUE,SUM(SUM(SUM(SUM($K166,$L166,$M166,$N166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AR166:$AT166)),$AU166)<=$AE166),SUM(SUM(SUM(SUM($K166,$L166,$M166,$N166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AR166:$AT166)),$AU166),IF(AND($AK166=\"FWP3\",$AH166=TRUE,SUM(SUM(SUM($AI166*FctrChngDts!$B$13)*$N166),$AU166)>$AE166),$AE166,IF(AND($AK166=\"FWP3\",$AH166=TRUE,SUM(SUM(SUM($AI166*FctrChngDts!$B$13)*$N166),$AU166)<=$AE166),SUM(SUM(SUM($AI166*FctrChngDts!$B$13)*$N166),$AU166),IF(AND($Z166=\"Winter\",$AK166=\"SSP3\",$AH166=TRUE,SUM(SUM(SUM(SUM($M166,$N166)*SUM($AI166*FctrChngDts!$B$13))*$AG166),$AU166)>$AE166),$AE166,IF(AND($Z166=\"Winter\",$AK166=\"SSP3\",$AH166=TRUE,SUM(SUM(SUM(SUM($M166,$N166)*SUM($AI166*FctrChngDts!$B$13))*$AG166),$AU166)<=$AE166),SUM(SUM(SUM(SUM($M166,$N166)*SUM($AI166*FctrChngDts!$B$13))*$AG166),$AU166),IF(AND($Z166=\"Summer\",$AK166=\"SSP3\",$AH166=TRUE,SUM(SUM(SUM(SUM($M166,$N166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AR166:$AT166)),$AU166)>$AE166),$AE166,IF(AND($Z166=\"Summer\",$AK166=\"SSP3\",$AH166=TRUE,SUM(SUM(SUM(SUM($M166,$N166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AR166:$AT166)),$AU166)<=$AE166),SUM(SUM(SUM(SUM($M166,$N166)*SUM($AI166*FctrChngDts!$B$13))-SUM($AR166:$AT166)),$AU166),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I166>0,$AH166=FALSE),SUM($AR166*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I166>0,$AH166=TRUE),SUM($AX166*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I166>0,$AH166=FALSE),SUM($AS166*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I166>0,$AH166=TRUE),SUM($AY166*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I166>0,$AH166=FALSE),SUM($AT166*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I166>0,$AH166=TRUE),SUM($AZ166*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J166>0,$AH166=FALSE),SUM($AU166*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J166>0,$AH166=TRUE),SUM($BA166*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J166>0,$AH166=FALSE),SUM($AV166*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J166>0,$AH166=TRUE),SUM($BB166*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J166>0,$AH166=FALSE),SUM($AW166*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J166>0,$AH166=TRUE),SUM($BC166*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K166>0,$AH166=FALSE),SUM($AR166*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K166>0,$AH166=TRUE),SUM($AX166*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K166>0,$AH166=FALSE),SUM($AS166*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K166>0,$AH166=TRUE),SUM($AY166*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K166>0,$AH166=FALSE),SUM($AT166*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K166>0,$AH166=TRUE),SUM($AZ166*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L166>0,$AH166=FALSE),SUM($AU166*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L166>0,$AH166=TRUE),SUM($BA166*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L166>0,$AH166=FALSE),SUM($AV166*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L166>0,$AH166=TRUE),SUM($BB166*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L166>0,$AH166=FALSE),SUM($AW166*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L166>0,$AH166=TRUE),SUM($BC166*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M166>0,$AH166=FALSE),SUM($AR166*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M166>0,$AH166=TRUE),SUM($AX166*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M166>0,$AH166=FALSE),SUM($AS166*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M166>0,$AH166=TRUE),SUM($AY166*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M166>0,$AH166=FALSE),SUM($AT166*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M166>0,$AH166=TRUE),SUM($AZ166*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N166>0,$AH166=FALSE),SUM($AU166*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N166>0,$AH166=TRUE),SUM($BA166*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N166>0,$AH166=FALSE),SUM($AV166*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N166>0,$AH166=TRUE),SUM($BB166*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N166>0,$AH166=FALSE),SUM($AW166*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N166>0,$AH166=TRUE),SUM($BC166*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I166=0,0,IF(AND($I166>0,$K166>0,$AH166=FALSE),SUM($AR166/$P166*$I166),IF(AND($I166>0,$K166=0,$AH166=FALSE),$AR166,IF(AND($I166>0,$K166>0,$AH166=TRUE),ROUND(MIN($HU166,SUM(SUM($I166,$K166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA166,SUM(SUM($I166,$K166)*(FctrChngDts!$B$13)*$AI166)*$IA166)),0),IF(AND($I166>0,$K166=0,$AH166=TRUE),$AX166))))),0)","v":0},{"$f":"ROUND(IF($I166=0,0,IF(AND($I166>0,$K166>0,$AH166=FALSE),SUM($AS166/$P166*$I166),IF(AND($I166>0,$K166=0,$AH166=FALSE),$AS166,IF(AND($I166>0,$K166>0,$AH166=TRUE),ROUND(MIN(SUM($HU166-$BW166),SUM(SUM($I166,$K166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA166)*3),0),IF(AND($I166>0,$K166=0,$AH166=TRUE),$AY166))))),0)","v":0},0,{"$f":"IF($J166=0,0,IF(AND($J166>0,$L166=0,$N166=0,$AH166=FALSE,$AJ166=FALSE),ROUND(MIN($HX166,SUM($AU166,$BA166)),0),IF(AND($J166>0,$L166=0,$N166=0,$AH166=TRUE,$AJ166=FALSE),ROUND(MIN($HX166,SUM($AU166,SUM($J166*$AI166*FctrChngDts!$B$13))),0),IF(AND($J166>0,$L166>0,$N166=0,$AH166=FALSE,$AJ166=FALSE),ROUND(MIN($HX166,SUM(SUM($J166,$L166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA166,SUM(SUM($J166,$L166)*(FctrChngDts!$B$13)*$AI166)*$IA166)),0),IF(AND($J166>0,$L166>0,$N166=0,$AH166=TRUE,$AJ166=FALSE),ROUND(MIN($HX166,SUM(SUM(SUM(SUM($J166,$L166)*FctrChngDts!$C$11*$IA166),SUM(SUM($J166,$L166)*SUM(FctrChngDts!$B$13*$AI166)*$IA166)))),0),IF(AND($J166>0,$L166=0,$N166=0,$AH166=FALSE,$AJ166=TRUE),ROUND(MIN($HX166,SUM($AU166,$BA166)),0),IF(AND($J166>0,$L166=0,$N166=0,$AH166=TRUE,$AJ166=TRUE),ROUND(MIN($HX166,SUM($AU166,SUM($J166*$AI166*FctrChngDts!$B$13))),0),IF(AND($J166>0,$L166>0,$N166=0,$AH166=FALSE,$AJ166=TRUE),ROUND(MIN($HX166,SUM(SUM($J166,$L166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA166,SUM(SUM($J166,$L166)*(FctrChngDts!$B$13)*$AI166)*$IA166)),0),IF(AND($J166>0,$L166>0,$N166=0,$AH166=TRUE,$AJ166=TRUE),ROUND(MIN($HX166,SUM(SUM(SUM(SUM($J166,$L166)*FctrChngDts!$C$12*$IA166),SUM(SUM($J166,$L166)*SUM(FctrChngDts!$B$13*$AI166)*$IA166)))),0))))))))))","v":0},{"$f":"IF($J166=0,0,IF(AND($J166>0,$L166=0,$N166=0,$AH166=FALSE,$AJ166=FALSE),ROUND(MIN(SUM($HX166-$BZ166),SUM($AU166*3)),0),IF(AND($J166>0,$L166=0,$N166=0,$AH166=TRUE,$AJ166=FALSE),ROUND(MIN(SUM($HX166-$BZ166),SUM(SUM($J166,$L166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA166)*3),0),IF(AND($J166>0,$L166>0,$N166=0,$AH166=FALSE,$AJ166=FALSE),ROUND(MIN(SUM($HX166-$BZ166),SUM(SUM($J166,$L166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA166)*3),0),IF(AND($J166>0,$L166>0,$N166=0,$AH166=TRUE,$AJ166=FALSE),ROUND(MIN(SUM($HX166-$BZ166),SUM(SUM($J166,$L166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA166)*3),0),IF(AND($J166>0,$L166=0,$N166=0,$AH166=FALSE,$AJ166=TRUE),ROUND(MIN(SUM($HX166-$BZ166),SUM($AU166*3)),0),IF(AND($J166>0,$L166=0,$N166=0,$AH166=TRUE,$AJ166=TRUE),ROUND(MIN(SUM($HX166-$BZ166),SUM(SUM($J166,$L166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA166)*3),0),IF(AND($J166>0,$L166>0,$N166=0,$AH166=FALSE,$AJ166=TRUE),ROUND(MIN(SUM($HX166-$BZ166),SUM(SUM($J166,$L166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA166)*3),0),IF(AND($J166>0,$L166>0,$N166=0,$AH166=TRUE,$AJ166=TRUE),ROUND(MIN(SUM($HX166-$BZ166),SUM(SUM($J166,$L166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA166)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K166=0,0,IF(AND($I166>0,$K166>0,$M166=0,$AH166=FALSE),SUM($AR166-$BW166),IF(AND($I166=0,$K166>0,$M166>0,$AH166=FALSE),SUM($AR166/$P166*$K166),IF(AND($I166=0,$K166>0,$M166=0,$AH166=FALSE),$AR166,IF($K166=0,0,IF(AND($I166>0,$K166>0,$M166=0,$AH166=TRUE),ROUND(MIN($HV166,SUM(SUM($I166,$K166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB166,SUM(SUM($I166,$K166)*(FctrChngDts!$B$13)*$AI166)*$IB166)),0),IF(AND($I166=0,$K166>0,$M166>0,$AH166=TRUE),ROUND(MIN($HV166,SUM(SUM($I166,$K166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB166,SUM(SUM($I166,$K166)*(FctrChngDts!$B$13)*$AI166)*$IB166)),0),IF(AND($I166=0,$K166>0,$M166=0,$AH166=TRUE),$AX166)))))))),0)","v":0},{"$f":"ROUND(IF($K166=0,0,IF(AND($I166>0,$K166>0,$M166=0,$AH166=FALSE),SUM($AS166-$BX166),IF(AND($I166=0,$K166>0,$M166>0,$AH166=FALSE),SUM($AS166/$P166*$K166),IF(AND($I166=0,$K166>0,$M166=0,$AH166=FALSE),$AS166,IF($K166=0,0,IF(AND($I166>0,$K166>0,$M166=0,$AH166=TRUE),ROUND(MIN(SUM($HV166-$BW166),SUM(SUM($I166,$K166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB166)*3),0),IF(AND($I166=0,$K166>0,$M166>0,$AH166=TRUE),ROUND(MIN(SUM($HV166-$BW166),SUM(SUM($I166,$K166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB166)*3),0),IF(AND($I166=0,$K166>0,$M166=0,$AH166=TRUE),$AY166)))))))),0)","v":0},0,{"$f":"IF($L166=0,0,IF(AND($J166>0,$L166>0,$N166=0,$AH166=FALSE,$AJ166=FALSE),ROUND(MIN($HY166,SUM(SUM($J166,$L166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB166,SUM(SUM($J166,$L166)*(FctrChngDts!$B$13)*$AI166)*$IB166)),0),IF(AND($J166>0,$L166>0,$N166=0,$AH166=TRUE,$AJ166=FALSE),ROUND(MIN($HY166,SUM(SUM(SUM(SUM($J166,$L166)*FctrChngDts!$C$11*$IB166),SUM(SUM($J166,$L166)*SUM(FctrChngDts!$B$13*$AI166)*$IB166)))),0),IF(AND($J166=0,$L166>0,$N166=0,$AH166=FALSE,$AJ166=FALSE),ROUND(MIN($HY166,SUM($L166*FctrChngDts!$C$11)),0),IF(AND($J166=0,$L166>0,$N166=0,$AH166=TRUE,$AJ166=FALSE),ROUND(MIN($HY166,SUM(SUM(SUM(SUM($J166,$L166)*FctrChngDts!$C$11*$IB166),SUM(SUM($J166,$L166)*SUM(FctrChngDts!$B$13*$AI166)*$IB166)))),0),IF(AND($J166>0,$L166>0,$N166=0,$AH166=FALSE,$AJ166=TRUE),ROUND(MIN($HY166,SUM(SUM($J166,$L166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB166,SUM(SUM($J166,$L166)*(FctrChngDts!$B$13)*$AI166)*$IB166)),0),IF(AND($J166>0,$L166>0,$N166=0,$AH166=TRUE,$AJ166=TRUE),ROUND(MIN($HY166,SUM(SUM(SUM(SUM($J166,$L166)*FctrChngDts!$C$12*$IB166),SUM(SUM($J166,$L166)*SUM(FctrChngDts!$B$13*$AI166)*$IB166)))),0),IF(AND($J166=0,$L166>0,$N166=0,$AH166=FALSE,$AJ166=TRUE),ROUND(MIN($HY166,SUM($L166*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J166=0,$L166>0,$N166=0,$AH166=TRUE,$AJ166=TRUE),ROUND(MIN($HY166,SUM(SUM(SUM(SUM($J166,$L166)*FctrChngDts!$C$12*$IB166),SUM(SUM($J166,$L166)*SUM(FctrChngDts!$B$13*$AI166)*$IB166)))),0))))))))))","v":0},{"$f":"IF($L166=0,0,IF(AND($J166>0,$L166>0,$N166=0,$AH166=FALSE,$AJ166=FALSE),ROUND(MIN(SUM($HY166-$CF166),SUM(SUM($J166,$L166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB166)*3),0),IF(AND($J166>0,$L166>0,$N166=0,$AH166=TRUE,$AJ166=FALSE),ROUND(MIN(SUM($HY166-$CF166),SUM(SUM($J166,$L166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB166)*3),0),IF(AND($J166=0,$L166>0,$N166=0,$AH166=FALSE,$AJ166=FALSE),ROUND(MIN(SUM($HY166-$CF166),SUM($AU166*3)),0),IF(AND($J166=0,$L166>0,$N166=0,$AH166=TRUE,$AJ166=FALSE),ROUND(MIN(SUM($HY166-$CF166),SUM(SUM($J166,$L166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB166)*3),0),IF(AND($J166>0,$L166>0,$N166=0,$AH166=FALSE,$AJ166=TRUE),ROUND(MIN(SUM($HY166-$CF166),SUM(SUM($J166,$L166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB166)*3),0),IF(AND($J166>0,$L166>0,$N166=0,$AH166=TRUE,$AJ166=TRUE),ROUND(MIN(SUM($HY166-$CF166),SUM(SUM($J166,$L166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB166)*3),0),IF(AND($J166=0,$L166>0,$N166=0,$AH166=FALSE,$AJ166=TRUE),ROUND(MIN(SUM($HY166-$CF166),SUM($AU166*3)),0),IF(AND($J166=0,$L166>0,$N166=0,$AH166=TRUE,$AJ166=TRUE),ROUND(MIN(SUM($HY166-$CF166),SUM(SUM($J166,$L166)*IF($AJ166=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB166)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S166>0,Account!$AG$2=TRUE,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH166=FALSE),SUM(Usage!$BW166:$CB166)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V166>0,Account!$AG$2=TRUE,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH166=FALSE),SUM(Usage!$CC166:$CH166)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y166>0,Account!$AG$2=TRUE,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH166=FALSE),SUM(Usage!$CI166:$CN166)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH166=TRUE,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S166),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S166)),2)","v":0},{"$f":"ROUND(IF(OR($AH166=TRUE,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V166),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V166)),2)","v":0},{"$f":"IF(OR($AH166=TRUE,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y166),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y166))","v":0},{"$f":"ROUND(IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW166),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW166)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX166),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX166)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY166),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY166)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ166),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ166)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA166),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA166)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB166),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB166)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S166),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC166),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC166)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD166),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD166)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE166),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE166)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF166),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF166)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG166),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG166)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH166),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH166)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V166),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI166),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI166))","v":0},{"$f":"IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ166),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ166))","v":0},{"$f":"IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK166),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK166))","v":0},{"$f":"IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL166),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL166))","v":0},{"$f":"IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM166),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM166))","v":0},{"$f":"IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN166),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN166))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y166)","v":0},0,0,0,0,{"$f":"IF($DW166>IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV166*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV166*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW166-IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV166*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV166*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV166<$DW166,SUM($DW166-$DV166),0))","v":0},{"$f":"IF(OR(AND($D166<=FctrChngDts!$B$14,Usage!$E166>FctrChngDts!$B$14),AND(Usage!$D166<=FctrChngDts!$C$14,Usage!$E166>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW166),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX166),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY166),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ166),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA166),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB166),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC166),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD166),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE166),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF166),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG166),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH166),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI166)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ166)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK166)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL166)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM166)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN166)","v":0},0,{"$f":"IF(AND($S166>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E166<>\"D-CARE\",Tenant!$F166=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET166=TRUE,$S166>0,$V166=0),SUM(SUM($BW166:$CB166)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET166=TRUE,$S166>0,$V166>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW166:$CB166)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET166=TRUE,$S166>0,$V166>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW166:$CB166)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S166>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S166>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S166>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV166=TRUE,$S166>0,$V166=0),SUM(SUM($BW166:$CB166)*'CRS1'!$P$2),IF(AND($EV166=TRUE,$S166>0,$V166>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW166:$CB166)*'CRS1'!$P$2),IF(AND($EV166=TRUE,$S166>0,$V166>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW166:$CB166)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S166>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX166=TRUE,$S166>0,$V166=0),SUM(SUM($BW166:$CB166)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX166=TRUE,$S166>0,$V166>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW166:$CB166)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX166=TRUE,$S166>0,$V166>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW166:$CB166)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S166>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ166=TRUE,$S166>0),SUM(SUM($BW166:$CB166)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V166>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E166<>\"D-CARE\",Tenant!$F166=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB166=TRUE,$S166>0,$V166>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC166:$CH166)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB166=TRUE,$S166>0,$V166>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC166:$CH166)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB166=TRUE,$V166>0,$Y166>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC166:$CH166)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB166=TRUE,$V166>0,$Y166>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC166:$CH166)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB166=TRUE,$S166=0,$V166>0,$Y166=0),SUM(SUM($CC166:$CH166)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V166>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V166>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V166>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD166=TRUE,$S166>0,$V166>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC166:$CH166)*'CRS2'!$P$2),IF(AND($FD166=TRUE,$S166>0,$V166>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC166:$CH166)*'CRS2'!$P$2),IF(AND($FD166=TRUE,$V166>0,$Y166>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC166:$CH166)*'CRS2'!$P$2),IF(AND($FD166=TRUE,$V166>0,$Y166>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC166:$CH166)*'CRS2'!$P$2),IF(AND($FD166=TRUE,$S166=0,$V166>0,$Y166=0),SUM(SUM($CC166:$CH166)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V166>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF166=TRUE,$S166>0,$V166>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC166:$CH166)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF166=TRUE,$S166>0,$V166>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC166:$CH166)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF166=TRUE,$V166>0,$Y166>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC166:$CH166)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF166=TRUE,$V166>0,$Y166>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC166:$CH166)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF166=TRUE,$S166=0,$V166>0,$Y166=0),SUM(SUM($CC166:$CH166)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V166>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH166=TRUE,$V166>0),SUM(SUM($CC166:$CH166)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y166>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E166<>\"D-CARE\",Tenant!$F166=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ166=TRUE,$V166=0,$Y166>0),SUM(SUM($CI166:$CN166)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ166=TRUE,$V166>0,$Y166>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI166:$CN166)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ166=TRUE,$V166>0,$Y166>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI166:$CN166)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y166>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y166>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y166>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL166=TRUE,$V166=0,$Y166>0),SUM(SUM($CI166:$CN166)*'CRS3'!$P$2),IF(AND($FL166=TRUE,$V166>0,$Y166>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI166:$CN166)*'CRS3'!$P$2),IF(AND($FL166=TRUE,$V166>0,$Y166>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI166:$CN166)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y166>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN166=TRUE,$V166=0,$Y166>0),SUM(SUM($CI166:$CN166)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN166=TRUE,$V166>0,$Y166>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI166:$CN166)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN166=TRUE,$V166>0,$Y166>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI166:$CN166)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y166>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP166=TRUE,$Y166>0),SUM(SUM($CI166:$CN166)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR166:$FT166))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO166:$CQ166,$FR166:$FT166))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA166:$EF166)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG166:$EL166)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM166:$ER166)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV166,$CO166:$CQ166,$EA166:$ER166)/$P166)*$S166*FctrChngDts!$B$15),SUM(SUM(SUM($DV166,$CO166:$CQ166,$FR166:$FT166)/$P166)*$S166*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV166,$CO166:$CQ166,$EA166:$ER166)/$P166)*$V166*FctrChngDts!$B$15),SUM(SUM(SUM($DV166,$CO166:$CQ166,$FR166:$FT166)/$P166)*$V166*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV166,$CO166:$CQ166,$EA166:$ER166)/$P166)*$Y166*FctrChngDts!$B$15),SUM(SUM(SUM($DV166,$CO166:$CQ166,$FR166:$FT166)/$P166)*$Y166*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA166*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI166*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ166*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ166,$FU166,$GF166,$GZ166:$HE166),IF(Account!$Q$2=TRUE,SUM($DZ166,$FV166,$GF166,$GZ166:$HE166),SUM($DZ166,$ES166,$FU166:$FV166,$GF166,$GZ166:$HE166)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E166),Usage!$P166,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D166,FctrChngDts!$C$17<=Usage!$E166),SUM(FctrChngDts!$C$17-Usage!$D166),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E166),Usage!$P166,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D166,FctrChngDts!$C$19<=Usage!$E166),SUM(FctrChngDts!$C$19-Usage!$D166),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK166*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK166*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL166*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL166*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D166))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A166,Tenant!$A:$J,8,FALSE)=TRUE,$GG166<0),0,SUM(SUM(SUM($GG166/$P166*$GP166)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A166,Tenant!$A:$J,8,FALSE)=TRUE,$GG166<0),0,SUM(SUM(SUM($GG166/$P166*$GQ166)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D166))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A166,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV166*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A166,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW166*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU166:$DA166,$EU166,$EA166:$EF166,$FA166)-SUM(SUM($BW166:$CB166)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD166:$DJ166,$FC166,$EG166:$EL166,$FI166)-SUM(SUM($CC166:$CH166)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM166:$DS166,$FK166,$EM166:$ER166,$FQ166)-SUM(SUM($CI166:$CN166)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO166,$CU166:$DA166,$EU166,$EW166,$EY166,$EA166:$EF166,$FA166,$CP166,$DD166:$DJ166,$FC166,$FE166,$FG166,$EG166:$EL166,$FI166)/$P166*$S166)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO166,$CU166:$DA166,$EU166,$EW166,$EY166,$EA166:$EF166,$FA166,$CP166,$DD166:$DJ166,$FC166,$FE166,$FG166,$EG166:$EL166,$FI166)/$P166*$V166)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ166,$DM166:$DS166,$FK166,$FM166,$FO166,$EM166:$ER166,$FQ166)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D166,BslnAllctnCrrnt!$A$1<=$E166),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK166=\"FSP1\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$Q166,BslnAllctnCrrnt!$A$1<$R166),SUM(BslnAllctnCrrnt!$A$1-$Q166),IF(AND($AK166=\"FSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$Q166,BslnAllctnCrrnt!$A$1<$R166),SUM(BslnAllctnCrrnt!$A$1-$Q166),IF(AND($AK166=\"FSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),$I166,IF(AND($AK166=\"SSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$Q166,BslnAllctnCrrnt!$A$1<$R166),SUM(BslnAllctnCrrnt!$A$1-$Q166),IF(AND($AK166=\"SSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),$I166,0)))))","v":0},{"$f":"IF(AND($AK166=\"FSP1\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$Q166,BslnAllctnCrrnt!$A$1<$R166),SUM($I166-$HG166),IF(AND($AK166=\"FSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$Q166,BslnAllctnCrrnt!$A$1<$R166),SUM($I166-$HG166),IF(AND($AK166=\"FSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM($I166-$HG166),IF(AND($AK166=\"SSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$Q166,BslnAllctnCrrnt!$A$1<$R166),SUM($I166-$HG166),IF(AND($AK166=\"SSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM($I166-$HG166),0)))))","v":0},{"$f":"IF(AND($AK166=\"SSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$Q166,BslnAllctnCrrnt!$A$1<$R166),0,IF(AND(FctrChngDts!$A$2>=$D166,FctrChngDts!$B$2<$E166),IF(AND($AK166=\"SSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM(BslnAllctnCrrnt!$A$1-$T166),0),IF(AND($AK166=\"FSP2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM(BslnAllctnCrrnt!$A$1-$T166),IF(AND($AK166=\"FSP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM(BslnAllctnCrrnt!$A$1-$T166),IF(AND($AK166=\"FSP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$W166,BslnAllctnCrrnt!$A$1<$X166),$K166,IF(AND($AK166=\"FSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$Q166,BslnAllctnCrrnt!$A$1<$R166),0,IF(AND($AK166=\"FSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM(BslnAllctnCrrnt!$A$1-$T166),IF(AND($AK166=\"SSP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM(BslnAllctnCrrnt!$A$1-$T166),IF(AND($AK166=\"SSP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$W166,BslnAllctnCrrnt!$A$1<$X166),$K166,0)))))))))","v":0},{"$f":"IF(AND($AK166=\"SSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$Q166,BslnAllctnCrrnt!$A$1<$R166),SUM($K166-$HI166),IF(AND($AK166=\"SSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM($K166-$HI166),IF(AND($AK166=\"FSP2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM($K166-$HI166),IF(AND($AK166=\"FSP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM($K166-$HI166),IF(AND($AK166=\"FSP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$W166,BslnAllctnCrrnt!$A$1<$X166),SUM($K166-$HI166),IF(AND($AK166=\"FSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$Q166,BslnAllctnCrrnt!$A$1<$R166),SUM($K166-$HI166),IF(AND($AK166=\"FSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM($K166-$HI166),IF(AND($AK166=\"SSP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM($K166-$HI166),IF(AND($AK166=\"SSP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$W166,BslnAllctnCrrnt!$A$1<$X166),SUM($K166-$HI166),0)))))))))","v":0},{"$f":"IF(AND($AK166=\"FSP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),0,IF(AND($AK166=\"FSP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$W166,BslnAllctnCrrnt!$A$1<$X166),SUM(BslnAllctnCrrnt!$A$1-$W166),IF(AND($AK166=\"FSP3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$W166,BslnAllctnCrrnt!$A$1<$X166),SUM(BslnAllctnCrrnt!$A$1-$W166),0)))","v":0},{"$f":"IF(AND($AK166=\"FSP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM($M166-$HK166),IF(AND($AK166=\"FSP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$W166,BslnAllctnCrrnt!$A$1<$X166),SUM($M166-$HK166),IF(AND($AK166=\"FSP3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$W166,BslnAllctnCrrnt!$A$1<$X166),SUM($M166-$HK166),0)))","v":0},{"$f":"IF(AND($AK166=\"FWP1\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$Q166,BslnAllctnCrrnt!$A$1<$R166),SUM(BslnAllctnCrrnt!$A$1-$Q166),IF(AND($AK166=\"FWP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$Q166,BslnAllctnCrrnt!$A$1<$R166),SUM(BslnAllctnCrrnt!$A$1-$Q166),IF(AND($AK166=\"FWP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),$J166,IF(AND(FctrChngDts!$A$2>=$D166,FctrChngDts!$B$2<$E166),IF(AND($AK166=\"SSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$Q166,BslnAllctnCrrnt!$A$1<$R166),SUM(BslnAllctnCrrnt!$A$1-$Q166),0),IF(AND($AK166=\"SSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),$J166,0)))))","v":0},{"$f":"IF(AND($AK166=\"FWP1\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$Q166,BslnAllctnCrrnt!$A$1<$R166),SUM($J166-$HM166),IF(AND($AK166=\"FWP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$Q166,BslnAllctnCrrnt!$A$1<$R166),SUM($J166-$HM166),IF(AND($AK166=\"FWP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM($J166-$HM166),IF(AND($AK166=\"SSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$Q166,BslnAllctnCrrnt!$A$1<$R166),SUM($J166-$HM166),IF(AND($AK166=\"SSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM($J166-$HM166),0)))))","v":0},{"$f":"IF(AND($AK166=\"FWP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$Q166,BslnAllctnCrrnt!$A$1<$R166),0,IF(AND($AK166=\"FWP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM(BslnAllctnCrrnt!$A$1-$T166),IF(AND($AK166=\"FWP2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM(BslnAllctnCrrnt!$A$1-$T166),IF(AND($AK166=\"FWP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM(BslnAllctnCrrnt!$A$1-$T166),IF(AND($AK166=\"FWP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$W166,BslnAllctnCrrnt!$A$1<$X166),$L166,IF(AND($AK166=\"SSP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM(BslnAllctnCrrnt!$A$1-$T166),IF(AND($AK166=\"SSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$Q166,BslnAllctnCrrnt!$A$1<$R166),0,IF(AND($AK166=\"SSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM(BslnAllctnCrrnt!$A$1-$T166),0))))))))","v":0},{"$f":"IF(AND($AK166=\"FWP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$Q166,BslnAllctnCrrnt!$A$1<$R166),SUM($L166-$HO166),IF(AND($AK166=\"FWP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM($L166-$HO166),IF(AND($AK166=\"FWP2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM($L166-$HO166),IF(AND($AK166=\"FWP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM($L166-$HO166),IF(AND($AK166=\"FWP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$W166,BslnAllctnCrrnt!$A$1<$X166),SUM($L166-$HO166),IF(AND($AK166=\"SSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$Q166,BslnAllctnCrrnt!$A$1<$R166),SUM($L166-$HO166),IF(AND($AK166=\"SSP1P2\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM($L166-$HO166),0)))))))","v":0},{"$f":"IF(AND($AK166=\"FWP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),0,IF(AND($AK166=\"FWP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$W166,BslnAllctnCrrnt!$A$1<$X166),SUM(BslnAllctnCrrnt!$A$1-$W166),IF(AND($AK166=\"FWP3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$W166,BslnAllctnCrrnt!$A$1<$X166),SUM(BslnAllctnCrrnt!$A$1-$W166),IF(AND($AK166=\"SSP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),0,IF(AND($AK166=\"SSP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$W166,BslnAllctnCrrnt!$A$1<$X166),SUM(BslnAllctnCrrnt!$A$1-$W166),0)))))","v":0},{"$f":"IF(AND($AK166=\"FWP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM($N166-$HQ166),IF(AND($AK166=\"FWP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$W166,BslnAllctnCrrnt!$A$1<$X166),SUM($N166-$HQ166),IF(AND($AK166=\"FWP3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$W166,BslnAllctnCrrnt!$A$1<$X166),SUM($N166-$HQ166),IF(AND($AK166=\"SSP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$T166,BslnAllctnCrrnt!$A$1<$U166),SUM($N166-$HQ166),IF(AND($AK166=\"SSP2P3\",$HF166=TRUE,BslnAllctnCrrnt!$A$1>=$W166,BslnAllctnCrrnt!$A$1<$X166),SUM($N166-$HQ166),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[168,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G169),0,IF($F169<=$G169,SUM($G169-$F169),IF($F169>$G169,SUM((Account!$L$2-Usage!$F169)+Usage!$G169+1))))","v":0},{"$f":"IF($Q169=0,0,IF($R169=0,0,IF(AND($Q169<FctrChngDts!$A$2,$R169>=FctrChngDts!$A$2),SUM($R169-FctrChngDts!$A$2+1),IF(AND($Q169>=FctrChngDts!$A$2,$R169>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q169),IF(AND($Q169>=FctrChngDts!$A$2,$R169<FctrChngDts!$B$2),SUM($R169-$Q169+1),0)))))","v":0},{"$f":"IF($Q169=0,0,IF($R169=0,0,IF(AND($Q169<FctrChngDts!$A$2,$R169>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q169),IF(AND($Q169<FctrChngDts!$A$2,$R169<FctrChngDts!$A$2),SUM($R169-$Q169+1),IF(AND($Q169>FctrChngDts!$A$2,$R169>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R169+1),0)))))","v":0},{"$f":"IF($T169=0,0,IF($U169=0,0,IF(AND($T169<FctrChngDts!$A$2,$U169>=FctrChngDts!$A$2),SUM($U169-FctrChngDts!$A$2+1),IF(AND($T169>=FctrChngDts!$A$2,$U169<FctrChngDts!$B$2),SUM($U169-$T169+1),IF(AND($T169>=FctrChngDts!$A$2,$U169>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T169)<0),0,IF(AND($T169>=FctrChngDts!$A$2,$U169>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T169),0))))))","v":0},{"$f":"IF($T169=0,0,IF($U169=0,0,IF(AND($T169<FctrChngDts!$A$2,$U169>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T169),IF(AND($T169>=FctrChngDts!$B$2,$U169>=FctrChngDts!$B$2),SUM($U169-$T169+1),IF(AND($T169<FctrChngDts!$A$2,$U169<FctrChngDts!$A$2),SUM($U169-$T169+1),IF(AND($T169>=FctrChngDts!$A$2,$U169>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U169+1),0))))))","v":0},{"$f":"IF($W169=0,0,IF($X169=0,0,IF(AND($W169>=FctrChngDts!$A$2,$X169>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W169)<0),0,IF(AND($W169>=FctrChngDts!$A$2,$X169>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W169),IF(AND($W169>=FctrChngDts!$A$2,$X169<FctrChngDts!$B$2),SUM($X169-$W169+1),IF(AND($W169<FctrChngDts!$A$2,$X169>=FctrChngDts!$A$2),SUM($X169-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W169=0,0,IF($X169=0,0,IF(AND($W169<FctrChngDts!$A$2,$X169<FctrChngDts!$A$2),SUM($X169-$W169+1),IF(AND($W169>=FctrChngDts!$A$2,$X169>=FctrChngDts!$B$2,SUM($X169-FctrChngDts!$B$2+1)<=$Y169),SUM($X169-FctrChngDts!$B$2+1),IF(AND($W169>=FctrChngDts!$A$2,$X169>=FctrChngDts!$B$2),SUM($X169-$W169+1),IF(AND($W169<FctrChngDts!$A$2,$X169>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W169),0))))))","v":0},{"$f":"IF(AND($D169>=FctrChngDts!$C$2,$E169<FctrChngDts!$E$2),\"1\",IF(AND($D169>=FctrChngDts!$E$2,$E169<FctrChngDts!$G$2),\"2\",IF(AND($D169>=FctrChngDts!$G$2,$E169<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D169>=FctrChngDts!$D$2,,IF(AND($D169>=FctrChngDts!$C$2,$D169<=FctrChngDts!$D$2),$D169,IF(AND($D169>=FctrChngDts!$C$2,$D169>=FctrChngDts!$D$2,$E169>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D169>FctrChngDts!$D$2,,IF($D169=FctrChngDts!$D$2,$D169,IF(AND($D169>=FctrChngDts!$C$2,$E169<FctrChngDts!$D$2),$E169,IF(AND($D169>=FctrChngDts!$C$2,$E169>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D169>=FctrChngDts!$D$2,$E169>=FctrChngDts!$D$2,$E169>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E169<FctrChngDts!$D$2,$E169<=FctrChngDts!$D$2),$E169,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D169<FctrChngDts!$E$2,$E169<FctrChngDts!$E$2),,IF($D169>FctrChngDts!$F$2,,IF(AND($D169>=FctrChngDts!$E$2,$D169<=FctrChngDts!$F$2),$D169,IF(AND($D169>=FctrChngDts!$E$2,$D169>=FctrChngDts!$F$2,$E169>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D169>FctrChngDts!$F$2,,IF($E169=FctrChngDts!$F$2,$E169,IF(AND($D169<FctrChngDts!$E$2,$E169<=FctrChngDts!$F$2),$E169,IF(AND($D169>=FctrChngDts!$E$2,$E169<FctrChngDts!$F$2),$E169,IF(AND($D169>=FctrChngDts!$E$2,$E169>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D169>=FctrChngDts!$F$2,$E169>=FctrChngDts!$F$2,$E169>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D169<FctrChngDts!$G$2,$E169<FctrChngDts!$G$2),,IF($D169>FctrChngDts!$H$2,,IF(AND($D169>=FctrChngDts!$G$2,$D169<=FctrChngDts!$H$2),$D169,IF(AND($D169>=FctrChngDts!$G$2,$D169>=FctrChngDts!$H$2,$E169>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D169>FctrChngDts!$H$2,,IF($E169=FctrChngDts!$H$2,$E169,IF(AND($D169<FctrChngDts!$G$2,$E169<=FctrChngDts!$H$2),$E169,IF(AND($D169>=FctrChngDts!$G$2,$E169<FctrChngDts!$H$2),$E169,IF(AND($D169>=FctrChngDts!$G$2,$E169>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D169>=FctrChngDts!$H$2,$E169>=FctrChngDts!$H$2,$E169>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A169,Tenant!$A169:$J468,6,FALSE)","v":0},{"$f":"VLOOKUP($A169,Tenant!$A169:$J468,7,FALSE)","v":0},{"$f":"VLOOKUP($A169,Tenant!$A169:$J468,10,FALSE)","v":0},0,{"$f":"IF(AND($AK169=\"FSP2\",$AJ169=FALSE,$HF169=FALSE),SUM($K169*FctrChngDts!$C$9),IF(AND($AK169=\"FSP2\",$AJ169=TRUE,$HF169=FALSE),SUM($K169*FctrChngDts!$C$10),IF(AND($AK169=\"FSP2P3\",$AJ169=FALSE,$HF169=FALSE),SUM(SUM($K169,$M169)*FctrChngDts!$C$9),IF(AND($AK169=\"FSP2P3\",$AJ169=TRUE,$HF169=FALSE),SUM(SUM($K169,$M169)*FctrChngDts!$C$10),IF(AND($AK169=\"FSP3\",$AJ169=FALSE,$HF169=FALSE),SUM($M169*FctrChngDts!$C$9),IF(AND($AK169=\"FSP3\",$AJ169=TRUE,$HF169=FALSE),SUM($M169*FctrChngDts!$C$10),IF(AND($AK169=\"FSP1\",$AJ169=FALSE,$HF169=FALSE),SUM($I169*FctrChngDts!$C$9),IF(AND($AK169=\"FSP1\",$AJ169=TRUE,$HF169=FALSE),SUM($I169*FctrChngDts!$C$10),IF(AND($AK169=\"FSP1P2\",$AJ169=FALSE,$HF169=FALSE),SUM(SUM($I169,$K169)*FctrChngDts!$C$9),IF(AND($AK169=\"FSP1P2\",$AJ169=TRUE,$HF169=FALSE),SUM(SUM($I169,$K169)*FctrChngDts!$C$10),IF(AND($Z169=\"Summer\",$AK169=\"SSP2P3\",$AJ169=FALSE,$HF169=FALSE),SUM(SUM(SUM(SUM($K169,$M169)*FctrChngDts!$C$9),SUM(SUM($L169,$N169)*FctrChngDts!$C$11))*$AF169),IF(AND($Z169=\"Summer\",$AK169=\"SSP2P3\",$AJ169=TRUE,$HF169=FALSE),SUM(SUM(SUM(SUM($K169,$M169)*FctrChngDts!$C$10),SUM(SUM($L169,$N169)*FctrChngDts!$C$12))*$AF169),IF(AND($Z169=\"Winter\",$AK169=\"SSP2P3\",$AJ169=FALSE,$HF169=FALSE),SUM(SUM(SUM(SUM($K169,$M169)*FctrChngDts!$C$9),SUM(SUM($L169,$N169)*FctrChngDts!$C$11))-$AO169),IF(AND($Z169=\"Winter\",$AK169=\"SSP2P3\",$AJ169=TRUE,$HF169=FALSE),SUM(SUM(SUM(SUM($K169,$M169)*FctrChngDts!$C$10),SUM(SUM($L169,$N169)*FctrChngDts!$C$12))-$AO169),IF(AND($Z169=\"Summer\",$AK169=\"SSP1P2\",$AJ169=FALSE,$HF169=FALSE),SUM(SUM(SUM(SUM($I169,$K169)*FctrChngDts!$C$9),SUM(SUM($J169,$L169)*FctrChngDts!$C$11))*$AF169),IF(AND($Z169=\"Summer\",$AK169=\"SSP1P2\",$AJ169=TRUE,$HF169=FALSE),SUM(SUM(SUM(SUM($I169,$K169)*FctrChngDts!$C$10),SUM(SUM($J169,$L169)*FctrChngDts!$C$12))*$AF169),IF(AND($Z169=\"Winter\",$AK169=\"SSP1P2\",$AJ169=FALSE,$HF169=FALSE),SUM(SUM(SUM(SUM($I169,$K169)*FctrChngDts!$C$9),SUM(SUM($J169,$L169)*FctrChngDts!$C$11))-$AO169),IF(AND($Z169=\"Winter\",$AK169=\"SSP1P2\",$AJ169=TRUE,$HF169=FALSE),SUM(SUM(SUM(SUM($I169,$K169)*FctrChngDts!$C$10),SUM(SUM($J169,$L169)*FctrChngDts!$C$12))-$AO169),IF(AND($AK169=\"FSP2\",$AJ169=FALSE,$HF169=TRUE),SUM(SUM($HI169*FctrChngDts!$B$9),SUM($HJ169*FctrChngDts!$C$9)),IF(AND($AK169=\"FSP2\",$AJ169=TRUE,$HF169=TRUE),SUM(SUM($HI169*FctrChngDts!$B$10),SUM($HJ169*FctrChngDts!$C$10)),IF(AND($AK169=\"FSP2P3\",$AJ169=FALSE,$HF169=TRUE),SUM(SUM(SUM($HI169,$HK169)*FctrChngDts!$B$9),SUM(SUM($HJ169,$HL169)*FctrChngDts!$C$9)),IF(AND($AK169=\"FSP2P3\",$AJ169=TRUE,$HF169=TRUE),SUM(SUM(SUM($HI169,$HK169)*FctrChngDts!$B$10),SUM(SUM($HJ169,$HL169)*FctrChngDts!$C$10)),IF(AND($AK169=\"FSP3\",$AJ169=FALSE,$HF169=TRUE),SUM(SUM($HK169*FctrChngDts!$B$9),SUM($HL169*FctrChngDts!$C$9)),IF(AND($AK169=\"FSP3\",$AJ169=TRUE,$HF169=TRUE),SUM(SUM($HK169*FctrChngDts!$B$10),SUM($HL169*FctrChngDts!$C$10)),IF(AND($AK169=\"FSP1\",$AJ169=FALSE,$HF169=TRUE),SUM(SUM($HG169*FctrChngDts!$B$9),SUM($HH169*FctrChngDts!$C$9)),IF(AND($AK169=\"FSP1\",$AJ169=TRUE,$HF169=TRUE),SUM(SUM($HG169*FctrChngDts!$B$10),SUM($HH169*FctrChngDts!$C$10)),IF(AND($AK169=\"FSP1P2\",$AJ169=FALSE,$HF169=TRUE),SUM(SUM(SUM($HG169,$HI169)*FctrChngDts!$B$9),SUM(SUM($HH169,$HJ169)*FctrChngDts!$C$9)),IF(AND($AK169=\"FSP1P2\",$AJ169=TRUE,$HF169=TRUE),SUM(SUM(SUM($HG169,$HI169)*FctrChngDts!$B$10),SUM(SUM($HG169,$HI169)*FctrChngDts!$C$10)),IF(AND($Z169=\"Summer\",$AK169=\"SSP2P3\",$AJ169=FALSE,$HF169=TRUE),SUM(SUM(SUM(SUM($HI169,$HK169)*FctrChngDts!$B$9),SUM(SUM($HJ169,$HL169)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO169,$HQ169)*FctrChngDts!$B$11),SUM(SUM($HP169,$HR169)*FctrChngDts!$C$11))*$AF169),IF(AND($Z169=\"Summer\",$AK169=\"SSP2P3\",$AJ169=TRUE,$HF169=TRUE),SUM(SUM(SUM(SUM($HI169,$HK169)*FctrChngDts!$B$10),SUM(SUM($HJ169,$HL169)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO169,$HQ169)*FctrChngDts!$B$12),SUM(SUM($HP169,$HR169)*FctrChngDts!$C$12))*$AF169),IF(AND($Z169=\"Winter\",$AK169=\"SSP2P3\",$AJ169=FALSE,$HF169=TRUE),SUM(SUM(SUM(SUM($HI169,$HK169)*FctrChngDts!$B$9),SUM(SUM($HJ169,$HL169)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO169,$HQ169)*FctrChngDts!$B$11),SUM(SUM($HP169,$HR169)*FctrChngDts!$C$11))-$AO169),IF(AND($Z169=\"Winter\",$AK169=\"SSP2P3\",$AJ169=TRUE,$HF169=TRUE),SUM(SUM(SUM(SUM($HI169,$HK169)*FctrChngDts!$B$10),SUM(SUM($HO169,$HQ169)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO169,$HQ169)*FctrChngDts!$B$12),SUM(SUM($HP169,$HR169)*FctrChngDts!$C$12))-$AO169),IF(AND($Z169=\"Summer\",$AK169=\"SSP1P2\",$AJ169=FALSE,$HF169=TRUE),SUM(SUM(SUM(SUM($HG169,$HI169)*FctrChngDts!$B$9),SUM(SUM($HH169,$HJ169)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM169,$HO169)*FctrChngDts!$B$11),SUM(SUM($HN169,$HP169)*FctrChngDts!$C$11))*$AF169),IF(AND($Z169=\"Summer\",$AK169=\"SSP1P2\",$AJ169=TRUE,$HF169=TRUE),SUM(SUM(SUM(SUM($HG169,$HI169)*FctrChngDts!$B$10),SUM(SUM($HH169,$HJ169)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM169,$HO169)*FctrChngDts!$B$12),SUM(SUM($HN169,$HP169)*FctrChngDts!$C$12))*$AF169),IF(AND($Z169=\"Winter\",$AK169=\"SSP1P2\",$AJ169=FALSE,$HF169=TRUE),SUM(SUM(SUM(SUM($HG169,$HI169)*FctrChngDts!$B$9),SUM(SUM($HH169,$HJ169)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM169,$HO169)*FctrChngDts!$B$11),SUM(SUM($HN169,$HP169)*FctrChngDts!$C$11))-$AO169),IF(AND($Z169=\"Winter\",$AK169=\"SSP1P2\",$AJ169=TRUE,$HF169=TRUE),SUM(SUM(SUM(SUM($HG169,$HI169)*FctrChngDts!$B$10),SUM(SUM($HH169,$HJ169)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM169,$HO169)*FctrChngDts!$B$12),SUM(SUM($HN169,$HP169)*FctrChngDts!$C$12))-$AO169),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK169=\"FWP1\",$AJ169=FALSE,$HF169=FALSE),SUM($J169*FctrChngDts!$C$11),IF(AND($AK169=\"FWP1\",$AJ169=TRUE,$HF169=FALSE),SUM($J169*FctrChngDts!$C$12),IF(AND($AK169=\"FWP1P2\",$AJ169=FALSE,$HF169=FALSE),SUM(SUM($J169,$L169)*FctrChngDts!$C$11),IF(AND($AK169=\"FWP1P2\",$AJ169=TRUE,$HF169=FALSE),SUM(SUM($J169,$L169)*FctrChngDts!$C$12),IF(AND($AK169=\"FWP2\",$AJ169=FALSE,$HF169=FALSE),SUM($L169*FctrChngDts!$C$11),IF(AND($AK169=\"FWP2\",$AJ169=TRUE,$HF169=FALSE),SUM($L169*FctrChngDts!$C$12),IF(AND($AK169=\"FWP2P3\",$AJ169=FALSE,$HF169=FALSE),SUM(SUM($L169,$N169)*FctrChngDts!$C$11),IF(AND($AK169=\"FWP2P3\",$AJ169=TRUE,$HF169=FALSE),SUM(SUM($L169,$N169)*FctrChngDts!$C$12),IF(AND($AK169=\"FWP3\",$AJ169=FALSE,$HF169=FALSE),SUM($N169*FctrChngDts!$C$11),IF(AND($AK169=\"FWP3\",$AJ169=TRUE,$HF169=FALSE),SUM($N169*FctrChngDts!$C$12),IF(AND($Z169=\"Winter\",$AK169=\"SSP1P2\",$AJ169=FALSE,$HF169=FALSE),SUM(SUM(SUM($I169,$K169)*FctrChngDts!$C$9),SUM(SUM($J169,$L169)*FctrChngDts!$C$11))*$AG169,IF(AND($Z169=\"Winter\",$AK169=\"SSP1P2\",$AJ169=TRUE,$HF169=FALSE),SUM(SUM(SUM($I169,$K169)*FctrChngDts!$B$10),SUM(SUM($J169,$L169)*FctrChngDts!$B$12))*$AG169,IF(AND($Z169=\"Summer\",$AK169=\"SSP1P2\",$AJ169=FALSE,$HF169=FALSE),SUM(SUM(SUM($I169,$K169)*FctrChngDts!$B$9),SUM(SUM($J169,$L169)*FctrChngDts!$B$11))-$AJ169,IF(AND($Z169=\"Summer\",$AK169=\"SSP1P2\",$AJ169=TRUE,$HF169=FALSE),SUM(SUM(SUM($I169,$K169)*FctrChngDts!$C$10),SUM(SUM($J169,$L169)*FctrChngDts!$C$12))-$AJ169,IF(AND($Z169=\"Winter\",$AK169=\"SSP2P3\",$AJ169=FALSE,$HF169=FALSE),SUM(SUM(SUM($K169,$M169)*FctrChngDts!$C$9),SUM(SUM($L169,$N169)*FctrChngDts!$C$11))*$AG169,IF(AND($Z169=\"Winter\",$AK169=\"SSP2P3\",$AJ169=TRUE,$HF169=FALSE),SUM(SUM(SUM($K169,$M169)*FctrChngDts!$C$10),SUM(SUM($L169,$N169)*FctrChngDts!$C$12))*$AG169,IF(AND($Z169=\"Summer\",$AK169=\"SSP2P3\",$AJ169=FALSE,$HF169=FALSE),SUM(SUM(SUM($K169,$M169)*FctrChngDts!$C$9),SUM(SUM($L169,$N169)*FctrChngDts!$C$11))-$AJ169,IF(AND($Z169=\"Summer\",$AK169=\"SSP2P3\",$AJ169=TRUE,$HF169=FALSE),SUM(SUM(SUM($K169,$M169)*FctrChngDts!$C$10),SUM(SUM($L169,$N169)*FctrChngDts!$C$12))-$AJ169,IF(AND($AK169=\"FWP1\",$AJ169=FALSE,$HF169=TRUE),SUM(SUM($HM169*FctrChngDts!$B$11),SUM($HN169*FctrChngDts!$C$11)),IF(AND($AK169=\"FWP1\",$AJ169=TRUE,$HF169=TRUE),SUM(SUM($HM169*FctrChngDts!$B$12),SUM($HN169*FctrChngDts!$C$12)),IF(AND($AK169=\"FWP1P2\",$AJ169=FALSE,$HF169=TRUE),SUM(SUM(SUM($HM169,$HO169)*FctrChngDts!$B$11),SUM(SUM($HN169,$HP169)*FctrChngDts!$C$11)),IF(AND($AK169=\"FWP1P2\",$AJ169=TRUE,$HF169=TRUE),SUM(SUM(SUM($HM169,$KP169)*FctrChngDts!$C$12),SUM(SUM($HN169,$HP169)*FctrChngDts!$C$12)),IF(AND($AK169=\"FWP2\",$AJ169=FALSE,$HF169=TRUE),SUM(SUM($HO169*FctrChngDts!$B$11),SUM($HO169*FctrChngDts!$C$11)),IF(AND($AK169=\"FWP2\",$AJ169=TRUE,$HF169=TRUE),SUM(SUM($HO169*FctrChngDts!$B$12),SUM($HO169*FctrChngDts!$C$12)),IF(AND($AK169=\"FWP2P3\",$AJ169=FALSE,$HF169=TRUE),SUM(SUM(SUM($HO169,$HQ169)*FctrChngDts!$C$11),SUM(SUM($HP169,$HR169)*FctrChngDts!$C$11)),IF(AND($AK169=\"FWP2P3\",$AJ169=TRUE,$HF169=TRUE),SUM(SUM(SUM($HO169,$HQ169)*FctrChngDts!$C$12),SUM(SUM($HP169,$HR169)*FctrChngDts!$C$12)),IF(AND($AK169=\"FWP3\",$AJ169=FALSE,$HF169=TRUE),SUM(SUM($HQ169*FctrChngDts!$B$11),SUM($HR169*FctrChngDts!$C$11)),IF(AND($AK169=\"FWP3\",$AJ169=TRUE,$HF169=TRUE),SUM(SUM($HQ169*FctrChngDts!$B$12),SUM($HR169*FctrChngDts!$C$12)),IF(AND($Z169=\"Winter\",$AK169=\"SSP1P2\",$AJ169=FALSE,$HF169=TRUE),SUM(SUM(SUM(SUM($HG169,$HI169)*FctrChngDts!$B$9),SUM(SUM($HH169,$HJ169)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM169,$HO169)*FctrChngDts!$B$11),SUM(SUM($HN169,$HP169)*FctrChngDts!$C$11))*$AG169),IF(AND($Z169=\"Winter\",$AK169=\"SSP1P2\",$AJ169=TRUE,$HF169=TRUE),SUM(SUM(SUM(SUM($HG169,$HI169)*FctrChngDts!$B$10), SUM(SUM($HH169,$HJ169)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM169,$HO169)*FctrChngDts!$B$12),SUM(SUM($HN169,$HP169)*FctrChngDts!$C$12))*$AG169),IF(AND($Z169=\"Summer\",$AK169=\"SSP1P2\",$AJ169=FALSE,$HF169=TRUE),SUM(SUM(SUM(SUM($HG169,$HI169)*FctrChngDts!$B$9),SUM(SUM($HH169,$HJ169)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM169,$HO169)*FctrChngDts!$B$11),SUM(SUM($HN169,$HP169)*FctrChngDts!$C$11))-$AJ169),IF(AND($Z169=\"Summer\",$AK169=\"SSP1P2\",$AJ169=TRUE,$HF169=TRUE),SUM(SUM(SUM(SUM($HG169,$HI169)*FctrChngDts!$B$10),SUM(SUM($HH169,$HJ169)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM169,$HO169)*FctrChngDts!$B$12),SUM(SUM($HN169,$HP169)*FctrChngDts!$C$12))-$AJ169),IF(AND($Z169=\"Winter\",$AK169=\"SSP2P3\",$AJ169=FALSE,$HF169=TRUE),SUM(SUM(SUM(SUM($HI169,$HK169)*FctrChngDts!$B$9),SUM(SUM($HJ169,$HL169)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO169,$HQ169)*FctrChngDts!$B$11),SUM(SUM($HP169,$HR169)*FctrChngDts!$C$11))*$AG169),IF(AND($Z169=\"Winter\",$AK169=\"SSP2P3\",$AJ169=TRUE,$HF169=TRUE),SUM(SUM(SUM(SUM($HI169,$HK169)*FctrChngDts!$B$10), SUM(SUM($HJ169,$HL169)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO169,$HQ169)*FctrChngDts!$B$12),SUM(SUM($HP169,$HR169)*FctrChngDts!$C$12))*$AG169),IF(AND($Z169=\"Summer\",$AK169=\"SSP2P3\",$AJ169=FALSE,$HF169=TRUE),SUM(SUM(SUM(SUM($HI169,$HK169)*FctrChngDts!$B$9),SUM(SUM($HJ169,$HL169)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO169,$HQ169)*FctrChngDts!$B$11),SUM(SUM($HP169,$HR169)*FctrChngDts!$C$11))-$AJ169),IF(AND($Z169=\"Summer\",$AK169=\"SSP2P3\",$AJ169=TRUE,$HF169=TRUE),SUM(SUM(SUM(SUM($HI169,$HK169)*FctrChngDts!$B$10), SUM(SUM($HJ169,$HL169)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO169,$HQ169)*FctrChngDts!$B$12),SUM(SUM($HP169,$HR169)*FctrChngDts!$C$12))-$AJ169),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK169=\"FSP1\",$AH169=TRUE,SUM(SUM(SUM($AI169*FctrChngDts!$B$13)*I169),$AR169)>$AD169),$AD169,IF(AND($AK169=\"FSP1\",$AH169=TRUE,SUM(SUM(SUM($AI169*FctrChngDts!$B$13)*$I169),$AR169)<=$AD169),SUM(SUM(SUM($AI169*FctrChngDts!$B$13)*$I169),$AR169),IF(AND($Z169=\"Summer\",$AK169=\"SSP1\",$AH169=TRUE,SUM(SUM(SUM(SUM($I169,$J169)*SUM($AI169*FctrChngDts!$B$13))*$AF169),$AR169)>$AD169),$AD169,IF(AND($Z169=\"Summer\",$AK169=\"SSP1\",$AH169=TRUE,SUM(SUM(SUM(SUM($I169,$J169)*SUM($AI169*FctrChngDts!$B$13))*$AF169),$AR169)<=$AD169),SUM(SUM(SUM(SUM($I169,$J169)*SUM($AI169*FctrChngDts!$B$13))*$AF169),$AR169),IF(AND($Z169=\"Winter\",$AK169=\"SSP1\",$AH169=TRUE,SUM(SUM(SUM(SUM($I169,$J169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AU169:$AW169)),$AR169)>$AD169),$AD169,IF(AND($Z169=\"Winter\",$AK169=\"SSP1\",$AH169=TRUE,SUM(SUM(SUM(SUM($I169,$J169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AU169:$AW169)),$AR169)<=$AD169),SUM(SUM(SUM(SUM($I169,$J169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AU169:$AW169)),$AR169),IF(AND($AK169=\"FSP1P2\",$AH169=TRUE,SUM(SUM(SUM(SUM($I169,$K169)*SUM($AI169*FctrChngDts!$B$13))*$AF169),$AR169)>$AD169),$AD169,IF(AND($AK169=\"FSP1P2\",$AH169=TRUE,SUM(SUM(SUM(SUM($I169,$K169)*SUM($AI169*FctrChngDts!$B$13))*$AF169),$AR169)<=$AD169),SUM(SUM(SUM(SUM($I169,$K169)*SUM($AI169*FctrChngDts!$B$13))*$AF169),$AR169),IF(AND($Z169=\"Summer\",$AK169=\"SSP1P2\",$AH169=TRUE,SUM(SUM(SUM(SUM($I169,$K169,$J169,$L169)*SUM($AI169*FctrChngDts!$B$13))*$AF169),$AR169)>$AD169),$AD169,IF(AND($Z169=\"Summer\",$AK169=\"SSP1P2\",$AH169=TRUE,SUM(SUM(SUM(SUM($I169,$K169,$J169,$L169)*SUM($AI169*FctrChngDts!$B$13))*$AF169),$AR169)<=$AD169),SUM(SUM(SUM(SUM($I169,$K169,$J169,$L169)*SUM($AI169*FctrChngDts!$B$13))*$AF169),$AR169),IF(AND($Z169=\"Winter\",$AK169=\"SSP1P2\",$AH169=TRUE,SUM(SUM(SUM(SUM($I169,$K169,$J169,$L169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AU169:$AW169)),$AR169)>$AD169),$AD169,IF(AND($Z169=\"Winter\",$AK169=\"SSP1P2\",$AH169=TRUE,SUM(SUM(SUM(SUM($I169,$K169,$J169,$L169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AU169:$AW169)),$AR169)<=$AD169),MIN($AD169,SUM($AL169,SUM(SUM(SUM(SUM($I169,$K169,$J169,$L169)*SUM($AI169*FctrChngDts!$B$13))*$AF169)))),IF(AND($AK169=\"FSP2\",$AH169=TRUE,SUM(SUM(SUM($AI169*FctrChngDts!$B$13)*$K169),$AR169)>$AD169),$AD169,IF(AND($AK169=\"FSP2\",$AH169=TRUE,SUM(SUM(SUM($AI169*FctrChngDts!$B$13)*$K169),$AR169)<=$AD169),SUM(SUM(SUM($AI169*FctrChngDts!$B$13)*$K169),$AR169),IF(AND($Z169=\"Summer\",$AK169=\"SSP2\",$AH169=TRUE,SUM(SUM(SUM(SUM($K169,$L169)*SUM($AI169*FctrChngDts!$B$13))*$AF169),$AR169)>$AD169),$AD169,IF(AND($Z169=\"Summer\",$AK169=\"SSP2\",$AH169=TRUE,SUM(SUM(SUM(SUM($K169,$L169)*SUM($AI169*FctrChngDts!$B$13))*$AF169),$AR169)<=$AD169),SUM(SUM(SUM(SUM($K169,$L169)*SUM($AI169*FctrChngDts!$B$13))*$AF169),$AR169),IF(AND($Z169=\"Winter\",$AK169=\"SSP2\",$AH169=TRUE,SUM(SUM(SUM(SUM($K169,$L169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AU169:$AW169)),$AR169)>$AD169),$AD169,IF(AND($Z169=\"Winter\",$AK169=\"SSP2\",$AH169=TRUE,SUM(SUM(SUM(SUM($K169,$L169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AU169:$AW169)),$AR169)<=$AD169),SUM(SUM(SUM(SUM($K169,$L169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AU169:$AW169)),$AR169),IF(AND($AK169=\"FSP2P3\",$AH169=TRUE,SUM(SUM(SUM(SUM($K169,$M169)*SUM($AI169*FctrChngDts!$B$13))*$AF169),$AR169)>$AD169),$AD169,IF(AND($AK169=\"FSP2P3\",$AH169=TRUE,SUM(SUM(SUM(SUM($K169,$M169)*SUM($AI169*FctrChngDts!$B$13))*$AF169),$AR169)<=$AD169),SUM(SUM(SUM(SUM($K169,$M169)*SUM($AI169*FctrChngDts!$B$13))*$AF169),$AR169),IF(AND($Z169=\"Summer\",$AK169=\"SSP2P3\",$AH169=TRUE,SUM(SUM(SUM(SUM($K169,$L169,$M169,$N169)*SUM($AI169*FctrChngDts!$B$13))*$AF169),$AR169)>$AD169),$AD169,IF(AND($Z169=\"Summer\",$AK169=\"SSP2P3\",$AH169=TRUE,SUM(SUM(SUM(SUM($K169,$L169,$M169,$N169)*SUM($AI169*FctrChngDts!$B$13))*$AF169),$AR169)<=$AD169),SUM(SUM(SUM(SUM($K169,$L169,$M169,$N169)*SUM($AI169*FctrChngDts!$B$13))*$AF169),$AR169),IF(AND($Z169=\"Winter\",$AK169=\"SSP2P3\",$AH169=TRUE,SUM(SUM(SUM(SUM($K169,$L169,$M169,$N169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AU169:$AW169)),$AR169)>$AD169),$AD169,IF(AND($Z169=\"Winter\",$AK169=\"SSP2P3\",$AH169=TRUE,SUM(SUM(SUM(SUM($K169,$L169,$M169,$N169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AU169:$AW169)),$AR169)<=$AD169),SUM(SUM(SUM(SUM($K169,$L169,$M169,$N169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AU169:$AW169)),$AR169),IF(AND($AK169=\"FSP3\",$AH169=TRUE,SUM(SUM(SUM($AI169*FctrChngDts!$B$13)*$M169),$AR169)>$AD169),$AD169,IF(AND($AK169=\"FSP3\",$AH169=TRUE,SUM(SUM(SUM($AI169*FctrChngDts!$B$13)*$M169),$AR169)<=$AD169),SUM(SUM(SUM($AI169*FctrChngDts!$B$13)*$M169),$AR169),IF(AND($Z169=\"Summer\",$AK169=\"SSP3\",$AH169=TRUE,SUM(SUM(SUM(SUM($M169,$N169)*SUM($AI169*FctrChngDts!$B$13))*$AF169),$AR169)>$AD169),$AD169,IF(AND($Z169=\"Summer\",$AK169=\"SSP3\",$AH169=TRUE,SUM(SUM(SUM(SUM($M169,$N169)*SUM($AI169*FctrChngDts!$B$13))*$AF169),$AR169)<=$AD169),SUM(SUM(SUM(SUM($M169,$N169)*SUM($AI169*FctrChngDts!$B$13))*$AF169),$AR169),IF(AND($Z169=\"Winter\",$AK169=\"SSP3\",$AH169=TRUE,SUM(SUM(SUM(SUM($M169,$N169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AU169:$AW169)),$AR169)>$AD169),$AD169,IF(AND($Z169=\"Winter\",$AK169=\"SSP3\",$AH169=TRUE,SUM(SUM(SUM(SUM($M169,$N169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AU169:$AW169)),$AR169)<=$AD169),SUM(SUM(SUM(SUM($M169,$N169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AU169:$AW169)),$AR169),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK169=\"FWP1\",$AH169=TRUE,SUM(SUM(SUM($AI169*FctrChngDts!$B$13)*$J169),$AU169)>$AE169),$AE169,IF(AND($AK169=\"FWP1\",$AH169=TRUE,SUM(SUM(SUM($AI169*FctrChngDts!$B$13)*$J169),$AU169)<=$AE169),SUM(SUM(SUM($AI169*FctrChngDts!$B$13)*$J169),$AU169),IF(AND($Z169=\"Winter\",$AK169=\"SSP1\",$AH169=TRUE,SUM(SUM(SUM(SUM($I169,$J169)*SUM($AI169*FctrChngDts!$B$13))*$AG169),$AU169)>$AE169),$AE169,IF(AND($Z169=\"Winter\",$AK169=\"SSP1\",$AH169=TRUE,SUM(SUM(SUM(SUM($I169,$J169)*SUM($AI169*FctrChngDts!$B$13))*$AG169),$AU169)<=$AE169),SUM(SUM(SUM(SUM($I169,$J169)*SUM($AI169*FctrChngDts!$B$13))*$AG169),$AU169),IF(AND($Z169=\"Summer\",$AK169=\"SSP1\",$AH169=TRUE,SUM(SUM(SUM(SUM($I169,$J169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AR169:$AT169)),$AU169)>$AE169),$AE169,IF(AND($Z169=\"Summer\",$AK169=\"SSP1\",$AH169=TRUE,SUM(SUM(SUM(SUM($I169,$J169)*SUM($AI169*FctrChngDts!$B$13))- SUM($AR169:$AT169)),$AU169)<=$AE169),SUM(SUM(SUM(SUM($I169,$J169)*SUM($AI169*FctrChngDts!$B$13))- SUM($AR169:$AT169)),$AU169),IF(AND($AK169=\"FWP1P2\",$AH169=TRUE,SUM(SUM(SUM(SUM($J169,$L169)*SUM($AI169*FctrChngDts!$B$13))*$AG169),$AU169)>$AE169),$AE169,IF(AND($AK169=\"FWP1P2\",$AH169=TRUE,SUM(SUM(SUM(SUM($J169,$L169)*SUM($AI169*FctrChngDts!$B$13))*$AG169),$AU169)<=$AE169),SUM(SUM(SUM(SUM($J169,$L169)*SUM($AI169*FctrChngDts!$B$13))*$AG169),$AU169),IF(AND($Z169=\"Winter\",$AK169=\"SSP1P2\",$AH169=TRUE,SUM(SUM(SUM(SUM($I169,$K169,$J169,$L169)*SUM($AI169*FctrChngDts!$B$13))*$AG169),$AU169)>$AE169),$AE169,IF(AND($Z169=\"Winter\",$AK169=\"SSP1P2\",$AH169=TRUE,SUM(SUM(SUM(SUM($I169,$K169,$J169,$L169)*SUM($AI169*FctrChngDts!$B$13))*$AG169),$AU169)<=$AE169),SUM(SUM(SUM(SUM($I169,$K169,$J169,$L169)*SUM($AI169*FctrChngDts!$B$13))*$AG169),$AU169),IF(AND($Z169=\"Summer\",$AK169=\"SSP1P2\",$AH169=TRUE,SUM(SUM(SUM(SUM($I169,$K169,$J169,$L169)*SUM($AI169*FctrChngDts!$B$13))- SUM($AR169:$AT169)),$AU169)>$AE169),$AE169,IF(AND($Z169=\"Summer\",$AK169=\"SSP1P2\",$AH169=TRUE,SUM(SUM(SUM(SUM($I169,$K169,$J169,$L169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AR169:$AT169)),$AU169)<=$AE169),SUM(SUM(SUM(SUM($I169,$K169,$J169,$L169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AR169:$AT169)),$AU169),IF(AND($AK169=\"FWP2\",$AH169=TRUE,SUM(SUM(SUM($AI169*FctrChngDts!$B$13)*$L169),$AU169)>$AE169),$AE169,IF(AND($AK169=\"FWP2\",$AH169=TRUE,SUM(SUM(SUM($AI169*FctrChngDts!$B$13)*$L169),$AU169)<=$AE169),SUM(SUM(SUM($AI169*FctrChngDts!$B$13)*$L169),$AU169),IF(AND($Z169=\"Winter\",$AK169=\"SSP2\",$AH169=TRUE,SUM(SUM(SUM(SUM($K169,$L169)*SUM($AI169*FctrChngDts!$B$13))*$AG169),$AU169)>$AE169),$AE169,IF(AND($Z169=\"Winter\",$AK169=\"SSP2\",$AH169=TRUE,SUM(SUM(SUM(SUM($K169,$L169)*SUM($AI169*FctrChngDts!$B$13))*$AG169),$AU169)<=$AE169),SUM(SUM(SUM(SUM($K169,$L169)*SUM($AI169*FctrChngDts!$B$13))*$AG169),$AU169),IF(AND($Z169=\"Summer\",$AK169=\"SSP2\",$AH169=TRUE,SUM(SUM(SUM(SUM($K169,$L169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AR169:$AT169)),$AU169)>$AE169),$AE169,IF(AND($Z169=\"Summer\",$AK169=\"SSP2\",$AH169=TRUE,SUM(SUM(SUM(SUM($K169,$L169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AR169:$AT169)),$AU169)<=$AE169),SUM(SUM(SUM(SUM($K169,$L169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AR169:$AT169)),$AU169),IF(AND($AK169=\"FWP2P3\",$AH169=TRUE,SUM(SUM(SUM(SUM($L169,$N169)*SUM($AI169*FctrChngDts!$B$13))*$AG169),$AU169)>$AE169),$AE169,IF(AND($AK169=\"FWP2P3\",$AH169=TRUE,SUM(SUM(SUM(SUM($L169,$N169)*SUM($AI169*FctrChngDts!$B$13))*$AG169),$AU169)<=$AE169),SUM(SUM(SUM(SUM($L169,$N169)*SUM($AI169*FctrChngDts!$B$13))*$AG169),$AU169),IF(AND($Z169=\"Winter\",$AK169=\"SSP2P3\",$AH169=TRUE,SUM(SUM(SUM(SUM($K169,$L169,$M169,$N169)*SUM($AI169*FctrChngDts!$B$13))*$AG169),$AU169)>$AE169),$AE169,IF(AND($Z169=\"Winter\",$AK169=\"SSP2P3\",$AH169=TRUE,SUM(SUM(SUM(SUM($K169,$L169,$M169,$N169)*SUM($AI169*FctrChngDts!$B$13))*$AG169),$AU169)<=$AE169),SUM(SUM(SUM(SUM($K169,$L169,$M169,$N169)*SUM($AI169*FctrChngDts!$B$13))*$AG169),$AU169),IF(AND($Z169=\"Summer\",$AK169=\"SSP2P3\",$AH169=TRUE,SUM(SUM(SUM(SUM($K169,$L169,$M169,$N169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AR169:$AT169)),$AU169)>$AE169),$AE169,IF(AND($Z169=\"Summer\",$AK169=\"SSP2P3\",$AH169=TRUE,SUM(SUM(SUM(SUM($K169,$L169,$M169,$N169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AR169:$AT169)),$AU169)<=$AE169),SUM(SUM(SUM(SUM($K169,$L169,$M169,$N169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AR169:$AT169)),$AU169),IF(AND($AK169=\"FWP3\",$AH169=TRUE,SUM(SUM(SUM($AI169*FctrChngDts!$B$13)*$N169),$AU169)>$AE169),$AE169,IF(AND($AK169=\"FWP3\",$AH169=TRUE,SUM(SUM(SUM($AI169*FctrChngDts!$B$13)*$N169),$AU169)<=$AE169),SUM(SUM(SUM($AI169*FctrChngDts!$B$13)*$N169),$AU169),IF(AND($Z169=\"Winter\",$AK169=\"SSP3\",$AH169=TRUE,SUM(SUM(SUM(SUM($M169,$N169)*SUM($AI169*FctrChngDts!$B$13))*$AG169),$AU169)>$AE169),$AE169,IF(AND($Z169=\"Winter\",$AK169=\"SSP3\",$AH169=TRUE,SUM(SUM(SUM(SUM($M169,$N169)*SUM($AI169*FctrChngDts!$B$13))*$AG169),$AU169)<=$AE169),SUM(SUM(SUM(SUM($M169,$N169)*SUM($AI169*FctrChngDts!$B$13))*$AG169),$AU169),IF(AND($Z169=\"Summer\",$AK169=\"SSP3\",$AH169=TRUE,SUM(SUM(SUM(SUM($M169,$N169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AR169:$AT169)),$AU169)>$AE169),$AE169,IF(AND($Z169=\"Summer\",$AK169=\"SSP3\",$AH169=TRUE,SUM(SUM(SUM(SUM($M169,$N169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AR169:$AT169)),$AU169)<=$AE169),SUM(SUM(SUM(SUM($M169,$N169)*SUM($AI169*FctrChngDts!$B$13))-SUM($AR169:$AT169)),$AU169),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I169>0,$AH169=FALSE),SUM($AR169*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I169>0,$AH169=TRUE),SUM($AX169*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I169>0,$AH169=FALSE),SUM($AS169*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I169>0,$AH169=TRUE),SUM($AY169*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I169>0,$AH169=FALSE),SUM($AT169*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I169>0,$AH169=TRUE),SUM($AZ169*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J169>0,$AH169=FALSE),SUM($AU169*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J169>0,$AH169=TRUE),SUM($BA169*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J169>0,$AH169=FALSE),SUM($AV169*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J169>0,$AH169=TRUE),SUM($BB169*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J169>0,$AH169=FALSE),SUM($AW169*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J169>0,$AH169=TRUE),SUM($BC169*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K169>0,$AH169=FALSE),SUM($AR169*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K169>0,$AH169=TRUE),SUM($AX169*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K169>0,$AH169=FALSE),SUM($AS169*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K169>0,$AH169=TRUE),SUM($AY169*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K169>0,$AH169=FALSE),SUM($AT169*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K169>0,$AH169=TRUE),SUM($AZ169*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L169>0,$AH169=FALSE),SUM($AU169*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L169>0,$AH169=TRUE),SUM($BA169*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L169>0,$AH169=FALSE),SUM($AV169*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L169>0,$AH169=TRUE),SUM($BB169*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L169>0,$AH169=FALSE),SUM($AW169*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L169>0,$AH169=TRUE),SUM($BC169*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M169>0,$AH169=FALSE),SUM($AR169*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M169>0,$AH169=TRUE),SUM($AX169*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M169>0,$AH169=FALSE),SUM($AS169*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M169>0,$AH169=TRUE),SUM($AY169*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M169>0,$AH169=FALSE),SUM($AT169*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M169>0,$AH169=TRUE),SUM($AZ169*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N169>0,$AH169=FALSE),SUM($AU169*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N169>0,$AH169=TRUE),SUM($BA169*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N169>0,$AH169=FALSE),SUM($AV169*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N169>0,$AH169=TRUE),SUM($BB169*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N169>0,$AH169=FALSE),SUM($AW169*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N169>0,$AH169=TRUE),SUM($BC169*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I169=0,0,IF(AND($I169>0,$K169>0,$AH169=FALSE),SUM($AR169/$P169*$I169),IF(AND($I169>0,$K169=0,$AH169=FALSE),$AR169,IF(AND($I169>0,$K169>0,$AH169=TRUE),ROUND(MIN($HU169,SUM(SUM($I169,$K169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA169,SUM(SUM($I169,$K169)*(FctrChngDts!$B$13)*$AI169)*$IA169)),0),IF(AND($I169>0,$K169=0,$AH169=TRUE),$AX169))))),0)","v":0},{"$f":"ROUND(IF($I169=0,0,IF(AND($I169>0,$K169>0,$AH169=FALSE),SUM($AS169/$P169*$I169),IF(AND($I169>0,$K169=0,$AH169=FALSE),$AS169,IF(AND($I169>0,$K169>0,$AH169=TRUE),ROUND(MIN(SUM($HU169-$BW169),SUM(SUM($I169,$K169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA169)*3),0),IF(AND($I169>0,$K169=0,$AH169=TRUE),$AY169))))),0)","v":0},0,{"$f":"IF($J169=0,0,IF(AND($J169>0,$L169=0,$N169=0,$AH169=FALSE,$AJ169=FALSE),ROUND(MIN($HX169,SUM($AU169,$BA169)),0),IF(AND($J169>0,$L169=0,$N169=0,$AH169=TRUE,$AJ169=FALSE),ROUND(MIN($HX169,SUM($AU169,SUM($J169*$AI169*FctrChngDts!$B$13))),0),IF(AND($J169>0,$L169>0,$N169=0,$AH169=FALSE,$AJ169=FALSE),ROUND(MIN($HX169,SUM(SUM($J169,$L169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA169,SUM(SUM($J169,$L169)*(FctrChngDts!$B$13)*$AI169)*$IA169)),0),IF(AND($J169>0,$L169>0,$N169=0,$AH169=TRUE,$AJ169=FALSE),ROUND(MIN($HX169,SUM(SUM(SUM(SUM($J169,$L169)*FctrChngDts!$C$11*$IA169),SUM(SUM($J169,$L169)*SUM(FctrChngDts!$B$13*$AI169)*$IA169)))),0),IF(AND($J169>0,$L169=0,$N169=0,$AH169=FALSE,$AJ169=TRUE),ROUND(MIN($HX169,SUM($AU169,$BA169)),0),IF(AND($J169>0,$L169=0,$N169=0,$AH169=TRUE,$AJ169=TRUE),ROUND(MIN($HX169,SUM($AU169,SUM($J169*$AI169*FctrChngDts!$B$13))),0),IF(AND($J169>0,$L169>0,$N169=0,$AH169=FALSE,$AJ169=TRUE),ROUND(MIN($HX169,SUM(SUM($J169,$L169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA169,SUM(SUM($J169,$L169)*(FctrChngDts!$B$13)*$AI169)*$IA169)),0),IF(AND($J169>0,$L169>0,$N169=0,$AH169=TRUE,$AJ169=TRUE),ROUND(MIN($HX169,SUM(SUM(SUM(SUM($J169,$L169)*FctrChngDts!$C$12*$IA169),SUM(SUM($J169,$L169)*SUM(FctrChngDts!$B$13*$AI169)*$IA169)))),0))))))))))","v":0},{"$f":"IF($J169=0,0,IF(AND($J169>0,$L169=0,$N169=0,$AH169=FALSE,$AJ169=FALSE),ROUND(MIN(SUM($HX169-$BZ169),SUM($AU169*3)),0),IF(AND($J169>0,$L169=0,$N169=0,$AH169=TRUE,$AJ169=FALSE),ROUND(MIN(SUM($HX169-$BZ169),SUM(SUM($J169,$L169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA169)*3),0),IF(AND($J169>0,$L169>0,$N169=0,$AH169=FALSE,$AJ169=FALSE),ROUND(MIN(SUM($HX169-$BZ169),SUM(SUM($J169,$L169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA169)*3),0),IF(AND($J169>0,$L169>0,$N169=0,$AH169=TRUE,$AJ169=FALSE),ROUND(MIN(SUM($HX169-$BZ169),SUM(SUM($J169,$L169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA169)*3),0),IF(AND($J169>0,$L169=0,$N169=0,$AH169=FALSE,$AJ169=TRUE),ROUND(MIN(SUM($HX169-$BZ169),SUM($AU169*3)),0),IF(AND($J169>0,$L169=0,$N169=0,$AH169=TRUE,$AJ169=TRUE),ROUND(MIN(SUM($HX169-$BZ169),SUM(SUM($J169,$L169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA169)*3),0),IF(AND($J169>0,$L169>0,$N169=0,$AH169=FALSE,$AJ169=TRUE),ROUND(MIN(SUM($HX169-$BZ169),SUM(SUM($J169,$L169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA169)*3),0),IF(AND($J169>0,$L169>0,$N169=0,$AH169=TRUE,$AJ169=TRUE),ROUND(MIN(SUM($HX169-$BZ169),SUM(SUM($J169,$L169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA169)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K169=0,0,IF(AND($I169>0,$K169>0,$M169=0,$AH169=FALSE),SUM($AR169-$BW169),IF(AND($I169=0,$K169>0,$M169>0,$AH169=FALSE),SUM($AR169/$P169*$K169),IF(AND($I169=0,$K169>0,$M169=0,$AH169=FALSE),$AR169,IF($K169=0,0,IF(AND($I169>0,$K169>0,$M169=0,$AH169=TRUE),ROUND(MIN($HV169,SUM(SUM($I169,$K169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB169,SUM(SUM($I169,$K169)*(FctrChngDts!$B$13)*$AI169)*$IB169)),0),IF(AND($I169=0,$K169>0,$M169>0,$AH169=TRUE),ROUND(MIN($HV169,SUM(SUM($I169,$K169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB169,SUM(SUM($I169,$K169)*(FctrChngDts!$B$13)*$AI169)*$IB169)),0),IF(AND($I169=0,$K169>0,$M169=0,$AH169=TRUE),$AX169)))))))),0)","v":0},{"$f":"ROUND(IF($K169=0,0,IF(AND($I169>0,$K169>0,$M169=0,$AH169=FALSE),SUM($AS169-$BX169),IF(AND($I169=0,$K169>0,$M169>0,$AH169=FALSE),SUM($AS169/$P169*$K169),IF(AND($I169=0,$K169>0,$M169=0,$AH169=FALSE),$AS169,IF($K169=0,0,IF(AND($I169>0,$K169>0,$M169=0,$AH169=TRUE),ROUND(MIN(SUM($HV169-$BW169),SUM(SUM($I169,$K169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB169)*3),0),IF(AND($I169=0,$K169>0,$M169>0,$AH169=TRUE),ROUND(MIN(SUM($HV169-$BW169),SUM(SUM($I169,$K169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB169)*3),0),IF(AND($I169=0,$K169>0,$M169=0,$AH169=TRUE),$AY169)))))))),0)","v":0},0,{"$f":"IF($L169=0,0,IF(AND($J169>0,$L169>0,$N169=0,$AH169=FALSE,$AJ169=FALSE),ROUND(MIN($HY169,SUM(SUM($J169,$L169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB169,SUM(SUM($J169,$L169)*(FctrChngDts!$B$13)*$AI169)*$IB169)),0),IF(AND($J169>0,$L169>0,$N169=0,$AH169=TRUE,$AJ169=FALSE),ROUND(MIN($HY169,SUM(SUM(SUM(SUM($J169,$L169)*FctrChngDts!$C$11*$IB169),SUM(SUM($J169,$L169)*SUM(FctrChngDts!$B$13*$AI169)*$IB169)))),0),IF(AND($J169=0,$L169>0,$N169=0,$AH169=FALSE,$AJ169=FALSE),ROUND(MIN($HY169,SUM($L169*FctrChngDts!$C$11)),0),IF(AND($J169=0,$L169>0,$N169=0,$AH169=TRUE,$AJ169=FALSE),ROUND(MIN($HY169,SUM(SUM(SUM(SUM($J169,$L169)*FctrChngDts!$C$11*$IB169),SUM(SUM($J169,$L169)*SUM(FctrChngDts!$B$13*$AI169)*$IB169)))),0),IF(AND($J169>0,$L169>0,$N169=0,$AH169=FALSE,$AJ169=TRUE),ROUND(MIN($HY169,SUM(SUM($J169,$L169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB169,SUM(SUM($J169,$L169)*(FctrChngDts!$B$13)*$AI169)*$IB169)),0),IF(AND($J169>0,$L169>0,$N169=0,$AH169=TRUE,$AJ169=TRUE),ROUND(MIN($HY169,SUM(SUM(SUM(SUM($J169,$L169)*FctrChngDts!$C$12*$IB169),SUM(SUM($J169,$L169)*SUM(FctrChngDts!$B$13*$AI169)*$IB169)))),0),IF(AND($J169=0,$L169>0,$N169=0,$AH169=FALSE,$AJ169=TRUE),ROUND(MIN($HY169,SUM($L169*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J169=0,$L169>0,$N169=0,$AH169=TRUE,$AJ169=TRUE),ROUND(MIN($HY169,SUM(SUM(SUM(SUM($J169,$L169)*FctrChngDts!$C$12*$IB169),SUM(SUM($J169,$L169)*SUM(FctrChngDts!$B$13*$AI169)*$IB169)))),0))))))))))","v":0},{"$f":"IF($L169=0,0,IF(AND($J169>0,$L169>0,$N169=0,$AH169=FALSE,$AJ169=FALSE),ROUND(MIN(SUM($HY169-$CF169),SUM(SUM($J169,$L169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB169)*3),0),IF(AND($J169>0,$L169>0,$N169=0,$AH169=TRUE,$AJ169=FALSE),ROUND(MIN(SUM($HY169-$CF169),SUM(SUM($J169,$L169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB169)*3),0),IF(AND($J169=0,$L169>0,$N169=0,$AH169=FALSE,$AJ169=FALSE),ROUND(MIN(SUM($HY169-$CF169),SUM($AU169*3)),0),IF(AND($J169=0,$L169>0,$N169=0,$AH169=TRUE,$AJ169=FALSE),ROUND(MIN(SUM($HY169-$CF169),SUM(SUM($J169,$L169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB169)*3),0),IF(AND($J169>0,$L169>0,$N169=0,$AH169=FALSE,$AJ169=TRUE),ROUND(MIN(SUM($HY169-$CF169),SUM(SUM($J169,$L169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB169)*3),0),IF(AND($J169>0,$L169>0,$N169=0,$AH169=TRUE,$AJ169=TRUE),ROUND(MIN(SUM($HY169-$CF169),SUM(SUM($J169,$L169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB169)*3),0),IF(AND($J169=0,$L169>0,$N169=0,$AH169=FALSE,$AJ169=TRUE),ROUND(MIN(SUM($HY169-$CF169),SUM($AU169*3)),0),IF(AND($J169=0,$L169>0,$N169=0,$AH169=TRUE,$AJ169=TRUE),ROUND(MIN(SUM($HY169-$CF169),SUM(SUM($J169,$L169)*IF($AJ169=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB169)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S169>0,Account!$AG$2=TRUE,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH169=FALSE),SUM(Usage!$BW169:$CB169)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V169>0,Account!$AG$2=TRUE,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH169=FALSE),SUM(Usage!$CC169:$CH169)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y169>0,Account!$AG$2=TRUE,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH169=FALSE),SUM(Usage!$CI169:$CN169)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH169=TRUE,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S169),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S169)),2)","v":0},{"$f":"ROUND(IF(OR($AH169=TRUE,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V169),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V169)),2)","v":0},{"$f":"IF(OR($AH169=TRUE,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y169),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y169))","v":0},{"$f":"ROUND(IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW169),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW169)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX169),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX169)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY169),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY169)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ169),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ169)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA169),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA169)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB169),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB169)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S169),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC169),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC169)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD169),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD169)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE169),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE169)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF169),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF169)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG169),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG169)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH169),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH169)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V169),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI169),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI169))","v":0},{"$f":"IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ169),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ169))","v":0},{"$f":"IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK169),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK169))","v":0},{"$f":"IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL169),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL169))","v":0},{"$f":"IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM169),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM169))","v":0},{"$f":"IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN169),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN169))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y169)","v":0},0,0,0,0,{"$f":"IF($DW169>IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV169*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV169*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW169-IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV169*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV169*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV169<$DW169,SUM($DW169-$DV169),0))","v":0},{"$f":"IF(OR(AND($D169<=FctrChngDts!$B$14,Usage!$E169>FctrChngDts!$B$14),AND(Usage!$D169<=FctrChngDts!$C$14,Usage!$E169>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW169),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX169),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY169),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ169),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA169),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB169),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC169),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD169),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE169),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF169),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG169),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH169),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI169)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ169)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK169)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL169)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM169)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN169)","v":0},0,{"$f":"IF(AND($S169>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E169<>\"D-CARE\",Tenant!$F169=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET169=TRUE,$S169>0,$V169=0),SUM(SUM($BW169:$CB169)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET169=TRUE,$S169>0,$V169>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW169:$CB169)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET169=TRUE,$S169>0,$V169>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW169:$CB169)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S169>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S169>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S169>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV169=TRUE,$S169>0,$V169=0),SUM(SUM($BW169:$CB169)*'CRS1'!$P$2),IF(AND($EV169=TRUE,$S169>0,$V169>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW169:$CB169)*'CRS1'!$P$2),IF(AND($EV169=TRUE,$S169>0,$V169>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW169:$CB169)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S169>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX169=TRUE,$S169>0,$V169=0),SUM(SUM($BW169:$CB169)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX169=TRUE,$S169>0,$V169>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW169:$CB169)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX169=TRUE,$S169>0,$V169>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW169:$CB169)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S169>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ169=TRUE,$S169>0),SUM(SUM($BW169:$CB169)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V169>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E169<>\"D-CARE\",Tenant!$F169=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB169=TRUE,$S169>0,$V169>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC169:$CH169)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB169=TRUE,$S169>0,$V169>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC169:$CH169)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB169=TRUE,$V169>0,$Y169>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC169:$CH169)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB169=TRUE,$V169>0,$Y169>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC169:$CH169)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB169=TRUE,$S169=0,$V169>0,$Y169=0),SUM(SUM($CC169:$CH169)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V169>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V169>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V169>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD169=TRUE,$S169>0,$V169>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC169:$CH169)*'CRS2'!$P$2),IF(AND($FD169=TRUE,$S169>0,$V169>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC169:$CH169)*'CRS2'!$P$2),IF(AND($FD169=TRUE,$V169>0,$Y169>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC169:$CH169)*'CRS2'!$P$2),IF(AND($FD169=TRUE,$V169>0,$Y169>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC169:$CH169)*'CRS2'!$P$2),IF(AND($FD169=TRUE,$S169=0,$V169>0,$Y169=0),SUM(SUM($CC169:$CH169)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V169>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF169=TRUE,$S169>0,$V169>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC169:$CH169)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF169=TRUE,$S169>0,$V169>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC169:$CH169)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF169=TRUE,$V169>0,$Y169>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC169:$CH169)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF169=TRUE,$V169>0,$Y169>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC169:$CH169)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF169=TRUE,$S169=0,$V169>0,$Y169=0),SUM(SUM($CC169:$CH169)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V169>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH169=TRUE,$V169>0),SUM(SUM($CC169:$CH169)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y169>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E169<>\"D-CARE\",Tenant!$F169=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ169=TRUE,$V169=0,$Y169>0),SUM(SUM($CI169:$CN169)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ169=TRUE,$V169>0,$Y169>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI169:$CN169)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ169=TRUE,$V169>0,$Y169>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI169:$CN169)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y169>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y169>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y169>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL169=TRUE,$V169=0,$Y169>0),SUM(SUM($CI169:$CN169)*'CRS3'!$P$2),IF(AND($FL169=TRUE,$V169>0,$Y169>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI169:$CN169)*'CRS3'!$P$2),IF(AND($FL169=TRUE,$V169>0,$Y169>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI169:$CN169)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y169>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN169=TRUE,$V169=0,$Y169>0),SUM(SUM($CI169:$CN169)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN169=TRUE,$V169>0,$Y169>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI169:$CN169)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN169=TRUE,$V169>0,$Y169>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI169:$CN169)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y169>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP169=TRUE,$Y169>0),SUM(SUM($CI169:$CN169)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR169:$FT169))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO169:$CQ169,$FR169:$FT169))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA169:$EF169)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG169:$EL169)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM169:$ER169)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV169,$CO169:$CQ169,$EA169:$ER169)/$P169)*$S169*FctrChngDts!$B$15),SUM(SUM(SUM($DV169,$CO169:$CQ169,$FR169:$FT169)/$P169)*$S169*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV169,$CO169:$CQ169,$EA169:$ER169)/$P169)*$V169*FctrChngDts!$B$15),SUM(SUM(SUM($DV169,$CO169:$CQ169,$FR169:$FT169)/$P169)*$V169*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV169,$CO169:$CQ169,$EA169:$ER169)/$P169)*$Y169*FctrChngDts!$B$15),SUM(SUM(SUM($DV169,$CO169:$CQ169,$FR169:$FT169)/$P169)*$Y169*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA169*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI169*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ169*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ169,$FU169,$GF169,$GZ169:$HE169),IF(Account!$Q$2=TRUE,SUM($DZ169,$FV169,$GF169,$GZ169:$HE169),SUM($DZ169,$ES169,$FU169:$FV169,$GF169,$GZ169:$HE169)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E169),Usage!$P169,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D169,FctrChngDts!$C$17<=Usage!$E169),SUM(FctrChngDts!$C$17-Usage!$D169),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E169),Usage!$P169,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D169,FctrChngDts!$C$19<=Usage!$E169),SUM(FctrChngDts!$C$19-Usage!$D169),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK169*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK169*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL169*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL169*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D169))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A169,Tenant!$A:$J,8,FALSE)=TRUE,$GG169<0),0,SUM(SUM(SUM($GG169/$P169*$GP169)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A169,Tenant!$A:$J,8,FALSE)=TRUE,$GG169<0),0,SUM(SUM(SUM($GG169/$P169*$GQ169)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D169))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A169,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV169*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A169,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW169*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU169:$DA169,$EU169,$EA169:$EF169,$FA169)-SUM(SUM($BW169:$CB169)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD169:$DJ169,$FC169,$EG169:$EL169,$FI169)-SUM(SUM($CC169:$CH169)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM169:$DS169,$FK169,$EM169:$ER169,$FQ169)-SUM(SUM($CI169:$CN169)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO169,$CU169:$DA169,$EU169,$EW169,$EY169,$EA169:$EF169,$FA169,$CP169,$DD169:$DJ169,$FC169,$FE169,$FG169,$EG169:$EL169,$FI169)/$P169*$S169)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO169,$CU169:$DA169,$EU169,$EW169,$EY169,$EA169:$EF169,$FA169,$CP169,$DD169:$DJ169,$FC169,$FE169,$FG169,$EG169:$EL169,$FI169)/$P169*$V169)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ169,$DM169:$DS169,$FK169,$FM169,$FO169,$EM169:$ER169,$FQ169)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D169,BslnAllctnCrrnt!$A$1<=$E169),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK169=\"FSP1\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$Q169,BslnAllctnCrrnt!$A$1<$R169),SUM(BslnAllctnCrrnt!$A$1-$Q169),IF(AND($AK169=\"FSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$Q169,BslnAllctnCrrnt!$A$1<$R169),SUM(BslnAllctnCrrnt!$A$1-$Q169),IF(AND($AK169=\"FSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),$I169,IF(AND($AK169=\"SSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$Q169,BslnAllctnCrrnt!$A$1<$R169),SUM(BslnAllctnCrrnt!$A$1-$Q169),IF(AND($AK169=\"SSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),$I169,0)))))","v":0},{"$f":"IF(AND($AK169=\"FSP1\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$Q169,BslnAllctnCrrnt!$A$1<$R169),SUM($I169-$HG169),IF(AND($AK169=\"FSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$Q169,BslnAllctnCrrnt!$A$1<$R169),SUM($I169-$HG169),IF(AND($AK169=\"FSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM($I169-$HG169),IF(AND($AK169=\"SSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$Q169,BslnAllctnCrrnt!$A$1<$R169),SUM($I169-$HG169),IF(AND($AK169=\"SSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM($I169-$HG169),0)))))","v":0},{"$f":"IF(AND($AK169=\"SSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$Q169,BslnAllctnCrrnt!$A$1<$R169),0,IF(AND(FctrChngDts!$A$2>=$D169,FctrChngDts!$B$2<$E169),IF(AND($AK169=\"SSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM(BslnAllctnCrrnt!$A$1-$T169),0),IF(AND($AK169=\"FSP2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM(BslnAllctnCrrnt!$A$1-$T169),IF(AND($AK169=\"FSP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM(BslnAllctnCrrnt!$A$1-$T169),IF(AND($AK169=\"FSP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$W169,BslnAllctnCrrnt!$A$1<$X169),$K169,IF(AND($AK169=\"FSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$Q169,BslnAllctnCrrnt!$A$1<$R169),0,IF(AND($AK169=\"FSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM(BslnAllctnCrrnt!$A$1-$T169),IF(AND($AK169=\"SSP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM(BslnAllctnCrrnt!$A$1-$T169),IF(AND($AK169=\"SSP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$W169,BslnAllctnCrrnt!$A$1<$X169),$K169,0)))))))))","v":0},{"$f":"IF(AND($AK169=\"SSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$Q169,BslnAllctnCrrnt!$A$1<$R169),SUM($K169-$HI169),IF(AND($AK169=\"SSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM($K169-$HI169),IF(AND($AK169=\"FSP2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM($K169-$HI169),IF(AND($AK169=\"FSP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM($K169-$HI169),IF(AND($AK169=\"FSP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$W169,BslnAllctnCrrnt!$A$1<$X169),SUM($K169-$HI169),IF(AND($AK169=\"FSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$Q169,BslnAllctnCrrnt!$A$1<$R169),SUM($K169-$HI169),IF(AND($AK169=\"FSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM($K169-$HI169),IF(AND($AK169=\"SSP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM($K169-$HI169),IF(AND($AK169=\"SSP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$W169,BslnAllctnCrrnt!$A$1<$X169),SUM($K169-$HI169),0)))))))))","v":0},{"$f":"IF(AND($AK169=\"FSP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),0,IF(AND($AK169=\"FSP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$W169,BslnAllctnCrrnt!$A$1<$X169),SUM(BslnAllctnCrrnt!$A$1-$W169),IF(AND($AK169=\"FSP3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$W169,BslnAllctnCrrnt!$A$1<$X169),SUM(BslnAllctnCrrnt!$A$1-$W169),0)))","v":0},{"$f":"IF(AND($AK169=\"FSP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM($M169-$HK169),IF(AND($AK169=\"FSP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$W169,BslnAllctnCrrnt!$A$1<$X169),SUM($M169-$HK169),IF(AND($AK169=\"FSP3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$W169,BslnAllctnCrrnt!$A$1<$X169),SUM($M169-$HK169),0)))","v":0},{"$f":"IF(AND($AK169=\"FWP1\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$Q169,BslnAllctnCrrnt!$A$1<$R169),SUM(BslnAllctnCrrnt!$A$1-$Q169),IF(AND($AK169=\"FWP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$Q169,BslnAllctnCrrnt!$A$1<$R169),SUM(BslnAllctnCrrnt!$A$1-$Q169),IF(AND($AK169=\"FWP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),$J169,IF(AND(FctrChngDts!$A$2>=$D169,FctrChngDts!$B$2<$E169),IF(AND($AK169=\"SSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$Q169,BslnAllctnCrrnt!$A$1<$R169),SUM(BslnAllctnCrrnt!$A$1-$Q169),0),IF(AND($AK169=\"SSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),$J169,0)))))","v":0},{"$f":"IF(AND($AK169=\"FWP1\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$Q169,BslnAllctnCrrnt!$A$1<$R169),SUM($J169-$HM169),IF(AND($AK169=\"FWP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$Q169,BslnAllctnCrrnt!$A$1<$R169),SUM($J169-$HM169),IF(AND($AK169=\"FWP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM($J169-$HM169),IF(AND($AK169=\"SSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$Q169,BslnAllctnCrrnt!$A$1<$R169),SUM($J169-$HM169),IF(AND($AK169=\"SSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM($J169-$HM169),0)))))","v":0},{"$f":"IF(AND($AK169=\"FWP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$Q169,BslnAllctnCrrnt!$A$1<$R169),0,IF(AND($AK169=\"FWP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM(BslnAllctnCrrnt!$A$1-$T169),IF(AND($AK169=\"FWP2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM(BslnAllctnCrrnt!$A$1-$T169),IF(AND($AK169=\"FWP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM(BslnAllctnCrrnt!$A$1-$T169),IF(AND($AK169=\"FWP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$W169,BslnAllctnCrrnt!$A$1<$X169),$L169,IF(AND($AK169=\"SSP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM(BslnAllctnCrrnt!$A$1-$T169),IF(AND($AK169=\"SSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$Q169,BslnAllctnCrrnt!$A$1<$R169),0,IF(AND($AK169=\"SSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM(BslnAllctnCrrnt!$A$1-$T169),0))))))))","v":0},{"$f":"IF(AND($AK169=\"FWP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$Q169,BslnAllctnCrrnt!$A$1<$R169),SUM($L169-$HO169),IF(AND($AK169=\"FWP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM($L169-$HO169),IF(AND($AK169=\"FWP2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM($L169-$HO169),IF(AND($AK169=\"FWP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM($L169-$HO169),IF(AND($AK169=\"FWP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$W169,BslnAllctnCrrnt!$A$1<$X169),SUM($L169-$HO169),IF(AND($AK169=\"SSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$Q169,BslnAllctnCrrnt!$A$1<$R169),SUM($L169-$HO169),IF(AND($AK169=\"SSP1P2\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM($L169-$HO169),0)))))))","v":0},{"$f":"IF(AND($AK169=\"FWP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),0,IF(AND($AK169=\"FWP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$W169,BslnAllctnCrrnt!$A$1<$X169),SUM(BslnAllctnCrrnt!$A$1-$W169),IF(AND($AK169=\"FWP3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$W169,BslnAllctnCrrnt!$A$1<$X169),SUM(BslnAllctnCrrnt!$A$1-$W169),IF(AND($AK169=\"SSP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),0,IF(AND($AK169=\"SSP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$W169,BslnAllctnCrrnt!$A$1<$X169),SUM(BslnAllctnCrrnt!$A$1-$W169),0)))))","v":0},{"$f":"IF(AND($AK169=\"FWP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM($N169-$HQ169),IF(AND($AK169=\"FWP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$W169,BslnAllctnCrrnt!$A$1<$X169),SUM($N169-$HQ169),IF(AND($AK169=\"FWP3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$W169,BslnAllctnCrrnt!$A$1<$X169),SUM($N169-$HQ169),IF(AND($AK169=\"SSP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$T169,BslnAllctnCrrnt!$A$1<$U169),SUM($N169-$HQ169),IF(AND($AK169=\"SSP2P3\",$HF169=TRUE,BslnAllctnCrrnt!$A$1>=$W169,BslnAllctnCrrnt!$A$1<$X169),SUM($N169-$HQ169),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[173,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G174),0,IF($F174<=$G174,SUM($G174-$F174),IF($F174>$G174,SUM((Account!$L$2-Usage!$F174)+Usage!$G174+1))))","v":0},{"$f":"IF($Q174=0,0,IF($R174=0,0,IF(AND($Q174<FctrChngDts!$A$2,$R174>=FctrChngDts!$A$2),SUM($R174-FctrChngDts!$A$2+1),IF(AND($Q174>=FctrChngDts!$A$2,$R174>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q174),IF(AND($Q174>=FctrChngDts!$A$2,$R174<FctrChngDts!$B$2),SUM($R174-$Q174+1),0)))))","v":0},{"$f":"IF($Q174=0,0,IF($R174=0,0,IF(AND($Q174<FctrChngDts!$A$2,$R174>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q174),IF(AND($Q174<FctrChngDts!$A$2,$R174<FctrChngDts!$A$2),SUM($R174-$Q174+1),IF(AND($Q174>FctrChngDts!$A$2,$R174>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R174+1),0)))))","v":0},{"$f":"IF($T174=0,0,IF($U174=0,0,IF(AND($T174<FctrChngDts!$A$2,$U174>=FctrChngDts!$A$2),SUM($U174-FctrChngDts!$A$2+1),IF(AND($T174>=FctrChngDts!$A$2,$U174<FctrChngDts!$B$2),SUM($U174-$T174+1),IF(AND($T174>=FctrChngDts!$A$2,$U174>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T174)<0),0,IF(AND($T174>=FctrChngDts!$A$2,$U174>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T174),0))))))","v":0},{"$f":"IF($T174=0,0,IF($U174=0,0,IF(AND($T174<FctrChngDts!$A$2,$U174>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T174),IF(AND($T174>=FctrChngDts!$B$2,$U174>=FctrChngDts!$B$2),SUM($U174-$T174+1),IF(AND($T174<FctrChngDts!$A$2,$U174<FctrChngDts!$A$2),SUM($U174-$T174+1),IF(AND($T174>=FctrChngDts!$A$2,$U174>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U174+1),0))))))","v":0},{"$f":"IF($W174=0,0,IF($X174=0,0,IF(AND($W174>=FctrChngDts!$A$2,$X174>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W174)<0),0,IF(AND($W174>=FctrChngDts!$A$2,$X174>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W174),IF(AND($W174>=FctrChngDts!$A$2,$X174<FctrChngDts!$B$2),SUM($X174-$W174+1),IF(AND($W174<FctrChngDts!$A$2,$X174>=FctrChngDts!$A$2),SUM($X174-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W174=0,0,IF($X174=0,0,IF(AND($W174<FctrChngDts!$A$2,$X174<FctrChngDts!$A$2),SUM($X174-$W174+1),IF(AND($W174>=FctrChngDts!$A$2,$X174>=FctrChngDts!$B$2,SUM($X174-FctrChngDts!$B$2+1)<=$Y174),SUM($X174-FctrChngDts!$B$2+1),IF(AND($W174>=FctrChngDts!$A$2,$X174>=FctrChngDts!$B$2),SUM($X174-$W174+1),IF(AND($W174<FctrChngDts!$A$2,$X174>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W174),0))))))","v":0},{"$f":"IF(AND($D174>=FctrChngDts!$C$2,$E174<FctrChngDts!$E$2),\"1\",IF(AND($D174>=FctrChngDts!$E$2,$E174<FctrChngDts!$G$2),\"2\",IF(AND($D174>=FctrChngDts!$G$2,$E174<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D174>=FctrChngDts!$D$2,,IF(AND($D174>=FctrChngDts!$C$2,$D174<=FctrChngDts!$D$2),$D174,IF(AND($D174>=FctrChngDts!$C$2,$D174>=FctrChngDts!$D$2,$E174>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D174>FctrChngDts!$D$2,,IF($D174=FctrChngDts!$D$2,$D174,IF(AND($D174>=FctrChngDts!$C$2,$E174<FctrChngDts!$D$2),$E174,IF(AND($D174>=FctrChngDts!$C$2,$E174>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D174>=FctrChngDts!$D$2,$E174>=FctrChngDts!$D$2,$E174>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E174<FctrChngDts!$D$2,$E174<=FctrChngDts!$D$2),$E174,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D174<FctrChngDts!$E$2,$E174<FctrChngDts!$E$2),,IF($D174>FctrChngDts!$F$2,,IF(AND($D174>=FctrChngDts!$E$2,$D174<=FctrChngDts!$F$2),$D174,IF(AND($D174>=FctrChngDts!$E$2,$D174>=FctrChngDts!$F$2,$E174>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D174>FctrChngDts!$F$2,,IF($E174=FctrChngDts!$F$2,$E174,IF(AND($D174<FctrChngDts!$E$2,$E174<=FctrChngDts!$F$2),$E174,IF(AND($D174>=FctrChngDts!$E$2,$E174<FctrChngDts!$F$2),$E174,IF(AND($D174>=FctrChngDts!$E$2,$E174>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D174>=FctrChngDts!$F$2,$E174>=FctrChngDts!$F$2,$E174>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D174<FctrChngDts!$G$2,$E174<FctrChngDts!$G$2),,IF($D174>FctrChngDts!$H$2,,IF(AND($D174>=FctrChngDts!$G$2,$D174<=FctrChngDts!$H$2),$D174,IF(AND($D174>=FctrChngDts!$G$2,$D174>=FctrChngDts!$H$2,$E174>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D174>FctrChngDts!$H$2,,IF($E174=FctrChngDts!$H$2,$E174,IF(AND($D174<FctrChngDts!$G$2,$E174<=FctrChngDts!$H$2),$E174,IF(AND($D174>=FctrChngDts!$G$2,$E174<FctrChngDts!$H$2),$E174,IF(AND($D174>=FctrChngDts!$G$2,$E174>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D174>=FctrChngDts!$H$2,$E174>=FctrChngDts!$H$2,$E174>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A174,Tenant!$A174:$J473,6,FALSE)","v":0},{"$f":"VLOOKUP($A174,Tenant!$A174:$J473,7,FALSE)","v":0},{"$f":"VLOOKUP($A174,Tenant!$A174:$J473,10,FALSE)","v":0},0,{"$f":"IF(AND($AK174=\"FSP2\",$AJ174=FALSE,$HF174=FALSE),SUM($K174*FctrChngDts!$C$9),IF(AND($AK174=\"FSP2\",$AJ174=TRUE,$HF174=FALSE),SUM($K174*FctrChngDts!$C$10),IF(AND($AK174=\"FSP2P3\",$AJ174=FALSE,$HF174=FALSE),SUM(SUM($K174,$M174)*FctrChngDts!$C$9),IF(AND($AK174=\"FSP2P3\",$AJ174=TRUE,$HF174=FALSE),SUM(SUM($K174,$M174)*FctrChngDts!$C$10),IF(AND($AK174=\"FSP3\",$AJ174=FALSE,$HF174=FALSE),SUM($M174*FctrChngDts!$C$9),IF(AND($AK174=\"FSP3\",$AJ174=TRUE,$HF174=FALSE),SUM($M174*FctrChngDts!$C$10),IF(AND($AK174=\"FSP1\",$AJ174=FALSE,$HF174=FALSE),SUM($I174*FctrChngDts!$C$9),IF(AND($AK174=\"FSP1\",$AJ174=TRUE,$HF174=FALSE),SUM($I174*FctrChngDts!$C$10),IF(AND($AK174=\"FSP1P2\",$AJ174=FALSE,$HF174=FALSE),SUM(SUM($I174,$K174)*FctrChngDts!$C$9),IF(AND($AK174=\"FSP1P2\",$AJ174=TRUE,$HF174=FALSE),SUM(SUM($I174,$K174)*FctrChngDts!$C$10),IF(AND($Z174=\"Summer\",$AK174=\"SSP2P3\",$AJ174=FALSE,$HF174=FALSE),SUM(SUM(SUM(SUM($K174,$M174)*FctrChngDts!$C$9),SUM(SUM($L174,$N174)*FctrChngDts!$C$11))*$AF174),IF(AND($Z174=\"Summer\",$AK174=\"SSP2P3\",$AJ174=TRUE,$HF174=FALSE),SUM(SUM(SUM(SUM($K174,$M174)*FctrChngDts!$C$10),SUM(SUM($L174,$N174)*FctrChngDts!$C$12))*$AF174),IF(AND($Z174=\"Winter\",$AK174=\"SSP2P3\",$AJ174=FALSE,$HF174=FALSE),SUM(SUM(SUM(SUM($K174,$M174)*FctrChngDts!$C$9),SUM(SUM($L174,$N174)*FctrChngDts!$C$11))-$AO174),IF(AND($Z174=\"Winter\",$AK174=\"SSP2P3\",$AJ174=TRUE,$HF174=FALSE),SUM(SUM(SUM(SUM($K174,$M174)*FctrChngDts!$C$10),SUM(SUM($L174,$N174)*FctrChngDts!$C$12))-$AO174),IF(AND($Z174=\"Summer\",$AK174=\"SSP1P2\",$AJ174=FALSE,$HF174=FALSE),SUM(SUM(SUM(SUM($I174,$K174)*FctrChngDts!$C$9),SUM(SUM($J174,$L174)*FctrChngDts!$C$11))*$AF174),IF(AND($Z174=\"Summer\",$AK174=\"SSP1P2\",$AJ174=TRUE,$HF174=FALSE),SUM(SUM(SUM(SUM($I174,$K174)*FctrChngDts!$C$10),SUM(SUM($J174,$L174)*FctrChngDts!$C$12))*$AF174),IF(AND($Z174=\"Winter\",$AK174=\"SSP1P2\",$AJ174=FALSE,$HF174=FALSE),SUM(SUM(SUM(SUM($I174,$K174)*FctrChngDts!$C$9),SUM(SUM($J174,$L174)*FctrChngDts!$C$11))-$AO174),IF(AND($Z174=\"Winter\",$AK174=\"SSP1P2\",$AJ174=TRUE,$HF174=FALSE),SUM(SUM(SUM(SUM($I174,$K174)*FctrChngDts!$C$10),SUM(SUM($J174,$L174)*FctrChngDts!$C$12))-$AO174),IF(AND($AK174=\"FSP2\",$AJ174=FALSE,$HF174=TRUE),SUM(SUM($HI174*FctrChngDts!$B$9),SUM($HJ174*FctrChngDts!$C$9)),IF(AND($AK174=\"FSP2\",$AJ174=TRUE,$HF174=TRUE),SUM(SUM($HI174*FctrChngDts!$B$10),SUM($HJ174*FctrChngDts!$C$10)),IF(AND($AK174=\"FSP2P3\",$AJ174=FALSE,$HF174=TRUE),SUM(SUM(SUM($HI174,$HK174)*FctrChngDts!$B$9),SUM(SUM($HJ174,$HL174)*FctrChngDts!$C$9)),IF(AND($AK174=\"FSP2P3\",$AJ174=TRUE,$HF174=TRUE),SUM(SUM(SUM($HI174,$HK174)*FctrChngDts!$B$10),SUM(SUM($HJ174,$HL174)*FctrChngDts!$C$10)),IF(AND($AK174=\"FSP3\",$AJ174=FALSE,$HF174=TRUE),SUM(SUM($HK174*FctrChngDts!$B$9),SUM($HL174*FctrChngDts!$C$9)),IF(AND($AK174=\"FSP3\",$AJ174=TRUE,$HF174=TRUE),SUM(SUM($HK174*FctrChngDts!$B$10),SUM($HL174*FctrChngDts!$C$10)),IF(AND($AK174=\"FSP1\",$AJ174=FALSE,$HF174=TRUE),SUM(SUM($HG174*FctrChngDts!$B$9),SUM($HH174*FctrChngDts!$C$9)),IF(AND($AK174=\"FSP1\",$AJ174=TRUE,$HF174=TRUE),SUM(SUM($HG174*FctrChngDts!$B$10),SUM($HH174*FctrChngDts!$C$10)),IF(AND($AK174=\"FSP1P2\",$AJ174=FALSE,$HF174=TRUE),SUM(SUM(SUM($HG174,$HI174)*FctrChngDts!$B$9),SUM(SUM($HH174,$HJ174)*FctrChngDts!$C$9)),IF(AND($AK174=\"FSP1P2\",$AJ174=TRUE,$HF174=TRUE),SUM(SUM(SUM($HG174,$HI174)*FctrChngDts!$B$10),SUM(SUM($HG174,$HI174)*FctrChngDts!$C$10)),IF(AND($Z174=\"Summer\",$AK174=\"SSP2P3\",$AJ174=FALSE,$HF174=TRUE),SUM(SUM(SUM(SUM($HI174,$HK174)*FctrChngDts!$B$9),SUM(SUM($HJ174,$HL174)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO174,$HQ174)*FctrChngDts!$B$11),SUM(SUM($HP174,$HR174)*FctrChngDts!$C$11))*$AF174),IF(AND($Z174=\"Summer\",$AK174=\"SSP2P3\",$AJ174=TRUE,$HF174=TRUE),SUM(SUM(SUM(SUM($HI174,$HK174)*FctrChngDts!$B$10),SUM(SUM($HJ174,$HL174)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO174,$HQ174)*FctrChngDts!$B$12),SUM(SUM($HP174,$HR174)*FctrChngDts!$C$12))*$AF174),IF(AND($Z174=\"Winter\",$AK174=\"SSP2P3\",$AJ174=FALSE,$HF174=TRUE),SUM(SUM(SUM(SUM($HI174,$HK174)*FctrChngDts!$B$9),SUM(SUM($HJ174,$HL174)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO174,$HQ174)*FctrChngDts!$B$11),SUM(SUM($HP174,$HR174)*FctrChngDts!$C$11))-$AO174),IF(AND($Z174=\"Winter\",$AK174=\"SSP2P3\",$AJ174=TRUE,$HF174=TRUE),SUM(SUM(SUM(SUM($HI174,$HK174)*FctrChngDts!$B$10),SUM(SUM($HO174,$HQ174)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO174,$HQ174)*FctrChngDts!$B$12),SUM(SUM($HP174,$HR174)*FctrChngDts!$C$12))-$AO174),IF(AND($Z174=\"Summer\",$AK174=\"SSP1P2\",$AJ174=FALSE,$HF174=TRUE),SUM(SUM(SUM(SUM($HG174,$HI174)*FctrChngDts!$B$9),SUM(SUM($HH174,$HJ174)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM174,$HO174)*FctrChngDts!$B$11),SUM(SUM($HN174,$HP174)*FctrChngDts!$C$11))*$AF174),IF(AND($Z174=\"Summer\",$AK174=\"SSP1P2\",$AJ174=TRUE,$HF174=TRUE),SUM(SUM(SUM(SUM($HG174,$HI174)*FctrChngDts!$B$10),SUM(SUM($HH174,$HJ174)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM174,$HO174)*FctrChngDts!$B$12),SUM(SUM($HN174,$HP174)*FctrChngDts!$C$12))*$AF174),IF(AND($Z174=\"Winter\",$AK174=\"SSP1P2\",$AJ174=FALSE,$HF174=TRUE),SUM(SUM(SUM(SUM($HG174,$HI174)*FctrChngDts!$B$9),SUM(SUM($HH174,$HJ174)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM174,$HO174)*FctrChngDts!$B$11),SUM(SUM($HN174,$HP174)*FctrChngDts!$C$11))-$AO174),IF(AND($Z174=\"Winter\",$AK174=\"SSP1P2\",$AJ174=TRUE,$HF174=TRUE),SUM(SUM(SUM(SUM($HG174,$HI174)*FctrChngDts!$B$10),SUM(SUM($HH174,$HJ174)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM174,$HO174)*FctrChngDts!$B$12),SUM(SUM($HN174,$HP174)*FctrChngDts!$C$12))-$AO174),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK174=\"FWP1\",$AJ174=FALSE,$HF174=FALSE),SUM($J174*FctrChngDts!$C$11),IF(AND($AK174=\"FWP1\",$AJ174=TRUE,$HF174=FALSE),SUM($J174*FctrChngDts!$C$12),IF(AND($AK174=\"FWP1P2\",$AJ174=FALSE,$HF174=FALSE),SUM(SUM($J174,$L174)*FctrChngDts!$C$11),IF(AND($AK174=\"FWP1P2\",$AJ174=TRUE,$HF174=FALSE),SUM(SUM($J174,$L174)*FctrChngDts!$C$12),IF(AND($AK174=\"FWP2\",$AJ174=FALSE,$HF174=FALSE),SUM($L174*FctrChngDts!$C$11),IF(AND($AK174=\"FWP2\",$AJ174=TRUE,$HF174=FALSE),SUM($L174*FctrChngDts!$C$12),IF(AND($AK174=\"FWP2P3\",$AJ174=FALSE,$HF174=FALSE),SUM(SUM($L174,$N174)*FctrChngDts!$C$11),IF(AND($AK174=\"FWP2P3\",$AJ174=TRUE,$HF174=FALSE),SUM(SUM($L174,$N174)*FctrChngDts!$C$12),IF(AND($AK174=\"FWP3\",$AJ174=FALSE,$HF174=FALSE),SUM($N174*FctrChngDts!$C$11),IF(AND($AK174=\"FWP3\",$AJ174=TRUE,$HF174=FALSE),SUM($N174*FctrChngDts!$C$12),IF(AND($Z174=\"Winter\",$AK174=\"SSP1P2\",$AJ174=FALSE,$HF174=FALSE),SUM(SUM(SUM($I174,$K174)*FctrChngDts!$C$9),SUM(SUM($J174,$L174)*FctrChngDts!$C$11))*$AG174,IF(AND($Z174=\"Winter\",$AK174=\"SSP1P2\",$AJ174=TRUE,$HF174=FALSE),SUM(SUM(SUM($I174,$K174)*FctrChngDts!$B$10),SUM(SUM($J174,$L174)*FctrChngDts!$B$12))*$AG174,IF(AND($Z174=\"Summer\",$AK174=\"SSP1P2\",$AJ174=FALSE,$HF174=FALSE),SUM(SUM(SUM($I174,$K174)*FctrChngDts!$B$9),SUM(SUM($J174,$L174)*FctrChngDts!$B$11))-$AJ174,IF(AND($Z174=\"Summer\",$AK174=\"SSP1P2\",$AJ174=TRUE,$HF174=FALSE),SUM(SUM(SUM($I174,$K174)*FctrChngDts!$C$10),SUM(SUM($J174,$L174)*FctrChngDts!$C$12))-$AJ174,IF(AND($Z174=\"Winter\",$AK174=\"SSP2P3\",$AJ174=FALSE,$HF174=FALSE),SUM(SUM(SUM($K174,$M174)*FctrChngDts!$C$9),SUM(SUM($L174,$N174)*FctrChngDts!$C$11))*$AG174,IF(AND($Z174=\"Winter\",$AK174=\"SSP2P3\",$AJ174=TRUE,$HF174=FALSE),SUM(SUM(SUM($K174,$M174)*FctrChngDts!$C$10),SUM(SUM($L174,$N174)*FctrChngDts!$C$12))*$AG174,IF(AND($Z174=\"Summer\",$AK174=\"SSP2P3\",$AJ174=FALSE,$HF174=FALSE),SUM(SUM(SUM($K174,$M174)*FctrChngDts!$C$9),SUM(SUM($L174,$N174)*FctrChngDts!$C$11))-$AJ174,IF(AND($Z174=\"Summer\",$AK174=\"SSP2P3\",$AJ174=TRUE,$HF174=FALSE),SUM(SUM(SUM($K174,$M174)*FctrChngDts!$C$10),SUM(SUM($L174,$N174)*FctrChngDts!$C$12))-$AJ174,IF(AND($AK174=\"FWP1\",$AJ174=FALSE,$HF174=TRUE),SUM(SUM($HM174*FctrChngDts!$B$11),SUM($HN174*FctrChngDts!$C$11)),IF(AND($AK174=\"FWP1\",$AJ174=TRUE,$HF174=TRUE),SUM(SUM($HM174*FctrChngDts!$B$12),SUM($HN174*FctrChngDts!$C$12)),IF(AND($AK174=\"FWP1P2\",$AJ174=FALSE,$HF174=TRUE),SUM(SUM(SUM($HM174,$HO174)*FctrChngDts!$B$11),SUM(SUM($HN174,$HP174)*FctrChngDts!$C$11)),IF(AND($AK174=\"FWP1P2\",$AJ174=TRUE,$HF174=TRUE),SUM(SUM(SUM($HM174,$KP174)*FctrChngDts!$C$12),SUM(SUM($HN174,$HP174)*FctrChngDts!$C$12)),IF(AND($AK174=\"FWP2\",$AJ174=FALSE,$HF174=TRUE),SUM(SUM($HO174*FctrChngDts!$B$11),SUM($HO174*FctrChngDts!$C$11)),IF(AND($AK174=\"FWP2\",$AJ174=TRUE,$HF174=TRUE),SUM(SUM($HO174*FctrChngDts!$B$12),SUM($HO174*FctrChngDts!$C$12)),IF(AND($AK174=\"FWP2P3\",$AJ174=FALSE,$HF174=TRUE),SUM(SUM(SUM($HO174,$HQ174)*FctrChngDts!$C$11),SUM(SUM($HP174,$HR174)*FctrChngDts!$C$11)),IF(AND($AK174=\"FWP2P3\",$AJ174=TRUE,$HF174=TRUE),SUM(SUM(SUM($HO174,$HQ174)*FctrChngDts!$C$12),SUM(SUM($HP174,$HR174)*FctrChngDts!$C$12)),IF(AND($AK174=\"FWP3\",$AJ174=FALSE,$HF174=TRUE),SUM(SUM($HQ174*FctrChngDts!$B$11),SUM($HR174*FctrChngDts!$C$11)),IF(AND($AK174=\"FWP3\",$AJ174=TRUE,$HF174=TRUE),SUM(SUM($HQ174*FctrChngDts!$B$12),SUM($HR174*FctrChngDts!$C$12)),IF(AND($Z174=\"Winter\",$AK174=\"SSP1P2\",$AJ174=FALSE,$HF174=TRUE),SUM(SUM(SUM(SUM($HG174,$HI174)*FctrChngDts!$B$9),SUM(SUM($HH174,$HJ174)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM174,$HO174)*FctrChngDts!$B$11),SUM(SUM($HN174,$HP174)*FctrChngDts!$C$11))*$AG174),IF(AND($Z174=\"Winter\",$AK174=\"SSP1P2\",$AJ174=TRUE,$HF174=TRUE),SUM(SUM(SUM(SUM($HG174,$HI174)*FctrChngDts!$B$10), SUM(SUM($HH174,$HJ174)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM174,$HO174)*FctrChngDts!$B$12),SUM(SUM($HN174,$HP174)*FctrChngDts!$C$12))*$AG174),IF(AND($Z174=\"Summer\",$AK174=\"SSP1P2\",$AJ174=FALSE,$HF174=TRUE),SUM(SUM(SUM(SUM($HG174,$HI174)*FctrChngDts!$B$9),SUM(SUM($HH174,$HJ174)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM174,$HO174)*FctrChngDts!$B$11),SUM(SUM($HN174,$HP174)*FctrChngDts!$C$11))-$AJ174),IF(AND($Z174=\"Summer\",$AK174=\"SSP1P2\",$AJ174=TRUE,$HF174=TRUE),SUM(SUM(SUM(SUM($HG174,$HI174)*FctrChngDts!$B$10),SUM(SUM($HH174,$HJ174)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM174,$HO174)*FctrChngDts!$B$12),SUM(SUM($HN174,$HP174)*FctrChngDts!$C$12))-$AJ174),IF(AND($Z174=\"Winter\",$AK174=\"SSP2P3\",$AJ174=FALSE,$HF174=TRUE),SUM(SUM(SUM(SUM($HI174,$HK174)*FctrChngDts!$B$9),SUM(SUM($HJ174,$HL174)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO174,$HQ174)*FctrChngDts!$B$11),SUM(SUM($HP174,$HR174)*FctrChngDts!$C$11))*$AG174),IF(AND($Z174=\"Winter\",$AK174=\"SSP2P3\",$AJ174=TRUE,$HF174=TRUE),SUM(SUM(SUM(SUM($HI174,$HK174)*FctrChngDts!$B$10), SUM(SUM($HJ174,$HL174)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO174,$HQ174)*FctrChngDts!$B$12),SUM(SUM($HP174,$HR174)*FctrChngDts!$C$12))*$AG174),IF(AND($Z174=\"Summer\",$AK174=\"SSP2P3\",$AJ174=FALSE,$HF174=TRUE),SUM(SUM(SUM(SUM($HI174,$HK174)*FctrChngDts!$B$9),SUM(SUM($HJ174,$HL174)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO174,$HQ174)*FctrChngDts!$B$11),SUM(SUM($HP174,$HR174)*FctrChngDts!$C$11))-$AJ174),IF(AND($Z174=\"Summer\",$AK174=\"SSP2P3\",$AJ174=TRUE,$HF174=TRUE),SUM(SUM(SUM(SUM($HI174,$HK174)*FctrChngDts!$B$10), SUM(SUM($HJ174,$HL174)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO174,$HQ174)*FctrChngDts!$B$12),SUM(SUM($HP174,$HR174)*FctrChngDts!$C$12))-$AJ174),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK174=\"FSP1\",$AH174=TRUE,SUM(SUM(SUM($AI174*FctrChngDts!$B$13)*I174),$AR174)>$AD174),$AD174,IF(AND($AK174=\"FSP1\",$AH174=TRUE,SUM(SUM(SUM($AI174*FctrChngDts!$B$13)*$I174),$AR174)<=$AD174),SUM(SUM(SUM($AI174*FctrChngDts!$B$13)*$I174),$AR174),IF(AND($Z174=\"Summer\",$AK174=\"SSP1\",$AH174=TRUE,SUM(SUM(SUM(SUM($I174,$J174)*SUM($AI174*FctrChngDts!$B$13))*$AF174),$AR174)>$AD174),$AD174,IF(AND($Z174=\"Summer\",$AK174=\"SSP1\",$AH174=TRUE,SUM(SUM(SUM(SUM($I174,$J174)*SUM($AI174*FctrChngDts!$B$13))*$AF174),$AR174)<=$AD174),SUM(SUM(SUM(SUM($I174,$J174)*SUM($AI174*FctrChngDts!$B$13))*$AF174),$AR174),IF(AND($Z174=\"Winter\",$AK174=\"SSP1\",$AH174=TRUE,SUM(SUM(SUM(SUM($I174,$J174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AU174:$AW174)),$AR174)>$AD174),$AD174,IF(AND($Z174=\"Winter\",$AK174=\"SSP1\",$AH174=TRUE,SUM(SUM(SUM(SUM($I174,$J174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AU174:$AW174)),$AR174)<=$AD174),SUM(SUM(SUM(SUM($I174,$J174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AU174:$AW174)),$AR174),IF(AND($AK174=\"FSP1P2\",$AH174=TRUE,SUM(SUM(SUM(SUM($I174,$K174)*SUM($AI174*FctrChngDts!$B$13))*$AF174),$AR174)>$AD174),$AD174,IF(AND($AK174=\"FSP1P2\",$AH174=TRUE,SUM(SUM(SUM(SUM($I174,$K174)*SUM($AI174*FctrChngDts!$B$13))*$AF174),$AR174)<=$AD174),SUM(SUM(SUM(SUM($I174,$K174)*SUM($AI174*FctrChngDts!$B$13))*$AF174),$AR174),IF(AND($Z174=\"Summer\",$AK174=\"SSP1P2\",$AH174=TRUE,SUM(SUM(SUM(SUM($I174,$K174,$J174,$L174)*SUM($AI174*FctrChngDts!$B$13))*$AF174),$AR174)>$AD174),$AD174,IF(AND($Z174=\"Summer\",$AK174=\"SSP1P2\",$AH174=TRUE,SUM(SUM(SUM(SUM($I174,$K174,$J174,$L174)*SUM($AI174*FctrChngDts!$B$13))*$AF174),$AR174)<=$AD174),SUM(SUM(SUM(SUM($I174,$K174,$J174,$L174)*SUM($AI174*FctrChngDts!$B$13))*$AF174),$AR174),IF(AND($Z174=\"Winter\",$AK174=\"SSP1P2\",$AH174=TRUE,SUM(SUM(SUM(SUM($I174,$K174,$J174,$L174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AU174:$AW174)),$AR174)>$AD174),$AD174,IF(AND($Z174=\"Winter\",$AK174=\"SSP1P2\",$AH174=TRUE,SUM(SUM(SUM(SUM($I174,$K174,$J174,$L174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AU174:$AW174)),$AR174)<=$AD174),MIN($AD174,SUM($AL174,SUM(SUM(SUM(SUM($I174,$K174,$J174,$L174)*SUM($AI174*FctrChngDts!$B$13))*$AF174)))),IF(AND($AK174=\"FSP2\",$AH174=TRUE,SUM(SUM(SUM($AI174*FctrChngDts!$B$13)*$K174),$AR174)>$AD174),$AD174,IF(AND($AK174=\"FSP2\",$AH174=TRUE,SUM(SUM(SUM($AI174*FctrChngDts!$B$13)*$K174),$AR174)<=$AD174),SUM(SUM(SUM($AI174*FctrChngDts!$B$13)*$K174),$AR174),IF(AND($Z174=\"Summer\",$AK174=\"SSP2\",$AH174=TRUE,SUM(SUM(SUM(SUM($K174,$L174)*SUM($AI174*FctrChngDts!$B$13))*$AF174),$AR174)>$AD174),$AD174,IF(AND($Z174=\"Summer\",$AK174=\"SSP2\",$AH174=TRUE,SUM(SUM(SUM(SUM($K174,$L174)*SUM($AI174*FctrChngDts!$B$13))*$AF174),$AR174)<=$AD174),SUM(SUM(SUM(SUM($K174,$L174)*SUM($AI174*FctrChngDts!$B$13))*$AF174),$AR174),IF(AND($Z174=\"Winter\",$AK174=\"SSP2\",$AH174=TRUE,SUM(SUM(SUM(SUM($K174,$L174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AU174:$AW174)),$AR174)>$AD174),$AD174,IF(AND($Z174=\"Winter\",$AK174=\"SSP2\",$AH174=TRUE,SUM(SUM(SUM(SUM($K174,$L174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AU174:$AW174)),$AR174)<=$AD174),SUM(SUM(SUM(SUM($K174,$L174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AU174:$AW174)),$AR174),IF(AND($AK174=\"FSP2P3\",$AH174=TRUE,SUM(SUM(SUM(SUM($K174,$M174)*SUM($AI174*FctrChngDts!$B$13))*$AF174),$AR174)>$AD174),$AD174,IF(AND($AK174=\"FSP2P3\",$AH174=TRUE,SUM(SUM(SUM(SUM($K174,$M174)*SUM($AI174*FctrChngDts!$B$13))*$AF174),$AR174)<=$AD174),SUM(SUM(SUM(SUM($K174,$M174)*SUM($AI174*FctrChngDts!$B$13))*$AF174),$AR174),IF(AND($Z174=\"Summer\",$AK174=\"SSP2P3\",$AH174=TRUE,SUM(SUM(SUM(SUM($K174,$L174,$M174,$N174)*SUM($AI174*FctrChngDts!$B$13))*$AF174),$AR174)>$AD174),$AD174,IF(AND($Z174=\"Summer\",$AK174=\"SSP2P3\",$AH174=TRUE,SUM(SUM(SUM(SUM($K174,$L174,$M174,$N174)*SUM($AI174*FctrChngDts!$B$13))*$AF174),$AR174)<=$AD174),SUM(SUM(SUM(SUM($K174,$L174,$M174,$N174)*SUM($AI174*FctrChngDts!$B$13))*$AF174),$AR174),IF(AND($Z174=\"Winter\",$AK174=\"SSP2P3\",$AH174=TRUE,SUM(SUM(SUM(SUM($K174,$L174,$M174,$N174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AU174:$AW174)),$AR174)>$AD174),$AD174,IF(AND($Z174=\"Winter\",$AK174=\"SSP2P3\",$AH174=TRUE,SUM(SUM(SUM(SUM($K174,$L174,$M174,$N174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AU174:$AW174)),$AR174)<=$AD174),SUM(SUM(SUM(SUM($K174,$L174,$M174,$N174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AU174:$AW174)),$AR174),IF(AND($AK174=\"FSP3\",$AH174=TRUE,SUM(SUM(SUM($AI174*FctrChngDts!$B$13)*$M174),$AR174)>$AD174),$AD174,IF(AND($AK174=\"FSP3\",$AH174=TRUE,SUM(SUM(SUM($AI174*FctrChngDts!$B$13)*$M174),$AR174)<=$AD174),SUM(SUM(SUM($AI174*FctrChngDts!$B$13)*$M174),$AR174),IF(AND($Z174=\"Summer\",$AK174=\"SSP3\",$AH174=TRUE,SUM(SUM(SUM(SUM($M174,$N174)*SUM($AI174*FctrChngDts!$B$13))*$AF174),$AR174)>$AD174),$AD174,IF(AND($Z174=\"Summer\",$AK174=\"SSP3\",$AH174=TRUE,SUM(SUM(SUM(SUM($M174,$N174)*SUM($AI174*FctrChngDts!$B$13))*$AF174),$AR174)<=$AD174),SUM(SUM(SUM(SUM($M174,$N174)*SUM($AI174*FctrChngDts!$B$13))*$AF174),$AR174),IF(AND($Z174=\"Winter\",$AK174=\"SSP3\",$AH174=TRUE,SUM(SUM(SUM(SUM($M174,$N174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AU174:$AW174)),$AR174)>$AD174),$AD174,IF(AND($Z174=\"Winter\",$AK174=\"SSP3\",$AH174=TRUE,SUM(SUM(SUM(SUM($M174,$N174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AU174:$AW174)),$AR174)<=$AD174),SUM(SUM(SUM(SUM($M174,$N174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AU174:$AW174)),$AR174),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK174=\"FWP1\",$AH174=TRUE,SUM(SUM(SUM($AI174*FctrChngDts!$B$13)*$J174),$AU174)>$AE174),$AE174,IF(AND($AK174=\"FWP1\",$AH174=TRUE,SUM(SUM(SUM($AI174*FctrChngDts!$B$13)*$J174),$AU174)<=$AE174),SUM(SUM(SUM($AI174*FctrChngDts!$B$13)*$J174),$AU174),IF(AND($Z174=\"Winter\",$AK174=\"SSP1\",$AH174=TRUE,SUM(SUM(SUM(SUM($I174,$J174)*SUM($AI174*FctrChngDts!$B$13))*$AG174),$AU174)>$AE174),$AE174,IF(AND($Z174=\"Winter\",$AK174=\"SSP1\",$AH174=TRUE,SUM(SUM(SUM(SUM($I174,$J174)*SUM($AI174*FctrChngDts!$B$13))*$AG174),$AU174)<=$AE174),SUM(SUM(SUM(SUM($I174,$J174)*SUM($AI174*FctrChngDts!$B$13))*$AG174),$AU174),IF(AND($Z174=\"Summer\",$AK174=\"SSP1\",$AH174=TRUE,SUM(SUM(SUM(SUM($I174,$J174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AR174:$AT174)),$AU174)>$AE174),$AE174,IF(AND($Z174=\"Summer\",$AK174=\"SSP1\",$AH174=TRUE,SUM(SUM(SUM(SUM($I174,$J174)*SUM($AI174*FctrChngDts!$B$13))- SUM($AR174:$AT174)),$AU174)<=$AE174),SUM(SUM(SUM(SUM($I174,$J174)*SUM($AI174*FctrChngDts!$B$13))- SUM($AR174:$AT174)),$AU174),IF(AND($AK174=\"FWP1P2\",$AH174=TRUE,SUM(SUM(SUM(SUM($J174,$L174)*SUM($AI174*FctrChngDts!$B$13))*$AG174),$AU174)>$AE174),$AE174,IF(AND($AK174=\"FWP1P2\",$AH174=TRUE,SUM(SUM(SUM(SUM($J174,$L174)*SUM($AI174*FctrChngDts!$B$13))*$AG174),$AU174)<=$AE174),SUM(SUM(SUM(SUM($J174,$L174)*SUM($AI174*FctrChngDts!$B$13))*$AG174),$AU174),IF(AND($Z174=\"Winter\",$AK174=\"SSP1P2\",$AH174=TRUE,SUM(SUM(SUM(SUM($I174,$K174,$J174,$L174)*SUM($AI174*FctrChngDts!$B$13))*$AG174),$AU174)>$AE174),$AE174,IF(AND($Z174=\"Winter\",$AK174=\"SSP1P2\",$AH174=TRUE,SUM(SUM(SUM(SUM($I174,$K174,$J174,$L174)*SUM($AI174*FctrChngDts!$B$13))*$AG174),$AU174)<=$AE174),SUM(SUM(SUM(SUM($I174,$K174,$J174,$L174)*SUM($AI174*FctrChngDts!$B$13))*$AG174),$AU174),IF(AND($Z174=\"Summer\",$AK174=\"SSP1P2\",$AH174=TRUE,SUM(SUM(SUM(SUM($I174,$K174,$J174,$L174)*SUM($AI174*FctrChngDts!$B$13))- SUM($AR174:$AT174)),$AU174)>$AE174),$AE174,IF(AND($Z174=\"Summer\",$AK174=\"SSP1P2\",$AH174=TRUE,SUM(SUM(SUM(SUM($I174,$K174,$J174,$L174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AR174:$AT174)),$AU174)<=$AE174),SUM(SUM(SUM(SUM($I174,$K174,$J174,$L174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AR174:$AT174)),$AU174),IF(AND($AK174=\"FWP2\",$AH174=TRUE,SUM(SUM(SUM($AI174*FctrChngDts!$B$13)*$L174),$AU174)>$AE174),$AE174,IF(AND($AK174=\"FWP2\",$AH174=TRUE,SUM(SUM(SUM($AI174*FctrChngDts!$B$13)*$L174),$AU174)<=$AE174),SUM(SUM(SUM($AI174*FctrChngDts!$B$13)*$L174),$AU174),IF(AND($Z174=\"Winter\",$AK174=\"SSP2\",$AH174=TRUE,SUM(SUM(SUM(SUM($K174,$L174)*SUM($AI174*FctrChngDts!$B$13))*$AG174),$AU174)>$AE174),$AE174,IF(AND($Z174=\"Winter\",$AK174=\"SSP2\",$AH174=TRUE,SUM(SUM(SUM(SUM($K174,$L174)*SUM($AI174*FctrChngDts!$B$13))*$AG174),$AU174)<=$AE174),SUM(SUM(SUM(SUM($K174,$L174)*SUM($AI174*FctrChngDts!$B$13))*$AG174),$AU174),IF(AND($Z174=\"Summer\",$AK174=\"SSP2\",$AH174=TRUE,SUM(SUM(SUM(SUM($K174,$L174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AR174:$AT174)),$AU174)>$AE174),$AE174,IF(AND($Z174=\"Summer\",$AK174=\"SSP2\",$AH174=TRUE,SUM(SUM(SUM(SUM($K174,$L174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AR174:$AT174)),$AU174)<=$AE174),SUM(SUM(SUM(SUM($K174,$L174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AR174:$AT174)),$AU174),IF(AND($AK174=\"FWP2P3\",$AH174=TRUE,SUM(SUM(SUM(SUM($L174,$N174)*SUM($AI174*FctrChngDts!$B$13))*$AG174),$AU174)>$AE174),$AE174,IF(AND($AK174=\"FWP2P3\",$AH174=TRUE,SUM(SUM(SUM(SUM($L174,$N174)*SUM($AI174*FctrChngDts!$B$13))*$AG174),$AU174)<=$AE174),SUM(SUM(SUM(SUM($L174,$N174)*SUM($AI174*FctrChngDts!$B$13))*$AG174),$AU174),IF(AND($Z174=\"Winter\",$AK174=\"SSP2P3\",$AH174=TRUE,SUM(SUM(SUM(SUM($K174,$L174,$M174,$N174)*SUM($AI174*FctrChngDts!$B$13))*$AG174),$AU174)>$AE174),$AE174,IF(AND($Z174=\"Winter\",$AK174=\"SSP2P3\",$AH174=TRUE,SUM(SUM(SUM(SUM($K174,$L174,$M174,$N174)*SUM($AI174*FctrChngDts!$B$13))*$AG174),$AU174)<=$AE174),SUM(SUM(SUM(SUM($K174,$L174,$M174,$N174)*SUM($AI174*FctrChngDts!$B$13))*$AG174),$AU174),IF(AND($Z174=\"Summer\",$AK174=\"SSP2P3\",$AH174=TRUE,SUM(SUM(SUM(SUM($K174,$L174,$M174,$N174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AR174:$AT174)),$AU174)>$AE174),$AE174,IF(AND($Z174=\"Summer\",$AK174=\"SSP2P3\",$AH174=TRUE,SUM(SUM(SUM(SUM($K174,$L174,$M174,$N174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AR174:$AT174)),$AU174)<=$AE174),SUM(SUM(SUM(SUM($K174,$L174,$M174,$N174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AR174:$AT174)),$AU174),IF(AND($AK174=\"FWP3\",$AH174=TRUE,SUM(SUM(SUM($AI174*FctrChngDts!$B$13)*$N174),$AU174)>$AE174),$AE174,IF(AND($AK174=\"FWP3\",$AH174=TRUE,SUM(SUM(SUM($AI174*FctrChngDts!$B$13)*$N174),$AU174)<=$AE174),SUM(SUM(SUM($AI174*FctrChngDts!$B$13)*$N174),$AU174),IF(AND($Z174=\"Winter\",$AK174=\"SSP3\",$AH174=TRUE,SUM(SUM(SUM(SUM($M174,$N174)*SUM($AI174*FctrChngDts!$B$13))*$AG174),$AU174)>$AE174),$AE174,IF(AND($Z174=\"Winter\",$AK174=\"SSP3\",$AH174=TRUE,SUM(SUM(SUM(SUM($M174,$N174)*SUM($AI174*FctrChngDts!$B$13))*$AG174),$AU174)<=$AE174),SUM(SUM(SUM(SUM($M174,$N174)*SUM($AI174*FctrChngDts!$B$13))*$AG174),$AU174),IF(AND($Z174=\"Summer\",$AK174=\"SSP3\",$AH174=TRUE,SUM(SUM(SUM(SUM($M174,$N174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AR174:$AT174)),$AU174)>$AE174),$AE174,IF(AND($Z174=\"Summer\",$AK174=\"SSP3\",$AH174=TRUE,SUM(SUM(SUM(SUM($M174,$N174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AR174:$AT174)),$AU174)<=$AE174),SUM(SUM(SUM(SUM($M174,$N174)*SUM($AI174*FctrChngDts!$B$13))-SUM($AR174:$AT174)),$AU174),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I174>0,$AH174=FALSE),SUM($AR174*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I174>0,$AH174=TRUE),SUM($AX174*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I174>0,$AH174=FALSE),SUM($AS174*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I174>0,$AH174=TRUE),SUM($AY174*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I174>0,$AH174=FALSE),SUM($AT174*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I174>0,$AH174=TRUE),SUM($AZ174*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J174>0,$AH174=FALSE),SUM($AU174*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J174>0,$AH174=TRUE),SUM($BA174*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J174>0,$AH174=FALSE),SUM($AV174*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J174>0,$AH174=TRUE),SUM($BB174*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J174>0,$AH174=FALSE),SUM($AW174*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J174>0,$AH174=TRUE),SUM($BC174*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K174>0,$AH174=FALSE),SUM($AR174*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K174>0,$AH174=TRUE),SUM($AX174*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K174>0,$AH174=FALSE),SUM($AS174*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K174>0,$AH174=TRUE),SUM($AY174*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K174>0,$AH174=FALSE),SUM($AT174*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K174>0,$AH174=TRUE),SUM($AZ174*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L174>0,$AH174=FALSE),SUM($AU174*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L174>0,$AH174=TRUE),SUM($BA174*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L174>0,$AH174=FALSE),SUM($AV174*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L174>0,$AH174=TRUE),SUM($BB174*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L174>0,$AH174=FALSE),SUM($AW174*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L174>0,$AH174=TRUE),SUM($BC174*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M174>0,$AH174=FALSE),SUM($AR174*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M174>0,$AH174=TRUE),SUM($AX174*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M174>0,$AH174=FALSE),SUM($AS174*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M174>0,$AH174=TRUE),SUM($AY174*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M174>0,$AH174=FALSE),SUM($AT174*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M174>0,$AH174=TRUE),SUM($AZ174*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N174>0,$AH174=FALSE),SUM($AU174*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N174>0,$AH174=TRUE),SUM($BA174*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N174>0,$AH174=FALSE),SUM($AV174*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N174>0,$AH174=TRUE),SUM($BB174*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N174>0,$AH174=FALSE),SUM($AW174*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N174>0,$AH174=TRUE),SUM($BC174*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I174=0,0,IF(AND($I174>0,$K174>0,$AH174=FALSE),SUM($AR174/$P174*$I174),IF(AND($I174>0,$K174=0,$AH174=FALSE),$AR174,IF(AND($I174>0,$K174>0,$AH174=TRUE),ROUND(MIN($HU174,SUM(SUM($I174,$K174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA174,SUM(SUM($I174,$K174)*(FctrChngDts!$B$13)*$AI174)*$IA174)),0),IF(AND($I174>0,$K174=0,$AH174=TRUE),$AX174))))),0)","v":0},{"$f":"ROUND(IF($I174=0,0,IF(AND($I174>0,$K174>0,$AH174=FALSE),SUM($AS174/$P174*$I174),IF(AND($I174>0,$K174=0,$AH174=FALSE),$AS174,IF(AND($I174>0,$K174>0,$AH174=TRUE),ROUND(MIN(SUM($HU174-$BW174),SUM(SUM($I174,$K174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA174)*3),0),IF(AND($I174>0,$K174=0,$AH174=TRUE),$AY174))))),0)","v":0},0,{"$f":"IF($J174=0,0,IF(AND($J174>0,$L174=0,$N174=0,$AH174=FALSE,$AJ174=FALSE),ROUND(MIN($HX174,SUM($AU174,$BA174)),0),IF(AND($J174>0,$L174=0,$N174=0,$AH174=TRUE,$AJ174=FALSE),ROUND(MIN($HX174,SUM($AU174,SUM($J174*$AI174*FctrChngDts!$B$13))),0),IF(AND($J174>0,$L174>0,$N174=0,$AH174=FALSE,$AJ174=FALSE),ROUND(MIN($HX174,SUM(SUM($J174,$L174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA174,SUM(SUM($J174,$L174)*(FctrChngDts!$B$13)*$AI174)*$IA174)),0),IF(AND($J174>0,$L174>0,$N174=0,$AH174=TRUE,$AJ174=FALSE),ROUND(MIN($HX174,SUM(SUM(SUM(SUM($J174,$L174)*FctrChngDts!$C$11*$IA174),SUM(SUM($J174,$L174)*SUM(FctrChngDts!$B$13*$AI174)*$IA174)))),0),IF(AND($J174>0,$L174=0,$N174=0,$AH174=FALSE,$AJ174=TRUE),ROUND(MIN($HX174,SUM($AU174,$BA174)),0),IF(AND($J174>0,$L174=0,$N174=0,$AH174=TRUE,$AJ174=TRUE),ROUND(MIN($HX174,SUM($AU174,SUM($J174*$AI174*FctrChngDts!$B$13))),0),IF(AND($J174>0,$L174>0,$N174=0,$AH174=FALSE,$AJ174=TRUE),ROUND(MIN($HX174,SUM(SUM($J174,$L174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA174,SUM(SUM($J174,$L174)*(FctrChngDts!$B$13)*$AI174)*$IA174)),0),IF(AND($J174>0,$L174>0,$N174=0,$AH174=TRUE,$AJ174=TRUE),ROUND(MIN($HX174,SUM(SUM(SUM(SUM($J174,$L174)*FctrChngDts!$C$12*$IA174),SUM(SUM($J174,$L174)*SUM(FctrChngDts!$B$13*$AI174)*$IA174)))),0))))))))))","v":0},{"$f":"IF($J174=0,0,IF(AND($J174>0,$L174=0,$N174=0,$AH174=FALSE,$AJ174=FALSE),ROUND(MIN(SUM($HX174-$BZ174),SUM($AU174*3)),0),IF(AND($J174>0,$L174=0,$N174=0,$AH174=TRUE,$AJ174=FALSE),ROUND(MIN(SUM($HX174-$BZ174),SUM(SUM($J174,$L174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA174)*3),0),IF(AND($J174>0,$L174>0,$N174=0,$AH174=FALSE,$AJ174=FALSE),ROUND(MIN(SUM($HX174-$BZ174),SUM(SUM($J174,$L174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA174)*3),0),IF(AND($J174>0,$L174>0,$N174=0,$AH174=TRUE,$AJ174=FALSE),ROUND(MIN(SUM($HX174-$BZ174),SUM(SUM($J174,$L174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA174)*3),0),IF(AND($J174>0,$L174=0,$N174=0,$AH174=FALSE,$AJ174=TRUE),ROUND(MIN(SUM($HX174-$BZ174),SUM($AU174*3)),0),IF(AND($J174>0,$L174=0,$N174=0,$AH174=TRUE,$AJ174=TRUE),ROUND(MIN(SUM($HX174-$BZ174),SUM(SUM($J174,$L174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA174)*3),0),IF(AND($J174>0,$L174>0,$N174=0,$AH174=FALSE,$AJ174=TRUE),ROUND(MIN(SUM($HX174-$BZ174),SUM(SUM($J174,$L174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA174)*3),0),IF(AND($J174>0,$L174>0,$N174=0,$AH174=TRUE,$AJ174=TRUE),ROUND(MIN(SUM($HX174-$BZ174),SUM(SUM($J174,$L174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA174)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K174=0,0,IF(AND($I174>0,$K174>0,$M174=0,$AH174=FALSE),SUM($AR174-$BW174),IF(AND($I174=0,$K174>0,$M174>0,$AH174=FALSE),SUM($AR174/$P174*$K174),IF(AND($I174=0,$K174>0,$M174=0,$AH174=FALSE),$AR174,IF($K174=0,0,IF(AND($I174>0,$K174>0,$M174=0,$AH174=TRUE),ROUND(MIN($HV174,SUM(SUM($I174,$K174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB174,SUM(SUM($I174,$K174)*(FctrChngDts!$B$13)*$AI174)*$IB174)),0),IF(AND($I174=0,$K174>0,$M174>0,$AH174=TRUE),ROUND(MIN($HV174,SUM(SUM($I174,$K174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB174,SUM(SUM($I174,$K174)*(FctrChngDts!$B$13)*$AI174)*$IB174)),0),IF(AND($I174=0,$K174>0,$M174=0,$AH174=TRUE),$AX174)))))))),0)","v":0},{"$f":"ROUND(IF($K174=0,0,IF(AND($I174>0,$K174>0,$M174=0,$AH174=FALSE),SUM($AS174-$BX174),IF(AND($I174=0,$K174>0,$M174>0,$AH174=FALSE),SUM($AS174/$P174*$K174),IF(AND($I174=0,$K174>0,$M174=0,$AH174=FALSE),$AS174,IF($K174=0,0,IF(AND($I174>0,$K174>0,$M174=0,$AH174=TRUE),ROUND(MIN(SUM($HV174-$BW174),SUM(SUM($I174,$K174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB174)*3),0),IF(AND($I174=0,$K174>0,$M174>0,$AH174=TRUE),ROUND(MIN(SUM($HV174-$BW174),SUM(SUM($I174,$K174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB174)*3),0),IF(AND($I174=0,$K174>0,$M174=0,$AH174=TRUE),$AY174)))))))),0)","v":0},0,{"$f":"IF($L174=0,0,IF(AND($J174>0,$L174>0,$N174=0,$AH174=FALSE,$AJ174=FALSE),ROUND(MIN($HY174,SUM(SUM($J174,$L174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB174,SUM(SUM($J174,$L174)*(FctrChngDts!$B$13)*$AI174)*$IB174)),0),IF(AND($J174>0,$L174>0,$N174=0,$AH174=TRUE,$AJ174=FALSE),ROUND(MIN($HY174,SUM(SUM(SUM(SUM($J174,$L174)*FctrChngDts!$C$11*$IB174),SUM(SUM($J174,$L174)*SUM(FctrChngDts!$B$13*$AI174)*$IB174)))),0),IF(AND($J174=0,$L174>0,$N174=0,$AH174=FALSE,$AJ174=FALSE),ROUND(MIN($HY174,SUM($L174*FctrChngDts!$C$11)),0),IF(AND($J174=0,$L174>0,$N174=0,$AH174=TRUE,$AJ174=FALSE),ROUND(MIN($HY174,SUM(SUM(SUM(SUM($J174,$L174)*FctrChngDts!$C$11*$IB174),SUM(SUM($J174,$L174)*SUM(FctrChngDts!$B$13*$AI174)*$IB174)))),0),IF(AND($J174>0,$L174>0,$N174=0,$AH174=FALSE,$AJ174=TRUE),ROUND(MIN($HY174,SUM(SUM($J174,$L174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB174,SUM(SUM($J174,$L174)*(FctrChngDts!$B$13)*$AI174)*$IB174)),0),IF(AND($J174>0,$L174>0,$N174=0,$AH174=TRUE,$AJ174=TRUE),ROUND(MIN($HY174,SUM(SUM(SUM(SUM($J174,$L174)*FctrChngDts!$C$12*$IB174),SUM(SUM($J174,$L174)*SUM(FctrChngDts!$B$13*$AI174)*$IB174)))),0),IF(AND($J174=0,$L174>0,$N174=0,$AH174=FALSE,$AJ174=TRUE),ROUND(MIN($HY174,SUM($L174*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J174=0,$L174>0,$N174=0,$AH174=TRUE,$AJ174=TRUE),ROUND(MIN($HY174,SUM(SUM(SUM(SUM($J174,$L174)*FctrChngDts!$C$12*$IB174),SUM(SUM($J174,$L174)*SUM(FctrChngDts!$B$13*$AI174)*$IB174)))),0))))))))))","v":0},{"$f":"IF($L174=0,0,IF(AND($J174>0,$L174>0,$N174=0,$AH174=FALSE,$AJ174=FALSE),ROUND(MIN(SUM($HY174-$CF174),SUM(SUM($J174,$L174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB174)*3),0),IF(AND($J174>0,$L174>0,$N174=0,$AH174=TRUE,$AJ174=FALSE),ROUND(MIN(SUM($HY174-$CF174),SUM(SUM($J174,$L174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB174)*3),0),IF(AND($J174=0,$L174>0,$N174=0,$AH174=FALSE,$AJ174=FALSE),ROUND(MIN(SUM($HY174-$CF174),SUM($AU174*3)),0),IF(AND($J174=0,$L174>0,$N174=0,$AH174=TRUE,$AJ174=FALSE),ROUND(MIN(SUM($HY174-$CF174),SUM(SUM($J174,$L174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB174)*3),0),IF(AND($J174>0,$L174>0,$N174=0,$AH174=FALSE,$AJ174=TRUE),ROUND(MIN(SUM($HY174-$CF174),SUM(SUM($J174,$L174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB174)*3),0),IF(AND($J174>0,$L174>0,$N174=0,$AH174=TRUE,$AJ174=TRUE),ROUND(MIN(SUM($HY174-$CF174),SUM(SUM($J174,$L174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB174)*3),0),IF(AND($J174=0,$L174>0,$N174=0,$AH174=FALSE,$AJ174=TRUE),ROUND(MIN(SUM($HY174-$CF174),SUM($AU174*3)),0),IF(AND($J174=0,$L174>0,$N174=0,$AH174=TRUE,$AJ174=TRUE),ROUND(MIN(SUM($HY174-$CF174),SUM(SUM($J174,$L174)*IF($AJ174=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB174)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S174>0,Account!$AG$2=TRUE,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH174=FALSE),SUM(Usage!$BW174:$CB174)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V174>0,Account!$AG$2=TRUE,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH174=FALSE),SUM(Usage!$CC174:$CH174)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y174>0,Account!$AG$2=TRUE,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH174=FALSE),SUM(Usage!$CI174:$CN174)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH174=TRUE,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S174),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S174)),2)","v":0},{"$f":"ROUND(IF(OR($AH174=TRUE,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V174),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V174)),2)","v":0},{"$f":"IF(OR($AH174=TRUE,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y174),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y174))","v":0},{"$f":"ROUND(IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW174),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW174)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX174),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX174)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY174),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY174)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ174),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ174)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA174),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA174)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB174),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB174)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S174),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC174),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC174)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD174),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD174)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE174),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE174)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF174),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF174)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG174),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG174)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH174),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH174)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V174),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI174),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI174))","v":0},{"$f":"IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ174),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ174))","v":0},{"$f":"IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK174),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK174))","v":0},{"$f":"IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL174),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL174))","v":0},{"$f":"IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM174),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM174))","v":0},{"$f":"IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN174),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN174))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y174)","v":0},0,0,0,0,{"$f":"IF($DW174>IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV174*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV174*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW174-IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV174*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV174*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV174<$DW174,SUM($DW174-$DV174),0))","v":0},{"$f":"IF(OR(AND($D174<=FctrChngDts!$B$14,Usage!$E174>FctrChngDts!$B$14),AND(Usage!$D174<=FctrChngDts!$C$14,Usage!$E174>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW174),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX174),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY174),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ174),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA174),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB174),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC174),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD174),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE174),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF174),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG174),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH174),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI174)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ174)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK174)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL174)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM174)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN174)","v":0},0,{"$f":"IF(AND($S174>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E174<>\"D-CARE\",Tenant!$F174=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET174=TRUE,$S174>0,$V174=0),SUM(SUM($BW174:$CB174)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET174=TRUE,$S174>0,$V174>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW174:$CB174)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET174=TRUE,$S174>0,$V174>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW174:$CB174)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S174>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S174>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S174>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV174=TRUE,$S174>0,$V174=0),SUM(SUM($BW174:$CB174)*'CRS1'!$P$2),IF(AND($EV174=TRUE,$S174>0,$V174>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW174:$CB174)*'CRS1'!$P$2),IF(AND($EV174=TRUE,$S174>0,$V174>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW174:$CB174)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S174>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX174=TRUE,$S174>0,$V174=0),SUM(SUM($BW174:$CB174)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX174=TRUE,$S174>0,$V174>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW174:$CB174)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX174=TRUE,$S174>0,$V174>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW174:$CB174)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S174>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ174=TRUE,$S174>0),SUM(SUM($BW174:$CB174)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V174>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E174<>\"D-CARE\",Tenant!$F174=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB174=TRUE,$S174>0,$V174>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC174:$CH174)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB174=TRUE,$S174>0,$V174>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC174:$CH174)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB174=TRUE,$V174>0,$Y174>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC174:$CH174)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB174=TRUE,$V174>0,$Y174>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC174:$CH174)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB174=TRUE,$S174=0,$V174>0,$Y174=0),SUM(SUM($CC174:$CH174)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V174>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V174>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V174>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD174=TRUE,$S174>0,$V174>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC174:$CH174)*'CRS2'!$P$2),IF(AND($FD174=TRUE,$S174>0,$V174>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC174:$CH174)*'CRS2'!$P$2),IF(AND($FD174=TRUE,$V174>0,$Y174>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC174:$CH174)*'CRS2'!$P$2),IF(AND($FD174=TRUE,$V174>0,$Y174>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC174:$CH174)*'CRS2'!$P$2),IF(AND($FD174=TRUE,$S174=0,$V174>0,$Y174=0),SUM(SUM($CC174:$CH174)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V174>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF174=TRUE,$S174>0,$V174>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC174:$CH174)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF174=TRUE,$S174>0,$V174>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC174:$CH174)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF174=TRUE,$V174>0,$Y174>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC174:$CH174)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF174=TRUE,$V174>0,$Y174>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC174:$CH174)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF174=TRUE,$S174=0,$V174>0,$Y174=0),SUM(SUM($CC174:$CH174)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V174>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH174=TRUE,$V174>0),SUM(SUM($CC174:$CH174)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y174>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E174<>\"D-CARE\",Tenant!$F174=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ174=TRUE,$V174=0,$Y174>0),SUM(SUM($CI174:$CN174)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ174=TRUE,$V174>0,$Y174>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI174:$CN174)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ174=TRUE,$V174>0,$Y174>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI174:$CN174)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y174>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y174>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y174>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL174=TRUE,$V174=0,$Y174>0),SUM(SUM($CI174:$CN174)*'CRS3'!$P$2),IF(AND($FL174=TRUE,$V174>0,$Y174>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI174:$CN174)*'CRS3'!$P$2),IF(AND($FL174=TRUE,$V174>0,$Y174>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI174:$CN174)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y174>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN174=TRUE,$V174=0,$Y174>0),SUM(SUM($CI174:$CN174)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN174=TRUE,$V174>0,$Y174>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI174:$CN174)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN174=TRUE,$V174>0,$Y174>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI174:$CN174)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y174>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP174=TRUE,$Y174>0),SUM(SUM($CI174:$CN174)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR174:$FT174))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO174:$CQ174,$FR174:$FT174))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA174:$EF174)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG174:$EL174)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM174:$ER174)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV174,$CO174:$CQ174,$EA174:$ER174)/$P174)*$S174*FctrChngDts!$B$15),SUM(SUM(SUM($DV174,$CO174:$CQ174,$FR174:$FT174)/$P174)*$S174*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV174,$CO174:$CQ174,$EA174:$ER174)/$P174)*$V174*FctrChngDts!$B$15),SUM(SUM(SUM($DV174,$CO174:$CQ174,$FR174:$FT174)/$P174)*$V174*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV174,$CO174:$CQ174,$EA174:$ER174)/$P174)*$Y174*FctrChngDts!$B$15),SUM(SUM(SUM($DV174,$CO174:$CQ174,$FR174:$FT174)/$P174)*$Y174*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA174*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI174*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ174*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ174,$FU174,$GF174,$GZ174:$HE174),IF(Account!$Q$2=TRUE,SUM($DZ174,$FV174,$GF174,$GZ174:$HE174),SUM($DZ174,$ES174,$FU174:$FV174,$GF174,$GZ174:$HE174)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E174),Usage!$P174,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D174,FctrChngDts!$C$17<=Usage!$E174),SUM(FctrChngDts!$C$17-Usage!$D174),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E174),Usage!$P174,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D174,FctrChngDts!$C$19<=Usage!$E174),SUM(FctrChngDts!$C$19-Usage!$D174),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK174*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK174*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL174*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL174*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D174))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A174,Tenant!$A:$J,8,FALSE)=TRUE,$GG174<0),0,SUM(SUM(SUM($GG174/$P174*$GP174)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A174,Tenant!$A:$J,8,FALSE)=TRUE,$GG174<0),0,SUM(SUM(SUM($GG174/$P174*$GQ174)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D174))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A174,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV174*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A174,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW174*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU174:$DA174,$EU174,$EA174:$EF174,$FA174)-SUM(SUM($BW174:$CB174)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD174:$DJ174,$FC174,$EG174:$EL174,$FI174)-SUM(SUM($CC174:$CH174)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM174:$DS174,$FK174,$EM174:$ER174,$FQ174)-SUM(SUM($CI174:$CN174)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO174,$CU174:$DA174,$EU174,$EW174,$EY174,$EA174:$EF174,$FA174,$CP174,$DD174:$DJ174,$FC174,$FE174,$FG174,$EG174:$EL174,$FI174)/$P174*$S174)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO174,$CU174:$DA174,$EU174,$EW174,$EY174,$EA174:$EF174,$FA174,$CP174,$DD174:$DJ174,$FC174,$FE174,$FG174,$EG174:$EL174,$FI174)/$P174*$V174)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ174,$DM174:$DS174,$FK174,$FM174,$FO174,$EM174:$ER174,$FQ174)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D174,BslnAllctnCrrnt!$A$1<=$E174),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK174=\"FSP1\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$Q174,BslnAllctnCrrnt!$A$1<$R174),SUM(BslnAllctnCrrnt!$A$1-$Q174),IF(AND($AK174=\"FSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$Q174,BslnAllctnCrrnt!$A$1<$R174),SUM(BslnAllctnCrrnt!$A$1-$Q174),IF(AND($AK174=\"FSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),$I174,IF(AND($AK174=\"SSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$Q174,BslnAllctnCrrnt!$A$1<$R174),SUM(BslnAllctnCrrnt!$A$1-$Q174),IF(AND($AK174=\"SSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),$I174,0)))))","v":0},{"$f":"IF(AND($AK174=\"FSP1\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$Q174,BslnAllctnCrrnt!$A$1<$R174),SUM($I174-$HG174),IF(AND($AK174=\"FSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$Q174,BslnAllctnCrrnt!$A$1<$R174),SUM($I174-$HG174),IF(AND($AK174=\"FSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM($I174-$HG174),IF(AND($AK174=\"SSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$Q174,BslnAllctnCrrnt!$A$1<$R174),SUM($I174-$HG174),IF(AND($AK174=\"SSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM($I174-$HG174),0)))))","v":0},{"$f":"IF(AND($AK174=\"SSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$Q174,BslnAllctnCrrnt!$A$1<$R174),0,IF(AND(FctrChngDts!$A$2>=$D174,FctrChngDts!$B$2<$E174),IF(AND($AK174=\"SSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM(BslnAllctnCrrnt!$A$1-$T174),0),IF(AND($AK174=\"FSP2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM(BslnAllctnCrrnt!$A$1-$T174),IF(AND($AK174=\"FSP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM(BslnAllctnCrrnt!$A$1-$T174),IF(AND($AK174=\"FSP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$W174,BslnAllctnCrrnt!$A$1<$X174),$K174,IF(AND($AK174=\"FSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$Q174,BslnAllctnCrrnt!$A$1<$R174),0,IF(AND($AK174=\"FSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM(BslnAllctnCrrnt!$A$1-$T174),IF(AND($AK174=\"SSP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM(BslnAllctnCrrnt!$A$1-$T174),IF(AND($AK174=\"SSP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$W174,BslnAllctnCrrnt!$A$1<$X174),$K174,0)))))))))","v":0},{"$f":"IF(AND($AK174=\"SSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$Q174,BslnAllctnCrrnt!$A$1<$R174),SUM($K174-$HI174),IF(AND($AK174=\"SSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM($K174-$HI174),IF(AND($AK174=\"FSP2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM($K174-$HI174),IF(AND($AK174=\"FSP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM($K174-$HI174),IF(AND($AK174=\"FSP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$W174,BslnAllctnCrrnt!$A$1<$X174),SUM($K174-$HI174),IF(AND($AK174=\"FSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$Q174,BslnAllctnCrrnt!$A$1<$R174),SUM($K174-$HI174),IF(AND($AK174=\"FSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM($K174-$HI174),IF(AND($AK174=\"SSP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM($K174-$HI174),IF(AND($AK174=\"SSP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$W174,BslnAllctnCrrnt!$A$1<$X174),SUM($K174-$HI174),0)))))))))","v":0},{"$f":"IF(AND($AK174=\"FSP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),0,IF(AND($AK174=\"FSP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$W174,BslnAllctnCrrnt!$A$1<$X174),SUM(BslnAllctnCrrnt!$A$1-$W174),IF(AND($AK174=\"FSP3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$W174,BslnAllctnCrrnt!$A$1<$X174),SUM(BslnAllctnCrrnt!$A$1-$W174),0)))","v":0},{"$f":"IF(AND($AK174=\"FSP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM($M174-$HK174),IF(AND($AK174=\"FSP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$W174,BslnAllctnCrrnt!$A$1<$X174),SUM($M174-$HK174),IF(AND($AK174=\"FSP3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$W174,BslnAllctnCrrnt!$A$1<$X174),SUM($M174-$HK174),0)))","v":0},{"$f":"IF(AND($AK174=\"FWP1\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$Q174,BslnAllctnCrrnt!$A$1<$R174),SUM(BslnAllctnCrrnt!$A$1-$Q174),IF(AND($AK174=\"FWP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$Q174,BslnAllctnCrrnt!$A$1<$R174),SUM(BslnAllctnCrrnt!$A$1-$Q174),IF(AND($AK174=\"FWP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),$J174,IF(AND(FctrChngDts!$A$2>=$D174,FctrChngDts!$B$2<$E174),IF(AND($AK174=\"SSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$Q174,BslnAllctnCrrnt!$A$1<$R174),SUM(BslnAllctnCrrnt!$A$1-$Q174),0),IF(AND($AK174=\"SSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),$J174,0)))))","v":0},{"$f":"IF(AND($AK174=\"FWP1\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$Q174,BslnAllctnCrrnt!$A$1<$R174),SUM($J174-$HM174),IF(AND($AK174=\"FWP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$Q174,BslnAllctnCrrnt!$A$1<$R174),SUM($J174-$HM174),IF(AND($AK174=\"FWP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM($J174-$HM174),IF(AND($AK174=\"SSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$Q174,BslnAllctnCrrnt!$A$1<$R174),SUM($J174-$HM174),IF(AND($AK174=\"SSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM($J174-$HM174),0)))))","v":0},{"$f":"IF(AND($AK174=\"FWP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$Q174,BslnAllctnCrrnt!$A$1<$R174),0,IF(AND($AK174=\"FWP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM(BslnAllctnCrrnt!$A$1-$T174),IF(AND($AK174=\"FWP2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM(BslnAllctnCrrnt!$A$1-$T174),IF(AND($AK174=\"FWP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM(BslnAllctnCrrnt!$A$1-$T174),IF(AND($AK174=\"FWP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$W174,BslnAllctnCrrnt!$A$1<$X174),$L174,IF(AND($AK174=\"SSP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM(BslnAllctnCrrnt!$A$1-$T174),IF(AND($AK174=\"SSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$Q174,BslnAllctnCrrnt!$A$1<$R174),0,IF(AND($AK174=\"SSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM(BslnAllctnCrrnt!$A$1-$T174),0))))))))","v":0},{"$f":"IF(AND($AK174=\"FWP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$Q174,BslnAllctnCrrnt!$A$1<$R174),SUM($L174-$HO174),IF(AND($AK174=\"FWP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM($L174-$HO174),IF(AND($AK174=\"FWP2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM($L174-$HO174),IF(AND($AK174=\"FWP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM($L174-$HO174),IF(AND($AK174=\"FWP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$W174,BslnAllctnCrrnt!$A$1<$X174),SUM($L174-$HO174),IF(AND($AK174=\"SSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$Q174,BslnAllctnCrrnt!$A$1<$R174),SUM($L174-$HO174),IF(AND($AK174=\"SSP1P2\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM($L174-$HO174),0)))))))","v":0},{"$f":"IF(AND($AK174=\"FWP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),0,IF(AND($AK174=\"FWP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$W174,BslnAllctnCrrnt!$A$1<$X174),SUM(BslnAllctnCrrnt!$A$1-$W174),IF(AND($AK174=\"FWP3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$W174,BslnAllctnCrrnt!$A$1<$X174),SUM(BslnAllctnCrrnt!$A$1-$W174),IF(AND($AK174=\"SSP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),0,IF(AND($AK174=\"SSP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$W174,BslnAllctnCrrnt!$A$1<$X174),SUM(BslnAllctnCrrnt!$A$1-$W174),0)))))","v":0},{"$f":"IF(AND($AK174=\"FWP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM($N174-$HQ174),IF(AND($AK174=\"FWP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$W174,BslnAllctnCrrnt!$A$1<$X174),SUM($N174-$HQ174),IF(AND($AK174=\"FWP3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$W174,BslnAllctnCrrnt!$A$1<$X174),SUM($N174-$HQ174),IF(AND($AK174=\"SSP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$T174,BslnAllctnCrrnt!$A$1<$U174),SUM($N174-$HQ174),IF(AND($AK174=\"SSP2P3\",$HF174=TRUE,BslnAllctnCrrnt!$A$1>=$W174,BslnAllctnCrrnt!$A$1<$X174),SUM($N174-$HQ174),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[174,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G175),0,IF($F175<=$G175,SUM($G175-$F175),IF($F175>$G175,SUM((Account!$L$2-Usage!$F175)+Usage!$G175+1))))","v":0},{"$f":"IF($Q175=0,0,IF($R175=0,0,IF(AND($Q175<FctrChngDts!$A$2,$R175>=FctrChngDts!$A$2),SUM($R175-FctrChngDts!$A$2+1),IF(AND($Q175>=FctrChngDts!$A$2,$R175>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q175),IF(AND($Q175>=FctrChngDts!$A$2,$R175<FctrChngDts!$B$2),SUM($R175-$Q175+1),0)))))","v":0},{"$f":"IF($Q175=0,0,IF($R175=0,0,IF(AND($Q175<FctrChngDts!$A$2,$R175>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q175),IF(AND($Q175<FctrChngDts!$A$2,$R175<FctrChngDts!$A$2),SUM($R175-$Q175+1),IF(AND($Q175>FctrChngDts!$A$2,$R175>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R175+1),0)))))","v":0},{"$f":"IF($T175=0,0,IF($U175=0,0,IF(AND($T175<FctrChngDts!$A$2,$U175>=FctrChngDts!$A$2),SUM($U175-FctrChngDts!$A$2+1),IF(AND($T175>=FctrChngDts!$A$2,$U175<FctrChngDts!$B$2),SUM($U175-$T175+1),IF(AND($T175>=FctrChngDts!$A$2,$U175>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T175)<0),0,IF(AND($T175>=FctrChngDts!$A$2,$U175>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T175),0))))))","v":0},{"$f":"IF($T175=0,0,IF($U175=0,0,IF(AND($T175<FctrChngDts!$A$2,$U175>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T175),IF(AND($T175>=FctrChngDts!$B$2,$U175>=FctrChngDts!$B$2),SUM($U175-$T175+1),IF(AND($T175<FctrChngDts!$A$2,$U175<FctrChngDts!$A$2),SUM($U175-$T175+1),IF(AND($T175>=FctrChngDts!$A$2,$U175>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U175+1),0))))))","v":0},{"$f":"IF($W175=0,0,IF($X175=0,0,IF(AND($W175>=FctrChngDts!$A$2,$X175>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W175)<0),0,IF(AND($W175>=FctrChngDts!$A$2,$X175>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W175),IF(AND($W175>=FctrChngDts!$A$2,$X175<FctrChngDts!$B$2),SUM($X175-$W175+1),IF(AND($W175<FctrChngDts!$A$2,$X175>=FctrChngDts!$A$2),SUM($X175-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W175=0,0,IF($X175=0,0,IF(AND($W175<FctrChngDts!$A$2,$X175<FctrChngDts!$A$2),SUM($X175-$W175+1),IF(AND($W175>=FctrChngDts!$A$2,$X175>=FctrChngDts!$B$2,SUM($X175-FctrChngDts!$B$2+1)<=$Y175),SUM($X175-FctrChngDts!$B$2+1),IF(AND($W175>=FctrChngDts!$A$2,$X175>=FctrChngDts!$B$2),SUM($X175-$W175+1),IF(AND($W175<FctrChngDts!$A$2,$X175>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W175),0))))))","v":0},{"$f":"IF(AND($D175>=FctrChngDts!$C$2,$E175<FctrChngDts!$E$2),\"1\",IF(AND($D175>=FctrChngDts!$E$2,$E175<FctrChngDts!$G$2),\"2\",IF(AND($D175>=FctrChngDts!$G$2,$E175<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D175>=FctrChngDts!$D$2,,IF(AND($D175>=FctrChngDts!$C$2,$D175<=FctrChngDts!$D$2),$D175,IF(AND($D175>=FctrChngDts!$C$2,$D175>=FctrChngDts!$D$2,$E175>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D175>FctrChngDts!$D$2,,IF($D175=FctrChngDts!$D$2,$D175,IF(AND($D175>=FctrChngDts!$C$2,$E175<FctrChngDts!$D$2),$E175,IF(AND($D175>=FctrChngDts!$C$2,$E175>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D175>=FctrChngDts!$D$2,$E175>=FctrChngDts!$D$2,$E175>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E175<FctrChngDts!$D$2,$E175<=FctrChngDts!$D$2),$E175,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D175<FctrChngDts!$E$2,$E175<FctrChngDts!$E$2),,IF($D175>FctrChngDts!$F$2,,IF(AND($D175>=FctrChngDts!$E$2,$D175<=FctrChngDts!$F$2),$D175,IF(AND($D175>=FctrChngDts!$E$2,$D175>=FctrChngDts!$F$2,$E175>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D175>FctrChngDts!$F$2,,IF($E175=FctrChngDts!$F$2,$E175,IF(AND($D175<FctrChngDts!$E$2,$E175<=FctrChngDts!$F$2),$E175,IF(AND($D175>=FctrChngDts!$E$2,$E175<FctrChngDts!$F$2),$E175,IF(AND($D175>=FctrChngDts!$E$2,$E175>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D175>=FctrChngDts!$F$2,$E175>=FctrChngDts!$F$2,$E175>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D175<FctrChngDts!$G$2,$E175<FctrChngDts!$G$2),,IF($D175>FctrChngDts!$H$2,,IF(AND($D175>=FctrChngDts!$G$2,$D175<=FctrChngDts!$H$2),$D175,IF(AND($D175>=FctrChngDts!$G$2,$D175>=FctrChngDts!$H$2,$E175>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D175>FctrChngDts!$H$2,,IF($E175=FctrChngDts!$H$2,$E175,IF(AND($D175<FctrChngDts!$G$2,$E175<=FctrChngDts!$H$2),$E175,IF(AND($D175>=FctrChngDts!$G$2,$E175<FctrChngDts!$H$2),$E175,IF(AND($D175>=FctrChngDts!$G$2,$E175>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D175>=FctrChngDts!$H$2,$E175>=FctrChngDts!$H$2,$E175>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A175,Tenant!$A175:$J474,6,FALSE)","v":0},{"$f":"VLOOKUP($A175,Tenant!$A175:$J474,7,FALSE)","v":0},{"$f":"VLOOKUP($A175,Tenant!$A175:$J474,10,FALSE)","v":0},0,{"$f":"IF(AND($AK175=\"FSP2\",$AJ175=FALSE,$HF175=FALSE),SUM($K175*FctrChngDts!$C$9),IF(AND($AK175=\"FSP2\",$AJ175=TRUE,$HF175=FALSE),SUM($K175*FctrChngDts!$C$10),IF(AND($AK175=\"FSP2P3\",$AJ175=FALSE,$HF175=FALSE),SUM(SUM($K175,$M175)*FctrChngDts!$C$9),IF(AND($AK175=\"FSP2P3\",$AJ175=TRUE,$HF175=FALSE),SUM(SUM($K175,$M175)*FctrChngDts!$C$10),IF(AND($AK175=\"FSP3\",$AJ175=FALSE,$HF175=FALSE),SUM($M175*FctrChngDts!$C$9),IF(AND($AK175=\"FSP3\",$AJ175=TRUE,$HF175=FALSE),SUM($M175*FctrChngDts!$C$10),IF(AND($AK175=\"FSP1\",$AJ175=FALSE,$HF175=FALSE),SUM($I175*FctrChngDts!$C$9),IF(AND($AK175=\"FSP1\",$AJ175=TRUE,$HF175=FALSE),SUM($I175*FctrChngDts!$C$10),IF(AND($AK175=\"FSP1P2\",$AJ175=FALSE,$HF175=FALSE),SUM(SUM($I175,$K175)*FctrChngDts!$C$9),IF(AND($AK175=\"FSP1P2\",$AJ175=TRUE,$HF175=FALSE),SUM(SUM($I175,$K175)*FctrChngDts!$C$10),IF(AND($Z175=\"Summer\",$AK175=\"SSP2P3\",$AJ175=FALSE,$HF175=FALSE),SUM(SUM(SUM(SUM($K175,$M175)*FctrChngDts!$C$9),SUM(SUM($L175,$N175)*FctrChngDts!$C$11))*$AF175),IF(AND($Z175=\"Summer\",$AK175=\"SSP2P3\",$AJ175=TRUE,$HF175=FALSE),SUM(SUM(SUM(SUM($K175,$M175)*FctrChngDts!$C$10),SUM(SUM($L175,$N175)*FctrChngDts!$C$12))*$AF175),IF(AND($Z175=\"Winter\",$AK175=\"SSP2P3\",$AJ175=FALSE,$HF175=FALSE),SUM(SUM(SUM(SUM($K175,$M175)*FctrChngDts!$C$9),SUM(SUM($L175,$N175)*FctrChngDts!$C$11))-$AO175),IF(AND($Z175=\"Winter\",$AK175=\"SSP2P3\",$AJ175=TRUE,$HF175=FALSE),SUM(SUM(SUM(SUM($K175,$M175)*FctrChngDts!$C$10),SUM(SUM($L175,$N175)*FctrChngDts!$C$12))-$AO175),IF(AND($Z175=\"Summer\",$AK175=\"SSP1P2\",$AJ175=FALSE,$HF175=FALSE),SUM(SUM(SUM(SUM($I175,$K175)*FctrChngDts!$C$9),SUM(SUM($J175,$L175)*FctrChngDts!$C$11))*$AF175),IF(AND($Z175=\"Summer\",$AK175=\"SSP1P2\",$AJ175=TRUE,$HF175=FALSE),SUM(SUM(SUM(SUM($I175,$K175)*FctrChngDts!$C$10),SUM(SUM($J175,$L175)*FctrChngDts!$C$12))*$AF175),IF(AND($Z175=\"Winter\",$AK175=\"SSP1P2\",$AJ175=FALSE,$HF175=FALSE),SUM(SUM(SUM(SUM($I175,$K175)*FctrChngDts!$C$9),SUM(SUM($J175,$L175)*FctrChngDts!$C$11))-$AO175),IF(AND($Z175=\"Winter\",$AK175=\"SSP1P2\",$AJ175=TRUE,$HF175=FALSE),SUM(SUM(SUM(SUM($I175,$K175)*FctrChngDts!$C$10),SUM(SUM($J175,$L175)*FctrChngDts!$C$12))-$AO175),IF(AND($AK175=\"FSP2\",$AJ175=FALSE,$HF175=TRUE),SUM(SUM($HI175*FctrChngDts!$B$9),SUM($HJ175*FctrChngDts!$C$9)),IF(AND($AK175=\"FSP2\",$AJ175=TRUE,$HF175=TRUE),SUM(SUM($HI175*FctrChngDts!$B$10),SUM($HJ175*FctrChngDts!$C$10)),IF(AND($AK175=\"FSP2P3\",$AJ175=FALSE,$HF175=TRUE),SUM(SUM(SUM($HI175,$HK175)*FctrChngDts!$B$9),SUM(SUM($HJ175,$HL175)*FctrChngDts!$C$9)),IF(AND($AK175=\"FSP2P3\",$AJ175=TRUE,$HF175=TRUE),SUM(SUM(SUM($HI175,$HK175)*FctrChngDts!$B$10),SUM(SUM($HJ175,$HL175)*FctrChngDts!$C$10)),IF(AND($AK175=\"FSP3\",$AJ175=FALSE,$HF175=TRUE),SUM(SUM($HK175*FctrChngDts!$B$9),SUM($HL175*FctrChngDts!$C$9)),IF(AND($AK175=\"FSP3\",$AJ175=TRUE,$HF175=TRUE),SUM(SUM($HK175*FctrChngDts!$B$10),SUM($HL175*FctrChngDts!$C$10)),IF(AND($AK175=\"FSP1\",$AJ175=FALSE,$HF175=TRUE),SUM(SUM($HG175*FctrChngDts!$B$9),SUM($HH175*FctrChngDts!$C$9)),IF(AND($AK175=\"FSP1\",$AJ175=TRUE,$HF175=TRUE),SUM(SUM($HG175*FctrChngDts!$B$10),SUM($HH175*FctrChngDts!$C$10)),IF(AND($AK175=\"FSP1P2\",$AJ175=FALSE,$HF175=TRUE),SUM(SUM(SUM($HG175,$HI175)*FctrChngDts!$B$9),SUM(SUM($HH175,$HJ175)*FctrChngDts!$C$9)),IF(AND($AK175=\"FSP1P2\",$AJ175=TRUE,$HF175=TRUE),SUM(SUM(SUM($HG175,$HI175)*FctrChngDts!$B$10),SUM(SUM($HG175,$HI175)*FctrChngDts!$C$10)),IF(AND($Z175=\"Summer\",$AK175=\"SSP2P3\",$AJ175=FALSE,$HF175=TRUE),SUM(SUM(SUM(SUM($HI175,$HK175)*FctrChngDts!$B$9),SUM(SUM($HJ175,$HL175)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO175,$HQ175)*FctrChngDts!$B$11),SUM(SUM($HP175,$HR175)*FctrChngDts!$C$11))*$AF175),IF(AND($Z175=\"Summer\",$AK175=\"SSP2P3\",$AJ175=TRUE,$HF175=TRUE),SUM(SUM(SUM(SUM($HI175,$HK175)*FctrChngDts!$B$10),SUM(SUM($HJ175,$HL175)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO175,$HQ175)*FctrChngDts!$B$12),SUM(SUM($HP175,$HR175)*FctrChngDts!$C$12))*$AF175),IF(AND($Z175=\"Winter\",$AK175=\"SSP2P3\",$AJ175=FALSE,$HF175=TRUE),SUM(SUM(SUM(SUM($HI175,$HK175)*FctrChngDts!$B$9),SUM(SUM($HJ175,$HL175)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO175,$HQ175)*FctrChngDts!$B$11),SUM(SUM($HP175,$HR175)*FctrChngDts!$C$11))-$AO175),IF(AND($Z175=\"Winter\",$AK175=\"SSP2P3\",$AJ175=TRUE,$HF175=TRUE),SUM(SUM(SUM(SUM($HI175,$HK175)*FctrChngDts!$B$10),SUM(SUM($HO175,$HQ175)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO175,$HQ175)*FctrChngDts!$B$12),SUM(SUM($HP175,$HR175)*FctrChngDts!$C$12))-$AO175),IF(AND($Z175=\"Summer\",$AK175=\"SSP1P2\",$AJ175=FALSE,$HF175=TRUE),SUM(SUM(SUM(SUM($HG175,$HI175)*FctrChngDts!$B$9),SUM(SUM($HH175,$HJ175)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM175,$HO175)*FctrChngDts!$B$11),SUM(SUM($HN175,$HP175)*FctrChngDts!$C$11))*$AF175),IF(AND($Z175=\"Summer\",$AK175=\"SSP1P2\",$AJ175=TRUE,$HF175=TRUE),SUM(SUM(SUM(SUM($HG175,$HI175)*FctrChngDts!$B$10),SUM(SUM($HH175,$HJ175)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM175,$HO175)*FctrChngDts!$B$12),SUM(SUM($HN175,$HP175)*FctrChngDts!$C$12))*$AF175),IF(AND($Z175=\"Winter\",$AK175=\"SSP1P2\",$AJ175=FALSE,$HF175=TRUE),SUM(SUM(SUM(SUM($HG175,$HI175)*FctrChngDts!$B$9),SUM(SUM($HH175,$HJ175)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM175,$HO175)*FctrChngDts!$B$11),SUM(SUM($HN175,$HP175)*FctrChngDts!$C$11))-$AO175),IF(AND($Z175=\"Winter\",$AK175=\"SSP1P2\",$AJ175=TRUE,$HF175=TRUE),SUM(SUM(SUM(SUM($HG175,$HI175)*FctrChngDts!$B$10),SUM(SUM($HH175,$HJ175)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM175,$HO175)*FctrChngDts!$B$12),SUM(SUM($HN175,$HP175)*FctrChngDts!$C$12))-$AO175),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK175=\"FWP1\",$AJ175=FALSE,$HF175=FALSE),SUM($J175*FctrChngDts!$C$11),IF(AND($AK175=\"FWP1\",$AJ175=TRUE,$HF175=FALSE),SUM($J175*FctrChngDts!$C$12),IF(AND($AK175=\"FWP1P2\",$AJ175=FALSE,$HF175=FALSE),SUM(SUM($J175,$L175)*FctrChngDts!$C$11),IF(AND($AK175=\"FWP1P2\",$AJ175=TRUE,$HF175=FALSE),SUM(SUM($J175,$L175)*FctrChngDts!$C$12),IF(AND($AK175=\"FWP2\",$AJ175=FALSE,$HF175=FALSE),SUM($L175*FctrChngDts!$C$11),IF(AND($AK175=\"FWP2\",$AJ175=TRUE,$HF175=FALSE),SUM($L175*FctrChngDts!$C$12),IF(AND($AK175=\"FWP2P3\",$AJ175=FALSE,$HF175=FALSE),SUM(SUM($L175,$N175)*FctrChngDts!$C$11),IF(AND($AK175=\"FWP2P3\",$AJ175=TRUE,$HF175=FALSE),SUM(SUM($L175,$N175)*FctrChngDts!$C$12),IF(AND($AK175=\"FWP3\",$AJ175=FALSE,$HF175=FALSE),SUM($N175*FctrChngDts!$C$11),IF(AND($AK175=\"FWP3\",$AJ175=TRUE,$HF175=FALSE),SUM($N175*FctrChngDts!$C$12),IF(AND($Z175=\"Winter\",$AK175=\"SSP1P2\",$AJ175=FALSE,$HF175=FALSE),SUM(SUM(SUM($I175,$K175)*FctrChngDts!$C$9),SUM(SUM($J175,$L175)*FctrChngDts!$C$11))*$AG175,IF(AND($Z175=\"Winter\",$AK175=\"SSP1P2\",$AJ175=TRUE,$HF175=FALSE),SUM(SUM(SUM($I175,$K175)*FctrChngDts!$B$10),SUM(SUM($J175,$L175)*FctrChngDts!$B$12))*$AG175,IF(AND($Z175=\"Summer\",$AK175=\"SSP1P2\",$AJ175=FALSE,$HF175=FALSE),SUM(SUM(SUM($I175,$K175)*FctrChngDts!$B$9),SUM(SUM($J175,$L175)*FctrChngDts!$B$11))-$AJ175,IF(AND($Z175=\"Summer\",$AK175=\"SSP1P2\",$AJ175=TRUE,$HF175=FALSE),SUM(SUM(SUM($I175,$K175)*FctrChngDts!$C$10),SUM(SUM($J175,$L175)*FctrChngDts!$C$12))-$AJ175,IF(AND($Z175=\"Winter\",$AK175=\"SSP2P3\",$AJ175=FALSE,$HF175=FALSE),SUM(SUM(SUM($K175,$M175)*FctrChngDts!$C$9),SUM(SUM($L175,$N175)*FctrChngDts!$C$11))*$AG175,IF(AND($Z175=\"Winter\",$AK175=\"SSP2P3\",$AJ175=TRUE,$HF175=FALSE),SUM(SUM(SUM($K175,$M175)*FctrChngDts!$C$10),SUM(SUM($L175,$N175)*FctrChngDts!$C$12))*$AG175,IF(AND($Z175=\"Summer\",$AK175=\"SSP2P3\",$AJ175=FALSE,$HF175=FALSE),SUM(SUM(SUM($K175,$M175)*FctrChngDts!$C$9),SUM(SUM($L175,$N175)*FctrChngDts!$C$11))-$AJ175,IF(AND($Z175=\"Summer\",$AK175=\"SSP2P3\",$AJ175=TRUE,$HF175=FALSE),SUM(SUM(SUM($K175,$M175)*FctrChngDts!$C$10),SUM(SUM($L175,$N175)*FctrChngDts!$C$12))-$AJ175,IF(AND($AK175=\"FWP1\",$AJ175=FALSE,$HF175=TRUE),SUM(SUM($HM175*FctrChngDts!$B$11),SUM($HN175*FctrChngDts!$C$11)),IF(AND($AK175=\"FWP1\",$AJ175=TRUE,$HF175=TRUE),SUM(SUM($HM175*FctrChngDts!$B$12),SUM($HN175*FctrChngDts!$C$12)),IF(AND($AK175=\"FWP1P2\",$AJ175=FALSE,$HF175=TRUE),SUM(SUM(SUM($HM175,$HO175)*FctrChngDts!$B$11),SUM(SUM($HN175,$HP175)*FctrChngDts!$C$11)),IF(AND($AK175=\"FWP1P2\",$AJ175=TRUE,$HF175=TRUE),SUM(SUM(SUM($HM175,$KP175)*FctrChngDts!$C$12),SUM(SUM($HN175,$HP175)*FctrChngDts!$C$12)),IF(AND($AK175=\"FWP2\",$AJ175=FALSE,$HF175=TRUE),SUM(SUM($HO175*FctrChngDts!$B$11),SUM($HO175*FctrChngDts!$C$11)),IF(AND($AK175=\"FWP2\",$AJ175=TRUE,$HF175=TRUE),SUM(SUM($HO175*FctrChngDts!$B$12),SUM($HO175*FctrChngDts!$C$12)),IF(AND($AK175=\"FWP2P3\",$AJ175=FALSE,$HF175=TRUE),SUM(SUM(SUM($HO175,$HQ175)*FctrChngDts!$C$11),SUM(SUM($HP175,$HR175)*FctrChngDts!$C$11)),IF(AND($AK175=\"FWP2P3\",$AJ175=TRUE,$HF175=TRUE),SUM(SUM(SUM($HO175,$HQ175)*FctrChngDts!$C$12),SUM(SUM($HP175,$HR175)*FctrChngDts!$C$12)),IF(AND($AK175=\"FWP3\",$AJ175=FALSE,$HF175=TRUE),SUM(SUM($HQ175*FctrChngDts!$B$11),SUM($HR175*FctrChngDts!$C$11)),IF(AND($AK175=\"FWP3\",$AJ175=TRUE,$HF175=TRUE),SUM(SUM($HQ175*FctrChngDts!$B$12),SUM($HR175*FctrChngDts!$C$12)),IF(AND($Z175=\"Winter\",$AK175=\"SSP1P2\",$AJ175=FALSE,$HF175=TRUE),SUM(SUM(SUM(SUM($HG175,$HI175)*FctrChngDts!$B$9),SUM(SUM($HH175,$HJ175)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM175,$HO175)*FctrChngDts!$B$11),SUM(SUM($HN175,$HP175)*FctrChngDts!$C$11))*$AG175),IF(AND($Z175=\"Winter\",$AK175=\"SSP1P2\",$AJ175=TRUE,$HF175=TRUE),SUM(SUM(SUM(SUM($HG175,$HI175)*FctrChngDts!$B$10), SUM(SUM($HH175,$HJ175)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM175,$HO175)*FctrChngDts!$B$12),SUM(SUM($HN175,$HP175)*FctrChngDts!$C$12))*$AG175),IF(AND($Z175=\"Summer\",$AK175=\"SSP1P2\",$AJ175=FALSE,$HF175=TRUE),SUM(SUM(SUM(SUM($HG175,$HI175)*FctrChngDts!$B$9),SUM(SUM($HH175,$HJ175)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM175,$HO175)*FctrChngDts!$B$11),SUM(SUM($HN175,$HP175)*FctrChngDts!$C$11))-$AJ175),IF(AND($Z175=\"Summer\",$AK175=\"SSP1P2\",$AJ175=TRUE,$HF175=TRUE),SUM(SUM(SUM(SUM($HG175,$HI175)*FctrChngDts!$B$10),SUM(SUM($HH175,$HJ175)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM175,$HO175)*FctrChngDts!$B$12),SUM(SUM($HN175,$HP175)*FctrChngDts!$C$12))-$AJ175),IF(AND($Z175=\"Winter\",$AK175=\"SSP2P3\",$AJ175=FALSE,$HF175=TRUE),SUM(SUM(SUM(SUM($HI175,$HK175)*FctrChngDts!$B$9),SUM(SUM($HJ175,$HL175)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO175,$HQ175)*FctrChngDts!$B$11),SUM(SUM($HP175,$HR175)*FctrChngDts!$C$11))*$AG175),IF(AND($Z175=\"Winter\",$AK175=\"SSP2P3\",$AJ175=TRUE,$HF175=TRUE),SUM(SUM(SUM(SUM($HI175,$HK175)*FctrChngDts!$B$10), SUM(SUM($HJ175,$HL175)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO175,$HQ175)*FctrChngDts!$B$12),SUM(SUM($HP175,$HR175)*FctrChngDts!$C$12))*$AG175),IF(AND($Z175=\"Summer\",$AK175=\"SSP2P3\",$AJ175=FALSE,$HF175=TRUE),SUM(SUM(SUM(SUM($HI175,$HK175)*FctrChngDts!$B$9),SUM(SUM($HJ175,$HL175)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO175,$HQ175)*FctrChngDts!$B$11),SUM(SUM($HP175,$HR175)*FctrChngDts!$C$11))-$AJ175),IF(AND($Z175=\"Summer\",$AK175=\"SSP2P3\",$AJ175=TRUE,$HF175=TRUE),SUM(SUM(SUM(SUM($HI175,$HK175)*FctrChngDts!$B$10), SUM(SUM($HJ175,$HL175)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO175,$HQ175)*FctrChngDts!$B$12),SUM(SUM($HP175,$HR175)*FctrChngDts!$C$12))-$AJ175),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK175=\"FSP1\",$AH175=TRUE,SUM(SUM(SUM($AI175*FctrChngDts!$B$13)*I175),$AR175)>$AD175),$AD175,IF(AND($AK175=\"FSP1\",$AH175=TRUE,SUM(SUM(SUM($AI175*FctrChngDts!$B$13)*$I175),$AR175)<=$AD175),SUM(SUM(SUM($AI175*FctrChngDts!$B$13)*$I175),$AR175),IF(AND($Z175=\"Summer\",$AK175=\"SSP1\",$AH175=TRUE,SUM(SUM(SUM(SUM($I175,$J175)*SUM($AI175*FctrChngDts!$B$13))*$AF175),$AR175)>$AD175),$AD175,IF(AND($Z175=\"Summer\",$AK175=\"SSP1\",$AH175=TRUE,SUM(SUM(SUM(SUM($I175,$J175)*SUM($AI175*FctrChngDts!$B$13))*$AF175),$AR175)<=$AD175),SUM(SUM(SUM(SUM($I175,$J175)*SUM($AI175*FctrChngDts!$B$13))*$AF175),$AR175),IF(AND($Z175=\"Winter\",$AK175=\"SSP1\",$AH175=TRUE,SUM(SUM(SUM(SUM($I175,$J175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AU175:$AW175)),$AR175)>$AD175),$AD175,IF(AND($Z175=\"Winter\",$AK175=\"SSP1\",$AH175=TRUE,SUM(SUM(SUM(SUM($I175,$J175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AU175:$AW175)),$AR175)<=$AD175),SUM(SUM(SUM(SUM($I175,$J175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AU175:$AW175)),$AR175),IF(AND($AK175=\"FSP1P2\",$AH175=TRUE,SUM(SUM(SUM(SUM($I175,$K175)*SUM($AI175*FctrChngDts!$B$13))*$AF175),$AR175)>$AD175),$AD175,IF(AND($AK175=\"FSP1P2\",$AH175=TRUE,SUM(SUM(SUM(SUM($I175,$K175)*SUM($AI175*FctrChngDts!$B$13))*$AF175),$AR175)<=$AD175),SUM(SUM(SUM(SUM($I175,$K175)*SUM($AI175*FctrChngDts!$B$13))*$AF175),$AR175),IF(AND($Z175=\"Summer\",$AK175=\"SSP1P2\",$AH175=TRUE,SUM(SUM(SUM(SUM($I175,$K175,$J175,$L175)*SUM($AI175*FctrChngDts!$B$13))*$AF175),$AR175)>$AD175),$AD175,IF(AND($Z175=\"Summer\",$AK175=\"SSP1P2\",$AH175=TRUE,SUM(SUM(SUM(SUM($I175,$K175,$J175,$L175)*SUM($AI175*FctrChngDts!$B$13))*$AF175),$AR175)<=$AD175),SUM(SUM(SUM(SUM($I175,$K175,$J175,$L175)*SUM($AI175*FctrChngDts!$B$13))*$AF175),$AR175),IF(AND($Z175=\"Winter\",$AK175=\"SSP1P2\",$AH175=TRUE,SUM(SUM(SUM(SUM($I175,$K175,$J175,$L175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AU175:$AW175)),$AR175)>$AD175),$AD175,IF(AND($Z175=\"Winter\",$AK175=\"SSP1P2\",$AH175=TRUE,SUM(SUM(SUM(SUM($I175,$K175,$J175,$L175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AU175:$AW175)),$AR175)<=$AD175),MIN($AD175,SUM($AL175,SUM(SUM(SUM(SUM($I175,$K175,$J175,$L175)*SUM($AI175*FctrChngDts!$B$13))*$AF175)))),IF(AND($AK175=\"FSP2\",$AH175=TRUE,SUM(SUM(SUM($AI175*FctrChngDts!$B$13)*$K175),$AR175)>$AD175),$AD175,IF(AND($AK175=\"FSP2\",$AH175=TRUE,SUM(SUM(SUM($AI175*FctrChngDts!$B$13)*$K175),$AR175)<=$AD175),SUM(SUM(SUM($AI175*FctrChngDts!$B$13)*$K175),$AR175),IF(AND($Z175=\"Summer\",$AK175=\"SSP2\",$AH175=TRUE,SUM(SUM(SUM(SUM($K175,$L175)*SUM($AI175*FctrChngDts!$B$13))*$AF175),$AR175)>$AD175),$AD175,IF(AND($Z175=\"Summer\",$AK175=\"SSP2\",$AH175=TRUE,SUM(SUM(SUM(SUM($K175,$L175)*SUM($AI175*FctrChngDts!$B$13))*$AF175),$AR175)<=$AD175),SUM(SUM(SUM(SUM($K175,$L175)*SUM($AI175*FctrChngDts!$B$13))*$AF175),$AR175),IF(AND($Z175=\"Winter\",$AK175=\"SSP2\",$AH175=TRUE,SUM(SUM(SUM(SUM($K175,$L175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AU175:$AW175)),$AR175)>$AD175),$AD175,IF(AND($Z175=\"Winter\",$AK175=\"SSP2\",$AH175=TRUE,SUM(SUM(SUM(SUM($K175,$L175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AU175:$AW175)),$AR175)<=$AD175),SUM(SUM(SUM(SUM($K175,$L175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AU175:$AW175)),$AR175),IF(AND($AK175=\"FSP2P3\",$AH175=TRUE,SUM(SUM(SUM(SUM($K175,$M175)*SUM($AI175*FctrChngDts!$B$13))*$AF175),$AR175)>$AD175),$AD175,IF(AND($AK175=\"FSP2P3\",$AH175=TRUE,SUM(SUM(SUM(SUM($K175,$M175)*SUM($AI175*FctrChngDts!$B$13))*$AF175),$AR175)<=$AD175),SUM(SUM(SUM(SUM($K175,$M175)*SUM($AI175*FctrChngDts!$B$13))*$AF175),$AR175),IF(AND($Z175=\"Summer\",$AK175=\"SSP2P3\",$AH175=TRUE,SUM(SUM(SUM(SUM($K175,$L175,$M175,$N175)*SUM($AI175*FctrChngDts!$B$13))*$AF175),$AR175)>$AD175),$AD175,IF(AND($Z175=\"Summer\",$AK175=\"SSP2P3\",$AH175=TRUE,SUM(SUM(SUM(SUM($K175,$L175,$M175,$N175)*SUM($AI175*FctrChngDts!$B$13))*$AF175),$AR175)<=$AD175),SUM(SUM(SUM(SUM($K175,$L175,$M175,$N175)*SUM($AI175*FctrChngDts!$B$13))*$AF175),$AR175),IF(AND($Z175=\"Winter\",$AK175=\"SSP2P3\",$AH175=TRUE,SUM(SUM(SUM(SUM($K175,$L175,$M175,$N175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AU175:$AW175)),$AR175)>$AD175),$AD175,IF(AND($Z175=\"Winter\",$AK175=\"SSP2P3\",$AH175=TRUE,SUM(SUM(SUM(SUM($K175,$L175,$M175,$N175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AU175:$AW175)),$AR175)<=$AD175),SUM(SUM(SUM(SUM($K175,$L175,$M175,$N175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AU175:$AW175)),$AR175),IF(AND($AK175=\"FSP3\",$AH175=TRUE,SUM(SUM(SUM($AI175*FctrChngDts!$B$13)*$M175),$AR175)>$AD175),$AD175,IF(AND($AK175=\"FSP3\",$AH175=TRUE,SUM(SUM(SUM($AI175*FctrChngDts!$B$13)*$M175),$AR175)<=$AD175),SUM(SUM(SUM($AI175*FctrChngDts!$B$13)*$M175),$AR175),IF(AND($Z175=\"Summer\",$AK175=\"SSP3\",$AH175=TRUE,SUM(SUM(SUM(SUM($M175,$N175)*SUM($AI175*FctrChngDts!$B$13))*$AF175),$AR175)>$AD175),$AD175,IF(AND($Z175=\"Summer\",$AK175=\"SSP3\",$AH175=TRUE,SUM(SUM(SUM(SUM($M175,$N175)*SUM($AI175*FctrChngDts!$B$13))*$AF175),$AR175)<=$AD175),SUM(SUM(SUM(SUM($M175,$N175)*SUM($AI175*FctrChngDts!$B$13))*$AF175),$AR175),IF(AND($Z175=\"Winter\",$AK175=\"SSP3\",$AH175=TRUE,SUM(SUM(SUM(SUM($M175,$N175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AU175:$AW175)),$AR175)>$AD175),$AD175,IF(AND($Z175=\"Winter\",$AK175=\"SSP3\",$AH175=TRUE,SUM(SUM(SUM(SUM($M175,$N175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AU175:$AW175)),$AR175)<=$AD175),SUM(SUM(SUM(SUM($M175,$N175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AU175:$AW175)),$AR175),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK175=\"FWP1\",$AH175=TRUE,SUM(SUM(SUM($AI175*FctrChngDts!$B$13)*$J175),$AU175)>$AE175),$AE175,IF(AND($AK175=\"FWP1\",$AH175=TRUE,SUM(SUM(SUM($AI175*FctrChngDts!$B$13)*$J175),$AU175)<=$AE175),SUM(SUM(SUM($AI175*FctrChngDts!$B$13)*$J175),$AU175),IF(AND($Z175=\"Winter\",$AK175=\"SSP1\",$AH175=TRUE,SUM(SUM(SUM(SUM($I175,$J175)*SUM($AI175*FctrChngDts!$B$13))*$AG175),$AU175)>$AE175),$AE175,IF(AND($Z175=\"Winter\",$AK175=\"SSP1\",$AH175=TRUE,SUM(SUM(SUM(SUM($I175,$J175)*SUM($AI175*FctrChngDts!$B$13))*$AG175),$AU175)<=$AE175),SUM(SUM(SUM(SUM($I175,$J175)*SUM($AI175*FctrChngDts!$B$13))*$AG175),$AU175),IF(AND($Z175=\"Summer\",$AK175=\"SSP1\",$AH175=TRUE,SUM(SUM(SUM(SUM($I175,$J175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AR175:$AT175)),$AU175)>$AE175),$AE175,IF(AND($Z175=\"Summer\",$AK175=\"SSP1\",$AH175=TRUE,SUM(SUM(SUM(SUM($I175,$J175)*SUM($AI175*FctrChngDts!$B$13))- SUM($AR175:$AT175)),$AU175)<=$AE175),SUM(SUM(SUM(SUM($I175,$J175)*SUM($AI175*FctrChngDts!$B$13))- SUM($AR175:$AT175)),$AU175),IF(AND($AK175=\"FWP1P2\",$AH175=TRUE,SUM(SUM(SUM(SUM($J175,$L175)*SUM($AI175*FctrChngDts!$B$13))*$AG175),$AU175)>$AE175),$AE175,IF(AND($AK175=\"FWP1P2\",$AH175=TRUE,SUM(SUM(SUM(SUM($J175,$L175)*SUM($AI175*FctrChngDts!$B$13))*$AG175),$AU175)<=$AE175),SUM(SUM(SUM(SUM($J175,$L175)*SUM($AI175*FctrChngDts!$B$13))*$AG175),$AU175),IF(AND($Z175=\"Winter\",$AK175=\"SSP1P2\",$AH175=TRUE,SUM(SUM(SUM(SUM($I175,$K175,$J175,$L175)*SUM($AI175*FctrChngDts!$B$13))*$AG175),$AU175)>$AE175),$AE175,IF(AND($Z175=\"Winter\",$AK175=\"SSP1P2\",$AH175=TRUE,SUM(SUM(SUM(SUM($I175,$K175,$J175,$L175)*SUM($AI175*FctrChngDts!$B$13))*$AG175),$AU175)<=$AE175),SUM(SUM(SUM(SUM($I175,$K175,$J175,$L175)*SUM($AI175*FctrChngDts!$B$13))*$AG175),$AU175),IF(AND($Z175=\"Summer\",$AK175=\"SSP1P2\",$AH175=TRUE,SUM(SUM(SUM(SUM($I175,$K175,$J175,$L175)*SUM($AI175*FctrChngDts!$B$13))- SUM($AR175:$AT175)),$AU175)>$AE175),$AE175,IF(AND($Z175=\"Summer\",$AK175=\"SSP1P2\",$AH175=TRUE,SUM(SUM(SUM(SUM($I175,$K175,$J175,$L175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AR175:$AT175)),$AU175)<=$AE175),SUM(SUM(SUM(SUM($I175,$K175,$J175,$L175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AR175:$AT175)),$AU175),IF(AND($AK175=\"FWP2\",$AH175=TRUE,SUM(SUM(SUM($AI175*FctrChngDts!$B$13)*$L175),$AU175)>$AE175),$AE175,IF(AND($AK175=\"FWP2\",$AH175=TRUE,SUM(SUM(SUM($AI175*FctrChngDts!$B$13)*$L175),$AU175)<=$AE175),SUM(SUM(SUM($AI175*FctrChngDts!$B$13)*$L175),$AU175),IF(AND($Z175=\"Winter\",$AK175=\"SSP2\",$AH175=TRUE,SUM(SUM(SUM(SUM($K175,$L175)*SUM($AI175*FctrChngDts!$B$13))*$AG175),$AU175)>$AE175),$AE175,IF(AND($Z175=\"Winter\",$AK175=\"SSP2\",$AH175=TRUE,SUM(SUM(SUM(SUM($K175,$L175)*SUM($AI175*FctrChngDts!$B$13))*$AG175),$AU175)<=$AE175),SUM(SUM(SUM(SUM($K175,$L175)*SUM($AI175*FctrChngDts!$B$13))*$AG175),$AU175),IF(AND($Z175=\"Summer\",$AK175=\"SSP2\",$AH175=TRUE,SUM(SUM(SUM(SUM($K175,$L175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AR175:$AT175)),$AU175)>$AE175),$AE175,IF(AND($Z175=\"Summer\",$AK175=\"SSP2\",$AH175=TRUE,SUM(SUM(SUM(SUM($K175,$L175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AR175:$AT175)),$AU175)<=$AE175),SUM(SUM(SUM(SUM($K175,$L175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AR175:$AT175)),$AU175),IF(AND($AK175=\"FWP2P3\",$AH175=TRUE,SUM(SUM(SUM(SUM($L175,$N175)*SUM($AI175*FctrChngDts!$B$13))*$AG175),$AU175)>$AE175),$AE175,IF(AND($AK175=\"FWP2P3\",$AH175=TRUE,SUM(SUM(SUM(SUM($L175,$N175)*SUM($AI175*FctrChngDts!$B$13))*$AG175),$AU175)<=$AE175),SUM(SUM(SUM(SUM($L175,$N175)*SUM($AI175*FctrChngDts!$B$13))*$AG175),$AU175),IF(AND($Z175=\"Winter\",$AK175=\"SSP2P3\",$AH175=TRUE,SUM(SUM(SUM(SUM($K175,$L175,$M175,$N175)*SUM($AI175*FctrChngDts!$B$13))*$AG175),$AU175)>$AE175),$AE175,IF(AND($Z175=\"Winter\",$AK175=\"SSP2P3\",$AH175=TRUE,SUM(SUM(SUM(SUM($K175,$L175,$M175,$N175)*SUM($AI175*FctrChngDts!$B$13))*$AG175),$AU175)<=$AE175),SUM(SUM(SUM(SUM($K175,$L175,$M175,$N175)*SUM($AI175*FctrChngDts!$B$13))*$AG175),$AU175),IF(AND($Z175=\"Summer\",$AK175=\"SSP2P3\",$AH175=TRUE,SUM(SUM(SUM(SUM($K175,$L175,$M175,$N175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AR175:$AT175)),$AU175)>$AE175),$AE175,IF(AND($Z175=\"Summer\",$AK175=\"SSP2P3\",$AH175=TRUE,SUM(SUM(SUM(SUM($K175,$L175,$M175,$N175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AR175:$AT175)),$AU175)<=$AE175),SUM(SUM(SUM(SUM($K175,$L175,$M175,$N175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AR175:$AT175)),$AU175),IF(AND($AK175=\"FWP3\",$AH175=TRUE,SUM(SUM(SUM($AI175*FctrChngDts!$B$13)*$N175),$AU175)>$AE175),$AE175,IF(AND($AK175=\"FWP3\",$AH175=TRUE,SUM(SUM(SUM($AI175*FctrChngDts!$B$13)*$N175),$AU175)<=$AE175),SUM(SUM(SUM($AI175*FctrChngDts!$B$13)*$N175),$AU175),IF(AND($Z175=\"Winter\",$AK175=\"SSP3\",$AH175=TRUE,SUM(SUM(SUM(SUM($M175,$N175)*SUM($AI175*FctrChngDts!$B$13))*$AG175),$AU175)>$AE175),$AE175,IF(AND($Z175=\"Winter\",$AK175=\"SSP3\",$AH175=TRUE,SUM(SUM(SUM(SUM($M175,$N175)*SUM($AI175*FctrChngDts!$B$13))*$AG175),$AU175)<=$AE175),SUM(SUM(SUM(SUM($M175,$N175)*SUM($AI175*FctrChngDts!$B$13))*$AG175),$AU175),IF(AND($Z175=\"Summer\",$AK175=\"SSP3\",$AH175=TRUE,SUM(SUM(SUM(SUM($M175,$N175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AR175:$AT175)),$AU175)>$AE175),$AE175,IF(AND($Z175=\"Summer\",$AK175=\"SSP3\",$AH175=TRUE,SUM(SUM(SUM(SUM($M175,$N175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AR175:$AT175)),$AU175)<=$AE175),SUM(SUM(SUM(SUM($M175,$N175)*SUM($AI175*FctrChngDts!$B$13))-SUM($AR175:$AT175)),$AU175),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I175>0,$AH175=FALSE),SUM($AR175*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I175>0,$AH175=TRUE),SUM($AX175*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I175>0,$AH175=FALSE),SUM($AS175*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I175>0,$AH175=TRUE),SUM($AY175*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I175>0,$AH175=FALSE),SUM($AT175*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I175>0,$AH175=TRUE),SUM($AZ175*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J175>0,$AH175=FALSE),SUM($AU175*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J175>0,$AH175=TRUE),SUM($BA175*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J175>0,$AH175=FALSE),SUM($AV175*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J175>0,$AH175=TRUE),SUM($BB175*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J175>0,$AH175=FALSE),SUM($AW175*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J175>0,$AH175=TRUE),SUM($BC175*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K175>0,$AH175=FALSE),SUM($AR175*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K175>0,$AH175=TRUE),SUM($AX175*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K175>0,$AH175=FALSE),SUM($AS175*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K175>0,$AH175=TRUE),SUM($AY175*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K175>0,$AH175=FALSE),SUM($AT175*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K175>0,$AH175=TRUE),SUM($AZ175*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L175>0,$AH175=FALSE),SUM($AU175*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L175>0,$AH175=TRUE),SUM($BA175*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L175>0,$AH175=FALSE),SUM($AV175*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L175>0,$AH175=TRUE),SUM($BB175*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L175>0,$AH175=FALSE),SUM($AW175*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L175>0,$AH175=TRUE),SUM($BC175*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M175>0,$AH175=FALSE),SUM($AR175*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M175>0,$AH175=TRUE),SUM($AX175*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M175>0,$AH175=FALSE),SUM($AS175*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M175>0,$AH175=TRUE),SUM($AY175*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M175>0,$AH175=FALSE),SUM($AT175*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M175>0,$AH175=TRUE),SUM($AZ175*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N175>0,$AH175=FALSE),SUM($AU175*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N175>0,$AH175=TRUE),SUM($BA175*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N175>0,$AH175=FALSE),SUM($AV175*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N175>0,$AH175=TRUE),SUM($BB175*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N175>0,$AH175=FALSE),SUM($AW175*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N175>0,$AH175=TRUE),SUM($BC175*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I175=0,0,IF(AND($I175>0,$K175>0,$AH175=FALSE),SUM($AR175/$P175*$I175),IF(AND($I175>0,$K175=0,$AH175=FALSE),$AR175,IF(AND($I175>0,$K175>0,$AH175=TRUE),ROUND(MIN($HU175,SUM(SUM($I175,$K175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA175,SUM(SUM($I175,$K175)*(FctrChngDts!$B$13)*$AI175)*$IA175)),0),IF(AND($I175>0,$K175=0,$AH175=TRUE),$AX175))))),0)","v":0},{"$f":"ROUND(IF($I175=0,0,IF(AND($I175>0,$K175>0,$AH175=FALSE),SUM($AS175/$P175*$I175),IF(AND($I175>0,$K175=0,$AH175=FALSE),$AS175,IF(AND($I175>0,$K175>0,$AH175=TRUE),ROUND(MIN(SUM($HU175-$BW175),SUM(SUM($I175,$K175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA175)*3),0),IF(AND($I175>0,$K175=0,$AH175=TRUE),$AY175))))),0)","v":0},0,{"$f":"IF($J175=0,0,IF(AND($J175>0,$L175=0,$N175=0,$AH175=FALSE,$AJ175=FALSE),ROUND(MIN($HX175,SUM($AU175,$BA175)),0),IF(AND($J175>0,$L175=0,$N175=0,$AH175=TRUE,$AJ175=FALSE),ROUND(MIN($HX175,SUM($AU175,SUM($J175*$AI175*FctrChngDts!$B$13))),0),IF(AND($J175>0,$L175>0,$N175=0,$AH175=FALSE,$AJ175=FALSE),ROUND(MIN($HX175,SUM(SUM($J175,$L175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA175,SUM(SUM($J175,$L175)*(FctrChngDts!$B$13)*$AI175)*$IA175)),0),IF(AND($J175>0,$L175>0,$N175=0,$AH175=TRUE,$AJ175=FALSE),ROUND(MIN($HX175,SUM(SUM(SUM(SUM($J175,$L175)*FctrChngDts!$C$11*$IA175),SUM(SUM($J175,$L175)*SUM(FctrChngDts!$B$13*$AI175)*$IA175)))),0),IF(AND($J175>0,$L175=0,$N175=0,$AH175=FALSE,$AJ175=TRUE),ROUND(MIN($HX175,SUM($AU175,$BA175)),0),IF(AND($J175>0,$L175=0,$N175=0,$AH175=TRUE,$AJ175=TRUE),ROUND(MIN($HX175,SUM($AU175,SUM($J175*$AI175*FctrChngDts!$B$13))),0),IF(AND($J175>0,$L175>0,$N175=0,$AH175=FALSE,$AJ175=TRUE),ROUND(MIN($HX175,SUM(SUM($J175,$L175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA175,SUM(SUM($J175,$L175)*(FctrChngDts!$B$13)*$AI175)*$IA175)),0),IF(AND($J175>0,$L175>0,$N175=0,$AH175=TRUE,$AJ175=TRUE),ROUND(MIN($HX175,SUM(SUM(SUM(SUM($J175,$L175)*FctrChngDts!$C$12*$IA175),SUM(SUM($J175,$L175)*SUM(FctrChngDts!$B$13*$AI175)*$IA175)))),0))))))))))","v":0},{"$f":"IF($J175=0,0,IF(AND($J175>0,$L175=0,$N175=0,$AH175=FALSE,$AJ175=FALSE),ROUND(MIN(SUM($HX175-$BZ175),SUM($AU175*3)),0),IF(AND($J175>0,$L175=0,$N175=0,$AH175=TRUE,$AJ175=FALSE),ROUND(MIN(SUM($HX175-$BZ175),SUM(SUM($J175,$L175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA175)*3),0),IF(AND($J175>0,$L175>0,$N175=0,$AH175=FALSE,$AJ175=FALSE),ROUND(MIN(SUM($HX175-$BZ175),SUM(SUM($J175,$L175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA175)*3),0),IF(AND($J175>0,$L175>0,$N175=0,$AH175=TRUE,$AJ175=FALSE),ROUND(MIN(SUM($HX175-$BZ175),SUM(SUM($J175,$L175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA175)*3),0),IF(AND($J175>0,$L175=0,$N175=0,$AH175=FALSE,$AJ175=TRUE),ROUND(MIN(SUM($HX175-$BZ175),SUM($AU175*3)),0),IF(AND($J175>0,$L175=0,$N175=0,$AH175=TRUE,$AJ175=TRUE),ROUND(MIN(SUM($HX175-$BZ175),SUM(SUM($J175,$L175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA175)*3),0),IF(AND($J175>0,$L175>0,$N175=0,$AH175=FALSE,$AJ175=TRUE),ROUND(MIN(SUM($HX175-$BZ175),SUM(SUM($J175,$L175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA175)*3),0),IF(AND($J175>0,$L175>0,$N175=0,$AH175=TRUE,$AJ175=TRUE),ROUND(MIN(SUM($HX175-$BZ175),SUM(SUM($J175,$L175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA175)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K175=0,0,IF(AND($I175>0,$K175>0,$M175=0,$AH175=FALSE),SUM($AR175-$BW175),IF(AND($I175=0,$K175>0,$M175>0,$AH175=FALSE),SUM($AR175/$P175*$K175),IF(AND($I175=0,$K175>0,$M175=0,$AH175=FALSE),$AR175,IF($K175=0,0,IF(AND($I175>0,$K175>0,$M175=0,$AH175=TRUE),ROUND(MIN($HV175,SUM(SUM($I175,$K175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB175,SUM(SUM($I175,$K175)*(FctrChngDts!$B$13)*$AI175)*$IB175)),0),IF(AND($I175=0,$K175>0,$M175>0,$AH175=TRUE),ROUND(MIN($HV175,SUM(SUM($I175,$K175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB175,SUM(SUM($I175,$K175)*(FctrChngDts!$B$13)*$AI175)*$IB175)),0),IF(AND($I175=0,$K175>0,$M175=0,$AH175=TRUE),$AX175)))))))),0)","v":0},{"$f":"ROUND(IF($K175=0,0,IF(AND($I175>0,$K175>0,$M175=0,$AH175=FALSE),SUM($AS175-$BX175),IF(AND($I175=0,$K175>0,$M175>0,$AH175=FALSE),SUM($AS175/$P175*$K175),IF(AND($I175=0,$K175>0,$M175=0,$AH175=FALSE),$AS175,IF($K175=0,0,IF(AND($I175>0,$K175>0,$M175=0,$AH175=TRUE),ROUND(MIN(SUM($HV175-$BW175),SUM(SUM($I175,$K175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB175)*3),0),IF(AND($I175=0,$K175>0,$M175>0,$AH175=TRUE),ROUND(MIN(SUM($HV175-$BW175),SUM(SUM($I175,$K175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB175)*3),0),IF(AND($I175=0,$K175>0,$M175=0,$AH175=TRUE),$AY175)))))))),0)","v":0},0,{"$f":"IF($L175=0,0,IF(AND($J175>0,$L175>0,$N175=0,$AH175=FALSE,$AJ175=FALSE),ROUND(MIN($HY175,SUM(SUM($J175,$L175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB175,SUM(SUM($J175,$L175)*(FctrChngDts!$B$13)*$AI175)*$IB175)),0),IF(AND($J175>0,$L175>0,$N175=0,$AH175=TRUE,$AJ175=FALSE),ROUND(MIN($HY175,SUM(SUM(SUM(SUM($J175,$L175)*FctrChngDts!$C$11*$IB175),SUM(SUM($J175,$L175)*SUM(FctrChngDts!$B$13*$AI175)*$IB175)))),0),IF(AND($J175=0,$L175>0,$N175=0,$AH175=FALSE,$AJ175=FALSE),ROUND(MIN($HY175,SUM($L175*FctrChngDts!$C$11)),0),IF(AND($J175=0,$L175>0,$N175=0,$AH175=TRUE,$AJ175=FALSE),ROUND(MIN($HY175,SUM(SUM(SUM(SUM($J175,$L175)*FctrChngDts!$C$11*$IB175),SUM(SUM($J175,$L175)*SUM(FctrChngDts!$B$13*$AI175)*$IB175)))),0),IF(AND($J175>0,$L175>0,$N175=0,$AH175=FALSE,$AJ175=TRUE),ROUND(MIN($HY175,SUM(SUM($J175,$L175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB175,SUM(SUM($J175,$L175)*(FctrChngDts!$B$13)*$AI175)*$IB175)),0),IF(AND($J175>0,$L175>0,$N175=0,$AH175=TRUE,$AJ175=TRUE),ROUND(MIN($HY175,SUM(SUM(SUM(SUM($J175,$L175)*FctrChngDts!$C$12*$IB175),SUM(SUM($J175,$L175)*SUM(FctrChngDts!$B$13*$AI175)*$IB175)))),0),IF(AND($J175=0,$L175>0,$N175=0,$AH175=FALSE,$AJ175=TRUE),ROUND(MIN($HY175,SUM($L175*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J175=0,$L175>0,$N175=0,$AH175=TRUE,$AJ175=TRUE),ROUND(MIN($HY175,SUM(SUM(SUM(SUM($J175,$L175)*FctrChngDts!$C$12*$IB175),SUM(SUM($J175,$L175)*SUM(FctrChngDts!$B$13*$AI175)*$IB175)))),0))))))))))","v":0},{"$f":"IF($L175=0,0,IF(AND($J175>0,$L175>0,$N175=0,$AH175=FALSE,$AJ175=FALSE),ROUND(MIN(SUM($HY175-$CF175),SUM(SUM($J175,$L175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB175)*3),0),IF(AND($J175>0,$L175>0,$N175=0,$AH175=TRUE,$AJ175=FALSE),ROUND(MIN(SUM($HY175-$CF175),SUM(SUM($J175,$L175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB175)*3),0),IF(AND($J175=0,$L175>0,$N175=0,$AH175=FALSE,$AJ175=FALSE),ROUND(MIN(SUM($HY175-$CF175),SUM($AU175*3)),0),IF(AND($J175=0,$L175>0,$N175=0,$AH175=TRUE,$AJ175=FALSE),ROUND(MIN(SUM($HY175-$CF175),SUM(SUM($J175,$L175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB175)*3),0),IF(AND($J175>0,$L175>0,$N175=0,$AH175=FALSE,$AJ175=TRUE),ROUND(MIN(SUM($HY175-$CF175),SUM(SUM($J175,$L175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB175)*3),0),IF(AND($J175>0,$L175>0,$N175=0,$AH175=TRUE,$AJ175=TRUE),ROUND(MIN(SUM($HY175-$CF175),SUM(SUM($J175,$L175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB175)*3),0),IF(AND($J175=0,$L175>0,$N175=0,$AH175=FALSE,$AJ175=TRUE),ROUND(MIN(SUM($HY175-$CF175),SUM($AU175*3)),0),IF(AND($J175=0,$L175>0,$N175=0,$AH175=TRUE,$AJ175=TRUE),ROUND(MIN(SUM($HY175-$CF175),SUM(SUM($J175,$L175)*IF($AJ175=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB175)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S175>0,Account!$AG$2=TRUE,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH175=FALSE),SUM(Usage!$BW175:$CB175)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V175>0,Account!$AG$2=TRUE,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH175=FALSE),SUM(Usage!$CC175:$CH175)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y175>0,Account!$AG$2=TRUE,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH175=FALSE),SUM(Usage!$CI175:$CN175)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH175=TRUE,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S175),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S175)),2)","v":0},{"$f":"ROUND(IF(OR($AH175=TRUE,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V175),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V175)),2)","v":0},{"$f":"IF(OR($AH175=TRUE,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y175),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y175))","v":0},{"$f":"ROUND(IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW175),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW175)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX175),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX175)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY175),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY175)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ175),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ175)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA175),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA175)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB175),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB175)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S175),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC175),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC175)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD175),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD175)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE175),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE175)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF175),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF175)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG175),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG175)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH175),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH175)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V175),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI175),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI175))","v":0},{"$f":"IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ175),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ175))","v":0},{"$f":"IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK175),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK175))","v":0},{"$f":"IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL175),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL175))","v":0},{"$f":"IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM175),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM175))","v":0},{"$f":"IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN175),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN175))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y175)","v":0},0,0,0,0,{"$f":"IF($DW175>IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV175*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV175*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW175-IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV175*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV175*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV175<$DW175,SUM($DW175-$DV175),0))","v":0},{"$f":"IF(OR(AND($D175<=FctrChngDts!$B$14,Usage!$E175>FctrChngDts!$B$14),AND(Usage!$D175<=FctrChngDts!$C$14,Usage!$E175>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW175),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX175),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY175),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ175),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA175),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB175),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC175),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD175),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE175),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF175),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG175),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH175),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI175)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ175)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK175)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL175)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM175)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN175)","v":0},0,{"$f":"IF(AND($S175>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E175<>\"D-CARE\",Tenant!$F175=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET175=TRUE,$S175>0,$V175=0),SUM(SUM($BW175:$CB175)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET175=TRUE,$S175>0,$V175>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW175:$CB175)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET175=TRUE,$S175>0,$V175>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW175:$CB175)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S175>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S175>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S175>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV175=TRUE,$S175>0,$V175=0),SUM(SUM($BW175:$CB175)*'CRS1'!$P$2),IF(AND($EV175=TRUE,$S175>0,$V175>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW175:$CB175)*'CRS1'!$P$2),IF(AND($EV175=TRUE,$S175>0,$V175>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW175:$CB175)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S175>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX175=TRUE,$S175>0,$V175=0),SUM(SUM($BW175:$CB175)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX175=TRUE,$S175>0,$V175>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW175:$CB175)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX175=TRUE,$S175>0,$V175>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW175:$CB175)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S175>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ175=TRUE,$S175>0),SUM(SUM($BW175:$CB175)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V175>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E175<>\"D-CARE\",Tenant!$F175=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB175=TRUE,$S175>0,$V175>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC175:$CH175)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB175=TRUE,$S175>0,$V175>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC175:$CH175)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB175=TRUE,$V175>0,$Y175>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC175:$CH175)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB175=TRUE,$V175>0,$Y175>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC175:$CH175)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB175=TRUE,$S175=0,$V175>0,$Y175=0),SUM(SUM($CC175:$CH175)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V175>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V175>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V175>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD175=TRUE,$S175>0,$V175>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC175:$CH175)*'CRS2'!$P$2),IF(AND($FD175=TRUE,$S175>0,$V175>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC175:$CH175)*'CRS2'!$P$2),IF(AND($FD175=TRUE,$V175>0,$Y175>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC175:$CH175)*'CRS2'!$P$2),IF(AND($FD175=TRUE,$V175>0,$Y175>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC175:$CH175)*'CRS2'!$P$2),IF(AND($FD175=TRUE,$S175=0,$V175>0,$Y175=0),SUM(SUM($CC175:$CH175)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V175>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF175=TRUE,$S175>0,$V175>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC175:$CH175)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF175=TRUE,$S175>0,$V175>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC175:$CH175)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF175=TRUE,$V175>0,$Y175>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC175:$CH175)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF175=TRUE,$V175>0,$Y175>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC175:$CH175)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF175=TRUE,$S175=0,$V175>0,$Y175=0),SUM(SUM($CC175:$CH175)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V175>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH175=TRUE,$V175>0),SUM(SUM($CC175:$CH175)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y175>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E175<>\"D-CARE\",Tenant!$F175=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ175=TRUE,$V175=0,$Y175>0),SUM(SUM($CI175:$CN175)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ175=TRUE,$V175>0,$Y175>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI175:$CN175)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ175=TRUE,$V175>0,$Y175>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI175:$CN175)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y175>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y175>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y175>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL175=TRUE,$V175=0,$Y175>0),SUM(SUM($CI175:$CN175)*'CRS3'!$P$2),IF(AND($FL175=TRUE,$V175>0,$Y175>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI175:$CN175)*'CRS3'!$P$2),IF(AND($FL175=TRUE,$V175>0,$Y175>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI175:$CN175)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y175>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN175=TRUE,$V175=0,$Y175>0),SUM(SUM($CI175:$CN175)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN175=TRUE,$V175>0,$Y175>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI175:$CN175)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN175=TRUE,$V175>0,$Y175>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI175:$CN175)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y175>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP175=TRUE,$Y175>0),SUM(SUM($CI175:$CN175)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR175:$FT175))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO175:$CQ175,$FR175:$FT175))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA175:$EF175)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG175:$EL175)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM175:$ER175)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV175,$CO175:$CQ175,$EA175:$ER175)/$P175)*$S175*FctrChngDts!$B$15),SUM(SUM(SUM($DV175,$CO175:$CQ175,$FR175:$FT175)/$P175)*$S175*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV175,$CO175:$CQ175,$EA175:$ER175)/$P175)*$V175*FctrChngDts!$B$15),SUM(SUM(SUM($DV175,$CO175:$CQ175,$FR175:$FT175)/$P175)*$V175*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV175,$CO175:$CQ175,$EA175:$ER175)/$P175)*$Y175*FctrChngDts!$B$15),SUM(SUM(SUM($DV175,$CO175:$CQ175,$FR175:$FT175)/$P175)*$Y175*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA175*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI175*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ175*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ175,$FU175,$GF175,$GZ175:$HE175),IF(Account!$Q$2=TRUE,SUM($DZ175,$FV175,$GF175,$GZ175:$HE175),SUM($DZ175,$ES175,$FU175:$FV175,$GF175,$GZ175:$HE175)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E175),Usage!$P175,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D175,FctrChngDts!$C$17<=Usage!$E175),SUM(FctrChngDts!$C$17-Usage!$D175),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E175),Usage!$P175,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D175,FctrChngDts!$C$19<=Usage!$E175),SUM(FctrChngDts!$C$19-Usage!$D175),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK175*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK175*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL175*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL175*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D175))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A175,Tenant!$A:$J,8,FALSE)=TRUE,$GG175<0),0,SUM(SUM(SUM($GG175/$P175*$GP175)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A175,Tenant!$A:$J,8,FALSE)=TRUE,$GG175<0),0,SUM(SUM(SUM($GG175/$P175*$GQ175)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D175))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A175,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV175*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A175,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW175*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU175:$DA175,$EU175,$EA175:$EF175,$FA175)-SUM(SUM($BW175:$CB175)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD175:$DJ175,$FC175,$EG175:$EL175,$FI175)-SUM(SUM($CC175:$CH175)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM175:$DS175,$FK175,$EM175:$ER175,$FQ175)-SUM(SUM($CI175:$CN175)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO175,$CU175:$DA175,$EU175,$EW175,$EY175,$EA175:$EF175,$FA175,$CP175,$DD175:$DJ175,$FC175,$FE175,$FG175,$EG175:$EL175,$FI175)/$P175*$S175)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO175,$CU175:$DA175,$EU175,$EW175,$EY175,$EA175:$EF175,$FA175,$CP175,$DD175:$DJ175,$FC175,$FE175,$FG175,$EG175:$EL175,$FI175)/$P175*$V175)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ175,$DM175:$DS175,$FK175,$FM175,$FO175,$EM175:$ER175,$FQ175)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D175,BslnAllctnCrrnt!$A$1<=$E175),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK175=\"FSP1\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$Q175,BslnAllctnCrrnt!$A$1<$R175),SUM(BslnAllctnCrrnt!$A$1-$Q175),IF(AND($AK175=\"FSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$Q175,BslnAllctnCrrnt!$A$1<$R175),SUM(BslnAllctnCrrnt!$A$1-$Q175),IF(AND($AK175=\"FSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),$I175,IF(AND($AK175=\"SSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$Q175,BslnAllctnCrrnt!$A$1<$R175),SUM(BslnAllctnCrrnt!$A$1-$Q175),IF(AND($AK175=\"SSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),$I175,0)))))","v":0},{"$f":"IF(AND($AK175=\"FSP1\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$Q175,BslnAllctnCrrnt!$A$1<$R175),SUM($I175-$HG175),IF(AND($AK175=\"FSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$Q175,BslnAllctnCrrnt!$A$1<$R175),SUM($I175-$HG175),IF(AND($AK175=\"FSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM($I175-$HG175),IF(AND($AK175=\"SSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$Q175,BslnAllctnCrrnt!$A$1<$R175),SUM($I175-$HG175),IF(AND($AK175=\"SSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM($I175-$HG175),0)))))","v":0},{"$f":"IF(AND($AK175=\"SSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$Q175,BslnAllctnCrrnt!$A$1<$R175),0,IF(AND(FctrChngDts!$A$2>=$D175,FctrChngDts!$B$2<$E175),IF(AND($AK175=\"SSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM(BslnAllctnCrrnt!$A$1-$T175),0),IF(AND($AK175=\"FSP2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM(BslnAllctnCrrnt!$A$1-$T175),IF(AND($AK175=\"FSP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM(BslnAllctnCrrnt!$A$1-$T175),IF(AND($AK175=\"FSP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$W175,BslnAllctnCrrnt!$A$1<$X175),$K175,IF(AND($AK175=\"FSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$Q175,BslnAllctnCrrnt!$A$1<$R175),0,IF(AND($AK175=\"FSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM(BslnAllctnCrrnt!$A$1-$T175),IF(AND($AK175=\"SSP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM(BslnAllctnCrrnt!$A$1-$T175),IF(AND($AK175=\"SSP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$W175,BslnAllctnCrrnt!$A$1<$X175),$K175,0)))))))))","v":0},{"$f":"IF(AND($AK175=\"SSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$Q175,BslnAllctnCrrnt!$A$1<$R175),SUM($K175-$HI175),IF(AND($AK175=\"SSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM($K175-$HI175),IF(AND($AK175=\"FSP2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM($K175-$HI175),IF(AND($AK175=\"FSP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM($K175-$HI175),IF(AND($AK175=\"FSP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$W175,BslnAllctnCrrnt!$A$1<$X175),SUM($K175-$HI175),IF(AND($AK175=\"FSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$Q175,BslnAllctnCrrnt!$A$1<$R175),SUM($K175-$HI175),IF(AND($AK175=\"FSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM($K175-$HI175),IF(AND($AK175=\"SSP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM($K175-$HI175),IF(AND($AK175=\"SSP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$W175,BslnAllctnCrrnt!$A$1<$X175),SUM($K175-$HI175),0)))))))))","v":0},{"$f":"IF(AND($AK175=\"FSP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),0,IF(AND($AK175=\"FSP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$W175,BslnAllctnCrrnt!$A$1<$X175),SUM(BslnAllctnCrrnt!$A$1-$W175),IF(AND($AK175=\"FSP3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$W175,BslnAllctnCrrnt!$A$1<$X175),SUM(BslnAllctnCrrnt!$A$1-$W175),0)))","v":0},{"$f":"IF(AND($AK175=\"FSP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM($M175-$HK175),IF(AND($AK175=\"FSP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$W175,BslnAllctnCrrnt!$A$1<$X175),SUM($M175-$HK175),IF(AND($AK175=\"FSP3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$W175,BslnAllctnCrrnt!$A$1<$X175),SUM($M175-$HK175),0)))","v":0},{"$f":"IF(AND($AK175=\"FWP1\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$Q175,BslnAllctnCrrnt!$A$1<$R175),SUM(BslnAllctnCrrnt!$A$1-$Q175),IF(AND($AK175=\"FWP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$Q175,BslnAllctnCrrnt!$A$1<$R175),SUM(BslnAllctnCrrnt!$A$1-$Q175),IF(AND($AK175=\"FWP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),$J175,IF(AND(FctrChngDts!$A$2>=$D175,FctrChngDts!$B$2<$E175),IF(AND($AK175=\"SSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$Q175,BslnAllctnCrrnt!$A$1<$R175),SUM(BslnAllctnCrrnt!$A$1-$Q175),0),IF(AND($AK175=\"SSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),$J175,0)))))","v":0},{"$f":"IF(AND($AK175=\"FWP1\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$Q175,BslnAllctnCrrnt!$A$1<$R175),SUM($J175-$HM175),IF(AND($AK175=\"FWP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$Q175,BslnAllctnCrrnt!$A$1<$R175),SUM($J175-$HM175),IF(AND($AK175=\"FWP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM($J175-$HM175),IF(AND($AK175=\"SSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$Q175,BslnAllctnCrrnt!$A$1<$R175),SUM($J175-$HM175),IF(AND($AK175=\"SSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM($J175-$HM175),0)))))","v":0},{"$f":"IF(AND($AK175=\"FWP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$Q175,BslnAllctnCrrnt!$A$1<$R175),0,IF(AND($AK175=\"FWP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM(BslnAllctnCrrnt!$A$1-$T175),IF(AND($AK175=\"FWP2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM(BslnAllctnCrrnt!$A$1-$T175),IF(AND($AK175=\"FWP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM(BslnAllctnCrrnt!$A$1-$T175),IF(AND($AK175=\"FWP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$W175,BslnAllctnCrrnt!$A$1<$X175),$L175,IF(AND($AK175=\"SSP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM(BslnAllctnCrrnt!$A$1-$T175),IF(AND($AK175=\"SSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$Q175,BslnAllctnCrrnt!$A$1<$R175),0,IF(AND($AK175=\"SSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM(BslnAllctnCrrnt!$A$1-$T175),0))))))))","v":0},{"$f":"IF(AND($AK175=\"FWP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$Q175,BslnAllctnCrrnt!$A$1<$R175),SUM($L175-$HO175),IF(AND($AK175=\"FWP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM($L175-$HO175),IF(AND($AK175=\"FWP2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM($L175-$HO175),IF(AND($AK175=\"FWP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM($L175-$HO175),IF(AND($AK175=\"FWP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$W175,BslnAllctnCrrnt!$A$1<$X175),SUM($L175-$HO175),IF(AND($AK175=\"SSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$Q175,BslnAllctnCrrnt!$A$1<$R175),SUM($L175-$HO175),IF(AND($AK175=\"SSP1P2\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM($L175-$HO175),0)))))))","v":0},{"$f":"IF(AND($AK175=\"FWP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),0,IF(AND($AK175=\"FWP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$W175,BslnAllctnCrrnt!$A$1<$X175),SUM(BslnAllctnCrrnt!$A$1-$W175),IF(AND($AK175=\"FWP3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$W175,BslnAllctnCrrnt!$A$1<$X175),SUM(BslnAllctnCrrnt!$A$1-$W175),IF(AND($AK175=\"SSP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),0,IF(AND($AK175=\"SSP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$W175,BslnAllctnCrrnt!$A$1<$X175),SUM(BslnAllctnCrrnt!$A$1-$W175),0)))))","v":0},{"$f":"IF(AND($AK175=\"FWP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM($N175-$HQ175),IF(AND($AK175=\"FWP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$W175,BslnAllctnCrrnt!$A$1<$X175),SUM($N175-$HQ175),IF(AND($AK175=\"FWP3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$W175,BslnAllctnCrrnt!$A$1<$X175),SUM($N175-$HQ175),IF(AND($AK175=\"SSP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$T175,BslnAllctnCrrnt!$A$1<$U175),SUM($N175-$HQ175),IF(AND($AK175=\"SSP2P3\",$HF175=TRUE,BslnAllctnCrrnt!$A$1>=$W175,BslnAllctnCrrnt!$A$1<$X175),SUM($N175-$HQ175),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[178,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G179),0,IF($F179<=$G179,SUM($G179-$F179),IF($F179>$G179,SUM((Account!$L$2-Usage!$F179)+Usage!$G179+1))))","v":0},{"$f":"IF($Q179=0,0,IF($R179=0,0,IF(AND($Q179<FctrChngDts!$A$2,$R179>=FctrChngDts!$A$2),SUM($R179-FctrChngDts!$A$2+1),IF(AND($Q179>=FctrChngDts!$A$2,$R179>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q179),IF(AND($Q179>=FctrChngDts!$A$2,$R179<FctrChngDts!$B$2),SUM($R179-$Q179+1),0)))))","v":0},{"$f":"IF($Q179=0,0,IF($R179=0,0,IF(AND($Q179<FctrChngDts!$A$2,$R179>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q179),IF(AND($Q179<FctrChngDts!$A$2,$R179<FctrChngDts!$A$2),SUM($R179-$Q179+1),IF(AND($Q179>FctrChngDts!$A$2,$R179>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R179+1),0)))))","v":0},{"$f":"IF($T179=0,0,IF($U179=0,0,IF(AND($T179<FctrChngDts!$A$2,$U179>=FctrChngDts!$A$2),SUM($U179-FctrChngDts!$A$2+1),IF(AND($T179>=FctrChngDts!$A$2,$U179<FctrChngDts!$B$2),SUM($U179-$T179+1),IF(AND($T179>=FctrChngDts!$A$2,$U179>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T179)<0),0,IF(AND($T179>=FctrChngDts!$A$2,$U179>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T179),0))))))","v":0},{"$f":"IF($T179=0,0,IF($U179=0,0,IF(AND($T179<FctrChngDts!$A$2,$U179>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T179),IF(AND($T179>=FctrChngDts!$B$2,$U179>=FctrChngDts!$B$2),SUM($U179-$T179+1),IF(AND($T179<FctrChngDts!$A$2,$U179<FctrChngDts!$A$2),SUM($U179-$T179+1),IF(AND($T179>=FctrChngDts!$A$2,$U179>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U179+1),0))))))","v":0},{"$f":"IF($W179=0,0,IF($X179=0,0,IF(AND($W179>=FctrChngDts!$A$2,$X179>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W179)<0),0,IF(AND($W179>=FctrChngDts!$A$2,$X179>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W179),IF(AND($W179>=FctrChngDts!$A$2,$X179<FctrChngDts!$B$2),SUM($X179-$W179+1),IF(AND($W179<FctrChngDts!$A$2,$X179>=FctrChngDts!$A$2),SUM($X179-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W179=0,0,IF($X179=0,0,IF(AND($W179<FctrChngDts!$A$2,$X179<FctrChngDts!$A$2),SUM($X179-$W179+1),IF(AND($W179>=FctrChngDts!$A$2,$X179>=FctrChngDts!$B$2,SUM($X179-FctrChngDts!$B$2+1)<=$Y179),SUM($X179-FctrChngDts!$B$2+1),IF(AND($W179>=FctrChngDts!$A$2,$X179>=FctrChngDts!$B$2),SUM($X179-$W179+1),IF(AND($W179<FctrChngDts!$A$2,$X179>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W179),0))))))","v":0},{"$f":"IF(AND($D179>=FctrChngDts!$C$2,$E179<FctrChngDts!$E$2),\"1\",IF(AND($D179>=FctrChngDts!$E$2,$E179<FctrChngDts!$G$2),\"2\",IF(AND($D179>=FctrChngDts!$G$2,$E179<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D179>=FctrChngDts!$D$2,,IF(AND($D179>=FctrChngDts!$C$2,$D179<=FctrChngDts!$D$2),$D179,IF(AND($D179>=FctrChngDts!$C$2,$D179>=FctrChngDts!$D$2,$E179>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D179>FctrChngDts!$D$2,,IF($D179=FctrChngDts!$D$2,$D179,IF(AND($D179>=FctrChngDts!$C$2,$E179<FctrChngDts!$D$2),$E179,IF(AND($D179>=FctrChngDts!$C$2,$E179>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D179>=FctrChngDts!$D$2,$E179>=FctrChngDts!$D$2,$E179>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E179<FctrChngDts!$D$2,$E179<=FctrChngDts!$D$2),$E179,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D179<FctrChngDts!$E$2,$E179<FctrChngDts!$E$2),,IF($D179>FctrChngDts!$F$2,,IF(AND($D179>=FctrChngDts!$E$2,$D179<=FctrChngDts!$F$2),$D179,IF(AND($D179>=FctrChngDts!$E$2,$D179>=FctrChngDts!$F$2,$E179>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D179>FctrChngDts!$F$2,,IF($E179=FctrChngDts!$F$2,$E179,IF(AND($D179<FctrChngDts!$E$2,$E179<=FctrChngDts!$F$2),$E179,IF(AND($D179>=FctrChngDts!$E$2,$E179<FctrChngDts!$F$2),$E179,IF(AND($D179>=FctrChngDts!$E$2,$E179>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D179>=FctrChngDts!$F$2,$E179>=FctrChngDts!$F$2,$E179>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D179<FctrChngDts!$G$2,$E179<FctrChngDts!$G$2),,IF($D179>FctrChngDts!$H$2,,IF(AND($D179>=FctrChngDts!$G$2,$D179<=FctrChngDts!$H$2),$D179,IF(AND($D179>=FctrChngDts!$G$2,$D179>=FctrChngDts!$H$2,$E179>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D179>FctrChngDts!$H$2,,IF($E179=FctrChngDts!$H$2,$E179,IF(AND($D179<FctrChngDts!$G$2,$E179<=FctrChngDts!$H$2),$E179,IF(AND($D179>=FctrChngDts!$G$2,$E179<FctrChngDts!$H$2),$E179,IF(AND($D179>=FctrChngDts!$G$2,$E179>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D179>=FctrChngDts!$H$2,$E179>=FctrChngDts!$H$2,$E179>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A179,Tenant!$A179:$J478,6,FALSE)","v":0},{"$f":"VLOOKUP($A179,Tenant!$A179:$J478,7,FALSE)","v":0},{"$f":"VLOOKUP($A179,Tenant!$A179:$J478,10,FALSE)","v":0},0,{"$f":"IF(AND($AK179=\"FSP2\",$AJ179=FALSE,$HF179=FALSE),SUM($K179*FctrChngDts!$C$9),IF(AND($AK179=\"FSP2\",$AJ179=TRUE,$HF179=FALSE),SUM($K179*FctrChngDts!$C$10),IF(AND($AK179=\"FSP2P3\",$AJ179=FALSE,$HF179=FALSE),SUM(SUM($K179,$M179)*FctrChngDts!$C$9),IF(AND($AK179=\"FSP2P3\",$AJ179=TRUE,$HF179=FALSE),SUM(SUM($K179,$M179)*FctrChngDts!$C$10),IF(AND($AK179=\"FSP3\",$AJ179=FALSE,$HF179=FALSE),SUM($M179*FctrChngDts!$C$9),IF(AND($AK179=\"FSP3\",$AJ179=TRUE,$HF179=FALSE),SUM($M179*FctrChngDts!$C$10),IF(AND($AK179=\"FSP1\",$AJ179=FALSE,$HF179=FALSE),SUM($I179*FctrChngDts!$C$9),IF(AND($AK179=\"FSP1\",$AJ179=TRUE,$HF179=FALSE),SUM($I179*FctrChngDts!$C$10),IF(AND($AK179=\"FSP1P2\",$AJ179=FALSE,$HF179=FALSE),SUM(SUM($I179,$K179)*FctrChngDts!$C$9),IF(AND($AK179=\"FSP1P2\",$AJ179=TRUE,$HF179=FALSE),SUM(SUM($I179,$K179)*FctrChngDts!$C$10),IF(AND($Z179=\"Summer\",$AK179=\"SSP2P3\",$AJ179=FALSE,$HF179=FALSE),SUM(SUM(SUM(SUM($K179,$M179)*FctrChngDts!$C$9),SUM(SUM($L179,$N179)*FctrChngDts!$C$11))*$AF179),IF(AND($Z179=\"Summer\",$AK179=\"SSP2P3\",$AJ179=TRUE,$HF179=FALSE),SUM(SUM(SUM(SUM($K179,$M179)*FctrChngDts!$C$10),SUM(SUM($L179,$N179)*FctrChngDts!$C$12))*$AF179),IF(AND($Z179=\"Winter\",$AK179=\"SSP2P3\",$AJ179=FALSE,$HF179=FALSE),SUM(SUM(SUM(SUM($K179,$M179)*FctrChngDts!$C$9),SUM(SUM($L179,$N179)*FctrChngDts!$C$11))-$AO179),IF(AND($Z179=\"Winter\",$AK179=\"SSP2P3\",$AJ179=TRUE,$HF179=FALSE),SUM(SUM(SUM(SUM($K179,$M179)*FctrChngDts!$C$10),SUM(SUM($L179,$N179)*FctrChngDts!$C$12))-$AO179),IF(AND($Z179=\"Summer\",$AK179=\"SSP1P2\",$AJ179=FALSE,$HF179=FALSE),SUM(SUM(SUM(SUM($I179,$K179)*FctrChngDts!$C$9),SUM(SUM($J179,$L179)*FctrChngDts!$C$11))*$AF179),IF(AND($Z179=\"Summer\",$AK179=\"SSP1P2\",$AJ179=TRUE,$HF179=FALSE),SUM(SUM(SUM(SUM($I179,$K179)*FctrChngDts!$C$10),SUM(SUM($J179,$L179)*FctrChngDts!$C$12))*$AF179),IF(AND($Z179=\"Winter\",$AK179=\"SSP1P2\",$AJ179=FALSE,$HF179=FALSE),SUM(SUM(SUM(SUM($I179,$K179)*FctrChngDts!$C$9),SUM(SUM($J179,$L179)*FctrChngDts!$C$11))-$AO179),IF(AND($Z179=\"Winter\",$AK179=\"SSP1P2\",$AJ179=TRUE,$HF179=FALSE),SUM(SUM(SUM(SUM($I179,$K179)*FctrChngDts!$C$10),SUM(SUM($J179,$L179)*FctrChngDts!$C$12))-$AO179),IF(AND($AK179=\"FSP2\",$AJ179=FALSE,$HF179=TRUE),SUM(SUM($HI179*FctrChngDts!$B$9),SUM($HJ179*FctrChngDts!$C$9)),IF(AND($AK179=\"FSP2\",$AJ179=TRUE,$HF179=TRUE),SUM(SUM($HI179*FctrChngDts!$B$10),SUM($HJ179*FctrChngDts!$C$10)),IF(AND($AK179=\"FSP2P3\",$AJ179=FALSE,$HF179=TRUE),SUM(SUM(SUM($HI179,$HK179)*FctrChngDts!$B$9),SUM(SUM($HJ179,$HL179)*FctrChngDts!$C$9)),IF(AND($AK179=\"FSP2P3\",$AJ179=TRUE,$HF179=TRUE),SUM(SUM(SUM($HI179,$HK179)*FctrChngDts!$B$10),SUM(SUM($HJ179,$HL179)*FctrChngDts!$C$10)),IF(AND($AK179=\"FSP3\",$AJ179=FALSE,$HF179=TRUE),SUM(SUM($HK179*FctrChngDts!$B$9),SUM($HL179*FctrChngDts!$C$9)),IF(AND($AK179=\"FSP3\",$AJ179=TRUE,$HF179=TRUE),SUM(SUM($HK179*FctrChngDts!$B$10),SUM($HL179*FctrChngDts!$C$10)),IF(AND($AK179=\"FSP1\",$AJ179=FALSE,$HF179=TRUE),SUM(SUM($HG179*FctrChngDts!$B$9),SUM($HH179*FctrChngDts!$C$9)),IF(AND($AK179=\"FSP1\",$AJ179=TRUE,$HF179=TRUE),SUM(SUM($HG179*FctrChngDts!$B$10),SUM($HH179*FctrChngDts!$C$10)),IF(AND($AK179=\"FSP1P2\",$AJ179=FALSE,$HF179=TRUE),SUM(SUM(SUM($HG179,$HI179)*FctrChngDts!$B$9),SUM(SUM($HH179,$HJ179)*FctrChngDts!$C$9)),IF(AND($AK179=\"FSP1P2\",$AJ179=TRUE,$HF179=TRUE),SUM(SUM(SUM($HG179,$HI179)*FctrChngDts!$B$10),SUM(SUM($HG179,$HI179)*FctrChngDts!$C$10)),IF(AND($Z179=\"Summer\",$AK179=\"SSP2P3\",$AJ179=FALSE,$HF179=TRUE),SUM(SUM(SUM(SUM($HI179,$HK179)*FctrChngDts!$B$9),SUM(SUM($HJ179,$HL179)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO179,$HQ179)*FctrChngDts!$B$11),SUM(SUM($HP179,$HR179)*FctrChngDts!$C$11))*$AF179),IF(AND($Z179=\"Summer\",$AK179=\"SSP2P3\",$AJ179=TRUE,$HF179=TRUE),SUM(SUM(SUM(SUM($HI179,$HK179)*FctrChngDts!$B$10),SUM(SUM($HJ179,$HL179)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO179,$HQ179)*FctrChngDts!$B$12),SUM(SUM($HP179,$HR179)*FctrChngDts!$C$12))*$AF179),IF(AND($Z179=\"Winter\",$AK179=\"SSP2P3\",$AJ179=FALSE,$HF179=TRUE),SUM(SUM(SUM(SUM($HI179,$HK179)*FctrChngDts!$B$9),SUM(SUM($HJ179,$HL179)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO179,$HQ179)*FctrChngDts!$B$11),SUM(SUM($HP179,$HR179)*FctrChngDts!$C$11))-$AO179),IF(AND($Z179=\"Winter\",$AK179=\"SSP2P3\",$AJ179=TRUE,$HF179=TRUE),SUM(SUM(SUM(SUM($HI179,$HK179)*FctrChngDts!$B$10),SUM(SUM($HO179,$HQ179)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO179,$HQ179)*FctrChngDts!$B$12),SUM(SUM($HP179,$HR179)*FctrChngDts!$C$12))-$AO179),IF(AND($Z179=\"Summer\",$AK179=\"SSP1P2\",$AJ179=FALSE,$HF179=TRUE),SUM(SUM(SUM(SUM($HG179,$HI179)*FctrChngDts!$B$9),SUM(SUM($HH179,$HJ179)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM179,$HO179)*FctrChngDts!$B$11),SUM(SUM($HN179,$HP179)*FctrChngDts!$C$11))*$AF179),IF(AND($Z179=\"Summer\",$AK179=\"SSP1P2\",$AJ179=TRUE,$HF179=TRUE),SUM(SUM(SUM(SUM($HG179,$HI179)*FctrChngDts!$B$10),SUM(SUM($HH179,$HJ179)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM179,$HO179)*FctrChngDts!$B$12),SUM(SUM($HN179,$HP179)*FctrChngDts!$C$12))*$AF179),IF(AND($Z179=\"Winter\",$AK179=\"SSP1P2\",$AJ179=FALSE,$HF179=TRUE),SUM(SUM(SUM(SUM($HG179,$HI179)*FctrChngDts!$B$9),SUM(SUM($HH179,$HJ179)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM179,$HO179)*FctrChngDts!$B$11),SUM(SUM($HN179,$HP179)*FctrChngDts!$C$11))-$AO179),IF(AND($Z179=\"Winter\",$AK179=\"SSP1P2\",$AJ179=TRUE,$HF179=TRUE),SUM(SUM(SUM(SUM($HG179,$HI179)*FctrChngDts!$B$10),SUM(SUM($HH179,$HJ179)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM179,$HO179)*FctrChngDts!$B$12),SUM(SUM($HN179,$HP179)*FctrChngDts!$C$12))-$AO179),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK179=\"FWP1\",$AJ179=FALSE,$HF179=FALSE),SUM($J179*FctrChngDts!$C$11),IF(AND($AK179=\"FWP1\",$AJ179=TRUE,$HF179=FALSE),SUM($J179*FctrChngDts!$C$12),IF(AND($AK179=\"FWP1P2\",$AJ179=FALSE,$HF179=FALSE),SUM(SUM($J179,$L179)*FctrChngDts!$C$11),IF(AND($AK179=\"FWP1P2\",$AJ179=TRUE,$HF179=FALSE),SUM(SUM($J179,$L179)*FctrChngDts!$C$12),IF(AND($AK179=\"FWP2\",$AJ179=FALSE,$HF179=FALSE),SUM($L179*FctrChngDts!$C$11),IF(AND($AK179=\"FWP2\",$AJ179=TRUE,$HF179=FALSE),SUM($L179*FctrChngDts!$C$12),IF(AND($AK179=\"FWP2P3\",$AJ179=FALSE,$HF179=FALSE),SUM(SUM($L179,$N179)*FctrChngDts!$C$11),IF(AND($AK179=\"FWP2P3\",$AJ179=TRUE,$HF179=FALSE),SUM(SUM($L179,$N179)*FctrChngDts!$C$12),IF(AND($AK179=\"FWP3\",$AJ179=FALSE,$HF179=FALSE),SUM($N179*FctrChngDts!$C$11),IF(AND($AK179=\"FWP3\",$AJ179=TRUE,$HF179=FALSE),SUM($N179*FctrChngDts!$C$12),IF(AND($Z179=\"Winter\",$AK179=\"SSP1P2\",$AJ179=FALSE,$HF179=FALSE),SUM(SUM(SUM($I179,$K179)*FctrChngDts!$C$9),SUM(SUM($J179,$L179)*FctrChngDts!$C$11))*$AG179,IF(AND($Z179=\"Winter\",$AK179=\"SSP1P2\",$AJ179=TRUE,$HF179=FALSE),SUM(SUM(SUM($I179,$K179)*FctrChngDts!$B$10),SUM(SUM($J179,$L179)*FctrChngDts!$B$12))*$AG179,IF(AND($Z179=\"Summer\",$AK179=\"SSP1P2\",$AJ179=FALSE,$HF179=FALSE),SUM(SUM(SUM($I179,$K179)*FctrChngDts!$B$9),SUM(SUM($J179,$L179)*FctrChngDts!$B$11))-$AJ179,IF(AND($Z179=\"Summer\",$AK179=\"SSP1P2\",$AJ179=TRUE,$HF179=FALSE),SUM(SUM(SUM($I179,$K179)*FctrChngDts!$C$10),SUM(SUM($J179,$L179)*FctrChngDts!$C$12))-$AJ179,IF(AND($Z179=\"Winter\",$AK179=\"SSP2P3\",$AJ179=FALSE,$HF179=FALSE),SUM(SUM(SUM($K179,$M179)*FctrChngDts!$C$9),SUM(SUM($L179,$N179)*FctrChngDts!$C$11))*$AG179,IF(AND($Z179=\"Winter\",$AK179=\"SSP2P3\",$AJ179=TRUE,$HF179=FALSE),SUM(SUM(SUM($K179,$M179)*FctrChngDts!$C$10),SUM(SUM($L179,$N179)*FctrChngDts!$C$12))*$AG179,IF(AND($Z179=\"Summer\",$AK179=\"SSP2P3\",$AJ179=FALSE,$HF179=FALSE),SUM(SUM(SUM($K179,$M179)*FctrChngDts!$C$9),SUM(SUM($L179,$N179)*FctrChngDts!$C$11))-$AJ179,IF(AND($Z179=\"Summer\",$AK179=\"SSP2P3\",$AJ179=TRUE,$HF179=FALSE),SUM(SUM(SUM($K179,$M179)*FctrChngDts!$C$10),SUM(SUM($L179,$N179)*FctrChngDts!$C$12))-$AJ179,IF(AND($AK179=\"FWP1\",$AJ179=FALSE,$HF179=TRUE),SUM(SUM($HM179*FctrChngDts!$B$11),SUM($HN179*FctrChngDts!$C$11)),IF(AND($AK179=\"FWP1\",$AJ179=TRUE,$HF179=TRUE),SUM(SUM($HM179*FctrChngDts!$B$12),SUM($HN179*FctrChngDts!$C$12)),IF(AND($AK179=\"FWP1P2\",$AJ179=FALSE,$HF179=TRUE),SUM(SUM(SUM($HM179,$HO179)*FctrChngDts!$B$11),SUM(SUM($HN179,$HP179)*FctrChngDts!$C$11)),IF(AND($AK179=\"FWP1P2\",$AJ179=TRUE,$HF179=TRUE),SUM(SUM(SUM($HM179,$KP179)*FctrChngDts!$C$12),SUM(SUM($HN179,$HP179)*FctrChngDts!$C$12)),IF(AND($AK179=\"FWP2\",$AJ179=FALSE,$HF179=TRUE),SUM(SUM($HO179*FctrChngDts!$B$11),SUM($HO179*FctrChngDts!$C$11)),IF(AND($AK179=\"FWP2\",$AJ179=TRUE,$HF179=TRUE),SUM(SUM($HO179*FctrChngDts!$B$12),SUM($HO179*FctrChngDts!$C$12)),IF(AND($AK179=\"FWP2P3\",$AJ179=FALSE,$HF179=TRUE),SUM(SUM(SUM($HO179,$HQ179)*FctrChngDts!$C$11),SUM(SUM($HP179,$HR179)*FctrChngDts!$C$11)),IF(AND($AK179=\"FWP2P3\",$AJ179=TRUE,$HF179=TRUE),SUM(SUM(SUM($HO179,$HQ179)*FctrChngDts!$C$12),SUM(SUM($HP179,$HR179)*FctrChngDts!$C$12)),IF(AND($AK179=\"FWP3\",$AJ179=FALSE,$HF179=TRUE),SUM(SUM($HQ179*FctrChngDts!$B$11),SUM($HR179*FctrChngDts!$C$11)),IF(AND($AK179=\"FWP3\",$AJ179=TRUE,$HF179=TRUE),SUM(SUM($HQ179*FctrChngDts!$B$12),SUM($HR179*FctrChngDts!$C$12)),IF(AND($Z179=\"Winter\",$AK179=\"SSP1P2\",$AJ179=FALSE,$HF179=TRUE),SUM(SUM(SUM(SUM($HG179,$HI179)*FctrChngDts!$B$9),SUM(SUM($HH179,$HJ179)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM179,$HO179)*FctrChngDts!$B$11),SUM(SUM($HN179,$HP179)*FctrChngDts!$C$11))*$AG179),IF(AND($Z179=\"Winter\",$AK179=\"SSP1P2\",$AJ179=TRUE,$HF179=TRUE),SUM(SUM(SUM(SUM($HG179,$HI179)*FctrChngDts!$B$10), SUM(SUM($HH179,$HJ179)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM179,$HO179)*FctrChngDts!$B$12),SUM(SUM($HN179,$HP179)*FctrChngDts!$C$12))*$AG179),IF(AND($Z179=\"Summer\",$AK179=\"SSP1P2\",$AJ179=FALSE,$HF179=TRUE),SUM(SUM(SUM(SUM($HG179,$HI179)*FctrChngDts!$B$9),SUM(SUM($HH179,$HJ179)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM179,$HO179)*FctrChngDts!$B$11),SUM(SUM($HN179,$HP179)*FctrChngDts!$C$11))-$AJ179),IF(AND($Z179=\"Summer\",$AK179=\"SSP1P2\",$AJ179=TRUE,$HF179=TRUE),SUM(SUM(SUM(SUM($HG179,$HI179)*FctrChngDts!$B$10),SUM(SUM($HH179,$HJ179)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM179,$HO179)*FctrChngDts!$B$12),SUM(SUM($HN179,$HP179)*FctrChngDts!$C$12))-$AJ179),IF(AND($Z179=\"Winter\",$AK179=\"SSP2P3\",$AJ179=FALSE,$HF179=TRUE),SUM(SUM(SUM(SUM($HI179,$HK179)*FctrChngDts!$B$9),SUM(SUM($HJ179,$HL179)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO179,$HQ179)*FctrChngDts!$B$11),SUM(SUM($HP179,$HR179)*FctrChngDts!$C$11))*$AG179),IF(AND($Z179=\"Winter\",$AK179=\"SSP2P3\",$AJ179=TRUE,$HF179=TRUE),SUM(SUM(SUM(SUM($HI179,$HK179)*FctrChngDts!$B$10), SUM(SUM($HJ179,$HL179)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO179,$HQ179)*FctrChngDts!$B$12),SUM(SUM($HP179,$HR179)*FctrChngDts!$C$12))*$AG179),IF(AND($Z179=\"Summer\",$AK179=\"SSP2P3\",$AJ179=FALSE,$HF179=TRUE),SUM(SUM(SUM(SUM($HI179,$HK179)*FctrChngDts!$B$9),SUM(SUM($HJ179,$HL179)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO179,$HQ179)*FctrChngDts!$B$11),SUM(SUM($HP179,$HR179)*FctrChngDts!$C$11))-$AJ179),IF(AND($Z179=\"Summer\",$AK179=\"SSP2P3\",$AJ179=TRUE,$HF179=TRUE),SUM(SUM(SUM(SUM($HI179,$HK179)*FctrChngDts!$B$10), SUM(SUM($HJ179,$HL179)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO179,$HQ179)*FctrChngDts!$B$12),SUM(SUM($HP179,$HR179)*FctrChngDts!$C$12))-$AJ179),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK179=\"FSP1\",$AH179=TRUE,SUM(SUM(SUM($AI179*FctrChngDts!$B$13)*I179),$AR179)>$AD179),$AD179,IF(AND($AK179=\"FSP1\",$AH179=TRUE,SUM(SUM(SUM($AI179*FctrChngDts!$B$13)*$I179),$AR179)<=$AD179),SUM(SUM(SUM($AI179*FctrChngDts!$B$13)*$I179),$AR179),IF(AND($Z179=\"Summer\",$AK179=\"SSP1\",$AH179=TRUE,SUM(SUM(SUM(SUM($I179,$J179)*SUM($AI179*FctrChngDts!$B$13))*$AF179),$AR179)>$AD179),$AD179,IF(AND($Z179=\"Summer\",$AK179=\"SSP1\",$AH179=TRUE,SUM(SUM(SUM(SUM($I179,$J179)*SUM($AI179*FctrChngDts!$B$13))*$AF179),$AR179)<=$AD179),SUM(SUM(SUM(SUM($I179,$J179)*SUM($AI179*FctrChngDts!$B$13))*$AF179),$AR179),IF(AND($Z179=\"Winter\",$AK179=\"SSP1\",$AH179=TRUE,SUM(SUM(SUM(SUM($I179,$J179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AU179:$AW179)),$AR179)>$AD179),$AD179,IF(AND($Z179=\"Winter\",$AK179=\"SSP1\",$AH179=TRUE,SUM(SUM(SUM(SUM($I179,$J179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AU179:$AW179)),$AR179)<=$AD179),SUM(SUM(SUM(SUM($I179,$J179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AU179:$AW179)),$AR179),IF(AND($AK179=\"FSP1P2\",$AH179=TRUE,SUM(SUM(SUM(SUM($I179,$K179)*SUM($AI179*FctrChngDts!$B$13))*$AF179),$AR179)>$AD179),$AD179,IF(AND($AK179=\"FSP1P2\",$AH179=TRUE,SUM(SUM(SUM(SUM($I179,$K179)*SUM($AI179*FctrChngDts!$B$13))*$AF179),$AR179)<=$AD179),SUM(SUM(SUM(SUM($I179,$K179)*SUM($AI179*FctrChngDts!$B$13))*$AF179),$AR179),IF(AND($Z179=\"Summer\",$AK179=\"SSP1P2\",$AH179=TRUE,SUM(SUM(SUM(SUM($I179,$K179,$J179,$L179)*SUM($AI179*FctrChngDts!$B$13))*$AF179),$AR179)>$AD179),$AD179,IF(AND($Z179=\"Summer\",$AK179=\"SSP1P2\",$AH179=TRUE,SUM(SUM(SUM(SUM($I179,$K179,$J179,$L179)*SUM($AI179*FctrChngDts!$B$13))*$AF179),$AR179)<=$AD179),SUM(SUM(SUM(SUM($I179,$K179,$J179,$L179)*SUM($AI179*FctrChngDts!$B$13))*$AF179),$AR179),IF(AND($Z179=\"Winter\",$AK179=\"SSP1P2\",$AH179=TRUE,SUM(SUM(SUM(SUM($I179,$K179,$J179,$L179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AU179:$AW179)),$AR179)>$AD179),$AD179,IF(AND($Z179=\"Winter\",$AK179=\"SSP1P2\",$AH179=TRUE,SUM(SUM(SUM(SUM($I179,$K179,$J179,$L179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AU179:$AW179)),$AR179)<=$AD179),MIN($AD179,SUM($AL179,SUM(SUM(SUM(SUM($I179,$K179,$J179,$L179)*SUM($AI179*FctrChngDts!$B$13))*$AF179)))),IF(AND($AK179=\"FSP2\",$AH179=TRUE,SUM(SUM(SUM($AI179*FctrChngDts!$B$13)*$K179),$AR179)>$AD179),$AD179,IF(AND($AK179=\"FSP2\",$AH179=TRUE,SUM(SUM(SUM($AI179*FctrChngDts!$B$13)*$K179),$AR179)<=$AD179),SUM(SUM(SUM($AI179*FctrChngDts!$B$13)*$K179),$AR179),IF(AND($Z179=\"Summer\",$AK179=\"SSP2\",$AH179=TRUE,SUM(SUM(SUM(SUM($K179,$L179)*SUM($AI179*FctrChngDts!$B$13))*$AF179),$AR179)>$AD179),$AD179,IF(AND($Z179=\"Summer\",$AK179=\"SSP2\",$AH179=TRUE,SUM(SUM(SUM(SUM($K179,$L179)*SUM($AI179*FctrChngDts!$B$13))*$AF179),$AR179)<=$AD179),SUM(SUM(SUM(SUM($K179,$L179)*SUM($AI179*FctrChngDts!$B$13))*$AF179),$AR179),IF(AND($Z179=\"Winter\",$AK179=\"SSP2\",$AH179=TRUE,SUM(SUM(SUM(SUM($K179,$L179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AU179:$AW179)),$AR179)>$AD179),$AD179,IF(AND($Z179=\"Winter\",$AK179=\"SSP2\",$AH179=TRUE,SUM(SUM(SUM(SUM($K179,$L179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AU179:$AW179)),$AR179)<=$AD179),SUM(SUM(SUM(SUM($K179,$L179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AU179:$AW179)),$AR179),IF(AND($AK179=\"FSP2P3\",$AH179=TRUE,SUM(SUM(SUM(SUM($K179,$M179)*SUM($AI179*FctrChngDts!$B$13))*$AF179),$AR179)>$AD179),$AD179,IF(AND($AK179=\"FSP2P3\",$AH179=TRUE,SUM(SUM(SUM(SUM($K179,$M179)*SUM($AI179*FctrChngDts!$B$13))*$AF179),$AR179)<=$AD179),SUM(SUM(SUM(SUM($K179,$M179)*SUM($AI179*FctrChngDts!$B$13))*$AF179),$AR179),IF(AND($Z179=\"Summer\",$AK179=\"SSP2P3\",$AH179=TRUE,SUM(SUM(SUM(SUM($K179,$L179,$M179,$N179)*SUM($AI179*FctrChngDts!$B$13))*$AF179),$AR179)>$AD179),$AD179,IF(AND($Z179=\"Summer\",$AK179=\"SSP2P3\",$AH179=TRUE,SUM(SUM(SUM(SUM($K179,$L179,$M179,$N179)*SUM($AI179*FctrChngDts!$B$13))*$AF179),$AR179)<=$AD179),SUM(SUM(SUM(SUM($K179,$L179,$M179,$N179)*SUM($AI179*FctrChngDts!$B$13))*$AF179),$AR179),IF(AND($Z179=\"Winter\",$AK179=\"SSP2P3\",$AH179=TRUE,SUM(SUM(SUM(SUM($K179,$L179,$M179,$N179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AU179:$AW179)),$AR179)>$AD179),$AD179,IF(AND($Z179=\"Winter\",$AK179=\"SSP2P3\",$AH179=TRUE,SUM(SUM(SUM(SUM($K179,$L179,$M179,$N179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AU179:$AW179)),$AR179)<=$AD179),SUM(SUM(SUM(SUM($K179,$L179,$M179,$N179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AU179:$AW179)),$AR179),IF(AND($AK179=\"FSP3\",$AH179=TRUE,SUM(SUM(SUM($AI179*FctrChngDts!$B$13)*$M179),$AR179)>$AD179),$AD179,IF(AND($AK179=\"FSP3\",$AH179=TRUE,SUM(SUM(SUM($AI179*FctrChngDts!$B$13)*$M179),$AR179)<=$AD179),SUM(SUM(SUM($AI179*FctrChngDts!$B$13)*$M179),$AR179),IF(AND($Z179=\"Summer\",$AK179=\"SSP3\",$AH179=TRUE,SUM(SUM(SUM(SUM($M179,$N179)*SUM($AI179*FctrChngDts!$B$13))*$AF179),$AR179)>$AD179),$AD179,IF(AND($Z179=\"Summer\",$AK179=\"SSP3\",$AH179=TRUE,SUM(SUM(SUM(SUM($M179,$N179)*SUM($AI179*FctrChngDts!$B$13))*$AF179),$AR179)<=$AD179),SUM(SUM(SUM(SUM($M179,$N179)*SUM($AI179*FctrChngDts!$B$13))*$AF179),$AR179),IF(AND($Z179=\"Winter\",$AK179=\"SSP3\",$AH179=TRUE,SUM(SUM(SUM(SUM($M179,$N179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AU179:$AW179)),$AR179)>$AD179),$AD179,IF(AND($Z179=\"Winter\",$AK179=\"SSP3\",$AH179=TRUE,SUM(SUM(SUM(SUM($M179,$N179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AU179:$AW179)),$AR179)<=$AD179),SUM(SUM(SUM(SUM($M179,$N179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AU179:$AW179)),$AR179),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK179=\"FWP1\",$AH179=TRUE,SUM(SUM(SUM($AI179*FctrChngDts!$B$13)*$J179),$AU179)>$AE179),$AE179,IF(AND($AK179=\"FWP1\",$AH179=TRUE,SUM(SUM(SUM($AI179*FctrChngDts!$B$13)*$J179),$AU179)<=$AE179),SUM(SUM(SUM($AI179*FctrChngDts!$B$13)*$J179),$AU179),IF(AND($Z179=\"Winter\",$AK179=\"SSP1\",$AH179=TRUE,SUM(SUM(SUM(SUM($I179,$J179)*SUM($AI179*FctrChngDts!$B$13))*$AG179),$AU179)>$AE179),$AE179,IF(AND($Z179=\"Winter\",$AK179=\"SSP1\",$AH179=TRUE,SUM(SUM(SUM(SUM($I179,$J179)*SUM($AI179*FctrChngDts!$B$13))*$AG179),$AU179)<=$AE179),SUM(SUM(SUM(SUM($I179,$J179)*SUM($AI179*FctrChngDts!$B$13))*$AG179),$AU179),IF(AND($Z179=\"Summer\",$AK179=\"SSP1\",$AH179=TRUE,SUM(SUM(SUM(SUM($I179,$J179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AR179:$AT179)),$AU179)>$AE179),$AE179,IF(AND($Z179=\"Summer\",$AK179=\"SSP1\",$AH179=TRUE,SUM(SUM(SUM(SUM($I179,$J179)*SUM($AI179*FctrChngDts!$B$13))- SUM($AR179:$AT179)),$AU179)<=$AE179),SUM(SUM(SUM(SUM($I179,$J179)*SUM($AI179*FctrChngDts!$B$13))- SUM($AR179:$AT179)),$AU179),IF(AND($AK179=\"FWP1P2\",$AH179=TRUE,SUM(SUM(SUM(SUM($J179,$L179)*SUM($AI179*FctrChngDts!$B$13))*$AG179),$AU179)>$AE179),$AE179,IF(AND($AK179=\"FWP1P2\",$AH179=TRUE,SUM(SUM(SUM(SUM($J179,$L179)*SUM($AI179*FctrChngDts!$B$13))*$AG179),$AU179)<=$AE179),SUM(SUM(SUM(SUM($J179,$L179)*SUM($AI179*FctrChngDts!$B$13))*$AG179),$AU179),IF(AND($Z179=\"Winter\",$AK179=\"SSP1P2\",$AH179=TRUE,SUM(SUM(SUM(SUM($I179,$K179,$J179,$L179)*SUM($AI179*FctrChngDts!$B$13))*$AG179),$AU179)>$AE179),$AE179,IF(AND($Z179=\"Winter\",$AK179=\"SSP1P2\",$AH179=TRUE,SUM(SUM(SUM(SUM($I179,$K179,$J179,$L179)*SUM($AI179*FctrChngDts!$B$13))*$AG179),$AU179)<=$AE179),SUM(SUM(SUM(SUM($I179,$K179,$J179,$L179)*SUM($AI179*FctrChngDts!$B$13))*$AG179),$AU179),IF(AND($Z179=\"Summer\",$AK179=\"SSP1P2\",$AH179=TRUE,SUM(SUM(SUM(SUM($I179,$K179,$J179,$L179)*SUM($AI179*FctrChngDts!$B$13))- SUM($AR179:$AT179)),$AU179)>$AE179),$AE179,IF(AND($Z179=\"Summer\",$AK179=\"SSP1P2\",$AH179=TRUE,SUM(SUM(SUM(SUM($I179,$K179,$J179,$L179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AR179:$AT179)),$AU179)<=$AE179),SUM(SUM(SUM(SUM($I179,$K179,$J179,$L179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AR179:$AT179)),$AU179),IF(AND($AK179=\"FWP2\",$AH179=TRUE,SUM(SUM(SUM($AI179*FctrChngDts!$B$13)*$L179),$AU179)>$AE179),$AE179,IF(AND($AK179=\"FWP2\",$AH179=TRUE,SUM(SUM(SUM($AI179*FctrChngDts!$B$13)*$L179),$AU179)<=$AE179),SUM(SUM(SUM($AI179*FctrChngDts!$B$13)*$L179),$AU179),IF(AND($Z179=\"Winter\",$AK179=\"SSP2\",$AH179=TRUE,SUM(SUM(SUM(SUM($K179,$L179)*SUM($AI179*FctrChngDts!$B$13))*$AG179),$AU179)>$AE179),$AE179,IF(AND($Z179=\"Winter\",$AK179=\"SSP2\",$AH179=TRUE,SUM(SUM(SUM(SUM($K179,$L179)*SUM($AI179*FctrChngDts!$B$13))*$AG179),$AU179)<=$AE179),SUM(SUM(SUM(SUM($K179,$L179)*SUM($AI179*FctrChngDts!$B$13))*$AG179),$AU179),IF(AND($Z179=\"Summer\",$AK179=\"SSP2\",$AH179=TRUE,SUM(SUM(SUM(SUM($K179,$L179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AR179:$AT179)),$AU179)>$AE179),$AE179,IF(AND($Z179=\"Summer\",$AK179=\"SSP2\",$AH179=TRUE,SUM(SUM(SUM(SUM($K179,$L179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AR179:$AT179)),$AU179)<=$AE179),SUM(SUM(SUM(SUM($K179,$L179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AR179:$AT179)),$AU179),IF(AND($AK179=\"FWP2P3\",$AH179=TRUE,SUM(SUM(SUM(SUM($L179,$N179)*SUM($AI179*FctrChngDts!$B$13))*$AG179),$AU179)>$AE179),$AE179,IF(AND($AK179=\"FWP2P3\",$AH179=TRUE,SUM(SUM(SUM(SUM($L179,$N179)*SUM($AI179*FctrChngDts!$B$13))*$AG179),$AU179)<=$AE179),SUM(SUM(SUM(SUM($L179,$N179)*SUM($AI179*FctrChngDts!$B$13))*$AG179),$AU179),IF(AND($Z179=\"Winter\",$AK179=\"SSP2P3\",$AH179=TRUE,SUM(SUM(SUM(SUM($K179,$L179,$M179,$N179)*SUM($AI179*FctrChngDts!$B$13))*$AG179),$AU179)>$AE179),$AE179,IF(AND($Z179=\"Winter\",$AK179=\"SSP2P3\",$AH179=TRUE,SUM(SUM(SUM(SUM($K179,$L179,$M179,$N179)*SUM($AI179*FctrChngDts!$B$13))*$AG179),$AU179)<=$AE179),SUM(SUM(SUM(SUM($K179,$L179,$M179,$N179)*SUM($AI179*FctrChngDts!$B$13))*$AG179),$AU179),IF(AND($Z179=\"Summer\",$AK179=\"SSP2P3\",$AH179=TRUE,SUM(SUM(SUM(SUM($K179,$L179,$M179,$N179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AR179:$AT179)),$AU179)>$AE179),$AE179,IF(AND($Z179=\"Summer\",$AK179=\"SSP2P3\",$AH179=TRUE,SUM(SUM(SUM(SUM($K179,$L179,$M179,$N179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AR179:$AT179)),$AU179)<=$AE179),SUM(SUM(SUM(SUM($K179,$L179,$M179,$N179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AR179:$AT179)),$AU179),IF(AND($AK179=\"FWP3\",$AH179=TRUE,SUM(SUM(SUM($AI179*FctrChngDts!$B$13)*$N179),$AU179)>$AE179),$AE179,IF(AND($AK179=\"FWP3\",$AH179=TRUE,SUM(SUM(SUM($AI179*FctrChngDts!$B$13)*$N179),$AU179)<=$AE179),SUM(SUM(SUM($AI179*FctrChngDts!$B$13)*$N179),$AU179),IF(AND($Z179=\"Winter\",$AK179=\"SSP3\",$AH179=TRUE,SUM(SUM(SUM(SUM($M179,$N179)*SUM($AI179*FctrChngDts!$B$13))*$AG179),$AU179)>$AE179),$AE179,IF(AND($Z179=\"Winter\",$AK179=\"SSP3\",$AH179=TRUE,SUM(SUM(SUM(SUM($M179,$N179)*SUM($AI179*FctrChngDts!$B$13))*$AG179),$AU179)<=$AE179),SUM(SUM(SUM(SUM($M179,$N179)*SUM($AI179*FctrChngDts!$B$13))*$AG179),$AU179),IF(AND($Z179=\"Summer\",$AK179=\"SSP3\",$AH179=TRUE,SUM(SUM(SUM(SUM($M179,$N179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AR179:$AT179)),$AU179)>$AE179),$AE179,IF(AND($Z179=\"Summer\",$AK179=\"SSP3\",$AH179=TRUE,SUM(SUM(SUM(SUM($M179,$N179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AR179:$AT179)),$AU179)<=$AE179),SUM(SUM(SUM(SUM($M179,$N179)*SUM($AI179*FctrChngDts!$B$13))-SUM($AR179:$AT179)),$AU179),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I179>0,$AH179=FALSE),SUM($AR179*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I179>0,$AH179=TRUE),SUM($AX179*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I179>0,$AH179=FALSE),SUM($AS179*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I179>0,$AH179=TRUE),SUM($AY179*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I179>0,$AH179=FALSE),SUM($AT179*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I179>0,$AH179=TRUE),SUM($AZ179*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J179>0,$AH179=FALSE),SUM($AU179*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J179>0,$AH179=TRUE),SUM($BA179*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J179>0,$AH179=FALSE),SUM($AV179*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J179>0,$AH179=TRUE),SUM($BB179*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J179>0,$AH179=FALSE),SUM($AW179*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J179>0,$AH179=TRUE),SUM($BC179*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K179>0,$AH179=FALSE),SUM($AR179*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K179>0,$AH179=TRUE),SUM($AX179*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K179>0,$AH179=FALSE),SUM($AS179*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K179>0,$AH179=TRUE),SUM($AY179*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K179>0,$AH179=FALSE),SUM($AT179*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K179>0,$AH179=TRUE),SUM($AZ179*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L179>0,$AH179=FALSE),SUM($AU179*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L179>0,$AH179=TRUE),SUM($BA179*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L179>0,$AH179=FALSE),SUM($AV179*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L179>0,$AH179=TRUE),SUM($BB179*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L179>0,$AH179=FALSE),SUM($AW179*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L179>0,$AH179=TRUE),SUM($BC179*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M179>0,$AH179=FALSE),SUM($AR179*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M179>0,$AH179=TRUE),SUM($AX179*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M179>0,$AH179=FALSE),SUM($AS179*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M179>0,$AH179=TRUE),SUM($AY179*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M179>0,$AH179=FALSE),SUM($AT179*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M179>0,$AH179=TRUE),SUM($AZ179*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N179>0,$AH179=FALSE),SUM($AU179*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N179>0,$AH179=TRUE),SUM($BA179*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N179>0,$AH179=FALSE),SUM($AV179*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N179>0,$AH179=TRUE),SUM($BB179*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N179>0,$AH179=FALSE),SUM($AW179*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N179>0,$AH179=TRUE),SUM($BC179*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I179=0,0,IF(AND($I179>0,$K179>0,$AH179=FALSE),SUM($AR179/$P179*$I179),IF(AND($I179>0,$K179=0,$AH179=FALSE),$AR179,IF(AND($I179>0,$K179>0,$AH179=TRUE),ROUND(MIN($HU179,SUM(SUM($I179,$K179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA179,SUM(SUM($I179,$K179)*(FctrChngDts!$B$13)*$AI179)*$IA179)),0),IF(AND($I179>0,$K179=0,$AH179=TRUE),$AX179))))),0)","v":0},{"$f":"ROUND(IF($I179=0,0,IF(AND($I179>0,$K179>0,$AH179=FALSE),SUM($AS179/$P179*$I179),IF(AND($I179>0,$K179=0,$AH179=FALSE),$AS179,IF(AND($I179>0,$K179>0,$AH179=TRUE),ROUND(MIN(SUM($HU179-$BW179),SUM(SUM($I179,$K179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA179)*3),0),IF(AND($I179>0,$K179=0,$AH179=TRUE),$AY179))))),0)","v":0},0,{"$f":"IF($J179=0,0,IF(AND($J179>0,$L179=0,$N179=0,$AH179=FALSE,$AJ179=FALSE),ROUND(MIN($HX179,SUM($AU179,$BA179)),0),IF(AND($J179>0,$L179=0,$N179=0,$AH179=TRUE,$AJ179=FALSE),ROUND(MIN($HX179,SUM($AU179,SUM($J179*$AI179*FctrChngDts!$B$13))),0),IF(AND($J179>0,$L179>0,$N179=0,$AH179=FALSE,$AJ179=FALSE),ROUND(MIN($HX179,SUM(SUM($J179,$L179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA179,SUM(SUM($J179,$L179)*(FctrChngDts!$B$13)*$AI179)*$IA179)),0),IF(AND($J179>0,$L179>0,$N179=0,$AH179=TRUE,$AJ179=FALSE),ROUND(MIN($HX179,SUM(SUM(SUM(SUM($J179,$L179)*FctrChngDts!$C$11*$IA179),SUM(SUM($J179,$L179)*SUM(FctrChngDts!$B$13*$AI179)*$IA179)))),0),IF(AND($J179>0,$L179=0,$N179=0,$AH179=FALSE,$AJ179=TRUE),ROUND(MIN($HX179,SUM($AU179,$BA179)),0),IF(AND($J179>0,$L179=0,$N179=0,$AH179=TRUE,$AJ179=TRUE),ROUND(MIN($HX179,SUM($AU179,SUM($J179*$AI179*FctrChngDts!$B$13))),0),IF(AND($J179>0,$L179>0,$N179=0,$AH179=FALSE,$AJ179=TRUE),ROUND(MIN($HX179,SUM(SUM($J179,$L179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA179,SUM(SUM($J179,$L179)*(FctrChngDts!$B$13)*$AI179)*$IA179)),0),IF(AND($J179>0,$L179>0,$N179=0,$AH179=TRUE,$AJ179=TRUE),ROUND(MIN($HX179,SUM(SUM(SUM(SUM($J179,$L179)*FctrChngDts!$C$12*$IA179),SUM(SUM($J179,$L179)*SUM(FctrChngDts!$B$13*$AI179)*$IA179)))),0))))))))))","v":0},{"$f":"IF($J179=0,0,IF(AND($J179>0,$L179=0,$N179=0,$AH179=FALSE,$AJ179=FALSE),ROUND(MIN(SUM($HX179-$BZ179),SUM($AU179*3)),0),IF(AND($J179>0,$L179=0,$N179=0,$AH179=TRUE,$AJ179=FALSE),ROUND(MIN(SUM($HX179-$BZ179),SUM(SUM($J179,$L179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA179)*3),0),IF(AND($J179>0,$L179>0,$N179=0,$AH179=FALSE,$AJ179=FALSE),ROUND(MIN(SUM($HX179-$BZ179),SUM(SUM($J179,$L179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA179)*3),0),IF(AND($J179>0,$L179>0,$N179=0,$AH179=TRUE,$AJ179=FALSE),ROUND(MIN(SUM($HX179-$BZ179),SUM(SUM($J179,$L179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA179)*3),0),IF(AND($J179>0,$L179=0,$N179=0,$AH179=FALSE,$AJ179=TRUE),ROUND(MIN(SUM($HX179-$BZ179),SUM($AU179*3)),0),IF(AND($J179>0,$L179=0,$N179=0,$AH179=TRUE,$AJ179=TRUE),ROUND(MIN(SUM($HX179-$BZ179),SUM(SUM($J179,$L179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA179)*3),0),IF(AND($J179>0,$L179>0,$N179=0,$AH179=FALSE,$AJ179=TRUE),ROUND(MIN(SUM($HX179-$BZ179),SUM(SUM($J179,$L179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA179)*3),0),IF(AND($J179>0,$L179>0,$N179=0,$AH179=TRUE,$AJ179=TRUE),ROUND(MIN(SUM($HX179-$BZ179),SUM(SUM($J179,$L179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA179)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K179=0,0,IF(AND($I179>0,$K179>0,$M179=0,$AH179=FALSE),SUM($AR179-$BW179),IF(AND($I179=0,$K179>0,$M179>0,$AH179=FALSE),SUM($AR179/$P179*$K179),IF(AND($I179=0,$K179>0,$M179=0,$AH179=FALSE),$AR179,IF($K179=0,0,IF(AND($I179>0,$K179>0,$M179=0,$AH179=TRUE),ROUND(MIN($HV179,SUM(SUM($I179,$K179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB179,SUM(SUM($I179,$K179)*(FctrChngDts!$B$13)*$AI179)*$IB179)),0),IF(AND($I179=0,$K179>0,$M179>0,$AH179=TRUE),ROUND(MIN($HV179,SUM(SUM($I179,$K179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB179,SUM(SUM($I179,$K179)*(FctrChngDts!$B$13)*$AI179)*$IB179)),0),IF(AND($I179=0,$K179>0,$M179=0,$AH179=TRUE),$AX179)))))))),0)","v":0},{"$f":"ROUND(IF($K179=0,0,IF(AND($I179>0,$K179>0,$M179=0,$AH179=FALSE),SUM($AS179-$BX179),IF(AND($I179=0,$K179>0,$M179>0,$AH179=FALSE),SUM($AS179/$P179*$K179),IF(AND($I179=0,$K179>0,$M179=0,$AH179=FALSE),$AS179,IF($K179=0,0,IF(AND($I179>0,$K179>0,$M179=0,$AH179=TRUE),ROUND(MIN(SUM($HV179-$BW179),SUM(SUM($I179,$K179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB179)*3),0),IF(AND($I179=0,$K179>0,$M179>0,$AH179=TRUE),ROUND(MIN(SUM($HV179-$BW179),SUM(SUM($I179,$K179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB179)*3),0),IF(AND($I179=0,$K179>0,$M179=0,$AH179=TRUE),$AY179)))))))),0)","v":0},0,{"$f":"IF($L179=0,0,IF(AND($J179>0,$L179>0,$N179=0,$AH179=FALSE,$AJ179=FALSE),ROUND(MIN($HY179,SUM(SUM($J179,$L179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB179,SUM(SUM($J179,$L179)*(FctrChngDts!$B$13)*$AI179)*$IB179)),0),IF(AND($J179>0,$L179>0,$N179=0,$AH179=TRUE,$AJ179=FALSE),ROUND(MIN($HY179,SUM(SUM(SUM(SUM($J179,$L179)*FctrChngDts!$C$11*$IB179),SUM(SUM($J179,$L179)*SUM(FctrChngDts!$B$13*$AI179)*$IB179)))),0),IF(AND($J179=0,$L179>0,$N179=0,$AH179=FALSE,$AJ179=FALSE),ROUND(MIN($HY179,SUM($L179*FctrChngDts!$C$11)),0),IF(AND($J179=0,$L179>0,$N179=0,$AH179=TRUE,$AJ179=FALSE),ROUND(MIN($HY179,SUM(SUM(SUM(SUM($J179,$L179)*FctrChngDts!$C$11*$IB179),SUM(SUM($J179,$L179)*SUM(FctrChngDts!$B$13*$AI179)*$IB179)))),0),IF(AND($J179>0,$L179>0,$N179=0,$AH179=FALSE,$AJ179=TRUE),ROUND(MIN($HY179,SUM(SUM($J179,$L179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB179,SUM(SUM($J179,$L179)*(FctrChngDts!$B$13)*$AI179)*$IB179)),0),IF(AND($J179>0,$L179>0,$N179=0,$AH179=TRUE,$AJ179=TRUE),ROUND(MIN($HY179,SUM(SUM(SUM(SUM($J179,$L179)*FctrChngDts!$C$12*$IB179),SUM(SUM($J179,$L179)*SUM(FctrChngDts!$B$13*$AI179)*$IB179)))),0),IF(AND($J179=0,$L179>0,$N179=0,$AH179=FALSE,$AJ179=TRUE),ROUND(MIN($HY179,SUM($L179*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J179=0,$L179>0,$N179=0,$AH179=TRUE,$AJ179=TRUE),ROUND(MIN($HY179,SUM(SUM(SUM(SUM($J179,$L179)*FctrChngDts!$C$12*$IB179),SUM(SUM($J179,$L179)*SUM(FctrChngDts!$B$13*$AI179)*$IB179)))),0))))))))))","v":0},{"$f":"IF($L179=0,0,IF(AND($J179>0,$L179>0,$N179=0,$AH179=FALSE,$AJ179=FALSE),ROUND(MIN(SUM($HY179-$CF179),SUM(SUM($J179,$L179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB179)*3),0),IF(AND($J179>0,$L179>0,$N179=0,$AH179=TRUE,$AJ179=FALSE),ROUND(MIN(SUM($HY179-$CF179),SUM(SUM($J179,$L179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB179)*3),0),IF(AND($J179=0,$L179>0,$N179=0,$AH179=FALSE,$AJ179=FALSE),ROUND(MIN(SUM($HY179-$CF179),SUM($AU179*3)),0),IF(AND($J179=0,$L179>0,$N179=0,$AH179=TRUE,$AJ179=FALSE),ROUND(MIN(SUM($HY179-$CF179),SUM(SUM($J179,$L179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB179)*3),0),IF(AND($J179>0,$L179>0,$N179=0,$AH179=FALSE,$AJ179=TRUE),ROUND(MIN(SUM($HY179-$CF179),SUM(SUM($J179,$L179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB179)*3),0),IF(AND($J179>0,$L179>0,$N179=0,$AH179=TRUE,$AJ179=TRUE),ROUND(MIN(SUM($HY179-$CF179),SUM(SUM($J179,$L179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB179)*3),0),IF(AND($J179=0,$L179>0,$N179=0,$AH179=FALSE,$AJ179=TRUE),ROUND(MIN(SUM($HY179-$CF179),SUM($AU179*3)),0),IF(AND($J179=0,$L179>0,$N179=0,$AH179=TRUE,$AJ179=TRUE),ROUND(MIN(SUM($HY179-$CF179),SUM(SUM($J179,$L179)*IF($AJ179=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB179)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S179>0,Account!$AG$2=TRUE,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH179=FALSE),SUM(Usage!$BW179:$CB179)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V179>0,Account!$AG$2=TRUE,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH179=FALSE),SUM(Usage!$CC179:$CH179)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y179>0,Account!$AG$2=TRUE,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH179=FALSE),SUM(Usage!$CI179:$CN179)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH179=TRUE,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S179),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S179)),2)","v":0},{"$f":"ROUND(IF(OR($AH179=TRUE,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V179),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V179)),2)","v":0},{"$f":"IF(OR($AH179=TRUE,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y179),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y179))","v":0},{"$f":"ROUND(IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW179),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW179)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX179),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX179)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY179),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY179)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ179),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ179)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA179),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA179)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB179),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB179)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S179),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC179),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC179)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD179),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD179)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE179),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE179)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF179),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF179)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG179),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG179)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH179),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH179)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V179),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI179),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI179))","v":0},{"$f":"IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ179),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ179))","v":0},{"$f":"IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK179),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK179))","v":0},{"$f":"IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL179),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL179))","v":0},{"$f":"IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM179),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM179))","v":0},{"$f":"IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN179),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN179))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y179)","v":0},0,0,0,0,{"$f":"IF($DW179>IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV179*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV179*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW179-IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV179*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV179*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV179<$DW179,SUM($DW179-$DV179),0))","v":0},{"$f":"IF(OR(AND($D179<=FctrChngDts!$B$14,Usage!$E179>FctrChngDts!$B$14),AND(Usage!$D179<=FctrChngDts!$C$14,Usage!$E179>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW179),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX179),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY179),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ179),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA179),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB179),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC179),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD179),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE179),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF179),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG179),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH179),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI179)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ179)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK179)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL179)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM179)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN179)","v":0},0,{"$f":"IF(AND($S179>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E179<>\"D-CARE\",Tenant!$F179=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET179=TRUE,$S179>0,$V179=0),SUM(SUM($BW179:$CB179)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET179=TRUE,$S179>0,$V179>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW179:$CB179)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET179=TRUE,$S179>0,$V179>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW179:$CB179)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S179>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S179>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S179>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV179=TRUE,$S179>0,$V179=0),SUM(SUM($BW179:$CB179)*'CRS1'!$P$2),IF(AND($EV179=TRUE,$S179>0,$V179>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW179:$CB179)*'CRS1'!$P$2),IF(AND($EV179=TRUE,$S179>0,$V179>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW179:$CB179)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S179>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX179=TRUE,$S179>0,$V179=0),SUM(SUM($BW179:$CB179)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX179=TRUE,$S179>0,$V179>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW179:$CB179)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX179=TRUE,$S179>0,$V179>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW179:$CB179)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S179>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ179=TRUE,$S179>0),SUM(SUM($BW179:$CB179)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V179>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E179<>\"D-CARE\",Tenant!$F179=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB179=TRUE,$S179>0,$V179>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC179:$CH179)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB179=TRUE,$S179>0,$V179>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC179:$CH179)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB179=TRUE,$V179>0,$Y179>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC179:$CH179)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB179=TRUE,$V179>0,$Y179>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC179:$CH179)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB179=TRUE,$S179=0,$V179>0,$Y179=0),SUM(SUM($CC179:$CH179)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V179>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V179>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V179>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD179=TRUE,$S179>0,$V179>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC179:$CH179)*'CRS2'!$P$2),IF(AND($FD179=TRUE,$S179>0,$V179>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC179:$CH179)*'CRS2'!$P$2),IF(AND($FD179=TRUE,$V179>0,$Y179>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC179:$CH179)*'CRS2'!$P$2),IF(AND($FD179=TRUE,$V179>0,$Y179>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC179:$CH179)*'CRS2'!$P$2),IF(AND($FD179=TRUE,$S179=0,$V179>0,$Y179=0),SUM(SUM($CC179:$CH179)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V179>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF179=TRUE,$S179>0,$V179>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC179:$CH179)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF179=TRUE,$S179>0,$V179>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC179:$CH179)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF179=TRUE,$V179>0,$Y179>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC179:$CH179)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF179=TRUE,$V179>0,$Y179>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC179:$CH179)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF179=TRUE,$S179=0,$V179>0,$Y179=0),SUM(SUM($CC179:$CH179)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V179>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH179=TRUE,$V179>0),SUM(SUM($CC179:$CH179)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y179>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E179<>\"D-CARE\",Tenant!$F179=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ179=TRUE,$V179=0,$Y179>0),SUM(SUM($CI179:$CN179)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ179=TRUE,$V179>0,$Y179>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI179:$CN179)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ179=TRUE,$V179>0,$Y179>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI179:$CN179)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y179>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y179>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y179>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL179=TRUE,$V179=0,$Y179>0),SUM(SUM($CI179:$CN179)*'CRS3'!$P$2),IF(AND($FL179=TRUE,$V179>0,$Y179>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI179:$CN179)*'CRS3'!$P$2),IF(AND($FL179=TRUE,$V179>0,$Y179>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI179:$CN179)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y179>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN179=TRUE,$V179=0,$Y179>0),SUM(SUM($CI179:$CN179)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN179=TRUE,$V179>0,$Y179>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI179:$CN179)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN179=TRUE,$V179>0,$Y179>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI179:$CN179)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y179>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP179=TRUE,$Y179>0),SUM(SUM($CI179:$CN179)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR179:$FT179))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO179:$CQ179,$FR179:$FT179))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA179:$EF179)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG179:$EL179)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM179:$ER179)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV179,$CO179:$CQ179,$EA179:$ER179)/$P179)*$S179*FctrChngDts!$B$15),SUM(SUM(SUM($DV179,$CO179:$CQ179,$FR179:$FT179)/$P179)*$S179*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV179,$CO179:$CQ179,$EA179:$ER179)/$P179)*$V179*FctrChngDts!$B$15),SUM(SUM(SUM($DV179,$CO179:$CQ179,$FR179:$FT179)/$P179)*$V179*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV179,$CO179:$CQ179,$EA179:$ER179)/$P179)*$Y179*FctrChngDts!$B$15),SUM(SUM(SUM($DV179,$CO179:$CQ179,$FR179:$FT179)/$P179)*$Y179*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA179*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI179*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ179*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ179,$FU179,$GF179,$GZ179:$HE179),IF(Account!$Q$2=TRUE,SUM($DZ179,$FV179,$GF179,$GZ179:$HE179),SUM($DZ179,$ES179,$FU179:$FV179,$GF179,$GZ179:$HE179)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E179),Usage!$P179,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D179,FctrChngDts!$C$17<=Usage!$E179),SUM(FctrChngDts!$C$17-Usage!$D179),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E179),Usage!$P179,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D179,FctrChngDts!$C$19<=Usage!$E179),SUM(FctrChngDts!$C$19-Usage!$D179),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK179*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK179*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL179*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL179*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D179))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A179,Tenant!$A:$J,8,FALSE)=TRUE,$GG179<0),0,SUM(SUM(SUM($GG179/$P179*$GP179)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A179,Tenant!$A:$J,8,FALSE)=TRUE,$GG179<0),0,SUM(SUM(SUM($GG179/$P179*$GQ179)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D179))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A179,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV179*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A179,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW179*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU179:$DA179,$EU179,$EA179:$EF179,$FA179)-SUM(SUM($BW179:$CB179)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD179:$DJ179,$FC179,$EG179:$EL179,$FI179)-SUM(SUM($CC179:$CH179)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM179:$DS179,$FK179,$EM179:$ER179,$FQ179)-SUM(SUM($CI179:$CN179)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO179,$CU179:$DA179,$EU179,$EW179,$EY179,$EA179:$EF179,$FA179,$CP179,$DD179:$DJ179,$FC179,$FE179,$FG179,$EG179:$EL179,$FI179)/$P179*$S179)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO179,$CU179:$DA179,$EU179,$EW179,$EY179,$EA179:$EF179,$FA179,$CP179,$DD179:$DJ179,$FC179,$FE179,$FG179,$EG179:$EL179,$FI179)/$P179*$V179)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ179,$DM179:$DS179,$FK179,$FM179,$FO179,$EM179:$ER179,$FQ179)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D179,BslnAllctnCrrnt!$A$1<=$E179),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK179=\"FSP1\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$Q179,BslnAllctnCrrnt!$A$1<$R179),SUM(BslnAllctnCrrnt!$A$1-$Q179),IF(AND($AK179=\"FSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$Q179,BslnAllctnCrrnt!$A$1<$R179),SUM(BslnAllctnCrrnt!$A$1-$Q179),IF(AND($AK179=\"FSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),$I179,IF(AND($AK179=\"SSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$Q179,BslnAllctnCrrnt!$A$1<$R179),SUM(BslnAllctnCrrnt!$A$1-$Q179),IF(AND($AK179=\"SSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),$I179,0)))))","v":0},{"$f":"IF(AND($AK179=\"FSP1\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$Q179,BslnAllctnCrrnt!$A$1<$R179),SUM($I179-$HG179),IF(AND($AK179=\"FSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$Q179,BslnAllctnCrrnt!$A$1<$R179),SUM($I179-$HG179),IF(AND($AK179=\"FSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM($I179-$HG179),IF(AND($AK179=\"SSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$Q179,BslnAllctnCrrnt!$A$1<$R179),SUM($I179-$HG179),IF(AND($AK179=\"SSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM($I179-$HG179),0)))))","v":0},{"$f":"IF(AND($AK179=\"SSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$Q179,BslnAllctnCrrnt!$A$1<$R179),0,IF(AND(FctrChngDts!$A$2>=$D179,FctrChngDts!$B$2<$E179),IF(AND($AK179=\"SSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM(BslnAllctnCrrnt!$A$1-$T179),0),IF(AND($AK179=\"FSP2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM(BslnAllctnCrrnt!$A$1-$T179),IF(AND($AK179=\"FSP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM(BslnAllctnCrrnt!$A$1-$T179),IF(AND($AK179=\"FSP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$W179,BslnAllctnCrrnt!$A$1<$X179),$K179,IF(AND($AK179=\"FSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$Q179,BslnAllctnCrrnt!$A$1<$R179),0,IF(AND($AK179=\"FSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM(BslnAllctnCrrnt!$A$1-$T179),IF(AND($AK179=\"SSP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM(BslnAllctnCrrnt!$A$1-$T179),IF(AND($AK179=\"SSP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$W179,BslnAllctnCrrnt!$A$1<$X179),$K179,0)))))))))","v":0},{"$f":"IF(AND($AK179=\"SSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$Q179,BslnAllctnCrrnt!$A$1<$R179),SUM($K179-$HI179),IF(AND($AK179=\"SSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM($K179-$HI179),IF(AND($AK179=\"FSP2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM($K179-$HI179),IF(AND($AK179=\"FSP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM($K179-$HI179),IF(AND($AK179=\"FSP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$W179,BslnAllctnCrrnt!$A$1<$X179),SUM($K179-$HI179),IF(AND($AK179=\"FSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$Q179,BslnAllctnCrrnt!$A$1<$R179),SUM($K179-$HI179),IF(AND($AK179=\"FSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM($K179-$HI179),IF(AND($AK179=\"SSP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM($K179-$HI179),IF(AND($AK179=\"SSP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$W179,BslnAllctnCrrnt!$A$1<$X179),SUM($K179-$HI179),0)))))))))","v":0},{"$f":"IF(AND($AK179=\"FSP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),0,IF(AND($AK179=\"FSP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$W179,BslnAllctnCrrnt!$A$1<$X179),SUM(BslnAllctnCrrnt!$A$1-$W179),IF(AND($AK179=\"FSP3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$W179,BslnAllctnCrrnt!$A$1<$X179),SUM(BslnAllctnCrrnt!$A$1-$W179),0)))","v":0},{"$f":"IF(AND($AK179=\"FSP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM($M179-$HK179),IF(AND($AK179=\"FSP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$W179,BslnAllctnCrrnt!$A$1<$X179),SUM($M179-$HK179),IF(AND($AK179=\"FSP3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$W179,BslnAllctnCrrnt!$A$1<$X179),SUM($M179-$HK179),0)))","v":0},{"$f":"IF(AND($AK179=\"FWP1\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$Q179,BslnAllctnCrrnt!$A$1<$R179),SUM(BslnAllctnCrrnt!$A$1-$Q179),IF(AND($AK179=\"FWP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$Q179,BslnAllctnCrrnt!$A$1<$R179),SUM(BslnAllctnCrrnt!$A$1-$Q179),IF(AND($AK179=\"FWP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),$J179,IF(AND(FctrChngDts!$A$2>=$D179,FctrChngDts!$B$2<$E179),IF(AND($AK179=\"SSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$Q179,BslnAllctnCrrnt!$A$1<$R179),SUM(BslnAllctnCrrnt!$A$1-$Q179),0),IF(AND($AK179=\"SSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),$J179,0)))))","v":0},{"$f":"IF(AND($AK179=\"FWP1\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$Q179,BslnAllctnCrrnt!$A$1<$R179),SUM($J179-$HM179),IF(AND($AK179=\"FWP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$Q179,BslnAllctnCrrnt!$A$1<$R179),SUM($J179-$HM179),IF(AND($AK179=\"FWP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM($J179-$HM179),IF(AND($AK179=\"SSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$Q179,BslnAllctnCrrnt!$A$1<$R179),SUM($J179-$HM179),IF(AND($AK179=\"SSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM($J179-$HM179),0)))))","v":0},{"$f":"IF(AND($AK179=\"FWP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$Q179,BslnAllctnCrrnt!$A$1<$R179),0,IF(AND($AK179=\"FWP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM(BslnAllctnCrrnt!$A$1-$T179),IF(AND($AK179=\"FWP2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM(BslnAllctnCrrnt!$A$1-$T179),IF(AND($AK179=\"FWP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM(BslnAllctnCrrnt!$A$1-$T179),IF(AND($AK179=\"FWP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$W179,BslnAllctnCrrnt!$A$1<$X179),$L179,IF(AND($AK179=\"SSP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM(BslnAllctnCrrnt!$A$1-$T179),IF(AND($AK179=\"SSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$Q179,BslnAllctnCrrnt!$A$1<$R179),0,IF(AND($AK179=\"SSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM(BslnAllctnCrrnt!$A$1-$T179),0))))))))","v":0},{"$f":"IF(AND($AK179=\"FWP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$Q179,BslnAllctnCrrnt!$A$1<$R179),SUM($L179-$HO179),IF(AND($AK179=\"FWP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM($L179-$HO179),IF(AND($AK179=\"FWP2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM($L179-$HO179),IF(AND($AK179=\"FWP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM($L179-$HO179),IF(AND($AK179=\"FWP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$W179,BslnAllctnCrrnt!$A$1<$X179),SUM($L179-$HO179),IF(AND($AK179=\"SSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$Q179,BslnAllctnCrrnt!$A$1<$R179),SUM($L179-$HO179),IF(AND($AK179=\"SSP1P2\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM($L179-$HO179),0)))))))","v":0},{"$f":"IF(AND($AK179=\"FWP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),0,IF(AND($AK179=\"FWP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$W179,BslnAllctnCrrnt!$A$1<$X179),SUM(BslnAllctnCrrnt!$A$1-$W179),IF(AND($AK179=\"FWP3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$W179,BslnAllctnCrrnt!$A$1<$X179),SUM(BslnAllctnCrrnt!$A$1-$W179),IF(AND($AK179=\"SSP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),0,IF(AND($AK179=\"SSP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$W179,BslnAllctnCrrnt!$A$1<$X179),SUM(BslnAllctnCrrnt!$A$1-$W179),0)))))","v":0},{"$f":"IF(AND($AK179=\"FWP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM($N179-$HQ179),IF(AND($AK179=\"FWP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$W179,BslnAllctnCrrnt!$A$1<$X179),SUM($N179-$HQ179),IF(AND($AK179=\"FWP3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$W179,BslnAllctnCrrnt!$A$1<$X179),SUM($N179-$HQ179),IF(AND($AK179=\"SSP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$T179,BslnAllctnCrrnt!$A$1<$U179),SUM($N179-$HQ179),IF(AND($AK179=\"SSP2P3\",$HF179=TRUE,BslnAllctnCrrnt!$A$1>=$W179,BslnAllctnCrrnt!$A$1<$X179),SUM($N179-$HQ179),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[182,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G183),0,IF($F183<=$G183,SUM($G183-$F183),IF($F183>$G183,SUM((Account!$L$2-Usage!$F183)+Usage!$G183+1))))","v":0},{"$f":"IF($Q183=0,0,IF($R183=0,0,IF(AND($Q183<FctrChngDts!$A$2,$R183>=FctrChngDts!$A$2),SUM($R183-FctrChngDts!$A$2+1),IF(AND($Q183>=FctrChngDts!$A$2,$R183>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q183),IF(AND($Q183>=FctrChngDts!$A$2,$R183<FctrChngDts!$B$2),SUM($R183-$Q183+1),0)))))","v":0},{"$f":"IF($Q183=0,0,IF($R183=0,0,IF(AND($Q183<FctrChngDts!$A$2,$R183>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q183),IF(AND($Q183<FctrChngDts!$A$2,$R183<FctrChngDts!$A$2),SUM($R183-$Q183+1),IF(AND($Q183>FctrChngDts!$A$2,$R183>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R183+1),0)))))","v":0},{"$f":"IF($T183=0,0,IF($U183=0,0,IF(AND($T183<FctrChngDts!$A$2,$U183>=FctrChngDts!$A$2),SUM($U183-FctrChngDts!$A$2+1),IF(AND($T183>=FctrChngDts!$A$2,$U183<FctrChngDts!$B$2),SUM($U183-$T183+1),IF(AND($T183>=FctrChngDts!$A$2,$U183>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T183)<0),0,IF(AND($T183>=FctrChngDts!$A$2,$U183>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T183),0))))))","v":0},{"$f":"IF($T183=0,0,IF($U183=0,0,IF(AND($T183<FctrChngDts!$A$2,$U183>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T183),IF(AND($T183>=FctrChngDts!$B$2,$U183>=FctrChngDts!$B$2),SUM($U183-$T183+1),IF(AND($T183<FctrChngDts!$A$2,$U183<FctrChngDts!$A$2),SUM($U183-$T183+1),IF(AND($T183>=FctrChngDts!$A$2,$U183>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U183+1),0))))))","v":0},{"$f":"IF($W183=0,0,IF($X183=0,0,IF(AND($W183>=FctrChngDts!$A$2,$X183>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W183)<0),0,IF(AND($W183>=FctrChngDts!$A$2,$X183>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W183),IF(AND($W183>=FctrChngDts!$A$2,$X183<FctrChngDts!$B$2),SUM($X183-$W183+1),IF(AND($W183<FctrChngDts!$A$2,$X183>=FctrChngDts!$A$2),SUM($X183-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W183=0,0,IF($X183=0,0,IF(AND($W183<FctrChngDts!$A$2,$X183<FctrChngDts!$A$2),SUM($X183-$W183+1),IF(AND($W183>=FctrChngDts!$A$2,$X183>=FctrChngDts!$B$2,SUM($X183-FctrChngDts!$B$2+1)<=$Y183),SUM($X183-FctrChngDts!$B$2+1),IF(AND($W183>=FctrChngDts!$A$2,$X183>=FctrChngDts!$B$2),SUM($X183-$W183+1),IF(AND($W183<FctrChngDts!$A$2,$X183>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W183),0))))))","v":0},{"$f":"IF(AND($D183>=FctrChngDts!$C$2,$E183<FctrChngDts!$E$2),\"1\",IF(AND($D183>=FctrChngDts!$E$2,$E183<FctrChngDts!$G$2),\"2\",IF(AND($D183>=FctrChngDts!$G$2,$E183<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D183>=FctrChngDts!$D$2,,IF(AND($D183>=FctrChngDts!$C$2,$D183<=FctrChngDts!$D$2),$D183,IF(AND($D183>=FctrChngDts!$C$2,$D183>=FctrChngDts!$D$2,$E183>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D183>FctrChngDts!$D$2,,IF($D183=FctrChngDts!$D$2,$D183,IF(AND($D183>=FctrChngDts!$C$2,$E183<FctrChngDts!$D$2),$E183,IF(AND($D183>=FctrChngDts!$C$2,$E183>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D183>=FctrChngDts!$D$2,$E183>=FctrChngDts!$D$2,$E183>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E183<FctrChngDts!$D$2,$E183<=FctrChngDts!$D$2),$E183,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D183<FctrChngDts!$E$2,$E183<FctrChngDts!$E$2),,IF($D183>FctrChngDts!$F$2,,IF(AND($D183>=FctrChngDts!$E$2,$D183<=FctrChngDts!$F$2),$D183,IF(AND($D183>=FctrChngDts!$E$2,$D183>=FctrChngDts!$F$2,$E183>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D183>FctrChngDts!$F$2,,IF($E183=FctrChngDts!$F$2,$E183,IF(AND($D183<FctrChngDts!$E$2,$E183<=FctrChngDts!$F$2),$E183,IF(AND($D183>=FctrChngDts!$E$2,$E183<FctrChngDts!$F$2),$E183,IF(AND($D183>=FctrChngDts!$E$2,$E183>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D183>=FctrChngDts!$F$2,$E183>=FctrChngDts!$F$2,$E183>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D183<FctrChngDts!$G$2,$E183<FctrChngDts!$G$2),,IF($D183>FctrChngDts!$H$2,,IF(AND($D183>=FctrChngDts!$G$2,$D183<=FctrChngDts!$H$2),$D183,IF(AND($D183>=FctrChngDts!$G$2,$D183>=FctrChngDts!$H$2,$E183>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D183>FctrChngDts!$H$2,,IF($E183=FctrChngDts!$H$2,$E183,IF(AND($D183<FctrChngDts!$G$2,$E183<=FctrChngDts!$H$2),$E183,IF(AND($D183>=FctrChngDts!$G$2,$E183<FctrChngDts!$H$2),$E183,IF(AND($D183>=FctrChngDts!$G$2,$E183>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D183>=FctrChngDts!$H$2,$E183>=FctrChngDts!$H$2,$E183>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A183,Tenant!$A183:$J482,6,FALSE)","v":0},{"$f":"VLOOKUP($A183,Tenant!$A183:$J482,7,FALSE)","v":0},{"$f":"VLOOKUP($A183,Tenant!$A183:$J482,10,FALSE)","v":0},0,{"$f":"IF(AND($AK183=\"FSP2\",$AJ183=FALSE,$HF183=FALSE),SUM($K183*FctrChngDts!$C$9),IF(AND($AK183=\"FSP2\",$AJ183=TRUE,$HF183=FALSE),SUM($K183*FctrChngDts!$C$10),IF(AND($AK183=\"FSP2P3\",$AJ183=FALSE,$HF183=FALSE),SUM(SUM($K183,$M183)*FctrChngDts!$C$9),IF(AND($AK183=\"FSP2P3\",$AJ183=TRUE,$HF183=FALSE),SUM(SUM($K183,$M183)*FctrChngDts!$C$10),IF(AND($AK183=\"FSP3\",$AJ183=FALSE,$HF183=FALSE),SUM($M183*FctrChngDts!$C$9),IF(AND($AK183=\"FSP3\",$AJ183=TRUE,$HF183=FALSE),SUM($M183*FctrChngDts!$C$10),IF(AND($AK183=\"FSP1\",$AJ183=FALSE,$HF183=FALSE),SUM($I183*FctrChngDts!$C$9),IF(AND($AK183=\"FSP1\",$AJ183=TRUE,$HF183=FALSE),SUM($I183*FctrChngDts!$C$10),IF(AND($AK183=\"FSP1P2\",$AJ183=FALSE,$HF183=FALSE),SUM(SUM($I183,$K183)*FctrChngDts!$C$9),IF(AND($AK183=\"FSP1P2\",$AJ183=TRUE,$HF183=FALSE),SUM(SUM($I183,$K183)*FctrChngDts!$C$10),IF(AND($Z183=\"Summer\",$AK183=\"SSP2P3\",$AJ183=FALSE,$HF183=FALSE),SUM(SUM(SUM(SUM($K183,$M183)*FctrChngDts!$C$9),SUM(SUM($L183,$N183)*FctrChngDts!$C$11))*$AF183),IF(AND($Z183=\"Summer\",$AK183=\"SSP2P3\",$AJ183=TRUE,$HF183=FALSE),SUM(SUM(SUM(SUM($K183,$M183)*FctrChngDts!$C$10),SUM(SUM($L183,$N183)*FctrChngDts!$C$12))*$AF183),IF(AND($Z183=\"Winter\",$AK183=\"SSP2P3\",$AJ183=FALSE,$HF183=FALSE),SUM(SUM(SUM(SUM($K183,$M183)*FctrChngDts!$C$9),SUM(SUM($L183,$N183)*FctrChngDts!$C$11))-$AO183),IF(AND($Z183=\"Winter\",$AK183=\"SSP2P3\",$AJ183=TRUE,$HF183=FALSE),SUM(SUM(SUM(SUM($K183,$M183)*FctrChngDts!$C$10),SUM(SUM($L183,$N183)*FctrChngDts!$C$12))-$AO183),IF(AND($Z183=\"Summer\",$AK183=\"SSP1P2\",$AJ183=FALSE,$HF183=FALSE),SUM(SUM(SUM(SUM($I183,$K183)*FctrChngDts!$C$9),SUM(SUM($J183,$L183)*FctrChngDts!$C$11))*$AF183),IF(AND($Z183=\"Summer\",$AK183=\"SSP1P2\",$AJ183=TRUE,$HF183=FALSE),SUM(SUM(SUM(SUM($I183,$K183)*FctrChngDts!$C$10),SUM(SUM($J183,$L183)*FctrChngDts!$C$12))*$AF183),IF(AND($Z183=\"Winter\",$AK183=\"SSP1P2\",$AJ183=FALSE,$HF183=FALSE),SUM(SUM(SUM(SUM($I183,$K183)*FctrChngDts!$C$9),SUM(SUM($J183,$L183)*FctrChngDts!$C$11))-$AO183),IF(AND($Z183=\"Winter\",$AK183=\"SSP1P2\",$AJ183=TRUE,$HF183=FALSE),SUM(SUM(SUM(SUM($I183,$K183)*FctrChngDts!$C$10),SUM(SUM($J183,$L183)*FctrChngDts!$C$12))-$AO183),IF(AND($AK183=\"FSP2\",$AJ183=FALSE,$HF183=TRUE),SUM(SUM($HI183*FctrChngDts!$B$9),SUM($HJ183*FctrChngDts!$C$9)),IF(AND($AK183=\"FSP2\",$AJ183=TRUE,$HF183=TRUE),SUM(SUM($HI183*FctrChngDts!$B$10),SUM($HJ183*FctrChngDts!$C$10)),IF(AND($AK183=\"FSP2P3\",$AJ183=FALSE,$HF183=TRUE),SUM(SUM(SUM($HI183,$HK183)*FctrChngDts!$B$9),SUM(SUM($HJ183,$HL183)*FctrChngDts!$C$9)),IF(AND($AK183=\"FSP2P3\",$AJ183=TRUE,$HF183=TRUE),SUM(SUM(SUM($HI183,$HK183)*FctrChngDts!$B$10),SUM(SUM($HJ183,$HL183)*FctrChngDts!$C$10)),IF(AND($AK183=\"FSP3\",$AJ183=FALSE,$HF183=TRUE),SUM(SUM($HK183*FctrChngDts!$B$9),SUM($HL183*FctrChngDts!$C$9)),IF(AND($AK183=\"FSP3\",$AJ183=TRUE,$HF183=TRUE),SUM(SUM($HK183*FctrChngDts!$B$10),SUM($HL183*FctrChngDts!$C$10)),IF(AND($AK183=\"FSP1\",$AJ183=FALSE,$HF183=TRUE),SUM(SUM($HG183*FctrChngDts!$B$9),SUM($HH183*FctrChngDts!$C$9)),IF(AND($AK183=\"FSP1\",$AJ183=TRUE,$HF183=TRUE),SUM(SUM($HG183*FctrChngDts!$B$10),SUM($HH183*FctrChngDts!$C$10)),IF(AND($AK183=\"FSP1P2\",$AJ183=FALSE,$HF183=TRUE),SUM(SUM(SUM($HG183,$HI183)*FctrChngDts!$B$9),SUM(SUM($HH183,$HJ183)*FctrChngDts!$C$9)),IF(AND($AK183=\"FSP1P2\",$AJ183=TRUE,$HF183=TRUE),SUM(SUM(SUM($HG183,$HI183)*FctrChngDts!$B$10),SUM(SUM($HG183,$HI183)*FctrChngDts!$C$10)),IF(AND($Z183=\"Summer\",$AK183=\"SSP2P3\",$AJ183=FALSE,$HF183=TRUE),SUM(SUM(SUM(SUM($HI183,$HK183)*FctrChngDts!$B$9),SUM(SUM($HJ183,$HL183)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO183,$HQ183)*FctrChngDts!$B$11),SUM(SUM($HP183,$HR183)*FctrChngDts!$C$11))*$AF183),IF(AND($Z183=\"Summer\",$AK183=\"SSP2P3\",$AJ183=TRUE,$HF183=TRUE),SUM(SUM(SUM(SUM($HI183,$HK183)*FctrChngDts!$B$10),SUM(SUM($HJ183,$HL183)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO183,$HQ183)*FctrChngDts!$B$12),SUM(SUM($HP183,$HR183)*FctrChngDts!$C$12))*$AF183),IF(AND($Z183=\"Winter\",$AK183=\"SSP2P3\",$AJ183=FALSE,$HF183=TRUE),SUM(SUM(SUM(SUM($HI183,$HK183)*FctrChngDts!$B$9),SUM(SUM($HJ183,$HL183)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO183,$HQ183)*FctrChngDts!$B$11),SUM(SUM($HP183,$HR183)*FctrChngDts!$C$11))-$AO183),IF(AND($Z183=\"Winter\",$AK183=\"SSP2P3\",$AJ183=TRUE,$HF183=TRUE),SUM(SUM(SUM(SUM($HI183,$HK183)*FctrChngDts!$B$10),SUM(SUM($HO183,$HQ183)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO183,$HQ183)*FctrChngDts!$B$12),SUM(SUM($HP183,$HR183)*FctrChngDts!$C$12))-$AO183),IF(AND($Z183=\"Summer\",$AK183=\"SSP1P2\",$AJ183=FALSE,$HF183=TRUE),SUM(SUM(SUM(SUM($HG183,$HI183)*FctrChngDts!$B$9),SUM(SUM($HH183,$HJ183)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM183,$HO183)*FctrChngDts!$B$11),SUM(SUM($HN183,$HP183)*FctrChngDts!$C$11))*$AF183),IF(AND($Z183=\"Summer\",$AK183=\"SSP1P2\",$AJ183=TRUE,$HF183=TRUE),SUM(SUM(SUM(SUM($HG183,$HI183)*FctrChngDts!$B$10),SUM(SUM($HH183,$HJ183)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM183,$HO183)*FctrChngDts!$B$12),SUM(SUM($HN183,$HP183)*FctrChngDts!$C$12))*$AF183),IF(AND($Z183=\"Winter\",$AK183=\"SSP1P2\",$AJ183=FALSE,$HF183=TRUE),SUM(SUM(SUM(SUM($HG183,$HI183)*FctrChngDts!$B$9),SUM(SUM($HH183,$HJ183)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM183,$HO183)*FctrChngDts!$B$11),SUM(SUM($HN183,$HP183)*FctrChngDts!$C$11))-$AO183),IF(AND($Z183=\"Winter\",$AK183=\"SSP1P2\",$AJ183=TRUE,$HF183=TRUE),SUM(SUM(SUM(SUM($HG183,$HI183)*FctrChngDts!$B$10),SUM(SUM($HH183,$HJ183)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM183,$HO183)*FctrChngDts!$B$12),SUM(SUM($HN183,$HP183)*FctrChngDts!$C$12))-$AO183),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK183=\"FWP1\",$AJ183=FALSE,$HF183=FALSE),SUM($J183*FctrChngDts!$C$11),IF(AND($AK183=\"FWP1\",$AJ183=TRUE,$HF183=FALSE),SUM($J183*FctrChngDts!$C$12),IF(AND($AK183=\"FWP1P2\",$AJ183=FALSE,$HF183=FALSE),SUM(SUM($J183,$L183)*FctrChngDts!$C$11),IF(AND($AK183=\"FWP1P2\",$AJ183=TRUE,$HF183=FALSE),SUM(SUM($J183,$L183)*FctrChngDts!$C$12),IF(AND($AK183=\"FWP2\",$AJ183=FALSE,$HF183=FALSE),SUM($L183*FctrChngDts!$C$11),IF(AND($AK183=\"FWP2\",$AJ183=TRUE,$HF183=FALSE),SUM($L183*FctrChngDts!$C$12),IF(AND($AK183=\"FWP2P3\",$AJ183=FALSE,$HF183=FALSE),SUM(SUM($L183,$N183)*FctrChngDts!$C$11),IF(AND($AK183=\"FWP2P3\",$AJ183=TRUE,$HF183=FALSE),SUM(SUM($L183,$N183)*FctrChngDts!$C$12),IF(AND($AK183=\"FWP3\",$AJ183=FALSE,$HF183=FALSE),SUM($N183*FctrChngDts!$C$11),IF(AND($AK183=\"FWP3\",$AJ183=TRUE,$HF183=FALSE),SUM($N183*FctrChngDts!$C$12),IF(AND($Z183=\"Winter\",$AK183=\"SSP1P2\",$AJ183=FALSE,$HF183=FALSE),SUM(SUM(SUM($I183,$K183)*FctrChngDts!$C$9),SUM(SUM($J183,$L183)*FctrChngDts!$C$11))*$AG183,IF(AND($Z183=\"Winter\",$AK183=\"SSP1P2\",$AJ183=TRUE,$HF183=FALSE),SUM(SUM(SUM($I183,$K183)*FctrChngDts!$B$10),SUM(SUM($J183,$L183)*FctrChngDts!$B$12))*$AG183,IF(AND($Z183=\"Summer\",$AK183=\"SSP1P2\",$AJ183=FALSE,$HF183=FALSE),SUM(SUM(SUM($I183,$K183)*FctrChngDts!$B$9),SUM(SUM($J183,$L183)*FctrChngDts!$B$11))-$AJ183,IF(AND($Z183=\"Summer\",$AK183=\"SSP1P2\",$AJ183=TRUE,$HF183=FALSE),SUM(SUM(SUM($I183,$K183)*FctrChngDts!$C$10),SUM(SUM($J183,$L183)*FctrChngDts!$C$12))-$AJ183,IF(AND($Z183=\"Winter\",$AK183=\"SSP2P3\",$AJ183=FALSE,$HF183=FALSE),SUM(SUM(SUM($K183,$M183)*FctrChngDts!$C$9),SUM(SUM($L183,$N183)*FctrChngDts!$C$11))*$AG183,IF(AND($Z183=\"Winter\",$AK183=\"SSP2P3\",$AJ183=TRUE,$HF183=FALSE),SUM(SUM(SUM($K183,$M183)*FctrChngDts!$C$10),SUM(SUM($L183,$N183)*FctrChngDts!$C$12))*$AG183,IF(AND($Z183=\"Summer\",$AK183=\"SSP2P3\",$AJ183=FALSE,$HF183=FALSE),SUM(SUM(SUM($K183,$M183)*FctrChngDts!$C$9),SUM(SUM($L183,$N183)*FctrChngDts!$C$11))-$AJ183,IF(AND($Z183=\"Summer\",$AK183=\"SSP2P3\",$AJ183=TRUE,$HF183=FALSE),SUM(SUM(SUM($K183,$M183)*FctrChngDts!$C$10),SUM(SUM($L183,$N183)*FctrChngDts!$C$12))-$AJ183,IF(AND($AK183=\"FWP1\",$AJ183=FALSE,$HF183=TRUE),SUM(SUM($HM183*FctrChngDts!$B$11),SUM($HN183*FctrChngDts!$C$11)),IF(AND($AK183=\"FWP1\",$AJ183=TRUE,$HF183=TRUE),SUM(SUM($HM183*FctrChngDts!$B$12),SUM($HN183*FctrChngDts!$C$12)),IF(AND($AK183=\"FWP1P2\",$AJ183=FALSE,$HF183=TRUE),SUM(SUM(SUM($HM183,$HO183)*FctrChngDts!$B$11),SUM(SUM($HN183,$HP183)*FctrChngDts!$C$11)),IF(AND($AK183=\"FWP1P2\",$AJ183=TRUE,$HF183=TRUE),SUM(SUM(SUM($HM183,$KP183)*FctrChngDts!$C$12),SUM(SUM($HN183,$HP183)*FctrChngDts!$C$12)),IF(AND($AK183=\"FWP2\",$AJ183=FALSE,$HF183=TRUE),SUM(SUM($HO183*FctrChngDts!$B$11),SUM($HO183*FctrChngDts!$C$11)),IF(AND($AK183=\"FWP2\",$AJ183=TRUE,$HF183=TRUE),SUM(SUM($HO183*FctrChngDts!$B$12),SUM($HO183*FctrChngDts!$C$12)),IF(AND($AK183=\"FWP2P3\",$AJ183=FALSE,$HF183=TRUE),SUM(SUM(SUM($HO183,$HQ183)*FctrChngDts!$C$11),SUM(SUM($HP183,$HR183)*FctrChngDts!$C$11)),IF(AND($AK183=\"FWP2P3\",$AJ183=TRUE,$HF183=TRUE),SUM(SUM(SUM($HO183,$HQ183)*FctrChngDts!$C$12),SUM(SUM($HP183,$HR183)*FctrChngDts!$C$12)),IF(AND($AK183=\"FWP3\",$AJ183=FALSE,$HF183=TRUE),SUM(SUM($HQ183*FctrChngDts!$B$11),SUM($HR183*FctrChngDts!$C$11)),IF(AND($AK183=\"FWP3\",$AJ183=TRUE,$HF183=TRUE),SUM(SUM($HQ183*FctrChngDts!$B$12),SUM($HR183*FctrChngDts!$C$12)),IF(AND($Z183=\"Winter\",$AK183=\"SSP1P2\",$AJ183=FALSE,$HF183=TRUE),SUM(SUM(SUM(SUM($HG183,$HI183)*FctrChngDts!$B$9),SUM(SUM($HH183,$HJ183)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM183,$HO183)*FctrChngDts!$B$11),SUM(SUM($HN183,$HP183)*FctrChngDts!$C$11))*$AG183),IF(AND($Z183=\"Winter\",$AK183=\"SSP1P2\",$AJ183=TRUE,$HF183=TRUE),SUM(SUM(SUM(SUM($HG183,$HI183)*FctrChngDts!$B$10), SUM(SUM($HH183,$HJ183)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM183,$HO183)*FctrChngDts!$B$12),SUM(SUM($HN183,$HP183)*FctrChngDts!$C$12))*$AG183),IF(AND($Z183=\"Summer\",$AK183=\"SSP1P2\",$AJ183=FALSE,$HF183=TRUE),SUM(SUM(SUM(SUM($HG183,$HI183)*FctrChngDts!$B$9),SUM(SUM($HH183,$HJ183)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM183,$HO183)*FctrChngDts!$B$11),SUM(SUM($HN183,$HP183)*FctrChngDts!$C$11))-$AJ183),IF(AND($Z183=\"Summer\",$AK183=\"SSP1P2\",$AJ183=TRUE,$HF183=TRUE),SUM(SUM(SUM(SUM($HG183,$HI183)*FctrChngDts!$B$10),SUM(SUM($HH183,$HJ183)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM183,$HO183)*FctrChngDts!$B$12),SUM(SUM($HN183,$HP183)*FctrChngDts!$C$12))-$AJ183),IF(AND($Z183=\"Winter\",$AK183=\"SSP2P3\",$AJ183=FALSE,$HF183=TRUE),SUM(SUM(SUM(SUM($HI183,$HK183)*FctrChngDts!$B$9),SUM(SUM($HJ183,$HL183)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO183,$HQ183)*FctrChngDts!$B$11),SUM(SUM($HP183,$HR183)*FctrChngDts!$C$11))*$AG183),IF(AND($Z183=\"Winter\",$AK183=\"SSP2P3\",$AJ183=TRUE,$HF183=TRUE),SUM(SUM(SUM(SUM($HI183,$HK183)*FctrChngDts!$B$10), SUM(SUM($HJ183,$HL183)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO183,$HQ183)*FctrChngDts!$B$12),SUM(SUM($HP183,$HR183)*FctrChngDts!$C$12))*$AG183),IF(AND($Z183=\"Summer\",$AK183=\"SSP2P3\",$AJ183=FALSE,$HF183=TRUE),SUM(SUM(SUM(SUM($HI183,$HK183)*FctrChngDts!$B$9),SUM(SUM($HJ183,$HL183)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO183,$HQ183)*FctrChngDts!$B$11),SUM(SUM($HP183,$HR183)*FctrChngDts!$C$11))-$AJ183),IF(AND($Z183=\"Summer\",$AK183=\"SSP2P3\",$AJ183=TRUE,$HF183=TRUE),SUM(SUM(SUM(SUM($HI183,$HK183)*FctrChngDts!$B$10), SUM(SUM($HJ183,$HL183)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO183,$HQ183)*FctrChngDts!$B$12),SUM(SUM($HP183,$HR183)*FctrChngDts!$C$12))-$AJ183),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK183=\"FSP1\",$AH183=TRUE,SUM(SUM(SUM($AI183*FctrChngDts!$B$13)*I183),$AR183)>$AD183),$AD183,IF(AND($AK183=\"FSP1\",$AH183=TRUE,SUM(SUM(SUM($AI183*FctrChngDts!$B$13)*$I183),$AR183)<=$AD183),SUM(SUM(SUM($AI183*FctrChngDts!$B$13)*$I183),$AR183),IF(AND($Z183=\"Summer\",$AK183=\"SSP1\",$AH183=TRUE,SUM(SUM(SUM(SUM($I183,$J183)*SUM($AI183*FctrChngDts!$B$13))*$AF183),$AR183)>$AD183),$AD183,IF(AND($Z183=\"Summer\",$AK183=\"SSP1\",$AH183=TRUE,SUM(SUM(SUM(SUM($I183,$J183)*SUM($AI183*FctrChngDts!$B$13))*$AF183),$AR183)<=$AD183),SUM(SUM(SUM(SUM($I183,$J183)*SUM($AI183*FctrChngDts!$B$13))*$AF183),$AR183),IF(AND($Z183=\"Winter\",$AK183=\"SSP1\",$AH183=TRUE,SUM(SUM(SUM(SUM($I183,$J183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AU183:$AW183)),$AR183)>$AD183),$AD183,IF(AND($Z183=\"Winter\",$AK183=\"SSP1\",$AH183=TRUE,SUM(SUM(SUM(SUM($I183,$J183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AU183:$AW183)),$AR183)<=$AD183),SUM(SUM(SUM(SUM($I183,$J183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AU183:$AW183)),$AR183),IF(AND($AK183=\"FSP1P2\",$AH183=TRUE,SUM(SUM(SUM(SUM($I183,$K183)*SUM($AI183*FctrChngDts!$B$13))*$AF183),$AR183)>$AD183),$AD183,IF(AND($AK183=\"FSP1P2\",$AH183=TRUE,SUM(SUM(SUM(SUM($I183,$K183)*SUM($AI183*FctrChngDts!$B$13))*$AF183),$AR183)<=$AD183),SUM(SUM(SUM(SUM($I183,$K183)*SUM($AI183*FctrChngDts!$B$13))*$AF183),$AR183),IF(AND($Z183=\"Summer\",$AK183=\"SSP1P2\",$AH183=TRUE,SUM(SUM(SUM(SUM($I183,$K183,$J183,$L183)*SUM($AI183*FctrChngDts!$B$13))*$AF183),$AR183)>$AD183),$AD183,IF(AND($Z183=\"Summer\",$AK183=\"SSP1P2\",$AH183=TRUE,SUM(SUM(SUM(SUM($I183,$K183,$J183,$L183)*SUM($AI183*FctrChngDts!$B$13))*$AF183),$AR183)<=$AD183),SUM(SUM(SUM(SUM($I183,$K183,$J183,$L183)*SUM($AI183*FctrChngDts!$B$13))*$AF183),$AR183),IF(AND($Z183=\"Winter\",$AK183=\"SSP1P2\",$AH183=TRUE,SUM(SUM(SUM(SUM($I183,$K183,$J183,$L183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AU183:$AW183)),$AR183)>$AD183),$AD183,IF(AND($Z183=\"Winter\",$AK183=\"SSP1P2\",$AH183=TRUE,SUM(SUM(SUM(SUM($I183,$K183,$J183,$L183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AU183:$AW183)),$AR183)<=$AD183),MIN($AD183,SUM($AL183,SUM(SUM(SUM(SUM($I183,$K183,$J183,$L183)*SUM($AI183*FctrChngDts!$B$13))*$AF183)))),IF(AND($AK183=\"FSP2\",$AH183=TRUE,SUM(SUM(SUM($AI183*FctrChngDts!$B$13)*$K183),$AR183)>$AD183),$AD183,IF(AND($AK183=\"FSP2\",$AH183=TRUE,SUM(SUM(SUM($AI183*FctrChngDts!$B$13)*$K183),$AR183)<=$AD183),SUM(SUM(SUM($AI183*FctrChngDts!$B$13)*$K183),$AR183),IF(AND($Z183=\"Summer\",$AK183=\"SSP2\",$AH183=TRUE,SUM(SUM(SUM(SUM($K183,$L183)*SUM($AI183*FctrChngDts!$B$13))*$AF183),$AR183)>$AD183),$AD183,IF(AND($Z183=\"Summer\",$AK183=\"SSP2\",$AH183=TRUE,SUM(SUM(SUM(SUM($K183,$L183)*SUM($AI183*FctrChngDts!$B$13))*$AF183),$AR183)<=$AD183),SUM(SUM(SUM(SUM($K183,$L183)*SUM($AI183*FctrChngDts!$B$13))*$AF183),$AR183),IF(AND($Z183=\"Winter\",$AK183=\"SSP2\",$AH183=TRUE,SUM(SUM(SUM(SUM($K183,$L183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AU183:$AW183)),$AR183)>$AD183),$AD183,IF(AND($Z183=\"Winter\",$AK183=\"SSP2\",$AH183=TRUE,SUM(SUM(SUM(SUM($K183,$L183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AU183:$AW183)),$AR183)<=$AD183),SUM(SUM(SUM(SUM($K183,$L183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AU183:$AW183)),$AR183),IF(AND($AK183=\"FSP2P3\",$AH183=TRUE,SUM(SUM(SUM(SUM($K183,$M183)*SUM($AI183*FctrChngDts!$B$13))*$AF183),$AR183)>$AD183),$AD183,IF(AND($AK183=\"FSP2P3\",$AH183=TRUE,SUM(SUM(SUM(SUM($K183,$M183)*SUM($AI183*FctrChngDts!$B$13))*$AF183),$AR183)<=$AD183),SUM(SUM(SUM(SUM($K183,$M183)*SUM($AI183*FctrChngDts!$B$13))*$AF183),$AR183),IF(AND($Z183=\"Summer\",$AK183=\"SSP2P3\",$AH183=TRUE,SUM(SUM(SUM(SUM($K183,$L183,$M183,$N183)*SUM($AI183*FctrChngDts!$B$13))*$AF183),$AR183)>$AD183),$AD183,IF(AND($Z183=\"Summer\",$AK183=\"SSP2P3\",$AH183=TRUE,SUM(SUM(SUM(SUM($K183,$L183,$M183,$N183)*SUM($AI183*FctrChngDts!$B$13))*$AF183),$AR183)<=$AD183),SUM(SUM(SUM(SUM($K183,$L183,$M183,$N183)*SUM($AI183*FctrChngDts!$B$13))*$AF183),$AR183),IF(AND($Z183=\"Winter\",$AK183=\"SSP2P3\",$AH183=TRUE,SUM(SUM(SUM(SUM($K183,$L183,$M183,$N183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AU183:$AW183)),$AR183)>$AD183),$AD183,IF(AND($Z183=\"Winter\",$AK183=\"SSP2P3\",$AH183=TRUE,SUM(SUM(SUM(SUM($K183,$L183,$M183,$N183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AU183:$AW183)),$AR183)<=$AD183),SUM(SUM(SUM(SUM($K183,$L183,$M183,$N183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AU183:$AW183)),$AR183),IF(AND($AK183=\"FSP3\",$AH183=TRUE,SUM(SUM(SUM($AI183*FctrChngDts!$B$13)*$M183),$AR183)>$AD183),$AD183,IF(AND($AK183=\"FSP3\",$AH183=TRUE,SUM(SUM(SUM($AI183*FctrChngDts!$B$13)*$M183),$AR183)<=$AD183),SUM(SUM(SUM($AI183*FctrChngDts!$B$13)*$M183),$AR183),IF(AND($Z183=\"Summer\",$AK183=\"SSP3\",$AH183=TRUE,SUM(SUM(SUM(SUM($M183,$N183)*SUM($AI183*FctrChngDts!$B$13))*$AF183),$AR183)>$AD183),$AD183,IF(AND($Z183=\"Summer\",$AK183=\"SSP3\",$AH183=TRUE,SUM(SUM(SUM(SUM($M183,$N183)*SUM($AI183*FctrChngDts!$B$13))*$AF183),$AR183)<=$AD183),SUM(SUM(SUM(SUM($M183,$N183)*SUM($AI183*FctrChngDts!$B$13))*$AF183),$AR183),IF(AND($Z183=\"Winter\",$AK183=\"SSP3\",$AH183=TRUE,SUM(SUM(SUM(SUM($M183,$N183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AU183:$AW183)),$AR183)>$AD183),$AD183,IF(AND($Z183=\"Winter\",$AK183=\"SSP3\",$AH183=TRUE,SUM(SUM(SUM(SUM($M183,$N183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AU183:$AW183)),$AR183)<=$AD183),SUM(SUM(SUM(SUM($M183,$N183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AU183:$AW183)),$AR183),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK183=\"FWP1\",$AH183=TRUE,SUM(SUM(SUM($AI183*FctrChngDts!$B$13)*$J183),$AU183)>$AE183),$AE183,IF(AND($AK183=\"FWP1\",$AH183=TRUE,SUM(SUM(SUM($AI183*FctrChngDts!$B$13)*$J183),$AU183)<=$AE183),SUM(SUM(SUM($AI183*FctrChngDts!$B$13)*$J183),$AU183),IF(AND($Z183=\"Winter\",$AK183=\"SSP1\",$AH183=TRUE,SUM(SUM(SUM(SUM($I183,$J183)*SUM($AI183*FctrChngDts!$B$13))*$AG183),$AU183)>$AE183),$AE183,IF(AND($Z183=\"Winter\",$AK183=\"SSP1\",$AH183=TRUE,SUM(SUM(SUM(SUM($I183,$J183)*SUM($AI183*FctrChngDts!$B$13))*$AG183),$AU183)<=$AE183),SUM(SUM(SUM(SUM($I183,$J183)*SUM($AI183*FctrChngDts!$B$13))*$AG183),$AU183),IF(AND($Z183=\"Summer\",$AK183=\"SSP1\",$AH183=TRUE,SUM(SUM(SUM(SUM($I183,$J183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AR183:$AT183)),$AU183)>$AE183),$AE183,IF(AND($Z183=\"Summer\",$AK183=\"SSP1\",$AH183=TRUE,SUM(SUM(SUM(SUM($I183,$J183)*SUM($AI183*FctrChngDts!$B$13))- SUM($AR183:$AT183)),$AU183)<=$AE183),SUM(SUM(SUM(SUM($I183,$J183)*SUM($AI183*FctrChngDts!$B$13))- SUM($AR183:$AT183)),$AU183),IF(AND($AK183=\"FWP1P2\",$AH183=TRUE,SUM(SUM(SUM(SUM($J183,$L183)*SUM($AI183*FctrChngDts!$B$13))*$AG183),$AU183)>$AE183),$AE183,IF(AND($AK183=\"FWP1P2\",$AH183=TRUE,SUM(SUM(SUM(SUM($J183,$L183)*SUM($AI183*FctrChngDts!$B$13))*$AG183),$AU183)<=$AE183),SUM(SUM(SUM(SUM($J183,$L183)*SUM($AI183*FctrChngDts!$B$13))*$AG183),$AU183),IF(AND($Z183=\"Winter\",$AK183=\"SSP1P2\",$AH183=TRUE,SUM(SUM(SUM(SUM($I183,$K183,$J183,$L183)*SUM($AI183*FctrChngDts!$B$13))*$AG183),$AU183)>$AE183),$AE183,IF(AND($Z183=\"Winter\",$AK183=\"SSP1P2\",$AH183=TRUE,SUM(SUM(SUM(SUM($I183,$K183,$J183,$L183)*SUM($AI183*FctrChngDts!$B$13))*$AG183),$AU183)<=$AE183),SUM(SUM(SUM(SUM($I183,$K183,$J183,$L183)*SUM($AI183*FctrChngDts!$B$13))*$AG183),$AU183),IF(AND($Z183=\"Summer\",$AK183=\"SSP1P2\",$AH183=TRUE,SUM(SUM(SUM(SUM($I183,$K183,$J183,$L183)*SUM($AI183*FctrChngDts!$B$13))- SUM($AR183:$AT183)),$AU183)>$AE183),$AE183,IF(AND($Z183=\"Summer\",$AK183=\"SSP1P2\",$AH183=TRUE,SUM(SUM(SUM(SUM($I183,$K183,$J183,$L183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AR183:$AT183)),$AU183)<=$AE183),SUM(SUM(SUM(SUM($I183,$K183,$J183,$L183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AR183:$AT183)),$AU183),IF(AND($AK183=\"FWP2\",$AH183=TRUE,SUM(SUM(SUM($AI183*FctrChngDts!$B$13)*$L183),$AU183)>$AE183),$AE183,IF(AND($AK183=\"FWP2\",$AH183=TRUE,SUM(SUM(SUM($AI183*FctrChngDts!$B$13)*$L183),$AU183)<=$AE183),SUM(SUM(SUM($AI183*FctrChngDts!$B$13)*$L183),$AU183),IF(AND($Z183=\"Winter\",$AK183=\"SSP2\",$AH183=TRUE,SUM(SUM(SUM(SUM($K183,$L183)*SUM($AI183*FctrChngDts!$B$13))*$AG183),$AU183)>$AE183),$AE183,IF(AND($Z183=\"Winter\",$AK183=\"SSP2\",$AH183=TRUE,SUM(SUM(SUM(SUM($K183,$L183)*SUM($AI183*FctrChngDts!$B$13))*$AG183),$AU183)<=$AE183),SUM(SUM(SUM(SUM($K183,$L183)*SUM($AI183*FctrChngDts!$B$13))*$AG183),$AU183),IF(AND($Z183=\"Summer\",$AK183=\"SSP2\",$AH183=TRUE,SUM(SUM(SUM(SUM($K183,$L183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AR183:$AT183)),$AU183)>$AE183),$AE183,IF(AND($Z183=\"Summer\",$AK183=\"SSP2\",$AH183=TRUE,SUM(SUM(SUM(SUM($K183,$L183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AR183:$AT183)),$AU183)<=$AE183),SUM(SUM(SUM(SUM($K183,$L183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AR183:$AT183)),$AU183),IF(AND($AK183=\"FWP2P3\",$AH183=TRUE,SUM(SUM(SUM(SUM($L183,$N183)*SUM($AI183*FctrChngDts!$B$13))*$AG183),$AU183)>$AE183),$AE183,IF(AND($AK183=\"FWP2P3\",$AH183=TRUE,SUM(SUM(SUM(SUM($L183,$N183)*SUM($AI183*FctrChngDts!$B$13))*$AG183),$AU183)<=$AE183),SUM(SUM(SUM(SUM($L183,$N183)*SUM($AI183*FctrChngDts!$B$13))*$AG183),$AU183),IF(AND($Z183=\"Winter\",$AK183=\"SSP2P3\",$AH183=TRUE,SUM(SUM(SUM(SUM($K183,$L183,$M183,$N183)*SUM($AI183*FctrChngDts!$B$13))*$AG183),$AU183)>$AE183),$AE183,IF(AND($Z183=\"Winter\",$AK183=\"SSP2P3\",$AH183=TRUE,SUM(SUM(SUM(SUM($K183,$L183,$M183,$N183)*SUM($AI183*FctrChngDts!$B$13))*$AG183),$AU183)<=$AE183),SUM(SUM(SUM(SUM($K183,$L183,$M183,$N183)*SUM($AI183*FctrChngDts!$B$13))*$AG183),$AU183),IF(AND($Z183=\"Summer\",$AK183=\"SSP2P3\",$AH183=TRUE,SUM(SUM(SUM(SUM($K183,$L183,$M183,$N183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AR183:$AT183)),$AU183)>$AE183),$AE183,IF(AND($Z183=\"Summer\",$AK183=\"SSP2P3\",$AH183=TRUE,SUM(SUM(SUM(SUM($K183,$L183,$M183,$N183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AR183:$AT183)),$AU183)<=$AE183),SUM(SUM(SUM(SUM($K183,$L183,$M183,$N183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AR183:$AT183)),$AU183),IF(AND($AK183=\"FWP3\",$AH183=TRUE,SUM(SUM(SUM($AI183*FctrChngDts!$B$13)*$N183),$AU183)>$AE183),$AE183,IF(AND($AK183=\"FWP3\",$AH183=TRUE,SUM(SUM(SUM($AI183*FctrChngDts!$B$13)*$N183),$AU183)<=$AE183),SUM(SUM(SUM($AI183*FctrChngDts!$B$13)*$N183),$AU183),IF(AND($Z183=\"Winter\",$AK183=\"SSP3\",$AH183=TRUE,SUM(SUM(SUM(SUM($M183,$N183)*SUM($AI183*FctrChngDts!$B$13))*$AG183),$AU183)>$AE183),$AE183,IF(AND($Z183=\"Winter\",$AK183=\"SSP3\",$AH183=TRUE,SUM(SUM(SUM(SUM($M183,$N183)*SUM($AI183*FctrChngDts!$B$13))*$AG183),$AU183)<=$AE183),SUM(SUM(SUM(SUM($M183,$N183)*SUM($AI183*FctrChngDts!$B$13))*$AG183),$AU183),IF(AND($Z183=\"Summer\",$AK183=\"SSP3\",$AH183=TRUE,SUM(SUM(SUM(SUM($M183,$N183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AR183:$AT183)),$AU183)>$AE183),$AE183,IF(AND($Z183=\"Summer\",$AK183=\"SSP3\",$AH183=TRUE,SUM(SUM(SUM(SUM($M183,$N183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AR183:$AT183)),$AU183)<=$AE183),SUM(SUM(SUM(SUM($M183,$N183)*SUM($AI183*FctrChngDts!$B$13))-SUM($AR183:$AT183)),$AU183),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I183>0,$AH183=FALSE),SUM($AR183*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I183>0,$AH183=TRUE),SUM($AX183*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I183>0,$AH183=FALSE),SUM($AS183*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I183>0,$AH183=TRUE),SUM($AY183*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I183>0,$AH183=FALSE),SUM($AT183*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I183>0,$AH183=TRUE),SUM($AZ183*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J183>0,$AH183=FALSE),SUM($AU183*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J183>0,$AH183=TRUE),SUM($BA183*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J183>0,$AH183=FALSE),SUM($AV183*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J183>0,$AH183=TRUE),SUM($BB183*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J183>0,$AH183=FALSE),SUM($AW183*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J183>0,$AH183=TRUE),SUM($BC183*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K183>0,$AH183=FALSE),SUM($AR183*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K183>0,$AH183=TRUE),SUM($AX183*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K183>0,$AH183=FALSE),SUM($AS183*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K183>0,$AH183=TRUE),SUM($AY183*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K183>0,$AH183=FALSE),SUM($AT183*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K183>0,$AH183=TRUE),SUM($AZ183*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L183>0,$AH183=FALSE),SUM($AU183*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L183>0,$AH183=TRUE),SUM($BA183*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L183>0,$AH183=FALSE),SUM($AV183*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L183>0,$AH183=TRUE),SUM($BB183*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L183>0,$AH183=FALSE),SUM($AW183*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L183>0,$AH183=TRUE),SUM($BC183*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M183>0,$AH183=FALSE),SUM($AR183*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M183>0,$AH183=TRUE),SUM($AX183*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M183>0,$AH183=FALSE),SUM($AS183*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M183>0,$AH183=TRUE),SUM($AY183*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M183>0,$AH183=FALSE),SUM($AT183*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M183>0,$AH183=TRUE),SUM($AZ183*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N183>0,$AH183=FALSE),SUM($AU183*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N183>0,$AH183=TRUE),SUM($BA183*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N183>0,$AH183=FALSE),SUM($AV183*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N183>0,$AH183=TRUE),SUM($BB183*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N183>0,$AH183=FALSE),SUM($AW183*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N183>0,$AH183=TRUE),SUM($BC183*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I183=0,0,IF(AND($I183>0,$K183>0,$AH183=FALSE),SUM($AR183/$P183*$I183),IF(AND($I183>0,$K183=0,$AH183=FALSE),$AR183,IF(AND($I183>0,$K183>0,$AH183=TRUE),ROUND(MIN($HU183,SUM(SUM($I183,$K183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA183,SUM(SUM($I183,$K183)*(FctrChngDts!$B$13)*$AI183)*$IA183)),0),IF(AND($I183>0,$K183=0,$AH183=TRUE),$AX183))))),0)","v":0},{"$f":"ROUND(IF($I183=0,0,IF(AND($I183>0,$K183>0,$AH183=FALSE),SUM($AS183/$P183*$I183),IF(AND($I183>0,$K183=0,$AH183=FALSE),$AS183,IF(AND($I183>0,$K183>0,$AH183=TRUE),ROUND(MIN(SUM($HU183-$BW183),SUM(SUM($I183,$K183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA183)*3),0),IF(AND($I183>0,$K183=0,$AH183=TRUE),$AY183))))),0)","v":0},0,{"$f":"IF($J183=0,0,IF(AND($J183>0,$L183=0,$N183=0,$AH183=FALSE,$AJ183=FALSE),ROUND(MIN($HX183,SUM($AU183,$BA183)),0),IF(AND($J183>0,$L183=0,$N183=0,$AH183=TRUE,$AJ183=FALSE),ROUND(MIN($HX183,SUM($AU183,SUM($J183*$AI183*FctrChngDts!$B$13))),0),IF(AND($J183>0,$L183>0,$N183=0,$AH183=FALSE,$AJ183=FALSE),ROUND(MIN($HX183,SUM(SUM($J183,$L183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA183,SUM(SUM($J183,$L183)*(FctrChngDts!$B$13)*$AI183)*$IA183)),0),IF(AND($J183>0,$L183>0,$N183=0,$AH183=TRUE,$AJ183=FALSE),ROUND(MIN($HX183,SUM(SUM(SUM(SUM($J183,$L183)*FctrChngDts!$C$11*$IA183),SUM(SUM($J183,$L183)*SUM(FctrChngDts!$B$13*$AI183)*$IA183)))),0),IF(AND($J183>0,$L183=0,$N183=0,$AH183=FALSE,$AJ183=TRUE),ROUND(MIN($HX183,SUM($AU183,$BA183)),0),IF(AND($J183>0,$L183=0,$N183=0,$AH183=TRUE,$AJ183=TRUE),ROUND(MIN($HX183,SUM($AU183,SUM($J183*$AI183*FctrChngDts!$B$13))),0),IF(AND($J183>0,$L183>0,$N183=0,$AH183=FALSE,$AJ183=TRUE),ROUND(MIN($HX183,SUM(SUM($J183,$L183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA183,SUM(SUM($J183,$L183)*(FctrChngDts!$B$13)*$AI183)*$IA183)),0),IF(AND($J183>0,$L183>0,$N183=0,$AH183=TRUE,$AJ183=TRUE),ROUND(MIN($HX183,SUM(SUM(SUM(SUM($J183,$L183)*FctrChngDts!$C$12*$IA183),SUM(SUM($J183,$L183)*SUM(FctrChngDts!$B$13*$AI183)*$IA183)))),0))))))))))","v":0},{"$f":"IF($J183=0,0,IF(AND($J183>0,$L183=0,$N183=0,$AH183=FALSE,$AJ183=FALSE),ROUND(MIN(SUM($HX183-$BZ183),SUM($AU183*3)),0),IF(AND($J183>0,$L183=0,$N183=0,$AH183=TRUE,$AJ183=FALSE),ROUND(MIN(SUM($HX183-$BZ183),SUM(SUM($J183,$L183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA183)*3),0),IF(AND($J183>0,$L183>0,$N183=0,$AH183=FALSE,$AJ183=FALSE),ROUND(MIN(SUM($HX183-$BZ183),SUM(SUM($J183,$L183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA183)*3),0),IF(AND($J183>0,$L183>0,$N183=0,$AH183=TRUE,$AJ183=FALSE),ROUND(MIN(SUM($HX183-$BZ183),SUM(SUM($J183,$L183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA183)*3),0),IF(AND($J183>0,$L183=0,$N183=0,$AH183=FALSE,$AJ183=TRUE),ROUND(MIN(SUM($HX183-$BZ183),SUM($AU183*3)),0),IF(AND($J183>0,$L183=0,$N183=0,$AH183=TRUE,$AJ183=TRUE),ROUND(MIN(SUM($HX183-$BZ183),SUM(SUM($J183,$L183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA183)*3),0),IF(AND($J183>0,$L183>0,$N183=0,$AH183=FALSE,$AJ183=TRUE),ROUND(MIN(SUM($HX183-$BZ183),SUM(SUM($J183,$L183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA183)*3),0),IF(AND($J183>0,$L183>0,$N183=0,$AH183=TRUE,$AJ183=TRUE),ROUND(MIN(SUM($HX183-$BZ183),SUM(SUM($J183,$L183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA183)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K183=0,0,IF(AND($I183>0,$K183>0,$M183=0,$AH183=FALSE),SUM($AR183-$BW183),IF(AND($I183=0,$K183>0,$M183>0,$AH183=FALSE),SUM($AR183/$P183*$K183),IF(AND($I183=0,$K183>0,$M183=0,$AH183=FALSE),$AR183,IF($K183=0,0,IF(AND($I183>0,$K183>0,$M183=0,$AH183=TRUE),ROUND(MIN($HV183,SUM(SUM($I183,$K183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB183,SUM(SUM($I183,$K183)*(FctrChngDts!$B$13)*$AI183)*$IB183)),0),IF(AND($I183=0,$K183>0,$M183>0,$AH183=TRUE),ROUND(MIN($HV183,SUM(SUM($I183,$K183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB183,SUM(SUM($I183,$K183)*(FctrChngDts!$B$13)*$AI183)*$IB183)),0),IF(AND($I183=0,$K183>0,$M183=0,$AH183=TRUE),$AX183)))))))),0)","v":0},{"$f":"ROUND(IF($K183=0,0,IF(AND($I183>0,$K183>0,$M183=0,$AH183=FALSE),SUM($AS183-$BX183),IF(AND($I183=0,$K183>0,$M183>0,$AH183=FALSE),SUM($AS183/$P183*$K183),IF(AND($I183=0,$K183>0,$M183=0,$AH183=FALSE),$AS183,IF($K183=0,0,IF(AND($I183>0,$K183>0,$M183=0,$AH183=TRUE),ROUND(MIN(SUM($HV183-$BW183),SUM(SUM($I183,$K183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB183)*3),0),IF(AND($I183=0,$K183>0,$M183>0,$AH183=TRUE),ROUND(MIN(SUM($HV183-$BW183),SUM(SUM($I183,$K183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB183)*3),0),IF(AND($I183=0,$K183>0,$M183=0,$AH183=TRUE),$AY183)))))))),0)","v":0},0,{"$f":"IF($L183=0,0,IF(AND($J183>0,$L183>0,$N183=0,$AH183=FALSE,$AJ183=FALSE),ROUND(MIN($HY183,SUM(SUM($J183,$L183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB183,SUM(SUM($J183,$L183)*(FctrChngDts!$B$13)*$AI183)*$IB183)),0),IF(AND($J183>0,$L183>0,$N183=0,$AH183=TRUE,$AJ183=FALSE),ROUND(MIN($HY183,SUM(SUM(SUM(SUM($J183,$L183)*FctrChngDts!$C$11*$IB183),SUM(SUM($J183,$L183)*SUM(FctrChngDts!$B$13*$AI183)*$IB183)))),0),IF(AND($J183=0,$L183>0,$N183=0,$AH183=FALSE,$AJ183=FALSE),ROUND(MIN($HY183,SUM($L183*FctrChngDts!$C$11)),0),IF(AND($J183=0,$L183>0,$N183=0,$AH183=TRUE,$AJ183=FALSE),ROUND(MIN($HY183,SUM(SUM(SUM(SUM($J183,$L183)*FctrChngDts!$C$11*$IB183),SUM(SUM($J183,$L183)*SUM(FctrChngDts!$B$13*$AI183)*$IB183)))),0),IF(AND($J183>0,$L183>0,$N183=0,$AH183=FALSE,$AJ183=TRUE),ROUND(MIN($HY183,SUM(SUM($J183,$L183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB183,SUM(SUM($J183,$L183)*(FctrChngDts!$B$13)*$AI183)*$IB183)),0),IF(AND($J183>0,$L183>0,$N183=0,$AH183=TRUE,$AJ183=TRUE),ROUND(MIN($HY183,SUM(SUM(SUM(SUM($J183,$L183)*FctrChngDts!$C$12*$IB183),SUM(SUM($J183,$L183)*SUM(FctrChngDts!$B$13*$AI183)*$IB183)))),0),IF(AND($J183=0,$L183>0,$N183=0,$AH183=FALSE,$AJ183=TRUE),ROUND(MIN($HY183,SUM($L183*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J183=0,$L183>0,$N183=0,$AH183=TRUE,$AJ183=TRUE),ROUND(MIN($HY183,SUM(SUM(SUM(SUM($J183,$L183)*FctrChngDts!$C$12*$IB183),SUM(SUM($J183,$L183)*SUM(FctrChngDts!$B$13*$AI183)*$IB183)))),0))))))))))","v":0},{"$f":"IF($L183=0,0,IF(AND($J183>0,$L183>0,$N183=0,$AH183=FALSE,$AJ183=FALSE),ROUND(MIN(SUM($HY183-$CF183),SUM(SUM($J183,$L183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB183)*3),0),IF(AND($J183>0,$L183>0,$N183=0,$AH183=TRUE,$AJ183=FALSE),ROUND(MIN(SUM($HY183-$CF183),SUM(SUM($J183,$L183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB183)*3),0),IF(AND($J183=0,$L183>0,$N183=0,$AH183=FALSE,$AJ183=FALSE),ROUND(MIN(SUM($HY183-$CF183),SUM($AU183*3)),0),IF(AND($J183=0,$L183>0,$N183=0,$AH183=TRUE,$AJ183=FALSE),ROUND(MIN(SUM($HY183-$CF183),SUM(SUM($J183,$L183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB183)*3),0),IF(AND($J183>0,$L183>0,$N183=0,$AH183=FALSE,$AJ183=TRUE),ROUND(MIN(SUM($HY183-$CF183),SUM(SUM($J183,$L183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB183)*3),0),IF(AND($J183>0,$L183>0,$N183=0,$AH183=TRUE,$AJ183=TRUE),ROUND(MIN(SUM($HY183-$CF183),SUM(SUM($J183,$L183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB183)*3),0),IF(AND($J183=0,$L183>0,$N183=0,$AH183=FALSE,$AJ183=TRUE),ROUND(MIN(SUM($HY183-$CF183),SUM($AU183*3)),0),IF(AND($J183=0,$L183>0,$N183=0,$AH183=TRUE,$AJ183=TRUE),ROUND(MIN(SUM($HY183-$CF183),SUM(SUM($J183,$L183)*IF($AJ183=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB183)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S183>0,Account!$AG$2=TRUE,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH183=FALSE),SUM(Usage!$BW183:$CB183)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V183>0,Account!$AG$2=TRUE,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH183=FALSE),SUM(Usage!$CC183:$CH183)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y183>0,Account!$AG$2=TRUE,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH183=FALSE),SUM(Usage!$CI183:$CN183)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH183=TRUE,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S183),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S183)),2)","v":0},{"$f":"ROUND(IF(OR($AH183=TRUE,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V183),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V183)),2)","v":0},{"$f":"IF(OR($AH183=TRUE,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y183),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y183))","v":0},{"$f":"ROUND(IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW183),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW183)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX183),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX183)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY183),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY183)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ183),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ183)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA183),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA183)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB183),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB183)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S183),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC183),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC183)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD183),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD183)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE183),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE183)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF183),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF183)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG183),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG183)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH183),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH183)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V183),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI183),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI183))","v":0},{"$f":"IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ183),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ183))","v":0},{"$f":"IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK183),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK183))","v":0},{"$f":"IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL183),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL183))","v":0},{"$f":"IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM183),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM183))","v":0},{"$f":"IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN183),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN183))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y183)","v":0},0,0,0,0,{"$f":"IF($DW183>IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV183*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV183*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW183-IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV183*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV183*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV183<$DW183,SUM($DW183-$DV183),0))","v":0},{"$f":"IF(OR(AND($D183<=FctrChngDts!$B$14,Usage!$E183>FctrChngDts!$B$14),AND(Usage!$D183<=FctrChngDts!$C$14,Usage!$E183>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW183),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX183),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY183),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ183),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA183),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB183),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC183),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD183),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE183),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF183),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG183),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH183),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI183)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ183)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK183)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL183)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM183)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN183)","v":0},0,{"$f":"IF(AND($S183>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E183<>\"D-CARE\",Tenant!$F183=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET183=TRUE,$S183>0,$V183=0),SUM(SUM($BW183:$CB183)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET183=TRUE,$S183>0,$V183>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW183:$CB183)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET183=TRUE,$S183>0,$V183>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW183:$CB183)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S183>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S183>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S183>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV183=TRUE,$S183>0,$V183=0),SUM(SUM($BW183:$CB183)*'CRS1'!$P$2),IF(AND($EV183=TRUE,$S183>0,$V183>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW183:$CB183)*'CRS1'!$P$2),IF(AND($EV183=TRUE,$S183>0,$V183>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW183:$CB183)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S183>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX183=TRUE,$S183>0,$V183=0),SUM(SUM($BW183:$CB183)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX183=TRUE,$S183>0,$V183>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW183:$CB183)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX183=TRUE,$S183>0,$V183>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW183:$CB183)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S183>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ183=TRUE,$S183>0),SUM(SUM($BW183:$CB183)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V183>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E183<>\"D-CARE\",Tenant!$F183=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB183=TRUE,$S183>0,$V183>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC183:$CH183)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB183=TRUE,$S183>0,$V183>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC183:$CH183)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB183=TRUE,$V183>0,$Y183>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC183:$CH183)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB183=TRUE,$V183>0,$Y183>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC183:$CH183)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB183=TRUE,$S183=0,$V183>0,$Y183=0),SUM(SUM($CC183:$CH183)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V183>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V183>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V183>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD183=TRUE,$S183>0,$V183>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC183:$CH183)*'CRS2'!$P$2),IF(AND($FD183=TRUE,$S183>0,$V183>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC183:$CH183)*'CRS2'!$P$2),IF(AND($FD183=TRUE,$V183>0,$Y183>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC183:$CH183)*'CRS2'!$P$2),IF(AND($FD183=TRUE,$V183>0,$Y183>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC183:$CH183)*'CRS2'!$P$2),IF(AND($FD183=TRUE,$S183=0,$V183>0,$Y183=0),SUM(SUM($CC183:$CH183)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V183>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF183=TRUE,$S183>0,$V183>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC183:$CH183)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF183=TRUE,$S183>0,$V183>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC183:$CH183)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF183=TRUE,$V183>0,$Y183>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC183:$CH183)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF183=TRUE,$V183>0,$Y183>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC183:$CH183)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF183=TRUE,$S183=0,$V183>0,$Y183=0),SUM(SUM($CC183:$CH183)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V183>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH183=TRUE,$V183>0),SUM(SUM($CC183:$CH183)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y183>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E183<>\"D-CARE\",Tenant!$F183=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ183=TRUE,$V183=0,$Y183>0),SUM(SUM($CI183:$CN183)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ183=TRUE,$V183>0,$Y183>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI183:$CN183)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ183=TRUE,$V183>0,$Y183>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI183:$CN183)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y183>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y183>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y183>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL183=TRUE,$V183=0,$Y183>0),SUM(SUM($CI183:$CN183)*'CRS3'!$P$2),IF(AND($FL183=TRUE,$V183>0,$Y183>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI183:$CN183)*'CRS3'!$P$2),IF(AND($FL183=TRUE,$V183>0,$Y183>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI183:$CN183)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y183>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN183=TRUE,$V183=0,$Y183>0),SUM(SUM($CI183:$CN183)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN183=TRUE,$V183>0,$Y183>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI183:$CN183)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN183=TRUE,$V183>0,$Y183>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI183:$CN183)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y183>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP183=TRUE,$Y183>0),SUM(SUM($CI183:$CN183)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR183:$FT183))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO183:$CQ183,$FR183:$FT183))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA183:$EF183)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG183:$EL183)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM183:$ER183)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV183,$CO183:$CQ183,$EA183:$ER183)/$P183)*$S183*FctrChngDts!$B$15),SUM(SUM(SUM($DV183,$CO183:$CQ183,$FR183:$FT183)/$P183)*$S183*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV183,$CO183:$CQ183,$EA183:$ER183)/$P183)*$V183*FctrChngDts!$B$15),SUM(SUM(SUM($DV183,$CO183:$CQ183,$FR183:$FT183)/$P183)*$V183*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV183,$CO183:$CQ183,$EA183:$ER183)/$P183)*$Y183*FctrChngDts!$B$15),SUM(SUM(SUM($DV183,$CO183:$CQ183,$FR183:$FT183)/$P183)*$Y183*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA183*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI183*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ183*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ183,$FU183,$GF183,$GZ183:$HE183),IF(Account!$Q$2=TRUE,SUM($DZ183,$FV183,$GF183,$GZ183:$HE183),SUM($DZ183,$ES183,$FU183:$FV183,$GF183,$GZ183:$HE183)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E183),Usage!$P183,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D183,FctrChngDts!$C$17<=Usage!$E183),SUM(FctrChngDts!$C$17-Usage!$D183),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E183),Usage!$P183,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D183,FctrChngDts!$C$19<=Usage!$E183),SUM(FctrChngDts!$C$19-Usage!$D183),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK183*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK183*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL183*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL183*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D183))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A183,Tenant!$A:$J,8,FALSE)=TRUE,$GG183<0),0,SUM(SUM(SUM($GG183/$P183*$GP183)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A183,Tenant!$A:$J,8,FALSE)=TRUE,$GG183<0),0,SUM(SUM(SUM($GG183/$P183*$GQ183)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D183))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A183,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV183*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A183,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW183*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU183:$DA183,$EU183,$EA183:$EF183,$FA183)-SUM(SUM($BW183:$CB183)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD183:$DJ183,$FC183,$EG183:$EL183,$FI183)-SUM(SUM($CC183:$CH183)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM183:$DS183,$FK183,$EM183:$ER183,$FQ183)-SUM(SUM($CI183:$CN183)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO183,$CU183:$DA183,$EU183,$EW183,$EY183,$EA183:$EF183,$FA183,$CP183,$DD183:$DJ183,$FC183,$FE183,$FG183,$EG183:$EL183,$FI183)/$P183*$S183)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO183,$CU183:$DA183,$EU183,$EW183,$EY183,$EA183:$EF183,$FA183,$CP183,$DD183:$DJ183,$FC183,$FE183,$FG183,$EG183:$EL183,$FI183)/$P183*$V183)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ183,$DM183:$DS183,$FK183,$FM183,$FO183,$EM183:$ER183,$FQ183)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D183,BslnAllctnCrrnt!$A$1<=$E183),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK183=\"FSP1\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$Q183,BslnAllctnCrrnt!$A$1<$R183),SUM(BslnAllctnCrrnt!$A$1-$Q183),IF(AND($AK183=\"FSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$Q183,BslnAllctnCrrnt!$A$1<$R183),SUM(BslnAllctnCrrnt!$A$1-$Q183),IF(AND($AK183=\"FSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),$I183,IF(AND($AK183=\"SSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$Q183,BslnAllctnCrrnt!$A$1<$R183),SUM(BslnAllctnCrrnt!$A$1-$Q183),IF(AND($AK183=\"SSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),$I183,0)))))","v":0},{"$f":"IF(AND($AK183=\"FSP1\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$Q183,BslnAllctnCrrnt!$A$1<$R183),SUM($I183-$HG183),IF(AND($AK183=\"FSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$Q183,BslnAllctnCrrnt!$A$1<$R183),SUM($I183-$HG183),IF(AND($AK183=\"FSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM($I183-$HG183),IF(AND($AK183=\"SSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$Q183,BslnAllctnCrrnt!$A$1<$R183),SUM($I183-$HG183),IF(AND($AK183=\"SSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM($I183-$HG183),0)))))","v":0},{"$f":"IF(AND($AK183=\"SSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$Q183,BslnAllctnCrrnt!$A$1<$R183),0,IF(AND(FctrChngDts!$A$2>=$D183,FctrChngDts!$B$2<$E183),IF(AND($AK183=\"SSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM(BslnAllctnCrrnt!$A$1-$T183),0),IF(AND($AK183=\"FSP2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM(BslnAllctnCrrnt!$A$1-$T183),IF(AND($AK183=\"FSP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM(BslnAllctnCrrnt!$A$1-$T183),IF(AND($AK183=\"FSP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$W183,BslnAllctnCrrnt!$A$1<$X183),$K183,IF(AND($AK183=\"FSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$Q183,BslnAllctnCrrnt!$A$1<$R183),0,IF(AND($AK183=\"FSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM(BslnAllctnCrrnt!$A$1-$T183),IF(AND($AK183=\"SSP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM(BslnAllctnCrrnt!$A$1-$T183),IF(AND($AK183=\"SSP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$W183,BslnAllctnCrrnt!$A$1<$X183),$K183,0)))))))))","v":0},{"$f":"IF(AND($AK183=\"SSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$Q183,BslnAllctnCrrnt!$A$1<$R183),SUM($K183-$HI183),IF(AND($AK183=\"SSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM($K183-$HI183),IF(AND($AK183=\"FSP2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM($K183-$HI183),IF(AND($AK183=\"FSP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM($K183-$HI183),IF(AND($AK183=\"FSP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$W183,BslnAllctnCrrnt!$A$1<$X183),SUM($K183-$HI183),IF(AND($AK183=\"FSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$Q183,BslnAllctnCrrnt!$A$1<$R183),SUM($K183-$HI183),IF(AND($AK183=\"FSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM($K183-$HI183),IF(AND($AK183=\"SSP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM($K183-$HI183),IF(AND($AK183=\"SSP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$W183,BslnAllctnCrrnt!$A$1<$X183),SUM($K183-$HI183),0)))))))))","v":0},{"$f":"IF(AND($AK183=\"FSP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),0,IF(AND($AK183=\"FSP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$W183,BslnAllctnCrrnt!$A$1<$X183),SUM(BslnAllctnCrrnt!$A$1-$W183),IF(AND($AK183=\"FSP3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$W183,BslnAllctnCrrnt!$A$1<$X183),SUM(BslnAllctnCrrnt!$A$1-$W183),0)))","v":0},{"$f":"IF(AND($AK183=\"FSP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM($M183-$HK183),IF(AND($AK183=\"FSP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$W183,BslnAllctnCrrnt!$A$1<$X183),SUM($M183-$HK183),IF(AND($AK183=\"FSP3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$W183,BslnAllctnCrrnt!$A$1<$X183),SUM($M183-$HK183),0)))","v":0},{"$f":"IF(AND($AK183=\"FWP1\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$Q183,BslnAllctnCrrnt!$A$1<$R183),SUM(BslnAllctnCrrnt!$A$1-$Q183),IF(AND($AK183=\"FWP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$Q183,BslnAllctnCrrnt!$A$1<$R183),SUM(BslnAllctnCrrnt!$A$1-$Q183),IF(AND($AK183=\"FWP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),$J183,IF(AND(FctrChngDts!$A$2>=$D183,FctrChngDts!$B$2<$E183),IF(AND($AK183=\"SSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$Q183,BslnAllctnCrrnt!$A$1<$R183),SUM(BslnAllctnCrrnt!$A$1-$Q183),0),IF(AND($AK183=\"SSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),$J183,0)))))","v":0},{"$f":"IF(AND($AK183=\"FWP1\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$Q183,BslnAllctnCrrnt!$A$1<$R183),SUM($J183-$HM183),IF(AND($AK183=\"FWP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$Q183,BslnAllctnCrrnt!$A$1<$R183),SUM($J183-$HM183),IF(AND($AK183=\"FWP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM($J183-$HM183),IF(AND($AK183=\"SSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$Q183,BslnAllctnCrrnt!$A$1<$R183),SUM($J183-$HM183),IF(AND($AK183=\"SSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM($J183-$HM183),0)))))","v":0},{"$f":"IF(AND($AK183=\"FWP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$Q183,BslnAllctnCrrnt!$A$1<$R183),0,IF(AND($AK183=\"FWP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM(BslnAllctnCrrnt!$A$1-$T183),IF(AND($AK183=\"FWP2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM(BslnAllctnCrrnt!$A$1-$T183),IF(AND($AK183=\"FWP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM(BslnAllctnCrrnt!$A$1-$T183),IF(AND($AK183=\"FWP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$W183,BslnAllctnCrrnt!$A$1<$X183),$L183,IF(AND($AK183=\"SSP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM(BslnAllctnCrrnt!$A$1-$T183),IF(AND($AK183=\"SSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$Q183,BslnAllctnCrrnt!$A$1<$R183),0,IF(AND($AK183=\"SSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM(BslnAllctnCrrnt!$A$1-$T183),0))))))))","v":0},{"$f":"IF(AND($AK183=\"FWP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$Q183,BslnAllctnCrrnt!$A$1<$R183),SUM($L183-$HO183),IF(AND($AK183=\"FWP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM($L183-$HO183),IF(AND($AK183=\"FWP2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM($L183-$HO183),IF(AND($AK183=\"FWP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM($L183-$HO183),IF(AND($AK183=\"FWP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$W183,BslnAllctnCrrnt!$A$1<$X183),SUM($L183-$HO183),IF(AND($AK183=\"SSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$Q183,BslnAllctnCrrnt!$A$1<$R183),SUM($L183-$HO183),IF(AND($AK183=\"SSP1P2\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM($L183-$HO183),0)))))))","v":0},{"$f":"IF(AND($AK183=\"FWP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),0,IF(AND($AK183=\"FWP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$W183,BslnAllctnCrrnt!$A$1<$X183),SUM(BslnAllctnCrrnt!$A$1-$W183),IF(AND($AK183=\"FWP3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$W183,BslnAllctnCrrnt!$A$1<$X183),SUM(BslnAllctnCrrnt!$A$1-$W183),IF(AND($AK183=\"SSP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),0,IF(AND($AK183=\"SSP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$W183,BslnAllctnCrrnt!$A$1<$X183),SUM(BslnAllctnCrrnt!$A$1-$W183),0)))))","v":0},{"$f":"IF(AND($AK183=\"FWP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM($N183-$HQ183),IF(AND($AK183=\"FWP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$W183,BslnAllctnCrrnt!$A$1<$X183),SUM($N183-$HQ183),IF(AND($AK183=\"FWP3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$W183,BslnAllctnCrrnt!$A$1<$X183),SUM($N183-$HQ183),IF(AND($AK183=\"SSP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$T183,BslnAllctnCrrnt!$A$1<$U183),SUM($N183-$HQ183),IF(AND($AK183=\"SSP2P3\",$HF183=TRUE,BslnAllctnCrrnt!$A$1>=$W183,BslnAllctnCrrnt!$A$1<$X183),SUM($N183-$HQ183),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[187,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G188),0,IF($F188<=$G188,SUM($G188-$F188),IF($F188>$G188,SUM((Account!$L$2-Usage!$F188)+Usage!$G188+1))))","v":0},{"$f":"IF($Q188=0,0,IF($R188=0,0,IF(AND($Q188<FctrChngDts!$A$2,$R188>=FctrChngDts!$A$2),SUM($R188-FctrChngDts!$A$2+1),IF(AND($Q188>=FctrChngDts!$A$2,$R188>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q188),IF(AND($Q188>=FctrChngDts!$A$2,$R188<FctrChngDts!$B$2),SUM($R188-$Q188+1),0)))))","v":0},{"$f":"IF($Q188=0,0,IF($R188=0,0,IF(AND($Q188<FctrChngDts!$A$2,$R188>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q188),IF(AND($Q188<FctrChngDts!$A$2,$R188<FctrChngDts!$A$2),SUM($R188-$Q188+1),IF(AND($Q188>FctrChngDts!$A$2,$R188>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R188+1),0)))))","v":0},{"$f":"IF($T188=0,0,IF($U188=0,0,IF(AND($T188<FctrChngDts!$A$2,$U188>=FctrChngDts!$A$2),SUM($U188-FctrChngDts!$A$2+1),IF(AND($T188>=FctrChngDts!$A$2,$U188<FctrChngDts!$B$2),SUM($U188-$T188+1),IF(AND($T188>=FctrChngDts!$A$2,$U188>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T188)<0),0,IF(AND($T188>=FctrChngDts!$A$2,$U188>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T188),0))))))","v":0},{"$f":"IF($T188=0,0,IF($U188=0,0,IF(AND($T188<FctrChngDts!$A$2,$U188>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T188),IF(AND($T188>=FctrChngDts!$B$2,$U188>=FctrChngDts!$B$2),SUM($U188-$T188+1),IF(AND($T188<FctrChngDts!$A$2,$U188<FctrChngDts!$A$2),SUM($U188-$T188+1),IF(AND($T188>=FctrChngDts!$A$2,$U188>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U188+1),0))))))","v":0},{"$f":"IF($W188=0,0,IF($X188=0,0,IF(AND($W188>=FctrChngDts!$A$2,$X188>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W188)<0),0,IF(AND($W188>=FctrChngDts!$A$2,$X188>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W188),IF(AND($W188>=FctrChngDts!$A$2,$X188<FctrChngDts!$B$2),SUM($X188-$W188+1),IF(AND($W188<FctrChngDts!$A$2,$X188>=FctrChngDts!$A$2),SUM($X188-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W188=0,0,IF($X188=0,0,IF(AND($W188<FctrChngDts!$A$2,$X188<FctrChngDts!$A$2),SUM($X188-$W188+1),IF(AND($W188>=FctrChngDts!$A$2,$X188>=FctrChngDts!$B$2,SUM($X188-FctrChngDts!$B$2+1)<=$Y188),SUM($X188-FctrChngDts!$B$2+1),IF(AND($W188>=FctrChngDts!$A$2,$X188>=FctrChngDts!$B$2),SUM($X188-$W188+1),IF(AND($W188<FctrChngDts!$A$2,$X188>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W188),0))))))","v":0},{"$f":"IF(AND($D188>=FctrChngDts!$C$2,$E188<FctrChngDts!$E$2),\"1\",IF(AND($D188>=FctrChngDts!$E$2,$E188<FctrChngDts!$G$2),\"2\",IF(AND($D188>=FctrChngDts!$G$2,$E188<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D188>=FctrChngDts!$D$2,,IF(AND($D188>=FctrChngDts!$C$2,$D188<=FctrChngDts!$D$2),$D188,IF(AND($D188>=FctrChngDts!$C$2,$D188>=FctrChngDts!$D$2,$E188>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D188>FctrChngDts!$D$2,,IF($D188=FctrChngDts!$D$2,$D188,IF(AND($D188>=FctrChngDts!$C$2,$E188<FctrChngDts!$D$2),$E188,IF(AND($D188>=FctrChngDts!$C$2,$E188>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D188>=FctrChngDts!$D$2,$E188>=FctrChngDts!$D$2,$E188>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E188<FctrChngDts!$D$2,$E188<=FctrChngDts!$D$2),$E188,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D188<FctrChngDts!$E$2,$E188<FctrChngDts!$E$2),,IF($D188>FctrChngDts!$F$2,,IF(AND($D188>=FctrChngDts!$E$2,$D188<=FctrChngDts!$F$2),$D188,IF(AND($D188>=FctrChngDts!$E$2,$D188>=FctrChngDts!$F$2,$E188>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D188>FctrChngDts!$F$2,,IF($E188=FctrChngDts!$F$2,$E188,IF(AND($D188<FctrChngDts!$E$2,$E188<=FctrChngDts!$F$2),$E188,IF(AND($D188>=FctrChngDts!$E$2,$E188<FctrChngDts!$F$2),$E188,IF(AND($D188>=FctrChngDts!$E$2,$E188>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D188>=FctrChngDts!$F$2,$E188>=FctrChngDts!$F$2,$E188>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D188<FctrChngDts!$G$2,$E188<FctrChngDts!$G$2),,IF($D188>FctrChngDts!$H$2,,IF(AND($D188>=FctrChngDts!$G$2,$D188<=FctrChngDts!$H$2),$D188,IF(AND($D188>=FctrChngDts!$G$2,$D188>=FctrChngDts!$H$2,$E188>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D188>FctrChngDts!$H$2,,IF($E188=FctrChngDts!$H$2,$E188,IF(AND($D188<FctrChngDts!$G$2,$E188<=FctrChngDts!$H$2),$E188,IF(AND($D188>=FctrChngDts!$G$2,$E188<FctrChngDts!$H$2),$E188,IF(AND($D188>=FctrChngDts!$G$2,$E188>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D188>=FctrChngDts!$H$2,$E188>=FctrChngDts!$H$2,$E188>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A188,Tenant!$A188:$J487,6,FALSE)","v":0},{"$f":"VLOOKUP($A188,Tenant!$A188:$J487,7,FALSE)","v":0},{"$f":"VLOOKUP($A188,Tenant!$A188:$J487,10,FALSE)","v":0},0,{"$f":"IF(AND($AK188=\"FSP2\",$AJ188=FALSE,$HF188=FALSE),SUM($K188*FctrChngDts!$C$9),IF(AND($AK188=\"FSP2\",$AJ188=TRUE,$HF188=FALSE),SUM($K188*FctrChngDts!$C$10),IF(AND($AK188=\"FSP2P3\",$AJ188=FALSE,$HF188=FALSE),SUM(SUM($K188,$M188)*FctrChngDts!$C$9),IF(AND($AK188=\"FSP2P3\",$AJ188=TRUE,$HF188=FALSE),SUM(SUM($K188,$M188)*FctrChngDts!$C$10),IF(AND($AK188=\"FSP3\",$AJ188=FALSE,$HF188=FALSE),SUM($M188*FctrChngDts!$C$9),IF(AND($AK188=\"FSP3\",$AJ188=TRUE,$HF188=FALSE),SUM($M188*FctrChngDts!$C$10),IF(AND($AK188=\"FSP1\",$AJ188=FALSE,$HF188=FALSE),SUM($I188*FctrChngDts!$C$9),IF(AND($AK188=\"FSP1\",$AJ188=TRUE,$HF188=FALSE),SUM($I188*FctrChngDts!$C$10),IF(AND($AK188=\"FSP1P2\",$AJ188=FALSE,$HF188=FALSE),SUM(SUM($I188,$K188)*FctrChngDts!$C$9),IF(AND($AK188=\"FSP1P2\",$AJ188=TRUE,$HF188=FALSE),SUM(SUM($I188,$K188)*FctrChngDts!$C$10),IF(AND($Z188=\"Summer\",$AK188=\"SSP2P3\",$AJ188=FALSE,$HF188=FALSE),SUM(SUM(SUM(SUM($K188,$M188)*FctrChngDts!$C$9),SUM(SUM($L188,$N188)*FctrChngDts!$C$11))*$AF188),IF(AND($Z188=\"Summer\",$AK188=\"SSP2P3\",$AJ188=TRUE,$HF188=FALSE),SUM(SUM(SUM(SUM($K188,$M188)*FctrChngDts!$C$10),SUM(SUM($L188,$N188)*FctrChngDts!$C$12))*$AF188),IF(AND($Z188=\"Winter\",$AK188=\"SSP2P3\",$AJ188=FALSE,$HF188=FALSE),SUM(SUM(SUM(SUM($K188,$M188)*FctrChngDts!$C$9),SUM(SUM($L188,$N188)*FctrChngDts!$C$11))-$AO188),IF(AND($Z188=\"Winter\",$AK188=\"SSP2P3\",$AJ188=TRUE,$HF188=FALSE),SUM(SUM(SUM(SUM($K188,$M188)*FctrChngDts!$C$10),SUM(SUM($L188,$N188)*FctrChngDts!$C$12))-$AO188),IF(AND($Z188=\"Summer\",$AK188=\"SSP1P2\",$AJ188=FALSE,$HF188=FALSE),SUM(SUM(SUM(SUM($I188,$K188)*FctrChngDts!$C$9),SUM(SUM($J188,$L188)*FctrChngDts!$C$11))*$AF188),IF(AND($Z188=\"Summer\",$AK188=\"SSP1P2\",$AJ188=TRUE,$HF188=FALSE),SUM(SUM(SUM(SUM($I188,$K188)*FctrChngDts!$C$10),SUM(SUM($J188,$L188)*FctrChngDts!$C$12))*$AF188),IF(AND($Z188=\"Winter\",$AK188=\"SSP1P2\",$AJ188=FALSE,$HF188=FALSE),SUM(SUM(SUM(SUM($I188,$K188)*FctrChngDts!$C$9),SUM(SUM($J188,$L188)*FctrChngDts!$C$11))-$AO188),IF(AND($Z188=\"Winter\",$AK188=\"SSP1P2\",$AJ188=TRUE,$HF188=FALSE),SUM(SUM(SUM(SUM($I188,$K188)*FctrChngDts!$C$10),SUM(SUM($J188,$L188)*FctrChngDts!$C$12))-$AO188),IF(AND($AK188=\"FSP2\",$AJ188=FALSE,$HF188=TRUE),SUM(SUM($HI188*FctrChngDts!$B$9),SUM($HJ188*FctrChngDts!$C$9)),IF(AND($AK188=\"FSP2\",$AJ188=TRUE,$HF188=TRUE),SUM(SUM($HI188*FctrChngDts!$B$10),SUM($HJ188*FctrChngDts!$C$10)),IF(AND($AK188=\"FSP2P3\",$AJ188=FALSE,$HF188=TRUE),SUM(SUM(SUM($HI188,$HK188)*FctrChngDts!$B$9),SUM(SUM($HJ188,$HL188)*FctrChngDts!$C$9)),IF(AND($AK188=\"FSP2P3\",$AJ188=TRUE,$HF188=TRUE),SUM(SUM(SUM($HI188,$HK188)*FctrChngDts!$B$10),SUM(SUM($HJ188,$HL188)*FctrChngDts!$C$10)),IF(AND($AK188=\"FSP3\",$AJ188=FALSE,$HF188=TRUE),SUM(SUM($HK188*FctrChngDts!$B$9),SUM($HL188*FctrChngDts!$C$9)),IF(AND($AK188=\"FSP3\",$AJ188=TRUE,$HF188=TRUE),SUM(SUM($HK188*FctrChngDts!$B$10),SUM($HL188*FctrChngDts!$C$10)),IF(AND($AK188=\"FSP1\",$AJ188=FALSE,$HF188=TRUE),SUM(SUM($HG188*FctrChngDts!$B$9),SUM($HH188*FctrChngDts!$C$9)),IF(AND($AK188=\"FSP1\",$AJ188=TRUE,$HF188=TRUE),SUM(SUM($HG188*FctrChngDts!$B$10),SUM($HH188*FctrChngDts!$C$10)),IF(AND($AK188=\"FSP1P2\",$AJ188=FALSE,$HF188=TRUE),SUM(SUM(SUM($HG188,$HI188)*FctrChngDts!$B$9),SUM(SUM($HH188,$HJ188)*FctrChngDts!$C$9)),IF(AND($AK188=\"FSP1P2\",$AJ188=TRUE,$HF188=TRUE),SUM(SUM(SUM($HG188,$HI188)*FctrChngDts!$B$10),SUM(SUM($HG188,$HI188)*FctrChngDts!$C$10)),IF(AND($Z188=\"Summer\",$AK188=\"SSP2P3\",$AJ188=FALSE,$HF188=TRUE),SUM(SUM(SUM(SUM($HI188,$HK188)*FctrChngDts!$B$9),SUM(SUM($HJ188,$HL188)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO188,$HQ188)*FctrChngDts!$B$11),SUM(SUM($HP188,$HR188)*FctrChngDts!$C$11))*$AF188),IF(AND($Z188=\"Summer\",$AK188=\"SSP2P3\",$AJ188=TRUE,$HF188=TRUE),SUM(SUM(SUM(SUM($HI188,$HK188)*FctrChngDts!$B$10),SUM(SUM($HJ188,$HL188)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO188,$HQ188)*FctrChngDts!$B$12),SUM(SUM($HP188,$HR188)*FctrChngDts!$C$12))*$AF188),IF(AND($Z188=\"Winter\",$AK188=\"SSP2P3\",$AJ188=FALSE,$HF188=TRUE),SUM(SUM(SUM(SUM($HI188,$HK188)*FctrChngDts!$B$9),SUM(SUM($HJ188,$HL188)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO188,$HQ188)*FctrChngDts!$B$11),SUM(SUM($HP188,$HR188)*FctrChngDts!$C$11))-$AO188),IF(AND($Z188=\"Winter\",$AK188=\"SSP2P3\",$AJ188=TRUE,$HF188=TRUE),SUM(SUM(SUM(SUM($HI188,$HK188)*FctrChngDts!$B$10),SUM(SUM($HO188,$HQ188)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO188,$HQ188)*FctrChngDts!$B$12),SUM(SUM($HP188,$HR188)*FctrChngDts!$C$12))-$AO188),IF(AND($Z188=\"Summer\",$AK188=\"SSP1P2\",$AJ188=FALSE,$HF188=TRUE),SUM(SUM(SUM(SUM($HG188,$HI188)*FctrChngDts!$B$9),SUM(SUM($HH188,$HJ188)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM188,$HO188)*FctrChngDts!$B$11),SUM(SUM($HN188,$HP188)*FctrChngDts!$C$11))*$AF188),IF(AND($Z188=\"Summer\",$AK188=\"SSP1P2\",$AJ188=TRUE,$HF188=TRUE),SUM(SUM(SUM(SUM($HG188,$HI188)*FctrChngDts!$B$10),SUM(SUM($HH188,$HJ188)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM188,$HO188)*FctrChngDts!$B$12),SUM(SUM($HN188,$HP188)*FctrChngDts!$C$12))*$AF188),IF(AND($Z188=\"Winter\",$AK188=\"SSP1P2\",$AJ188=FALSE,$HF188=TRUE),SUM(SUM(SUM(SUM($HG188,$HI188)*FctrChngDts!$B$9),SUM(SUM($HH188,$HJ188)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM188,$HO188)*FctrChngDts!$B$11),SUM(SUM($HN188,$HP188)*FctrChngDts!$C$11))-$AO188),IF(AND($Z188=\"Winter\",$AK188=\"SSP1P2\",$AJ188=TRUE,$HF188=TRUE),SUM(SUM(SUM(SUM($HG188,$HI188)*FctrChngDts!$B$10),SUM(SUM($HH188,$HJ188)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM188,$HO188)*FctrChngDts!$B$12),SUM(SUM($HN188,$HP188)*FctrChngDts!$C$12))-$AO188),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK188=\"FWP1\",$AJ188=FALSE,$HF188=FALSE),SUM($J188*FctrChngDts!$C$11),IF(AND($AK188=\"FWP1\",$AJ188=TRUE,$HF188=FALSE),SUM($J188*FctrChngDts!$C$12),IF(AND($AK188=\"FWP1P2\",$AJ188=FALSE,$HF188=FALSE),SUM(SUM($J188,$L188)*FctrChngDts!$C$11),IF(AND($AK188=\"FWP1P2\",$AJ188=TRUE,$HF188=FALSE),SUM(SUM($J188,$L188)*FctrChngDts!$C$12),IF(AND($AK188=\"FWP2\",$AJ188=FALSE,$HF188=FALSE),SUM($L188*FctrChngDts!$C$11),IF(AND($AK188=\"FWP2\",$AJ188=TRUE,$HF188=FALSE),SUM($L188*FctrChngDts!$C$12),IF(AND($AK188=\"FWP2P3\",$AJ188=FALSE,$HF188=FALSE),SUM(SUM($L188,$N188)*FctrChngDts!$C$11),IF(AND($AK188=\"FWP2P3\",$AJ188=TRUE,$HF188=FALSE),SUM(SUM($L188,$N188)*FctrChngDts!$C$12),IF(AND($AK188=\"FWP3\",$AJ188=FALSE,$HF188=FALSE),SUM($N188*FctrChngDts!$C$11),IF(AND($AK188=\"FWP3\",$AJ188=TRUE,$HF188=FALSE),SUM($N188*FctrChngDts!$C$12),IF(AND($Z188=\"Winter\",$AK188=\"SSP1P2\",$AJ188=FALSE,$HF188=FALSE),SUM(SUM(SUM($I188,$K188)*FctrChngDts!$C$9),SUM(SUM($J188,$L188)*FctrChngDts!$C$11))*$AG188,IF(AND($Z188=\"Winter\",$AK188=\"SSP1P2\",$AJ188=TRUE,$HF188=FALSE),SUM(SUM(SUM($I188,$K188)*FctrChngDts!$B$10),SUM(SUM($J188,$L188)*FctrChngDts!$B$12))*$AG188,IF(AND($Z188=\"Summer\",$AK188=\"SSP1P2\",$AJ188=FALSE,$HF188=FALSE),SUM(SUM(SUM($I188,$K188)*FctrChngDts!$B$9),SUM(SUM($J188,$L188)*FctrChngDts!$B$11))-$AJ188,IF(AND($Z188=\"Summer\",$AK188=\"SSP1P2\",$AJ188=TRUE,$HF188=FALSE),SUM(SUM(SUM($I188,$K188)*FctrChngDts!$C$10),SUM(SUM($J188,$L188)*FctrChngDts!$C$12))-$AJ188,IF(AND($Z188=\"Winter\",$AK188=\"SSP2P3\",$AJ188=FALSE,$HF188=FALSE),SUM(SUM(SUM($K188,$M188)*FctrChngDts!$C$9),SUM(SUM($L188,$N188)*FctrChngDts!$C$11))*$AG188,IF(AND($Z188=\"Winter\",$AK188=\"SSP2P3\",$AJ188=TRUE,$HF188=FALSE),SUM(SUM(SUM($K188,$M188)*FctrChngDts!$C$10),SUM(SUM($L188,$N188)*FctrChngDts!$C$12))*$AG188,IF(AND($Z188=\"Summer\",$AK188=\"SSP2P3\",$AJ188=FALSE,$HF188=FALSE),SUM(SUM(SUM($K188,$M188)*FctrChngDts!$C$9),SUM(SUM($L188,$N188)*FctrChngDts!$C$11))-$AJ188,IF(AND($Z188=\"Summer\",$AK188=\"SSP2P3\",$AJ188=TRUE,$HF188=FALSE),SUM(SUM(SUM($K188,$M188)*FctrChngDts!$C$10),SUM(SUM($L188,$N188)*FctrChngDts!$C$12))-$AJ188,IF(AND($AK188=\"FWP1\",$AJ188=FALSE,$HF188=TRUE),SUM(SUM($HM188*FctrChngDts!$B$11),SUM($HN188*FctrChngDts!$C$11)),IF(AND($AK188=\"FWP1\",$AJ188=TRUE,$HF188=TRUE),SUM(SUM($HM188*FctrChngDts!$B$12),SUM($HN188*FctrChngDts!$C$12)),IF(AND($AK188=\"FWP1P2\",$AJ188=FALSE,$HF188=TRUE),SUM(SUM(SUM($HM188,$HO188)*FctrChngDts!$B$11),SUM(SUM($HN188,$HP188)*FctrChngDts!$C$11)),IF(AND($AK188=\"FWP1P2\",$AJ188=TRUE,$HF188=TRUE),SUM(SUM(SUM($HM188,$KP188)*FctrChngDts!$C$12),SUM(SUM($HN188,$HP188)*FctrChngDts!$C$12)),IF(AND($AK188=\"FWP2\",$AJ188=FALSE,$HF188=TRUE),SUM(SUM($HO188*FctrChngDts!$B$11),SUM($HO188*FctrChngDts!$C$11)),IF(AND($AK188=\"FWP2\",$AJ188=TRUE,$HF188=TRUE),SUM(SUM($HO188*FctrChngDts!$B$12),SUM($HO188*FctrChngDts!$C$12)),IF(AND($AK188=\"FWP2P3\",$AJ188=FALSE,$HF188=TRUE),SUM(SUM(SUM($HO188,$HQ188)*FctrChngDts!$C$11),SUM(SUM($HP188,$HR188)*FctrChngDts!$C$11)),IF(AND($AK188=\"FWP2P3\",$AJ188=TRUE,$HF188=TRUE),SUM(SUM(SUM($HO188,$HQ188)*FctrChngDts!$C$12),SUM(SUM($HP188,$HR188)*FctrChngDts!$C$12)),IF(AND($AK188=\"FWP3\",$AJ188=FALSE,$HF188=TRUE),SUM(SUM($HQ188*FctrChngDts!$B$11),SUM($HR188*FctrChngDts!$C$11)),IF(AND($AK188=\"FWP3\",$AJ188=TRUE,$HF188=TRUE),SUM(SUM($HQ188*FctrChngDts!$B$12),SUM($HR188*FctrChngDts!$C$12)),IF(AND($Z188=\"Winter\",$AK188=\"SSP1P2\",$AJ188=FALSE,$HF188=TRUE),SUM(SUM(SUM(SUM($HG188,$HI188)*FctrChngDts!$B$9),SUM(SUM($HH188,$HJ188)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM188,$HO188)*FctrChngDts!$B$11),SUM(SUM($HN188,$HP188)*FctrChngDts!$C$11))*$AG188),IF(AND($Z188=\"Winter\",$AK188=\"SSP1P2\",$AJ188=TRUE,$HF188=TRUE),SUM(SUM(SUM(SUM($HG188,$HI188)*FctrChngDts!$B$10), SUM(SUM($HH188,$HJ188)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM188,$HO188)*FctrChngDts!$B$12),SUM(SUM($HN188,$HP188)*FctrChngDts!$C$12))*$AG188),IF(AND($Z188=\"Summer\",$AK188=\"SSP1P2\",$AJ188=FALSE,$HF188=TRUE),SUM(SUM(SUM(SUM($HG188,$HI188)*FctrChngDts!$B$9),SUM(SUM($HH188,$HJ188)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM188,$HO188)*FctrChngDts!$B$11),SUM(SUM($HN188,$HP188)*FctrChngDts!$C$11))-$AJ188),IF(AND($Z188=\"Summer\",$AK188=\"SSP1P2\",$AJ188=TRUE,$HF188=TRUE),SUM(SUM(SUM(SUM($HG188,$HI188)*FctrChngDts!$B$10),SUM(SUM($HH188,$HJ188)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM188,$HO188)*FctrChngDts!$B$12),SUM(SUM($HN188,$HP188)*FctrChngDts!$C$12))-$AJ188),IF(AND($Z188=\"Winter\",$AK188=\"SSP2P3\",$AJ188=FALSE,$HF188=TRUE),SUM(SUM(SUM(SUM($HI188,$HK188)*FctrChngDts!$B$9),SUM(SUM($HJ188,$HL188)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO188,$HQ188)*FctrChngDts!$B$11),SUM(SUM($HP188,$HR188)*FctrChngDts!$C$11))*$AG188),IF(AND($Z188=\"Winter\",$AK188=\"SSP2P3\",$AJ188=TRUE,$HF188=TRUE),SUM(SUM(SUM(SUM($HI188,$HK188)*FctrChngDts!$B$10), SUM(SUM($HJ188,$HL188)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO188,$HQ188)*FctrChngDts!$B$12),SUM(SUM($HP188,$HR188)*FctrChngDts!$C$12))*$AG188),IF(AND($Z188=\"Summer\",$AK188=\"SSP2P3\",$AJ188=FALSE,$HF188=TRUE),SUM(SUM(SUM(SUM($HI188,$HK188)*FctrChngDts!$B$9),SUM(SUM($HJ188,$HL188)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO188,$HQ188)*FctrChngDts!$B$11),SUM(SUM($HP188,$HR188)*FctrChngDts!$C$11))-$AJ188),IF(AND($Z188=\"Summer\",$AK188=\"SSP2P3\",$AJ188=TRUE,$HF188=TRUE),SUM(SUM(SUM(SUM($HI188,$HK188)*FctrChngDts!$B$10), SUM(SUM($HJ188,$HL188)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO188,$HQ188)*FctrChngDts!$B$12),SUM(SUM($HP188,$HR188)*FctrChngDts!$C$12))-$AJ188),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK188=\"FSP1\",$AH188=TRUE,SUM(SUM(SUM($AI188*FctrChngDts!$B$13)*I188),$AR188)>$AD188),$AD188,IF(AND($AK188=\"FSP1\",$AH188=TRUE,SUM(SUM(SUM($AI188*FctrChngDts!$B$13)*$I188),$AR188)<=$AD188),SUM(SUM(SUM($AI188*FctrChngDts!$B$13)*$I188),$AR188),IF(AND($Z188=\"Summer\",$AK188=\"SSP1\",$AH188=TRUE,SUM(SUM(SUM(SUM($I188,$J188)*SUM($AI188*FctrChngDts!$B$13))*$AF188),$AR188)>$AD188),$AD188,IF(AND($Z188=\"Summer\",$AK188=\"SSP1\",$AH188=TRUE,SUM(SUM(SUM(SUM($I188,$J188)*SUM($AI188*FctrChngDts!$B$13))*$AF188),$AR188)<=$AD188),SUM(SUM(SUM(SUM($I188,$J188)*SUM($AI188*FctrChngDts!$B$13))*$AF188),$AR188),IF(AND($Z188=\"Winter\",$AK188=\"SSP1\",$AH188=TRUE,SUM(SUM(SUM(SUM($I188,$J188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AU188:$AW188)),$AR188)>$AD188),$AD188,IF(AND($Z188=\"Winter\",$AK188=\"SSP1\",$AH188=TRUE,SUM(SUM(SUM(SUM($I188,$J188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AU188:$AW188)),$AR188)<=$AD188),SUM(SUM(SUM(SUM($I188,$J188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AU188:$AW188)),$AR188),IF(AND($AK188=\"FSP1P2\",$AH188=TRUE,SUM(SUM(SUM(SUM($I188,$K188)*SUM($AI188*FctrChngDts!$B$13))*$AF188),$AR188)>$AD188),$AD188,IF(AND($AK188=\"FSP1P2\",$AH188=TRUE,SUM(SUM(SUM(SUM($I188,$K188)*SUM($AI188*FctrChngDts!$B$13))*$AF188),$AR188)<=$AD188),SUM(SUM(SUM(SUM($I188,$K188)*SUM($AI188*FctrChngDts!$B$13))*$AF188),$AR188),IF(AND($Z188=\"Summer\",$AK188=\"SSP1P2\",$AH188=TRUE,SUM(SUM(SUM(SUM($I188,$K188,$J188,$L188)*SUM($AI188*FctrChngDts!$B$13))*$AF188),$AR188)>$AD188),$AD188,IF(AND($Z188=\"Summer\",$AK188=\"SSP1P2\",$AH188=TRUE,SUM(SUM(SUM(SUM($I188,$K188,$J188,$L188)*SUM($AI188*FctrChngDts!$B$13))*$AF188),$AR188)<=$AD188),SUM(SUM(SUM(SUM($I188,$K188,$J188,$L188)*SUM($AI188*FctrChngDts!$B$13))*$AF188),$AR188),IF(AND($Z188=\"Winter\",$AK188=\"SSP1P2\",$AH188=TRUE,SUM(SUM(SUM(SUM($I188,$K188,$J188,$L188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AU188:$AW188)),$AR188)>$AD188),$AD188,IF(AND($Z188=\"Winter\",$AK188=\"SSP1P2\",$AH188=TRUE,SUM(SUM(SUM(SUM($I188,$K188,$J188,$L188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AU188:$AW188)),$AR188)<=$AD188),MIN($AD188,SUM($AL188,SUM(SUM(SUM(SUM($I188,$K188,$J188,$L188)*SUM($AI188*FctrChngDts!$B$13))*$AF188)))),IF(AND($AK188=\"FSP2\",$AH188=TRUE,SUM(SUM(SUM($AI188*FctrChngDts!$B$13)*$K188),$AR188)>$AD188),$AD188,IF(AND($AK188=\"FSP2\",$AH188=TRUE,SUM(SUM(SUM($AI188*FctrChngDts!$B$13)*$K188),$AR188)<=$AD188),SUM(SUM(SUM($AI188*FctrChngDts!$B$13)*$K188),$AR188),IF(AND($Z188=\"Summer\",$AK188=\"SSP2\",$AH188=TRUE,SUM(SUM(SUM(SUM($K188,$L188)*SUM($AI188*FctrChngDts!$B$13))*$AF188),$AR188)>$AD188),$AD188,IF(AND($Z188=\"Summer\",$AK188=\"SSP2\",$AH188=TRUE,SUM(SUM(SUM(SUM($K188,$L188)*SUM($AI188*FctrChngDts!$B$13))*$AF188),$AR188)<=$AD188),SUM(SUM(SUM(SUM($K188,$L188)*SUM($AI188*FctrChngDts!$B$13))*$AF188),$AR188),IF(AND($Z188=\"Winter\",$AK188=\"SSP2\",$AH188=TRUE,SUM(SUM(SUM(SUM($K188,$L188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AU188:$AW188)),$AR188)>$AD188),$AD188,IF(AND($Z188=\"Winter\",$AK188=\"SSP2\",$AH188=TRUE,SUM(SUM(SUM(SUM($K188,$L188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AU188:$AW188)),$AR188)<=$AD188),SUM(SUM(SUM(SUM($K188,$L188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AU188:$AW188)),$AR188),IF(AND($AK188=\"FSP2P3\",$AH188=TRUE,SUM(SUM(SUM(SUM($K188,$M188)*SUM($AI188*FctrChngDts!$B$13))*$AF188),$AR188)>$AD188),$AD188,IF(AND($AK188=\"FSP2P3\",$AH188=TRUE,SUM(SUM(SUM(SUM($K188,$M188)*SUM($AI188*FctrChngDts!$B$13))*$AF188),$AR188)<=$AD188),SUM(SUM(SUM(SUM($K188,$M188)*SUM($AI188*FctrChngDts!$B$13))*$AF188),$AR188),IF(AND($Z188=\"Summer\",$AK188=\"SSP2P3\",$AH188=TRUE,SUM(SUM(SUM(SUM($K188,$L188,$M188,$N188)*SUM($AI188*FctrChngDts!$B$13))*$AF188),$AR188)>$AD188),$AD188,IF(AND($Z188=\"Summer\",$AK188=\"SSP2P3\",$AH188=TRUE,SUM(SUM(SUM(SUM($K188,$L188,$M188,$N188)*SUM($AI188*FctrChngDts!$B$13))*$AF188),$AR188)<=$AD188),SUM(SUM(SUM(SUM($K188,$L188,$M188,$N188)*SUM($AI188*FctrChngDts!$B$13))*$AF188),$AR188),IF(AND($Z188=\"Winter\",$AK188=\"SSP2P3\",$AH188=TRUE,SUM(SUM(SUM(SUM($K188,$L188,$M188,$N188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AU188:$AW188)),$AR188)>$AD188),$AD188,IF(AND($Z188=\"Winter\",$AK188=\"SSP2P3\",$AH188=TRUE,SUM(SUM(SUM(SUM($K188,$L188,$M188,$N188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AU188:$AW188)),$AR188)<=$AD188),SUM(SUM(SUM(SUM($K188,$L188,$M188,$N188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AU188:$AW188)),$AR188),IF(AND($AK188=\"FSP3\",$AH188=TRUE,SUM(SUM(SUM($AI188*FctrChngDts!$B$13)*$M188),$AR188)>$AD188),$AD188,IF(AND($AK188=\"FSP3\",$AH188=TRUE,SUM(SUM(SUM($AI188*FctrChngDts!$B$13)*$M188),$AR188)<=$AD188),SUM(SUM(SUM($AI188*FctrChngDts!$B$13)*$M188),$AR188),IF(AND($Z188=\"Summer\",$AK188=\"SSP3\",$AH188=TRUE,SUM(SUM(SUM(SUM($M188,$N188)*SUM($AI188*FctrChngDts!$B$13))*$AF188),$AR188)>$AD188),$AD188,IF(AND($Z188=\"Summer\",$AK188=\"SSP3\",$AH188=TRUE,SUM(SUM(SUM(SUM($M188,$N188)*SUM($AI188*FctrChngDts!$B$13))*$AF188),$AR188)<=$AD188),SUM(SUM(SUM(SUM($M188,$N188)*SUM($AI188*FctrChngDts!$B$13))*$AF188),$AR188),IF(AND($Z188=\"Winter\",$AK188=\"SSP3\",$AH188=TRUE,SUM(SUM(SUM(SUM($M188,$N188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AU188:$AW188)),$AR188)>$AD188),$AD188,IF(AND($Z188=\"Winter\",$AK188=\"SSP3\",$AH188=TRUE,SUM(SUM(SUM(SUM($M188,$N188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AU188:$AW188)),$AR188)<=$AD188),SUM(SUM(SUM(SUM($M188,$N188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AU188:$AW188)),$AR188),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK188=\"FWP1\",$AH188=TRUE,SUM(SUM(SUM($AI188*FctrChngDts!$B$13)*$J188),$AU188)>$AE188),$AE188,IF(AND($AK188=\"FWP1\",$AH188=TRUE,SUM(SUM(SUM($AI188*FctrChngDts!$B$13)*$J188),$AU188)<=$AE188),SUM(SUM(SUM($AI188*FctrChngDts!$B$13)*$J188),$AU188),IF(AND($Z188=\"Winter\",$AK188=\"SSP1\",$AH188=TRUE,SUM(SUM(SUM(SUM($I188,$J188)*SUM($AI188*FctrChngDts!$B$13))*$AG188),$AU188)>$AE188),$AE188,IF(AND($Z188=\"Winter\",$AK188=\"SSP1\",$AH188=TRUE,SUM(SUM(SUM(SUM($I188,$J188)*SUM($AI188*FctrChngDts!$B$13))*$AG188),$AU188)<=$AE188),SUM(SUM(SUM(SUM($I188,$J188)*SUM($AI188*FctrChngDts!$B$13))*$AG188),$AU188),IF(AND($Z188=\"Summer\",$AK188=\"SSP1\",$AH188=TRUE,SUM(SUM(SUM(SUM($I188,$J188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AR188:$AT188)),$AU188)>$AE188),$AE188,IF(AND($Z188=\"Summer\",$AK188=\"SSP1\",$AH188=TRUE,SUM(SUM(SUM(SUM($I188,$J188)*SUM($AI188*FctrChngDts!$B$13))- SUM($AR188:$AT188)),$AU188)<=$AE188),SUM(SUM(SUM(SUM($I188,$J188)*SUM($AI188*FctrChngDts!$B$13))- SUM($AR188:$AT188)),$AU188),IF(AND($AK188=\"FWP1P2\",$AH188=TRUE,SUM(SUM(SUM(SUM($J188,$L188)*SUM($AI188*FctrChngDts!$B$13))*$AG188),$AU188)>$AE188),$AE188,IF(AND($AK188=\"FWP1P2\",$AH188=TRUE,SUM(SUM(SUM(SUM($J188,$L188)*SUM($AI188*FctrChngDts!$B$13))*$AG188),$AU188)<=$AE188),SUM(SUM(SUM(SUM($J188,$L188)*SUM($AI188*FctrChngDts!$B$13))*$AG188),$AU188),IF(AND($Z188=\"Winter\",$AK188=\"SSP1P2\",$AH188=TRUE,SUM(SUM(SUM(SUM($I188,$K188,$J188,$L188)*SUM($AI188*FctrChngDts!$B$13))*$AG188),$AU188)>$AE188),$AE188,IF(AND($Z188=\"Winter\",$AK188=\"SSP1P2\",$AH188=TRUE,SUM(SUM(SUM(SUM($I188,$K188,$J188,$L188)*SUM($AI188*FctrChngDts!$B$13))*$AG188),$AU188)<=$AE188),SUM(SUM(SUM(SUM($I188,$K188,$J188,$L188)*SUM($AI188*FctrChngDts!$B$13))*$AG188),$AU188),IF(AND($Z188=\"Summer\",$AK188=\"SSP1P2\",$AH188=TRUE,SUM(SUM(SUM(SUM($I188,$K188,$J188,$L188)*SUM($AI188*FctrChngDts!$B$13))- SUM($AR188:$AT188)),$AU188)>$AE188),$AE188,IF(AND($Z188=\"Summer\",$AK188=\"SSP1P2\",$AH188=TRUE,SUM(SUM(SUM(SUM($I188,$K188,$J188,$L188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AR188:$AT188)),$AU188)<=$AE188),SUM(SUM(SUM(SUM($I188,$K188,$J188,$L188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AR188:$AT188)),$AU188),IF(AND($AK188=\"FWP2\",$AH188=TRUE,SUM(SUM(SUM($AI188*FctrChngDts!$B$13)*$L188),$AU188)>$AE188),$AE188,IF(AND($AK188=\"FWP2\",$AH188=TRUE,SUM(SUM(SUM($AI188*FctrChngDts!$B$13)*$L188),$AU188)<=$AE188),SUM(SUM(SUM($AI188*FctrChngDts!$B$13)*$L188),$AU188),IF(AND($Z188=\"Winter\",$AK188=\"SSP2\",$AH188=TRUE,SUM(SUM(SUM(SUM($K188,$L188)*SUM($AI188*FctrChngDts!$B$13))*$AG188),$AU188)>$AE188),$AE188,IF(AND($Z188=\"Winter\",$AK188=\"SSP2\",$AH188=TRUE,SUM(SUM(SUM(SUM($K188,$L188)*SUM($AI188*FctrChngDts!$B$13))*$AG188),$AU188)<=$AE188),SUM(SUM(SUM(SUM($K188,$L188)*SUM($AI188*FctrChngDts!$B$13))*$AG188),$AU188),IF(AND($Z188=\"Summer\",$AK188=\"SSP2\",$AH188=TRUE,SUM(SUM(SUM(SUM($K188,$L188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AR188:$AT188)),$AU188)>$AE188),$AE188,IF(AND($Z188=\"Summer\",$AK188=\"SSP2\",$AH188=TRUE,SUM(SUM(SUM(SUM($K188,$L188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AR188:$AT188)),$AU188)<=$AE188),SUM(SUM(SUM(SUM($K188,$L188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AR188:$AT188)),$AU188),IF(AND($AK188=\"FWP2P3\",$AH188=TRUE,SUM(SUM(SUM(SUM($L188,$N188)*SUM($AI188*FctrChngDts!$B$13))*$AG188),$AU188)>$AE188),$AE188,IF(AND($AK188=\"FWP2P3\",$AH188=TRUE,SUM(SUM(SUM(SUM($L188,$N188)*SUM($AI188*FctrChngDts!$B$13))*$AG188),$AU188)<=$AE188),SUM(SUM(SUM(SUM($L188,$N188)*SUM($AI188*FctrChngDts!$B$13))*$AG188),$AU188),IF(AND($Z188=\"Winter\",$AK188=\"SSP2P3\",$AH188=TRUE,SUM(SUM(SUM(SUM($K188,$L188,$M188,$N188)*SUM($AI188*FctrChngDts!$B$13))*$AG188),$AU188)>$AE188),$AE188,IF(AND($Z188=\"Winter\",$AK188=\"SSP2P3\",$AH188=TRUE,SUM(SUM(SUM(SUM($K188,$L188,$M188,$N188)*SUM($AI188*FctrChngDts!$B$13))*$AG188),$AU188)<=$AE188),SUM(SUM(SUM(SUM($K188,$L188,$M188,$N188)*SUM($AI188*FctrChngDts!$B$13))*$AG188),$AU188),IF(AND($Z188=\"Summer\",$AK188=\"SSP2P3\",$AH188=TRUE,SUM(SUM(SUM(SUM($K188,$L188,$M188,$N188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AR188:$AT188)),$AU188)>$AE188),$AE188,IF(AND($Z188=\"Summer\",$AK188=\"SSP2P3\",$AH188=TRUE,SUM(SUM(SUM(SUM($K188,$L188,$M188,$N188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AR188:$AT188)),$AU188)<=$AE188),SUM(SUM(SUM(SUM($K188,$L188,$M188,$N188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AR188:$AT188)),$AU188),IF(AND($AK188=\"FWP3\",$AH188=TRUE,SUM(SUM(SUM($AI188*FctrChngDts!$B$13)*$N188),$AU188)>$AE188),$AE188,IF(AND($AK188=\"FWP3\",$AH188=TRUE,SUM(SUM(SUM($AI188*FctrChngDts!$B$13)*$N188),$AU188)<=$AE188),SUM(SUM(SUM($AI188*FctrChngDts!$B$13)*$N188),$AU188),IF(AND($Z188=\"Winter\",$AK188=\"SSP3\",$AH188=TRUE,SUM(SUM(SUM(SUM($M188,$N188)*SUM($AI188*FctrChngDts!$B$13))*$AG188),$AU188)>$AE188),$AE188,IF(AND($Z188=\"Winter\",$AK188=\"SSP3\",$AH188=TRUE,SUM(SUM(SUM(SUM($M188,$N188)*SUM($AI188*FctrChngDts!$B$13))*$AG188),$AU188)<=$AE188),SUM(SUM(SUM(SUM($M188,$N188)*SUM($AI188*FctrChngDts!$B$13))*$AG188),$AU188),IF(AND($Z188=\"Summer\",$AK188=\"SSP3\",$AH188=TRUE,SUM(SUM(SUM(SUM($M188,$N188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AR188:$AT188)),$AU188)>$AE188),$AE188,IF(AND($Z188=\"Summer\",$AK188=\"SSP3\",$AH188=TRUE,SUM(SUM(SUM(SUM($M188,$N188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AR188:$AT188)),$AU188)<=$AE188),SUM(SUM(SUM(SUM($M188,$N188)*SUM($AI188*FctrChngDts!$B$13))-SUM($AR188:$AT188)),$AU188),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I188>0,$AH188=FALSE),SUM($AR188*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I188>0,$AH188=TRUE),SUM($AX188*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I188>0,$AH188=FALSE),SUM($AS188*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I188>0,$AH188=TRUE),SUM($AY188*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I188>0,$AH188=FALSE),SUM($AT188*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I188>0,$AH188=TRUE),SUM($AZ188*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J188>0,$AH188=FALSE),SUM($AU188*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J188>0,$AH188=TRUE),SUM($BA188*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J188>0,$AH188=FALSE),SUM($AV188*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J188>0,$AH188=TRUE),SUM($BB188*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J188>0,$AH188=FALSE),SUM($AW188*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J188>0,$AH188=TRUE),SUM($BC188*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K188>0,$AH188=FALSE),SUM($AR188*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K188>0,$AH188=TRUE),SUM($AX188*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K188>0,$AH188=FALSE),SUM($AS188*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K188>0,$AH188=TRUE),SUM($AY188*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K188>0,$AH188=FALSE),SUM($AT188*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K188>0,$AH188=TRUE),SUM($AZ188*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L188>0,$AH188=FALSE),SUM($AU188*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L188>0,$AH188=TRUE),SUM($BA188*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L188>0,$AH188=FALSE),SUM($AV188*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L188>0,$AH188=TRUE),SUM($BB188*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L188>0,$AH188=FALSE),SUM($AW188*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L188>0,$AH188=TRUE),SUM($BC188*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M188>0,$AH188=FALSE),SUM($AR188*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M188>0,$AH188=TRUE),SUM($AX188*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M188>0,$AH188=FALSE),SUM($AS188*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M188>0,$AH188=TRUE),SUM($AY188*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M188>0,$AH188=FALSE),SUM($AT188*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M188>0,$AH188=TRUE),SUM($AZ188*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N188>0,$AH188=FALSE),SUM($AU188*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N188>0,$AH188=TRUE),SUM($BA188*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N188>0,$AH188=FALSE),SUM($AV188*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N188>0,$AH188=TRUE),SUM($BB188*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N188>0,$AH188=FALSE),SUM($AW188*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N188>0,$AH188=TRUE),SUM($BC188*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I188=0,0,IF(AND($I188>0,$K188>0,$AH188=FALSE),SUM($AR188/$P188*$I188),IF(AND($I188>0,$K188=0,$AH188=FALSE),$AR188,IF(AND($I188>0,$K188>0,$AH188=TRUE),ROUND(MIN($HU188,SUM(SUM($I188,$K188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA188,SUM(SUM($I188,$K188)*(FctrChngDts!$B$13)*$AI188)*$IA188)),0),IF(AND($I188>0,$K188=0,$AH188=TRUE),$AX188))))),0)","v":0},{"$f":"ROUND(IF($I188=0,0,IF(AND($I188>0,$K188>0,$AH188=FALSE),SUM($AS188/$P188*$I188),IF(AND($I188>0,$K188=0,$AH188=FALSE),$AS188,IF(AND($I188>0,$K188>0,$AH188=TRUE),ROUND(MIN(SUM($HU188-$BW188),SUM(SUM($I188,$K188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA188)*3),0),IF(AND($I188>0,$K188=0,$AH188=TRUE),$AY188))))),0)","v":0},0,{"$f":"IF($J188=0,0,IF(AND($J188>0,$L188=0,$N188=0,$AH188=FALSE,$AJ188=FALSE),ROUND(MIN($HX188,SUM($AU188,$BA188)),0),IF(AND($J188>0,$L188=0,$N188=0,$AH188=TRUE,$AJ188=FALSE),ROUND(MIN($HX188,SUM($AU188,SUM($J188*$AI188*FctrChngDts!$B$13))),0),IF(AND($J188>0,$L188>0,$N188=0,$AH188=FALSE,$AJ188=FALSE),ROUND(MIN($HX188,SUM(SUM($J188,$L188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA188,SUM(SUM($J188,$L188)*(FctrChngDts!$B$13)*$AI188)*$IA188)),0),IF(AND($J188>0,$L188>0,$N188=0,$AH188=TRUE,$AJ188=FALSE),ROUND(MIN($HX188,SUM(SUM(SUM(SUM($J188,$L188)*FctrChngDts!$C$11*$IA188),SUM(SUM($J188,$L188)*SUM(FctrChngDts!$B$13*$AI188)*$IA188)))),0),IF(AND($J188>0,$L188=0,$N188=0,$AH188=FALSE,$AJ188=TRUE),ROUND(MIN($HX188,SUM($AU188,$BA188)),0),IF(AND($J188>0,$L188=0,$N188=0,$AH188=TRUE,$AJ188=TRUE),ROUND(MIN($HX188,SUM($AU188,SUM($J188*$AI188*FctrChngDts!$B$13))),0),IF(AND($J188>0,$L188>0,$N188=0,$AH188=FALSE,$AJ188=TRUE),ROUND(MIN($HX188,SUM(SUM($J188,$L188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA188,SUM(SUM($J188,$L188)*(FctrChngDts!$B$13)*$AI188)*$IA188)),0),IF(AND($J188>0,$L188>0,$N188=0,$AH188=TRUE,$AJ188=TRUE),ROUND(MIN($HX188,SUM(SUM(SUM(SUM($J188,$L188)*FctrChngDts!$C$12*$IA188),SUM(SUM($J188,$L188)*SUM(FctrChngDts!$B$13*$AI188)*$IA188)))),0))))))))))","v":0},{"$f":"IF($J188=0,0,IF(AND($J188>0,$L188=0,$N188=0,$AH188=FALSE,$AJ188=FALSE),ROUND(MIN(SUM($HX188-$BZ188),SUM($AU188*3)),0),IF(AND($J188>0,$L188=0,$N188=0,$AH188=TRUE,$AJ188=FALSE),ROUND(MIN(SUM($HX188-$BZ188),SUM(SUM($J188,$L188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA188)*3),0),IF(AND($J188>0,$L188>0,$N188=0,$AH188=FALSE,$AJ188=FALSE),ROUND(MIN(SUM($HX188-$BZ188),SUM(SUM($J188,$L188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA188)*3),0),IF(AND($J188>0,$L188>0,$N188=0,$AH188=TRUE,$AJ188=FALSE),ROUND(MIN(SUM($HX188-$BZ188),SUM(SUM($J188,$L188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA188)*3),0),IF(AND($J188>0,$L188=0,$N188=0,$AH188=FALSE,$AJ188=TRUE),ROUND(MIN(SUM($HX188-$BZ188),SUM($AU188*3)),0),IF(AND($J188>0,$L188=0,$N188=0,$AH188=TRUE,$AJ188=TRUE),ROUND(MIN(SUM($HX188-$BZ188),SUM(SUM($J188,$L188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA188)*3),0),IF(AND($J188>0,$L188>0,$N188=0,$AH188=FALSE,$AJ188=TRUE),ROUND(MIN(SUM($HX188-$BZ188),SUM(SUM($J188,$L188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA188)*3),0),IF(AND($J188>0,$L188>0,$N188=0,$AH188=TRUE,$AJ188=TRUE),ROUND(MIN(SUM($HX188-$BZ188),SUM(SUM($J188,$L188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA188)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K188=0,0,IF(AND($I188>0,$K188>0,$M188=0,$AH188=FALSE),SUM($AR188-$BW188),IF(AND($I188=0,$K188>0,$M188>0,$AH188=FALSE),SUM($AR188/$P188*$K188),IF(AND($I188=0,$K188>0,$M188=0,$AH188=FALSE),$AR188,IF($K188=0,0,IF(AND($I188>0,$K188>0,$M188=0,$AH188=TRUE),ROUND(MIN($HV188,SUM(SUM($I188,$K188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB188,SUM(SUM($I188,$K188)*(FctrChngDts!$B$13)*$AI188)*$IB188)),0),IF(AND($I188=0,$K188>0,$M188>0,$AH188=TRUE),ROUND(MIN($HV188,SUM(SUM($I188,$K188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB188,SUM(SUM($I188,$K188)*(FctrChngDts!$B$13)*$AI188)*$IB188)),0),IF(AND($I188=0,$K188>0,$M188=0,$AH188=TRUE),$AX188)))))))),0)","v":0},{"$f":"ROUND(IF($K188=0,0,IF(AND($I188>0,$K188>0,$M188=0,$AH188=FALSE),SUM($AS188-$BX188),IF(AND($I188=0,$K188>0,$M188>0,$AH188=FALSE),SUM($AS188/$P188*$K188),IF(AND($I188=0,$K188>0,$M188=0,$AH188=FALSE),$AS188,IF($K188=0,0,IF(AND($I188>0,$K188>0,$M188=0,$AH188=TRUE),ROUND(MIN(SUM($HV188-$BW188),SUM(SUM($I188,$K188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB188)*3),0),IF(AND($I188=0,$K188>0,$M188>0,$AH188=TRUE),ROUND(MIN(SUM($HV188-$BW188),SUM(SUM($I188,$K188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB188)*3),0),IF(AND($I188=0,$K188>0,$M188=0,$AH188=TRUE),$AY188)))))))),0)","v":0},0,{"$f":"IF($L188=0,0,IF(AND($J188>0,$L188>0,$N188=0,$AH188=FALSE,$AJ188=FALSE),ROUND(MIN($HY188,SUM(SUM($J188,$L188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB188,SUM(SUM($J188,$L188)*(FctrChngDts!$B$13)*$AI188)*$IB188)),0),IF(AND($J188>0,$L188>0,$N188=0,$AH188=TRUE,$AJ188=FALSE),ROUND(MIN($HY188,SUM(SUM(SUM(SUM($J188,$L188)*FctrChngDts!$C$11*$IB188),SUM(SUM($J188,$L188)*SUM(FctrChngDts!$B$13*$AI188)*$IB188)))),0),IF(AND($J188=0,$L188>0,$N188=0,$AH188=FALSE,$AJ188=FALSE),ROUND(MIN($HY188,SUM($L188*FctrChngDts!$C$11)),0),IF(AND($J188=0,$L188>0,$N188=0,$AH188=TRUE,$AJ188=FALSE),ROUND(MIN($HY188,SUM(SUM(SUM(SUM($J188,$L188)*FctrChngDts!$C$11*$IB188),SUM(SUM($J188,$L188)*SUM(FctrChngDts!$B$13*$AI188)*$IB188)))),0),IF(AND($J188>0,$L188>0,$N188=0,$AH188=FALSE,$AJ188=TRUE),ROUND(MIN($HY188,SUM(SUM($J188,$L188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB188,SUM(SUM($J188,$L188)*(FctrChngDts!$B$13)*$AI188)*$IB188)),0),IF(AND($J188>0,$L188>0,$N188=0,$AH188=TRUE,$AJ188=TRUE),ROUND(MIN($HY188,SUM(SUM(SUM(SUM($J188,$L188)*FctrChngDts!$C$12*$IB188),SUM(SUM($J188,$L188)*SUM(FctrChngDts!$B$13*$AI188)*$IB188)))),0),IF(AND($J188=0,$L188>0,$N188=0,$AH188=FALSE,$AJ188=TRUE),ROUND(MIN($HY188,SUM($L188*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J188=0,$L188>0,$N188=0,$AH188=TRUE,$AJ188=TRUE),ROUND(MIN($HY188,SUM(SUM(SUM(SUM($J188,$L188)*FctrChngDts!$C$12*$IB188),SUM(SUM($J188,$L188)*SUM(FctrChngDts!$B$13*$AI188)*$IB188)))),0))))))))))","v":0},{"$f":"IF($L188=0,0,IF(AND($J188>0,$L188>0,$N188=0,$AH188=FALSE,$AJ188=FALSE),ROUND(MIN(SUM($HY188-$CF188),SUM(SUM($J188,$L188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB188)*3),0),IF(AND($J188>0,$L188>0,$N188=0,$AH188=TRUE,$AJ188=FALSE),ROUND(MIN(SUM($HY188-$CF188),SUM(SUM($J188,$L188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB188)*3),0),IF(AND($J188=0,$L188>0,$N188=0,$AH188=FALSE,$AJ188=FALSE),ROUND(MIN(SUM($HY188-$CF188),SUM($AU188*3)),0),IF(AND($J188=0,$L188>0,$N188=0,$AH188=TRUE,$AJ188=FALSE),ROUND(MIN(SUM($HY188-$CF188),SUM(SUM($J188,$L188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB188)*3),0),IF(AND($J188>0,$L188>0,$N188=0,$AH188=FALSE,$AJ188=TRUE),ROUND(MIN(SUM($HY188-$CF188),SUM(SUM($J188,$L188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB188)*3),0),IF(AND($J188>0,$L188>0,$N188=0,$AH188=TRUE,$AJ188=TRUE),ROUND(MIN(SUM($HY188-$CF188),SUM(SUM($J188,$L188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB188)*3),0),IF(AND($J188=0,$L188>0,$N188=0,$AH188=FALSE,$AJ188=TRUE),ROUND(MIN(SUM($HY188-$CF188),SUM($AU188*3)),0),IF(AND($J188=0,$L188>0,$N188=0,$AH188=TRUE,$AJ188=TRUE),ROUND(MIN(SUM($HY188-$CF188),SUM(SUM($J188,$L188)*IF($AJ188=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB188)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S188>0,Account!$AG$2=TRUE,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH188=FALSE),SUM(Usage!$BW188:$CB188)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V188>0,Account!$AG$2=TRUE,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH188=FALSE),SUM(Usage!$CC188:$CH188)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y188>0,Account!$AG$2=TRUE,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH188=FALSE),SUM(Usage!$CI188:$CN188)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH188=TRUE,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S188),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S188)),2)","v":0},{"$f":"ROUND(IF(OR($AH188=TRUE,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V188),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V188)),2)","v":0},{"$f":"IF(OR($AH188=TRUE,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y188),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y188))","v":0},{"$f":"ROUND(IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW188),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW188)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX188),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX188)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY188),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY188)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ188),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ188)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA188),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA188)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB188),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB188)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S188),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC188),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC188)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD188),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD188)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE188),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE188)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF188),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF188)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG188),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG188)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH188),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH188)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V188),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI188),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI188))","v":0},{"$f":"IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ188),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ188))","v":0},{"$f":"IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK188),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK188))","v":0},{"$f":"IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL188),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL188))","v":0},{"$f":"IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM188),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM188))","v":0},{"$f":"IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN188),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN188))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y188)","v":0},0,0,0,0,{"$f":"IF($DW188>IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV188*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV188*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW188-IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV188*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV188*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV188<$DW188,SUM($DW188-$DV188),0))","v":0},{"$f":"IF(OR(AND($D188<=FctrChngDts!$B$14,Usage!$E188>FctrChngDts!$B$14),AND(Usage!$D188<=FctrChngDts!$C$14,Usage!$E188>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW188),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX188),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY188),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ188),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA188),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB188),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC188),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD188),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE188),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF188),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG188),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH188),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI188)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ188)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK188)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL188)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM188)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN188)","v":0},0,{"$f":"IF(AND($S188>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E188<>\"D-CARE\",Tenant!$F188=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET188=TRUE,$S188>0,$V188=0),SUM(SUM($BW188:$CB188)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET188=TRUE,$S188>0,$V188>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW188:$CB188)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET188=TRUE,$S188>0,$V188>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW188:$CB188)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S188>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S188>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S188>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV188=TRUE,$S188>0,$V188=0),SUM(SUM($BW188:$CB188)*'CRS1'!$P$2),IF(AND($EV188=TRUE,$S188>0,$V188>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW188:$CB188)*'CRS1'!$P$2),IF(AND($EV188=TRUE,$S188>0,$V188>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW188:$CB188)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S188>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX188=TRUE,$S188>0,$V188=0),SUM(SUM($BW188:$CB188)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX188=TRUE,$S188>0,$V188>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW188:$CB188)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX188=TRUE,$S188>0,$V188>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW188:$CB188)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S188>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ188=TRUE,$S188>0),SUM(SUM($BW188:$CB188)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V188>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E188<>\"D-CARE\",Tenant!$F188=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB188=TRUE,$S188>0,$V188>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC188:$CH188)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB188=TRUE,$S188>0,$V188>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC188:$CH188)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB188=TRUE,$V188>0,$Y188>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC188:$CH188)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB188=TRUE,$V188>0,$Y188>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC188:$CH188)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB188=TRUE,$S188=0,$V188>0,$Y188=0),SUM(SUM($CC188:$CH188)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V188>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V188>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V188>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD188=TRUE,$S188>0,$V188>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC188:$CH188)*'CRS2'!$P$2),IF(AND($FD188=TRUE,$S188>0,$V188>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC188:$CH188)*'CRS2'!$P$2),IF(AND($FD188=TRUE,$V188>0,$Y188>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC188:$CH188)*'CRS2'!$P$2),IF(AND($FD188=TRUE,$V188>0,$Y188>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC188:$CH188)*'CRS2'!$P$2),IF(AND($FD188=TRUE,$S188=0,$V188>0,$Y188=0),SUM(SUM($CC188:$CH188)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V188>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF188=TRUE,$S188>0,$V188>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC188:$CH188)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF188=TRUE,$S188>0,$V188>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC188:$CH188)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF188=TRUE,$V188>0,$Y188>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC188:$CH188)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF188=TRUE,$V188>0,$Y188>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC188:$CH188)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF188=TRUE,$S188=0,$V188>0,$Y188=0),SUM(SUM($CC188:$CH188)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V188>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH188=TRUE,$V188>0),SUM(SUM($CC188:$CH188)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y188>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E188<>\"D-CARE\",Tenant!$F188=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ188=TRUE,$V188=0,$Y188>0),SUM(SUM($CI188:$CN188)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ188=TRUE,$V188>0,$Y188>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI188:$CN188)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ188=TRUE,$V188>0,$Y188>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI188:$CN188)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y188>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y188>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y188>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL188=TRUE,$V188=0,$Y188>0),SUM(SUM($CI188:$CN188)*'CRS3'!$P$2),IF(AND($FL188=TRUE,$V188>0,$Y188>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI188:$CN188)*'CRS3'!$P$2),IF(AND($FL188=TRUE,$V188>0,$Y188>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI188:$CN188)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y188>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN188=TRUE,$V188=0,$Y188>0),SUM(SUM($CI188:$CN188)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN188=TRUE,$V188>0,$Y188>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI188:$CN188)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN188=TRUE,$V188>0,$Y188>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI188:$CN188)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y188>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP188=TRUE,$Y188>0),SUM(SUM($CI188:$CN188)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR188:$FT188))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO188:$CQ188,$FR188:$FT188))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA188:$EF188)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG188:$EL188)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM188:$ER188)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV188,$CO188:$CQ188,$EA188:$ER188)/$P188)*$S188*FctrChngDts!$B$15),SUM(SUM(SUM($DV188,$CO188:$CQ188,$FR188:$FT188)/$P188)*$S188*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV188,$CO188:$CQ188,$EA188:$ER188)/$P188)*$V188*FctrChngDts!$B$15),SUM(SUM(SUM($DV188,$CO188:$CQ188,$FR188:$FT188)/$P188)*$V188*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV188,$CO188:$CQ188,$EA188:$ER188)/$P188)*$Y188*FctrChngDts!$B$15),SUM(SUM(SUM($DV188,$CO188:$CQ188,$FR188:$FT188)/$P188)*$Y188*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA188*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI188*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ188*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ188,$FU188,$GF188,$GZ188:$HE188),IF(Account!$Q$2=TRUE,SUM($DZ188,$FV188,$GF188,$GZ188:$HE188),SUM($DZ188,$ES188,$FU188:$FV188,$GF188,$GZ188:$HE188)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E188),Usage!$P188,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D188,FctrChngDts!$C$17<=Usage!$E188),SUM(FctrChngDts!$C$17-Usage!$D188),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E188),Usage!$P188,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D188,FctrChngDts!$C$19<=Usage!$E188),SUM(FctrChngDts!$C$19-Usage!$D188),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK188*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK188*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL188*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL188*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D188))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A188,Tenant!$A:$J,8,FALSE)=TRUE,$GG188<0),0,SUM(SUM(SUM($GG188/$P188*$GP188)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A188,Tenant!$A:$J,8,FALSE)=TRUE,$GG188<0),0,SUM(SUM(SUM($GG188/$P188*$GQ188)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D188))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A188,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV188*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A188,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW188*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU188:$DA188,$EU188,$EA188:$EF188,$FA188)-SUM(SUM($BW188:$CB188)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD188:$DJ188,$FC188,$EG188:$EL188,$FI188)-SUM(SUM($CC188:$CH188)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM188:$DS188,$FK188,$EM188:$ER188,$FQ188)-SUM(SUM($CI188:$CN188)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO188,$CU188:$DA188,$EU188,$EW188,$EY188,$EA188:$EF188,$FA188,$CP188,$DD188:$DJ188,$FC188,$FE188,$FG188,$EG188:$EL188,$FI188)/$P188*$S188)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO188,$CU188:$DA188,$EU188,$EW188,$EY188,$EA188:$EF188,$FA188,$CP188,$DD188:$DJ188,$FC188,$FE188,$FG188,$EG188:$EL188,$FI188)/$P188*$V188)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ188,$DM188:$DS188,$FK188,$FM188,$FO188,$EM188:$ER188,$FQ188)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D188,BslnAllctnCrrnt!$A$1<=$E188),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK188=\"FSP1\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$Q188,BslnAllctnCrrnt!$A$1<$R188),SUM(BslnAllctnCrrnt!$A$1-$Q188),IF(AND($AK188=\"FSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$Q188,BslnAllctnCrrnt!$A$1<$R188),SUM(BslnAllctnCrrnt!$A$1-$Q188),IF(AND($AK188=\"FSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),$I188,IF(AND($AK188=\"SSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$Q188,BslnAllctnCrrnt!$A$1<$R188),SUM(BslnAllctnCrrnt!$A$1-$Q188),IF(AND($AK188=\"SSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),$I188,0)))))","v":0},{"$f":"IF(AND($AK188=\"FSP1\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$Q188,BslnAllctnCrrnt!$A$1<$R188),SUM($I188-$HG188),IF(AND($AK188=\"FSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$Q188,BslnAllctnCrrnt!$A$1<$R188),SUM($I188-$HG188),IF(AND($AK188=\"FSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM($I188-$HG188),IF(AND($AK188=\"SSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$Q188,BslnAllctnCrrnt!$A$1<$R188),SUM($I188-$HG188),IF(AND($AK188=\"SSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM($I188-$HG188),0)))))","v":0},{"$f":"IF(AND($AK188=\"SSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$Q188,BslnAllctnCrrnt!$A$1<$R188),0,IF(AND(FctrChngDts!$A$2>=$D188,FctrChngDts!$B$2<$E188),IF(AND($AK188=\"SSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM(BslnAllctnCrrnt!$A$1-$T188),0),IF(AND($AK188=\"FSP2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM(BslnAllctnCrrnt!$A$1-$T188),IF(AND($AK188=\"FSP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM(BslnAllctnCrrnt!$A$1-$T188),IF(AND($AK188=\"FSP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$W188,BslnAllctnCrrnt!$A$1<$X188),$K188,IF(AND($AK188=\"FSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$Q188,BslnAllctnCrrnt!$A$1<$R188),0,IF(AND($AK188=\"FSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM(BslnAllctnCrrnt!$A$1-$T188),IF(AND($AK188=\"SSP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM(BslnAllctnCrrnt!$A$1-$T188),IF(AND($AK188=\"SSP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$W188,BslnAllctnCrrnt!$A$1<$X188),$K188,0)))))))))","v":0},{"$f":"IF(AND($AK188=\"SSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$Q188,BslnAllctnCrrnt!$A$1<$R188),SUM($K188-$HI188),IF(AND($AK188=\"SSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM($K188-$HI188),IF(AND($AK188=\"FSP2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM($K188-$HI188),IF(AND($AK188=\"FSP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM($K188-$HI188),IF(AND($AK188=\"FSP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$W188,BslnAllctnCrrnt!$A$1<$X188),SUM($K188-$HI188),IF(AND($AK188=\"FSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$Q188,BslnAllctnCrrnt!$A$1<$R188),SUM($K188-$HI188),IF(AND($AK188=\"FSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM($K188-$HI188),IF(AND($AK188=\"SSP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM($K188-$HI188),IF(AND($AK188=\"SSP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$W188,BslnAllctnCrrnt!$A$1<$X188),SUM($K188-$HI188),0)))))))))","v":0},{"$f":"IF(AND($AK188=\"FSP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),0,IF(AND($AK188=\"FSP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$W188,BslnAllctnCrrnt!$A$1<$X188),SUM(BslnAllctnCrrnt!$A$1-$W188),IF(AND($AK188=\"FSP3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$W188,BslnAllctnCrrnt!$A$1<$X188),SUM(BslnAllctnCrrnt!$A$1-$W188),0)))","v":0},{"$f":"IF(AND($AK188=\"FSP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM($M188-$HK188),IF(AND($AK188=\"FSP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$W188,BslnAllctnCrrnt!$A$1<$X188),SUM($M188-$HK188),IF(AND($AK188=\"FSP3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$W188,BslnAllctnCrrnt!$A$1<$X188),SUM($M188-$HK188),0)))","v":0},{"$f":"IF(AND($AK188=\"FWP1\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$Q188,BslnAllctnCrrnt!$A$1<$R188),SUM(BslnAllctnCrrnt!$A$1-$Q188),IF(AND($AK188=\"FWP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$Q188,BslnAllctnCrrnt!$A$1<$R188),SUM(BslnAllctnCrrnt!$A$1-$Q188),IF(AND($AK188=\"FWP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),$J188,IF(AND(FctrChngDts!$A$2>=$D188,FctrChngDts!$B$2<$E188),IF(AND($AK188=\"SSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$Q188,BslnAllctnCrrnt!$A$1<$R188),SUM(BslnAllctnCrrnt!$A$1-$Q188),0),IF(AND($AK188=\"SSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),$J188,0)))))","v":0},{"$f":"IF(AND($AK188=\"FWP1\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$Q188,BslnAllctnCrrnt!$A$1<$R188),SUM($J188-$HM188),IF(AND($AK188=\"FWP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$Q188,BslnAllctnCrrnt!$A$1<$R188),SUM($J188-$HM188),IF(AND($AK188=\"FWP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM($J188-$HM188),IF(AND($AK188=\"SSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$Q188,BslnAllctnCrrnt!$A$1<$R188),SUM($J188-$HM188),IF(AND($AK188=\"SSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM($J188-$HM188),0)))))","v":0},{"$f":"IF(AND($AK188=\"FWP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$Q188,BslnAllctnCrrnt!$A$1<$R188),0,IF(AND($AK188=\"FWP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM(BslnAllctnCrrnt!$A$1-$T188),IF(AND($AK188=\"FWP2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM(BslnAllctnCrrnt!$A$1-$T188),IF(AND($AK188=\"FWP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM(BslnAllctnCrrnt!$A$1-$T188),IF(AND($AK188=\"FWP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$W188,BslnAllctnCrrnt!$A$1<$X188),$L188,IF(AND($AK188=\"SSP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM(BslnAllctnCrrnt!$A$1-$T188),IF(AND($AK188=\"SSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$Q188,BslnAllctnCrrnt!$A$1<$R188),0,IF(AND($AK188=\"SSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM(BslnAllctnCrrnt!$A$1-$T188),0))))))))","v":0},{"$f":"IF(AND($AK188=\"FWP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$Q188,BslnAllctnCrrnt!$A$1<$R188),SUM($L188-$HO188),IF(AND($AK188=\"FWP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM($L188-$HO188),IF(AND($AK188=\"FWP2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM($L188-$HO188),IF(AND($AK188=\"FWP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM($L188-$HO188),IF(AND($AK188=\"FWP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$W188,BslnAllctnCrrnt!$A$1<$X188),SUM($L188-$HO188),IF(AND($AK188=\"SSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$Q188,BslnAllctnCrrnt!$A$1<$R188),SUM($L188-$HO188),IF(AND($AK188=\"SSP1P2\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM($L188-$HO188),0)))))))","v":0},{"$f":"IF(AND($AK188=\"FWP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),0,IF(AND($AK188=\"FWP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$W188,BslnAllctnCrrnt!$A$1<$X188),SUM(BslnAllctnCrrnt!$A$1-$W188),IF(AND($AK188=\"FWP3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$W188,BslnAllctnCrrnt!$A$1<$X188),SUM(BslnAllctnCrrnt!$A$1-$W188),IF(AND($AK188=\"SSP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),0,IF(AND($AK188=\"SSP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$W188,BslnAllctnCrrnt!$A$1<$X188),SUM(BslnAllctnCrrnt!$A$1-$W188),0)))))","v":0},{"$f":"IF(AND($AK188=\"FWP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM($N188-$HQ188),IF(AND($AK188=\"FWP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$W188,BslnAllctnCrrnt!$A$1<$X188),SUM($N188-$HQ188),IF(AND($AK188=\"FWP3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$W188,BslnAllctnCrrnt!$A$1<$X188),SUM($N188-$HQ188),IF(AND($AK188=\"SSP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$T188,BslnAllctnCrrnt!$A$1<$U188),SUM($N188-$HQ188),IF(AND($AK188=\"SSP2P3\",$HF188=TRUE,BslnAllctnCrrnt!$A$1>=$W188,BslnAllctnCrrnt!$A$1<$X188),SUM($N188-$HQ188),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[188,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G189),0,IF($F189<=$G189,SUM($G189-$F189),IF($F189>$G189,SUM((Account!$L$2-Usage!$F189)+Usage!$G189+1))))","v":0},{"$f":"IF($Q189=0,0,IF($R189=0,0,IF(AND($Q189<FctrChngDts!$A$2,$R189>=FctrChngDts!$A$2),SUM($R189-FctrChngDts!$A$2+1),IF(AND($Q189>=FctrChngDts!$A$2,$R189>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q189),IF(AND($Q189>=FctrChngDts!$A$2,$R189<FctrChngDts!$B$2),SUM($R189-$Q189+1),0)))))","v":0},{"$f":"IF($Q189=0,0,IF($R189=0,0,IF(AND($Q189<FctrChngDts!$A$2,$R189>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q189),IF(AND($Q189<FctrChngDts!$A$2,$R189<FctrChngDts!$A$2),SUM($R189-$Q189+1),IF(AND($Q189>FctrChngDts!$A$2,$R189>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R189+1),0)))))","v":0},{"$f":"IF($T189=0,0,IF($U189=0,0,IF(AND($T189<FctrChngDts!$A$2,$U189>=FctrChngDts!$A$2),SUM($U189-FctrChngDts!$A$2+1),IF(AND($T189>=FctrChngDts!$A$2,$U189<FctrChngDts!$B$2),SUM($U189-$T189+1),IF(AND($T189>=FctrChngDts!$A$2,$U189>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T189)<0),0,IF(AND($T189>=FctrChngDts!$A$2,$U189>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T189),0))))))","v":0},{"$f":"IF($T189=0,0,IF($U189=0,0,IF(AND($T189<FctrChngDts!$A$2,$U189>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T189),IF(AND($T189>=FctrChngDts!$B$2,$U189>=FctrChngDts!$B$2),SUM($U189-$T189+1),IF(AND($T189<FctrChngDts!$A$2,$U189<FctrChngDts!$A$2),SUM($U189-$T189+1),IF(AND($T189>=FctrChngDts!$A$2,$U189>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U189+1),0))))))","v":0},{"$f":"IF($W189=0,0,IF($X189=0,0,IF(AND($W189>=FctrChngDts!$A$2,$X189>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W189)<0),0,IF(AND($W189>=FctrChngDts!$A$2,$X189>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W189),IF(AND($W189>=FctrChngDts!$A$2,$X189<FctrChngDts!$B$2),SUM($X189-$W189+1),IF(AND($W189<FctrChngDts!$A$2,$X189>=FctrChngDts!$A$2),SUM($X189-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W189=0,0,IF($X189=0,0,IF(AND($W189<FctrChngDts!$A$2,$X189<FctrChngDts!$A$2),SUM($X189-$W189+1),IF(AND($W189>=FctrChngDts!$A$2,$X189>=FctrChngDts!$B$2,SUM($X189-FctrChngDts!$B$2+1)<=$Y189),SUM($X189-FctrChngDts!$B$2+1),IF(AND($W189>=FctrChngDts!$A$2,$X189>=FctrChngDts!$B$2),SUM($X189-$W189+1),IF(AND($W189<FctrChngDts!$A$2,$X189>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W189),0))))))","v":0},{"$f":"IF(AND($D189>=FctrChngDts!$C$2,$E189<FctrChngDts!$E$2),\"1\",IF(AND($D189>=FctrChngDts!$E$2,$E189<FctrChngDts!$G$2),\"2\",IF(AND($D189>=FctrChngDts!$G$2,$E189<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D189>=FctrChngDts!$D$2,,IF(AND($D189>=FctrChngDts!$C$2,$D189<=FctrChngDts!$D$2),$D189,IF(AND($D189>=FctrChngDts!$C$2,$D189>=FctrChngDts!$D$2,$E189>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D189>FctrChngDts!$D$2,,IF($D189=FctrChngDts!$D$2,$D189,IF(AND($D189>=FctrChngDts!$C$2,$E189<FctrChngDts!$D$2),$E189,IF(AND($D189>=FctrChngDts!$C$2,$E189>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D189>=FctrChngDts!$D$2,$E189>=FctrChngDts!$D$2,$E189>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E189<FctrChngDts!$D$2,$E189<=FctrChngDts!$D$2),$E189,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D189<FctrChngDts!$E$2,$E189<FctrChngDts!$E$2),,IF($D189>FctrChngDts!$F$2,,IF(AND($D189>=FctrChngDts!$E$2,$D189<=FctrChngDts!$F$2),$D189,IF(AND($D189>=FctrChngDts!$E$2,$D189>=FctrChngDts!$F$2,$E189>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D189>FctrChngDts!$F$2,,IF($E189=FctrChngDts!$F$2,$E189,IF(AND($D189<FctrChngDts!$E$2,$E189<=FctrChngDts!$F$2),$E189,IF(AND($D189>=FctrChngDts!$E$2,$E189<FctrChngDts!$F$2),$E189,IF(AND($D189>=FctrChngDts!$E$2,$E189>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D189>=FctrChngDts!$F$2,$E189>=FctrChngDts!$F$2,$E189>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D189<FctrChngDts!$G$2,$E189<FctrChngDts!$G$2),,IF($D189>FctrChngDts!$H$2,,IF(AND($D189>=FctrChngDts!$G$2,$D189<=FctrChngDts!$H$2),$D189,IF(AND($D189>=FctrChngDts!$G$2,$D189>=FctrChngDts!$H$2,$E189>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D189>FctrChngDts!$H$2,,IF($E189=FctrChngDts!$H$2,$E189,IF(AND($D189<FctrChngDts!$G$2,$E189<=FctrChngDts!$H$2),$E189,IF(AND($D189>=FctrChngDts!$G$2,$E189<FctrChngDts!$H$2),$E189,IF(AND($D189>=FctrChngDts!$G$2,$E189>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D189>=FctrChngDts!$H$2,$E189>=FctrChngDts!$H$2,$E189>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A189,Tenant!$A189:$J488,6,FALSE)","v":0},{"$f":"VLOOKUP($A189,Tenant!$A189:$J488,7,FALSE)","v":0},{"$f":"VLOOKUP($A189,Tenant!$A189:$J488,10,FALSE)","v":0},0,{"$f":"IF(AND($AK189=\"FSP2\",$AJ189=FALSE,$HF189=FALSE),SUM($K189*FctrChngDts!$C$9),IF(AND($AK189=\"FSP2\",$AJ189=TRUE,$HF189=FALSE),SUM($K189*FctrChngDts!$C$10),IF(AND($AK189=\"FSP2P3\",$AJ189=FALSE,$HF189=FALSE),SUM(SUM($K189,$M189)*FctrChngDts!$C$9),IF(AND($AK189=\"FSP2P3\",$AJ189=TRUE,$HF189=FALSE),SUM(SUM($K189,$M189)*FctrChngDts!$C$10),IF(AND($AK189=\"FSP3\",$AJ189=FALSE,$HF189=FALSE),SUM($M189*FctrChngDts!$C$9),IF(AND($AK189=\"FSP3\",$AJ189=TRUE,$HF189=FALSE),SUM($M189*FctrChngDts!$C$10),IF(AND($AK189=\"FSP1\",$AJ189=FALSE,$HF189=FALSE),SUM($I189*FctrChngDts!$C$9),IF(AND($AK189=\"FSP1\",$AJ189=TRUE,$HF189=FALSE),SUM($I189*FctrChngDts!$C$10),IF(AND($AK189=\"FSP1P2\",$AJ189=FALSE,$HF189=FALSE),SUM(SUM($I189,$K189)*FctrChngDts!$C$9),IF(AND($AK189=\"FSP1P2\",$AJ189=TRUE,$HF189=FALSE),SUM(SUM($I189,$K189)*FctrChngDts!$C$10),IF(AND($Z189=\"Summer\",$AK189=\"SSP2P3\",$AJ189=FALSE,$HF189=FALSE),SUM(SUM(SUM(SUM($K189,$M189)*FctrChngDts!$C$9),SUM(SUM($L189,$N189)*FctrChngDts!$C$11))*$AF189),IF(AND($Z189=\"Summer\",$AK189=\"SSP2P3\",$AJ189=TRUE,$HF189=FALSE),SUM(SUM(SUM(SUM($K189,$M189)*FctrChngDts!$C$10),SUM(SUM($L189,$N189)*FctrChngDts!$C$12))*$AF189),IF(AND($Z189=\"Winter\",$AK189=\"SSP2P3\",$AJ189=FALSE,$HF189=FALSE),SUM(SUM(SUM(SUM($K189,$M189)*FctrChngDts!$C$9),SUM(SUM($L189,$N189)*FctrChngDts!$C$11))-$AO189),IF(AND($Z189=\"Winter\",$AK189=\"SSP2P3\",$AJ189=TRUE,$HF189=FALSE),SUM(SUM(SUM(SUM($K189,$M189)*FctrChngDts!$C$10),SUM(SUM($L189,$N189)*FctrChngDts!$C$12))-$AO189),IF(AND($Z189=\"Summer\",$AK189=\"SSP1P2\",$AJ189=FALSE,$HF189=FALSE),SUM(SUM(SUM(SUM($I189,$K189)*FctrChngDts!$C$9),SUM(SUM($J189,$L189)*FctrChngDts!$C$11))*$AF189),IF(AND($Z189=\"Summer\",$AK189=\"SSP1P2\",$AJ189=TRUE,$HF189=FALSE),SUM(SUM(SUM(SUM($I189,$K189)*FctrChngDts!$C$10),SUM(SUM($J189,$L189)*FctrChngDts!$C$12))*$AF189),IF(AND($Z189=\"Winter\",$AK189=\"SSP1P2\",$AJ189=FALSE,$HF189=FALSE),SUM(SUM(SUM(SUM($I189,$K189)*FctrChngDts!$C$9),SUM(SUM($J189,$L189)*FctrChngDts!$C$11))-$AO189),IF(AND($Z189=\"Winter\",$AK189=\"SSP1P2\",$AJ189=TRUE,$HF189=FALSE),SUM(SUM(SUM(SUM($I189,$K189)*FctrChngDts!$C$10),SUM(SUM($J189,$L189)*FctrChngDts!$C$12))-$AO189),IF(AND($AK189=\"FSP2\",$AJ189=FALSE,$HF189=TRUE),SUM(SUM($HI189*FctrChngDts!$B$9),SUM($HJ189*FctrChngDts!$C$9)),IF(AND($AK189=\"FSP2\",$AJ189=TRUE,$HF189=TRUE),SUM(SUM($HI189*FctrChngDts!$B$10),SUM($HJ189*FctrChngDts!$C$10)),IF(AND($AK189=\"FSP2P3\",$AJ189=FALSE,$HF189=TRUE),SUM(SUM(SUM($HI189,$HK189)*FctrChngDts!$B$9),SUM(SUM($HJ189,$HL189)*FctrChngDts!$C$9)),IF(AND($AK189=\"FSP2P3\",$AJ189=TRUE,$HF189=TRUE),SUM(SUM(SUM($HI189,$HK189)*FctrChngDts!$B$10),SUM(SUM($HJ189,$HL189)*FctrChngDts!$C$10)),IF(AND($AK189=\"FSP3\",$AJ189=FALSE,$HF189=TRUE),SUM(SUM($HK189*FctrChngDts!$B$9),SUM($HL189*FctrChngDts!$C$9)),IF(AND($AK189=\"FSP3\",$AJ189=TRUE,$HF189=TRUE),SUM(SUM($HK189*FctrChngDts!$B$10),SUM($HL189*FctrChngDts!$C$10)),IF(AND($AK189=\"FSP1\",$AJ189=FALSE,$HF189=TRUE),SUM(SUM($HG189*FctrChngDts!$B$9),SUM($HH189*FctrChngDts!$C$9)),IF(AND($AK189=\"FSP1\",$AJ189=TRUE,$HF189=TRUE),SUM(SUM($HG189*FctrChngDts!$B$10),SUM($HH189*FctrChngDts!$C$10)),IF(AND($AK189=\"FSP1P2\",$AJ189=FALSE,$HF189=TRUE),SUM(SUM(SUM($HG189,$HI189)*FctrChngDts!$B$9),SUM(SUM($HH189,$HJ189)*FctrChngDts!$C$9)),IF(AND($AK189=\"FSP1P2\",$AJ189=TRUE,$HF189=TRUE),SUM(SUM(SUM($HG189,$HI189)*FctrChngDts!$B$10),SUM(SUM($HG189,$HI189)*FctrChngDts!$C$10)),IF(AND($Z189=\"Summer\",$AK189=\"SSP2P3\",$AJ189=FALSE,$HF189=TRUE),SUM(SUM(SUM(SUM($HI189,$HK189)*FctrChngDts!$B$9),SUM(SUM($HJ189,$HL189)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO189,$HQ189)*FctrChngDts!$B$11),SUM(SUM($HP189,$HR189)*FctrChngDts!$C$11))*$AF189),IF(AND($Z189=\"Summer\",$AK189=\"SSP2P3\",$AJ189=TRUE,$HF189=TRUE),SUM(SUM(SUM(SUM($HI189,$HK189)*FctrChngDts!$B$10),SUM(SUM($HJ189,$HL189)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO189,$HQ189)*FctrChngDts!$B$12),SUM(SUM($HP189,$HR189)*FctrChngDts!$C$12))*$AF189),IF(AND($Z189=\"Winter\",$AK189=\"SSP2P3\",$AJ189=FALSE,$HF189=TRUE),SUM(SUM(SUM(SUM($HI189,$HK189)*FctrChngDts!$B$9),SUM(SUM($HJ189,$HL189)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO189,$HQ189)*FctrChngDts!$B$11),SUM(SUM($HP189,$HR189)*FctrChngDts!$C$11))-$AO189),IF(AND($Z189=\"Winter\",$AK189=\"SSP2P3\",$AJ189=TRUE,$HF189=TRUE),SUM(SUM(SUM(SUM($HI189,$HK189)*FctrChngDts!$B$10),SUM(SUM($HO189,$HQ189)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO189,$HQ189)*FctrChngDts!$B$12),SUM(SUM($HP189,$HR189)*FctrChngDts!$C$12))-$AO189),IF(AND($Z189=\"Summer\",$AK189=\"SSP1P2\",$AJ189=FALSE,$HF189=TRUE),SUM(SUM(SUM(SUM($HG189,$HI189)*FctrChngDts!$B$9),SUM(SUM($HH189,$HJ189)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM189,$HO189)*FctrChngDts!$B$11),SUM(SUM($HN189,$HP189)*FctrChngDts!$C$11))*$AF189),IF(AND($Z189=\"Summer\",$AK189=\"SSP1P2\",$AJ189=TRUE,$HF189=TRUE),SUM(SUM(SUM(SUM($HG189,$HI189)*FctrChngDts!$B$10),SUM(SUM($HH189,$HJ189)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM189,$HO189)*FctrChngDts!$B$12),SUM(SUM($HN189,$HP189)*FctrChngDts!$C$12))*$AF189),IF(AND($Z189=\"Winter\",$AK189=\"SSP1P2\",$AJ189=FALSE,$HF189=TRUE),SUM(SUM(SUM(SUM($HG189,$HI189)*FctrChngDts!$B$9),SUM(SUM($HH189,$HJ189)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM189,$HO189)*FctrChngDts!$B$11),SUM(SUM($HN189,$HP189)*FctrChngDts!$C$11))-$AO189),IF(AND($Z189=\"Winter\",$AK189=\"SSP1P2\",$AJ189=TRUE,$HF189=TRUE),SUM(SUM(SUM(SUM($HG189,$HI189)*FctrChngDts!$B$10),SUM(SUM($HH189,$HJ189)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM189,$HO189)*FctrChngDts!$B$12),SUM(SUM($HN189,$HP189)*FctrChngDts!$C$12))-$AO189),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK189=\"FWP1\",$AJ189=FALSE,$HF189=FALSE),SUM($J189*FctrChngDts!$C$11),IF(AND($AK189=\"FWP1\",$AJ189=TRUE,$HF189=FALSE),SUM($J189*FctrChngDts!$C$12),IF(AND($AK189=\"FWP1P2\",$AJ189=FALSE,$HF189=FALSE),SUM(SUM($J189,$L189)*FctrChngDts!$C$11),IF(AND($AK189=\"FWP1P2\",$AJ189=TRUE,$HF189=FALSE),SUM(SUM($J189,$L189)*FctrChngDts!$C$12),IF(AND($AK189=\"FWP2\",$AJ189=FALSE,$HF189=FALSE),SUM($L189*FctrChngDts!$C$11),IF(AND($AK189=\"FWP2\",$AJ189=TRUE,$HF189=FALSE),SUM($L189*FctrChngDts!$C$12),IF(AND($AK189=\"FWP2P3\",$AJ189=FALSE,$HF189=FALSE),SUM(SUM($L189,$N189)*FctrChngDts!$C$11),IF(AND($AK189=\"FWP2P3\",$AJ189=TRUE,$HF189=FALSE),SUM(SUM($L189,$N189)*FctrChngDts!$C$12),IF(AND($AK189=\"FWP3\",$AJ189=FALSE,$HF189=FALSE),SUM($N189*FctrChngDts!$C$11),IF(AND($AK189=\"FWP3\",$AJ189=TRUE,$HF189=FALSE),SUM($N189*FctrChngDts!$C$12),IF(AND($Z189=\"Winter\",$AK189=\"SSP1P2\",$AJ189=FALSE,$HF189=FALSE),SUM(SUM(SUM($I189,$K189)*FctrChngDts!$C$9),SUM(SUM($J189,$L189)*FctrChngDts!$C$11))*$AG189,IF(AND($Z189=\"Winter\",$AK189=\"SSP1P2\",$AJ189=TRUE,$HF189=FALSE),SUM(SUM(SUM($I189,$K189)*FctrChngDts!$B$10),SUM(SUM($J189,$L189)*FctrChngDts!$B$12))*$AG189,IF(AND($Z189=\"Summer\",$AK189=\"SSP1P2\",$AJ189=FALSE,$HF189=FALSE),SUM(SUM(SUM($I189,$K189)*FctrChngDts!$B$9),SUM(SUM($J189,$L189)*FctrChngDts!$B$11))-$AJ189,IF(AND($Z189=\"Summer\",$AK189=\"SSP1P2\",$AJ189=TRUE,$HF189=FALSE),SUM(SUM(SUM($I189,$K189)*FctrChngDts!$C$10),SUM(SUM($J189,$L189)*FctrChngDts!$C$12))-$AJ189,IF(AND($Z189=\"Winter\",$AK189=\"SSP2P3\",$AJ189=FALSE,$HF189=FALSE),SUM(SUM(SUM($K189,$M189)*FctrChngDts!$C$9),SUM(SUM($L189,$N189)*FctrChngDts!$C$11))*$AG189,IF(AND($Z189=\"Winter\",$AK189=\"SSP2P3\",$AJ189=TRUE,$HF189=FALSE),SUM(SUM(SUM($K189,$M189)*FctrChngDts!$C$10),SUM(SUM($L189,$N189)*FctrChngDts!$C$12))*$AG189,IF(AND($Z189=\"Summer\",$AK189=\"SSP2P3\",$AJ189=FALSE,$HF189=FALSE),SUM(SUM(SUM($K189,$M189)*FctrChngDts!$C$9),SUM(SUM($L189,$N189)*FctrChngDts!$C$11))-$AJ189,IF(AND($Z189=\"Summer\",$AK189=\"SSP2P3\",$AJ189=TRUE,$HF189=FALSE),SUM(SUM(SUM($K189,$M189)*FctrChngDts!$C$10),SUM(SUM($L189,$N189)*FctrChngDts!$C$12))-$AJ189,IF(AND($AK189=\"FWP1\",$AJ189=FALSE,$HF189=TRUE),SUM(SUM($HM189*FctrChngDts!$B$11),SUM($HN189*FctrChngDts!$C$11)),IF(AND($AK189=\"FWP1\",$AJ189=TRUE,$HF189=TRUE),SUM(SUM($HM189*FctrChngDts!$B$12),SUM($HN189*FctrChngDts!$C$12)),IF(AND($AK189=\"FWP1P2\",$AJ189=FALSE,$HF189=TRUE),SUM(SUM(SUM($HM189,$HO189)*FctrChngDts!$B$11),SUM(SUM($HN189,$HP189)*FctrChngDts!$C$11)),IF(AND($AK189=\"FWP1P2\",$AJ189=TRUE,$HF189=TRUE),SUM(SUM(SUM($HM189,$KP189)*FctrChngDts!$C$12),SUM(SUM($HN189,$HP189)*FctrChngDts!$C$12)),IF(AND($AK189=\"FWP2\",$AJ189=FALSE,$HF189=TRUE),SUM(SUM($HO189*FctrChngDts!$B$11),SUM($HO189*FctrChngDts!$C$11)),IF(AND($AK189=\"FWP2\",$AJ189=TRUE,$HF189=TRUE),SUM(SUM($HO189*FctrChngDts!$B$12),SUM($HO189*FctrChngDts!$C$12)),IF(AND($AK189=\"FWP2P3\",$AJ189=FALSE,$HF189=TRUE),SUM(SUM(SUM($HO189,$HQ189)*FctrChngDts!$C$11),SUM(SUM($HP189,$HR189)*FctrChngDts!$C$11)),IF(AND($AK189=\"FWP2P3\",$AJ189=TRUE,$HF189=TRUE),SUM(SUM(SUM($HO189,$HQ189)*FctrChngDts!$C$12),SUM(SUM($HP189,$HR189)*FctrChngDts!$C$12)),IF(AND($AK189=\"FWP3\",$AJ189=FALSE,$HF189=TRUE),SUM(SUM($HQ189*FctrChngDts!$B$11),SUM($HR189*FctrChngDts!$C$11)),IF(AND($AK189=\"FWP3\",$AJ189=TRUE,$HF189=TRUE),SUM(SUM($HQ189*FctrChngDts!$B$12),SUM($HR189*FctrChngDts!$C$12)),IF(AND($Z189=\"Winter\",$AK189=\"SSP1P2\",$AJ189=FALSE,$HF189=TRUE),SUM(SUM(SUM(SUM($HG189,$HI189)*FctrChngDts!$B$9),SUM(SUM($HH189,$HJ189)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM189,$HO189)*FctrChngDts!$B$11),SUM(SUM($HN189,$HP189)*FctrChngDts!$C$11))*$AG189),IF(AND($Z189=\"Winter\",$AK189=\"SSP1P2\",$AJ189=TRUE,$HF189=TRUE),SUM(SUM(SUM(SUM($HG189,$HI189)*FctrChngDts!$B$10), SUM(SUM($HH189,$HJ189)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM189,$HO189)*FctrChngDts!$B$12),SUM(SUM($HN189,$HP189)*FctrChngDts!$C$12))*$AG189),IF(AND($Z189=\"Summer\",$AK189=\"SSP1P2\",$AJ189=FALSE,$HF189=TRUE),SUM(SUM(SUM(SUM($HG189,$HI189)*FctrChngDts!$B$9),SUM(SUM($HH189,$HJ189)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM189,$HO189)*FctrChngDts!$B$11),SUM(SUM($HN189,$HP189)*FctrChngDts!$C$11))-$AJ189),IF(AND($Z189=\"Summer\",$AK189=\"SSP1P2\",$AJ189=TRUE,$HF189=TRUE),SUM(SUM(SUM(SUM($HG189,$HI189)*FctrChngDts!$B$10),SUM(SUM($HH189,$HJ189)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM189,$HO189)*FctrChngDts!$B$12),SUM(SUM($HN189,$HP189)*FctrChngDts!$C$12))-$AJ189),IF(AND($Z189=\"Winter\",$AK189=\"SSP2P3\",$AJ189=FALSE,$HF189=TRUE),SUM(SUM(SUM(SUM($HI189,$HK189)*FctrChngDts!$B$9),SUM(SUM($HJ189,$HL189)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO189,$HQ189)*FctrChngDts!$B$11),SUM(SUM($HP189,$HR189)*FctrChngDts!$C$11))*$AG189),IF(AND($Z189=\"Winter\",$AK189=\"SSP2P3\",$AJ189=TRUE,$HF189=TRUE),SUM(SUM(SUM(SUM($HI189,$HK189)*FctrChngDts!$B$10), SUM(SUM($HJ189,$HL189)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO189,$HQ189)*FctrChngDts!$B$12),SUM(SUM($HP189,$HR189)*FctrChngDts!$C$12))*$AG189),IF(AND($Z189=\"Summer\",$AK189=\"SSP2P3\",$AJ189=FALSE,$HF189=TRUE),SUM(SUM(SUM(SUM($HI189,$HK189)*FctrChngDts!$B$9),SUM(SUM($HJ189,$HL189)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO189,$HQ189)*FctrChngDts!$B$11),SUM(SUM($HP189,$HR189)*FctrChngDts!$C$11))-$AJ189),IF(AND($Z189=\"Summer\",$AK189=\"SSP2P3\",$AJ189=TRUE,$HF189=TRUE),SUM(SUM(SUM(SUM($HI189,$HK189)*FctrChngDts!$B$10), SUM(SUM($HJ189,$HL189)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO189,$HQ189)*FctrChngDts!$B$12),SUM(SUM($HP189,$HR189)*FctrChngDts!$C$12))-$AJ189),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK189=\"FSP1\",$AH189=TRUE,SUM(SUM(SUM($AI189*FctrChngDts!$B$13)*I189),$AR189)>$AD189),$AD189,IF(AND($AK189=\"FSP1\",$AH189=TRUE,SUM(SUM(SUM($AI189*FctrChngDts!$B$13)*$I189),$AR189)<=$AD189),SUM(SUM(SUM($AI189*FctrChngDts!$B$13)*$I189),$AR189),IF(AND($Z189=\"Summer\",$AK189=\"SSP1\",$AH189=TRUE,SUM(SUM(SUM(SUM($I189,$J189)*SUM($AI189*FctrChngDts!$B$13))*$AF189),$AR189)>$AD189),$AD189,IF(AND($Z189=\"Summer\",$AK189=\"SSP1\",$AH189=TRUE,SUM(SUM(SUM(SUM($I189,$J189)*SUM($AI189*FctrChngDts!$B$13))*$AF189),$AR189)<=$AD189),SUM(SUM(SUM(SUM($I189,$J189)*SUM($AI189*FctrChngDts!$B$13))*$AF189),$AR189),IF(AND($Z189=\"Winter\",$AK189=\"SSP1\",$AH189=TRUE,SUM(SUM(SUM(SUM($I189,$J189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AU189:$AW189)),$AR189)>$AD189),$AD189,IF(AND($Z189=\"Winter\",$AK189=\"SSP1\",$AH189=TRUE,SUM(SUM(SUM(SUM($I189,$J189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AU189:$AW189)),$AR189)<=$AD189),SUM(SUM(SUM(SUM($I189,$J189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AU189:$AW189)),$AR189),IF(AND($AK189=\"FSP1P2\",$AH189=TRUE,SUM(SUM(SUM(SUM($I189,$K189)*SUM($AI189*FctrChngDts!$B$13))*$AF189),$AR189)>$AD189),$AD189,IF(AND($AK189=\"FSP1P2\",$AH189=TRUE,SUM(SUM(SUM(SUM($I189,$K189)*SUM($AI189*FctrChngDts!$B$13))*$AF189),$AR189)<=$AD189),SUM(SUM(SUM(SUM($I189,$K189)*SUM($AI189*FctrChngDts!$B$13))*$AF189),$AR189),IF(AND($Z189=\"Summer\",$AK189=\"SSP1P2\",$AH189=TRUE,SUM(SUM(SUM(SUM($I189,$K189,$J189,$L189)*SUM($AI189*FctrChngDts!$B$13))*$AF189),$AR189)>$AD189),$AD189,IF(AND($Z189=\"Summer\",$AK189=\"SSP1P2\",$AH189=TRUE,SUM(SUM(SUM(SUM($I189,$K189,$J189,$L189)*SUM($AI189*FctrChngDts!$B$13))*$AF189),$AR189)<=$AD189),SUM(SUM(SUM(SUM($I189,$K189,$J189,$L189)*SUM($AI189*FctrChngDts!$B$13))*$AF189),$AR189),IF(AND($Z189=\"Winter\",$AK189=\"SSP1P2\",$AH189=TRUE,SUM(SUM(SUM(SUM($I189,$K189,$J189,$L189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AU189:$AW189)),$AR189)>$AD189),$AD189,IF(AND($Z189=\"Winter\",$AK189=\"SSP1P2\",$AH189=TRUE,SUM(SUM(SUM(SUM($I189,$K189,$J189,$L189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AU189:$AW189)),$AR189)<=$AD189),MIN($AD189,SUM($AL189,SUM(SUM(SUM(SUM($I189,$K189,$J189,$L189)*SUM($AI189*FctrChngDts!$B$13))*$AF189)))),IF(AND($AK189=\"FSP2\",$AH189=TRUE,SUM(SUM(SUM($AI189*FctrChngDts!$B$13)*$K189),$AR189)>$AD189),$AD189,IF(AND($AK189=\"FSP2\",$AH189=TRUE,SUM(SUM(SUM($AI189*FctrChngDts!$B$13)*$K189),$AR189)<=$AD189),SUM(SUM(SUM($AI189*FctrChngDts!$B$13)*$K189),$AR189),IF(AND($Z189=\"Summer\",$AK189=\"SSP2\",$AH189=TRUE,SUM(SUM(SUM(SUM($K189,$L189)*SUM($AI189*FctrChngDts!$B$13))*$AF189),$AR189)>$AD189),$AD189,IF(AND($Z189=\"Summer\",$AK189=\"SSP2\",$AH189=TRUE,SUM(SUM(SUM(SUM($K189,$L189)*SUM($AI189*FctrChngDts!$B$13))*$AF189),$AR189)<=$AD189),SUM(SUM(SUM(SUM($K189,$L189)*SUM($AI189*FctrChngDts!$B$13))*$AF189),$AR189),IF(AND($Z189=\"Winter\",$AK189=\"SSP2\",$AH189=TRUE,SUM(SUM(SUM(SUM($K189,$L189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AU189:$AW189)),$AR189)>$AD189),$AD189,IF(AND($Z189=\"Winter\",$AK189=\"SSP2\",$AH189=TRUE,SUM(SUM(SUM(SUM($K189,$L189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AU189:$AW189)),$AR189)<=$AD189),SUM(SUM(SUM(SUM($K189,$L189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AU189:$AW189)),$AR189),IF(AND($AK189=\"FSP2P3\",$AH189=TRUE,SUM(SUM(SUM(SUM($K189,$M189)*SUM($AI189*FctrChngDts!$B$13))*$AF189),$AR189)>$AD189),$AD189,IF(AND($AK189=\"FSP2P3\",$AH189=TRUE,SUM(SUM(SUM(SUM($K189,$M189)*SUM($AI189*FctrChngDts!$B$13))*$AF189),$AR189)<=$AD189),SUM(SUM(SUM(SUM($K189,$M189)*SUM($AI189*FctrChngDts!$B$13))*$AF189),$AR189),IF(AND($Z189=\"Summer\",$AK189=\"SSP2P3\",$AH189=TRUE,SUM(SUM(SUM(SUM($K189,$L189,$M189,$N189)*SUM($AI189*FctrChngDts!$B$13))*$AF189),$AR189)>$AD189),$AD189,IF(AND($Z189=\"Summer\",$AK189=\"SSP2P3\",$AH189=TRUE,SUM(SUM(SUM(SUM($K189,$L189,$M189,$N189)*SUM($AI189*FctrChngDts!$B$13))*$AF189),$AR189)<=$AD189),SUM(SUM(SUM(SUM($K189,$L189,$M189,$N189)*SUM($AI189*FctrChngDts!$B$13))*$AF189),$AR189),IF(AND($Z189=\"Winter\",$AK189=\"SSP2P3\",$AH189=TRUE,SUM(SUM(SUM(SUM($K189,$L189,$M189,$N189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AU189:$AW189)),$AR189)>$AD189),$AD189,IF(AND($Z189=\"Winter\",$AK189=\"SSP2P3\",$AH189=TRUE,SUM(SUM(SUM(SUM($K189,$L189,$M189,$N189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AU189:$AW189)),$AR189)<=$AD189),SUM(SUM(SUM(SUM($K189,$L189,$M189,$N189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AU189:$AW189)),$AR189),IF(AND($AK189=\"FSP3\",$AH189=TRUE,SUM(SUM(SUM($AI189*FctrChngDts!$B$13)*$M189),$AR189)>$AD189),$AD189,IF(AND($AK189=\"FSP3\",$AH189=TRUE,SUM(SUM(SUM($AI189*FctrChngDts!$B$13)*$M189),$AR189)<=$AD189),SUM(SUM(SUM($AI189*FctrChngDts!$B$13)*$M189),$AR189),IF(AND($Z189=\"Summer\",$AK189=\"SSP3\",$AH189=TRUE,SUM(SUM(SUM(SUM($M189,$N189)*SUM($AI189*FctrChngDts!$B$13))*$AF189),$AR189)>$AD189),$AD189,IF(AND($Z189=\"Summer\",$AK189=\"SSP3\",$AH189=TRUE,SUM(SUM(SUM(SUM($M189,$N189)*SUM($AI189*FctrChngDts!$B$13))*$AF189),$AR189)<=$AD189),SUM(SUM(SUM(SUM($M189,$N189)*SUM($AI189*FctrChngDts!$B$13))*$AF189),$AR189),IF(AND($Z189=\"Winter\",$AK189=\"SSP3\",$AH189=TRUE,SUM(SUM(SUM(SUM($M189,$N189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AU189:$AW189)),$AR189)>$AD189),$AD189,IF(AND($Z189=\"Winter\",$AK189=\"SSP3\",$AH189=TRUE,SUM(SUM(SUM(SUM($M189,$N189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AU189:$AW189)),$AR189)<=$AD189),SUM(SUM(SUM(SUM($M189,$N189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AU189:$AW189)),$AR189),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK189=\"FWP1\",$AH189=TRUE,SUM(SUM(SUM($AI189*FctrChngDts!$B$13)*$J189),$AU189)>$AE189),$AE189,IF(AND($AK189=\"FWP1\",$AH189=TRUE,SUM(SUM(SUM($AI189*FctrChngDts!$B$13)*$J189),$AU189)<=$AE189),SUM(SUM(SUM($AI189*FctrChngDts!$B$13)*$J189),$AU189),IF(AND($Z189=\"Winter\",$AK189=\"SSP1\",$AH189=TRUE,SUM(SUM(SUM(SUM($I189,$J189)*SUM($AI189*FctrChngDts!$B$13))*$AG189),$AU189)>$AE189),$AE189,IF(AND($Z189=\"Winter\",$AK189=\"SSP1\",$AH189=TRUE,SUM(SUM(SUM(SUM($I189,$J189)*SUM($AI189*FctrChngDts!$B$13))*$AG189),$AU189)<=$AE189),SUM(SUM(SUM(SUM($I189,$J189)*SUM($AI189*FctrChngDts!$B$13))*$AG189),$AU189),IF(AND($Z189=\"Summer\",$AK189=\"SSP1\",$AH189=TRUE,SUM(SUM(SUM(SUM($I189,$J189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AR189:$AT189)),$AU189)>$AE189),$AE189,IF(AND($Z189=\"Summer\",$AK189=\"SSP1\",$AH189=TRUE,SUM(SUM(SUM(SUM($I189,$J189)*SUM($AI189*FctrChngDts!$B$13))- SUM($AR189:$AT189)),$AU189)<=$AE189),SUM(SUM(SUM(SUM($I189,$J189)*SUM($AI189*FctrChngDts!$B$13))- SUM($AR189:$AT189)),$AU189),IF(AND($AK189=\"FWP1P2\",$AH189=TRUE,SUM(SUM(SUM(SUM($J189,$L189)*SUM($AI189*FctrChngDts!$B$13))*$AG189),$AU189)>$AE189),$AE189,IF(AND($AK189=\"FWP1P2\",$AH189=TRUE,SUM(SUM(SUM(SUM($J189,$L189)*SUM($AI189*FctrChngDts!$B$13))*$AG189),$AU189)<=$AE189),SUM(SUM(SUM(SUM($J189,$L189)*SUM($AI189*FctrChngDts!$B$13))*$AG189),$AU189),IF(AND($Z189=\"Winter\",$AK189=\"SSP1P2\",$AH189=TRUE,SUM(SUM(SUM(SUM($I189,$K189,$J189,$L189)*SUM($AI189*FctrChngDts!$B$13))*$AG189),$AU189)>$AE189),$AE189,IF(AND($Z189=\"Winter\",$AK189=\"SSP1P2\",$AH189=TRUE,SUM(SUM(SUM(SUM($I189,$K189,$J189,$L189)*SUM($AI189*FctrChngDts!$B$13))*$AG189),$AU189)<=$AE189),SUM(SUM(SUM(SUM($I189,$K189,$J189,$L189)*SUM($AI189*FctrChngDts!$B$13))*$AG189),$AU189),IF(AND($Z189=\"Summer\",$AK189=\"SSP1P2\",$AH189=TRUE,SUM(SUM(SUM(SUM($I189,$K189,$J189,$L189)*SUM($AI189*FctrChngDts!$B$13))- SUM($AR189:$AT189)),$AU189)>$AE189),$AE189,IF(AND($Z189=\"Summer\",$AK189=\"SSP1P2\",$AH189=TRUE,SUM(SUM(SUM(SUM($I189,$K189,$J189,$L189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AR189:$AT189)),$AU189)<=$AE189),SUM(SUM(SUM(SUM($I189,$K189,$J189,$L189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AR189:$AT189)),$AU189),IF(AND($AK189=\"FWP2\",$AH189=TRUE,SUM(SUM(SUM($AI189*FctrChngDts!$B$13)*$L189),$AU189)>$AE189),$AE189,IF(AND($AK189=\"FWP2\",$AH189=TRUE,SUM(SUM(SUM($AI189*FctrChngDts!$B$13)*$L189),$AU189)<=$AE189),SUM(SUM(SUM($AI189*FctrChngDts!$B$13)*$L189),$AU189),IF(AND($Z189=\"Winter\",$AK189=\"SSP2\",$AH189=TRUE,SUM(SUM(SUM(SUM($K189,$L189)*SUM($AI189*FctrChngDts!$B$13))*$AG189),$AU189)>$AE189),$AE189,IF(AND($Z189=\"Winter\",$AK189=\"SSP2\",$AH189=TRUE,SUM(SUM(SUM(SUM($K189,$L189)*SUM($AI189*FctrChngDts!$B$13))*$AG189),$AU189)<=$AE189),SUM(SUM(SUM(SUM($K189,$L189)*SUM($AI189*FctrChngDts!$B$13))*$AG189),$AU189),IF(AND($Z189=\"Summer\",$AK189=\"SSP2\",$AH189=TRUE,SUM(SUM(SUM(SUM($K189,$L189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AR189:$AT189)),$AU189)>$AE189),$AE189,IF(AND($Z189=\"Summer\",$AK189=\"SSP2\",$AH189=TRUE,SUM(SUM(SUM(SUM($K189,$L189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AR189:$AT189)),$AU189)<=$AE189),SUM(SUM(SUM(SUM($K189,$L189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AR189:$AT189)),$AU189),IF(AND($AK189=\"FWP2P3\",$AH189=TRUE,SUM(SUM(SUM(SUM($L189,$N189)*SUM($AI189*FctrChngDts!$B$13))*$AG189),$AU189)>$AE189),$AE189,IF(AND($AK189=\"FWP2P3\",$AH189=TRUE,SUM(SUM(SUM(SUM($L189,$N189)*SUM($AI189*FctrChngDts!$B$13))*$AG189),$AU189)<=$AE189),SUM(SUM(SUM(SUM($L189,$N189)*SUM($AI189*FctrChngDts!$B$13))*$AG189),$AU189),IF(AND($Z189=\"Winter\",$AK189=\"SSP2P3\",$AH189=TRUE,SUM(SUM(SUM(SUM($K189,$L189,$M189,$N189)*SUM($AI189*FctrChngDts!$B$13))*$AG189),$AU189)>$AE189),$AE189,IF(AND($Z189=\"Winter\",$AK189=\"SSP2P3\",$AH189=TRUE,SUM(SUM(SUM(SUM($K189,$L189,$M189,$N189)*SUM($AI189*FctrChngDts!$B$13))*$AG189),$AU189)<=$AE189),SUM(SUM(SUM(SUM($K189,$L189,$M189,$N189)*SUM($AI189*FctrChngDts!$B$13))*$AG189),$AU189),IF(AND($Z189=\"Summer\",$AK189=\"SSP2P3\",$AH189=TRUE,SUM(SUM(SUM(SUM($K189,$L189,$M189,$N189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AR189:$AT189)),$AU189)>$AE189),$AE189,IF(AND($Z189=\"Summer\",$AK189=\"SSP2P3\",$AH189=TRUE,SUM(SUM(SUM(SUM($K189,$L189,$M189,$N189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AR189:$AT189)),$AU189)<=$AE189),SUM(SUM(SUM(SUM($K189,$L189,$M189,$N189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AR189:$AT189)),$AU189),IF(AND($AK189=\"FWP3\",$AH189=TRUE,SUM(SUM(SUM($AI189*FctrChngDts!$B$13)*$N189),$AU189)>$AE189),$AE189,IF(AND($AK189=\"FWP3\",$AH189=TRUE,SUM(SUM(SUM($AI189*FctrChngDts!$B$13)*$N189),$AU189)<=$AE189),SUM(SUM(SUM($AI189*FctrChngDts!$B$13)*$N189),$AU189),IF(AND($Z189=\"Winter\",$AK189=\"SSP3\",$AH189=TRUE,SUM(SUM(SUM(SUM($M189,$N189)*SUM($AI189*FctrChngDts!$B$13))*$AG189),$AU189)>$AE189),$AE189,IF(AND($Z189=\"Winter\",$AK189=\"SSP3\",$AH189=TRUE,SUM(SUM(SUM(SUM($M189,$N189)*SUM($AI189*FctrChngDts!$B$13))*$AG189),$AU189)<=$AE189),SUM(SUM(SUM(SUM($M189,$N189)*SUM($AI189*FctrChngDts!$B$13))*$AG189),$AU189),IF(AND($Z189=\"Summer\",$AK189=\"SSP3\",$AH189=TRUE,SUM(SUM(SUM(SUM($M189,$N189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AR189:$AT189)),$AU189)>$AE189),$AE189,IF(AND($Z189=\"Summer\",$AK189=\"SSP3\",$AH189=TRUE,SUM(SUM(SUM(SUM($M189,$N189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AR189:$AT189)),$AU189)<=$AE189),SUM(SUM(SUM(SUM($M189,$N189)*SUM($AI189*FctrChngDts!$B$13))-SUM($AR189:$AT189)),$AU189),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I189>0,$AH189=FALSE),SUM($AR189*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I189>0,$AH189=TRUE),SUM($AX189*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I189>0,$AH189=FALSE),SUM($AS189*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I189>0,$AH189=TRUE),SUM($AY189*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I189>0,$AH189=FALSE),SUM($AT189*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I189>0,$AH189=TRUE),SUM($AZ189*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J189>0,$AH189=FALSE),SUM($AU189*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J189>0,$AH189=TRUE),SUM($BA189*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J189>0,$AH189=FALSE),SUM($AV189*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J189>0,$AH189=TRUE),SUM($BB189*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J189>0,$AH189=FALSE),SUM($AW189*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J189>0,$AH189=TRUE),SUM($BC189*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K189>0,$AH189=FALSE),SUM($AR189*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K189>0,$AH189=TRUE),SUM($AX189*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K189>0,$AH189=FALSE),SUM($AS189*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K189>0,$AH189=TRUE),SUM($AY189*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K189>0,$AH189=FALSE),SUM($AT189*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K189>0,$AH189=TRUE),SUM($AZ189*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L189>0,$AH189=FALSE),SUM($AU189*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L189>0,$AH189=TRUE),SUM($BA189*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L189>0,$AH189=FALSE),SUM($AV189*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L189>0,$AH189=TRUE),SUM($BB189*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L189>0,$AH189=FALSE),SUM($AW189*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L189>0,$AH189=TRUE),SUM($BC189*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M189>0,$AH189=FALSE),SUM($AR189*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M189>0,$AH189=TRUE),SUM($AX189*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M189>0,$AH189=FALSE),SUM($AS189*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M189>0,$AH189=TRUE),SUM($AY189*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M189>0,$AH189=FALSE),SUM($AT189*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M189>0,$AH189=TRUE),SUM($AZ189*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N189>0,$AH189=FALSE),SUM($AU189*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N189>0,$AH189=TRUE),SUM($BA189*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N189>0,$AH189=FALSE),SUM($AV189*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N189>0,$AH189=TRUE),SUM($BB189*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N189>0,$AH189=FALSE),SUM($AW189*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N189>0,$AH189=TRUE),SUM($BC189*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I189=0,0,IF(AND($I189>0,$K189>0,$AH189=FALSE),SUM($AR189/$P189*$I189),IF(AND($I189>0,$K189=0,$AH189=FALSE),$AR189,IF(AND($I189>0,$K189>0,$AH189=TRUE),ROUND(MIN($HU189,SUM(SUM($I189,$K189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA189,SUM(SUM($I189,$K189)*(FctrChngDts!$B$13)*$AI189)*$IA189)),0),IF(AND($I189>0,$K189=0,$AH189=TRUE),$AX189))))),0)","v":0},{"$f":"ROUND(IF($I189=0,0,IF(AND($I189>0,$K189>0,$AH189=FALSE),SUM($AS189/$P189*$I189),IF(AND($I189>0,$K189=0,$AH189=FALSE),$AS189,IF(AND($I189>0,$K189>0,$AH189=TRUE),ROUND(MIN(SUM($HU189-$BW189),SUM(SUM($I189,$K189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA189)*3),0),IF(AND($I189>0,$K189=0,$AH189=TRUE),$AY189))))),0)","v":0},0,{"$f":"IF($J189=0,0,IF(AND($J189>0,$L189=0,$N189=0,$AH189=FALSE,$AJ189=FALSE),ROUND(MIN($HX189,SUM($AU189,$BA189)),0),IF(AND($J189>0,$L189=0,$N189=0,$AH189=TRUE,$AJ189=FALSE),ROUND(MIN($HX189,SUM($AU189,SUM($J189*$AI189*FctrChngDts!$B$13))),0),IF(AND($J189>0,$L189>0,$N189=0,$AH189=FALSE,$AJ189=FALSE),ROUND(MIN($HX189,SUM(SUM($J189,$L189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA189,SUM(SUM($J189,$L189)*(FctrChngDts!$B$13)*$AI189)*$IA189)),0),IF(AND($J189>0,$L189>0,$N189=0,$AH189=TRUE,$AJ189=FALSE),ROUND(MIN($HX189,SUM(SUM(SUM(SUM($J189,$L189)*FctrChngDts!$C$11*$IA189),SUM(SUM($J189,$L189)*SUM(FctrChngDts!$B$13*$AI189)*$IA189)))),0),IF(AND($J189>0,$L189=0,$N189=0,$AH189=FALSE,$AJ189=TRUE),ROUND(MIN($HX189,SUM($AU189,$BA189)),0),IF(AND($J189>0,$L189=0,$N189=0,$AH189=TRUE,$AJ189=TRUE),ROUND(MIN($HX189,SUM($AU189,SUM($J189*$AI189*FctrChngDts!$B$13))),0),IF(AND($J189>0,$L189>0,$N189=0,$AH189=FALSE,$AJ189=TRUE),ROUND(MIN($HX189,SUM(SUM($J189,$L189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA189,SUM(SUM($J189,$L189)*(FctrChngDts!$B$13)*$AI189)*$IA189)),0),IF(AND($J189>0,$L189>0,$N189=0,$AH189=TRUE,$AJ189=TRUE),ROUND(MIN($HX189,SUM(SUM(SUM(SUM($J189,$L189)*FctrChngDts!$C$12*$IA189),SUM(SUM($J189,$L189)*SUM(FctrChngDts!$B$13*$AI189)*$IA189)))),0))))))))))","v":0},{"$f":"IF($J189=0,0,IF(AND($J189>0,$L189=0,$N189=0,$AH189=FALSE,$AJ189=FALSE),ROUND(MIN(SUM($HX189-$BZ189),SUM($AU189*3)),0),IF(AND($J189>0,$L189=0,$N189=0,$AH189=TRUE,$AJ189=FALSE),ROUND(MIN(SUM($HX189-$BZ189),SUM(SUM($J189,$L189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA189)*3),0),IF(AND($J189>0,$L189>0,$N189=0,$AH189=FALSE,$AJ189=FALSE),ROUND(MIN(SUM($HX189-$BZ189),SUM(SUM($J189,$L189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA189)*3),0),IF(AND($J189>0,$L189>0,$N189=0,$AH189=TRUE,$AJ189=FALSE),ROUND(MIN(SUM($HX189-$BZ189),SUM(SUM($J189,$L189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA189)*3),0),IF(AND($J189>0,$L189=0,$N189=0,$AH189=FALSE,$AJ189=TRUE),ROUND(MIN(SUM($HX189-$BZ189),SUM($AU189*3)),0),IF(AND($J189>0,$L189=0,$N189=0,$AH189=TRUE,$AJ189=TRUE),ROUND(MIN(SUM($HX189-$BZ189),SUM(SUM($J189,$L189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA189)*3),0),IF(AND($J189>0,$L189>0,$N189=0,$AH189=FALSE,$AJ189=TRUE),ROUND(MIN(SUM($HX189-$BZ189),SUM(SUM($J189,$L189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA189)*3),0),IF(AND($J189>0,$L189>0,$N189=0,$AH189=TRUE,$AJ189=TRUE),ROUND(MIN(SUM($HX189-$BZ189),SUM(SUM($J189,$L189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA189)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K189=0,0,IF(AND($I189>0,$K189>0,$M189=0,$AH189=FALSE),SUM($AR189-$BW189),IF(AND($I189=0,$K189>0,$M189>0,$AH189=FALSE),SUM($AR189/$P189*$K189),IF(AND($I189=0,$K189>0,$M189=0,$AH189=FALSE),$AR189,IF($K189=0,0,IF(AND($I189>0,$K189>0,$M189=0,$AH189=TRUE),ROUND(MIN($HV189,SUM(SUM($I189,$K189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB189,SUM(SUM($I189,$K189)*(FctrChngDts!$B$13)*$AI189)*$IB189)),0),IF(AND($I189=0,$K189>0,$M189>0,$AH189=TRUE),ROUND(MIN($HV189,SUM(SUM($I189,$K189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB189,SUM(SUM($I189,$K189)*(FctrChngDts!$B$13)*$AI189)*$IB189)),0),IF(AND($I189=0,$K189>0,$M189=0,$AH189=TRUE),$AX189)))))))),0)","v":0},{"$f":"ROUND(IF($K189=0,0,IF(AND($I189>0,$K189>0,$M189=0,$AH189=FALSE),SUM($AS189-$BX189),IF(AND($I189=0,$K189>0,$M189>0,$AH189=FALSE),SUM($AS189/$P189*$K189),IF(AND($I189=0,$K189>0,$M189=0,$AH189=FALSE),$AS189,IF($K189=0,0,IF(AND($I189>0,$K189>0,$M189=0,$AH189=TRUE),ROUND(MIN(SUM($HV189-$BW189),SUM(SUM($I189,$K189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB189)*3),0),IF(AND($I189=0,$K189>0,$M189>0,$AH189=TRUE),ROUND(MIN(SUM($HV189-$BW189),SUM(SUM($I189,$K189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB189)*3),0),IF(AND($I189=0,$K189>0,$M189=0,$AH189=TRUE),$AY189)))))))),0)","v":0},0,{"$f":"IF($L189=0,0,IF(AND($J189>0,$L189>0,$N189=0,$AH189=FALSE,$AJ189=FALSE),ROUND(MIN($HY189,SUM(SUM($J189,$L189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB189,SUM(SUM($J189,$L189)*(FctrChngDts!$B$13)*$AI189)*$IB189)),0),IF(AND($J189>0,$L189>0,$N189=0,$AH189=TRUE,$AJ189=FALSE),ROUND(MIN($HY189,SUM(SUM(SUM(SUM($J189,$L189)*FctrChngDts!$C$11*$IB189),SUM(SUM($J189,$L189)*SUM(FctrChngDts!$B$13*$AI189)*$IB189)))),0),IF(AND($J189=0,$L189>0,$N189=0,$AH189=FALSE,$AJ189=FALSE),ROUND(MIN($HY189,SUM($L189*FctrChngDts!$C$11)),0),IF(AND($J189=0,$L189>0,$N189=0,$AH189=TRUE,$AJ189=FALSE),ROUND(MIN($HY189,SUM(SUM(SUM(SUM($J189,$L189)*FctrChngDts!$C$11*$IB189),SUM(SUM($J189,$L189)*SUM(FctrChngDts!$B$13*$AI189)*$IB189)))),0),IF(AND($J189>0,$L189>0,$N189=0,$AH189=FALSE,$AJ189=TRUE),ROUND(MIN($HY189,SUM(SUM($J189,$L189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB189,SUM(SUM($J189,$L189)*(FctrChngDts!$B$13)*$AI189)*$IB189)),0),IF(AND($J189>0,$L189>0,$N189=0,$AH189=TRUE,$AJ189=TRUE),ROUND(MIN($HY189,SUM(SUM(SUM(SUM($J189,$L189)*FctrChngDts!$C$12*$IB189),SUM(SUM($J189,$L189)*SUM(FctrChngDts!$B$13*$AI189)*$IB189)))),0),IF(AND($J189=0,$L189>0,$N189=0,$AH189=FALSE,$AJ189=TRUE),ROUND(MIN($HY189,SUM($L189*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J189=0,$L189>0,$N189=0,$AH189=TRUE,$AJ189=TRUE),ROUND(MIN($HY189,SUM(SUM(SUM(SUM($J189,$L189)*FctrChngDts!$C$12*$IB189),SUM(SUM($J189,$L189)*SUM(FctrChngDts!$B$13*$AI189)*$IB189)))),0))))))))))","v":0},{"$f":"IF($L189=0,0,IF(AND($J189>0,$L189>0,$N189=0,$AH189=FALSE,$AJ189=FALSE),ROUND(MIN(SUM($HY189-$CF189),SUM(SUM($J189,$L189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB189)*3),0),IF(AND($J189>0,$L189>0,$N189=0,$AH189=TRUE,$AJ189=FALSE),ROUND(MIN(SUM($HY189-$CF189),SUM(SUM($J189,$L189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB189)*3),0),IF(AND($J189=0,$L189>0,$N189=0,$AH189=FALSE,$AJ189=FALSE),ROUND(MIN(SUM($HY189-$CF189),SUM($AU189*3)),0),IF(AND($J189=0,$L189>0,$N189=0,$AH189=TRUE,$AJ189=FALSE),ROUND(MIN(SUM($HY189-$CF189),SUM(SUM($J189,$L189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB189)*3),0),IF(AND($J189>0,$L189>0,$N189=0,$AH189=FALSE,$AJ189=TRUE),ROUND(MIN(SUM($HY189-$CF189),SUM(SUM($J189,$L189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB189)*3),0),IF(AND($J189>0,$L189>0,$N189=0,$AH189=TRUE,$AJ189=TRUE),ROUND(MIN(SUM($HY189-$CF189),SUM(SUM($J189,$L189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB189)*3),0),IF(AND($J189=0,$L189>0,$N189=0,$AH189=FALSE,$AJ189=TRUE),ROUND(MIN(SUM($HY189-$CF189),SUM($AU189*3)),0),IF(AND($J189=0,$L189>0,$N189=0,$AH189=TRUE,$AJ189=TRUE),ROUND(MIN(SUM($HY189-$CF189),SUM(SUM($J189,$L189)*IF($AJ189=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB189)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S189>0,Account!$AG$2=TRUE,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH189=FALSE),SUM(Usage!$BW189:$CB189)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V189>0,Account!$AG$2=TRUE,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH189=FALSE),SUM(Usage!$CC189:$CH189)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y189>0,Account!$AG$2=TRUE,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH189=FALSE),SUM(Usage!$CI189:$CN189)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH189=TRUE,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S189),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S189)),2)","v":0},{"$f":"ROUND(IF(OR($AH189=TRUE,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V189),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V189)),2)","v":0},{"$f":"IF(OR($AH189=TRUE,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y189),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y189))","v":0},{"$f":"ROUND(IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW189),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW189)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX189),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX189)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY189),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY189)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ189),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ189)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA189),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA189)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB189),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB189)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S189),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC189),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC189)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD189),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD189)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE189),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE189)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF189),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF189)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG189),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG189)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH189),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH189)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V189),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI189),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI189))","v":0},{"$f":"IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ189),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ189))","v":0},{"$f":"IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK189),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK189))","v":0},{"$f":"IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL189),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL189))","v":0},{"$f":"IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM189),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM189))","v":0},{"$f":"IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN189),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN189))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y189)","v":0},0,0,0,0,{"$f":"IF($DW189>IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV189*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV189*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW189-IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV189*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV189*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV189<$DW189,SUM($DW189-$DV189),0))","v":0},{"$f":"IF(OR(AND($D189<=FctrChngDts!$B$14,Usage!$E189>FctrChngDts!$B$14),AND(Usage!$D189<=FctrChngDts!$C$14,Usage!$E189>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW189),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX189),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY189),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ189),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA189),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB189),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC189),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD189),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE189),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF189),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG189),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH189),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI189)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ189)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK189)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL189)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM189)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN189)","v":0},0,{"$f":"IF(AND($S189>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E189<>\"D-CARE\",Tenant!$F189=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET189=TRUE,$S189>0,$V189=0),SUM(SUM($BW189:$CB189)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET189=TRUE,$S189>0,$V189>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW189:$CB189)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET189=TRUE,$S189>0,$V189>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW189:$CB189)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S189>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S189>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S189>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV189=TRUE,$S189>0,$V189=0),SUM(SUM($BW189:$CB189)*'CRS1'!$P$2),IF(AND($EV189=TRUE,$S189>0,$V189>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW189:$CB189)*'CRS1'!$P$2),IF(AND($EV189=TRUE,$S189>0,$V189>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW189:$CB189)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S189>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX189=TRUE,$S189>0,$V189=0),SUM(SUM($BW189:$CB189)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX189=TRUE,$S189>0,$V189>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW189:$CB189)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX189=TRUE,$S189>0,$V189>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW189:$CB189)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S189>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ189=TRUE,$S189>0),SUM(SUM($BW189:$CB189)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V189>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E189<>\"D-CARE\",Tenant!$F189=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB189=TRUE,$S189>0,$V189>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC189:$CH189)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB189=TRUE,$S189>0,$V189>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC189:$CH189)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB189=TRUE,$V189>0,$Y189>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC189:$CH189)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB189=TRUE,$V189>0,$Y189>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC189:$CH189)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB189=TRUE,$S189=0,$V189>0,$Y189=0),SUM(SUM($CC189:$CH189)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V189>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V189>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V189>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD189=TRUE,$S189>0,$V189>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC189:$CH189)*'CRS2'!$P$2),IF(AND($FD189=TRUE,$S189>0,$V189>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC189:$CH189)*'CRS2'!$P$2),IF(AND($FD189=TRUE,$V189>0,$Y189>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC189:$CH189)*'CRS2'!$P$2),IF(AND($FD189=TRUE,$V189>0,$Y189>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC189:$CH189)*'CRS2'!$P$2),IF(AND($FD189=TRUE,$S189=0,$V189>0,$Y189=0),SUM(SUM($CC189:$CH189)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V189>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF189=TRUE,$S189>0,$V189>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC189:$CH189)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF189=TRUE,$S189>0,$V189>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC189:$CH189)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF189=TRUE,$V189>0,$Y189>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC189:$CH189)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF189=TRUE,$V189>0,$Y189>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC189:$CH189)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF189=TRUE,$S189=0,$V189>0,$Y189=0),SUM(SUM($CC189:$CH189)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V189>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH189=TRUE,$V189>0),SUM(SUM($CC189:$CH189)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y189>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E189<>\"D-CARE\",Tenant!$F189=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ189=TRUE,$V189=0,$Y189>0),SUM(SUM($CI189:$CN189)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ189=TRUE,$V189>0,$Y189>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI189:$CN189)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ189=TRUE,$V189>0,$Y189>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI189:$CN189)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y189>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y189>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y189>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL189=TRUE,$V189=0,$Y189>0),SUM(SUM($CI189:$CN189)*'CRS3'!$P$2),IF(AND($FL189=TRUE,$V189>0,$Y189>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI189:$CN189)*'CRS3'!$P$2),IF(AND($FL189=TRUE,$V189>0,$Y189>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI189:$CN189)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y189>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN189=TRUE,$V189=0,$Y189>0),SUM(SUM($CI189:$CN189)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN189=TRUE,$V189>0,$Y189>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI189:$CN189)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN189=TRUE,$V189>0,$Y189>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI189:$CN189)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y189>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP189=TRUE,$Y189>0),SUM(SUM($CI189:$CN189)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR189:$FT189))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO189:$CQ189,$FR189:$FT189))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA189:$EF189)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG189:$EL189)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM189:$ER189)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV189,$CO189:$CQ189,$EA189:$ER189)/$P189)*$S189*FctrChngDts!$B$15),SUM(SUM(SUM($DV189,$CO189:$CQ189,$FR189:$FT189)/$P189)*$S189*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV189,$CO189:$CQ189,$EA189:$ER189)/$P189)*$V189*FctrChngDts!$B$15),SUM(SUM(SUM($DV189,$CO189:$CQ189,$FR189:$FT189)/$P189)*$V189*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV189,$CO189:$CQ189,$EA189:$ER189)/$P189)*$Y189*FctrChngDts!$B$15),SUM(SUM(SUM($DV189,$CO189:$CQ189,$FR189:$FT189)/$P189)*$Y189*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA189*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI189*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ189*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ189,$FU189,$GF189,$GZ189:$HE189),IF(Account!$Q$2=TRUE,SUM($DZ189,$FV189,$GF189,$GZ189:$HE189),SUM($DZ189,$ES189,$FU189:$FV189,$GF189,$GZ189:$HE189)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E189),Usage!$P189,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D189,FctrChngDts!$C$17<=Usage!$E189),SUM(FctrChngDts!$C$17-Usage!$D189),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E189),Usage!$P189,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D189,FctrChngDts!$C$19<=Usage!$E189),SUM(FctrChngDts!$C$19-Usage!$D189),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK189*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK189*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL189*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL189*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D189))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A189,Tenant!$A:$J,8,FALSE)=TRUE,$GG189<0),0,SUM(SUM(SUM($GG189/$P189*$GP189)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A189,Tenant!$A:$J,8,FALSE)=TRUE,$GG189<0),0,SUM(SUM(SUM($GG189/$P189*$GQ189)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D189))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A189,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV189*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A189,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW189*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU189:$DA189,$EU189,$EA189:$EF189,$FA189)-SUM(SUM($BW189:$CB189)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD189:$DJ189,$FC189,$EG189:$EL189,$FI189)-SUM(SUM($CC189:$CH189)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM189:$DS189,$FK189,$EM189:$ER189,$FQ189)-SUM(SUM($CI189:$CN189)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO189,$CU189:$DA189,$EU189,$EW189,$EY189,$EA189:$EF189,$FA189,$CP189,$DD189:$DJ189,$FC189,$FE189,$FG189,$EG189:$EL189,$FI189)/$P189*$S189)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO189,$CU189:$DA189,$EU189,$EW189,$EY189,$EA189:$EF189,$FA189,$CP189,$DD189:$DJ189,$FC189,$FE189,$FG189,$EG189:$EL189,$FI189)/$P189*$V189)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ189,$DM189:$DS189,$FK189,$FM189,$FO189,$EM189:$ER189,$FQ189)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D189,BslnAllctnCrrnt!$A$1<=$E189),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK189=\"FSP1\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$Q189,BslnAllctnCrrnt!$A$1<$R189),SUM(BslnAllctnCrrnt!$A$1-$Q189),IF(AND($AK189=\"FSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$Q189,BslnAllctnCrrnt!$A$1<$R189),SUM(BslnAllctnCrrnt!$A$1-$Q189),IF(AND($AK189=\"FSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),$I189,IF(AND($AK189=\"SSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$Q189,BslnAllctnCrrnt!$A$1<$R189),SUM(BslnAllctnCrrnt!$A$1-$Q189),IF(AND($AK189=\"SSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),$I189,0)))))","v":0},{"$f":"IF(AND($AK189=\"FSP1\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$Q189,BslnAllctnCrrnt!$A$1<$R189),SUM($I189-$HG189),IF(AND($AK189=\"FSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$Q189,BslnAllctnCrrnt!$A$1<$R189),SUM($I189-$HG189),IF(AND($AK189=\"FSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM($I189-$HG189),IF(AND($AK189=\"SSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$Q189,BslnAllctnCrrnt!$A$1<$R189),SUM($I189-$HG189),IF(AND($AK189=\"SSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM($I189-$HG189),0)))))","v":0},{"$f":"IF(AND($AK189=\"SSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$Q189,BslnAllctnCrrnt!$A$1<$R189),0,IF(AND(FctrChngDts!$A$2>=$D189,FctrChngDts!$B$2<$E189),IF(AND($AK189=\"SSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM(BslnAllctnCrrnt!$A$1-$T189),0),IF(AND($AK189=\"FSP2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM(BslnAllctnCrrnt!$A$1-$T189),IF(AND($AK189=\"FSP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM(BslnAllctnCrrnt!$A$1-$T189),IF(AND($AK189=\"FSP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$W189,BslnAllctnCrrnt!$A$1<$X189),$K189,IF(AND($AK189=\"FSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$Q189,BslnAllctnCrrnt!$A$1<$R189),0,IF(AND($AK189=\"FSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM(BslnAllctnCrrnt!$A$1-$T189),IF(AND($AK189=\"SSP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM(BslnAllctnCrrnt!$A$1-$T189),IF(AND($AK189=\"SSP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$W189,BslnAllctnCrrnt!$A$1<$X189),$K189,0)))))))))","v":0},{"$f":"IF(AND($AK189=\"SSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$Q189,BslnAllctnCrrnt!$A$1<$R189),SUM($K189-$HI189),IF(AND($AK189=\"SSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM($K189-$HI189),IF(AND($AK189=\"FSP2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM($K189-$HI189),IF(AND($AK189=\"FSP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM($K189-$HI189),IF(AND($AK189=\"FSP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$W189,BslnAllctnCrrnt!$A$1<$X189),SUM($K189-$HI189),IF(AND($AK189=\"FSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$Q189,BslnAllctnCrrnt!$A$1<$R189),SUM($K189-$HI189),IF(AND($AK189=\"FSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM($K189-$HI189),IF(AND($AK189=\"SSP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM($K189-$HI189),IF(AND($AK189=\"SSP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$W189,BslnAllctnCrrnt!$A$1<$X189),SUM($K189-$HI189),0)))))))))","v":0},{"$f":"IF(AND($AK189=\"FSP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),0,IF(AND($AK189=\"FSP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$W189,BslnAllctnCrrnt!$A$1<$X189),SUM(BslnAllctnCrrnt!$A$1-$W189),IF(AND($AK189=\"FSP3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$W189,BslnAllctnCrrnt!$A$1<$X189),SUM(BslnAllctnCrrnt!$A$1-$W189),0)))","v":0},{"$f":"IF(AND($AK189=\"FSP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM($M189-$HK189),IF(AND($AK189=\"FSP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$W189,BslnAllctnCrrnt!$A$1<$X189),SUM($M189-$HK189),IF(AND($AK189=\"FSP3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$W189,BslnAllctnCrrnt!$A$1<$X189),SUM($M189-$HK189),0)))","v":0},{"$f":"IF(AND($AK189=\"FWP1\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$Q189,BslnAllctnCrrnt!$A$1<$R189),SUM(BslnAllctnCrrnt!$A$1-$Q189),IF(AND($AK189=\"FWP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$Q189,BslnAllctnCrrnt!$A$1<$R189),SUM(BslnAllctnCrrnt!$A$1-$Q189),IF(AND($AK189=\"FWP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),$J189,IF(AND(FctrChngDts!$A$2>=$D189,FctrChngDts!$B$2<$E189),IF(AND($AK189=\"SSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$Q189,BslnAllctnCrrnt!$A$1<$R189),SUM(BslnAllctnCrrnt!$A$1-$Q189),0),IF(AND($AK189=\"SSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),$J189,0)))))","v":0},{"$f":"IF(AND($AK189=\"FWP1\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$Q189,BslnAllctnCrrnt!$A$1<$R189),SUM($J189-$HM189),IF(AND($AK189=\"FWP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$Q189,BslnAllctnCrrnt!$A$1<$R189),SUM($J189-$HM189),IF(AND($AK189=\"FWP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM($J189-$HM189),IF(AND($AK189=\"SSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$Q189,BslnAllctnCrrnt!$A$1<$R189),SUM($J189-$HM189),IF(AND($AK189=\"SSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM($J189-$HM189),0)))))","v":0},{"$f":"IF(AND($AK189=\"FWP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$Q189,BslnAllctnCrrnt!$A$1<$R189),0,IF(AND($AK189=\"FWP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM(BslnAllctnCrrnt!$A$1-$T189),IF(AND($AK189=\"FWP2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM(BslnAllctnCrrnt!$A$1-$T189),IF(AND($AK189=\"FWP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM(BslnAllctnCrrnt!$A$1-$T189),IF(AND($AK189=\"FWP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$W189,BslnAllctnCrrnt!$A$1<$X189),$L189,IF(AND($AK189=\"SSP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM(BslnAllctnCrrnt!$A$1-$T189),IF(AND($AK189=\"SSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$Q189,BslnAllctnCrrnt!$A$1<$R189),0,IF(AND($AK189=\"SSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM(BslnAllctnCrrnt!$A$1-$T189),0))))))))","v":0},{"$f":"IF(AND($AK189=\"FWP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$Q189,BslnAllctnCrrnt!$A$1<$R189),SUM($L189-$HO189),IF(AND($AK189=\"FWP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM($L189-$HO189),IF(AND($AK189=\"FWP2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM($L189-$HO189),IF(AND($AK189=\"FWP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM($L189-$HO189),IF(AND($AK189=\"FWP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$W189,BslnAllctnCrrnt!$A$1<$X189),SUM($L189-$HO189),IF(AND($AK189=\"SSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$Q189,BslnAllctnCrrnt!$A$1<$R189),SUM($L189-$HO189),IF(AND($AK189=\"SSP1P2\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM($L189-$HO189),0)))))))","v":0},{"$f":"IF(AND($AK189=\"FWP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),0,IF(AND($AK189=\"FWP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$W189,BslnAllctnCrrnt!$A$1<$X189),SUM(BslnAllctnCrrnt!$A$1-$W189),IF(AND($AK189=\"FWP3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$W189,BslnAllctnCrrnt!$A$1<$X189),SUM(BslnAllctnCrrnt!$A$1-$W189),IF(AND($AK189=\"SSP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),0,IF(AND($AK189=\"SSP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$W189,BslnAllctnCrrnt!$A$1<$X189),SUM(BslnAllctnCrrnt!$A$1-$W189),0)))))","v":0},{"$f":"IF(AND($AK189=\"FWP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM($N189-$HQ189),IF(AND($AK189=\"FWP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$W189,BslnAllctnCrrnt!$A$1<$X189),SUM($N189-$HQ189),IF(AND($AK189=\"FWP3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$W189,BslnAllctnCrrnt!$A$1<$X189),SUM($N189-$HQ189),IF(AND($AK189=\"SSP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$T189,BslnAllctnCrrnt!$A$1<$U189),SUM($N189-$HQ189),IF(AND($AK189=\"SSP2P3\",$HF189=TRUE,BslnAllctnCrrnt!$A$1>=$W189,BslnAllctnCrrnt!$A$1<$X189),SUM($N189-$HQ189),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[194,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G195),0,IF($F195<=$G195,SUM($G195-$F195),IF($F195>$G195,SUM((Account!$L$2-Usage!$F195)+Usage!$G195+1))))","v":0},{"$f":"IF($Q195=0,0,IF($R195=0,0,IF(AND($Q195<FctrChngDts!$A$2,$R195>=FctrChngDts!$A$2),SUM($R195-FctrChngDts!$A$2+1),IF(AND($Q195>=FctrChngDts!$A$2,$R195>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q195),IF(AND($Q195>=FctrChngDts!$A$2,$R195<FctrChngDts!$B$2),SUM($R195-$Q195+1),0)))))","v":0},{"$f":"IF($Q195=0,0,IF($R195=0,0,IF(AND($Q195<FctrChngDts!$A$2,$R195>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q195),IF(AND($Q195<FctrChngDts!$A$2,$R195<FctrChngDts!$A$2),SUM($R195-$Q195+1),IF(AND($Q195>FctrChngDts!$A$2,$R195>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R195+1),0)))))","v":0},{"$f":"IF($T195=0,0,IF($U195=0,0,IF(AND($T195<FctrChngDts!$A$2,$U195>=FctrChngDts!$A$2),SUM($U195-FctrChngDts!$A$2+1),IF(AND($T195>=FctrChngDts!$A$2,$U195<FctrChngDts!$B$2),SUM($U195-$T195+1),IF(AND($T195>=FctrChngDts!$A$2,$U195>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T195)<0),0,IF(AND($T195>=FctrChngDts!$A$2,$U195>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T195),0))))))","v":0},{"$f":"IF($T195=0,0,IF($U195=0,0,IF(AND($T195<FctrChngDts!$A$2,$U195>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T195),IF(AND($T195>=FctrChngDts!$B$2,$U195>=FctrChngDts!$B$2),SUM($U195-$T195+1),IF(AND($T195<FctrChngDts!$A$2,$U195<FctrChngDts!$A$2),SUM($U195-$T195+1),IF(AND($T195>=FctrChngDts!$A$2,$U195>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U195+1),0))))))","v":0},{"$f":"IF($W195=0,0,IF($X195=0,0,IF(AND($W195>=FctrChngDts!$A$2,$X195>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W195)<0),0,IF(AND($W195>=FctrChngDts!$A$2,$X195>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W195),IF(AND($W195>=FctrChngDts!$A$2,$X195<FctrChngDts!$B$2),SUM($X195-$W195+1),IF(AND($W195<FctrChngDts!$A$2,$X195>=FctrChngDts!$A$2),SUM($X195-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W195=0,0,IF($X195=0,0,IF(AND($W195<FctrChngDts!$A$2,$X195<FctrChngDts!$A$2),SUM($X195-$W195+1),IF(AND($W195>=FctrChngDts!$A$2,$X195>=FctrChngDts!$B$2,SUM($X195-FctrChngDts!$B$2+1)<=$Y195),SUM($X195-FctrChngDts!$B$2+1),IF(AND($W195>=FctrChngDts!$A$2,$X195>=FctrChngDts!$B$2),SUM($X195-$W195+1),IF(AND($W195<FctrChngDts!$A$2,$X195>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W195),0))))))","v":0},{"$f":"IF(AND($D195>=FctrChngDts!$C$2,$E195<FctrChngDts!$E$2),\"1\",IF(AND($D195>=FctrChngDts!$E$2,$E195<FctrChngDts!$G$2),\"2\",IF(AND($D195>=FctrChngDts!$G$2,$E195<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},{"$f":"SUM($E195-$D195+1)","v":1},{"$f":"IF($D195>=FctrChngDts!$D$2,,IF(AND($D195>=FctrChngDts!$C$2,$D195<=FctrChngDts!$D$2),$D195,IF(AND($D195>=FctrChngDts!$C$2,$D195>=FctrChngDts!$D$2,$E195>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D195>FctrChngDts!$D$2,,IF($D195=FctrChngDts!$D$2,$D195,IF(AND($D195>=FctrChngDts!$C$2,$E195<FctrChngDts!$D$2),$E195,IF(AND($D195>=FctrChngDts!$C$2,$E195>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D195>=FctrChngDts!$D$2,$E195>=FctrChngDts!$D$2,$E195>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E195<FctrChngDts!$D$2,$E195<=FctrChngDts!$D$2),$E195,))))))","v":"00:00:00"},{"$f":"IF($Q195=0,0,IF($R195=0,0,SUM($R195-$Q195+1)))","v":0},{"$f":"IF(AND($D195<FctrChngDts!$E$2,$E195<FctrChngDts!$E$2),,IF($D195>FctrChngDts!$F$2,,IF(AND($D195>=FctrChngDts!$E$2,$D195<=FctrChngDts!$F$2),$D195,IF(AND($D195>=FctrChngDts!$E$2,$D195>=FctrChngDts!$F$2,$E195>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D195>FctrChngDts!$F$2,,IF($E195=FctrChngDts!$F$2,$E195,IF(AND($D195<FctrChngDts!$E$2,$E195<=FctrChngDts!$F$2),$E195,IF(AND($D195>=FctrChngDts!$E$2,$E195<FctrChngDts!$F$2),$E195,IF(AND($D195>=FctrChngDts!$E$2,$E195>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D195>=FctrChngDts!$F$2,$E195>=FctrChngDts!$F$2,$E195>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},{"$f":"IF($T195=0,0,IF($U195=0,0,SUM($U195-$T195+1)))","v":0},{"$f":"IF(AND($D195<FctrChngDts!$G$2,$E195<FctrChngDts!$G$2),,IF($D195>FctrChngDts!$H$2,,IF(AND($D195>=FctrChngDts!$G$2,$D195<=FctrChngDts!$H$2),$D195,IF(AND($D195>=FctrChngDts!$G$2,$D195>=FctrChngDts!$H$2,$E195>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D195>FctrChngDts!$H$2,,IF($E195=FctrChngDts!$H$2,$E195,IF(AND($D195<FctrChngDts!$G$2,$E195<=FctrChngDts!$H$2),$E195,IF(AND($D195>=FctrChngDts!$G$2,$E195<FctrChngDts!$H$2),$E195,IF(AND($D195>=FctrChngDts!$G$2,$E195>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D195>=FctrChngDts!$H$2,$E195>=FctrChngDts!$H$2,$E195>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},{"$f":"IF($W195=0,0,IF($X195=0,0,SUM($X195-$W195+1)))","v":0},{"$f":"IF(SUM($H195/$P195*SUM($I195,$K195,$M195))>SUM($H195/$P195*SUM($J195,$L195,$N195)),\"Summer\",\"Winter\")","v":"Winter"},{"$f":"IF(AND(SUM($I195,$K195,$M195)>0,SUM($J195,$L195,$N195)>0),TRUE,FALSE)","v":false},{"$f":"IF(AND(SUM($I195,$K195,$M195)>0,SUM($J195,$L195,$N195)=0),TRUE,FALSE)","v":false},{"$f":"IF(AND(SUM($I195,$K195,$M195)=0,SUM($J195,$L195,$N195)>0),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($Z195=\"\",0,IF($Z195=\"Summer\",SUM($H195/$P195*SUM($I195,$K195,$M195)),IF(AND($Z195=\"Winter\",SUM($I195,$K195,$M195)=0),0,SUM($H195-$AE195)))),0)","v":0},{"$f":"ROUND(IF($Z195=\"\",0,IF($Z195=\"Winter\",SUM($H195/$P195*SUM($J195,$L195,$N195)),IF(AND($Z195=\"Summer\",SUM($J195,$L195,$N195)=0),0,SUM($H195-$AD195)))),0)","v":0},{"$f":"ROUND(IF($H195=0,0,SUM($AD195/$H195)),2)","v":0},{"$f":"ROUND(IF($H195=0,0,SUM($AE195/$H195)),2)","v":0},{"$f":"VLOOKUP($A195,Tenant!$A195:$J494,6,FALSE)","v":0},{"$f":"VLOOKUP($A195,Tenant!$A195:$J494,7,FALSE)","v":0},{"$f":"VLOOKUP($A195,Tenant!$A195:$J494,10,FALSE)","v":0},{"$f":"IF(AND($AB195=TRUE,$S195>0,$V195=0,$Y195=0),\"FSP1\",IF(AND($AC195=TRUE,$S195>0,$V195=0,$Y195=0),\"FWP1\",IF(AND($AA195=TRUE,$S195>0,$V195=0,$Y195=0),\"SSP1\",IF(AND($AB195=TRUE,$S195>0,$V195>0,$Y195=0),\"FSP1P2\",IF(AND($AC195=TRUE,$S195>0,$V195>0,$Y195=0),\"FWP1P2\",IF(AND($AA195=TRUE,$S195>0,$V195>0,$Y195=0),\"SSP1P2\",IF(AND($AB195=TRUE,$S195=0,$V195>0,$Y195=0),\"FSP2\",IF(AND($AC195=TRUE,$S195=0,$V195>0,$Y195=0),\"FWP2\",IF(AND($AA195=TRUE,$S195=0,$V195>0,$Y195=0),\"SSP2\",IF(AND($AB195=TRUE,$S195=0,$V195>0,$Y195>0),\"FSP2P3\",IF(AND($AC195=TRUE,$S195=0,$V195>0,$Y195>0),\"FWP2P3\",IF(AND($AA195=TRUE,$S195=0,$V195>0,$Y195>0),\"SSP2P3\",IF(AND($AB195=TRUE,$S195=0,$V195=0,$Y195>0),\"FSP3\",IF(AND($AC195=TRUE,$S195=0,$V195=0,$Y195>0),\"FWP3\",IF(AND($AA195=TRUE,$S195=0,$V195=0,$Y195>0),\"SSP3\",0)))))))))))))))","v":0},{"$f":"IF(AND($AK195=\"FSP2\",$AJ195=FALSE,$HF195=FALSE),SUM($K195*FctrChngDts!$C$9),IF(AND($AK195=\"FSP2\",$AJ195=TRUE,$HF195=FALSE),SUM($K195*FctrChngDts!$C$10),IF(AND($AK195=\"FSP2P3\",$AJ195=FALSE,$HF195=FALSE),SUM(SUM($K195,$M195)*FctrChngDts!$C$9),IF(AND($AK195=\"FSP2P3\",$AJ195=TRUE,$HF195=FALSE),SUM(SUM($K195,$M195)*FctrChngDts!$C$10),IF(AND($AK195=\"FSP3\",$AJ195=FALSE,$HF195=FALSE),SUM($M195*FctrChngDts!$C$9),IF(AND($AK195=\"FSP3\",$AJ195=TRUE,$HF195=FALSE),SUM($M195*FctrChngDts!$C$10),IF(AND($AK195=\"FSP1\",$AJ195=FALSE,$HF195=FALSE),SUM($I195*FctrChngDts!$C$9),IF(AND($AK195=\"FSP1\",$AJ195=TRUE,$HF195=FALSE),SUM($I195*FctrChngDts!$C$10),IF(AND($AK195=\"FSP1P2\",$AJ195=FALSE,$HF195=FALSE),SUM(SUM($I195,$K195)*FctrChngDts!$C$9),IF(AND($AK195=\"FSP1P2\",$AJ195=TRUE,$HF195=FALSE),SUM(SUM($I195,$K195)*FctrChngDts!$C$10),IF(AND($Z195=\"Summer\",$AK195=\"SSP2P3\",$AJ195=FALSE,$HF195=FALSE),SUM(SUM(SUM(SUM($K195,$M195)*FctrChngDts!$C$9),SUM(SUM($L195,$N195)*FctrChngDts!$C$11))*$AF195),IF(AND($Z195=\"Summer\",$AK195=\"SSP2P3\",$AJ195=TRUE,$HF195=FALSE),SUM(SUM(SUM(SUM($K195,$M195)*FctrChngDts!$C$10),SUM(SUM($L195,$N195)*FctrChngDts!$C$12))*$AF195),IF(AND($Z195=\"Winter\",$AK195=\"SSP2P3\",$AJ195=FALSE,$HF195=FALSE),SUM(SUM(SUM(SUM($K195,$M195)*FctrChngDts!$C$9),SUM(SUM($L195,$N195)*FctrChngDts!$C$11))-$AO195),IF(AND($Z195=\"Winter\",$AK195=\"SSP2P3\",$AJ195=TRUE,$HF195=FALSE),SUM(SUM(SUM(SUM($K195,$M195)*FctrChngDts!$C$10),SUM(SUM($L195,$N195)*FctrChngDts!$C$12))-$AO195),IF(AND($Z195=\"Summer\",$AK195=\"SSP1P2\",$AJ195=FALSE,$HF195=FALSE),SUM(SUM(SUM(SUM($I195,$K195)*FctrChngDts!$C$9),SUM(SUM($J195,$L195)*FctrChngDts!$C$11))*$AF195),IF(AND($Z195=\"Summer\",$AK195=\"SSP1P2\",$AJ195=TRUE,$HF195=FALSE),SUM(SUM(SUM(SUM($I195,$K195)*FctrChngDts!$C$10),SUM(SUM($J195,$L195)*FctrChngDts!$C$12))*$AF195),IF(AND($Z195=\"Winter\",$AK195=\"SSP1P2\",$AJ195=FALSE,$HF195=FALSE),SUM(SUM(SUM(SUM($I195,$K195)*FctrChngDts!$C$9),SUM(SUM($J195,$L195)*FctrChngDts!$C$11))-$AO195),IF(AND($Z195=\"Winter\",$AK195=\"SSP1P2\",$AJ195=TRUE,$HF195=FALSE),SUM(SUM(SUM(SUM($I195,$K195)*FctrChngDts!$C$10),SUM(SUM($J195,$L195)*FctrChngDts!$C$12))-$AO195),IF(AND($AK195=\"FSP2\",$AJ195=FALSE,$HF195=TRUE),SUM(SUM($HI195*FctrChngDts!$B$9),SUM($HJ195*FctrChngDts!$C$9)),IF(AND($AK195=\"FSP2\",$AJ195=TRUE,$HF195=TRUE),SUM(SUM($HI195*FctrChngDts!$B$10),SUM($HJ195*FctrChngDts!$C$10)),IF(AND($AK195=\"FSP2P3\",$AJ195=FALSE,$HF195=TRUE),SUM(SUM(SUM($HI195,$HK195)*FctrChngDts!$B$9),SUM(SUM($HJ195,$HL195)*FctrChngDts!$C$9)),IF(AND($AK195=\"FSP2P3\",$AJ195=TRUE,$HF195=TRUE),SUM(SUM(SUM($HI195,$HK195)*FctrChngDts!$B$10),SUM(SUM($HJ195,$HL195)*FctrChngDts!$C$10)),IF(AND($AK195=\"FSP3\",$AJ195=FALSE,$HF195=TRUE),SUM(SUM($HK195*FctrChngDts!$B$9),SUM($HL195*FctrChngDts!$C$9)),IF(AND($AK195=\"FSP3\",$AJ195=TRUE,$HF195=TRUE),SUM(SUM($HK195*FctrChngDts!$B$10),SUM($HL195*FctrChngDts!$C$10)),IF(AND($AK195=\"FSP1\",$AJ195=FALSE,$HF195=TRUE),SUM(SUM($HG195*FctrChngDts!$B$9),SUM($HH195*FctrChngDts!$C$9)),IF(AND($AK195=\"FSP1\",$AJ195=TRUE,$HF195=TRUE),SUM(SUM($HG195*FctrChngDts!$B$10),SUM($HH195*FctrChngDts!$C$10)),IF(AND($AK195=\"FSP1P2\",$AJ195=FALSE,$HF195=TRUE),SUM(SUM(SUM($HG195,$HI195)*FctrChngDts!$B$9),SUM(SUM($HH195,$HJ195)*FctrChngDts!$C$9)),IF(AND($AK195=\"FSP1P2\",$AJ195=TRUE,$HF195=TRUE),SUM(SUM(SUM($HG195,$HI195)*FctrChngDts!$B$10),SUM(SUM($HG195,$HI195)*FctrChngDts!$C$10)),IF(AND($Z195=\"Summer\",$AK195=\"SSP2P3\",$AJ195=FALSE,$HF195=TRUE),SUM(SUM(SUM(SUM($HI195,$HK195)*FctrChngDts!$B$9),SUM(SUM($HJ195,$HL195)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO195,$HQ195)*FctrChngDts!$B$11),SUM(SUM($HP195,$HR195)*FctrChngDts!$C$11))*$AF195),IF(AND($Z195=\"Summer\",$AK195=\"SSP2P3\",$AJ195=TRUE,$HF195=TRUE),SUM(SUM(SUM(SUM($HI195,$HK195)*FctrChngDts!$B$10),SUM(SUM($HJ195,$HL195)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO195,$HQ195)*FctrChngDts!$B$12),SUM(SUM($HP195,$HR195)*FctrChngDts!$C$12))*$AF195),IF(AND($Z195=\"Winter\",$AK195=\"SSP2P3\",$AJ195=FALSE,$HF195=TRUE),SUM(SUM(SUM(SUM($HI195,$HK195)*FctrChngDts!$B$9),SUM(SUM($HJ195,$HL195)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO195,$HQ195)*FctrChngDts!$B$11),SUM(SUM($HP195,$HR195)*FctrChngDts!$C$11))-$AO195),IF(AND($Z195=\"Winter\",$AK195=\"SSP2P3\",$AJ195=TRUE,$HF195=TRUE),SUM(SUM(SUM(SUM($HI195,$HK195)*FctrChngDts!$B$10),SUM(SUM($HO195,$HQ195)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO195,$HQ195)*FctrChngDts!$B$12),SUM(SUM($HP195,$HR195)*FctrChngDts!$C$12))-$AO195),IF(AND($Z195=\"Summer\",$AK195=\"SSP1P2\",$AJ195=FALSE,$HF195=TRUE),SUM(SUM(SUM(SUM($HG195,$HI195)*FctrChngDts!$B$9),SUM(SUM($HH195,$HJ195)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM195,$HO195)*FctrChngDts!$B$11),SUM(SUM($HN195,$HP195)*FctrChngDts!$C$11))*$AF195),IF(AND($Z195=\"Summer\",$AK195=\"SSP1P2\",$AJ195=TRUE,$HF195=TRUE),SUM(SUM(SUM(SUM($HG195,$HI195)*FctrChngDts!$B$10),SUM(SUM($HH195,$HJ195)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM195,$HO195)*FctrChngDts!$B$12),SUM(SUM($HN195,$HP195)*FctrChngDts!$C$12))*$AF195),IF(AND($Z195=\"Winter\",$AK195=\"SSP1P2\",$AJ195=FALSE,$HF195=TRUE),SUM(SUM(SUM(SUM($HG195,$HI195)*FctrChngDts!$B$9),SUM(SUM($HH195,$HJ195)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM195,$HO195)*FctrChngDts!$B$11),SUM(SUM($HN195,$HP195)*FctrChngDts!$C$11))-$AO195),IF(AND($Z195=\"Winter\",$AK195=\"SSP1P2\",$AJ195=TRUE,$HF195=TRUE),SUM(SUM(SUM(SUM($HG195,$HI195)*FctrChngDts!$B$10),SUM(SUM($HH195,$HJ195)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM195,$HO195)*FctrChngDts!$B$12),SUM(SUM($HN195,$HP195)*FctrChngDts!$C$12))-$AO195),0 ))))))))))))))))))))))))))))))))))))","v":0},{"$f":"SUM($AL195*3)","v":0},{"$f":"SUM($AL195:$AM195)","v":0},{"$f":"IF(AND($AK195=\"FWP1\",$AJ195=FALSE,$HF195=FALSE),SUM($J195*FctrChngDts!$C$11),IF(AND($AK195=\"FWP1\",$AJ195=TRUE,$HF195=FALSE),SUM($J195*FctrChngDts!$C$12),IF(AND($AK195=\"FWP1P2\",$AJ195=FALSE,$HF195=FALSE),SUM(SUM($J195,$L195)*FctrChngDts!$C$11),IF(AND($AK195=\"FWP1P2\",$AJ195=TRUE,$HF195=FALSE),SUM(SUM($J195,$L195)*FctrChngDts!$C$12),IF(AND($AK195=\"FWP2\",$AJ195=FALSE,$HF195=FALSE),SUM($L195*FctrChngDts!$C$11),IF(AND($AK195=\"FWP2\",$AJ195=TRUE,$HF195=FALSE),SUM($L195*FctrChngDts!$C$12),IF(AND($AK195=\"FWP2P3\",$AJ195=FALSE,$HF195=FALSE),SUM(SUM($L195,$N195)*FctrChngDts!$C$11),IF(AND($AK195=\"FWP2P3\",$AJ195=TRUE,$HF195=FALSE),SUM(SUM($L195,$N195)*FctrChngDts!$C$12),IF(AND($AK195=\"FWP3\",$AJ195=FALSE,$HF195=FALSE),SUM($N195*FctrChngDts!$C$11),IF(AND($AK195=\"FWP3\",$AJ195=TRUE,$HF195=FALSE),SUM($N195*FctrChngDts!$C$12),IF(AND($Z195=\"Winter\",$AK195=\"SSP1P2\",$AJ195=FALSE,$HF195=FALSE),SUM(SUM(SUM($I195,$K195)*FctrChngDts!$C$9),SUM(SUM($J195,$L195)*FctrChngDts!$C$11))*$AG195,IF(AND($Z195=\"Winter\",$AK195=\"SSP1P2\",$AJ195=TRUE,$HF195=FALSE),SUM(SUM(SUM($I195,$K195)*FctrChngDts!$B$10),SUM(SUM($J195,$L195)*FctrChngDts!$B$12))*$AG195,IF(AND($Z195=\"Summer\",$AK195=\"SSP1P2\",$AJ195=FALSE,$HF195=FALSE),SUM(SUM(SUM($I195,$K195)*FctrChngDts!$B$9),SUM(SUM($J195,$L195)*FctrChngDts!$B$11))-$AJ195,IF(AND($Z195=\"Summer\",$AK195=\"SSP1P2\",$AJ195=TRUE,$HF195=FALSE),SUM(SUM(SUM($I195,$K195)*FctrChngDts!$C$10),SUM(SUM($J195,$L195)*FctrChngDts!$C$12))-$AJ195,IF(AND($Z195=\"Winter\",$AK195=\"SSP2P3\",$AJ195=FALSE,$HF195=FALSE),SUM(SUM(SUM($K195,$M195)*FctrChngDts!$C$9),SUM(SUM($L195,$N195)*FctrChngDts!$C$11))*$AG195,IF(AND($Z195=\"Winter\",$AK195=\"SSP2P3\",$AJ195=TRUE,$HF195=FALSE),SUM(SUM(SUM($K195,$M195)*FctrChngDts!$C$10),SUM(SUM($L195,$N195)*FctrChngDts!$C$12))*$AG195,IF(AND($Z195=\"Summer\",$AK195=\"SSP2P3\",$AJ195=FALSE,$HF195=FALSE),SUM(SUM(SUM($K195,$M195)*FctrChngDts!$C$9),SUM(SUM($L195,$N195)*FctrChngDts!$C$11))-$AJ195,IF(AND($Z195=\"Summer\",$AK195=\"SSP2P3\",$AJ195=TRUE,$HF195=FALSE),SUM(SUM(SUM($K195,$M195)*FctrChngDts!$C$10),SUM(SUM($L195,$N195)*FctrChngDts!$C$12))-$AJ195,IF(AND($AK195=\"FWP1\",$AJ195=FALSE,$HF195=TRUE),SUM(SUM($HM195*FctrChngDts!$B$11),SUM($HN195*FctrChngDts!$C$11)),IF(AND($AK195=\"FWP1\",$AJ195=TRUE,$HF195=TRUE),SUM(SUM($HM195*FctrChngDts!$B$12),SUM($HN195*FctrChngDts!$C$12)),IF(AND($AK195=\"FWP1P2\",$AJ195=FALSE,$HF195=TRUE),SUM(SUM(SUM($HM195,$HO195)*FctrChngDts!$B$11),SUM(SUM($HN195,$HP195)*FctrChngDts!$C$11)),IF(AND($AK195=\"FWP1P2\",$AJ195=TRUE,$HF195=TRUE),SUM(SUM(SUM($HM195,$KP195)*FctrChngDts!$C$12),SUM(SUM($HN195,$HP195)*FctrChngDts!$C$12)),IF(AND($AK195=\"FWP2\",$AJ195=FALSE,$HF195=TRUE),SUM(SUM($HO195*FctrChngDts!$B$11),SUM($HO195*FctrChngDts!$C$11)),IF(AND($AK195=\"FWP2\",$AJ195=TRUE,$HF195=TRUE),SUM(SUM($HO195*FctrChngDts!$B$12),SUM($HO195*FctrChngDts!$C$12)),IF(AND($AK195=\"FWP2P3\",$AJ195=FALSE,$HF195=TRUE),SUM(SUM(SUM($HO195,$HQ195)*FctrChngDts!$C$11),SUM(SUM($HP195,$HR195)*FctrChngDts!$C$11)),IF(AND($AK195=\"FWP2P3\",$AJ195=TRUE,$HF195=TRUE),SUM(SUM(SUM($HO195,$HQ195)*FctrChngDts!$C$12),SUM(SUM($HP195,$HR195)*FctrChngDts!$C$12)),IF(AND($AK195=\"FWP3\",$AJ195=FALSE,$HF195=TRUE),SUM(SUM($HQ195*FctrChngDts!$B$11),SUM($HR195*FctrChngDts!$C$11)),IF(AND($AK195=\"FWP3\",$AJ195=TRUE,$HF195=TRUE),SUM(SUM($HQ195*FctrChngDts!$B$12),SUM($HR195*FctrChngDts!$C$12)),IF(AND($Z195=\"Winter\",$AK195=\"SSP1P2\",$AJ195=FALSE,$HF195=TRUE),SUM(SUM(SUM(SUM($HG195,$HI195)*FctrChngDts!$B$9),SUM(SUM($HH195,$HJ195)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM195,$HO195)*FctrChngDts!$B$11),SUM(SUM($HN195,$HP195)*FctrChngDts!$C$11))*$AG195),IF(AND($Z195=\"Winter\",$AK195=\"SSP1P2\",$AJ195=TRUE,$HF195=TRUE),SUM(SUM(SUM(SUM($HG195,$HI195)*FctrChngDts!$B$10), SUM(SUM($HH195,$HJ195)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM195,$HO195)*FctrChngDts!$B$12),SUM(SUM($HN195,$HP195)*FctrChngDts!$C$12))*$AG195),IF(AND($Z195=\"Summer\",$AK195=\"SSP1P2\",$AJ195=FALSE,$HF195=TRUE),SUM(SUM(SUM(SUM($HG195,$HI195)*FctrChngDts!$B$9),SUM(SUM($HH195,$HJ195)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM195,$HO195)*FctrChngDts!$B$11),SUM(SUM($HN195,$HP195)*FctrChngDts!$C$11))-$AJ195),IF(AND($Z195=\"Summer\",$AK195=\"SSP1P2\",$AJ195=TRUE,$HF195=TRUE),SUM(SUM(SUM(SUM($HG195,$HI195)*FctrChngDts!$B$10),SUM(SUM($HH195,$HJ195)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM195,$HO195)*FctrChngDts!$B$12),SUM(SUM($HN195,$HP195)*FctrChngDts!$C$12))-$AJ195),IF(AND($Z195=\"Winter\",$AK195=\"SSP2P3\",$AJ195=FALSE,$HF195=TRUE),SUM(SUM(SUM(SUM($HI195,$HK195)*FctrChngDts!$B$9),SUM(SUM($HJ195,$HL195)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO195,$HQ195)*FctrChngDts!$B$11),SUM(SUM($HP195,$HR195)*FctrChngDts!$C$11))*$AG195),IF(AND($Z195=\"Winter\",$AK195=\"SSP2P3\",$AJ195=TRUE,$HF195=TRUE),SUM(SUM(SUM(SUM($HI195,$HK195)*FctrChngDts!$B$10), SUM(SUM($HJ195,$HL195)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO195,$HQ195)*FctrChngDts!$B$12),SUM(SUM($HP195,$HR195)*FctrChngDts!$C$12))*$AG195),IF(AND($Z195=\"Summer\",$AK195=\"SSP2P3\",$AJ195=FALSE,$HF195=TRUE),SUM(SUM(SUM(SUM($HI195,$HK195)*FctrChngDts!$B$9),SUM(SUM($HJ195,$HL195)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO195,$HQ195)*FctrChngDts!$B$11),SUM(SUM($HP195,$HR195)*FctrChngDts!$C$11))-$AJ195),IF(AND($Z195=\"Summer\",$AK195=\"SSP2P3\",$AJ195=TRUE,$HF195=TRUE),SUM(SUM(SUM(SUM($HI195,$HK195)*FctrChngDts!$B$10), SUM(SUM($HJ195,$HL195)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO195,$HQ195)*FctrChngDts!$B$12),SUM(SUM($HP195,$HR195)*FctrChngDts!$C$12))-$AJ195),0))))))))))))))))))))))))))))))))))))","v":0},{"$f":"SUM($AO195*3)","v":0},{"$f":"SUM($AO195:$AP195)","v":0},{"$f":"ROUND(IF($AL195<=$AD195,$AL195,$AD195),2)","v":0},{"$f":"ROUND(IF(SUM($AR195,$AM195)<=$AD195,$AM195,SUM($AD195-$AR195)),2)","v":0},{"$f":"ROUND(IF($AH195=FALSE,SUM($AD195-SUM($AR195:$AS195)),0),2)","v":0},{"$f":"ROUND(IF($AO195<=$AE195,$AO195,$AE195),2)","v":0},{"$f":"ROUND(IF(SUM($AU195,$AP195)<=$AE195,$AP195,SUM($AE195-$AU195)),2)","v":0},{"$f":"ROUND(IF($AH195=FALSE,SUM($AE195-SUM($AU195:$AV195)),0),2)","v":0},{"$f":"ROUND(IF(AND($AK195=\"FSP1\",$AH195=TRUE,SUM(SUM(SUM($AI195*FctrChngDts!$B$13)*I195),$AR195)>$AD195),$AD195,IF(AND($AK195=\"FSP1\",$AH195=TRUE,SUM(SUM(SUM($AI195*FctrChngDts!$B$13)*$I195),$AR195)<=$AD195),SUM(SUM(SUM($AI195*FctrChngDts!$B$13)*$I195),$AR195),IF(AND($Z195=\"Summer\",$AK195=\"SSP1\",$AH195=TRUE,SUM(SUM(SUM(SUM($I195,$J195)*SUM($AI195*FctrChngDts!$B$13))*$AF195),$AR195)>$AD195),$AD195,IF(AND($Z195=\"Summer\",$AK195=\"SSP1\",$AH195=TRUE,SUM(SUM(SUM(SUM($I195,$J195)*SUM($AI195*FctrChngDts!$B$13))*$AF195),$AR195)<=$AD195),SUM(SUM(SUM(SUM($I195,$J195)*SUM($AI195*FctrChngDts!$B$13))*$AF195),$AR195),IF(AND($Z195=\"Winter\",$AK195=\"SSP1\",$AH195=TRUE,SUM(SUM(SUM(SUM($I195,$J195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AU195:$AW195)),$AR195)>$AD195),$AD195,IF(AND($Z195=\"Winter\",$AK195=\"SSP1\",$AH195=TRUE,SUM(SUM(SUM(SUM($I195,$J195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AU195:$AW195)),$AR195)<=$AD195),SUM(SUM(SUM(SUM($I195,$J195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AU195:$AW195)),$AR195),IF(AND($AK195=\"FSP1P2\",$AH195=TRUE,SUM(SUM(SUM(SUM($I195,$K195)*SUM($AI195*FctrChngDts!$B$13))*$AF195),$AR195)>$AD195),$AD195,IF(AND($AK195=\"FSP1P2\",$AH195=TRUE,SUM(SUM(SUM(SUM($I195,$K195)*SUM($AI195*FctrChngDts!$B$13))*$AF195),$AR195)<=$AD195),SUM(SUM(SUM(SUM($I195,$K195)*SUM($AI195*FctrChngDts!$B$13))*$AF195),$AR195),IF(AND($Z195=\"Summer\",$AK195=\"SSP1P2\",$AH195=TRUE,SUM(SUM(SUM(SUM($I195,$K195,$J195,$L195)*SUM($AI195*FctrChngDts!$B$13))*$AF195),$AR195)>$AD195),$AD195,IF(AND($Z195=\"Summer\",$AK195=\"SSP1P2\",$AH195=TRUE,SUM(SUM(SUM(SUM($I195,$K195,$J195,$L195)*SUM($AI195*FctrChngDts!$B$13))*$AF195),$AR195)<=$AD195),SUM(SUM(SUM(SUM($I195,$K195,$J195,$L195)*SUM($AI195*FctrChngDts!$B$13))*$AF195),$AR195),IF(AND($Z195=\"Winter\",$AK195=\"SSP1P2\",$AH195=TRUE,SUM(SUM(SUM(SUM($I195,$K195,$J195,$L195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AU195:$AW195)),$AR195)>$AD195),$AD195,IF(AND($Z195=\"Winter\",$AK195=\"SSP1P2\",$AH195=TRUE,SUM(SUM(SUM(SUM($I195,$K195,$J195,$L195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AU195:$AW195)),$AR195)<=$AD195),MIN($AD195,SUM($AL195,SUM(SUM(SUM(SUM($I195,$K195,$J195,$L195)*SUM($AI195*FctrChngDts!$B$13))*$AF195)))),IF(AND($AK195=\"FSP2\",$AH195=TRUE,SUM(SUM(SUM($AI195*FctrChngDts!$B$13)*$K195),$AR195)>$AD195),$AD195,IF(AND($AK195=\"FSP2\",$AH195=TRUE,SUM(SUM(SUM($AI195*FctrChngDts!$B$13)*$K195),$AR195)<=$AD195),SUM(SUM(SUM($AI195*FctrChngDts!$B$13)*$K195),$AR195),IF(AND($Z195=\"Summer\",$AK195=\"SSP2\",$AH195=TRUE,SUM(SUM(SUM(SUM($K195,$L195)*SUM($AI195*FctrChngDts!$B$13))*$AF195),$AR195)>$AD195),$AD195,IF(AND($Z195=\"Summer\",$AK195=\"SSP2\",$AH195=TRUE,SUM(SUM(SUM(SUM($K195,$L195)*SUM($AI195*FctrChngDts!$B$13))*$AF195),$AR195)<=$AD195),SUM(SUM(SUM(SUM($K195,$L195)*SUM($AI195*FctrChngDts!$B$13))*$AF195),$AR195),IF(AND($Z195=\"Winter\",$AK195=\"SSP2\",$AH195=TRUE,SUM(SUM(SUM(SUM($K195,$L195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AU195:$AW195)),$AR195)>$AD195),$AD195,IF(AND($Z195=\"Winter\",$AK195=\"SSP2\",$AH195=TRUE,SUM(SUM(SUM(SUM($K195,$L195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AU195:$AW195)),$AR195)<=$AD195),SUM(SUM(SUM(SUM($K195,$L195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AU195:$AW195)),$AR195),IF(AND($AK195=\"FSP2P3\",$AH195=TRUE,SUM(SUM(SUM(SUM($K195,$M195)*SUM($AI195*FctrChngDts!$B$13))*$AF195),$AR195)>$AD195),$AD195,IF(AND($AK195=\"FSP2P3\",$AH195=TRUE,SUM(SUM(SUM(SUM($K195,$M195)*SUM($AI195*FctrChngDts!$B$13))*$AF195),$AR195)<=$AD195),SUM(SUM(SUM(SUM($K195,$M195)*SUM($AI195*FctrChngDts!$B$13))*$AF195),$AR195),IF(AND($Z195=\"Summer\",$AK195=\"SSP2P3\",$AH195=TRUE,SUM(SUM(SUM(SUM($K195,$L195,$M195,$N195)*SUM($AI195*FctrChngDts!$B$13))*$AF195),$AR195)>$AD195),$AD195,IF(AND($Z195=\"Summer\",$AK195=\"SSP2P3\",$AH195=TRUE,SUM(SUM(SUM(SUM($K195,$L195,$M195,$N195)*SUM($AI195*FctrChngDts!$B$13))*$AF195),$AR195)<=$AD195),SUM(SUM(SUM(SUM($K195,$L195,$M195,$N195)*SUM($AI195*FctrChngDts!$B$13))*$AF195),$AR195),IF(AND($Z195=\"Winter\",$AK195=\"SSP2P3\",$AH195=TRUE,SUM(SUM(SUM(SUM($K195,$L195,$M195,$N195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AU195:$AW195)),$AR195)>$AD195),$AD195,IF(AND($Z195=\"Winter\",$AK195=\"SSP2P3\",$AH195=TRUE,SUM(SUM(SUM(SUM($K195,$L195,$M195,$N195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AU195:$AW195)),$AR195)<=$AD195),SUM(SUM(SUM(SUM($K195,$L195,$M195,$N195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AU195:$AW195)),$AR195),IF(AND($AK195=\"FSP3\",$AH195=TRUE,SUM(SUM(SUM($AI195*FctrChngDts!$B$13)*$M195),$AR195)>$AD195),$AD195,IF(AND($AK195=\"FSP3\",$AH195=TRUE,SUM(SUM(SUM($AI195*FctrChngDts!$B$13)*$M195),$AR195)<=$AD195),SUM(SUM(SUM($AI195*FctrChngDts!$B$13)*$M195),$AR195),IF(AND($Z195=\"Summer\",$AK195=\"SSP3\",$AH195=TRUE,SUM(SUM(SUM(SUM($M195,$N195)*SUM($AI195*FctrChngDts!$B$13))*$AF195),$AR195)>$AD195),$AD195,IF(AND($Z195=\"Summer\",$AK195=\"SSP3\",$AH195=TRUE,SUM(SUM(SUM(SUM($M195,$N195)*SUM($AI195*FctrChngDts!$B$13))*$AF195),$AR195)<=$AD195),SUM(SUM(SUM(SUM($M195,$N195)*SUM($AI195*FctrChngDts!$B$13))*$AF195),$AR195),IF(AND($Z195=\"Winter\",$AK195=\"SSP3\",$AH195=TRUE,SUM(SUM(SUM(SUM($M195,$N195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AU195:$AW195)),$AR195)>$AD195),$AD195,IF(AND($Z195=\"Winter\",$AK195=\"SSP3\",$AH195=TRUE,SUM(SUM(SUM(SUM($M195,$N195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AU195:$AW195)),$AR195)<=$AD195),SUM(SUM(SUM(SUM($M195,$N195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AU195:$AW195)),$AR195),0)))))))))))))))))))))))))))))),2)","v":0},{"$f":"ROUND(IF(SUM($AX195,$AM195)<=$AD195,$AM195,SUM($AD195-$AX195)),2)","v":0},{"$f":"ROUND(SUM($AD195-SUM($AX195:$AY195)),2)","v":0},{"$f":"ROUND(IF(AND($AK195=\"FWP1\",$AH195=TRUE,SUM(SUM(SUM($AI195*FctrChngDts!$B$13)*$J195),$AU195)>$AE195),$AE195,IF(AND($AK195=\"FWP1\",$AH195=TRUE,SUM(SUM(SUM($AI195*FctrChngDts!$B$13)*$J195),$AU195)<=$AE195),SUM(SUM(SUM($AI195*FctrChngDts!$B$13)*$J195),$AU195),IF(AND($Z195=\"Winter\",$AK195=\"SSP1\",$AH195=TRUE,SUM(SUM(SUM(SUM($I195,$J195)*SUM($AI195*FctrChngDts!$B$13))*$AG195),$AU195)>$AE195),$AE195,IF(AND($Z195=\"Winter\",$AK195=\"SSP1\",$AH195=TRUE,SUM(SUM(SUM(SUM($I195,$J195)*SUM($AI195*FctrChngDts!$B$13))*$AG195),$AU195)<=$AE195),SUM(SUM(SUM(SUM($I195,$J195)*SUM($AI195*FctrChngDts!$B$13))*$AG195),$AU195),IF(AND($Z195=\"Summer\",$AK195=\"SSP1\",$AH195=TRUE,SUM(SUM(SUM(SUM($I195,$J195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AR195:$AT195)),$AU195)>$AE195),$AE195,IF(AND($Z195=\"Summer\",$AK195=\"SSP1\",$AH195=TRUE,SUM(SUM(SUM(SUM($I195,$J195)*SUM($AI195*FctrChngDts!$B$13))- SUM($AR195:$AT195)),$AU195)<=$AE195),SUM(SUM(SUM(SUM($I195,$J195)*SUM($AI195*FctrChngDts!$B$13))- SUM($AR195:$AT195)),$AU195),IF(AND($AK195=\"FWP1P2\",$AH195=TRUE,SUM(SUM(SUM(SUM($J195,$L195)*SUM($AI195*FctrChngDts!$B$13))*$AG195),$AU195)>$AE195),$AE195,IF(AND($AK195=\"FWP1P2\",$AH195=TRUE,SUM(SUM(SUM(SUM($J195,$L195)*SUM($AI195*FctrChngDts!$B$13))*$AG195),$AU195)<=$AE195),SUM(SUM(SUM(SUM($J195,$L195)*SUM($AI195*FctrChngDts!$B$13))*$AG195),$AU195),IF(AND($Z195=\"Winter\",$AK195=\"SSP1P2\",$AH195=TRUE,SUM(SUM(SUM(SUM($I195,$K195,$J195,$L195)*SUM($AI195*FctrChngDts!$B$13))*$AG195),$AU195)>$AE195),$AE195,IF(AND($Z195=\"Winter\",$AK195=\"SSP1P2\",$AH195=TRUE,SUM(SUM(SUM(SUM($I195,$K195,$J195,$L195)*SUM($AI195*FctrChngDts!$B$13))*$AG195),$AU195)<=$AE195),SUM(SUM(SUM(SUM($I195,$K195,$J195,$L195)*SUM($AI195*FctrChngDts!$B$13))*$AG195),$AU195),IF(AND($Z195=\"Summer\",$AK195=\"SSP1P2\",$AH195=TRUE,SUM(SUM(SUM(SUM($I195,$K195,$J195,$L195)*SUM($AI195*FctrChngDts!$B$13))- SUM($AR195:$AT195)),$AU195)>$AE195),$AE195,IF(AND($Z195=\"Summer\",$AK195=\"SSP1P2\",$AH195=TRUE,SUM(SUM(SUM(SUM($I195,$K195,$J195,$L195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AR195:$AT195)),$AU195)<=$AE195),SUM(SUM(SUM(SUM($I195,$K195,$J195,$L195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AR195:$AT195)),$AU195),IF(AND($AK195=\"FWP2\",$AH195=TRUE,SUM(SUM(SUM($AI195*FctrChngDts!$B$13)*$L195),$AU195)>$AE195),$AE195,IF(AND($AK195=\"FWP2\",$AH195=TRUE,SUM(SUM(SUM($AI195*FctrChngDts!$B$13)*$L195),$AU195)<=$AE195),SUM(SUM(SUM($AI195*FctrChngDts!$B$13)*$L195),$AU195),IF(AND($Z195=\"Winter\",$AK195=\"SSP2\",$AH195=TRUE,SUM(SUM(SUM(SUM($K195,$L195)*SUM($AI195*FctrChngDts!$B$13))*$AG195),$AU195)>$AE195),$AE195,IF(AND($Z195=\"Winter\",$AK195=\"SSP2\",$AH195=TRUE,SUM(SUM(SUM(SUM($K195,$L195)*SUM($AI195*FctrChngDts!$B$13))*$AG195),$AU195)<=$AE195),SUM(SUM(SUM(SUM($K195,$L195)*SUM($AI195*FctrChngDts!$B$13))*$AG195),$AU195),IF(AND($Z195=\"Summer\",$AK195=\"SSP2\",$AH195=TRUE,SUM(SUM(SUM(SUM($K195,$L195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AR195:$AT195)),$AU195)>$AE195),$AE195,IF(AND($Z195=\"Summer\",$AK195=\"SSP2\",$AH195=TRUE,SUM(SUM(SUM(SUM($K195,$L195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AR195:$AT195)),$AU195)<=$AE195),SUM(SUM(SUM(SUM($K195,$L195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AR195:$AT195)),$AU195),IF(AND($AK195=\"FWP2P3\",$AH195=TRUE,SUM(SUM(SUM(SUM($L195,$N195)*SUM($AI195*FctrChngDts!$B$13))*$AG195),$AU195)>$AE195),$AE195,IF(AND($AK195=\"FWP2P3\",$AH195=TRUE,SUM(SUM(SUM(SUM($L195,$N195)*SUM($AI195*FctrChngDts!$B$13))*$AG195),$AU195)<=$AE195),SUM(SUM(SUM(SUM($L195,$N195)*SUM($AI195*FctrChngDts!$B$13))*$AG195),$AU195),IF(AND($Z195=\"Winter\",$AK195=\"SSP2P3\",$AH195=TRUE,SUM(SUM(SUM(SUM($K195,$L195,$M195,$N195)*SUM($AI195*FctrChngDts!$B$13))*$AG195),$AU195)>$AE195),$AE195,IF(AND($Z195=\"Winter\",$AK195=\"SSP2P3\",$AH195=TRUE,SUM(SUM(SUM(SUM($K195,$L195,$M195,$N195)*SUM($AI195*FctrChngDts!$B$13))*$AG195),$AU195)<=$AE195),SUM(SUM(SUM(SUM($K195,$L195,$M195,$N195)*SUM($AI195*FctrChngDts!$B$13))*$AG195),$AU195),IF(AND($Z195=\"Summer\",$AK195=\"SSP2P3\",$AH195=TRUE,SUM(SUM(SUM(SUM($K195,$L195,$M195,$N195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AR195:$AT195)),$AU195)>$AE195),$AE195,IF(AND($Z195=\"Summer\",$AK195=\"SSP2P3\",$AH195=TRUE,SUM(SUM(SUM(SUM($K195,$L195,$M195,$N195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AR195:$AT195)),$AU195)<=$AE195),SUM(SUM(SUM(SUM($K195,$L195,$M195,$N195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AR195:$AT195)),$AU195),IF(AND($AK195=\"FWP3\",$AH195=TRUE,SUM(SUM(SUM($AI195*FctrChngDts!$B$13)*$N195),$AU195)>$AE195),$AE195,IF(AND($AK195=\"FWP3\",$AH195=TRUE,SUM(SUM(SUM($AI195*FctrChngDts!$B$13)*$N195),$AU195)<=$AE195),SUM(SUM(SUM($AI195*FctrChngDts!$B$13)*$N195),$AU195),IF(AND($Z195=\"Winter\",$AK195=\"SSP3\",$AH195=TRUE,SUM(SUM(SUM(SUM($M195,$N195)*SUM($AI195*FctrChngDts!$B$13))*$AG195),$AU195)>$AE195),$AE195,IF(AND($Z195=\"Winter\",$AK195=\"SSP3\",$AH195=TRUE,SUM(SUM(SUM(SUM($M195,$N195)*SUM($AI195*FctrChngDts!$B$13))*$AG195),$AU195)<=$AE195),SUM(SUM(SUM(SUM($M195,$N195)*SUM($AI195*FctrChngDts!$B$13))*$AG195),$AU195),IF(AND($Z195=\"Summer\",$AK195=\"SSP3\",$AH195=TRUE,SUM(SUM(SUM(SUM($M195,$N195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AR195:$AT195)),$AU195)>$AE195),$AE195,IF(AND($Z195=\"Summer\",$AK195=\"SSP3\",$AH195=TRUE,SUM(SUM(SUM(SUM($M195,$N195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AR195:$AT195)),$AU195)<=$AE195),SUM(SUM(SUM(SUM($M195,$N195)*SUM($AI195*FctrChngDts!$B$13))-SUM($AR195:$AT195)),$AU195),0)))))))))))))))))))))))))))))),2)","v":0},{"$f":"ROUND(IF(SUM($BA195,$AP195)<=$AE195,$AP195,SUM($AE195-$BA195)),2)","v":0},{"$f":"ROUND(SUM($AE195-SUM($BA195:$BB195)),2)","v":0},{"$f":"SUM($DA195,$DJ195,$DS195)","v":0},{"$f":"IF(AND($I195>0,$AH195=FALSE),SUM($AR195*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I195>0,$AH195=TRUE),SUM($AX195*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I195>0,$AH195=FALSE),SUM($AS195*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I195>0,$AH195=TRUE),SUM($AY195*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I195>0,$AH195=FALSE),SUM($AT195*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I195>0,$AH195=TRUE),SUM($AZ195*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J195>0,$AH195=FALSE),SUM($AU195*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J195>0,$AH195=TRUE),SUM($BA195*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J195>0,$AH195=FALSE),SUM($AV195*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J195>0,$AH195=TRUE),SUM($BB195*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J195>0,$AH195=FALSE),SUM($AW195*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J195>0,$AH195=TRUE),SUM($BC195*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K195>0,$AH195=FALSE),SUM($AR195*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K195>0,$AH195=TRUE),SUM($AX195*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K195>0,$AH195=FALSE),SUM($AS195*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K195>0,$AH195=TRUE),SUM($AY195*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K195>0,$AH195=FALSE),SUM($AT195*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K195>0,$AH195=TRUE),SUM($AZ195*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L195>0,$AH195=FALSE),SUM($AU195*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L195>0,$AH195=TRUE),SUM($BA195*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L195>0,$AH195=FALSE),SUM($AV195*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L195>0,$AH195=TRUE),SUM($BB195*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L195>0,$AH195=FALSE),SUM($AW195*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L195>0,$AH195=TRUE),SUM($BC195*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M195>0,$AH195=FALSE),SUM($AR195*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M195>0,$AH195=TRUE),SUM($AX195*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M195>0,$AH195=FALSE),SUM($AS195*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M195>0,$AH195=TRUE),SUM($AY195*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M195>0,$AH195=FALSE),SUM($AT195*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M195>0,$AH195=TRUE),SUM($AZ195*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N195>0,$AH195=FALSE),SUM($AU195*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N195>0,$AH195=TRUE),SUM($BA195*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N195>0,$AH195=FALSE),SUM($AV195*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N195>0,$AH195=TRUE),SUM($BB195*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N195>0,$AH195=FALSE),SUM($AW195*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N195>0,$AH195=TRUE),SUM($BC195*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I195=0,0,IF(AND($I195>0,$K195>0,$AH195=FALSE),SUM($AR195/$P195*$I195),IF(AND($I195>0,$K195=0,$AH195=FALSE),$AR195,IF(AND($I195>0,$K195>0,$AH195=TRUE),ROUND(MIN($HU195,SUM(SUM($I195,$K195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA195,SUM(SUM($I195,$K195)*(FctrChngDts!$B$13)*$AI195)*$IA195)),0),IF(AND($I195>0,$K195=0,$AH195=TRUE),$AX195))))),0)","v":0},{"$f":"ROUND(IF($I195=0,0,IF(AND($I195>0,$K195>0,$AH195=FALSE),SUM($AS195/$P195*$I195),IF(AND($I195>0,$K195=0,$AH195=FALSE),$AS195,IF(AND($I195>0,$K195>0,$AH195=TRUE),ROUND(MIN(SUM($HU195-$BW195),SUM(SUM($I195,$K195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA195)*3),0),IF(AND($I195>0,$K195=0,$AH195=TRUE),$AY195))))),0)","v":0},{"$f":"ROUND(IF($I195=0,0,IF(AND($I195>0,$K195>0,$AH195=FALSE),SUM($AT195/$P195*$I195),IF(AND($I195>0,$K195=0,$AH195=FALSE),$AT195,IF(AND($I195>0,$K195>0,$AH195=TRUE),ROUND(MAX(0,SUM($HU195-$BW195-$BX195)),0),IF(AND($I195>0,$K195=0,$AH195=TRUE),$AZ195))))),0)","v":0},{"$f":"IF($J195=0,0,IF(AND($J195>0,$L195=0,$N195=0,$AH195=FALSE,$AJ195=FALSE),ROUND(MIN($HX195,SUM($AU195,$BA195)),0),IF(AND($J195>0,$L195=0,$N195=0,$AH195=TRUE,$AJ195=FALSE),ROUND(MIN($HX195,SUM($AU195,SUM($J195*$AI195*FctrChngDts!$B$13))),0),IF(AND($J195>0,$L195>0,$N195=0,$AH195=FALSE,$AJ195=FALSE),ROUND(MIN($HX195,SUM(SUM($J195,$L195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA195,SUM(SUM($J195,$L195)*(FctrChngDts!$B$13)*$AI195)*$IA195)),0),IF(AND($J195>0,$L195>0,$N195=0,$AH195=TRUE,$AJ195=FALSE),ROUND(MIN($HX195,SUM(SUM(SUM(SUM($J195,$L195)*FctrChngDts!$C$11*$IA195),SUM(SUM($J195,$L195)*SUM(FctrChngDts!$B$13*$AI195)*$IA195)))),0),IF(AND($J195>0,$L195=0,$N195=0,$AH195=FALSE,$AJ195=TRUE),ROUND(MIN($HX195,SUM($AU195,$BA195)),0),IF(AND($J195>0,$L195=0,$N195=0,$AH195=TRUE,$AJ195=TRUE),ROUND(MIN($HX195,SUM($AU195,SUM($J195*$AI195*FctrChngDts!$B$13))),0),IF(AND($J195>0,$L195>0,$N195=0,$AH195=FALSE,$AJ195=TRUE),ROUND(MIN($HX195,SUM(SUM($J195,$L195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA195,SUM(SUM($J195,$L195)*(FctrChngDts!$B$13)*$AI195)*$IA195)),0),IF(AND($J195>0,$L195>0,$N195=0,$AH195=TRUE,$AJ195=TRUE),ROUND(MIN($HX195,SUM(SUM(SUM(SUM($J195,$L195)*FctrChngDts!$C$12*$IA195),SUM(SUM($J195,$L195)*SUM(FctrChngDts!$B$13*$AI195)*$IA195)))),0))))))))))","v":0},{"$f":"IF($J195=0,0,IF(AND($J195>0,$L195=0,$N195=0,$AH195=FALSE,$AJ195=FALSE),ROUND(MIN(SUM($HX195-$BZ195),SUM($AU195*3)),0),IF(AND($J195>0,$L195=0,$N195=0,$AH195=TRUE,$AJ195=FALSE),ROUND(MIN(SUM($HX195-$BZ195),SUM(SUM($J195,$L195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA195)*3),0),IF(AND($J195>0,$L195>0,$N195=0,$AH195=FALSE,$AJ195=FALSE),ROUND(MIN(SUM($HX195-$BZ195),SUM(SUM($J195,$L195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA195)*3),0),IF(AND($J195>0,$L195>0,$N195=0,$AH195=TRUE,$AJ195=FALSE),ROUND(MIN(SUM($HX195-$BZ195),SUM(SUM($J195,$L195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA195)*3),0),IF(AND($J195>0,$L195=0,$N195=0,$AH195=FALSE,$AJ195=TRUE),ROUND(MIN(SUM($HX195-$BZ195),SUM($AU195*3)),0),IF(AND($J195>0,$L195=0,$N195=0,$AH195=TRUE,$AJ195=TRUE),ROUND(MIN(SUM($HX195-$BZ195),SUM(SUM($J195,$L195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA195)*3),0),IF(AND($J195>0,$L195>0,$N195=0,$AH195=FALSE,$AJ195=TRUE),ROUND(MIN(SUM($HX195-$BZ195),SUM(SUM($J195,$L195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA195)*3),0),IF(AND($J195>0,$L195>0,$N195=0,$AH195=TRUE,$AJ195=TRUE),ROUND(MIN(SUM($HX195-$BZ195),SUM(SUM($J195,$L195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA195)*3),0))))))))))","v":0},{"$f":"IF($J195=0,0,ROUND(MAX(0,SUM($HX195-$BZ195-$CA195)),0))","v":0},{"$f":"ROUND(IF($K195=0,0,IF(AND($I195>0,$K195>0,$M195=0,$AH195=FALSE),SUM($AR195-$BW195),IF(AND($I195=0,$K195>0,$M195>0,$AH195=FALSE),SUM($AR195/$P195*$K195),IF(AND($I195=0,$K195>0,$M195=0,$AH195=FALSE),$AR195,IF($K195=0,0,IF(AND($I195>0,$K195>0,$M195=0,$AH195=TRUE),ROUND(MIN($HV195,SUM(SUM($I195,$K195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB195,SUM(SUM($I195,$K195)*(FctrChngDts!$B$13)*$AI195)*$IB195)),0),IF(AND($I195=0,$K195>0,$M195>0,$AH195=TRUE),ROUND(MIN($HV195,SUM(SUM($I195,$K195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB195,SUM(SUM($I195,$K195)*(FctrChngDts!$B$13)*$AI195)*$IB195)),0),IF(AND($I195=0,$K195>0,$M195=0,$AH195=TRUE),$AX195)))))))),0)","v":0},{"$f":"ROUND(IF($K195=0,0,IF(AND($I195>0,$K195>0,$M195=0,$AH195=FALSE),SUM($AS195-$BX195),IF(AND($I195=0,$K195>0,$M195>0,$AH195=FALSE),SUM($AS195/$P195*$K195),IF(AND($I195=0,$K195>0,$M195=0,$AH195=FALSE),$AS195,IF($K195=0,0,IF(AND($I195>0,$K195>0,$M195=0,$AH195=TRUE),ROUND(MIN(SUM($HV195-$BW195),SUM(SUM($I195,$K195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB195)*3),0),IF(AND($I195=0,$K195>0,$M195>0,$AH195=TRUE),ROUND(MIN(SUM($HV195-$BW195),SUM(SUM($I195,$K195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB195)*3),0),IF(AND($I195=0,$K195>0,$M195=0,$AH195=TRUE),$AY195)))))))),0)","v":0},{"$f":"ROUND(IF($K195=0,0,IF(AND($I195>0,$K195>0,$M195=0,$AH195=FALSE),SUM($AT195-$BY195),IF(AND($I195=0,$K195>0,$M195>0,$AH195=FALSE),SUM($AT195/$P195*$K195),IF(AND($I195=0,$K195>0,$M195=0,$AH195=FALSE),$AT195,IF($K195=0,0,IF(AND($I195>0,$K195>0,$M195=0,$AH195=TRUE),ROUND(MAX(0,SUM($HV195-$CC195-$CD195)),0),IF(AND($I195=0,$K195>0,$M195>0,$AH195=TRUE),ROUND(MAX(0,SUM($HV195-$CC195-$CD195)),0),IF(AND($I195=0,$K195>0,$M195=0,$AH195=TRUE),$AZ195)))))))),0)","v":0},{"$f":"IF($L195=0,0,IF(AND($J195>0,$L195>0,$N195=0,$AH195=FALSE,$AJ195=FALSE),ROUND(MIN($HY195,SUM(SUM($J195,$L195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB195,SUM(SUM($J195,$L195)*(FctrChngDts!$B$13)*$AI195)*$IB195)),0),IF(AND($J195>0,$L195>0,$N195=0,$AH195=TRUE,$AJ195=FALSE),ROUND(MIN($HY195,SUM(SUM(SUM(SUM($J195,$L195)*FctrChngDts!$C$11*$IB195),SUM(SUM($J195,$L195)*SUM(FctrChngDts!$B$13*$AI195)*$IB195)))),0),IF(AND($J195=0,$L195>0,$N195=0,$AH195=FALSE,$AJ195=FALSE),ROUND(MIN($HY195,SUM($L195*FctrChngDts!$C$11)),0),IF(AND($J195=0,$L195>0,$N195=0,$AH195=TRUE,$AJ195=FALSE),ROUND(MIN($HY195,SUM(SUM(SUM(SUM($J195,$L195)*FctrChngDts!$C$11*$IB195),SUM(SUM($J195,$L195)*SUM(FctrChngDts!$B$13*$AI195)*$IB195)))),0),IF(AND($J195>0,$L195>0,$N195=0,$AH195=FALSE,$AJ195=TRUE),ROUND(MIN($HY195,SUM(SUM($J195,$L195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB195,SUM(SUM($J195,$L195)*(FctrChngDts!$B$13)*$AI195)*$IB195)),0),IF(AND($J195>0,$L195>0,$N195=0,$AH195=TRUE,$AJ195=TRUE),ROUND(MIN($HY195,SUM(SUM(SUM(SUM($J195,$L195)*FctrChngDts!$C$12*$IB195),SUM(SUM($J195,$L195)*SUM(FctrChngDts!$B$13*$AI195)*$IB195)))),0),IF(AND($J195=0,$L195>0,$N195=0,$AH195=FALSE,$AJ195=TRUE),ROUND(MIN($HY195,SUM($L195*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J195=0,$L195>0,$N195=0,$AH195=TRUE,$AJ195=TRUE),ROUND(MIN($HY195,SUM(SUM(SUM(SUM($J195,$L195)*FctrChngDts!$C$12*$IB195),SUM(SUM($J195,$L195)*SUM(FctrChngDts!$B$13*$AI195)*$IB195)))),0))))))))))","v":0},{"$f":"IF($L195=0,0,IF(AND($J195>0,$L195>0,$N195=0,$AH195=FALSE,$AJ195=FALSE),ROUND(MIN(SUM($HY195-$CF195),SUM(SUM($J195,$L195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB195)*3),0),IF(AND($J195>0,$L195>0,$N195=0,$AH195=TRUE,$AJ195=FALSE),ROUND(MIN(SUM($HY195-$CF195),SUM(SUM($J195,$L195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB195)*3),0),IF(AND($J195=0,$L195>0,$N195=0,$AH195=FALSE,$AJ195=FALSE),ROUND(MIN(SUM($HY195-$CF195),SUM($AU195*3)),0),IF(AND($J195=0,$L195>0,$N195=0,$AH195=TRUE,$AJ195=FALSE),ROUND(MIN(SUM($HY195-$CF195),SUM(SUM($J195,$L195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB195)*3),0),IF(AND($J195>0,$L195>0,$N195=0,$AH195=FALSE,$AJ195=TRUE),ROUND(MIN(SUM($HY195-$CF195),SUM(SUM($J195,$L195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB195)*3),0),IF(AND($J195>0,$L195>0,$N195=0,$AH195=TRUE,$AJ195=TRUE),ROUND(MIN(SUM($HY195-$CF195),SUM(SUM($J195,$L195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB195)*3),0),IF(AND($J195=0,$L195>0,$N195=0,$AH195=FALSE,$AJ195=TRUE),ROUND(MIN(SUM($HY195-$CF195),SUM($AU195*3)),0),IF(AND($J195=0,$L195>0,$N195=0,$AH195=TRUE,$AJ195=TRUE),ROUND(MIN(SUM($HY195-$CF195),SUM(SUM($J195,$L195)*IF($AJ195=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB195)*3),0))))))))))","v":0},{"$f":"IF($L195=0,0,ROUND(MAX(0,SUM($HY195-$CF195-$CG195)),0))","v":0},{"$f":"ROUND(IF($M195=0,0,IF($AH195=FALSE,SUM($AR195-SUM($BW195,$CC195)),IF($M195=0,0,IF($AH195=TRUE,SUM($AX195-SUM($BW195,$CC195)))))),0)","v":0},{"$f":"ROUND(IF($M195=0,0,IF($AH195=FALSE,SUM($AS195-SUM($BX195,$CD195)),IF($M195=0,0,IF($AH195=TRUE,SUM($AY195-SUM($BX195,$CD195)))))),0)","v":0},{"$f":"ROUND(IF($M195=0,0,IF($AH195=FALSE,SUM($AT195-SUM($BY195,$CE195)),IF($M195=0,0,IF($AH195=TRUE,SUM($AZ195-SUM($BY195,$CE195)))))),0)","v":0},{"$f":"ROUND(IF($N195=0,0,IF($AH195=FALSE,SUM($AU195-SUM($BZ195,$CF195)),IF($N195=0,0,IF($AH195=TRUE,SUM($BA195-SUM($BZ195,$CF195)))))),0)","v":0},{"$f":"ROUND(IF($N195=0,0,IF($AH195=FALSE,SUM($AV195-SUM($CA195,$CG195)),IF($N195=0,0,IF($AH195=TRUE,SUM($BB195-SUM($CA195,$CG195)))))),0)","v":0},{"$f":"ROUND(IF($N195=0,0,IF($AH195=FALSE,SUM($AW195-SUM($CB195,$CH195)),IF($N195=0,0,IF($AH195=TRUE,SUM($BC195-SUM($CB195,$CH195)))))),0)","v":0},{"$f":"ROUND(IF(AND($S195>0,Account!$AG$2=TRUE,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH195=FALSE),SUM(Usage!$BW195:$CB195)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V195>0,Account!$AG$2=TRUE,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH195=FALSE),SUM(Usage!$CC195:$CH195)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y195>0,Account!$AG$2=TRUE,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH195=FALSE),SUM(Usage!$CI195:$CN195)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH195=TRUE,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S195),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S195)),2)","v":0},{"$f":"ROUND(IF(OR($AH195=TRUE,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V195),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V195)),2)","v":0},{"$f":"IF(OR($AH195=TRUE,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y195),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y195))","v":0},{"$f":"ROUND(IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW195),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW195)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX195),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX195)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY195),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY195)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ195),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ195)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA195),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA195)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB195),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB195)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S195),2)","v":0},{"$f":"SUM($CU195:$DA195)","v":0},{"$f":"IF($CR195>$DB195,SUM($CR195-$DB195),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC195),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC195)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD195),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD195)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE195),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE195)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF195),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF195)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG195),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG195)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH195),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH195)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V195),2)","v":0},{"$f":"SUM($DD195:$DJ195)","v":0},{"$f":"IF($CS195>$DK195,SUM($CS195-$DK195),0)","v":0},{"$f":"IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI195),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI195))","v":0},{"$f":"IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ195),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ195))","v":0},{"$f":"IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK195),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK195))","v":0},{"$f":"IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL195),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL195))","v":0},{"$f":"IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM195),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM195))","v":0},{"$f":"IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN195),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN195))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y195)","v":0},{"$f":"SUM($DM195:$DS195)","v":0},{"$f":"SUM($CT195-$DT195)","v":0},{"$f":"SUM($DB195,$DK195,$DT195)","v":0},{"$f":"SUM($CR195:$CT195)","v":0},{"$f":"IF($DW195>IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV195*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV195*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW195-IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV195*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV195*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV195<$DW195,SUM($DW195-$DV195),0))","v":0},{"$f":"IF(OR(AND($D195<=FctrChngDts!$B$14,Usage!$E195>FctrChngDts!$B$14),AND(Usage!$D195<=FctrChngDts!$C$14,Usage!$E195>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},{"$f":"ROUND(SUM($CO195:$CQ195,$DV195,$DX195:$DY195),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW195),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX195),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY195),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ195),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA195),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB195),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC195),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD195),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE195),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF195),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG195),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH195),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI195)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ195)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK195)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL195)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM195)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN195)","v":0},{"$f":"ROUND(SUM($EA195:$ER195),2)","v":0},{"$f":"IF(AND($S195>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E195<>\"D-CARE\",Tenant!$F195=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET195=TRUE,$S195>0,$V195=0),SUM(SUM($BW195:$CB195)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET195=TRUE,$S195>0,$V195>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW195:$CB195)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET195=TRUE,$S195>0,$V195>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW195:$CB195)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S195>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S195>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S195>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV195=TRUE,$S195>0,$V195=0),SUM(SUM($BW195:$CB195)*'CRS1'!$P$2),IF(AND($EV195=TRUE,$S195>0,$V195>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW195:$CB195)*'CRS1'!$P$2),IF(AND($EV195=TRUE,$S195>0,$V195>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW195:$CB195)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S195>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX195=TRUE,$S195>0,$V195=0),SUM(SUM($BW195:$CB195)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX195=TRUE,$S195>0,$V195>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW195:$CB195)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX195=TRUE,$S195>0,$V195>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW195:$CB195)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S195>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ195=TRUE,$S195>0),SUM(SUM($BW195:$CB195)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V195>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E195<>\"D-CARE\",Tenant!$F195=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB195=TRUE,$S195>0,$V195>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC195:$CH195)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB195=TRUE,$S195>0,$V195>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC195:$CH195)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB195=TRUE,$V195>0,$Y195>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC195:$CH195)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB195=TRUE,$V195>0,$Y195>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC195:$CH195)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB195=TRUE,$S195=0,$V195>0,$Y195=0),SUM(SUM($CC195:$CH195)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V195>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V195>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V195>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD195=TRUE,$S195>0,$V195>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC195:$CH195)*'CRS2'!$P$2),IF(AND($FD195=TRUE,$S195>0,$V195>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC195:$CH195)*'CRS2'!$P$2),IF(AND($FD195=TRUE,$V195>0,$Y195>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC195:$CH195)*'CRS2'!$P$2),IF(AND($FD195=TRUE,$V195>0,$Y195>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC195:$CH195)*'CRS2'!$P$2),IF(AND($FD195=TRUE,$S195=0,$V195>0,$Y195=0),SUM(SUM($CC195:$CH195)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V195>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF195=TRUE,$S195>0,$V195>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC195:$CH195)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF195=TRUE,$S195>0,$V195>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC195:$CH195)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF195=TRUE,$V195>0,$Y195>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC195:$CH195)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF195=TRUE,$V195>0,$Y195>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC195:$CH195)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF195=TRUE,$S195=0,$V195>0,$Y195=0),SUM(SUM($CC195:$CH195)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V195>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH195=TRUE,$V195>0),SUM(SUM($CC195:$CH195)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y195>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E195<>\"D-CARE\",Tenant!$F195=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ195=TRUE,$V195=0,$Y195>0),SUM(SUM($CI195:$CN195)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ195=TRUE,$V195>0,$Y195>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI195:$CN195)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ195=TRUE,$V195>0,$Y195>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI195:$CN195)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y195>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y195>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y195>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL195=TRUE,$V195=0,$Y195>0),SUM(SUM($CI195:$CN195)*'CRS3'!$P$2),IF(AND($FL195=TRUE,$V195>0,$Y195>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI195:$CN195)*'CRS3'!$P$2),IF(AND($FL195=TRUE,$V195>0,$Y195>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI195:$CN195)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y195>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN195=TRUE,$V195=0,$Y195>0),SUM(SUM($CI195:$CN195)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN195=TRUE,$V195>0,$Y195>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI195:$CN195)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN195=TRUE,$V195>0,$Y195>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI195:$CN195)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y195>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP195=TRUE,$Y195>0),SUM(SUM($CI195:$CN195)*Account!$T$2),0)","v":0},{"$f":"SUM($EU195,$FC195,$FK195)","v":0},{"$f":"SUM($EW195,$FE195,$FM195)","v":0},{"$f":"SUM($EY195,$FG195,$FO195)","v":0},{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR195:$FT195))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO195:$CQ195,$FR195:$FT195))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA195:$EF195)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG195:$EL195)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM195:$ER195)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV195,$CO195:$CQ195,$EA195:$ER195)/$P195)*$S195*FctrChngDts!$B$15),SUM(SUM(SUM($DV195,$CO195:$CQ195,$FR195:$FT195)/$P195)*$S195*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV195,$CO195:$CQ195,$EA195:$ER195)/$P195)*$V195*FctrChngDts!$B$15),SUM(SUM(SUM($DV195,$CO195:$CQ195,$FR195:$FT195)/$P195)*$V195*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV195,$CO195:$CQ195,$EA195:$ER195)/$P195)*$Y195*FctrChngDts!$B$15),SUM(SUM(SUM($DV195,$CO195:$CQ195,$FR195:$FT195)/$P195)*$Y195*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA195*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI195*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ195*FctrChngDts!$D$15)","v":0},{"$f":"IF(SUM($FW195:$FY195,$GC195:$GE195)<0,0,SUM($FW195:$FY195,$GC195:$GE195))","v":0},{"$f":"IF(Account!$M$2=TRUE,SUM($DZ195,$FU195,$GF195,$GZ195:$HE195),IF(Account!$Q$2=TRUE,SUM($DZ195,$FV195,$GF195,$GZ195:$HE195),SUM($DZ195,$ES195,$FU195:$FV195,$GF195,$GZ195:$HE195)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E195),Usage!$P195,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D195,FctrChngDts!$C$17<=Usage!$E195),SUM(FctrChngDts!$C$17-Usage!$D195),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E195),Usage!$P195,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D195,FctrChngDts!$C$19<=Usage!$E195),SUM(FctrChngDts!$C$19-Usage!$D195),0))))","v":0},{"$f":"SUM($P195-$GH195)","v":1},{"$f":"SUM($GG195-SUM($FZ195:$GB195))","v":0},{"$f":"SUM($GJ195/$P195*$GH195)","v":0},{"$f":"SUM($GJ195-$GK195)","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GK195*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK195*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL195*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL195*FctrChngDts!$B$19),0))","v":0},{"$f":"SUM($GM195:$GN195)","v":0},{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D195))","v":0},{"$f":"SUM($P195-$GP195)","v":1},{"$f":"ROUND(IF(OR(VLOOKUP($A195,Tenant!$A:$J,8,FALSE)=TRUE,$GG195<0),0,SUM(SUM(SUM($GG195/$P195*$GP195)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A195,Tenant!$A:$J,8,FALSE)=TRUE,$GG195<0),0,SUM(SUM(SUM($GG195/$P195*$GQ195)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D195))","v":0},{"$f":"SUM($P195-$GT195)","v":1},{"$f":"IF($GT195=0,0,SUM($H195/$P195*$GT195))","v":0},{"$f":"SUM($H195-$GV195)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A195,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV195*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A195,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW195*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU195:$DA195,$EU195,$EA195:$EF195,$FA195)-SUM(SUM($BW195:$CB195)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD195:$DJ195,$FC195,$EG195:$EL195,$FI195)-SUM(SUM($CC195:$CH195)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM195:$DS195,$FK195,$EM195:$ER195,$FQ195)-SUM(SUM($CI195:$CN195)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO195,$CU195:$DA195,$EU195,$EW195,$EY195,$EA195:$EF195,$FA195,$CP195,$DD195:$DJ195,$FC195,$FE195,$FG195,$EG195:$EL195,$FI195)/$P195*$S195)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO195,$CU195:$DA195,$EU195,$EW195,$EY195,$EA195:$EF195,$FA195,$CP195,$DD195:$DJ195,$FC195,$FE195,$FG195,$EG195:$EL195,$FI195)/$P195*$V195)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ195,$DM195:$DS195,$FK195,$FM195,$FO195,$EM195:$ER195,$FQ195)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D195,BslnAllctnCrrnt!$A$1<=$E195),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK195=\"FSP1\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$Q195,BslnAllctnCrrnt!$A$1<$R195),SUM(BslnAllctnCrrnt!$A$1-$Q195),IF(AND($AK195=\"FSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$Q195,BslnAllctnCrrnt!$A$1<$R195),SUM(BslnAllctnCrrnt!$A$1-$Q195),IF(AND($AK195=\"FSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),$I195,IF(AND($AK195=\"SSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$Q195,BslnAllctnCrrnt!$A$1<$R195),SUM(BslnAllctnCrrnt!$A$1-$Q195),IF(AND($AK195=\"SSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),$I195,0)))))","v":0},{"$f":"IF(AND($AK195=\"FSP1\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$Q195,BslnAllctnCrrnt!$A$1<$R195),SUM($I195-$HG195),IF(AND($AK195=\"FSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$Q195,BslnAllctnCrrnt!$A$1<$R195),SUM($I195-$HG195),IF(AND($AK195=\"FSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM($I195-$HG195),IF(AND($AK195=\"SSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$Q195,BslnAllctnCrrnt!$A$1<$R195),SUM($I195-$HG195),IF(AND($AK195=\"SSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM($I195-$HG195),0)))))","v":0},{"$f":"IF(AND($AK195=\"SSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$Q195,BslnAllctnCrrnt!$A$1<$R195),0,IF(AND(FctrChngDts!$A$2>=$D195,FctrChngDts!$B$2<$E195),IF(AND($AK195=\"SSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM(BslnAllctnCrrnt!$A$1-$T195),0),IF(AND($AK195=\"FSP2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM(BslnAllctnCrrnt!$A$1-$T195),IF(AND($AK195=\"FSP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM(BslnAllctnCrrnt!$A$1-$T195),IF(AND($AK195=\"FSP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$W195,BslnAllctnCrrnt!$A$1<$X195),$K195,IF(AND($AK195=\"FSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$Q195,BslnAllctnCrrnt!$A$1<$R195),0,IF(AND($AK195=\"FSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM(BslnAllctnCrrnt!$A$1-$T195),IF(AND($AK195=\"SSP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM(BslnAllctnCrrnt!$A$1-$T195),IF(AND($AK195=\"SSP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$W195,BslnAllctnCrrnt!$A$1<$X195),$K195,0)))))))))","v":0},{"$f":"IF(AND($AK195=\"SSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$Q195,BslnAllctnCrrnt!$A$1<$R195),SUM($K195-$HI195),IF(AND($AK195=\"SSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM($K195-$HI195),IF(AND($AK195=\"FSP2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM($K195-$HI195),IF(AND($AK195=\"FSP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM($K195-$HI195),IF(AND($AK195=\"FSP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$W195,BslnAllctnCrrnt!$A$1<$X195),SUM($K195-$HI195),IF(AND($AK195=\"FSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$Q195,BslnAllctnCrrnt!$A$1<$R195),SUM($K195-$HI195),IF(AND($AK195=\"FSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM($K195-$HI195),IF(AND($AK195=\"SSP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM($K195-$HI195),IF(AND($AK195=\"SSP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$W195,BslnAllctnCrrnt!$A$1<$X195),SUM($K195-$HI195),0)))))))))","v":0},{"$f":"IF(AND($AK195=\"FSP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),0,IF(AND($AK195=\"FSP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$W195,BslnAllctnCrrnt!$A$1<$X195),SUM(BslnAllctnCrrnt!$A$1-$W195),IF(AND($AK195=\"FSP3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$W195,BslnAllctnCrrnt!$A$1<$X195),SUM(BslnAllctnCrrnt!$A$1-$W195),0)))","v":0},{"$f":"IF(AND($AK195=\"FSP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM($M195-$HK195),IF(AND($AK195=\"FSP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$W195,BslnAllctnCrrnt!$A$1<$X195),SUM($M195-$HK195),IF(AND($AK195=\"FSP3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$W195,BslnAllctnCrrnt!$A$1<$X195),SUM($M195-$HK195),0)))","v":0},{"$f":"IF(AND($AK195=\"FWP1\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$Q195,BslnAllctnCrrnt!$A$1<$R195),SUM(BslnAllctnCrrnt!$A$1-$Q195),IF(AND($AK195=\"FWP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$Q195,BslnAllctnCrrnt!$A$1<$R195),SUM(BslnAllctnCrrnt!$A$1-$Q195),IF(AND($AK195=\"FWP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),$J195,IF(AND(FctrChngDts!$A$2>=$D195,FctrChngDts!$B$2<$E195),IF(AND($AK195=\"SSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$Q195,BslnAllctnCrrnt!$A$1<$R195),SUM(BslnAllctnCrrnt!$A$1-$Q195),0),IF(AND($AK195=\"SSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),$J195,0)))))","v":0},{"$f":"IF(AND($AK195=\"FWP1\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$Q195,BslnAllctnCrrnt!$A$1<$R195),SUM($J195-$HM195),IF(AND($AK195=\"FWP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$Q195,BslnAllctnCrrnt!$A$1<$R195),SUM($J195-$HM195),IF(AND($AK195=\"FWP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM($J195-$HM195),IF(AND($AK195=\"SSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$Q195,BslnAllctnCrrnt!$A$1<$R195),SUM($J195-$HM195),IF(AND($AK195=\"SSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM($J195-$HM195),0)))))","v":0},{"$f":"IF(AND($AK195=\"FWP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$Q195,BslnAllctnCrrnt!$A$1<$R195),0,IF(AND($AK195=\"FWP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM(BslnAllctnCrrnt!$A$1-$T195),IF(AND($AK195=\"FWP2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM(BslnAllctnCrrnt!$A$1-$T195),IF(AND($AK195=\"FWP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM(BslnAllctnCrrnt!$A$1-$T195),IF(AND($AK195=\"FWP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$W195,BslnAllctnCrrnt!$A$1<$X195),$L195,IF(AND($AK195=\"SSP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM(BslnAllctnCrrnt!$A$1-$T195),IF(AND($AK195=\"SSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$Q195,BslnAllctnCrrnt!$A$1<$R195),0,IF(AND($AK195=\"SSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM(BslnAllctnCrrnt!$A$1-$T195),0))))))))","v":0},{"$f":"IF(AND($AK195=\"FWP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$Q195,BslnAllctnCrrnt!$A$1<$R195),SUM($L195-$HO195),IF(AND($AK195=\"FWP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM($L195-$HO195),IF(AND($AK195=\"FWP2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM($L195-$HO195),IF(AND($AK195=\"FWP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM($L195-$HO195),IF(AND($AK195=\"FWP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$W195,BslnAllctnCrrnt!$A$1<$X195),SUM($L195-$HO195),IF(AND($AK195=\"SSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$Q195,BslnAllctnCrrnt!$A$1<$R195),SUM($L195-$HO195),IF(AND($AK195=\"SSP1P2\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM($L195-$HO195),0)))))))","v":0},{"$f":"IF(AND($AK195=\"FWP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),0,IF(AND($AK195=\"FWP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$W195,BslnAllctnCrrnt!$A$1<$X195),SUM(BslnAllctnCrrnt!$A$1-$W195),IF(AND($AK195=\"FWP3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$W195,BslnAllctnCrrnt!$A$1<$X195),SUM(BslnAllctnCrrnt!$A$1-$W195),IF(AND($AK195=\"SSP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),0,IF(AND($AK195=\"SSP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$W195,BslnAllctnCrrnt!$A$1<$X195),SUM(BslnAllctnCrrnt!$A$1-$W195),0)))))","v":0},{"$f":"IF(AND($AK195=\"FWP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM($N195-$HQ195),IF(AND($AK195=\"FWP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$W195,BslnAllctnCrrnt!$A$1<$X195),SUM($N195-$HQ195),IF(AND($AK195=\"FWP3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$W195,BslnAllctnCrrnt!$A$1<$X195),SUM($N195-$HQ195),IF(AND($AK195=\"SSP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$T195,BslnAllctnCrrnt!$A$1<$U195),SUM($N195-$HQ195),IF(AND($AK195=\"SSP2P3\",$HF195=TRUE,BslnAllctnCrrnt!$A$1>=$W195,BslnAllctnCrrnt!$A$1<$X195),SUM($N195-$HQ195),0)))))","v":0},{"$f":"IF(ROUND(SUM($H195/$P195*$J195),0)>ROUND(SUM($H195/$P195*$L195),0),SUM($H195-$HT195),ROUND(SUM($H195/$P195*$J195),0))","v":0},{"$f":"IF(ROUND(SUM($H195/$P195*$L195),0)>ROUND(SUM($H195/$P195*$J195),0),SUM($H195-$HS195),ROUND(SUM($H195/$P195*$L195),0))","v":0},{"$f":"IF($HS195=0,0,SUM($HS195/$J195*$I195))","v":0},{"$f":"IF($HT195=0,0,SUM($HT195/$L195*$K195))","v":0},{"$f":"IFERROR(IF(ROUND(SUM(SUM($HU195:$HV195)/SUM($HS195:$HT195)),2)>=0.5,ROUND(SUM(SUM($HU195:$HV195)/SUM($HS195:$HT195)),2),1-$HZ195),0)","v":0},{"$f":"IF($HS195=0,0,SUM($HS195/$J195*$J195))","v":0},{"$f":"IF($HT195=0,0,SUM($HT195/$L195*$L195))","v":0},{"$f":"IFERROR(IF(ROUND(SUM(SUM($HX195:$HY195)/SUM($HS195:$HT195)),2)>=0.5,ROUND(SUM(SUM($HX195:$HY195)/SUM($HS195:$HT195)),2),1-$HW195),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM($HS195/SUM($HS195:$HT195)),2)>=0.5,ROUND(SUM($HS195/SUM($HS195:$HT195)),2),SUM(1-$IB195)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM($HT195/SUM($HS195:$HT195)),2)>=0.5,ROUND(SUM($HT195/SUM($HS195:$HT195)),2),SUM(1-$IA195)),0)","v":0}]
[197,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G198),0,IF($F198<=$G198,SUM($G198-$F198),IF($F198>$G198,SUM((Account!$L$2-Usage!$F198)+Usage!$G198+1))))","v":0},{"$f":"IF($Q198=0,0,IF($R198=0,0,IF(AND($Q198<FctrChngDts!$A$2,$R198>=FctrChngDts!$A$2),SUM($R198-FctrChngDts!$A$2+1),IF(AND($Q198>=FctrChngDts!$A$2,$R198>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q198),IF(AND($Q198>=FctrChngDts!$A$2,$R198<FctrChngDts!$B$2),SUM($R198-$Q198+1),0)))))","v":0},{"$f":"IF($Q198=0,0,IF($R198=0,0,IF(AND($Q198<FctrChngDts!$A$2,$R198>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q198),IF(AND($Q198<FctrChngDts!$A$2,$R198<FctrChngDts!$A$2),SUM($R198-$Q198+1),IF(AND($Q198>FctrChngDts!$A$2,$R198>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R198+1),0)))))","v":0},{"$f":"IF($T198=0,0,IF($U198=0,0,IF(AND($T198<FctrChngDts!$A$2,$U198>=FctrChngDts!$A$2),SUM($U198-FctrChngDts!$A$2+1),IF(AND($T198>=FctrChngDts!$A$2,$U198<FctrChngDts!$B$2),SUM($U198-$T198+1),IF(AND($T198>=FctrChngDts!$A$2,$U198>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T198)<0),0,IF(AND($T198>=FctrChngDts!$A$2,$U198>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T198),0))))))","v":0},{"$f":"IF($T198=0,0,IF($U198=0,0,IF(AND($T198<FctrChngDts!$A$2,$U198>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T198),IF(AND($T198>=FctrChngDts!$B$2,$U198>=FctrChngDts!$B$2),SUM($U198-$T198+1),IF(AND($T198<FctrChngDts!$A$2,$U198<FctrChngDts!$A$2),SUM($U198-$T198+1),IF(AND($T198>=FctrChngDts!$A$2,$U198>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U198+1),0))))))","v":0},{"$f":"IF($W198=0,0,IF($X198=0,0,IF(AND($W198>=FctrChngDts!$A$2,$X198>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W198)<0),0,IF(AND($W198>=FctrChngDts!$A$2,$X198>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W198),IF(AND($W198>=FctrChngDts!$A$2,$X198<FctrChngDts!$B$2),SUM($X198-$W198+1),IF(AND($W198<FctrChngDts!$A$2,$X198>=FctrChngDts!$A$2),SUM($X198-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W198=0,0,IF($X198=0,0,IF(AND($W198<FctrChngDts!$A$2,$X198<FctrChngDts!$A$2),SUM($X198-$W198+1),IF(AND($W198>=FctrChngDts!$A$2,$X198>=FctrChngDts!$B$2,SUM($X198-FctrChngDts!$B$2+1)<=$Y198),SUM($X198-FctrChngDts!$B$2+1),IF(AND($W198>=FctrChngDts!$A$2,$X198>=FctrChngDts!$B$2),SUM($X198-$W198+1),IF(AND($W198<FctrChngDts!$A$2,$X198>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W198),0))))))","v":0},{"$f":"IF(AND($D198>=FctrChngDts!$C$2,$E198<FctrChngDts!$E$2),\"1\",IF(AND($D198>=FctrChngDts!$E$2,$E198<FctrChngDts!$G$2),\"2\",IF(AND($D198>=FctrChngDts!$G$2,$E198<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D198>=FctrChngDts!$D$2,,IF(AND($D198>=FctrChngDts!$C$2,$D198<=FctrChngDts!$D$2),$D198,IF(AND($D198>=FctrChngDts!$C$2,$D198>=FctrChngDts!$D$2,$E198>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D198>FctrChngDts!$D$2,,IF($D198=FctrChngDts!$D$2,$D198,IF(AND($D198>=FctrChngDts!$C$2,$E198<FctrChngDts!$D$2),$E198,IF(AND($D198>=FctrChngDts!$C$2,$E198>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D198>=FctrChngDts!$D$2,$E198>=FctrChngDts!$D$2,$E198>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E198<FctrChngDts!$D$2,$E198<=FctrChngDts!$D$2),$E198,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D198<FctrChngDts!$E$2,$E198<FctrChngDts!$E$2),,IF($D198>FctrChngDts!$F$2,,IF(AND($D198>=FctrChngDts!$E$2,$D198<=FctrChngDts!$F$2),$D198,IF(AND($D198>=FctrChngDts!$E$2,$D198>=FctrChngDts!$F$2,$E198>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D198>FctrChngDts!$F$2,,IF($E198=FctrChngDts!$F$2,$E198,IF(AND($D198<FctrChngDts!$E$2,$E198<=FctrChngDts!$F$2),$E198,IF(AND($D198>=FctrChngDts!$E$2,$E198<FctrChngDts!$F$2),$E198,IF(AND($D198>=FctrChngDts!$E$2,$E198>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D198>=FctrChngDts!$F$2,$E198>=FctrChngDts!$F$2,$E198>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D198<FctrChngDts!$G$2,$E198<FctrChngDts!$G$2),,IF($D198>FctrChngDts!$H$2,,IF(AND($D198>=FctrChngDts!$G$2,$D198<=FctrChngDts!$H$2),$D198,IF(AND($D198>=FctrChngDts!$G$2,$D198>=FctrChngDts!$H$2,$E198>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D198>FctrChngDts!$H$2,,IF($E198=FctrChngDts!$H$2,$E198,IF(AND($D198<FctrChngDts!$G$2,$E198<=FctrChngDts!$H$2),$E198,IF(AND($D198>=FctrChngDts!$G$2,$E198<FctrChngDts!$H$2),$E198,IF(AND($D198>=FctrChngDts!$G$2,$E198>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D198>=FctrChngDts!$H$2,$E198>=FctrChngDts!$H$2,$E198>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A198,Tenant!$A198:$J497,6,FALSE)","v":0},{"$f":"VLOOKUP($A198,Tenant!$A198:$J497,7,FALSE)","v":0},{"$f":"VLOOKUP($A198,Tenant!$A198:$J497,10,FALSE)","v":0},0,{"$f":"IF(AND($AK198=\"FSP2\",$AJ198=FALSE,$HF198=FALSE),SUM($K198*FctrChngDts!$C$9),IF(AND($AK198=\"FSP2\",$AJ198=TRUE,$HF198=FALSE),SUM($K198*FctrChngDts!$C$10),IF(AND($AK198=\"FSP2P3\",$AJ198=FALSE,$HF198=FALSE),SUM(SUM($K198,$M198)*FctrChngDts!$C$9),IF(AND($AK198=\"FSP2P3\",$AJ198=TRUE,$HF198=FALSE),SUM(SUM($K198,$M198)*FctrChngDts!$C$10),IF(AND($AK198=\"FSP3\",$AJ198=FALSE,$HF198=FALSE),SUM($M198*FctrChngDts!$C$9),IF(AND($AK198=\"FSP3\",$AJ198=TRUE,$HF198=FALSE),SUM($M198*FctrChngDts!$C$10),IF(AND($AK198=\"FSP1\",$AJ198=FALSE,$HF198=FALSE),SUM($I198*FctrChngDts!$C$9),IF(AND($AK198=\"FSP1\",$AJ198=TRUE,$HF198=FALSE),SUM($I198*FctrChngDts!$C$10),IF(AND($AK198=\"FSP1P2\",$AJ198=FALSE,$HF198=FALSE),SUM(SUM($I198,$K198)*FctrChngDts!$C$9),IF(AND($AK198=\"FSP1P2\",$AJ198=TRUE,$HF198=FALSE),SUM(SUM($I198,$K198)*FctrChngDts!$C$10),IF(AND($Z198=\"Summer\",$AK198=\"SSP2P3\",$AJ198=FALSE,$HF198=FALSE),SUM(SUM(SUM(SUM($K198,$M198)*FctrChngDts!$C$9),SUM(SUM($L198,$N198)*FctrChngDts!$C$11))*$AF198),IF(AND($Z198=\"Summer\",$AK198=\"SSP2P3\",$AJ198=TRUE,$HF198=FALSE),SUM(SUM(SUM(SUM($K198,$M198)*FctrChngDts!$C$10),SUM(SUM($L198,$N198)*FctrChngDts!$C$12))*$AF198),IF(AND($Z198=\"Winter\",$AK198=\"SSP2P3\",$AJ198=FALSE,$HF198=FALSE),SUM(SUM(SUM(SUM($K198,$M198)*FctrChngDts!$C$9),SUM(SUM($L198,$N198)*FctrChngDts!$C$11))-$AO198),IF(AND($Z198=\"Winter\",$AK198=\"SSP2P3\",$AJ198=TRUE,$HF198=FALSE),SUM(SUM(SUM(SUM($K198,$M198)*FctrChngDts!$C$10),SUM(SUM($L198,$N198)*FctrChngDts!$C$12))-$AO198),IF(AND($Z198=\"Summer\",$AK198=\"SSP1P2\",$AJ198=FALSE,$HF198=FALSE),SUM(SUM(SUM(SUM($I198,$K198)*FctrChngDts!$C$9),SUM(SUM($J198,$L198)*FctrChngDts!$C$11))*$AF198),IF(AND($Z198=\"Summer\",$AK198=\"SSP1P2\",$AJ198=TRUE,$HF198=FALSE),SUM(SUM(SUM(SUM($I198,$K198)*FctrChngDts!$C$10),SUM(SUM($J198,$L198)*FctrChngDts!$C$12))*$AF198),IF(AND($Z198=\"Winter\",$AK198=\"SSP1P2\",$AJ198=FALSE,$HF198=FALSE),SUM(SUM(SUM(SUM($I198,$K198)*FctrChngDts!$C$9),SUM(SUM($J198,$L198)*FctrChngDts!$C$11))-$AO198),IF(AND($Z198=\"Winter\",$AK198=\"SSP1P2\",$AJ198=TRUE,$HF198=FALSE),SUM(SUM(SUM(SUM($I198,$K198)*FctrChngDts!$C$10),SUM(SUM($J198,$L198)*FctrChngDts!$C$12))-$AO198),IF(AND($AK198=\"FSP2\",$AJ198=FALSE,$HF198=TRUE),SUM(SUM($HI198*FctrChngDts!$B$9),SUM($HJ198*FctrChngDts!$C$9)),IF(AND($AK198=\"FSP2\",$AJ198=TRUE,$HF198=TRUE),SUM(SUM($HI198*FctrChngDts!$B$10),SUM($HJ198*FctrChngDts!$C$10)),IF(AND($AK198=\"FSP2P3\",$AJ198=FALSE,$HF198=TRUE),SUM(SUM(SUM($HI198,$HK198)*FctrChngDts!$B$9),SUM(SUM($HJ198,$HL198)*FctrChngDts!$C$9)),IF(AND($AK198=\"FSP2P3\",$AJ198=TRUE,$HF198=TRUE),SUM(SUM(SUM($HI198,$HK198)*FctrChngDts!$B$10),SUM(SUM($HJ198,$HL198)*FctrChngDts!$C$10)),IF(AND($AK198=\"FSP3\",$AJ198=FALSE,$HF198=TRUE),SUM(SUM($HK198*FctrChngDts!$B$9),SUM($HL198*FctrChngDts!$C$9)),IF(AND($AK198=\"FSP3\",$AJ198=TRUE,$HF198=TRUE),SUM(SUM($HK198*FctrChngDts!$B$10),SUM($HL198*FctrChngDts!$C$10)),IF(AND($AK198=\"FSP1\",$AJ198=FALSE,$HF198=TRUE),SUM(SUM($HG198*FctrChngDts!$B$9),SUM($HH198*FctrChngDts!$C$9)),IF(AND($AK198=\"FSP1\",$AJ198=TRUE,$HF198=TRUE),SUM(SUM($HG198*FctrChngDts!$B$10),SUM($HH198*FctrChngDts!$C$10)),IF(AND($AK198=\"FSP1P2\",$AJ198=FALSE,$HF198=TRUE),SUM(SUM(SUM($HG198,$HI198)*FctrChngDts!$B$9),SUM(SUM($HH198,$HJ198)*FctrChngDts!$C$9)),IF(AND($AK198=\"FSP1P2\",$AJ198=TRUE,$HF198=TRUE),SUM(SUM(SUM($HG198,$HI198)*FctrChngDts!$B$10),SUM(SUM($HG198,$HI198)*FctrChngDts!$C$10)),IF(AND($Z198=\"Summer\",$AK198=\"SSP2P3\",$AJ198=FALSE,$HF198=TRUE),SUM(SUM(SUM(SUM($HI198,$HK198)*FctrChngDts!$B$9),SUM(SUM($HJ198,$HL198)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO198,$HQ198)*FctrChngDts!$B$11),SUM(SUM($HP198,$HR198)*FctrChngDts!$C$11))*$AF198),IF(AND($Z198=\"Summer\",$AK198=\"SSP2P3\",$AJ198=TRUE,$HF198=TRUE),SUM(SUM(SUM(SUM($HI198,$HK198)*FctrChngDts!$B$10),SUM(SUM($HJ198,$HL198)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO198,$HQ198)*FctrChngDts!$B$12),SUM(SUM($HP198,$HR198)*FctrChngDts!$C$12))*$AF198),IF(AND($Z198=\"Winter\",$AK198=\"SSP2P3\",$AJ198=FALSE,$HF198=TRUE),SUM(SUM(SUM(SUM($HI198,$HK198)*FctrChngDts!$B$9),SUM(SUM($HJ198,$HL198)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO198,$HQ198)*FctrChngDts!$B$11),SUM(SUM($HP198,$HR198)*FctrChngDts!$C$11))-$AO198),IF(AND($Z198=\"Winter\",$AK198=\"SSP2P3\",$AJ198=TRUE,$HF198=TRUE),SUM(SUM(SUM(SUM($HI198,$HK198)*FctrChngDts!$B$10),SUM(SUM($HO198,$HQ198)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO198,$HQ198)*FctrChngDts!$B$12),SUM(SUM($HP198,$HR198)*FctrChngDts!$C$12))-$AO198),IF(AND($Z198=\"Summer\",$AK198=\"SSP1P2\",$AJ198=FALSE,$HF198=TRUE),SUM(SUM(SUM(SUM($HG198,$HI198)*FctrChngDts!$B$9),SUM(SUM($HH198,$HJ198)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM198,$HO198)*FctrChngDts!$B$11),SUM(SUM($HN198,$HP198)*FctrChngDts!$C$11))*$AF198),IF(AND($Z198=\"Summer\",$AK198=\"SSP1P2\",$AJ198=TRUE,$HF198=TRUE),SUM(SUM(SUM(SUM($HG198,$HI198)*FctrChngDts!$B$10),SUM(SUM($HH198,$HJ198)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM198,$HO198)*FctrChngDts!$B$12),SUM(SUM($HN198,$HP198)*FctrChngDts!$C$12))*$AF198),IF(AND($Z198=\"Winter\",$AK198=\"SSP1P2\",$AJ198=FALSE,$HF198=TRUE),SUM(SUM(SUM(SUM($HG198,$HI198)*FctrChngDts!$B$9),SUM(SUM($HH198,$HJ198)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM198,$HO198)*FctrChngDts!$B$11),SUM(SUM($HN198,$HP198)*FctrChngDts!$C$11))-$AO198),IF(AND($Z198=\"Winter\",$AK198=\"SSP1P2\",$AJ198=TRUE,$HF198=TRUE),SUM(SUM(SUM(SUM($HG198,$HI198)*FctrChngDts!$B$10),SUM(SUM($HH198,$HJ198)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM198,$HO198)*FctrChngDts!$B$12),SUM(SUM($HN198,$HP198)*FctrChngDts!$C$12))-$AO198),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK198=\"FWP1\",$AJ198=FALSE,$HF198=FALSE),SUM($J198*FctrChngDts!$C$11),IF(AND($AK198=\"FWP1\",$AJ198=TRUE,$HF198=FALSE),SUM($J198*FctrChngDts!$C$12),IF(AND($AK198=\"FWP1P2\",$AJ198=FALSE,$HF198=FALSE),SUM(SUM($J198,$L198)*FctrChngDts!$C$11),IF(AND($AK198=\"FWP1P2\",$AJ198=TRUE,$HF198=FALSE),SUM(SUM($J198,$L198)*FctrChngDts!$C$12),IF(AND($AK198=\"FWP2\",$AJ198=FALSE,$HF198=FALSE),SUM($L198*FctrChngDts!$C$11),IF(AND($AK198=\"FWP2\",$AJ198=TRUE,$HF198=FALSE),SUM($L198*FctrChngDts!$C$12),IF(AND($AK198=\"FWP2P3\",$AJ198=FALSE,$HF198=FALSE),SUM(SUM($L198,$N198)*FctrChngDts!$C$11),IF(AND($AK198=\"FWP2P3\",$AJ198=TRUE,$HF198=FALSE),SUM(SUM($L198,$N198)*FctrChngDts!$C$12),IF(AND($AK198=\"FWP3\",$AJ198=FALSE,$HF198=FALSE),SUM($N198*FctrChngDts!$C$11),IF(AND($AK198=\"FWP3\",$AJ198=TRUE,$HF198=FALSE),SUM($N198*FctrChngDts!$C$12),IF(AND($Z198=\"Winter\",$AK198=\"SSP1P2\",$AJ198=FALSE,$HF198=FALSE),SUM(SUM(SUM($I198,$K198)*FctrChngDts!$C$9),SUM(SUM($J198,$L198)*FctrChngDts!$C$11))*$AG198,IF(AND($Z198=\"Winter\",$AK198=\"SSP1P2\",$AJ198=TRUE,$HF198=FALSE),SUM(SUM(SUM($I198,$K198)*FctrChngDts!$B$10),SUM(SUM($J198,$L198)*FctrChngDts!$B$12))*$AG198,IF(AND($Z198=\"Summer\",$AK198=\"SSP1P2\",$AJ198=FALSE,$HF198=FALSE),SUM(SUM(SUM($I198,$K198)*FctrChngDts!$B$9),SUM(SUM($J198,$L198)*FctrChngDts!$B$11))-$AJ198,IF(AND($Z198=\"Summer\",$AK198=\"SSP1P2\",$AJ198=TRUE,$HF198=FALSE),SUM(SUM(SUM($I198,$K198)*FctrChngDts!$C$10),SUM(SUM($J198,$L198)*FctrChngDts!$C$12))-$AJ198,IF(AND($Z198=\"Winter\",$AK198=\"SSP2P3\",$AJ198=FALSE,$HF198=FALSE),SUM(SUM(SUM($K198,$M198)*FctrChngDts!$C$9),SUM(SUM($L198,$N198)*FctrChngDts!$C$11))*$AG198,IF(AND($Z198=\"Winter\",$AK198=\"SSP2P3\",$AJ198=TRUE,$HF198=FALSE),SUM(SUM(SUM($K198,$M198)*FctrChngDts!$C$10),SUM(SUM($L198,$N198)*FctrChngDts!$C$12))*$AG198,IF(AND($Z198=\"Summer\",$AK198=\"SSP2P3\",$AJ198=FALSE,$HF198=FALSE),SUM(SUM(SUM($K198,$M198)*FctrChngDts!$C$9),SUM(SUM($L198,$N198)*FctrChngDts!$C$11))-$AJ198,IF(AND($Z198=\"Summer\",$AK198=\"SSP2P3\",$AJ198=TRUE,$HF198=FALSE),SUM(SUM(SUM($K198,$M198)*FctrChngDts!$C$10),SUM(SUM($L198,$N198)*FctrChngDts!$C$12))-$AJ198,IF(AND($AK198=\"FWP1\",$AJ198=FALSE,$HF198=TRUE),SUM(SUM($HM198*FctrChngDts!$B$11),SUM($HN198*FctrChngDts!$C$11)),IF(AND($AK198=\"FWP1\",$AJ198=TRUE,$HF198=TRUE),SUM(SUM($HM198*FctrChngDts!$B$12),SUM($HN198*FctrChngDts!$C$12)),IF(AND($AK198=\"FWP1P2\",$AJ198=FALSE,$HF198=TRUE),SUM(SUM(SUM($HM198,$HO198)*FctrChngDts!$B$11),SUM(SUM($HN198,$HP198)*FctrChngDts!$C$11)),IF(AND($AK198=\"FWP1P2\",$AJ198=TRUE,$HF198=TRUE),SUM(SUM(SUM($HM198,$KP198)*FctrChngDts!$C$12),SUM(SUM($HN198,$HP198)*FctrChngDts!$C$12)),IF(AND($AK198=\"FWP2\",$AJ198=FALSE,$HF198=TRUE),SUM(SUM($HO198*FctrChngDts!$B$11),SUM($HO198*FctrChngDts!$C$11)),IF(AND($AK198=\"FWP2\",$AJ198=TRUE,$HF198=TRUE),SUM(SUM($HO198*FctrChngDts!$B$12),SUM($HO198*FctrChngDts!$C$12)),IF(AND($AK198=\"FWP2P3\",$AJ198=FALSE,$HF198=TRUE),SUM(SUM(SUM($HO198,$HQ198)*FctrChngDts!$C$11),SUM(SUM($HP198,$HR198)*FctrChngDts!$C$11)),IF(AND($AK198=\"FWP2P3\",$AJ198=TRUE,$HF198=TRUE),SUM(SUM(SUM($HO198,$HQ198)*FctrChngDts!$C$12),SUM(SUM($HP198,$HR198)*FctrChngDts!$C$12)),IF(AND($AK198=\"FWP3\",$AJ198=FALSE,$HF198=TRUE),SUM(SUM($HQ198*FctrChngDts!$B$11),SUM($HR198*FctrChngDts!$C$11)),IF(AND($AK198=\"FWP3\",$AJ198=TRUE,$HF198=TRUE),SUM(SUM($HQ198*FctrChngDts!$B$12),SUM($HR198*FctrChngDts!$C$12)),IF(AND($Z198=\"Winter\",$AK198=\"SSP1P2\",$AJ198=FALSE,$HF198=TRUE),SUM(SUM(SUM(SUM($HG198,$HI198)*FctrChngDts!$B$9),SUM(SUM($HH198,$HJ198)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM198,$HO198)*FctrChngDts!$B$11),SUM(SUM($HN198,$HP198)*FctrChngDts!$C$11))*$AG198),IF(AND($Z198=\"Winter\",$AK198=\"SSP1P2\",$AJ198=TRUE,$HF198=TRUE),SUM(SUM(SUM(SUM($HG198,$HI198)*FctrChngDts!$B$10), SUM(SUM($HH198,$HJ198)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM198,$HO198)*FctrChngDts!$B$12),SUM(SUM($HN198,$HP198)*FctrChngDts!$C$12))*$AG198),IF(AND($Z198=\"Summer\",$AK198=\"SSP1P2\",$AJ198=FALSE,$HF198=TRUE),SUM(SUM(SUM(SUM($HG198,$HI198)*FctrChngDts!$B$9),SUM(SUM($HH198,$HJ198)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM198,$HO198)*FctrChngDts!$B$11),SUM(SUM($HN198,$HP198)*FctrChngDts!$C$11))-$AJ198),IF(AND($Z198=\"Summer\",$AK198=\"SSP1P2\",$AJ198=TRUE,$HF198=TRUE),SUM(SUM(SUM(SUM($HG198,$HI198)*FctrChngDts!$B$10),SUM(SUM($HH198,$HJ198)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM198,$HO198)*FctrChngDts!$B$12),SUM(SUM($HN198,$HP198)*FctrChngDts!$C$12))-$AJ198),IF(AND($Z198=\"Winter\",$AK198=\"SSP2P3\",$AJ198=FALSE,$HF198=TRUE),SUM(SUM(SUM(SUM($HI198,$HK198)*FctrChngDts!$B$9),SUM(SUM($HJ198,$HL198)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO198,$HQ198)*FctrChngDts!$B$11),SUM(SUM($HP198,$HR198)*FctrChngDts!$C$11))*$AG198),IF(AND($Z198=\"Winter\",$AK198=\"SSP2P3\",$AJ198=TRUE,$HF198=TRUE),SUM(SUM(SUM(SUM($HI198,$HK198)*FctrChngDts!$B$10), SUM(SUM($HJ198,$HL198)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO198,$HQ198)*FctrChngDts!$B$12),SUM(SUM($HP198,$HR198)*FctrChngDts!$C$12))*$AG198),IF(AND($Z198=\"Summer\",$AK198=\"SSP2P3\",$AJ198=FALSE,$HF198=TRUE),SUM(SUM(SUM(SUM($HI198,$HK198)*FctrChngDts!$B$9),SUM(SUM($HJ198,$HL198)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO198,$HQ198)*FctrChngDts!$B$11),SUM(SUM($HP198,$HR198)*FctrChngDts!$C$11))-$AJ198),IF(AND($Z198=\"Summer\",$AK198=\"SSP2P3\",$AJ198=TRUE,$HF198=TRUE),SUM(SUM(SUM(SUM($HI198,$HK198)*FctrChngDts!$B$10), SUM(SUM($HJ198,$HL198)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO198,$HQ198)*FctrChngDts!$B$12),SUM(SUM($HP198,$HR198)*FctrChngDts!$C$12))-$AJ198),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK198=\"FSP1\",$AH198=TRUE,SUM(SUM(SUM($AI198*FctrChngDts!$B$13)*I198),$AR198)>$AD198),$AD198,IF(AND($AK198=\"FSP1\",$AH198=TRUE,SUM(SUM(SUM($AI198*FctrChngDts!$B$13)*$I198),$AR198)<=$AD198),SUM(SUM(SUM($AI198*FctrChngDts!$B$13)*$I198),$AR198),IF(AND($Z198=\"Summer\",$AK198=\"SSP1\",$AH198=TRUE,SUM(SUM(SUM(SUM($I198,$J198)*SUM($AI198*FctrChngDts!$B$13))*$AF198),$AR198)>$AD198),$AD198,IF(AND($Z198=\"Summer\",$AK198=\"SSP1\",$AH198=TRUE,SUM(SUM(SUM(SUM($I198,$J198)*SUM($AI198*FctrChngDts!$B$13))*$AF198),$AR198)<=$AD198),SUM(SUM(SUM(SUM($I198,$J198)*SUM($AI198*FctrChngDts!$B$13))*$AF198),$AR198),IF(AND($Z198=\"Winter\",$AK198=\"SSP1\",$AH198=TRUE,SUM(SUM(SUM(SUM($I198,$J198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AU198:$AW198)),$AR198)>$AD198),$AD198,IF(AND($Z198=\"Winter\",$AK198=\"SSP1\",$AH198=TRUE,SUM(SUM(SUM(SUM($I198,$J198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AU198:$AW198)),$AR198)<=$AD198),SUM(SUM(SUM(SUM($I198,$J198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AU198:$AW198)),$AR198),IF(AND($AK198=\"FSP1P2\",$AH198=TRUE,SUM(SUM(SUM(SUM($I198,$K198)*SUM($AI198*FctrChngDts!$B$13))*$AF198),$AR198)>$AD198),$AD198,IF(AND($AK198=\"FSP1P2\",$AH198=TRUE,SUM(SUM(SUM(SUM($I198,$K198)*SUM($AI198*FctrChngDts!$B$13))*$AF198),$AR198)<=$AD198),SUM(SUM(SUM(SUM($I198,$K198)*SUM($AI198*FctrChngDts!$B$13))*$AF198),$AR198),IF(AND($Z198=\"Summer\",$AK198=\"SSP1P2\",$AH198=TRUE,SUM(SUM(SUM(SUM($I198,$K198,$J198,$L198)*SUM($AI198*FctrChngDts!$B$13))*$AF198),$AR198)>$AD198),$AD198,IF(AND($Z198=\"Summer\",$AK198=\"SSP1P2\",$AH198=TRUE,SUM(SUM(SUM(SUM($I198,$K198,$J198,$L198)*SUM($AI198*FctrChngDts!$B$13))*$AF198),$AR198)<=$AD198),SUM(SUM(SUM(SUM($I198,$K198,$J198,$L198)*SUM($AI198*FctrChngDts!$B$13))*$AF198),$AR198),IF(AND($Z198=\"Winter\",$AK198=\"SSP1P2\",$AH198=TRUE,SUM(SUM(SUM(SUM($I198,$K198,$J198,$L198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AU198:$AW198)),$AR198)>$AD198),$AD198,IF(AND($Z198=\"Winter\",$AK198=\"SSP1P2\",$AH198=TRUE,SUM(SUM(SUM(SUM($I198,$K198,$J198,$L198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AU198:$AW198)),$AR198)<=$AD198),MIN($AD198,SUM($AL198,SUM(SUM(SUM(SUM($I198,$K198,$J198,$L198)*SUM($AI198*FctrChngDts!$B$13))*$AF198)))),IF(AND($AK198=\"FSP2\",$AH198=TRUE,SUM(SUM(SUM($AI198*FctrChngDts!$B$13)*$K198),$AR198)>$AD198),$AD198,IF(AND($AK198=\"FSP2\",$AH198=TRUE,SUM(SUM(SUM($AI198*FctrChngDts!$B$13)*$K198),$AR198)<=$AD198),SUM(SUM(SUM($AI198*FctrChngDts!$B$13)*$K198),$AR198),IF(AND($Z198=\"Summer\",$AK198=\"SSP2\",$AH198=TRUE,SUM(SUM(SUM(SUM($K198,$L198)*SUM($AI198*FctrChngDts!$B$13))*$AF198),$AR198)>$AD198),$AD198,IF(AND($Z198=\"Summer\",$AK198=\"SSP2\",$AH198=TRUE,SUM(SUM(SUM(SUM($K198,$L198)*SUM($AI198*FctrChngDts!$B$13))*$AF198),$AR198)<=$AD198),SUM(SUM(SUM(SUM($K198,$L198)*SUM($AI198*FctrChngDts!$B$13))*$AF198),$AR198),IF(AND($Z198=\"Winter\",$AK198=\"SSP2\",$AH198=TRUE,SUM(SUM(SUM(SUM($K198,$L198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AU198:$AW198)),$AR198)>$AD198),$AD198,IF(AND($Z198=\"Winter\",$AK198=\"SSP2\",$AH198=TRUE,SUM(SUM(SUM(SUM($K198,$L198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AU198:$AW198)),$AR198)<=$AD198),SUM(SUM(SUM(SUM($K198,$L198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AU198:$AW198)),$AR198),IF(AND($AK198=\"FSP2P3\",$AH198=TRUE,SUM(SUM(SUM(SUM($K198,$M198)*SUM($AI198*FctrChngDts!$B$13))*$AF198),$AR198)>$AD198),$AD198,IF(AND($AK198=\"FSP2P3\",$AH198=TRUE,SUM(SUM(SUM(SUM($K198,$M198)*SUM($AI198*FctrChngDts!$B$13))*$AF198),$AR198)<=$AD198),SUM(SUM(SUM(SUM($K198,$M198)*SUM($AI198*FctrChngDts!$B$13))*$AF198),$AR198),IF(AND($Z198=\"Summer\",$AK198=\"SSP2P3\",$AH198=TRUE,SUM(SUM(SUM(SUM($K198,$L198,$M198,$N198)*SUM($AI198*FctrChngDts!$B$13))*$AF198),$AR198)>$AD198),$AD198,IF(AND($Z198=\"Summer\",$AK198=\"SSP2P3\",$AH198=TRUE,SUM(SUM(SUM(SUM($K198,$L198,$M198,$N198)*SUM($AI198*FctrChngDts!$B$13))*$AF198),$AR198)<=$AD198),SUM(SUM(SUM(SUM($K198,$L198,$M198,$N198)*SUM($AI198*FctrChngDts!$B$13))*$AF198),$AR198),IF(AND($Z198=\"Winter\",$AK198=\"SSP2P3\",$AH198=TRUE,SUM(SUM(SUM(SUM($K198,$L198,$M198,$N198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AU198:$AW198)),$AR198)>$AD198),$AD198,IF(AND($Z198=\"Winter\",$AK198=\"SSP2P3\",$AH198=TRUE,SUM(SUM(SUM(SUM($K198,$L198,$M198,$N198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AU198:$AW198)),$AR198)<=$AD198),SUM(SUM(SUM(SUM($K198,$L198,$M198,$N198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AU198:$AW198)),$AR198),IF(AND($AK198=\"FSP3\",$AH198=TRUE,SUM(SUM(SUM($AI198*FctrChngDts!$B$13)*$M198),$AR198)>$AD198),$AD198,IF(AND($AK198=\"FSP3\",$AH198=TRUE,SUM(SUM(SUM($AI198*FctrChngDts!$B$13)*$M198),$AR198)<=$AD198),SUM(SUM(SUM($AI198*FctrChngDts!$B$13)*$M198),$AR198),IF(AND($Z198=\"Summer\",$AK198=\"SSP3\",$AH198=TRUE,SUM(SUM(SUM(SUM($M198,$N198)*SUM($AI198*FctrChngDts!$B$13))*$AF198),$AR198)>$AD198),$AD198,IF(AND($Z198=\"Summer\",$AK198=\"SSP3\",$AH198=TRUE,SUM(SUM(SUM(SUM($M198,$N198)*SUM($AI198*FctrChngDts!$B$13))*$AF198),$AR198)<=$AD198),SUM(SUM(SUM(SUM($M198,$N198)*SUM($AI198*FctrChngDts!$B$13))*$AF198),$AR198),IF(AND($Z198=\"Winter\",$AK198=\"SSP3\",$AH198=TRUE,SUM(SUM(SUM(SUM($M198,$N198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AU198:$AW198)),$AR198)>$AD198),$AD198,IF(AND($Z198=\"Winter\",$AK198=\"SSP3\",$AH198=TRUE,SUM(SUM(SUM(SUM($M198,$N198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AU198:$AW198)),$AR198)<=$AD198),SUM(SUM(SUM(SUM($M198,$N198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AU198:$AW198)),$AR198),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK198=\"FWP1\",$AH198=TRUE,SUM(SUM(SUM($AI198*FctrChngDts!$B$13)*$J198),$AU198)>$AE198),$AE198,IF(AND($AK198=\"FWP1\",$AH198=TRUE,SUM(SUM(SUM($AI198*FctrChngDts!$B$13)*$J198),$AU198)<=$AE198),SUM(SUM(SUM($AI198*FctrChngDts!$B$13)*$J198),$AU198),IF(AND($Z198=\"Winter\",$AK198=\"SSP1\",$AH198=TRUE,SUM(SUM(SUM(SUM($I198,$J198)*SUM($AI198*FctrChngDts!$B$13))*$AG198),$AU198)>$AE198),$AE198,IF(AND($Z198=\"Winter\",$AK198=\"SSP1\",$AH198=TRUE,SUM(SUM(SUM(SUM($I198,$J198)*SUM($AI198*FctrChngDts!$B$13))*$AG198),$AU198)<=$AE198),SUM(SUM(SUM(SUM($I198,$J198)*SUM($AI198*FctrChngDts!$B$13))*$AG198),$AU198),IF(AND($Z198=\"Summer\",$AK198=\"SSP1\",$AH198=TRUE,SUM(SUM(SUM(SUM($I198,$J198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AR198:$AT198)),$AU198)>$AE198),$AE198,IF(AND($Z198=\"Summer\",$AK198=\"SSP1\",$AH198=TRUE,SUM(SUM(SUM(SUM($I198,$J198)*SUM($AI198*FctrChngDts!$B$13))- SUM($AR198:$AT198)),$AU198)<=$AE198),SUM(SUM(SUM(SUM($I198,$J198)*SUM($AI198*FctrChngDts!$B$13))- SUM($AR198:$AT198)),$AU198),IF(AND($AK198=\"FWP1P2\",$AH198=TRUE,SUM(SUM(SUM(SUM($J198,$L198)*SUM($AI198*FctrChngDts!$B$13))*$AG198),$AU198)>$AE198),$AE198,IF(AND($AK198=\"FWP1P2\",$AH198=TRUE,SUM(SUM(SUM(SUM($J198,$L198)*SUM($AI198*FctrChngDts!$B$13))*$AG198),$AU198)<=$AE198),SUM(SUM(SUM(SUM($J198,$L198)*SUM($AI198*FctrChngDts!$B$13))*$AG198),$AU198),IF(AND($Z198=\"Winter\",$AK198=\"SSP1P2\",$AH198=TRUE,SUM(SUM(SUM(SUM($I198,$K198,$J198,$L198)*SUM($AI198*FctrChngDts!$B$13))*$AG198),$AU198)>$AE198),$AE198,IF(AND($Z198=\"Winter\",$AK198=\"SSP1P2\",$AH198=TRUE,SUM(SUM(SUM(SUM($I198,$K198,$J198,$L198)*SUM($AI198*FctrChngDts!$B$13))*$AG198),$AU198)<=$AE198),SUM(SUM(SUM(SUM($I198,$K198,$J198,$L198)*SUM($AI198*FctrChngDts!$B$13))*$AG198),$AU198),IF(AND($Z198=\"Summer\",$AK198=\"SSP1P2\",$AH198=TRUE,SUM(SUM(SUM(SUM($I198,$K198,$J198,$L198)*SUM($AI198*FctrChngDts!$B$13))- SUM($AR198:$AT198)),$AU198)>$AE198),$AE198,IF(AND($Z198=\"Summer\",$AK198=\"SSP1P2\",$AH198=TRUE,SUM(SUM(SUM(SUM($I198,$K198,$J198,$L198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AR198:$AT198)),$AU198)<=$AE198),SUM(SUM(SUM(SUM($I198,$K198,$J198,$L198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AR198:$AT198)),$AU198),IF(AND($AK198=\"FWP2\",$AH198=TRUE,SUM(SUM(SUM($AI198*FctrChngDts!$B$13)*$L198),$AU198)>$AE198),$AE198,IF(AND($AK198=\"FWP2\",$AH198=TRUE,SUM(SUM(SUM($AI198*FctrChngDts!$B$13)*$L198),$AU198)<=$AE198),SUM(SUM(SUM($AI198*FctrChngDts!$B$13)*$L198),$AU198),IF(AND($Z198=\"Winter\",$AK198=\"SSP2\",$AH198=TRUE,SUM(SUM(SUM(SUM($K198,$L198)*SUM($AI198*FctrChngDts!$B$13))*$AG198),$AU198)>$AE198),$AE198,IF(AND($Z198=\"Winter\",$AK198=\"SSP2\",$AH198=TRUE,SUM(SUM(SUM(SUM($K198,$L198)*SUM($AI198*FctrChngDts!$B$13))*$AG198),$AU198)<=$AE198),SUM(SUM(SUM(SUM($K198,$L198)*SUM($AI198*FctrChngDts!$B$13))*$AG198),$AU198),IF(AND($Z198=\"Summer\",$AK198=\"SSP2\",$AH198=TRUE,SUM(SUM(SUM(SUM($K198,$L198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AR198:$AT198)),$AU198)>$AE198),$AE198,IF(AND($Z198=\"Summer\",$AK198=\"SSP2\",$AH198=TRUE,SUM(SUM(SUM(SUM($K198,$L198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AR198:$AT198)),$AU198)<=$AE198),SUM(SUM(SUM(SUM($K198,$L198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AR198:$AT198)),$AU198),IF(AND($AK198=\"FWP2P3\",$AH198=TRUE,SUM(SUM(SUM(SUM($L198,$N198)*SUM($AI198*FctrChngDts!$B$13))*$AG198),$AU198)>$AE198),$AE198,IF(AND($AK198=\"FWP2P3\",$AH198=TRUE,SUM(SUM(SUM(SUM($L198,$N198)*SUM($AI198*FctrChngDts!$B$13))*$AG198),$AU198)<=$AE198),SUM(SUM(SUM(SUM($L198,$N198)*SUM($AI198*FctrChngDts!$B$13))*$AG198),$AU198),IF(AND($Z198=\"Winter\",$AK198=\"SSP2P3\",$AH198=TRUE,SUM(SUM(SUM(SUM($K198,$L198,$M198,$N198)*SUM($AI198*FctrChngDts!$B$13))*$AG198),$AU198)>$AE198),$AE198,IF(AND($Z198=\"Winter\",$AK198=\"SSP2P3\",$AH198=TRUE,SUM(SUM(SUM(SUM($K198,$L198,$M198,$N198)*SUM($AI198*FctrChngDts!$B$13))*$AG198),$AU198)<=$AE198),SUM(SUM(SUM(SUM($K198,$L198,$M198,$N198)*SUM($AI198*FctrChngDts!$B$13))*$AG198),$AU198),IF(AND($Z198=\"Summer\",$AK198=\"SSP2P3\",$AH198=TRUE,SUM(SUM(SUM(SUM($K198,$L198,$M198,$N198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AR198:$AT198)),$AU198)>$AE198),$AE198,IF(AND($Z198=\"Summer\",$AK198=\"SSP2P3\",$AH198=TRUE,SUM(SUM(SUM(SUM($K198,$L198,$M198,$N198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AR198:$AT198)),$AU198)<=$AE198),SUM(SUM(SUM(SUM($K198,$L198,$M198,$N198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AR198:$AT198)),$AU198),IF(AND($AK198=\"FWP3\",$AH198=TRUE,SUM(SUM(SUM($AI198*FctrChngDts!$B$13)*$N198),$AU198)>$AE198),$AE198,IF(AND($AK198=\"FWP3\",$AH198=TRUE,SUM(SUM(SUM($AI198*FctrChngDts!$B$13)*$N198),$AU198)<=$AE198),SUM(SUM(SUM($AI198*FctrChngDts!$B$13)*$N198),$AU198),IF(AND($Z198=\"Winter\",$AK198=\"SSP3\",$AH198=TRUE,SUM(SUM(SUM(SUM($M198,$N198)*SUM($AI198*FctrChngDts!$B$13))*$AG198),$AU198)>$AE198),$AE198,IF(AND($Z198=\"Winter\",$AK198=\"SSP3\",$AH198=TRUE,SUM(SUM(SUM(SUM($M198,$N198)*SUM($AI198*FctrChngDts!$B$13))*$AG198),$AU198)<=$AE198),SUM(SUM(SUM(SUM($M198,$N198)*SUM($AI198*FctrChngDts!$B$13))*$AG198),$AU198),IF(AND($Z198=\"Summer\",$AK198=\"SSP3\",$AH198=TRUE,SUM(SUM(SUM(SUM($M198,$N198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AR198:$AT198)),$AU198)>$AE198),$AE198,IF(AND($Z198=\"Summer\",$AK198=\"SSP3\",$AH198=TRUE,SUM(SUM(SUM(SUM($M198,$N198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AR198:$AT198)),$AU198)<=$AE198),SUM(SUM(SUM(SUM($M198,$N198)*SUM($AI198*FctrChngDts!$B$13))-SUM($AR198:$AT198)),$AU198),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I198>0,$AH198=FALSE),SUM($AR198*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I198>0,$AH198=TRUE),SUM($AX198*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I198>0,$AH198=FALSE),SUM($AS198*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I198>0,$AH198=TRUE),SUM($AY198*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I198>0,$AH198=FALSE),SUM($AT198*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I198>0,$AH198=TRUE),SUM($AZ198*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J198>0,$AH198=FALSE),SUM($AU198*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J198>0,$AH198=TRUE),SUM($BA198*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J198>0,$AH198=FALSE),SUM($AV198*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J198>0,$AH198=TRUE),SUM($BB198*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J198>0,$AH198=FALSE),SUM($AW198*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J198>0,$AH198=TRUE),SUM($BC198*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K198>0,$AH198=FALSE),SUM($AR198*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K198>0,$AH198=TRUE),SUM($AX198*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K198>0,$AH198=FALSE),SUM($AS198*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K198>0,$AH198=TRUE),SUM($AY198*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K198>0,$AH198=FALSE),SUM($AT198*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K198>0,$AH198=TRUE),SUM($AZ198*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L198>0,$AH198=FALSE),SUM($AU198*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L198>0,$AH198=TRUE),SUM($BA198*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L198>0,$AH198=FALSE),SUM($AV198*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L198>0,$AH198=TRUE),SUM($BB198*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L198>0,$AH198=FALSE),SUM($AW198*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L198>0,$AH198=TRUE),SUM($BC198*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M198>0,$AH198=FALSE),SUM($AR198*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M198>0,$AH198=TRUE),SUM($AX198*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M198>0,$AH198=FALSE),SUM($AS198*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M198>0,$AH198=TRUE),SUM($AY198*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M198>0,$AH198=FALSE),SUM($AT198*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M198>0,$AH198=TRUE),SUM($AZ198*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N198>0,$AH198=FALSE),SUM($AU198*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N198>0,$AH198=TRUE),SUM($BA198*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N198>0,$AH198=FALSE),SUM($AV198*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N198>0,$AH198=TRUE),SUM($BB198*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N198>0,$AH198=FALSE),SUM($AW198*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N198>0,$AH198=TRUE),SUM($BC198*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I198=0,0,IF(AND($I198>0,$K198>0,$AH198=FALSE),SUM($AR198/$P198*$I198),IF(AND($I198>0,$K198=0,$AH198=FALSE),$AR198,IF(AND($I198>0,$K198>0,$AH198=TRUE),ROUND(MIN($HU198,SUM(SUM($I198,$K198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA198,SUM(SUM($I198,$K198)*(FctrChngDts!$B$13)*$AI198)*$IA198)),0),IF(AND($I198>0,$K198=0,$AH198=TRUE),$AX198))))),0)","v":0},{"$f":"ROUND(IF($I198=0,0,IF(AND($I198>0,$K198>0,$AH198=FALSE),SUM($AS198/$P198*$I198),IF(AND($I198>0,$K198=0,$AH198=FALSE),$AS198,IF(AND($I198>0,$K198>0,$AH198=TRUE),ROUND(MIN(SUM($HU198-$BW198),SUM(SUM($I198,$K198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA198)*3),0),IF(AND($I198>0,$K198=0,$AH198=TRUE),$AY198))))),0)","v":0},0,{"$f":"IF($J198=0,0,IF(AND($J198>0,$L198=0,$N198=0,$AH198=FALSE,$AJ198=FALSE),ROUND(MIN($HX198,SUM($AU198,$BA198)),0),IF(AND($J198>0,$L198=0,$N198=0,$AH198=TRUE,$AJ198=FALSE),ROUND(MIN($HX198,SUM($AU198,SUM($J198*$AI198*FctrChngDts!$B$13))),0),IF(AND($J198>0,$L198>0,$N198=0,$AH198=FALSE,$AJ198=FALSE),ROUND(MIN($HX198,SUM(SUM($J198,$L198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA198,SUM(SUM($J198,$L198)*(FctrChngDts!$B$13)*$AI198)*$IA198)),0),IF(AND($J198>0,$L198>0,$N198=0,$AH198=TRUE,$AJ198=FALSE),ROUND(MIN($HX198,SUM(SUM(SUM(SUM($J198,$L198)*FctrChngDts!$C$11*$IA198),SUM(SUM($J198,$L198)*SUM(FctrChngDts!$B$13*$AI198)*$IA198)))),0),IF(AND($J198>0,$L198=0,$N198=0,$AH198=FALSE,$AJ198=TRUE),ROUND(MIN($HX198,SUM($AU198,$BA198)),0),IF(AND($J198>0,$L198=0,$N198=0,$AH198=TRUE,$AJ198=TRUE),ROUND(MIN($HX198,SUM($AU198,SUM($J198*$AI198*FctrChngDts!$B$13))),0),IF(AND($J198>0,$L198>0,$N198=0,$AH198=FALSE,$AJ198=TRUE),ROUND(MIN($HX198,SUM(SUM($J198,$L198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA198,SUM(SUM($J198,$L198)*(FctrChngDts!$B$13)*$AI198)*$IA198)),0),IF(AND($J198>0,$L198>0,$N198=0,$AH198=TRUE,$AJ198=TRUE),ROUND(MIN($HX198,SUM(SUM(SUM(SUM($J198,$L198)*FctrChngDts!$C$12*$IA198),SUM(SUM($J198,$L198)*SUM(FctrChngDts!$B$13*$AI198)*$IA198)))),0))))))))))","v":0},{"$f":"IF($J198=0,0,IF(AND($J198>0,$L198=0,$N198=0,$AH198=FALSE,$AJ198=FALSE),ROUND(MIN(SUM($HX198-$BZ198),SUM($AU198*3)),0),IF(AND($J198>0,$L198=0,$N198=0,$AH198=TRUE,$AJ198=FALSE),ROUND(MIN(SUM($HX198-$BZ198),SUM(SUM($J198,$L198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA198)*3),0),IF(AND($J198>0,$L198>0,$N198=0,$AH198=FALSE,$AJ198=FALSE),ROUND(MIN(SUM($HX198-$BZ198),SUM(SUM($J198,$L198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA198)*3),0),IF(AND($J198>0,$L198>0,$N198=0,$AH198=TRUE,$AJ198=FALSE),ROUND(MIN(SUM($HX198-$BZ198),SUM(SUM($J198,$L198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA198)*3),0),IF(AND($J198>0,$L198=0,$N198=0,$AH198=FALSE,$AJ198=TRUE),ROUND(MIN(SUM($HX198-$BZ198),SUM($AU198*3)),0),IF(AND($J198>0,$L198=0,$N198=0,$AH198=TRUE,$AJ198=TRUE),ROUND(MIN(SUM($HX198-$BZ198),SUM(SUM($J198,$L198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA198)*3),0),IF(AND($J198>0,$L198>0,$N198=0,$AH198=FALSE,$AJ198=TRUE),ROUND(MIN(SUM($HX198-$BZ198),SUM(SUM($J198,$L198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA198)*3),0),IF(AND($J198>0,$L198>0,$N198=0,$AH198=TRUE,$AJ198=TRUE),ROUND(MIN(SUM($HX198-$BZ198),SUM(SUM($J198,$L198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA198)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K198=0,0,IF(AND($I198>0,$K198>0,$M198=0,$AH198=FALSE),SUM($AR198-$BW198),IF(AND($I198=0,$K198>0,$M198>0,$AH198=FALSE),SUM($AR198/$P198*$K198),IF(AND($I198=0,$K198>0,$M198=0,$AH198=FALSE),$AR198,IF($K198=0,0,IF(AND($I198>0,$K198>0,$M198=0,$AH198=TRUE),ROUND(MIN($HV198,SUM(SUM($I198,$K198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB198,SUM(SUM($I198,$K198)*(FctrChngDts!$B$13)*$AI198)*$IB198)),0),IF(AND($I198=0,$K198>0,$M198>0,$AH198=TRUE),ROUND(MIN($HV198,SUM(SUM($I198,$K198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB198,SUM(SUM($I198,$K198)*(FctrChngDts!$B$13)*$AI198)*$IB198)),0),IF(AND($I198=0,$K198>0,$M198=0,$AH198=TRUE),$AX198)))))))),0)","v":0},{"$f":"ROUND(IF($K198=0,0,IF(AND($I198>0,$K198>0,$M198=0,$AH198=FALSE),SUM($AS198-$BX198),IF(AND($I198=0,$K198>0,$M198>0,$AH198=FALSE),SUM($AS198/$P198*$K198),IF(AND($I198=0,$K198>0,$M198=0,$AH198=FALSE),$AS198,IF($K198=0,0,IF(AND($I198>0,$K198>0,$M198=0,$AH198=TRUE),ROUND(MIN(SUM($HV198-$BW198),SUM(SUM($I198,$K198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB198)*3),0),IF(AND($I198=0,$K198>0,$M198>0,$AH198=TRUE),ROUND(MIN(SUM($HV198-$BW198),SUM(SUM($I198,$K198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB198)*3),0),IF(AND($I198=0,$K198>0,$M198=0,$AH198=TRUE),$AY198)))))))),0)","v":0},0,{"$f":"IF($L198=0,0,IF(AND($J198>0,$L198>0,$N198=0,$AH198=FALSE,$AJ198=FALSE),ROUND(MIN($HY198,SUM(SUM($J198,$L198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB198,SUM(SUM($J198,$L198)*(FctrChngDts!$B$13)*$AI198)*$IB198)),0),IF(AND($J198>0,$L198>0,$N198=0,$AH198=TRUE,$AJ198=FALSE),ROUND(MIN($HY198,SUM(SUM(SUM(SUM($J198,$L198)*FctrChngDts!$C$11*$IB198),SUM(SUM($J198,$L198)*SUM(FctrChngDts!$B$13*$AI198)*$IB198)))),0),IF(AND($J198=0,$L198>0,$N198=0,$AH198=FALSE,$AJ198=FALSE),ROUND(MIN($HY198,SUM($L198*FctrChngDts!$C$11)),0),IF(AND($J198=0,$L198>0,$N198=0,$AH198=TRUE,$AJ198=FALSE),ROUND(MIN($HY198,SUM(SUM(SUM(SUM($J198,$L198)*FctrChngDts!$C$11*$IB198),SUM(SUM($J198,$L198)*SUM(FctrChngDts!$B$13*$AI198)*$IB198)))),0),IF(AND($J198>0,$L198>0,$N198=0,$AH198=FALSE,$AJ198=TRUE),ROUND(MIN($HY198,SUM(SUM($J198,$L198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB198,SUM(SUM($J198,$L198)*(FctrChngDts!$B$13)*$AI198)*$IB198)),0),IF(AND($J198>0,$L198>0,$N198=0,$AH198=TRUE,$AJ198=TRUE),ROUND(MIN($HY198,SUM(SUM(SUM(SUM($J198,$L198)*FctrChngDts!$C$12*$IB198),SUM(SUM($J198,$L198)*SUM(FctrChngDts!$B$13*$AI198)*$IB198)))),0),IF(AND($J198=0,$L198>0,$N198=0,$AH198=FALSE,$AJ198=TRUE),ROUND(MIN($HY198,SUM($L198*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J198=0,$L198>0,$N198=0,$AH198=TRUE,$AJ198=TRUE),ROUND(MIN($HY198,SUM(SUM(SUM(SUM($J198,$L198)*FctrChngDts!$C$12*$IB198),SUM(SUM($J198,$L198)*SUM(FctrChngDts!$B$13*$AI198)*$IB198)))),0))))))))))","v":0},{"$f":"IF($L198=0,0,IF(AND($J198>0,$L198>0,$N198=0,$AH198=FALSE,$AJ198=FALSE),ROUND(MIN(SUM($HY198-$CF198),SUM(SUM($J198,$L198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB198)*3),0),IF(AND($J198>0,$L198>0,$N198=0,$AH198=TRUE,$AJ198=FALSE),ROUND(MIN(SUM($HY198-$CF198),SUM(SUM($J198,$L198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB198)*3),0),IF(AND($J198=0,$L198>0,$N198=0,$AH198=FALSE,$AJ198=FALSE),ROUND(MIN(SUM($HY198-$CF198),SUM($AU198*3)),0),IF(AND($J198=0,$L198>0,$N198=0,$AH198=TRUE,$AJ198=FALSE),ROUND(MIN(SUM($HY198-$CF198),SUM(SUM($J198,$L198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB198)*3),0),IF(AND($J198>0,$L198>0,$N198=0,$AH198=FALSE,$AJ198=TRUE),ROUND(MIN(SUM($HY198-$CF198),SUM(SUM($J198,$L198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB198)*3),0),IF(AND($J198>0,$L198>0,$N198=0,$AH198=TRUE,$AJ198=TRUE),ROUND(MIN(SUM($HY198-$CF198),SUM(SUM($J198,$L198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB198)*3),0),IF(AND($J198=0,$L198>0,$N198=0,$AH198=FALSE,$AJ198=TRUE),ROUND(MIN(SUM($HY198-$CF198),SUM($AU198*3)),0),IF(AND($J198=0,$L198>0,$N198=0,$AH198=TRUE,$AJ198=TRUE),ROUND(MIN(SUM($HY198-$CF198),SUM(SUM($J198,$L198)*IF($AJ198=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB198)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S198>0,Account!$AG$2=TRUE,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH198=FALSE),SUM(Usage!$BW198:$CB198)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V198>0,Account!$AG$2=TRUE,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH198=FALSE),SUM(Usage!$CC198:$CH198)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y198>0,Account!$AG$2=TRUE,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH198=FALSE),SUM(Usage!$CI198:$CN198)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH198=TRUE,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S198),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S198)),2)","v":0},{"$f":"ROUND(IF(OR($AH198=TRUE,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V198),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V198)),2)","v":0},{"$f":"IF(OR($AH198=TRUE,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y198),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y198))","v":0},{"$f":"ROUND(IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW198),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW198)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX198),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX198)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY198),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY198)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ198),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ198)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA198),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA198)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB198),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB198)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S198),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC198),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC198)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD198),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD198)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE198),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE198)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF198),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF198)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG198),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG198)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH198),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH198)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V198),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI198),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI198))","v":0},{"$f":"IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ198),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ198))","v":0},{"$f":"IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK198),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK198))","v":0},{"$f":"IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL198),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL198))","v":0},{"$f":"IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM198),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM198))","v":0},{"$f":"IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN198),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN198))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y198)","v":0},0,0,0,0,{"$f":"IF($DW198>IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV198*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV198*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW198-IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV198*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV198*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV198<$DW198,SUM($DW198-$DV198),0))","v":0},{"$f":"IF(OR(AND($D198<=FctrChngDts!$B$14,Usage!$E198>FctrChngDts!$B$14),AND(Usage!$D198<=FctrChngDts!$C$14,Usage!$E198>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW198),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX198),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY198),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ198),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA198),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB198),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC198),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD198),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE198),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF198),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG198),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH198),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI198)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ198)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK198)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL198)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM198)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN198)","v":0},0,{"$f":"IF(AND($S198>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E198<>\"D-CARE\",Tenant!$F198=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET198=TRUE,$S198>0,$V198=0),SUM(SUM($BW198:$CB198)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET198=TRUE,$S198>0,$V198>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW198:$CB198)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET198=TRUE,$S198>0,$V198>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW198:$CB198)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S198>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S198>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S198>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV198=TRUE,$S198>0,$V198=0),SUM(SUM($BW198:$CB198)*'CRS1'!$P$2),IF(AND($EV198=TRUE,$S198>0,$V198>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW198:$CB198)*'CRS1'!$P$2),IF(AND($EV198=TRUE,$S198>0,$V198>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW198:$CB198)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S198>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX198=TRUE,$S198>0,$V198=0),SUM(SUM($BW198:$CB198)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX198=TRUE,$S198>0,$V198>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW198:$CB198)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX198=TRUE,$S198>0,$V198>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW198:$CB198)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S198>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ198=TRUE,$S198>0),SUM(SUM($BW198:$CB198)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V198>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E198<>\"D-CARE\",Tenant!$F198=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB198=TRUE,$S198>0,$V198>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC198:$CH198)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB198=TRUE,$S198>0,$V198>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC198:$CH198)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB198=TRUE,$V198>0,$Y198>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC198:$CH198)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB198=TRUE,$V198>0,$Y198>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC198:$CH198)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB198=TRUE,$S198=0,$V198>0,$Y198=0),SUM(SUM($CC198:$CH198)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V198>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V198>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V198>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD198=TRUE,$S198>0,$V198>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC198:$CH198)*'CRS2'!$P$2),IF(AND($FD198=TRUE,$S198>0,$V198>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC198:$CH198)*'CRS2'!$P$2),IF(AND($FD198=TRUE,$V198>0,$Y198>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC198:$CH198)*'CRS2'!$P$2),IF(AND($FD198=TRUE,$V198>0,$Y198>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC198:$CH198)*'CRS2'!$P$2),IF(AND($FD198=TRUE,$S198=0,$V198>0,$Y198=0),SUM(SUM($CC198:$CH198)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V198>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF198=TRUE,$S198>0,$V198>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC198:$CH198)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF198=TRUE,$S198>0,$V198>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC198:$CH198)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF198=TRUE,$V198>0,$Y198>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC198:$CH198)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF198=TRUE,$V198>0,$Y198>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC198:$CH198)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF198=TRUE,$S198=0,$V198>0,$Y198=0),SUM(SUM($CC198:$CH198)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V198>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH198=TRUE,$V198>0),SUM(SUM($CC198:$CH198)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y198>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E198<>\"D-CARE\",Tenant!$F198=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ198=TRUE,$V198=0,$Y198>0),SUM(SUM($CI198:$CN198)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ198=TRUE,$V198>0,$Y198>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI198:$CN198)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ198=TRUE,$V198>0,$Y198>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI198:$CN198)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y198>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y198>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y198>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL198=TRUE,$V198=0,$Y198>0),SUM(SUM($CI198:$CN198)*'CRS3'!$P$2),IF(AND($FL198=TRUE,$V198>0,$Y198>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI198:$CN198)*'CRS3'!$P$2),IF(AND($FL198=TRUE,$V198>0,$Y198>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI198:$CN198)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y198>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN198=TRUE,$V198=0,$Y198>0),SUM(SUM($CI198:$CN198)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN198=TRUE,$V198>0,$Y198>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI198:$CN198)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN198=TRUE,$V198>0,$Y198>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI198:$CN198)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y198>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP198=TRUE,$Y198>0),SUM(SUM($CI198:$CN198)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR198:$FT198))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO198:$CQ198,$FR198:$FT198))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA198:$EF198)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG198:$EL198)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM198:$ER198)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV198,$CO198:$CQ198,$EA198:$ER198)/$P198)*$S198*FctrChngDts!$B$15),SUM(SUM(SUM($DV198,$CO198:$CQ198,$FR198:$FT198)/$P198)*$S198*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV198,$CO198:$CQ198,$EA198:$ER198)/$P198)*$V198*FctrChngDts!$B$15),SUM(SUM(SUM($DV198,$CO198:$CQ198,$FR198:$FT198)/$P198)*$V198*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV198,$CO198:$CQ198,$EA198:$ER198)/$P198)*$Y198*FctrChngDts!$B$15),SUM(SUM(SUM($DV198,$CO198:$CQ198,$FR198:$FT198)/$P198)*$Y198*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA198*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI198*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ198*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ198,$FU198,$GF198,$GZ198:$HE198),IF(Account!$Q$2=TRUE,SUM($DZ198,$FV198,$GF198,$GZ198:$HE198),SUM($DZ198,$ES198,$FU198:$FV198,$GF198,$GZ198:$HE198)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E198),Usage!$P198,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D198,FctrChngDts!$C$17<=Usage!$E198),SUM(FctrChngDts!$C$17-Usage!$D198),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E198),Usage!$P198,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D198,FctrChngDts!$C$19<=Usage!$E198),SUM(FctrChngDts!$C$19-Usage!$D198),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK198*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK198*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL198*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL198*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D198))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A198,Tenant!$A:$J,8,FALSE)=TRUE,$GG198<0),0,SUM(SUM(SUM($GG198/$P198*$GP198)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A198,Tenant!$A:$J,8,FALSE)=TRUE,$GG198<0),0,SUM(SUM(SUM($GG198/$P198*$GQ198)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D198))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A198,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV198*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A198,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW198*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU198:$DA198,$EU198,$EA198:$EF198,$FA198)-SUM(SUM($BW198:$CB198)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD198:$DJ198,$FC198,$EG198:$EL198,$FI198)-SUM(SUM($CC198:$CH198)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM198:$DS198,$FK198,$EM198:$ER198,$FQ198)-SUM(SUM($CI198:$CN198)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO198,$CU198:$DA198,$EU198,$EW198,$EY198,$EA198:$EF198,$FA198,$CP198,$DD198:$DJ198,$FC198,$FE198,$FG198,$EG198:$EL198,$FI198)/$P198*$S198)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO198,$CU198:$DA198,$EU198,$EW198,$EY198,$EA198:$EF198,$FA198,$CP198,$DD198:$DJ198,$FC198,$FE198,$FG198,$EG198:$EL198,$FI198)/$P198*$V198)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ198,$DM198:$DS198,$FK198,$FM198,$FO198,$EM198:$ER198,$FQ198)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D198,BslnAllctnCrrnt!$A$1<=$E198),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK198=\"FSP1\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$Q198,BslnAllctnCrrnt!$A$1<$R198),SUM(BslnAllctnCrrnt!$A$1-$Q198),IF(AND($AK198=\"FSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$Q198,BslnAllctnCrrnt!$A$1<$R198),SUM(BslnAllctnCrrnt!$A$1-$Q198),IF(AND($AK198=\"FSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),$I198,IF(AND($AK198=\"SSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$Q198,BslnAllctnCrrnt!$A$1<$R198),SUM(BslnAllctnCrrnt!$A$1-$Q198),IF(AND($AK198=\"SSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),$I198,0)))))","v":0},{"$f":"IF(AND($AK198=\"FSP1\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$Q198,BslnAllctnCrrnt!$A$1<$R198),SUM($I198-$HG198),IF(AND($AK198=\"FSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$Q198,BslnAllctnCrrnt!$A$1<$R198),SUM($I198-$HG198),IF(AND($AK198=\"FSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM($I198-$HG198),IF(AND($AK198=\"SSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$Q198,BslnAllctnCrrnt!$A$1<$R198),SUM($I198-$HG198),IF(AND($AK198=\"SSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM($I198-$HG198),0)))))","v":0},{"$f":"IF(AND($AK198=\"SSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$Q198,BslnAllctnCrrnt!$A$1<$R198),0,IF(AND(FctrChngDts!$A$2>=$D198,FctrChngDts!$B$2<$E198),IF(AND($AK198=\"SSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM(BslnAllctnCrrnt!$A$1-$T198),0),IF(AND($AK198=\"FSP2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM(BslnAllctnCrrnt!$A$1-$T198),IF(AND($AK198=\"FSP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM(BslnAllctnCrrnt!$A$1-$T198),IF(AND($AK198=\"FSP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$W198,BslnAllctnCrrnt!$A$1<$X198),$K198,IF(AND($AK198=\"FSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$Q198,BslnAllctnCrrnt!$A$1<$R198),0,IF(AND($AK198=\"FSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM(BslnAllctnCrrnt!$A$1-$T198),IF(AND($AK198=\"SSP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM(BslnAllctnCrrnt!$A$1-$T198),IF(AND($AK198=\"SSP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$W198,BslnAllctnCrrnt!$A$1<$X198),$K198,0)))))))))","v":0},{"$f":"IF(AND($AK198=\"SSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$Q198,BslnAllctnCrrnt!$A$1<$R198),SUM($K198-$HI198),IF(AND($AK198=\"SSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM($K198-$HI198),IF(AND($AK198=\"FSP2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM($K198-$HI198),IF(AND($AK198=\"FSP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM($K198-$HI198),IF(AND($AK198=\"FSP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$W198,BslnAllctnCrrnt!$A$1<$X198),SUM($K198-$HI198),IF(AND($AK198=\"FSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$Q198,BslnAllctnCrrnt!$A$1<$R198),SUM($K198-$HI198),IF(AND($AK198=\"FSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM($K198-$HI198),IF(AND($AK198=\"SSP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM($K198-$HI198),IF(AND($AK198=\"SSP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$W198,BslnAllctnCrrnt!$A$1<$X198),SUM($K198-$HI198),0)))))))))","v":0},{"$f":"IF(AND($AK198=\"FSP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),0,IF(AND($AK198=\"FSP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$W198,BslnAllctnCrrnt!$A$1<$X198),SUM(BslnAllctnCrrnt!$A$1-$W198),IF(AND($AK198=\"FSP3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$W198,BslnAllctnCrrnt!$A$1<$X198),SUM(BslnAllctnCrrnt!$A$1-$W198),0)))","v":0},{"$f":"IF(AND($AK198=\"FSP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM($M198-$HK198),IF(AND($AK198=\"FSP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$W198,BslnAllctnCrrnt!$A$1<$X198),SUM($M198-$HK198),IF(AND($AK198=\"FSP3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$W198,BslnAllctnCrrnt!$A$1<$X198),SUM($M198-$HK198),0)))","v":0},{"$f":"IF(AND($AK198=\"FWP1\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$Q198,BslnAllctnCrrnt!$A$1<$R198),SUM(BslnAllctnCrrnt!$A$1-$Q198),IF(AND($AK198=\"FWP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$Q198,BslnAllctnCrrnt!$A$1<$R198),SUM(BslnAllctnCrrnt!$A$1-$Q198),IF(AND($AK198=\"FWP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),$J198,IF(AND(FctrChngDts!$A$2>=$D198,FctrChngDts!$B$2<$E198),IF(AND($AK198=\"SSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$Q198,BslnAllctnCrrnt!$A$1<$R198),SUM(BslnAllctnCrrnt!$A$1-$Q198),0),IF(AND($AK198=\"SSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),$J198,0)))))","v":0},{"$f":"IF(AND($AK198=\"FWP1\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$Q198,BslnAllctnCrrnt!$A$1<$R198),SUM($J198-$HM198),IF(AND($AK198=\"FWP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$Q198,BslnAllctnCrrnt!$A$1<$R198),SUM($J198-$HM198),IF(AND($AK198=\"FWP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM($J198-$HM198),IF(AND($AK198=\"SSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$Q198,BslnAllctnCrrnt!$A$1<$R198),SUM($J198-$HM198),IF(AND($AK198=\"SSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM($J198-$HM198),0)))))","v":0},{"$f":"IF(AND($AK198=\"FWP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$Q198,BslnAllctnCrrnt!$A$1<$R198),0,IF(AND($AK198=\"FWP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM(BslnAllctnCrrnt!$A$1-$T198),IF(AND($AK198=\"FWP2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM(BslnAllctnCrrnt!$A$1-$T198),IF(AND($AK198=\"FWP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM(BslnAllctnCrrnt!$A$1-$T198),IF(AND($AK198=\"FWP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$W198,BslnAllctnCrrnt!$A$1<$X198),$L198,IF(AND($AK198=\"SSP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM(BslnAllctnCrrnt!$A$1-$T198),IF(AND($AK198=\"SSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$Q198,BslnAllctnCrrnt!$A$1<$R198),0,IF(AND($AK198=\"SSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM(BslnAllctnCrrnt!$A$1-$T198),0))))))))","v":0},{"$f":"IF(AND($AK198=\"FWP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$Q198,BslnAllctnCrrnt!$A$1<$R198),SUM($L198-$HO198),IF(AND($AK198=\"FWP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM($L198-$HO198),IF(AND($AK198=\"FWP2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM($L198-$HO198),IF(AND($AK198=\"FWP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM($L198-$HO198),IF(AND($AK198=\"FWP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$W198,BslnAllctnCrrnt!$A$1<$X198),SUM($L198-$HO198),IF(AND($AK198=\"SSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$Q198,BslnAllctnCrrnt!$A$1<$R198),SUM($L198-$HO198),IF(AND($AK198=\"SSP1P2\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM($L198-$HO198),0)))))))","v":0},{"$f":"IF(AND($AK198=\"FWP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),0,IF(AND($AK198=\"FWP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$W198,BslnAllctnCrrnt!$A$1<$X198),SUM(BslnAllctnCrrnt!$A$1-$W198),IF(AND($AK198=\"FWP3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$W198,BslnAllctnCrrnt!$A$1<$X198),SUM(BslnAllctnCrrnt!$A$1-$W198),IF(AND($AK198=\"SSP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),0,IF(AND($AK198=\"SSP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$W198,BslnAllctnCrrnt!$A$1<$X198),SUM(BslnAllctnCrrnt!$A$1-$W198),0)))))","v":0},{"$f":"IF(AND($AK198=\"FWP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM($N198-$HQ198),IF(AND($AK198=\"FWP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$W198,BslnAllctnCrrnt!$A$1<$X198),SUM($N198-$HQ198),IF(AND($AK198=\"FWP3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$W198,BslnAllctnCrrnt!$A$1<$X198),SUM($N198-$HQ198),IF(AND($AK198=\"SSP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$T198,BslnAllctnCrrnt!$A$1<$U198),SUM($N198-$HQ198),IF(AND($AK198=\"SSP2P3\",$HF198=TRUE,BslnAllctnCrrnt!$A$1>=$W198,BslnAllctnCrrnt!$A$1<$X198),SUM($N198-$HQ198),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[199,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G200),0,IF($F200<=$G200,SUM($G200-$F200),IF($F200>$G200,SUM((Account!$L$2-Usage!$F200)+Usage!$G200+1))))","v":0},{"$f":"IF($Q200=0,0,IF($R200=0,0,IF(AND($Q200<FctrChngDts!$A$2,$R200>=FctrChngDts!$A$2),SUM($R200-FctrChngDts!$A$2+1),IF(AND($Q200>=FctrChngDts!$A$2,$R200>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q200),IF(AND($Q200>=FctrChngDts!$A$2,$R200<FctrChngDts!$B$2),SUM($R200-$Q200+1),0)))))","v":0},{"$f":"IF($Q200=0,0,IF($R200=0,0,IF(AND($Q200<FctrChngDts!$A$2,$R200>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q200),IF(AND($Q200<FctrChngDts!$A$2,$R200<FctrChngDts!$A$2),SUM($R200-$Q200+1),IF(AND($Q200>FctrChngDts!$A$2,$R200>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R200+1),0)))))","v":0},{"$f":"IF($T200=0,0,IF($U200=0,0,IF(AND($T200<FctrChngDts!$A$2,$U200>=FctrChngDts!$A$2),SUM($U200-FctrChngDts!$A$2+1),IF(AND($T200>=FctrChngDts!$A$2,$U200<FctrChngDts!$B$2),SUM($U200-$T200+1),IF(AND($T200>=FctrChngDts!$A$2,$U200>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T200)<0),0,IF(AND($T200>=FctrChngDts!$A$2,$U200>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T200),0))))))","v":0},{"$f":"IF($T200=0,0,IF($U200=0,0,IF(AND($T200<FctrChngDts!$A$2,$U200>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T200),IF(AND($T200>=FctrChngDts!$B$2,$U200>=FctrChngDts!$B$2),SUM($U200-$T200+1),IF(AND($T200<FctrChngDts!$A$2,$U200<FctrChngDts!$A$2),SUM($U200-$T200+1),IF(AND($T200>=FctrChngDts!$A$2,$U200>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U200+1),0))))))","v":0},{"$f":"IF($W200=0,0,IF($X200=0,0,IF(AND($W200>=FctrChngDts!$A$2,$X200>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W200)<0),0,IF(AND($W200>=FctrChngDts!$A$2,$X200>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W200),IF(AND($W200>=FctrChngDts!$A$2,$X200<FctrChngDts!$B$2),SUM($X200-$W200+1),IF(AND($W200<FctrChngDts!$A$2,$X200>=FctrChngDts!$A$2),SUM($X200-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W200=0,0,IF($X200=0,0,IF(AND($W200<FctrChngDts!$A$2,$X200<FctrChngDts!$A$2),SUM($X200-$W200+1),IF(AND($W200>=FctrChngDts!$A$2,$X200>=FctrChngDts!$B$2,SUM($X200-FctrChngDts!$B$2+1)<=$Y200),SUM($X200-FctrChngDts!$B$2+1),IF(AND($W200>=FctrChngDts!$A$2,$X200>=FctrChngDts!$B$2),SUM($X200-$W200+1),IF(AND($W200<FctrChngDts!$A$2,$X200>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W200),0))))))","v":0},{"$f":"IF(AND($D200>=FctrChngDts!$C$2,$E200<FctrChngDts!$E$2),\"1\",IF(AND($D200>=FctrChngDts!$E$2,$E200<FctrChngDts!$G$2),\"2\",IF(AND($D200>=FctrChngDts!$G$2,$E200<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D200>=FctrChngDts!$D$2,,IF(AND($D200>=FctrChngDts!$C$2,$D200<=FctrChngDts!$D$2),$D200,IF(AND($D200>=FctrChngDts!$C$2,$D200>=FctrChngDts!$D$2,$E200>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D200>FctrChngDts!$D$2,,IF($D200=FctrChngDts!$D$2,$D200,IF(AND($D200>=FctrChngDts!$C$2,$E200<FctrChngDts!$D$2),$E200,IF(AND($D200>=FctrChngDts!$C$2,$E200>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D200>=FctrChngDts!$D$2,$E200>=FctrChngDts!$D$2,$E200>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E200<FctrChngDts!$D$2,$E200<=FctrChngDts!$D$2),$E200,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D200<FctrChngDts!$E$2,$E200<FctrChngDts!$E$2),,IF($D200>FctrChngDts!$F$2,,IF(AND($D200>=FctrChngDts!$E$2,$D200<=FctrChngDts!$F$2),$D200,IF(AND($D200>=FctrChngDts!$E$2,$D200>=FctrChngDts!$F$2,$E200>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D200>FctrChngDts!$F$2,,IF($E200=FctrChngDts!$F$2,$E200,IF(AND($D200<FctrChngDts!$E$2,$E200<=FctrChngDts!$F$2),$E200,IF(AND($D200>=FctrChngDts!$E$2,$E200<FctrChngDts!$F$2),$E200,IF(AND($D200>=FctrChngDts!$E$2,$E200>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D200>=FctrChngDts!$F$2,$E200>=FctrChngDts!$F$2,$E200>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D200<FctrChngDts!$G$2,$E200<FctrChngDts!$G$2),,IF($D200>FctrChngDts!$H$2,,IF(AND($D200>=FctrChngDts!$G$2,$D200<=FctrChngDts!$H$2),$D200,IF(AND($D200>=FctrChngDts!$G$2,$D200>=FctrChngDts!$H$2,$E200>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D200>FctrChngDts!$H$2,,IF($E200=FctrChngDts!$H$2,$E200,IF(AND($D200<FctrChngDts!$G$2,$E200<=FctrChngDts!$H$2),$E200,IF(AND($D200>=FctrChngDts!$G$2,$E200<FctrChngDts!$H$2),$E200,IF(AND($D200>=FctrChngDts!$G$2,$E200>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D200>=FctrChngDts!$H$2,$E200>=FctrChngDts!$H$2,$E200>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A200,Tenant!$A200:$J499,6,FALSE)","v":0},{"$f":"VLOOKUP($A200,Tenant!$A200:$J499,7,FALSE)","v":0},{"$f":"VLOOKUP($A200,Tenant!$A200:$J499,10,FALSE)","v":0},0,{"$f":"IF(AND($AK200=\"FSP2\",$AJ200=FALSE,$HF200=FALSE),SUM($K200*FctrChngDts!$C$9),IF(AND($AK200=\"FSP2\",$AJ200=TRUE,$HF200=FALSE),SUM($K200*FctrChngDts!$C$10),IF(AND($AK200=\"FSP2P3\",$AJ200=FALSE,$HF200=FALSE),SUM(SUM($K200,$M200)*FctrChngDts!$C$9),IF(AND($AK200=\"FSP2P3\",$AJ200=TRUE,$HF200=FALSE),SUM(SUM($K200,$M200)*FctrChngDts!$C$10),IF(AND($AK200=\"FSP3\",$AJ200=FALSE,$HF200=FALSE),SUM($M200*FctrChngDts!$C$9),IF(AND($AK200=\"FSP3\",$AJ200=TRUE,$HF200=FALSE),SUM($M200*FctrChngDts!$C$10),IF(AND($AK200=\"FSP1\",$AJ200=FALSE,$HF200=FALSE),SUM($I200*FctrChngDts!$C$9),IF(AND($AK200=\"FSP1\",$AJ200=TRUE,$HF200=FALSE),SUM($I200*FctrChngDts!$C$10),IF(AND($AK200=\"FSP1P2\",$AJ200=FALSE,$HF200=FALSE),SUM(SUM($I200,$K200)*FctrChngDts!$C$9),IF(AND($AK200=\"FSP1P2\",$AJ200=TRUE,$HF200=FALSE),SUM(SUM($I200,$K200)*FctrChngDts!$C$10),IF(AND($Z200=\"Summer\",$AK200=\"SSP2P3\",$AJ200=FALSE,$HF200=FALSE),SUM(SUM(SUM(SUM($K200,$M200)*FctrChngDts!$C$9),SUM(SUM($L200,$N200)*FctrChngDts!$C$11))*$AF200),IF(AND($Z200=\"Summer\",$AK200=\"SSP2P3\",$AJ200=TRUE,$HF200=FALSE),SUM(SUM(SUM(SUM($K200,$M200)*FctrChngDts!$C$10),SUM(SUM($L200,$N200)*FctrChngDts!$C$12))*$AF200),IF(AND($Z200=\"Winter\",$AK200=\"SSP2P3\",$AJ200=FALSE,$HF200=FALSE),SUM(SUM(SUM(SUM($K200,$M200)*FctrChngDts!$C$9),SUM(SUM($L200,$N200)*FctrChngDts!$C$11))-$AO200),IF(AND($Z200=\"Winter\",$AK200=\"SSP2P3\",$AJ200=TRUE,$HF200=FALSE),SUM(SUM(SUM(SUM($K200,$M200)*FctrChngDts!$C$10),SUM(SUM($L200,$N200)*FctrChngDts!$C$12))-$AO200),IF(AND($Z200=\"Summer\",$AK200=\"SSP1P2\",$AJ200=FALSE,$HF200=FALSE),SUM(SUM(SUM(SUM($I200,$K200)*FctrChngDts!$C$9),SUM(SUM($J200,$L200)*FctrChngDts!$C$11))*$AF200),IF(AND($Z200=\"Summer\",$AK200=\"SSP1P2\",$AJ200=TRUE,$HF200=FALSE),SUM(SUM(SUM(SUM($I200,$K200)*FctrChngDts!$C$10),SUM(SUM($J200,$L200)*FctrChngDts!$C$12))*$AF200),IF(AND($Z200=\"Winter\",$AK200=\"SSP1P2\",$AJ200=FALSE,$HF200=FALSE),SUM(SUM(SUM(SUM($I200,$K200)*FctrChngDts!$C$9),SUM(SUM($J200,$L200)*FctrChngDts!$C$11))-$AO200),IF(AND($Z200=\"Winter\",$AK200=\"SSP1P2\",$AJ200=TRUE,$HF200=FALSE),SUM(SUM(SUM(SUM($I200,$K200)*FctrChngDts!$C$10),SUM(SUM($J200,$L200)*FctrChngDts!$C$12))-$AO200),IF(AND($AK200=\"FSP2\",$AJ200=FALSE,$HF200=TRUE),SUM(SUM($HI200*FctrChngDts!$B$9),SUM($HJ200*FctrChngDts!$C$9)),IF(AND($AK200=\"FSP2\",$AJ200=TRUE,$HF200=TRUE),SUM(SUM($HI200*FctrChngDts!$B$10),SUM($HJ200*FctrChngDts!$C$10)),IF(AND($AK200=\"FSP2P3\",$AJ200=FALSE,$HF200=TRUE),SUM(SUM(SUM($HI200,$HK200)*FctrChngDts!$B$9),SUM(SUM($HJ200,$HL200)*FctrChngDts!$C$9)),IF(AND($AK200=\"FSP2P3\",$AJ200=TRUE,$HF200=TRUE),SUM(SUM(SUM($HI200,$HK200)*FctrChngDts!$B$10),SUM(SUM($HJ200,$HL200)*FctrChngDts!$C$10)),IF(AND($AK200=\"FSP3\",$AJ200=FALSE,$HF200=TRUE),SUM(SUM($HK200*FctrChngDts!$B$9),SUM($HL200*FctrChngDts!$C$9)),IF(AND($AK200=\"FSP3\",$AJ200=TRUE,$HF200=TRUE),SUM(SUM($HK200*FctrChngDts!$B$10),SUM($HL200*FctrChngDts!$C$10)),IF(AND($AK200=\"FSP1\",$AJ200=FALSE,$HF200=TRUE),SUM(SUM($HG200*FctrChngDts!$B$9),SUM($HH200*FctrChngDts!$C$9)),IF(AND($AK200=\"FSP1\",$AJ200=TRUE,$HF200=TRUE),SUM(SUM($HG200*FctrChngDts!$B$10),SUM($HH200*FctrChngDts!$C$10)),IF(AND($AK200=\"FSP1P2\",$AJ200=FALSE,$HF200=TRUE),SUM(SUM(SUM($HG200,$HI200)*FctrChngDts!$B$9),SUM(SUM($HH200,$HJ200)*FctrChngDts!$C$9)),IF(AND($AK200=\"FSP1P2\",$AJ200=TRUE,$HF200=TRUE),SUM(SUM(SUM($HG200,$HI200)*FctrChngDts!$B$10),SUM(SUM($HG200,$HI200)*FctrChngDts!$C$10)),IF(AND($Z200=\"Summer\",$AK200=\"SSP2P3\",$AJ200=FALSE,$HF200=TRUE),SUM(SUM(SUM(SUM($HI200,$HK200)*FctrChngDts!$B$9),SUM(SUM($HJ200,$HL200)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO200,$HQ200)*FctrChngDts!$B$11),SUM(SUM($HP200,$HR200)*FctrChngDts!$C$11))*$AF200),IF(AND($Z200=\"Summer\",$AK200=\"SSP2P3\",$AJ200=TRUE,$HF200=TRUE),SUM(SUM(SUM(SUM($HI200,$HK200)*FctrChngDts!$B$10),SUM(SUM($HJ200,$HL200)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO200,$HQ200)*FctrChngDts!$B$12),SUM(SUM($HP200,$HR200)*FctrChngDts!$C$12))*$AF200),IF(AND($Z200=\"Winter\",$AK200=\"SSP2P3\",$AJ200=FALSE,$HF200=TRUE),SUM(SUM(SUM(SUM($HI200,$HK200)*FctrChngDts!$B$9),SUM(SUM($HJ200,$HL200)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO200,$HQ200)*FctrChngDts!$B$11),SUM(SUM($HP200,$HR200)*FctrChngDts!$C$11))-$AO200),IF(AND($Z200=\"Winter\",$AK200=\"SSP2P3\",$AJ200=TRUE,$HF200=TRUE),SUM(SUM(SUM(SUM($HI200,$HK200)*FctrChngDts!$B$10),SUM(SUM($HO200,$HQ200)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO200,$HQ200)*FctrChngDts!$B$12),SUM(SUM($HP200,$HR200)*FctrChngDts!$C$12))-$AO200),IF(AND($Z200=\"Summer\",$AK200=\"SSP1P2\",$AJ200=FALSE,$HF200=TRUE),SUM(SUM(SUM(SUM($HG200,$HI200)*FctrChngDts!$B$9),SUM(SUM($HH200,$HJ200)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM200,$HO200)*FctrChngDts!$B$11),SUM(SUM($HN200,$HP200)*FctrChngDts!$C$11))*$AF200),IF(AND($Z200=\"Summer\",$AK200=\"SSP1P2\",$AJ200=TRUE,$HF200=TRUE),SUM(SUM(SUM(SUM($HG200,$HI200)*FctrChngDts!$B$10),SUM(SUM($HH200,$HJ200)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM200,$HO200)*FctrChngDts!$B$12),SUM(SUM($HN200,$HP200)*FctrChngDts!$C$12))*$AF200),IF(AND($Z200=\"Winter\",$AK200=\"SSP1P2\",$AJ200=FALSE,$HF200=TRUE),SUM(SUM(SUM(SUM($HG200,$HI200)*FctrChngDts!$B$9),SUM(SUM($HH200,$HJ200)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM200,$HO200)*FctrChngDts!$B$11),SUM(SUM($HN200,$HP200)*FctrChngDts!$C$11))-$AO200),IF(AND($Z200=\"Winter\",$AK200=\"SSP1P2\",$AJ200=TRUE,$HF200=TRUE),SUM(SUM(SUM(SUM($HG200,$HI200)*FctrChngDts!$B$10),SUM(SUM($HH200,$HJ200)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM200,$HO200)*FctrChngDts!$B$12),SUM(SUM($HN200,$HP200)*FctrChngDts!$C$12))-$AO200),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK200=\"FWP1\",$AJ200=FALSE,$HF200=FALSE),SUM($J200*FctrChngDts!$C$11),IF(AND($AK200=\"FWP1\",$AJ200=TRUE,$HF200=FALSE),SUM($J200*FctrChngDts!$C$12),IF(AND($AK200=\"FWP1P2\",$AJ200=FALSE,$HF200=FALSE),SUM(SUM($J200,$L200)*FctrChngDts!$C$11),IF(AND($AK200=\"FWP1P2\",$AJ200=TRUE,$HF200=FALSE),SUM(SUM($J200,$L200)*FctrChngDts!$C$12),IF(AND($AK200=\"FWP2\",$AJ200=FALSE,$HF200=FALSE),SUM($L200*FctrChngDts!$C$11),IF(AND($AK200=\"FWP2\",$AJ200=TRUE,$HF200=FALSE),SUM($L200*FctrChngDts!$C$12),IF(AND($AK200=\"FWP2P3\",$AJ200=FALSE,$HF200=FALSE),SUM(SUM($L200,$N200)*FctrChngDts!$C$11),IF(AND($AK200=\"FWP2P3\",$AJ200=TRUE,$HF200=FALSE),SUM(SUM($L200,$N200)*FctrChngDts!$C$12),IF(AND($AK200=\"FWP3\",$AJ200=FALSE,$HF200=FALSE),SUM($N200*FctrChngDts!$C$11),IF(AND($AK200=\"FWP3\",$AJ200=TRUE,$HF200=FALSE),SUM($N200*FctrChngDts!$C$12),IF(AND($Z200=\"Winter\",$AK200=\"SSP1P2\",$AJ200=FALSE,$HF200=FALSE),SUM(SUM(SUM($I200,$K200)*FctrChngDts!$C$9),SUM(SUM($J200,$L200)*FctrChngDts!$C$11))*$AG200,IF(AND($Z200=\"Winter\",$AK200=\"SSP1P2\",$AJ200=TRUE,$HF200=FALSE),SUM(SUM(SUM($I200,$K200)*FctrChngDts!$B$10),SUM(SUM($J200,$L200)*FctrChngDts!$B$12))*$AG200,IF(AND($Z200=\"Summer\",$AK200=\"SSP1P2\",$AJ200=FALSE,$HF200=FALSE),SUM(SUM(SUM($I200,$K200)*FctrChngDts!$B$9),SUM(SUM($J200,$L200)*FctrChngDts!$B$11))-$AJ200,IF(AND($Z200=\"Summer\",$AK200=\"SSP1P2\",$AJ200=TRUE,$HF200=FALSE),SUM(SUM(SUM($I200,$K200)*FctrChngDts!$C$10),SUM(SUM($J200,$L200)*FctrChngDts!$C$12))-$AJ200,IF(AND($Z200=\"Winter\",$AK200=\"SSP2P3\",$AJ200=FALSE,$HF200=FALSE),SUM(SUM(SUM($K200,$M200)*FctrChngDts!$C$9),SUM(SUM($L200,$N200)*FctrChngDts!$C$11))*$AG200,IF(AND($Z200=\"Winter\",$AK200=\"SSP2P3\",$AJ200=TRUE,$HF200=FALSE),SUM(SUM(SUM($K200,$M200)*FctrChngDts!$C$10),SUM(SUM($L200,$N200)*FctrChngDts!$C$12))*$AG200,IF(AND($Z200=\"Summer\",$AK200=\"SSP2P3\",$AJ200=FALSE,$HF200=FALSE),SUM(SUM(SUM($K200,$M200)*FctrChngDts!$C$9),SUM(SUM($L200,$N200)*FctrChngDts!$C$11))-$AJ200,IF(AND($Z200=\"Summer\",$AK200=\"SSP2P3\",$AJ200=TRUE,$HF200=FALSE),SUM(SUM(SUM($K200,$M200)*FctrChngDts!$C$10),SUM(SUM($L200,$N200)*FctrChngDts!$C$12))-$AJ200,IF(AND($AK200=\"FWP1\",$AJ200=FALSE,$HF200=TRUE),SUM(SUM($HM200*FctrChngDts!$B$11),SUM($HN200*FctrChngDts!$C$11)),IF(AND($AK200=\"FWP1\",$AJ200=TRUE,$HF200=TRUE),SUM(SUM($HM200*FctrChngDts!$B$12),SUM($HN200*FctrChngDts!$C$12)),IF(AND($AK200=\"FWP1P2\",$AJ200=FALSE,$HF200=TRUE),SUM(SUM(SUM($HM200,$HO200)*FctrChngDts!$B$11),SUM(SUM($HN200,$HP200)*FctrChngDts!$C$11)),IF(AND($AK200=\"FWP1P2\",$AJ200=TRUE,$HF200=TRUE),SUM(SUM(SUM($HM200,$KP200)*FctrChngDts!$C$12),SUM(SUM($HN200,$HP200)*FctrChngDts!$C$12)),IF(AND($AK200=\"FWP2\",$AJ200=FALSE,$HF200=TRUE),SUM(SUM($HO200*FctrChngDts!$B$11),SUM($HO200*FctrChngDts!$C$11)),IF(AND($AK200=\"FWP2\",$AJ200=TRUE,$HF200=TRUE),SUM(SUM($HO200*FctrChngDts!$B$12),SUM($HO200*FctrChngDts!$C$12)),IF(AND($AK200=\"FWP2P3\",$AJ200=FALSE,$HF200=TRUE),SUM(SUM(SUM($HO200,$HQ200)*FctrChngDts!$C$11),SUM(SUM($HP200,$HR200)*FctrChngDts!$C$11)),IF(AND($AK200=\"FWP2P3\",$AJ200=TRUE,$HF200=TRUE),SUM(SUM(SUM($HO200,$HQ200)*FctrChngDts!$C$12),SUM(SUM($HP200,$HR200)*FctrChngDts!$C$12)),IF(AND($AK200=\"FWP3\",$AJ200=FALSE,$HF200=TRUE),SUM(SUM($HQ200*FctrChngDts!$B$11),SUM($HR200*FctrChngDts!$C$11)),IF(AND($AK200=\"FWP3\",$AJ200=TRUE,$HF200=TRUE),SUM(SUM($HQ200*FctrChngDts!$B$12),SUM($HR200*FctrChngDts!$C$12)),IF(AND($Z200=\"Winter\",$AK200=\"SSP1P2\",$AJ200=FALSE,$HF200=TRUE),SUM(SUM(SUM(SUM($HG200,$HI200)*FctrChngDts!$B$9),SUM(SUM($HH200,$HJ200)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM200,$HO200)*FctrChngDts!$B$11),SUM(SUM($HN200,$HP200)*FctrChngDts!$C$11))*$AG200),IF(AND($Z200=\"Winter\",$AK200=\"SSP1P2\",$AJ200=TRUE,$HF200=TRUE),SUM(SUM(SUM(SUM($HG200,$HI200)*FctrChngDts!$B$10), SUM(SUM($HH200,$HJ200)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM200,$HO200)*FctrChngDts!$B$12),SUM(SUM($HN200,$HP200)*FctrChngDts!$C$12))*$AG200),IF(AND($Z200=\"Summer\",$AK200=\"SSP1P2\",$AJ200=FALSE,$HF200=TRUE),SUM(SUM(SUM(SUM($HG200,$HI200)*FctrChngDts!$B$9),SUM(SUM($HH200,$HJ200)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM200,$HO200)*FctrChngDts!$B$11),SUM(SUM($HN200,$HP200)*FctrChngDts!$C$11))-$AJ200),IF(AND($Z200=\"Summer\",$AK200=\"SSP1P2\",$AJ200=TRUE,$HF200=TRUE),SUM(SUM(SUM(SUM($HG200,$HI200)*FctrChngDts!$B$10),SUM(SUM($HH200,$HJ200)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM200,$HO200)*FctrChngDts!$B$12),SUM(SUM($HN200,$HP200)*FctrChngDts!$C$12))-$AJ200),IF(AND($Z200=\"Winter\",$AK200=\"SSP2P3\",$AJ200=FALSE,$HF200=TRUE),SUM(SUM(SUM(SUM($HI200,$HK200)*FctrChngDts!$B$9),SUM(SUM($HJ200,$HL200)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO200,$HQ200)*FctrChngDts!$B$11),SUM(SUM($HP200,$HR200)*FctrChngDts!$C$11))*$AG200),IF(AND($Z200=\"Winter\",$AK200=\"SSP2P3\",$AJ200=TRUE,$HF200=TRUE),SUM(SUM(SUM(SUM($HI200,$HK200)*FctrChngDts!$B$10), SUM(SUM($HJ200,$HL200)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO200,$HQ200)*FctrChngDts!$B$12),SUM(SUM($HP200,$HR200)*FctrChngDts!$C$12))*$AG200),IF(AND($Z200=\"Summer\",$AK200=\"SSP2P3\",$AJ200=FALSE,$HF200=TRUE),SUM(SUM(SUM(SUM($HI200,$HK200)*FctrChngDts!$B$9),SUM(SUM($HJ200,$HL200)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO200,$HQ200)*FctrChngDts!$B$11),SUM(SUM($HP200,$HR200)*FctrChngDts!$C$11))-$AJ200),IF(AND($Z200=\"Summer\",$AK200=\"SSP2P3\",$AJ200=TRUE,$HF200=TRUE),SUM(SUM(SUM(SUM($HI200,$HK200)*FctrChngDts!$B$10), SUM(SUM($HJ200,$HL200)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO200,$HQ200)*FctrChngDts!$B$12),SUM(SUM($HP200,$HR200)*FctrChngDts!$C$12))-$AJ200),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK200=\"FSP1\",$AH200=TRUE,SUM(SUM(SUM($AI200*FctrChngDts!$B$13)*I200),$AR200)>$AD200),$AD200,IF(AND($AK200=\"FSP1\",$AH200=TRUE,SUM(SUM(SUM($AI200*FctrChngDts!$B$13)*$I200),$AR200)<=$AD200),SUM(SUM(SUM($AI200*FctrChngDts!$B$13)*$I200),$AR200),IF(AND($Z200=\"Summer\",$AK200=\"SSP1\",$AH200=TRUE,SUM(SUM(SUM(SUM($I200,$J200)*SUM($AI200*FctrChngDts!$B$13))*$AF200),$AR200)>$AD200),$AD200,IF(AND($Z200=\"Summer\",$AK200=\"SSP1\",$AH200=TRUE,SUM(SUM(SUM(SUM($I200,$J200)*SUM($AI200*FctrChngDts!$B$13))*$AF200),$AR200)<=$AD200),SUM(SUM(SUM(SUM($I200,$J200)*SUM($AI200*FctrChngDts!$B$13))*$AF200),$AR200),IF(AND($Z200=\"Winter\",$AK200=\"SSP1\",$AH200=TRUE,SUM(SUM(SUM(SUM($I200,$J200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AU200:$AW200)),$AR200)>$AD200),$AD200,IF(AND($Z200=\"Winter\",$AK200=\"SSP1\",$AH200=TRUE,SUM(SUM(SUM(SUM($I200,$J200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AU200:$AW200)),$AR200)<=$AD200),SUM(SUM(SUM(SUM($I200,$J200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AU200:$AW200)),$AR200),IF(AND($AK200=\"FSP1P2\",$AH200=TRUE,SUM(SUM(SUM(SUM($I200,$K200)*SUM($AI200*FctrChngDts!$B$13))*$AF200),$AR200)>$AD200),$AD200,IF(AND($AK200=\"FSP1P2\",$AH200=TRUE,SUM(SUM(SUM(SUM($I200,$K200)*SUM($AI200*FctrChngDts!$B$13))*$AF200),$AR200)<=$AD200),SUM(SUM(SUM(SUM($I200,$K200)*SUM($AI200*FctrChngDts!$B$13))*$AF200),$AR200),IF(AND($Z200=\"Summer\",$AK200=\"SSP1P2\",$AH200=TRUE,SUM(SUM(SUM(SUM($I200,$K200,$J200,$L200)*SUM($AI200*FctrChngDts!$B$13))*$AF200),$AR200)>$AD200),$AD200,IF(AND($Z200=\"Summer\",$AK200=\"SSP1P2\",$AH200=TRUE,SUM(SUM(SUM(SUM($I200,$K200,$J200,$L200)*SUM($AI200*FctrChngDts!$B$13))*$AF200),$AR200)<=$AD200),SUM(SUM(SUM(SUM($I200,$K200,$J200,$L200)*SUM($AI200*FctrChngDts!$B$13))*$AF200),$AR200),IF(AND($Z200=\"Winter\",$AK200=\"SSP1P2\",$AH200=TRUE,SUM(SUM(SUM(SUM($I200,$K200,$J200,$L200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AU200:$AW200)),$AR200)>$AD200),$AD200,IF(AND($Z200=\"Winter\",$AK200=\"SSP1P2\",$AH200=TRUE,SUM(SUM(SUM(SUM($I200,$K200,$J200,$L200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AU200:$AW200)),$AR200)<=$AD200),MIN($AD200,SUM($AL200,SUM(SUM(SUM(SUM($I200,$K200,$J200,$L200)*SUM($AI200*FctrChngDts!$B$13))*$AF200)))),IF(AND($AK200=\"FSP2\",$AH200=TRUE,SUM(SUM(SUM($AI200*FctrChngDts!$B$13)*$K200),$AR200)>$AD200),$AD200,IF(AND($AK200=\"FSP2\",$AH200=TRUE,SUM(SUM(SUM($AI200*FctrChngDts!$B$13)*$K200),$AR200)<=$AD200),SUM(SUM(SUM($AI200*FctrChngDts!$B$13)*$K200),$AR200),IF(AND($Z200=\"Summer\",$AK200=\"SSP2\",$AH200=TRUE,SUM(SUM(SUM(SUM($K200,$L200)*SUM($AI200*FctrChngDts!$B$13))*$AF200),$AR200)>$AD200),$AD200,IF(AND($Z200=\"Summer\",$AK200=\"SSP2\",$AH200=TRUE,SUM(SUM(SUM(SUM($K200,$L200)*SUM($AI200*FctrChngDts!$B$13))*$AF200),$AR200)<=$AD200),SUM(SUM(SUM(SUM($K200,$L200)*SUM($AI200*FctrChngDts!$B$13))*$AF200),$AR200),IF(AND($Z200=\"Winter\",$AK200=\"SSP2\",$AH200=TRUE,SUM(SUM(SUM(SUM($K200,$L200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AU200:$AW200)),$AR200)>$AD200),$AD200,IF(AND($Z200=\"Winter\",$AK200=\"SSP2\",$AH200=TRUE,SUM(SUM(SUM(SUM($K200,$L200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AU200:$AW200)),$AR200)<=$AD200),SUM(SUM(SUM(SUM($K200,$L200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AU200:$AW200)),$AR200),IF(AND($AK200=\"FSP2P3\",$AH200=TRUE,SUM(SUM(SUM(SUM($K200,$M200)*SUM($AI200*FctrChngDts!$B$13))*$AF200),$AR200)>$AD200),$AD200,IF(AND($AK200=\"FSP2P3\",$AH200=TRUE,SUM(SUM(SUM(SUM($K200,$M200)*SUM($AI200*FctrChngDts!$B$13))*$AF200),$AR200)<=$AD200),SUM(SUM(SUM(SUM($K200,$M200)*SUM($AI200*FctrChngDts!$B$13))*$AF200),$AR200),IF(AND($Z200=\"Summer\",$AK200=\"SSP2P3\",$AH200=TRUE,SUM(SUM(SUM(SUM($K200,$L200,$M200,$N200)*SUM($AI200*FctrChngDts!$B$13))*$AF200),$AR200)>$AD200),$AD200,IF(AND($Z200=\"Summer\",$AK200=\"SSP2P3\",$AH200=TRUE,SUM(SUM(SUM(SUM($K200,$L200,$M200,$N200)*SUM($AI200*FctrChngDts!$B$13))*$AF200),$AR200)<=$AD200),SUM(SUM(SUM(SUM($K200,$L200,$M200,$N200)*SUM($AI200*FctrChngDts!$B$13))*$AF200),$AR200),IF(AND($Z200=\"Winter\",$AK200=\"SSP2P3\",$AH200=TRUE,SUM(SUM(SUM(SUM($K200,$L200,$M200,$N200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AU200:$AW200)),$AR200)>$AD200),$AD200,IF(AND($Z200=\"Winter\",$AK200=\"SSP2P3\",$AH200=TRUE,SUM(SUM(SUM(SUM($K200,$L200,$M200,$N200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AU200:$AW200)),$AR200)<=$AD200),SUM(SUM(SUM(SUM($K200,$L200,$M200,$N200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AU200:$AW200)),$AR200),IF(AND($AK200=\"FSP3\",$AH200=TRUE,SUM(SUM(SUM($AI200*FctrChngDts!$B$13)*$M200),$AR200)>$AD200),$AD200,IF(AND($AK200=\"FSP3\",$AH200=TRUE,SUM(SUM(SUM($AI200*FctrChngDts!$B$13)*$M200),$AR200)<=$AD200),SUM(SUM(SUM($AI200*FctrChngDts!$B$13)*$M200),$AR200),IF(AND($Z200=\"Summer\",$AK200=\"SSP3\",$AH200=TRUE,SUM(SUM(SUM(SUM($M200,$N200)*SUM($AI200*FctrChngDts!$B$13))*$AF200),$AR200)>$AD200),$AD200,IF(AND($Z200=\"Summer\",$AK200=\"SSP3\",$AH200=TRUE,SUM(SUM(SUM(SUM($M200,$N200)*SUM($AI200*FctrChngDts!$B$13))*$AF200),$AR200)<=$AD200),SUM(SUM(SUM(SUM($M200,$N200)*SUM($AI200*FctrChngDts!$B$13))*$AF200),$AR200),IF(AND($Z200=\"Winter\",$AK200=\"SSP3\",$AH200=TRUE,SUM(SUM(SUM(SUM($M200,$N200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AU200:$AW200)),$AR200)>$AD200),$AD200,IF(AND($Z200=\"Winter\",$AK200=\"SSP3\",$AH200=TRUE,SUM(SUM(SUM(SUM($M200,$N200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AU200:$AW200)),$AR200)<=$AD200),SUM(SUM(SUM(SUM($M200,$N200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AU200:$AW200)),$AR200),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK200=\"FWP1\",$AH200=TRUE,SUM(SUM(SUM($AI200*FctrChngDts!$B$13)*$J200),$AU200)>$AE200),$AE200,IF(AND($AK200=\"FWP1\",$AH200=TRUE,SUM(SUM(SUM($AI200*FctrChngDts!$B$13)*$J200),$AU200)<=$AE200),SUM(SUM(SUM($AI200*FctrChngDts!$B$13)*$J200),$AU200),IF(AND($Z200=\"Winter\",$AK200=\"SSP1\",$AH200=TRUE,SUM(SUM(SUM(SUM($I200,$J200)*SUM($AI200*FctrChngDts!$B$13))*$AG200),$AU200)>$AE200),$AE200,IF(AND($Z200=\"Winter\",$AK200=\"SSP1\",$AH200=TRUE,SUM(SUM(SUM(SUM($I200,$J200)*SUM($AI200*FctrChngDts!$B$13))*$AG200),$AU200)<=$AE200),SUM(SUM(SUM(SUM($I200,$J200)*SUM($AI200*FctrChngDts!$B$13))*$AG200),$AU200),IF(AND($Z200=\"Summer\",$AK200=\"SSP1\",$AH200=TRUE,SUM(SUM(SUM(SUM($I200,$J200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AR200:$AT200)),$AU200)>$AE200),$AE200,IF(AND($Z200=\"Summer\",$AK200=\"SSP1\",$AH200=TRUE,SUM(SUM(SUM(SUM($I200,$J200)*SUM($AI200*FctrChngDts!$B$13))- SUM($AR200:$AT200)),$AU200)<=$AE200),SUM(SUM(SUM(SUM($I200,$J200)*SUM($AI200*FctrChngDts!$B$13))- SUM($AR200:$AT200)),$AU200),IF(AND($AK200=\"FWP1P2\",$AH200=TRUE,SUM(SUM(SUM(SUM($J200,$L200)*SUM($AI200*FctrChngDts!$B$13))*$AG200),$AU200)>$AE200),$AE200,IF(AND($AK200=\"FWP1P2\",$AH200=TRUE,SUM(SUM(SUM(SUM($J200,$L200)*SUM($AI200*FctrChngDts!$B$13))*$AG200),$AU200)<=$AE200),SUM(SUM(SUM(SUM($J200,$L200)*SUM($AI200*FctrChngDts!$B$13))*$AG200),$AU200),IF(AND($Z200=\"Winter\",$AK200=\"SSP1P2\",$AH200=TRUE,SUM(SUM(SUM(SUM($I200,$K200,$J200,$L200)*SUM($AI200*FctrChngDts!$B$13))*$AG200),$AU200)>$AE200),$AE200,IF(AND($Z200=\"Winter\",$AK200=\"SSP1P2\",$AH200=TRUE,SUM(SUM(SUM(SUM($I200,$K200,$J200,$L200)*SUM($AI200*FctrChngDts!$B$13))*$AG200),$AU200)<=$AE200),SUM(SUM(SUM(SUM($I200,$K200,$J200,$L200)*SUM($AI200*FctrChngDts!$B$13))*$AG200),$AU200),IF(AND($Z200=\"Summer\",$AK200=\"SSP1P2\",$AH200=TRUE,SUM(SUM(SUM(SUM($I200,$K200,$J200,$L200)*SUM($AI200*FctrChngDts!$B$13))- SUM($AR200:$AT200)),$AU200)>$AE200),$AE200,IF(AND($Z200=\"Summer\",$AK200=\"SSP1P2\",$AH200=TRUE,SUM(SUM(SUM(SUM($I200,$K200,$J200,$L200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AR200:$AT200)),$AU200)<=$AE200),SUM(SUM(SUM(SUM($I200,$K200,$J200,$L200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AR200:$AT200)),$AU200),IF(AND($AK200=\"FWP2\",$AH200=TRUE,SUM(SUM(SUM($AI200*FctrChngDts!$B$13)*$L200),$AU200)>$AE200),$AE200,IF(AND($AK200=\"FWP2\",$AH200=TRUE,SUM(SUM(SUM($AI200*FctrChngDts!$B$13)*$L200),$AU200)<=$AE200),SUM(SUM(SUM($AI200*FctrChngDts!$B$13)*$L200),$AU200),IF(AND($Z200=\"Winter\",$AK200=\"SSP2\",$AH200=TRUE,SUM(SUM(SUM(SUM($K200,$L200)*SUM($AI200*FctrChngDts!$B$13))*$AG200),$AU200)>$AE200),$AE200,IF(AND($Z200=\"Winter\",$AK200=\"SSP2\",$AH200=TRUE,SUM(SUM(SUM(SUM($K200,$L200)*SUM($AI200*FctrChngDts!$B$13))*$AG200),$AU200)<=$AE200),SUM(SUM(SUM(SUM($K200,$L200)*SUM($AI200*FctrChngDts!$B$13))*$AG200),$AU200),IF(AND($Z200=\"Summer\",$AK200=\"SSP2\",$AH200=TRUE,SUM(SUM(SUM(SUM($K200,$L200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AR200:$AT200)),$AU200)>$AE200),$AE200,IF(AND($Z200=\"Summer\",$AK200=\"SSP2\",$AH200=TRUE,SUM(SUM(SUM(SUM($K200,$L200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AR200:$AT200)),$AU200)<=$AE200),SUM(SUM(SUM(SUM($K200,$L200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AR200:$AT200)),$AU200),IF(AND($AK200=\"FWP2P3\",$AH200=TRUE,SUM(SUM(SUM(SUM($L200,$N200)*SUM($AI200*FctrChngDts!$B$13))*$AG200),$AU200)>$AE200),$AE200,IF(AND($AK200=\"FWP2P3\",$AH200=TRUE,SUM(SUM(SUM(SUM($L200,$N200)*SUM($AI200*FctrChngDts!$B$13))*$AG200),$AU200)<=$AE200),SUM(SUM(SUM(SUM($L200,$N200)*SUM($AI200*FctrChngDts!$B$13))*$AG200),$AU200),IF(AND($Z200=\"Winter\",$AK200=\"SSP2P3\",$AH200=TRUE,SUM(SUM(SUM(SUM($K200,$L200,$M200,$N200)*SUM($AI200*FctrChngDts!$B$13))*$AG200),$AU200)>$AE200),$AE200,IF(AND($Z200=\"Winter\",$AK200=\"SSP2P3\",$AH200=TRUE,SUM(SUM(SUM(SUM($K200,$L200,$M200,$N200)*SUM($AI200*FctrChngDts!$B$13))*$AG200),$AU200)<=$AE200),SUM(SUM(SUM(SUM($K200,$L200,$M200,$N200)*SUM($AI200*FctrChngDts!$B$13))*$AG200),$AU200),IF(AND($Z200=\"Summer\",$AK200=\"SSP2P3\",$AH200=TRUE,SUM(SUM(SUM(SUM($K200,$L200,$M200,$N200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AR200:$AT200)),$AU200)>$AE200),$AE200,IF(AND($Z200=\"Summer\",$AK200=\"SSP2P3\",$AH200=TRUE,SUM(SUM(SUM(SUM($K200,$L200,$M200,$N200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AR200:$AT200)),$AU200)<=$AE200),SUM(SUM(SUM(SUM($K200,$L200,$M200,$N200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AR200:$AT200)),$AU200),IF(AND($AK200=\"FWP3\",$AH200=TRUE,SUM(SUM(SUM($AI200*FctrChngDts!$B$13)*$N200),$AU200)>$AE200),$AE200,IF(AND($AK200=\"FWP3\",$AH200=TRUE,SUM(SUM(SUM($AI200*FctrChngDts!$B$13)*$N200),$AU200)<=$AE200),SUM(SUM(SUM($AI200*FctrChngDts!$B$13)*$N200),$AU200),IF(AND($Z200=\"Winter\",$AK200=\"SSP3\",$AH200=TRUE,SUM(SUM(SUM(SUM($M200,$N200)*SUM($AI200*FctrChngDts!$B$13))*$AG200),$AU200)>$AE200),$AE200,IF(AND($Z200=\"Winter\",$AK200=\"SSP3\",$AH200=TRUE,SUM(SUM(SUM(SUM($M200,$N200)*SUM($AI200*FctrChngDts!$B$13))*$AG200),$AU200)<=$AE200),SUM(SUM(SUM(SUM($M200,$N200)*SUM($AI200*FctrChngDts!$B$13))*$AG200),$AU200),IF(AND($Z200=\"Summer\",$AK200=\"SSP3\",$AH200=TRUE,SUM(SUM(SUM(SUM($M200,$N200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AR200:$AT200)),$AU200)>$AE200),$AE200,IF(AND($Z200=\"Summer\",$AK200=\"SSP3\",$AH200=TRUE,SUM(SUM(SUM(SUM($M200,$N200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AR200:$AT200)),$AU200)<=$AE200),SUM(SUM(SUM(SUM($M200,$N200)*SUM($AI200*FctrChngDts!$B$13))-SUM($AR200:$AT200)),$AU200),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I200>0,$AH200=FALSE),SUM($AR200*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I200>0,$AH200=TRUE),SUM($AX200*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I200>0,$AH200=FALSE),SUM($AS200*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I200>0,$AH200=TRUE),SUM($AY200*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I200>0,$AH200=FALSE),SUM($AT200*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I200>0,$AH200=TRUE),SUM($AZ200*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J200>0,$AH200=FALSE),SUM($AU200*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J200>0,$AH200=TRUE),SUM($BA200*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J200>0,$AH200=FALSE),SUM($AV200*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J200>0,$AH200=TRUE),SUM($BB200*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J200>0,$AH200=FALSE),SUM($AW200*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J200>0,$AH200=TRUE),SUM($BC200*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K200>0,$AH200=FALSE),SUM($AR200*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K200>0,$AH200=TRUE),SUM($AX200*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K200>0,$AH200=FALSE),SUM($AS200*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K200>0,$AH200=TRUE),SUM($AY200*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K200>0,$AH200=FALSE),SUM($AT200*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K200>0,$AH200=TRUE),SUM($AZ200*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L200>0,$AH200=FALSE),SUM($AU200*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L200>0,$AH200=TRUE),SUM($BA200*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L200>0,$AH200=FALSE),SUM($AV200*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L200>0,$AH200=TRUE),SUM($BB200*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L200>0,$AH200=FALSE),SUM($AW200*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L200>0,$AH200=TRUE),SUM($BC200*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M200>0,$AH200=FALSE),SUM($AR200*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M200>0,$AH200=TRUE),SUM($AX200*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M200>0,$AH200=FALSE),SUM($AS200*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M200>0,$AH200=TRUE),SUM($AY200*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M200>0,$AH200=FALSE),SUM($AT200*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M200>0,$AH200=TRUE),SUM($AZ200*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N200>0,$AH200=FALSE),SUM($AU200*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N200>0,$AH200=TRUE),SUM($BA200*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N200>0,$AH200=FALSE),SUM($AV200*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N200>0,$AH200=TRUE),SUM($BB200*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N200>0,$AH200=FALSE),SUM($AW200*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N200>0,$AH200=TRUE),SUM($BC200*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I200=0,0,IF(AND($I200>0,$K200>0,$AH200=FALSE),SUM($AR200/$P200*$I200),IF(AND($I200>0,$K200=0,$AH200=FALSE),$AR200,IF(AND($I200>0,$K200>0,$AH200=TRUE),ROUND(MIN($HU200,SUM(SUM($I200,$K200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA200,SUM(SUM($I200,$K200)*(FctrChngDts!$B$13)*$AI200)*$IA200)),0),IF(AND($I200>0,$K200=0,$AH200=TRUE),$AX200))))),0)","v":0},{"$f":"ROUND(IF($I200=0,0,IF(AND($I200>0,$K200>0,$AH200=FALSE),SUM($AS200/$P200*$I200),IF(AND($I200>0,$K200=0,$AH200=FALSE),$AS200,IF(AND($I200>0,$K200>0,$AH200=TRUE),ROUND(MIN(SUM($HU200-$BW200),SUM(SUM($I200,$K200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA200)*3),0),IF(AND($I200>0,$K200=0,$AH200=TRUE),$AY200))))),0)","v":0},0,{"$f":"IF($J200=0,0,IF(AND($J200>0,$L200=0,$N200=0,$AH200=FALSE,$AJ200=FALSE),ROUND(MIN($HX200,SUM($AU200,$BA200)),0),IF(AND($J200>0,$L200=0,$N200=0,$AH200=TRUE,$AJ200=FALSE),ROUND(MIN($HX200,SUM($AU200,SUM($J200*$AI200*FctrChngDts!$B$13))),0),IF(AND($J200>0,$L200>0,$N200=0,$AH200=FALSE,$AJ200=FALSE),ROUND(MIN($HX200,SUM(SUM($J200,$L200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA200,SUM(SUM($J200,$L200)*(FctrChngDts!$B$13)*$AI200)*$IA200)),0),IF(AND($J200>0,$L200>0,$N200=0,$AH200=TRUE,$AJ200=FALSE),ROUND(MIN($HX200,SUM(SUM(SUM(SUM($J200,$L200)*FctrChngDts!$C$11*$IA200),SUM(SUM($J200,$L200)*SUM(FctrChngDts!$B$13*$AI200)*$IA200)))),0),IF(AND($J200>0,$L200=0,$N200=0,$AH200=FALSE,$AJ200=TRUE),ROUND(MIN($HX200,SUM($AU200,$BA200)),0),IF(AND($J200>0,$L200=0,$N200=0,$AH200=TRUE,$AJ200=TRUE),ROUND(MIN($HX200,SUM($AU200,SUM($J200*$AI200*FctrChngDts!$B$13))),0),IF(AND($J200>0,$L200>0,$N200=0,$AH200=FALSE,$AJ200=TRUE),ROUND(MIN($HX200,SUM(SUM($J200,$L200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA200,SUM(SUM($J200,$L200)*(FctrChngDts!$B$13)*$AI200)*$IA200)),0),IF(AND($J200>0,$L200>0,$N200=0,$AH200=TRUE,$AJ200=TRUE),ROUND(MIN($HX200,SUM(SUM(SUM(SUM($J200,$L200)*FctrChngDts!$C$12*$IA200),SUM(SUM($J200,$L200)*SUM(FctrChngDts!$B$13*$AI200)*$IA200)))),0))))))))))","v":0},{"$f":"IF($J200=0,0,IF(AND($J200>0,$L200=0,$N200=0,$AH200=FALSE,$AJ200=FALSE),ROUND(MIN(SUM($HX200-$BZ200),SUM($AU200*3)),0),IF(AND($J200>0,$L200=0,$N200=0,$AH200=TRUE,$AJ200=FALSE),ROUND(MIN(SUM($HX200-$BZ200),SUM(SUM($J200,$L200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA200)*3),0),IF(AND($J200>0,$L200>0,$N200=0,$AH200=FALSE,$AJ200=FALSE),ROUND(MIN(SUM($HX200-$BZ200),SUM(SUM($J200,$L200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA200)*3),0),IF(AND($J200>0,$L200>0,$N200=0,$AH200=TRUE,$AJ200=FALSE),ROUND(MIN(SUM($HX200-$BZ200),SUM(SUM($J200,$L200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA200)*3),0),IF(AND($J200>0,$L200=0,$N200=0,$AH200=FALSE,$AJ200=TRUE),ROUND(MIN(SUM($HX200-$BZ200),SUM($AU200*3)),0),IF(AND($J200>0,$L200=0,$N200=0,$AH200=TRUE,$AJ200=TRUE),ROUND(MIN(SUM($HX200-$BZ200),SUM(SUM($J200,$L200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA200)*3),0),IF(AND($J200>0,$L200>0,$N200=0,$AH200=FALSE,$AJ200=TRUE),ROUND(MIN(SUM($HX200-$BZ200),SUM(SUM($J200,$L200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA200)*3),0),IF(AND($J200>0,$L200>0,$N200=0,$AH200=TRUE,$AJ200=TRUE),ROUND(MIN(SUM($HX200-$BZ200),SUM(SUM($J200,$L200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA200)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K200=0,0,IF(AND($I200>0,$K200>0,$M200=0,$AH200=FALSE),SUM($AR200-$BW200),IF(AND($I200=0,$K200>0,$M200>0,$AH200=FALSE),SUM($AR200/$P200*$K200),IF(AND($I200=0,$K200>0,$M200=0,$AH200=FALSE),$AR200,IF($K200=0,0,IF(AND($I200>0,$K200>0,$M200=0,$AH200=TRUE),ROUND(MIN($HV200,SUM(SUM($I200,$K200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB200,SUM(SUM($I200,$K200)*(FctrChngDts!$B$13)*$AI200)*$IB200)),0),IF(AND($I200=0,$K200>0,$M200>0,$AH200=TRUE),ROUND(MIN($HV200,SUM(SUM($I200,$K200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB200,SUM(SUM($I200,$K200)*(FctrChngDts!$B$13)*$AI200)*$IB200)),0),IF(AND($I200=0,$K200>0,$M200=0,$AH200=TRUE),$AX200)))))))),0)","v":0},{"$f":"ROUND(IF($K200=0,0,IF(AND($I200>0,$K200>0,$M200=0,$AH200=FALSE),SUM($AS200-$BX200),IF(AND($I200=0,$K200>0,$M200>0,$AH200=FALSE),SUM($AS200/$P200*$K200),IF(AND($I200=0,$K200>0,$M200=0,$AH200=FALSE),$AS200,IF($K200=0,0,IF(AND($I200>0,$K200>0,$M200=0,$AH200=TRUE),ROUND(MIN(SUM($HV200-$BW200),SUM(SUM($I200,$K200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB200)*3),0),IF(AND($I200=0,$K200>0,$M200>0,$AH200=TRUE),ROUND(MIN(SUM($HV200-$BW200),SUM(SUM($I200,$K200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB200)*3),0),IF(AND($I200=0,$K200>0,$M200=0,$AH200=TRUE),$AY200)))))))),0)","v":0},0,{"$f":"IF($L200=0,0,IF(AND($J200>0,$L200>0,$N200=0,$AH200=FALSE,$AJ200=FALSE),ROUND(MIN($HY200,SUM(SUM($J200,$L200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB200,SUM(SUM($J200,$L200)*(FctrChngDts!$B$13)*$AI200)*$IB200)),0),IF(AND($J200>0,$L200>0,$N200=0,$AH200=TRUE,$AJ200=FALSE),ROUND(MIN($HY200,SUM(SUM(SUM(SUM($J200,$L200)*FctrChngDts!$C$11*$IB200),SUM(SUM($J200,$L200)*SUM(FctrChngDts!$B$13*$AI200)*$IB200)))),0),IF(AND($J200=0,$L200>0,$N200=0,$AH200=FALSE,$AJ200=FALSE),ROUND(MIN($HY200,SUM($L200*FctrChngDts!$C$11)),0),IF(AND($J200=0,$L200>0,$N200=0,$AH200=TRUE,$AJ200=FALSE),ROUND(MIN($HY200,SUM(SUM(SUM(SUM($J200,$L200)*FctrChngDts!$C$11*$IB200),SUM(SUM($J200,$L200)*SUM(FctrChngDts!$B$13*$AI200)*$IB200)))),0),IF(AND($J200>0,$L200>0,$N200=0,$AH200=FALSE,$AJ200=TRUE),ROUND(MIN($HY200,SUM(SUM($J200,$L200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB200,SUM(SUM($J200,$L200)*(FctrChngDts!$B$13)*$AI200)*$IB200)),0),IF(AND($J200>0,$L200>0,$N200=0,$AH200=TRUE,$AJ200=TRUE),ROUND(MIN($HY200,SUM(SUM(SUM(SUM($J200,$L200)*FctrChngDts!$C$12*$IB200),SUM(SUM($J200,$L200)*SUM(FctrChngDts!$B$13*$AI200)*$IB200)))),0),IF(AND($J200=0,$L200>0,$N200=0,$AH200=FALSE,$AJ200=TRUE),ROUND(MIN($HY200,SUM($L200*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J200=0,$L200>0,$N200=0,$AH200=TRUE,$AJ200=TRUE),ROUND(MIN($HY200,SUM(SUM(SUM(SUM($J200,$L200)*FctrChngDts!$C$12*$IB200),SUM(SUM($J200,$L200)*SUM(FctrChngDts!$B$13*$AI200)*$IB200)))),0))))))))))","v":0},{"$f":"IF($L200=0,0,IF(AND($J200>0,$L200>0,$N200=0,$AH200=FALSE,$AJ200=FALSE),ROUND(MIN(SUM($HY200-$CF200),SUM(SUM($J200,$L200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB200)*3),0),IF(AND($J200>0,$L200>0,$N200=0,$AH200=TRUE,$AJ200=FALSE),ROUND(MIN(SUM($HY200-$CF200),SUM(SUM($J200,$L200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB200)*3),0),IF(AND($J200=0,$L200>0,$N200=0,$AH200=FALSE,$AJ200=FALSE),ROUND(MIN(SUM($HY200-$CF200),SUM($AU200*3)),0),IF(AND($J200=0,$L200>0,$N200=0,$AH200=TRUE,$AJ200=FALSE),ROUND(MIN(SUM($HY200-$CF200),SUM(SUM($J200,$L200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB200)*3),0),IF(AND($J200>0,$L200>0,$N200=0,$AH200=FALSE,$AJ200=TRUE),ROUND(MIN(SUM($HY200-$CF200),SUM(SUM($J200,$L200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB200)*3),0),IF(AND($J200>0,$L200>0,$N200=0,$AH200=TRUE,$AJ200=TRUE),ROUND(MIN(SUM($HY200-$CF200),SUM(SUM($J200,$L200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB200)*3),0),IF(AND($J200=0,$L200>0,$N200=0,$AH200=FALSE,$AJ200=TRUE),ROUND(MIN(SUM($HY200-$CF200),SUM($AU200*3)),0),IF(AND($J200=0,$L200>0,$N200=0,$AH200=TRUE,$AJ200=TRUE),ROUND(MIN(SUM($HY200-$CF200),SUM(SUM($J200,$L200)*IF($AJ200=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB200)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S200>0,Account!$AG$2=TRUE,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH200=FALSE),SUM(Usage!$BW200:$CB200)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V200>0,Account!$AG$2=TRUE,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH200=FALSE),SUM(Usage!$CC200:$CH200)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y200>0,Account!$AG$2=TRUE,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH200=FALSE),SUM(Usage!$CI200:$CN200)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH200=TRUE,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S200),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S200)),2)","v":0},{"$f":"ROUND(IF(OR($AH200=TRUE,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V200),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V200)),2)","v":0},{"$f":"IF(OR($AH200=TRUE,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y200),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y200))","v":0},{"$f":"ROUND(IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW200),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW200)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX200),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX200)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY200),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY200)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ200),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ200)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA200),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA200)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB200),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB200)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S200),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC200),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC200)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD200),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD200)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE200),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE200)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF200),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF200)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG200),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG200)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH200),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH200)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V200),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI200),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI200))","v":0},{"$f":"IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ200),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ200))","v":0},{"$f":"IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK200),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK200))","v":0},{"$f":"IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL200),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL200))","v":0},{"$f":"IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM200),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM200))","v":0},{"$f":"IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN200),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN200))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y200)","v":0},0,0,0,0,{"$f":"IF($DW200>IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV200*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV200*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW200-IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV200*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV200*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV200<$DW200,SUM($DW200-$DV200),0))","v":0},{"$f":"IF(OR(AND($D200<=FctrChngDts!$B$14,Usage!$E200>FctrChngDts!$B$14),AND(Usage!$D200<=FctrChngDts!$C$14,Usage!$E200>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW200),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX200),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY200),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ200),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA200),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB200),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC200),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD200),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE200),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF200),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG200),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH200),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI200)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ200)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK200)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL200)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM200)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN200)","v":0},0,{"$f":"IF(AND($S200>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E200<>\"D-CARE\",Tenant!$F200=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET200=TRUE,$S200>0,$V200=0),SUM(SUM($BW200:$CB200)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET200=TRUE,$S200>0,$V200>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW200:$CB200)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET200=TRUE,$S200>0,$V200>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW200:$CB200)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S200>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S200>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S200>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV200=TRUE,$S200>0,$V200=0),SUM(SUM($BW200:$CB200)*'CRS1'!$P$2),IF(AND($EV200=TRUE,$S200>0,$V200>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW200:$CB200)*'CRS1'!$P$2),IF(AND($EV200=TRUE,$S200>0,$V200>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW200:$CB200)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S200>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX200=TRUE,$S200>0,$V200=0),SUM(SUM($BW200:$CB200)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX200=TRUE,$S200>0,$V200>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW200:$CB200)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX200=TRUE,$S200>0,$V200>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW200:$CB200)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S200>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ200=TRUE,$S200>0),SUM(SUM($BW200:$CB200)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V200>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E200<>\"D-CARE\",Tenant!$F200=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB200=TRUE,$S200>0,$V200>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC200:$CH200)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB200=TRUE,$S200>0,$V200>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC200:$CH200)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB200=TRUE,$V200>0,$Y200>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC200:$CH200)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB200=TRUE,$V200>0,$Y200>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC200:$CH200)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB200=TRUE,$S200=0,$V200>0,$Y200=0),SUM(SUM($CC200:$CH200)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V200>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V200>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V200>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD200=TRUE,$S200>0,$V200>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC200:$CH200)*'CRS2'!$P$2),IF(AND($FD200=TRUE,$S200>0,$V200>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC200:$CH200)*'CRS2'!$P$2),IF(AND($FD200=TRUE,$V200>0,$Y200>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC200:$CH200)*'CRS2'!$P$2),IF(AND($FD200=TRUE,$V200>0,$Y200>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC200:$CH200)*'CRS2'!$P$2),IF(AND($FD200=TRUE,$S200=0,$V200>0,$Y200=0),SUM(SUM($CC200:$CH200)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V200>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF200=TRUE,$S200>0,$V200>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC200:$CH200)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF200=TRUE,$S200>0,$V200>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC200:$CH200)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF200=TRUE,$V200>0,$Y200>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC200:$CH200)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF200=TRUE,$V200>0,$Y200>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC200:$CH200)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF200=TRUE,$S200=0,$V200>0,$Y200=0),SUM(SUM($CC200:$CH200)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V200>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH200=TRUE,$V200>0),SUM(SUM($CC200:$CH200)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y200>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E200<>\"D-CARE\",Tenant!$F200=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ200=TRUE,$V200=0,$Y200>0),SUM(SUM($CI200:$CN200)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ200=TRUE,$V200>0,$Y200>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI200:$CN200)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ200=TRUE,$V200>0,$Y200>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI200:$CN200)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y200>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y200>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y200>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL200=TRUE,$V200=0,$Y200>0),SUM(SUM($CI200:$CN200)*'CRS3'!$P$2),IF(AND($FL200=TRUE,$V200>0,$Y200>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI200:$CN200)*'CRS3'!$P$2),IF(AND($FL200=TRUE,$V200>0,$Y200>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI200:$CN200)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y200>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN200=TRUE,$V200=0,$Y200>0),SUM(SUM($CI200:$CN200)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN200=TRUE,$V200>0,$Y200>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI200:$CN200)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN200=TRUE,$V200>0,$Y200>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI200:$CN200)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y200>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP200=TRUE,$Y200>0),SUM(SUM($CI200:$CN200)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR200:$FT200))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO200:$CQ200,$FR200:$FT200))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA200:$EF200)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG200:$EL200)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM200:$ER200)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV200,$CO200:$CQ200,$EA200:$ER200)/$P200)*$S200*FctrChngDts!$B$15),SUM(SUM(SUM($DV200,$CO200:$CQ200,$FR200:$FT200)/$P200)*$S200*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV200,$CO200:$CQ200,$EA200:$ER200)/$P200)*$V200*FctrChngDts!$B$15),SUM(SUM(SUM($DV200,$CO200:$CQ200,$FR200:$FT200)/$P200)*$V200*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV200,$CO200:$CQ200,$EA200:$ER200)/$P200)*$Y200*FctrChngDts!$B$15),SUM(SUM(SUM($DV200,$CO200:$CQ200,$FR200:$FT200)/$P200)*$Y200*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA200*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI200*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ200*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ200,$FU200,$GF200,$GZ200:$HE200),IF(Account!$Q$2=TRUE,SUM($DZ200,$FV200,$GF200,$GZ200:$HE200),SUM($DZ200,$ES200,$FU200:$FV200,$GF200,$GZ200:$HE200)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E200),Usage!$P200,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D200,FctrChngDts!$C$17<=Usage!$E200),SUM(FctrChngDts!$C$17-Usage!$D200),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E200),Usage!$P200,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D200,FctrChngDts!$C$19<=Usage!$E200),SUM(FctrChngDts!$C$19-Usage!$D200),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK200*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK200*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL200*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL200*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D200))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A200,Tenant!$A:$J,8,FALSE)=TRUE,$GG200<0),0,SUM(SUM(SUM($GG200/$P200*$GP200)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A200,Tenant!$A:$J,8,FALSE)=TRUE,$GG200<0),0,SUM(SUM(SUM($GG200/$P200*$GQ200)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D200))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A200,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV200*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A200,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW200*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU200:$DA200,$EU200,$EA200:$EF200,$FA200)-SUM(SUM($BW200:$CB200)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD200:$DJ200,$FC200,$EG200:$EL200,$FI200)-SUM(SUM($CC200:$CH200)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM200:$DS200,$FK200,$EM200:$ER200,$FQ200)-SUM(SUM($CI200:$CN200)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO200,$CU200:$DA200,$EU200,$EW200,$EY200,$EA200:$EF200,$FA200,$CP200,$DD200:$DJ200,$FC200,$FE200,$FG200,$EG200:$EL200,$FI200)/$P200*$S200)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO200,$CU200:$DA200,$EU200,$EW200,$EY200,$EA200:$EF200,$FA200,$CP200,$DD200:$DJ200,$FC200,$FE200,$FG200,$EG200:$EL200,$FI200)/$P200*$V200)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ200,$DM200:$DS200,$FK200,$FM200,$FO200,$EM200:$ER200,$FQ200)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D200,BslnAllctnCrrnt!$A$1<=$E200),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK200=\"FSP1\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$Q200,BslnAllctnCrrnt!$A$1<$R200),SUM(BslnAllctnCrrnt!$A$1-$Q200),IF(AND($AK200=\"FSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$Q200,BslnAllctnCrrnt!$A$1<$R200),SUM(BslnAllctnCrrnt!$A$1-$Q200),IF(AND($AK200=\"FSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),$I200,IF(AND($AK200=\"SSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$Q200,BslnAllctnCrrnt!$A$1<$R200),SUM(BslnAllctnCrrnt!$A$1-$Q200),IF(AND($AK200=\"SSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),$I200,0)))))","v":0},{"$f":"IF(AND($AK200=\"FSP1\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$Q200,BslnAllctnCrrnt!$A$1<$R200),SUM($I200-$HG200),IF(AND($AK200=\"FSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$Q200,BslnAllctnCrrnt!$A$1<$R200),SUM($I200-$HG200),IF(AND($AK200=\"FSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM($I200-$HG200),IF(AND($AK200=\"SSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$Q200,BslnAllctnCrrnt!$A$1<$R200),SUM($I200-$HG200),IF(AND($AK200=\"SSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM($I200-$HG200),0)))))","v":0},{"$f":"IF(AND($AK200=\"SSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$Q200,BslnAllctnCrrnt!$A$1<$R200),0,IF(AND(FctrChngDts!$A$2>=$D200,FctrChngDts!$B$2<$E200),IF(AND($AK200=\"SSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM(BslnAllctnCrrnt!$A$1-$T200),0),IF(AND($AK200=\"FSP2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM(BslnAllctnCrrnt!$A$1-$T200),IF(AND($AK200=\"FSP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM(BslnAllctnCrrnt!$A$1-$T200),IF(AND($AK200=\"FSP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$W200,BslnAllctnCrrnt!$A$1<$X200),$K200,IF(AND($AK200=\"FSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$Q200,BslnAllctnCrrnt!$A$1<$R200),0,IF(AND($AK200=\"FSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM(BslnAllctnCrrnt!$A$1-$T200),IF(AND($AK200=\"SSP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM(BslnAllctnCrrnt!$A$1-$T200),IF(AND($AK200=\"SSP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$W200,BslnAllctnCrrnt!$A$1<$X200),$K200,0)))))))))","v":0},{"$f":"IF(AND($AK200=\"SSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$Q200,BslnAllctnCrrnt!$A$1<$R200),SUM($K200-$HI200),IF(AND($AK200=\"SSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM($K200-$HI200),IF(AND($AK200=\"FSP2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM($K200-$HI200),IF(AND($AK200=\"FSP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM($K200-$HI200),IF(AND($AK200=\"FSP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$W200,BslnAllctnCrrnt!$A$1<$X200),SUM($K200-$HI200),IF(AND($AK200=\"FSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$Q200,BslnAllctnCrrnt!$A$1<$R200),SUM($K200-$HI200),IF(AND($AK200=\"FSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM($K200-$HI200),IF(AND($AK200=\"SSP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM($K200-$HI200),IF(AND($AK200=\"SSP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$W200,BslnAllctnCrrnt!$A$1<$X200),SUM($K200-$HI200),0)))))))))","v":0},{"$f":"IF(AND($AK200=\"FSP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),0,IF(AND($AK200=\"FSP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$W200,BslnAllctnCrrnt!$A$1<$X200),SUM(BslnAllctnCrrnt!$A$1-$W200),IF(AND($AK200=\"FSP3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$W200,BslnAllctnCrrnt!$A$1<$X200),SUM(BslnAllctnCrrnt!$A$1-$W200),0)))","v":0},{"$f":"IF(AND($AK200=\"FSP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM($M200-$HK200),IF(AND($AK200=\"FSP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$W200,BslnAllctnCrrnt!$A$1<$X200),SUM($M200-$HK200),IF(AND($AK200=\"FSP3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$W200,BslnAllctnCrrnt!$A$1<$X200),SUM($M200-$HK200),0)))","v":0},{"$f":"IF(AND($AK200=\"FWP1\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$Q200,BslnAllctnCrrnt!$A$1<$R200),SUM(BslnAllctnCrrnt!$A$1-$Q200),IF(AND($AK200=\"FWP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$Q200,BslnAllctnCrrnt!$A$1<$R200),SUM(BslnAllctnCrrnt!$A$1-$Q200),IF(AND($AK200=\"FWP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),$J200,IF(AND(FctrChngDts!$A$2>=$D200,FctrChngDts!$B$2<$E200),IF(AND($AK200=\"SSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$Q200,BslnAllctnCrrnt!$A$1<$R200),SUM(BslnAllctnCrrnt!$A$1-$Q200),0),IF(AND($AK200=\"SSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),$J200,0)))))","v":0},{"$f":"IF(AND($AK200=\"FWP1\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$Q200,BslnAllctnCrrnt!$A$1<$R200),SUM($J200-$HM200),IF(AND($AK200=\"FWP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$Q200,BslnAllctnCrrnt!$A$1<$R200),SUM($J200-$HM200),IF(AND($AK200=\"FWP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM($J200-$HM200),IF(AND($AK200=\"SSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$Q200,BslnAllctnCrrnt!$A$1<$R200),SUM($J200-$HM200),IF(AND($AK200=\"SSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM($J200-$HM200),0)))))","v":0},{"$f":"IF(AND($AK200=\"FWP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$Q200,BslnAllctnCrrnt!$A$1<$R200),0,IF(AND($AK200=\"FWP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM(BslnAllctnCrrnt!$A$1-$T200),IF(AND($AK200=\"FWP2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM(BslnAllctnCrrnt!$A$1-$T200),IF(AND($AK200=\"FWP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM(BslnAllctnCrrnt!$A$1-$T200),IF(AND($AK200=\"FWP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$W200,BslnAllctnCrrnt!$A$1<$X200),$L200,IF(AND($AK200=\"SSP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM(BslnAllctnCrrnt!$A$1-$T200),IF(AND($AK200=\"SSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$Q200,BslnAllctnCrrnt!$A$1<$R200),0,IF(AND($AK200=\"SSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM(BslnAllctnCrrnt!$A$1-$T200),0))))))))","v":0},{"$f":"IF(AND($AK200=\"FWP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$Q200,BslnAllctnCrrnt!$A$1<$R200),SUM($L200-$HO200),IF(AND($AK200=\"FWP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM($L200-$HO200),IF(AND($AK200=\"FWP2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM($L200-$HO200),IF(AND($AK200=\"FWP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM($L200-$HO200),IF(AND($AK200=\"FWP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$W200,BslnAllctnCrrnt!$A$1<$X200),SUM($L200-$HO200),IF(AND($AK200=\"SSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$Q200,BslnAllctnCrrnt!$A$1<$R200),SUM($L200-$HO200),IF(AND($AK200=\"SSP1P2\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM($L200-$HO200),0)))))))","v":0},{"$f":"IF(AND($AK200=\"FWP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),0,IF(AND($AK200=\"FWP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$W200,BslnAllctnCrrnt!$A$1<$X200),SUM(BslnAllctnCrrnt!$A$1-$W200),IF(AND($AK200=\"FWP3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$W200,BslnAllctnCrrnt!$A$1<$X200),SUM(BslnAllctnCrrnt!$A$1-$W200),IF(AND($AK200=\"SSP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),0,IF(AND($AK200=\"SSP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$W200,BslnAllctnCrrnt!$A$1<$X200),SUM(BslnAllctnCrrnt!$A$1-$W200),0)))))","v":0},{"$f":"IF(AND($AK200=\"FWP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM($N200-$HQ200),IF(AND($AK200=\"FWP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$W200,BslnAllctnCrrnt!$A$1<$X200),SUM($N200-$HQ200),IF(AND($AK200=\"FWP3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$W200,BslnAllctnCrrnt!$A$1<$X200),SUM($N200-$HQ200),IF(AND($AK200=\"SSP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$T200,BslnAllctnCrrnt!$A$1<$U200),SUM($N200-$HQ200),IF(AND($AK200=\"SSP2P3\",$HF200=TRUE,BslnAllctnCrrnt!$A$1>=$W200,BslnAllctnCrrnt!$A$1<$X200),SUM($N200-$HQ200),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[202,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G203),0,IF($F203<=$G203,SUM($G203-$F203),IF($F203>$G203,SUM((Account!$L$2-Usage!$F203)+Usage!$G203+1))))","v":0},{"$f":"IF($Q203=0,0,IF($R203=0,0,IF(AND($Q203<FctrChngDts!$A$2,$R203>=FctrChngDts!$A$2),SUM($R203-FctrChngDts!$A$2+1),IF(AND($Q203>=FctrChngDts!$A$2,$R203>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q203),IF(AND($Q203>=FctrChngDts!$A$2,$R203<FctrChngDts!$B$2),SUM($R203-$Q203+1),0)))))","v":0},{"$f":"IF($Q203=0,0,IF($R203=0,0,IF(AND($Q203<FctrChngDts!$A$2,$R203>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q203),IF(AND($Q203<FctrChngDts!$A$2,$R203<FctrChngDts!$A$2),SUM($R203-$Q203+1),IF(AND($Q203>FctrChngDts!$A$2,$R203>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R203+1),0)))))","v":0},{"$f":"IF($T203=0,0,IF($U203=0,0,IF(AND($T203<FctrChngDts!$A$2,$U203>=FctrChngDts!$A$2),SUM($U203-FctrChngDts!$A$2+1),IF(AND($T203>=FctrChngDts!$A$2,$U203<FctrChngDts!$B$2),SUM($U203-$T203+1),IF(AND($T203>=FctrChngDts!$A$2,$U203>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T203)<0),0,IF(AND($T203>=FctrChngDts!$A$2,$U203>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T203),0))))))","v":0},{"$f":"IF($T203=0,0,IF($U203=0,0,IF(AND($T203<FctrChngDts!$A$2,$U203>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T203),IF(AND($T203>=FctrChngDts!$B$2,$U203>=FctrChngDts!$B$2),SUM($U203-$T203+1),IF(AND($T203<FctrChngDts!$A$2,$U203<FctrChngDts!$A$2),SUM($U203-$T203+1),IF(AND($T203>=FctrChngDts!$A$2,$U203>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U203+1),0))))))","v":0},{"$f":"IF($W203=0,0,IF($X203=0,0,IF(AND($W203>=FctrChngDts!$A$2,$X203>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W203)<0),0,IF(AND($W203>=FctrChngDts!$A$2,$X203>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W203),IF(AND($W203>=FctrChngDts!$A$2,$X203<FctrChngDts!$B$2),SUM($X203-$W203+1),IF(AND($W203<FctrChngDts!$A$2,$X203>=FctrChngDts!$A$2),SUM($X203-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W203=0,0,IF($X203=0,0,IF(AND($W203<FctrChngDts!$A$2,$X203<FctrChngDts!$A$2),SUM($X203-$W203+1),IF(AND($W203>=FctrChngDts!$A$2,$X203>=FctrChngDts!$B$2,SUM($X203-FctrChngDts!$B$2+1)<=$Y203),SUM($X203-FctrChngDts!$B$2+1),IF(AND($W203>=FctrChngDts!$A$2,$X203>=FctrChngDts!$B$2),SUM($X203-$W203+1),IF(AND($W203<FctrChngDts!$A$2,$X203>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W203),0))))))","v":0},{"$f":"IF(AND($D203>=FctrChngDts!$C$2,$E203<FctrChngDts!$E$2),\"1\",IF(AND($D203>=FctrChngDts!$E$2,$E203<FctrChngDts!$G$2),\"2\",IF(AND($D203>=FctrChngDts!$G$2,$E203<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D203>=FctrChngDts!$D$2,,IF(AND($D203>=FctrChngDts!$C$2,$D203<=FctrChngDts!$D$2),$D203,IF(AND($D203>=FctrChngDts!$C$2,$D203>=FctrChngDts!$D$2,$E203>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D203>FctrChngDts!$D$2,,IF($D203=FctrChngDts!$D$2,$D203,IF(AND($D203>=FctrChngDts!$C$2,$E203<FctrChngDts!$D$2),$E203,IF(AND($D203>=FctrChngDts!$C$2,$E203>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D203>=FctrChngDts!$D$2,$E203>=FctrChngDts!$D$2,$E203>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E203<FctrChngDts!$D$2,$E203<=FctrChngDts!$D$2),$E203,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D203<FctrChngDts!$E$2,$E203<FctrChngDts!$E$2),,IF($D203>FctrChngDts!$F$2,,IF(AND($D203>=FctrChngDts!$E$2,$D203<=FctrChngDts!$F$2),$D203,IF(AND($D203>=FctrChngDts!$E$2,$D203>=FctrChngDts!$F$2,$E203>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D203>FctrChngDts!$F$2,,IF($E203=FctrChngDts!$F$2,$E203,IF(AND($D203<FctrChngDts!$E$2,$E203<=FctrChngDts!$F$2),$E203,IF(AND($D203>=FctrChngDts!$E$2,$E203<FctrChngDts!$F$2),$E203,IF(AND($D203>=FctrChngDts!$E$2,$E203>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D203>=FctrChngDts!$F$2,$E203>=FctrChngDts!$F$2,$E203>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D203<FctrChngDts!$G$2,$E203<FctrChngDts!$G$2),,IF($D203>FctrChngDts!$H$2,,IF(AND($D203>=FctrChngDts!$G$2,$D203<=FctrChngDts!$H$2),$D203,IF(AND($D203>=FctrChngDts!$G$2,$D203>=FctrChngDts!$H$2,$E203>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D203>FctrChngDts!$H$2,,IF($E203=FctrChngDts!$H$2,$E203,IF(AND($D203<FctrChngDts!$G$2,$E203<=FctrChngDts!$H$2),$E203,IF(AND($D203>=FctrChngDts!$G$2,$E203<FctrChngDts!$H$2),$E203,IF(AND($D203>=FctrChngDts!$G$2,$E203>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D203>=FctrChngDts!$H$2,$E203>=FctrChngDts!$H$2,$E203>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A203,Tenant!$A203:$J502,6,FALSE)","v":0},{"$f":"VLOOKUP($A203,Tenant!$A203:$J502,7,FALSE)","v":0},{"$f":"VLOOKUP($A203,Tenant!$A203:$J502,10,FALSE)","v":0},0,{"$f":"IF(AND($AK203=\"FSP2\",$AJ203=FALSE,$HF203=FALSE),SUM($K203*FctrChngDts!$C$9),IF(AND($AK203=\"FSP2\",$AJ203=TRUE,$HF203=FALSE),SUM($K203*FctrChngDts!$C$10),IF(AND($AK203=\"FSP2P3\",$AJ203=FALSE,$HF203=FALSE),SUM(SUM($K203,$M203)*FctrChngDts!$C$9),IF(AND($AK203=\"FSP2P3\",$AJ203=TRUE,$HF203=FALSE),SUM(SUM($K203,$M203)*FctrChngDts!$C$10),IF(AND($AK203=\"FSP3\",$AJ203=FALSE,$HF203=FALSE),SUM($M203*FctrChngDts!$C$9),IF(AND($AK203=\"FSP3\",$AJ203=TRUE,$HF203=FALSE),SUM($M203*FctrChngDts!$C$10),IF(AND($AK203=\"FSP1\",$AJ203=FALSE,$HF203=FALSE),SUM($I203*FctrChngDts!$C$9),IF(AND($AK203=\"FSP1\",$AJ203=TRUE,$HF203=FALSE),SUM($I203*FctrChngDts!$C$10),IF(AND($AK203=\"FSP1P2\",$AJ203=FALSE,$HF203=FALSE),SUM(SUM($I203,$K203)*FctrChngDts!$C$9),IF(AND($AK203=\"FSP1P2\",$AJ203=TRUE,$HF203=FALSE),SUM(SUM($I203,$K203)*FctrChngDts!$C$10),IF(AND($Z203=\"Summer\",$AK203=\"SSP2P3\",$AJ203=FALSE,$HF203=FALSE),SUM(SUM(SUM(SUM($K203,$M203)*FctrChngDts!$C$9),SUM(SUM($L203,$N203)*FctrChngDts!$C$11))*$AF203),IF(AND($Z203=\"Summer\",$AK203=\"SSP2P3\",$AJ203=TRUE,$HF203=FALSE),SUM(SUM(SUM(SUM($K203,$M203)*FctrChngDts!$C$10),SUM(SUM($L203,$N203)*FctrChngDts!$C$12))*$AF203),IF(AND($Z203=\"Winter\",$AK203=\"SSP2P3\",$AJ203=FALSE,$HF203=FALSE),SUM(SUM(SUM(SUM($K203,$M203)*FctrChngDts!$C$9),SUM(SUM($L203,$N203)*FctrChngDts!$C$11))-$AO203),IF(AND($Z203=\"Winter\",$AK203=\"SSP2P3\",$AJ203=TRUE,$HF203=FALSE),SUM(SUM(SUM(SUM($K203,$M203)*FctrChngDts!$C$10),SUM(SUM($L203,$N203)*FctrChngDts!$C$12))-$AO203),IF(AND($Z203=\"Summer\",$AK203=\"SSP1P2\",$AJ203=FALSE,$HF203=FALSE),SUM(SUM(SUM(SUM($I203,$K203)*FctrChngDts!$C$9),SUM(SUM($J203,$L203)*FctrChngDts!$C$11))*$AF203),IF(AND($Z203=\"Summer\",$AK203=\"SSP1P2\",$AJ203=TRUE,$HF203=FALSE),SUM(SUM(SUM(SUM($I203,$K203)*FctrChngDts!$C$10),SUM(SUM($J203,$L203)*FctrChngDts!$C$12))*$AF203),IF(AND($Z203=\"Winter\",$AK203=\"SSP1P2\",$AJ203=FALSE,$HF203=FALSE),SUM(SUM(SUM(SUM($I203,$K203)*FctrChngDts!$C$9),SUM(SUM($J203,$L203)*FctrChngDts!$C$11))-$AO203),IF(AND($Z203=\"Winter\",$AK203=\"SSP1P2\",$AJ203=TRUE,$HF203=FALSE),SUM(SUM(SUM(SUM($I203,$K203)*FctrChngDts!$C$10),SUM(SUM($J203,$L203)*FctrChngDts!$C$12))-$AO203),IF(AND($AK203=\"FSP2\",$AJ203=FALSE,$HF203=TRUE),SUM(SUM($HI203*FctrChngDts!$B$9),SUM($HJ203*FctrChngDts!$C$9)),IF(AND($AK203=\"FSP2\",$AJ203=TRUE,$HF203=TRUE),SUM(SUM($HI203*FctrChngDts!$B$10),SUM($HJ203*FctrChngDts!$C$10)),IF(AND($AK203=\"FSP2P3\",$AJ203=FALSE,$HF203=TRUE),SUM(SUM(SUM($HI203,$HK203)*FctrChngDts!$B$9),SUM(SUM($HJ203,$HL203)*FctrChngDts!$C$9)),IF(AND($AK203=\"FSP2P3\",$AJ203=TRUE,$HF203=TRUE),SUM(SUM(SUM($HI203,$HK203)*FctrChngDts!$B$10),SUM(SUM($HJ203,$HL203)*FctrChngDts!$C$10)),IF(AND($AK203=\"FSP3\",$AJ203=FALSE,$HF203=TRUE),SUM(SUM($HK203*FctrChngDts!$B$9),SUM($HL203*FctrChngDts!$C$9)),IF(AND($AK203=\"FSP3\",$AJ203=TRUE,$HF203=TRUE),SUM(SUM($HK203*FctrChngDts!$B$10),SUM($HL203*FctrChngDts!$C$10)),IF(AND($AK203=\"FSP1\",$AJ203=FALSE,$HF203=TRUE),SUM(SUM($HG203*FctrChngDts!$B$9),SUM($HH203*FctrChngDts!$C$9)),IF(AND($AK203=\"FSP1\",$AJ203=TRUE,$HF203=TRUE),SUM(SUM($HG203*FctrChngDts!$B$10),SUM($HH203*FctrChngDts!$C$10)),IF(AND($AK203=\"FSP1P2\",$AJ203=FALSE,$HF203=TRUE),SUM(SUM(SUM($HG203,$HI203)*FctrChngDts!$B$9),SUM(SUM($HH203,$HJ203)*FctrChngDts!$C$9)),IF(AND($AK203=\"FSP1P2\",$AJ203=TRUE,$HF203=TRUE),SUM(SUM(SUM($HG203,$HI203)*FctrChngDts!$B$10),SUM(SUM($HG203,$HI203)*FctrChngDts!$C$10)),IF(AND($Z203=\"Summer\",$AK203=\"SSP2P3\",$AJ203=FALSE,$HF203=TRUE),SUM(SUM(SUM(SUM($HI203,$HK203)*FctrChngDts!$B$9),SUM(SUM($HJ203,$HL203)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO203,$HQ203)*FctrChngDts!$B$11),SUM(SUM($HP203,$HR203)*FctrChngDts!$C$11))*$AF203),IF(AND($Z203=\"Summer\",$AK203=\"SSP2P3\",$AJ203=TRUE,$HF203=TRUE),SUM(SUM(SUM(SUM($HI203,$HK203)*FctrChngDts!$B$10),SUM(SUM($HJ203,$HL203)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO203,$HQ203)*FctrChngDts!$B$12),SUM(SUM($HP203,$HR203)*FctrChngDts!$C$12))*$AF203),IF(AND($Z203=\"Winter\",$AK203=\"SSP2P3\",$AJ203=FALSE,$HF203=TRUE),SUM(SUM(SUM(SUM($HI203,$HK203)*FctrChngDts!$B$9),SUM(SUM($HJ203,$HL203)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO203,$HQ203)*FctrChngDts!$B$11),SUM(SUM($HP203,$HR203)*FctrChngDts!$C$11))-$AO203),IF(AND($Z203=\"Winter\",$AK203=\"SSP2P3\",$AJ203=TRUE,$HF203=TRUE),SUM(SUM(SUM(SUM($HI203,$HK203)*FctrChngDts!$B$10),SUM(SUM($HO203,$HQ203)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO203,$HQ203)*FctrChngDts!$B$12),SUM(SUM($HP203,$HR203)*FctrChngDts!$C$12))-$AO203),IF(AND($Z203=\"Summer\",$AK203=\"SSP1P2\",$AJ203=FALSE,$HF203=TRUE),SUM(SUM(SUM(SUM($HG203,$HI203)*FctrChngDts!$B$9),SUM(SUM($HH203,$HJ203)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM203,$HO203)*FctrChngDts!$B$11),SUM(SUM($HN203,$HP203)*FctrChngDts!$C$11))*$AF203),IF(AND($Z203=\"Summer\",$AK203=\"SSP1P2\",$AJ203=TRUE,$HF203=TRUE),SUM(SUM(SUM(SUM($HG203,$HI203)*FctrChngDts!$B$10),SUM(SUM($HH203,$HJ203)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM203,$HO203)*FctrChngDts!$B$12),SUM(SUM($HN203,$HP203)*FctrChngDts!$C$12))*$AF203),IF(AND($Z203=\"Winter\",$AK203=\"SSP1P2\",$AJ203=FALSE,$HF203=TRUE),SUM(SUM(SUM(SUM($HG203,$HI203)*FctrChngDts!$B$9),SUM(SUM($HH203,$HJ203)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM203,$HO203)*FctrChngDts!$B$11),SUM(SUM($HN203,$HP203)*FctrChngDts!$C$11))-$AO203),IF(AND($Z203=\"Winter\",$AK203=\"SSP1P2\",$AJ203=TRUE,$HF203=TRUE),SUM(SUM(SUM(SUM($HG203,$HI203)*FctrChngDts!$B$10),SUM(SUM($HH203,$HJ203)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM203,$HO203)*FctrChngDts!$B$12),SUM(SUM($HN203,$HP203)*FctrChngDts!$C$12))-$AO203),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK203=\"FWP1\",$AJ203=FALSE,$HF203=FALSE),SUM($J203*FctrChngDts!$C$11),IF(AND($AK203=\"FWP1\",$AJ203=TRUE,$HF203=FALSE),SUM($J203*FctrChngDts!$C$12),IF(AND($AK203=\"FWP1P2\",$AJ203=FALSE,$HF203=FALSE),SUM(SUM($J203,$L203)*FctrChngDts!$C$11),IF(AND($AK203=\"FWP1P2\",$AJ203=TRUE,$HF203=FALSE),SUM(SUM($J203,$L203)*FctrChngDts!$C$12),IF(AND($AK203=\"FWP2\",$AJ203=FALSE,$HF203=FALSE),SUM($L203*FctrChngDts!$C$11),IF(AND($AK203=\"FWP2\",$AJ203=TRUE,$HF203=FALSE),SUM($L203*FctrChngDts!$C$12),IF(AND($AK203=\"FWP2P3\",$AJ203=FALSE,$HF203=FALSE),SUM(SUM($L203,$N203)*FctrChngDts!$C$11),IF(AND($AK203=\"FWP2P3\",$AJ203=TRUE,$HF203=FALSE),SUM(SUM($L203,$N203)*FctrChngDts!$C$12),IF(AND($AK203=\"FWP3\",$AJ203=FALSE,$HF203=FALSE),SUM($N203*FctrChngDts!$C$11),IF(AND($AK203=\"FWP3\",$AJ203=TRUE,$HF203=FALSE),SUM($N203*FctrChngDts!$C$12),IF(AND($Z203=\"Winter\",$AK203=\"SSP1P2\",$AJ203=FALSE,$HF203=FALSE),SUM(SUM(SUM($I203,$K203)*FctrChngDts!$C$9),SUM(SUM($J203,$L203)*FctrChngDts!$C$11))*$AG203,IF(AND($Z203=\"Winter\",$AK203=\"SSP1P2\",$AJ203=TRUE,$HF203=FALSE),SUM(SUM(SUM($I203,$K203)*FctrChngDts!$B$10),SUM(SUM($J203,$L203)*FctrChngDts!$B$12))*$AG203,IF(AND($Z203=\"Summer\",$AK203=\"SSP1P2\",$AJ203=FALSE,$HF203=FALSE),SUM(SUM(SUM($I203,$K203)*FctrChngDts!$B$9),SUM(SUM($J203,$L203)*FctrChngDts!$B$11))-$AJ203,IF(AND($Z203=\"Summer\",$AK203=\"SSP1P2\",$AJ203=TRUE,$HF203=FALSE),SUM(SUM(SUM($I203,$K203)*FctrChngDts!$C$10),SUM(SUM($J203,$L203)*FctrChngDts!$C$12))-$AJ203,IF(AND($Z203=\"Winter\",$AK203=\"SSP2P3\",$AJ203=FALSE,$HF203=FALSE),SUM(SUM(SUM($K203,$M203)*FctrChngDts!$C$9),SUM(SUM($L203,$N203)*FctrChngDts!$C$11))*$AG203,IF(AND($Z203=\"Winter\",$AK203=\"SSP2P3\",$AJ203=TRUE,$HF203=FALSE),SUM(SUM(SUM($K203,$M203)*FctrChngDts!$C$10),SUM(SUM($L203,$N203)*FctrChngDts!$C$12))*$AG203,IF(AND($Z203=\"Summer\",$AK203=\"SSP2P3\",$AJ203=FALSE,$HF203=FALSE),SUM(SUM(SUM($K203,$M203)*FctrChngDts!$C$9),SUM(SUM($L203,$N203)*FctrChngDts!$C$11))-$AJ203,IF(AND($Z203=\"Summer\",$AK203=\"SSP2P3\",$AJ203=TRUE,$HF203=FALSE),SUM(SUM(SUM($K203,$M203)*FctrChngDts!$C$10),SUM(SUM($L203,$N203)*FctrChngDts!$C$12))-$AJ203,IF(AND($AK203=\"FWP1\",$AJ203=FALSE,$HF203=TRUE),SUM(SUM($HM203*FctrChngDts!$B$11),SUM($HN203*FctrChngDts!$C$11)),IF(AND($AK203=\"FWP1\",$AJ203=TRUE,$HF203=TRUE),SUM(SUM($HM203*FctrChngDts!$B$12),SUM($HN203*FctrChngDts!$C$12)),IF(AND($AK203=\"FWP1P2\",$AJ203=FALSE,$HF203=TRUE),SUM(SUM(SUM($HM203,$HO203)*FctrChngDts!$B$11),SUM(SUM($HN203,$HP203)*FctrChngDts!$C$11)),IF(AND($AK203=\"FWP1P2\",$AJ203=TRUE,$HF203=TRUE),SUM(SUM(SUM($HM203,$KP203)*FctrChngDts!$C$12),SUM(SUM($HN203,$HP203)*FctrChngDts!$C$12)),IF(AND($AK203=\"FWP2\",$AJ203=FALSE,$HF203=TRUE),SUM(SUM($HO203*FctrChngDts!$B$11),SUM($HO203*FctrChngDts!$C$11)),IF(AND($AK203=\"FWP2\",$AJ203=TRUE,$HF203=TRUE),SUM(SUM($HO203*FctrChngDts!$B$12),SUM($HO203*FctrChngDts!$C$12)),IF(AND($AK203=\"FWP2P3\",$AJ203=FALSE,$HF203=TRUE),SUM(SUM(SUM($HO203,$HQ203)*FctrChngDts!$C$11),SUM(SUM($HP203,$HR203)*FctrChngDts!$C$11)),IF(AND($AK203=\"FWP2P3\",$AJ203=TRUE,$HF203=TRUE),SUM(SUM(SUM($HO203,$HQ203)*FctrChngDts!$C$12),SUM(SUM($HP203,$HR203)*FctrChngDts!$C$12)),IF(AND($AK203=\"FWP3\",$AJ203=FALSE,$HF203=TRUE),SUM(SUM($HQ203*FctrChngDts!$B$11),SUM($HR203*FctrChngDts!$C$11)),IF(AND($AK203=\"FWP3\",$AJ203=TRUE,$HF203=TRUE),SUM(SUM($HQ203*FctrChngDts!$B$12),SUM($HR203*FctrChngDts!$C$12)),IF(AND($Z203=\"Winter\",$AK203=\"SSP1P2\",$AJ203=FALSE,$HF203=TRUE),SUM(SUM(SUM(SUM($HG203,$HI203)*FctrChngDts!$B$9),SUM(SUM($HH203,$HJ203)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM203,$HO203)*FctrChngDts!$B$11),SUM(SUM($HN203,$HP203)*FctrChngDts!$C$11))*$AG203),IF(AND($Z203=\"Winter\",$AK203=\"SSP1P2\",$AJ203=TRUE,$HF203=TRUE),SUM(SUM(SUM(SUM($HG203,$HI203)*FctrChngDts!$B$10), SUM(SUM($HH203,$HJ203)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM203,$HO203)*FctrChngDts!$B$12),SUM(SUM($HN203,$HP203)*FctrChngDts!$C$12))*$AG203),IF(AND($Z203=\"Summer\",$AK203=\"SSP1P2\",$AJ203=FALSE,$HF203=TRUE),SUM(SUM(SUM(SUM($HG203,$HI203)*FctrChngDts!$B$9),SUM(SUM($HH203,$HJ203)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM203,$HO203)*FctrChngDts!$B$11),SUM(SUM($HN203,$HP203)*FctrChngDts!$C$11))-$AJ203),IF(AND($Z203=\"Summer\",$AK203=\"SSP1P2\",$AJ203=TRUE,$HF203=TRUE),SUM(SUM(SUM(SUM($HG203,$HI203)*FctrChngDts!$B$10),SUM(SUM($HH203,$HJ203)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM203,$HO203)*FctrChngDts!$B$12),SUM(SUM($HN203,$HP203)*FctrChngDts!$C$12))-$AJ203),IF(AND($Z203=\"Winter\",$AK203=\"SSP2P3\",$AJ203=FALSE,$HF203=TRUE),SUM(SUM(SUM(SUM($HI203,$HK203)*FctrChngDts!$B$9),SUM(SUM($HJ203,$HL203)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO203,$HQ203)*FctrChngDts!$B$11),SUM(SUM($HP203,$HR203)*FctrChngDts!$C$11))*$AG203),IF(AND($Z203=\"Winter\",$AK203=\"SSP2P3\",$AJ203=TRUE,$HF203=TRUE),SUM(SUM(SUM(SUM($HI203,$HK203)*FctrChngDts!$B$10), SUM(SUM($HJ203,$HL203)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO203,$HQ203)*FctrChngDts!$B$12),SUM(SUM($HP203,$HR203)*FctrChngDts!$C$12))*$AG203),IF(AND($Z203=\"Summer\",$AK203=\"SSP2P3\",$AJ203=FALSE,$HF203=TRUE),SUM(SUM(SUM(SUM($HI203,$HK203)*FctrChngDts!$B$9),SUM(SUM($HJ203,$HL203)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO203,$HQ203)*FctrChngDts!$B$11),SUM(SUM($HP203,$HR203)*FctrChngDts!$C$11))-$AJ203),IF(AND($Z203=\"Summer\",$AK203=\"SSP2P3\",$AJ203=TRUE,$HF203=TRUE),SUM(SUM(SUM(SUM($HI203,$HK203)*FctrChngDts!$B$10), SUM(SUM($HJ203,$HL203)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO203,$HQ203)*FctrChngDts!$B$12),SUM(SUM($HP203,$HR203)*FctrChngDts!$C$12))-$AJ203),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK203=\"FSP1\",$AH203=TRUE,SUM(SUM(SUM($AI203*FctrChngDts!$B$13)*I203),$AR203)>$AD203),$AD203,IF(AND($AK203=\"FSP1\",$AH203=TRUE,SUM(SUM(SUM($AI203*FctrChngDts!$B$13)*$I203),$AR203)<=$AD203),SUM(SUM(SUM($AI203*FctrChngDts!$B$13)*$I203),$AR203),IF(AND($Z203=\"Summer\",$AK203=\"SSP1\",$AH203=TRUE,SUM(SUM(SUM(SUM($I203,$J203)*SUM($AI203*FctrChngDts!$B$13))*$AF203),$AR203)>$AD203),$AD203,IF(AND($Z203=\"Summer\",$AK203=\"SSP1\",$AH203=TRUE,SUM(SUM(SUM(SUM($I203,$J203)*SUM($AI203*FctrChngDts!$B$13))*$AF203),$AR203)<=$AD203),SUM(SUM(SUM(SUM($I203,$J203)*SUM($AI203*FctrChngDts!$B$13))*$AF203),$AR203),IF(AND($Z203=\"Winter\",$AK203=\"SSP1\",$AH203=TRUE,SUM(SUM(SUM(SUM($I203,$J203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AU203:$AW203)),$AR203)>$AD203),$AD203,IF(AND($Z203=\"Winter\",$AK203=\"SSP1\",$AH203=TRUE,SUM(SUM(SUM(SUM($I203,$J203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AU203:$AW203)),$AR203)<=$AD203),SUM(SUM(SUM(SUM($I203,$J203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AU203:$AW203)),$AR203),IF(AND($AK203=\"FSP1P2\",$AH203=TRUE,SUM(SUM(SUM(SUM($I203,$K203)*SUM($AI203*FctrChngDts!$B$13))*$AF203),$AR203)>$AD203),$AD203,IF(AND($AK203=\"FSP1P2\",$AH203=TRUE,SUM(SUM(SUM(SUM($I203,$K203)*SUM($AI203*FctrChngDts!$B$13))*$AF203),$AR203)<=$AD203),SUM(SUM(SUM(SUM($I203,$K203)*SUM($AI203*FctrChngDts!$B$13))*$AF203),$AR203),IF(AND($Z203=\"Summer\",$AK203=\"SSP1P2\",$AH203=TRUE,SUM(SUM(SUM(SUM($I203,$K203,$J203,$L203)*SUM($AI203*FctrChngDts!$B$13))*$AF203),$AR203)>$AD203),$AD203,IF(AND($Z203=\"Summer\",$AK203=\"SSP1P2\",$AH203=TRUE,SUM(SUM(SUM(SUM($I203,$K203,$J203,$L203)*SUM($AI203*FctrChngDts!$B$13))*$AF203),$AR203)<=$AD203),SUM(SUM(SUM(SUM($I203,$K203,$J203,$L203)*SUM($AI203*FctrChngDts!$B$13))*$AF203),$AR203),IF(AND($Z203=\"Winter\",$AK203=\"SSP1P2\",$AH203=TRUE,SUM(SUM(SUM(SUM($I203,$K203,$J203,$L203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AU203:$AW203)),$AR203)>$AD203),$AD203,IF(AND($Z203=\"Winter\",$AK203=\"SSP1P2\",$AH203=TRUE,SUM(SUM(SUM(SUM($I203,$K203,$J203,$L203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AU203:$AW203)),$AR203)<=$AD203),MIN($AD203,SUM($AL203,SUM(SUM(SUM(SUM($I203,$K203,$J203,$L203)*SUM($AI203*FctrChngDts!$B$13))*$AF203)))),IF(AND($AK203=\"FSP2\",$AH203=TRUE,SUM(SUM(SUM($AI203*FctrChngDts!$B$13)*$K203),$AR203)>$AD203),$AD203,IF(AND($AK203=\"FSP2\",$AH203=TRUE,SUM(SUM(SUM($AI203*FctrChngDts!$B$13)*$K203),$AR203)<=$AD203),SUM(SUM(SUM($AI203*FctrChngDts!$B$13)*$K203),$AR203),IF(AND($Z203=\"Summer\",$AK203=\"SSP2\",$AH203=TRUE,SUM(SUM(SUM(SUM($K203,$L203)*SUM($AI203*FctrChngDts!$B$13))*$AF203),$AR203)>$AD203),$AD203,IF(AND($Z203=\"Summer\",$AK203=\"SSP2\",$AH203=TRUE,SUM(SUM(SUM(SUM($K203,$L203)*SUM($AI203*FctrChngDts!$B$13))*$AF203),$AR203)<=$AD203),SUM(SUM(SUM(SUM($K203,$L203)*SUM($AI203*FctrChngDts!$B$13))*$AF203),$AR203),IF(AND($Z203=\"Winter\",$AK203=\"SSP2\",$AH203=TRUE,SUM(SUM(SUM(SUM($K203,$L203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AU203:$AW203)),$AR203)>$AD203),$AD203,IF(AND($Z203=\"Winter\",$AK203=\"SSP2\",$AH203=TRUE,SUM(SUM(SUM(SUM($K203,$L203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AU203:$AW203)),$AR203)<=$AD203),SUM(SUM(SUM(SUM($K203,$L203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AU203:$AW203)),$AR203),IF(AND($AK203=\"FSP2P3\",$AH203=TRUE,SUM(SUM(SUM(SUM($K203,$M203)*SUM($AI203*FctrChngDts!$B$13))*$AF203),$AR203)>$AD203),$AD203,IF(AND($AK203=\"FSP2P3\",$AH203=TRUE,SUM(SUM(SUM(SUM($K203,$M203)*SUM($AI203*FctrChngDts!$B$13))*$AF203),$AR203)<=$AD203),SUM(SUM(SUM(SUM($K203,$M203)*SUM($AI203*FctrChngDts!$B$13))*$AF203),$AR203),IF(AND($Z203=\"Summer\",$AK203=\"SSP2P3\",$AH203=TRUE,SUM(SUM(SUM(SUM($K203,$L203,$M203,$N203)*SUM($AI203*FctrChngDts!$B$13))*$AF203),$AR203)>$AD203),$AD203,IF(AND($Z203=\"Summer\",$AK203=\"SSP2P3\",$AH203=TRUE,SUM(SUM(SUM(SUM($K203,$L203,$M203,$N203)*SUM($AI203*FctrChngDts!$B$13))*$AF203),$AR203)<=$AD203),SUM(SUM(SUM(SUM($K203,$L203,$M203,$N203)*SUM($AI203*FctrChngDts!$B$13))*$AF203),$AR203),IF(AND($Z203=\"Winter\",$AK203=\"SSP2P3\",$AH203=TRUE,SUM(SUM(SUM(SUM($K203,$L203,$M203,$N203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AU203:$AW203)),$AR203)>$AD203),$AD203,IF(AND($Z203=\"Winter\",$AK203=\"SSP2P3\",$AH203=TRUE,SUM(SUM(SUM(SUM($K203,$L203,$M203,$N203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AU203:$AW203)),$AR203)<=$AD203),SUM(SUM(SUM(SUM($K203,$L203,$M203,$N203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AU203:$AW203)),$AR203),IF(AND($AK203=\"FSP3\",$AH203=TRUE,SUM(SUM(SUM($AI203*FctrChngDts!$B$13)*$M203),$AR203)>$AD203),$AD203,IF(AND($AK203=\"FSP3\",$AH203=TRUE,SUM(SUM(SUM($AI203*FctrChngDts!$B$13)*$M203),$AR203)<=$AD203),SUM(SUM(SUM($AI203*FctrChngDts!$B$13)*$M203),$AR203),IF(AND($Z203=\"Summer\",$AK203=\"SSP3\",$AH203=TRUE,SUM(SUM(SUM(SUM($M203,$N203)*SUM($AI203*FctrChngDts!$B$13))*$AF203),$AR203)>$AD203),$AD203,IF(AND($Z203=\"Summer\",$AK203=\"SSP3\",$AH203=TRUE,SUM(SUM(SUM(SUM($M203,$N203)*SUM($AI203*FctrChngDts!$B$13))*$AF203),$AR203)<=$AD203),SUM(SUM(SUM(SUM($M203,$N203)*SUM($AI203*FctrChngDts!$B$13))*$AF203),$AR203),IF(AND($Z203=\"Winter\",$AK203=\"SSP3\",$AH203=TRUE,SUM(SUM(SUM(SUM($M203,$N203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AU203:$AW203)),$AR203)>$AD203),$AD203,IF(AND($Z203=\"Winter\",$AK203=\"SSP3\",$AH203=TRUE,SUM(SUM(SUM(SUM($M203,$N203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AU203:$AW203)),$AR203)<=$AD203),SUM(SUM(SUM(SUM($M203,$N203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AU203:$AW203)),$AR203),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK203=\"FWP1\",$AH203=TRUE,SUM(SUM(SUM($AI203*FctrChngDts!$B$13)*$J203),$AU203)>$AE203),$AE203,IF(AND($AK203=\"FWP1\",$AH203=TRUE,SUM(SUM(SUM($AI203*FctrChngDts!$B$13)*$J203),$AU203)<=$AE203),SUM(SUM(SUM($AI203*FctrChngDts!$B$13)*$J203),$AU203),IF(AND($Z203=\"Winter\",$AK203=\"SSP1\",$AH203=TRUE,SUM(SUM(SUM(SUM($I203,$J203)*SUM($AI203*FctrChngDts!$B$13))*$AG203),$AU203)>$AE203),$AE203,IF(AND($Z203=\"Winter\",$AK203=\"SSP1\",$AH203=TRUE,SUM(SUM(SUM(SUM($I203,$J203)*SUM($AI203*FctrChngDts!$B$13))*$AG203),$AU203)<=$AE203),SUM(SUM(SUM(SUM($I203,$J203)*SUM($AI203*FctrChngDts!$B$13))*$AG203),$AU203),IF(AND($Z203=\"Summer\",$AK203=\"SSP1\",$AH203=TRUE,SUM(SUM(SUM(SUM($I203,$J203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AR203:$AT203)),$AU203)>$AE203),$AE203,IF(AND($Z203=\"Summer\",$AK203=\"SSP1\",$AH203=TRUE,SUM(SUM(SUM(SUM($I203,$J203)*SUM($AI203*FctrChngDts!$B$13))- SUM($AR203:$AT203)),$AU203)<=$AE203),SUM(SUM(SUM(SUM($I203,$J203)*SUM($AI203*FctrChngDts!$B$13))- SUM($AR203:$AT203)),$AU203),IF(AND($AK203=\"FWP1P2\",$AH203=TRUE,SUM(SUM(SUM(SUM($J203,$L203)*SUM($AI203*FctrChngDts!$B$13))*$AG203),$AU203)>$AE203),$AE203,IF(AND($AK203=\"FWP1P2\",$AH203=TRUE,SUM(SUM(SUM(SUM($J203,$L203)*SUM($AI203*FctrChngDts!$B$13))*$AG203),$AU203)<=$AE203),SUM(SUM(SUM(SUM($J203,$L203)*SUM($AI203*FctrChngDts!$B$13))*$AG203),$AU203),IF(AND($Z203=\"Winter\",$AK203=\"SSP1P2\",$AH203=TRUE,SUM(SUM(SUM(SUM($I203,$K203,$J203,$L203)*SUM($AI203*FctrChngDts!$B$13))*$AG203),$AU203)>$AE203),$AE203,IF(AND($Z203=\"Winter\",$AK203=\"SSP1P2\",$AH203=TRUE,SUM(SUM(SUM(SUM($I203,$K203,$J203,$L203)*SUM($AI203*FctrChngDts!$B$13))*$AG203),$AU203)<=$AE203),SUM(SUM(SUM(SUM($I203,$K203,$J203,$L203)*SUM($AI203*FctrChngDts!$B$13))*$AG203),$AU203),IF(AND($Z203=\"Summer\",$AK203=\"SSP1P2\",$AH203=TRUE,SUM(SUM(SUM(SUM($I203,$K203,$J203,$L203)*SUM($AI203*FctrChngDts!$B$13))- SUM($AR203:$AT203)),$AU203)>$AE203),$AE203,IF(AND($Z203=\"Summer\",$AK203=\"SSP1P2\",$AH203=TRUE,SUM(SUM(SUM(SUM($I203,$K203,$J203,$L203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AR203:$AT203)),$AU203)<=$AE203),SUM(SUM(SUM(SUM($I203,$K203,$J203,$L203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AR203:$AT203)),$AU203),IF(AND($AK203=\"FWP2\",$AH203=TRUE,SUM(SUM(SUM($AI203*FctrChngDts!$B$13)*$L203),$AU203)>$AE203),$AE203,IF(AND($AK203=\"FWP2\",$AH203=TRUE,SUM(SUM(SUM($AI203*FctrChngDts!$B$13)*$L203),$AU203)<=$AE203),SUM(SUM(SUM($AI203*FctrChngDts!$B$13)*$L203),$AU203),IF(AND($Z203=\"Winter\",$AK203=\"SSP2\",$AH203=TRUE,SUM(SUM(SUM(SUM($K203,$L203)*SUM($AI203*FctrChngDts!$B$13))*$AG203),$AU203)>$AE203),$AE203,IF(AND($Z203=\"Winter\",$AK203=\"SSP2\",$AH203=TRUE,SUM(SUM(SUM(SUM($K203,$L203)*SUM($AI203*FctrChngDts!$B$13))*$AG203),$AU203)<=$AE203),SUM(SUM(SUM(SUM($K203,$L203)*SUM($AI203*FctrChngDts!$B$13))*$AG203),$AU203),IF(AND($Z203=\"Summer\",$AK203=\"SSP2\",$AH203=TRUE,SUM(SUM(SUM(SUM($K203,$L203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AR203:$AT203)),$AU203)>$AE203),$AE203,IF(AND($Z203=\"Summer\",$AK203=\"SSP2\",$AH203=TRUE,SUM(SUM(SUM(SUM($K203,$L203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AR203:$AT203)),$AU203)<=$AE203),SUM(SUM(SUM(SUM($K203,$L203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AR203:$AT203)),$AU203),IF(AND($AK203=\"FWP2P3\",$AH203=TRUE,SUM(SUM(SUM(SUM($L203,$N203)*SUM($AI203*FctrChngDts!$B$13))*$AG203),$AU203)>$AE203),$AE203,IF(AND($AK203=\"FWP2P3\",$AH203=TRUE,SUM(SUM(SUM(SUM($L203,$N203)*SUM($AI203*FctrChngDts!$B$13))*$AG203),$AU203)<=$AE203),SUM(SUM(SUM(SUM($L203,$N203)*SUM($AI203*FctrChngDts!$B$13))*$AG203),$AU203),IF(AND($Z203=\"Winter\",$AK203=\"SSP2P3\",$AH203=TRUE,SUM(SUM(SUM(SUM($K203,$L203,$M203,$N203)*SUM($AI203*FctrChngDts!$B$13))*$AG203),$AU203)>$AE203),$AE203,IF(AND($Z203=\"Winter\",$AK203=\"SSP2P3\",$AH203=TRUE,SUM(SUM(SUM(SUM($K203,$L203,$M203,$N203)*SUM($AI203*FctrChngDts!$B$13))*$AG203),$AU203)<=$AE203),SUM(SUM(SUM(SUM($K203,$L203,$M203,$N203)*SUM($AI203*FctrChngDts!$B$13))*$AG203),$AU203),IF(AND($Z203=\"Summer\",$AK203=\"SSP2P3\",$AH203=TRUE,SUM(SUM(SUM(SUM($K203,$L203,$M203,$N203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AR203:$AT203)),$AU203)>$AE203),$AE203,IF(AND($Z203=\"Summer\",$AK203=\"SSP2P3\",$AH203=TRUE,SUM(SUM(SUM(SUM($K203,$L203,$M203,$N203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AR203:$AT203)),$AU203)<=$AE203),SUM(SUM(SUM(SUM($K203,$L203,$M203,$N203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AR203:$AT203)),$AU203),IF(AND($AK203=\"FWP3\",$AH203=TRUE,SUM(SUM(SUM($AI203*FctrChngDts!$B$13)*$N203),$AU203)>$AE203),$AE203,IF(AND($AK203=\"FWP3\",$AH203=TRUE,SUM(SUM(SUM($AI203*FctrChngDts!$B$13)*$N203),$AU203)<=$AE203),SUM(SUM(SUM($AI203*FctrChngDts!$B$13)*$N203),$AU203),IF(AND($Z203=\"Winter\",$AK203=\"SSP3\",$AH203=TRUE,SUM(SUM(SUM(SUM($M203,$N203)*SUM($AI203*FctrChngDts!$B$13))*$AG203),$AU203)>$AE203),$AE203,IF(AND($Z203=\"Winter\",$AK203=\"SSP3\",$AH203=TRUE,SUM(SUM(SUM(SUM($M203,$N203)*SUM($AI203*FctrChngDts!$B$13))*$AG203),$AU203)<=$AE203),SUM(SUM(SUM(SUM($M203,$N203)*SUM($AI203*FctrChngDts!$B$13))*$AG203),$AU203),IF(AND($Z203=\"Summer\",$AK203=\"SSP3\",$AH203=TRUE,SUM(SUM(SUM(SUM($M203,$N203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AR203:$AT203)),$AU203)>$AE203),$AE203,IF(AND($Z203=\"Summer\",$AK203=\"SSP3\",$AH203=TRUE,SUM(SUM(SUM(SUM($M203,$N203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AR203:$AT203)),$AU203)<=$AE203),SUM(SUM(SUM(SUM($M203,$N203)*SUM($AI203*FctrChngDts!$B$13))-SUM($AR203:$AT203)),$AU203),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I203>0,$AH203=FALSE),SUM($AR203*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I203>0,$AH203=TRUE),SUM($AX203*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I203>0,$AH203=FALSE),SUM($AS203*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I203>0,$AH203=TRUE),SUM($AY203*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I203>0,$AH203=FALSE),SUM($AT203*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I203>0,$AH203=TRUE),SUM($AZ203*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J203>0,$AH203=FALSE),SUM($AU203*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J203>0,$AH203=TRUE),SUM($BA203*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J203>0,$AH203=FALSE),SUM($AV203*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J203>0,$AH203=TRUE),SUM($BB203*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J203>0,$AH203=FALSE),SUM($AW203*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J203>0,$AH203=TRUE),SUM($BC203*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K203>0,$AH203=FALSE),SUM($AR203*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K203>0,$AH203=TRUE),SUM($AX203*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K203>0,$AH203=FALSE),SUM($AS203*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K203>0,$AH203=TRUE),SUM($AY203*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K203>0,$AH203=FALSE),SUM($AT203*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K203>0,$AH203=TRUE),SUM($AZ203*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L203>0,$AH203=FALSE),SUM($AU203*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L203>0,$AH203=TRUE),SUM($BA203*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L203>0,$AH203=FALSE),SUM($AV203*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L203>0,$AH203=TRUE),SUM($BB203*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L203>0,$AH203=FALSE),SUM($AW203*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L203>0,$AH203=TRUE),SUM($BC203*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M203>0,$AH203=FALSE),SUM($AR203*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M203>0,$AH203=TRUE),SUM($AX203*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M203>0,$AH203=FALSE),SUM($AS203*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M203>0,$AH203=TRUE),SUM($AY203*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M203>0,$AH203=FALSE),SUM($AT203*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M203>0,$AH203=TRUE),SUM($AZ203*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N203>0,$AH203=FALSE),SUM($AU203*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N203>0,$AH203=TRUE),SUM($BA203*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N203>0,$AH203=FALSE),SUM($AV203*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N203>0,$AH203=TRUE),SUM($BB203*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N203>0,$AH203=FALSE),SUM($AW203*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N203>0,$AH203=TRUE),SUM($BC203*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I203=0,0,IF(AND($I203>0,$K203>0,$AH203=FALSE),SUM($AR203/$P203*$I203),IF(AND($I203>0,$K203=0,$AH203=FALSE),$AR203,IF(AND($I203>0,$K203>0,$AH203=TRUE),ROUND(MIN($HU203,SUM(SUM($I203,$K203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA203,SUM(SUM($I203,$K203)*(FctrChngDts!$B$13)*$AI203)*$IA203)),0),IF(AND($I203>0,$K203=0,$AH203=TRUE),$AX203))))),0)","v":0},{"$f":"ROUND(IF($I203=0,0,IF(AND($I203>0,$K203>0,$AH203=FALSE),SUM($AS203/$P203*$I203),IF(AND($I203>0,$K203=0,$AH203=FALSE),$AS203,IF(AND($I203>0,$K203>0,$AH203=TRUE),ROUND(MIN(SUM($HU203-$BW203),SUM(SUM($I203,$K203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA203)*3),0),IF(AND($I203>0,$K203=0,$AH203=TRUE),$AY203))))),0)","v":0},0,{"$f":"IF($J203=0,0,IF(AND($J203>0,$L203=0,$N203=0,$AH203=FALSE,$AJ203=FALSE),ROUND(MIN($HX203,SUM($AU203,$BA203)),0),IF(AND($J203>0,$L203=0,$N203=0,$AH203=TRUE,$AJ203=FALSE),ROUND(MIN($HX203,SUM($AU203,SUM($J203*$AI203*FctrChngDts!$B$13))),0),IF(AND($J203>0,$L203>0,$N203=0,$AH203=FALSE,$AJ203=FALSE),ROUND(MIN($HX203,SUM(SUM($J203,$L203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA203,SUM(SUM($J203,$L203)*(FctrChngDts!$B$13)*$AI203)*$IA203)),0),IF(AND($J203>0,$L203>0,$N203=0,$AH203=TRUE,$AJ203=FALSE),ROUND(MIN($HX203,SUM(SUM(SUM(SUM($J203,$L203)*FctrChngDts!$C$11*$IA203),SUM(SUM($J203,$L203)*SUM(FctrChngDts!$B$13*$AI203)*$IA203)))),0),IF(AND($J203>0,$L203=0,$N203=0,$AH203=FALSE,$AJ203=TRUE),ROUND(MIN($HX203,SUM($AU203,$BA203)),0),IF(AND($J203>0,$L203=0,$N203=0,$AH203=TRUE,$AJ203=TRUE),ROUND(MIN($HX203,SUM($AU203,SUM($J203*$AI203*FctrChngDts!$B$13))),0),IF(AND($J203>0,$L203>0,$N203=0,$AH203=FALSE,$AJ203=TRUE),ROUND(MIN($HX203,SUM(SUM($J203,$L203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA203,SUM(SUM($J203,$L203)*(FctrChngDts!$B$13)*$AI203)*$IA203)),0),IF(AND($J203>0,$L203>0,$N203=0,$AH203=TRUE,$AJ203=TRUE),ROUND(MIN($HX203,SUM(SUM(SUM(SUM($J203,$L203)*FctrChngDts!$C$12*$IA203),SUM(SUM($J203,$L203)*SUM(FctrChngDts!$B$13*$AI203)*$IA203)))),0))))))))))","v":0},{"$f":"IF($J203=0,0,IF(AND($J203>0,$L203=0,$N203=0,$AH203=FALSE,$AJ203=FALSE),ROUND(MIN(SUM($HX203-$BZ203),SUM($AU203*3)),0),IF(AND($J203>0,$L203=0,$N203=0,$AH203=TRUE,$AJ203=FALSE),ROUND(MIN(SUM($HX203-$BZ203),SUM(SUM($J203,$L203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA203)*3),0),IF(AND($J203>0,$L203>0,$N203=0,$AH203=FALSE,$AJ203=FALSE),ROUND(MIN(SUM($HX203-$BZ203),SUM(SUM($J203,$L203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA203)*3),0),IF(AND($J203>0,$L203>0,$N203=0,$AH203=TRUE,$AJ203=FALSE),ROUND(MIN(SUM($HX203-$BZ203),SUM(SUM($J203,$L203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA203)*3),0),IF(AND($J203>0,$L203=0,$N203=0,$AH203=FALSE,$AJ203=TRUE),ROUND(MIN(SUM($HX203-$BZ203),SUM($AU203*3)),0),IF(AND($J203>0,$L203=0,$N203=0,$AH203=TRUE,$AJ203=TRUE),ROUND(MIN(SUM($HX203-$BZ203),SUM(SUM($J203,$L203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA203)*3),0),IF(AND($J203>0,$L203>0,$N203=0,$AH203=FALSE,$AJ203=TRUE),ROUND(MIN(SUM($HX203-$BZ203),SUM(SUM($J203,$L203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA203)*3),0),IF(AND($J203>0,$L203>0,$N203=0,$AH203=TRUE,$AJ203=TRUE),ROUND(MIN(SUM($HX203-$BZ203),SUM(SUM($J203,$L203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA203)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K203=0,0,IF(AND($I203>0,$K203>0,$M203=0,$AH203=FALSE),SUM($AR203-$BW203),IF(AND($I203=0,$K203>0,$M203>0,$AH203=FALSE),SUM($AR203/$P203*$K203),IF(AND($I203=0,$K203>0,$M203=0,$AH203=FALSE),$AR203,IF($K203=0,0,IF(AND($I203>0,$K203>0,$M203=0,$AH203=TRUE),ROUND(MIN($HV203,SUM(SUM($I203,$K203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB203,SUM(SUM($I203,$K203)*(FctrChngDts!$B$13)*$AI203)*$IB203)),0),IF(AND($I203=0,$K203>0,$M203>0,$AH203=TRUE),ROUND(MIN($HV203,SUM(SUM($I203,$K203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB203,SUM(SUM($I203,$K203)*(FctrChngDts!$B$13)*$AI203)*$IB203)),0),IF(AND($I203=0,$K203>0,$M203=0,$AH203=TRUE),$AX203)))))))),0)","v":0},{"$f":"ROUND(IF($K203=0,0,IF(AND($I203>0,$K203>0,$M203=0,$AH203=FALSE),SUM($AS203-$BX203),IF(AND($I203=0,$K203>0,$M203>0,$AH203=FALSE),SUM($AS203/$P203*$K203),IF(AND($I203=0,$K203>0,$M203=0,$AH203=FALSE),$AS203,IF($K203=0,0,IF(AND($I203>0,$K203>0,$M203=0,$AH203=TRUE),ROUND(MIN(SUM($HV203-$BW203),SUM(SUM($I203,$K203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB203)*3),0),IF(AND($I203=0,$K203>0,$M203>0,$AH203=TRUE),ROUND(MIN(SUM($HV203-$BW203),SUM(SUM($I203,$K203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB203)*3),0),IF(AND($I203=0,$K203>0,$M203=0,$AH203=TRUE),$AY203)))))))),0)","v":0},0,{"$f":"IF($L203=0,0,IF(AND($J203>0,$L203>0,$N203=0,$AH203=FALSE,$AJ203=FALSE),ROUND(MIN($HY203,SUM(SUM($J203,$L203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB203,SUM(SUM($J203,$L203)*(FctrChngDts!$B$13)*$AI203)*$IB203)),0),IF(AND($J203>0,$L203>0,$N203=0,$AH203=TRUE,$AJ203=FALSE),ROUND(MIN($HY203,SUM(SUM(SUM(SUM($J203,$L203)*FctrChngDts!$C$11*$IB203),SUM(SUM($J203,$L203)*SUM(FctrChngDts!$B$13*$AI203)*$IB203)))),0),IF(AND($J203=0,$L203>0,$N203=0,$AH203=FALSE,$AJ203=FALSE),ROUND(MIN($HY203,SUM($L203*FctrChngDts!$C$11)),0),IF(AND($J203=0,$L203>0,$N203=0,$AH203=TRUE,$AJ203=FALSE),ROUND(MIN($HY203,SUM(SUM(SUM(SUM($J203,$L203)*FctrChngDts!$C$11*$IB203),SUM(SUM($J203,$L203)*SUM(FctrChngDts!$B$13*$AI203)*$IB203)))),0),IF(AND($J203>0,$L203>0,$N203=0,$AH203=FALSE,$AJ203=TRUE),ROUND(MIN($HY203,SUM(SUM($J203,$L203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB203,SUM(SUM($J203,$L203)*(FctrChngDts!$B$13)*$AI203)*$IB203)),0),IF(AND($J203>0,$L203>0,$N203=0,$AH203=TRUE,$AJ203=TRUE),ROUND(MIN($HY203,SUM(SUM(SUM(SUM($J203,$L203)*FctrChngDts!$C$12*$IB203),SUM(SUM($J203,$L203)*SUM(FctrChngDts!$B$13*$AI203)*$IB203)))),0),IF(AND($J203=0,$L203>0,$N203=0,$AH203=FALSE,$AJ203=TRUE),ROUND(MIN($HY203,SUM($L203*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J203=0,$L203>0,$N203=0,$AH203=TRUE,$AJ203=TRUE),ROUND(MIN($HY203,SUM(SUM(SUM(SUM($J203,$L203)*FctrChngDts!$C$12*$IB203),SUM(SUM($J203,$L203)*SUM(FctrChngDts!$B$13*$AI203)*$IB203)))),0))))))))))","v":0},{"$f":"IF($L203=0,0,IF(AND($J203>0,$L203>0,$N203=0,$AH203=FALSE,$AJ203=FALSE),ROUND(MIN(SUM($HY203-$CF203),SUM(SUM($J203,$L203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB203)*3),0),IF(AND($J203>0,$L203>0,$N203=0,$AH203=TRUE,$AJ203=FALSE),ROUND(MIN(SUM($HY203-$CF203),SUM(SUM($J203,$L203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB203)*3),0),IF(AND($J203=0,$L203>0,$N203=0,$AH203=FALSE,$AJ203=FALSE),ROUND(MIN(SUM($HY203-$CF203),SUM($AU203*3)),0),IF(AND($J203=0,$L203>0,$N203=0,$AH203=TRUE,$AJ203=FALSE),ROUND(MIN(SUM($HY203-$CF203),SUM(SUM($J203,$L203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB203)*3),0),IF(AND($J203>0,$L203>0,$N203=0,$AH203=FALSE,$AJ203=TRUE),ROUND(MIN(SUM($HY203-$CF203),SUM(SUM($J203,$L203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB203)*3),0),IF(AND($J203>0,$L203>0,$N203=0,$AH203=TRUE,$AJ203=TRUE),ROUND(MIN(SUM($HY203-$CF203),SUM(SUM($J203,$L203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB203)*3),0),IF(AND($J203=0,$L203>0,$N203=0,$AH203=FALSE,$AJ203=TRUE),ROUND(MIN(SUM($HY203-$CF203),SUM($AU203*3)),0),IF(AND($J203=0,$L203>0,$N203=0,$AH203=TRUE,$AJ203=TRUE),ROUND(MIN(SUM($HY203-$CF203),SUM(SUM($J203,$L203)*IF($AJ203=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB203)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S203>0,Account!$AG$2=TRUE,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH203=FALSE),SUM(Usage!$BW203:$CB203)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V203>0,Account!$AG$2=TRUE,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH203=FALSE),SUM(Usage!$CC203:$CH203)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y203>0,Account!$AG$2=TRUE,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH203=FALSE),SUM(Usage!$CI203:$CN203)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH203=TRUE,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S203),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S203)),2)","v":0},{"$f":"ROUND(IF(OR($AH203=TRUE,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V203),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V203)),2)","v":0},{"$f":"IF(OR($AH203=TRUE,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y203),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y203))","v":0},{"$f":"ROUND(IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW203),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW203)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX203),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX203)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY203),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY203)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ203),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ203)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA203),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA203)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB203),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB203)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S203),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC203),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC203)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD203),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD203)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE203),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE203)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF203),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF203)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG203),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG203)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH203),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH203)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V203),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI203),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI203))","v":0},{"$f":"IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ203),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ203))","v":0},{"$f":"IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK203),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK203))","v":0},{"$f":"IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL203),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL203))","v":0},{"$f":"IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM203),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM203))","v":0},{"$f":"IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN203),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN203))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y203)","v":0},0,0,0,0,{"$f":"IF($DW203>IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV203*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV203*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW203-IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV203*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV203*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV203<$DW203,SUM($DW203-$DV203),0))","v":0},{"$f":"IF(OR(AND($D203<=FctrChngDts!$B$14,Usage!$E203>FctrChngDts!$B$14),AND(Usage!$D203<=FctrChngDts!$C$14,Usage!$E203>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW203),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX203),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY203),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ203),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA203),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB203),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC203),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD203),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE203),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF203),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG203),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH203),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI203)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ203)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK203)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL203)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM203)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN203)","v":0},0,{"$f":"IF(AND($S203>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E203<>\"D-CARE\",Tenant!$F203=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET203=TRUE,$S203>0,$V203=0),SUM(SUM($BW203:$CB203)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET203=TRUE,$S203>0,$V203>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW203:$CB203)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET203=TRUE,$S203>0,$V203>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW203:$CB203)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S203>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S203>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S203>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV203=TRUE,$S203>0,$V203=0),SUM(SUM($BW203:$CB203)*'CRS1'!$P$2),IF(AND($EV203=TRUE,$S203>0,$V203>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW203:$CB203)*'CRS1'!$P$2),IF(AND($EV203=TRUE,$S203>0,$V203>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW203:$CB203)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S203>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX203=TRUE,$S203>0,$V203=0),SUM(SUM($BW203:$CB203)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX203=TRUE,$S203>0,$V203>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW203:$CB203)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX203=TRUE,$S203>0,$V203>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW203:$CB203)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S203>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ203=TRUE,$S203>0),SUM(SUM($BW203:$CB203)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V203>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E203<>\"D-CARE\",Tenant!$F203=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB203=TRUE,$S203>0,$V203>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC203:$CH203)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB203=TRUE,$S203>0,$V203>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC203:$CH203)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB203=TRUE,$V203>0,$Y203>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC203:$CH203)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB203=TRUE,$V203>0,$Y203>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC203:$CH203)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB203=TRUE,$S203=0,$V203>0,$Y203=0),SUM(SUM($CC203:$CH203)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V203>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V203>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V203>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD203=TRUE,$S203>0,$V203>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC203:$CH203)*'CRS2'!$P$2),IF(AND($FD203=TRUE,$S203>0,$V203>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC203:$CH203)*'CRS2'!$P$2),IF(AND($FD203=TRUE,$V203>0,$Y203>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC203:$CH203)*'CRS2'!$P$2),IF(AND($FD203=TRUE,$V203>0,$Y203>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC203:$CH203)*'CRS2'!$P$2),IF(AND($FD203=TRUE,$S203=0,$V203>0,$Y203=0),SUM(SUM($CC203:$CH203)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V203>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF203=TRUE,$S203>0,$V203>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC203:$CH203)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF203=TRUE,$S203>0,$V203>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC203:$CH203)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF203=TRUE,$V203>0,$Y203>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC203:$CH203)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF203=TRUE,$V203>0,$Y203>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC203:$CH203)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF203=TRUE,$S203=0,$V203>0,$Y203=0),SUM(SUM($CC203:$CH203)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V203>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH203=TRUE,$V203>0),SUM(SUM($CC203:$CH203)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y203>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E203<>\"D-CARE\",Tenant!$F203=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ203=TRUE,$V203=0,$Y203>0),SUM(SUM($CI203:$CN203)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ203=TRUE,$V203>0,$Y203>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI203:$CN203)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ203=TRUE,$V203>0,$Y203>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI203:$CN203)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y203>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y203>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y203>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL203=TRUE,$V203=0,$Y203>0),SUM(SUM($CI203:$CN203)*'CRS3'!$P$2),IF(AND($FL203=TRUE,$V203>0,$Y203>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI203:$CN203)*'CRS3'!$P$2),IF(AND($FL203=TRUE,$V203>0,$Y203>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI203:$CN203)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y203>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN203=TRUE,$V203=0,$Y203>0),SUM(SUM($CI203:$CN203)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN203=TRUE,$V203>0,$Y203>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI203:$CN203)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN203=TRUE,$V203>0,$Y203>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI203:$CN203)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y203>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP203=TRUE,$Y203>0),SUM(SUM($CI203:$CN203)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR203:$FT203))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO203:$CQ203,$FR203:$FT203))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA203:$EF203)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG203:$EL203)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM203:$ER203)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV203,$CO203:$CQ203,$EA203:$ER203)/$P203)*$S203*FctrChngDts!$B$15),SUM(SUM(SUM($DV203,$CO203:$CQ203,$FR203:$FT203)/$P203)*$S203*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV203,$CO203:$CQ203,$EA203:$ER203)/$P203)*$V203*FctrChngDts!$B$15),SUM(SUM(SUM($DV203,$CO203:$CQ203,$FR203:$FT203)/$P203)*$V203*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV203,$CO203:$CQ203,$EA203:$ER203)/$P203)*$Y203*FctrChngDts!$B$15),SUM(SUM(SUM($DV203,$CO203:$CQ203,$FR203:$FT203)/$P203)*$Y203*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA203*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI203*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ203*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ203,$FU203,$GF203,$GZ203:$HE203),IF(Account!$Q$2=TRUE,SUM($DZ203,$FV203,$GF203,$GZ203:$HE203),SUM($DZ203,$ES203,$FU203:$FV203,$GF203,$GZ203:$HE203)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E203),Usage!$P203,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D203,FctrChngDts!$C$17<=Usage!$E203),SUM(FctrChngDts!$C$17-Usage!$D203),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E203),Usage!$P203,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D203,FctrChngDts!$C$19<=Usage!$E203),SUM(FctrChngDts!$C$19-Usage!$D203),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK203*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK203*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL203*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL203*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D203))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A203,Tenant!$A:$J,8,FALSE)=TRUE,$GG203<0),0,SUM(SUM(SUM($GG203/$P203*$GP203)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A203,Tenant!$A:$J,8,FALSE)=TRUE,$GG203<0),0,SUM(SUM(SUM($GG203/$P203*$GQ203)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D203))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A203,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV203*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A203,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW203*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU203:$DA203,$EU203,$EA203:$EF203,$FA203)-SUM(SUM($BW203:$CB203)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD203:$DJ203,$FC203,$EG203:$EL203,$FI203)-SUM(SUM($CC203:$CH203)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM203:$DS203,$FK203,$EM203:$ER203,$FQ203)-SUM(SUM($CI203:$CN203)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO203,$CU203:$DA203,$EU203,$EW203,$EY203,$EA203:$EF203,$FA203,$CP203,$DD203:$DJ203,$FC203,$FE203,$FG203,$EG203:$EL203,$FI203)/$P203*$S203)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO203,$CU203:$DA203,$EU203,$EW203,$EY203,$EA203:$EF203,$FA203,$CP203,$DD203:$DJ203,$FC203,$FE203,$FG203,$EG203:$EL203,$FI203)/$P203*$V203)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ203,$DM203:$DS203,$FK203,$FM203,$FO203,$EM203:$ER203,$FQ203)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D203,BslnAllctnCrrnt!$A$1<=$E203),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK203=\"FSP1\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$Q203,BslnAllctnCrrnt!$A$1<$R203),SUM(BslnAllctnCrrnt!$A$1-$Q203),IF(AND($AK203=\"FSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$Q203,BslnAllctnCrrnt!$A$1<$R203),SUM(BslnAllctnCrrnt!$A$1-$Q203),IF(AND($AK203=\"FSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),$I203,IF(AND($AK203=\"SSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$Q203,BslnAllctnCrrnt!$A$1<$R203),SUM(BslnAllctnCrrnt!$A$1-$Q203),IF(AND($AK203=\"SSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),$I203,0)))))","v":0},{"$f":"IF(AND($AK203=\"FSP1\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$Q203,BslnAllctnCrrnt!$A$1<$R203),SUM($I203-$HG203),IF(AND($AK203=\"FSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$Q203,BslnAllctnCrrnt!$A$1<$R203),SUM($I203-$HG203),IF(AND($AK203=\"FSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM($I203-$HG203),IF(AND($AK203=\"SSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$Q203,BslnAllctnCrrnt!$A$1<$R203),SUM($I203-$HG203),IF(AND($AK203=\"SSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM($I203-$HG203),0)))))","v":0},{"$f":"IF(AND($AK203=\"SSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$Q203,BslnAllctnCrrnt!$A$1<$R203),0,IF(AND(FctrChngDts!$A$2>=$D203,FctrChngDts!$B$2<$E203),IF(AND($AK203=\"SSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM(BslnAllctnCrrnt!$A$1-$T203),0),IF(AND($AK203=\"FSP2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM(BslnAllctnCrrnt!$A$1-$T203),IF(AND($AK203=\"FSP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM(BslnAllctnCrrnt!$A$1-$T203),IF(AND($AK203=\"FSP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$W203,BslnAllctnCrrnt!$A$1<$X203),$K203,IF(AND($AK203=\"FSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$Q203,BslnAllctnCrrnt!$A$1<$R203),0,IF(AND($AK203=\"FSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM(BslnAllctnCrrnt!$A$1-$T203),IF(AND($AK203=\"SSP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM(BslnAllctnCrrnt!$A$1-$T203),IF(AND($AK203=\"SSP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$W203,BslnAllctnCrrnt!$A$1<$X203),$K203,0)))))))))","v":0},{"$f":"IF(AND($AK203=\"SSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$Q203,BslnAllctnCrrnt!$A$1<$R203),SUM($K203-$HI203),IF(AND($AK203=\"SSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM($K203-$HI203),IF(AND($AK203=\"FSP2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM($K203-$HI203),IF(AND($AK203=\"FSP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM($K203-$HI203),IF(AND($AK203=\"FSP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$W203,BslnAllctnCrrnt!$A$1<$X203),SUM($K203-$HI203),IF(AND($AK203=\"FSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$Q203,BslnAllctnCrrnt!$A$1<$R203),SUM($K203-$HI203),IF(AND($AK203=\"FSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM($K203-$HI203),IF(AND($AK203=\"SSP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM($K203-$HI203),IF(AND($AK203=\"SSP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$W203,BslnAllctnCrrnt!$A$1<$X203),SUM($K203-$HI203),0)))))))))","v":0},{"$f":"IF(AND($AK203=\"FSP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),0,IF(AND($AK203=\"FSP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$W203,BslnAllctnCrrnt!$A$1<$X203),SUM(BslnAllctnCrrnt!$A$1-$W203),IF(AND($AK203=\"FSP3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$W203,BslnAllctnCrrnt!$A$1<$X203),SUM(BslnAllctnCrrnt!$A$1-$W203),0)))","v":0},{"$f":"IF(AND($AK203=\"FSP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM($M203-$HK203),IF(AND($AK203=\"FSP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$W203,BslnAllctnCrrnt!$A$1<$X203),SUM($M203-$HK203),IF(AND($AK203=\"FSP3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$W203,BslnAllctnCrrnt!$A$1<$X203),SUM($M203-$HK203),0)))","v":0},{"$f":"IF(AND($AK203=\"FWP1\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$Q203,BslnAllctnCrrnt!$A$1<$R203),SUM(BslnAllctnCrrnt!$A$1-$Q203),IF(AND($AK203=\"FWP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$Q203,BslnAllctnCrrnt!$A$1<$R203),SUM(BslnAllctnCrrnt!$A$1-$Q203),IF(AND($AK203=\"FWP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),$J203,IF(AND(FctrChngDts!$A$2>=$D203,FctrChngDts!$B$2<$E203),IF(AND($AK203=\"SSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$Q203,BslnAllctnCrrnt!$A$1<$R203),SUM(BslnAllctnCrrnt!$A$1-$Q203),0),IF(AND($AK203=\"SSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),$J203,0)))))","v":0},{"$f":"IF(AND($AK203=\"FWP1\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$Q203,BslnAllctnCrrnt!$A$1<$R203),SUM($J203-$HM203),IF(AND($AK203=\"FWP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$Q203,BslnAllctnCrrnt!$A$1<$R203),SUM($J203-$HM203),IF(AND($AK203=\"FWP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM($J203-$HM203),IF(AND($AK203=\"SSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$Q203,BslnAllctnCrrnt!$A$1<$R203),SUM($J203-$HM203),IF(AND($AK203=\"SSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM($J203-$HM203),0)))))","v":0},{"$f":"IF(AND($AK203=\"FWP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$Q203,BslnAllctnCrrnt!$A$1<$R203),0,IF(AND($AK203=\"FWP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM(BslnAllctnCrrnt!$A$1-$T203),IF(AND($AK203=\"FWP2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM(BslnAllctnCrrnt!$A$1-$T203),IF(AND($AK203=\"FWP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM(BslnAllctnCrrnt!$A$1-$T203),IF(AND($AK203=\"FWP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$W203,BslnAllctnCrrnt!$A$1<$X203),$L203,IF(AND($AK203=\"SSP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM(BslnAllctnCrrnt!$A$1-$T203),IF(AND($AK203=\"SSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$Q203,BslnAllctnCrrnt!$A$1<$R203),0,IF(AND($AK203=\"SSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM(BslnAllctnCrrnt!$A$1-$T203),0))))))))","v":0},{"$f":"IF(AND($AK203=\"FWP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$Q203,BslnAllctnCrrnt!$A$1<$R203),SUM($L203-$HO203),IF(AND($AK203=\"FWP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM($L203-$HO203),IF(AND($AK203=\"FWP2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM($L203-$HO203),IF(AND($AK203=\"FWP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM($L203-$HO203),IF(AND($AK203=\"FWP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$W203,BslnAllctnCrrnt!$A$1<$X203),SUM($L203-$HO203),IF(AND($AK203=\"SSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$Q203,BslnAllctnCrrnt!$A$1<$R203),SUM($L203-$HO203),IF(AND($AK203=\"SSP1P2\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM($L203-$HO203),0)))))))","v":0},{"$f":"IF(AND($AK203=\"FWP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),0,IF(AND($AK203=\"FWP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$W203,BslnAllctnCrrnt!$A$1<$X203),SUM(BslnAllctnCrrnt!$A$1-$W203),IF(AND($AK203=\"FWP3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$W203,BslnAllctnCrrnt!$A$1<$X203),SUM(BslnAllctnCrrnt!$A$1-$W203),IF(AND($AK203=\"SSP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),0,IF(AND($AK203=\"SSP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$W203,BslnAllctnCrrnt!$A$1<$X203),SUM(BslnAllctnCrrnt!$A$1-$W203),0)))))","v":0},{"$f":"IF(AND($AK203=\"FWP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM($N203-$HQ203),IF(AND($AK203=\"FWP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$W203,BslnAllctnCrrnt!$A$1<$X203),SUM($N203-$HQ203),IF(AND($AK203=\"FWP3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$W203,BslnAllctnCrrnt!$A$1<$X203),SUM($N203-$HQ203),IF(AND($AK203=\"SSP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$T203,BslnAllctnCrrnt!$A$1<$U203),SUM($N203-$HQ203),IF(AND($AK203=\"SSP2P3\",$HF203=TRUE,BslnAllctnCrrnt!$A$1>=$W203,BslnAllctnCrrnt!$A$1<$X203),SUM($N203-$HQ203),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[207,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G208),0,IF($F208<=$G208,SUM($G208-$F208),IF($F208>$G208,SUM((Account!$L$2-Usage!$F208)+Usage!$G208+1))))","v":0},{"$f":"IF($Q208=0,0,IF($R208=0,0,IF(AND($Q208<FctrChngDts!$A$2,$R208>=FctrChngDts!$A$2),SUM($R208-FctrChngDts!$A$2+1),IF(AND($Q208>=FctrChngDts!$A$2,$R208>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q208),IF(AND($Q208>=FctrChngDts!$A$2,$R208<FctrChngDts!$B$2),SUM($R208-$Q208+1),0)))))","v":0},{"$f":"IF($Q208=0,0,IF($R208=0,0,IF(AND($Q208<FctrChngDts!$A$2,$R208>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q208),IF(AND($Q208<FctrChngDts!$A$2,$R208<FctrChngDts!$A$2),SUM($R208-$Q208+1),IF(AND($Q208>FctrChngDts!$A$2,$R208>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R208+1),0)))))","v":0},{"$f":"IF($T208=0,0,IF($U208=0,0,IF(AND($T208<FctrChngDts!$A$2,$U208>=FctrChngDts!$A$2),SUM($U208-FctrChngDts!$A$2+1),IF(AND($T208>=FctrChngDts!$A$2,$U208<FctrChngDts!$B$2),SUM($U208-$T208+1),IF(AND($T208>=FctrChngDts!$A$2,$U208>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T208)<0),0,IF(AND($T208>=FctrChngDts!$A$2,$U208>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T208),0))))))","v":0},{"$f":"IF($T208=0,0,IF($U208=0,0,IF(AND($T208<FctrChngDts!$A$2,$U208>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T208),IF(AND($T208>=FctrChngDts!$B$2,$U208>=FctrChngDts!$B$2),SUM($U208-$T208+1),IF(AND($T208<FctrChngDts!$A$2,$U208<FctrChngDts!$A$2),SUM($U208-$T208+1),IF(AND($T208>=FctrChngDts!$A$2,$U208>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U208+1),0))))))","v":0},{"$f":"IF($W208=0,0,IF($X208=0,0,IF(AND($W208>=FctrChngDts!$A$2,$X208>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W208)<0),0,IF(AND($W208>=FctrChngDts!$A$2,$X208>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W208),IF(AND($W208>=FctrChngDts!$A$2,$X208<FctrChngDts!$B$2),SUM($X208-$W208+1),IF(AND($W208<FctrChngDts!$A$2,$X208>=FctrChngDts!$A$2),SUM($X208-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W208=0,0,IF($X208=0,0,IF(AND($W208<FctrChngDts!$A$2,$X208<FctrChngDts!$A$2),SUM($X208-$W208+1),IF(AND($W208>=FctrChngDts!$A$2,$X208>=FctrChngDts!$B$2,SUM($X208-FctrChngDts!$B$2+1)<=$Y208),SUM($X208-FctrChngDts!$B$2+1),IF(AND($W208>=FctrChngDts!$A$2,$X208>=FctrChngDts!$B$2),SUM($X208-$W208+1),IF(AND($W208<FctrChngDts!$A$2,$X208>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W208),0))))))","v":0},{"$f":"IF(AND($D208>=FctrChngDts!$C$2,$E208<FctrChngDts!$E$2),\"1\",IF(AND($D208>=FctrChngDts!$E$2,$E208<FctrChngDts!$G$2),\"2\",IF(AND($D208>=FctrChngDts!$G$2,$E208<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D208>=FctrChngDts!$D$2,,IF(AND($D208>=FctrChngDts!$C$2,$D208<=FctrChngDts!$D$2),$D208,IF(AND($D208>=FctrChngDts!$C$2,$D208>=FctrChngDts!$D$2,$E208>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D208>FctrChngDts!$D$2,,IF($D208=FctrChngDts!$D$2,$D208,IF(AND($D208>=FctrChngDts!$C$2,$E208<FctrChngDts!$D$2),$E208,IF(AND($D208>=FctrChngDts!$C$2,$E208>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D208>=FctrChngDts!$D$2,$E208>=FctrChngDts!$D$2,$E208>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E208<FctrChngDts!$D$2,$E208<=FctrChngDts!$D$2),$E208,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D208<FctrChngDts!$E$2,$E208<FctrChngDts!$E$2),,IF($D208>FctrChngDts!$F$2,,IF(AND($D208>=FctrChngDts!$E$2,$D208<=FctrChngDts!$F$2),$D208,IF(AND($D208>=FctrChngDts!$E$2,$D208>=FctrChngDts!$F$2,$E208>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D208>FctrChngDts!$F$2,,IF($E208=FctrChngDts!$F$2,$E208,IF(AND($D208<FctrChngDts!$E$2,$E208<=FctrChngDts!$F$2),$E208,IF(AND($D208>=FctrChngDts!$E$2,$E208<FctrChngDts!$F$2),$E208,IF(AND($D208>=FctrChngDts!$E$2,$E208>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D208>=FctrChngDts!$F$2,$E208>=FctrChngDts!$F$2,$E208>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D208<FctrChngDts!$G$2,$E208<FctrChngDts!$G$2),,IF($D208>FctrChngDts!$H$2,,IF(AND($D208>=FctrChngDts!$G$2,$D208<=FctrChngDts!$H$2),$D208,IF(AND($D208>=FctrChngDts!$G$2,$D208>=FctrChngDts!$H$2,$E208>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D208>FctrChngDts!$H$2,,IF($E208=FctrChngDts!$H$2,$E208,IF(AND($D208<FctrChngDts!$G$2,$E208<=FctrChngDts!$H$2),$E208,IF(AND($D208>=FctrChngDts!$G$2,$E208<FctrChngDts!$H$2),$E208,IF(AND($D208>=FctrChngDts!$G$2,$E208>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D208>=FctrChngDts!$H$2,$E208>=FctrChngDts!$H$2,$E208>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A208,Tenant!$A208:$J507,6,FALSE)","v":0},{"$f":"VLOOKUP($A208,Tenant!$A208:$J507,7,FALSE)","v":0},{"$f":"VLOOKUP($A208,Tenant!$A208:$J507,10,FALSE)","v":0},0,{"$f":"IF(AND($AK208=\"FSP2\",$AJ208=FALSE,$HF208=FALSE),SUM($K208*FctrChngDts!$C$9),IF(AND($AK208=\"FSP2\",$AJ208=TRUE,$HF208=FALSE),SUM($K208*FctrChngDts!$C$10),IF(AND($AK208=\"FSP2P3\",$AJ208=FALSE,$HF208=FALSE),SUM(SUM($K208,$M208)*FctrChngDts!$C$9),IF(AND($AK208=\"FSP2P3\",$AJ208=TRUE,$HF208=FALSE),SUM(SUM($K208,$M208)*FctrChngDts!$C$10),IF(AND($AK208=\"FSP3\",$AJ208=FALSE,$HF208=FALSE),SUM($M208*FctrChngDts!$C$9),IF(AND($AK208=\"FSP3\",$AJ208=TRUE,$HF208=FALSE),SUM($M208*FctrChngDts!$C$10),IF(AND($AK208=\"FSP1\",$AJ208=FALSE,$HF208=FALSE),SUM($I208*FctrChngDts!$C$9),IF(AND($AK208=\"FSP1\",$AJ208=TRUE,$HF208=FALSE),SUM($I208*FctrChngDts!$C$10),IF(AND($AK208=\"FSP1P2\",$AJ208=FALSE,$HF208=FALSE),SUM(SUM($I208,$K208)*FctrChngDts!$C$9),IF(AND($AK208=\"FSP1P2\",$AJ208=TRUE,$HF208=FALSE),SUM(SUM($I208,$K208)*FctrChngDts!$C$10),IF(AND($Z208=\"Summer\",$AK208=\"SSP2P3\",$AJ208=FALSE,$HF208=FALSE),SUM(SUM(SUM(SUM($K208,$M208)*FctrChngDts!$C$9),SUM(SUM($L208,$N208)*FctrChngDts!$C$11))*$AF208),IF(AND($Z208=\"Summer\",$AK208=\"SSP2P3\",$AJ208=TRUE,$HF208=FALSE),SUM(SUM(SUM(SUM($K208,$M208)*FctrChngDts!$C$10),SUM(SUM($L208,$N208)*FctrChngDts!$C$12))*$AF208),IF(AND($Z208=\"Winter\",$AK208=\"SSP2P3\",$AJ208=FALSE,$HF208=FALSE),SUM(SUM(SUM(SUM($K208,$M208)*FctrChngDts!$C$9),SUM(SUM($L208,$N208)*FctrChngDts!$C$11))-$AO208),IF(AND($Z208=\"Winter\",$AK208=\"SSP2P3\",$AJ208=TRUE,$HF208=FALSE),SUM(SUM(SUM(SUM($K208,$M208)*FctrChngDts!$C$10),SUM(SUM($L208,$N208)*FctrChngDts!$C$12))-$AO208),IF(AND($Z208=\"Summer\",$AK208=\"SSP1P2\",$AJ208=FALSE,$HF208=FALSE),SUM(SUM(SUM(SUM($I208,$K208)*FctrChngDts!$C$9),SUM(SUM($J208,$L208)*FctrChngDts!$C$11))*$AF208),IF(AND($Z208=\"Summer\",$AK208=\"SSP1P2\",$AJ208=TRUE,$HF208=FALSE),SUM(SUM(SUM(SUM($I208,$K208)*FctrChngDts!$C$10),SUM(SUM($J208,$L208)*FctrChngDts!$C$12))*$AF208),IF(AND($Z208=\"Winter\",$AK208=\"SSP1P2\",$AJ208=FALSE,$HF208=FALSE),SUM(SUM(SUM(SUM($I208,$K208)*FctrChngDts!$C$9),SUM(SUM($J208,$L208)*FctrChngDts!$C$11))-$AO208),IF(AND($Z208=\"Winter\",$AK208=\"SSP1P2\",$AJ208=TRUE,$HF208=FALSE),SUM(SUM(SUM(SUM($I208,$K208)*FctrChngDts!$C$10),SUM(SUM($J208,$L208)*FctrChngDts!$C$12))-$AO208),IF(AND($AK208=\"FSP2\",$AJ208=FALSE,$HF208=TRUE),SUM(SUM($HI208*FctrChngDts!$B$9),SUM($HJ208*FctrChngDts!$C$9)),IF(AND($AK208=\"FSP2\",$AJ208=TRUE,$HF208=TRUE),SUM(SUM($HI208*FctrChngDts!$B$10),SUM($HJ208*FctrChngDts!$C$10)),IF(AND($AK208=\"FSP2P3\",$AJ208=FALSE,$HF208=TRUE),SUM(SUM(SUM($HI208,$HK208)*FctrChngDts!$B$9),SUM(SUM($HJ208,$HL208)*FctrChngDts!$C$9)),IF(AND($AK208=\"FSP2P3\",$AJ208=TRUE,$HF208=TRUE),SUM(SUM(SUM($HI208,$HK208)*FctrChngDts!$B$10),SUM(SUM($HJ208,$HL208)*FctrChngDts!$C$10)),IF(AND($AK208=\"FSP3\",$AJ208=FALSE,$HF208=TRUE),SUM(SUM($HK208*FctrChngDts!$B$9),SUM($HL208*FctrChngDts!$C$9)),IF(AND($AK208=\"FSP3\",$AJ208=TRUE,$HF208=TRUE),SUM(SUM($HK208*FctrChngDts!$B$10),SUM($HL208*FctrChngDts!$C$10)),IF(AND($AK208=\"FSP1\",$AJ208=FALSE,$HF208=TRUE),SUM(SUM($HG208*FctrChngDts!$B$9),SUM($HH208*FctrChngDts!$C$9)),IF(AND($AK208=\"FSP1\",$AJ208=TRUE,$HF208=TRUE),SUM(SUM($HG208*FctrChngDts!$B$10),SUM($HH208*FctrChngDts!$C$10)),IF(AND($AK208=\"FSP1P2\",$AJ208=FALSE,$HF208=TRUE),SUM(SUM(SUM($HG208,$HI208)*FctrChngDts!$B$9),SUM(SUM($HH208,$HJ208)*FctrChngDts!$C$9)),IF(AND($AK208=\"FSP1P2\",$AJ208=TRUE,$HF208=TRUE),SUM(SUM(SUM($HG208,$HI208)*FctrChngDts!$B$10),SUM(SUM($HG208,$HI208)*FctrChngDts!$C$10)),IF(AND($Z208=\"Summer\",$AK208=\"SSP2P3\",$AJ208=FALSE,$HF208=TRUE),SUM(SUM(SUM(SUM($HI208,$HK208)*FctrChngDts!$B$9),SUM(SUM($HJ208,$HL208)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO208,$HQ208)*FctrChngDts!$B$11),SUM(SUM($HP208,$HR208)*FctrChngDts!$C$11))*$AF208),IF(AND($Z208=\"Summer\",$AK208=\"SSP2P3\",$AJ208=TRUE,$HF208=TRUE),SUM(SUM(SUM(SUM($HI208,$HK208)*FctrChngDts!$B$10),SUM(SUM($HJ208,$HL208)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO208,$HQ208)*FctrChngDts!$B$12),SUM(SUM($HP208,$HR208)*FctrChngDts!$C$12))*$AF208),IF(AND($Z208=\"Winter\",$AK208=\"SSP2P3\",$AJ208=FALSE,$HF208=TRUE),SUM(SUM(SUM(SUM($HI208,$HK208)*FctrChngDts!$B$9),SUM(SUM($HJ208,$HL208)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO208,$HQ208)*FctrChngDts!$B$11),SUM(SUM($HP208,$HR208)*FctrChngDts!$C$11))-$AO208),IF(AND($Z208=\"Winter\",$AK208=\"SSP2P3\",$AJ208=TRUE,$HF208=TRUE),SUM(SUM(SUM(SUM($HI208,$HK208)*FctrChngDts!$B$10),SUM(SUM($HO208,$HQ208)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO208,$HQ208)*FctrChngDts!$B$12),SUM(SUM($HP208,$HR208)*FctrChngDts!$C$12))-$AO208),IF(AND($Z208=\"Summer\",$AK208=\"SSP1P2\",$AJ208=FALSE,$HF208=TRUE),SUM(SUM(SUM(SUM($HG208,$HI208)*FctrChngDts!$B$9),SUM(SUM($HH208,$HJ208)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM208,$HO208)*FctrChngDts!$B$11),SUM(SUM($HN208,$HP208)*FctrChngDts!$C$11))*$AF208),IF(AND($Z208=\"Summer\",$AK208=\"SSP1P2\",$AJ208=TRUE,$HF208=TRUE),SUM(SUM(SUM(SUM($HG208,$HI208)*FctrChngDts!$B$10),SUM(SUM($HH208,$HJ208)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM208,$HO208)*FctrChngDts!$B$12),SUM(SUM($HN208,$HP208)*FctrChngDts!$C$12))*$AF208),IF(AND($Z208=\"Winter\",$AK208=\"SSP1P2\",$AJ208=FALSE,$HF208=TRUE),SUM(SUM(SUM(SUM($HG208,$HI208)*FctrChngDts!$B$9),SUM(SUM($HH208,$HJ208)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM208,$HO208)*FctrChngDts!$B$11),SUM(SUM($HN208,$HP208)*FctrChngDts!$C$11))-$AO208),IF(AND($Z208=\"Winter\",$AK208=\"SSP1P2\",$AJ208=TRUE,$HF208=TRUE),SUM(SUM(SUM(SUM($HG208,$HI208)*FctrChngDts!$B$10),SUM(SUM($HH208,$HJ208)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM208,$HO208)*FctrChngDts!$B$12),SUM(SUM($HN208,$HP208)*FctrChngDts!$C$12))-$AO208),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK208=\"FWP1\",$AJ208=FALSE,$HF208=FALSE),SUM($J208*FctrChngDts!$C$11),IF(AND($AK208=\"FWP1\",$AJ208=TRUE,$HF208=FALSE),SUM($J208*FctrChngDts!$C$12),IF(AND($AK208=\"FWP1P2\",$AJ208=FALSE,$HF208=FALSE),SUM(SUM($J208,$L208)*FctrChngDts!$C$11),IF(AND($AK208=\"FWP1P2\",$AJ208=TRUE,$HF208=FALSE),SUM(SUM($J208,$L208)*FctrChngDts!$C$12),IF(AND($AK208=\"FWP2\",$AJ208=FALSE,$HF208=FALSE),SUM($L208*FctrChngDts!$C$11),IF(AND($AK208=\"FWP2\",$AJ208=TRUE,$HF208=FALSE),SUM($L208*FctrChngDts!$C$12),IF(AND($AK208=\"FWP2P3\",$AJ208=FALSE,$HF208=FALSE),SUM(SUM($L208,$N208)*FctrChngDts!$C$11),IF(AND($AK208=\"FWP2P3\",$AJ208=TRUE,$HF208=FALSE),SUM(SUM($L208,$N208)*FctrChngDts!$C$12),IF(AND($AK208=\"FWP3\",$AJ208=FALSE,$HF208=FALSE),SUM($N208*FctrChngDts!$C$11),IF(AND($AK208=\"FWP3\",$AJ208=TRUE,$HF208=FALSE),SUM($N208*FctrChngDts!$C$12),IF(AND($Z208=\"Winter\",$AK208=\"SSP1P2\",$AJ208=FALSE,$HF208=FALSE),SUM(SUM(SUM($I208,$K208)*FctrChngDts!$C$9),SUM(SUM($J208,$L208)*FctrChngDts!$C$11))*$AG208,IF(AND($Z208=\"Winter\",$AK208=\"SSP1P2\",$AJ208=TRUE,$HF208=FALSE),SUM(SUM(SUM($I208,$K208)*FctrChngDts!$B$10),SUM(SUM($J208,$L208)*FctrChngDts!$B$12))*$AG208,IF(AND($Z208=\"Summer\",$AK208=\"SSP1P2\",$AJ208=FALSE,$HF208=FALSE),SUM(SUM(SUM($I208,$K208)*FctrChngDts!$B$9),SUM(SUM($J208,$L208)*FctrChngDts!$B$11))-$AJ208,IF(AND($Z208=\"Summer\",$AK208=\"SSP1P2\",$AJ208=TRUE,$HF208=FALSE),SUM(SUM(SUM($I208,$K208)*FctrChngDts!$C$10),SUM(SUM($J208,$L208)*FctrChngDts!$C$12))-$AJ208,IF(AND($Z208=\"Winter\",$AK208=\"SSP2P3\",$AJ208=FALSE,$HF208=FALSE),SUM(SUM(SUM($K208,$M208)*FctrChngDts!$C$9),SUM(SUM($L208,$N208)*FctrChngDts!$C$11))*$AG208,IF(AND($Z208=\"Winter\",$AK208=\"SSP2P3\",$AJ208=TRUE,$HF208=FALSE),SUM(SUM(SUM($K208,$M208)*FctrChngDts!$C$10),SUM(SUM($L208,$N208)*FctrChngDts!$C$12))*$AG208,IF(AND($Z208=\"Summer\",$AK208=\"SSP2P3\",$AJ208=FALSE,$HF208=FALSE),SUM(SUM(SUM($K208,$M208)*FctrChngDts!$C$9),SUM(SUM($L208,$N208)*FctrChngDts!$C$11))-$AJ208,IF(AND($Z208=\"Summer\",$AK208=\"SSP2P3\",$AJ208=TRUE,$HF208=FALSE),SUM(SUM(SUM($K208,$M208)*FctrChngDts!$C$10),SUM(SUM($L208,$N208)*FctrChngDts!$C$12))-$AJ208,IF(AND($AK208=\"FWP1\",$AJ208=FALSE,$HF208=TRUE),SUM(SUM($HM208*FctrChngDts!$B$11),SUM($HN208*FctrChngDts!$C$11)),IF(AND($AK208=\"FWP1\",$AJ208=TRUE,$HF208=TRUE),SUM(SUM($HM208*FctrChngDts!$B$12),SUM($HN208*FctrChngDts!$C$12)),IF(AND($AK208=\"FWP1P2\",$AJ208=FALSE,$HF208=TRUE),SUM(SUM(SUM($HM208,$HO208)*FctrChngDts!$B$11),SUM(SUM($HN208,$HP208)*FctrChngDts!$C$11)),IF(AND($AK208=\"FWP1P2\",$AJ208=TRUE,$HF208=TRUE),SUM(SUM(SUM($HM208,$KP208)*FctrChngDts!$C$12),SUM(SUM($HN208,$HP208)*FctrChngDts!$C$12)),IF(AND($AK208=\"FWP2\",$AJ208=FALSE,$HF208=TRUE),SUM(SUM($HO208*FctrChngDts!$B$11),SUM($HO208*FctrChngDts!$C$11)),IF(AND($AK208=\"FWP2\",$AJ208=TRUE,$HF208=TRUE),SUM(SUM($HO208*FctrChngDts!$B$12),SUM($HO208*FctrChngDts!$C$12)),IF(AND($AK208=\"FWP2P3\",$AJ208=FALSE,$HF208=TRUE),SUM(SUM(SUM($HO208,$HQ208)*FctrChngDts!$C$11),SUM(SUM($HP208,$HR208)*FctrChngDts!$C$11)),IF(AND($AK208=\"FWP2P3\",$AJ208=TRUE,$HF208=TRUE),SUM(SUM(SUM($HO208,$HQ208)*FctrChngDts!$C$12),SUM(SUM($HP208,$HR208)*FctrChngDts!$C$12)),IF(AND($AK208=\"FWP3\",$AJ208=FALSE,$HF208=TRUE),SUM(SUM($HQ208*FctrChngDts!$B$11),SUM($HR208*FctrChngDts!$C$11)),IF(AND($AK208=\"FWP3\",$AJ208=TRUE,$HF208=TRUE),SUM(SUM($HQ208*FctrChngDts!$B$12),SUM($HR208*FctrChngDts!$C$12)),IF(AND($Z208=\"Winter\",$AK208=\"SSP1P2\",$AJ208=FALSE,$HF208=TRUE),SUM(SUM(SUM(SUM($HG208,$HI208)*FctrChngDts!$B$9),SUM(SUM($HH208,$HJ208)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM208,$HO208)*FctrChngDts!$B$11),SUM(SUM($HN208,$HP208)*FctrChngDts!$C$11))*$AG208),IF(AND($Z208=\"Winter\",$AK208=\"SSP1P2\",$AJ208=TRUE,$HF208=TRUE),SUM(SUM(SUM(SUM($HG208,$HI208)*FctrChngDts!$B$10), SUM(SUM($HH208,$HJ208)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM208,$HO208)*FctrChngDts!$B$12),SUM(SUM($HN208,$HP208)*FctrChngDts!$C$12))*$AG208),IF(AND($Z208=\"Summer\",$AK208=\"SSP1P2\",$AJ208=FALSE,$HF208=TRUE),SUM(SUM(SUM(SUM($HG208,$HI208)*FctrChngDts!$B$9),SUM(SUM($HH208,$HJ208)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM208,$HO208)*FctrChngDts!$B$11),SUM(SUM($HN208,$HP208)*FctrChngDts!$C$11))-$AJ208),IF(AND($Z208=\"Summer\",$AK208=\"SSP1P2\",$AJ208=TRUE,$HF208=TRUE),SUM(SUM(SUM(SUM($HG208,$HI208)*FctrChngDts!$B$10),SUM(SUM($HH208,$HJ208)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM208,$HO208)*FctrChngDts!$B$12),SUM(SUM($HN208,$HP208)*FctrChngDts!$C$12))-$AJ208),IF(AND($Z208=\"Winter\",$AK208=\"SSP2P3\",$AJ208=FALSE,$HF208=TRUE),SUM(SUM(SUM(SUM($HI208,$HK208)*FctrChngDts!$B$9),SUM(SUM($HJ208,$HL208)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO208,$HQ208)*FctrChngDts!$B$11),SUM(SUM($HP208,$HR208)*FctrChngDts!$C$11))*$AG208),IF(AND($Z208=\"Winter\",$AK208=\"SSP2P3\",$AJ208=TRUE,$HF208=TRUE),SUM(SUM(SUM(SUM($HI208,$HK208)*FctrChngDts!$B$10), SUM(SUM($HJ208,$HL208)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO208,$HQ208)*FctrChngDts!$B$12),SUM(SUM($HP208,$HR208)*FctrChngDts!$C$12))*$AG208),IF(AND($Z208=\"Summer\",$AK208=\"SSP2P3\",$AJ208=FALSE,$HF208=TRUE),SUM(SUM(SUM(SUM($HI208,$HK208)*FctrChngDts!$B$9),SUM(SUM($HJ208,$HL208)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO208,$HQ208)*FctrChngDts!$B$11),SUM(SUM($HP208,$HR208)*FctrChngDts!$C$11))-$AJ208),IF(AND($Z208=\"Summer\",$AK208=\"SSP2P3\",$AJ208=TRUE,$HF208=TRUE),SUM(SUM(SUM(SUM($HI208,$HK208)*FctrChngDts!$B$10), SUM(SUM($HJ208,$HL208)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO208,$HQ208)*FctrChngDts!$B$12),SUM(SUM($HP208,$HR208)*FctrChngDts!$C$12))-$AJ208),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK208=\"FSP1\",$AH208=TRUE,SUM(SUM(SUM($AI208*FctrChngDts!$B$13)*I208),$AR208)>$AD208),$AD208,IF(AND($AK208=\"FSP1\",$AH208=TRUE,SUM(SUM(SUM($AI208*FctrChngDts!$B$13)*$I208),$AR208)<=$AD208),SUM(SUM(SUM($AI208*FctrChngDts!$B$13)*$I208),$AR208),IF(AND($Z208=\"Summer\",$AK208=\"SSP1\",$AH208=TRUE,SUM(SUM(SUM(SUM($I208,$J208)*SUM($AI208*FctrChngDts!$B$13))*$AF208),$AR208)>$AD208),$AD208,IF(AND($Z208=\"Summer\",$AK208=\"SSP1\",$AH208=TRUE,SUM(SUM(SUM(SUM($I208,$J208)*SUM($AI208*FctrChngDts!$B$13))*$AF208),$AR208)<=$AD208),SUM(SUM(SUM(SUM($I208,$J208)*SUM($AI208*FctrChngDts!$B$13))*$AF208),$AR208),IF(AND($Z208=\"Winter\",$AK208=\"SSP1\",$AH208=TRUE,SUM(SUM(SUM(SUM($I208,$J208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AU208:$AW208)),$AR208)>$AD208),$AD208,IF(AND($Z208=\"Winter\",$AK208=\"SSP1\",$AH208=TRUE,SUM(SUM(SUM(SUM($I208,$J208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AU208:$AW208)),$AR208)<=$AD208),SUM(SUM(SUM(SUM($I208,$J208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AU208:$AW208)),$AR208),IF(AND($AK208=\"FSP1P2\",$AH208=TRUE,SUM(SUM(SUM(SUM($I208,$K208)*SUM($AI208*FctrChngDts!$B$13))*$AF208),$AR208)>$AD208),$AD208,IF(AND($AK208=\"FSP1P2\",$AH208=TRUE,SUM(SUM(SUM(SUM($I208,$K208)*SUM($AI208*FctrChngDts!$B$13))*$AF208),$AR208)<=$AD208),SUM(SUM(SUM(SUM($I208,$K208)*SUM($AI208*FctrChngDts!$B$13))*$AF208),$AR208),IF(AND($Z208=\"Summer\",$AK208=\"SSP1P2\",$AH208=TRUE,SUM(SUM(SUM(SUM($I208,$K208,$J208,$L208)*SUM($AI208*FctrChngDts!$B$13))*$AF208),$AR208)>$AD208),$AD208,IF(AND($Z208=\"Summer\",$AK208=\"SSP1P2\",$AH208=TRUE,SUM(SUM(SUM(SUM($I208,$K208,$J208,$L208)*SUM($AI208*FctrChngDts!$B$13))*$AF208),$AR208)<=$AD208),SUM(SUM(SUM(SUM($I208,$K208,$J208,$L208)*SUM($AI208*FctrChngDts!$B$13))*$AF208),$AR208),IF(AND($Z208=\"Winter\",$AK208=\"SSP1P2\",$AH208=TRUE,SUM(SUM(SUM(SUM($I208,$K208,$J208,$L208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AU208:$AW208)),$AR208)>$AD208),$AD208,IF(AND($Z208=\"Winter\",$AK208=\"SSP1P2\",$AH208=TRUE,SUM(SUM(SUM(SUM($I208,$K208,$J208,$L208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AU208:$AW208)),$AR208)<=$AD208),MIN($AD208,SUM($AL208,SUM(SUM(SUM(SUM($I208,$K208,$J208,$L208)*SUM($AI208*FctrChngDts!$B$13))*$AF208)))),IF(AND($AK208=\"FSP2\",$AH208=TRUE,SUM(SUM(SUM($AI208*FctrChngDts!$B$13)*$K208),$AR208)>$AD208),$AD208,IF(AND($AK208=\"FSP2\",$AH208=TRUE,SUM(SUM(SUM($AI208*FctrChngDts!$B$13)*$K208),$AR208)<=$AD208),SUM(SUM(SUM($AI208*FctrChngDts!$B$13)*$K208),$AR208),IF(AND($Z208=\"Summer\",$AK208=\"SSP2\",$AH208=TRUE,SUM(SUM(SUM(SUM($K208,$L208)*SUM($AI208*FctrChngDts!$B$13))*$AF208),$AR208)>$AD208),$AD208,IF(AND($Z208=\"Summer\",$AK208=\"SSP2\",$AH208=TRUE,SUM(SUM(SUM(SUM($K208,$L208)*SUM($AI208*FctrChngDts!$B$13))*$AF208),$AR208)<=$AD208),SUM(SUM(SUM(SUM($K208,$L208)*SUM($AI208*FctrChngDts!$B$13))*$AF208),$AR208),IF(AND($Z208=\"Winter\",$AK208=\"SSP2\",$AH208=TRUE,SUM(SUM(SUM(SUM($K208,$L208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AU208:$AW208)),$AR208)>$AD208),$AD208,IF(AND($Z208=\"Winter\",$AK208=\"SSP2\",$AH208=TRUE,SUM(SUM(SUM(SUM($K208,$L208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AU208:$AW208)),$AR208)<=$AD208),SUM(SUM(SUM(SUM($K208,$L208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AU208:$AW208)),$AR208),IF(AND($AK208=\"FSP2P3\",$AH208=TRUE,SUM(SUM(SUM(SUM($K208,$M208)*SUM($AI208*FctrChngDts!$B$13))*$AF208),$AR208)>$AD208),$AD208,IF(AND($AK208=\"FSP2P3\",$AH208=TRUE,SUM(SUM(SUM(SUM($K208,$M208)*SUM($AI208*FctrChngDts!$B$13))*$AF208),$AR208)<=$AD208),SUM(SUM(SUM(SUM($K208,$M208)*SUM($AI208*FctrChngDts!$B$13))*$AF208),$AR208),IF(AND($Z208=\"Summer\",$AK208=\"SSP2P3\",$AH208=TRUE,SUM(SUM(SUM(SUM($K208,$L208,$M208,$N208)*SUM($AI208*FctrChngDts!$B$13))*$AF208),$AR208)>$AD208),$AD208,IF(AND($Z208=\"Summer\",$AK208=\"SSP2P3\",$AH208=TRUE,SUM(SUM(SUM(SUM($K208,$L208,$M208,$N208)*SUM($AI208*FctrChngDts!$B$13))*$AF208),$AR208)<=$AD208),SUM(SUM(SUM(SUM($K208,$L208,$M208,$N208)*SUM($AI208*FctrChngDts!$B$13))*$AF208),$AR208),IF(AND($Z208=\"Winter\",$AK208=\"SSP2P3\",$AH208=TRUE,SUM(SUM(SUM(SUM($K208,$L208,$M208,$N208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AU208:$AW208)),$AR208)>$AD208),$AD208,IF(AND($Z208=\"Winter\",$AK208=\"SSP2P3\",$AH208=TRUE,SUM(SUM(SUM(SUM($K208,$L208,$M208,$N208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AU208:$AW208)),$AR208)<=$AD208),SUM(SUM(SUM(SUM($K208,$L208,$M208,$N208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AU208:$AW208)),$AR208),IF(AND($AK208=\"FSP3\",$AH208=TRUE,SUM(SUM(SUM($AI208*FctrChngDts!$B$13)*$M208),$AR208)>$AD208),$AD208,IF(AND($AK208=\"FSP3\",$AH208=TRUE,SUM(SUM(SUM($AI208*FctrChngDts!$B$13)*$M208),$AR208)<=$AD208),SUM(SUM(SUM($AI208*FctrChngDts!$B$13)*$M208),$AR208),IF(AND($Z208=\"Summer\",$AK208=\"SSP3\",$AH208=TRUE,SUM(SUM(SUM(SUM($M208,$N208)*SUM($AI208*FctrChngDts!$B$13))*$AF208),$AR208)>$AD208),$AD208,IF(AND($Z208=\"Summer\",$AK208=\"SSP3\",$AH208=TRUE,SUM(SUM(SUM(SUM($M208,$N208)*SUM($AI208*FctrChngDts!$B$13))*$AF208),$AR208)<=$AD208),SUM(SUM(SUM(SUM($M208,$N208)*SUM($AI208*FctrChngDts!$B$13))*$AF208),$AR208),IF(AND($Z208=\"Winter\",$AK208=\"SSP3\",$AH208=TRUE,SUM(SUM(SUM(SUM($M208,$N208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AU208:$AW208)),$AR208)>$AD208),$AD208,IF(AND($Z208=\"Winter\",$AK208=\"SSP3\",$AH208=TRUE,SUM(SUM(SUM(SUM($M208,$N208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AU208:$AW208)),$AR208)<=$AD208),SUM(SUM(SUM(SUM($M208,$N208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AU208:$AW208)),$AR208),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK208=\"FWP1\",$AH208=TRUE,SUM(SUM(SUM($AI208*FctrChngDts!$B$13)*$J208),$AU208)>$AE208),$AE208,IF(AND($AK208=\"FWP1\",$AH208=TRUE,SUM(SUM(SUM($AI208*FctrChngDts!$B$13)*$J208),$AU208)<=$AE208),SUM(SUM(SUM($AI208*FctrChngDts!$B$13)*$J208),$AU208),IF(AND($Z208=\"Winter\",$AK208=\"SSP1\",$AH208=TRUE,SUM(SUM(SUM(SUM($I208,$J208)*SUM($AI208*FctrChngDts!$B$13))*$AG208),$AU208)>$AE208),$AE208,IF(AND($Z208=\"Winter\",$AK208=\"SSP1\",$AH208=TRUE,SUM(SUM(SUM(SUM($I208,$J208)*SUM($AI208*FctrChngDts!$B$13))*$AG208),$AU208)<=$AE208),SUM(SUM(SUM(SUM($I208,$J208)*SUM($AI208*FctrChngDts!$B$13))*$AG208),$AU208),IF(AND($Z208=\"Summer\",$AK208=\"SSP1\",$AH208=TRUE,SUM(SUM(SUM(SUM($I208,$J208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AR208:$AT208)),$AU208)>$AE208),$AE208,IF(AND($Z208=\"Summer\",$AK208=\"SSP1\",$AH208=TRUE,SUM(SUM(SUM(SUM($I208,$J208)*SUM($AI208*FctrChngDts!$B$13))- SUM($AR208:$AT208)),$AU208)<=$AE208),SUM(SUM(SUM(SUM($I208,$J208)*SUM($AI208*FctrChngDts!$B$13))- SUM($AR208:$AT208)),$AU208),IF(AND($AK208=\"FWP1P2\",$AH208=TRUE,SUM(SUM(SUM(SUM($J208,$L208)*SUM($AI208*FctrChngDts!$B$13))*$AG208),$AU208)>$AE208),$AE208,IF(AND($AK208=\"FWP1P2\",$AH208=TRUE,SUM(SUM(SUM(SUM($J208,$L208)*SUM($AI208*FctrChngDts!$B$13))*$AG208),$AU208)<=$AE208),SUM(SUM(SUM(SUM($J208,$L208)*SUM($AI208*FctrChngDts!$B$13))*$AG208),$AU208),IF(AND($Z208=\"Winter\",$AK208=\"SSP1P2\",$AH208=TRUE,SUM(SUM(SUM(SUM($I208,$K208,$J208,$L208)*SUM($AI208*FctrChngDts!$B$13))*$AG208),$AU208)>$AE208),$AE208,IF(AND($Z208=\"Winter\",$AK208=\"SSP1P2\",$AH208=TRUE,SUM(SUM(SUM(SUM($I208,$K208,$J208,$L208)*SUM($AI208*FctrChngDts!$B$13))*$AG208),$AU208)<=$AE208),SUM(SUM(SUM(SUM($I208,$K208,$J208,$L208)*SUM($AI208*FctrChngDts!$B$13))*$AG208),$AU208),IF(AND($Z208=\"Summer\",$AK208=\"SSP1P2\",$AH208=TRUE,SUM(SUM(SUM(SUM($I208,$K208,$J208,$L208)*SUM($AI208*FctrChngDts!$B$13))- SUM($AR208:$AT208)),$AU208)>$AE208),$AE208,IF(AND($Z208=\"Summer\",$AK208=\"SSP1P2\",$AH208=TRUE,SUM(SUM(SUM(SUM($I208,$K208,$J208,$L208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AR208:$AT208)),$AU208)<=$AE208),SUM(SUM(SUM(SUM($I208,$K208,$J208,$L208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AR208:$AT208)),$AU208),IF(AND($AK208=\"FWP2\",$AH208=TRUE,SUM(SUM(SUM($AI208*FctrChngDts!$B$13)*$L208),$AU208)>$AE208),$AE208,IF(AND($AK208=\"FWP2\",$AH208=TRUE,SUM(SUM(SUM($AI208*FctrChngDts!$B$13)*$L208),$AU208)<=$AE208),SUM(SUM(SUM($AI208*FctrChngDts!$B$13)*$L208),$AU208),IF(AND($Z208=\"Winter\",$AK208=\"SSP2\",$AH208=TRUE,SUM(SUM(SUM(SUM($K208,$L208)*SUM($AI208*FctrChngDts!$B$13))*$AG208),$AU208)>$AE208),$AE208,IF(AND($Z208=\"Winter\",$AK208=\"SSP2\",$AH208=TRUE,SUM(SUM(SUM(SUM($K208,$L208)*SUM($AI208*FctrChngDts!$B$13))*$AG208),$AU208)<=$AE208),SUM(SUM(SUM(SUM($K208,$L208)*SUM($AI208*FctrChngDts!$B$13))*$AG208),$AU208),IF(AND($Z208=\"Summer\",$AK208=\"SSP2\",$AH208=TRUE,SUM(SUM(SUM(SUM($K208,$L208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AR208:$AT208)),$AU208)>$AE208),$AE208,IF(AND($Z208=\"Summer\",$AK208=\"SSP2\",$AH208=TRUE,SUM(SUM(SUM(SUM($K208,$L208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AR208:$AT208)),$AU208)<=$AE208),SUM(SUM(SUM(SUM($K208,$L208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AR208:$AT208)),$AU208),IF(AND($AK208=\"FWP2P3\",$AH208=TRUE,SUM(SUM(SUM(SUM($L208,$N208)*SUM($AI208*FctrChngDts!$B$13))*$AG208),$AU208)>$AE208),$AE208,IF(AND($AK208=\"FWP2P3\",$AH208=TRUE,SUM(SUM(SUM(SUM($L208,$N208)*SUM($AI208*FctrChngDts!$B$13))*$AG208),$AU208)<=$AE208),SUM(SUM(SUM(SUM($L208,$N208)*SUM($AI208*FctrChngDts!$B$13))*$AG208),$AU208),IF(AND($Z208=\"Winter\",$AK208=\"SSP2P3\",$AH208=TRUE,SUM(SUM(SUM(SUM($K208,$L208,$M208,$N208)*SUM($AI208*FctrChngDts!$B$13))*$AG208),$AU208)>$AE208),$AE208,IF(AND($Z208=\"Winter\",$AK208=\"SSP2P3\",$AH208=TRUE,SUM(SUM(SUM(SUM($K208,$L208,$M208,$N208)*SUM($AI208*FctrChngDts!$B$13))*$AG208),$AU208)<=$AE208),SUM(SUM(SUM(SUM($K208,$L208,$M208,$N208)*SUM($AI208*FctrChngDts!$B$13))*$AG208),$AU208),IF(AND($Z208=\"Summer\",$AK208=\"SSP2P3\",$AH208=TRUE,SUM(SUM(SUM(SUM($K208,$L208,$M208,$N208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AR208:$AT208)),$AU208)>$AE208),$AE208,IF(AND($Z208=\"Summer\",$AK208=\"SSP2P3\",$AH208=TRUE,SUM(SUM(SUM(SUM($K208,$L208,$M208,$N208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AR208:$AT208)),$AU208)<=$AE208),SUM(SUM(SUM(SUM($K208,$L208,$M208,$N208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AR208:$AT208)),$AU208),IF(AND($AK208=\"FWP3\",$AH208=TRUE,SUM(SUM(SUM($AI208*FctrChngDts!$B$13)*$N208),$AU208)>$AE208),$AE208,IF(AND($AK208=\"FWP3\",$AH208=TRUE,SUM(SUM(SUM($AI208*FctrChngDts!$B$13)*$N208),$AU208)<=$AE208),SUM(SUM(SUM($AI208*FctrChngDts!$B$13)*$N208),$AU208),IF(AND($Z208=\"Winter\",$AK208=\"SSP3\",$AH208=TRUE,SUM(SUM(SUM(SUM($M208,$N208)*SUM($AI208*FctrChngDts!$B$13))*$AG208),$AU208)>$AE208),$AE208,IF(AND($Z208=\"Winter\",$AK208=\"SSP3\",$AH208=TRUE,SUM(SUM(SUM(SUM($M208,$N208)*SUM($AI208*FctrChngDts!$B$13))*$AG208),$AU208)<=$AE208),SUM(SUM(SUM(SUM($M208,$N208)*SUM($AI208*FctrChngDts!$B$13))*$AG208),$AU208),IF(AND($Z208=\"Summer\",$AK208=\"SSP3\",$AH208=TRUE,SUM(SUM(SUM(SUM($M208,$N208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AR208:$AT208)),$AU208)>$AE208),$AE208,IF(AND($Z208=\"Summer\",$AK208=\"SSP3\",$AH208=TRUE,SUM(SUM(SUM(SUM($M208,$N208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AR208:$AT208)),$AU208)<=$AE208),SUM(SUM(SUM(SUM($M208,$N208)*SUM($AI208*FctrChngDts!$B$13))-SUM($AR208:$AT208)),$AU208),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I208>0,$AH208=FALSE),SUM($AR208*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I208>0,$AH208=TRUE),SUM($AX208*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I208>0,$AH208=FALSE),SUM($AS208*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I208>0,$AH208=TRUE),SUM($AY208*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I208>0,$AH208=FALSE),SUM($AT208*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I208>0,$AH208=TRUE),SUM($AZ208*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J208>0,$AH208=FALSE),SUM($AU208*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J208>0,$AH208=TRUE),SUM($BA208*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J208>0,$AH208=FALSE),SUM($AV208*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J208>0,$AH208=TRUE),SUM($BB208*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J208>0,$AH208=FALSE),SUM($AW208*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J208>0,$AH208=TRUE),SUM($BC208*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K208>0,$AH208=FALSE),SUM($AR208*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K208>0,$AH208=TRUE),SUM($AX208*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K208>0,$AH208=FALSE),SUM($AS208*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K208>0,$AH208=TRUE),SUM($AY208*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K208>0,$AH208=FALSE),SUM($AT208*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K208>0,$AH208=TRUE),SUM($AZ208*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L208>0,$AH208=FALSE),SUM($AU208*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L208>0,$AH208=TRUE),SUM($BA208*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L208>0,$AH208=FALSE),SUM($AV208*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L208>0,$AH208=TRUE),SUM($BB208*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L208>0,$AH208=FALSE),SUM($AW208*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L208>0,$AH208=TRUE),SUM($BC208*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M208>0,$AH208=FALSE),SUM($AR208*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M208>0,$AH208=TRUE),SUM($AX208*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M208>0,$AH208=FALSE),SUM($AS208*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M208>0,$AH208=TRUE),SUM($AY208*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M208>0,$AH208=FALSE),SUM($AT208*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M208>0,$AH208=TRUE),SUM($AZ208*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N208>0,$AH208=FALSE),SUM($AU208*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N208>0,$AH208=TRUE),SUM($BA208*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N208>0,$AH208=FALSE),SUM($AV208*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N208>0,$AH208=TRUE),SUM($BB208*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N208>0,$AH208=FALSE),SUM($AW208*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N208>0,$AH208=TRUE),SUM($BC208*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I208=0,0,IF(AND($I208>0,$K208>0,$AH208=FALSE),SUM($AR208/$P208*$I208),IF(AND($I208>0,$K208=0,$AH208=FALSE),$AR208,IF(AND($I208>0,$K208>0,$AH208=TRUE),ROUND(MIN($HU208,SUM(SUM($I208,$K208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA208,SUM(SUM($I208,$K208)*(FctrChngDts!$B$13)*$AI208)*$IA208)),0),IF(AND($I208>0,$K208=0,$AH208=TRUE),$AX208))))),0)","v":0},{"$f":"ROUND(IF($I208=0,0,IF(AND($I208>0,$K208>0,$AH208=FALSE),SUM($AS208/$P208*$I208),IF(AND($I208>0,$K208=0,$AH208=FALSE),$AS208,IF(AND($I208>0,$K208>0,$AH208=TRUE),ROUND(MIN(SUM($HU208-$BW208),SUM(SUM($I208,$K208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA208)*3),0),IF(AND($I208>0,$K208=0,$AH208=TRUE),$AY208))))),0)","v":0},0,{"$f":"IF($J208=0,0,IF(AND($J208>0,$L208=0,$N208=0,$AH208=FALSE,$AJ208=FALSE),ROUND(MIN($HX208,SUM($AU208,$BA208)),0),IF(AND($J208>0,$L208=0,$N208=0,$AH208=TRUE,$AJ208=FALSE),ROUND(MIN($HX208,SUM($AU208,SUM($J208*$AI208*FctrChngDts!$B$13))),0),IF(AND($J208>0,$L208>0,$N208=0,$AH208=FALSE,$AJ208=FALSE),ROUND(MIN($HX208,SUM(SUM($J208,$L208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA208,SUM(SUM($J208,$L208)*(FctrChngDts!$B$13)*$AI208)*$IA208)),0),IF(AND($J208>0,$L208>0,$N208=0,$AH208=TRUE,$AJ208=FALSE),ROUND(MIN($HX208,SUM(SUM(SUM(SUM($J208,$L208)*FctrChngDts!$C$11*$IA208),SUM(SUM($J208,$L208)*SUM(FctrChngDts!$B$13*$AI208)*$IA208)))),0),IF(AND($J208>0,$L208=0,$N208=0,$AH208=FALSE,$AJ208=TRUE),ROUND(MIN($HX208,SUM($AU208,$BA208)),0),IF(AND($J208>0,$L208=0,$N208=0,$AH208=TRUE,$AJ208=TRUE),ROUND(MIN($HX208,SUM($AU208,SUM($J208*$AI208*FctrChngDts!$B$13))),0),IF(AND($J208>0,$L208>0,$N208=0,$AH208=FALSE,$AJ208=TRUE),ROUND(MIN($HX208,SUM(SUM($J208,$L208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA208,SUM(SUM($J208,$L208)*(FctrChngDts!$B$13)*$AI208)*$IA208)),0),IF(AND($J208>0,$L208>0,$N208=0,$AH208=TRUE,$AJ208=TRUE),ROUND(MIN($HX208,SUM(SUM(SUM(SUM($J208,$L208)*FctrChngDts!$C$12*$IA208),SUM(SUM($J208,$L208)*SUM(FctrChngDts!$B$13*$AI208)*$IA208)))),0))))))))))","v":0},{"$f":"IF($J208=0,0,IF(AND($J208>0,$L208=0,$N208=0,$AH208=FALSE,$AJ208=FALSE),ROUND(MIN(SUM($HX208-$BZ208),SUM($AU208*3)),0),IF(AND($J208>0,$L208=0,$N208=0,$AH208=TRUE,$AJ208=FALSE),ROUND(MIN(SUM($HX208-$BZ208),SUM(SUM($J208,$L208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA208)*3),0),IF(AND($J208>0,$L208>0,$N208=0,$AH208=FALSE,$AJ208=FALSE),ROUND(MIN(SUM($HX208-$BZ208),SUM(SUM($J208,$L208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA208)*3),0),IF(AND($J208>0,$L208>0,$N208=0,$AH208=TRUE,$AJ208=FALSE),ROUND(MIN(SUM($HX208-$BZ208),SUM(SUM($J208,$L208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA208)*3),0),IF(AND($J208>0,$L208=0,$N208=0,$AH208=FALSE,$AJ208=TRUE),ROUND(MIN(SUM($HX208-$BZ208),SUM($AU208*3)),0),IF(AND($J208>0,$L208=0,$N208=0,$AH208=TRUE,$AJ208=TRUE),ROUND(MIN(SUM($HX208-$BZ208),SUM(SUM($J208,$L208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA208)*3),0),IF(AND($J208>0,$L208>0,$N208=0,$AH208=FALSE,$AJ208=TRUE),ROUND(MIN(SUM($HX208-$BZ208),SUM(SUM($J208,$L208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA208)*3),0),IF(AND($J208>0,$L208>0,$N208=0,$AH208=TRUE,$AJ208=TRUE),ROUND(MIN(SUM($HX208-$BZ208),SUM(SUM($J208,$L208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA208)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K208=0,0,IF(AND($I208>0,$K208>0,$M208=0,$AH208=FALSE),SUM($AR208-$BW208),IF(AND($I208=0,$K208>0,$M208>0,$AH208=FALSE),SUM($AR208/$P208*$K208),IF(AND($I208=0,$K208>0,$M208=0,$AH208=FALSE),$AR208,IF($K208=0,0,IF(AND($I208>0,$K208>0,$M208=0,$AH208=TRUE),ROUND(MIN($HV208,SUM(SUM($I208,$K208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB208,SUM(SUM($I208,$K208)*(FctrChngDts!$B$13)*$AI208)*$IB208)),0),IF(AND($I208=0,$K208>0,$M208>0,$AH208=TRUE),ROUND(MIN($HV208,SUM(SUM($I208,$K208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB208,SUM(SUM($I208,$K208)*(FctrChngDts!$B$13)*$AI208)*$IB208)),0),IF(AND($I208=0,$K208>0,$M208=0,$AH208=TRUE),$AX208)))))))),0)","v":0},{"$f":"ROUND(IF($K208=0,0,IF(AND($I208>0,$K208>0,$M208=0,$AH208=FALSE),SUM($AS208-$BX208),IF(AND($I208=0,$K208>0,$M208>0,$AH208=FALSE),SUM($AS208/$P208*$K208),IF(AND($I208=0,$K208>0,$M208=0,$AH208=FALSE),$AS208,IF($K208=0,0,IF(AND($I208>0,$K208>0,$M208=0,$AH208=TRUE),ROUND(MIN(SUM($HV208-$BW208),SUM(SUM($I208,$K208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB208)*3),0),IF(AND($I208=0,$K208>0,$M208>0,$AH208=TRUE),ROUND(MIN(SUM($HV208-$BW208),SUM(SUM($I208,$K208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB208)*3),0),IF(AND($I208=0,$K208>0,$M208=0,$AH208=TRUE),$AY208)))))))),0)","v":0},0,{"$f":"IF($L208=0,0,IF(AND($J208>0,$L208>0,$N208=0,$AH208=FALSE,$AJ208=FALSE),ROUND(MIN($HY208,SUM(SUM($J208,$L208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB208,SUM(SUM($J208,$L208)*(FctrChngDts!$B$13)*$AI208)*$IB208)),0),IF(AND($J208>0,$L208>0,$N208=0,$AH208=TRUE,$AJ208=FALSE),ROUND(MIN($HY208,SUM(SUM(SUM(SUM($J208,$L208)*FctrChngDts!$C$11*$IB208),SUM(SUM($J208,$L208)*SUM(FctrChngDts!$B$13*$AI208)*$IB208)))),0),IF(AND($J208=0,$L208>0,$N208=0,$AH208=FALSE,$AJ208=FALSE),ROUND(MIN($HY208,SUM($L208*FctrChngDts!$C$11)),0),IF(AND($J208=0,$L208>0,$N208=0,$AH208=TRUE,$AJ208=FALSE),ROUND(MIN($HY208,SUM(SUM(SUM(SUM($J208,$L208)*FctrChngDts!$C$11*$IB208),SUM(SUM($J208,$L208)*SUM(FctrChngDts!$B$13*$AI208)*$IB208)))),0),IF(AND($J208>0,$L208>0,$N208=0,$AH208=FALSE,$AJ208=TRUE),ROUND(MIN($HY208,SUM(SUM($J208,$L208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB208,SUM(SUM($J208,$L208)*(FctrChngDts!$B$13)*$AI208)*$IB208)),0),IF(AND($J208>0,$L208>0,$N208=0,$AH208=TRUE,$AJ208=TRUE),ROUND(MIN($HY208,SUM(SUM(SUM(SUM($J208,$L208)*FctrChngDts!$C$12*$IB208),SUM(SUM($J208,$L208)*SUM(FctrChngDts!$B$13*$AI208)*$IB208)))),0),IF(AND($J208=0,$L208>0,$N208=0,$AH208=FALSE,$AJ208=TRUE),ROUND(MIN($HY208,SUM($L208*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J208=0,$L208>0,$N208=0,$AH208=TRUE,$AJ208=TRUE),ROUND(MIN($HY208,SUM(SUM(SUM(SUM($J208,$L208)*FctrChngDts!$C$12*$IB208),SUM(SUM($J208,$L208)*SUM(FctrChngDts!$B$13*$AI208)*$IB208)))),0))))))))))","v":0},{"$f":"IF($L208=0,0,IF(AND($J208>0,$L208>0,$N208=0,$AH208=FALSE,$AJ208=FALSE),ROUND(MIN(SUM($HY208-$CF208),SUM(SUM($J208,$L208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB208)*3),0),IF(AND($J208>0,$L208>0,$N208=0,$AH208=TRUE,$AJ208=FALSE),ROUND(MIN(SUM($HY208-$CF208),SUM(SUM($J208,$L208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB208)*3),0),IF(AND($J208=0,$L208>0,$N208=0,$AH208=FALSE,$AJ208=FALSE),ROUND(MIN(SUM($HY208-$CF208),SUM($AU208*3)),0),IF(AND($J208=0,$L208>0,$N208=0,$AH208=TRUE,$AJ208=FALSE),ROUND(MIN(SUM($HY208-$CF208),SUM(SUM($J208,$L208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB208)*3),0),IF(AND($J208>0,$L208>0,$N208=0,$AH208=FALSE,$AJ208=TRUE),ROUND(MIN(SUM($HY208-$CF208),SUM(SUM($J208,$L208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB208)*3),0),IF(AND($J208>0,$L208>0,$N208=0,$AH208=TRUE,$AJ208=TRUE),ROUND(MIN(SUM($HY208-$CF208),SUM(SUM($J208,$L208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB208)*3),0),IF(AND($J208=0,$L208>0,$N208=0,$AH208=FALSE,$AJ208=TRUE),ROUND(MIN(SUM($HY208-$CF208),SUM($AU208*3)),0),IF(AND($J208=0,$L208>0,$N208=0,$AH208=TRUE,$AJ208=TRUE),ROUND(MIN(SUM($HY208-$CF208),SUM(SUM($J208,$L208)*IF($AJ208=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB208)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S208>0,Account!$AG$2=TRUE,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH208=FALSE),SUM(Usage!$BW208:$CB208)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V208>0,Account!$AG$2=TRUE,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH208=FALSE),SUM(Usage!$CC208:$CH208)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y208>0,Account!$AG$2=TRUE,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH208=FALSE),SUM(Usage!$CI208:$CN208)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH208=TRUE,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S208),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S208)),2)","v":0},{"$f":"ROUND(IF(OR($AH208=TRUE,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V208),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V208)),2)","v":0},{"$f":"IF(OR($AH208=TRUE,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y208),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y208))","v":0},{"$f":"ROUND(IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW208),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW208)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX208),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX208)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY208),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY208)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ208),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ208)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA208),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA208)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB208),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB208)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S208),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC208),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC208)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD208),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD208)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE208),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE208)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF208),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF208)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG208),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG208)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH208),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH208)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V208),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI208),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI208))","v":0},{"$f":"IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ208),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ208))","v":0},{"$f":"IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK208),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK208))","v":0},{"$f":"IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL208),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL208))","v":0},{"$f":"IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM208),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM208))","v":0},{"$f":"IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN208),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN208))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y208)","v":0},0,0,0,0,{"$f":"IF($DW208>IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV208*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV208*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW208-IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV208*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV208*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV208<$DW208,SUM($DW208-$DV208),0))","v":0},{"$f":"IF(OR(AND($D208<=FctrChngDts!$B$14,Usage!$E208>FctrChngDts!$B$14),AND(Usage!$D208<=FctrChngDts!$C$14,Usage!$E208>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW208),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX208),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY208),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ208),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA208),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB208),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC208),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD208),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE208),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF208),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG208),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH208),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI208)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ208)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK208)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL208)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM208)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN208)","v":0},0,{"$f":"IF(AND($S208>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E208<>\"D-CARE\",Tenant!$F208=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET208=TRUE,$S208>0,$V208=0),SUM(SUM($BW208:$CB208)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET208=TRUE,$S208>0,$V208>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW208:$CB208)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET208=TRUE,$S208>0,$V208>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW208:$CB208)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S208>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S208>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S208>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV208=TRUE,$S208>0,$V208=0),SUM(SUM($BW208:$CB208)*'CRS1'!$P$2),IF(AND($EV208=TRUE,$S208>0,$V208>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW208:$CB208)*'CRS1'!$P$2),IF(AND($EV208=TRUE,$S208>0,$V208>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW208:$CB208)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S208>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX208=TRUE,$S208>0,$V208=0),SUM(SUM($BW208:$CB208)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX208=TRUE,$S208>0,$V208>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW208:$CB208)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX208=TRUE,$S208>0,$V208>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW208:$CB208)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S208>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ208=TRUE,$S208>0),SUM(SUM($BW208:$CB208)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V208>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E208<>\"D-CARE\",Tenant!$F208=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB208=TRUE,$S208>0,$V208>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC208:$CH208)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB208=TRUE,$S208>0,$V208>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC208:$CH208)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB208=TRUE,$V208>0,$Y208>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC208:$CH208)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB208=TRUE,$V208>0,$Y208>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC208:$CH208)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB208=TRUE,$S208=0,$V208>0,$Y208=0),SUM(SUM($CC208:$CH208)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V208>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V208>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V208>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD208=TRUE,$S208>0,$V208>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC208:$CH208)*'CRS2'!$P$2),IF(AND($FD208=TRUE,$S208>0,$V208>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC208:$CH208)*'CRS2'!$P$2),IF(AND($FD208=TRUE,$V208>0,$Y208>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC208:$CH208)*'CRS2'!$P$2),IF(AND($FD208=TRUE,$V208>0,$Y208>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC208:$CH208)*'CRS2'!$P$2),IF(AND($FD208=TRUE,$S208=0,$V208>0,$Y208=0),SUM(SUM($CC208:$CH208)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V208>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF208=TRUE,$S208>0,$V208>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC208:$CH208)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF208=TRUE,$S208>0,$V208>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC208:$CH208)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF208=TRUE,$V208>0,$Y208>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC208:$CH208)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF208=TRUE,$V208>0,$Y208>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC208:$CH208)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF208=TRUE,$S208=0,$V208>0,$Y208=0),SUM(SUM($CC208:$CH208)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V208>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH208=TRUE,$V208>0),SUM(SUM($CC208:$CH208)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y208>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E208<>\"D-CARE\",Tenant!$F208=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ208=TRUE,$V208=0,$Y208>0),SUM(SUM($CI208:$CN208)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ208=TRUE,$V208>0,$Y208>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI208:$CN208)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ208=TRUE,$V208>0,$Y208>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI208:$CN208)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y208>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y208>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y208>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL208=TRUE,$V208=0,$Y208>0),SUM(SUM($CI208:$CN208)*'CRS3'!$P$2),IF(AND($FL208=TRUE,$V208>0,$Y208>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI208:$CN208)*'CRS3'!$P$2),IF(AND($FL208=TRUE,$V208>0,$Y208>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI208:$CN208)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y208>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN208=TRUE,$V208=0,$Y208>0),SUM(SUM($CI208:$CN208)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN208=TRUE,$V208>0,$Y208>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI208:$CN208)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN208=TRUE,$V208>0,$Y208>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI208:$CN208)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y208>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP208=TRUE,$Y208>0),SUM(SUM($CI208:$CN208)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR208:$FT208))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO208:$CQ208,$FR208:$FT208))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA208:$EF208)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG208:$EL208)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM208:$ER208)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV208,$CO208:$CQ208,$EA208:$ER208)/$P208)*$S208*FctrChngDts!$B$15),SUM(SUM(SUM($DV208,$CO208:$CQ208,$FR208:$FT208)/$P208)*$S208*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV208,$CO208:$CQ208,$EA208:$ER208)/$P208)*$V208*FctrChngDts!$B$15),SUM(SUM(SUM($DV208,$CO208:$CQ208,$FR208:$FT208)/$P208)*$V208*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV208,$CO208:$CQ208,$EA208:$ER208)/$P208)*$Y208*FctrChngDts!$B$15),SUM(SUM(SUM($DV208,$CO208:$CQ208,$FR208:$FT208)/$P208)*$Y208*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA208*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI208*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ208*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ208,$FU208,$GF208,$GZ208:$HE208),IF(Account!$Q$2=TRUE,SUM($DZ208,$FV208,$GF208,$GZ208:$HE208),SUM($DZ208,$ES208,$FU208:$FV208,$GF208,$GZ208:$HE208)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E208),Usage!$P208,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D208,FctrChngDts!$C$17<=Usage!$E208),SUM(FctrChngDts!$C$17-Usage!$D208),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E208),Usage!$P208,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D208,FctrChngDts!$C$19<=Usage!$E208),SUM(FctrChngDts!$C$19-Usage!$D208),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK208*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK208*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL208*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL208*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D208))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A208,Tenant!$A:$J,8,FALSE)=TRUE,$GG208<0),0,SUM(SUM(SUM($GG208/$P208*$GP208)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A208,Tenant!$A:$J,8,FALSE)=TRUE,$GG208<0),0,SUM(SUM(SUM($GG208/$P208*$GQ208)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D208))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A208,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV208*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A208,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW208*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU208:$DA208,$EU208,$EA208:$EF208,$FA208)-SUM(SUM($BW208:$CB208)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD208:$DJ208,$FC208,$EG208:$EL208,$FI208)-SUM(SUM($CC208:$CH208)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM208:$DS208,$FK208,$EM208:$ER208,$FQ208)-SUM(SUM($CI208:$CN208)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO208,$CU208:$DA208,$EU208,$EW208,$EY208,$EA208:$EF208,$FA208,$CP208,$DD208:$DJ208,$FC208,$FE208,$FG208,$EG208:$EL208,$FI208)/$P208*$S208)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO208,$CU208:$DA208,$EU208,$EW208,$EY208,$EA208:$EF208,$FA208,$CP208,$DD208:$DJ208,$FC208,$FE208,$FG208,$EG208:$EL208,$FI208)/$P208*$V208)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ208,$DM208:$DS208,$FK208,$FM208,$FO208,$EM208:$ER208,$FQ208)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D208,BslnAllctnCrrnt!$A$1<=$E208),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK208=\"FSP1\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$Q208,BslnAllctnCrrnt!$A$1<$R208),SUM(BslnAllctnCrrnt!$A$1-$Q208),IF(AND($AK208=\"FSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$Q208,BslnAllctnCrrnt!$A$1<$R208),SUM(BslnAllctnCrrnt!$A$1-$Q208),IF(AND($AK208=\"FSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),$I208,IF(AND($AK208=\"SSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$Q208,BslnAllctnCrrnt!$A$1<$R208),SUM(BslnAllctnCrrnt!$A$1-$Q208),IF(AND($AK208=\"SSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),$I208,0)))))","v":0},{"$f":"IF(AND($AK208=\"FSP1\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$Q208,BslnAllctnCrrnt!$A$1<$R208),SUM($I208-$HG208),IF(AND($AK208=\"FSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$Q208,BslnAllctnCrrnt!$A$1<$R208),SUM($I208-$HG208),IF(AND($AK208=\"FSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM($I208-$HG208),IF(AND($AK208=\"SSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$Q208,BslnAllctnCrrnt!$A$1<$R208),SUM($I208-$HG208),IF(AND($AK208=\"SSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM($I208-$HG208),0)))))","v":0},{"$f":"IF(AND($AK208=\"SSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$Q208,BslnAllctnCrrnt!$A$1<$R208),0,IF(AND(FctrChngDts!$A$2>=$D208,FctrChngDts!$B$2<$E208),IF(AND($AK208=\"SSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM(BslnAllctnCrrnt!$A$1-$T208),0),IF(AND($AK208=\"FSP2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM(BslnAllctnCrrnt!$A$1-$T208),IF(AND($AK208=\"FSP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM(BslnAllctnCrrnt!$A$1-$T208),IF(AND($AK208=\"FSP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$W208,BslnAllctnCrrnt!$A$1<$X208),$K208,IF(AND($AK208=\"FSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$Q208,BslnAllctnCrrnt!$A$1<$R208),0,IF(AND($AK208=\"FSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM(BslnAllctnCrrnt!$A$1-$T208),IF(AND($AK208=\"SSP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM(BslnAllctnCrrnt!$A$1-$T208),IF(AND($AK208=\"SSP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$W208,BslnAllctnCrrnt!$A$1<$X208),$K208,0)))))))))","v":0},{"$f":"IF(AND($AK208=\"SSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$Q208,BslnAllctnCrrnt!$A$1<$R208),SUM($K208-$HI208),IF(AND($AK208=\"SSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM($K208-$HI208),IF(AND($AK208=\"FSP2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM($K208-$HI208),IF(AND($AK208=\"FSP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM($K208-$HI208),IF(AND($AK208=\"FSP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$W208,BslnAllctnCrrnt!$A$1<$X208),SUM($K208-$HI208),IF(AND($AK208=\"FSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$Q208,BslnAllctnCrrnt!$A$1<$R208),SUM($K208-$HI208),IF(AND($AK208=\"FSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM($K208-$HI208),IF(AND($AK208=\"SSP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM($K208-$HI208),IF(AND($AK208=\"SSP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$W208,BslnAllctnCrrnt!$A$1<$X208),SUM($K208-$HI208),0)))))))))","v":0},{"$f":"IF(AND($AK208=\"FSP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),0,IF(AND($AK208=\"FSP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$W208,BslnAllctnCrrnt!$A$1<$X208),SUM(BslnAllctnCrrnt!$A$1-$W208),IF(AND($AK208=\"FSP3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$W208,BslnAllctnCrrnt!$A$1<$X208),SUM(BslnAllctnCrrnt!$A$1-$W208),0)))","v":0},{"$f":"IF(AND($AK208=\"FSP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM($M208-$HK208),IF(AND($AK208=\"FSP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$W208,BslnAllctnCrrnt!$A$1<$X208),SUM($M208-$HK208),IF(AND($AK208=\"FSP3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$W208,BslnAllctnCrrnt!$A$1<$X208),SUM($M208-$HK208),0)))","v":0},{"$f":"IF(AND($AK208=\"FWP1\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$Q208,BslnAllctnCrrnt!$A$1<$R208),SUM(BslnAllctnCrrnt!$A$1-$Q208),IF(AND($AK208=\"FWP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$Q208,BslnAllctnCrrnt!$A$1<$R208),SUM(BslnAllctnCrrnt!$A$1-$Q208),IF(AND($AK208=\"FWP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),$J208,IF(AND(FctrChngDts!$A$2>=$D208,FctrChngDts!$B$2<$E208),IF(AND($AK208=\"SSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$Q208,BslnAllctnCrrnt!$A$1<$R208),SUM(BslnAllctnCrrnt!$A$1-$Q208),0),IF(AND($AK208=\"SSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),$J208,0)))))","v":0},{"$f":"IF(AND($AK208=\"FWP1\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$Q208,BslnAllctnCrrnt!$A$1<$R208),SUM($J208-$HM208),IF(AND($AK208=\"FWP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$Q208,BslnAllctnCrrnt!$A$1<$R208),SUM($J208-$HM208),IF(AND($AK208=\"FWP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM($J208-$HM208),IF(AND($AK208=\"SSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$Q208,BslnAllctnCrrnt!$A$1<$R208),SUM($J208-$HM208),IF(AND($AK208=\"SSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM($J208-$HM208),0)))))","v":0},{"$f":"IF(AND($AK208=\"FWP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$Q208,BslnAllctnCrrnt!$A$1<$R208),0,IF(AND($AK208=\"FWP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM(BslnAllctnCrrnt!$A$1-$T208),IF(AND($AK208=\"FWP2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM(BslnAllctnCrrnt!$A$1-$T208),IF(AND($AK208=\"FWP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM(BslnAllctnCrrnt!$A$1-$T208),IF(AND($AK208=\"FWP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$W208,BslnAllctnCrrnt!$A$1<$X208),$L208,IF(AND($AK208=\"SSP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM(BslnAllctnCrrnt!$A$1-$T208),IF(AND($AK208=\"SSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$Q208,BslnAllctnCrrnt!$A$1<$R208),0,IF(AND($AK208=\"SSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM(BslnAllctnCrrnt!$A$1-$T208),0))))))))","v":0},{"$f":"IF(AND($AK208=\"FWP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$Q208,BslnAllctnCrrnt!$A$1<$R208),SUM($L208-$HO208),IF(AND($AK208=\"FWP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM($L208-$HO208),IF(AND($AK208=\"FWP2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM($L208-$HO208),IF(AND($AK208=\"FWP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM($L208-$HO208),IF(AND($AK208=\"FWP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$W208,BslnAllctnCrrnt!$A$1<$X208),SUM($L208-$HO208),IF(AND($AK208=\"SSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$Q208,BslnAllctnCrrnt!$A$1<$R208),SUM($L208-$HO208),IF(AND($AK208=\"SSP1P2\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM($L208-$HO208),0)))))))","v":0},{"$f":"IF(AND($AK208=\"FWP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),0,IF(AND($AK208=\"FWP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$W208,BslnAllctnCrrnt!$A$1<$X208),SUM(BslnAllctnCrrnt!$A$1-$W208),IF(AND($AK208=\"FWP3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$W208,BslnAllctnCrrnt!$A$1<$X208),SUM(BslnAllctnCrrnt!$A$1-$W208),IF(AND($AK208=\"SSP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),0,IF(AND($AK208=\"SSP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$W208,BslnAllctnCrrnt!$A$1<$X208),SUM(BslnAllctnCrrnt!$A$1-$W208),0)))))","v":0},{"$f":"IF(AND($AK208=\"FWP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM($N208-$HQ208),IF(AND($AK208=\"FWP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$W208,BslnAllctnCrrnt!$A$1<$X208),SUM($N208-$HQ208),IF(AND($AK208=\"FWP3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$W208,BslnAllctnCrrnt!$A$1<$X208),SUM($N208-$HQ208),IF(AND($AK208=\"SSP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$T208,BslnAllctnCrrnt!$A$1<$U208),SUM($N208-$HQ208),IF(AND($AK208=\"SSP2P3\",$HF208=TRUE,BslnAllctnCrrnt!$A$1>=$W208,BslnAllctnCrrnt!$A$1<$X208),SUM($N208-$HQ208),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[211,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G212),0,IF($F212<=$G212,SUM($G212-$F212),IF($F212>$G212,SUM((Account!$L$2-Usage!$F212)+Usage!$G212+1))))","v":0},{"$f":"IF($Q212=0,0,IF($R212=0,0,IF(AND($Q212<FctrChngDts!$A$2,$R212>=FctrChngDts!$A$2),SUM($R212-FctrChngDts!$A$2+1),IF(AND($Q212>=FctrChngDts!$A$2,$R212>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q212),IF(AND($Q212>=FctrChngDts!$A$2,$R212<FctrChngDts!$B$2),SUM($R212-$Q212+1),0)))))","v":0},{"$f":"IF($Q212=0,0,IF($R212=0,0,IF(AND($Q212<FctrChngDts!$A$2,$R212>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q212),IF(AND($Q212<FctrChngDts!$A$2,$R212<FctrChngDts!$A$2),SUM($R212-$Q212+1),IF(AND($Q212>FctrChngDts!$A$2,$R212>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R212+1),0)))))","v":0},{"$f":"IF($T212=0,0,IF($U212=0,0,IF(AND($T212<FctrChngDts!$A$2,$U212>=FctrChngDts!$A$2),SUM($U212-FctrChngDts!$A$2+1),IF(AND($T212>=FctrChngDts!$A$2,$U212<FctrChngDts!$B$2),SUM($U212-$T212+1),IF(AND($T212>=FctrChngDts!$A$2,$U212>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T212)<0),0,IF(AND($T212>=FctrChngDts!$A$2,$U212>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T212),0))))))","v":0},{"$f":"IF($T212=0,0,IF($U212=0,0,IF(AND($T212<FctrChngDts!$A$2,$U212>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T212),IF(AND($T212>=FctrChngDts!$B$2,$U212>=FctrChngDts!$B$2),SUM($U212-$T212+1),IF(AND($T212<FctrChngDts!$A$2,$U212<FctrChngDts!$A$2),SUM($U212-$T212+1),IF(AND($T212>=FctrChngDts!$A$2,$U212>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U212+1),0))))))","v":0},{"$f":"IF($W212=0,0,IF($X212=0,0,IF(AND($W212>=FctrChngDts!$A$2,$X212>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W212)<0),0,IF(AND($W212>=FctrChngDts!$A$2,$X212>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W212),IF(AND($W212>=FctrChngDts!$A$2,$X212<FctrChngDts!$B$2),SUM($X212-$W212+1),IF(AND($W212<FctrChngDts!$A$2,$X212>=FctrChngDts!$A$2),SUM($X212-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W212=0,0,IF($X212=0,0,IF(AND($W212<FctrChngDts!$A$2,$X212<FctrChngDts!$A$2),SUM($X212-$W212+1),IF(AND($W212>=FctrChngDts!$A$2,$X212>=FctrChngDts!$B$2,SUM($X212-FctrChngDts!$B$2+1)<=$Y212),SUM($X212-FctrChngDts!$B$2+1),IF(AND($W212>=FctrChngDts!$A$2,$X212>=FctrChngDts!$B$2),SUM($X212-$W212+1),IF(AND($W212<FctrChngDts!$A$2,$X212>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W212),0))))))","v":0},{"$f":"IF(AND($D212>=FctrChngDts!$C$2,$E212<FctrChngDts!$E$2),\"1\",IF(AND($D212>=FctrChngDts!$E$2,$E212<FctrChngDts!$G$2),\"2\",IF(AND($D212>=FctrChngDts!$G$2,$E212<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D212>=FctrChngDts!$D$2,,IF(AND($D212>=FctrChngDts!$C$2,$D212<=FctrChngDts!$D$2),$D212,IF(AND($D212>=FctrChngDts!$C$2,$D212>=FctrChngDts!$D$2,$E212>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D212>FctrChngDts!$D$2,,IF($D212=FctrChngDts!$D$2,$D212,IF(AND($D212>=FctrChngDts!$C$2,$E212<FctrChngDts!$D$2),$E212,IF(AND($D212>=FctrChngDts!$C$2,$E212>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D212>=FctrChngDts!$D$2,$E212>=FctrChngDts!$D$2,$E212>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E212<FctrChngDts!$D$2,$E212<=FctrChngDts!$D$2),$E212,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D212<FctrChngDts!$E$2,$E212<FctrChngDts!$E$2),,IF($D212>FctrChngDts!$F$2,,IF(AND($D212>=FctrChngDts!$E$2,$D212<=FctrChngDts!$F$2),$D212,IF(AND($D212>=FctrChngDts!$E$2,$D212>=FctrChngDts!$F$2,$E212>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D212>FctrChngDts!$F$2,,IF($E212=FctrChngDts!$F$2,$E212,IF(AND($D212<FctrChngDts!$E$2,$E212<=FctrChngDts!$F$2),$E212,IF(AND($D212>=FctrChngDts!$E$2,$E212<FctrChngDts!$F$2),$E212,IF(AND($D212>=FctrChngDts!$E$2,$E212>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D212>=FctrChngDts!$F$2,$E212>=FctrChngDts!$F$2,$E212>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D212<FctrChngDts!$G$2,$E212<FctrChngDts!$G$2),,IF($D212>FctrChngDts!$H$2,,IF(AND($D212>=FctrChngDts!$G$2,$D212<=FctrChngDts!$H$2),$D212,IF(AND($D212>=FctrChngDts!$G$2,$D212>=FctrChngDts!$H$2,$E212>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D212>FctrChngDts!$H$2,,IF($E212=FctrChngDts!$H$2,$E212,IF(AND($D212<FctrChngDts!$G$2,$E212<=FctrChngDts!$H$2),$E212,IF(AND($D212>=FctrChngDts!$G$2,$E212<FctrChngDts!$H$2),$E212,IF(AND($D212>=FctrChngDts!$G$2,$E212>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D212>=FctrChngDts!$H$2,$E212>=FctrChngDts!$H$2,$E212>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A212,Tenant!$A212:$J511,6,FALSE)","v":0},{"$f":"VLOOKUP($A212,Tenant!$A212:$J511,7,FALSE)","v":0},{"$f":"VLOOKUP($A212,Tenant!$A212:$J511,10,FALSE)","v":0},0,{"$f":"IF(AND($AK212=\"FSP2\",$AJ212=FALSE,$HF212=FALSE),SUM($K212*FctrChngDts!$C$9),IF(AND($AK212=\"FSP2\",$AJ212=TRUE,$HF212=FALSE),SUM($K212*FctrChngDts!$C$10),IF(AND($AK212=\"FSP2P3\",$AJ212=FALSE,$HF212=FALSE),SUM(SUM($K212,$M212)*FctrChngDts!$C$9),IF(AND($AK212=\"FSP2P3\",$AJ212=TRUE,$HF212=FALSE),SUM(SUM($K212,$M212)*FctrChngDts!$C$10),IF(AND($AK212=\"FSP3\",$AJ212=FALSE,$HF212=FALSE),SUM($M212*FctrChngDts!$C$9),IF(AND($AK212=\"FSP3\",$AJ212=TRUE,$HF212=FALSE),SUM($M212*FctrChngDts!$C$10),IF(AND($AK212=\"FSP1\",$AJ212=FALSE,$HF212=FALSE),SUM($I212*FctrChngDts!$C$9),IF(AND($AK212=\"FSP1\",$AJ212=TRUE,$HF212=FALSE),SUM($I212*FctrChngDts!$C$10),IF(AND($AK212=\"FSP1P2\",$AJ212=FALSE,$HF212=FALSE),SUM(SUM($I212,$K212)*FctrChngDts!$C$9),IF(AND($AK212=\"FSP1P2\",$AJ212=TRUE,$HF212=FALSE),SUM(SUM($I212,$K212)*FctrChngDts!$C$10),IF(AND($Z212=\"Summer\",$AK212=\"SSP2P3\",$AJ212=FALSE,$HF212=FALSE),SUM(SUM(SUM(SUM($K212,$M212)*FctrChngDts!$C$9),SUM(SUM($L212,$N212)*FctrChngDts!$C$11))*$AF212),IF(AND($Z212=\"Summer\",$AK212=\"SSP2P3\",$AJ212=TRUE,$HF212=FALSE),SUM(SUM(SUM(SUM($K212,$M212)*FctrChngDts!$C$10),SUM(SUM($L212,$N212)*FctrChngDts!$C$12))*$AF212),IF(AND($Z212=\"Winter\",$AK212=\"SSP2P3\",$AJ212=FALSE,$HF212=FALSE),SUM(SUM(SUM(SUM($K212,$M212)*FctrChngDts!$C$9),SUM(SUM($L212,$N212)*FctrChngDts!$C$11))-$AO212),IF(AND($Z212=\"Winter\",$AK212=\"SSP2P3\",$AJ212=TRUE,$HF212=FALSE),SUM(SUM(SUM(SUM($K212,$M212)*FctrChngDts!$C$10),SUM(SUM($L212,$N212)*FctrChngDts!$C$12))-$AO212),IF(AND($Z212=\"Summer\",$AK212=\"SSP1P2\",$AJ212=FALSE,$HF212=FALSE),SUM(SUM(SUM(SUM($I212,$K212)*FctrChngDts!$C$9),SUM(SUM($J212,$L212)*FctrChngDts!$C$11))*$AF212),IF(AND($Z212=\"Summer\",$AK212=\"SSP1P2\",$AJ212=TRUE,$HF212=FALSE),SUM(SUM(SUM(SUM($I212,$K212)*FctrChngDts!$C$10),SUM(SUM($J212,$L212)*FctrChngDts!$C$12))*$AF212),IF(AND($Z212=\"Winter\",$AK212=\"SSP1P2\",$AJ212=FALSE,$HF212=FALSE),SUM(SUM(SUM(SUM($I212,$K212)*FctrChngDts!$C$9),SUM(SUM($J212,$L212)*FctrChngDts!$C$11))-$AO212),IF(AND($Z212=\"Winter\",$AK212=\"SSP1P2\",$AJ212=TRUE,$HF212=FALSE),SUM(SUM(SUM(SUM($I212,$K212)*FctrChngDts!$C$10),SUM(SUM($J212,$L212)*FctrChngDts!$C$12))-$AO212),IF(AND($AK212=\"FSP2\",$AJ212=FALSE,$HF212=TRUE),SUM(SUM($HI212*FctrChngDts!$B$9),SUM($HJ212*FctrChngDts!$C$9)),IF(AND($AK212=\"FSP2\",$AJ212=TRUE,$HF212=TRUE),SUM(SUM($HI212*FctrChngDts!$B$10),SUM($HJ212*FctrChngDts!$C$10)),IF(AND($AK212=\"FSP2P3\",$AJ212=FALSE,$HF212=TRUE),SUM(SUM(SUM($HI212,$HK212)*FctrChngDts!$B$9),SUM(SUM($HJ212,$HL212)*FctrChngDts!$C$9)),IF(AND($AK212=\"FSP2P3\",$AJ212=TRUE,$HF212=TRUE),SUM(SUM(SUM($HI212,$HK212)*FctrChngDts!$B$10),SUM(SUM($HJ212,$HL212)*FctrChngDts!$C$10)),IF(AND($AK212=\"FSP3\",$AJ212=FALSE,$HF212=TRUE),SUM(SUM($HK212*FctrChngDts!$B$9),SUM($HL212*FctrChngDts!$C$9)),IF(AND($AK212=\"FSP3\",$AJ212=TRUE,$HF212=TRUE),SUM(SUM($HK212*FctrChngDts!$B$10),SUM($HL212*FctrChngDts!$C$10)),IF(AND($AK212=\"FSP1\",$AJ212=FALSE,$HF212=TRUE),SUM(SUM($HG212*FctrChngDts!$B$9),SUM($HH212*FctrChngDts!$C$9)),IF(AND($AK212=\"FSP1\",$AJ212=TRUE,$HF212=TRUE),SUM(SUM($HG212*FctrChngDts!$B$10),SUM($HH212*FctrChngDts!$C$10)),IF(AND($AK212=\"FSP1P2\",$AJ212=FALSE,$HF212=TRUE),SUM(SUM(SUM($HG212,$HI212)*FctrChngDts!$B$9),SUM(SUM($HH212,$HJ212)*FctrChngDts!$C$9)),IF(AND($AK212=\"FSP1P2\",$AJ212=TRUE,$HF212=TRUE),SUM(SUM(SUM($HG212,$HI212)*FctrChngDts!$B$10),SUM(SUM($HG212,$HI212)*FctrChngDts!$C$10)),IF(AND($Z212=\"Summer\",$AK212=\"SSP2P3\",$AJ212=FALSE,$HF212=TRUE),SUM(SUM(SUM(SUM($HI212,$HK212)*FctrChngDts!$B$9),SUM(SUM($HJ212,$HL212)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO212,$HQ212)*FctrChngDts!$B$11),SUM(SUM($HP212,$HR212)*FctrChngDts!$C$11))*$AF212),IF(AND($Z212=\"Summer\",$AK212=\"SSP2P3\",$AJ212=TRUE,$HF212=TRUE),SUM(SUM(SUM(SUM($HI212,$HK212)*FctrChngDts!$B$10),SUM(SUM($HJ212,$HL212)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO212,$HQ212)*FctrChngDts!$B$12),SUM(SUM($HP212,$HR212)*FctrChngDts!$C$12))*$AF212),IF(AND($Z212=\"Winter\",$AK212=\"SSP2P3\",$AJ212=FALSE,$HF212=TRUE),SUM(SUM(SUM(SUM($HI212,$HK212)*FctrChngDts!$B$9),SUM(SUM($HJ212,$HL212)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO212,$HQ212)*FctrChngDts!$B$11),SUM(SUM($HP212,$HR212)*FctrChngDts!$C$11))-$AO212),IF(AND($Z212=\"Winter\",$AK212=\"SSP2P3\",$AJ212=TRUE,$HF212=TRUE),SUM(SUM(SUM(SUM($HI212,$HK212)*FctrChngDts!$B$10),SUM(SUM($HO212,$HQ212)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO212,$HQ212)*FctrChngDts!$B$12),SUM(SUM($HP212,$HR212)*FctrChngDts!$C$12))-$AO212),IF(AND($Z212=\"Summer\",$AK212=\"SSP1P2\",$AJ212=FALSE,$HF212=TRUE),SUM(SUM(SUM(SUM($HG212,$HI212)*FctrChngDts!$B$9),SUM(SUM($HH212,$HJ212)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM212,$HO212)*FctrChngDts!$B$11),SUM(SUM($HN212,$HP212)*FctrChngDts!$C$11))*$AF212),IF(AND($Z212=\"Summer\",$AK212=\"SSP1P2\",$AJ212=TRUE,$HF212=TRUE),SUM(SUM(SUM(SUM($HG212,$HI212)*FctrChngDts!$B$10),SUM(SUM($HH212,$HJ212)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM212,$HO212)*FctrChngDts!$B$12),SUM(SUM($HN212,$HP212)*FctrChngDts!$C$12))*$AF212),IF(AND($Z212=\"Winter\",$AK212=\"SSP1P2\",$AJ212=FALSE,$HF212=TRUE),SUM(SUM(SUM(SUM($HG212,$HI212)*FctrChngDts!$B$9),SUM(SUM($HH212,$HJ212)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM212,$HO212)*FctrChngDts!$B$11),SUM(SUM($HN212,$HP212)*FctrChngDts!$C$11))-$AO212),IF(AND($Z212=\"Winter\",$AK212=\"SSP1P2\",$AJ212=TRUE,$HF212=TRUE),SUM(SUM(SUM(SUM($HG212,$HI212)*FctrChngDts!$B$10),SUM(SUM($HH212,$HJ212)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM212,$HO212)*FctrChngDts!$B$12),SUM(SUM($HN212,$HP212)*FctrChngDts!$C$12))-$AO212),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK212=\"FWP1\",$AJ212=FALSE,$HF212=FALSE),SUM($J212*FctrChngDts!$C$11),IF(AND($AK212=\"FWP1\",$AJ212=TRUE,$HF212=FALSE),SUM($J212*FctrChngDts!$C$12),IF(AND($AK212=\"FWP1P2\",$AJ212=FALSE,$HF212=FALSE),SUM(SUM($J212,$L212)*FctrChngDts!$C$11),IF(AND($AK212=\"FWP1P2\",$AJ212=TRUE,$HF212=FALSE),SUM(SUM($J212,$L212)*FctrChngDts!$C$12),IF(AND($AK212=\"FWP2\",$AJ212=FALSE,$HF212=FALSE),SUM($L212*FctrChngDts!$C$11),IF(AND($AK212=\"FWP2\",$AJ212=TRUE,$HF212=FALSE),SUM($L212*FctrChngDts!$C$12),IF(AND($AK212=\"FWP2P3\",$AJ212=FALSE,$HF212=FALSE),SUM(SUM($L212,$N212)*FctrChngDts!$C$11),IF(AND($AK212=\"FWP2P3\",$AJ212=TRUE,$HF212=FALSE),SUM(SUM($L212,$N212)*FctrChngDts!$C$12),IF(AND($AK212=\"FWP3\",$AJ212=FALSE,$HF212=FALSE),SUM($N212*FctrChngDts!$C$11),IF(AND($AK212=\"FWP3\",$AJ212=TRUE,$HF212=FALSE),SUM($N212*FctrChngDts!$C$12),IF(AND($Z212=\"Winter\",$AK212=\"SSP1P2\",$AJ212=FALSE,$HF212=FALSE),SUM(SUM(SUM($I212,$K212)*FctrChngDts!$C$9),SUM(SUM($J212,$L212)*FctrChngDts!$C$11))*$AG212,IF(AND($Z212=\"Winter\",$AK212=\"SSP1P2\",$AJ212=TRUE,$HF212=FALSE),SUM(SUM(SUM($I212,$K212)*FctrChngDts!$B$10),SUM(SUM($J212,$L212)*FctrChngDts!$B$12))*$AG212,IF(AND($Z212=\"Summer\",$AK212=\"SSP1P2\",$AJ212=FALSE,$HF212=FALSE),SUM(SUM(SUM($I212,$K212)*FctrChngDts!$B$9),SUM(SUM($J212,$L212)*FctrChngDts!$B$11))-$AJ212,IF(AND($Z212=\"Summer\",$AK212=\"SSP1P2\",$AJ212=TRUE,$HF212=FALSE),SUM(SUM(SUM($I212,$K212)*FctrChngDts!$C$10),SUM(SUM($J212,$L212)*FctrChngDts!$C$12))-$AJ212,IF(AND($Z212=\"Winter\",$AK212=\"SSP2P3\",$AJ212=FALSE,$HF212=FALSE),SUM(SUM(SUM($K212,$M212)*FctrChngDts!$C$9),SUM(SUM($L212,$N212)*FctrChngDts!$C$11))*$AG212,IF(AND($Z212=\"Winter\",$AK212=\"SSP2P3\",$AJ212=TRUE,$HF212=FALSE),SUM(SUM(SUM($K212,$M212)*FctrChngDts!$C$10),SUM(SUM($L212,$N212)*FctrChngDts!$C$12))*$AG212,IF(AND($Z212=\"Summer\",$AK212=\"SSP2P3\",$AJ212=FALSE,$HF212=FALSE),SUM(SUM(SUM($K212,$M212)*FctrChngDts!$C$9),SUM(SUM($L212,$N212)*FctrChngDts!$C$11))-$AJ212,IF(AND($Z212=\"Summer\",$AK212=\"SSP2P3\",$AJ212=TRUE,$HF212=FALSE),SUM(SUM(SUM($K212,$M212)*FctrChngDts!$C$10),SUM(SUM($L212,$N212)*FctrChngDts!$C$12))-$AJ212,IF(AND($AK212=\"FWP1\",$AJ212=FALSE,$HF212=TRUE),SUM(SUM($HM212*FctrChngDts!$B$11),SUM($HN212*FctrChngDts!$C$11)),IF(AND($AK212=\"FWP1\",$AJ212=TRUE,$HF212=TRUE),SUM(SUM($HM212*FctrChngDts!$B$12),SUM($HN212*FctrChngDts!$C$12)),IF(AND($AK212=\"FWP1P2\",$AJ212=FALSE,$HF212=TRUE),SUM(SUM(SUM($HM212,$HO212)*FctrChngDts!$B$11),SUM(SUM($HN212,$HP212)*FctrChngDts!$C$11)),IF(AND($AK212=\"FWP1P2\",$AJ212=TRUE,$HF212=TRUE),SUM(SUM(SUM($HM212,$KP212)*FctrChngDts!$C$12),SUM(SUM($HN212,$HP212)*FctrChngDts!$C$12)),IF(AND($AK212=\"FWP2\",$AJ212=FALSE,$HF212=TRUE),SUM(SUM($HO212*FctrChngDts!$B$11),SUM($HO212*FctrChngDts!$C$11)),IF(AND($AK212=\"FWP2\",$AJ212=TRUE,$HF212=TRUE),SUM(SUM($HO212*FctrChngDts!$B$12),SUM($HO212*FctrChngDts!$C$12)),IF(AND($AK212=\"FWP2P3\",$AJ212=FALSE,$HF212=TRUE),SUM(SUM(SUM($HO212,$HQ212)*FctrChngDts!$C$11),SUM(SUM($HP212,$HR212)*FctrChngDts!$C$11)),IF(AND($AK212=\"FWP2P3\",$AJ212=TRUE,$HF212=TRUE),SUM(SUM(SUM($HO212,$HQ212)*FctrChngDts!$C$12),SUM(SUM($HP212,$HR212)*FctrChngDts!$C$12)),IF(AND($AK212=\"FWP3\",$AJ212=FALSE,$HF212=TRUE),SUM(SUM($HQ212*FctrChngDts!$B$11),SUM($HR212*FctrChngDts!$C$11)),IF(AND($AK212=\"FWP3\",$AJ212=TRUE,$HF212=TRUE),SUM(SUM($HQ212*FctrChngDts!$B$12),SUM($HR212*FctrChngDts!$C$12)),IF(AND($Z212=\"Winter\",$AK212=\"SSP1P2\",$AJ212=FALSE,$HF212=TRUE),SUM(SUM(SUM(SUM($HG212,$HI212)*FctrChngDts!$B$9),SUM(SUM($HH212,$HJ212)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM212,$HO212)*FctrChngDts!$B$11),SUM(SUM($HN212,$HP212)*FctrChngDts!$C$11))*$AG212),IF(AND($Z212=\"Winter\",$AK212=\"SSP1P2\",$AJ212=TRUE,$HF212=TRUE),SUM(SUM(SUM(SUM($HG212,$HI212)*FctrChngDts!$B$10), SUM(SUM($HH212,$HJ212)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM212,$HO212)*FctrChngDts!$B$12),SUM(SUM($HN212,$HP212)*FctrChngDts!$C$12))*$AG212),IF(AND($Z212=\"Summer\",$AK212=\"SSP1P2\",$AJ212=FALSE,$HF212=TRUE),SUM(SUM(SUM(SUM($HG212,$HI212)*FctrChngDts!$B$9),SUM(SUM($HH212,$HJ212)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM212,$HO212)*FctrChngDts!$B$11),SUM(SUM($HN212,$HP212)*FctrChngDts!$C$11))-$AJ212),IF(AND($Z212=\"Summer\",$AK212=\"SSP1P2\",$AJ212=TRUE,$HF212=TRUE),SUM(SUM(SUM(SUM($HG212,$HI212)*FctrChngDts!$B$10),SUM(SUM($HH212,$HJ212)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM212,$HO212)*FctrChngDts!$B$12),SUM(SUM($HN212,$HP212)*FctrChngDts!$C$12))-$AJ212),IF(AND($Z212=\"Winter\",$AK212=\"SSP2P3\",$AJ212=FALSE,$HF212=TRUE),SUM(SUM(SUM(SUM($HI212,$HK212)*FctrChngDts!$B$9),SUM(SUM($HJ212,$HL212)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO212,$HQ212)*FctrChngDts!$B$11),SUM(SUM($HP212,$HR212)*FctrChngDts!$C$11))*$AG212),IF(AND($Z212=\"Winter\",$AK212=\"SSP2P3\",$AJ212=TRUE,$HF212=TRUE),SUM(SUM(SUM(SUM($HI212,$HK212)*FctrChngDts!$B$10), SUM(SUM($HJ212,$HL212)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO212,$HQ212)*FctrChngDts!$B$12),SUM(SUM($HP212,$HR212)*FctrChngDts!$C$12))*$AG212),IF(AND($Z212=\"Summer\",$AK212=\"SSP2P3\",$AJ212=FALSE,$HF212=TRUE),SUM(SUM(SUM(SUM($HI212,$HK212)*FctrChngDts!$B$9),SUM(SUM($HJ212,$HL212)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO212,$HQ212)*FctrChngDts!$B$11),SUM(SUM($HP212,$HR212)*FctrChngDts!$C$11))-$AJ212),IF(AND($Z212=\"Summer\",$AK212=\"SSP2P3\",$AJ212=TRUE,$HF212=TRUE),SUM(SUM(SUM(SUM($HI212,$HK212)*FctrChngDts!$B$10), SUM(SUM($HJ212,$HL212)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO212,$HQ212)*FctrChngDts!$B$12),SUM(SUM($HP212,$HR212)*FctrChngDts!$C$12))-$AJ212),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK212=\"FSP1\",$AH212=TRUE,SUM(SUM(SUM($AI212*FctrChngDts!$B$13)*I212),$AR212)>$AD212),$AD212,IF(AND($AK212=\"FSP1\",$AH212=TRUE,SUM(SUM(SUM($AI212*FctrChngDts!$B$13)*$I212),$AR212)<=$AD212),SUM(SUM(SUM($AI212*FctrChngDts!$B$13)*$I212),$AR212),IF(AND($Z212=\"Summer\",$AK212=\"SSP1\",$AH212=TRUE,SUM(SUM(SUM(SUM($I212,$J212)*SUM($AI212*FctrChngDts!$B$13))*$AF212),$AR212)>$AD212),$AD212,IF(AND($Z212=\"Summer\",$AK212=\"SSP1\",$AH212=TRUE,SUM(SUM(SUM(SUM($I212,$J212)*SUM($AI212*FctrChngDts!$B$13))*$AF212),$AR212)<=$AD212),SUM(SUM(SUM(SUM($I212,$J212)*SUM($AI212*FctrChngDts!$B$13))*$AF212),$AR212),IF(AND($Z212=\"Winter\",$AK212=\"SSP1\",$AH212=TRUE,SUM(SUM(SUM(SUM($I212,$J212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AU212:$AW212)),$AR212)>$AD212),$AD212,IF(AND($Z212=\"Winter\",$AK212=\"SSP1\",$AH212=TRUE,SUM(SUM(SUM(SUM($I212,$J212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AU212:$AW212)),$AR212)<=$AD212),SUM(SUM(SUM(SUM($I212,$J212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AU212:$AW212)),$AR212),IF(AND($AK212=\"FSP1P2\",$AH212=TRUE,SUM(SUM(SUM(SUM($I212,$K212)*SUM($AI212*FctrChngDts!$B$13))*$AF212),$AR212)>$AD212),$AD212,IF(AND($AK212=\"FSP1P2\",$AH212=TRUE,SUM(SUM(SUM(SUM($I212,$K212)*SUM($AI212*FctrChngDts!$B$13))*$AF212),$AR212)<=$AD212),SUM(SUM(SUM(SUM($I212,$K212)*SUM($AI212*FctrChngDts!$B$13))*$AF212),$AR212),IF(AND($Z212=\"Summer\",$AK212=\"SSP1P2\",$AH212=TRUE,SUM(SUM(SUM(SUM($I212,$K212,$J212,$L212)*SUM($AI212*FctrChngDts!$B$13))*$AF212),$AR212)>$AD212),$AD212,IF(AND($Z212=\"Summer\",$AK212=\"SSP1P2\",$AH212=TRUE,SUM(SUM(SUM(SUM($I212,$K212,$J212,$L212)*SUM($AI212*FctrChngDts!$B$13))*$AF212),$AR212)<=$AD212),SUM(SUM(SUM(SUM($I212,$K212,$J212,$L212)*SUM($AI212*FctrChngDts!$B$13))*$AF212),$AR212),IF(AND($Z212=\"Winter\",$AK212=\"SSP1P2\",$AH212=TRUE,SUM(SUM(SUM(SUM($I212,$K212,$J212,$L212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AU212:$AW212)),$AR212)>$AD212),$AD212,IF(AND($Z212=\"Winter\",$AK212=\"SSP1P2\",$AH212=TRUE,SUM(SUM(SUM(SUM($I212,$K212,$J212,$L212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AU212:$AW212)),$AR212)<=$AD212),MIN($AD212,SUM($AL212,SUM(SUM(SUM(SUM($I212,$K212,$J212,$L212)*SUM($AI212*FctrChngDts!$B$13))*$AF212)))),IF(AND($AK212=\"FSP2\",$AH212=TRUE,SUM(SUM(SUM($AI212*FctrChngDts!$B$13)*$K212),$AR212)>$AD212),$AD212,IF(AND($AK212=\"FSP2\",$AH212=TRUE,SUM(SUM(SUM($AI212*FctrChngDts!$B$13)*$K212),$AR212)<=$AD212),SUM(SUM(SUM($AI212*FctrChngDts!$B$13)*$K212),$AR212),IF(AND($Z212=\"Summer\",$AK212=\"SSP2\",$AH212=TRUE,SUM(SUM(SUM(SUM($K212,$L212)*SUM($AI212*FctrChngDts!$B$13))*$AF212),$AR212)>$AD212),$AD212,IF(AND($Z212=\"Summer\",$AK212=\"SSP2\",$AH212=TRUE,SUM(SUM(SUM(SUM($K212,$L212)*SUM($AI212*FctrChngDts!$B$13))*$AF212),$AR212)<=$AD212),SUM(SUM(SUM(SUM($K212,$L212)*SUM($AI212*FctrChngDts!$B$13))*$AF212),$AR212),IF(AND($Z212=\"Winter\",$AK212=\"SSP2\",$AH212=TRUE,SUM(SUM(SUM(SUM($K212,$L212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AU212:$AW212)),$AR212)>$AD212),$AD212,IF(AND($Z212=\"Winter\",$AK212=\"SSP2\",$AH212=TRUE,SUM(SUM(SUM(SUM($K212,$L212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AU212:$AW212)),$AR212)<=$AD212),SUM(SUM(SUM(SUM($K212,$L212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AU212:$AW212)),$AR212),IF(AND($AK212=\"FSP2P3\",$AH212=TRUE,SUM(SUM(SUM(SUM($K212,$M212)*SUM($AI212*FctrChngDts!$B$13))*$AF212),$AR212)>$AD212),$AD212,IF(AND($AK212=\"FSP2P3\",$AH212=TRUE,SUM(SUM(SUM(SUM($K212,$M212)*SUM($AI212*FctrChngDts!$B$13))*$AF212),$AR212)<=$AD212),SUM(SUM(SUM(SUM($K212,$M212)*SUM($AI212*FctrChngDts!$B$13))*$AF212),$AR212),IF(AND($Z212=\"Summer\",$AK212=\"SSP2P3\",$AH212=TRUE,SUM(SUM(SUM(SUM($K212,$L212,$M212,$N212)*SUM($AI212*FctrChngDts!$B$13))*$AF212),$AR212)>$AD212),$AD212,IF(AND($Z212=\"Summer\",$AK212=\"SSP2P3\",$AH212=TRUE,SUM(SUM(SUM(SUM($K212,$L212,$M212,$N212)*SUM($AI212*FctrChngDts!$B$13))*$AF212),$AR212)<=$AD212),SUM(SUM(SUM(SUM($K212,$L212,$M212,$N212)*SUM($AI212*FctrChngDts!$B$13))*$AF212),$AR212),IF(AND($Z212=\"Winter\",$AK212=\"SSP2P3\",$AH212=TRUE,SUM(SUM(SUM(SUM($K212,$L212,$M212,$N212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AU212:$AW212)),$AR212)>$AD212),$AD212,IF(AND($Z212=\"Winter\",$AK212=\"SSP2P3\",$AH212=TRUE,SUM(SUM(SUM(SUM($K212,$L212,$M212,$N212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AU212:$AW212)),$AR212)<=$AD212),SUM(SUM(SUM(SUM($K212,$L212,$M212,$N212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AU212:$AW212)),$AR212),IF(AND($AK212=\"FSP3\",$AH212=TRUE,SUM(SUM(SUM($AI212*FctrChngDts!$B$13)*$M212),$AR212)>$AD212),$AD212,IF(AND($AK212=\"FSP3\",$AH212=TRUE,SUM(SUM(SUM($AI212*FctrChngDts!$B$13)*$M212),$AR212)<=$AD212),SUM(SUM(SUM($AI212*FctrChngDts!$B$13)*$M212),$AR212),IF(AND($Z212=\"Summer\",$AK212=\"SSP3\",$AH212=TRUE,SUM(SUM(SUM(SUM($M212,$N212)*SUM($AI212*FctrChngDts!$B$13))*$AF212),$AR212)>$AD212),$AD212,IF(AND($Z212=\"Summer\",$AK212=\"SSP3\",$AH212=TRUE,SUM(SUM(SUM(SUM($M212,$N212)*SUM($AI212*FctrChngDts!$B$13))*$AF212),$AR212)<=$AD212),SUM(SUM(SUM(SUM($M212,$N212)*SUM($AI212*FctrChngDts!$B$13))*$AF212),$AR212),IF(AND($Z212=\"Winter\",$AK212=\"SSP3\",$AH212=TRUE,SUM(SUM(SUM(SUM($M212,$N212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AU212:$AW212)),$AR212)>$AD212),$AD212,IF(AND($Z212=\"Winter\",$AK212=\"SSP3\",$AH212=TRUE,SUM(SUM(SUM(SUM($M212,$N212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AU212:$AW212)),$AR212)<=$AD212),SUM(SUM(SUM(SUM($M212,$N212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AU212:$AW212)),$AR212),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK212=\"FWP1\",$AH212=TRUE,SUM(SUM(SUM($AI212*FctrChngDts!$B$13)*$J212),$AU212)>$AE212),$AE212,IF(AND($AK212=\"FWP1\",$AH212=TRUE,SUM(SUM(SUM($AI212*FctrChngDts!$B$13)*$J212),$AU212)<=$AE212),SUM(SUM(SUM($AI212*FctrChngDts!$B$13)*$J212),$AU212),IF(AND($Z212=\"Winter\",$AK212=\"SSP1\",$AH212=TRUE,SUM(SUM(SUM(SUM($I212,$J212)*SUM($AI212*FctrChngDts!$B$13))*$AG212),$AU212)>$AE212),$AE212,IF(AND($Z212=\"Winter\",$AK212=\"SSP1\",$AH212=TRUE,SUM(SUM(SUM(SUM($I212,$J212)*SUM($AI212*FctrChngDts!$B$13))*$AG212),$AU212)<=$AE212),SUM(SUM(SUM(SUM($I212,$J212)*SUM($AI212*FctrChngDts!$B$13))*$AG212),$AU212),IF(AND($Z212=\"Summer\",$AK212=\"SSP1\",$AH212=TRUE,SUM(SUM(SUM(SUM($I212,$J212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AR212:$AT212)),$AU212)>$AE212),$AE212,IF(AND($Z212=\"Summer\",$AK212=\"SSP1\",$AH212=TRUE,SUM(SUM(SUM(SUM($I212,$J212)*SUM($AI212*FctrChngDts!$B$13))- SUM($AR212:$AT212)),$AU212)<=$AE212),SUM(SUM(SUM(SUM($I212,$J212)*SUM($AI212*FctrChngDts!$B$13))- SUM($AR212:$AT212)),$AU212),IF(AND($AK212=\"FWP1P2\",$AH212=TRUE,SUM(SUM(SUM(SUM($J212,$L212)*SUM($AI212*FctrChngDts!$B$13))*$AG212),$AU212)>$AE212),$AE212,IF(AND($AK212=\"FWP1P2\",$AH212=TRUE,SUM(SUM(SUM(SUM($J212,$L212)*SUM($AI212*FctrChngDts!$B$13))*$AG212),$AU212)<=$AE212),SUM(SUM(SUM(SUM($J212,$L212)*SUM($AI212*FctrChngDts!$B$13))*$AG212),$AU212),IF(AND($Z212=\"Winter\",$AK212=\"SSP1P2\",$AH212=TRUE,SUM(SUM(SUM(SUM($I212,$K212,$J212,$L212)*SUM($AI212*FctrChngDts!$B$13))*$AG212),$AU212)>$AE212),$AE212,IF(AND($Z212=\"Winter\",$AK212=\"SSP1P2\",$AH212=TRUE,SUM(SUM(SUM(SUM($I212,$K212,$J212,$L212)*SUM($AI212*FctrChngDts!$B$13))*$AG212),$AU212)<=$AE212),SUM(SUM(SUM(SUM($I212,$K212,$J212,$L212)*SUM($AI212*FctrChngDts!$B$13))*$AG212),$AU212),IF(AND($Z212=\"Summer\",$AK212=\"SSP1P2\",$AH212=TRUE,SUM(SUM(SUM(SUM($I212,$K212,$J212,$L212)*SUM($AI212*FctrChngDts!$B$13))- SUM($AR212:$AT212)),$AU212)>$AE212),$AE212,IF(AND($Z212=\"Summer\",$AK212=\"SSP1P2\",$AH212=TRUE,SUM(SUM(SUM(SUM($I212,$K212,$J212,$L212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AR212:$AT212)),$AU212)<=$AE212),SUM(SUM(SUM(SUM($I212,$K212,$J212,$L212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AR212:$AT212)),$AU212),IF(AND($AK212=\"FWP2\",$AH212=TRUE,SUM(SUM(SUM($AI212*FctrChngDts!$B$13)*$L212),$AU212)>$AE212),$AE212,IF(AND($AK212=\"FWP2\",$AH212=TRUE,SUM(SUM(SUM($AI212*FctrChngDts!$B$13)*$L212),$AU212)<=$AE212),SUM(SUM(SUM($AI212*FctrChngDts!$B$13)*$L212),$AU212),IF(AND($Z212=\"Winter\",$AK212=\"SSP2\",$AH212=TRUE,SUM(SUM(SUM(SUM($K212,$L212)*SUM($AI212*FctrChngDts!$B$13))*$AG212),$AU212)>$AE212),$AE212,IF(AND($Z212=\"Winter\",$AK212=\"SSP2\",$AH212=TRUE,SUM(SUM(SUM(SUM($K212,$L212)*SUM($AI212*FctrChngDts!$B$13))*$AG212),$AU212)<=$AE212),SUM(SUM(SUM(SUM($K212,$L212)*SUM($AI212*FctrChngDts!$B$13))*$AG212),$AU212),IF(AND($Z212=\"Summer\",$AK212=\"SSP2\",$AH212=TRUE,SUM(SUM(SUM(SUM($K212,$L212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AR212:$AT212)),$AU212)>$AE212),$AE212,IF(AND($Z212=\"Summer\",$AK212=\"SSP2\",$AH212=TRUE,SUM(SUM(SUM(SUM($K212,$L212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AR212:$AT212)),$AU212)<=$AE212),SUM(SUM(SUM(SUM($K212,$L212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AR212:$AT212)),$AU212),IF(AND($AK212=\"FWP2P3\",$AH212=TRUE,SUM(SUM(SUM(SUM($L212,$N212)*SUM($AI212*FctrChngDts!$B$13))*$AG212),$AU212)>$AE212),$AE212,IF(AND($AK212=\"FWP2P3\",$AH212=TRUE,SUM(SUM(SUM(SUM($L212,$N212)*SUM($AI212*FctrChngDts!$B$13))*$AG212),$AU212)<=$AE212),SUM(SUM(SUM(SUM($L212,$N212)*SUM($AI212*FctrChngDts!$B$13))*$AG212),$AU212),IF(AND($Z212=\"Winter\",$AK212=\"SSP2P3\",$AH212=TRUE,SUM(SUM(SUM(SUM($K212,$L212,$M212,$N212)*SUM($AI212*FctrChngDts!$B$13))*$AG212),$AU212)>$AE212),$AE212,IF(AND($Z212=\"Winter\",$AK212=\"SSP2P3\",$AH212=TRUE,SUM(SUM(SUM(SUM($K212,$L212,$M212,$N212)*SUM($AI212*FctrChngDts!$B$13))*$AG212),$AU212)<=$AE212),SUM(SUM(SUM(SUM($K212,$L212,$M212,$N212)*SUM($AI212*FctrChngDts!$B$13))*$AG212),$AU212),IF(AND($Z212=\"Summer\",$AK212=\"SSP2P3\",$AH212=TRUE,SUM(SUM(SUM(SUM($K212,$L212,$M212,$N212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AR212:$AT212)),$AU212)>$AE212),$AE212,IF(AND($Z212=\"Summer\",$AK212=\"SSP2P3\",$AH212=TRUE,SUM(SUM(SUM(SUM($K212,$L212,$M212,$N212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AR212:$AT212)),$AU212)<=$AE212),SUM(SUM(SUM(SUM($K212,$L212,$M212,$N212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AR212:$AT212)),$AU212),IF(AND($AK212=\"FWP3\",$AH212=TRUE,SUM(SUM(SUM($AI212*FctrChngDts!$B$13)*$N212),$AU212)>$AE212),$AE212,IF(AND($AK212=\"FWP3\",$AH212=TRUE,SUM(SUM(SUM($AI212*FctrChngDts!$B$13)*$N212),$AU212)<=$AE212),SUM(SUM(SUM($AI212*FctrChngDts!$B$13)*$N212),$AU212),IF(AND($Z212=\"Winter\",$AK212=\"SSP3\",$AH212=TRUE,SUM(SUM(SUM(SUM($M212,$N212)*SUM($AI212*FctrChngDts!$B$13))*$AG212),$AU212)>$AE212),$AE212,IF(AND($Z212=\"Winter\",$AK212=\"SSP3\",$AH212=TRUE,SUM(SUM(SUM(SUM($M212,$N212)*SUM($AI212*FctrChngDts!$B$13))*$AG212),$AU212)<=$AE212),SUM(SUM(SUM(SUM($M212,$N212)*SUM($AI212*FctrChngDts!$B$13))*$AG212),$AU212),IF(AND($Z212=\"Summer\",$AK212=\"SSP3\",$AH212=TRUE,SUM(SUM(SUM(SUM($M212,$N212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AR212:$AT212)),$AU212)>$AE212),$AE212,IF(AND($Z212=\"Summer\",$AK212=\"SSP3\",$AH212=TRUE,SUM(SUM(SUM(SUM($M212,$N212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AR212:$AT212)),$AU212)<=$AE212),SUM(SUM(SUM(SUM($M212,$N212)*SUM($AI212*FctrChngDts!$B$13))-SUM($AR212:$AT212)),$AU212),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I212>0,$AH212=FALSE),SUM($AR212*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I212>0,$AH212=TRUE),SUM($AX212*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I212>0,$AH212=FALSE),SUM($AS212*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I212>0,$AH212=TRUE),SUM($AY212*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I212>0,$AH212=FALSE),SUM($AT212*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I212>0,$AH212=TRUE),SUM($AZ212*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J212>0,$AH212=FALSE),SUM($AU212*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J212>0,$AH212=TRUE),SUM($BA212*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J212>0,$AH212=FALSE),SUM($AV212*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J212>0,$AH212=TRUE),SUM($BB212*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J212>0,$AH212=FALSE),SUM($AW212*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J212>0,$AH212=TRUE),SUM($BC212*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K212>0,$AH212=FALSE),SUM($AR212*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K212>0,$AH212=TRUE),SUM($AX212*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K212>0,$AH212=FALSE),SUM($AS212*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K212>0,$AH212=TRUE),SUM($AY212*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K212>0,$AH212=FALSE),SUM($AT212*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K212>0,$AH212=TRUE),SUM($AZ212*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L212>0,$AH212=FALSE),SUM($AU212*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L212>0,$AH212=TRUE),SUM($BA212*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L212>0,$AH212=FALSE),SUM($AV212*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L212>0,$AH212=TRUE),SUM($BB212*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L212>0,$AH212=FALSE),SUM($AW212*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L212>0,$AH212=TRUE),SUM($BC212*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M212>0,$AH212=FALSE),SUM($AR212*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M212>0,$AH212=TRUE),SUM($AX212*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M212>0,$AH212=FALSE),SUM($AS212*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M212>0,$AH212=TRUE),SUM($AY212*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M212>0,$AH212=FALSE),SUM($AT212*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M212>0,$AH212=TRUE),SUM($AZ212*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N212>0,$AH212=FALSE),SUM($AU212*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N212>0,$AH212=TRUE),SUM($BA212*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N212>0,$AH212=FALSE),SUM($AV212*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N212>0,$AH212=TRUE),SUM($BB212*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N212>0,$AH212=FALSE),SUM($AW212*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N212>0,$AH212=TRUE),SUM($BC212*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I212=0,0,IF(AND($I212>0,$K212>0,$AH212=FALSE),SUM($AR212/$P212*$I212),IF(AND($I212>0,$K212=0,$AH212=FALSE),$AR212,IF(AND($I212>0,$K212>0,$AH212=TRUE),ROUND(MIN($HU212,SUM(SUM($I212,$K212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA212,SUM(SUM($I212,$K212)*(FctrChngDts!$B$13)*$AI212)*$IA212)),0),IF(AND($I212>0,$K212=0,$AH212=TRUE),$AX212))))),0)","v":0},{"$f":"ROUND(IF($I212=0,0,IF(AND($I212>0,$K212>0,$AH212=FALSE),SUM($AS212/$P212*$I212),IF(AND($I212>0,$K212=0,$AH212=FALSE),$AS212,IF(AND($I212>0,$K212>0,$AH212=TRUE),ROUND(MIN(SUM($HU212-$BW212),SUM(SUM($I212,$K212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA212)*3),0),IF(AND($I212>0,$K212=0,$AH212=TRUE),$AY212))))),0)","v":0},0,{"$f":"IF($J212=0,0,IF(AND($J212>0,$L212=0,$N212=0,$AH212=FALSE,$AJ212=FALSE),ROUND(MIN($HX212,SUM($AU212,$BA212)),0),IF(AND($J212>0,$L212=0,$N212=0,$AH212=TRUE,$AJ212=FALSE),ROUND(MIN($HX212,SUM($AU212,SUM($J212*$AI212*FctrChngDts!$B$13))),0),IF(AND($J212>0,$L212>0,$N212=0,$AH212=FALSE,$AJ212=FALSE),ROUND(MIN($HX212,SUM(SUM($J212,$L212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA212,SUM(SUM($J212,$L212)*(FctrChngDts!$B$13)*$AI212)*$IA212)),0),IF(AND($J212>0,$L212>0,$N212=0,$AH212=TRUE,$AJ212=FALSE),ROUND(MIN($HX212,SUM(SUM(SUM(SUM($J212,$L212)*FctrChngDts!$C$11*$IA212),SUM(SUM($J212,$L212)*SUM(FctrChngDts!$B$13*$AI212)*$IA212)))),0),IF(AND($J212>0,$L212=0,$N212=0,$AH212=FALSE,$AJ212=TRUE),ROUND(MIN($HX212,SUM($AU212,$BA212)),0),IF(AND($J212>0,$L212=0,$N212=0,$AH212=TRUE,$AJ212=TRUE),ROUND(MIN($HX212,SUM($AU212,SUM($J212*$AI212*FctrChngDts!$B$13))),0),IF(AND($J212>0,$L212>0,$N212=0,$AH212=FALSE,$AJ212=TRUE),ROUND(MIN($HX212,SUM(SUM($J212,$L212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA212,SUM(SUM($J212,$L212)*(FctrChngDts!$B$13)*$AI212)*$IA212)),0),IF(AND($J212>0,$L212>0,$N212=0,$AH212=TRUE,$AJ212=TRUE),ROUND(MIN($HX212,SUM(SUM(SUM(SUM($J212,$L212)*FctrChngDts!$C$12*$IA212),SUM(SUM($J212,$L212)*SUM(FctrChngDts!$B$13*$AI212)*$IA212)))),0))))))))))","v":0},{"$f":"IF($J212=0,0,IF(AND($J212>0,$L212=0,$N212=0,$AH212=FALSE,$AJ212=FALSE),ROUND(MIN(SUM($HX212-$BZ212),SUM($AU212*3)),0),IF(AND($J212>0,$L212=0,$N212=0,$AH212=TRUE,$AJ212=FALSE),ROUND(MIN(SUM($HX212-$BZ212),SUM(SUM($J212,$L212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA212)*3),0),IF(AND($J212>0,$L212>0,$N212=0,$AH212=FALSE,$AJ212=FALSE),ROUND(MIN(SUM($HX212-$BZ212),SUM(SUM($J212,$L212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA212)*3),0),IF(AND($J212>0,$L212>0,$N212=0,$AH212=TRUE,$AJ212=FALSE),ROUND(MIN(SUM($HX212-$BZ212),SUM(SUM($J212,$L212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA212)*3),0),IF(AND($J212>0,$L212=0,$N212=0,$AH212=FALSE,$AJ212=TRUE),ROUND(MIN(SUM($HX212-$BZ212),SUM($AU212*3)),0),IF(AND($J212>0,$L212=0,$N212=0,$AH212=TRUE,$AJ212=TRUE),ROUND(MIN(SUM($HX212-$BZ212),SUM(SUM($J212,$L212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA212)*3),0),IF(AND($J212>0,$L212>0,$N212=0,$AH212=FALSE,$AJ212=TRUE),ROUND(MIN(SUM($HX212-$BZ212),SUM(SUM($J212,$L212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA212)*3),0),IF(AND($J212>0,$L212>0,$N212=0,$AH212=TRUE,$AJ212=TRUE),ROUND(MIN(SUM($HX212-$BZ212),SUM(SUM($J212,$L212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA212)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K212=0,0,IF(AND($I212>0,$K212>0,$M212=0,$AH212=FALSE),SUM($AR212-$BW212),IF(AND($I212=0,$K212>0,$M212>0,$AH212=FALSE),SUM($AR212/$P212*$K212),IF(AND($I212=0,$K212>0,$M212=0,$AH212=FALSE),$AR212,IF($K212=0,0,IF(AND($I212>0,$K212>0,$M212=0,$AH212=TRUE),ROUND(MIN($HV212,SUM(SUM($I212,$K212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB212,SUM(SUM($I212,$K212)*(FctrChngDts!$B$13)*$AI212)*$IB212)),0),IF(AND($I212=0,$K212>0,$M212>0,$AH212=TRUE),ROUND(MIN($HV212,SUM(SUM($I212,$K212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB212,SUM(SUM($I212,$K212)*(FctrChngDts!$B$13)*$AI212)*$IB212)),0),IF(AND($I212=0,$K212>0,$M212=0,$AH212=TRUE),$AX212)))))))),0)","v":0},{"$f":"ROUND(IF($K212=0,0,IF(AND($I212>0,$K212>0,$M212=0,$AH212=FALSE),SUM($AS212-$BX212),IF(AND($I212=0,$K212>0,$M212>0,$AH212=FALSE),SUM($AS212/$P212*$K212),IF(AND($I212=0,$K212>0,$M212=0,$AH212=FALSE),$AS212,IF($K212=0,0,IF(AND($I212>0,$K212>0,$M212=0,$AH212=TRUE),ROUND(MIN(SUM($HV212-$BW212),SUM(SUM($I212,$K212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB212)*3),0),IF(AND($I212=0,$K212>0,$M212>0,$AH212=TRUE),ROUND(MIN(SUM($HV212-$BW212),SUM(SUM($I212,$K212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB212)*3),0),IF(AND($I212=0,$K212>0,$M212=0,$AH212=TRUE),$AY212)))))))),0)","v":0},0,{"$f":"IF($L212=0,0,IF(AND($J212>0,$L212>0,$N212=0,$AH212=FALSE,$AJ212=FALSE),ROUND(MIN($HY212,SUM(SUM($J212,$L212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB212,SUM(SUM($J212,$L212)*(FctrChngDts!$B$13)*$AI212)*$IB212)),0),IF(AND($J212>0,$L212>0,$N212=0,$AH212=TRUE,$AJ212=FALSE),ROUND(MIN($HY212,SUM(SUM(SUM(SUM($J212,$L212)*FctrChngDts!$C$11*$IB212),SUM(SUM($J212,$L212)*SUM(FctrChngDts!$B$13*$AI212)*$IB212)))),0),IF(AND($J212=0,$L212>0,$N212=0,$AH212=FALSE,$AJ212=FALSE),ROUND(MIN($HY212,SUM($L212*FctrChngDts!$C$11)),0),IF(AND($J212=0,$L212>0,$N212=0,$AH212=TRUE,$AJ212=FALSE),ROUND(MIN($HY212,SUM(SUM(SUM(SUM($J212,$L212)*FctrChngDts!$C$11*$IB212),SUM(SUM($J212,$L212)*SUM(FctrChngDts!$B$13*$AI212)*$IB212)))),0),IF(AND($J212>0,$L212>0,$N212=0,$AH212=FALSE,$AJ212=TRUE),ROUND(MIN($HY212,SUM(SUM($J212,$L212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB212,SUM(SUM($J212,$L212)*(FctrChngDts!$B$13)*$AI212)*$IB212)),0),IF(AND($J212>0,$L212>0,$N212=0,$AH212=TRUE,$AJ212=TRUE),ROUND(MIN($HY212,SUM(SUM(SUM(SUM($J212,$L212)*FctrChngDts!$C$12*$IB212),SUM(SUM($J212,$L212)*SUM(FctrChngDts!$B$13*$AI212)*$IB212)))),0),IF(AND($J212=0,$L212>0,$N212=0,$AH212=FALSE,$AJ212=TRUE),ROUND(MIN($HY212,SUM($L212*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J212=0,$L212>0,$N212=0,$AH212=TRUE,$AJ212=TRUE),ROUND(MIN($HY212,SUM(SUM(SUM(SUM($J212,$L212)*FctrChngDts!$C$12*$IB212),SUM(SUM($J212,$L212)*SUM(FctrChngDts!$B$13*$AI212)*$IB212)))),0))))))))))","v":0},{"$f":"IF($L212=0,0,IF(AND($J212>0,$L212>0,$N212=0,$AH212=FALSE,$AJ212=FALSE),ROUND(MIN(SUM($HY212-$CF212),SUM(SUM($J212,$L212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB212)*3),0),IF(AND($J212>0,$L212>0,$N212=0,$AH212=TRUE,$AJ212=FALSE),ROUND(MIN(SUM($HY212-$CF212),SUM(SUM($J212,$L212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB212)*3),0),IF(AND($J212=0,$L212>0,$N212=0,$AH212=FALSE,$AJ212=FALSE),ROUND(MIN(SUM($HY212-$CF212),SUM($AU212*3)),0),IF(AND($J212=0,$L212>0,$N212=0,$AH212=TRUE,$AJ212=FALSE),ROUND(MIN(SUM($HY212-$CF212),SUM(SUM($J212,$L212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB212)*3),0),IF(AND($J212>0,$L212>0,$N212=0,$AH212=FALSE,$AJ212=TRUE),ROUND(MIN(SUM($HY212-$CF212),SUM(SUM($J212,$L212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB212)*3),0),IF(AND($J212>0,$L212>0,$N212=0,$AH212=TRUE,$AJ212=TRUE),ROUND(MIN(SUM($HY212-$CF212),SUM(SUM($J212,$L212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB212)*3),0),IF(AND($J212=0,$L212>0,$N212=0,$AH212=FALSE,$AJ212=TRUE),ROUND(MIN(SUM($HY212-$CF212),SUM($AU212*3)),0),IF(AND($J212=0,$L212>0,$N212=0,$AH212=TRUE,$AJ212=TRUE),ROUND(MIN(SUM($HY212-$CF212),SUM(SUM($J212,$L212)*IF($AJ212=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB212)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S212>0,Account!$AG$2=TRUE,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH212=FALSE),SUM(Usage!$BW212:$CB212)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V212>0,Account!$AG$2=TRUE,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH212=FALSE),SUM(Usage!$CC212:$CH212)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y212>0,Account!$AG$2=TRUE,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH212=FALSE),SUM(Usage!$CI212:$CN212)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH212=TRUE,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S212),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S212)),2)","v":0},{"$f":"ROUND(IF(OR($AH212=TRUE,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V212),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V212)),2)","v":0},{"$f":"IF(OR($AH212=TRUE,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y212),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y212))","v":0},{"$f":"ROUND(IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW212),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW212)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX212),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX212)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY212),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY212)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ212),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ212)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA212),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA212)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB212),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB212)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S212),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC212),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC212)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD212),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD212)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE212),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE212)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF212),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF212)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG212),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG212)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH212),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH212)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V212),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI212),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI212))","v":0},{"$f":"IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ212),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ212))","v":0},{"$f":"IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK212),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK212))","v":0},{"$f":"IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL212),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL212))","v":0},{"$f":"IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM212),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM212))","v":0},{"$f":"IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN212),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN212))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y212)","v":0},0,0,0,0,{"$f":"IF($DW212>IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV212*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV212*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW212-IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV212*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV212*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV212<$DW212,SUM($DW212-$DV212),0))","v":0},{"$f":"IF(OR(AND($D212<=FctrChngDts!$B$14,Usage!$E212>FctrChngDts!$B$14),AND(Usage!$D212<=FctrChngDts!$C$14,Usage!$E212>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW212),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX212),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY212),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ212),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA212),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB212),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC212),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD212),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE212),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF212),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG212),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH212),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI212)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ212)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK212)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL212)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM212)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN212)","v":0},0,{"$f":"IF(AND($S212>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E212<>\"D-CARE\",Tenant!$F212=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET212=TRUE,$S212>0,$V212=0),SUM(SUM($BW212:$CB212)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET212=TRUE,$S212>0,$V212>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW212:$CB212)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET212=TRUE,$S212>0,$V212>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW212:$CB212)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S212>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S212>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S212>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV212=TRUE,$S212>0,$V212=0),SUM(SUM($BW212:$CB212)*'CRS1'!$P$2),IF(AND($EV212=TRUE,$S212>0,$V212>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW212:$CB212)*'CRS1'!$P$2),IF(AND($EV212=TRUE,$S212>0,$V212>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW212:$CB212)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S212>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX212=TRUE,$S212>0,$V212=0),SUM(SUM($BW212:$CB212)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX212=TRUE,$S212>0,$V212>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW212:$CB212)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX212=TRUE,$S212>0,$V212>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW212:$CB212)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S212>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ212=TRUE,$S212>0),SUM(SUM($BW212:$CB212)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V212>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E212<>\"D-CARE\",Tenant!$F212=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB212=TRUE,$S212>0,$V212>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC212:$CH212)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB212=TRUE,$S212>0,$V212>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC212:$CH212)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB212=TRUE,$V212>0,$Y212>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC212:$CH212)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB212=TRUE,$V212>0,$Y212>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC212:$CH212)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB212=TRUE,$S212=0,$V212>0,$Y212=0),SUM(SUM($CC212:$CH212)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V212>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V212>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V212>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD212=TRUE,$S212>0,$V212>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC212:$CH212)*'CRS2'!$P$2),IF(AND($FD212=TRUE,$S212>0,$V212>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC212:$CH212)*'CRS2'!$P$2),IF(AND($FD212=TRUE,$V212>0,$Y212>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC212:$CH212)*'CRS2'!$P$2),IF(AND($FD212=TRUE,$V212>0,$Y212>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC212:$CH212)*'CRS2'!$P$2),IF(AND($FD212=TRUE,$S212=0,$V212>0,$Y212=0),SUM(SUM($CC212:$CH212)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V212>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF212=TRUE,$S212>0,$V212>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC212:$CH212)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF212=TRUE,$S212>0,$V212>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC212:$CH212)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF212=TRUE,$V212>0,$Y212>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC212:$CH212)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF212=TRUE,$V212>0,$Y212>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC212:$CH212)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF212=TRUE,$S212=0,$V212>0,$Y212=0),SUM(SUM($CC212:$CH212)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V212>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH212=TRUE,$V212>0),SUM(SUM($CC212:$CH212)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y212>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E212<>\"D-CARE\",Tenant!$F212=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ212=TRUE,$V212=0,$Y212>0),SUM(SUM($CI212:$CN212)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ212=TRUE,$V212>0,$Y212>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI212:$CN212)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ212=TRUE,$V212>0,$Y212>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI212:$CN212)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y212>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y212>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y212>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL212=TRUE,$V212=0,$Y212>0),SUM(SUM($CI212:$CN212)*'CRS3'!$P$2),IF(AND($FL212=TRUE,$V212>0,$Y212>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI212:$CN212)*'CRS3'!$P$2),IF(AND($FL212=TRUE,$V212>0,$Y212>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI212:$CN212)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y212>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN212=TRUE,$V212=0,$Y212>0),SUM(SUM($CI212:$CN212)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN212=TRUE,$V212>0,$Y212>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI212:$CN212)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN212=TRUE,$V212>0,$Y212>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI212:$CN212)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y212>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP212=TRUE,$Y212>0),SUM(SUM($CI212:$CN212)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR212:$FT212))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO212:$CQ212,$FR212:$FT212))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA212:$EF212)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG212:$EL212)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM212:$ER212)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV212,$CO212:$CQ212,$EA212:$ER212)/$P212)*$S212*FctrChngDts!$B$15),SUM(SUM(SUM($DV212,$CO212:$CQ212,$FR212:$FT212)/$P212)*$S212*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV212,$CO212:$CQ212,$EA212:$ER212)/$P212)*$V212*FctrChngDts!$B$15),SUM(SUM(SUM($DV212,$CO212:$CQ212,$FR212:$FT212)/$P212)*$V212*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV212,$CO212:$CQ212,$EA212:$ER212)/$P212)*$Y212*FctrChngDts!$B$15),SUM(SUM(SUM($DV212,$CO212:$CQ212,$FR212:$FT212)/$P212)*$Y212*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA212*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI212*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ212*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ212,$FU212,$GF212,$GZ212:$HE212),IF(Account!$Q$2=TRUE,SUM($DZ212,$FV212,$GF212,$GZ212:$HE212),SUM($DZ212,$ES212,$FU212:$FV212,$GF212,$GZ212:$HE212)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E212),Usage!$P212,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D212,FctrChngDts!$C$17<=Usage!$E212),SUM(FctrChngDts!$C$17-Usage!$D212),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E212),Usage!$P212,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D212,FctrChngDts!$C$19<=Usage!$E212),SUM(FctrChngDts!$C$19-Usage!$D212),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK212*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK212*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL212*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL212*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D212))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A212,Tenant!$A:$J,8,FALSE)=TRUE,$GG212<0),0,SUM(SUM(SUM($GG212/$P212*$GP212)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A212,Tenant!$A:$J,8,FALSE)=TRUE,$GG212<0),0,SUM(SUM(SUM($GG212/$P212*$GQ212)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D212))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A212,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV212*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A212,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW212*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU212:$DA212,$EU212,$EA212:$EF212,$FA212)-SUM(SUM($BW212:$CB212)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD212:$DJ212,$FC212,$EG212:$EL212,$FI212)-SUM(SUM($CC212:$CH212)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM212:$DS212,$FK212,$EM212:$ER212,$FQ212)-SUM(SUM($CI212:$CN212)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO212,$CU212:$DA212,$EU212,$EW212,$EY212,$EA212:$EF212,$FA212,$CP212,$DD212:$DJ212,$FC212,$FE212,$FG212,$EG212:$EL212,$FI212)/$P212*$S212)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO212,$CU212:$DA212,$EU212,$EW212,$EY212,$EA212:$EF212,$FA212,$CP212,$DD212:$DJ212,$FC212,$FE212,$FG212,$EG212:$EL212,$FI212)/$P212*$V212)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ212,$DM212:$DS212,$FK212,$FM212,$FO212,$EM212:$ER212,$FQ212)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D212,BslnAllctnCrrnt!$A$1<=$E212),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK212=\"FSP1\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$Q212,BslnAllctnCrrnt!$A$1<$R212),SUM(BslnAllctnCrrnt!$A$1-$Q212),IF(AND($AK212=\"FSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$Q212,BslnAllctnCrrnt!$A$1<$R212),SUM(BslnAllctnCrrnt!$A$1-$Q212),IF(AND($AK212=\"FSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),$I212,IF(AND($AK212=\"SSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$Q212,BslnAllctnCrrnt!$A$1<$R212),SUM(BslnAllctnCrrnt!$A$1-$Q212),IF(AND($AK212=\"SSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),$I212,0)))))","v":0},{"$f":"IF(AND($AK212=\"FSP1\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$Q212,BslnAllctnCrrnt!$A$1<$R212),SUM($I212-$HG212),IF(AND($AK212=\"FSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$Q212,BslnAllctnCrrnt!$A$1<$R212),SUM($I212-$HG212),IF(AND($AK212=\"FSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM($I212-$HG212),IF(AND($AK212=\"SSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$Q212,BslnAllctnCrrnt!$A$1<$R212),SUM($I212-$HG212),IF(AND($AK212=\"SSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM($I212-$HG212),0)))))","v":0},{"$f":"IF(AND($AK212=\"SSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$Q212,BslnAllctnCrrnt!$A$1<$R212),0,IF(AND(FctrChngDts!$A$2>=$D212,FctrChngDts!$B$2<$E212),IF(AND($AK212=\"SSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM(BslnAllctnCrrnt!$A$1-$T212),0),IF(AND($AK212=\"FSP2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM(BslnAllctnCrrnt!$A$1-$T212),IF(AND($AK212=\"FSP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM(BslnAllctnCrrnt!$A$1-$T212),IF(AND($AK212=\"FSP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$W212,BslnAllctnCrrnt!$A$1<$X212),$K212,IF(AND($AK212=\"FSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$Q212,BslnAllctnCrrnt!$A$1<$R212),0,IF(AND($AK212=\"FSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM(BslnAllctnCrrnt!$A$1-$T212),IF(AND($AK212=\"SSP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM(BslnAllctnCrrnt!$A$1-$T212),IF(AND($AK212=\"SSP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$W212,BslnAllctnCrrnt!$A$1<$X212),$K212,0)))))))))","v":0},{"$f":"IF(AND($AK212=\"SSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$Q212,BslnAllctnCrrnt!$A$1<$R212),SUM($K212-$HI212),IF(AND($AK212=\"SSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM($K212-$HI212),IF(AND($AK212=\"FSP2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM($K212-$HI212),IF(AND($AK212=\"FSP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM($K212-$HI212),IF(AND($AK212=\"FSP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$W212,BslnAllctnCrrnt!$A$1<$X212),SUM($K212-$HI212),IF(AND($AK212=\"FSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$Q212,BslnAllctnCrrnt!$A$1<$R212),SUM($K212-$HI212),IF(AND($AK212=\"FSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM($K212-$HI212),IF(AND($AK212=\"SSP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM($K212-$HI212),IF(AND($AK212=\"SSP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$W212,BslnAllctnCrrnt!$A$1<$X212),SUM($K212-$HI212),0)))))))))","v":0},{"$f":"IF(AND($AK212=\"FSP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),0,IF(AND($AK212=\"FSP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$W212,BslnAllctnCrrnt!$A$1<$X212),SUM(BslnAllctnCrrnt!$A$1-$W212),IF(AND($AK212=\"FSP3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$W212,BslnAllctnCrrnt!$A$1<$X212),SUM(BslnAllctnCrrnt!$A$1-$W212),0)))","v":0},{"$f":"IF(AND($AK212=\"FSP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM($M212-$HK212),IF(AND($AK212=\"FSP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$W212,BslnAllctnCrrnt!$A$1<$X212),SUM($M212-$HK212),IF(AND($AK212=\"FSP3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$W212,BslnAllctnCrrnt!$A$1<$X212),SUM($M212-$HK212),0)))","v":0},{"$f":"IF(AND($AK212=\"FWP1\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$Q212,BslnAllctnCrrnt!$A$1<$R212),SUM(BslnAllctnCrrnt!$A$1-$Q212),IF(AND($AK212=\"FWP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$Q212,BslnAllctnCrrnt!$A$1<$R212),SUM(BslnAllctnCrrnt!$A$1-$Q212),IF(AND($AK212=\"FWP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),$J212,IF(AND(FctrChngDts!$A$2>=$D212,FctrChngDts!$B$2<$E212),IF(AND($AK212=\"SSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$Q212,BslnAllctnCrrnt!$A$1<$R212),SUM(BslnAllctnCrrnt!$A$1-$Q212),0),IF(AND($AK212=\"SSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),$J212,0)))))","v":0},{"$f":"IF(AND($AK212=\"FWP1\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$Q212,BslnAllctnCrrnt!$A$1<$R212),SUM($J212-$HM212),IF(AND($AK212=\"FWP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$Q212,BslnAllctnCrrnt!$A$1<$R212),SUM($J212-$HM212),IF(AND($AK212=\"FWP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM($J212-$HM212),IF(AND($AK212=\"SSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$Q212,BslnAllctnCrrnt!$A$1<$R212),SUM($J212-$HM212),IF(AND($AK212=\"SSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM($J212-$HM212),0)))))","v":0},{"$f":"IF(AND($AK212=\"FWP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$Q212,BslnAllctnCrrnt!$A$1<$R212),0,IF(AND($AK212=\"FWP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM(BslnAllctnCrrnt!$A$1-$T212),IF(AND($AK212=\"FWP2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM(BslnAllctnCrrnt!$A$1-$T212),IF(AND($AK212=\"FWP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM(BslnAllctnCrrnt!$A$1-$T212),IF(AND($AK212=\"FWP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$W212,BslnAllctnCrrnt!$A$1<$X212),$L212,IF(AND($AK212=\"SSP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM(BslnAllctnCrrnt!$A$1-$T212),IF(AND($AK212=\"SSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$Q212,BslnAllctnCrrnt!$A$1<$R212),0,IF(AND($AK212=\"SSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM(BslnAllctnCrrnt!$A$1-$T212),0))))))))","v":0},{"$f":"IF(AND($AK212=\"FWP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$Q212,BslnAllctnCrrnt!$A$1<$R212),SUM($L212-$HO212),IF(AND($AK212=\"FWP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM($L212-$HO212),IF(AND($AK212=\"FWP2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM($L212-$HO212),IF(AND($AK212=\"FWP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM($L212-$HO212),IF(AND($AK212=\"FWP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$W212,BslnAllctnCrrnt!$A$1<$X212),SUM($L212-$HO212),IF(AND($AK212=\"SSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$Q212,BslnAllctnCrrnt!$A$1<$R212),SUM($L212-$HO212),IF(AND($AK212=\"SSP1P2\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM($L212-$HO212),0)))))))","v":0},{"$f":"IF(AND($AK212=\"FWP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),0,IF(AND($AK212=\"FWP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$W212,BslnAllctnCrrnt!$A$1<$X212),SUM(BslnAllctnCrrnt!$A$1-$W212),IF(AND($AK212=\"FWP3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$W212,BslnAllctnCrrnt!$A$1<$X212),SUM(BslnAllctnCrrnt!$A$1-$W212),IF(AND($AK212=\"SSP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),0,IF(AND($AK212=\"SSP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$W212,BslnAllctnCrrnt!$A$1<$X212),SUM(BslnAllctnCrrnt!$A$1-$W212),0)))))","v":0},{"$f":"IF(AND($AK212=\"FWP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM($N212-$HQ212),IF(AND($AK212=\"FWP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$W212,BslnAllctnCrrnt!$A$1<$X212),SUM($N212-$HQ212),IF(AND($AK212=\"FWP3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$W212,BslnAllctnCrrnt!$A$1<$X212),SUM($N212-$HQ212),IF(AND($AK212=\"SSP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$T212,BslnAllctnCrrnt!$A$1<$U212),SUM($N212-$HQ212),IF(AND($AK212=\"SSP2P3\",$HF212=TRUE,BslnAllctnCrrnt!$A$1>=$W212,BslnAllctnCrrnt!$A$1<$X212),SUM($N212-$HQ212),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[216,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G217),0,IF($F217<=$G217,SUM($G217-$F217),IF($F217>$G217,SUM((Account!$L$2-Usage!$F217)+Usage!$G217+1))))","v":0},{"$f":"IF($Q217=0,0,IF($R217=0,0,IF(AND($Q217<FctrChngDts!$A$2,$R217>=FctrChngDts!$A$2),SUM($R217-FctrChngDts!$A$2+1),IF(AND($Q217>=FctrChngDts!$A$2,$R217>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q217),IF(AND($Q217>=FctrChngDts!$A$2,$R217<FctrChngDts!$B$2),SUM($R217-$Q217+1),0)))))","v":0},{"$f":"IF($Q217=0,0,IF($R217=0,0,IF(AND($Q217<FctrChngDts!$A$2,$R217>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q217),IF(AND($Q217<FctrChngDts!$A$2,$R217<FctrChngDts!$A$2),SUM($R217-$Q217+1),IF(AND($Q217>FctrChngDts!$A$2,$R217>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R217+1),0)))))","v":0},{"$f":"IF($T217=0,0,IF($U217=0,0,IF(AND($T217<FctrChngDts!$A$2,$U217>=FctrChngDts!$A$2),SUM($U217-FctrChngDts!$A$2+1),IF(AND($T217>=FctrChngDts!$A$2,$U217<FctrChngDts!$B$2),SUM($U217-$T217+1),IF(AND($T217>=FctrChngDts!$A$2,$U217>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T217)<0),0,IF(AND($T217>=FctrChngDts!$A$2,$U217>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T217),0))))))","v":0},{"$f":"IF($T217=0,0,IF($U217=0,0,IF(AND($T217<FctrChngDts!$A$2,$U217>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T217),IF(AND($T217>=FctrChngDts!$B$2,$U217>=FctrChngDts!$B$2),SUM($U217-$T217+1),IF(AND($T217<FctrChngDts!$A$2,$U217<FctrChngDts!$A$2),SUM($U217-$T217+1),IF(AND($T217>=FctrChngDts!$A$2,$U217>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U217+1),0))))))","v":0},{"$f":"IF($W217=0,0,IF($X217=0,0,IF(AND($W217>=FctrChngDts!$A$2,$X217>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W217)<0),0,IF(AND($W217>=FctrChngDts!$A$2,$X217>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W217),IF(AND($W217>=FctrChngDts!$A$2,$X217<FctrChngDts!$B$2),SUM($X217-$W217+1),IF(AND($W217<FctrChngDts!$A$2,$X217>=FctrChngDts!$A$2),SUM($X217-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W217=0,0,IF($X217=0,0,IF(AND($W217<FctrChngDts!$A$2,$X217<FctrChngDts!$A$2),SUM($X217-$W217+1),IF(AND($W217>=FctrChngDts!$A$2,$X217>=FctrChngDts!$B$2,SUM($X217-FctrChngDts!$B$2+1)<=$Y217),SUM($X217-FctrChngDts!$B$2+1),IF(AND($W217>=FctrChngDts!$A$2,$X217>=FctrChngDts!$B$2),SUM($X217-$W217+1),IF(AND($W217<FctrChngDts!$A$2,$X217>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W217),0))))))","v":0},{"$f":"IF(AND($D217>=FctrChngDts!$C$2,$E217<FctrChngDts!$E$2),\"1\",IF(AND($D217>=FctrChngDts!$E$2,$E217<FctrChngDts!$G$2),\"2\",IF(AND($D217>=FctrChngDts!$G$2,$E217<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D217>=FctrChngDts!$D$2,,IF(AND($D217>=FctrChngDts!$C$2,$D217<=FctrChngDts!$D$2),$D217,IF(AND($D217>=FctrChngDts!$C$2,$D217>=FctrChngDts!$D$2,$E217>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D217>FctrChngDts!$D$2,,IF($D217=FctrChngDts!$D$2,$D217,IF(AND($D217>=FctrChngDts!$C$2,$E217<FctrChngDts!$D$2),$E217,IF(AND($D217>=FctrChngDts!$C$2,$E217>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D217>=FctrChngDts!$D$2,$E217>=FctrChngDts!$D$2,$E217>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E217<FctrChngDts!$D$2,$E217<=FctrChngDts!$D$2),$E217,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D217<FctrChngDts!$E$2,$E217<FctrChngDts!$E$2),,IF($D217>FctrChngDts!$F$2,,IF(AND($D217>=FctrChngDts!$E$2,$D217<=FctrChngDts!$F$2),$D217,IF(AND($D217>=FctrChngDts!$E$2,$D217>=FctrChngDts!$F$2,$E217>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D217>FctrChngDts!$F$2,,IF($E217=FctrChngDts!$F$2,$E217,IF(AND($D217<FctrChngDts!$E$2,$E217<=FctrChngDts!$F$2),$E217,IF(AND($D217>=FctrChngDts!$E$2,$E217<FctrChngDts!$F$2),$E217,IF(AND($D217>=FctrChngDts!$E$2,$E217>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D217>=FctrChngDts!$F$2,$E217>=FctrChngDts!$F$2,$E217>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D217<FctrChngDts!$G$2,$E217<FctrChngDts!$G$2),,IF($D217>FctrChngDts!$H$2,,IF(AND($D217>=FctrChngDts!$G$2,$D217<=FctrChngDts!$H$2),$D217,IF(AND($D217>=FctrChngDts!$G$2,$D217>=FctrChngDts!$H$2,$E217>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D217>FctrChngDts!$H$2,,IF($E217=FctrChngDts!$H$2,$E217,IF(AND($D217<FctrChngDts!$G$2,$E217<=FctrChngDts!$H$2),$E217,IF(AND($D217>=FctrChngDts!$G$2,$E217<FctrChngDts!$H$2),$E217,IF(AND($D217>=FctrChngDts!$G$2,$E217>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D217>=FctrChngDts!$H$2,$E217>=FctrChngDts!$H$2,$E217>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A217,Tenant!$A217:$J516,6,FALSE)","v":0},{"$f":"VLOOKUP($A217,Tenant!$A217:$J516,7,FALSE)","v":0},{"$f":"VLOOKUP($A217,Tenant!$A217:$J516,10,FALSE)","v":0},0,{"$f":"IF(AND($AK217=\"FSP2\",$AJ217=FALSE,$HF217=FALSE),SUM($K217*FctrChngDts!$C$9),IF(AND($AK217=\"FSP2\",$AJ217=TRUE,$HF217=FALSE),SUM($K217*FctrChngDts!$C$10),IF(AND($AK217=\"FSP2P3\",$AJ217=FALSE,$HF217=FALSE),SUM(SUM($K217,$M217)*FctrChngDts!$C$9),IF(AND($AK217=\"FSP2P3\",$AJ217=TRUE,$HF217=FALSE),SUM(SUM($K217,$M217)*FctrChngDts!$C$10),IF(AND($AK217=\"FSP3\",$AJ217=FALSE,$HF217=FALSE),SUM($M217*FctrChngDts!$C$9),IF(AND($AK217=\"FSP3\",$AJ217=TRUE,$HF217=FALSE),SUM($M217*FctrChngDts!$C$10),IF(AND($AK217=\"FSP1\",$AJ217=FALSE,$HF217=FALSE),SUM($I217*FctrChngDts!$C$9),IF(AND($AK217=\"FSP1\",$AJ217=TRUE,$HF217=FALSE),SUM($I217*FctrChngDts!$C$10),IF(AND($AK217=\"FSP1P2\",$AJ217=FALSE,$HF217=FALSE),SUM(SUM($I217,$K217)*FctrChngDts!$C$9),IF(AND($AK217=\"FSP1P2\",$AJ217=TRUE,$HF217=FALSE),SUM(SUM($I217,$K217)*FctrChngDts!$C$10),IF(AND($Z217=\"Summer\",$AK217=\"SSP2P3\",$AJ217=FALSE,$HF217=FALSE),SUM(SUM(SUM(SUM($K217,$M217)*FctrChngDts!$C$9),SUM(SUM($L217,$N217)*FctrChngDts!$C$11))*$AF217),IF(AND($Z217=\"Summer\",$AK217=\"SSP2P3\",$AJ217=TRUE,$HF217=FALSE),SUM(SUM(SUM(SUM($K217,$M217)*FctrChngDts!$C$10),SUM(SUM($L217,$N217)*FctrChngDts!$C$12))*$AF217),IF(AND($Z217=\"Winter\",$AK217=\"SSP2P3\",$AJ217=FALSE,$HF217=FALSE),SUM(SUM(SUM(SUM($K217,$M217)*FctrChngDts!$C$9),SUM(SUM($L217,$N217)*FctrChngDts!$C$11))-$AO217),IF(AND($Z217=\"Winter\",$AK217=\"SSP2P3\",$AJ217=TRUE,$HF217=FALSE),SUM(SUM(SUM(SUM($K217,$M217)*FctrChngDts!$C$10),SUM(SUM($L217,$N217)*FctrChngDts!$C$12))-$AO217),IF(AND($Z217=\"Summer\",$AK217=\"SSP1P2\",$AJ217=FALSE,$HF217=FALSE),SUM(SUM(SUM(SUM($I217,$K217)*FctrChngDts!$C$9),SUM(SUM($J217,$L217)*FctrChngDts!$C$11))*$AF217),IF(AND($Z217=\"Summer\",$AK217=\"SSP1P2\",$AJ217=TRUE,$HF217=FALSE),SUM(SUM(SUM(SUM($I217,$K217)*FctrChngDts!$C$10),SUM(SUM($J217,$L217)*FctrChngDts!$C$12))*$AF217),IF(AND($Z217=\"Winter\",$AK217=\"SSP1P2\",$AJ217=FALSE,$HF217=FALSE),SUM(SUM(SUM(SUM($I217,$K217)*FctrChngDts!$C$9),SUM(SUM($J217,$L217)*FctrChngDts!$C$11))-$AO217),IF(AND($Z217=\"Winter\",$AK217=\"SSP1P2\",$AJ217=TRUE,$HF217=FALSE),SUM(SUM(SUM(SUM($I217,$K217)*FctrChngDts!$C$10),SUM(SUM($J217,$L217)*FctrChngDts!$C$12))-$AO217),IF(AND($AK217=\"FSP2\",$AJ217=FALSE,$HF217=TRUE),SUM(SUM($HI217*FctrChngDts!$B$9),SUM($HJ217*FctrChngDts!$C$9)),IF(AND($AK217=\"FSP2\",$AJ217=TRUE,$HF217=TRUE),SUM(SUM($HI217*FctrChngDts!$B$10),SUM($HJ217*FctrChngDts!$C$10)),IF(AND($AK217=\"FSP2P3\",$AJ217=FALSE,$HF217=TRUE),SUM(SUM(SUM($HI217,$HK217)*FctrChngDts!$B$9),SUM(SUM($HJ217,$HL217)*FctrChngDts!$C$9)),IF(AND($AK217=\"FSP2P3\",$AJ217=TRUE,$HF217=TRUE),SUM(SUM(SUM($HI217,$HK217)*FctrChngDts!$B$10),SUM(SUM($HJ217,$HL217)*FctrChngDts!$C$10)),IF(AND($AK217=\"FSP3\",$AJ217=FALSE,$HF217=TRUE),SUM(SUM($HK217*FctrChngDts!$B$9),SUM($HL217*FctrChngDts!$C$9)),IF(AND($AK217=\"FSP3\",$AJ217=TRUE,$HF217=TRUE),SUM(SUM($HK217*FctrChngDts!$B$10),SUM($HL217*FctrChngDts!$C$10)),IF(AND($AK217=\"FSP1\",$AJ217=FALSE,$HF217=TRUE),SUM(SUM($HG217*FctrChngDts!$B$9),SUM($HH217*FctrChngDts!$C$9)),IF(AND($AK217=\"FSP1\",$AJ217=TRUE,$HF217=TRUE),SUM(SUM($HG217*FctrChngDts!$B$10),SUM($HH217*FctrChngDts!$C$10)),IF(AND($AK217=\"FSP1P2\",$AJ217=FALSE,$HF217=TRUE),SUM(SUM(SUM($HG217,$HI217)*FctrChngDts!$B$9),SUM(SUM($HH217,$HJ217)*FctrChngDts!$C$9)),IF(AND($AK217=\"FSP1P2\",$AJ217=TRUE,$HF217=TRUE),SUM(SUM(SUM($HG217,$HI217)*FctrChngDts!$B$10),SUM(SUM($HG217,$HI217)*FctrChngDts!$C$10)),IF(AND($Z217=\"Summer\",$AK217=\"SSP2P3\",$AJ217=FALSE,$HF217=TRUE),SUM(SUM(SUM(SUM($HI217,$HK217)*FctrChngDts!$B$9),SUM(SUM($HJ217,$HL217)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO217,$HQ217)*FctrChngDts!$B$11),SUM(SUM($HP217,$HR217)*FctrChngDts!$C$11))*$AF217),IF(AND($Z217=\"Summer\",$AK217=\"SSP2P3\",$AJ217=TRUE,$HF217=TRUE),SUM(SUM(SUM(SUM($HI217,$HK217)*FctrChngDts!$B$10),SUM(SUM($HJ217,$HL217)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO217,$HQ217)*FctrChngDts!$B$12),SUM(SUM($HP217,$HR217)*FctrChngDts!$C$12))*$AF217),IF(AND($Z217=\"Winter\",$AK217=\"SSP2P3\",$AJ217=FALSE,$HF217=TRUE),SUM(SUM(SUM(SUM($HI217,$HK217)*FctrChngDts!$B$9),SUM(SUM($HJ217,$HL217)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO217,$HQ217)*FctrChngDts!$B$11),SUM(SUM($HP217,$HR217)*FctrChngDts!$C$11))-$AO217),IF(AND($Z217=\"Winter\",$AK217=\"SSP2P3\",$AJ217=TRUE,$HF217=TRUE),SUM(SUM(SUM(SUM($HI217,$HK217)*FctrChngDts!$B$10),SUM(SUM($HO217,$HQ217)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO217,$HQ217)*FctrChngDts!$B$12),SUM(SUM($HP217,$HR217)*FctrChngDts!$C$12))-$AO217),IF(AND($Z217=\"Summer\",$AK217=\"SSP1P2\",$AJ217=FALSE,$HF217=TRUE),SUM(SUM(SUM(SUM($HG217,$HI217)*FctrChngDts!$B$9),SUM(SUM($HH217,$HJ217)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM217,$HO217)*FctrChngDts!$B$11),SUM(SUM($HN217,$HP217)*FctrChngDts!$C$11))*$AF217),IF(AND($Z217=\"Summer\",$AK217=\"SSP1P2\",$AJ217=TRUE,$HF217=TRUE),SUM(SUM(SUM(SUM($HG217,$HI217)*FctrChngDts!$B$10),SUM(SUM($HH217,$HJ217)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM217,$HO217)*FctrChngDts!$B$12),SUM(SUM($HN217,$HP217)*FctrChngDts!$C$12))*$AF217),IF(AND($Z217=\"Winter\",$AK217=\"SSP1P2\",$AJ217=FALSE,$HF217=TRUE),SUM(SUM(SUM(SUM($HG217,$HI217)*FctrChngDts!$B$9),SUM(SUM($HH217,$HJ217)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM217,$HO217)*FctrChngDts!$B$11),SUM(SUM($HN217,$HP217)*FctrChngDts!$C$11))-$AO217),IF(AND($Z217=\"Winter\",$AK217=\"SSP1P2\",$AJ217=TRUE,$HF217=TRUE),SUM(SUM(SUM(SUM($HG217,$HI217)*FctrChngDts!$B$10),SUM(SUM($HH217,$HJ217)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM217,$HO217)*FctrChngDts!$B$12),SUM(SUM($HN217,$HP217)*FctrChngDts!$C$12))-$AO217),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK217=\"FWP1\",$AJ217=FALSE,$HF217=FALSE),SUM($J217*FctrChngDts!$C$11),IF(AND($AK217=\"FWP1\",$AJ217=TRUE,$HF217=FALSE),SUM($J217*FctrChngDts!$C$12),IF(AND($AK217=\"FWP1P2\",$AJ217=FALSE,$HF217=FALSE),SUM(SUM($J217,$L217)*FctrChngDts!$C$11),IF(AND($AK217=\"FWP1P2\",$AJ217=TRUE,$HF217=FALSE),SUM(SUM($J217,$L217)*FctrChngDts!$C$12),IF(AND($AK217=\"FWP2\",$AJ217=FALSE,$HF217=FALSE),SUM($L217*FctrChngDts!$C$11),IF(AND($AK217=\"FWP2\",$AJ217=TRUE,$HF217=FALSE),SUM($L217*FctrChngDts!$C$12),IF(AND($AK217=\"FWP2P3\",$AJ217=FALSE,$HF217=FALSE),SUM(SUM($L217,$N217)*FctrChngDts!$C$11),IF(AND($AK217=\"FWP2P3\",$AJ217=TRUE,$HF217=FALSE),SUM(SUM($L217,$N217)*FctrChngDts!$C$12),IF(AND($AK217=\"FWP3\",$AJ217=FALSE,$HF217=FALSE),SUM($N217*FctrChngDts!$C$11),IF(AND($AK217=\"FWP3\",$AJ217=TRUE,$HF217=FALSE),SUM($N217*FctrChngDts!$C$12),IF(AND($Z217=\"Winter\",$AK217=\"SSP1P2\",$AJ217=FALSE,$HF217=FALSE),SUM(SUM(SUM($I217,$K217)*FctrChngDts!$C$9),SUM(SUM($J217,$L217)*FctrChngDts!$C$11))*$AG217,IF(AND($Z217=\"Winter\",$AK217=\"SSP1P2\",$AJ217=TRUE,$HF217=FALSE),SUM(SUM(SUM($I217,$K217)*FctrChngDts!$B$10),SUM(SUM($J217,$L217)*FctrChngDts!$B$12))*$AG217,IF(AND($Z217=\"Summer\",$AK217=\"SSP1P2\",$AJ217=FALSE,$HF217=FALSE),SUM(SUM(SUM($I217,$K217)*FctrChngDts!$B$9),SUM(SUM($J217,$L217)*FctrChngDts!$B$11))-$AJ217,IF(AND($Z217=\"Summer\",$AK217=\"SSP1P2\",$AJ217=TRUE,$HF217=FALSE),SUM(SUM(SUM($I217,$K217)*FctrChngDts!$C$10),SUM(SUM($J217,$L217)*FctrChngDts!$C$12))-$AJ217,IF(AND($Z217=\"Winter\",$AK217=\"SSP2P3\",$AJ217=FALSE,$HF217=FALSE),SUM(SUM(SUM($K217,$M217)*FctrChngDts!$C$9),SUM(SUM($L217,$N217)*FctrChngDts!$C$11))*$AG217,IF(AND($Z217=\"Winter\",$AK217=\"SSP2P3\",$AJ217=TRUE,$HF217=FALSE),SUM(SUM(SUM($K217,$M217)*FctrChngDts!$C$10),SUM(SUM($L217,$N217)*FctrChngDts!$C$12))*$AG217,IF(AND($Z217=\"Summer\",$AK217=\"SSP2P3\",$AJ217=FALSE,$HF217=FALSE),SUM(SUM(SUM($K217,$M217)*FctrChngDts!$C$9),SUM(SUM($L217,$N217)*FctrChngDts!$C$11))-$AJ217,IF(AND($Z217=\"Summer\",$AK217=\"SSP2P3\",$AJ217=TRUE,$HF217=FALSE),SUM(SUM(SUM($K217,$M217)*FctrChngDts!$C$10),SUM(SUM($L217,$N217)*FctrChngDts!$C$12))-$AJ217,IF(AND($AK217=\"FWP1\",$AJ217=FALSE,$HF217=TRUE),SUM(SUM($HM217*FctrChngDts!$B$11),SUM($HN217*FctrChngDts!$C$11)),IF(AND($AK217=\"FWP1\",$AJ217=TRUE,$HF217=TRUE),SUM(SUM($HM217*FctrChngDts!$B$12),SUM($HN217*FctrChngDts!$C$12)),IF(AND($AK217=\"FWP1P2\",$AJ217=FALSE,$HF217=TRUE),SUM(SUM(SUM($HM217,$HO217)*FctrChngDts!$B$11),SUM(SUM($HN217,$HP217)*FctrChngDts!$C$11)),IF(AND($AK217=\"FWP1P2\",$AJ217=TRUE,$HF217=TRUE),SUM(SUM(SUM($HM217,$KP217)*FctrChngDts!$C$12),SUM(SUM($HN217,$HP217)*FctrChngDts!$C$12)),IF(AND($AK217=\"FWP2\",$AJ217=FALSE,$HF217=TRUE),SUM(SUM($HO217*FctrChngDts!$B$11),SUM($HO217*FctrChngDts!$C$11)),IF(AND($AK217=\"FWP2\",$AJ217=TRUE,$HF217=TRUE),SUM(SUM($HO217*FctrChngDts!$B$12),SUM($HO217*FctrChngDts!$C$12)),IF(AND($AK217=\"FWP2P3\",$AJ217=FALSE,$HF217=TRUE),SUM(SUM(SUM($HO217,$HQ217)*FctrChngDts!$C$11),SUM(SUM($HP217,$HR217)*FctrChngDts!$C$11)),IF(AND($AK217=\"FWP2P3\",$AJ217=TRUE,$HF217=TRUE),SUM(SUM(SUM($HO217,$HQ217)*FctrChngDts!$C$12),SUM(SUM($HP217,$HR217)*FctrChngDts!$C$12)),IF(AND($AK217=\"FWP3\",$AJ217=FALSE,$HF217=TRUE),SUM(SUM($HQ217*FctrChngDts!$B$11),SUM($HR217*FctrChngDts!$C$11)),IF(AND($AK217=\"FWP3\",$AJ217=TRUE,$HF217=TRUE),SUM(SUM($HQ217*FctrChngDts!$B$12),SUM($HR217*FctrChngDts!$C$12)),IF(AND($Z217=\"Winter\",$AK217=\"SSP1P2\",$AJ217=FALSE,$HF217=TRUE),SUM(SUM(SUM(SUM($HG217,$HI217)*FctrChngDts!$B$9),SUM(SUM($HH217,$HJ217)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM217,$HO217)*FctrChngDts!$B$11),SUM(SUM($HN217,$HP217)*FctrChngDts!$C$11))*$AG217),IF(AND($Z217=\"Winter\",$AK217=\"SSP1P2\",$AJ217=TRUE,$HF217=TRUE),SUM(SUM(SUM(SUM($HG217,$HI217)*FctrChngDts!$B$10), SUM(SUM($HH217,$HJ217)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM217,$HO217)*FctrChngDts!$B$12),SUM(SUM($HN217,$HP217)*FctrChngDts!$C$12))*$AG217),IF(AND($Z217=\"Summer\",$AK217=\"SSP1P2\",$AJ217=FALSE,$HF217=TRUE),SUM(SUM(SUM(SUM($HG217,$HI217)*FctrChngDts!$B$9),SUM(SUM($HH217,$HJ217)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM217,$HO217)*FctrChngDts!$B$11),SUM(SUM($HN217,$HP217)*FctrChngDts!$C$11))-$AJ217),IF(AND($Z217=\"Summer\",$AK217=\"SSP1P2\",$AJ217=TRUE,$HF217=TRUE),SUM(SUM(SUM(SUM($HG217,$HI217)*FctrChngDts!$B$10),SUM(SUM($HH217,$HJ217)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM217,$HO217)*FctrChngDts!$B$12),SUM(SUM($HN217,$HP217)*FctrChngDts!$C$12))-$AJ217),IF(AND($Z217=\"Winter\",$AK217=\"SSP2P3\",$AJ217=FALSE,$HF217=TRUE),SUM(SUM(SUM(SUM($HI217,$HK217)*FctrChngDts!$B$9),SUM(SUM($HJ217,$HL217)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO217,$HQ217)*FctrChngDts!$B$11),SUM(SUM($HP217,$HR217)*FctrChngDts!$C$11))*$AG217),IF(AND($Z217=\"Winter\",$AK217=\"SSP2P3\",$AJ217=TRUE,$HF217=TRUE),SUM(SUM(SUM(SUM($HI217,$HK217)*FctrChngDts!$B$10), SUM(SUM($HJ217,$HL217)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO217,$HQ217)*FctrChngDts!$B$12),SUM(SUM($HP217,$HR217)*FctrChngDts!$C$12))*$AG217),IF(AND($Z217=\"Summer\",$AK217=\"SSP2P3\",$AJ217=FALSE,$HF217=TRUE),SUM(SUM(SUM(SUM($HI217,$HK217)*FctrChngDts!$B$9),SUM(SUM($HJ217,$HL217)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO217,$HQ217)*FctrChngDts!$B$11),SUM(SUM($HP217,$HR217)*FctrChngDts!$C$11))-$AJ217),IF(AND($Z217=\"Summer\",$AK217=\"SSP2P3\",$AJ217=TRUE,$HF217=TRUE),SUM(SUM(SUM(SUM($HI217,$HK217)*FctrChngDts!$B$10), SUM(SUM($HJ217,$HL217)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO217,$HQ217)*FctrChngDts!$B$12),SUM(SUM($HP217,$HR217)*FctrChngDts!$C$12))-$AJ217),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK217=\"FSP1\",$AH217=TRUE,SUM(SUM(SUM($AI217*FctrChngDts!$B$13)*I217),$AR217)>$AD217),$AD217,IF(AND($AK217=\"FSP1\",$AH217=TRUE,SUM(SUM(SUM($AI217*FctrChngDts!$B$13)*$I217),$AR217)<=$AD217),SUM(SUM(SUM($AI217*FctrChngDts!$B$13)*$I217),$AR217),IF(AND($Z217=\"Summer\",$AK217=\"SSP1\",$AH217=TRUE,SUM(SUM(SUM(SUM($I217,$J217)*SUM($AI217*FctrChngDts!$B$13))*$AF217),$AR217)>$AD217),$AD217,IF(AND($Z217=\"Summer\",$AK217=\"SSP1\",$AH217=TRUE,SUM(SUM(SUM(SUM($I217,$J217)*SUM($AI217*FctrChngDts!$B$13))*$AF217),$AR217)<=$AD217),SUM(SUM(SUM(SUM($I217,$J217)*SUM($AI217*FctrChngDts!$B$13))*$AF217),$AR217),IF(AND($Z217=\"Winter\",$AK217=\"SSP1\",$AH217=TRUE,SUM(SUM(SUM(SUM($I217,$J217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AU217:$AW217)),$AR217)>$AD217),$AD217,IF(AND($Z217=\"Winter\",$AK217=\"SSP1\",$AH217=TRUE,SUM(SUM(SUM(SUM($I217,$J217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AU217:$AW217)),$AR217)<=$AD217),SUM(SUM(SUM(SUM($I217,$J217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AU217:$AW217)),$AR217),IF(AND($AK217=\"FSP1P2\",$AH217=TRUE,SUM(SUM(SUM(SUM($I217,$K217)*SUM($AI217*FctrChngDts!$B$13))*$AF217),$AR217)>$AD217),$AD217,IF(AND($AK217=\"FSP1P2\",$AH217=TRUE,SUM(SUM(SUM(SUM($I217,$K217)*SUM($AI217*FctrChngDts!$B$13))*$AF217),$AR217)<=$AD217),SUM(SUM(SUM(SUM($I217,$K217)*SUM($AI217*FctrChngDts!$B$13))*$AF217),$AR217),IF(AND($Z217=\"Summer\",$AK217=\"SSP1P2\",$AH217=TRUE,SUM(SUM(SUM(SUM($I217,$K217,$J217,$L217)*SUM($AI217*FctrChngDts!$B$13))*$AF217),$AR217)>$AD217),$AD217,IF(AND($Z217=\"Summer\",$AK217=\"SSP1P2\",$AH217=TRUE,SUM(SUM(SUM(SUM($I217,$K217,$J217,$L217)*SUM($AI217*FctrChngDts!$B$13))*$AF217),$AR217)<=$AD217),SUM(SUM(SUM(SUM($I217,$K217,$J217,$L217)*SUM($AI217*FctrChngDts!$B$13))*$AF217),$AR217),IF(AND($Z217=\"Winter\",$AK217=\"SSP1P2\",$AH217=TRUE,SUM(SUM(SUM(SUM($I217,$K217,$J217,$L217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AU217:$AW217)),$AR217)>$AD217),$AD217,IF(AND($Z217=\"Winter\",$AK217=\"SSP1P2\",$AH217=TRUE,SUM(SUM(SUM(SUM($I217,$K217,$J217,$L217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AU217:$AW217)),$AR217)<=$AD217),MIN($AD217,SUM($AL217,SUM(SUM(SUM(SUM($I217,$K217,$J217,$L217)*SUM($AI217*FctrChngDts!$B$13))*$AF217)))),IF(AND($AK217=\"FSP2\",$AH217=TRUE,SUM(SUM(SUM($AI217*FctrChngDts!$B$13)*$K217),$AR217)>$AD217),$AD217,IF(AND($AK217=\"FSP2\",$AH217=TRUE,SUM(SUM(SUM($AI217*FctrChngDts!$B$13)*$K217),$AR217)<=$AD217),SUM(SUM(SUM($AI217*FctrChngDts!$B$13)*$K217),$AR217),IF(AND($Z217=\"Summer\",$AK217=\"SSP2\",$AH217=TRUE,SUM(SUM(SUM(SUM($K217,$L217)*SUM($AI217*FctrChngDts!$B$13))*$AF217),$AR217)>$AD217),$AD217,IF(AND($Z217=\"Summer\",$AK217=\"SSP2\",$AH217=TRUE,SUM(SUM(SUM(SUM($K217,$L217)*SUM($AI217*FctrChngDts!$B$13))*$AF217),$AR217)<=$AD217),SUM(SUM(SUM(SUM($K217,$L217)*SUM($AI217*FctrChngDts!$B$13))*$AF217),$AR217),IF(AND($Z217=\"Winter\",$AK217=\"SSP2\",$AH217=TRUE,SUM(SUM(SUM(SUM($K217,$L217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AU217:$AW217)),$AR217)>$AD217),$AD217,IF(AND($Z217=\"Winter\",$AK217=\"SSP2\",$AH217=TRUE,SUM(SUM(SUM(SUM($K217,$L217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AU217:$AW217)),$AR217)<=$AD217),SUM(SUM(SUM(SUM($K217,$L217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AU217:$AW217)),$AR217),IF(AND($AK217=\"FSP2P3\",$AH217=TRUE,SUM(SUM(SUM(SUM($K217,$M217)*SUM($AI217*FctrChngDts!$B$13))*$AF217),$AR217)>$AD217),$AD217,IF(AND($AK217=\"FSP2P3\",$AH217=TRUE,SUM(SUM(SUM(SUM($K217,$M217)*SUM($AI217*FctrChngDts!$B$13))*$AF217),$AR217)<=$AD217),SUM(SUM(SUM(SUM($K217,$M217)*SUM($AI217*FctrChngDts!$B$13))*$AF217),$AR217),IF(AND($Z217=\"Summer\",$AK217=\"SSP2P3\",$AH217=TRUE,SUM(SUM(SUM(SUM($K217,$L217,$M217,$N217)*SUM($AI217*FctrChngDts!$B$13))*$AF217),$AR217)>$AD217),$AD217,IF(AND($Z217=\"Summer\",$AK217=\"SSP2P3\",$AH217=TRUE,SUM(SUM(SUM(SUM($K217,$L217,$M217,$N217)*SUM($AI217*FctrChngDts!$B$13))*$AF217),$AR217)<=$AD217),SUM(SUM(SUM(SUM($K217,$L217,$M217,$N217)*SUM($AI217*FctrChngDts!$B$13))*$AF217),$AR217),IF(AND($Z217=\"Winter\",$AK217=\"SSP2P3\",$AH217=TRUE,SUM(SUM(SUM(SUM($K217,$L217,$M217,$N217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AU217:$AW217)),$AR217)>$AD217),$AD217,IF(AND($Z217=\"Winter\",$AK217=\"SSP2P3\",$AH217=TRUE,SUM(SUM(SUM(SUM($K217,$L217,$M217,$N217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AU217:$AW217)),$AR217)<=$AD217),SUM(SUM(SUM(SUM($K217,$L217,$M217,$N217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AU217:$AW217)),$AR217),IF(AND($AK217=\"FSP3\",$AH217=TRUE,SUM(SUM(SUM($AI217*FctrChngDts!$B$13)*$M217),$AR217)>$AD217),$AD217,IF(AND($AK217=\"FSP3\",$AH217=TRUE,SUM(SUM(SUM($AI217*FctrChngDts!$B$13)*$M217),$AR217)<=$AD217),SUM(SUM(SUM($AI217*FctrChngDts!$B$13)*$M217),$AR217),IF(AND($Z217=\"Summer\",$AK217=\"SSP3\",$AH217=TRUE,SUM(SUM(SUM(SUM($M217,$N217)*SUM($AI217*FctrChngDts!$B$13))*$AF217),$AR217)>$AD217),$AD217,IF(AND($Z217=\"Summer\",$AK217=\"SSP3\",$AH217=TRUE,SUM(SUM(SUM(SUM($M217,$N217)*SUM($AI217*FctrChngDts!$B$13))*$AF217),$AR217)<=$AD217),SUM(SUM(SUM(SUM($M217,$N217)*SUM($AI217*FctrChngDts!$B$13))*$AF217),$AR217),IF(AND($Z217=\"Winter\",$AK217=\"SSP3\",$AH217=TRUE,SUM(SUM(SUM(SUM($M217,$N217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AU217:$AW217)),$AR217)>$AD217),$AD217,IF(AND($Z217=\"Winter\",$AK217=\"SSP3\",$AH217=TRUE,SUM(SUM(SUM(SUM($M217,$N217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AU217:$AW217)),$AR217)<=$AD217),SUM(SUM(SUM(SUM($M217,$N217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AU217:$AW217)),$AR217),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK217=\"FWP1\",$AH217=TRUE,SUM(SUM(SUM($AI217*FctrChngDts!$B$13)*$J217),$AU217)>$AE217),$AE217,IF(AND($AK217=\"FWP1\",$AH217=TRUE,SUM(SUM(SUM($AI217*FctrChngDts!$B$13)*$J217),$AU217)<=$AE217),SUM(SUM(SUM($AI217*FctrChngDts!$B$13)*$J217),$AU217),IF(AND($Z217=\"Winter\",$AK217=\"SSP1\",$AH217=TRUE,SUM(SUM(SUM(SUM($I217,$J217)*SUM($AI217*FctrChngDts!$B$13))*$AG217),$AU217)>$AE217),$AE217,IF(AND($Z217=\"Winter\",$AK217=\"SSP1\",$AH217=TRUE,SUM(SUM(SUM(SUM($I217,$J217)*SUM($AI217*FctrChngDts!$B$13))*$AG217),$AU217)<=$AE217),SUM(SUM(SUM(SUM($I217,$J217)*SUM($AI217*FctrChngDts!$B$13))*$AG217),$AU217),IF(AND($Z217=\"Summer\",$AK217=\"SSP1\",$AH217=TRUE,SUM(SUM(SUM(SUM($I217,$J217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AR217:$AT217)),$AU217)>$AE217),$AE217,IF(AND($Z217=\"Summer\",$AK217=\"SSP1\",$AH217=TRUE,SUM(SUM(SUM(SUM($I217,$J217)*SUM($AI217*FctrChngDts!$B$13))- SUM($AR217:$AT217)),$AU217)<=$AE217),SUM(SUM(SUM(SUM($I217,$J217)*SUM($AI217*FctrChngDts!$B$13))- SUM($AR217:$AT217)),$AU217),IF(AND($AK217=\"FWP1P2\",$AH217=TRUE,SUM(SUM(SUM(SUM($J217,$L217)*SUM($AI217*FctrChngDts!$B$13))*$AG217),$AU217)>$AE217),$AE217,IF(AND($AK217=\"FWP1P2\",$AH217=TRUE,SUM(SUM(SUM(SUM($J217,$L217)*SUM($AI217*FctrChngDts!$B$13))*$AG217),$AU217)<=$AE217),SUM(SUM(SUM(SUM($J217,$L217)*SUM($AI217*FctrChngDts!$B$13))*$AG217),$AU217),IF(AND($Z217=\"Winter\",$AK217=\"SSP1P2\",$AH217=TRUE,SUM(SUM(SUM(SUM($I217,$K217,$J217,$L217)*SUM($AI217*FctrChngDts!$B$13))*$AG217),$AU217)>$AE217),$AE217,IF(AND($Z217=\"Winter\",$AK217=\"SSP1P2\",$AH217=TRUE,SUM(SUM(SUM(SUM($I217,$K217,$J217,$L217)*SUM($AI217*FctrChngDts!$B$13))*$AG217),$AU217)<=$AE217),SUM(SUM(SUM(SUM($I217,$K217,$J217,$L217)*SUM($AI217*FctrChngDts!$B$13))*$AG217),$AU217),IF(AND($Z217=\"Summer\",$AK217=\"SSP1P2\",$AH217=TRUE,SUM(SUM(SUM(SUM($I217,$K217,$J217,$L217)*SUM($AI217*FctrChngDts!$B$13))- SUM($AR217:$AT217)),$AU217)>$AE217),$AE217,IF(AND($Z217=\"Summer\",$AK217=\"SSP1P2\",$AH217=TRUE,SUM(SUM(SUM(SUM($I217,$K217,$J217,$L217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AR217:$AT217)),$AU217)<=$AE217),SUM(SUM(SUM(SUM($I217,$K217,$J217,$L217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AR217:$AT217)),$AU217),IF(AND($AK217=\"FWP2\",$AH217=TRUE,SUM(SUM(SUM($AI217*FctrChngDts!$B$13)*$L217),$AU217)>$AE217),$AE217,IF(AND($AK217=\"FWP2\",$AH217=TRUE,SUM(SUM(SUM($AI217*FctrChngDts!$B$13)*$L217),$AU217)<=$AE217),SUM(SUM(SUM($AI217*FctrChngDts!$B$13)*$L217),$AU217),IF(AND($Z217=\"Winter\",$AK217=\"SSP2\",$AH217=TRUE,SUM(SUM(SUM(SUM($K217,$L217)*SUM($AI217*FctrChngDts!$B$13))*$AG217),$AU217)>$AE217),$AE217,IF(AND($Z217=\"Winter\",$AK217=\"SSP2\",$AH217=TRUE,SUM(SUM(SUM(SUM($K217,$L217)*SUM($AI217*FctrChngDts!$B$13))*$AG217),$AU217)<=$AE217),SUM(SUM(SUM(SUM($K217,$L217)*SUM($AI217*FctrChngDts!$B$13))*$AG217),$AU217),IF(AND($Z217=\"Summer\",$AK217=\"SSP2\",$AH217=TRUE,SUM(SUM(SUM(SUM($K217,$L217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AR217:$AT217)),$AU217)>$AE217),$AE217,IF(AND($Z217=\"Summer\",$AK217=\"SSP2\",$AH217=TRUE,SUM(SUM(SUM(SUM($K217,$L217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AR217:$AT217)),$AU217)<=$AE217),SUM(SUM(SUM(SUM($K217,$L217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AR217:$AT217)),$AU217),IF(AND($AK217=\"FWP2P3\",$AH217=TRUE,SUM(SUM(SUM(SUM($L217,$N217)*SUM($AI217*FctrChngDts!$B$13))*$AG217),$AU217)>$AE217),$AE217,IF(AND($AK217=\"FWP2P3\",$AH217=TRUE,SUM(SUM(SUM(SUM($L217,$N217)*SUM($AI217*FctrChngDts!$B$13))*$AG217),$AU217)<=$AE217),SUM(SUM(SUM(SUM($L217,$N217)*SUM($AI217*FctrChngDts!$B$13))*$AG217),$AU217),IF(AND($Z217=\"Winter\",$AK217=\"SSP2P3\",$AH217=TRUE,SUM(SUM(SUM(SUM($K217,$L217,$M217,$N217)*SUM($AI217*FctrChngDts!$B$13))*$AG217),$AU217)>$AE217),$AE217,IF(AND($Z217=\"Winter\",$AK217=\"SSP2P3\",$AH217=TRUE,SUM(SUM(SUM(SUM($K217,$L217,$M217,$N217)*SUM($AI217*FctrChngDts!$B$13))*$AG217),$AU217)<=$AE217),SUM(SUM(SUM(SUM($K217,$L217,$M217,$N217)*SUM($AI217*FctrChngDts!$B$13))*$AG217),$AU217),IF(AND($Z217=\"Summer\",$AK217=\"SSP2P3\",$AH217=TRUE,SUM(SUM(SUM(SUM($K217,$L217,$M217,$N217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AR217:$AT217)),$AU217)>$AE217),$AE217,IF(AND($Z217=\"Summer\",$AK217=\"SSP2P3\",$AH217=TRUE,SUM(SUM(SUM(SUM($K217,$L217,$M217,$N217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AR217:$AT217)),$AU217)<=$AE217),SUM(SUM(SUM(SUM($K217,$L217,$M217,$N217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AR217:$AT217)),$AU217),IF(AND($AK217=\"FWP3\",$AH217=TRUE,SUM(SUM(SUM($AI217*FctrChngDts!$B$13)*$N217),$AU217)>$AE217),$AE217,IF(AND($AK217=\"FWP3\",$AH217=TRUE,SUM(SUM(SUM($AI217*FctrChngDts!$B$13)*$N217),$AU217)<=$AE217),SUM(SUM(SUM($AI217*FctrChngDts!$B$13)*$N217),$AU217),IF(AND($Z217=\"Winter\",$AK217=\"SSP3\",$AH217=TRUE,SUM(SUM(SUM(SUM($M217,$N217)*SUM($AI217*FctrChngDts!$B$13))*$AG217),$AU217)>$AE217),$AE217,IF(AND($Z217=\"Winter\",$AK217=\"SSP3\",$AH217=TRUE,SUM(SUM(SUM(SUM($M217,$N217)*SUM($AI217*FctrChngDts!$B$13))*$AG217),$AU217)<=$AE217),SUM(SUM(SUM(SUM($M217,$N217)*SUM($AI217*FctrChngDts!$B$13))*$AG217),$AU217),IF(AND($Z217=\"Summer\",$AK217=\"SSP3\",$AH217=TRUE,SUM(SUM(SUM(SUM($M217,$N217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AR217:$AT217)),$AU217)>$AE217),$AE217,IF(AND($Z217=\"Summer\",$AK217=\"SSP3\",$AH217=TRUE,SUM(SUM(SUM(SUM($M217,$N217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AR217:$AT217)),$AU217)<=$AE217),SUM(SUM(SUM(SUM($M217,$N217)*SUM($AI217*FctrChngDts!$B$13))-SUM($AR217:$AT217)),$AU217),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I217>0,$AH217=FALSE),SUM($AR217*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I217>0,$AH217=TRUE),SUM($AX217*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I217>0,$AH217=FALSE),SUM($AS217*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I217>0,$AH217=TRUE),SUM($AY217*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I217>0,$AH217=FALSE),SUM($AT217*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I217>0,$AH217=TRUE),SUM($AZ217*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J217>0,$AH217=FALSE),SUM($AU217*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J217>0,$AH217=TRUE),SUM($BA217*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J217>0,$AH217=FALSE),SUM($AV217*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J217>0,$AH217=TRUE),SUM($BB217*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J217>0,$AH217=FALSE),SUM($AW217*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J217>0,$AH217=TRUE),SUM($BC217*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K217>0,$AH217=FALSE),SUM($AR217*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K217>0,$AH217=TRUE),SUM($AX217*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K217>0,$AH217=FALSE),SUM($AS217*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K217>0,$AH217=TRUE),SUM($AY217*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K217>0,$AH217=FALSE),SUM($AT217*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K217>0,$AH217=TRUE),SUM($AZ217*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L217>0,$AH217=FALSE),SUM($AU217*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L217>0,$AH217=TRUE),SUM($BA217*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L217>0,$AH217=FALSE),SUM($AV217*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L217>0,$AH217=TRUE),SUM($BB217*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L217>0,$AH217=FALSE),SUM($AW217*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L217>0,$AH217=TRUE),SUM($BC217*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M217>0,$AH217=FALSE),SUM($AR217*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M217>0,$AH217=TRUE),SUM($AX217*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M217>0,$AH217=FALSE),SUM($AS217*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M217>0,$AH217=TRUE),SUM($AY217*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M217>0,$AH217=FALSE),SUM($AT217*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M217>0,$AH217=TRUE),SUM($AZ217*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N217>0,$AH217=FALSE),SUM($AU217*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N217>0,$AH217=TRUE),SUM($BA217*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N217>0,$AH217=FALSE),SUM($AV217*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N217>0,$AH217=TRUE),SUM($BB217*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N217>0,$AH217=FALSE),SUM($AW217*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N217>0,$AH217=TRUE),SUM($BC217*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I217=0,0,IF(AND($I217>0,$K217>0,$AH217=FALSE),SUM($AR217/$P217*$I217),IF(AND($I217>0,$K217=0,$AH217=FALSE),$AR217,IF(AND($I217>0,$K217>0,$AH217=TRUE),ROUND(MIN($HU217,SUM(SUM($I217,$K217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA217,SUM(SUM($I217,$K217)*(FctrChngDts!$B$13)*$AI217)*$IA217)),0),IF(AND($I217>0,$K217=0,$AH217=TRUE),$AX217))))),0)","v":0},{"$f":"ROUND(IF($I217=0,0,IF(AND($I217>0,$K217>0,$AH217=FALSE),SUM($AS217/$P217*$I217),IF(AND($I217>0,$K217=0,$AH217=FALSE),$AS217,IF(AND($I217>0,$K217>0,$AH217=TRUE),ROUND(MIN(SUM($HU217-$BW217),SUM(SUM($I217,$K217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA217)*3),0),IF(AND($I217>0,$K217=0,$AH217=TRUE),$AY217))))),0)","v":0},0,{"$f":"IF($J217=0,0,IF(AND($J217>0,$L217=0,$N217=0,$AH217=FALSE,$AJ217=FALSE),ROUND(MIN($HX217,SUM($AU217,$BA217)),0),IF(AND($J217>0,$L217=0,$N217=0,$AH217=TRUE,$AJ217=FALSE),ROUND(MIN($HX217,SUM($AU217,SUM($J217*$AI217*FctrChngDts!$B$13))),0),IF(AND($J217>0,$L217>0,$N217=0,$AH217=FALSE,$AJ217=FALSE),ROUND(MIN($HX217,SUM(SUM($J217,$L217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA217,SUM(SUM($J217,$L217)*(FctrChngDts!$B$13)*$AI217)*$IA217)),0),IF(AND($J217>0,$L217>0,$N217=0,$AH217=TRUE,$AJ217=FALSE),ROUND(MIN($HX217,SUM(SUM(SUM(SUM($J217,$L217)*FctrChngDts!$C$11*$IA217),SUM(SUM($J217,$L217)*SUM(FctrChngDts!$B$13*$AI217)*$IA217)))),0),IF(AND($J217>0,$L217=0,$N217=0,$AH217=FALSE,$AJ217=TRUE),ROUND(MIN($HX217,SUM($AU217,$BA217)),0),IF(AND($J217>0,$L217=0,$N217=0,$AH217=TRUE,$AJ217=TRUE),ROUND(MIN($HX217,SUM($AU217,SUM($J217*$AI217*FctrChngDts!$B$13))),0),IF(AND($J217>0,$L217>0,$N217=0,$AH217=FALSE,$AJ217=TRUE),ROUND(MIN($HX217,SUM(SUM($J217,$L217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA217,SUM(SUM($J217,$L217)*(FctrChngDts!$B$13)*$AI217)*$IA217)),0),IF(AND($J217>0,$L217>0,$N217=0,$AH217=TRUE,$AJ217=TRUE),ROUND(MIN($HX217,SUM(SUM(SUM(SUM($J217,$L217)*FctrChngDts!$C$12*$IA217),SUM(SUM($J217,$L217)*SUM(FctrChngDts!$B$13*$AI217)*$IA217)))),0))))))))))","v":0},{"$f":"IF($J217=0,0,IF(AND($J217>0,$L217=0,$N217=0,$AH217=FALSE,$AJ217=FALSE),ROUND(MIN(SUM($HX217-$BZ217),SUM($AU217*3)),0),IF(AND($J217>0,$L217=0,$N217=0,$AH217=TRUE,$AJ217=FALSE),ROUND(MIN(SUM($HX217-$BZ217),SUM(SUM($J217,$L217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA217)*3),0),IF(AND($J217>0,$L217>0,$N217=0,$AH217=FALSE,$AJ217=FALSE),ROUND(MIN(SUM($HX217-$BZ217),SUM(SUM($J217,$L217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA217)*3),0),IF(AND($J217>0,$L217>0,$N217=0,$AH217=TRUE,$AJ217=FALSE),ROUND(MIN(SUM($HX217-$BZ217),SUM(SUM($J217,$L217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA217)*3),0),IF(AND($J217>0,$L217=0,$N217=0,$AH217=FALSE,$AJ217=TRUE),ROUND(MIN(SUM($HX217-$BZ217),SUM($AU217*3)),0),IF(AND($J217>0,$L217=0,$N217=0,$AH217=TRUE,$AJ217=TRUE),ROUND(MIN(SUM($HX217-$BZ217),SUM(SUM($J217,$L217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA217)*3),0),IF(AND($J217>0,$L217>0,$N217=0,$AH217=FALSE,$AJ217=TRUE),ROUND(MIN(SUM($HX217-$BZ217),SUM(SUM($J217,$L217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA217)*3),0),IF(AND($J217>0,$L217>0,$N217=0,$AH217=TRUE,$AJ217=TRUE),ROUND(MIN(SUM($HX217-$BZ217),SUM(SUM($J217,$L217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA217)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K217=0,0,IF(AND($I217>0,$K217>0,$M217=0,$AH217=FALSE),SUM($AR217-$BW217),IF(AND($I217=0,$K217>0,$M217>0,$AH217=FALSE),SUM($AR217/$P217*$K217),IF(AND($I217=0,$K217>0,$M217=0,$AH217=FALSE),$AR217,IF($K217=0,0,IF(AND($I217>0,$K217>0,$M217=0,$AH217=TRUE),ROUND(MIN($HV217,SUM(SUM($I217,$K217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB217,SUM(SUM($I217,$K217)*(FctrChngDts!$B$13)*$AI217)*$IB217)),0),IF(AND($I217=0,$K217>0,$M217>0,$AH217=TRUE),ROUND(MIN($HV217,SUM(SUM($I217,$K217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB217,SUM(SUM($I217,$K217)*(FctrChngDts!$B$13)*$AI217)*$IB217)),0),IF(AND($I217=0,$K217>0,$M217=0,$AH217=TRUE),$AX217)))))))),0)","v":0},{"$f":"ROUND(IF($K217=0,0,IF(AND($I217>0,$K217>0,$M217=0,$AH217=FALSE),SUM($AS217-$BX217),IF(AND($I217=0,$K217>0,$M217>0,$AH217=FALSE),SUM($AS217/$P217*$K217),IF(AND($I217=0,$K217>0,$M217=0,$AH217=FALSE),$AS217,IF($K217=0,0,IF(AND($I217>0,$K217>0,$M217=0,$AH217=TRUE),ROUND(MIN(SUM($HV217-$BW217),SUM(SUM($I217,$K217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB217)*3),0),IF(AND($I217=0,$K217>0,$M217>0,$AH217=TRUE),ROUND(MIN(SUM($HV217-$BW217),SUM(SUM($I217,$K217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB217)*3),0),IF(AND($I217=0,$K217>0,$M217=0,$AH217=TRUE),$AY217)))))))),0)","v":0},0,{"$f":"IF($L217=0,0,IF(AND($J217>0,$L217>0,$N217=0,$AH217=FALSE,$AJ217=FALSE),ROUND(MIN($HY217,SUM(SUM($J217,$L217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB217,SUM(SUM($J217,$L217)*(FctrChngDts!$B$13)*$AI217)*$IB217)),0),IF(AND($J217>0,$L217>0,$N217=0,$AH217=TRUE,$AJ217=FALSE),ROUND(MIN($HY217,SUM(SUM(SUM(SUM($J217,$L217)*FctrChngDts!$C$11*$IB217),SUM(SUM($J217,$L217)*SUM(FctrChngDts!$B$13*$AI217)*$IB217)))),0),IF(AND($J217=0,$L217>0,$N217=0,$AH217=FALSE,$AJ217=FALSE),ROUND(MIN($HY217,SUM($L217*FctrChngDts!$C$11)),0),IF(AND($J217=0,$L217>0,$N217=0,$AH217=TRUE,$AJ217=FALSE),ROUND(MIN($HY217,SUM(SUM(SUM(SUM($J217,$L217)*FctrChngDts!$C$11*$IB217),SUM(SUM($J217,$L217)*SUM(FctrChngDts!$B$13*$AI217)*$IB217)))),0),IF(AND($J217>0,$L217>0,$N217=0,$AH217=FALSE,$AJ217=TRUE),ROUND(MIN($HY217,SUM(SUM($J217,$L217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB217,SUM(SUM($J217,$L217)*(FctrChngDts!$B$13)*$AI217)*$IB217)),0),IF(AND($J217>0,$L217>0,$N217=0,$AH217=TRUE,$AJ217=TRUE),ROUND(MIN($HY217,SUM(SUM(SUM(SUM($J217,$L217)*FctrChngDts!$C$12*$IB217),SUM(SUM($J217,$L217)*SUM(FctrChngDts!$B$13*$AI217)*$IB217)))),0),IF(AND($J217=0,$L217>0,$N217=0,$AH217=FALSE,$AJ217=TRUE),ROUND(MIN($HY217,SUM($L217*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J217=0,$L217>0,$N217=0,$AH217=TRUE,$AJ217=TRUE),ROUND(MIN($HY217,SUM(SUM(SUM(SUM($J217,$L217)*FctrChngDts!$C$12*$IB217),SUM(SUM($J217,$L217)*SUM(FctrChngDts!$B$13*$AI217)*$IB217)))),0))))))))))","v":0},{"$f":"IF($L217=0,0,IF(AND($J217>0,$L217>0,$N217=0,$AH217=FALSE,$AJ217=FALSE),ROUND(MIN(SUM($HY217-$CF217),SUM(SUM($J217,$L217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB217)*3),0),IF(AND($J217>0,$L217>0,$N217=0,$AH217=TRUE,$AJ217=FALSE),ROUND(MIN(SUM($HY217-$CF217),SUM(SUM($J217,$L217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB217)*3),0),IF(AND($J217=0,$L217>0,$N217=0,$AH217=FALSE,$AJ217=FALSE),ROUND(MIN(SUM($HY217-$CF217),SUM($AU217*3)),0),IF(AND($J217=0,$L217>0,$N217=0,$AH217=TRUE,$AJ217=FALSE),ROUND(MIN(SUM($HY217-$CF217),SUM(SUM($J217,$L217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB217)*3),0),IF(AND($J217>0,$L217>0,$N217=0,$AH217=FALSE,$AJ217=TRUE),ROUND(MIN(SUM($HY217-$CF217),SUM(SUM($J217,$L217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB217)*3),0),IF(AND($J217>0,$L217>0,$N217=0,$AH217=TRUE,$AJ217=TRUE),ROUND(MIN(SUM($HY217-$CF217),SUM(SUM($J217,$L217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB217)*3),0),IF(AND($J217=0,$L217>0,$N217=0,$AH217=FALSE,$AJ217=TRUE),ROUND(MIN(SUM($HY217-$CF217),SUM($AU217*3)),0),IF(AND($J217=0,$L217>0,$N217=0,$AH217=TRUE,$AJ217=TRUE),ROUND(MIN(SUM($HY217-$CF217),SUM(SUM($J217,$L217)*IF($AJ217=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB217)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S217>0,Account!$AG$2=TRUE,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH217=FALSE),SUM(Usage!$BW217:$CB217)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V217>0,Account!$AG$2=TRUE,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH217=FALSE),SUM(Usage!$CC217:$CH217)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y217>0,Account!$AG$2=TRUE,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH217=FALSE),SUM(Usage!$CI217:$CN217)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH217=TRUE,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S217),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S217)),2)","v":0},{"$f":"ROUND(IF(OR($AH217=TRUE,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V217),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V217)),2)","v":0},{"$f":"IF(OR($AH217=TRUE,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y217),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y217))","v":0},{"$f":"ROUND(IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW217),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW217)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX217),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX217)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY217),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY217)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ217),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ217)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA217),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA217)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB217),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB217)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S217),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC217),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC217)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD217),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD217)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE217),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE217)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF217),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF217)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG217),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG217)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH217),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH217)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V217),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI217),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI217))","v":0},{"$f":"IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ217),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ217))","v":0},{"$f":"IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK217),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK217))","v":0},{"$f":"IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL217),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL217))","v":0},{"$f":"IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM217),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM217))","v":0},{"$f":"IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN217),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN217))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y217)","v":0},0,0,0,0,{"$f":"IF($DW217>IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV217*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV217*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW217-IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV217*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV217*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV217<$DW217,SUM($DW217-$DV217),0))","v":0},{"$f":"IF(OR(AND($D217<=FctrChngDts!$B$14,Usage!$E217>FctrChngDts!$B$14),AND(Usage!$D217<=FctrChngDts!$C$14,Usage!$E217>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW217),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX217),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY217),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ217),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA217),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB217),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC217),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD217),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE217),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF217),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG217),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH217),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI217)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ217)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK217)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL217)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM217)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN217)","v":0},0,{"$f":"IF(AND($S217>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E217<>\"D-CARE\",Tenant!$F217=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET217=TRUE,$S217>0,$V217=0),SUM(SUM($BW217:$CB217)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET217=TRUE,$S217>0,$V217>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW217:$CB217)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET217=TRUE,$S217>0,$V217>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW217:$CB217)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S217>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S217>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S217>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV217=TRUE,$S217>0,$V217=0),SUM(SUM($BW217:$CB217)*'CRS1'!$P$2),IF(AND($EV217=TRUE,$S217>0,$V217>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW217:$CB217)*'CRS1'!$P$2),IF(AND($EV217=TRUE,$S217>0,$V217>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW217:$CB217)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S217>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX217=TRUE,$S217>0,$V217=0),SUM(SUM($BW217:$CB217)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX217=TRUE,$S217>0,$V217>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW217:$CB217)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX217=TRUE,$S217>0,$V217>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW217:$CB217)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S217>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ217=TRUE,$S217>0),SUM(SUM($BW217:$CB217)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V217>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E217<>\"D-CARE\",Tenant!$F217=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB217=TRUE,$S217>0,$V217>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC217:$CH217)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB217=TRUE,$S217>0,$V217>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC217:$CH217)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB217=TRUE,$V217>0,$Y217>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC217:$CH217)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB217=TRUE,$V217>0,$Y217>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC217:$CH217)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB217=TRUE,$S217=0,$V217>0,$Y217=0),SUM(SUM($CC217:$CH217)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V217>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V217>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V217>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD217=TRUE,$S217>0,$V217>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC217:$CH217)*'CRS2'!$P$2),IF(AND($FD217=TRUE,$S217>0,$V217>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC217:$CH217)*'CRS2'!$P$2),IF(AND($FD217=TRUE,$V217>0,$Y217>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC217:$CH217)*'CRS2'!$P$2),IF(AND($FD217=TRUE,$V217>0,$Y217>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC217:$CH217)*'CRS2'!$P$2),IF(AND($FD217=TRUE,$S217=0,$V217>0,$Y217=0),SUM(SUM($CC217:$CH217)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V217>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF217=TRUE,$S217>0,$V217>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC217:$CH217)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF217=TRUE,$S217>0,$V217>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC217:$CH217)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF217=TRUE,$V217>0,$Y217>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC217:$CH217)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF217=TRUE,$V217>0,$Y217>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC217:$CH217)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF217=TRUE,$S217=0,$V217>0,$Y217=0),SUM(SUM($CC217:$CH217)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V217>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH217=TRUE,$V217>0),SUM(SUM($CC217:$CH217)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y217>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E217<>\"D-CARE\",Tenant!$F217=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ217=TRUE,$V217=0,$Y217>0),SUM(SUM($CI217:$CN217)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ217=TRUE,$V217>0,$Y217>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI217:$CN217)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ217=TRUE,$V217>0,$Y217>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI217:$CN217)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y217>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y217>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y217>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL217=TRUE,$V217=0,$Y217>0),SUM(SUM($CI217:$CN217)*'CRS3'!$P$2),IF(AND($FL217=TRUE,$V217>0,$Y217>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI217:$CN217)*'CRS3'!$P$2),IF(AND($FL217=TRUE,$V217>0,$Y217>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI217:$CN217)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y217>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN217=TRUE,$V217=0,$Y217>0),SUM(SUM($CI217:$CN217)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN217=TRUE,$V217>0,$Y217>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI217:$CN217)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN217=TRUE,$V217>0,$Y217>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI217:$CN217)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y217>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP217=TRUE,$Y217>0),SUM(SUM($CI217:$CN217)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR217:$FT217))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO217:$CQ217,$FR217:$FT217))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA217:$EF217)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG217:$EL217)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM217:$ER217)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV217,$CO217:$CQ217,$EA217:$ER217)/$P217)*$S217*FctrChngDts!$B$15),SUM(SUM(SUM($DV217,$CO217:$CQ217,$FR217:$FT217)/$P217)*$S217*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV217,$CO217:$CQ217,$EA217:$ER217)/$P217)*$V217*FctrChngDts!$B$15),SUM(SUM(SUM($DV217,$CO217:$CQ217,$FR217:$FT217)/$P217)*$V217*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV217,$CO217:$CQ217,$EA217:$ER217)/$P217)*$Y217*FctrChngDts!$B$15),SUM(SUM(SUM($DV217,$CO217:$CQ217,$FR217:$FT217)/$P217)*$Y217*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA217*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI217*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ217*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ217,$FU217,$GF217,$GZ217:$HE217),IF(Account!$Q$2=TRUE,SUM($DZ217,$FV217,$GF217,$GZ217:$HE217),SUM($DZ217,$ES217,$FU217:$FV217,$GF217,$GZ217:$HE217)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E217),Usage!$P217,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D217,FctrChngDts!$C$17<=Usage!$E217),SUM(FctrChngDts!$C$17-Usage!$D217),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E217),Usage!$P217,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D217,FctrChngDts!$C$19<=Usage!$E217),SUM(FctrChngDts!$C$19-Usage!$D217),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK217*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK217*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL217*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL217*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D217))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A217,Tenant!$A:$J,8,FALSE)=TRUE,$GG217<0),0,SUM(SUM(SUM($GG217/$P217*$GP217)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A217,Tenant!$A:$J,8,FALSE)=TRUE,$GG217<0),0,SUM(SUM(SUM($GG217/$P217*$GQ217)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D217))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A217,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV217*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A217,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW217*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU217:$DA217,$EU217,$EA217:$EF217,$FA217)-SUM(SUM($BW217:$CB217)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD217:$DJ217,$FC217,$EG217:$EL217,$FI217)-SUM(SUM($CC217:$CH217)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM217:$DS217,$FK217,$EM217:$ER217,$FQ217)-SUM(SUM($CI217:$CN217)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO217,$CU217:$DA217,$EU217,$EW217,$EY217,$EA217:$EF217,$FA217,$CP217,$DD217:$DJ217,$FC217,$FE217,$FG217,$EG217:$EL217,$FI217)/$P217*$S217)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO217,$CU217:$DA217,$EU217,$EW217,$EY217,$EA217:$EF217,$FA217,$CP217,$DD217:$DJ217,$FC217,$FE217,$FG217,$EG217:$EL217,$FI217)/$P217*$V217)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ217,$DM217:$DS217,$FK217,$FM217,$FO217,$EM217:$ER217,$FQ217)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D217,BslnAllctnCrrnt!$A$1<=$E217),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK217=\"FSP1\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$Q217,BslnAllctnCrrnt!$A$1<$R217),SUM(BslnAllctnCrrnt!$A$1-$Q217),IF(AND($AK217=\"FSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$Q217,BslnAllctnCrrnt!$A$1<$R217),SUM(BslnAllctnCrrnt!$A$1-$Q217),IF(AND($AK217=\"FSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),$I217,IF(AND($AK217=\"SSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$Q217,BslnAllctnCrrnt!$A$1<$R217),SUM(BslnAllctnCrrnt!$A$1-$Q217),IF(AND($AK217=\"SSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),$I217,0)))))","v":0},{"$f":"IF(AND($AK217=\"FSP1\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$Q217,BslnAllctnCrrnt!$A$1<$R217),SUM($I217-$HG217),IF(AND($AK217=\"FSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$Q217,BslnAllctnCrrnt!$A$1<$R217),SUM($I217-$HG217),IF(AND($AK217=\"FSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM($I217-$HG217),IF(AND($AK217=\"SSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$Q217,BslnAllctnCrrnt!$A$1<$R217),SUM($I217-$HG217),IF(AND($AK217=\"SSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM($I217-$HG217),0)))))","v":0},{"$f":"IF(AND($AK217=\"SSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$Q217,BslnAllctnCrrnt!$A$1<$R217),0,IF(AND(FctrChngDts!$A$2>=$D217,FctrChngDts!$B$2<$E217),IF(AND($AK217=\"SSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM(BslnAllctnCrrnt!$A$1-$T217),0),IF(AND($AK217=\"FSP2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM(BslnAllctnCrrnt!$A$1-$T217),IF(AND($AK217=\"FSP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM(BslnAllctnCrrnt!$A$1-$T217),IF(AND($AK217=\"FSP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$W217,BslnAllctnCrrnt!$A$1<$X217),$K217,IF(AND($AK217=\"FSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$Q217,BslnAllctnCrrnt!$A$1<$R217),0,IF(AND($AK217=\"FSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM(BslnAllctnCrrnt!$A$1-$T217),IF(AND($AK217=\"SSP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM(BslnAllctnCrrnt!$A$1-$T217),IF(AND($AK217=\"SSP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$W217,BslnAllctnCrrnt!$A$1<$X217),$K217,0)))))))))","v":0},{"$f":"IF(AND($AK217=\"SSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$Q217,BslnAllctnCrrnt!$A$1<$R217),SUM($K217-$HI217),IF(AND($AK217=\"SSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM($K217-$HI217),IF(AND($AK217=\"FSP2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM($K217-$HI217),IF(AND($AK217=\"FSP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM($K217-$HI217),IF(AND($AK217=\"FSP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$W217,BslnAllctnCrrnt!$A$1<$X217),SUM($K217-$HI217),IF(AND($AK217=\"FSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$Q217,BslnAllctnCrrnt!$A$1<$R217),SUM($K217-$HI217),IF(AND($AK217=\"FSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM($K217-$HI217),IF(AND($AK217=\"SSP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM($K217-$HI217),IF(AND($AK217=\"SSP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$W217,BslnAllctnCrrnt!$A$1<$X217),SUM($K217-$HI217),0)))))))))","v":0},{"$f":"IF(AND($AK217=\"FSP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),0,IF(AND($AK217=\"FSP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$W217,BslnAllctnCrrnt!$A$1<$X217),SUM(BslnAllctnCrrnt!$A$1-$W217),IF(AND($AK217=\"FSP3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$W217,BslnAllctnCrrnt!$A$1<$X217),SUM(BslnAllctnCrrnt!$A$1-$W217),0)))","v":0},{"$f":"IF(AND($AK217=\"FSP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM($M217-$HK217),IF(AND($AK217=\"FSP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$W217,BslnAllctnCrrnt!$A$1<$X217),SUM($M217-$HK217),IF(AND($AK217=\"FSP3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$W217,BslnAllctnCrrnt!$A$1<$X217),SUM($M217-$HK217),0)))","v":0},{"$f":"IF(AND($AK217=\"FWP1\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$Q217,BslnAllctnCrrnt!$A$1<$R217),SUM(BslnAllctnCrrnt!$A$1-$Q217),IF(AND($AK217=\"FWP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$Q217,BslnAllctnCrrnt!$A$1<$R217),SUM(BslnAllctnCrrnt!$A$1-$Q217),IF(AND($AK217=\"FWP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),$J217,IF(AND(FctrChngDts!$A$2>=$D217,FctrChngDts!$B$2<$E217),IF(AND($AK217=\"SSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$Q217,BslnAllctnCrrnt!$A$1<$R217),SUM(BslnAllctnCrrnt!$A$1-$Q217),0),IF(AND($AK217=\"SSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),$J217,0)))))","v":0},{"$f":"IF(AND($AK217=\"FWP1\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$Q217,BslnAllctnCrrnt!$A$1<$R217),SUM($J217-$HM217),IF(AND($AK217=\"FWP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$Q217,BslnAllctnCrrnt!$A$1<$R217),SUM($J217-$HM217),IF(AND($AK217=\"FWP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM($J217-$HM217),IF(AND($AK217=\"SSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$Q217,BslnAllctnCrrnt!$A$1<$R217),SUM($J217-$HM217),IF(AND($AK217=\"SSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM($J217-$HM217),0)))))","v":0},{"$f":"IF(AND($AK217=\"FWP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$Q217,BslnAllctnCrrnt!$A$1<$R217),0,IF(AND($AK217=\"FWP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM(BslnAllctnCrrnt!$A$1-$T217),IF(AND($AK217=\"FWP2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM(BslnAllctnCrrnt!$A$1-$T217),IF(AND($AK217=\"FWP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM(BslnAllctnCrrnt!$A$1-$T217),IF(AND($AK217=\"FWP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$W217,BslnAllctnCrrnt!$A$1<$X217),$L217,IF(AND($AK217=\"SSP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM(BslnAllctnCrrnt!$A$1-$T217),IF(AND($AK217=\"SSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$Q217,BslnAllctnCrrnt!$A$1<$R217),0,IF(AND($AK217=\"SSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM(BslnAllctnCrrnt!$A$1-$T217),0))))))))","v":0},{"$f":"IF(AND($AK217=\"FWP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$Q217,BslnAllctnCrrnt!$A$1<$R217),SUM($L217-$HO217),IF(AND($AK217=\"FWP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM($L217-$HO217),IF(AND($AK217=\"FWP2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM($L217-$HO217),IF(AND($AK217=\"FWP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM($L217-$HO217),IF(AND($AK217=\"FWP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$W217,BslnAllctnCrrnt!$A$1<$X217),SUM($L217-$HO217),IF(AND($AK217=\"SSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$Q217,BslnAllctnCrrnt!$A$1<$R217),SUM($L217-$HO217),IF(AND($AK217=\"SSP1P2\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM($L217-$HO217),0)))))))","v":0},{"$f":"IF(AND($AK217=\"FWP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),0,IF(AND($AK217=\"FWP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$W217,BslnAllctnCrrnt!$A$1<$X217),SUM(BslnAllctnCrrnt!$A$1-$W217),IF(AND($AK217=\"FWP3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$W217,BslnAllctnCrrnt!$A$1<$X217),SUM(BslnAllctnCrrnt!$A$1-$W217),IF(AND($AK217=\"SSP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),0,IF(AND($AK217=\"SSP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$W217,BslnAllctnCrrnt!$A$1<$X217),SUM(BslnAllctnCrrnt!$A$1-$W217),0)))))","v":0},{"$f":"IF(AND($AK217=\"FWP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM($N217-$HQ217),IF(AND($AK217=\"FWP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$W217,BslnAllctnCrrnt!$A$1<$X217),SUM($N217-$HQ217),IF(AND($AK217=\"FWP3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$W217,BslnAllctnCrrnt!$A$1<$X217),SUM($N217-$HQ217),IF(AND($AK217=\"SSP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$T217,BslnAllctnCrrnt!$A$1<$U217),SUM($N217-$HQ217),IF(AND($AK217=\"SSP2P3\",$HF217=TRUE,BslnAllctnCrrnt!$A$1>=$W217,BslnAllctnCrrnt!$A$1<$X217),SUM($N217-$HQ217),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[219,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G220),0,IF($F220<=$G220,SUM($G220-$F220),IF($F220>$G220,SUM((Account!$L$2-Usage!$F220)+Usage!$G220+1))))","v":0},{"$f":"IF($Q220=0,0,IF($R220=0,0,IF(AND($Q220<FctrChngDts!$A$2,$R220>=FctrChngDts!$A$2),SUM($R220-FctrChngDts!$A$2+1),IF(AND($Q220>=FctrChngDts!$A$2,$R220>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q220),IF(AND($Q220>=FctrChngDts!$A$2,$R220<FctrChngDts!$B$2),SUM($R220-$Q220+1),0)))))","v":0},{"$f":"IF($Q220=0,0,IF($R220=0,0,IF(AND($Q220<FctrChngDts!$A$2,$R220>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q220),IF(AND($Q220<FctrChngDts!$A$2,$R220<FctrChngDts!$A$2),SUM($R220-$Q220+1),IF(AND($Q220>FctrChngDts!$A$2,$R220>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R220+1),0)))))","v":0},{"$f":"IF($T220=0,0,IF($U220=0,0,IF(AND($T220<FctrChngDts!$A$2,$U220>=FctrChngDts!$A$2),SUM($U220-FctrChngDts!$A$2+1),IF(AND($T220>=FctrChngDts!$A$2,$U220<FctrChngDts!$B$2),SUM($U220-$T220+1),IF(AND($T220>=FctrChngDts!$A$2,$U220>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T220)<0),0,IF(AND($T220>=FctrChngDts!$A$2,$U220>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T220),0))))))","v":0},{"$f":"IF($T220=0,0,IF($U220=0,0,IF(AND($T220<FctrChngDts!$A$2,$U220>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T220),IF(AND($T220>=FctrChngDts!$B$2,$U220>=FctrChngDts!$B$2),SUM($U220-$T220+1),IF(AND($T220<FctrChngDts!$A$2,$U220<FctrChngDts!$A$2),SUM($U220-$T220+1),IF(AND($T220>=FctrChngDts!$A$2,$U220>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U220+1),0))))))","v":0},{"$f":"IF($W220=0,0,IF($X220=0,0,IF(AND($W220>=FctrChngDts!$A$2,$X220>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W220)<0),0,IF(AND($W220>=FctrChngDts!$A$2,$X220>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W220),IF(AND($W220>=FctrChngDts!$A$2,$X220<FctrChngDts!$B$2),SUM($X220-$W220+1),IF(AND($W220<FctrChngDts!$A$2,$X220>=FctrChngDts!$A$2),SUM($X220-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W220=0,0,IF($X220=0,0,IF(AND($W220<FctrChngDts!$A$2,$X220<FctrChngDts!$A$2),SUM($X220-$W220+1),IF(AND($W220>=FctrChngDts!$A$2,$X220>=FctrChngDts!$B$2,SUM($X220-FctrChngDts!$B$2+1)<=$Y220),SUM($X220-FctrChngDts!$B$2+1),IF(AND($W220>=FctrChngDts!$A$2,$X220>=FctrChngDts!$B$2),SUM($X220-$W220+1),IF(AND($W220<FctrChngDts!$A$2,$X220>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W220),0))))))","v":0},{"$f":"IF(AND($D220>=FctrChngDts!$C$2,$E220<FctrChngDts!$E$2),\"1\",IF(AND($D220>=FctrChngDts!$E$2,$E220<FctrChngDts!$G$2),\"2\",IF(AND($D220>=FctrChngDts!$G$2,$E220<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D220>=FctrChngDts!$D$2,,IF(AND($D220>=FctrChngDts!$C$2,$D220<=FctrChngDts!$D$2),$D220,IF(AND($D220>=FctrChngDts!$C$2,$D220>=FctrChngDts!$D$2,$E220>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D220>FctrChngDts!$D$2,,IF($D220=FctrChngDts!$D$2,$D220,IF(AND($D220>=FctrChngDts!$C$2,$E220<FctrChngDts!$D$2),$E220,IF(AND($D220>=FctrChngDts!$C$2,$E220>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D220>=FctrChngDts!$D$2,$E220>=FctrChngDts!$D$2,$E220>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E220<FctrChngDts!$D$2,$E220<=FctrChngDts!$D$2),$E220,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D220<FctrChngDts!$E$2,$E220<FctrChngDts!$E$2),,IF($D220>FctrChngDts!$F$2,,IF(AND($D220>=FctrChngDts!$E$2,$D220<=FctrChngDts!$F$2),$D220,IF(AND($D220>=FctrChngDts!$E$2,$D220>=FctrChngDts!$F$2,$E220>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D220>FctrChngDts!$F$2,,IF($E220=FctrChngDts!$F$2,$E220,IF(AND($D220<FctrChngDts!$E$2,$E220<=FctrChngDts!$F$2),$E220,IF(AND($D220>=FctrChngDts!$E$2,$E220<FctrChngDts!$F$2),$E220,IF(AND($D220>=FctrChngDts!$E$2,$E220>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D220>=FctrChngDts!$F$2,$E220>=FctrChngDts!$F$2,$E220>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D220<FctrChngDts!$G$2,$E220<FctrChngDts!$G$2),,IF($D220>FctrChngDts!$H$2,,IF(AND($D220>=FctrChngDts!$G$2,$D220<=FctrChngDts!$H$2),$D220,IF(AND($D220>=FctrChngDts!$G$2,$D220>=FctrChngDts!$H$2,$E220>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D220>FctrChngDts!$H$2,,IF($E220=FctrChngDts!$H$2,$E220,IF(AND($D220<FctrChngDts!$G$2,$E220<=FctrChngDts!$H$2),$E220,IF(AND($D220>=FctrChngDts!$G$2,$E220<FctrChngDts!$H$2),$E220,IF(AND($D220>=FctrChngDts!$G$2,$E220>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D220>=FctrChngDts!$H$2,$E220>=FctrChngDts!$H$2,$E220>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A220,Tenant!$A220:$J519,6,FALSE)","v":0},{"$f":"VLOOKUP($A220,Tenant!$A220:$J519,7,FALSE)","v":0},{"$f":"VLOOKUP($A220,Tenant!$A220:$J519,10,FALSE)","v":0},0,{"$f":"IF(AND($AK220=\"FSP2\",$AJ220=FALSE,$HF220=FALSE),SUM($K220*FctrChngDts!$C$9),IF(AND($AK220=\"FSP2\",$AJ220=TRUE,$HF220=FALSE),SUM($K220*FctrChngDts!$C$10),IF(AND($AK220=\"FSP2P3\",$AJ220=FALSE,$HF220=FALSE),SUM(SUM($K220,$M220)*FctrChngDts!$C$9),IF(AND($AK220=\"FSP2P3\",$AJ220=TRUE,$HF220=FALSE),SUM(SUM($K220,$M220)*FctrChngDts!$C$10),IF(AND($AK220=\"FSP3\",$AJ220=FALSE,$HF220=FALSE),SUM($M220*FctrChngDts!$C$9),IF(AND($AK220=\"FSP3\",$AJ220=TRUE,$HF220=FALSE),SUM($M220*FctrChngDts!$C$10),IF(AND($AK220=\"FSP1\",$AJ220=FALSE,$HF220=FALSE),SUM($I220*FctrChngDts!$C$9),IF(AND($AK220=\"FSP1\",$AJ220=TRUE,$HF220=FALSE),SUM($I220*FctrChngDts!$C$10),IF(AND($AK220=\"FSP1P2\",$AJ220=FALSE,$HF220=FALSE),SUM(SUM($I220,$K220)*FctrChngDts!$C$9),IF(AND($AK220=\"FSP1P2\",$AJ220=TRUE,$HF220=FALSE),SUM(SUM($I220,$K220)*FctrChngDts!$C$10),IF(AND($Z220=\"Summer\",$AK220=\"SSP2P3\",$AJ220=FALSE,$HF220=FALSE),SUM(SUM(SUM(SUM($K220,$M220)*FctrChngDts!$C$9),SUM(SUM($L220,$N220)*FctrChngDts!$C$11))*$AF220),IF(AND($Z220=\"Summer\",$AK220=\"SSP2P3\",$AJ220=TRUE,$HF220=FALSE),SUM(SUM(SUM(SUM($K220,$M220)*FctrChngDts!$C$10),SUM(SUM($L220,$N220)*FctrChngDts!$C$12))*$AF220),IF(AND($Z220=\"Winter\",$AK220=\"SSP2P3\",$AJ220=FALSE,$HF220=FALSE),SUM(SUM(SUM(SUM($K220,$M220)*FctrChngDts!$C$9),SUM(SUM($L220,$N220)*FctrChngDts!$C$11))-$AO220),IF(AND($Z220=\"Winter\",$AK220=\"SSP2P3\",$AJ220=TRUE,$HF220=FALSE),SUM(SUM(SUM(SUM($K220,$M220)*FctrChngDts!$C$10),SUM(SUM($L220,$N220)*FctrChngDts!$C$12))-$AO220),IF(AND($Z220=\"Summer\",$AK220=\"SSP1P2\",$AJ220=FALSE,$HF220=FALSE),SUM(SUM(SUM(SUM($I220,$K220)*FctrChngDts!$C$9),SUM(SUM($J220,$L220)*FctrChngDts!$C$11))*$AF220),IF(AND($Z220=\"Summer\",$AK220=\"SSP1P2\",$AJ220=TRUE,$HF220=FALSE),SUM(SUM(SUM(SUM($I220,$K220)*FctrChngDts!$C$10),SUM(SUM($J220,$L220)*FctrChngDts!$C$12))*$AF220),IF(AND($Z220=\"Winter\",$AK220=\"SSP1P2\",$AJ220=FALSE,$HF220=FALSE),SUM(SUM(SUM(SUM($I220,$K220)*FctrChngDts!$C$9),SUM(SUM($J220,$L220)*FctrChngDts!$C$11))-$AO220),IF(AND($Z220=\"Winter\",$AK220=\"SSP1P2\",$AJ220=TRUE,$HF220=FALSE),SUM(SUM(SUM(SUM($I220,$K220)*FctrChngDts!$C$10),SUM(SUM($J220,$L220)*FctrChngDts!$C$12))-$AO220),IF(AND($AK220=\"FSP2\",$AJ220=FALSE,$HF220=TRUE),SUM(SUM($HI220*FctrChngDts!$B$9),SUM($HJ220*FctrChngDts!$C$9)),IF(AND($AK220=\"FSP2\",$AJ220=TRUE,$HF220=TRUE),SUM(SUM($HI220*FctrChngDts!$B$10),SUM($HJ220*FctrChngDts!$C$10)),IF(AND($AK220=\"FSP2P3\",$AJ220=FALSE,$HF220=TRUE),SUM(SUM(SUM($HI220,$HK220)*FctrChngDts!$B$9),SUM(SUM($HJ220,$HL220)*FctrChngDts!$C$9)),IF(AND($AK220=\"FSP2P3\",$AJ220=TRUE,$HF220=TRUE),SUM(SUM(SUM($HI220,$HK220)*FctrChngDts!$B$10),SUM(SUM($HJ220,$HL220)*FctrChngDts!$C$10)),IF(AND($AK220=\"FSP3\",$AJ220=FALSE,$HF220=TRUE),SUM(SUM($HK220*FctrChngDts!$B$9),SUM($HL220*FctrChngDts!$C$9)),IF(AND($AK220=\"FSP3\",$AJ220=TRUE,$HF220=TRUE),SUM(SUM($HK220*FctrChngDts!$B$10),SUM($HL220*FctrChngDts!$C$10)),IF(AND($AK220=\"FSP1\",$AJ220=FALSE,$HF220=TRUE),SUM(SUM($HG220*FctrChngDts!$B$9),SUM($HH220*FctrChngDts!$C$9)),IF(AND($AK220=\"FSP1\",$AJ220=TRUE,$HF220=TRUE),SUM(SUM($HG220*FctrChngDts!$B$10),SUM($HH220*FctrChngDts!$C$10)),IF(AND($AK220=\"FSP1P2\",$AJ220=FALSE,$HF220=TRUE),SUM(SUM(SUM($HG220,$HI220)*FctrChngDts!$B$9),SUM(SUM($HH220,$HJ220)*FctrChngDts!$C$9)),IF(AND($AK220=\"FSP1P2\",$AJ220=TRUE,$HF220=TRUE),SUM(SUM(SUM($HG220,$HI220)*FctrChngDts!$B$10),SUM(SUM($HG220,$HI220)*FctrChngDts!$C$10)),IF(AND($Z220=\"Summer\",$AK220=\"SSP2P3\",$AJ220=FALSE,$HF220=TRUE),SUM(SUM(SUM(SUM($HI220,$HK220)*FctrChngDts!$B$9),SUM(SUM($HJ220,$HL220)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO220,$HQ220)*FctrChngDts!$B$11),SUM(SUM($HP220,$HR220)*FctrChngDts!$C$11))*$AF220),IF(AND($Z220=\"Summer\",$AK220=\"SSP2P3\",$AJ220=TRUE,$HF220=TRUE),SUM(SUM(SUM(SUM($HI220,$HK220)*FctrChngDts!$B$10),SUM(SUM($HJ220,$HL220)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO220,$HQ220)*FctrChngDts!$B$12),SUM(SUM($HP220,$HR220)*FctrChngDts!$C$12))*$AF220),IF(AND($Z220=\"Winter\",$AK220=\"SSP2P3\",$AJ220=FALSE,$HF220=TRUE),SUM(SUM(SUM(SUM($HI220,$HK220)*FctrChngDts!$B$9),SUM(SUM($HJ220,$HL220)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO220,$HQ220)*FctrChngDts!$B$11),SUM(SUM($HP220,$HR220)*FctrChngDts!$C$11))-$AO220),IF(AND($Z220=\"Winter\",$AK220=\"SSP2P3\",$AJ220=TRUE,$HF220=TRUE),SUM(SUM(SUM(SUM($HI220,$HK220)*FctrChngDts!$B$10),SUM(SUM($HO220,$HQ220)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO220,$HQ220)*FctrChngDts!$B$12),SUM(SUM($HP220,$HR220)*FctrChngDts!$C$12))-$AO220),IF(AND($Z220=\"Summer\",$AK220=\"SSP1P2\",$AJ220=FALSE,$HF220=TRUE),SUM(SUM(SUM(SUM($HG220,$HI220)*FctrChngDts!$B$9),SUM(SUM($HH220,$HJ220)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM220,$HO220)*FctrChngDts!$B$11),SUM(SUM($HN220,$HP220)*FctrChngDts!$C$11))*$AF220),IF(AND($Z220=\"Summer\",$AK220=\"SSP1P2\",$AJ220=TRUE,$HF220=TRUE),SUM(SUM(SUM(SUM($HG220,$HI220)*FctrChngDts!$B$10),SUM(SUM($HH220,$HJ220)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM220,$HO220)*FctrChngDts!$B$12),SUM(SUM($HN220,$HP220)*FctrChngDts!$C$12))*$AF220),IF(AND($Z220=\"Winter\",$AK220=\"SSP1P2\",$AJ220=FALSE,$HF220=TRUE),SUM(SUM(SUM(SUM($HG220,$HI220)*FctrChngDts!$B$9),SUM(SUM($HH220,$HJ220)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM220,$HO220)*FctrChngDts!$B$11),SUM(SUM($HN220,$HP220)*FctrChngDts!$C$11))-$AO220),IF(AND($Z220=\"Winter\",$AK220=\"SSP1P2\",$AJ220=TRUE,$HF220=TRUE),SUM(SUM(SUM(SUM($HG220,$HI220)*FctrChngDts!$B$10),SUM(SUM($HH220,$HJ220)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM220,$HO220)*FctrChngDts!$B$12),SUM(SUM($HN220,$HP220)*FctrChngDts!$C$12))-$AO220),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK220=\"FWP1\",$AJ220=FALSE,$HF220=FALSE),SUM($J220*FctrChngDts!$C$11),IF(AND($AK220=\"FWP1\",$AJ220=TRUE,$HF220=FALSE),SUM($J220*FctrChngDts!$C$12),IF(AND($AK220=\"FWP1P2\",$AJ220=FALSE,$HF220=FALSE),SUM(SUM($J220,$L220)*FctrChngDts!$C$11),IF(AND($AK220=\"FWP1P2\",$AJ220=TRUE,$HF220=FALSE),SUM(SUM($J220,$L220)*FctrChngDts!$C$12),IF(AND($AK220=\"FWP2\",$AJ220=FALSE,$HF220=FALSE),SUM($L220*FctrChngDts!$C$11),IF(AND($AK220=\"FWP2\",$AJ220=TRUE,$HF220=FALSE),SUM($L220*FctrChngDts!$C$12),IF(AND($AK220=\"FWP2P3\",$AJ220=FALSE,$HF220=FALSE),SUM(SUM($L220,$N220)*FctrChngDts!$C$11),IF(AND($AK220=\"FWP2P3\",$AJ220=TRUE,$HF220=FALSE),SUM(SUM($L220,$N220)*FctrChngDts!$C$12),IF(AND($AK220=\"FWP3\",$AJ220=FALSE,$HF220=FALSE),SUM($N220*FctrChngDts!$C$11),IF(AND($AK220=\"FWP3\",$AJ220=TRUE,$HF220=FALSE),SUM($N220*FctrChngDts!$C$12),IF(AND($Z220=\"Winter\",$AK220=\"SSP1P2\",$AJ220=FALSE,$HF220=FALSE),SUM(SUM(SUM($I220,$K220)*FctrChngDts!$C$9),SUM(SUM($J220,$L220)*FctrChngDts!$C$11))*$AG220,IF(AND($Z220=\"Winter\",$AK220=\"SSP1P2\",$AJ220=TRUE,$HF220=FALSE),SUM(SUM(SUM($I220,$K220)*FctrChngDts!$B$10),SUM(SUM($J220,$L220)*FctrChngDts!$B$12))*$AG220,IF(AND($Z220=\"Summer\",$AK220=\"SSP1P2\",$AJ220=FALSE,$HF220=FALSE),SUM(SUM(SUM($I220,$K220)*FctrChngDts!$B$9),SUM(SUM($J220,$L220)*FctrChngDts!$B$11))-$AJ220,IF(AND($Z220=\"Summer\",$AK220=\"SSP1P2\",$AJ220=TRUE,$HF220=FALSE),SUM(SUM(SUM($I220,$K220)*FctrChngDts!$C$10),SUM(SUM($J220,$L220)*FctrChngDts!$C$12))-$AJ220,IF(AND($Z220=\"Winter\",$AK220=\"SSP2P3\",$AJ220=FALSE,$HF220=FALSE),SUM(SUM(SUM($K220,$M220)*FctrChngDts!$C$9),SUM(SUM($L220,$N220)*FctrChngDts!$C$11))*$AG220,IF(AND($Z220=\"Winter\",$AK220=\"SSP2P3\",$AJ220=TRUE,$HF220=FALSE),SUM(SUM(SUM($K220,$M220)*FctrChngDts!$C$10),SUM(SUM($L220,$N220)*FctrChngDts!$C$12))*$AG220,IF(AND($Z220=\"Summer\",$AK220=\"SSP2P3\",$AJ220=FALSE,$HF220=FALSE),SUM(SUM(SUM($K220,$M220)*FctrChngDts!$C$9),SUM(SUM($L220,$N220)*FctrChngDts!$C$11))-$AJ220,IF(AND($Z220=\"Summer\",$AK220=\"SSP2P3\",$AJ220=TRUE,$HF220=FALSE),SUM(SUM(SUM($K220,$M220)*FctrChngDts!$C$10),SUM(SUM($L220,$N220)*FctrChngDts!$C$12))-$AJ220,IF(AND($AK220=\"FWP1\",$AJ220=FALSE,$HF220=TRUE),SUM(SUM($HM220*FctrChngDts!$B$11),SUM($HN220*FctrChngDts!$C$11)),IF(AND($AK220=\"FWP1\",$AJ220=TRUE,$HF220=TRUE),SUM(SUM($HM220*FctrChngDts!$B$12),SUM($HN220*FctrChngDts!$C$12)),IF(AND($AK220=\"FWP1P2\",$AJ220=FALSE,$HF220=TRUE),SUM(SUM(SUM($HM220,$HO220)*FctrChngDts!$B$11),SUM(SUM($HN220,$HP220)*FctrChngDts!$C$11)),IF(AND($AK220=\"FWP1P2\",$AJ220=TRUE,$HF220=TRUE),SUM(SUM(SUM($HM220,$KP220)*FctrChngDts!$C$12),SUM(SUM($HN220,$HP220)*FctrChngDts!$C$12)),IF(AND($AK220=\"FWP2\",$AJ220=FALSE,$HF220=TRUE),SUM(SUM($HO220*FctrChngDts!$B$11),SUM($HO220*FctrChngDts!$C$11)),IF(AND($AK220=\"FWP2\",$AJ220=TRUE,$HF220=TRUE),SUM(SUM($HO220*FctrChngDts!$B$12),SUM($HO220*FctrChngDts!$C$12)),IF(AND($AK220=\"FWP2P3\",$AJ220=FALSE,$HF220=TRUE),SUM(SUM(SUM($HO220,$HQ220)*FctrChngDts!$C$11),SUM(SUM($HP220,$HR220)*FctrChngDts!$C$11)),IF(AND($AK220=\"FWP2P3\",$AJ220=TRUE,$HF220=TRUE),SUM(SUM(SUM($HO220,$HQ220)*FctrChngDts!$C$12),SUM(SUM($HP220,$HR220)*FctrChngDts!$C$12)),IF(AND($AK220=\"FWP3\",$AJ220=FALSE,$HF220=TRUE),SUM(SUM($HQ220*FctrChngDts!$B$11),SUM($HR220*FctrChngDts!$C$11)),IF(AND($AK220=\"FWP3\",$AJ220=TRUE,$HF220=TRUE),SUM(SUM($HQ220*FctrChngDts!$B$12),SUM($HR220*FctrChngDts!$C$12)),IF(AND($Z220=\"Winter\",$AK220=\"SSP1P2\",$AJ220=FALSE,$HF220=TRUE),SUM(SUM(SUM(SUM($HG220,$HI220)*FctrChngDts!$B$9),SUM(SUM($HH220,$HJ220)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM220,$HO220)*FctrChngDts!$B$11),SUM(SUM($HN220,$HP220)*FctrChngDts!$C$11))*$AG220),IF(AND($Z220=\"Winter\",$AK220=\"SSP1P2\",$AJ220=TRUE,$HF220=TRUE),SUM(SUM(SUM(SUM($HG220,$HI220)*FctrChngDts!$B$10), SUM(SUM($HH220,$HJ220)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM220,$HO220)*FctrChngDts!$B$12),SUM(SUM($HN220,$HP220)*FctrChngDts!$C$12))*$AG220),IF(AND($Z220=\"Summer\",$AK220=\"SSP1P2\",$AJ220=FALSE,$HF220=TRUE),SUM(SUM(SUM(SUM($HG220,$HI220)*FctrChngDts!$B$9),SUM(SUM($HH220,$HJ220)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM220,$HO220)*FctrChngDts!$B$11),SUM(SUM($HN220,$HP220)*FctrChngDts!$C$11))-$AJ220),IF(AND($Z220=\"Summer\",$AK220=\"SSP1P2\",$AJ220=TRUE,$HF220=TRUE),SUM(SUM(SUM(SUM($HG220,$HI220)*FctrChngDts!$B$10),SUM(SUM($HH220,$HJ220)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM220,$HO220)*FctrChngDts!$B$12),SUM(SUM($HN220,$HP220)*FctrChngDts!$C$12))-$AJ220),IF(AND($Z220=\"Winter\",$AK220=\"SSP2P3\",$AJ220=FALSE,$HF220=TRUE),SUM(SUM(SUM(SUM($HI220,$HK220)*FctrChngDts!$B$9),SUM(SUM($HJ220,$HL220)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO220,$HQ220)*FctrChngDts!$B$11),SUM(SUM($HP220,$HR220)*FctrChngDts!$C$11))*$AG220),IF(AND($Z220=\"Winter\",$AK220=\"SSP2P3\",$AJ220=TRUE,$HF220=TRUE),SUM(SUM(SUM(SUM($HI220,$HK220)*FctrChngDts!$B$10), SUM(SUM($HJ220,$HL220)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO220,$HQ220)*FctrChngDts!$B$12),SUM(SUM($HP220,$HR220)*FctrChngDts!$C$12))*$AG220),IF(AND($Z220=\"Summer\",$AK220=\"SSP2P3\",$AJ220=FALSE,$HF220=TRUE),SUM(SUM(SUM(SUM($HI220,$HK220)*FctrChngDts!$B$9),SUM(SUM($HJ220,$HL220)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO220,$HQ220)*FctrChngDts!$B$11),SUM(SUM($HP220,$HR220)*FctrChngDts!$C$11))-$AJ220),IF(AND($Z220=\"Summer\",$AK220=\"SSP2P3\",$AJ220=TRUE,$HF220=TRUE),SUM(SUM(SUM(SUM($HI220,$HK220)*FctrChngDts!$B$10), SUM(SUM($HJ220,$HL220)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO220,$HQ220)*FctrChngDts!$B$12),SUM(SUM($HP220,$HR220)*FctrChngDts!$C$12))-$AJ220),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK220=\"FSP1\",$AH220=TRUE,SUM(SUM(SUM($AI220*FctrChngDts!$B$13)*I220),$AR220)>$AD220),$AD220,IF(AND($AK220=\"FSP1\",$AH220=TRUE,SUM(SUM(SUM($AI220*FctrChngDts!$B$13)*$I220),$AR220)<=$AD220),SUM(SUM(SUM($AI220*FctrChngDts!$B$13)*$I220),$AR220),IF(AND($Z220=\"Summer\",$AK220=\"SSP1\",$AH220=TRUE,SUM(SUM(SUM(SUM($I220,$J220)*SUM($AI220*FctrChngDts!$B$13))*$AF220),$AR220)>$AD220),$AD220,IF(AND($Z220=\"Summer\",$AK220=\"SSP1\",$AH220=TRUE,SUM(SUM(SUM(SUM($I220,$J220)*SUM($AI220*FctrChngDts!$B$13))*$AF220),$AR220)<=$AD220),SUM(SUM(SUM(SUM($I220,$J220)*SUM($AI220*FctrChngDts!$B$13))*$AF220),$AR220),IF(AND($Z220=\"Winter\",$AK220=\"SSP1\",$AH220=TRUE,SUM(SUM(SUM(SUM($I220,$J220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AU220:$AW220)),$AR220)>$AD220),$AD220,IF(AND($Z220=\"Winter\",$AK220=\"SSP1\",$AH220=TRUE,SUM(SUM(SUM(SUM($I220,$J220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AU220:$AW220)),$AR220)<=$AD220),SUM(SUM(SUM(SUM($I220,$J220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AU220:$AW220)),$AR220),IF(AND($AK220=\"FSP1P2\",$AH220=TRUE,SUM(SUM(SUM(SUM($I220,$K220)*SUM($AI220*FctrChngDts!$B$13))*$AF220),$AR220)>$AD220),$AD220,IF(AND($AK220=\"FSP1P2\",$AH220=TRUE,SUM(SUM(SUM(SUM($I220,$K220)*SUM($AI220*FctrChngDts!$B$13))*$AF220),$AR220)<=$AD220),SUM(SUM(SUM(SUM($I220,$K220)*SUM($AI220*FctrChngDts!$B$13))*$AF220),$AR220),IF(AND($Z220=\"Summer\",$AK220=\"SSP1P2\",$AH220=TRUE,SUM(SUM(SUM(SUM($I220,$K220,$J220,$L220)*SUM($AI220*FctrChngDts!$B$13))*$AF220),$AR220)>$AD220),$AD220,IF(AND($Z220=\"Summer\",$AK220=\"SSP1P2\",$AH220=TRUE,SUM(SUM(SUM(SUM($I220,$K220,$J220,$L220)*SUM($AI220*FctrChngDts!$B$13))*$AF220),$AR220)<=$AD220),SUM(SUM(SUM(SUM($I220,$K220,$J220,$L220)*SUM($AI220*FctrChngDts!$B$13))*$AF220),$AR220),IF(AND($Z220=\"Winter\",$AK220=\"SSP1P2\",$AH220=TRUE,SUM(SUM(SUM(SUM($I220,$K220,$J220,$L220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AU220:$AW220)),$AR220)>$AD220),$AD220,IF(AND($Z220=\"Winter\",$AK220=\"SSP1P2\",$AH220=TRUE,SUM(SUM(SUM(SUM($I220,$K220,$J220,$L220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AU220:$AW220)),$AR220)<=$AD220),MIN($AD220,SUM($AL220,SUM(SUM(SUM(SUM($I220,$K220,$J220,$L220)*SUM($AI220*FctrChngDts!$B$13))*$AF220)))),IF(AND($AK220=\"FSP2\",$AH220=TRUE,SUM(SUM(SUM($AI220*FctrChngDts!$B$13)*$K220),$AR220)>$AD220),$AD220,IF(AND($AK220=\"FSP2\",$AH220=TRUE,SUM(SUM(SUM($AI220*FctrChngDts!$B$13)*$K220),$AR220)<=$AD220),SUM(SUM(SUM($AI220*FctrChngDts!$B$13)*$K220),$AR220),IF(AND($Z220=\"Summer\",$AK220=\"SSP2\",$AH220=TRUE,SUM(SUM(SUM(SUM($K220,$L220)*SUM($AI220*FctrChngDts!$B$13))*$AF220),$AR220)>$AD220),$AD220,IF(AND($Z220=\"Summer\",$AK220=\"SSP2\",$AH220=TRUE,SUM(SUM(SUM(SUM($K220,$L220)*SUM($AI220*FctrChngDts!$B$13))*$AF220),$AR220)<=$AD220),SUM(SUM(SUM(SUM($K220,$L220)*SUM($AI220*FctrChngDts!$B$13))*$AF220),$AR220),IF(AND($Z220=\"Winter\",$AK220=\"SSP2\",$AH220=TRUE,SUM(SUM(SUM(SUM($K220,$L220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AU220:$AW220)),$AR220)>$AD220),$AD220,IF(AND($Z220=\"Winter\",$AK220=\"SSP2\",$AH220=TRUE,SUM(SUM(SUM(SUM($K220,$L220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AU220:$AW220)),$AR220)<=$AD220),SUM(SUM(SUM(SUM($K220,$L220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AU220:$AW220)),$AR220),IF(AND($AK220=\"FSP2P3\",$AH220=TRUE,SUM(SUM(SUM(SUM($K220,$M220)*SUM($AI220*FctrChngDts!$B$13))*$AF220),$AR220)>$AD220),$AD220,IF(AND($AK220=\"FSP2P3\",$AH220=TRUE,SUM(SUM(SUM(SUM($K220,$M220)*SUM($AI220*FctrChngDts!$B$13))*$AF220),$AR220)<=$AD220),SUM(SUM(SUM(SUM($K220,$M220)*SUM($AI220*FctrChngDts!$B$13))*$AF220),$AR220),IF(AND($Z220=\"Summer\",$AK220=\"SSP2P3\",$AH220=TRUE,SUM(SUM(SUM(SUM($K220,$L220,$M220,$N220)*SUM($AI220*FctrChngDts!$B$13))*$AF220),$AR220)>$AD220),$AD220,IF(AND($Z220=\"Summer\",$AK220=\"SSP2P3\",$AH220=TRUE,SUM(SUM(SUM(SUM($K220,$L220,$M220,$N220)*SUM($AI220*FctrChngDts!$B$13))*$AF220),$AR220)<=$AD220),SUM(SUM(SUM(SUM($K220,$L220,$M220,$N220)*SUM($AI220*FctrChngDts!$B$13))*$AF220),$AR220),IF(AND($Z220=\"Winter\",$AK220=\"SSP2P3\",$AH220=TRUE,SUM(SUM(SUM(SUM($K220,$L220,$M220,$N220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AU220:$AW220)),$AR220)>$AD220),$AD220,IF(AND($Z220=\"Winter\",$AK220=\"SSP2P3\",$AH220=TRUE,SUM(SUM(SUM(SUM($K220,$L220,$M220,$N220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AU220:$AW220)),$AR220)<=$AD220),SUM(SUM(SUM(SUM($K220,$L220,$M220,$N220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AU220:$AW220)),$AR220),IF(AND($AK220=\"FSP3\",$AH220=TRUE,SUM(SUM(SUM($AI220*FctrChngDts!$B$13)*$M220),$AR220)>$AD220),$AD220,IF(AND($AK220=\"FSP3\",$AH220=TRUE,SUM(SUM(SUM($AI220*FctrChngDts!$B$13)*$M220),$AR220)<=$AD220),SUM(SUM(SUM($AI220*FctrChngDts!$B$13)*$M220),$AR220),IF(AND($Z220=\"Summer\",$AK220=\"SSP3\",$AH220=TRUE,SUM(SUM(SUM(SUM($M220,$N220)*SUM($AI220*FctrChngDts!$B$13))*$AF220),$AR220)>$AD220),$AD220,IF(AND($Z220=\"Summer\",$AK220=\"SSP3\",$AH220=TRUE,SUM(SUM(SUM(SUM($M220,$N220)*SUM($AI220*FctrChngDts!$B$13))*$AF220),$AR220)<=$AD220),SUM(SUM(SUM(SUM($M220,$N220)*SUM($AI220*FctrChngDts!$B$13))*$AF220),$AR220),IF(AND($Z220=\"Winter\",$AK220=\"SSP3\",$AH220=TRUE,SUM(SUM(SUM(SUM($M220,$N220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AU220:$AW220)),$AR220)>$AD220),$AD220,IF(AND($Z220=\"Winter\",$AK220=\"SSP3\",$AH220=TRUE,SUM(SUM(SUM(SUM($M220,$N220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AU220:$AW220)),$AR220)<=$AD220),SUM(SUM(SUM(SUM($M220,$N220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AU220:$AW220)),$AR220),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK220=\"FWP1\",$AH220=TRUE,SUM(SUM(SUM($AI220*FctrChngDts!$B$13)*$J220),$AU220)>$AE220),$AE220,IF(AND($AK220=\"FWP1\",$AH220=TRUE,SUM(SUM(SUM($AI220*FctrChngDts!$B$13)*$J220),$AU220)<=$AE220),SUM(SUM(SUM($AI220*FctrChngDts!$B$13)*$J220),$AU220),IF(AND($Z220=\"Winter\",$AK220=\"SSP1\",$AH220=TRUE,SUM(SUM(SUM(SUM($I220,$J220)*SUM($AI220*FctrChngDts!$B$13))*$AG220),$AU220)>$AE220),$AE220,IF(AND($Z220=\"Winter\",$AK220=\"SSP1\",$AH220=TRUE,SUM(SUM(SUM(SUM($I220,$J220)*SUM($AI220*FctrChngDts!$B$13))*$AG220),$AU220)<=$AE220),SUM(SUM(SUM(SUM($I220,$J220)*SUM($AI220*FctrChngDts!$B$13))*$AG220),$AU220),IF(AND($Z220=\"Summer\",$AK220=\"SSP1\",$AH220=TRUE,SUM(SUM(SUM(SUM($I220,$J220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AR220:$AT220)),$AU220)>$AE220),$AE220,IF(AND($Z220=\"Summer\",$AK220=\"SSP1\",$AH220=TRUE,SUM(SUM(SUM(SUM($I220,$J220)*SUM($AI220*FctrChngDts!$B$13))- SUM($AR220:$AT220)),$AU220)<=$AE220),SUM(SUM(SUM(SUM($I220,$J220)*SUM($AI220*FctrChngDts!$B$13))- SUM($AR220:$AT220)),$AU220),IF(AND($AK220=\"FWP1P2\",$AH220=TRUE,SUM(SUM(SUM(SUM($J220,$L220)*SUM($AI220*FctrChngDts!$B$13))*$AG220),$AU220)>$AE220),$AE220,IF(AND($AK220=\"FWP1P2\",$AH220=TRUE,SUM(SUM(SUM(SUM($J220,$L220)*SUM($AI220*FctrChngDts!$B$13))*$AG220),$AU220)<=$AE220),SUM(SUM(SUM(SUM($J220,$L220)*SUM($AI220*FctrChngDts!$B$13))*$AG220),$AU220),IF(AND($Z220=\"Winter\",$AK220=\"SSP1P2\",$AH220=TRUE,SUM(SUM(SUM(SUM($I220,$K220,$J220,$L220)*SUM($AI220*FctrChngDts!$B$13))*$AG220),$AU220)>$AE220),$AE220,IF(AND($Z220=\"Winter\",$AK220=\"SSP1P2\",$AH220=TRUE,SUM(SUM(SUM(SUM($I220,$K220,$J220,$L220)*SUM($AI220*FctrChngDts!$B$13))*$AG220),$AU220)<=$AE220),SUM(SUM(SUM(SUM($I220,$K220,$J220,$L220)*SUM($AI220*FctrChngDts!$B$13))*$AG220),$AU220),IF(AND($Z220=\"Summer\",$AK220=\"SSP1P2\",$AH220=TRUE,SUM(SUM(SUM(SUM($I220,$K220,$J220,$L220)*SUM($AI220*FctrChngDts!$B$13))- SUM($AR220:$AT220)),$AU220)>$AE220),$AE220,IF(AND($Z220=\"Summer\",$AK220=\"SSP1P2\",$AH220=TRUE,SUM(SUM(SUM(SUM($I220,$K220,$J220,$L220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AR220:$AT220)),$AU220)<=$AE220),SUM(SUM(SUM(SUM($I220,$K220,$J220,$L220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AR220:$AT220)),$AU220),IF(AND($AK220=\"FWP2\",$AH220=TRUE,SUM(SUM(SUM($AI220*FctrChngDts!$B$13)*$L220),$AU220)>$AE220),$AE220,IF(AND($AK220=\"FWP2\",$AH220=TRUE,SUM(SUM(SUM($AI220*FctrChngDts!$B$13)*$L220),$AU220)<=$AE220),SUM(SUM(SUM($AI220*FctrChngDts!$B$13)*$L220),$AU220),IF(AND($Z220=\"Winter\",$AK220=\"SSP2\",$AH220=TRUE,SUM(SUM(SUM(SUM($K220,$L220)*SUM($AI220*FctrChngDts!$B$13))*$AG220),$AU220)>$AE220),$AE220,IF(AND($Z220=\"Winter\",$AK220=\"SSP2\",$AH220=TRUE,SUM(SUM(SUM(SUM($K220,$L220)*SUM($AI220*FctrChngDts!$B$13))*$AG220),$AU220)<=$AE220),SUM(SUM(SUM(SUM($K220,$L220)*SUM($AI220*FctrChngDts!$B$13))*$AG220),$AU220),IF(AND($Z220=\"Summer\",$AK220=\"SSP2\",$AH220=TRUE,SUM(SUM(SUM(SUM($K220,$L220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AR220:$AT220)),$AU220)>$AE220),$AE220,IF(AND($Z220=\"Summer\",$AK220=\"SSP2\",$AH220=TRUE,SUM(SUM(SUM(SUM($K220,$L220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AR220:$AT220)),$AU220)<=$AE220),SUM(SUM(SUM(SUM($K220,$L220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AR220:$AT220)),$AU220),IF(AND($AK220=\"FWP2P3\",$AH220=TRUE,SUM(SUM(SUM(SUM($L220,$N220)*SUM($AI220*FctrChngDts!$B$13))*$AG220),$AU220)>$AE220),$AE220,IF(AND($AK220=\"FWP2P3\",$AH220=TRUE,SUM(SUM(SUM(SUM($L220,$N220)*SUM($AI220*FctrChngDts!$B$13))*$AG220),$AU220)<=$AE220),SUM(SUM(SUM(SUM($L220,$N220)*SUM($AI220*FctrChngDts!$B$13))*$AG220),$AU220),IF(AND($Z220=\"Winter\",$AK220=\"SSP2P3\",$AH220=TRUE,SUM(SUM(SUM(SUM($K220,$L220,$M220,$N220)*SUM($AI220*FctrChngDts!$B$13))*$AG220),$AU220)>$AE220),$AE220,IF(AND($Z220=\"Winter\",$AK220=\"SSP2P3\",$AH220=TRUE,SUM(SUM(SUM(SUM($K220,$L220,$M220,$N220)*SUM($AI220*FctrChngDts!$B$13))*$AG220),$AU220)<=$AE220),SUM(SUM(SUM(SUM($K220,$L220,$M220,$N220)*SUM($AI220*FctrChngDts!$B$13))*$AG220),$AU220),IF(AND($Z220=\"Summer\",$AK220=\"SSP2P3\",$AH220=TRUE,SUM(SUM(SUM(SUM($K220,$L220,$M220,$N220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AR220:$AT220)),$AU220)>$AE220),$AE220,IF(AND($Z220=\"Summer\",$AK220=\"SSP2P3\",$AH220=TRUE,SUM(SUM(SUM(SUM($K220,$L220,$M220,$N220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AR220:$AT220)),$AU220)<=$AE220),SUM(SUM(SUM(SUM($K220,$L220,$M220,$N220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AR220:$AT220)),$AU220),IF(AND($AK220=\"FWP3\",$AH220=TRUE,SUM(SUM(SUM($AI220*FctrChngDts!$B$13)*$N220),$AU220)>$AE220),$AE220,IF(AND($AK220=\"FWP3\",$AH220=TRUE,SUM(SUM(SUM($AI220*FctrChngDts!$B$13)*$N220),$AU220)<=$AE220),SUM(SUM(SUM($AI220*FctrChngDts!$B$13)*$N220),$AU220),IF(AND($Z220=\"Winter\",$AK220=\"SSP3\",$AH220=TRUE,SUM(SUM(SUM(SUM($M220,$N220)*SUM($AI220*FctrChngDts!$B$13))*$AG220),$AU220)>$AE220),$AE220,IF(AND($Z220=\"Winter\",$AK220=\"SSP3\",$AH220=TRUE,SUM(SUM(SUM(SUM($M220,$N220)*SUM($AI220*FctrChngDts!$B$13))*$AG220),$AU220)<=$AE220),SUM(SUM(SUM(SUM($M220,$N220)*SUM($AI220*FctrChngDts!$B$13))*$AG220),$AU220),IF(AND($Z220=\"Summer\",$AK220=\"SSP3\",$AH220=TRUE,SUM(SUM(SUM(SUM($M220,$N220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AR220:$AT220)),$AU220)>$AE220),$AE220,IF(AND($Z220=\"Summer\",$AK220=\"SSP3\",$AH220=TRUE,SUM(SUM(SUM(SUM($M220,$N220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AR220:$AT220)),$AU220)<=$AE220),SUM(SUM(SUM(SUM($M220,$N220)*SUM($AI220*FctrChngDts!$B$13))-SUM($AR220:$AT220)),$AU220),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I220>0,$AH220=FALSE),SUM($AR220*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I220>0,$AH220=TRUE),SUM($AX220*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I220>0,$AH220=FALSE),SUM($AS220*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I220>0,$AH220=TRUE),SUM($AY220*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I220>0,$AH220=FALSE),SUM($AT220*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I220>0,$AH220=TRUE),SUM($AZ220*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J220>0,$AH220=FALSE),SUM($AU220*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J220>0,$AH220=TRUE),SUM($BA220*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J220>0,$AH220=FALSE),SUM($AV220*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J220>0,$AH220=TRUE),SUM($BB220*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J220>0,$AH220=FALSE),SUM($AW220*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J220>0,$AH220=TRUE),SUM($BC220*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K220>0,$AH220=FALSE),SUM($AR220*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K220>0,$AH220=TRUE),SUM($AX220*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K220>0,$AH220=FALSE),SUM($AS220*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K220>0,$AH220=TRUE),SUM($AY220*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K220>0,$AH220=FALSE),SUM($AT220*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K220>0,$AH220=TRUE),SUM($AZ220*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L220>0,$AH220=FALSE),SUM($AU220*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L220>0,$AH220=TRUE),SUM($BA220*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L220>0,$AH220=FALSE),SUM($AV220*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L220>0,$AH220=TRUE),SUM($BB220*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L220>0,$AH220=FALSE),SUM($AW220*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L220>0,$AH220=TRUE),SUM($BC220*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M220>0,$AH220=FALSE),SUM($AR220*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M220>0,$AH220=TRUE),SUM($AX220*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M220>0,$AH220=FALSE),SUM($AS220*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M220>0,$AH220=TRUE),SUM($AY220*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M220>0,$AH220=FALSE),SUM($AT220*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M220>0,$AH220=TRUE),SUM($AZ220*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N220>0,$AH220=FALSE),SUM($AU220*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N220>0,$AH220=TRUE),SUM($BA220*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N220>0,$AH220=FALSE),SUM($AV220*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N220>0,$AH220=TRUE),SUM($BB220*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N220>0,$AH220=FALSE),SUM($AW220*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N220>0,$AH220=TRUE),SUM($BC220*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I220=0,0,IF(AND($I220>0,$K220>0,$AH220=FALSE),SUM($AR220/$P220*$I220),IF(AND($I220>0,$K220=0,$AH220=FALSE),$AR220,IF(AND($I220>0,$K220>0,$AH220=TRUE),ROUND(MIN($HU220,SUM(SUM($I220,$K220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA220,SUM(SUM($I220,$K220)*(FctrChngDts!$B$13)*$AI220)*$IA220)),0),IF(AND($I220>0,$K220=0,$AH220=TRUE),$AX220))))),0)","v":0},{"$f":"ROUND(IF($I220=0,0,IF(AND($I220>0,$K220>0,$AH220=FALSE),SUM($AS220/$P220*$I220),IF(AND($I220>0,$K220=0,$AH220=FALSE),$AS220,IF(AND($I220>0,$K220>0,$AH220=TRUE),ROUND(MIN(SUM($HU220-$BW220),SUM(SUM($I220,$K220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA220)*3),0),IF(AND($I220>0,$K220=0,$AH220=TRUE),$AY220))))),0)","v":0},0,{"$f":"IF($J220=0,0,IF(AND($J220>0,$L220=0,$N220=0,$AH220=FALSE,$AJ220=FALSE),ROUND(MIN($HX220,SUM($AU220,$BA220)),0),IF(AND($J220>0,$L220=0,$N220=0,$AH220=TRUE,$AJ220=FALSE),ROUND(MIN($HX220,SUM($AU220,SUM($J220*$AI220*FctrChngDts!$B$13))),0),IF(AND($J220>0,$L220>0,$N220=0,$AH220=FALSE,$AJ220=FALSE),ROUND(MIN($HX220,SUM(SUM($J220,$L220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA220,SUM(SUM($J220,$L220)*(FctrChngDts!$B$13)*$AI220)*$IA220)),0),IF(AND($J220>0,$L220>0,$N220=0,$AH220=TRUE,$AJ220=FALSE),ROUND(MIN($HX220,SUM(SUM(SUM(SUM($J220,$L220)*FctrChngDts!$C$11*$IA220),SUM(SUM($J220,$L220)*SUM(FctrChngDts!$B$13*$AI220)*$IA220)))),0),IF(AND($J220>0,$L220=0,$N220=0,$AH220=FALSE,$AJ220=TRUE),ROUND(MIN($HX220,SUM($AU220,$BA220)),0),IF(AND($J220>0,$L220=0,$N220=0,$AH220=TRUE,$AJ220=TRUE),ROUND(MIN($HX220,SUM($AU220,SUM($J220*$AI220*FctrChngDts!$B$13))),0),IF(AND($J220>0,$L220>0,$N220=0,$AH220=FALSE,$AJ220=TRUE),ROUND(MIN($HX220,SUM(SUM($J220,$L220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA220,SUM(SUM($J220,$L220)*(FctrChngDts!$B$13)*$AI220)*$IA220)),0),IF(AND($J220>0,$L220>0,$N220=0,$AH220=TRUE,$AJ220=TRUE),ROUND(MIN($HX220,SUM(SUM(SUM(SUM($J220,$L220)*FctrChngDts!$C$12*$IA220),SUM(SUM($J220,$L220)*SUM(FctrChngDts!$B$13*$AI220)*$IA220)))),0))))))))))","v":0},{"$f":"IF($J220=0,0,IF(AND($J220>0,$L220=0,$N220=0,$AH220=FALSE,$AJ220=FALSE),ROUND(MIN(SUM($HX220-$BZ220),SUM($AU220*3)),0),IF(AND($J220>0,$L220=0,$N220=0,$AH220=TRUE,$AJ220=FALSE),ROUND(MIN(SUM($HX220-$BZ220),SUM(SUM($J220,$L220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA220)*3),0),IF(AND($J220>0,$L220>0,$N220=0,$AH220=FALSE,$AJ220=FALSE),ROUND(MIN(SUM($HX220-$BZ220),SUM(SUM($J220,$L220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA220)*3),0),IF(AND($J220>0,$L220>0,$N220=0,$AH220=TRUE,$AJ220=FALSE),ROUND(MIN(SUM($HX220-$BZ220),SUM(SUM($J220,$L220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA220)*3),0),IF(AND($J220>0,$L220=0,$N220=0,$AH220=FALSE,$AJ220=TRUE),ROUND(MIN(SUM($HX220-$BZ220),SUM($AU220*3)),0),IF(AND($J220>0,$L220=0,$N220=0,$AH220=TRUE,$AJ220=TRUE),ROUND(MIN(SUM($HX220-$BZ220),SUM(SUM($J220,$L220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA220)*3),0),IF(AND($J220>0,$L220>0,$N220=0,$AH220=FALSE,$AJ220=TRUE),ROUND(MIN(SUM($HX220-$BZ220),SUM(SUM($J220,$L220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA220)*3),0),IF(AND($J220>0,$L220>0,$N220=0,$AH220=TRUE,$AJ220=TRUE),ROUND(MIN(SUM($HX220-$BZ220),SUM(SUM($J220,$L220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA220)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K220=0,0,IF(AND($I220>0,$K220>0,$M220=0,$AH220=FALSE),SUM($AR220-$BW220),IF(AND($I220=0,$K220>0,$M220>0,$AH220=FALSE),SUM($AR220/$P220*$K220),IF(AND($I220=0,$K220>0,$M220=0,$AH220=FALSE),$AR220,IF($K220=0,0,IF(AND($I220>0,$K220>0,$M220=0,$AH220=TRUE),ROUND(MIN($HV220,SUM(SUM($I220,$K220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB220,SUM(SUM($I220,$K220)*(FctrChngDts!$B$13)*$AI220)*$IB220)),0),IF(AND($I220=0,$K220>0,$M220>0,$AH220=TRUE),ROUND(MIN($HV220,SUM(SUM($I220,$K220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB220,SUM(SUM($I220,$K220)*(FctrChngDts!$B$13)*$AI220)*$IB220)),0),IF(AND($I220=0,$K220>0,$M220=0,$AH220=TRUE),$AX220)))))))),0)","v":0},{"$f":"ROUND(IF($K220=0,0,IF(AND($I220>0,$K220>0,$M220=0,$AH220=FALSE),SUM($AS220-$BX220),IF(AND($I220=0,$K220>0,$M220>0,$AH220=FALSE),SUM($AS220/$P220*$K220),IF(AND($I220=0,$K220>0,$M220=0,$AH220=FALSE),$AS220,IF($K220=0,0,IF(AND($I220>0,$K220>0,$M220=0,$AH220=TRUE),ROUND(MIN(SUM($HV220-$BW220),SUM(SUM($I220,$K220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB220)*3),0),IF(AND($I220=0,$K220>0,$M220>0,$AH220=TRUE),ROUND(MIN(SUM($HV220-$BW220),SUM(SUM($I220,$K220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB220)*3),0),IF(AND($I220=0,$K220>0,$M220=0,$AH220=TRUE),$AY220)))))))),0)","v":0},0,{"$f":"IF($L220=0,0,IF(AND($J220>0,$L220>0,$N220=0,$AH220=FALSE,$AJ220=FALSE),ROUND(MIN($HY220,SUM(SUM($J220,$L220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB220,SUM(SUM($J220,$L220)*(FctrChngDts!$B$13)*$AI220)*$IB220)),0),IF(AND($J220>0,$L220>0,$N220=0,$AH220=TRUE,$AJ220=FALSE),ROUND(MIN($HY220,SUM(SUM(SUM(SUM($J220,$L220)*FctrChngDts!$C$11*$IB220),SUM(SUM($J220,$L220)*SUM(FctrChngDts!$B$13*$AI220)*$IB220)))),0),IF(AND($J220=0,$L220>0,$N220=0,$AH220=FALSE,$AJ220=FALSE),ROUND(MIN($HY220,SUM($L220*FctrChngDts!$C$11)),0),IF(AND($J220=0,$L220>0,$N220=0,$AH220=TRUE,$AJ220=FALSE),ROUND(MIN($HY220,SUM(SUM(SUM(SUM($J220,$L220)*FctrChngDts!$C$11*$IB220),SUM(SUM($J220,$L220)*SUM(FctrChngDts!$B$13*$AI220)*$IB220)))),0),IF(AND($J220>0,$L220>0,$N220=0,$AH220=FALSE,$AJ220=TRUE),ROUND(MIN($HY220,SUM(SUM($J220,$L220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB220,SUM(SUM($J220,$L220)*(FctrChngDts!$B$13)*$AI220)*$IB220)),0),IF(AND($J220>0,$L220>0,$N220=0,$AH220=TRUE,$AJ220=TRUE),ROUND(MIN($HY220,SUM(SUM(SUM(SUM($J220,$L220)*FctrChngDts!$C$12*$IB220),SUM(SUM($J220,$L220)*SUM(FctrChngDts!$B$13*$AI220)*$IB220)))),0),IF(AND($J220=0,$L220>0,$N220=0,$AH220=FALSE,$AJ220=TRUE),ROUND(MIN($HY220,SUM($L220*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J220=0,$L220>0,$N220=0,$AH220=TRUE,$AJ220=TRUE),ROUND(MIN($HY220,SUM(SUM(SUM(SUM($J220,$L220)*FctrChngDts!$C$12*$IB220),SUM(SUM($J220,$L220)*SUM(FctrChngDts!$B$13*$AI220)*$IB220)))),0))))))))))","v":0},{"$f":"IF($L220=0,0,IF(AND($J220>0,$L220>0,$N220=0,$AH220=FALSE,$AJ220=FALSE),ROUND(MIN(SUM($HY220-$CF220),SUM(SUM($J220,$L220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB220)*3),0),IF(AND($J220>0,$L220>0,$N220=0,$AH220=TRUE,$AJ220=FALSE),ROUND(MIN(SUM($HY220-$CF220),SUM(SUM($J220,$L220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB220)*3),0),IF(AND($J220=0,$L220>0,$N220=0,$AH220=FALSE,$AJ220=FALSE),ROUND(MIN(SUM($HY220-$CF220),SUM($AU220*3)),0),IF(AND($J220=0,$L220>0,$N220=0,$AH220=TRUE,$AJ220=FALSE),ROUND(MIN(SUM($HY220-$CF220),SUM(SUM($J220,$L220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB220)*3),0),IF(AND($J220>0,$L220>0,$N220=0,$AH220=FALSE,$AJ220=TRUE),ROUND(MIN(SUM($HY220-$CF220),SUM(SUM($J220,$L220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB220)*3),0),IF(AND($J220>0,$L220>0,$N220=0,$AH220=TRUE,$AJ220=TRUE),ROUND(MIN(SUM($HY220-$CF220),SUM(SUM($J220,$L220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB220)*3),0),IF(AND($J220=0,$L220>0,$N220=0,$AH220=FALSE,$AJ220=TRUE),ROUND(MIN(SUM($HY220-$CF220),SUM($AU220*3)),0),IF(AND($J220=0,$L220>0,$N220=0,$AH220=TRUE,$AJ220=TRUE),ROUND(MIN(SUM($HY220-$CF220),SUM(SUM($J220,$L220)*IF($AJ220=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB220)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S220>0,Account!$AG$2=TRUE,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH220=FALSE),SUM(Usage!$BW220:$CB220)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V220>0,Account!$AG$2=TRUE,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH220=FALSE),SUM(Usage!$CC220:$CH220)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y220>0,Account!$AG$2=TRUE,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH220=FALSE),SUM(Usage!$CI220:$CN220)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH220=TRUE,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S220),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S220)),2)","v":0},{"$f":"ROUND(IF(OR($AH220=TRUE,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V220),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V220)),2)","v":0},{"$f":"IF(OR($AH220=TRUE,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y220),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y220))","v":0},{"$f":"ROUND(IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW220),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW220)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX220),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX220)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY220),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY220)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ220),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ220)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA220),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA220)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB220),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB220)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S220),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC220),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC220)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD220),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD220)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE220),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE220)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF220),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF220)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG220),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG220)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH220),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH220)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V220),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI220),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI220))","v":0},{"$f":"IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ220),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ220))","v":0},{"$f":"IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK220),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK220))","v":0},{"$f":"IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL220),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL220))","v":0},{"$f":"IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM220),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM220))","v":0},{"$f":"IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN220),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN220))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y220)","v":0},0,0,0,0,{"$f":"IF($DW220>IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV220*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV220*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW220-IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV220*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV220*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV220<$DW220,SUM($DW220-$DV220),0))","v":0},{"$f":"IF(OR(AND($D220<=FctrChngDts!$B$14,Usage!$E220>FctrChngDts!$B$14),AND(Usage!$D220<=FctrChngDts!$C$14,Usage!$E220>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW220),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX220),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY220),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ220),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA220),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB220),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC220),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD220),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE220),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF220),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG220),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH220),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI220)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ220)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK220)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL220)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM220)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN220)","v":0},0,{"$f":"IF(AND($S220>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E220<>\"D-CARE\",Tenant!$F220=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET220=TRUE,$S220>0,$V220=0),SUM(SUM($BW220:$CB220)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET220=TRUE,$S220>0,$V220>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW220:$CB220)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET220=TRUE,$S220>0,$V220>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW220:$CB220)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S220>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S220>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S220>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV220=TRUE,$S220>0,$V220=0),SUM(SUM($BW220:$CB220)*'CRS1'!$P$2),IF(AND($EV220=TRUE,$S220>0,$V220>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW220:$CB220)*'CRS1'!$P$2),IF(AND($EV220=TRUE,$S220>0,$V220>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW220:$CB220)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S220>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX220=TRUE,$S220>0,$V220=0),SUM(SUM($BW220:$CB220)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX220=TRUE,$S220>0,$V220>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW220:$CB220)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX220=TRUE,$S220>0,$V220>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW220:$CB220)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S220>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ220=TRUE,$S220>0),SUM(SUM($BW220:$CB220)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V220>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E220<>\"D-CARE\",Tenant!$F220=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB220=TRUE,$S220>0,$V220>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC220:$CH220)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB220=TRUE,$S220>0,$V220>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC220:$CH220)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB220=TRUE,$V220>0,$Y220>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC220:$CH220)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB220=TRUE,$V220>0,$Y220>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC220:$CH220)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB220=TRUE,$S220=0,$V220>0,$Y220=0),SUM(SUM($CC220:$CH220)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V220>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V220>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V220>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD220=TRUE,$S220>0,$V220>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC220:$CH220)*'CRS2'!$P$2),IF(AND($FD220=TRUE,$S220>0,$V220>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC220:$CH220)*'CRS2'!$P$2),IF(AND($FD220=TRUE,$V220>0,$Y220>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC220:$CH220)*'CRS2'!$P$2),IF(AND($FD220=TRUE,$V220>0,$Y220>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC220:$CH220)*'CRS2'!$P$2),IF(AND($FD220=TRUE,$S220=0,$V220>0,$Y220=0),SUM(SUM($CC220:$CH220)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V220>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF220=TRUE,$S220>0,$V220>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC220:$CH220)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF220=TRUE,$S220>0,$V220>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC220:$CH220)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF220=TRUE,$V220>0,$Y220>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC220:$CH220)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF220=TRUE,$V220>0,$Y220>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC220:$CH220)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF220=TRUE,$S220=0,$V220>0,$Y220=0),SUM(SUM($CC220:$CH220)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V220>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH220=TRUE,$V220>0),SUM(SUM($CC220:$CH220)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y220>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E220<>\"D-CARE\",Tenant!$F220=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ220=TRUE,$V220=0,$Y220>0),SUM(SUM($CI220:$CN220)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ220=TRUE,$V220>0,$Y220>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI220:$CN220)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ220=TRUE,$V220>0,$Y220>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI220:$CN220)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y220>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y220>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y220>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL220=TRUE,$V220=0,$Y220>0),SUM(SUM($CI220:$CN220)*'CRS3'!$P$2),IF(AND($FL220=TRUE,$V220>0,$Y220>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI220:$CN220)*'CRS3'!$P$2),IF(AND($FL220=TRUE,$V220>0,$Y220>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI220:$CN220)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y220>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN220=TRUE,$V220=0,$Y220>0),SUM(SUM($CI220:$CN220)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN220=TRUE,$V220>0,$Y220>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI220:$CN220)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN220=TRUE,$V220>0,$Y220>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI220:$CN220)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y220>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP220=TRUE,$Y220>0),SUM(SUM($CI220:$CN220)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR220:$FT220))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO220:$CQ220,$FR220:$FT220))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA220:$EF220)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG220:$EL220)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM220:$ER220)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV220,$CO220:$CQ220,$EA220:$ER220)/$P220)*$S220*FctrChngDts!$B$15),SUM(SUM(SUM($DV220,$CO220:$CQ220,$FR220:$FT220)/$P220)*$S220*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV220,$CO220:$CQ220,$EA220:$ER220)/$P220)*$V220*FctrChngDts!$B$15),SUM(SUM(SUM($DV220,$CO220:$CQ220,$FR220:$FT220)/$P220)*$V220*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV220,$CO220:$CQ220,$EA220:$ER220)/$P220)*$Y220*FctrChngDts!$B$15),SUM(SUM(SUM($DV220,$CO220:$CQ220,$FR220:$FT220)/$P220)*$Y220*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA220*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI220*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ220*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ220,$FU220,$GF220,$GZ220:$HE220),IF(Account!$Q$2=TRUE,SUM($DZ220,$FV220,$GF220,$GZ220:$HE220),SUM($DZ220,$ES220,$FU220:$FV220,$GF220,$GZ220:$HE220)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E220),Usage!$P220,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D220,FctrChngDts!$C$17<=Usage!$E220),SUM(FctrChngDts!$C$17-Usage!$D220),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E220),Usage!$P220,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D220,FctrChngDts!$C$19<=Usage!$E220),SUM(FctrChngDts!$C$19-Usage!$D220),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK220*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK220*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL220*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL220*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D220))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A220,Tenant!$A:$J,8,FALSE)=TRUE,$GG220<0),0,SUM(SUM(SUM($GG220/$P220*$GP220)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A220,Tenant!$A:$J,8,FALSE)=TRUE,$GG220<0),0,SUM(SUM(SUM($GG220/$P220*$GQ220)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D220))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A220,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV220*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A220,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW220*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU220:$DA220,$EU220,$EA220:$EF220,$FA220)-SUM(SUM($BW220:$CB220)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD220:$DJ220,$FC220,$EG220:$EL220,$FI220)-SUM(SUM($CC220:$CH220)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM220:$DS220,$FK220,$EM220:$ER220,$FQ220)-SUM(SUM($CI220:$CN220)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO220,$CU220:$DA220,$EU220,$EW220,$EY220,$EA220:$EF220,$FA220,$CP220,$DD220:$DJ220,$FC220,$FE220,$FG220,$EG220:$EL220,$FI220)/$P220*$S220)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO220,$CU220:$DA220,$EU220,$EW220,$EY220,$EA220:$EF220,$FA220,$CP220,$DD220:$DJ220,$FC220,$FE220,$FG220,$EG220:$EL220,$FI220)/$P220*$V220)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ220,$DM220:$DS220,$FK220,$FM220,$FO220,$EM220:$ER220,$FQ220)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D220,BslnAllctnCrrnt!$A$1<=$E220),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK220=\"FSP1\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$Q220,BslnAllctnCrrnt!$A$1<$R220),SUM(BslnAllctnCrrnt!$A$1-$Q220),IF(AND($AK220=\"FSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$Q220,BslnAllctnCrrnt!$A$1<$R220),SUM(BslnAllctnCrrnt!$A$1-$Q220),IF(AND($AK220=\"FSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),$I220,IF(AND($AK220=\"SSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$Q220,BslnAllctnCrrnt!$A$1<$R220),SUM(BslnAllctnCrrnt!$A$1-$Q220),IF(AND($AK220=\"SSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),$I220,0)))))","v":0},{"$f":"IF(AND($AK220=\"FSP1\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$Q220,BslnAllctnCrrnt!$A$1<$R220),SUM($I220-$HG220),IF(AND($AK220=\"FSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$Q220,BslnAllctnCrrnt!$A$1<$R220),SUM($I220-$HG220),IF(AND($AK220=\"FSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM($I220-$HG220),IF(AND($AK220=\"SSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$Q220,BslnAllctnCrrnt!$A$1<$R220),SUM($I220-$HG220),IF(AND($AK220=\"SSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM($I220-$HG220),0)))))","v":0},{"$f":"IF(AND($AK220=\"SSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$Q220,BslnAllctnCrrnt!$A$1<$R220),0,IF(AND(FctrChngDts!$A$2>=$D220,FctrChngDts!$B$2<$E220),IF(AND($AK220=\"SSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM(BslnAllctnCrrnt!$A$1-$T220),0),IF(AND($AK220=\"FSP2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM(BslnAllctnCrrnt!$A$1-$T220),IF(AND($AK220=\"FSP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM(BslnAllctnCrrnt!$A$1-$T220),IF(AND($AK220=\"FSP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$W220,BslnAllctnCrrnt!$A$1<$X220),$K220,IF(AND($AK220=\"FSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$Q220,BslnAllctnCrrnt!$A$1<$R220),0,IF(AND($AK220=\"FSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM(BslnAllctnCrrnt!$A$1-$T220),IF(AND($AK220=\"SSP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM(BslnAllctnCrrnt!$A$1-$T220),IF(AND($AK220=\"SSP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$W220,BslnAllctnCrrnt!$A$1<$X220),$K220,0)))))))))","v":0},{"$f":"IF(AND($AK220=\"SSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$Q220,BslnAllctnCrrnt!$A$1<$R220),SUM($K220-$HI220),IF(AND($AK220=\"SSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM($K220-$HI220),IF(AND($AK220=\"FSP2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM($K220-$HI220),IF(AND($AK220=\"FSP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM($K220-$HI220),IF(AND($AK220=\"FSP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$W220,BslnAllctnCrrnt!$A$1<$X220),SUM($K220-$HI220),IF(AND($AK220=\"FSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$Q220,BslnAllctnCrrnt!$A$1<$R220),SUM($K220-$HI220),IF(AND($AK220=\"FSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM($K220-$HI220),IF(AND($AK220=\"SSP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM($K220-$HI220),IF(AND($AK220=\"SSP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$W220,BslnAllctnCrrnt!$A$1<$X220),SUM($K220-$HI220),0)))))))))","v":0},{"$f":"IF(AND($AK220=\"FSP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),0,IF(AND($AK220=\"FSP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$W220,BslnAllctnCrrnt!$A$1<$X220),SUM(BslnAllctnCrrnt!$A$1-$W220),IF(AND($AK220=\"FSP3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$W220,BslnAllctnCrrnt!$A$1<$X220),SUM(BslnAllctnCrrnt!$A$1-$W220),0)))","v":0},{"$f":"IF(AND($AK220=\"FSP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM($M220-$HK220),IF(AND($AK220=\"FSP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$W220,BslnAllctnCrrnt!$A$1<$X220),SUM($M220-$HK220),IF(AND($AK220=\"FSP3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$W220,BslnAllctnCrrnt!$A$1<$X220),SUM($M220-$HK220),0)))","v":0},{"$f":"IF(AND($AK220=\"FWP1\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$Q220,BslnAllctnCrrnt!$A$1<$R220),SUM(BslnAllctnCrrnt!$A$1-$Q220),IF(AND($AK220=\"FWP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$Q220,BslnAllctnCrrnt!$A$1<$R220),SUM(BslnAllctnCrrnt!$A$1-$Q220),IF(AND($AK220=\"FWP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),$J220,IF(AND(FctrChngDts!$A$2>=$D220,FctrChngDts!$B$2<$E220),IF(AND($AK220=\"SSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$Q220,BslnAllctnCrrnt!$A$1<$R220),SUM(BslnAllctnCrrnt!$A$1-$Q220),0),IF(AND($AK220=\"SSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),$J220,0)))))","v":0},{"$f":"IF(AND($AK220=\"FWP1\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$Q220,BslnAllctnCrrnt!$A$1<$R220),SUM($J220-$HM220),IF(AND($AK220=\"FWP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$Q220,BslnAllctnCrrnt!$A$1<$R220),SUM($J220-$HM220),IF(AND($AK220=\"FWP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM($J220-$HM220),IF(AND($AK220=\"SSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$Q220,BslnAllctnCrrnt!$A$1<$R220),SUM($J220-$HM220),IF(AND($AK220=\"SSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM($J220-$HM220),0)))))","v":0},{"$f":"IF(AND($AK220=\"FWP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$Q220,BslnAllctnCrrnt!$A$1<$R220),0,IF(AND($AK220=\"FWP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM(BslnAllctnCrrnt!$A$1-$T220),IF(AND($AK220=\"FWP2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM(BslnAllctnCrrnt!$A$1-$T220),IF(AND($AK220=\"FWP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM(BslnAllctnCrrnt!$A$1-$T220),IF(AND($AK220=\"FWP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$W220,BslnAllctnCrrnt!$A$1<$X220),$L220,IF(AND($AK220=\"SSP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM(BslnAllctnCrrnt!$A$1-$T220),IF(AND($AK220=\"SSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$Q220,BslnAllctnCrrnt!$A$1<$R220),0,IF(AND($AK220=\"SSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM(BslnAllctnCrrnt!$A$1-$T220),0))))))))","v":0},{"$f":"IF(AND($AK220=\"FWP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$Q220,BslnAllctnCrrnt!$A$1<$R220),SUM($L220-$HO220),IF(AND($AK220=\"FWP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM($L220-$HO220),IF(AND($AK220=\"FWP2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM($L220-$HO220),IF(AND($AK220=\"FWP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM($L220-$HO220),IF(AND($AK220=\"FWP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$W220,BslnAllctnCrrnt!$A$1<$X220),SUM($L220-$HO220),IF(AND($AK220=\"SSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$Q220,BslnAllctnCrrnt!$A$1<$R220),SUM($L220-$HO220),IF(AND($AK220=\"SSP1P2\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM($L220-$HO220),0)))))))","v":0},{"$f":"IF(AND($AK220=\"FWP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),0,IF(AND($AK220=\"FWP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$W220,BslnAllctnCrrnt!$A$1<$X220),SUM(BslnAllctnCrrnt!$A$1-$W220),IF(AND($AK220=\"FWP3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$W220,BslnAllctnCrrnt!$A$1<$X220),SUM(BslnAllctnCrrnt!$A$1-$W220),IF(AND($AK220=\"SSP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),0,IF(AND($AK220=\"SSP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$W220,BslnAllctnCrrnt!$A$1<$X220),SUM(BslnAllctnCrrnt!$A$1-$W220),0)))))","v":0},{"$f":"IF(AND($AK220=\"FWP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM($N220-$HQ220),IF(AND($AK220=\"FWP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$W220,BslnAllctnCrrnt!$A$1<$X220),SUM($N220-$HQ220),IF(AND($AK220=\"FWP3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$W220,BslnAllctnCrrnt!$A$1<$X220),SUM($N220-$HQ220),IF(AND($AK220=\"SSP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$T220,BslnAllctnCrrnt!$A$1<$U220),SUM($N220-$HQ220),IF(AND($AK220=\"SSP2P3\",$HF220=TRUE,BslnAllctnCrrnt!$A$1>=$W220,BslnAllctnCrrnt!$A$1<$X220),SUM($N220-$HQ220),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[221,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G222),0,IF($F222<=$G222,SUM($G222-$F222),IF($F222>$G222,SUM((Account!$L$2-Usage!$F222)+Usage!$G222+1))))","v":0},{"$f":"IF($Q222=0,0,IF($R222=0,0,IF(AND($Q222<FctrChngDts!$A$2,$R222>=FctrChngDts!$A$2),SUM($R222-FctrChngDts!$A$2+1),IF(AND($Q222>=FctrChngDts!$A$2,$R222>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q222),IF(AND($Q222>=FctrChngDts!$A$2,$R222<FctrChngDts!$B$2),SUM($R222-$Q222+1),0)))))","v":0},{"$f":"IF($Q222=0,0,IF($R222=0,0,IF(AND($Q222<FctrChngDts!$A$2,$R222>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q222),IF(AND($Q222<FctrChngDts!$A$2,$R222<FctrChngDts!$A$2),SUM($R222-$Q222+1),IF(AND($Q222>FctrChngDts!$A$2,$R222>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R222+1),0)))))","v":0},{"$f":"IF($T222=0,0,IF($U222=0,0,IF(AND($T222<FctrChngDts!$A$2,$U222>=FctrChngDts!$A$2),SUM($U222-FctrChngDts!$A$2+1),IF(AND($T222>=FctrChngDts!$A$2,$U222<FctrChngDts!$B$2),SUM($U222-$T222+1),IF(AND($T222>=FctrChngDts!$A$2,$U222>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T222)<0),0,IF(AND($T222>=FctrChngDts!$A$2,$U222>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T222),0))))))","v":0},{"$f":"IF($T222=0,0,IF($U222=0,0,IF(AND($T222<FctrChngDts!$A$2,$U222>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T222),IF(AND($T222>=FctrChngDts!$B$2,$U222>=FctrChngDts!$B$2),SUM($U222-$T222+1),IF(AND($T222<FctrChngDts!$A$2,$U222<FctrChngDts!$A$2),SUM($U222-$T222+1),IF(AND($T222>=FctrChngDts!$A$2,$U222>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U222+1),0))))))","v":0},{"$f":"IF($W222=0,0,IF($X222=0,0,IF(AND($W222>=FctrChngDts!$A$2,$X222>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W222)<0),0,IF(AND($W222>=FctrChngDts!$A$2,$X222>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W222),IF(AND($W222>=FctrChngDts!$A$2,$X222<FctrChngDts!$B$2),SUM($X222-$W222+1),IF(AND($W222<FctrChngDts!$A$2,$X222>=FctrChngDts!$A$2),SUM($X222-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W222=0,0,IF($X222=0,0,IF(AND($W222<FctrChngDts!$A$2,$X222<FctrChngDts!$A$2),SUM($X222-$W222+1),IF(AND($W222>=FctrChngDts!$A$2,$X222>=FctrChngDts!$B$2,SUM($X222-FctrChngDts!$B$2+1)<=$Y222),SUM($X222-FctrChngDts!$B$2+1),IF(AND($W222>=FctrChngDts!$A$2,$X222>=FctrChngDts!$B$2),SUM($X222-$W222+1),IF(AND($W222<FctrChngDts!$A$2,$X222>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W222),0))))))","v":0},{"$f":"IF(AND($D222>=FctrChngDts!$C$2,$E222<FctrChngDts!$E$2),\"1\",IF(AND($D222>=FctrChngDts!$E$2,$E222<FctrChngDts!$G$2),\"2\",IF(AND($D222>=FctrChngDts!$G$2,$E222<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D222>=FctrChngDts!$D$2,,IF(AND($D222>=FctrChngDts!$C$2,$D222<=FctrChngDts!$D$2),$D222,IF(AND($D222>=FctrChngDts!$C$2,$D222>=FctrChngDts!$D$2,$E222>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D222>FctrChngDts!$D$2,,IF($D222=FctrChngDts!$D$2,$D222,IF(AND($D222>=FctrChngDts!$C$2,$E222<FctrChngDts!$D$2),$E222,IF(AND($D222>=FctrChngDts!$C$2,$E222>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D222>=FctrChngDts!$D$2,$E222>=FctrChngDts!$D$2,$E222>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E222<FctrChngDts!$D$2,$E222<=FctrChngDts!$D$2),$E222,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D222<FctrChngDts!$E$2,$E222<FctrChngDts!$E$2),,IF($D222>FctrChngDts!$F$2,,IF(AND($D222>=FctrChngDts!$E$2,$D222<=FctrChngDts!$F$2),$D222,IF(AND($D222>=FctrChngDts!$E$2,$D222>=FctrChngDts!$F$2,$E222>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D222>FctrChngDts!$F$2,,IF($E222=FctrChngDts!$F$2,$E222,IF(AND($D222<FctrChngDts!$E$2,$E222<=FctrChngDts!$F$2),$E222,IF(AND($D222>=FctrChngDts!$E$2,$E222<FctrChngDts!$F$2),$E222,IF(AND($D222>=FctrChngDts!$E$2,$E222>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D222>=FctrChngDts!$F$2,$E222>=FctrChngDts!$F$2,$E222>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D222<FctrChngDts!$G$2,$E222<FctrChngDts!$G$2),,IF($D222>FctrChngDts!$H$2,,IF(AND($D222>=FctrChngDts!$G$2,$D222<=FctrChngDts!$H$2),$D222,IF(AND($D222>=FctrChngDts!$G$2,$D222>=FctrChngDts!$H$2,$E222>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D222>FctrChngDts!$H$2,,IF($E222=FctrChngDts!$H$2,$E222,IF(AND($D222<FctrChngDts!$G$2,$E222<=FctrChngDts!$H$2),$E222,IF(AND($D222>=FctrChngDts!$G$2,$E222<FctrChngDts!$H$2),$E222,IF(AND($D222>=FctrChngDts!$G$2,$E222>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D222>=FctrChngDts!$H$2,$E222>=FctrChngDts!$H$2,$E222>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A222,Tenant!$A222:$J521,6,FALSE)","v":0},{"$f":"VLOOKUP($A222,Tenant!$A222:$J521,7,FALSE)","v":0},{"$f":"VLOOKUP($A222,Tenant!$A222:$J521,10,FALSE)","v":0},0,{"$f":"IF(AND($AK222=\"FSP2\",$AJ222=FALSE,$HF222=FALSE),SUM($K222*FctrChngDts!$C$9),IF(AND($AK222=\"FSP2\",$AJ222=TRUE,$HF222=FALSE),SUM($K222*FctrChngDts!$C$10),IF(AND($AK222=\"FSP2P3\",$AJ222=FALSE,$HF222=FALSE),SUM(SUM($K222,$M222)*FctrChngDts!$C$9),IF(AND($AK222=\"FSP2P3\",$AJ222=TRUE,$HF222=FALSE),SUM(SUM($K222,$M222)*FctrChngDts!$C$10),IF(AND($AK222=\"FSP3\",$AJ222=FALSE,$HF222=FALSE),SUM($M222*FctrChngDts!$C$9),IF(AND($AK222=\"FSP3\",$AJ222=TRUE,$HF222=FALSE),SUM($M222*FctrChngDts!$C$10),IF(AND($AK222=\"FSP1\",$AJ222=FALSE,$HF222=FALSE),SUM($I222*FctrChngDts!$C$9),IF(AND($AK222=\"FSP1\",$AJ222=TRUE,$HF222=FALSE),SUM($I222*FctrChngDts!$C$10),IF(AND($AK222=\"FSP1P2\",$AJ222=FALSE,$HF222=FALSE),SUM(SUM($I222,$K222)*FctrChngDts!$C$9),IF(AND($AK222=\"FSP1P2\",$AJ222=TRUE,$HF222=FALSE),SUM(SUM($I222,$K222)*FctrChngDts!$C$10),IF(AND($Z222=\"Summer\",$AK222=\"SSP2P3\",$AJ222=FALSE,$HF222=FALSE),SUM(SUM(SUM(SUM($K222,$M222)*FctrChngDts!$C$9),SUM(SUM($L222,$N222)*FctrChngDts!$C$11))*$AF222),IF(AND($Z222=\"Summer\",$AK222=\"SSP2P3\",$AJ222=TRUE,$HF222=FALSE),SUM(SUM(SUM(SUM($K222,$M222)*FctrChngDts!$C$10),SUM(SUM($L222,$N222)*FctrChngDts!$C$12))*$AF222),IF(AND($Z222=\"Winter\",$AK222=\"SSP2P3\",$AJ222=FALSE,$HF222=FALSE),SUM(SUM(SUM(SUM($K222,$M222)*FctrChngDts!$C$9),SUM(SUM($L222,$N222)*FctrChngDts!$C$11))-$AO222),IF(AND($Z222=\"Winter\",$AK222=\"SSP2P3\",$AJ222=TRUE,$HF222=FALSE),SUM(SUM(SUM(SUM($K222,$M222)*FctrChngDts!$C$10),SUM(SUM($L222,$N222)*FctrChngDts!$C$12))-$AO222),IF(AND($Z222=\"Summer\",$AK222=\"SSP1P2\",$AJ222=FALSE,$HF222=FALSE),SUM(SUM(SUM(SUM($I222,$K222)*FctrChngDts!$C$9),SUM(SUM($J222,$L222)*FctrChngDts!$C$11))*$AF222),IF(AND($Z222=\"Summer\",$AK222=\"SSP1P2\",$AJ222=TRUE,$HF222=FALSE),SUM(SUM(SUM(SUM($I222,$K222)*FctrChngDts!$C$10),SUM(SUM($J222,$L222)*FctrChngDts!$C$12))*$AF222),IF(AND($Z222=\"Winter\",$AK222=\"SSP1P2\",$AJ222=FALSE,$HF222=FALSE),SUM(SUM(SUM(SUM($I222,$K222)*FctrChngDts!$C$9),SUM(SUM($J222,$L222)*FctrChngDts!$C$11))-$AO222),IF(AND($Z222=\"Winter\",$AK222=\"SSP1P2\",$AJ222=TRUE,$HF222=FALSE),SUM(SUM(SUM(SUM($I222,$K222)*FctrChngDts!$C$10),SUM(SUM($J222,$L222)*FctrChngDts!$C$12))-$AO222),IF(AND($AK222=\"FSP2\",$AJ222=FALSE,$HF222=TRUE),SUM(SUM($HI222*FctrChngDts!$B$9),SUM($HJ222*FctrChngDts!$C$9)),IF(AND($AK222=\"FSP2\",$AJ222=TRUE,$HF222=TRUE),SUM(SUM($HI222*FctrChngDts!$B$10),SUM($HJ222*FctrChngDts!$C$10)),IF(AND($AK222=\"FSP2P3\",$AJ222=FALSE,$HF222=TRUE),SUM(SUM(SUM($HI222,$HK222)*FctrChngDts!$B$9),SUM(SUM($HJ222,$HL222)*FctrChngDts!$C$9)),IF(AND($AK222=\"FSP2P3\",$AJ222=TRUE,$HF222=TRUE),SUM(SUM(SUM($HI222,$HK222)*FctrChngDts!$B$10),SUM(SUM($HJ222,$HL222)*FctrChngDts!$C$10)),IF(AND($AK222=\"FSP3\",$AJ222=FALSE,$HF222=TRUE),SUM(SUM($HK222*FctrChngDts!$B$9),SUM($HL222*FctrChngDts!$C$9)),IF(AND($AK222=\"FSP3\",$AJ222=TRUE,$HF222=TRUE),SUM(SUM($HK222*FctrChngDts!$B$10),SUM($HL222*FctrChngDts!$C$10)),IF(AND($AK222=\"FSP1\",$AJ222=FALSE,$HF222=TRUE),SUM(SUM($HG222*FctrChngDts!$B$9),SUM($HH222*FctrChngDts!$C$9)),IF(AND($AK222=\"FSP1\",$AJ222=TRUE,$HF222=TRUE),SUM(SUM($HG222*FctrChngDts!$B$10),SUM($HH222*FctrChngDts!$C$10)),IF(AND($AK222=\"FSP1P2\",$AJ222=FALSE,$HF222=TRUE),SUM(SUM(SUM($HG222,$HI222)*FctrChngDts!$B$9),SUM(SUM($HH222,$HJ222)*FctrChngDts!$C$9)),IF(AND($AK222=\"FSP1P2\",$AJ222=TRUE,$HF222=TRUE),SUM(SUM(SUM($HG222,$HI222)*FctrChngDts!$B$10),SUM(SUM($HG222,$HI222)*FctrChngDts!$C$10)),IF(AND($Z222=\"Summer\",$AK222=\"SSP2P3\",$AJ222=FALSE,$HF222=TRUE),SUM(SUM(SUM(SUM($HI222,$HK222)*FctrChngDts!$B$9),SUM(SUM($HJ222,$HL222)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO222,$HQ222)*FctrChngDts!$B$11),SUM(SUM($HP222,$HR222)*FctrChngDts!$C$11))*$AF222),IF(AND($Z222=\"Summer\",$AK222=\"SSP2P3\",$AJ222=TRUE,$HF222=TRUE),SUM(SUM(SUM(SUM($HI222,$HK222)*FctrChngDts!$B$10),SUM(SUM($HJ222,$HL222)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO222,$HQ222)*FctrChngDts!$B$12),SUM(SUM($HP222,$HR222)*FctrChngDts!$C$12))*$AF222),IF(AND($Z222=\"Winter\",$AK222=\"SSP2P3\",$AJ222=FALSE,$HF222=TRUE),SUM(SUM(SUM(SUM($HI222,$HK222)*FctrChngDts!$B$9),SUM(SUM($HJ222,$HL222)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO222,$HQ222)*FctrChngDts!$B$11),SUM(SUM($HP222,$HR222)*FctrChngDts!$C$11))-$AO222),IF(AND($Z222=\"Winter\",$AK222=\"SSP2P3\",$AJ222=TRUE,$HF222=TRUE),SUM(SUM(SUM(SUM($HI222,$HK222)*FctrChngDts!$B$10),SUM(SUM($HO222,$HQ222)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO222,$HQ222)*FctrChngDts!$B$12),SUM(SUM($HP222,$HR222)*FctrChngDts!$C$12))-$AO222),IF(AND($Z222=\"Summer\",$AK222=\"SSP1P2\",$AJ222=FALSE,$HF222=TRUE),SUM(SUM(SUM(SUM($HG222,$HI222)*FctrChngDts!$B$9),SUM(SUM($HH222,$HJ222)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM222,$HO222)*FctrChngDts!$B$11),SUM(SUM($HN222,$HP222)*FctrChngDts!$C$11))*$AF222),IF(AND($Z222=\"Summer\",$AK222=\"SSP1P2\",$AJ222=TRUE,$HF222=TRUE),SUM(SUM(SUM(SUM($HG222,$HI222)*FctrChngDts!$B$10),SUM(SUM($HH222,$HJ222)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM222,$HO222)*FctrChngDts!$B$12),SUM(SUM($HN222,$HP222)*FctrChngDts!$C$12))*$AF222),IF(AND($Z222=\"Winter\",$AK222=\"SSP1P2\",$AJ222=FALSE,$HF222=TRUE),SUM(SUM(SUM(SUM($HG222,$HI222)*FctrChngDts!$B$9),SUM(SUM($HH222,$HJ222)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM222,$HO222)*FctrChngDts!$B$11),SUM(SUM($HN222,$HP222)*FctrChngDts!$C$11))-$AO222),IF(AND($Z222=\"Winter\",$AK222=\"SSP1P2\",$AJ222=TRUE,$HF222=TRUE),SUM(SUM(SUM(SUM($HG222,$HI222)*FctrChngDts!$B$10),SUM(SUM($HH222,$HJ222)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM222,$HO222)*FctrChngDts!$B$12),SUM(SUM($HN222,$HP222)*FctrChngDts!$C$12))-$AO222),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK222=\"FWP1\",$AJ222=FALSE,$HF222=FALSE),SUM($J222*FctrChngDts!$C$11),IF(AND($AK222=\"FWP1\",$AJ222=TRUE,$HF222=FALSE),SUM($J222*FctrChngDts!$C$12),IF(AND($AK222=\"FWP1P2\",$AJ222=FALSE,$HF222=FALSE),SUM(SUM($J222,$L222)*FctrChngDts!$C$11),IF(AND($AK222=\"FWP1P2\",$AJ222=TRUE,$HF222=FALSE),SUM(SUM($J222,$L222)*FctrChngDts!$C$12),IF(AND($AK222=\"FWP2\",$AJ222=FALSE,$HF222=FALSE),SUM($L222*FctrChngDts!$C$11),IF(AND($AK222=\"FWP2\",$AJ222=TRUE,$HF222=FALSE),SUM($L222*FctrChngDts!$C$12),IF(AND($AK222=\"FWP2P3\",$AJ222=FALSE,$HF222=FALSE),SUM(SUM($L222,$N222)*FctrChngDts!$C$11),IF(AND($AK222=\"FWP2P3\",$AJ222=TRUE,$HF222=FALSE),SUM(SUM($L222,$N222)*FctrChngDts!$C$12),IF(AND($AK222=\"FWP3\",$AJ222=FALSE,$HF222=FALSE),SUM($N222*FctrChngDts!$C$11),IF(AND($AK222=\"FWP3\",$AJ222=TRUE,$HF222=FALSE),SUM($N222*FctrChngDts!$C$12),IF(AND($Z222=\"Winter\",$AK222=\"SSP1P2\",$AJ222=FALSE,$HF222=FALSE),SUM(SUM(SUM($I222,$K222)*FctrChngDts!$C$9),SUM(SUM($J222,$L222)*FctrChngDts!$C$11))*$AG222,IF(AND($Z222=\"Winter\",$AK222=\"SSP1P2\",$AJ222=TRUE,$HF222=FALSE),SUM(SUM(SUM($I222,$K222)*FctrChngDts!$B$10),SUM(SUM($J222,$L222)*FctrChngDts!$B$12))*$AG222,IF(AND($Z222=\"Summer\",$AK222=\"SSP1P2\",$AJ222=FALSE,$HF222=FALSE),SUM(SUM(SUM($I222,$K222)*FctrChngDts!$B$9),SUM(SUM($J222,$L222)*FctrChngDts!$B$11))-$AJ222,IF(AND($Z222=\"Summer\",$AK222=\"SSP1P2\",$AJ222=TRUE,$HF222=FALSE),SUM(SUM(SUM($I222,$K222)*FctrChngDts!$C$10),SUM(SUM($J222,$L222)*FctrChngDts!$C$12))-$AJ222,IF(AND($Z222=\"Winter\",$AK222=\"SSP2P3\",$AJ222=FALSE,$HF222=FALSE),SUM(SUM(SUM($K222,$M222)*FctrChngDts!$C$9),SUM(SUM($L222,$N222)*FctrChngDts!$C$11))*$AG222,IF(AND($Z222=\"Winter\",$AK222=\"SSP2P3\",$AJ222=TRUE,$HF222=FALSE),SUM(SUM(SUM($K222,$M222)*FctrChngDts!$C$10),SUM(SUM($L222,$N222)*FctrChngDts!$C$12))*$AG222,IF(AND($Z222=\"Summer\",$AK222=\"SSP2P3\",$AJ222=FALSE,$HF222=FALSE),SUM(SUM(SUM($K222,$M222)*FctrChngDts!$C$9),SUM(SUM($L222,$N222)*FctrChngDts!$C$11))-$AJ222,IF(AND($Z222=\"Summer\",$AK222=\"SSP2P3\",$AJ222=TRUE,$HF222=FALSE),SUM(SUM(SUM($K222,$M222)*FctrChngDts!$C$10),SUM(SUM($L222,$N222)*FctrChngDts!$C$12))-$AJ222,IF(AND($AK222=\"FWP1\",$AJ222=FALSE,$HF222=TRUE),SUM(SUM($HM222*FctrChngDts!$B$11),SUM($HN222*FctrChngDts!$C$11)),IF(AND($AK222=\"FWP1\",$AJ222=TRUE,$HF222=TRUE),SUM(SUM($HM222*FctrChngDts!$B$12),SUM($HN222*FctrChngDts!$C$12)),IF(AND($AK222=\"FWP1P2\",$AJ222=FALSE,$HF222=TRUE),SUM(SUM(SUM($HM222,$HO222)*FctrChngDts!$B$11),SUM(SUM($HN222,$HP222)*FctrChngDts!$C$11)),IF(AND($AK222=\"FWP1P2\",$AJ222=TRUE,$HF222=TRUE),SUM(SUM(SUM($HM222,$KP222)*FctrChngDts!$C$12),SUM(SUM($HN222,$HP222)*FctrChngDts!$C$12)),IF(AND($AK222=\"FWP2\",$AJ222=FALSE,$HF222=TRUE),SUM(SUM($HO222*FctrChngDts!$B$11),SUM($HO222*FctrChngDts!$C$11)),IF(AND($AK222=\"FWP2\",$AJ222=TRUE,$HF222=TRUE),SUM(SUM($HO222*FctrChngDts!$B$12),SUM($HO222*FctrChngDts!$C$12)),IF(AND($AK222=\"FWP2P3\",$AJ222=FALSE,$HF222=TRUE),SUM(SUM(SUM($HO222,$HQ222)*FctrChngDts!$C$11),SUM(SUM($HP222,$HR222)*FctrChngDts!$C$11)),IF(AND($AK222=\"FWP2P3\",$AJ222=TRUE,$HF222=TRUE),SUM(SUM(SUM($HO222,$HQ222)*FctrChngDts!$C$12),SUM(SUM($HP222,$HR222)*FctrChngDts!$C$12)),IF(AND($AK222=\"FWP3\",$AJ222=FALSE,$HF222=TRUE),SUM(SUM($HQ222*FctrChngDts!$B$11),SUM($HR222*FctrChngDts!$C$11)),IF(AND($AK222=\"FWP3\",$AJ222=TRUE,$HF222=TRUE),SUM(SUM($HQ222*FctrChngDts!$B$12),SUM($HR222*FctrChngDts!$C$12)),IF(AND($Z222=\"Winter\",$AK222=\"SSP1P2\",$AJ222=FALSE,$HF222=TRUE),SUM(SUM(SUM(SUM($HG222,$HI222)*FctrChngDts!$B$9),SUM(SUM($HH222,$HJ222)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM222,$HO222)*FctrChngDts!$B$11),SUM(SUM($HN222,$HP222)*FctrChngDts!$C$11))*$AG222),IF(AND($Z222=\"Winter\",$AK222=\"SSP1P2\",$AJ222=TRUE,$HF222=TRUE),SUM(SUM(SUM(SUM($HG222,$HI222)*FctrChngDts!$B$10), SUM(SUM($HH222,$HJ222)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM222,$HO222)*FctrChngDts!$B$12),SUM(SUM($HN222,$HP222)*FctrChngDts!$C$12))*$AG222),IF(AND($Z222=\"Summer\",$AK222=\"SSP1P2\",$AJ222=FALSE,$HF222=TRUE),SUM(SUM(SUM(SUM($HG222,$HI222)*FctrChngDts!$B$9),SUM(SUM($HH222,$HJ222)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM222,$HO222)*FctrChngDts!$B$11),SUM(SUM($HN222,$HP222)*FctrChngDts!$C$11))-$AJ222),IF(AND($Z222=\"Summer\",$AK222=\"SSP1P2\",$AJ222=TRUE,$HF222=TRUE),SUM(SUM(SUM(SUM($HG222,$HI222)*FctrChngDts!$B$10),SUM(SUM($HH222,$HJ222)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM222,$HO222)*FctrChngDts!$B$12),SUM(SUM($HN222,$HP222)*FctrChngDts!$C$12))-$AJ222),IF(AND($Z222=\"Winter\",$AK222=\"SSP2P3\",$AJ222=FALSE,$HF222=TRUE),SUM(SUM(SUM(SUM($HI222,$HK222)*FctrChngDts!$B$9),SUM(SUM($HJ222,$HL222)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO222,$HQ222)*FctrChngDts!$B$11),SUM(SUM($HP222,$HR222)*FctrChngDts!$C$11))*$AG222),IF(AND($Z222=\"Winter\",$AK222=\"SSP2P3\",$AJ222=TRUE,$HF222=TRUE),SUM(SUM(SUM(SUM($HI222,$HK222)*FctrChngDts!$B$10), SUM(SUM($HJ222,$HL222)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO222,$HQ222)*FctrChngDts!$B$12),SUM(SUM($HP222,$HR222)*FctrChngDts!$C$12))*$AG222),IF(AND($Z222=\"Summer\",$AK222=\"SSP2P3\",$AJ222=FALSE,$HF222=TRUE),SUM(SUM(SUM(SUM($HI222,$HK222)*FctrChngDts!$B$9),SUM(SUM($HJ222,$HL222)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO222,$HQ222)*FctrChngDts!$B$11),SUM(SUM($HP222,$HR222)*FctrChngDts!$C$11))-$AJ222),IF(AND($Z222=\"Summer\",$AK222=\"SSP2P3\",$AJ222=TRUE,$HF222=TRUE),SUM(SUM(SUM(SUM($HI222,$HK222)*FctrChngDts!$B$10), SUM(SUM($HJ222,$HL222)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO222,$HQ222)*FctrChngDts!$B$12),SUM(SUM($HP222,$HR222)*FctrChngDts!$C$12))-$AJ222),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK222=\"FSP1\",$AH222=TRUE,SUM(SUM(SUM($AI222*FctrChngDts!$B$13)*I222),$AR222)>$AD222),$AD222,IF(AND($AK222=\"FSP1\",$AH222=TRUE,SUM(SUM(SUM($AI222*FctrChngDts!$B$13)*$I222),$AR222)<=$AD222),SUM(SUM(SUM($AI222*FctrChngDts!$B$13)*$I222),$AR222),IF(AND($Z222=\"Summer\",$AK222=\"SSP1\",$AH222=TRUE,SUM(SUM(SUM(SUM($I222,$J222)*SUM($AI222*FctrChngDts!$B$13))*$AF222),$AR222)>$AD222),$AD222,IF(AND($Z222=\"Summer\",$AK222=\"SSP1\",$AH222=TRUE,SUM(SUM(SUM(SUM($I222,$J222)*SUM($AI222*FctrChngDts!$B$13))*$AF222),$AR222)<=$AD222),SUM(SUM(SUM(SUM($I222,$J222)*SUM($AI222*FctrChngDts!$B$13))*$AF222),$AR222),IF(AND($Z222=\"Winter\",$AK222=\"SSP1\",$AH222=TRUE,SUM(SUM(SUM(SUM($I222,$J222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AU222:$AW222)),$AR222)>$AD222),$AD222,IF(AND($Z222=\"Winter\",$AK222=\"SSP1\",$AH222=TRUE,SUM(SUM(SUM(SUM($I222,$J222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AU222:$AW222)),$AR222)<=$AD222),SUM(SUM(SUM(SUM($I222,$J222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AU222:$AW222)),$AR222),IF(AND($AK222=\"FSP1P2\",$AH222=TRUE,SUM(SUM(SUM(SUM($I222,$K222)*SUM($AI222*FctrChngDts!$B$13))*$AF222),$AR222)>$AD222),$AD222,IF(AND($AK222=\"FSP1P2\",$AH222=TRUE,SUM(SUM(SUM(SUM($I222,$K222)*SUM($AI222*FctrChngDts!$B$13))*$AF222),$AR222)<=$AD222),SUM(SUM(SUM(SUM($I222,$K222)*SUM($AI222*FctrChngDts!$B$13))*$AF222),$AR222),IF(AND($Z222=\"Summer\",$AK222=\"SSP1P2\",$AH222=TRUE,SUM(SUM(SUM(SUM($I222,$K222,$J222,$L222)*SUM($AI222*FctrChngDts!$B$13))*$AF222),$AR222)>$AD222),$AD222,IF(AND($Z222=\"Summer\",$AK222=\"SSP1P2\",$AH222=TRUE,SUM(SUM(SUM(SUM($I222,$K222,$J222,$L222)*SUM($AI222*FctrChngDts!$B$13))*$AF222),$AR222)<=$AD222),SUM(SUM(SUM(SUM($I222,$K222,$J222,$L222)*SUM($AI222*FctrChngDts!$B$13))*$AF222),$AR222),IF(AND($Z222=\"Winter\",$AK222=\"SSP1P2\",$AH222=TRUE,SUM(SUM(SUM(SUM($I222,$K222,$J222,$L222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AU222:$AW222)),$AR222)>$AD222),$AD222,IF(AND($Z222=\"Winter\",$AK222=\"SSP1P2\",$AH222=TRUE,SUM(SUM(SUM(SUM($I222,$K222,$J222,$L222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AU222:$AW222)),$AR222)<=$AD222),MIN($AD222,SUM($AL222,SUM(SUM(SUM(SUM($I222,$K222,$J222,$L222)*SUM($AI222*FctrChngDts!$B$13))*$AF222)))),IF(AND($AK222=\"FSP2\",$AH222=TRUE,SUM(SUM(SUM($AI222*FctrChngDts!$B$13)*$K222),$AR222)>$AD222),$AD222,IF(AND($AK222=\"FSP2\",$AH222=TRUE,SUM(SUM(SUM($AI222*FctrChngDts!$B$13)*$K222),$AR222)<=$AD222),SUM(SUM(SUM($AI222*FctrChngDts!$B$13)*$K222),$AR222),IF(AND($Z222=\"Summer\",$AK222=\"SSP2\",$AH222=TRUE,SUM(SUM(SUM(SUM($K222,$L222)*SUM($AI222*FctrChngDts!$B$13))*$AF222),$AR222)>$AD222),$AD222,IF(AND($Z222=\"Summer\",$AK222=\"SSP2\",$AH222=TRUE,SUM(SUM(SUM(SUM($K222,$L222)*SUM($AI222*FctrChngDts!$B$13))*$AF222),$AR222)<=$AD222),SUM(SUM(SUM(SUM($K222,$L222)*SUM($AI222*FctrChngDts!$B$13))*$AF222),$AR222),IF(AND($Z222=\"Winter\",$AK222=\"SSP2\",$AH222=TRUE,SUM(SUM(SUM(SUM($K222,$L222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AU222:$AW222)),$AR222)>$AD222),$AD222,IF(AND($Z222=\"Winter\",$AK222=\"SSP2\",$AH222=TRUE,SUM(SUM(SUM(SUM($K222,$L222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AU222:$AW222)),$AR222)<=$AD222),SUM(SUM(SUM(SUM($K222,$L222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AU222:$AW222)),$AR222),IF(AND($AK222=\"FSP2P3\",$AH222=TRUE,SUM(SUM(SUM(SUM($K222,$M222)*SUM($AI222*FctrChngDts!$B$13))*$AF222),$AR222)>$AD222),$AD222,IF(AND($AK222=\"FSP2P3\",$AH222=TRUE,SUM(SUM(SUM(SUM($K222,$M222)*SUM($AI222*FctrChngDts!$B$13))*$AF222),$AR222)<=$AD222),SUM(SUM(SUM(SUM($K222,$M222)*SUM($AI222*FctrChngDts!$B$13))*$AF222),$AR222),IF(AND($Z222=\"Summer\",$AK222=\"SSP2P3\",$AH222=TRUE,SUM(SUM(SUM(SUM($K222,$L222,$M222,$N222)*SUM($AI222*FctrChngDts!$B$13))*$AF222),$AR222)>$AD222),$AD222,IF(AND($Z222=\"Summer\",$AK222=\"SSP2P3\",$AH222=TRUE,SUM(SUM(SUM(SUM($K222,$L222,$M222,$N222)*SUM($AI222*FctrChngDts!$B$13))*$AF222),$AR222)<=$AD222),SUM(SUM(SUM(SUM($K222,$L222,$M222,$N222)*SUM($AI222*FctrChngDts!$B$13))*$AF222),$AR222),IF(AND($Z222=\"Winter\",$AK222=\"SSP2P3\",$AH222=TRUE,SUM(SUM(SUM(SUM($K222,$L222,$M222,$N222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AU222:$AW222)),$AR222)>$AD222),$AD222,IF(AND($Z222=\"Winter\",$AK222=\"SSP2P3\",$AH222=TRUE,SUM(SUM(SUM(SUM($K222,$L222,$M222,$N222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AU222:$AW222)),$AR222)<=$AD222),SUM(SUM(SUM(SUM($K222,$L222,$M222,$N222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AU222:$AW222)),$AR222),IF(AND($AK222=\"FSP3\",$AH222=TRUE,SUM(SUM(SUM($AI222*FctrChngDts!$B$13)*$M222),$AR222)>$AD222),$AD222,IF(AND($AK222=\"FSP3\",$AH222=TRUE,SUM(SUM(SUM($AI222*FctrChngDts!$B$13)*$M222),$AR222)<=$AD222),SUM(SUM(SUM($AI222*FctrChngDts!$B$13)*$M222),$AR222),IF(AND($Z222=\"Summer\",$AK222=\"SSP3\",$AH222=TRUE,SUM(SUM(SUM(SUM($M222,$N222)*SUM($AI222*FctrChngDts!$B$13))*$AF222),$AR222)>$AD222),$AD222,IF(AND($Z222=\"Summer\",$AK222=\"SSP3\",$AH222=TRUE,SUM(SUM(SUM(SUM($M222,$N222)*SUM($AI222*FctrChngDts!$B$13))*$AF222),$AR222)<=$AD222),SUM(SUM(SUM(SUM($M222,$N222)*SUM($AI222*FctrChngDts!$B$13))*$AF222),$AR222),IF(AND($Z222=\"Winter\",$AK222=\"SSP3\",$AH222=TRUE,SUM(SUM(SUM(SUM($M222,$N222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AU222:$AW222)),$AR222)>$AD222),$AD222,IF(AND($Z222=\"Winter\",$AK222=\"SSP3\",$AH222=TRUE,SUM(SUM(SUM(SUM($M222,$N222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AU222:$AW222)),$AR222)<=$AD222),SUM(SUM(SUM(SUM($M222,$N222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AU222:$AW222)),$AR222),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK222=\"FWP1\",$AH222=TRUE,SUM(SUM(SUM($AI222*FctrChngDts!$B$13)*$J222),$AU222)>$AE222),$AE222,IF(AND($AK222=\"FWP1\",$AH222=TRUE,SUM(SUM(SUM($AI222*FctrChngDts!$B$13)*$J222),$AU222)<=$AE222),SUM(SUM(SUM($AI222*FctrChngDts!$B$13)*$J222),$AU222),IF(AND($Z222=\"Winter\",$AK222=\"SSP1\",$AH222=TRUE,SUM(SUM(SUM(SUM($I222,$J222)*SUM($AI222*FctrChngDts!$B$13))*$AG222),$AU222)>$AE222),$AE222,IF(AND($Z222=\"Winter\",$AK222=\"SSP1\",$AH222=TRUE,SUM(SUM(SUM(SUM($I222,$J222)*SUM($AI222*FctrChngDts!$B$13))*$AG222),$AU222)<=$AE222),SUM(SUM(SUM(SUM($I222,$J222)*SUM($AI222*FctrChngDts!$B$13))*$AG222),$AU222),IF(AND($Z222=\"Summer\",$AK222=\"SSP1\",$AH222=TRUE,SUM(SUM(SUM(SUM($I222,$J222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AR222:$AT222)),$AU222)>$AE222),$AE222,IF(AND($Z222=\"Summer\",$AK222=\"SSP1\",$AH222=TRUE,SUM(SUM(SUM(SUM($I222,$J222)*SUM($AI222*FctrChngDts!$B$13))- SUM($AR222:$AT222)),$AU222)<=$AE222),SUM(SUM(SUM(SUM($I222,$J222)*SUM($AI222*FctrChngDts!$B$13))- SUM($AR222:$AT222)),$AU222),IF(AND($AK222=\"FWP1P2\",$AH222=TRUE,SUM(SUM(SUM(SUM($J222,$L222)*SUM($AI222*FctrChngDts!$B$13))*$AG222),$AU222)>$AE222),$AE222,IF(AND($AK222=\"FWP1P2\",$AH222=TRUE,SUM(SUM(SUM(SUM($J222,$L222)*SUM($AI222*FctrChngDts!$B$13))*$AG222),$AU222)<=$AE222),SUM(SUM(SUM(SUM($J222,$L222)*SUM($AI222*FctrChngDts!$B$13))*$AG222),$AU222),IF(AND($Z222=\"Winter\",$AK222=\"SSP1P2\",$AH222=TRUE,SUM(SUM(SUM(SUM($I222,$K222,$J222,$L222)*SUM($AI222*FctrChngDts!$B$13))*$AG222),$AU222)>$AE222),$AE222,IF(AND($Z222=\"Winter\",$AK222=\"SSP1P2\",$AH222=TRUE,SUM(SUM(SUM(SUM($I222,$K222,$J222,$L222)*SUM($AI222*FctrChngDts!$B$13))*$AG222),$AU222)<=$AE222),SUM(SUM(SUM(SUM($I222,$K222,$J222,$L222)*SUM($AI222*FctrChngDts!$B$13))*$AG222),$AU222),IF(AND($Z222=\"Summer\",$AK222=\"SSP1P2\",$AH222=TRUE,SUM(SUM(SUM(SUM($I222,$K222,$J222,$L222)*SUM($AI222*FctrChngDts!$B$13))- SUM($AR222:$AT222)),$AU222)>$AE222),$AE222,IF(AND($Z222=\"Summer\",$AK222=\"SSP1P2\",$AH222=TRUE,SUM(SUM(SUM(SUM($I222,$K222,$J222,$L222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AR222:$AT222)),$AU222)<=$AE222),SUM(SUM(SUM(SUM($I222,$K222,$J222,$L222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AR222:$AT222)),$AU222),IF(AND($AK222=\"FWP2\",$AH222=TRUE,SUM(SUM(SUM($AI222*FctrChngDts!$B$13)*$L222),$AU222)>$AE222),$AE222,IF(AND($AK222=\"FWP2\",$AH222=TRUE,SUM(SUM(SUM($AI222*FctrChngDts!$B$13)*$L222),$AU222)<=$AE222),SUM(SUM(SUM($AI222*FctrChngDts!$B$13)*$L222),$AU222),IF(AND($Z222=\"Winter\",$AK222=\"SSP2\",$AH222=TRUE,SUM(SUM(SUM(SUM($K222,$L222)*SUM($AI222*FctrChngDts!$B$13))*$AG222),$AU222)>$AE222),$AE222,IF(AND($Z222=\"Winter\",$AK222=\"SSP2\",$AH222=TRUE,SUM(SUM(SUM(SUM($K222,$L222)*SUM($AI222*FctrChngDts!$B$13))*$AG222),$AU222)<=$AE222),SUM(SUM(SUM(SUM($K222,$L222)*SUM($AI222*FctrChngDts!$B$13))*$AG222),$AU222),IF(AND($Z222=\"Summer\",$AK222=\"SSP2\",$AH222=TRUE,SUM(SUM(SUM(SUM($K222,$L222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AR222:$AT222)),$AU222)>$AE222),$AE222,IF(AND($Z222=\"Summer\",$AK222=\"SSP2\",$AH222=TRUE,SUM(SUM(SUM(SUM($K222,$L222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AR222:$AT222)),$AU222)<=$AE222),SUM(SUM(SUM(SUM($K222,$L222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AR222:$AT222)),$AU222),IF(AND($AK222=\"FWP2P3\",$AH222=TRUE,SUM(SUM(SUM(SUM($L222,$N222)*SUM($AI222*FctrChngDts!$B$13))*$AG222),$AU222)>$AE222),$AE222,IF(AND($AK222=\"FWP2P3\",$AH222=TRUE,SUM(SUM(SUM(SUM($L222,$N222)*SUM($AI222*FctrChngDts!$B$13))*$AG222),$AU222)<=$AE222),SUM(SUM(SUM(SUM($L222,$N222)*SUM($AI222*FctrChngDts!$B$13))*$AG222),$AU222),IF(AND($Z222=\"Winter\",$AK222=\"SSP2P3\",$AH222=TRUE,SUM(SUM(SUM(SUM($K222,$L222,$M222,$N222)*SUM($AI222*FctrChngDts!$B$13))*$AG222),$AU222)>$AE222),$AE222,IF(AND($Z222=\"Winter\",$AK222=\"SSP2P3\",$AH222=TRUE,SUM(SUM(SUM(SUM($K222,$L222,$M222,$N222)*SUM($AI222*FctrChngDts!$B$13))*$AG222),$AU222)<=$AE222),SUM(SUM(SUM(SUM($K222,$L222,$M222,$N222)*SUM($AI222*FctrChngDts!$B$13))*$AG222),$AU222),IF(AND($Z222=\"Summer\",$AK222=\"SSP2P3\",$AH222=TRUE,SUM(SUM(SUM(SUM($K222,$L222,$M222,$N222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AR222:$AT222)),$AU222)>$AE222),$AE222,IF(AND($Z222=\"Summer\",$AK222=\"SSP2P3\",$AH222=TRUE,SUM(SUM(SUM(SUM($K222,$L222,$M222,$N222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AR222:$AT222)),$AU222)<=$AE222),SUM(SUM(SUM(SUM($K222,$L222,$M222,$N222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AR222:$AT222)),$AU222),IF(AND($AK222=\"FWP3\",$AH222=TRUE,SUM(SUM(SUM($AI222*FctrChngDts!$B$13)*$N222),$AU222)>$AE222),$AE222,IF(AND($AK222=\"FWP3\",$AH222=TRUE,SUM(SUM(SUM($AI222*FctrChngDts!$B$13)*$N222),$AU222)<=$AE222),SUM(SUM(SUM($AI222*FctrChngDts!$B$13)*$N222),$AU222),IF(AND($Z222=\"Winter\",$AK222=\"SSP3\",$AH222=TRUE,SUM(SUM(SUM(SUM($M222,$N222)*SUM($AI222*FctrChngDts!$B$13))*$AG222),$AU222)>$AE222),$AE222,IF(AND($Z222=\"Winter\",$AK222=\"SSP3\",$AH222=TRUE,SUM(SUM(SUM(SUM($M222,$N222)*SUM($AI222*FctrChngDts!$B$13))*$AG222),$AU222)<=$AE222),SUM(SUM(SUM(SUM($M222,$N222)*SUM($AI222*FctrChngDts!$B$13))*$AG222),$AU222),IF(AND($Z222=\"Summer\",$AK222=\"SSP3\",$AH222=TRUE,SUM(SUM(SUM(SUM($M222,$N222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AR222:$AT222)),$AU222)>$AE222),$AE222,IF(AND($Z222=\"Summer\",$AK222=\"SSP3\",$AH222=TRUE,SUM(SUM(SUM(SUM($M222,$N222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AR222:$AT222)),$AU222)<=$AE222),SUM(SUM(SUM(SUM($M222,$N222)*SUM($AI222*FctrChngDts!$B$13))-SUM($AR222:$AT222)),$AU222),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I222>0,$AH222=FALSE),SUM($AR222*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I222>0,$AH222=TRUE),SUM($AX222*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I222>0,$AH222=FALSE),SUM($AS222*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I222>0,$AH222=TRUE),SUM($AY222*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I222>0,$AH222=FALSE),SUM($AT222*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I222>0,$AH222=TRUE),SUM($AZ222*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J222>0,$AH222=FALSE),SUM($AU222*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J222>0,$AH222=TRUE),SUM($BA222*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J222>0,$AH222=FALSE),SUM($AV222*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J222>0,$AH222=TRUE),SUM($BB222*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J222>0,$AH222=FALSE),SUM($AW222*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J222>0,$AH222=TRUE),SUM($BC222*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K222>0,$AH222=FALSE),SUM($AR222*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K222>0,$AH222=TRUE),SUM($AX222*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K222>0,$AH222=FALSE),SUM($AS222*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K222>0,$AH222=TRUE),SUM($AY222*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K222>0,$AH222=FALSE),SUM($AT222*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K222>0,$AH222=TRUE),SUM($AZ222*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L222>0,$AH222=FALSE),SUM($AU222*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L222>0,$AH222=TRUE),SUM($BA222*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L222>0,$AH222=FALSE),SUM($AV222*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L222>0,$AH222=TRUE),SUM($BB222*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L222>0,$AH222=FALSE),SUM($AW222*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L222>0,$AH222=TRUE),SUM($BC222*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M222>0,$AH222=FALSE),SUM($AR222*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M222>0,$AH222=TRUE),SUM($AX222*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M222>0,$AH222=FALSE),SUM($AS222*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M222>0,$AH222=TRUE),SUM($AY222*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M222>0,$AH222=FALSE),SUM($AT222*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M222>0,$AH222=TRUE),SUM($AZ222*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N222>0,$AH222=FALSE),SUM($AU222*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N222>0,$AH222=TRUE),SUM($BA222*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N222>0,$AH222=FALSE),SUM($AV222*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N222>0,$AH222=TRUE),SUM($BB222*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N222>0,$AH222=FALSE),SUM($AW222*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N222>0,$AH222=TRUE),SUM($BC222*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I222=0,0,IF(AND($I222>0,$K222>0,$AH222=FALSE),SUM($AR222/$P222*$I222),IF(AND($I222>0,$K222=0,$AH222=FALSE),$AR222,IF(AND($I222>0,$K222>0,$AH222=TRUE),ROUND(MIN($HU222,SUM(SUM($I222,$K222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA222,SUM(SUM($I222,$K222)*(FctrChngDts!$B$13)*$AI222)*$IA222)),0),IF(AND($I222>0,$K222=0,$AH222=TRUE),$AX222))))),0)","v":0},{"$f":"ROUND(IF($I222=0,0,IF(AND($I222>0,$K222>0,$AH222=FALSE),SUM($AS222/$P222*$I222),IF(AND($I222>0,$K222=0,$AH222=FALSE),$AS222,IF(AND($I222>0,$K222>0,$AH222=TRUE),ROUND(MIN(SUM($HU222-$BW222),SUM(SUM($I222,$K222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA222)*3),0),IF(AND($I222>0,$K222=0,$AH222=TRUE),$AY222))))),0)","v":0},0,{"$f":"IF($J222=0,0,IF(AND($J222>0,$L222=0,$N222=0,$AH222=FALSE,$AJ222=FALSE),ROUND(MIN($HX222,SUM($AU222,$BA222)),0),IF(AND($J222>0,$L222=0,$N222=0,$AH222=TRUE,$AJ222=FALSE),ROUND(MIN($HX222,SUM($AU222,SUM($J222*$AI222*FctrChngDts!$B$13))),0),IF(AND($J222>0,$L222>0,$N222=0,$AH222=FALSE,$AJ222=FALSE),ROUND(MIN($HX222,SUM(SUM($J222,$L222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA222,SUM(SUM($J222,$L222)*(FctrChngDts!$B$13)*$AI222)*$IA222)),0),IF(AND($J222>0,$L222>0,$N222=0,$AH222=TRUE,$AJ222=FALSE),ROUND(MIN($HX222,SUM(SUM(SUM(SUM($J222,$L222)*FctrChngDts!$C$11*$IA222),SUM(SUM($J222,$L222)*SUM(FctrChngDts!$B$13*$AI222)*$IA222)))),0),IF(AND($J222>0,$L222=0,$N222=0,$AH222=FALSE,$AJ222=TRUE),ROUND(MIN($HX222,SUM($AU222,$BA222)),0),IF(AND($J222>0,$L222=0,$N222=0,$AH222=TRUE,$AJ222=TRUE),ROUND(MIN($HX222,SUM($AU222,SUM($J222*$AI222*FctrChngDts!$B$13))),0),IF(AND($J222>0,$L222>0,$N222=0,$AH222=FALSE,$AJ222=TRUE),ROUND(MIN($HX222,SUM(SUM($J222,$L222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA222,SUM(SUM($J222,$L222)*(FctrChngDts!$B$13)*$AI222)*$IA222)),0),IF(AND($J222>0,$L222>0,$N222=0,$AH222=TRUE,$AJ222=TRUE),ROUND(MIN($HX222,SUM(SUM(SUM(SUM($J222,$L222)*FctrChngDts!$C$12*$IA222),SUM(SUM($J222,$L222)*SUM(FctrChngDts!$B$13*$AI222)*$IA222)))),0))))))))))","v":0},{"$f":"IF($J222=0,0,IF(AND($J222>0,$L222=0,$N222=0,$AH222=FALSE,$AJ222=FALSE),ROUND(MIN(SUM($HX222-$BZ222),SUM($AU222*3)),0),IF(AND($J222>0,$L222=0,$N222=0,$AH222=TRUE,$AJ222=FALSE),ROUND(MIN(SUM($HX222-$BZ222),SUM(SUM($J222,$L222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA222)*3),0),IF(AND($J222>0,$L222>0,$N222=0,$AH222=FALSE,$AJ222=FALSE),ROUND(MIN(SUM($HX222-$BZ222),SUM(SUM($J222,$L222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA222)*3),0),IF(AND($J222>0,$L222>0,$N222=0,$AH222=TRUE,$AJ222=FALSE),ROUND(MIN(SUM($HX222-$BZ222),SUM(SUM($J222,$L222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA222)*3),0),IF(AND($J222>0,$L222=0,$N222=0,$AH222=FALSE,$AJ222=TRUE),ROUND(MIN(SUM($HX222-$BZ222),SUM($AU222*3)),0),IF(AND($J222>0,$L222=0,$N222=0,$AH222=TRUE,$AJ222=TRUE),ROUND(MIN(SUM($HX222-$BZ222),SUM(SUM($J222,$L222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA222)*3),0),IF(AND($J222>0,$L222>0,$N222=0,$AH222=FALSE,$AJ222=TRUE),ROUND(MIN(SUM($HX222-$BZ222),SUM(SUM($J222,$L222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA222)*3),0),IF(AND($J222>0,$L222>0,$N222=0,$AH222=TRUE,$AJ222=TRUE),ROUND(MIN(SUM($HX222-$BZ222),SUM(SUM($J222,$L222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA222)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K222=0,0,IF(AND($I222>0,$K222>0,$M222=0,$AH222=FALSE),SUM($AR222-$BW222),IF(AND($I222=0,$K222>0,$M222>0,$AH222=FALSE),SUM($AR222/$P222*$K222),IF(AND($I222=0,$K222>0,$M222=0,$AH222=FALSE),$AR222,IF($K222=0,0,IF(AND($I222>0,$K222>0,$M222=0,$AH222=TRUE),ROUND(MIN($HV222,SUM(SUM($I222,$K222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB222,SUM(SUM($I222,$K222)*(FctrChngDts!$B$13)*$AI222)*$IB222)),0),IF(AND($I222=0,$K222>0,$M222>0,$AH222=TRUE),ROUND(MIN($HV222,SUM(SUM($I222,$K222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB222,SUM(SUM($I222,$K222)*(FctrChngDts!$B$13)*$AI222)*$IB222)),0),IF(AND($I222=0,$K222>0,$M222=0,$AH222=TRUE),$AX222)))))))),0)","v":0},{"$f":"ROUND(IF($K222=0,0,IF(AND($I222>0,$K222>0,$M222=0,$AH222=FALSE),SUM($AS222-$BX222),IF(AND($I222=0,$K222>0,$M222>0,$AH222=FALSE),SUM($AS222/$P222*$K222),IF(AND($I222=0,$K222>0,$M222=0,$AH222=FALSE),$AS222,IF($K222=0,0,IF(AND($I222>0,$K222>0,$M222=0,$AH222=TRUE),ROUND(MIN(SUM($HV222-$BW222),SUM(SUM($I222,$K222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB222)*3),0),IF(AND($I222=0,$K222>0,$M222>0,$AH222=TRUE),ROUND(MIN(SUM($HV222-$BW222),SUM(SUM($I222,$K222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB222)*3),0),IF(AND($I222=0,$K222>0,$M222=0,$AH222=TRUE),$AY222)))))))),0)","v":0},0,{"$f":"IF($L222=0,0,IF(AND($J222>0,$L222>0,$N222=0,$AH222=FALSE,$AJ222=FALSE),ROUND(MIN($HY222,SUM(SUM($J222,$L222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB222,SUM(SUM($J222,$L222)*(FctrChngDts!$B$13)*$AI222)*$IB222)),0),IF(AND($J222>0,$L222>0,$N222=0,$AH222=TRUE,$AJ222=FALSE),ROUND(MIN($HY222,SUM(SUM(SUM(SUM($J222,$L222)*FctrChngDts!$C$11*$IB222),SUM(SUM($J222,$L222)*SUM(FctrChngDts!$B$13*$AI222)*$IB222)))),0),IF(AND($J222=0,$L222>0,$N222=0,$AH222=FALSE,$AJ222=FALSE),ROUND(MIN($HY222,SUM($L222*FctrChngDts!$C$11)),0),IF(AND($J222=0,$L222>0,$N222=0,$AH222=TRUE,$AJ222=FALSE),ROUND(MIN($HY222,SUM(SUM(SUM(SUM($J222,$L222)*FctrChngDts!$C$11*$IB222),SUM(SUM($J222,$L222)*SUM(FctrChngDts!$B$13*$AI222)*$IB222)))),0),IF(AND($J222>0,$L222>0,$N222=0,$AH222=FALSE,$AJ222=TRUE),ROUND(MIN($HY222,SUM(SUM($J222,$L222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB222,SUM(SUM($J222,$L222)*(FctrChngDts!$B$13)*$AI222)*$IB222)),0),IF(AND($J222>0,$L222>0,$N222=0,$AH222=TRUE,$AJ222=TRUE),ROUND(MIN($HY222,SUM(SUM(SUM(SUM($J222,$L222)*FctrChngDts!$C$12*$IB222),SUM(SUM($J222,$L222)*SUM(FctrChngDts!$B$13*$AI222)*$IB222)))),0),IF(AND($J222=0,$L222>0,$N222=0,$AH222=FALSE,$AJ222=TRUE),ROUND(MIN($HY222,SUM($L222*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J222=0,$L222>0,$N222=0,$AH222=TRUE,$AJ222=TRUE),ROUND(MIN($HY222,SUM(SUM(SUM(SUM($J222,$L222)*FctrChngDts!$C$12*$IB222),SUM(SUM($J222,$L222)*SUM(FctrChngDts!$B$13*$AI222)*$IB222)))),0))))))))))","v":0},{"$f":"IF($L222=0,0,IF(AND($J222>0,$L222>0,$N222=0,$AH222=FALSE,$AJ222=FALSE),ROUND(MIN(SUM($HY222-$CF222),SUM(SUM($J222,$L222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB222)*3),0),IF(AND($J222>0,$L222>0,$N222=0,$AH222=TRUE,$AJ222=FALSE),ROUND(MIN(SUM($HY222-$CF222),SUM(SUM($J222,$L222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB222)*3),0),IF(AND($J222=0,$L222>0,$N222=0,$AH222=FALSE,$AJ222=FALSE),ROUND(MIN(SUM($HY222-$CF222),SUM($AU222*3)),0),IF(AND($J222=0,$L222>0,$N222=0,$AH222=TRUE,$AJ222=FALSE),ROUND(MIN(SUM($HY222-$CF222),SUM(SUM($J222,$L222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB222)*3),0),IF(AND($J222>0,$L222>0,$N222=0,$AH222=FALSE,$AJ222=TRUE),ROUND(MIN(SUM($HY222-$CF222),SUM(SUM($J222,$L222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB222)*3),0),IF(AND($J222>0,$L222>0,$N222=0,$AH222=TRUE,$AJ222=TRUE),ROUND(MIN(SUM($HY222-$CF222),SUM(SUM($J222,$L222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB222)*3),0),IF(AND($J222=0,$L222>0,$N222=0,$AH222=FALSE,$AJ222=TRUE),ROUND(MIN(SUM($HY222-$CF222),SUM($AU222*3)),0),IF(AND($J222=0,$L222>0,$N222=0,$AH222=TRUE,$AJ222=TRUE),ROUND(MIN(SUM($HY222-$CF222),SUM(SUM($J222,$L222)*IF($AJ222=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB222)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S222>0,Account!$AG$2=TRUE,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH222=FALSE),SUM(Usage!$BW222:$CB222)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V222>0,Account!$AG$2=TRUE,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH222=FALSE),SUM(Usage!$CC222:$CH222)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y222>0,Account!$AG$2=TRUE,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH222=FALSE),SUM(Usage!$CI222:$CN222)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH222=TRUE,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S222),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S222)),2)","v":0},{"$f":"ROUND(IF(OR($AH222=TRUE,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V222),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V222)),2)","v":0},{"$f":"IF(OR($AH222=TRUE,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y222),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y222))","v":0},{"$f":"ROUND(IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW222),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW222)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX222),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX222)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY222),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY222)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ222),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ222)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA222),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA222)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB222),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB222)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S222),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC222),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC222)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD222),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD222)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE222),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE222)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF222),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF222)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG222),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG222)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH222),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH222)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V222),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI222),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI222))","v":0},{"$f":"IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ222),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ222))","v":0},{"$f":"IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK222),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK222))","v":0},{"$f":"IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL222),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL222))","v":0},{"$f":"IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM222),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM222))","v":0},{"$f":"IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN222),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN222))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y222)","v":0},0,0,0,0,{"$f":"IF($DW222>IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV222*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV222*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW222-IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV222*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV222*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV222<$DW222,SUM($DW222-$DV222),0))","v":0},{"$f":"IF(OR(AND($D222<=FctrChngDts!$B$14,Usage!$E222>FctrChngDts!$B$14),AND(Usage!$D222<=FctrChngDts!$C$14,Usage!$E222>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW222),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX222),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY222),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ222),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA222),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB222),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC222),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD222),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE222),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF222),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG222),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH222),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI222)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ222)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK222)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL222)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM222)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN222)","v":0},0,{"$f":"IF(AND($S222>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E222<>\"D-CARE\",Tenant!$F222=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET222=TRUE,$S222>0,$V222=0),SUM(SUM($BW222:$CB222)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET222=TRUE,$S222>0,$V222>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW222:$CB222)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET222=TRUE,$S222>0,$V222>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW222:$CB222)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S222>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S222>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S222>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV222=TRUE,$S222>0,$V222=0),SUM(SUM($BW222:$CB222)*'CRS1'!$P$2),IF(AND($EV222=TRUE,$S222>0,$V222>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW222:$CB222)*'CRS1'!$P$2),IF(AND($EV222=TRUE,$S222>0,$V222>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW222:$CB222)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S222>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX222=TRUE,$S222>0,$V222=0),SUM(SUM($BW222:$CB222)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX222=TRUE,$S222>0,$V222>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW222:$CB222)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX222=TRUE,$S222>0,$V222>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW222:$CB222)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S222>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ222=TRUE,$S222>0),SUM(SUM($BW222:$CB222)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V222>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E222<>\"D-CARE\",Tenant!$F222=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB222=TRUE,$S222>0,$V222>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC222:$CH222)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB222=TRUE,$S222>0,$V222>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC222:$CH222)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB222=TRUE,$V222>0,$Y222>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC222:$CH222)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB222=TRUE,$V222>0,$Y222>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC222:$CH222)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB222=TRUE,$S222=0,$V222>0,$Y222=0),SUM(SUM($CC222:$CH222)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V222>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V222>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V222>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD222=TRUE,$S222>0,$V222>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC222:$CH222)*'CRS2'!$P$2),IF(AND($FD222=TRUE,$S222>0,$V222>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC222:$CH222)*'CRS2'!$P$2),IF(AND($FD222=TRUE,$V222>0,$Y222>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC222:$CH222)*'CRS2'!$P$2),IF(AND($FD222=TRUE,$V222>0,$Y222>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC222:$CH222)*'CRS2'!$P$2),IF(AND($FD222=TRUE,$S222=0,$V222>0,$Y222=0),SUM(SUM($CC222:$CH222)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V222>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF222=TRUE,$S222>0,$V222>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC222:$CH222)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF222=TRUE,$S222>0,$V222>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC222:$CH222)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF222=TRUE,$V222>0,$Y222>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC222:$CH222)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF222=TRUE,$V222>0,$Y222>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC222:$CH222)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF222=TRUE,$S222=0,$V222>0,$Y222=0),SUM(SUM($CC222:$CH222)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V222>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH222=TRUE,$V222>0),SUM(SUM($CC222:$CH222)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y222>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E222<>\"D-CARE\",Tenant!$F222=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ222=TRUE,$V222=0,$Y222>0),SUM(SUM($CI222:$CN222)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ222=TRUE,$V222>0,$Y222>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI222:$CN222)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ222=TRUE,$V222>0,$Y222>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI222:$CN222)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y222>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y222>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y222>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL222=TRUE,$V222=0,$Y222>0),SUM(SUM($CI222:$CN222)*'CRS3'!$P$2),IF(AND($FL222=TRUE,$V222>0,$Y222>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI222:$CN222)*'CRS3'!$P$2),IF(AND($FL222=TRUE,$V222>0,$Y222>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI222:$CN222)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y222>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN222=TRUE,$V222=0,$Y222>0),SUM(SUM($CI222:$CN222)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN222=TRUE,$V222>0,$Y222>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI222:$CN222)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN222=TRUE,$V222>0,$Y222>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI222:$CN222)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y222>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP222=TRUE,$Y222>0),SUM(SUM($CI222:$CN222)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR222:$FT222))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO222:$CQ222,$FR222:$FT222))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA222:$EF222)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG222:$EL222)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM222:$ER222)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV222,$CO222:$CQ222,$EA222:$ER222)/$P222)*$S222*FctrChngDts!$B$15),SUM(SUM(SUM($DV222,$CO222:$CQ222,$FR222:$FT222)/$P222)*$S222*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV222,$CO222:$CQ222,$EA222:$ER222)/$P222)*$V222*FctrChngDts!$B$15),SUM(SUM(SUM($DV222,$CO222:$CQ222,$FR222:$FT222)/$P222)*$V222*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV222,$CO222:$CQ222,$EA222:$ER222)/$P222)*$Y222*FctrChngDts!$B$15),SUM(SUM(SUM($DV222,$CO222:$CQ222,$FR222:$FT222)/$P222)*$Y222*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA222*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI222*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ222*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ222,$FU222,$GF222,$GZ222:$HE222),IF(Account!$Q$2=TRUE,SUM($DZ222,$FV222,$GF222,$GZ222:$HE222),SUM($DZ222,$ES222,$FU222:$FV222,$GF222,$GZ222:$HE222)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E222),Usage!$P222,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D222,FctrChngDts!$C$17<=Usage!$E222),SUM(FctrChngDts!$C$17-Usage!$D222),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E222),Usage!$P222,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D222,FctrChngDts!$C$19<=Usage!$E222),SUM(FctrChngDts!$C$19-Usage!$D222),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK222*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK222*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL222*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL222*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D222))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A222,Tenant!$A:$J,8,FALSE)=TRUE,$GG222<0),0,SUM(SUM(SUM($GG222/$P222*$GP222)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A222,Tenant!$A:$J,8,FALSE)=TRUE,$GG222<0),0,SUM(SUM(SUM($GG222/$P222*$GQ222)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D222))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A222,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV222*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A222,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW222*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU222:$DA222,$EU222,$EA222:$EF222,$FA222)-SUM(SUM($BW222:$CB222)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD222:$DJ222,$FC222,$EG222:$EL222,$FI222)-SUM(SUM($CC222:$CH222)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM222:$DS222,$FK222,$EM222:$ER222,$FQ222)-SUM(SUM($CI222:$CN222)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO222,$CU222:$DA222,$EU222,$EW222,$EY222,$EA222:$EF222,$FA222,$CP222,$DD222:$DJ222,$FC222,$FE222,$FG222,$EG222:$EL222,$FI222)/$P222*$S222)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO222,$CU222:$DA222,$EU222,$EW222,$EY222,$EA222:$EF222,$FA222,$CP222,$DD222:$DJ222,$FC222,$FE222,$FG222,$EG222:$EL222,$FI222)/$P222*$V222)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ222,$DM222:$DS222,$FK222,$FM222,$FO222,$EM222:$ER222,$FQ222)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D222,BslnAllctnCrrnt!$A$1<=$E222),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK222=\"FSP1\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$Q222,BslnAllctnCrrnt!$A$1<$R222),SUM(BslnAllctnCrrnt!$A$1-$Q222),IF(AND($AK222=\"FSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$Q222,BslnAllctnCrrnt!$A$1<$R222),SUM(BslnAllctnCrrnt!$A$1-$Q222),IF(AND($AK222=\"FSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),$I222,IF(AND($AK222=\"SSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$Q222,BslnAllctnCrrnt!$A$1<$R222),SUM(BslnAllctnCrrnt!$A$1-$Q222),IF(AND($AK222=\"SSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),$I222,0)))))","v":0},{"$f":"IF(AND($AK222=\"FSP1\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$Q222,BslnAllctnCrrnt!$A$1<$R222),SUM($I222-$HG222),IF(AND($AK222=\"FSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$Q222,BslnAllctnCrrnt!$A$1<$R222),SUM($I222-$HG222),IF(AND($AK222=\"FSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM($I222-$HG222),IF(AND($AK222=\"SSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$Q222,BslnAllctnCrrnt!$A$1<$R222),SUM($I222-$HG222),IF(AND($AK222=\"SSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM($I222-$HG222),0)))))","v":0},{"$f":"IF(AND($AK222=\"SSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$Q222,BslnAllctnCrrnt!$A$1<$R222),0,IF(AND(FctrChngDts!$A$2>=$D222,FctrChngDts!$B$2<$E222),IF(AND($AK222=\"SSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM(BslnAllctnCrrnt!$A$1-$T222),0),IF(AND($AK222=\"FSP2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM(BslnAllctnCrrnt!$A$1-$T222),IF(AND($AK222=\"FSP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM(BslnAllctnCrrnt!$A$1-$T222),IF(AND($AK222=\"FSP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$W222,BslnAllctnCrrnt!$A$1<$X222),$K222,IF(AND($AK222=\"FSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$Q222,BslnAllctnCrrnt!$A$1<$R222),0,IF(AND($AK222=\"FSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM(BslnAllctnCrrnt!$A$1-$T222),IF(AND($AK222=\"SSP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM(BslnAllctnCrrnt!$A$1-$T222),IF(AND($AK222=\"SSP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$W222,BslnAllctnCrrnt!$A$1<$X222),$K222,0)))))))))","v":0},{"$f":"IF(AND($AK222=\"SSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$Q222,BslnAllctnCrrnt!$A$1<$R222),SUM($K222-$HI222),IF(AND($AK222=\"SSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM($K222-$HI222),IF(AND($AK222=\"FSP2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM($K222-$HI222),IF(AND($AK222=\"FSP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM($K222-$HI222),IF(AND($AK222=\"FSP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$W222,BslnAllctnCrrnt!$A$1<$X222),SUM($K222-$HI222),IF(AND($AK222=\"FSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$Q222,BslnAllctnCrrnt!$A$1<$R222),SUM($K222-$HI222),IF(AND($AK222=\"FSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM($K222-$HI222),IF(AND($AK222=\"SSP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM($K222-$HI222),IF(AND($AK222=\"SSP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$W222,BslnAllctnCrrnt!$A$1<$X222),SUM($K222-$HI222),0)))))))))","v":0},{"$f":"IF(AND($AK222=\"FSP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),0,IF(AND($AK222=\"FSP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$W222,BslnAllctnCrrnt!$A$1<$X222),SUM(BslnAllctnCrrnt!$A$1-$W222),IF(AND($AK222=\"FSP3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$W222,BslnAllctnCrrnt!$A$1<$X222),SUM(BslnAllctnCrrnt!$A$1-$W222),0)))","v":0},{"$f":"IF(AND($AK222=\"FSP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM($M222-$HK222),IF(AND($AK222=\"FSP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$W222,BslnAllctnCrrnt!$A$1<$X222),SUM($M222-$HK222),IF(AND($AK222=\"FSP3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$W222,BslnAllctnCrrnt!$A$1<$X222),SUM($M222-$HK222),0)))","v":0},{"$f":"IF(AND($AK222=\"FWP1\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$Q222,BslnAllctnCrrnt!$A$1<$R222),SUM(BslnAllctnCrrnt!$A$1-$Q222),IF(AND($AK222=\"FWP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$Q222,BslnAllctnCrrnt!$A$1<$R222),SUM(BslnAllctnCrrnt!$A$1-$Q222),IF(AND($AK222=\"FWP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),$J222,IF(AND(FctrChngDts!$A$2>=$D222,FctrChngDts!$B$2<$E222),IF(AND($AK222=\"SSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$Q222,BslnAllctnCrrnt!$A$1<$R222),SUM(BslnAllctnCrrnt!$A$1-$Q222),0),IF(AND($AK222=\"SSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),$J222,0)))))","v":0},{"$f":"IF(AND($AK222=\"FWP1\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$Q222,BslnAllctnCrrnt!$A$1<$R222),SUM($J222-$HM222),IF(AND($AK222=\"FWP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$Q222,BslnAllctnCrrnt!$A$1<$R222),SUM($J222-$HM222),IF(AND($AK222=\"FWP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM($J222-$HM222),IF(AND($AK222=\"SSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$Q222,BslnAllctnCrrnt!$A$1<$R222),SUM($J222-$HM222),IF(AND($AK222=\"SSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM($J222-$HM222),0)))))","v":0},{"$f":"IF(AND($AK222=\"FWP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$Q222,BslnAllctnCrrnt!$A$1<$R222),0,IF(AND($AK222=\"FWP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM(BslnAllctnCrrnt!$A$1-$T222),IF(AND($AK222=\"FWP2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM(BslnAllctnCrrnt!$A$1-$T222),IF(AND($AK222=\"FWP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM(BslnAllctnCrrnt!$A$1-$T222),IF(AND($AK222=\"FWP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$W222,BslnAllctnCrrnt!$A$1<$X222),$L222,IF(AND($AK222=\"SSP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM(BslnAllctnCrrnt!$A$1-$T222),IF(AND($AK222=\"SSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$Q222,BslnAllctnCrrnt!$A$1<$R222),0,IF(AND($AK222=\"SSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM(BslnAllctnCrrnt!$A$1-$T222),0))))))))","v":0},{"$f":"IF(AND($AK222=\"FWP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$Q222,BslnAllctnCrrnt!$A$1<$R222),SUM($L222-$HO222),IF(AND($AK222=\"FWP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM($L222-$HO222),IF(AND($AK222=\"FWP2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM($L222-$HO222),IF(AND($AK222=\"FWP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM($L222-$HO222),IF(AND($AK222=\"FWP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$W222,BslnAllctnCrrnt!$A$1<$X222),SUM($L222-$HO222),IF(AND($AK222=\"SSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$Q222,BslnAllctnCrrnt!$A$1<$R222),SUM($L222-$HO222),IF(AND($AK222=\"SSP1P2\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM($L222-$HO222),0)))))))","v":0},{"$f":"IF(AND($AK222=\"FWP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),0,IF(AND($AK222=\"FWP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$W222,BslnAllctnCrrnt!$A$1<$X222),SUM(BslnAllctnCrrnt!$A$1-$W222),IF(AND($AK222=\"FWP3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$W222,BslnAllctnCrrnt!$A$1<$X222),SUM(BslnAllctnCrrnt!$A$1-$W222),IF(AND($AK222=\"SSP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),0,IF(AND($AK222=\"SSP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$W222,BslnAllctnCrrnt!$A$1<$X222),SUM(BslnAllctnCrrnt!$A$1-$W222),0)))))","v":0},{"$f":"IF(AND($AK222=\"FWP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM($N222-$HQ222),IF(AND($AK222=\"FWP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$W222,BslnAllctnCrrnt!$A$1<$X222),SUM($N222-$HQ222),IF(AND($AK222=\"FWP3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$W222,BslnAllctnCrrnt!$A$1<$X222),SUM($N222-$HQ222),IF(AND($AK222=\"SSP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$T222,BslnAllctnCrrnt!$A$1<$U222),SUM($N222-$HQ222),IF(AND($AK222=\"SSP2P3\",$HF222=TRUE,BslnAllctnCrrnt!$A$1>=$W222,BslnAllctnCrrnt!$A$1<$X222),SUM($N222-$HQ222),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[226,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G227),0,IF($F227<=$G227,SUM($G227-$F227),IF($F227>$G227,SUM((Account!$L$2-Usage!$F227)+Usage!$G227+1))))","v":0},{"$f":"IF($Q227=0,0,IF($R227=0,0,IF(AND($Q227<FctrChngDts!$A$2,$R227>=FctrChngDts!$A$2),SUM($R227-FctrChngDts!$A$2+1),IF(AND($Q227>=FctrChngDts!$A$2,$R227>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q227),IF(AND($Q227>=FctrChngDts!$A$2,$R227<FctrChngDts!$B$2),SUM($R227-$Q227+1),0)))))","v":0},{"$f":"IF($Q227=0,0,IF($R227=0,0,IF(AND($Q227<FctrChngDts!$A$2,$R227>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q227),IF(AND($Q227<FctrChngDts!$A$2,$R227<FctrChngDts!$A$2),SUM($R227-$Q227+1),IF(AND($Q227>FctrChngDts!$A$2,$R227>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R227+1),0)))))","v":0},{"$f":"IF($T227=0,0,IF($U227=0,0,IF(AND($T227<FctrChngDts!$A$2,$U227>=FctrChngDts!$A$2),SUM($U227-FctrChngDts!$A$2+1),IF(AND($T227>=FctrChngDts!$A$2,$U227<FctrChngDts!$B$2),SUM($U227-$T227+1),IF(AND($T227>=FctrChngDts!$A$2,$U227>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T227)<0),0,IF(AND($T227>=FctrChngDts!$A$2,$U227>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T227),0))))))","v":0},{"$f":"IF($T227=0,0,IF($U227=0,0,IF(AND($T227<FctrChngDts!$A$2,$U227>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T227),IF(AND($T227>=FctrChngDts!$B$2,$U227>=FctrChngDts!$B$2),SUM($U227-$T227+1),IF(AND($T227<FctrChngDts!$A$2,$U227<FctrChngDts!$A$2),SUM($U227-$T227+1),IF(AND($T227>=FctrChngDts!$A$2,$U227>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U227+1),0))))))","v":0},{"$f":"IF($W227=0,0,IF($X227=0,0,IF(AND($W227>=FctrChngDts!$A$2,$X227>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W227)<0),0,IF(AND($W227>=FctrChngDts!$A$2,$X227>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W227),IF(AND($W227>=FctrChngDts!$A$2,$X227<FctrChngDts!$B$2),SUM($X227-$W227+1),IF(AND($W227<FctrChngDts!$A$2,$X227>=FctrChngDts!$A$2),SUM($X227-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W227=0,0,IF($X227=0,0,IF(AND($W227<FctrChngDts!$A$2,$X227<FctrChngDts!$A$2),SUM($X227-$W227+1),IF(AND($W227>=FctrChngDts!$A$2,$X227>=FctrChngDts!$B$2,SUM($X227-FctrChngDts!$B$2+1)<=$Y227),SUM($X227-FctrChngDts!$B$2+1),IF(AND($W227>=FctrChngDts!$A$2,$X227>=FctrChngDts!$B$2),SUM($X227-$W227+1),IF(AND($W227<FctrChngDts!$A$2,$X227>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W227),0))))))","v":0},{"$f":"IF(AND($D227>=FctrChngDts!$C$2,$E227<FctrChngDts!$E$2),\"1\",IF(AND($D227>=FctrChngDts!$E$2,$E227<FctrChngDts!$G$2),\"2\",IF(AND($D227>=FctrChngDts!$G$2,$E227<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D227>=FctrChngDts!$D$2,,IF(AND($D227>=FctrChngDts!$C$2,$D227<=FctrChngDts!$D$2),$D227,IF(AND($D227>=FctrChngDts!$C$2,$D227>=FctrChngDts!$D$2,$E227>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D227>FctrChngDts!$D$2,,IF($D227=FctrChngDts!$D$2,$D227,IF(AND($D227>=FctrChngDts!$C$2,$E227<FctrChngDts!$D$2),$E227,IF(AND($D227>=FctrChngDts!$C$2,$E227>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D227>=FctrChngDts!$D$2,$E227>=FctrChngDts!$D$2,$E227>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E227<FctrChngDts!$D$2,$E227<=FctrChngDts!$D$2),$E227,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D227<FctrChngDts!$E$2,$E227<FctrChngDts!$E$2),,IF($D227>FctrChngDts!$F$2,,IF(AND($D227>=FctrChngDts!$E$2,$D227<=FctrChngDts!$F$2),$D227,IF(AND($D227>=FctrChngDts!$E$2,$D227>=FctrChngDts!$F$2,$E227>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D227>FctrChngDts!$F$2,,IF($E227=FctrChngDts!$F$2,$E227,IF(AND($D227<FctrChngDts!$E$2,$E227<=FctrChngDts!$F$2),$E227,IF(AND($D227>=FctrChngDts!$E$2,$E227<FctrChngDts!$F$2),$E227,IF(AND($D227>=FctrChngDts!$E$2,$E227>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D227>=FctrChngDts!$F$2,$E227>=FctrChngDts!$F$2,$E227>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D227<FctrChngDts!$G$2,$E227<FctrChngDts!$G$2),,IF($D227>FctrChngDts!$H$2,,IF(AND($D227>=FctrChngDts!$G$2,$D227<=FctrChngDts!$H$2),$D227,IF(AND($D227>=FctrChngDts!$G$2,$D227>=FctrChngDts!$H$2,$E227>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D227>FctrChngDts!$H$2,,IF($E227=FctrChngDts!$H$2,$E227,IF(AND($D227<FctrChngDts!$G$2,$E227<=FctrChngDts!$H$2),$E227,IF(AND($D227>=FctrChngDts!$G$2,$E227<FctrChngDts!$H$2),$E227,IF(AND($D227>=FctrChngDts!$G$2,$E227>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D227>=FctrChngDts!$H$2,$E227>=FctrChngDts!$H$2,$E227>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A227,Tenant!$A227:$J526,6,FALSE)","v":0},{"$f":"VLOOKUP($A227,Tenant!$A227:$J526,7,FALSE)","v":0},{"$f":"VLOOKUP($A227,Tenant!$A227:$J526,10,FALSE)","v":0},0,{"$f":"IF(AND($AK227=\"FSP2\",$AJ227=FALSE,$HF227=FALSE),SUM($K227*FctrChngDts!$C$9),IF(AND($AK227=\"FSP2\",$AJ227=TRUE,$HF227=FALSE),SUM($K227*FctrChngDts!$C$10),IF(AND($AK227=\"FSP2P3\",$AJ227=FALSE,$HF227=FALSE),SUM(SUM($K227,$M227)*FctrChngDts!$C$9),IF(AND($AK227=\"FSP2P3\",$AJ227=TRUE,$HF227=FALSE),SUM(SUM($K227,$M227)*FctrChngDts!$C$10),IF(AND($AK227=\"FSP3\",$AJ227=FALSE,$HF227=FALSE),SUM($M227*FctrChngDts!$C$9),IF(AND($AK227=\"FSP3\",$AJ227=TRUE,$HF227=FALSE),SUM($M227*FctrChngDts!$C$10),IF(AND($AK227=\"FSP1\",$AJ227=FALSE,$HF227=FALSE),SUM($I227*FctrChngDts!$C$9),IF(AND($AK227=\"FSP1\",$AJ227=TRUE,$HF227=FALSE),SUM($I227*FctrChngDts!$C$10),IF(AND($AK227=\"FSP1P2\",$AJ227=FALSE,$HF227=FALSE),SUM(SUM($I227,$K227)*FctrChngDts!$C$9),IF(AND($AK227=\"FSP1P2\",$AJ227=TRUE,$HF227=FALSE),SUM(SUM($I227,$K227)*FctrChngDts!$C$10),IF(AND($Z227=\"Summer\",$AK227=\"SSP2P3\",$AJ227=FALSE,$HF227=FALSE),SUM(SUM(SUM(SUM($K227,$M227)*FctrChngDts!$C$9),SUM(SUM($L227,$N227)*FctrChngDts!$C$11))*$AF227),IF(AND($Z227=\"Summer\",$AK227=\"SSP2P3\",$AJ227=TRUE,$HF227=FALSE),SUM(SUM(SUM(SUM($K227,$M227)*FctrChngDts!$C$10),SUM(SUM($L227,$N227)*FctrChngDts!$C$12))*$AF227),IF(AND($Z227=\"Winter\",$AK227=\"SSP2P3\",$AJ227=FALSE,$HF227=FALSE),SUM(SUM(SUM(SUM($K227,$M227)*FctrChngDts!$C$9),SUM(SUM($L227,$N227)*FctrChngDts!$C$11))-$AO227),IF(AND($Z227=\"Winter\",$AK227=\"SSP2P3\",$AJ227=TRUE,$HF227=FALSE),SUM(SUM(SUM(SUM($K227,$M227)*FctrChngDts!$C$10),SUM(SUM($L227,$N227)*FctrChngDts!$C$12))-$AO227),IF(AND($Z227=\"Summer\",$AK227=\"SSP1P2\",$AJ227=FALSE,$HF227=FALSE),SUM(SUM(SUM(SUM($I227,$K227)*FctrChngDts!$C$9),SUM(SUM($J227,$L227)*FctrChngDts!$C$11))*$AF227),IF(AND($Z227=\"Summer\",$AK227=\"SSP1P2\",$AJ227=TRUE,$HF227=FALSE),SUM(SUM(SUM(SUM($I227,$K227)*FctrChngDts!$C$10),SUM(SUM($J227,$L227)*FctrChngDts!$C$12))*$AF227),IF(AND($Z227=\"Winter\",$AK227=\"SSP1P2\",$AJ227=FALSE,$HF227=FALSE),SUM(SUM(SUM(SUM($I227,$K227)*FctrChngDts!$C$9),SUM(SUM($J227,$L227)*FctrChngDts!$C$11))-$AO227),IF(AND($Z227=\"Winter\",$AK227=\"SSP1P2\",$AJ227=TRUE,$HF227=FALSE),SUM(SUM(SUM(SUM($I227,$K227)*FctrChngDts!$C$10),SUM(SUM($J227,$L227)*FctrChngDts!$C$12))-$AO227),IF(AND($AK227=\"FSP2\",$AJ227=FALSE,$HF227=TRUE),SUM(SUM($HI227*FctrChngDts!$B$9),SUM($HJ227*FctrChngDts!$C$9)),IF(AND($AK227=\"FSP2\",$AJ227=TRUE,$HF227=TRUE),SUM(SUM($HI227*FctrChngDts!$B$10),SUM($HJ227*FctrChngDts!$C$10)),IF(AND($AK227=\"FSP2P3\",$AJ227=FALSE,$HF227=TRUE),SUM(SUM(SUM($HI227,$HK227)*FctrChngDts!$B$9),SUM(SUM($HJ227,$HL227)*FctrChngDts!$C$9)),IF(AND($AK227=\"FSP2P3\",$AJ227=TRUE,$HF227=TRUE),SUM(SUM(SUM($HI227,$HK227)*FctrChngDts!$B$10),SUM(SUM($HJ227,$HL227)*FctrChngDts!$C$10)),IF(AND($AK227=\"FSP3\",$AJ227=FALSE,$HF227=TRUE),SUM(SUM($HK227*FctrChngDts!$B$9),SUM($HL227*FctrChngDts!$C$9)),IF(AND($AK227=\"FSP3\",$AJ227=TRUE,$HF227=TRUE),SUM(SUM($HK227*FctrChngDts!$B$10),SUM($HL227*FctrChngDts!$C$10)),IF(AND($AK227=\"FSP1\",$AJ227=FALSE,$HF227=TRUE),SUM(SUM($HG227*FctrChngDts!$B$9),SUM($HH227*FctrChngDts!$C$9)),IF(AND($AK227=\"FSP1\",$AJ227=TRUE,$HF227=TRUE),SUM(SUM($HG227*FctrChngDts!$B$10),SUM($HH227*FctrChngDts!$C$10)),IF(AND($AK227=\"FSP1P2\",$AJ227=FALSE,$HF227=TRUE),SUM(SUM(SUM($HG227,$HI227)*FctrChngDts!$B$9),SUM(SUM($HH227,$HJ227)*FctrChngDts!$C$9)),IF(AND($AK227=\"FSP1P2\",$AJ227=TRUE,$HF227=TRUE),SUM(SUM(SUM($HG227,$HI227)*FctrChngDts!$B$10),SUM(SUM($HG227,$HI227)*FctrChngDts!$C$10)),IF(AND($Z227=\"Summer\",$AK227=\"SSP2P3\",$AJ227=FALSE,$HF227=TRUE),SUM(SUM(SUM(SUM($HI227,$HK227)*FctrChngDts!$B$9),SUM(SUM($HJ227,$HL227)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO227,$HQ227)*FctrChngDts!$B$11),SUM(SUM($HP227,$HR227)*FctrChngDts!$C$11))*$AF227),IF(AND($Z227=\"Summer\",$AK227=\"SSP2P3\",$AJ227=TRUE,$HF227=TRUE),SUM(SUM(SUM(SUM($HI227,$HK227)*FctrChngDts!$B$10),SUM(SUM($HJ227,$HL227)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO227,$HQ227)*FctrChngDts!$B$12),SUM(SUM($HP227,$HR227)*FctrChngDts!$C$12))*$AF227),IF(AND($Z227=\"Winter\",$AK227=\"SSP2P3\",$AJ227=FALSE,$HF227=TRUE),SUM(SUM(SUM(SUM($HI227,$HK227)*FctrChngDts!$B$9),SUM(SUM($HJ227,$HL227)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO227,$HQ227)*FctrChngDts!$B$11),SUM(SUM($HP227,$HR227)*FctrChngDts!$C$11))-$AO227),IF(AND($Z227=\"Winter\",$AK227=\"SSP2P3\",$AJ227=TRUE,$HF227=TRUE),SUM(SUM(SUM(SUM($HI227,$HK227)*FctrChngDts!$B$10),SUM(SUM($HO227,$HQ227)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO227,$HQ227)*FctrChngDts!$B$12),SUM(SUM($HP227,$HR227)*FctrChngDts!$C$12))-$AO227),IF(AND($Z227=\"Summer\",$AK227=\"SSP1P2\",$AJ227=FALSE,$HF227=TRUE),SUM(SUM(SUM(SUM($HG227,$HI227)*FctrChngDts!$B$9),SUM(SUM($HH227,$HJ227)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM227,$HO227)*FctrChngDts!$B$11),SUM(SUM($HN227,$HP227)*FctrChngDts!$C$11))*$AF227),IF(AND($Z227=\"Summer\",$AK227=\"SSP1P2\",$AJ227=TRUE,$HF227=TRUE),SUM(SUM(SUM(SUM($HG227,$HI227)*FctrChngDts!$B$10),SUM(SUM($HH227,$HJ227)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM227,$HO227)*FctrChngDts!$B$12),SUM(SUM($HN227,$HP227)*FctrChngDts!$C$12))*$AF227),IF(AND($Z227=\"Winter\",$AK227=\"SSP1P2\",$AJ227=FALSE,$HF227=TRUE),SUM(SUM(SUM(SUM($HG227,$HI227)*FctrChngDts!$B$9),SUM(SUM($HH227,$HJ227)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM227,$HO227)*FctrChngDts!$B$11),SUM(SUM($HN227,$HP227)*FctrChngDts!$C$11))-$AO227),IF(AND($Z227=\"Winter\",$AK227=\"SSP1P2\",$AJ227=TRUE,$HF227=TRUE),SUM(SUM(SUM(SUM($HG227,$HI227)*FctrChngDts!$B$10),SUM(SUM($HH227,$HJ227)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM227,$HO227)*FctrChngDts!$B$12),SUM(SUM($HN227,$HP227)*FctrChngDts!$C$12))-$AO227),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK227=\"FWP1\",$AJ227=FALSE,$HF227=FALSE),SUM($J227*FctrChngDts!$C$11),IF(AND($AK227=\"FWP1\",$AJ227=TRUE,$HF227=FALSE),SUM($J227*FctrChngDts!$C$12),IF(AND($AK227=\"FWP1P2\",$AJ227=FALSE,$HF227=FALSE),SUM(SUM($J227,$L227)*FctrChngDts!$C$11),IF(AND($AK227=\"FWP1P2\",$AJ227=TRUE,$HF227=FALSE),SUM(SUM($J227,$L227)*FctrChngDts!$C$12),IF(AND($AK227=\"FWP2\",$AJ227=FALSE,$HF227=FALSE),SUM($L227*FctrChngDts!$C$11),IF(AND($AK227=\"FWP2\",$AJ227=TRUE,$HF227=FALSE),SUM($L227*FctrChngDts!$C$12),IF(AND($AK227=\"FWP2P3\",$AJ227=FALSE,$HF227=FALSE),SUM(SUM($L227,$N227)*FctrChngDts!$C$11),IF(AND($AK227=\"FWP2P3\",$AJ227=TRUE,$HF227=FALSE),SUM(SUM($L227,$N227)*FctrChngDts!$C$12),IF(AND($AK227=\"FWP3\",$AJ227=FALSE,$HF227=FALSE),SUM($N227*FctrChngDts!$C$11),IF(AND($AK227=\"FWP3\",$AJ227=TRUE,$HF227=FALSE),SUM($N227*FctrChngDts!$C$12),IF(AND($Z227=\"Winter\",$AK227=\"SSP1P2\",$AJ227=FALSE,$HF227=FALSE),SUM(SUM(SUM($I227,$K227)*FctrChngDts!$C$9),SUM(SUM($J227,$L227)*FctrChngDts!$C$11))*$AG227,IF(AND($Z227=\"Winter\",$AK227=\"SSP1P2\",$AJ227=TRUE,$HF227=FALSE),SUM(SUM(SUM($I227,$K227)*FctrChngDts!$B$10),SUM(SUM($J227,$L227)*FctrChngDts!$B$12))*$AG227,IF(AND($Z227=\"Summer\",$AK227=\"SSP1P2\",$AJ227=FALSE,$HF227=FALSE),SUM(SUM(SUM($I227,$K227)*FctrChngDts!$B$9),SUM(SUM($J227,$L227)*FctrChngDts!$B$11))-$AJ227,IF(AND($Z227=\"Summer\",$AK227=\"SSP1P2\",$AJ227=TRUE,$HF227=FALSE),SUM(SUM(SUM($I227,$K227)*FctrChngDts!$C$10),SUM(SUM($J227,$L227)*FctrChngDts!$C$12))-$AJ227,IF(AND($Z227=\"Winter\",$AK227=\"SSP2P3\",$AJ227=FALSE,$HF227=FALSE),SUM(SUM(SUM($K227,$M227)*FctrChngDts!$C$9),SUM(SUM($L227,$N227)*FctrChngDts!$C$11))*$AG227,IF(AND($Z227=\"Winter\",$AK227=\"SSP2P3\",$AJ227=TRUE,$HF227=FALSE),SUM(SUM(SUM($K227,$M227)*FctrChngDts!$C$10),SUM(SUM($L227,$N227)*FctrChngDts!$C$12))*$AG227,IF(AND($Z227=\"Summer\",$AK227=\"SSP2P3\",$AJ227=FALSE,$HF227=FALSE),SUM(SUM(SUM($K227,$M227)*FctrChngDts!$C$9),SUM(SUM($L227,$N227)*FctrChngDts!$C$11))-$AJ227,IF(AND($Z227=\"Summer\",$AK227=\"SSP2P3\",$AJ227=TRUE,$HF227=FALSE),SUM(SUM(SUM($K227,$M227)*FctrChngDts!$C$10),SUM(SUM($L227,$N227)*FctrChngDts!$C$12))-$AJ227,IF(AND($AK227=\"FWP1\",$AJ227=FALSE,$HF227=TRUE),SUM(SUM($HM227*FctrChngDts!$B$11),SUM($HN227*FctrChngDts!$C$11)),IF(AND($AK227=\"FWP1\",$AJ227=TRUE,$HF227=TRUE),SUM(SUM($HM227*FctrChngDts!$B$12),SUM($HN227*FctrChngDts!$C$12)),IF(AND($AK227=\"FWP1P2\",$AJ227=FALSE,$HF227=TRUE),SUM(SUM(SUM($HM227,$HO227)*FctrChngDts!$B$11),SUM(SUM($HN227,$HP227)*FctrChngDts!$C$11)),IF(AND($AK227=\"FWP1P2\",$AJ227=TRUE,$HF227=TRUE),SUM(SUM(SUM($HM227,$KP227)*FctrChngDts!$C$12),SUM(SUM($HN227,$HP227)*FctrChngDts!$C$12)),IF(AND($AK227=\"FWP2\",$AJ227=FALSE,$HF227=TRUE),SUM(SUM($HO227*FctrChngDts!$B$11),SUM($HO227*FctrChngDts!$C$11)),IF(AND($AK227=\"FWP2\",$AJ227=TRUE,$HF227=TRUE),SUM(SUM($HO227*FctrChngDts!$B$12),SUM($HO227*FctrChngDts!$C$12)),IF(AND($AK227=\"FWP2P3\",$AJ227=FALSE,$HF227=TRUE),SUM(SUM(SUM($HO227,$HQ227)*FctrChngDts!$C$11),SUM(SUM($HP227,$HR227)*FctrChngDts!$C$11)),IF(AND($AK227=\"FWP2P3\",$AJ227=TRUE,$HF227=TRUE),SUM(SUM(SUM($HO227,$HQ227)*FctrChngDts!$C$12),SUM(SUM($HP227,$HR227)*FctrChngDts!$C$12)),IF(AND($AK227=\"FWP3\",$AJ227=FALSE,$HF227=TRUE),SUM(SUM($HQ227*FctrChngDts!$B$11),SUM($HR227*FctrChngDts!$C$11)),IF(AND($AK227=\"FWP3\",$AJ227=TRUE,$HF227=TRUE),SUM(SUM($HQ227*FctrChngDts!$B$12),SUM($HR227*FctrChngDts!$C$12)),IF(AND($Z227=\"Winter\",$AK227=\"SSP1P2\",$AJ227=FALSE,$HF227=TRUE),SUM(SUM(SUM(SUM($HG227,$HI227)*FctrChngDts!$B$9),SUM(SUM($HH227,$HJ227)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM227,$HO227)*FctrChngDts!$B$11),SUM(SUM($HN227,$HP227)*FctrChngDts!$C$11))*$AG227),IF(AND($Z227=\"Winter\",$AK227=\"SSP1P2\",$AJ227=TRUE,$HF227=TRUE),SUM(SUM(SUM(SUM($HG227,$HI227)*FctrChngDts!$B$10), SUM(SUM($HH227,$HJ227)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM227,$HO227)*FctrChngDts!$B$12),SUM(SUM($HN227,$HP227)*FctrChngDts!$C$12))*$AG227),IF(AND($Z227=\"Summer\",$AK227=\"SSP1P2\",$AJ227=FALSE,$HF227=TRUE),SUM(SUM(SUM(SUM($HG227,$HI227)*FctrChngDts!$B$9),SUM(SUM($HH227,$HJ227)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM227,$HO227)*FctrChngDts!$B$11),SUM(SUM($HN227,$HP227)*FctrChngDts!$C$11))-$AJ227),IF(AND($Z227=\"Summer\",$AK227=\"SSP1P2\",$AJ227=TRUE,$HF227=TRUE),SUM(SUM(SUM(SUM($HG227,$HI227)*FctrChngDts!$B$10),SUM(SUM($HH227,$HJ227)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM227,$HO227)*FctrChngDts!$B$12),SUM(SUM($HN227,$HP227)*FctrChngDts!$C$12))-$AJ227),IF(AND($Z227=\"Winter\",$AK227=\"SSP2P3\",$AJ227=FALSE,$HF227=TRUE),SUM(SUM(SUM(SUM($HI227,$HK227)*FctrChngDts!$B$9),SUM(SUM($HJ227,$HL227)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO227,$HQ227)*FctrChngDts!$B$11),SUM(SUM($HP227,$HR227)*FctrChngDts!$C$11))*$AG227),IF(AND($Z227=\"Winter\",$AK227=\"SSP2P3\",$AJ227=TRUE,$HF227=TRUE),SUM(SUM(SUM(SUM($HI227,$HK227)*FctrChngDts!$B$10), SUM(SUM($HJ227,$HL227)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO227,$HQ227)*FctrChngDts!$B$12),SUM(SUM($HP227,$HR227)*FctrChngDts!$C$12))*$AG227),IF(AND($Z227=\"Summer\",$AK227=\"SSP2P3\",$AJ227=FALSE,$HF227=TRUE),SUM(SUM(SUM(SUM($HI227,$HK227)*FctrChngDts!$B$9),SUM(SUM($HJ227,$HL227)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO227,$HQ227)*FctrChngDts!$B$11),SUM(SUM($HP227,$HR227)*FctrChngDts!$C$11))-$AJ227),IF(AND($Z227=\"Summer\",$AK227=\"SSP2P3\",$AJ227=TRUE,$HF227=TRUE),SUM(SUM(SUM(SUM($HI227,$HK227)*FctrChngDts!$B$10), SUM(SUM($HJ227,$HL227)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO227,$HQ227)*FctrChngDts!$B$12),SUM(SUM($HP227,$HR227)*FctrChngDts!$C$12))-$AJ227),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK227=\"FSP1\",$AH227=TRUE,SUM(SUM(SUM($AI227*FctrChngDts!$B$13)*I227),$AR227)>$AD227),$AD227,IF(AND($AK227=\"FSP1\",$AH227=TRUE,SUM(SUM(SUM($AI227*FctrChngDts!$B$13)*$I227),$AR227)<=$AD227),SUM(SUM(SUM($AI227*FctrChngDts!$B$13)*$I227),$AR227),IF(AND($Z227=\"Summer\",$AK227=\"SSP1\",$AH227=TRUE,SUM(SUM(SUM(SUM($I227,$J227)*SUM($AI227*FctrChngDts!$B$13))*$AF227),$AR227)>$AD227),$AD227,IF(AND($Z227=\"Summer\",$AK227=\"SSP1\",$AH227=TRUE,SUM(SUM(SUM(SUM($I227,$J227)*SUM($AI227*FctrChngDts!$B$13))*$AF227),$AR227)<=$AD227),SUM(SUM(SUM(SUM($I227,$J227)*SUM($AI227*FctrChngDts!$B$13))*$AF227),$AR227),IF(AND($Z227=\"Winter\",$AK227=\"SSP1\",$AH227=TRUE,SUM(SUM(SUM(SUM($I227,$J227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AU227:$AW227)),$AR227)>$AD227),$AD227,IF(AND($Z227=\"Winter\",$AK227=\"SSP1\",$AH227=TRUE,SUM(SUM(SUM(SUM($I227,$J227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AU227:$AW227)),$AR227)<=$AD227),SUM(SUM(SUM(SUM($I227,$J227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AU227:$AW227)),$AR227),IF(AND($AK227=\"FSP1P2\",$AH227=TRUE,SUM(SUM(SUM(SUM($I227,$K227)*SUM($AI227*FctrChngDts!$B$13))*$AF227),$AR227)>$AD227),$AD227,IF(AND($AK227=\"FSP1P2\",$AH227=TRUE,SUM(SUM(SUM(SUM($I227,$K227)*SUM($AI227*FctrChngDts!$B$13))*$AF227),$AR227)<=$AD227),SUM(SUM(SUM(SUM($I227,$K227)*SUM($AI227*FctrChngDts!$B$13))*$AF227),$AR227),IF(AND($Z227=\"Summer\",$AK227=\"SSP1P2\",$AH227=TRUE,SUM(SUM(SUM(SUM($I227,$K227,$J227,$L227)*SUM($AI227*FctrChngDts!$B$13))*$AF227),$AR227)>$AD227),$AD227,IF(AND($Z227=\"Summer\",$AK227=\"SSP1P2\",$AH227=TRUE,SUM(SUM(SUM(SUM($I227,$K227,$J227,$L227)*SUM($AI227*FctrChngDts!$B$13))*$AF227),$AR227)<=$AD227),SUM(SUM(SUM(SUM($I227,$K227,$J227,$L227)*SUM($AI227*FctrChngDts!$B$13))*$AF227),$AR227),IF(AND($Z227=\"Winter\",$AK227=\"SSP1P2\",$AH227=TRUE,SUM(SUM(SUM(SUM($I227,$K227,$J227,$L227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AU227:$AW227)),$AR227)>$AD227),$AD227,IF(AND($Z227=\"Winter\",$AK227=\"SSP1P2\",$AH227=TRUE,SUM(SUM(SUM(SUM($I227,$K227,$J227,$L227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AU227:$AW227)),$AR227)<=$AD227),MIN($AD227,SUM($AL227,SUM(SUM(SUM(SUM($I227,$K227,$J227,$L227)*SUM($AI227*FctrChngDts!$B$13))*$AF227)))),IF(AND($AK227=\"FSP2\",$AH227=TRUE,SUM(SUM(SUM($AI227*FctrChngDts!$B$13)*$K227),$AR227)>$AD227),$AD227,IF(AND($AK227=\"FSP2\",$AH227=TRUE,SUM(SUM(SUM($AI227*FctrChngDts!$B$13)*$K227),$AR227)<=$AD227),SUM(SUM(SUM($AI227*FctrChngDts!$B$13)*$K227),$AR227),IF(AND($Z227=\"Summer\",$AK227=\"SSP2\",$AH227=TRUE,SUM(SUM(SUM(SUM($K227,$L227)*SUM($AI227*FctrChngDts!$B$13))*$AF227),$AR227)>$AD227),$AD227,IF(AND($Z227=\"Summer\",$AK227=\"SSP2\",$AH227=TRUE,SUM(SUM(SUM(SUM($K227,$L227)*SUM($AI227*FctrChngDts!$B$13))*$AF227),$AR227)<=$AD227),SUM(SUM(SUM(SUM($K227,$L227)*SUM($AI227*FctrChngDts!$B$13))*$AF227),$AR227),IF(AND($Z227=\"Winter\",$AK227=\"SSP2\",$AH227=TRUE,SUM(SUM(SUM(SUM($K227,$L227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AU227:$AW227)),$AR227)>$AD227),$AD227,IF(AND($Z227=\"Winter\",$AK227=\"SSP2\",$AH227=TRUE,SUM(SUM(SUM(SUM($K227,$L227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AU227:$AW227)),$AR227)<=$AD227),SUM(SUM(SUM(SUM($K227,$L227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AU227:$AW227)),$AR227),IF(AND($AK227=\"FSP2P3\",$AH227=TRUE,SUM(SUM(SUM(SUM($K227,$M227)*SUM($AI227*FctrChngDts!$B$13))*$AF227),$AR227)>$AD227),$AD227,IF(AND($AK227=\"FSP2P3\",$AH227=TRUE,SUM(SUM(SUM(SUM($K227,$M227)*SUM($AI227*FctrChngDts!$B$13))*$AF227),$AR227)<=$AD227),SUM(SUM(SUM(SUM($K227,$M227)*SUM($AI227*FctrChngDts!$B$13))*$AF227),$AR227),IF(AND($Z227=\"Summer\",$AK227=\"SSP2P3\",$AH227=TRUE,SUM(SUM(SUM(SUM($K227,$L227,$M227,$N227)*SUM($AI227*FctrChngDts!$B$13))*$AF227),$AR227)>$AD227),$AD227,IF(AND($Z227=\"Summer\",$AK227=\"SSP2P3\",$AH227=TRUE,SUM(SUM(SUM(SUM($K227,$L227,$M227,$N227)*SUM($AI227*FctrChngDts!$B$13))*$AF227),$AR227)<=$AD227),SUM(SUM(SUM(SUM($K227,$L227,$M227,$N227)*SUM($AI227*FctrChngDts!$B$13))*$AF227),$AR227),IF(AND($Z227=\"Winter\",$AK227=\"SSP2P3\",$AH227=TRUE,SUM(SUM(SUM(SUM($K227,$L227,$M227,$N227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AU227:$AW227)),$AR227)>$AD227),$AD227,IF(AND($Z227=\"Winter\",$AK227=\"SSP2P3\",$AH227=TRUE,SUM(SUM(SUM(SUM($K227,$L227,$M227,$N227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AU227:$AW227)),$AR227)<=$AD227),SUM(SUM(SUM(SUM($K227,$L227,$M227,$N227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AU227:$AW227)),$AR227),IF(AND($AK227=\"FSP3\",$AH227=TRUE,SUM(SUM(SUM($AI227*FctrChngDts!$B$13)*$M227),$AR227)>$AD227),$AD227,IF(AND($AK227=\"FSP3\",$AH227=TRUE,SUM(SUM(SUM($AI227*FctrChngDts!$B$13)*$M227),$AR227)<=$AD227),SUM(SUM(SUM($AI227*FctrChngDts!$B$13)*$M227),$AR227),IF(AND($Z227=\"Summer\",$AK227=\"SSP3\",$AH227=TRUE,SUM(SUM(SUM(SUM($M227,$N227)*SUM($AI227*FctrChngDts!$B$13))*$AF227),$AR227)>$AD227),$AD227,IF(AND($Z227=\"Summer\",$AK227=\"SSP3\",$AH227=TRUE,SUM(SUM(SUM(SUM($M227,$N227)*SUM($AI227*FctrChngDts!$B$13))*$AF227),$AR227)<=$AD227),SUM(SUM(SUM(SUM($M227,$N227)*SUM($AI227*FctrChngDts!$B$13))*$AF227),$AR227),IF(AND($Z227=\"Winter\",$AK227=\"SSP3\",$AH227=TRUE,SUM(SUM(SUM(SUM($M227,$N227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AU227:$AW227)),$AR227)>$AD227),$AD227,IF(AND($Z227=\"Winter\",$AK227=\"SSP3\",$AH227=TRUE,SUM(SUM(SUM(SUM($M227,$N227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AU227:$AW227)),$AR227)<=$AD227),SUM(SUM(SUM(SUM($M227,$N227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AU227:$AW227)),$AR227),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK227=\"FWP1\",$AH227=TRUE,SUM(SUM(SUM($AI227*FctrChngDts!$B$13)*$J227),$AU227)>$AE227),$AE227,IF(AND($AK227=\"FWP1\",$AH227=TRUE,SUM(SUM(SUM($AI227*FctrChngDts!$B$13)*$J227),$AU227)<=$AE227),SUM(SUM(SUM($AI227*FctrChngDts!$B$13)*$J227),$AU227),IF(AND($Z227=\"Winter\",$AK227=\"SSP1\",$AH227=TRUE,SUM(SUM(SUM(SUM($I227,$J227)*SUM($AI227*FctrChngDts!$B$13))*$AG227),$AU227)>$AE227),$AE227,IF(AND($Z227=\"Winter\",$AK227=\"SSP1\",$AH227=TRUE,SUM(SUM(SUM(SUM($I227,$J227)*SUM($AI227*FctrChngDts!$B$13))*$AG227),$AU227)<=$AE227),SUM(SUM(SUM(SUM($I227,$J227)*SUM($AI227*FctrChngDts!$B$13))*$AG227),$AU227),IF(AND($Z227=\"Summer\",$AK227=\"SSP1\",$AH227=TRUE,SUM(SUM(SUM(SUM($I227,$J227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AR227:$AT227)),$AU227)>$AE227),$AE227,IF(AND($Z227=\"Summer\",$AK227=\"SSP1\",$AH227=TRUE,SUM(SUM(SUM(SUM($I227,$J227)*SUM($AI227*FctrChngDts!$B$13))- SUM($AR227:$AT227)),$AU227)<=$AE227),SUM(SUM(SUM(SUM($I227,$J227)*SUM($AI227*FctrChngDts!$B$13))- SUM($AR227:$AT227)),$AU227),IF(AND($AK227=\"FWP1P2\",$AH227=TRUE,SUM(SUM(SUM(SUM($J227,$L227)*SUM($AI227*FctrChngDts!$B$13))*$AG227),$AU227)>$AE227),$AE227,IF(AND($AK227=\"FWP1P2\",$AH227=TRUE,SUM(SUM(SUM(SUM($J227,$L227)*SUM($AI227*FctrChngDts!$B$13))*$AG227),$AU227)<=$AE227),SUM(SUM(SUM(SUM($J227,$L227)*SUM($AI227*FctrChngDts!$B$13))*$AG227),$AU227),IF(AND($Z227=\"Winter\",$AK227=\"SSP1P2\",$AH227=TRUE,SUM(SUM(SUM(SUM($I227,$K227,$J227,$L227)*SUM($AI227*FctrChngDts!$B$13))*$AG227),$AU227)>$AE227),$AE227,IF(AND($Z227=\"Winter\",$AK227=\"SSP1P2\",$AH227=TRUE,SUM(SUM(SUM(SUM($I227,$K227,$J227,$L227)*SUM($AI227*FctrChngDts!$B$13))*$AG227),$AU227)<=$AE227),SUM(SUM(SUM(SUM($I227,$K227,$J227,$L227)*SUM($AI227*FctrChngDts!$B$13))*$AG227),$AU227),IF(AND($Z227=\"Summer\",$AK227=\"SSP1P2\",$AH227=TRUE,SUM(SUM(SUM(SUM($I227,$K227,$J227,$L227)*SUM($AI227*FctrChngDts!$B$13))- SUM($AR227:$AT227)),$AU227)>$AE227),$AE227,IF(AND($Z227=\"Summer\",$AK227=\"SSP1P2\",$AH227=TRUE,SUM(SUM(SUM(SUM($I227,$K227,$J227,$L227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AR227:$AT227)),$AU227)<=$AE227),SUM(SUM(SUM(SUM($I227,$K227,$J227,$L227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AR227:$AT227)),$AU227),IF(AND($AK227=\"FWP2\",$AH227=TRUE,SUM(SUM(SUM($AI227*FctrChngDts!$B$13)*$L227),$AU227)>$AE227),$AE227,IF(AND($AK227=\"FWP2\",$AH227=TRUE,SUM(SUM(SUM($AI227*FctrChngDts!$B$13)*$L227),$AU227)<=$AE227),SUM(SUM(SUM($AI227*FctrChngDts!$B$13)*$L227),$AU227),IF(AND($Z227=\"Winter\",$AK227=\"SSP2\",$AH227=TRUE,SUM(SUM(SUM(SUM($K227,$L227)*SUM($AI227*FctrChngDts!$B$13))*$AG227),$AU227)>$AE227),$AE227,IF(AND($Z227=\"Winter\",$AK227=\"SSP2\",$AH227=TRUE,SUM(SUM(SUM(SUM($K227,$L227)*SUM($AI227*FctrChngDts!$B$13))*$AG227),$AU227)<=$AE227),SUM(SUM(SUM(SUM($K227,$L227)*SUM($AI227*FctrChngDts!$B$13))*$AG227),$AU227),IF(AND($Z227=\"Summer\",$AK227=\"SSP2\",$AH227=TRUE,SUM(SUM(SUM(SUM($K227,$L227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AR227:$AT227)),$AU227)>$AE227),$AE227,IF(AND($Z227=\"Summer\",$AK227=\"SSP2\",$AH227=TRUE,SUM(SUM(SUM(SUM($K227,$L227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AR227:$AT227)),$AU227)<=$AE227),SUM(SUM(SUM(SUM($K227,$L227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AR227:$AT227)),$AU227),IF(AND($AK227=\"FWP2P3\",$AH227=TRUE,SUM(SUM(SUM(SUM($L227,$N227)*SUM($AI227*FctrChngDts!$B$13))*$AG227),$AU227)>$AE227),$AE227,IF(AND($AK227=\"FWP2P3\",$AH227=TRUE,SUM(SUM(SUM(SUM($L227,$N227)*SUM($AI227*FctrChngDts!$B$13))*$AG227),$AU227)<=$AE227),SUM(SUM(SUM(SUM($L227,$N227)*SUM($AI227*FctrChngDts!$B$13))*$AG227),$AU227),IF(AND($Z227=\"Winter\",$AK227=\"SSP2P3\",$AH227=TRUE,SUM(SUM(SUM(SUM($K227,$L227,$M227,$N227)*SUM($AI227*FctrChngDts!$B$13))*$AG227),$AU227)>$AE227),$AE227,IF(AND($Z227=\"Winter\",$AK227=\"SSP2P3\",$AH227=TRUE,SUM(SUM(SUM(SUM($K227,$L227,$M227,$N227)*SUM($AI227*FctrChngDts!$B$13))*$AG227),$AU227)<=$AE227),SUM(SUM(SUM(SUM($K227,$L227,$M227,$N227)*SUM($AI227*FctrChngDts!$B$13))*$AG227),$AU227),IF(AND($Z227=\"Summer\",$AK227=\"SSP2P3\",$AH227=TRUE,SUM(SUM(SUM(SUM($K227,$L227,$M227,$N227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AR227:$AT227)),$AU227)>$AE227),$AE227,IF(AND($Z227=\"Summer\",$AK227=\"SSP2P3\",$AH227=TRUE,SUM(SUM(SUM(SUM($K227,$L227,$M227,$N227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AR227:$AT227)),$AU227)<=$AE227),SUM(SUM(SUM(SUM($K227,$L227,$M227,$N227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AR227:$AT227)),$AU227),IF(AND($AK227=\"FWP3\",$AH227=TRUE,SUM(SUM(SUM($AI227*FctrChngDts!$B$13)*$N227),$AU227)>$AE227),$AE227,IF(AND($AK227=\"FWP3\",$AH227=TRUE,SUM(SUM(SUM($AI227*FctrChngDts!$B$13)*$N227),$AU227)<=$AE227),SUM(SUM(SUM($AI227*FctrChngDts!$B$13)*$N227),$AU227),IF(AND($Z227=\"Winter\",$AK227=\"SSP3\",$AH227=TRUE,SUM(SUM(SUM(SUM($M227,$N227)*SUM($AI227*FctrChngDts!$B$13))*$AG227),$AU227)>$AE227),$AE227,IF(AND($Z227=\"Winter\",$AK227=\"SSP3\",$AH227=TRUE,SUM(SUM(SUM(SUM($M227,$N227)*SUM($AI227*FctrChngDts!$B$13))*$AG227),$AU227)<=$AE227),SUM(SUM(SUM(SUM($M227,$N227)*SUM($AI227*FctrChngDts!$B$13))*$AG227),$AU227),IF(AND($Z227=\"Summer\",$AK227=\"SSP3\",$AH227=TRUE,SUM(SUM(SUM(SUM($M227,$N227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AR227:$AT227)),$AU227)>$AE227),$AE227,IF(AND($Z227=\"Summer\",$AK227=\"SSP3\",$AH227=TRUE,SUM(SUM(SUM(SUM($M227,$N227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AR227:$AT227)),$AU227)<=$AE227),SUM(SUM(SUM(SUM($M227,$N227)*SUM($AI227*FctrChngDts!$B$13))-SUM($AR227:$AT227)),$AU227),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I227>0,$AH227=FALSE),SUM($AR227*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I227>0,$AH227=TRUE),SUM($AX227*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I227>0,$AH227=FALSE),SUM($AS227*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I227>0,$AH227=TRUE),SUM($AY227*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I227>0,$AH227=FALSE),SUM($AT227*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I227>0,$AH227=TRUE),SUM($AZ227*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J227>0,$AH227=FALSE),SUM($AU227*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J227>0,$AH227=TRUE),SUM($BA227*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J227>0,$AH227=FALSE),SUM($AV227*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J227>0,$AH227=TRUE),SUM($BB227*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J227>0,$AH227=FALSE),SUM($AW227*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J227>0,$AH227=TRUE),SUM($BC227*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K227>0,$AH227=FALSE),SUM($AR227*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K227>0,$AH227=TRUE),SUM($AX227*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K227>0,$AH227=FALSE),SUM($AS227*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K227>0,$AH227=TRUE),SUM($AY227*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K227>0,$AH227=FALSE),SUM($AT227*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K227>0,$AH227=TRUE),SUM($AZ227*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L227>0,$AH227=FALSE),SUM($AU227*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L227>0,$AH227=TRUE),SUM($BA227*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L227>0,$AH227=FALSE),SUM($AV227*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L227>0,$AH227=TRUE),SUM($BB227*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L227>0,$AH227=FALSE),SUM($AW227*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L227>0,$AH227=TRUE),SUM($BC227*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M227>0,$AH227=FALSE),SUM($AR227*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M227>0,$AH227=TRUE),SUM($AX227*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M227>0,$AH227=FALSE),SUM($AS227*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M227>0,$AH227=TRUE),SUM($AY227*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M227>0,$AH227=FALSE),SUM($AT227*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M227>0,$AH227=TRUE),SUM($AZ227*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N227>0,$AH227=FALSE),SUM($AU227*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N227>0,$AH227=TRUE),SUM($BA227*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N227>0,$AH227=FALSE),SUM($AV227*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N227>0,$AH227=TRUE),SUM($BB227*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N227>0,$AH227=FALSE),SUM($AW227*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N227>0,$AH227=TRUE),SUM($BC227*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I227=0,0,IF(AND($I227>0,$K227>0,$AH227=FALSE),SUM($AR227/$P227*$I227),IF(AND($I227>0,$K227=0,$AH227=FALSE),$AR227,IF(AND($I227>0,$K227>0,$AH227=TRUE),ROUND(MIN($HU227,SUM(SUM($I227,$K227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA227,SUM(SUM($I227,$K227)*(FctrChngDts!$B$13)*$AI227)*$IA227)),0),IF(AND($I227>0,$K227=0,$AH227=TRUE),$AX227))))),0)","v":0},{"$f":"ROUND(IF($I227=0,0,IF(AND($I227>0,$K227>0,$AH227=FALSE),SUM($AS227/$P227*$I227),IF(AND($I227>0,$K227=0,$AH227=FALSE),$AS227,IF(AND($I227>0,$K227>0,$AH227=TRUE),ROUND(MIN(SUM($HU227-$BW227),SUM(SUM($I227,$K227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA227)*3),0),IF(AND($I227>0,$K227=0,$AH227=TRUE),$AY227))))),0)","v":0},0,{"$f":"IF($J227=0,0,IF(AND($J227>0,$L227=0,$N227=0,$AH227=FALSE,$AJ227=FALSE),ROUND(MIN($HX227,SUM($AU227,$BA227)),0),IF(AND($J227>0,$L227=0,$N227=0,$AH227=TRUE,$AJ227=FALSE),ROUND(MIN($HX227,SUM($AU227,SUM($J227*$AI227*FctrChngDts!$B$13))),0),IF(AND($J227>0,$L227>0,$N227=0,$AH227=FALSE,$AJ227=FALSE),ROUND(MIN($HX227,SUM(SUM($J227,$L227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA227,SUM(SUM($J227,$L227)*(FctrChngDts!$B$13)*$AI227)*$IA227)),0),IF(AND($J227>0,$L227>0,$N227=0,$AH227=TRUE,$AJ227=FALSE),ROUND(MIN($HX227,SUM(SUM(SUM(SUM($J227,$L227)*FctrChngDts!$C$11*$IA227),SUM(SUM($J227,$L227)*SUM(FctrChngDts!$B$13*$AI227)*$IA227)))),0),IF(AND($J227>0,$L227=0,$N227=0,$AH227=FALSE,$AJ227=TRUE),ROUND(MIN($HX227,SUM($AU227,$BA227)),0),IF(AND($J227>0,$L227=0,$N227=0,$AH227=TRUE,$AJ227=TRUE),ROUND(MIN($HX227,SUM($AU227,SUM($J227*$AI227*FctrChngDts!$B$13))),0),IF(AND($J227>0,$L227>0,$N227=0,$AH227=FALSE,$AJ227=TRUE),ROUND(MIN($HX227,SUM(SUM($J227,$L227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA227,SUM(SUM($J227,$L227)*(FctrChngDts!$B$13)*$AI227)*$IA227)),0),IF(AND($J227>0,$L227>0,$N227=0,$AH227=TRUE,$AJ227=TRUE),ROUND(MIN($HX227,SUM(SUM(SUM(SUM($J227,$L227)*FctrChngDts!$C$12*$IA227),SUM(SUM($J227,$L227)*SUM(FctrChngDts!$B$13*$AI227)*$IA227)))),0))))))))))","v":0},{"$f":"IF($J227=0,0,IF(AND($J227>0,$L227=0,$N227=0,$AH227=FALSE,$AJ227=FALSE),ROUND(MIN(SUM($HX227-$BZ227),SUM($AU227*3)),0),IF(AND($J227>0,$L227=0,$N227=0,$AH227=TRUE,$AJ227=FALSE),ROUND(MIN(SUM($HX227-$BZ227),SUM(SUM($J227,$L227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA227)*3),0),IF(AND($J227>0,$L227>0,$N227=0,$AH227=FALSE,$AJ227=FALSE),ROUND(MIN(SUM($HX227-$BZ227),SUM(SUM($J227,$L227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA227)*3),0),IF(AND($J227>0,$L227>0,$N227=0,$AH227=TRUE,$AJ227=FALSE),ROUND(MIN(SUM($HX227-$BZ227),SUM(SUM($J227,$L227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA227)*3),0),IF(AND($J227>0,$L227=0,$N227=0,$AH227=FALSE,$AJ227=TRUE),ROUND(MIN(SUM($HX227-$BZ227),SUM($AU227*3)),0),IF(AND($J227>0,$L227=0,$N227=0,$AH227=TRUE,$AJ227=TRUE),ROUND(MIN(SUM($HX227-$BZ227),SUM(SUM($J227,$L227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA227)*3),0),IF(AND($J227>0,$L227>0,$N227=0,$AH227=FALSE,$AJ227=TRUE),ROUND(MIN(SUM($HX227-$BZ227),SUM(SUM($J227,$L227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA227)*3),0),IF(AND($J227>0,$L227>0,$N227=0,$AH227=TRUE,$AJ227=TRUE),ROUND(MIN(SUM($HX227-$BZ227),SUM(SUM($J227,$L227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA227)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K227=0,0,IF(AND($I227>0,$K227>0,$M227=0,$AH227=FALSE),SUM($AR227-$BW227),IF(AND($I227=0,$K227>0,$M227>0,$AH227=FALSE),SUM($AR227/$P227*$K227),IF(AND($I227=0,$K227>0,$M227=0,$AH227=FALSE),$AR227,IF($K227=0,0,IF(AND($I227>0,$K227>0,$M227=0,$AH227=TRUE),ROUND(MIN($HV227,SUM(SUM($I227,$K227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB227,SUM(SUM($I227,$K227)*(FctrChngDts!$B$13)*$AI227)*$IB227)),0),IF(AND($I227=0,$K227>0,$M227>0,$AH227=TRUE),ROUND(MIN($HV227,SUM(SUM($I227,$K227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB227,SUM(SUM($I227,$K227)*(FctrChngDts!$B$13)*$AI227)*$IB227)),0),IF(AND($I227=0,$K227>0,$M227=0,$AH227=TRUE),$AX227)))))))),0)","v":0},{"$f":"ROUND(IF($K227=0,0,IF(AND($I227>0,$K227>0,$M227=0,$AH227=FALSE),SUM($AS227-$BX227),IF(AND($I227=0,$K227>0,$M227>0,$AH227=FALSE),SUM($AS227/$P227*$K227),IF(AND($I227=0,$K227>0,$M227=0,$AH227=FALSE),$AS227,IF($K227=0,0,IF(AND($I227>0,$K227>0,$M227=0,$AH227=TRUE),ROUND(MIN(SUM($HV227-$BW227),SUM(SUM($I227,$K227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB227)*3),0),IF(AND($I227=0,$K227>0,$M227>0,$AH227=TRUE),ROUND(MIN(SUM($HV227-$BW227),SUM(SUM($I227,$K227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB227)*3),0),IF(AND($I227=0,$K227>0,$M227=0,$AH227=TRUE),$AY227)))))))),0)","v":0},0,{"$f":"IF($L227=0,0,IF(AND($J227>0,$L227>0,$N227=0,$AH227=FALSE,$AJ227=FALSE),ROUND(MIN($HY227,SUM(SUM($J227,$L227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB227,SUM(SUM($J227,$L227)*(FctrChngDts!$B$13)*$AI227)*$IB227)),0),IF(AND($J227>0,$L227>0,$N227=0,$AH227=TRUE,$AJ227=FALSE),ROUND(MIN($HY227,SUM(SUM(SUM(SUM($J227,$L227)*FctrChngDts!$C$11*$IB227),SUM(SUM($J227,$L227)*SUM(FctrChngDts!$B$13*$AI227)*$IB227)))),0),IF(AND($J227=0,$L227>0,$N227=0,$AH227=FALSE,$AJ227=FALSE),ROUND(MIN($HY227,SUM($L227*FctrChngDts!$C$11)),0),IF(AND($J227=0,$L227>0,$N227=0,$AH227=TRUE,$AJ227=FALSE),ROUND(MIN($HY227,SUM(SUM(SUM(SUM($J227,$L227)*FctrChngDts!$C$11*$IB227),SUM(SUM($J227,$L227)*SUM(FctrChngDts!$B$13*$AI227)*$IB227)))),0),IF(AND($J227>0,$L227>0,$N227=0,$AH227=FALSE,$AJ227=TRUE),ROUND(MIN($HY227,SUM(SUM($J227,$L227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB227,SUM(SUM($J227,$L227)*(FctrChngDts!$B$13)*$AI227)*$IB227)),0),IF(AND($J227>0,$L227>0,$N227=0,$AH227=TRUE,$AJ227=TRUE),ROUND(MIN($HY227,SUM(SUM(SUM(SUM($J227,$L227)*FctrChngDts!$C$12*$IB227),SUM(SUM($J227,$L227)*SUM(FctrChngDts!$B$13*$AI227)*$IB227)))),0),IF(AND($J227=0,$L227>0,$N227=0,$AH227=FALSE,$AJ227=TRUE),ROUND(MIN($HY227,SUM($L227*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J227=0,$L227>0,$N227=0,$AH227=TRUE,$AJ227=TRUE),ROUND(MIN($HY227,SUM(SUM(SUM(SUM($J227,$L227)*FctrChngDts!$C$12*$IB227),SUM(SUM($J227,$L227)*SUM(FctrChngDts!$B$13*$AI227)*$IB227)))),0))))))))))","v":0},{"$f":"IF($L227=0,0,IF(AND($J227>0,$L227>0,$N227=0,$AH227=FALSE,$AJ227=FALSE),ROUND(MIN(SUM($HY227-$CF227),SUM(SUM($J227,$L227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB227)*3),0),IF(AND($J227>0,$L227>0,$N227=0,$AH227=TRUE,$AJ227=FALSE),ROUND(MIN(SUM($HY227-$CF227),SUM(SUM($J227,$L227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB227)*3),0),IF(AND($J227=0,$L227>0,$N227=0,$AH227=FALSE,$AJ227=FALSE),ROUND(MIN(SUM($HY227-$CF227),SUM($AU227*3)),0),IF(AND($J227=0,$L227>0,$N227=0,$AH227=TRUE,$AJ227=FALSE),ROUND(MIN(SUM($HY227-$CF227),SUM(SUM($J227,$L227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB227)*3),0),IF(AND($J227>0,$L227>0,$N227=0,$AH227=FALSE,$AJ227=TRUE),ROUND(MIN(SUM($HY227-$CF227),SUM(SUM($J227,$L227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB227)*3),0),IF(AND($J227>0,$L227>0,$N227=0,$AH227=TRUE,$AJ227=TRUE),ROUND(MIN(SUM($HY227-$CF227),SUM(SUM($J227,$L227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB227)*3),0),IF(AND($J227=0,$L227>0,$N227=0,$AH227=FALSE,$AJ227=TRUE),ROUND(MIN(SUM($HY227-$CF227),SUM($AU227*3)),0),IF(AND($J227=0,$L227>0,$N227=0,$AH227=TRUE,$AJ227=TRUE),ROUND(MIN(SUM($HY227-$CF227),SUM(SUM($J227,$L227)*IF($AJ227=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB227)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S227>0,Account!$AG$2=TRUE,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH227=FALSE),SUM(Usage!$BW227:$CB227)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V227>0,Account!$AG$2=TRUE,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH227=FALSE),SUM(Usage!$CC227:$CH227)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y227>0,Account!$AG$2=TRUE,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH227=FALSE),SUM(Usage!$CI227:$CN227)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH227=TRUE,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S227),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S227)),2)","v":0},{"$f":"ROUND(IF(OR($AH227=TRUE,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V227),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V227)),2)","v":0},{"$f":"IF(OR($AH227=TRUE,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y227),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y227))","v":0},{"$f":"ROUND(IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW227),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW227)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX227),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX227)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY227),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY227)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ227),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ227)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA227),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA227)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB227),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB227)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S227),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC227),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC227)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD227),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD227)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE227),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE227)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF227),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF227)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG227),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG227)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH227),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH227)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V227),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI227),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI227))","v":0},{"$f":"IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ227),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ227))","v":0},{"$f":"IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK227),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK227))","v":0},{"$f":"IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL227),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL227))","v":0},{"$f":"IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM227),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM227))","v":0},{"$f":"IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN227),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN227))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y227)","v":0},0,0,0,0,{"$f":"IF($DW227>IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV227*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV227*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW227-IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV227*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV227*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV227<$DW227,SUM($DW227-$DV227),0))","v":0},{"$f":"IF(OR(AND($D227<=FctrChngDts!$B$14,Usage!$E227>FctrChngDts!$B$14),AND(Usage!$D227<=FctrChngDts!$C$14,Usage!$E227>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW227),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX227),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY227),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ227),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA227),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB227),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC227),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD227),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE227),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF227),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG227),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH227),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI227)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ227)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK227)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL227)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM227)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN227)","v":0},0,{"$f":"IF(AND($S227>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E227<>\"D-CARE\",Tenant!$F227=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET227=TRUE,$S227>0,$V227=0),SUM(SUM($BW227:$CB227)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET227=TRUE,$S227>0,$V227>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW227:$CB227)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET227=TRUE,$S227>0,$V227>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW227:$CB227)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S227>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S227>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S227>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV227=TRUE,$S227>0,$V227=0),SUM(SUM($BW227:$CB227)*'CRS1'!$P$2),IF(AND($EV227=TRUE,$S227>0,$V227>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW227:$CB227)*'CRS1'!$P$2),IF(AND($EV227=TRUE,$S227>0,$V227>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW227:$CB227)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S227>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX227=TRUE,$S227>0,$V227=0),SUM(SUM($BW227:$CB227)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX227=TRUE,$S227>0,$V227>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW227:$CB227)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX227=TRUE,$S227>0,$V227>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW227:$CB227)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S227>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ227=TRUE,$S227>0),SUM(SUM($BW227:$CB227)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V227>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E227<>\"D-CARE\",Tenant!$F227=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB227=TRUE,$S227>0,$V227>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC227:$CH227)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB227=TRUE,$S227>0,$V227>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC227:$CH227)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB227=TRUE,$V227>0,$Y227>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC227:$CH227)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB227=TRUE,$V227>0,$Y227>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC227:$CH227)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB227=TRUE,$S227=0,$V227>0,$Y227=0),SUM(SUM($CC227:$CH227)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V227>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V227>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V227>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD227=TRUE,$S227>0,$V227>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC227:$CH227)*'CRS2'!$P$2),IF(AND($FD227=TRUE,$S227>0,$V227>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC227:$CH227)*'CRS2'!$P$2),IF(AND($FD227=TRUE,$V227>0,$Y227>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC227:$CH227)*'CRS2'!$P$2),IF(AND($FD227=TRUE,$V227>0,$Y227>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC227:$CH227)*'CRS2'!$P$2),IF(AND($FD227=TRUE,$S227=0,$V227>0,$Y227=0),SUM(SUM($CC227:$CH227)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V227>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF227=TRUE,$S227>0,$V227>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC227:$CH227)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF227=TRUE,$S227>0,$V227>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC227:$CH227)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF227=TRUE,$V227>0,$Y227>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC227:$CH227)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF227=TRUE,$V227>0,$Y227>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC227:$CH227)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF227=TRUE,$S227=0,$V227>0,$Y227=0),SUM(SUM($CC227:$CH227)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V227>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH227=TRUE,$V227>0),SUM(SUM($CC227:$CH227)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y227>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E227<>\"D-CARE\",Tenant!$F227=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ227=TRUE,$V227=0,$Y227>0),SUM(SUM($CI227:$CN227)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ227=TRUE,$V227>0,$Y227>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI227:$CN227)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ227=TRUE,$V227>0,$Y227>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI227:$CN227)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y227>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y227>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y227>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL227=TRUE,$V227=0,$Y227>0),SUM(SUM($CI227:$CN227)*'CRS3'!$P$2),IF(AND($FL227=TRUE,$V227>0,$Y227>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI227:$CN227)*'CRS3'!$P$2),IF(AND($FL227=TRUE,$V227>0,$Y227>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI227:$CN227)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y227>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN227=TRUE,$V227=0,$Y227>0),SUM(SUM($CI227:$CN227)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN227=TRUE,$V227>0,$Y227>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI227:$CN227)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN227=TRUE,$V227>0,$Y227>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI227:$CN227)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y227>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP227=TRUE,$Y227>0),SUM(SUM($CI227:$CN227)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR227:$FT227))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO227:$CQ227,$FR227:$FT227))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA227:$EF227)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG227:$EL227)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM227:$ER227)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV227,$CO227:$CQ227,$EA227:$ER227)/$P227)*$S227*FctrChngDts!$B$15),SUM(SUM(SUM($DV227,$CO227:$CQ227,$FR227:$FT227)/$P227)*$S227*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV227,$CO227:$CQ227,$EA227:$ER227)/$P227)*$V227*FctrChngDts!$B$15),SUM(SUM(SUM($DV227,$CO227:$CQ227,$FR227:$FT227)/$P227)*$V227*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV227,$CO227:$CQ227,$EA227:$ER227)/$P227)*$Y227*FctrChngDts!$B$15),SUM(SUM(SUM($DV227,$CO227:$CQ227,$FR227:$FT227)/$P227)*$Y227*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA227*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI227*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ227*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ227,$FU227,$GF227,$GZ227:$HE227),IF(Account!$Q$2=TRUE,SUM($DZ227,$FV227,$GF227,$GZ227:$HE227),SUM($DZ227,$ES227,$FU227:$FV227,$GF227,$GZ227:$HE227)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E227),Usage!$P227,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D227,FctrChngDts!$C$17<=Usage!$E227),SUM(FctrChngDts!$C$17-Usage!$D227),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E227),Usage!$P227,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D227,FctrChngDts!$C$19<=Usage!$E227),SUM(FctrChngDts!$C$19-Usage!$D227),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK227*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK227*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL227*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL227*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D227))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A227,Tenant!$A:$J,8,FALSE)=TRUE,$GG227<0),0,SUM(SUM(SUM($GG227/$P227*$GP227)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A227,Tenant!$A:$J,8,FALSE)=TRUE,$GG227<0),0,SUM(SUM(SUM($GG227/$P227*$GQ227)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D227))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A227,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV227*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A227,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW227*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU227:$DA227,$EU227,$EA227:$EF227,$FA227)-SUM(SUM($BW227:$CB227)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD227:$DJ227,$FC227,$EG227:$EL227,$FI227)-SUM(SUM($CC227:$CH227)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM227:$DS227,$FK227,$EM227:$ER227,$FQ227)-SUM(SUM($CI227:$CN227)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO227,$CU227:$DA227,$EU227,$EW227,$EY227,$EA227:$EF227,$FA227,$CP227,$DD227:$DJ227,$FC227,$FE227,$FG227,$EG227:$EL227,$FI227)/$P227*$S227)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO227,$CU227:$DA227,$EU227,$EW227,$EY227,$EA227:$EF227,$FA227,$CP227,$DD227:$DJ227,$FC227,$FE227,$FG227,$EG227:$EL227,$FI227)/$P227*$V227)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ227,$DM227:$DS227,$FK227,$FM227,$FO227,$EM227:$ER227,$FQ227)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D227,BslnAllctnCrrnt!$A$1<=$E227),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK227=\"FSP1\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$Q227,BslnAllctnCrrnt!$A$1<$R227),SUM(BslnAllctnCrrnt!$A$1-$Q227),IF(AND($AK227=\"FSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$Q227,BslnAllctnCrrnt!$A$1<$R227),SUM(BslnAllctnCrrnt!$A$1-$Q227),IF(AND($AK227=\"FSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),$I227,IF(AND($AK227=\"SSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$Q227,BslnAllctnCrrnt!$A$1<$R227),SUM(BslnAllctnCrrnt!$A$1-$Q227),IF(AND($AK227=\"SSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),$I227,0)))))","v":0},{"$f":"IF(AND($AK227=\"FSP1\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$Q227,BslnAllctnCrrnt!$A$1<$R227),SUM($I227-$HG227),IF(AND($AK227=\"FSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$Q227,BslnAllctnCrrnt!$A$1<$R227),SUM($I227-$HG227),IF(AND($AK227=\"FSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM($I227-$HG227),IF(AND($AK227=\"SSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$Q227,BslnAllctnCrrnt!$A$1<$R227),SUM($I227-$HG227),IF(AND($AK227=\"SSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM($I227-$HG227),0)))))","v":0},{"$f":"IF(AND($AK227=\"SSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$Q227,BslnAllctnCrrnt!$A$1<$R227),0,IF(AND(FctrChngDts!$A$2>=$D227,FctrChngDts!$B$2<$E227),IF(AND($AK227=\"SSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM(BslnAllctnCrrnt!$A$1-$T227),0),IF(AND($AK227=\"FSP2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM(BslnAllctnCrrnt!$A$1-$T227),IF(AND($AK227=\"FSP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM(BslnAllctnCrrnt!$A$1-$T227),IF(AND($AK227=\"FSP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$W227,BslnAllctnCrrnt!$A$1<$X227),$K227,IF(AND($AK227=\"FSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$Q227,BslnAllctnCrrnt!$A$1<$R227),0,IF(AND($AK227=\"FSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM(BslnAllctnCrrnt!$A$1-$T227),IF(AND($AK227=\"SSP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM(BslnAllctnCrrnt!$A$1-$T227),IF(AND($AK227=\"SSP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$W227,BslnAllctnCrrnt!$A$1<$X227),$K227,0)))))))))","v":0},{"$f":"IF(AND($AK227=\"SSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$Q227,BslnAllctnCrrnt!$A$1<$R227),SUM($K227-$HI227),IF(AND($AK227=\"SSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM($K227-$HI227),IF(AND($AK227=\"FSP2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM($K227-$HI227),IF(AND($AK227=\"FSP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM($K227-$HI227),IF(AND($AK227=\"FSP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$W227,BslnAllctnCrrnt!$A$1<$X227),SUM($K227-$HI227),IF(AND($AK227=\"FSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$Q227,BslnAllctnCrrnt!$A$1<$R227),SUM($K227-$HI227),IF(AND($AK227=\"FSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM($K227-$HI227),IF(AND($AK227=\"SSP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM($K227-$HI227),IF(AND($AK227=\"SSP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$W227,BslnAllctnCrrnt!$A$1<$X227),SUM($K227-$HI227),0)))))))))","v":0},{"$f":"IF(AND($AK227=\"FSP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),0,IF(AND($AK227=\"FSP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$W227,BslnAllctnCrrnt!$A$1<$X227),SUM(BslnAllctnCrrnt!$A$1-$W227),IF(AND($AK227=\"FSP3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$W227,BslnAllctnCrrnt!$A$1<$X227),SUM(BslnAllctnCrrnt!$A$1-$W227),0)))","v":0},{"$f":"IF(AND($AK227=\"FSP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM($M227-$HK227),IF(AND($AK227=\"FSP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$W227,BslnAllctnCrrnt!$A$1<$X227),SUM($M227-$HK227),IF(AND($AK227=\"FSP3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$W227,BslnAllctnCrrnt!$A$1<$X227),SUM($M227-$HK227),0)))","v":0},{"$f":"IF(AND($AK227=\"FWP1\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$Q227,BslnAllctnCrrnt!$A$1<$R227),SUM(BslnAllctnCrrnt!$A$1-$Q227),IF(AND($AK227=\"FWP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$Q227,BslnAllctnCrrnt!$A$1<$R227),SUM(BslnAllctnCrrnt!$A$1-$Q227),IF(AND($AK227=\"FWP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),$J227,IF(AND(FctrChngDts!$A$2>=$D227,FctrChngDts!$B$2<$E227),IF(AND($AK227=\"SSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$Q227,BslnAllctnCrrnt!$A$1<$R227),SUM(BslnAllctnCrrnt!$A$1-$Q227),0),IF(AND($AK227=\"SSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),$J227,0)))))","v":0},{"$f":"IF(AND($AK227=\"FWP1\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$Q227,BslnAllctnCrrnt!$A$1<$R227),SUM($J227-$HM227),IF(AND($AK227=\"FWP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$Q227,BslnAllctnCrrnt!$A$1<$R227),SUM($J227-$HM227),IF(AND($AK227=\"FWP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM($J227-$HM227),IF(AND($AK227=\"SSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$Q227,BslnAllctnCrrnt!$A$1<$R227),SUM($J227-$HM227),IF(AND($AK227=\"SSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM($J227-$HM227),0)))))","v":0},{"$f":"IF(AND($AK227=\"FWP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$Q227,BslnAllctnCrrnt!$A$1<$R227),0,IF(AND($AK227=\"FWP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM(BslnAllctnCrrnt!$A$1-$T227),IF(AND($AK227=\"FWP2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM(BslnAllctnCrrnt!$A$1-$T227),IF(AND($AK227=\"FWP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM(BslnAllctnCrrnt!$A$1-$T227),IF(AND($AK227=\"FWP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$W227,BslnAllctnCrrnt!$A$1<$X227),$L227,IF(AND($AK227=\"SSP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM(BslnAllctnCrrnt!$A$1-$T227),IF(AND($AK227=\"SSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$Q227,BslnAllctnCrrnt!$A$1<$R227),0,IF(AND($AK227=\"SSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM(BslnAllctnCrrnt!$A$1-$T227),0))))))))","v":0},{"$f":"IF(AND($AK227=\"FWP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$Q227,BslnAllctnCrrnt!$A$1<$R227),SUM($L227-$HO227),IF(AND($AK227=\"FWP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM($L227-$HO227),IF(AND($AK227=\"FWP2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM($L227-$HO227),IF(AND($AK227=\"FWP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM($L227-$HO227),IF(AND($AK227=\"FWP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$W227,BslnAllctnCrrnt!$A$1<$X227),SUM($L227-$HO227),IF(AND($AK227=\"SSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$Q227,BslnAllctnCrrnt!$A$1<$R227),SUM($L227-$HO227),IF(AND($AK227=\"SSP1P2\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM($L227-$HO227),0)))))))","v":0},{"$f":"IF(AND($AK227=\"FWP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),0,IF(AND($AK227=\"FWP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$W227,BslnAllctnCrrnt!$A$1<$X227),SUM(BslnAllctnCrrnt!$A$1-$W227),IF(AND($AK227=\"FWP3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$W227,BslnAllctnCrrnt!$A$1<$X227),SUM(BslnAllctnCrrnt!$A$1-$W227),IF(AND($AK227=\"SSP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),0,IF(AND($AK227=\"SSP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$W227,BslnAllctnCrrnt!$A$1<$X227),SUM(BslnAllctnCrrnt!$A$1-$W227),0)))))","v":0},{"$f":"IF(AND($AK227=\"FWP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM($N227-$HQ227),IF(AND($AK227=\"FWP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$W227,BslnAllctnCrrnt!$A$1<$X227),SUM($N227-$HQ227),IF(AND($AK227=\"FWP3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$W227,BslnAllctnCrrnt!$A$1<$X227),SUM($N227-$HQ227),IF(AND($AK227=\"SSP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$T227,BslnAllctnCrrnt!$A$1<$U227),SUM($N227-$HQ227),IF(AND($AK227=\"SSP2P3\",$HF227=TRUE,BslnAllctnCrrnt!$A$1>=$W227,BslnAllctnCrrnt!$A$1<$X227),SUM($N227-$HQ227),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[228,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G229),0,IF($F229<=$G229,SUM($G229-$F229),IF($F229>$G229,SUM((Account!$L$2-Usage!$F229)+Usage!$G229+1))))","v":0},{"$f":"IF($Q229=0,0,IF($R229=0,0,IF(AND($Q229<FctrChngDts!$A$2,$R229>=FctrChngDts!$A$2),SUM($R229-FctrChngDts!$A$2+1),IF(AND($Q229>=FctrChngDts!$A$2,$R229>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q229),IF(AND($Q229>=FctrChngDts!$A$2,$R229<FctrChngDts!$B$2),SUM($R229-$Q229+1),0)))))","v":0},{"$f":"IF($Q229=0,0,IF($R229=0,0,IF(AND($Q229<FctrChngDts!$A$2,$R229>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q229),IF(AND($Q229<FctrChngDts!$A$2,$R229<FctrChngDts!$A$2),SUM($R229-$Q229+1),IF(AND($Q229>FctrChngDts!$A$2,$R229>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R229+1),0)))))","v":0},{"$f":"IF($T229=0,0,IF($U229=0,0,IF(AND($T229<FctrChngDts!$A$2,$U229>=FctrChngDts!$A$2),SUM($U229-FctrChngDts!$A$2+1),IF(AND($T229>=FctrChngDts!$A$2,$U229<FctrChngDts!$B$2),SUM($U229-$T229+1),IF(AND($T229>=FctrChngDts!$A$2,$U229>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T229)<0),0,IF(AND($T229>=FctrChngDts!$A$2,$U229>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T229),0))))))","v":0},{"$f":"IF($T229=0,0,IF($U229=0,0,IF(AND($T229<FctrChngDts!$A$2,$U229>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T229),IF(AND($T229>=FctrChngDts!$B$2,$U229>=FctrChngDts!$B$2),SUM($U229-$T229+1),IF(AND($T229<FctrChngDts!$A$2,$U229<FctrChngDts!$A$2),SUM($U229-$T229+1),IF(AND($T229>=FctrChngDts!$A$2,$U229>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U229+1),0))))))","v":0},{"$f":"IF($W229=0,0,IF($X229=0,0,IF(AND($W229>=FctrChngDts!$A$2,$X229>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W229)<0),0,IF(AND($W229>=FctrChngDts!$A$2,$X229>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W229),IF(AND($W229>=FctrChngDts!$A$2,$X229<FctrChngDts!$B$2),SUM($X229-$W229+1),IF(AND($W229<FctrChngDts!$A$2,$X229>=FctrChngDts!$A$2),SUM($X229-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W229=0,0,IF($X229=0,0,IF(AND($W229<FctrChngDts!$A$2,$X229<FctrChngDts!$A$2),SUM($X229-$W229+1),IF(AND($W229>=FctrChngDts!$A$2,$X229>=FctrChngDts!$B$2,SUM($X229-FctrChngDts!$B$2+1)<=$Y229),SUM($X229-FctrChngDts!$B$2+1),IF(AND($W229>=FctrChngDts!$A$2,$X229>=FctrChngDts!$B$2),SUM($X229-$W229+1),IF(AND($W229<FctrChngDts!$A$2,$X229>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W229),0))))))","v":0},{"$f":"IF(AND($D229>=FctrChngDts!$C$2,$E229<FctrChngDts!$E$2),\"1\",IF(AND($D229>=FctrChngDts!$E$2,$E229<FctrChngDts!$G$2),\"2\",IF(AND($D229>=FctrChngDts!$G$2,$E229<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D229>=FctrChngDts!$D$2,,IF(AND($D229>=FctrChngDts!$C$2,$D229<=FctrChngDts!$D$2),$D229,IF(AND($D229>=FctrChngDts!$C$2,$D229>=FctrChngDts!$D$2,$E229>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D229>FctrChngDts!$D$2,,IF($D229=FctrChngDts!$D$2,$D229,IF(AND($D229>=FctrChngDts!$C$2,$E229<FctrChngDts!$D$2),$E229,IF(AND($D229>=FctrChngDts!$C$2,$E229>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D229>=FctrChngDts!$D$2,$E229>=FctrChngDts!$D$2,$E229>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E229<FctrChngDts!$D$2,$E229<=FctrChngDts!$D$2),$E229,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D229<FctrChngDts!$E$2,$E229<FctrChngDts!$E$2),,IF($D229>FctrChngDts!$F$2,,IF(AND($D229>=FctrChngDts!$E$2,$D229<=FctrChngDts!$F$2),$D229,IF(AND($D229>=FctrChngDts!$E$2,$D229>=FctrChngDts!$F$2,$E229>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D229>FctrChngDts!$F$2,,IF($E229=FctrChngDts!$F$2,$E229,IF(AND($D229<FctrChngDts!$E$2,$E229<=FctrChngDts!$F$2),$E229,IF(AND($D229>=FctrChngDts!$E$2,$E229<FctrChngDts!$F$2),$E229,IF(AND($D229>=FctrChngDts!$E$2,$E229>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D229>=FctrChngDts!$F$2,$E229>=FctrChngDts!$F$2,$E229>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D229<FctrChngDts!$G$2,$E229<FctrChngDts!$G$2),,IF($D229>FctrChngDts!$H$2,,IF(AND($D229>=FctrChngDts!$G$2,$D229<=FctrChngDts!$H$2),$D229,IF(AND($D229>=FctrChngDts!$G$2,$D229>=FctrChngDts!$H$2,$E229>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D229>FctrChngDts!$H$2,,IF($E229=FctrChngDts!$H$2,$E229,IF(AND($D229<FctrChngDts!$G$2,$E229<=FctrChngDts!$H$2),$E229,IF(AND($D229>=FctrChngDts!$G$2,$E229<FctrChngDts!$H$2),$E229,IF(AND($D229>=FctrChngDts!$G$2,$E229>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D229>=FctrChngDts!$H$2,$E229>=FctrChngDts!$H$2,$E229>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A229,Tenant!$A229:$J528,6,FALSE)","v":0},{"$f":"VLOOKUP($A229,Tenant!$A229:$J528,7,FALSE)","v":0},{"$f":"VLOOKUP($A229,Tenant!$A229:$J528,10,FALSE)","v":0},0,{"$f":"IF(AND($AK229=\"FSP2\",$AJ229=FALSE,$HF229=FALSE),SUM($K229*FctrChngDts!$C$9),IF(AND($AK229=\"FSP2\",$AJ229=TRUE,$HF229=FALSE),SUM($K229*FctrChngDts!$C$10),IF(AND($AK229=\"FSP2P3\",$AJ229=FALSE,$HF229=FALSE),SUM(SUM($K229,$M229)*FctrChngDts!$C$9),IF(AND($AK229=\"FSP2P3\",$AJ229=TRUE,$HF229=FALSE),SUM(SUM($K229,$M229)*FctrChngDts!$C$10),IF(AND($AK229=\"FSP3\",$AJ229=FALSE,$HF229=FALSE),SUM($M229*FctrChngDts!$C$9),IF(AND($AK229=\"FSP3\",$AJ229=TRUE,$HF229=FALSE),SUM($M229*FctrChngDts!$C$10),IF(AND($AK229=\"FSP1\",$AJ229=FALSE,$HF229=FALSE),SUM($I229*FctrChngDts!$C$9),IF(AND($AK229=\"FSP1\",$AJ229=TRUE,$HF229=FALSE),SUM($I229*FctrChngDts!$C$10),IF(AND($AK229=\"FSP1P2\",$AJ229=FALSE,$HF229=FALSE),SUM(SUM($I229,$K229)*FctrChngDts!$C$9),IF(AND($AK229=\"FSP1P2\",$AJ229=TRUE,$HF229=FALSE),SUM(SUM($I229,$K229)*FctrChngDts!$C$10),IF(AND($Z229=\"Summer\",$AK229=\"SSP2P3\",$AJ229=FALSE,$HF229=FALSE),SUM(SUM(SUM(SUM($K229,$M229)*FctrChngDts!$C$9),SUM(SUM($L229,$N229)*FctrChngDts!$C$11))*$AF229),IF(AND($Z229=\"Summer\",$AK229=\"SSP2P3\",$AJ229=TRUE,$HF229=FALSE),SUM(SUM(SUM(SUM($K229,$M229)*FctrChngDts!$C$10),SUM(SUM($L229,$N229)*FctrChngDts!$C$12))*$AF229),IF(AND($Z229=\"Winter\",$AK229=\"SSP2P3\",$AJ229=FALSE,$HF229=FALSE),SUM(SUM(SUM(SUM($K229,$M229)*FctrChngDts!$C$9),SUM(SUM($L229,$N229)*FctrChngDts!$C$11))-$AO229),IF(AND($Z229=\"Winter\",$AK229=\"SSP2P3\",$AJ229=TRUE,$HF229=FALSE),SUM(SUM(SUM(SUM($K229,$M229)*FctrChngDts!$C$10),SUM(SUM($L229,$N229)*FctrChngDts!$C$12))-$AO229),IF(AND($Z229=\"Summer\",$AK229=\"SSP1P2\",$AJ229=FALSE,$HF229=FALSE),SUM(SUM(SUM(SUM($I229,$K229)*FctrChngDts!$C$9),SUM(SUM($J229,$L229)*FctrChngDts!$C$11))*$AF229),IF(AND($Z229=\"Summer\",$AK229=\"SSP1P2\",$AJ229=TRUE,$HF229=FALSE),SUM(SUM(SUM(SUM($I229,$K229)*FctrChngDts!$C$10),SUM(SUM($J229,$L229)*FctrChngDts!$C$12))*$AF229),IF(AND($Z229=\"Winter\",$AK229=\"SSP1P2\",$AJ229=FALSE,$HF229=FALSE),SUM(SUM(SUM(SUM($I229,$K229)*FctrChngDts!$C$9),SUM(SUM($J229,$L229)*FctrChngDts!$C$11))-$AO229),IF(AND($Z229=\"Winter\",$AK229=\"SSP1P2\",$AJ229=TRUE,$HF229=FALSE),SUM(SUM(SUM(SUM($I229,$K229)*FctrChngDts!$C$10),SUM(SUM($J229,$L229)*FctrChngDts!$C$12))-$AO229),IF(AND($AK229=\"FSP2\",$AJ229=FALSE,$HF229=TRUE),SUM(SUM($HI229*FctrChngDts!$B$9),SUM($HJ229*FctrChngDts!$C$9)),IF(AND($AK229=\"FSP2\",$AJ229=TRUE,$HF229=TRUE),SUM(SUM($HI229*FctrChngDts!$B$10),SUM($HJ229*FctrChngDts!$C$10)),IF(AND($AK229=\"FSP2P3\",$AJ229=FALSE,$HF229=TRUE),SUM(SUM(SUM($HI229,$HK229)*FctrChngDts!$B$9),SUM(SUM($HJ229,$HL229)*FctrChngDts!$C$9)),IF(AND($AK229=\"FSP2P3\",$AJ229=TRUE,$HF229=TRUE),SUM(SUM(SUM($HI229,$HK229)*FctrChngDts!$B$10),SUM(SUM($HJ229,$HL229)*FctrChngDts!$C$10)),IF(AND($AK229=\"FSP3\",$AJ229=FALSE,$HF229=TRUE),SUM(SUM($HK229*FctrChngDts!$B$9),SUM($HL229*FctrChngDts!$C$9)),IF(AND($AK229=\"FSP3\",$AJ229=TRUE,$HF229=TRUE),SUM(SUM($HK229*FctrChngDts!$B$10),SUM($HL229*FctrChngDts!$C$10)),IF(AND($AK229=\"FSP1\",$AJ229=FALSE,$HF229=TRUE),SUM(SUM($HG229*FctrChngDts!$B$9),SUM($HH229*FctrChngDts!$C$9)),IF(AND($AK229=\"FSP1\",$AJ229=TRUE,$HF229=TRUE),SUM(SUM($HG229*FctrChngDts!$B$10),SUM($HH229*FctrChngDts!$C$10)),IF(AND($AK229=\"FSP1P2\",$AJ229=FALSE,$HF229=TRUE),SUM(SUM(SUM($HG229,$HI229)*FctrChngDts!$B$9),SUM(SUM($HH229,$HJ229)*FctrChngDts!$C$9)),IF(AND($AK229=\"FSP1P2\",$AJ229=TRUE,$HF229=TRUE),SUM(SUM(SUM($HG229,$HI229)*FctrChngDts!$B$10),SUM(SUM($HG229,$HI229)*FctrChngDts!$C$10)),IF(AND($Z229=\"Summer\",$AK229=\"SSP2P3\",$AJ229=FALSE,$HF229=TRUE),SUM(SUM(SUM(SUM($HI229,$HK229)*FctrChngDts!$B$9),SUM(SUM($HJ229,$HL229)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO229,$HQ229)*FctrChngDts!$B$11),SUM(SUM($HP229,$HR229)*FctrChngDts!$C$11))*$AF229),IF(AND($Z229=\"Summer\",$AK229=\"SSP2P3\",$AJ229=TRUE,$HF229=TRUE),SUM(SUM(SUM(SUM($HI229,$HK229)*FctrChngDts!$B$10),SUM(SUM($HJ229,$HL229)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO229,$HQ229)*FctrChngDts!$B$12),SUM(SUM($HP229,$HR229)*FctrChngDts!$C$12))*$AF229),IF(AND($Z229=\"Winter\",$AK229=\"SSP2P3\",$AJ229=FALSE,$HF229=TRUE),SUM(SUM(SUM(SUM($HI229,$HK229)*FctrChngDts!$B$9),SUM(SUM($HJ229,$HL229)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO229,$HQ229)*FctrChngDts!$B$11),SUM(SUM($HP229,$HR229)*FctrChngDts!$C$11))-$AO229),IF(AND($Z229=\"Winter\",$AK229=\"SSP2P3\",$AJ229=TRUE,$HF229=TRUE),SUM(SUM(SUM(SUM($HI229,$HK229)*FctrChngDts!$B$10),SUM(SUM($HO229,$HQ229)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO229,$HQ229)*FctrChngDts!$B$12),SUM(SUM($HP229,$HR229)*FctrChngDts!$C$12))-$AO229),IF(AND($Z229=\"Summer\",$AK229=\"SSP1P2\",$AJ229=FALSE,$HF229=TRUE),SUM(SUM(SUM(SUM($HG229,$HI229)*FctrChngDts!$B$9),SUM(SUM($HH229,$HJ229)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM229,$HO229)*FctrChngDts!$B$11),SUM(SUM($HN229,$HP229)*FctrChngDts!$C$11))*$AF229),IF(AND($Z229=\"Summer\",$AK229=\"SSP1P2\",$AJ229=TRUE,$HF229=TRUE),SUM(SUM(SUM(SUM($HG229,$HI229)*FctrChngDts!$B$10),SUM(SUM($HH229,$HJ229)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM229,$HO229)*FctrChngDts!$B$12),SUM(SUM($HN229,$HP229)*FctrChngDts!$C$12))*$AF229),IF(AND($Z229=\"Winter\",$AK229=\"SSP1P2\",$AJ229=FALSE,$HF229=TRUE),SUM(SUM(SUM(SUM($HG229,$HI229)*FctrChngDts!$B$9),SUM(SUM($HH229,$HJ229)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM229,$HO229)*FctrChngDts!$B$11),SUM(SUM($HN229,$HP229)*FctrChngDts!$C$11))-$AO229),IF(AND($Z229=\"Winter\",$AK229=\"SSP1P2\",$AJ229=TRUE,$HF229=TRUE),SUM(SUM(SUM(SUM($HG229,$HI229)*FctrChngDts!$B$10),SUM(SUM($HH229,$HJ229)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM229,$HO229)*FctrChngDts!$B$12),SUM(SUM($HN229,$HP229)*FctrChngDts!$C$12))-$AO229),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK229=\"FWP1\",$AJ229=FALSE,$HF229=FALSE),SUM($J229*FctrChngDts!$C$11),IF(AND($AK229=\"FWP1\",$AJ229=TRUE,$HF229=FALSE),SUM($J229*FctrChngDts!$C$12),IF(AND($AK229=\"FWP1P2\",$AJ229=FALSE,$HF229=FALSE),SUM(SUM($J229,$L229)*FctrChngDts!$C$11),IF(AND($AK229=\"FWP1P2\",$AJ229=TRUE,$HF229=FALSE),SUM(SUM($J229,$L229)*FctrChngDts!$C$12),IF(AND($AK229=\"FWP2\",$AJ229=FALSE,$HF229=FALSE),SUM($L229*FctrChngDts!$C$11),IF(AND($AK229=\"FWP2\",$AJ229=TRUE,$HF229=FALSE),SUM($L229*FctrChngDts!$C$12),IF(AND($AK229=\"FWP2P3\",$AJ229=FALSE,$HF229=FALSE),SUM(SUM($L229,$N229)*FctrChngDts!$C$11),IF(AND($AK229=\"FWP2P3\",$AJ229=TRUE,$HF229=FALSE),SUM(SUM($L229,$N229)*FctrChngDts!$C$12),IF(AND($AK229=\"FWP3\",$AJ229=FALSE,$HF229=FALSE),SUM($N229*FctrChngDts!$C$11),IF(AND($AK229=\"FWP3\",$AJ229=TRUE,$HF229=FALSE),SUM($N229*FctrChngDts!$C$12),IF(AND($Z229=\"Winter\",$AK229=\"SSP1P2\",$AJ229=FALSE,$HF229=FALSE),SUM(SUM(SUM($I229,$K229)*FctrChngDts!$C$9),SUM(SUM($J229,$L229)*FctrChngDts!$C$11))*$AG229,IF(AND($Z229=\"Winter\",$AK229=\"SSP1P2\",$AJ229=TRUE,$HF229=FALSE),SUM(SUM(SUM($I229,$K229)*FctrChngDts!$B$10),SUM(SUM($J229,$L229)*FctrChngDts!$B$12))*$AG229,IF(AND($Z229=\"Summer\",$AK229=\"SSP1P2\",$AJ229=FALSE,$HF229=FALSE),SUM(SUM(SUM($I229,$K229)*FctrChngDts!$B$9),SUM(SUM($J229,$L229)*FctrChngDts!$B$11))-$AJ229,IF(AND($Z229=\"Summer\",$AK229=\"SSP1P2\",$AJ229=TRUE,$HF229=FALSE),SUM(SUM(SUM($I229,$K229)*FctrChngDts!$C$10),SUM(SUM($J229,$L229)*FctrChngDts!$C$12))-$AJ229,IF(AND($Z229=\"Winter\",$AK229=\"SSP2P3\",$AJ229=FALSE,$HF229=FALSE),SUM(SUM(SUM($K229,$M229)*FctrChngDts!$C$9),SUM(SUM($L229,$N229)*FctrChngDts!$C$11))*$AG229,IF(AND($Z229=\"Winter\",$AK229=\"SSP2P3\",$AJ229=TRUE,$HF229=FALSE),SUM(SUM(SUM($K229,$M229)*FctrChngDts!$C$10),SUM(SUM($L229,$N229)*FctrChngDts!$C$12))*$AG229,IF(AND($Z229=\"Summer\",$AK229=\"SSP2P3\",$AJ229=FALSE,$HF229=FALSE),SUM(SUM(SUM($K229,$M229)*FctrChngDts!$C$9),SUM(SUM($L229,$N229)*FctrChngDts!$C$11))-$AJ229,IF(AND($Z229=\"Summer\",$AK229=\"SSP2P3\",$AJ229=TRUE,$HF229=FALSE),SUM(SUM(SUM($K229,$M229)*FctrChngDts!$C$10),SUM(SUM($L229,$N229)*FctrChngDts!$C$12))-$AJ229,IF(AND($AK229=\"FWP1\",$AJ229=FALSE,$HF229=TRUE),SUM(SUM($HM229*FctrChngDts!$B$11),SUM($HN229*FctrChngDts!$C$11)),IF(AND($AK229=\"FWP1\",$AJ229=TRUE,$HF229=TRUE),SUM(SUM($HM229*FctrChngDts!$B$12),SUM($HN229*FctrChngDts!$C$12)),IF(AND($AK229=\"FWP1P2\",$AJ229=FALSE,$HF229=TRUE),SUM(SUM(SUM($HM229,$HO229)*FctrChngDts!$B$11),SUM(SUM($HN229,$HP229)*FctrChngDts!$C$11)),IF(AND($AK229=\"FWP1P2\",$AJ229=TRUE,$HF229=TRUE),SUM(SUM(SUM($HM229,$KP229)*FctrChngDts!$C$12),SUM(SUM($HN229,$HP229)*FctrChngDts!$C$12)),IF(AND($AK229=\"FWP2\",$AJ229=FALSE,$HF229=TRUE),SUM(SUM($HO229*FctrChngDts!$B$11),SUM($HO229*FctrChngDts!$C$11)),IF(AND($AK229=\"FWP2\",$AJ229=TRUE,$HF229=TRUE),SUM(SUM($HO229*FctrChngDts!$B$12),SUM($HO229*FctrChngDts!$C$12)),IF(AND($AK229=\"FWP2P3\",$AJ229=FALSE,$HF229=TRUE),SUM(SUM(SUM($HO229,$HQ229)*FctrChngDts!$C$11),SUM(SUM($HP229,$HR229)*FctrChngDts!$C$11)),IF(AND($AK229=\"FWP2P3\",$AJ229=TRUE,$HF229=TRUE),SUM(SUM(SUM($HO229,$HQ229)*FctrChngDts!$C$12),SUM(SUM($HP229,$HR229)*FctrChngDts!$C$12)),IF(AND($AK229=\"FWP3\",$AJ229=FALSE,$HF229=TRUE),SUM(SUM($HQ229*FctrChngDts!$B$11),SUM($HR229*FctrChngDts!$C$11)),IF(AND($AK229=\"FWP3\",$AJ229=TRUE,$HF229=TRUE),SUM(SUM($HQ229*FctrChngDts!$B$12),SUM($HR229*FctrChngDts!$C$12)),IF(AND($Z229=\"Winter\",$AK229=\"SSP1P2\",$AJ229=FALSE,$HF229=TRUE),SUM(SUM(SUM(SUM($HG229,$HI229)*FctrChngDts!$B$9),SUM(SUM($HH229,$HJ229)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM229,$HO229)*FctrChngDts!$B$11),SUM(SUM($HN229,$HP229)*FctrChngDts!$C$11))*$AG229),IF(AND($Z229=\"Winter\",$AK229=\"SSP1P2\",$AJ229=TRUE,$HF229=TRUE),SUM(SUM(SUM(SUM($HG229,$HI229)*FctrChngDts!$B$10), SUM(SUM($HH229,$HJ229)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM229,$HO229)*FctrChngDts!$B$12),SUM(SUM($HN229,$HP229)*FctrChngDts!$C$12))*$AG229),IF(AND($Z229=\"Summer\",$AK229=\"SSP1P2\",$AJ229=FALSE,$HF229=TRUE),SUM(SUM(SUM(SUM($HG229,$HI229)*FctrChngDts!$B$9),SUM(SUM($HH229,$HJ229)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM229,$HO229)*FctrChngDts!$B$11),SUM(SUM($HN229,$HP229)*FctrChngDts!$C$11))-$AJ229),IF(AND($Z229=\"Summer\",$AK229=\"SSP1P2\",$AJ229=TRUE,$HF229=TRUE),SUM(SUM(SUM(SUM($HG229,$HI229)*FctrChngDts!$B$10),SUM(SUM($HH229,$HJ229)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM229,$HO229)*FctrChngDts!$B$12),SUM(SUM($HN229,$HP229)*FctrChngDts!$C$12))-$AJ229),IF(AND($Z229=\"Winter\",$AK229=\"SSP2P3\",$AJ229=FALSE,$HF229=TRUE),SUM(SUM(SUM(SUM($HI229,$HK229)*FctrChngDts!$B$9),SUM(SUM($HJ229,$HL229)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO229,$HQ229)*FctrChngDts!$B$11),SUM(SUM($HP229,$HR229)*FctrChngDts!$C$11))*$AG229),IF(AND($Z229=\"Winter\",$AK229=\"SSP2P3\",$AJ229=TRUE,$HF229=TRUE),SUM(SUM(SUM(SUM($HI229,$HK229)*FctrChngDts!$B$10), SUM(SUM($HJ229,$HL229)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO229,$HQ229)*FctrChngDts!$B$12),SUM(SUM($HP229,$HR229)*FctrChngDts!$C$12))*$AG229),IF(AND($Z229=\"Summer\",$AK229=\"SSP2P3\",$AJ229=FALSE,$HF229=TRUE),SUM(SUM(SUM(SUM($HI229,$HK229)*FctrChngDts!$B$9),SUM(SUM($HJ229,$HL229)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO229,$HQ229)*FctrChngDts!$B$11),SUM(SUM($HP229,$HR229)*FctrChngDts!$C$11))-$AJ229),IF(AND($Z229=\"Summer\",$AK229=\"SSP2P3\",$AJ229=TRUE,$HF229=TRUE),SUM(SUM(SUM(SUM($HI229,$HK229)*FctrChngDts!$B$10), SUM(SUM($HJ229,$HL229)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO229,$HQ229)*FctrChngDts!$B$12),SUM(SUM($HP229,$HR229)*FctrChngDts!$C$12))-$AJ229),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK229=\"FSP1\",$AH229=TRUE,SUM(SUM(SUM($AI229*FctrChngDts!$B$13)*I229),$AR229)>$AD229),$AD229,IF(AND($AK229=\"FSP1\",$AH229=TRUE,SUM(SUM(SUM($AI229*FctrChngDts!$B$13)*$I229),$AR229)<=$AD229),SUM(SUM(SUM($AI229*FctrChngDts!$B$13)*$I229),$AR229),IF(AND($Z229=\"Summer\",$AK229=\"SSP1\",$AH229=TRUE,SUM(SUM(SUM(SUM($I229,$J229)*SUM($AI229*FctrChngDts!$B$13))*$AF229),$AR229)>$AD229),$AD229,IF(AND($Z229=\"Summer\",$AK229=\"SSP1\",$AH229=TRUE,SUM(SUM(SUM(SUM($I229,$J229)*SUM($AI229*FctrChngDts!$B$13))*$AF229),$AR229)<=$AD229),SUM(SUM(SUM(SUM($I229,$J229)*SUM($AI229*FctrChngDts!$B$13))*$AF229),$AR229),IF(AND($Z229=\"Winter\",$AK229=\"SSP1\",$AH229=TRUE,SUM(SUM(SUM(SUM($I229,$J229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AU229:$AW229)),$AR229)>$AD229),$AD229,IF(AND($Z229=\"Winter\",$AK229=\"SSP1\",$AH229=TRUE,SUM(SUM(SUM(SUM($I229,$J229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AU229:$AW229)),$AR229)<=$AD229),SUM(SUM(SUM(SUM($I229,$J229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AU229:$AW229)),$AR229),IF(AND($AK229=\"FSP1P2\",$AH229=TRUE,SUM(SUM(SUM(SUM($I229,$K229)*SUM($AI229*FctrChngDts!$B$13))*$AF229),$AR229)>$AD229),$AD229,IF(AND($AK229=\"FSP1P2\",$AH229=TRUE,SUM(SUM(SUM(SUM($I229,$K229)*SUM($AI229*FctrChngDts!$B$13))*$AF229),$AR229)<=$AD229),SUM(SUM(SUM(SUM($I229,$K229)*SUM($AI229*FctrChngDts!$B$13))*$AF229),$AR229),IF(AND($Z229=\"Summer\",$AK229=\"SSP1P2\",$AH229=TRUE,SUM(SUM(SUM(SUM($I229,$K229,$J229,$L229)*SUM($AI229*FctrChngDts!$B$13))*$AF229),$AR229)>$AD229),$AD229,IF(AND($Z229=\"Summer\",$AK229=\"SSP1P2\",$AH229=TRUE,SUM(SUM(SUM(SUM($I229,$K229,$J229,$L229)*SUM($AI229*FctrChngDts!$B$13))*$AF229),$AR229)<=$AD229),SUM(SUM(SUM(SUM($I229,$K229,$J229,$L229)*SUM($AI229*FctrChngDts!$B$13))*$AF229),$AR229),IF(AND($Z229=\"Winter\",$AK229=\"SSP1P2\",$AH229=TRUE,SUM(SUM(SUM(SUM($I229,$K229,$J229,$L229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AU229:$AW229)),$AR229)>$AD229),$AD229,IF(AND($Z229=\"Winter\",$AK229=\"SSP1P2\",$AH229=TRUE,SUM(SUM(SUM(SUM($I229,$K229,$J229,$L229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AU229:$AW229)),$AR229)<=$AD229),MIN($AD229,SUM($AL229,SUM(SUM(SUM(SUM($I229,$K229,$J229,$L229)*SUM($AI229*FctrChngDts!$B$13))*$AF229)))),IF(AND($AK229=\"FSP2\",$AH229=TRUE,SUM(SUM(SUM($AI229*FctrChngDts!$B$13)*$K229),$AR229)>$AD229),$AD229,IF(AND($AK229=\"FSP2\",$AH229=TRUE,SUM(SUM(SUM($AI229*FctrChngDts!$B$13)*$K229),$AR229)<=$AD229),SUM(SUM(SUM($AI229*FctrChngDts!$B$13)*$K229),$AR229),IF(AND($Z229=\"Summer\",$AK229=\"SSP2\",$AH229=TRUE,SUM(SUM(SUM(SUM($K229,$L229)*SUM($AI229*FctrChngDts!$B$13))*$AF229),$AR229)>$AD229),$AD229,IF(AND($Z229=\"Summer\",$AK229=\"SSP2\",$AH229=TRUE,SUM(SUM(SUM(SUM($K229,$L229)*SUM($AI229*FctrChngDts!$B$13))*$AF229),$AR229)<=$AD229),SUM(SUM(SUM(SUM($K229,$L229)*SUM($AI229*FctrChngDts!$B$13))*$AF229),$AR229),IF(AND($Z229=\"Winter\",$AK229=\"SSP2\",$AH229=TRUE,SUM(SUM(SUM(SUM($K229,$L229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AU229:$AW229)),$AR229)>$AD229),$AD229,IF(AND($Z229=\"Winter\",$AK229=\"SSP2\",$AH229=TRUE,SUM(SUM(SUM(SUM($K229,$L229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AU229:$AW229)),$AR229)<=$AD229),SUM(SUM(SUM(SUM($K229,$L229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AU229:$AW229)),$AR229),IF(AND($AK229=\"FSP2P3\",$AH229=TRUE,SUM(SUM(SUM(SUM($K229,$M229)*SUM($AI229*FctrChngDts!$B$13))*$AF229),$AR229)>$AD229),$AD229,IF(AND($AK229=\"FSP2P3\",$AH229=TRUE,SUM(SUM(SUM(SUM($K229,$M229)*SUM($AI229*FctrChngDts!$B$13))*$AF229),$AR229)<=$AD229),SUM(SUM(SUM(SUM($K229,$M229)*SUM($AI229*FctrChngDts!$B$13))*$AF229),$AR229),IF(AND($Z229=\"Summer\",$AK229=\"SSP2P3\",$AH229=TRUE,SUM(SUM(SUM(SUM($K229,$L229,$M229,$N229)*SUM($AI229*FctrChngDts!$B$13))*$AF229),$AR229)>$AD229),$AD229,IF(AND($Z229=\"Summer\",$AK229=\"SSP2P3\",$AH229=TRUE,SUM(SUM(SUM(SUM($K229,$L229,$M229,$N229)*SUM($AI229*FctrChngDts!$B$13))*$AF229),$AR229)<=$AD229),SUM(SUM(SUM(SUM($K229,$L229,$M229,$N229)*SUM($AI229*FctrChngDts!$B$13))*$AF229),$AR229),IF(AND($Z229=\"Winter\",$AK229=\"SSP2P3\",$AH229=TRUE,SUM(SUM(SUM(SUM($K229,$L229,$M229,$N229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AU229:$AW229)),$AR229)>$AD229),$AD229,IF(AND($Z229=\"Winter\",$AK229=\"SSP2P3\",$AH229=TRUE,SUM(SUM(SUM(SUM($K229,$L229,$M229,$N229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AU229:$AW229)),$AR229)<=$AD229),SUM(SUM(SUM(SUM($K229,$L229,$M229,$N229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AU229:$AW229)),$AR229),IF(AND($AK229=\"FSP3\",$AH229=TRUE,SUM(SUM(SUM($AI229*FctrChngDts!$B$13)*$M229),$AR229)>$AD229),$AD229,IF(AND($AK229=\"FSP3\",$AH229=TRUE,SUM(SUM(SUM($AI229*FctrChngDts!$B$13)*$M229),$AR229)<=$AD229),SUM(SUM(SUM($AI229*FctrChngDts!$B$13)*$M229),$AR229),IF(AND($Z229=\"Summer\",$AK229=\"SSP3\",$AH229=TRUE,SUM(SUM(SUM(SUM($M229,$N229)*SUM($AI229*FctrChngDts!$B$13))*$AF229),$AR229)>$AD229),$AD229,IF(AND($Z229=\"Summer\",$AK229=\"SSP3\",$AH229=TRUE,SUM(SUM(SUM(SUM($M229,$N229)*SUM($AI229*FctrChngDts!$B$13))*$AF229),$AR229)<=$AD229),SUM(SUM(SUM(SUM($M229,$N229)*SUM($AI229*FctrChngDts!$B$13))*$AF229),$AR229),IF(AND($Z229=\"Winter\",$AK229=\"SSP3\",$AH229=TRUE,SUM(SUM(SUM(SUM($M229,$N229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AU229:$AW229)),$AR229)>$AD229),$AD229,IF(AND($Z229=\"Winter\",$AK229=\"SSP3\",$AH229=TRUE,SUM(SUM(SUM(SUM($M229,$N229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AU229:$AW229)),$AR229)<=$AD229),SUM(SUM(SUM(SUM($M229,$N229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AU229:$AW229)),$AR229),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK229=\"FWP1\",$AH229=TRUE,SUM(SUM(SUM($AI229*FctrChngDts!$B$13)*$J229),$AU229)>$AE229),$AE229,IF(AND($AK229=\"FWP1\",$AH229=TRUE,SUM(SUM(SUM($AI229*FctrChngDts!$B$13)*$J229),$AU229)<=$AE229),SUM(SUM(SUM($AI229*FctrChngDts!$B$13)*$J229),$AU229),IF(AND($Z229=\"Winter\",$AK229=\"SSP1\",$AH229=TRUE,SUM(SUM(SUM(SUM($I229,$J229)*SUM($AI229*FctrChngDts!$B$13))*$AG229),$AU229)>$AE229),$AE229,IF(AND($Z229=\"Winter\",$AK229=\"SSP1\",$AH229=TRUE,SUM(SUM(SUM(SUM($I229,$J229)*SUM($AI229*FctrChngDts!$B$13))*$AG229),$AU229)<=$AE229),SUM(SUM(SUM(SUM($I229,$J229)*SUM($AI229*FctrChngDts!$B$13))*$AG229),$AU229),IF(AND($Z229=\"Summer\",$AK229=\"SSP1\",$AH229=TRUE,SUM(SUM(SUM(SUM($I229,$J229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AR229:$AT229)),$AU229)>$AE229),$AE229,IF(AND($Z229=\"Summer\",$AK229=\"SSP1\",$AH229=TRUE,SUM(SUM(SUM(SUM($I229,$J229)*SUM($AI229*FctrChngDts!$B$13))- SUM($AR229:$AT229)),$AU229)<=$AE229),SUM(SUM(SUM(SUM($I229,$J229)*SUM($AI229*FctrChngDts!$B$13))- SUM($AR229:$AT229)),$AU229),IF(AND($AK229=\"FWP1P2\",$AH229=TRUE,SUM(SUM(SUM(SUM($J229,$L229)*SUM($AI229*FctrChngDts!$B$13))*$AG229),$AU229)>$AE229),$AE229,IF(AND($AK229=\"FWP1P2\",$AH229=TRUE,SUM(SUM(SUM(SUM($J229,$L229)*SUM($AI229*FctrChngDts!$B$13))*$AG229),$AU229)<=$AE229),SUM(SUM(SUM(SUM($J229,$L229)*SUM($AI229*FctrChngDts!$B$13))*$AG229),$AU229),IF(AND($Z229=\"Winter\",$AK229=\"SSP1P2\",$AH229=TRUE,SUM(SUM(SUM(SUM($I229,$K229,$J229,$L229)*SUM($AI229*FctrChngDts!$B$13))*$AG229),$AU229)>$AE229),$AE229,IF(AND($Z229=\"Winter\",$AK229=\"SSP1P2\",$AH229=TRUE,SUM(SUM(SUM(SUM($I229,$K229,$J229,$L229)*SUM($AI229*FctrChngDts!$B$13))*$AG229),$AU229)<=$AE229),SUM(SUM(SUM(SUM($I229,$K229,$J229,$L229)*SUM($AI229*FctrChngDts!$B$13))*$AG229),$AU229),IF(AND($Z229=\"Summer\",$AK229=\"SSP1P2\",$AH229=TRUE,SUM(SUM(SUM(SUM($I229,$K229,$J229,$L229)*SUM($AI229*FctrChngDts!$B$13))- SUM($AR229:$AT229)),$AU229)>$AE229),$AE229,IF(AND($Z229=\"Summer\",$AK229=\"SSP1P2\",$AH229=TRUE,SUM(SUM(SUM(SUM($I229,$K229,$J229,$L229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AR229:$AT229)),$AU229)<=$AE229),SUM(SUM(SUM(SUM($I229,$K229,$J229,$L229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AR229:$AT229)),$AU229),IF(AND($AK229=\"FWP2\",$AH229=TRUE,SUM(SUM(SUM($AI229*FctrChngDts!$B$13)*$L229),$AU229)>$AE229),$AE229,IF(AND($AK229=\"FWP2\",$AH229=TRUE,SUM(SUM(SUM($AI229*FctrChngDts!$B$13)*$L229),$AU229)<=$AE229),SUM(SUM(SUM($AI229*FctrChngDts!$B$13)*$L229),$AU229),IF(AND($Z229=\"Winter\",$AK229=\"SSP2\",$AH229=TRUE,SUM(SUM(SUM(SUM($K229,$L229)*SUM($AI229*FctrChngDts!$B$13))*$AG229),$AU229)>$AE229),$AE229,IF(AND($Z229=\"Winter\",$AK229=\"SSP2\",$AH229=TRUE,SUM(SUM(SUM(SUM($K229,$L229)*SUM($AI229*FctrChngDts!$B$13))*$AG229),$AU229)<=$AE229),SUM(SUM(SUM(SUM($K229,$L229)*SUM($AI229*FctrChngDts!$B$13))*$AG229),$AU229),IF(AND($Z229=\"Summer\",$AK229=\"SSP2\",$AH229=TRUE,SUM(SUM(SUM(SUM($K229,$L229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AR229:$AT229)),$AU229)>$AE229),$AE229,IF(AND($Z229=\"Summer\",$AK229=\"SSP2\",$AH229=TRUE,SUM(SUM(SUM(SUM($K229,$L229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AR229:$AT229)),$AU229)<=$AE229),SUM(SUM(SUM(SUM($K229,$L229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AR229:$AT229)),$AU229),IF(AND($AK229=\"FWP2P3\",$AH229=TRUE,SUM(SUM(SUM(SUM($L229,$N229)*SUM($AI229*FctrChngDts!$B$13))*$AG229),$AU229)>$AE229),$AE229,IF(AND($AK229=\"FWP2P3\",$AH229=TRUE,SUM(SUM(SUM(SUM($L229,$N229)*SUM($AI229*FctrChngDts!$B$13))*$AG229),$AU229)<=$AE229),SUM(SUM(SUM(SUM($L229,$N229)*SUM($AI229*FctrChngDts!$B$13))*$AG229),$AU229),IF(AND($Z229=\"Winter\",$AK229=\"SSP2P3\",$AH229=TRUE,SUM(SUM(SUM(SUM($K229,$L229,$M229,$N229)*SUM($AI229*FctrChngDts!$B$13))*$AG229),$AU229)>$AE229),$AE229,IF(AND($Z229=\"Winter\",$AK229=\"SSP2P3\",$AH229=TRUE,SUM(SUM(SUM(SUM($K229,$L229,$M229,$N229)*SUM($AI229*FctrChngDts!$B$13))*$AG229),$AU229)<=$AE229),SUM(SUM(SUM(SUM($K229,$L229,$M229,$N229)*SUM($AI229*FctrChngDts!$B$13))*$AG229),$AU229),IF(AND($Z229=\"Summer\",$AK229=\"SSP2P3\",$AH229=TRUE,SUM(SUM(SUM(SUM($K229,$L229,$M229,$N229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AR229:$AT229)),$AU229)>$AE229),$AE229,IF(AND($Z229=\"Summer\",$AK229=\"SSP2P3\",$AH229=TRUE,SUM(SUM(SUM(SUM($K229,$L229,$M229,$N229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AR229:$AT229)),$AU229)<=$AE229),SUM(SUM(SUM(SUM($K229,$L229,$M229,$N229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AR229:$AT229)),$AU229),IF(AND($AK229=\"FWP3\",$AH229=TRUE,SUM(SUM(SUM($AI229*FctrChngDts!$B$13)*$N229),$AU229)>$AE229),$AE229,IF(AND($AK229=\"FWP3\",$AH229=TRUE,SUM(SUM(SUM($AI229*FctrChngDts!$B$13)*$N229),$AU229)<=$AE229),SUM(SUM(SUM($AI229*FctrChngDts!$B$13)*$N229),$AU229),IF(AND($Z229=\"Winter\",$AK229=\"SSP3\",$AH229=TRUE,SUM(SUM(SUM(SUM($M229,$N229)*SUM($AI229*FctrChngDts!$B$13))*$AG229),$AU229)>$AE229),$AE229,IF(AND($Z229=\"Winter\",$AK229=\"SSP3\",$AH229=TRUE,SUM(SUM(SUM(SUM($M229,$N229)*SUM($AI229*FctrChngDts!$B$13))*$AG229),$AU229)<=$AE229),SUM(SUM(SUM(SUM($M229,$N229)*SUM($AI229*FctrChngDts!$B$13))*$AG229),$AU229),IF(AND($Z229=\"Summer\",$AK229=\"SSP3\",$AH229=TRUE,SUM(SUM(SUM(SUM($M229,$N229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AR229:$AT229)),$AU229)>$AE229),$AE229,IF(AND($Z229=\"Summer\",$AK229=\"SSP3\",$AH229=TRUE,SUM(SUM(SUM(SUM($M229,$N229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AR229:$AT229)),$AU229)<=$AE229),SUM(SUM(SUM(SUM($M229,$N229)*SUM($AI229*FctrChngDts!$B$13))-SUM($AR229:$AT229)),$AU229),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I229>0,$AH229=FALSE),SUM($AR229*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I229>0,$AH229=TRUE),SUM($AX229*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I229>0,$AH229=FALSE),SUM($AS229*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I229>0,$AH229=TRUE),SUM($AY229*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I229>0,$AH229=FALSE),SUM($AT229*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I229>0,$AH229=TRUE),SUM($AZ229*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J229>0,$AH229=FALSE),SUM($AU229*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J229>0,$AH229=TRUE),SUM($BA229*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J229>0,$AH229=FALSE),SUM($AV229*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J229>0,$AH229=TRUE),SUM($BB229*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J229>0,$AH229=FALSE),SUM($AW229*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J229>0,$AH229=TRUE),SUM($BC229*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K229>0,$AH229=FALSE),SUM($AR229*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K229>0,$AH229=TRUE),SUM($AX229*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K229>0,$AH229=FALSE),SUM($AS229*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K229>0,$AH229=TRUE),SUM($AY229*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K229>0,$AH229=FALSE),SUM($AT229*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K229>0,$AH229=TRUE),SUM($AZ229*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L229>0,$AH229=FALSE),SUM($AU229*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L229>0,$AH229=TRUE),SUM($BA229*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L229>0,$AH229=FALSE),SUM($AV229*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L229>0,$AH229=TRUE),SUM($BB229*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L229>0,$AH229=FALSE),SUM($AW229*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L229>0,$AH229=TRUE),SUM($BC229*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M229>0,$AH229=FALSE),SUM($AR229*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M229>0,$AH229=TRUE),SUM($AX229*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M229>0,$AH229=FALSE),SUM($AS229*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M229>0,$AH229=TRUE),SUM($AY229*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M229>0,$AH229=FALSE),SUM($AT229*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M229>0,$AH229=TRUE),SUM($AZ229*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N229>0,$AH229=FALSE),SUM($AU229*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N229>0,$AH229=TRUE),SUM($BA229*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N229>0,$AH229=FALSE),SUM($AV229*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N229>0,$AH229=TRUE),SUM($BB229*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N229>0,$AH229=FALSE),SUM($AW229*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N229>0,$AH229=TRUE),SUM($BC229*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I229=0,0,IF(AND($I229>0,$K229>0,$AH229=FALSE),SUM($AR229/$P229*$I229),IF(AND($I229>0,$K229=0,$AH229=FALSE),$AR229,IF(AND($I229>0,$K229>0,$AH229=TRUE),ROUND(MIN($HU229,SUM(SUM($I229,$K229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA229,SUM(SUM($I229,$K229)*(FctrChngDts!$B$13)*$AI229)*$IA229)),0),IF(AND($I229>0,$K229=0,$AH229=TRUE),$AX229))))),0)","v":0},{"$f":"ROUND(IF($I229=0,0,IF(AND($I229>0,$K229>0,$AH229=FALSE),SUM($AS229/$P229*$I229),IF(AND($I229>0,$K229=0,$AH229=FALSE),$AS229,IF(AND($I229>0,$K229>0,$AH229=TRUE),ROUND(MIN(SUM($HU229-$BW229),SUM(SUM($I229,$K229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA229)*3),0),IF(AND($I229>0,$K229=0,$AH229=TRUE),$AY229))))),0)","v":0},0,{"$f":"IF($J229=0,0,IF(AND($J229>0,$L229=0,$N229=0,$AH229=FALSE,$AJ229=FALSE),ROUND(MIN($HX229,SUM($AU229,$BA229)),0),IF(AND($J229>0,$L229=0,$N229=0,$AH229=TRUE,$AJ229=FALSE),ROUND(MIN($HX229,SUM($AU229,SUM($J229*$AI229*FctrChngDts!$B$13))),0),IF(AND($J229>0,$L229>0,$N229=0,$AH229=FALSE,$AJ229=FALSE),ROUND(MIN($HX229,SUM(SUM($J229,$L229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA229,SUM(SUM($J229,$L229)*(FctrChngDts!$B$13)*$AI229)*$IA229)),0),IF(AND($J229>0,$L229>0,$N229=0,$AH229=TRUE,$AJ229=FALSE),ROUND(MIN($HX229,SUM(SUM(SUM(SUM($J229,$L229)*FctrChngDts!$C$11*$IA229),SUM(SUM($J229,$L229)*SUM(FctrChngDts!$B$13*$AI229)*$IA229)))),0),IF(AND($J229>0,$L229=0,$N229=0,$AH229=FALSE,$AJ229=TRUE),ROUND(MIN($HX229,SUM($AU229,$BA229)),0),IF(AND($J229>0,$L229=0,$N229=0,$AH229=TRUE,$AJ229=TRUE),ROUND(MIN($HX229,SUM($AU229,SUM($J229*$AI229*FctrChngDts!$B$13))),0),IF(AND($J229>0,$L229>0,$N229=0,$AH229=FALSE,$AJ229=TRUE),ROUND(MIN($HX229,SUM(SUM($J229,$L229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA229,SUM(SUM($J229,$L229)*(FctrChngDts!$B$13)*$AI229)*$IA229)),0),IF(AND($J229>0,$L229>0,$N229=0,$AH229=TRUE,$AJ229=TRUE),ROUND(MIN($HX229,SUM(SUM(SUM(SUM($J229,$L229)*FctrChngDts!$C$12*$IA229),SUM(SUM($J229,$L229)*SUM(FctrChngDts!$B$13*$AI229)*$IA229)))),0))))))))))","v":0},{"$f":"IF($J229=0,0,IF(AND($J229>0,$L229=0,$N229=0,$AH229=FALSE,$AJ229=FALSE),ROUND(MIN(SUM($HX229-$BZ229),SUM($AU229*3)),0),IF(AND($J229>0,$L229=0,$N229=0,$AH229=TRUE,$AJ229=FALSE),ROUND(MIN(SUM($HX229-$BZ229),SUM(SUM($J229,$L229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA229)*3),0),IF(AND($J229>0,$L229>0,$N229=0,$AH229=FALSE,$AJ229=FALSE),ROUND(MIN(SUM($HX229-$BZ229),SUM(SUM($J229,$L229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA229)*3),0),IF(AND($J229>0,$L229>0,$N229=0,$AH229=TRUE,$AJ229=FALSE),ROUND(MIN(SUM($HX229-$BZ229),SUM(SUM($J229,$L229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA229)*3),0),IF(AND($J229>0,$L229=0,$N229=0,$AH229=FALSE,$AJ229=TRUE),ROUND(MIN(SUM($HX229-$BZ229),SUM($AU229*3)),0),IF(AND($J229>0,$L229=0,$N229=0,$AH229=TRUE,$AJ229=TRUE),ROUND(MIN(SUM($HX229-$BZ229),SUM(SUM($J229,$L229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA229)*3),0),IF(AND($J229>0,$L229>0,$N229=0,$AH229=FALSE,$AJ229=TRUE),ROUND(MIN(SUM($HX229-$BZ229),SUM(SUM($J229,$L229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA229)*3),0),IF(AND($J229>0,$L229>0,$N229=0,$AH229=TRUE,$AJ229=TRUE),ROUND(MIN(SUM($HX229-$BZ229),SUM(SUM($J229,$L229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA229)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K229=0,0,IF(AND($I229>0,$K229>0,$M229=0,$AH229=FALSE),SUM($AR229-$BW229),IF(AND($I229=0,$K229>0,$M229>0,$AH229=FALSE),SUM($AR229/$P229*$K229),IF(AND($I229=0,$K229>0,$M229=0,$AH229=FALSE),$AR229,IF($K229=0,0,IF(AND($I229>0,$K229>0,$M229=0,$AH229=TRUE),ROUND(MIN($HV229,SUM(SUM($I229,$K229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB229,SUM(SUM($I229,$K229)*(FctrChngDts!$B$13)*$AI229)*$IB229)),0),IF(AND($I229=0,$K229>0,$M229>0,$AH229=TRUE),ROUND(MIN($HV229,SUM(SUM($I229,$K229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB229,SUM(SUM($I229,$K229)*(FctrChngDts!$B$13)*$AI229)*$IB229)),0),IF(AND($I229=0,$K229>0,$M229=0,$AH229=TRUE),$AX229)))))))),0)","v":0},{"$f":"ROUND(IF($K229=0,0,IF(AND($I229>0,$K229>0,$M229=0,$AH229=FALSE),SUM($AS229-$BX229),IF(AND($I229=0,$K229>0,$M229>0,$AH229=FALSE),SUM($AS229/$P229*$K229),IF(AND($I229=0,$K229>0,$M229=0,$AH229=FALSE),$AS229,IF($K229=0,0,IF(AND($I229>0,$K229>0,$M229=0,$AH229=TRUE),ROUND(MIN(SUM($HV229-$BW229),SUM(SUM($I229,$K229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB229)*3),0),IF(AND($I229=0,$K229>0,$M229>0,$AH229=TRUE),ROUND(MIN(SUM($HV229-$BW229),SUM(SUM($I229,$K229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB229)*3),0),IF(AND($I229=0,$K229>0,$M229=0,$AH229=TRUE),$AY229)))))))),0)","v":0},0,{"$f":"IF($L229=0,0,IF(AND($J229>0,$L229>0,$N229=0,$AH229=FALSE,$AJ229=FALSE),ROUND(MIN($HY229,SUM(SUM($J229,$L229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB229,SUM(SUM($J229,$L229)*(FctrChngDts!$B$13)*$AI229)*$IB229)),0),IF(AND($J229>0,$L229>0,$N229=0,$AH229=TRUE,$AJ229=FALSE),ROUND(MIN($HY229,SUM(SUM(SUM(SUM($J229,$L229)*FctrChngDts!$C$11*$IB229),SUM(SUM($J229,$L229)*SUM(FctrChngDts!$B$13*$AI229)*$IB229)))),0),IF(AND($J229=0,$L229>0,$N229=0,$AH229=FALSE,$AJ229=FALSE),ROUND(MIN($HY229,SUM($L229*FctrChngDts!$C$11)),0),IF(AND($J229=0,$L229>0,$N229=0,$AH229=TRUE,$AJ229=FALSE),ROUND(MIN($HY229,SUM(SUM(SUM(SUM($J229,$L229)*FctrChngDts!$C$11*$IB229),SUM(SUM($J229,$L229)*SUM(FctrChngDts!$B$13*$AI229)*$IB229)))),0),IF(AND($J229>0,$L229>0,$N229=0,$AH229=FALSE,$AJ229=TRUE),ROUND(MIN($HY229,SUM(SUM($J229,$L229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB229,SUM(SUM($J229,$L229)*(FctrChngDts!$B$13)*$AI229)*$IB229)),0),IF(AND($J229>0,$L229>0,$N229=0,$AH229=TRUE,$AJ229=TRUE),ROUND(MIN($HY229,SUM(SUM(SUM(SUM($J229,$L229)*FctrChngDts!$C$12*$IB229),SUM(SUM($J229,$L229)*SUM(FctrChngDts!$B$13*$AI229)*$IB229)))),0),IF(AND($J229=0,$L229>0,$N229=0,$AH229=FALSE,$AJ229=TRUE),ROUND(MIN($HY229,SUM($L229*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J229=0,$L229>0,$N229=0,$AH229=TRUE,$AJ229=TRUE),ROUND(MIN($HY229,SUM(SUM(SUM(SUM($J229,$L229)*FctrChngDts!$C$12*$IB229),SUM(SUM($J229,$L229)*SUM(FctrChngDts!$B$13*$AI229)*$IB229)))),0))))))))))","v":0},{"$f":"IF($L229=0,0,IF(AND($J229>0,$L229>0,$N229=0,$AH229=FALSE,$AJ229=FALSE),ROUND(MIN(SUM($HY229-$CF229),SUM(SUM($J229,$L229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB229)*3),0),IF(AND($J229>0,$L229>0,$N229=0,$AH229=TRUE,$AJ229=FALSE),ROUND(MIN(SUM($HY229-$CF229),SUM(SUM($J229,$L229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB229)*3),0),IF(AND($J229=0,$L229>0,$N229=0,$AH229=FALSE,$AJ229=FALSE),ROUND(MIN(SUM($HY229-$CF229),SUM($AU229*3)),0),IF(AND($J229=0,$L229>0,$N229=0,$AH229=TRUE,$AJ229=FALSE),ROUND(MIN(SUM($HY229-$CF229),SUM(SUM($J229,$L229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB229)*3),0),IF(AND($J229>0,$L229>0,$N229=0,$AH229=FALSE,$AJ229=TRUE),ROUND(MIN(SUM($HY229-$CF229),SUM(SUM($J229,$L229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB229)*3),0),IF(AND($J229>0,$L229>0,$N229=0,$AH229=TRUE,$AJ229=TRUE),ROUND(MIN(SUM($HY229-$CF229),SUM(SUM($J229,$L229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB229)*3),0),IF(AND($J229=0,$L229>0,$N229=0,$AH229=FALSE,$AJ229=TRUE),ROUND(MIN(SUM($HY229-$CF229),SUM($AU229*3)),0),IF(AND($J229=0,$L229>0,$N229=0,$AH229=TRUE,$AJ229=TRUE),ROUND(MIN(SUM($HY229-$CF229),SUM(SUM($J229,$L229)*IF($AJ229=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB229)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S229>0,Account!$AG$2=TRUE,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH229=FALSE),SUM(Usage!$BW229:$CB229)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V229>0,Account!$AG$2=TRUE,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH229=FALSE),SUM(Usage!$CC229:$CH229)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y229>0,Account!$AG$2=TRUE,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH229=FALSE),SUM(Usage!$CI229:$CN229)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH229=TRUE,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S229),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S229)),2)","v":0},{"$f":"ROUND(IF(OR($AH229=TRUE,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V229),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V229)),2)","v":0},{"$f":"IF(OR($AH229=TRUE,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y229),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y229))","v":0},{"$f":"ROUND(IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW229),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW229)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX229),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX229)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY229),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY229)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ229),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ229)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA229),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA229)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB229),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB229)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S229),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC229),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC229)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD229),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD229)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE229),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE229)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF229),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF229)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG229),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG229)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH229),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH229)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V229),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI229),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI229))","v":0},{"$f":"IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ229),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ229))","v":0},{"$f":"IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK229),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK229))","v":0},{"$f":"IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL229),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL229))","v":0},{"$f":"IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM229),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM229))","v":0},{"$f":"IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN229),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN229))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y229)","v":0},0,0,0,0,{"$f":"IF($DW229>IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV229*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV229*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW229-IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV229*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV229*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV229<$DW229,SUM($DW229-$DV229),0))","v":0},{"$f":"IF(OR(AND($D229<=FctrChngDts!$B$14,Usage!$E229>FctrChngDts!$B$14),AND(Usage!$D229<=FctrChngDts!$C$14,Usage!$E229>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW229),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX229),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY229),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ229),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA229),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB229),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC229),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD229),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE229),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF229),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG229),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH229),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI229)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ229)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK229)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL229)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM229)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN229)","v":0},0,{"$f":"IF(AND($S229>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E229<>\"D-CARE\",Tenant!$F229=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET229=TRUE,$S229>0,$V229=0),SUM(SUM($BW229:$CB229)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET229=TRUE,$S229>0,$V229>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW229:$CB229)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET229=TRUE,$S229>0,$V229>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW229:$CB229)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S229>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S229>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S229>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV229=TRUE,$S229>0,$V229=0),SUM(SUM($BW229:$CB229)*'CRS1'!$P$2),IF(AND($EV229=TRUE,$S229>0,$V229>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW229:$CB229)*'CRS1'!$P$2),IF(AND($EV229=TRUE,$S229>0,$V229>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW229:$CB229)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S229>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX229=TRUE,$S229>0,$V229=0),SUM(SUM($BW229:$CB229)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX229=TRUE,$S229>0,$V229>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW229:$CB229)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX229=TRUE,$S229>0,$V229>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW229:$CB229)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S229>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ229=TRUE,$S229>0),SUM(SUM($BW229:$CB229)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V229>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E229<>\"D-CARE\",Tenant!$F229=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB229=TRUE,$S229>0,$V229>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC229:$CH229)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB229=TRUE,$S229>0,$V229>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC229:$CH229)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB229=TRUE,$V229>0,$Y229>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC229:$CH229)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB229=TRUE,$V229>0,$Y229>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC229:$CH229)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB229=TRUE,$S229=0,$V229>0,$Y229=0),SUM(SUM($CC229:$CH229)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V229>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V229>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V229>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD229=TRUE,$S229>0,$V229>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC229:$CH229)*'CRS2'!$P$2),IF(AND($FD229=TRUE,$S229>0,$V229>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC229:$CH229)*'CRS2'!$P$2),IF(AND($FD229=TRUE,$V229>0,$Y229>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC229:$CH229)*'CRS2'!$P$2),IF(AND($FD229=TRUE,$V229>0,$Y229>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC229:$CH229)*'CRS2'!$P$2),IF(AND($FD229=TRUE,$S229=0,$V229>0,$Y229=0),SUM(SUM($CC229:$CH229)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V229>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF229=TRUE,$S229>0,$V229>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC229:$CH229)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF229=TRUE,$S229>0,$V229>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC229:$CH229)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF229=TRUE,$V229>0,$Y229>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC229:$CH229)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF229=TRUE,$V229>0,$Y229>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC229:$CH229)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF229=TRUE,$S229=0,$V229>0,$Y229=0),SUM(SUM($CC229:$CH229)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V229>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH229=TRUE,$V229>0),SUM(SUM($CC229:$CH229)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y229>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E229<>\"D-CARE\",Tenant!$F229=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ229=TRUE,$V229=0,$Y229>0),SUM(SUM($CI229:$CN229)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ229=TRUE,$V229>0,$Y229>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI229:$CN229)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ229=TRUE,$V229>0,$Y229>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI229:$CN229)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y229>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y229>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y229>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL229=TRUE,$V229=0,$Y229>0),SUM(SUM($CI229:$CN229)*'CRS3'!$P$2),IF(AND($FL229=TRUE,$V229>0,$Y229>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI229:$CN229)*'CRS3'!$P$2),IF(AND($FL229=TRUE,$V229>0,$Y229>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI229:$CN229)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y229>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN229=TRUE,$V229=0,$Y229>0),SUM(SUM($CI229:$CN229)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN229=TRUE,$V229>0,$Y229>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI229:$CN229)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN229=TRUE,$V229>0,$Y229>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI229:$CN229)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y229>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP229=TRUE,$Y229>0),SUM(SUM($CI229:$CN229)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR229:$FT229))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO229:$CQ229,$FR229:$FT229))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA229:$EF229)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG229:$EL229)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM229:$ER229)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV229,$CO229:$CQ229,$EA229:$ER229)/$P229)*$S229*FctrChngDts!$B$15),SUM(SUM(SUM($DV229,$CO229:$CQ229,$FR229:$FT229)/$P229)*$S229*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV229,$CO229:$CQ229,$EA229:$ER229)/$P229)*$V229*FctrChngDts!$B$15),SUM(SUM(SUM($DV229,$CO229:$CQ229,$FR229:$FT229)/$P229)*$V229*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV229,$CO229:$CQ229,$EA229:$ER229)/$P229)*$Y229*FctrChngDts!$B$15),SUM(SUM(SUM($DV229,$CO229:$CQ229,$FR229:$FT229)/$P229)*$Y229*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA229*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI229*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ229*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ229,$FU229,$GF229,$GZ229:$HE229),IF(Account!$Q$2=TRUE,SUM($DZ229,$FV229,$GF229,$GZ229:$HE229),SUM($DZ229,$ES229,$FU229:$FV229,$GF229,$GZ229:$HE229)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E229),Usage!$P229,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D229,FctrChngDts!$C$17<=Usage!$E229),SUM(FctrChngDts!$C$17-Usage!$D229),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E229),Usage!$P229,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D229,FctrChngDts!$C$19<=Usage!$E229),SUM(FctrChngDts!$C$19-Usage!$D229),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK229*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK229*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL229*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL229*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D229))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A229,Tenant!$A:$J,8,FALSE)=TRUE,$GG229<0),0,SUM(SUM(SUM($GG229/$P229*$GP229)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A229,Tenant!$A:$J,8,FALSE)=TRUE,$GG229<0),0,SUM(SUM(SUM($GG229/$P229*$GQ229)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D229))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A229,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV229*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A229,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW229*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU229:$DA229,$EU229,$EA229:$EF229,$FA229)-SUM(SUM($BW229:$CB229)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD229:$DJ229,$FC229,$EG229:$EL229,$FI229)-SUM(SUM($CC229:$CH229)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM229:$DS229,$FK229,$EM229:$ER229,$FQ229)-SUM(SUM($CI229:$CN229)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO229,$CU229:$DA229,$EU229,$EW229,$EY229,$EA229:$EF229,$FA229,$CP229,$DD229:$DJ229,$FC229,$FE229,$FG229,$EG229:$EL229,$FI229)/$P229*$S229)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO229,$CU229:$DA229,$EU229,$EW229,$EY229,$EA229:$EF229,$FA229,$CP229,$DD229:$DJ229,$FC229,$FE229,$FG229,$EG229:$EL229,$FI229)/$P229*$V229)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ229,$DM229:$DS229,$FK229,$FM229,$FO229,$EM229:$ER229,$FQ229)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D229,BslnAllctnCrrnt!$A$1<=$E229),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK229=\"FSP1\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$Q229,BslnAllctnCrrnt!$A$1<$R229),SUM(BslnAllctnCrrnt!$A$1-$Q229),IF(AND($AK229=\"FSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$Q229,BslnAllctnCrrnt!$A$1<$R229),SUM(BslnAllctnCrrnt!$A$1-$Q229),IF(AND($AK229=\"FSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),$I229,IF(AND($AK229=\"SSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$Q229,BslnAllctnCrrnt!$A$1<$R229),SUM(BslnAllctnCrrnt!$A$1-$Q229),IF(AND($AK229=\"SSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),$I229,0)))))","v":0},{"$f":"IF(AND($AK229=\"FSP1\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$Q229,BslnAllctnCrrnt!$A$1<$R229),SUM($I229-$HG229),IF(AND($AK229=\"FSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$Q229,BslnAllctnCrrnt!$A$1<$R229),SUM($I229-$HG229),IF(AND($AK229=\"FSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM($I229-$HG229),IF(AND($AK229=\"SSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$Q229,BslnAllctnCrrnt!$A$1<$R229),SUM($I229-$HG229),IF(AND($AK229=\"SSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM($I229-$HG229),0)))))","v":0},{"$f":"IF(AND($AK229=\"SSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$Q229,BslnAllctnCrrnt!$A$1<$R229),0,IF(AND(FctrChngDts!$A$2>=$D229,FctrChngDts!$B$2<$E229),IF(AND($AK229=\"SSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM(BslnAllctnCrrnt!$A$1-$T229),0),IF(AND($AK229=\"FSP2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM(BslnAllctnCrrnt!$A$1-$T229),IF(AND($AK229=\"FSP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM(BslnAllctnCrrnt!$A$1-$T229),IF(AND($AK229=\"FSP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$W229,BslnAllctnCrrnt!$A$1<$X229),$K229,IF(AND($AK229=\"FSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$Q229,BslnAllctnCrrnt!$A$1<$R229),0,IF(AND($AK229=\"FSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM(BslnAllctnCrrnt!$A$1-$T229),IF(AND($AK229=\"SSP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM(BslnAllctnCrrnt!$A$1-$T229),IF(AND($AK229=\"SSP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$W229,BslnAllctnCrrnt!$A$1<$X229),$K229,0)))))))))","v":0},{"$f":"IF(AND($AK229=\"SSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$Q229,BslnAllctnCrrnt!$A$1<$R229),SUM($K229-$HI229),IF(AND($AK229=\"SSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM($K229-$HI229),IF(AND($AK229=\"FSP2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM($K229-$HI229),IF(AND($AK229=\"FSP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM($K229-$HI229),IF(AND($AK229=\"FSP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$W229,BslnAllctnCrrnt!$A$1<$X229),SUM($K229-$HI229),IF(AND($AK229=\"FSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$Q229,BslnAllctnCrrnt!$A$1<$R229),SUM($K229-$HI229),IF(AND($AK229=\"FSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM($K229-$HI229),IF(AND($AK229=\"SSP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM($K229-$HI229),IF(AND($AK229=\"SSP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$W229,BslnAllctnCrrnt!$A$1<$X229),SUM($K229-$HI229),0)))))))))","v":0},{"$f":"IF(AND($AK229=\"FSP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),0,IF(AND($AK229=\"FSP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$W229,BslnAllctnCrrnt!$A$1<$X229),SUM(BslnAllctnCrrnt!$A$1-$W229),IF(AND($AK229=\"FSP3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$W229,BslnAllctnCrrnt!$A$1<$X229),SUM(BslnAllctnCrrnt!$A$1-$W229),0)))","v":0},{"$f":"IF(AND($AK229=\"FSP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM($M229-$HK229),IF(AND($AK229=\"FSP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$W229,BslnAllctnCrrnt!$A$1<$X229),SUM($M229-$HK229),IF(AND($AK229=\"FSP3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$W229,BslnAllctnCrrnt!$A$1<$X229),SUM($M229-$HK229),0)))","v":0},{"$f":"IF(AND($AK229=\"FWP1\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$Q229,BslnAllctnCrrnt!$A$1<$R229),SUM(BslnAllctnCrrnt!$A$1-$Q229),IF(AND($AK229=\"FWP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$Q229,BslnAllctnCrrnt!$A$1<$R229),SUM(BslnAllctnCrrnt!$A$1-$Q229),IF(AND($AK229=\"FWP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),$J229,IF(AND(FctrChngDts!$A$2>=$D229,FctrChngDts!$B$2<$E229),IF(AND($AK229=\"SSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$Q229,BslnAllctnCrrnt!$A$1<$R229),SUM(BslnAllctnCrrnt!$A$1-$Q229),0),IF(AND($AK229=\"SSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),$J229,0)))))","v":0},{"$f":"IF(AND($AK229=\"FWP1\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$Q229,BslnAllctnCrrnt!$A$1<$R229),SUM($J229-$HM229),IF(AND($AK229=\"FWP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$Q229,BslnAllctnCrrnt!$A$1<$R229),SUM($J229-$HM229),IF(AND($AK229=\"FWP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM($J229-$HM229),IF(AND($AK229=\"SSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$Q229,BslnAllctnCrrnt!$A$1<$R229),SUM($J229-$HM229),IF(AND($AK229=\"SSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM($J229-$HM229),0)))))","v":0},{"$f":"IF(AND($AK229=\"FWP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$Q229,BslnAllctnCrrnt!$A$1<$R229),0,IF(AND($AK229=\"FWP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM(BslnAllctnCrrnt!$A$1-$T229),IF(AND($AK229=\"FWP2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM(BslnAllctnCrrnt!$A$1-$T229),IF(AND($AK229=\"FWP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM(BslnAllctnCrrnt!$A$1-$T229),IF(AND($AK229=\"FWP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$W229,BslnAllctnCrrnt!$A$1<$X229),$L229,IF(AND($AK229=\"SSP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM(BslnAllctnCrrnt!$A$1-$T229),IF(AND($AK229=\"SSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$Q229,BslnAllctnCrrnt!$A$1<$R229),0,IF(AND($AK229=\"SSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM(BslnAllctnCrrnt!$A$1-$T229),0))))))))","v":0},{"$f":"IF(AND($AK229=\"FWP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$Q229,BslnAllctnCrrnt!$A$1<$R229),SUM($L229-$HO229),IF(AND($AK229=\"FWP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM($L229-$HO229),IF(AND($AK229=\"FWP2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM($L229-$HO229),IF(AND($AK229=\"FWP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM($L229-$HO229),IF(AND($AK229=\"FWP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$W229,BslnAllctnCrrnt!$A$1<$X229),SUM($L229-$HO229),IF(AND($AK229=\"SSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$Q229,BslnAllctnCrrnt!$A$1<$R229),SUM($L229-$HO229),IF(AND($AK229=\"SSP1P2\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM($L229-$HO229),0)))))))","v":0},{"$f":"IF(AND($AK229=\"FWP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),0,IF(AND($AK229=\"FWP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$W229,BslnAllctnCrrnt!$A$1<$X229),SUM(BslnAllctnCrrnt!$A$1-$W229),IF(AND($AK229=\"FWP3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$W229,BslnAllctnCrrnt!$A$1<$X229),SUM(BslnAllctnCrrnt!$A$1-$W229),IF(AND($AK229=\"SSP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),0,IF(AND($AK229=\"SSP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$W229,BslnAllctnCrrnt!$A$1<$X229),SUM(BslnAllctnCrrnt!$A$1-$W229),0)))))","v":0},{"$f":"IF(AND($AK229=\"FWP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM($N229-$HQ229),IF(AND($AK229=\"FWP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$W229,BslnAllctnCrrnt!$A$1<$X229),SUM($N229-$HQ229),IF(AND($AK229=\"FWP3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$W229,BslnAllctnCrrnt!$A$1<$X229),SUM($N229-$HQ229),IF(AND($AK229=\"SSP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$T229,BslnAllctnCrrnt!$A$1<$U229),SUM($N229-$HQ229),IF(AND($AK229=\"SSP2P3\",$HF229=TRUE,BslnAllctnCrrnt!$A$1>=$W229,BslnAllctnCrrnt!$A$1<$X229),SUM($N229-$HQ229),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[231,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G232),0,IF($F232<=$G232,SUM($G232-$F232),IF($F232>$G232,SUM((Account!$L$2-Usage!$F232)+Usage!$G232+1))))","v":0},{"$f":"IF($Q232=0,0,IF($R232=0,0,IF(AND($Q232<FctrChngDts!$A$2,$R232>=FctrChngDts!$A$2),SUM($R232-FctrChngDts!$A$2+1),IF(AND($Q232>=FctrChngDts!$A$2,$R232>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q232),IF(AND($Q232>=FctrChngDts!$A$2,$R232<FctrChngDts!$B$2),SUM($R232-$Q232+1),0)))))","v":0},{"$f":"IF($Q232=0,0,IF($R232=0,0,IF(AND($Q232<FctrChngDts!$A$2,$R232>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q232),IF(AND($Q232<FctrChngDts!$A$2,$R232<FctrChngDts!$A$2),SUM($R232-$Q232+1),IF(AND($Q232>FctrChngDts!$A$2,$R232>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R232+1),0)))))","v":0},{"$f":"IF($T232=0,0,IF($U232=0,0,IF(AND($T232<FctrChngDts!$A$2,$U232>=FctrChngDts!$A$2),SUM($U232-FctrChngDts!$A$2+1),IF(AND($T232>=FctrChngDts!$A$2,$U232<FctrChngDts!$B$2),SUM($U232-$T232+1),IF(AND($T232>=FctrChngDts!$A$2,$U232>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T232)<0),0,IF(AND($T232>=FctrChngDts!$A$2,$U232>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T232),0))))))","v":0},{"$f":"IF($T232=0,0,IF($U232=0,0,IF(AND($T232<FctrChngDts!$A$2,$U232>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T232),IF(AND($T232>=FctrChngDts!$B$2,$U232>=FctrChngDts!$B$2),SUM($U232-$T232+1),IF(AND($T232<FctrChngDts!$A$2,$U232<FctrChngDts!$A$2),SUM($U232-$T232+1),IF(AND($T232>=FctrChngDts!$A$2,$U232>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U232+1),0))))))","v":0},{"$f":"IF($W232=0,0,IF($X232=0,0,IF(AND($W232>=FctrChngDts!$A$2,$X232>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W232)<0),0,IF(AND($W232>=FctrChngDts!$A$2,$X232>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W232),IF(AND($W232>=FctrChngDts!$A$2,$X232<FctrChngDts!$B$2),SUM($X232-$W232+1),IF(AND($W232<FctrChngDts!$A$2,$X232>=FctrChngDts!$A$2),SUM($X232-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W232=0,0,IF($X232=0,0,IF(AND($W232<FctrChngDts!$A$2,$X232<FctrChngDts!$A$2),SUM($X232-$W232+1),IF(AND($W232>=FctrChngDts!$A$2,$X232>=FctrChngDts!$B$2,SUM($X232-FctrChngDts!$B$2+1)<=$Y232),SUM($X232-FctrChngDts!$B$2+1),IF(AND($W232>=FctrChngDts!$A$2,$X232>=FctrChngDts!$B$2),SUM($X232-$W232+1),IF(AND($W232<FctrChngDts!$A$2,$X232>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W232),0))))))","v":0},{"$f":"IF(AND($D232>=FctrChngDts!$C$2,$E232<FctrChngDts!$E$2),\"1\",IF(AND($D232>=FctrChngDts!$E$2,$E232<FctrChngDts!$G$2),\"2\",IF(AND($D232>=FctrChngDts!$G$2,$E232<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D232>=FctrChngDts!$D$2,,IF(AND($D232>=FctrChngDts!$C$2,$D232<=FctrChngDts!$D$2),$D232,IF(AND($D232>=FctrChngDts!$C$2,$D232>=FctrChngDts!$D$2,$E232>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D232>FctrChngDts!$D$2,,IF($D232=FctrChngDts!$D$2,$D232,IF(AND($D232>=FctrChngDts!$C$2,$E232<FctrChngDts!$D$2),$E232,IF(AND($D232>=FctrChngDts!$C$2,$E232>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D232>=FctrChngDts!$D$2,$E232>=FctrChngDts!$D$2,$E232>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E232<FctrChngDts!$D$2,$E232<=FctrChngDts!$D$2),$E232,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D232<FctrChngDts!$E$2,$E232<FctrChngDts!$E$2),,IF($D232>FctrChngDts!$F$2,,IF(AND($D232>=FctrChngDts!$E$2,$D232<=FctrChngDts!$F$2),$D232,IF(AND($D232>=FctrChngDts!$E$2,$D232>=FctrChngDts!$F$2,$E232>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D232>FctrChngDts!$F$2,,IF($E232=FctrChngDts!$F$2,$E232,IF(AND($D232<FctrChngDts!$E$2,$E232<=FctrChngDts!$F$2),$E232,IF(AND($D232>=FctrChngDts!$E$2,$E232<FctrChngDts!$F$2),$E232,IF(AND($D232>=FctrChngDts!$E$2,$E232>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D232>=FctrChngDts!$F$2,$E232>=FctrChngDts!$F$2,$E232>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D232<FctrChngDts!$G$2,$E232<FctrChngDts!$G$2),,IF($D232>FctrChngDts!$H$2,,IF(AND($D232>=FctrChngDts!$G$2,$D232<=FctrChngDts!$H$2),$D232,IF(AND($D232>=FctrChngDts!$G$2,$D232>=FctrChngDts!$H$2,$E232>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D232>FctrChngDts!$H$2,,IF($E232=FctrChngDts!$H$2,$E232,IF(AND($D232<FctrChngDts!$G$2,$E232<=FctrChngDts!$H$2),$E232,IF(AND($D232>=FctrChngDts!$G$2,$E232<FctrChngDts!$H$2),$E232,IF(AND($D232>=FctrChngDts!$G$2,$E232>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D232>=FctrChngDts!$H$2,$E232>=FctrChngDts!$H$2,$E232>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A232,Tenant!$A232:$J531,6,FALSE)","v":0},{"$f":"VLOOKUP($A232,Tenant!$A232:$J531,7,FALSE)","v":0},{"$f":"VLOOKUP($A232,Tenant!$A232:$J531,10,FALSE)","v":0},0,{"$f":"IF(AND($AK232=\"FSP2\",$AJ232=FALSE,$HF232=FALSE),SUM($K232*FctrChngDts!$C$9),IF(AND($AK232=\"FSP2\",$AJ232=TRUE,$HF232=FALSE),SUM($K232*FctrChngDts!$C$10),IF(AND($AK232=\"FSP2P3\",$AJ232=FALSE,$HF232=FALSE),SUM(SUM($K232,$M232)*FctrChngDts!$C$9),IF(AND($AK232=\"FSP2P3\",$AJ232=TRUE,$HF232=FALSE),SUM(SUM($K232,$M232)*FctrChngDts!$C$10),IF(AND($AK232=\"FSP3\",$AJ232=FALSE,$HF232=FALSE),SUM($M232*FctrChngDts!$C$9),IF(AND($AK232=\"FSP3\",$AJ232=TRUE,$HF232=FALSE),SUM($M232*FctrChngDts!$C$10),IF(AND($AK232=\"FSP1\",$AJ232=FALSE,$HF232=FALSE),SUM($I232*FctrChngDts!$C$9),IF(AND($AK232=\"FSP1\",$AJ232=TRUE,$HF232=FALSE),SUM($I232*FctrChngDts!$C$10),IF(AND($AK232=\"FSP1P2\",$AJ232=FALSE,$HF232=FALSE),SUM(SUM($I232,$K232)*FctrChngDts!$C$9),IF(AND($AK232=\"FSP1P2\",$AJ232=TRUE,$HF232=FALSE),SUM(SUM($I232,$K232)*FctrChngDts!$C$10),IF(AND($Z232=\"Summer\",$AK232=\"SSP2P3\",$AJ232=FALSE,$HF232=FALSE),SUM(SUM(SUM(SUM($K232,$M232)*FctrChngDts!$C$9),SUM(SUM($L232,$N232)*FctrChngDts!$C$11))*$AF232),IF(AND($Z232=\"Summer\",$AK232=\"SSP2P3\",$AJ232=TRUE,$HF232=FALSE),SUM(SUM(SUM(SUM($K232,$M232)*FctrChngDts!$C$10),SUM(SUM($L232,$N232)*FctrChngDts!$C$12))*$AF232),IF(AND($Z232=\"Winter\",$AK232=\"SSP2P3\",$AJ232=FALSE,$HF232=FALSE),SUM(SUM(SUM(SUM($K232,$M232)*FctrChngDts!$C$9),SUM(SUM($L232,$N232)*FctrChngDts!$C$11))-$AO232),IF(AND($Z232=\"Winter\",$AK232=\"SSP2P3\",$AJ232=TRUE,$HF232=FALSE),SUM(SUM(SUM(SUM($K232,$M232)*FctrChngDts!$C$10),SUM(SUM($L232,$N232)*FctrChngDts!$C$12))-$AO232),IF(AND($Z232=\"Summer\",$AK232=\"SSP1P2\",$AJ232=FALSE,$HF232=FALSE),SUM(SUM(SUM(SUM($I232,$K232)*FctrChngDts!$C$9),SUM(SUM($J232,$L232)*FctrChngDts!$C$11))*$AF232),IF(AND($Z232=\"Summer\",$AK232=\"SSP1P2\",$AJ232=TRUE,$HF232=FALSE),SUM(SUM(SUM(SUM($I232,$K232)*FctrChngDts!$C$10),SUM(SUM($J232,$L232)*FctrChngDts!$C$12))*$AF232),IF(AND($Z232=\"Winter\",$AK232=\"SSP1P2\",$AJ232=FALSE,$HF232=FALSE),SUM(SUM(SUM(SUM($I232,$K232)*FctrChngDts!$C$9),SUM(SUM($J232,$L232)*FctrChngDts!$C$11))-$AO232),IF(AND($Z232=\"Winter\",$AK232=\"SSP1P2\",$AJ232=TRUE,$HF232=FALSE),SUM(SUM(SUM(SUM($I232,$K232)*FctrChngDts!$C$10),SUM(SUM($J232,$L232)*FctrChngDts!$C$12))-$AO232),IF(AND($AK232=\"FSP2\",$AJ232=FALSE,$HF232=TRUE),SUM(SUM($HI232*FctrChngDts!$B$9),SUM($HJ232*FctrChngDts!$C$9)),IF(AND($AK232=\"FSP2\",$AJ232=TRUE,$HF232=TRUE),SUM(SUM($HI232*FctrChngDts!$B$10),SUM($HJ232*FctrChngDts!$C$10)),IF(AND($AK232=\"FSP2P3\",$AJ232=FALSE,$HF232=TRUE),SUM(SUM(SUM($HI232,$HK232)*FctrChngDts!$B$9),SUM(SUM($HJ232,$HL232)*FctrChngDts!$C$9)),IF(AND($AK232=\"FSP2P3\",$AJ232=TRUE,$HF232=TRUE),SUM(SUM(SUM($HI232,$HK232)*FctrChngDts!$B$10),SUM(SUM($HJ232,$HL232)*FctrChngDts!$C$10)),IF(AND($AK232=\"FSP3\",$AJ232=FALSE,$HF232=TRUE),SUM(SUM($HK232*FctrChngDts!$B$9),SUM($HL232*FctrChngDts!$C$9)),IF(AND($AK232=\"FSP3\",$AJ232=TRUE,$HF232=TRUE),SUM(SUM($HK232*FctrChngDts!$B$10),SUM($HL232*FctrChngDts!$C$10)),IF(AND($AK232=\"FSP1\",$AJ232=FALSE,$HF232=TRUE),SUM(SUM($HG232*FctrChngDts!$B$9),SUM($HH232*FctrChngDts!$C$9)),IF(AND($AK232=\"FSP1\",$AJ232=TRUE,$HF232=TRUE),SUM(SUM($HG232*FctrChngDts!$B$10),SUM($HH232*FctrChngDts!$C$10)),IF(AND($AK232=\"FSP1P2\",$AJ232=FALSE,$HF232=TRUE),SUM(SUM(SUM($HG232,$HI232)*FctrChngDts!$B$9),SUM(SUM($HH232,$HJ232)*FctrChngDts!$C$9)),IF(AND($AK232=\"FSP1P2\",$AJ232=TRUE,$HF232=TRUE),SUM(SUM(SUM($HG232,$HI232)*FctrChngDts!$B$10),SUM(SUM($HG232,$HI232)*FctrChngDts!$C$10)),IF(AND($Z232=\"Summer\",$AK232=\"SSP2P3\",$AJ232=FALSE,$HF232=TRUE),SUM(SUM(SUM(SUM($HI232,$HK232)*FctrChngDts!$B$9),SUM(SUM($HJ232,$HL232)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO232,$HQ232)*FctrChngDts!$B$11),SUM(SUM($HP232,$HR232)*FctrChngDts!$C$11))*$AF232),IF(AND($Z232=\"Summer\",$AK232=\"SSP2P3\",$AJ232=TRUE,$HF232=TRUE),SUM(SUM(SUM(SUM($HI232,$HK232)*FctrChngDts!$B$10),SUM(SUM($HJ232,$HL232)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO232,$HQ232)*FctrChngDts!$B$12),SUM(SUM($HP232,$HR232)*FctrChngDts!$C$12))*$AF232),IF(AND($Z232=\"Winter\",$AK232=\"SSP2P3\",$AJ232=FALSE,$HF232=TRUE),SUM(SUM(SUM(SUM($HI232,$HK232)*FctrChngDts!$B$9),SUM(SUM($HJ232,$HL232)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO232,$HQ232)*FctrChngDts!$B$11),SUM(SUM($HP232,$HR232)*FctrChngDts!$C$11))-$AO232),IF(AND($Z232=\"Winter\",$AK232=\"SSP2P3\",$AJ232=TRUE,$HF232=TRUE),SUM(SUM(SUM(SUM($HI232,$HK232)*FctrChngDts!$B$10),SUM(SUM($HO232,$HQ232)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO232,$HQ232)*FctrChngDts!$B$12),SUM(SUM($HP232,$HR232)*FctrChngDts!$C$12))-$AO232),IF(AND($Z232=\"Summer\",$AK232=\"SSP1P2\",$AJ232=FALSE,$HF232=TRUE),SUM(SUM(SUM(SUM($HG232,$HI232)*FctrChngDts!$B$9),SUM(SUM($HH232,$HJ232)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM232,$HO232)*FctrChngDts!$B$11),SUM(SUM($HN232,$HP232)*FctrChngDts!$C$11))*$AF232),IF(AND($Z232=\"Summer\",$AK232=\"SSP1P2\",$AJ232=TRUE,$HF232=TRUE),SUM(SUM(SUM(SUM($HG232,$HI232)*FctrChngDts!$B$10),SUM(SUM($HH232,$HJ232)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM232,$HO232)*FctrChngDts!$B$12),SUM(SUM($HN232,$HP232)*FctrChngDts!$C$12))*$AF232),IF(AND($Z232=\"Winter\",$AK232=\"SSP1P2\",$AJ232=FALSE,$HF232=TRUE),SUM(SUM(SUM(SUM($HG232,$HI232)*FctrChngDts!$B$9),SUM(SUM($HH232,$HJ232)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM232,$HO232)*FctrChngDts!$B$11),SUM(SUM($HN232,$HP232)*FctrChngDts!$C$11))-$AO232),IF(AND($Z232=\"Winter\",$AK232=\"SSP1P2\",$AJ232=TRUE,$HF232=TRUE),SUM(SUM(SUM(SUM($HG232,$HI232)*FctrChngDts!$B$10),SUM(SUM($HH232,$HJ232)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM232,$HO232)*FctrChngDts!$B$12),SUM(SUM($HN232,$HP232)*FctrChngDts!$C$12))-$AO232),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK232=\"FWP1\",$AJ232=FALSE,$HF232=FALSE),SUM($J232*FctrChngDts!$C$11),IF(AND($AK232=\"FWP1\",$AJ232=TRUE,$HF232=FALSE),SUM($J232*FctrChngDts!$C$12),IF(AND($AK232=\"FWP1P2\",$AJ232=FALSE,$HF232=FALSE),SUM(SUM($J232,$L232)*FctrChngDts!$C$11),IF(AND($AK232=\"FWP1P2\",$AJ232=TRUE,$HF232=FALSE),SUM(SUM($J232,$L232)*FctrChngDts!$C$12),IF(AND($AK232=\"FWP2\",$AJ232=FALSE,$HF232=FALSE),SUM($L232*FctrChngDts!$C$11),IF(AND($AK232=\"FWP2\",$AJ232=TRUE,$HF232=FALSE),SUM($L232*FctrChngDts!$C$12),IF(AND($AK232=\"FWP2P3\",$AJ232=FALSE,$HF232=FALSE),SUM(SUM($L232,$N232)*FctrChngDts!$C$11),IF(AND($AK232=\"FWP2P3\",$AJ232=TRUE,$HF232=FALSE),SUM(SUM($L232,$N232)*FctrChngDts!$C$12),IF(AND($AK232=\"FWP3\",$AJ232=FALSE,$HF232=FALSE),SUM($N232*FctrChngDts!$C$11),IF(AND($AK232=\"FWP3\",$AJ232=TRUE,$HF232=FALSE),SUM($N232*FctrChngDts!$C$12),IF(AND($Z232=\"Winter\",$AK232=\"SSP1P2\",$AJ232=FALSE,$HF232=FALSE),SUM(SUM(SUM($I232,$K232)*FctrChngDts!$C$9),SUM(SUM($J232,$L232)*FctrChngDts!$C$11))*$AG232,IF(AND($Z232=\"Winter\",$AK232=\"SSP1P2\",$AJ232=TRUE,$HF232=FALSE),SUM(SUM(SUM($I232,$K232)*FctrChngDts!$B$10),SUM(SUM($J232,$L232)*FctrChngDts!$B$12))*$AG232,IF(AND($Z232=\"Summer\",$AK232=\"SSP1P2\",$AJ232=FALSE,$HF232=FALSE),SUM(SUM(SUM($I232,$K232)*FctrChngDts!$B$9),SUM(SUM($J232,$L232)*FctrChngDts!$B$11))-$AJ232,IF(AND($Z232=\"Summer\",$AK232=\"SSP1P2\",$AJ232=TRUE,$HF232=FALSE),SUM(SUM(SUM($I232,$K232)*FctrChngDts!$C$10),SUM(SUM($J232,$L232)*FctrChngDts!$C$12))-$AJ232,IF(AND($Z232=\"Winter\",$AK232=\"SSP2P3\",$AJ232=FALSE,$HF232=FALSE),SUM(SUM(SUM($K232,$M232)*FctrChngDts!$C$9),SUM(SUM($L232,$N232)*FctrChngDts!$C$11))*$AG232,IF(AND($Z232=\"Winter\",$AK232=\"SSP2P3\",$AJ232=TRUE,$HF232=FALSE),SUM(SUM(SUM($K232,$M232)*FctrChngDts!$C$10),SUM(SUM($L232,$N232)*FctrChngDts!$C$12))*$AG232,IF(AND($Z232=\"Summer\",$AK232=\"SSP2P3\",$AJ232=FALSE,$HF232=FALSE),SUM(SUM(SUM($K232,$M232)*FctrChngDts!$C$9),SUM(SUM($L232,$N232)*FctrChngDts!$C$11))-$AJ232,IF(AND($Z232=\"Summer\",$AK232=\"SSP2P3\",$AJ232=TRUE,$HF232=FALSE),SUM(SUM(SUM($K232,$M232)*FctrChngDts!$C$10),SUM(SUM($L232,$N232)*FctrChngDts!$C$12))-$AJ232,IF(AND($AK232=\"FWP1\",$AJ232=FALSE,$HF232=TRUE),SUM(SUM($HM232*FctrChngDts!$B$11),SUM($HN232*FctrChngDts!$C$11)),IF(AND($AK232=\"FWP1\",$AJ232=TRUE,$HF232=TRUE),SUM(SUM($HM232*FctrChngDts!$B$12),SUM($HN232*FctrChngDts!$C$12)),IF(AND($AK232=\"FWP1P2\",$AJ232=FALSE,$HF232=TRUE),SUM(SUM(SUM($HM232,$HO232)*FctrChngDts!$B$11),SUM(SUM($HN232,$HP232)*FctrChngDts!$C$11)),IF(AND($AK232=\"FWP1P2\",$AJ232=TRUE,$HF232=TRUE),SUM(SUM(SUM($HM232,$KP232)*FctrChngDts!$C$12),SUM(SUM($HN232,$HP232)*FctrChngDts!$C$12)),IF(AND($AK232=\"FWP2\",$AJ232=FALSE,$HF232=TRUE),SUM(SUM($HO232*FctrChngDts!$B$11),SUM($HO232*FctrChngDts!$C$11)),IF(AND($AK232=\"FWP2\",$AJ232=TRUE,$HF232=TRUE),SUM(SUM($HO232*FctrChngDts!$B$12),SUM($HO232*FctrChngDts!$C$12)),IF(AND($AK232=\"FWP2P3\",$AJ232=FALSE,$HF232=TRUE),SUM(SUM(SUM($HO232,$HQ232)*FctrChngDts!$C$11),SUM(SUM($HP232,$HR232)*FctrChngDts!$C$11)),IF(AND($AK232=\"FWP2P3\",$AJ232=TRUE,$HF232=TRUE),SUM(SUM(SUM($HO232,$HQ232)*FctrChngDts!$C$12),SUM(SUM($HP232,$HR232)*FctrChngDts!$C$12)),IF(AND($AK232=\"FWP3\",$AJ232=FALSE,$HF232=TRUE),SUM(SUM($HQ232*FctrChngDts!$B$11),SUM($HR232*FctrChngDts!$C$11)),IF(AND($AK232=\"FWP3\",$AJ232=TRUE,$HF232=TRUE),SUM(SUM($HQ232*FctrChngDts!$B$12),SUM($HR232*FctrChngDts!$C$12)),IF(AND($Z232=\"Winter\",$AK232=\"SSP1P2\",$AJ232=FALSE,$HF232=TRUE),SUM(SUM(SUM(SUM($HG232,$HI232)*FctrChngDts!$B$9),SUM(SUM($HH232,$HJ232)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM232,$HO232)*FctrChngDts!$B$11),SUM(SUM($HN232,$HP232)*FctrChngDts!$C$11))*$AG232),IF(AND($Z232=\"Winter\",$AK232=\"SSP1P2\",$AJ232=TRUE,$HF232=TRUE),SUM(SUM(SUM(SUM($HG232,$HI232)*FctrChngDts!$B$10), SUM(SUM($HH232,$HJ232)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM232,$HO232)*FctrChngDts!$B$12),SUM(SUM($HN232,$HP232)*FctrChngDts!$C$12))*$AG232),IF(AND($Z232=\"Summer\",$AK232=\"SSP1P2\",$AJ232=FALSE,$HF232=TRUE),SUM(SUM(SUM(SUM($HG232,$HI232)*FctrChngDts!$B$9),SUM(SUM($HH232,$HJ232)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM232,$HO232)*FctrChngDts!$B$11),SUM(SUM($HN232,$HP232)*FctrChngDts!$C$11))-$AJ232),IF(AND($Z232=\"Summer\",$AK232=\"SSP1P2\",$AJ232=TRUE,$HF232=TRUE),SUM(SUM(SUM(SUM($HG232,$HI232)*FctrChngDts!$B$10),SUM(SUM($HH232,$HJ232)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM232,$HO232)*FctrChngDts!$B$12),SUM(SUM($HN232,$HP232)*FctrChngDts!$C$12))-$AJ232),IF(AND($Z232=\"Winter\",$AK232=\"SSP2P3\",$AJ232=FALSE,$HF232=TRUE),SUM(SUM(SUM(SUM($HI232,$HK232)*FctrChngDts!$B$9),SUM(SUM($HJ232,$HL232)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO232,$HQ232)*FctrChngDts!$B$11),SUM(SUM($HP232,$HR232)*FctrChngDts!$C$11))*$AG232),IF(AND($Z232=\"Winter\",$AK232=\"SSP2P3\",$AJ232=TRUE,$HF232=TRUE),SUM(SUM(SUM(SUM($HI232,$HK232)*FctrChngDts!$B$10), SUM(SUM($HJ232,$HL232)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO232,$HQ232)*FctrChngDts!$B$12),SUM(SUM($HP232,$HR232)*FctrChngDts!$C$12))*$AG232),IF(AND($Z232=\"Summer\",$AK232=\"SSP2P3\",$AJ232=FALSE,$HF232=TRUE),SUM(SUM(SUM(SUM($HI232,$HK232)*FctrChngDts!$B$9),SUM(SUM($HJ232,$HL232)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO232,$HQ232)*FctrChngDts!$B$11),SUM(SUM($HP232,$HR232)*FctrChngDts!$C$11))-$AJ232),IF(AND($Z232=\"Summer\",$AK232=\"SSP2P3\",$AJ232=TRUE,$HF232=TRUE),SUM(SUM(SUM(SUM($HI232,$HK232)*FctrChngDts!$B$10), SUM(SUM($HJ232,$HL232)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO232,$HQ232)*FctrChngDts!$B$12),SUM(SUM($HP232,$HR232)*FctrChngDts!$C$12))-$AJ232),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK232=\"FSP1\",$AH232=TRUE,SUM(SUM(SUM($AI232*FctrChngDts!$B$13)*I232),$AR232)>$AD232),$AD232,IF(AND($AK232=\"FSP1\",$AH232=TRUE,SUM(SUM(SUM($AI232*FctrChngDts!$B$13)*$I232),$AR232)<=$AD232),SUM(SUM(SUM($AI232*FctrChngDts!$B$13)*$I232),$AR232),IF(AND($Z232=\"Summer\",$AK232=\"SSP1\",$AH232=TRUE,SUM(SUM(SUM(SUM($I232,$J232)*SUM($AI232*FctrChngDts!$B$13))*$AF232),$AR232)>$AD232),$AD232,IF(AND($Z232=\"Summer\",$AK232=\"SSP1\",$AH232=TRUE,SUM(SUM(SUM(SUM($I232,$J232)*SUM($AI232*FctrChngDts!$B$13))*$AF232),$AR232)<=$AD232),SUM(SUM(SUM(SUM($I232,$J232)*SUM($AI232*FctrChngDts!$B$13))*$AF232),$AR232),IF(AND($Z232=\"Winter\",$AK232=\"SSP1\",$AH232=TRUE,SUM(SUM(SUM(SUM($I232,$J232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AU232:$AW232)),$AR232)>$AD232),$AD232,IF(AND($Z232=\"Winter\",$AK232=\"SSP1\",$AH232=TRUE,SUM(SUM(SUM(SUM($I232,$J232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AU232:$AW232)),$AR232)<=$AD232),SUM(SUM(SUM(SUM($I232,$J232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AU232:$AW232)),$AR232),IF(AND($AK232=\"FSP1P2\",$AH232=TRUE,SUM(SUM(SUM(SUM($I232,$K232)*SUM($AI232*FctrChngDts!$B$13))*$AF232),$AR232)>$AD232),$AD232,IF(AND($AK232=\"FSP1P2\",$AH232=TRUE,SUM(SUM(SUM(SUM($I232,$K232)*SUM($AI232*FctrChngDts!$B$13))*$AF232),$AR232)<=$AD232),SUM(SUM(SUM(SUM($I232,$K232)*SUM($AI232*FctrChngDts!$B$13))*$AF232),$AR232),IF(AND($Z232=\"Summer\",$AK232=\"SSP1P2\",$AH232=TRUE,SUM(SUM(SUM(SUM($I232,$K232,$J232,$L232)*SUM($AI232*FctrChngDts!$B$13))*$AF232),$AR232)>$AD232),$AD232,IF(AND($Z232=\"Summer\",$AK232=\"SSP1P2\",$AH232=TRUE,SUM(SUM(SUM(SUM($I232,$K232,$J232,$L232)*SUM($AI232*FctrChngDts!$B$13))*$AF232),$AR232)<=$AD232),SUM(SUM(SUM(SUM($I232,$K232,$J232,$L232)*SUM($AI232*FctrChngDts!$B$13))*$AF232),$AR232),IF(AND($Z232=\"Winter\",$AK232=\"SSP1P2\",$AH232=TRUE,SUM(SUM(SUM(SUM($I232,$K232,$J232,$L232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AU232:$AW232)),$AR232)>$AD232),$AD232,IF(AND($Z232=\"Winter\",$AK232=\"SSP1P2\",$AH232=TRUE,SUM(SUM(SUM(SUM($I232,$K232,$J232,$L232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AU232:$AW232)),$AR232)<=$AD232),MIN($AD232,SUM($AL232,SUM(SUM(SUM(SUM($I232,$K232,$J232,$L232)*SUM($AI232*FctrChngDts!$B$13))*$AF232)))),IF(AND($AK232=\"FSP2\",$AH232=TRUE,SUM(SUM(SUM($AI232*FctrChngDts!$B$13)*$K232),$AR232)>$AD232),$AD232,IF(AND($AK232=\"FSP2\",$AH232=TRUE,SUM(SUM(SUM($AI232*FctrChngDts!$B$13)*$K232),$AR232)<=$AD232),SUM(SUM(SUM($AI232*FctrChngDts!$B$13)*$K232),$AR232),IF(AND($Z232=\"Summer\",$AK232=\"SSP2\",$AH232=TRUE,SUM(SUM(SUM(SUM($K232,$L232)*SUM($AI232*FctrChngDts!$B$13))*$AF232),$AR232)>$AD232),$AD232,IF(AND($Z232=\"Summer\",$AK232=\"SSP2\",$AH232=TRUE,SUM(SUM(SUM(SUM($K232,$L232)*SUM($AI232*FctrChngDts!$B$13))*$AF232),$AR232)<=$AD232),SUM(SUM(SUM(SUM($K232,$L232)*SUM($AI232*FctrChngDts!$B$13))*$AF232),$AR232),IF(AND($Z232=\"Winter\",$AK232=\"SSP2\",$AH232=TRUE,SUM(SUM(SUM(SUM($K232,$L232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AU232:$AW232)),$AR232)>$AD232),$AD232,IF(AND($Z232=\"Winter\",$AK232=\"SSP2\",$AH232=TRUE,SUM(SUM(SUM(SUM($K232,$L232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AU232:$AW232)),$AR232)<=$AD232),SUM(SUM(SUM(SUM($K232,$L232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AU232:$AW232)),$AR232),IF(AND($AK232=\"FSP2P3\",$AH232=TRUE,SUM(SUM(SUM(SUM($K232,$M232)*SUM($AI232*FctrChngDts!$B$13))*$AF232),$AR232)>$AD232),$AD232,IF(AND($AK232=\"FSP2P3\",$AH232=TRUE,SUM(SUM(SUM(SUM($K232,$M232)*SUM($AI232*FctrChngDts!$B$13))*$AF232),$AR232)<=$AD232),SUM(SUM(SUM(SUM($K232,$M232)*SUM($AI232*FctrChngDts!$B$13))*$AF232),$AR232),IF(AND($Z232=\"Summer\",$AK232=\"SSP2P3\",$AH232=TRUE,SUM(SUM(SUM(SUM($K232,$L232,$M232,$N232)*SUM($AI232*FctrChngDts!$B$13))*$AF232),$AR232)>$AD232),$AD232,IF(AND($Z232=\"Summer\",$AK232=\"SSP2P3\",$AH232=TRUE,SUM(SUM(SUM(SUM($K232,$L232,$M232,$N232)*SUM($AI232*FctrChngDts!$B$13))*$AF232),$AR232)<=$AD232),SUM(SUM(SUM(SUM($K232,$L232,$M232,$N232)*SUM($AI232*FctrChngDts!$B$13))*$AF232),$AR232),IF(AND($Z232=\"Winter\",$AK232=\"SSP2P3\",$AH232=TRUE,SUM(SUM(SUM(SUM($K232,$L232,$M232,$N232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AU232:$AW232)),$AR232)>$AD232),$AD232,IF(AND($Z232=\"Winter\",$AK232=\"SSP2P3\",$AH232=TRUE,SUM(SUM(SUM(SUM($K232,$L232,$M232,$N232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AU232:$AW232)),$AR232)<=$AD232),SUM(SUM(SUM(SUM($K232,$L232,$M232,$N232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AU232:$AW232)),$AR232),IF(AND($AK232=\"FSP3\",$AH232=TRUE,SUM(SUM(SUM($AI232*FctrChngDts!$B$13)*$M232),$AR232)>$AD232),$AD232,IF(AND($AK232=\"FSP3\",$AH232=TRUE,SUM(SUM(SUM($AI232*FctrChngDts!$B$13)*$M232),$AR232)<=$AD232),SUM(SUM(SUM($AI232*FctrChngDts!$B$13)*$M232),$AR232),IF(AND($Z232=\"Summer\",$AK232=\"SSP3\",$AH232=TRUE,SUM(SUM(SUM(SUM($M232,$N232)*SUM($AI232*FctrChngDts!$B$13))*$AF232),$AR232)>$AD232),$AD232,IF(AND($Z232=\"Summer\",$AK232=\"SSP3\",$AH232=TRUE,SUM(SUM(SUM(SUM($M232,$N232)*SUM($AI232*FctrChngDts!$B$13))*$AF232),$AR232)<=$AD232),SUM(SUM(SUM(SUM($M232,$N232)*SUM($AI232*FctrChngDts!$B$13))*$AF232),$AR232),IF(AND($Z232=\"Winter\",$AK232=\"SSP3\",$AH232=TRUE,SUM(SUM(SUM(SUM($M232,$N232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AU232:$AW232)),$AR232)>$AD232),$AD232,IF(AND($Z232=\"Winter\",$AK232=\"SSP3\",$AH232=TRUE,SUM(SUM(SUM(SUM($M232,$N232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AU232:$AW232)),$AR232)<=$AD232),SUM(SUM(SUM(SUM($M232,$N232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AU232:$AW232)),$AR232),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK232=\"FWP1\",$AH232=TRUE,SUM(SUM(SUM($AI232*FctrChngDts!$B$13)*$J232),$AU232)>$AE232),$AE232,IF(AND($AK232=\"FWP1\",$AH232=TRUE,SUM(SUM(SUM($AI232*FctrChngDts!$B$13)*$J232),$AU232)<=$AE232),SUM(SUM(SUM($AI232*FctrChngDts!$B$13)*$J232),$AU232),IF(AND($Z232=\"Winter\",$AK232=\"SSP1\",$AH232=TRUE,SUM(SUM(SUM(SUM($I232,$J232)*SUM($AI232*FctrChngDts!$B$13))*$AG232),$AU232)>$AE232),$AE232,IF(AND($Z232=\"Winter\",$AK232=\"SSP1\",$AH232=TRUE,SUM(SUM(SUM(SUM($I232,$J232)*SUM($AI232*FctrChngDts!$B$13))*$AG232),$AU232)<=$AE232),SUM(SUM(SUM(SUM($I232,$J232)*SUM($AI232*FctrChngDts!$B$13))*$AG232),$AU232),IF(AND($Z232=\"Summer\",$AK232=\"SSP1\",$AH232=TRUE,SUM(SUM(SUM(SUM($I232,$J232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AR232:$AT232)),$AU232)>$AE232),$AE232,IF(AND($Z232=\"Summer\",$AK232=\"SSP1\",$AH232=TRUE,SUM(SUM(SUM(SUM($I232,$J232)*SUM($AI232*FctrChngDts!$B$13))- SUM($AR232:$AT232)),$AU232)<=$AE232),SUM(SUM(SUM(SUM($I232,$J232)*SUM($AI232*FctrChngDts!$B$13))- SUM($AR232:$AT232)),$AU232),IF(AND($AK232=\"FWP1P2\",$AH232=TRUE,SUM(SUM(SUM(SUM($J232,$L232)*SUM($AI232*FctrChngDts!$B$13))*$AG232),$AU232)>$AE232),$AE232,IF(AND($AK232=\"FWP1P2\",$AH232=TRUE,SUM(SUM(SUM(SUM($J232,$L232)*SUM($AI232*FctrChngDts!$B$13))*$AG232),$AU232)<=$AE232),SUM(SUM(SUM(SUM($J232,$L232)*SUM($AI232*FctrChngDts!$B$13))*$AG232),$AU232),IF(AND($Z232=\"Winter\",$AK232=\"SSP1P2\",$AH232=TRUE,SUM(SUM(SUM(SUM($I232,$K232,$J232,$L232)*SUM($AI232*FctrChngDts!$B$13))*$AG232),$AU232)>$AE232),$AE232,IF(AND($Z232=\"Winter\",$AK232=\"SSP1P2\",$AH232=TRUE,SUM(SUM(SUM(SUM($I232,$K232,$J232,$L232)*SUM($AI232*FctrChngDts!$B$13))*$AG232),$AU232)<=$AE232),SUM(SUM(SUM(SUM($I232,$K232,$J232,$L232)*SUM($AI232*FctrChngDts!$B$13))*$AG232),$AU232),IF(AND($Z232=\"Summer\",$AK232=\"SSP1P2\",$AH232=TRUE,SUM(SUM(SUM(SUM($I232,$K232,$J232,$L232)*SUM($AI232*FctrChngDts!$B$13))- SUM($AR232:$AT232)),$AU232)>$AE232),$AE232,IF(AND($Z232=\"Summer\",$AK232=\"SSP1P2\",$AH232=TRUE,SUM(SUM(SUM(SUM($I232,$K232,$J232,$L232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AR232:$AT232)),$AU232)<=$AE232),SUM(SUM(SUM(SUM($I232,$K232,$J232,$L232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AR232:$AT232)),$AU232),IF(AND($AK232=\"FWP2\",$AH232=TRUE,SUM(SUM(SUM($AI232*FctrChngDts!$B$13)*$L232),$AU232)>$AE232),$AE232,IF(AND($AK232=\"FWP2\",$AH232=TRUE,SUM(SUM(SUM($AI232*FctrChngDts!$B$13)*$L232),$AU232)<=$AE232),SUM(SUM(SUM($AI232*FctrChngDts!$B$13)*$L232),$AU232),IF(AND($Z232=\"Winter\",$AK232=\"SSP2\",$AH232=TRUE,SUM(SUM(SUM(SUM($K232,$L232)*SUM($AI232*FctrChngDts!$B$13))*$AG232),$AU232)>$AE232),$AE232,IF(AND($Z232=\"Winter\",$AK232=\"SSP2\",$AH232=TRUE,SUM(SUM(SUM(SUM($K232,$L232)*SUM($AI232*FctrChngDts!$B$13))*$AG232),$AU232)<=$AE232),SUM(SUM(SUM(SUM($K232,$L232)*SUM($AI232*FctrChngDts!$B$13))*$AG232),$AU232),IF(AND($Z232=\"Summer\",$AK232=\"SSP2\",$AH232=TRUE,SUM(SUM(SUM(SUM($K232,$L232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AR232:$AT232)),$AU232)>$AE232),$AE232,IF(AND($Z232=\"Summer\",$AK232=\"SSP2\",$AH232=TRUE,SUM(SUM(SUM(SUM($K232,$L232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AR232:$AT232)),$AU232)<=$AE232),SUM(SUM(SUM(SUM($K232,$L232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AR232:$AT232)),$AU232),IF(AND($AK232=\"FWP2P3\",$AH232=TRUE,SUM(SUM(SUM(SUM($L232,$N232)*SUM($AI232*FctrChngDts!$B$13))*$AG232),$AU232)>$AE232),$AE232,IF(AND($AK232=\"FWP2P3\",$AH232=TRUE,SUM(SUM(SUM(SUM($L232,$N232)*SUM($AI232*FctrChngDts!$B$13))*$AG232),$AU232)<=$AE232),SUM(SUM(SUM(SUM($L232,$N232)*SUM($AI232*FctrChngDts!$B$13))*$AG232),$AU232),IF(AND($Z232=\"Winter\",$AK232=\"SSP2P3\",$AH232=TRUE,SUM(SUM(SUM(SUM($K232,$L232,$M232,$N232)*SUM($AI232*FctrChngDts!$B$13))*$AG232),$AU232)>$AE232),$AE232,IF(AND($Z232=\"Winter\",$AK232=\"SSP2P3\",$AH232=TRUE,SUM(SUM(SUM(SUM($K232,$L232,$M232,$N232)*SUM($AI232*FctrChngDts!$B$13))*$AG232),$AU232)<=$AE232),SUM(SUM(SUM(SUM($K232,$L232,$M232,$N232)*SUM($AI232*FctrChngDts!$B$13))*$AG232),$AU232),IF(AND($Z232=\"Summer\",$AK232=\"SSP2P3\",$AH232=TRUE,SUM(SUM(SUM(SUM($K232,$L232,$M232,$N232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AR232:$AT232)),$AU232)>$AE232),$AE232,IF(AND($Z232=\"Summer\",$AK232=\"SSP2P3\",$AH232=TRUE,SUM(SUM(SUM(SUM($K232,$L232,$M232,$N232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AR232:$AT232)),$AU232)<=$AE232),SUM(SUM(SUM(SUM($K232,$L232,$M232,$N232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AR232:$AT232)),$AU232),IF(AND($AK232=\"FWP3\",$AH232=TRUE,SUM(SUM(SUM($AI232*FctrChngDts!$B$13)*$N232),$AU232)>$AE232),$AE232,IF(AND($AK232=\"FWP3\",$AH232=TRUE,SUM(SUM(SUM($AI232*FctrChngDts!$B$13)*$N232),$AU232)<=$AE232),SUM(SUM(SUM($AI232*FctrChngDts!$B$13)*$N232),$AU232),IF(AND($Z232=\"Winter\",$AK232=\"SSP3\",$AH232=TRUE,SUM(SUM(SUM(SUM($M232,$N232)*SUM($AI232*FctrChngDts!$B$13))*$AG232),$AU232)>$AE232),$AE232,IF(AND($Z232=\"Winter\",$AK232=\"SSP3\",$AH232=TRUE,SUM(SUM(SUM(SUM($M232,$N232)*SUM($AI232*FctrChngDts!$B$13))*$AG232),$AU232)<=$AE232),SUM(SUM(SUM(SUM($M232,$N232)*SUM($AI232*FctrChngDts!$B$13))*$AG232),$AU232),IF(AND($Z232=\"Summer\",$AK232=\"SSP3\",$AH232=TRUE,SUM(SUM(SUM(SUM($M232,$N232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AR232:$AT232)),$AU232)>$AE232),$AE232,IF(AND($Z232=\"Summer\",$AK232=\"SSP3\",$AH232=TRUE,SUM(SUM(SUM(SUM($M232,$N232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AR232:$AT232)),$AU232)<=$AE232),SUM(SUM(SUM(SUM($M232,$N232)*SUM($AI232*FctrChngDts!$B$13))-SUM($AR232:$AT232)),$AU232),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I232>0,$AH232=FALSE),SUM($AR232*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I232>0,$AH232=TRUE),SUM($AX232*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I232>0,$AH232=FALSE),SUM($AS232*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I232>0,$AH232=TRUE),SUM($AY232*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I232>0,$AH232=FALSE),SUM($AT232*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I232>0,$AH232=TRUE),SUM($AZ232*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J232>0,$AH232=FALSE),SUM($AU232*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J232>0,$AH232=TRUE),SUM($BA232*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J232>0,$AH232=FALSE),SUM($AV232*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J232>0,$AH232=TRUE),SUM($BB232*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J232>0,$AH232=FALSE),SUM($AW232*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J232>0,$AH232=TRUE),SUM($BC232*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K232>0,$AH232=FALSE),SUM($AR232*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K232>0,$AH232=TRUE),SUM($AX232*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K232>0,$AH232=FALSE),SUM($AS232*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K232>0,$AH232=TRUE),SUM($AY232*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K232>0,$AH232=FALSE),SUM($AT232*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K232>0,$AH232=TRUE),SUM($AZ232*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L232>0,$AH232=FALSE),SUM($AU232*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L232>0,$AH232=TRUE),SUM($BA232*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L232>0,$AH232=FALSE),SUM($AV232*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L232>0,$AH232=TRUE),SUM($BB232*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L232>0,$AH232=FALSE),SUM($AW232*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L232>0,$AH232=TRUE),SUM($BC232*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M232>0,$AH232=FALSE),SUM($AR232*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M232>0,$AH232=TRUE),SUM($AX232*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M232>0,$AH232=FALSE),SUM($AS232*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M232>0,$AH232=TRUE),SUM($AY232*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M232>0,$AH232=FALSE),SUM($AT232*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M232>0,$AH232=TRUE),SUM($AZ232*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N232>0,$AH232=FALSE),SUM($AU232*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N232>0,$AH232=TRUE),SUM($BA232*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N232>0,$AH232=FALSE),SUM($AV232*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N232>0,$AH232=TRUE),SUM($BB232*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N232>0,$AH232=FALSE),SUM($AW232*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N232>0,$AH232=TRUE),SUM($BC232*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I232=0,0,IF(AND($I232>0,$K232>0,$AH232=FALSE),SUM($AR232/$P232*$I232),IF(AND($I232>0,$K232=0,$AH232=FALSE),$AR232,IF(AND($I232>0,$K232>0,$AH232=TRUE),ROUND(MIN($HU232,SUM(SUM($I232,$K232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA232,SUM(SUM($I232,$K232)*(FctrChngDts!$B$13)*$AI232)*$IA232)),0),IF(AND($I232>0,$K232=0,$AH232=TRUE),$AX232))))),0)","v":0},{"$f":"ROUND(IF($I232=0,0,IF(AND($I232>0,$K232>0,$AH232=FALSE),SUM($AS232/$P232*$I232),IF(AND($I232>0,$K232=0,$AH232=FALSE),$AS232,IF(AND($I232>0,$K232>0,$AH232=TRUE),ROUND(MIN(SUM($HU232-$BW232),SUM(SUM($I232,$K232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA232)*3),0),IF(AND($I232>0,$K232=0,$AH232=TRUE),$AY232))))),0)","v":0},0,{"$f":"IF($J232=0,0,IF(AND($J232>0,$L232=0,$N232=0,$AH232=FALSE,$AJ232=FALSE),ROUND(MIN($HX232,SUM($AU232,$BA232)),0),IF(AND($J232>0,$L232=0,$N232=0,$AH232=TRUE,$AJ232=FALSE),ROUND(MIN($HX232,SUM($AU232,SUM($J232*$AI232*FctrChngDts!$B$13))),0),IF(AND($J232>0,$L232>0,$N232=0,$AH232=FALSE,$AJ232=FALSE),ROUND(MIN($HX232,SUM(SUM($J232,$L232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA232,SUM(SUM($J232,$L232)*(FctrChngDts!$B$13)*$AI232)*$IA232)),0),IF(AND($J232>0,$L232>0,$N232=0,$AH232=TRUE,$AJ232=FALSE),ROUND(MIN($HX232,SUM(SUM(SUM(SUM($J232,$L232)*FctrChngDts!$C$11*$IA232),SUM(SUM($J232,$L232)*SUM(FctrChngDts!$B$13*$AI232)*$IA232)))),0),IF(AND($J232>0,$L232=0,$N232=0,$AH232=FALSE,$AJ232=TRUE),ROUND(MIN($HX232,SUM($AU232,$BA232)),0),IF(AND($J232>0,$L232=0,$N232=0,$AH232=TRUE,$AJ232=TRUE),ROUND(MIN($HX232,SUM($AU232,SUM($J232*$AI232*FctrChngDts!$B$13))),0),IF(AND($J232>0,$L232>0,$N232=0,$AH232=FALSE,$AJ232=TRUE),ROUND(MIN($HX232,SUM(SUM($J232,$L232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA232,SUM(SUM($J232,$L232)*(FctrChngDts!$B$13)*$AI232)*$IA232)),0),IF(AND($J232>0,$L232>0,$N232=0,$AH232=TRUE,$AJ232=TRUE),ROUND(MIN($HX232,SUM(SUM(SUM(SUM($J232,$L232)*FctrChngDts!$C$12*$IA232),SUM(SUM($J232,$L232)*SUM(FctrChngDts!$B$13*$AI232)*$IA232)))),0))))))))))","v":0},{"$f":"IF($J232=0,0,IF(AND($J232>0,$L232=0,$N232=0,$AH232=FALSE,$AJ232=FALSE),ROUND(MIN(SUM($HX232-$BZ232),SUM($AU232*3)),0),IF(AND($J232>0,$L232=0,$N232=0,$AH232=TRUE,$AJ232=FALSE),ROUND(MIN(SUM($HX232-$BZ232),SUM(SUM($J232,$L232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA232)*3),0),IF(AND($J232>0,$L232>0,$N232=0,$AH232=FALSE,$AJ232=FALSE),ROUND(MIN(SUM($HX232-$BZ232),SUM(SUM($J232,$L232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA232)*3),0),IF(AND($J232>0,$L232>0,$N232=0,$AH232=TRUE,$AJ232=FALSE),ROUND(MIN(SUM($HX232-$BZ232),SUM(SUM($J232,$L232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA232)*3),0),IF(AND($J232>0,$L232=0,$N232=0,$AH232=FALSE,$AJ232=TRUE),ROUND(MIN(SUM($HX232-$BZ232),SUM($AU232*3)),0),IF(AND($J232>0,$L232=0,$N232=0,$AH232=TRUE,$AJ232=TRUE),ROUND(MIN(SUM($HX232-$BZ232),SUM(SUM($J232,$L232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA232)*3),0),IF(AND($J232>0,$L232>0,$N232=0,$AH232=FALSE,$AJ232=TRUE),ROUND(MIN(SUM($HX232-$BZ232),SUM(SUM($J232,$L232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA232)*3),0),IF(AND($J232>0,$L232>0,$N232=0,$AH232=TRUE,$AJ232=TRUE),ROUND(MIN(SUM($HX232-$BZ232),SUM(SUM($J232,$L232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA232)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K232=0,0,IF(AND($I232>0,$K232>0,$M232=0,$AH232=FALSE),SUM($AR232-$BW232),IF(AND($I232=0,$K232>0,$M232>0,$AH232=FALSE),SUM($AR232/$P232*$K232),IF(AND($I232=0,$K232>0,$M232=0,$AH232=FALSE),$AR232,IF($K232=0,0,IF(AND($I232>0,$K232>0,$M232=0,$AH232=TRUE),ROUND(MIN($HV232,SUM(SUM($I232,$K232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB232,SUM(SUM($I232,$K232)*(FctrChngDts!$B$13)*$AI232)*$IB232)),0),IF(AND($I232=0,$K232>0,$M232>0,$AH232=TRUE),ROUND(MIN($HV232,SUM(SUM($I232,$K232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB232,SUM(SUM($I232,$K232)*(FctrChngDts!$B$13)*$AI232)*$IB232)),0),IF(AND($I232=0,$K232>0,$M232=0,$AH232=TRUE),$AX232)))))))),0)","v":0},{"$f":"ROUND(IF($K232=0,0,IF(AND($I232>0,$K232>0,$M232=0,$AH232=FALSE),SUM($AS232-$BX232),IF(AND($I232=0,$K232>0,$M232>0,$AH232=FALSE),SUM($AS232/$P232*$K232),IF(AND($I232=0,$K232>0,$M232=0,$AH232=FALSE),$AS232,IF($K232=0,0,IF(AND($I232>0,$K232>0,$M232=0,$AH232=TRUE),ROUND(MIN(SUM($HV232-$BW232),SUM(SUM($I232,$K232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB232)*3),0),IF(AND($I232=0,$K232>0,$M232>0,$AH232=TRUE),ROUND(MIN(SUM($HV232-$BW232),SUM(SUM($I232,$K232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB232)*3),0),IF(AND($I232=0,$K232>0,$M232=0,$AH232=TRUE),$AY232)))))))),0)","v":0},0,{"$f":"IF($L232=0,0,IF(AND($J232>0,$L232>0,$N232=0,$AH232=FALSE,$AJ232=FALSE),ROUND(MIN($HY232,SUM(SUM($J232,$L232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB232,SUM(SUM($J232,$L232)*(FctrChngDts!$B$13)*$AI232)*$IB232)),0),IF(AND($J232>0,$L232>0,$N232=0,$AH232=TRUE,$AJ232=FALSE),ROUND(MIN($HY232,SUM(SUM(SUM(SUM($J232,$L232)*FctrChngDts!$C$11*$IB232),SUM(SUM($J232,$L232)*SUM(FctrChngDts!$B$13*$AI232)*$IB232)))),0),IF(AND($J232=0,$L232>0,$N232=0,$AH232=FALSE,$AJ232=FALSE),ROUND(MIN($HY232,SUM($L232*FctrChngDts!$C$11)),0),IF(AND($J232=0,$L232>0,$N232=0,$AH232=TRUE,$AJ232=FALSE),ROUND(MIN($HY232,SUM(SUM(SUM(SUM($J232,$L232)*FctrChngDts!$C$11*$IB232),SUM(SUM($J232,$L232)*SUM(FctrChngDts!$B$13*$AI232)*$IB232)))),0),IF(AND($J232>0,$L232>0,$N232=0,$AH232=FALSE,$AJ232=TRUE),ROUND(MIN($HY232,SUM(SUM($J232,$L232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB232,SUM(SUM($J232,$L232)*(FctrChngDts!$B$13)*$AI232)*$IB232)),0),IF(AND($J232>0,$L232>0,$N232=0,$AH232=TRUE,$AJ232=TRUE),ROUND(MIN($HY232,SUM(SUM(SUM(SUM($J232,$L232)*FctrChngDts!$C$12*$IB232),SUM(SUM($J232,$L232)*SUM(FctrChngDts!$B$13*$AI232)*$IB232)))),0),IF(AND($J232=0,$L232>0,$N232=0,$AH232=FALSE,$AJ232=TRUE),ROUND(MIN($HY232,SUM($L232*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J232=0,$L232>0,$N232=0,$AH232=TRUE,$AJ232=TRUE),ROUND(MIN($HY232,SUM(SUM(SUM(SUM($J232,$L232)*FctrChngDts!$C$12*$IB232),SUM(SUM($J232,$L232)*SUM(FctrChngDts!$B$13*$AI232)*$IB232)))),0))))))))))","v":0},{"$f":"IF($L232=0,0,IF(AND($J232>0,$L232>0,$N232=0,$AH232=FALSE,$AJ232=FALSE),ROUND(MIN(SUM($HY232-$CF232),SUM(SUM($J232,$L232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB232)*3),0),IF(AND($J232>0,$L232>0,$N232=0,$AH232=TRUE,$AJ232=FALSE),ROUND(MIN(SUM($HY232-$CF232),SUM(SUM($J232,$L232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB232)*3),0),IF(AND($J232=0,$L232>0,$N232=0,$AH232=FALSE,$AJ232=FALSE),ROUND(MIN(SUM($HY232-$CF232),SUM($AU232*3)),0),IF(AND($J232=0,$L232>0,$N232=0,$AH232=TRUE,$AJ232=FALSE),ROUND(MIN(SUM($HY232-$CF232),SUM(SUM($J232,$L232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB232)*3),0),IF(AND($J232>0,$L232>0,$N232=0,$AH232=FALSE,$AJ232=TRUE),ROUND(MIN(SUM($HY232-$CF232),SUM(SUM($J232,$L232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB232)*3),0),IF(AND($J232>0,$L232>0,$N232=0,$AH232=TRUE,$AJ232=TRUE),ROUND(MIN(SUM($HY232-$CF232),SUM(SUM($J232,$L232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB232)*3),0),IF(AND($J232=0,$L232>0,$N232=0,$AH232=FALSE,$AJ232=TRUE),ROUND(MIN(SUM($HY232-$CF232),SUM($AU232*3)),0),IF(AND($J232=0,$L232>0,$N232=0,$AH232=TRUE,$AJ232=TRUE),ROUND(MIN(SUM($HY232-$CF232),SUM(SUM($J232,$L232)*IF($AJ232=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB232)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S232>0,Account!$AG$2=TRUE,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH232=FALSE),SUM(Usage!$BW232:$CB232)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V232>0,Account!$AG$2=TRUE,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH232=FALSE),SUM(Usage!$CC232:$CH232)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y232>0,Account!$AG$2=TRUE,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH232=FALSE),SUM(Usage!$CI232:$CN232)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH232=TRUE,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S232),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S232)),2)","v":0},{"$f":"ROUND(IF(OR($AH232=TRUE,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V232),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V232)),2)","v":0},{"$f":"IF(OR($AH232=TRUE,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y232),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y232))","v":0},{"$f":"ROUND(IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW232),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW232)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX232),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX232)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY232),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY232)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ232),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ232)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA232),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA232)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB232),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB232)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S232),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC232),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC232)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD232),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD232)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE232),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE232)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF232),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF232)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG232),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG232)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH232),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH232)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V232),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI232),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI232))","v":0},{"$f":"IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ232),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ232))","v":0},{"$f":"IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK232),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK232))","v":0},{"$f":"IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL232),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL232))","v":0},{"$f":"IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM232),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM232))","v":0},{"$f":"IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN232),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN232))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y232)","v":0},0,0,0,0,{"$f":"IF($DW232>IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV232*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV232*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW232-IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV232*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV232*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV232<$DW232,SUM($DW232-$DV232),0))","v":0},{"$f":"IF(OR(AND($D232<=FctrChngDts!$B$14,Usage!$E232>FctrChngDts!$B$14),AND(Usage!$D232<=FctrChngDts!$C$14,Usage!$E232>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW232),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX232),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY232),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ232),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA232),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB232),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC232),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD232),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE232),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF232),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG232),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH232),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI232)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ232)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK232)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL232)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM232)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN232)","v":0},0,{"$f":"IF(AND($S232>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E232<>\"D-CARE\",Tenant!$F232=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET232=TRUE,$S232>0,$V232=0),SUM(SUM($BW232:$CB232)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET232=TRUE,$S232>0,$V232>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW232:$CB232)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET232=TRUE,$S232>0,$V232>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW232:$CB232)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S232>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S232>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S232>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV232=TRUE,$S232>0,$V232=0),SUM(SUM($BW232:$CB232)*'CRS1'!$P$2),IF(AND($EV232=TRUE,$S232>0,$V232>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW232:$CB232)*'CRS1'!$P$2),IF(AND($EV232=TRUE,$S232>0,$V232>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW232:$CB232)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S232>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX232=TRUE,$S232>0,$V232=0),SUM(SUM($BW232:$CB232)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX232=TRUE,$S232>0,$V232>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW232:$CB232)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX232=TRUE,$S232>0,$V232>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW232:$CB232)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S232>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ232=TRUE,$S232>0),SUM(SUM($BW232:$CB232)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V232>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E232<>\"D-CARE\",Tenant!$F232=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB232=TRUE,$S232>0,$V232>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC232:$CH232)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB232=TRUE,$S232>0,$V232>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC232:$CH232)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB232=TRUE,$V232>0,$Y232>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC232:$CH232)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB232=TRUE,$V232>0,$Y232>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC232:$CH232)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB232=TRUE,$S232=0,$V232>0,$Y232=0),SUM(SUM($CC232:$CH232)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V232>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V232>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V232>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD232=TRUE,$S232>0,$V232>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC232:$CH232)*'CRS2'!$P$2),IF(AND($FD232=TRUE,$S232>0,$V232>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC232:$CH232)*'CRS2'!$P$2),IF(AND($FD232=TRUE,$V232>0,$Y232>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC232:$CH232)*'CRS2'!$P$2),IF(AND($FD232=TRUE,$V232>0,$Y232>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC232:$CH232)*'CRS2'!$P$2),IF(AND($FD232=TRUE,$S232=0,$V232>0,$Y232=0),SUM(SUM($CC232:$CH232)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V232>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF232=TRUE,$S232>0,$V232>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC232:$CH232)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF232=TRUE,$S232>0,$V232>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC232:$CH232)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF232=TRUE,$V232>0,$Y232>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC232:$CH232)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF232=TRUE,$V232>0,$Y232>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC232:$CH232)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF232=TRUE,$S232=0,$V232>0,$Y232=0),SUM(SUM($CC232:$CH232)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V232>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH232=TRUE,$V232>0),SUM(SUM($CC232:$CH232)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y232>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E232<>\"D-CARE\",Tenant!$F232=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ232=TRUE,$V232=0,$Y232>0),SUM(SUM($CI232:$CN232)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ232=TRUE,$V232>0,$Y232>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI232:$CN232)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ232=TRUE,$V232>0,$Y232>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI232:$CN232)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y232>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y232>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y232>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL232=TRUE,$V232=0,$Y232>0),SUM(SUM($CI232:$CN232)*'CRS3'!$P$2),IF(AND($FL232=TRUE,$V232>0,$Y232>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI232:$CN232)*'CRS3'!$P$2),IF(AND($FL232=TRUE,$V232>0,$Y232>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI232:$CN232)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y232>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN232=TRUE,$V232=0,$Y232>0),SUM(SUM($CI232:$CN232)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN232=TRUE,$V232>0,$Y232>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI232:$CN232)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN232=TRUE,$V232>0,$Y232>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI232:$CN232)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y232>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP232=TRUE,$Y232>0),SUM(SUM($CI232:$CN232)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR232:$FT232))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO232:$CQ232,$FR232:$FT232))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA232:$EF232)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG232:$EL232)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM232:$ER232)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV232,$CO232:$CQ232,$EA232:$ER232)/$P232)*$S232*FctrChngDts!$B$15),SUM(SUM(SUM($DV232,$CO232:$CQ232,$FR232:$FT232)/$P232)*$S232*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV232,$CO232:$CQ232,$EA232:$ER232)/$P232)*$V232*FctrChngDts!$B$15),SUM(SUM(SUM($DV232,$CO232:$CQ232,$FR232:$FT232)/$P232)*$V232*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV232,$CO232:$CQ232,$EA232:$ER232)/$P232)*$Y232*FctrChngDts!$B$15),SUM(SUM(SUM($DV232,$CO232:$CQ232,$FR232:$FT232)/$P232)*$Y232*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA232*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI232*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ232*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ232,$FU232,$GF232,$GZ232:$HE232),IF(Account!$Q$2=TRUE,SUM($DZ232,$FV232,$GF232,$GZ232:$HE232),SUM($DZ232,$ES232,$FU232:$FV232,$GF232,$GZ232:$HE232)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E232),Usage!$P232,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D232,FctrChngDts!$C$17<=Usage!$E232),SUM(FctrChngDts!$C$17-Usage!$D232),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E232),Usage!$P232,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D232,FctrChngDts!$C$19<=Usage!$E232),SUM(FctrChngDts!$C$19-Usage!$D232),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK232*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK232*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL232*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL232*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D232))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A232,Tenant!$A:$J,8,FALSE)=TRUE,$GG232<0),0,SUM(SUM(SUM($GG232/$P232*$GP232)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A232,Tenant!$A:$J,8,FALSE)=TRUE,$GG232<0),0,SUM(SUM(SUM($GG232/$P232*$GQ232)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D232))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A232,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV232*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A232,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW232*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU232:$DA232,$EU232,$EA232:$EF232,$FA232)-SUM(SUM($BW232:$CB232)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD232:$DJ232,$FC232,$EG232:$EL232,$FI232)-SUM(SUM($CC232:$CH232)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM232:$DS232,$FK232,$EM232:$ER232,$FQ232)-SUM(SUM($CI232:$CN232)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO232,$CU232:$DA232,$EU232,$EW232,$EY232,$EA232:$EF232,$FA232,$CP232,$DD232:$DJ232,$FC232,$FE232,$FG232,$EG232:$EL232,$FI232)/$P232*$S232)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO232,$CU232:$DA232,$EU232,$EW232,$EY232,$EA232:$EF232,$FA232,$CP232,$DD232:$DJ232,$FC232,$FE232,$FG232,$EG232:$EL232,$FI232)/$P232*$V232)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ232,$DM232:$DS232,$FK232,$FM232,$FO232,$EM232:$ER232,$FQ232)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D232,BslnAllctnCrrnt!$A$1<=$E232),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK232=\"FSP1\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$Q232,BslnAllctnCrrnt!$A$1<$R232),SUM(BslnAllctnCrrnt!$A$1-$Q232),IF(AND($AK232=\"FSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$Q232,BslnAllctnCrrnt!$A$1<$R232),SUM(BslnAllctnCrrnt!$A$1-$Q232),IF(AND($AK232=\"FSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),$I232,IF(AND($AK232=\"SSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$Q232,BslnAllctnCrrnt!$A$1<$R232),SUM(BslnAllctnCrrnt!$A$1-$Q232),IF(AND($AK232=\"SSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),$I232,0)))))","v":0},{"$f":"IF(AND($AK232=\"FSP1\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$Q232,BslnAllctnCrrnt!$A$1<$R232),SUM($I232-$HG232),IF(AND($AK232=\"FSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$Q232,BslnAllctnCrrnt!$A$1<$R232),SUM($I232-$HG232),IF(AND($AK232=\"FSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM($I232-$HG232),IF(AND($AK232=\"SSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$Q232,BslnAllctnCrrnt!$A$1<$R232),SUM($I232-$HG232),IF(AND($AK232=\"SSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM($I232-$HG232),0)))))","v":0},{"$f":"IF(AND($AK232=\"SSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$Q232,BslnAllctnCrrnt!$A$1<$R232),0,IF(AND(FctrChngDts!$A$2>=$D232,FctrChngDts!$B$2<$E232),IF(AND($AK232=\"SSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM(BslnAllctnCrrnt!$A$1-$T232),0),IF(AND($AK232=\"FSP2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM(BslnAllctnCrrnt!$A$1-$T232),IF(AND($AK232=\"FSP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM(BslnAllctnCrrnt!$A$1-$T232),IF(AND($AK232=\"FSP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$W232,BslnAllctnCrrnt!$A$1<$X232),$K232,IF(AND($AK232=\"FSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$Q232,BslnAllctnCrrnt!$A$1<$R232),0,IF(AND($AK232=\"FSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM(BslnAllctnCrrnt!$A$1-$T232),IF(AND($AK232=\"SSP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM(BslnAllctnCrrnt!$A$1-$T232),IF(AND($AK232=\"SSP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$W232,BslnAllctnCrrnt!$A$1<$X232),$K232,0)))))))))","v":0},{"$f":"IF(AND($AK232=\"SSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$Q232,BslnAllctnCrrnt!$A$1<$R232),SUM($K232-$HI232),IF(AND($AK232=\"SSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM($K232-$HI232),IF(AND($AK232=\"FSP2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM($K232-$HI232),IF(AND($AK232=\"FSP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM($K232-$HI232),IF(AND($AK232=\"FSP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$W232,BslnAllctnCrrnt!$A$1<$X232),SUM($K232-$HI232),IF(AND($AK232=\"FSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$Q232,BslnAllctnCrrnt!$A$1<$R232),SUM($K232-$HI232),IF(AND($AK232=\"FSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM($K232-$HI232),IF(AND($AK232=\"SSP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM($K232-$HI232),IF(AND($AK232=\"SSP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$W232,BslnAllctnCrrnt!$A$1<$X232),SUM($K232-$HI232),0)))))))))","v":0},{"$f":"IF(AND($AK232=\"FSP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),0,IF(AND($AK232=\"FSP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$W232,BslnAllctnCrrnt!$A$1<$X232),SUM(BslnAllctnCrrnt!$A$1-$W232),IF(AND($AK232=\"FSP3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$W232,BslnAllctnCrrnt!$A$1<$X232),SUM(BslnAllctnCrrnt!$A$1-$W232),0)))","v":0},{"$f":"IF(AND($AK232=\"FSP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM($M232-$HK232),IF(AND($AK232=\"FSP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$W232,BslnAllctnCrrnt!$A$1<$X232),SUM($M232-$HK232),IF(AND($AK232=\"FSP3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$W232,BslnAllctnCrrnt!$A$1<$X232),SUM($M232-$HK232),0)))","v":0},{"$f":"IF(AND($AK232=\"FWP1\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$Q232,BslnAllctnCrrnt!$A$1<$R232),SUM(BslnAllctnCrrnt!$A$1-$Q232),IF(AND($AK232=\"FWP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$Q232,BslnAllctnCrrnt!$A$1<$R232),SUM(BslnAllctnCrrnt!$A$1-$Q232),IF(AND($AK232=\"FWP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),$J232,IF(AND(FctrChngDts!$A$2>=$D232,FctrChngDts!$B$2<$E232),IF(AND($AK232=\"SSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$Q232,BslnAllctnCrrnt!$A$1<$R232),SUM(BslnAllctnCrrnt!$A$1-$Q232),0),IF(AND($AK232=\"SSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),$J232,0)))))","v":0},{"$f":"IF(AND($AK232=\"FWP1\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$Q232,BslnAllctnCrrnt!$A$1<$R232),SUM($J232-$HM232),IF(AND($AK232=\"FWP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$Q232,BslnAllctnCrrnt!$A$1<$R232),SUM($J232-$HM232),IF(AND($AK232=\"FWP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM($J232-$HM232),IF(AND($AK232=\"SSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$Q232,BslnAllctnCrrnt!$A$1<$R232),SUM($J232-$HM232),IF(AND($AK232=\"SSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM($J232-$HM232),0)))))","v":0},{"$f":"IF(AND($AK232=\"FWP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$Q232,BslnAllctnCrrnt!$A$1<$R232),0,IF(AND($AK232=\"FWP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM(BslnAllctnCrrnt!$A$1-$T232),IF(AND($AK232=\"FWP2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM(BslnAllctnCrrnt!$A$1-$T232),IF(AND($AK232=\"FWP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM(BslnAllctnCrrnt!$A$1-$T232),IF(AND($AK232=\"FWP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$W232,BslnAllctnCrrnt!$A$1<$X232),$L232,IF(AND($AK232=\"SSP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM(BslnAllctnCrrnt!$A$1-$T232),IF(AND($AK232=\"SSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$Q232,BslnAllctnCrrnt!$A$1<$R232),0,IF(AND($AK232=\"SSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM(BslnAllctnCrrnt!$A$1-$T232),0))))))))","v":0},{"$f":"IF(AND($AK232=\"FWP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$Q232,BslnAllctnCrrnt!$A$1<$R232),SUM($L232-$HO232),IF(AND($AK232=\"FWP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM($L232-$HO232),IF(AND($AK232=\"FWP2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM($L232-$HO232),IF(AND($AK232=\"FWP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM($L232-$HO232),IF(AND($AK232=\"FWP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$W232,BslnAllctnCrrnt!$A$1<$X232),SUM($L232-$HO232),IF(AND($AK232=\"SSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$Q232,BslnAllctnCrrnt!$A$1<$R232),SUM($L232-$HO232),IF(AND($AK232=\"SSP1P2\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM($L232-$HO232),0)))))))","v":0},{"$f":"IF(AND($AK232=\"FWP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),0,IF(AND($AK232=\"FWP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$W232,BslnAllctnCrrnt!$A$1<$X232),SUM(BslnAllctnCrrnt!$A$1-$W232),IF(AND($AK232=\"FWP3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$W232,BslnAllctnCrrnt!$A$1<$X232),SUM(BslnAllctnCrrnt!$A$1-$W232),IF(AND($AK232=\"SSP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),0,IF(AND($AK232=\"SSP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$W232,BslnAllctnCrrnt!$A$1<$X232),SUM(BslnAllctnCrrnt!$A$1-$W232),0)))))","v":0},{"$f":"IF(AND($AK232=\"FWP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM($N232-$HQ232),IF(AND($AK232=\"FWP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$W232,BslnAllctnCrrnt!$A$1<$X232),SUM($N232-$HQ232),IF(AND($AK232=\"FWP3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$W232,BslnAllctnCrrnt!$A$1<$X232),SUM($N232-$HQ232),IF(AND($AK232=\"SSP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$T232,BslnAllctnCrrnt!$A$1<$U232),SUM($N232-$HQ232),IF(AND($AK232=\"SSP2P3\",$HF232=TRUE,BslnAllctnCrrnt!$A$1>=$W232,BslnAllctnCrrnt!$A$1<$X232),SUM($N232-$HQ232),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[236,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G237),0,IF($F237<=$G237,SUM($G237-$F237),IF($F237>$G237,SUM((Account!$L$2-Usage!$F237)+Usage!$G237+1))))","v":0},{"$f":"IF($Q237=0,0,IF($R237=0,0,IF(AND($Q237<FctrChngDts!$A$2,$R237>=FctrChngDts!$A$2),SUM($R237-FctrChngDts!$A$2+1),IF(AND($Q237>=FctrChngDts!$A$2,$R237>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q237),IF(AND($Q237>=FctrChngDts!$A$2,$R237<FctrChngDts!$B$2),SUM($R237-$Q237+1),0)))))","v":0},{"$f":"IF($Q237=0,0,IF($R237=0,0,IF(AND($Q237<FctrChngDts!$A$2,$R237>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q237),IF(AND($Q237<FctrChngDts!$A$2,$R237<FctrChngDts!$A$2),SUM($R237-$Q237+1),IF(AND($Q237>FctrChngDts!$A$2,$R237>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R237+1),0)))))","v":0},{"$f":"IF($T237=0,0,IF($U237=0,0,IF(AND($T237<FctrChngDts!$A$2,$U237>=FctrChngDts!$A$2),SUM($U237-FctrChngDts!$A$2+1),IF(AND($T237>=FctrChngDts!$A$2,$U237<FctrChngDts!$B$2),SUM($U237-$T237+1),IF(AND($T237>=FctrChngDts!$A$2,$U237>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T237)<0),0,IF(AND($T237>=FctrChngDts!$A$2,$U237>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T237),0))))))","v":0},{"$f":"IF($T237=0,0,IF($U237=0,0,IF(AND($T237<FctrChngDts!$A$2,$U237>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T237),IF(AND($T237>=FctrChngDts!$B$2,$U237>=FctrChngDts!$B$2),SUM($U237-$T237+1),IF(AND($T237<FctrChngDts!$A$2,$U237<FctrChngDts!$A$2),SUM($U237-$T237+1),IF(AND($T237>=FctrChngDts!$A$2,$U237>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U237+1),0))))))","v":0},{"$f":"IF($W237=0,0,IF($X237=0,0,IF(AND($W237>=FctrChngDts!$A$2,$X237>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W237)<0),0,IF(AND($W237>=FctrChngDts!$A$2,$X237>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W237),IF(AND($W237>=FctrChngDts!$A$2,$X237<FctrChngDts!$B$2),SUM($X237-$W237+1),IF(AND($W237<FctrChngDts!$A$2,$X237>=FctrChngDts!$A$2),SUM($X237-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W237=0,0,IF($X237=0,0,IF(AND($W237<FctrChngDts!$A$2,$X237<FctrChngDts!$A$2),SUM($X237-$W237+1),IF(AND($W237>=FctrChngDts!$A$2,$X237>=FctrChngDts!$B$2,SUM($X237-FctrChngDts!$B$2+1)<=$Y237),SUM($X237-FctrChngDts!$B$2+1),IF(AND($W237>=FctrChngDts!$A$2,$X237>=FctrChngDts!$B$2),SUM($X237-$W237+1),IF(AND($W237<FctrChngDts!$A$2,$X237>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W237),0))))))","v":0},{"$f":"IF(AND($D237>=FctrChngDts!$C$2,$E237<FctrChngDts!$E$2),\"1\",IF(AND($D237>=FctrChngDts!$E$2,$E237<FctrChngDts!$G$2),\"2\",IF(AND($D237>=FctrChngDts!$G$2,$E237<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D237>=FctrChngDts!$D$2,,IF(AND($D237>=FctrChngDts!$C$2,$D237<=FctrChngDts!$D$2),$D237,IF(AND($D237>=FctrChngDts!$C$2,$D237>=FctrChngDts!$D$2,$E237>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D237>FctrChngDts!$D$2,,IF($D237=FctrChngDts!$D$2,$D237,IF(AND($D237>=FctrChngDts!$C$2,$E237<FctrChngDts!$D$2),$E237,IF(AND($D237>=FctrChngDts!$C$2,$E237>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D237>=FctrChngDts!$D$2,$E237>=FctrChngDts!$D$2,$E237>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E237<FctrChngDts!$D$2,$E237<=FctrChngDts!$D$2),$E237,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D237<FctrChngDts!$E$2,$E237<FctrChngDts!$E$2),,IF($D237>FctrChngDts!$F$2,,IF(AND($D237>=FctrChngDts!$E$2,$D237<=FctrChngDts!$F$2),$D237,IF(AND($D237>=FctrChngDts!$E$2,$D237>=FctrChngDts!$F$2,$E237>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D237>FctrChngDts!$F$2,,IF($E237=FctrChngDts!$F$2,$E237,IF(AND($D237<FctrChngDts!$E$2,$E237<=FctrChngDts!$F$2),$E237,IF(AND($D237>=FctrChngDts!$E$2,$E237<FctrChngDts!$F$2),$E237,IF(AND($D237>=FctrChngDts!$E$2,$E237>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D237>=FctrChngDts!$F$2,$E237>=FctrChngDts!$F$2,$E237>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D237<FctrChngDts!$G$2,$E237<FctrChngDts!$G$2),,IF($D237>FctrChngDts!$H$2,,IF(AND($D237>=FctrChngDts!$G$2,$D237<=FctrChngDts!$H$2),$D237,IF(AND($D237>=FctrChngDts!$G$2,$D237>=FctrChngDts!$H$2,$E237>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D237>FctrChngDts!$H$2,,IF($E237=FctrChngDts!$H$2,$E237,IF(AND($D237<FctrChngDts!$G$2,$E237<=FctrChngDts!$H$2),$E237,IF(AND($D237>=FctrChngDts!$G$2,$E237<FctrChngDts!$H$2),$E237,IF(AND($D237>=FctrChngDts!$G$2,$E237>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D237>=FctrChngDts!$H$2,$E237>=FctrChngDts!$H$2,$E237>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A237,Tenant!$A237:$J536,6,FALSE)","v":0},{"$f":"VLOOKUP($A237,Tenant!$A237:$J536,7,FALSE)","v":0},{"$f":"VLOOKUP($A237,Tenant!$A237:$J536,10,FALSE)","v":0},0,{"$f":"IF(AND($AK237=\"FSP2\",$AJ237=FALSE,$HF237=FALSE),SUM($K237*FctrChngDts!$C$9),IF(AND($AK237=\"FSP2\",$AJ237=TRUE,$HF237=FALSE),SUM($K237*FctrChngDts!$C$10),IF(AND($AK237=\"FSP2P3\",$AJ237=FALSE,$HF237=FALSE),SUM(SUM($K237,$M237)*FctrChngDts!$C$9),IF(AND($AK237=\"FSP2P3\",$AJ237=TRUE,$HF237=FALSE),SUM(SUM($K237,$M237)*FctrChngDts!$C$10),IF(AND($AK237=\"FSP3\",$AJ237=FALSE,$HF237=FALSE),SUM($M237*FctrChngDts!$C$9),IF(AND($AK237=\"FSP3\",$AJ237=TRUE,$HF237=FALSE),SUM($M237*FctrChngDts!$C$10),IF(AND($AK237=\"FSP1\",$AJ237=FALSE,$HF237=FALSE),SUM($I237*FctrChngDts!$C$9),IF(AND($AK237=\"FSP1\",$AJ237=TRUE,$HF237=FALSE),SUM($I237*FctrChngDts!$C$10),IF(AND($AK237=\"FSP1P2\",$AJ237=FALSE,$HF237=FALSE),SUM(SUM($I237,$K237)*FctrChngDts!$C$9),IF(AND($AK237=\"FSP1P2\",$AJ237=TRUE,$HF237=FALSE),SUM(SUM($I237,$K237)*FctrChngDts!$C$10),IF(AND($Z237=\"Summer\",$AK237=\"SSP2P3\",$AJ237=FALSE,$HF237=FALSE),SUM(SUM(SUM(SUM($K237,$M237)*FctrChngDts!$C$9),SUM(SUM($L237,$N237)*FctrChngDts!$C$11))*$AF237),IF(AND($Z237=\"Summer\",$AK237=\"SSP2P3\",$AJ237=TRUE,$HF237=FALSE),SUM(SUM(SUM(SUM($K237,$M237)*FctrChngDts!$C$10),SUM(SUM($L237,$N237)*FctrChngDts!$C$12))*$AF237),IF(AND($Z237=\"Winter\",$AK237=\"SSP2P3\",$AJ237=FALSE,$HF237=FALSE),SUM(SUM(SUM(SUM($K237,$M237)*FctrChngDts!$C$9),SUM(SUM($L237,$N237)*FctrChngDts!$C$11))-$AO237),IF(AND($Z237=\"Winter\",$AK237=\"SSP2P3\",$AJ237=TRUE,$HF237=FALSE),SUM(SUM(SUM(SUM($K237,$M237)*FctrChngDts!$C$10),SUM(SUM($L237,$N237)*FctrChngDts!$C$12))-$AO237),IF(AND($Z237=\"Summer\",$AK237=\"SSP1P2\",$AJ237=FALSE,$HF237=FALSE),SUM(SUM(SUM(SUM($I237,$K237)*FctrChngDts!$C$9),SUM(SUM($J237,$L237)*FctrChngDts!$C$11))*$AF237),IF(AND($Z237=\"Summer\",$AK237=\"SSP1P2\",$AJ237=TRUE,$HF237=FALSE),SUM(SUM(SUM(SUM($I237,$K237)*FctrChngDts!$C$10),SUM(SUM($J237,$L237)*FctrChngDts!$C$12))*$AF237),IF(AND($Z237=\"Winter\",$AK237=\"SSP1P2\",$AJ237=FALSE,$HF237=FALSE),SUM(SUM(SUM(SUM($I237,$K237)*FctrChngDts!$C$9),SUM(SUM($J237,$L237)*FctrChngDts!$C$11))-$AO237),IF(AND($Z237=\"Winter\",$AK237=\"SSP1P2\",$AJ237=TRUE,$HF237=FALSE),SUM(SUM(SUM(SUM($I237,$K237)*FctrChngDts!$C$10),SUM(SUM($J237,$L237)*FctrChngDts!$C$12))-$AO237),IF(AND($AK237=\"FSP2\",$AJ237=FALSE,$HF237=TRUE),SUM(SUM($HI237*FctrChngDts!$B$9),SUM($HJ237*FctrChngDts!$C$9)),IF(AND($AK237=\"FSP2\",$AJ237=TRUE,$HF237=TRUE),SUM(SUM($HI237*FctrChngDts!$B$10),SUM($HJ237*FctrChngDts!$C$10)),IF(AND($AK237=\"FSP2P3\",$AJ237=FALSE,$HF237=TRUE),SUM(SUM(SUM($HI237,$HK237)*FctrChngDts!$B$9),SUM(SUM($HJ237,$HL237)*FctrChngDts!$C$9)),IF(AND($AK237=\"FSP2P3\",$AJ237=TRUE,$HF237=TRUE),SUM(SUM(SUM($HI237,$HK237)*FctrChngDts!$B$10),SUM(SUM($HJ237,$HL237)*FctrChngDts!$C$10)),IF(AND($AK237=\"FSP3\",$AJ237=FALSE,$HF237=TRUE),SUM(SUM($HK237*FctrChngDts!$B$9),SUM($HL237*FctrChngDts!$C$9)),IF(AND($AK237=\"FSP3\",$AJ237=TRUE,$HF237=TRUE),SUM(SUM($HK237*FctrChngDts!$B$10),SUM($HL237*FctrChngDts!$C$10)),IF(AND($AK237=\"FSP1\",$AJ237=FALSE,$HF237=TRUE),SUM(SUM($HG237*FctrChngDts!$B$9),SUM($HH237*FctrChngDts!$C$9)),IF(AND($AK237=\"FSP1\",$AJ237=TRUE,$HF237=TRUE),SUM(SUM($HG237*FctrChngDts!$B$10),SUM($HH237*FctrChngDts!$C$10)),IF(AND($AK237=\"FSP1P2\",$AJ237=FALSE,$HF237=TRUE),SUM(SUM(SUM($HG237,$HI237)*FctrChngDts!$B$9),SUM(SUM($HH237,$HJ237)*FctrChngDts!$C$9)),IF(AND($AK237=\"FSP1P2\",$AJ237=TRUE,$HF237=TRUE),SUM(SUM(SUM($HG237,$HI237)*FctrChngDts!$B$10),SUM(SUM($HG237,$HI237)*FctrChngDts!$C$10)),IF(AND($Z237=\"Summer\",$AK237=\"SSP2P3\",$AJ237=FALSE,$HF237=TRUE),SUM(SUM(SUM(SUM($HI237,$HK237)*FctrChngDts!$B$9),SUM(SUM($HJ237,$HL237)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO237,$HQ237)*FctrChngDts!$B$11),SUM(SUM($HP237,$HR237)*FctrChngDts!$C$11))*$AF237),IF(AND($Z237=\"Summer\",$AK237=\"SSP2P3\",$AJ237=TRUE,$HF237=TRUE),SUM(SUM(SUM(SUM($HI237,$HK237)*FctrChngDts!$B$10),SUM(SUM($HJ237,$HL237)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO237,$HQ237)*FctrChngDts!$B$12),SUM(SUM($HP237,$HR237)*FctrChngDts!$C$12))*$AF237),IF(AND($Z237=\"Winter\",$AK237=\"SSP2P3\",$AJ237=FALSE,$HF237=TRUE),SUM(SUM(SUM(SUM($HI237,$HK237)*FctrChngDts!$B$9),SUM(SUM($HJ237,$HL237)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO237,$HQ237)*FctrChngDts!$B$11),SUM(SUM($HP237,$HR237)*FctrChngDts!$C$11))-$AO237),IF(AND($Z237=\"Winter\",$AK237=\"SSP2P3\",$AJ237=TRUE,$HF237=TRUE),SUM(SUM(SUM(SUM($HI237,$HK237)*FctrChngDts!$B$10),SUM(SUM($HO237,$HQ237)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO237,$HQ237)*FctrChngDts!$B$12),SUM(SUM($HP237,$HR237)*FctrChngDts!$C$12))-$AO237),IF(AND($Z237=\"Summer\",$AK237=\"SSP1P2\",$AJ237=FALSE,$HF237=TRUE),SUM(SUM(SUM(SUM($HG237,$HI237)*FctrChngDts!$B$9),SUM(SUM($HH237,$HJ237)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM237,$HO237)*FctrChngDts!$B$11),SUM(SUM($HN237,$HP237)*FctrChngDts!$C$11))*$AF237),IF(AND($Z237=\"Summer\",$AK237=\"SSP1P2\",$AJ237=TRUE,$HF237=TRUE),SUM(SUM(SUM(SUM($HG237,$HI237)*FctrChngDts!$B$10),SUM(SUM($HH237,$HJ237)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM237,$HO237)*FctrChngDts!$B$12),SUM(SUM($HN237,$HP237)*FctrChngDts!$C$12))*$AF237),IF(AND($Z237=\"Winter\",$AK237=\"SSP1P2\",$AJ237=FALSE,$HF237=TRUE),SUM(SUM(SUM(SUM($HG237,$HI237)*FctrChngDts!$B$9),SUM(SUM($HH237,$HJ237)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM237,$HO237)*FctrChngDts!$B$11),SUM(SUM($HN237,$HP237)*FctrChngDts!$C$11))-$AO237),IF(AND($Z237=\"Winter\",$AK237=\"SSP1P2\",$AJ237=TRUE,$HF237=TRUE),SUM(SUM(SUM(SUM($HG237,$HI237)*FctrChngDts!$B$10),SUM(SUM($HH237,$HJ237)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM237,$HO237)*FctrChngDts!$B$12),SUM(SUM($HN237,$HP237)*FctrChngDts!$C$12))-$AO237),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK237=\"FWP1\",$AJ237=FALSE,$HF237=FALSE),SUM($J237*FctrChngDts!$C$11),IF(AND($AK237=\"FWP1\",$AJ237=TRUE,$HF237=FALSE),SUM($J237*FctrChngDts!$C$12),IF(AND($AK237=\"FWP1P2\",$AJ237=FALSE,$HF237=FALSE),SUM(SUM($J237,$L237)*FctrChngDts!$C$11),IF(AND($AK237=\"FWP1P2\",$AJ237=TRUE,$HF237=FALSE),SUM(SUM($J237,$L237)*FctrChngDts!$C$12),IF(AND($AK237=\"FWP2\",$AJ237=FALSE,$HF237=FALSE),SUM($L237*FctrChngDts!$C$11),IF(AND($AK237=\"FWP2\",$AJ237=TRUE,$HF237=FALSE),SUM($L237*FctrChngDts!$C$12),IF(AND($AK237=\"FWP2P3\",$AJ237=FALSE,$HF237=FALSE),SUM(SUM($L237,$N237)*FctrChngDts!$C$11),IF(AND($AK237=\"FWP2P3\",$AJ237=TRUE,$HF237=FALSE),SUM(SUM($L237,$N237)*FctrChngDts!$C$12),IF(AND($AK237=\"FWP3\",$AJ237=FALSE,$HF237=FALSE),SUM($N237*FctrChngDts!$C$11),IF(AND($AK237=\"FWP3\",$AJ237=TRUE,$HF237=FALSE),SUM($N237*FctrChngDts!$C$12),IF(AND($Z237=\"Winter\",$AK237=\"SSP1P2\",$AJ237=FALSE,$HF237=FALSE),SUM(SUM(SUM($I237,$K237)*FctrChngDts!$C$9),SUM(SUM($J237,$L237)*FctrChngDts!$C$11))*$AG237,IF(AND($Z237=\"Winter\",$AK237=\"SSP1P2\",$AJ237=TRUE,$HF237=FALSE),SUM(SUM(SUM($I237,$K237)*FctrChngDts!$B$10),SUM(SUM($J237,$L237)*FctrChngDts!$B$12))*$AG237,IF(AND($Z237=\"Summer\",$AK237=\"SSP1P2\",$AJ237=FALSE,$HF237=FALSE),SUM(SUM(SUM($I237,$K237)*FctrChngDts!$B$9),SUM(SUM($J237,$L237)*FctrChngDts!$B$11))-$AJ237,IF(AND($Z237=\"Summer\",$AK237=\"SSP1P2\",$AJ237=TRUE,$HF237=FALSE),SUM(SUM(SUM($I237,$K237)*FctrChngDts!$C$10),SUM(SUM($J237,$L237)*FctrChngDts!$C$12))-$AJ237,IF(AND($Z237=\"Winter\",$AK237=\"SSP2P3\",$AJ237=FALSE,$HF237=FALSE),SUM(SUM(SUM($K237,$M237)*FctrChngDts!$C$9),SUM(SUM($L237,$N237)*FctrChngDts!$C$11))*$AG237,IF(AND($Z237=\"Winter\",$AK237=\"SSP2P3\",$AJ237=TRUE,$HF237=FALSE),SUM(SUM(SUM($K237,$M237)*FctrChngDts!$C$10),SUM(SUM($L237,$N237)*FctrChngDts!$C$12))*$AG237,IF(AND($Z237=\"Summer\",$AK237=\"SSP2P3\",$AJ237=FALSE,$HF237=FALSE),SUM(SUM(SUM($K237,$M237)*FctrChngDts!$C$9),SUM(SUM($L237,$N237)*FctrChngDts!$C$11))-$AJ237,IF(AND($Z237=\"Summer\",$AK237=\"SSP2P3\",$AJ237=TRUE,$HF237=FALSE),SUM(SUM(SUM($K237,$M237)*FctrChngDts!$C$10),SUM(SUM($L237,$N237)*FctrChngDts!$C$12))-$AJ237,IF(AND($AK237=\"FWP1\",$AJ237=FALSE,$HF237=TRUE),SUM(SUM($HM237*FctrChngDts!$B$11),SUM($HN237*FctrChngDts!$C$11)),IF(AND($AK237=\"FWP1\",$AJ237=TRUE,$HF237=TRUE),SUM(SUM($HM237*FctrChngDts!$B$12),SUM($HN237*FctrChngDts!$C$12)),IF(AND($AK237=\"FWP1P2\",$AJ237=FALSE,$HF237=TRUE),SUM(SUM(SUM($HM237,$HO237)*FctrChngDts!$B$11),SUM(SUM($HN237,$HP237)*FctrChngDts!$C$11)),IF(AND($AK237=\"FWP1P2\",$AJ237=TRUE,$HF237=TRUE),SUM(SUM(SUM($HM237,$KP237)*FctrChngDts!$C$12),SUM(SUM($HN237,$HP237)*FctrChngDts!$C$12)),IF(AND($AK237=\"FWP2\",$AJ237=FALSE,$HF237=TRUE),SUM(SUM($HO237*FctrChngDts!$B$11),SUM($HO237*FctrChngDts!$C$11)),IF(AND($AK237=\"FWP2\",$AJ237=TRUE,$HF237=TRUE),SUM(SUM($HO237*FctrChngDts!$B$12),SUM($HO237*FctrChngDts!$C$12)),IF(AND($AK237=\"FWP2P3\",$AJ237=FALSE,$HF237=TRUE),SUM(SUM(SUM($HO237,$HQ237)*FctrChngDts!$C$11),SUM(SUM($HP237,$HR237)*FctrChngDts!$C$11)),IF(AND($AK237=\"FWP2P3\",$AJ237=TRUE,$HF237=TRUE),SUM(SUM(SUM($HO237,$HQ237)*FctrChngDts!$C$12),SUM(SUM($HP237,$HR237)*FctrChngDts!$C$12)),IF(AND($AK237=\"FWP3\",$AJ237=FALSE,$HF237=TRUE),SUM(SUM($HQ237*FctrChngDts!$B$11),SUM($HR237*FctrChngDts!$C$11)),IF(AND($AK237=\"FWP3\",$AJ237=TRUE,$HF237=TRUE),SUM(SUM($HQ237*FctrChngDts!$B$12),SUM($HR237*FctrChngDts!$C$12)),IF(AND($Z237=\"Winter\",$AK237=\"SSP1P2\",$AJ237=FALSE,$HF237=TRUE),SUM(SUM(SUM(SUM($HG237,$HI237)*FctrChngDts!$B$9),SUM(SUM($HH237,$HJ237)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM237,$HO237)*FctrChngDts!$B$11),SUM(SUM($HN237,$HP237)*FctrChngDts!$C$11))*$AG237),IF(AND($Z237=\"Winter\",$AK237=\"SSP1P2\",$AJ237=TRUE,$HF237=TRUE),SUM(SUM(SUM(SUM($HG237,$HI237)*FctrChngDts!$B$10), SUM(SUM($HH237,$HJ237)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM237,$HO237)*FctrChngDts!$B$12),SUM(SUM($HN237,$HP237)*FctrChngDts!$C$12))*$AG237),IF(AND($Z237=\"Summer\",$AK237=\"SSP1P2\",$AJ237=FALSE,$HF237=TRUE),SUM(SUM(SUM(SUM($HG237,$HI237)*FctrChngDts!$B$9),SUM(SUM($HH237,$HJ237)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM237,$HO237)*FctrChngDts!$B$11),SUM(SUM($HN237,$HP237)*FctrChngDts!$C$11))-$AJ237),IF(AND($Z237=\"Summer\",$AK237=\"SSP1P2\",$AJ237=TRUE,$HF237=TRUE),SUM(SUM(SUM(SUM($HG237,$HI237)*FctrChngDts!$B$10),SUM(SUM($HH237,$HJ237)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM237,$HO237)*FctrChngDts!$B$12),SUM(SUM($HN237,$HP237)*FctrChngDts!$C$12))-$AJ237),IF(AND($Z237=\"Winter\",$AK237=\"SSP2P3\",$AJ237=FALSE,$HF237=TRUE),SUM(SUM(SUM(SUM($HI237,$HK237)*FctrChngDts!$B$9),SUM(SUM($HJ237,$HL237)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO237,$HQ237)*FctrChngDts!$B$11),SUM(SUM($HP237,$HR237)*FctrChngDts!$C$11))*$AG237),IF(AND($Z237=\"Winter\",$AK237=\"SSP2P3\",$AJ237=TRUE,$HF237=TRUE),SUM(SUM(SUM(SUM($HI237,$HK237)*FctrChngDts!$B$10), SUM(SUM($HJ237,$HL237)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO237,$HQ237)*FctrChngDts!$B$12),SUM(SUM($HP237,$HR237)*FctrChngDts!$C$12))*$AG237),IF(AND($Z237=\"Summer\",$AK237=\"SSP2P3\",$AJ237=FALSE,$HF237=TRUE),SUM(SUM(SUM(SUM($HI237,$HK237)*FctrChngDts!$B$9),SUM(SUM($HJ237,$HL237)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO237,$HQ237)*FctrChngDts!$B$11),SUM(SUM($HP237,$HR237)*FctrChngDts!$C$11))-$AJ237),IF(AND($Z237=\"Summer\",$AK237=\"SSP2P3\",$AJ237=TRUE,$HF237=TRUE),SUM(SUM(SUM(SUM($HI237,$HK237)*FctrChngDts!$B$10), SUM(SUM($HJ237,$HL237)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO237,$HQ237)*FctrChngDts!$B$12),SUM(SUM($HP237,$HR237)*FctrChngDts!$C$12))-$AJ237),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK237=\"FSP1\",$AH237=TRUE,SUM(SUM(SUM($AI237*FctrChngDts!$B$13)*I237),$AR237)>$AD237),$AD237,IF(AND($AK237=\"FSP1\",$AH237=TRUE,SUM(SUM(SUM($AI237*FctrChngDts!$B$13)*$I237),$AR237)<=$AD237),SUM(SUM(SUM($AI237*FctrChngDts!$B$13)*$I237),$AR237),IF(AND($Z237=\"Summer\",$AK237=\"SSP1\",$AH237=TRUE,SUM(SUM(SUM(SUM($I237,$J237)*SUM($AI237*FctrChngDts!$B$13))*$AF237),$AR237)>$AD237),$AD237,IF(AND($Z237=\"Summer\",$AK237=\"SSP1\",$AH237=TRUE,SUM(SUM(SUM(SUM($I237,$J237)*SUM($AI237*FctrChngDts!$B$13))*$AF237),$AR237)<=$AD237),SUM(SUM(SUM(SUM($I237,$J237)*SUM($AI237*FctrChngDts!$B$13))*$AF237),$AR237),IF(AND($Z237=\"Winter\",$AK237=\"SSP1\",$AH237=TRUE,SUM(SUM(SUM(SUM($I237,$J237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AU237:$AW237)),$AR237)>$AD237),$AD237,IF(AND($Z237=\"Winter\",$AK237=\"SSP1\",$AH237=TRUE,SUM(SUM(SUM(SUM($I237,$J237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AU237:$AW237)),$AR237)<=$AD237),SUM(SUM(SUM(SUM($I237,$J237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AU237:$AW237)),$AR237),IF(AND($AK237=\"FSP1P2\",$AH237=TRUE,SUM(SUM(SUM(SUM($I237,$K237)*SUM($AI237*FctrChngDts!$B$13))*$AF237),$AR237)>$AD237),$AD237,IF(AND($AK237=\"FSP1P2\",$AH237=TRUE,SUM(SUM(SUM(SUM($I237,$K237)*SUM($AI237*FctrChngDts!$B$13))*$AF237),$AR237)<=$AD237),SUM(SUM(SUM(SUM($I237,$K237)*SUM($AI237*FctrChngDts!$B$13))*$AF237),$AR237),IF(AND($Z237=\"Summer\",$AK237=\"SSP1P2\",$AH237=TRUE,SUM(SUM(SUM(SUM($I237,$K237,$J237,$L237)*SUM($AI237*FctrChngDts!$B$13))*$AF237),$AR237)>$AD237),$AD237,IF(AND($Z237=\"Summer\",$AK237=\"SSP1P2\",$AH237=TRUE,SUM(SUM(SUM(SUM($I237,$K237,$J237,$L237)*SUM($AI237*FctrChngDts!$B$13))*$AF237),$AR237)<=$AD237),SUM(SUM(SUM(SUM($I237,$K237,$J237,$L237)*SUM($AI237*FctrChngDts!$B$13))*$AF237),$AR237),IF(AND($Z237=\"Winter\",$AK237=\"SSP1P2\",$AH237=TRUE,SUM(SUM(SUM(SUM($I237,$K237,$J237,$L237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AU237:$AW237)),$AR237)>$AD237),$AD237,IF(AND($Z237=\"Winter\",$AK237=\"SSP1P2\",$AH237=TRUE,SUM(SUM(SUM(SUM($I237,$K237,$J237,$L237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AU237:$AW237)),$AR237)<=$AD237),MIN($AD237,SUM($AL237,SUM(SUM(SUM(SUM($I237,$K237,$J237,$L237)*SUM($AI237*FctrChngDts!$B$13))*$AF237)))),IF(AND($AK237=\"FSP2\",$AH237=TRUE,SUM(SUM(SUM($AI237*FctrChngDts!$B$13)*$K237),$AR237)>$AD237),$AD237,IF(AND($AK237=\"FSP2\",$AH237=TRUE,SUM(SUM(SUM($AI237*FctrChngDts!$B$13)*$K237),$AR237)<=$AD237),SUM(SUM(SUM($AI237*FctrChngDts!$B$13)*$K237),$AR237),IF(AND($Z237=\"Summer\",$AK237=\"SSP2\",$AH237=TRUE,SUM(SUM(SUM(SUM($K237,$L237)*SUM($AI237*FctrChngDts!$B$13))*$AF237),$AR237)>$AD237),$AD237,IF(AND($Z237=\"Summer\",$AK237=\"SSP2\",$AH237=TRUE,SUM(SUM(SUM(SUM($K237,$L237)*SUM($AI237*FctrChngDts!$B$13))*$AF237),$AR237)<=$AD237),SUM(SUM(SUM(SUM($K237,$L237)*SUM($AI237*FctrChngDts!$B$13))*$AF237),$AR237),IF(AND($Z237=\"Winter\",$AK237=\"SSP2\",$AH237=TRUE,SUM(SUM(SUM(SUM($K237,$L237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AU237:$AW237)),$AR237)>$AD237),$AD237,IF(AND($Z237=\"Winter\",$AK237=\"SSP2\",$AH237=TRUE,SUM(SUM(SUM(SUM($K237,$L237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AU237:$AW237)),$AR237)<=$AD237),SUM(SUM(SUM(SUM($K237,$L237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AU237:$AW237)),$AR237),IF(AND($AK237=\"FSP2P3\",$AH237=TRUE,SUM(SUM(SUM(SUM($K237,$M237)*SUM($AI237*FctrChngDts!$B$13))*$AF237),$AR237)>$AD237),$AD237,IF(AND($AK237=\"FSP2P3\",$AH237=TRUE,SUM(SUM(SUM(SUM($K237,$M237)*SUM($AI237*FctrChngDts!$B$13))*$AF237),$AR237)<=$AD237),SUM(SUM(SUM(SUM($K237,$M237)*SUM($AI237*FctrChngDts!$B$13))*$AF237),$AR237),IF(AND($Z237=\"Summer\",$AK237=\"SSP2P3\",$AH237=TRUE,SUM(SUM(SUM(SUM($K237,$L237,$M237,$N237)*SUM($AI237*FctrChngDts!$B$13))*$AF237),$AR237)>$AD237),$AD237,IF(AND($Z237=\"Summer\",$AK237=\"SSP2P3\",$AH237=TRUE,SUM(SUM(SUM(SUM($K237,$L237,$M237,$N237)*SUM($AI237*FctrChngDts!$B$13))*$AF237),$AR237)<=$AD237),SUM(SUM(SUM(SUM($K237,$L237,$M237,$N237)*SUM($AI237*FctrChngDts!$B$13))*$AF237),$AR237),IF(AND($Z237=\"Winter\",$AK237=\"SSP2P3\",$AH237=TRUE,SUM(SUM(SUM(SUM($K237,$L237,$M237,$N237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AU237:$AW237)),$AR237)>$AD237),$AD237,IF(AND($Z237=\"Winter\",$AK237=\"SSP2P3\",$AH237=TRUE,SUM(SUM(SUM(SUM($K237,$L237,$M237,$N237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AU237:$AW237)),$AR237)<=$AD237),SUM(SUM(SUM(SUM($K237,$L237,$M237,$N237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AU237:$AW237)),$AR237),IF(AND($AK237=\"FSP3\",$AH237=TRUE,SUM(SUM(SUM($AI237*FctrChngDts!$B$13)*$M237),$AR237)>$AD237),$AD237,IF(AND($AK237=\"FSP3\",$AH237=TRUE,SUM(SUM(SUM($AI237*FctrChngDts!$B$13)*$M237),$AR237)<=$AD237),SUM(SUM(SUM($AI237*FctrChngDts!$B$13)*$M237),$AR237),IF(AND($Z237=\"Summer\",$AK237=\"SSP3\",$AH237=TRUE,SUM(SUM(SUM(SUM($M237,$N237)*SUM($AI237*FctrChngDts!$B$13))*$AF237),$AR237)>$AD237),$AD237,IF(AND($Z237=\"Summer\",$AK237=\"SSP3\",$AH237=TRUE,SUM(SUM(SUM(SUM($M237,$N237)*SUM($AI237*FctrChngDts!$B$13))*$AF237),$AR237)<=$AD237),SUM(SUM(SUM(SUM($M237,$N237)*SUM($AI237*FctrChngDts!$B$13))*$AF237),$AR237),IF(AND($Z237=\"Winter\",$AK237=\"SSP3\",$AH237=TRUE,SUM(SUM(SUM(SUM($M237,$N237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AU237:$AW237)),$AR237)>$AD237),$AD237,IF(AND($Z237=\"Winter\",$AK237=\"SSP3\",$AH237=TRUE,SUM(SUM(SUM(SUM($M237,$N237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AU237:$AW237)),$AR237)<=$AD237),SUM(SUM(SUM(SUM($M237,$N237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AU237:$AW237)),$AR237),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK237=\"FWP1\",$AH237=TRUE,SUM(SUM(SUM($AI237*FctrChngDts!$B$13)*$J237),$AU237)>$AE237),$AE237,IF(AND($AK237=\"FWP1\",$AH237=TRUE,SUM(SUM(SUM($AI237*FctrChngDts!$B$13)*$J237),$AU237)<=$AE237),SUM(SUM(SUM($AI237*FctrChngDts!$B$13)*$J237),$AU237),IF(AND($Z237=\"Winter\",$AK237=\"SSP1\",$AH237=TRUE,SUM(SUM(SUM(SUM($I237,$J237)*SUM($AI237*FctrChngDts!$B$13))*$AG237),$AU237)>$AE237),$AE237,IF(AND($Z237=\"Winter\",$AK237=\"SSP1\",$AH237=TRUE,SUM(SUM(SUM(SUM($I237,$J237)*SUM($AI237*FctrChngDts!$B$13))*$AG237),$AU237)<=$AE237),SUM(SUM(SUM(SUM($I237,$J237)*SUM($AI237*FctrChngDts!$B$13))*$AG237),$AU237),IF(AND($Z237=\"Summer\",$AK237=\"SSP1\",$AH237=TRUE,SUM(SUM(SUM(SUM($I237,$J237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AR237:$AT237)),$AU237)>$AE237),$AE237,IF(AND($Z237=\"Summer\",$AK237=\"SSP1\",$AH237=TRUE,SUM(SUM(SUM(SUM($I237,$J237)*SUM($AI237*FctrChngDts!$B$13))- SUM($AR237:$AT237)),$AU237)<=$AE237),SUM(SUM(SUM(SUM($I237,$J237)*SUM($AI237*FctrChngDts!$B$13))- SUM($AR237:$AT237)),$AU237),IF(AND($AK237=\"FWP1P2\",$AH237=TRUE,SUM(SUM(SUM(SUM($J237,$L237)*SUM($AI237*FctrChngDts!$B$13))*$AG237),$AU237)>$AE237),$AE237,IF(AND($AK237=\"FWP1P2\",$AH237=TRUE,SUM(SUM(SUM(SUM($J237,$L237)*SUM($AI237*FctrChngDts!$B$13))*$AG237),$AU237)<=$AE237),SUM(SUM(SUM(SUM($J237,$L237)*SUM($AI237*FctrChngDts!$B$13))*$AG237),$AU237),IF(AND($Z237=\"Winter\",$AK237=\"SSP1P2\",$AH237=TRUE,SUM(SUM(SUM(SUM($I237,$K237,$J237,$L237)*SUM($AI237*FctrChngDts!$B$13))*$AG237),$AU237)>$AE237),$AE237,IF(AND($Z237=\"Winter\",$AK237=\"SSP1P2\",$AH237=TRUE,SUM(SUM(SUM(SUM($I237,$K237,$J237,$L237)*SUM($AI237*FctrChngDts!$B$13))*$AG237),$AU237)<=$AE237),SUM(SUM(SUM(SUM($I237,$K237,$J237,$L237)*SUM($AI237*FctrChngDts!$B$13))*$AG237),$AU237),IF(AND($Z237=\"Summer\",$AK237=\"SSP1P2\",$AH237=TRUE,SUM(SUM(SUM(SUM($I237,$K237,$J237,$L237)*SUM($AI237*FctrChngDts!$B$13))- SUM($AR237:$AT237)),$AU237)>$AE237),$AE237,IF(AND($Z237=\"Summer\",$AK237=\"SSP1P2\",$AH237=TRUE,SUM(SUM(SUM(SUM($I237,$K237,$J237,$L237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AR237:$AT237)),$AU237)<=$AE237),SUM(SUM(SUM(SUM($I237,$K237,$J237,$L237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AR237:$AT237)),$AU237),IF(AND($AK237=\"FWP2\",$AH237=TRUE,SUM(SUM(SUM($AI237*FctrChngDts!$B$13)*$L237),$AU237)>$AE237),$AE237,IF(AND($AK237=\"FWP2\",$AH237=TRUE,SUM(SUM(SUM($AI237*FctrChngDts!$B$13)*$L237),$AU237)<=$AE237),SUM(SUM(SUM($AI237*FctrChngDts!$B$13)*$L237),$AU237),IF(AND($Z237=\"Winter\",$AK237=\"SSP2\",$AH237=TRUE,SUM(SUM(SUM(SUM($K237,$L237)*SUM($AI237*FctrChngDts!$B$13))*$AG237),$AU237)>$AE237),$AE237,IF(AND($Z237=\"Winter\",$AK237=\"SSP2\",$AH237=TRUE,SUM(SUM(SUM(SUM($K237,$L237)*SUM($AI237*FctrChngDts!$B$13))*$AG237),$AU237)<=$AE237),SUM(SUM(SUM(SUM($K237,$L237)*SUM($AI237*FctrChngDts!$B$13))*$AG237),$AU237),IF(AND($Z237=\"Summer\",$AK237=\"SSP2\",$AH237=TRUE,SUM(SUM(SUM(SUM($K237,$L237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AR237:$AT237)),$AU237)>$AE237),$AE237,IF(AND($Z237=\"Summer\",$AK237=\"SSP2\",$AH237=TRUE,SUM(SUM(SUM(SUM($K237,$L237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AR237:$AT237)),$AU237)<=$AE237),SUM(SUM(SUM(SUM($K237,$L237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AR237:$AT237)),$AU237),IF(AND($AK237=\"FWP2P3\",$AH237=TRUE,SUM(SUM(SUM(SUM($L237,$N237)*SUM($AI237*FctrChngDts!$B$13))*$AG237),$AU237)>$AE237),$AE237,IF(AND($AK237=\"FWP2P3\",$AH237=TRUE,SUM(SUM(SUM(SUM($L237,$N237)*SUM($AI237*FctrChngDts!$B$13))*$AG237),$AU237)<=$AE237),SUM(SUM(SUM(SUM($L237,$N237)*SUM($AI237*FctrChngDts!$B$13))*$AG237),$AU237),IF(AND($Z237=\"Winter\",$AK237=\"SSP2P3\",$AH237=TRUE,SUM(SUM(SUM(SUM($K237,$L237,$M237,$N237)*SUM($AI237*FctrChngDts!$B$13))*$AG237),$AU237)>$AE237),$AE237,IF(AND($Z237=\"Winter\",$AK237=\"SSP2P3\",$AH237=TRUE,SUM(SUM(SUM(SUM($K237,$L237,$M237,$N237)*SUM($AI237*FctrChngDts!$B$13))*$AG237),$AU237)<=$AE237),SUM(SUM(SUM(SUM($K237,$L237,$M237,$N237)*SUM($AI237*FctrChngDts!$B$13))*$AG237),$AU237),IF(AND($Z237=\"Summer\",$AK237=\"SSP2P3\",$AH237=TRUE,SUM(SUM(SUM(SUM($K237,$L237,$M237,$N237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AR237:$AT237)),$AU237)>$AE237),$AE237,IF(AND($Z237=\"Summer\",$AK237=\"SSP2P3\",$AH237=TRUE,SUM(SUM(SUM(SUM($K237,$L237,$M237,$N237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AR237:$AT237)),$AU237)<=$AE237),SUM(SUM(SUM(SUM($K237,$L237,$M237,$N237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AR237:$AT237)),$AU237),IF(AND($AK237=\"FWP3\",$AH237=TRUE,SUM(SUM(SUM($AI237*FctrChngDts!$B$13)*$N237),$AU237)>$AE237),$AE237,IF(AND($AK237=\"FWP3\",$AH237=TRUE,SUM(SUM(SUM($AI237*FctrChngDts!$B$13)*$N237),$AU237)<=$AE237),SUM(SUM(SUM($AI237*FctrChngDts!$B$13)*$N237),$AU237),IF(AND($Z237=\"Winter\",$AK237=\"SSP3\",$AH237=TRUE,SUM(SUM(SUM(SUM($M237,$N237)*SUM($AI237*FctrChngDts!$B$13))*$AG237),$AU237)>$AE237),$AE237,IF(AND($Z237=\"Winter\",$AK237=\"SSP3\",$AH237=TRUE,SUM(SUM(SUM(SUM($M237,$N237)*SUM($AI237*FctrChngDts!$B$13))*$AG237),$AU237)<=$AE237),SUM(SUM(SUM(SUM($M237,$N237)*SUM($AI237*FctrChngDts!$B$13))*$AG237),$AU237),IF(AND($Z237=\"Summer\",$AK237=\"SSP3\",$AH237=TRUE,SUM(SUM(SUM(SUM($M237,$N237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AR237:$AT237)),$AU237)>$AE237),$AE237,IF(AND($Z237=\"Summer\",$AK237=\"SSP3\",$AH237=TRUE,SUM(SUM(SUM(SUM($M237,$N237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AR237:$AT237)),$AU237)<=$AE237),SUM(SUM(SUM(SUM($M237,$N237)*SUM($AI237*FctrChngDts!$B$13))-SUM($AR237:$AT237)),$AU237),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I237>0,$AH237=FALSE),SUM($AR237*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I237>0,$AH237=TRUE),SUM($AX237*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I237>0,$AH237=FALSE),SUM($AS237*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I237>0,$AH237=TRUE),SUM($AY237*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I237>0,$AH237=FALSE),SUM($AT237*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I237>0,$AH237=TRUE),SUM($AZ237*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J237>0,$AH237=FALSE),SUM($AU237*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J237>0,$AH237=TRUE),SUM($BA237*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J237>0,$AH237=FALSE),SUM($AV237*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J237>0,$AH237=TRUE),SUM($BB237*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J237>0,$AH237=FALSE),SUM($AW237*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J237>0,$AH237=TRUE),SUM($BC237*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K237>0,$AH237=FALSE),SUM($AR237*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K237>0,$AH237=TRUE),SUM($AX237*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K237>0,$AH237=FALSE),SUM($AS237*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K237>0,$AH237=TRUE),SUM($AY237*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K237>0,$AH237=FALSE),SUM($AT237*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K237>0,$AH237=TRUE),SUM($AZ237*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L237>0,$AH237=FALSE),SUM($AU237*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L237>0,$AH237=TRUE),SUM($BA237*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L237>0,$AH237=FALSE),SUM($AV237*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L237>0,$AH237=TRUE),SUM($BB237*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L237>0,$AH237=FALSE),SUM($AW237*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L237>0,$AH237=TRUE),SUM($BC237*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M237>0,$AH237=FALSE),SUM($AR237*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M237>0,$AH237=TRUE),SUM($AX237*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M237>0,$AH237=FALSE),SUM($AS237*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M237>0,$AH237=TRUE),SUM($AY237*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M237>0,$AH237=FALSE),SUM($AT237*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M237>0,$AH237=TRUE),SUM($AZ237*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N237>0,$AH237=FALSE),SUM($AU237*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N237>0,$AH237=TRUE),SUM($BA237*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N237>0,$AH237=FALSE),SUM($AV237*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N237>0,$AH237=TRUE),SUM($BB237*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N237>0,$AH237=FALSE),SUM($AW237*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N237>0,$AH237=TRUE),SUM($BC237*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I237=0,0,IF(AND($I237>0,$K237>0,$AH237=FALSE),SUM($AR237/$P237*$I237),IF(AND($I237>0,$K237=0,$AH237=FALSE),$AR237,IF(AND($I237>0,$K237>0,$AH237=TRUE),ROUND(MIN($HU237,SUM(SUM($I237,$K237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA237,SUM(SUM($I237,$K237)*(FctrChngDts!$B$13)*$AI237)*$IA237)),0),IF(AND($I237>0,$K237=0,$AH237=TRUE),$AX237))))),0)","v":0},{"$f":"ROUND(IF($I237=0,0,IF(AND($I237>0,$K237>0,$AH237=FALSE),SUM($AS237/$P237*$I237),IF(AND($I237>0,$K237=0,$AH237=FALSE),$AS237,IF(AND($I237>0,$K237>0,$AH237=TRUE),ROUND(MIN(SUM($HU237-$BW237),SUM(SUM($I237,$K237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA237)*3),0),IF(AND($I237>0,$K237=0,$AH237=TRUE),$AY237))))),0)","v":0},0,{"$f":"IF($J237=0,0,IF(AND($J237>0,$L237=0,$N237=0,$AH237=FALSE,$AJ237=FALSE),ROUND(MIN($HX237,SUM($AU237,$BA237)),0),IF(AND($J237>0,$L237=0,$N237=0,$AH237=TRUE,$AJ237=FALSE),ROUND(MIN($HX237,SUM($AU237,SUM($J237*$AI237*FctrChngDts!$B$13))),0),IF(AND($J237>0,$L237>0,$N237=0,$AH237=FALSE,$AJ237=FALSE),ROUND(MIN($HX237,SUM(SUM($J237,$L237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA237,SUM(SUM($J237,$L237)*(FctrChngDts!$B$13)*$AI237)*$IA237)),0),IF(AND($J237>0,$L237>0,$N237=0,$AH237=TRUE,$AJ237=FALSE),ROUND(MIN($HX237,SUM(SUM(SUM(SUM($J237,$L237)*FctrChngDts!$C$11*$IA237),SUM(SUM($J237,$L237)*SUM(FctrChngDts!$B$13*$AI237)*$IA237)))),0),IF(AND($J237>0,$L237=0,$N237=0,$AH237=FALSE,$AJ237=TRUE),ROUND(MIN($HX237,SUM($AU237,$BA237)),0),IF(AND($J237>0,$L237=0,$N237=0,$AH237=TRUE,$AJ237=TRUE),ROUND(MIN($HX237,SUM($AU237,SUM($J237*$AI237*FctrChngDts!$B$13))),0),IF(AND($J237>0,$L237>0,$N237=0,$AH237=FALSE,$AJ237=TRUE),ROUND(MIN($HX237,SUM(SUM($J237,$L237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA237,SUM(SUM($J237,$L237)*(FctrChngDts!$B$13)*$AI237)*$IA237)),0),IF(AND($J237>0,$L237>0,$N237=0,$AH237=TRUE,$AJ237=TRUE),ROUND(MIN($HX237,SUM(SUM(SUM(SUM($J237,$L237)*FctrChngDts!$C$12*$IA237),SUM(SUM($J237,$L237)*SUM(FctrChngDts!$B$13*$AI237)*$IA237)))),0))))))))))","v":0},{"$f":"IF($J237=0,0,IF(AND($J237>0,$L237=0,$N237=0,$AH237=FALSE,$AJ237=FALSE),ROUND(MIN(SUM($HX237-$BZ237),SUM($AU237*3)),0),IF(AND($J237>0,$L237=0,$N237=0,$AH237=TRUE,$AJ237=FALSE),ROUND(MIN(SUM($HX237-$BZ237),SUM(SUM($J237,$L237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA237)*3),0),IF(AND($J237>0,$L237>0,$N237=0,$AH237=FALSE,$AJ237=FALSE),ROUND(MIN(SUM($HX237-$BZ237),SUM(SUM($J237,$L237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA237)*3),0),IF(AND($J237>0,$L237>0,$N237=0,$AH237=TRUE,$AJ237=FALSE),ROUND(MIN(SUM($HX237-$BZ237),SUM(SUM($J237,$L237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA237)*3),0),IF(AND($J237>0,$L237=0,$N237=0,$AH237=FALSE,$AJ237=TRUE),ROUND(MIN(SUM($HX237-$BZ237),SUM($AU237*3)),0),IF(AND($J237>0,$L237=0,$N237=0,$AH237=TRUE,$AJ237=TRUE),ROUND(MIN(SUM($HX237-$BZ237),SUM(SUM($J237,$L237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA237)*3),0),IF(AND($J237>0,$L237>0,$N237=0,$AH237=FALSE,$AJ237=TRUE),ROUND(MIN(SUM($HX237-$BZ237),SUM(SUM($J237,$L237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA237)*3),0),IF(AND($J237>0,$L237>0,$N237=0,$AH237=TRUE,$AJ237=TRUE),ROUND(MIN(SUM($HX237-$BZ237),SUM(SUM($J237,$L237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA237)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K237=0,0,IF(AND($I237>0,$K237>0,$M237=0,$AH237=FALSE),SUM($AR237-$BW237),IF(AND($I237=0,$K237>0,$M237>0,$AH237=FALSE),SUM($AR237/$P237*$K237),IF(AND($I237=0,$K237>0,$M237=0,$AH237=FALSE),$AR237,IF($K237=0,0,IF(AND($I237>0,$K237>0,$M237=0,$AH237=TRUE),ROUND(MIN($HV237,SUM(SUM($I237,$K237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB237,SUM(SUM($I237,$K237)*(FctrChngDts!$B$13)*$AI237)*$IB237)),0),IF(AND($I237=0,$K237>0,$M237>0,$AH237=TRUE),ROUND(MIN($HV237,SUM(SUM($I237,$K237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB237,SUM(SUM($I237,$K237)*(FctrChngDts!$B$13)*$AI237)*$IB237)),0),IF(AND($I237=0,$K237>0,$M237=0,$AH237=TRUE),$AX237)))))))),0)","v":0},{"$f":"ROUND(IF($K237=0,0,IF(AND($I237>0,$K237>0,$M237=0,$AH237=FALSE),SUM($AS237-$BX237),IF(AND($I237=0,$K237>0,$M237>0,$AH237=FALSE),SUM($AS237/$P237*$K237),IF(AND($I237=0,$K237>0,$M237=0,$AH237=FALSE),$AS237,IF($K237=0,0,IF(AND($I237>0,$K237>0,$M237=0,$AH237=TRUE),ROUND(MIN(SUM($HV237-$BW237),SUM(SUM($I237,$K237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB237)*3),0),IF(AND($I237=0,$K237>0,$M237>0,$AH237=TRUE),ROUND(MIN(SUM($HV237-$BW237),SUM(SUM($I237,$K237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB237)*3),0),IF(AND($I237=0,$K237>0,$M237=0,$AH237=TRUE),$AY237)))))))),0)","v":0},0,{"$f":"IF($L237=0,0,IF(AND($J237>0,$L237>0,$N237=0,$AH237=FALSE,$AJ237=FALSE),ROUND(MIN($HY237,SUM(SUM($J237,$L237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB237,SUM(SUM($J237,$L237)*(FctrChngDts!$B$13)*$AI237)*$IB237)),0),IF(AND($J237>0,$L237>0,$N237=0,$AH237=TRUE,$AJ237=FALSE),ROUND(MIN($HY237,SUM(SUM(SUM(SUM($J237,$L237)*FctrChngDts!$C$11*$IB237),SUM(SUM($J237,$L237)*SUM(FctrChngDts!$B$13*$AI237)*$IB237)))),0),IF(AND($J237=0,$L237>0,$N237=0,$AH237=FALSE,$AJ237=FALSE),ROUND(MIN($HY237,SUM($L237*FctrChngDts!$C$11)),0),IF(AND($J237=0,$L237>0,$N237=0,$AH237=TRUE,$AJ237=FALSE),ROUND(MIN($HY237,SUM(SUM(SUM(SUM($J237,$L237)*FctrChngDts!$C$11*$IB237),SUM(SUM($J237,$L237)*SUM(FctrChngDts!$B$13*$AI237)*$IB237)))),0),IF(AND($J237>0,$L237>0,$N237=0,$AH237=FALSE,$AJ237=TRUE),ROUND(MIN($HY237,SUM(SUM($J237,$L237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB237,SUM(SUM($J237,$L237)*(FctrChngDts!$B$13)*$AI237)*$IB237)),0),IF(AND($J237>0,$L237>0,$N237=0,$AH237=TRUE,$AJ237=TRUE),ROUND(MIN($HY237,SUM(SUM(SUM(SUM($J237,$L237)*FctrChngDts!$C$12*$IB237),SUM(SUM($J237,$L237)*SUM(FctrChngDts!$B$13*$AI237)*$IB237)))),0),IF(AND($J237=0,$L237>0,$N237=0,$AH237=FALSE,$AJ237=TRUE),ROUND(MIN($HY237,SUM($L237*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J237=0,$L237>0,$N237=0,$AH237=TRUE,$AJ237=TRUE),ROUND(MIN($HY237,SUM(SUM(SUM(SUM($J237,$L237)*FctrChngDts!$C$12*$IB237),SUM(SUM($J237,$L237)*SUM(FctrChngDts!$B$13*$AI237)*$IB237)))),0))))))))))","v":0},{"$f":"IF($L237=0,0,IF(AND($J237>0,$L237>0,$N237=0,$AH237=FALSE,$AJ237=FALSE),ROUND(MIN(SUM($HY237-$CF237),SUM(SUM($J237,$L237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB237)*3),0),IF(AND($J237>0,$L237>0,$N237=0,$AH237=TRUE,$AJ237=FALSE),ROUND(MIN(SUM($HY237-$CF237),SUM(SUM($J237,$L237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB237)*3),0),IF(AND($J237=0,$L237>0,$N237=0,$AH237=FALSE,$AJ237=FALSE),ROUND(MIN(SUM($HY237-$CF237),SUM($AU237*3)),0),IF(AND($J237=0,$L237>0,$N237=0,$AH237=TRUE,$AJ237=FALSE),ROUND(MIN(SUM($HY237-$CF237),SUM(SUM($J237,$L237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB237)*3),0),IF(AND($J237>0,$L237>0,$N237=0,$AH237=FALSE,$AJ237=TRUE),ROUND(MIN(SUM($HY237-$CF237),SUM(SUM($J237,$L237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB237)*3),0),IF(AND($J237>0,$L237>0,$N237=0,$AH237=TRUE,$AJ237=TRUE),ROUND(MIN(SUM($HY237-$CF237),SUM(SUM($J237,$L237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB237)*3),0),IF(AND($J237=0,$L237>0,$N237=0,$AH237=FALSE,$AJ237=TRUE),ROUND(MIN(SUM($HY237-$CF237),SUM($AU237*3)),0),IF(AND($J237=0,$L237>0,$N237=0,$AH237=TRUE,$AJ237=TRUE),ROUND(MIN(SUM($HY237-$CF237),SUM(SUM($J237,$L237)*IF($AJ237=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB237)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S237>0,Account!$AG$2=TRUE,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH237=FALSE),SUM(Usage!$BW237:$CB237)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V237>0,Account!$AG$2=TRUE,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH237=FALSE),SUM(Usage!$CC237:$CH237)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y237>0,Account!$AG$2=TRUE,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH237=FALSE),SUM(Usage!$CI237:$CN237)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH237=TRUE,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S237),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S237)),2)","v":0},{"$f":"ROUND(IF(OR($AH237=TRUE,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V237),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V237)),2)","v":0},{"$f":"IF(OR($AH237=TRUE,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y237),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y237))","v":0},{"$f":"ROUND(IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW237),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW237)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX237),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX237)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY237),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY237)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ237),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ237)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA237),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA237)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB237),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB237)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S237),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC237),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC237)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD237),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD237)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE237),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE237)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF237),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF237)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG237),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG237)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH237),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH237)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V237),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI237),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI237))","v":0},{"$f":"IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ237),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ237))","v":0},{"$f":"IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK237),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK237))","v":0},{"$f":"IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL237),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL237))","v":0},{"$f":"IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM237),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM237))","v":0},{"$f":"IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN237),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN237))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y237)","v":0},0,0,0,0,{"$f":"IF($DW237>IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV237*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV237*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW237-IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV237*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV237*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV237<$DW237,SUM($DW237-$DV237),0))","v":0},{"$f":"IF(OR(AND($D237<=FctrChngDts!$B$14,Usage!$E237>FctrChngDts!$B$14),AND(Usage!$D237<=FctrChngDts!$C$14,Usage!$E237>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW237),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX237),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY237),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ237),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA237),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB237),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC237),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD237),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE237),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF237),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG237),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH237),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI237)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ237)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK237)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL237)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM237)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN237)","v":0},0,{"$f":"IF(AND($S237>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E237<>\"D-CARE\",Tenant!$F237=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET237=TRUE,$S237>0,$V237=0),SUM(SUM($BW237:$CB237)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET237=TRUE,$S237>0,$V237>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW237:$CB237)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET237=TRUE,$S237>0,$V237>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW237:$CB237)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S237>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S237>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S237>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV237=TRUE,$S237>0,$V237=0),SUM(SUM($BW237:$CB237)*'CRS1'!$P$2),IF(AND($EV237=TRUE,$S237>0,$V237>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW237:$CB237)*'CRS1'!$P$2),IF(AND($EV237=TRUE,$S237>0,$V237>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW237:$CB237)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S237>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX237=TRUE,$S237>0,$V237=0),SUM(SUM($BW237:$CB237)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX237=TRUE,$S237>0,$V237>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW237:$CB237)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX237=TRUE,$S237>0,$V237>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW237:$CB237)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S237>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ237=TRUE,$S237>0),SUM(SUM($BW237:$CB237)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V237>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E237<>\"D-CARE\",Tenant!$F237=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB237=TRUE,$S237>0,$V237>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC237:$CH237)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB237=TRUE,$S237>0,$V237>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC237:$CH237)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB237=TRUE,$V237>0,$Y237>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC237:$CH237)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB237=TRUE,$V237>0,$Y237>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC237:$CH237)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB237=TRUE,$S237=0,$V237>0,$Y237=0),SUM(SUM($CC237:$CH237)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V237>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V237>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V237>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD237=TRUE,$S237>0,$V237>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC237:$CH237)*'CRS2'!$P$2),IF(AND($FD237=TRUE,$S237>0,$V237>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC237:$CH237)*'CRS2'!$P$2),IF(AND($FD237=TRUE,$V237>0,$Y237>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC237:$CH237)*'CRS2'!$P$2),IF(AND($FD237=TRUE,$V237>0,$Y237>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC237:$CH237)*'CRS2'!$P$2),IF(AND($FD237=TRUE,$S237=0,$V237>0,$Y237=0),SUM(SUM($CC237:$CH237)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V237>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF237=TRUE,$S237>0,$V237>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC237:$CH237)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF237=TRUE,$S237>0,$V237>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC237:$CH237)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF237=TRUE,$V237>0,$Y237>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC237:$CH237)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF237=TRUE,$V237>0,$Y237>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC237:$CH237)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF237=TRUE,$S237=0,$V237>0,$Y237=0),SUM(SUM($CC237:$CH237)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V237>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH237=TRUE,$V237>0),SUM(SUM($CC237:$CH237)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y237>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E237<>\"D-CARE\",Tenant!$F237=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ237=TRUE,$V237=0,$Y237>0),SUM(SUM($CI237:$CN237)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ237=TRUE,$V237>0,$Y237>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI237:$CN237)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ237=TRUE,$V237>0,$Y237>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI237:$CN237)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y237>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y237>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y237>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL237=TRUE,$V237=0,$Y237>0),SUM(SUM($CI237:$CN237)*'CRS3'!$P$2),IF(AND($FL237=TRUE,$V237>0,$Y237>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI237:$CN237)*'CRS3'!$P$2),IF(AND($FL237=TRUE,$V237>0,$Y237>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI237:$CN237)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y237>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN237=TRUE,$V237=0,$Y237>0),SUM(SUM($CI237:$CN237)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN237=TRUE,$V237>0,$Y237>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI237:$CN237)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN237=TRUE,$V237>0,$Y237>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI237:$CN237)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y237>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP237=TRUE,$Y237>0),SUM(SUM($CI237:$CN237)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR237:$FT237))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO237:$CQ237,$FR237:$FT237))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA237:$EF237)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG237:$EL237)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM237:$ER237)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV237,$CO237:$CQ237,$EA237:$ER237)/$P237)*$S237*FctrChngDts!$B$15),SUM(SUM(SUM($DV237,$CO237:$CQ237,$FR237:$FT237)/$P237)*$S237*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV237,$CO237:$CQ237,$EA237:$ER237)/$P237)*$V237*FctrChngDts!$B$15),SUM(SUM(SUM($DV237,$CO237:$CQ237,$FR237:$FT237)/$P237)*$V237*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV237,$CO237:$CQ237,$EA237:$ER237)/$P237)*$Y237*FctrChngDts!$B$15),SUM(SUM(SUM($DV237,$CO237:$CQ237,$FR237:$FT237)/$P237)*$Y237*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA237*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI237*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ237*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ237,$FU237,$GF237,$GZ237:$HE237),IF(Account!$Q$2=TRUE,SUM($DZ237,$FV237,$GF237,$GZ237:$HE237),SUM($DZ237,$ES237,$FU237:$FV237,$GF237,$GZ237:$HE237)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E237),Usage!$P237,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D237,FctrChngDts!$C$17<=Usage!$E237),SUM(FctrChngDts!$C$17-Usage!$D237),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E237),Usage!$P237,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D237,FctrChngDts!$C$19<=Usage!$E237),SUM(FctrChngDts!$C$19-Usage!$D237),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK237*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK237*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL237*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL237*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D237))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A237,Tenant!$A:$J,8,FALSE)=TRUE,$GG237<0),0,SUM(SUM(SUM($GG237/$P237*$GP237)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A237,Tenant!$A:$J,8,FALSE)=TRUE,$GG237<0),0,SUM(SUM(SUM($GG237/$P237*$GQ237)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D237))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A237,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV237*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A237,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW237*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU237:$DA237,$EU237,$EA237:$EF237,$FA237)-SUM(SUM($BW237:$CB237)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD237:$DJ237,$FC237,$EG237:$EL237,$FI237)-SUM(SUM($CC237:$CH237)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM237:$DS237,$FK237,$EM237:$ER237,$FQ237)-SUM(SUM($CI237:$CN237)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO237,$CU237:$DA237,$EU237,$EW237,$EY237,$EA237:$EF237,$FA237,$CP237,$DD237:$DJ237,$FC237,$FE237,$FG237,$EG237:$EL237,$FI237)/$P237*$S237)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO237,$CU237:$DA237,$EU237,$EW237,$EY237,$EA237:$EF237,$FA237,$CP237,$DD237:$DJ237,$FC237,$FE237,$FG237,$EG237:$EL237,$FI237)/$P237*$V237)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ237,$DM237:$DS237,$FK237,$FM237,$FO237,$EM237:$ER237,$FQ237)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D237,BslnAllctnCrrnt!$A$1<=$E237),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK237=\"FSP1\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$Q237,BslnAllctnCrrnt!$A$1<$R237),SUM(BslnAllctnCrrnt!$A$1-$Q237),IF(AND($AK237=\"FSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$Q237,BslnAllctnCrrnt!$A$1<$R237),SUM(BslnAllctnCrrnt!$A$1-$Q237),IF(AND($AK237=\"FSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),$I237,IF(AND($AK237=\"SSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$Q237,BslnAllctnCrrnt!$A$1<$R237),SUM(BslnAllctnCrrnt!$A$1-$Q237),IF(AND($AK237=\"SSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),$I237,0)))))","v":0},{"$f":"IF(AND($AK237=\"FSP1\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$Q237,BslnAllctnCrrnt!$A$1<$R237),SUM($I237-$HG237),IF(AND($AK237=\"FSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$Q237,BslnAllctnCrrnt!$A$1<$R237),SUM($I237-$HG237),IF(AND($AK237=\"FSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM($I237-$HG237),IF(AND($AK237=\"SSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$Q237,BslnAllctnCrrnt!$A$1<$R237),SUM($I237-$HG237),IF(AND($AK237=\"SSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM($I237-$HG237),0)))))","v":0},{"$f":"IF(AND($AK237=\"SSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$Q237,BslnAllctnCrrnt!$A$1<$R237),0,IF(AND(FctrChngDts!$A$2>=$D237,FctrChngDts!$B$2<$E237),IF(AND($AK237=\"SSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM(BslnAllctnCrrnt!$A$1-$T237),0),IF(AND($AK237=\"FSP2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM(BslnAllctnCrrnt!$A$1-$T237),IF(AND($AK237=\"FSP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM(BslnAllctnCrrnt!$A$1-$T237),IF(AND($AK237=\"FSP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$W237,BslnAllctnCrrnt!$A$1<$X237),$K237,IF(AND($AK237=\"FSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$Q237,BslnAllctnCrrnt!$A$1<$R237),0,IF(AND($AK237=\"FSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM(BslnAllctnCrrnt!$A$1-$T237),IF(AND($AK237=\"SSP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM(BslnAllctnCrrnt!$A$1-$T237),IF(AND($AK237=\"SSP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$W237,BslnAllctnCrrnt!$A$1<$X237),$K237,0)))))))))","v":0},{"$f":"IF(AND($AK237=\"SSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$Q237,BslnAllctnCrrnt!$A$1<$R237),SUM($K237-$HI237),IF(AND($AK237=\"SSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM($K237-$HI237),IF(AND($AK237=\"FSP2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM($K237-$HI237),IF(AND($AK237=\"FSP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM($K237-$HI237),IF(AND($AK237=\"FSP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$W237,BslnAllctnCrrnt!$A$1<$X237),SUM($K237-$HI237),IF(AND($AK237=\"FSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$Q237,BslnAllctnCrrnt!$A$1<$R237),SUM($K237-$HI237),IF(AND($AK237=\"FSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM($K237-$HI237),IF(AND($AK237=\"SSP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM($K237-$HI237),IF(AND($AK237=\"SSP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$W237,BslnAllctnCrrnt!$A$1<$X237),SUM($K237-$HI237),0)))))))))","v":0},{"$f":"IF(AND($AK237=\"FSP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),0,IF(AND($AK237=\"FSP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$W237,BslnAllctnCrrnt!$A$1<$X237),SUM(BslnAllctnCrrnt!$A$1-$W237),IF(AND($AK237=\"FSP3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$W237,BslnAllctnCrrnt!$A$1<$X237),SUM(BslnAllctnCrrnt!$A$1-$W237),0)))","v":0},{"$f":"IF(AND($AK237=\"FSP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM($M237-$HK237),IF(AND($AK237=\"FSP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$W237,BslnAllctnCrrnt!$A$1<$X237),SUM($M237-$HK237),IF(AND($AK237=\"FSP3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$W237,BslnAllctnCrrnt!$A$1<$X237),SUM($M237-$HK237),0)))","v":0},{"$f":"IF(AND($AK237=\"FWP1\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$Q237,BslnAllctnCrrnt!$A$1<$R237),SUM(BslnAllctnCrrnt!$A$1-$Q237),IF(AND($AK237=\"FWP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$Q237,BslnAllctnCrrnt!$A$1<$R237),SUM(BslnAllctnCrrnt!$A$1-$Q237),IF(AND($AK237=\"FWP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),$J237,IF(AND(FctrChngDts!$A$2>=$D237,FctrChngDts!$B$2<$E237),IF(AND($AK237=\"SSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$Q237,BslnAllctnCrrnt!$A$1<$R237),SUM(BslnAllctnCrrnt!$A$1-$Q237),0),IF(AND($AK237=\"SSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),$J237,0)))))","v":0},{"$f":"IF(AND($AK237=\"FWP1\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$Q237,BslnAllctnCrrnt!$A$1<$R237),SUM($J237-$HM237),IF(AND($AK237=\"FWP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$Q237,BslnAllctnCrrnt!$A$1<$R237),SUM($J237-$HM237),IF(AND($AK237=\"FWP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM($J237-$HM237),IF(AND($AK237=\"SSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$Q237,BslnAllctnCrrnt!$A$1<$R237),SUM($J237-$HM237),IF(AND($AK237=\"SSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM($J237-$HM237),0)))))","v":0},{"$f":"IF(AND($AK237=\"FWP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$Q237,BslnAllctnCrrnt!$A$1<$R237),0,IF(AND($AK237=\"FWP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM(BslnAllctnCrrnt!$A$1-$T237),IF(AND($AK237=\"FWP2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM(BslnAllctnCrrnt!$A$1-$T237),IF(AND($AK237=\"FWP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM(BslnAllctnCrrnt!$A$1-$T237),IF(AND($AK237=\"FWP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$W237,BslnAllctnCrrnt!$A$1<$X237),$L237,IF(AND($AK237=\"SSP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM(BslnAllctnCrrnt!$A$1-$T237),IF(AND($AK237=\"SSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$Q237,BslnAllctnCrrnt!$A$1<$R237),0,IF(AND($AK237=\"SSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM(BslnAllctnCrrnt!$A$1-$T237),0))))))))","v":0},{"$f":"IF(AND($AK237=\"FWP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$Q237,BslnAllctnCrrnt!$A$1<$R237),SUM($L237-$HO237),IF(AND($AK237=\"FWP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM($L237-$HO237),IF(AND($AK237=\"FWP2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM($L237-$HO237),IF(AND($AK237=\"FWP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM($L237-$HO237),IF(AND($AK237=\"FWP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$W237,BslnAllctnCrrnt!$A$1<$X237),SUM($L237-$HO237),IF(AND($AK237=\"SSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$Q237,BslnAllctnCrrnt!$A$1<$R237),SUM($L237-$HO237),IF(AND($AK237=\"SSP1P2\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM($L237-$HO237),0)))))))","v":0},{"$f":"IF(AND($AK237=\"FWP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),0,IF(AND($AK237=\"FWP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$W237,BslnAllctnCrrnt!$A$1<$X237),SUM(BslnAllctnCrrnt!$A$1-$W237),IF(AND($AK237=\"FWP3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$W237,BslnAllctnCrrnt!$A$1<$X237),SUM(BslnAllctnCrrnt!$A$1-$W237),IF(AND($AK237=\"SSP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),0,IF(AND($AK237=\"SSP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$W237,BslnAllctnCrrnt!$A$1<$X237),SUM(BslnAllctnCrrnt!$A$1-$W237),0)))))","v":0},{"$f":"IF(AND($AK237=\"FWP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM($N237-$HQ237),IF(AND($AK237=\"FWP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$W237,BslnAllctnCrrnt!$A$1<$X237),SUM($N237-$HQ237),IF(AND($AK237=\"FWP3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$W237,BslnAllctnCrrnt!$A$1<$X237),SUM($N237-$HQ237),IF(AND($AK237=\"SSP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$T237,BslnAllctnCrrnt!$A$1<$U237),SUM($N237-$HQ237),IF(AND($AK237=\"SSP2P3\",$HF237=TRUE,BslnAllctnCrrnt!$A$1>=$W237,BslnAllctnCrrnt!$A$1<$X237),SUM($N237-$HQ237),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[240,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G241),0,IF($F241<=$G241,SUM($G241-$F241),IF($F241>$G241,SUM((Account!$L$2-Usage!$F241)+Usage!$G241+1))))","v":0},{"$f":"IF($Q241=0,0,IF($R241=0,0,IF(AND($Q241<FctrChngDts!$A$2,$R241>=FctrChngDts!$A$2),SUM($R241-FctrChngDts!$A$2+1),IF(AND($Q241>=FctrChngDts!$A$2,$R241>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q241),IF(AND($Q241>=FctrChngDts!$A$2,$R241<FctrChngDts!$B$2),SUM($R241-$Q241+1),0)))))","v":0},{"$f":"IF($Q241=0,0,IF($R241=0,0,IF(AND($Q241<FctrChngDts!$A$2,$R241>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q241),IF(AND($Q241<FctrChngDts!$A$2,$R241<FctrChngDts!$A$2),SUM($R241-$Q241+1),IF(AND($Q241>FctrChngDts!$A$2,$R241>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R241+1),0)))))","v":0},{"$f":"IF($T241=0,0,IF($U241=0,0,IF(AND($T241<FctrChngDts!$A$2,$U241>=FctrChngDts!$A$2),SUM($U241-FctrChngDts!$A$2+1),IF(AND($T241>=FctrChngDts!$A$2,$U241<FctrChngDts!$B$2),SUM($U241-$T241+1),IF(AND($T241>=FctrChngDts!$A$2,$U241>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T241)<0),0,IF(AND($T241>=FctrChngDts!$A$2,$U241>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T241),0))))))","v":0},{"$f":"IF($T241=0,0,IF($U241=0,0,IF(AND($T241<FctrChngDts!$A$2,$U241>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T241),IF(AND($T241>=FctrChngDts!$B$2,$U241>=FctrChngDts!$B$2),SUM($U241-$T241+1),IF(AND($T241<FctrChngDts!$A$2,$U241<FctrChngDts!$A$2),SUM($U241-$T241+1),IF(AND($T241>=FctrChngDts!$A$2,$U241>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U241+1),0))))))","v":0},{"$f":"IF($W241=0,0,IF($X241=0,0,IF(AND($W241>=FctrChngDts!$A$2,$X241>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W241)<0),0,IF(AND($W241>=FctrChngDts!$A$2,$X241>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W241),IF(AND($W241>=FctrChngDts!$A$2,$X241<FctrChngDts!$B$2),SUM($X241-$W241+1),IF(AND($W241<FctrChngDts!$A$2,$X241>=FctrChngDts!$A$2),SUM($X241-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W241=0,0,IF($X241=0,0,IF(AND($W241<FctrChngDts!$A$2,$X241<FctrChngDts!$A$2),SUM($X241-$W241+1),IF(AND($W241>=FctrChngDts!$A$2,$X241>=FctrChngDts!$B$2,SUM($X241-FctrChngDts!$B$2+1)<=$Y241),SUM($X241-FctrChngDts!$B$2+1),IF(AND($W241>=FctrChngDts!$A$2,$X241>=FctrChngDts!$B$2),SUM($X241-$W241+1),IF(AND($W241<FctrChngDts!$A$2,$X241>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W241),0))))))","v":0},{"$f":"IF(AND($D241>=FctrChngDts!$C$2,$E241<FctrChngDts!$E$2),\"1\",IF(AND($D241>=FctrChngDts!$E$2,$E241<FctrChngDts!$G$2),\"2\",IF(AND($D241>=FctrChngDts!$G$2,$E241<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D241>=FctrChngDts!$D$2,,IF(AND($D241>=FctrChngDts!$C$2,$D241<=FctrChngDts!$D$2),$D241,IF(AND($D241>=FctrChngDts!$C$2,$D241>=FctrChngDts!$D$2,$E241>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D241>FctrChngDts!$D$2,,IF($D241=FctrChngDts!$D$2,$D241,IF(AND($D241>=FctrChngDts!$C$2,$E241<FctrChngDts!$D$2),$E241,IF(AND($D241>=FctrChngDts!$C$2,$E241>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D241>=FctrChngDts!$D$2,$E241>=FctrChngDts!$D$2,$E241>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E241<FctrChngDts!$D$2,$E241<=FctrChngDts!$D$2),$E241,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D241<FctrChngDts!$E$2,$E241<FctrChngDts!$E$2),,IF($D241>FctrChngDts!$F$2,,IF(AND($D241>=FctrChngDts!$E$2,$D241<=FctrChngDts!$F$2),$D241,IF(AND($D241>=FctrChngDts!$E$2,$D241>=FctrChngDts!$F$2,$E241>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D241>FctrChngDts!$F$2,,IF($E241=FctrChngDts!$F$2,$E241,IF(AND($D241<FctrChngDts!$E$2,$E241<=FctrChngDts!$F$2),$E241,IF(AND($D241>=FctrChngDts!$E$2,$E241<FctrChngDts!$F$2),$E241,IF(AND($D241>=FctrChngDts!$E$2,$E241>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D241>=FctrChngDts!$F$2,$E241>=FctrChngDts!$F$2,$E241>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D241<FctrChngDts!$G$2,$E241<FctrChngDts!$G$2),,IF($D241>FctrChngDts!$H$2,,IF(AND($D241>=FctrChngDts!$G$2,$D241<=FctrChngDts!$H$2),$D241,IF(AND($D241>=FctrChngDts!$G$2,$D241>=FctrChngDts!$H$2,$E241>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D241>FctrChngDts!$H$2,,IF($E241=FctrChngDts!$H$2,$E241,IF(AND($D241<FctrChngDts!$G$2,$E241<=FctrChngDts!$H$2),$E241,IF(AND($D241>=FctrChngDts!$G$2,$E241<FctrChngDts!$H$2),$E241,IF(AND($D241>=FctrChngDts!$G$2,$E241>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D241>=FctrChngDts!$H$2,$E241>=FctrChngDts!$H$2,$E241>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A241,Tenant!$A241:$J540,6,FALSE)","v":0},{"$f":"VLOOKUP($A241,Tenant!$A241:$J540,7,FALSE)","v":0},{"$f":"VLOOKUP($A241,Tenant!$A241:$J540,10,FALSE)","v":0},0,{"$f":"IF(AND($AK241=\"FSP2\",$AJ241=FALSE,$HF241=FALSE),SUM($K241*FctrChngDts!$C$9),IF(AND($AK241=\"FSP2\",$AJ241=TRUE,$HF241=FALSE),SUM($K241*FctrChngDts!$C$10),IF(AND($AK241=\"FSP2P3\",$AJ241=FALSE,$HF241=FALSE),SUM(SUM($K241,$M241)*FctrChngDts!$C$9),IF(AND($AK241=\"FSP2P3\",$AJ241=TRUE,$HF241=FALSE),SUM(SUM($K241,$M241)*FctrChngDts!$C$10),IF(AND($AK241=\"FSP3\",$AJ241=FALSE,$HF241=FALSE),SUM($M241*FctrChngDts!$C$9),IF(AND($AK241=\"FSP3\",$AJ241=TRUE,$HF241=FALSE),SUM($M241*FctrChngDts!$C$10),IF(AND($AK241=\"FSP1\",$AJ241=FALSE,$HF241=FALSE),SUM($I241*FctrChngDts!$C$9),IF(AND($AK241=\"FSP1\",$AJ241=TRUE,$HF241=FALSE),SUM($I241*FctrChngDts!$C$10),IF(AND($AK241=\"FSP1P2\",$AJ241=FALSE,$HF241=FALSE),SUM(SUM($I241,$K241)*FctrChngDts!$C$9),IF(AND($AK241=\"FSP1P2\",$AJ241=TRUE,$HF241=FALSE),SUM(SUM($I241,$K241)*FctrChngDts!$C$10),IF(AND($Z241=\"Summer\",$AK241=\"SSP2P3\",$AJ241=FALSE,$HF241=FALSE),SUM(SUM(SUM(SUM($K241,$M241)*FctrChngDts!$C$9),SUM(SUM($L241,$N241)*FctrChngDts!$C$11))*$AF241),IF(AND($Z241=\"Summer\",$AK241=\"SSP2P3\",$AJ241=TRUE,$HF241=FALSE),SUM(SUM(SUM(SUM($K241,$M241)*FctrChngDts!$C$10),SUM(SUM($L241,$N241)*FctrChngDts!$C$12))*$AF241),IF(AND($Z241=\"Winter\",$AK241=\"SSP2P3\",$AJ241=FALSE,$HF241=FALSE),SUM(SUM(SUM(SUM($K241,$M241)*FctrChngDts!$C$9),SUM(SUM($L241,$N241)*FctrChngDts!$C$11))-$AO241),IF(AND($Z241=\"Winter\",$AK241=\"SSP2P3\",$AJ241=TRUE,$HF241=FALSE),SUM(SUM(SUM(SUM($K241,$M241)*FctrChngDts!$C$10),SUM(SUM($L241,$N241)*FctrChngDts!$C$12))-$AO241),IF(AND($Z241=\"Summer\",$AK241=\"SSP1P2\",$AJ241=FALSE,$HF241=FALSE),SUM(SUM(SUM(SUM($I241,$K241)*FctrChngDts!$C$9),SUM(SUM($J241,$L241)*FctrChngDts!$C$11))*$AF241),IF(AND($Z241=\"Summer\",$AK241=\"SSP1P2\",$AJ241=TRUE,$HF241=FALSE),SUM(SUM(SUM(SUM($I241,$K241)*FctrChngDts!$C$10),SUM(SUM($J241,$L241)*FctrChngDts!$C$12))*$AF241),IF(AND($Z241=\"Winter\",$AK241=\"SSP1P2\",$AJ241=FALSE,$HF241=FALSE),SUM(SUM(SUM(SUM($I241,$K241)*FctrChngDts!$C$9),SUM(SUM($J241,$L241)*FctrChngDts!$C$11))-$AO241),IF(AND($Z241=\"Winter\",$AK241=\"SSP1P2\",$AJ241=TRUE,$HF241=FALSE),SUM(SUM(SUM(SUM($I241,$K241)*FctrChngDts!$C$10),SUM(SUM($J241,$L241)*FctrChngDts!$C$12))-$AO241),IF(AND($AK241=\"FSP2\",$AJ241=FALSE,$HF241=TRUE),SUM(SUM($HI241*FctrChngDts!$B$9),SUM($HJ241*FctrChngDts!$C$9)),IF(AND($AK241=\"FSP2\",$AJ241=TRUE,$HF241=TRUE),SUM(SUM($HI241*FctrChngDts!$B$10),SUM($HJ241*FctrChngDts!$C$10)),IF(AND($AK241=\"FSP2P3\",$AJ241=FALSE,$HF241=TRUE),SUM(SUM(SUM($HI241,$HK241)*FctrChngDts!$B$9),SUM(SUM($HJ241,$HL241)*FctrChngDts!$C$9)),IF(AND($AK241=\"FSP2P3\",$AJ241=TRUE,$HF241=TRUE),SUM(SUM(SUM($HI241,$HK241)*FctrChngDts!$B$10),SUM(SUM($HJ241,$HL241)*FctrChngDts!$C$10)),IF(AND($AK241=\"FSP3\",$AJ241=FALSE,$HF241=TRUE),SUM(SUM($HK241*FctrChngDts!$B$9),SUM($HL241*FctrChngDts!$C$9)),IF(AND($AK241=\"FSP3\",$AJ241=TRUE,$HF241=TRUE),SUM(SUM($HK241*FctrChngDts!$B$10),SUM($HL241*FctrChngDts!$C$10)),IF(AND($AK241=\"FSP1\",$AJ241=FALSE,$HF241=TRUE),SUM(SUM($HG241*FctrChngDts!$B$9),SUM($HH241*FctrChngDts!$C$9)),IF(AND($AK241=\"FSP1\",$AJ241=TRUE,$HF241=TRUE),SUM(SUM($HG241*FctrChngDts!$B$10),SUM($HH241*FctrChngDts!$C$10)),IF(AND($AK241=\"FSP1P2\",$AJ241=FALSE,$HF241=TRUE),SUM(SUM(SUM($HG241,$HI241)*FctrChngDts!$B$9),SUM(SUM($HH241,$HJ241)*FctrChngDts!$C$9)),IF(AND($AK241=\"FSP1P2\",$AJ241=TRUE,$HF241=TRUE),SUM(SUM(SUM($HG241,$HI241)*FctrChngDts!$B$10),SUM(SUM($HG241,$HI241)*FctrChngDts!$C$10)),IF(AND($Z241=\"Summer\",$AK241=\"SSP2P3\",$AJ241=FALSE,$HF241=TRUE),SUM(SUM(SUM(SUM($HI241,$HK241)*FctrChngDts!$B$9),SUM(SUM($HJ241,$HL241)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO241,$HQ241)*FctrChngDts!$B$11),SUM(SUM($HP241,$HR241)*FctrChngDts!$C$11))*$AF241),IF(AND($Z241=\"Summer\",$AK241=\"SSP2P3\",$AJ241=TRUE,$HF241=TRUE),SUM(SUM(SUM(SUM($HI241,$HK241)*FctrChngDts!$B$10),SUM(SUM($HJ241,$HL241)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO241,$HQ241)*FctrChngDts!$B$12),SUM(SUM($HP241,$HR241)*FctrChngDts!$C$12))*$AF241),IF(AND($Z241=\"Winter\",$AK241=\"SSP2P3\",$AJ241=FALSE,$HF241=TRUE),SUM(SUM(SUM(SUM($HI241,$HK241)*FctrChngDts!$B$9),SUM(SUM($HJ241,$HL241)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO241,$HQ241)*FctrChngDts!$B$11),SUM(SUM($HP241,$HR241)*FctrChngDts!$C$11))-$AO241),IF(AND($Z241=\"Winter\",$AK241=\"SSP2P3\",$AJ241=TRUE,$HF241=TRUE),SUM(SUM(SUM(SUM($HI241,$HK241)*FctrChngDts!$B$10),SUM(SUM($HO241,$HQ241)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO241,$HQ241)*FctrChngDts!$B$12),SUM(SUM($HP241,$HR241)*FctrChngDts!$C$12))-$AO241),IF(AND($Z241=\"Summer\",$AK241=\"SSP1P2\",$AJ241=FALSE,$HF241=TRUE),SUM(SUM(SUM(SUM($HG241,$HI241)*FctrChngDts!$B$9),SUM(SUM($HH241,$HJ241)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM241,$HO241)*FctrChngDts!$B$11),SUM(SUM($HN241,$HP241)*FctrChngDts!$C$11))*$AF241),IF(AND($Z241=\"Summer\",$AK241=\"SSP1P2\",$AJ241=TRUE,$HF241=TRUE),SUM(SUM(SUM(SUM($HG241,$HI241)*FctrChngDts!$B$10),SUM(SUM($HH241,$HJ241)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM241,$HO241)*FctrChngDts!$B$12),SUM(SUM($HN241,$HP241)*FctrChngDts!$C$12))*$AF241),IF(AND($Z241=\"Winter\",$AK241=\"SSP1P2\",$AJ241=FALSE,$HF241=TRUE),SUM(SUM(SUM(SUM($HG241,$HI241)*FctrChngDts!$B$9),SUM(SUM($HH241,$HJ241)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM241,$HO241)*FctrChngDts!$B$11),SUM(SUM($HN241,$HP241)*FctrChngDts!$C$11))-$AO241),IF(AND($Z241=\"Winter\",$AK241=\"SSP1P2\",$AJ241=TRUE,$HF241=TRUE),SUM(SUM(SUM(SUM($HG241,$HI241)*FctrChngDts!$B$10),SUM(SUM($HH241,$HJ241)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM241,$HO241)*FctrChngDts!$B$12),SUM(SUM($HN241,$HP241)*FctrChngDts!$C$12))-$AO241),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK241=\"FWP1\",$AJ241=FALSE,$HF241=FALSE),SUM($J241*FctrChngDts!$C$11),IF(AND($AK241=\"FWP1\",$AJ241=TRUE,$HF241=FALSE),SUM($J241*FctrChngDts!$C$12),IF(AND($AK241=\"FWP1P2\",$AJ241=FALSE,$HF241=FALSE),SUM(SUM($J241,$L241)*FctrChngDts!$C$11),IF(AND($AK241=\"FWP1P2\",$AJ241=TRUE,$HF241=FALSE),SUM(SUM($J241,$L241)*FctrChngDts!$C$12),IF(AND($AK241=\"FWP2\",$AJ241=FALSE,$HF241=FALSE),SUM($L241*FctrChngDts!$C$11),IF(AND($AK241=\"FWP2\",$AJ241=TRUE,$HF241=FALSE),SUM($L241*FctrChngDts!$C$12),IF(AND($AK241=\"FWP2P3\",$AJ241=FALSE,$HF241=FALSE),SUM(SUM($L241,$N241)*FctrChngDts!$C$11),IF(AND($AK241=\"FWP2P3\",$AJ241=TRUE,$HF241=FALSE),SUM(SUM($L241,$N241)*FctrChngDts!$C$12),IF(AND($AK241=\"FWP3\",$AJ241=FALSE,$HF241=FALSE),SUM($N241*FctrChngDts!$C$11),IF(AND($AK241=\"FWP3\",$AJ241=TRUE,$HF241=FALSE),SUM($N241*FctrChngDts!$C$12),IF(AND($Z241=\"Winter\",$AK241=\"SSP1P2\",$AJ241=FALSE,$HF241=FALSE),SUM(SUM(SUM($I241,$K241)*FctrChngDts!$C$9),SUM(SUM($J241,$L241)*FctrChngDts!$C$11))*$AG241,IF(AND($Z241=\"Winter\",$AK241=\"SSP1P2\",$AJ241=TRUE,$HF241=FALSE),SUM(SUM(SUM($I241,$K241)*FctrChngDts!$B$10),SUM(SUM($J241,$L241)*FctrChngDts!$B$12))*$AG241,IF(AND($Z241=\"Summer\",$AK241=\"SSP1P2\",$AJ241=FALSE,$HF241=FALSE),SUM(SUM(SUM($I241,$K241)*FctrChngDts!$B$9),SUM(SUM($J241,$L241)*FctrChngDts!$B$11))-$AJ241,IF(AND($Z241=\"Summer\",$AK241=\"SSP1P2\",$AJ241=TRUE,$HF241=FALSE),SUM(SUM(SUM($I241,$K241)*FctrChngDts!$C$10),SUM(SUM($J241,$L241)*FctrChngDts!$C$12))-$AJ241,IF(AND($Z241=\"Winter\",$AK241=\"SSP2P3\",$AJ241=FALSE,$HF241=FALSE),SUM(SUM(SUM($K241,$M241)*FctrChngDts!$C$9),SUM(SUM($L241,$N241)*FctrChngDts!$C$11))*$AG241,IF(AND($Z241=\"Winter\",$AK241=\"SSP2P3\",$AJ241=TRUE,$HF241=FALSE),SUM(SUM(SUM($K241,$M241)*FctrChngDts!$C$10),SUM(SUM($L241,$N241)*FctrChngDts!$C$12))*$AG241,IF(AND($Z241=\"Summer\",$AK241=\"SSP2P3\",$AJ241=FALSE,$HF241=FALSE),SUM(SUM(SUM($K241,$M241)*FctrChngDts!$C$9),SUM(SUM($L241,$N241)*FctrChngDts!$C$11))-$AJ241,IF(AND($Z241=\"Summer\",$AK241=\"SSP2P3\",$AJ241=TRUE,$HF241=FALSE),SUM(SUM(SUM($K241,$M241)*FctrChngDts!$C$10),SUM(SUM($L241,$N241)*FctrChngDts!$C$12))-$AJ241,IF(AND($AK241=\"FWP1\",$AJ241=FALSE,$HF241=TRUE),SUM(SUM($HM241*FctrChngDts!$B$11),SUM($HN241*FctrChngDts!$C$11)),IF(AND($AK241=\"FWP1\",$AJ241=TRUE,$HF241=TRUE),SUM(SUM($HM241*FctrChngDts!$B$12),SUM($HN241*FctrChngDts!$C$12)),IF(AND($AK241=\"FWP1P2\",$AJ241=FALSE,$HF241=TRUE),SUM(SUM(SUM($HM241,$HO241)*FctrChngDts!$B$11),SUM(SUM($HN241,$HP241)*FctrChngDts!$C$11)),IF(AND($AK241=\"FWP1P2\",$AJ241=TRUE,$HF241=TRUE),SUM(SUM(SUM($HM241,$KP241)*FctrChngDts!$C$12),SUM(SUM($HN241,$HP241)*FctrChngDts!$C$12)),IF(AND($AK241=\"FWP2\",$AJ241=FALSE,$HF241=TRUE),SUM(SUM($HO241*FctrChngDts!$B$11),SUM($HO241*FctrChngDts!$C$11)),IF(AND($AK241=\"FWP2\",$AJ241=TRUE,$HF241=TRUE),SUM(SUM($HO241*FctrChngDts!$B$12),SUM($HO241*FctrChngDts!$C$12)),IF(AND($AK241=\"FWP2P3\",$AJ241=FALSE,$HF241=TRUE),SUM(SUM(SUM($HO241,$HQ241)*FctrChngDts!$C$11),SUM(SUM($HP241,$HR241)*FctrChngDts!$C$11)),IF(AND($AK241=\"FWP2P3\",$AJ241=TRUE,$HF241=TRUE),SUM(SUM(SUM($HO241,$HQ241)*FctrChngDts!$C$12),SUM(SUM($HP241,$HR241)*FctrChngDts!$C$12)),IF(AND($AK241=\"FWP3\",$AJ241=FALSE,$HF241=TRUE),SUM(SUM($HQ241*FctrChngDts!$B$11),SUM($HR241*FctrChngDts!$C$11)),IF(AND($AK241=\"FWP3\",$AJ241=TRUE,$HF241=TRUE),SUM(SUM($HQ241*FctrChngDts!$B$12),SUM($HR241*FctrChngDts!$C$12)),IF(AND($Z241=\"Winter\",$AK241=\"SSP1P2\",$AJ241=FALSE,$HF241=TRUE),SUM(SUM(SUM(SUM($HG241,$HI241)*FctrChngDts!$B$9),SUM(SUM($HH241,$HJ241)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM241,$HO241)*FctrChngDts!$B$11),SUM(SUM($HN241,$HP241)*FctrChngDts!$C$11))*$AG241),IF(AND($Z241=\"Winter\",$AK241=\"SSP1P2\",$AJ241=TRUE,$HF241=TRUE),SUM(SUM(SUM(SUM($HG241,$HI241)*FctrChngDts!$B$10), SUM(SUM($HH241,$HJ241)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM241,$HO241)*FctrChngDts!$B$12),SUM(SUM($HN241,$HP241)*FctrChngDts!$C$12))*$AG241),IF(AND($Z241=\"Summer\",$AK241=\"SSP1P2\",$AJ241=FALSE,$HF241=TRUE),SUM(SUM(SUM(SUM($HG241,$HI241)*FctrChngDts!$B$9),SUM(SUM($HH241,$HJ241)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM241,$HO241)*FctrChngDts!$B$11),SUM(SUM($HN241,$HP241)*FctrChngDts!$C$11))-$AJ241),IF(AND($Z241=\"Summer\",$AK241=\"SSP1P2\",$AJ241=TRUE,$HF241=TRUE),SUM(SUM(SUM(SUM($HG241,$HI241)*FctrChngDts!$B$10),SUM(SUM($HH241,$HJ241)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM241,$HO241)*FctrChngDts!$B$12),SUM(SUM($HN241,$HP241)*FctrChngDts!$C$12))-$AJ241),IF(AND($Z241=\"Winter\",$AK241=\"SSP2P3\",$AJ241=FALSE,$HF241=TRUE),SUM(SUM(SUM(SUM($HI241,$HK241)*FctrChngDts!$B$9),SUM(SUM($HJ241,$HL241)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO241,$HQ241)*FctrChngDts!$B$11),SUM(SUM($HP241,$HR241)*FctrChngDts!$C$11))*$AG241),IF(AND($Z241=\"Winter\",$AK241=\"SSP2P3\",$AJ241=TRUE,$HF241=TRUE),SUM(SUM(SUM(SUM($HI241,$HK241)*FctrChngDts!$B$10), SUM(SUM($HJ241,$HL241)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO241,$HQ241)*FctrChngDts!$B$12),SUM(SUM($HP241,$HR241)*FctrChngDts!$C$12))*$AG241),IF(AND($Z241=\"Summer\",$AK241=\"SSP2P3\",$AJ241=FALSE,$HF241=TRUE),SUM(SUM(SUM(SUM($HI241,$HK241)*FctrChngDts!$B$9),SUM(SUM($HJ241,$HL241)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO241,$HQ241)*FctrChngDts!$B$11),SUM(SUM($HP241,$HR241)*FctrChngDts!$C$11))-$AJ241),IF(AND($Z241=\"Summer\",$AK241=\"SSP2P3\",$AJ241=TRUE,$HF241=TRUE),SUM(SUM(SUM(SUM($HI241,$HK241)*FctrChngDts!$B$10), SUM(SUM($HJ241,$HL241)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO241,$HQ241)*FctrChngDts!$B$12),SUM(SUM($HP241,$HR241)*FctrChngDts!$C$12))-$AJ241),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK241=\"FSP1\",$AH241=TRUE,SUM(SUM(SUM($AI241*FctrChngDts!$B$13)*I241),$AR241)>$AD241),$AD241,IF(AND($AK241=\"FSP1\",$AH241=TRUE,SUM(SUM(SUM($AI241*FctrChngDts!$B$13)*$I241),$AR241)<=$AD241),SUM(SUM(SUM($AI241*FctrChngDts!$B$13)*$I241),$AR241),IF(AND($Z241=\"Summer\",$AK241=\"SSP1\",$AH241=TRUE,SUM(SUM(SUM(SUM($I241,$J241)*SUM($AI241*FctrChngDts!$B$13))*$AF241),$AR241)>$AD241),$AD241,IF(AND($Z241=\"Summer\",$AK241=\"SSP1\",$AH241=TRUE,SUM(SUM(SUM(SUM($I241,$J241)*SUM($AI241*FctrChngDts!$B$13))*$AF241),$AR241)<=$AD241),SUM(SUM(SUM(SUM($I241,$J241)*SUM($AI241*FctrChngDts!$B$13))*$AF241),$AR241),IF(AND($Z241=\"Winter\",$AK241=\"SSP1\",$AH241=TRUE,SUM(SUM(SUM(SUM($I241,$J241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AU241:$AW241)),$AR241)>$AD241),$AD241,IF(AND($Z241=\"Winter\",$AK241=\"SSP1\",$AH241=TRUE,SUM(SUM(SUM(SUM($I241,$J241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AU241:$AW241)),$AR241)<=$AD241),SUM(SUM(SUM(SUM($I241,$J241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AU241:$AW241)),$AR241),IF(AND($AK241=\"FSP1P2\",$AH241=TRUE,SUM(SUM(SUM(SUM($I241,$K241)*SUM($AI241*FctrChngDts!$B$13))*$AF241),$AR241)>$AD241),$AD241,IF(AND($AK241=\"FSP1P2\",$AH241=TRUE,SUM(SUM(SUM(SUM($I241,$K241)*SUM($AI241*FctrChngDts!$B$13))*$AF241),$AR241)<=$AD241),SUM(SUM(SUM(SUM($I241,$K241)*SUM($AI241*FctrChngDts!$B$13))*$AF241),$AR241),IF(AND($Z241=\"Summer\",$AK241=\"SSP1P2\",$AH241=TRUE,SUM(SUM(SUM(SUM($I241,$K241,$J241,$L241)*SUM($AI241*FctrChngDts!$B$13))*$AF241),$AR241)>$AD241),$AD241,IF(AND($Z241=\"Summer\",$AK241=\"SSP1P2\",$AH241=TRUE,SUM(SUM(SUM(SUM($I241,$K241,$J241,$L241)*SUM($AI241*FctrChngDts!$B$13))*$AF241),$AR241)<=$AD241),SUM(SUM(SUM(SUM($I241,$K241,$J241,$L241)*SUM($AI241*FctrChngDts!$B$13))*$AF241),$AR241),IF(AND($Z241=\"Winter\",$AK241=\"SSP1P2\",$AH241=TRUE,SUM(SUM(SUM(SUM($I241,$K241,$J241,$L241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AU241:$AW241)),$AR241)>$AD241),$AD241,IF(AND($Z241=\"Winter\",$AK241=\"SSP1P2\",$AH241=TRUE,SUM(SUM(SUM(SUM($I241,$K241,$J241,$L241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AU241:$AW241)),$AR241)<=$AD241),MIN($AD241,SUM($AL241,SUM(SUM(SUM(SUM($I241,$K241,$J241,$L241)*SUM($AI241*FctrChngDts!$B$13))*$AF241)))),IF(AND($AK241=\"FSP2\",$AH241=TRUE,SUM(SUM(SUM($AI241*FctrChngDts!$B$13)*$K241),$AR241)>$AD241),$AD241,IF(AND($AK241=\"FSP2\",$AH241=TRUE,SUM(SUM(SUM($AI241*FctrChngDts!$B$13)*$K241),$AR241)<=$AD241),SUM(SUM(SUM($AI241*FctrChngDts!$B$13)*$K241),$AR241),IF(AND($Z241=\"Summer\",$AK241=\"SSP2\",$AH241=TRUE,SUM(SUM(SUM(SUM($K241,$L241)*SUM($AI241*FctrChngDts!$B$13))*$AF241),$AR241)>$AD241),$AD241,IF(AND($Z241=\"Summer\",$AK241=\"SSP2\",$AH241=TRUE,SUM(SUM(SUM(SUM($K241,$L241)*SUM($AI241*FctrChngDts!$B$13))*$AF241),$AR241)<=$AD241),SUM(SUM(SUM(SUM($K241,$L241)*SUM($AI241*FctrChngDts!$B$13))*$AF241),$AR241),IF(AND($Z241=\"Winter\",$AK241=\"SSP2\",$AH241=TRUE,SUM(SUM(SUM(SUM($K241,$L241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AU241:$AW241)),$AR241)>$AD241),$AD241,IF(AND($Z241=\"Winter\",$AK241=\"SSP2\",$AH241=TRUE,SUM(SUM(SUM(SUM($K241,$L241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AU241:$AW241)),$AR241)<=$AD241),SUM(SUM(SUM(SUM($K241,$L241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AU241:$AW241)),$AR241),IF(AND($AK241=\"FSP2P3\",$AH241=TRUE,SUM(SUM(SUM(SUM($K241,$M241)*SUM($AI241*FctrChngDts!$B$13))*$AF241),$AR241)>$AD241),$AD241,IF(AND($AK241=\"FSP2P3\",$AH241=TRUE,SUM(SUM(SUM(SUM($K241,$M241)*SUM($AI241*FctrChngDts!$B$13))*$AF241),$AR241)<=$AD241),SUM(SUM(SUM(SUM($K241,$M241)*SUM($AI241*FctrChngDts!$B$13))*$AF241),$AR241),IF(AND($Z241=\"Summer\",$AK241=\"SSP2P3\",$AH241=TRUE,SUM(SUM(SUM(SUM($K241,$L241,$M241,$N241)*SUM($AI241*FctrChngDts!$B$13))*$AF241),$AR241)>$AD241),$AD241,IF(AND($Z241=\"Summer\",$AK241=\"SSP2P3\",$AH241=TRUE,SUM(SUM(SUM(SUM($K241,$L241,$M241,$N241)*SUM($AI241*FctrChngDts!$B$13))*$AF241),$AR241)<=$AD241),SUM(SUM(SUM(SUM($K241,$L241,$M241,$N241)*SUM($AI241*FctrChngDts!$B$13))*$AF241),$AR241),IF(AND($Z241=\"Winter\",$AK241=\"SSP2P3\",$AH241=TRUE,SUM(SUM(SUM(SUM($K241,$L241,$M241,$N241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AU241:$AW241)),$AR241)>$AD241),$AD241,IF(AND($Z241=\"Winter\",$AK241=\"SSP2P3\",$AH241=TRUE,SUM(SUM(SUM(SUM($K241,$L241,$M241,$N241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AU241:$AW241)),$AR241)<=$AD241),SUM(SUM(SUM(SUM($K241,$L241,$M241,$N241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AU241:$AW241)),$AR241),IF(AND($AK241=\"FSP3\",$AH241=TRUE,SUM(SUM(SUM($AI241*FctrChngDts!$B$13)*$M241),$AR241)>$AD241),$AD241,IF(AND($AK241=\"FSP3\",$AH241=TRUE,SUM(SUM(SUM($AI241*FctrChngDts!$B$13)*$M241),$AR241)<=$AD241),SUM(SUM(SUM($AI241*FctrChngDts!$B$13)*$M241),$AR241),IF(AND($Z241=\"Summer\",$AK241=\"SSP3\",$AH241=TRUE,SUM(SUM(SUM(SUM($M241,$N241)*SUM($AI241*FctrChngDts!$B$13))*$AF241),$AR241)>$AD241),$AD241,IF(AND($Z241=\"Summer\",$AK241=\"SSP3\",$AH241=TRUE,SUM(SUM(SUM(SUM($M241,$N241)*SUM($AI241*FctrChngDts!$B$13))*$AF241),$AR241)<=$AD241),SUM(SUM(SUM(SUM($M241,$N241)*SUM($AI241*FctrChngDts!$B$13))*$AF241),$AR241),IF(AND($Z241=\"Winter\",$AK241=\"SSP3\",$AH241=TRUE,SUM(SUM(SUM(SUM($M241,$N241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AU241:$AW241)),$AR241)>$AD241),$AD241,IF(AND($Z241=\"Winter\",$AK241=\"SSP3\",$AH241=TRUE,SUM(SUM(SUM(SUM($M241,$N241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AU241:$AW241)),$AR241)<=$AD241),SUM(SUM(SUM(SUM($M241,$N241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AU241:$AW241)),$AR241),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK241=\"FWP1\",$AH241=TRUE,SUM(SUM(SUM($AI241*FctrChngDts!$B$13)*$J241),$AU241)>$AE241),$AE241,IF(AND($AK241=\"FWP1\",$AH241=TRUE,SUM(SUM(SUM($AI241*FctrChngDts!$B$13)*$J241),$AU241)<=$AE241),SUM(SUM(SUM($AI241*FctrChngDts!$B$13)*$J241),$AU241),IF(AND($Z241=\"Winter\",$AK241=\"SSP1\",$AH241=TRUE,SUM(SUM(SUM(SUM($I241,$J241)*SUM($AI241*FctrChngDts!$B$13))*$AG241),$AU241)>$AE241),$AE241,IF(AND($Z241=\"Winter\",$AK241=\"SSP1\",$AH241=TRUE,SUM(SUM(SUM(SUM($I241,$J241)*SUM($AI241*FctrChngDts!$B$13))*$AG241),$AU241)<=$AE241),SUM(SUM(SUM(SUM($I241,$J241)*SUM($AI241*FctrChngDts!$B$13))*$AG241),$AU241),IF(AND($Z241=\"Summer\",$AK241=\"SSP1\",$AH241=TRUE,SUM(SUM(SUM(SUM($I241,$J241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AR241:$AT241)),$AU241)>$AE241),$AE241,IF(AND($Z241=\"Summer\",$AK241=\"SSP1\",$AH241=TRUE,SUM(SUM(SUM(SUM($I241,$J241)*SUM($AI241*FctrChngDts!$B$13))- SUM($AR241:$AT241)),$AU241)<=$AE241),SUM(SUM(SUM(SUM($I241,$J241)*SUM($AI241*FctrChngDts!$B$13))- SUM($AR241:$AT241)),$AU241),IF(AND($AK241=\"FWP1P2\",$AH241=TRUE,SUM(SUM(SUM(SUM($J241,$L241)*SUM($AI241*FctrChngDts!$B$13))*$AG241),$AU241)>$AE241),$AE241,IF(AND($AK241=\"FWP1P2\",$AH241=TRUE,SUM(SUM(SUM(SUM($J241,$L241)*SUM($AI241*FctrChngDts!$B$13))*$AG241),$AU241)<=$AE241),SUM(SUM(SUM(SUM($J241,$L241)*SUM($AI241*FctrChngDts!$B$13))*$AG241),$AU241),IF(AND($Z241=\"Winter\",$AK241=\"SSP1P2\",$AH241=TRUE,SUM(SUM(SUM(SUM($I241,$K241,$J241,$L241)*SUM($AI241*FctrChngDts!$B$13))*$AG241),$AU241)>$AE241),$AE241,IF(AND($Z241=\"Winter\",$AK241=\"SSP1P2\",$AH241=TRUE,SUM(SUM(SUM(SUM($I241,$K241,$J241,$L241)*SUM($AI241*FctrChngDts!$B$13))*$AG241),$AU241)<=$AE241),SUM(SUM(SUM(SUM($I241,$K241,$J241,$L241)*SUM($AI241*FctrChngDts!$B$13))*$AG241),$AU241),IF(AND($Z241=\"Summer\",$AK241=\"SSP1P2\",$AH241=TRUE,SUM(SUM(SUM(SUM($I241,$K241,$J241,$L241)*SUM($AI241*FctrChngDts!$B$13))- SUM($AR241:$AT241)),$AU241)>$AE241),$AE241,IF(AND($Z241=\"Summer\",$AK241=\"SSP1P2\",$AH241=TRUE,SUM(SUM(SUM(SUM($I241,$K241,$J241,$L241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AR241:$AT241)),$AU241)<=$AE241),SUM(SUM(SUM(SUM($I241,$K241,$J241,$L241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AR241:$AT241)),$AU241),IF(AND($AK241=\"FWP2\",$AH241=TRUE,SUM(SUM(SUM($AI241*FctrChngDts!$B$13)*$L241),$AU241)>$AE241),$AE241,IF(AND($AK241=\"FWP2\",$AH241=TRUE,SUM(SUM(SUM($AI241*FctrChngDts!$B$13)*$L241),$AU241)<=$AE241),SUM(SUM(SUM($AI241*FctrChngDts!$B$13)*$L241),$AU241),IF(AND($Z241=\"Winter\",$AK241=\"SSP2\",$AH241=TRUE,SUM(SUM(SUM(SUM($K241,$L241)*SUM($AI241*FctrChngDts!$B$13))*$AG241),$AU241)>$AE241),$AE241,IF(AND($Z241=\"Winter\",$AK241=\"SSP2\",$AH241=TRUE,SUM(SUM(SUM(SUM($K241,$L241)*SUM($AI241*FctrChngDts!$B$13))*$AG241),$AU241)<=$AE241),SUM(SUM(SUM(SUM($K241,$L241)*SUM($AI241*FctrChngDts!$B$13))*$AG241),$AU241),IF(AND($Z241=\"Summer\",$AK241=\"SSP2\",$AH241=TRUE,SUM(SUM(SUM(SUM($K241,$L241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AR241:$AT241)),$AU241)>$AE241),$AE241,IF(AND($Z241=\"Summer\",$AK241=\"SSP2\",$AH241=TRUE,SUM(SUM(SUM(SUM($K241,$L241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AR241:$AT241)),$AU241)<=$AE241),SUM(SUM(SUM(SUM($K241,$L241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AR241:$AT241)),$AU241),IF(AND($AK241=\"FWP2P3\",$AH241=TRUE,SUM(SUM(SUM(SUM($L241,$N241)*SUM($AI241*FctrChngDts!$B$13))*$AG241),$AU241)>$AE241),$AE241,IF(AND($AK241=\"FWP2P3\",$AH241=TRUE,SUM(SUM(SUM(SUM($L241,$N241)*SUM($AI241*FctrChngDts!$B$13))*$AG241),$AU241)<=$AE241),SUM(SUM(SUM(SUM($L241,$N241)*SUM($AI241*FctrChngDts!$B$13))*$AG241),$AU241),IF(AND($Z241=\"Winter\",$AK241=\"SSP2P3\",$AH241=TRUE,SUM(SUM(SUM(SUM($K241,$L241,$M241,$N241)*SUM($AI241*FctrChngDts!$B$13))*$AG241),$AU241)>$AE241),$AE241,IF(AND($Z241=\"Winter\",$AK241=\"SSP2P3\",$AH241=TRUE,SUM(SUM(SUM(SUM($K241,$L241,$M241,$N241)*SUM($AI241*FctrChngDts!$B$13))*$AG241),$AU241)<=$AE241),SUM(SUM(SUM(SUM($K241,$L241,$M241,$N241)*SUM($AI241*FctrChngDts!$B$13))*$AG241),$AU241),IF(AND($Z241=\"Summer\",$AK241=\"SSP2P3\",$AH241=TRUE,SUM(SUM(SUM(SUM($K241,$L241,$M241,$N241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AR241:$AT241)),$AU241)>$AE241),$AE241,IF(AND($Z241=\"Summer\",$AK241=\"SSP2P3\",$AH241=TRUE,SUM(SUM(SUM(SUM($K241,$L241,$M241,$N241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AR241:$AT241)),$AU241)<=$AE241),SUM(SUM(SUM(SUM($K241,$L241,$M241,$N241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AR241:$AT241)),$AU241),IF(AND($AK241=\"FWP3\",$AH241=TRUE,SUM(SUM(SUM($AI241*FctrChngDts!$B$13)*$N241),$AU241)>$AE241),$AE241,IF(AND($AK241=\"FWP3\",$AH241=TRUE,SUM(SUM(SUM($AI241*FctrChngDts!$B$13)*$N241),$AU241)<=$AE241),SUM(SUM(SUM($AI241*FctrChngDts!$B$13)*$N241),$AU241),IF(AND($Z241=\"Winter\",$AK241=\"SSP3\",$AH241=TRUE,SUM(SUM(SUM(SUM($M241,$N241)*SUM($AI241*FctrChngDts!$B$13))*$AG241),$AU241)>$AE241),$AE241,IF(AND($Z241=\"Winter\",$AK241=\"SSP3\",$AH241=TRUE,SUM(SUM(SUM(SUM($M241,$N241)*SUM($AI241*FctrChngDts!$B$13))*$AG241),$AU241)<=$AE241),SUM(SUM(SUM(SUM($M241,$N241)*SUM($AI241*FctrChngDts!$B$13))*$AG241),$AU241),IF(AND($Z241=\"Summer\",$AK241=\"SSP3\",$AH241=TRUE,SUM(SUM(SUM(SUM($M241,$N241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AR241:$AT241)),$AU241)>$AE241),$AE241,IF(AND($Z241=\"Summer\",$AK241=\"SSP3\",$AH241=TRUE,SUM(SUM(SUM(SUM($M241,$N241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AR241:$AT241)),$AU241)<=$AE241),SUM(SUM(SUM(SUM($M241,$N241)*SUM($AI241*FctrChngDts!$B$13))-SUM($AR241:$AT241)),$AU241),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I241>0,$AH241=FALSE),SUM($AR241*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I241>0,$AH241=TRUE),SUM($AX241*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I241>0,$AH241=FALSE),SUM($AS241*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I241>0,$AH241=TRUE),SUM($AY241*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I241>0,$AH241=FALSE),SUM($AT241*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I241>0,$AH241=TRUE),SUM($AZ241*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J241>0,$AH241=FALSE),SUM($AU241*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J241>0,$AH241=TRUE),SUM($BA241*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J241>0,$AH241=FALSE),SUM($AV241*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J241>0,$AH241=TRUE),SUM($BB241*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J241>0,$AH241=FALSE),SUM($AW241*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J241>0,$AH241=TRUE),SUM($BC241*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K241>0,$AH241=FALSE),SUM($AR241*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K241>0,$AH241=TRUE),SUM($AX241*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K241>0,$AH241=FALSE),SUM($AS241*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K241>0,$AH241=TRUE),SUM($AY241*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K241>0,$AH241=FALSE),SUM($AT241*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K241>0,$AH241=TRUE),SUM($AZ241*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L241>0,$AH241=FALSE),SUM($AU241*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L241>0,$AH241=TRUE),SUM($BA241*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L241>0,$AH241=FALSE),SUM($AV241*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L241>0,$AH241=TRUE),SUM($BB241*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L241>0,$AH241=FALSE),SUM($AW241*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L241>0,$AH241=TRUE),SUM($BC241*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M241>0,$AH241=FALSE),SUM($AR241*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M241>0,$AH241=TRUE),SUM($AX241*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M241>0,$AH241=FALSE),SUM($AS241*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M241>0,$AH241=TRUE),SUM($AY241*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M241>0,$AH241=FALSE),SUM($AT241*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M241>0,$AH241=TRUE),SUM($AZ241*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N241>0,$AH241=FALSE),SUM($AU241*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N241>0,$AH241=TRUE),SUM($BA241*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N241>0,$AH241=FALSE),SUM($AV241*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N241>0,$AH241=TRUE),SUM($BB241*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N241>0,$AH241=FALSE),SUM($AW241*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N241>0,$AH241=TRUE),SUM($BC241*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I241=0,0,IF(AND($I241>0,$K241>0,$AH241=FALSE),SUM($AR241/$P241*$I241),IF(AND($I241>0,$K241=0,$AH241=FALSE),$AR241,IF(AND($I241>0,$K241>0,$AH241=TRUE),ROUND(MIN($HU241,SUM(SUM($I241,$K241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA241,SUM(SUM($I241,$K241)*(FctrChngDts!$B$13)*$AI241)*$IA241)),0),IF(AND($I241>0,$K241=0,$AH241=TRUE),$AX241))))),0)","v":0},{"$f":"ROUND(IF($I241=0,0,IF(AND($I241>0,$K241>0,$AH241=FALSE),SUM($AS241/$P241*$I241),IF(AND($I241>0,$K241=0,$AH241=FALSE),$AS241,IF(AND($I241>0,$K241>0,$AH241=TRUE),ROUND(MIN(SUM($HU241-$BW241),SUM(SUM($I241,$K241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA241)*3),0),IF(AND($I241>0,$K241=0,$AH241=TRUE),$AY241))))),0)","v":0},0,{"$f":"IF($J241=0,0,IF(AND($J241>0,$L241=0,$N241=0,$AH241=FALSE,$AJ241=FALSE),ROUND(MIN($HX241,SUM($AU241,$BA241)),0),IF(AND($J241>0,$L241=0,$N241=0,$AH241=TRUE,$AJ241=FALSE),ROUND(MIN($HX241,SUM($AU241,SUM($J241*$AI241*FctrChngDts!$B$13))),0),IF(AND($J241>0,$L241>0,$N241=0,$AH241=FALSE,$AJ241=FALSE),ROUND(MIN($HX241,SUM(SUM($J241,$L241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA241,SUM(SUM($J241,$L241)*(FctrChngDts!$B$13)*$AI241)*$IA241)),0),IF(AND($J241>0,$L241>0,$N241=0,$AH241=TRUE,$AJ241=FALSE),ROUND(MIN($HX241,SUM(SUM(SUM(SUM($J241,$L241)*FctrChngDts!$C$11*$IA241),SUM(SUM($J241,$L241)*SUM(FctrChngDts!$B$13*$AI241)*$IA241)))),0),IF(AND($J241>0,$L241=0,$N241=0,$AH241=FALSE,$AJ241=TRUE),ROUND(MIN($HX241,SUM($AU241,$BA241)),0),IF(AND($J241>0,$L241=0,$N241=0,$AH241=TRUE,$AJ241=TRUE),ROUND(MIN($HX241,SUM($AU241,SUM($J241*$AI241*FctrChngDts!$B$13))),0),IF(AND($J241>0,$L241>0,$N241=0,$AH241=FALSE,$AJ241=TRUE),ROUND(MIN($HX241,SUM(SUM($J241,$L241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA241,SUM(SUM($J241,$L241)*(FctrChngDts!$B$13)*$AI241)*$IA241)),0),IF(AND($J241>0,$L241>0,$N241=0,$AH241=TRUE,$AJ241=TRUE),ROUND(MIN($HX241,SUM(SUM(SUM(SUM($J241,$L241)*FctrChngDts!$C$12*$IA241),SUM(SUM($J241,$L241)*SUM(FctrChngDts!$B$13*$AI241)*$IA241)))),0))))))))))","v":0},{"$f":"IF($J241=0,0,IF(AND($J241>0,$L241=0,$N241=0,$AH241=FALSE,$AJ241=FALSE),ROUND(MIN(SUM($HX241-$BZ241),SUM($AU241*3)),0),IF(AND($J241>0,$L241=0,$N241=0,$AH241=TRUE,$AJ241=FALSE),ROUND(MIN(SUM($HX241-$BZ241),SUM(SUM($J241,$L241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA241)*3),0),IF(AND($J241>0,$L241>0,$N241=0,$AH241=FALSE,$AJ241=FALSE),ROUND(MIN(SUM($HX241-$BZ241),SUM(SUM($J241,$L241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA241)*3),0),IF(AND($J241>0,$L241>0,$N241=0,$AH241=TRUE,$AJ241=FALSE),ROUND(MIN(SUM($HX241-$BZ241),SUM(SUM($J241,$L241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA241)*3),0),IF(AND($J241>0,$L241=0,$N241=0,$AH241=FALSE,$AJ241=TRUE),ROUND(MIN(SUM($HX241-$BZ241),SUM($AU241*3)),0),IF(AND($J241>0,$L241=0,$N241=0,$AH241=TRUE,$AJ241=TRUE),ROUND(MIN(SUM($HX241-$BZ241),SUM(SUM($J241,$L241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA241)*3),0),IF(AND($J241>0,$L241>0,$N241=0,$AH241=FALSE,$AJ241=TRUE),ROUND(MIN(SUM($HX241-$BZ241),SUM(SUM($J241,$L241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA241)*3),0),IF(AND($J241>0,$L241>0,$N241=0,$AH241=TRUE,$AJ241=TRUE),ROUND(MIN(SUM($HX241-$BZ241),SUM(SUM($J241,$L241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA241)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K241=0,0,IF(AND($I241>0,$K241>0,$M241=0,$AH241=FALSE),SUM($AR241-$BW241),IF(AND($I241=0,$K241>0,$M241>0,$AH241=FALSE),SUM($AR241/$P241*$K241),IF(AND($I241=0,$K241>0,$M241=0,$AH241=FALSE),$AR241,IF($K241=0,0,IF(AND($I241>0,$K241>0,$M241=0,$AH241=TRUE),ROUND(MIN($HV241,SUM(SUM($I241,$K241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB241,SUM(SUM($I241,$K241)*(FctrChngDts!$B$13)*$AI241)*$IB241)),0),IF(AND($I241=0,$K241>0,$M241>0,$AH241=TRUE),ROUND(MIN($HV241,SUM(SUM($I241,$K241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB241,SUM(SUM($I241,$K241)*(FctrChngDts!$B$13)*$AI241)*$IB241)),0),IF(AND($I241=0,$K241>0,$M241=0,$AH241=TRUE),$AX241)))))))),0)","v":0},{"$f":"ROUND(IF($K241=0,0,IF(AND($I241>0,$K241>0,$M241=0,$AH241=FALSE),SUM($AS241-$BX241),IF(AND($I241=0,$K241>0,$M241>0,$AH241=FALSE),SUM($AS241/$P241*$K241),IF(AND($I241=0,$K241>0,$M241=0,$AH241=FALSE),$AS241,IF($K241=0,0,IF(AND($I241>0,$K241>0,$M241=0,$AH241=TRUE),ROUND(MIN(SUM($HV241-$BW241),SUM(SUM($I241,$K241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB241)*3),0),IF(AND($I241=0,$K241>0,$M241>0,$AH241=TRUE),ROUND(MIN(SUM($HV241-$BW241),SUM(SUM($I241,$K241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB241)*3),0),IF(AND($I241=0,$K241>0,$M241=0,$AH241=TRUE),$AY241)))))))),0)","v":0},0,{"$f":"IF($L241=0,0,IF(AND($J241>0,$L241>0,$N241=0,$AH241=FALSE,$AJ241=FALSE),ROUND(MIN($HY241,SUM(SUM($J241,$L241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB241,SUM(SUM($J241,$L241)*(FctrChngDts!$B$13)*$AI241)*$IB241)),0),IF(AND($J241>0,$L241>0,$N241=0,$AH241=TRUE,$AJ241=FALSE),ROUND(MIN($HY241,SUM(SUM(SUM(SUM($J241,$L241)*FctrChngDts!$C$11*$IB241),SUM(SUM($J241,$L241)*SUM(FctrChngDts!$B$13*$AI241)*$IB241)))),0),IF(AND($J241=0,$L241>0,$N241=0,$AH241=FALSE,$AJ241=FALSE),ROUND(MIN($HY241,SUM($L241*FctrChngDts!$C$11)),0),IF(AND($J241=0,$L241>0,$N241=0,$AH241=TRUE,$AJ241=FALSE),ROUND(MIN($HY241,SUM(SUM(SUM(SUM($J241,$L241)*FctrChngDts!$C$11*$IB241),SUM(SUM($J241,$L241)*SUM(FctrChngDts!$B$13*$AI241)*$IB241)))),0),IF(AND($J241>0,$L241>0,$N241=0,$AH241=FALSE,$AJ241=TRUE),ROUND(MIN($HY241,SUM(SUM($J241,$L241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB241,SUM(SUM($J241,$L241)*(FctrChngDts!$B$13)*$AI241)*$IB241)),0),IF(AND($J241>0,$L241>0,$N241=0,$AH241=TRUE,$AJ241=TRUE),ROUND(MIN($HY241,SUM(SUM(SUM(SUM($J241,$L241)*FctrChngDts!$C$12*$IB241),SUM(SUM($J241,$L241)*SUM(FctrChngDts!$B$13*$AI241)*$IB241)))),0),IF(AND($J241=0,$L241>0,$N241=0,$AH241=FALSE,$AJ241=TRUE),ROUND(MIN($HY241,SUM($L241*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J241=0,$L241>0,$N241=0,$AH241=TRUE,$AJ241=TRUE),ROUND(MIN($HY241,SUM(SUM(SUM(SUM($J241,$L241)*FctrChngDts!$C$12*$IB241),SUM(SUM($J241,$L241)*SUM(FctrChngDts!$B$13*$AI241)*$IB241)))),0))))))))))","v":0},{"$f":"IF($L241=0,0,IF(AND($J241>0,$L241>0,$N241=0,$AH241=FALSE,$AJ241=FALSE),ROUND(MIN(SUM($HY241-$CF241),SUM(SUM($J241,$L241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB241)*3),0),IF(AND($J241>0,$L241>0,$N241=0,$AH241=TRUE,$AJ241=FALSE),ROUND(MIN(SUM($HY241-$CF241),SUM(SUM($J241,$L241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB241)*3),0),IF(AND($J241=0,$L241>0,$N241=0,$AH241=FALSE,$AJ241=FALSE),ROUND(MIN(SUM($HY241-$CF241),SUM($AU241*3)),0),IF(AND($J241=0,$L241>0,$N241=0,$AH241=TRUE,$AJ241=FALSE),ROUND(MIN(SUM($HY241-$CF241),SUM(SUM($J241,$L241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB241)*3),0),IF(AND($J241>0,$L241>0,$N241=0,$AH241=FALSE,$AJ241=TRUE),ROUND(MIN(SUM($HY241-$CF241),SUM(SUM($J241,$L241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB241)*3),0),IF(AND($J241>0,$L241>0,$N241=0,$AH241=TRUE,$AJ241=TRUE),ROUND(MIN(SUM($HY241-$CF241),SUM(SUM($J241,$L241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB241)*3),0),IF(AND($J241=0,$L241>0,$N241=0,$AH241=FALSE,$AJ241=TRUE),ROUND(MIN(SUM($HY241-$CF241),SUM($AU241*3)),0),IF(AND($J241=0,$L241>0,$N241=0,$AH241=TRUE,$AJ241=TRUE),ROUND(MIN(SUM($HY241-$CF241),SUM(SUM($J241,$L241)*IF($AJ241=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB241)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S241>0,Account!$AG$2=TRUE,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH241=FALSE),SUM(Usage!$BW241:$CB241)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V241>0,Account!$AG$2=TRUE,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH241=FALSE),SUM(Usage!$CC241:$CH241)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y241>0,Account!$AG$2=TRUE,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH241=FALSE),SUM(Usage!$CI241:$CN241)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH241=TRUE,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S241),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S241)),2)","v":0},{"$f":"ROUND(IF(OR($AH241=TRUE,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V241),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V241)),2)","v":0},{"$f":"IF(OR($AH241=TRUE,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y241),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y241))","v":0},{"$f":"ROUND(IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW241),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW241)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX241),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX241)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY241),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY241)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ241),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ241)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA241),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA241)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB241),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB241)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S241),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC241),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC241)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD241),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD241)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE241),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE241)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF241),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF241)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG241),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG241)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH241),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH241)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V241),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI241),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI241))","v":0},{"$f":"IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ241),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ241))","v":0},{"$f":"IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK241),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK241))","v":0},{"$f":"IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL241),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL241))","v":0},{"$f":"IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM241),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM241))","v":0},{"$f":"IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN241),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN241))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y241)","v":0},0,0,0,0,{"$f":"IF($DW241>IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV241*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV241*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW241-IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV241*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV241*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV241<$DW241,SUM($DW241-$DV241),0))","v":0},{"$f":"IF(OR(AND($D241<=FctrChngDts!$B$14,Usage!$E241>FctrChngDts!$B$14),AND(Usage!$D241<=FctrChngDts!$C$14,Usage!$E241>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW241),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX241),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY241),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ241),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA241),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB241),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC241),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD241),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE241),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF241),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG241),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH241),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI241)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ241)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK241)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL241)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM241)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN241)","v":0},0,{"$f":"IF(AND($S241>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E241<>\"D-CARE\",Tenant!$F241=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET241=TRUE,$S241>0,$V241=0),SUM(SUM($BW241:$CB241)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET241=TRUE,$S241>0,$V241>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW241:$CB241)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET241=TRUE,$S241>0,$V241>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW241:$CB241)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S241>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S241>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S241>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV241=TRUE,$S241>0,$V241=0),SUM(SUM($BW241:$CB241)*'CRS1'!$P$2),IF(AND($EV241=TRUE,$S241>0,$V241>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW241:$CB241)*'CRS1'!$P$2),IF(AND($EV241=TRUE,$S241>0,$V241>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW241:$CB241)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S241>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX241=TRUE,$S241>0,$V241=0),SUM(SUM($BW241:$CB241)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX241=TRUE,$S241>0,$V241>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW241:$CB241)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX241=TRUE,$S241>0,$V241>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW241:$CB241)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S241>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ241=TRUE,$S241>0),SUM(SUM($BW241:$CB241)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V241>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E241<>\"D-CARE\",Tenant!$F241=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB241=TRUE,$S241>0,$V241>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC241:$CH241)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB241=TRUE,$S241>0,$V241>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC241:$CH241)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB241=TRUE,$V241>0,$Y241>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC241:$CH241)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB241=TRUE,$V241>0,$Y241>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC241:$CH241)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB241=TRUE,$S241=0,$V241>0,$Y241=0),SUM(SUM($CC241:$CH241)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V241>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V241>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V241>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD241=TRUE,$S241>0,$V241>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC241:$CH241)*'CRS2'!$P$2),IF(AND($FD241=TRUE,$S241>0,$V241>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC241:$CH241)*'CRS2'!$P$2),IF(AND($FD241=TRUE,$V241>0,$Y241>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC241:$CH241)*'CRS2'!$P$2),IF(AND($FD241=TRUE,$V241>0,$Y241>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC241:$CH241)*'CRS2'!$P$2),IF(AND($FD241=TRUE,$S241=0,$V241>0,$Y241=0),SUM(SUM($CC241:$CH241)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V241>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF241=TRUE,$S241>0,$V241>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC241:$CH241)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF241=TRUE,$S241>0,$V241>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC241:$CH241)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF241=TRUE,$V241>0,$Y241>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC241:$CH241)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF241=TRUE,$V241>0,$Y241>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC241:$CH241)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF241=TRUE,$S241=0,$V241>0,$Y241=0),SUM(SUM($CC241:$CH241)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V241>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH241=TRUE,$V241>0),SUM(SUM($CC241:$CH241)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y241>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E241<>\"D-CARE\",Tenant!$F241=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ241=TRUE,$V241=0,$Y241>0),SUM(SUM($CI241:$CN241)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ241=TRUE,$V241>0,$Y241>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI241:$CN241)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ241=TRUE,$V241>0,$Y241>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI241:$CN241)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y241>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y241>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y241>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL241=TRUE,$V241=0,$Y241>0),SUM(SUM($CI241:$CN241)*'CRS3'!$P$2),IF(AND($FL241=TRUE,$V241>0,$Y241>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI241:$CN241)*'CRS3'!$P$2),IF(AND($FL241=TRUE,$V241>0,$Y241>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI241:$CN241)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y241>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN241=TRUE,$V241=0,$Y241>0),SUM(SUM($CI241:$CN241)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN241=TRUE,$V241>0,$Y241>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI241:$CN241)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN241=TRUE,$V241>0,$Y241>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI241:$CN241)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y241>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP241=TRUE,$Y241>0),SUM(SUM($CI241:$CN241)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR241:$FT241))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO241:$CQ241,$FR241:$FT241))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA241:$EF241)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG241:$EL241)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM241:$ER241)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV241,$CO241:$CQ241,$EA241:$ER241)/$P241)*$S241*FctrChngDts!$B$15),SUM(SUM(SUM($DV241,$CO241:$CQ241,$FR241:$FT241)/$P241)*$S241*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV241,$CO241:$CQ241,$EA241:$ER241)/$P241)*$V241*FctrChngDts!$B$15),SUM(SUM(SUM($DV241,$CO241:$CQ241,$FR241:$FT241)/$P241)*$V241*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV241,$CO241:$CQ241,$EA241:$ER241)/$P241)*$Y241*FctrChngDts!$B$15),SUM(SUM(SUM($DV241,$CO241:$CQ241,$FR241:$FT241)/$P241)*$Y241*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA241*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI241*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ241*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ241,$FU241,$GF241,$GZ241:$HE241),IF(Account!$Q$2=TRUE,SUM($DZ241,$FV241,$GF241,$GZ241:$HE241),SUM($DZ241,$ES241,$FU241:$FV241,$GF241,$GZ241:$HE241)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E241),Usage!$P241,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D241,FctrChngDts!$C$17<=Usage!$E241),SUM(FctrChngDts!$C$17-Usage!$D241),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E241),Usage!$P241,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D241,FctrChngDts!$C$19<=Usage!$E241),SUM(FctrChngDts!$C$19-Usage!$D241),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK241*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK241*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL241*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL241*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D241))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A241,Tenant!$A:$J,8,FALSE)=TRUE,$GG241<0),0,SUM(SUM(SUM($GG241/$P241*$GP241)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A241,Tenant!$A:$J,8,FALSE)=TRUE,$GG241<0),0,SUM(SUM(SUM($GG241/$P241*$GQ241)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D241))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A241,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV241*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A241,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW241*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU241:$DA241,$EU241,$EA241:$EF241,$FA241)-SUM(SUM($BW241:$CB241)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD241:$DJ241,$FC241,$EG241:$EL241,$FI241)-SUM(SUM($CC241:$CH241)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM241:$DS241,$FK241,$EM241:$ER241,$FQ241)-SUM(SUM($CI241:$CN241)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO241,$CU241:$DA241,$EU241,$EW241,$EY241,$EA241:$EF241,$FA241,$CP241,$DD241:$DJ241,$FC241,$FE241,$FG241,$EG241:$EL241,$FI241)/$P241*$S241)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO241,$CU241:$DA241,$EU241,$EW241,$EY241,$EA241:$EF241,$FA241,$CP241,$DD241:$DJ241,$FC241,$FE241,$FG241,$EG241:$EL241,$FI241)/$P241*$V241)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ241,$DM241:$DS241,$FK241,$FM241,$FO241,$EM241:$ER241,$FQ241)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D241,BslnAllctnCrrnt!$A$1<=$E241),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK241=\"FSP1\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$Q241,BslnAllctnCrrnt!$A$1<$R241),SUM(BslnAllctnCrrnt!$A$1-$Q241),IF(AND($AK241=\"FSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$Q241,BslnAllctnCrrnt!$A$1<$R241),SUM(BslnAllctnCrrnt!$A$1-$Q241),IF(AND($AK241=\"FSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),$I241,IF(AND($AK241=\"SSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$Q241,BslnAllctnCrrnt!$A$1<$R241),SUM(BslnAllctnCrrnt!$A$1-$Q241),IF(AND($AK241=\"SSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),$I241,0)))))","v":0},{"$f":"IF(AND($AK241=\"FSP1\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$Q241,BslnAllctnCrrnt!$A$1<$R241),SUM($I241-$HG241),IF(AND($AK241=\"FSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$Q241,BslnAllctnCrrnt!$A$1<$R241),SUM($I241-$HG241),IF(AND($AK241=\"FSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM($I241-$HG241),IF(AND($AK241=\"SSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$Q241,BslnAllctnCrrnt!$A$1<$R241),SUM($I241-$HG241),IF(AND($AK241=\"SSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM($I241-$HG241),0)))))","v":0},{"$f":"IF(AND($AK241=\"SSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$Q241,BslnAllctnCrrnt!$A$1<$R241),0,IF(AND(FctrChngDts!$A$2>=$D241,FctrChngDts!$B$2<$E241),IF(AND($AK241=\"SSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM(BslnAllctnCrrnt!$A$1-$T241),0),IF(AND($AK241=\"FSP2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM(BslnAllctnCrrnt!$A$1-$T241),IF(AND($AK241=\"FSP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM(BslnAllctnCrrnt!$A$1-$T241),IF(AND($AK241=\"FSP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$W241,BslnAllctnCrrnt!$A$1<$X241),$K241,IF(AND($AK241=\"FSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$Q241,BslnAllctnCrrnt!$A$1<$R241),0,IF(AND($AK241=\"FSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM(BslnAllctnCrrnt!$A$1-$T241),IF(AND($AK241=\"SSP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM(BslnAllctnCrrnt!$A$1-$T241),IF(AND($AK241=\"SSP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$W241,BslnAllctnCrrnt!$A$1<$X241),$K241,0)))))))))","v":0},{"$f":"IF(AND($AK241=\"SSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$Q241,BslnAllctnCrrnt!$A$1<$R241),SUM($K241-$HI241),IF(AND($AK241=\"SSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM($K241-$HI241),IF(AND($AK241=\"FSP2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM($K241-$HI241),IF(AND($AK241=\"FSP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM($K241-$HI241),IF(AND($AK241=\"FSP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$W241,BslnAllctnCrrnt!$A$1<$X241),SUM($K241-$HI241),IF(AND($AK241=\"FSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$Q241,BslnAllctnCrrnt!$A$1<$R241),SUM($K241-$HI241),IF(AND($AK241=\"FSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM($K241-$HI241),IF(AND($AK241=\"SSP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM($K241-$HI241),IF(AND($AK241=\"SSP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$W241,BslnAllctnCrrnt!$A$1<$X241),SUM($K241-$HI241),0)))))))))","v":0},{"$f":"IF(AND($AK241=\"FSP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),0,IF(AND($AK241=\"FSP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$W241,BslnAllctnCrrnt!$A$1<$X241),SUM(BslnAllctnCrrnt!$A$1-$W241),IF(AND($AK241=\"FSP3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$W241,BslnAllctnCrrnt!$A$1<$X241),SUM(BslnAllctnCrrnt!$A$1-$W241),0)))","v":0},{"$f":"IF(AND($AK241=\"FSP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM($M241-$HK241),IF(AND($AK241=\"FSP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$W241,BslnAllctnCrrnt!$A$1<$X241),SUM($M241-$HK241),IF(AND($AK241=\"FSP3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$W241,BslnAllctnCrrnt!$A$1<$X241),SUM($M241-$HK241),0)))","v":0},{"$f":"IF(AND($AK241=\"FWP1\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$Q241,BslnAllctnCrrnt!$A$1<$R241),SUM(BslnAllctnCrrnt!$A$1-$Q241),IF(AND($AK241=\"FWP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$Q241,BslnAllctnCrrnt!$A$1<$R241),SUM(BslnAllctnCrrnt!$A$1-$Q241),IF(AND($AK241=\"FWP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),$J241,IF(AND(FctrChngDts!$A$2>=$D241,FctrChngDts!$B$2<$E241),IF(AND($AK241=\"SSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$Q241,BslnAllctnCrrnt!$A$1<$R241),SUM(BslnAllctnCrrnt!$A$1-$Q241),0),IF(AND($AK241=\"SSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),$J241,0)))))","v":0},{"$f":"IF(AND($AK241=\"FWP1\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$Q241,BslnAllctnCrrnt!$A$1<$R241),SUM($J241-$HM241),IF(AND($AK241=\"FWP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$Q241,BslnAllctnCrrnt!$A$1<$R241),SUM($J241-$HM241),IF(AND($AK241=\"FWP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM($J241-$HM241),IF(AND($AK241=\"SSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$Q241,BslnAllctnCrrnt!$A$1<$R241),SUM($J241-$HM241),IF(AND($AK241=\"SSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM($J241-$HM241),0)))))","v":0},{"$f":"IF(AND($AK241=\"FWP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$Q241,BslnAllctnCrrnt!$A$1<$R241),0,IF(AND($AK241=\"FWP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM(BslnAllctnCrrnt!$A$1-$T241),IF(AND($AK241=\"FWP2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM(BslnAllctnCrrnt!$A$1-$T241),IF(AND($AK241=\"FWP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM(BslnAllctnCrrnt!$A$1-$T241),IF(AND($AK241=\"FWP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$W241,BslnAllctnCrrnt!$A$1<$X241),$L241,IF(AND($AK241=\"SSP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM(BslnAllctnCrrnt!$A$1-$T241),IF(AND($AK241=\"SSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$Q241,BslnAllctnCrrnt!$A$1<$R241),0,IF(AND($AK241=\"SSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM(BslnAllctnCrrnt!$A$1-$T241),0))))))))","v":0},{"$f":"IF(AND($AK241=\"FWP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$Q241,BslnAllctnCrrnt!$A$1<$R241),SUM($L241-$HO241),IF(AND($AK241=\"FWP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM($L241-$HO241),IF(AND($AK241=\"FWP2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM($L241-$HO241),IF(AND($AK241=\"FWP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM($L241-$HO241),IF(AND($AK241=\"FWP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$W241,BslnAllctnCrrnt!$A$1<$X241),SUM($L241-$HO241),IF(AND($AK241=\"SSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$Q241,BslnAllctnCrrnt!$A$1<$R241),SUM($L241-$HO241),IF(AND($AK241=\"SSP1P2\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM($L241-$HO241),0)))))))","v":0},{"$f":"IF(AND($AK241=\"FWP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),0,IF(AND($AK241=\"FWP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$W241,BslnAllctnCrrnt!$A$1<$X241),SUM(BslnAllctnCrrnt!$A$1-$W241),IF(AND($AK241=\"FWP3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$W241,BslnAllctnCrrnt!$A$1<$X241),SUM(BslnAllctnCrrnt!$A$1-$W241),IF(AND($AK241=\"SSP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),0,IF(AND($AK241=\"SSP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$W241,BslnAllctnCrrnt!$A$1<$X241),SUM(BslnAllctnCrrnt!$A$1-$W241),0)))))","v":0},{"$f":"IF(AND($AK241=\"FWP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM($N241-$HQ241),IF(AND($AK241=\"FWP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$W241,BslnAllctnCrrnt!$A$1<$X241),SUM($N241-$HQ241),IF(AND($AK241=\"FWP3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$W241,BslnAllctnCrrnt!$A$1<$X241),SUM($N241-$HQ241),IF(AND($AK241=\"SSP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$T241,BslnAllctnCrrnt!$A$1<$U241),SUM($N241-$HQ241),IF(AND($AK241=\"SSP2P3\",$HF241=TRUE,BslnAllctnCrrnt!$A$1>=$W241,BslnAllctnCrrnt!$A$1<$X241),SUM($N241-$HQ241),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[245,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G246),0,IF($F246<=$G246,SUM($G246-$F246),IF($F246>$G246,SUM((Account!$L$2-Usage!$F246)+Usage!$G246+1))))","v":0},{"$f":"IF($Q246=0,0,IF($R246=0,0,IF(AND($Q246<FctrChngDts!$A$2,$R246>=FctrChngDts!$A$2),SUM($R246-FctrChngDts!$A$2+1),IF(AND($Q246>=FctrChngDts!$A$2,$R246>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q246),IF(AND($Q246>=FctrChngDts!$A$2,$R246<FctrChngDts!$B$2),SUM($R246-$Q246+1),0)))))","v":0},{"$f":"IF($Q246=0,0,IF($R246=0,0,IF(AND($Q246<FctrChngDts!$A$2,$R246>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q246),IF(AND($Q246<FctrChngDts!$A$2,$R246<FctrChngDts!$A$2),SUM($R246-$Q246+1),IF(AND($Q246>FctrChngDts!$A$2,$R246>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R246+1),0)))))","v":0},{"$f":"IF($T246=0,0,IF($U246=0,0,IF(AND($T246<FctrChngDts!$A$2,$U246>=FctrChngDts!$A$2),SUM($U246-FctrChngDts!$A$2+1),IF(AND($T246>=FctrChngDts!$A$2,$U246<FctrChngDts!$B$2),SUM($U246-$T246+1),IF(AND($T246>=FctrChngDts!$A$2,$U246>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T246)<0),0,IF(AND($T246>=FctrChngDts!$A$2,$U246>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T246),0))))))","v":0},{"$f":"IF($T246=0,0,IF($U246=0,0,IF(AND($T246<FctrChngDts!$A$2,$U246>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T246),IF(AND($T246>=FctrChngDts!$B$2,$U246>=FctrChngDts!$B$2),SUM($U246-$T246+1),IF(AND($T246<FctrChngDts!$A$2,$U246<FctrChngDts!$A$2),SUM($U246-$T246+1),IF(AND($T246>=FctrChngDts!$A$2,$U246>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U246+1),0))))))","v":0},{"$f":"IF($W246=0,0,IF($X246=0,0,IF(AND($W246>=FctrChngDts!$A$2,$X246>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W246)<0),0,IF(AND($W246>=FctrChngDts!$A$2,$X246>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W246),IF(AND($W246>=FctrChngDts!$A$2,$X246<FctrChngDts!$B$2),SUM($X246-$W246+1),IF(AND($W246<FctrChngDts!$A$2,$X246>=FctrChngDts!$A$2),SUM($X246-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W246=0,0,IF($X246=0,0,IF(AND($W246<FctrChngDts!$A$2,$X246<FctrChngDts!$A$2),SUM($X246-$W246+1),IF(AND($W246>=FctrChngDts!$A$2,$X246>=FctrChngDts!$B$2,SUM($X246-FctrChngDts!$B$2+1)<=$Y246),SUM($X246-FctrChngDts!$B$2+1),IF(AND($W246>=FctrChngDts!$A$2,$X246>=FctrChngDts!$B$2),SUM($X246-$W246+1),IF(AND($W246<FctrChngDts!$A$2,$X246>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W246),0))))))","v":0},{"$f":"IF(AND($D246>=FctrChngDts!$C$2,$E246<FctrChngDts!$E$2),\"1\",IF(AND($D246>=FctrChngDts!$E$2,$E246<FctrChngDts!$G$2),\"2\",IF(AND($D246>=FctrChngDts!$G$2,$E246<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D246>=FctrChngDts!$D$2,,IF(AND($D246>=FctrChngDts!$C$2,$D246<=FctrChngDts!$D$2),$D246,IF(AND($D246>=FctrChngDts!$C$2,$D246>=FctrChngDts!$D$2,$E246>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D246>FctrChngDts!$D$2,,IF($D246=FctrChngDts!$D$2,$D246,IF(AND($D246>=FctrChngDts!$C$2,$E246<FctrChngDts!$D$2),$E246,IF(AND($D246>=FctrChngDts!$C$2,$E246>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D246>=FctrChngDts!$D$2,$E246>=FctrChngDts!$D$2,$E246>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E246<FctrChngDts!$D$2,$E246<=FctrChngDts!$D$2),$E246,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D246<FctrChngDts!$E$2,$E246<FctrChngDts!$E$2),,IF($D246>FctrChngDts!$F$2,,IF(AND($D246>=FctrChngDts!$E$2,$D246<=FctrChngDts!$F$2),$D246,IF(AND($D246>=FctrChngDts!$E$2,$D246>=FctrChngDts!$F$2,$E246>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D246>FctrChngDts!$F$2,,IF($E246=FctrChngDts!$F$2,$E246,IF(AND($D246<FctrChngDts!$E$2,$E246<=FctrChngDts!$F$2),$E246,IF(AND($D246>=FctrChngDts!$E$2,$E246<FctrChngDts!$F$2),$E246,IF(AND($D246>=FctrChngDts!$E$2,$E246>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D246>=FctrChngDts!$F$2,$E246>=FctrChngDts!$F$2,$E246>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D246<FctrChngDts!$G$2,$E246<FctrChngDts!$G$2),,IF($D246>FctrChngDts!$H$2,,IF(AND($D246>=FctrChngDts!$G$2,$D246<=FctrChngDts!$H$2),$D246,IF(AND($D246>=FctrChngDts!$G$2,$D246>=FctrChngDts!$H$2,$E246>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D246>FctrChngDts!$H$2,,IF($E246=FctrChngDts!$H$2,$E246,IF(AND($D246<FctrChngDts!$G$2,$E246<=FctrChngDts!$H$2),$E246,IF(AND($D246>=FctrChngDts!$G$2,$E246<FctrChngDts!$H$2),$E246,IF(AND($D246>=FctrChngDts!$G$2,$E246>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D246>=FctrChngDts!$H$2,$E246>=FctrChngDts!$H$2,$E246>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A246,Tenant!$A246:$J545,6,FALSE)","v":0},{"$f":"VLOOKUP($A246,Tenant!$A246:$J545,7,FALSE)","v":0},{"$f":"VLOOKUP($A246,Tenant!$A246:$J545,10,FALSE)","v":0},0,{"$f":"IF(AND($AK246=\"FSP2\",$AJ246=FALSE,$HF246=FALSE),SUM($K246*FctrChngDts!$C$9),IF(AND($AK246=\"FSP2\",$AJ246=TRUE,$HF246=FALSE),SUM($K246*FctrChngDts!$C$10),IF(AND($AK246=\"FSP2P3\",$AJ246=FALSE,$HF246=FALSE),SUM(SUM($K246,$M246)*FctrChngDts!$C$9),IF(AND($AK246=\"FSP2P3\",$AJ246=TRUE,$HF246=FALSE),SUM(SUM($K246,$M246)*FctrChngDts!$C$10),IF(AND($AK246=\"FSP3\",$AJ246=FALSE,$HF246=FALSE),SUM($M246*FctrChngDts!$C$9),IF(AND($AK246=\"FSP3\",$AJ246=TRUE,$HF246=FALSE),SUM($M246*FctrChngDts!$C$10),IF(AND($AK246=\"FSP1\",$AJ246=FALSE,$HF246=FALSE),SUM($I246*FctrChngDts!$C$9),IF(AND($AK246=\"FSP1\",$AJ246=TRUE,$HF246=FALSE),SUM($I246*FctrChngDts!$C$10),IF(AND($AK246=\"FSP1P2\",$AJ246=FALSE,$HF246=FALSE),SUM(SUM($I246,$K246)*FctrChngDts!$C$9),IF(AND($AK246=\"FSP1P2\",$AJ246=TRUE,$HF246=FALSE),SUM(SUM($I246,$K246)*FctrChngDts!$C$10),IF(AND($Z246=\"Summer\",$AK246=\"SSP2P3\",$AJ246=FALSE,$HF246=FALSE),SUM(SUM(SUM(SUM($K246,$M246)*FctrChngDts!$C$9),SUM(SUM($L246,$N246)*FctrChngDts!$C$11))*$AF246),IF(AND($Z246=\"Summer\",$AK246=\"SSP2P3\",$AJ246=TRUE,$HF246=FALSE),SUM(SUM(SUM(SUM($K246,$M246)*FctrChngDts!$C$10),SUM(SUM($L246,$N246)*FctrChngDts!$C$12))*$AF246),IF(AND($Z246=\"Winter\",$AK246=\"SSP2P3\",$AJ246=FALSE,$HF246=FALSE),SUM(SUM(SUM(SUM($K246,$M246)*FctrChngDts!$C$9),SUM(SUM($L246,$N246)*FctrChngDts!$C$11))-$AO246),IF(AND($Z246=\"Winter\",$AK246=\"SSP2P3\",$AJ246=TRUE,$HF246=FALSE),SUM(SUM(SUM(SUM($K246,$M246)*FctrChngDts!$C$10),SUM(SUM($L246,$N246)*FctrChngDts!$C$12))-$AO246),IF(AND($Z246=\"Summer\",$AK246=\"SSP1P2\",$AJ246=FALSE,$HF246=FALSE),SUM(SUM(SUM(SUM($I246,$K246)*FctrChngDts!$C$9),SUM(SUM($J246,$L246)*FctrChngDts!$C$11))*$AF246),IF(AND($Z246=\"Summer\",$AK246=\"SSP1P2\",$AJ246=TRUE,$HF246=FALSE),SUM(SUM(SUM(SUM($I246,$K246)*FctrChngDts!$C$10),SUM(SUM($J246,$L246)*FctrChngDts!$C$12))*$AF246),IF(AND($Z246=\"Winter\",$AK246=\"SSP1P2\",$AJ246=FALSE,$HF246=FALSE),SUM(SUM(SUM(SUM($I246,$K246)*FctrChngDts!$C$9),SUM(SUM($J246,$L246)*FctrChngDts!$C$11))-$AO246),IF(AND($Z246=\"Winter\",$AK246=\"SSP1P2\",$AJ246=TRUE,$HF246=FALSE),SUM(SUM(SUM(SUM($I246,$K246)*FctrChngDts!$C$10),SUM(SUM($J246,$L246)*FctrChngDts!$C$12))-$AO246),IF(AND($AK246=\"FSP2\",$AJ246=FALSE,$HF246=TRUE),SUM(SUM($HI246*FctrChngDts!$B$9),SUM($HJ246*FctrChngDts!$C$9)),IF(AND($AK246=\"FSP2\",$AJ246=TRUE,$HF246=TRUE),SUM(SUM($HI246*FctrChngDts!$B$10),SUM($HJ246*FctrChngDts!$C$10)),IF(AND($AK246=\"FSP2P3\",$AJ246=FALSE,$HF246=TRUE),SUM(SUM(SUM($HI246,$HK246)*FctrChngDts!$B$9),SUM(SUM($HJ246,$HL246)*FctrChngDts!$C$9)),IF(AND($AK246=\"FSP2P3\",$AJ246=TRUE,$HF246=TRUE),SUM(SUM(SUM($HI246,$HK246)*FctrChngDts!$B$10),SUM(SUM($HJ246,$HL246)*FctrChngDts!$C$10)),IF(AND($AK246=\"FSP3\",$AJ246=FALSE,$HF246=TRUE),SUM(SUM($HK246*FctrChngDts!$B$9),SUM($HL246*FctrChngDts!$C$9)),IF(AND($AK246=\"FSP3\",$AJ246=TRUE,$HF246=TRUE),SUM(SUM($HK246*FctrChngDts!$B$10),SUM($HL246*FctrChngDts!$C$10)),IF(AND($AK246=\"FSP1\",$AJ246=FALSE,$HF246=TRUE),SUM(SUM($HG246*FctrChngDts!$B$9),SUM($HH246*FctrChngDts!$C$9)),IF(AND($AK246=\"FSP1\",$AJ246=TRUE,$HF246=TRUE),SUM(SUM($HG246*FctrChngDts!$B$10),SUM($HH246*FctrChngDts!$C$10)),IF(AND($AK246=\"FSP1P2\",$AJ246=FALSE,$HF246=TRUE),SUM(SUM(SUM($HG246,$HI246)*FctrChngDts!$B$9),SUM(SUM($HH246,$HJ246)*FctrChngDts!$C$9)),IF(AND($AK246=\"FSP1P2\",$AJ246=TRUE,$HF246=TRUE),SUM(SUM(SUM($HG246,$HI246)*FctrChngDts!$B$10),SUM(SUM($HG246,$HI246)*FctrChngDts!$C$10)),IF(AND($Z246=\"Summer\",$AK246=\"SSP2P3\",$AJ246=FALSE,$HF246=TRUE),SUM(SUM(SUM(SUM($HI246,$HK246)*FctrChngDts!$B$9),SUM(SUM($HJ246,$HL246)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO246,$HQ246)*FctrChngDts!$B$11),SUM(SUM($HP246,$HR246)*FctrChngDts!$C$11))*$AF246),IF(AND($Z246=\"Summer\",$AK246=\"SSP2P3\",$AJ246=TRUE,$HF246=TRUE),SUM(SUM(SUM(SUM($HI246,$HK246)*FctrChngDts!$B$10),SUM(SUM($HJ246,$HL246)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO246,$HQ246)*FctrChngDts!$B$12),SUM(SUM($HP246,$HR246)*FctrChngDts!$C$12))*$AF246),IF(AND($Z246=\"Winter\",$AK246=\"SSP2P3\",$AJ246=FALSE,$HF246=TRUE),SUM(SUM(SUM(SUM($HI246,$HK246)*FctrChngDts!$B$9),SUM(SUM($HJ246,$HL246)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO246,$HQ246)*FctrChngDts!$B$11),SUM(SUM($HP246,$HR246)*FctrChngDts!$C$11))-$AO246),IF(AND($Z246=\"Winter\",$AK246=\"SSP2P3\",$AJ246=TRUE,$HF246=TRUE),SUM(SUM(SUM(SUM($HI246,$HK246)*FctrChngDts!$B$10),SUM(SUM($HO246,$HQ246)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO246,$HQ246)*FctrChngDts!$B$12),SUM(SUM($HP246,$HR246)*FctrChngDts!$C$12))-$AO246),IF(AND($Z246=\"Summer\",$AK246=\"SSP1P2\",$AJ246=FALSE,$HF246=TRUE),SUM(SUM(SUM(SUM($HG246,$HI246)*FctrChngDts!$B$9),SUM(SUM($HH246,$HJ246)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM246,$HO246)*FctrChngDts!$B$11),SUM(SUM($HN246,$HP246)*FctrChngDts!$C$11))*$AF246),IF(AND($Z246=\"Summer\",$AK246=\"SSP1P2\",$AJ246=TRUE,$HF246=TRUE),SUM(SUM(SUM(SUM($HG246,$HI246)*FctrChngDts!$B$10),SUM(SUM($HH246,$HJ246)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM246,$HO246)*FctrChngDts!$B$12),SUM(SUM($HN246,$HP246)*FctrChngDts!$C$12))*$AF246),IF(AND($Z246=\"Winter\",$AK246=\"SSP1P2\",$AJ246=FALSE,$HF246=TRUE),SUM(SUM(SUM(SUM($HG246,$HI246)*FctrChngDts!$B$9),SUM(SUM($HH246,$HJ246)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM246,$HO246)*FctrChngDts!$B$11),SUM(SUM($HN246,$HP246)*FctrChngDts!$C$11))-$AO246),IF(AND($Z246=\"Winter\",$AK246=\"SSP1P2\",$AJ246=TRUE,$HF246=TRUE),SUM(SUM(SUM(SUM($HG246,$HI246)*FctrChngDts!$B$10),SUM(SUM($HH246,$HJ246)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM246,$HO246)*FctrChngDts!$B$12),SUM(SUM($HN246,$HP246)*FctrChngDts!$C$12))-$AO246),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK246=\"FWP1\",$AJ246=FALSE,$HF246=FALSE),SUM($J246*FctrChngDts!$C$11),IF(AND($AK246=\"FWP1\",$AJ246=TRUE,$HF246=FALSE),SUM($J246*FctrChngDts!$C$12),IF(AND($AK246=\"FWP1P2\",$AJ246=FALSE,$HF246=FALSE),SUM(SUM($J246,$L246)*FctrChngDts!$C$11),IF(AND($AK246=\"FWP1P2\",$AJ246=TRUE,$HF246=FALSE),SUM(SUM($J246,$L246)*FctrChngDts!$C$12),IF(AND($AK246=\"FWP2\",$AJ246=FALSE,$HF246=FALSE),SUM($L246*FctrChngDts!$C$11),IF(AND($AK246=\"FWP2\",$AJ246=TRUE,$HF246=FALSE),SUM($L246*FctrChngDts!$C$12),IF(AND($AK246=\"FWP2P3\",$AJ246=FALSE,$HF246=FALSE),SUM(SUM($L246,$N246)*FctrChngDts!$C$11),IF(AND($AK246=\"FWP2P3\",$AJ246=TRUE,$HF246=FALSE),SUM(SUM($L246,$N246)*FctrChngDts!$C$12),IF(AND($AK246=\"FWP3\",$AJ246=FALSE,$HF246=FALSE),SUM($N246*FctrChngDts!$C$11),IF(AND($AK246=\"FWP3\",$AJ246=TRUE,$HF246=FALSE),SUM($N246*FctrChngDts!$C$12),IF(AND($Z246=\"Winter\",$AK246=\"SSP1P2\",$AJ246=FALSE,$HF246=FALSE),SUM(SUM(SUM($I246,$K246)*FctrChngDts!$C$9),SUM(SUM($J246,$L246)*FctrChngDts!$C$11))*$AG246,IF(AND($Z246=\"Winter\",$AK246=\"SSP1P2\",$AJ246=TRUE,$HF246=FALSE),SUM(SUM(SUM($I246,$K246)*FctrChngDts!$B$10),SUM(SUM($J246,$L246)*FctrChngDts!$B$12))*$AG246,IF(AND($Z246=\"Summer\",$AK246=\"SSP1P2\",$AJ246=FALSE,$HF246=FALSE),SUM(SUM(SUM($I246,$K246)*FctrChngDts!$B$9),SUM(SUM($J246,$L246)*FctrChngDts!$B$11))-$AJ246,IF(AND($Z246=\"Summer\",$AK246=\"SSP1P2\",$AJ246=TRUE,$HF246=FALSE),SUM(SUM(SUM($I246,$K246)*FctrChngDts!$C$10),SUM(SUM($J246,$L246)*FctrChngDts!$C$12))-$AJ246,IF(AND($Z246=\"Winter\",$AK246=\"SSP2P3\",$AJ246=FALSE,$HF246=FALSE),SUM(SUM(SUM($K246,$M246)*FctrChngDts!$C$9),SUM(SUM($L246,$N246)*FctrChngDts!$C$11))*$AG246,IF(AND($Z246=\"Winter\",$AK246=\"SSP2P3\",$AJ246=TRUE,$HF246=FALSE),SUM(SUM(SUM($K246,$M246)*FctrChngDts!$C$10),SUM(SUM($L246,$N246)*FctrChngDts!$C$12))*$AG246,IF(AND($Z246=\"Summer\",$AK246=\"SSP2P3\",$AJ246=FALSE,$HF246=FALSE),SUM(SUM(SUM($K246,$M246)*FctrChngDts!$C$9),SUM(SUM($L246,$N246)*FctrChngDts!$C$11))-$AJ246,IF(AND($Z246=\"Summer\",$AK246=\"SSP2P3\",$AJ246=TRUE,$HF246=FALSE),SUM(SUM(SUM($K246,$M246)*FctrChngDts!$C$10),SUM(SUM($L246,$N246)*FctrChngDts!$C$12))-$AJ246,IF(AND($AK246=\"FWP1\",$AJ246=FALSE,$HF246=TRUE),SUM(SUM($HM246*FctrChngDts!$B$11),SUM($HN246*FctrChngDts!$C$11)),IF(AND($AK246=\"FWP1\",$AJ246=TRUE,$HF246=TRUE),SUM(SUM($HM246*FctrChngDts!$B$12),SUM($HN246*FctrChngDts!$C$12)),IF(AND($AK246=\"FWP1P2\",$AJ246=FALSE,$HF246=TRUE),SUM(SUM(SUM($HM246,$HO246)*FctrChngDts!$B$11),SUM(SUM($HN246,$HP246)*FctrChngDts!$C$11)),IF(AND($AK246=\"FWP1P2\",$AJ246=TRUE,$HF246=TRUE),SUM(SUM(SUM($HM246,$KP246)*FctrChngDts!$C$12),SUM(SUM($HN246,$HP246)*FctrChngDts!$C$12)),IF(AND($AK246=\"FWP2\",$AJ246=FALSE,$HF246=TRUE),SUM(SUM($HO246*FctrChngDts!$B$11),SUM($HO246*FctrChngDts!$C$11)),IF(AND($AK246=\"FWP2\",$AJ246=TRUE,$HF246=TRUE),SUM(SUM($HO246*FctrChngDts!$B$12),SUM($HO246*FctrChngDts!$C$12)),IF(AND($AK246=\"FWP2P3\",$AJ246=FALSE,$HF246=TRUE),SUM(SUM(SUM($HO246,$HQ246)*FctrChngDts!$C$11),SUM(SUM($HP246,$HR246)*FctrChngDts!$C$11)),IF(AND($AK246=\"FWP2P3\",$AJ246=TRUE,$HF246=TRUE),SUM(SUM(SUM($HO246,$HQ246)*FctrChngDts!$C$12),SUM(SUM($HP246,$HR246)*FctrChngDts!$C$12)),IF(AND($AK246=\"FWP3\",$AJ246=FALSE,$HF246=TRUE),SUM(SUM($HQ246*FctrChngDts!$B$11),SUM($HR246*FctrChngDts!$C$11)),IF(AND($AK246=\"FWP3\",$AJ246=TRUE,$HF246=TRUE),SUM(SUM($HQ246*FctrChngDts!$B$12),SUM($HR246*FctrChngDts!$C$12)),IF(AND($Z246=\"Winter\",$AK246=\"SSP1P2\",$AJ246=FALSE,$HF246=TRUE),SUM(SUM(SUM(SUM($HG246,$HI246)*FctrChngDts!$B$9),SUM(SUM($HH246,$HJ246)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM246,$HO246)*FctrChngDts!$B$11),SUM(SUM($HN246,$HP246)*FctrChngDts!$C$11))*$AG246),IF(AND($Z246=\"Winter\",$AK246=\"SSP1P2\",$AJ246=TRUE,$HF246=TRUE),SUM(SUM(SUM(SUM($HG246,$HI246)*FctrChngDts!$B$10), SUM(SUM($HH246,$HJ246)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM246,$HO246)*FctrChngDts!$B$12),SUM(SUM($HN246,$HP246)*FctrChngDts!$C$12))*$AG246),IF(AND($Z246=\"Summer\",$AK246=\"SSP1P2\",$AJ246=FALSE,$HF246=TRUE),SUM(SUM(SUM(SUM($HG246,$HI246)*FctrChngDts!$B$9),SUM(SUM($HH246,$HJ246)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM246,$HO246)*FctrChngDts!$B$11),SUM(SUM($HN246,$HP246)*FctrChngDts!$C$11))-$AJ246),IF(AND($Z246=\"Summer\",$AK246=\"SSP1P2\",$AJ246=TRUE,$HF246=TRUE),SUM(SUM(SUM(SUM($HG246,$HI246)*FctrChngDts!$B$10),SUM(SUM($HH246,$HJ246)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM246,$HO246)*FctrChngDts!$B$12),SUM(SUM($HN246,$HP246)*FctrChngDts!$C$12))-$AJ246),IF(AND($Z246=\"Winter\",$AK246=\"SSP2P3\",$AJ246=FALSE,$HF246=TRUE),SUM(SUM(SUM(SUM($HI246,$HK246)*FctrChngDts!$B$9),SUM(SUM($HJ246,$HL246)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO246,$HQ246)*FctrChngDts!$B$11),SUM(SUM($HP246,$HR246)*FctrChngDts!$C$11))*$AG246),IF(AND($Z246=\"Winter\",$AK246=\"SSP2P3\",$AJ246=TRUE,$HF246=TRUE),SUM(SUM(SUM(SUM($HI246,$HK246)*FctrChngDts!$B$10), SUM(SUM($HJ246,$HL246)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO246,$HQ246)*FctrChngDts!$B$12),SUM(SUM($HP246,$HR246)*FctrChngDts!$C$12))*$AG246),IF(AND($Z246=\"Summer\",$AK246=\"SSP2P3\",$AJ246=FALSE,$HF246=TRUE),SUM(SUM(SUM(SUM($HI246,$HK246)*FctrChngDts!$B$9),SUM(SUM($HJ246,$HL246)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO246,$HQ246)*FctrChngDts!$B$11),SUM(SUM($HP246,$HR246)*FctrChngDts!$C$11))-$AJ246),IF(AND($Z246=\"Summer\",$AK246=\"SSP2P3\",$AJ246=TRUE,$HF246=TRUE),SUM(SUM(SUM(SUM($HI246,$HK246)*FctrChngDts!$B$10), SUM(SUM($HJ246,$HL246)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO246,$HQ246)*FctrChngDts!$B$12),SUM(SUM($HP246,$HR246)*FctrChngDts!$C$12))-$AJ246),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK246=\"FSP1\",$AH246=TRUE,SUM(SUM(SUM($AI246*FctrChngDts!$B$13)*I246),$AR246)>$AD246),$AD246,IF(AND($AK246=\"FSP1\",$AH246=TRUE,SUM(SUM(SUM($AI246*FctrChngDts!$B$13)*$I246),$AR246)<=$AD246),SUM(SUM(SUM($AI246*FctrChngDts!$B$13)*$I246),$AR246),IF(AND($Z246=\"Summer\",$AK246=\"SSP1\",$AH246=TRUE,SUM(SUM(SUM(SUM($I246,$J246)*SUM($AI246*FctrChngDts!$B$13))*$AF246),$AR246)>$AD246),$AD246,IF(AND($Z246=\"Summer\",$AK246=\"SSP1\",$AH246=TRUE,SUM(SUM(SUM(SUM($I246,$J246)*SUM($AI246*FctrChngDts!$B$13))*$AF246),$AR246)<=$AD246),SUM(SUM(SUM(SUM($I246,$J246)*SUM($AI246*FctrChngDts!$B$13))*$AF246),$AR246),IF(AND($Z246=\"Winter\",$AK246=\"SSP1\",$AH246=TRUE,SUM(SUM(SUM(SUM($I246,$J246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AU246:$AW246)),$AR246)>$AD246),$AD246,IF(AND($Z246=\"Winter\",$AK246=\"SSP1\",$AH246=TRUE,SUM(SUM(SUM(SUM($I246,$J246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AU246:$AW246)),$AR246)<=$AD246),SUM(SUM(SUM(SUM($I246,$J246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AU246:$AW246)),$AR246),IF(AND($AK246=\"FSP1P2\",$AH246=TRUE,SUM(SUM(SUM(SUM($I246,$K246)*SUM($AI246*FctrChngDts!$B$13))*$AF246),$AR246)>$AD246),$AD246,IF(AND($AK246=\"FSP1P2\",$AH246=TRUE,SUM(SUM(SUM(SUM($I246,$K246)*SUM($AI246*FctrChngDts!$B$13))*$AF246),$AR246)<=$AD246),SUM(SUM(SUM(SUM($I246,$K246)*SUM($AI246*FctrChngDts!$B$13))*$AF246),$AR246),IF(AND($Z246=\"Summer\",$AK246=\"SSP1P2\",$AH246=TRUE,SUM(SUM(SUM(SUM($I246,$K246,$J246,$L246)*SUM($AI246*FctrChngDts!$B$13))*$AF246),$AR246)>$AD246),$AD246,IF(AND($Z246=\"Summer\",$AK246=\"SSP1P2\",$AH246=TRUE,SUM(SUM(SUM(SUM($I246,$K246,$J246,$L246)*SUM($AI246*FctrChngDts!$B$13))*$AF246),$AR246)<=$AD246),SUM(SUM(SUM(SUM($I246,$K246,$J246,$L246)*SUM($AI246*FctrChngDts!$B$13))*$AF246),$AR246),IF(AND($Z246=\"Winter\",$AK246=\"SSP1P2\",$AH246=TRUE,SUM(SUM(SUM(SUM($I246,$K246,$J246,$L246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AU246:$AW246)),$AR246)>$AD246),$AD246,IF(AND($Z246=\"Winter\",$AK246=\"SSP1P2\",$AH246=TRUE,SUM(SUM(SUM(SUM($I246,$K246,$J246,$L246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AU246:$AW246)),$AR246)<=$AD246),MIN($AD246,SUM($AL246,SUM(SUM(SUM(SUM($I246,$K246,$J246,$L246)*SUM($AI246*FctrChngDts!$B$13))*$AF246)))),IF(AND($AK246=\"FSP2\",$AH246=TRUE,SUM(SUM(SUM($AI246*FctrChngDts!$B$13)*$K246),$AR246)>$AD246),$AD246,IF(AND($AK246=\"FSP2\",$AH246=TRUE,SUM(SUM(SUM($AI246*FctrChngDts!$B$13)*$K246),$AR246)<=$AD246),SUM(SUM(SUM($AI246*FctrChngDts!$B$13)*$K246),$AR246),IF(AND($Z246=\"Summer\",$AK246=\"SSP2\",$AH246=TRUE,SUM(SUM(SUM(SUM($K246,$L246)*SUM($AI246*FctrChngDts!$B$13))*$AF246),$AR246)>$AD246),$AD246,IF(AND($Z246=\"Summer\",$AK246=\"SSP2\",$AH246=TRUE,SUM(SUM(SUM(SUM($K246,$L246)*SUM($AI246*FctrChngDts!$B$13))*$AF246),$AR246)<=$AD246),SUM(SUM(SUM(SUM($K246,$L246)*SUM($AI246*FctrChngDts!$B$13))*$AF246),$AR246),IF(AND($Z246=\"Winter\",$AK246=\"SSP2\",$AH246=TRUE,SUM(SUM(SUM(SUM($K246,$L246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AU246:$AW246)),$AR246)>$AD246),$AD246,IF(AND($Z246=\"Winter\",$AK246=\"SSP2\",$AH246=TRUE,SUM(SUM(SUM(SUM($K246,$L246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AU246:$AW246)),$AR246)<=$AD246),SUM(SUM(SUM(SUM($K246,$L246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AU246:$AW246)),$AR246),IF(AND($AK246=\"FSP2P3\",$AH246=TRUE,SUM(SUM(SUM(SUM($K246,$M246)*SUM($AI246*FctrChngDts!$B$13))*$AF246),$AR246)>$AD246),$AD246,IF(AND($AK246=\"FSP2P3\",$AH246=TRUE,SUM(SUM(SUM(SUM($K246,$M246)*SUM($AI246*FctrChngDts!$B$13))*$AF246),$AR246)<=$AD246),SUM(SUM(SUM(SUM($K246,$M246)*SUM($AI246*FctrChngDts!$B$13))*$AF246),$AR246),IF(AND($Z246=\"Summer\",$AK246=\"SSP2P3\",$AH246=TRUE,SUM(SUM(SUM(SUM($K246,$L246,$M246,$N246)*SUM($AI246*FctrChngDts!$B$13))*$AF246),$AR246)>$AD246),$AD246,IF(AND($Z246=\"Summer\",$AK246=\"SSP2P3\",$AH246=TRUE,SUM(SUM(SUM(SUM($K246,$L246,$M246,$N246)*SUM($AI246*FctrChngDts!$B$13))*$AF246),$AR246)<=$AD246),SUM(SUM(SUM(SUM($K246,$L246,$M246,$N246)*SUM($AI246*FctrChngDts!$B$13))*$AF246),$AR246),IF(AND($Z246=\"Winter\",$AK246=\"SSP2P3\",$AH246=TRUE,SUM(SUM(SUM(SUM($K246,$L246,$M246,$N246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AU246:$AW246)),$AR246)>$AD246),$AD246,IF(AND($Z246=\"Winter\",$AK246=\"SSP2P3\",$AH246=TRUE,SUM(SUM(SUM(SUM($K246,$L246,$M246,$N246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AU246:$AW246)),$AR246)<=$AD246),SUM(SUM(SUM(SUM($K246,$L246,$M246,$N246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AU246:$AW246)),$AR246),IF(AND($AK246=\"FSP3\",$AH246=TRUE,SUM(SUM(SUM($AI246*FctrChngDts!$B$13)*$M246),$AR246)>$AD246),$AD246,IF(AND($AK246=\"FSP3\",$AH246=TRUE,SUM(SUM(SUM($AI246*FctrChngDts!$B$13)*$M246),$AR246)<=$AD246),SUM(SUM(SUM($AI246*FctrChngDts!$B$13)*$M246),$AR246),IF(AND($Z246=\"Summer\",$AK246=\"SSP3\",$AH246=TRUE,SUM(SUM(SUM(SUM($M246,$N246)*SUM($AI246*FctrChngDts!$B$13))*$AF246),$AR246)>$AD246),$AD246,IF(AND($Z246=\"Summer\",$AK246=\"SSP3\",$AH246=TRUE,SUM(SUM(SUM(SUM($M246,$N246)*SUM($AI246*FctrChngDts!$B$13))*$AF246),$AR246)<=$AD246),SUM(SUM(SUM(SUM($M246,$N246)*SUM($AI246*FctrChngDts!$B$13))*$AF246),$AR246),IF(AND($Z246=\"Winter\",$AK246=\"SSP3\",$AH246=TRUE,SUM(SUM(SUM(SUM($M246,$N246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AU246:$AW246)),$AR246)>$AD246),$AD246,IF(AND($Z246=\"Winter\",$AK246=\"SSP3\",$AH246=TRUE,SUM(SUM(SUM(SUM($M246,$N246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AU246:$AW246)),$AR246)<=$AD246),SUM(SUM(SUM(SUM($M246,$N246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AU246:$AW246)),$AR246),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK246=\"FWP1\",$AH246=TRUE,SUM(SUM(SUM($AI246*FctrChngDts!$B$13)*$J246),$AU246)>$AE246),$AE246,IF(AND($AK246=\"FWP1\",$AH246=TRUE,SUM(SUM(SUM($AI246*FctrChngDts!$B$13)*$J246),$AU246)<=$AE246),SUM(SUM(SUM($AI246*FctrChngDts!$B$13)*$J246),$AU246),IF(AND($Z246=\"Winter\",$AK246=\"SSP1\",$AH246=TRUE,SUM(SUM(SUM(SUM($I246,$J246)*SUM($AI246*FctrChngDts!$B$13))*$AG246),$AU246)>$AE246),$AE246,IF(AND($Z246=\"Winter\",$AK246=\"SSP1\",$AH246=TRUE,SUM(SUM(SUM(SUM($I246,$J246)*SUM($AI246*FctrChngDts!$B$13))*$AG246),$AU246)<=$AE246),SUM(SUM(SUM(SUM($I246,$J246)*SUM($AI246*FctrChngDts!$B$13))*$AG246),$AU246),IF(AND($Z246=\"Summer\",$AK246=\"SSP1\",$AH246=TRUE,SUM(SUM(SUM(SUM($I246,$J246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AR246:$AT246)),$AU246)>$AE246),$AE246,IF(AND($Z246=\"Summer\",$AK246=\"SSP1\",$AH246=TRUE,SUM(SUM(SUM(SUM($I246,$J246)*SUM($AI246*FctrChngDts!$B$13))- SUM($AR246:$AT246)),$AU246)<=$AE246),SUM(SUM(SUM(SUM($I246,$J246)*SUM($AI246*FctrChngDts!$B$13))- SUM($AR246:$AT246)),$AU246),IF(AND($AK246=\"FWP1P2\",$AH246=TRUE,SUM(SUM(SUM(SUM($J246,$L246)*SUM($AI246*FctrChngDts!$B$13))*$AG246),$AU246)>$AE246),$AE246,IF(AND($AK246=\"FWP1P2\",$AH246=TRUE,SUM(SUM(SUM(SUM($J246,$L246)*SUM($AI246*FctrChngDts!$B$13))*$AG246),$AU246)<=$AE246),SUM(SUM(SUM(SUM($J246,$L246)*SUM($AI246*FctrChngDts!$B$13))*$AG246),$AU246),IF(AND($Z246=\"Winter\",$AK246=\"SSP1P2\",$AH246=TRUE,SUM(SUM(SUM(SUM($I246,$K246,$J246,$L246)*SUM($AI246*FctrChngDts!$B$13))*$AG246),$AU246)>$AE246),$AE246,IF(AND($Z246=\"Winter\",$AK246=\"SSP1P2\",$AH246=TRUE,SUM(SUM(SUM(SUM($I246,$K246,$J246,$L246)*SUM($AI246*FctrChngDts!$B$13))*$AG246),$AU246)<=$AE246),SUM(SUM(SUM(SUM($I246,$K246,$J246,$L246)*SUM($AI246*FctrChngDts!$B$13))*$AG246),$AU246),IF(AND($Z246=\"Summer\",$AK246=\"SSP1P2\",$AH246=TRUE,SUM(SUM(SUM(SUM($I246,$K246,$J246,$L246)*SUM($AI246*FctrChngDts!$B$13))- SUM($AR246:$AT246)),$AU246)>$AE246),$AE246,IF(AND($Z246=\"Summer\",$AK246=\"SSP1P2\",$AH246=TRUE,SUM(SUM(SUM(SUM($I246,$K246,$J246,$L246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AR246:$AT246)),$AU246)<=$AE246),SUM(SUM(SUM(SUM($I246,$K246,$J246,$L246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AR246:$AT246)),$AU246),IF(AND($AK246=\"FWP2\",$AH246=TRUE,SUM(SUM(SUM($AI246*FctrChngDts!$B$13)*$L246),$AU246)>$AE246),$AE246,IF(AND($AK246=\"FWP2\",$AH246=TRUE,SUM(SUM(SUM($AI246*FctrChngDts!$B$13)*$L246),$AU246)<=$AE246),SUM(SUM(SUM($AI246*FctrChngDts!$B$13)*$L246),$AU246),IF(AND($Z246=\"Winter\",$AK246=\"SSP2\",$AH246=TRUE,SUM(SUM(SUM(SUM($K246,$L246)*SUM($AI246*FctrChngDts!$B$13))*$AG246),$AU246)>$AE246),$AE246,IF(AND($Z246=\"Winter\",$AK246=\"SSP2\",$AH246=TRUE,SUM(SUM(SUM(SUM($K246,$L246)*SUM($AI246*FctrChngDts!$B$13))*$AG246),$AU246)<=$AE246),SUM(SUM(SUM(SUM($K246,$L246)*SUM($AI246*FctrChngDts!$B$13))*$AG246),$AU246),IF(AND($Z246=\"Summer\",$AK246=\"SSP2\",$AH246=TRUE,SUM(SUM(SUM(SUM($K246,$L246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AR246:$AT246)),$AU246)>$AE246),$AE246,IF(AND($Z246=\"Summer\",$AK246=\"SSP2\",$AH246=TRUE,SUM(SUM(SUM(SUM($K246,$L246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AR246:$AT246)),$AU246)<=$AE246),SUM(SUM(SUM(SUM($K246,$L246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AR246:$AT246)),$AU246),IF(AND($AK246=\"FWP2P3\",$AH246=TRUE,SUM(SUM(SUM(SUM($L246,$N246)*SUM($AI246*FctrChngDts!$B$13))*$AG246),$AU246)>$AE246),$AE246,IF(AND($AK246=\"FWP2P3\",$AH246=TRUE,SUM(SUM(SUM(SUM($L246,$N246)*SUM($AI246*FctrChngDts!$B$13))*$AG246),$AU246)<=$AE246),SUM(SUM(SUM(SUM($L246,$N246)*SUM($AI246*FctrChngDts!$B$13))*$AG246),$AU246),IF(AND($Z246=\"Winter\",$AK246=\"SSP2P3\",$AH246=TRUE,SUM(SUM(SUM(SUM($K246,$L246,$M246,$N246)*SUM($AI246*FctrChngDts!$B$13))*$AG246),$AU246)>$AE246),$AE246,IF(AND($Z246=\"Winter\",$AK246=\"SSP2P3\",$AH246=TRUE,SUM(SUM(SUM(SUM($K246,$L246,$M246,$N246)*SUM($AI246*FctrChngDts!$B$13))*$AG246),$AU246)<=$AE246),SUM(SUM(SUM(SUM($K246,$L246,$M246,$N246)*SUM($AI246*FctrChngDts!$B$13))*$AG246),$AU246),IF(AND($Z246=\"Summer\",$AK246=\"SSP2P3\",$AH246=TRUE,SUM(SUM(SUM(SUM($K246,$L246,$M246,$N246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AR246:$AT246)),$AU246)>$AE246),$AE246,IF(AND($Z246=\"Summer\",$AK246=\"SSP2P3\",$AH246=TRUE,SUM(SUM(SUM(SUM($K246,$L246,$M246,$N246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AR246:$AT246)),$AU246)<=$AE246),SUM(SUM(SUM(SUM($K246,$L246,$M246,$N246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AR246:$AT246)),$AU246),IF(AND($AK246=\"FWP3\",$AH246=TRUE,SUM(SUM(SUM($AI246*FctrChngDts!$B$13)*$N246),$AU246)>$AE246),$AE246,IF(AND($AK246=\"FWP3\",$AH246=TRUE,SUM(SUM(SUM($AI246*FctrChngDts!$B$13)*$N246),$AU246)<=$AE246),SUM(SUM(SUM($AI246*FctrChngDts!$B$13)*$N246),$AU246),IF(AND($Z246=\"Winter\",$AK246=\"SSP3\",$AH246=TRUE,SUM(SUM(SUM(SUM($M246,$N246)*SUM($AI246*FctrChngDts!$B$13))*$AG246),$AU246)>$AE246),$AE246,IF(AND($Z246=\"Winter\",$AK246=\"SSP3\",$AH246=TRUE,SUM(SUM(SUM(SUM($M246,$N246)*SUM($AI246*FctrChngDts!$B$13))*$AG246),$AU246)<=$AE246),SUM(SUM(SUM(SUM($M246,$N246)*SUM($AI246*FctrChngDts!$B$13))*$AG246),$AU246),IF(AND($Z246=\"Summer\",$AK246=\"SSP3\",$AH246=TRUE,SUM(SUM(SUM(SUM($M246,$N246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AR246:$AT246)),$AU246)>$AE246),$AE246,IF(AND($Z246=\"Summer\",$AK246=\"SSP3\",$AH246=TRUE,SUM(SUM(SUM(SUM($M246,$N246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AR246:$AT246)),$AU246)<=$AE246),SUM(SUM(SUM(SUM($M246,$N246)*SUM($AI246*FctrChngDts!$B$13))-SUM($AR246:$AT246)),$AU246),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I246>0,$AH246=FALSE),SUM($AR246*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I246>0,$AH246=TRUE),SUM($AX246*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I246>0,$AH246=FALSE),SUM($AS246*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I246>0,$AH246=TRUE),SUM($AY246*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I246>0,$AH246=FALSE),SUM($AT246*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I246>0,$AH246=TRUE),SUM($AZ246*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J246>0,$AH246=FALSE),SUM($AU246*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J246>0,$AH246=TRUE),SUM($BA246*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J246>0,$AH246=FALSE),SUM($AV246*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J246>0,$AH246=TRUE),SUM($BB246*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J246>0,$AH246=FALSE),SUM($AW246*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J246>0,$AH246=TRUE),SUM($BC246*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K246>0,$AH246=FALSE),SUM($AR246*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K246>0,$AH246=TRUE),SUM($AX246*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K246>0,$AH246=FALSE),SUM($AS246*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K246>0,$AH246=TRUE),SUM($AY246*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K246>0,$AH246=FALSE),SUM($AT246*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K246>0,$AH246=TRUE),SUM($AZ246*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L246>0,$AH246=FALSE),SUM($AU246*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L246>0,$AH246=TRUE),SUM($BA246*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L246>0,$AH246=FALSE),SUM($AV246*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L246>0,$AH246=TRUE),SUM($BB246*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L246>0,$AH246=FALSE),SUM($AW246*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L246>0,$AH246=TRUE),SUM($BC246*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M246>0,$AH246=FALSE),SUM($AR246*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M246>0,$AH246=TRUE),SUM($AX246*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M246>0,$AH246=FALSE),SUM($AS246*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M246>0,$AH246=TRUE),SUM($AY246*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M246>0,$AH246=FALSE),SUM($AT246*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M246>0,$AH246=TRUE),SUM($AZ246*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N246>0,$AH246=FALSE),SUM($AU246*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N246>0,$AH246=TRUE),SUM($BA246*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N246>0,$AH246=FALSE),SUM($AV246*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N246>0,$AH246=TRUE),SUM($BB246*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N246>0,$AH246=FALSE),SUM($AW246*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N246>0,$AH246=TRUE),SUM($BC246*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I246=0,0,IF(AND($I246>0,$K246>0,$AH246=FALSE),SUM($AR246/$P246*$I246),IF(AND($I246>0,$K246=0,$AH246=FALSE),$AR246,IF(AND($I246>0,$K246>0,$AH246=TRUE),ROUND(MIN($HU246,SUM(SUM($I246,$K246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA246,SUM(SUM($I246,$K246)*(FctrChngDts!$B$13)*$AI246)*$IA246)),0),IF(AND($I246>0,$K246=0,$AH246=TRUE),$AX246))))),0)","v":0},{"$f":"ROUND(IF($I246=0,0,IF(AND($I246>0,$K246>0,$AH246=FALSE),SUM($AS246/$P246*$I246),IF(AND($I246>0,$K246=0,$AH246=FALSE),$AS246,IF(AND($I246>0,$K246>0,$AH246=TRUE),ROUND(MIN(SUM($HU246-$BW246),SUM(SUM($I246,$K246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA246)*3),0),IF(AND($I246>0,$K246=0,$AH246=TRUE),$AY246))))),0)","v":0},0,{"$f":"IF($J246=0,0,IF(AND($J246>0,$L246=0,$N246=0,$AH246=FALSE,$AJ246=FALSE),ROUND(MIN($HX246,SUM($AU246,$BA246)),0),IF(AND($J246>0,$L246=0,$N246=0,$AH246=TRUE,$AJ246=FALSE),ROUND(MIN($HX246,SUM($AU246,SUM($J246*$AI246*FctrChngDts!$B$13))),0),IF(AND($J246>0,$L246>0,$N246=0,$AH246=FALSE,$AJ246=FALSE),ROUND(MIN($HX246,SUM(SUM($J246,$L246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA246,SUM(SUM($J246,$L246)*(FctrChngDts!$B$13)*$AI246)*$IA246)),0),IF(AND($J246>0,$L246>0,$N246=0,$AH246=TRUE,$AJ246=FALSE),ROUND(MIN($HX246,SUM(SUM(SUM(SUM($J246,$L246)*FctrChngDts!$C$11*$IA246),SUM(SUM($J246,$L246)*SUM(FctrChngDts!$B$13*$AI246)*$IA246)))),0),IF(AND($J246>0,$L246=0,$N246=0,$AH246=FALSE,$AJ246=TRUE),ROUND(MIN($HX246,SUM($AU246,$BA246)),0),IF(AND($J246>0,$L246=0,$N246=0,$AH246=TRUE,$AJ246=TRUE),ROUND(MIN($HX246,SUM($AU246,SUM($J246*$AI246*FctrChngDts!$B$13))),0),IF(AND($J246>0,$L246>0,$N246=0,$AH246=FALSE,$AJ246=TRUE),ROUND(MIN($HX246,SUM(SUM($J246,$L246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA246,SUM(SUM($J246,$L246)*(FctrChngDts!$B$13)*$AI246)*$IA246)),0),IF(AND($J246>0,$L246>0,$N246=0,$AH246=TRUE,$AJ246=TRUE),ROUND(MIN($HX246,SUM(SUM(SUM(SUM($J246,$L246)*FctrChngDts!$C$12*$IA246),SUM(SUM($J246,$L246)*SUM(FctrChngDts!$B$13*$AI246)*$IA246)))),0))))))))))","v":0},{"$f":"IF($J246=0,0,IF(AND($J246>0,$L246=0,$N246=0,$AH246=FALSE,$AJ246=FALSE),ROUND(MIN(SUM($HX246-$BZ246),SUM($AU246*3)),0),IF(AND($J246>0,$L246=0,$N246=0,$AH246=TRUE,$AJ246=FALSE),ROUND(MIN(SUM($HX246-$BZ246),SUM(SUM($J246,$L246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA246)*3),0),IF(AND($J246>0,$L246>0,$N246=0,$AH246=FALSE,$AJ246=FALSE),ROUND(MIN(SUM($HX246-$BZ246),SUM(SUM($J246,$L246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA246)*3),0),IF(AND($J246>0,$L246>0,$N246=0,$AH246=TRUE,$AJ246=FALSE),ROUND(MIN(SUM($HX246-$BZ246),SUM(SUM($J246,$L246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA246)*3),0),IF(AND($J246>0,$L246=0,$N246=0,$AH246=FALSE,$AJ246=TRUE),ROUND(MIN(SUM($HX246-$BZ246),SUM($AU246*3)),0),IF(AND($J246>0,$L246=0,$N246=0,$AH246=TRUE,$AJ246=TRUE),ROUND(MIN(SUM($HX246-$BZ246),SUM(SUM($J246,$L246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA246)*3),0),IF(AND($J246>0,$L246>0,$N246=0,$AH246=FALSE,$AJ246=TRUE),ROUND(MIN(SUM($HX246-$BZ246),SUM(SUM($J246,$L246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA246)*3),0),IF(AND($J246>0,$L246>0,$N246=0,$AH246=TRUE,$AJ246=TRUE),ROUND(MIN(SUM($HX246-$BZ246),SUM(SUM($J246,$L246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA246)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K246=0,0,IF(AND($I246>0,$K246>0,$M246=0,$AH246=FALSE),SUM($AR246-$BW246),IF(AND($I246=0,$K246>0,$M246>0,$AH246=FALSE),SUM($AR246/$P246*$K246),IF(AND($I246=0,$K246>0,$M246=0,$AH246=FALSE),$AR246,IF($K246=0,0,IF(AND($I246>0,$K246>0,$M246=0,$AH246=TRUE),ROUND(MIN($HV246,SUM(SUM($I246,$K246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB246,SUM(SUM($I246,$K246)*(FctrChngDts!$B$13)*$AI246)*$IB246)),0),IF(AND($I246=0,$K246>0,$M246>0,$AH246=TRUE),ROUND(MIN($HV246,SUM(SUM($I246,$K246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB246,SUM(SUM($I246,$K246)*(FctrChngDts!$B$13)*$AI246)*$IB246)),0),IF(AND($I246=0,$K246>0,$M246=0,$AH246=TRUE),$AX246)))))))),0)","v":0},{"$f":"ROUND(IF($K246=0,0,IF(AND($I246>0,$K246>0,$M246=0,$AH246=FALSE),SUM($AS246-$BX246),IF(AND($I246=0,$K246>0,$M246>0,$AH246=FALSE),SUM($AS246/$P246*$K246),IF(AND($I246=0,$K246>0,$M246=0,$AH246=FALSE),$AS246,IF($K246=0,0,IF(AND($I246>0,$K246>0,$M246=0,$AH246=TRUE),ROUND(MIN(SUM($HV246-$BW246),SUM(SUM($I246,$K246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB246)*3),0),IF(AND($I246=0,$K246>0,$M246>0,$AH246=TRUE),ROUND(MIN(SUM($HV246-$BW246),SUM(SUM($I246,$K246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB246)*3),0),IF(AND($I246=0,$K246>0,$M246=0,$AH246=TRUE),$AY246)))))))),0)","v":0},0,{"$f":"IF($L246=0,0,IF(AND($J246>0,$L246>0,$N246=0,$AH246=FALSE,$AJ246=FALSE),ROUND(MIN($HY246,SUM(SUM($J246,$L246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB246,SUM(SUM($J246,$L246)*(FctrChngDts!$B$13)*$AI246)*$IB246)),0),IF(AND($J246>0,$L246>0,$N246=0,$AH246=TRUE,$AJ246=FALSE),ROUND(MIN($HY246,SUM(SUM(SUM(SUM($J246,$L246)*FctrChngDts!$C$11*$IB246),SUM(SUM($J246,$L246)*SUM(FctrChngDts!$B$13*$AI246)*$IB246)))),0),IF(AND($J246=0,$L246>0,$N246=0,$AH246=FALSE,$AJ246=FALSE),ROUND(MIN($HY246,SUM($L246*FctrChngDts!$C$11)),0),IF(AND($J246=0,$L246>0,$N246=0,$AH246=TRUE,$AJ246=FALSE),ROUND(MIN($HY246,SUM(SUM(SUM(SUM($J246,$L246)*FctrChngDts!$C$11*$IB246),SUM(SUM($J246,$L246)*SUM(FctrChngDts!$B$13*$AI246)*$IB246)))),0),IF(AND($J246>0,$L246>0,$N246=0,$AH246=FALSE,$AJ246=TRUE),ROUND(MIN($HY246,SUM(SUM($J246,$L246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB246,SUM(SUM($J246,$L246)*(FctrChngDts!$B$13)*$AI246)*$IB246)),0),IF(AND($J246>0,$L246>0,$N246=0,$AH246=TRUE,$AJ246=TRUE),ROUND(MIN($HY246,SUM(SUM(SUM(SUM($J246,$L246)*FctrChngDts!$C$12*$IB246),SUM(SUM($J246,$L246)*SUM(FctrChngDts!$B$13*$AI246)*$IB246)))),0),IF(AND($J246=0,$L246>0,$N246=0,$AH246=FALSE,$AJ246=TRUE),ROUND(MIN($HY246,SUM($L246*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J246=0,$L246>0,$N246=0,$AH246=TRUE,$AJ246=TRUE),ROUND(MIN($HY246,SUM(SUM(SUM(SUM($J246,$L246)*FctrChngDts!$C$12*$IB246),SUM(SUM($J246,$L246)*SUM(FctrChngDts!$B$13*$AI246)*$IB246)))),0))))))))))","v":0},{"$f":"IF($L246=0,0,IF(AND($J246>0,$L246>0,$N246=0,$AH246=FALSE,$AJ246=FALSE),ROUND(MIN(SUM($HY246-$CF246),SUM(SUM($J246,$L246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB246)*3),0),IF(AND($J246>0,$L246>0,$N246=0,$AH246=TRUE,$AJ246=FALSE),ROUND(MIN(SUM($HY246-$CF246),SUM(SUM($J246,$L246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB246)*3),0),IF(AND($J246=0,$L246>0,$N246=0,$AH246=FALSE,$AJ246=FALSE),ROUND(MIN(SUM($HY246-$CF246),SUM($AU246*3)),0),IF(AND($J246=0,$L246>0,$N246=0,$AH246=TRUE,$AJ246=FALSE),ROUND(MIN(SUM($HY246-$CF246),SUM(SUM($J246,$L246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB246)*3),0),IF(AND($J246>0,$L246>0,$N246=0,$AH246=FALSE,$AJ246=TRUE),ROUND(MIN(SUM($HY246-$CF246),SUM(SUM($J246,$L246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB246)*3),0),IF(AND($J246>0,$L246>0,$N246=0,$AH246=TRUE,$AJ246=TRUE),ROUND(MIN(SUM($HY246-$CF246),SUM(SUM($J246,$L246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB246)*3),0),IF(AND($J246=0,$L246>0,$N246=0,$AH246=FALSE,$AJ246=TRUE),ROUND(MIN(SUM($HY246-$CF246),SUM($AU246*3)),0),IF(AND($J246=0,$L246>0,$N246=0,$AH246=TRUE,$AJ246=TRUE),ROUND(MIN(SUM($HY246-$CF246),SUM(SUM($J246,$L246)*IF($AJ246=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB246)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S246>0,Account!$AG$2=TRUE,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH246=FALSE),SUM(Usage!$BW246:$CB246)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V246>0,Account!$AG$2=TRUE,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH246=FALSE),SUM(Usage!$CC246:$CH246)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y246>0,Account!$AG$2=TRUE,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH246=FALSE),SUM(Usage!$CI246:$CN246)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH246=TRUE,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S246),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S246)),2)","v":0},{"$f":"ROUND(IF(OR($AH246=TRUE,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V246),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V246)),2)","v":0},{"$f":"IF(OR($AH246=TRUE,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y246),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y246))","v":0},{"$f":"ROUND(IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW246),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW246)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX246),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX246)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY246),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY246)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ246),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ246)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA246),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA246)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB246),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB246)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S246),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC246),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC246)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD246),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD246)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE246),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE246)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF246),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF246)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG246),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG246)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH246),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH246)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V246),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI246),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI246))","v":0},{"$f":"IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ246),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ246))","v":0},{"$f":"IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK246),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK246))","v":0},{"$f":"IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL246),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL246))","v":0},{"$f":"IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM246),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM246))","v":0},{"$f":"IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN246),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN246))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y246)","v":0},0,0,0,0,{"$f":"IF($DW246>IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV246*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV246*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW246-IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV246*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV246*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV246<$DW246,SUM($DW246-$DV246),0))","v":0},{"$f":"IF(OR(AND($D246<=FctrChngDts!$B$14,Usage!$E246>FctrChngDts!$B$14),AND(Usage!$D246<=FctrChngDts!$C$14,Usage!$E246>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW246),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX246),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY246),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ246),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA246),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB246),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC246),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD246),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE246),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF246),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG246),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH246),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI246)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ246)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK246)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL246)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM246)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN246)","v":0},0,{"$f":"IF(AND($S246>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E246<>\"D-CARE\",Tenant!$F246=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET246=TRUE,$S246>0,$V246=0),SUM(SUM($BW246:$CB246)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET246=TRUE,$S246>0,$V246>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW246:$CB246)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET246=TRUE,$S246>0,$V246>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW246:$CB246)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S246>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S246>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S246>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV246=TRUE,$S246>0,$V246=0),SUM(SUM($BW246:$CB246)*'CRS1'!$P$2),IF(AND($EV246=TRUE,$S246>0,$V246>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW246:$CB246)*'CRS1'!$P$2),IF(AND($EV246=TRUE,$S246>0,$V246>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW246:$CB246)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S246>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX246=TRUE,$S246>0,$V246=0),SUM(SUM($BW246:$CB246)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX246=TRUE,$S246>0,$V246>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW246:$CB246)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX246=TRUE,$S246>0,$V246>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW246:$CB246)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S246>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ246=TRUE,$S246>0),SUM(SUM($BW246:$CB246)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V246>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E246<>\"D-CARE\",Tenant!$F246=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB246=TRUE,$S246>0,$V246>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC246:$CH246)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB246=TRUE,$S246>0,$V246>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC246:$CH246)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB246=TRUE,$V246>0,$Y246>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC246:$CH246)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB246=TRUE,$V246>0,$Y246>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC246:$CH246)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB246=TRUE,$S246=0,$V246>0,$Y246=0),SUM(SUM($CC246:$CH246)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V246>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V246>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V246>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD246=TRUE,$S246>0,$V246>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC246:$CH246)*'CRS2'!$P$2),IF(AND($FD246=TRUE,$S246>0,$V246>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC246:$CH246)*'CRS2'!$P$2),IF(AND($FD246=TRUE,$V246>0,$Y246>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC246:$CH246)*'CRS2'!$P$2),IF(AND($FD246=TRUE,$V246>0,$Y246>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC246:$CH246)*'CRS2'!$P$2),IF(AND($FD246=TRUE,$S246=0,$V246>0,$Y246=0),SUM(SUM($CC246:$CH246)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V246>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF246=TRUE,$S246>0,$V246>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC246:$CH246)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF246=TRUE,$S246>0,$V246>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC246:$CH246)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF246=TRUE,$V246>0,$Y246>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC246:$CH246)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF246=TRUE,$V246>0,$Y246>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC246:$CH246)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF246=TRUE,$S246=0,$V246>0,$Y246=0),SUM(SUM($CC246:$CH246)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V246>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH246=TRUE,$V246>0),SUM(SUM($CC246:$CH246)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y246>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E246<>\"D-CARE\",Tenant!$F246=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ246=TRUE,$V246=0,$Y246>0),SUM(SUM($CI246:$CN246)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ246=TRUE,$V246>0,$Y246>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI246:$CN246)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ246=TRUE,$V246>0,$Y246>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI246:$CN246)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y246>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y246>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y246>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL246=TRUE,$V246=0,$Y246>0),SUM(SUM($CI246:$CN246)*'CRS3'!$P$2),IF(AND($FL246=TRUE,$V246>0,$Y246>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI246:$CN246)*'CRS3'!$P$2),IF(AND($FL246=TRUE,$V246>0,$Y246>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI246:$CN246)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y246>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN246=TRUE,$V246=0,$Y246>0),SUM(SUM($CI246:$CN246)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN246=TRUE,$V246>0,$Y246>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI246:$CN246)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN246=TRUE,$V246>0,$Y246>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI246:$CN246)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y246>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP246=TRUE,$Y246>0),SUM(SUM($CI246:$CN246)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR246:$FT246))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO246:$CQ246,$FR246:$FT246))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA246:$EF246)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG246:$EL246)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM246:$ER246)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV246,$CO246:$CQ246,$EA246:$ER246)/$P246)*$S246*FctrChngDts!$B$15),SUM(SUM(SUM($DV246,$CO246:$CQ246,$FR246:$FT246)/$P246)*$S246*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV246,$CO246:$CQ246,$EA246:$ER246)/$P246)*$V246*FctrChngDts!$B$15),SUM(SUM(SUM($DV246,$CO246:$CQ246,$FR246:$FT246)/$P246)*$V246*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV246,$CO246:$CQ246,$EA246:$ER246)/$P246)*$Y246*FctrChngDts!$B$15),SUM(SUM(SUM($DV246,$CO246:$CQ246,$FR246:$FT246)/$P246)*$Y246*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA246*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI246*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ246*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ246,$FU246,$GF246,$GZ246:$HE246),IF(Account!$Q$2=TRUE,SUM($DZ246,$FV246,$GF246,$GZ246:$HE246),SUM($DZ246,$ES246,$FU246:$FV246,$GF246,$GZ246:$HE246)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E246),Usage!$P246,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D246,FctrChngDts!$C$17<=Usage!$E246),SUM(FctrChngDts!$C$17-Usage!$D246),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E246),Usage!$P246,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D246,FctrChngDts!$C$19<=Usage!$E246),SUM(FctrChngDts!$C$19-Usage!$D246),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK246*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK246*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL246*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL246*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D246))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A246,Tenant!$A:$J,8,FALSE)=TRUE,$GG246<0),0,SUM(SUM(SUM($GG246/$P246*$GP246)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A246,Tenant!$A:$J,8,FALSE)=TRUE,$GG246<0),0,SUM(SUM(SUM($GG246/$P246*$GQ246)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D246))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A246,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV246*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A246,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW246*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU246:$DA246,$EU246,$EA246:$EF246,$FA246)-SUM(SUM($BW246:$CB246)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD246:$DJ246,$FC246,$EG246:$EL246,$FI246)-SUM(SUM($CC246:$CH246)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM246:$DS246,$FK246,$EM246:$ER246,$FQ246)-SUM(SUM($CI246:$CN246)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO246,$CU246:$DA246,$EU246,$EW246,$EY246,$EA246:$EF246,$FA246,$CP246,$DD246:$DJ246,$FC246,$FE246,$FG246,$EG246:$EL246,$FI246)/$P246*$S246)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO246,$CU246:$DA246,$EU246,$EW246,$EY246,$EA246:$EF246,$FA246,$CP246,$DD246:$DJ246,$FC246,$FE246,$FG246,$EG246:$EL246,$FI246)/$P246*$V246)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ246,$DM246:$DS246,$FK246,$FM246,$FO246,$EM246:$ER246,$FQ246)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D246,BslnAllctnCrrnt!$A$1<=$E246),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK246=\"FSP1\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$Q246,BslnAllctnCrrnt!$A$1<$R246),SUM(BslnAllctnCrrnt!$A$1-$Q246),IF(AND($AK246=\"FSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$Q246,BslnAllctnCrrnt!$A$1<$R246),SUM(BslnAllctnCrrnt!$A$1-$Q246),IF(AND($AK246=\"FSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),$I246,IF(AND($AK246=\"SSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$Q246,BslnAllctnCrrnt!$A$1<$R246),SUM(BslnAllctnCrrnt!$A$1-$Q246),IF(AND($AK246=\"SSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),$I246,0)))))","v":0},{"$f":"IF(AND($AK246=\"FSP1\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$Q246,BslnAllctnCrrnt!$A$1<$R246),SUM($I246-$HG246),IF(AND($AK246=\"FSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$Q246,BslnAllctnCrrnt!$A$1<$R246),SUM($I246-$HG246),IF(AND($AK246=\"FSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM($I246-$HG246),IF(AND($AK246=\"SSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$Q246,BslnAllctnCrrnt!$A$1<$R246),SUM($I246-$HG246),IF(AND($AK246=\"SSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM($I246-$HG246),0)))))","v":0},{"$f":"IF(AND($AK246=\"SSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$Q246,BslnAllctnCrrnt!$A$1<$R246),0,IF(AND(FctrChngDts!$A$2>=$D246,FctrChngDts!$B$2<$E246),IF(AND($AK246=\"SSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM(BslnAllctnCrrnt!$A$1-$T246),0),IF(AND($AK246=\"FSP2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM(BslnAllctnCrrnt!$A$1-$T246),IF(AND($AK246=\"FSP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM(BslnAllctnCrrnt!$A$1-$T246),IF(AND($AK246=\"FSP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$W246,BslnAllctnCrrnt!$A$1<$X246),$K246,IF(AND($AK246=\"FSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$Q246,BslnAllctnCrrnt!$A$1<$R246),0,IF(AND($AK246=\"FSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM(BslnAllctnCrrnt!$A$1-$T246),IF(AND($AK246=\"SSP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM(BslnAllctnCrrnt!$A$1-$T246),IF(AND($AK246=\"SSP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$W246,BslnAllctnCrrnt!$A$1<$X246),$K246,0)))))))))","v":0},{"$f":"IF(AND($AK246=\"SSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$Q246,BslnAllctnCrrnt!$A$1<$R246),SUM($K246-$HI246),IF(AND($AK246=\"SSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM($K246-$HI246),IF(AND($AK246=\"FSP2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM($K246-$HI246),IF(AND($AK246=\"FSP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM($K246-$HI246),IF(AND($AK246=\"FSP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$W246,BslnAllctnCrrnt!$A$1<$X246),SUM($K246-$HI246),IF(AND($AK246=\"FSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$Q246,BslnAllctnCrrnt!$A$1<$R246),SUM($K246-$HI246),IF(AND($AK246=\"FSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM($K246-$HI246),IF(AND($AK246=\"SSP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM($K246-$HI246),IF(AND($AK246=\"SSP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$W246,BslnAllctnCrrnt!$A$1<$X246),SUM($K246-$HI246),0)))))))))","v":0},{"$f":"IF(AND($AK246=\"FSP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),0,IF(AND($AK246=\"FSP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$W246,BslnAllctnCrrnt!$A$1<$X246),SUM(BslnAllctnCrrnt!$A$1-$W246),IF(AND($AK246=\"FSP3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$W246,BslnAllctnCrrnt!$A$1<$X246),SUM(BslnAllctnCrrnt!$A$1-$W246),0)))","v":0},{"$f":"IF(AND($AK246=\"FSP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM($M246-$HK246),IF(AND($AK246=\"FSP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$W246,BslnAllctnCrrnt!$A$1<$X246),SUM($M246-$HK246),IF(AND($AK246=\"FSP3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$W246,BslnAllctnCrrnt!$A$1<$X246),SUM($M246-$HK246),0)))","v":0},{"$f":"IF(AND($AK246=\"FWP1\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$Q246,BslnAllctnCrrnt!$A$1<$R246),SUM(BslnAllctnCrrnt!$A$1-$Q246),IF(AND($AK246=\"FWP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$Q246,BslnAllctnCrrnt!$A$1<$R246),SUM(BslnAllctnCrrnt!$A$1-$Q246),IF(AND($AK246=\"FWP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),$J246,IF(AND(FctrChngDts!$A$2>=$D246,FctrChngDts!$B$2<$E246),IF(AND($AK246=\"SSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$Q246,BslnAllctnCrrnt!$A$1<$R246),SUM(BslnAllctnCrrnt!$A$1-$Q246),0),IF(AND($AK246=\"SSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),$J246,0)))))","v":0},{"$f":"IF(AND($AK246=\"FWP1\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$Q246,BslnAllctnCrrnt!$A$1<$R246),SUM($J246-$HM246),IF(AND($AK246=\"FWP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$Q246,BslnAllctnCrrnt!$A$1<$R246),SUM($J246-$HM246),IF(AND($AK246=\"FWP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM($J246-$HM246),IF(AND($AK246=\"SSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$Q246,BslnAllctnCrrnt!$A$1<$R246),SUM($J246-$HM246),IF(AND($AK246=\"SSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM($J246-$HM246),0)))))","v":0},{"$f":"IF(AND($AK246=\"FWP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$Q246,BslnAllctnCrrnt!$A$1<$R246),0,IF(AND($AK246=\"FWP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM(BslnAllctnCrrnt!$A$1-$T246),IF(AND($AK246=\"FWP2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM(BslnAllctnCrrnt!$A$1-$T246),IF(AND($AK246=\"FWP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM(BslnAllctnCrrnt!$A$1-$T246),IF(AND($AK246=\"FWP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$W246,BslnAllctnCrrnt!$A$1<$X246),$L246,IF(AND($AK246=\"SSP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM(BslnAllctnCrrnt!$A$1-$T246),IF(AND($AK246=\"SSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$Q246,BslnAllctnCrrnt!$A$1<$R246),0,IF(AND($AK246=\"SSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM(BslnAllctnCrrnt!$A$1-$T246),0))))))))","v":0},{"$f":"IF(AND($AK246=\"FWP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$Q246,BslnAllctnCrrnt!$A$1<$R246),SUM($L246-$HO246),IF(AND($AK246=\"FWP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM($L246-$HO246),IF(AND($AK246=\"FWP2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM($L246-$HO246),IF(AND($AK246=\"FWP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM($L246-$HO246),IF(AND($AK246=\"FWP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$W246,BslnAllctnCrrnt!$A$1<$X246),SUM($L246-$HO246),IF(AND($AK246=\"SSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$Q246,BslnAllctnCrrnt!$A$1<$R246),SUM($L246-$HO246),IF(AND($AK246=\"SSP1P2\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM($L246-$HO246),0)))))))","v":0},{"$f":"IF(AND($AK246=\"FWP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),0,IF(AND($AK246=\"FWP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$W246,BslnAllctnCrrnt!$A$1<$X246),SUM(BslnAllctnCrrnt!$A$1-$W246),IF(AND($AK246=\"FWP3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$W246,BslnAllctnCrrnt!$A$1<$X246),SUM(BslnAllctnCrrnt!$A$1-$W246),IF(AND($AK246=\"SSP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),0,IF(AND($AK246=\"SSP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$W246,BslnAllctnCrrnt!$A$1<$X246),SUM(BslnAllctnCrrnt!$A$1-$W246),0)))))","v":0},{"$f":"IF(AND($AK246=\"FWP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM($N246-$HQ246),IF(AND($AK246=\"FWP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$W246,BslnAllctnCrrnt!$A$1<$X246),SUM($N246-$HQ246),IF(AND($AK246=\"FWP3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$W246,BslnAllctnCrrnt!$A$1<$X246),SUM($N246-$HQ246),IF(AND($AK246=\"SSP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$T246,BslnAllctnCrrnt!$A$1<$U246),SUM($N246-$HQ246),IF(AND($AK246=\"SSP2P3\",$HF246=TRUE,BslnAllctnCrrnt!$A$1>=$W246,BslnAllctnCrrnt!$A$1<$X246),SUM($N246-$HQ246),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[248,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G249),0,IF($F249<=$G249,SUM($G249-$F249),IF($F249>$G249,SUM((Account!$L$2-Usage!$F249)+Usage!$G249+1))))","v":0},{"$f":"IF($Q249=0,0,IF($R249=0,0,IF(AND($Q249<FctrChngDts!$A$2,$R249>=FctrChngDts!$A$2),SUM($R249-FctrChngDts!$A$2+1),IF(AND($Q249>=FctrChngDts!$A$2,$R249>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q249),IF(AND($Q249>=FctrChngDts!$A$2,$R249<FctrChngDts!$B$2),SUM($R249-$Q249+1),0)))))","v":0},{"$f":"IF($Q249=0,0,IF($R249=0,0,IF(AND($Q249<FctrChngDts!$A$2,$R249>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q249),IF(AND($Q249<FctrChngDts!$A$2,$R249<FctrChngDts!$A$2),SUM($R249-$Q249+1),IF(AND($Q249>FctrChngDts!$A$2,$R249>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R249+1),0)))))","v":0},{"$f":"IF($T249=0,0,IF($U249=0,0,IF(AND($T249<FctrChngDts!$A$2,$U249>=FctrChngDts!$A$2),SUM($U249-FctrChngDts!$A$2+1),IF(AND($T249>=FctrChngDts!$A$2,$U249<FctrChngDts!$B$2),SUM($U249-$T249+1),IF(AND($T249>=FctrChngDts!$A$2,$U249>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T249)<0),0,IF(AND($T249>=FctrChngDts!$A$2,$U249>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T249),0))))))","v":0},{"$f":"IF($T249=0,0,IF($U249=0,0,IF(AND($T249<FctrChngDts!$A$2,$U249>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T249),IF(AND($T249>=FctrChngDts!$B$2,$U249>=FctrChngDts!$B$2),SUM($U249-$T249+1),IF(AND($T249<FctrChngDts!$A$2,$U249<FctrChngDts!$A$2),SUM($U249-$T249+1),IF(AND($T249>=FctrChngDts!$A$2,$U249>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U249+1),0))))))","v":0},{"$f":"IF($W249=0,0,IF($X249=0,0,IF(AND($W249>=FctrChngDts!$A$2,$X249>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W249)<0),0,IF(AND($W249>=FctrChngDts!$A$2,$X249>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W249),IF(AND($W249>=FctrChngDts!$A$2,$X249<FctrChngDts!$B$2),SUM($X249-$W249+1),IF(AND($W249<FctrChngDts!$A$2,$X249>=FctrChngDts!$A$2),SUM($X249-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W249=0,0,IF($X249=0,0,IF(AND($W249<FctrChngDts!$A$2,$X249<FctrChngDts!$A$2),SUM($X249-$W249+1),IF(AND($W249>=FctrChngDts!$A$2,$X249>=FctrChngDts!$B$2,SUM($X249-FctrChngDts!$B$2+1)<=$Y249),SUM($X249-FctrChngDts!$B$2+1),IF(AND($W249>=FctrChngDts!$A$2,$X249>=FctrChngDts!$B$2),SUM($X249-$W249+1),IF(AND($W249<FctrChngDts!$A$2,$X249>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W249),0))))))","v":0},{"$f":"IF(AND($D249>=FctrChngDts!$C$2,$E249<FctrChngDts!$E$2),\"1\",IF(AND($D249>=FctrChngDts!$E$2,$E249<FctrChngDts!$G$2),\"2\",IF(AND($D249>=FctrChngDts!$G$2,$E249<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D249>=FctrChngDts!$D$2,,IF(AND($D249>=FctrChngDts!$C$2,$D249<=FctrChngDts!$D$2),$D249,IF(AND($D249>=FctrChngDts!$C$2,$D249>=FctrChngDts!$D$2,$E249>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D249>FctrChngDts!$D$2,,IF($D249=FctrChngDts!$D$2,$D249,IF(AND($D249>=FctrChngDts!$C$2,$E249<FctrChngDts!$D$2),$E249,IF(AND($D249>=FctrChngDts!$C$2,$E249>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D249>=FctrChngDts!$D$2,$E249>=FctrChngDts!$D$2,$E249>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E249<FctrChngDts!$D$2,$E249<=FctrChngDts!$D$2),$E249,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D249<FctrChngDts!$E$2,$E249<FctrChngDts!$E$2),,IF($D249>FctrChngDts!$F$2,,IF(AND($D249>=FctrChngDts!$E$2,$D249<=FctrChngDts!$F$2),$D249,IF(AND($D249>=FctrChngDts!$E$2,$D249>=FctrChngDts!$F$2,$E249>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D249>FctrChngDts!$F$2,,IF($E249=FctrChngDts!$F$2,$E249,IF(AND($D249<FctrChngDts!$E$2,$E249<=FctrChngDts!$F$2),$E249,IF(AND($D249>=FctrChngDts!$E$2,$E249<FctrChngDts!$F$2),$E249,IF(AND($D249>=FctrChngDts!$E$2,$E249>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D249>=FctrChngDts!$F$2,$E249>=FctrChngDts!$F$2,$E249>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D249<FctrChngDts!$G$2,$E249<FctrChngDts!$G$2),,IF($D249>FctrChngDts!$H$2,,IF(AND($D249>=FctrChngDts!$G$2,$D249<=FctrChngDts!$H$2),$D249,IF(AND($D249>=FctrChngDts!$G$2,$D249>=FctrChngDts!$H$2,$E249>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D249>FctrChngDts!$H$2,,IF($E249=FctrChngDts!$H$2,$E249,IF(AND($D249<FctrChngDts!$G$2,$E249<=FctrChngDts!$H$2),$E249,IF(AND($D249>=FctrChngDts!$G$2,$E249<FctrChngDts!$H$2),$E249,IF(AND($D249>=FctrChngDts!$G$2,$E249>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D249>=FctrChngDts!$H$2,$E249>=FctrChngDts!$H$2,$E249>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A249,Tenant!$A249:$J548,6,FALSE)","v":0},{"$f":"VLOOKUP($A249,Tenant!$A249:$J548,7,FALSE)","v":0},{"$f":"VLOOKUP($A249,Tenant!$A249:$J548,10,FALSE)","v":0},0,{"$f":"IF(AND($AK249=\"FSP2\",$AJ249=FALSE,$HF249=FALSE),SUM($K249*FctrChngDts!$C$9),IF(AND($AK249=\"FSP2\",$AJ249=TRUE,$HF249=FALSE),SUM($K249*FctrChngDts!$C$10),IF(AND($AK249=\"FSP2P3\",$AJ249=FALSE,$HF249=FALSE),SUM(SUM($K249,$M249)*FctrChngDts!$C$9),IF(AND($AK249=\"FSP2P3\",$AJ249=TRUE,$HF249=FALSE),SUM(SUM($K249,$M249)*FctrChngDts!$C$10),IF(AND($AK249=\"FSP3\",$AJ249=FALSE,$HF249=FALSE),SUM($M249*FctrChngDts!$C$9),IF(AND($AK249=\"FSP3\",$AJ249=TRUE,$HF249=FALSE),SUM($M249*FctrChngDts!$C$10),IF(AND($AK249=\"FSP1\",$AJ249=FALSE,$HF249=FALSE),SUM($I249*FctrChngDts!$C$9),IF(AND($AK249=\"FSP1\",$AJ249=TRUE,$HF249=FALSE),SUM($I249*FctrChngDts!$C$10),IF(AND($AK249=\"FSP1P2\",$AJ249=FALSE,$HF249=FALSE),SUM(SUM($I249,$K249)*FctrChngDts!$C$9),IF(AND($AK249=\"FSP1P2\",$AJ249=TRUE,$HF249=FALSE),SUM(SUM($I249,$K249)*FctrChngDts!$C$10),IF(AND($Z249=\"Summer\",$AK249=\"SSP2P3\",$AJ249=FALSE,$HF249=FALSE),SUM(SUM(SUM(SUM($K249,$M249)*FctrChngDts!$C$9),SUM(SUM($L249,$N249)*FctrChngDts!$C$11))*$AF249),IF(AND($Z249=\"Summer\",$AK249=\"SSP2P3\",$AJ249=TRUE,$HF249=FALSE),SUM(SUM(SUM(SUM($K249,$M249)*FctrChngDts!$C$10),SUM(SUM($L249,$N249)*FctrChngDts!$C$12))*$AF249),IF(AND($Z249=\"Winter\",$AK249=\"SSP2P3\",$AJ249=FALSE,$HF249=FALSE),SUM(SUM(SUM(SUM($K249,$M249)*FctrChngDts!$C$9),SUM(SUM($L249,$N249)*FctrChngDts!$C$11))-$AO249),IF(AND($Z249=\"Winter\",$AK249=\"SSP2P3\",$AJ249=TRUE,$HF249=FALSE),SUM(SUM(SUM(SUM($K249,$M249)*FctrChngDts!$C$10),SUM(SUM($L249,$N249)*FctrChngDts!$C$12))-$AO249),IF(AND($Z249=\"Summer\",$AK249=\"SSP1P2\",$AJ249=FALSE,$HF249=FALSE),SUM(SUM(SUM(SUM($I249,$K249)*FctrChngDts!$C$9),SUM(SUM($J249,$L249)*FctrChngDts!$C$11))*$AF249),IF(AND($Z249=\"Summer\",$AK249=\"SSP1P2\",$AJ249=TRUE,$HF249=FALSE),SUM(SUM(SUM(SUM($I249,$K249)*FctrChngDts!$C$10),SUM(SUM($J249,$L249)*FctrChngDts!$C$12))*$AF249),IF(AND($Z249=\"Winter\",$AK249=\"SSP1P2\",$AJ249=FALSE,$HF249=FALSE),SUM(SUM(SUM(SUM($I249,$K249)*FctrChngDts!$C$9),SUM(SUM($J249,$L249)*FctrChngDts!$C$11))-$AO249),IF(AND($Z249=\"Winter\",$AK249=\"SSP1P2\",$AJ249=TRUE,$HF249=FALSE),SUM(SUM(SUM(SUM($I249,$K249)*FctrChngDts!$C$10),SUM(SUM($J249,$L249)*FctrChngDts!$C$12))-$AO249),IF(AND($AK249=\"FSP2\",$AJ249=FALSE,$HF249=TRUE),SUM(SUM($HI249*FctrChngDts!$B$9),SUM($HJ249*FctrChngDts!$C$9)),IF(AND($AK249=\"FSP2\",$AJ249=TRUE,$HF249=TRUE),SUM(SUM($HI249*FctrChngDts!$B$10),SUM($HJ249*FctrChngDts!$C$10)),IF(AND($AK249=\"FSP2P3\",$AJ249=FALSE,$HF249=TRUE),SUM(SUM(SUM($HI249,$HK249)*FctrChngDts!$B$9),SUM(SUM($HJ249,$HL249)*FctrChngDts!$C$9)),IF(AND($AK249=\"FSP2P3\",$AJ249=TRUE,$HF249=TRUE),SUM(SUM(SUM($HI249,$HK249)*FctrChngDts!$B$10),SUM(SUM($HJ249,$HL249)*FctrChngDts!$C$10)),IF(AND($AK249=\"FSP3\",$AJ249=FALSE,$HF249=TRUE),SUM(SUM($HK249*FctrChngDts!$B$9),SUM($HL249*FctrChngDts!$C$9)),IF(AND($AK249=\"FSP3\",$AJ249=TRUE,$HF249=TRUE),SUM(SUM($HK249*FctrChngDts!$B$10),SUM($HL249*FctrChngDts!$C$10)),IF(AND($AK249=\"FSP1\",$AJ249=FALSE,$HF249=TRUE),SUM(SUM($HG249*FctrChngDts!$B$9),SUM($HH249*FctrChngDts!$C$9)),IF(AND($AK249=\"FSP1\",$AJ249=TRUE,$HF249=TRUE),SUM(SUM($HG249*FctrChngDts!$B$10),SUM($HH249*FctrChngDts!$C$10)),IF(AND($AK249=\"FSP1P2\",$AJ249=FALSE,$HF249=TRUE),SUM(SUM(SUM($HG249,$HI249)*FctrChngDts!$B$9),SUM(SUM($HH249,$HJ249)*FctrChngDts!$C$9)),IF(AND($AK249=\"FSP1P2\",$AJ249=TRUE,$HF249=TRUE),SUM(SUM(SUM($HG249,$HI249)*FctrChngDts!$B$10),SUM(SUM($HG249,$HI249)*FctrChngDts!$C$10)),IF(AND($Z249=\"Summer\",$AK249=\"SSP2P3\",$AJ249=FALSE,$HF249=TRUE),SUM(SUM(SUM(SUM($HI249,$HK249)*FctrChngDts!$B$9),SUM(SUM($HJ249,$HL249)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO249,$HQ249)*FctrChngDts!$B$11),SUM(SUM($HP249,$HR249)*FctrChngDts!$C$11))*$AF249),IF(AND($Z249=\"Summer\",$AK249=\"SSP2P3\",$AJ249=TRUE,$HF249=TRUE),SUM(SUM(SUM(SUM($HI249,$HK249)*FctrChngDts!$B$10),SUM(SUM($HJ249,$HL249)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO249,$HQ249)*FctrChngDts!$B$12),SUM(SUM($HP249,$HR249)*FctrChngDts!$C$12))*$AF249),IF(AND($Z249=\"Winter\",$AK249=\"SSP2P3\",$AJ249=FALSE,$HF249=TRUE),SUM(SUM(SUM(SUM($HI249,$HK249)*FctrChngDts!$B$9),SUM(SUM($HJ249,$HL249)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO249,$HQ249)*FctrChngDts!$B$11),SUM(SUM($HP249,$HR249)*FctrChngDts!$C$11))-$AO249),IF(AND($Z249=\"Winter\",$AK249=\"SSP2P3\",$AJ249=TRUE,$HF249=TRUE),SUM(SUM(SUM(SUM($HI249,$HK249)*FctrChngDts!$B$10),SUM(SUM($HO249,$HQ249)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO249,$HQ249)*FctrChngDts!$B$12),SUM(SUM($HP249,$HR249)*FctrChngDts!$C$12))-$AO249),IF(AND($Z249=\"Summer\",$AK249=\"SSP1P2\",$AJ249=FALSE,$HF249=TRUE),SUM(SUM(SUM(SUM($HG249,$HI249)*FctrChngDts!$B$9),SUM(SUM($HH249,$HJ249)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM249,$HO249)*FctrChngDts!$B$11),SUM(SUM($HN249,$HP249)*FctrChngDts!$C$11))*$AF249),IF(AND($Z249=\"Summer\",$AK249=\"SSP1P2\",$AJ249=TRUE,$HF249=TRUE),SUM(SUM(SUM(SUM($HG249,$HI249)*FctrChngDts!$B$10),SUM(SUM($HH249,$HJ249)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM249,$HO249)*FctrChngDts!$B$12),SUM(SUM($HN249,$HP249)*FctrChngDts!$C$12))*$AF249),IF(AND($Z249=\"Winter\",$AK249=\"SSP1P2\",$AJ249=FALSE,$HF249=TRUE),SUM(SUM(SUM(SUM($HG249,$HI249)*FctrChngDts!$B$9),SUM(SUM($HH249,$HJ249)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM249,$HO249)*FctrChngDts!$B$11),SUM(SUM($HN249,$HP249)*FctrChngDts!$C$11))-$AO249),IF(AND($Z249=\"Winter\",$AK249=\"SSP1P2\",$AJ249=TRUE,$HF249=TRUE),SUM(SUM(SUM(SUM($HG249,$HI249)*FctrChngDts!$B$10),SUM(SUM($HH249,$HJ249)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM249,$HO249)*FctrChngDts!$B$12),SUM(SUM($HN249,$HP249)*FctrChngDts!$C$12))-$AO249),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK249=\"FWP1\",$AJ249=FALSE,$HF249=FALSE),SUM($J249*FctrChngDts!$C$11),IF(AND($AK249=\"FWP1\",$AJ249=TRUE,$HF249=FALSE),SUM($J249*FctrChngDts!$C$12),IF(AND($AK249=\"FWP1P2\",$AJ249=FALSE,$HF249=FALSE),SUM(SUM($J249,$L249)*FctrChngDts!$C$11),IF(AND($AK249=\"FWP1P2\",$AJ249=TRUE,$HF249=FALSE),SUM(SUM($J249,$L249)*FctrChngDts!$C$12),IF(AND($AK249=\"FWP2\",$AJ249=FALSE,$HF249=FALSE),SUM($L249*FctrChngDts!$C$11),IF(AND($AK249=\"FWP2\",$AJ249=TRUE,$HF249=FALSE),SUM($L249*FctrChngDts!$C$12),IF(AND($AK249=\"FWP2P3\",$AJ249=FALSE,$HF249=FALSE),SUM(SUM($L249,$N249)*FctrChngDts!$C$11),IF(AND($AK249=\"FWP2P3\",$AJ249=TRUE,$HF249=FALSE),SUM(SUM($L249,$N249)*FctrChngDts!$C$12),IF(AND($AK249=\"FWP3\",$AJ249=FALSE,$HF249=FALSE),SUM($N249*FctrChngDts!$C$11),IF(AND($AK249=\"FWP3\",$AJ249=TRUE,$HF249=FALSE),SUM($N249*FctrChngDts!$C$12),IF(AND($Z249=\"Winter\",$AK249=\"SSP1P2\",$AJ249=FALSE,$HF249=FALSE),SUM(SUM(SUM($I249,$K249)*FctrChngDts!$C$9),SUM(SUM($J249,$L249)*FctrChngDts!$C$11))*$AG249,IF(AND($Z249=\"Winter\",$AK249=\"SSP1P2\",$AJ249=TRUE,$HF249=FALSE),SUM(SUM(SUM($I249,$K249)*FctrChngDts!$B$10),SUM(SUM($J249,$L249)*FctrChngDts!$B$12))*$AG249,IF(AND($Z249=\"Summer\",$AK249=\"SSP1P2\",$AJ249=FALSE,$HF249=FALSE),SUM(SUM(SUM($I249,$K249)*FctrChngDts!$B$9),SUM(SUM($J249,$L249)*FctrChngDts!$B$11))-$AJ249,IF(AND($Z249=\"Summer\",$AK249=\"SSP1P2\",$AJ249=TRUE,$HF249=FALSE),SUM(SUM(SUM($I249,$K249)*FctrChngDts!$C$10),SUM(SUM($J249,$L249)*FctrChngDts!$C$12))-$AJ249,IF(AND($Z249=\"Winter\",$AK249=\"SSP2P3\",$AJ249=FALSE,$HF249=FALSE),SUM(SUM(SUM($K249,$M249)*FctrChngDts!$C$9),SUM(SUM($L249,$N249)*FctrChngDts!$C$11))*$AG249,IF(AND($Z249=\"Winter\",$AK249=\"SSP2P3\",$AJ249=TRUE,$HF249=FALSE),SUM(SUM(SUM($K249,$M249)*FctrChngDts!$C$10),SUM(SUM($L249,$N249)*FctrChngDts!$C$12))*$AG249,IF(AND($Z249=\"Summer\",$AK249=\"SSP2P3\",$AJ249=FALSE,$HF249=FALSE),SUM(SUM(SUM($K249,$M249)*FctrChngDts!$C$9),SUM(SUM($L249,$N249)*FctrChngDts!$C$11))-$AJ249,IF(AND($Z249=\"Summer\",$AK249=\"SSP2P3\",$AJ249=TRUE,$HF249=FALSE),SUM(SUM(SUM($K249,$M249)*FctrChngDts!$C$10),SUM(SUM($L249,$N249)*FctrChngDts!$C$12))-$AJ249,IF(AND($AK249=\"FWP1\",$AJ249=FALSE,$HF249=TRUE),SUM(SUM($HM249*FctrChngDts!$B$11),SUM($HN249*FctrChngDts!$C$11)),IF(AND($AK249=\"FWP1\",$AJ249=TRUE,$HF249=TRUE),SUM(SUM($HM249*FctrChngDts!$B$12),SUM($HN249*FctrChngDts!$C$12)),IF(AND($AK249=\"FWP1P2\",$AJ249=FALSE,$HF249=TRUE),SUM(SUM(SUM($HM249,$HO249)*FctrChngDts!$B$11),SUM(SUM($HN249,$HP249)*FctrChngDts!$C$11)),IF(AND($AK249=\"FWP1P2\",$AJ249=TRUE,$HF249=TRUE),SUM(SUM(SUM($HM249,$KP249)*FctrChngDts!$C$12),SUM(SUM($HN249,$HP249)*FctrChngDts!$C$12)),IF(AND($AK249=\"FWP2\",$AJ249=FALSE,$HF249=TRUE),SUM(SUM($HO249*FctrChngDts!$B$11),SUM($HO249*FctrChngDts!$C$11)),IF(AND($AK249=\"FWP2\",$AJ249=TRUE,$HF249=TRUE),SUM(SUM($HO249*FctrChngDts!$B$12),SUM($HO249*FctrChngDts!$C$12)),IF(AND($AK249=\"FWP2P3\",$AJ249=FALSE,$HF249=TRUE),SUM(SUM(SUM($HO249,$HQ249)*FctrChngDts!$C$11),SUM(SUM($HP249,$HR249)*FctrChngDts!$C$11)),IF(AND($AK249=\"FWP2P3\",$AJ249=TRUE,$HF249=TRUE),SUM(SUM(SUM($HO249,$HQ249)*FctrChngDts!$C$12),SUM(SUM($HP249,$HR249)*FctrChngDts!$C$12)),IF(AND($AK249=\"FWP3\",$AJ249=FALSE,$HF249=TRUE),SUM(SUM($HQ249*FctrChngDts!$B$11),SUM($HR249*FctrChngDts!$C$11)),IF(AND($AK249=\"FWP3\",$AJ249=TRUE,$HF249=TRUE),SUM(SUM($HQ249*FctrChngDts!$B$12),SUM($HR249*FctrChngDts!$C$12)),IF(AND($Z249=\"Winter\",$AK249=\"SSP1P2\",$AJ249=FALSE,$HF249=TRUE),SUM(SUM(SUM(SUM($HG249,$HI249)*FctrChngDts!$B$9),SUM(SUM($HH249,$HJ249)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM249,$HO249)*FctrChngDts!$B$11),SUM(SUM($HN249,$HP249)*FctrChngDts!$C$11))*$AG249),IF(AND($Z249=\"Winter\",$AK249=\"SSP1P2\",$AJ249=TRUE,$HF249=TRUE),SUM(SUM(SUM(SUM($HG249,$HI249)*FctrChngDts!$B$10), SUM(SUM($HH249,$HJ249)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM249,$HO249)*FctrChngDts!$B$12),SUM(SUM($HN249,$HP249)*FctrChngDts!$C$12))*$AG249),IF(AND($Z249=\"Summer\",$AK249=\"SSP1P2\",$AJ249=FALSE,$HF249=TRUE),SUM(SUM(SUM(SUM($HG249,$HI249)*FctrChngDts!$B$9),SUM(SUM($HH249,$HJ249)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM249,$HO249)*FctrChngDts!$B$11),SUM(SUM($HN249,$HP249)*FctrChngDts!$C$11))-$AJ249),IF(AND($Z249=\"Summer\",$AK249=\"SSP1P2\",$AJ249=TRUE,$HF249=TRUE),SUM(SUM(SUM(SUM($HG249,$HI249)*FctrChngDts!$B$10),SUM(SUM($HH249,$HJ249)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM249,$HO249)*FctrChngDts!$B$12),SUM(SUM($HN249,$HP249)*FctrChngDts!$C$12))-$AJ249),IF(AND($Z249=\"Winter\",$AK249=\"SSP2P3\",$AJ249=FALSE,$HF249=TRUE),SUM(SUM(SUM(SUM($HI249,$HK249)*FctrChngDts!$B$9),SUM(SUM($HJ249,$HL249)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO249,$HQ249)*FctrChngDts!$B$11),SUM(SUM($HP249,$HR249)*FctrChngDts!$C$11))*$AG249),IF(AND($Z249=\"Winter\",$AK249=\"SSP2P3\",$AJ249=TRUE,$HF249=TRUE),SUM(SUM(SUM(SUM($HI249,$HK249)*FctrChngDts!$B$10), SUM(SUM($HJ249,$HL249)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO249,$HQ249)*FctrChngDts!$B$12),SUM(SUM($HP249,$HR249)*FctrChngDts!$C$12))*$AG249),IF(AND($Z249=\"Summer\",$AK249=\"SSP2P3\",$AJ249=FALSE,$HF249=TRUE),SUM(SUM(SUM(SUM($HI249,$HK249)*FctrChngDts!$B$9),SUM(SUM($HJ249,$HL249)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO249,$HQ249)*FctrChngDts!$B$11),SUM(SUM($HP249,$HR249)*FctrChngDts!$C$11))-$AJ249),IF(AND($Z249=\"Summer\",$AK249=\"SSP2P3\",$AJ249=TRUE,$HF249=TRUE),SUM(SUM(SUM(SUM($HI249,$HK249)*FctrChngDts!$B$10), SUM(SUM($HJ249,$HL249)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO249,$HQ249)*FctrChngDts!$B$12),SUM(SUM($HP249,$HR249)*FctrChngDts!$C$12))-$AJ249),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK249=\"FSP1\",$AH249=TRUE,SUM(SUM(SUM($AI249*FctrChngDts!$B$13)*I249),$AR249)>$AD249),$AD249,IF(AND($AK249=\"FSP1\",$AH249=TRUE,SUM(SUM(SUM($AI249*FctrChngDts!$B$13)*$I249),$AR249)<=$AD249),SUM(SUM(SUM($AI249*FctrChngDts!$B$13)*$I249),$AR249),IF(AND($Z249=\"Summer\",$AK249=\"SSP1\",$AH249=TRUE,SUM(SUM(SUM(SUM($I249,$J249)*SUM($AI249*FctrChngDts!$B$13))*$AF249),$AR249)>$AD249),$AD249,IF(AND($Z249=\"Summer\",$AK249=\"SSP1\",$AH249=TRUE,SUM(SUM(SUM(SUM($I249,$J249)*SUM($AI249*FctrChngDts!$B$13))*$AF249),$AR249)<=$AD249),SUM(SUM(SUM(SUM($I249,$J249)*SUM($AI249*FctrChngDts!$B$13))*$AF249),$AR249),IF(AND($Z249=\"Winter\",$AK249=\"SSP1\",$AH249=TRUE,SUM(SUM(SUM(SUM($I249,$J249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AU249:$AW249)),$AR249)>$AD249),$AD249,IF(AND($Z249=\"Winter\",$AK249=\"SSP1\",$AH249=TRUE,SUM(SUM(SUM(SUM($I249,$J249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AU249:$AW249)),$AR249)<=$AD249),SUM(SUM(SUM(SUM($I249,$J249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AU249:$AW249)),$AR249),IF(AND($AK249=\"FSP1P2\",$AH249=TRUE,SUM(SUM(SUM(SUM($I249,$K249)*SUM($AI249*FctrChngDts!$B$13))*$AF249),$AR249)>$AD249),$AD249,IF(AND($AK249=\"FSP1P2\",$AH249=TRUE,SUM(SUM(SUM(SUM($I249,$K249)*SUM($AI249*FctrChngDts!$B$13))*$AF249),$AR249)<=$AD249),SUM(SUM(SUM(SUM($I249,$K249)*SUM($AI249*FctrChngDts!$B$13))*$AF249),$AR249),IF(AND($Z249=\"Summer\",$AK249=\"SSP1P2\",$AH249=TRUE,SUM(SUM(SUM(SUM($I249,$K249,$J249,$L249)*SUM($AI249*FctrChngDts!$B$13))*$AF249),$AR249)>$AD249),$AD249,IF(AND($Z249=\"Summer\",$AK249=\"SSP1P2\",$AH249=TRUE,SUM(SUM(SUM(SUM($I249,$K249,$J249,$L249)*SUM($AI249*FctrChngDts!$B$13))*$AF249),$AR249)<=$AD249),SUM(SUM(SUM(SUM($I249,$K249,$J249,$L249)*SUM($AI249*FctrChngDts!$B$13))*$AF249),$AR249),IF(AND($Z249=\"Winter\",$AK249=\"SSP1P2\",$AH249=TRUE,SUM(SUM(SUM(SUM($I249,$K249,$J249,$L249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AU249:$AW249)),$AR249)>$AD249),$AD249,IF(AND($Z249=\"Winter\",$AK249=\"SSP1P2\",$AH249=TRUE,SUM(SUM(SUM(SUM($I249,$K249,$J249,$L249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AU249:$AW249)),$AR249)<=$AD249),MIN($AD249,SUM($AL249,SUM(SUM(SUM(SUM($I249,$K249,$J249,$L249)*SUM($AI249*FctrChngDts!$B$13))*$AF249)))),IF(AND($AK249=\"FSP2\",$AH249=TRUE,SUM(SUM(SUM($AI249*FctrChngDts!$B$13)*$K249),$AR249)>$AD249),$AD249,IF(AND($AK249=\"FSP2\",$AH249=TRUE,SUM(SUM(SUM($AI249*FctrChngDts!$B$13)*$K249),$AR249)<=$AD249),SUM(SUM(SUM($AI249*FctrChngDts!$B$13)*$K249),$AR249),IF(AND($Z249=\"Summer\",$AK249=\"SSP2\",$AH249=TRUE,SUM(SUM(SUM(SUM($K249,$L249)*SUM($AI249*FctrChngDts!$B$13))*$AF249),$AR249)>$AD249),$AD249,IF(AND($Z249=\"Summer\",$AK249=\"SSP2\",$AH249=TRUE,SUM(SUM(SUM(SUM($K249,$L249)*SUM($AI249*FctrChngDts!$B$13))*$AF249),$AR249)<=$AD249),SUM(SUM(SUM(SUM($K249,$L249)*SUM($AI249*FctrChngDts!$B$13))*$AF249),$AR249),IF(AND($Z249=\"Winter\",$AK249=\"SSP2\",$AH249=TRUE,SUM(SUM(SUM(SUM($K249,$L249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AU249:$AW249)),$AR249)>$AD249),$AD249,IF(AND($Z249=\"Winter\",$AK249=\"SSP2\",$AH249=TRUE,SUM(SUM(SUM(SUM($K249,$L249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AU249:$AW249)),$AR249)<=$AD249),SUM(SUM(SUM(SUM($K249,$L249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AU249:$AW249)),$AR249),IF(AND($AK249=\"FSP2P3\",$AH249=TRUE,SUM(SUM(SUM(SUM($K249,$M249)*SUM($AI249*FctrChngDts!$B$13))*$AF249),$AR249)>$AD249),$AD249,IF(AND($AK249=\"FSP2P3\",$AH249=TRUE,SUM(SUM(SUM(SUM($K249,$M249)*SUM($AI249*FctrChngDts!$B$13))*$AF249),$AR249)<=$AD249),SUM(SUM(SUM(SUM($K249,$M249)*SUM($AI249*FctrChngDts!$B$13))*$AF249),$AR249),IF(AND($Z249=\"Summer\",$AK249=\"SSP2P3\",$AH249=TRUE,SUM(SUM(SUM(SUM($K249,$L249,$M249,$N249)*SUM($AI249*FctrChngDts!$B$13))*$AF249),$AR249)>$AD249),$AD249,IF(AND($Z249=\"Summer\",$AK249=\"SSP2P3\",$AH249=TRUE,SUM(SUM(SUM(SUM($K249,$L249,$M249,$N249)*SUM($AI249*FctrChngDts!$B$13))*$AF249),$AR249)<=$AD249),SUM(SUM(SUM(SUM($K249,$L249,$M249,$N249)*SUM($AI249*FctrChngDts!$B$13))*$AF249),$AR249),IF(AND($Z249=\"Winter\",$AK249=\"SSP2P3\",$AH249=TRUE,SUM(SUM(SUM(SUM($K249,$L249,$M249,$N249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AU249:$AW249)),$AR249)>$AD249),$AD249,IF(AND($Z249=\"Winter\",$AK249=\"SSP2P3\",$AH249=TRUE,SUM(SUM(SUM(SUM($K249,$L249,$M249,$N249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AU249:$AW249)),$AR249)<=$AD249),SUM(SUM(SUM(SUM($K249,$L249,$M249,$N249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AU249:$AW249)),$AR249),IF(AND($AK249=\"FSP3\",$AH249=TRUE,SUM(SUM(SUM($AI249*FctrChngDts!$B$13)*$M249),$AR249)>$AD249),$AD249,IF(AND($AK249=\"FSP3\",$AH249=TRUE,SUM(SUM(SUM($AI249*FctrChngDts!$B$13)*$M249),$AR249)<=$AD249),SUM(SUM(SUM($AI249*FctrChngDts!$B$13)*$M249),$AR249),IF(AND($Z249=\"Summer\",$AK249=\"SSP3\",$AH249=TRUE,SUM(SUM(SUM(SUM($M249,$N249)*SUM($AI249*FctrChngDts!$B$13))*$AF249),$AR249)>$AD249),$AD249,IF(AND($Z249=\"Summer\",$AK249=\"SSP3\",$AH249=TRUE,SUM(SUM(SUM(SUM($M249,$N249)*SUM($AI249*FctrChngDts!$B$13))*$AF249),$AR249)<=$AD249),SUM(SUM(SUM(SUM($M249,$N249)*SUM($AI249*FctrChngDts!$B$13))*$AF249),$AR249),IF(AND($Z249=\"Winter\",$AK249=\"SSP3\",$AH249=TRUE,SUM(SUM(SUM(SUM($M249,$N249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AU249:$AW249)),$AR249)>$AD249),$AD249,IF(AND($Z249=\"Winter\",$AK249=\"SSP3\",$AH249=TRUE,SUM(SUM(SUM(SUM($M249,$N249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AU249:$AW249)),$AR249)<=$AD249),SUM(SUM(SUM(SUM($M249,$N249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AU249:$AW249)),$AR249),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK249=\"FWP1\",$AH249=TRUE,SUM(SUM(SUM($AI249*FctrChngDts!$B$13)*$J249),$AU249)>$AE249),$AE249,IF(AND($AK249=\"FWP1\",$AH249=TRUE,SUM(SUM(SUM($AI249*FctrChngDts!$B$13)*$J249),$AU249)<=$AE249),SUM(SUM(SUM($AI249*FctrChngDts!$B$13)*$J249),$AU249),IF(AND($Z249=\"Winter\",$AK249=\"SSP1\",$AH249=TRUE,SUM(SUM(SUM(SUM($I249,$J249)*SUM($AI249*FctrChngDts!$B$13))*$AG249),$AU249)>$AE249),$AE249,IF(AND($Z249=\"Winter\",$AK249=\"SSP1\",$AH249=TRUE,SUM(SUM(SUM(SUM($I249,$J249)*SUM($AI249*FctrChngDts!$B$13))*$AG249),$AU249)<=$AE249),SUM(SUM(SUM(SUM($I249,$J249)*SUM($AI249*FctrChngDts!$B$13))*$AG249),$AU249),IF(AND($Z249=\"Summer\",$AK249=\"SSP1\",$AH249=TRUE,SUM(SUM(SUM(SUM($I249,$J249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AR249:$AT249)),$AU249)>$AE249),$AE249,IF(AND($Z249=\"Summer\",$AK249=\"SSP1\",$AH249=TRUE,SUM(SUM(SUM(SUM($I249,$J249)*SUM($AI249*FctrChngDts!$B$13))- SUM($AR249:$AT249)),$AU249)<=$AE249),SUM(SUM(SUM(SUM($I249,$J249)*SUM($AI249*FctrChngDts!$B$13))- SUM($AR249:$AT249)),$AU249),IF(AND($AK249=\"FWP1P2\",$AH249=TRUE,SUM(SUM(SUM(SUM($J249,$L249)*SUM($AI249*FctrChngDts!$B$13))*$AG249),$AU249)>$AE249),$AE249,IF(AND($AK249=\"FWP1P2\",$AH249=TRUE,SUM(SUM(SUM(SUM($J249,$L249)*SUM($AI249*FctrChngDts!$B$13))*$AG249),$AU249)<=$AE249),SUM(SUM(SUM(SUM($J249,$L249)*SUM($AI249*FctrChngDts!$B$13))*$AG249),$AU249),IF(AND($Z249=\"Winter\",$AK249=\"SSP1P2\",$AH249=TRUE,SUM(SUM(SUM(SUM($I249,$K249,$J249,$L249)*SUM($AI249*FctrChngDts!$B$13))*$AG249),$AU249)>$AE249),$AE249,IF(AND($Z249=\"Winter\",$AK249=\"SSP1P2\",$AH249=TRUE,SUM(SUM(SUM(SUM($I249,$K249,$J249,$L249)*SUM($AI249*FctrChngDts!$B$13))*$AG249),$AU249)<=$AE249),SUM(SUM(SUM(SUM($I249,$K249,$J249,$L249)*SUM($AI249*FctrChngDts!$B$13))*$AG249),$AU249),IF(AND($Z249=\"Summer\",$AK249=\"SSP1P2\",$AH249=TRUE,SUM(SUM(SUM(SUM($I249,$K249,$J249,$L249)*SUM($AI249*FctrChngDts!$B$13))- SUM($AR249:$AT249)),$AU249)>$AE249),$AE249,IF(AND($Z249=\"Summer\",$AK249=\"SSP1P2\",$AH249=TRUE,SUM(SUM(SUM(SUM($I249,$K249,$J249,$L249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AR249:$AT249)),$AU249)<=$AE249),SUM(SUM(SUM(SUM($I249,$K249,$J249,$L249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AR249:$AT249)),$AU249),IF(AND($AK249=\"FWP2\",$AH249=TRUE,SUM(SUM(SUM($AI249*FctrChngDts!$B$13)*$L249),$AU249)>$AE249),$AE249,IF(AND($AK249=\"FWP2\",$AH249=TRUE,SUM(SUM(SUM($AI249*FctrChngDts!$B$13)*$L249),$AU249)<=$AE249),SUM(SUM(SUM($AI249*FctrChngDts!$B$13)*$L249),$AU249),IF(AND($Z249=\"Winter\",$AK249=\"SSP2\",$AH249=TRUE,SUM(SUM(SUM(SUM($K249,$L249)*SUM($AI249*FctrChngDts!$B$13))*$AG249),$AU249)>$AE249),$AE249,IF(AND($Z249=\"Winter\",$AK249=\"SSP2\",$AH249=TRUE,SUM(SUM(SUM(SUM($K249,$L249)*SUM($AI249*FctrChngDts!$B$13))*$AG249),$AU249)<=$AE249),SUM(SUM(SUM(SUM($K249,$L249)*SUM($AI249*FctrChngDts!$B$13))*$AG249),$AU249),IF(AND($Z249=\"Summer\",$AK249=\"SSP2\",$AH249=TRUE,SUM(SUM(SUM(SUM($K249,$L249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AR249:$AT249)),$AU249)>$AE249),$AE249,IF(AND($Z249=\"Summer\",$AK249=\"SSP2\",$AH249=TRUE,SUM(SUM(SUM(SUM($K249,$L249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AR249:$AT249)),$AU249)<=$AE249),SUM(SUM(SUM(SUM($K249,$L249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AR249:$AT249)),$AU249),IF(AND($AK249=\"FWP2P3\",$AH249=TRUE,SUM(SUM(SUM(SUM($L249,$N249)*SUM($AI249*FctrChngDts!$B$13))*$AG249),$AU249)>$AE249),$AE249,IF(AND($AK249=\"FWP2P3\",$AH249=TRUE,SUM(SUM(SUM(SUM($L249,$N249)*SUM($AI249*FctrChngDts!$B$13))*$AG249),$AU249)<=$AE249),SUM(SUM(SUM(SUM($L249,$N249)*SUM($AI249*FctrChngDts!$B$13))*$AG249),$AU249),IF(AND($Z249=\"Winter\",$AK249=\"SSP2P3\",$AH249=TRUE,SUM(SUM(SUM(SUM($K249,$L249,$M249,$N249)*SUM($AI249*FctrChngDts!$B$13))*$AG249),$AU249)>$AE249),$AE249,IF(AND($Z249=\"Winter\",$AK249=\"SSP2P3\",$AH249=TRUE,SUM(SUM(SUM(SUM($K249,$L249,$M249,$N249)*SUM($AI249*FctrChngDts!$B$13))*$AG249),$AU249)<=$AE249),SUM(SUM(SUM(SUM($K249,$L249,$M249,$N249)*SUM($AI249*FctrChngDts!$B$13))*$AG249),$AU249),IF(AND($Z249=\"Summer\",$AK249=\"SSP2P3\",$AH249=TRUE,SUM(SUM(SUM(SUM($K249,$L249,$M249,$N249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AR249:$AT249)),$AU249)>$AE249),$AE249,IF(AND($Z249=\"Summer\",$AK249=\"SSP2P3\",$AH249=TRUE,SUM(SUM(SUM(SUM($K249,$L249,$M249,$N249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AR249:$AT249)),$AU249)<=$AE249),SUM(SUM(SUM(SUM($K249,$L249,$M249,$N249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AR249:$AT249)),$AU249),IF(AND($AK249=\"FWP3\",$AH249=TRUE,SUM(SUM(SUM($AI249*FctrChngDts!$B$13)*$N249),$AU249)>$AE249),$AE249,IF(AND($AK249=\"FWP3\",$AH249=TRUE,SUM(SUM(SUM($AI249*FctrChngDts!$B$13)*$N249),$AU249)<=$AE249),SUM(SUM(SUM($AI249*FctrChngDts!$B$13)*$N249),$AU249),IF(AND($Z249=\"Winter\",$AK249=\"SSP3\",$AH249=TRUE,SUM(SUM(SUM(SUM($M249,$N249)*SUM($AI249*FctrChngDts!$B$13))*$AG249),$AU249)>$AE249),$AE249,IF(AND($Z249=\"Winter\",$AK249=\"SSP3\",$AH249=TRUE,SUM(SUM(SUM(SUM($M249,$N249)*SUM($AI249*FctrChngDts!$B$13))*$AG249),$AU249)<=$AE249),SUM(SUM(SUM(SUM($M249,$N249)*SUM($AI249*FctrChngDts!$B$13))*$AG249),$AU249),IF(AND($Z249=\"Summer\",$AK249=\"SSP3\",$AH249=TRUE,SUM(SUM(SUM(SUM($M249,$N249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AR249:$AT249)),$AU249)>$AE249),$AE249,IF(AND($Z249=\"Summer\",$AK249=\"SSP3\",$AH249=TRUE,SUM(SUM(SUM(SUM($M249,$N249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AR249:$AT249)),$AU249)<=$AE249),SUM(SUM(SUM(SUM($M249,$N249)*SUM($AI249*FctrChngDts!$B$13))-SUM($AR249:$AT249)),$AU249),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I249>0,$AH249=FALSE),SUM($AR249*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I249>0,$AH249=TRUE),SUM($AX249*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I249>0,$AH249=FALSE),SUM($AS249*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I249>0,$AH249=TRUE),SUM($AY249*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I249>0,$AH249=FALSE),SUM($AT249*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I249>0,$AH249=TRUE),SUM($AZ249*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J249>0,$AH249=FALSE),SUM($AU249*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J249>0,$AH249=TRUE),SUM($BA249*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J249>0,$AH249=FALSE),SUM($AV249*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J249>0,$AH249=TRUE),SUM($BB249*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J249>0,$AH249=FALSE),SUM($AW249*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J249>0,$AH249=TRUE),SUM($BC249*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K249>0,$AH249=FALSE),SUM($AR249*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K249>0,$AH249=TRUE),SUM($AX249*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K249>0,$AH249=FALSE),SUM($AS249*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K249>0,$AH249=TRUE),SUM($AY249*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K249>0,$AH249=FALSE),SUM($AT249*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K249>0,$AH249=TRUE),SUM($AZ249*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L249>0,$AH249=FALSE),SUM($AU249*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L249>0,$AH249=TRUE),SUM($BA249*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L249>0,$AH249=FALSE),SUM($AV249*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L249>0,$AH249=TRUE),SUM($BB249*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L249>0,$AH249=FALSE),SUM($AW249*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L249>0,$AH249=TRUE),SUM($BC249*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M249>0,$AH249=FALSE),SUM($AR249*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M249>0,$AH249=TRUE),SUM($AX249*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M249>0,$AH249=FALSE),SUM($AS249*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M249>0,$AH249=TRUE),SUM($AY249*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M249>0,$AH249=FALSE),SUM($AT249*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M249>0,$AH249=TRUE),SUM($AZ249*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N249>0,$AH249=FALSE),SUM($AU249*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N249>0,$AH249=TRUE),SUM($BA249*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N249>0,$AH249=FALSE),SUM($AV249*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N249>0,$AH249=TRUE),SUM($BB249*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N249>0,$AH249=FALSE),SUM($AW249*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N249>0,$AH249=TRUE),SUM($BC249*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I249=0,0,IF(AND($I249>0,$K249>0,$AH249=FALSE),SUM($AR249/$P249*$I249),IF(AND($I249>0,$K249=0,$AH249=FALSE),$AR249,IF(AND($I249>0,$K249>0,$AH249=TRUE),ROUND(MIN($HU249,SUM(SUM($I249,$K249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA249,SUM(SUM($I249,$K249)*(FctrChngDts!$B$13)*$AI249)*$IA249)),0),IF(AND($I249>0,$K249=0,$AH249=TRUE),$AX249))))),0)","v":0},{"$f":"ROUND(IF($I249=0,0,IF(AND($I249>0,$K249>0,$AH249=FALSE),SUM($AS249/$P249*$I249),IF(AND($I249>0,$K249=0,$AH249=FALSE),$AS249,IF(AND($I249>0,$K249>0,$AH249=TRUE),ROUND(MIN(SUM($HU249-$BW249),SUM(SUM($I249,$K249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA249)*3),0),IF(AND($I249>0,$K249=0,$AH249=TRUE),$AY249))))),0)","v":0},0,{"$f":"IF($J249=0,0,IF(AND($J249>0,$L249=0,$N249=0,$AH249=FALSE,$AJ249=FALSE),ROUND(MIN($HX249,SUM($AU249,$BA249)),0),IF(AND($J249>0,$L249=0,$N249=0,$AH249=TRUE,$AJ249=FALSE),ROUND(MIN($HX249,SUM($AU249,SUM($J249*$AI249*FctrChngDts!$B$13))),0),IF(AND($J249>0,$L249>0,$N249=0,$AH249=FALSE,$AJ249=FALSE),ROUND(MIN($HX249,SUM(SUM($J249,$L249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA249,SUM(SUM($J249,$L249)*(FctrChngDts!$B$13)*$AI249)*$IA249)),0),IF(AND($J249>0,$L249>0,$N249=0,$AH249=TRUE,$AJ249=FALSE),ROUND(MIN($HX249,SUM(SUM(SUM(SUM($J249,$L249)*FctrChngDts!$C$11*$IA249),SUM(SUM($J249,$L249)*SUM(FctrChngDts!$B$13*$AI249)*$IA249)))),0),IF(AND($J249>0,$L249=0,$N249=0,$AH249=FALSE,$AJ249=TRUE),ROUND(MIN($HX249,SUM($AU249,$BA249)),0),IF(AND($J249>0,$L249=0,$N249=0,$AH249=TRUE,$AJ249=TRUE),ROUND(MIN($HX249,SUM($AU249,SUM($J249*$AI249*FctrChngDts!$B$13))),0),IF(AND($J249>0,$L249>0,$N249=0,$AH249=FALSE,$AJ249=TRUE),ROUND(MIN($HX249,SUM(SUM($J249,$L249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA249,SUM(SUM($J249,$L249)*(FctrChngDts!$B$13)*$AI249)*$IA249)),0),IF(AND($J249>0,$L249>0,$N249=0,$AH249=TRUE,$AJ249=TRUE),ROUND(MIN($HX249,SUM(SUM(SUM(SUM($J249,$L249)*FctrChngDts!$C$12*$IA249),SUM(SUM($J249,$L249)*SUM(FctrChngDts!$B$13*$AI249)*$IA249)))),0))))))))))","v":0},{"$f":"IF($J249=0,0,IF(AND($J249>0,$L249=0,$N249=0,$AH249=FALSE,$AJ249=FALSE),ROUND(MIN(SUM($HX249-$BZ249),SUM($AU249*3)),0),IF(AND($J249>0,$L249=0,$N249=0,$AH249=TRUE,$AJ249=FALSE),ROUND(MIN(SUM($HX249-$BZ249),SUM(SUM($J249,$L249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA249)*3),0),IF(AND($J249>0,$L249>0,$N249=0,$AH249=FALSE,$AJ249=FALSE),ROUND(MIN(SUM($HX249-$BZ249),SUM(SUM($J249,$L249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA249)*3),0),IF(AND($J249>0,$L249>0,$N249=0,$AH249=TRUE,$AJ249=FALSE),ROUND(MIN(SUM($HX249-$BZ249),SUM(SUM($J249,$L249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA249)*3),0),IF(AND($J249>0,$L249=0,$N249=0,$AH249=FALSE,$AJ249=TRUE),ROUND(MIN(SUM($HX249-$BZ249),SUM($AU249*3)),0),IF(AND($J249>0,$L249=0,$N249=0,$AH249=TRUE,$AJ249=TRUE),ROUND(MIN(SUM($HX249-$BZ249),SUM(SUM($J249,$L249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA249)*3),0),IF(AND($J249>0,$L249>0,$N249=0,$AH249=FALSE,$AJ249=TRUE),ROUND(MIN(SUM($HX249-$BZ249),SUM(SUM($J249,$L249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA249)*3),0),IF(AND($J249>0,$L249>0,$N249=0,$AH249=TRUE,$AJ249=TRUE),ROUND(MIN(SUM($HX249-$BZ249),SUM(SUM($J249,$L249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA249)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K249=0,0,IF(AND($I249>0,$K249>0,$M249=0,$AH249=FALSE),SUM($AR249-$BW249),IF(AND($I249=0,$K249>0,$M249>0,$AH249=FALSE),SUM($AR249/$P249*$K249),IF(AND($I249=0,$K249>0,$M249=0,$AH249=FALSE),$AR249,IF($K249=0,0,IF(AND($I249>0,$K249>0,$M249=0,$AH249=TRUE),ROUND(MIN($HV249,SUM(SUM($I249,$K249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB249,SUM(SUM($I249,$K249)*(FctrChngDts!$B$13)*$AI249)*$IB249)),0),IF(AND($I249=0,$K249>0,$M249>0,$AH249=TRUE),ROUND(MIN($HV249,SUM(SUM($I249,$K249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB249,SUM(SUM($I249,$K249)*(FctrChngDts!$B$13)*$AI249)*$IB249)),0),IF(AND($I249=0,$K249>0,$M249=0,$AH249=TRUE),$AX249)))))))),0)","v":0},{"$f":"ROUND(IF($K249=0,0,IF(AND($I249>0,$K249>0,$M249=0,$AH249=FALSE),SUM($AS249-$BX249),IF(AND($I249=0,$K249>0,$M249>0,$AH249=FALSE),SUM($AS249/$P249*$K249),IF(AND($I249=0,$K249>0,$M249=0,$AH249=FALSE),$AS249,IF($K249=0,0,IF(AND($I249>0,$K249>0,$M249=0,$AH249=TRUE),ROUND(MIN(SUM($HV249-$BW249),SUM(SUM($I249,$K249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB249)*3),0),IF(AND($I249=0,$K249>0,$M249>0,$AH249=TRUE),ROUND(MIN(SUM($HV249-$BW249),SUM(SUM($I249,$K249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB249)*3),0),IF(AND($I249=0,$K249>0,$M249=0,$AH249=TRUE),$AY249)))))))),0)","v":0},0,{"$f":"IF($L249=0,0,IF(AND($J249>0,$L249>0,$N249=0,$AH249=FALSE,$AJ249=FALSE),ROUND(MIN($HY249,SUM(SUM($J249,$L249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB249,SUM(SUM($J249,$L249)*(FctrChngDts!$B$13)*$AI249)*$IB249)),0),IF(AND($J249>0,$L249>0,$N249=0,$AH249=TRUE,$AJ249=FALSE),ROUND(MIN($HY249,SUM(SUM(SUM(SUM($J249,$L249)*FctrChngDts!$C$11*$IB249),SUM(SUM($J249,$L249)*SUM(FctrChngDts!$B$13*$AI249)*$IB249)))),0),IF(AND($J249=0,$L249>0,$N249=0,$AH249=FALSE,$AJ249=FALSE),ROUND(MIN($HY249,SUM($L249*FctrChngDts!$C$11)),0),IF(AND($J249=0,$L249>0,$N249=0,$AH249=TRUE,$AJ249=FALSE),ROUND(MIN($HY249,SUM(SUM(SUM(SUM($J249,$L249)*FctrChngDts!$C$11*$IB249),SUM(SUM($J249,$L249)*SUM(FctrChngDts!$B$13*$AI249)*$IB249)))),0),IF(AND($J249>0,$L249>0,$N249=0,$AH249=FALSE,$AJ249=TRUE),ROUND(MIN($HY249,SUM(SUM($J249,$L249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB249,SUM(SUM($J249,$L249)*(FctrChngDts!$B$13)*$AI249)*$IB249)),0),IF(AND($J249>0,$L249>0,$N249=0,$AH249=TRUE,$AJ249=TRUE),ROUND(MIN($HY249,SUM(SUM(SUM(SUM($J249,$L249)*FctrChngDts!$C$12*$IB249),SUM(SUM($J249,$L249)*SUM(FctrChngDts!$B$13*$AI249)*$IB249)))),0),IF(AND($J249=0,$L249>0,$N249=0,$AH249=FALSE,$AJ249=TRUE),ROUND(MIN($HY249,SUM($L249*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J249=0,$L249>0,$N249=0,$AH249=TRUE,$AJ249=TRUE),ROUND(MIN($HY249,SUM(SUM(SUM(SUM($J249,$L249)*FctrChngDts!$C$12*$IB249),SUM(SUM($J249,$L249)*SUM(FctrChngDts!$B$13*$AI249)*$IB249)))),0))))))))))","v":0},{"$f":"IF($L249=0,0,IF(AND($J249>0,$L249>0,$N249=0,$AH249=FALSE,$AJ249=FALSE),ROUND(MIN(SUM($HY249-$CF249),SUM(SUM($J249,$L249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB249)*3),0),IF(AND($J249>0,$L249>0,$N249=0,$AH249=TRUE,$AJ249=FALSE),ROUND(MIN(SUM($HY249-$CF249),SUM(SUM($J249,$L249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB249)*3),0),IF(AND($J249=0,$L249>0,$N249=0,$AH249=FALSE,$AJ249=FALSE),ROUND(MIN(SUM($HY249-$CF249),SUM($AU249*3)),0),IF(AND($J249=0,$L249>0,$N249=0,$AH249=TRUE,$AJ249=FALSE),ROUND(MIN(SUM($HY249-$CF249),SUM(SUM($J249,$L249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB249)*3),0),IF(AND($J249>0,$L249>0,$N249=0,$AH249=FALSE,$AJ249=TRUE),ROUND(MIN(SUM($HY249-$CF249),SUM(SUM($J249,$L249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB249)*3),0),IF(AND($J249>0,$L249>0,$N249=0,$AH249=TRUE,$AJ249=TRUE),ROUND(MIN(SUM($HY249-$CF249),SUM(SUM($J249,$L249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB249)*3),0),IF(AND($J249=0,$L249>0,$N249=0,$AH249=FALSE,$AJ249=TRUE),ROUND(MIN(SUM($HY249-$CF249),SUM($AU249*3)),0),IF(AND($J249=0,$L249>0,$N249=0,$AH249=TRUE,$AJ249=TRUE),ROUND(MIN(SUM($HY249-$CF249),SUM(SUM($J249,$L249)*IF($AJ249=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB249)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S249>0,Account!$AG$2=TRUE,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH249=FALSE),SUM(Usage!$BW249:$CB249)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V249>0,Account!$AG$2=TRUE,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH249=FALSE),SUM(Usage!$CC249:$CH249)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y249>0,Account!$AG$2=TRUE,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH249=FALSE),SUM(Usage!$CI249:$CN249)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH249=TRUE,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S249),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S249)),2)","v":0},{"$f":"ROUND(IF(OR($AH249=TRUE,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V249),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V249)),2)","v":0},{"$f":"IF(OR($AH249=TRUE,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y249),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y249))","v":0},{"$f":"ROUND(IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW249),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW249)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX249),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX249)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY249),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY249)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ249),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ249)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA249),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA249)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB249),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB249)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S249),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC249),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC249)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD249),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD249)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE249),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE249)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF249),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF249)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG249),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG249)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH249),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH249)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V249),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI249),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI249))","v":0},{"$f":"IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ249),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ249))","v":0},{"$f":"IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK249),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK249))","v":0},{"$f":"IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL249),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL249))","v":0},{"$f":"IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM249),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM249))","v":0},{"$f":"IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN249),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN249))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y249)","v":0},0,0,0,0,{"$f":"IF($DW249>IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV249*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV249*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW249-IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV249*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV249*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV249<$DW249,SUM($DW249-$DV249),0))","v":0},{"$f":"IF(OR(AND($D249<=FctrChngDts!$B$14,Usage!$E249>FctrChngDts!$B$14),AND(Usage!$D249<=FctrChngDts!$C$14,Usage!$E249>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW249),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX249),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY249),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ249),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA249),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB249),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC249),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD249),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE249),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF249),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG249),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH249),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI249)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ249)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK249)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL249)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM249)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN249)","v":0},0,{"$f":"IF(AND($S249>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E249<>\"D-CARE\",Tenant!$F249=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET249=TRUE,$S249>0,$V249=0),SUM(SUM($BW249:$CB249)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET249=TRUE,$S249>0,$V249>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW249:$CB249)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET249=TRUE,$S249>0,$V249>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW249:$CB249)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S249>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S249>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S249>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV249=TRUE,$S249>0,$V249=0),SUM(SUM($BW249:$CB249)*'CRS1'!$P$2),IF(AND($EV249=TRUE,$S249>0,$V249>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW249:$CB249)*'CRS1'!$P$2),IF(AND($EV249=TRUE,$S249>0,$V249>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW249:$CB249)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S249>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX249=TRUE,$S249>0,$V249=0),SUM(SUM($BW249:$CB249)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX249=TRUE,$S249>0,$V249>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW249:$CB249)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX249=TRUE,$S249>0,$V249>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW249:$CB249)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S249>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ249=TRUE,$S249>0),SUM(SUM($BW249:$CB249)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V249>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E249<>\"D-CARE\",Tenant!$F249=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB249=TRUE,$S249>0,$V249>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC249:$CH249)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB249=TRUE,$S249>0,$V249>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC249:$CH249)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB249=TRUE,$V249>0,$Y249>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC249:$CH249)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB249=TRUE,$V249>0,$Y249>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC249:$CH249)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB249=TRUE,$S249=0,$V249>0,$Y249=0),SUM(SUM($CC249:$CH249)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V249>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V249>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V249>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD249=TRUE,$S249>0,$V249>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC249:$CH249)*'CRS2'!$P$2),IF(AND($FD249=TRUE,$S249>0,$V249>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC249:$CH249)*'CRS2'!$P$2),IF(AND($FD249=TRUE,$V249>0,$Y249>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC249:$CH249)*'CRS2'!$P$2),IF(AND($FD249=TRUE,$V249>0,$Y249>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC249:$CH249)*'CRS2'!$P$2),IF(AND($FD249=TRUE,$S249=0,$V249>0,$Y249=0),SUM(SUM($CC249:$CH249)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V249>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF249=TRUE,$S249>0,$V249>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC249:$CH249)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF249=TRUE,$S249>0,$V249>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC249:$CH249)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF249=TRUE,$V249>0,$Y249>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC249:$CH249)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF249=TRUE,$V249>0,$Y249>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC249:$CH249)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF249=TRUE,$S249=0,$V249>0,$Y249=0),SUM(SUM($CC249:$CH249)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V249>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH249=TRUE,$V249>0),SUM(SUM($CC249:$CH249)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y249>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E249<>\"D-CARE\",Tenant!$F249=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ249=TRUE,$V249=0,$Y249>0),SUM(SUM($CI249:$CN249)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ249=TRUE,$V249>0,$Y249>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI249:$CN249)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ249=TRUE,$V249>0,$Y249>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI249:$CN249)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y249>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y249>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y249>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL249=TRUE,$V249=0,$Y249>0),SUM(SUM($CI249:$CN249)*'CRS3'!$P$2),IF(AND($FL249=TRUE,$V249>0,$Y249>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI249:$CN249)*'CRS3'!$P$2),IF(AND($FL249=TRUE,$V249>0,$Y249>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI249:$CN249)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y249>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN249=TRUE,$V249=0,$Y249>0),SUM(SUM($CI249:$CN249)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN249=TRUE,$V249>0,$Y249>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI249:$CN249)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN249=TRUE,$V249>0,$Y249>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI249:$CN249)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y249>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP249=TRUE,$Y249>0),SUM(SUM($CI249:$CN249)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR249:$FT249))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO249:$CQ249,$FR249:$FT249))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA249:$EF249)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG249:$EL249)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM249:$ER249)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV249,$CO249:$CQ249,$EA249:$ER249)/$P249)*$S249*FctrChngDts!$B$15),SUM(SUM(SUM($DV249,$CO249:$CQ249,$FR249:$FT249)/$P249)*$S249*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV249,$CO249:$CQ249,$EA249:$ER249)/$P249)*$V249*FctrChngDts!$B$15),SUM(SUM(SUM($DV249,$CO249:$CQ249,$FR249:$FT249)/$P249)*$V249*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV249,$CO249:$CQ249,$EA249:$ER249)/$P249)*$Y249*FctrChngDts!$B$15),SUM(SUM(SUM($DV249,$CO249:$CQ249,$FR249:$FT249)/$P249)*$Y249*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA249*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI249*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ249*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ249,$FU249,$GF249,$GZ249:$HE249),IF(Account!$Q$2=TRUE,SUM($DZ249,$FV249,$GF249,$GZ249:$HE249),SUM($DZ249,$ES249,$FU249:$FV249,$GF249,$GZ249:$HE249)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E249),Usage!$P249,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D249,FctrChngDts!$C$17<=Usage!$E249),SUM(FctrChngDts!$C$17-Usage!$D249),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E249),Usage!$P249,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D249,FctrChngDts!$C$19<=Usage!$E249),SUM(FctrChngDts!$C$19-Usage!$D249),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK249*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK249*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL249*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL249*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D249))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A249,Tenant!$A:$J,8,FALSE)=TRUE,$GG249<0),0,SUM(SUM(SUM($GG249/$P249*$GP249)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A249,Tenant!$A:$J,8,FALSE)=TRUE,$GG249<0),0,SUM(SUM(SUM($GG249/$P249*$GQ249)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D249))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A249,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV249*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A249,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW249*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU249:$DA249,$EU249,$EA249:$EF249,$FA249)-SUM(SUM($BW249:$CB249)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD249:$DJ249,$FC249,$EG249:$EL249,$FI249)-SUM(SUM($CC249:$CH249)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM249:$DS249,$FK249,$EM249:$ER249,$FQ249)-SUM(SUM($CI249:$CN249)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO249,$CU249:$DA249,$EU249,$EW249,$EY249,$EA249:$EF249,$FA249,$CP249,$DD249:$DJ249,$FC249,$FE249,$FG249,$EG249:$EL249,$FI249)/$P249*$S249)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO249,$CU249:$DA249,$EU249,$EW249,$EY249,$EA249:$EF249,$FA249,$CP249,$DD249:$DJ249,$FC249,$FE249,$FG249,$EG249:$EL249,$FI249)/$P249*$V249)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ249,$DM249:$DS249,$FK249,$FM249,$FO249,$EM249:$ER249,$FQ249)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D249,BslnAllctnCrrnt!$A$1<=$E249),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK249=\"FSP1\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$Q249,BslnAllctnCrrnt!$A$1<$R249),SUM(BslnAllctnCrrnt!$A$1-$Q249),IF(AND($AK249=\"FSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$Q249,BslnAllctnCrrnt!$A$1<$R249),SUM(BslnAllctnCrrnt!$A$1-$Q249),IF(AND($AK249=\"FSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),$I249,IF(AND($AK249=\"SSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$Q249,BslnAllctnCrrnt!$A$1<$R249),SUM(BslnAllctnCrrnt!$A$1-$Q249),IF(AND($AK249=\"SSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),$I249,0)))))","v":0},{"$f":"IF(AND($AK249=\"FSP1\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$Q249,BslnAllctnCrrnt!$A$1<$R249),SUM($I249-$HG249),IF(AND($AK249=\"FSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$Q249,BslnAllctnCrrnt!$A$1<$R249),SUM($I249-$HG249),IF(AND($AK249=\"FSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM($I249-$HG249),IF(AND($AK249=\"SSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$Q249,BslnAllctnCrrnt!$A$1<$R249),SUM($I249-$HG249),IF(AND($AK249=\"SSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM($I249-$HG249),0)))))","v":0},{"$f":"IF(AND($AK249=\"SSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$Q249,BslnAllctnCrrnt!$A$1<$R249),0,IF(AND(FctrChngDts!$A$2>=$D249,FctrChngDts!$B$2<$E249),IF(AND($AK249=\"SSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM(BslnAllctnCrrnt!$A$1-$T249),0),IF(AND($AK249=\"FSP2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM(BslnAllctnCrrnt!$A$1-$T249),IF(AND($AK249=\"FSP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM(BslnAllctnCrrnt!$A$1-$T249),IF(AND($AK249=\"FSP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$W249,BslnAllctnCrrnt!$A$1<$X249),$K249,IF(AND($AK249=\"FSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$Q249,BslnAllctnCrrnt!$A$1<$R249),0,IF(AND($AK249=\"FSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM(BslnAllctnCrrnt!$A$1-$T249),IF(AND($AK249=\"SSP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM(BslnAllctnCrrnt!$A$1-$T249),IF(AND($AK249=\"SSP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$W249,BslnAllctnCrrnt!$A$1<$X249),$K249,0)))))))))","v":0},{"$f":"IF(AND($AK249=\"SSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$Q249,BslnAllctnCrrnt!$A$1<$R249),SUM($K249-$HI249),IF(AND($AK249=\"SSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM($K249-$HI249),IF(AND($AK249=\"FSP2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM($K249-$HI249),IF(AND($AK249=\"FSP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM($K249-$HI249),IF(AND($AK249=\"FSP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$W249,BslnAllctnCrrnt!$A$1<$X249),SUM($K249-$HI249),IF(AND($AK249=\"FSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$Q249,BslnAllctnCrrnt!$A$1<$R249),SUM($K249-$HI249),IF(AND($AK249=\"FSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM($K249-$HI249),IF(AND($AK249=\"SSP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM($K249-$HI249),IF(AND($AK249=\"SSP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$W249,BslnAllctnCrrnt!$A$1<$X249),SUM($K249-$HI249),0)))))))))","v":0},{"$f":"IF(AND($AK249=\"FSP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),0,IF(AND($AK249=\"FSP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$W249,BslnAllctnCrrnt!$A$1<$X249),SUM(BslnAllctnCrrnt!$A$1-$W249),IF(AND($AK249=\"FSP3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$W249,BslnAllctnCrrnt!$A$1<$X249),SUM(BslnAllctnCrrnt!$A$1-$W249),0)))","v":0},{"$f":"IF(AND($AK249=\"FSP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM($M249-$HK249),IF(AND($AK249=\"FSP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$W249,BslnAllctnCrrnt!$A$1<$X249),SUM($M249-$HK249),IF(AND($AK249=\"FSP3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$W249,BslnAllctnCrrnt!$A$1<$X249),SUM($M249-$HK249),0)))","v":0},{"$f":"IF(AND($AK249=\"FWP1\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$Q249,BslnAllctnCrrnt!$A$1<$R249),SUM(BslnAllctnCrrnt!$A$1-$Q249),IF(AND($AK249=\"FWP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$Q249,BslnAllctnCrrnt!$A$1<$R249),SUM(BslnAllctnCrrnt!$A$1-$Q249),IF(AND($AK249=\"FWP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),$J249,IF(AND(FctrChngDts!$A$2>=$D249,FctrChngDts!$B$2<$E249),IF(AND($AK249=\"SSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$Q249,BslnAllctnCrrnt!$A$1<$R249),SUM(BslnAllctnCrrnt!$A$1-$Q249),0),IF(AND($AK249=\"SSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),$J249,0)))))","v":0},{"$f":"IF(AND($AK249=\"FWP1\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$Q249,BslnAllctnCrrnt!$A$1<$R249),SUM($J249-$HM249),IF(AND($AK249=\"FWP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$Q249,BslnAllctnCrrnt!$A$1<$R249),SUM($J249-$HM249),IF(AND($AK249=\"FWP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM($J249-$HM249),IF(AND($AK249=\"SSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$Q249,BslnAllctnCrrnt!$A$1<$R249),SUM($J249-$HM249),IF(AND($AK249=\"SSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM($J249-$HM249),0)))))","v":0},{"$f":"IF(AND($AK249=\"FWP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$Q249,BslnAllctnCrrnt!$A$1<$R249),0,IF(AND($AK249=\"FWP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM(BslnAllctnCrrnt!$A$1-$T249),IF(AND($AK249=\"FWP2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM(BslnAllctnCrrnt!$A$1-$T249),IF(AND($AK249=\"FWP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM(BslnAllctnCrrnt!$A$1-$T249),IF(AND($AK249=\"FWP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$W249,BslnAllctnCrrnt!$A$1<$X249),$L249,IF(AND($AK249=\"SSP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM(BslnAllctnCrrnt!$A$1-$T249),IF(AND($AK249=\"SSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$Q249,BslnAllctnCrrnt!$A$1<$R249),0,IF(AND($AK249=\"SSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM(BslnAllctnCrrnt!$A$1-$T249),0))))))))","v":0},{"$f":"IF(AND($AK249=\"FWP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$Q249,BslnAllctnCrrnt!$A$1<$R249),SUM($L249-$HO249),IF(AND($AK249=\"FWP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM($L249-$HO249),IF(AND($AK249=\"FWP2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM($L249-$HO249),IF(AND($AK249=\"FWP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM($L249-$HO249),IF(AND($AK249=\"FWP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$W249,BslnAllctnCrrnt!$A$1<$X249),SUM($L249-$HO249),IF(AND($AK249=\"SSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$Q249,BslnAllctnCrrnt!$A$1<$R249),SUM($L249-$HO249),IF(AND($AK249=\"SSP1P2\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM($L249-$HO249),0)))))))","v":0},{"$f":"IF(AND($AK249=\"FWP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),0,IF(AND($AK249=\"FWP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$W249,BslnAllctnCrrnt!$A$1<$X249),SUM(BslnAllctnCrrnt!$A$1-$W249),IF(AND($AK249=\"FWP3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$W249,BslnAllctnCrrnt!$A$1<$X249),SUM(BslnAllctnCrrnt!$A$1-$W249),IF(AND($AK249=\"SSP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),0,IF(AND($AK249=\"SSP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$W249,BslnAllctnCrrnt!$A$1<$X249),SUM(BslnAllctnCrrnt!$A$1-$W249),0)))))","v":0},{"$f":"IF(AND($AK249=\"FWP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM($N249-$HQ249),IF(AND($AK249=\"FWP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$W249,BslnAllctnCrrnt!$A$1<$X249),SUM($N249-$HQ249),IF(AND($AK249=\"FWP3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$W249,BslnAllctnCrrnt!$A$1<$X249),SUM($N249-$HQ249),IF(AND($AK249=\"SSP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$T249,BslnAllctnCrrnt!$A$1<$U249),SUM($N249-$HQ249),IF(AND($AK249=\"SSP2P3\",$HF249=TRUE,BslnAllctnCrrnt!$A$1>=$W249,BslnAllctnCrrnt!$A$1<$X249),SUM($N249-$HQ249),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[250,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G251),0,IF($F251<=$G251,SUM($G251-$F251),IF($F251>$G251,SUM((Account!$L$2-Usage!$F251)+Usage!$G251+1))))","v":0},{"$f":"IF($Q251=0,0,IF($R251=0,0,IF(AND($Q251<FctrChngDts!$A$2,$R251>=FctrChngDts!$A$2),SUM($R251-FctrChngDts!$A$2+1),IF(AND($Q251>=FctrChngDts!$A$2,$R251>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q251),IF(AND($Q251>=FctrChngDts!$A$2,$R251<FctrChngDts!$B$2),SUM($R251-$Q251+1),0)))))","v":0},{"$f":"IF($Q251=0,0,IF($R251=0,0,IF(AND($Q251<FctrChngDts!$A$2,$R251>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q251),IF(AND($Q251<FctrChngDts!$A$2,$R251<FctrChngDts!$A$2),SUM($R251-$Q251+1),IF(AND($Q251>FctrChngDts!$A$2,$R251>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R251+1),0)))))","v":0},{"$f":"IF($T251=0,0,IF($U251=0,0,IF(AND($T251<FctrChngDts!$A$2,$U251>=FctrChngDts!$A$2),SUM($U251-FctrChngDts!$A$2+1),IF(AND($T251>=FctrChngDts!$A$2,$U251<FctrChngDts!$B$2),SUM($U251-$T251+1),IF(AND($T251>=FctrChngDts!$A$2,$U251>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T251)<0),0,IF(AND($T251>=FctrChngDts!$A$2,$U251>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T251),0))))))","v":0},{"$f":"IF($T251=0,0,IF($U251=0,0,IF(AND($T251<FctrChngDts!$A$2,$U251>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T251),IF(AND($T251>=FctrChngDts!$B$2,$U251>=FctrChngDts!$B$2),SUM($U251-$T251+1),IF(AND($T251<FctrChngDts!$A$2,$U251<FctrChngDts!$A$2),SUM($U251-$T251+1),IF(AND($T251>=FctrChngDts!$A$2,$U251>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U251+1),0))))))","v":0},{"$f":"IF($W251=0,0,IF($X251=0,0,IF(AND($W251>=FctrChngDts!$A$2,$X251>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W251)<0),0,IF(AND($W251>=FctrChngDts!$A$2,$X251>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W251),IF(AND($W251>=FctrChngDts!$A$2,$X251<FctrChngDts!$B$2),SUM($X251-$W251+1),IF(AND($W251<FctrChngDts!$A$2,$X251>=FctrChngDts!$A$2),SUM($X251-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W251=0,0,IF($X251=0,0,IF(AND($W251<FctrChngDts!$A$2,$X251<FctrChngDts!$A$2),SUM($X251-$W251+1),IF(AND($W251>=FctrChngDts!$A$2,$X251>=FctrChngDts!$B$2,SUM($X251-FctrChngDts!$B$2+1)<=$Y251),SUM($X251-FctrChngDts!$B$2+1),IF(AND($W251>=FctrChngDts!$A$2,$X251>=FctrChngDts!$B$2),SUM($X251-$W251+1),IF(AND($W251<FctrChngDts!$A$2,$X251>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W251),0))))))","v":0},{"$f":"IF(AND($D251>=FctrChngDts!$C$2,$E251<FctrChngDts!$E$2),\"1\",IF(AND($D251>=FctrChngDts!$E$2,$E251<FctrChngDts!$G$2),\"2\",IF(AND($D251>=FctrChngDts!$G$2,$E251<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D251>=FctrChngDts!$D$2,,IF(AND($D251>=FctrChngDts!$C$2,$D251<=FctrChngDts!$D$2),$D251,IF(AND($D251>=FctrChngDts!$C$2,$D251>=FctrChngDts!$D$2,$E251>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D251>FctrChngDts!$D$2,,IF($D251=FctrChngDts!$D$2,$D251,IF(AND($D251>=FctrChngDts!$C$2,$E251<FctrChngDts!$D$2),$E251,IF(AND($D251>=FctrChngDts!$C$2,$E251>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D251>=FctrChngDts!$D$2,$E251>=FctrChngDts!$D$2,$E251>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E251<FctrChngDts!$D$2,$E251<=FctrChngDts!$D$2),$E251,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D251<FctrChngDts!$E$2,$E251<FctrChngDts!$E$2),,IF($D251>FctrChngDts!$F$2,,IF(AND($D251>=FctrChngDts!$E$2,$D251<=FctrChngDts!$F$2),$D251,IF(AND($D251>=FctrChngDts!$E$2,$D251>=FctrChngDts!$F$2,$E251>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D251>FctrChngDts!$F$2,,IF($E251=FctrChngDts!$F$2,$E251,IF(AND($D251<FctrChngDts!$E$2,$E251<=FctrChngDts!$F$2),$E251,IF(AND($D251>=FctrChngDts!$E$2,$E251<FctrChngDts!$F$2),$E251,IF(AND($D251>=FctrChngDts!$E$2,$E251>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D251>=FctrChngDts!$F$2,$E251>=FctrChngDts!$F$2,$E251>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D251<FctrChngDts!$G$2,$E251<FctrChngDts!$G$2),,IF($D251>FctrChngDts!$H$2,,IF(AND($D251>=FctrChngDts!$G$2,$D251<=FctrChngDts!$H$2),$D251,IF(AND($D251>=FctrChngDts!$G$2,$D251>=FctrChngDts!$H$2,$E251>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D251>FctrChngDts!$H$2,,IF($E251=FctrChngDts!$H$2,$E251,IF(AND($D251<FctrChngDts!$G$2,$E251<=FctrChngDts!$H$2),$E251,IF(AND($D251>=FctrChngDts!$G$2,$E251<FctrChngDts!$H$2),$E251,IF(AND($D251>=FctrChngDts!$G$2,$E251>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D251>=FctrChngDts!$H$2,$E251>=FctrChngDts!$H$2,$E251>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A251,Tenant!$A251:$J550,6,FALSE)","v":0},{"$f":"VLOOKUP($A251,Tenant!$A251:$J550,7,FALSE)","v":0},{"$f":"VLOOKUP($A251,Tenant!$A251:$J550,10,FALSE)","v":0},0,{"$f":"IF(AND($AK251=\"FSP2\",$AJ251=FALSE,$HF251=FALSE),SUM($K251*FctrChngDts!$C$9),IF(AND($AK251=\"FSP2\",$AJ251=TRUE,$HF251=FALSE),SUM($K251*FctrChngDts!$C$10),IF(AND($AK251=\"FSP2P3\",$AJ251=FALSE,$HF251=FALSE),SUM(SUM($K251,$M251)*FctrChngDts!$C$9),IF(AND($AK251=\"FSP2P3\",$AJ251=TRUE,$HF251=FALSE),SUM(SUM($K251,$M251)*FctrChngDts!$C$10),IF(AND($AK251=\"FSP3\",$AJ251=FALSE,$HF251=FALSE),SUM($M251*FctrChngDts!$C$9),IF(AND($AK251=\"FSP3\",$AJ251=TRUE,$HF251=FALSE),SUM($M251*FctrChngDts!$C$10),IF(AND($AK251=\"FSP1\",$AJ251=FALSE,$HF251=FALSE),SUM($I251*FctrChngDts!$C$9),IF(AND($AK251=\"FSP1\",$AJ251=TRUE,$HF251=FALSE),SUM($I251*FctrChngDts!$C$10),IF(AND($AK251=\"FSP1P2\",$AJ251=FALSE,$HF251=FALSE),SUM(SUM($I251,$K251)*FctrChngDts!$C$9),IF(AND($AK251=\"FSP1P2\",$AJ251=TRUE,$HF251=FALSE),SUM(SUM($I251,$K251)*FctrChngDts!$C$10),IF(AND($Z251=\"Summer\",$AK251=\"SSP2P3\",$AJ251=FALSE,$HF251=FALSE),SUM(SUM(SUM(SUM($K251,$M251)*FctrChngDts!$C$9),SUM(SUM($L251,$N251)*FctrChngDts!$C$11))*$AF251),IF(AND($Z251=\"Summer\",$AK251=\"SSP2P3\",$AJ251=TRUE,$HF251=FALSE),SUM(SUM(SUM(SUM($K251,$M251)*FctrChngDts!$C$10),SUM(SUM($L251,$N251)*FctrChngDts!$C$12))*$AF251),IF(AND($Z251=\"Winter\",$AK251=\"SSP2P3\",$AJ251=FALSE,$HF251=FALSE),SUM(SUM(SUM(SUM($K251,$M251)*FctrChngDts!$C$9),SUM(SUM($L251,$N251)*FctrChngDts!$C$11))-$AO251),IF(AND($Z251=\"Winter\",$AK251=\"SSP2P3\",$AJ251=TRUE,$HF251=FALSE),SUM(SUM(SUM(SUM($K251,$M251)*FctrChngDts!$C$10),SUM(SUM($L251,$N251)*FctrChngDts!$C$12))-$AO251),IF(AND($Z251=\"Summer\",$AK251=\"SSP1P2\",$AJ251=FALSE,$HF251=FALSE),SUM(SUM(SUM(SUM($I251,$K251)*FctrChngDts!$C$9),SUM(SUM($J251,$L251)*FctrChngDts!$C$11))*$AF251),IF(AND($Z251=\"Summer\",$AK251=\"SSP1P2\",$AJ251=TRUE,$HF251=FALSE),SUM(SUM(SUM(SUM($I251,$K251)*FctrChngDts!$C$10),SUM(SUM($J251,$L251)*FctrChngDts!$C$12))*$AF251),IF(AND($Z251=\"Winter\",$AK251=\"SSP1P2\",$AJ251=FALSE,$HF251=FALSE),SUM(SUM(SUM(SUM($I251,$K251)*FctrChngDts!$C$9),SUM(SUM($J251,$L251)*FctrChngDts!$C$11))-$AO251),IF(AND($Z251=\"Winter\",$AK251=\"SSP1P2\",$AJ251=TRUE,$HF251=FALSE),SUM(SUM(SUM(SUM($I251,$K251)*FctrChngDts!$C$10),SUM(SUM($J251,$L251)*FctrChngDts!$C$12))-$AO251),IF(AND($AK251=\"FSP2\",$AJ251=FALSE,$HF251=TRUE),SUM(SUM($HI251*FctrChngDts!$B$9),SUM($HJ251*FctrChngDts!$C$9)),IF(AND($AK251=\"FSP2\",$AJ251=TRUE,$HF251=TRUE),SUM(SUM($HI251*FctrChngDts!$B$10),SUM($HJ251*FctrChngDts!$C$10)),IF(AND($AK251=\"FSP2P3\",$AJ251=FALSE,$HF251=TRUE),SUM(SUM(SUM($HI251,$HK251)*FctrChngDts!$B$9),SUM(SUM($HJ251,$HL251)*FctrChngDts!$C$9)),IF(AND($AK251=\"FSP2P3\",$AJ251=TRUE,$HF251=TRUE),SUM(SUM(SUM($HI251,$HK251)*FctrChngDts!$B$10),SUM(SUM($HJ251,$HL251)*FctrChngDts!$C$10)),IF(AND($AK251=\"FSP3\",$AJ251=FALSE,$HF251=TRUE),SUM(SUM($HK251*FctrChngDts!$B$9),SUM($HL251*FctrChngDts!$C$9)),IF(AND($AK251=\"FSP3\",$AJ251=TRUE,$HF251=TRUE),SUM(SUM($HK251*FctrChngDts!$B$10),SUM($HL251*FctrChngDts!$C$10)),IF(AND($AK251=\"FSP1\",$AJ251=FALSE,$HF251=TRUE),SUM(SUM($HG251*FctrChngDts!$B$9),SUM($HH251*FctrChngDts!$C$9)),IF(AND($AK251=\"FSP1\",$AJ251=TRUE,$HF251=TRUE),SUM(SUM($HG251*FctrChngDts!$B$10),SUM($HH251*FctrChngDts!$C$10)),IF(AND($AK251=\"FSP1P2\",$AJ251=FALSE,$HF251=TRUE),SUM(SUM(SUM($HG251,$HI251)*FctrChngDts!$B$9),SUM(SUM($HH251,$HJ251)*FctrChngDts!$C$9)),IF(AND($AK251=\"FSP1P2\",$AJ251=TRUE,$HF251=TRUE),SUM(SUM(SUM($HG251,$HI251)*FctrChngDts!$B$10),SUM(SUM($HG251,$HI251)*FctrChngDts!$C$10)),IF(AND($Z251=\"Summer\",$AK251=\"SSP2P3\",$AJ251=FALSE,$HF251=TRUE),SUM(SUM(SUM(SUM($HI251,$HK251)*FctrChngDts!$B$9),SUM(SUM($HJ251,$HL251)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO251,$HQ251)*FctrChngDts!$B$11),SUM(SUM($HP251,$HR251)*FctrChngDts!$C$11))*$AF251),IF(AND($Z251=\"Summer\",$AK251=\"SSP2P3\",$AJ251=TRUE,$HF251=TRUE),SUM(SUM(SUM(SUM($HI251,$HK251)*FctrChngDts!$B$10),SUM(SUM($HJ251,$HL251)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO251,$HQ251)*FctrChngDts!$B$12),SUM(SUM($HP251,$HR251)*FctrChngDts!$C$12))*$AF251),IF(AND($Z251=\"Winter\",$AK251=\"SSP2P3\",$AJ251=FALSE,$HF251=TRUE),SUM(SUM(SUM(SUM($HI251,$HK251)*FctrChngDts!$B$9),SUM(SUM($HJ251,$HL251)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO251,$HQ251)*FctrChngDts!$B$11),SUM(SUM($HP251,$HR251)*FctrChngDts!$C$11))-$AO251),IF(AND($Z251=\"Winter\",$AK251=\"SSP2P3\",$AJ251=TRUE,$HF251=TRUE),SUM(SUM(SUM(SUM($HI251,$HK251)*FctrChngDts!$B$10),SUM(SUM($HO251,$HQ251)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO251,$HQ251)*FctrChngDts!$B$12),SUM(SUM($HP251,$HR251)*FctrChngDts!$C$12))-$AO251),IF(AND($Z251=\"Summer\",$AK251=\"SSP1P2\",$AJ251=FALSE,$HF251=TRUE),SUM(SUM(SUM(SUM($HG251,$HI251)*FctrChngDts!$B$9),SUM(SUM($HH251,$HJ251)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM251,$HO251)*FctrChngDts!$B$11),SUM(SUM($HN251,$HP251)*FctrChngDts!$C$11))*$AF251),IF(AND($Z251=\"Summer\",$AK251=\"SSP1P2\",$AJ251=TRUE,$HF251=TRUE),SUM(SUM(SUM(SUM($HG251,$HI251)*FctrChngDts!$B$10),SUM(SUM($HH251,$HJ251)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM251,$HO251)*FctrChngDts!$B$12),SUM(SUM($HN251,$HP251)*FctrChngDts!$C$12))*$AF251),IF(AND($Z251=\"Winter\",$AK251=\"SSP1P2\",$AJ251=FALSE,$HF251=TRUE),SUM(SUM(SUM(SUM($HG251,$HI251)*FctrChngDts!$B$9),SUM(SUM($HH251,$HJ251)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM251,$HO251)*FctrChngDts!$B$11),SUM(SUM($HN251,$HP251)*FctrChngDts!$C$11))-$AO251),IF(AND($Z251=\"Winter\",$AK251=\"SSP1P2\",$AJ251=TRUE,$HF251=TRUE),SUM(SUM(SUM(SUM($HG251,$HI251)*FctrChngDts!$B$10),SUM(SUM($HH251,$HJ251)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM251,$HO251)*FctrChngDts!$B$12),SUM(SUM($HN251,$HP251)*FctrChngDts!$C$12))-$AO251),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK251=\"FWP1\",$AJ251=FALSE,$HF251=FALSE),SUM($J251*FctrChngDts!$C$11),IF(AND($AK251=\"FWP1\",$AJ251=TRUE,$HF251=FALSE),SUM($J251*FctrChngDts!$C$12),IF(AND($AK251=\"FWP1P2\",$AJ251=FALSE,$HF251=FALSE),SUM(SUM($J251,$L251)*FctrChngDts!$C$11),IF(AND($AK251=\"FWP1P2\",$AJ251=TRUE,$HF251=FALSE),SUM(SUM($J251,$L251)*FctrChngDts!$C$12),IF(AND($AK251=\"FWP2\",$AJ251=FALSE,$HF251=FALSE),SUM($L251*FctrChngDts!$C$11),IF(AND($AK251=\"FWP2\",$AJ251=TRUE,$HF251=FALSE),SUM($L251*FctrChngDts!$C$12),IF(AND($AK251=\"FWP2P3\",$AJ251=FALSE,$HF251=FALSE),SUM(SUM($L251,$N251)*FctrChngDts!$C$11),IF(AND($AK251=\"FWP2P3\",$AJ251=TRUE,$HF251=FALSE),SUM(SUM($L251,$N251)*FctrChngDts!$C$12),IF(AND($AK251=\"FWP3\",$AJ251=FALSE,$HF251=FALSE),SUM($N251*FctrChngDts!$C$11),IF(AND($AK251=\"FWP3\",$AJ251=TRUE,$HF251=FALSE),SUM($N251*FctrChngDts!$C$12),IF(AND($Z251=\"Winter\",$AK251=\"SSP1P2\",$AJ251=FALSE,$HF251=FALSE),SUM(SUM(SUM($I251,$K251)*FctrChngDts!$C$9),SUM(SUM($J251,$L251)*FctrChngDts!$C$11))*$AG251,IF(AND($Z251=\"Winter\",$AK251=\"SSP1P2\",$AJ251=TRUE,$HF251=FALSE),SUM(SUM(SUM($I251,$K251)*FctrChngDts!$B$10),SUM(SUM($J251,$L251)*FctrChngDts!$B$12))*$AG251,IF(AND($Z251=\"Summer\",$AK251=\"SSP1P2\",$AJ251=FALSE,$HF251=FALSE),SUM(SUM(SUM($I251,$K251)*FctrChngDts!$B$9),SUM(SUM($J251,$L251)*FctrChngDts!$B$11))-$AJ251,IF(AND($Z251=\"Summer\",$AK251=\"SSP1P2\",$AJ251=TRUE,$HF251=FALSE),SUM(SUM(SUM($I251,$K251)*FctrChngDts!$C$10),SUM(SUM($J251,$L251)*FctrChngDts!$C$12))-$AJ251,IF(AND($Z251=\"Winter\",$AK251=\"SSP2P3\",$AJ251=FALSE,$HF251=FALSE),SUM(SUM(SUM($K251,$M251)*FctrChngDts!$C$9),SUM(SUM($L251,$N251)*FctrChngDts!$C$11))*$AG251,IF(AND($Z251=\"Winter\",$AK251=\"SSP2P3\",$AJ251=TRUE,$HF251=FALSE),SUM(SUM(SUM($K251,$M251)*FctrChngDts!$C$10),SUM(SUM($L251,$N251)*FctrChngDts!$C$12))*$AG251,IF(AND($Z251=\"Summer\",$AK251=\"SSP2P3\",$AJ251=FALSE,$HF251=FALSE),SUM(SUM(SUM($K251,$M251)*FctrChngDts!$C$9),SUM(SUM($L251,$N251)*FctrChngDts!$C$11))-$AJ251,IF(AND($Z251=\"Summer\",$AK251=\"SSP2P3\",$AJ251=TRUE,$HF251=FALSE),SUM(SUM(SUM($K251,$M251)*FctrChngDts!$C$10),SUM(SUM($L251,$N251)*FctrChngDts!$C$12))-$AJ251,IF(AND($AK251=\"FWP1\",$AJ251=FALSE,$HF251=TRUE),SUM(SUM($HM251*FctrChngDts!$B$11),SUM($HN251*FctrChngDts!$C$11)),IF(AND($AK251=\"FWP1\",$AJ251=TRUE,$HF251=TRUE),SUM(SUM($HM251*FctrChngDts!$B$12),SUM($HN251*FctrChngDts!$C$12)),IF(AND($AK251=\"FWP1P2\",$AJ251=FALSE,$HF251=TRUE),SUM(SUM(SUM($HM251,$HO251)*FctrChngDts!$B$11),SUM(SUM($HN251,$HP251)*FctrChngDts!$C$11)),IF(AND($AK251=\"FWP1P2\",$AJ251=TRUE,$HF251=TRUE),SUM(SUM(SUM($HM251,$KP251)*FctrChngDts!$C$12),SUM(SUM($HN251,$HP251)*FctrChngDts!$C$12)),IF(AND($AK251=\"FWP2\",$AJ251=FALSE,$HF251=TRUE),SUM(SUM($HO251*FctrChngDts!$B$11),SUM($HO251*FctrChngDts!$C$11)),IF(AND($AK251=\"FWP2\",$AJ251=TRUE,$HF251=TRUE),SUM(SUM($HO251*FctrChngDts!$B$12),SUM($HO251*FctrChngDts!$C$12)),IF(AND($AK251=\"FWP2P3\",$AJ251=FALSE,$HF251=TRUE),SUM(SUM(SUM($HO251,$HQ251)*FctrChngDts!$C$11),SUM(SUM($HP251,$HR251)*FctrChngDts!$C$11)),IF(AND($AK251=\"FWP2P3\",$AJ251=TRUE,$HF251=TRUE),SUM(SUM(SUM($HO251,$HQ251)*FctrChngDts!$C$12),SUM(SUM($HP251,$HR251)*FctrChngDts!$C$12)),IF(AND($AK251=\"FWP3\",$AJ251=FALSE,$HF251=TRUE),SUM(SUM($HQ251*FctrChngDts!$B$11),SUM($HR251*FctrChngDts!$C$11)),IF(AND($AK251=\"FWP3\",$AJ251=TRUE,$HF251=TRUE),SUM(SUM($HQ251*FctrChngDts!$B$12),SUM($HR251*FctrChngDts!$C$12)),IF(AND($Z251=\"Winter\",$AK251=\"SSP1P2\",$AJ251=FALSE,$HF251=TRUE),SUM(SUM(SUM(SUM($HG251,$HI251)*FctrChngDts!$B$9),SUM(SUM($HH251,$HJ251)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM251,$HO251)*FctrChngDts!$B$11),SUM(SUM($HN251,$HP251)*FctrChngDts!$C$11))*$AG251),IF(AND($Z251=\"Winter\",$AK251=\"SSP1P2\",$AJ251=TRUE,$HF251=TRUE),SUM(SUM(SUM(SUM($HG251,$HI251)*FctrChngDts!$B$10), SUM(SUM($HH251,$HJ251)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM251,$HO251)*FctrChngDts!$B$12),SUM(SUM($HN251,$HP251)*FctrChngDts!$C$12))*$AG251),IF(AND($Z251=\"Summer\",$AK251=\"SSP1P2\",$AJ251=FALSE,$HF251=TRUE),SUM(SUM(SUM(SUM($HG251,$HI251)*FctrChngDts!$B$9),SUM(SUM($HH251,$HJ251)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM251,$HO251)*FctrChngDts!$B$11),SUM(SUM($HN251,$HP251)*FctrChngDts!$C$11))-$AJ251),IF(AND($Z251=\"Summer\",$AK251=\"SSP1P2\",$AJ251=TRUE,$HF251=TRUE),SUM(SUM(SUM(SUM($HG251,$HI251)*FctrChngDts!$B$10),SUM(SUM($HH251,$HJ251)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM251,$HO251)*FctrChngDts!$B$12),SUM(SUM($HN251,$HP251)*FctrChngDts!$C$12))-$AJ251),IF(AND($Z251=\"Winter\",$AK251=\"SSP2P3\",$AJ251=FALSE,$HF251=TRUE),SUM(SUM(SUM(SUM($HI251,$HK251)*FctrChngDts!$B$9),SUM(SUM($HJ251,$HL251)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO251,$HQ251)*FctrChngDts!$B$11),SUM(SUM($HP251,$HR251)*FctrChngDts!$C$11))*$AG251),IF(AND($Z251=\"Winter\",$AK251=\"SSP2P3\",$AJ251=TRUE,$HF251=TRUE),SUM(SUM(SUM(SUM($HI251,$HK251)*FctrChngDts!$B$10), SUM(SUM($HJ251,$HL251)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO251,$HQ251)*FctrChngDts!$B$12),SUM(SUM($HP251,$HR251)*FctrChngDts!$C$12))*$AG251),IF(AND($Z251=\"Summer\",$AK251=\"SSP2P3\",$AJ251=FALSE,$HF251=TRUE),SUM(SUM(SUM(SUM($HI251,$HK251)*FctrChngDts!$B$9),SUM(SUM($HJ251,$HL251)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO251,$HQ251)*FctrChngDts!$B$11),SUM(SUM($HP251,$HR251)*FctrChngDts!$C$11))-$AJ251),IF(AND($Z251=\"Summer\",$AK251=\"SSP2P3\",$AJ251=TRUE,$HF251=TRUE),SUM(SUM(SUM(SUM($HI251,$HK251)*FctrChngDts!$B$10), SUM(SUM($HJ251,$HL251)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO251,$HQ251)*FctrChngDts!$B$12),SUM(SUM($HP251,$HR251)*FctrChngDts!$C$12))-$AJ251),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK251=\"FSP1\",$AH251=TRUE,SUM(SUM(SUM($AI251*FctrChngDts!$B$13)*I251),$AR251)>$AD251),$AD251,IF(AND($AK251=\"FSP1\",$AH251=TRUE,SUM(SUM(SUM($AI251*FctrChngDts!$B$13)*$I251),$AR251)<=$AD251),SUM(SUM(SUM($AI251*FctrChngDts!$B$13)*$I251),$AR251),IF(AND($Z251=\"Summer\",$AK251=\"SSP1\",$AH251=TRUE,SUM(SUM(SUM(SUM($I251,$J251)*SUM($AI251*FctrChngDts!$B$13))*$AF251),$AR251)>$AD251),$AD251,IF(AND($Z251=\"Summer\",$AK251=\"SSP1\",$AH251=TRUE,SUM(SUM(SUM(SUM($I251,$J251)*SUM($AI251*FctrChngDts!$B$13))*$AF251),$AR251)<=$AD251),SUM(SUM(SUM(SUM($I251,$J251)*SUM($AI251*FctrChngDts!$B$13))*$AF251),$AR251),IF(AND($Z251=\"Winter\",$AK251=\"SSP1\",$AH251=TRUE,SUM(SUM(SUM(SUM($I251,$J251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AU251:$AW251)),$AR251)>$AD251),$AD251,IF(AND($Z251=\"Winter\",$AK251=\"SSP1\",$AH251=TRUE,SUM(SUM(SUM(SUM($I251,$J251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AU251:$AW251)),$AR251)<=$AD251),SUM(SUM(SUM(SUM($I251,$J251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AU251:$AW251)),$AR251),IF(AND($AK251=\"FSP1P2\",$AH251=TRUE,SUM(SUM(SUM(SUM($I251,$K251)*SUM($AI251*FctrChngDts!$B$13))*$AF251),$AR251)>$AD251),$AD251,IF(AND($AK251=\"FSP1P2\",$AH251=TRUE,SUM(SUM(SUM(SUM($I251,$K251)*SUM($AI251*FctrChngDts!$B$13))*$AF251),$AR251)<=$AD251),SUM(SUM(SUM(SUM($I251,$K251)*SUM($AI251*FctrChngDts!$B$13))*$AF251),$AR251),IF(AND($Z251=\"Summer\",$AK251=\"SSP1P2\",$AH251=TRUE,SUM(SUM(SUM(SUM($I251,$K251,$J251,$L251)*SUM($AI251*FctrChngDts!$B$13))*$AF251),$AR251)>$AD251),$AD251,IF(AND($Z251=\"Summer\",$AK251=\"SSP1P2\",$AH251=TRUE,SUM(SUM(SUM(SUM($I251,$K251,$J251,$L251)*SUM($AI251*FctrChngDts!$B$13))*$AF251),$AR251)<=$AD251),SUM(SUM(SUM(SUM($I251,$K251,$J251,$L251)*SUM($AI251*FctrChngDts!$B$13))*$AF251),$AR251),IF(AND($Z251=\"Winter\",$AK251=\"SSP1P2\",$AH251=TRUE,SUM(SUM(SUM(SUM($I251,$K251,$J251,$L251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AU251:$AW251)),$AR251)>$AD251),$AD251,IF(AND($Z251=\"Winter\",$AK251=\"SSP1P2\",$AH251=TRUE,SUM(SUM(SUM(SUM($I251,$K251,$J251,$L251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AU251:$AW251)),$AR251)<=$AD251),MIN($AD251,SUM($AL251,SUM(SUM(SUM(SUM($I251,$K251,$J251,$L251)*SUM($AI251*FctrChngDts!$B$13))*$AF251)))),IF(AND($AK251=\"FSP2\",$AH251=TRUE,SUM(SUM(SUM($AI251*FctrChngDts!$B$13)*$K251),$AR251)>$AD251),$AD251,IF(AND($AK251=\"FSP2\",$AH251=TRUE,SUM(SUM(SUM($AI251*FctrChngDts!$B$13)*$K251),$AR251)<=$AD251),SUM(SUM(SUM($AI251*FctrChngDts!$B$13)*$K251),$AR251),IF(AND($Z251=\"Summer\",$AK251=\"SSP2\",$AH251=TRUE,SUM(SUM(SUM(SUM($K251,$L251)*SUM($AI251*FctrChngDts!$B$13))*$AF251),$AR251)>$AD251),$AD251,IF(AND($Z251=\"Summer\",$AK251=\"SSP2\",$AH251=TRUE,SUM(SUM(SUM(SUM($K251,$L251)*SUM($AI251*FctrChngDts!$B$13))*$AF251),$AR251)<=$AD251),SUM(SUM(SUM(SUM($K251,$L251)*SUM($AI251*FctrChngDts!$B$13))*$AF251),$AR251),IF(AND($Z251=\"Winter\",$AK251=\"SSP2\",$AH251=TRUE,SUM(SUM(SUM(SUM($K251,$L251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AU251:$AW251)),$AR251)>$AD251),$AD251,IF(AND($Z251=\"Winter\",$AK251=\"SSP2\",$AH251=TRUE,SUM(SUM(SUM(SUM($K251,$L251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AU251:$AW251)),$AR251)<=$AD251),SUM(SUM(SUM(SUM($K251,$L251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AU251:$AW251)),$AR251),IF(AND($AK251=\"FSP2P3\",$AH251=TRUE,SUM(SUM(SUM(SUM($K251,$M251)*SUM($AI251*FctrChngDts!$B$13))*$AF251),$AR251)>$AD251),$AD251,IF(AND($AK251=\"FSP2P3\",$AH251=TRUE,SUM(SUM(SUM(SUM($K251,$M251)*SUM($AI251*FctrChngDts!$B$13))*$AF251),$AR251)<=$AD251),SUM(SUM(SUM(SUM($K251,$M251)*SUM($AI251*FctrChngDts!$B$13))*$AF251),$AR251),IF(AND($Z251=\"Summer\",$AK251=\"SSP2P3\",$AH251=TRUE,SUM(SUM(SUM(SUM($K251,$L251,$M251,$N251)*SUM($AI251*FctrChngDts!$B$13))*$AF251),$AR251)>$AD251),$AD251,IF(AND($Z251=\"Summer\",$AK251=\"SSP2P3\",$AH251=TRUE,SUM(SUM(SUM(SUM($K251,$L251,$M251,$N251)*SUM($AI251*FctrChngDts!$B$13))*$AF251),$AR251)<=$AD251),SUM(SUM(SUM(SUM($K251,$L251,$M251,$N251)*SUM($AI251*FctrChngDts!$B$13))*$AF251),$AR251),IF(AND($Z251=\"Winter\",$AK251=\"SSP2P3\",$AH251=TRUE,SUM(SUM(SUM(SUM($K251,$L251,$M251,$N251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AU251:$AW251)),$AR251)>$AD251),$AD251,IF(AND($Z251=\"Winter\",$AK251=\"SSP2P3\",$AH251=TRUE,SUM(SUM(SUM(SUM($K251,$L251,$M251,$N251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AU251:$AW251)),$AR251)<=$AD251),SUM(SUM(SUM(SUM($K251,$L251,$M251,$N251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AU251:$AW251)),$AR251),IF(AND($AK251=\"FSP3\",$AH251=TRUE,SUM(SUM(SUM($AI251*FctrChngDts!$B$13)*$M251),$AR251)>$AD251),$AD251,IF(AND($AK251=\"FSP3\",$AH251=TRUE,SUM(SUM(SUM($AI251*FctrChngDts!$B$13)*$M251),$AR251)<=$AD251),SUM(SUM(SUM($AI251*FctrChngDts!$B$13)*$M251),$AR251),IF(AND($Z251=\"Summer\",$AK251=\"SSP3\",$AH251=TRUE,SUM(SUM(SUM(SUM($M251,$N251)*SUM($AI251*FctrChngDts!$B$13))*$AF251),$AR251)>$AD251),$AD251,IF(AND($Z251=\"Summer\",$AK251=\"SSP3\",$AH251=TRUE,SUM(SUM(SUM(SUM($M251,$N251)*SUM($AI251*FctrChngDts!$B$13))*$AF251),$AR251)<=$AD251),SUM(SUM(SUM(SUM($M251,$N251)*SUM($AI251*FctrChngDts!$B$13))*$AF251),$AR251),IF(AND($Z251=\"Winter\",$AK251=\"SSP3\",$AH251=TRUE,SUM(SUM(SUM(SUM($M251,$N251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AU251:$AW251)),$AR251)>$AD251),$AD251,IF(AND($Z251=\"Winter\",$AK251=\"SSP3\",$AH251=TRUE,SUM(SUM(SUM(SUM($M251,$N251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AU251:$AW251)),$AR251)<=$AD251),SUM(SUM(SUM(SUM($M251,$N251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AU251:$AW251)),$AR251),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK251=\"FWP1\",$AH251=TRUE,SUM(SUM(SUM($AI251*FctrChngDts!$B$13)*$J251),$AU251)>$AE251),$AE251,IF(AND($AK251=\"FWP1\",$AH251=TRUE,SUM(SUM(SUM($AI251*FctrChngDts!$B$13)*$J251),$AU251)<=$AE251),SUM(SUM(SUM($AI251*FctrChngDts!$B$13)*$J251),$AU251),IF(AND($Z251=\"Winter\",$AK251=\"SSP1\",$AH251=TRUE,SUM(SUM(SUM(SUM($I251,$J251)*SUM($AI251*FctrChngDts!$B$13))*$AG251),$AU251)>$AE251),$AE251,IF(AND($Z251=\"Winter\",$AK251=\"SSP1\",$AH251=TRUE,SUM(SUM(SUM(SUM($I251,$J251)*SUM($AI251*FctrChngDts!$B$13))*$AG251),$AU251)<=$AE251),SUM(SUM(SUM(SUM($I251,$J251)*SUM($AI251*FctrChngDts!$B$13))*$AG251),$AU251),IF(AND($Z251=\"Summer\",$AK251=\"SSP1\",$AH251=TRUE,SUM(SUM(SUM(SUM($I251,$J251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AR251:$AT251)),$AU251)>$AE251),$AE251,IF(AND($Z251=\"Summer\",$AK251=\"SSP1\",$AH251=TRUE,SUM(SUM(SUM(SUM($I251,$J251)*SUM($AI251*FctrChngDts!$B$13))- SUM($AR251:$AT251)),$AU251)<=$AE251),SUM(SUM(SUM(SUM($I251,$J251)*SUM($AI251*FctrChngDts!$B$13))- SUM($AR251:$AT251)),$AU251),IF(AND($AK251=\"FWP1P2\",$AH251=TRUE,SUM(SUM(SUM(SUM($J251,$L251)*SUM($AI251*FctrChngDts!$B$13))*$AG251),$AU251)>$AE251),$AE251,IF(AND($AK251=\"FWP1P2\",$AH251=TRUE,SUM(SUM(SUM(SUM($J251,$L251)*SUM($AI251*FctrChngDts!$B$13))*$AG251),$AU251)<=$AE251),SUM(SUM(SUM(SUM($J251,$L251)*SUM($AI251*FctrChngDts!$B$13))*$AG251),$AU251),IF(AND($Z251=\"Winter\",$AK251=\"SSP1P2\",$AH251=TRUE,SUM(SUM(SUM(SUM($I251,$K251,$J251,$L251)*SUM($AI251*FctrChngDts!$B$13))*$AG251),$AU251)>$AE251),$AE251,IF(AND($Z251=\"Winter\",$AK251=\"SSP1P2\",$AH251=TRUE,SUM(SUM(SUM(SUM($I251,$K251,$J251,$L251)*SUM($AI251*FctrChngDts!$B$13))*$AG251),$AU251)<=$AE251),SUM(SUM(SUM(SUM($I251,$K251,$J251,$L251)*SUM($AI251*FctrChngDts!$B$13))*$AG251),$AU251),IF(AND($Z251=\"Summer\",$AK251=\"SSP1P2\",$AH251=TRUE,SUM(SUM(SUM(SUM($I251,$K251,$J251,$L251)*SUM($AI251*FctrChngDts!$B$13))- SUM($AR251:$AT251)),$AU251)>$AE251),$AE251,IF(AND($Z251=\"Summer\",$AK251=\"SSP1P2\",$AH251=TRUE,SUM(SUM(SUM(SUM($I251,$K251,$J251,$L251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AR251:$AT251)),$AU251)<=$AE251),SUM(SUM(SUM(SUM($I251,$K251,$J251,$L251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AR251:$AT251)),$AU251),IF(AND($AK251=\"FWP2\",$AH251=TRUE,SUM(SUM(SUM($AI251*FctrChngDts!$B$13)*$L251),$AU251)>$AE251),$AE251,IF(AND($AK251=\"FWP2\",$AH251=TRUE,SUM(SUM(SUM($AI251*FctrChngDts!$B$13)*$L251),$AU251)<=$AE251),SUM(SUM(SUM($AI251*FctrChngDts!$B$13)*$L251),$AU251),IF(AND($Z251=\"Winter\",$AK251=\"SSP2\",$AH251=TRUE,SUM(SUM(SUM(SUM($K251,$L251)*SUM($AI251*FctrChngDts!$B$13))*$AG251),$AU251)>$AE251),$AE251,IF(AND($Z251=\"Winter\",$AK251=\"SSP2\",$AH251=TRUE,SUM(SUM(SUM(SUM($K251,$L251)*SUM($AI251*FctrChngDts!$B$13))*$AG251),$AU251)<=$AE251),SUM(SUM(SUM(SUM($K251,$L251)*SUM($AI251*FctrChngDts!$B$13))*$AG251),$AU251),IF(AND($Z251=\"Summer\",$AK251=\"SSP2\",$AH251=TRUE,SUM(SUM(SUM(SUM($K251,$L251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AR251:$AT251)),$AU251)>$AE251),$AE251,IF(AND($Z251=\"Summer\",$AK251=\"SSP2\",$AH251=TRUE,SUM(SUM(SUM(SUM($K251,$L251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AR251:$AT251)),$AU251)<=$AE251),SUM(SUM(SUM(SUM($K251,$L251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AR251:$AT251)),$AU251),IF(AND($AK251=\"FWP2P3\",$AH251=TRUE,SUM(SUM(SUM(SUM($L251,$N251)*SUM($AI251*FctrChngDts!$B$13))*$AG251),$AU251)>$AE251),$AE251,IF(AND($AK251=\"FWP2P3\",$AH251=TRUE,SUM(SUM(SUM(SUM($L251,$N251)*SUM($AI251*FctrChngDts!$B$13))*$AG251),$AU251)<=$AE251),SUM(SUM(SUM(SUM($L251,$N251)*SUM($AI251*FctrChngDts!$B$13))*$AG251),$AU251),IF(AND($Z251=\"Winter\",$AK251=\"SSP2P3\",$AH251=TRUE,SUM(SUM(SUM(SUM($K251,$L251,$M251,$N251)*SUM($AI251*FctrChngDts!$B$13))*$AG251),$AU251)>$AE251),$AE251,IF(AND($Z251=\"Winter\",$AK251=\"SSP2P3\",$AH251=TRUE,SUM(SUM(SUM(SUM($K251,$L251,$M251,$N251)*SUM($AI251*FctrChngDts!$B$13))*$AG251),$AU251)<=$AE251),SUM(SUM(SUM(SUM($K251,$L251,$M251,$N251)*SUM($AI251*FctrChngDts!$B$13))*$AG251),$AU251),IF(AND($Z251=\"Summer\",$AK251=\"SSP2P3\",$AH251=TRUE,SUM(SUM(SUM(SUM($K251,$L251,$M251,$N251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AR251:$AT251)),$AU251)>$AE251),$AE251,IF(AND($Z251=\"Summer\",$AK251=\"SSP2P3\",$AH251=TRUE,SUM(SUM(SUM(SUM($K251,$L251,$M251,$N251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AR251:$AT251)),$AU251)<=$AE251),SUM(SUM(SUM(SUM($K251,$L251,$M251,$N251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AR251:$AT251)),$AU251),IF(AND($AK251=\"FWP3\",$AH251=TRUE,SUM(SUM(SUM($AI251*FctrChngDts!$B$13)*$N251),$AU251)>$AE251),$AE251,IF(AND($AK251=\"FWP3\",$AH251=TRUE,SUM(SUM(SUM($AI251*FctrChngDts!$B$13)*$N251),$AU251)<=$AE251),SUM(SUM(SUM($AI251*FctrChngDts!$B$13)*$N251),$AU251),IF(AND($Z251=\"Winter\",$AK251=\"SSP3\",$AH251=TRUE,SUM(SUM(SUM(SUM($M251,$N251)*SUM($AI251*FctrChngDts!$B$13))*$AG251),$AU251)>$AE251),$AE251,IF(AND($Z251=\"Winter\",$AK251=\"SSP3\",$AH251=TRUE,SUM(SUM(SUM(SUM($M251,$N251)*SUM($AI251*FctrChngDts!$B$13))*$AG251),$AU251)<=$AE251),SUM(SUM(SUM(SUM($M251,$N251)*SUM($AI251*FctrChngDts!$B$13))*$AG251),$AU251),IF(AND($Z251=\"Summer\",$AK251=\"SSP3\",$AH251=TRUE,SUM(SUM(SUM(SUM($M251,$N251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AR251:$AT251)),$AU251)>$AE251),$AE251,IF(AND($Z251=\"Summer\",$AK251=\"SSP3\",$AH251=TRUE,SUM(SUM(SUM(SUM($M251,$N251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AR251:$AT251)),$AU251)<=$AE251),SUM(SUM(SUM(SUM($M251,$N251)*SUM($AI251*FctrChngDts!$B$13))-SUM($AR251:$AT251)),$AU251),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I251>0,$AH251=FALSE),SUM($AR251*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I251>0,$AH251=TRUE),SUM($AX251*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I251>0,$AH251=FALSE),SUM($AS251*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I251>0,$AH251=TRUE),SUM($AY251*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I251>0,$AH251=FALSE),SUM($AT251*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I251>0,$AH251=TRUE),SUM($AZ251*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J251>0,$AH251=FALSE),SUM($AU251*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J251>0,$AH251=TRUE),SUM($BA251*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J251>0,$AH251=FALSE),SUM($AV251*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J251>0,$AH251=TRUE),SUM($BB251*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J251>0,$AH251=FALSE),SUM($AW251*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J251>0,$AH251=TRUE),SUM($BC251*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K251>0,$AH251=FALSE),SUM($AR251*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K251>0,$AH251=TRUE),SUM($AX251*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K251>0,$AH251=FALSE),SUM($AS251*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K251>0,$AH251=TRUE),SUM($AY251*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K251>0,$AH251=FALSE),SUM($AT251*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K251>0,$AH251=TRUE),SUM($AZ251*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L251>0,$AH251=FALSE),SUM($AU251*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L251>0,$AH251=TRUE),SUM($BA251*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L251>0,$AH251=FALSE),SUM($AV251*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L251>0,$AH251=TRUE),SUM($BB251*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L251>0,$AH251=FALSE),SUM($AW251*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L251>0,$AH251=TRUE),SUM($BC251*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M251>0,$AH251=FALSE),SUM($AR251*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M251>0,$AH251=TRUE),SUM($AX251*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M251>0,$AH251=FALSE),SUM($AS251*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M251>0,$AH251=TRUE),SUM($AY251*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M251>0,$AH251=FALSE),SUM($AT251*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M251>0,$AH251=TRUE),SUM($AZ251*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N251>0,$AH251=FALSE),SUM($AU251*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N251>0,$AH251=TRUE),SUM($BA251*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N251>0,$AH251=FALSE),SUM($AV251*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N251>0,$AH251=TRUE),SUM($BB251*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N251>0,$AH251=FALSE),SUM($AW251*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N251>0,$AH251=TRUE),SUM($BC251*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I251=0,0,IF(AND($I251>0,$K251>0,$AH251=FALSE),SUM($AR251/$P251*$I251),IF(AND($I251>0,$K251=0,$AH251=FALSE),$AR251,IF(AND($I251>0,$K251>0,$AH251=TRUE),ROUND(MIN($HU251,SUM(SUM($I251,$K251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA251,SUM(SUM($I251,$K251)*(FctrChngDts!$B$13)*$AI251)*$IA251)),0),IF(AND($I251>0,$K251=0,$AH251=TRUE),$AX251))))),0)","v":0},{"$f":"ROUND(IF($I251=0,0,IF(AND($I251>0,$K251>0,$AH251=FALSE),SUM($AS251/$P251*$I251),IF(AND($I251>0,$K251=0,$AH251=FALSE),$AS251,IF(AND($I251>0,$K251>0,$AH251=TRUE),ROUND(MIN(SUM($HU251-$BW251),SUM(SUM($I251,$K251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA251)*3),0),IF(AND($I251>0,$K251=0,$AH251=TRUE),$AY251))))),0)","v":0},0,{"$f":"IF($J251=0,0,IF(AND($J251>0,$L251=0,$N251=0,$AH251=FALSE,$AJ251=FALSE),ROUND(MIN($HX251,SUM($AU251,$BA251)),0),IF(AND($J251>0,$L251=0,$N251=0,$AH251=TRUE,$AJ251=FALSE),ROUND(MIN($HX251,SUM($AU251,SUM($J251*$AI251*FctrChngDts!$B$13))),0),IF(AND($J251>0,$L251>0,$N251=0,$AH251=FALSE,$AJ251=FALSE),ROUND(MIN($HX251,SUM(SUM($J251,$L251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA251,SUM(SUM($J251,$L251)*(FctrChngDts!$B$13)*$AI251)*$IA251)),0),IF(AND($J251>0,$L251>0,$N251=0,$AH251=TRUE,$AJ251=FALSE),ROUND(MIN($HX251,SUM(SUM(SUM(SUM($J251,$L251)*FctrChngDts!$C$11*$IA251),SUM(SUM($J251,$L251)*SUM(FctrChngDts!$B$13*$AI251)*$IA251)))),0),IF(AND($J251>0,$L251=0,$N251=0,$AH251=FALSE,$AJ251=TRUE),ROUND(MIN($HX251,SUM($AU251,$BA251)),0),IF(AND($J251>0,$L251=0,$N251=0,$AH251=TRUE,$AJ251=TRUE),ROUND(MIN($HX251,SUM($AU251,SUM($J251*$AI251*FctrChngDts!$B$13))),0),IF(AND($J251>0,$L251>0,$N251=0,$AH251=FALSE,$AJ251=TRUE),ROUND(MIN($HX251,SUM(SUM($J251,$L251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA251,SUM(SUM($J251,$L251)*(FctrChngDts!$B$13)*$AI251)*$IA251)),0),IF(AND($J251>0,$L251>0,$N251=0,$AH251=TRUE,$AJ251=TRUE),ROUND(MIN($HX251,SUM(SUM(SUM(SUM($J251,$L251)*FctrChngDts!$C$12*$IA251),SUM(SUM($J251,$L251)*SUM(FctrChngDts!$B$13*$AI251)*$IA251)))),0))))))))))","v":0},{"$f":"IF($J251=0,0,IF(AND($J251>0,$L251=0,$N251=0,$AH251=FALSE,$AJ251=FALSE),ROUND(MIN(SUM($HX251-$BZ251),SUM($AU251*3)),0),IF(AND($J251>0,$L251=0,$N251=0,$AH251=TRUE,$AJ251=FALSE),ROUND(MIN(SUM($HX251-$BZ251),SUM(SUM($J251,$L251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA251)*3),0),IF(AND($J251>0,$L251>0,$N251=0,$AH251=FALSE,$AJ251=FALSE),ROUND(MIN(SUM($HX251-$BZ251),SUM(SUM($J251,$L251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA251)*3),0),IF(AND($J251>0,$L251>0,$N251=0,$AH251=TRUE,$AJ251=FALSE),ROUND(MIN(SUM($HX251-$BZ251),SUM(SUM($J251,$L251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA251)*3),0),IF(AND($J251>0,$L251=0,$N251=0,$AH251=FALSE,$AJ251=TRUE),ROUND(MIN(SUM($HX251-$BZ251),SUM($AU251*3)),0),IF(AND($J251>0,$L251=0,$N251=0,$AH251=TRUE,$AJ251=TRUE),ROUND(MIN(SUM($HX251-$BZ251),SUM(SUM($J251,$L251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA251)*3),0),IF(AND($J251>0,$L251>0,$N251=0,$AH251=FALSE,$AJ251=TRUE),ROUND(MIN(SUM($HX251-$BZ251),SUM(SUM($J251,$L251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA251)*3),0),IF(AND($J251>0,$L251>0,$N251=0,$AH251=TRUE,$AJ251=TRUE),ROUND(MIN(SUM($HX251-$BZ251),SUM(SUM($J251,$L251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA251)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K251=0,0,IF(AND($I251>0,$K251>0,$M251=0,$AH251=FALSE),SUM($AR251-$BW251),IF(AND($I251=0,$K251>0,$M251>0,$AH251=FALSE),SUM($AR251/$P251*$K251),IF(AND($I251=0,$K251>0,$M251=0,$AH251=FALSE),$AR251,IF($K251=0,0,IF(AND($I251>0,$K251>0,$M251=0,$AH251=TRUE),ROUND(MIN($HV251,SUM(SUM($I251,$K251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB251,SUM(SUM($I251,$K251)*(FctrChngDts!$B$13)*$AI251)*$IB251)),0),IF(AND($I251=0,$K251>0,$M251>0,$AH251=TRUE),ROUND(MIN($HV251,SUM(SUM($I251,$K251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB251,SUM(SUM($I251,$K251)*(FctrChngDts!$B$13)*$AI251)*$IB251)),0),IF(AND($I251=0,$K251>0,$M251=0,$AH251=TRUE),$AX251)))))))),0)","v":0},{"$f":"ROUND(IF($K251=0,0,IF(AND($I251>0,$K251>0,$M251=0,$AH251=FALSE),SUM($AS251-$BX251),IF(AND($I251=0,$K251>0,$M251>0,$AH251=FALSE),SUM($AS251/$P251*$K251),IF(AND($I251=0,$K251>0,$M251=0,$AH251=FALSE),$AS251,IF($K251=0,0,IF(AND($I251>0,$K251>0,$M251=0,$AH251=TRUE),ROUND(MIN(SUM($HV251-$BW251),SUM(SUM($I251,$K251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB251)*3),0),IF(AND($I251=0,$K251>0,$M251>0,$AH251=TRUE),ROUND(MIN(SUM($HV251-$BW251),SUM(SUM($I251,$K251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB251)*3),0),IF(AND($I251=0,$K251>0,$M251=0,$AH251=TRUE),$AY251)))))))),0)","v":0},0,{"$f":"IF($L251=0,0,IF(AND($J251>0,$L251>0,$N251=0,$AH251=FALSE,$AJ251=FALSE),ROUND(MIN($HY251,SUM(SUM($J251,$L251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB251,SUM(SUM($J251,$L251)*(FctrChngDts!$B$13)*$AI251)*$IB251)),0),IF(AND($J251>0,$L251>0,$N251=0,$AH251=TRUE,$AJ251=FALSE),ROUND(MIN($HY251,SUM(SUM(SUM(SUM($J251,$L251)*FctrChngDts!$C$11*$IB251),SUM(SUM($J251,$L251)*SUM(FctrChngDts!$B$13*$AI251)*$IB251)))),0),IF(AND($J251=0,$L251>0,$N251=0,$AH251=FALSE,$AJ251=FALSE),ROUND(MIN($HY251,SUM($L251*FctrChngDts!$C$11)),0),IF(AND($J251=0,$L251>0,$N251=0,$AH251=TRUE,$AJ251=FALSE),ROUND(MIN($HY251,SUM(SUM(SUM(SUM($J251,$L251)*FctrChngDts!$C$11*$IB251),SUM(SUM($J251,$L251)*SUM(FctrChngDts!$B$13*$AI251)*$IB251)))),0),IF(AND($J251>0,$L251>0,$N251=0,$AH251=FALSE,$AJ251=TRUE),ROUND(MIN($HY251,SUM(SUM($J251,$L251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB251,SUM(SUM($J251,$L251)*(FctrChngDts!$B$13)*$AI251)*$IB251)),0),IF(AND($J251>0,$L251>0,$N251=0,$AH251=TRUE,$AJ251=TRUE),ROUND(MIN($HY251,SUM(SUM(SUM(SUM($J251,$L251)*FctrChngDts!$C$12*$IB251),SUM(SUM($J251,$L251)*SUM(FctrChngDts!$B$13*$AI251)*$IB251)))),0),IF(AND($J251=0,$L251>0,$N251=0,$AH251=FALSE,$AJ251=TRUE),ROUND(MIN($HY251,SUM($L251*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J251=0,$L251>0,$N251=0,$AH251=TRUE,$AJ251=TRUE),ROUND(MIN($HY251,SUM(SUM(SUM(SUM($J251,$L251)*FctrChngDts!$C$12*$IB251),SUM(SUM($J251,$L251)*SUM(FctrChngDts!$B$13*$AI251)*$IB251)))),0))))))))))","v":0},{"$f":"IF($L251=0,0,IF(AND($J251>0,$L251>0,$N251=0,$AH251=FALSE,$AJ251=FALSE),ROUND(MIN(SUM($HY251-$CF251),SUM(SUM($J251,$L251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB251)*3),0),IF(AND($J251>0,$L251>0,$N251=0,$AH251=TRUE,$AJ251=FALSE),ROUND(MIN(SUM($HY251-$CF251),SUM(SUM($J251,$L251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB251)*3),0),IF(AND($J251=0,$L251>0,$N251=0,$AH251=FALSE,$AJ251=FALSE),ROUND(MIN(SUM($HY251-$CF251),SUM($AU251*3)),0),IF(AND($J251=0,$L251>0,$N251=0,$AH251=TRUE,$AJ251=FALSE),ROUND(MIN(SUM($HY251-$CF251),SUM(SUM($J251,$L251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB251)*3),0),IF(AND($J251>0,$L251>0,$N251=0,$AH251=FALSE,$AJ251=TRUE),ROUND(MIN(SUM($HY251-$CF251),SUM(SUM($J251,$L251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB251)*3),0),IF(AND($J251>0,$L251>0,$N251=0,$AH251=TRUE,$AJ251=TRUE),ROUND(MIN(SUM($HY251-$CF251),SUM(SUM($J251,$L251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB251)*3),0),IF(AND($J251=0,$L251>0,$N251=0,$AH251=FALSE,$AJ251=TRUE),ROUND(MIN(SUM($HY251-$CF251),SUM($AU251*3)),0),IF(AND($J251=0,$L251>0,$N251=0,$AH251=TRUE,$AJ251=TRUE),ROUND(MIN(SUM($HY251-$CF251),SUM(SUM($J251,$L251)*IF($AJ251=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB251)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S251>0,Account!$AG$2=TRUE,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH251=FALSE),SUM(Usage!$BW251:$CB251)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V251>0,Account!$AG$2=TRUE,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH251=FALSE),SUM(Usage!$CC251:$CH251)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y251>0,Account!$AG$2=TRUE,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH251=FALSE),SUM(Usage!$CI251:$CN251)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH251=TRUE,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S251),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S251)),2)","v":0},{"$f":"ROUND(IF(OR($AH251=TRUE,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V251),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V251)),2)","v":0},{"$f":"IF(OR($AH251=TRUE,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y251),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y251))","v":0},{"$f":"ROUND(IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW251),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW251)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX251),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX251)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY251),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY251)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ251),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ251)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA251),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA251)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB251),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB251)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S251),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC251),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC251)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD251),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD251)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE251),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE251)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF251),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF251)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG251),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG251)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH251),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH251)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V251),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI251),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI251))","v":0},{"$f":"IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ251),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ251))","v":0},{"$f":"IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK251),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK251))","v":0},{"$f":"IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL251),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL251))","v":0},{"$f":"IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM251),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM251))","v":0},{"$f":"IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN251),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN251))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y251)","v":0},0,0,0,0,{"$f":"IF($DW251>IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV251*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV251*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW251-IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV251*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV251*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV251<$DW251,SUM($DW251-$DV251),0))","v":0},{"$f":"IF(OR(AND($D251<=FctrChngDts!$B$14,Usage!$E251>FctrChngDts!$B$14),AND(Usage!$D251<=FctrChngDts!$C$14,Usage!$E251>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW251),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX251),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY251),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ251),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA251),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB251),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC251),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD251),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE251),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF251),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG251),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH251),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI251)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ251)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK251)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL251)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM251)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN251)","v":0},0,{"$f":"IF(AND($S251>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E251<>\"D-CARE\",Tenant!$F251=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET251=TRUE,$S251>0,$V251=0),SUM(SUM($BW251:$CB251)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET251=TRUE,$S251>0,$V251>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW251:$CB251)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET251=TRUE,$S251>0,$V251>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW251:$CB251)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S251>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S251>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S251>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV251=TRUE,$S251>0,$V251=0),SUM(SUM($BW251:$CB251)*'CRS1'!$P$2),IF(AND($EV251=TRUE,$S251>0,$V251>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW251:$CB251)*'CRS1'!$P$2),IF(AND($EV251=TRUE,$S251>0,$V251>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW251:$CB251)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S251>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX251=TRUE,$S251>0,$V251=0),SUM(SUM($BW251:$CB251)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX251=TRUE,$S251>0,$V251>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW251:$CB251)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX251=TRUE,$S251>0,$V251>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW251:$CB251)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S251>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ251=TRUE,$S251>0),SUM(SUM($BW251:$CB251)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V251>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E251<>\"D-CARE\",Tenant!$F251=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB251=TRUE,$S251>0,$V251>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC251:$CH251)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB251=TRUE,$S251>0,$V251>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC251:$CH251)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB251=TRUE,$V251>0,$Y251>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC251:$CH251)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB251=TRUE,$V251>0,$Y251>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC251:$CH251)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB251=TRUE,$S251=0,$V251>0,$Y251=0),SUM(SUM($CC251:$CH251)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V251>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V251>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V251>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD251=TRUE,$S251>0,$V251>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC251:$CH251)*'CRS2'!$P$2),IF(AND($FD251=TRUE,$S251>0,$V251>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC251:$CH251)*'CRS2'!$P$2),IF(AND($FD251=TRUE,$V251>0,$Y251>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC251:$CH251)*'CRS2'!$P$2),IF(AND($FD251=TRUE,$V251>0,$Y251>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC251:$CH251)*'CRS2'!$P$2),IF(AND($FD251=TRUE,$S251=0,$V251>0,$Y251=0),SUM(SUM($CC251:$CH251)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V251>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF251=TRUE,$S251>0,$V251>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC251:$CH251)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF251=TRUE,$S251>0,$V251>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC251:$CH251)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF251=TRUE,$V251>0,$Y251>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC251:$CH251)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF251=TRUE,$V251>0,$Y251>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC251:$CH251)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF251=TRUE,$S251=0,$V251>0,$Y251=0),SUM(SUM($CC251:$CH251)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V251>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH251=TRUE,$V251>0),SUM(SUM($CC251:$CH251)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y251>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E251<>\"D-CARE\",Tenant!$F251=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ251=TRUE,$V251=0,$Y251>0),SUM(SUM($CI251:$CN251)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ251=TRUE,$V251>0,$Y251>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI251:$CN251)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ251=TRUE,$V251>0,$Y251>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI251:$CN251)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y251>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y251>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y251>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL251=TRUE,$V251=0,$Y251>0),SUM(SUM($CI251:$CN251)*'CRS3'!$P$2),IF(AND($FL251=TRUE,$V251>0,$Y251>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI251:$CN251)*'CRS3'!$P$2),IF(AND($FL251=TRUE,$V251>0,$Y251>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI251:$CN251)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y251>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN251=TRUE,$V251=0,$Y251>0),SUM(SUM($CI251:$CN251)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN251=TRUE,$V251>0,$Y251>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI251:$CN251)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN251=TRUE,$V251>0,$Y251>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI251:$CN251)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y251>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP251=TRUE,$Y251>0),SUM(SUM($CI251:$CN251)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR251:$FT251))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO251:$CQ251,$FR251:$FT251))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA251:$EF251)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG251:$EL251)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM251:$ER251)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV251,$CO251:$CQ251,$EA251:$ER251)/$P251)*$S251*FctrChngDts!$B$15),SUM(SUM(SUM($DV251,$CO251:$CQ251,$FR251:$FT251)/$P251)*$S251*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV251,$CO251:$CQ251,$EA251:$ER251)/$P251)*$V251*FctrChngDts!$B$15),SUM(SUM(SUM($DV251,$CO251:$CQ251,$FR251:$FT251)/$P251)*$V251*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV251,$CO251:$CQ251,$EA251:$ER251)/$P251)*$Y251*FctrChngDts!$B$15),SUM(SUM(SUM($DV251,$CO251:$CQ251,$FR251:$FT251)/$P251)*$Y251*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA251*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI251*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ251*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ251,$FU251,$GF251,$GZ251:$HE251),IF(Account!$Q$2=TRUE,SUM($DZ251,$FV251,$GF251,$GZ251:$HE251),SUM($DZ251,$ES251,$FU251:$FV251,$GF251,$GZ251:$HE251)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E251),Usage!$P251,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D251,FctrChngDts!$C$17<=Usage!$E251),SUM(FctrChngDts!$C$17-Usage!$D251),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E251),Usage!$P251,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D251,FctrChngDts!$C$19<=Usage!$E251),SUM(FctrChngDts!$C$19-Usage!$D251),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK251*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK251*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL251*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL251*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D251))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A251,Tenant!$A:$J,8,FALSE)=TRUE,$GG251<0),0,SUM(SUM(SUM($GG251/$P251*$GP251)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A251,Tenant!$A:$J,8,FALSE)=TRUE,$GG251<0),0,SUM(SUM(SUM($GG251/$P251*$GQ251)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D251))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A251,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV251*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A251,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW251*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU251:$DA251,$EU251,$EA251:$EF251,$FA251)-SUM(SUM($BW251:$CB251)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD251:$DJ251,$FC251,$EG251:$EL251,$FI251)-SUM(SUM($CC251:$CH251)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM251:$DS251,$FK251,$EM251:$ER251,$FQ251)-SUM(SUM($CI251:$CN251)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO251,$CU251:$DA251,$EU251,$EW251,$EY251,$EA251:$EF251,$FA251,$CP251,$DD251:$DJ251,$FC251,$FE251,$FG251,$EG251:$EL251,$FI251)/$P251*$S251)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO251,$CU251:$DA251,$EU251,$EW251,$EY251,$EA251:$EF251,$FA251,$CP251,$DD251:$DJ251,$FC251,$FE251,$FG251,$EG251:$EL251,$FI251)/$P251*$V251)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ251,$DM251:$DS251,$FK251,$FM251,$FO251,$EM251:$ER251,$FQ251)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D251,BslnAllctnCrrnt!$A$1<=$E251),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK251=\"FSP1\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$Q251,BslnAllctnCrrnt!$A$1<$R251),SUM(BslnAllctnCrrnt!$A$1-$Q251),IF(AND($AK251=\"FSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$Q251,BslnAllctnCrrnt!$A$1<$R251),SUM(BslnAllctnCrrnt!$A$1-$Q251),IF(AND($AK251=\"FSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),$I251,IF(AND($AK251=\"SSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$Q251,BslnAllctnCrrnt!$A$1<$R251),SUM(BslnAllctnCrrnt!$A$1-$Q251),IF(AND($AK251=\"SSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),$I251,0)))))","v":0},{"$f":"IF(AND($AK251=\"FSP1\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$Q251,BslnAllctnCrrnt!$A$1<$R251),SUM($I251-$HG251),IF(AND($AK251=\"FSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$Q251,BslnAllctnCrrnt!$A$1<$R251),SUM($I251-$HG251),IF(AND($AK251=\"FSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM($I251-$HG251),IF(AND($AK251=\"SSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$Q251,BslnAllctnCrrnt!$A$1<$R251),SUM($I251-$HG251),IF(AND($AK251=\"SSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM($I251-$HG251),0)))))","v":0},{"$f":"IF(AND($AK251=\"SSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$Q251,BslnAllctnCrrnt!$A$1<$R251),0,IF(AND(FctrChngDts!$A$2>=$D251,FctrChngDts!$B$2<$E251),IF(AND($AK251=\"SSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM(BslnAllctnCrrnt!$A$1-$T251),0),IF(AND($AK251=\"FSP2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM(BslnAllctnCrrnt!$A$1-$T251),IF(AND($AK251=\"FSP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM(BslnAllctnCrrnt!$A$1-$T251),IF(AND($AK251=\"FSP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$W251,BslnAllctnCrrnt!$A$1<$X251),$K251,IF(AND($AK251=\"FSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$Q251,BslnAllctnCrrnt!$A$1<$R251),0,IF(AND($AK251=\"FSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM(BslnAllctnCrrnt!$A$1-$T251),IF(AND($AK251=\"SSP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM(BslnAllctnCrrnt!$A$1-$T251),IF(AND($AK251=\"SSP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$W251,BslnAllctnCrrnt!$A$1<$X251),$K251,0)))))))))","v":0},{"$f":"IF(AND($AK251=\"SSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$Q251,BslnAllctnCrrnt!$A$1<$R251),SUM($K251-$HI251),IF(AND($AK251=\"SSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM($K251-$HI251),IF(AND($AK251=\"FSP2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM($K251-$HI251),IF(AND($AK251=\"FSP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM($K251-$HI251),IF(AND($AK251=\"FSP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$W251,BslnAllctnCrrnt!$A$1<$X251),SUM($K251-$HI251),IF(AND($AK251=\"FSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$Q251,BslnAllctnCrrnt!$A$1<$R251),SUM($K251-$HI251),IF(AND($AK251=\"FSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM($K251-$HI251),IF(AND($AK251=\"SSP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM($K251-$HI251),IF(AND($AK251=\"SSP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$W251,BslnAllctnCrrnt!$A$1<$X251),SUM($K251-$HI251),0)))))))))","v":0},{"$f":"IF(AND($AK251=\"FSP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),0,IF(AND($AK251=\"FSP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$W251,BslnAllctnCrrnt!$A$1<$X251),SUM(BslnAllctnCrrnt!$A$1-$W251),IF(AND($AK251=\"FSP3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$W251,BslnAllctnCrrnt!$A$1<$X251),SUM(BslnAllctnCrrnt!$A$1-$W251),0)))","v":0},{"$f":"IF(AND($AK251=\"FSP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM($M251-$HK251),IF(AND($AK251=\"FSP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$W251,BslnAllctnCrrnt!$A$1<$X251),SUM($M251-$HK251),IF(AND($AK251=\"FSP3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$W251,BslnAllctnCrrnt!$A$1<$X251),SUM($M251-$HK251),0)))","v":0},{"$f":"IF(AND($AK251=\"FWP1\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$Q251,BslnAllctnCrrnt!$A$1<$R251),SUM(BslnAllctnCrrnt!$A$1-$Q251),IF(AND($AK251=\"FWP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$Q251,BslnAllctnCrrnt!$A$1<$R251),SUM(BslnAllctnCrrnt!$A$1-$Q251),IF(AND($AK251=\"FWP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),$J251,IF(AND(FctrChngDts!$A$2>=$D251,FctrChngDts!$B$2<$E251),IF(AND($AK251=\"SSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$Q251,BslnAllctnCrrnt!$A$1<$R251),SUM(BslnAllctnCrrnt!$A$1-$Q251),0),IF(AND($AK251=\"SSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),$J251,0)))))","v":0},{"$f":"IF(AND($AK251=\"FWP1\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$Q251,BslnAllctnCrrnt!$A$1<$R251),SUM($J251-$HM251),IF(AND($AK251=\"FWP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$Q251,BslnAllctnCrrnt!$A$1<$R251),SUM($J251-$HM251),IF(AND($AK251=\"FWP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM($J251-$HM251),IF(AND($AK251=\"SSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$Q251,BslnAllctnCrrnt!$A$1<$R251),SUM($J251-$HM251),IF(AND($AK251=\"SSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM($J251-$HM251),0)))))","v":0},{"$f":"IF(AND($AK251=\"FWP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$Q251,BslnAllctnCrrnt!$A$1<$R251),0,IF(AND($AK251=\"FWP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM(BslnAllctnCrrnt!$A$1-$T251),IF(AND($AK251=\"FWP2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM(BslnAllctnCrrnt!$A$1-$T251),IF(AND($AK251=\"FWP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM(BslnAllctnCrrnt!$A$1-$T251),IF(AND($AK251=\"FWP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$W251,BslnAllctnCrrnt!$A$1<$X251),$L251,IF(AND($AK251=\"SSP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM(BslnAllctnCrrnt!$A$1-$T251),IF(AND($AK251=\"SSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$Q251,BslnAllctnCrrnt!$A$1<$R251),0,IF(AND($AK251=\"SSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM(BslnAllctnCrrnt!$A$1-$T251),0))))))))","v":0},{"$f":"IF(AND($AK251=\"FWP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$Q251,BslnAllctnCrrnt!$A$1<$R251),SUM($L251-$HO251),IF(AND($AK251=\"FWP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM($L251-$HO251),IF(AND($AK251=\"FWP2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM($L251-$HO251),IF(AND($AK251=\"FWP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM($L251-$HO251),IF(AND($AK251=\"FWP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$W251,BslnAllctnCrrnt!$A$1<$X251),SUM($L251-$HO251),IF(AND($AK251=\"SSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$Q251,BslnAllctnCrrnt!$A$1<$R251),SUM($L251-$HO251),IF(AND($AK251=\"SSP1P2\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM($L251-$HO251),0)))))))","v":0},{"$f":"IF(AND($AK251=\"FWP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),0,IF(AND($AK251=\"FWP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$W251,BslnAllctnCrrnt!$A$1<$X251),SUM(BslnAllctnCrrnt!$A$1-$W251),IF(AND($AK251=\"FWP3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$W251,BslnAllctnCrrnt!$A$1<$X251),SUM(BslnAllctnCrrnt!$A$1-$W251),IF(AND($AK251=\"SSP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),0,IF(AND($AK251=\"SSP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$W251,BslnAllctnCrrnt!$A$1<$X251),SUM(BslnAllctnCrrnt!$A$1-$W251),0)))))","v":0},{"$f":"IF(AND($AK251=\"FWP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM($N251-$HQ251),IF(AND($AK251=\"FWP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$W251,BslnAllctnCrrnt!$A$1<$X251),SUM($N251-$HQ251),IF(AND($AK251=\"FWP3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$W251,BslnAllctnCrrnt!$A$1<$X251),SUM($N251-$HQ251),IF(AND($AK251=\"SSP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$T251,BslnAllctnCrrnt!$A$1<$U251),SUM($N251-$HQ251),IF(AND($AK251=\"SSP2P3\",$HF251=TRUE,BslnAllctnCrrnt!$A$1>=$W251,BslnAllctnCrrnt!$A$1<$X251),SUM($N251-$HQ251),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[255,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G256),0,IF($F256<=$G256,SUM($G256-$F256),IF($F256>$G256,SUM((Account!$L$2-Usage!$F256)+Usage!$G256+1))))","v":0},{"$f":"IF($Q256=0,0,IF($R256=0,0,IF(AND($Q256<FctrChngDts!$A$2,$R256>=FctrChngDts!$A$2),SUM($R256-FctrChngDts!$A$2+1),IF(AND($Q256>=FctrChngDts!$A$2,$R256>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q256),IF(AND($Q256>=FctrChngDts!$A$2,$R256<FctrChngDts!$B$2),SUM($R256-$Q256+1),0)))))","v":0},{"$f":"IF($Q256=0,0,IF($R256=0,0,IF(AND($Q256<FctrChngDts!$A$2,$R256>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q256),IF(AND($Q256<FctrChngDts!$A$2,$R256<FctrChngDts!$A$2),SUM($R256-$Q256+1),IF(AND($Q256>FctrChngDts!$A$2,$R256>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R256+1),0)))))","v":0},{"$f":"IF($T256=0,0,IF($U256=0,0,IF(AND($T256<FctrChngDts!$A$2,$U256>=FctrChngDts!$A$2),SUM($U256-FctrChngDts!$A$2+1),IF(AND($T256>=FctrChngDts!$A$2,$U256<FctrChngDts!$B$2),SUM($U256-$T256+1),IF(AND($T256>=FctrChngDts!$A$2,$U256>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T256)<0),0,IF(AND($T256>=FctrChngDts!$A$2,$U256>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T256),0))))))","v":0},{"$f":"IF($T256=0,0,IF($U256=0,0,IF(AND($T256<FctrChngDts!$A$2,$U256>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T256),IF(AND($T256>=FctrChngDts!$B$2,$U256>=FctrChngDts!$B$2),SUM($U256-$T256+1),IF(AND($T256<FctrChngDts!$A$2,$U256<FctrChngDts!$A$2),SUM($U256-$T256+1),IF(AND($T256>=FctrChngDts!$A$2,$U256>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U256+1),0))))))","v":0},{"$f":"IF($W256=0,0,IF($X256=0,0,IF(AND($W256>=FctrChngDts!$A$2,$X256>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W256)<0),0,IF(AND($W256>=FctrChngDts!$A$2,$X256>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W256),IF(AND($W256>=FctrChngDts!$A$2,$X256<FctrChngDts!$B$2),SUM($X256-$W256+1),IF(AND($W256<FctrChngDts!$A$2,$X256>=FctrChngDts!$A$2),SUM($X256-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W256=0,0,IF($X256=0,0,IF(AND($W256<FctrChngDts!$A$2,$X256<FctrChngDts!$A$2),SUM($X256-$W256+1),IF(AND($W256>=FctrChngDts!$A$2,$X256>=FctrChngDts!$B$2,SUM($X256-FctrChngDts!$B$2+1)<=$Y256),SUM($X256-FctrChngDts!$B$2+1),IF(AND($W256>=FctrChngDts!$A$2,$X256>=FctrChngDts!$B$2),SUM($X256-$W256+1),IF(AND($W256<FctrChngDts!$A$2,$X256>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W256),0))))))","v":0},{"$f":"IF(AND($D256>=FctrChngDts!$C$2,$E256<FctrChngDts!$E$2),\"1\",IF(AND($D256>=FctrChngDts!$E$2,$E256<FctrChngDts!$G$2),\"2\",IF(AND($D256>=FctrChngDts!$G$2,$E256<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D256>=FctrChngDts!$D$2,,IF(AND($D256>=FctrChngDts!$C$2,$D256<=FctrChngDts!$D$2),$D256,IF(AND($D256>=FctrChngDts!$C$2,$D256>=FctrChngDts!$D$2,$E256>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D256>FctrChngDts!$D$2,,IF($D256=FctrChngDts!$D$2,$D256,IF(AND($D256>=FctrChngDts!$C$2,$E256<FctrChngDts!$D$2),$E256,IF(AND($D256>=FctrChngDts!$C$2,$E256>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D256>=FctrChngDts!$D$2,$E256>=FctrChngDts!$D$2,$E256>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E256<FctrChngDts!$D$2,$E256<=FctrChngDts!$D$2),$E256,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D256<FctrChngDts!$E$2,$E256<FctrChngDts!$E$2),,IF($D256>FctrChngDts!$F$2,,IF(AND($D256>=FctrChngDts!$E$2,$D256<=FctrChngDts!$F$2),$D256,IF(AND($D256>=FctrChngDts!$E$2,$D256>=FctrChngDts!$F$2,$E256>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D256>FctrChngDts!$F$2,,IF($E256=FctrChngDts!$F$2,$E256,IF(AND($D256<FctrChngDts!$E$2,$E256<=FctrChngDts!$F$2),$E256,IF(AND($D256>=FctrChngDts!$E$2,$E256<FctrChngDts!$F$2),$E256,IF(AND($D256>=FctrChngDts!$E$2,$E256>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D256>=FctrChngDts!$F$2,$E256>=FctrChngDts!$F$2,$E256>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D256<FctrChngDts!$G$2,$E256<FctrChngDts!$G$2),,IF($D256>FctrChngDts!$H$2,,IF(AND($D256>=FctrChngDts!$G$2,$D256<=FctrChngDts!$H$2),$D256,IF(AND($D256>=FctrChngDts!$G$2,$D256>=FctrChngDts!$H$2,$E256>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D256>FctrChngDts!$H$2,,IF($E256=FctrChngDts!$H$2,$E256,IF(AND($D256<FctrChngDts!$G$2,$E256<=FctrChngDts!$H$2),$E256,IF(AND($D256>=FctrChngDts!$G$2,$E256<FctrChngDts!$H$2),$E256,IF(AND($D256>=FctrChngDts!$G$2,$E256>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D256>=FctrChngDts!$H$2,$E256>=FctrChngDts!$H$2,$E256>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A256,Tenant!$A256:$J555,6,FALSE)","v":0},{"$f":"VLOOKUP($A256,Tenant!$A256:$J555,7,FALSE)","v":0},{"$f":"VLOOKUP($A256,Tenant!$A256:$J555,10,FALSE)","v":0},0,{"$f":"IF(AND($AK256=\"FSP2\",$AJ256=FALSE,$HF256=FALSE),SUM($K256*FctrChngDts!$C$9),IF(AND($AK256=\"FSP2\",$AJ256=TRUE,$HF256=FALSE),SUM($K256*FctrChngDts!$C$10),IF(AND($AK256=\"FSP2P3\",$AJ256=FALSE,$HF256=FALSE),SUM(SUM($K256,$M256)*FctrChngDts!$C$9),IF(AND($AK256=\"FSP2P3\",$AJ256=TRUE,$HF256=FALSE),SUM(SUM($K256,$M256)*FctrChngDts!$C$10),IF(AND($AK256=\"FSP3\",$AJ256=FALSE,$HF256=FALSE),SUM($M256*FctrChngDts!$C$9),IF(AND($AK256=\"FSP3\",$AJ256=TRUE,$HF256=FALSE),SUM($M256*FctrChngDts!$C$10),IF(AND($AK256=\"FSP1\",$AJ256=FALSE,$HF256=FALSE),SUM($I256*FctrChngDts!$C$9),IF(AND($AK256=\"FSP1\",$AJ256=TRUE,$HF256=FALSE),SUM($I256*FctrChngDts!$C$10),IF(AND($AK256=\"FSP1P2\",$AJ256=FALSE,$HF256=FALSE),SUM(SUM($I256,$K256)*FctrChngDts!$C$9),IF(AND($AK256=\"FSP1P2\",$AJ256=TRUE,$HF256=FALSE),SUM(SUM($I256,$K256)*FctrChngDts!$C$10),IF(AND($Z256=\"Summer\",$AK256=\"SSP2P3\",$AJ256=FALSE,$HF256=FALSE),SUM(SUM(SUM(SUM($K256,$M256)*FctrChngDts!$C$9),SUM(SUM($L256,$N256)*FctrChngDts!$C$11))*$AF256),IF(AND($Z256=\"Summer\",$AK256=\"SSP2P3\",$AJ256=TRUE,$HF256=FALSE),SUM(SUM(SUM(SUM($K256,$M256)*FctrChngDts!$C$10),SUM(SUM($L256,$N256)*FctrChngDts!$C$12))*$AF256),IF(AND($Z256=\"Winter\",$AK256=\"SSP2P3\",$AJ256=FALSE,$HF256=FALSE),SUM(SUM(SUM(SUM($K256,$M256)*FctrChngDts!$C$9),SUM(SUM($L256,$N256)*FctrChngDts!$C$11))-$AO256),IF(AND($Z256=\"Winter\",$AK256=\"SSP2P3\",$AJ256=TRUE,$HF256=FALSE),SUM(SUM(SUM(SUM($K256,$M256)*FctrChngDts!$C$10),SUM(SUM($L256,$N256)*FctrChngDts!$C$12))-$AO256),IF(AND($Z256=\"Summer\",$AK256=\"SSP1P2\",$AJ256=FALSE,$HF256=FALSE),SUM(SUM(SUM(SUM($I256,$K256)*FctrChngDts!$C$9),SUM(SUM($J256,$L256)*FctrChngDts!$C$11))*$AF256),IF(AND($Z256=\"Summer\",$AK256=\"SSP1P2\",$AJ256=TRUE,$HF256=FALSE),SUM(SUM(SUM(SUM($I256,$K256)*FctrChngDts!$C$10),SUM(SUM($J256,$L256)*FctrChngDts!$C$12))*$AF256),IF(AND($Z256=\"Winter\",$AK256=\"SSP1P2\",$AJ256=FALSE,$HF256=FALSE),SUM(SUM(SUM(SUM($I256,$K256)*FctrChngDts!$C$9),SUM(SUM($J256,$L256)*FctrChngDts!$C$11))-$AO256),IF(AND($Z256=\"Winter\",$AK256=\"SSP1P2\",$AJ256=TRUE,$HF256=FALSE),SUM(SUM(SUM(SUM($I256,$K256)*FctrChngDts!$C$10),SUM(SUM($J256,$L256)*FctrChngDts!$C$12))-$AO256),IF(AND($AK256=\"FSP2\",$AJ256=FALSE,$HF256=TRUE),SUM(SUM($HI256*FctrChngDts!$B$9),SUM($HJ256*FctrChngDts!$C$9)),IF(AND($AK256=\"FSP2\",$AJ256=TRUE,$HF256=TRUE),SUM(SUM($HI256*FctrChngDts!$B$10),SUM($HJ256*FctrChngDts!$C$10)),IF(AND($AK256=\"FSP2P3\",$AJ256=FALSE,$HF256=TRUE),SUM(SUM(SUM($HI256,$HK256)*FctrChngDts!$B$9),SUM(SUM($HJ256,$HL256)*FctrChngDts!$C$9)),IF(AND($AK256=\"FSP2P3\",$AJ256=TRUE,$HF256=TRUE),SUM(SUM(SUM($HI256,$HK256)*FctrChngDts!$B$10),SUM(SUM($HJ256,$HL256)*FctrChngDts!$C$10)),IF(AND($AK256=\"FSP3\",$AJ256=FALSE,$HF256=TRUE),SUM(SUM($HK256*FctrChngDts!$B$9),SUM($HL256*FctrChngDts!$C$9)),IF(AND($AK256=\"FSP3\",$AJ256=TRUE,$HF256=TRUE),SUM(SUM($HK256*FctrChngDts!$B$10),SUM($HL256*FctrChngDts!$C$10)),IF(AND($AK256=\"FSP1\",$AJ256=FALSE,$HF256=TRUE),SUM(SUM($HG256*FctrChngDts!$B$9),SUM($HH256*FctrChngDts!$C$9)),IF(AND($AK256=\"FSP1\",$AJ256=TRUE,$HF256=TRUE),SUM(SUM($HG256*FctrChngDts!$B$10),SUM($HH256*FctrChngDts!$C$10)),IF(AND($AK256=\"FSP1P2\",$AJ256=FALSE,$HF256=TRUE),SUM(SUM(SUM($HG256,$HI256)*FctrChngDts!$B$9),SUM(SUM($HH256,$HJ256)*FctrChngDts!$C$9)),IF(AND($AK256=\"FSP1P2\",$AJ256=TRUE,$HF256=TRUE),SUM(SUM(SUM($HG256,$HI256)*FctrChngDts!$B$10),SUM(SUM($HG256,$HI256)*FctrChngDts!$C$10)),IF(AND($Z256=\"Summer\",$AK256=\"SSP2P3\",$AJ256=FALSE,$HF256=TRUE),SUM(SUM(SUM(SUM($HI256,$HK256)*FctrChngDts!$B$9),SUM(SUM($HJ256,$HL256)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO256,$HQ256)*FctrChngDts!$B$11),SUM(SUM($HP256,$HR256)*FctrChngDts!$C$11))*$AF256),IF(AND($Z256=\"Summer\",$AK256=\"SSP2P3\",$AJ256=TRUE,$HF256=TRUE),SUM(SUM(SUM(SUM($HI256,$HK256)*FctrChngDts!$B$10),SUM(SUM($HJ256,$HL256)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO256,$HQ256)*FctrChngDts!$B$12),SUM(SUM($HP256,$HR256)*FctrChngDts!$C$12))*$AF256),IF(AND($Z256=\"Winter\",$AK256=\"SSP2P3\",$AJ256=FALSE,$HF256=TRUE),SUM(SUM(SUM(SUM($HI256,$HK256)*FctrChngDts!$B$9),SUM(SUM($HJ256,$HL256)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO256,$HQ256)*FctrChngDts!$B$11),SUM(SUM($HP256,$HR256)*FctrChngDts!$C$11))-$AO256),IF(AND($Z256=\"Winter\",$AK256=\"SSP2P3\",$AJ256=TRUE,$HF256=TRUE),SUM(SUM(SUM(SUM($HI256,$HK256)*FctrChngDts!$B$10),SUM(SUM($HO256,$HQ256)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO256,$HQ256)*FctrChngDts!$B$12),SUM(SUM($HP256,$HR256)*FctrChngDts!$C$12))-$AO256),IF(AND($Z256=\"Summer\",$AK256=\"SSP1P2\",$AJ256=FALSE,$HF256=TRUE),SUM(SUM(SUM(SUM($HG256,$HI256)*FctrChngDts!$B$9),SUM(SUM($HH256,$HJ256)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM256,$HO256)*FctrChngDts!$B$11),SUM(SUM($HN256,$HP256)*FctrChngDts!$C$11))*$AF256),IF(AND($Z256=\"Summer\",$AK256=\"SSP1P2\",$AJ256=TRUE,$HF256=TRUE),SUM(SUM(SUM(SUM($HG256,$HI256)*FctrChngDts!$B$10),SUM(SUM($HH256,$HJ256)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM256,$HO256)*FctrChngDts!$B$12),SUM(SUM($HN256,$HP256)*FctrChngDts!$C$12))*$AF256),IF(AND($Z256=\"Winter\",$AK256=\"SSP1P2\",$AJ256=FALSE,$HF256=TRUE),SUM(SUM(SUM(SUM($HG256,$HI256)*FctrChngDts!$B$9),SUM(SUM($HH256,$HJ256)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM256,$HO256)*FctrChngDts!$B$11),SUM(SUM($HN256,$HP256)*FctrChngDts!$C$11))-$AO256),IF(AND($Z256=\"Winter\",$AK256=\"SSP1P2\",$AJ256=TRUE,$HF256=TRUE),SUM(SUM(SUM(SUM($HG256,$HI256)*FctrChngDts!$B$10),SUM(SUM($HH256,$HJ256)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM256,$HO256)*FctrChngDts!$B$12),SUM(SUM($HN256,$HP256)*FctrChngDts!$C$12))-$AO256),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK256=\"FWP1\",$AJ256=FALSE,$HF256=FALSE),SUM($J256*FctrChngDts!$C$11),IF(AND($AK256=\"FWP1\",$AJ256=TRUE,$HF256=FALSE),SUM($J256*FctrChngDts!$C$12),IF(AND($AK256=\"FWP1P2\",$AJ256=FALSE,$HF256=FALSE),SUM(SUM($J256,$L256)*FctrChngDts!$C$11),IF(AND($AK256=\"FWP1P2\",$AJ256=TRUE,$HF256=FALSE),SUM(SUM($J256,$L256)*FctrChngDts!$C$12),IF(AND($AK256=\"FWP2\",$AJ256=FALSE,$HF256=FALSE),SUM($L256*FctrChngDts!$C$11),IF(AND($AK256=\"FWP2\",$AJ256=TRUE,$HF256=FALSE),SUM($L256*FctrChngDts!$C$12),IF(AND($AK256=\"FWP2P3\",$AJ256=FALSE,$HF256=FALSE),SUM(SUM($L256,$N256)*FctrChngDts!$C$11),IF(AND($AK256=\"FWP2P3\",$AJ256=TRUE,$HF256=FALSE),SUM(SUM($L256,$N256)*FctrChngDts!$C$12),IF(AND($AK256=\"FWP3\",$AJ256=FALSE,$HF256=FALSE),SUM($N256*FctrChngDts!$C$11),IF(AND($AK256=\"FWP3\",$AJ256=TRUE,$HF256=FALSE),SUM($N256*FctrChngDts!$C$12),IF(AND($Z256=\"Winter\",$AK256=\"SSP1P2\",$AJ256=FALSE,$HF256=FALSE),SUM(SUM(SUM($I256,$K256)*FctrChngDts!$C$9),SUM(SUM($J256,$L256)*FctrChngDts!$C$11))*$AG256,IF(AND($Z256=\"Winter\",$AK256=\"SSP1P2\",$AJ256=TRUE,$HF256=FALSE),SUM(SUM(SUM($I256,$K256)*FctrChngDts!$B$10),SUM(SUM($J256,$L256)*FctrChngDts!$B$12))*$AG256,IF(AND($Z256=\"Summer\",$AK256=\"SSP1P2\",$AJ256=FALSE,$HF256=FALSE),SUM(SUM(SUM($I256,$K256)*FctrChngDts!$B$9),SUM(SUM($J256,$L256)*FctrChngDts!$B$11))-$AJ256,IF(AND($Z256=\"Summer\",$AK256=\"SSP1P2\",$AJ256=TRUE,$HF256=FALSE),SUM(SUM(SUM($I256,$K256)*FctrChngDts!$C$10),SUM(SUM($J256,$L256)*FctrChngDts!$C$12))-$AJ256,IF(AND($Z256=\"Winter\",$AK256=\"SSP2P3\",$AJ256=FALSE,$HF256=FALSE),SUM(SUM(SUM($K256,$M256)*FctrChngDts!$C$9),SUM(SUM($L256,$N256)*FctrChngDts!$C$11))*$AG256,IF(AND($Z256=\"Winter\",$AK256=\"SSP2P3\",$AJ256=TRUE,$HF256=FALSE),SUM(SUM(SUM($K256,$M256)*FctrChngDts!$C$10),SUM(SUM($L256,$N256)*FctrChngDts!$C$12))*$AG256,IF(AND($Z256=\"Summer\",$AK256=\"SSP2P3\",$AJ256=FALSE,$HF256=FALSE),SUM(SUM(SUM($K256,$M256)*FctrChngDts!$C$9),SUM(SUM($L256,$N256)*FctrChngDts!$C$11))-$AJ256,IF(AND($Z256=\"Summer\",$AK256=\"SSP2P3\",$AJ256=TRUE,$HF256=FALSE),SUM(SUM(SUM($K256,$M256)*FctrChngDts!$C$10),SUM(SUM($L256,$N256)*FctrChngDts!$C$12))-$AJ256,IF(AND($AK256=\"FWP1\",$AJ256=FALSE,$HF256=TRUE),SUM(SUM($HM256*FctrChngDts!$B$11),SUM($HN256*FctrChngDts!$C$11)),IF(AND($AK256=\"FWP1\",$AJ256=TRUE,$HF256=TRUE),SUM(SUM($HM256*FctrChngDts!$B$12),SUM($HN256*FctrChngDts!$C$12)),IF(AND($AK256=\"FWP1P2\",$AJ256=FALSE,$HF256=TRUE),SUM(SUM(SUM($HM256,$HO256)*FctrChngDts!$B$11),SUM(SUM($HN256,$HP256)*FctrChngDts!$C$11)),IF(AND($AK256=\"FWP1P2\",$AJ256=TRUE,$HF256=TRUE),SUM(SUM(SUM($HM256,$KP256)*FctrChngDts!$C$12),SUM(SUM($HN256,$HP256)*FctrChngDts!$C$12)),IF(AND($AK256=\"FWP2\",$AJ256=FALSE,$HF256=TRUE),SUM(SUM($HO256*FctrChngDts!$B$11),SUM($HO256*FctrChngDts!$C$11)),IF(AND($AK256=\"FWP2\",$AJ256=TRUE,$HF256=TRUE),SUM(SUM($HO256*FctrChngDts!$B$12),SUM($HO256*FctrChngDts!$C$12)),IF(AND($AK256=\"FWP2P3\",$AJ256=FALSE,$HF256=TRUE),SUM(SUM(SUM($HO256,$HQ256)*FctrChngDts!$C$11),SUM(SUM($HP256,$HR256)*FctrChngDts!$C$11)),IF(AND($AK256=\"FWP2P3\",$AJ256=TRUE,$HF256=TRUE),SUM(SUM(SUM($HO256,$HQ256)*FctrChngDts!$C$12),SUM(SUM($HP256,$HR256)*FctrChngDts!$C$12)),IF(AND($AK256=\"FWP3\",$AJ256=FALSE,$HF256=TRUE),SUM(SUM($HQ256*FctrChngDts!$B$11),SUM($HR256*FctrChngDts!$C$11)),IF(AND($AK256=\"FWP3\",$AJ256=TRUE,$HF256=TRUE),SUM(SUM($HQ256*FctrChngDts!$B$12),SUM($HR256*FctrChngDts!$C$12)),IF(AND($Z256=\"Winter\",$AK256=\"SSP1P2\",$AJ256=FALSE,$HF256=TRUE),SUM(SUM(SUM(SUM($HG256,$HI256)*FctrChngDts!$B$9),SUM(SUM($HH256,$HJ256)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM256,$HO256)*FctrChngDts!$B$11),SUM(SUM($HN256,$HP256)*FctrChngDts!$C$11))*$AG256),IF(AND($Z256=\"Winter\",$AK256=\"SSP1P2\",$AJ256=TRUE,$HF256=TRUE),SUM(SUM(SUM(SUM($HG256,$HI256)*FctrChngDts!$B$10), SUM(SUM($HH256,$HJ256)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM256,$HO256)*FctrChngDts!$B$12),SUM(SUM($HN256,$HP256)*FctrChngDts!$C$12))*$AG256),IF(AND($Z256=\"Summer\",$AK256=\"SSP1P2\",$AJ256=FALSE,$HF256=TRUE),SUM(SUM(SUM(SUM($HG256,$HI256)*FctrChngDts!$B$9),SUM(SUM($HH256,$HJ256)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM256,$HO256)*FctrChngDts!$B$11),SUM(SUM($HN256,$HP256)*FctrChngDts!$C$11))-$AJ256),IF(AND($Z256=\"Summer\",$AK256=\"SSP1P2\",$AJ256=TRUE,$HF256=TRUE),SUM(SUM(SUM(SUM($HG256,$HI256)*FctrChngDts!$B$10),SUM(SUM($HH256,$HJ256)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM256,$HO256)*FctrChngDts!$B$12),SUM(SUM($HN256,$HP256)*FctrChngDts!$C$12))-$AJ256),IF(AND($Z256=\"Winter\",$AK256=\"SSP2P3\",$AJ256=FALSE,$HF256=TRUE),SUM(SUM(SUM(SUM($HI256,$HK256)*FctrChngDts!$B$9),SUM(SUM($HJ256,$HL256)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO256,$HQ256)*FctrChngDts!$B$11),SUM(SUM($HP256,$HR256)*FctrChngDts!$C$11))*$AG256),IF(AND($Z256=\"Winter\",$AK256=\"SSP2P3\",$AJ256=TRUE,$HF256=TRUE),SUM(SUM(SUM(SUM($HI256,$HK256)*FctrChngDts!$B$10), SUM(SUM($HJ256,$HL256)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO256,$HQ256)*FctrChngDts!$B$12),SUM(SUM($HP256,$HR256)*FctrChngDts!$C$12))*$AG256),IF(AND($Z256=\"Summer\",$AK256=\"SSP2P3\",$AJ256=FALSE,$HF256=TRUE),SUM(SUM(SUM(SUM($HI256,$HK256)*FctrChngDts!$B$9),SUM(SUM($HJ256,$HL256)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO256,$HQ256)*FctrChngDts!$B$11),SUM(SUM($HP256,$HR256)*FctrChngDts!$C$11))-$AJ256),IF(AND($Z256=\"Summer\",$AK256=\"SSP2P3\",$AJ256=TRUE,$HF256=TRUE),SUM(SUM(SUM(SUM($HI256,$HK256)*FctrChngDts!$B$10), SUM(SUM($HJ256,$HL256)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO256,$HQ256)*FctrChngDts!$B$12),SUM(SUM($HP256,$HR256)*FctrChngDts!$C$12))-$AJ256),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK256=\"FSP1\",$AH256=TRUE,SUM(SUM(SUM($AI256*FctrChngDts!$B$13)*I256),$AR256)>$AD256),$AD256,IF(AND($AK256=\"FSP1\",$AH256=TRUE,SUM(SUM(SUM($AI256*FctrChngDts!$B$13)*$I256),$AR256)<=$AD256),SUM(SUM(SUM($AI256*FctrChngDts!$B$13)*$I256),$AR256),IF(AND($Z256=\"Summer\",$AK256=\"SSP1\",$AH256=TRUE,SUM(SUM(SUM(SUM($I256,$J256)*SUM($AI256*FctrChngDts!$B$13))*$AF256),$AR256)>$AD256),$AD256,IF(AND($Z256=\"Summer\",$AK256=\"SSP1\",$AH256=TRUE,SUM(SUM(SUM(SUM($I256,$J256)*SUM($AI256*FctrChngDts!$B$13))*$AF256),$AR256)<=$AD256),SUM(SUM(SUM(SUM($I256,$J256)*SUM($AI256*FctrChngDts!$B$13))*$AF256),$AR256),IF(AND($Z256=\"Winter\",$AK256=\"SSP1\",$AH256=TRUE,SUM(SUM(SUM(SUM($I256,$J256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AU256:$AW256)),$AR256)>$AD256),$AD256,IF(AND($Z256=\"Winter\",$AK256=\"SSP1\",$AH256=TRUE,SUM(SUM(SUM(SUM($I256,$J256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AU256:$AW256)),$AR256)<=$AD256),SUM(SUM(SUM(SUM($I256,$J256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AU256:$AW256)),$AR256),IF(AND($AK256=\"FSP1P2\",$AH256=TRUE,SUM(SUM(SUM(SUM($I256,$K256)*SUM($AI256*FctrChngDts!$B$13))*$AF256),$AR256)>$AD256),$AD256,IF(AND($AK256=\"FSP1P2\",$AH256=TRUE,SUM(SUM(SUM(SUM($I256,$K256)*SUM($AI256*FctrChngDts!$B$13))*$AF256),$AR256)<=$AD256),SUM(SUM(SUM(SUM($I256,$K256)*SUM($AI256*FctrChngDts!$B$13))*$AF256),$AR256),IF(AND($Z256=\"Summer\",$AK256=\"SSP1P2\",$AH256=TRUE,SUM(SUM(SUM(SUM($I256,$K256,$J256,$L256)*SUM($AI256*FctrChngDts!$B$13))*$AF256),$AR256)>$AD256),$AD256,IF(AND($Z256=\"Summer\",$AK256=\"SSP1P2\",$AH256=TRUE,SUM(SUM(SUM(SUM($I256,$K256,$J256,$L256)*SUM($AI256*FctrChngDts!$B$13))*$AF256),$AR256)<=$AD256),SUM(SUM(SUM(SUM($I256,$K256,$J256,$L256)*SUM($AI256*FctrChngDts!$B$13))*$AF256),$AR256),IF(AND($Z256=\"Winter\",$AK256=\"SSP1P2\",$AH256=TRUE,SUM(SUM(SUM(SUM($I256,$K256,$J256,$L256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AU256:$AW256)),$AR256)>$AD256),$AD256,IF(AND($Z256=\"Winter\",$AK256=\"SSP1P2\",$AH256=TRUE,SUM(SUM(SUM(SUM($I256,$K256,$J256,$L256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AU256:$AW256)),$AR256)<=$AD256),MIN($AD256,SUM($AL256,SUM(SUM(SUM(SUM($I256,$K256,$J256,$L256)*SUM($AI256*FctrChngDts!$B$13))*$AF256)))),IF(AND($AK256=\"FSP2\",$AH256=TRUE,SUM(SUM(SUM($AI256*FctrChngDts!$B$13)*$K256),$AR256)>$AD256),$AD256,IF(AND($AK256=\"FSP2\",$AH256=TRUE,SUM(SUM(SUM($AI256*FctrChngDts!$B$13)*$K256),$AR256)<=$AD256),SUM(SUM(SUM($AI256*FctrChngDts!$B$13)*$K256),$AR256),IF(AND($Z256=\"Summer\",$AK256=\"SSP2\",$AH256=TRUE,SUM(SUM(SUM(SUM($K256,$L256)*SUM($AI256*FctrChngDts!$B$13))*$AF256),$AR256)>$AD256),$AD256,IF(AND($Z256=\"Summer\",$AK256=\"SSP2\",$AH256=TRUE,SUM(SUM(SUM(SUM($K256,$L256)*SUM($AI256*FctrChngDts!$B$13))*$AF256),$AR256)<=$AD256),SUM(SUM(SUM(SUM($K256,$L256)*SUM($AI256*FctrChngDts!$B$13))*$AF256),$AR256),IF(AND($Z256=\"Winter\",$AK256=\"SSP2\",$AH256=TRUE,SUM(SUM(SUM(SUM($K256,$L256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AU256:$AW256)),$AR256)>$AD256),$AD256,IF(AND($Z256=\"Winter\",$AK256=\"SSP2\",$AH256=TRUE,SUM(SUM(SUM(SUM($K256,$L256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AU256:$AW256)),$AR256)<=$AD256),SUM(SUM(SUM(SUM($K256,$L256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AU256:$AW256)),$AR256),IF(AND($AK256=\"FSP2P3\",$AH256=TRUE,SUM(SUM(SUM(SUM($K256,$M256)*SUM($AI256*FctrChngDts!$B$13))*$AF256),$AR256)>$AD256),$AD256,IF(AND($AK256=\"FSP2P3\",$AH256=TRUE,SUM(SUM(SUM(SUM($K256,$M256)*SUM($AI256*FctrChngDts!$B$13))*$AF256),$AR256)<=$AD256),SUM(SUM(SUM(SUM($K256,$M256)*SUM($AI256*FctrChngDts!$B$13))*$AF256),$AR256),IF(AND($Z256=\"Summer\",$AK256=\"SSP2P3\",$AH256=TRUE,SUM(SUM(SUM(SUM($K256,$L256,$M256,$N256)*SUM($AI256*FctrChngDts!$B$13))*$AF256),$AR256)>$AD256),$AD256,IF(AND($Z256=\"Summer\",$AK256=\"SSP2P3\",$AH256=TRUE,SUM(SUM(SUM(SUM($K256,$L256,$M256,$N256)*SUM($AI256*FctrChngDts!$B$13))*$AF256),$AR256)<=$AD256),SUM(SUM(SUM(SUM($K256,$L256,$M256,$N256)*SUM($AI256*FctrChngDts!$B$13))*$AF256),$AR256),IF(AND($Z256=\"Winter\",$AK256=\"SSP2P3\",$AH256=TRUE,SUM(SUM(SUM(SUM($K256,$L256,$M256,$N256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AU256:$AW256)),$AR256)>$AD256),$AD256,IF(AND($Z256=\"Winter\",$AK256=\"SSP2P3\",$AH256=TRUE,SUM(SUM(SUM(SUM($K256,$L256,$M256,$N256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AU256:$AW256)),$AR256)<=$AD256),SUM(SUM(SUM(SUM($K256,$L256,$M256,$N256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AU256:$AW256)),$AR256),IF(AND($AK256=\"FSP3\",$AH256=TRUE,SUM(SUM(SUM($AI256*FctrChngDts!$B$13)*$M256),$AR256)>$AD256),$AD256,IF(AND($AK256=\"FSP3\",$AH256=TRUE,SUM(SUM(SUM($AI256*FctrChngDts!$B$13)*$M256),$AR256)<=$AD256),SUM(SUM(SUM($AI256*FctrChngDts!$B$13)*$M256),$AR256),IF(AND($Z256=\"Summer\",$AK256=\"SSP3\",$AH256=TRUE,SUM(SUM(SUM(SUM($M256,$N256)*SUM($AI256*FctrChngDts!$B$13))*$AF256),$AR256)>$AD256),$AD256,IF(AND($Z256=\"Summer\",$AK256=\"SSP3\",$AH256=TRUE,SUM(SUM(SUM(SUM($M256,$N256)*SUM($AI256*FctrChngDts!$B$13))*$AF256),$AR256)<=$AD256),SUM(SUM(SUM(SUM($M256,$N256)*SUM($AI256*FctrChngDts!$B$13))*$AF256),$AR256),IF(AND($Z256=\"Winter\",$AK256=\"SSP3\",$AH256=TRUE,SUM(SUM(SUM(SUM($M256,$N256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AU256:$AW256)),$AR256)>$AD256),$AD256,IF(AND($Z256=\"Winter\",$AK256=\"SSP3\",$AH256=TRUE,SUM(SUM(SUM(SUM($M256,$N256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AU256:$AW256)),$AR256)<=$AD256),SUM(SUM(SUM(SUM($M256,$N256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AU256:$AW256)),$AR256),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK256=\"FWP1\",$AH256=TRUE,SUM(SUM(SUM($AI256*FctrChngDts!$B$13)*$J256),$AU256)>$AE256),$AE256,IF(AND($AK256=\"FWP1\",$AH256=TRUE,SUM(SUM(SUM($AI256*FctrChngDts!$B$13)*$J256),$AU256)<=$AE256),SUM(SUM(SUM($AI256*FctrChngDts!$B$13)*$J256),$AU256),IF(AND($Z256=\"Winter\",$AK256=\"SSP1\",$AH256=TRUE,SUM(SUM(SUM(SUM($I256,$J256)*SUM($AI256*FctrChngDts!$B$13))*$AG256),$AU256)>$AE256),$AE256,IF(AND($Z256=\"Winter\",$AK256=\"SSP1\",$AH256=TRUE,SUM(SUM(SUM(SUM($I256,$J256)*SUM($AI256*FctrChngDts!$B$13))*$AG256),$AU256)<=$AE256),SUM(SUM(SUM(SUM($I256,$J256)*SUM($AI256*FctrChngDts!$B$13))*$AG256),$AU256),IF(AND($Z256=\"Summer\",$AK256=\"SSP1\",$AH256=TRUE,SUM(SUM(SUM(SUM($I256,$J256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AR256:$AT256)),$AU256)>$AE256),$AE256,IF(AND($Z256=\"Summer\",$AK256=\"SSP1\",$AH256=TRUE,SUM(SUM(SUM(SUM($I256,$J256)*SUM($AI256*FctrChngDts!$B$13))- SUM($AR256:$AT256)),$AU256)<=$AE256),SUM(SUM(SUM(SUM($I256,$J256)*SUM($AI256*FctrChngDts!$B$13))- SUM($AR256:$AT256)),$AU256),IF(AND($AK256=\"FWP1P2\",$AH256=TRUE,SUM(SUM(SUM(SUM($J256,$L256)*SUM($AI256*FctrChngDts!$B$13))*$AG256),$AU256)>$AE256),$AE256,IF(AND($AK256=\"FWP1P2\",$AH256=TRUE,SUM(SUM(SUM(SUM($J256,$L256)*SUM($AI256*FctrChngDts!$B$13))*$AG256),$AU256)<=$AE256),SUM(SUM(SUM(SUM($J256,$L256)*SUM($AI256*FctrChngDts!$B$13))*$AG256),$AU256),IF(AND($Z256=\"Winter\",$AK256=\"SSP1P2\",$AH256=TRUE,SUM(SUM(SUM(SUM($I256,$K256,$J256,$L256)*SUM($AI256*FctrChngDts!$B$13))*$AG256),$AU256)>$AE256),$AE256,IF(AND($Z256=\"Winter\",$AK256=\"SSP1P2\",$AH256=TRUE,SUM(SUM(SUM(SUM($I256,$K256,$J256,$L256)*SUM($AI256*FctrChngDts!$B$13))*$AG256),$AU256)<=$AE256),SUM(SUM(SUM(SUM($I256,$K256,$J256,$L256)*SUM($AI256*FctrChngDts!$B$13))*$AG256),$AU256),IF(AND($Z256=\"Summer\",$AK256=\"SSP1P2\",$AH256=TRUE,SUM(SUM(SUM(SUM($I256,$K256,$J256,$L256)*SUM($AI256*FctrChngDts!$B$13))- SUM($AR256:$AT256)),$AU256)>$AE256),$AE256,IF(AND($Z256=\"Summer\",$AK256=\"SSP1P2\",$AH256=TRUE,SUM(SUM(SUM(SUM($I256,$K256,$J256,$L256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AR256:$AT256)),$AU256)<=$AE256),SUM(SUM(SUM(SUM($I256,$K256,$J256,$L256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AR256:$AT256)),$AU256),IF(AND($AK256=\"FWP2\",$AH256=TRUE,SUM(SUM(SUM($AI256*FctrChngDts!$B$13)*$L256),$AU256)>$AE256),$AE256,IF(AND($AK256=\"FWP2\",$AH256=TRUE,SUM(SUM(SUM($AI256*FctrChngDts!$B$13)*$L256),$AU256)<=$AE256),SUM(SUM(SUM($AI256*FctrChngDts!$B$13)*$L256),$AU256),IF(AND($Z256=\"Winter\",$AK256=\"SSP2\",$AH256=TRUE,SUM(SUM(SUM(SUM($K256,$L256)*SUM($AI256*FctrChngDts!$B$13))*$AG256),$AU256)>$AE256),$AE256,IF(AND($Z256=\"Winter\",$AK256=\"SSP2\",$AH256=TRUE,SUM(SUM(SUM(SUM($K256,$L256)*SUM($AI256*FctrChngDts!$B$13))*$AG256),$AU256)<=$AE256),SUM(SUM(SUM(SUM($K256,$L256)*SUM($AI256*FctrChngDts!$B$13))*$AG256),$AU256),IF(AND($Z256=\"Summer\",$AK256=\"SSP2\",$AH256=TRUE,SUM(SUM(SUM(SUM($K256,$L256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AR256:$AT256)),$AU256)>$AE256),$AE256,IF(AND($Z256=\"Summer\",$AK256=\"SSP2\",$AH256=TRUE,SUM(SUM(SUM(SUM($K256,$L256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AR256:$AT256)),$AU256)<=$AE256),SUM(SUM(SUM(SUM($K256,$L256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AR256:$AT256)),$AU256),IF(AND($AK256=\"FWP2P3\",$AH256=TRUE,SUM(SUM(SUM(SUM($L256,$N256)*SUM($AI256*FctrChngDts!$B$13))*$AG256),$AU256)>$AE256),$AE256,IF(AND($AK256=\"FWP2P3\",$AH256=TRUE,SUM(SUM(SUM(SUM($L256,$N256)*SUM($AI256*FctrChngDts!$B$13))*$AG256),$AU256)<=$AE256),SUM(SUM(SUM(SUM($L256,$N256)*SUM($AI256*FctrChngDts!$B$13))*$AG256),$AU256),IF(AND($Z256=\"Winter\",$AK256=\"SSP2P3\",$AH256=TRUE,SUM(SUM(SUM(SUM($K256,$L256,$M256,$N256)*SUM($AI256*FctrChngDts!$B$13))*$AG256),$AU256)>$AE256),$AE256,IF(AND($Z256=\"Winter\",$AK256=\"SSP2P3\",$AH256=TRUE,SUM(SUM(SUM(SUM($K256,$L256,$M256,$N256)*SUM($AI256*FctrChngDts!$B$13))*$AG256),$AU256)<=$AE256),SUM(SUM(SUM(SUM($K256,$L256,$M256,$N256)*SUM($AI256*FctrChngDts!$B$13))*$AG256),$AU256),IF(AND($Z256=\"Summer\",$AK256=\"SSP2P3\",$AH256=TRUE,SUM(SUM(SUM(SUM($K256,$L256,$M256,$N256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AR256:$AT256)),$AU256)>$AE256),$AE256,IF(AND($Z256=\"Summer\",$AK256=\"SSP2P3\",$AH256=TRUE,SUM(SUM(SUM(SUM($K256,$L256,$M256,$N256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AR256:$AT256)),$AU256)<=$AE256),SUM(SUM(SUM(SUM($K256,$L256,$M256,$N256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AR256:$AT256)),$AU256),IF(AND($AK256=\"FWP3\",$AH256=TRUE,SUM(SUM(SUM($AI256*FctrChngDts!$B$13)*$N256),$AU256)>$AE256),$AE256,IF(AND($AK256=\"FWP3\",$AH256=TRUE,SUM(SUM(SUM($AI256*FctrChngDts!$B$13)*$N256),$AU256)<=$AE256),SUM(SUM(SUM($AI256*FctrChngDts!$B$13)*$N256),$AU256),IF(AND($Z256=\"Winter\",$AK256=\"SSP3\",$AH256=TRUE,SUM(SUM(SUM(SUM($M256,$N256)*SUM($AI256*FctrChngDts!$B$13))*$AG256),$AU256)>$AE256),$AE256,IF(AND($Z256=\"Winter\",$AK256=\"SSP3\",$AH256=TRUE,SUM(SUM(SUM(SUM($M256,$N256)*SUM($AI256*FctrChngDts!$B$13))*$AG256),$AU256)<=$AE256),SUM(SUM(SUM(SUM($M256,$N256)*SUM($AI256*FctrChngDts!$B$13))*$AG256),$AU256),IF(AND($Z256=\"Summer\",$AK256=\"SSP3\",$AH256=TRUE,SUM(SUM(SUM(SUM($M256,$N256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AR256:$AT256)),$AU256)>$AE256),$AE256,IF(AND($Z256=\"Summer\",$AK256=\"SSP3\",$AH256=TRUE,SUM(SUM(SUM(SUM($M256,$N256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AR256:$AT256)),$AU256)<=$AE256),SUM(SUM(SUM(SUM($M256,$N256)*SUM($AI256*FctrChngDts!$B$13))-SUM($AR256:$AT256)),$AU256),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I256>0,$AH256=FALSE),SUM($AR256*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I256>0,$AH256=TRUE),SUM($AX256*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I256>0,$AH256=FALSE),SUM($AS256*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I256>0,$AH256=TRUE),SUM($AY256*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I256>0,$AH256=FALSE),SUM($AT256*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I256>0,$AH256=TRUE),SUM($AZ256*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J256>0,$AH256=FALSE),SUM($AU256*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J256>0,$AH256=TRUE),SUM($BA256*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J256>0,$AH256=FALSE),SUM($AV256*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J256>0,$AH256=TRUE),SUM($BB256*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J256>0,$AH256=FALSE),SUM($AW256*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J256>0,$AH256=TRUE),SUM($BC256*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K256>0,$AH256=FALSE),SUM($AR256*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K256>0,$AH256=TRUE),SUM($AX256*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K256>0,$AH256=FALSE),SUM($AS256*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K256>0,$AH256=TRUE),SUM($AY256*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K256>0,$AH256=FALSE),SUM($AT256*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K256>0,$AH256=TRUE),SUM($AZ256*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L256>0,$AH256=FALSE),SUM($AU256*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L256>0,$AH256=TRUE),SUM($BA256*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L256>0,$AH256=FALSE),SUM($AV256*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L256>0,$AH256=TRUE),SUM($BB256*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L256>0,$AH256=FALSE),SUM($AW256*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L256>0,$AH256=TRUE),SUM($BC256*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M256>0,$AH256=FALSE),SUM($AR256*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M256>0,$AH256=TRUE),SUM($AX256*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M256>0,$AH256=FALSE),SUM($AS256*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M256>0,$AH256=TRUE),SUM($AY256*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M256>0,$AH256=FALSE),SUM($AT256*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M256>0,$AH256=TRUE),SUM($AZ256*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N256>0,$AH256=FALSE),SUM($AU256*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N256>0,$AH256=TRUE),SUM($BA256*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N256>0,$AH256=FALSE),SUM($AV256*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N256>0,$AH256=TRUE),SUM($BB256*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N256>0,$AH256=FALSE),SUM($AW256*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N256>0,$AH256=TRUE),SUM($BC256*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I256=0,0,IF(AND($I256>0,$K256>0,$AH256=FALSE),SUM($AR256/$P256*$I256),IF(AND($I256>0,$K256=0,$AH256=FALSE),$AR256,IF(AND($I256>0,$K256>0,$AH256=TRUE),ROUND(MIN($HU256,SUM(SUM($I256,$K256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA256,SUM(SUM($I256,$K256)*(FctrChngDts!$B$13)*$AI256)*$IA256)),0),IF(AND($I256>0,$K256=0,$AH256=TRUE),$AX256))))),0)","v":0},{"$f":"ROUND(IF($I256=0,0,IF(AND($I256>0,$K256>0,$AH256=FALSE),SUM($AS256/$P256*$I256),IF(AND($I256>0,$K256=0,$AH256=FALSE),$AS256,IF(AND($I256>0,$K256>0,$AH256=TRUE),ROUND(MIN(SUM($HU256-$BW256),SUM(SUM($I256,$K256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA256)*3),0),IF(AND($I256>0,$K256=0,$AH256=TRUE),$AY256))))),0)","v":0},0,{"$f":"IF($J256=0,0,IF(AND($J256>0,$L256=0,$N256=0,$AH256=FALSE,$AJ256=FALSE),ROUND(MIN($HX256,SUM($AU256,$BA256)),0),IF(AND($J256>0,$L256=0,$N256=0,$AH256=TRUE,$AJ256=FALSE),ROUND(MIN($HX256,SUM($AU256,SUM($J256*$AI256*FctrChngDts!$B$13))),0),IF(AND($J256>0,$L256>0,$N256=0,$AH256=FALSE,$AJ256=FALSE),ROUND(MIN($HX256,SUM(SUM($J256,$L256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA256,SUM(SUM($J256,$L256)*(FctrChngDts!$B$13)*$AI256)*$IA256)),0),IF(AND($J256>0,$L256>0,$N256=0,$AH256=TRUE,$AJ256=FALSE),ROUND(MIN($HX256,SUM(SUM(SUM(SUM($J256,$L256)*FctrChngDts!$C$11*$IA256),SUM(SUM($J256,$L256)*SUM(FctrChngDts!$B$13*$AI256)*$IA256)))),0),IF(AND($J256>0,$L256=0,$N256=0,$AH256=FALSE,$AJ256=TRUE),ROUND(MIN($HX256,SUM($AU256,$BA256)),0),IF(AND($J256>0,$L256=0,$N256=0,$AH256=TRUE,$AJ256=TRUE),ROUND(MIN($HX256,SUM($AU256,SUM($J256*$AI256*FctrChngDts!$B$13))),0),IF(AND($J256>0,$L256>0,$N256=0,$AH256=FALSE,$AJ256=TRUE),ROUND(MIN($HX256,SUM(SUM($J256,$L256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA256,SUM(SUM($J256,$L256)*(FctrChngDts!$B$13)*$AI256)*$IA256)),0),IF(AND($J256>0,$L256>0,$N256=0,$AH256=TRUE,$AJ256=TRUE),ROUND(MIN($HX256,SUM(SUM(SUM(SUM($J256,$L256)*FctrChngDts!$C$12*$IA256),SUM(SUM($J256,$L256)*SUM(FctrChngDts!$B$13*$AI256)*$IA256)))),0))))))))))","v":0},{"$f":"IF($J256=0,0,IF(AND($J256>0,$L256=0,$N256=0,$AH256=FALSE,$AJ256=FALSE),ROUND(MIN(SUM($HX256-$BZ256),SUM($AU256*3)),0),IF(AND($J256>0,$L256=0,$N256=0,$AH256=TRUE,$AJ256=FALSE),ROUND(MIN(SUM($HX256-$BZ256),SUM(SUM($J256,$L256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA256)*3),0),IF(AND($J256>0,$L256>0,$N256=0,$AH256=FALSE,$AJ256=FALSE),ROUND(MIN(SUM($HX256-$BZ256),SUM(SUM($J256,$L256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA256)*3),0),IF(AND($J256>0,$L256>0,$N256=0,$AH256=TRUE,$AJ256=FALSE),ROUND(MIN(SUM($HX256-$BZ256),SUM(SUM($J256,$L256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA256)*3),0),IF(AND($J256>0,$L256=0,$N256=0,$AH256=FALSE,$AJ256=TRUE),ROUND(MIN(SUM($HX256-$BZ256),SUM($AU256*3)),0),IF(AND($J256>0,$L256=0,$N256=0,$AH256=TRUE,$AJ256=TRUE),ROUND(MIN(SUM($HX256-$BZ256),SUM(SUM($J256,$L256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA256)*3),0),IF(AND($J256>0,$L256>0,$N256=0,$AH256=FALSE,$AJ256=TRUE),ROUND(MIN(SUM($HX256-$BZ256),SUM(SUM($J256,$L256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA256)*3),0),IF(AND($J256>0,$L256>0,$N256=0,$AH256=TRUE,$AJ256=TRUE),ROUND(MIN(SUM($HX256-$BZ256),SUM(SUM($J256,$L256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA256)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K256=0,0,IF(AND($I256>0,$K256>0,$M256=0,$AH256=FALSE),SUM($AR256-$BW256),IF(AND($I256=0,$K256>0,$M256>0,$AH256=FALSE),SUM($AR256/$P256*$K256),IF(AND($I256=0,$K256>0,$M256=0,$AH256=FALSE),$AR256,IF($K256=0,0,IF(AND($I256>0,$K256>0,$M256=0,$AH256=TRUE),ROUND(MIN($HV256,SUM(SUM($I256,$K256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB256,SUM(SUM($I256,$K256)*(FctrChngDts!$B$13)*$AI256)*$IB256)),0),IF(AND($I256=0,$K256>0,$M256>0,$AH256=TRUE),ROUND(MIN($HV256,SUM(SUM($I256,$K256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB256,SUM(SUM($I256,$K256)*(FctrChngDts!$B$13)*$AI256)*$IB256)),0),IF(AND($I256=0,$K256>0,$M256=0,$AH256=TRUE),$AX256)))))))),0)","v":0},{"$f":"ROUND(IF($K256=0,0,IF(AND($I256>0,$K256>0,$M256=0,$AH256=FALSE),SUM($AS256-$BX256),IF(AND($I256=0,$K256>0,$M256>0,$AH256=FALSE),SUM($AS256/$P256*$K256),IF(AND($I256=0,$K256>0,$M256=0,$AH256=FALSE),$AS256,IF($K256=0,0,IF(AND($I256>0,$K256>0,$M256=0,$AH256=TRUE),ROUND(MIN(SUM($HV256-$BW256),SUM(SUM($I256,$K256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB256)*3),0),IF(AND($I256=0,$K256>0,$M256>0,$AH256=TRUE),ROUND(MIN(SUM($HV256-$BW256),SUM(SUM($I256,$K256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB256)*3),0),IF(AND($I256=0,$K256>0,$M256=0,$AH256=TRUE),$AY256)))))))),0)","v":0},0,{"$f":"IF($L256=0,0,IF(AND($J256>0,$L256>0,$N256=0,$AH256=FALSE,$AJ256=FALSE),ROUND(MIN($HY256,SUM(SUM($J256,$L256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB256,SUM(SUM($J256,$L256)*(FctrChngDts!$B$13)*$AI256)*$IB256)),0),IF(AND($J256>0,$L256>0,$N256=0,$AH256=TRUE,$AJ256=FALSE),ROUND(MIN($HY256,SUM(SUM(SUM(SUM($J256,$L256)*FctrChngDts!$C$11*$IB256),SUM(SUM($J256,$L256)*SUM(FctrChngDts!$B$13*$AI256)*$IB256)))),0),IF(AND($J256=0,$L256>0,$N256=0,$AH256=FALSE,$AJ256=FALSE),ROUND(MIN($HY256,SUM($L256*FctrChngDts!$C$11)),0),IF(AND($J256=0,$L256>0,$N256=0,$AH256=TRUE,$AJ256=FALSE),ROUND(MIN($HY256,SUM(SUM(SUM(SUM($J256,$L256)*FctrChngDts!$C$11*$IB256),SUM(SUM($J256,$L256)*SUM(FctrChngDts!$B$13*$AI256)*$IB256)))),0),IF(AND($J256>0,$L256>0,$N256=0,$AH256=FALSE,$AJ256=TRUE),ROUND(MIN($HY256,SUM(SUM($J256,$L256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB256,SUM(SUM($J256,$L256)*(FctrChngDts!$B$13)*$AI256)*$IB256)),0),IF(AND($J256>0,$L256>0,$N256=0,$AH256=TRUE,$AJ256=TRUE),ROUND(MIN($HY256,SUM(SUM(SUM(SUM($J256,$L256)*FctrChngDts!$C$12*$IB256),SUM(SUM($J256,$L256)*SUM(FctrChngDts!$B$13*$AI256)*$IB256)))),0),IF(AND($J256=0,$L256>0,$N256=0,$AH256=FALSE,$AJ256=TRUE),ROUND(MIN($HY256,SUM($L256*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J256=0,$L256>0,$N256=0,$AH256=TRUE,$AJ256=TRUE),ROUND(MIN($HY256,SUM(SUM(SUM(SUM($J256,$L256)*FctrChngDts!$C$12*$IB256),SUM(SUM($J256,$L256)*SUM(FctrChngDts!$B$13*$AI256)*$IB256)))),0))))))))))","v":0},{"$f":"IF($L256=0,0,IF(AND($J256>0,$L256>0,$N256=0,$AH256=FALSE,$AJ256=FALSE),ROUND(MIN(SUM($HY256-$CF256),SUM(SUM($J256,$L256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB256)*3),0),IF(AND($J256>0,$L256>0,$N256=0,$AH256=TRUE,$AJ256=FALSE),ROUND(MIN(SUM($HY256-$CF256),SUM(SUM($J256,$L256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB256)*3),0),IF(AND($J256=0,$L256>0,$N256=0,$AH256=FALSE,$AJ256=FALSE),ROUND(MIN(SUM($HY256-$CF256),SUM($AU256*3)),0),IF(AND($J256=0,$L256>0,$N256=0,$AH256=TRUE,$AJ256=FALSE),ROUND(MIN(SUM($HY256-$CF256),SUM(SUM($J256,$L256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB256)*3),0),IF(AND($J256>0,$L256>0,$N256=0,$AH256=FALSE,$AJ256=TRUE),ROUND(MIN(SUM($HY256-$CF256),SUM(SUM($J256,$L256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB256)*3),0),IF(AND($J256>0,$L256>0,$N256=0,$AH256=TRUE,$AJ256=TRUE),ROUND(MIN(SUM($HY256-$CF256),SUM(SUM($J256,$L256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB256)*3),0),IF(AND($J256=0,$L256>0,$N256=0,$AH256=FALSE,$AJ256=TRUE),ROUND(MIN(SUM($HY256-$CF256),SUM($AU256*3)),0),IF(AND($J256=0,$L256>0,$N256=0,$AH256=TRUE,$AJ256=TRUE),ROUND(MIN(SUM($HY256-$CF256),SUM(SUM($J256,$L256)*IF($AJ256=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB256)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S256>0,Account!$AG$2=TRUE,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH256=FALSE),SUM(Usage!$BW256:$CB256)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V256>0,Account!$AG$2=TRUE,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH256=FALSE),SUM(Usage!$CC256:$CH256)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y256>0,Account!$AG$2=TRUE,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH256=FALSE),SUM(Usage!$CI256:$CN256)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH256=TRUE,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S256),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S256)),2)","v":0},{"$f":"ROUND(IF(OR($AH256=TRUE,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V256),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V256)),2)","v":0},{"$f":"IF(OR($AH256=TRUE,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y256),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y256))","v":0},{"$f":"ROUND(IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW256),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW256)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX256),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX256)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY256),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY256)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ256),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ256)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA256),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA256)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB256),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB256)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S256),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC256),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC256)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD256),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD256)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE256),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE256)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF256),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF256)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG256),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG256)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH256),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH256)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V256),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI256),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI256))","v":0},{"$f":"IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ256),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ256))","v":0},{"$f":"IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK256),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK256))","v":0},{"$f":"IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL256),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL256))","v":0},{"$f":"IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM256),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM256))","v":0},{"$f":"IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN256),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN256))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y256)","v":0},0,0,0,0,{"$f":"IF($DW256>IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV256*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV256*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW256-IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV256*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV256*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV256<$DW256,SUM($DW256-$DV256),0))","v":0},{"$f":"IF(OR(AND($D256<=FctrChngDts!$B$14,Usage!$E256>FctrChngDts!$B$14),AND(Usage!$D256<=FctrChngDts!$C$14,Usage!$E256>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW256),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX256),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY256),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ256),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA256),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB256),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC256),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD256),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE256),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF256),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG256),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH256),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI256)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ256)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK256)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL256)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM256)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN256)","v":0},0,{"$f":"IF(AND($S256>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E256<>\"D-CARE\",Tenant!$F256=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET256=TRUE,$S256>0,$V256=0),SUM(SUM($BW256:$CB256)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET256=TRUE,$S256>0,$V256>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW256:$CB256)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET256=TRUE,$S256>0,$V256>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW256:$CB256)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S256>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S256>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S256>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV256=TRUE,$S256>0,$V256=0),SUM(SUM($BW256:$CB256)*'CRS1'!$P$2),IF(AND($EV256=TRUE,$S256>0,$V256>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW256:$CB256)*'CRS1'!$P$2),IF(AND($EV256=TRUE,$S256>0,$V256>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW256:$CB256)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S256>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX256=TRUE,$S256>0,$V256=0),SUM(SUM($BW256:$CB256)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX256=TRUE,$S256>0,$V256>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW256:$CB256)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX256=TRUE,$S256>0,$V256>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW256:$CB256)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S256>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ256=TRUE,$S256>0),SUM(SUM($BW256:$CB256)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V256>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E256<>\"D-CARE\",Tenant!$F256=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB256=TRUE,$S256>0,$V256>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC256:$CH256)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB256=TRUE,$S256>0,$V256>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC256:$CH256)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB256=TRUE,$V256>0,$Y256>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC256:$CH256)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB256=TRUE,$V256>0,$Y256>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC256:$CH256)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB256=TRUE,$S256=0,$V256>0,$Y256=0),SUM(SUM($CC256:$CH256)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V256>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V256>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V256>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD256=TRUE,$S256>0,$V256>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC256:$CH256)*'CRS2'!$P$2),IF(AND($FD256=TRUE,$S256>0,$V256>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC256:$CH256)*'CRS2'!$P$2),IF(AND($FD256=TRUE,$V256>0,$Y256>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC256:$CH256)*'CRS2'!$P$2),IF(AND($FD256=TRUE,$V256>0,$Y256>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC256:$CH256)*'CRS2'!$P$2),IF(AND($FD256=TRUE,$S256=0,$V256>0,$Y256=0),SUM(SUM($CC256:$CH256)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V256>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF256=TRUE,$S256>0,$V256>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC256:$CH256)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF256=TRUE,$S256>0,$V256>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC256:$CH256)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF256=TRUE,$V256>0,$Y256>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC256:$CH256)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF256=TRUE,$V256>0,$Y256>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC256:$CH256)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF256=TRUE,$S256=0,$V256>0,$Y256=0),SUM(SUM($CC256:$CH256)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V256>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH256=TRUE,$V256>0),SUM(SUM($CC256:$CH256)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y256>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E256<>\"D-CARE\",Tenant!$F256=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ256=TRUE,$V256=0,$Y256>0),SUM(SUM($CI256:$CN256)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ256=TRUE,$V256>0,$Y256>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI256:$CN256)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ256=TRUE,$V256>0,$Y256>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI256:$CN256)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y256>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y256>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y256>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL256=TRUE,$V256=0,$Y256>0),SUM(SUM($CI256:$CN256)*'CRS3'!$P$2),IF(AND($FL256=TRUE,$V256>0,$Y256>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI256:$CN256)*'CRS3'!$P$2),IF(AND($FL256=TRUE,$V256>0,$Y256>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI256:$CN256)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y256>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN256=TRUE,$V256=0,$Y256>0),SUM(SUM($CI256:$CN256)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN256=TRUE,$V256>0,$Y256>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI256:$CN256)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN256=TRUE,$V256>0,$Y256>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI256:$CN256)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y256>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP256=TRUE,$Y256>0),SUM(SUM($CI256:$CN256)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR256:$FT256))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO256:$CQ256,$FR256:$FT256))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA256:$EF256)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG256:$EL256)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM256:$ER256)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV256,$CO256:$CQ256,$EA256:$ER256)/$P256)*$S256*FctrChngDts!$B$15),SUM(SUM(SUM($DV256,$CO256:$CQ256,$FR256:$FT256)/$P256)*$S256*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV256,$CO256:$CQ256,$EA256:$ER256)/$P256)*$V256*FctrChngDts!$B$15),SUM(SUM(SUM($DV256,$CO256:$CQ256,$FR256:$FT256)/$P256)*$V256*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV256,$CO256:$CQ256,$EA256:$ER256)/$P256)*$Y256*FctrChngDts!$B$15),SUM(SUM(SUM($DV256,$CO256:$CQ256,$FR256:$FT256)/$P256)*$Y256*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA256*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI256*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ256*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ256,$FU256,$GF256,$GZ256:$HE256),IF(Account!$Q$2=TRUE,SUM($DZ256,$FV256,$GF256,$GZ256:$HE256),SUM($DZ256,$ES256,$FU256:$FV256,$GF256,$GZ256:$HE256)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E256),Usage!$P256,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D256,FctrChngDts!$C$17<=Usage!$E256),SUM(FctrChngDts!$C$17-Usage!$D256),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E256),Usage!$P256,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D256,FctrChngDts!$C$19<=Usage!$E256),SUM(FctrChngDts!$C$19-Usage!$D256),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK256*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK256*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL256*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL256*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D256))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A256,Tenant!$A:$J,8,FALSE)=TRUE,$GG256<0),0,SUM(SUM(SUM($GG256/$P256*$GP256)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A256,Tenant!$A:$J,8,FALSE)=TRUE,$GG256<0),0,SUM(SUM(SUM($GG256/$P256*$GQ256)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D256))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A256,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV256*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A256,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW256*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU256:$DA256,$EU256,$EA256:$EF256,$FA256)-SUM(SUM($BW256:$CB256)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD256:$DJ256,$FC256,$EG256:$EL256,$FI256)-SUM(SUM($CC256:$CH256)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM256:$DS256,$FK256,$EM256:$ER256,$FQ256)-SUM(SUM($CI256:$CN256)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO256,$CU256:$DA256,$EU256,$EW256,$EY256,$EA256:$EF256,$FA256,$CP256,$DD256:$DJ256,$FC256,$FE256,$FG256,$EG256:$EL256,$FI256)/$P256*$S256)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO256,$CU256:$DA256,$EU256,$EW256,$EY256,$EA256:$EF256,$FA256,$CP256,$DD256:$DJ256,$FC256,$FE256,$FG256,$EG256:$EL256,$FI256)/$P256*$V256)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ256,$DM256:$DS256,$FK256,$FM256,$FO256,$EM256:$ER256,$FQ256)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D256,BslnAllctnCrrnt!$A$1<=$E256),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK256=\"FSP1\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$Q256,BslnAllctnCrrnt!$A$1<$R256),SUM(BslnAllctnCrrnt!$A$1-$Q256),IF(AND($AK256=\"FSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$Q256,BslnAllctnCrrnt!$A$1<$R256),SUM(BslnAllctnCrrnt!$A$1-$Q256),IF(AND($AK256=\"FSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),$I256,IF(AND($AK256=\"SSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$Q256,BslnAllctnCrrnt!$A$1<$R256),SUM(BslnAllctnCrrnt!$A$1-$Q256),IF(AND($AK256=\"SSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),$I256,0)))))","v":0},{"$f":"IF(AND($AK256=\"FSP1\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$Q256,BslnAllctnCrrnt!$A$1<$R256),SUM($I256-$HG256),IF(AND($AK256=\"FSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$Q256,BslnAllctnCrrnt!$A$1<$R256),SUM($I256-$HG256),IF(AND($AK256=\"FSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM($I256-$HG256),IF(AND($AK256=\"SSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$Q256,BslnAllctnCrrnt!$A$1<$R256),SUM($I256-$HG256),IF(AND($AK256=\"SSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM($I256-$HG256),0)))))","v":0},{"$f":"IF(AND($AK256=\"SSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$Q256,BslnAllctnCrrnt!$A$1<$R256),0,IF(AND(FctrChngDts!$A$2>=$D256,FctrChngDts!$B$2<$E256),IF(AND($AK256=\"SSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM(BslnAllctnCrrnt!$A$1-$T256),0),IF(AND($AK256=\"FSP2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM(BslnAllctnCrrnt!$A$1-$T256),IF(AND($AK256=\"FSP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM(BslnAllctnCrrnt!$A$1-$T256),IF(AND($AK256=\"FSP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$W256,BslnAllctnCrrnt!$A$1<$X256),$K256,IF(AND($AK256=\"FSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$Q256,BslnAllctnCrrnt!$A$1<$R256),0,IF(AND($AK256=\"FSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM(BslnAllctnCrrnt!$A$1-$T256),IF(AND($AK256=\"SSP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM(BslnAllctnCrrnt!$A$1-$T256),IF(AND($AK256=\"SSP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$W256,BslnAllctnCrrnt!$A$1<$X256),$K256,0)))))))))","v":0},{"$f":"IF(AND($AK256=\"SSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$Q256,BslnAllctnCrrnt!$A$1<$R256),SUM($K256-$HI256),IF(AND($AK256=\"SSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM($K256-$HI256),IF(AND($AK256=\"FSP2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM($K256-$HI256),IF(AND($AK256=\"FSP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM($K256-$HI256),IF(AND($AK256=\"FSP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$W256,BslnAllctnCrrnt!$A$1<$X256),SUM($K256-$HI256),IF(AND($AK256=\"FSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$Q256,BslnAllctnCrrnt!$A$1<$R256),SUM($K256-$HI256),IF(AND($AK256=\"FSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM($K256-$HI256),IF(AND($AK256=\"SSP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM($K256-$HI256),IF(AND($AK256=\"SSP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$W256,BslnAllctnCrrnt!$A$1<$X256),SUM($K256-$HI256),0)))))))))","v":0},{"$f":"IF(AND($AK256=\"FSP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),0,IF(AND($AK256=\"FSP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$W256,BslnAllctnCrrnt!$A$1<$X256),SUM(BslnAllctnCrrnt!$A$1-$W256),IF(AND($AK256=\"FSP3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$W256,BslnAllctnCrrnt!$A$1<$X256),SUM(BslnAllctnCrrnt!$A$1-$W256),0)))","v":0},{"$f":"IF(AND($AK256=\"FSP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM($M256-$HK256),IF(AND($AK256=\"FSP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$W256,BslnAllctnCrrnt!$A$1<$X256),SUM($M256-$HK256),IF(AND($AK256=\"FSP3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$W256,BslnAllctnCrrnt!$A$1<$X256),SUM($M256-$HK256),0)))","v":0},{"$f":"IF(AND($AK256=\"FWP1\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$Q256,BslnAllctnCrrnt!$A$1<$R256),SUM(BslnAllctnCrrnt!$A$1-$Q256),IF(AND($AK256=\"FWP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$Q256,BslnAllctnCrrnt!$A$1<$R256),SUM(BslnAllctnCrrnt!$A$1-$Q256),IF(AND($AK256=\"FWP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),$J256,IF(AND(FctrChngDts!$A$2>=$D256,FctrChngDts!$B$2<$E256),IF(AND($AK256=\"SSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$Q256,BslnAllctnCrrnt!$A$1<$R256),SUM(BslnAllctnCrrnt!$A$1-$Q256),0),IF(AND($AK256=\"SSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),$J256,0)))))","v":0},{"$f":"IF(AND($AK256=\"FWP1\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$Q256,BslnAllctnCrrnt!$A$1<$R256),SUM($J256-$HM256),IF(AND($AK256=\"FWP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$Q256,BslnAllctnCrrnt!$A$1<$R256),SUM($J256-$HM256),IF(AND($AK256=\"FWP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM($J256-$HM256),IF(AND($AK256=\"SSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$Q256,BslnAllctnCrrnt!$A$1<$R256),SUM($J256-$HM256),IF(AND($AK256=\"SSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM($J256-$HM256),0)))))","v":0},{"$f":"IF(AND($AK256=\"FWP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$Q256,BslnAllctnCrrnt!$A$1<$R256),0,IF(AND($AK256=\"FWP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM(BslnAllctnCrrnt!$A$1-$T256),IF(AND($AK256=\"FWP2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM(BslnAllctnCrrnt!$A$1-$T256),IF(AND($AK256=\"FWP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM(BslnAllctnCrrnt!$A$1-$T256),IF(AND($AK256=\"FWP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$W256,BslnAllctnCrrnt!$A$1<$X256),$L256,IF(AND($AK256=\"SSP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM(BslnAllctnCrrnt!$A$1-$T256),IF(AND($AK256=\"SSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$Q256,BslnAllctnCrrnt!$A$1<$R256),0,IF(AND($AK256=\"SSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM(BslnAllctnCrrnt!$A$1-$T256),0))))))))","v":0},{"$f":"IF(AND($AK256=\"FWP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$Q256,BslnAllctnCrrnt!$A$1<$R256),SUM($L256-$HO256),IF(AND($AK256=\"FWP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM($L256-$HO256),IF(AND($AK256=\"FWP2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM($L256-$HO256),IF(AND($AK256=\"FWP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM($L256-$HO256),IF(AND($AK256=\"FWP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$W256,BslnAllctnCrrnt!$A$1<$X256),SUM($L256-$HO256),IF(AND($AK256=\"SSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$Q256,BslnAllctnCrrnt!$A$1<$R256),SUM($L256-$HO256),IF(AND($AK256=\"SSP1P2\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM($L256-$HO256),0)))))))","v":0},{"$f":"IF(AND($AK256=\"FWP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),0,IF(AND($AK256=\"FWP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$W256,BslnAllctnCrrnt!$A$1<$X256),SUM(BslnAllctnCrrnt!$A$1-$W256),IF(AND($AK256=\"FWP3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$W256,BslnAllctnCrrnt!$A$1<$X256),SUM(BslnAllctnCrrnt!$A$1-$W256),IF(AND($AK256=\"SSP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),0,IF(AND($AK256=\"SSP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$W256,BslnAllctnCrrnt!$A$1<$X256),SUM(BslnAllctnCrrnt!$A$1-$W256),0)))))","v":0},{"$f":"IF(AND($AK256=\"FWP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM($N256-$HQ256),IF(AND($AK256=\"FWP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$W256,BslnAllctnCrrnt!$A$1<$X256),SUM($N256-$HQ256),IF(AND($AK256=\"FWP3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$W256,BslnAllctnCrrnt!$A$1<$X256),SUM($N256-$HQ256),IF(AND($AK256=\"SSP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$T256,BslnAllctnCrrnt!$A$1<$U256),SUM($N256-$HQ256),IF(AND($AK256=\"SSP2P3\",$HF256=TRUE,BslnAllctnCrrnt!$A$1>=$W256,BslnAllctnCrrnt!$A$1<$X256),SUM($N256-$HQ256),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[257,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G258),0,IF($F258<=$G258,SUM($G258-$F258),IF($F258>$G258,SUM((Account!$L$2-Usage!$F258)+Usage!$G258+1))))","v":0},{"$f":"IF($Q258=0,0,IF($R258=0,0,IF(AND($Q258<FctrChngDts!$A$2,$R258>=FctrChngDts!$A$2),SUM($R258-FctrChngDts!$A$2+1),IF(AND($Q258>=FctrChngDts!$A$2,$R258>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q258),IF(AND($Q258>=FctrChngDts!$A$2,$R258<FctrChngDts!$B$2),SUM($R258-$Q258+1),0)))))","v":0},{"$f":"IF($Q258=0,0,IF($R258=0,0,IF(AND($Q258<FctrChngDts!$A$2,$R258>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q258),IF(AND($Q258<FctrChngDts!$A$2,$R258<FctrChngDts!$A$2),SUM($R258-$Q258+1),IF(AND($Q258>FctrChngDts!$A$2,$R258>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R258+1),0)))))","v":0},{"$f":"IF($T258=0,0,IF($U258=0,0,IF(AND($T258<FctrChngDts!$A$2,$U258>=FctrChngDts!$A$2),SUM($U258-FctrChngDts!$A$2+1),IF(AND($T258>=FctrChngDts!$A$2,$U258<FctrChngDts!$B$2),SUM($U258-$T258+1),IF(AND($T258>=FctrChngDts!$A$2,$U258>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T258)<0),0,IF(AND($T258>=FctrChngDts!$A$2,$U258>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T258),0))))))","v":0},{"$f":"IF($T258=0,0,IF($U258=0,0,IF(AND($T258<FctrChngDts!$A$2,$U258>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T258),IF(AND($T258>=FctrChngDts!$B$2,$U258>=FctrChngDts!$B$2),SUM($U258-$T258+1),IF(AND($T258<FctrChngDts!$A$2,$U258<FctrChngDts!$A$2),SUM($U258-$T258+1),IF(AND($T258>=FctrChngDts!$A$2,$U258>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U258+1),0))))))","v":0},{"$f":"IF($W258=0,0,IF($X258=0,0,IF(AND($W258>=FctrChngDts!$A$2,$X258>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W258)<0),0,IF(AND($W258>=FctrChngDts!$A$2,$X258>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W258),IF(AND($W258>=FctrChngDts!$A$2,$X258<FctrChngDts!$B$2),SUM($X258-$W258+1),IF(AND($W258<FctrChngDts!$A$2,$X258>=FctrChngDts!$A$2),SUM($X258-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W258=0,0,IF($X258=0,0,IF(AND($W258<FctrChngDts!$A$2,$X258<FctrChngDts!$A$2),SUM($X258-$W258+1),IF(AND($W258>=FctrChngDts!$A$2,$X258>=FctrChngDts!$B$2,SUM($X258-FctrChngDts!$B$2+1)<=$Y258),SUM($X258-FctrChngDts!$B$2+1),IF(AND($W258>=FctrChngDts!$A$2,$X258>=FctrChngDts!$B$2),SUM($X258-$W258+1),IF(AND($W258<FctrChngDts!$A$2,$X258>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W258),0))))))","v":0},{"$f":"IF(AND($D258>=FctrChngDts!$C$2,$E258<FctrChngDts!$E$2),\"1\",IF(AND($D258>=FctrChngDts!$E$2,$E258<FctrChngDts!$G$2),\"2\",IF(AND($D258>=FctrChngDts!$G$2,$E258<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D258>=FctrChngDts!$D$2,,IF(AND($D258>=FctrChngDts!$C$2,$D258<=FctrChngDts!$D$2),$D258,IF(AND($D258>=FctrChngDts!$C$2,$D258>=FctrChngDts!$D$2,$E258>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D258>FctrChngDts!$D$2,,IF($D258=FctrChngDts!$D$2,$D258,IF(AND($D258>=FctrChngDts!$C$2,$E258<FctrChngDts!$D$2),$E258,IF(AND($D258>=FctrChngDts!$C$2,$E258>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D258>=FctrChngDts!$D$2,$E258>=FctrChngDts!$D$2,$E258>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E258<FctrChngDts!$D$2,$E258<=FctrChngDts!$D$2),$E258,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D258<FctrChngDts!$E$2,$E258<FctrChngDts!$E$2),,IF($D258>FctrChngDts!$F$2,,IF(AND($D258>=FctrChngDts!$E$2,$D258<=FctrChngDts!$F$2),$D258,IF(AND($D258>=FctrChngDts!$E$2,$D258>=FctrChngDts!$F$2,$E258>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D258>FctrChngDts!$F$2,,IF($E258=FctrChngDts!$F$2,$E258,IF(AND($D258<FctrChngDts!$E$2,$E258<=FctrChngDts!$F$2),$E258,IF(AND($D258>=FctrChngDts!$E$2,$E258<FctrChngDts!$F$2),$E258,IF(AND($D258>=FctrChngDts!$E$2,$E258>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D258>=FctrChngDts!$F$2,$E258>=FctrChngDts!$F$2,$E258>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D258<FctrChngDts!$G$2,$E258<FctrChngDts!$G$2),,IF($D258>FctrChngDts!$H$2,,IF(AND($D258>=FctrChngDts!$G$2,$D258<=FctrChngDts!$H$2),$D258,IF(AND($D258>=FctrChngDts!$G$2,$D258>=FctrChngDts!$H$2,$E258>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D258>FctrChngDts!$H$2,,IF($E258=FctrChngDts!$H$2,$E258,IF(AND($D258<FctrChngDts!$G$2,$E258<=FctrChngDts!$H$2),$E258,IF(AND($D258>=FctrChngDts!$G$2,$E258<FctrChngDts!$H$2),$E258,IF(AND($D258>=FctrChngDts!$G$2,$E258>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D258>=FctrChngDts!$H$2,$E258>=FctrChngDts!$H$2,$E258>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A258,Tenant!$A258:$J557,6,FALSE)","v":0},{"$f":"VLOOKUP($A258,Tenant!$A258:$J557,7,FALSE)","v":0},{"$f":"VLOOKUP($A258,Tenant!$A258:$J557,10,FALSE)","v":0},0,{"$f":"IF(AND($AK258=\"FSP2\",$AJ258=FALSE,$HF258=FALSE),SUM($K258*FctrChngDts!$C$9),IF(AND($AK258=\"FSP2\",$AJ258=TRUE,$HF258=FALSE),SUM($K258*FctrChngDts!$C$10),IF(AND($AK258=\"FSP2P3\",$AJ258=FALSE,$HF258=FALSE),SUM(SUM($K258,$M258)*FctrChngDts!$C$9),IF(AND($AK258=\"FSP2P3\",$AJ258=TRUE,$HF258=FALSE),SUM(SUM($K258,$M258)*FctrChngDts!$C$10),IF(AND($AK258=\"FSP3\",$AJ258=FALSE,$HF258=FALSE),SUM($M258*FctrChngDts!$C$9),IF(AND($AK258=\"FSP3\",$AJ258=TRUE,$HF258=FALSE),SUM($M258*FctrChngDts!$C$10),IF(AND($AK258=\"FSP1\",$AJ258=FALSE,$HF258=FALSE),SUM($I258*FctrChngDts!$C$9),IF(AND($AK258=\"FSP1\",$AJ258=TRUE,$HF258=FALSE),SUM($I258*FctrChngDts!$C$10),IF(AND($AK258=\"FSP1P2\",$AJ258=FALSE,$HF258=FALSE),SUM(SUM($I258,$K258)*FctrChngDts!$C$9),IF(AND($AK258=\"FSP1P2\",$AJ258=TRUE,$HF258=FALSE),SUM(SUM($I258,$K258)*FctrChngDts!$C$10),IF(AND($Z258=\"Summer\",$AK258=\"SSP2P3\",$AJ258=FALSE,$HF258=FALSE),SUM(SUM(SUM(SUM($K258,$M258)*FctrChngDts!$C$9),SUM(SUM($L258,$N258)*FctrChngDts!$C$11))*$AF258),IF(AND($Z258=\"Summer\",$AK258=\"SSP2P3\",$AJ258=TRUE,$HF258=FALSE),SUM(SUM(SUM(SUM($K258,$M258)*FctrChngDts!$C$10),SUM(SUM($L258,$N258)*FctrChngDts!$C$12))*$AF258),IF(AND($Z258=\"Winter\",$AK258=\"SSP2P3\",$AJ258=FALSE,$HF258=FALSE),SUM(SUM(SUM(SUM($K258,$M258)*FctrChngDts!$C$9),SUM(SUM($L258,$N258)*FctrChngDts!$C$11))-$AO258),IF(AND($Z258=\"Winter\",$AK258=\"SSP2P3\",$AJ258=TRUE,$HF258=FALSE),SUM(SUM(SUM(SUM($K258,$M258)*FctrChngDts!$C$10),SUM(SUM($L258,$N258)*FctrChngDts!$C$12))-$AO258),IF(AND($Z258=\"Summer\",$AK258=\"SSP1P2\",$AJ258=FALSE,$HF258=FALSE),SUM(SUM(SUM(SUM($I258,$K258)*FctrChngDts!$C$9),SUM(SUM($J258,$L258)*FctrChngDts!$C$11))*$AF258),IF(AND($Z258=\"Summer\",$AK258=\"SSP1P2\",$AJ258=TRUE,$HF258=FALSE),SUM(SUM(SUM(SUM($I258,$K258)*FctrChngDts!$C$10),SUM(SUM($J258,$L258)*FctrChngDts!$C$12))*$AF258),IF(AND($Z258=\"Winter\",$AK258=\"SSP1P2\",$AJ258=FALSE,$HF258=FALSE),SUM(SUM(SUM(SUM($I258,$K258)*FctrChngDts!$C$9),SUM(SUM($J258,$L258)*FctrChngDts!$C$11))-$AO258),IF(AND($Z258=\"Winter\",$AK258=\"SSP1P2\",$AJ258=TRUE,$HF258=FALSE),SUM(SUM(SUM(SUM($I258,$K258)*FctrChngDts!$C$10),SUM(SUM($J258,$L258)*FctrChngDts!$C$12))-$AO258),IF(AND($AK258=\"FSP2\",$AJ258=FALSE,$HF258=TRUE),SUM(SUM($HI258*FctrChngDts!$B$9),SUM($HJ258*FctrChngDts!$C$9)),IF(AND($AK258=\"FSP2\",$AJ258=TRUE,$HF258=TRUE),SUM(SUM($HI258*FctrChngDts!$B$10),SUM($HJ258*FctrChngDts!$C$10)),IF(AND($AK258=\"FSP2P3\",$AJ258=FALSE,$HF258=TRUE),SUM(SUM(SUM($HI258,$HK258)*FctrChngDts!$B$9),SUM(SUM($HJ258,$HL258)*FctrChngDts!$C$9)),IF(AND($AK258=\"FSP2P3\",$AJ258=TRUE,$HF258=TRUE),SUM(SUM(SUM($HI258,$HK258)*FctrChngDts!$B$10),SUM(SUM($HJ258,$HL258)*FctrChngDts!$C$10)),IF(AND($AK258=\"FSP3\",$AJ258=FALSE,$HF258=TRUE),SUM(SUM($HK258*FctrChngDts!$B$9),SUM($HL258*FctrChngDts!$C$9)),IF(AND($AK258=\"FSP3\",$AJ258=TRUE,$HF258=TRUE),SUM(SUM($HK258*FctrChngDts!$B$10),SUM($HL258*FctrChngDts!$C$10)),IF(AND($AK258=\"FSP1\",$AJ258=FALSE,$HF258=TRUE),SUM(SUM($HG258*FctrChngDts!$B$9),SUM($HH258*FctrChngDts!$C$9)),IF(AND($AK258=\"FSP1\",$AJ258=TRUE,$HF258=TRUE),SUM(SUM($HG258*FctrChngDts!$B$10),SUM($HH258*FctrChngDts!$C$10)),IF(AND($AK258=\"FSP1P2\",$AJ258=FALSE,$HF258=TRUE),SUM(SUM(SUM($HG258,$HI258)*FctrChngDts!$B$9),SUM(SUM($HH258,$HJ258)*FctrChngDts!$C$9)),IF(AND($AK258=\"FSP1P2\",$AJ258=TRUE,$HF258=TRUE),SUM(SUM(SUM($HG258,$HI258)*FctrChngDts!$B$10),SUM(SUM($HG258,$HI258)*FctrChngDts!$C$10)),IF(AND($Z258=\"Summer\",$AK258=\"SSP2P3\",$AJ258=FALSE,$HF258=TRUE),SUM(SUM(SUM(SUM($HI258,$HK258)*FctrChngDts!$B$9),SUM(SUM($HJ258,$HL258)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO258,$HQ258)*FctrChngDts!$B$11),SUM(SUM($HP258,$HR258)*FctrChngDts!$C$11))*$AF258),IF(AND($Z258=\"Summer\",$AK258=\"SSP2P3\",$AJ258=TRUE,$HF258=TRUE),SUM(SUM(SUM(SUM($HI258,$HK258)*FctrChngDts!$B$10),SUM(SUM($HJ258,$HL258)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO258,$HQ258)*FctrChngDts!$B$12),SUM(SUM($HP258,$HR258)*FctrChngDts!$C$12))*$AF258),IF(AND($Z258=\"Winter\",$AK258=\"SSP2P3\",$AJ258=FALSE,$HF258=TRUE),SUM(SUM(SUM(SUM($HI258,$HK258)*FctrChngDts!$B$9),SUM(SUM($HJ258,$HL258)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO258,$HQ258)*FctrChngDts!$B$11),SUM(SUM($HP258,$HR258)*FctrChngDts!$C$11))-$AO258),IF(AND($Z258=\"Winter\",$AK258=\"SSP2P3\",$AJ258=TRUE,$HF258=TRUE),SUM(SUM(SUM(SUM($HI258,$HK258)*FctrChngDts!$B$10),SUM(SUM($HO258,$HQ258)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO258,$HQ258)*FctrChngDts!$B$12),SUM(SUM($HP258,$HR258)*FctrChngDts!$C$12))-$AO258),IF(AND($Z258=\"Summer\",$AK258=\"SSP1P2\",$AJ258=FALSE,$HF258=TRUE),SUM(SUM(SUM(SUM($HG258,$HI258)*FctrChngDts!$B$9),SUM(SUM($HH258,$HJ258)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM258,$HO258)*FctrChngDts!$B$11),SUM(SUM($HN258,$HP258)*FctrChngDts!$C$11))*$AF258),IF(AND($Z258=\"Summer\",$AK258=\"SSP1P2\",$AJ258=TRUE,$HF258=TRUE),SUM(SUM(SUM(SUM($HG258,$HI258)*FctrChngDts!$B$10),SUM(SUM($HH258,$HJ258)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM258,$HO258)*FctrChngDts!$B$12),SUM(SUM($HN258,$HP258)*FctrChngDts!$C$12))*$AF258),IF(AND($Z258=\"Winter\",$AK258=\"SSP1P2\",$AJ258=FALSE,$HF258=TRUE),SUM(SUM(SUM(SUM($HG258,$HI258)*FctrChngDts!$B$9),SUM(SUM($HH258,$HJ258)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM258,$HO258)*FctrChngDts!$B$11),SUM(SUM($HN258,$HP258)*FctrChngDts!$C$11))-$AO258),IF(AND($Z258=\"Winter\",$AK258=\"SSP1P2\",$AJ258=TRUE,$HF258=TRUE),SUM(SUM(SUM(SUM($HG258,$HI258)*FctrChngDts!$B$10),SUM(SUM($HH258,$HJ258)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM258,$HO258)*FctrChngDts!$B$12),SUM(SUM($HN258,$HP258)*FctrChngDts!$C$12))-$AO258),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK258=\"FWP1\",$AJ258=FALSE,$HF258=FALSE),SUM($J258*FctrChngDts!$C$11),IF(AND($AK258=\"FWP1\",$AJ258=TRUE,$HF258=FALSE),SUM($J258*FctrChngDts!$C$12),IF(AND($AK258=\"FWP1P2\",$AJ258=FALSE,$HF258=FALSE),SUM(SUM($J258,$L258)*FctrChngDts!$C$11),IF(AND($AK258=\"FWP1P2\",$AJ258=TRUE,$HF258=FALSE),SUM(SUM($J258,$L258)*FctrChngDts!$C$12),IF(AND($AK258=\"FWP2\",$AJ258=FALSE,$HF258=FALSE),SUM($L258*FctrChngDts!$C$11),IF(AND($AK258=\"FWP2\",$AJ258=TRUE,$HF258=FALSE),SUM($L258*FctrChngDts!$C$12),IF(AND($AK258=\"FWP2P3\",$AJ258=FALSE,$HF258=FALSE),SUM(SUM($L258,$N258)*FctrChngDts!$C$11),IF(AND($AK258=\"FWP2P3\",$AJ258=TRUE,$HF258=FALSE),SUM(SUM($L258,$N258)*FctrChngDts!$C$12),IF(AND($AK258=\"FWP3\",$AJ258=FALSE,$HF258=FALSE),SUM($N258*FctrChngDts!$C$11),IF(AND($AK258=\"FWP3\",$AJ258=TRUE,$HF258=FALSE),SUM($N258*FctrChngDts!$C$12),IF(AND($Z258=\"Winter\",$AK258=\"SSP1P2\",$AJ258=FALSE,$HF258=FALSE),SUM(SUM(SUM($I258,$K258)*FctrChngDts!$C$9),SUM(SUM($J258,$L258)*FctrChngDts!$C$11))*$AG258,IF(AND($Z258=\"Winter\",$AK258=\"SSP1P2\",$AJ258=TRUE,$HF258=FALSE),SUM(SUM(SUM($I258,$K258)*FctrChngDts!$B$10),SUM(SUM($J258,$L258)*FctrChngDts!$B$12))*$AG258,IF(AND($Z258=\"Summer\",$AK258=\"SSP1P2\",$AJ258=FALSE,$HF258=FALSE),SUM(SUM(SUM($I258,$K258)*FctrChngDts!$B$9),SUM(SUM($J258,$L258)*FctrChngDts!$B$11))-$AJ258,IF(AND($Z258=\"Summer\",$AK258=\"SSP1P2\",$AJ258=TRUE,$HF258=FALSE),SUM(SUM(SUM($I258,$K258)*FctrChngDts!$C$10),SUM(SUM($J258,$L258)*FctrChngDts!$C$12))-$AJ258,IF(AND($Z258=\"Winter\",$AK258=\"SSP2P3\",$AJ258=FALSE,$HF258=FALSE),SUM(SUM(SUM($K258,$M258)*FctrChngDts!$C$9),SUM(SUM($L258,$N258)*FctrChngDts!$C$11))*$AG258,IF(AND($Z258=\"Winter\",$AK258=\"SSP2P3\",$AJ258=TRUE,$HF258=FALSE),SUM(SUM(SUM($K258,$M258)*FctrChngDts!$C$10),SUM(SUM($L258,$N258)*FctrChngDts!$C$12))*$AG258,IF(AND($Z258=\"Summer\",$AK258=\"SSP2P3\",$AJ258=FALSE,$HF258=FALSE),SUM(SUM(SUM($K258,$M258)*FctrChngDts!$C$9),SUM(SUM($L258,$N258)*FctrChngDts!$C$11))-$AJ258,IF(AND($Z258=\"Summer\",$AK258=\"SSP2P3\",$AJ258=TRUE,$HF258=FALSE),SUM(SUM(SUM($K258,$M258)*FctrChngDts!$C$10),SUM(SUM($L258,$N258)*FctrChngDts!$C$12))-$AJ258,IF(AND($AK258=\"FWP1\",$AJ258=FALSE,$HF258=TRUE),SUM(SUM($HM258*FctrChngDts!$B$11),SUM($HN258*FctrChngDts!$C$11)),IF(AND($AK258=\"FWP1\",$AJ258=TRUE,$HF258=TRUE),SUM(SUM($HM258*FctrChngDts!$B$12),SUM($HN258*FctrChngDts!$C$12)),IF(AND($AK258=\"FWP1P2\",$AJ258=FALSE,$HF258=TRUE),SUM(SUM(SUM($HM258,$HO258)*FctrChngDts!$B$11),SUM(SUM($HN258,$HP258)*FctrChngDts!$C$11)),IF(AND($AK258=\"FWP1P2\",$AJ258=TRUE,$HF258=TRUE),SUM(SUM(SUM($HM258,$KP258)*FctrChngDts!$C$12),SUM(SUM($HN258,$HP258)*FctrChngDts!$C$12)),IF(AND($AK258=\"FWP2\",$AJ258=FALSE,$HF258=TRUE),SUM(SUM($HO258*FctrChngDts!$B$11),SUM($HO258*FctrChngDts!$C$11)),IF(AND($AK258=\"FWP2\",$AJ258=TRUE,$HF258=TRUE),SUM(SUM($HO258*FctrChngDts!$B$12),SUM($HO258*FctrChngDts!$C$12)),IF(AND($AK258=\"FWP2P3\",$AJ258=FALSE,$HF258=TRUE),SUM(SUM(SUM($HO258,$HQ258)*FctrChngDts!$C$11),SUM(SUM($HP258,$HR258)*FctrChngDts!$C$11)),IF(AND($AK258=\"FWP2P3\",$AJ258=TRUE,$HF258=TRUE),SUM(SUM(SUM($HO258,$HQ258)*FctrChngDts!$C$12),SUM(SUM($HP258,$HR258)*FctrChngDts!$C$12)),IF(AND($AK258=\"FWP3\",$AJ258=FALSE,$HF258=TRUE),SUM(SUM($HQ258*FctrChngDts!$B$11),SUM($HR258*FctrChngDts!$C$11)),IF(AND($AK258=\"FWP3\",$AJ258=TRUE,$HF258=TRUE),SUM(SUM($HQ258*FctrChngDts!$B$12),SUM($HR258*FctrChngDts!$C$12)),IF(AND($Z258=\"Winter\",$AK258=\"SSP1P2\",$AJ258=FALSE,$HF258=TRUE),SUM(SUM(SUM(SUM($HG258,$HI258)*FctrChngDts!$B$9),SUM(SUM($HH258,$HJ258)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM258,$HO258)*FctrChngDts!$B$11),SUM(SUM($HN258,$HP258)*FctrChngDts!$C$11))*$AG258),IF(AND($Z258=\"Winter\",$AK258=\"SSP1P2\",$AJ258=TRUE,$HF258=TRUE),SUM(SUM(SUM(SUM($HG258,$HI258)*FctrChngDts!$B$10), SUM(SUM($HH258,$HJ258)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM258,$HO258)*FctrChngDts!$B$12),SUM(SUM($HN258,$HP258)*FctrChngDts!$C$12))*$AG258),IF(AND($Z258=\"Summer\",$AK258=\"SSP1P2\",$AJ258=FALSE,$HF258=TRUE),SUM(SUM(SUM(SUM($HG258,$HI258)*FctrChngDts!$B$9),SUM(SUM($HH258,$HJ258)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM258,$HO258)*FctrChngDts!$B$11),SUM(SUM($HN258,$HP258)*FctrChngDts!$C$11))-$AJ258),IF(AND($Z258=\"Summer\",$AK258=\"SSP1P2\",$AJ258=TRUE,$HF258=TRUE),SUM(SUM(SUM(SUM($HG258,$HI258)*FctrChngDts!$B$10),SUM(SUM($HH258,$HJ258)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM258,$HO258)*FctrChngDts!$B$12),SUM(SUM($HN258,$HP258)*FctrChngDts!$C$12))-$AJ258),IF(AND($Z258=\"Winter\",$AK258=\"SSP2P3\",$AJ258=FALSE,$HF258=TRUE),SUM(SUM(SUM(SUM($HI258,$HK258)*FctrChngDts!$B$9),SUM(SUM($HJ258,$HL258)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO258,$HQ258)*FctrChngDts!$B$11),SUM(SUM($HP258,$HR258)*FctrChngDts!$C$11))*$AG258),IF(AND($Z258=\"Winter\",$AK258=\"SSP2P3\",$AJ258=TRUE,$HF258=TRUE),SUM(SUM(SUM(SUM($HI258,$HK258)*FctrChngDts!$B$10), SUM(SUM($HJ258,$HL258)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO258,$HQ258)*FctrChngDts!$B$12),SUM(SUM($HP258,$HR258)*FctrChngDts!$C$12))*$AG258),IF(AND($Z258=\"Summer\",$AK258=\"SSP2P3\",$AJ258=FALSE,$HF258=TRUE),SUM(SUM(SUM(SUM($HI258,$HK258)*FctrChngDts!$B$9),SUM(SUM($HJ258,$HL258)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO258,$HQ258)*FctrChngDts!$B$11),SUM(SUM($HP258,$HR258)*FctrChngDts!$C$11))-$AJ258),IF(AND($Z258=\"Summer\",$AK258=\"SSP2P3\",$AJ258=TRUE,$HF258=TRUE),SUM(SUM(SUM(SUM($HI258,$HK258)*FctrChngDts!$B$10), SUM(SUM($HJ258,$HL258)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO258,$HQ258)*FctrChngDts!$B$12),SUM(SUM($HP258,$HR258)*FctrChngDts!$C$12))-$AJ258),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK258=\"FSP1\",$AH258=TRUE,SUM(SUM(SUM($AI258*FctrChngDts!$B$13)*I258),$AR258)>$AD258),$AD258,IF(AND($AK258=\"FSP1\",$AH258=TRUE,SUM(SUM(SUM($AI258*FctrChngDts!$B$13)*$I258),$AR258)<=$AD258),SUM(SUM(SUM($AI258*FctrChngDts!$B$13)*$I258),$AR258),IF(AND($Z258=\"Summer\",$AK258=\"SSP1\",$AH258=TRUE,SUM(SUM(SUM(SUM($I258,$J258)*SUM($AI258*FctrChngDts!$B$13))*$AF258),$AR258)>$AD258),$AD258,IF(AND($Z258=\"Summer\",$AK258=\"SSP1\",$AH258=TRUE,SUM(SUM(SUM(SUM($I258,$J258)*SUM($AI258*FctrChngDts!$B$13))*$AF258),$AR258)<=$AD258),SUM(SUM(SUM(SUM($I258,$J258)*SUM($AI258*FctrChngDts!$B$13))*$AF258),$AR258),IF(AND($Z258=\"Winter\",$AK258=\"SSP1\",$AH258=TRUE,SUM(SUM(SUM(SUM($I258,$J258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AU258:$AW258)),$AR258)>$AD258),$AD258,IF(AND($Z258=\"Winter\",$AK258=\"SSP1\",$AH258=TRUE,SUM(SUM(SUM(SUM($I258,$J258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AU258:$AW258)),$AR258)<=$AD258),SUM(SUM(SUM(SUM($I258,$J258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AU258:$AW258)),$AR258),IF(AND($AK258=\"FSP1P2\",$AH258=TRUE,SUM(SUM(SUM(SUM($I258,$K258)*SUM($AI258*FctrChngDts!$B$13))*$AF258),$AR258)>$AD258),$AD258,IF(AND($AK258=\"FSP1P2\",$AH258=TRUE,SUM(SUM(SUM(SUM($I258,$K258)*SUM($AI258*FctrChngDts!$B$13))*$AF258),$AR258)<=$AD258),SUM(SUM(SUM(SUM($I258,$K258)*SUM($AI258*FctrChngDts!$B$13))*$AF258),$AR258),IF(AND($Z258=\"Summer\",$AK258=\"SSP1P2\",$AH258=TRUE,SUM(SUM(SUM(SUM($I258,$K258,$J258,$L258)*SUM($AI258*FctrChngDts!$B$13))*$AF258),$AR258)>$AD258),$AD258,IF(AND($Z258=\"Summer\",$AK258=\"SSP1P2\",$AH258=TRUE,SUM(SUM(SUM(SUM($I258,$K258,$J258,$L258)*SUM($AI258*FctrChngDts!$B$13))*$AF258),$AR258)<=$AD258),SUM(SUM(SUM(SUM($I258,$K258,$J258,$L258)*SUM($AI258*FctrChngDts!$B$13))*$AF258),$AR258),IF(AND($Z258=\"Winter\",$AK258=\"SSP1P2\",$AH258=TRUE,SUM(SUM(SUM(SUM($I258,$K258,$J258,$L258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AU258:$AW258)),$AR258)>$AD258),$AD258,IF(AND($Z258=\"Winter\",$AK258=\"SSP1P2\",$AH258=TRUE,SUM(SUM(SUM(SUM($I258,$K258,$J258,$L258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AU258:$AW258)),$AR258)<=$AD258),MIN($AD258,SUM($AL258,SUM(SUM(SUM(SUM($I258,$K258,$J258,$L258)*SUM($AI258*FctrChngDts!$B$13))*$AF258)))),IF(AND($AK258=\"FSP2\",$AH258=TRUE,SUM(SUM(SUM($AI258*FctrChngDts!$B$13)*$K258),$AR258)>$AD258),$AD258,IF(AND($AK258=\"FSP2\",$AH258=TRUE,SUM(SUM(SUM($AI258*FctrChngDts!$B$13)*$K258),$AR258)<=$AD258),SUM(SUM(SUM($AI258*FctrChngDts!$B$13)*$K258),$AR258),IF(AND($Z258=\"Summer\",$AK258=\"SSP2\",$AH258=TRUE,SUM(SUM(SUM(SUM($K258,$L258)*SUM($AI258*FctrChngDts!$B$13))*$AF258),$AR258)>$AD258),$AD258,IF(AND($Z258=\"Summer\",$AK258=\"SSP2\",$AH258=TRUE,SUM(SUM(SUM(SUM($K258,$L258)*SUM($AI258*FctrChngDts!$B$13))*$AF258),$AR258)<=$AD258),SUM(SUM(SUM(SUM($K258,$L258)*SUM($AI258*FctrChngDts!$B$13))*$AF258),$AR258),IF(AND($Z258=\"Winter\",$AK258=\"SSP2\",$AH258=TRUE,SUM(SUM(SUM(SUM($K258,$L258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AU258:$AW258)),$AR258)>$AD258),$AD258,IF(AND($Z258=\"Winter\",$AK258=\"SSP2\",$AH258=TRUE,SUM(SUM(SUM(SUM($K258,$L258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AU258:$AW258)),$AR258)<=$AD258),SUM(SUM(SUM(SUM($K258,$L258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AU258:$AW258)),$AR258),IF(AND($AK258=\"FSP2P3\",$AH258=TRUE,SUM(SUM(SUM(SUM($K258,$M258)*SUM($AI258*FctrChngDts!$B$13))*$AF258),$AR258)>$AD258),$AD258,IF(AND($AK258=\"FSP2P3\",$AH258=TRUE,SUM(SUM(SUM(SUM($K258,$M258)*SUM($AI258*FctrChngDts!$B$13))*$AF258),$AR258)<=$AD258),SUM(SUM(SUM(SUM($K258,$M258)*SUM($AI258*FctrChngDts!$B$13))*$AF258),$AR258),IF(AND($Z258=\"Summer\",$AK258=\"SSP2P3\",$AH258=TRUE,SUM(SUM(SUM(SUM($K258,$L258,$M258,$N258)*SUM($AI258*FctrChngDts!$B$13))*$AF258),$AR258)>$AD258),$AD258,IF(AND($Z258=\"Summer\",$AK258=\"SSP2P3\",$AH258=TRUE,SUM(SUM(SUM(SUM($K258,$L258,$M258,$N258)*SUM($AI258*FctrChngDts!$B$13))*$AF258),$AR258)<=$AD258),SUM(SUM(SUM(SUM($K258,$L258,$M258,$N258)*SUM($AI258*FctrChngDts!$B$13))*$AF258),$AR258),IF(AND($Z258=\"Winter\",$AK258=\"SSP2P3\",$AH258=TRUE,SUM(SUM(SUM(SUM($K258,$L258,$M258,$N258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AU258:$AW258)),$AR258)>$AD258),$AD258,IF(AND($Z258=\"Winter\",$AK258=\"SSP2P3\",$AH258=TRUE,SUM(SUM(SUM(SUM($K258,$L258,$M258,$N258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AU258:$AW258)),$AR258)<=$AD258),SUM(SUM(SUM(SUM($K258,$L258,$M258,$N258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AU258:$AW258)),$AR258),IF(AND($AK258=\"FSP3\",$AH258=TRUE,SUM(SUM(SUM($AI258*FctrChngDts!$B$13)*$M258),$AR258)>$AD258),$AD258,IF(AND($AK258=\"FSP3\",$AH258=TRUE,SUM(SUM(SUM($AI258*FctrChngDts!$B$13)*$M258),$AR258)<=$AD258),SUM(SUM(SUM($AI258*FctrChngDts!$B$13)*$M258),$AR258),IF(AND($Z258=\"Summer\",$AK258=\"SSP3\",$AH258=TRUE,SUM(SUM(SUM(SUM($M258,$N258)*SUM($AI258*FctrChngDts!$B$13))*$AF258),$AR258)>$AD258),$AD258,IF(AND($Z258=\"Summer\",$AK258=\"SSP3\",$AH258=TRUE,SUM(SUM(SUM(SUM($M258,$N258)*SUM($AI258*FctrChngDts!$B$13))*$AF258),$AR258)<=$AD258),SUM(SUM(SUM(SUM($M258,$N258)*SUM($AI258*FctrChngDts!$B$13))*$AF258),$AR258),IF(AND($Z258=\"Winter\",$AK258=\"SSP3\",$AH258=TRUE,SUM(SUM(SUM(SUM($M258,$N258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AU258:$AW258)),$AR258)>$AD258),$AD258,IF(AND($Z258=\"Winter\",$AK258=\"SSP3\",$AH258=TRUE,SUM(SUM(SUM(SUM($M258,$N258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AU258:$AW258)),$AR258)<=$AD258),SUM(SUM(SUM(SUM($M258,$N258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AU258:$AW258)),$AR258),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK258=\"FWP1\",$AH258=TRUE,SUM(SUM(SUM($AI258*FctrChngDts!$B$13)*$J258),$AU258)>$AE258),$AE258,IF(AND($AK258=\"FWP1\",$AH258=TRUE,SUM(SUM(SUM($AI258*FctrChngDts!$B$13)*$J258),$AU258)<=$AE258),SUM(SUM(SUM($AI258*FctrChngDts!$B$13)*$J258),$AU258),IF(AND($Z258=\"Winter\",$AK258=\"SSP1\",$AH258=TRUE,SUM(SUM(SUM(SUM($I258,$J258)*SUM($AI258*FctrChngDts!$B$13))*$AG258),$AU258)>$AE258),$AE258,IF(AND($Z258=\"Winter\",$AK258=\"SSP1\",$AH258=TRUE,SUM(SUM(SUM(SUM($I258,$J258)*SUM($AI258*FctrChngDts!$B$13))*$AG258),$AU258)<=$AE258),SUM(SUM(SUM(SUM($I258,$J258)*SUM($AI258*FctrChngDts!$B$13))*$AG258),$AU258),IF(AND($Z258=\"Summer\",$AK258=\"SSP1\",$AH258=TRUE,SUM(SUM(SUM(SUM($I258,$J258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AR258:$AT258)),$AU258)>$AE258),$AE258,IF(AND($Z258=\"Summer\",$AK258=\"SSP1\",$AH258=TRUE,SUM(SUM(SUM(SUM($I258,$J258)*SUM($AI258*FctrChngDts!$B$13))- SUM($AR258:$AT258)),$AU258)<=$AE258),SUM(SUM(SUM(SUM($I258,$J258)*SUM($AI258*FctrChngDts!$B$13))- SUM($AR258:$AT258)),$AU258),IF(AND($AK258=\"FWP1P2\",$AH258=TRUE,SUM(SUM(SUM(SUM($J258,$L258)*SUM($AI258*FctrChngDts!$B$13))*$AG258),$AU258)>$AE258),$AE258,IF(AND($AK258=\"FWP1P2\",$AH258=TRUE,SUM(SUM(SUM(SUM($J258,$L258)*SUM($AI258*FctrChngDts!$B$13))*$AG258),$AU258)<=$AE258),SUM(SUM(SUM(SUM($J258,$L258)*SUM($AI258*FctrChngDts!$B$13))*$AG258),$AU258),IF(AND($Z258=\"Winter\",$AK258=\"SSP1P2\",$AH258=TRUE,SUM(SUM(SUM(SUM($I258,$K258,$J258,$L258)*SUM($AI258*FctrChngDts!$B$13))*$AG258),$AU258)>$AE258),$AE258,IF(AND($Z258=\"Winter\",$AK258=\"SSP1P2\",$AH258=TRUE,SUM(SUM(SUM(SUM($I258,$K258,$J258,$L258)*SUM($AI258*FctrChngDts!$B$13))*$AG258),$AU258)<=$AE258),SUM(SUM(SUM(SUM($I258,$K258,$J258,$L258)*SUM($AI258*FctrChngDts!$B$13))*$AG258),$AU258),IF(AND($Z258=\"Summer\",$AK258=\"SSP1P2\",$AH258=TRUE,SUM(SUM(SUM(SUM($I258,$K258,$J258,$L258)*SUM($AI258*FctrChngDts!$B$13))- SUM($AR258:$AT258)),$AU258)>$AE258),$AE258,IF(AND($Z258=\"Summer\",$AK258=\"SSP1P2\",$AH258=TRUE,SUM(SUM(SUM(SUM($I258,$K258,$J258,$L258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AR258:$AT258)),$AU258)<=$AE258),SUM(SUM(SUM(SUM($I258,$K258,$J258,$L258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AR258:$AT258)),$AU258),IF(AND($AK258=\"FWP2\",$AH258=TRUE,SUM(SUM(SUM($AI258*FctrChngDts!$B$13)*$L258),$AU258)>$AE258),$AE258,IF(AND($AK258=\"FWP2\",$AH258=TRUE,SUM(SUM(SUM($AI258*FctrChngDts!$B$13)*$L258),$AU258)<=$AE258),SUM(SUM(SUM($AI258*FctrChngDts!$B$13)*$L258),$AU258),IF(AND($Z258=\"Winter\",$AK258=\"SSP2\",$AH258=TRUE,SUM(SUM(SUM(SUM($K258,$L258)*SUM($AI258*FctrChngDts!$B$13))*$AG258),$AU258)>$AE258),$AE258,IF(AND($Z258=\"Winter\",$AK258=\"SSP2\",$AH258=TRUE,SUM(SUM(SUM(SUM($K258,$L258)*SUM($AI258*FctrChngDts!$B$13))*$AG258),$AU258)<=$AE258),SUM(SUM(SUM(SUM($K258,$L258)*SUM($AI258*FctrChngDts!$B$13))*$AG258),$AU258),IF(AND($Z258=\"Summer\",$AK258=\"SSP2\",$AH258=TRUE,SUM(SUM(SUM(SUM($K258,$L258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AR258:$AT258)),$AU258)>$AE258),$AE258,IF(AND($Z258=\"Summer\",$AK258=\"SSP2\",$AH258=TRUE,SUM(SUM(SUM(SUM($K258,$L258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AR258:$AT258)),$AU258)<=$AE258),SUM(SUM(SUM(SUM($K258,$L258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AR258:$AT258)),$AU258),IF(AND($AK258=\"FWP2P3\",$AH258=TRUE,SUM(SUM(SUM(SUM($L258,$N258)*SUM($AI258*FctrChngDts!$B$13))*$AG258),$AU258)>$AE258),$AE258,IF(AND($AK258=\"FWP2P3\",$AH258=TRUE,SUM(SUM(SUM(SUM($L258,$N258)*SUM($AI258*FctrChngDts!$B$13))*$AG258),$AU258)<=$AE258),SUM(SUM(SUM(SUM($L258,$N258)*SUM($AI258*FctrChngDts!$B$13))*$AG258),$AU258),IF(AND($Z258=\"Winter\",$AK258=\"SSP2P3\",$AH258=TRUE,SUM(SUM(SUM(SUM($K258,$L258,$M258,$N258)*SUM($AI258*FctrChngDts!$B$13))*$AG258),$AU258)>$AE258),$AE258,IF(AND($Z258=\"Winter\",$AK258=\"SSP2P3\",$AH258=TRUE,SUM(SUM(SUM(SUM($K258,$L258,$M258,$N258)*SUM($AI258*FctrChngDts!$B$13))*$AG258),$AU258)<=$AE258),SUM(SUM(SUM(SUM($K258,$L258,$M258,$N258)*SUM($AI258*FctrChngDts!$B$13))*$AG258),$AU258),IF(AND($Z258=\"Summer\",$AK258=\"SSP2P3\",$AH258=TRUE,SUM(SUM(SUM(SUM($K258,$L258,$M258,$N258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AR258:$AT258)),$AU258)>$AE258),$AE258,IF(AND($Z258=\"Summer\",$AK258=\"SSP2P3\",$AH258=TRUE,SUM(SUM(SUM(SUM($K258,$L258,$M258,$N258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AR258:$AT258)),$AU258)<=$AE258),SUM(SUM(SUM(SUM($K258,$L258,$M258,$N258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AR258:$AT258)),$AU258),IF(AND($AK258=\"FWP3\",$AH258=TRUE,SUM(SUM(SUM($AI258*FctrChngDts!$B$13)*$N258),$AU258)>$AE258),$AE258,IF(AND($AK258=\"FWP3\",$AH258=TRUE,SUM(SUM(SUM($AI258*FctrChngDts!$B$13)*$N258),$AU258)<=$AE258),SUM(SUM(SUM($AI258*FctrChngDts!$B$13)*$N258),$AU258),IF(AND($Z258=\"Winter\",$AK258=\"SSP3\",$AH258=TRUE,SUM(SUM(SUM(SUM($M258,$N258)*SUM($AI258*FctrChngDts!$B$13))*$AG258),$AU258)>$AE258),$AE258,IF(AND($Z258=\"Winter\",$AK258=\"SSP3\",$AH258=TRUE,SUM(SUM(SUM(SUM($M258,$N258)*SUM($AI258*FctrChngDts!$B$13))*$AG258),$AU258)<=$AE258),SUM(SUM(SUM(SUM($M258,$N258)*SUM($AI258*FctrChngDts!$B$13))*$AG258),$AU258),IF(AND($Z258=\"Summer\",$AK258=\"SSP3\",$AH258=TRUE,SUM(SUM(SUM(SUM($M258,$N258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AR258:$AT258)),$AU258)>$AE258),$AE258,IF(AND($Z258=\"Summer\",$AK258=\"SSP3\",$AH258=TRUE,SUM(SUM(SUM(SUM($M258,$N258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AR258:$AT258)),$AU258)<=$AE258),SUM(SUM(SUM(SUM($M258,$N258)*SUM($AI258*FctrChngDts!$B$13))-SUM($AR258:$AT258)),$AU258),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I258>0,$AH258=FALSE),SUM($AR258*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I258>0,$AH258=TRUE),SUM($AX258*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I258>0,$AH258=FALSE),SUM($AS258*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I258>0,$AH258=TRUE),SUM($AY258*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I258>0,$AH258=FALSE),SUM($AT258*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I258>0,$AH258=TRUE),SUM($AZ258*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J258>0,$AH258=FALSE),SUM($AU258*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J258>0,$AH258=TRUE),SUM($BA258*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J258>0,$AH258=FALSE),SUM($AV258*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J258>0,$AH258=TRUE),SUM($BB258*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J258>0,$AH258=FALSE),SUM($AW258*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J258>0,$AH258=TRUE),SUM($BC258*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K258>0,$AH258=FALSE),SUM($AR258*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K258>0,$AH258=TRUE),SUM($AX258*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K258>0,$AH258=FALSE),SUM($AS258*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K258>0,$AH258=TRUE),SUM($AY258*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K258>0,$AH258=FALSE),SUM($AT258*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K258>0,$AH258=TRUE),SUM($AZ258*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L258>0,$AH258=FALSE),SUM($AU258*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L258>0,$AH258=TRUE),SUM($BA258*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L258>0,$AH258=FALSE),SUM($AV258*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L258>0,$AH258=TRUE),SUM($BB258*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L258>0,$AH258=FALSE),SUM($AW258*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L258>0,$AH258=TRUE),SUM($BC258*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M258>0,$AH258=FALSE),SUM($AR258*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M258>0,$AH258=TRUE),SUM($AX258*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M258>0,$AH258=FALSE),SUM($AS258*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M258>0,$AH258=TRUE),SUM($AY258*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M258>0,$AH258=FALSE),SUM($AT258*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M258>0,$AH258=TRUE),SUM($AZ258*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N258>0,$AH258=FALSE),SUM($AU258*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N258>0,$AH258=TRUE),SUM($BA258*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N258>0,$AH258=FALSE),SUM($AV258*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N258>0,$AH258=TRUE),SUM($BB258*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N258>0,$AH258=FALSE),SUM($AW258*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N258>0,$AH258=TRUE),SUM($BC258*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I258=0,0,IF(AND($I258>0,$K258>0,$AH258=FALSE),SUM($AR258/$P258*$I258),IF(AND($I258>0,$K258=0,$AH258=FALSE),$AR258,IF(AND($I258>0,$K258>0,$AH258=TRUE),ROUND(MIN($HU258,SUM(SUM($I258,$K258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA258,SUM(SUM($I258,$K258)*(FctrChngDts!$B$13)*$AI258)*$IA258)),0),IF(AND($I258>0,$K258=0,$AH258=TRUE),$AX258))))),0)","v":0},{"$f":"ROUND(IF($I258=0,0,IF(AND($I258>0,$K258>0,$AH258=FALSE),SUM($AS258/$P258*$I258),IF(AND($I258>0,$K258=0,$AH258=FALSE),$AS258,IF(AND($I258>0,$K258>0,$AH258=TRUE),ROUND(MIN(SUM($HU258-$BW258),SUM(SUM($I258,$K258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA258)*3),0),IF(AND($I258>0,$K258=0,$AH258=TRUE),$AY258))))),0)","v":0},0,{"$f":"IF($J258=0,0,IF(AND($J258>0,$L258=0,$N258=0,$AH258=FALSE,$AJ258=FALSE),ROUND(MIN($HX258,SUM($AU258,$BA258)),0),IF(AND($J258>0,$L258=0,$N258=0,$AH258=TRUE,$AJ258=FALSE),ROUND(MIN($HX258,SUM($AU258,SUM($J258*$AI258*FctrChngDts!$B$13))),0),IF(AND($J258>0,$L258>0,$N258=0,$AH258=FALSE,$AJ258=FALSE),ROUND(MIN($HX258,SUM(SUM($J258,$L258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA258,SUM(SUM($J258,$L258)*(FctrChngDts!$B$13)*$AI258)*$IA258)),0),IF(AND($J258>0,$L258>0,$N258=0,$AH258=TRUE,$AJ258=FALSE),ROUND(MIN($HX258,SUM(SUM(SUM(SUM($J258,$L258)*FctrChngDts!$C$11*$IA258),SUM(SUM($J258,$L258)*SUM(FctrChngDts!$B$13*$AI258)*$IA258)))),0),IF(AND($J258>0,$L258=0,$N258=0,$AH258=FALSE,$AJ258=TRUE),ROUND(MIN($HX258,SUM($AU258,$BA258)),0),IF(AND($J258>0,$L258=0,$N258=0,$AH258=TRUE,$AJ258=TRUE),ROUND(MIN($HX258,SUM($AU258,SUM($J258*$AI258*FctrChngDts!$B$13))),0),IF(AND($J258>0,$L258>0,$N258=0,$AH258=FALSE,$AJ258=TRUE),ROUND(MIN($HX258,SUM(SUM($J258,$L258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA258,SUM(SUM($J258,$L258)*(FctrChngDts!$B$13)*$AI258)*$IA258)),0),IF(AND($J258>0,$L258>0,$N258=0,$AH258=TRUE,$AJ258=TRUE),ROUND(MIN($HX258,SUM(SUM(SUM(SUM($J258,$L258)*FctrChngDts!$C$12*$IA258),SUM(SUM($J258,$L258)*SUM(FctrChngDts!$B$13*$AI258)*$IA258)))),0))))))))))","v":0},{"$f":"IF($J258=0,0,IF(AND($J258>0,$L258=0,$N258=0,$AH258=FALSE,$AJ258=FALSE),ROUND(MIN(SUM($HX258-$BZ258),SUM($AU258*3)),0),IF(AND($J258>0,$L258=0,$N258=0,$AH258=TRUE,$AJ258=FALSE),ROUND(MIN(SUM($HX258-$BZ258),SUM(SUM($J258,$L258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA258)*3),0),IF(AND($J258>0,$L258>0,$N258=0,$AH258=FALSE,$AJ258=FALSE),ROUND(MIN(SUM($HX258-$BZ258),SUM(SUM($J258,$L258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA258)*3),0),IF(AND($J258>0,$L258>0,$N258=0,$AH258=TRUE,$AJ258=FALSE),ROUND(MIN(SUM($HX258-$BZ258),SUM(SUM($J258,$L258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA258)*3),0),IF(AND($J258>0,$L258=0,$N258=0,$AH258=FALSE,$AJ258=TRUE),ROUND(MIN(SUM($HX258-$BZ258),SUM($AU258*3)),0),IF(AND($J258>0,$L258=0,$N258=0,$AH258=TRUE,$AJ258=TRUE),ROUND(MIN(SUM($HX258-$BZ258),SUM(SUM($J258,$L258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA258)*3),0),IF(AND($J258>0,$L258>0,$N258=0,$AH258=FALSE,$AJ258=TRUE),ROUND(MIN(SUM($HX258-$BZ258),SUM(SUM($J258,$L258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA258)*3),0),IF(AND($J258>0,$L258>0,$N258=0,$AH258=TRUE,$AJ258=TRUE),ROUND(MIN(SUM($HX258-$BZ258),SUM(SUM($J258,$L258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA258)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K258=0,0,IF(AND($I258>0,$K258>0,$M258=0,$AH258=FALSE),SUM($AR258-$BW258),IF(AND($I258=0,$K258>0,$M258>0,$AH258=FALSE),SUM($AR258/$P258*$K258),IF(AND($I258=0,$K258>0,$M258=0,$AH258=FALSE),$AR258,IF($K258=0,0,IF(AND($I258>0,$K258>0,$M258=0,$AH258=TRUE),ROUND(MIN($HV258,SUM(SUM($I258,$K258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB258,SUM(SUM($I258,$K258)*(FctrChngDts!$B$13)*$AI258)*$IB258)),0),IF(AND($I258=0,$K258>0,$M258>0,$AH258=TRUE),ROUND(MIN($HV258,SUM(SUM($I258,$K258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB258,SUM(SUM($I258,$K258)*(FctrChngDts!$B$13)*$AI258)*$IB258)),0),IF(AND($I258=0,$K258>0,$M258=0,$AH258=TRUE),$AX258)))))))),0)","v":0},{"$f":"ROUND(IF($K258=0,0,IF(AND($I258>0,$K258>0,$M258=0,$AH258=FALSE),SUM($AS258-$BX258),IF(AND($I258=0,$K258>0,$M258>0,$AH258=FALSE),SUM($AS258/$P258*$K258),IF(AND($I258=0,$K258>0,$M258=0,$AH258=FALSE),$AS258,IF($K258=0,0,IF(AND($I258>0,$K258>0,$M258=0,$AH258=TRUE),ROUND(MIN(SUM($HV258-$BW258),SUM(SUM($I258,$K258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB258)*3),0),IF(AND($I258=0,$K258>0,$M258>0,$AH258=TRUE),ROUND(MIN(SUM($HV258-$BW258),SUM(SUM($I258,$K258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB258)*3),0),IF(AND($I258=0,$K258>0,$M258=0,$AH258=TRUE),$AY258)))))))),0)","v":0},0,{"$f":"IF($L258=0,0,IF(AND($J258>0,$L258>0,$N258=0,$AH258=FALSE,$AJ258=FALSE),ROUND(MIN($HY258,SUM(SUM($J258,$L258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB258,SUM(SUM($J258,$L258)*(FctrChngDts!$B$13)*$AI258)*$IB258)),0),IF(AND($J258>0,$L258>0,$N258=0,$AH258=TRUE,$AJ258=FALSE),ROUND(MIN($HY258,SUM(SUM(SUM(SUM($J258,$L258)*FctrChngDts!$C$11*$IB258),SUM(SUM($J258,$L258)*SUM(FctrChngDts!$B$13*$AI258)*$IB258)))),0),IF(AND($J258=0,$L258>0,$N258=0,$AH258=FALSE,$AJ258=FALSE),ROUND(MIN($HY258,SUM($L258*FctrChngDts!$C$11)),0),IF(AND($J258=0,$L258>0,$N258=0,$AH258=TRUE,$AJ258=FALSE),ROUND(MIN($HY258,SUM(SUM(SUM(SUM($J258,$L258)*FctrChngDts!$C$11*$IB258),SUM(SUM($J258,$L258)*SUM(FctrChngDts!$B$13*$AI258)*$IB258)))),0),IF(AND($J258>0,$L258>0,$N258=0,$AH258=FALSE,$AJ258=TRUE),ROUND(MIN($HY258,SUM(SUM($J258,$L258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB258,SUM(SUM($J258,$L258)*(FctrChngDts!$B$13)*$AI258)*$IB258)),0),IF(AND($J258>0,$L258>0,$N258=0,$AH258=TRUE,$AJ258=TRUE),ROUND(MIN($HY258,SUM(SUM(SUM(SUM($J258,$L258)*FctrChngDts!$C$12*$IB258),SUM(SUM($J258,$L258)*SUM(FctrChngDts!$B$13*$AI258)*$IB258)))),0),IF(AND($J258=0,$L258>0,$N258=0,$AH258=FALSE,$AJ258=TRUE),ROUND(MIN($HY258,SUM($L258*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J258=0,$L258>0,$N258=0,$AH258=TRUE,$AJ258=TRUE),ROUND(MIN($HY258,SUM(SUM(SUM(SUM($J258,$L258)*FctrChngDts!$C$12*$IB258),SUM(SUM($J258,$L258)*SUM(FctrChngDts!$B$13*$AI258)*$IB258)))),0))))))))))","v":0},{"$f":"IF($L258=0,0,IF(AND($J258>0,$L258>0,$N258=0,$AH258=FALSE,$AJ258=FALSE),ROUND(MIN(SUM($HY258-$CF258),SUM(SUM($J258,$L258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB258)*3),0),IF(AND($J258>0,$L258>0,$N258=0,$AH258=TRUE,$AJ258=FALSE),ROUND(MIN(SUM($HY258-$CF258),SUM(SUM($J258,$L258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB258)*3),0),IF(AND($J258=0,$L258>0,$N258=0,$AH258=FALSE,$AJ258=FALSE),ROUND(MIN(SUM($HY258-$CF258),SUM($AU258*3)),0),IF(AND($J258=0,$L258>0,$N258=0,$AH258=TRUE,$AJ258=FALSE),ROUND(MIN(SUM($HY258-$CF258),SUM(SUM($J258,$L258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB258)*3),0),IF(AND($J258>0,$L258>0,$N258=0,$AH258=FALSE,$AJ258=TRUE),ROUND(MIN(SUM($HY258-$CF258),SUM(SUM($J258,$L258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB258)*3),0),IF(AND($J258>0,$L258>0,$N258=0,$AH258=TRUE,$AJ258=TRUE),ROUND(MIN(SUM($HY258-$CF258),SUM(SUM($J258,$L258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB258)*3),0),IF(AND($J258=0,$L258>0,$N258=0,$AH258=FALSE,$AJ258=TRUE),ROUND(MIN(SUM($HY258-$CF258),SUM($AU258*3)),0),IF(AND($J258=0,$L258>0,$N258=0,$AH258=TRUE,$AJ258=TRUE),ROUND(MIN(SUM($HY258-$CF258),SUM(SUM($J258,$L258)*IF($AJ258=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB258)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S258>0,Account!$AG$2=TRUE,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH258=FALSE),SUM(Usage!$BW258:$CB258)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V258>0,Account!$AG$2=TRUE,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH258=FALSE),SUM(Usage!$CC258:$CH258)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y258>0,Account!$AG$2=TRUE,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH258=FALSE),SUM(Usage!$CI258:$CN258)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH258=TRUE,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S258),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S258)),2)","v":0},{"$f":"ROUND(IF(OR($AH258=TRUE,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V258),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V258)),2)","v":0},{"$f":"IF(OR($AH258=TRUE,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y258),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y258))","v":0},{"$f":"ROUND(IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW258),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW258)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX258),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX258)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY258),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY258)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ258),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ258)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA258),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA258)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB258),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB258)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S258),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC258),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC258)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD258),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD258)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE258),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE258)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF258),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF258)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG258),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG258)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH258),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH258)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V258),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI258),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI258))","v":0},{"$f":"IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ258),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ258))","v":0},{"$f":"IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK258),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK258))","v":0},{"$f":"IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL258),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL258))","v":0},{"$f":"IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM258),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM258))","v":0},{"$f":"IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN258),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN258))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y258)","v":0},0,0,0,0,{"$f":"IF($DW258>IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV258*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV258*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW258-IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV258*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV258*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV258<$DW258,SUM($DW258-$DV258),0))","v":0},{"$f":"IF(OR(AND($D258<=FctrChngDts!$B$14,Usage!$E258>FctrChngDts!$B$14),AND(Usage!$D258<=FctrChngDts!$C$14,Usage!$E258>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW258),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX258),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY258),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ258),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA258),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB258),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC258),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD258),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE258),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF258),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG258),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH258),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI258)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ258)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK258)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL258)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM258)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN258)","v":0},0,{"$f":"IF(AND($S258>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E258<>\"D-CARE\",Tenant!$F258=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET258=TRUE,$S258>0,$V258=0),SUM(SUM($BW258:$CB258)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET258=TRUE,$S258>0,$V258>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW258:$CB258)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET258=TRUE,$S258>0,$V258>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW258:$CB258)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S258>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S258>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S258>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV258=TRUE,$S258>0,$V258=0),SUM(SUM($BW258:$CB258)*'CRS1'!$P$2),IF(AND($EV258=TRUE,$S258>0,$V258>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW258:$CB258)*'CRS1'!$P$2),IF(AND($EV258=TRUE,$S258>0,$V258>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW258:$CB258)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S258>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX258=TRUE,$S258>0,$V258=0),SUM(SUM($BW258:$CB258)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX258=TRUE,$S258>0,$V258>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW258:$CB258)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX258=TRUE,$S258>0,$V258>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW258:$CB258)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S258>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ258=TRUE,$S258>0),SUM(SUM($BW258:$CB258)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V258>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E258<>\"D-CARE\",Tenant!$F258=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB258=TRUE,$S258>0,$V258>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC258:$CH258)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB258=TRUE,$S258>0,$V258>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC258:$CH258)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB258=TRUE,$V258>0,$Y258>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC258:$CH258)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB258=TRUE,$V258>0,$Y258>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC258:$CH258)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB258=TRUE,$S258=0,$V258>0,$Y258=0),SUM(SUM($CC258:$CH258)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V258>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V258>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V258>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD258=TRUE,$S258>0,$V258>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC258:$CH258)*'CRS2'!$P$2),IF(AND($FD258=TRUE,$S258>0,$V258>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC258:$CH258)*'CRS2'!$P$2),IF(AND($FD258=TRUE,$V258>0,$Y258>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC258:$CH258)*'CRS2'!$P$2),IF(AND($FD258=TRUE,$V258>0,$Y258>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC258:$CH258)*'CRS2'!$P$2),IF(AND($FD258=TRUE,$S258=0,$V258>0,$Y258=0),SUM(SUM($CC258:$CH258)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V258>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF258=TRUE,$S258>0,$V258>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC258:$CH258)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF258=TRUE,$S258>0,$V258>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC258:$CH258)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF258=TRUE,$V258>0,$Y258>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC258:$CH258)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF258=TRUE,$V258>0,$Y258>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC258:$CH258)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF258=TRUE,$S258=0,$V258>0,$Y258=0),SUM(SUM($CC258:$CH258)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V258>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH258=TRUE,$V258>0),SUM(SUM($CC258:$CH258)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y258>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E258<>\"D-CARE\",Tenant!$F258=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ258=TRUE,$V258=0,$Y258>0),SUM(SUM($CI258:$CN258)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ258=TRUE,$V258>0,$Y258>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI258:$CN258)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ258=TRUE,$V258>0,$Y258>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI258:$CN258)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y258>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y258>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y258>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL258=TRUE,$V258=0,$Y258>0),SUM(SUM($CI258:$CN258)*'CRS3'!$P$2),IF(AND($FL258=TRUE,$V258>0,$Y258>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI258:$CN258)*'CRS3'!$P$2),IF(AND($FL258=TRUE,$V258>0,$Y258>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI258:$CN258)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y258>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN258=TRUE,$V258=0,$Y258>0),SUM(SUM($CI258:$CN258)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN258=TRUE,$V258>0,$Y258>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI258:$CN258)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN258=TRUE,$V258>0,$Y258>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI258:$CN258)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y258>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP258=TRUE,$Y258>0),SUM(SUM($CI258:$CN258)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR258:$FT258))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO258:$CQ258,$FR258:$FT258))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA258:$EF258)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG258:$EL258)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM258:$ER258)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV258,$CO258:$CQ258,$EA258:$ER258)/$P258)*$S258*FctrChngDts!$B$15),SUM(SUM(SUM($DV258,$CO258:$CQ258,$FR258:$FT258)/$P258)*$S258*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV258,$CO258:$CQ258,$EA258:$ER258)/$P258)*$V258*FctrChngDts!$B$15),SUM(SUM(SUM($DV258,$CO258:$CQ258,$FR258:$FT258)/$P258)*$V258*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV258,$CO258:$CQ258,$EA258:$ER258)/$P258)*$Y258*FctrChngDts!$B$15),SUM(SUM(SUM($DV258,$CO258:$CQ258,$FR258:$FT258)/$P258)*$Y258*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA258*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI258*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ258*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ258,$FU258,$GF258,$GZ258:$HE258),IF(Account!$Q$2=TRUE,SUM($DZ258,$FV258,$GF258,$GZ258:$HE258),SUM($DZ258,$ES258,$FU258:$FV258,$GF258,$GZ258:$HE258)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E258),Usage!$P258,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D258,FctrChngDts!$C$17<=Usage!$E258),SUM(FctrChngDts!$C$17-Usage!$D258),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E258),Usage!$P258,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D258,FctrChngDts!$C$19<=Usage!$E258),SUM(FctrChngDts!$C$19-Usage!$D258),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK258*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK258*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL258*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL258*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D258))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A258,Tenant!$A:$J,8,FALSE)=TRUE,$GG258<0),0,SUM(SUM(SUM($GG258/$P258*$GP258)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A258,Tenant!$A:$J,8,FALSE)=TRUE,$GG258<0),0,SUM(SUM(SUM($GG258/$P258*$GQ258)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D258))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A258,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV258*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A258,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW258*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU258:$DA258,$EU258,$EA258:$EF258,$FA258)-SUM(SUM($BW258:$CB258)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD258:$DJ258,$FC258,$EG258:$EL258,$FI258)-SUM(SUM($CC258:$CH258)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM258:$DS258,$FK258,$EM258:$ER258,$FQ258)-SUM(SUM($CI258:$CN258)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO258,$CU258:$DA258,$EU258,$EW258,$EY258,$EA258:$EF258,$FA258,$CP258,$DD258:$DJ258,$FC258,$FE258,$FG258,$EG258:$EL258,$FI258)/$P258*$S258)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO258,$CU258:$DA258,$EU258,$EW258,$EY258,$EA258:$EF258,$FA258,$CP258,$DD258:$DJ258,$FC258,$FE258,$FG258,$EG258:$EL258,$FI258)/$P258*$V258)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ258,$DM258:$DS258,$FK258,$FM258,$FO258,$EM258:$ER258,$FQ258)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D258,BslnAllctnCrrnt!$A$1<=$E258),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK258=\"FSP1\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$Q258,BslnAllctnCrrnt!$A$1<$R258),SUM(BslnAllctnCrrnt!$A$1-$Q258),IF(AND($AK258=\"FSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$Q258,BslnAllctnCrrnt!$A$1<$R258),SUM(BslnAllctnCrrnt!$A$1-$Q258),IF(AND($AK258=\"FSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),$I258,IF(AND($AK258=\"SSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$Q258,BslnAllctnCrrnt!$A$1<$R258),SUM(BslnAllctnCrrnt!$A$1-$Q258),IF(AND($AK258=\"SSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),$I258,0)))))","v":0},{"$f":"IF(AND($AK258=\"FSP1\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$Q258,BslnAllctnCrrnt!$A$1<$R258),SUM($I258-$HG258),IF(AND($AK258=\"FSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$Q258,BslnAllctnCrrnt!$A$1<$R258),SUM($I258-$HG258),IF(AND($AK258=\"FSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM($I258-$HG258),IF(AND($AK258=\"SSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$Q258,BslnAllctnCrrnt!$A$1<$R258),SUM($I258-$HG258),IF(AND($AK258=\"SSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM($I258-$HG258),0)))))","v":0},{"$f":"IF(AND($AK258=\"SSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$Q258,BslnAllctnCrrnt!$A$1<$R258),0,IF(AND(FctrChngDts!$A$2>=$D258,FctrChngDts!$B$2<$E258),IF(AND($AK258=\"SSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM(BslnAllctnCrrnt!$A$1-$T258),0),IF(AND($AK258=\"FSP2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM(BslnAllctnCrrnt!$A$1-$T258),IF(AND($AK258=\"FSP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM(BslnAllctnCrrnt!$A$1-$T258),IF(AND($AK258=\"FSP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$W258,BslnAllctnCrrnt!$A$1<$X258),$K258,IF(AND($AK258=\"FSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$Q258,BslnAllctnCrrnt!$A$1<$R258),0,IF(AND($AK258=\"FSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM(BslnAllctnCrrnt!$A$1-$T258),IF(AND($AK258=\"SSP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM(BslnAllctnCrrnt!$A$1-$T258),IF(AND($AK258=\"SSP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$W258,BslnAllctnCrrnt!$A$1<$X258),$K258,0)))))))))","v":0},{"$f":"IF(AND($AK258=\"SSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$Q258,BslnAllctnCrrnt!$A$1<$R258),SUM($K258-$HI258),IF(AND($AK258=\"SSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM($K258-$HI258),IF(AND($AK258=\"FSP2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM($K258-$HI258),IF(AND($AK258=\"FSP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM($K258-$HI258),IF(AND($AK258=\"FSP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$W258,BslnAllctnCrrnt!$A$1<$X258),SUM($K258-$HI258),IF(AND($AK258=\"FSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$Q258,BslnAllctnCrrnt!$A$1<$R258),SUM($K258-$HI258),IF(AND($AK258=\"FSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM($K258-$HI258),IF(AND($AK258=\"SSP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM($K258-$HI258),IF(AND($AK258=\"SSP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$W258,BslnAllctnCrrnt!$A$1<$X258),SUM($K258-$HI258),0)))))))))","v":0},{"$f":"IF(AND($AK258=\"FSP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),0,IF(AND($AK258=\"FSP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$W258,BslnAllctnCrrnt!$A$1<$X258),SUM(BslnAllctnCrrnt!$A$1-$W258),IF(AND($AK258=\"FSP3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$W258,BslnAllctnCrrnt!$A$1<$X258),SUM(BslnAllctnCrrnt!$A$1-$W258),0)))","v":0},{"$f":"IF(AND($AK258=\"FSP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM($M258-$HK258),IF(AND($AK258=\"FSP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$W258,BslnAllctnCrrnt!$A$1<$X258),SUM($M258-$HK258),IF(AND($AK258=\"FSP3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$W258,BslnAllctnCrrnt!$A$1<$X258),SUM($M258-$HK258),0)))","v":0},{"$f":"IF(AND($AK258=\"FWP1\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$Q258,BslnAllctnCrrnt!$A$1<$R258),SUM(BslnAllctnCrrnt!$A$1-$Q258),IF(AND($AK258=\"FWP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$Q258,BslnAllctnCrrnt!$A$1<$R258),SUM(BslnAllctnCrrnt!$A$1-$Q258),IF(AND($AK258=\"FWP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),$J258,IF(AND(FctrChngDts!$A$2>=$D258,FctrChngDts!$B$2<$E258),IF(AND($AK258=\"SSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$Q258,BslnAllctnCrrnt!$A$1<$R258),SUM(BslnAllctnCrrnt!$A$1-$Q258),0),IF(AND($AK258=\"SSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),$J258,0)))))","v":0},{"$f":"IF(AND($AK258=\"FWP1\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$Q258,BslnAllctnCrrnt!$A$1<$R258),SUM($J258-$HM258),IF(AND($AK258=\"FWP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$Q258,BslnAllctnCrrnt!$A$1<$R258),SUM($J258-$HM258),IF(AND($AK258=\"FWP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM($J258-$HM258),IF(AND($AK258=\"SSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$Q258,BslnAllctnCrrnt!$A$1<$R258),SUM($J258-$HM258),IF(AND($AK258=\"SSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM($J258-$HM258),0)))))","v":0},{"$f":"IF(AND($AK258=\"FWP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$Q258,BslnAllctnCrrnt!$A$1<$R258),0,IF(AND($AK258=\"FWP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM(BslnAllctnCrrnt!$A$1-$T258),IF(AND($AK258=\"FWP2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM(BslnAllctnCrrnt!$A$1-$T258),IF(AND($AK258=\"FWP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM(BslnAllctnCrrnt!$A$1-$T258),IF(AND($AK258=\"FWP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$W258,BslnAllctnCrrnt!$A$1<$X258),$L258,IF(AND($AK258=\"SSP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM(BslnAllctnCrrnt!$A$1-$T258),IF(AND($AK258=\"SSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$Q258,BslnAllctnCrrnt!$A$1<$R258),0,IF(AND($AK258=\"SSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM(BslnAllctnCrrnt!$A$1-$T258),0))))))))","v":0},{"$f":"IF(AND($AK258=\"FWP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$Q258,BslnAllctnCrrnt!$A$1<$R258),SUM($L258-$HO258),IF(AND($AK258=\"FWP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM($L258-$HO258),IF(AND($AK258=\"FWP2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM($L258-$HO258),IF(AND($AK258=\"FWP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM($L258-$HO258),IF(AND($AK258=\"FWP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$W258,BslnAllctnCrrnt!$A$1<$X258),SUM($L258-$HO258),IF(AND($AK258=\"SSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$Q258,BslnAllctnCrrnt!$A$1<$R258),SUM($L258-$HO258),IF(AND($AK258=\"SSP1P2\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM($L258-$HO258),0)))))))","v":0},{"$f":"IF(AND($AK258=\"FWP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),0,IF(AND($AK258=\"FWP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$W258,BslnAllctnCrrnt!$A$1<$X258),SUM(BslnAllctnCrrnt!$A$1-$W258),IF(AND($AK258=\"FWP3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$W258,BslnAllctnCrrnt!$A$1<$X258),SUM(BslnAllctnCrrnt!$A$1-$W258),IF(AND($AK258=\"SSP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),0,IF(AND($AK258=\"SSP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$W258,BslnAllctnCrrnt!$A$1<$X258),SUM(BslnAllctnCrrnt!$A$1-$W258),0)))))","v":0},{"$f":"IF(AND($AK258=\"FWP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM($N258-$HQ258),IF(AND($AK258=\"FWP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$W258,BslnAllctnCrrnt!$A$1<$X258),SUM($N258-$HQ258),IF(AND($AK258=\"FWP3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$W258,BslnAllctnCrrnt!$A$1<$X258),SUM($N258-$HQ258),IF(AND($AK258=\"SSP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$T258,BslnAllctnCrrnt!$A$1<$U258),SUM($N258-$HQ258),IF(AND($AK258=\"SSP2P3\",$HF258=TRUE,BslnAllctnCrrnt!$A$1>=$W258,BslnAllctnCrrnt!$A$1<$X258),SUM($N258-$HQ258),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[260,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G261),0,IF($F261<=$G261,SUM($G261-$F261),IF($F261>$G261,SUM((Account!$L$2-Usage!$F261)+Usage!$G261+1))))","v":0},{"$f":"IF($Q261=0,0,IF($R261=0,0,IF(AND($Q261<FctrChngDts!$A$2,$R261>=FctrChngDts!$A$2),SUM($R261-FctrChngDts!$A$2+1),IF(AND($Q261>=FctrChngDts!$A$2,$R261>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q261),IF(AND($Q261>=FctrChngDts!$A$2,$R261<FctrChngDts!$B$2),SUM($R261-$Q261+1),0)))))","v":0},{"$f":"IF($Q261=0,0,IF($R261=0,0,IF(AND($Q261<FctrChngDts!$A$2,$R261>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q261),IF(AND($Q261<FctrChngDts!$A$2,$R261<FctrChngDts!$A$2),SUM($R261-$Q261+1),IF(AND($Q261>FctrChngDts!$A$2,$R261>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R261+1),0)))))","v":0},{"$f":"IF($T261=0,0,IF($U261=0,0,IF(AND($T261<FctrChngDts!$A$2,$U261>=FctrChngDts!$A$2),SUM($U261-FctrChngDts!$A$2+1),IF(AND($T261>=FctrChngDts!$A$2,$U261<FctrChngDts!$B$2),SUM($U261-$T261+1),IF(AND($T261>=FctrChngDts!$A$2,$U261>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T261)<0),0,IF(AND($T261>=FctrChngDts!$A$2,$U261>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T261),0))))))","v":0},{"$f":"IF($T261=0,0,IF($U261=0,0,IF(AND($T261<FctrChngDts!$A$2,$U261>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T261),IF(AND($T261>=FctrChngDts!$B$2,$U261>=FctrChngDts!$B$2),SUM($U261-$T261+1),IF(AND($T261<FctrChngDts!$A$2,$U261<FctrChngDts!$A$2),SUM($U261-$T261+1),IF(AND($T261>=FctrChngDts!$A$2,$U261>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U261+1),0))))))","v":0},{"$f":"IF($W261=0,0,IF($X261=0,0,IF(AND($W261>=FctrChngDts!$A$2,$X261>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W261)<0),0,IF(AND($W261>=FctrChngDts!$A$2,$X261>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W261),IF(AND($W261>=FctrChngDts!$A$2,$X261<FctrChngDts!$B$2),SUM($X261-$W261+1),IF(AND($W261<FctrChngDts!$A$2,$X261>=FctrChngDts!$A$2),SUM($X261-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W261=0,0,IF($X261=0,0,IF(AND($W261<FctrChngDts!$A$2,$X261<FctrChngDts!$A$2),SUM($X261-$W261+1),IF(AND($W261>=FctrChngDts!$A$2,$X261>=FctrChngDts!$B$2,SUM($X261-FctrChngDts!$B$2+1)<=$Y261),SUM($X261-FctrChngDts!$B$2+1),IF(AND($W261>=FctrChngDts!$A$2,$X261>=FctrChngDts!$B$2),SUM($X261-$W261+1),IF(AND($W261<FctrChngDts!$A$2,$X261>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W261),0))))))","v":0},{"$f":"IF(AND($D261>=FctrChngDts!$C$2,$E261<FctrChngDts!$E$2),\"1\",IF(AND($D261>=FctrChngDts!$E$2,$E261<FctrChngDts!$G$2),\"2\",IF(AND($D261>=FctrChngDts!$G$2,$E261<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D261>=FctrChngDts!$D$2,,IF(AND($D261>=FctrChngDts!$C$2,$D261<=FctrChngDts!$D$2),$D261,IF(AND($D261>=FctrChngDts!$C$2,$D261>=FctrChngDts!$D$2,$E261>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D261>FctrChngDts!$D$2,,IF($D261=FctrChngDts!$D$2,$D261,IF(AND($D261>=FctrChngDts!$C$2,$E261<FctrChngDts!$D$2),$E261,IF(AND($D261>=FctrChngDts!$C$2,$E261>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D261>=FctrChngDts!$D$2,$E261>=FctrChngDts!$D$2,$E261>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E261<FctrChngDts!$D$2,$E261<=FctrChngDts!$D$2),$E261,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D261<FctrChngDts!$E$2,$E261<FctrChngDts!$E$2),,IF($D261>FctrChngDts!$F$2,,IF(AND($D261>=FctrChngDts!$E$2,$D261<=FctrChngDts!$F$2),$D261,IF(AND($D261>=FctrChngDts!$E$2,$D261>=FctrChngDts!$F$2,$E261>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D261>FctrChngDts!$F$2,,IF($E261=FctrChngDts!$F$2,$E261,IF(AND($D261<FctrChngDts!$E$2,$E261<=FctrChngDts!$F$2),$E261,IF(AND($D261>=FctrChngDts!$E$2,$E261<FctrChngDts!$F$2),$E261,IF(AND($D261>=FctrChngDts!$E$2,$E261>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D261>=FctrChngDts!$F$2,$E261>=FctrChngDts!$F$2,$E261>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D261<FctrChngDts!$G$2,$E261<FctrChngDts!$G$2),,IF($D261>FctrChngDts!$H$2,,IF(AND($D261>=FctrChngDts!$G$2,$D261<=FctrChngDts!$H$2),$D261,IF(AND($D261>=FctrChngDts!$G$2,$D261>=FctrChngDts!$H$2,$E261>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D261>FctrChngDts!$H$2,,IF($E261=FctrChngDts!$H$2,$E261,IF(AND($D261<FctrChngDts!$G$2,$E261<=FctrChngDts!$H$2),$E261,IF(AND($D261>=FctrChngDts!$G$2,$E261<FctrChngDts!$H$2),$E261,IF(AND($D261>=FctrChngDts!$G$2,$E261>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D261>=FctrChngDts!$H$2,$E261>=FctrChngDts!$H$2,$E261>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A261,Tenant!$A261:$J560,6,FALSE)","v":0},{"$f":"VLOOKUP($A261,Tenant!$A261:$J560,7,FALSE)","v":0},{"$f":"VLOOKUP($A261,Tenant!$A261:$J560,10,FALSE)","v":0},0,{"$f":"IF(AND($AK261=\"FSP2\",$AJ261=FALSE,$HF261=FALSE),SUM($K261*FctrChngDts!$C$9),IF(AND($AK261=\"FSP2\",$AJ261=TRUE,$HF261=FALSE),SUM($K261*FctrChngDts!$C$10),IF(AND($AK261=\"FSP2P3\",$AJ261=FALSE,$HF261=FALSE),SUM(SUM($K261,$M261)*FctrChngDts!$C$9),IF(AND($AK261=\"FSP2P3\",$AJ261=TRUE,$HF261=FALSE),SUM(SUM($K261,$M261)*FctrChngDts!$C$10),IF(AND($AK261=\"FSP3\",$AJ261=FALSE,$HF261=FALSE),SUM($M261*FctrChngDts!$C$9),IF(AND($AK261=\"FSP3\",$AJ261=TRUE,$HF261=FALSE),SUM($M261*FctrChngDts!$C$10),IF(AND($AK261=\"FSP1\",$AJ261=FALSE,$HF261=FALSE),SUM($I261*FctrChngDts!$C$9),IF(AND($AK261=\"FSP1\",$AJ261=TRUE,$HF261=FALSE),SUM($I261*FctrChngDts!$C$10),IF(AND($AK261=\"FSP1P2\",$AJ261=FALSE,$HF261=FALSE),SUM(SUM($I261,$K261)*FctrChngDts!$C$9),IF(AND($AK261=\"FSP1P2\",$AJ261=TRUE,$HF261=FALSE),SUM(SUM($I261,$K261)*FctrChngDts!$C$10),IF(AND($Z261=\"Summer\",$AK261=\"SSP2P3\",$AJ261=FALSE,$HF261=FALSE),SUM(SUM(SUM(SUM($K261,$M261)*FctrChngDts!$C$9),SUM(SUM($L261,$N261)*FctrChngDts!$C$11))*$AF261),IF(AND($Z261=\"Summer\",$AK261=\"SSP2P3\",$AJ261=TRUE,$HF261=FALSE),SUM(SUM(SUM(SUM($K261,$M261)*FctrChngDts!$C$10),SUM(SUM($L261,$N261)*FctrChngDts!$C$12))*$AF261),IF(AND($Z261=\"Winter\",$AK261=\"SSP2P3\",$AJ261=FALSE,$HF261=FALSE),SUM(SUM(SUM(SUM($K261,$M261)*FctrChngDts!$C$9),SUM(SUM($L261,$N261)*FctrChngDts!$C$11))-$AO261),IF(AND($Z261=\"Winter\",$AK261=\"SSP2P3\",$AJ261=TRUE,$HF261=FALSE),SUM(SUM(SUM(SUM($K261,$M261)*FctrChngDts!$C$10),SUM(SUM($L261,$N261)*FctrChngDts!$C$12))-$AO261),IF(AND($Z261=\"Summer\",$AK261=\"SSP1P2\",$AJ261=FALSE,$HF261=FALSE),SUM(SUM(SUM(SUM($I261,$K261)*FctrChngDts!$C$9),SUM(SUM($J261,$L261)*FctrChngDts!$C$11))*$AF261),IF(AND($Z261=\"Summer\",$AK261=\"SSP1P2\",$AJ261=TRUE,$HF261=FALSE),SUM(SUM(SUM(SUM($I261,$K261)*FctrChngDts!$C$10),SUM(SUM($J261,$L261)*FctrChngDts!$C$12))*$AF261),IF(AND($Z261=\"Winter\",$AK261=\"SSP1P2\",$AJ261=FALSE,$HF261=FALSE),SUM(SUM(SUM(SUM($I261,$K261)*FctrChngDts!$C$9),SUM(SUM($J261,$L261)*FctrChngDts!$C$11))-$AO261),IF(AND($Z261=\"Winter\",$AK261=\"SSP1P2\",$AJ261=TRUE,$HF261=FALSE),SUM(SUM(SUM(SUM($I261,$K261)*FctrChngDts!$C$10),SUM(SUM($J261,$L261)*FctrChngDts!$C$12))-$AO261),IF(AND($AK261=\"FSP2\",$AJ261=FALSE,$HF261=TRUE),SUM(SUM($HI261*FctrChngDts!$B$9),SUM($HJ261*FctrChngDts!$C$9)),IF(AND($AK261=\"FSP2\",$AJ261=TRUE,$HF261=TRUE),SUM(SUM($HI261*FctrChngDts!$B$10),SUM($HJ261*FctrChngDts!$C$10)),IF(AND($AK261=\"FSP2P3\",$AJ261=FALSE,$HF261=TRUE),SUM(SUM(SUM($HI261,$HK261)*FctrChngDts!$B$9),SUM(SUM($HJ261,$HL261)*FctrChngDts!$C$9)),IF(AND($AK261=\"FSP2P3\",$AJ261=TRUE,$HF261=TRUE),SUM(SUM(SUM($HI261,$HK261)*FctrChngDts!$B$10),SUM(SUM($HJ261,$HL261)*FctrChngDts!$C$10)),IF(AND($AK261=\"FSP3\",$AJ261=FALSE,$HF261=TRUE),SUM(SUM($HK261*FctrChngDts!$B$9),SUM($HL261*FctrChngDts!$C$9)),IF(AND($AK261=\"FSP3\",$AJ261=TRUE,$HF261=TRUE),SUM(SUM($HK261*FctrChngDts!$B$10),SUM($HL261*FctrChngDts!$C$10)),IF(AND($AK261=\"FSP1\",$AJ261=FALSE,$HF261=TRUE),SUM(SUM($HG261*FctrChngDts!$B$9),SUM($HH261*FctrChngDts!$C$9)),IF(AND($AK261=\"FSP1\",$AJ261=TRUE,$HF261=TRUE),SUM(SUM($HG261*FctrChngDts!$B$10),SUM($HH261*FctrChngDts!$C$10)),IF(AND($AK261=\"FSP1P2\",$AJ261=FALSE,$HF261=TRUE),SUM(SUM(SUM($HG261,$HI261)*FctrChngDts!$B$9),SUM(SUM($HH261,$HJ261)*FctrChngDts!$C$9)),IF(AND($AK261=\"FSP1P2\",$AJ261=TRUE,$HF261=TRUE),SUM(SUM(SUM($HG261,$HI261)*FctrChngDts!$B$10),SUM(SUM($HG261,$HI261)*FctrChngDts!$C$10)),IF(AND($Z261=\"Summer\",$AK261=\"SSP2P3\",$AJ261=FALSE,$HF261=TRUE),SUM(SUM(SUM(SUM($HI261,$HK261)*FctrChngDts!$B$9),SUM(SUM($HJ261,$HL261)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO261,$HQ261)*FctrChngDts!$B$11),SUM(SUM($HP261,$HR261)*FctrChngDts!$C$11))*$AF261),IF(AND($Z261=\"Summer\",$AK261=\"SSP2P3\",$AJ261=TRUE,$HF261=TRUE),SUM(SUM(SUM(SUM($HI261,$HK261)*FctrChngDts!$B$10),SUM(SUM($HJ261,$HL261)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO261,$HQ261)*FctrChngDts!$B$12),SUM(SUM($HP261,$HR261)*FctrChngDts!$C$12))*$AF261),IF(AND($Z261=\"Winter\",$AK261=\"SSP2P3\",$AJ261=FALSE,$HF261=TRUE),SUM(SUM(SUM(SUM($HI261,$HK261)*FctrChngDts!$B$9),SUM(SUM($HJ261,$HL261)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO261,$HQ261)*FctrChngDts!$B$11),SUM(SUM($HP261,$HR261)*FctrChngDts!$C$11))-$AO261),IF(AND($Z261=\"Winter\",$AK261=\"SSP2P3\",$AJ261=TRUE,$HF261=TRUE),SUM(SUM(SUM(SUM($HI261,$HK261)*FctrChngDts!$B$10),SUM(SUM($HO261,$HQ261)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO261,$HQ261)*FctrChngDts!$B$12),SUM(SUM($HP261,$HR261)*FctrChngDts!$C$12))-$AO261),IF(AND($Z261=\"Summer\",$AK261=\"SSP1P2\",$AJ261=FALSE,$HF261=TRUE),SUM(SUM(SUM(SUM($HG261,$HI261)*FctrChngDts!$B$9),SUM(SUM($HH261,$HJ261)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM261,$HO261)*FctrChngDts!$B$11),SUM(SUM($HN261,$HP261)*FctrChngDts!$C$11))*$AF261),IF(AND($Z261=\"Summer\",$AK261=\"SSP1P2\",$AJ261=TRUE,$HF261=TRUE),SUM(SUM(SUM(SUM($HG261,$HI261)*FctrChngDts!$B$10),SUM(SUM($HH261,$HJ261)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM261,$HO261)*FctrChngDts!$B$12),SUM(SUM($HN261,$HP261)*FctrChngDts!$C$12))*$AF261),IF(AND($Z261=\"Winter\",$AK261=\"SSP1P2\",$AJ261=FALSE,$HF261=TRUE),SUM(SUM(SUM(SUM($HG261,$HI261)*FctrChngDts!$B$9),SUM(SUM($HH261,$HJ261)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM261,$HO261)*FctrChngDts!$B$11),SUM(SUM($HN261,$HP261)*FctrChngDts!$C$11))-$AO261),IF(AND($Z261=\"Winter\",$AK261=\"SSP1P2\",$AJ261=TRUE,$HF261=TRUE),SUM(SUM(SUM(SUM($HG261,$HI261)*FctrChngDts!$B$10),SUM(SUM($HH261,$HJ261)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM261,$HO261)*FctrChngDts!$B$12),SUM(SUM($HN261,$HP261)*FctrChngDts!$C$12))-$AO261),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK261=\"FWP1\",$AJ261=FALSE,$HF261=FALSE),SUM($J261*FctrChngDts!$C$11),IF(AND($AK261=\"FWP1\",$AJ261=TRUE,$HF261=FALSE),SUM($J261*FctrChngDts!$C$12),IF(AND($AK261=\"FWP1P2\",$AJ261=FALSE,$HF261=FALSE),SUM(SUM($J261,$L261)*FctrChngDts!$C$11),IF(AND($AK261=\"FWP1P2\",$AJ261=TRUE,$HF261=FALSE),SUM(SUM($J261,$L261)*FctrChngDts!$C$12),IF(AND($AK261=\"FWP2\",$AJ261=FALSE,$HF261=FALSE),SUM($L261*FctrChngDts!$C$11),IF(AND($AK261=\"FWP2\",$AJ261=TRUE,$HF261=FALSE),SUM($L261*FctrChngDts!$C$12),IF(AND($AK261=\"FWP2P3\",$AJ261=FALSE,$HF261=FALSE),SUM(SUM($L261,$N261)*FctrChngDts!$C$11),IF(AND($AK261=\"FWP2P3\",$AJ261=TRUE,$HF261=FALSE),SUM(SUM($L261,$N261)*FctrChngDts!$C$12),IF(AND($AK261=\"FWP3\",$AJ261=FALSE,$HF261=FALSE),SUM($N261*FctrChngDts!$C$11),IF(AND($AK261=\"FWP3\",$AJ261=TRUE,$HF261=FALSE),SUM($N261*FctrChngDts!$C$12),IF(AND($Z261=\"Winter\",$AK261=\"SSP1P2\",$AJ261=FALSE,$HF261=FALSE),SUM(SUM(SUM($I261,$K261)*FctrChngDts!$C$9),SUM(SUM($J261,$L261)*FctrChngDts!$C$11))*$AG261,IF(AND($Z261=\"Winter\",$AK261=\"SSP1P2\",$AJ261=TRUE,$HF261=FALSE),SUM(SUM(SUM($I261,$K261)*FctrChngDts!$B$10),SUM(SUM($J261,$L261)*FctrChngDts!$B$12))*$AG261,IF(AND($Z261=\"Summer\",$AK261=\"SSP1P2\",$AJ261=FALSE,$HF261=FALSE),SUM(SUM(SUM($I261,$K261)*FctrChngDts!$B$9),SUM(SUM($J261,$L261)*FctrChngDts!$B$11))-$AJ261,IF(AND($Z261=\"Summer\",$AK261=\"SSP1P2\",$AJ261=TRUE,$HF261=FALSE),SUM(SUM(SUM($I261,$K261)*FctrChngDts!$C$10),SUM(SUM($J261,$L261)*FctrChngDts!$C$12))-$AJ261,IF(AND($Z261=\"Winter\",$AK261=\"SSP2P3\",$AJ261=FALSE,$HF261=FALSE),SUM(SUM(SUM($K261,$M261)*FctrChngDts!$C$9),SUM(SUM($L261,$N261)*FctrChngDts!$C$11))*$AG261,IF(AND($Z261=\"Winter\",$AK261=\"SSP2P3\",$AJ261=TRUE,$HF261=FALSE),SUM(SUM(SUM($K261,$M261)*FctrChngDts!$C$10),SUM(SUM($L261,$N261)*FctrChngDts!$C$12))*$AG261,IF(AND($Z261=\"Summer\",$AK261=\"SSP2P3\",$AJ261=FALSE,$HF261=FALSE),SUM(SUM(SUM($K261,$M261)*FctrChngDts!$C$9),SUM(SUM($L261,$N261)*FctrChngDts!$C$11))-$AJ261,IF(AND($Z261=\"Summer\",$AK261=\"SSP2P3\",$AJ261=TRUE,$HF261=FALSE),SUM(SUM(SUM($K261,$M261)*FctrChngDts!$C$10),SUM(SUM($L261,$N261)*FctrChngDts!$C$12))-$AJ261,IF(AND($AK261=\"FWP1\",$AJ261=FALSE,$HF261=TRUE),SUM(SUM($HM261*FctrChngDts!$B$11),SUM($HN261*FctrChngDts!$C$11)),IF(AND($AK261=\"FWP1\",$AJ261=TRUE,$HF261=TRUE),SUM(SUM($HM261*FctrChngDts!$B$12),SUM($HN261*FctrChngDts!$C$12)),IF(AND($AK261=\"FWP1P2\",$AJ261=FALSE,$HF261=TRUE),SUM(SUM(SUM($HM261,$HO261)*FctrChngDts!$B$11),SUM(SUM($HN261,$HP261)*FctrChngDts!$C$11)),IF(AND($AK261=\"FWP1P2\",$AJ261=TRUE,$HF261=TRUE),SUM(SUM(SUM($HM261,$KP261)*FctrChngDts!$C$12),SUM(SUM($HN261,$HP261)*FctrChngDts!$C$12)),IF(AND($AK261=\"FWP2\",$AJ261=FALSE,$HF261=TRUE),SUM(SUM($HO261*FctrChngDts!$B$11),SUM($HO261*FctrChngDts!$C$11)),IF(AND($AK261=\"FWP2\",$AJ261=TRUE,$HF261=TRUE),SUM(SUM($HO261*FctrChngDts!$B$12),SUM($HO261*FctrChngDts!$C$12)),IF(AND($AK261=\"FWP2P3\",$AJ261=FALSE,$HF261=TRUE),SUM(SUM(SUM($HO261,$HQ261)*FctrChngDts!$C$11),SUM(SUM($HP261,$HR261)*FctrChngDts!$C$11)),IF(AND($AK261=\"FWP2P3\",$AJ261=TRUE,$HF261=TRUE),SUM(SUM(SUM($HO261,$HQ261)*FctrChngDts!$C$12),SUM(SUM($HP261,$HR261)*FctrChngDts!$C$12)),IF(AND($AK261=\"FWP3\",$AJ261=FALSE,$HF261=TRUE),SUM(SUM($HQ261*FctrChngDts!$B$11),SUM($HR261*FctrChngDts!$C$11)),IF(AND($AK261=\"FWP3\",$AJ261=TRUE,$HF261=TRUE),SUM(SUM($HQ261*FctrChngDts!$B$12),SUM($HR261*FctrChngDts!$C$12)),IF(AND($Z261=\"Winter\",$AK261=\"SSP1P2\",$AJ261=FALSE,$HF261=TRUE),SUM(SUM(SUM(SUM($HG261,$HI261)*FctrChngDts!$B$9),SUM(SUM($HH261,$HJ261)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM261,$HO261)*FctrChngDts!$B$11),SUM(SUM($HN261,$HP261)*FctrChngDts!$C$11))*$AG261),IF(AND($Z261=\"Winter\",$AK261=\"SSP1P2\",$AJ261=TRUE,$HF261=TRUE),SUM(SUM(SUM(SUM($HG261,$HI261)*FctrChngDts!$B$10), SUM(SUM($HH261,$HJ261)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM261,$HO261)*FctrChngDts!$B$12),SUM(SUM($HN261,$HP261)*FctrChngDts!$C$12))*$AG261),IF(AND($Z261=\"Summer\",$AK261=\"SSP1P2\",$AJ261=FALSE,$HF261=TRUE),SUM(SUM(SUM(SUM($HG261,$HI261)*FctrChngDts!$B$9),SUM(SUM($HH261,$HJ261)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM261,$HO261)*FctrChngDts!$B$11),SUM(SUM($HN261,$HP261)*FctrChngDts!$C$11))-$AJ261),IF(AND($Z261=\"Summer\",$AK261=\"SSP1P2\",$AJ261=TRUE,$HF261=TRUE),SUM(SUM(SUM(SUM($HG261,$HI261)*FctrChngDts!$B$10),SUM(SUM($HH261,$HJ261)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM261,$HO261)*FctrChngDts!$B$12),SUM(SUM($HN261,$HP261)*FctrChngDts!$C$12))-$AJ261),IF(AND($Z261=\"Winter\",$AK261=\"SSP2P3\",$AJ261=FALSE,$HF261=TRUE),SUM(SUM(SUM(SUM($HI261,$HK261)*FctrChngDts!$B$9),SUM(SUM($HJ261,$HL261)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO261,$HQ261)*FctrChngDts!$B$11),SUM(SUM($HP261,$HR261)*FctrChngDts!$C$11))*$AG261),IF(AND($Z261=\"Winter\",$AK261=\"SSP2P3\",$AJ261=TRUE,$HF261=TRUE),SUM(SUM(SUM(SUM($HI261,$HK261)*FctrChngDts!$B$10), SUM(SUM($HJ261,$HL261)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO261,$HQ261)*FctrChngDts!$B$12),SUM(SUM($HP261,$HR261)*FctrChngDts!$C$12))*$AG261),IF(AND($Z261=\"Summer\",$AK261=\"SSP2P3\",$AJ261=FALSE,$HF261=TRUE),SUM(SUM(SUM(SUM($HI261,$HK261)*FctrChngDts!$B$9),SUM(SUM($HJ261,$HL261)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO261,$HQ261)*FctrChngDts!$B$11),SUM(SUM($HP261,$HR261)*FctrChngDts!$C$11))-$AJ261),IF(AND($Z261=\"Summer\",$AK261=\"SSP2P3\",$AJ261=TRUE,$HF261=TRUE),SUM(SUM(SUM(SUM($HI261,$HK261)*FctrChngDts!$B$10), SUM(SUM($HJ261,$HL261)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO261,$HQ261)*FctrChngDts!$B$12),SUM(SUM($HP261,$HR261)*FctrChngDts!$C$12))-$AJ261),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK261=\"FSP1\",$AH261=TRUE,SUM(SUM(SUM($AI261*FctrChngDts!$B$13)*I261),$AR261)>$AD261),$AD261,IF(AND($AK261=\"FSP1\",$AH261=TRUE,SUM(SUM(SUM($AI261*FctrChngDts!$B$13)*$I261),$AR261)<=$AD261),SUM(SUM(SUM($AI261*FctrChngDts!$B$13)*$I261),$AR261),IF(AND($Z261=\"Summer\",$AK261=\"SSP1\",$AH261=TRUE,SUM(SUM(SUM(SUM($I261,$J261)*SUM($AI261*FctrChngDts!$B$13))*$AF261),$AR261)>$AD261),$AD261,IF(AND($Z261=\"Summer\",$AK261=\"SSP1\",$AH261=TRUE,SUM(SUM(SUM(SUM($I261,$J261)*SUM($AI261*FctrChngDts!$B$13))*$AF261),$AR261)<=$AD261),SUM(SUM(SUM(SUM($I261,$J261)*SUM($AI261*FctrChngDts!$B$13))*$AF261),$AR261),IF(AND($Z261=\"Winter\",$AK261=\"SSP1\",$AH261=TRUE,SUM(SUM(SUM(SUM($I261,$J261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AU261:$AW261)),$AR261)>$AD261),$AD261,IF(AND($Z261=\"Winter\",$AK261=\"SSP1\",$AH261=TRUE,SUM(SUM(SUM(SUM($I261,$J261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AU261:$AW261)),$AR261)<=$AD261),SUM(SUM(SUM(SUM($I261,$J261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AU261:$AW261)),$AR261),IF(AND($AK261=\"FSP1P2\",$AH261=TRUE,SUM(SUM(SUM(SUM($I261,$K261)*SUM($AI261*FctrChngDts!$B$13))*$AF261),$AR261)>$AD261),$AD261,IF(AND($AK261=\"FSP1P2\",$AH261=TRUE,SUM(SUM(SUM(SUM($I261,$K261)*SUM($AI261*FctrChngDts!$B$13))*$AF261),$AR261)<=$AD261),SUM(SUM(SUM(SUM($I261,$K261)*SUM($AI261*FctrChngDts!$B$13))*$AF261),$AR261),IF(AND($Z261=\"Summer\",$AK261=\"SSP1P2\",$AH261=TRUE,SUM(SUM(SUM(SUM($I261,$K261,$J261,$L261)*SUM($AI261*FctrChngDts!$B$13))*$AF261),$AR261)>$AD261),$AD261,IF(AND($Z261=\"Summer\",$AK261=\"SSP1P2\",$AH261=TRUE,SUM(SUM(SUM(SUM($I261,$K261,$J261,$L261)*SUM($AI261*FctrChngDts!$B$13))*$AF261),$AR261)<=$AD261),SUM(SUM(SUM(SUM($I261,$K261,$J261,$L261)*SUM($AI261*FctrChngDts!$B$13))*$AF261),$AR261),IF(AND($Z261=\"Winter\",$AK261=\"SSP1P2\",$AH261=TRUE,SUM(SUM(SUM(SUM($I261,$K261,$J261,$L261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AU261:$AW261)),$AR261)>$AD261),$AD261,IF(AND($Z261=\"Winter\",$AK261=\"SSP1P2\",$AH261=TRUE,SUM(SUM(SUM(SUM($I261,$K261,$J261,$L261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AU261:$AW261)),$AR261)<=$AD261),MIN($AD261,SUM($AL261,SUM(SUM(SUM(SUM($I261,$K261,$J261,$L261)*SUM($AI261*FctrChngDts!$B$13))*$AF261)))),IF(AND($AK261=\"FSP2\",$AH261=TRUE,SUM(SUM(SUM($AI261*FctrChngDts!$B$13)*$K261),$AR261)>$AD261),$AD261,IF(AND($AK261=\"FSP2\",$AH261=TRUE,SUM(SUM(SUM($AI261*FctrChngDts!$B$13)*$K261),$AR261)<=$AD261),SUM(SUM(SUM($AI261*FctrChngDts!$B$13)*$K261),$AR261),IF(AND($Z261=\"Summer\",$AK261=\"SSP2\",$AH261=TRUE,SUM(SUM(SUM(SUM($K261,$L261)*SUM($AI261*FctrChngDts!$B$13))*$AF261),$AR261)>$AD261),$AD261,IF(AND($Z261=\"Summer\",$AK261=\"SSP2\",$AH261=TRUE,SUM(SUM(SUM(SUM($K261,$L261)*SUM($AI261*FctrChngDts!$B$13))*$AF261),$AR261)<=$AD261),SUM(SUM(SUM(SUM($K261,$L261)*SUM($AI261*FctrChngDts!$B$13))*$AF261),$AR261),IF(AND($Z261=\"Winter\",$AK261=\"SSP2\",$AH261=TRUE,SUM(SUM(SUM(SUM($K261,$L261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AU261:$AW261)),$AR261)>$AD261),$AD261,IF(AND($Z261=\"Winter\",$AK261=\"SSP2\",$AH261=TRUE,SUM(SUM(SUM(SUM($K261,$L261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AU261:$AW261)),$AR261)<=$AD261),SUM(SUM(SUM(SUM($K261,$L261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AU261:$AW261)),$AR261),IF(AND($AK261=\"FSP2P3\",$AH261=TRUE,SUM(SUM(SUM(SUM($K261,$M261)*SUM($AI261*FctrChngDts!$B$13))*$AF261),$AR261)>$AD261),$AD261,IF(AND($AK261=\"FSP2P3\",$AH261=TRUE,SUM(SUM(SUM(SUM($K261,$M261)*SUM($AI261*FctrChngDts!$B$13))*$AF261),$AR261)<=$AD261),SUM(SUM(SUM(SUM($K261,$M261)*SUM($AI261*FctrChngDts!$B$13))*$AF261),$AR261),IF(AND($Z261=\"Summer\",$AK261=\"SSP2P3\",$AH261=TRUE,SUM(SUM(SUM(SUM($K261,$L261,$M261,$N261)*SUM($AI261*FctrChngDts!$B$13))*$AF261),$AR261)>$AD261),$AD261,IF(AND($Z261=\"Summer\",$AK261=\"SSP2P3\",$AH261=TRUE,SUM(SUM(SUM(SUM($K261,$L261,$M261,$N261)*SUM($AI261*FctrChngDts!$B$13))*$AF261),$AR261)<=$AD261),SUM(SUM(SUM(SUM($K261,$L261,$M261,$N261)*SUM($AI261*FctrChngDts!$B$13))*$AF261),$AR261),IF(AND($Z261=\"Winter\",$AK261=\"SSP2P3\",$AH261=TRUE,SUM(SUM(SUM(SUM($K261,$L261,$M261,$N261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AU261:$AW261)),$AR261)>$AD261),$AD261,IF(AND($Z261=\"Winter\",$AK261=\"SSP2P3\",$AH261=TRUE,SUM(SUM(SUM(SUM($K261,$L261,$M261,$N261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AU261:$AW261)),$AR261)<=$AD261),SUM(SUM(SUM(SUM($K261,$L261,$M261,$N261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AU261:$AW261)),$AR261),IF(AND($AK261=\"FSP3\",$AH261=TRUE,SUM(SUM(SUM($AI261*FctrChngDts!$B$13)*$M261),$AR261)>$AD261),$AD261,IF(AND($AK261=\"FSP3\",$AH261=TRUE,SUM(SUM(SUM($AI261*FctrChngDts!$B$13)*$M261),$AR261)<=$AD261),SUM(SUM(SUM($AI261*FctrChngDts!$B$13)*$M261),$AR261),IF(AND($Z261=\"Summer\",$AK261=\"SSP3\",$AH261=TRUE,SUM(SUM(SUM(SUM($M261,$N261)*SUM($AI261*FctrChngDts!$B$13))*$AF261),$AR261)>$AD261),$AD261,IF(AND($Z261=\"Summer\",$AK261=\"SSP3\",$AH261=TRUE,SUM(SUM(SUM(SUM($M261,$N261)*SUM($AI261*FctrChngDts!$B$13))*$AF261),$AR261)<=$AD261),SUM(SUM(SUM(SUM($M261,$N261)*SUM($AI261*FctrChngDts!$B$13))*$AF261),$AR261),IF(AND($Z261=\"Winter\",$AK261=\"SSP3\",$AH261=TRUE,SUM(SUM(SUM(SUM($M261,$N261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AU261:$AW261)),$AR261)>$AD261),$AD261,IF(AND($Z261=\"Winter\",$AK261=\"SSP3\",$AH261=TRUE,SUM(SUM(SUM(SUM($M261,$N261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AU261:$AW261)),$AR261)<=$AD261),SUM(SUM(SUM(SUM($M261,$N261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AU261:$AW261)),$AR261),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK261=\"FWP1\",$AH261=TRUE,SUM(SUM(SUM($AI261*FctrChngDts!$B$13)*$J261),$AU261)>$AE261),$AE261,IF(AND($AK261=\"FWP1\",$AH261=TRUE,SUM(SUM(SUM($AI261*FctrChngDts!$B$13)*$J261),$AU261)<=$AE261),SUM(SUM(SUM($AI261*FctrChngDts!$B$13)*$J261),$AU261),IF(AND($Z261=\"Winter\",$AK261=\"SSP1\",$AH261=TRUE,SUM(SUM(SUM(SUM($I261,$J261)*SUM($AI261*FctrChngDts!$B$13))*$AG261),$AU261)>$AE261),$AE261,IF(AND($Z261=\"Winter\",$AK261=\"SSP1\",$AH261=TRUE,SUM(SUM(SUM(SUM($I261,$J261)*SUM($AI261*FctrChngDts!$B$13))*$AG261),$AU261)<=$AE261),SUM(SUM(SUM(SUM($I261,$J261)*SUM($AI261*FctrChngDts!$B$13))*$AG261),$AU261),IF(AND($Z261=\"Summer\",$AK261=\"SSP1\",$AH261=TRUE,SUM(SUM(SUM(SUM($I261,$J261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AR261:$AT261)),$AU261)>$AE261),$AE261,IF(AND($Z261=\"Summer\",$AK261=\"SSP1\",$AH261=TRUE,SUM(SUM(SUM(SUM($I261,$J261)*SUM($AI261*FctrChngDts!$B$13))- SUM($AR261:$AT261)),$AU261)<=$AE261),SUM(SUM(SUM(SUM($I261,$J261)*SUM($AI261*FctrChngDts!$B$13))- SUM($AR261:$AT261)),$AU261),IF(AND($AK261=\"FWP1P2\",$AH261=TRUE,SUM(SUM(SUM(SUM($J261,$L261)*SUM($AI261*FctrChngDts!$B$13))*$AG261),$AU261)>$AE261),$AE261,IF(AND($AK261=\"FWP1P2\",$AH261=TRUE,SUM(SUM(SUM(SUM($J261,$L261)*SUM($AI261*FctrChngDts!$B$13))*$AG261),$AU261)<=$AE261),SUM(SUM(SUM(SUM($J261,$L261)*SUM($AI261*FctrChngDts!$B$13))*$AG261),$AU261),IF(AND($Z261=\"Winter\",$AK261=\"SSP1P2\",$AH261=TRUE,SUM(SUM(SUM(SUM($I261,$K261,$J261,$L261)*SUM($AI261*FctrChngDts!$B$13))*$AG261),$AU261)>$AE261),$AE261,IF(AND($Z261=\"Winter\",$AK261=\"SSP1P2\",$AH261=TRUE,SUM(SUM(SUM(SUM($I261,$K261,$J261,$L261)*SUM($AI261*FctrChngDts!$B$13))*$AG261),$AU261)<=$AE261),SUM(SUM(SUM(SUM($I261,$K261,$J261,$L261)*SUM($AI261*FctrChngDts!$B$13))*$AG261),$AU261),IF(AND($Z261=\"Summer\",$AK261=\"SSP1P2\",$AH261=TRUE,SUM(SUM(SUM(SUM($I261,$K261,$J261,$L261)*SUM($AI261*FctrChngDts!$B$13))- SUM($AR261:$AT261)),$AU261)>$AE261),$AE261,IF(AND($Z261=\"Summer\",$AK261=\"SSP1P2\",$AH261=TRUE,SUM(SUM(SUM(SUM($I261,$K261,$J261,$L261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AR261:$AT261)),$AU261)<=$AE261),SUM(SUM(SUM(SUM($I261,$K261,$J261,$L261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AR261:$AT261)),$AU261),IF(AND($AK261=\"FWP2\",$AH261=TRUE,SUM(SUM(SUM($AI261*FctrChngDts!$B$13)*$L261),$AU261)>$AE261),$AE261,IF(AND($AK261=\"FWP2\",$AH261=TRUE,SUM(SUM(SUM($AI261*FctrChngDts!$B$13)*$L261),$AU261)<=$AE261),SUM(SUM(SUM($AI261*FctrChngDts!$B$13)*$L261),$AU261),IF(AND($Z261=\"Winter\",$AK261=\"SSP2\",$AH261=TRUE,SUM(SUM(SUM(SUM($K261,$L261)*SUM($AI261*FctrChngDts!$B$13))*$AG261),$AU261)>$AE261),$AE261,IF(AND($Z261=\"Winter\",$AK261=\"SSP2\",$AH261=TRUE,SUM(SUM(SUM(SUM($K261,$L261)*SUM($AI261*FctrChngDts!$B$13))*$AG261),$AU261)<=$AE261),SUM(SUM(SUM(SUM($K261,$L261)*SUM($AI261*FctrChngDts!$B$13))*$AG261),$AU261),IF(AND($Z261=\"Summer\",$AK261=\"SSP2\",$AH261=TRUE,SUM(SUM(SUM(SUM($K261,$L261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AR261:$AT261)),$AU261)>$AE261),$AE261,IF(AND($Z261=\"Summer\",$AK261=\"SSP2\",$AH261=TRUE,SUM(SUM(SUM(SUM($K261,$L261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AR261:$AT261)),$AU261)<=$AE261),SUM(SUM(SUM(SUM($K261,$L261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AR261:$AT261)),$AU261),IF(AND($AK261=\"FWP2P3\",$AH261=TRUE,SUM(SUM(SUM(SUM($L261,$N261)*SUM($AI261*FctrChngDts!$B$13))*$AG261),$AU261)>$AE261),$AE261,IF(AND($AK261=\"FWP2P3\",$AH261=TRUE,SUM(SUM(SUM(SUM($L261,$N261)*SUM($AI261*FctrChngDts!$B$13))*$AG261),$AU261)<=$AE261),SUM(SUM(SUM(SUM($L261,$N261)*SUM($AI261*FctrChngDts!$B$13))*$AG261),$AU261),IF(AND($Z261=\"Winter\",$AK261=\"SSP2P3\",$AH261=TRUE,SUM(SUM(SUM(SUM($K261,$L261,$M261,$N261)*SUM($AI261*FctrChngDts!$B$13))*$AG261),$AU261)>$AE261),$AE261,IF(AND($Z261=\"Winter\",$AK261=\"SSP2P3\",$AH261=TRUE,SUM(SUM(SUM(SUM($K261,$L261,$M261,$N261)*SUM($AI261*FctrChngDts!$B$13))*$AG261),$AU261)<=$AE261),SUM(SUM(SUM(SUM($K261,$L261,$M261,$N261)*SUM($AI261*FctrChngDts!$B$13))*$AG261),$AU261),IF(AND($Z261=\"Summer\",$AK261=\"SSP2P3\",$AH261=TRUE,SUM(SUM(SUM(SUM($K261,$L261,$M261,$N261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AR261:$AT261)),$AU261)>$AE261),$AE261,IF(AND($Z261=\"Summer\",$AK261=\"SSP2P3\",$AH261=TRUE,SUM(SUM(SUM(SUM($K261,$L261,$M261,$N261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AR261:$AT261)),$AU261)<=$AE261),SUM(SUM(SUM(SUM($K261,$L261,$M261,$N261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AR261:$AT261)),$AU261),IF(AND($AK261=\"FWP3\",$AH261=TRUE,SUM(SUM(SUM($AI261*FctrChngDts!$B$13)*$N261),$AU261)>$AE261),$AE261,IF(AND($AK261=\"FWP3\",$AH261=TRUE,SUM(SUM(SUM($AI261*FctrChngDts!$B$13)*$N261),$AU261)<=$AE261),SUM(SUM(SUM($AI261*FctrChngDts!$B$13)*$N261),$AU261),IF(AND($Z261=\"Winter\",$AK261=\"SSP3\",$AH261=TRUE,SUM(SUM(SUM(SUM($M261,$N261)*SUM($AI261*FctrChngDts!$B$13))*$AG261),$AU261)>$AE261),$AE261,IF(AND($Z261=\"Winter\",$AK261=\"SSP3\",$AH261=TRUE,SUM(SUM(SUM(SUM($M261,$N261)*SUM($AI261*FctrChngDts!$B$13))*$AG261),$AU261)<=$AE261),SUM(SUM(SUM(SUM($M261,$N261)*SUM($AI261*FctrChngDts!$B$13))*$AG261),$AU261),IF(AND($Z261=\"Summer\",$AK261=\"SSP3\",$AH261=TRUE,SUM(SUM(SUM(SUM($M261,$N261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AR261:$AT261)),$AU261)>$AE261),$AE261,IF(AND($Z261=\"Summer\",$AK261=\"SSP3\",$AH261=TRUE,SUM(SUM(SUM(SUM($M261,$N261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AR261:$AT261)),$AU261)<=$AE261),SUM(SUM(SUM(SUM($M261,$N261)*SUM($AI261*FctrChngDts!$B$13))-SUM($AR261:$AT261)),$AU261),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I261>0,$AH261=FALSE),SUM($AR261*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I261>0,$AH261=TRUE),SUM($AX261*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I261>0,$AH261=FALSE),SUM($AS261*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I261>0,$AH261=TRUE),SUM($AY261*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I261>0,$AH261=FALSE),SUM($AT261*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I261>0,$AH261=TRUE),SUM($AZ261*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J261>0,$AH261=FALSE),SUM($AU261*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J261>0,$AH261=TRUE),SUM($BA261*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J261>0,$AH261=FALSE),SUM($AV261*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J261>0,$AH261=TRUE),SUM($BB261*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J261>0,$AH261=FALSE),SUM($AW261*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J261>0,$AH261=TRUE),SUM($BC261*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K261>0,$AH261=FALSE),SUM($AR261*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K261>0,$AH261=TRUE),SUM($AX261*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K261>0,$AH261=FALSE),SUM($AS261*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K261>0,$AH261=TRUE),SUM($AY261*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K261>0,$AH261=FALSE),SUM($AT261*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K261>0,$AH261=TRUE),SUM($AZ261*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L261>0,$AH261=FALSE),SUM($AU261*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L261>0,$AH261=TRUE),SUM($BA261*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L261>0,$AH261=FALSE),SUM($AV261*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L261>0,$AH261=TRUE),SUM($BB261*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L261>0,$AH261=FALSE),SUM($AW261*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L261>0,$AH261=TRUE),SUM($BC261*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M261>0,$AH261=FALSE),SUM($AR261*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M261>0,$AH261=TRUE),SUM($AX261*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M261>0,$AH261=FALSE),SUM($AS261*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M261>0,$AH261=TRUE),SUM($AY261*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M261>0,$AH261=FALSE),SUM($AT261*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M261>0,$AH261=TRUE),SUM($AZ261*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N261>0,$AH261=FALSE),SUM($AU261*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N261>0,$AH261=TRUE),SUM($BA261*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N261>0,$AH261=FALSE),SUM($AV261*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N261>0,$AH261=TRUE),SUM($BB261*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N261>0,$AH261=FALSE),SUM($AW261*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N261>0,$AH261=TRUE),SUM($BC261*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I261=0,0,IF(AND($I261>0,$K261>0,$AH261=FALSE),SUM($AR261/$P261*$I261),IF(AND($I261>0,$K261=0,$AH261=FALSE),$AR261,IF(AND($I261>0,$K261>0,$AH261=TRUE),ROUND(MIN($HU261,SUM(SUM($I261,$K261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA261,SUM(SUM($I261,$K261)*(FctrChngDts!$B$13)*$AI261)*$IA261)),0),IF(AND($I261>0,$K261=0,$AH261=TRUE),$AX261))))),0)","v":0},{"$f":"ROUND(IF($I261=0,0,IF(AND($I261>0,$K261>0,$AH261=FALSE),SUM($AS261/$P261*$I261),IF(AND($I261>0,$K261=0,$AH261=FALSE),$AS261,IF(AND($I261>0,$K261>0,$AH261=TRUE),ROUND(MIN(SUM($HU261-$BW261),SUM(SUM($I261,$K261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA261)*3),0),IF(AND($I261>0,$K261=0,$AH261=TRUE),$AY261))))),0)","v":0},0,{"$f":"IF($J261=0,0,IF(AND($J261>0,$L261=0,$N261=0,$AH261=FALSE,$AJ261=FALSE),ROUND(MIN($HX261,SUM($AU261,$BA261)),0),IF(AND($J261>0,$L261=0,$N261=0,$AH261=TRUE,$AJ261=FALSE),ROUND(MIN($HX261,SUM($AU261,SUM($J261*$AI261*FctrChngDts!$B$13))),0),IF(AND($J261>0,$L261>0,$N261=0,$AH261=FALSE,$AJ261=FALSE),ROUND(MIN($HX261,SUM(SUM($J261,$L261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA261,SUM(SUM($J261,$L261)*(FctrChngDts!$B$13)*$AI261)*$IA261)),0),IF(AND($J261>0,$L261>0,$N261=0,$AH261=TRUE,$AJ261=FALSE),ROUND(MIN($HX261,SUM(SUM(SUM(SUM($J261,$L261)*FctrChngDts!$C$11*$IA261),SUM(SUM($J261,$L261)*SUM(FctrChngDts!$B$13*$AI261)*$IA261)))),0),IF(AND($J261>0,$L261=0,$N261=0,$AH261=FALSE,$AJ261=TRUE),ROUND(MIN($HX261,SUM($AU261,$BA261)),0),IF(AND($J261>0,$L261=0,$N261=0,$AH261=TRUE,$AJ261=TRUE),ROUND(MIN($HX261,SUM($AU261,SUM($J261*$AI261*FctrChngDts!$B$13))),0),IF(AND($J261>0,$L261>0,$N261=0,$AH261=FALSE,$AJ261=TRUE),ROUND(MIN($HX261,SUM(SUM($J261,$L261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA261,SUM(SUM($J261,$L261)*(FctrChngDts!$B$13)*$AI261)*$IA261)),0),IF(AND($J261>0,$L261>0,$N261=0,$AH261=TRUE,$AJ261=TRUE),ROUND(MIN($HX261,SUM(SUM(SUM(SUM($J261,$L261)*FctrChngDts!$C$12*$IA261),SUM(SUM($J261,$L261)*SUM(FctrChngDts!$B$13*$AI261)*$IA261)))),0))))))))))","v":0},{"$f":"IF($J261=0,0,IF(AND($J261>0,$L261=0,$N261=0,$AH261=FALSE,$AJ261=FALSE),ROUND(MIN(SUM($HX261-$BZ261),SUM($AU261*3)),0),IF(AND($J261>0,$L261=0,$N261=0,$AH261=TRUE,$AJ261=FALSE),ROUND(MIN(SUM($HX261-$BZ261),SUM(SUM($J261,$L261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA261)*3),0),IF(AND($J261>0,$L261>0,$N261=0,$AH261=FALSE,$AJ261=FALSE),ROUND(MIN(SUM($HX261-$BZ261),SUM(SUM($J261,$L261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA261)*3),0),IF(AND($J261>0,$L261>0,$N261=0,$AH261=TRUE,$AJ261=FALSE),ROUND(MIN(SUM($HX261-$BZ261),SUM(SUM($J261,$L261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA261)*3),0),IF(AND($J261>0,$L261=0,$N261=0,$AH261=FALSE,$AJ261=TRUE),ROUND(MIN(SUM($HX261-$BZ261),SUM($AU261*3)),0),IF(AND($J261>0,$L261=0,$N261=0,$AH261=TRUE,$AJ261=TRUE),ROUND(MIN(SUM($HX261-$BZ261),SUM(SUM($J261,$L261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA261)*3),0),IF(AND($J261>0,$L261>0,$N261=0,$AH261=FALSE,$AJ261=TRUE),ROUND(MIN(SUM($HX261-$BZ261),SUM(SUM($J261,$L261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA261)*3),0),IF(AND($J261>0,$L261>0,$N261=0,$AH261=TRUE,$AJ261=TRUE),ROUND(MIN(SUM($HX261-$BZ261),SUM(SUM($J261,$L261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA261)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K261=0,0,IF(AND($I261>0,$K261>0,$M261=0,$AH261=FALSE),SUM($AR261-$BW261),IF(AND($I261=0,$K261>0,$M261>0,$AH261=FALSE),SUM($AR261/$P261*$K261),IF(AND($I261=0,$K261>0,$M261=0,$AH261=FALSE),$AR261,IF($K261=0,0,IF(AND($I261>0,$K261>0,$M261=0,$AH261=TRUE),ROUND(MIN($HV261,SUM(SUM($I261,$K261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB261,SUM(SUM($I261,$K261)*(FctrChngDts!$B$13)*$AI261)*$IB261)),0),IF(AND($I261=0,$K261>0,$M261>0,$AH261=TRUE),ROUND(MIN($HV261,SUM(SUM($I261,$K261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB261,SUM(SUM($I261,$K261)*(FctrChngDts!$B$13)*$AI261)*$IB261)),0),IF(AND($I261=0,$K261>0,$M261=0,$AH261=TRUE),$AX261)))))))),0)","v":0},{"$f":"ROUND(IF($K261=0,0,IF(AND($I261>0,$K261>0,$M261=0,$AH261=FALSE),SUM($AS261-$BX261),IF(AND($I261=0,$K261>0,$M261>0,$AH261=FALSE),SUM($AS261/$P261*$K261),IF(AND($I261=0,$K261>0,$M261=0,$AH261=FALSE),$AS261,IF($K261=0,0,IF(AND($I261>0,$K261>0,$M261=0,$AH261=TRUE),ROUND(MIN(SUM($HV261-$BW261),SUM(SUM($I261,$K261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB261)*3),0),IF(AND($I261=0,$K261>0,$M261>0,$AH261=TRUE),ROUND(MIN(SUM($HV261-$BW261),SUM(SUM($I261,$K261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB261)*3),0),IF(AND($I261=0,$K261>0,$M261=0,$AH261=TRUE),$AY261)))))))),0)","v":0},0,{"$f":"IF($L261=0,0,IF(AND($J261>0,$L261>0,$N261=0,$AH261=FALSE,$AJ261=FALSE),ROUND(MIN($HY261,SUM(SUM($J261,$L261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB261,SUM(SUM($J261,$L261)*(FctrChngDts!$B$13)*$AI261)*$IB261)),0),IF(AND($J261>0,$L261>0,$N261=0,$AH261=TRUE,$AJ261=FALSE),ROUND(MIN($HY261,SUM(SUM(SUM(SUM($J261,$L261)*FctrChngDts!$C$11*$IB261),SUM(SUM($J261,$L261)*SUM(FctrChngDts!$B$13*$AI261)*$IB261)))),0),IF(AND($J261=0,$L261>0,$N261=0,$AH261=FALSE,$AJ261=FALSE),ROUND(MIN($HY261,SUM($L261*FctrChngDts!$C$11)),0),IF(AND($J261=0,$L261>0,$N261=0,$AH261=TRUE,$AJ261=FALSE),ROUND(MIN($HY261,SUM(SUM(SUM(SUM($J261,$L261)*FctrChngDts!$C$11*$IB261),SUM(SUM($J261,$L261)*SUM(FctrChngDts!$B$13*$AI261)*$IB261)))),0),IF(AND($J261>0,$L261>0,$N261=0,$AH261=FALSE,$AJ261=TRUE),ROUND(MIN($HY261,SUM(SUM($J261,$L261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB261,SUM(SUM($J261,$L261)*(FctrChngDts!$B$13)*$AI261)*$IB261)),0),IF(AND($J261>0,$L261>0,$N261=0,$AH261=TRUE,$AJ261=TRUE),ROUND(MIN($HY261,SUM(SUM(SUM(SUM($J261,$L261)*FctrChngDts!$C$12*$IB261),SUM(SUM($J261,$L261)*SUM(FctrChngDts!$B$13*$AI261)*$IB261)))),0),IF(AND($J261=0,$L261>0,$N261=0,$AH261=FALSE,$AJ261=TRUE),ROUND(MIN($HY261,SUM($L261*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J261=0,$L261>0,$N261=0,$AH261=TRUE,$AJ261=TRUE),ROUND(MIN($HY261,SUM(SUM(SUM(SUM($J261,$L261)*FctrChngDts!$C$12*$IB261),SUM(SUM($J261,$L261)*SUM(FctrChngDts!$B$13*$AI261)*$IB261)))),0))))))))))","v":0},{"$f":"IF($L261=0,0,IF(AND($J261>0,$L261>0,$N261=0,$AH261=FALSE,$AJ261=FALSE),ROUND(MIN(SUM($HY261-$CF261),SUM(SUM($J261,$L261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB261)*3),0),IF(AND($J261>0,$L261>0,$N261=0,$AH261=TRUE,$AJ261=FALSE),ROUND(MIN(SUM($HY261-$CF261),SUM(SUM($J261,$L261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB261)*3),0),IF(AND($J261=0,$L261>0,$N261=0,$AH261=FALSE,$AJ261=FALSE),ROUND(MIN(SUM($HY261-$CF261),SUM($AU261*3)),0),IF(AND($J261=0,$L261>0,$N261=0,$AH261=TRUE,$AJ261=FALSE),ROUND(MIN(SUM($HY261-$CF261),SUM(SUM($J261,$L261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB261)*3),0),IF(AND($J261>0,$L261>0,$N261=0,$AH261=FALSE,$AJ261=TRUE),ROUND(MIN(SUM($HY261-$CF261),SUM(SUM($J261,$L261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB261)*3),0),IF(AND($J261>0,$L261>0,$N261=0,$AH261=TRUE,$AJ261=TRUE),ROUND(MIN(SUM($HY261-$CF261),SUM(SUM($J261,$L261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB261)*3),0),IF(AND($J261=0,$L261>0,$N261=0,$AH261=FALSE,$AJ261=TRUE),ROUND(MIN(SUM($HY261-$CF261),SUM($AU261*3)),0),IF(AND($J261=0,$L261>0,$N261=0,$AH261=TRUE,$AJ261=TRUE),ROUND(MIN(SUM($HY261-$CF261),SUM(SUM($J261,$L261)*IF($AJ261=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB261)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S261>0,Account!$AG$2=TRUE,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH261=FALSE),SUM(Usage!$BW261:$CB261)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V261>0,Account!$AG$2=TRUE,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH261=FALSE),SUM(Usage!$CC261:$CH261)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y261>0,Account!$AG$2=TRUE,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH261=FALSE),SUM(Usage!$CI261:$CN261)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH261=TRUE,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S261),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S261)),2)","v":0},{"$f":"ROUND(IF(OR($AH261=TRUE,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V261),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V261)),2)","v":0},{"$f":"IF(OR($AH261=TRUE,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y261),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y261))","v":0},{"$f":"ROUND(IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW261),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW261)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX261),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX261)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY261),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY261)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ261),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ261)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA261),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA261)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB261),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB261)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S261),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC261),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC261)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD261),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD261)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE261),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE261)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF261),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF261)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG261),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG261)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH261),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH261)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V261),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI261),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI261))","v":0},{"$f":"IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ261),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ261))","v":0},{"$f":"IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK261),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK261))","v":0},{"$f":"IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL261),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL261))","v":0},{"$f":"IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM261),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM261))","v":0},{"$f":"IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN261),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN261))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y261)","v":0},0,0,0,0,{"$f":"IF($DW261>IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV261*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV261*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW261-IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV261*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV261*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV261<$DW261,SUM($DW261-$DV261),0))","v":0},{"$f":"IF(OR(AND($D261<=FctrChngDts!$B$14,Usage!$E261>FctrChngDts!$B$14),AND(Usage!$D261<=FctrChngDts!$C$14,Usage!$E261>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW261),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX261),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY261),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ261),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA261),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB261),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC261),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD261),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE261),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF261),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG261),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH261),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI261)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ261)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK261)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL261)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM261)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN261)","v":0},0,{"$f":"IF(AND($S261>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E261<>\"D-CARE\",Tenant!$F261=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET261=TRUE,$S261>0,$V261=0),SUM(SUM($BW261:$CB261)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET261=TRUE,$S261>0,$V261>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW261:$CB261)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET261=TRUE,$S261>0,$V261>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW261:$CB261)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S261>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S261>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S261>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV261=TRUE,$S261>0,$V261=0),SUM(SUM($BW261:$CB261)*'CRS1'!$P$2),IF(AND($EV261=TRUE,$S261>0,$V261>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW261:$CB261)*'CRS1'!$P$2),IF(AND($EV261=TRUE,$S261>0,$V261>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW261:$CB261)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S261>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX261=TRUE,$S261>0,$V261=0),SUM(SUM($BW261:$CB261)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX261=TRUE,$S261>0,$V261>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW261:$CB261)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX261=TRUE,$S261>0,$V261>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW261:$CB261)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S261>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ261=TRUE,$S261>0),SUM(SUM($BW261:$CB261)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V261>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E261<>\"D-CARE\",Tenant!$F261=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB261=TRUE,$S261>0,$V261>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC261:$CH261)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB261=TRUE,$S261>0,$V261>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC261:$CH261)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB261=TRUE,$V261>0,$Y261>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC261:$CH261)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB261=TRUE,$V261>0,$Y261>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC261:$CH261)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB261=TRUE,$S261=0,$V261>0,$Y261=0),SUM(SUM($CC261:$CH261)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V261>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V261>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V261>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD261=TRUE,$S261>0,$V261>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC261:$CH261)*'CRS2'!$P$2),IF(AND($FD261=TRUE,$S261>0,$V261>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC261:$CH261)*'CRS2'!$P$2),IF(AND($FD261=TRUE,$V261>0,$Y261>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC261:$CH261)*'CRS2'!$P$2),IF(AND($FD261=TRUE,$V261>0,$Y261>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC261:$CH261)*'CRS2'!$P$2),IF(AND($FD261=TRUE,$S261=0,$V261>0,$Y261=0),SUM(SUM($CC261:$CH261)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V261>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF261=TRUE,$S261>0,$V261>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC261:$CH261)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF261=TRUE,$S261>0,$V261>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC261:$CH261)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF261=TRUE,$V261>0,$Y261>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC261:$CH261)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF261=TRUE,$V261>0,$Y261>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC261:$CH261)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF261=TRUE,$S261=0,$V261>0,$Y261=0),SUM(SUM($CC261:$CH261)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V261>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH261=TRUE,$V261>0),SUM(SUM($CC261:$CH261)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y261>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E261<>\"D-CARE\",Tenant!$F261=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ261=TRUE,$V261=0,$Y261>0),SUM(SUM($CI261:$CN261)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ261=TRUE,$V261>0,$Y261>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI261:$CN261)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ261=TRUE,$V261>0,$Y261>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI261:$CN261)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y261>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y261>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y261>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL261=TRUE,$V261=0,$Y261>0),SUM(SUM($CI261:$CN261)*'CRS3'!$P$2),IF(AND($FL261=TRUE,$V261>0,$Y261>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI261:$CN261)*'CRS3'!$P$2),IF(AND($FL261=TRUE,$V261>0,$Y261>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI261:$CN261)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y261>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN261=TRUE,$V261=0,$Y261>0),SUM(SUM($CI261:$CN261)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN261=TRUE,$V261>0,$Y261>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI261:$CN261)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN261=TRUE,$V261>0,$Y261>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI261:$CN261)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y261>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP261=TRUE,$Y261>0),SUM(SUM($CI261:$CN261)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR261:$FT261))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO261:$CQ261,$FR261:$FT261))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA261:$EF261)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG261:$EL261)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM261:$ER261)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV261,$CO261:$CQ261,$EA261:$ER261)/$P261)*$S261*FctrChngDts!$B$15),SUM(SUM(SUM($DV261,$CO261:$CQ261,$FR261:$FT261)/$P261)*$S261*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV261,$CO261:$CQ261,$EA261:$ER261)/$P261)*$V261*FctrChngDts!$B$15),SUM(SUM(SUM($DV261,$CO261:$CQ261,$FR261:$FT261)/$P261)*$V261*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV261,$CO261:$CQ261,$EA261:$ER261)/$P261)*$Y261*FctrChngDts!$B$15),SUM(SUM(SUM($DV261,$CO261:$CQ261,$FR261:$FT261)/$P261)*$Y261*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA261*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI261*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ261*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ261,$FU261,$GF261,$GZ261:$HE261),IF(Account!$Q$2=TRUE,SUM($DZ261,$FV261,$GF261,$GZ261:$HE261),SUM($DZ261,$ES261,$FU261:$FV261,$GF261,$GZ261:$HE261)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E261),Usage!$P261,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D261,FctrChngDts!$C$17<=Usage!$E261),SUM(FctrChngDts!$C$17-Usage!$D261),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E261),Usage!$P261,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D261,FctrChngDts!$C$19<=Usage!$E261),SUM(FctrChngDts!$C$19-Usage!$D261),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK261*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK261*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL261*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL261*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D261))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A261,Tenant!$A:$J,8,FALSE)=TRUE,$GG261<0),0,SUM(SUM(SUM($GG261/$P261*$GP261)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A261,Tenant!$A:$J,8,FALSE)=TRUE,$GG261<0),0,SUM(SUM(SUM($GG261/$P261*$GQ261)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D261))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A261,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV261*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A261,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW261*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU261:$DA261,$EU261,$EA261:$EF261,$FA261)-SUM(SUM($BW261:$CB261)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD261:$DJ261,$FC261,$EG261:$EL261,$FI261)-SUM(SUM($CC261:$CH261)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM261:$DS261,$FK261,$EM261:$ER261,$FQ261)-SUM(SUM($CI261:$CN261)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO261,$CU261:$DA261,$EU261,$EW261,$EY261,$EA261:$EF261,$FA261,$CP261,$DD261:$DJ261,$FC261,$FE261,$FG261,$EG261:$EL261,$FI261)/$P261*$S261)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO261,$CU261:$DA261,$EU261,$EW261,$EY261,$EA261:$EF261,$FA261,$CP261,$DD261:$DJ261,$FC261,$FE261,$FG261,$EG261:$EL261,$FI261)/$P261*$V261)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ261,$DM261:$DS261,$FK261,$FM261,$FO261,$EM261:$ER261,$FQ261)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D261,BslnAllctnCrrnt!$A$1<=$E261),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK261=\"FSP1\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$Q261,BslnAllctnCrrnt!$A$1<$R261),SUM(BslnAllctnCrrnt!$A$1-$Q261),IF(AND($AK261=\"FSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$Q261,BslnAllctnCrrnt!$A$1<$R261),SUM(BslnAllctnCrrnt!$A$1-$Q261),IF(AND($AK261=\"FSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),$I261,IF(AND($AK261=\"SSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$Q261,BslnAllctnCrrnt!$A$1<$R261),SUM(BslnAllctnCrrnt!$A$1-$Q261),IF(AND($AK261=\"SSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),$I261,0)))))","v":0},{"$f":"IF(AND($AK261=\"FSP1\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$Q261,BslnAllctnCrrnt!$A$1<$R261),SUM($I261-$HG261),IF(AND($AK261=\"FSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$Q261,BslnAllctnCrrnt!$A$1<$R261),SUM($I261-$HG261),IF(AND($AK261=\"FSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM($I261-$HG261),IF(AND($AK261=\"SSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$Q261,BslnAllctnCrrnt!$A$1<$R261),SUM($I261-$HG261),IF(AND($AK261=\"SSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM($I261-$HG261),0)))))","v":0},{"$f":"IF(AND($AK261=\"SSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$Q261,BslnAllctnCrrnt!$A$1<$R261),0,IF(AND(FctrChngDts!$A$2>=$D261,FctrChngDts!$B$2<$E261),IF(AND($AK261=\"SSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM(BslnAllctnCrrnt!$A$1-$T261),0),IF(AND($AK261=\"FSP2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM(BslnAllctnCrrnt!$A$1-$T261),IF(AND($AK261=\"FSP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM(BslnAllctnCrrnt!$A$1-$T261),IF(AND($AK261=\"FSP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$W261,BslnAllctnCrrnt!$A$1<$X261),$K261,IF(AND($AK261=\"FSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$Q261,BslnAllctnCrrnt!$A$1<$R261),0,IF(AND($AK261=\"FSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM(BslnAllctnCrrnt!$A$1-$T261),IF(AND($AK261=\"SSP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM(BslnAllctnCrrnt!$A$1-$T261),IF(AND($AK261=\"SSP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$W261,BslnAllctnCrrnt!$A$1<$X261),$K261,0)))))))))","v":0},{"$f":"IF(AND($AK261=\"SSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$Q261,BslnAllctnCrrnt!$A$1<$R261),SUM($K261-$HI261),IF(AND($AK261=\"SSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM($K261-$HI261),IF(AND($AK261=\"FSP2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM($K261-$HI261),IF(AND($AK261=\"FSP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM($K261-$HI261),IF(AND($AK261=\"FSP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$W261,BslnAllctnCrrnt!$A$1<$X261),SUM($K261-$HI261),IF(AND($AK261=\"FSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$Q261,BslnAllctnCrrnt!$A$1<$R261),SUM($K261-$HI261),IF(AND($AK261=\"FSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM($K261-$HI261),IF(AND($AK261=\"SSP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM($K261-$HI261),IF(AND($AK261=\"SSP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$W261,BslnAllctnCrrnt!$A$1<$X261),SUM($K261-$HI261),0)))))))))","v":0},{"$f":"IF(AND($AK261=\"FSP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),0,IF(AND($AK261=\"FSP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$W261,BslnAllctnCrrnt!$A$1<$X261),SUM(BslnAllctnCrrnt!$A$1-$W261),IF(AND($AK261=\"FSP3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$W261,BslnAllctnCrrnt!$A$1<$X261),SUM(BslnAllctnCrrnt!$A$1-$W261),0)))","v":0},{"$f":"IF(AND($AK261=\"FSP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM($M261-$HK261),IF(AND($AK261=\"FSP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$W261,BslnAllctnCrrnt!$A$1<$X261),SUM($M261-$HK261),IF(AND($AK261=\"FSP3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$W261,BslnAllctnCrrnt!$A$1<$X261),SUM($M261-$HK261),0)))","v":0},{"$f":"IF(AND($AK261=\"FWP1\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$Q261,BslnAllctnCrrnt!$A$1<$R261),SUM(BslnAllctnCrrnt!$A$1-$Q261),IF(AND($AK261=\"FWP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$Q261,BslnAllctnCrrnt!$A$1<$R261),SUM(BslnAllctnCrrnt!$A$1-$Q261),IF(AND($AK261=\"FWP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),$J261,IF(AND(FctrChngDts!$A$2>=$D261,FctrChngDts!$B$2<$E261),IF(AND($AK261=\"SSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$Q261,BslnAllctnCrrnt!$A$1<$R261),SUM(BslnAllctnCrrnt!$A$1-$Q261),0),IF(AND($AK261=\"SSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),$J261,0)))))","v":0},{"$f":"IF(AND($AK261=\"FWP1\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$Q261,BslnAllctnCrrnt!$A$1<$R261),SUM($J261-$HM261),IF(AND($AK261=\"FWP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$Q261,BslnAllctnCrrnt!$A$1<$R261),SUM($J261-$HM261),IF(AND($AK261=\"FWP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM($J261-$HM261),IF(AND($AK261=\"SSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$Q261,BslnAllctnCrrnt!$A$1<$R261),SUM($J261-$HM261),IF(AND($AK261=\"SSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM($J261-$HM261),0)))))","v":0},{"$f":"IF(AND($AK261=\"FWP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$Q261,BslnAllctnCrrnt!$A$1<$R261),0,IF(AND($AK261=\"FWP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM(BslnAllctnCrrnt!$A$1-$T261),IF(AND($AK261=\"FWP2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM(BslnAllctnCrrnt!$A$1-$T261),IF(AND($AK261=\"FWP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM(BslnAllctnCrrnt!$A$1-$T261),IF(AND($AK261=\"FWP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$W261,BslnAllctnCrrnt!$A$1<$X261),$L261,IF(AND($AK261=\"SSP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM(BslnAllctnCrrnt!$A$1-$T261),IF(AND($AK261=\"SSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$Q261,BslnAllctnCrrnt!$A$1<$R261),0,IF(AND($AK261=\"SSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM(BslnAllctnCrrnt!$A$1-$T261),0))))))))","v":0},{"$f":"IF(AND($AK261=\"FWP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$Q261,BslnAllctnCrrnt!$A$1<$R261),SUM($L261-$HO261),IF(AND($AK261=\"FWP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM($L261-$HO261),IF(AND($AK261=\"FWP2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM($L261-$HO261),IF(AND($AK261=\"FWP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM($L261-$HO261),IF(AND($AK261=\"FWP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$W261,BslnAllctnCrrnt!$A$1<$X261),SUM($L261-$HO261),IF(AND($AK261=\"SSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$Q261,BslnAllctnCrrnt!$A$1<$R261),SUM($L261-$HO261),IF(AND($AK261=\"SSP1P2\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM($L261-$HO261),0)))))))","v":0},{"$f":"IF(AND($AK261=\"FWP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),0,IF(AND($AK261=\"FWP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$W261,BslnAllctnCrrnt!$A$1<$X261),SUM(BslnAllctnCrrnt!$A$1-$W261),IF(AND($AK261=\"FWP3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$W261,BslnAllctnCrrnt!$A$1<$X261),SUM(BslnAllctnCrrnt!$A$1-$W261),IF(AND($AK261=\"SSP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),0,IF(AND($AK261=\"SSP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$W261,BslnAllctnCrrnt!$A$1<$X261),SUM(BslnAllctnCrrnt!$A$1-$W261),0)))))","v":0},{"$f":"IF(AND($AK261=\"FWP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM($N261-$HQ261),IF(AND($AK261=\"FWP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$W261,BslnAllctnCrrnt!$A$1<$X261),SUM($N261-$HQ261),IF(AND($AK261=\"FWP3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$W261,BslnAllctnCrrnt!$A$1<$X261),SUM($N261-$HQ261),IF(AND($AK261=\"SSP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$T261,BslnAllctnCrrnt!$A$1<$U261),SUM($N261-$HQ261),IF(AND($AK261=\"SSP2P3\",$HF261=TRUE,BslnAllctnCrrnt!$A$1>=$W261,BslnAllctnCrrnt!$A$1<$X261),SUM($N261-$HQ261),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[265,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G266),0,IF($F266<=$G266,SUM($G266-$F266),IF($F266>$G266,SUM((Account!$L$2-Usage!$F266)+Usage!$G266+1))))","v":0},{"$f":"IF($Q266=0,0,IF($R266=0,0,IF(AND($Q266<FctrChngDts!$A$2,$R266>=FctrChngDts!$A$2),SUM($R266-FctrChngDts!$A$2+1),IF(AND($Q266>=FctrChngDts!$A$2,$R266>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q266),IF(AND($Q266>=FctrChngDts!$A$2,$R266<FctrChngDts!$B$2),SUM($R266-$Q266+1),0)))))","v":0},{"$f":"IF($Q266=0,0,IF($R266=0,0,IF(AND($Q266<FctrChngDts!$A$2,$R266>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q266),IF(AND($Q266<FctrChngDts!$A$2,$R266<FctrChngDts!$A$2),SUM($R266-$Q266+1),IF(AND($Q266>FctrChngDts!$A$2,$R266>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R266+1),0)))))","v":0},{"$f":"IF($T266=0,0,IF($U266=0,0,IF(AND($T266<FctrChngDts!$A$2,$U266>=FctrChngDts!$A$2),SUM($U266-FctrChngDts!$A$2+1),IF(AND($T266>=FctrChngDts!$A$2,$U266<FctrChngDts!$B$2),SUM($U266-$T266+1),IF(AND($T266>=FctrChngDts!$A$2,$U266>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T266)<0),0,IF(AND($T266>=FctrChngDts!$A$2,$U266>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T266),0))))))","v":0},{"$f":"IF($T266=0,0,IF($U266=0,0,IF(AND($T266<FctrChngDts!$A$2,$U266>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T266),IF(AND($T266>=FctrChngDts!$B$2,$U266>=FctrChngDts!$B$2),SUM($U266-$T266+1),IF(AND($T266<FctrChngDts!$A$2,$U266<FctrChngDts!$A$2),SUM($U266-$T266+1),IF(AND($T266>=FctrChngDts!$A$2,$U266>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U266+1),0))))))","v":0},{"$f":"IF($W266=0,0,IF($X266=0,0,IF(AND($W266>=FctrChngDts!$A$2,$X266>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W266)<0),0,IF(AND($W266>=FctrChngDts!$A$2,$X266>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W266),IF(AND($W266>=FctrChngDts!$A$2,$X266<FctrChngDts!$B$2),SUM($X266-$W266+1),IF(AND($W266<FctrChngDts!$A$2,$X266>=FctrChngDts!$A$2),SUM($X266-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W266=0,0,IF($X266=0,0,IF(AND($W266<FctrChngDts!$A$2,$X266<FctrChngDts!$A$2),SUM($X266-$W266+1),IF(AND($W266>=FctrChngDts!$A$2,$X266>=FctrChngDts!$B$2,SUM($X266-FctrChngDts!$B$2+1)<=$Y266),SUM($X266-FctrChngDts!$B$2+1),IF(AND($W266>=FctrChngDts!$A$2,$X266>=FctrChngDts!$B$2),SUM($X266-$W266+1),IF(AND($W266<FctrChngDts!$A$2,$X266>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W266),0))))))","v":0},{"$f":"IF(AND($D266>=FctrChngDts!$C$2,$E266<FctrChngDts!$E$2),\"1\",IF(AND($D266>=FctrChngDts!$E$2,$E266<FctrChngDts!$G$2),\"2\",IF(AND($D266>=FctrChngDts!$G$2,$E266<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D266>=FctrChngDts!$D$2,,IF(AND($D266>=FctrChngDts!$C$2,$D266<=FctrChngDts!$D$2),$D266,IF(AND($D266>=FctrChngDts!$C$2,$D266>=FctrChngDts!$D$2,$E266>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D266>FctrChngDts!$D$2,,IF($D266=FctrChngDts!$D$2,$D266,IF(AND($D266>=FctrChngDts!$C$2,$E266<FctrChngDts!$D$2),$E266,IF(AND($D266>=FctrChngDts!$C$2,$E266>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D266>=FctrChngDts!$D$2,$E266>=FctrChngDts!$D$2,$E266>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E266<FctrChngDts!$D$2,$E266<=FctrChngDts!$D$2),$E266,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D266<FctrChngDts!$E$2,$E266<FctrChngDts!$E$2),,IF($D266>FctrChngDts!$F$2,,IF(AND($D266>=FctrChngDts!$E$2,$D266<=FctrChngDts!$F$2),$D266,IF(AND($D266>=FctrChngDts!$E$2,$D266>=FctrChngDts!$F$2,$E266>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D266>FctrChngDts!$F$2,,IF($E266=FctrChngDts!$F$2,$E266,IF(AND($D266<FctrChngDts!$E$2,$E266<=FctrChngDts!$F$2),$E266,IF(AND($D266>=FctrChngDts!$E$2,$E266<FctrChngDts!$F$2),$E266,IF(AND($D266>=FctrChngDts!$E$2,$E266>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D266>=FctrChngDts!$F$2,$E266>=FctrChngDts!$F$2,$E266>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D266<FctrChngDts!$G$2,$E266<FctrChngDts!$G$2),,IF($D266>FctrChngDts!$H$2,,IF(AND($D266>=FctrChngDts!$G$2,$D266<=FctrChngDts!$H$2),$D266,IF(AND($D266>=FctrChngDts!$G$2,$D266>=FctrChngDts!$H$2,$E266>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D266>FctrChngDts!$H$2,,IF($E266=FctrChngDts!$H$2,$E266,IF(AND($D266<FctrChngDts!$G$2,$E266<=FctrChngDts!$H$2),$E266,IF(AND($D266>=FctrChngDts!$G$2,$E266<FctrChngDts!$H$2),$E266,IF(AND($D266>=FctrChngDts!$G$2,$E266>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D266>=FctrChngDts!$H$2,$E266>=FctrChngDts!$H$2,$E266>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A266,Tenant!$A266:$J565,6,FALSE)","v":0},{"$f":"VLOOKUP($A266,Tenant!$A266:$J565,7,FALSE)","v":0},{"$f":"VLOOKUP($A266,Tenant!$A266:$J565,10,FALSE)","v":0},0,{"$f":"IF(AND($AK266=\"FSP2\",$AJ266=FALSE,$HF266=FALSE),SUM($K266*FctrChngDts!$C$9),IF(AND($AK266=\"FSP2\",$AJ266=TRUE,$HF266=FALSE),SUM($K266*FctrChngDts!$C$10),IF(AND($AK266=\"FSP2P3\",$AJ266=FALSE,$HF266=FALSE),SUM(SUM($K266,$M266)*FctrChngDts!$C$9),IF(AND($AK266=\"FSP2P3\",$AJ266=TRUE,$HF266=FALSE),SUM(SUM($K266,$M266)*FctrChngDts!$C$10),IF(AND($AK266=\"FSP3\",$AJ266=FALSE,$HF266=FALSE),SUM($M266*FctrChngDts!$C$9),IF(AND($AK266=\"FSP3\",$AJ266=TRUE,$HF266=FALSE),SUM($M266*FctrChngDts!$C$10),IF(AND($AK266=\"FSP1\",$AJ266=FALSE,$HF266=FALSE),SUM($I266*FctrChngDts!$C$9),IF(AND($AK266=\"FSP1\",$AJ266=TRUE,$HF266=FALSE),SUM($I266*FctrChngDts!$C$10),IF(AND($AK266=\"FSP1P2\",$AJ266=FALSE,$HF266=FALSE),SUM(SUM($I266,$K266)*FctrChngDts!$C$9),IF(AND($AK266=\"FSP1P2\",$AJ266=TRUE,$HF266=FALSE),SUM(SUM($I266,$K266)*FctrChngDts!$C$10),IF(AND($Z266=\"Summer\",$AK266=\"SSP2P3\",$AJ266=FALSE,$HF266=FALSE),SUM(SUM(SUM(SUM($K266,$M266)*FctrChngDts!$C$9),SUM(SUM($L266,$N266)*FctrChngDts!$C$11))*$AF266),IF(AND($Z266=\"Summer\",$AK266=\"SSP2P3\",$AJ266=TRUE,$HF266=FALSE),SUM(SUM(SUM(SUM($K266,$M266)*FctrChngDts!$C$10),SUM(SUM($L266,$N266)*FctrChngDts!$C$12))*$AF266),IF(AND($Z266=\"Winter\",$AK266=\"SSP2P3\",$AJ266=FALSE,$HF266=FALSE),SUM(SUM(SUM(SUM($K266,$M266)*FctrChngDts!$C$9),SUM(SUM($L266,$N266)*FctrChngDts!$C$11))-$AO266),IF(AND($Z266=\"Winter\",$AK266=\"SSP2P3\",$AJ266=TRUE,$HF266=FALSE),SUM(SUM(SUM(SUM($K266,$M266)*FctrChngDts!$C$10),SUM(SUM($L266,$N266)*FctrChngDts!$C$12))-$AO266),IF(AND($Z266=\"Summer\",$AK266=\"SSP1P2\",$AJ266=FALSE,$HF266=FALSE),SUM(SUM(SUM(SUM($I266,$K266)*FctrChngDts!$C$9),SUM(SUM($J266,$L266)*FctrChngDts!$C$11))*$AF266),IF(AND($Z266=\"Summer\",$AK266=\"SSP1P2\",$AJ266=TRUE,$HF266=FALSE),SUM(SUM(SUM(SUM($I266,$K266)*FctrChngDts!$C$10),SUM(SUM($J266,$L266)*FctrChngDts!$C$12))*$AF266),IF(AND($Z266=\"Winter\",$AK266=\"SSP1P2\",$AJ266=FALSE,$HF266=FALSE),SUM(SUM(SUM(SUM($I266,$K266)*FctrChngDts!$C$9),SUM(SUM($J266,$L266)*FctrChngDts!$C$11))-$AO266),IF(AND($Z266=\"Winter\",$AK266=\"SSP1P2\",$AJ266=TRUE,$HF266=FALSE),SUM(SUM(SUM(SUM($I266,$K266)*FctrChngDts!$C$10),SUM(SUM($J266,$L266)*FctrChngDts!$C$12))-$AO266),IF(AND($AK266=\"FSP2\",$AJ266=FALSE,$HF266=TRUE),SUM(SUM($HI266*FctrChngDts!$B$9),SUM($HJ266*FctrChngDts!$C$9)),IF(AND($AK266=\"FSP2\",$AJ266=TRUE,$HF266=TRUE),SUM(SUM($HI266*FctrChngDts!$B$10),SUM($HJ266*FctrChngDts!$C$10)),IF(AND($AK266=\"FSP2P3\",$AJ266=FALSE,$HF266=TRUE),SUM(SUM(SUM($HI266,$HK266)*FctrChngDts!$B$9),SUM(SUM($HJ266,$HL266)*FctrChngDts!$C$9)),IF(AND($AK266=\"FSP2P3\",$AJ266=TRUE,$HF266=TRUE),SUM(SUM(SUM($HI266,$HK266)*FctrChngDts!$B$10),SUM(SUM($HJ266,$HL266)*FctrChngDts!$C$10)),IF(AND($AK266=\"FSP3\",$AJ266=FALSE,$HF266=TRUE),SUM(SUM($HK266*FctrChngDts!$B$9),SUM($HL266*FctrChngDts!$C$9)),IF(AND($AK266=\"FSP3\",$AJ266=TRUE,$HF266=TRUE),SUM(SUM($HK266*FctrChngDts!$B$10),SUM($HL266*FctrChngDts!$C$10)),IF(AND($AK266=\"FSP1\",$AJ266=FALSE,$HF266=TRUE),SUM(SUM($HG266*FctrChngDts!$B$9),SUM($HH266*FctrChngDts!$C$9)),IF(AND($AK266=\"FSP1\",$AJ266=TRUE,$HF266=TRUE),SUM(SUM($HG266*FctrChngDts!$B$10),SUM($HH266*FctrChngDts!$C$10)),IF(AND($AK266=\"FSP1P2\",$AJ266=FALSE,$HF266=TRUE),SUM(SUM(SUM($HG266,$HI266)*FctrChngDts!$B$9),SUM(SUM($HH266,$HJ266)*FctrChngDts!$C$9)),IF(AND($AK266=\"FSP1P2\",$AJ266=TRUE,$HF266=TRUE),SUM(SUM(SUM($HG266,$HI266)*FctrChngDts!$B$10),SUM(SUM($HG266,$HI266)*FctrChngDts!$C$10)),IF(AND($Z266=\"Summer\",$AK266=\"SSP2P3\",$AJ266=FALSE,$HF266=TRUE),SUM(SUM(SUM(SUM($HI266,$HK266)*FctrChngDts!$B$9),SUM(SUM($HJ266,$HL266)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO266,$HQ266)*FctrChngDts!$B$11),SUM(SUM($HP266,$HR266)*FctrChngDts!$C$11))*$AF266),IF(AND($Z266=\"Summer\",$AK266=\"SSP2P3\",$AJ266=TRUE,$HF266=TRUE),SUM(SUM(SUM(SUM($HI266,$HK266)*FctrChngDts!$B$10),SUM(SUM($HJ266,$HL266)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO266,$HQ266)*FctrChngDts!$B$12),SUM(SUM($HP266,$HR266)*FctrChngDts!$C$12))*$AF266),IF(AND($Z266=\"Winter\",$AK266=\"SSP2P3\",$AJ266=FALSE,$HF266=TRUE),SUM(SUM(SUM(SUM($HI266,$HK266)*FctrChngDts!$B$9),SUM(SUM($HJ266,$HL266)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO266,$HQ266)*FctrChngDts!$B$11),SUM(SUM($HP266,$HR266)*FctrChngDts!$C$11))-$AO266),IF(AND($Z266=\"Winter\",$AK266=\"SSP2P3\",$AJ266=TRUE,$HF266=TRUE),SUM(SUM(SUM(SUM($HI266,$HK266)*FctrChngDts!$B$10),SUM(SUM($HO266,$HQ266)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO266,$HQ266)*FctrChngDts!$B$12),SUM(SUM($HP266,$HR266)*FctrChngDts!$C$12))-$AO266),IF(AND($Z266=\"Summer\",$AK266=\"SSP1P2\",$AJ266=FALSE,$HF266=TRUE),SUM(SUM(SUM(SUM($HG266,$HI266)*FctrChngDts!$B$9),SUM(SUM($HH266,$HJ266)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM266,$HO266)*FctrChngDts!$B$11),SUM(SUM($HN266,$HP266)*FctrChngDts!$C$11))*$AF266),IF(AND($Z266=\"Summer\",$AK266=\"SSP1P2\",$AJ266=TRUE,$HF266=TRUE),SUM(SUM(SUM(SUM($HG266,$HI266)*FctrChngDts!$B$10),SUM(SUM($HH266,$HJ266)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM266,$HO266)*FctrChngDts!$B$12),SUM(SUM($HN266,$HP266)*FctrChngDts!$C$12))*$AF266),IF(AND($Z266=\"Winter\",$AK266=\"SSP1P2\",$AJ266=FALSE,$HF266=TRUE),SUM(SUM(SUM(SUM($HG266,$HI266)*FctrChngDts!$B$9),SUM(SUM($HH266,$HJ266)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM266,$HO266)*FctrChngDts!$B$11),SUM(SUM($HN266,$HP266)*FctrChngDts!$C$11))-$AO266),IF(AND($Z266=\"Winter\",$AK266=\"SSP1P2\",$AJ266=TRUE,$HF266=TRUE),SUM(SUM(SUM(SUM($HG266,$HI266)*FctrChngDts!$B$10),SUM(SUM($HH266,$HJ266)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM266,$HO266)*FctrChngDts!$B$12),SUM(SUM($HN266,$HP266)*FctrChngDts!$C$12))-$AO266),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK266=\"FWP1\",$AJ266=FALSE,$HF266=FALSE),SUM($J266*FctrChngDts!$C$11),IF(AND($AK266=\"FWP1\",$AJ266=TRUE,$HF266=FALSE),SUM($J266*FctrChngDts!$C$12),IF(AND($AK266=\"FWP1P2\",$AJ266=FALSE,$HF266=FALSE),SUM(SUM($J266,$L266)*FctrChngDts!$C$11),IF(AND($AK266=\"FWP1P2\",$AJ266=TRUE,$HF266=FALSE),SUM(SUM($J266,$L266)*FctrChngDts!$C$12),IF(AND($AK266=\"FWP2\",$AJ266=FALSE,$HF266=FALSE),SUM($L266*FctrChngDts!$C$11),IF(AND($AK266=\"FWP2\",$AJ266=TRUE,$HF266=FALSE),SUM($L266*FctrChngDts!$C$12),IF(AND($AK266=\"FWP2P3\",$AJ266=FALSE,$HF266=FALSE),SUM(SUM($L266,$N266)*FctrChngDts!$C$11),IF(AND($AK266=\"FWP2P3\",$AJ266=TRUE,$HF266=FALSE),SUM(SUM($L266,$N266)*FctrChngDts!$C$12),IF(AND($AK266=\"FWP3\",$AJ266=FALSE,$HF266=FALSE),SUM($N266*FctrChngDts!$C$11),IF(AND($AK266=\"FWP3\",$AJ266=TRUE,$HF266=FALSE),SUM($N266*FctrChngDts!$C$12),IF(AND($Z266=\"Winter\",$AK266=\"SSP1P2\",$AJ266=FALSE,$HF266=FALSE),SUM(SUM(SUM($I266,$K266)*FctrChngDts!$C$9),SUM(SUM($J266,$L266)*FctrChngDts!$C$11))*$AG266,IF(AND($Z266=\"Winter\",$AK266=\"SSP1P2\",$AJ266=TRUE,$HF266=FALSE),SUM(SUM(SUM($I266,$K266)*FctrChngDts!$B$10),SUM(SUM($J266,$L266)*FctrChngDts!$B$12))*$AG266,IF(AND($Z266=\"Summer\",$AK266=\"SSP1P2\",$AJ266=FALSE,$HF266=FALSE),SUM(SUM(SUM($I266,$K266)*FctrChngDts!$B$9),SUM(SUM($J266,$L266)*FctrChngDts!$B$11))-$AJ266,IF(AND($Z266=\"Summer\",$AK266=\"SSP1P2\",$AJ266=TRUE,$HF266=FALSE),SUM(SUM(SUM($I266,$K266)*FctrChngDts!$C$10),SUM(SUM($J266,$L266)*FctrChngDts!$C$12))-$AJ266,IF(AND($Z266=\"Winter\",$AK266=\"SSP2P3\",$AJ266=FALSE,$HF266=FALSE),SUM(SUM(SUM($K266,$M266)*FctrChngDts!$C$9),SUM(SUM($L266,$N266)*FctrChngDts!$C$11))*$AG266,IF(AND($Z266=\"Winter\",$AK266=\"SSP2P3\",$AJ266=TRUE,$HF266=FALSE),SUM(SUM(SUM($K266,$M266)*FctrChngDts!$C$10),SUM(SUM($L266,$N266)*FctrChngDts!$C$12))*$AG266,IF(AND($Z266=\"Summer\",$AK266=\"SSP2P3\",$AJ266=FALSE,$HF266=FALSE),SUM(SUM(SUM($K266,$M266)*FctrChngDts!$C$9),SUM(SUM($L266,$N266)*FctrChngDts!$C$11))-$AJ266,IF(AND($Z266=\"Summer\",$AK266=\"SSP2P3\",$AJ266=TRUE,$HF266=FALSE),SUM(SUM(SUM($K266,$M266)*FctrChngDts!$C$10),SUM(SUM($L266,$N266)*FctrChngDts!$C$12))-$AJ266,IF(AND($AK266=\"FWP1\",$AJ266=FALSE,$HF266=TRUE),SUM(SUM($HM266*FctrChngDts!$B$11),SUM($HN266*FctrChngDts!$C$11)),IF(AND($AK266=\"FWP1\",$AJ266=TRUE,$HF266=TRUE),SUM(SUM($HM266*FctrChngDts!$B$12),SUM($HN266*FctrChngDts!$C$12)),IF(AND($AK266=\"FWP1P2\",$AJ266=FALSE,$HF266=TRUE),SUM(SUM(SUM($HM266,$HO266)*FctrChngDts!$B$11),SUM(SUM($HN266,$HP266)*FctrChngDts!$C$11)),IF(AND($AK266=\"FWP1P2\",$AJ266=TRUE,$HF266=TRUE),SUM(SUM(SUM($HM266,$KP266)*FctrChngDts!$C$12),SUM(SUM($HN266,$HP266)*FctrChngDts!$C$12)),IF(AND($AK266=\"FWP2\",$AJ266=FALSE,$HF266=TRUE),SUM(SUM($HO266*FctrChngDts!$B$11),SUM($HO266*FctrChngDts!$C$11)),IF(AND($AK266=\"FWP2\",$AJ266=TRUE,$HF266=TRUE),SUM(SUM($HO266*FctrChngDts!$B$12),SUM($HO266*FctrChngDts!$C$12)),IF(AND($AK266=\"FWP2P3\",$AJ266=FALSE,$HF266=TRUE),SUM(SUM(SUM($HO266,$HQ266)*FctrChngDts!$C$11),SUM(SUM($HP266,$HR266)*FctrChngDts!$C$11)),IF(AND($AK266=\"FWP2P3\",$AJ266=TRUE,$HF266=TRUE),SUM(SUM(SUM($HO266,$HQ266)*FctrChngDts!$C$12),SUM(SUM($HP266,$HR266)*FctrChngDts!$C$12)),IF(AND($AK266=\"FWP3\",$AJ266=FALSE,$HF266=TRUE),SUM(SUM($HQ266*FctrChngDts!$B$11),SUM($HR266*FctrChngDts!$C$11)),IF(AND($AK266=\"FWP3\",$AJ266=TRUE,$HF266=TRUE),SUM(SUM($HQ266*FctrChngDts!$B$12),SUM($HR266*FctrChngDts!$C$12)),IF(AND($Z266=\"Winter\",$AK266=\"SSP1P2\",$AJ266=FALSE,$HF266=TRUE),SUM(SUM(SUM(SUM($HG266,$HI266)*FctrChngDts!$B$9),SUM(SUM($HH266,$HJ266)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM266,$HO266)*FctrChngDts!$B$11),SUM(SUM($HN266,$HP266)*FctrChngDts!$C$11))*$AG266),IF(AND($Z266=\"Winter\",$AK266=\"SSP1P2\",$AJ266=TRUE,$HF266=TRUE),SUM(SUM(SUM(SUM($HG266,$HI266)*FctrChngDts!$B$10), SUM(SUM($HH266,$HJ266)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM266,$HO266)*FctrChngDts!$B$12),SUM(SUM($HN266,$HP266)*FctrChngDts!$C$12))*$AG266),IF(AND($Z266=\"Summer\",$AK266=\"SSP1P2\",$AJ266=FALSE,$HF266=TRUE),SUM(SUM(SUM(SUM($HG266,$HI266)*FctrChngDts!$B$9),SUM(SUM($HH266,$HJ266)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM266,$HO266)*FctrChngDts!$B$11),SUM(SUM($HN266,$HP266)*FctrChngDts!$C$11))-$AJ266),IF(AND($Z266=\"Summer\",$AK266=\"SSP1P2\",$AJ266=TRUE,$HF266=TRUE),SUM(SUM(SUM(SUM($HG266,$HI266)*FctrChngDts!$B$10),SUM(SUM($HH266,$HJ266)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM266,$HO266)*FctrChngDts!$B$12),SUM(SUM($HN266,$HP266)*FctrChngDts!$C$12))-$AJ266),IF(AND($Z266=\"Winter\",$AK266=\"SSP2P3\",$AJ266=FALSE,$HF266=TRUE),SUM(SUM(SUM(SUM($HI266,$HK266)*FctrChngDts!$B$9),SUM(SUM($HJ266,$HL266)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO266,$HQ266)*FctrChngDts!$B$11),SUM(SUM($HP266,$HR266)*FctrChngDts!$C$11))*$AG266),IF(AND($Z266=\"Winter\",$AK266=\"SSP2P3\",$AJ266=TRUE,$HF266=TRUE),SUM(SUM(SUM(SUM($HI266,$HK266)*FctrChngDts!$B$10), SUM(SUM($HJ266,$HL266)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO266,$HQ266)*FctrChngDts!$B$12),SUM(SUM($HP266,$HR266)*FctrChngDts!$C$12))*$AG266),IF(AND($Z266=\"Summer\",$AK266=\"SSP2P3\",$AJ266=FALSE,$HF266=TRUE),SUM(SUM(SUM(SUM($HI266,$HK266)*FctrChngDts!$B$9),SUM(SUM($HJ266,$HL266)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO266,$HQ266)*FctrChngDts!$B$11),SUM(SUM($HP266,$HR266)*FctrChngDts!$C$11))-$AJ266),IF(AND($Z266=\"Summer\",$AK266=\"SSP2P3\",$AJ266=TRUE,$HF266=TRUE),SUM(SUM(SUM(SUM($HI266,$HK266)*FctrChngDts!$B$10), SUM(SUM($HJ266,$HL266)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO266,$HQ266)*FctrChngDts!$B$12),SUM(SUM($HP266,$HR266)*FctrChngDts!$C$12))-$AJ266),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK266=\"FSP1\",$AH266=TRUE,SUM(SUM(SUM($AI266*FctrChngDts!$B$13)*I266),$AR266)>$AD266),$AD266,IF(AND($AK266=\"FSP1\",$AH266=TRUE,SUM(SUM(SUM($AI266*FctrChngDts!$B$13)*$I266),$AR266)<=$AD266),SUM(SUM(SUM($AI266*FctrChngDts!$B$13)*$I266),$AR266),IF(AND($Z266=\"Summer\",$AK266=\"SSP1\",$AH266=TRUE,SUM(SUM(SUM(SUM($I266,$J266)*SUM($AI266*FctrChngDts!$B$13))*$AF266),$AR266)>$AD266),$AD266,IF(AND($Z266=\"Summer\",$AK266=\"SSP1\",$AH266=TRUE,SUM(SUM(SUM(SUM($I266,$J266)*SUM($AI266*FctrChngDts!$B$13))*$AF266),$AR266)<=$AD266),SUM(SUM(SUM(SUM($I266,$J266)*SUM($AI266*FctrChngDts!$B$13))*$AF266),$AR266),IF(AND($Z266=\"Winter\",$AK266=\"SSP1\",$AH266=TRUE,SUM(SUM(SUM(SUM($I266,$J266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AU266:$AW266)),$AR266)>$AD266),$AD266,IF(AND($Z266=\"Winter\",$AK266=\"SSP1\",$AH266=TRUE,SUM(SUM(SUM(SUM($I266,$J266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AU266:$AW266)),$AR266)<=$AD266),SUM(SUM(SUM(SUM($I266,$J266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AU266:$AW266)),$AR266),IF(AND($AK266=\"FSP1P2\",$AH266=TRUE,SUM(SUM(SUM(SUM($I266,$K266)*SUM($AI266*FctrChngDts!$B$13))*$AF266),$AR266)>$AD266),$AD266,IF(AND($AK266=\"FSP1P2\",$AH266=TRUE,SUM(SUM(SUM(SUM($I266,$K266)*SUM($AI266*FctrChngDts!$B$13))*$AF266),$AR266)<=$AD266),SUM(SUM(SUM(SUM($I266,$K266)*SUM($AI266*FctrChngDts!$B$13))*$AF266),$AR266),IF(AND($Z266=\"Summer\",$AK266=\"SSP1P2\",$AH266=TRUE,SUM(SUM(SUM(SUM($I266,$K266,$J266,$L266)*SUM($AI266*FctrChngDts!$B$13))*$AF266),$AR266)>$AD266),$AD266,IF(AND($Z266=\"Summer\",$AK266=\"SSP1P2\",$AH266=TRUE,SUM(SUM(SUM(SUM($I266,$K266,$J266,$L266)*SUM($AI266*FctrChngDts!$B$13))*$AF266),$AR266)<=$AD266),SUM(SUM(SUM(SUM($I266,$K266,$J266,$L266)*SUM($AI266*FctrChngDts!$B$13))*$AF266),$AR266),IF(AND($Z266=\"Winter\",$AK266=\"SSP1P2\",$AH266=TRUE,SUM(SUM(SUM(SUM($I266,$K266,$J266,$L266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AU266:$AW266)),$AR266)>$AD266),$AD266,IF(AND($Z266=\"Winter\",$AK266=\"SSP1P2\",$AH266=TRUE,SUM(SUM(SUM(SUM($I266,$K266,$J266,$L266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AU266:$AW266)),$AR266)<=$AD266),MIN($AD266,SUM($AL266,SUM(SUM(SUM(SUM($I266,$K266,$J266,$L266)*SUM($AI266*FctrChngDts!$B$13))*$AF266)))),IF(AND($AK266=\"FSP2\",$AH266=TRUE,SUM(SUM(SUM($AI266*FctrChngDts!$B$13)*$K266),$AR266)>$AD266),$AD266,IF(AND($AK266=\"FSP2\",$AH266=TRUE,SUM(SUM(SUM($AI266*FctrChngDts!$B$13)*$K266),$AR266)<=$AD266),SUM(SUM(SUM($AI266*FctrChngDts!$B$13)*$K266),$AR266),IF(AND($Z266=\"Summer\",$AK266=\"SSP2\",$AH266=TRUE,SUM(SUM(SUM(SUM($K266,$L266)*SUM($AI266*FctrChngDts!$B$13))*$AF266),$AR266)>$AD266),$AD266,IF(AND($Z266=\"Summer\",$AK266=\"SSP2\",$AH266=TRUE,SUM(SUM(SUM(SUM($K266,$L266)*SUM($AI266*FctrChngDts!$B$13))*$AF266),$AR266)<=$AD266),SUM(SUM(SUM(SUM($K266,$L266)*SUM($AI266*FctrChngDts!$B$13))*$AF266),$AR266),IF(AND($Z266=\"Winter\",$AK266=\"SSP2\",$AH266=TRUE,SUM(SUM(SUM(SUM($K266,$L266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AU266:$AW266)),$AR266)>$AD266),$AD266,IF(AND($Z266=\"Winter\",$AK266=\"SSP2\",$AH266=TRUE,SUM(SUM(SUM(SUM($K266,$L266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AU266:$AW266)),$AR266)<=$AD266),SUM(SUM(SUM(SUM($K266,$L266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AU266:$AW266)),$AR266),IF(AND($AK266=\"FSP2P3\",$AH266=TRUE,SUM(SUM(SUM(SUM($K266,$M266)*SUM($AI266*FctrChngDts!$B$13))*$AF266),$AR266)>$AD266),$AD266,IF(AND($AK266=\"FSP2P3\",$AH266=TRUE,SUM(SUM(SUM(SUM($K266,$M266)*SUM($AI266*FctrChngDts!$B$13))*$AF266),$AR266)<=$AD266),SUM(SUM(SUM(SUM($K266,$M266)*SUM($AI266*FctrChngDts!$B$13))*$AF266),$AR266),IF(AND($Z266=\"Summer\",$AK266=\"SSP2P3\",$AH266=TRUE,SUM(SUM(SUM(SUM($K266,$L266,$M266,$N266)*SUM($AI266*FctrChngDts!$B$13))*$AF266),$AR266)>$AD266),$AD266,IF(AND($Z266=\"Summer\",$AK266=\"SSP2P3\",$AH266=TRUE,SUM(SUM(SUM(SUM($K266,$L266,$M266,$N266)*SUM($AI266*FctrChngDts!$B$13))*$AF266),$AR266)<=$AD266),SUM(SUM(SUM(SUM($K266,$L266,$M266,$N266)*SUM($AI266*FctrChngDts!$B$13))*$AF266),$AR266),IF(AND($Z266=\"Winter\",$AK266=\"SSP2P3\",$AH266=TRUE,SUM(SUM(SUM(SUM($K266,$L266,$M266,$N266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AU266:$AW266)),$AR266)>$AD266),$AD266,IF(AND($Z266=\"Winter\",$AK266=\"SSP2P3\",$AH266=TRUE,SUM(SUM(SUM(SUM($K266,$L266,$M266,$N266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AU266:$AW266)),$AR266)<=$AD266),SUM(SUM(SUM(SUM($K266,$L266,$M266,$N266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AU266:$AW266)),$AR266),IF(AND($AK266=\"FSP3\",$AH266=TRUE,SUM(SUM(SUM($AI266*FctrChngDts!$B$13)*$M266),$AR266)>$AD266),$AD266,IF(AND($AK266=\"FSP3\",$AH266=TRUE,SUM(SUM(SUM($AI266*FctrChngDts!$B$13)*$M266),$AR266)<=$AD266),SUM(SUM(SUM($AI266*FctrChngDts!$B$13)*$M266),$AR266),IF(AND($Z266=\"Summer\",$AK266=\"SSP3\",$AH266=TRUE,SUM(SUM(SUM(SUM($M266,$N266)*SUM($AI266*FctrChngDts!$B$13))*$AF266),$AR266)>$AD266),$AD266,IF(AND($Z266=\"Summer\",$AK266=\"SSP3\",$AH266=TRUE,SUM(SUM(SUM(SUM($M266,$N266)*SUM($AI266*FctrChngDts!$B$13))*$AF266),$AR266)<=$AD266),SUM(SUM(SUM(SUM($M266,$N266)*SUM($AI266*FctrChngDts!$B$13))*$AF266),$AR266),IF(AND($Z266=\"Winter\",$AK266=\"SSP3\",$AH266=TRUE,SUM(SUM(SUM(SUM($M266,$N266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AU266:$AW266)),$AR266)>$AD266),$AD266,IF(AND($Z266=\"Winter\",$AK266=\"SSP3\",$AH266=TRUE,SUM(SUM(SUM(SUM($M266,$N266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AU266:$AW266)),$AR266)<=$AD266),SUM(SUM(SUM(SUM($M266,$N266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AU266:$AW266)),$AR266),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK266=\"FWP1\",$AH266=TRUE,SUM(SUM(SUM($AI266*FctrChngDts!$B$13)*$J266),$AU266)>$AE266),$AE266,IF(AND($AK266=\"FWP1\",$AH266=TRUE,SUM(SUM(SUM($AI266*FctrChngDts!$B$13)*$J266),$AU266)<=$AE266),SUM(SUM(SUM($AI266*FctrChngDts!$B$13)*$J266),$AU266),IF(AND($Z266=\"Winter\",$AK266=\"SSP1\",$AH266=TRUE,SUM(SUM(SUM(SUM($I266,$J266)*SUM($AI266*FctrChngDts!$B$13))*$AG266),$AU266)>$AE266),$AE266,IF(AND($Z266=\"Winter\",$AK266=\"SSP1\",$AH266=TRUE,SUM(SUM(SUM(SUM($I266,$J266)*SUM($AI266*FctrChngDts!$B$13))*$AG266),$AU266)<=$AE266),SUM(SUM(SUM(SUM($I266,$J266)*SUM($AI266*FctrChngDts!$B$13))*$AG266),$AU266),IF(AND($Z266=\"Summer\",$AK266=\"SSP1\",$AH266=TRUE,SUM(SUM(SUM(SUM($I266,$J266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AR266:$AT266)),$AU266)>$AE266),$AE266,IF(AND($Z266=\"Summer\",$AK266=\"SSP1\",$AH266=TRUE,SUM(SUM(SUM(SUM($I266,$J266)*SUM($AI266*FctrChngDts!$B$13))- SUM($AR266:$AT266)),$AU266)<=$AE266),SUM(SUM(SUM(SUM($I266,$J266)*SUM($AI266*FctrChngDts!$B$13))- SUM($AR266:$AT266)),$AU266),IF(AND($AK266=\"FWP1P2\",$AH266=TRUE,SUM(SUM(SUM(SUM($J266,$L266)*SUM($AI266*FctrChngDts!$B$13))*$AG266),$AU266)>$AE266),$AE266,IF(AND($AK266=\"FWP1P2\",$AH266=TRUE,SUM(SUM(SUM(SUM($J266,$L266)*SUM($AI266*FctrChngDts!$B$13))*$AG266),$AU266)<=$AE266),SUM(SUM(SUM(SUM($J266,$L266)*SUM($AI266*FctrChngDts!$B$13))*$AG266),$AU266),IF(AND($Z266=\"Winter\",$AK266=\"SSP1P2\",$AH266=TRUE,SUM(SUM(SUM(SUM($I266,$K266,$J266,$L266)*SUM($AI266*FctrChngDts!$B$13))*$AG266),$AU266)>$AE266),$AE266,IF(AND($Z266=\"Winter\",$AK266=\"SSP1P2\",$AH266=TRUE,SUM(SUM(SUM(SUM($I266,$K266,$J266,$L266)*SUM($AI266*FctrChngDts!$B$13))*$AG266),$AU266)<=$AE266),SUM(SUM(SUM(SUM($I266,$K266,$J266,$L266)*SUM($AI266*FctrChngDts!$B$13))*$AG266),$AU266),IF(AND($Z266=\"Summer\",$AK266=\"SSP1P2\",$AH266=TRUE,SUM(SUM(SUM(SUM($I266,$K266,$J266,$L266)*SUM($AI266*FctrChngDts!$B$13))- SUM($AR266:$AT266)),$AU266)>$AE266),$AE266,IF(AND($Z266=\"Summer\",$AK266=\"SSP1P2\",$AH266=TRUE,SUM(SUM(SUM(SUM($I266,$K266,$J266,$L266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AR266:$AT266)),$AU266)<=$AE266),SUM(SUM(SUM(SUM($I266,$K266,$J266,$L266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AR266:$AT266)),$AU266),IF(AND($AK266=\"FWP2\",$AH266=TRUE,SUM(SUM(SUM($AI266*FctrChngDts!$B$13)*$L266),$AU266)>$AE266),$AE266,IF(AND($AK266=\"FWP2\",$AH266=TRUE,SUM(SUM(SUM($AI266*FctrChngDts!$B$13)*$L266),$AU266)<=$AE266),SUM(SUM(SUM($AI266*FctrChngDts!$B$13)*$L266),$AU266),IF(AND($Z266=\"Winter\",$AK266=\"SSP2\",$AH266=TRUE,SUM(SUM(SUM(SUM($K266,$L266)*SUM($AI266*FctrChngDts!$B$13))*$AG266),$AU266)>$AE266),$AE266,IF(AND($Z266=\"Winter\",$AK266=\"SSP2\",$AH266=TRUE,SUM(SUM(SUM(SUM($K266,$L266)*SUM($AI266*FctrChngDts!$B$13))*$AG266),$AU266)<=$AE266),SUM(SUM(SUM(SUM($K266,$L266)*SUM($AI266*FctrChngDts!$B$13))*$AG266),$AU266),IF(AND($Z266=\"Summer\",$AK266=\"SSP2\",$AH266=TRUE,SUM(SUM(SUM(SUM($K266,$L266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AR266:$AT266)),$AU266)>$AE266),$AE266,IF(AND($Z266=\"Summer\",$AK266=\"SSP2\",$AH266=TRUE,SUM(SUM(SUM(SUM($K266,$L266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AR266:$AT266)),$AU266)<=$AE266),SUM(SUM(SUM(SUM($K266,$L266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AR266:$AT266)),$AU266),IF(AND($AK266=\"FWP2P3\",$AH266=TRUE,SUM(SUM(SUM(SUM($L266,$N266)*SUM($AI266*FctrChngDts!$B$13))*$AG266),$AU266)>$AE266),$AE266,IF(AND($AK266=\"FWP2P3\",$AH266=TRUE,SUM(SUM(SUM(SUM($L266,$N266)*SUM($AI266*FctrChngDts!$B$13))*$AG266),$AU266)<=$AE266),SUM(SUM(SUM(SUM($L266,$N266)*SUM($AI266*FctrChngDts!$B$13))*$AG266),$AU266),IF(AND($Z266=\"Winter\",$AK266=\"SSP2P3\",$AH266=TRUE,SUM(SUM(SUM(SUM($K266,$L266,$M266,$N266)*SUM($AI266*FctrChngDts!$B$13))*$AG266),$AU266)>$AE266),$AE266,IF(AND($Z266=\"Winter\",$AK266=\"SSP2P3\",$AH266=TRUE,SUM(SUM(SUM(SUM($K266,$L266,$M266,$N266)*SUM($AI266*FctrChngDts!$B$13))*$AG266),$AU266)<=$AE266),SUM(SUM(SUM(SUM($K266,$L266,$M266,$N266)*SUM($AI266*FctrChngDts!$B$13))*$AG266),$AU266),IF(AND($Z266=\"Summer\",$AK266=\"SSP2P3\",$AH266=TRUE,SUM(SUM(SUM(SUM($K266,$L266,$M266,$N266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AR266:$AT266)),$AU266)>$AE266),$AE266,IF(AND($Z266=\"Summer\",$AK266=\"SSP2P3\",$AH266=TRUE,SUM(SUM(SUM(SUM($K266,$L266,$M266,$N266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AR266:$AT266)),$AU266)<=$AE266),SUM(SUM(SUM(SUM($K266,$L266,$M266,$N266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AR266:$AT266)),$AU266),IF(AND($AK266=\"FWP3\",$AH266=TRUE,SUM(SUM(SUM($AI266*FctrChngDts!$B$13)*$N266),$AU266)>$AE266),$AE266,IF(AND($AK266=\"FWP3\",$AH266=TRUE,SUM(SUM(SUM($AI266*FctrChngDts!$B$13)*$N266),$AU266)<=$AE266),SUM(SUM(SUM($AI266*FctrChngDts!$B$13)*$N266),$AU266),IF(AND($Z266=\"Winter\",$AK266=\"SSP3\",$AH266=TRUE,SUM(SUM(SUM(SUM($M266,$N266)*SUM($AI266*FctrChngDts!$B$13))*$AG266),$AU266)>$AE266),$AE266,IF(AND($Z266=\"Winter\",$AK266=\"SSP3\",$AH266=TRUE,SUM(SUM(SUM(SUM($M266,$N266)*SUM($AI266*FctrChngDts!$B$13))*$AG266),$AU266)<=$AE266),SUM(SUM(SUM(SUM($M266,$N266)*SUM($AI266*FctrChngDts!$B$13))*$AG266),$AU266),IF(AND($Z266=\"Summer\",$AK266=\"SSP3\",$AH266=TRUE,SUM(SUM(SUM(SUM($M266,$N266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AR266:$AT266)),$AU266)>$AE266),$AE266,IF(AND($Z266=\"Summer\",$AK266=\"SSP3\",$AH266=TRUE,SUM(SUM(SUM(SUM($M266,$N266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AR266:$AT266)),$AU266)<=$AE266),SUM(SUM(SUM(SUM($M266,$N266)*SUM($AI266*FctrChngDts!$B$13))-SUM($AR266:$AT266)),$AU266),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I266>0,$AH266=FALSE),SUM($AR266*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I266>0,$AH266=TRUE),SUM($AX266*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I266>0,$AH266=FALSE),SUM($AS266*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I266>0,$AH266=TRUE),SUM($AY266*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I266>0,$AH266=FALSE),SUM($AT266*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I266>0,$AH266=TRUE),SUM($AZ266*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J266>0,$AH266=FALSE),SUM($AU266*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J266>0,$AH266=TRUE),SUM($BA266*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J266>0,$AH266=FALSE),SUM($AV266*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J266>0,$AH266=TRUE),SUM($BB266*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J266>0,$AH266=FALSE),SUM($AW266*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J266>0,$AH266=TRUE),SUM($BC266*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K266>0,$AH266=FALSE),SUM($AR266*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K266>0,$AH266=TRUE),SUM($AX266*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K266>0,$AH266=FALSE),SUM($AS266*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K266>0,$AH266=TRUE),SUM($AY266*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K266>0,$AH266=FALSE),SUM($AT266*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K266>0,$AH266=TRUE),SUM($AZ266*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L266>0,$AH266=FALSE),SUM($AU266*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L266>0,$AH266=TRUE),SUM($BA266*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L266>0,$AH266=FALSE),SUM($AV266*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L266>0,$AH266=TRUE),SUM($BB266*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L266>0,$AH266=FALSE),SUM($AW266*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L266>0,$AH266=TRUE),SUM($BC266*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M266>0,$AH266=FALSE),SUM($AR266*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M266>0,$AH266=TRUE),SUM($AX266*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M266>0,$AH266=FALSE),SUM($AS266*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M266>0,$AH266=TRUE),SUM($AY266*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M266>0,$AH266=FALSE),SUM($AT266*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M266>0,$AH266=TRUE),SUM($AZ266*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N266>0,$AH266=FALSE),SUM($AU266*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N266>0,$AH266=TRUE),SUM($BA266*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N266>0,$AH266=FALSE),SUM($AV266*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N266>0,$AH266=TRUE),SUM($BB266*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N266>0,$AH266=FALSE),SUM($AW266*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N266>0,$AH266=TRUE),SUM($BC266*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I266=0,0,IF(AND($I266>0,$K266>0,$AH266=FALSE),SUM($AR266/$P266*$I266),IF(AND($I266>0,$K266=0,$AH266=FALSE),$AR266,IF(AND($I266>0,$K266>0,$AH266=TRUE),ROUND(MIN($HU266,SUM(SUM($I266,$K266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA266,SUM(SUM($I266,$K266)*(FctrChngDts!$B$13)*$AI266)*$IA266)),0),IF(AND($I266>0,$K266=0,$AH266=TRUE),$AX266))))),0)","v":0},{"$f":"ROUND(IF($I266=0,0,IF(AND($I266>0,$K266>0,$AH266=FALSE),SUM($AS266/$P266*$I266),IF(AND($I266>0,$K266=0,$AH266=FALSE),$AS266,IF(AND($I266>0,$K266>0,$AH266=TRUE),ROUND(MIN(SUM($HU266-$BW266),SUM(SUM($I266,$K266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA266)*3),0),IF(AND($I266>0,$K266=0,$AH266=TRUE),$AY266))))),0)","v":0},0,{"$f":"IF($J266=0,0,IF(AND($J266>0,$L266=0,$N266=0,$AH266=FALSE,$AJ266=FALSE),ROUND(MIN($HX266,SUM($AU266,$BA266)),0),IF(AND($J266>0,$L266=0,$N266=0,$AH266=TRUE,$AJ266=FALSE),ROUND(MIN($HX266,SUM($AU266,SUM($J266*$AI266*FctrChngDts!$B$13))),0),IF(AND($J266>0,$L266>0,$N266=0,$AH266=FALSE,$AJ266=FALSE),ROUND(MIN($HX266,SUM(SUM($J266,$L266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA266,SUM(SUM($J266,$L266)*(FctrChngDts!$B$13)*$AI266)*$IA266)),0),IF(AND($J266>0,$L266>0,$N266=0,$AH266=TRUE,$AJ266=FALSE),ROUND(MIN($HX266,SUM(SUM(SUM(SUM($J266,$L266)*FctrChngDts!$C$11*$IA266),SUM(SUM($J266,$L266)*SUM(FctrChngDts!$B$13*$AI266)*$IA266)))),0),IF(AND($J266>0,$L266=0,$N266=0,$AH266=FALSE,$AJ266=TRUE),ROUND(MIN($HX266,SUM($AU266,$BA266)),0),IF(AND($J266>0,$L266=0,$N266=0,$AH266=TRUE,$AJ266=TRUE),ROUND(MIN($HX266,SUM($AU266,SUM($J266*$AI266*FctrChngDts!$B$13))),0),IF(AND($J266>0,$L266>0,$N266=0,$AH266=FALSE,$AJ266=TRUE),ROUND(MIN($HX266,SUM(SUM($J266,$L266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA266,SUM(SUM($J266,$L266)*(FctrChngDts!$B$13)*$AI266)*$IA266)),0),IF(AND($J266>0,$L266>0,$N266=0,$AH266=TRUE,$AJ266=TRUE),ROUND(MIN($HX266,SUM(SUM(SUM(SUM($J266,$L266)*FctrChngDts!$C$12*$IA266),SUM(SUM($J266,$L266)*SUM(FctrChngDts!$B$13*$AI266)*$IA266)))),0))))))))))","v":0},{"$f":"IF($J266=0,0,IF(AND($J266>0,$L266=0,$N266=0,$AH266=FALSE,$AJ266=FALSE),ROUND(MIN(SUM($HX266-$BZ266),SUM($AU266*3)),0),IF(AND($J266>0,$L266=0,$N266=0,$AH266=TRUE,$AJ266=FALSE),ROUND(MIN(SUM($HX266-$BZ266),SUM(SUM($J266,$L266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA266)*3),0),IF(AND($J266>0,$L266>0,$N266=0,$AH266=FALSE,$AJ266=FALSE),ROUND(MIN(SUM($HX266-$BZ266),SUM(SUM($J266,$L266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA266)*3),0),IF(AND($J266>0,$L266>0,$N266=0,$AH266=TRUE,$AJ266=FALSE),ROUND(MIN(SUM($HX266-$BZ266),SUM(SUM($J266,$L266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA266)*3),0),IF(AND($J266>0,$L266=0,$N266=0,$AH266=FALSE,$AJ266=TRUE),ROUND(MIN(SUM($HX266-$BZ266),SUM($AU266*3)),0),IF(AND($J266>0,$L266=0,$N266=0,$AH266=TRUE,$AJ266=TRUE),ROUND(MIN(SUM($HX266-$BZ266),SUM(SUM($J266,$L266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA266)*3),0),IF(AND($J266>0,$L266>0,$N266=0,$AH266=FALSE,$AJ266=TRUE),ROUND(MIN(SUM($HX266-$BZ266),SUM(SUM($J266,$L266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA266)*3),0),IF(AND($J266>0,$L266>0,$N266=0,$AH266=TRUE,$AJ266=TRUE),ROUND(MIN(SUM($HX266-$BZ266),SUM(SUM($J266,$L266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA266)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K266=0,0,IF(AND($I266>0,$K266>0,$M266=0,$AH266=FALSE),SUM($AR266-$BW266),IF(AND($I266=0,$K266>0,$M266>0,$AH266=FALSE),SUM($AR266/$P266*$K266),IF(AND($I266=0,$K266>0,$M266=0,$AH266=FALSE),$AR266,IF($K266=0,0,IF(AND($I266>0,$K266>0,$M266=0,$AH266=TRUE),ROUND(MIN($HV266,SUM(SUM($I266,$K266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB266,SUM(SUM($I266,$K266)*(FctrChngDts!$B$13)*$AI266)*$IB266)),0),IF(AND($I266=0,$K266>0,$M266>0,$AH266=TRUE),ROUND(MIN($HV266,SUM(SUM($I266,$K266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB266,SUM(SUM($I266,$K266)*(FctrChngDts!$B$13)*$AI266)*$IB266)),0),IF(AND($I266=0,$K266>0,$M266=0,$AH266=TRUE),$AX266)))))))),0)","v":0},{"$f":"ROUND(IF($K266=0,0,IF(AND($I266>0,$K266>0,$M266=0,$AH266=FALSE),SUM($AS266-$BX266),IF(AND($I266=0,$K266>0,$M266>0,$AH266=FALSE),SUM($AS266/$P266*$K266),IF(AND($I266=0,$K266>0,$M266=0,$AH266=FALSE),$AS266,IF($K266=0,0,IF(AND($I266>0,$K266>0,$M266=0,$AH266=TRUE),ROUND(MIN(SUM($HV266-$BW266),SUM(SUM($I266,$K266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB266)*3),0),IF(AND($I266=0,$K266>0,$M266>0,$AH266=TRUE),ROUND(MIN(SUM($HV266-$BW266),SUM(SUM($I266,$K266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB266)*3),0),IF(AND($I266=0,$K266>0,$M266=0,$AH266=TRUE),$AY266)))))))),0)","v":0},0,{"$f":"IF($L266=0,0,IF(AND($J266>0,$L266>0,$N266=0,$AH266=FALSE,$AJ266=FALSE),ROUND(MIN($HY266,SUM(SUM($J266,$L266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB266,SUM(SUM($J266,$L266)*(FctrChngDts!$B$13)*$AI266)*$IB266)),0),IF(AND($J266>0,$L266>0,$N266=0,$AH266=TRUE,$AJ266=FALSE),ROUND(MIN($HY266,SUM(SUM(SUM(SUM($J266,$L266)*FctrChngDts!$C$11*$IB266),SUM(SUM($J266,$L266)*SUM(FctrChngDts!$B$13*$AI266)*$IB266)))),0),IF(AND($J266=0,$L266>0,$N266=0,$AH266=FALSE,$AJ266=FALSE),ROUND(MIN($HY266,SUM($L266*FctrChngDts!$C$11)),0),IF(AND($J266=0,$L266>0,$N266=0,$AH266=TRUE,$AJ266=FALSE),ROUND(MIN($HY266,SUM(SUM(SUM(SUM($J266,$L266)*FctrChngDts!$C$11*$IB266),SUM(SUM($J266,$L266)*SUM(FctrChngDts!$B$13*$AI266)*$IB266)))),0),IF(AND($J266>0,$L266>0,$N266=0,$AH266=FALSE,$AJ266=TRUE),ROUND(MIN($HY266,SUM(SUM($J266,$L266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB266,SUM(SUM($J266,$L266)*(FctrChngDts!$B$13)*$AI266)*$IB266)),0),IF(AND($J266>0,$L266>0,$N266=0,$AH266=TRUE,$AJ266=TRUE),ROUND(MIN($HY266,SUM(SUM(SUM(SUM($J266,$L266)*FctrChngDts!$C$12*$IB266),SUM(SUM($J266,$L266)*SUM(FctrChngDts!$B$13*$AI266)*$IB266)))),0),IF(AND($J266=0,$L266>0,$N266=0,$AH266=FALSE,$AJ266=TRUE),ROUND(MIN($HY266,SUM($L266*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J266=0,$L266>0,$N266=0,$AH266=TRUE,$AJ266=TRUE),ROUND(MIN($HY266,SUM(SUM(SUM(SUM($J266,$L266)*FctrChngDts!$C$12*$IB266),SUM(SUM($J266,$L266)*SUM(FctrChngDts!$B$13*$AI266)*$IB266)))),0))))))))))","v":0},{"$f":"IF($L266=0,0,IF(AND($J266>0,$L266>0,$N266=0,$AH266=FALSE,$AJ266=FALSE),ROUND(MIN(SUM($HY266-$CF266),SUM(SUM($J266,$L266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB266)*3),0),IF(AND($J266>0,$L266>0,$N266=0,$AH266=TRUE,$AJ266=FALSE),ROUND(MIN(SUM($HY266-$CF266),SUM(SUM($J266,$L266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB266)*3),0),IF(AND($J266=0,$L266>0,$N266=0,$AH266=FALSE,$AJ266=FALSE),ROUND(MIN(SUM($HY266-$CF266),SUM($AU266*3)),0),IF(AND($J266=0,$L266>0,$N266=0,$AH266=TRUE,$AJ266=FALSE),ROUND(MIN(SUM($HY266-$CF266),SUM(SUM($J266,$L266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB266)*3),0),IF(AND($J266>0,$L266>0,$N266=0,$AH266=FALSE,$AJ266=TRUE),ROUND(MIN(SUM($HY266-$CF266),SUM(SUM($J266,$L266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB266)*3),0),IF(AND($J266>0,$L266>0,$N266=0,$AH266=TRUE,$AJ266=TRUE),ROUND(MIN(SUM($HY266-$CF266),SUM(SUM($J266,$L266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB266)*3),0),IF(AND($J266=0,$L266>0,$N266=0,$AH266=FALSE,$AJ266=TRUE),ROUND(MIN(SUM($HY266-$CF266),SUM($AU266*3)),0),IF(AND($J266=0,$L266>0,$N266=0,$AH266=TRUE,$AJ266=TRUE),ROUND(MIN(SUM($HY266-$CF266),SUM(SUM($J266,$L266)*IF($AJ266=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB266)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S266>0,Account!$AG$2=TRUE,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH266=FALSE),SUM(Usage!$BW266:$CB266)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V266>0,Account!$AG$2=TRUE,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH266=FALSE),SUM(Usage!$CC266:$CH266)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y266>0,Account!$AG$2=TRUE,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH266=FALSE),SUM(Usage!$CI266:$CN266)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH266=TRUE,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S266),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S266)),2)","v":0},{"$f":"ROUND(IF(OR($AH266=TRUE,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V266),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V266)),2)","v":0},{"$f":"IF(OR($AH266=TRUE,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y266),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y266))","v":0},{"$f":"ROUND(IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW266),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW266)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX266),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX266)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY266),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY266)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ266),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ266)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA266),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA266)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB266),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB266)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S266),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC266),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC266)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD266),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD266)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE266),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE266)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF266),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF266)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG266),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG266)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH266),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH266)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V266),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI266),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI266))","v":0},{"$f":"IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ266),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ266))","v":0},{"$f":"IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK266),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK266))","v":0},{"$f":"IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL266),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL266))","v":0},{"$f":"IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM266),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM266))","v":0},{"$f":"IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN266),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN266))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y266)","v":0},0,0,0,0,{"$f":"IF($DW266>IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV266*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV266*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW266-IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV266*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV266*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV266<$DW266,SUM($DW266-$DV266),0))","v":0},{"$f":"IF(OR(AND($D266<=FctrChngDts!$B$14,Usage!$E266>FctrChngDts!$B$14),AND(Usage!$D266<=FctrChngDts!$C$14,Usage!$E266>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW266),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX266),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY266),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ266),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA266),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB266),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC266),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD266),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE266),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF266),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG266),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH266),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI266)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ266)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK266)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL266)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM266)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN266)","v":0},0,{"$f":"IF(AND($S266>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E266<>\"D-CARE\",Tenant!$F266=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET266=TRUE,$S266>0,$V266=0),SUM(SUM($BW266:$CB266)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET266=TRUE,$S266>0,$V266>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW266:$CB266)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET266=TRUE,$S266>0,$V266>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW266:$CB266)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S266>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S266>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S266>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV266=TRUE,$S266>0,$V266=0),SUM(SUM($BW266:$CB266)*'CRS1'!$P$2),IF(AND($EV266=TRUE,$S266>0,$V266>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW266:$CB266)*'CRS1'!$P$2),IF(AND($EV266=TRUE,$S266>0,$V266>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW266:$CB266)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S266>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX266=TRUE,$S266>0,$V266=0),SUM(SUM($BW266:$CB266)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX266=TRUE,$S266>0,$V266>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW266:$CB266)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX266=TRUE,$S266>0,$V266>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW266:$CB266)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S266>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ266=TRUE,$S266>0),SUM(SUM($BW266:$CB266)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V266>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E266<>\"D-CARE\",Tenant!$F266=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB266=TRUE,$S266>0,$V266>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC266:$CH266)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB266=TRUE,$S266>0,$V266>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC266:$CH266)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB266=TRUE,$V266>0,$Y266>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC266:$CH266)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB266=TRUE,$V266>0,$Y266>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC266:$CH266)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB266=TRUE,$S266=0,$V266>0,$Y266=0),SUM(SUM($CC266:$CH266)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V266>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V266>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V266>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD266=TRUE,$S266>0,$V266>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC266:$CH266)*'CRS2'!$P$2),IF(AND($FD266=TRUE,$S266>0,$V266>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC266:$CH266)*'CRS2'!$P$2),IF(AND($FD266=TRUE,$V266>0,$Y266>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC266:$CH266)*'CRS2'!$P$2),IF(AND($FD266=TRUE,$V266>0,$Y266>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC266:$CH266)*'CRS2'!$P$2),IF(AND($FD266=TRUE,$S266=0,$V266>0,$Y266=0),SUM(SUM($CC266:$CH266)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V266>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF266=TRUE,$S266>0,$V266>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC266:$CH266)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF266=TRUE,$S266>0,$V266>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC266:$CH266)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF266=TRUE,$V266>0,$Y266>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC266:$CH266)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF266=TRUE,$V266>0,$Y266>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC266:$CH266)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF266=TRUE,$S266=0,$V266>0,$Y266=0),SUM(SUM($CC266:$CH266)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V266>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH266=TRUE,$V266>0),SUM(SUM($CC266:$CH266)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y266>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E266<>\"D-CARE\",Tenant!$F266=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ266=TRUE,$V266=0,$Y266>0),SUM(SUM($CI266:$CN266)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ266=TRUE,$V266>0,$Y266>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI266:$CN266)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ266=TRUE,$V266>0,$Y266>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI266:$CN266)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y266>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y266>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y266>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL266=TRUE,$V266=0,$Y266>0),SUM(SUM($CI266:$CN266)*'CRS3'!$P$2),IF(AND($FL266=TRUE,$V266>0,$Y266>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI266:$CN266)*'CRS3'!$P$2),IF(AND($FL266=TRUE,$V266>0,$Y266>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI266:$CN266)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y266>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN266=TRUE,$V266=0,$Y266>0),SUM(SUM($CI266:$CN266)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN266=TRUE,$V266>0,$Y266>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI266:$CN266)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN266=TRUE,$V266>0,$Y266>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI266:$CN266)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y266>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP266=TRUE,$Y266>0),SUM(SUM($CI266:$CN266)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR266:$FT266))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO266:$CQ266,$FR266:$FT266))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA266:$EF266)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG266:$EL266)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM266:$ER266)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV266,$CO266:$CQ266,$EA266:$ER266)/$P266)*$S266*FctrChngDts!$B$15),SUM(SUM(SUM($DV266,$CO266:$CQ266,$FR266:$FT266)/$P266)*$S266*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV266,$CO266:$CQ266,$EA266:$ER266)/$P266)*$V266*FctrChngDts!$B$15),SUM(SUM(SUM($DV266,$CO266:$CQ266,$FR266:$FT266)/$P266)*$V266*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV266,$CO266:$CQ266,$EA266:$ER266)/$P266)*$Y266*FctrChngDts!$B$15),SUM(SUM(SUM($DV266,$CO266:$CQ266,$FR266:$FT266)/$P266)*$Y266*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA266*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI266*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ266*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ266,$FU266,$GF266,$GZ266:$HE266),IF(Account!$Q$2=TRUE,SUM($DZ266,$FV266,$GF266,$GZ266:$HE266),SUM($DZ266,$ES266,$FU266:$FV266,$GF266,$GZ266:$HE266)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E266),Usage!$P266,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D266,FctrChngDts!$C$17<=Usage!$E266),SUM(FctrChngDts!$C$17-Usage!$D266),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E266),Usage!$P266,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D266,FctrChngDts!$C$19<=Usage!$E266),SUM(FctrChngDts!$C$19-Usage!$D266),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK266*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK266*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL266*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL266*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D266))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A266,Tenant!$A:$J,8,FALSE)=TRUE,$GG266<0),0,SUM(SUM(SUM($GG266/$P266*$GP266)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A266,Tenant!$A:$J,8,FALSE)=TRUE,$GG266<0),0,SUM(SUM(SUM($GG266/$P266*$GQ266)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D266))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A266,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV266*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A266,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW266*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU266:$DA266,$EU266,$EA266:$EF266,$FA266)-SUM(SUM($BW266:$CB266)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD266:$DJ266,$FC266,$EG266:$EL266,$FI266)-SUM(SUM($CC266:$CH266)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM266:$DS266,$FK266,$EM266:$ER266,$FQ266)-SUM(SUM($CI266:$CN266)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO266,$CU266:$DA266,$EU266,$EW266,$EY266,$EA266:$EF266,$FA266,$CP266,$DD266:$DJ266,$FC266,$FE266,$FG266,$EG266:$EL266,$FI266)/$P266*$S266)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO266,$CU266:$DA266,$EU266,$EW266,$EY266,$EA266:$EF266,$FA266,$CP266,$DD266:$DJ266,$FC266,$FE266,$FG266,$EG266:$EL266,$FI266)/$P266*$V266)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ266,$DM266:$DS266,$FK266,$FM266,$FO266,$EM266:$ER266,$FQ266)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D266,BslnAllctnCrrnt!$A$1<=$E266),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK266=\"FSP1\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$Q266,BslnAllctnCrrnt!$A$1<$R266),SUM(BslnAllctnCrrnt!$A$1-$Q266),IF(AND($AK266=\"FSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$Q266,BslnAllctnCrrnt!$A$1<$R266),SUM(BslnAllctnCrrnt!$A$1-$Q266),IF(AND($AK266=\"FSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),$I266,IF(AND($AK266=\"SSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$Q266,BslnAllctnCrrnt!$A$1<$R266),SUM(BslnAllctnCrrnt!$A$1-$Q266),IF(AND($AK266=\"SSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),$I266,0)))))","v":0},{"$f":"IF(AND($AK266=\"FSP1\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$Q266,BslnAllctnCrrnt!$A$1<$R266),SUM($I266-$HG266),IF(AND($AK266=\"FSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$Q266,BslnAllctnCrrnt!$A$1<$R266),SUM($I266-$HG266),IF(AND($AK266=\"FSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM($I266-$HG266),IF(AND($AK266=\"SSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$Q266,BslnAllctnCrrnt!$A$1<$R266),SUM($I266-$HG266),IF(AND($AK266=\"SSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM($I266-$HG266),0)))))","v":0},{"$f":"IF(AND($AK266=\"SSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$Q266,BslnAllctnCrrnt!$A$1<$R266),0,IF(AND(FctrChngDts!$A$2>=$D266,FctrChngDts!$B$2<$E266),IF(AND($AK266=\"SSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM(BslnAllctnCrrnt!$A$1-$T266),0),IF(AND($AK266=\"FSP2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM(BslnAllctnCrrnt!$A$1-$T266),IF(AND($AK266=\"FSP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM(BslnAllctnCrrnt!$A$1-$T266),IF(AND($AK266=\"FSP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$W266,BslnAllctnCrrnt!$A$1<$X266),$K266,IF(AND($AK266=\"FSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$Q266,BslnAllctnCrrnt!$A$1<$R266),0,IF(AND($AK266=\"FSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM(BslnAllctnCrrnt!$A$1-$T266),IF(AND($AK266=\"SSP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM(BslnAllctnCrrnt!$A$1-$T266),IF(AND($AK266=\"SSP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$W266,BslnAllctnCrrnt!$A$1<$X266),$K266,0)))))))))","v":0},{"$f":"IF(AND($AK266=\"SSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$Q266,BslnAllctnCrrnt!$A$1<$R266),SUM($K266-$HI266),IF(AND($AK266=\"SSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM($K266-$HI266),IF(AND($AK266=\"FSP2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM($K266-$HI266),IF(AND($AK266=\"FSP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM($K266-$HI266),IF(AND($AK266=\"FSP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$W266,BslnAllctnCrrnt!$A$1<$X266),SUM($K266-$HI266),IF(AND($AK266=\"FSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$Q266,BslnAllctnCrrnt!$A$1<$R266),SUM($K266-$HI266),IF(AND($AK266=\"FSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM($K266-$HI266),IF(AND($AK266=\"SSP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM($K266-$HI266),IF(AND($AK266=\"SSP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$W266,BslnAllctnCrrnt!$A$1<$X266),SUM($K266-$HI266),0)))))))))","v":0},{"$f":"IF(AND($AK266=\"FSP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),0,IF(AND($AK266=\"FSP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$W266,BslnAllctnCrrnt!$A$1<$X266),SUM(BslnAllctnCrrnt!$A$1-$W266),IF(AND($AK266=\"FSP3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$W266,BslnAllctnCrrnt!$A$1<$X266),SUM(BslnAllctnCrrnt!$A$1-$W266),0)))","v":0},{"$f":"IF(AND($AK266=\"FSP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM($M266-$HK266),IF(AND($AK266=\"FSP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$W266,BslnAllctnCrrnt!$A$1<$X266),SUM($M266-$HK266),IF(AND($AK266=\"FSP3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$W266,BslnAllctnCrrnt!$A$1<$X266),SUM($M266-$HK266),0)))","v":0},{"$f":"IF(AND($AK266=\"FWP1\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$Q266,BslnAllctnCrrnt!$A$1<$R266),SUM(BslnAllctnCrrnt!$A$1-$Q266),IF(AND($AK266=\"FWP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$Q266,BslnAllctnCrrnt!$A$1<$R266),SUM(BslnAllctnCrrnt!$A$1-$Q266),IF(AND($AK266=\"FWP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),$J266,IF(AND(FctrChngDts!$A$2>=$D266,FctrChngDts!$B$2<$E266),IF(AND($AK266=\"SSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$Q266,BslnAllctnCrrnt!$A$1<$R266),SUM(BslnAllctnCrrnt!$A$1-$Q266),0),IF(AND($AK266=\"SSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),$J266,0)))))","v":0},{"$f":"IF(AND($AK266=\"FWP1\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$Q266,BslnAllctnCrrnt!$A$1<$R266),SUM($J266-$HM266),IF(AND($AK266=\"FWP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$Q266,BslnAllctnCrrnt!$A$1<$R266),SUM($J266-$HM266),IF(AND($AK266=\"FWP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM($J266-$HM266),IF(AND($AK266=\"SSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$Q266,BslnAllctnCrrnt!$A$1<$R266),SUM($J266-$HM266),IF(AND($AK266=\"SSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM($J266-$HM266),0)))))","v":0},{"$f":"IF(AND($AK266=\"FWP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$Q266,BslnAllctnCrrnt!$A$1<$R266),0,IF(AND($AK266=\"FWP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM(BslnAllctnCrrnt!$A$1-$T266),IF(AND($AK266=\"FWP2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM(BslnAllctnCrrnt!$A$1-$T266),IF(AND($AK266=\"FWP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM(BslnAllctnCrrnt!$A$1-$T266),IF(AND($AK266=\"FWP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$W266,BslnAllctnCrrnt!$A$1<$X266),$L266,IF(AND($AK266=\"SSP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM(BslnAllctnCrrnt!$A$1-$T266),IF(AND($AK266=\"SSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$Q266,BslnAllctnCrrnt!$A$1<$R266),0,IF(AND($AK266=\"SSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM(BslnAllctnCrrnt!$A$1-$T266),0))))))))","v":0},{"$f":"IF(AND($AK266=\"FWP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$Q266,BslnAllctnCrrnt!$A$1<$R266),SUM($L266-$HO266),IF(AND($AK266=\"FWP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM($L266-$HO266),IF(AND($AK266=\"FWP2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM($L266-$HO266),IF(AND($AK266=\"FWP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM($L266-$HO266),IF(AND($AK266=\"FWP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$W266,BslnAllctnCrrnt!$A$1<$X266),SUM($L266-$HO266),IF(AND($AK266=\"SSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$Q266,BslnAllctnCrrnt!$A$1<$R266),SUM($L266-$HO266),IF(AND($AK266=\"SSP1P2\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM($L266-$HO266),0)))))))","v":0},{"$f":"IF(AND($AK266=\"FWP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),0,IF(AND($AK266=\"FWP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$W266,BslnAllctnCrrnt!$A$1<$X266),SUM(BslnAllctnCrrnt!$A$1-$W266),IF(AND($AK266=\"FWP3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$W266,BslnAllctnCrrnt!$A$1<$X266),SUM(BslnAllctnCrrnt!$A$1-$W266),IF(AND($AK266=\"SSP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),0,IF(AND($AK266=\"SSP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$W266,BslnAllctnCrrnt!$A$1<$X266),SUM(BslnAllctnCrrnt!$A$1-$W266),0)))))","v":0},{"$f":"IF(AND($AK266=\"FWP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM($N266-$HQ266),IF(AND($AK266=\"FWP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$W266,BslnAllctnCrrnt!$A$1<$X266),SUM($N266-$HQ266),IF(AND($AK266=\"FWP3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$W266,BslnAllctnCrrnt!$A$1<$X266),SUM($N266-$HQ266),IF(AND($AK266=\"SSP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$T266,BslnAllctnCrrnt!$A$1<$U266),SUM($N266-$HQ266),IF(AND($AK266=\"SSP2P3\",$HF266=TRUE,BslnAllctnCrrnt!$A$1>=$W266,BslnAllctnCrrnt!$A$1<$X266),SUM($N266-$HQ266),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[269,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G270),0,IF($F270<=$G270,SUM($G270-$F270),IF($F270>$G270,SUM((Account!$L$2-Usage!$F270)+Usage!$G270+1))))","v":0},{"$f":"IF($Q270=0,0,IF($R270=0,0,IF(AND($Q270<FctrChngDts!$A$2,$R270>=FctrChngDts!$A$2),SUM($R270-FctrChngDts!$A$2+1),IF(AND($Q270>=FctrChngDts!$A$2,$R270>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q270),IF(AND($Q270>=FctrChngDts!$A$2,$R270<FctrChngDts!$B$2),SUM($R270-$Q270+1),0)))))","v":0},{"$f":"IF($Q270=0,0,IF($R270=0,0,IF(AND($Q270<FctrChngDts!$A$2,$R270>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q270),IF(AND($Q270<FctrChngDts!$A$2,$R270<FctrChngDts!$A$2),SUM($R270-$Q270+1),IF(AND($Q270>FctrChngDts!$A$2,$R270>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R270+1),0)))))","v":0},{"$f":"IF($T270=0,0,IF($U270=0,0,IF(AND($T270<FctrChngDts!$A$2,$U270>=FctrChngDts!$A$2),SUM($U270-FctrChngDts!$A$2+1),IF(AND($T270>=FctrChngDts!$A$2,$U270<FctrChngDts!$B$2),SUM($U270-$T270+1),IF(AND($T270>=FctrChngDts!$A$2,$U270>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T270)<0),0,IF(AND($T270>=FctrChngDts!$A$2,$U270>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T270),0))))))","v":0},{"$f":"IF($T270=0,0,IF($U270=0,0,IF(AND($T270<FctrChngDts!$A$2,$U270>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T270),IF(AND($T270>=FctrChngDts!$B$2,$U270>=FctrChngDts!$B$2),SUM($U270-$T270+1),IF(AND($T270<FctrChngDts!$A$2,$U270<FctrChngDts!$A$2),SUM($U270-$T270+1),IF(AND($T270>=FctrChngDts!$A$2,$U270>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U270+1),0))))))","v":0},{"$f":"IF($W270=0,0,IF($X270=0,0,IF(AND($W270>=FctrChngDts!$A$2,$X270>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W270)<0),0,IF(AND($W270>=FctrChngDts!$A$2,$X270>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W270),IF(AND($W270>=FctrChngDts!$A$2,$X270<FctrChngDts!$B$2),SUM($X270-$W270+1),IF(AND($W270<FctrChngDts!$A$2,$X270>=FctrChngDts!$A$2),SUM($X270-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W270=0,0,IF($X270=0,0,IF(AND($W270<FctrChngDts!$A$2,$X270<FctrChngDts!$A$2),SUM($X270-$W270+1),IF(AND($W270>=FctrChngDts!$A$2,$X270>=FctrChngDts!$B$2,SUM($X270-FctrChngDts!$B$2+1)<=$Y270),SUM($X270-FctrChngDts!$B$2+1),IF(AND($W270>=FctrChngDts!$A$2,$X270>=FctrChngDts!$B$2),SUM($X270-$W270+1),IF(AND($W270<FctrChngDts!$A$2,$X270>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W270),0))))))","v":0},{"$f":"IF(AND($D270>=FctrChngDts!$C$2,$E270<FctrChngDts!$E$2),\"1\",IF(AND($D270>=FctrChngDts!$E$2,$E270<FctrChngDts!$G$2),\"2\",IF(AND($D270>=FctrChngDts!$G$2,$E270<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D270>=FctrChngDts!$D$2,,IF(AND($D270>=FctrChngDts!$C$2,$D270<=FctrChngDts!$D$2),$D270,IF(AND($D270>=FctrChngDts!$C$2,$D270>=FctrChngDts!$D$2,$E270>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D270>FctrChngDts!$D$2,,IF($D270=FctrChngDts!$D$2,$D270,IF(AND($D270>=FctrChngDts!$C$2,$E270<FctrChngDts!$D$2),$E270,IF(AND($D270>=FctrChngDts!$C$2,$E270>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D270>=FctrChngDts!$D$2,$E270>=FctrChngDts!$D$2,$E270>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E270<FctrChngDts!$D$2,$E270<=FctrChngDts!$D$2),$E270,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D270<FctrChngDts!$E$2,$E270<FctrChngDts!$E$2),,IF($D270>FctrChngDts!$F$2,,IF(AND($D270>=FctrChngDts!$E$2,$D270<=FctrChngDts!$F$2),$D270,IF(AND($D270>=FctrChngDts!$E$2,$D270>=FctrChngDts!$F$2,$E270>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D270>FctrChngDts!$F$2,,IF($E270=FctrChngDts!$F$2,$E270,IF(AND($D270<FctrChngDts!$E$2,$E270<=FctrChngDts!$F$2),$E270,IF(AND($D270>=FctrChngDts!$E$2,$E270<FctrChngDts!$F$2),$E270,IF(AND($D270>=FctrChngDts!$E$2,$E270>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D270>=FctrChngDts!$F$2,$E270>=FctrChngDts!$F$2,$E270>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D270<FctrChngDts!$G$2,$E270<FctrChngDts!$G$2),,IF($D270>FctrChngDts!$H$2,,IF(AND($D270>=FctrChngDts!$G$2,$D270<=FctrChngDts!$H$2),$D270,IF(AND($D270>=FctrChngDts!$G$2,$D270>=FctrChngDts!$H$2,$E270>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D270>FctrChngDts!$H$2,,IF($E270=FctrChngDts!$H$2,$E270,IF(AND($D270<FctrChngDts!$G$2,$E270<=FctrChngDts!$H$2),$E270,IF(AND($D270>=FctrChngDts!$G$2,$E270<FctrChngDts!$H$2),$E270,IF(AND($D270>=FctrChngDts!$G$2,$E270>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D270>=FctrChngDts!$H$2,$E270>=FctrChngDts!$H$2,$E270>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A270,Tenant!$A270:$J569,6,FALSE)","v":0},{"$f":"VLOOKUP($A270,Tenant!$A270:$J569,7,FALSE)","v":0},{"$f":"VLOOKUP($A270,Tenant!$A270:$J569,10,FALSE)","v":0},0,{"$f":"IF(AND($AK270=\"FSP2\",$AJ270=FALSE,$HF270=FALSE),SUM($K270*FctrChngDts!$C$9),IF(AND($AK270=\"FSP2\",$AJ270=TRUE,$HF270=FALSE),SUM($K270*FctrChngDts!$C$10),IF(AND($AK270=\"FSP2P3\",$AJ270=FALSE,$HF270=FALSE),SUM(SUM($K270,$M270)*FctrChngDts!$C$9),IF(AND($AK270=\"FSP2P3\",$AJ270=TRUE,$HF270=FALSE),SUM(SUM($K270,$M270)*FctrChngDts!$C$10),IF(AND($AK270=\"FSP3\",$AJ270=FALSE,$HF270=FALSE),SUM($M270*FctrChngDts!$C$9),IF(AND($AK270=\"FSP3\",$AJ270=TRUE,$HF270=FALSE),SUM($M270*FctrChngDts!$C$10),IF(AND($AK270=\"FSP1\",$AJ270=FALSE,$HF270=FALSE),SUM($I270*FctrChngDts!$C$9),IF(AND($AK270=\"FSP1\",$AJ270=TRUE,$HF270=FALSE),SUM($I270*FctrChngDts!$C$10),IF(AND($AK270=\"FSP1P2\",$AJ270=FALSE,$HF270=FALSE),SUM(SUM($I270,$K270)*FctrChngDts!$C$9),IF(AND($AK270=\"FSP1P2\",$AJ270=TRUE,$HF270=FALSE),SUM(SUM($I270,$K270)*FctrChngDts!$C$10),IF(AND($Z270=\"Summer\",$AK270=\"SSP2P3\",$AJ270=FALSE,$HF270=FALSE),SUM(SUM(SUM(SUM($K270,$M270)*FctrChngDts!$C$9),SUM(SUM($L270,$N270)*FctrChngDts!$C$11))*$AF270),IF(AND($Z270=\"Summer\",$AK270=\"SSP2P3\",$AJ270=TRUE,$HF270=FALSE),SUM(SUM(SUM(SUM($K270,$M270)*FctrChngDts!$C$10),SUM(SUM($L270,$N270)*FctrChngDts!$C$12))*$AF270),IF(AND($Z270=\"Winter\",$AK270=\"SSP2P3\",$AJ270=FALSE,$HF270=FALSE),SUM(SUM(SUM(SUM($K270,$M270)*FctrChngDts!$C$9),SUM(SUM($L270,$N270)*FctrChngDts!$C$11))-$AO270),IF(AND($Z270=\"Winter\",$AK270=\"SSP2P3\",$AJ270=TRUE,$HF270=FALSE),SUM(SUM(SUM(SUM($K270,$M270)*FctrChngDts!$C$10),SUM(SUM($L270,$N270)*FctrChngDts!$C$12))-$AO270),IF(AND($Z270=\"Summer\",$AK270=\"SSP1P2\",$AJ270=FALSE,$HF270=FALSE),SUM(SUM(SUM(SUM($I270,$K270)*FctrChngDts!$C$9),SUM(SUM($J270,$L270)*FctrChngDts!$C$11))*$AF270),IF(AND($Z270=\"Summer\",$AK270=\"SSP1P2\",$AJ270=TRUE,$HF270=FALSE),SUM(SUM(SUM(SUM($I270,$K270)*FctrChngDts!$C$10),SUM(SUM($J270,$L270)*FctrChngDts!$C$12))*$AF270),IF(AND($Z270=\"Winter\",$AK270=\"SSP1P2\",$AJ270=FALSE,$HF270=FALSE),SUM(SUM(SUM(SUM($I270,$K270)*FctrChngDts!$C$9),SUM(SUM($J270,$L270)*FctrChngDts!$C$11))-$AO270),IF(AND($Z270=\"Winter\",$AK270=\"SSP1P2\",$AJ270=TRUE,$HF270=FALSE),SUM(SUM(SUM(SUM($I270,$K270)*FctrChngDts!$C$10),SUM(SUM($J270,$L270)*FctrChngDts!$C$12))-$AO270),IF(AND($AK270=\"FSP2\",$AJ270=FALSE,$HF270=TRUE),SUM(SUM($HI270*FctrChngDts!$B$9),SUM($HJ270*FctrChngDts!$C$9)),IF(AND($AK270=\"FSP2\",$AJ270=TRUE,$HF270=TRUE),SUM(SUM($HI270*FctrChngDts!$B$10),SUM($HJ270*FctrChngDts!$C$10)),IF(AND($AK270=\"FSP2P3\",$AJ270=FALSE,$HF270=TRUE),SUM(SUM(SUM($HI270,$HK270)*FctrChngDts!$B$9),SUM(SUM($HJ270,$HL270)*FctrChngDts!$C$9)),IF(AND($AK270=\"FSP2P3\",$AJ270=TRUE,$HF270=TRUE),SUM(SUM(SUM($HI270,$HK270)*FctrChngDts!$B$10),SUM(SUM($HJ270,$HL270)*FctrChngDts!$C$10)),IF(AND($AK270=\"FSP3\",$AJ270=FALSE,$HF270=TRUE),SUM(SUM($HK270*FctrChngDts!$B$9),SUM($HL270*FctrChngDts!$C$9)),IF(AND($AK270=\"FSP3\",$AJ270=TRUE,$HF270=TRUE),SUM(SUM($HK270*FctrChngDts!$B$10),SUM($HL270*FctrChngDts!$C$10)),IF(AND($AK270=\"FSP1\",$AJ270=FALSE,$HF270=TRUE),SUM(SUM($HG270*FctrChngDts!$B$9),SUM($HH270*FctrChngDts!$C$9)),IF(AND($AK270=\"FSP1\",$AJ270=TRUE,$HF270=TRUE),SUM(SUM($HG270*FctrChngDts!$B$10),SUM($HH270*FctrChngDts!$C$10)),IF(AND($AK270=\"FSP1P2\",$AJ270=FALSE,$HF270=TRUE),SUM(SUM(SUM($HG270,$HI270)*FctrChngDts!$B$9),SUM(SUM($HH270,$HJ270)*FctrChngDts!$C$9)),IF(AND($AK270=\"FSP1P2\",$AJ270=TRUE,$HF270=TRUE),SUM(SUM(SUM($HG270,$HI270)*FctrChngDts!$B$10),SUM(SUM($HG270,$HI270)*FctrChngDts!$C$10)),IF(AND($Z270=\"Summer\",$AK270=\"SSP2P3\",$AJ270=FALSE,$HF270=TRUE),SUM(SUM(SUM(SUM($HI270,$HK270)*FctrChngDts!$B$9),SUM(SUM($HJ270,$HL270)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO270,$HQ270)*FctrChngDts!$B$11),SUM(SUM($HP270,$HR270)*FctrChngDts!$C$11))*$AF270),IF(AND($Z270=\"Summer\",$AK270=\"SSP2P3\",$AJ270=TRUE,$HF270=TRUE),SUM(SUM(SUM(SUM($HI270,$HK270)*FctrChngDts!$B$10),SUM(SUM($HJ270,$HL270)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO270,$HQ270)*FctrChngDts!$B$12),SUM(SUM($HP270,$HR270)*FctrChngDts!$C$12))*$AF270),IF(AND($Z270=\"Winter\",$AK270=\"SSP2P3\",$AJ270=FALSE,$HF270=TRUE),SUM(SUM(SUM(SUM($HI270,$HK270)*FctrChngDts!$B$9),SUM(SUM($HJ270,$HL270)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO270,$HQ270)*FctrChngDts!$B$11),SUM(SUM($HP270,$HR270)*FctrChngDts!$C$11))-$AO270),IF(AND($Z270=\"Winter\",$AK270=\"SSP2P3\",$AJ270=TRUE,$HF270=TRUE),SUM(SUM(SUM(SUM($HI270,$HK270)*FctrChngDts!$B$10),SUM(SUM($HO270,$HQ270)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO270,$HQ270)*FctrChngDts!$B$12),SUM(SUM($HP270,$HR270)*FctrChngDts!$C$12))-$AO270),IF(AND($Z270=\"Summer\",$AK270=\"SSP1P2\",$AJ270=FALSE,$HF270=TRUE),SUM(SUM(SUM(SUM($HG270,$HI270)*FctrChngDts!$B$9),SUM(SUM($HH270,$HJ270)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM270,$HO270)*FctrChngDts!$B$11),SUM(SUM($HN270,$HP270)*FctrChngDts!$C$11))*$AF270),IF(AND($Z270=\"Summer\",$AK270=\"SSP1P2\",$AJ270=TRUE,$HF270=TRUE),SUM(SUM(SUM(SUM($HG270,$HI270)*FctrChngDts!$B$10),SUM(SUM($HH270,$HJ270)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM270,$HO270)*FctrChngDts!$B$12),SUM(SUM($HN270,$HP270)*FctrChngDts!$C$12))*$AF270),IF(AND($Z270=\"Winter\",$AK270=\"SSP1P2\",$AJ270=FALSE,$HF270=TRUE),SUM(SUM(SUM(SUM($HG270,$HI270)*FctrChngDts!$B$9),SUM(SUM($HH270,$HJ270)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM270,$HO270)*FctrChngDts!$B$11),SUM(SUM($HN270,$HP270)*FctrChngDts!$C$11))-$AO270),IF(AND($Z270=\"Winter\",$AK270=\"SSP1P2\",$AJ270=TRUE,$HF270=TRUE),SUM(SUM(SUM(SUM($HG270,$HI270)*FctrChngDts!$B$10),SUM(SUM($HH270,$HJ270)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM270,$HO270)*FctrChngDts!$B$12),SUM(SUM($HN270,$HP270)*FctrChngDts!$C$12))-$AO270),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK270=\"FWP1\",$AJ270=FALSE,$HF270=FALSE),SUM($J270*FctrChngDts!$C$11),IF(AND($AK270=\"FWP1\",$AJ270=TRUE,$HF270=FALSE),SUM($J270*FctrChngDts!$C$12),IF(AND($AK270=\"FWP1P2\",$AJ270=FALSE,$HF270=FALSE),SUM(SUM($J270,$L270)*FctrChngDts!$C$11),IF(AND($AK270=\"FWP1P2\",$AJ270=TRUE,$HF270=FALSE),SUM(SUM($J270,$L270)*FctrChngDts!$C$12),IF(AND($AK270=\"FWP2\",$AJ270=FALSE,$HF270=FALSE),SUM($L270*FctrChngDts!$C$11),IF(AND($AK270=\"FWP2\",$AJ270=TRUE,$HF270=FALSE),SUM($L270*FctrChngDts!$C$12),IF(AND($AK270=\"FWP2P3\",$AJ270=FALSE,$HF270=FALSE),SUM(SUM($L270,$N270)*FctrChngDts!$C$11),IF(AND($AK270=\"FWP2P3\",$AJ270=TRUE,$HF270=FALSE),SUM(SUM($L270,$N270)*FctrChngDts!$C$12),IF(AND($AK270=\"FWP3\",$AJ270=FALSE,$HF270=FALSE),SUM($N270*FctrChngDts!$C$11),IF(AND($AK270=\"FWP3\",$AJ270=TRUE,$HF270=FALSE),SUM($N270*FctrChngDts!$C$12),IF(AND($Z270=\"Winter\",$AK270=\"SSP1P2\",$AJ270=FALSE,$HF270=FALSE),SUM(SUM(SUM($I270,$K270)*FctrChngDts!$C$9),SUM(SUM($J270,$L270)*FctrChngDts!$C$11))*$AG270,IF(AND($Z270=\"Winter\",$AK270=\"SSP1P2\",$AJ270=TRUE,$HF270=FALSE),SUM(SUM(SUM($I270,$K270)*FctrChngDts!$B$10),SUM(SUM($J270,$L270)*FctrChngDts!$B$12))*$AG270,IF(AND($Z270=\"Summer\",$AK270=\"SSP1P2\",$AJ270=FALSE,$HF270=FALSE),SUM(SUM(SUM($I270,$K270)*FctrChngDts!$B$9),SUM(SUM($J270,$L270)*FctrChngDts!$B$11))-$AJ270,IF(AND($Z270=\"Summer\",$AK270=\"SSP1P2\",$AJ270=TRUE,$HF270=FALSE),SUM(SUM(SUM($I270,$K270)*FctrChngDts!$C$10),SUM(SUM($J270,$L270)*FctrChngDts!$C$12))-$AJ270,IF(AND($Z270=\"Winter\",$AK270=\"SSP2P3\",$AJ270=FALSE,$HF270=FALSE),SUM(SUM(SUM($K270,$M270)*FctrChngDts!$C$9),SUM(SUM($L270,$N270)*FctrChngDts!$C$11))*$AG270,IF(AND($Z270=\"Winter\",$AK270=\"SSP2P3\",$AJ270=TRUE,$HF270=FALSE),SUM(SUM(SUM($K270,$M270)*FctrChngDts!$C$10),SUM(SUM($L270,$N270)*FctrChngDts!$C$12))*$AG270,IF(AND($Z270=\"Summer\",$AK270=\"SSP2P3\",$AJ270=FALSE,$HF270=FALSE),SUM(SUM(SUM($K270,$M270)*FctrChngDts!$C$9),SUM(SUM($L270,$N270)*FctrChngDts!$C$11))-$AJ270,IF(AND($Z270=\"Summer\",$AK270=\"SSP2P3\",$AJ270=TRUE,$HF270=FALSE),SUM(SUM(SUM($K270,$M270)*FctrChngDts!$C$10),SUM(SUM($L270,$N270)*FctrChngDts!$C$12))-$AJ270,IF(AND($AK270=\"FWP1\",$AJ270=FALSE,$HF270=TRUE),SUM(SUM($HM270*FctrChngDts!$B$11),SUM($HN270*FctrChngDts!$C$11)),IF(AND($AK270=\"FWP1\",$AJ270=TRUE,$HF270=TRUE),SUM(SUM($HM270*FctrChngDts!$B$12),SUM($HN270*FctrChngDts!$C$12)),IF(AND($AK270=\"FWP1P2\",$AJ270=FALSE,$HF270=TRUE),SUM(SUM(SUM($HM270,$HO270)*FctrChngDts!$B$11),SUM(SUM($HN270,$HP270)*FctrChngDts!$C$11)),IF(AND($AK270=\"FWP1P2\",$AJ270=TRUE,$HF270=TRUE),SUM(SUM(SUM($HM270,$KP270)*FctrChngDts!$C$12),SUM(SUM($HN270,$HP270)*FctrChngDts!$C$12)),IF(AND($AK270=\"FWP2\",$AJ270=FALSE,$HF270=TRUE),SUM(SUM($HO270*FctrChngDts!$B$11),SUM($HO270*FctrChngDts!$C$11)),IF(AND($AK270=\"FWP2\",$AJ270=TRUE,$HF270=TRUE),SUM(SUM($HO270*FctrChngDts!$B$12),SUM($HO270*FctrChngDts!$C$12)),IF(AND($AK270=\"FWP2P3\",$AJ270=FALSE,$HF270=TRUE),SUM(SUM(SUM($HO270,$HQ270)*FctrChngDts!$C$11),SUM(SUM($HP270,$HR270)*FctrChngDts!$C$11)),IF(AND($AK270=\"FWP2P3\",$AJ270=TRUE,$HF270=TRUE),SUM(SUM(SUM($HO270,$HQ270)*FctrChngDts!$C$12),SUM(SUM($HP270,$HR270)*FctrChngDts!$C$12)),IF(AND($AK270=\"FWP3\",$AJ270=FALSE,$HF270=TRUE),SUM(SUM($HQ270*FctrChngDts!$B$11),SUM($HR270*FctrChngDts!$C$11)),IF(AND($AK270=\"FWP3\",$AJ270=TRUE,$HF270=TRUE),SUM(SUM($HQ270*FctrChngDts!$B$12),SUM($HR270*FctrChngDts!$C$12)),IF(AND($Z270=\"Winter\",$AK270=\"SSP1P2\",$AJ270=FALSE,$HF270=TRUE),SUM(SUM(SUM(SUM($HG270,$HI270)*FctrChngDts!$B$9),SUM(SUM($HH270,$HJ270)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM270,$HO270)*FctrChngDts!$B$11),SUM(SUM($HN270,$HP270)*FctrChngDts!$C$11))*$AG270),IF(AND($Z270=\"Winter\",$AK270=\"SSP1P2\",$AJ270=TRUE,$HF270=TRUE),SUM(SUM(SUM(SUM($HG270,$HI270)*FctrChngDts!$B$10), SUM(SUM($HH270,$HJ270)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM270,$HO270)*FctrChngDts!$B$12),SUM(SUM($HN270,$HP270)*FctrChngDts!$C$12))*$AG270),IF(AND($Z270=\"Summer\",$AK270=\"SSP1P2\",$AJ270=FALSE,$HF270=TRUE),SUM(SUM(SUM(SUM($HG270,$HI270)*FctrChngDts!$B$9),SUM(SUM($HH270,$HJ270)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM270,$HO270)*FctrChngDts!$B$11),SUM(SUM($HN270,$HP270)*FctrChngDts!$C$11))-$AJ270),IF(AND($Z270=\"Summer\",$AK270=\"SSP1P2\",$AJ270=TRUE,$HF270=TRUE),SUM(SUM(SUM(SUM($HG270,$HI270)*FctrChngDts!$B$10),SUM(SUM($HH270,$HJ270)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM270,$HO270)*FctrChngDts!$B$12),SUM(SUM($HN270,$HP270)*FctrChngDts!$C$12))-$AJ270),IF(AND($Z270=\"Winter\",$AK270=\"SSP2P3\",$AJ270=FALSE,$HF270=TRUE),SUM(SUM(SUM(SUM($HI270,$HK270)*FctrChngDts!$B$9),SUM(SUM($HJ270,$HL270)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO270,$HQ270)*FctrChngDts!$B$11),SUM(SUM($HP270,$HR270)*FctrChngDts!$C$11))*$AG270),IF(AND($Z270=\"Winter\",$AK270=\"SSP2P3\",$AJ270=TRUE,$HF270=TRUE),SUM(SUM(SUM(SUM($HI270,$HK270)*FctrChngDts!$B$10), SUM(SUM($HJ270,$HL270)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO270,$HQ270)*FctrChngDts!$B$12),SUM(SUM($HP270,$HR270)*FctrChngDts!$C$12))*$AG270),IF(AND($Z270=\"Summer\",$AK270=\"SSP2P3\",$AJ270=FALSE,$HF270=TRUE),SUM(SUM(SUM(SUM($HI270,$HK270)*FctrChngDts!$B$9),SUM(SUM($HJ270,$HL270)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO270,$HQ270)*FctrChngDts!$B$11),SUM(SUM($HP270,$HR270)*FctrChngDts!$C$11))-$AJ270),IF(AND($Z270=\"Summer\",$AK270=\"SSP2P3\",$AJ270=TRUE,$HF270=TRUE),SUM(SUM(SUM(SUM($HI270,$HK270)*FctrChngDts!$B$10), SUM(SUM($HJ270,$HL270)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO270,$HQ270)*FctrChngDts!$B$12),SUM(SUM($HP270,$HR270)*FctrChngDts!$C$12))-$AJ270),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK270=\"FSP1\",$AH270=TRUE,SUM(SUM(SUM($AI270*FctrChngDts!$B$13)*I270),$AR270)>$AD270),$AD270,IF(AND($AK270=\"FSP1\",$AH270=TRUE,SUM(SUM(SUM($AI270*FctrChngDts!$B$13)*$I270),$AR270)<=$AD270),SUM(SUM(SUM($AI270*FctrChngDts!$B$13)*$I270),$AR270),IF(AND($Z270=\"Summer\",$AK270=\"SSP1\",$AH270=TRUE,SUM(SUM(SUM(SUM($I270,$J270)*SUM($AI270*FctrChngDts!$B$13))*$AF270),$AR270)>$AD270),$AD270,IF(AND($Z270=\"Summer\",$AK270=\"SSP1\",$AH270=TRUE,SUM(SUM(SUM(SUM($I270,$J270)*SUM($AI270*FctrChngDts!$B$13))*$AF270),$AR270)<=$AD270),SUM(SUM(SUM(SUM($I270,$J270)*SUM($AI270*FctrChngDts!$B$13))*$AF270),$AR270),IF(AND($Z270=\"Winter\",$AK270=\"SSP1\",$AH270=TRUE,SUM(SUM(SUM(SUM($I270,$J270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AU270:$AW270)),$AR270)>$AD270),$AD270,IF(AND($Z270=\"Winter\",$AK270=\"SSP1\",$AH270=TRUE,SUM(SUM(SUM(SUM($I270,$J270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AU270:$AW270)),$AR270)<=$AD270),SUM(SUM(SUM(SUM($I270,$J270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AU270:$AW270)),$AR270),IF(AND($AK270=\"FSP1P2\",$AH270=TRUE,SUM(SUM(SUM(SUM($I270,$K270)*SUM($AI270*FctrChngDts!$B$13))*$AF270),$AR270)>$AD270),$AD270,IF(AND($AK270=\"FSP1P2\",$AH270=TRUE,SUM(SUM(SUM(SUM($I270,$K270)*SUM($AI270*FctrChngDts!$B$13))*$AF270),$AR270)<=$AD270),SUM(SUM(SUM(SUM($I270,$K270)*SUM($AI270*FctrChngDts!$B$13))*$AF270),$AR270),IF(AND($Z270=\"Summer\",$AK270=\"SSP1P2\",$AH270=TRUE,SUM(SUM(SUM(SUM($I270,$K270,$J270,$L270)*SUM($AI270*FctrChngDts!$B$13))*$AF270),$AR270)>$AD270),$AD270,IF(AND($Z270=\"Summer\",$AK270=\"SSP1P2\",$AH270=TRUE,SUM(SUM(SUM(SUM($I270,$K270,$J270,$L270)*SUM($AI270*FctrChngDts!$B$13))*$AF270),$AR270)<=$AD270),SUM(SUM(SUM(SUM($I270,$K270,$J270,$L270)*SUM($AI270*FctrChngDts!$B$13))*$AF270),$AR270),IF(AND($Z270=\"Winter\",$AK270=\"SSP1P2\",$AH270=TRUE,SUM(SUM(SUM(SUM($I270,$K270,$J270,$L270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AU270:$AW270)),$AR270)>$AD270),$AD270,IF(AND($Z270=\"Winter\",$AK270=\"SSP1P2\",$AH270=TRUE,SUM(SUM(SUM(SUM($I270,$K270,$J270,$L270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AU270:$AW270)),$AR270)<=$AD270),MIN($AD270,SUM($AL270,SUM(SUM(SUM(SUM($I270,$K270,$J270,$L270)*SUM($AI270*FctrChngDts!$B$13))*$AF270)))),IF(AND($AK270=\"FSP2\",$AH270=TRUE,SUM(SUM(SUM($AI270*FctrChngDts!$B$13)*$K270),$AR270)>$AD270),$AD270,IF(AND($AK270=\"FSP2\",$AH270=TRUE,SUM(SUM(SUM($AI270*FctrChngDts!$B$13)*$K270),$AR270)<=$AD270),SUM(SUM(SUM($AI270*FctrChngDts!$B$13)*$K270),$AR270),IF(AND($Z270=\"Summer\",$AK270=\"SSP2\",$AH270=TRUE,SUM(SUM(SUM(SUM($K270,$L270)*SUM($AI270*FctrChngDts!$B$13))*$AF270),$AR270)>$AD270),$AD270,IF(AND($Z270=\"Summer\",$AK270=\"SSP2\",$AH270=TRUE,SUM(SUM(SUM(SUM($K270,$L270)*SUM($AI270*FctrChngDts!$B$13))*$AF270),$AR270)<=$AD270),SUM(SUM(SUM(SUM($K270,$L270)*SUM($AI270*FctrChngDts!$B$13))*$AF270),$AR270),IF(AND($Z270=\"Winter\",$AK270=\"SSP2\",$AH270=TRUE,SUM(SUM(SUM(SUM($K270,$L270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AU270:$AW270)),$AR270)>$AD270),$AD270,IF(AND($Z270=\"Winter\",$AK270=\"SSP2\",$AH270=TRUE,SUM(SUM(SUM(SUM($K270,$L270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AU270:$AW270)),$AR270)<=$AD270),SUM(SUM(SUM(SUM($K270,$L270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AU270:$AW270)),$AR270),IF(AND($AK270=\"FSP2P3\",$AH270=TRUE,SUM(SUM(SUM(SUM($K270,$M270)*SUM($AI270*FctrChngDts!$B$13))*$AF270),$AR270)>$AD270),$AD270,IF(AND($AK270=\"FSP2P3\",$AH270=TRUE,SUM(SUM(SUM(SUM($K270,$M270)*SUM($AI270*FctrChngDts!$B$13))*$AF270),$AR270)<=$AD270),SUM(SUM(SUM(SUM($K270,$M270)*SUM($AI270*FctrChngDts!$B$13))*$AF270),$AR270),IF(AND($Z270=\"Summer\",$AK270=\"SSP2P3\",$AH270=TRUE,SUM(SUM(SUM(SUM($K270,$L270,$M270,$N270)*SUM($AI270*FctrChngDts!$B$13))*$AF270),$AR270)>$AD270),$AD270,IF(AND($Z270=\"Summer\",$AK270=\"SSP2P3\",$AH270=TRUE,SUM(SUM(SUM(SUM($K270,$L270,$M270,$N270)*SUM($AI270*FctrChngDts!$B$13))*$AF270),$AR270)<=$AD270),SUM(SUM(SUM(SUM($K270,$L270,$M270,$N270)*SUM($AI270*FctrChngDts!$B$13))*$AF270),$AR270),IF(AND($Z270=\"Winter\",$AK270=\"SSP2P3\",$AH270=TRUE,SUM(SUM(SUM(SUM($K270,$L270,$M270,$N270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AU270:$AW270)),$AR270)>$AD270),$AD270,IF(AND($Z270=\"Winter\",$AK270=\"SSP2P3\",$AH270=TRUE,SUM(SUM(SUM(SUM($K270,$L270,$M270,$N270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AU270:$AW270)),$AR270)<=$AD270),SUM(SUM(SUM(SUM($K270,$L270,$M270,$N270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AU270:$AW270)),$AR270),IF(AND($AK270=\"FSP3\",$AH270=TRUE,SUM(SUM(SUM($AI270*FctrChngDts!$B$13)*$M270),$AR270)>$AD270),$AD270,IF(AND($AK270=\"FSP3\",$AH270=TRUE,SUM(SUM(SUM($AI270*FctrChngDts!$B$13)*$M270),$AR270)<=$AD270),SUM(SUM(SUM($AI270*FctrChngDts!$B$13)*$M270),$AR270),IF(AND($Z270=\"Summer\",$AK270=\"SSP3\",$AH270=TRUE,SUM(SUM(SUM(SUM($M270,$N270)*SUM($AI270*FctrChngDts!$B$13))*$AF270),$AR270)>$AD270),$AD270,IF(AND($Z270=\"Summer\",$AK270=\"SSP3\",$AH270=TRUE,SUM(SUM(SUM(SUM($M270,$N270)*SUM($AI270*FctrChngDts!$B$13))*$AF270),$AR270)<=$AD270),SUM(SUM(SUM(SUM($M270,$N270)*SUM($AI270*FctrChngDts!$B$13))*$AF270),$AR270),IF(AND($Z270=\"Winter\",$AK270=\"SSP3\",$AH270=TRUE,SUM(SUM(SUM(SUM($M270,$N270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AU270:$AW270)),$AR270)>$AD270),$AD270,IF(AND($Z270=\"Winter\",$AK270=\"SSP3\",$AH270=TRUE,SUM(SUM(SUM(SUM($M270,$N270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AU270:$AW270)),$AR270)<=$AD270),SUM(SUM(SUM(SUM($M270,$N270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AU270:$AW270)),$AR270),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK270=\"FWP1\",$AH270=TRUE,SUM(SUM(SUM($AI270*FctrChngDts!$B$13)*$J270),$AU270)>$AE270),$AE270,IF(AND($AK270=\"FWP1\",$AH270=TRUE,SUM(SUM(SUM($AI270*FctrChngDts!$B$13)*$J270),$AU270)<=$AE270),SUM(SUM(SUM($AI270*FctrChngDts!$B$13)*$J270),$AU270),IF(AND($Z270=\"Winter\",$AK270=\"SSP1\",$AH270=TRUE,SUM(SUM(SUM(SUM($I270,$J270)*SUM($AI270*FctrChngDts!$B$13))*$AG270),$AU270)>$AE270),$AE270,IF(AND($Z270=\"Winter\",$AK270=\"SSP1\",$AH270=TRUE,SUM(SUM(SUM(SUM($I270,$J270)*SUM($AI270*FctrChngDts!$B$13))*$AG270),$AU270)<=$AE270),SUM(SUM(SUM(SUM($I270,$J270)*SUM($AI270*FctrChngDts!$B$13))*$AG270),$AU270),IF(AND($Z270=\"Summer\",$AK270=\"SSP1\",$AH270=TRUE,SUM(SUM(SUM(SUM($I270,$J270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AR270:$AT270)),$AU270)>$AE270),$AE270,IF(AND($Z270=\"Summer\",$AK270=\"SSP1\",$AH270=TRUE,SUM(SUM(SUM(SUM($I270,$J270)*SUM($AI270*FctrChngDts!$B$13))- SUM($AR270:$AT270)),$AU270)<=$AE270),SUM(SUM(SUM(SUM($I270,$J270)*SUM($AI270*FctrChngDts!$B$13))- SUM($AR270:$AT270)),$AU270),IF(AND($AK270=\"FWP1P2\",$AH270=TRUE,SUM(SUM(SUM(SUM($J270,$L270)*SUM($AI270*FctrChngDts!$B$13))*$AG270),$AU270)>$AE270),$AE270,IF(AND($AK270=\"FWP1P2\",$AH270=TRUE,SUM(SUM(SUM(SUM($J270,$L270)*SUM($AI270*FctrChngDts!$B$13))*$AG270),$AU270)<=$AE270),SUM(SUM(SUM(SUM($J270,$L270)*SUM($AI270*FctrChngDts!$B$13))*$AG270),$AU270),IF(AND($Z270=\"Winter\",$AK270=\"SSP1P2\",$AH270=TRUE,SUM(SUM(SUM(SUM($I270,$K270,$J270,$L270)*SUM($AI270*FctrChngDts!$B$13))*$AG270),$AU270)>$AE270),$AE270,IF(AND($Z270=\"Winter\",$AK270=\"SSP1P2\",$AH270=TRUE,SUM(SUM(SUM(SUM($I270,$K270,$J270,$L270)*SUM($AI270*FctrChngDts!$B$13))*$AG270),$AU270)<=$AE270),SUM(SUM(SUM(SUM($I270,$K270,$J270,$L270)*SUM($AI270*FctrChngDts!$B$13))*$AG270),$AU270),IF(AND($Z270=\"Summer\",$AK270=\"SSP1P2\",$AH270=TRUE,SUM(SUM(SUM(SUM($I270,$K270,$J270,$L270)*SUM($AI270*FctrChngDts!$B$13))- SUM($AR270:$AT270)),$AU270)>$AE270),$AE270,IF(AND($Z270=\"Summer\",$AK270=\"SSP1P2\",$AH270=TRUE,SUM(SUM(SUM(SUM($I270,$K270,$J270,$L270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AR270:$AT270)),$AU270)<=$AE270),SUM(SUM(SUM(SUM($I270,$K270,$J270,$L270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AR270:$AT270)),$AU270),IF(AND($AK270=\"FWP2\",$AH270=TRUE,SUM(SUM(SUM($AI270*FctrChngDts!$B$13)*$L270),$AU270)>$AE270),$AE270,IF(AND($AK270=\"FWP2\",$AH270=TRUE,SUM(SUM(SUM($AI270*FctrChngDts!$B$13)*$L270),$AU270)<=$AE270),SUM(SUM(SUM($AI270*FctrChngDts!$B$13)*$L270),$AU270),IF(AND($Z270=\"Winter\",$AK270=\"SSP2\",$AH270=TRUE,SUM(SUM(SUM(SUM($K270,$L270)*SUM($AI270*FctrChngDts!$B$13))*$AG270),$AU270)>$AE270),$AE270,IF(AND($Z270=\"Winter\",$AK270=\"SSP2\",$AH270=TRUE,SUM(SUM(SUM(SUM($K270,$L270)*SUM($AI270*FctrChngDts!$B$13))*$AG270),$AU270)<=$AE270),SUM(SUM(SUM(SUM($K270,$L270)*SUM($AI270*FctrChngDts!$B$13))*$AG270),$AU270),IF(AND($Z270=\"Summer\",$AK270=\"SSP2\",$AH270=TRUE,SUM(SUM(SUM(SUM($K270,$L270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AR270:$AT270)),$AU270)>$AE270),$AE270,IF(AND($Z270=\"Summer\",$AK270=\"SSP2\",$AH270=TRUE,SUM(SUM(SUM(SUM($K270,$L270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AR270:$AT270)),$AU270)<=$AE270),SUM(SUM(SUM(SUM($K270,$L270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AR270:$AT270)),$AU270),IF(AND($AK270=\"FWP2P3\",$AH270=TRUE,SUM(SUM(SUM(SUM($L270,$N270)*SUM($AI270*FctrChngDts!$B$13))*$AG270),$AU270)>$AE270),$AE270,IF(AND($AK270=\"FWP2P3\",$AH270=TRUE,SUM(SUM(SUM(SUM($L270,$N270)*SUM($AI270*FctrChngDts!$B$13))*$AG270),$AU270)<=$AE270),SUM(SUM(SUM(SUM($L270,$N270)*SUM($AI270*FctrChngDts!$B$13))*$AG270),$AU270),IF(AND($Z270=\"Winter\",$AK270=\"SSP2P3\",$AH270=TRUE,SUM(SUM(SUM(SUM($K270,$L270,$M270,$N270)*SUM($AI270*FctrChngDts!$B$13))*$AG270),$AU270)>$AE270),$AE270,IF(AND($Z270=\"Winter\",$AK270=\"SSP2P3\",$AH270=TRUE,SUM(SUM(SUM(SUM($K270,$L270,$M270,$N270)*SUM($AI270*FctrChngDts!$B$13))*$AG270),$AU270)<=$AE270),SUM(SUM(SUM(SUM($K270,$L270,$M270,$N270)*SUM($AI270*FctrChngDts!$B$13))*$AG270),$AU270),IF(AND($Z270=\"Summer\",$AK270=\"SSP2P3\",$AH270=TRUE,SUM(SUM(SUM(SUM($K270,$L270,$M270,$N270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AR270:$AT270)),$AU270)>$AE270),$AE270,IF(AND($Z270=\"Summer\",$AK270=\"SSP2P3\",$AH270=TRUE,SUM(SUM(SUM(SUM($K270,$L270,$M270,$N270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AR270:$AT270)),$AU270)<=$AE270),SUM(SUM(SUM(SUM($K270,$L270,$M270,$N270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AR270:$AT270)),$AU270),IF(AND($AK270=\"FWP3\",$AH270=TRUE,SUM(SUM(SUM($AI270*FctrChngDts!$B$13)*$N270),$AU270)>$AE270),$AE270,IF(AND($AK270=\"FWP3\",$AH270=TRUE,SUM(SUM(SUM($AI270*FctrChngDts!$B$13)*$N270),$AU270)<=$AE270),SUM(SUM(SUM($AI270*FctrChngDts!$B$13)*$N270),$AU270),IF(AND($Z270=\"Winter\",$AK270=\"SSP3\",$AH270=TRUE,SUM(SUM(SUM(SUM($M270,$N270)*SUM($AI270*FctrChngDts!$B$13))*$AG270),$AU270)>$AE270),$AE270,IF(AND($Z270=\"Winter\",$AK270=\"SSP3\",$AH270=TRUE,SUM(SUM(SUM(SUM($M270,$N270)*SUM($AI270*FctrChngDts!$B$13))*$AG270),$AU270)<=$AE270),SUM(SUM(SUM(SUM($M270,$N270)*SUM($AI270*FctrChngDts!$B$13))*$AG270),$AU270),IF(AND($Z270=\"Summer\",$AK270=\"SSP3\",$AH270=TRUE,SUM(SUM(SUM(SUM($M270,$N270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AR270:$AT270)),$AU270)>$AE270),$AE270,IF(AND($Z270=\"Summer\",$AK270=\"SSP3\",$AH270=TRUE,SUM(SUM(SUM(SUM($M270,$N270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AR270:$AT270)),$AU270)<=$AE270),SUM(SUM(SUM(SUM($M270,$N270)*SUM($AI270*FctrChngDts!$B$13))-SUM($AR270:$AT270)),$AU270),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I270>0,$AH270=FALSE),SUM($AR270*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I270>0,$AH270=TRUE),SUM($AX270*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I270>0,$AH270=FALSE),SUM($AS270*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I270>0,$AH270=TRUE),SUM($AY270*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I270>0,$AH270=FALSE),SUM($AT270*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I270>0,$AH270=TRUE),SUM($AZ270*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J270>0,$AH270=FALSE),SUM($AU270*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J270>0,$AH270=TRUE),SUM($BA270*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J270>0,$AH270=FALSE),SUM($AV270*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J270>0,$AH270=TRUE),SUM($BB270*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J270>0,$AH270=FALSE),SUM($AW270*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J270>0,$AH270=TRUE),SUM($BC270*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K270>0,$AH270=FALSE),SUM($AR270*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K270>0,$AH270=TRUE),SUM($AX270*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K270>0,$AH270=FALSE),SUM($AS270*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K270>0,$AH270=TRUE),SUM($AY270*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K270>0,$AH270=FALSE),SUM($AT270*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K270>0,$AH270=TRUE),SUM($AZ270*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L270>0,$AH270=FALSE),SUM($AU270*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L270>0,$AH270=TRUE),SUM($BA270*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L270>0,$AH270=FALSE),SUM($AV270*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L270>0,$AH270=TRUE),SUM($BB270*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L270>0,$AH270=FALSE),SUM($AW270*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L270>0,$AH270=TRUE),SUM($BC270*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M270>0,$AH270=FALSE),SUM($AR270*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M270>0,$AH270=TRUE),SUM($AX270*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M270>0,$AH270=FALSE),SUM($AS270*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M270>0,$AH270=TRUE),SUM($AY270*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M270>0,$AH270=FALSE),SUM($AT270*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M270>0,$AH270=TRUE),SUM($AZ270*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N270>0,$AH270=FALSE),SUM($AU270*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N270>0,$AH270=TRUE),SUM($BA270*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N270>0,$AH270=FALSE),SUM($AV270*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N270>0,$AH270=TRUE),SUM($BB270*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N270>0,$AH270=FALSE),SUM($AW270*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N270>0,$AH270=TRUE),SUM($BC270*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I270=0,0,IF(AND($I270>0,$K270>0,$AH270=FALSE),SUM($AR270/$P270*$I270),IF(AND($I270>0,$K270=0,$AH270=FALSE),$AR270,IF(AND($I270>0,$K270>0,$AH270=TRUE),ROUND(MIN($HU270,SUM(SUM($I270,$K270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA270,SUM(SUM($I270,$K270)*(FctrChngDts!$B$13)*$AI270)*$IA270)),0),IF(AND($I270>0,$K270=0,$AH270=TRUE),$AX270))))),0)","v":0},{"$f":"ROUND(IF($I270=0,0,IF(AND($I270>0,$K270>0,$AH270=FALSE),SUM($AS270/$P270*$I270),IF(AND($I270>0,$K270=0,$AH270=FALSE),$AS270,IF(AND($I270>0,$K270>0,$AH270=TRUE),ROUND(MIN(SUM($HU270-$BW270),SUM(SUM($I270,$K270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA270)*3),0),IF(AND($I270>0,$K270=0,$AH270=TRUE),$AY270))))),0)","v":0},0,{"$f":"IF($J270=0,0,IF(AND($J270>0,$L270=0,$N270=0,$AH270=FALSE,$AJ270=FALSE),ROUND(MIN($HX270,SUM($AU270,$BA270)),0),IF(AND($J270>0,$L270=0,$N270=0,$AH270=TRUE,$AJ270=FALSE),ROUND(MIN($HX270,SUM($AU270,SUM($J270*$AI270*FctrChngDts!$B$13))),0),IF(AND($J270>0,$L270>0,$N270=0,$AH270=FALSE,$AJ270=FALSE),ROUND(MIN($HX270,SUM(SUM($J270,$L270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA270,SUM(SUM($J270,$L270)*(FctrChngDts!$B$13)*$AI270)*$IA270)),0),IF(AND($J270>0,$L270>0,$N270=0,$AH270=TRUE,$AJ270=FALSE),ROUND(MIN($HX270,SUM(SUM(SUM(SUM($J270,$L270)*FctrChngDts!$C$11*$IA270),SUM(SUM($J270,$L270)*SUM(FctrChngDts!$B$13*$AI270)*$IA270)))),0),IF(AND($J270>0,$L270=0,$N270=0,$AH270=FALSE,$AJ270=TRUE),ROUND(MIN($HX270,SUM($AU270,$BA270)),0),IF(AND($J270>0,$L270=0,$N270=0,$AH270=TRUE,$AJ270=TRUE),ROUND(MIN($HX270,SUM($AU270,SUM($J270*$AI270*FctrChngDts!$B$13))),0),IF(AND($J270>0,$L270>0,$N270=0,$AH270=FALSE,$AJ270=TRUE),ROUND(MIN($HX270,SUM(SUM($J270,$L270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA270,SUM(SUM($J270,$L270)*(FctrChngDts!$B$13)*$AI270)*$IA270)),0),IF(AND($J270>0,$L270>0,$N270=0,$AH270=TRUE,$AJ270=TRUE),ROUND(MIN($HX270,SUM(SUM(SUM(SUM($J270,$L270)*FctrChngDts!$C$12*$IA270),SUM(SUM($J270,$L270)*SUM(FctrChngDts!$B$13*$AI270)*$IA270)))),0))))))))))","v":0},{"$f":"IF($J270=0,0,IF(AND($J270>0,$L270=0,$N270=0,$AH270=FALSE,$AJ270=FALSE),ROUND(MIN(SUM($HX270-$BZ270),SUM($AU270*3)),0),IF(AND($J270>0,$L270=0,$N270=0,$AH270=TRUE,$AJ270=FALSE),ROUND(MIN(SUM($HX270-$BZ270),SUM(SUM($J270,$L270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA270)*3),0),IF(AND($J270>0,$L270>0,$N270=0,$AH270=FALSE,$AJ270=FALSE),ROUND(MIN(SUM($HX270-$BZ270),SUM(SUM($J270,$L270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA270)*3),0),IF(AND($J270>0,$L270>0,$N270=0,$AH270=TRUE,$AJ270=FALSE),ROUND(MIN(SUM($HX270-$BZ270),SUM(SUM($J270,$L270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA270)*3),0),IF(AND($J270>0,$L270=0,$N270=0,$AH270=FALSE,$AJ270=TRUE),ROUND(MIN(SUM($HX270-$BZ270),SUM($AU270*3)),0),IF(AND($J270>0,$L270=0,$N270=0,$AH270=TRUE,$AJ270=TRUE),ROUND(MIN(SUM($HX270-$BZ270),SUM(SUM($J270,$L270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA270)*3),0),IF(AND($J270>0,$L270>0,$N270=0,$AH270=FALSE,$AJ270=TRUE),ROUND(MIN(SUM($HX270-$BZ270),SUM(SUM($J270,$L270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA270)*3),0),IF(AND($J270>0,$L270>0,$N270=0,$AH270=TRUE,$AJ270=TRUE),ROUND(MIN(SUM($HX270-$BZ270),SUM(SUM($J270,$L270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA270)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K270=0,0,IF(AND($I270>0,$K270>0,$M270=0,$AH270=FALSE),SUM($AR270-$BW270),IF(AND($I270=0,$K270>0,$M270>0,$AH270=FALSE),SUM($AR270/$P270*$K270),IF(AND($I270=0,$K270>0,$M270=0,$AH270=FALSE),$AR270,IF($K270=0,0,IF(AND($I270>0,$K270>0,$M270=0,$AH270=TRUE),ROUND(MIN($HV270,SUM(SUM($I270,$K270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB270,SUM(SUM($I270,$K270)*(FctrChngDts!$B$13)*$AI270)*$IB270)),0),IF(AND($I270=0,$K270>0,$M270>0,$AH270=TRUE),ROUND(MIN($HV270,SUM(SUM($I270,$K270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB270,SUM(SUM($I270,$K270)*(FctrChngDts!$B$13)*$AI270)*$IB270)),0),IF(AND($I270=0,$K270>0,$M270=0,$AH270=TRUE),$AX270)))))))),0)","v":0},{"$f":"ROUND(IF($K270=0,0,IF(AND($I270>0,$K270>0,$M270=0,$AH270=FALSE),SUM($AS270-$BX270),IF(AND($I270=0,$K270>0,$M270>0,$AH270=FALSE),SUM($AS270/$P270*$K270),IF(AND($I270=0,$K270>0,$M270=0,$AH270=FALSE),$AS270,IF($K270=0,0,IF(AND($I270>0,$K270>0,$M270=0,$AH270=TRUE),ROUND(MIN(SUM($HV270-$BW270),SUM(SUM($I270,$K270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB270)*3),0),IF(AND($I270=0,$K270>0,$M270>0,$AH270=TRUE),ROUND(MIN(SUM($HV270-$BW270),SUM(SUM($I270,$K270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB270)*3),0),IF(AND($I270=0,$K270>0,$M270=0,$AH270=TRUE),$AY270)))))))),0)","v":0},0,{"$f":"IF($L270=0,0,IF(AND($J270>0,$L270>0,$N270=0,$AH270=FALSE,$AJ270=FALSE),ROUND(MIN($HY270,SUM(SUM($J270,$L270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB270,SUM(SUM($J270,$L270)*(FctrChngDts!$B$13)*$AI270)*$IB270)),0),IF(AND($J270>0,$L270>0,$N270=0,$AH270=TRUE,$AJ270=FALSE),ROUND(MIN($HY270,SUM(SUM(SUM(SUM($J270,$L270)*FctrChngDts!$C$11*$IB270),SUM(SUM($J270,$L270)*SUM(FctrChngDts!$B$13*$AI270)*$IB270)))),0),IF(AND($J270=0,$L270>0,$N270=0,$AH270=FALSE,$AJ270=FALSE),ROUND(MIN($HY270,SUM($L270*FctrChngDts!$C$11)),0),IF(AND($J270=0,$L270>0,$N270=0,$AH270=TRUE,$AJ270=FALSE),ROUND(MIN($HY270,SUM(SUM(SUM(SUM($J270,$L270)*FctrChngDts!$C$11*$IB270),SUM(SUM($J270,$L270)*SUM(FctrChngDts!$B$13*$AI270)*$IB270)))),0),IF(AND($J270>0,$L270>0,$N270=0,$AH270=FALSE,$AJ270=TRUE),ROUND(MIN($HY270,SUM(SUM($J270,$L270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB270,SUM(SUM($J270,$L270)*(FctrChngDts!$B$13)*$AI270)*$IB270)),0),IF(AND($J270>0,$L270>0,$N270=0,$AH270=TRUE,$AJ270=TRUE),ROUND(MIN($HY270,SUM(SUM(SUM(SUM($J270,$L270)*FctrChngDts!$C$12*$IB270),SUM(SUM($J270,$L270)*SUM(FctrChngDts!$B$13*$AI270)*$IB270)))),0),IF(AND($J270=0,$L270>0,$N270=0,$AH270=FALSE,$AJ270=TRUE),ROUND(MIN($HY270,SUM($L270*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J270=0,$L270>0,$N270=0,$AH270=TRUE,$AJ270=TRUE),ROUND(MIN($HY270,SUM(SUM(SUM(SUM($J270,$L270)*FctrChngDts!$C$12*$IB270),SUM(SUM($J270,$L270)*SUM(FctrChngDts!$B$13*$AI270)*$IB270)))),0))))))))))","v":0},{"$f":"IF($L270=0,0,IF(AND($J270>0,$L270>0,$N270=0,$AH270=FALSE,$AJ270=FALSE),ROUND(MIN(SUM($HY270-$CF270),SUM(SUM($J270,$L270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB270)*3),0),IF(AND($J270>0,$L270>0,$N270=0,$AH270=TRUE,$AJ270=FALSE),ROUND(MIN(SUM($HY270-$CF270),SUM(SUM($J270,$L270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB270)*3),0),IF(AND($J270=0,$L270>0,$N270=0,$AH270=FALSE,$AJ270=FALSE),ROUND(MIN(SUM($HY270-$CF270),SUM($AU270*3)),0),IF(AND($J270=0,$L270>0,$N270=0,$AH270=TRUE,$AJ270=FALSE),ROUND(MIN(SUM($HY270-$CF270),SUM(SUM($J270,$L270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB270)*3),0),IF(AND($J270>0,$L270>0,$N270=0,$AH270=FALSE,$AJ270=TRUE),ROUND(MIN(SUM($HY270-$CF270),SUM(SUM($J270,$L270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB270)*3),0),IF(AND($J270>0,$L270>0,$N270=0,$AH270=TRUE,$AJ270=TRUE),ROUND(MIN(SUM($HY270-$CF270),SUM(SUM($J270,$L270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB270)*3),0),IF(AND($J270=0,$L270>0,$N270=0,$AH270=FALSE,$AJ270=TRUE),ROUND(MIN(SUM($HY270-$CF270),SUM($AU270*3)),0),IF(AND($J270=0,$L270>0,$N270=0,$AH270=TRUE,$AJ270=TRUE),ROUND(MIN(SUM($HY270-$CF270),SUM(SUM($J270,$L270)*IF($AJ270=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB270)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S270>0,Account!$AG$2=TRUE,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH270=FALSE),SUM(Usage!$BW270:$CB270)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V270>0,Account!$AG$2=TRUE,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH270=FALSE),SUM(Usage!$CC270:$CH270)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y270>0,Account!$AG$2=TRUE,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH270=FALSE),SUM(Usage!$CI270:$CN270)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH270=TRUE,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S270),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S270)),2)","v":0},{"$f":"ROUND(IF(OR($AH270=TRUE,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V270),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V270)),2)","v":0},{"$f":"IF(OR($AH270=TRUE,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y270),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y270))","v":0},{"$f":"ROUND(IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW270),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW270)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX270),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX270)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY270),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY270)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ270),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ270)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA270),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA270)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB270),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB270)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S270),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC270),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC270)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD270),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD270)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE270),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE270)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF270),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF270)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG270),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG270)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH270),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH270)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V270),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI270),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI270))","v":0},{"$f":"IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ270),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ270))","v":0},{"$f":"IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK270),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK270))","v":0},{"$f":"IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL270),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL270))","v":0},{"$f":"IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM270),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM270))","v":0},{"$f":"IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN270),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN270))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y270)","v":0},0,0,0,0,{"$f":"IF($DW270>IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV270*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV270*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW270-IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV270*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV270*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV270<$DW270,SUM($DW270-$DV270),0))","v":0},{"$f":"IF(OR(AND($D270<=FctrChngDts!$B$14,Usage!$E270>FctrChngDts!$B$14),AND(Usage!$D270<=FctrChngDts!$C$14,Usage!$E270>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW270),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX270),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY270),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ270),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA270),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB270),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC270),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD270),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE270),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF270),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG270),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH270),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI270)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ270)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK270)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL270)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM270)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN270)","v":0},0,{"$f":"IF(AND($S270>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E270<>\"D-CARE\",Tenant!$F270=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET270=TRUE,$S270>0,$V270=0),SUM(SUM($BW270:$CB270)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET270=TRUE,$S270>0,$V270>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW270:$CB270)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET270=TRUE,$S270>0,$V270>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW270:$CB270)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S270>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S270>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S270>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV270=TRUE,$S270>0,$V270=0),SUM(SUM($BW270:$CB270)*'CRS1'!$P$2),IF(AND($EV270=TRUE,$S270>0,$V270>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW270:$CB270)*'CRS1'!$P$2),IF(AND($EV270=TRUE,$S270>0,$V270>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW270:$CB270)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S270>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX270=TRUE,$S270>0,$V270=0),SUM(SUM($BW270:$CB270)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX270=TRUE,$S270>0,$V270>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW270:$CB270)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX270=TRUE,$S270>0,$V270>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW270:$CB270)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S270>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ270=TRUE,$S270>0),SUM(SUM($BW270:$CB270)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V270>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E270<>\"D-CARE\",Tenant!$F270=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB270=TRUE,$S270>0,$V270>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC270:$CH270)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB270=TRUE,$S270>0,$V270>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC270:$CH270)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB270=TRUE,$V270>0,$Y270>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC270:$CH270)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB270=TRUE,$V270>0,$Y270>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC270:$CH270)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB270=TRUE,$S270=0,$V270>0,$Y270=0),SUM(SUM($CC270:$CH270)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V270>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V270>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V270>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD270=TRUE,$S270>0,$V270>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC270:$CH270)*'CRS2'!$P$2),IF(AND($FD270=TRUE,$S270>0,$V270>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC270:$CH270)*'CRS2'!$P$2),IF(AND($FD270=TRUE,$V270>0,$Y270>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC270:$CH270)*'CRS2'!$P$2),IF(AND($FD270=TRUE,$V270>0,$Y270>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC270:$CH270)*'CRS2'!$P$2),IF(AND($FD270=TRUE,$S270=0,$V270>0,$Y270=0),SUM(SUM($CC270:$CH270)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V270>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF270=TRUE,$S270>0,$V270>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC270:$CH270)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF270=TRUE,$S270>0,$V270>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC270:$CH270)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF270=TRUE,$V270>0,$Y270>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC270:$CH270)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF270=TRUE,$V270>0,$Y270>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC270:$CH270)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF270=TRUE,$S270=0,$V270>0,$Y270=0),SUM(SUM($CC270:$CH270)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V270>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH270=TRUE,$V270>0),SUM(SUM($CC270:$CH270)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y270>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E270<>\"D-CARE\",Tenant!$F270=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ270=TRUE,$V270=0,$Y270>0),SUM(SUM($CI270:$CN270)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ270=TRUE,$V270>0,$Y270>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI270:$CN270)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ270=TRUE,$V270>0,$Y270>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI270:$CN270)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y270>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y270>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y270>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL270=TRUE,$V270=0,$Y270>0),SUM(SUM($CI270:$CN270)*'CRS3'!$P$2),IF(AND($FL270=TRUE,$V270>0,$Y270>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI270:$CN270)*'CRS3'!$P$2),IF(AND($FL270=TRUE,$V270>0,$Y270>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI270:$CN270)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y270>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN270=TRUE,$V270=0,$Y270>0),SUM(SUM($CI270:$CN270)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN270=TRUE,$V270>0,$Y270>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI270:$CN270)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN270=TRUE,$V270>0,$Y270>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI270:$CN270)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y270>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP270=TRUE,$Y270>0),SUM(SUM($CI270:$CN270)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR270:$FT270))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO270:$CQ270,$FR270:$FT270))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA270:$EF270)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG270:$EL270)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM270:$ER270)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV270,$CO270:$CQ270,$EA270:$ER270)/$P270)*$S270*FctrChngDts!$B$15),SUM(SUM(SUM($DV270,$CO270:$CQ270,$FR270:$FT270)/$P270)*$S270*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV270,$CO270:$CQ270,$EA270:$ER270)/$P270)*$V270*FctrChngDts!$B$15),SUM(SUM(SUM($DV270,$CO270:$CQ270,$FR270:$FT270)/$P270)*$V270*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV270,$CO270:$CQ270,$EA270:$ER270)/$P270)*$Y270*FctrChngDts!$B$15),SUM(SUM(SUM($DV270,$CO270:$CQ270,$FR270:$FT270)/$P270)*$Y270*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA270*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI270*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ270*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ270,$FU270,$GF270,$GZ270:$HE270),IF(Account!$Q$2=TRUE,SUM($DZ270,$FV270,$GF270,$GZ270:$HE270),SUM($DZ270,$ES270,$FU270:$FV270,$GF270,$GZ270:$HE270)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E270),Usage!$P270,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D270,FctrChngDts!$C$17<=Usage!$E270),SUM(FctrChngDts!$C$17-Usage!$D270),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E270),Usage!$P270,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D270,FctrChngDts!$C$19<=Usage!$E270),SUM(FctrChngDts!$C$19-Usage!$D270),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK270*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK270*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL270*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL270*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D270))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A270,Tenant!$A:$J,8,FALSE)=TRUE,$GG270<0),0,SUM(SUM(SUM($GG270/$P270*$GP270)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A270,Tenant!$A:$J,8,FALSE)=TRUE,$GG270<0),0,SUM(SUM(SUM($GG270/$P270*$GQ270)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D270))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A270,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV270*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A270,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW270*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU270:$DA270,$EU270,$EA270:$EF270,$FA270)-SUM(SUM($BW270:$CB270)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD270:$DJ270,$FC270,$EG270:$EL270,$FI270)-SUM(SUM($CC270:$CH270)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM270:$DS270,$FK270,$EM270:$ER270,$FQ270)-SUM(SUM($CI270:$CN270)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO270,$CU270:$DA270,$EU270,$EW270,$EY270,$EA270:$EF270,$FA270,$CP270,$DD270:$DJ270,$FC270,$FE270,$FG270,$EG270:$EL270,$FI270)/$P270*$S270)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO270,$CU270:$DA270,$EU270,$EW270,$EY270,$EA270:$EF270,$FA270,$CP270,$DD270:$DJ270,$FC270,$FE270,$FG270,$EG270:$EL270,$FI270)/$P270*$V270)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ270,$DM270:$DS270,$FK270,$FM270,$FO270,$EM270:$ER270,$FQ270)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D270,BslnAllctnCrrnt!$A$1<=$E270),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK270=\"FSP1\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$Q270,BslnAllctnCrrnt!$A$1<$R270),SUM(BslnAllctnCrrnt!$A$1-$Q270),IF(AND($AK270=\"FSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$Q270,BslnAllctnCrrnt!$A$1<$R270),SUM(BslnAllctnCrrnt!$A$1-$Q270),IF(AND($AK270=\"FSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),$I270,IF(AND($AK270=\"SSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$Q270,BslnAllctnCrrnt!$A$1<$R270),SUM(BslnAllctnCrrnt!$A$1-$Q270),IF(AND($AK270=\"SSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),$I270,0)))))","v":0},{"$f":"IF(AND($AK270=\"FSP1\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$Q270,BslnAllctnCrrnt!$A$1<$R270),SUM($I270-$HG270),IF(AND($AK270=\"FSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$Q270,BslnAllctnCrrnt!$A$1<$R270),SUM($I270-$HG270),IF(AND($AK270=\"FSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM($I270-$HG270),IF(AND($AK270=\"SSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$Q270,BslnAllctnCrrnt!$A$1<$R270),SUM($I270-$HG270),IF(AND($AK270=\"SSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM($I270-$HG270),0)))))","v":0},{"$f":"IF(AND($AK270=\"SSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$Q270,BslnAllctnCrrnt!$A$1<$R270),0,IF(AND(FctrChngDts!$A$2>=$D270,FctrChngDts!$B$2<$E270),IF(AND($AK270=\"SSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM(BslnAllctnCrrnt!$A$1-$T270),0),IF(AND($AK270=\"FSP2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM(BslnAllctnCrrnt!$A$1-$T270),IF(AND($AK270=\"FSP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM(BslnAllctnCrrnt!$A$1-$T270),IF(AND($AK270=\"FSP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$W270,BslnAllctnCrrnt!$A$1<$X270),$K270,IF(AND($AK270=\"FSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$Q270,BslnAllctnCrrnt!$A$1<$R270),0,IF(AND($AK270=\"FSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM(BslnAllctnCrrnt!$A$1-$T270),IF(AND($AK270=\"SSP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM(BslnAllctnCrrnt!$A$1-$T270),IF(AND($AK270=\"SSP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$W270,BslnAllctnCrrnt!$A$1<$X270),$K270,0)))))))))","v":0},{"$f":"IF(AND($AK270=\"SSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$Q270,BslnAllctnCrrnt!$A$1<$R270),SUM($K270-$HI270),IF(AND($AK270=\"SSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM($K270-$HI270),IF(AND($AK270=\"FSP2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM($K270-$HI270),IF(AND($AK270=\"FSP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM($K270-$HI270),IF(AND($AK270=\"FSP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$W270,BslnAllctnCrrnt!$A$1<$X270),SUM($K270-$HI270),IF(AND($AK270=\"FSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$Q270,BslnAllctnCrrnt!$A$1<$R270),SUM($K270-$HI270),IF(AND($AK270=\"FSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM($K270-$HI270),IF(AND($AK270=\"SSP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM($K270-$HI270),IF(AND($AK270=\"SSP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$W270,BslnAllctnCrrnt!$A$1<$X270),SUM($K270-$HI270),0)))))))))","v":0},{"$f":"IF(AND($AK270=\"FSP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),0,IF(AND($AK270=\"FSP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$W270,BslnAllctnCrrnt!$A$1<$X270),SUM(BslnAllctnCrrnt!$A$1-$W270),IF(AND($AK270=\"FSP3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$W270,BslnAllctnCrrnt!$A$1<$X270),SUM(BslnAllctnCrrnt!$A$1-$W270),0)))","v":0},{"$f":"IF(AND($AK270=\"FSP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM($M270-$HK270),IF(AND($AK270=\"FSP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$W270,BslnAllctnCrrnt!$A$1<$X270),SUM($M270-$HK270),IF(AND($AK270=\"FSP3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$W270,BslnAllctnCrrnt!$A$1<$X270),SUM($M270-$HK270),0)))","v":0},{"$f":"IF(AND($AK270=\"FWP1\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$Q270,BslnAllctnCrrnt!$A$1<$R270),SUM(BslnAllctnCrrnt!$A$1-$Q270),IF(AND($AK270=\"FWP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$Q270,BslnAllctnCrrnt!$A$1<$R270),SUM(BslnAllctnCrrnt!$A$1-$Q270),IF(AND($AK270=\"FWP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),$J270,IF(AND(FctrChngDts!$A$2>=$D270,FctrChngDts!$B$2<$E270),IF(AND($AK270=\"SSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$Q270,BslnAllctnCrrnt!$A$1<$R270),SUM(BslnAllctnCrrnt!$A$1-$Q270),0),IF(AND($AK270=\"SSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),$J270,0)))))","v":0},{"$f":"IF(AND($AK270=\"FWP1\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$Q270,BslnAllctnCrrnt!$A$1<$R270),SUM($J270-$HM270),IF(AND($AK270=\"FWP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$Q270,BslnAllctnCrrnt!$A$1<$R270),SUM($J270-$HM270),IF(AND($AK270=\"FWP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM($J270-$HM270),IF(AND($AK270=\"SSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$Q270,BslnAllctnCrrnt!$A$1<$R270),SUM($J270-$HM270),IF(AND($AK270=\"SSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM($J270-$HM270),0)))))","v":0},{"$f":"IF(AND($AK270=\"FWP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$Q270,BslnAllctnCrrnt!$A$1<$R270),0,IF(AND($AK270=\"FWP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM(BslnAllctnCrrnt!$A$1-$T270),IF(AND($AK270=\"FWP2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM(BslnAllctnCrrnt!$A$1-$T270),IF(AND($AK270=\"FWP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM(BslnAllctnCrrnt!$A$1-$T270),IF(AND($AK270=\"FWP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$W270,BslnAllctnCrrnt!$A$1<$X270),$L270,IF(AND($AK270=\"SSP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM(BslnAllctnCrrnt!$A$1-$T270),IF(AND($AK270=\"SSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$Q270,BslnAllctnCrrnt!$A$1<$R270),0,IF(AND($AK270=\"SSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM(BslnAllctnCrrnt!$A$1-$T270),0))))))))","v":0},{"$f":"IF(AND($AK270=\"FWP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$Q270,BslnAllctnCrrnt!$A$1<$R270),SUM($L270-$HO270),IF(AND($AK270=\"FWP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM($L270-$HO270),IF(AND($AK270=\"FWP2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM($L270-$HO270),IF(AND($AK270=\"FWP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM($L270-$HO270),IF(AND($AK270=\"FWP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$W270,BslnAllctnCrrnt!$A$1<$X270),SUM($L270-$HO270),IF(AND($AK270=\"SSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$Q270,BslnAllctnCrrnt!$A$1<$R270),SUM($L270-$HO270),IF(AND($AK270=\"SSP1P2\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM($L270-$HO270),0)))))))","v":0},{"$f":"IF(AND($AK270=\"FWP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),0,IF(AND($AK270=\"FWP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$W270,BslnAllctnCrrnt!$A$1<$X270),SUM(BslnAllctnCrrnt!$A$1-$W270),IF(AND($AK270=\"FWP3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$W270,BslnAllctnCrrnt!$A$1<$X270),SUM(BslnAllctnCrrnt!$A$1-$W270),IF(AND($AK270=\"SSP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),0,IF(AND($AK270=\"SSP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$W270,BslnAllctnCrrnt!$A$1<$X270),SUM(BslnAllctnCrrnt!$A$1-$W270),0)))))","v":0},{"$f":"IF(AND($AK270=\"FWP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM($N270-$HQ270),IF(AND($AK270=\"FWP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$W270,BslnAllctnCrrnt!$A$1<$X270),SUM($N270-$HQ270),IF(AND($AK270=\"FWP3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$W270,BslnAllctnCrrnt!$A$1<$X270),SUM($N270-$HQ270),IF(AND($AK270=\"SSP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$T270,BslnAllctnCrrnt!$A$1<$U270),SUM($N270-$HQ270),IF(AND($AK270=\"SSP2P3\",$HF270=TRUE,BslnAllctnCrrnt!$A$1>=$W270,BslnAllctnCrrnt!$A$1<$X270),SUM($N270-$HQ270),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[274,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G275),0,IF($F275<=$G275,SUM($G275-$F275),IF($F275>$G275,SUM((Account!$L$2-Usage!$F275)+Usage!$G275+1))))","v":0},{"$f":"IF($Q275=0,0,IF($R275=0,0,IF(AND($Q275<FctrChngDts!$A$2,$R275>=FctrChngDts!$A$2),SUM($R275-FctrChngDts!$A$2+1),IF(AND($Q275>=FctrChngDts!$A$2,$R275>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q275),IF(AND($Q275>=FctrChngDts!$A$2,$R275<FctrChngDts!$B$2),SUM($R275-$Q275+1),0)))))","v":0},{"$f":"IF($Q275=0,0,IF($R275=0,0,IF(AND($Q275<FctrChngDts!$A$2,$R275>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q275),IF(AND($Q275<FctrChngDts!$A$2,$R275<FctrChngDts!$A$2),SUM($R275-$Q275+1),IF(AND($Q275>FctrChngDts!$A$2,$R275>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R275+1),0)))))","v":0},{"$f":"IF($T275=0,0,IF($U275=0,0,IF(AND($T275<FctrChngDts!$A$2,$U275>=FctrChngDts!$A$2),SUM($U275-FctrChngDts!$A$2+1),IF(AND($T275>=FctrChngDts!$A$2,$U275<FctrChngDts!$B$2),SUM($U275-$T275+1),IF(AND($T275>=FctrChngDts!$A$2,$U275>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T275)<0),0,IF(AND($T275>=FctrChngDts!$A$2,$U275>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T275),0))))))","v":0},{"$f":"IF($T275=0,0,IF($U275=0,0,IF(AND($T275<FctrChngDts!$A$2,$U275>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T275),IF(AND($T275>=FctrChngDts!$B$2,$U275>=FctrChngDts!$B$2),SUM($U275-$T275+1),IF(AND($T275<FctrChngDts!$A$2,$U275<FctrChngDts!$A$2),SUM($U275-$T275+1),IF(AND($T275>=FctrChngDts!$A$2,$U275>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U275+1),0))))))","v":0},{"$f":"IF($W275=0,0,IF($X275=0,0,IF(AND($W275>=FctrChngDts!$A$2,$X275>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W275)<0),0,IF(AND($W275>=FctrChngDts!$A$2,$X275>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W275),IF(AND($W275>=FctrChngDts!$A$2,$X275<FctrChngDts!$B$2),SUM($X275-$W275+1),IF(AND($W275<FctrChngDts!$A$2,$X275>=FctrChngDts!$A$2),SUM($X275-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W275=0,0,IF($X275=0,0,IF(AND($W275<FctrChngDts!$A$2,$X275<FctrChngDts!$A$2),SUM($X275-$W275+1),IF(AND($W275>=FctrChngDts!$A$2,$X275>=FctrChngDts!$B$2,SUM($X275-FctrChngDts!$B$2+1)<=$Y275),SUM($X275-FctrChngDts!$B$2+1),IF(AND($W275>=FctrChngDts!$A$2,$X275>=FctrChngDts!$B$2),SUM($X275-$W275+1),IF(AND($W275<FctrChngDts!$A$2,$X275>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W275),0))))))","v":0},{"$f":"IF(AND($D275>=FctrChngDts!$C$2,$E275<FctrChngDts!$E$2),\"1\",IF(AND($D275>=FctrChngDts!$E$2,$E275<FctrChngDts!$G$2),\"2\",IF(AND($D275>=FctrChngDts!$G$2,$E275<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D275>=FctrChngDts!$D$2,,IF(AND($D275>=FctrChngDts!$C$2,$D275<=FctrChngDts!$D$2),$D275,IF(AND($D275>=FctrChngDts!$C$2,$D275>=FctrChngDts!$D$2,$E275>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D275>FctrChngDts!$D$2,,IF($D275=FctrChngDts!$D$2,$D275,IF(AND($D275>=FctrChngDts!$C$2,$E275<FctrChngDts!$D$2),$E275,IF(AND($D275>=FctrChngDts!$C$2,$E275>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D275>=FctrChngDts!$D$2,$E275>=FctrChngDts!$D$2,$E275>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E275<FctrChngDts!$D$2,$E275<=FctrChngDts!$D$2),$E275,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D275<FctrChngDts!$E$2,$E275<FctrChngDts!$E$2),,IF($D275>FctrChngDts!$F$2,,IF(AND($D275>=FctrChngDts!$E$2,$D275<=FctrChngDts!$F$2),$D275,IF(AND($D275>=FctrChngDts!$E$2,$D275>=FctrChngDts!$F$2,$E275>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D275>FctrChngDts!$F$2,,IF($E275=FctrChngDts!$F$2,$E275,IF(AND($D275<FctrChngDts!$E$2,$E275<=FctrChngDts!$F$2),$E275,IF(AND($D275>=FctrChngDts!$E$2,$E275<FctrChngDts!$F$2),$E275,IF(AND($D275>=FctrChngDts!$E$2,$E275>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D275>=FctrChngDts!$F$2,$E275>=FctrChngDts!$F$2,$E275>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D275<FctrChngDts!$G$2,$E275<FctrChngDts!$G$2),,IF($D275>FctrChngDts!$H$2,,IF(AND($D275>=FctrChngDts!$G$2,$D275<=FctrChngDts!$H$2),$D275,IF(AND($D275>=FctrChngDts!$G$2,$D275>=FctrChngDts!$H$2,$E275>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D275>FctrChngDts!$H$2,,IF($E275=FctrChngDts!$H$2,$E275,IF(AND($D275<FctrChngDts!$G$2,$E275<=FctrChngDts!$H$2),$E275,IF(AND($D275>=FctrChngDts!$G$2,$E275<FctrChngDts!$H$2),$E275,IF(AND($D275>=FctrChngDts!$G$2,$E275>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D275>=FctrChngDts!$H$2,$E275>=FctrChngDts!$H$2,$E275>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A275,Tenant!$A275:$J574,6,FALSE)","v":0},{"$f":"VLOOKUP($A275,Tenant!$A275:$J574,7,FALSE)","v":0},{"$f":"VLOOKUP($A275,Tenant!$A275:$J574,10,FALSE)","v":0},0,{"$f":"IF(AND($AK275=\"FSP2\",$AJ275=FALSE,$HF275=FALSE),SUM($K275*FctrChngDts!$C$9),IF(AND($AK275=\"FSP2\",$AJ275=TRUE,$HF275=FALSE),SUM($K275*FctrChngDts!$C$10),IF(AND($AK275=\"FSP2P3\",$AJ275=FALSE,$HF275=FALSE),SUM(SUM($K275,$M275)*FctrChngDts!$C$9),IF(AND($AK275=\"FSP2P3\",$AJ275=TRUE,$HF275=FALSE),SUM(SUM($K275,$M275)*FctrChngDts!$C$10),IF(AND($AK275=\"FSP3\",$AJ275=FALSE,$HF275=FALSE),SUM($M275*FctrChngDts!$C$9),IF(AND($AK275=\"FSP3\",$AJ275=TRUE,$HF275=FALSE),SUM($M275*FctrChngDts!$C$10),IF(AND($AK275=\"FSP1\",$AJ275=FALSE,$HF275=FALSE),SUM($I275*FctrChngDts!$C$9),IF(AND($AK275=\"FSP1\",$AJ275=TRUE,$HF275=FALSE),SUM($I275*FctrChngDts!$C$10),IF(AND($AK275=\"FSP1P2\",$AJ275=FALSE,$HF275=FALSE),SUM(SUM($I275,$K275)*FctrChngDts!$C$9),IF(AND($AK275=\"FSP1P2\",$AJ275=TRUE,$HF275=FALSE),SUM(SUM($I275,$K275)*FctrChngDts!$C$10),IF(AND($Z275=\"Summer\",$AK275=\"SSP2P3\",$AJ275=FALSE,$HF275=FALSE),SUM(SUM(SUM(SUM($K275,$M275)*FctrChngDts!$C$9),SUM(SUM($L275,$N275)*FctrChngDts!$C$11))*$AF275),IF(AND($Z275=\"Summer\",$AK275=\"SSP2P3\",$AJ275=TRUE,$HF275=FALSE),SUM(SUM(SUM(SUM($K275,$M275)*FctrChngDts!$C$10),SUM(SUM($L275,$N275)*FctrChngDts!$C$12))*$AF275),IF(AND($Z275=\"Winter\",$AK275=\"SSP2P3\",$AJ275=FALSE,$HF275=FALSE),SUM(SUM(SUM(SUM($K275,$M275)*FctrChngDts!$C$9),SUM(SUM($L275,$N275)*FctrChngDts!$C$11))-$AO275),IF(AND($Z275=\"Winter\",$AK275=\"SSP2P3\",$AJ275=TRUE,$HF275=FALSE),SUM(SUM(SUM(SUM($K275,$M275)*FctrChngDts!$C$10),SUM(SUM($L275,$N275)*FctrChngDts!$C$12))-$AO275),IF(AND($Z275=\"Summer\",$AK275=\"SSP1P2\",$AJ275=FALSE,$HF275=FALSE),SUM(SUM(SUM(SUM($I275,$K275)*FctrChngDts!$C$9),SUM(SUM($J275,$L275)*FctrChngDts!$C$11))*$AF275),IF(AND($Z275=\"Summer\",$AK275=\"SSP1P2\",$AJ275=TRUE,$HF275=FALSE),SUM(SUM(SUM(SUM($I275,$K275)*FctrChngDts!$C$10),SUM(SUM($J275,$L275)*FctrChngDts!$C$12))*$AF275),IF(AND($Z275=\"Winter\",$AK275=\"SSP1P2\",$AJ275=FALSE,$HF275=FALSE),SUM(SUM(SUM(SUM($I275,$K275)*FctrChngDts!$C$9),SUM(SUM($J275,$L275)*FctrChngDts!$C$11))-$AO275),IF(AND($Z275=\"Winter\",$AK275=\"SSP1P2\",$AJ275=TRUE,$HF275=FALSE),SUM(SUM(SUM(SUM($I275,$K275)*FctrChngDts!$C$10),SUM(SUM($J275,$L275)*FctrChngDts!$C$12))-$AO275),IF(AND($AK275=\"FSP2\",$AJ275=FALSE,$HF275=TRUE),SUM(SUM($HI275*FctrChngDts!$B$9),SUM($HJ275*FctrChngDts!$C$9)),IF(AND($AK275=\"FSP2\",$AJ275=TRUE,$HF275=TRUE),SUM(SUM($HI275*FctrChngDts!$B$10),SUM($HJ275*FctrChngDts!$C$10)),IF(AND($AK275=\"FSP2P3\",$AJ275=FALSE,$HF275=TRUE),SUM(SUM(SUM($HI275,$HK275)*FctrChngDts!$B$9),SUM(SUM($HJ275,$HL275)*FctrChngDts!$C$9)),IF(AND($AK275=\"FSP2P3\",$AJ275=TRUE,$HF275=TRUE),SUM(SUM(SUM($HI275,$HK275)*FctrChngDts!$B$10),SUM(SUM($HJ275,$HL275)*FctrChngDts!$C$10)),IF(AND($AK275=\"FSP3\",$AJ275=FALSE,$HF275=TRUE),SUM(SUM($HK275*FctrChngDts!$B$9),SUM($HL275*FctrChngDts!$C$9)),IF(AND($AK275=\"FSP3\",$AJ275=TRUE,$HF275=TRUE),SUM(SUM($HK275*FctrChngDts!$B$10),SUM($HL275*FctrChngDts!$C$10)),IF(AND($AK275=\"FSP1\",$AJ275=FALSE,$HF275=TRUE),SUM(SUM($HG275*FctrChngDts!$B$9),SUM($HH275*FctrChngDts!$C$9)),IF(AND($AK275=\"FSP1\",$AJ275=TRUE,$HF275=TRUE),SUM(SUM($HG275*FctrChngDts!$B$10),SUM($HH275*FctrChngDts!$C$10)),IF(AND($AK275=\"FSP1P2\",$AJ275=FALSE,$HF275=TRUE),SUM(SUM(SUM($HG275,$HI275)*FctrChngDts!$B$9),SUM(SUM($HH275,$HJ275)*FctrChngDts!$C$9)),IF(AND($AK275=\"FSP1P2\",$AJ275=TRUE,$HF275=TRUE),SUM(SUM(SUM($HG275,$HI275)*FctrChngDts!$B$10),SUM(SUM($HG275,$HI275)*FctrChngDts!$C$10)),IF(AND($Z275=\"Summer\",$AK275=\"SSP2P3\",$AJ275=FALSE,$HF275=TRUE),SUM(SUM(SUM(SUM($HI275,$HK275)*FctrChngDts!$B$9),SUM(SUM($HJ275,$HL275)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO275,$HQ275)*FctrChngDts!$B$11),SUM(SUM($HP275,$HR275)*FctrChngDts!$C$11))*$AF275),IF(AND($Z275=\"Summer\",$AK275=\"SSP2P3\",$AJ275=TRUE,$HF275=TRUE),SUM(SUM(SUM(SUM($HI275,$HK275)*FctrChngDts!$B$10),SUM(SUM($HJ275,$HL275)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO275,$HQ275)*FctrChngDts!$B$12),SUM(SUM($HP275,$HR275)*FctrChngDts!$C$12))*$AF275),IF(AND($Z275=\"Winter\",$AK275=\"SSP2P3\",$AJ275=FALSE,$HF275=TRUE),SUM(SUM(SUM(SUM($HI275,$HK275)*FctrChngDts!$B$9),SUM(SUM($HJ275,$HL275)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO275,$HQ275)*FctrChngDts!$B$11),SUM(SUM($HP275,$HR275)*FctrChngDts!$C$11))-$AO275),IF(AND($Z275=\"Winter\",$AK275=\"SSP2P3\",$AJ275=TRUE,$HF275=TRUE),SUM(SUM(SUM(SUM($HI275,$HK275)*FctrChngDts!$B$10),SUM(SUM($HO275,$HQ275)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO275,$HQ275)*FctrChngDts!$B$12),SUM(SUM($HP275,$HR275)*FctrChngDts!$C$12))-$AO275),IF(AND($Z275=\"Summer\",$AK275=\"SSP1P2\",$AJ275=FALSE,$HF275=TRUE),SUM(SUM(SUM(SUM($HG275,$HI275)*FctrChngDts!$B$9),SUM(SUM($HH275,$HJ275)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM275,$HO275)*FctrChngDts!$B$11),SUM(SUM($HN275,$HP275)*FctrChngDts!$C$11))*$AF275),IF(AND($Z275=\"Summer\",$AK275=\"SSP1P2\",$AJ275=TRUE,$HF275=TRUE),SUM(SUM(SUM(SUM($HG275,$HI275)*FctrChngDts!$B$10),SUM(SUM($HH275,$HJ275)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM275,$HO275)*FctrChngDts!$B$12),SUM(SUM($HN275,$HP275)*FctrChngDts!$C$12))*$AF275),IF(AND($Z275=\"Winter\",$AK275=\"SSP1P2\",$AJ275=FALSE,$HF275=TRUE),SUM(SUM(SUM(SUM($HG275,$HI275)*FctrChngDts!$B$9),SUM(SUM($HH275,$HJ275)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM275,$HO275)*FctrChngDts!$B$11),SUM(SUM($HN275,$HP275)*FctrChngDts!$C$11))-$AO275),IF(AND($Z275=\"Winter\",$AK275=\"SSP1P2\",$AJ275=TRUE,$HF275=TRUE),SUM(SUM(SUM(SUM($HG275,$HI275)*FctrChngDts!$B$10),SUM(SUM($HH275,$HJ275)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM275,$HO275)*FctrChngDts!$B$12),SUM(SUM($HN275,$HP275)*FctrChngDts!$C$12))-$AO275),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK275=\"FWP1\",$AJ275=FALSE,$HF275=FALSE),SUM($J275*FctrChngDts!$C$11),IF(AND($AK275=\"FWP1\",$AJ275=TRUE,$HF275=FALSE),SUM($J275*FctrChngDts!$C$12),IF(AND($AK275=\"FWP1P2\",$AJ275=FALSE,$HF275=FALSE),SUM(SUM($J275,$L275)*FctrChngDts!$C$11),IF(AND($AK275=\"FWP1P2\",$AJ275=TRUE,$HF275=FALSE),SUM(SUM($J275,$L275)*FctrChngDts!$C$12),IF(AND($AK275=\"FWP2\",$AJ275=FALSE,$HF275=FALSE),SUM($L275*FctrChngDts!$C$11),IF(AND($AK275=\"FWP2\",$AJ275=TRUE,$HF275=FALSE),SUM($L275*FctrChngDts!$C$12),IF(AND($AK275=\"FWP2P3\",$AJ275=FALSE,$HF275=FALSE),SUM(SUM($L275,$N275)*FctrChngDts!$C$11),IF(AND($AK275=\"FWP2P3\",$AJ275=TRUE,$HF275=FALSE),SUM(SUM($L275,$N275)*FctrChngDts!$C$12),IF(AND($AK275=\"FWP3\",$AJ275=FALSE,$HF275=FALSE),SUM($N275*FctrChngDts!$C$11),IF(AND($AK275=\"FWP3\",$AJ275=TRUE,$HF275=FALSE),SUM($N275*FctrChngDts!$C$12),IF(AND($Z275=\"Winter\",$AK275=\"SSP1P2\",$AJ275=FALSE,$HF275=FALSE),SUM(SUM(SUM($I275,$K275)*FctrChngDts!$C$9),SUM(SUM($J275,$L275)*FctrChngDts!$C$11))*$AG275,IF(AND($Z275=\"Winter\",$AK275=\"SSP1P2\",$AJ275=TRUE,$HF275=FALSE),SUM(SUM(SUM($I275,$K275)*FctrChngDts!$B$10),SUM(SUM($J275,$L275)*FctrChngDts!$B$12))*$AG275,IF(AND($Z275=\"Summer\",$AK275=\"SSP1P2\",$AJ275=FALSE,$HF275=FALSE),SUM(SUM(SUM($I275,$K275)*FctrChngDts!$B$9),SUM(SUM($J275,$L275)*FctrChngDts!$B$11))-$AJ275,IF(AND($Z275=\"Summer\",$AK275=\"SSP1P2\",$AJ275=TRUE,$HF275=FALSE),SUM(SUM(SUM($I275,$K275)*FctrChngDts!$C$10),SUM(SUM($J275,$L275)*FctrChngDts!$C$12))-$AJ275,IF(AND($Z275=\"Winter\",$AK275=\"SSP2P3\",$AJ275=FALSE,$HF275=FALSE),SUM(SUM(SUM($K275,$M275)*FctrChngDts!$C$9),SUM(SUM($L275,$N275)*FctrChngDts!$C$11))*$AG275,IF(AND($Z275=\"Winter\",$AK275=\"SSP2P3\",$AJ275=TRUE,$HF275=FALSE),SUM(SUM(SUM($K275,$M275)*FctrChngDts!$C$10),SUM(SUM($L275,$N275)*FctrChngDts!$C$12))*$AG275,IF(AND($Z275=\"Summer\",$AK275=\"SSP2P3\",$AJ275=FALSE,$HF275=FALSE),SUM(SUM(SUM($K275,$M275)*FctrChngDts!$C$9),SUM(SUM($L275,$N275)*FctrChngDts!$C$11))-$AJ275,IF(AND($Z275=\"Summer\",$AK275=\"SSP2P3\",$AJ275=TRUE,$HF275=FALSE),SUM(SUM(SUM($K275,$M275)*FctrChngDts!$C$10),SUM(SUM($L275,$N275)*FctrChngDts!$C$12))-$AJ275,IF(AND($AK275=\"FWP1\",$AJ275=FALSE,$HF275=TRUE),SUM(SUM($HM275*FctrChngDts!$B$11),SUM($HN275*FctrChngDts!$C$11)),IF(AND($AK275=\"FWP1\",$AJ275=TRUE,$HF275=TRUE),SUM(SUM($HM275*FctrChngDts!$B$12),SUM($HN275*FctrChngDts!$C$12)),IF(AND($AK275=\"FWP1P2\",$AJ275=FALSE,$HF275=TRUE),SUM(SUM(SUM($HM275,$HO275)*FctrChngDts!$B$11),SUM(SUM($HN275,$HP275)*FctrChngDts!$C$11)),IF(AND($AK275=\"FWP1P2\",$AJ275=TRUE,$HF275=TRUE),SUM(SUM(SUM($HM275,$KP275)*FctrChngDts!$C$12),SUM(SUM($HN275,$HP275)*FctrChngDts!$C$12)),IF(AND($AK275=\"FWP2\",$AJ275=FALSE,$HF275=TRUE),SUM(SUM($HO275*FctrChngDts!$B$11),SUM($HO275*FctrChngDts!$C$11)),IF(AND($AK275=\"FWP2\",$AJ275=TRUE,$HF275=TRUE),SUM(SUM($HO275*FctrChngDts!$B$12),SUM($HO275*FctrChngDts!$C$12)),IF(AND($AK275=\"FWP2P3\",$AJ275=FALSE,$HF275=TRUE),SUM(SUM(SUM($HO275,$HQ275)*FctrChngDts!$C$11),SUM(SUM($HP275,$HR275)*FctrChngDts!$C$11)),IF(AND($AK275=\"FWP2P3\",$AJ275=TRUE,$HF275=TRUE),SUM(SUM(SUM($HO275,$HQ275)*FctrChngDts!$C$12),SUM(SUM($HP275,$HR275)*FctrChngDts!$C$12)),IF(AND($AK275=\"FWP3\",$AJ275=FALSE,$HF275=TRUE),SUM(SUM($HQ275*FctrChngDts!$B$11),SUM($HR275*FctrChngDts!$C$11)),IF(AND($AK275=\"FWP3\",$AJ275=TRUE,$HF275=TRUE),SUM(SUM($HQ275*FctrChngDts!$B$12),SUM($HR275*FctrChngDts!$C$12)),IF(AND($Z275=\"Winter\",$AK275=\"SSP1P2\",$AJ275=FALSE,$HF275=TRUE),SUM(SUM(SUM(SUM($HG275,$HI275)*FctrChngDts!$B$9),SUM(SUM($HH275,$HJ275)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM275,$HO275)*FctrChngDts!$B$11),SUM(SUM($HN275,$HP275)*FctrChngDts!$C$11))*$AG275),IF(AND($Z275=\"Winter\",$AK275=\"SSP1P2\",$AJ275=TRUE,$HF275=TRUE),SUM(SUM(SUM(SUM($HG275,$HI275)*FctrChngDts!$B$10), SUM(SUM($HH275,$HJ275)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM275,$HO275)*FctrChngDts!$B$12),SUM(SUM($HN275,$HP275)*FctrChngDts!$C$12))*$AG275),IF(AND($Z275=\"Summer\",$AK275=\"SSP1P2\",$AJ275=FALSE,$HF275=TRUE),SUM(SUM(SUM(SUM($HG275,$HI275)*FctrChngDts!$B$9),SUM(SUM($HH275,$HJ275)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM275,$HO275)*FctrChngDts!$B$11),SUM(SUM($HN275,$HP275)*FctrChngDts!$C$11))-$AJ275),IF(AND($Z275=\"Summer\",$AK275=\"SSP1P2\",$AJ275=TRUE,$HF275=TRUE),SUM(SUM(SUM(SUM($HG275,$HI275)*FctrChngDts!$B$10),SUM(SUM($HH275,$HJ275)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM275,$HO275)*FctrChngDts!$B$12),SUM(SUM($HN275,$HP275)*FctrChngDts!$C$12))-$AJ275),IF(AND($Z275=\"Winter\",$AK275=\"SSP2P3\",$AJ275=FALSE,$HF275=TRUE),SUM(SUM(SUM(SUM($HI275,$HK275)*FctrChngDts!$B$9),SUM(SUM($HJ275,$HL275)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO275,$HQ275)*FctrChngDts!$B$11),SUM(SUM($HP275,$HR275)*FctrChngDts!$C$11))*$AG275),IF(AND($Z275=\"Winter\",$AK275=\"SSP2P3\",$AJ275=TRUE,$HF275=TRUE),SUM(SUM(SUM(SUM($HI275,$HK275)*FctrChngDts!$B$10), SUM(SUM($HJ275,$HL275)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO275,$HQ275)*FctrChngDts!$B$12),SUM(SUM($HP275,$HR275)*FctrChngDts!$C$12))*$AG275),IF(AND($Z275=\"Summer\",$AK275=\"SSP2P3\",$AJ275=FALSE,$HF275=TRUE),SUM(SUM(SUM(SUM($HI275,$HK275)*FctrChngDts!$B$9),SUM(SUM($HJ275,$HL275)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO275,$HQ275)*FctrChngDts!$B$11),SUM(SUM($HP275,$HR275)*FctrChngDts!$C$11))-$AJ275),IF(AND($Z275=\"Summer\",$AK275=\"SSP2P3\",$AJ275=TRUE,$HF275=TRUE),SUM(SUM(SUM(SUM($HI275,$HK275)*FctrChngDts!$B$10), SUM(SUM($HJ275,$HL275)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO275,$HQ275)*FctrChngDts!$B$12),SUM(SUM($HP275,$HR275)*FctrChngDts!$C$12))-$AJ275),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK275=\"FSP1\",$AH275=TRUE,SUM(SUM(SUM($AI275*FctrChngDts!$B$13)*I275),$AR275)>$AD275),$AD275,IF(AND($AK275=\"FSP1\",$AH275=TRUE,SUM(SUM(SUM($AI275*FctrChngDts!$B$13)*$I275),$AR275)<=$AD275),SUM(SUM(SUM($AI275*FctrChngDts!$B$13)*$I275),$AR275),IF(AND($Z275=\"Summer\",$AK275=\"SSP1\",$AH275=TRUE,SUM(SUM(SUM(SUM($I275,$J275)*SUM($AI275*FctrChngDts!$B$13))*$AF275),$AR275)>$AD275),$AD275,IF(AND($Z275=\"Summer\",$AK275=\"SSP1\",$AH275=TRUE,SUM(SUM(SUM(SUM($I275,$J275)*SUM($AI275*FctrChngDts!$B$13))*$AF275),$AR275)<=$AD275),SUM(SUM(SUM(SUM($I275,$J275)*SUM($AI275*FctrChngDts!$B$13))*$AF275),$AR275),IF(AND($Z275=\"Winter\",$AK275=\"SSP1\",$AH275=TRUE,SUM(SUM(SUM(SUM($I275,$J275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AU275:$AW275)),$AR275)>$AD275),$AD275,IF(AND($Z275=\"Winter\",$AK275=\"SSP1\",$AH275=TRUE,SUM(SUM(SUM(SUM($I275,$J275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AU275:$AW275)),$AR275)<=$AD275),SUM(SUM(SUM(SUM($I275,$J275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AU275:$AW275)),$AR275),IF(AND($AK275=\"FSP1P2\",$AH275=TRUE,SUM(SUM(SUM(SUM($I275,$K275)*SUM($AI275*FctrChngDts!$B$13))*$AF275),$AR275)>$AD275),$AD275,IF(AND($AK275=\"FSP1P2\",$AH275=TRUE,SUM(SUM(SUM(SUM($I275,$K275)*SUM($AI275*FctrChngDts!$B$13))*$AF275),$AR275)<=$AD275),SUM(SUM(SUM(SUM($I275,$K275)*SUM($AI275*FctrChngDts!$B$13))*$AF275),$AR275),IF(AND($Z275=\"Summer\",$AK275=\"SSP1P2\",$AH275=TRUE,SUM(SUM(SUM(SUM($I275,$K275,$J275,$L275)*SUM($AI275*FctrChngDts!$B$13))*$AF275),$AR275)>$AD275),$AD275,IF(AND($Z275=\"Summer\",$AK275=\"SSP1P2\",$AH275=TRUE,SUM(SUM(SUM(SUM($I275,$K275,$J275,$L275)*SUM($AI275*FctrChngDts!$B$13))*$AF275),$AR275)<=$AD275),SUM(SUM(SUM(SUM($I275,$K275,$J275,$L275)*SUM($AI275*FctrChngDts!$B$13))*$AF275),$AR275),IF(AND($Z275=\"Winter\",$AK275=\"SSP1P2\",$AH275=TRUE,SUM(SUM(SUM(SUM($I275,$K275,$J275,$L275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AU275:$AW275)),$AR275)>$AD275),$AD275,IF(AND($Z275=\"Winter\",$AK275=\"SSP1P2\",$AH275=TRUE,SUM(SUM(SUM(SUM($I275,$K275,$J275,$L275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AU275:$AW275)),$AR275)<=$AD275),MIN($AD275,SUM($AL275,SUM(SUM(SUM(SUM($I275,$K275,$J275,$L275)*SUM($AI275*FctrChngDts!$B$13))*$AF275)))),IF(AND($AK275=\"FSP2\",$AH275=TRUE,SUM(SUM(SUM($AI275*FctrChngDts!$B$13)*$K275),$AR275)>$AD275),$AD275,IF(AND($AK275=\"FSP2\",$AH275=TRUE,SUM(SUM(SUM($AI275*FctrChngDts!$B$13)*$K275),$AR275)<=$AD275),SUM(SUM(SUM($AI275*FctrChngDts!$B$13)*$K275),$AR275),IF(AND($Z275=\"Summer\",$AK275=\"SSP2\",$AH275=TRUE,SUM(SUM(SUM(SUM($K275,$L275)*SUM($AI275*FctrChngDts!$B$13))*$AF275),$AR275)>$AD275),$AD275,IF(AND($Z275=\"Summer\",$AK275=\"SSP2\",$AH275=TRUE,SUM(SUM(SUM(SUM($K275,$L275)*SUM($AI275*FctrChngDts!$B$13))*$AF275),$AR275)<=$AD275),SUM(SUM(SUM(SUM($K275,$L275)*SUM($AI275*FctrChngDts!$B$13))*$AF275),$AR275),IF(AND($Z275=\"Winter\",$AK275=\"SSP2\",$AH275=TRUE,SUM(SUM(SUM(SUM($K275,$L275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AU275:$AW275)),$AR275)>$AD275),$AD275,IF(AND($Z275=\"Winter\",$AK275=\"SSP2\",$AH275=TRUE,SUM(SUM(SUM(SUM($K275,$L275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AU275:$AW275)),$AR275)<=$AD275),SUM(SUM(SUM(SUM($K275,$L275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AU275:$AW275)),$AR275),IF(AND($AK275=\"FSP2P3\",$AH275=TRUE,SUM(SUM(SUM(SUM($K275,$M275)*SUM($AI275*FctrChngDts!$B$13))*$AF275),$AR275)>$AD275),$AD275,IF(AND($AK275=\"FSP2P3\",$AH275=TRUE,SUM(SUM(SUM(SUM($K275,$M275)*SUM($AI275*FctrChngDts!$B$13))*$AF275),$AR275)<=$AD275),SUM(SUM(SUM(SUM($K275,$M275)*SUM($AI275*FctrChngDts!$B$13))*$AF275),$AR275),IF(AND($Z275=\"Summer\",$AK275=\"SSP2P3\",$AH275=TRUE,SUM(SUM(SUM(SUM($K275,$L275,$M275,$N275)*SUM($AI275*FctrChngDts!$B$13))*$AF275),$AR275)>$AD275),$AD275,IF(AND($Z275=\"Summer\",$AK275=\"SSP2P3\",$AH275=TRUE,SUM(SUM(SUM(SUM($K275,$L275,$M275,$N275)*SUM($AI275*FctrChngDts!$B$13))*$AF275),$AR275)<=$AD275),SUM(SUM(SUM(SUM($K275,$L275,$M275,$N275)*SUM($AI275*FctrChngDts!$B$13))*$AF275),$AR275),IF(AND($Z275=\"Winter\",$AK275=\"SSP2P3\",$AH275=TRUE,SUM(SUM(SUM(SUM($K275,$L275,$M275,$N275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AU275:$AW275)),$AR275)>$AD275),$AD275,IF(AND($Z275=\"Winter\",$AK275=\"SSP2P3\",$AH275=TRUE,SUM(SUM(SUM(SUM($K275,$L275,$M275,$N275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AU275:$AW275)),$AR275)<=$AD275),SUM(SUM(SUM(SUM($K275,$L275,$M275,$N275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AU275:$AW275)),$AR275),IF(AND($AK275=\"FSP3\",$AH275=TRUE,SUM(SUM(SUM($AI275*FctrChngDts!$B$13)*$M275),$AR275)>$AD275),$AD275,IF(AND($AK275=\"FSP3\",$AH275=TRUE,SUM(SUM(SUM($AI275*FctrChngDts!$B$13)*$M275),$AR275)<=$AD275),SUM(SUM(SUM($AI275*FctrChngDts!$B$13)*$M275),$AR275),IF(AND($Z275=\"Summer\",$AK275=\"SSP3\",$AH275=TRUE,SUM(SUM(SUM(SUM($M275,$N275)*SUM($AI275*FctrChngDts!$B$13))*$AF275),$AR275)>$AD275),$AD275,IF(AND($Z275=\"Summer\",$AK275=\"SSP3\",$AH275=TRUE,SUM(SUM(SUM(SUM($M275,$N275)*SUM($AI275*FctrChngDts!$B$13))*$AF275),$AR275)<=$AD275),SUM(SUM(SUM(SUM($M275,$N275)*SUM($AI275*FctrChngDts!$B$13))*$AF275),$AR275),IF(AND($Z275=\"Winter\",$AK275=\"SSP3\",$AH275=TRUE,SUM(SUM(SUM(SUM($M275,$N275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AU275:$AW275)),$AR275)>$AD275),$AD275,IF(AND($Z275=\"Winter\",$AK275=\"SSP3\",$AH275=TRUE,SUM(SUM(SUM(SUM($M275,$N275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AU275:$AW275)),$AR275)<=$AD275),SUM(SUM(SUM(SUM($M275,$N275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AU275:$AW275)),$AR275),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK275=\"FWP1\",$AH275=TRUE,SUM(SUM(SUM($AI275*FctrChngDts!$B$13)*$J275),$AU275)>$AE275),$AE275,IF(AND($AK275=\"FWP1\",$AH275=TRUE,SUM(SUM(SUM($AI275*FctrChngDts!$B$13)*$J275),$AU275)<=$AE275),SUM(SUM(SUM($AI275*FctrChngDts!$B$13)*$J275),$AU275),IF(AND($Z275=\"Winter\",$AK275=\"SSP1\",$AH275=TRUE,SUM(SUM(SUM(SUM($I275,$J275)*SUM($AI275*FctrChngDts!$B$13))*$AG275),$AU275)>$AE275),$AE275,IF(AND($Z275=\"Winter\",$AK275=\"SSP1\",$AH275=TRUE,SUM(SUM(SUM(SUM($I275,$J275)*SUM($AI275*FctrChngDts!$B$13))*$AG275),$AU275)<=$AE275),SUM(SUM(SUM(SUM($I275,$J275)*SUM($AI275*FctrChngDts!$B$13))*$AG275),$AU275),IF(AND($Z275=\"Summer\",$AK275=\"SSP1\",$AH275=TRUE,SUM(SUM(SUM(SUM($I275,$J275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AR275:$AT275)),$AU275)>$AE275),$AE275,IF(AND($Z275=\"Summer\",$AK275=\"SSP1\",$AH275=TRUE,SUM(SUM(SUM(SUM($I275,$J275)*SUM($AI275*FctrChngDts!$B$13))- SUM($AR275:$AT275)),$AU275)<=$AE275),SUM(SUM(SUM(SUM($I275,$J275)*SUM($AI275*FctrChngDts!$B$13))- SUM($AR275:$AT275)),$AU275),IF(AND($AK275=\"FWP1P2\",$AH275=TRUE,SUM(SUM(SUM(SUM($J275,$L275)*SUM($AI275*FctrChngDts!$B$13))*$AG275),$AU275)>$AE275),$AE275,IF(AND($AK275=\"FWP1P2\",$AH275=TRUE,SUM(SUM(SUM(SUM($J275,$L275)*SUM($AI275*FctrChngDts!$B$13))*$AG275),$AU275)<=$AE275),SUM(SUM(SUM(SUM($J275,$L275)*SUM($AI275*FctrChngDts!$B$13))*$AG275),$AU275),IF(AND($Z275=\"Winter\",$AK275=\"SSP1P2\",$AH275=TRUE,SUM(SUM(SUM(SUM($I275,$K275,$J275,$L275)*SUM($AI275*FctrChngDts!$B$13))*$AG275),$AU275)>$AE275),$AE275,IF(AND($Z275=\"Winter\",$AK275=\"SSP1P2\",$AH275=TRUE,SUM(SUM(SUM(SUM($I275,$K275,$J275,$L275)*SUM($AI275*FctrChngDts!$B$13))*$AG275),$AU275)<=$AE275),SUM(SUM(SUM(SUM($I275,$K275,$J275,$L275)*SUM($AI275*FctrChngDts!$B$13))*$AG275),$AU275),IF(AND($Z275=\"Summer\",$AK275=\"SSP1P2\",$AH275=TRUE,SUM(SUM(SUM(SUM($I275,$K275,$J275,$L275)*SUM($AI275*FctrChngDts!$B$13))- SUM($AR275:$AT275)),$AU275)>$AE275),$AE275,IF(AND($Z275=\"Summer\",$AK275=\"SSP1P2\",$AH275=TRUE,SUM(SUM(SUM(SUM($I275,$K275,$J275,$L275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AR275:$AT275)),$AU275)<=$AE275),SUM(SUM(SUM(SUM($I275,$K275,$J275,$L275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AR275:$AT275)),$AU275),IF(AND($AK275=\"FWP2\",$AH275=TRUE,SUM(SUM(SUM($AI275*FctrChngDts!$B$13)*$L275),$AU275)>$AE275),$AE275,IF(AND($AK275=\"FWP2\",$AH275=TRUE,SUM(SUM(SUM($AI275*FctrChngDts!$B$13)*$L275),$AU275)<=$AE275),SUM(SUM(SUM($AI275*FctrChngDts!$B$13)*$L275),$AU275),IF(AND($Z275=\"Winter\",$AK275=\"SSP2\",$AH275=TRUE,SUM(SUM(SUM(SUM($K275,$L275)*SUM($AI275*FctrChngDts!$B$13))*$AG275),$AU275)>$AE275),$AE275,IF(AND($Z275=\"Winter\",$AK275=\"SSP2\",$AH275=TRUE,SUM(SUM(SUM(SUM($K275,$L275)*SUM($AI275*FctrChngDts!$B$13))*$AG275),$AU275)<=$AE275),SUM(SUM(SUM(SUM($K275,$L275)*SUM($AI275*FctrChngDts!$B$13))*$AG275),$AU275),IF(AND($Z275=\"Summer\",$AK275=\"SSP2\",$AH275=TRUE,SUM(SUM(SUM(SUM($K275,$L275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AR275:$AT275)),$AU275)>$AE275),$AE275,IF(AND($Z275=\"Summer\",$AK275=\"SSP2\",$AH275=TRUE,SUM(SUM(SUM(SUM($K275,$L275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AR275:$AT275)),$AU275)<=$AE275),SUM(SUM(SUM(SUM($K275,$L275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AR275:$AT275)),$AU275),IF(AND($AK275=\"FWP2P3\",$AH275=TRUE,SUM(SUM(SUM(SUM($L275,$N275)*SUM($AI275*FctrChngDts!$B$13))*$AG275),$AU275)>$AE275),$AE275,IF(AND($AK275=\"FWP2P3\",$AH275=TRUE,SUM(SUM(SUM(SUM($L275,$N275)*SUM($AI275*FctrChngDts!$B$13))*$AG275),$AU275)<=$AE275),SUM(SUM(SUM(SUM($L275,$N275)*SUM($AI275*FctrChngDts!$B$13))*$AG275),$AU275),IF(AND($Z275=\"Winter\",$AK275=\"SSP2P3\",$AH275=TRUE,SUM(SUM(SUM(SUM($K275,$L275,$M275,$N275)*SUM($AI275*FctrChngDts!$B$13))*$AG275),$AU275)>$AE275),$AE275,IF(AND($Z275=\"Winter\",$AK275=\"SSP2P3\",$AH275=TRUE,SUM(SUM(SUM(SUM($K275,$L275,$M275,$N275)*SUM($AI275*FctrChngDts!$B$13))*$AG275),$AU275)<=$AE275),SUM(SUM(SUM(SUM($K275,$L275,$M275,$N275)*SUM($AI275*FctrChngDts!$B$13))*$AG275),$AU275),IF(AND($Z275=\"Summer\",$AK275=\"SSP2P3\",$AH275=TRUE,SUM(SUM(SUM(SUM($K275,$L275,$M275,$N275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AR275:$AT275)),$AU275)>$AE275),$AE275,IF(AND($Z275=\"Summer\",$AK275=\"SSP2P3\",$AH275=TRUE,SUM(SUM(SUM(SUM($K275,$L275,$M275,$N275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AR275:$AT275)),$AU275)<=$AE275),SUM(SUM(SUM(SUM($K275,$L275,$M275,$N275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AR275:$AT275)),$AU275),IF(AND($AK275=\"FWP3\",$AH275=TRUE,SUM(SUM(SUM($AI275*FctrChngDts!$B$13)*$N275),$AU275)>$AE275),$AE275,IF(AND($AK275=\"FWP3\",$AH275=TRUE,SUM(SUM(SUM($AI275*FctrChngDts!$B$13)*$N275),$AU275)<=$AE275),SUM(SUM(SUM($AI275*FctrChngDts!$B$13)*$N275),$AU275),IF(AND($Z275=\"Winter\",$AK275=\"SSP3\",$AH275=TRUE,SUM(SUM(SUM(SUM($M275,$N275)*SUM($AI275*FctrChngDts!$B$13))*$AG275),$AU275)>$AE275),$AE275,IF(AND($Z275=\"Winter\",$AK275=\"SSP3\",$AH275=TRUE,SUM(SUM(SUM(SUM($M275,$N275)*SUM($AI275*FctrChngDts!$B$13))*$AG275),$AU275)<=$AE275),SUM(SUM(SUM(SUM($M275,$N275)*SUM($AI275*FctrChngDts!$B$13))*$AG275),$AU275),IF(AND($Z275=\"Summer\",$AK275=\"SSP3\",$AH275=TRUE,SUM(SUM(SUM(SUM($M275,$N275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AR275:$AT275)),$AU275)>$AE275),$AE275,IF(AND($Z275=\"Summer\",$AK275=\"SSP3\",$AH275=TRUE,SUM(SUM(SUM(SUM($M275,$N275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AR275:$AT275)),$AU275)<=$AE275),SUM(SUM(SUM(SUM($M275,$N275)*SUM($AI275*FctrChngDts!$B$13))-SUM($AR275:$AT275)),$AU275),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I275>0,$AH275=FALSE),SUM($AR275*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I275>0,$AH275=TRUE),SUM($AX275*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I275>0,$AH275=FALSE),SUM($AS275*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I275>0,$AH275=TRUE),SUM($AY275*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I275>0,$AH275=FALSE),SUM($AT275*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I275>0,$AH275=TRUE),SUM($AZ275*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J275>0,$AH275=FALSE),SUM($AU275*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J275>0,$AH275=TRUE),SUM($BA275*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J275>0,$AH275=FALSE),SUM($AV275*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J275>0,$AH275=TRUE),SUM($BB275*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J275>0,$AH275=FALSE),SUM($AW275*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J275>0,$AH275=TRUE),SUM($BC275*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K275>0,$AH275=FALSE),SUM($AR275*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K275>0,$AH275=TRUE),SUM($AX275*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K275>0,$AH275=FALSE),SUM($AS275*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K275>0,$AH275=TRUE),SUM($AY275*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K275>0,$AH275=FALSE),SUM($AT275*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K275>0,$AH275=TRUE),SUM($AZ275*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L275>0,$AH275=FALSE),SUM($AU275*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L275>0,$AH275=TRUE),SUM($BA275*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L275>0,$AH275=FALSE),SUM($AV275*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L275>0,$AH275=TRUE),SUM($BB275*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L275>0,$AH275=FALSE),SUM($AW275*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L275>0,$AH275=TRUE),SUM($BC275*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M275>0,$AH275=FALSE),SUM($AR275*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M275>0,$AH275=TRUE),SUM($AX275*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M275>0,$AH275=FALSE),SUM($AS275*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M275>0,$AH275=TRUE),SUM($AY275*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M275>0,$AH275=FALSE),SUM($AT275*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M275>0,$AH275=TRUE),SUM($AZ275*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N275>0,$AH275=FALSE),SUM($AU275*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N275>0,$AH275=TRUE),SUM($BA275*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N275>0,$AH275=FALSE),SUM($AV275*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N275>0,$AH275=TRUE),SUM($BB275*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N275>0,$AH275=FALSE),SUM($AW275*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N275>0,$AH275=TRUE),SUM($BC275*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I275=0,0,IF(AND($I275>0,$K275>0,$AH275=FALSE),SUM($AR275/$P275*$I275),IF(AND($I275>0,$K275=0,$AH275=FALSE),$AR275,IF(AND($I275>0,$K275>0,$AH275=TRUE),ROUND(MIN($HU275,SUM(SUM($I275,$K275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA275,SUM(SUM($I275,$K275)*(FctrChngDts!$B$13)*$AI275)*$IA275)),0),IF(AND($I275>0,$K275=0,$AH275=TRUE),$AX275))))),0)","v":0},{"$f":"ROUND(IF($I275=0,0,IF(AND($I275>0,$K275>0,$AH275=FALSE),SUM($AS275/$P275*$I275),IF(AND($I275>0,$K275=0,$AH275=FALSE),$AS275,IF(AND($I275>0,$K275>0,$AH275=TRUE),ROUND(MIN(SUM($HU275-$BW275),SUM(SUM($I275,$K275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA275)*3),0),IF(AND($I275>0,$K275=0,$AH275=TRUE),$AY275))))),0)","v":0},0,{"$f":"IF($J275=0,0,IF(AND($J275>0,$L275=0,$N275=0,$AH275=FALSE,$AJ275=FALSE),ROUND(MIN($HX275,SUM($AU275,$BA275)),0),IF(AND($J275>0,$L275=0,$N275=0,$AH275=TRUE,$AJ275=FALSE),ROUND(MIN($HX275,SUM($AU275,SUM($J275*$AI275*FctrChngDts!$B$13))),0),IF(AND($J275>0,$L275>0,$N275=0,$AH275=FALSE,$AJ275=FALSE),ROUND(MIN($HX275,SUM(SUM($J275,$L275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA275,SUM(SUM($J275,$L275)*(FctrChngDts!$B$13)*$AI275)*$IA275)),0),IF(AND($J275>0,$L275>0,$N275=0,$AH275=TRUE,$AJ275=FALSE),ROUND(MIN($HX275,SUM(SUM(SUM(SUM($J275,$L275)*FctrChngDts!$C$11*$IA275),SUM(SUM($J275,$L275)*SUM(FctrChngDts!$B$13*$AI275)*$IA275)))),0),IF(AND($J275>0,$L275=0,$N275=0,$AH275=FALSE,$AJ275=TRUE),ROUND(MIN($HX275,SUM($AU275,$BA275)),0),IF(AND($J275>0,$L275=0,$N275=0,$AH275=TRUE,$AJ275=TRUE),ROUND(MIN($HX275,SUM($AU275,SUM($J275*$AI275*FctrChngDts!$B$13))),0),IF(AND($J275>0,$L275>0,$N275=0,$AH275=FALSE,$AJ275=TRUE),ROUND(MIN($HX275,SUM(SUM($J275,$L275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA275,SUM(SUM($J275,$L275)*(FctrChngDts!$B$13)*$AI275)*$IA275)),0),IF(AND($J275>0,$L275>0,$N275=0,$AH275=TRUE,$AJ275=TRUE),ROUND(MIN($HX275,SUM(SUM(SUM(SUM($J275,$L275)*FctrChngDts!$C$12*$IA275),SUM(SUM($J275,$L275)*SUM(FctrChngDts!$B$13*$AI275)*$IA275)))),0))))))))))","v":0},{"$f":"IF($J275=0,0,IF(AND($J275>0,$L275=0,$N275=0,$AH275=FALSE,$AJ275=FALSE),ROUND(MIN(SUM($HX275-$BZ275),SUM($AU275*3)),0),IF(AND($J275>0,$L275=0,$N275=0,$AH275=TRUE,$AJ275=FALSE),ROUND(MIN(SUM($HX275-$BZ275),SUM(SUM($J275,$L275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA275)*3),0),IF(AND($J275>0,$L275>0,$N275=0,$AH275=FALSE,$AJ275=FALSE),ROUND(MIN(SUM($HX275-$BZ275),SUM(SUM($J275,$L275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA275)*3),0),IF(AND($J275>0,$L275>0,$N275=0,$AH275=TRUE,$AJ275=FALSE),ROUND(MIN(SUM($HX275-$BZ275),SUM(SUM($J275,$L275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA275)*3),0),IF(AND($J275>0,$L275=0,$N275=0,$AH275=FALSE,$AJ275=TRUE),ROUND(MIN(SUM($HX275-$BZ275),SUM($AU275*3)),0),IF(AND($J275>0,$L275=0,$N275=0,$AH275=TRUE,$AJ275=TRUE),ROUND(MIN(SUM($HX275-$BZ275),SUM(SUM($J275,$L275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA275)*3),0),IF(AND($J275>0,$L275>0,$N275=0,$AH275=FALSE,$AJ275=TRUE),ROUND(MIN(SUM($HX275-$BZ275),SUM(SUM($J275,$L275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA275)*3),0),IF(AND($J275>0,$L275>0,$N275=0,$AH275=TRUE,$AJ275=TRUE),ROUND(MIN(SUM($HX275-$BZ275),SUM(SUM($J275,$L275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA275)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K275=0,0,IF(AND($I275>0,$K275>0,$M275=0,$AH275=FALSE),SUM($AR275-$BW275),IF(AND($I275=0,$K275>0,$M275>0,$AH275=FALSE),SUM($AR275/$P275*$K275),IF(AND($I275=0,$K275>0,$M275=0,$AH275=FALSE),$AR275,IF($K275=0,0,IF(AND($I275>0,$K275>0,$M275=0,$AH275=TRUE),ROUND(MIN($HV275,SUM(SUM($I275,$K275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB275,SUM(SUM($I275,$K275)*(FctrChngDts!$B$13)*$AI275)*$IB275)),0),IF(AND($I275=0,$K275>0,$M275>0,$AH275=TRUE),ROUND(MIN($HV275,SUM(SUM($I275,$K275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB275,SUM(SUM($I275,$K275)*(FctrChngDts!$B$13)*$AI275)*$IB275)),0),IF(AND($I275=0,$K275>0,$M275=0,$AH275=TRUE),$AX275)))))))),0)","v":0},{"$f":"ROUND(IF($K275=0,0,IF(AND($I275>0,$K275>0,$M275=0,$AH275=FALSE),SUM($AS275-$BX275),IF(AND($I275=0,$K275>0,$M275>0,$AH275=FALSE),SUM($AS275/$P275*$K275),IF(AND($I275=0,$K275>0,$M275=0,$AH275=FALSE),$AS275,IF($K275=0,0,IF(AND($I275>0,$K275>0,$M275=0,$AH275=TRUE),ROUND(MIN(SUM($HV275-$BW275),SUM(SUM($I275,$K275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB275)*3),0),IF(AND($I275=0,$K275>0,$M275>0,$AH275=TRUE),ROUND(MIN(SUM($HV275-$BW275),SUM(SUM($I275,$K275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB275)*3),0),IF(AND($I275=0,$K275>0,$M275=0,$AH275=TRUE),$AY275)))))))),0)","v":0},0,{"$f":"IF($L275=0,0,IF(AND($J275>0,$L275>0,$N275=0,$AH275=FALSE,$AJ275=FALSE),ROUND(MIN($HY275,SUM(SUM($J275,$L275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB275,SUM(SUM($J275,$L275)*(FctrChngDts!$B$13)*$AI275)*$IB275)),0),IF(AND($J275>0,$L275>0,$N275=0,$AH275=TRUE,$AJ275=FALSE),ROUND(MIN($HY275,SUM(SUM(SUM(SUM($J275,$L275)*FctrChngDts!$C$11*$IB275),SUM(SUM($J275,$L275)*SUM(FctrChngDts!$B$13*$AI275)*$IB275)))),0),IF(AND($J275=0,$L275>0,$N275=0,$AH275=FALSE,$AJ275=FALSE),ROUND(MIN($HY275,SUM($L275*FctrChngDts!$C$11)),0),IF(AND($J275=0,$L275>0,$N275=0,$AH275=TRUE,$AJ275=FALSE),ROUND(MIN($HY275,SUM(SUM(SUM(SUM($J275,$L275)*FctrChngDts!$C$11*$IB275),SUM(SUM($J275,$L275)*SUM(FctrChngDts!$B$13*$AI275)*$IB275)))),0),IF(AND($J275>0,$L275>0,$N275=0,$AH275=FALSE,$AJ275=TRUE),ROUND(MIN($HY275,SUM(SUM($J275,$L275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB275,SUM(SUM($J275,$L275)*(FctrChngDts!$B$13)*$AI275)*$IB275)),0),IF(AND($J275>0,$L275>0,$N275=0,$AH275=TRUE,$AJ275=TRUE),ROUND(MIN($HY275,SUM(SUM(SUM(SUM($J275,$L275)*FctrChngDts!$C$12*$IB275),SUM(SUM($J275,$L275)*SUM(FctrChngDts!$B$13*$AI275)*$IB275)))),0),IF(AND($J275=0,$L275>0,$N275=0,$AH275=FALSE,$AJ275=TRUE),ROUND(MIN($HY275,SUM($L275*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J275=0,$L275>0,$N275=0,$AH275=TRUE,$AJ275=TRUE),ROUND(MIN($HY275,SUM(SUM(SUM(SUM($J275,$L275)*FctrChngDts!$C$12*$IB275),SUM(SUM($J275,$L275)*SUM(FctrChngDts!$B$13*$AI275)*$IB275)))),0))))))))))","v":0},{"$f":"IF($L275=0,0,IF(AND($J275>0,$L275>0,$N275=0,$AH275=FALSE,$AJ275=FALSE),ROUND(MIN(SUM($HY275-$CF275),SUM(SUM($J275,$L275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB275)*3),0),IF(AND($J275>0,$L275>0,$N275=0,$AH275=TRUE,$AJ275=FALSE),ROUND(MIN(SUM($HY275-$CF275),SUM(SUM($J275,$L275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB275)*3),0),IF(AND($J275=0,$L275>0,$N275=0,$AH275=FALSE,$AJ275=FALSE),ROUND(MIN(SUM($HY275-$CF275),SUM($AU275*3)),0),IF(AND($J275=0,$L275>0,$N275=0,$AH275=TRUE,$AJ275=FALSE),ROUND(MIN(SUM($HY275-$CF275),SUM(SUM($J275,$L275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB275)*3),0),IF(AND($J275>0,$L275>0,$N275=0,$AH275=FALSE,$AJ275=TRUE),ROUND(MIN(SUM($HY275-$CF275),SUM(SUM($J275,$L275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB275)*3),0),IF(AND($J275>0,$L275>0,$N275=0,$AH275=TRUE,$AJ275=TRUE),ROUND(MIN(SUM($HY275-$CF275),SUM(SUM($J275,$L275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB275)*3),0),IF(AND($J275=0,$L275>0,$N275=0,$AH275=FALSE,$AJ275=TRUE),ROUND(MIN(SUM($HY275-$CF275),SUM($AU275*3)),0),IF(AND($J275=0,$L275>0,$N275=0,$AH275=TRUE,$AJ275=TRUE),ROUND(MIN(SUM($HY275-$CF275),SUM(SUM($J275,$L275)*IF($AJ275=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB275)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S275>0,Account!$AG$2=TRUE,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH275=FALSE),SUM(Usage!$BW275:$CB275)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V275>0,Account!$AG$2=TRUE,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH275=FALSE),SUM(Usage!$CC275:$CH275)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y275>0,Account!$AG$2=TRUE,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH275=FALSE),SUM(Usage!$CI275:$CN275)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH275=TRUE,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S275),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S275)),2)","v":0},{"$f":"ROUND(IF(OR($AH275=TRUE,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V275),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V275)),2)","v":0},{"$f":"IF(OR($AH275=TRUE,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y275),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y275))","v":0},{"$f":"ROUND(IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW275),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW275)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX275),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX275)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY275),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY275)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ275),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ275)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA275),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA275)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB275),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB275)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S275),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC275),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC275)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD275),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD275)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE275),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE275)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF275),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF275)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG275),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG275)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH275),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH275)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V275),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI275),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI275))","v":0},{"$f":"IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ275),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ275))","v":0},{"$f":"IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK275),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK275))","v":0},{"$f":"IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL275),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL275))","v":0},{"$f":"IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM275),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM275))","v":0},{"$f":"IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN275),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN275))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y275)","v":0},0,0,0,0,{"$f":"IF($DW275>IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV275*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV275*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW275-IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV275*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV275*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV275<$DW275,SUM($DW275-$DV275),0))","v":0},{"$f":"IF(OR(AND($D275<=FctrChngDts!$B$14,Usage!$E275>FctrChngDts!$B$14),AND(Usage!$D275<=FctrChngDts!$C$14,Usage!$E275>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW275),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX275),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY275),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ275),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA275),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB275),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC275),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD275),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE275),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF275),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG275),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH275),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI275)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ275)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK275)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL275)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM275)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN275)","v":0},0,{"$f":"IF(AND($S275>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E275<>\"D-CARE\",Tenant!$F275=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET275=TRUE,$S275>0,$V275=0),SUM(SUM($BW275:$CB275)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET275=TRUE,$S275>0,$V275>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW275:$CB275)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET275=TRUE,$S275>0,$V275>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW275:$CB275)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S275>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S275>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S275>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV275=TRUE,$S275>0,$V275=0),SUM(SUM($BW275:$CB275)*'CRS1'!$P$2),IF(AND($EV275=TRUE,$S275>0,$V275>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW275:$CB275)*'CRS1'!$P$2),IF(AND($EV275=TRUE,$S275>0,$V275>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW275:$CB275)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S275>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX275=TRUE,$S275>0,$V275=0),SUM(SUM($BW275:$CB275)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX275=TRUE,$S275>0,$V275>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW275:$CB275)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX275=TRUE,$S275>0,$V275>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW275:$CB275)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S275>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ275=TRUE,$S275>0),SUM(SUM($BW275:$CB275)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V275>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E275<>\"D-CARE\",Tenant!$F275=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB275=TRUE,$S275>0,$V275>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC275:$CH275)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB275=TRUE,$S275>0,$V275>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC275:$CH275)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB275=TRUE,$V275>0,$Y275>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC275:$CH275)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB275=TRUE,$V275>0,$Y275>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC275:$CH275)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB275=TRUE,$S275=0,$V275>0,$Y275=0),SUM(SUM($CC275:$CH275)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V275>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V275>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V275>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD275=TRUE,$S275>0,$V275>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC275:$CH275)*'CRS2'!$P$2),IF(AND($FD275=TRUE,$S275>0,$V275>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC275:$CH275)*'CRS2'!$P$2),IF(AND($FD275=TRUE,$V275>0,$Y275>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC275:$CH275)*'CRS2'!$P$2),IF(AND($FD275=TRUE,$V275>0,$Y275>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC275:$CH275)*'CRS2'!$P$2),IF(AND($FD275=TRUE,$S275=0,$V275>0,$Y275=0),SUM(SUM($CC275:$CH275)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V275>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF275=TRUE,$S275>0,$V275>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC275:$CH275)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF275=TRUE,$S275>0,$V275>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC275:$CH275)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF275=TRUE,$V275>0,$Y275>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC275:$CH275)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF275=TRUE,$V275>0,$Y275>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC275:$CH275)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF275=TRUE,$S275=0,$V275>0,$Y275=0),SUM(SUM($CC275:$CH275)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V275>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH275=TRUE,$V275>0),SUM(SUM($CC275:$CH275)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y275>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E275<>\"D-CARE\",Tenant!$F275=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ275=TRUE,$V275=0,$Y275>0),SUM(SUM($CI275:$CN275)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ275=TRUE,$V275>0,$Y275>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI275:$CN275)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ275=TRUE,$V275>0,$Y275>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI275:$CN275)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y275>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y275>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y275>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL275=TRUE,$V275=0,$Y275>0),SUM(SUM($CI275:$CN275)*'CRS3'!$P$2),IF(AND($FL275=TRUE,$V275>0,$Y275>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI275:$CN275)*'CRS3'!$P$2),IF(AND($FL275=TRUE,$V275>0,$Y275>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI275:$CN275)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y275>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN275=TRUE,$V275=0,$Y275>0),SUM(SUM($CI275:$CN275)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN275=TRUE,$V275>0,$Y275>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI275:$CN275)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN275=TRUE,$V275>0,$Y275>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI275:$CN275)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y275>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP275=TRUE,$Y275>0),SUM(SUM($CI275:$CN275)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR275:$FT275))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO275:$CQ275,$FR275:$FT275))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA275:$EF275)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG275:$EL275)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM275:$ER275)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV275,$CO275:$CQ275,$EA275:$ER275)/$P275)*$S275*FctrChngDts!$B$15),SUM(SUM(SUM($DV275,$CO275:$CQ275,$FR275:$FT275)/$P275)*$S275*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV275,$CO275:$CQ275,$EA275:$ER275)/$P275)*$V275*FctrChngDts!$B$15),SUM(SUM(SUM($DV275,$CO275:$CQ275,$FR275:$FT275)/$P275)*$V275*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV275,$CO275:$CQ275,$EA275:$ER275)/$P275)*$Y275*FctrChngDts!$B$15),SUM(SUM(SUM($DV275,$CO275:$CQ275,$FR275:$FT275)/$P275)*$Y275*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA275*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI275*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ275*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ275,$FU275,$GF275,$GZ275:$HE275),IF(Account!$Q$2=TRUE,SUM($DZ275,$FV275,$GF275,$GZ275:$HE275),SUM($DZ275,$ES275,$FU275:$FV275,$GF275,$GZ275:$HE275)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E275),Usage!$P275,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D275,FctrChngDts!$C$17<=Usage!$E275),SUM(FctrChngDts!$C$17-Usage!$D275),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E275),Usage!$P275,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D275,FctrChngDts!$C$19<=Usage!$E275),SUM(FctrChngDts!$C$19-Usage!$D275),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK275*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK275*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL275*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL275*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D275))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A275,Tenant!$A:$J,8,FALSE)=TRUE,$GG275<0),0,SUM(SUM(SUM($GG275/$P275*$GP275)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A275,Tenant!$A:$J,8,FALSE)=TRUE,$GG275<0),0,SUM(SUM(SUM($GG275/$P275*$GQ275)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D275))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A275,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV275*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A275,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW275*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU275:$DA275,$EU275,$EA275:$EF275,$FA275)-SUM(SUM($BW275:$CB275)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD275:$DJ275,$FC275,$EG275:$EL275,$FI275)-SUM(SUM($CC275:$CH275)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM275:$DS275,$FK275,$EM275:$ER275,$FQ275)-SUM(SUM($CI275:$CN275)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO275,$CU275:$DA275,$EU275,$EW275,$EY275,$EA275:$EF275,$FA275,$CP275,$DD275:$DJ275,$FC275,$FE275,$FG275,$EG275:$EL275,$FI275)/$P275*$S275)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO275,$CU275:$DA275,$EU275,$EW275,$EY275,$EA275:$EF275,$FA275,$CP275,$DD275:$DJ275,$FC275,$FE275,$FG275,$EG275:$EL275,$FI275)/$P275*$V275)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ275,$DM275:$DS275,$FK275,$FM275,$FO275,$EM275:$ER275,$FQ275)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D275,BslnAllctnCrrnt!$A$1<=$E275),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK275=\"FSP1\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$Q275,BslnAllctnCrrnt!$A$1<$R275),SUM(BslnAllctnCrrnt!$A$1-$Q275),IF(AND($AK275=\"FSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$Q275,BslnAllctnCrrnt!$A$1<$R275),SUM(BslnAllctnCrrnt!$A$1-$Q275),IF(AND($AK275=\"FSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),$I275,IF(AND($AK275=\"SSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$Q275,BslnAllctnCrrnt!$A$1<$R275),SUM(BslnAllctnCrrnt!$A$1-$Q275),IF(AND($AK275=\"SSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),$I275,0)))))","v":0},{"$f":"IF(AND($AK275=\"FSP1\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$Q275,BslnAllctnCrrnt!$A$1<$R275),SUM($I275-$HG275),IF(AND($AK275=\"FSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$Q275,BslnAllctnCrrnt!$A$1<$R275),SUM($I275-$HG275),IF(AND($AK275=\"FSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM($I275-$HG275),IF(AND($AK275=\"SSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$Q275,BslnAllctnCrrnt!$A$1<$R275),SUM($I275-$HG275),IF(AND($AK275=\"SSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM($I275-$HG275),0)))))","v":0},{"$f":"IF(AND($AK275=\"SSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$Q275,BslnAllctnCrrnt!$A$1<$R275),0,IF(AND(FctrChngDts!$A$2>=$D275,FctrChngDts!$B$2<$E275),IF(AND($AK275=\"SSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM(BslnAllctnCrrnt!$A$1-$T275),0),IF(AND($AK275=\"FSP2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM(BslnAllctnCrrnt!$A$1-$T275),IF(AND($AK275=\"FSP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM(BslnAllctnCrrnt!$A$1-$T275),IF(AND($AK275=\"FSP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$W275,BslnAllctnCrrnt!$A$1<$X275),$K275,IF(AND($AK275=\"FSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$Q275,BslnAllctnCrrnt!$A$1<$R275),0,IF(AND($AK275=\"FSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM(BslnAllctnCrrnt!$A$1-$T275),IF(AND($AK275=\"SSP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM(BslnAllctnCrrnt!$A$1-$T275),IF(AND($AK275=\"SSP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$W275,BslnAllctnCrrnt!$A$1<$X275),$K275,0)))))))))","v":0},{"$f":"IF(AND($AK275=\"SSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$Q275,BslnAllctnCrrnt!$A$1<$R275),SUM($K275-$HI275),IF(AND($AK275=\"SSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM($K275-$HI275),IF(AND($AK275=\"FSP2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM($K275-$HI275),IF(AND($AK275=\"FSP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM($K275-$HI275),IF(AND($AK275=\"FSP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$W275,BslnAllctnCrrnt!$A$1<$X275),SUM($K275-$HI275),IF(AND($AK275=\"FSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$Q275,BslnAllctnCrrnt!$A$1<$R275),SUM($K275-$HI275),IF(AND($AK275=\"FSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM($K275-$HI275),IF(AND($AK275=\"SSP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM($K275-$HI275),IF(AND($AK275=\"SSP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$W275,BslnAllctnCrrnt!$A$1<$X275),SUM($K275-$HI275),0)))))))))","v":0},{"$f":"IF(AND($AK275=\"FSP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),0,IF(AND($AK275=\"FSP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$W275,BslnAllctnCrrnt!$A$1<$X275),SUM(BslnAllctnCrrnt!$A$1-$W275),IF(AND($AK275=\"FSP3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$W275,BslnAllctnCrrnt!$A$1<$X275),SUM(BslnAllctnCrrnt!$A$1-$W275),0)))","v":0},{"$f":"IF(AND($AK275=\"FSP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM($M275-$HK275),IF(AND($AK275=\"FSP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$W275,BslnAllctnCrrnt!$A$1<$X275),SUM($M275-$HK275),IF(AND($AK275=\"FSP3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$W275,BslnAllctnCrrnt!$A$1<$X275),SUM($M275-$HK275),0)))","v":0},{"$f":"IF(AND($AK275=\"FWP1\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$Q275,BslnAllctnCrrnt!$A$1<$R275),SUM(BslnAllctnCrrnt!$A$1-$Q275),IF(AND($AK275=\"FWP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$Q275,BslnAllctnCrrnt!$A$1<$R275),SUM(BslnAllctnCrrnt!$A$1-$Q275),IF(AND($AK275=\"FWP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),$J275,IF(AND(FctrChngDts!$A$2>=$D275,FctrChngDts!$B$2<$E275),IF(AND($AK275=\"SSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$Q275,BslnAllctnCrrnt!$A$1<$R275),SUM(BslnAllctnCrrnt!$A$1-$Q275),0),IF(AND($AK275=\"SSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),$J275,0)))))","v":0},{"$f":"IF(AND($AK275=\"FWP1\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$Q275,BslnAllctnCrrnt!$A$1<$R275),SUM($J275-$HM275),IF(AND($AK275=\"FWP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$Q275,BslnAllctnCrrnt!$A$1<$R275),SUM($J275-$HM275),IF(AND($AK275=\"FWP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM($J275-$HM275),IF(AND($AK275=\"SSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$Q275,BslnAllctnCrrnt!$A$1<$R275),SUM($J275-$HM275),IF(AND($AK275=\"SSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM($J275-$HM275),0)))))","v":0},{"$f":"IF(AND($AK275=\"FWP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$Q275,BslnAllctnCrrnt!$A$1<$R275),0,IF(AND($AK275=\"FWP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM(BslnAllctnCrrnt!$A$1-$T275),IF(AND($AK275=\"FWP2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM(BslnAllctnCrrnt!$A$1-$T275),IF(AND($AK275=\"FWP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM(BslnAllctnCrrnt!$A$1-$T275),IF(AND($AK275=\"FWP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$W275,BslnAllctnCrrnt!$A$1<$X275),$L275,IF(AND($AK275=\"SSP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM(BslnAllctnCrrnt!$A$1-$T275),IF(AND($AK275=\"SSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$Q275,BslnAllctnCrrnt!$A$1<$R275),0,IF(AND($AK275=\"SSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM(BslnAllctnCrrnt!$A$1-$T275),0))))))))","v":0},{"$f":"IF(AND($AK275=\"FWP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$Q275,BslnAllctnCrrnt!$A$1<$R275),SUM($L275-$HO275),IF(AND($AK275=\"FWP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM($L275-$HO275),IF(AND($AK275=\"FWP2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM($L275-$HO275),IF(AND($AK275=\"FWP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM($L275-$HO275),IF(AND($AK275=\"FWP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$W275,BslnAllctnCrrnt!$A$1<$X275),SUM($L275-$HO275),IF(AND($AK275=\"SSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$Q275,BslnAllctnCrrnt!$A$1<$R275),SUM($L275-$HO275),IF(AND($AK275=\"SSP1P2\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM($L275-$HO275),0)))))))","v":0},{"$f":"IF(AND($AK275=\"FWP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),0,IF(AND($AK275=\"FWP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$W275,BslnAllctnCrrnt!$A$1<$X275),SUM(BslnAllctnCrrnt!$A$1-$W275),IF(AND($AK275=\"FWP3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$W275,BslnAllctnCrrnt!$A$1<$X275),SUM(BslnAllctnCrrnt!$A$1-$W275),IF(AND($AK275=\"SSP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),0,IF(AND($AK275=\"SSP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$W275,BslnAllctnCrrnt!$A$1<$X275),SUM(BslnAllctnCrrnt!$A$1-$W275),0)))))","v":0},{"$f":"IF(AND($AK275=\"FWP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM($N275-$HQ275),IF(AND($AK275=\"FWP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$W275,BslnAllctnCrrnt!$A$1<$X275),SUM($N275-$HQ275),IF(AND($AK275=\"FWP3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$W275,BslnAllctnCrrnt!$A$1<$X275),SUM($N275-$HQ275),IF(AND($AK275=\"SSP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$T275,BslnAllctnCrrnt!$A$1<$U275),SUM($N275-$HQ275),IF(AND($AK275=\"SSP2P3\",$HF275=TRUE,BslnAllctnCrrnt!$A$1>=$W275,BslnAllctnCrrnt!$A$1<$X275),SUM($N275-$HQ275),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[277,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G278),0,IF($F278<=$G278,SUM($G278-$F278),IF($F278>$G278,SUM((Account!$L$2-Usage!$F278)+Usage!$G278+1))))","v":0},{"$f":"IF($Q278=0,0,IF($R278=0,0,IF(AND($Q278<FctrChngDts!$A$2,$R278>=FctrChngDts!$A$2),SUM($R278-FctrChngDts!$A$2+1),IF(AND($Q278>=FctrChngDts!$A$2,$R278>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q278),IF(AND($Q278>=FctrChngDts!$A$2,$R278<FctrChngDts!$B$2),SUM($R278-$Q278+1),0)))))","v":0},{"$f":"IF($Q278=0,0,IF($R278=0,0,IF(AND($Q278<FctrChngDts!$A$2,$R278>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q278),IF(AND($Q278<FctrChngDts!$A$2,$R278<FctrChngDts!$A$2),SUM($R278-$Q278+1),IF(AND($Q278>FctrChngDts!$A$2,$R278>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R278+1),0)))))","v":0},{"$f":"IF($T278=0,0,IF($U278=0,0,IF(AND($T278<FctrChngDts!$A$2,$U278>=FctrChngDts!$A$2),SUM($U278-FctrChngDts!$A$2+1),IF(AND($T278>=FctrChngDts!$A$2,$U278<FctrChngDts!$B$2),SUM($U278-$T278+1),IF(AND($T278>=FctrChngDts!$A$2,$U278>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T278)<0),0,IF(AND($T278>=FctrChngDts!$A$2,$U278>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T278),0))))))","v":0},{"$f":"IF($T278=0,0,IF($U278=0,0,IF(AND($T278<FctrChngDts!$A$2,$U278>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T278),IF(AND($T278>=FctrChngDts!$B$2,$U278>=FctrChngDts!$B$2),SUM($U278-$T278+1),IF(AND($T278<FctrChngDts!$A$2,$U278<FctrChngDts!$A$2),SUM($U278-$T278+1),IF(AND($T278>=FctrChngDts!$A$2,$U278>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U278+1),0))))))","v":0},{"$f":"IF($W278=0,0,IF($X278=0,0,IF(AND($W278>=FctrChngDts!$A$2,$X278>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W278)<0),0,IF(AND($W278>=FctrChngDts!$A$2,$X278>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W278),IF(AND($W278>=FctrChngDts!$A$2,$X278<FctrChngDts!$B$2),SUM($X278-$W278+1),IF(AND($W278<FctrChngDts!$A$2,$X278>=FctrChngDts!$A$2),SUM($X278-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W278=0,0,IF($X278=0,0,IF(AND($W278<FctrChngDts!$A$2,$X278<FctrChngDts!$A$2),SUM($X278-$W278+1),IF(AND($W278>=FctrChngDts!$A$2,$X278>=FctrChngDts!$B$2,SUM($X278-FctrChngDts!$B$2+1)<=$Y278),SUM($X278-FctrChngDts!$B$2+1),IF(AND($W278>=FctrChngDts!$A$2,$X278>=FctrChngDts!$B$2),SUM($X278-$W278+1),IF(AND($W278<FctrChngDts!$A$2,$X278>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W278),0))))))","v":0},{"$f":"IF(AND($D278>=FctrChngDts!$C$2,$E278<FctrChngDts!$E$2),\"1\",IF(AND($D278>=FctrChngDts!$E$2,$E278<FctrChngDts!$G$2),\"2\",IF(AND($D278>=FctrChngDts!$G$2,$E278<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D278>=FctrChngDts!$D$2,,IF(AND($D278>=FctrChngDts!$C$2,$D278<=FctrChngDts!$D$2),$D278,IF(AND($D278>=FctrChngDts!$C$2,$D278>=FctrChngDts!$D$2,$E278>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D278>FctrChngDts!$D$2,,IF($D278=FctrChngDts!$D$2,$D278,IF(AND($D278>=FctrChngDts!$C$2,$E278<FctrChngDts!$D$2),$E278,IF(AND($D278>=FctrChngDts!$C$2,$E278>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D278>=FctrChngDts!$D$2,$E278>=FctrChngDts!$D$2,$E278>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E278<FctrChngDts!$D$2,$E278<=FctrChngDts!$D$2),$E278,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D278<FctrChngDts!$E$2,$E278<FctrChngDts!$E$2),,IF($D278>FctrChngDts!$F$2,,IF(AND($D278>=FctrChngDts!$E$2,$D278<=FctrChngDts!$F$2),$D278,IF(AND($D278>=FctrChngDts!$E$2,$D278>=FctrChngDts!$F$2,$E278>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D278>FctrChngDts!$F$2,,IF($E278=FctrChngDts!$F$2,$E278,IF(AND($D278<FctrChngDts!$E$2,$E278<=FctrChngDts!$F$2),$E278,IF(AND($D278>=FctrChngDts!$E$2,$E278<FctrChngDts!$F$2),$E278,IF(AND($D278>=FctrChngDts!$E$2,$E278>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D278>=FctrChngDts!$F$2,$E278>=FctrChngDts!$F$2,$E278>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D278<FctrChngDts!$G$2,$E278<FctrChngDts!$G$2),,IF($D278>FctrChngDts!$H$2,,IF(AND($D278>=FctrChngDts!$G$2,$D278<=FctrChngDts!$H$2),$D278,IF(AND($D278>=FctrChngDts!$G$2,$D278>=FctrChngDts!$H$2,$E278>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D278>FctrChngDts!$H$2,,IF($E278=FctrChngDts!$H$2,$E278,IF(AND($D278<FctrChngDts!$G$2,$E278<=FctrChngDts!$H$2),$E278,IF(AND($D278>=FctrChngDts!$G$2,$E278<FctrChngDts!$H$2),$E278,IF(AND($D278>=FctrChngDts!$G$2,$E278>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D278>=FctrChngDts!$H$2,$E278>=FctrChngDts!$H$2,$E278>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A278,Tenant!$A278:$J577,6,FALSE)","v":0},{"$f":"VLOOKUP($A278,Tenant!$A278:$J577,7,FALSE)","v":0},{"$f":"VLOOKUP($A278,Tenant!$A278:$J577,10,FALSE)","v":0},0,{"$f":"IF(AND($AK278=\"FSP2\",$AJ278=FALSE,$HF278=FALSE),SUM($K278*FctrChngDts!$C$9),IF(AND($AK278=\"FSP2\",$AJ278=TRUE,$HF278=FALSE),SUM($K278*FctrChngDts!$C$10),IF(AND($AK278=\"FSP2P3\",$AJ278=FALSE,$HF278=FALSE),SUM(SUM($K278,$M278)*FctrChngDts!$C$9),IF(AND($AK278=\"FSP2P3\",$AJ278=TRUE,$HF278=FALSE),SUM(SUM($K278,$M278)*FctrChngDts!$C$10),IF(AND($AK278=\"FSP3\",$AJ278=FALSE,$HF278=FALSE),SUM($M278*FctrChngDts!$C$9),IF(AND($AK278=\"FSP3\",$AJ278=TRUE,$HF278=FALSE),SUM($M278*FctrChngDts!$C$10),IF(AND($AK278=\"FSP1\",$AJ278=FALSE,$HF278=FALSE),SUM($I278*FctrChngDts!$C$9),IF(AND($AK278=\"FSP1\",$AJ278=TRUE,$HF278=FALSE),SUM($I278*FctrChngDts!$C$10),IF(AND($AK278=\"FSP1P2\",$AJ278=FALSE,$HF278=FALSE),SUM(SUM($I278,$K278)*FctrChngDts!$C$9),IF(AND($AK278=\"FSP1P2\",$AJ278=TRUE,$HF278=FALSE),SUM(SUM($I278,$K278)*FctrChngDts!$C$10),IF(AND($Z278=\"Summer\",$AK278=\"SSP2P3\",$AJ278=FALSE,$HF278=FALSE),SUM(SUM(SUM(SUM($K278,$M278)*FctrChngDts!$C$9),SUM(SUM($L278,$N278)*FctrChngDts!$C$11))*$AF278),IF(AND($Z278=\"Summer\",$AK278=\"SSP2P3\",$AJ278=TRUE,$HF278=FALSE),SUM(SUM(SUM(SUM($K278,$M278)*FctrChngDts!$C$10),SUM(SUM($L278,$N278)*FctrChngDts!$C$12))*$AF278),IF(AND($Z278=\"Winter\",$AK278=\"SSP2P3\",$AJ278=FALSE,$HF278=FALSE),SUM(SUM(SUM(SUM($K278,$M278)*FctrChngDts!$C$9),SUM(SUM($L278,$N278)*FctrChngDts!$C$11))-$AO278),IF(AND($Z278=\"Winter\",$AK278=\"SSP2P3\",$AJ278=TRUE,$HF278=FALSE),SUM(SUM(SUM(SUM($K278,$M278)*FctrChngDts!$C$10),SUM(SUM($L278,$N278)*FctrChngDts!$C$12))-$AO278),IF(AND($Z278=\"Summer\",$AK278=\"SSP1P2\",$AJ278=FALSE,$HF278=FALSE),SUM(SUM(SUM(SUM($I278,$K278)*FctrChngDts!$C$9),SUM(SUM($J278,$L278)*FctrChngDts!$C$11))*$AF278),IF(AND($Z278=\"Summer\",$AK278=\"SSP1P2\",$AJ278=TRUE,$HF278=FALSE),SUM(SUM(SUM(SUM($I278,$K278)*FctrChngDts!$C$10),SUM(SUM($J278,$L278)*FctrChngDts!$C$12))*$AF278),IF(AND($Z278=\"Winter\",$AK278=\"SSP1P2\",$AJ278=FALSE,$HF278=FALSE),SUM(SUM(SUM(SUM($I278,$K278)*FctrChngDts!$C$9),SUM(SUM($J278,$L278)*FctrChngDts!$C$11))-$AO278),IF(AND($Z278=\"Winter\",$AK278=\"SSP1P2\",$AJ278=TRUE,$HF278=FALSE),SUM(SUM(SUM(SUM($I278,$K278)*FctrChngDts!$C$10),SUM(SUM($J278,$L278)*FctrChngDts!$C$12))-$AO278),IF(AND($AK278=\"FSP2\",$AJ278=FALSE,$HF278=TRUE),SUM(SUM($HI278*FctrChngDts!$B$9),SUM($HJ278*FctrChngDts!$C$9)),IF(AND($AK278=\"FSP2\",$AJ278=TRUE,$HF278=TRUE),SUM(SUM($HI278*FctrChngDts!$B$10),SUM($HJ278*FctrChngDts!$C$10)),IF(AND($AK278=\"FSP2P3\",$AJ278=FALSE,$HF278=TRUE),SUM(SUM(SUM($HI278,$HK278)*FctrChngDts!$B$9),SUM(SUM($HJ278,$HL278)*FctrChngDts!$C$9)),IF(AND($AK278=\"FSP2P3\",$AJ278=TRUE,$HF278=TRUE),SUM(SUM(SUM($HI278,$HK278)*FctrChngDts!$B$10),SUM(SUM($HJ278,$HL278)*FctrChngDts!$C$10)),IF(AND($AK278=\"FSP3\",$AJ278=FALSE,$HF278=TRUE),SUM(SUM($HK278*FctrChngDts!$B$9),SUM($HL278*FctrChngDts!$C$9)),IF(AND($AK278=\"FSP3\",$AJ278=TRUE,$HF278=TRUE),SUM(SUM($HK278*FctrChngDts!$B$10),SUM($HL278*FctrChngDts!$C$10)),IF(AND($AK278=\"FSP1\",$AJ278=FALSE,$HF278=TRUE),SUM(SUM($HG278*FctrChngDts!$B$9),SUM($HH278*FctrChngDts!$C$9)),IF(AND($AK278=\"FSP1\",$AJ278=TRUE,$HF278=TRUE),SUM(SUM($HG278*FctrChngDts!$B$10),SUM($HH278*FctrChngDts!$C$10)),IF(AND($AK278=\"FSP1P2\",$AJ278=FALSE,$HF278=TRUE),SUM(SUM(SUM($HG278,$HI278)*FctrChngDts!$B$9),SUM(SUM($HH278,$HJ278)*FctrChngDts!$C$9)),IF(AND($AK278=\"FSP1P2\",$AJ278=TRUE,$HF278=TRUE),SUM(SUM(SUM($HG278,$HI278)*FctrChngDts!$B$10),SUM(SUM($HG278,$HI278)*FctrChngDts!$C$10)),IF(AND($Z278=\"Summer\",$AK278=\"SSP2P3\",$AJ278=FALSE,$HF278=TRUE),SUM(SUM(SUM(SUM($HI278,$HK278)*FctrChngDts!$B$9),SUM(SUM($HJ278,$HL278)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO278,$HQ278)*FctrChngDts!$B$11),SUM(SUM($HP278,$HR278)*FctrChngDts!$C$11))*$AF278),IF(AND($Z278=\"Summer\",$AK278=\"SSP2P3\",$AJ278=TRUE,$HF278=TRUE),SUM(SUM(SUM(SUM($HI278,$HK278)*FctrChngDts!$B$10),SUM(SUM($HJ278,$HL278)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO278,$HQ278)*FctrChngDts!$B$12),SUM(SUM($HP278,$HR278)*FctrChngDts!$C$12))*$AF278),IF(AND($Z278=\"Winter\",$AK278=\"SSP2P3\",$AJ278=FALSE,$HF278=TRUE),SUM(SUM(SUM(SUM($HI278,$HK278)*FctrChngDts!$B$9),SUM(SUM($HJ278,$HL278)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO278,$HQ278)*FctrChngDts!$B$11),SUM(SUM($HP278,$HR278)*FctrChngDts!$C$11))-$AO278),IF(AND($Z278=\"Winter\",$AK278=\"SSP2P3\",$AJ278=TRUE,$HF278=TRUE),SUM(SUM(SUM(SUM($HI278,$HK278)*FctrChngDts!$B$10),SUM(SUM($HO278,$HQ278)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO278,$HQ278)*FctrChngDts!$B$12),SUM(SUM($HP278,$HR278)*FctrChngDts!$C$12))-$AO278),IF(AND($Z278=\"Summer\",$AK278=\"SSP1P2\",$AJ278=FALSE,$HF278=TRUE),SUM(SUM(SUM(SUM($HG278,$HI278)*FctrChngDts!$B$9),SUM(SUM($HH278,$HJ278)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM278,$HO278)*FctrChngDts!$B$11),SUM(SUM($HN278,$HP278)*FctrChngDts!$C$11))*$AF278),IF(AND($Z278=\"Summer\",$AK278=\"SSP1P2\",$AJ278=TRUE,$HF278=TRUE),SUM(SUM(SUM(SUM($HG278,$HI278)*FctrChngDts!$B$10),SUM(SUM($HH278,$HJ278)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM278,$HO278)*FctrChngDts!$B$12),SUM(SUM($HN278,$HP278)*FctrChngDts!$C$12))*$AF278),IF(AND($Z278=\"Winter\",$AK278=\"SSP1P2\",$AJ278=FALSE,$HF278=TRUE),SUM(SUM(SUM(SUM($HG278,$HI278)*FctrChngDts!$B$9),SUM(SUM($HH278,$HJ278)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM278,$HO278)*FctrChngDts!$B$11),SUM(SUM($HN278,$HP278)*FctrChngDts!$C$11))-$AO278),IF(AND($Z278=\"Winter\",$AK278=\"SSP1P2\",$AJ278=TRUE,$HF278=TRUE),SUM(SUM(SUM(SUM($HG278,$HI278)*FctrChngDts!$B$10),SUM(SUM($HH278,$HJ278)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM278,$HO278)*FctrChngDts!$B$12),SUM(SUM($HN278,$HP278)*FctrChngDts!$C$12))-$AO278),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK278=\"FWP1\",$AJ278=FALSE,$HF278=FALSE),SUM($J278*FctrChngDts!$C$11),IF(AND($AK278=\"FWP1\",$AJ278=TRUE,$HF278=FALSE),SUM($J278*FctrChngDts!$C$12),IF(AND($AK278=\"FWP1P2\",$AJ278=FALSE,$HF278=FALSE),SUM(SUM($J278,$L278)*FctrChngDts!$C$11),IF(AND($AK278=\"FWP1P2\",$AJ278=TRUE,$HF278=FALSE),SUM(SUM($J278,$L278)*FctrChngDts!$C$12),IF(AND($AK278=\"FWP2\",$AJ278=FALSE,$HF278=FALSE),SUM($L278*FctrChngDts!$C$11),IF(AND($AK278=\"FWP2\",$AJ278=TRUE,$HF278=FALSE),SUM($L278*FctrChngDts!$C$12),IF(AND($AK278=\"FWP2P3\",$AJ278=FALSE,$HF278=FALSE),SUM(SUM($L278,$N278)*FctrChngDts!$C$11),IF(AND($AK278=\"FWP2P3\",$AJ278=TRUE,$HF278=FALSE),SUM(SUM($L278,$N278)*FctrChngDts!$C$12),IF(AND($AK278=\"FWP3\",$AJ278=FALSE,$HF278=FALSE),SUM($N278*FctrChngDts!$C$11),IF(AND($AK278=\"FWP3\",$AJ278=TRUE,$HF278=FALSE),SUM($N278*FctrChngDts!$C$12),IF(AND($Z278=\"Winter\",$AK278=\"SSP1P2\",$AJ278=FALSE,$HF278=FALSE),SUM(SUM(SUM($I278,$K278)*FctrChngDts!$C$9),SUM(SUM($J278,$L278)*FctrChngDts!$C$11))*$AG278,IF(AND($Z278=\"Winter\",$AK278=\"SSP1P2\",$AJ278=TRUE,$HF278=FALSE),SUM(SUM(SUM($I278,$K278)*FctrChngDts!$B$10),SUM(SUM($J278,$L278)*FctrChngDts!$B$12))*$AG278,IF(AND($Z278=\"Summer\",$AK278=\"SSP1P2\",$AJ278=FALSE,$HF278=FALSE),SUM(SUM(SUM($I278,$K278)*FctrChngDts!$B$9),SUM(SUM($J278,$L278)*FctrChngDts!$B$11))-$AJ278,IF(AND($Z278=\"Summer\",$AK278=\"SSP1P2\",$AJ278=TRUE,$HF278=FALSE),SUM(SUM(SUM($I278,$K278)*FctrChngDts!$C$10),SUM(SUM($J278,$L278)*FctrChngDts!$C$12))-$AJ278,IF(AND($Z278=\"Winter\",$AK278=\"SSP2P3\",$AJ278=FALSE,$HF278=FALSE),SUM(SUM(SUM($K278,$M278)*FctrChngDts!$C$9),SUM(SUM($L278,$N278)*FctrChngDts!$C$11))*$AG278,IF(AND($Z278=\"Winter\",$AK278=\"SSP2P3\",$AJ278=TRUE,$HF278=FALSE),SUM(SUM(SUM($K278,$M278)*FctrChngDts!$C$10),SUM(SUM($L278,$N278)*FctrChngDts!$C$12))*$AG278,IF(AND($Z278=\"Summer\",$AK278=\"SSP2P3\",$AJ278=FALSE,$HF278=FALSE),SUM(SUM(SUM($K278,$M278)*FctrChngDts!$C$9),SUM(SUM($L278,$N278)*FctrChngDts!$C$11))-$AJ278,IF(AND($Z278=\"Summer\",$AK278=\"SSP2P3\",$AJ278=TRUE,$HF278=FALSE),SUM(SUM(SUM($K278,$M278)*FctrChngDts!$C$10),SUM(SUM($L278,$N278)*FctrChngDts!$C$12))-$AJ278,IF(AND($AK278=\"FWP1\",$AJ278=FALSE,$HF278=TRUE),SUM(SUM($HM278*FctrChngDts!$B$11),SUM($HN278*FctrChngDts!$C$11)),IF(AND($AK278=\"FWP1\",$AJ278=TRUE,$HF278=TRUE),SUM(SUM($HM278*FctrChngDts!$B$12),SUM($HN278*FctrChngDts!$C$12)),IF(AND($AK278=\"FWP1P2\",$AJ278=FALSE,$HF278=TRUE),SUM(SUM(SUM($HM278,$HO278)*FctrChngDts!$B$11),SUM(SUM($HN278,$HP278)*FctrChngDts!$C$11)),IF(AND($AK278=\"FWP1P2\",$AJ278=TRUE,$HF278=TRUE),SUM(SUM(SUM($HM278,$KP278)*FctrChngDts!$C$12),SUM(SUM($HN278,$HP278)*FctrChngDts!$C$12)),IF(AND($AK278=\"FWP2\",$AJ278=FALSE,$HF278=TRUE),SUM(SUM($HO278*FctrChngDts!$B$11),SUM($HO278*FctrChngDts!$C$11)),IF(AND($AK278=\"FWP2\",$AJ278=TRUE,$HF278=TRUE),SUM(SUM($HO278*FctrChngDts!$B$12),SUM($HO278*FctrChngDts!$C$12)),IF(AND($AK278=\"FWP2P3\",$AJ278=FALSE,$HF278=TRUE),SUM(SUM(SUM($HO278,$HQ278)*FctrChngDts!$C$11),SUM(SUM($HP278,$HR278)*FctrChngDts!$C$11)),IF(AND($AK278=\"FWP2P3\",$AJ278=TRUE,$HF278=TRUE),SUM(SUM(SUM($HO278,$HQ278)*FctrChngDts!$C$12),SUM(SUM($HP278,$HR278)*FctrChngDts!$C$12)),IF(AND($AK278=\"FWP3\",$AJ278=FALSE,$HF278=TRUE),SUM(SUM($HQ278*FctrChngDts!$B$11),SUM($HR278*FctrChngDts!$C$11)),IF(AND($AK278=\"FWP3\",$AJ278=TRUE,$HF278=TRUE),SUM(SUM($HQ278*FctrChngDts!$B$12),SUM($HR278*FctrChngDts!$C$12)),IF(AND($Z278=\"Winter\",$AK278=\"SSP1P2\",$AJ278=FALSE,$HF278=TRUE),SUM(SUM(SUM(SUM($HG278,$HI278)*FctrChngDts!$B$9),SUM(SUM($HH278,$HJ278)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM278,$HO278)*FctrChngDts!$B$11),SUM(SUM($HN278,$HP278)*FctrChngDts!$C$11))*$AG278),IF(AND($Z278=\"Winter\",$AK278=\"SSP1P2\",$AJ278=TRUE,$HF278=TRUE),SUM(SUM(SUM(SUM($HG278,$HI278)*FctrChngDts!$B$10), SUM(SUM($HH278,$HJ278)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM278,$HO278)*FctrChngDts!$B$12),SUM(SUM($HN278,$HP278)*FctrChngDts!$C$12))*$AG278),IF(AND($Z278=\"Summer\",$AK278=\"SSP1P2\",$AJ278=FALSE,$HF278=TRUE),SUM(SUM(SUM(SUM($HG278,$HI278)*FctrChngDts!$B$9),SUM(SUM($HH278,$HJ278)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM278,$HO278)*FctrChngDts!$B$11),SUM(SUM($HN278,$HP278)*FctrChngDts!$C$11))-$AJ278),IF(AND($Z278=\"Summer\",$AK278=\"SSP1P2\",$AJ278=TRUE,$HF278=TRUE),SUM(SUM(SUM(SUM($HG278,$HI278)*FctrChngDts!$B$10),SUM(SUM($HH278,$HJ278)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM278,$HO278)*FctrChngDts!$B$12),SUM(SUM($HN278,$HP278)*FctrChngDts!$C$12))-$AJ278),IF(AND($Z278=\"Winter\",$AK278=\"SSP2P3\",$AJ278=FALSE,$HF278=TRUE),SUM(SUM(SUM(SUM($HI278,$HK278)*FctrChngDts!$B$9),SUM(SUM($HJ278,$HL278)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO278,$HQ278)*FctrChngDts!$B$11),SUM(SUM($HP278,$HR278)*FctrChngDts!$C$11))*$AG278),IF(AND($Z278=\"Winter\",$AK278=\"SSP2P3\",$AJ278=TRUE,$HF278=TRUE),SUM(SUM(SUM(SUM($HI278,$HK278)*FctrChngDts!$B$10), SUM(SUM($HJ278,$HL278)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO278,$HQ278)*FctrChngDts!$B$12),SUM(SUM($HP278,$HR278)*FctrChngDts!$C$12))*$AG278),IF(AND($Z278=\"Summer\",$AK278=\"SSP2P3\",$AJ278=FALSE,$HF278=TRUE),SUM(SUM(SUM(SUM($HI278,$HK278)*FctrChngDts!$B$9),SUM(SUM($HJ278,$HL278)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO278,$HQ278)*FctrChngDts!$B$11),SUM(SUM($HP278,$HR278)*FctrChngDts!$C$11))-$AJ278),IF(AND($Z278=\"Summer\",$AK278=\"SSP2P3\",$AJ278=TRUE,$HF278=TRUE),SUM(SUM(SUM(SUM($HI278,$HK278)*FctrChngDts!$B$10), SUM(SUM($HJ278,$HL278)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO278,$HQ278)*FctrChngDts!$B$12),SUM(SUM($HP278,$HR278)*FctrChngDts!$C$12))-$AJ278),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK278=\"FSP1\",$AH278=TRUE,SUM(SUM(SUM($AI278*FctrChngDts!$B$13)*I278),$AR278)>$AD278),$AD278,IF(AND($AK278=\"FSP1\",$AH278=TRUE,SUM(SUM(SUM($AI278*FctrChngDts!$B$13)*$I278),$AR278)<=$AD278),SUM(SUM(SUM($AI278*FctrChngDts!$B$13)*$I278),$AR278),IF(AND($Z278=\"Summer\",$AK278=\"SSP1\",$AH278=TRUE,SUM(SUM(SUM(SUM($I278,$J278)*SUM($AI278*FctrChngDts!$B$13))*$AF278),$AR278)>$AD278),$AD278,IF(AND($Z278=\"Summer\",$AK278=\"SSP1\",$AH278=TRUE,SUM(SUM(SUM(SUM($I278,$J278)*SUM($AI278*FctrChngDts!$B$13))*$AF278),$AR278)<=$AD278),SUM(SUM(SUM(SUM($I278,$J278)*SUM($AI278*FctrChngDts!$B$13))*$AF278),$AR278),IF(AND($Z278=\"Winter\",$AK278=\"SSP1\",$AH278=TRUE,SUM(SUM(SUM(SUM($I278,$J278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AU278:$AW278)),$AR278)>$AD278),$AD278,IF(AND($Z278=\"Winter\",$AK278=\"SSP1\",$AH278=TRUE,SUM(SUM(SUM(SUM($I278,$J278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AU278:$AW278)),$AR278)<=$AD278),SUM(SUM(SUM(SUM($I278,$J278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AU278:$AW278)),$AR278),IF(AND($AK278=\"FSP1P2\",$AH278=TRUE,SUM(SUM(SUM(SUM($I278,$K278)*SUM($AI278*FctrChngDts!$B$13))*$AF278),$AR278)>$AD278),$AD278,IF(AND($AK278=\"FSP1P2\",$AH278=TRUE,SUM(SUM(SUM(SUM($I278,$K278)*SUM($AI278*FctrChngDts!$B$13))*$AF278),$AR278)<=$AD278),SUM(SUM(SUM(SUM($I278,$K278)*SUM($AI278*FctrChngDts!$B$13))*$AF278),$AR278),IF(AND($Z278=\"Summer\",$AK278=\"SSP1P2\",$AH278=TRUE,SUM(SUM(SUM(SUM($I278,$K278,$J278,$L278)*SUM($AI278*FctrChngDts!$B$13))*$AF278),$AR278)>$AD278),$AD278,IF(AND($Z278=\"Summer\",$AK278=\"SSP1P2\",$AH278=TRUE,SUM(SUM(SUM(SUM($I278,$K278,$J278,$L278)*SUM($AI278*FctrChngDts!$B$13))*$AF278),$AR278)<=$AD278),SUM(SUM(SUM(SUM($I278,$K278,$J278,$L278)*SUM($AI278*FctrChngDts!$B$13))*$AF278),$AR278),IF(AND($Z278=\"Winter\",$AK278=\"SSP1P2\",$AH278=TRUE,SUM(SUM(SUM(SUM($I278,$K278,$J278,$L278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AU278:$AW278)),$AR278)>$AD278),$AD278,IF(AND($Z278=\"Winter\",$AK278=\"SSP1P2\",$AH278=TRUE,SUM(SUM(SUM(SUM($I278,$K278,$J278,$L278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AU278:$AW278)),$AR278)<=$AD278),MIN($AD278,SUM($AL278,SUM(SUM(SUM(SUM($I278,$K278,$J278,$L278)*SUM($AI278*FctrChngDts!$B$13))*$AF278)))),IF(AND($AK278=\"FSP2\",$AH278=TRUE,SUM(SUM(SUM($AI278*FctrChngDts!$B$13)*$K278),$AR278)>$AD278),$AD278,IF(AND($AK278=\"FSP2\",$AH278=TRUE,SUM(SUM(SUM($AI278*FctrChngDts!$B$13)*$K278),$AR278)<=$AD278),SUM(SUM(SUM($AI278*FctrChngDts!$B$13)*$K278),$AR278),IF(AND($Z278=\"Summer\",$AK278=\"SSP2\",$AH278=TRUE,SUM(SUM(SUM(SUM($K278,$L278)*SUM($AI278*FctrChngDts!$B$13))*$AF278),$AR278)>$AD278),$AD278,IF(AND($Z278=\"Summer\",$AK278=\"SSP2\",$AH278=TRUE,SUM(SUM(SUM(SUM($K278,$L278)*SUM($AI278*FctrChngDts!$B$13))*$AF278),$AR278)<=$AD278),SUM(SUM(SUM(SUM($K278,$L278)*SUM($AI278*FctrChngDts!$B$13))*$AF278),$AR278),IF(AND($Z278=\"Winter\",$AK278=\"SSP2\",$AH278=TRUE,SUM(SUM(SUM(SUM($K278,$L278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AU278:$AW278)),$AR278)>$AD278),$AD278,IF(AND($Z278=\"Winter\",$AK278=\"SSP2\",$AH278=TRUE,SUM(SUM(SUM(SUM($K278,$L278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AU278:$AW278)),$AR278)<=$AD278),SUM(SUM(SUM(SUM($K278,$L278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AU278:$AW278)),$AR278),IF(AND($AK278=\"FSP2P3\",$AH278=TRUE,SUM(SUM(SUM(SUM($K278,$M278)*SUM($AI278*FctrChngDts!$B$13))*$AF278),$AR278)>$AD278),$AD278,IF(AND($AK278=\"FSP2P3\",$AH278=TRUE,SUM(SUM(SUM(SUM($K278,$M278)*SUM($AI278*FctrChngDts!$B$13))*$AF278),$AR278)<=$AD278),SUM(SUM(SUM(SUM($K278,$M278)*SUM($AI278*FctrChngDts!$B$13))*$AF278),$AR278),IF(AND($Z278=\"Summer\",$AK278=\"SSP2P3\",$AH278=TRUE,SUM(SUM(SUM(SUM($K278,$L278,$M278,$N278)*SUM($AI278*FctrChngDts!$B$13))*$AF278),$AR278)>$AD278),$AD278,IF(AND($Z278=\"Summer\",$AK278=\"SSP2P3\",$AH278=TRUE,SUM(SUM(SUM(SUM($K278,$L278,$M278,$N278)*SUM($AI278*FctrChngDts!$B$13))*$AF278),$AR278)<=$AD278),SUM(SUM(SUM(SUM($K278,$L278,$M278,$N278)*SUM($AI278*FctrChngDts!$B$13))*$AF278),$AR278),IF(AND($Z278=\"Winter\",$AK278=\"SSP2P3\",$AH278=TRUE,SUM(SUM(SUM(SUM($K278,$L278,$M278,$N278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AU278:$AW278)),$AR278)>$AD278),$AD278,IF(AND($Z278=\"Winter\",$AK278=\"SSP2P3\",$AH278=TRUE,SUM(SUM(SUM(SUM($K278,$L278,$M278,$N278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AU278:$AW278)),$AR278)<=$AD278),SUM(SUM(SUM(SUM($K278,$L278,$M278,$N278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AU278:$AW278)),$AR278),IF(AND($AK278=\"FSP3\",$AH278=TRUE,SUM(SUM(SUM($AI278*FctrChngDts!$B$13)*$M278),$AR278)>$AD278),$AD278,IF(AND($AK278=\"FSP3\",$AH278=TRUE,SUM(SUM(SUM($AI278*FctrChngDts!$B$13)*$M278),$AR278)<=$AD278),SUM(SUM(SUM($AI278*FctrChngDts!$B$13)*$M278),$AR278),IF(AND($Z278=\"Summer\",$AK278=\"SSP3\",$AH278=TRUE,SUM(SUM(SUM(SUM($M278,$N278)*SUM($AI278*FctrChngDts!$B$13))*$AF278),$AR278)>$AD278),$AD278,IF(AND($Z278=\"Summer\",$AK278=\"SSP3\",$AH278=TRUE,SUM(SUM(SUM(SUM($M278,$N278)*SUM($AI278*FctrChngDts!$B$13))*$AF278),$AR278)<=$AD278),SUM(SUM(SUM(SUM($M278,$N278)*SUM($AI278*FctrChngDts!$B$13))*$AF278),$AR278),IF(AND($Z278=\"Winter\",$AK278=\"SSP3\",$AH278=TRUE,SUM(SUM(SUM(SUM($M278,$N278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AU278:$AW278)),$AR278)>$AD278),$AD278,IF(AND($Z278=\"Winter\",$AK278=\"SSP3\",$AH278=TRUE,SUM(SUM(SUM(SUM($M278,$N278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AU278:$AW278)),$AR278)<=$AD278),SUM(SUM(SUM(SUM($M278,$N278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AU278:$AW278)),$AR278),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK278=\"FWP1\",$AH278=TRUE,SUM(SUM(SUM($AI278*FctrChngDts!$B$13)*$J278),$AU278)>$AE278),$AE278,IF(AND($AK278=\"FWP1\",$AH278=TRUE,SUM(SUM(SUM($AI278*FctrChngDts!$B$13)*$J278),$AU278)<=$AE278),SUM(SUM(SUM($AI278*FctrChngDts!$B$13)*$J278),$AU278),IF(AND($Z278=\"Winter\",$AK278=\"SSP1\",$AH278=TRUE,SUM(SUM(SUM(SUM($I278,$J278)*SUM($AI278*FctrChngDts!$B$13))*$AG278),$AU278)>$AE278),$AE278,IF(AND($Z278=\"Winter\",$AK278=\"SSP1\",$AH278=TRUE,SUM(SUM(SUM(SUM($I278,$J278)*SUM($AI278*FctrChngDts!$B$13))*$AG278),$AU278)<=$AE278),SUM(SUM(SUM(SUM($I278,$J278)*SUM($AI278*FctrChngDts!$B$13))*$AG278),$AU278),IF(AND($Z278=\"Summer\",$AK278=\"SSP1\",$AH278=TRUE,SUM(SUM(SUM(SUM($I278,$J278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AR278:$AT278)),$AU278)>$AE278),$AE278,IF(AND($Z278=\"Summer\",$AK278=\"SSP1\",$AH278=TRUE,SUM(SUM(SUM(SUM($I278,$J278)*SUM($AI278*FctrChngDts!$B$13))- SUM($AR278:$AT278)),$AU278)<=$AE278),SUM(SUM(SUM(SUM($I278,$J278)*SUM($AI278*FctrChngDts!$B$13))- SUM($AR278:$AT278)),$AU278),IF(AND($AK278=\"FWP1P2\",$AH278=TRUE,SUM(SUM(SUM(SUM($J278,$L278)*SUM($AI278*FctrChngDts!$B$13))*$AG278),$AU278)>$AE278),$AE278,IF(AND($AK278=\"FWP1P2\",$AH278=TRUE,SUM(SUM(SUM(SUM($J278,$L278)*SUM($AI278*FctrChngDts!$B$13))*$AG278),$AU278)<=$AE278),SUM(SUM(SUM(SUM($J278,$L278)*SUM($AI278*FctrChngDts!$B$13))*$AG278),$AU278),IF(AND($Z278=\"Winter\",$AK278=\"SSP1P2\",$AH278=TRUE,SUM(SUM(SUM(SUM($I278,$K278,$J278,$L278)*SUM($AI278*FctrChngDts!$B$13))*$AG278),$AU278)>$AE278),$AE278,IF(AND($Z278=\"Winter\",$AK278=\"SSP1P2\",$AH278=TRUE,SUM(SUM(SUM(SUM($I278,$K278,$J278,$L278)*SUM($AI278*FctrChngDts!$B$13))*$AG278),$AU278)<=$AE278),SUM(SUM(SUM(SUM($I278,$K278,$J278,$L278)*SUM($AI278*FctrChngDts!$B$13))*$AG278),$AU278),IF(AND($Z278=\"Summer\",$AK278=\"SSP1P2\",$AH278=TRUE,SUM(SUM(SUM(SUM($I278,$K278,$J278,$L278)*SUM($AI278*FctrChngDts!$B$13))- SUM($AR278:$AT278)),$AU278)>$AE278),$AE278,IF(AND($Z278=\"Summer\",$AK278=\"SSP1P2\",$AH278=TRUE,SUM(SUM(SUM(SUM($I278,$K278,$J278,$L278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AR278:$AT278)),$AU278)<=$AE278),SUM(SUM(SUM(SUM($I278,$K278,$J278,$L278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AR278:$AT278)),$AU278),IF(AND($AK278=\"FWP2\",$AH278=TRUE,SUM(SUM(SUM($AI278*FctrChngDts!$B$13)*$L278),$AU278)>$AE278),$AE278,IF(AND($AK278=\"FWP2\",$AH278=TRUE,SUM(SUM(SUM($AI278*FctrChngDts!$B$13)*$L278),$AU278)<=$AE278),SUM(SUM(SUM($AI278*FctrChngDts!$B$13)*$L278),$AU278),IF(AND($Z278=\"Winter\",$AK278=\"SSP2\",$AH278=TRUE,SUM(SUM(SUM(SUM($K278,$L278)*SUM($AI278*FctrChngDts!$B$13))*$AG278),$AU278)>$AE278),$AE278,IF(AND($Z278=\"Winter\",$AK278=\"SSP2\",$AH278=TRUE,SUM(SUM(SUM(SUM($K278,$L278)*SUM($AI278*FctrChngDts!$B$13))*$AG278),$AU278)<=$AE278),SUM(SUM(SUM(SUM($K278,$L278)*SUM($AI278*FctrChngDts!$B$13))*$AG278),$AU278),IF(AND($Z278=\"Summer\",$AK278=\"SSP2\",$AH278=TRUE,SUM(SUM(SUM(SUM($K278,$L278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AR278:$AT278)),$AU278)>$AE278),$AE278,IF(AND($Z278=\"Summer\",$AK278=\"SSP2\",$AH278=TRUE,SUM(SUM(SUM(SUM($K278,$L278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AR278:$AT278)),$AU278)<=$AE278),SUM(SUM(SUM(SUM($K278,$L278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AR278:$AT278)),$AU278),IF(AND($AK278=\"FWP2P3\",$AH278=TRUE,SUM(SUM(SUM(SUM($L278,$N278)*SUM($AI278*FctrChngDts!$B$13))*$AG278),$AU278)>$AE278),$AE278,IF(AND($AK278=\"FWP2P3\",$AH278=TRUE,SUM(SUM(SUM(SUM($L278,$N278)*SUM($AI278*FctrChngDts!$B$13))*$AG278),$AU278)<=$AE278),SUM(SUM(SUM(SUM($L278,$N278)*SUM($AI278*FctrChngDts!$B$13))*$AG278),$AU278),IF(AND($Z278=\"Winter\",$AK278=\"SSP2P3\",$AH278=TRUE,SUM(SUM(SUM(SUM($K278,$L278,$M278,$N278)*SUM($AI278*FctrChngDts!$B$13))*$AG278),$AU278)>$AE278),$AE278,IF(AND($Z278=\"Winter\",$AK278=\"SSP2P3\",$AH278=TRUE,SUM(SUM(SUM(SUM($K278,$L278,$M278,$N278)*SUM($AI278*FctrChngDts!$B$13))*$AG278),$AU278)<=$AE278),SUM(SUM(SUM(SUM($K278,$L278,$M278,$N278)*SUM($AI278*FctrChngDts!$B$13))*$AG278),$AU278),IF(AND($Z278=\"Summer\",$AK278=\"SSP2P3\",$AH278=TRUE,SUM(SUM(SUM(SUM($K278,$L278,$M278,$N278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AR278:$AT278)),$AU278)>$AE278),$AE278,IF(AND($Z278=\"Summer\",$AK278=\"SSP2P3\",$AH278=TRUE,SUM(SUM(SUM(SUM($K278,$L278,$M278,$N278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AR278:$AT278)),$AU278)<=$AE278),SUM(SUM(SUM(SUM($K278,$L278,$M278,$N278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AR278:$AT278)),$AU278),IF(AND($AK278=\"FWP3\",$AH278=TRUE,SUM(SUM(SUM($AI278*FctrChngDts!$B$13)*$N278),$AU278)>$AE278),$AE278,IF(AND($AK278=\"FWP3\",$AH278=TRUE,SUM(SUM(SUM($AI278*FctrChngDts!$B$13)*$N278),$AU278)<=$AE278),SUM(SUM(SUM($AI278*FctrChngDts!$B$13)*$N278),$AU278),IF(AND($Z278=\"Winter\",$AK278=\"SSP3\",$AH278=TRUE,SUM(SUM(SUM(SUM($M278,$N278)*SUM($AI278*FctrChngDts!$B$13))*$AG278),$AU278)>$AE278),$AE278,IF(AND($Z278=\"Winter\",$AK278=\"SSP3\",$AH278=TRUE,SUM(SUM(SUM(SUM($M278,$N278)*SUM($AI278*FctrChngDts!$B$13))*$AG278),$AU278)<=$AE278),SUM(SUM(SUM(SUM($M278,$N278)*SUM($AI278*FctrChngDts!$B$13))*$AG278),$AU278),IF(AND($Z278=\"Summer\",$AK278=\"SSP3\",$AH278=TRUE,SUM(SUM(SUM(SUM($M278,$N278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AR278:$AT278)),$AU278)>$AE278),$AE278,IF(AND($Z278=\"Summer\",$AK278=\"SSP3\",$AH278=TRUE,SUM(SUM(SUM(SUM($M278,$N278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AR278:$AT278)),$AU278)<=$AE278),SUM(SUM(SUM(SUM($M278,$N278)*SUM($AI278*FctrChngDts!$B$13))-SUM($AR278:$AT278)),$AU278),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I278>0,$AH278=FALSE),SUM($AR278*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I278>0,$AH278=TRUE),SUM($AX278*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I278>0,$AH278=FALSE),SUM($AS278*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I278>0,$AH278=TRUE),SUM($AY278*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I278>0,$AH278=FALSE),SUM($AT278*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I278>0,$AH278=TRUE),SUM($AZ278*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J278>0,$AH278=FALSE),SUM($AU278*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J278>0,$AH278=TRUE),SUM($BA278*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J278>0,$AH278=FALSE),SUM($AV278*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J278>0,$AH278=TRUE),SUM($BB278*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J278>0,$AH278=FALSE),SUM($AW278*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J278>0,$AH278=TRUE),SUM($BC278*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K278>0,$AH278=FALSE),SUM($AR278*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K278>0,$AH278=TRUE),SUM($AX278*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K278>0,$AH278=FALSE),SUM($AS278*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K278>0,$AH278=TRUE),SUM($AY278*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K278>0,$AH278=FALSE),SUM($AT278*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K278>0,$AH278=TRUE),SUM($AZ278*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L278>0,$AH278=FALSE),SUM($AU278*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L278>0,$AH278=TRUE),SUM($BA278*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L278>0,$AH278=FALSE),SUM($AV278*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L278>0,$AH278=TRUE),SUM($BB278*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L278>0,$AH278=FALSE),SUM($AW278*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L278>0,$AH278=TRUE),SUM($BC278*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M278>0,$AH278=FALSE),SUM($AR278*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M278>0,$AH278=TRUE),SUM($AX278*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M278>0,$AH278=FALSE),SUM($AS278*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M278>0,$AH278=TRUE),SUM($AY278*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M278>0,$AH278=FALSE),SUM($AT278*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M278>0,$AH278=TRUE),SUM($AZ278*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N278>0,$AH278=FALSE),SUM($AU278*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N278>0,$AH278=TRUE),SUM($BA278*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N278>0,$AH278=FALSE),SUM($AV278*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N278>0,$AH278=TRUE),SUM($BB278*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N278>0,$AH278=FALSE),SUM($AW278*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N278>0,$AH278=TRUE),SUM($BC278*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I278=0,0,IF(AND($I278>0,$K278>0,$AH278=FALSE),SUM($AR278/$P278*$I278),IF(AND($I278>0,$K278=0,$AH278=FALSE),$AR278,IF(AND($I278>0,$K278>0,$AH278=TRUE),ROUND(MIN($HU278,SUM(SUM($I278,$K278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA278,SUM(SUM($I278,$K278)*(FctrChngDts!$B$13)*$AI278)*$IA278)),0),IF(AND($I278>0,$K278=0,$AH278=TRUE),$AX278))))),0)","v":0},{"$f":"ROUND(IF($I278=0,0,IF(AND($I278>0,$K278>0,$AH278=FALSE),SUM($AS278/$P278*$I278),IF(AND($I278>0,$K278=0,$AH278=FALSE),$AS278,IF(AND($I278>0,$K278>0,$AH278=TRUE),ROUND(MIN(SUM($HU278-$BW278),SUM(SUM($I278,$K278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA278)*3),0),IF(AND($I278>0,$K278=0,$AH278=TRUE),$AY278))))),0)","v":0},0,{"$f":"IF($J278=0,0,IF(AND($J278>0,$L278=0,$N278=0,$AH278=FALSE,$AJ278=FALSE),ROUND(MIN($HX278,SUM($AU278,$BA278)),0),IF(AND($J278>0,$L278=0,$N278=0,$AH278=TRUE,$AJ278=FALSE),ROUND(MIN($HX278,SUM($AU278,SUM($J278*$AI278*FctrChngDts!$B$13))),0),IF(AND($J278>0,$L278>0,$N278=0,$AH278=FALSE,$AJ278=FALSE),ROUND(MIN($HX278,SUM(SUM($J278,$L278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA278,SUM(SUM($J278,$L278)*(FctrChngDts!$B$13)*$AI278)*$IA278)),0),IF(AND($J278>0,$L278>0,$N278=0,$AH278=TRUE,$AJ278=FALSE),ROUND(MIN($HX278,SUM(SUM(SUM(SUM($J278,$L278)*FctrChngDts!$C$11*$IA278),SUM(SUM($J278,$L278)*SUM(FctrChngDts!$B$13*$AI278)*$IA278)))),0),IF(AND($J278>0,$L278=0,$N278=0,$AH278=FALSE,$AJ278=TRUE),ROUND(MIN($HX278,SUM($AU278,$BA278)),0),IF(AND($J278>0,$L278=0,$N278=0,$AH278=TRUE,$AJ278=TRUE),ROUND(MIN($HX278,SUM($AU278,SUM($J278*$AI278*FctrChngDts!$B$13))),0),IF(AND($J278>0,$L278>0,$N278=0,$AH278=FALSE,$AJ278=TRUE),ROUND(MIN($HX278,SUM(SUM($J278,$L278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA278,SUM(SUM($J278,$L278)*(FctrChngDts!$B$13)*$AI278)*$IA278)),0),IF(AND($J278>0,$L278>0,$N278=0,$AH278=TRUE,$AJ278=TRUE),ROUND(MIN($HX278,SUM(SUM(SUM(SUM($J278,$L278)*FctrChngDts!$C$12*$IA278),SUM(SUM($J278,$L278)*SUM(FctrChngDts!$B$13*$AI278)*$IA278)))),0))))))))))","v":0},{"$f":"IF($J278=0,0,IF(AND($J278>0,$L278=0,$N278=0,$AH278=FALSE,$AJ278=FALSE),ROUND(MIN(SUM($HX278-$BZ278),SUM($AU278*3)),0),IF(AND($J278>0,$L278=0,$N278=0,$AH278=TRUE,$AJ278=FALSE),ROUND(MIN(SUM($HX278-$BZ278),SUM(SUM($J278,$L278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA278)*3),0),IF(AND($J278>0,$L278>0,$N278=0,$AH278=FALSE,$AJ278=FALSE),ROUND(MIN(SUM($HX278-$BZ278),SUM(SUM($J278,$L278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA278)*3),0),IF(AND($J278>0,$L278>0,$N278=0,$AH278=TRUE,$AJ278=FALSE),ROUND(MIN(SUM($HX278-$BZ278),SUM(SUM($J278,$L278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA278)*3),0),IF(AND($J278>0,$L278=0,$N278=0,$AH278=FALSE,$AJ278=TRUE),ROUND(MIN(SUM($HX278-$BZ278),SUM($AU278*3)),0),IF(AND($J278>0,$L278=0,$N278=0,$AH278=TRUE,$AJ278=TRUE),ROUND(MIN(SUM($HX278-$BZ278),SUM(SUM($J278,$L278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA278)*3),0),IF(AND($J278>0,$L278>0,$N278=0,$AH278=FALSE,$AJ278=TRUE),ROUND(MIN(SUM($HX278-$BZ278),SUM(SUM($J278,$L278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA278)*3),0),IF(AND($J278>0,$L278>0,$N278=0,$AH278=TRUE,$AJ278=TRUE),ROUND(MIN(SUM($HX278-$BZ278),SUM(SUM($J278,$L278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA278)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K278=0,0,IF(AND($I278>0,$K278>0,$M278=0,$AH278=FALSE),SUM($AR278-$BW278),IF(AND($I278=0,$K278>0,$M278>0,$AH278=FALSE),SUM($AR278/$P278*$K278),IF(AND($I278=0,$K278>0,$M278=0,$AH278=FALSE),$AR278,IF($K278=0,0,IF(AND($I278>0,$K278>0,$M278=0,$AH278=TRUE),ROUND(MIN($HV278,SUM(SUM($I278,$K278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB278,SUM(SUM($I278,$K278)*(FctrChngDts!$B$13)*$AI278)*$IB278)),0),IF(AND($I278=0,$K278>0,$M278>0,$AH278=TRUE),ROUND(MIN($HV278,SUM(SUM($I278,$K278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB278,SUM(SUM($I278,$K278)*(FctrChngDts!$B$13)*$AI278)*$IB278)),0),IF(AND($I278=0,$K278>0,$M278=0,$AH278=TRUE),$AX278)))))))),0)","v":0},{"$f":"ROUND(IF($K278=0,0,IF(AND($I278>0,$K278>0,$M278=0,$AH278=FALSE),SUM($AS278-$BX278),IF(AND($I278=0,$K278>0,$M278>0,$AH278=FALSE),SUM($AS278/$P278*$K278),IF(AND($I278=0,$K278>0,$M278=0,$AH278=FALSE),$AS278,IF($K278=0,0,IF(AND($I278>0,$K278>0,$M278=0,$AH278=TRUE),ROUND(MIN(SUM($HV278-$BW278),SUM(SUM($I278,$K278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB278)*3),0),IF(AND($I278=0,$K278>0,$M278>0,$AH278=TRUE),ROUND(MIN(SUM($HV278-$BW278),SUM(SUM($I278,$K278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB278)*3),0),IF(AND($I278=0,$K278>0,$M278=0,$AH278=TRUE),$AY278)))))))),0)","v":0},0,{"$f":"IF($L278=0,0,IF(AND($J278>0,$L278>0,$N278=0,$AH278=FALSE,$AJ278=FALSE),ROUND(MIN($HY278,SUM(SUM($J278,$L278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB278,SUM(SUM($J278,$L278)*(FctrChngDts!$B$13)*$AI278)*$IB278)),0),IF(AND($J278>0,$L278>0,$N278=0,$AH278=TRUE,$AJ278=FALSE),ROUND(MIN($HY278,SUM(SUM(SUM(SUM($J278,$L278)*FctrChngDts!$C$11*$IB278),SUM(SUM($J278,$L278)*SUM(FctrChngDts!$B$13*$AI278)*$IB278)))),0),IF(AND($J278=0,$L278>0,$N278=0,$AH278=FALSE,$AJ278=FALSE),ROUND(MIN($HY278,SUM($L278*FctrChngDts!$C$11)),0),IF(AND($J278=0,$L278>0,$N278=0,$AH278=TRUE,$AJ278=FALSE),ROUND(MIN($HY278,SUM(SUM(SUM(SUM($J278,$L278)*FctrChngDts!$C$11*$IB278),SUM(SUM($J278,$L278)*SUM(FctrChngDts!$B$13*$AI278)*$IB278)))),0),IF(AND($J278>0,$L278>0,$N278=0,$AH278=FALSE,$AJ278=TRUE),ROUND(MIN($HY278,SUM(SUM($J278,$L278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB278,SUM(SUM($J278,$L278)*(FctrChngDts!$B$13)*$AI278)*$IB278)),0),IF(AND($J278>0,$L278>0,$N278=0,$AH278=TRUE,$AJ278=TRUE),ROUND(MIN($HY278,SUM(SUM(SUM(SUM($J278,$L278)*FctrChngDts!$C$12*$IB278),SUM(SUM($J278,$L278)*SUM(FctrChngDts!$B$13*$AI278)*$IB278)))),0),IF(AND($J278=0,$L278>0,$N278=0,$AH278=FALSE,$AJ278=TRUE),ROUND(MIN($HY278,SUM($L278*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J278=0,$L278>0,$N278=0,$AH278=TRUE,$AJ278=TRUE),ROUND(MIN($HY278,SUM(SUM(SUM(SUM($J278,$L278)*FctrChngDts!$C$12*$IB278),SUM(SUM($J278,$L278)*SUM(FctrChngDts!$B$13*$AI278)*$IB278)))),0))))))))))","v":0},{"$f":"IF($L278=0,0,IF(AND($J278>0,$L278>0,$N278=0,$AH278=FALSE,$AJ278=FALSE),ROUND(MIN(SUM($HY278-$CF278),SUM(SUM($J278,$L278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB278)*3),0),IF(AND($J278>0,$L278>0,$N278=0,$AH278=TRUE,$AJ278=FALSE),ROUND(MIN(SUM($HY278-$CF278),SUM(SUM($J278,$L278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB278)*3),0),IF(AND($J278=0,$L278>0,$N278=0,$AH278=FALSE,$AJ278=FALSE),ROUND(MIN(SUM($HY278-$CF278),SUM($AU278*3)),0),IF(AND($J278=0,$L278>0,$N278=0,$AH278=TRUE,$AJ278=FALSE),ROUND(MIN(SUM($HY278-$CF278),SUM(SUM($J278,$L278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB278)*3),0),IF(AND($J278>0,$L278>0,$N278=0,$AH278=FALSE,$AJ278=TRUE),ROUND(MIN(SUM($HY278-$CF278),SUM(SUM($J278,$L278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB278)*3),0),IF(AND($J278>0,$L278>0,$N278=0,$AH278=TRUE,$AJ278=TRUE),ROUND(MIN(SUM($HY278-$CF278),SUM(SUM($J278,$L278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB278)*3),0),IF(AND($J278=0,$L278>0,$N278=0,$AH278=FALSE,$AJ278=TRUE),ROUND(MIN(SUM($HY278-$CF278),SUM($AU278*3)),0),IF(AND($J278=0,$L278>0,$N278=0,$AH278=TRUE,$AJ278=TRUE),ROUND(MIN(SUM($HY278-$CF278),SUM(SUM($J278,$L278)*IF($AJ278=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB278)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S278>0,Account!$AG$2=TRUE,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH278=FALSE),SUM(Usage!$BW278:$CB278)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V278>0,Account!$AG$2=TRUE,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH278=FALSE),SUM(Usage!$CC278:$CH278)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y278>0,Account!$AG$2=TRUE,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH278=FALSE),SUM(Usage!$CI278:$CN278)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH278=TRUE,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S278),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S278)),2)","v":0},{"$f":"ROUND(IF(OR($AH278=TRUE,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V278),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V278)),2)","v":0},{"$f":"IF(OR($AH278=TRUE,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y278),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y278))","v":0},{"$f":"ROUND(IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW278),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW278)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX278),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX278)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY278),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY278)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ278),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ278)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA278),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA278)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB278),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB278)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S278),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC278),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC278)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD278),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD278)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE278),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE278)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF278),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF278)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG278),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG278)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH278),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH278)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V278),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI278),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI278))","v":0},{"$f":"IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ278),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ278))","v":0},{"$f":"IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK278),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK278))","v":0},{"$f":"IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL278),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL278))","v":0},{"$f":"IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM278),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM278))","v":0},{"$f":"IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN278),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN278))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y278)","v":0},0,0,0,0,{"$f":"IF($DW278>IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV278*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV278*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW278-IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV278*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV278*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV278<$DW278,SUM($DW278-$DV278),0))","v":0},{"$f":"IF(OR(AND($D278<=FctrChngDts!$B$14,Usage!$E278>FctrChngDts!$B$14),AND(Usage!$D278<=FctrChngDts!$C$14,Usage!$E278>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW278),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX278),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY278),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ278),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA278),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB278),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC278),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD278),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE278),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF278),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG278),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH278),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI278)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ278)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK278)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL278)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM278)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN278)","v":0},0,{"$f":"IF(AND($S278>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E278<>\"D-CARE\",Tenant!$F278=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET278=TRUE,$S278>0,$V278=0),SUM(SUM($BW278:$CB278)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET278=TRUE,$S278>0,$V278>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW278:$CB278)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET278=TRUE,$S278>0,$V278>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW278:$CB278)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S278>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S278>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S278>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV278=TRUE,$S278>0,$V278=0),SUM(SUM($BW278:$CB278)*'CRS1'!$P$2),IF(AND($EV278=TRUE,$S278>0,$V278>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW278:$CB278)*'CRS1'!$P$2),IF(AND($EV278=TRUE,$S278>0,$V278>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW278:$CB278)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S278>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX278=TRUE,$S278>0,$V278=0),SUM(SUM($BW278:$CB278)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX278=TRUE,$S278>0,$V278>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW278:$CB278)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX278=TRUE,$S278>0,$V278>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW278:$CB278)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S278>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ278=TRUE,$S278>0),SUM(SUM($BW278:$CB278)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V278>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E278<>\"D-CARE\",Tenant!$F278=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB278=TRUE,$S278>0,$V278>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC278:$CH278)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB278=TRUE,$S278>0,$V278>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC278:$CH278)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB278=TRUE,$V278>0,$Y278>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC278:$CH278)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB278=TRUE,$V278>0,$Y278>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC278:$CH278)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB278=TRUE,$S278=0,$V278>0,$Y278=0),SUM(SUM($CC278:$CH278)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V278>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V278>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V278>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD278=TRUE,$S278>0,$V278>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC278:$CH278)*'CRS2'!$P$2),IF(AND($FD278=TRUE,$S278>0,$V278>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC278:$CH278)*'CRS2'!$P$2),IF(AND($FD278=TRUE,$V278>0,$Y278>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC278:$CH278)*'CRS2'!$P$2),IF(AND($FD278=TRUE,$V278>0,$Y278>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC278:$CH278)*'CRS2'!$P$2),IF(AND($FD278=TRUE,$S278=0,$V278>0,$Y278=0),SUM(SUM($CC278:$CH278)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V278>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF278=TRUE,$S278>0,$V278>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC278:$CH278)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF278=TRUE,$S278>0,$V278>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC278:$CH278)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF278=TRUE,$V278>0,$Y278>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC278:$CH278)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF278=TRUE,$V278>0,$Y278>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC278:$CH278)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF278=TRUE,$S278=0,$V278>0,$Y278=0),SUM(SUM($CC278:$CH278)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V278>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH278=TRUE,$V278>0),SUM(SUM($CC278:$CH278)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y278>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E278<>\"D-CARE\",Tenant!$F278=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ278=TRUE,$V278=0,$Y278>0),SUM(SUM($CI278:$CN278)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ278=TRUE,$V278>0,$Y278>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI278:$CN278)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ278=TRUE,$V278>0,$Y278>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI278:$CN278)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y278>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y278>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y278>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL278=TRUE,$V278=0,$Y278>0),SUM(SUM($CI278:$CN278)*'CRS3'!$P$2),IF(AND($FL278=TRUE,$V278>0,$Y278>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI278:$CN278)*'CRS3'!$P$2),IF(AND($FL278=TRUE,$V278>0,$Y278>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI278:$CN278)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y278>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN278=TRUE,$V278=0,$Y278>0),SUM(SUM($CI278:$CN278)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN278=TRUE,$V278>0,$Y278>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI278:$CN278)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN278=TRUE,$V278>0,$Y278>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI278:$CN278)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y278>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP278=TRUE,$Y278>0),SUM(SUM($CI278:$CN278)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR278:$FT278))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO278:$CQ278,$FR278:$FT278))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA278:$EF278)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG278:$EL278)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM278:$ER278)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV278,$CO278:$CQ278,$EA278:$ER278)/$P278)*$S278*FctrChngDts!$B$15),SUM(SUM(SUM($DV278,$CO278:$CQ278,$FR278:$FT278)/$P278)*$S278*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV278,$CO278:$CQ278,$EA278:$ER278)/$P278)*$V278*FctrChngDts!$B$15),SUM(SUM(SUM($DV278,$CO278:$CQ278,$FR278:$FT278)/$P278)*$V278*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV278,$CO278:$CQ278,$EA278:$ER278)/$P278)*$Y278*FctrChngDts!$B$15),SUM(SUM(SUM($DV278,$CO278:$CQ278,$FR278:$FT278)/$P278)*$Y278*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA278*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI278*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ278*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ278,$FU278,$GF278,$GZ278:$HE278),IF(Account!$Q$2=TRUE,SUM($DZ278,$FV278,$GF278,$GZ278:$HE278),SUM($DZ278,$ES278,$FU278:$FV278,$GF278,$GZ278:$HE278)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E278),Usage!$P278,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D278,FctrChngDts!$C$17<=Usage!$E278),SUM(FctrChngDts!$C$17-Usage!$D278),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E278),Usage!$P278,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D278,FctrChngDts!$C$19<=Usage!$E278),SUM(FctrChngDts!$C$19-Usage!$D278),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK278*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK278*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL278*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL278*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D278))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A278,Tenant!$A:$J,8,FALSE)=TRUE,$GG278<0),0,SUM(SUM(SUM($GG278/$P278*$GP278)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A278,Tenant!$A:$J,8,FALSE)=TRUE,$GG278<0),0,SUM(SUM(SUM($GG278/$P278*$GQ278)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D278))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A278,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV278*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A278,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW278*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU278:$DA278,$EU278,$EA278:$EF278,$FA278)-SUM(SUM($BW278:$CB278)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD278:$DJ278,$FC278,$EG278:$EL278,$FI278)-SUM(SUM($CC278:$CH278)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM278:$DS278,$FK278,$EM278:$ER278,$FQ278)-SUM(SUM($CI278:$CN278)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO278,$CU278:$DA278,$EU278,$EW278,$EY278,$EA278:$EF278,$FA278,$CP278,$DD278:$DJ278,$FC278,$FE278,$FG278,$EG278:$EL278,$FI278)/$P278*$S278)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO278,$CU278:$DA278,$EU278,$EW278,$EY278,$EA278:$EF278,$FA278,$CP278,$DD278:$DJ278,$FC278,$FE278,$FG278,$EG278:$EL278,$FI278)/$P278*$V278)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ278,$DM278:$DS278,$FK278,$FM278,$FO278,$EM278:$ER278,$FQ278)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D278,BslnAllctnCrrnt!$A$1<=$E278),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK278=\"FSP1\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$Q278,BslnAllctnCrrnt!$A$1<$R278),SUM(BslnAllctnCrrnt!$A$1-$Q278),IF(AND($AK278=\"FSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$Q278,BslnAllctnCrrnt!$A$1<$R278),SUM(BslnAllctnCrrnt!$A$1-$Q278),IF(AND($AK278=\"FSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),$I278,IF(AND($AK278=\"SSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$Q278,BslnAllctnCrrnt!$A$1<$R278),SUM(BslnAllctnCrrnt!$A$1-$Q278),IF(AND($AK278=\"SSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),$I278,0)))))","v":0},{"$f":"IF(AND($AK278=\"FSP1\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$Q278,BslnAllctnCrrnt!$A$1<$R278),SUM($I278-$HG278),IF(AND($AK278=\"FSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$Q278,BslnAllctnCrrnt!$A$1<$R278),SUM($I278-$HG278),IF(AND($AK278=\"FSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM($I278-$HG278),IF(AND($AK278=\"SSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$Q278,BslnAllctnCrrnt!$A$1<$R278),SUM($I278-$HG278),IF(AND($AK278=\"SSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM($I278-$HG278),0)))))","v":0},{"$f":"IF(AND($AK278=\"SSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$Q278,BslnAllctnCrrnt!$A$1<$R278),0,IF(AND(FctrChngDts!$A$2>=$D278,FctrChngDts!$B$2<$E278),IF(AND($AK278=\"SSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM(BslnAllctnCrrnt!$A$1-$T278),0),IF(AND($AK278=\"FSP2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM(BslnAllctnCrrnt!$A$1-$T278),IF(AND($AK278=\"FSP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM(BslnAllctnCrrnt!$A$1-$T278),IF(AND($AK278=\"FSP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$W278,BslnAllctnCrrnt!$A$1<$X278),$K278,IF(AND($AK278=\"FSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$Q278,BslnAllctnCrrnt!$A$1<$R278),0,IF(AND($AK278=\"FSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM(BslnAllctnCrrnt!$A$1-$T278),IF(AND($AK278=\"SSP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM(BslnAllctnCrrnt!$A$1-$T278),IF(AND($AK278=\"SSP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$W278,BslnAllctnCrrnt!$A$1<$X278),$K278,0)))))))))","v":0},{"$f":"IF(AND($AK278=\"SSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$Q278,BslnAllctnCrrnt!$A$1<$R278),SUM($K278-$HI278),IF(AND($AK278=\"SSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM($K278-$HI278),IF(AND($AK278=\"FSP2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM($K278-$HI278),IF(AND($AK278=\"FSP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM($K278-$HI278),IF(AND($AK278=\"FSP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$W278,BslnAllctnCrrnt!$A$1<$X278),SUM($K278-$HI278),IF(AND($AK278=\"FSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$Q278,BslnAllctnCrrnt!$A$1<$R278),SUM($K278-$HI278),IF(AND($AK278=\"FSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM($K278-$HI278),IF(AND($AK278=\"SSP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM($K278-$HI278),IF(AND($AK278=\"SSP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$W278,BslnAllctnCrrnt!$A$1<$X278),SUM($K278-$HI278),0)))))))))","v":0},{"$f":"IF(AND($AK278=\"FSP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),0,IF(AND($AK278=\"FSP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$W278,BslnAllctnCrrnt!$A$1<$X278),SUM(BslnAllctnCrrnt!$A$1-$W278),IF(AND($AK278=\"FSP3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$W278,BslnAllctnCrrnt!$A$1<$X278),SUM(BslnAllctnCrrnt!$A$1-$W278),0)))","v":0},{"$f":"IF(AND($AK278=\"FSP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM($M278-$HK278),IF(AND($AK278=\"FSP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$W278,BslnAllctnCrrnt!$A$1<$X278),SUM($M278-$HK278),IF(AND($AK278=\"FSP3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$W278,BslnAllctnCrrnt!$A$1<$X278),SUM($M278-$HK278),0)))","v":0},{"$f":"IF(AND($AK278=\"FWP1\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$Q278,BslnAllctnCrrnt!$A$1<$R278),SUM(BslnAllctnCrrnt!$A$1-$Q278),IF(AND($AK278=\"FWP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$Q278,BslnAllctnCrrnt!$A$1<$R278),SUM(BslnAllctnCrrnt!$A$1-$Q278),IF(AND($AK278=\"FWP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),$J278,IF(AND(FctrChngDts!$A$2>=$D278,FctrChngDts!$B$2<$E278),IF(AND($AK278=\"SSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$Q278,BslnAllctnCrrnt!$A$1<$R278),SUM(BslnAllctnCrrnt!$A$1-$Q278),0),IF(AND($AK278=\"SSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),$J278,0)))))","v":0},{"$f":"IF(AND($AK278=\"FWP1\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$Q278,BslnAllctnCrrnt!$A$1<$R278),SUM($J278-$HM278),IF(AND($AK278=\"FWP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$Q278,BslnAllctnCrrnt!$A$1<$R278),SUM($J278-$HM278),IF(AND($AK278=\"FWP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM($J278-$HM278),IF(AND($AK278=\"SSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$Q278,BslnAllctnCrrnt!$A$1<$R278),SUM($J278-$HM278),IF(AND($AK278=\"SSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM($J278-$HM278),0)))))","v":0},{"$f":"IF(AND($AK278=\"FWP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$Q278,BslnAllctnCrrnt!$A$1<$R278),0,IF(AND($AK278=\"FWP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM(BslnAllctnCrrnt!$A$1-$T278),IF(AND($AK278=\"FWP2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM(BslnAllctnCrrnt!$A$1-$T278),IF(AND($AK278=\"FWP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM(BslnAllctnCrrnt!$A$1-$T278),IF(AND($AK278=\"FWP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$W278,BslnAllctnCrrnt!$A$1<$X278),$L278,IF(AND($AK278=\"SSP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM(BslnAllctnCrrnt!$A$1-$T278),IF(AND($AK278=\"SSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$Q278,BslnAllctnCrrnt!$A$1<$R278),0,IF(AND($AK278=\"SSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM(BslnAllctnCrrnt!$A$1-$T278),0))))))))","v":0},{"$f":"IF(AND($AK278=\"FWP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$Q278,BslnAllctnCrrnt!$A$1<$R278),SUM($L278-$HO278),IF(AND($AK278=\"FWP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM($L278-$HO278),IF(AND($AK278=\"FWP2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM($L278-$HO278),IF(AND($AK278=\"FWP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM($L278-$HO278),IF(AND($AK278=\"FWP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$W278,BslnAllctnCrrnt!$A$1<$X278),SUM($L278-$HO278),IF(AND($AK278=\"SSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$Q278,BslnAllctnCrrnt!$A$1<$R278),SUM($L278-$HO278),IF(AND($AK278=\"SSP1P2\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM($L278-$HO278),0)))))))","v":0},{"$f":"IF(AND($AK278=\"FWP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),0,IF(AND($AK278=\"FWP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$W278,BslnAllctnCrrnt!$A$1<$X278),SUM(BslnAllctnCrrnt!$A$1-$W278),IF(AND($AK278=\"FWP3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$W278,BslnAllctnCrrnt!$A$1<$X278),SUM(BslnAllctnCrrnt!$A$1-$W278),IF(AND($AK278=\"SSP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),0,IF(AND($AK278=\"SSP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$W278,BslnAllctnCrrnt!$A$1<$X278),SUM(BslnAllctnCrrnt!$A$1-$W278),0)))))","v":0},{"$f":"IF(AND($AK278=\"FWP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM($N278-$HQ278),IF(AND($AK278=\"FWP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$W278,BslnAllctnCrrnt!$A$1<$X278),SUM($N278-$HQ278),IF(AND($AK278=\"FWP3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$W278,BslnAllctnCrrnt!$A$1<$X278),SUM($N278-$HQ278),IF(AND($AK278=\"SSP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$T278,BslnAllctnCrrnt!$A$1<$U278),SUM($N278-$HQ278),IF(AND($AK278=\"SSP2P3\",$HF278=TRUE,BslnAllctnCrrnt!$A$1>=$W278,BslnAllctnCrrnt!$A$1<$X278),SUM($N278-$HQ278),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[279,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G280),0,IF($F280<=$G280,SUM($G280-$F280),IF($F280>$G280,SUM((Account!$L$2-Usage!$F280)+Usage!$G280+1))))","v":0},{"$f":"IF($Q280=0,0,IF($R280=0,0,IF(AND($Q280<FctrChngDts!$A$2,$R280>=FctrChngDts!$A$2),SUM($R280-FctrChngDts!$A$2+1),IF(AND($Q280>=FctrChngDts!$A$2,$R280>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q280),IF(AND($Q280>=FctrChngDts!$A$2,$R280<FctrChngDts!$B$2),SUM($R280-$Q280+1),0)))))","v":0},{"$f":"IF($Q280=0,0,IF($R280=0,0,IF(AND($Q280<FctrChngDts!$A$2,$R280>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q280),IF(AND($Q280<FctrChngDts!$A$2,$R280<FctrChngDts!$A$2),SUM($R280-$Q280+1),IF(AND($Q280>FctrChngDts!$A$2,$R280>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R280+1),0)))))","v":0},{"$f":"IF($T280=0,0,IF($U280=0,0,IF(AND($T280<FctrChngDts!$A$2,$U280>=FctrChngDts!$A$2),SUM($U280-FctrChngDts!$A$2+1),IF(AND($T280>=FctrChngDts!$A$2,$U280<FctrChngDts!$B$2),SUM($U280-$T280+1),IF(AND($T280>=FctrChngDts!$A$2,$U280>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T280)<0),0,IF(AND($T280>=FctrChngDts!$A$2,$U280>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T280),0))))))","v":0},{"$f":"IF($T280=0,0,IF($U280=0,0,IF(AND($T280<FctrChngDts!$A$2,$U280>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T280),IF(AND($T280>=FctrChngDts!$B$2,$U280>=FctrChngDts!$B$2),SUM($U280-$T280+1),IF(AND($T280<FctrChngDts!$A$2,$U280<FctrChngDts!$A$2),SUM($U280-$T280+1),IF(AND($T280>=FctrChngDts!$A$2,$U280>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U280+1),0))))))","v":0},{"$f":"IF($W280=0,0,IF($X280=0,0,IF(AND($W280>=FctrChngDts!$A$2,$X280>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W280)<0),0,IF(AND($W280>=FctrChngDts!$A$2,$X280>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W280),IF(AND($W280>=FctrChngDts!$A$2,$X280<FctrChngDts!$B$2),SUM($X280-$W280+1),IF(AND($W280<FctrChngDts!$A$2,$X280>=FctrChngDts!$A$2),SUM($X280-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W280=0,0,IF($X280=0,0,IF(AND($W280<FctrChngDts!$A$2,$X280<FctrChngDts!$A$2),SUM($X280-$W280+1),IF(AND($W280>=FctrChngDts!$A$2,$X280>=FctrChngDts!$B$2,SUM($X280-FctrChngDts!$B$2+1)<=$Y280),SUM($X280-FctrChngDts!$B$2+1),IF(AND($W280>=FctrChngDts!$A$2,$X280>=FctrChngDts!$B$2),SUM($X280-$W280+1),IF(AND($W280<FctrChngDts!$A$2,$X280>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W280),0))))))","v":0},{"$f":"IF(AND($D280>=FctrChngDts!$C$2,$E280<FctrChngDts!$E$2),\"1\",IF(AND($D280>=FctrChngDts!$E$2,$E280<FctrChngDts!$G$2),\"2\",IF(AND($D280>=FctrChngDts!$G$2,$E280<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D280>=FctrChngDts!$D$2,,IF(AND($D280>=FctrChngDts!$C$2,$D280<=FctrChngDts!$D$2),$D280,IF(AND($D280>=FctrChngDts!$C$2,$D280>=FctrChngDts!$D$2,$E280>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D280>FctrChngDts!$D$2,,IF($D280=FctrChngDts!$D$2,$D280,IF(AND($D280>=FctrChngDts!$C$2,$E280<FctrChngDts!$D$2),$E280,IF(AND($D280>=FctrChngDts!$C$2,$E280>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D280>=FctrChngDts!$D$2,$E280>=FctrChngDts!$D$2,$E280>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E280<FctrChngDts!$D$2,$E280<=FctrChngDts!$D$2),$E280,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D280<FctrChngDts!$E$2,$E280<FctrChngDts!$E$2),,IF($D280>FctrChngDts!$F$2,,IF(AND($D280>=FctrChngDts!$E$2,$D280<=FctrChngDts!$F$2),$D280,IF(AND($D280>=FctrChngDts!$E$2,$D280>=FctrChngDts!$F$2,$E280>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D280>FctrChngDts!$F$2,,IF($E280=FctrChngDts!$F$2,$E280,IF(AND($D280<FctrChngDts!$E$2,$E280<=FctrChngDts!$F$2),$E280,IF(AND($D280>=FctrChngDts!$E$2,$E280<FctrChngDts!$F$2),$E280,IF(AND($D280>=FctrChngDts!$E$2,$E280>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D280>=FctrChngDts!$F$2,$E280>=FctrChngDts!$F$2,$E280>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D280<FctrChngDts!$G$2,$E280<FctrChngDts!$G$2),,IF($D280>FctrChngDts!$H$2,,IF(AND($D280>=FctrChngDts!$G$2,$D280<=FctrChngDts!$H$2),$D280,IF(AND($D280>=FctrChngDts!$G$2,$D280>=FctrChngDts!$H$2,$E280>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D280>FctrChngDts!$H$2,,IF($E280=FctrChngDts!$H$2,$E280,IF(AND($D280<FctrChngDts!$G$2,$E280<=FctrChngDts!$H$2),$E280,IF(AND($D280>=FctrChngDts!$G$2,$E280<FctrChngDts!$H$2),$E280,IF(AND($D280>=FctrChngDts!$G$2,$E280>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D280>=FctrChngDts!$H$2,$E280>=FctrChngDts!$H$2,$E280>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A280,Tenant!$A280:$J579,6,FALSE)","v":0},{"$f":"VLOOKUP($A280,Tenant!$A280:$J579,7,FALSE)","v":0},{"$f":"VLOOKUP($A280,Tenant!$A280:$J579,10,FALSE)","v":0},0,{"$f":"IF(AND($AK280=\"FSP2\",$AJ280=FALSE,$HF280=FALSE),SUM($K280*FctrChngDts!$C$9),IF(AND($AK280=\"FSP2\",$AJ280=TRUE,$HF280=FALSE),SUM($K280*FctrChngDts!$C$10),IF(AND($AK280=\"FSP2P3\",$AJ280=FALSE,$HF280=FALSE),SUM(SUM($K280,$M280)*FctrChngDts!$C$9),IF(AND($AK280=\"FSP2P3\",$AJ280=TRUE,$HF280=FALSE),SUM(SUM($K280,$M280)*FctrChngDts!$C$10),IF(AND($AK280=\"FSP3\",$AJ280=FALSE,$HF280=FALSE),SUM($M280*FctrChngDts!$C$9),IF(AND($AK280=\"FSP3\",$AJ280=TRUE,$HF280=FALSE),SUM($M280*FctrChngDts!$C$10),IF(AND($AK280=\"FSP1\",$AJ280=FALSE,$HF280=FALSE),SUM($I280*FctrChngDts!$C$9),IF(AND($AK280=\"FSP1\",$AJ280=TRUE,$HF280=FALSE),SUM($I280*FctrChngDts!$C$10),IF(AND($AK280=\"FSP1P2\",$AJ280=FALSE,$HF280=FALSE),SUM(SUM($I280,$K280)*FctrChngDts!$C$9),IF(AND($AK280=\"FSP1P2\",$AJ280=TRUE,$HF280=FALSE),SUM(SUM($I280,$K280)*FctrChngDts!$C$10),IF(AND($Z280=\"Summer\",$AK280=\"SSP2P3\",$AJ280=FALSE,$HF280=FALSE),SUM(SUM(SUM(SUM($K280,$M280)*FctrChngDts!$C$9),SUM(SUM($L280,$N280)*FctrChngDts!$C$11))*$AF280),IF(AND($Z280=\"Summer\",$AK280=\"SSP2P3\",$AJ280=TRUE,$HF280=FALSE),SUM(SUM(SUM(SUM($K280,$M280)*FctrChngDts!$C$10),SUM(SUM($L280,$N280)*FctrChngDts!$C$12))*$AF280),IF(AND($Z280=\"Winter\",$AK280=\"SSP2P3\",$AJ280=FALSE,$HF280=FALSE),SUM(SUM(SUM(SUM($K280,$M280)*FctrChngDts!$C$9),SUM(SUM($L280,$N280)*FctrChngDts!$C$11))-$AO280),IF(AND($Z280=\"Winter\",$AK280=\"SSP2P3\",$AJ280=TRUE,$HF280=FALSE),SUM(SUM(SUM(SUM($K280,$M280)*FctrChngDts!$C$10),SUM(SUM($L280,$N280)*FctrChngDts!$C$12))-$AO280),IF(AND($Z280=\"Summer\",$AK280=\"SSP1P2\",$AJ280=FALSE,$HF280=FALSE),SUM(SUM(SUM(SUM($I280,$K280)*FctrChngDts!$C$9),SUM(SUM($J280,$L280)*FctrChngDts!$C$11))*$AF280),IF(AND($Z280=\"Summer\",$AK280=\"SSP1P2\",$AJ280=TRUE,$HF280=FALSE),SUM(SUM(SUM(SUM($I280,$K280)*FctrChngDts!$C$10),SUM(SUM($J280,$L280)*FctrChngDts!$C$12))*$AF280),IF(AND($Z280=\"Winter\",$AK280=\"SSP1P2\",$AJ280=FALSE,$HF280=FALSE),SUM(SUM(SUM(SUM($I280,$K280)*FctrChngDts!$C$9),SUM(SUM($J280,$L280)*FctrChngDts!$C$11))-$AO280),IF(AND($Z280=\"Winter\",$AK280=\"SSP1P2\",$AJ280=TRUE,$HF280=FALSE),SUM(SUM(SUM(SUM($I280,$K280)*FctrChngDts!$C$10),SUM(SUM($J280,$L280)*FctrChngDts!$C$12))-$AO280),IF(AND($AK280=\"FSP2\",$AJ280=FALSE,$HF280=TRUE),SUM(SUM($HI280*FctrChngDts!$B$9),SUM($HJ280*FctrChngDts!$C$9)),IF(AND($AK280=\"FSP2\",$AJ280=TRUE,$HF280=TRUE),SUM(SUM($HI280*FctrChngDts!$B$10),SUM($HJ280*FctrChngDts!$C$10)),IF(AND($AK280=\"FSP2P3\",$AJ280=FALSE,$HF280=TRUE),SUM(SUM(SUM($HI280,$HK280)*FctrChngDts!$B$9),SUM(SUM($HJ280,$HL280)*FctrChngDts!$C$9)),IF(AND($AK280=\"FSP2P3\",$AJ280=TRUE,$HF280=TRUE),SUM(SUM(SUM($HI280,$HK280)*FctrChngDts!$B$10),SUM(SUM($HJ280,$HL280)*FctrChngDts!$C$10)),IF(AND($AK280=\"FSP3\",$AJ280=FALSE,$HF280=TRUE),SUM(SUM($HK280*FctrChngDts!$B$9),SUM($HL280*FctrChngDts!$C$9)),IF(AND($AK280=\"FSP3\",$AJ280=TRUE,$HF280=TRUE),SUM(SUM($HK280*FctrChngDts!$B$10),SUM($HL280*FctrChngDts!$C$10)),IF(AND($AK280=\"FSP1\",$AJ280=FALSE,$HF280=TRUE),SUM(SUM($HG280*FctrChngDts!$B$9),SUM($HH280*FctrChngDts!$C$9)),IF(AND($AK280=\"FSP1\",$AJ280=TRUE,$HF280=TRUE),SUM(SUM($HG280*FctrChngDts!$B$10),SUM($HH280*FctrChngDts!$C$10)),IF(AND($AK280=\"FSP1P2\",$AJ280=FALSE,$HF280=TRUE),SUM(SUM(SUM($HG280,$HI280)*FctrChngDts!$B$9),SUM(SUM($HH280,$HJ280)*FctrChngDts!$C$9)),IF(AND($AK280=\"FSP1P2\",$AJ280=TRUE,$HF280=TRUE),SUM(SUM(SUM($HG280,$HI280)*FctrChngDts!$B$10),SUM(SUM($HG280,$HI280)*FctrChngDts!$C$10)),IF(AND($Z280=\"Summer\",$AK280=\"SSP2P3\",$AJ280=FALSE,$HF280=TRUE),SUM(SUM(SUM(SUM($HI280,$HK280)*FctrChngDts!$B$9),SUM(SUM($HJ280,$HL280)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO280,$HQ280)*FctrChngDts!$B$11),SUM(SUM($HP280,$HR280)*FctrChngDts!$C$11))*$AF280),IF(AND($Z280=\"Summer\",$AK280=\"SSP2P3\",$AJ280=TRUE,$HF280=TRUE),SUM(SUM(SUM(SUM($HI280,$HK280)*FctrChngDts!$B$10),SUM(SUM($HJ280,$HL280)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO280,$HQ280)*FctrChngDts!$B$12),SUM(SUM($HP280,$HR280)*FctrChngDts!$C$12))*$AF280),IF(AND($Z280=\"Winter\",$AK280=\"SSP2P3\",$AJ280=FALSE,$HF280=TRUE),SUM(SUM(SUM(SUM($HI280,$HK280)*FctrChngDts!$B$9),SUM(SUM($HJ280,$HL280)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO280,$HQ280)*FctrChngDts!$B$11),SUM(SUM($HP280,$HR280)*FctrChngDts!$C$11))-$AO280),IF(AND($Z280=\"Winter\",$AK280=\"SSP2P3\",$AJ280=TRUE,$HF280=TRUE),SUM(SUM(SUM(SUM($HI280,$HK280)*FctrChngDts!$B$10),SUM(SUM($HO280,$HQ280)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO280,$HQ280)*FctrChngDts!$B$12),SUM(SUM($HP280,$HR280)*FctrChngDts!$C$12))-$AO280),IF(AND($Z280=\"Summer\",$AK280=\"SSP1P2\",$AJ280=FALSE,$HF280=TRUE),SUM(SUM(SUM(SUM($HG280,$HI280)*FctrChngDts!$B$9),SUM(SUM($HH280,$HJ280)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM280,$HO280)*FctrChngDts!$B$11),SUM(SUM($HN280,$HP280)*FctrChngDts!$C$11))*$AF280),IF(AND($Z280=\"Summer\",$AK280=\"SSP1P2\",$AJ280=TRUE,$HF280=TRUE),SUM(SUM(SUM(SUM($HG280,$HI280)*FctrChngDts!$B$10),SUM(SUM($HH280,$HJ280)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM280,$HO280)*FctrChngDts!$B$12),SUM(SUM($HN280,$HP280)*FctrChngDts!$C$12))*$AF280),IF(AND($Z280=\"Winter\",$AK280=\"SSP1P2\",$AJ280=FALSE,$HF280=TRUE),SUM(SUM(SUM(SUM($HG280,$HI280)*FctrChngDts!$B$9),SUM(SUM($HH280,$HJ280)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM280,$HO280)*FctrChngDts!$B$11),SUM(SUM($HN280,$HP280)*FctrChngDts!$C$11))-$AO280),IF(AND($Z280=\"Winter\",$AK280=\"SSP1P2\",$AJ280=TRUE,$HF280=TRUE),SUM(SUM(SUM(SUM($HG280,$HI280)*FctrChngDts!$B$10),SUM(SUM($HH280,$HJ280)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM280,$HO280)*FctrChngDts!$B$12),SUM(SUM($HN280,$HP280)*FctrChngDts!$C$12))-$AO280),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK280=\"FWP1\",$AJ280=FALSE,$HF280=FALSE),SUM($J280*FctrChngDts!$C$11),IF(AND($AK280=\"FWP1\",$AJ280=TRUE,$HF280=FALSE),SUM($J280*FctrChngDts!$C$12),IF(AND($AK280=\"FWP1P2\",$AJ280=FALSE,$HF280=FALSE),SUM(SUM($J280,$L280)*FctrChngDts!$C$11),IF(AND($AK280=\"FWP1P2\",$AJ280=TRUE,$HF280=FALSE),SUM(SUM($J280,$L280)*FctrChngDts!$C$12),IF(AND($AK280=\"FWP2\",$AJ280=FALSE,$HF280=FALSE),SUM($L280*FctrChngDts!$C$11),IF(AND($AK280=\"FWP2\",$AJ280=TRUE,$HF280=FALSE),SUM($L280*FctrChngDts!$C$12),IF(AND($AK280=\"FWP2P3\",$AJ280=FALSE,$HF280=FALSE),SUM(SUM($L280,$N280)*FctrChngDts!$C$11),IF(AND($AK280=\"FWP2P3\",$AJ280=TRUE,$HF280=FALSE),SUM(SUM($L280,$N280)*FctrChngDts!$C$12),IF(AND($AK280=\"FWP3\",$AJ280=FALSE,$HF280=FALSE),SUM($N280*FctrChngDts!$C$11),IF(AND($AK280=\"FWP3\",$AJ280=TRUE,$HF280=FALSE),SUM($N280*FctrChngDts!$C$12),IF(AND($Z280=\"Winter\",$AK280=\"SSP1P2\",$AJ280=FALSE,$HF280=FALSE),SUM(SUM(SUM($I280,$K280)*FctrChngDts!$C$9),SUM(SUM($J280,$L280)*FctrChngDts!$C$11))*$AG280,IF(AND($Z280=\"Winter\",$AK280=\"SSP1P2\",$AJ280=TRUE,$HF280=FALSE),SUM(SUM(SUM($I280,$K280)*FctrChngDts!$B$10),SUM(SUM($J280,$L280)*FctrChngDts!$B$12))*$AG280,IF(AND($Z280=\"Summer\",$AK280=\"SSP1P2\",$AJ280=FALSE,$HF280=FALSE),SUM(SUM(SUM($I280,$K280)*FctrChngDts!$B$9),SUM(SUM($J280,$L280)*FctrChngDts!$B$11))-$AJ280,IF(AND($Z280=\"Summer\",$AK280=\"SSP1P2\",$AJ280=TRUE,$HF280=FALSE),SUM(SUM(SUM($I280,$K280)*FctrChngDts!$C$10),SUM(SUM($J280,$L280)*FctrChngDts!$C$12))-$AJ280,IF(AND($Z280=\"Winter\",$AK280=\"SSP2P3\",$AJ280=FALSE,$HF280=FALSE),SUM(SUM(SUM($K280,$M280)*FctrChngDts!$C$9),SUM(SUM($L280,$N280)*FctrChngDts!$C$11))*$AG280,IF(AND($Z280=\"Winter\",$AK280=\"SSP2P3\",$AJ280=TRUE,$HF280=FALSE),SUM(SUM(SUM($K280,$M280)*FctrChngDts!$C$10),SUM(SUM($L280,$N280)*FctrChngDts!$C$12))*$AG280,IF(AND($Z280=\"Summer\",$AK280=\"SSP2P3\",$AJ280=FALSE,$HF280=FALSE),SUM(SUM(SUM($K280,$M280)*FctrChngDts!$C$9),SUM(SUM($L280,$N280)*FctrChngDts!$C$11))-$AJ280,IF(AND($Z280=\"Summer\",$AK280=\"SSP2P3\",$AJ280=TRUE,$HF280=FALSE),SUM(SUM(SUM($K280,$M280)*FctrChngDts!$C$10),SUM(SUM($L280,$N280)*FctrChngDts!$C$12))-$AJ280,IF(AND($AK280=\"FWP1\",$AJ280=FALSE,$HF280=TRUE),SUM(SUM($HM280*FctrChngDts!$B$11),SUM($HN280*FctrChngDts!$C$11)),IF(AND($AK280=\"FWP1\",$AJ280=TRUE,$HF280=TRUE),SUM(SUM($HM280*FctrChngDts!$B$12),SUM($HN280*FctrChngDts!$C$12)),IF(AND($AK280=\"FWP1P2\",$AJ280=FALSE,$HF280=TRUE),SUM(SUM(SUM($HM280,$HO280)*FctrChngDts!$B$11),SUM(SUM($HN280,$HP280)*FctrChngDts!$C$11)),IF(AND($AK280=\"FWP1P2\",$AJ280=TRUE,$HF280=TRUE),SUM(SUM(SUM($HM280,$KP280)*FctrChngDts!$C$12),SUM(SUM($HN280,$HP280)*FctrChngDts!$C$12)),IF(AND($AK280=\"FWP2\",$AJ280=FALSE,$HF280=TRUE),SUM(SUM($HO280*FctrChngDts!$B$11),SUM($HO280*FctrChngDts!$C$11)),IF(AND($AK280=\"FWP2\",$AJ280=TRUE,$HF280=TRUE),SUM(SUM($HO280*FctrChngDts!$B$12),SUM($HO280*FctrChngDts!$C$12)),IF(AND($AK280=\"FWP2P3\",$AJ280=FALSE,$HF280=TRUE),SUM(SUM(SUM($HO280,$HQ280)*FctrChngDts!$C$11),SUM(SUM($HP280,$HR280)*FctrChngDts!$C$11)),IF(AND($AK280=\"FWP2P3\",$AJ280=TRUE,$HF280=TRUE),SUM(SUM(SUM($HO280,$HQ280)*FctrChngDts!$C$12),SUM(SUM($HP280,$HR280)*FctrChngDts!$C$12)),IF(AND($AK280=\"FWP3\",$AJ280=FALSE,$HF280=TRUE),SUM(SUM($HQ280*FctrChngDts!$B$11),SUM($HR280*FctrChngDts!$C$11)),IF(AND($AK280=\"FWP3\",$AJ280=TRUE,$HF280=TRUE),SUM(SUM($HQ280*FctrChngDts!$B$12),SUM($HR280*FctrChngDts!$C$12)),IF(AND($Z280=\"Winter\",$AK280=\"SSP1P2\",$AJ280=FALSE,$HF280=TRUE),SUM(SUM(SUM(SUM($HG280,$HI280)*FctrChngDts!$B$9),SUM(SUM($HH280,$HJ280)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM280,$HO280)*FctrChngDts!$B$11),SUM(SUM($HN280,$HP280)*FctrChngDts!$C$11))*$AG280),IF(AND($Z280=\"Winter\",$AK280=\"SSP1P2\",$AJ280=TRUE,$HF280=TRUE),SUM(SUM(SUM(SUM($HG280,$HI280)*FctrChngDts!$B$10), SUM(SUM($HH280,$HJ280)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM280,$HO280)*FctrChngDts!$B$12),SUM(SUM($HN280,$HP280)*FctrChngDts!$C$12))*$AG280),IF(AND($Z280=\"Summer\",$AK280=\"SSP1P2\",$AJ280=FALSE,$HF280=TRUE),SUM(SUM(SUM(SUM($HG280,$HI280)*FctrChngDts!$B$9),SUM(SUM($HH280,$HJ280)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM280,$HO280)*FctrChngDts!$B$11),SUM(SUM($HN280,$HP280)*FctrChngDts!$C$11))-$AJ280),IF(AND($Z280=\"Summer\",$AK280=\"SSP1P2\",$AJ280=TRUE,$HF280=TRUE),SUM(SUM(SUM(SUM($HG280,$HI280)*FctrChngDts!$B$10),SUM(SUM($HH280,$HJ280)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM280,$HO280)*FctrChngDts!$B$12),SUM(SUM($HN280,$HP280)*FctrChngDts!$C$12))-$AJ280),IF(AND($Z280=\"Winter\",$AK280=\"SSP2P3\",$AJ280=FALSE,$HF280=TRUE),SUM(SUM(SUM(SUM($HI280,$HK280)*FctrChngDts!$B$9),SUM(SUM($HJ280,$HL280)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO280,$HQ280)*FctrChngDts!$B$11),SUM(SUM($HP280,$HR280)*FctrChngDts!$C$11))*$AG280),IF(AND($Z280=\"Winter\",$AK280=\"SSP2P3\",$AJ280=TRUE,$HF280=TRUE),SUM(SUM(SUM(SUM($HI280,$HK280)*FctrChngDts!$B$10), SUM(SUM($HJ280,$HL280)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO280,$HQ280)*FctrChngDts!$B$12),SUM(SUM($HP280,$HR280)*FctrChngDts!$C$12))*$AG280),IF(AND($Z280=\"Summer\",$AK280=\"SSP2P3\",$AJ280=FALSE,$HF280=TRUE),SUM(SUM(SUM(SUM($HI280,$HK280)*FctrChngDts!$B$9),SUM(SUM($HJ280,$HL280)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO280,$HQ280)*FctrChngDts!$B$11),SUM(SUM($HP280,$HR280)*FctrChngDts!$C$11))-$AJ280),IF(AND($Z280=\"Summer\",$AK280=\"SSP2P3\",$AJ280=TRUE,$HF280=TRUE),SUM(SUM(SUM(SUM($HI280,$HK280)*FctrChngDts!$B$10), SUM(SUM($HJ280,$HL280)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO280,$HQ280)*FctrChngDts!$B$12),SUM(SUM($HP280,$HR280)*FctrChngDts!$C$12))-$AJ280),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK280=\"FSP1\",$AH280=TRUE,SUM(SUM(SUM($AI280*FctrChngDts!$B$13)*I280),$AR280)>$AD280),$AD280,IF(AND($AK280=\"FSP1\",$AH280=TRUE,SUM(SUM(SUM($AI280*FctrChngDts!$B$13)*$I280),$AR280)<=$AD280),SUM(SUM(SUM($AI280*FctrChngDts!$B$13)*$I280),$AR280),IF(AND($Z280=\"Summer\",$AK280=\"SSP1\",$AH280=TRUE,SUM(SUM(SUM(SUM($I280,$J280)*SUM($AI280*FctrChngDts!$B$13))*$AF280),$AR280)>$AD280),$AD280,IF(AND($Z280=\"Summer\",$AK280=\"SSP1\",$AH280=TRUE,SUM(SUM(SUM(SUM($I280,$J280)*SUM($AI280*FctrChngDts!$B$13))*$AF280),$AR280)<=$AD280),SUM(SUM(SUM(SUM($I280,$J280)*SUM($AI280*FctrChngDts!$B$13))*$AF280),$AR280),IF(AND($Z280=\"Winter\",$AK280=\"SSP1\",$AH280=TRUE,SUM(SUM(SUM(SUM($I280,$J280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AU280:$AW280)),$AR280)>$AD280),$AD280,IF(AND($Z280=\"Winter\",$AK280=\"SSP1\",$AH280=TRUE,SUM(SUM(SUM(SUM($I280,$J280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AU280:$AW280)),$AR280)<=$AD280),SUM(SUM(SUM(SUM($I280,$J280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AU280:$AW280)),$AR280),IF(AND($AK280=\"FSP1P2\",$AH280=TRUE,SUM(SUM(SUM(SUM($I280,$K280)*SUM($AI280*FctrChngDts!$B$13))*$AF280),$AR280)>$AD280),$AD280,IF(AND($AK280=\"FSP1P2\",$AH280=TRUE,SUM(SUM(SUM(SUM($I280,$K280)*SUM($AI280*FctrChngDts!$B$13))*$AF280),$AR280)<=$AD280),SUM(SUM(SUM(SUM($I280,$K280)*SUM($AI280*FctrChngDts!$B$13))*$AF280),$AR280),IF(AND($Z280=\"Summer\",$AK280=\"SSP1P2\",$AH280=TRUE,SUM(SUM(SUM(SUM($I280,$K280,$J280,$L280)*SUM($AI280*FctrChngDts!$B$13))*$AF280),$AR280)>$AD280),$AD280,IF(AND($Z280=\"Summer\",$AK280=\"SSP1P2\",$AH280=TRUE,SUM(SUM(SUM(SUM($I280,$K280,$J280,$L280)*SUM($AI280*FctrChngDts!$B$13))*$AF280),$AR280)<=$AD280),SUM(SUM(SUM(SUM($I280,$K280,$J280,$L280)*SUM($AI280*FctrChngDts!$B$13))*$AF280),$AR280),IF(AND($Z280=\"Winter\",$AK280=\"SSP1P2\",$AH280=TRUE,SUM(SUM(SUM(SUM($I280,$K280,$J280,$L280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AU280:$AW280)),$AR280)>$AD280),$AD280,IF(AND($Z280=\"Winter\",$AK280=\"SSP1P2\",$AH280=TRUE,SUM(SUM(SUM(SUM($I280,$K280,$J280,$L280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AU280:$AW280)),$AR280)<=$AD280),MIN($AD280,SUM($AL280,SUM(SUM(SUM(SUM($I280,$K280,$J280,$L280)*SUM($AI280*FctrChngDts!$B$13))*$AF280)))),IF(AND($AK280=\"FSP2\",$AH280=TRUE,SUM(SUM(SUM($AI280*FctrChngDts!$B$13)*$K280),$AR280)>$AD280),$AD280,IF(AND($AK280=\"FSP2\",$AH280=TRUE,SUM(SUM(SUM($AI280*FctrChngDts!$B$13)*$K280),$AR280)<=$AD280),SUM(SUM(SUM($AI280*FctrChngDts!$B$13)*$K280),$AR280),IF(AND($Z280=\"Summer\",$AK280=\"SSP2\",$AH280=TRUE,SUM(SUM(SUM(SUM($K280,$L280)*SUM($AI280*FctrChngDts!$B$13))*$AF280),$AR280)>$AD280),$AD280,IF(AND($Z280=\"Summer\",$AK280=\"SSP2\",$AH280=TRUE,SUM(SUM(SUM(SUM($K280,$L280)*SUM($AI280*FctrChngDts!$B$13))*$AF280),$AR280)<=$AD280),SUM(SUM(SUM(SUM($K280,$L280)*SUM($AI280*FctrChngDts!$B$13))*$AF280),$AR280),IF(AND($Z280=\"Winter\",$AK280=\"SSP2\",$AH280=TRUE,SUM(SUM(SUM(SUM($K280,$L280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AU280:$AW280)),$AR280)>$AD280),$AD280,IF(AND($Z280=\"Winter\",$AK280=\"SSP2\",$AH280=TRUE,SUM(SUM(SUM(SUM($K280,$L280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AU280:$AW280)),$AR280)<=$AD280),SUM(SUM(SUM(SUM($K280,$L280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AU280:$AW280)),$AR280),IF(AND($AK280=\"FSP2P3\",$AH280=TRUE,SUM(SUM(SUM(SUM($K280,$M280)*SUM($AI280*FctrChngDts!$B$13))*$AF280),$AR280)>$AD280),$AD280,IF(AND($AK280=\"FSP2P3\",$AH280=TRUE,SUM(SUM(SUM(SUM($K280,$M280)*SUM($AI280*FctrChngDts!$B$13))*$AF280),$AR280)<=$AD280),SUM(SUM(SUM(SUM($K280,$M280)*SUM($AI280*FctrChngDts!$B$13))*$AF280),$AR280),IF(AND($Z280=\"Summer\",$AK280=\"SSP2P3\",$AH280=TRUE,SUM(SUM(SUM(SUM($K280,$L280,$M280,$N280)*SUM($AI280*FctrChngDts!$B$13))*$AF280),$AR280)>$AD280),$AD280,IF(AND($Z280=\"Summer\",$AK280=\"SSP2P3\",$AH280=TRUE,SUM(SUM(SUM(SUM($K280,$L280,$M280,$N280)*SUM($AI280*FctrChngDts!$B$13))*$AF280),$AR280)<=$AD280),SUM(SUM(SUM(SUM($K280,$L280,$M280,$N280)*SUM($AI280*FctrChngDts!$B$13))*$AF280),$AR280),IF(AND($Z280=\"Winter\",$AK280=\"SSP2P3\",$AH280=TRUE,SUM(SUM(SUM(SUM($K280,$L280,$M280,$N280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AU280:$AW280)),$AR280)>$AD280),$AD280,IF(AND($Z280=\"Winter\",$AK280=\"SSP2P3\",$AH280=TRUE,SUM(SUM(SUM(SUM($K280,$L280,$M280,$N280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AU280:$AW280)),$AR280)<=$AD280),SUM(SUM(SUM(SUM($K280,$L280,$M280,$N280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AU280:$AW280)),$AR280),IF(AND($AK280=\"FSP3\",$AH280=TRUE,SUM(SUM(SUM($AI280*FctrChngDts!$B$13)*$M280),$AR280)>$AD280),$AD280,IF(AND($AK280=\"FSP3\",$AH280=TRUE,SUM(SUM(SUM($AI280*FctrChngDts!$B$13)*$M280),$AR280)<=$AD280),SUM(SUM(SUM($AI280*FctrChngDts!$B$13)*$M280),$AR280),IF(AND($Z280=\"Summer\",$AK280=\"SSP3\",$AH280=TRUE,SUM(SUM(SUM(SUM($M280,$N280)*SUM($AI280*FctrChngDts!$B$13))*$AF280),$AR280)>$AD280),$AD280,IF(AND($Z280=\"Summer\",$AK280=\"SSP3\",$AH280=TRUE,SUM(SUM(SUM(SUM($M280,$N280)*SUM($AI280*FctrChngDts!$B$13))*$AF280),$AR280)<=$AD280),SUM(SUM(SUM(SUM($M280,$N280)*SUM($AI280*FctrChngDts!$B$13))*$AF280),$AR280),IF(AND($Z280=\"Winter\",$AK280=\"SSP3\",$AH280=TRUE,SUM(SUM(SUM(SUM($M280,$N280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AU280:$AW280)),$AR280)>$AD280),$AD280,IF(AND($Z280=\"Winter\",$AK280=\"SSP3\",$AH280=TRUE,SUM(SUM(SUM(SUM($M280,$N280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AU280:$AW280)),$AR280)<=$AD280),SUM(SUM(SUM(SUM($M280,$N280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AU280:$AW280)),$AR280),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK280=\"FWP1\",$AH280=TRUE,SUM(SUM(SUM($AI280*FctrChngDts!$B$13)*$J280),$AU280)>$AE280),$AE280,IF(AND($AK280=\"FWP1\",$AH280=TRUE,SUM(SUM(SUM($AI280*FctrChngDts!$B$13)*$J280),$AU280)<=$AE280),SUM(SUM(SUM($AI280*FctrChngDts!$B$13)*$J280),$AU280),IF(AND($Z280=\"Winter\",$AK280=\"SSP1\",$AH280=TRUE,SUM(SUM(SUM(SUM($I280,$J280)*SUM($AI280*FctrChngDts!$B$13))*$AG280),$AU280)>$AE280),$AE280,IF(AND($Z280=\"Winter\",$AK280=\"SSP1\",$AH280=TRUE,SUM(SUM(SUM(SUM($I280,$J280)*SUM($AI280*FctrChngDts!$B$13))*$AG280),$AU280)<=$AE280),SUM(SUM(SUM(SUM($I280,$J280)*SUM($AI280*FctrChngDts!$B$13))*$AG280),$AU280),IF(AND($Z280=\"Summer\",$AK280=\"SSP1\",$AH280=TRUE,SUM(SUM(SUM(SUM($I280,$J280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AR280:$AT280)),$AU280)>$AE280),$AE280,IF(AND($Z280=\"Summer\",$AK280=\"SSP1\",$AH280=TRUE,SUM(SUM(SUM(SUM($I280,$J280)*SUM($AI280*FctrChngDts!$B$13))- SUM($AR280:$AT280)),$AU280)<=$AE280),SUM(SUM(SUM(SUM($I280,$J280)*SUM($AI280*FctrChngDts!$B$13))- SUM($AR280:$AT280)),$AU280),IF(AND($AK280=\"FWP1P2\",$AH280=TRUE,SUM(SUM(SUM(SUM($J280,$L280)*SUM($AI280*FctrChngDts!$B$13))*$AG280),$AU280)>$AE280),$AE280,IF(AND($AK280=\"FWP1P2\",$AH280=TRUE,SUM(SUM(SUM(SUM($J280,$L280)*SUM($AI280*FctrChngDts!$B$13))*$AG280),$AU280)<=$AE280),SUM(SUM(SUM(SUM($J280,$L280)*SUM($AI280*FctrChngDts!$B$13))*$AG280),$AU280),IF(AND($Z280=\"Winter\",$AK280=\"SSP1P2\",$AH280=TRUE,SUM(SUM(SUM(SUM($I280,$K280,$J280,$L280)*SUM($AI280*FctrChngDts!$B$13))*$AG280),$AU280)>$AE280),$AE280,IF(AND($Z280=\"Winter\",$AK280=\"SSP1P2\",$AH280=TRUE,SUM(SUM(SUM(SUM($I280,$K280,$J280,$L280)*SUM($AI280*FctrChngDts!$B$13))*$AG280),$AU280)<=$AE280),SUM(SUM(SUM(SUM($I280,$K280,$J280,$L280)*SUM($AI280*FctrChngDts!$B$13))*$AG280),$AU280),IF(AND($Z280=\"Summer\",$AK280=\"SSP1P2\",$AH280=TRUE,SUM(SUM(SUM(SUM($I280,$K280,$J280,$L280)*SUM($AI280*FctrChngDts!$B$13))- SUM($AR280:$AT280)),$AU280)>$AE280),$AE280,IF(AND($Z280=\"Summer\",$AK280=\"SSP1P2\",$AH280=TRUE,SUM(SUM(SUM(SUM($I280,$K280,$J280,$L280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AR280:$AT280)),$AU280)<=$AE280),SUM(SUM(SUM(SUM($I280,$K280,$J280,$L280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AR280:$AT280)),$AU280),IF(AND($AK280=\"FWP2\",$AH280=TRUE,SUM(SUM(SUM($AI280*FctrChngDts!$B$13)*$L280),$AU280)>$AE280),$AE280,IF(AND($AK280=\"FWP2\",$AH280=TRUE,SUM(SUM(SUM($AI280*FctrChngDts!$B$13)*$L280),$AU280)<=$AE280),SUM(SUM(SUM($AI280*FctrChngDts!$B$13)*$L280),$AU280),IF(AND($Z280=\"Winter\",$AK280=\"SSP2\",$AH280=TRUE,SUM(SUM(SUM(SUM($K280,$L280)*SUM($AI280*FctrChngDts!$B$13))*$AG280),$AU280)>$AE280),$AE280,IF(AND($Z280=\"Winter\",$AK280=\"SSP2\",$AH280=TRUE,SUM(SUM(SUM(SUM($K280,$L280)*SUM($AI280*FctrChngDts!$B$13))*$AG280),$AU280)<=$AE280),SUM(SUM(SUM(SUM($K280,$L280)*SUM($AI280*FctrChngDts!$B$13))*$AG280),$AU280),IF(AND($Z280=\"Summer\",$AK280=\"SSP2\",$AH280=TRUE,SUM(SUM(SUM(SUM($K280,$L280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AR280:$AT280)),$AU280)>$AE280),$AE280,IF(AND($Z280=\"Summer\",$AK280=\"SSP2\",$AH280=TRUE,SUM(SUM(SUM(SUM($K280,$L280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AR280:$AT280)),$AU280)<=$AE280),SUM(SUM(SUM(SUM($K280,$L280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AR280:$AT280)),$AU280),IF(AND($AK280=\"FWP2P3\",$AH280=TRUE,SUM(SUM(SUM(SUM($L280,$N280)*SUM($AI280*FctrChngDts!$B$13))*$AG280),$AU280)>$AE280),$AE280,IF(AND($AK280=\"FWP2P3\",$AH280=TRUE,SUM(SUM(SUM(SUM($L280,$N280)*SUM($AI280*FctrChngDts!$B$13))*$AG280),$AU280)<=$AE280),SUM(SUM(SUM(SUM($L280,$N280)*SUM($AI280*FctrChngDts!$B$13))*$AG280),$AU280),IF(AND($Z280=\"Winter\",$AK280=\"SSP2P3\",$AH280=TRUE,SUM(SUM(SUM(SUM($K280,$L280,$M280,$N280)*SUM($AI280*FctrChngDts!$B$13))*$AG280),$AU280)>$AE280),$AE280,IF(AND($Z280=\"Winter\",$AK280=\"SSP2P3\",$AH280=TRUE,SUM(SUM(SUM(SUM($K280,$L280,$M280,$N280)*SUM($AI280*FctrChngDts!$B$13))*$AG280),$AU280)<=$AE280),SUM(SUM(SUM(SUM($K280,$L280,$M280,$N280)*SUM($AI280*FctrChngDts!$B$13))*$AG280),$AU280),IF(AND($Z280=\"Summer\",$AK280=\"SSP2P3\",$AH280=TRUE,SUM(SUM(SUM(SUM($K280,$L280,$M280,$N280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AR280:$AT280)),$AU280)>$AE280),$AE280,IF(AND($Z280=\"Summer\",$AK280=\"SSP2P3\",$AH280=TRUE,SUM(SUM(SUM(SUM($K280,$L280,$M280,$N280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AR280:$AT280)),$AU280)<=$AE280),SUM(SUM(SUM(SUM($K280,$L280,$M280,$N280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AR280:$AT280)),$AU280),IF(AND($AK280=\"FWP3\",$AH280=TRUE,SUM(SUM(SUM($AI280*FctrChngDts!$B$13)*$N280),$AU280)>$AE280),$AE280,IF(AND($AK280=\"FWP3\",$AH280=TRUE,SUM(SUM(SUM($AI280*FctrChngDts!$B$13)*$N280),$AU280)<=$AE280),SUM(SUM(SUM($AI280*FctrChngDts!$B$13)*$N280),$AU280),IF(AND($Z280=\"Winter\",$AK280=\"SSP3\",$AH280=TRUE,SUM(SUM(SUM(SUM($M280,$N280)*SUM($AI280*FctrChngDts!$B$13))*$AG280),$AU280)>$AE280),$AE280,IF(AND($Z280=\"Winter\",$AK280=\"SSP3\",$AH280=TRUE,SUM(SUM(SUM(SUM($M280,$N280)*SUM($AI280*FctrChngDts!$B$13))*$AG280),$AU280)<=$AE280),SUM(SUM(SUM(SUM($M280,$N280)*SUM($AI280*FctrChngDts!$B$13))*$AG280),$AU280),IF(AND($Z280=\"Summer\",$AK280=\"SSP3\",$AH280=TRUE,SUM(SUM(SUM(SUM($M280,$N280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AR280:$AT280)),$AU280)>$AE280),$AE280,IF(AND($Z280=\"Summer\",$AK280=\"SSP3\",$AH280=TRUE,SUM(SUM(SUM(SUM($M280,$N280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AR280:$AT280)),$AU280)<=$AE280),SUM(SUM(SUM(SUM($M280,$N280)*SUM($AI280*FctrChngDts!$B$13))-SUM($AR280:$AT280)),$AU280),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I280>0,$AH280=FALSE),SUM($AR280*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I280>0,$AH280=TRUE),SUM($AX280*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I280>0,$AH280=FALSE),SUM($AS280*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I280>0,$AH280=TRUE),SUM($AY280*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I280>0,$AH280=FALSE),SUM($AT280*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I280>0,$AH280=TRUE),SUM($AZ280*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J280>0,$AH280=FALSE),SUM($AU280*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J280>0,$AH280=TRUE),SUM($BA280*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J280>0,$AH280=FALSE),SUM($AV280*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J280>0,$AH280=TRUE),SUM($BB280*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J280>0,$AH280=FALSE),SUM($AW280*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J280>0,$AH280=TRUE),SUM($BC280*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K280>0,$AH280=FALSE),SUM($AR280*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K280>0,$AH280=TRUE),SUM($AX280*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K280>0,$AH280=FALSE),SUM($AS280*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K280>0,$AH280=TRUE),SUM($AY280*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K280>0,$AH280=FALSE),SUM($AT280*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K280>0,$AH280=TRUE),SUM($AZ280*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L280>0,$AH280=FALSE),SUM($AU280*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L280>0,$AH280=TRUE),SUM($BA280*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L280>0,$AH280=FALSE),SUM($AV280*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L280>0,$AH280=TRUE),SUM($BB280*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L280>0,$AH280=FALSE),SUM($AW280*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L280>0,$AH280=TRUE),SUM($BC280*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M280>0,$AH280=FALSE),SUM($AR280*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M280>0,$AH280=TRUE),SUM($AX280*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M280>0,$AH280=FALSE),SUM($AS280*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M280>0,$AH280=TRUE),SUM($AY280*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M280>0,$AH280=FALSE),SUM($AT280*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M280>0,$AH280=TRUE),SUM($AZ280*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N280>0,$AH280=FALSE),SUM($AU280*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N280>0,$AH280=TRUE),SUM($BA280*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N280>0,$AH280=FALSE),SUM($AV280*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N280>0,$AH280=TRUE),SUM($BB280*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N280>0,$AH280=FALSE),SUM($AW280*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N280>0,$AH280=TRUE),SUM($BC280*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I280=0,0,IF(AND($I280>0,$K280>0,$AH280=FALSE),SUM($AR280/$P280*$I280),IF(AND($I280>0,$K280=0,$AH280=FALSE),$AR280,IF(AND($I280>0,$K280>0,$AH280=TRUE),ROUND(MIN($HU280,SUM(SUM($I280,$K280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA280,SUM(SUM($I280,$K280)*(FctrChngDts!$B$13)*$AI280)*$IA280)),0),IF(AND($I280>0,$K280=0,$AH280=TRUE),$AX280))))),0)","v":0},{"$f":"ROUND(IF($I280=0,0,IF(AND($I280>0,$K280>0,$AH280=FALSE),SUM($AS280/$P280*$I280),IF(AND($I280>0,$K280=0,$AH280=FALSE),$AS280,IF(AND($I280>0,$K280>0,$AH280=TRUE),ROUND(MIN(SUM($HU280-$BW280),SUM(SUM($I280,$K280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA280)*3),0),IF(AND($I280>0,$K280=0,$AH280=TRUE),$AY280))))),0)","v":0},0,{"$f":"IF($J280=0,0,IF(AND($J280>0,$L280=0,$N280=0,$AH280=FALSE,$AJ280=FALSE),ROUND(MIN($HX280,SUM($AU280,$BA280)),0),IF(AND($J280>0,$L280=0,$N280=0,$AH280=TRUE,$AJ280=FALSE),ROUND(MIN($HX280,SUM($AU280,SUM($J280*$AI280*FctrChngDts!$B$13))),0),IF(AND($J280>0,$L280>0,$N280=0,$AH280=FALSE,$AJ280=FALSE),ROUND(MIN($HX280,SUM(SUM($J280,$L280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA280,SUM(SUM($J280,$L280)*(FctrChngDts!$B$13)*$AI280)*$IA280)),0),IF(AND($J280>0,$L280>0,$N280=0,$AH280=TRUE,$AJ280=FALSE),ROUND(MIN($HX280,SUM(SUM(SUM(SUM($J280,$L280)*FctrChngDts!$C$11*$IA280),SUM(SUM($J280,$L280)*SUM(FctrChngDts!$B$13*$AI280)*$IA280)))),0),IF(AND($J280>0,$L280=0,$N280=0,$AH280=FALSE,$AJ280=TRUE),ROUND(MIN($HX280,SUM($AU280,$BA280)),0),IF(AND($J280>0,$L280=0,$N280=0,$AH280=TRUE,$AJ280=TRUE),ROUND(MIN($HX280,SUM($AU280,SUM($J280*$AI280*FctrChngDts!$B$13))),0),IF(AND($J280>0,$L280>0,$N280=0,$AH280=FALSE,$AJ280=TRUE),ROUND(MIN($HX280,SUM(SUM($J280,$L280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA280,SUM(SUM($J280,$L280)*(FctrChngDts!$B$13)*$AI280)*$IA280)),0),IF(AND($J280>0,$L280>0,$N280=0,$AH280=TRUE,$AJ280=TRUE),ROUND(MIN($HX280,SUM(SUM(SUM(SUM($J280,$L280)*FctrChngDts!$C$12*$IA280),SUM(SUM($J280,$L280)*SUM(FctrChngDts!$B$13*$AI280)*$IA280)))),0))))))))))","v":0},{"$f":"IF($J280=0,0,IF(AND($J280>0,$L280=0,$N280=0,$AH280=FALSE,$AJ280=FALSE),ROUND(MIN(SUM($HX280-$BZ280),SUM($AU280*3)),0),IF(AND($J280>0,$L280=0,$N280=0,$AH280=TRUE,$AJ280=FALSE),ROUND(MIN(SUM($HX280-$BZ280),SUM(SUM($J280,$L280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA280)*3),0),IF(AND($J280>0,$L280>0,$N280=0,$AH280=FALSE,$AJ280=FALSE),ROUND(MIN(SUM($HX280-$BZ280),SUM(SUM($J280,$L280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA280)*3),0),IF(AND($J280>0,$L280>0,$N280=0,$AH280=TRUE,$AJ280=FALSE),ROUND(MIN(SUM($HX280-$BZ280),SUM(SUM($J280,$L280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA280)*3),0),IF(AND($J280>0,$L280=0,$N280=0,$AH280=FALSE,$AJ280=TRUE),ROUND(MIN(SUM($HX280-$BZ280),SUM($AU280*3)),0),IF(AND($J280>0,$L280=0,$N280=0,$AH280=TRUE,$AJ280=TRUE),ROUND(MIN(SUM($HX280-$BZ280),SUM(SUM($J280,$L280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA280)*3),0),IF(AND($J280>0,$L280>0,$N280=0,$AH280=FALSE,$AJ280=TRUE),ROUND(MIN(SUM($HX280-$BZ280),SUM(SUM($J280,$L280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA280)*3),0),IF(AND($J280>0,$L280>0,$N280=0,$AH280=TRUE,$AJ280=TRUE),ROUND(MIN(SUM($HX280-$BZ280),SUM(SUM($J280,$L280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA280)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K280=0,0,IF(AND($I280>0,$K280>0,$M280=0,$AH280=FALSE),SUM($AR280-$BW280),IF(AND($I280=0,$K280>0,$M280>0,$AH280=FALSE),SUM($AR280/$P280*$K280),IF(AND($I280=0,$K280>0,$M280=0,$AH280=FALSE),$AR280,IF($K280=0,0,IF(AND($I280>0,$K280>0,$M280=0,$AH280=TRUE),ROUND(MIN($HV280,SUM(SUM($I280,$K280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB280,SUM(SUM($I280,$K280)*(FctrChngDts!$B$13)*$AI280)*$IB280)),0),IF(AND($I280=0,$K280>0,$M280>0,$AH280=TRUE),ROUND(MIN($HV280,SUM(SUM($I280,$K280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB280,SUM(SUM($I280,$K280)*(FctrChngDts!$B$13)*$AI280)*$IB280)),0),IF(AND($I280=0,$K280>0,$M280=0,$AH280=TRUE),$AX280)))))))),0)","v":0},{"$f":"ROUND(IF($K280=0,0,IF(AND($I280>0,$K280>0,$M280=0,$AH280=FALSE),SUM($AS280-$BX280),IF(AND($I280=0,$K280>0,$M280>0,$AH280=FALSE),SUM($AS280/$P280*$K280),IF(AND($I280=0,$K280>0,$M280=0,$AH280=FALSE),$AS280,IF($K280=0,0,IF(AND($I280>0,$K280>0,$M280=0,$AH280=TRUE),ROUND(MIN(SUM($HV280-$BW280),SUM(SUM($I280,$K280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB280)*3),0),IF(AND($I280=0,$K280>0,$M280>0,$AH280=TRUE),ROUND(MIN(SUM($HV280-$BW280),SUM(SUM($I280,$K280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB280)*3),0),IF(AND($I280=0,$K280>0,$M280=0,$AH280=TRUE),$AY280)))))))),0)","v":0},0,{"$f":"IF($L280=0,0,IF(AND($J280>0,$L280>0,$N280=0,$AH280=FALSE,$AJ280=FALSE),ROUND(MIN($HY280,SUM(SUM($J280,$L280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB280,SUM(SUM($J280,$L280)*(FctrChngDts!$B$13)*$AI280)*$IB280)),0),IF(AND($J280>0,$L280>0,$N280=0,$AH280=TRUE,$AJ280=FALSE),ROUND(MIN($HY280,SUM(SUM(SUM(SUM($J280,$L280)*FctrChngDts!$C$11*$IB280),SUM(SUM($J280,$L280)*SUM(FctrChngDts!$B$13*$AI280)*$IB280)))),0),IF(AND($J280=0,$L280>0,$N280=0,$AH280=FALSE,$AJ280=FALSE),ROUND(MIN($HY280,SUM($L280*FctrChngDts!$C$11)),0),IF(AND($J280=0,$L280>0,$N280=0,$AH280=TRUE,$AJ280=FALSE),ROUND(MIN($HY280,SUM(SUM(SUM(SUM($J280,$L280)*FctrChngDts!$C$11*$IB280),SUM(SUM($J280,$L280)*SUM(FctrChngDts!$B$13*$AI280)*$IB280)))),0),IF(AND($J280>0,$L280>0,$N280=0,$AH280=FALSE,$AJ280=TRUE),ROUND(MIN($HY280,SUM(SUM($J280,$L280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB280,SUM(SUM($J280,$L280)*(FctrChngDts!$B$13)*$AI280)*$IB280)),0),IF(AND($J280>0,$L280>0,$N280=0,$AH280=TRUE,$AJ280=TRUE),ROUND(MIN($HY280,SUM(SUM(SUM(SUM($J280,$L280)*FctrChngDts!$C$12*$IB280),SUM(SUM($J280,$L280)*SUM(FctrChngDts!$B$13*$AI280)*$IB280)))),0),IF(AND($J280=0,$L280>0,$N280=0,$AH280=FALSE,$AJ280=TRUE),ROUND(MIN($HY280,SUM($L280*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J280=0,$L280>0,$N280=0,$AH280=TRUE,$AJ280=TRUE),ROUND(MIN($HY280,SUM(SUM(SUM(SUM($J280,$L280)*FctrChngDts!$C$12*$IB280),SUM(SUM($J280,$L280)*SUM(FctrChngDts!$B$13*$AI280)*$IB280)))),0))))))))))","v":0},{"$f":"IF($L280=0,0,IF(AND($J280>0,$L280>0,$N280=0,$AH280=FALSE,$AJ280=FALSE),ROUND(MIN(SUM($HY280-$CF280),SUM(SUM($J280,$L280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB280)*3),0),IF(AND($J280>0,$L280>0,$N280=0,$AH280=TRUE,$AJ280=FALSE),ROUND(MIN(SUM($HY280-$CF280),SUM(SUM($J280,$L280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB280)*3),0),IF(AND($J280=0,$L280>0,$N280=0,$AH280=FALSE,$AJ280=FALSE),ROUND(MIN(SUM($HY280-$CF280),SUM($AU280*3)),0),IF(AND($J280=0,$L280>0,$N280=0,$AH280=TRUE,$AJ280=FALSE),ROUND(MIN(SUM($HY280-$CF280),SUM(SUM($J280,$L280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB280)*3),0),IF(AND($J280>0,$L280>0,$N280=0,$AH280=FALSE,$AJ280=TRUE),ROUND(MIN(SUM($HY280-$CF280),SUM(SUM($J280,$L280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB280)*3),0),IF(AND($J280>0,$L280>0,$N280=0,$AH280=TRUE,$AJ280=TRUE),ROUND(MIN(SUM($HY280-$CF280),SUM(SUM($J280,$L280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB280)*3),0),IF(AND($J280=0,$L280>0,$N280=0,$AH280=FALSE,$AJ280=TRUE),ROUND(MIN(SUM($HY280-$CF280),SUM($AU280*3)),0),IF(AND($J280=0,$L280>0,$N280=0,$AH280=TRUE,$AJ280=TRUE),ROUND(MIN(SUM($HY280-$CF280),SUM(SUM($J280,$L280)*IF($AJ280=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB280)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S280>0,Account!$AG$2=TRUE,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH280=FALSE),SUM(Usage!$BW280:$CB280)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V280>0,Account!$AG$2=TRUE,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH280=FALSE),SUM(Usage!$CC280:$CH280)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y280>0,Account!$AG$2=TRUE,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH280=FALSE),SUM(Usage!$CI280:$CN280)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH280=TRUE,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S280),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S280)),2)","v":0},{"$f":"ROUND(IF(OR($AH280=TRUE,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V280),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V280)),2)","v":0},{"$f":"IF(OR($AH280=TRUE,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y280),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y280))","v":0},{"$f":"ROUND(IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW280),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW280)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX280),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX280)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY280),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY280)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ280),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ280)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA280),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA280)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB280),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB280)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S280),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC280),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC280)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD280),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD280)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE280),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE280)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF280),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF280)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG280),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG280)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH280),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH280)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V280),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI280),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI280))","v":0},{"$f":"IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ280),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ280))","v":0},{"$f":"IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK280),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK280))","v":0},{"$f":"IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL280),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL280))","v":0},{"$f":"IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM280),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM280))","v":0},{"$f":"IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN280),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN280))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y280)","v":0},0,0,0,0,{"$f":"IF($DW280>IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV280*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV280*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW280-IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV280*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV280*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV280<$DW280,SUM($DW280-$DV280),0))","v":0},{"$f":"IF(OR(AND($D280<=FctrChngDts!$B$14,Usage!$E280>FctrChngDts!$B$14),AND(Usage!$D280<=FctrChngDts!$C$14,Usage!$E280>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW280),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX280),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY280),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ280),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA280),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB280),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC280),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD280),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE280),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF280),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG280),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH280),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI280)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ280)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK280)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL280)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM280)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN280)","v":0},0,{"$f":"IF(AND($S280>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E280<>\"D-CARE\",Tenant!$F280=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET280=TRUE,$S280>0,$V280=0),SUM(SUM($BW280:$CB280)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET280=TRUE,$S280>0,$V280>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW280:$CB280)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET280=TRUE,$S280>0,$V280>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW280:$CB280)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S280>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S280>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S280>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV280=TRUE,$S280>0,$V280=0),SUM(SUM($BW280:$CB280)*'CRS1'!$P$2),IF(AND($EV280=TRUE,$S280>0,$V280>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW280:$CB280)*'CRS1'!$P$2),IF(AND($EV280=TRUE,$S280>0,$V280>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW280:$CB280)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S280>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX280=TRUE,$S280>0,$V280=0),SUM(SUM($BW280:$CB280)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX280=TRUE,$S280>0,$V280>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW280:$CB280)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX280=TRUE,$S280>0,$V280>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW280:$CB280)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S280>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ280=TRUE,$S280>0),SUM(SUM($BW280:$CB280)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V280>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E280<>\"D-CARE\",Tenant!$F280=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB280=TRUE,$S280>0,$V280>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC280:$CH280)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB280=TRUE,$S280>0,$V280>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC280:$CH280)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB280=TRUE,$V280>0,$Y280>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC280:$CH280)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB280=TRUE,$V280>0,$Y280>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC280:$CH280)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB280=TRUE,$S280=0,$V280>0,$Y280=0),SUM(SUM($CC280:$CH280)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V280>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V280>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V280>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD280=TRUE,$S280>0,$V280>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC280:$CH280)*'CRS2'!$P$2),IF(AND($FD280=TRUE,$S280>0,$V280>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC280:$CH280)*'CRS2'!$P$2),IF(AND($FD280=TRUE,$V280>0,$Y280>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC280:$CH280)*'CRS2'!$P$2),IF(AND($FD280=TRUE,$V280>0,$Y280>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC280:$CH280)*'CRS2'!$P$2),IF(AND($FD280=TRUE,$S280=0,$V280>0,$Y280=0),SUM(SUM($CC280:$CH280)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V280>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF280=TRUE,$S280>0,$V280>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC280:$CH280)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF280=TRUE,$S280>0,$V280>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC280:$CH280)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF280=TRUE,$V280>0,$Y280>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC280:$CH280)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF280=TRUE,$V280>0,$Y280>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC280:$CH280)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF280=TRUE,$S280=0,$V280>0,$Y280=0),SUM(SUM($CC280:$CH280)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V280>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH280=TRUE,$V280>0),SUM(SUM($CC280:$CH280)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y280>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E280<>\"D-CARE\",Tenant!$F280=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ280=TRUE,$V280=0,$Y280>0),SUM(SUM($CI280:$CN280)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ280=TRUE,$V280>0,$Y280>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI280:$CN280)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ280=TRUE,$V280>0,$Y280>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI280:$CN280)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y280>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y280>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y280>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL280=TRUE,$V280=0,$Y280>0),SUM(SUM($CI280:$CN280)*'CRS3'!$P$2),IF(AND($FL280=TRUE,$V280>0,$Y280>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI280:$CN280)*'CRS3'!$P$2),IF(AND($FL280=TRUE,$V280>0,$Y280>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI280:$CN280)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y280>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN280=TRUE,$V280=0,$Y280>0),SUM(SUM($CI280:$CN280)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN280=TRUE,$V280>0,$Y280>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI280:$CN280)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN280=TRUE,$V280>0,$Y280>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI280:$CN280)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y280>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP280=TRUE,$Y280>0),SUM(SUM($CI280:$CN280)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR280:$FT280))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO280:$CQ280,$FR280:$FT280))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA280:$EF280)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG280:$EL280)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM280:$ER280)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV280,$CO280:$CQ280,$EA280:$ER280)/$P280)*$S280*FctrChngDts!$B$15),SUM(SUM(SUM($DV280,$CO280:$CQ280,$FR280:$FT280)/$P280)*$S280*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV280,$CO280:$CQ280,$EA280:$ER280)/$P280)*$V280*FctrChngDts!$B$15),SUM(SUM(SUM($DV280,$CO280:$CQ280,$FR280:$FT280)/$P280)*$V280*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV280,$CO280:$CQ280,$EA280:$ER280)/$P280)*$Y280*FctrChngDts!$B$15),SUM(SUM(SUM($DV280,$CO280:$CQ280,$FR280:$FT280)/$P280)*$Y280*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA280*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI280*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ280*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ280,$FU280,$GF280,$GZ280:$HE280),IF(Account!$Q$2=TRUE,SUM($DZ280,$FV280,$GF280,$GZ280:$HE280),SUM($DZ280,$ES280,$FU280:$FV280,$GF280,$GZ280:$HE280)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E280),Usage!$P280,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D280,FctrChngDts!$C$17<=Usage!$E280),SUM(FctrChngDts!$C$17-Usage!$D280),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E280),Usage!$P280,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D280,FctrChngDts!$C$19<=Usage!$E280),SUM(FctrChngDts!$C$19-Usage!$D280),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK280*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK280*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL280*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL280*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D280))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A280,Tenant!$A:$J,8,FALSE)=TRUE,$GG280<0),0,SUM(SUM(SUM($GG280/$P280*$GP280)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A280,Tenant!$A:$J,8,FALSE)=TRUE,$GG280<0),0,SUM(SUM(SUM($GG280/$P280*$GQ280)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D280))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A280,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV280*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A280,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW280*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU280:$DA280,$EU280,$EA280:$EF280,$FA280)-SUM(SUM($BW280:$CB280)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD280:$DJ280,$FC280,$EG280:$EL280,$FI280)-SUM(SUM($CC280:$CH280)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM280:$DS280,$FK280,$EM280:$ER280,$FQ280)-SUM(SUM($CI280:$CN280)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO280,$CU280:$DA280,$EU280,$EW280,$EY280,$EA280:$EF280,$FA280,$CP280,$DD280:$DJ280,$FC280,$FE280,$FG280,$EG280:$EL280,$FI280)/$P280*$S280)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO280,$CU280:$DA280,$EU280,$EW280,$EY280,$EA280:$EF280,$FA280,$CP280,$DD280:$DJ280,$FC280,$FE280,$FG280,$EG280:$EL280,$FI280)/$P280*$V280)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ280,$DM280:$DS280,$FK280,$FM280,$FO280,$EM280:$ER280,$FQ280)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D280,BslnAllctnCrrnt!$A$1<=$E280),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK280=\"FSP1\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$Q280,BslnAllctnCrrnt!$A$1<$R280),SUM(BslnAllctnCrrnt!$A$1-$Q280),IF(AND($AK280=\"FSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$Q280,BslnAllctnCrrnt!$A$1<$R280),SUM(BslnAllctnCrrnt!$A$1-$Q280),IF(AND($AK280=\"FSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),$I280,IF(AND($AK280=\"SSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$Q280,BslnAllctnCrrnt!$A$1<$R280),SUM(BslnAllctnCrrnt!$A$1-$Q280),IF(AND($AK280=\"SSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),$I280,0)))))","v":0},{"$f":"IF(AND($AK280=\"FSP1\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$Q280,BslnAllctnCrrnt!$A$1<$R280),SUM($I280-$HG280),IF(AND($AK280=\"FSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$Q280,BslnAllctnCrrnt!$A$1<$R280),SUM($I280-$HG280),IF(AND($AK280=\"FSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM($I280-$HG280),IF(AND($AK280=\"SSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$Q280,BslnAllctnCrrnt!$A$1<$R280),SUM($I280-$HG280),IF(AND($AK280=\"SSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM($I280-$HG280),0)))))","v":0},{"$f":"IF(AND($AK280=\"SSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$Q280,BslnAllctnCrrnt!$A$1<$R280),0,IF(AND(FctrChngDts!$A$2>=$D280,FctrChngDts!$B$2<$E280),IF(AND($AK280=\"SSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM(BslnAllctnCrrnt!$A$1-$T280),0),IF(AND($AK280=\"FSP2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM(BslnAllctnCrrnt!$A$1-$T280),IF(AND($AK280=\"FSP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM(BslnAllctnCrrnt!$A$1-$T280),IF(AND($AK280=\"FSP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$W280,BslnAllctnCrrnt!$A$1<$X280),$K280,IF(AND($AK280=\"FSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$Q280,BslnAllctnCrrnt!$A$1<$R280),0,IF(AND($AK280=\"FSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM(BslnAllctnCrrnt!$A$1-$T280),IF(AND($AK280=\"SSP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM(BslnAllctnCrrnt!$A$1-$T280),IF(AND($AK280=\"SSP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$W280,BslnAllctnCrrnt!$A$1<$X280),$K280,0)))))))))","v":0},{"$f":"IF(AND($AK280=\"SSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$Q280,BslnAllctnCrrnt!$A$1<$R280),SUM($K280-$HI280),IF(AND($AK280=\"SSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM($K280-$HI280),IF(AND($AK280=\"FSP2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM($K280-$HI280),IF(AND($AK280=\"FSP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM($K280-$HI280),IF(AND($AK280=\"FSP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$W280,BslnAllctnCrrnt!$A$1<$X280),SUM($K280-$HI280),IF(AND($AK280=\"FSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$Q280,BslnAllctnCrrnt!$A$1<$R280),SUM($K280-$HI280),IF(AND($AK280=\"FSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM($K280-$HI280),IF(AND($AK280=\"SSP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM($K280-$HI280),IF(AND($AK280=\"SSP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$W280,BslnAllctnCrrnt!$A$1<$X280),SUM($K280-$HI280),0)))))))))","v":0},{"$f":"IF(AND($AK280=\"FSP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),0,IF(AND($AK280=\"FSP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$W280,BslnAllctnCrrnt!$A$1<$X280),SUM(BslnAllctnCrrnt!$A$1-$W280),IF(AND($AK280=\"FSP3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$W280,BslnAllctnCrrnt!$A$1<$X280),SUM(BslnAllctnCrrnt!$A$1-$W280),0)))","v":0},{"$f":"IF(AND($AK280=\"FSP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM($M280-$HK280),IF(AND($AK280=\"FSP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$W280,BslnAllctnCrrnt!$A$1<$X280),SUM($M280-$HK280),IF(AND($AK280=\"FSP3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$W280,BslnAllctnCrrnt!$A$1<$X280),SUM($M280-$HK280),0)))","v":0},{"$f":"IF(AND($AK280=\"FWP1\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$Q280,BslnAllctnCrrnt!$A$1<$R280),SUM(BslnAllctnCrrnt!$A$1-$Q280),IF(AND($AK280=\"FWP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$Q280,BslnAllctnCrrnt!$A$1<$R280),SUM(BslnAllctnCrrnt!$A$1-$Q280),IF(AND($AK280=\"FWP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),$J280,IF(AND(FctrChngDts!$A$2>=$D280,FctrChngDts!$B$2<$E280),IF(AND($AK280=\"SSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$Q280,BslnAllctnCrrnt!$A$1<$R280),SUM(BslnAllctnCrrnt!$A$1-$Q280),0),IF(AND($AK280=\"SSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),$J280,0)))))","v":0},{"$f":"IF(AND($AK280=\"FWP1\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$Q280,BslnAllctnCrrnt!$A$1<$R280),SUM($J280-$HM280),IF(AND($AK280=\"FWP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$Q280,BslnAllctnCrrnt!$A$1<$R280),SUM($J280-$HM280),IF(AND($AK280=\"FWP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM($J280-$HM280),IF(AND($AK280=\"SSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$Q280,BslnAllctnCrrnt!$A$1<$R280),SUM($J280-$HM280),IF(AND($AK280=\"SSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM($J280-$HM280),0)))))","v":0},{"$f":"IF(AND($AK280=\"FWP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$Q280,BslnAllctnCrrnt!$A$1<$R280),0,IF(AND($AK280=\"FWP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM(BslnAllctnCrrnt!$A$1-$T280),IF(AND($AK280=\"FWP2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM(BslnAllctnCrrnt!$A$1-$T280),IF(AND($AK280=\"FWP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM(BslnAllctnCrrnt!$A$1-$T280),IF(AND($AK280=\"FWP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$W280,BslnAllctnCrrnt!$A$1<$X280),$L280,IF(AND($AK280=\"SSP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM(BslnAllctnCrrnt!$A$1-$T280),IF(AND($AK280=\"SSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$Q280,BslnAllctnCrrnt!$A$1<$R280),0,IF(AND($AK280=\"SSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM(BslnAllctnCrrnt!$A$1-$T280),0))))))))","v":0},{"$f":"IF(AND($AK280=\"FWP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$Q280,BslnAllctnCrrnt!$A$1<$R280),SUM($L280-$HO280),IF(AND($AK280=\"FWP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM($L280-$HO280),IF(AND($AK280=\"FWP2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM($L280-$HO280),IF(AND($AK280=\"FWP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM($L280-$HO280),IF(AND($AK280=\"FWP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$W280,BslnAllctnCrrnt!$A$1<$X280),SUM($L280-$HO280),IF(AND($AK280=\"SSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$Q280,BslnAllctnCrrnt!$A$1<$R280),SUM($L280-$HO280),IF(AND($AK280=\"SSP1P2\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM($L280-$HO280),0)))))))","v":0},{"$f":"IF(AND($AK280=\"FWP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),0,IF(AND($AK280=\"FWP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$W280,BslnAllctnCrrnt!$A$1<$X280),SUM(BslnAllctnCrrnt!$A$1-$W280),IF(AND($AK280=\"FWP3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$W280,BslnAllctnCrrnt!$A$1<$X280),SUM(BslnAllctnCrrnt!$A$1-$W280),IF(AND($AK280=\"SSP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),0,IF(AND($AK280=\"SSP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$W280,BslnAllctnCrrnt!$A$1<$X280),SUM(BslnAllctnCrrnt!$A$1-$W280),0)))))","v":0},{"$f":"IF(AND($AK280=\"FWP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM($N280-$HQ280),IF(AND($AK280=\"FWP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$W280,BslnAllctnCrrnt!$A$1<$X280),SUM($N280-$HQ280),IF(AND($AK280=\"FWP3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$W280,BslnAllctnCrrnt!$A$1<$X280),SUM($N280-$HQ280),IF(AND($AK280=\"SSP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$T280,BslnAllctnCrrnt!$A$1<$U280),SUM($N280-$HQ280),IF(AND($AK280=\"SSP2P3\",$HF280=TRUE,BslnAllctnCrrnt!$A$1>=$W280,BslnAllctnCrrnt!$A$1<$X280),SUM($N280-$HQ280),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[284,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G285),0,IF($F285<=$G285,SUM($G285-$F285),IF($F285>$G285,SUM((Account!$L$2-Usage!$F285)+Usage!$G285+1))))","v":0},{"$f":"IF($Q285=0,0,IF($R285=0,0,IF(AND($Q285<FctrChngDts!$A$2,$R285>=FctrChngDts!$A$2),SUM($R285-FctrChngDts!$A$2+1),IF(AND($Q285>=FctrChngDts!$A$2,$R285>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q285),IF(AND($Q285>=FctrChngDts!$A$2,$R285<FctrChngDts!$B$2),SUM($R285-$Q285+1),0)))))","v":0},{"$f":"IF($Q285=0,0,IF($R285=0,0,IF(AND($Q285<FctrChngDts!$A$2,$R285>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q285),IF(AND($Q285<FctrChngDts!$A$2,$R285<FctrChngDts!$A$2),SUM($R285-$Q285+1),IF(AND($Q285>FctrChngDts!$A$2,$R285>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R285+1),0)))))","v":0},{"$f":"IF($T285=0,0,IF($U285=0,0,IF(AND($T285<FctrChngDts!$A$2,$U285>=FctrChngDts!$A$2),SUM($U285-FctrChngDts!$A$2+1),IF(AND($T285>=FctrChngDts!$A$2,$U285<FctrChngDts!$B$2),SUM($U285-$T285+1),IF(AND($T285>=FctrChngDts!$A$2,$U285>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T285)<0),0,IF(AND($T285>=FctrChngDts!$A$2,$U285>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T285),0))))))","v":0},{"$f":"IF($T285=0,0,IF($U285=0,0,IF(AND($T285<FctrChngDts!$A$2,$U285>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T285),IF(AND($T285>=FctrChngDts!$B$2,$U285>=FctrChngDts!$B$2),SUM($U285-$T285+1),IF(AND($T285<FctrChngDts!$A$2,$U285<FctrChngDts!$A$2),SUM($U285-$T285+1),IF(AND($T285>=FctrChngDts!$A$2,$U285>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U285+1),0))))))","v":0},{"$f":"IF($W285=0,0,IF($X285=0,0,IF(AND($W285>=FctrChngDts!$A$2,$X285>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W285)<0),0,IF(AND($W285>=FctrChngDts!$A$2,$X285>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W285),IF(AND($W285>=FctrChngDts!$A$2,$X285<FctrChngDts!$B$2),SUM($X285-$W285+1),IF(AND($W285<FctrChngDts!$A$2,$X285>=FctrChngDts!$A$2),SUM($X285-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W285=0,0,IF($X285=0,0,IF(AND($W285<FctrChngDts!$A$2,$X285<FctrChngDts!$A$2),SUM($X285-$W285+1),IF(AND($W285>=FctrChngDts!$A$2,$X285>=FctrChngDts!$B$2,SUM($X285-FctrChngDts!$B$2+1)<=$Y285),SUM($X285-FctrChngDts!$B$2+1),IF(AND($W285>=FctrChngDts!$A$2,$X285>=FctrChngDts!$B$2),SUM($X285-$W285+1),IF(AND($W285<FctrChngDts!$A$2,$X285>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W285),0))))))","v":0},{"$f":"IF(AND($D285>=FctrChngDts!$C$2,$E285<FctrChngDts!$E$2),\"1\",IF(AND($D285>=FctrChngDts!$E$2,$E285<FctrChngDts!$G$2),\"2\",IF(AND($D285>=FctrChngDts!$G$2,$E285<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D285>=FctrChngDts!$D$2,,IF(AND($D285>=FctrChngDts!$C$2,$D285<=FctrChngDts!$D$2),$D285,IF(AND($D285>=FctrChngDts!$C$2,$D285>=FctrChngDts!$D$2,$E285>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D285>FctrChngDts!$D$2,,IF($D285=FctrChngDts!$D$2,$D285,IF(AND($D285>=FctrChngDts!$C$2,$E285<FctrChngDts!$D$2),$E285,IF(AND($D285>=FctrChngDts!$C$2,$E285>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D285>=FctrChngDts!$D$2,$E285>=FctrChngDts!$D$2,$E285>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E285<FctrChngDts!$D$2,$E285<=FctrChngDts!$D$2),$E285,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D285<FctrChngDts!$E$2,$E285<FctrChngDts!$E$2),,IF($D285>FctrChngDts!$F$2,,IF(AND($D285>=FctrChngDts!$E$2,$D285<=FctrChngDts!$F$2),$D285,IF(AND($D285>=FctrChngDts!$E$2,$D285>=FctrChngDts!$F$2,$E285>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D285>FctrChngDts!$F$2,,IF($E285=FctrChngDts!$F$2,$E285,IF(AND($D285<FctrChngDts!$E$2,$E285<=FctrChngDts!$F$2),$E285,IF(AND($D285>=FctrChngDts!$E$2,$E285<FctrChngDts!$F$2),$E285,IF(AND($D285>=FctrChngDts!$E$2,$E285>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D285>=FctrChngDts!$F$2,$E285>=FctrChngDts!$F$2,$E285>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D285<FctrChngDts!$G$2,$E285<FctrChngDts!$G$2),,IF($D285>FctrChngDts!$H$2,,IF(AND($D285>=FctrChngDts!$G$2,$D285<=FctrChngDts!$H$2),$D285,IF(AND($D285>=FctrChngDts!$G$2,$D285>=FctrChngDts!$H$2,$E285>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D285>FctrChngDts!$H$2,,IF($E285=FctrChngDts!$H$2,$E285,IF(AND($D285<FctrChngDts!$G$2,$E285<=FctrChngDts!$H$2),$E285,IF(AND($D285>=FctrChngDts!$G$2,$E285<FctrChngDts!$H$2),$E285,IF(AND($D285>=FctrChngDts!$G$2,$E285>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D285>=FctrChngDts!$H$2,$E285>=FctrChngDts!$H$2,$E285>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A285,Tenant!$A285:$J584,6,FALSE)","v":0},{"$f":"VLOOKUP($A285,Tenant!$A285:$J584,7,FALSE)","v":0},{"$f":"VLOOKUP($A285,Tenant!$A285:$J584,10,FALSE)","v":0},0,{"$f":"IF(AND($AK285=\"FSP2\",$AJ285=FALSE,$HF285=FALSE),SUM($K285*FctrChngDts!$C$9),IF(AND($AK285=\"FSP2\",$AJ285=TRUE,$HF285=FALSE),SUM($K285*FctrChngDts!$C$10),IF(AND($AK285=\"FSP2P3\",$AJ285=FALSE,$HF285=FALSE),SUM(SUM($K285,$M285)*FctrChngDts!$C$9),IF(AND($AK285=\"FSP2P3\",$AJ285=TRUE,$HF285=FALSE),SUM(SUM($K285,$M285)*FctrChngDts!$C$10),IF(AND($AK285=\"FSP3\",$AJ285=FALSE,$HF285=FALSE),SUM($M285*FctrChngDts!$C$9),IF(AND($AK285=\"FSP3\",$AJ285=TRUE,$HF285=FALSE),SUM($M285*FctrChngDts!$C$10),IF(AND($AK285=\"FSP1\",$AJ285=FALSE,$HF285=FALSE),SUM($I285*FctrChngDts!$C$9),IF(AND($AK285=\"FSP1\",$AJ285=TRUE,$HF285=FALSE),SUM($I285*FctrChngDts!$C$10),IF(AND($AK285=\"FSP1P2\",$AJ285=FALSE,$HF285=FALSE),SUM(SUM($I285,$K285)*FctrChngDts!$C$9),IF(AND($AK285=\"FSP1P2\",$AJ285=TRUE,$HF285=FALSE),SUM(SUM($I285,$K285)*FctrChngDts!$C$10),IF(AND($Z285=\"Summer\",$AK285=\"SSP2P3\",$AJ285=FALSE,$HF285=FALSE),SUM(SUM(SUM(SUM($K285,$M285)*FctrChngDts!$C$9),SUM(SUM($L285,$N285)*FctrChngDts!$C$11))*$AF285),IF(AND($Z285=\"Summer\",$AK285=\"SSP2P3\",$AJ285=TRUE,$HF285=FALSE),SUM(SUM(SUM(SUM($K285,$M285)*FctrChngDts!$C$10),SUM(SUM($L285,$N285)*FctrChngDts!$C$12))*$AF285),IF(AND($Z285=\"Winter\",$AK285=\"SSP2P3\",$AJ285=FALSE,$HF285=FALSE),SUM(SUM(SUM(SUM($K285,$M285)*FctrChngDts!$C$9),SUM(SUM($L285,$N285)*FctrChngDts!$C$11))-$AO285),IF(AND($Z285=\"Winter\",$AK285=\"SSP2P3\",$AJ285=TRUE,$HF285=FALSE),SUM(SUM(SUM(SUM($K285,$M285)*FctrChngDts!$C$10),SUM(SUM($L285,$N285)*FctrChngDts!$C$12))-$AO285),IF(AND($Z285=\"Summer\",$AK285=\"SSP1P2\",$AJ285=FALSE,$HF285=FALSE),SUM(SUM(SUM(SUM($I285,$K285)*FctrChngDts!$C$9),SUM(SUM($J285,$L285)*FctrChngDts!$C$11))*$AF285),IF(AND($Z285=\"Summer\",$AK285=\"SSP1P2\",$AJ285=TRUE,$HF285=FALSE),SUM(SUM(SUM(SUM($I285,$K285)*FctrChngDts!$C$10),SUM(SUM($J285,$L285)*FctrChngDts!$C$12))*$AF285),IF(AND($Z285=\"Winter\",$AK285=\"SSP1P2\",$AJ285=FALSE,$HF285=FALSE),SUM(SUM(SUM(SUM($I285,$K285)*FctrChngDts!$C$9),SUM(SUM($J285,$L285)*FctrChngDts!$C$11))-$AO285),IF(AND($Z285=\"Winter\",$AK285=\"SSP1P2\",$AJ285=TRUE,$HF285=FALSE),SUM(SUM(SUM(SUM($I285,$K285)*FctrChngDts!$C$10),SUM(SUM($J285,$L285)*FctrChngDts!$C$12))-$AO285),IF(AND($AK285=\"FSP2\",$AJ285=FALSE,$HF285=TRUE),SUM(SUM($HI285*FctrChngDts!$B$9),SUM($HJ285*FctrChngDts!$C$9)),IF(AND($AK285=\"FSP2\",$AJ285=TRUE,$HF285=TRUE),SUM(SUM($HI285*FctrChngDts!$B$10),SUM($HJ285*FctrChngDts!$C$10)),IF(AND($AK285=\"FSP2P3\",$AJ285=FALSE,$HF285=TRUE),SUM(SUM(SUM($HI285,$HK285)*FctrChngDts!$B$9),SUM(SUM($HJ285,$HL285)*FctrChngDts!$C$9)),IF(AND($AK285=\"FSP2P3\",$AJ285=TRUE,$HF285=TRUE),SUM(SUM(SUM($HI285,$HK285)*FctrChngDts!$B$10),SUM(SUM($HJ285,$HL285)*FctrChngDts!$C$10)),IF(AND($AK285=\"FSP3\",$AJ285=FALSE,$HF285=TRUE),SUM(SUM($HK285*FctrChngDts!$B$9),SUM($HL285*FctrChngDts!$C$9)),IF(AND($AK285=\"FSP3\",$AJ285=TRUE,$HF285=TRUE),SUM(SUM($HK285*FctrChngDts!$B$10),SUM($HL285*FctrChngDts!$C$10)),IF(AND($AK285=\"FSP1\",$AJ285=FALSE,$HF285=TRUE),SUM(SUM($HG285*FctrChngDts!$B$9),SUM($HH285*FctrChngDts!$C$9)),IF(AND($AK285=\"FSP1\",$AJ285=TRUE,$HF285=TRUE),SUM(SUM($HG285*FctrChngDts!$B$10),SUM($HH285*FctrChngDts!$C$10)),IF(AND($AK285=\"FSP1P2\",$AJ285=FALSE,$HF285=TRUE),SUM(SUM(SUM($HG285,$HI285)*FctrChngDts!$B$9),SUM(SUM($HH285,$HJ285)*FctrChngDts!$C$9)),IF(AND($AK285=\"FSP1P2\",$AJ285=TRUE,$HF285=TRUE),SUM(SUM(SUM($HG285,$HI285)*FctrChngDts!$B$10),SUM(SUM($HG285,$HI285)*FctrChngDts!$C$10)),IF(AND($Z285=\"Summer\",$AK285=\"SSP2P3\",$AJ285=FALSE,$HF285=TRUE),SUM(SUM(SUM(SUM($HI285,$HK285)*FctrChngDts!$B$9),SUM(SUM($HJ285,$HL285)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO285,$HQ285)*FctrChngDts!$B$11),SUM(SUM($HP285,$HR285)*FctrChngDts!$C$11))*$AF285),IF(AND($Z285=\"Summer\",$AK285=\"SSP2P3\",$AJ285=TRUE,$HF285=TRUE),SUM(SUM(SUM(SUM($HI285,$HK285)*FctrChngDts!$B$10),SUM(SUM($HJ285,$HL285)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO285,$HQ285)*FctrChngDts!$B$12),SUM(SUM($HP285,$HR285)*FctrChngDts!$C$12))*$AF285),IF(AND($Z285=\"Winter\",$AK285=\"SSP2P3\",$AJ285=FALSE,$HF285=TRUE),SUM(SUM(SUM(SUM($HI285,$HK285)*FctrChngDts!$B$9),SUM(SUM($HJ285,$HL285)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO285,$HQ285)*FctrChngDts!$B$11),SUM(SUM($HP285,$HR285)*FctrChngDts!$C$11))-$AO285),IF(AND($Z285=\"Winter\",$AK285=\"SSP2P3\",$AJ285=TRUE,$HF285=TRUE),SUM(SUM(SUM(SUM($HI285,$HK285)*FctrChngDts!$B$10),SUM(SUM($HO285,$HQ285)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO285,$HQ285)*FctrChngDts!$B$12),SUM(SUM($HP285,$HR285)*FctrChngDts!$C$12))-$AO285),IF(AND($Z285=\"Summer\",$AK285=\"SSP1P2\",$AJ285=FALSE,$HF285=TRUE),SUM(SUM(SUM(SUM($HG285,$HI285)*FctrChngDts!$B$9),SUM(SUM($HH285,$HJ285)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM285,$HO285)*FctrChngDts!$B$11),SUM(SUM($HN285,$HP285)*FctrChngDts!$C$11))*$AF285),IF(AND($Z285=\"Summer\",$AK285=\"SSP1P2\",$AJ285=TRUE,$HF285=TRUE),SUM(SUM(SUM(SUM($HG285,$HI285)*FctrChngDts!$B$10),SUM(SUM($HH285,$HJ285)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM285,$HO285)*FctrChngDts!$B$12),SUM(SUM($HN285,$HP285)*FctrChngDts!$C$12))*$AF285),IF(AND($Z285=\"Winter\",$AK285=\"SSP1P2\",$AJ285=FALSE,$HF285=TRUE),SUM(SUM(SUM(SUM($HG285,$HI285)*FctrChngDts!$B$9),SUM(SUM($HH285,$HJ285)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM285,$HO285)*FctrChngDts!$B$11),SUM(SUM($HN285,$HP285)*FctrChngDts!$C$11))-$AO285),IF(AND($Z285=\"Winter\",$AK285=\"SSP1P2\",$AJ285=TRUE,$HF285=TRUE),SUM(SUM(SUM(SUM($HG285,$HI285)*FctrChngDts!$B$10),SUM(SUM($HH285,$HJ285)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM285,$HO285)*FctrChngDts!$B$12),SUM(SUM($HN285,$HP285)*FctrChngDts!$C$12))-$AO285),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK285=\"FWP1\",$AJ285=FALSE,$HF285=FALSE),SUM($J285*FctrChngDts!$C$11),IF(AND($AK285=\"FWP1\",$AJ285=TRUE,$HF285=FALSE),SUM($J285*FctrChngDts!$C$12),IF(AND($AK285=\"FWP1P2\",$AJ285=FALSE,$HF285=FALSE),SUM(SUM($J285,$L285)*FctrChngDts!$C$11),IF(AND($AK285=\"FWP1P2\",$AJ285=TRUE,$HF285=FALSE),SUM(SUM($J285,$L285)*FctrChngDts!$C$12),IF(AND($AK285=\"FWP2\",$AJ285=FALSE,$HF285=FALSE),SUM($L285*FctrChngDts!$C$11),IF(AND($AK285=\"FWP2\",$AJ285=TRUE,$HF285=FALSE),SUM($L285*FctrChngDts!$C$12),IF(AND($AK285=\"FWP2P3\",$AJ285=FALSE,$HF285=FALSE),SUM(SUM($L285,$N285)*FctrChngDts!$C$11),IF(AND($AK285=\"FWP2P3\",$AJ285=TRUE,$HF285=FALSE),SUM(SUM($L285,$N285)*FctrChngDts!$C$12),IF(AND($AK285=\"FWP3\",$AJ285=FALSE,$HF285=FALSE),SUM($N285*FctrChngDts!$C$11),IF(AND($AK285=\"FWP3\",$AJ285=TRUE,$HF285=FALSE),SUM($N285*FctrChngDts!$C$12),IF(AND($Z285=\"Winter\",$AK285=\"SSP1P2\",$AJ285=FALSE,$HF285=FALSE),SUM(SUM(SUM($I285,$K285)*FctrChngDts!$C$9),SUM(SUM($J285,$L285)*FctrChngDts!$C$11))*$AG285,IF(AND($Z285=\"Winter\",$AK285=\"SSP1P2\",$AJ285=TRUE,$HF285=FALSE),SUM(SUM(SUM($I285,$K285)*FctrChngDts!$B$10),SUM(SUM($J285,$L285)*FctrChngDts!$B$12))*$AG285,IF(AND($Z285=\"Summer\",$AK285=\"SSP1P2\",$AJ285=FALSE,$HF285=FALSE),SUM(SUM(SUM($I285,$K285)*FctrChngDts!$B$9),SUM(SUM($J285,$L285)*FctrChngDts!$B$11))-$AJ285,IF(AND($Z285=\"Summer\",$AK285=\"SSP1P2\",$AJ285=TRUE,$HF285=FALSE),SUM(SUM(SUM($I285,$K285)*FctrChngDts!$C$10),SUM(SUM($J285,$L285)*FctrChngDts!$C$12))-$AJ285,IF(AND($Z285=\"Winter\",$AK285=\"SSP2P3\",$AJ285=FALSE,$HF285=FALSE),SUM(SUM(SUM($K285,$M285)*FctrChngDts!$C$9),SUM(SUM($L285,$N285)*FctrChngDts!$C$11))*$AG285,IF(AND($Z285=\"Winter\",$AK285=\"SSP2P3\",$AJ285=TRUE,$HF285=FALSE),SUM(SUM(SUM($K285,$M285)*FctrChngDts!$C$10),SUM(SUM($L285,$N285)*FctrChngDts!$C$12))*$AG285,IF(AND($Z285=\"Summer\",$AK285=\"SSP2P3\",$AJ285=FALSE,$HF285=FALSE),SUM(SUM(SUM($K285,$M285)*FctrChngDts!$C$9),SUM(SUM($L285,$N285)*FctrChngDts!$C$11))-$AJ285,IF(AND($Z285=\"Summer\",$AK285=\"SSP2P3\",$AJ285=TRUE,$HF285=FALSE),SUM(SUM(SUM($K285,$M285)*FctrChngDts!$C$10),SUM(SUM($L285,$N285)*FctrChngDts!$C$12))-$AJ285,IF(AND($AK285=\"FWP1\",$AJ285=FALSE,$HF285=TRUE),SUM(SUM($HM285*FctrChngDts!$B$11),SUM($HN285*FctrChngDts!$C$11)),IF(AND($AK285=\"FWP1\",$AJ285=TRUE,$HF285=TRUE),SUM(SUM($HM285*FctrChngDts!$B$12),SUM($HN285*FctrChngDts!$C$12)),IF(AND($AK285=\"FWP1P2\",$AJ285=FALSE,$HF285=TRUE),SUM(SUM(SUM($HM285,$HO285)*FctrChngDts!$B$11),SUM(SUM($HN285,$HP285)*FctrChngDts!$C$11)),IF(AND($AK285=\"FWP1P2\",$AJ285=TRUE,$HF285=TRUE),SUM(SUM(SUM($HM285,$KP285)*FctrChngDts!$C$12),SUM(SUM($HN285,$HP285)*FctrChngDts!$C$12)),IF(AND($AK285=\"FWP2\",$AJ285=FALSE,$HF285=TRUE),SUM(SUM($HO285*FctrChngDts!$B$11),SUM($HO285*FctrChngDts!$C$11)),IF(AND($AK285=\"FWP2\",$AJ285=TRUE,$HF285=TRUE),SUM(SUM($HO285*FctrChngDts!$B$12),SUM($HO285*FctrChngDts!$C$12)),IF(AND($AK285=\"FWP2P3\",$AJ285=FALSE,$HF285=TRUE),SUM(SUM(SUM($HO285,$HQ285)*FctrChngDts!$C$11),SUM(SUM($HP285,$HR285)*FctrChngDts!$C$11)),IF(AND($AK285=\"FWP2P3\",$AJ285=TRUE,$HF285=TRUE),SUM(SUM(SUM($HO285,$HQ285)*FctrChngDts!$C$12),SUM(SUM($HP285,$HR285)*FctrChngDts!$C$12)),IF(AND($AK285=\"FWP3\",$AJ285=FALSE,$HF285=TRUE),SUM(SUM($HQ285*FctrChngDts!$B$11),SUM($HR285*FctrChngDts!$C$11)),IF(AND($AK285=\"FWP3\",$AJ285=TRUE,$HF285=TRUE),SUM(SUM($HQ285*FctrChngDts!$B$12),SUM($HR285*FctrChngDts!$C$12)),IF(AND($Z285=\"Winter\",$AK285=\"SSP1P2\",$AJ285=FALSE,$HF285=TRUE),SUM(SUM(SUM(SUM($HG285,$HI285)*FctrChngDts!$B$9),SUM(SUM($HH285,$HJ285)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM285,$HO285)*FctrChngDts!$B$11),SUM(SUM($HN285,$HP285)*FctrChngDts!$C$11))*$AG285),IF(AND($Z285=\"Winter\",$AK285=\"SSP1P2\",$AJ285=TRUE,$HF285=TRUE),SUM(SUM(SUM(SUM($HG285,$HI285)*FctrChngDts!$B$10), SUM(SUM($HH285,$HJ285)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM285,$HO285)*FctrChngDts!$B$12),SUM(SUM($HN285,$HP285)*FctrChngDts!$C$12))*$AG285),IF(AND($Z285=\"Summer\",$AK285=\"SSP1P2\",$AJ285=FALSE,$HF285=TRUE),SUM(SUM(SUM(SUM($HG285,$HI285)*FctrChngDts!$B$9),SUM(SUM($HH285,$HJ285)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM285,$HO285)*FctrChngDts!$B$11),SUM(SUM($HN285,$HP285)*FctrChngDts!$C$11))-$AJ285),IF(AND($Z285=\"Summer\",$AK285=\"SSP1P2\",$AJ285=TRUE,$HF285=TRUE),SUM(SUM(SUM(SUM($HG285,$HI285)*FctrChngDts!$B$10),SUM(SUM($HH285,$HJ285)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM285,$HO285)*FctrChngDts!$B$12),SUM(SUM($HN285,$HP285)*FctrChngDts!$C$12))-$AJ285),IF(AND($Z285=\"Winter\",$AK285=\"SSP2P3\",$AJ285=FALSE,$HF285=TRUE),SUM(SUM(SUM(SUM($HI285,$HK285)*FctrChngDts!$B$9),SUM(SUM($HJ285,$HL285)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO285,$HQ285)*FctrChngDts!$B$11),SUM(SUM($HP285,$HR285)*FctrChngDts!$C$11))*$AG285),IF(AND($Z285=\"Winter\",$AK285=\"SSP2P3\",$AJ285=TRUE,$HF285=TRUE),SUM(SUM(SUM(SUM($HI285,$HK285)*FctrChngDts!$B$10), SUM(SUM($HJ285,$HL285)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO285,$HQ285)*FctrChngDts!$B$12),SUM(SUM($HP285,$HR285)*FctrChngDts!$C$12))*$AG285),IF(AND($Z285=\"Summer\",$AK285=\"SSP2P3\",$AJ285=FALSE,$HF285=TRUE),SUM(SUM(SUM(SUM($HI285,$HK285)*FctrChngDts!$B$9),SUM(SUM($HJ285,$HL285)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO285,$HQ285)*FctrChngDts!$B$11),SUM(SUM($HP285,$HR285)*FctrChngDts!$C$11))-$AJ285),IF(AND($Z285=\"Summer\",$AK285=\"SSP2P3\",$AJ285=TRUE,$HF285=TRUE),SUM(SUM(SUM(SUM($HI285,$HK285)*FctrChngDts!$B$10), SUM(SUM($HJ285,$HL285)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO285,$HQ285)*FctrChngDts!$B$12),SUM(SUM($HP285,$HR285)*FctrChngDts!$C$12))-$AJ285),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK285=\"FSP1\",$AH285=TRUE,SUM(SUM(SUM($AI285*FctrChngDts!$B$13)*I285),$AR285)>$AD285),$AD285,IF(AND($AK285=\"FSP1\",$AH285=TRUE,SUM(SUM(SUM($AI285*FctrChngDts!$B$13)*$I285),$AR285)<=$AD285),SUM(SUM(SUM($AI285*FctrChngDts!$B$13)*$I285),$AR285),IF(AND($Z285=\"Summer\",$AK285=\"SSP1\",$AH285=TRUE,SUM(SUM(SUM(SUM($I285,$J285)*SUM($AI285*FctrChngDts!$B$13))*$AF285),$AR285)>$AD285),$AD285,IF(AND($Z285=\"Summer\",$AK285=\"SSP1\",$AH285=TRUE,SUM(SUM(SUM(SUM($I285,$J285)*SUM($AI285*FctrChngDts!$B$13))*$AF285),$AR285)<=$AD285),SUM(SUM(SUM(SUM($I285,$J285)*SUM($AI285*FctrChngDts!$B$13))*$AF285),$AR285),IF(AND($Z285=\"Winter\",$AK285=\"SSP1\",$AH285=TRUE,SUM(SUM(SUM(SUM($I285,$J285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AU285:$AW285)),$AR285)>$AD285),$AD285,IF(AND($Z285=\"Winter\",$AK285=\"SSP1\",$AH285=TRUE,SUM(SUM(SUM(SUM($I285,$J285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AU285:$AW285)),$AR285)<=$AD285),SUM(SUM(SUM(SUM($I285,$J285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AU285:$AW285)),$AR285),IF(AND($AK285=\"FSP1P2\",$AH285=TRUE,SUM(SUM(SUM(SUM($I285,$K285)*SUM($AI285*FctrChngDts!$B$13))*$AF285),$AR285)>$AD285),$AD285,IF(AND($AK285=\"FSP1P2\",$AH285=TRUE,SUM(SUM(SUM(SUM($I285,$K285)*SUM($AI285*FctrChngDts!$B$13))*$AF285),$AR285)<=$AD285),SUM(SUM(SUM(SUM($I285,$K285)*SUM($AI285*FctrChngDts!$B$13))*$AF285),$AR285),IF(AND($Z285=\"Summer\",$AK285=\"SSP1P2\",$AH285=TRUE,SUM(SUM(SUM(SUM($I285,$K285,$J285,$L285)*SUM($AI285*FctrChngDts!$B$13))*$AF285),$AR285)>$AD285),$AD285,IF(AND($Z285=\"Summer\",$AK285=\"SSP1P2\",$AH285=TRUE,SUM(SUM(SUM(SUM($I285,$K285,$J285,$L285)*SUM($AI285*FctrChngDts!$B$13))*$AF285),$AR285)<=$AD285),SUM(SUM(SUM(SUM($I285,$K285,$J285,$L285)*SUM($AI285*FctrChngDts!$B$13))*$AF285),$AR285),IF(AND($Z285=\"Winter\",$AK285=\"SSP1P2\",$AH285=TRUE,SUM(SUM(SUM(SUM($I285,$K285,$J285,$L285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AU285:$AW285)),$AR285)>$AD285),$AD285,IF(AND($Z285=\"Winter\",$AK285=\"SSP1P2\",$AH285=TRUE,SUM(SUM(SUM(SUM($I285,$K285,$J285,$L285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AU285:$AW285)),$AR285)<=$AD285),MIN($AD285,SUM($AL285,SUM(SUM(SUM(SUM($I285,$K285,$J285,$L285)*SUM($AI285*FctrChngDts!$B$13))*$AF285)))),IF(AND($AK285=\"FSP2\",$AH285=TRUE,SUM(SUM(SUM($AI285*FctrChngDts!$B$13)*$K285),$AR285)>$AD285),$AD285,IF(AND($AK285=\"FSP2\",$AH285=TRUE,SUM(SUM(SUM($AI285*FctrChngDts!$B$13)*$K285),$AR285)<=$AD285),SUM(SUM(SUM($AI285*FctrChngDts!$B$13)*$K285),$AR285),IF(AND($Z285=\"Summer\",$AK285=\"SSP2\",$AH285=TRUE,SUM(SUM(SUM(SUM($K285,$L285)*SUM($AI285*FctrChngDts!$B$13))*$AF285),$AR285)>$AD285),$AD285,IF(AND($Z285=\"Summer\",$AK285=\"SSP2\",$AH285=TRUE,SUM(SUM(SUM(SUM($K285,$L285)*SUM($AI285*FctrChngDts!$B$13))*$AF285),$AR285)<=$AD285),SUM(SUM(SUM(SUM($K285,$L285)*SUM($AI285*FctrChngDts!$B$13))*$AF285),$AR285),IF(AND($Z285=\"Winter\",$AK285=\"SSP2\",$AH285=TRUE,SUM(SUM(SUM(SUM($K285,$L285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AU285:$AW285)),$AR285)>$AD285),$AD285,IF(AND($Z285=\"Winter\",$AK285=\"SSP2\",$AH285=TRUE,SUM(SUM(SUM(SUM($K285,$L285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AU285:$AW285)),$AR285)<=$AD285),SUM(SUM(SUM(SUM($K285,$L285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AU285:$AW285)),$AR285),IF(AND($AK285=\"FSP2P3\",$AH285=TRUE,SUM(SUM(SUM(SUM($K285,$M285)*SUM($AI285*FctrChngDts!$B$13))*$AF285),$AR285)>$AD285),$AD285,IF(AND($AK285=\"FSP2P3\",$AH285=TRUE,SUM(SUM(SUM(SUM($K285,$M285)*SUM($AI285*FctrChngDts!$B$13))*$AF285),$AR285)<=$AD285),SUM(SUM(SUM(SUM($K285,$M285)*SUM($AI285*FctrChngDts!$B$13))*$AF285),$AR285),IF(AND($Z285=\"Summer\",$AK285=\"SSP2P3\",$AH285=TRUE,SUM(SUM(SUM(SUM($K285,$L285,$M285,$N285)*SUM($AI285*FctrChngDts!$B$13))*$AF285),$AR285)>$AD285),$AD285,IF(AND($Z285=\"Summer\",$AK285=\"SSP2P3\",$AH285=TRUE,SUM(SUM(SUM(SUM($K285,$L285,$M285,$N285)*SUM($AI285*FctrChngDts!$B$13))*$AF285),$AR285)<=$AD285),SUM(SUM(SUM(SUM($K285,$L285,$M285,$N285)*SUM($AI285*FctrChngDts!$B$13))*$AF285),$AR285),IF(AND($Z285=\"Winter\",$AK285=\"SSP2P3\",$AH285=TRUE,SUM(SUM(SUM(SUM($K285,$L285,$M285,$N285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AU285:$AW285)),$AR285)>$AD285),$AD285,IF(AND($Z285=\"Winter\",$AK285=\"SSP2P3\",$AH285=TRUE,SUM(SUM(SUM(SUM($K285,$L285,$M285,$N285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AU285:$AW285)),$AR285)<=$AD285),SUM(SUM(SUM(SUM($K285,$L285,$M285,$N285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AU285:$AW285)),$AR285),IF(AND($AK285=\"FSP3\",$AH285=TRUE,SUM(SUM(SUM($AI285*FctrChngDts!$B$13)*$M285),$AR285)>$AD285),$AD285,IF(AND($AK285=\"FSP3\",$AH285=TRUE,SUM(SUM(SUM($AI285*FctrChngDts!$B$13)*$M285),$AR285)<=$AD285),SUM(SUM(SUM($AI285*FctrChngDts!$B$13)*$M285),$AR285),IF(AND($Z285=\"Summer\",$AK285=\"SSP3\",$AH285=TRUE,SUM(SUM(SUM(SUM($M285,$N285)*SUM($AI285*FctrChngDts!$B$13))*$AF285),$AR285)>$AD285),$AD285,IF(AND($Z285=\"Summer\",$AK285=\"SSP3\",$AH285=TRUE,SUM(SUM(SUM(SUM($M285,$N285)*SUM($AI285*FctrChngDts!$B$13))*$AF285),$AR285)<=$AD285),SUM(SUM(SUM(SUM($M285,$N285)*SUM($AI285*FctrChngDts!$B$13))*$AF285),$AR285),IF(AND($Z285=\"Winter\",$AK285=\"SSP3\",$AH285=TRUE,SUM(SUM(SUM(SUM($M285,$N285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AU285:$AW285)),$AR285)>$AD285),$AD285,IF(AND($Z285=\"Winter\",$AK285=\"SSP3\",$AH285=TRUE,SUM(SUM(SUM(SUM($M285,$N285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AU285:$AW285)),$AR285)<=$AD285),SUM(SUM(SUM(SUM($M285,$N285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AU285:$AW285)),$AR285),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK285=\"FWP1\",$AH285=TRUE,SUM(SUM(SUM($AI285*FctrChngDts!$B$13)*$J285),$AU285)>$AE285),$AE285,IF(AND($AK285=\"FWP1\",$AH285=TRUE,SUM(SUM(SUM($AI285*FctrChngDts!$B$13)*$J285),$AU285)<=$AE285),SUM(SUM(SUM($AI285*FctrChngDts!$B$13)*$J285),$AU285),IF(AND($Z285=\"Winter\",$AK285=\"SSP1\",$AH285=TRUE,SUM(SUM(SUM(SUM($I285,$J285)*SUM($AI285*FctrChngDts!$B$13))*$AG285),$AU285)>$AE285),$AE285,IF(AND($Z285=\"Winter\",$AK285=\"SSP1\",$AH285=TRUE,SUM(SUM(SUM(SUM($I285,$J285)*SUM($AI285*FctrChngDts!$B$13))*$AG285),$AU285)<=$AE285),SUM(SUM(SUM(SUM($I285,$J285)*SUM($AI285*FctrChngDts!$B$13))*$AG285),$AU285),IF(AND($Z285=\"Summer\",$AK285=\"SSP1\",$AH285=TRUE,SUM(SUM(SUM(SUM($I285,$J285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AR285:$AT285)),$AU285)>$AE285),$AE285,IF(AND($Z285=\"Summer\",$AK285=\"SSP1\",$AH285=TRUE,SUM(SUM(SUM(SUM($I285,$J285)*SUM($AI285*FctrChngDts!$B$13))- SUM($AR285:$AT285)),$AU285)<=$AE285),SUM(SUM(SUM(SUM($I285,$J285)*SUM($AI285*FctrChngDts!$B$13))- SUM($AR285:$AT285)),$AU285),IF(AND($AK285=\"FWP1P2\",$AH285=TRUE,SUM(SUM(SUM(SUM($J285,$L285)*SUM($AI285*FctrChngDts!$B$13))*$AG285),$AU285)>$AE285),$AE285,IF(AND($AK285=\"FWP1P2\",$AH285=TRUE,SUM(SUM(SUM(SUM($J285,$L285)*SUM($AI285*FctrChngDts!$B$13))*$AG285),$AU285)<=$AE285),SUM(SUM(SUM(SUM($J285,$L285)*SUM($AI285*FctrChngDts!$B$13))*$AG285),$AU285),IF(AND($Z285=\"Winter\",$AK285=\"SSP1P2\",$AH285=TRUE,SUM(SUM(SUM(SUM($I285,$K285,$J285,$L285)*SUM($AI285*FctrChngDts!$B$13))*$AG285),$AU285)>$AE285),$AE285,IF(AND($Z285=\"Winter\",$AK285=\"SSP1P2\",$AH285=TRUE,SUM(SUM(SUM(SUM($I285,$K285,$J285,$L285)*SUM($AI285*FctrChngDts!$B$13))*$AG285),$AU285)<=$AE285),SUM(SUM(SUM(SUM($I285,$K285,$J285,$L285)*SUM($AI285*FctrChngDts!$B$13))*$AG285),$AU285),IF(AND($Z285=\"Summer\",$AK285=\"SSP1P2\",$AH285=TRUE,SUM(SUM(SUM(SUM($I285,$K285,$J285,$L285)*SUM($AI285*FctrChngDts!$B$13))- SUM($AR285:$AT285)),$AU285)>$AE285),$AE285,IF(AND($Z285=\"Summer\",$AK285=\"SSP1P2\",$AH285=TRUE,SUM(SUM(SUM(SUM($I285,$K285,$J285,$L285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AR285:$AT285)),$AU285)<=$AE285),SUM(SUM(SUM(SUM($I285,$K285,$J285,$L285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AR285:$AT285)),$AU285),IF(AND($AK285=\"FWP2\",$AH285=TRUE,SUM(SUM(SUM($AI285*FctrChngDts!$B$13)*$L285),$AU285)>$AE285),$AE285,IF(AND($AK285=\"FWP2\",$AH285=TRUE,SUM(SUM(SUM($AI285*FctrChngDts!$B$13)*$L285),$AU285)<=$AE285),SUM(SUM(SUM($AI285*FctrChngDts!$B$13)*$L285),$AU285),IF(AND($Z285=\"Winter\",$AK285=\"SSP2\",$AH285=TRUE,SUM(SUM(SUM(SUM($K285,$L285)*SUM($AI285*FctrChngDts!$B$13))*$AG285),$AU285)>$AE285),$AE285,IF(AND($Z285=\"Winter\",$AK285=\"SSP2\",$AH285=TRUE,SUM(SUM(SUM(SUM($K285,$L285)*SUM($AI285*FctrChngDts!$B$13))*$AG285),$AU285)<=$AE285),SUM(SUM(SUM(SUM($K285,$L285)*SUM($AI285*FctrChngDts!$B$13))*$AG285),$AU285),IF(AND($Z285=\"Summer\",$AK285=\"SSP2\",$AH285=TRUE,SUM(SUM(SUM(SUM($K285,$L285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AR285:$AT285)),$AU285)>$AE285),$AE285,IF(AND($Z285=\"Summer\",$AK285=\"SSP2\",$AH285=TRUE,SUM(SUM(SUM(SUM($K285,$L285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AR285:$AT285)),$AU285)<=$AE285),SUM(SUM(SUM(SUM($K285,$L285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AR285:$AT285)),$AU285),IF(AND($AK285=\"FWP2P3\",$AH285=TRUE,SUM(SUM(SUM(SUM($L285,$N285)*SUM($AI285*FctrChngDts!$B$13))*$AG285),$AU285)>$AE285),$AE285,IF(AND($AK285=\"FWP2P3\",$AH285=TRUE,SUM(SUM(SUM(SUM($L285,$N285)*SUM($AI285*FctrChngDts!$B$13))*$AG285),$AU285)<=$AE285),SUM(SUM(SUM(SUM($L285,$N285)*SUM($AI285*FctrChngDts!$B$13))*$AG285),$AU285),IF(AND($Z285=\"Winter\",$AK285=\"SSP2P3\",$AH285=TRUE,SUM(SUM(SUM(SUM($K285,$L285,$M285,$N285)*SUM($AI285*FctrChngDts!$B$13))*$AG285),$AU285)>$AE285),$AE285,IF(AND($Z285=\"Winter\",$AK285=\"SSP2P3\",$AH285=TRUE,SUM(SUM(SUM(SUM($K285,$L285,$M285,$N285)*SUM($AI285*FctrChngDts!$B$13))*$AG285),$AU285)<=$AE285),SUM(SUM(SUM(SUM($K285,$L285,$M285,$N285)*SUM($AI285*FctrChngDts!$B$13))*$AG285),$AU285),IF(AND($Z285=\"Summer\",$AK285=\"SSP2P3\",$AH285=TRUE,SUM(SUM(SUM(SUM($K285,$L285,$M285,$N285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AR285:$AT285)),$AU285)>$AE285),$AE285,IF(AND($Z285=\"Summer\",$AK285=\"SSP2P3\",$AH285=TRUE,SUM(SUM(SUM(SUM($K285,$L285,$M285,$N285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AR285:$AT285)),$AU285)<=$AE285),SUM(SUM(SUM(SUM($K285,$L285,$M285,$N285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AR285:$AT285)),$AU285),IF(AND($AK285=\"FWP3\",$AH285=TRUE,SUM(SUM(SUM($AI285*FctrChngDts!$B$13)*$N285),$AU285)>$AE285),$AE285,IF(AND($AK285=\"FWP3\",$AH285=TRUE,SUM(SUM(SUM($AI285*FctrChngDts!$B$13)*$N285),$AU285)<=$AE285),SUM(SUM(SUM($AI285*FctrChngDts!$B$13)*$N285),$AU285),IF(AND($Z285=\"Winter\",$AK285=\"SSP3\",$AH285=TRUE,SUM(SUM(SUM(SUM($M285,$N285)*SUM($AI285*FctrChngDts!$B$13))*$AG285),$AU285)>$AE285),$AE285,IF(AND($Z285=\"Winter\",$AK285=\"SSP3\",$AH285=TRUE,SUM(SUM(SUM(SUM($M285,$N285)*SUM($AI285*FctrChngDts!$B$13))*$AG285),$AU285)<=$AE285),SUM(SUM(SUM(SUM($M285,$N285)*SUM($AI285*FctrChngDts!$B$13))*$AG285),$AU285),IF(AND($Z285=\"Summer\",$AK285=\"SSP3\",$AH285=TRUE,SUM(SUM(SUM(SUM($M285,$N285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AR285:$AT285)),$AU285)>$AE285),$AE285,IF(AND($Z285=\"Summer\",$AK285=\"SSP3\",$AH285=TRUE,SUM(SUM(SUM(SUM($M285,$N285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AR285:$AT285)),$AU285)<=$AE285),SUM(SUM(SUM(SUM($M285,$N285)*SUM($AI285*FctrChngDts!$B$13))-SUM($AR285:$AT285)),$AU285),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I285>0,$AH285=FALSE),SUM($AR285*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I285>0,$AH285=TRUE),SUM($AX285*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I285>0,$AH285=FALSE),SUM($AS285*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I285>0,$AH285=TRUE),SUM($AY285*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I285>0,$AH285=FALSE),SUM($AT285*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I285>0,$AH285=TRUE),SUM($AZ285*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J285>0,$AH285=FALSE),SUM($AU285*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J285>0,$AH285=TRUE),SUM($BA285*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J285>0,$AH285=FALSE),SUM($AV285*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J285>0,$AH285=TRUE),SUM($BB285*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J285>0,$AH285=FALSE),SUM($AW285*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J285>0,$AH285=TRUE),SUM($BC285*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K285>0,$AH285=FALSE),SUM($AR285*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K285>0,$AH285=TRUE),SUM($AX285*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K285>0,$AH285=FALSE),SUM($AS285*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K285>0,$AH285=TRUE),SUM($AY285*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K285>0,$AH285=FALSE),SUM($AT285*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K285>0,$AH285=TRUE),SUM($AZ285*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L285>0,$AH285=FALSE),SUM($AU285*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L285>0,$AH285=TRUE),SUM($BA285*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L285>0,$AH285=FALSE),SUM($AV285*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L285>0,$AH285=TRUE),SUM($BB285*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L285>0,$AH285=FALSE),SUM($AW285*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L285>0,$AH285=TRUE),SUM($BC285*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M285>0,$AH285=FALSE),SUM($AR285*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M285>0,$AH285=TRUE),SUM($AX285*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M285>0,$AH285=FALSE),SUM($AS285*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M285>0,$AH285=TRUE),SUM($AY285*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M285>0,$AH285=FALSE),SUM($AT285*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M285>0,$AH285=TRUE),SUM($AZ285*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N285>0,$AH285=FALSE),SUM($AU285*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N285>0,$AH285=TRUE),SUM($BA285*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N285>0,$AH285=FALSE),SUM($AV285*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N285>0,$AH285=TRUE),SUM($BB285*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N285>0,$AH285=FALSE),SUM($AW285*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N285>0,$AH285=TRUE),SUM($BC285*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I285=0,0,IF(AND($I285>0,$K285>0,$AH285=FALSE),SUM($AR285/$P285*$I285),IF(AND($I285>0,$K285=0,$AH285=FALSE),$AR285,IF(AND($I285>0,$K285>0,$AH285=TRUE),ROUND(MIN($HU285,SUM(SUM($I285,$K285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA285,SUM(SUM($I285,$K285)*(FctrChngDts!$B$13)*$AI285)*$IA285)),0),IF(AND($I285>0,$K285=0,$AH285=TRUE),$AX285))))),0)","v":0},{"$f":"ROUND(IF($I285=0,0,IF(AND($I285>0,$K285>0,$AH285=FALSE),SUM($AS285/$P285*$I285),IF(AND($I285>0,$K285=0,$AH285=FALSE),$AS285,IF(AND($I285>0,$K285>0,$AH285=TRUE),ROUND(MIN(SUM($HU285-$BW285),SUM(SUM($I285,$K285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA285)*3),0),IF(AND($I285>0,$K285=0,$AH285=TRUE),$AY285))))),0)","v":0},0,{"$f":"IF($J285=0,0,IF(AND($J285>0,$L285=0,$N285=0,$AH285=FALSE,$AJ285=FALSE),ROUND(MIN($HX285,SUM($AU285,$BA285)),0),IF(AND($J285>0,$L285=0,$N285=0,$AH285=TRUE,$AJ285=FALSE),ROUND(MIN($HX285,SUM($AU285,SUM($J285*$AI285*FctrChngDts!$B$13))),0),IF(AND($J285>0,$L285>0,$N285=0,$AH285=FALSE,$AJ285=FALSE),ROUND(MIN($HX285,SUM(SUM($J285,$L285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA285,SUM(SUM($J285,$L285)*(FctrChngDts!$B$13)*$AI285)*$IA285)),0),IF(AND($J285>0,$L285>0,$N285=0,$AH285=TRUE,$AJ285=FALSE),ROUND(MIN($HX285,SUM(SUM(SUM(SUM($J285,$L285)*FctrChngDts!$C$11*$IA285),SUM(SUM($J285,$L285)*SUM(FctrChngDts!$B$13*$AI285)*$IA285)))),0),IF(AND($J285>0,$L285=0,$N285=0,$AH285=FALSE,$AJ285=TRUE),ROUND(MIN($HX285,SUM($AU285,$BA285)),0),IF(AND($J285>0,$L285=0,$N285=0,$AH285=TRUE,$AJ285=TRUE),ROUND(MIN($HX285,SUM($AU285,SUM($J285*$AI285*FctrChngDts!$B$13))),0),IF(AND($J285>0,$L285>0,$N285=0,$AH285=FALSE,$AJ285=TRUE),ROUND(MIN($HX285,SUM(SUM($J285,$L285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA285,SUM(SUM($J285,$L285)*(FctrChngDts!$B$13)*$AI285)*$IA285)),0),IF(AND($J285>0,$L285>0,$N285=0,$AH285=TRUE,$AJ285=TRUE),ROUND(MIN($HX285,SUM(SUM(SUM(SUM($J285,$L285)*FctrChngDts!$C$12*$IA285),SUM(SUM($J285,$L285)*SUM(FctrChngDts!$B$13*$AI285)*$IA285)))),0))))))))))","v":0},{"$f":"IF($J285=0,0,IF(AND($J285>0,$L285=0,$N285=0,$AH285=FALSE,$AJ285=FALSE),ROUND(MIN(SUM($HX285-$BZ285),SUM($AU285*3)),0),IF(AND($J285>0,$L285=0,$N285=0,$AH285=TRUE,$AJ285=FALSE),ROUND(MIN(SUM($HX285-$BZ285),SUM(SUM($J285,$L285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA285)*3),0),IF(AND($J285>0,$L285>0,$N285=0,$AH285=FALSE,$AJ285=FALSE),ROUND(MIN(SUM($HX285-$BZ285),SUM(SUM($J285,$L285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA285)*3),0),IF(AND($J285>0,$L285>0,$N285=0,$AH285=TRUE,$AJ285=FALSE),ROUND(MIN(SUM($HX285-$BZ285),SUM(SUM($J285,$L285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA285)*3),0),IF(AND($J285>0,$L285=0,$N285=0,$AH285=FALSE,$AJ285=TRUE),ROUND(MIN(SUM($HX285-$BZ285),SUM($AU285*3)),0),IF(AND($J285>0,$L285=0,$N285=0,$AH285=TRUE,$AJ285=TRUE),ROUND(MIN(SUM($HX285-$BZ285),SUM(SUM($J285,$L285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA285)*3),0),IF(AND($J285>0,$L285>0,$N285=0,$AH285=FALSE,$AJ285=TRUE),ROUND(MIN(SUM($HX285-$BZ285),SUM(SUM($J285,$L285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA285)*3),0),IF(AND($J285>0,$L285>0,$N285=0,$AH285=TRUE,$AJ285=TRUE),ROUND(MIN(SUM($HX285-$BZ285),SUM(SUM($J285,$L285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA285)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K285=0,0,IF(AND($I285>0,$K285>0,$M285=0,$AH285=FALSE),SUM($AR285-$BW285),IF(AND($I285=0,$K285>0,$M285>0,$AH285=FALSE),SUM($AR285/$P285*$K285),IF(AND($I285=0,$K285>0,$M285=0,$AH285=FALSE),$AR285,IF($K285=0,0,IF(AND($I285>0,$K285>0,$M285=0,$AH285=TRUE),ROUND(MIN($HV285,SUM(SUM($I285,$K285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB285,SUM(SUM($I285,$K285)*(FctrChngDts!$B$13)*$AI285)*$IB285)),0),IF(AND($I285=0,$K285>0,$M285>0,$AH285=TRUE),ROUND(MIN($HV285,SUM(SUM($I285,$K285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB285,SUM(SUM($I285,$K285)*(FctrChngDts!$B$13)*$AI285)*$IB285)),0),IF(AND($I285=0,$K285>0,$M285=0,$AH285=TRUE),$AX285)))))))),0)","v":0},{"$f":"ROUND(IF($K285=0,0,IF(AND($I285>0,$K285>0,$M285=0,$AH285=FALSE),SUM($AS285-$BX285),IF(AND($I285=0,$K285>0,$M285>0,$AH285=FALSE),SUM($AS285/$P285*$K285),IF(AND($I285=0,$K285>0,$M285=0,$AH285=FALSE),$AS285,IF($K285=0,0,IF(AND($I285>0,$K285>0,$M285=0,$AH285=TRUE),ROUND(MIN(SUM($HV285-$BW285),SUM(SUM($I285,$K285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB285)*3),0),IF(AND($I285=0,$K285>0,$M285>0,$AH285=TRUE),ROUND(MIN(SUM($HV285-$BW285),SUM(SUM($I285,$K285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB285)*3),0),IF(AND($I285=0,$K285>0,$M285=0,$AH285=TRUE),$AY285)))))))),0)","v":0},0,{"$f":"IF($L285=0,0,IF(AND($J285>0,$L285>0,$N285=0,$AH285=FALSE,$AJ285=FALSE),ROUND(MIN($HY285,SUM(SUM($J285,$L285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB285,SUM(SUM($J285,$L285)*(FctrChngDts!$B$13)*$AI285)*$IB285)),0),IF(AND($J285>0,$L285>0,$N285=0,$AH285=TRUE,$AJ285=FALSE),ROUND(MIN($HY285,SUM(SUM(SUM(SUM($J285,$L285)*FctrChngDts!$C$11*$IB285),SUM(SUM($J285,$L285)*SUM(FctrChngDts!$B$13*$AI285)*$IB285)))),0),IF(AND($J285=0,$L285>0,$N285=0,$AH285=FALSE,$AJ285=FALSE),ROUND(MIN($HY285,SUM($L285*FctrChngDts!$C$11)),0),IF(AND($J285=0,$L285>0,$N285=0,$AH285=TRUE,$AJ285=FALSE),ROUND(MIN($HY285,SUM(SUM(SUM(SUM($J285,$L285)*FctrChngDts!$C$11*$IB285),SUM(SUM($J285,$L285)*SUM(FctrChngDts!$B$13*$AI285)*$IB285)))),0),IF(AND($J285>0,$L285>0,$N285=0,$AH285=FALSE,$AJ285=TRUE),ROUND(MIN($HY285,SUM(SUM($J285,$L285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB285,SUM(SUM($J285,$L285)*(FctrChngDts!$B$13)*$AI285)*$IB285)),0),IF(AND($J285>0,$L285>0,$N285=0,$AH285=TRUE,$AJ285=TRUE),ROUND(MIN($HY285,SUM(SUM(SUM(SUM($J285,$L285)*FctrChngDts!$C$12*$IB285),SUM(SUM($J285,$L285)*SUM(FctrChngDts!$B$13*$AI285)*$IB285)))),0),IF(AND($J285=0,$L285>0,$N285=0,$AH285=FALSE,$AJ285=TRUE),ROUND(MIN($HY285,SUM($L285*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J285=0,$L285>0,$N285=0,$AH285=TRUE,$AJ285=TRUE),ROUND(MIN($HY285,SUM(SUM(SUM(SUM($J285,$L285)*FctrChngDts!$C$12*$IB285),SUM(SUM($J285,$L285)*SUM(FctrChngDts!$B$13*$AI285)*$IB285)))),0))))))))))","v":0},{"$f":"IF($L285=0,0,IF(AND($J285>0,$L285>0,$N285=0,$AH285=FALSE,$AJ285=FALSE),ROUND(MIN(SUM($HY285-$CF285),SUM(SUM($J285,$L285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB285)*3),0),IF(AND($J285>0,$L285>0,$N285=0,$AH285=TRUE,$AJ285=FALSE),ROUND(MIN(SUM($HY285-$CF285),SUM(SUM($J285,$L285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB285)*3),0),IF(AND($J285=0,$L285>0,$N285=0,$AH285=FALSE,$AJ285=FALSE),ROUND(MIN(SUM($HY285-$CF285),SUM($AU285*3)),0),IF(AND($J285=0,$L285>0,$N285=0,$AH285=TRUE,$AJ285=FALSE),ROUND(MIN(SUM($HY285-$CF285),SUM(SUM($J285,$L285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB285)*3),0),IF(AND($J285>0,$L285>0,$N285=0,$AH285=FALSE,$AJ285=TRUE),ROUND(MIN(SUM($HY285-$CF285),SUM(SUM($J285,$L285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB285)*3),0),IF(AND($J285>0,$L285>0,$N285=0,$AH285=TRUE,$AJ285=TRUE),ROUND(MIN(SUM($HY285-$CF285),SUM(SUM($J285,$L285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB285)*3),0),IF(AND($J285=0,$L285>0,$N285=0,$AH285=FALSE,$AJ285=TRUE),ROUND(MIN(SUM($HY285-$CF285),SUM($AU285*3)),0),IF(AND($J285=0,$L285>0,$N285=0,$AH285=TRUE,$AJ285=TRUE),ROUND(MIN(SUM($HY285-$CF285),SUM(SUM($J285,$L285)*IF($AJ285=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB285)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S285>0,Account!$AG$2=TRUE,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH285=FALSE),SUM(Usage!$BW285:$CB285)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V285>0,Account!$AG$2=TRUE,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH285=FALSE),SUM(Usage!$CC285:$CH285)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y285>0,Account!$AG$2=TRUE,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH285=FALSE),SUM(Usage!$CI285:$CN285)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH285=TRUE,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S285),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S285)),2)","v":0},{"$f":"ROUND(IF(OR($AH285=TRUE,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V285),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V285)),2)","v":0},{"$f":"IF(OR($AH285=TRUE,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y285),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y285))","v":0},{"$f":"ROUND(IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW285),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW285)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX285),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX285)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY285),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY285)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ285),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ285)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA285),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA285)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB285),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB285)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S285),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC285),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC285)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD285),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD285)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE285),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE285)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF285),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF285)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG285),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG285)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH285),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH285)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V285),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI285),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI285))","v":0},{"$f":"IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ285),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ285))","v":0},{"$f":"IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK285),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK285))","v":0},{"$f":"IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL285),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL285))","v":0},{"$f":"IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM285),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM285))","v":0},{"$f":"IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN285),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN285))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y285)","v":0},0,0,0,0,{"$f":"IF($DW285>IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV285*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV285*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW285-IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV285*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV285*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV285<$DW285,SUM($DW285-$DV285),0))","v":0},{"$f":"IF(OR(AND($D285<=FctrChngDts!$B$14,Usage!$E285>FctrChngDts!$B$14),AND(Usage!$D285<=FctrChngDts!$C$14,Usage!$E285>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW285),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX285),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY285),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ285),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA285),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB285),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC285),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD285),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE285),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF285),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG285),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH285),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI285)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ285)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK285)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL285)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM285)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN285)","v":0},0,{"$f":"IF(AND($S285>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E285<>\"D-CARE\",Tenant!$F285=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET285=TRUE,$S285>0,$V285=0),SUM(SUM($BW285:$CB285)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET285=TRUE,$S285>0,$V285>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW285:$CB285)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET285=TRUE,$S285>0,$V285>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW285:$CB285)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S285>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S285>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S285>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV285=TRUE,$S285>0,$V285=0),SUM(SUM($BW285:$CB285)*'CRS1'!$P$2),IF(AND($EV285=TRUE,$S285>0,$V285>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW285:$CB285)*'CRS1'!$P$2),IF(AND($EV285=TRUE,$S285>0,$V285>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW285:$CB285)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S285>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX285=TRUE,$S285>0,$V285=0),SUM(SUM($BW285:$CB285)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX285=TRUE,$S285>0,$V285>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW285:$CB285)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX285=TRUE,$S285>0,$V285>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW285:$CB285)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S285>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ285=TRUE,$S285>0),SUM(SUM($BW285:$CB285)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V285>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E285<>\"D-CARE\",Tenant!$F285=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB285=TRUE,$S285>0,$V285>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC285:$CH285)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB285=TRUE,$S285>0,$V285>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC285:$CH285)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB285=TRUE,$V285>0,$Y285>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC285:$CH285)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB285=TRUE,$V285>0,$Y285>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC285:$CH285)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB285=TRUE,$S285=0,$V285>0,$Y285=0),SUM(SUM($CC285:$CH285)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V285>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V285>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V285>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD285=TRUE,$S285>0,$V285>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC285:$CH285)*'CRS2'!$P$2),IF(AND($FD285=TRUE,$S285>0,$V285>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC285:$CH285)*'CRS2'!$P$2),IF(AND($FD285=TRUE,$V285>0,$Y285>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC285:$CH285)*'CRS2'!$P$2),IF(AND($FD285=TRUE,$V285>0,$Y285>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC285:$CH285)*'CRS2'!$P$2),IF(AND($FD285=TRUE,$S285=0,$V285>0,$Y285=0),SUM(SUM($CC285:$CH285)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V285>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF285=TRUE,$S285>0,$V285>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC285:$CH285)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF285=TRUE,$S285>0,$V285>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC285:$CH285)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF285=TRUE,$V285>0,$Y285>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC285:$CH285)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF285=TRUE,$V285>0,$Y285>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC285:$CH285)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF285=TRUE,$S285=0,$V285>0,$Y285=0),SUM(SUM($CC285:$CH285)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V285>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH285=TRUE,$V285>0),SUM(SUM($CC285:$CH285)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y285>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E285<>\"D-CARE\",Tenant!$F285=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ285=TRUE,$V285=0,$Y285>0),SUM(SUM($CI285:$CN285)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ285=TRUE,$V285>0,$Y285>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI285:$CN285)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ285=TRUE,$V285>0,$Y285>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI285:$CN285)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y285>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y285>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y285>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL285=TRUE,$V285=0,$Y285>0),SUM(SUM($CI285:$CN285)*'CRS3'!$P$2),IF(AND($FL285=TRUE,$V285>0,$Y285>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI285:$CN285)*'CRS3'!$P$2),IF(AND($FL285=TRUE,$V285>0,$Y285>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI285:$CN285)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y285>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN285=TRUE,$V285=0,$Y285>0),SUM(SUM($CI285:$CN285)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN285=TRUE,$V285>0,$Y285>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI285:$CN285)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN285=TRUE,$V285>0,$Y285>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI285:$CN285)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y285>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP285=TRUE,$Y285>0),SUM(SUM($CI285:$CN285)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR285:$FT285))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO285:$CQ285,$FR285:$FT285))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA285:$EF285)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG285:$EL285)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM285:$ER285)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV285,$CO285:$CQ285,$EA285:$ER285)/$P285)*$S285*FctrChngDts!$B$15),SUM(SUM(SUM($DV285,$CO285:$CQ285,$FR285:$FT285)/$P285)*$S285*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV285,$CO285:$CQ285,$EA285:$ER285)/$P285)*$V285*FctrChngDts!$B$15),SUM(SUM(SUM($DV285,$CO285:$CQ285,$FR285:$FT285)/$P285)*$V285*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV285,$CO285:$CQ285,$EA285:$ER285)/$P285)*$Y285*FctrChngDts!$B$15),SUM(SUM(SUM($DV285,$CO285:$CQ285,$FR285:$FT285)/$P285)*$Y285*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA285*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI285*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ285*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ285,$FU285,$GF285,$GZ285:$HE285),IF(Account!$Q$2=TRUE,SUM($DZ285,$FV285,$GF285,$GZ285:$HE285),SUM($DZ285,$ES285,$FU285:$FV285,$GF285,$GZ285:$HE285)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E285),Usage!$P285,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D285,FctrChngDts!$C$17<=Usage!$E285),SUM(FctrChngDts!$C$17-Usage!$D285),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E285),Usage!$P285,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D285,FctrChngDts!$C$19<=Usage!$E285),SUM(FctrChngDts!$C$19-Usage!$D285),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK285*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK285*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL285*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL285*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D285))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A285,Tenant!$A:$J,8,FALSE)=TRUE,$GG285<0),0,SUM(SUM(SUM($GG285/$P285*$GP285)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A285,Tenant!$A:$J,8,FALSE)=TRUE,$GG285<0),0,SUM(SUM(SUM($GG285/$P285*$GQ285)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D285))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A285,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV285*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A285,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW285*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU285:$DA285,$EU285,$EA285:$EF285,$FA285)-SUM(SUM($BW285:$CB285)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD285:$DJ285,$FC285,$EG285:$EL285,$FI285)-SUM(SUM($CC285:$CH285)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM285:$DS285,$FK285,$EM285:$ER285,$FQ285)-SUM(SUM($CI285:$CN285)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO285,$CU285:$DA285,$EU285,$EW285,$EY285,$EA285:$EF285,$FA285,$CP285,$DD285:$DJ285,$FC285,$FE285,$FG285,$EG285:$EL285,$FI285)/$P285*$S285)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO285,$CU285:$DA285,$EU285,$EW285,$EY285,$EA285:$EF285,$FA285,$CP285,$DD285:$DJ285,$FC285,$FE285,$FG285,$EG285:$EL285,$FI285)/$P285*$V285)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ285,$DM285:$DS285,$FK285,$FM285,$FO285,$EM285:$ER285,$FQ285)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D285,BslnAllctnCrrnt!$A$1<=$E285),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK285=\"FSP1\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$Q285,BslnAllctnCrrnt!$A$1<$R285),SUM(BslnAllctnCrrnt!$A$1-$Q285),IF(AND($AK285=\"FSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$Q285,BslnAllctnCrrnt!$A$1<$R285),SUM(BslnAllctnCrrnt!$A$1-$Q285),IF(AND($AK285=\"FSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),$I285,IF(AND($AK285=\"SSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$Q285,BslnAllctnCrrnt!$A$1<$R285),SUM(BslnAllctnCrrnt!$A$1-$Q285),IF(AND($AK285=\"SSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),$I285,0)))))","v":0},{"$f":"IF(AND($AK285=\"FSP1\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$Q285,BslnAllctnCrrnt!$A$1<$R285),SUM($I285-$HG285),IF(AND($AK285=\"FSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$Q285,BslnAllctnCrrnt!$A$1<$R285),SUM($I285-$HG285),IF(AND($AK285=\"FSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM($I285-$HG285),IF(AND($AK285=\"SSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$Q285,BslnAllctnCrrnt!$A$1<$R285),SUM($I285-$HG285),IF(AND($AK285=\"SSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM($I285-$HG285),0)))))","v":0},{"$f":"IF(AND($AK285=\"SSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$Q285,BslnAllctnCrrnt!$A$1<$R285),0,IF(AND(FctrChngDts!$A$2>=$D285,FctrChngDts!$B$2<$E285),IF(AND($AK285=\"SSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM(BslnAllctnCrrnt!$A$1-$T285),0),IF(AND($AK285=\"FSP2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM(BslnAllctnCrrnt!$A$1-$T285),IF(AND($AK285=\"FSP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM(BslnAllctnCrrnt!$A$1-$T285),IF(AND($AK285=\"FSP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$W285,BslnAllctnCrrnt!$A$1<$X285),$K285,IF(AND($AK285=\"FSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$Q285,BslnAllctnCrrnt!$A$1<$R285),0,IF(AND($AK285=\"FSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM(BslnAllctnCrrnt!$A$1-$T285),IF(AND($AK285=\"SSP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM(BslnAllctnCrrnt!$A$1-$T285),IF(AND($AK285=\"SSP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$W285,BslnAllctnCrrnt!$A$1<$X285),$K285,0)))))))))","v":0},{"$f":"IF(AND($AK285=\"SSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$Q285,BslnAllctnCrrnt!$A$1<$R285),SUM($K285-$HI285),IF(AND($AK285=\"SSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM($K285-$HI285),IF(AND($AK285=\"FSP2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM($K285-$HI285),IF(AND($AK285=\"FSP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM($K285-$HI285),IF(AND($AK285=\"FSP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$W285,BslnAllctnCrrnt!$A$1<$X285),SUM($K285-$HI285),IF(AND($AK285=\"FSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$Q285,BslnAllctnCrrnt!$A$1<$R285),SUM($K285-$HI285),IF(AND($AK285=\"FSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM($K285-$HI285),IF(AND($AK285=\"SSP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM($K285-$HI285),IF(AND($AK285=\"SSP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$W285,BslnAllctnCrrnt!$A$1<$X285),SUM($K285-$HI285),0)))))))))","v":0},{"$f":"IF(AND($AK285=\"FSP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),0,IF(AND($AK285=\"FSP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$W285,BslnAllctnCrrnt!$A$1<$X285),SUM(BslnAllctnCrrnt!$A$1-$W285),IF(AND($AK285=\"FSP3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$W285,BslnAllctnCrrnt!$A$1<$X285),SUM(BslnAllctnCrrnt!$A$1-$W285),0)))","v":0},{"$f":"IF(AND($AK285=\"FSP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM($M285-$HK285),IF(AND($AK285=\"FSP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$W285,BslnAllctnCrrnt!$A$1<$X285),SUM($M285-$HK285),IF(AND($AK285=\"FSP3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$W285,BslnAllctnCrrnt!$A$1<$X285),SUM($M285-$HK285),0)))","v":0},{"$f":"IF(AND($AK285=\"FWP1\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$Q285,BslnAllctnCrrnt!$A$1<$R285),SUM(BslnAllctnCrrnt!$A$1-$Q285),IF(AND($AK285=\"FWP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$Q285,BslnAllctnCrrnt!$A$1<$R285),SUM(BslnAllctnCrrnt!$A$1-$Q285),IF(AND($AK285=\"FWP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),$J285,IF(AND(FctrChngDts!$A$2>=$D285,FctrChngDts!$B$2<$E285),IF(AND($AK285=\"SSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$Q285,BslnAllctnCrrnt!$A$1<$R285),SUM(BslnAllctnCrrnt!$A$1-$Q285),0),IF(AND($AK285=\"SSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),$J285,0)))))","v":0},{"$f":"IF(AND($AK285=\"FWP1\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$Q285,BslnAllctnCrrnt!$A$1<$R285),SUM($J285-$HM285),IF(AND($AK285=\"FWP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$Q285,BslnAllctnCrrnt!$A$1<$R285),SUM($J285-$HM285),IF(AND($AK285=\"FWP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM($J285-$HM285),IF(AND($AK285=\"SSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$Q285,BslnAllctnCrrnt!$A$1<$R285),SUM($J285-$HM285),IF(AND($AK285=\"SSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM($J285-$HM285),0)))))","v":0},{"$f":"IF(AND($AK285=\"FWP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$Q285,BslnAllctnCrrnt!$A$1<$R285),0,IF(AND($AK285=\"FWP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM(BslnAllctnCrrnt!$A$1-$T285),IF(AND($AK285=\"FWP2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM(BslnAllctnCrrnt!$A$1-$T285),IF(AND($AK285=\"FWP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM(BslnAllctnCrrnt!$A$1-$T285),IF(AND($AK285=\"FWP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$W285,BslnAllctnCrrnt!$A$1<$X285),$L285,IF(AND($AK285=\"SSP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM(BslnAllctnCrrnt!$A$1-$T285),IF(AND($AK285=\"SSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$Q285,BslnAllctnCrrnt!$A$1<$R285),0,IF(AND($AK285=\"SSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM(BslnAllctnCrrnt!$A$1-$T285),0))))))))","v":0},{"$f":"IF(AND($AK285=\"FWP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$Q285,BslnAllctnCrrnt!$A$1<$R285),SUM($L285-$HO285),IF(AND($AK285=\"FWP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM($L285-$HO285),IF(AND($AK285=\"FWP2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM($L285-$HO285),IF(AND($AK285=\"FWP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM($L285-$HO285),IF(AND($AK285=\"FWP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$W285,BslnAllctnCrrnt!$A$1<$X285),SUM($L285-$HO285),IF(AND($AK285=\"SSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$Q285,BslnAllctnCrrnt!$A$1<$R285),SUM($L285-$HO285),IF(AND($AK285=\"SSP1P2\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM($L285-$HO285),0)))))))","v":0},{"$f":"IF(AND($AK285=\"FWP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),0,IF(AND($AK285=\"FWP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$W285,BslnAllctnCrrnt!$A$1<$X285),SUM(BslnAllctnCrrnt!$A$1-$W285),IF(AND($AK285=\"FWP3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$W285,BslnAllctnCrrnt!$A$1<$X285),SUM(BslnAllctnCrrnt!$A$1-$W285),IF(AND($AK285=\"SSP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),0,IF(AND($AK285=\"SSP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$W285,BslnAllctnCrrnt!$A$1<$X285),SUM(BslnAllctnCrrnt!$A$1-$W285),0)))))","v":0},{"$f":"IF(AND($AK285=\"FWP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM($N285-$HQ285),IF(AND($AK285=\"FWP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$W285,BslnAllctnCrrnt!$A$1<$X285),SUM($N285-$HQ285),IF(AND($AK285=\"FWP3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$W285,BslnAllctnCrrnt!$A$1<$X285),SUM($N285-$HQ285),IF(AND($AK285=\"SSP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$T285,BslnAllctnCrrnt!$A$1<$U285),SUM($N285-$HQ285),IF(AND($AK285=\"SSP2P3\",$HF285=TRUE,BslnAllctnCrrnt!$A$1>=$W285,BslnAllctnCrrnt!$A$1<$X285),SUM($N285-$HQ285),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[286,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G287),0,IF($F287<=$G287,SUM($G287-$F287),IF($F287>$G287,SUM((Account!$L$2-Usage!$F287)+Usage!$G287+1))))","v":0},{"$f":"IF($Q287=0,0,IF($R287=0,0,IF(AND($Q287<FctrChngDts!$A$2,$R287>=FctrChngDts!$A$2),SUM($R287-FctrChngDts!$A$2+1),IF(AND($Q287>=FctrChngDts!$A$2,$R287>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q287),IF(AND($Q287>=FctrChngDts!$A$2,$R287<FctrChngDts!$B$2),SUM($R287-$Q287+1),0)))))","v":0},{"$f":"IF($Q287=0,0,IF($R287=0,0,IF(AND($Q287<FctrChngDts!$A$2,$R287>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q287),IF(AND($Q287<FctrChngDts!$A$2,$R287<FctrChngDts!$A$2),SUM($R287-$Q287+1),IF(AND($Q287>FctrChngDts!$A$2,$R287>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R287+1),0)))))","v":0},{"$f":"IF($T287=0,0,IF($U287=0,0,IF(AND($T287<FctrChngDts!$A$2,$U287>=FctrChngDts!$A$2),SUM($U287-FctrChngDts!$A$2+1),IF(AND($T287>=FctrChngDts!$A$2,$U287<FctrChngDts!$B$2),SUM($U287-$T287+1),IF(AND($T287>=FctrChngDts!$A$2,$U287>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T287)<0),0,IF(AND($T287>=FctrChngDts!$A$2,$U287>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T287),0))))))","v":0},{"$f":"IF($T287=0,0,IF($U287=0,0,IF(AND($T287<FctrChngDts!$A$2,$U287>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T287),IF(AND($T287>=FctrChngDts!$B$2,$U287>=FctrChngDts!$B$2),SUM($U287-$T287+1),IF(AND($T287<FctrChngDts!$A$2,$U287<FctrChngDts!$A$2),SUM($U287-$T287+1),IF(AND($T287>=FctrChngDts!$A$2,$U287>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U287+1),0))))))","v":0},{"$f":"IF($W287=0,0,IF($X287=0,0,IF(AND($W287>=FctrChngDts!$A$2,$X287>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W287)<0),0,IF(AND($W287>=FctrChngDts!$A$2,$X287>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W287),IF(AND($W287>=FctrChngDts!$A$2,$X287<FctrChngDts!$B$2),SUM($X287-$W287+1),IF(AND($W287<FctrChngDts!$A$2,$X287>=FctrChngDts!$A$2),SUM($X287-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W287=0,0,IF($X287=0,0,IF(AND($W287<FctrChngDts!$A$2,$X287<FctrChngDts!$A$2),SUM($X287-$W287+1),IF(AND($W287>=FctrChngDts!$A$2,$X287>=FctrChngDts!$B$2,SUM($X287-FctrChngDts!$B$2+1)<=$Y287),SUM($X287-FctrChngDts!$B$2+1),IF(AND($W287>=FctrChngDts!$A$2,$X287>=FctrChngDts!$B$2),SUM($X287-$W287+1),IF(AND($W287<FctrChngDts!$A$2,$X287>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W287),0))))))","v":0},{"$f":"IF(AND($D287>=FctrChngDts!$C$2,$E287<FctrChngDts!$E$2),\"1\",IF(AND($D287>=FctrChngDts!$E$2,$E287<FctrChngDts!$G$2),\"2\",IF(AND($D287>=FctrChngDts!$G$2,$E287<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D287>=FctrChngDts!$D$2,,IF(AND($D287>=FctrChngDts!$C$2,$D287<=FctrChngDts!$D$2),$D287,IF(AND($D287>=FctrChngDts!$C$2,$D287>=FctrChngDts!$D$2,$E287>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D287>FctrChngDts!$D$2,,IF($D287=FctrChngDts!$D$2,$D287,IF(AND($D287>=FctrChngDts!$C$2,$E287<FctrChngDts!$D$2),$E287,IF(AND($D287>=FctrChngDts!$C$2,$E287>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D287>=FctrChngDts!$D$2,$E287>=FctrChngDts!$D$2,$E287>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E287<FctrChngDts!$D$2,$E287<=FctrChngDts!$D$2),$E287,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D287<FctrChngDts!$E$2,$E287<FctrChngDts!$E$2),,IF($D287>FctrChngDts!$F$2,,IF(AND($D287>=FctrChngDts!$E$2,$D287<=FctrChngDts!$F$2),$D287,IF(AND($D287>=FctrChngDts!$E$2,$D287>=FctrChngDts!$F$2,$E287>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D287>FctrChngDts!$F$2,,IF($E287=FctrChngDts!$F$2,$E287,IF(AND($D287<FctrChngDts!$E$2,$E287<=FctrChngDts!$F$2),$E287,IF(AND($D287>=FctrChngDts!$E$2,$E287<FctrChngDts!$F$2),$E287,IF(AND($D287>=FctrChngDts!$E$2,$E287>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D287>=FctrChngDts!$F$2,$E287>=FctrChngDts!$F$2,$E287>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D287<FctrChngDts!$G$2,$E287<FctrChngDts!$G$2),,IF($D287>FctrChngDts!$H$2,,IF(AND($D287>=FctrChngDts!$G$2,$D287<=FctrChngDts!$H$2),$D287,IF(AND($D287>=FctrChngDts!$G$2,$D287>=FctrChngDts!$H$2,$E287>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D287>FctrChngDts!$H$2,,IF($E287=FctrChngDts!$H$2,$E287,IF(AND($D287<FctrChngDts!$G$2,$E287<=FctrChngDts!$H$2),$E287,IF(AND($D287>=FctrChngDts!$G$2,$E287<FctrChngDts!$H$2),$E287,IF(AND($D287>=FctrChngDts!$G$2,$E287>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D287>=FctrChngDts!$H$2,$E287>=FctrChngDts!$H$2,$E287>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A287,Tenant!$A287:$J586,6,FALSE)","v":0},{"$f":"VLOOKUP($A287,Tenant!$A287:$J586,7,FALSE)","v":0},{"$f":"VLOOKUP($A287,Tenant!$A287:$J586,10,FALSE)","v":0},0,{"$f":"IF(AND($AK287=\"FSP2\",$AJ287=FALSE,$HF287=FALSE),SUM($K287*FctrChngDts!$C$9),IF(AND($AK287=\"FSP2\",$AJ287=TRUE,$HF287=FALSE),SUM($K287*FctrChngDts!$C$10),IF(AND($AK287=\"FSP2P3\",$AJ287=FALSE,$HF287=FALSE),SUM(SUM($K287,$M287)*FctrChngDts!$C$9),IF(AND($AK287=\"FSP2P3\",$AJ287=TRUE,$HF287=FALSE),SUM(SUM($K287,$M287)*FctrChngDts!$C$10),IF(AND($AK287=\"FSP3\",$AJ287=FALSE,$HF287=FALSE),SUM($M287*FctrChngDts!$C$9),IF(AND($AK287=\"FSP3\",$AJ287=TRUE,$HF287=FALSE),SUM($M287*FctrChngDts!$C$10),IF(AND($AK287=\"FSP1\",$AJ287=FALSE,$HF287=FALSE),SUM($I287*FctrChngDts!$C$9),IF(AND($AK287=\"FSP1\",$AJ287=TRUE,$HF287=FALSE),SUM($I287*FctrChngDts!$C$10),IF(AND($AK287=\"FSP1P2\",$AJ287=FALSE,$HF287=FALSE),SUM(SUM($I287,$K287)*FctrChngDts!$C$9),IF(AND($AK287=\"FSP1P2\",$AJ287=TRUE,$HF287=FALSE),SUM(SUM($I287,$K287)*FctrChngDts!$C$10),IF(AND($Z287=\"Summer\",$AK287=\"SSP2P3\",$AJ287=FALSE,$HF287=FALSE),SUM(SUM(SUM(SUM($K287,$M287)*FctrChngDts!$C$9),SUM(SUM($L287,$N287)*FctrChngDts!$C$11))*$AF287),IF(AND($Z287=\"Summer\",$AK287=\"SSP2P3\",$AJ287=TRUE,$HF287=FALSE),SUM(SUM(SUM(SUM($K287,$M287)*FctrChngDts!$C$10),SUM(SUM($L287,$N287)*FctrChngDts!$C$12))*$AF287),IF(AND($Z287=\"Winter\",$AK287=\"SSP2P3\",$AJ287=FALSE,$HF287=FALSE),SUM(SUM(SUM(SUM($K287,$M287)*FctrChngDts!$C$9),SUM(SUM($L287,$N287)*FctrChngDts!$C$11))-$AO287),IF(AND($Z287=\"Winter\",$AK287=\"SSP2P3\",$AJ287=TRUE,$HF287=FALSE),SUM(SUM(SUM(SUM($K287,$M287)*FctrChngDts!$C$10),SUM(SUM($L287,$N287)*FctrChngDts!$C$12))-$AO287),IF(AND($Z287=\"Summer\",$AK287=\"SSP1P2\",$AJ287=FALSE,$HF287=FALSE),SUM(SUM(SUM(SUM($I287,$K287)*FctrChngDts!$C$9),SUM(SUM($J287,$L287)*FctrChngDts!$C$11))*$AF287),IF(AND($Z287=\"Summer\",$AK287=\"SSP1P2\",$AJ287=TRUE,$HF287=FALSE),SUM(SUM(SUM(SUM($I287,$K287)*FctrChngDts!$C$10),SUM(SUM($J287,$L287)*FctrChngDts!$C$12))*$AF287),IF(AND($Z287=\"Winter\",$AK287=\"SSP1P2\",$AJ287=FALSE,$HF287=FALSE),SUM(SUM(SUM(SUM($I287,$K287)*FctrChngDts!$C$9),SUM(SUM($J287,$L287)*FctrChngDts!$C$11))-$AO287),IF(AND($Z287=\"Winter\",$AK287=\"SSP1P2\",$AJ287=TRUE,$HF287=FALSE),SUM(SUM(SUM(SUM($I287,$K287)*FctrChngDts!$C$10),SUM(SUM($J287,$L287)*FctrChngDts!$C$12))-$AO287),IF(AND($AK287=\"FSP2\",$AJ287=FALSE,$HF287=TRUE),SUM(SUM($HI287*FctrChngDts!$B$9),SUM($HJ287*FctrChngDts!$C$9)),IF(AND($AK287=\"FSP2\",$AJ287=TRUE,$HF287=TRUE),SUM(SUM($HI287*FctrChngDts!$B$10),SUM($HJ287*FctrChngDts!$C$10)),IF(AND($AK287=\"FSP2P3\",$AJ287=FALSE,$HF287=TRUE),SUM(SUM(SUM($HI287,$HK287)*FctrChngDts!$B$9),SUM(SUM($HJ287,$HL287)*FctrChngDts!$C$9)),IF(AND($AK287=\"FSP2P3\",$AJ287=TRUE,$HF287=TRUE),SUM(SUM(SUM($HI287,$HK287)*FctrChngDts!$B$10),SUM(SUM($HJ287,$HL287)*FctrChngDts!$C$10)),IF(AND($AK287=\"FSP3\",$AJ287=FALSE,$HF287=TRUE),SUM(SUM($HK287*FctrChngDts!$B$9),SUM($HL287*FctrChngDts!$C$9)),IF(AND($AK287=\"FSP3\",$AJ287=TRUE,$HF287=TRUE),SUM(SUM($HK287*FctrChngDts!$B$10),SUM($HL287*FctrChngDts!$C$10)),IF(AND($AK287=\"FSP1\",$AJ287=FALSE,$HF287=TRUE),SUM(SUM($HG287*FctrChngDts!$B$9),SUM($HH287*FctrChngDts!$C$9)),IF(AND($AK287=\"FSP1\",$AJ287=TRUE,$HF287=TRUE),SUM(SUM($HG287*FctrChngDts!$B$10),SUM($HH287*FctrChngDts!$C$10)),IF(AND($AK287=\"FSP1P2\",$AJ287=FALSE,$HF287=TRUE),SUM(SUM(SUM($HG287,$HI287)*FctrChngDts!$B$9),SUM(SUM($HH287,$HJ287)*FctrChngDts!$C$9)),IF(AND($AK287=\"FSP1P2\",$AJ287=TRUE,$HF287=TRUE),SUM(SUM(SUM($HG287,$HI287)*FctrChngDts!$B$10),SUM(SUM($HG287,$HI287)*FctrChngDts!$C$10)),IF(AND($Z287=\"Summer\",$AK287=\"SSP2P3\",$AJ287=FALSE,$HF287=TRUE),SUM(SUM(SUM(SUM($HI287,$HK287)*FctrChngDts!$B$9),SUM(SUM($HJ287,$HL287)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO287,$HQ287)*FctrChngDts!$B$11),SUM(SUM($HP287,$HR287)*FctrChngDts!$C$11))*$AF287),IF(AND($Z287=\"Summer\",$AK287=\"SSP2P3\",$AJ287=TRUE,$HF287=TRUE),SUM(SUM(SUM(SUM($HI287,$HK287)*FctrChngDts!$B$10),SUM(SUM($HJ287,$HL287)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO287,$HQ287)*FctrChngDts!$B$12),SUM(SUM($HP287,$HR287)*FctrChngDts!$C$12))*$AF287),IF(AND($Z287=\"Winter\",$AK287=\"SSP2P3\",$AJ287=FALSE,$HF287=TRUE),SUM(SUM(SUM(SUM($HI287,$HK287)*FctrChngDts!$B$9),SUM(SUM($HJ287,$HL287)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO287,$HQ287)*FctrChngDts!$B$11),SUM(SUM($HP287,$HR287)*FctrChngDts!$C$11))-$AO287),IF(AND($Z287=\"Winter\",$AK287=\"SSP2P3\",$AJ287=TRUE,$HF287=TRUE),SUM(SUM(SUM(SUM($HI287,$HK287)*FctrChngDts!$B$10),SUM(SUM($HO287,$HQ287)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO287,$HQ287)*FctrChngDts!$B$12),SUM(SUM($HP287,$HR287)*FctrChngDts!$C$12))-$AO287),IF(AND($Z287=\"Summer\",$AK287=\"SSP1P2\",$AJ287=FALSE,$HF287=TRUE),SUM(SUM(SUM(SUM($HG287,$HI287)*FctrChngDts!$B$9),SUM(SUM($HH287,$HJ287)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM287,$HO287)*FctrChngDts!$B$11),SUM(SUM($HN287,$HP287)*FctrChngDts!$C$11))*$AF287),IF(AND($Z287=\"Summer\",$AK287=\"SSP1P2\",$AJ287=TRUE,$HF287=TRUE),SUM(SUM(SUM(SUM($HG287,$HI287)*FctrChngDts!$B$10),SUM(SUM($HH287,$HJ287)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM287,$HO287)*FctrChngDts!$B$12),SUM(SUM($HN287,$HP287)*FctrChngDts!$C$12))*$AF287),IF(AND($Z287=\"Winter\",$AK287=\"SSP1P2\",$AJ287=FALSE,$HF287=TRUE),SUM(SUM(SUM(SUM($HG287,$HI287)*FctrChngDts!$B$9),SUM(SUM($HH287,$HJ287)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM287,$HO287)*FctrChngDts!$B$11),SUM(SUM($HN287,$HP287)*FctrChngDts!$C$11))-$AO287),IF(AND($Z287=\"Winter\",$AK287=\"SSP1P2\",$AJ287=TRUE,$HF287=TRUE),SUM(SUM(SUM(SUM($HG287,$HI287)*FctrChngDts!$B$10),SUM(SUM($HH287,$HJ287)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM287,$HO287)*FctrChngDts!$B$12),SUM(SUM($HN287,$HP287)*FctrChngDts!$C$12))-$AO287),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK287=\"FWP1\",$AJ287=FALSE,$HF287=FALSE),SUM($J287*FctrChngDts!$C$11),IF(AND($AK287=\"FWP1\",$AJ287=TRUE,$HF287=FALSE),SUM($J287*FctrChngDts!$C$12),IF(AND($AK287=\"FWP1P2\",$AJ287=FALSE,$HF287=FALSE),SUM(SUM($J287,$L287)*FctrChngDts!$C$11),IF(AND($AK287=\"FWP1P2\",$AJ287=TRUE,$HF287=FALSE),SUM(SUM($J287,$L287)*FctrChngDts!$C$12),IF(AND($AK287=\"FWP2\",$AJ287=FALSE,$HF287=FALSE),SUM($L287*FctrChngDts!$C$11),IF(AND($AK287=\"FWP2\",$AJ287=TRUE,$HF287=FALSE),SUM($L287*FctrChngDts!$C$12),IF(AND($AK287=\"FWP2P3\",$AJ287=FALSE,$HF287=FALSE),SUM(SUM($L287,$N287)*FctrChngDts!$C$11),IF(AND($AK287=\"FWP2P3\",$AJ287=TRUE,$HF287=FALSE),SUM(SUM($L287,$N287)*FctrChngDts!$C$12),IF(AND($AK287=\"FWP3\",$AJ287=FALSE,$HF287=FALSE),SUM($N287*FctrChngDts!$C$11),IF(AND($AK287=\"FWP3\",$AJ287=TRUE,$HF287=FALSE),SUM($N287*FctrChngDts!$C$12),IF(AND($Z287=\"Winter\",$AK287=\"SSP1P2\",$AJ287=FALSE,$HF287=FALSE),SUM(SUM(SUM($I287,$K287)*FctrChngDts!$C$9),SUM(SUM($J287,$L287)*FctrChngDts!$C$11))*$AG287,IF(AND($Z287=\"Winter\",$AK287=\"SSP1P2\",$AJ287=TRUE,$HF287=FALSE),SUM(SUM(SUM($I287,$K287)*FctrChngDts!$B$10),SUM(SUM($J287,$L287)*FctrChngDts!$B$12))*$AG287,IF(AND($Z287=\"Summer\",$AK287=\"SSP1P2\",$AJ287=FALSE,$HF287=FALSE),SUM(SUM(SUM($I287,$K287)*FctrChngDts!$B$9),SUM(SUM($J287,$L287)*FctrChngDts!$B$11))-$AJ287,IF(AND($Z287=\"Summer\",$AK287=\"SSP1P2\",$AJ287=TRUE,$HF287=FALSE),SUM(SUM(SUM($I287,$K287)*FctrChngDts!$C$10),SUM(SUM($J287,$L287)*FctrChngDts!$C$12))-$AJ287,IF(AND($Z287=\"Winter\",$AK287=\"SSP2P3\",$AJ287=FALSE,$HF287=FALSE),SUM(SUM(SUM($K287,$M287)*FctrChngDts!$C$9),SUM(SUM($L287,$N287)*FctrChngDts!$C$11))*$AG287,IF(AND($Z287=\"Winter\",$AK287=\"SSP2P3\",$AJ287=TRUE,$HF287=FALSE),SUM(SUM(SUM($K287,$M287)*FctrChngDts!$C$10),SUM(SUM($L287,$N287)*FctrChngDts!$C$12))*$AG287,IF(AND($Z287=\"Summer\",$AK287=\"SSP2P3\",$AJ287=FALSE,$HF287=FALSE),SUM(SUM(SUM($K287,$M287)*FctrChngDts!$C$9),SUM(SUM($L287,$N287)*FctrChngDts!$C$11))-$AJ287,IF(AND($Z287=\"Summer\",$AK287=\"SSP2P3\",$AJ287=TRUE,$HF287=FALSE),SUM(SUM(SUM($K287,$M287)*FctrChngDts!$C$10),SUM(SUM($L287,$N287)*FctrChngDts!$C$12))-$AJ287,IF(AND($AK287=\"FWP1\",$AJ287=FALSE,$HF287=TRUE),SUM(SUM($HM287*FctrChngDts!$B$11),SUM($HN287*FctrChngDts!$C$11)),IF(AND($AK287=\"FWP1\",$AJ287=TRUE,$HF287=TRUE),SUM(SUM($HM287*FctrChngDts!$B$12),SUM($HN287*FctrChngDts!$C$12)),IF(AND($AK287=\"FWP1P2\",$AJ287=FALSE,$HF287=TRUE),SUM(SUM(SUM($HM287,$HO287)*FctrChngDts!$B$11),SUM(SUM($HN287,$HP287)*FctrChngDts!$C$11)),IF(AND($AK287=\"FWP1P2\",$AJ287=TRUE,$HF287=TRUE),SUM(SUM(SUM($HM287,$KP287)*FctrChngDts!$C$12),SUM(SUM($HN287,$HP287)*FctrChngDts!$C$12)),IF(AND($AK287=\"FWP2\",$AJ287=FALSE,$HF287=TRUE),SUM(SUM($HO287*FctrChngDts!$B$11),SUM($HO287*FctrChngDts!$C$11)),IF(AND($AK287=\"FWP2\",$AJ287=TRUE,$HF287=TRUE),SUM(SUM($HO287*FctrChngDts!$B$12),SUM($HO287*FctrChngDts!$C$12)),IF(AND($AK287=\"FWP2P3\",$AJ287=FALSE,$HF287=TRUE),SUM(SUM(SUM($HO287,$HQ287)*FctrChngDts!$C$11),SUM(SUM($HP287,$HR287)*FctrChngDts!$C$11)),IF(AND($AK287=\"FWP2P3\",$AJ287=TRUE,$HF287=TRUE),SUM(SUM(SUM($HO287,$HQ287)*FctrChngDts!$C$12),SUM(SUM($HP287,$HR287)*FctrChngDts!$C$12)),IF(AND($AK287=\"FWP3\",$AJ287=FALSE,$HF287=TRUE),SUM(SUM($HQ287*FctrChngDts!$B$11),SUM($HR287*FctrChngDts!$C$11)),IF(AND($AK287=\"FWP3\",$AJ287=TRUE,$HF287=TRUE),SUM(SUM($HQ287*FctrChngDts!$B$12),SUM($HR287*FctrChngDts!$C$12)),IF(AND($Z287=\"Winter\",$AK287=\"SSP1P2\",$AJ287=FALSE,$HF287=TRUE),SUM(SUM(SUM(SUM($HG287,$HI287)*FctrChngDts!$B$9),SUM(SUM($HH287,$HJ287)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM287,$HO287)*FctrChngDts!$B$11),SUM(SUM($HN287,$HP287)*FctrChngDts!$C$11))*$AG287),IF(AND($Z287=\"Winter\",$AK287=\"SSP1P2\",$AJ287=TRUE,$HF287=TRUE),SUM(SUM(SUM(SUM($HG287,$HI287)*FctrChngDts!$B$10), SUM(SUM($HH287,$HJ287)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM287,$HO287)*FctrChngDts!$B$12),SUM(SUM($HN287,$HP287)*FctrChngDts!$C$12))*$AG287),IF(AND($Z287=\"Summer\",$AK287=\"SSP1P2\",$AJ287=FALSE,$HF287=TRUE),SUM(SUM(SUM(SUM($HG287,$HI287)*FctrChngDts!$B$9),SUM(SUM($HH287,$HJ287)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM287,$HO287)*FctrChngDts!$B$11),SUM(SUM($HN287,$HP287)*FctrChngDts!$C$11))-$AJ287),IF(AND($Z287=\"Summer\",$AK287=\"SSP1P2\",$AJ287=TRUE,$HF287=TRUE),SUM(SUM(SUM(SUM($HG287,$HI287)*FctrChngDts!$B$10),SUM(SUM($HH287,$HJ287)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM287,$HO287)*FctrChngDts!$B$12),SUM(SUM($HN287,$HP287)*FctrChngDts!$C$12))-$AJ287),IF(AND($Z287=\"Winter\",$AK287=\"SSP2P3\",$AJ287=FALSE,$HF287=TRUE),SUM(SUM(SUM(SUM($HI287,$HK287)*FctrChngDts!$B$9),SUM(SUM($HJ287,$HL287)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO287,$HQ287)*FctrChngDts!$B$11),SUM(SUM($HP287,$HR287)*FctrChngDts!$C$11))*$AG287),IF(AND($Z287=\"Winter\",$AK287=\"SSP2P3\",$AJ287=TRUE,$HF287=TRUE),SUM(SUM(SUM(SUM($HI287,$HK287)*FctrChngDts!$B$10), SUM(SUM($HJ287,$HL287)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO287,$HQ287)*FctrChngDts!$B$12),SUM(SUM($HP287,$HR287)*FctrChngDts!$C$12))*$AG287),IF(AND($Z287=\"Summer\",$AK287=\"SSP2P3\",$AJ287=FALSE,$HF287=TRUE),SUM(SUM(SUM(SUM($HI287,$HK287)*FctrChngDts!$B$9),SUM(SUM($HJ287,$HL287)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO287,$HQ287)*FctrChngDts!$B$11),SUM(SUM($HP287,$HR287)*FctrChngDts!$C$11))-$AJ287),IF(AND($Z287=\"Summer\",$AK287=\"SSP2P3\",$AJ287=TRUE,$HF287=TRUE),SUM(SUM(SUM(SUM($HI287,$HK287)*FctrChngDts!$B$10), SUM(SUM($HJ287,$HL287)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO287,$HQ287)*FctrChngDts!$B$12),SUM(SUM($HP287,$HR287)*FctrChngDts!$C$12))-$AJ287),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK287=\"FSP1\",$AH287=TRUE,SUM(SUM(SUM($AI287*FctrChngDts!$B$13)*I287),$AR287)>$AD287),$AD287,IF(AND($AK287=\"FSP1\",$AH287=TRUE,SUM(SUM(SUM($AI287*FctrChngDts!$B$13)*$I287),$AR287)<=$AD287),SUM(SUM(SUM($AI287*FctrChngDts!$B$13)*$I287),$AR287),IF(AND($Z287=\"Summer\",$AK287=\"SSP1\",$AH287=TRUE,SUM(SUM(SUM(SUM($I287,$J287)*SUM($AI287*FctrChngDts!$B$13))*$AF287),$AR287)>$AD287),$AD287,IF(AND($Z287=\"Summer\",$AK287=\"SSP1\",$AH287=TRUE,SUM(SUM(SUM(SUM($I287,$J287)*SUM($AI287*FctrChngDts!$B$13))*$AF287),$AR287)<=$AD287),SUM(SUM(SUM(SUM($I287,$J287)*SUM($AI287*FctrChngDts!$B$13))*$AF287),$AR287),IF(AND($Z287=\"Winter\",$AK287=\"SSP1\",$AH287=TRUE,SUM(SUM(SUM(SUM($I287,$J287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AU287:$AW287)),$AR287)>$AD287),$AD287,IF(AND($Z287=\"Winter\",$AK287=\"SSP1\",$AH287=TRUE,SUM(SUM(SUM(SUM($I287,$J287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AU287:$AW287)),$AR287)<=$AD287),SUM(SUM(SUM(SUM($I287,$J287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AU287:$AW287)),$AR287),IF(AND($AK287=\"FSP1P2\",$AH287=TRUE,SUM(SUM(SUM(SUM($I287,$K287)*SUM($AI287*FctrChngDts!$B$13))*$AF287),$AR287)>$AD287),$AD287,IF(AND($AK287=\"FSP1P2\",$AH287=TRUE,SUM(SUM(SUM(SUM($I287,$K287)*SUM($AI287*FctrChngDts!$B$13))*$AF287),$AR287)<=$AD287),SUM(SUM(SUM(SUM($I287,$K287)*SUM($AI287*FctrChngDts!$B$13))*$AF287),$AR287),IF(AND($Z287=\"Summer\",$AK287=\"SSP1P2\",$AH287=TRUE,SUM(SUM(SUM(SUM($I287,$K287,$J287,$L287)*SUM($AI287*FctrChngDts!$B$13))*$AF287),$AR287)>$AD287),$AD287,IF(AND($Z287=\"Summer\",$AK287=\"SSP1P2\",$AH287=TRUE,SUM(SUM(SUM(SUM($I287,$K287,$J287,$L287)*SUM($AI287*FctrChngDts!$B$13))*$AF287),$AR287)<=$AD287),SUM(SUM(SUM(SUM($I287,$K287,$J287,$L287)*SUM($AI287*FctrChngDts!$B$13))*$AF287),$AR287),IF(AND($Z287=\"Winter\",$AK287=\"SSP1P2\",$AH287=TRUE,SUM(SUM(SUM(SUM($I287,$K287,$J287,$L287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AU287:$AW287)),$AR287)>$AD287),$AD287,IF(AND($Z287=\"Winter\",$AK287=\"SSP1P2\",$AH287=TRUE,SUM(SUM(SUM(SUM($I287,$K287,$J287,$L287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AU287:$AW287)),$AR287)<=$AD287),MIN($AD287,SUM($AL287,SUM(SUM(SUM(SUM($I287,$K287,$J287,$L287)*SUM($AI287*FctrChngDts!$B$13))*$AF287)))),IF(AND($AK287=\"FSP2\",$AH287=TRUE,SUM(SUM(SUM($AI287*FctrChngDts!$B$13)*$K287),$AR287)>$AD287),$AD287,IF(AND($AK287=\"FSP2\",$AH287=TRUE,SUM(SUM(SUM($AI287*FctrChngDts!$B$13)*$K287),$AR287)<=$AD287),SUM(SUM(SUM($AI287*FctrChngDts!$B$13)*$K287),$AR287),IF(AND($Z287=\"Summer\",$AK287=\"SSP2\",$AH287=TRUE,SUM(SUM(SUM(SUM($K287,$L287)*SUM($AI287*FctrChngDts!$B$13))*$AF287),$AR287)>$AD287),$AD287,IF(AND($Z287=\"Summer\",$AK287=\"SSP2\",$AH287=TRUE,SUM(SUM(SUM(SUM($K287,$L287)*SUM($AI287*FctrChngDts!$B$13))*$AF287),$AR287)<=$AD287),SUM(SUM(SUM(SUM($K287,$L287)*SUM($AI287*FctrChngDts!$B$13))*$AF287),$AR287),IF(AND($Z287=\"Winter\",$AK287=\"SSP2\",$AH287=TRUE,SUM(SUM(SUM(SUM($K287,$L287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AU287:$AW287)),$AR287)>$AD287),$AD287,IF(AND($Z287=\"Winter\",$AK287=\"SSP2\",$AH287=TRUE,SUM(SUM(SUM(SUM($K287,$L287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AU287:$AW287)),$AR287)<=$AD287),SUM(SUM(SUM(SUM($K287,$L287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AU287:$AW287)),$AR287),IF(AND($AK287=\"FSP2P3\",$AH287=TRUE,SUM(SUM(SUM(SUM($K287,$M287)*SUM($AI287*FctrChngDts!$B$13))*$AF287),$AR287)>$AD287),$AD287,IF(AND($AK287=\"FSP2P3\",$AH287=TRUE,SUM(SUM(SUM(SUM($K287,$M287)*SUM($AI287*FctrChngDts!$B$13))*$AF287),$AR287)<=$AD287),SUM(SUM(SUM(SUM($K287,$M287)*SUM($AI287*FctrChngDts!$B$13))*$AF287),$AR287),IF(AND($Z287=\"Summer\",$AK287=\"SSP2P3\",$AH287=TRUE,SUM(SUM(SUM(SUM($K287,$L287,$M287,$N287)*SUM($AI287*FctrChngDts!$B$13))*$AF287),$AR287)>$AD287),$AD287,IF(AND($Z287=\"Summer\",$AK287=\"SSP2P3\",$AH287=TRUE,SUM(SUM(SUM(SUM($K287,$L287,$M287,$N287)*SUM($AI287*FctrChngDts!$B$13))*$AF287),$AR287)<=$AD287),SUM(SUM(SUM(SUM($K287,$L287,$M287,$N287)*SUM($AI287*FctrChngDts!$B$13))*$AF287),$AR287),IF(AND($Z287=\"Winter\",$AK287=\"SSP2P3\",$AH287=TRUE,SUM(SUM(SUM(SUM($K287,$L287,$M287,$N287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AU287:$AW287)),$AR287)>$AD287),$AD287,IF(AND($Z287=\"Winter\",$AK287=\"SSP2P3\",$AH287=TRUE,SUM(SUM(SUM(SUM($K287,$L287,$M287,$N287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AU287:$AW287)),$AR287)<=$AD287),SUM(SUM(SUM(SUM($K287,$L287,$M287,$N287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AU287:$AW287)),$AR287),IF(AND($AK287=\"FSP3\",$AH287=TRUE,SUM(SUM(SUM($AI287*FctrChngDts!$B$13)*$M287),$AR287)>$AD287),$AD287,IF(AND($AK287=\"FSP3\",$AH287=TRUE,SUM(SUM(SUM($AI287*FctrChngDts!$B$13)*$M287),$AR287)<=$AD287),SUM(SUM(SUM($AI287*FctrChngDts!$B$13)*$M287),$AR287),IF(AND($Z287=\"Summer\",$AK287=\"SSP3\",$AH287=TRUE,SUM(SUM(SUM(SUM($M287,$N287)*SUM($AI287*FctrChngDts!$B$13))*$AF287),$AR287)>$AD287),$AD287,IF(AND($Z287=\"Summer\",$AK287=\"SSP3\",$AH287=TRUE,SUM(SUM(SUM(SUM($M287,$N287)*SUM($AI287*FctrChngDts!$B$13))*$AF287),$AR287)<=$AD287),SUM(SUM(SUM(SUM($M287,$N287)*SUM($AI287*FctrChngDts!$B$13))*$AF287),$AR287),IF(AND($Z287=\"Winter\",$AK287=\"SSP3\",$AH287=TRUE,SUM(SUM(SUM(SUM($M287,$N287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AU287:$AW287)),$AR287)>$AD287),$AD287,IF(AND($Z287=\"Winter\",$AK287=\"SSP3\",$AH287=TRUE,SUM(SUM(SUM(SUM($M287,$N287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AU287:$AW287)),$AR287)<=$AD287),SUM(SUM(SUM(SUM($M287,$N287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AU287:$AW287)),$AR287),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK287=\"FWP1\",$AH287=TRUE,SUM(SUM(SUM($AI287*FctrChngDts!$B$13)*$J287),$AU287)>$AE287),$AE287,IF(AND($AK287=\"FWP1\",$AH287=TRUE,SUM(SUM(SUM($AI287*FctrChngDts!$B$13)*$J287),$AU287)<=$AE287),SUM(SUM(SUM($AI287*FctrChngDts!$B$13)*$J287),$AU287),IF(AND($Z287=\"Winter\",$AK287=\"SSP1\",$AH287=TRUE,SUM(SUM(SUM(SUM($I287,$J287)*SUM($AI287*FctrChngDts!$B$13))*$AG287),$AU287)>$AE287),$AE287,IF(AND($Z287=\"Winter\",$AK287=\"SSP1\",$AH287=TRUE,SUM(SUM(SUM(SUM($I287,$J287)*SUM($AI287*FctrChngDts!$B$13))*$AG287),$AU287)<=$AE287),SUM(SUM(SUM(SUM($I287,$J287)*SUM($AI287*FctrChngDts!$B$13))*$AG287),$AU287),IF(AND($Z287=\"Summer\",$AK287=\"SSP1\",$AH287=TRUE,SUM(SUM(SUM(SUM($I287,$J287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AR287:$AT287)),$AU287)>$AE287),$AE287,IF(AND($Z287=\"Summer\",$AK287=\"SSP1\",$AH287=TRUE,SUM(SUM(SUM(SUM($I287,$J287)*SUM($AI287*FctrChngDts!$B$13))- SUM($AR287:$AT287)),$AU287)<=$AE287),SUM(SUM(SUM(SUM($I287,$J287)*SUM($AI287*FctrChngDts!$B$13))- SUM($AR287:$AT287)),$AU287),IF(AND($AK287=\"FWP1P2\",$AH287=TRUE,SUM(SUM(SUM(SUM($J287,$L287)*SUM($AI287*FctrChngDts!$B$13))*$AG287),$AU287)>$AE287),$AE287,IF(AND($AK287=\"FWP1P2\",$AH287=TRUE,SUM(SUM(SUM(SUM($J287,$L287)*SUM($AI287*FctrChngDts!$B$13))*$AG287),$AU287)<=$AE287),SUM(SUM(SUM(SUM($J287,$L287)*SUM($AI287*FctrChngDts!$B$13))*$AG287),$AU287),IF(AND($Z287=\"Winter\",$AK287=\"SSP1P2\",$AH287=TRUE,SUM(SUM(SUM(SUM($I287,$K287,$J287,$L287)*SUM($AI287*FctrChngDts!$B$13))*$AG287),$AU287)>$AE287),$AE287,IF(AND($Z287=\"Winter\",$AK287=\"SSP1P2\",$AH287=TRUE,SUM(SUM(SUM(SUM($I287,$K287,$J287,$L287)*SUM($AI287*FctrChngDts!$B$13))*$AG287),$AU287)<=$AE287),SUM(SUM(SUM(SUM($I287,$K287,$J287,$L287)*SUM($AI287*FctrChngDts!$B$13))*$AG287),$AU287),IF(AND($Z287=\"Summer\",$AK287=\"SSP1P2\",$AH287=TRUE,SUM(SUM(SUM(SUM($I287,$K287,$J287,$L287)*SUM($AI287*FctrChngDts!$B$13))- SUM($AR287:$AT287)),$AU287)>$AE287),$AE287,IF(AND($Z287=\"Summer\",$AK287=\"SSP1P2\",$AH287=TRUE,SUM(SUM(SUM(SUM($I287,$K287,$J287,$L287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AR287:$AT287)),$AU287)<=$AE287),SUM(SUM(SUM(SUM($I287,$K287,$J287,$L287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AR287:$AT287)),$AU287),IF(AND($AK287=\"FWP2\",$AH287=TRUE,SUM(SUM(SUM($AI287*FctrChngDts!$B$13)*$L287),$AU287)>$AE287),$AE287,IF(AND($AK287=\"FWP2\",$AH287=TRUE,SUM(SUM(SUM($AI287*FctrChngDts!$B$13)*$L287),$AU287)<=$AE287),SUM(SUM(SUM($AI287*FctrChngDts!$B$13)*$L287),$AU287),IF(AND($Z287=\"Winter\",$AK287=\"SSP2\",$AH287=TRUE,SUM(SUM(SUM(SUM($K287,$L287)*SUM($AI287*FctrChngDts!$B$13))*$AG287),$AU287)>$AE287),$AE287,IF(AND($Z287=\"Winter\",$AK287=\"SSP2\",$AH287=TRUE,SUM(SUM(SUM(SUM($K287,$L287)*SUM($AI287*FctrChngDts!$B$13))*$AG287),$AU287)<=$AE287),SUM(SUM(SUM(SUM($K287,$L287)*SUM($AI287*FctrChngDts!$B$13))*$AG287),$AU287),IF(AND($Z287=\"Summer\",$AK287=\"SSP2\",$AH287=TRUE,SUM(SUM(SUM(SUM($K287,$L287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AR287:$AT287)),$AU287)>$AE287),$AE287,IF(AND($Z287=\"Summer\",$AK287=\"SSP2\",$AH287=TRUE,SUM(SUM(SUM(SUM($K287,$L287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AR287:$AT287)),$AU287)<=$AE287),SUM(SUM(SUM(SUM($K287,$L287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AR287:$AT287)),$AU287),IF(AND($AK287=\"FWP2P3\",$AH287=TRUE,SUM(SUM(SUM(SUM($L287,$N287)*SUM($AI287*FctrChngDts!$B$13))*$AG287),$AU287)>$AE287),$AE287,IF(AND($AK287=\"FWP2P3\",$AH287=TRUE,SUM(SUM(SUM(SUM($L287,$N287)*SUM($AI287*FctrChngDts!$B$13))*$AG287),$AU287)<=$AE287),SUM(SUM(SUM(SUM($L287,$N287)*SUM($AI287*FctrChngDts!$B$13))*$AG287),$AU287),IF(AND($Z287=\"Winter\",$AK287=\"SSP2P3\",$AH287=TRUE,SUM(SUM(SUM(SUM($K287,$L287,$M287,$N287)*SUM($AI287*FctrChngDts!$B$13))*$AG287),$AU287)>$AE287),$AE287,IF(AND($Z287=\"Winter\",$AK287=\"SSP2P3\",$AH287=TRUE,SUM(SUM(SUM(SUM($K287,$L287,$M287,$N287)*SUM($AI287*FctrChngDts!$B$13))*$AG287),$AU287)<=$AE287),SUM(SUM(SUM(SUM($K287,$L287,$M287,$N287)*SUM($AI287*FctrChngDts!$B$13))*$AG287),$AU287),IF(AND($Z287=\"Summer\",$AK287=\"SSP2P3\",$AH287=TRUE,SUM(SUM(SUM(SUM($K287,$L287,$M287,$N287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AR287:$AT287)),$AU287)>$AE287),$AE287,IF(AND($Z287=\"Summer\",$AK287=\"SSP2P3\",$AH287=TRUE,SUM(SUM(SUM(SUM($K287,$L287,$M287,$N287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AR287:$AT287)),$AU287)<=$AE287),SUM(SUM(SUM(SUM($K287,$L287,$M287,$N287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AR287:$AT287)),$AU287),IF(AND($AK287=\"FWP3\",$AH287=TRUE,SUM(SUM(SUM($AI287*FctrChngDts!$B$13)*$N287),$AU287)>$AE287),$AE287,IF(AND($AK287=\"FWP3\",$AH287=TRUE,SUM(SUM(SUM($AI287*FctrChngDts!$B$13)*$N287),$AU287)<=$AE287),SUM(SUM(SUM($AI287*FctrChngDts!$B$13)*$N287),$AU287),IF(AND($Z287=\"Winter\",$AK287=\"SSP3\",$AH287=TRUE,SUM(SUM(SUM(SUM($M287,$N287)*SUM($AI287*FctrChngDts!$B$13))*$AG287),$AU287)>$AE287),$AE287,IF(AND($Z287=\"Winter\",$AK287=\"SSP3\",$AH287=TRUE,SUM(SUM(SUM(SUM($M287,$N287)*SUM($AI287*FctrChngDts!$B$13))*$AG287),$AU287)<=$AE287),SUM(SUM(SUM(SUM($M287,$N287)*SUM($AI287*FctrChngDts!$B$13))*$AG287),$AU287),IF(AND($Z287=\"Summer\",$AK287=\"SSP3\",$AH287=TRUE,SUM(SUM(SUM(SUM($M287,$N287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AR287:$AT287)),$AU287)>$AE287),$AE287,IF(AND($Z287=\"Summer\",$AK287=\"SSP3\",$AH287=TRUE,SUM(SUM(SUM(SUM($M287,$N287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AR287:$AT287)),$AU287)<=$AE287),SUM(SUM(SUM(SUM($M287,$N287)*SUM($AI287*FctrChngDts!$B$13))-SUM($AR287:$AT287)),$AU287),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I287>0,$AH287=FALSE),SUM($AR287*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I287>0,$AH287=TRUE),SUM($AX287*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I287>0,$AH287=FALSE),SUM($AS287*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I287>0,$AH287=TRUE),SUM($AY287*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I287>0,$AH287=FALSE),SUM($AT287*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I287>0,$AH287=TRUE),SUM($AZ287*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J287>0,$AH287=FALSE),SUM($AU287*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J287>0,$AH287=TRUE),SUM($BA287*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J287>0,$AH287=FALSE),SUM($AV287*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J287>0,$AH287=TRUE),SUM($BB287*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J287>0,$AH287=FALSE),SUM($AW287*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J287>0,$AH287=TRUE),SUM($BC287*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K287>0,$AH287=FALSE),SUM($AR287*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K287>0,$AH287=TRUE),SUM($AX287*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K287>0,$AH287=FALSE),SUM($AS287*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K287>0,$AH287=TRUE),SUM($AY287*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K287>0,$AH287=FALSE),SUM($AT287*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K287>0,$AH287=TRUE),SUM($AZ287*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L287>0,$AH287=FALSE),SUM($AU287*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L287>0,$AH287=TRUE),SUM($BA287*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L287>0,$AH287=FALSE),SUM($AV287*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L287>0,$AH287=TRUE),SUM($BB287*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L287>0,$AH287=FALSE),SUM($AW287*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L287>0,$AH287=TRUE),SUM($BC287*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M287>0,$AH287=FALSE),SUM($AR287*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M287>0,$AH287=TRUE),SUM($AX287*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M287>0,$AH287=FALSE),SUM($AS287*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M287>0,$AH287=TRUE),SUM($AY287*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M287>0,$AH287=FALSE),SUM($AT287*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M287>0,$AH287=TRUE),SUM($AZ287*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N287>0,$AH287=FALSE),SUM($AU287*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N287>0,$AH287=TRUE),SUM($BA287*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N287>0,$AH287=FALSE),SUM($AV287*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N287>0,$AH287=TRUE),SUM($BB287*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N287>0,$AH287=FALSE),SUM($AW287*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N287>0,$AH287=TRUE),SUM($BC287*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I287=0,0,IF(AND($I287>0,$K287>0,$AH287=FALSE),SUM($AR287/$P287*$I287),IF(AND($I287>0,$K287=0,$AH287=FALSE),$AR287,IF(AND($I287>0,$K287>0,$AH287=TRUE),ROUND(MIN($HU287,SUM(SUM($I287,$K287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA287,SUM(SUM($I287,$K287)*(FctrChngDts!$B$13)*$AI287)*$IA287)),0),IF(AND($I287>0,$K287=0,$AH287=TRUE),$AX287))))),0)","v":0},{"$f":"ROUND(IF($I287=0,0,IF(AND($I287>0,$K287>0,$AH287=FALSE),SUM($AS287/$P287*$I287),IF(AND($I287>0,$K287=0,$AH287=FALSE),$AS287,IF(AND($I287>0,$K287>0,$AH287=TRUE),ROUND(MIN(SUM($HU287-$BW287),SUM(SUM($I287,$K287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA287)*3),0),IF(AND($I287>0,$K287=0,$AH287=TRUE),$AY287))))),0)","v":0},0,{"$f":"IF($J287=0,0,IF(AND($J287>0,$L287=0,$N287=0,$AH287=FALSE,$AJ287=FALSE),ROUND(MIN($HX287,SUM($AU287,$BA287)),0),IF(AND($J287>0,$L287=0,$N287=0,$AH287=TRUE,$AJ287=FALSE),ROUND(MIN($HX287,SUM($AU287,SUM($J287*$AI287*FctrChngDts!$B$13))),0),IF(AND($J287>0,$L287>0,$N287=0,$AH287=FALSE,$AJ287=FALSE),ROUND(MIN($HX287,SUM(SUM($J287,$L287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA287,SUM(SUM($J287,$L287)*(FctrChngDts!$B$13)*$AI287)*$IA287)),0),IF(AND($J287>0,$L287>0,$N287=0,$AH287=TRUE,$AJ287=FALSE),ROUND(MIN($HX287,SUM(SUM(SUM(SUM($J287,$L287)*FctrChngDts!$C$11*$IA287),SUM(SUM($J287,$L287)*SUM(FctrChngDts!$B$13*$AI287)*$IA287)))),0),IF(AND($J287>0,$L287=0,$N287=0,$AH287=FALSE,$AJ287=TRUE),ROUND(MIN($HX287,SUM($AU287,$BA287)),0),IF(AND($J287>0,$L287=0,$N287=0,$AH287=TRUE,$AJ287=TRUE),ROUND(MIN($HX287,SUM($AU287,SUM($J287*$AI287*FctrChngDts!$B$13))),0),IF(AND($J287>0,$L287>0,$N287=0,$AH287=FALSE,$AJ287=TRUE),ROUND(MIN($HX287,SUM(SUM($J287,$L287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA287,SUM(SUM($J287,$L287)*(FctrChngDts!$B$13)*$AI287)*$IA287)),0),IF(AND($J287>0,$L287>0,$N287=0,$AH287=TRUE,$AJ287=TRUE),ROUND(MIN($HX287,SUM(SUM(SUM(SUM($J287,$L287)*FctrChngDts!$C$12*$IA287),SUM(SUM($J287,$L287)*SUM(FctrChngDts!$B$13*$AI287)*$IA287)))),0))))))))))","v":0},{"$f":"IF($J287=0,0,IF(AND($J287>0,$L287=0,$N287=0,$AH287=FALSE,$AJ287=FALSE),ROUND(MIN(SUM($HX287-$BZ287),SUM($AU287*3)),0),IF(AND($J287>0,$L287=0,$N287=0,$AH287=TRUE,$AJ287=FALSE),ROUND(MIN(SUM($HX287-$BZ287),SUM(SUM($J287,$L287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA287)*3),0),IF(AND($J287>0,$L287>0,$N287=0,$AH287=FALSE,$AJ287=FALSE),ROUND(MIN(SUM($HX287-$BZ287),SUM(SUM($J287,$L287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA287)*3),0),IF(AND($J287>0,$L287>0,$N287=0,$AH287=TRUE,$AJ287=FALSE),ROUND(MIN(SUM($HX287-$BZ287),SUM(SUM($J287,$L287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA287)*3),0),IF(AND($J287>0,$L287=0,$N287=0,$AH287=FALSE,$AJ287=TRUE),ROUND(MIN(SUM($HX287-$BZ287),SUM($AU287*3)),0),IF(AND($J287>0,$L287=0,$N287=0,$AH287=TRUE,$AJ287=TRUE),ROUND(MIN(SUM($HX287-$BZ287),SUM(SUM($J287,$L287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA287)*3),0),IF(AND($J287>0,$L287>0,$N287=0,$AH287=FALSE,$AJ287=TRUE),ROUND(MIN(SUM($HX287-$BZ287),SUM(SUM($J287,$L287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA287)*3),0),IF(AND($J287>0,$L287>0,$N287=0,$AH287=TRUE,$AJ287=TRUE),ROUND(MIN(SUM($HX287-$BZ287),SUM(SUM($J287,$L287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA287)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K287=0,0,IF(AND($I287>0,$K287>0,$M287=0,$AH287=FALSE),SUM($AR287-$BW287),IF(AND($I287=0,$K287>0,$M287>0,$AH287=FALSE),SUM($AR287/$P287*$K287),IF(AND($I287=0,$K287>0,$M287=0,$AH287=FALSE),$AR287,IF($K287=0,0,IF(AND($I287>0,$K287>0,$M287=0,$AH287=TRUE),ROUND(MIN($HV287,SUM(SUM($I287,$K287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB287,SUM(SUM($I287,$K287)*(FctrChngDts!$B$13)*$AI287)*$IB287)),0),IF(AND($I287=0,$K287>0,$M287>0,$AH287=TRUE),ROUND(MIN($HV287,SUM(SUM($I287,$K287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB287,SUM(SUM($I287,$K287)*(FctrChngDts!$B$13)*$AI287)*$IB287)),0),IF(AND($I287=0,$K287>0,$M287=0,$AH287=TRUE),$AX287)))))))),0)","v":0},{"$f":"ROUND(IF($K287=0,0,IF(AND($I287>0,$K287>0,$M287=0,$AH287=FALSE),SUM($AS287-$BX287),IF(AND($I287=0,$K287>0,$M287>0,$AH287=FALSE),SUM($AS287/$P287*$K287),IF(AND($I287=0,$K287>0,$M287=0,$AH287=FALSE),$AS287,IF($K287=0,0,IF(AND($I287>0,$K287>0,$M287=0,$AH287=TRUE),ROUND(MIN(SUM($HV287-$BW287),SUM(SUM($I287,$K287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB287)*3),0),IF(AND($I287=0,$K287>0,$M287>0,$AH287=TRUE),ROUND(MIN(SUM($HV287-$BW287),SUM(SUM($I287,$K287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB287)*3),0),IF(AND($I287=0,$K287>0,$M287=0,$AH287=TRUE),$AY287)))))))),0)","v":0},0,{"$f":"IF($L287=0,0,IF(AND($J287>0,$L287>0,$N287=0,$AH287=FALSE,$AJ287=FALSE),ROUND(MIN($HY287,SUM(SUM($J287,$L287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB287,SUM(SUM($J287,$L287)*(FctrChngDts!$B$13)*$AI287)*$IB287)),0),IF(AND($J287>0,$L287>0,$N287=0,$AH287=TRUE,$AJ287=FALSE),ROUND(MIN($HY287,SUM(SUM(SUM(SUM($J287,$L287)*FctrChngDts!$C$11*$IB287),SUM(SUM($J287,$L287)*SUM(FctrChngDts!$B$13*$AI287)*$IB287)))),0),IF(AND($J287=0,$L287>0,$N287=0,$AH287=FALSE,$AJ287=FALSE),ROUND(MIN($HY287,SUM($L287*FctrChngDts!$C$11)),0),IF(AND($J287=0,$L287>0,$N287=0,$AH287=TRUE,$AJ287=FALSE),ROUND(MIN($HY287,SUM(SUM(SUM(SUM($J287,$L287)*FctrChngDts!$C$11*$IB287),SUM(SUM($J287,$L287)*SUM(FctrChngDts!$B$13*$AI287)*$IB287)))),0),IF(AND($J287>0,$L287>0,$N287=0,$AH287=FALSE,$AJ287=TRUE),ROUND(MIN($HY287,SUM(SUM($J287,$L287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB287,SUM(SUM($J287,$L287)*(FctrChngDts!$B$13)*$AI287)*$IB287)),0),IF(AND($J287>0,$L287>0,$N287=0,$AH287=TRUE,$AJ287=TRUE),ROUND(MIN($HY287,SUM(SUM(SUM(SUM($J287,$L287)*FctrChngDts!$C$12*$IB287),SUM(SUM($J287,$L287)*SUM(FctrChngDts!$B$13*$AI287)*$IB287)))),0),IF(AND($J287=0,$L287>0,$N287=0,$AH287=FALSE,$AJ287=TRUE),ROUND(MIN($HY287,SUM($L287*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J287=0,$L287>0,$N287=0,$AH287=TRUE,$AJ287=TRUE),ROUND(MIN($HY287,SUM(SUM(SUM(SUM($J287,$L287)*FctrChngDts!$C$12*$IB287),SUM(SUM($J287,$L287)*SUM(FctrChngDts!$B$13*$AI287)*$IB287)))),0))))))))))","v":0},{"$f":"IF($L287=0,0,IF(AND($J287>0,$L287>0,$N287=0,$AH287=FALSE,$AJ287=FALSE),ROUND(MIN(SUM($HY287-$CF287),SUM(SUM($J287,$L287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB287)*3),0),IF(AND($J287>0,$L287>0,$N287=0,$AH287=TRUE,$AJ287=FALSE),ROUND(MIN(SUM($HY287-$CF287),SUM(SUM($J287,$L287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB287)*3),0),IF(AND($J287=0,$L287>0,$N287=0,$AH287=FALSE,$AJ287=FALSE),ROUND(MIN(SUM($HY287-$CF287),SUM($AU287*3)),0),IF(AND($J287=0,$L287>0,$N287=0,$AH287=TRUE,$AJ287=FALSE),ROUND(MIN(SUM($HY287-$CF287),SUM(SUM($J287,$L287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB287)*3),0),IF(AND($J287>0,$L287>0,$N287=0,$AH287=FALSE,$AJ287=TRUE),ROUND(MIN(SUM($HY287-$CF287),SUM(SUM($J287,$L287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB287)*3),0),IF(AND($J287>0,$L287>0,$N287=0,$AH287=TRUE,$AJ287=TRUE),ROUND(MIN(SUM($HY287-$CF287),SUM(SUM($J287,$L287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB287)*3),0),IF(AND($J287=0,$L287>0,$N287=0,$AH287=FALSE,$AJ287=TRUE),ROUND(MIN(SUM($HY287-$CF287),SUM($AU287*3)),0),IF(AND($J287=0,$L287>0,$N287=0,$AH287=TRUE,$AJ287=TRUE),ROUND(MIN(SUM($HY287-$CF287),SUM(SUM($J287,$L287)*IF($AJ287=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB287)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S287>0,Account!$AG$2=TRUE,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH287=FALSE),SUM(Usage!$BW287:$CB287)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V287>0,Account!$AG$2=TRUE,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH287=FALSE),SUM(Usage!$CC287:$CH287)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y287>0,Account!$AG$2=TRUE,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH287=FALSE),SUM(Usage!$CI287:$CN287)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH287=TRUE,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S287),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S287)),2)","v":0},{"$f":"ROUND(IF(OR($AH287=TRUE,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V287),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V287)),2)","v":0},{"$f":"IF(OR($AH287=TRUE,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y287),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y287))","v":0},{"$f":"ROUND(IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW287),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW287)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX287),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX287)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY287),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY287)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ287),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ287)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA287),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA287)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB287),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB287)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S287),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC287),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC287)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD287),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD287)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE287),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE287)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF287),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF287)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG287),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG287)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH287),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH287)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V287),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI287),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI287))","v":0},{"$f":"IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ287),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ287))","v":0},{"$f":"IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK287),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK287))","v":0},{"$f":"IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL287),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL287))","v":0},{"$f":"IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM287),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM287))","v":0},{"$f":"IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN287),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN287))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y287)","v":0},0,0,0,0,{"$f":"IF($DW287>IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV287*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV287*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW287-IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV287*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV287*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV287<$DW287,SUM($DW287-$DV287),0))","v":0},{"$f":"IF(OR(AND($D287<=FctrChngDts!$B$14,Usage!$E287>FctrChngDts!$B$14),AND(Usage!$D287<=FctrChngDts!$C$14,Usage!$E287>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW287),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX287),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY287),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ287),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA287),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB287),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC287),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD287),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE287),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF287),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG287),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH287),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI287)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ287)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK287)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL287)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM287)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN287)","v":0},0,{"$f":"IF(AND($S287>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E287<>\"D-CARE\",Tenant!$F287=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET287=TRUE,$S287>0,$V287=0),SUM(SUM($BW287:$CB287)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET287=TRUE,$S287>0,$V287>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW287:$CB287)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET287=TRUE,$S287>0,$V287>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW287:$CB287)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S287>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S287>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S287>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV287=TRUE,$S287>0,$V287=0),SUM(SUM($BW287:$CB287)*'CRS1'!$P$2),IF(AND($EV287=TRUE,$S287>0,$V287>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW287:$CB287)*'CRS1'!$P$2),IF(AND($EV287=TRUE,$S287>0,$V287>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW287:$CB287)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S287>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX287=TRUE,$S287>0,$V287=0),SUM(SUM($BW287:$CB287)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX287=TRUE,$S287>0,$V287>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW287:$CB287)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX287=TRUE,$S287>0,$V287>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW287:$CB287)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S287>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ287=TRUE,$S287>0),SUM(SUM($BW287:$CB287)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V287>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E287<>\"D-CARE\",Tenant!$F287=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB287=TRUE,$S287>0,$V287>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC287:$CH287)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB287=TRUE,$S287>0,$V287>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC287:$CH287)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB287=TRUE,$V287>0,$Y287>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC287:$CH287)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB287=TRUE,$V287>0,$Y287>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC287:$CH287)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB287=TRUE,$S287=0,$V287>0,$Y287=0),SUM(SUM($CC287:$CH287)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V287>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V287>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V287>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD287=TRUE,$S287>0,$V287>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC287:$CH287)*'CRS2'!$P$2),IF(AND($FD287=TRUE,$S287>0,$V287>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC287:$CH287)*'CRS2'!$P$2),IF(AND($FD287=TRUE,$V287>0,$Y287>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC287:$CH287)*'CRS2'!$P$2),IF(AND($FD287=TRUE,$V287>0,$Y287>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC287:$CH287)*'CRS2'!$P$2),IF(AND($FD287=TRUE,$S287=0,$V287>0,$Y287=0),SUM(SUM($CC287:$CH287)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V287>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF287=TRUE,$S287>0,$V287>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC287:$CH287)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF287=TRUE,$S287>0,$V287>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC287:$CH287)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF287=TRUE,$V287>0,$Y287>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC287:$CH287)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF287=TRUE,$V287>0,$Y287>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC287:$CH287)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF287=TRUE,$S287=0,$V287>0,$Y287=0),SUM(SUM($CC287:$CH287)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V287>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH287=TRUE,$V287>0),SUM(SUM($CC287:$CH287)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y287>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E287<>\"D-CARE\",Tenant!$F287=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ287=TRUE,$V287=0,$Y287>0),SUM(SUM($CI287:$CN287)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ287=TRUE,$V287>0,$Y287>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI287:$CN287)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ287=TRUE,$V287>0,$Y287>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI287:$CN287)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y287>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y287>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y287>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL287=TRUE,$V287=0,$Y287>0),SUM(SUM($CI287:$CN287)*'CRS3'!$P$2),IF(AND($FL287=TRUE,$V287>0,$Y287>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI287:$CN287)*'CRS3'!$P$2),IF(AND($FL287=TRUE,$V287>0,$Y287>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI287:$CN287)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y287>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN287=TRUE,$V287=0,$Y287>0),SUM(SUM($CI287:$CN287)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN287=TRUE,$V287>0,$Y287>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI287:$CN287)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN287=TRUE,$V287>0,$Y287>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI287:$CN287)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y287>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP287=TRUE,$Y287>0),SUM(SUM($CI287:$CN287)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR287:$FT287))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO287:$CQ287,$FR287:$FT287))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA287:$EF287)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG287:$EL287)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM287:$ER287)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV287,$CO287:$CQ287,$EA287:$ER287)/$P287)*$S287*FctrChngDts!$B$15),SUM(SUM(SUM($DV287,$CO287:$CQ287,$FR287:$FT287)/$P287)*$S287*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV287,$CO287:$CQ287,$EA287:$ER287)/$P287)*$V287*FctrChngDts!$B$15),SUM(SUM(SUM($DV287,$CO287:$CQ287,$FR287:$FT287)/$P287)*$V287*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV287,$CO287:$CQ287,$EA287:$ER287)/$P287)*$Y287*FctrChngDts!$B$15),SUM(SUM(SUM($DV287,$CO287:$CQ287,$FR287:$FT287)/$P287)*$Y287*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA287*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI287*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ287*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ287,$FU287,$GF287,$GZ287:$HE287),IF(Account!$Q$2=TRUE,SUM($DZ287,$FV287,$GF287,$GZ287:$HE287),SUM($DZ287,$ES287,$FU287:$FV287,$GF287,$GZ287:$HE287)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E287),Usage!$P287,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D287,FctrChngDts!$C$17<=Usage!$E287),SUM(FctrChngDts!$C$17-Usage!$D287),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E287),Usage!$P287,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D287,FctrChngDts!$C$19<=Usage!$E287),SUM(FctrChngDts!$C$19-Usage!$D287),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK287*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK287*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL287*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL287*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D287))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A287,Tenant!$A:$J,8,FALSE)=TRUE,$GG287<0),0,SUM(SUM(SUM($GG287/$P287*$GP287)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A287,Tenant!$A:$J,8,FALSE)=TRUE,$GG287<0),0,SUM(SUM(SUM($GG287/$P287*$GQ287)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D287))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A287,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV287*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A287,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW287*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU287:$DA287,$EU287,$EA287:$EF287,$FA287)-SUM(SUM($BW287:$CB287)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD287:$DJ287,$FC287,$EG287:$EL287,$FI287)-SUM(SUM($CC287:$CH287)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM287:$DS287,$FK287,$EM287:$ER287,$FQ287)-SUM(SUM($CI287:$CN287)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO287,$CU287:$DA287,$EU287,$EW287,$EY287,$EA287:$EF287,$FA287,$CP287,$DD287:$DJ287,$FC287,$FE287,$FG287,$EG287:$EL287,$FI287)/$P287*$S287)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO287,$CU287:$DA287,$EU287,$EW287,$EY287,$EA287:$EF287,$FA287,$CP287,$DD287:$DJ287,$FC287,$FE287,$FG287,$EG287:$EL287,$FI287)/$P287*$V287)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ287,$DM287:$DS287,$FK287,$FM287,$FO287,$EM287:$ER287,$FQ287)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D287,BslnAllctnCrrnt!$A$1<=$E287),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK287=\"FSP1\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$Q287,BslnAllctnCrrnt!$A$1<$R287),SUM(BslnAllctnCrrnt!$A$1-$Q287),IF(AND($AK287=\"FSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$Q287,BslnAllctnCrrnt!$A$1<$R287),SUM(BslnAllctnCrrnt!$A$1-$Q287),IF(AND($AK287=\"FSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),$I287,IF(AND($AK287=\"SSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$Q287,BslnAllctnCrrnt!$A$1<$R287),SUM(BslnAllctnCrrnt!$A$1-$Q287),IF(AND($AK287=\"SSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),$I287,0)))))","v":0},{"$f":"IF(AND($AK287=\"FSP1\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$Q287,BslnAllctnCrrnt!$A$1<$R287),SUM($I287-$HG287),IF(AND($AK287=\"FSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$Q287,BslnAllctnCrrnt!$A$1<$R287),SUM($I287-$HG287),IF(AND($AK287=\"FSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM($I287-$HG287),IF(AND($AK287=\"SSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$Q287,BslnAllctnCrrnt!$A$1<$R287),SUM($I287-$HG287),IF(AND($AK287=\"SSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM($I287-$HG287),0)))))","v":0},{"$f":"IF(AND($AK287=\"SSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$Q287,BslnAllctnCrrnt!$A$1<$R287),0,IF(AND(FctrChngDts!$A$2>=$D287,FctrChngDts!$B$2<$E287),IF(AND($AK287=\"SSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM(BslnAllctnCrrnt!$A$1-$T287),0),IF(AND($AK287=\"FSP2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM(BslnAllctnCrrnt!$A$1-$T287),IF(AND($AK287=\"FSP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM(BslnAllctnCrrnt!$A$1-$T287),IF(AND($AK287=\"FSP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$W287,BslnAllctnCrrnt!$A$1<$X287),$K287,IF(AND($AK287=\"FSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$Q287,BslnAllctnCrrnt!$A$1<$R287),0,IF(AND($AK287=\"FSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM(BslnAllctnCrrnt!$A$1-$T287),IF(AND($AK287=\"SSP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM(BslnAllctnCrrnt!$A$1-$T287),IF(AND($AK287=\"SSP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$W287,BslnAllctnCrrnt!$A$1<$X287),$K287,0)))))))))","v":0},{"$f":"IF(AND($AK287=\"SSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$Q287,BslnAllctnCrrnt!$A$1<$R287),SUM($K287-$HI287),IF(AND($AK287=\"SSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM($K287-$HI287),IF(AND($AK287=\"FSP2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM($K287-$HI287),IF(AND($AK287=\"FSP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM($K287-$HI287),IF(AND($AK287=\"FSP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$W287,BslnAllctnCrrnt!$A$1<$X287),SUM($K287-$HI287),IF(AND($AK287=\"FSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$Q287,BslnAllctnCrrnt!$A$1<$R287),SUM($K287-$HI287),IF(AND($AK287=\"FSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM($K287-$HI287),IF(AND($AK287=\"SSP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM($K287-$HI287),IF(AND($AK287=\"SSP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$W287,BslnAllctnCrrnt!$A$1<$X287),SUM($K287-$HI287),0)))))))))","v":0},{"$f":"IF(AND($AK287=\"FSP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),0,IF(AND($AK287=\"FSP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$W287,BslnAllctnCrrnt!$A$1<$X287),SUM(BslnAllctnCrrnt!$A$1-$W287),IF(AND($AK287=\"FSP3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$W287,BslnAllctnCrrnt!$A$1<$X287),SUM(BslnAllctnCrrnt!$A$1-$W287),0)))","v":0},{"$f":"IF(AND($AK287=\"FSP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM($M287-$HK287),IF(AND($AK287=\"FSP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$W287,BslnAllctnCrrnt!$A$1<$X287),SUM($M287-$HK287),IF(AND($AK287=\"FSP3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$W287,BslnAllctnCrrnt!$A$1<$X287),SUM($M287-$HK287),0)))","v":0},{"$f":"IF(AND($AK287=\"FWP1\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$Q287,BslnAllctnCrrnt!$A$1<$R287),SUM(BslnAllctnCrrnt!$A$1-$Q287),IF(AND($AK287=\"FWP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$Q287,BslnAllctnCrrnt!$A$1<$R287),SUM(BslnAllctnCrrnt!$A$1-$Q287),IF(AND($AK287=\"FWP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),$J287,IF(AND(FctrChngDts!$A$2>=$D287,FctrChngDts!$B$2<$E287),IF(AND($AK287=\"SSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$Q287,BslnAllctnCrrnt!$A$1<$R287),SUM(BslnAllctnCrrnt!$A$1-$Q287),0),IF(AND($AK287=\"SSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),$J287,0)))))","v":0},{"$f":"IF(AND($AK287=\"FWP1\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$Q287,BslnAllctnCrrnt!$A$1<$R287),SUM($J287-$HM287),IF(AND($AK287=\"FWP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$Q287,BslnAllctnCrrnt!$A$1<$R287),SUM($J287-$HM287),IF(AND($AK287=\"FWP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM($J287-$HM287),IF(AND($AK287=\"SSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$Q287,BslnAllctnCrrnt!$A$1<$R287),SUM($J287-$HM287),IF(AND($AK287=\"SSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM($J287-$HM287),0)))))","v":0},{"$f":"IF(AND($AK287=\"FWP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$Q287,BslnAllctnCrrnt!$A$1<$R287),0,IF(AND($AK287=\"FWP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM(BslnAllctnCrrnt!$A$1-$T287),IF(AND($AK287=\"FWP2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM(BslnAllctnCrrnt!$A$1-$T287),IF(AND($AK287=\"FWP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM(BslnAllctnCrrnt!$A$1-$T287),IF(AND($AK287=\"FWP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$W287,BslnAllctnCrrnt!$A$1<$X287),$L287,IF(AND($AK287=\"SSP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM(BslnAllctnCrrnt!$A$1-$T287),IF(AND($AK287=\"SSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$Q287,BslnAllctnCrrnt!$A$1<$R287),0,IF(AND($AK287=\"SSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM(BslnAllctnCrrnt!$A$1-$T287),0))))))))","v":0},{"$f":"IF(AND($AK287=\"FWP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$Q287,BslnAllctnCrrnt!$A$1<$R287),SUM($L287-$HO287),IF(AND($AK287=\"FWP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM($L287-$HO287),IF(AND($AK287=\"FWP2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM($L287-$HO287),IF(AND($AK287=\"FWP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM($L287-$HO287),IF(AND($AK287=\"FWP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$W287,BslnAllctnCrrnt!$A$1<$X287),SUM($L287-$HO287),IF(AND($AK287=\"SSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$Q287,BslnAllctnCrrnt!$A$1<$R287),SUM($L287-$HO287),IF(AND($AK287=\"SSP1P2\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM($L287-$HO287),0)))))))","v":0},{"$f":"IF(AND($AK287=\"FWP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),0,IF(AND($AK287=\"FWP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$W287,BslnAllctnCrrnt!$A$1<$X287),SUM(BslnAllctnCrrnt!$A$1-$W287),IF(AND($AK287=\"FWP3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$W287,BslnAllctnCrrnt!$A$1<$X287),SUM(BslnAllctnCrrnt!$A$1-$W287),IF(AND($AK287=\"SSP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),0,IF(AND($AK287=\"SSP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$W287,BslnAllctnCrrnt!$A$1<$X287),SUM(BslnAllctnCrrnt!$A$1-$W287),0)))))","v":0},{"$f":"IF(AND($AK287=\"FWP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM($N287-$HQ287),IF(AND($AK287=\"FWP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$W287,BslnAllctnCrrnt!$A$1<$X287),SUM($N287-$HQ287),IF(AND($AK287=\"FWP3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$W287,BslnAllctnCrrnt!$A$1<$X287),SUM($N287-$HQ287),IF(AND($AK287=\"SSP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$T287,BslnAllctnCrrnt!$A$1<$U287),SUM($N287-$HQ287),IF(AND($AK287=\"SSP2P3\",$HF287=TRUE,BslnAllctnCrrnt!$A$1>=$W287,BslnAllctnCrrnt!$A$1<$X287),SUM($N287-$HQ287),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[287,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G288),0,IF($F288<=$G288,SUM($G288-$F288),IF($F288>$G288,SUM((Account!$L$2-Usage!$F288)+Usage!$G288+1))))","v":0},{"$f":"IF($Q288=0,0,IF($R288=0,0,IF(AND($Q288<FctrChngDts!$A$2,$R288>=FctrChngDts!$A$2),SUM($R288-FctrChngDts!$A$2+1),IF(AND($Q288>=FctrChngDts!$A$2,$R288>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q288),IF(AND($Q288>=FctrChngDts!$A$2,$R288<FctrChngDts!$B$2),SUM($R288-$Q288+1),0)))))","v":0},{"$f":"IF($Q288=0,0,IF($R288=0,0,IF(AND($Q288<FctrChngDts!$A$2,$R288>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q288),IF(AND($Q288<FctrChngDts!$A$2,$R288<FctrChngDts!$A$2),SUM($R288-$Q288+1),IF(AND($Q288>FctrChngDts!$A$2,$R288>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R288+1),0)))))","v":0},{"$f":"IF($T288=0,0,IF($U288=0,0,IF(AND($T288<FctrChngDts!$A$2,$U288>=FctrChngDts!$A$2),SUM($U288-FctrChngDts!$A$2+1),IF(AND($T288>=FctrChngDts!$A$2,$U288<FctrChngDts!$B$2),SUM($U288-$T288+1),IF(AND($T288>=FctrChngDts!$A$2,$U288>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T288)<0),0,IF(AND($T288>=FctrChngDts!$A$2,$U288>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T288),0))))))","v":0},{"$f":"IF($T288=0,0,IF($U288=0,0,IF(AND($T288<FctrChngDts!$A$2,$U288>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T288),IF(AND($T288>=FctrChngDts!$B$2,$U288>=FctrChngDts!$B$2),SUM($U288-$T288+1),IF(AND($T288<FctrChngDts!$A$2,$U288<FctrChngDts!$A$2),SUM($U288-$T288+1),IF(AND($T288>=FctrChngDts!$A$2,$U288>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U288+1),0))))))","v":0},{"$f":"IF($W288=0,0,IF($X288=0,0,IF(AND($W288>=FctrChngDts!$A$2,$X288>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W288)<0),0,IF(AND($W288>=FctrChngDts!$A$2,$X288>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W288),IF(AND($W288>=FctrChngDts!$A$2,$X288<FctrChngDts!$B$2),SUM($X288-$W288+1),IF(AND($W288<FctrChngDts!$A$2,$X288>=FctrChngDts!$A$2),SUM($X288-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W288=0,0,IF($X288=0,0,IF(AND($W288<FctrChngDts!$A$2,$X288<FctrChngDts!$A$2),SUM($X288-$W288+1),IF(AND($W288>=FctrChngDts!$A$2,$X288>=FctrChngDts!$B$2,SUM($X288-FctrChngDts!$B$2+1)<=$Y288),SUM($X288-FctrChngDts!$B$2+1),IF(AND($W288>=FctrChngDts!$A$2,$X288>=FctrChngDts!$B$2),SUM($X288-$W288+1),IF(AND($W288<FctrChngDts!$A$2,$X288>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W288),0))))))","v":0},{"$f":"IF(AND($D288>=FctrChngDts!$C$2,$E288<FctrChngDts!$E$2),\"1\",IF(AND($D288>=FctrChngDts!$E$2,$E288<FctrChngDts!$G$2),\"2\",IF(AND($D288>=FctrChngDts!$G$2,$E288<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D288>=FctrChngDts!$D$2,,IF(AND($D288>=FctrChngDts!$C$2,$D288<=FctrChngDts!$D$2),$D288,IF(AND($D288>=FctrChngDts!$C$2,$D288>=FctrChngDts!$D$2,$E288>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D288>FctrChngDts!$D$2,,IF($D288=FctrChngDts!$D$2,$D288,IF(AND($D288>=FctrChngDts!$C$2,$E288<FctrChngDts!$D$2),$E288,IF(AND($D288>=FctrChngDts!$C$2,$E288>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D288>=FctrChngDts!$D$2,$E288>=FctrChngDts!$D$2,$E288>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E288<FctrChngDts!$D$2,$E288<=FctrChngDts!$D$2),$E288,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D288<FctrChngDts!$E$2,$E288<FctrChngDts!$E$2),,IF($D288>FctrChngDts!$F$2,,IF(AND($D288>=FctrChngDts!$E$2,$D288<=FctrChngDts!$F$2),$D288,IF(AND($D288>=FctrChngDts!$E$2,$D288>=FctrChngDts!$F$2,$E288>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D288>FctrChngDts!$F$2,,IF($E288=FctrChngDts!$F$2,$E288,IF(AND($D288<FctrChngDts!$E$2,$E288<=FctrChngDts!$F$2),$E288,IF(AND($D288>=FctrChngDts!$E$2,$E288<FctrChngDts!$F$2),$E288,IF(AND($D288>=FctrChngDts!$E$2,$E288>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D288>=FctrChngDts!$F$2,$E288>=FctrChngDts!$F$2,$E288>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D288<FctrChngDts!$G$2,$E288<FctrChngDts!$G$2),,IF($D288>FctrChngDts!$H$2,,IF(AND($D288>=FctrChngDts!$G$2,$D288<=FctrChngDts!$H$2),$D288,IF(AND($D288>=FctrChngDts!$G$2,$D288>=FctrChngDts!$H$2,$E288>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D288>FctrChngDts!$H$2,,IF($E288=FctrChngDts!$H$2,$E288,IF(AND($D288<FctrChngDts!$G$2,$E288<=FctrChngDts!$H$2),$E288,IF(AND($D288>=FctrChngDts!$G$2,$E288<FctrChngDts!$H$2),$E288,IF(AND($D288>=FctrChngDts!$G$2,$E288>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D288>=FctrChngDts!$H$2,$E288>=FctrChngDts!$H$2,$E288>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A288,Tenant!$A288:$J587,6,FALSE)","v":0},{"$f":"VLOOKUP($A288,Tenant!$A288:$J587,7,FALSE)","v":0},{"$f":"VLOOKUP($A288,Tenant!$A288:$J587,10,FALSE)","v":0},0,{"$f":"IF(AND($AK288=\"FSP2\",$AJ288=FALSE,$HF288=FALSE),SUM($K288*FctrChngDts!$C$9),IF(AND($AK288=\"FSP2\",$AJ288=TRUE,$HF288=FALSE),SUM($K288*FctrChngDts!$C$10),IF(AND($AK288=\"FSP2P3\",$AJ288=FALSE,$HF288=FALSE),SUM(SUM($K288,$M288)*FctrChngDts!$C$9),IF(AND($AK288=\"FSP2P3\",$AJ288=TRUE,$HF288=FALSE),SUM(SUM($K288,$M288)*FctrChngDts!$C$10),IF(AND($AK288=\"FSP3\",$AJ288=FALSE,$HF288=FALSE),SUM($M288*FctrChngDts!$C$9),IF(AND($AK288=\"FSP3\",$AJ288=TRUE,$HF288=FALSE),SUM($M288*FctrChngDts!$C$10),IF(AND($AK288=\"FSP1\",$AJ288=FALSE,$HF288=FALSE),SUM($I288*FctrChngDts!$C$9),IF(AND($AK288=\"FSP1\",$AJ288=TRUE,$HF288=FALSE),SUM($I288*FctrChngDts!$C$10),IF(AND($AK288=\"FSP1P2\",$AJ288=FALSE,$HF288=FALSE),SUM(SUM($I288,$K288)*FctrChngDts!$C$9),IF(AND($AK288=\"FSP1P2\",$AJ288=TRUE,$HF288=FALSE),SUM(SUM($I288,$K288)*FctrChngDts!$C$10),IF(AND($Z288=\"Summer\",$AK288=\"SSP2P3\",$AJ288=FALSE,$HF288=FALSE),SUM(SUM(SUM(SUM($K288,$M288)*FctrChngDts!$C$9),SUM(SUM($L288,$N288)*FctrChngDts!$C$11))*$AF288),IF(AND($Z288=\"Summer\",$AK288=\"SSP2P3\",$AJ288=TRUE,$HF288=FALSE),SUM(SUM(SUM(SUM($K288,$M288)*FctrChngDts!$C$10),SUM(SUM($L288,$N288)*FctrChngDts!$C$12))*$AF288),IF(AND($Z288=\"Winter\",$AK288=\"SSP2P3\",$AJ288=FALSE,$HF288=FALSE),SUM(SUM(SUM(SUM($K288,$M288)*FctrChngDts!$C$9),SUM(SUM($L288,$N288)*FctrChngDts!$C$11))-$AO288),IF(AND($Z288=\"Winter\",$AK288=\"SSP2P3\",$AJ288=TRUE,$HF288=FALSE),SUM(SUM(SUM(SUM($K288,$M288)*FctrChngDts!$C$10),SUM(SUM($L288,$N288)*FctrChngDts!$C$12))-$AO288),IF(AND($Z288=\"Summer\",$AK288=\"SSP1P2\",$AJ288=FALSE,$HF288=FALSE),SUM(SUM(SUM(SUM($I288,$K288)*FctrChngDts!$C$9),SUM(SUM($J288,$L288)*FctrChngDts!$C$11))*$AF288),IF(AND($Z288=\"Summer\",$AK288=\"SSP1P2\",$AJ288=TRUE,$HF288=FALSE),SUM(SUM(SUM(SUM($I288,$K288)*FctrChngDts!$C$10),SUM(SUM($J288,$L288)*FctrChngDts!$C$12))*$AF288),IF(AND($Z288=\"Winter\",$AK288=\"SSP1P2\",$AJ288=FALSE,$HF288=FALSE),SUM(SUM(SUM(SUM($I288,$K288)*FctrChngDts!$C$9),SUM(SUM($J288,$L288)*FctrChngDts!$C$11))-$AO288),IF(AND($Z288=\"Winter\",$AK288=\"SSP1P2\",$AJ288=TRUE,$HF288=FALSE),SUM(SUM(SUM(SUM($I288,$K288)*FctrChngDts!$C$10),SUM(SUM($J288,$L288)*FctrChngDts!$C$12))-$AO288),IF(AND($AK288=\"FSP2\",$AJ288=FALSE,$HF288=TRUE),SUM(SUM($HI288*FctrChngDts!$B$9),SUM($HJ288*FctrChngDts!$C$9)),IF(AND($AK288=\"FSP2\",$AJ288=TRUE,$HF288=TRUE),SUM(SUM($HI288*FctrChngDts!$B$10),SUM($HJ288*FctrChngDts!$C$10)),IF(AND($AK288=\"FSP2P3\",$AJ288=FALSE,$HF288=TRUE),SUM(SUM(SUM($HI288,$HK288)*FctrChngDts!$B$9),SUM(SUM($HJ288,$HL288)*FctrChngDts!$C$9)),IF(AND($AK288=\"FSP2P3\",$AJ288=TRUE,$HF288=TRUE),SUM(SUM(SUM($HI288,$HK288)*FctrChngDts!$B$10),SUM(SUM($HJ288,$HL288)*FctrChngDts!$C$10)),IF(AND($AK288=\"FSP3\",$AJ288=FALSE,$HF288=TRUE),SUM(SUM($HK288*FctrChngDts!$B$9),SUM($HL288*FctrChngDts!$C$9)),IF(AND($AK288=\"FSP3\",$AJ288=TRUE,$HF288=TRUE),SUM(SUM($HK288*FctrChngDts!$B$10),SUM($HL288*FctrChngDts!$C$10)),IF(AND($AK288=\"FSP1\",$AJ288=FALSE,$HF288=TRUE),SUM(SUM($HG288*FctrChngDts!$B$9),SUM($HH288*FctrChngDts!$C$9)),IF(AND($AK288=\"FSP1\",$AJ288=TRUE,$HF288=TRUE),SUM(SUM($HG288*FctrChngDts!$B$10),SUM($HH288*FctrChngDts!$C$10)),IF(AND($AK288=\"FSP1P2\",$AJ288=FALSE,$HF288=TRUE),SUM(SUM(SUM($HG288,$HI288)*FctrChngDts!$B$9),SUM(SUM($HH288,$HJ288)*FctrChngDts!$C$9)),IF(AND($AK288=\"FSP1P2\",$AJ288=TRUE,$HF288=TRUE),SUM(SUM(SUM($HG288,$HI288)*FctrChngDts!$B$10),SUM(SUM($HG288,$HI288)*FctrChngDts!$C$10)),IF(AND($Z288=\"Summer\",$AK288=\"SSP2P3\",$AJ288=FALSE,$HF288=TRUE),SUM(SUM(SUM(SUM($HI288,$HK288)*FctrChngDts!$B$9),SUM(SUM($HJ288,$HL288)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO288,$HQ288)*FctrChngDts!$B$11),SUM(SUM($HP288,$HR288)*FctrChngDts!$C$11))*$AF288),IF(AND($Z288=\"Summer\",$AK288=\"SSP2P3\",$AJ288=TRUE,$HF288=TRUE),SUM(SUM(SUM(SUM($HI288,$HK288)*FctrChngDts!$B$10),SUM(SUM($HJ288,$HL288)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO288,$HQ288)*FctrChngDts!$B$12),SUM(SUM($HP288,$HR288)*FctrChngDts!$C$12))*$AF288),IF(AND($Z288=\"Winter\",$AK288=\"SSP2P3\",$AJ288=FALSE,$HF288=TRUE),SUM(SUM(SUM(SUM($HI288,$HK288)*FctrChngDts!$B$9),SUM(SUM($HJ288,$HL288)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO288,$HQ288)*FctrChngDts!$B$11),SUM(SUM($HP288,$HR288)*FctrChngDts!$C$11))-$AO288),IF(AND($Z288=\"Winter\",$AK288=\"SSP2P3\",$AJ288=TRUE,$HF288=TRUE),SUM(SUM(SUM(SUM($HI288,$HK288)*FctrChngDts!$B$10),SUM(SUM($HO288,$HQ288)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO288,$HQ288)*FctrChngDts!$B$12),SUM(SUM($HP288,$HR288)*FctrChngDts!$C$12))-$AO288),IF(AND($Z288=\"Summer\",$AK288=\"SSP1P2\",$AJ288=FALSE,$HF288=TRUE),SUM(SUM(SUM(SUM($HG288,$HI288)*FctrChngDts!$B$9),SUM(SUM($HH288,$HJ288)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM288,$HO288)*FctrChngDts!$B$11),SUM(SUM($HN288,$HP288)*FctrChngDts!$C$11))*$AF288),IF(AND($Z288=\"Summer\",$AK288=\"SSP1P2\",$AJ288=TRUE,$HF288=TRUE),SUM(SUM(SUM(SUM($HG288,$HI288)*FctrChngDts!$B$10),SUM(SUM($HH288,$HJ288)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM288,$HO288)*FctrChngDts!$B$12),SUM(SUM($HN288,$HP288)*FctrChngDts!$C$12))*$AF288),IF(AND($Z288=\"Winter\",$AK288=\"SSP1P2\",$AJ288=FALSE,$HF288=TRUE),SUM(SUM(SUM(SUM($HG288,$HI288)*FctrChngDts!$B$9),SUM(SUM($HH288,$HJ288)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM288,$HO288)*FctrChngDts!$B$11),SUM(SUM($HN288,$HP288)*FctrChngDts!$C$11))-$AO288),IF(AND($Z288=\"Winter\",$AK288=\"SSP1P2\",$AJ288=TRUE,$HF288=TRUE),SUM(SUM(SUM(SUM($HG288,$HI288)*FctrChngDts!$B$10),SUM(SUM($HH288,$HJ288)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM288,$HO288)*FctrChngDts!$B$12),SUM(SUM($HN288,$HP288)*FctrChngDts!$C$12))-$AO288),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK288=\"FWP1\",$AJ288=FALSE,$HF288=FALSE),SUM($J288*FctrChngDts!$C$11),IF(AND($AK288=\"FWP1\",$AJ288=TRUE,$HF288=FALSE),SUM($J288*FctrChngDts!$C$12),IF(AND($AK288=\"FWP1P2\",$AJ288=FALSE,$HF288=FALSE),SUM(SUM($J288,$L288)*FctrChngDts!$C$11),IF(AND($AK288=\"FWP1P2\",$AJ288=TRUE,$HF288=FALSE),SUM(SUM($J288,$L288)*FctrChngDts!$C$12),IF(AND($AK288=\"FWP2\",$AJ288=FALSE,$HF288=FALSE),SUM($L288*FctrChngDts!$C$11),IF(AND($AK288=\"FWP2\",$AJ288=TRUE,$HF288=FALSE),SUM($L288*FctrChngDts!$C$12),IF(AND($AK288=\"FWP2P3\",$AJ288=FALSE,$HF288=FALSE),SUM(SUM($L288,$N288)*FctrChngDts!$C$11),IF(AND($AK288=\"FWP2P3\",$AJ288=TRUE,$HF288=FALSE),SUM(SUM($L288,$N288)*FctrChngDts!$C$12),IF(AND($AK288=\"FWP3\",$AJ288=FALSE,$HF288=FALSE),SUM($N288*FctrChngDts!$C$11),IF(AND($AK288=\"FWP3\",$AJ288=TRUE,$HF288=FALSE),SUM($N288*FctrChngDts!$C$12),IF(AND($Z288=\"Winter\",$AK288=\"SSP1P2\",$AJ288=FALSE,$HF288=FALSE),SUM(SUM(SUM($I288,$K288)*FctrChngDts!$C$9),SUM(SUM($J288,$L288)*FctrChngDts!$C$11))*$AG288,IF(AND($Z288=\"Winter\",$AK288=\"SSP1P2\",$AJ288=TRUE,$HF288=FALSE),SUM(SUM(SUM($I288,$K288)*FctrChngDts!$B$10),SUM(SUM($J288,$L288)*FctrChngDts!$B$12))*$AG288,IF(AND($Z288=\"Summer\",$AK288=\"SSP1P2\",$AJ288=FALSE,$HF288=FALSE),SUM(SUM(SUM($I288,$K288)*FctrChngDts!$B$9),SUM(SUM($J288,$L288)*FctrChngDts!$B$11))-$AJ288,IF(AND($Z288=\"Summer\",$AK288=\"SSP1P2\",$AJ288=TRUE,$HF288=FALSE),SUM(SUM(SUM($I288,$K288)*FctrChngDts!$C$10),SUM(SUM($J288,$L288)*FctrChngDts!$C$12))-$AJ288,IF(AND($Z288=\"Winter\",$AK288=\"SSP2P3\",$AJ288=FALSE,$HF288=FALSE),SUM(SUM(SUM($K288,$M288)*FctrChngDts!$C$9),SUM(SUM($L288,$N288)*FctrChngDts!$C$11))*$AG288,IF(AND($Z288=\"Winter\",$AK288=\"SSP2P3\",$AJ288=TRUE,$HF288=FALSE),SUM(SUM(SUM($K288,$M288)*FctrChngDts!$C$10),SUM(SUM($L288,$N288)*FctrChngDts!$C$12))*$AG288,IF(AND($Z288=\"Summer\",$AK288=\"SSP2P3\",$AJ288=FALSE,$HF288=FALSE),SUM(SUM(SUM($K288,$M288)*FctrChngDts!$C$9),SUM(SUM($L288,$N288)*FctrChngDts!$C$11))-$AJ288,IF(AND($Z288=\"Summer\",$AK288=\"SSP2P3\",$AJ288=TRUE,$HF288=FALSE),SUM(SUM(SUM($K288,$M288)*FctrChngDts!$C$10),SUM(SUM($L288,$N288)*FctrChngDts!$C$12))-$AJ288,IF(AND($AK288=\"FWP1\",$AJ288=FALSE,$HF288=TRUE),SUM(SUM($HM288*FctrChngDts!$B$11),SUM($HN288*FctrChngDts!$C$11)),IF(AND($AK288=\"FWP1\",$AJ288=TRUE,$HF288=TRUE),SUM(SUM($HM288*FctrChngDts!$B$12),SUM($HN288*FctrChngDts!$C$12)),IF(AND($AK288=\"FWP1P2\",$AJ288=FALSE,$HF288=TRUE),SUM(SUM(SUM($HM288,$HO288)*FctrChngDts!$B$11),SUM(SUM($HN288,$HP288)*FctrChngDts!$C$11)),IF(AND($AK288=\"FWP1P2\",$AJ288=TRUE,$HF288=TRUE),SUM(SUM(SUM($HM288,$KP288)*FctrChngDts!$C$12),SUM(SUM($HN288,$HP288)*FctrChngDts!$C$12)),IF(AND($AK288=\"FWP2\",$AJ288=FALSE,$HF288=TRUE),SUM(SUM($HO288*FctrChngDts!$B$11),SUM($HO288*FctrChngDts!$C$11)),IF(AND($AK288=\"FWP2\",$AJ288=TRUE,$HF288=TRUE),SUM(SUM($HO288*FctrChngDts!$B$12),SUM($HO288*FctrChngDts!$C$12)),IF(AND($AK288=\"FWP2P3\",$AJ288=FALSE,$HF288=TRUE),SUM(SUM(SUM($HO288,$HQ288)*FctrChngDts!$C$11),SUM(SUM($HP288,$HR288)*FctrChngDts!$C$11)),IF(AND($AK288=\"FWP2P3\",$AJ288=TRUE,$HF288=TRUE),SUM(SUM(SUM($HO288,$HQ288)*FctrChngDts!$C$12),SUM(SUM($HP288,$HR288)*FctrChngDts!$C$12)),IF(AND($AK288=\"FWP3\",$AJ288=FALSE,$HF288=TRUE),SUM(SUM($HQ288*FctrChngDts!$B$11),SUM($HR288*FctrChngDts!$C$11)),IF(AND($AK288=\"FWP3\",$AJ288=TRUE,$HF288=TRUE),SUM(SUM($HQ288*FctrChngDts!$B$12),SUM($HR288*FctrChngDts!$C$12)),IF(AND($Z288=\"Winter\",$AK288=\"SSP1P2\",$AJ288=FALSE,$HF288=TRUE),SUM(SUM(SUM(SUM($HG288,$HI288)*FctrChngDts!$B$9),SUM(SUM($HH288,$HJ288)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM288,$HO288)*FctrChngDts!$B$11),SUM(SUM($HN288,$HP288)*FctrChngDts!$C$11))*$AG288),IF(AND($Z288=\"Winter\",$AK288=\"SSP1P2\",$AJ288=TRUE,$HF288=TRUE),SUM(SUM(SUM(SUM($HG288,$HI288)*FctrChngDts!$B$10), SUM(SUM($HH288,$HJ288)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM288,$HO288)*FctrChngDts!$B$12),SUM(SUM($HN288,$HP288)*FctrChngDts!$C$12))*$AG288),IF(AND($Z288=\"Summer\",$AK288=\"SSP1P2\",$AJ288=FALSE,$HF288=TRUE),SUM(SUM(SUM(SUM($HG288,$HI288)*FctrChngDts!$B$9),SUM(SUM($HH288,$HJ288)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM288,$HO288)*FctrChngDts!$B$11),SUM(SUM($HN288,$HP288)*FctrChngDts!$C$11))-$AJ288),IF(AND($Z288=\"Summer\",$AK288=\"SSP1P2\",$AJ288=TRUE,$HF288=TRUE),SUM(SUM(SUM(SUM($HG288,$HI288)*FctrChngDts!$B$10),SUM(SUM($HH288,$HJ288)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM288,$HO288)*FctrChngDts!$B$12),SUM(SUM($HN288,$HP288)*FctrChngDts!$C$12))-$AJ288),IF(AND($Z288=\"Winter\",$AK288=\"SSP2P3\",$AJ288=FALSE,$HF288=TRUE),SUM(SUM(SUM(SUM($HI288,$HK288)*FctrChngDts!$B$9),SUM(SUM($HJ288,$HL288)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO288,$HQ288)*FctrChngDts!$B$11),SUM(SUM($HP288,$HR288)*FctrChngDts!$C$11))*$AG288),IF(AND($Z288=\"Winter\",$AK288=\"SSP2P3\",$AJ288=TRUE,$HF288=TRUE),SUM(SUM(SUM(SUM($HI288,$HK288)*FctrChngDts!$B$10), SUM(SUM($HJ288,$HL288)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO288,$HQ288)*FctrChngDts!$B$12),SUM(SUM($HP288,$HR288)*FctrChngDts!$C$12))*$AG288),IF(AND($Z288=\"Summer\",$AK288=\"SSP2P3\",$AJ288=FALSE,$HF288=TRUE),SUM(SUM(SUM(SUM($HI288,$HK288)*FctrChngDts!$B$9),SUM(SUM($HJ288,$HL288)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO288,$HQ288)*FctrChngDts!$B$11),SUM(SUM($HP288,$HR288)*FctrChngDts!$C$11))-$AJ288),IF(AND($Z288=\"Summer\",$AK288=\"SSP2P3\",$AJ288=TRUE,$HF288=TRUE),SUM(SUM(SUM(SUM($HI288,$HK288)*FctrChngDts!$B$10), SUM(SUM($HJ288,$HL288)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO288,$HQ288)*FctrChngDts!$B$12),SUM(SUM($HP288,$HR288)*FctrChngDts!$C$12))-$AJ288),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK288=\"FSP1\",$AH288=TRUE,SUM(SUM(SUM($AI288*FctrChngDts!$B$13)*I288),$AR288)>$AD288),$AD288,IF(AND($AK288=\"FSP1\",$AH288=TRUE,SUM(SUM(SUM($AI288*FctrChngDts!$B$13)*$I288),$AR288)<=$AD288),SUM(SUM(SUM($AI288*FctrChngDts!$B$13)*$I288),$AR288),IF(AND($Z288=\"Summer\",$AK288=\"SSP1\",$AH288=TRUE,SUM(SUM(SUM(SUM($I288,$J288)*SUM($AI288*FctrChngDts!$B$13))*$AF288),$AR288)>$AD288),$AD288,IF(AND($Z288=\"Summer\",$AK288=\"SSP1\",$AH288=TRUE,SUM(SUM(SUM(SUM($I288,$J288)*SUM($AI288*FctrChngDts!$B$13))*$AF288),$AR288)<=$AD288),SUM(SUM(SUM(SUM($I288,$J288)*SUM($AI288*FctrChngDts!$B$13))*$AF288),$AR288),IF(AND($Z288=\"Winter\",$AK288=\"SSP1\",$AH288=TRUE,SUM(SUM(SUM(SUM($I288,$J288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AU288:$AW288)),$AR288)>$AD288),$AD288,IF(AND($Z288=\"Winter\",$AK288=\"SSP1\",$AH288=TRUE,SUM(SUM(SUM(SUM($I288,$J288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AU288:$AW288)),$AR288)<=$AD288),SUM(SUM(SUM(SUM($I288,$J288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AU288:$AW288)),$AR288),IF(AND($AK288=\"FSP1P2\",$AH288=TRUE,SUM(SUM(SUM(SUM($I288,$K288)*SUM($AI288*FctrChngDts!$B$13))*$AF288),$AR288)>$AD288),$AD288,IF(AND($AK288=\"FSP1P2\",$AH288=TRUE,SUM(SUM(SUM(SUM($I288,$K288)*SUM($AI288*FctrChngDts!$B$13))*$AF288),$AR288)<=$AD288),SUM(SUM(SUM(SUM($I288,$K288)*SUM($AI288*FctrChngDts!$B$13))*$AF288),$AR288),IF(AND($Z288=\"Summer\",$AK288=\"SSP1P2\",$AH288=TRUE,SUM(SUM(SUM(SUM($I288,$K288,$J288,$L288)*SUM($AI288*FctrChngDts!$B$13))*$AF288),$AR288)>$AD288),$AD288,IF(AND($Z288=\"Summer\",$AK288=\"SSP1P2\",$AH288=TRUE,SUM(SUM(SUM(SUM($I288,$K288,$J288,$L288)*SUM($AI288*FctrChngDts!$B$13))*$AF288),$AR288)<=$AD288),SUM(SUM(SUM(SUM($I288,$K288,$J288,$L288)*SUM($AI288*FctrChngDts!$B$13))*$AF288),$AR288),IF(AND($Z288=\"Winter\",$AK288=\"SSP1P2\",$AH288=TRUE,SUM(SUM(SUM(SUM($I288,$K288,$J288,$L288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AU288:$AW288)),$AR288)>$AD288),$AD288,IF(AND($Z288=\"Winter\",$AK288=\"SSP1P2\",$AH288=TRUE,SUM(SUM(SUM(SUM($I288,$K288,$J288,$L288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AU288:$AW288)),$AR288)<=$AD288),MIN($AD288,SUM($AL288,SUM(SUM(SUM(SUM($I288,$K288,$J288,$L288)*SUM($AI288*FctrChngDts!$B$13))*$AF288)))),IF(AND($AK288=\"FSP2\",$AH288=TRUE,SUM(SUM(SUM($AI288*FctrChngDts!$B$13)*$K288),$AR288)>$AD288),$AD288,IF(AND($AK288=\"FSP2\",$AH288=TRUE,SUM(SUM(SUM($AI288*FctrChngDts!$B$13)*$K288),$AR288)<=$AD288),SUM(SUM(SUM($AI288*FctrChngDts!$B$13)*$K288),$AR288),IF(AND($Z288=\"Summer\",$AK288=\"SSP2\",$AH288=TRUE,SUM(SUM(SUM(SUM($K288,$L288)*SUM($AI288*FctrChngDts!$B$13))*$AF288),$AR288)>$AD288),$AD288,IF(AND($Z288=\"Summer\",$AK288=\"SSP2\",$AH288=TRUE,SUM(SUM(SUM(SUM($K288,$L288)*SUM($AI288*FctrChngDts!$B$13))*$AF288),$AR288)<=$AD288),SUM(SUM(SUM(SUM($K288,$L288)*SUM($AI288*FctrChngDts!$B$13))*$AF288),$AR288),IF(AND($Z288=\"Winter\",$AK288=\"SSP2\",$AH288=TRUE,SUM(SUM(SUM(SUM($K288,$L288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AU288:$AW288)),$AR288)>$AD288),$AD288,IF(AND($Z288=\"Winter\",$AK288=\"SSP2\",$AH288=TRUE,SUM(SUM(SUM(SUM($K288,$L288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AU288:$AW288)),$AR288)<=$AD288),SUM(SUM(SUM(SUM($K288,$L288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AU288:$AW288)),$AR288),IF(AND($AK288=\"FSP2P3\",$AH288=TRUE,SUM(SUM(SUM(SUM($K288,$M288)*SUM($AI288*FctrChngDts!$B$13))*$AF288),$AR288)>$AD288),$AD288,IF(AND($AK288=\"FSP2P3\",$AH288=TRUE,SUM(SUM(SUM(SUM($K288,$M288)*SUM($AI288*FctrChngDts!$B$13))*$AF288),$AR288)<=$AD288),SUM(SUM(SUM(SUM($K288,$M288)*SUM($AI288*FctrChngDts!$B$13))*$AF288),$AR288),IF(AND($Z288=\"Summer\",$AK288=\"SSP2P3\",$AH288=TRUE,SUM(SUM(SUM(SUM($K288,$L288,$M288,$N288)*SUM($AI288*FctrChngDts!$B$13))*$AF288),$AR288)>$AD288),$AD288,IF(AND($Z288=\"Summer\",$AK288=\"SSP2P3\",$AH288=TRUE,SUM(SUM(SUM(SUM($K288,$L288,$M288,$N288)*SUM($AI288*FctrChngDts!$B$13))*$AF288),$AR288)<=$AD288),SUM(SUM(SUM(SUM($K288,$L288,$M288,$N288)*SUM($AI288*FctrChngDts!$B$13))*$AF288),$AR288),IF(AND($Z288=\"Winter\",$AK288=\"SSP2P3\",$AH288=TRUE,SUM(SUM(SUM(SUM($K288,$L288,$M288,$N288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AU288:$AW288)),$AR288)>$AD288),$AD288,IF(AND($Z288=\"Winter\",$AK288=\"SSP2P3\",$AH288=TRUE,SUM(SUM(SUM(SUM($K288,$L288,$M288,$N288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AU288:$AW288)),$AR288)<=$AD288),SUM(SUM(SUM(SUM($K288,$L288,$M288,$N288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AU288:$AW288)),$AR288),IF(AND($AK288=\"FSP3\",$AH288=TRUE,SUM(SUM(SUM($AI288*FctrChngDts!$B$13)*$M288),$AR288)>$AD288),$AD288,IF(AND($AK288=\"FSP3\",$AH288=TRUE,SUM(SUM(SUM($AI288*FctrChngDts!$B$13)*$M288),$AR288)<=$AD288),SUM(SUM(SUM($AI288*FctrChngDts!$B$13)*$M288),$AR288),IF(AND($Z288=\"Summer\",$AK288=\"SSP3\",$AH288=TRUE,SUM(SUM(SUM(SUM($M288,$N288)*SUM($AI288*FctrChngDts!$B$13))*$AF288),$AR288)>$AD288),$AD288,IF(AND($Z288=\"Summer\",$AK288=\"SSP3\",$AH288=TRUE,SUM(SUM(SUM(SUM($M288,$N288)*SUM($AI288*FctrChngDts!$B$13))*$AF288),$AR288)<=$AD288),SUM(SUM(SUM(SUM($M288,$N288)*SUM($AI288*FctrChngDts!$B$13))*$AF288),$AR288),IF(AND($Z288=\"Winter\",$AK288=\"SSP3\",$AH288=TRUE,SUM(SUM(SUM(SUM($M288,$N288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AU288:$AW288)),$AR288)>$AD288),$AD288,IF(AND($Z288=\"Winter\",$AK288=\"SSP3\",$AH288=TRUE,SUM(SUM(SUM(SUM($M288,$N288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AU288:$AW288)),$AR288)<=$AD288),SUM(SUM(SUM(SUM($M288,$N288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AU288:$AW288)),$AR288),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK288=\"FWP1\",$AH288=TRUE,SUM(SUM(SUM($AI288*FctrChngDts!$B$13)*$J288),$AU288)>$AE288),$AE288,IF(AND($AK288=\"FWP1\",$AH288=TRUE,SUM(SUM(SUM($AI288*FctrChngDts!$B$13)*$J288),$AU288)<=$AE288),SUM(SUM(SUM($AI288*FctrChngDts!$B$13)*$J288),$AU288),IF(AND($Z288=\"Winter\",$AK288=\"SSP1\",$AH288=TRUE,SUM(SUM(SUM(SUM($I288,$J288)*SUM($AI288*FctrChngDts!$B$13))*$AG288),$AU288)>$AE288),$AE288,IF(AND($Z288=\"Winter\",$AK288=\"SSP1\",$AH288=TRUE,SUM(SUM(SUM(SUM($I288,$J288)*SUM($AI288*FctrChngDts!$B$13))*$AG288),$AU288)<=$AE288),SUM(SUM(SUM(SUM($I288,$J288)*SUM($AI288*FctrChngDts!$B$13))*$AG288),$AU288),IF(AND($Z288=\"Summer\",$AK288=\"SSP1\",$AH288=TRUE,SUM(SUM(SUM(SUM($I288,$J288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AR288:$AT288)),$AU288)>$AE288),$AE288,IF(AND($Z288=\"Summer\",$AK288=\"SSP1\",$AH288=TRUE,SUM(SUM(SUM(SUM($I288,$J288)*SUM($AI288*FctrChngDts!$B$13))- SUM($AR288:$AT288)),$AU288)<=$AE288),SUM(SUM(SUM(SUM($I288,$J288)*SUM($AI288*FctrChngDts!$B$13))- SUM($AR288:$AT288)),$AU288),IF(AND($AK288=\"FWP1P2\",$AH288=TRUE,SUM(SUM(SUM(SUM($J288,$L288)*SUM($AI288*FctrChngDts!$B$13))*$AG288),$AU288)>$AE288),$AE288,IF(AND($AK288=\"FWP1P2\",$AH288=TRUE,SUM(SUM(SUM(SUM($J288,$L288)*SUM($AI288*FctrChngDts!$B$13))*$AG288),$AU288)<=$AE288),SUM(SUM(SUM(SUM($J288,$L288)*SUM($AI288*FctrChngDts!$B$13))*$AG288),$AU288),IF(AND($Z288=\"Winter\",$AK288=\"SSP1P2\",$AH288=TRUE,SUM(SUM(SUM(SUM($I288,$K288,$J288,$L288)*SUM($AI288*FctrChngDts!$B$13))*$AG288),$AU288)>$AE288),$AE288,IF(AND($Z288=\"Winter\",$AK288=\"SSP1P2\",$AH288=TRUE,SUM(SUM(SUM(SUM($I288,$K288,$J288,$L288)*SUM($AI288*FctrChngDts!$B$13))*$AG288),$AU288)<=$AE288),SUM(SUM(SUM(SUM($I288,$K288,$J288,$L288)*SUM($AI288*FctrChngDts!$B$13))*$AG288),$AU288),IF(AND($Z288=\"Summer\",$AK288=\"SSP1P2\",$AH288=TRUE,SUM(SUM(SUM(SUM($I288,$K288,$J288,$L288)*SUM($AI288*FctrChngDts!$B$13))- SUM($AR288:$AT288)),$AU288)>$AE288),$AE288,IF(AND($Z288=\"Summer\",$AK288=\"SSP1P2\",$AH288=TRUE,SUM(SUM(SUM(SUM($I288,$K288,$J288,$L288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AR288:$AT288)),$AU288)<=$AE288),SUM(SUM(SUM(SUM($I288,$K288,$J288,$L288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AR288:$AT288)),$AU288),IF(AND($AK288=\"FWP2\",$AH288=TRUE,SUM(SUM(SUM($AI288*FctrChngDts!$B$13)*$L288),$AU288)>$AE288),$AE288,IF(AND($AK288=\"FWP2\",$AH288=TRUE,SUM(SUM(SUM($AI288*FctrChngDts!$B$13)*$L288),$AU288)<=$AE288),SUM(SUM(SUM($AI288*FctrChngDts!$B$13)*$L288),$AU288),IF(AND($Z288=\"Winter\",$AK288=\"SSP2\",$AH288=TRUE,SUM(SUM(SUM(SUM($K288,$L288)*SUM($AI288*FctrChngDts!$B$13))*$AG288),$AU288)>$AE288),$AE288,IF(AND($Z288=\"Winter\",$AK288=\"SSP2\",$AH288=TRUE,SUM(SUM(SUM(SUM($K288,$L288)*SUM($AI288*FctrChngDts!$B$13))*$AG288),$AU288)<=$AE288),SUM(SUM(SUM(SUM($K288,$L288)*SUM($AI288*FctrChngDts!$B$13))*$AG288),$AU288),IF(AND($Z288=\"Summer\",$AK288=\"SSP2\",$AH288=TRUE,SUM(SUM(SUM(SUM($K288,$L288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AR288:$AT288)),$AU288)>$AE288),$AE288,IF(AND($Z288=\"Summer\",$AK288=\"SSP2\",$AH288=TRUE,SUM(SUM(SUM(SUM($K288,$L288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AR288:$AT288)),$AU288)<=$AE288),SUM(SUM(SUM(SUM($K288,$L288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AR288:$AT288)),$AU288),IF(AND($AK288=\"FWP2P3\",$AH288=TRUE,SUM(SUM(SUM(SUM($L288,$N288)*SUM($AI288*FctrChngDts!$B$13))*$AG288),$AU288)>$AE288),$AE288,IF(AND($AK288=\"FWP2P3\",$AH288=TRUE,SUM(SUM(SUM(SUM($L288,$N288)*SUM($AI288*FctrChngDts!$B$13))*$AG288),$AU288)<=$AE288),SUM(SUM(SUM(SUM($L288,$N288)*SUM($AI288*FctrChngDts!$B$13))*$AG288),$AU288),IF(AND($Z288=\"Winter\",$AK288=\"SSP2P3\",$AH288=TRUE,SUM(SUM(SUM(SUM($K288,$L288,$M288,$N288)*SUM($AI288*FctrChngDts!$B$13))*$AG288),$AU288)>$AE288),$AE288,IF(AND($Z288=\"Winter\",$AK288=\"SSP2P3\",$AH288=TRUE,SUM(SUM(SUM(SUM($K288,$L288,$M288,$N288)*SUM($AI288*FctrChngDts!$B$13))*$AG288),$AU288)<=$AE288),SUM(SUM(SUM(SUM($K288,$L288,$M288,$N288)*SUM($AI288*FctrChngDts!$B$13))*$AG288),$AU288),IF(AND($Z288=\"Summer\",$AK288=\"SSP2P3\",$AH288=TRUE,SUM(SUM(SUM(SUM($K288,$L288,$M288,$N288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AR288:$AT288)),$AU288)>$AE288),$AE288,IF(AND($Z288=\"Summer\",$AK288=\"SSP2P3\",$AH288=TRUE,SUM(SUM(SUM(SUM($K288,$L288,$M288,$N288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AR288:$AT288)),$AU288)<=$AE288),SUM(SUM(SUM(SUM($K288,$L288,$M288,$N288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AR288:$AT288)),$AU288),IF(AND($AK288=\"FWP3\",$AH288=TRUE,SUM(SUM(SUM($AI288*FctrChngDts!$B$13)*$N288),$AU288)>$AE288),$AE288,IF(AND($AK288=\"FWP3\",$AH288=TRUE,SUM(SUM(SUM($AI288*FctrChngDts!$B$13)*$N288),$AU288)<=$AE288),SUM(SUM(SUM($AI288*FctrChngDts!$B$13)*$N288),$AU288),IF(AND($Z288=\"Winter\",$AK288=\"SSP3\",$AH288=TRUE,SUM(SUM(SUM(SUM($M288,$N288)*SUM($AI288*FctrChngDts!$B$13))*$AG288),$AU288)>$AE288),$AE288,IF(AND($Z288=\"Winter\",$AK288=\"SSP3\",$AH288=TRUE,SUM(SUM(SUM(SUM($M288,$N288)*SUM($AI288*FctrChngDts!$B$13))*$AG288),$AU288)<=$AE288),SUM(SUM(SUM(SUM($M288,$N288)*SUM($AI288*FctrChngDts!$B$13))*$AG288),$AU288),IF(AND($Z288=\"Summer\",$AK288=\"SSP3\",$AH288=TRUE,SUM(SUM(SUM(SUM($M288,$N288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AR288:$AT288)),$AU288)>$AE288),$AE288,IF(AND($Z288=\"Summer\",$AK288=\"SSP3\",$AH288=TRUE,SUM(SUM(SUM(SUM($M288,$N288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AR288:$AT288)),$AU288)<=$AE288),SUM(SUM(SUM(SUM($M288,$N288)*SUM($AI288*FctrChngDts!$B$13))-SUM($AR288:$AT288)),$AU288),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I288>0,$AH288=FALSE),SUM($AR288*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I288>0,$AH288=TRUE),SUM($AX288*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I288>0,$AH288=FALSE),SUM($AS288*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I288>0,$AH288=TRUE),SUM($AY288*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I288>0,$AH288=FALSE),SUM($AT288*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I288>0,$AH288=TRUE),SUM($AZ288*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J288>0,$AH288=FALSE),SUM($AU288*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J288>0,$AH288=TRUE),SUM($BA288*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J288>0,$AH288=FALSE),SUM($AV288*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J288>0,$AH288=TRUE),SUM($BB288*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J288>0,$AH288=FALSE),SUM($AW288*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J288>0,$AH288=TRUE),SUM($BC288*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K288>0,$AH288=FALSE),SUM($AR288*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K288>0,$AH288=TRUE),SUM($AX288*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K288>0,$AH288=FALSE),SUM($AS288*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K288>0,$AH288=TRUE),SUM($AY288*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K288>0,$AH288=FALSE),SUM($AT288*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K288>0,$AH288=TRUE),SUM($AZ288*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L288>0,$AH288=FALSE),SUM($AU288*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L288>0,$AH288=TRUE),SUM($BA288*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L288>0,$AH288=FALSE),SUM($AV288*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L288>0,$AH288=TRUE),SUM($BB288*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L288>0,$AH288=FALSE),SUM($AW288*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L288>0,$AH288=TRUE),SUM($BC288*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M288>0,$AH288=FALSE),SUM($AR288*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M288>0,$AH288=TRUE),SUM($AX288*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M288>0,$AH288=FALSE),SUM($AS288*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M288>0,$AH288=TRUE),SUM($AY288*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M288>0,$AH288=FALSE),SUM($AT288*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M288>0,$AH288=TRUE),SUM($AZ288*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N288>0,$AH288=FALSE),SUM($AU288*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N288>0,$AH288=TRUE),SUM($BA288*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N288>0,$AH288=FALSE),SUM($AV288*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N288>0,$AH288=TRUE),SUM($BB288*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N288>0,$AH288=FALSE),SUM($AW288*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N288>0,$AH288=TRUE),SUM($BC288*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I288=0,0,IF(AND($I288>0,$K288>0,$AH288=FALSE),SUM($AR288/$P288*$I288),IF(AND($I288>0,$K288=0,$AH288=FALSE),$AR288,IF(AND($I288>0,$K288>0,$AH288=TRUE),ROUND(MIN($HU288,SUM(SUM($I288,$K288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA288,SUM(SUM($I288,$K288)*(FctrChngDts!$B$13)*$AI288)*$IA288)),0),IF(AND($I288>0,$K288=0,$AH288=TRUE),$AX288))))),0)","v":0},{"$f":"ROUND(IF($I288=0,0,IF(AND($I288>0,$K288>0,$AH288=FALSE),SUM($AS288/$P288*$I288),IF(AND($I288>0,$K288=0,$AH288=FALSE),$AS288,IF(AND($I288>0,$K288>0,$AH288=TRUE),ROUND(MIN(SUM($HU288-$BW288),SUM(SUM($I288,$K288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA288)*3),0),IF(AND($I288>0,$K288=0,$AH288=TRUE),$AY288))))),0)","v":0},0,{"$f":"IF($J288=0,0,IF(AND($J288>0,$L288=0,$N288=0,$AH288=FALSE,$AJ288=FALSE),ROUND(MIN($HX288,SUM($AU288,$BA288)),0),IF(AND($J288>0,$L288=0,$N288=0,$AH288=TRUE,$AJ288=FALSE),ROUND(MIN($HX288,SUM($AU288,SUM($J288*$AI288*FctrChngDts!$B$13))),0),IF(AND($J288>0,$L288>0,$N288=0,$AH288=FALSE,$AJ288=FALSE),ROUND(MIN($HX288,SUM(SUM($J288,$L288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA288,SUM(SUM($J288,$L288)*(FctrChngDts!$B$13)*$AI288)*$IA288)),0),IF(AND($J288>0,$L288>0,$N288=0,$AH288=TRUE,$AJ288=FALSE),ROUND(MIN($HX288,SUM(SUM(SUM(SUM($J288,$L288)*FctrChngDts!$C$11*$IA288),SUM(SUM($J288,$L288)*SUM(FctrChngDts!$B$13*$AI288)*$IA288)))),0),IF(AND($J288>0,$L288=0,$N288=0,$AH288=FALSE,$AJ288=TRUE),ROUND(MIN($HX288,SUM($AU288,$BA288)),0),IF(AND($J288>0,$L288=0,$N288=0,$AH288=TRUE,$AJ288=TRUE),ROUND(MIN($HX288,SUM($AU288,SUM($J288*$AI288*FctrChngDts!$B$13))),0),IF(AND($J288>0,$L288>0,$N288=0,$AH288=FALSE,$AJ288=TRUE),ROUND(MIN($HX288,SUM(SUM($J288,$L288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA288,SUM(SUM($J288,$L288)*(FctrChngDts!$B$13)*$AI288)*$IA288)),0),IF(AND($J288>0,$L288>0,$N288=0,$AH288=TRUE,$AJ288=TRUE),ROUND(MIN($HX288,SUM(SUM(SUM(SUM($J288,$L288)*FctrChngDts!$C$12*$IA288),SUM(SUM($J288,$L288)*SUM(FctrChngDts!$B$13*$AI288)*$IA288)))),0))))))))))","v":0},{"$f":"IF($J288=0,0,IF(AND($J288>0,$L288=0,$N288=0,$AH288=FALSE,$AJ288=FALSE),ROUND(MIN(SUM($HX288-$BZ288),SUM($AU288*3)),0),IF(AND($J288>0,$L288=0,$N288=0,$AH288=TRUE,$AJ288=FALSE),ROUND(MIN(SUM($HX288-$BZ288),SUM(SUM($J288,$L288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA288)*3),0),IF(AND($J288>0,$L288>0,$N288=0,$AH288=FALSE,$AJ288=FALSE),ROUND(MIN(SUM($HX288-$BZ288),SUM(SUM($J288,$L288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA288)*3),0),IF(AND($J288>0,$L288>0,$N288=0,$AH288=TRUE,$AJ288=FALSE),ROUND(MIN(SUM($HX288-$BZ288),SUM(SUM($J288,$L288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA288)*3),0),IF(AND($J288>0,$L288=0,$N288=0,$AH288=FALSE,$AJ288=TRUE),ROUND(MIN(SUM($HX288-$BZ288),SUM($AU288*3)),0),IF(AND($J288>0,$L288=0,$N288=0,$AH288=TRUE,$AJ288=TRUE),ROUND(MIN(SUM($HX288-$BZ288),SUM(SUM($J288,$L288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA288)*3),0),IF(AND($J288>0,$L288>0,$N288=0,$AH288=FALSE,$AJ288=TRUE),ROUND(MIN(SUM($HX288-$BZ288),SUM(SUM($J288,$L288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA288)*3),0),IF(AND($J288>0,$L288>0,$N288=0,$AH288=TRUE,$AJ288=TRUE),ROUND(MIN(SUM($HX288-$BZ288),SUM(SUM($J288,$L288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA288)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K288=0,0,IF(AND($I288>0,$K288>0,$M288=0,$AH288=FALSE),SUM($AR288-$BW288),IF(AND($I288=0,$K288>0,$M288>0,$AH288=FALSE),SUM($AR288/$P288*$K288),IF(AND($I288=0,$K288>0,$M288=0,$AH288=FALSE),$AR288,IF($K288=0,0,IF(AND($I288>0,$K288>0,$M288=0,$AH288=TRUE),ROUND(MIN($HV288,SUM(SUM($I288,$K288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB288,SUM(SUM($I288,$K288)*(FctrChngDts!$B$13)*$AI288)*$IB288)),0),IF(AND($I288=0,$K288>0,$M288>0,$AH288=TRUE),ROUND(MIN($HV288,SUM(SUM($I288,$K288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB288,SUM(SUM($I288,$K288)*(FctrChngDts!$B$13)*$AI288)*$IB288)),0),IF(AND($I288=0,$K288>0,$M288=0,$AH288=TRUE),$AX288)))))))),0)","v":0},{"$f":"ROUND(IF($K288=0,0,IF(AND($I288>0,$K288>0,$M288=0,$AH288=FALSE),SUM($AS288-$BX288),IF(AND($I288=0,$K288>0,$M288>0,$AH288=FALSE),SUM($AS288/$P288*$K288),IF(AND($I288=0,$K288>0,$M288=0,$AH288=FALSE),$AS288,IF($K288=0,0,IF(AND($I288>0,$K288>0,$M288=0,$AH288=TRUE),ROUND(MIN(SUM($HV288-$BW288),SUM(SUM($I288,$K288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB288)*3),0),IF(AND($I288=0,$K288>0,$M288>0,$AH288=TRUE),ROUND(MIN(SUM($HV288-$BW288),SUM(SUM($I288,$K288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB288)*3),0),IF(AND($I288=0,$K288>0,$M288=0,$AH288=TRUE),$AY288)))))))),0)","v":0},0,{"$f":"IF($L288=0,0,IF(AND($J288>0,$L288>0,$N288=0,$AH288=FALSE,$AJ288=FALSE),ROUND(MIN($HY288,SUM(SUM($J288,$L288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB288,SUM(SUM($J288,$L288)*(FctrChngDts!$B$13)*$AI288)*$IB288)),0),IF(AND($J288>0,$L288>0,$N288=0,$AH288=TRUE,$AJ288=FALSE),ROUND(MIN($HY288,SUM(SUM(SUM(SUM($J288,$L288)*FctrChngDts!$C$11*$IB288),SUM(SUM($J288,$L288)*SUM(FctrChngDts!$B$13*$AI288)*$IB288)))),0),IF(AND($J288=0,$L288>0,$N288=0,$AH288=FALSE,$AJ288=FALSE),ROUND(MIN($HY288,SUM($L288*FctrChngDts!$C$11)),0),IF(AND($J288=0,$L288>0,$N288=0,$AH288=TRUE,$AJ288=FALSE),ROUND(MIN($HY288,SUM(SUM(SUM(SUM($J288,$L288)*FctrChngDts!$C$11*$IB288),SUM(SUM($J288,$L288)*SUM(FctrChngDts!$B$13*$AI288)*$IB288)))),0),IF(AND($J288>0,$L288>0,$N288=0,$AH288=FALSE,$AJ288=TRUE),ROUND(MIN($HY288,SUM(SUM($J288,$L288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB288,SUM(SUM($J288,$L288)*(FctrChngDts!$B$13)*$AI288)*$IB288)),0),IF(AND($J288>0,$L288>0,$N288=0,$AH288=TRUE,$AJ288=TRUE),ROUND(MIN($HY288,SUM(SUM(SUM(SUM($J288,$L288)*FctrChngDts!$C$12*$IB288),SUM(SUM($J288,$L288)*SUM(FctrChngDts!$B$13*$AI288)*$IB288)))),0),IF(AND($J288=0,$L288>0,$N288=0,$AH288=FALSE,$AJ288=TRUE),ROUND(MIN($HY288,SUM($L288*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J288=0,$L288>0,$N288=0,$AH288=TRUE,$AJ288=TRUE),ROUND(MIN($HY288,SUM(SUM(SUM(SUM($J288,$L288)*FctrChngDts!$C$12*$IB288),SUM(SUM($J288,$L288)*SUM(FctrChngDts!$B$13*$AI288)*$IB288)))),0))))))))))","v":0},{"$f":"IF($L288=0,0,IF(AND($J288>0,$L288>0,$N288=0,$AH288=FALSE,$AJ288=FALSE),ROUND(MIN(SUM($HY288-$CF288),SUM(SUM($J288,$L288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB288)*3),0),IF(AND($J288>0,$L288>0,$N288=0,$AH288=TRUE,$AJ288=FALSE),ROUND(MIN(SUM($HY288-$CF288),SUM(SUM($J288,$L288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB288)*3),0),IF(AND($J288=0,$L288>0,$N288=0,$AH288=FALSE,$AJ288=FALSE),ROUND(MIN(SUM($HY288-$CF288),SUM($AU288*3)),0),IF(AND($J288=0,$L288>0,$N288=0,$AH288=TRUE,$AJ288=FALSE),ROUND(MIN(SUM($HY288-$CF288),SUM(SUM($J288,$L288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB288)*3),0),IF(AND($J288>0,$L288>0,$N288=0,$AH288=FALSE,$AJ288=TRUE),ROUND(MIN(SUM($HY288-$CF288),SUM(SUM($J288,$L288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB288)*3),0),IF(AND($J288>0,$L288>0,$N288=0,$AH288=TRUE,$AJ288=TRUE),ROUND(MIN(SUM($HY288-$CF288),SUM(SUM($J288,$L288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB288)*3),0),IF(AND($J288=0,$L288>0,$N288=0,$AH288=FALSE,$AJ288=TRUE),ROUND(MIN(SUM($HY288-$CF288),SUM($AU288*3)),0),IF(AND($J288=0,$L288>0,$N288=0,$AH288=TRUE,$AJ288=TRUE),ROUND(MIN(SUM($HY288-$CF288),SUM(SUM($J288,$L288)*IF($AJ288=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB288)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S288>0,Account!$AG$2=TRUE,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH288=FALSE),SUM(Usage!$BW288:$CB288)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V288>0,Account!$AG$2=TRUE,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH288=FALSE),SUM(Usage!$CC288:$CH288)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y288>0,Account!$AG$2=TRUE,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH288=FALSE),SUM(Usage!$CI288:$CN288)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH288=TRUE,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S288),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S288)),2)","v":0},{"$f":"ROUND(IF(OR($AH288=TRUE,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V288),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V288)),2)","v":0},{"$f":"IF(OR($AH288=TRUE,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y288),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y288))","v":0},{"$f":"ROUND(IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW288),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW288)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX288),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX288)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY288),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY288)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ288),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ288)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA288),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA288)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB288),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB288)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S288),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC288),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC288)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD288),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD288)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE288),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE288)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF288),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF288)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG288),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG288)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH288),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH288)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V288),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI288),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI288))","v":0},{"$f":"IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ288),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ288))","v":0},{"$f":"IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK288),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK288))","v":0},{"$f":"IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL288),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL288))","v":0},{"$f":"IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM288),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM288))","v":0},{"$f":"IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN288),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN288))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y288)","v":0},0,0,0,0,{"$f":"IF($DW288>IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV288*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV288*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW288-IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV288*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV288*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV288<$DW288,SUM($DW288-$DV288),0))","v":0},{"$f":"IF(OR(AND($D288<=FctrChngDts!$B$14,Usage!$E288>FctrChngDts!$B$14),AND(Usage!$D288<=FctrChngDts!$C$14,Usage!$E288>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW288),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX288),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY288),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ288),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA288),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB288),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC288),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD288),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE288),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF288),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG288),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH288),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI288)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ288)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK288)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL288)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM288)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN288)","v":0},0,{"$f":"IF(AND($S288>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E288<>\"D-CARE\",Tenant!$F288=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET288=TRUE,$S288>0,$V288=0),SUM(SUM($BW288:$CB288)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET288=TRUE,$S288>0,$V288>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW288:$CB288)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET288=TRUE,$S288>0,$V288>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW288:$CB288)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S288>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S288>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S288>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV288=TRUE,$S288>0,$V288=0),SUM(SUM($BW288:$CB288)*'CRS1'!$P$2),IF(AND($EV288=TRUE,$S288>0,$V288>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW288:$CB288)*'CRS1'!$P$2),IF(AND($EV288=TRUE,$S288>0,$V288>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW288:$CB288)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S288>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX288=TRUE,$S288>0,$V288=0),SUM(SUM($BW288:$CB288)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX288=TRUE,$S288>0,$V288>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW288:$CB288)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX288=TRUE,$S288>0,$V288>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW288:$CB288)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S288>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ288=TRUE,$S288>0),SUM(SUM($BW288:$CB288)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V288>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E288<>\"D-CARE\",Tenant!$F288=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB288=TRUE,$S288>0,$V288>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC288:$CH288)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB288=TRUE,$S288>0,$V288>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC288:$CH288)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB288=TRUE,$V288>0,$Y288>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC288:$CH288)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB288=TRUE,$V288>0,$Y288>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC288:$CH288)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB288=TRUE,$S288=0,$V288>0,$Y288=0),SUM(SUM($CC288:$CH288)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V288>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V288>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V288>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD288=TRUE,$S288>0,$V288>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC288:$CH288)*'CRS2'!$P$2),IF(AND($FD288=TRUE,$S288>0,$V288>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC288:$CH288)*'CRS2'!$P$2),IF(AND($FD288=TRUE,$V288>0,$Y288>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC288:$CH288)*'CRS2'!$P$2),IF(AND($FD288=TRUE,$V288>0,$Y288>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC288:$CH288)*'CRS2'!$P$2),IF(AND($FD288=TRUE,$S288=0,$V288>0,$Y288=0),SUM(SUM($CC288:$CH288)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V288>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF288=TRUE,$S288>0,$V288>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC288:$CH288)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF288=TRUE,$S288>0,$V288>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC288:$CH288)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF288=TRUE,$V288>0,$Y288>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC288:$CH288)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF288=TRUE,$V288>0,$Y288>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC288:$CH288)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF288=TRUE,$S288=0,$V288>0,$Y288=0),SUM(SUM($CC288:$CH288)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V288>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH288=TRUE,$V288>0),SUM(SUM($CC288:$CH288)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y288>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E288<>\"D-CARE\",Tenant!$F288=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ288=TRUE,$V288=0,$Y288>0),SUM(SUM($CI288:$CN288)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ288=TRUE,$V288>0,$Y288>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI288:$CN288)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ288=TRUE,$V288>0,$Y288>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI288:$CN288)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y288>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y288>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y288>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL288=TRUE,$V288=0,$Y288>0),SUM(SUM($CI288:$CN288)*'CRS3'!$P$2),IF(AND($FL288=TRUE,$V288>0,$Y288>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI288:$CN288)*'CRS3'!$P$2),IF(AND($FL288=TRUE,$V288>0,$Y288>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI288:$CN288)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y288>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN288=TRUE,$V288=0,$Y288>0),SUM(SUM($CI288:$CN288)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN288=TRUE,$V288>0,$Y288>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI288:$CN288)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN288=TRUE,$V288>0,$Y288>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI288:$CN288)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y288>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP288=TRUE,$Y288>0),SUM(SUM($CI288:$CN288)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR288:$FT288))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO288:$CQ288,$FR288:$FT288))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA288:$EF288)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG288:$EL288)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM288:$ER288)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV288,$CO288:$CQ288,$EA288:$ER288)/$P288)*$S288*FctrChngDts!$B$15),SUM(SUM(SUM($DV288,$CO288:$CQ288,$FR288:$FT288)/$P288)*$S288*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV288,$CO288:$CQ288,$EA288:$ER288)/$P288)*$V288*FctrChngDts!$B$15),SUM(SUM(SUM($DV288,$CO288:$CQ288,$FR288:$FT288)/$P288)*$V288*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV288,$CO288:$CQ288,$EA288:$ER288)/$P288)*$Y288*FctrChngDts!$B$15),SUM(SUM(SUM($DV288,$CO288:$CQ288,$FR288:$FT288)/$P288)*$Y288*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA288*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI288*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ288*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ288,$FU288,$GF288,$GZ288:$HE288),IF(Account!$Q$2=TRUE,SUM($DZ288,$FV288,$GF288,$GZ288:$HE288),SUM($DZ288,$ES288,$FU288:$FV288,$GF288,$GZ288:$HE288)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E288),Usage!$P288,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D288,FctrChngDts!$C$17<=Usage!$E288),SUM(FctrChngDts!$C$17-Usage!$D288),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E288),Usage!$P288,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D288,FctrChngDts!$C$19<=Usage!$E288),SUM(FctrChngDts!$C$19-Usage!$D288),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK288*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK288*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL288*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL288*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D288))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A288,Tenant!$A:$J,8,FALSE)=TRUE,$GG288<0),0,SUM(SUM(SUM($GG288/$P288*$GP288)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A288,Tenant!$A:$J,8,FALSE)=TRUE,$GG288<0),0,SUM(SUM(SUM($GG288/$P288*$GQ288)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D288))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A288,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV288*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A288,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW288*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU288:$DA288,$EU288,$EA288:$EF288,$FA288)-SUM(SUM($BW288:$CB288)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD288:$DJ288,$FC288,$EG288:$EL288,$FI288)-SUM(SUM($CC288:$CH288)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM288:$DS288,$FK288,$EM288:$ER288,$FQ288)-SUM(SUM($CI288:$CN288)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO288,$CU288:$DA288,$EU288,$EW288,$EY288,$EA288:$EF288,$FA288,$CP288,$DD288:$DJ288,$FC288,$FE288,$FG288,$EG288:$EL288,$FI288)/$P288*$S288)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO288,$CU288:$DA288,$EU288,$EW288,$EY288,$EA288:$EF288,$FA288,$CP288,$DD288:$DJ288,$FC288,$FE288,$FG288,$EG288:$EL288,$FI288)/$P288*$V288)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ288,$DM288:$DS288,$FK288,$FM288,$FO288,$EM288:$ER288,$FQ288)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D288,BslnAllctnCrrnt!$A$1<=$E288),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK288=\"FSP1\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$Q288,BslnAllctnCrrnt!$A$1<$R288),SUM(BslnAllctnCrrnt!$A$1-$Q288),IF(AND($AK288=\"FSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$Q288,BslnAllctnCrrnt!$A$1<$R288),SUM(BslnAllctnCrrnt!$A$1-$Q288),IF(AND($AK288=\"FSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),$I288,IF(AND($AK288=\"SSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$Q288,BslnAllctnCrrnt!$A$1<$R288),SUM(BslnAllctnCrrnt!$A$1-$Q288),IF(AND($AK288=\"SSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),$I288,0)))))","v":0},{"$f":"IF(AND($AK288=\"FSP1\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$Q288,BslnAllctnCrrnt!$A$1<$R288),SUM($I288-$HG288),IF(AND($AK288=\"FSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$Q288,BslnAllctnCrrnt!$A$1<$R288),SUM($I288-$HG288),IF(AND($AK288=\"FSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM($I288-$HG288),IF(AND($AK288=\"SSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$Q288,BslnAllctnCrrnt!$A$1<$R288),SUM($I288-$HG288),IF(AND($AK288=\"SSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM($I288-$HG288),0)))))","v":0},{"$f":"IF(AND($AK288=\"SSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$Q288,BslnAllctnCrrnt!$A$1<$R288),0,IF(AND(FctrChngDts!$A$2>=$D288,FctrChngDts!$B$2<$E288),IF(AND($AK288=\"SSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM(BslnAllctnCrrnt!$A$1-$T288),0),IF(AND($AK288=\"FSP2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM(BslnAllctnCrrnt!$A$1-$T288),IF(AND($AK288=\"FSP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM(BslnAllctnCrrnt!$A$1-$T288),IF(AND($AK288=\"FSP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$W288,BslnAllctnCrrnt!$A$1<$X288),$K288,IF(AND($AK288=\"FSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$Q288,BslnAllctnCrrnt!$A$1<$R288),0,IF(AND($AK288=\"FSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM(BslnAllctnCrrnt!$A$1-$T288),IF(AND($AK288=\"SSP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM(BslnAllctnCrrnt!$A$1-$T288),IF(AND($AK288=\"SSP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$W288,BslnAllctnCrrnt!$A$1<$X288),$K288,0)))))))))","v":0},{"$f":"IF(AND($AK288=\"SSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$Q288,BslnAllctnCrrnt!$A$1<$R288),SUM($K288-$HI288),IF(AND($AK288=\"SSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM($K288-$HI288),IF(AND($AK288=\"FSP2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM($K288-$HI288),IF(AND($AK288=\"FSP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM($K288-$HI288),IF(AND($AK288=\"FSP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$W288,BslnAllctnCrrnt!$A$1<$X288),SUM($K288-$HI288),IF(AND($AK288=\"FSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$Q288,BslnAllctnCrrnt!$A$1<$R288),SUM($K288-$HI288),IF(AND($AK288=\"FSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM($K288-$HI288),IF(AND($AK288=\"SSP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM($K288-$HI288),IF(AND($AK288=\"SSP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$W288,BslnAllctnCrrnt!$A$1<$X288),SUM($K288-$HI288),0)))))))))","v":0},{"$f":"IF(AND($AK288=\"FSP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),0,IF(AND($AK288=\"FSP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$W288,BslnAllctnCrrnt!$A$1<$X288),SUM(BslnAllctnCrrnt!$A$1-$W288),IF(AND($AK288=\"FSP3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$W288,BslnAllctnCrrnt!$A$1<$X288),SUM(BslnAllctnCrrnt!$A$1-$W288),0)))","v":0},{"$f":"IF(AND($AK288=\"FSP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM($M288-$HK288),IF(AND($AK288=\"FSP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$W288,BslnAllctnCrrnt!$A$1<$X288),SUM($M288-$HK288),IF(AND($AK288=\"FSP3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$W288,BslnAllctnCrrnt!$A$1<$X288),SUM($M288-$HK288),0)))","v":0},{"$f":"IF(AND($AK288=\"FWP1\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$Q288,BslnAllctnCrrnt!$A$1<$R288),SUM(BslnAllctnCrrnt!$A$1-$Q288),IF(AND($AK288=\"FWP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$Q288,BslnAllctnCrrnt!$A$1<$R288),SUM(BslnAllctnCrrnt!$A$1-$Q288),IF(AND($AK288=\"FWP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),$J288,IF(AND(FctrChngDts!$A$2>=$D288,FctrChngDts!$B$2<$E288),IF(AND($AK288=\"SSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$Q288,BslnAllctnCrrnt!$A$1<$R288),SUM(BslnAllctnCrrnt!$A$1-$Q288),0),IF(AND($AK288=\"SSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),$J288,0)))))","v":0},{"$f":"IF(AND($AK288=\"FWP1\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$Q288,BslnAllctnCrrnt!$A$1<$R288),SUM($J288-$HM288),IF(AND($AK288=\"FWP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$Q288,BslnAllctnCrrnt!$A$1<$R288),SUM($J288-$HM288),IF(AND($AK288=\"FWP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM($J288-$HM288),IF(AND($AK288=\"SSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$Q288,BslnAllctnCrrnt!$A$1<$R288),SUM($J288-$HM288),IF(AND($AK288=\"SSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM($J288-$HM288),0)))))","v":0},{"$f":"IF(AND($AK288=\"FWP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$Q288,BslnAllctnCrrnt!$A$1<$R288),0,IF(AND($AK288=\"FWP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM(BslnAllctnCrrnt!$A$1-$T288),IF(AND($AK288=\"FWP2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM(BslnAllctnCrrnt!$A$1-$T288),IF(AND($AK288=\"FWP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM(BslnAllctnCrrnt!$A$1-$T288),IF(AND($AK288=\"FWP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$W288,BslnAllctnCrrnt!$A$1<$X288),$L288,IF(AND($AK288=\"SSP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM(BslnAllctnCrrnt!$A$1-$T288),IF(AND($AK288=\"SSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$Q288,BslnAllctnCrrnt!$A$1<$R288),0,IF(AND($AK288=\"SSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM(BslnAllctnCrrnt!$A$1-$T288),0))))))))","v":0},{"$f":"IF(AND($AK288=\"FWP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$Q288,BslnAllctnCrrnt!$A$1<$R288),SUM($L288-$HO288),IF(AND($AK288=\"FWP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM($L288-$HO288),IF(AND($AK288=\"FWP2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM($L288-$HO288),IF(AND($AK288=\"FWP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM($L288-$HO288),IF(AND($AK288=\"FWP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$W288,BslnAllctnCrrnt!$A$1<$X288),SUM($L288-$HO288),IF(AND($AK288=\"SSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$Q288,BslnAllctnCrrnt!$A$1<$R288),SUM($L288-$HO288),IF(AND($AK288=\"SSP1P2\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM($L288-$HO288),0)))))))","v":0},{"$f":"IF(AND($AK288=\"FWP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),0,IF(AND($AK288=\"FWP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$W288,BslnAllctnCrrnt!$A$1<$X288),SUM(BslnAllctnCrrnt!$A$1-$W288),IF(AND($AK288=\"FWP3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$W288,BslnAllctnCrrnt!$A$1<$X288),SUM(BslnAllctnCrrnt!$A$1-$W288),IF(AND($AK288=\"SSP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),0,IF(AND($AK288=\"SSP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$W288,BslnAllctnCrrnt!$A$1<$X288),SUM(BslnAllctnCrrnt!$A$1-$W288),0)))))","v":0},{"$f":"IF(AND($AK288=\"FWP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM($N288-$HQ288),IF(AND($AK288=\"FWP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$W288,BslnAllctnCrrnt!$A$1<$X288),SUM($N288-$HQ288),IF(AND($AK288=\"FWP3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$W288,BslnAllctnCrrnt!$A$1<$X288),SUM($N288-$HQ288),IF(AND($AK288=\"SSP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$T288,BslnAllctnCrrnt!$A$1<$U288),SUM($N288-$HQ288),IF(AND($AK288=\"SSP2P3\",$HF288=TRUE,BslnAllctnCrrnt!$A$1>=$W288,BslnAllctnCrrnt!$A$1<$X288),SUM($N288-$HQ288),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[288,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G289),0,IF($F289<=$G289,SUM($G289-$F289),IF($F289>$G289,SUM((Account!$L$2-Usage!$F289)+Usage!$G289+1))))","v":0},{"$f":"IF($Q289=0,0,IF($R289=0,0,IF(AND($Q289<FctrChngDts!$A$2,$R289>=FctrChngDts!$A$2),SUM($R289-FctrChngDts!$A$2+1),IF(AND($Q289>=FctrChngDts!$A$2,$R289>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q289),IF(AND($Q289>=FctrChngDts!$A$2,$R289<FctrChngDts!$B$2),SUM($R289-$Q289+1),0)))))","v":0},{"$f":"IF($Q289=0,0,IF($R289=0,0,IF(AND($Q289<FctrChngDts!$A$2,$R289>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q289),IF(AND($Q289<FctrChngDts!$A$2,$R289<FctrChngDts!$A$2),SUM($R289-$Q289+1),IF(AND($Q289>FctrChngDts!$A$2,$R289>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R289+1),0)))))","v":0},{"$f":"IF($T289=0,0,IF($U289=0,0,IF(AND($T289<FctrChngDts!$A$2,$U289>=FctrChngDts!$A$2),SUM($U289-FctrChngDts!$A$2+1),IF(AND($T289>=FctrChngDts!$A$2,$U289<FctrChngDts!$B$2),SUM($U289-$T289+1),IF(AND($T289>=FctrChngDts!$A$2,$U289>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T289)<0),0,IF(AND($T289>=FctrChngDts!$A$2,$U289>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T289),0))))))","v":0},{"$f":"IF($T289=0,0,IF($U289=0,0,IF(AND($T289<FctrChngDts!$A$2,$U289>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T289),IF(AND($T289>=FctrChngDts!$B$2,$U289>=FctrChngDts!$B$2),SUM($U289-$T289+1),IF(AND($T289<FctrChngDts!$A$2,$U289<FctrChngDts!$A$2),SUM($U289-$T289+1),IF(AND($T289>=FctrChngDts!$A$2,$U289>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U289+1),0))))))","v":0},{"$f":"IF($W289=0,0,IF($X289=0,0,IF(AND($W289>=FctrChngDts!$A$2,$X289>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W289)<0),0,IF(AND($W289>=FctrChngDts!$A$2,$X289>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W289),IF(AND($W289>=FctrChngDts!$A$2,$X289<FctrChngDts!$B$2),SUM($X289-$W289+1),IF(AND($W289<FctrChngDts!$A$2,$X289>=FctrChngDts!$A$2),SUM($X289-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W289=0,0,IF($X289=0,0,IF(AND($W289<FctrChngDts!$A$2,$X289<FctrChngDts!$A$2),SUM($X289-$W289+1),IF(AND($W289>=FctrChngDts!$A$2,$X289>=FctrChngDts!$B$2,SUM($X289-FctrChngDts!$B$2+1)<=$Y289),SUM($X289-FctrChngDts!$B$2+1),IF(AND($W289>=FctrChngDts!$A$2,$X289>=FctrChngDts!$B$2),SUM($X289-$W289+1),IF(AND($W289<FctrChngDts!$A$2,$X289>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W289),0))))))","v":0},{"$f":"IF(AND($D289>=FctrChngDts!$C$2,$E289<FctrChngDts!$E$2),\"1\",IF(AND($D289>=FctrChngDts!$E$2,$E289<FctrChngDts!$G$2),\"2\",IF(AND($D289>=FctrChngDts!$G$2,$E289<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D289>=FctrChngDts!$D$2,,IF(AND($D289>=FctrChngDts!$C$2,$D289<=FctrChngDts!$D$2),$D289,IF(AND($D289>=FctrChngDts!$C$2,$D289>=FctrChngDts!$D$2,$E289>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D289>FctrChngDts!$D$2,,IF($D289=FctrChngDts!$D$2,$D289,IF(AND($D289>=FctrChngDts!$C$2,$E289<FctrChngDts!$D$2),$E289,IF(AND($D289>=FctrChngDts!$C$2,$E289>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D289>=FctrChngDts!$D$2,$E289>=FctrChngDts!$D$2,$E289>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E289<FctrChngDts!$D$2,$E289<=FctrChngDts!$D$2),$E289,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D289<FctrChngDts!$E$2,$E289<FctrChngDts!$E$2),,IF($D289>FctrChngDts!$F$2,,IF(AND($D289>=FctrChngDts!$E$2,$D289<=FctrChngDts!$F$2),$D289,IF(AND($D289>=FctrChngDts!$E$2,$D289>=FctrChngDts!$F$2,$E289>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D289>FctrChngDts!$F$2,,IF($E289=FctrChngDts!$F$2,$E289,IF(AND($D289<FctrChngDts!$E$2,$E289<=FctrChngDts!$F$2),$E289,IF(AND($D289>=FctrChngDts!$E$2,$E289<FctrChngDts!$F$2),$E289,IF(AND($D289>=FctrChngDts!$E$2,$E289>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D289>=FctrChngDts!$F$2,$E289>=FctrChngDts!$F$2,$E289>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D289<FctrChngDts!$G$2,$E289<FctrChngDts!$G$2),,IF($D289>FctrChngDts!$H$2,,IF(AND($D289>=FctrChngDts!$G$2,$D289<=FctrChngDts!$H$2),$D289,IF(AND($D289>=FctrChngDts!$G$2,$D289>=FctrChngDts!$H$2,$E289>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D289>FctrChngDts!$H$2,,IF($E289=FctrChngDts!$H$2,$E289,IF(AND($D289<FctrChngDts!$G$2,$E289<=FctrChngDts!$H$2),$E289,IF(AND($D289>=FctrChngDts!$G$2,$E289<FctrChngDts!$H$2),$E289,IF(AND($D289>=FctrChngDts!$G$2,$E289>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D289>=FctrChngDts!$H$2,$E289>=FctrChngDts!$H$2,$E289>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A289,Tenant!$A289:$J588,6,FALSE)","v":0},{"$f":"VLOOKUP($A289,Tenant!$A289:$J588,7,FALSE)","v":0},{"$f":"VLOOKUP($A289,Tenant!$A289:$J588,10,FALSE)","v":0},0,{"$f":"IF(AND($AK289=\"FSP2\",$AJ289=FALSE,$HF289=FALSE),SUM($K289*FctrChngDts!$C$9),IF(AND($AK289=\"FSP2\",$AJ289=TRUE,$HF289=FALSE),SUM($K289*FctrChngDts!$C$10),IF(AND($AK289=\"FSP2P3\",$AJ289=FALSE,$HF289=FALSE),SUM(SUM($K289,$M289)*FctrChngDts!$C$9),IF(AND($AK289=\"FSP2P3\",$AJ289=TRUE,$HF289=FALSE),SUM(SUM($K289,$M289)*FctrChngDts!$C$10),IF(AND($AK289=\"FSP3\",$AJ289=FALSE,$HF289=FALSE),SUM($M289*FctrChngDts!$C$9),IF(AND($AK289=\"FSP3\",$AJ289=TRUE,$HF289=FALSE),SUM($M289*FctrChngDts!$C$10),IF(AND($AK289=\"FSP1\",$AJ289=FALSE,$HF289=FALSE),SUM($I289*FctrChngDts!$C$9),IF(AND($AK289=\"FSP1\",$AJ289=TRUE,$HF289=FALSE),SUM($I289*FctrChngDts!$C$10),IF(AND($AK289=\"FSP1P2\",$AJ289=FALSE,$HF289=FALSE),SUM(SUM($I289,$K289)*FctrChngDts!$C$9),IF(AND($AK289=\"FSP1P2\",$AJ289=TRUE,$HF289=FALSE),SUM(SUM($I289,$K289)*FctrChngDts!$C$10),IF(AND($Z289=\"Summer\",$AK289=\"SSP2P3\",$AJ289=FALSE,$HF289=FALSE),SUM(SUM(SUM(SUM($K289,$M289)*FctrChngDts!$C$9),SUM(SUM($L289,$N289)*FctrChngDts!$C$11))*$AF289),IF(AND($Z289=\"Summer\",$AK289=\"SSP2P3\",$AJ289=TRUE,$HF289=FALSE),SUM(SUM(SUM(SUM($K289,$M289)*FctrChngDts!$C$10),SUM(SUM($L289,$N289)*FctrChngDts!$C$12))*$AF289),IF(AND($Z289=\"Winter\",$AK289=\"SSP2P3\",$AJ289=FALSE,$HF289=FALSE),SUM(SUM(SUM(SUM($K289,$M289)*FctrChngDts!$C$9),SUM(SUM($L289,$N289)*FctrChngDts!$C$11))-$AO289),IF(AND($Z289=\"Winter\",$AK289=\"SSP2P3\",$AJ289=TRUE,$HF289=FALSE),SUM(SUM(SUM(SUM($K289,$M289)*FctrChngDts!$C$10),SUM(SUM($L289,$N289)*FctrChngDts!$C$12))-$AO289),IF(AND($Z289=\"Summer\",$AK289=\"SSP1P2\",$AJ289=FALSE,$HF289=FALSE),SUM(SUM(SUM(SUM($I289,$K289)*FctrChngDts!$C$9),SUM(SUM($J289,$L289)*FctrChngDts!$C$11))*$AF289),IF(AND($Z289=\"Summer\",$AK289=\"SSP1P2\",$AJ289=TRUE,$HF289=FALSE),SUM(SUM(SUM(SUM($I289,$K289)*FctrChngDts!$C$10),SUM(SUM($J289,$L289)*FctrChngDts!$C$12))*$AF289),IF(AND($Z289=\"Winter\",$AK289=\"SSP1P2\",$AJ289=FALSE,$HF289=FALSE),SUM(SUM(SUM(SUM($I289,$K289)*FctrChngDts!$C$9),SUM(SUM($J289,$L289)*FctrChngDts!$C$11))-$AO289),IF(AND($Z289=\"Winter\",$AK289=\"SSP1P2\",$AJ289=TRUE,$HF289=FALSE),SUM(SUM(SUM(SUM($I289,$K289)*FctrChngDts!$C$10),SUM(SUM($J289,$L289)*FctrChngDts!$C$12))-$AO289),IF(AND($AK289=\"FSP2\",$AJ289=FALSE,$HF289=TRUE),SUM(SUM($HI289*FctrChngDts!$B$9),SUM($HJ289*FctrChngDts!$C$9)),IF(AND($AK289=\"FSP2\",$AJ289=TRUE,$HF289=TRUE),SUM(SUM($HI289*FctrChngDts!$B$10),SUM($HJ289*FctrChngDts!$C$10)),IF(AND($AK289=\"FSP2P3\",$AJ289=FALSE,$HF289=TRUE),SUM(SUM(SUM($HI289,$HK289)*FctrChngDts!$B$9),SUM(SUM($HJ289,$HL289)*FctrChngDts!$C$9)),IF(AND($AK289=\"FSP2P3\",$AJ289=TRUE,$HF289=TRUE),SUM(SUM(SUM($HI289,$HK289)*FctrChngDts!$B$10),SUM(SUM($HJ289,$HL289)*FctrChngDts!$C$10)),IF(AND($AK289=\"FSP3\",$AJ289=FALSE,$HF289=TRUE),SUM(SUM($HK289*FctrChngDts!$B$9),SUM($HL289*FctrChngDts!$C$9)),IF(AND($AK289=\"FSP3\",$AJ289=TRUE,$HF289=TRUE),SUM(SUM($HK289*FctrChngDts!$B$10),SUM($HL289*FctrChngDts!$C$10)),IF(AND($AK289=\"FSP1\",$AJ289=FALSE,$HF289=TRUE),SUM(SUM($HG289*FctrChngDts!$B$9),SUM($HH289*FctrChngDts!$C$9)),IF(AND($AK289=\"FSP1\",$AJ289=TRUE,$HF289=TRUE),SUM(SUM($HG289*FctrChngDts!$B$10),SUM($HH289*FctrChngDts!$C$10)),IF(AND($AK289=\"FSP1P2\",$AJ289=FALSE,$HF289=TRUE),SUM(SUM(SUM($HG289,$HI289)*FctrChngDts!$B$9),SUM(SUM($HH289,$HJ289)*FctrChngDts!$C$9)),IF(AND($AK289=\"FSP1P2\",$AJ289=TRUE,$HF289=TRUE),SUM(SUM(SUM($HG289,$HI289)*FctrChngDts!$B$10),SUM(SUM($HG289,$HI289)*FctrChngDts!$C$10)),IF(AND($Z289=\"Summer\",$AK289=\"SSP2P3\",$AJ289=FALSE,$HF289=TRUE),SUM(SUM(SUM(SUM($HI289,$HK289)*FctrChngDts!$B$9),SUM(SUM($HJ289,$HL289)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO289,$HQ289)*FctrChngDts!$B$11),SUM(SUM($HP289,$HR289)*FctrChngDts!$C$11))*$AF289),IF(AND($Z289=\"Summer\",$AK289=\"SSP2P3\",$AJ289=TRUE,$HF289=TRUE),SUM(SUM(SUM(SUM($HI289,$HK289)*FctrChngDts!$B$10),SUM(SUM($HJ289,$HL289)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO289,$HQ289)*FctrChngDts!$B$12),SUM(SUM($HP289,$HR289)*FctrChngDts!$C$12))*$AF289),IF(AND($Z289=\"Winter\",$AK289=\"SSP2P3\",$AJ289=FALSE,$HF289=TRUE),SUM(SUM(SUM(SUM($HI289,$HK289)*FctrChngDts!$B$9),SUM(SUM($HJ289,$HL289)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO289,$HQ289)*FctrChngDts!$B$11),SUM(SUM($HP289,$HR289)*FctrChngDts!$C$11))-$AO289),IF(AND($Z289=\"Winter\",$AK289=\"SSP2P3\",$AJ289=TRUE,$HF289=TRUE),SUM(SUM(SUM(SUM($HI289,$HK289)*FctrChngDts!$B$10),SUM(SUM($HO289,$HQ289)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO289,$HQ289)*FctrChngDts!$B$12),SUM(SUM($HP289,$HR289)*FctrChngDts!$C$12))-$AO289),IF(AND($Z289=\"Summer\",$AK289=\"SSP1P2\",$AJ289=FALSE,$HF289=TRUE),SUM(SUM(SUM(SUM($HG289,$HI289)*FctrChngDts!$B$9),SUM(SUM($HH289,$HJ289)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM289,$HO289)*FctrChngDts!$B$11),SUM(SUM($HN289,$HP289)*FctrChngDts!$C$11))*$AF289),IF(AND($Z289=\"Summer\",$AK289=\"SSP1P2\",$AJ289=TRUE,$HF289=TRUE),SUM(SUM(SUM(SUM($HG289,$HI289)*FctrChngDts!$B$10),SUM(SUM($HH289,$HJ289)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM289,$HO289)*FctrChngDts!$B$12),SUM(SUM($HN289,$HP289)*FctrChngDts!$C$12))*$AF289),IF(AND($Z289=\"Winter\",$AK289=\"SSP1P2\",$AJ289=FALSE,$HF289=TRUE),SUM(SUM(SUM(SUM($HG289,$HI289)*FctrChngDts!$B$9),SUM(SUM($HH289,$HJ289)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM289,$HO289)*FctrChngDts!$B$11),SUM(SUM($HN289,$HP289)*FctrChngDts!$C$11))-$AO289),IF(AND($Z289=\"Winter\",$AK289=\"SSP1P2\",$AJ289=TRUE,$HF289=TRUE),SUM(SUM(SUM(SUM($HG289,$HI289)*FctrChngDts!$B$10),SUM(SUM($HH289,$HJ289)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM289,$HO289)*FctrChngDts!$B$12),SUM(SUM($HN289,$HP289)*FctrChngDts!$C$12))-$AO289),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK289=\"FWP1\",$AJ289=FALSE,$HF289=FALSE),SUM($J289*FctrChngDts!$C$11),IF(AND($AK289=\"FWP1\",$AJ289=TRUE,$HF289=FALSE),SUM($J289*FctrChngDts!$C$12),IF(AND($AK289=\"FWP1P2\",$AJ289=FALSE,$HF289=FALSE),SUM(SUM($J289,$L289)*FctrChngDts!$C$11),IF(AND($AK289=\"FWP1P2\",$AJ289=TRUE,$HF289=FALSE),SUM(SUM($J289,$L289)*FctrChngDts!$C$12),IF(AND($AK289=\"FWP2\",$AJ289=FALSE,$HF289=FALSE),SUM($L289*FctrChngDts!$C$11),IF(AND($AK289=\"FWP2\",$AJ289=TRUE,$HF289=FALSE),SUM($L289*FctrChngDts!$C$12),IF(AND($AK289=\"FWP2P3\",$AJ289=FALSE,$HF289=FALSE),SUM(SUM($L289,$N289)*FctrChngDts!$C$11),IF(AND($AK289=\"FWP2P3\",$AJ289=TRUE,$HF289=FALSE),SUM(SUM($L289,$N289)*FctrChngDts!$C$12),IF(AND($AK289=\"FWP3\",$AJ289=FALSE,$HF289=FALSE),SUM($N289*FctrChngDts!$C$11),IF(AND($AK289=\"FWP3\",$AJ289=TRUE,$HF289=FALSE),SUM($N289*FctrChngDts!$C$12),IF(AND($Z289=\"Winter\",$AK289=\"SSP1P2\",$AJ289=FALSE,$HF289=FALSE),SUM(SUM(SUM($I289,$K289)*FctrChngDts!$C$9),SUM(SUM($J289,$L289)*FctrChngDts!$C$11))*$AG289,IF(AND($Z289=\"Winter\",$AK289=\"SSP1P2\",$AJ289=TRUE,$HF289=FALSE),SUM(SUM(SUM($I289,$K289)*FctrChngDts!$B$10),SUM(SUM($J289,$L289)*FctrChngDts!$B$12))*$AG289,IF(AND($Z289=\"Summer\",$AK289=\"SSP1P2\",$AJ289=FALSE,$HF289=FALSE),SUM(SUM(SUM($I289,$K289)*FctrChngDts!$B$9),SUM(SUM($J289,$L289)*FctrChngDts!$B$11))-$AJ289,IF(AND($Z289=\"Summer\",$AK289=\"SSP1P2\",$AJ289=TRUE,$HF289=FALSE),SUM(SUM(SUM($I289,$K289)*FctrChngDts!$C$10),SUM(SUM($J289,$L289)*FctrChngDts!$C$12))-$AJ289,IF(AND($Z289=\"Winter\",$AK289=\"SSP2P3\",$AJ289=FALSE,$HF289=FALSE),SUM(SUM(SUM($K289,$M289)*FctrChngDts!$C$9),SUM(SUM($L289,$N289)*FctrChngDts!$C$11))*$AG289,IF(AND($Z289=\"Winter\",$AK289=\"SSP2P3\",$AJ289=TRUE,$HF289=FALSE),SUM(SUM(SUM($K289,$M289)*FctrChngDts!$C$10),SUM(SUM($L289,$N289)*FctrChngDts!$C$12))*$AG289,IF(AND($Z289=\"Summer\",$AK289=\"SSP2P3\",$AJ289=FALSE,$HF289=FALSE),SUM(SUM(SUM($K289,$M289)*FctrChngDts!$C$9),SUM(SUM($L289,$N289)*FctrChngDts!$C$11))-$AJ289,IF(AND($Z289=\"Summer\",$AK289=\"SSP2P3\",$AJ289=TRUE,$HF289=FALSE),SUM(SUM(SUM($K289,$M289)*FctrChngDts!$C$10),SUM(SUM($L289,$N289)*FctrChngDts!$C$12))-$AJ289,IF(AND($AK289=\"FWP1\",$AJ289=FALSE,$HF289=TRUE),SUM(SUM($HM289*FctrChngDts!$B$11),SUM($HN289*FctrChngDts!$C$11)),IF(AND($AK289=\"FWP1\",$AJ289=TRUE,$HF289=TRUE),SUM(SUM($HM289*FctrChngDts!$B$12),SUM($HN289*FctrChngDts!$C$12)),IF(AND($AK289=\"FWP1P2\",$AJ289=FALSE,$HF289=TRUE),SUM(SUM(SUM($HM289,$HO289)*FctrChngDts!$B$11),SUM(SUM($HN289,$HP289)*FctrChngDts!$C$11)),IF(AND($AK289=\"FWP1P2\",$AJ289=TRUE,$HF289=TRUE),SUM(SUM(SUM($HM289,$KP289)*FctrChngDts!$C$12),SUM(SUM($HN289,$HP289)*FctrChngDts!$C$12)),IF(AND($AK289=\"FWP2\",$AJ289=FALSE,$HF289=TRUE),SUM(SUM($HO289*FctrChngDts!$B$11),SUM($HO289*FctrChngDts!$C$11)),IF(AND($AK289=\"FWP2\",$AJ289=TRUE,$HF289=TRUE),SUM(SUM($HO289*FctrChngDts!$B$12),SUM($HO289*FctrChngDts!$C$12)),IF(AND($AK289=\"FWP2P3\",$AJ289=FALSE,$HF289=TRUE),SUM(SUM(SUM($HO289,$HQ289)*FctrChngDts!$C$11),SUM(SUM($HP289,$HR289)*FctrChngDts!$C$11)),IF(AND($AK289=\"FWP2P3\",$AJ289=TRUE,$HF289=TRUE),SUM(SUM(SUM($HO289,$HQ289)*FctrChngDts!$C$12),SUM(SUM($HP289,$HR289)*FctrChngDts!$C$12)),IF(AND($AK289=\"FWP3\",$AJ289=FALSE,$HF289=TRUE),SUM(SUM($HQ289*FctrChngDts!$B$11),SUM($HR289*FctrChngDts!$C$11)),IF(AND($AK289=\"FWP3\",$AJ289=TRUE,$HF289=TRUE),SUM(SUM($HQ289*FctrChngDts!$B$12),SUM($HR289*FctrChngDts!$C$12)),IF(AND($Z289=\"Winter\",$AK289=\"SSP1P2\",$AJ289=FALSE,$HF289=TRUE),SUM(SUM(SUM(SUM($HG289,$HI289)*FctrChngDts!$B$9),SUM(SUM($HH289,$HJ289)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM289,$HO289)*FctrChngDts!$B$11),SUM(SUM($HN289,$HP289)*FctrChngDts!$C$11))*$AG289),IF(AND($Z289=\"Winter\",$AK289=\"SSP1P2\",$AJ289=TRUE,$HF289=TRUE),SUM(SUM(SUM(SUM($HG289,$HI289)*FctrChngDts!$B$10), SUM(SUM($HH289,$HJ289)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM289,$HO289)*FctrChngDts!$B$12),SUM(SUM($HN289,$HP289)*FctrChngDts!$C$12))*$AG289),IF(AND($Z289=\"Summer\",$AK289=\"SSP1P2\",$AJ289=FALSE,$HF289=TRUE),SUM(SUM(SUM(SUM($HG289,$HI289)*FctrChngDts!$B$9),SUM(SUM($HH289,$HJ289)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM289,$HO289)*FctrChngDts!$B$11),SUM(SUM($HN289,$HP289)*FctrChngDts!$C$11))-$AJ289),IF(AND($Z289=\"Summer\",$AK289=\"SSP1P2\",$AJ289=TRUE,$HF289=TRUE),SUM(SUM(SUM(SUM($HG289,$HI289)*FctrChngDts!$B$10),SUM(SUM($HH289,$HJ289)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM289,$HO289)*FctrChngDts!$B$12),SUM(SUM($HN289,$HP289)*FctrChngDts!$C$12))-$AJ289),IF(AND($Z289=\"Winter\",$AK289=\"SSP2P3\",$AJ289=FALSE,$HF289=TRUE),SUM(SUM(SUM(SUM($HI289,$HK289)*FctrChngDts!$B$9),SUM(SUM($HJ289,$HL289)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO289,$HQ289)*FctrChngDts!$B$11),SUM(SUM($HP289,$HR289)*FctrChngDts!$C$11))*$AG289),IF(AND($Z289=\"Winter\",$AK289=\"SSP2P3\",$AJ289=TRUE,$HF289=TRUE),SUM(SUM(SUM(SUM($HI289,$HK289)*FctrChngDts!$B$10), SUM(SUM($HJ289,$HL289)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO289,$HQ289)*FctrChngDts!$B$12),SUM(SUM($HP289,$HR289)*FctrChngDts!$C$12))*$AG289),IF(AND($Z289=\"Summer\",$AK289=\"SSP2P3\",$AJ289=FALSE,$HF289=TRUE),SUM(SUM(SUM(SUM($HI289,$HK289)*FctrChngDts!$B$9),SUM(SUM($HJ289,$HL289)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO289,$HQ289)*FctrChngDts!$B$11),SUM(SUM($HP289,$HR289)*FctrChngDts!$C$11))-$AJ289),IF(AND($Z289=\"Summer\",$AK289=\"SSP2P3\",$AJ289=TRUE,$HF289=TRUE),SUM(SUM(SUM(SUM($HI289,$HK289)*FctrChngDts!$B$10), SUM(SUM($HJ289,$HL289)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO289,$HQ289)*FctrChngDts!$B$12),SUM(SUM($HP289,$HR289)*FctrChngDts!$C$12))-$AJ289),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK289=\"FSP1\",$AH289=TRUE,SUM(SUM(SUM($AI289*FctrChngDts!$B$13)*I289),$AR289)>$AD289),$AD289,IF(AND($AK289=\"FSP1\",$AH289=TRUE,SUM(SUM(SUM($AI289*FctrChngDts!$B$13)*$I289),$AR289)<=$AD289),SUM(SUM(SUM($AI289*FctrChngDts!$B$13)*$I289),$AR289),IF(AND($Z289=\"Summer\",$AK289=\"SSP1\",$AH289=TRUE,SUM(SUM(SUM(SUM($I289,$J289)*SUM($AI289*FctrChngDts!$B$13))*$AF289),$AR289)>$AD289),$AD289,IF(AND($Z289=\"Summer\",$AK289=\"SSP1\",$AH289=TRUE,SUM(SUM(SUM(SUM($I289,$J289)*SUM($AI289*FctrChngDts!$B$13))*$AF289),$AR289)<=$AD289),SUM(SUM(SUM(SUM($I289,$J289)*SUM($AI289*FctrChngDts!$B$13))*$AF289),$AR289),IF(AND($Z289=\"Winter\",$AK289=\"SSP1\",$AH289=TRUE,SUM(SUM(SUM(SUM($I289,$J289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AU289:$AW289)),$AR289)>$AD289),$AD289,IF(AND($Z289=\"Winter\",$AK289=\"SSP1\",$AH289=TRUE,SUM(SUM(SUM(SUM($I289,$J289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AU289:$AW289)),$AR289)<=$AD289),SUM(SUM(SUM(SUM($I289,$J289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AU289:$AW289)),$AR289),IF(AND($AK289=\"FSP1P2\",$AH289=TRUE,SUM(SUM(SUM(SUM($I289,$K289)*SUM($AI289*FctrChngDts!$B$13))*$AF289),$AR289)>$AD289),$AD289,IF(AND($AK289=\"FSP1P2\",$AH289=TRUE,SUM(SUM(SUM(SUM($I289,$K289)*SUM($AI289*FctrChngDts!$B$13))*$AF289),$AR289)<=$AD289),SUM(SUM(SUM(SUM($I289,$K289)*SUM($AI289*FctrChngDts!$B$13))*$AF289),$AR289),IF(AND($Z289=\"Summer\",$AK289=\"SSP1P2\",$AH289=TRUE,SUM(SUM(SUM(SUM($I289,$K289,$J289,$L289)*SUM($AI289*FctrChngDts!$B$13))*$AF289),$AR289)>$AD289),$AD289,IF(AND($Z289=\"Summer\",$AK289=\"SSP1P2\",$AH289=TRUE,SUM(SUM(SUM(SUM($I289,$K289,$J289,$L289)*SUM($AI289*FctrChngDts!$B$13))*$AF289),$AR289)<=$AD289),SUM(SUM(SUM(SUM($I289,$K289,$J289,$L289)*SUM($AI289*FctrChngDts!$B$13))*$AF289),$AR289),IF(AND($Z289=\"Winter\",$AK289=\"SSP1P2\",$AH289=TRUE,SUM(SUM(SUM(SUM($I289,$K289,$J289,$L289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AU289:$AW289)),$AR289)>$AD289),$AD289,IF(AND($Z289=\"Winter\",$AK289=\"SSP1P2\",$AH289=TRUE,SUM(SUM(SUM(SUM($I289,$K289,$J289,$L289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AU289:$AW289)),$AR289)<=$AD289),MIN($AD289,SUM($AL289,SUM(SUM(SUM(SUM($I289,$K289,$J289,$L289)*SUM($AI289*FctrChngDts!$B$13))*$AF289)))),IF(AND($AK289=\"FSP2\",$AH289=TRUE,SUM(SUM(SUM($AI289*FctrChngDts!$B$13)*$K289),$AR289)>$AD289),$AD289,IF(AND($AK289=\"FSP2\",$AH289=TRUE,SUM(SUM(SUM($AI289*FctrChngDts!$B$13)*$K289),$AR289)<=$AD289),SUM(SUM(SUM($AI289*FctrChngDts!$B$13)*$K289),$AR289),IF(AND($Z289=\"Summer\",$AK289=\"SSP2\",$AH289=TRUE,SUM(SUM(SUM(SUM($K289,$L289)*SUM($AI289*FctrChngDts!$B$13))*$AF289),$AR289)>$AD289),$AD289,IF(AND($Z289=\"Summer\",$AK289=\"SSP2\",$AH289=TRUE,SUM(SUM(SUM(SUM($K289,$L289)*SUM($AI289*FctrChngDts!$B$13))*$AF289),$AR289)<=$AD289),SUM(SUM(SUM(SUM($K289,$L289)*SUM($AI289*FctrChngDts!$B$13))*$AF289),$AR289),IF(AND($Z289=\"Winter\",$AK289=\"SSP2\",$AH289=TRUE,SUM(SUM(SUM(SUM($K289,$L289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AU289:$AW289)),$AR289)>$AD289),$AD289,IF(AND($Z289=\"Winter\",$AK289=\"SSP2\",$AH289=TRUE,SUM(SUM(SUM(SUM($K289,$L289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AU289:$AW289)),$AR289)<=$AD289),SUM(SUM(SUM(SUM($K289,$L289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AU289:$AW289)),$AR289),IF(AND($AK289=\"FSP2P3\",$AH289=TRUE,SUM(SUM(SUM(SUM($K289,$M289)*SUM($AI289*FctrChngDts!$B$13))*$AF289),$AR289)>$AD289),$AD289,IF(AND($AK289=\"FSP2P3\",$AH289=TRUE,SUM(SUM(SUM(SUM($K289,$M289)*SUM($AI289*FctrChngDts!$B$13))*$AF289),$AR289)<=$AD289),SUM(SUM(SUM(SUM($K289,$M289)*SUM($AI289*FctrChngDts!$B$13))*$AF289),$AR289),IF(AND($Z289=\"Summer\",$AK289=\"SSP2P3\",$AH289=TRUE,SUM(SUM(SUM(SUM($K289,$L289,$M289,$N289)*SUM($AI289*FctrChngDts!$B$13))*$AF289),$AR289)>$AD289),$AD289,IF(AND($Z289=\"Summer\",$AK289=\"SSP2P3\",$AH289=TRUE,SUM(SUM(SUM(SUM($K289,$L289,$M289,$N289)*SUM($AI289*FctrChngDts!$B$13))*$AF289),$AR289)<=$AD289),SUM(SUM(SUM(SUM($K289,$L289,$M289,$N289)*SUM($AI289*FctrChngDts!$B$13))*$AF289),$AR289),IF(AND($Z289=\"Winter\",$AK289=\"SSP2P3\",$AH289=TRUE,SUM(SUM(SUM(SUM($K289,$L289,$M289,$N289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AU289:$AW289)),$AR289)>$AD289),$AD289,IF(AND($Z289=\"Winter\",$AK289=\"SSP2P3\",$AH289=TRUE,SUM(SUM(SUM(SUM($K289,$L289,$M289,$N289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AU289:$AW289)),$AR289)<=$AD289),SUM(SUM(SUM(SUM($K289,$L289,$M289,$N289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AU289:$AW289)),$AR289),IF(AND($AK289=\"FSP3\",$AH289=TRUE,SUM(SUM(SUM($AI289*FctrChngDts!$B$13)*$M289),$AR289)>$AD289),$AD289,IF(AND($AK289=\"FSP3\",$AH289=TRUE,SUM(SUM(SUM($AI289*FctrChngDts!$B$13)*$M289),$AR289)<=$AD289),SUM(SUM(SUM($AI289*FctrChngDts!$B$13)*$M289),$AR289),IF(AND($Z289=\"Summer\",$AK289=\"SSP3\",$AH289=TRUE,SUM(SUM(SUM(SUM($M289,$N289)*SUM($AI289*FctrChngDts!$B$13))*$AF289),$AR289)>$AD289),$AD289,IF(AND($Z289=\"Summer\",$AK289=\"SSP3\",$AH289=TRUE,SUM(SUM(SUM(SUM($M289,$N289)*SUM($AI289*FctrChngDts!$B$13))*$AF289),$AR289)<=$AD289),SUM(SUM(SUM(SUM($M289,$N289)*SUM($AI289*FctrChngDts!$B$13))*$AF289),$AR289),IF(AND($Z289=\"Winter\",$AK289=\"SSP3\",$AH289=TRUE,SUM(SUM(SUM(SUM($M289,$N289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AU289:$AW289)),$AR289)>$AD289),$AD289,IF(AND($Z289=\"Winter\",$AK289=\"SSP3\",$AH289=TRUE,SUM(SUM(SUM(SUM($M289,$N289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AU289:$AW289)),$AR289)<=$AD289),SUM(SUM(SUM(SUM($M289,$N289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AU289:$AW289)),$AR289),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK289=\"FWP1\",$AH289=TRUE,SUM(SUM(SUM($AI289*FctrChngDts!$B$13)*$J289),$AU289)>$AE289),$AE289,IF(AND($AK289=\"FWP1\",$AH289=TRUE,SUM(SUM(SUM($AI289*FctrChngDts!$B$13)*$J289),$AU289)<=$AE289),SUM(SUM(SUM($AI289*FctrChngDts!$B$13)*$J289),$AU289),IF(AND($Z289=\"Winter\",$AK289=\"SSP1\",$AH289=TRUE,SUM(SUM(SUM(SUM($I289,$J289)*SUM($AI289*FctrChngDts!$B$13))*$AG289),$AU289)>$AE289),$AE289,IF(AND($Z289=\"Winter\",$AK289=\"SSP1\",$AH289=TRUE,SUM(SUM(SUM(SUM($I289,$J289)*SUM($AI289*FctrChngDts!$B$13))*$AG289),$AU289)<=$AE289),SUM(SUM(SUM(SUM($I289,$J289)*SUM($AI289*FctrChngDts!$B$13))*$AG289),$AU289),IF(AND($Z289=\"Summer\",$AK289=\"SSP1\",$AH289=TRUE,SUM(SUM(SUM(SUM($I289,$J289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AR289:$AT289)),$AU289)>$AE289),$AE289,IF(AND($Z289=\"Summer\",$AK289=\"SSP1\",$AH289=TRUE,SUM(SUM(SUM(SUM($I289,$J289)*SUM($AI289*FctrChngDts!$B$13))- SUM($AR289:$AT289)),$AU289)<=$AE289),SUM(SUM(SUM(SUM($I289,$J289)*SUM($AI289*FctrChngDts!$B$13))- SUM($AR289:$AT289)),$AU289),IF(AND($AK289=\"FWP1P2\",$AH289=TRUE,SUM(SUM(SUM(SUM($J289,$L289)*SUM($AI289*FctrChngDts!$B$13))*$AG289),$AU289)>$AE289),$AE289,IF(AND($AK289=\"FWP1P2\",$AH289=TRUE,SUM(SUM(SUM(SUM($J289,$L289)*SUM($AI289*FctrChngDts!$B$13))*$AG289),$AU289)<=$AE289),SUM(SUM(SUM(SUM($J289,$L289)*SUM($AI289*FctrChngDts!$B$13))*$AG289),$AU289),IF(AND($Z289=\"Winter\",$AK289=\"SSP1P2\",$AH289=TRUE,SUM(SUM(SUM(SUM($I289,$K289,$J289,$L289)*SUM($AI289*FctrChngDts!$B$13))*$AG289),$AU289)>$AE289),$AE289,IF(AND($Z289=\"Winter\",$AK289=\"SSP1P2\",$AH289=TRUE,SUM(SUM(SUM(SUM($I289,$K289,$J289,$L289)*SUM($AI289*FctrChngDts!$B$13))*$AG289),$AU289)<=$AE289),SUM(SUM(SUM(SUM($I289,$K289,$J289,$L289)*SUM($AI289*FctrChngDts!$B$13))*$AG289),$AU289),IF(AND($Z289=\"Summer\",$AK289=\"SSP1P2\",$AH289=TRUE,SUM(SUM(SUM(SUM($I289,$K289,$J289,$L289)*SUM($AI289*FctrChngDts!$B$13))- SUM($AR289:$AT289)),$AU289)>$AE289),$AE289,IF(AND($Z289=\"Summer\",$AK289=\"SSP1P2\",$AH289=TRUE,SUM(SUM(SUM(SUM($I289,$K289,$J289,$L289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AR289:$AT289)),$AU289)<=$AE289),SUM(SUM(SUM(SUM($I289,$K289,$J289,$L289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AR289:$AT289)),$AU289),IF(AND($AK289=\"FWP2\",$AH289=TRUE,SUM(SUM(SUM($AI289*FctrChngDts!$B$13)*$L289),$AU289)>$AE289),$AE289,IF(AND($AK289=\"FWP2\",$AH289=TRUE,SUM(SUM(SUM($AI289*FctrChngDts!$B$13)*$L289),$AU289)<=$AE289),SUM(SUM(SUM($AI289*FctrChngDts!$B$13)*$L289),$AU289),IF(AND($Z289=\"Winter\",$AK289=\"SSP2\",$AH289=TRUE,SUM(SUM(SUM(SUM($K289,$L289)*SUM($AI289*FctrChngDts!$B$13))*$AG289),$AU289)>$AE289),$AE289,IF(AND($Z289=\"Winter\",$AK289=\"SSP2\",$AH289=TRUE,SUM(SUM(SUM(SUM($K289,$L289)*SUM($AI289*FctrChngDts!$B$13))*$AG289),$AU289)<=$AE289),SUM(SUM(SUM(SUM($K289,$L289)*SUM($AI289*FctrChngDts!$B$13))*$AG289),$AU289),IF(AND($Z289=\"Summer\",$AK289=\"SSP2\",$AH289=TRUE,SUM(SUM(SUM(SUM($K289,$L289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AR289:$AT289)),$AU289)>$AE289),$AE289,IF(AND($Z289=\"Summer\",$AK289=\"SSP2\",$AH289=TRUE,SUM(SUM(SUM(SUM($K289,$L289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AR289:$AT289)),$AU289)<=$AE289),SUM(SUM(SUM(SUM($K289,$L289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AR289:$AT289)),$AU289),IF(AND($AK289=\"FWP2P3\",$AH289=TRUE,SUM(SUM(SUM(SUM($L289,$N289)*SUM($AI289*FctrChngDts!$B$13))*$AG289),$AU289)>$AE289),$AE289,IF(AND($AK289=\"FWP2P3\",$AH289=TRUE,SUM(SUM(SUM(SUM($L289,$N289)*SUM($AI289*FctrChngDts!$B$13))*$AG289),$AU289)<=$AE289),SUM(SUM(SUM(SUM($L289,$N289)*SUM($AI289*FctrChngDts!$B$13))*$AG289),$AU289),IF(AND($Z289=\"Winter\",$AK289=\"SSP2P3\",$AH289=TRUE,SUM(SUM(SUM(SUM($K289,$L289,$M289,$N289)*SUM($AI289*FctrChngDts!$B$13))*$AG289),$AU289)>$AE289),$AE289,IF(AND($Z289=\"Winter\",$AK289=\"SSP2P3\",$AH289=TRUE,SUM(SUM(SUM(SUM($K289,$L289,$M289,$N289)*SUM($AI289*FctrChngDts!$B$13))*$AG289),$AU289)<=$AE289),SUM(SUM(SUM(SUM($K289,$L289,$M289,$N289)*SUM($AI289*FctrChngDts!$B$13))*$AG289),$AU289),IF(AND($Z289=\"Summer\",$AK289=\"SSP2P3\",$AH289=TRUE,SUM(SUM(SUM(SUM($K289,$L289,$M289,$N289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AR289:$AT289)),$AU289)>$AE289),$AE289,IF(AND($Z289=\"Summer\",$AK289=\"SSP2P3\",$AH289=TRUE,SUM(SUM(SUM(SUM($K289,$L289,$M289,$N289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AR289:$AT289)),$AU289)<=$AE289),SUM(SUM(SUM(SUM($K289,$L289,$M289,$N289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AR289:$AT289)),$AU289),IF(AND($AK289=\"FWP3\",$AH289=TRUE,SUM(SUM(SUM($AI289*FctrChngDts!$B$13)*$N289),$AU289)>$AE289),$AE289,IF(AND($AK289=\"FWP3\",$AH289=TRUE,SUM(SUM(SUM($AI289*FctrChngDts!$B$13)*$N289),$AU289)<=$AE289),SUM(SUM(SUM($AI289*FctrChngDts!$B$13)*$N289),$AU289),IF(AND($Z289=\"Winter\",$AK289=\"SSP3\",$AH289=TRUE,SUM(SUM(SUM(SUM($M289,$N289)*SUM($AI289*FctrChngDts!$B$13))*$AG289),$AU289)>$AE289),$AE289,IF(AND($Z289=\"Winter\",$AK289=\"SSP3\",$AH289=TRUE,SUM(SUM(SUM(SUM($M289,$N289)*SUM($AI289*FctrChngDts!$B$13))*$AG289),$AU289)<=$AE289),SUM(SUM(SUM(SUM($M289,$N289)*SUM($AI289*FctrChngDts!$B$13))*$AG289),$AU289),IF(AND($Z289=\"Summer\",$AK289=\"SSP3\",$AH289=TRUE,SUM(SUM(SUM(SUM($M289,$N289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AR289:$AT289)),$AU289)>$AE289),$AE289,IF(AND($Z289=\"Summer\",$AK289=\"SSP3\",$AH289=TRUE,SUM(SUM(SUM(SUM($M289,$N289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AR289:$AT289)),$AU289)<=$AE289),SUM(SUM(SUM(SUM($M289,$N289)*SUM($AI289*FctrChngDts!$B$13))-SUM($AR289:$AT289)),$AU289),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I289>0,$AH289=FALSE),SUM($AR289*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I289>0,$AH289=TRUE),SUM($AX289*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I289>0,$AH289=FALSE),SUM($AS289*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I289>0,$AH289=TRUE),SUM($AY289*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I289>0,$AH289=FALSE),SUM($AT289*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I289>0,$AH289=TRUE),SUM($AZ289*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J289>0,$AH289=FALSE),SUM($AU289*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J289>0,$AH289=TRUE),SUM($BA289*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J289>0,$AH289=FALSE),SUM($AV289*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J289>0,$AH289=TRUE),SUM($BB289*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J289>0,$AH289=FALSE),SUM($AW289*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J289>0,$AH289=TRUE),SUM($BC289*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K289>0,$AH289=FALSE),SUM($AR289*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K289>0,$AH289=TRUE),SUM($AX289*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K289>0,$AH289=FALSE),SUM($AS289*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K289>0,$AH289=TRUE),SUM($AY289*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K289>0,$AH289=FALSE),SUM($AT289*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K289>0,$AH289=TRUE),SUM($AZ289*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L289>0,$AH289=FALSE),SUM($AU289*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L289>0,$AH289=TRUE),SUM($BA289*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L289>0,$AH289=FALSE),SUM($AV289*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L289>0,$AH289=TRUE),SUM($BB289*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L289>0,$AH289=FALSE),SUM($AW289*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L289>0,$AH289=TRUE),SUM($BC289*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M289>0,$AH289=FALSE),SUM($AR289*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M289>0,$AH289=TRUE),SUM($AX289*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M289>0,$AH289=FALSE),SUM($AS289*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M289>0,$AH289=TRUE),SUM($AY289*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M289>0,$AH289=FALSE),SUM($AT289*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M289>0,$AH289=TRUE),SUM($AZ289*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N289>0,$AH289=FALSE),SUM($AU289*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N289>0,$AH289=TRUE),SUM($BA289*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N289>0,$AH289=FALSE),SUM($AV289*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N289>0,$AH289=TRUE),SUM($BB289*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N289>0,$AH289=FALSE),SUM($AW289*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N289>0,$AH289=TRUE),SUM($BC289*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I289=0,0,IF(AND($I289>0,$K289>0,$AH289=FALSE),SUM($AR289/$P289*$I289),IF(AND($I289>0,$K289=0,$AH289=FALSE),$AR289,IF(AND($I289>0,$K289>0,$AH289=TRUE),ROUND(MIN($HU289,SUM(SUM($I289,$K289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA289,SUM(SUM($I289,$K289)*(FctrChngDts!$B$13)*$AI289)*$IA289)),0),IF(AND($I289>0,$K289=0,$AH289=TRUE),$AX289))))),0)","v":0},{"$f":"ROUND(IF($I289=0,0,IF(AND($I289>0,$K289>0,$AH289=FALSE),SUM($AS289/$P289*$I289),IF(AND($I289>0,$K289=0,$AH289=FALSE),$AS289,IF(AND($I289>0,$K289>0,$AH289=TRUE),ROUND(MIN(SUM($HU289-$BW289),SUM(SUM($I289,$K289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA289)*3),0),IF(AND($I289>0,$K289=0,$AH289=TRUE),$AY289))))),0)","v":0},0,{"$f":"IF($J289=0,0,IF(AND($J289>0,$L289=0,$N289=0,$AH289=FALSE,$AJ289=FALSE),ROUND(MIN($HX289,SUM($AU289,$BA289)),0),IF(AND($J289>0,$L289=0,$N289=0,$AH289=TRUE,$AJ289=FALSE),ROUND(MIN($HX289,SUM($AU289,SUM($J289*$AI289*FctrChngDts!$B$13))),0),IF(AND($J289>0,$L289>0,$N289=0,$AH289=FALSE,$AJ289=FALSE),ROUND(MIN($HX289,SUM(SUM($J289,$L289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA289,SUM(SUM($J289,$L289)*(FctrChngDts!$B$13)*$AI289)*$IA289)),0),IF(AND($J289>0,$L289>0,$N289=0,$AH289=TRUE,$AJ289=FALSE),ROUND(MIN($HX289,SUM(SUM(SUM(SUM($J289,$L289)*FctrChngDts!$C$11*$IA289),SUM(SUM($J289,$L289)*SUM(FctrChngDts!$B$13*$AI289)*$IA289)))),0),IF(AND($J289>0,$L289=0,$N289=0,$AH289=FALSE,$AJ289=TRUE),ROUND(MIN($HX289,SUM($AU289,$BA289)),0),IF(AND($J289>0,$L289=0,$N289=0,$AH289=TRUE,$AJ289=TRUE),ROUND(MIN($HX289,SUM($AU289,SUM($J289*$AI289*FctrChngDts!$B$13))),0),IF(AND($J289>0,$L289>0,$N289=0,$AH289=FALSE,$AJ289=TRUE),ROUND(MIN($HX289,SUM(SUM($J289,$L289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA289,SUM(SUM($J289,$L289)*(FctrChngDts!$B$13)*$AI289)*$IA289)),0),IF(AND($J289>0,$L289>0,$N289=0,$AH289=TRUE,$AJ289=TRUE),ROUND(MIN($HX289,SUM(SUM(SUM(SUM($J289,$L289)*FctrChngDts!$C$12*$IA289),SUM(SUM($J289,$L289)*SUM(FctrChngDts!$B$13*$AI289)*$IA289)))),0))))))))))","v":0},{"$f":"IF($J289=0,0,IF(AND($J289>0,$L289=0,$N289=0,$AH289=FALSE,$AJ289=FALSE),ROUND(MIN(SUM($HX289-$BZ289),SUM($AU289*3)),0),IF(AND($J289>0,$L289=0,$N289=0,$AH289=TRUE,$AJ289=FALSE),ROUND(MIN(SUM($HX289-$BZ289),SUM(SUM($J289,$L289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA289)*3),0),IF(AND($J289>0,$L289>0,$N289=0,$AH289=FALSE,$AJ289=FALSE),ROUND(MIN(SUM($HX289-$BZ289),SUM(SUM($J289,$L289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA289)*3),0),IF(AND($J289>0,$L289>0,$N289=0,$AH289=TRUE,$AJ289=FALSE),ROUND(MIN(SUM($HX289-$BZ289),SUM(SUM($J289,$L289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA289)*3),0),IF(AND($J289>0,$L289=0,$N289=0,$AH289=FALSE,$AJ289=TRUE),ROUND(MIN(SUM($HX289-$BZ289),SUM($AU289*3)),0),IF(AND($J289>0,$L289=0,$N289=0,$AH289=TRUE,$AJ289=TRUE),ROUND(MIN(SUM($HX289-$BZ289),SUM(SUM($J289,$L289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA289)*3),0),IF(AND($J289>0,$L289>0,$N289=0,$AH289=FALSE,$AJ289=TRUE),ROUND(MIN(SUM($HX289-$BZ289),SUM(SUM($J289,$L289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA289)*3),0),IF(AND($J289>0,$L289>0,$N289=0,$AH289=TRUE,$AJ289=TRUE),ROUND(MIN(SUM($HX289-$BZ289),SUM(SUM($J289,$L289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA289)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K289=0,0,IF(AND($I289>0,$K289>0,$M289=0,$AH289=FALSE),SUM($AR289-$BW289),IF(AND($I289=0,$K289>0,$M289>0,$AH289=FALSE),SUM($AR289/$P289*$K289),IF(AND($I289=0,$K289>0,$M289=0,$AH289=FALSE),$AR289,IF($K289=0,0,IF(AND($I289>0,$K289>0,$M289=0,$AH289=TRUE),ROUND(MIN($HV289,SUM(SUM($I289,$K289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB289,SUM(SUM($I289,$K289)*(FctrChngDts!$B$13)*$AI289)*$IB289)),0),IF(AND($I289=0,$K289>0,$M289>0,$AH289=TRUE),ROUND(MIN($HV289,SUM(SUM($I289,$K289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB289,SUM(SUM($I289,$K289)*(FctrChngDts!$B$13)*$AI289)*$IB289)),0),IF(AND($I289=0,$K289>0,$M289=0,$AH289=TRUE),$AX289)))))))),0)","v":0},{"$f":"ROUND(IF($K289=0,0,IF(AND($I289>0,$K289>0,$M289=0,$AH289=FALSE),SUM($AS289-$BX289),IF(AND($I289=0,$K289>0,$M289>0,$AH289=FALSE),SUM($AS289/$P289*$K289),IF(AND($I289=0,$K289>0,$M289=0,$AH289=FALSE),$AS289,IF($K289=0,0,IF(AND($I289>0,$K289>0,$M289=0,$AH289=TRUE),ROUND(MIN(SUM($HV289-$BW289),SUM(SUM($I289,$K289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB289)*3),0),IF(AND($I289=0,$K289>0,$M289>0,$AH289=TRUE),ROUND(MIN(SUM($HV289-$BW289),SUM(SUM($I289,$K289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB289)*3),0),IF(AND($I289=0,$K289>0,$M289=0,$AH289=TRUE),$AY289)))))))),0)","v":0},0,{"$f":"IF($L289=0,0,IF(AND($J289>0,$L289>0,$N289=0,$AH289=FALSE,$AJ289=FALSE),ROUND(MIN($HY289,SUM(SUM($J289,$L289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB289,SUM(SUM($J289,$L289)*(FctrChngDts!$B$13)*$AI289)*$IB289)),0),IF(AND($J289>0,$L289>0,$N289=0,$AH289=TRUE,$AJ289=FALSE),ROUND(MIN($HY289,SUM(SUM(SUM(SUM($J289,$L289)*FctrChngDts!$C$11*$IB289),SUM(SUM($J289,$L289)*SUM(FctrChngDts!$B$13*$AI289)*$IB289)))),0),IF(AND($J289=0,$L289>0,$N289=0,$AH289=FALSE,$AJ289=FALSE),ROUND(MIN($HY289,SUM($L289*FctrChngDts!$C$11)),0),IF(AND($J289=0,$L289>0,$N289=0,$AH289=TRUE,$AJ289=FALSE),ROUND(MIN($HY289,SUM(SUM(SUM(SUM($J289,$L289)*FctrChngDts!$C$11*$IB289),SUM(SUM($J289,$L289)*SUM(FctrChngDts!$B$13*$AI289)*$IB289)))),0),IF(AND($J289>0,$L289>0,$N289=0,$AH289=FALSE,$AJ289=TRUE),ROUND(MIN($HY289,SUM(SUM($J289,$L289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB289,SUM(SUM($J289,$L289)*(FctrChngDts!$B$13)*$AI289)*$IB289)),0),IF(AND($J289>0,$L289>0,$N289=0,$AH289=TRUE,$AJ289=TRUE),ROUND(MIN($HY289,SUM(SUM(SUM(SUM($J289,$L289)*FctrChngDts!$C$12*$IB289),SUM(SUM($J289,$L289)*SUM(FctrChngDts!$B$13*$AI289)*$IB289)))),0),IF(AND($J289=0,$L289>0,$N289=0,$AH289=FALSE,$AJ289=TRUE),ROUND(MIN($HY289,SUM($L289*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J289=0,$L289>0,$N289=0,$AH289=TRUE,$AJ289=TRUE),ROUND(MIN($HY289,SUM(SUM(SUM(SUM($J289,$L289)*FctrChngDts!$C$12*$IB289),SUM(SUM($J289,$L289)*SUM(FctrChngDts!$B$13*$AI289)*$IB289)))),0))))))))))","v":0},{"$f":"IF($L289=0,0,IF(AND($J289>0,$L289>0,$N289=0,$AH289=FALSE,$AJ289=FALSE),ROUND(MIN(SUM($HY289-$CF289),SUM(SUM($J289,$L289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB289)*3),0),IF(AND($J289>0,$L289>0,$N289=0,$AH289=TRUE,$AJ289=FALSE),ROUND(MIN(SUM($HY289-$CF289),SUM(SUM($J289,$L289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB289)*3),0),IF(AND($J289=0,$L289>0,$N289=0,$AH289=FALSE,$AJ289=FALSE),ROUND(MIN(SUM($HY289-$CF289),SUM($AU289*3)),0),IF(AND($J289=0,$L289>0,$N289=0,$AH289=TRUE,$AJ289=FALSE),ROUND(MIN(SUM($HY289-$CF289),SUM(SUM($J289,$L289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB289)*3),0),IF(AND($J289>0,$L289>0,$N289=0,$AH289=FALSE,$AJ289=TRUE),ROUND(MIN(SUM($HY289-$CF289),SUM(SUM($J289,$L289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB289)*3),0),IF(AND($J289>0,$L289>0,$N289=0,$AH289=TRUE,$AJ289=TRUE),ROUND(MIN(SUM($HY289-$CF289),SUM(SUM($J289,$L289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB289)*3),0),IF(AND($J289=0,$L289>0,$N289=0,$AH289=FALSE,$AJ289=TRUE),ROUND(MIN(SUM($HY289-$CF289),SUM($AU289*3)),0),IF(AND($J289=0,$L289>0,$N289=0,$AH289=TRUE,$AJ289=TRUE),ROUND(MIN(SUM($HY289-$CF289),SUM(SUM($J289,$L289)*IF($AJ289=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB289)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S289>0,Account!$AG$2=TRUE,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH289=FALSE),SUM(Usage!$BW289:$CB289)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V289>0,Account!$AG$2=TRUE,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH289=FALSE),SUM(Usage!$CC289:$CH289)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y289>0,Account!$AG$2=TRUE,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH289=FALSE),SUM(Usage!$CI289:$CN289)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH289=TRUE,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S289),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S289)),2)","v":0},{"$f":"ROUND(IF(OR($AH289=TRUE,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V289),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V289)),2)","v":0},{"$f":"IF(OR($AH289=TRUE,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y289),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y289))","v":0},{"$f":"ROUND(IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW289),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW289)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX289),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX289)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY289),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY289)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ289),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ289)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA289),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA289)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB289),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB289)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S289),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC289),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC289)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD289),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD289)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE289),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE289)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF289),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF289)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG289),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG289)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH289),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH289)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V289),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI289),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI289))","v":0},{"$f":"IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ289),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ289))","v":0},{"$f":"IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK289),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK289))","v":0},{"$f":"IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL289),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL289))","v":0},{"$f":"IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM289),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM289))","v":0},{"$f":"IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN289),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN289))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y289)","v":0},0,0,0,0,{"$f":"IF($DW289>IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV289*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV289*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW289-IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV289*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV289*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV289<$DW289,SUM($DW289-$DV289),0))","v":0},{"$f":"IF(OR(AND($D289<=FctrChngDts!$B$14,Usage!$E289>FctrChngDts!$B$14),AND(Usage!$D289<=FctrChngDts!$C$14,Usage!$E289>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW289),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX289),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY289),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ289),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA289),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB289),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC289),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD289),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE289),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF289),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG289),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH289),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI289)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ289)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK289)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL289)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM289)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN289)","v":0},0,{"$f":"IF(AND($S289>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E289<>\"D-CARE\",Tenant!$F289=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET289=TRUE,$S289>0,$V289=0),SUM(SUM($BW289:$CB289)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET289=TRUE,$S289>0,$V289>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW289:$CB289)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET289=TRUE,$S289>0,$V289>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW289:$CB289)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S289>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S289>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S289>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV289=TRUE,$S289>0,$V289=0),SUM(SUM($BW289:$CB289)*'CRS1'!$P$2),IF(AND($EV289=TRUE,$S289>0,$V289>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW289:$CB289)*'CRS1'!$P$2),IF(AND($EV289=TRUE,$S289>0,$V289>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW289:$CB289)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S289>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX289=TRUE,$S289>0,$V289=0),SUM(SUM($BW289:$CB289)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX289=TRUE,$S289>0,$V289>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW289:$CB289)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX289=TRUE,$S289>0,$V289>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW289:$CB289)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S289>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ289=TRUE,$S289>0),SUM(SUM($BW289:$CB289)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V289>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E289<>\"D-CARE\",Tenant!$F289=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB289=TRUE,$S289>0,$V289>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC289:$CH289)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB289=TRUE,$S289>0,$V289>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC289:$CH289)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB289=TRUE,$V289>0,$Y289>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC289:$CH289)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB289=TRUE,$V289>0,$Y289>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC289:$CH289)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB289=TRUE,$S289=0,$V289>0,$Y289=0),SUM(SUM($CC289:$CH289)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V289>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V289>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V289>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD289=TRUE,$S289>0,$V289>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC289:$CH289)*'CRS2'!$P$2),IF(AND($FD289=TRUE,$S289>0,$V289>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC289:$CH289)*'CRS2'!$P$2),IF(AND($FD289=TRUE,$V289>0,$Y289>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC289:$CH289)*'CRS2'!$P$2),IF(AND($FD289=TRUE,$V289>0,$Y289>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC289:$CH289)*'CRS2'!$P$2),IF(AND($FD289=TRUE,$S289=0,$V289>0,$Y289=0),SUM(SUM($CC289:$CH289)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V289>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF289=TRUE,$S289>0,$V289>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC289:$CH289)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF289=TRUE,$S289>0,$V289>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC289:$CH289)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF289=TRUE,$V289>0,$Y289>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC289:$CH289)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF289=TRUE,$V289>0,$Y289>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC289:$CH289)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF289=TRUE,$S289=0,$V289>0,$Y289=0),SUM(SUM($CC289:$CH289)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V289>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH289=TRUE,$V289>0),SUM(SUM($CC289:$CH289)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y289>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E289<>\"D-CARE\",Tenant!$F289=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ289=TRUE,$V289=0,$Y289>0),SUM(SUM($CI289:$CN289)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ289=TRUE,$V289>0,$Y289>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI289:$CN289)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ289=TRUE,$V289>0,$Y289>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI289:$CN289)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y289>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y289>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y289>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL289=TRUE,$V289=0,$Y289>0),SUM(SUM($CI289:$CN289)*'CRS3'!$P$2),IF(AND($FL289=TRUE,$V289>0,$Y289>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI289:$CN289)*'CRS3'!$P$2),IF(AND($FL289=TRUE,$V289>0,$Y289>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI289:$CN289)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y289>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN289=TRUE,$V289=0,$Y289>0),SUM(SUM($CI289:$CN289)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN289=TRUE,$V289>0,$Y289>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI289:$CN289)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN289=TRUE,$V289>0,$Y289>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI289:$CN289)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y289>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP289=TRUE,$Y289>0),SUM(SUM($CI289:$CN289)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR289:$FT289))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO289:$CQ289,$FR289:$FT289))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA289:$EF289)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG289:$EL289)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM289:$ER289)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV289,$CO289:$CQ289,$EA289:$ER289)/$P289)*$S289*FctrChngDts!$B$15),SUM(SUM(SUM($DV289,$CO289:$CQ289,$FR289:$FT289)/$P289)*$S289*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV289,$CO289:$CQ289,$EA289:$ER289)/$P289)*$V289*FctrChngDts!$B$15),SUM(SUM(SUM($DV289,$CO289:$CQ289,$FR289:$FT289)/$P289)*$V289*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV289,$CO289:$CQ289,$EA289:$ER289)/$P289)*$Y289*FctrChngDts!$B$15),SUM(SUM(SUM($DV289,$CO289:$CQ289,$FR289:$FT289)/$P289)*$Y289*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA289*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI289*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ289*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ289,$FU289,$GF289,$GZ289:$HE289),IF(Account!$Q$2=TRUE,SUM($DZ289,$FV289,$GF289,$GZ289:$HE289),SUM($DZ289,$ES289,$FU289:$FV289,$GF289,$GZ289:$HE289)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E289),Usage!$P289,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D289,FctrChngDts!$C$17<=Usage!$E289),SUM(FctrChngDts!$C$17-Usage!$D289),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E289),Usage!$P289,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D289,FctrChngDts!$C$19<=Usage!$E289),SUM(FctrChngDts!$C$19-Usage!$D289),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK289*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK289*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL289*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL289*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D289))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A289,Tenant!$A:$J,8,FALSE)=TRUE,$GG289<0),0,SUM(SUM(SUM($GG289/$P289*$GP289)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A289,Tenant!$A:$J,8,FALSE)=TRUE,$GG289<0),0,SUM(SUM(SUM($GG289/$P289*$GQ289)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D289))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A289,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV289*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A289,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW289*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU289:$DA289,$EU289,$EA289:$EF289,$FA289)-SUM(SUM($BW289:$CB289)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD289:$DJ289,$FC289,$EG289:$EL289,$FI289)-SUM(SUM($CC289:$CH289)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM289:$DS289,$FK289,$EM289:$ER289,$FQ289)-SUM(SUM($CI289:$CN289)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO289,$CU289:$DA289,$EU289,$EW289,$EY289,$EA289:$EF289,$FA289,$CP289,$DD289:$DJ289,$FC289,$FE289,$FG289,$EG289:$EL289,$FI289)/$P289*$S289)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO289,$CU289:$DA289,$EU289,$EW289,$EY289,$EA289:$EF289,$FA289,$CP289,$DD289:$DJ289,$FC289,$FE289,$FG289,$EG289:$EL289,$FI289)/$P289*$V289)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ289,$DM289:$DS289,$FK289,$FM289,$FO289,$EM289:$ER289,$FQ289)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D289,BslnAllctnCrrnt!$A$1<=$E289),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK289=\"FSP1\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$Q289,BslnAllctnCrrnt!$A$1<$R289),SUM(BslnAllctnCrrnt!$A$1-$Q289),IF(AND($AK289=\"FSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$Q289,BslnAllctnCrrnt!$A$1<$R289),SUM(BslnAllctnCrrnt!$A$1-$Q289),IF(AND($AK289=\"FSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),$I289,IF(AND($AK289=\"SSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$Q289,BslnAllctnCrrnt!$A$1<$R289),SUM(BslnAllctnCrrnt!$A$1-$Q289),IF(AND($AK289=\"SSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),$I289,0)))))","v":0},{"$f":"IF(AND($AK289=\"FSP1\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$Q289,BslnAllctnCrrnt!$A$1<$R289),SUM($I289-$HG289),IF(AND($AK289=\"FSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$Q289,BslnAllctnCrrnt!$A$1<$R289),SUM($I289-$HG289),IF(AND($AK289=\"FSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM($I289-$HG289),IF(AND($AK289=\"SSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$Q289,BslnAllctnCrrnt!$A$1<$R289),SUM($I289-$HG289),IF(AND($AK289=\"SSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM($I289-$HG289),0)))))","v":0},{"$f":"IF(AND($AK289=\"SSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$Q289,BslnAllctnCrrnt!$A$1<$R289),0,IF(AND(FctrChngDts!$A$2>=$D289,FctrChngDts!$B$2<$E289),IF(AND($AK289=\"SSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM(BslnAllctnCrrnt!$A$1-$T289),0),IF(AND($AK289=\"FSP2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM(BslnAllctnCrrnt!$A$1-$T289),IF(AND($AK289=\"FSP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM(BslnAllctnCrrnt!$A$1-$T289),IF(AND($AK289=\"FSP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$W289,BslnAllctnCrrnt!$A$1<$X289),$K289,IF(AND($AK289=\"FSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$Q289,BslnAllctnCrrnt!$A$1<$R289),0,IF(AND($AK289=\"FSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM(BslnAllctnCrrnt!$A$1-$T289),IF(AND($AK289=\"SSP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM(BslnAllctnCrrnt!$A$1-$T289),IF(AND($AK289=\"SSP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$W289,BslnAllctnCrrnt!$A$1<$X289),$K289,0)))))))))","v":0},{"$f":"IF(AND($AK289=\"SSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$Q289,BslnAllctnCrrnt!$A$1<$R289),SUM($K289-$HI289),IF(AND($AK289=\"SSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM($K289-$HI289),IF(AND($AK289=\"FSP2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM($K289-$HI289),IF(AND($AK289=\"FSP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM($K289-$HI289),IF(AND($AK289=\"FSP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$W289,BslnAllctnCrrnt!$A$1<$X289),SUM($K289-$HI289),IF(AND($AK289=\"FSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$Q289,BslnAllctnCrrnt!$A$1<$R289),SUM($K289-$HI289),IF(AND($AK289=\"FSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM($K289-$HI289),IF(AND($AK289=\"SSP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM($K289-$HI289),IF(AND($AK289=\"SSP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$W289,BslnAllctnCrrnt!$A$1<$X289),SUM($K289-$HI289),0)))))))))","v":0},{"$f":"IF(AND($AK289=\"FSP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),0,IF(AND($AK289=\"FSP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$W289,BslnAllctnCrrnt!$A$1<$X289),SUM(BslnAllctnCrrnt!$A$1-$W289),IF(AND($AK289=\"FSP3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$W289,BslnAllctnCrrnt!$A$1<$X289),SUM(BslnAllctnCrrnt!$A$1-$W289),0)))","v":0},{"$f":"IF(AND($AK289=\"FSP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM($M289-$HK289),IF(AND($AK289=\"FSP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$W289,BslnAllctnCrrnt!$A$1<$X289),SUM($M289-$HK289),IF(AND($AK289=\"FSP3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$W289,BslnAllctnCrrnt!$A$1<$X289),SUM($M289-$HK289),0)))","v":0},{"$f":"IF(AND($AK289=\"FWP1\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$Q289,BslnAllctnCrrnt!$A$1<$R289),SUM(BslnAllctnCrrnt!$A$1-$Q289),IF(AND($AK289=\"FWP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$Q289,BslnAllctnCrrnt!$A$1<$R289),SUM(BslnAllctnCrrnt!$A$1-$Q289),IF(AND($AK289=\"FWP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),$J289,IF(AND(FctrChngDts!$A$2>=$D289,FctrChngDts!$B$2<$E289),IF(AND($AK289=\"SSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$Q289,BslnAllctnCrrnt!$A$1<$R289),SUM(BslnAllctnCrrnt!$A$1-$Q289),0),IF(AND($AK289=\"SSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),$J289,0)))))","v":0},{"$f":"IF(AND($AK289=\"FWP1\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$Q289,BslnAllctnCrrnt!$A$1<$R289),SUM($J289-$HM289),IF(AND($AK289=\"FWP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$Q289,BslnAllctnCrrnt!$A$1<$R289),SUM($J289-$HM289),IF(AND($AK289=\"FWP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM($J289-$HM289),IF(AND($AK289=\"SSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$Q289,BslnAllctnCrrnt!$A$1<$R289),SUM($J289-$HM289),IF(AND($AK289=\"SSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM($J289-$HM289),0)))))","v":0},{"$f":"IF(AND($AK289=\"FWP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$Q289,BslnAllctnCrrnt!$A$1<$R289),0,IF(AND($AK289=\"FWP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM(BslnAllctnCrrnt!$A$1-$T289),IF(AND($AK289=\"FWP2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM(BslnAllctnCrrnt!$A$1-$T289),IF(AND($AK289=\"FWP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM(BslnAllctnCrrnt!$A$1-$T289),IF(AND($AK289=\"FWP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$W289,BslnAllctnCrrnt!$A$1<$X289),$L289,IF(AND($AK289=\"SSP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM(BslnAllctnCrrnt!$A$1-$T289),IF(AND($AK289=\"SSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$Q289,BslnAllctnCrrnt!$A$1<$R289),0,IF(AND($AK289=\"SSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM(BslnAllctnCrrnt!$A$1-$T289),0))))))))","v":0},{"$f":"IF(AND($AK289=\"FWP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$Q289,BslnAllctnCrrnt!$A$1<$R289),SUM($L289-$HO289),IF(AND($AK289=\"FWP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM($L289-$HO289),IF(AND($AK289=\"FWP2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM($L289-$HO289),IF(AND($AK289=\"FWP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM($L289-$HO289),IF(AND($AK289=\"FWP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$W289,BslnAllctnCrrnt!$A$1<$X289),SUM($L289-$HO289),IF(AND($AK289=\"SSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$Q289,BslnAllctnCrrnt!$A$1<$R289),SUM($L289-$HO289),IF(AND($AK289=\"SSP1P2\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM($L289-$HO289),0)))))))","v":0},{"$f":"IF(AND($AK289=\"FWP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),0,IF(AND($AK289=\"FWP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$W289,BslnAllctnCrrnt!$A$1<$X289),SUM(BslnAllctnCrrnt!$A$1-$W289),IF(AND($AK289=\"FWP3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$W289,BslnAllctnCrrnt!$A$1<$X289),SUM(BslnAllctnCrrnt!$A$1-$W289),IF(AND($AK289=\"SSP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),0,IF(AND($AK289=\"SSP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$W289,BslnAllctnCrrnt!$A$1<$X289),SUM(BslnAllctnCrrnt!$A$1-$W289),0)))))","v":0},{"$f":"IF(AND($AK289=\"FWP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM($N289-$HQ289),IF(AND($AK289=\"FWP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$W289,BslnAllctnCrrnt!$A$1<$X289),SUM($N289-$HQ289),IF(AND($AK289=\"FWP3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$W289,BslnAllctnCrrnt!$A$1<$X289),SUM($N289-$HQ289),IF(AND($AK289=\"SSP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$T289,BslnAllctnCrrnt!$A$1<$U289),SUM($N289-$HQ289),IF(AND($AK289=\"SSP2P3\",$HF289=TRUE,BslnAllctnCrrnt!$A$1>=$W289,BslnAllctnCrrnt!$A$1<$X289),SUM($N289-$HQ289),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[289,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G290),0,IF($F290<=$G290,SUM($G290-$F290),IF($F290>$G290,SUM((Account!$L$2-Usage!$F290)+Usage!$G290+1))))","v":0},{"$f":"IF($Q290=0,0,IF($R290=0,0,IF(AND($Q290<FctrChngDts!$A$2,$R290>=FctrChngDts!$A$2),SUM($R290-FctrChngDts!$A$2+1),IF(AND($Q290>=FctrChngDts!$A$2,$R290>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q290),IF(AND($Q290>=FctrChngDts!$A$2,$R290<FctrChngDts!$B$2),SUM($R290-$Q290+1),0)))))","v":0},{"$f":"IF($Q290=0,0,IF($R290=0,0,IF(AND($Q290<FctrChngDts!$A$2,$R290>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q290),IF(AND($Q290<FctrChngDts!$A$2,$R290<FctrChngDts!$A$2),SUM($R290-$Q290+1),IF(AND($Q290>FctrChngDts!$A$2,$R290>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R290+1),0)))))","v":0},{"$f":"IF($T290=0,0,IF($U290=0,0,IF(AND($T290<FctrChngDts!$A$2,$U290>=FctrChngDts!$A$2),SUM($U290-FctrChngDts!$A$2+1),IF(AND($T290>=FctrChngDts!$A$2,$U290<FctrChngDts!$B$2),SUM($U290-$T290+1),IF(AND($T290>=FctrChngDts!$A$2,$U290>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T290)<0),0,IF(AND($T290>=FctrChngDts!$A$2,$U290>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T290),0))))))","v":0},{"$f":"IF($T290=0,0,IF($U290=0,0,IF(AND($T290<FctrChngDts!$A$2,$U290>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T290),IF(AND($T290>=FctrChngDts!$B$2,$U290>=FctrChngDts!$B$2),SUM($U290-$T290+1),IF(AND($T290<FctrChngDts!$A$2,$U290<FctrChngDts!$A$2),SUM($U290-$T290+1),IF(AND($T290>=FctrChngDts!$A$2,$U290>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U290+1),0))))))","v":0},{"$f":"IF($W290=0,0,IF($X290=0,0,IF(AND($W290>=FctrChngDts!$A$2,$X290>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W290)<0),0,IF(AND($W290>=FctrChngDts!$A$2,$X290>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W290),IF(AND($W290>=FctrChngDts!$A$2,$X290<FctrChngDts!$B$2),SUM($X290-$W290+1),IF(AND($W290<FctrChngDts!$A$2,$X290>=FctrChngDts!$A$2),SUM($X290-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W290=0,0,IF($X290=0,0,IF(AND($W290<FctrChngDts!$A$2,$X290<FctrChngDts!$A$2),SUM($X290-$W290+1),IF(AND($W290>=FctrChngDts!$A$2,$X290>=FctrChngDts!$B$2,SUM($X290-FctrChngDts!$B$2+1)<=$Y290),SUM($X290-FctrChngDts!$B$2+1),IF(AND($W290>=FctrChngDts!$A$2,$X290>=FctrChngDts!$B$2),SUM($X290-$W290+1),IF(AND($W290<FctrChngDts!$A$2,$X290>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W290),0))))))","v":0},{"$f":"IF(AND($D290>=FctrChngDts!$C$2,$E290<FctrChngDts!$E$2),\"1\",IF(AND($D290>=FctrChngDts!$E$2,$E290<FctrChngDts!$G$2),\"2\",IF(AND($D290>=FctrChngDts!$G$2,$E290<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D290>=FctrChngDts!$D$2,,IF(AND($D290>=FctrChngDts!$C$2,$D290<=FctrChngDts!$D$2),$D290,IF(AND($D290>=FctrChngDts!$C$2,$D290>=FctrChngDts!$D$2,$E290>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D290>FctrChngDts!$D$2,,IF($D290=FctrChngDts!$D$2,$D290,IF(AND($D290>=FctrChngDts!$C$2,$E290<FctrChngDts!$D$2),$E290,IF(AND($D290>=FctrChngDts!$C$2,$E290>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D290>=FctrChngDts!$D$2,$E290>=FctrChngDts!$D$2,$E290>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E290<FctrChngDts!$D$2,$E290<=FctrChngDts!$D$2),$E290,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D290<FctrChngDts!$E$2,$E290<FctrChngDts!$E$2),,IF($D290>FctrChngDts!$F$2,,IF(AND($D290>=FctrChngDts!$E$2,$D290<=FctrChngDts!$F$2),$D290,IF(AND($D290>=FctrChngDts!$E$2,$D290>=FctrChngDts!$F$2,$E290>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D290>FctrChngDts!$F$2,,IF($E290=FctrChngDts!$F$2,$E290,IF(AND($D290<FctrChngDts!$E$2,$E290<=FctrChngDts!$F$2),$E290,IF(AND($D290>=FctrChngDts!$E$2,$E290<FctrChngDts!$F$2),$E290,IF(AND($D290>=FctrChngDts!$E$2,$E290>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D290>=FctrChngDts!$F$2,$E290>=FctrChngDts!$F$2,$E290>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D290<FctrChngDts!$G$2,$E290<FctrChngDts!$G$2),,IF($D290>FctrChngDts!$H$2,,IF(AND($D290>=FctrChngDts!$G$2,$D290<=FctrChngDts!$H$2),$D290,IF(AND($D290>=FctrChngDts!$G$2,$D290>=FctrChngDts!$H$2,$E290>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D290>FctrChngDts!$H$2,,IF($E290=FctrChngDts!$H$2,$E290,IF(AND($D290<FctrChngDts!$G$2,$E290<=FctrChngDts!$H$2),$E290,IF(AND($D290>=FctrChngDts!$G$2,$E290<FctrChngDts!$H$2),$E290,IF(AND($D290>=FctrChngDts!$G$2,$E290>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D290>=FctrChngDts!$H$2,$E290>=FctrChngDts!$H$2,$E290>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A290,Tenant!$A290:$J589,6,FALSE)","v":0},{"$f":"VLOOKUP($A290,Tenant!$A290:$J589,7,FALSE)","v":0},{"$f":"VLOOKUP($A290,Tenant!$A290:$J589,10,FALSE)","v":0},0,{"$f":"IF(AND($AK290=\"FSP2\",$AJ290=FALSE,$HF290=FALSE),SUM($K290*FctrChngDts!$C$9),IF(AND($AK290=\"FSP2\",$AJ290=TRUE,$HF290=FALSE),SUM($K290*FctrChngDts!$C$10),IF(AND($AK290=\"FSP2P3\",$AJ290=FALSE,$HF290=FALSE),SUM(SUM($K290,$M290)*FctrChngDts!$C$9),IF(AND($AK290=\"FSP2P3\",$AJ290=TRUE,$HF290=FALSE),SUM(SUM($K290,$M290)*FctrChngDts!$C$10),IF(AND($AK290=\"FSP3\",$AJ290=FALSE,$HF290=FALSE),SUM($M290*FctrChngDts!$C$9),IF(AND($AK290=\"FSP3\",$AJ290=TRUE,$HF290=FALSE),SUM($M290*FctrChngDts!$C$10),IF(AND($AK290=\"FSP1\",$AJ290=FALSE,$HF290=FALSE),SUM($I290*FctrChngDts!$C$9),IF(AND($AK290=\"FSP1\",$AJ290=TRUE,$HF290=FALSE),SUM($I290*FctrChngDts!$C$10),IF(AND($AK290=\"FSP1P2\",$AJ290=FALSE,$HF290=FALSE),SUM(SUM($I290,$K290)*FctrChngDts!$C$9),IF(AND($AK290=\"FSP1P2\",$AJ290=TRUE,$HF290=FALSE),SUM(SUM($I290,$K290)*FctrChngDts!$C$10),IF(AND($Z290=\"Summer\",$AK290=\"SSP2P3\",$AJ290=FALSE,$HF290=FALSE),SUM(SUM(SUM(SUM($K290,$M290)*FctrChngDts!$C$9),SUM(SUM($L290,$N290)*FctrChngDts!$C$11))*$AF290),IF(AND($Z290=\"Summer\",$AK290=\"SSP2P3\",$AJ290=TRUE,$HF290=FALSE),SUM(SUM(SUM(SUM($K290,$M290)*FctrChngDts!$C$10),SUM(SUM($L290,$N290)*FctrChngDts!$C$12))*$AF290),IF(AND($Z290=\"Winter\",$AK290=\"SSP2P3\",$AJ290=FALSE,$HF290=FALSE),SUM(SUM(SUM(SUM($K290,$M290)*FctrChngDts!$C$9),SUM(SUM($L290,$N290)*FctrChngDts!$C$11))-$AO290),IF(AND($Z290=\"Winter\",$AK290=\"SSP2P3\",$AJ290=TRUE,$HF290=FALSE),SUM(SUM(SUM(SUM($K290,$M290)*FctrChngDts!$C$10),SUM(SUM($L290,$N290)*FctrChngDts!$C$12))-$AO290),IF(AND($Z290=\"Summer\",$AK290=\"SSP1P2\",$AJ290=FALSE,$HF290=FALSE),SUM(SUM(SUM(SUM($I290,$K290)*FctrChngDts!$C$9),SUM(SUM($J290,$L290)*FctrChngDts!$C$11))*$AF290),IF(AND($Z290=\"Summer\",$AK290=\"SSP1P2\",$AJ290=TRUE,$HF290=FALSE),SUM(SUM(SUM(SUM($I290,$K290)*FctrChngDts!$C$10),SUM(SUM($J290,$L290)*FctrChngDts!$C$12))*$AF290),IF(AND($Z290=\"Winter\",$AK290=\"SSP1P2\",$AJ290=FALSE,$HF290=FALSE),SUM(SUM(SUM(SUM($I290,$K290)*FctrChngDts!$C$9),SUM(SUM($J290,$L290)*FctrChngDts!$C$11))-$AO290),IF(AND($Z290=\"Winter\",$AK290=\"SSP1P2\",$AJ290=TRUE,$HF290=FALSE),SUM(SUM(SUM(SUM($I290,$K290)*FctrChngDts!$C$10),SUM(SUM($J290,$L290)*FctrChngDts!$C$12))-$AO290),IF(AND($AK290=\"FSP2\",$AJ290=FALSE,$HF290=TRUE),SUM(SUM($HI290*FctrChngDts!$B$9),SUM($HJ290*FctrChngDts!$C$9)),IF(AND($AK290=\"FSP2\",$AJ290=TRUE,$HF290=TRUE),SUM(SUM($HI290*FctrChngDts!$B$10),SUM($HJ290*FctrChngDts!$C$10)),IF(AND($AK290=\"FSP2P3\",$AJ290=FALSE,$HF290=TRUE),SUM(SUM(SUM($HI290,$HK290)*FctrChngDts!$B$9),SUM(SUM($HJ290,$HL290)*FctrChngDts!$C$9)),IF(AND($AK290=\"FSP2P3\",$AJ290=TRUE,$HF290=TRUE),SUM(SUM(SUM($HI290,$HK290)*FctrChngDts!$B$10),SUM(SUM($HJ290,$HL290)*FctrChngDts!$C$10)),IF(AND($AK290=\"FSP3\",$AJ290=FALSE,$HF290=TRUE),SUM(SUM($HK290*FctrChngDts!$B$9),SUM($HL290*FctrChngDts!$C$9)),IF(AND($AK290=\"FSP3\",$AJ290=TRUE,$HF290=TRUE),SUM(SUM($HK290*FctrChngDts!$B$10),SUM($HL290*FctrChngDts!$C$10)),IF(AND($AK290=\"FSP1\",$AJ290=FALSE,$HF290=TRUE),SUM(SUM($HG290*FctrChngDts!$B$9),SUM($HH290*FctrChngDts!$C$9)),IF(AND($AK290=\"FSP1\",$AJ290=TRUE,$HF290=TRUE),SUM(SUM($HG290*FctrChngDts!$B$10),SUM($HH290*FctrChngDts!$C$10)),IF(AND($AK290=\"FSP1P2\",$AJ290=FALSE,$HF290=TRUE),SUM(SUM(SUM($HG290,$HI290)*FctrChngDts!$B$9),SUM(SUM($HH290,$HJ290)*FctrChngDts!$C$9)),IF(AND($AK290=\"FSP1P2\",$AJ290=TRUE,$HF290=TRUE),SUM(SUM(SUM($HG290,$HI290)*FctrChngDts!$B$10),SUM(SUM($HG290,$HI290)*FctrChngDts!$C$10)),IF(AND($Z290=\"Summer\",$AK290=\"SSP2P3\",$AJ290=FALSE,$HF290=TRUE),SUM(SUM(SUM(SUM($HI290,$HK290)*FctrChngDts!$B$9),SUM(SUM($HJ290,$HL290)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO290,$HQ290)*FctrChngDts!$B$11),SUM(SUM($HP290,$HR290)*FctrChngDts!$C$11))*$AF290),IF(AND($Z290=\"Summer\",$AK290=\"SSP2P3\",$AJ290=TRUE,$HF290=TRUE),SUM(SUM(SUM(SUM($HI290,$HK290)*FctrChngDts!$B$10),SUM(SUM($HJ290,$HL290)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO290,$HQ290)*FctrChngDts!$B$12),SUM(SUM($HP290,$HR290)*FctrChngDts!$C$12))*$AF290),IF(AND($Z290=\"Winter\",$AK290=\"SSP2P3\",$AJ290=FALSE,$HF290=TRUE),SUM(SUM(SUM(SUM($HI290,$HK290)*FctrChngDts!$B$9),SUM(SUM($HJ290,$HL290)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO290,$HQ290)*FctrChngDts!$B$11),SUM(SUM($HP290,$HR290)*FctrChngDts!$C$11))-$AO290),IF(AND($Z290=\"Winter\",$AK290=\"SSP2P3\",$AJ290=TRUE,$HF290=TRUE),SUM(SUM(SUM(SUM($HI290,$HK290)*FctrChngDts!$B$10),SUM(SUM($HO290,$HQ290)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO290,$HQ290)*FctrChngDts!$B$12),SUM(SUM($HP290,$HR290)*FctrChngDts!$C$12))-$AO290),IF(AND($Z290=\"Summer\",$AK290=\"SSP1P2\",$AJ290=FALSE,$HF290=TRUE),SUM(SUM(SUM(SUM($HG290,$HI290)*FctrChngDts!$B$9),SUM(SUM($HH290,$HJ290)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM290,$HO290)*FctrChngDts!$B$11),SUM(SUM($HN290,$HP290)*FctrChngDts!$C$11))*$AF290),IF(AND($Z290=\"Summer\",$AK290=\"SSP1P2\",$AJ290=TRUE,$HF290=TRUE),SUM(SUM(SUM(SUM($HG290,$HI290)*FctrChngDts!$B$10),SUM(SUM($HH290,$HJ290)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM290,$HO290)*FctrChngDts!$B$12),SUM(SUM($HN290,$HP290)*FctrChngDts!$C$12))*$AF290),IF(AND($Z290=\"Winter\",$AK290=\"SSP1P2\",$AJ290=FALSE,$HF290=TRUE),SUM(SUM(SUM(SUM($HG290,$HI290)*FctrChngDts!$B$9),SUM(SUM($HH290,$HJ290)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM290,$HO290)*FctrChngDts!$B$11),SUM(SUM($HN290,$HP290)*FctrChngDts!$C$11))-$AO290),IF(AND($Z290=\"Winter\",$AK290=\"SSP1P2\",$AJ290=TRUE,$HF290=TRUE),SUM(SUM(SUM(SUM($HG290,$HI290)*FctrChngDts!$B$10),SUM(SUM($HH290,$HJ290)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM290,$HO290)*FctrChngDts!$B$12),SUM(SUM($HN290,$HP290)*FctrChngDts!$C$12))-$AO290),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK290=\"FWP1\",$AJ290=FALSE,$HF290=FALSE),SUM($J290*FctrChngDts!$C$11),IF(AND($AK290=\"FWP1\",$AJ290=TRUE,$HF290=FALSE),SUM($J290*FctrChngDts!$C$12),IF(AND($AK290=\"FWP1P2\",$AJ290=FALSE,$HF290=FALSE),SUM(SUM($J290,$L290)*FctrChngDts!$C$11),IF(AND($AK290=\"FWP1P2\",$AJ290=TRUE,$HF290=FALSE),SUM(SUM($J290,$L290)*FctrChngDts!$C$12),IF(AND($AK290=\"FWP2\",$AJ290=FALSE,$HF290=FALSE),SUM($L290*FctrChngDts!$C$11),IF(AND($AK290=\"FWP2\",$AJ290=TRUE,$HF290=FALSE),SUM($L290*FctrChngDts!$C$12),IF(AND($AK290=\"FWP2P3\",$AJ290=FALSE,$HF290=FALSE),SUM(SUM($L290,$N290)*FctrChngDts!$C$11),IF(AND($AK290=\"FWP2P3\",$AJ290=TRUE,$HF290=FALSE),SUM(SUM($L290,$N290)*FctrChngDts!$C$12),IF(AND($AK290=\"FWP3\",$AJ290=FALSE,$HF290=FALSE),SUM($N290*FctrChngDts!$C$11),IF(AND($AK290=\"FWP3\",$AJ290=TRUE,$HF290=FALSE),SUM($N290*FctrChngDts!$C$12),IF(AND($Z290=\"Winter\",$AK290=\"SSP1P2\",$AJ290=FALSE,$HF290=FALSE),SUM(SUM(SUM($I290,$K290)*FctrChngDts!$C$9),SUM(SUM($J290,$L290)*FctrChngDts!$C$11))*$AG290,IF(AND($Z290=\"Winter\",$AK290=\"SSP1P2\",$AJ290=TRUE,$HF290=FALSE),SUM(SUM(SUM($I290,$K290)*FctrChngDts!$B$10),SUM(SUM($J290,$L290)*FctrChngDts!$B$12))*$AG290,IF(AND($Z290=\"Summer\",$AK290=\"SSP1P2\",$AJ290=FALSE,$HF290=FALSE),SUM(SUM(SUM($I290,$K290)*FctrChngDts!$B$9),SUM(SUM($J290,$L290)*FctrChngDts!$B$11))-$AJ290,IF(AND($Z290=\"Summer\",$AK290=\"SSP1P2\",$AJ290=TRUE,$HF290=FALSE),SUM(SUM(SUM($I290,$K290)*FctrChngDts!$C$10),SUM(SUM($J290,$L290)*FctrChngDts!$C$12))-$AJ290,IF(AND($Z290=\"Winter\",$AK290=\"SSP2P3\",$AJ290=FALSE,$HF290=FALSE),SUM(SUM(SUM($K290,$M290)*FctrChngDts!$C$9),SUM(SUM($L290,$N290)*FctrChngDts!$C$11))*$AG290,IF(AND($Z290=\"Winter\",$AK290=\"SSP2P3\",$AJ290=TRUE,$HF290=FALSE),SUM(SUM(SUM($K290,$M290)*FctrChngDts!$C$10),SUM(SUM($L290,$N290)*FctrChngDts!$C$12))*$AG290,IF(AND($Z290=\"Summer\",$AK290=\"SSP2P3\",$AJ290=FALSE,$HF290=FALSE),SUM(SUM(SUM($K290,$M290)*FctrChngDts!$C$9),SUM(SUM($L290,$N290)*FctrChngDts!$C$11))-$AJ290,IF(AND($Z290=\"Summer\",$AK290=\"SSP2P3\",$AJ290=TRUE,$HF290=FALSE),SUM(SUM(SUM($K290,$M290)*FctrChngDts!$C$10),SUM(SUM($L290,$N290)*FctrChngDts!$C$12))-$AJ290,IF(AND($AK290=\"FWP1\",$AJ290=FALSE,$HF290=TRUE),SUM(SUM($HM290*FctrChngDts!$B$11),SUM($HN290*FctrChngDts!$C$11)),IF(AND($AK290=\"FWP1\",$AJ290=TRUE,$HF290=TRUE),SUM(SUM($HM290*FctrChngDts!$B$12),SUM($HN290*FctrChngDts!$C$12)),IF(AND($AK290=\"FWP1P2\",$AJ290=FALSE,$HF290=TRUE),SUM(SUM(SUM($HM290,$HO290)*FctrChngDts!$B$11),SUM(SUM($HN290,$HP290)*FctrChngDts!$C$11)),IF(AND($AK290=\"FWP1P2\",$AJ290=TRUE,$HF290=TRUE),SUM(SUM(SUM($HM290,$KP290)*FctrChngDts!$C$12),SUM(SUM($HN290,$HP290)*FctrChngDts!$C$12)),IF(AND($AK290=\"FWP2\",$AJ290=FALSE,$HF290=TRUE),SUM(SUM($HO290*FctrChngDts!$B$11),SUM($HO290*FctrChngDts!$C$11)),IF(AND($AK290=\"FWP2\",$AJ290=TRUE,$HF290=TRUE),SUM(SUM($HO290*FctrChngDts!$B$12),SUM($HO290*FctrChngDts!$C$12)),IF(AND($AK290=\"FWP2P3\",$AJ290=FALSE,$HF290=TRUE),SUM(SUM(SUM($HO290,$HQ290)*FctrChngDts!$C$11),SUM(SUM($HP290,$HR290)*FctrChngDts!$C$11)),IF(AND($AK290=\"FWP2P3\",$AJ290=TRUE,$HF290=TRUE),SUM(SUM(SUM($HO290,$HQ290)*FctrChngDts!$C$12),SUM(SUM($HP290,$HR290)*FctrChngDts!$C$12)),IF(AND($AK290=\"FWP3\",$AJ290=FALSE,$HF290=TRUE),SUM(SUM($HQ290*FctrChngDts!$B$11),SUM($HR290*FctrChngDts!$C$11)),IF(AND($AK290=\"FWP3\",$AJ290=TRUE,$HF290=TRUE),SUM(SUM($HQ290*FctrChngDts!$B$12),SUM($HR290*FctrChngDts!$C$12)),IF(AND($Z290=\"Winter\",$AK290=\"SSP1P2\",$AJ290=FALSE,$HF290=TRUE),SUM(SUM(SUM(SUM($HG290,$HI290)*FctrChngDts!$B$9),SUM(SUM($HH290,$HJ290)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM290,$HO290)*FctrChngDts!$B$11),SUM(SUM($HN290,$HP290)*FctrChngDts!$C$11))*$AG290),IF(AND($Z290=\"Winter\",$AK290=\"SSP1P2\",$AJ290=TRUE,$HF290=TRUE),SUM(SUM(SUM(SUM($HG290,$HI290)*FctrChngDts!$B$10), SUM(SUM($HH290,$HJ290)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM290,$HO290)*FctrChngDts!$B$12),SUM(SUM($HN290,$HP290)*FctrChngDts!$C$12))*$AG290),IF(AND($Z290=\"Summer\",$AK290=\"SSP1P2\",$AJ290=FALSE,$HF290=TRUE),SUM(SUM(SUM(SUM($HG290,$HI290)*FctrChngDts!$B$9),SUM(SUM($HH290,$HJ290)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM290,$HO290)*FctrChngDts!$B$11),SUM(SUM($HN290,$HP290)*FctrChngDts!$C$11))-$AJ290),IF(AND($Z290=\"Summer\",$AK290=\"SSP1P2\",$AJ290=TRUE,$HF290=TRUE),SUM(SUM(SUM(SUM($HG290,$HI290)*FctrChngDts!$B$10),SUM(SUM($HH290,$HJ290)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM290,$HO290)*FctrChngDts!$B$12),SUM(SUM($HN290,$HP290)*FctrChngDts!$C$12))-$AJ290),IF(AND($Z290=\"Winter\",$AK290=\"SSP2P3\",$AJ290=FALSE,$HF290=TRUE),SUM(SUM(SUM(SUM($HI290,$HK290)*FctrChngDts!$B$9),SUM(SUM($HJ290,$HL290)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO290,$HQ290)*FctrChngDts!$B$11),SUM(SUM($HP290,$HR290)*FctrChngDts!$C$11))*$AG290),IF(AND($Z290=\"Winter\",$AK290=\"SSP2P3\",$AJ290=TRUE,$HF290=TRUE),SUM(SUM(SUM(SUM($HI290,$HK290)*FctrChngDts!$B$10), SUM(SUM($HJ290,$HL290)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO290,$HQ290)*FctrChngDts!$B$12),SUM(SUM($HP290,$HR290)*FctrChngDts!$C$12))*$AG290),IF(AND($Z290=\"Summer\",$AK290=\"SSP2P3\",$AJ290=FALSE,$HF290=TRUE),SUM(SUM(SUM(SUM($HI290,$HK290)*FctrChngDts!$B$9),SUM(SUM($HJ290,$HL290)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO290,$HQ290)*FctrChngDts!$B$11),SUM(SUM($HP290,$HR290)*FctrChngDts!$C$11))-$AJ290),IF(AND($Z290=\"Summer\",$AK290=\"SSP2P3\",$AJ290=TRUE,$HF290=TRUE),SUM(SUM(SUM(SUM($HI290,$HK290)*FctrChngDts!$B$10), SUM(SUM($HJ290,$HL290)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO290,$HQ290)*FctrChngDts!$B$12),SUM(SUM($HP290,$HR290)*FctrChngDts!$C$12))-$AJ290),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK290=\"FSP1\",$AH290=TRUE,SUM(SUM(SUM($AI290*FctrChngDts!$B$13)*I290),$AR290)>$AD290),$AD290,IF(AND($AK290=\"FSP1\",$AH290=TRUE,SUM(SUM(SUM($AI290*FctrChngDts!$B$13)*$I290),$AR290)<=$AD290),SUM(SUM(SUM($AI290*FctrChngDts!$B$13)*$I290),$AR290),IF(AND($Z290=\"Summer\",$AK290=\"SSP1\",$AH290=TRUE,SUM(SUM(SUM(SUM($I290,$J290)*SUM($AI290*FctrChngDts!$B$13))*$AF290),$AR290)>$AD290),$AD290,IF(AND($Z290=\"Summer\",$AK290=\"SSP1\",$AH290=TRUE,SUM(SUM(SUM(SUM($I290,$J290)*SUM($AI290*FctrChngDts!$B$13))*$AF290),$AR290)<=$AD290),SUM(SUM(SUM(SUM($I290,$J290)*SUM($AI290*FctrChngDts!$B$13))*$AF290),$AR290),IF(AND($Z290=\"Winter\",$AK290=\"SSP1\",$AH290=TRUE,SUM(SUM(SUM(SUM($I290,$J290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AU290:$AW290)),$AR290)>$AD290),$AD290,IF(AND($Z290=\"Winter\",$AK290=\"SSP1\",$AH290=TRUE,SUM(SUM(SUM(SUM($I290,$J290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AU290:$AW290)),$AR290)<=$AD290),SUM(SUM(SUM(SUM($I290,$J290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AU290:$AW290)),$AR290),IF(AND($AK290=\"FSP1P2\",$AH290=TRUE,SUM(SUM(SUM(SUM($I290,$K290)*SUM($AI290*FctrChngDts!$B$13))*$AF290),$AR290)>$AD290),$AD290,IF(AND($AK290=\"FSP1P2\",$AH290=TRUE,SUM(SUM(SUM(SUM($I290,$K290)*SUM($AI290*FctrChngDts!$B$13))*$AF290),$AR290)<=$AD290),SUM(SUM(SUM(SUM($I290,$K290)*SUM($AI290*FctrChngDts!$B$13))*$AF290),$AR290),IF(AND($Z290=\"Summer\",$AK290=\"SSP1P2\",$AH290=TRUE,SUM(SUM(SUM(SUM($I290,$K290,$J290,$L290)*SUM($AI290*FctrChngDts!$B$13))*$AF290),$AR290)>$AD290),$AD290,IF(AND($Z290=\"Summer\",$AK290=\"SSP1P2\",$AH290=TRUE,SUM(SUM(SUM(SUM($I290,$K290,$J290,$L290)*SUM($AI290*FctrChngDts!$B$13))*$AF290),$AR290)<=$AD290),SUM(SUM(SUM(SUM($I290,$K290,$J290,$L290)*SUM($AI290*FctrChngDts!$B$13))*$AF290),$AR290),IF(AND($Z290=\"Winter\",$AK290=\"SSP1P2\",$AH290=TRUE,SUM(SUM(SUM(SUM($I290,$K290,$J290,$L290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AU290:$AW290)),$AR290)>$AD290),$AD290,IF(AND($Z290=\"Winter\",$AK290=\"SSP1P2\",$AH290=TRUE,SUM(SUM(SUM(SUM($I290,$K290,$J290,$L290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AU290:$AW290)),$AR290)<=$AD290),MIN($AD290,SUM($AL290,SUM(SUM(SUM(SUM($I290,$K290,$J290,$L290)*SUM($AI290*FctrChngDts!$B$13))*$AF290)))),IF(AND($AK290=\"FSP2\",$AH290=TRUE,SUM(SUM(SUM($AI290*FctrChngDts!$B$13)*$K290),$AR290)>$AD290),$AD290,IF(AND($AK290=\"FSP2\",$AH290=TRUE,SUM(SUM(SUM($AI290*FctrChngDts!$B$13)*$K290),$AR290)<=$AD290),SUM(SUM(SUM($AI290*FctrChngDts!$B$13)*$K290),$AR290),IF(AND($Z290=\"Summer\",$AK290=\"SSP2\",$AH290=TRUE,SUM(SUM(SUM(SUM($K290,$L290)*SUM($AI290*FctrChngDts!$B$13))*$AF290),$AR290)>$AD290),$AD290,IF(AND($Z290=\"Summer\",$AK290=\"SSP2\",$AH290=TRUE,SUM(SUM(SUM(SUM($K290,$L290)*SUM($AI290*FctrChngDts!$B$13))*$AF290),$AR290)<=$AD290),SUM(SUM(SUM(SUM($K290,$L290)*SUM($AI290*FctrChngDts!$B$13))*$AF290),$AR290),IF(AND($Z290=\"Winter\",$AK290=\"SSP2\",$AH290=TRUE,SUM(SUM(SUM(SUM($K290,$L290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AU290:$AW290)),$AR290)>$AD290),$AD290,IF(AND($Z290=\"Winter\",$AK290=\"SSP2\",$AH290=TRUE,SUM(SUM(SUM(SUM($K290,$L290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AU290:$AW290)),$AR290)<=$AD290),SUM(SUM(SUM(SUM($K290,$L290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AU290:$AW290)),$AR290),IF(AND($AK290=\"FSP2P3\",$AH290=TRUE,SUM(SUM(SUM(SUM($K290,$M290)*SUM($AI290*FctrChngDts!$B$13))*$AF290),$AR290)>$AD290),$AD290,IF(AND($AK290=\"FSP2P3\",$AH290=TRUE,SUM(SUM(SUM(SUM($K290,$M290)*SUM($AI290*FctrChngDts!$B$13))*$AF290),$AR290)<=$AD290),SUM(SUM(SUM(SUM($K290,$M290)*SUM($AI290*FctrChngDts!$B$13))*$AF290),$AR290),IF(AND($Z290=\"Summer\",$AK290=\"SSP2P3\",$AH290=TRUE,SUM(SUM(SUM(SUM($K290,$L290,$M290,$N290)*SUM($AI290*FctrChngDts!$B$13))*$AF290),$AR290)>$AD290),$AD290,IF(AND($Z290=\"Summer\",$AK290=\"SSP2P3\",$AH290=TRUE,SUM(SUM(SUM(SUM($K290,$L290,$M290,$N290)*SUM($AI290*FctrChngDts!$B$13))*$AF290),$AR290)<=$AD290),SUM(SUM(SUM(SUM($K290,$L290,$M290,$N290)*SUM($AI290*FctrChngDts!$B$13))*$AF290),$AR290),IF(AND($Z290=\"Winter\",$AK290=\"SSP2P3\",$AH290=TRUE,SUM(SUM(SUM(SUM($K290,$L290,$M290,$N290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AU290:$AW290)),$AR290)>$AD290),$AD290,IF(AND($Z290=\"Winter\",$AK290=\"SSP2P3\",$AH290=TRUE,SUM(SUM(SUM(SUM($K290,$L290,$M290,$N290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AU290:$AW290)),$AR290)<=$AD290),SUM(SUM(SUM(SUM($K290,$L290,$M290,$N290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AU290:$AW290)),$AR290),IF(AND($AK290=\"FSP3\",$AH290=TRUE,SUM(SUM(SUM($AI290*FctrChngDts!$B$13)*$M290),$AR290)>$AD290),$AD290,IF(AND($AK290=\"FSP3\",$AH290=TRUE,SUM(SUM(SUM($AI290*FctrChngDts!$B$13)*$M290),$AR290)<=$AD290),SUM(SUM(SUM($AI290*FctrChngDts!$B$13)*$M290),$AR290),IF(AND($Z290=\"Summer\",$AK290=\"SSP3\",$AH290=TRUE,SUM(SUM(SUM(SUM($M290,$N290)*SUM($AI290*FctrChngDts!$B$13))*$AF290),$AR290)>$AD290),$AD290,IF(AND($Z290=\"Summer\",$AK290=\"SSP3\",$AH290=TRUE,SUM(SUM(SUM(SUM($M290,$N290)*SUM($AI290*FctrChngDts!$B$13))*$AF290),$AR290)<=$AD290),SUM(SUM(SUM(SUM($M290,$N290)*SUM($AI290*FctrChngDts!$B$13))*$AF290),$AR290),IF(AND($Z290=\"Winter\",$AK290=\"SSP3\",$AH290=TRUE,SUM(SUM(SUM(SUM($M290,$N290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AU290:$AW290)),$AR290)>$AD290),$AD290,IF(AND($Z290=\"Winter\",$AK290=\"SSP3\",$AH290=TRUE,SUM(SUM(SUM(SUM($M290,$N290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AU290:$AW290)),$AR290)<=$AD290),SUM(SUM(SUM(SUM($M290,$N290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AU290:$AW290)),$AR290),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK290=\"FWP1\",$AH290=TRUE,SUM(SUM(SUM($AI290*FctrChngDts!$B$13)*$J290),$AU290)>$AE290),$AE290,IF(AND($AK290=\"FWP1\",$AH290=TRUE,SUM(SUM(SUM($AI290*FctrChngDts!$B$13)*$J290),$AU290)<=$AE290),SUM(SUM(SUM($AI290*FctrChngDts!$B$13)*$J290),$AU290),IF(AND($Z290=\"Winter\",$AK290=\"SSP1\",$AH290=TRUE,SUM(SUM(SUM(SUM($I290,$J290)*SUM($AI290*FctrChngDts!$B$13))*$AG290),$AU290)>$AE290),$AE290,IF(AND($Z290=\"Winter\",$AK290=\"SSP1\",$AH290=TRUE,SUM(SUM(SUM(SUM($I290,$J290)*SUM($AI290*FctrChngDts!$B$13))*$AG290),$AU290)<=$AE290),SUM(SUM(SUM(SUM($I290,$J290)*SUM($AI290*FctrChngDts!$B$13))*$AG290),$AU290),IF(AND($Z290=\"Summer\",$AK290=\"SSP1\",$AH290=TRUE,SUM(SUM(SUM(SUM($I290,$J290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AR290:$AT290)),$AU290)>$AE290),$AE290,IF(AND($Z290=\"Summer\",$AK290=\"SSP1\",$AH290=TRUE,SUM(SUM(SUM(SUM($I290,$J290)*SUM($AI290*FctrChngDts!$B$13))- SUM($AR290:$AT290)),$AU290)<=$AE290),SUM(SUM(SUM(SUM($I290,$J290)*SUM($AI290*FctrChngDts!$B$13))- SUM($AR290:$AT290)),$AU290),IF(AND($AK290=\"FWP1P2\",$AH290=TRUE,SUM(SUM(SUM(SUM($J290,$L290)*SUM($AI290*FctrChngDts!$B$13))*$AG290),$AU290)>$AE290),$AE290,IF(AND($AK290=\"FWP1P2\",$AH290=TRUE,SUM(SUM(SUM(SUM($J290,$L290)*SUM($AI290*FctrChngDts!$B$13))*$AG290),$AU290)<=$AE290),SUM(SUM(SUM(SUM($J290,$L290)*SUM($AI290*FctrChngDts!$B$13))*$AG290),$AU290),IF(AND($Z290=\"Winter\",$AK290=\"SSP1P2\",$AH290=TRUE,SUM(SUM(SUM(SUM($I290,$K290,$J290,$L290)*SUM($AI290*FctrChngDts!$B$13))*$AG290),$AU290)>$AE290),$AE290,IF(AND($Z290=\"Winter\",$AK290=\"SSP1P2\",$AH290=TRUE,SUM(SUM(SUM(SUM($I290,$K290,$J290,$L290)*SUM($AI290*FctrChngDts!$B$13))*$AG290),$AU290)<=$AE290),SUM(SUM(SUM(SUM($I290,$K290,$J290,$L290)*SUM($AI290*FctrChngDts!$B$13))*$AG290),$AU290),IF(AND($Z290=\"Summer\",$AK290=\"SSP1P2\",$AH290=TRUE,SUM(SUM(SUM(SUM($I290,$K290,$J290,$L290)*SUM($AI290*FctrChngDts!$B$13))- SUM($AR290:$AT290)),$AU290)>$AE290),$AE290,IF(AND($Z290=\"Summer\",$AK290=\"SSP1P2\",$AH290=TRUE,SUM(SUM(SUM(SUM($I290,$K290,$J290,$L290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AR290:$AT290)),$AU290)<=$AE290),SUM(SUM(SUM(SUM($I290,$K290,$J290,$L290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AR290:$AT290)),$AU290),IF(AND($AK290=\"FWP2\",$AH290=TRUE,SUM(SUM(SUM($AI290*FctrChngDts!$B$13)*$L290),$AU290)>$AE290),$AE290,IF(AND($AK290=\"FWP2\",$AH290=TRUE,SUM(SUM(SUM($AI290*FctrChngDts!$B$13)*$L290),$AU290)<=$AE290),SUM(SUM(SUM($AI290*FctrChngDts!$B$13)*$L290),$AU290),IF(AND($Z290=\"Winter\",$AK290=\"SSP2\",$AH290=TRUE,SUM(SUM(SUM(SUM($K290,$L290)*SUM($AI290*FctrChngDts!$B$13))*$AG290),$AU290)>$AE290),$AE290,IF(AND($Z290=\"Winter\",$AK290=\"SSP2\",$AH290=TRUE,SUM(SUM(SUM(SUM($K290,$L290)*SUM($AI290*FctrChngDts!$B$13))*$AG290),$AU290)<=$AE290),SUM(SUM(SUM(SUM($K290,$L290)*SUM($AI290*FctrChngDts!$B$13))*$AG290),$AU290),IF(AND($Z290=\"Summer\",$AK290=\"SSP2\",$AH290=TRUE,SUM(SUM(SUM(SUM($K290,$L290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AR290:$AT290)),$AU290)>$AE290),$AE290,IF(AND($Z290=\"Summer\",$AK290=\"SSP2\",$AH290=TRUE,SUM(SUM(SUM(SUM($K290,$L290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AR290:$AT290)),$AU290)<=$AE290),SUM(SUM(SUM(SUM($K290,$L290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AR290:$AT290)),$AU290),IF(AND($AK290=\"FWP2P3\",$AH290=TRUE,SUM(SUM(SUM(SUM($L290,$N290)*SUM($AI290*FctrChngDts!$B$13))*$AG290),$AU290)>$AE290),$AE290,IF(AND($AK290=\"FWP2P3\",$AH290=TRUE,SUM(SUM(SUM(SUM($L290,$N290)*SUM($AI290*FctrChngDts!$B$13))*$AG290),$AU290)<=$AE290),SUM(SUM(SUM(SUM($L290,$N290)*SUM($AI290*FctrChngDts!$B$13))*$AG290),$AU290),IF(AND($Z290=\"Winter\",$AK290=\"SSP2P3\",$AH290=TRUE,SUM(SUM(SUM(SUM($K290,$L290,$M290,$N290)*SUM($AI290*FctrChngDts!$B$13))*$AG290),$AU290)>$AE290),$AE290,IF(AND($Z290=\"Winter\",$AK290=\"SSP2P3\",$AH290=TRUE,SUM(SUM(SUM(SUM($K290,$L290,$M290,$N290)*SUM($AI290*FctrChngDts!$B$13))*$AG290),$AU290)<=$AE290),SUM(SUM(SUM(SUM($K290,$L290,$M290,$N290)*SUM($AI290*FctrChngDts!$B$13))*$AG290),$AU290),IF(AND($Z290=\"Summer\",$AK290=\"SSP2P3\",$AH290=TRUE,SUM(SUM(SUM(SUM($K290,$L290,$M290,$N290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AR290:$AT290)),$AU290)>$AE290),$AE290,IF(AND($Z290=\"Summer\",$AK290=\"SSP2P3\",$AH290=TRUE,SUM(SUM(SUM(SUM($K290,$L290,$M290,$N290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AR290:$AT290)),$AU290)<=$AE290),SUM(SUM(SUM(SUM($K290,$L290,$M290,$N290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AR290:$AT290)),$AU290),IF(AND($AK290=\"FWP3\",$AH290=TRUE,SUM(SUM(SUM($AI290*FctrChngDts!$B$13)*$N290),$AU290)>$AE290),$AE290,IF(AND($AK290=\"FWP3\",$AH290=TRUE,SUM(SUM(SUM($AI290*FctrChngDts!$B$13)*$N290),$AU290)<=$AE290),SUM(SUM(SUM($AI290*FctrChngDts!$B$13)*$N290),$AU290),IF(AND($Z290=\"Winter\",$AK290=\"SSP3\",$AH290=TRUE,SUM(SUM(SUM(SUM($M290,$N290)*SUM($AI290*FctrChngDts!$B$13))*$AG290),$AU290)>$AE290),$AE290,IF(AND($Z290=\"Winter\",$AK290=\"SSP3\",$AH290=TRUE,SUM(SUM(SUM(SUM($M290,$N290)*SUM($AI290*FctrChngDts!$B$13))*$AG290),$AU290)<=$AE290),SUM(SUM(SUM(SUM($M290,$N290)*SUM($AI290*FctrChngDts!$B$13))*$AG290),$AU290),IF(AND($Z290=\"Summer\",$AK290=\"SSP3\",$AH290=TRUE,SUM(SUM(SUM(SUM($M290,$N290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AR290:$AT290)),$AU290)>$AE290),$AE290,IF(AND($Z290=\"Summer\",$AK290=\"SSP3\",$AH290=TRUE,SUM(SUM(SUM(SUM($M290,$N290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AR290:$AT290)),$AU290)<=$AE290),SUM(SUM(SUM(SUM($M290,$N290)*SUM($AI290*FctrChngDts!$B$13))-SUM($AR290:$AT290)),$AU290),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I290>0,$AH290=FALSE),SUM($AR290*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I290>0,$AH290=TRUE),SUM($AX290*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I290>0,$AH290=FALSE),SUM($AS290*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I290>0,$AH290=TRUE),SUM($AY290*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I290>0,$AH290=FALSE),SUM($AT290*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I290>0,$AH290=TRUE),SUM($AZ290*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J290>0,$AH290=FALSE),SUM($AU290*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J290>0,$AH290=TRUE),SUM($BA290*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J290>0,$AH290=FALSE),SUM($AV290*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J290>0,$AH290=TRUE),SUM($BB290*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J290>0,$AH290=FALSE),SUM($AW290*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J290>0,$AH290=TRUE),SUM($BC290*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K290>0,$AH290=FALSE),SUM($AR290*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K290>0,$AH290=TRUE),SUM($AX290*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K290>0,$AH290=FALSE),SUM($AS290*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K290>0,$AH290=TRUE),SUM($AY290*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K290>0,$AH290=FALSE),SUM($AT290*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K290>0,$AH290=TRUE),SUM($AZ290*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L290>0,$AH290=FALSE),SUM($AU290*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L290>0,$AH290=TRUE),SUM($BA290*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L290>0,$AH290=FALSE),SUM($AV290*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L290>0,$AH290=TRUE),SUM($BB290*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L290>0,$AH290=FALSE),SUM($AW290*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L290>0,$AH290=TRUE),SUM($BC290*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M290>0,$AH290=FALSE),SUM($AR290*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M290>0,$AH290=TRUE),SUM($AX290*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M290>0,$AH290=FALSE),SUM($AS290*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M290>0,$AH290=TRUE),SUM($AY290*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M290>0,$AH290=FALSE),SUM($AT290*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M290>0,$AH290=TRUE),SUM($AZ290*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N290>0,$AH290=FALSE),SUM($AU290*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N290>0,$AH290=TRUE),SUM($BA290*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N290>0,$AH290=FALSE),SUM($AV290*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N290>0,$AH290=TRUE),SUM($BB290*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N290>0,$AH290=FALSE),SUM($AW290*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N290>0,$AH290=TRUE),SUM($BC290*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I290=0,0,IF(AND($I290>0,$K290>0,$AH290=FALSE),SUM($AR290/$P290*$I290),IF(AND($I290>0,$K290=0,$AH290=FALSE),$AR290,IF(AND($I290>0,$K290>0,$AH290=TRUE),ROUND(MIN($HU290,SUM(SUM($I290,$K290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA290,SUM(SUM($I290,$K290)*(FctrChngDts!$B$13)*$AI290)*$IA290)),0),IF(AND($I290>0,$K290=0,$AH290=TRUE),$AX290))))),0)","v":0},{"$f":"ROUND(IF($I290=0,0,IF(AND($I290>0,$K290>0,$AH290=FALSE),SUM($AS290/$P290*$I290),IF(AND($I290>0,$K290=0,$AH290=FALSE),$AS290,IF(AND($I290>0,$K290>0,$AH290=TRUE),ROUND(MIN(SUM($HU290-$BW290),SUM(SUM($I290,$K290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA290)*3),0),IF(AND($I290>0,$K290=0,$AH290=TRUE),$AY290))))),0)","v":0},0,{"$f":"IF($J290=0,0,IF(AND($J290>0,$L290=0,$N290=0,$AH290=FALSE,$AJ290=FALSE),ROUND(MIN($HX290,SUM($AU290,$BA290)),0),IF(AND($J290>0,$L290=0,$N290=0,$AH290=TRUE,$AJ290=FALSE),ROUND(MIN($HX290,SUM($AU290,SUM($J290*$AI290*FctrChngDts!$B$13))),0),IF(AND($J290>0,$L290>0,$N290=0,$AH290=FALSE,$AJ290=FALSE),ROUND(MIN($HX290,SUM(SUM($J290,$L290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA290,SUM(SUM($J290,$L290)*(FctrChngDts!$B$13)*$AI290)*$IA290)),0),IF(AND($J290>0,$L290>0,$N290=0,$AH290=TRUE,$AJ290=FALSE),ROUND(MIN($HX290,SUM(SUM(SUM(SUM($J290,$L290)*FctrChngDts!$C$11*$IA290),SUM(SUM($J290,$L290)*SUM(FctrChngDts!$B$13*$AI290)*$IA290)))),0),IF(AND($J290>0,$L290=0,$N290=0,$AH290=FALSE,$AJ290=TRUE),ROUND(MIN($HX290,SUM($AU290,$BA290)),0),IF(AND($J290>0,$L290=0,$N290=0,$AH290=TRUE,$AJ290=TRUE),ROUND(MIN($HX290,SUM($AU290,SUM($J290*$AI290*FctrChngDts!$B$13))),0),IF(AND($J290>0,$L290>0,$N290=0,$AH290=FALSE,$AJ290=TRUE),ROUND(MIN($HX290,SUM(SUM($J290,$L290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA290,SUM(SUM($J290,$L290)*(FctrChngDts!$B$13)*$AI290)*$IA290)),0),IF(AND($J290>0,$L290>0,$N290=0,$AH290=TRUE,$AJ290=TRUE),ROUND(MIN($HX290,SUM(SUM(SUM(SUM($J290,$L290)*FctrChngDts!$C$12*$IA290),SUM(SUM($J290,$L290)*SUM(FctrChngDts!$B$13*$AI290)*$IA290)))),0))))))))))","v":0},{"$f":"IF($J290=0,0,IF(AND($J290>0,$L290=0,$N290=0,$AH290=FALSE,$AJ290=FALSE),ROUND(MIN(SUM($HX290-$BZ290),SUM($AU290*3)),0),IF(AND($J290>0,$L290=0,$N290=0,$AH290=TRUE,$AJ290=FALSE),ROUND(MIN(SUM($HX290-$BZ290),SUM(SUM($J290,$L290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA290)*3),0),IF(AND($J290>0,$L290>0,$N290=0,$AH290=FALSE,$AJ290=FALSE),ROUND(MIN(SUM($HX290-$BZ290),SUM(SUM($J290,$L290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA290)*3),0),IF(AND($J290>0,$L290>0,$N290=0,$AH290=TRUE,$AJ290=FALSE),ROUND(MIN(SUM($HX290-$BZ290),SUM(SUM($J290,$L290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA290)*3),0),IF(AND($J290>0,$L290=0,$N290=0,$AH290=FALSE,$AJ290=TRUE),ROUND(MIN(SUM($HX290-$BZ290),SUM($AU290*3)),0),IF(AND($J290>0,$L290=0,$N290=0,$AH290=TRUE,$AJ290=TRUE),ROUND(MIN(SUM($HX290-$BZ290),SUM(SUM($J290,$L290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA290)*3),0),IF(AND($J290>0,$L290>0,$N290=0,$AH290=FALSE,$AJ290=TRUE),ROUND(MIN(SUM($HX290-$BZ290),SUM(SUM($J290,$L290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA290)*3),0),IF(AND($J290>0,$L290>0,$N290=0,$AH290=TRUE,$AJ290=TRUE),ROUND(MIN(SUM($HX290-$BZ290),SUM(SUM($J290,$L290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA290)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K290=0,0,IF(AND($I290>0,$K290>0,$M290=0,$AH290=FALSE),SUM($AR290-$BW290),IF(AND($I290=0,$K290>0,$M290>0,$AH290=FALSE),SUM($AR290/$P290*$K290),IF(AND($I290=0,$K290>0,$M290=0,$AH290=FALSE),$AR290,IF($K290=0,0,IF(AND($I290>0,$K290>0,$M290=0,$AH290=TRUE),ROUND(MIN($HV290,SUM(SUM($I290,$K290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB290,SUM(SUM($I290,$K290)*(FctrChngDts!$B$13)*$AI290)*$IB290)),0),IF(AND($I290=0,$K290>0,$M290>0,$AH290=TRUE),ROUND(MIN($HV290,SUM(SUM($I290,$K290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB290,SUM(SUM($I290,$K290)*(FctrChngDts!$B$13)*$AI290)*$IB290)),0),IF(AND($I290=0,$K290>0,$M290=0,$AH290=TRUE),$AX290)))))))),0)","v":0},{"$f":"ROUND(IF($K290=0,0,IF(AND($I290>0,$K290>0,$M290=0,$AH290=FALSE),SUM($AS290-$BX290),IF(AND($I290=0,$K290>0,$M290>0,$AH290=FALSE),SUM($AS290/$P290*$K290),IF(AND($I290=0,$K290>0,$M290=0,$AH290=FALSE),$AS290,IF($K290=0,0,IF(AND($I290>0,$K290>0,$M290=0,$AH290=TRUE),ROUND(MIN(SUM($HV290-$BW290),SUM(SUM($I290,$K290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB290)*3),0),IF(AND($I290=0,$K290>0,$M290>0,$AH290=TRUE),ROUND(MIN(SUM($HV290-$BW290),SUM(SUM($I290,$K290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB290)*3),0),IF(AND($I290=0,$K290>0,$M290=0,$AH290=TRUE),$AY290)))))))),0)","v":0},0,{"$f":"IF($L290=0,0,IF(AND($J290>0,$L290>0,$N290=0,$AH290=FALSE,$AJ290=FALSE),ROUND(MIN($HY290,SUM(SUM($J290,$L290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB290,SUM(SUM($J290,$L290)*(FctrChngDts!$B$13)*$AI290)*$IB290)),0),IF(AND($J290>0,$L290>0,$N290=0,$AH290=TRUE,$AJ290=FALSE),ROUND(MIN($HY290,SUM(SUM(SUM(SUM($J290,$L290)*FctrChngDts!$C$11*$IB290),SUM(SUM($J290,$L290)*SUM(FctrChngDts!$B$13*$AI290)*$IB290)))),0),IF(AND($J290=0,$L290>0,$N290=0,$AH290=FALSE,$AJ290=FALSE),ROUND(MIN($HY290,SUM($L290*FctrChngDts!$C$11)),0),IF(AND($J290=0,$L290>0,$N290=0,$AH290=TRUE,$AJ290=FALSE),ROUND(MIN($HY290,SUM(SUM(SUM(SUM($J290,$L290)*FctrChngDts!$C$11*$IB290),SUM(SUM($J290,$L290)*SUM(FctrChngDts!$B$13*$AI290)*$IB290)))),0),IF(AND($J290>0,$L290>0,$N290=0,$AH290=FALSE,$AJ290=TRUE),ROUND(MIN($HY290,SUM(SUM($J290,$L290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB290,SUM(SUM($J290,$L290)*(FctrChngDts!$B$13)*$AI290)*$IB290)),0),IF(AND($J290>0,$L290>0,$N290=0,$AH290=TRUE,$AJ290=TRUE),ROUND(MIN($HY290,SUM(SUM(SUM(SUM($J290,$L290)*FctrChngDts!$C$12*$IB290),SUM(SUM($J290,$L290)*SUM(FctrChngDts!$B$13*$AI290)*$IB290)))),0),IF(AND($J290=0,$L290>0,$N290=0,$AH290=FALSE,$AJ290=TRUE),ROUND(MIN($HY290,SUM($L290*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J290=0,$L290>0,$N290=0,$AH290=TRUE,$AJ290=TRUE),ROUND(MIN($HY290,SUM(SUM(SUM(SUM($J290,$L290)*FctrChngDts!$C$12*$IB290),SUM(SUM($J290,$L290)*SUM(FctrChngDts!$B$13*$AI290)*$IB290)))),0))))))))))","v":0},{"$f":"IF($L290=0,0,IF(AND($J290>0,$L290>0,$N290=0,$AH290=FALSE,$AJ290=FALSE),ROUND(MIN(SUM($HY290-$CF290),SUM(SUM($J290,$L290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB290)*3),0),IF(AND($J290>0,$L290>0,$N290=0,$AH290=TRUE,$AJ290=FALSE),ROUND(MIN(SUM($HY290-$CF290),SUM(SUM($J290,$L290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB290)*3),0),IF(AND($J290=0,$L290>0,$N290=0,$AH290=FALSE,$AJ290=FALSE),ROUND(MIN(SUM($HY290-$CF290),SUM($AU290*3)),0),IF(AND($J290=0,$L290>0,$N290=0,$AH290=TRUE,$AJ290=FALSE),ROUND(MIN(SUM($HY290-$CF290),SUM(SUM($J290,$L290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB290)*3),0),IF(AND($J290>0,$L290>0,$N290=0,$AH290=FALSE,$AJ290=TRUE),ROUND(MIN(SUM($HY290-$CF290),SUM(SUM($J290,$L290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB290)*3),0),IF(AND($J290>0,$L290>0,$N290=0,$AH290=TRUE,$AJ290=TRUE),ROUND(MIN(SUM($HY290-$CF290),SUM(SUM($J290,$L290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB290)*3),0),IF(AND($J290=0,$L290>0,$N290=0,$AH290=FALSE,$AJ290=TRUE),ROUND(MIN(SUM($HY290-$CF290),SUM($AU290*3)),0),IF(AND($J290=0,$L290>0,$N290=0,$AH290=TRUE,$AJ290=TRUE),ROUND(MIN(SUM($HY290-$CF290),SUM(SUM($J290,$L290)*IF($AJ290=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB290)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S290>0,Account!$AG$2=TRUE,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH290=FALSE),SUM(Usage!$BW290:$CB290)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V290>0,Account!$AG$2=TRUE,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH290=FALSE),SUM(Usage!$CC290:$CH290)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y290>0,Account!$AG$2=TRUE,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH290=FALSE),SUM(Usage!$CI290:$CN290)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH290=TRUE,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S290),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S290)),2)","v":0},{"$f":"ROUND(IF(OR($AH290=TRUE,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V290),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V290)),2)","v":0},{"$f":"IF(OR($AH290=TRUE,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y290),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y290))","v":0},{"$f":"ROUND(IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW290),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW290)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX290),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX290)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY290),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY290)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ290),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ290)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA290),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA290)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB290),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB290)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S290),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC290),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC290)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD290),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD290)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE290),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE290)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF290),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF290)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG290),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG290)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH290),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH290)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V290),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI290),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI290))","v":0},{"$f":"IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ290),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ290))","v":0},{"$f":"IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK290),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK290))","v":0},{"$f":"IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL290),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL290))","v":0},{"$f":"IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM290),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM290))","v":0},{"$f":"IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN290),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN290))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y290)","v":0},0,0,0,0,{"$f":"IF($DW290>IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV290*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV290*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW290-IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV290*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV290*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV290<$DW290,SUM($DW290-$DV290),0))","v":0},{"$f":"IF(OR(AND($D290<=FctrChngDts!$B$14,Usage!$E290>FctrChngDts!$B$14),AND(Usage!$D290<=FctrChngDts!$C$14,Usage!$E290>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW290),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX290),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY290),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ290),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA290),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB290),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC290),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD290),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE290),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF290),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG290),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH290),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI290)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ290)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK290)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL290)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM290)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN290)","v":0},0,{"$f":"IF(AND($S290>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E290<>\"D-CARE\",Tenant!$F290=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET290=TRUE,$S290>0,$V290=0),SUM(SUM($BW290:$CB290)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET290=TRUE,$S290>0,$V290>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW290:$CB290)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET290=TRUE,$S290>0,$V290>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW290:$CB290)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S290>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S290>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S290>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV290=TRUE,$S290>0,$V290=0),SUM(SUM($BW290:$CB290)*'CRS1'!$P$2),IF(AND($EV290=TRUE,$S290>0,$V290>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW290:$CB290)*'CRS1'!$P$2),IF(AND($EV290=TRUE,$S290>0,$V290>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW290:$CB290)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S290>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX290=TRUE,$S290>0,$V290=0),SUM(SUM($BW290:$CB290)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX290=TRUE,$S290>0,$V290>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW290:$CB290)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX290=TRUE,$S290>0,$V290>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW290:$CB290)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S290>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ290=TRUE,$S290>0),SUM(SUM($BW290:$CB290)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V290>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E290<>\"D-CARE\",Tenant!$F290=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB290=TRUE,$S290>0,$V290>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC290:$CH290)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB290=TRUE,$S290>0,$V290>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC290:$CH290)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB290=TRUE,$V290>0,$Y290>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC290:$CH290)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB290=TRUE,$V290>0,$Y290>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC290:$CH290)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB290=TRUE,$S290=0,$V290>0,$Y290=0),SUM(SUM($CC290:$CH290)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V290>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V290>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V290>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD290=TRUE,$S290>0,$V290>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC290:$CH290)*'CRS2'!$P$2),IF(AND($FD290=TRUE,$S290>0,$V290>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC290:$CH290)*'CRS2'!$P$2),IF(AND($FD290=TRUE,$V290>0,$Y290>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC290:$CH290)*'CRS2'!$P$2),IF(AND($FD290=TRUE,$V290>0,$Y290>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC290:$CH290)*'CRS2'!$P$2),IF(AND($FD290=TRUE,$S290=0,$V290>0,$Y290=0),SUM(SUM($CC290:$CH290)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V290>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF290=TRUE,$S290>0,$V290>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC290:$CH290)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF290=TRUE,$S290>0,$V290>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC290:$CH290)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF290=TRUE,$V290>0,$Y290>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC290:$CH290)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF290=TRUE,$V290>0,$Y290>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC290:$CH290)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF290=TRUE,$S290=0,$V290>0,$Y290=0),SUM(SUM($CC290:$CH290)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V290>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH290=TRUE,$V290>0),SUM(SUM($CC290:$CH290)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y290>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E290<>\"D-CARE\",Tenant!$F290=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ290=TRUE,$V290=0,$Y290>0),SUM(SUM($CI290:$CN290)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ290=TRUE,$V290>0,$Y290>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI290:$CN290)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ290=TRUE,$V290>0,$Y290>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI290:$CN290)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y290>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y290>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y290>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL290=TRUE,$V290=0,$Y290>0),SUM(SUM($CI290:$CN290)*'CRS3'!$P$2),IF(AND($FL290=TRUE,$V290>0,$Y290>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI290:$CN290)*'CRS3'!$P$2),IF(AND($FL290=TRUE,$V290>0,$Y290>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI290:$CN290)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y290>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN290=TRUE,$V290=0,$Y290>0),SUM(SUM($CI290:$CN290)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN290=TRUE,$V290>0,$Y290>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI290:$CN290)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN290=TRUE,$V290>0,$Y290>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI290:$CN290)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y290>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP290=TRUE,$Y290>0),SUM(SUM($CI290:$CN290)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR290:$FT290))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO290:$CQ290,$FR290:$FT290))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA290:$EF290)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG290:$EL290)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM290:$ER290)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV290,$CO290:$CQ290,$EA290:$ER290)/$P290)*$S290*FctrChngDts!$B$15),SUM(SUM(SUM($DV290,$CO290:$CQ290,$FR290:$FT290)/$P290)*$S290*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV290,$CO290:$CQ290,$EA290:$ER290)/$P290)*$V290*FctrChngDts!$B$15),SUM(SUM(SUM($DV290,$CO290:$CQ290,$FR290:$FT290)/$P290)*$V290*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV290,$CO290:$CQ290,$EA290:$ER290)/$P290)*$Y290*FctrChngDts!$B$15),SUM(SUM(SUM($DV290,$CO290:$CQ290,$FR290:$FT290)/$P290)*$Y290*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA290*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI290*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ290*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ290,$FU290,$GF290,$GZ290:$HE290),IF(Account!$Q$2=TRUE,SUM($DZ290,$FV290,$GF290,$GZ290:$HE290),SUM($DZ290,$ES290,$FU290:$FV290,$GF290,$GZ290:$HE290)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E290),Usage!$P290,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D290,FctrChngDts!$C$17<=Usage!$E290),SUM(FctrChngDts!$C$17-Usage!$D290),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E290),Usage!$P290,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D290,FctrChngDts!$C$19<=Usage!$E290),SUM(FctrChngDts!$C$19-Usage!$D290),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK290*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK290*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL290*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL290*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D290))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A290,Tenant!$A:$J,8,FALSE)=TRUE,$GG290<0),0,SUM(SUM(SUM($GG290/$P290*$GP290)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A290,Tenant!$A:$J,8,FALSE)=TRUE,$GG290<0),0,SUM(SUM(SUM($GG290/$P290*$GQ290)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D290))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A290,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV290*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A290,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW290*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU290:$DA290,$EU290,$EA290:$EF290,$FA290)-SUM(SUM($BW290:$CB290)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD290:$DJ290,$FC290,$EG290:$EL290,$FI290)-SUM(SUM($CC290:$CH290)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM290:$DS290,$FK290,$EM290:$ER290,$FQ290)-SUM(SUM($CI290:$CN290)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO290,$CU290:$DA290,$EU290,$EW290,$EY290,$EA290:$EF290,$FA290,$CP290,$DD290:$DJ290,$FC290,$FE290,$FG290,$EG290:$EL290,$FI290)/$P290*$S290)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO290,$CU290:$DA290,$EU290,$EW290,$EY290,$EA290:$EF290,$FA290,$CP290,$DD290:$DJ290,$FC290,$FE290,$FG290,$EG290:$EL290,$FI290)/$P290*$V290)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ290,$DM290:$DS290,$FK290,$FM290,$FO290,$EM290:$ER290,$FQ290)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D290,BslnAllctnCrrnt!$A$1<=$E290),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK290=\"FSP1\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$Q290,BslnAllctnCrrnt!$A$1<$R290),SUM(BslnAllctnCrrnt!$A$1-$Q290),IF(AND($AK290=\"FSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$Q290,BslnAllctnCrrnt!$A$1<$R290),SUM(BslnAllctnCrrnt!$A$1-$Q290),IF(AND($AK290=\"FSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),$I290,IF(AND($AK290=\"SSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$Q290,BslnAllctnCrrnt!$A$1<$R290),SUM(BslnAllctnCrrnt!$A$1-$Q290),IF(AND($AK290=\"SSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),$I290,0)))))","v":0},{"$f":"IF(AND($AK290=\"FSP1\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$Q290,BslnAllctnCrrnt!$A$1<$R290),SUM($I290-$HG290),IF(AND($AK290=\"FSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$Q290,BslnAllctnCrrnt!$A$1<$R290),SUM($I290-$HG290),IF(AND($AK290=\"FSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM($I290-$HG290),IF(AND($AK290=\"SSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$Q290,BslnAllctnCrrnt!$A$1<$R290),SUM($I290-$HG290),IF(AND($AK290=\"SSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM($I290-$HG290),0)))))","v":0},{"$f":"IF(AND($AK290=\"SSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$Q290,BslnAllctnCrrnt!$A$1<$R290),0,IF(AND(FctrChngDts!$A$2>=$D290,FctrChngDts!$B$2<$E290),IF(AND($AK290=\"SSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM(BslnAllctnCrrnt!$A$1-$T290),0),IF(AND($AK290=\"FSP2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM(BslnAllctnCrrnt!$A$1-$T290),IF(AND($AK290=\"FSP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM(BslnAllctnCrrnt!$A$1-$T290),IF(AND($AK290=\"FSP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$W290,BslnAllctnCrrnt!$A$1<$X290),$K290,IF(AND($AK290=\"FSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$Q290,BslnAllctnCrrnt!$A$1<$R290),0,IF(AND($AK290=\"FSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM(BslnAllctnCrrnt!$A$1-$T290),IF(AND($AK290=\"SSP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM(BslnAllctnCrrnt!$A$1-$T290),IF(AND($AK290=\"SSP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$W290,BslnAllctnCrrnt!$A$1<$X290),$K290,0)))))))))","v":0},{"$f":"IF(AND($AK290=\"SSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$Q290,BslnAllctnCrrnt!$A$1<$R290),SUM($K290-$HI290),IF(AND($AK290=\"SSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM($K290-$HI290),IF(AND($AK290=\"FSP2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM($K290-$HI290),IF(AND($AK290=\"FSP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM($K290-$HI290),IF(AND($AK290=\"FSP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$W290,BslnAllctnCrrnt!$A$1<$X290),SUM($K290-$HI290),IF(AND($AK290=\"FSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$Q290,BslnAllctnCrrnt!$A$1<$R290),SUM($K290-$HI290),IF(AND($AK290=\"FSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM($K290-$HI290),IF(AND($AK290=\"SSP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM($K290-$HI290),IF(AND($AK290=\"SSP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$W290,BslnAllctnCrrnt!$A$1<$X290),SUM($K290-$HI290),0)))))))))","v":0},{"$f":"IF(AND($AK290=\"FSP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),0,IF(AND($AK290=\"FSP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$W290,BslnAllctnCrrnt!$A$1<$X290),SUM(BslnAllctnCrrnt!$A$1-$W290),IF(AND($AK290=\"FSP3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$W290,BslnAllctnCrrnt!$A$1<$X290),SUM(BslnAllctnCrrnt!$A$1-$W290),0)))","v":0},{"$f":"IF(AND($AK290=\"FSP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM($M290-$HK290),IF(AND($AK290=\"FSP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$W290,BslnAllctnCrrnt!$A$1<$X290),SUM($M290-$HK290),IF(AND($AK290=\"FSP3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$W290,BslnAllctnCrrnt!$A$1<$X290),SUM($M290-$HK290),0)))","v":0},{"$f":"IF(AND($AK290=\"FWP1\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$Q290,BslnAllctnCrrnt!$A$1<$R290),SUM(BslnAllctnCrrnt!$A$1-$Q290),IF(AND($AK290=\"FWP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$Q290,BslnAllctnCrrnt!$A$1<$R290),SUM(BslnAllctnCrrnt!$A$1-$Q290),IF(AND($AK290=\"FWP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),$J290,IF(AND(FctrChngDts!$A$2>=$D290,FctrChngDts!$B$2<$E290),IF(AND($AK290=\"SSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$Q290,BslnAllctnCrrnt!$A$1<$R290),SUM(BslnAllctnCrrnt!$A$1-$Q290),0),IF(AND($AK290=\"SSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),$J290,0)))))","v":0},{"$f":"IF(AND($AK290=\"FWP1\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$Q290,BslnAllctnCrrnt!$A$1<$R290),SUM($J290-$HM290),IF(AND($AK290=\"FWP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$Q290,BslnAllctnCrrnt!$A$1<$R290),SUM($J290-$HM290),IF(AND($AK290=\"FWP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM($J290-$HM290),IF(AND($AK290=\"SSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$Q290,BslnAllctnCrrnt!$A$1<$R290),SUM($J290-$HM290),IF(AND($AK290=\"SSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM($J290-$HM290),0)))))","v":0},{"$f":"IF(AND($AK290=\"FWP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$Q290,BslnAllctnCrrnt!$A$1<$R290),0,IF(AND($AK290=\"FWP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM(BslnAllctnCrrnt!$A$1-$T290),IF(AND($AK290=\"FWP2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM(BslnAllctnCrrnt!$A$1-$T290),IF(AND($AK290=\"FWP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM(BslnAllctnCrrnt!$A$1-$T290),IF(AND($AK290=\"FWP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$W290,BslnAllctnCrrnt!$A$1<$X290),$L290,IF(AND($AK290=\"SSP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM(BslnAllctnCrrnt!$A$1-$T290),IF(AND($AK290=\"SSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$Q290,BslnAllctnCrrnt!$A$1<$R290),0,IF(AND($AK290=\"SSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM(BslnAllctnCrrnt!$A$1-$T290),0))))))))","v":0},{"$f":"IF(AND($AK290=\"FWP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$Q290,BslnAllctnCrrnt!$A$1<$R290),SUM($L290-$HO290),IF(AND($AK290=\"FWP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM($L290-$HO290),IF(AND($AK290=\"FWP2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM($L290-$HO290),IF(AND($AK290=\"FWP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM($L290-$HO290),IF(AND($AK290=\"FWP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$W290,BslnAllctnCrrnt!$A$1<$X290),SUM($L290-$HO290),IF(AND($AK290=\"SSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$Q290,BslnAllctnCrrnt!$A$1<$R290),SUM($L290-$HO290),IF(AND($AK290=\"SSP1P2\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM($L290-$HO290),0)))))))","v":0},{"$f":"IF(AND($AK290=\"FWP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),0,IF(AND($AK290=\"FWP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$W290,BslnAllctnCrrnt!$A$1<$X290),SUM(BslnAllctnCrrnt!$A$1-$W290),IF(AND($AK290=\"FWP3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$W290,BslnAllctnCrrnt!$A$1<$X290),SUM(BslnAllctnCrrnt!$A$1-$W290),IF(AND($AK290=\"SSP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),0,IF(AND($AK290=\"SSP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$W290,BslnAllctnCrrnt!$A$1<$X290),SUM(BslnAllctnCrrnt!$A$1-$W290),0)))))","v":0},{"$f":"IF(AND($AK290=\"FWP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM($N290-$HQ290),IF(AND($AK290=\"FWP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$W290,BslnAllctnCrrnt!$A$1<$X290),SUM($N290-$HQ290),IF(AND($AK290=\"FWP3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$W290,BslnAllctnCrrnt!$A$1<$X290),SUM($N290-$HQ290),IF(AND($AK290=\"SSP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$T290,BslnAllctnCrrnt!$A$1<$U290),SUM($N290-$HQ290),IF(AND($AK290=\"SSP2P3\",$HF290=TRUE,BslnAllctnCrrnt!$A$1>=$W290,BslnAllctnCrrnt!$A$1<$X290),SUM($N290-$HQ290),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[290,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G291),0,IF($F291<=$G291,SUM($G291-$F291),IF($F291>$G291,SUM((Account!$L$2-Usage!$F291)+Usage!$G291+1))))","v":0},{"$f":"IF($Q291=0,0,IF($R291=0,0,IF(AND($Q291<FctrChngDts!$A$2,$R291>=FctrChngDts!$A$2),SUM($R291-FctrChngDts!$A$2+1),IF(AND($Q291>=FctrChngDts!$A$2,$R291>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q291),IF(AND($Q291>=FctrChngDts!$A$2,$R291<FctrChngDts!$B$2),SUM($R291-$Q291+1),0)))))","v":0},{"$f":"IF($Q291=0,0,IF($R291=0,0,IF(AND($Q291<FctrChngDts!$A$2,$R291>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q291),IF(AND($Q291<FctrChngDts!$A$2,$R291<FctrChngDts!$A$2),SUM($R291-$Q291+1),IF(AND($Q291>FctrChngDts!$A$2,$R291>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R291+1),0)))))","v":0},{"$f":"IF($T291=0,0,IF($U291=0,0,IF(AND($T291<FctrChngDts!$A$2,$U291>=FctrChngDts!$A$2),SUM($U291-FctrChngDts!$A$2+1),IF(AND($T291>=FctrChngDts!$A$2,$U291<FctrChngDts!$B$2),SUM($U291-$T291+1),IF(AND($T291>=FctrChngDts!$A$2,$U291>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T291)<0),0,IF(AND($T291>=FctrChngDts!$A$2,$U291>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T291),0))))))","v":0},{"$f":"IF($T291=0,0,IF($U291=0,0,IF(AND($T291<FctrChngDts!$A$2,$U291>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T291),IF(AND($T291>=FctrChngDts!$B$2,$U291>=FctrChngDts!$B$2),SUM($U291-$T291+1),IF(AND($T291<FctrChngDts!$A$2,$U291<FctrChngDts!$A$2),SUM($U291-$T291+1),IF(AND($T291>=FctrChngDts!$A$2,$U291>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U291+1),0))))))","v":0},{"$f":"IF($W291=0,0,IF($X291=0,0,IF(AND($W291>=FctrChngDts!$A$2,$X291>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W291)<0),0,IF(AND($W291>=FctrChngDts!$A$2,$X291>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W291),IF(AND($W291>=FctrChngDts!$A$2,$X291<FctrChngDts!$B$2),SUM($X291-$W291+1),IF(AND($W291<FctrChngDts!$A$2,$X291>=FctrChngDts!$A$2),SUM($X291-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W291=0,0,IF($X291=0,0,IF(AND($W291<FctrChngDts!$A$2,$X291<FctrChngDts!$A$2),SUM($X291-$W291+1),IF(AND($W291>=FctrChngDts!$A$2,$X291>=FctrChngDts!$B$2,SUM($X291-FctrChngDts!$B$2+1)<=$Y291),SUM($X291-FctrChngDts!$B$2+1),IF(AND($W291>=FctrChngDts!$A$2,$X291>=FctrChngDts!$B$2),SUM($X291-$W291+1),IF(AND($W291<FctrChngDts!$A$2,$X291>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W291),0))))))","v":0},{"$f":"IF(AND($D291>=FctrChngDts!$C$2,$E291<FctrChngDts!$E$2),\"1\",IF(AND($D291>=FctrChngDts!$E$2,$E291<FctrChngDts!$G$2),\"2\",IF(AND($D291>=FctrChngDts!$G$2,$E291<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D291>=FctrChngDts!$D$2,,IF(AND($D291>=FctrChngDts!$C$2,$D291<=FctrChngDts!$D$2),$D291,IF(AND($D291>=FctrChngDts!$C$2,$D291>=FctrChngDts!$D$2,$E291>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D291>FctrChngDts!$D$2,,IF($D291=FctrChngDts!$D$2,$D291,IF(AND($D291>=FctrChngDts!$C$2,$E291<FctrChngDts!$D$2),$E291,IF(AND($D291>=FctrChngDts!$C$2,$E291>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D291>=FctrChngDts!$D$2,$E291>=FctrChngDts!$D$2,$E291>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E291<FctrChngDts!$D$2,$E291<=FctrChngDts!$D$2),$E291,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D291<FctrChngDts!$E$2,$E291<FctrChngDts!$E$2),,IF($D291>FctrChngDts!$F$2,,IF(AND($D291>=FctrChngDts!$E$2,$D291<=FctrChngDts!$F$2),$D291,IF(AND($D291>=FctrChngDts!$E$2,$D291>=FctrChngDts!$F$2,$E291>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D291>FctrChngDts!$F$2,,IF($E291=FctrChngDts!$F$2,$E291,IF(AND($D291<FctrChngDts!$E$2,$E291<=FctrChngDts!$F$2),$E291,IF(AND($D291>=FctrChngDts!$E$2,$E291<FctrChngDts!$F$2),$E291,IF(AND($D291>=FctrChngDts!$E$2,$E291>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D291>=FctrChngDts!$F$2,$E291>=FctrChngDts!$F$2,$E291>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D291<FctrChngDts!$G$2,$E291<FctrChngDts!$G$2),,IF($D291>FctrChngDts!$H$2,,IF(AND($D291>=FctrChngDts!$G$2,$D291<=FctrChngDts!$H$2),$D291,IF(AND($D291>=FctrChngDts!$G$2,$D291>=FctrChngDts!$H$2,$E291>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D291>FctrChngDts!$H$2,,IF($E291=FctrChngDts!$H$2,$E291,IF(AND($D291<FctrChngDts!$G$2,$E291<=FctrChngDts!$H$2),$E291,IF(AND($D291>=FctrChngDts!$G$2,$E291<FctrChngDts!$H$2),$E291,IF(AND($D291>=FctrChngDts!$G$2,$E291>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D291>=FctrChngDts!$H$2,$E291>=FctrChngDts!$H$2,$E291>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A291,Tenant!$A291:$J590,6,FALSE)","v":0},{"$f":"VLOOKUP($A291,Tenant!$A291:$J590,7,FALSE)","v":0},{"$f":"VLOOKUP($A291,Tenant!$A291:$J590,10,FALSE)","v":0},0,{"$f":"IF(AND($AK291=\"FSP2\",$AJ291=FALSE,$HF291=FALSE),SUM($K291*FctrChngDts!$C$9),IF(AND($AK291=\"FSP2\",$AJ291=TRUE,$HF291=FALSE),SUM($K291*FctrChngDts!$C$10),IF(AND($AK291=\"FSP2P3\",$AJ291=FALSE,$HF291=FALSE),SUM(SUM($K291,$M291)*FctrChngDts!$C$9),IF(AND($AK291=\"FSP2P3\",$AJ291=TRUE,$HF291=FALSE),SUM(SUM($K291,$M291)*FctrChngDts!$C$10),IF(AND($AK291=\"FSP3\",$AJ291=FALSE,$HF291=FALSE),SUM($M291*FctrChngDts!$C$9),IF(AND($AK291=\"FSP3\",$AJ291=TRUE,$HF291=FALSE),SUM($M291*FctrChngDts!$C$10),IF(AND($AK291=\"FSP1\",$AJ291=FALSE,$HF291=FALSE),SUM($I291*FctrChngDts!$C$9),IF(AND($AK291=\"FSP1\",$AJ291=TRUE,$HF291=FALSE),SUM($I291*FctrChngDts!$C$10),IF(AND($AK291=\"FSP1P2\",$AJ291=FALSE,$HF291=FALSE),SUM(SUM($I291,$K291)*FctrChngDts!$C$9),IF(AND($AK291=\"FSP1P2\",$AJ291=TRUE,$HF291=FALSE),SUM(SUM($I291,$K291)*FctrChngDts!$C$10),IF(AND($Z291=\"Summer\",$AK291=\"SSP2P3\",$AJ291=FALSE,$HF291=FALSE),SUM(SUM(SUM(SUM($K291,$M291)*FctrChngDts!$C$9),SUM(SUM($L291,$N291)*FctrChngDts!$C$11))*$AF291),IF(AND($Z291=\"Summer\",$AK291=\"SSP2P3\",$AJ291=TRUE,$HF291=FALSE),SUM(SUM(SUM(SUM($K291,$M291)*FctrChngDts!$C$10),SUM(SUM($L291,$N291)*FctrChngDts!$C$12))*$AF291),IF(AND($Z291=\"Winter\",$AK291=\"SSP2P3\",$AJ291=FALSE,$HF291=FALSE),SUM(SUM(SUM(SUM($K291,$M291)*FctrChngDts!$C$9),SUM(SUM($L291,$N291)*FctrChngDts!$C$11))-$AO291),IF(AND($Z291=\"Winter\",$AK291=\"SSP2P3\",$AJ291=TRUE,$HF291=FALSE),SUM(SUM(SUM(SUM($K291,$M291)*FctrChngDts!$C$10),SUM(SUM($L291,$N291)*FctrChngDts!$C$12))-$AO291),IF(AND($Z291=\"Summer\",$AK291=\"SSP1P2\",$AJ291=FALSE,$HF291=FALSE),SUM(SUM(SUM(SUM($I291,$K291)*FctrChngDts!$C$9),SUM(SUM($J291,$L291)*FctrChngDts!$C$11))*$AF291),IF(AND($Z291=\"Summer\",$AK291=\"SSP1P2\",$AJ291=TRUE,$HF291=FALSE),SUM(SUM(SUM(SUM($I291,$K291)*FctrChngDts!$C$10),SUM(SUM($J291,$L291)*FctrChngDts!$C$12))*$AF291),IF(AND($Z291=\"Winter\",$AK291=\"SSP1P2\",$AJ291=FALSE,$HF291=FALSE),SUM(SUM(SUM(SUM($I291,$K291)*FctrChngDts!$C$9),SUM(SUM($J291,$L291)*FctrChngDts!$C$11))-$AO291),IF(AND($Z291=\"Winter\",$AK291=\"SSP1P2\",$AJ291=TRUE,$HF291=FALSE),SUM(SUM(SUM(SUM($I291,$K291)*FctrChngDts!$C$10),SUM(SUM($J291,$L291)*FctrChngDts!$C$12))-$AO291),IF(AND($AK291=\"FSP2\",$AJ291=FALSE,$HF291=TRUE),SUM(SUM($HI291*FctrChngDts!$B$9),SUM($HJ291*FctrChngDts!$C$9)),IF(AND($AK291=\"FSP2\",$AJ291=TRUE,$HF291=TRUE),SUM(SUM($HI291*FctrChngDts!$B$10),SUM($HJ291*FctrChngDts!$C$10)),IF(AND($AK291=\"FSP2P3\",$AJ291=FALSE,$HF291=TRUE),SUM(SUM(SUM($HI291,$HK291)*FctrChngDts!$B$9),SUM(SUM($HJ291,$HL291)*FctrChngDts!$C$9)),IF(AND($AK291=\"FSP2P3\",$AJ291=TRUE,$HF291=TRUE),SUM(SUM(SUM($HI291,$HK291)*FctrChngDts!$B$10),SUM(SUM($HJ291,$HL291)*FctrChngDts!$C$10)),IF(AND($AK291=\"FSP3\",$AJ291=FALSE,$HF291=TRUE),SUM(SUM($HK291*FctrChngDts!$B$9),SUM($HL291*FctrChngDts!$C$9)),IF(AND($AK291=\"FSP3\",$AJ291=TRUE,$HF291=TRUE),SUM(SUM($HK291*FctrChngDts!$B$10),SUM($HL291*FctrChngDts!$C$10)),IF(AND($AK291=\"FSP1\",$AJ291=FALSE,$HF291=TRUE),SUM(SUM($HG291*FctrChngDts!$B$9),SUM($HH291*FctrChngDts!$C$9)),IF(AND($AK291=\"FSP1\",$AJ291=TRUE,$HF291=TRUE),SUM(SUM($HG291*FctrChngDts!$B$10),SUM($HH291*FctrChngDts!$C$10)),IF(AND($AK291=\"FSP1P2\",$AJ291=FALSE,$HF291=TRUE),SUM(SUM(SUM($HG291,$HI291)*FctrChngDts!$B$9),SUM(SUM($HH291,$HJ291)*FctrChngDts!$C$9)),IF(AND($AK291=\"FSP1P2\",$AJ291=TRUE,$HF291=TRUE),SUM(SUM(SUM($HG291,$HI291)*FctrChngDts!$B$10),SUM(SUM($HG291,$HI291)*FctrChngDts!$C$10)),IF(AND($Z291=\"Summer\",$AK291=\"SSP2P3\",$AJ291=FALSE,$HF291=TRUE),SUM(SUM(SUM(SUM($HI291,$HK291)*FctrChngDts!$B$9),SUM(SUM($HJ291,$HL291)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO291,$HQ291)*FctrChngDts!$B$11),SUM(SUM($HP291,$HR291)*FctrChngDts!$C$11))*$AF291),IF(AND($Z291=\"Summer\",$AK291=\"SSP2P3\",$AJ291=TRUE,$HF291=TRUE),SUM(SUM(SUM(SUM($HI291,$HK291)*FctrChngDts!$B$10),SUM(SUM($HJ291,$HL291)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO291,$HQ291)*FctrChngDts!$B$12),SUM(SUM($HP291,$HR291)*FctrChngDts!$C$12))*$AF291),IF(AND($Z291=\"Winter\",$AK291=\"SSP2P3\",$AJ291=FALSE,$HF291=TRUE),SUM(SUM(SUM(SUM($HI291,$HK291)*FctrChngDts!$B$9),SUM(SUM($HJ291,$HL291)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO291,$HQ291)*FctrChngDts!$B$11),SUM(SUM($HP291,$HR291)*FctrChngDts!$C$11))-$AO291),IF(AND($Z291=\"Winter\",$AK291=\"SSP2P3\",$AJ291=TRUE,$HF291=TRUE),SUM(SUM(SUM(SUM($HI291,$HK291)*FctrChngDts!$B$10),SUM(SUM($HO291,$HQ291)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO291,$HQ291)*FctrChngDts!$B$12),SUM(SUM($HP291,$HR291)*FctrChngDts!$C$12))-$AO291),IF(AND($Z291=\"Summer\",$AK291=\"SSP1P2\",$AJ291=FALSE,$HF291=TRUE),SUM(SUM(SUM(SUM($HG291,$HI291)*FctrChngDts!$B$9),SUM(SUM($HH291,$HJ291)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM291,$HO291)*FctrChngDts!$B$11),SUM(SUM($HN291,$HP291)*FctrChngDts!$C$11))*$AF291),IF(AND($Z291=\"Summer\",$AK291=\"SSP1P2\",$AJ291=TRUE,$HF291=TRUE),SUM(SUM(SUM(SUM($HG291,$HI291)*FctrChngDts!$B$10),SUM(SUM($HH291,$HJ291)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM291,$HO291)*FctrChngDts!$B$12),SUM(SUM($HN291,$HP291)*FctrChngDts!$C$12))*$AF291),IF(AND($Z291=\"Winter\",$AK291=\"SSP1P2\",$AJ291=FALSE,$HF291=TRUE),SUM(SUM(SUM(SUM($HG291,$HI291)*FctrChngDts!$B$9),SUM(SUM($HH291,$HJ291)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM291,$HO291)*FctrChngDts!$B$11),SUM(SUM($HN291,$HP291)*FctrChngDts!$C$11))-$AO291),IF(AND($Z291=\"Winter\",$AK291=\"SSP1P2\",$AJ291=TRUE,$HF291=TRUE),SUM(SUM(SUM(SUM($HG291,$HI291)*FctrChngDts!$B$10),SUM(SUM($HH291,$HJ291)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM291,$HO291)*FctrChngDts!$B$12),SUM(SUM($HN291,$HP291)*FctrChngDts!$C$12))-$AO291),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK291=\"FWP1\",$AJ291=FALSE,$HF291=FALSE),SUM($J291*FctrChngDts!$C$11),IF(AND($AK291=\"FWP1\",$AJ291=TRUE,$HF291=FALSE),SUM($J291*FctrChngDts!$C$12),IF(AND($AK291=\"FWP1P2\",$AJ291=FALSE,$HF291=FALSE),SUM(SUM($J291,$L291)*FctrChngDts!$C$11),IF(AND($AK291=\"FWP1P2\",$AJ291=TRUE,$HF291=FALSE),SUM(SUM($J291,$L291)*FctrChngDts!$C$12),IF(AND($AK291=\"FWP2\",$AJ291=FALSE,$HF291=FALSE),SUM($L291*FctrChngDts!$C$11),IF(AND($AK291=\"FWP2\",$AJ291=TRUE,$HF291=FALSE),SUM($L291*FctrChngDts!$C$12),IF(AND($AK291=\"FWP2P3\",$AJ291=FALSE,$HF291=FALSE),SUM(SUM($L291,$N291)*FctrChngDts!$C$11),IF(AND($AK291=\"FWP2P3\",$AJ291=TRUE,$HF291=FALSE),SUM(SUM($L291,$N291)*FctrChngDts!$C$12),IF(AND($AK291=\"FWP3\",$AJ291=FALSE,$HF291=FALSE),SUM($N291*FctrChngDts!$C$11),IF(AND($AK291=\"FWP3\",$AJ291=TRUE,$HF291=FALSE),SUM($N291*FctrChngDts!$C$12),IF(AND($Z291=\"Winter\",$AK291=\"SSP1P2\",$AJ291=FALSE,$HF291=FALSE),SUM(SUM(SUM($I291,$K291)*FctrChngDts!$C$9),SUM(SUM($J291,$L291)*FctrChngDts!$C$11))*$AG291,IF(AND($Z291=\"Winter\",$AK291=\"SSP1P2\",$AJ291=TRUE,$HF291=FALSE),SUM(SUM(SUM($I291,$K291)*FctrChngDts!$B$10),SUM(SUM($J291,$L291)*FctrChngDts!$B$12))*$AG291,IF(AND($Z291=\"Summer\",$AK291=\"SSP1P2\",$AJ291=FALSE,$HF291=FALSE),SUM(SUM(SUM($I291,$K291)*FctrChngDts!$B$9),SUM(SUM($J291,$L291)*FctrChngDts!$B$11))-$AJ291,IF(AND($Z291=\"Summer\",$AK291=\"SSP1P2\",$AJ291=TRUE,$HF291=FALSE),SUM(SUM(SUM($I291,$K291)*FctrChngDts!$C$10),SUM(SUM($J291,$L291)*FctrChngDts!$C$12))-$AJ291,IF(AND($Z291=\"Winter\",$AK291=\"SSP2P3\",$AJ291=FALSE,$HF291=FALSE),SUM(SUM(SUM($K291,$M291)*FctrChngDts!$C$9),SUM(SUM($L291,$N291)*FctrChngDts!$C$11))*$AG291,IF(AND($Z291=\"Winter\",$AK291=\"SSP2P3\",$AJ291=TRUE,$HF291=FALSE),SUM(SUM(SUM($K291,$M291)*FctrChngDts!$C$10),SUM(SUM($L291,$N291)*FctrChngDts!$C$12))*$AG291,IF(AND($Z291=\"Summer\",$AK291=\"SSP2P3\",$AJ291=FALSE,$HF291=FALSE),SUM(SUM(SUM($K291,$M291)*FctrChngDts!$C$9),SUM(SUM($L291,$N291)*FctrChngDts!$C$11))-$AJ291,IF(AND($Z291=\"Summer\",$AK291=\"SSP2P3\",$AJ291=TRUE,$HF291=FALSE),SUM(SUM(SUM($K291,$M291)*FctrChngDts!$C$10),SUM(SUM($L291,$N291)*FctrChngDts!$C$12))-$AJ291,IF(AND($AK291=\"FWP1\",$AJ291=FALSE,$HF291=TRUE),SUM(SUM($HM291*FctrChngDts!$B$11),SUM($HN291*FctrChngDts!$C$11)),IF(AND($AK291=\"FWP1\",$AJ291=TRUE,$HF291=TRUE),SUM(SUM($HM291*FctrChngDts!$B$12),SUM($HN291*FctrChngDts!$C$12)),IF(AND($AK291=\"FWP1P2\",$AJ291=FALSE,$HF291=TRUE),SUM(SUM(SUM($HM291,$HO291)*FctrChngDts!$B$11),SUM(SUM($HN291,$HP291)*FctrChngDts!$C$11)),IF(AND($AK291=\"FWP1P2\",$AJ291=TRUE,$HF291=TRUE),SUM(SUM(SUM($HM291,$KP291)*FctrChngDts!$C$12),SUM(SUM($HN291,$HP291)*FctrChngDts!$C$12)),IF(AND($AK291=\"FWP2\",$AJ291=FALSE,$HF291=TRUE),SUM(SUM($HO291*FctrChngDts!$B$11),SUM($HO291*FctrChngDts!$C$11)),IF(AND($AK291=\"FWP2\",$AJ291=TRUE,$HF291=TRUE),SUM(SUM($HO291*FctrChngDts!$B$12),SUM($HO291*FctrChngDts!$C$12)),IF(AND($AK291=\"FWP2P3\",$AJ291=FALSE,$HF291=TRUE),SUM(SUM(SUM($HO291,$HQ291)*FctrChngDts!$C$11),SUM(SUM($HP291,$HR291)*FctrChngDts!$C$11)),IF(AND($AK291=\"FWP2P3\",$AJ291=TRUE,$HF291=TRUE),SUM(SUM(SUM($HO291,$HQ291)*FctrChngDts!$C$12),SUM(SUM($HP291,$HR291)*FctrChngDts!$C$12)),IF(AND($AK291=\"FWP3\",$AJ291=FALSE,$HF291=TRUE),SUM(SUM($HQ291*FctrChngDts!$B$11),SUM($HR291*FctrChngDts!$C$11)),IF(AND($AK291=\"FWP3\",$AJ291=TRUE,$HF291=TRUE),SUM(SUM($HQ291*FctrChngDts!$B$12),SUM($HR291*FctrChngDts!$C$12)),IF(AND($Z291=\"Winter\",$AK291=\"SSP1P2\",$AJ291=FALSE,$HF291=TRUE),SUM(SUM(SUM(SUM($HG291,$HI291)*FctrChngDts!$B$9),SUM(SUM($HH291,$HJ291)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM291,$HO291)*FctrChngDts!$B$11),SUM(SUM($HN291,$HP291)*FctrChngDts!$C$11))*$AG291),IF(AND($Z291=\"Winter\",$AK291=\"SSP1P2\",$AJ291=TRUE,$HF291=TRUE),SUM(SUM(SUM(SUM($HG291,$HI291)*FctrChngDts!$B$10), SUM(SUM($HH291,$HJ291)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM291,$HO291)*FctrChngDts!$B$12),SUM(SUM($HN291,$HP291)*FctrChngDts!$C$12))*$AG291),IF(AND($Z291=\"Summer\",$AK291=\"SSP1P2\",$AJ291=FALSE,$HF291=TRUE),SUM(SUM(SUM(SUM($HG291,$HI291)*FctrChngDts!$B$9),SUM(SUM($HH291,$HJ291)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM291,$HO291)*FctrChngDts!$B$11),SUM(SUM($HN291,$HP291)*FctrChngDts!$C$11))-$AJ291),IF(AND($Z291=\"Summer\",$AK291=\"SSP1P2\",$AJ291=TRUE,$HF291=TRUE),SUM(SUM(SUM(SUM($HG291,$HI291)*FctrChngDts!$B$10),SUM(SUM($HH291,$HJ291)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM291,$HO291)*FctrChngDts!$B$12),SUM(SUM($HN291,$HP291)*FctrChngDts!$C$12))-$AJ291),IF(AND($Z291=\"Winter\",$AK291=\"SSP2P3\",$AJ291=FALSE,$HF291=TRUE),SUM(SUM(SUM(SUM($HI291,$HK291)*FctrChngDts!$B$9),SUM(SUM($HJ291,$HL291)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO291,$HQ291)*FctrChngDts!$B$11),SUM(SUM($HP291,$HR291)*FctrChngDts!$C$11))*$AG291),IF(AND($Z291=\"Winter\",$AK291=\"SSP2P3\",$AJ291=TRUE,$HF291=TRUE),SUM(SUM(SUM(SUM($HI291,$HK291)*FctrChngDts!$B$10), SUM(SUM($HJ291,$HL291)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO291,$HQ291)*FctrChngDts!$B$12),SUM(SUM($HP291,$HR291)*FctrChngDts!$C$12))*$AG291),IF(AND($Z291=\"Summer\",$AK291=\"SSP2P3\",$AJ291=FALSE,$HF291=TRUE),SUM(SUM(SUM(SUM($HI291,$HK291)*FctrChngDts!$B$9),SUM(SUM($HJ291,$HL291)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO291,$HQ291)*FctrChngDts!$B$11),SUM(SUM($HP291,$HR291)*FctrChngDts!$C$11))-$AJ291),IF(AND($Z291=\"Summer\",$AK291=\"SSP2P3\",$AJ291=TRUE,$HF291=TRUE),SUM(SUM(SUM(SUM($HI291,$HK291)*FctrChngDts!$B$10), SUM(SUM($HJ291,$HL291)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO291,$HQ291)*FctrChngDts!$B$12),SUM(SUM($HP291,$HR291)*FctrChngDts!$C$12))-$AJ291),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK291=\"FSP1\",$AH291=TRUE,SUM(SUM(SUM($AI291*FctrChngDts!$B$13)*I291),$AR291)>$AD291),$AD291,IF(AND($AK291=\"FSP1\",$AH291=TRUE,SUM(SUM(SUM($AI291*FctrChngDts!$B$13)*$I291),$AR291)<=$AD291),SUM(SUM(SUM($AI291*FctrChngDts!$B$13)*$I291),$AR291),IF(AND($Z291=\"Summer\",$AK291=\"SSP1\",$AH291=TRUE,SUM(SUM(SUM(SUM($I291,$J291)*SUM($AI291*FctrChngDts!$B$13))*$AF291),$AR291)>$AD291),$AD291,IF(AND($Z291=\"Summer\",$AK291=\"SSP1\",$AH291=TRUE,SUM(SUM(SUM(SUM($I291,$J291)*SUM($AI291*FctrChngDts!$B$13))*$AF291),$AR291)<=$AD291),SUM(SUM(SUM(SUM($I291,$J291)*SUM($AI291*FctrChngDts!$B$13))*$AF291),$AR291),IF(AND($Z291=\"Winter\",$AK291=\"SSP1\",$AH291=TRUE,SUM(SUM(SUM(SUM($I291,$J291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AU291:$AW291)),$AR291)>$AD291),$AD291,IF(AND($Z291=\"Winter\",$AK291=\"SSP1\",$AH291=TRUE,SUM(SUM(SUM(SUM($I291,$J291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AU291:$AW291)),$AR291)<=$AD291),SUM(SUM(SUM(SUM($I291,$J291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AU291:$AW291)),$AR291),IF(AND($AK291=\"FSP1P2\",$AH291=TRUE,SUM(SUM(SUM(SUM($I291,$K291)*SUM($AI291*FctrChngDts!$B$13))*$AF291),$AR291)>$AD291),$AD291,IF(AND($AK291=\"FSP1P2\",$AH291=TRUE,SUM(SUM(SUM(SUM($I291,$K291)*SUM($AI291*FctrChngDts!$B$13))*$AF291),$AR291)<=$AD291),SUM(SUM(SUM(SUM($I291,$K291)*SUM($AI291*FctrChngDts!$B$13))*$AF291),$AR291),IF(AND($Z291=\"Summer\",$AK291=\"SSP1P2\",$AH291=TRUE,SUM(SUM(SUM(SUM($I291,$K291,$J291,$L291)*SUM($AI291*FctrChngDts!$B$13))*$AF291),$AR291)>$AD291),$AD291,IF(AND($Z291=\"Summer\",$AK291=\"SSP1P2\",$AH291=TRUE,SUM(SUM(SUM(SUM($I291,$K291,$J291,$L291)*SUM($AI291*FctrChngDts!$B$13))*$AF291),$AR291)<=$AD291),SUM(SUM(SUM(SUM($I291,$K291,$J291,$L291)*SUM($AI291*FctrChngDts!$B$13))*$AF291),$AR291),IF(AND($Z291=\"Winter\",$AK291=\"SSP1P2\",$AH291=TRUE,SUM(SUM(SUM(SUM($I291,$K291,$J291,$L291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AU291:$AW291)),$AR291)>$AD291),$AD291,IF(AND($Z291=\"Winter\",$AK291=\"SSP1P2\",$AH291=TRUE,SUM(SUM(SUM(SUM($I291,$K291,$J291,$L291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AU291:$AW291)),$AR291)<=$AD291),MIN($AD291,SUM($AL291,SUM(SUM(SUM(SUM($I291,$K291,$J291,$L291)*SUM($AI291*FctrChngDts!$B$13))*$AF291)))),IF(AND($AK291=\"FSP2\",$AH291=TRUE,SUM(SUM(SUM($AI291*FctrChngDts!$B$13)*$K291),$AR291)>$AD291),$AD291,IF(AND($AK291=\"FSP2\",$AH291=TRUE,SUM(SUM(SUM($AI291*FctrChngDts!$B$13)*$K291),$AR291)<=$AD291),SUM(SUM(SUM($AI291*FctrChngDts!$B$13)*$K291),$AR291),IF(AND($Z291=\"Summer\",$AK291=\"SSP2\",$AH291=TRUE,SUM(SUM(SUM(SUM($K291,$L291)*SUM($AI291*FctrChngDts!$B$13))*$AF291),$AR291)>$AD291),$AD291,IF(AND($Z291=\"Summer\",$AK291=\"SSP2\",$AH291=TRUE,SUM(SUM(SUM(SUM($K291,$L291)*SUM($AI291*FctrChngDts!$B$13))*$AF291),$AR291)<=$AD291),SUM(SUM(SUM(SUM($K291,$L291)*SUM($AI291*FctrChngDts!$B$13))*$AF291),$AR291),IF(AND($Z291=\"Winter\",$AK291=\"SSP2\",$AH291=TRUE,SUM(SUM(SUM(SUM($K291,$L291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AU291:$AW291)),$AR291)>$AD291),$AD291,IF(AND($Z291=\"Winter\",$AK291=\"SSP2\",$AH291=TRUE,SUM(SUM(SUM(SUM($K291,$L291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AU291:$AW291)),$AR291)<=$AD291),SUM(SUM(SUM(SUM($K291,$L291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AU291:$AW291)),$AR291),IF(AND($AK291=\"FSP2P3\",$AH291=TRUE,SUM(SUM(SUM(SUM($K291,$M291)*SUM($AI291*FctrChngDts!$B$13))*$AF291),$AR291)>$AD291),$AD291,IF(AND($AK291=\"FSP2P3\",$AH291=TRUE,SUM(SUM(SUM(SUM($K291,$M291)*SUM($AI291*FctrChngDts!$B$13))*$AF291),$AR291)<=$AD291),SUM(SUM(SUM(SUM($K291,$M291)*SUM($AI291*FctrChngDts!$B$13))*$AF291),$AR291),IF(AND($Z291=\"Summer\",$AK291=\"SSP2P3\",$AH291=TRUE,SUM(SUM(SUM(SUM($K291,$L291,$M291,$N291)*SUM($AI291*FctrChngDts!$B$13))*$AF291),$AR291)>$AD291),$AD291,IF(AND($Z291=\"Summer\",$AK291=\"SSP2P3\",$AH291=TRUE,SUM(SUM(SUM(SUM($K291,$L291,$M291,$N291)*SUM($AI291*FctrChngDts!$B$13))*$AF291),$AR291)<=$AD291),SUM(SUM(SUM(SUM($K291,$L291,$M291,$N291)*SUM($AI291*FctrChngDts!$B$13))*$AF291),$AR291),IF(AND($Z291=\"Winter\",$AK291=\"SSP2P3\",$AH291=TRUE,SUM(SUM(SUM(SUM($K291,$L291,$M291,$N291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AU291:$AW291)),$AR291)>$AD291),$AD291,IF(AND($Z291=\"Winter\",$AK291=\"SSP2P3\",$AH291=TRUE,SUM(SUM(SUM(SUM($K291,$L291,$M291,$N291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AU291:$AW291)),$AR291)<=$AD291),SUM(SUM(SUM(SUM($K291,$L291,$M291,$N291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AU291:$AW291)),$AR291),IF(AND($AK291=\"FSP3\",$AH291=TRUE,SUM(SUM(SUM($AI291*FctrChngDts!$B$13)*$M291),$AR291)>$AD291),$AD291,IF(AND($AK291=\"FSP3\",$AH291=TRUE,SUM(SUM(SUM($AI291*FctrChngDts!$B$13)*$M291),$AR291)<=$AD291),SUM(SUM(SUM($AI291*FctrChngDts!$B$13)*$M291),$AR291),IF(AND($Z291=\"Summer\",$AK291=\"SSP3\",$AH291=TRUE,SUM(SUM(SUM(SUM($M291,$N291)*SUM($AI291*FctrChngDts!$B$13))*$AF291),$AR291)>$AD291),$AD291,IF(AND($Z291=\"Summer\",$AK291=\"SSP3\",$AH291=TRUE,SUM(SUM(SUM(SUM($M291,$N291)*SUM($AI291*FctrChngDts!$B$13))*$AF291),$AR291)<=$AD291),SUM(SUM(SUM(SUM($M291,$N291)*SUM($AI291*FctrChngDts!$B$13))*$AF291),$AR291),IF(AND($Z291=\"Winter\",$AK291=\"SSP3\",$AH291=TRUE,SUM(SUM(SUM(SUM($M291,$N291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AU291:$AW291)),$AR291)>$AD291),$AD291,IF(AND($Z291=\"Winter\",$AK291=\"SSP3\",$AH291=TRUE,SUM(SUM(SUM(SUM($M291,$N291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AU291:$AW291)),$AR291)<=$AD291),SUM(SUM(SUM(SUM($M291,$N291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AU291:$AW291)),$AR291),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK291=\"FWP1\",$AH291=TRUE,SUM(SUM(SUM($AI291*FctrChngDts!$B$13)*$J291),$AU291)>$AE291),$AE291,IF(AND($AK291=\"FWP1\",$AH291=TRUE,SUM(SUM(SUM($AI291*FctrChngDts!$B$13)*$J291),$AU291)<=$AE291),SUM(SUM(SUM($AI291*FctrChngDts!$B$13)*$J291),$AU291),IF(AND($Z291=\"Winter\",$AK291=\"SSP1\",$AH291=TRUE,SUM(SUM(SUM(SUM($I291,$J291)*SUM($AI291*FctrChngDts!$B$13))*$AG291),$AU291)>$AE291),$AE291,IF(AND($Z291=\"Winter\",$AK291=\"SSP1\",$AH291=TRUE,SUM(SUM(SUM(SUM($I291,$J291)*SUM($AI291*FctrChngDts!$B$13))*$AG291),$AU291)<=$AE291),SUM(SUM(SUM(SUM($I291,$J291)*SUM($AI291*FctrChngDts!$B$13))*$AG291),$AU291),IF(AND($Z291=\"Summer\",$AK291=\"SSP1\",$AH291=TRUE,SUM(SUM(SUM(SUM($I291,$J291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AR291:$AT291)),$AU291)>$AE291),$AE291,IF(AND($Z291=\"Summer\",$AK291=\"SSP1\",$AH291=TRUE,SUM(SUM(SUM(SUM($I291,$J291)*SUM($AI291*FctrChngDts!$B$13))- SUM($AR291:$AT291)),$AU291)<=$AE291),SUM(SUM(SUM(SUM($I291,$J291)*SUM($AI291*FctrChngDts!$B$13))- SUM($AR291:$AT291)),$AU291),IF(AND($AK291=\"FWP1P2\",$AH291=TRUE,SUM(SUM(SUM(SUM($J291,$L291)*SUM($AI291*FctrChngDts!$B$13))*$AG291),$AU291)>$AE291),$AE291,IF(AND($AK291=\"FWP1P2\",$AH291=TRUE,SUM(SUM(SUM(SUM($J291,$L291)*SUM($AI291*FctrChngDts!$B$13))*$AG291),$AU291)<=$AE291),SUM(SUM(SUM(SUM($J291,$L291)*SUM($AI291*FctrChngDts!$B$13))*$AG291),$AU291),IF(AND($Z291=\"Winter\",$AK291=\"SSP1P2\",$AH291=TRUE,SUM(SUM(SUM(SUM($I291,$K291,$J291,$L291)*SUM($AI291*FctrChngDts!$B$13))*$AG291),$AU291)>$AE291),$AE291,IF(AND($Z291=\"Winter\",$AK291=\"SSP1P2\",$AH291=TRUE,SUM(SUM(SUM(SUM($I291,$K291,$J291,$L291)*SUM($AI291*FctrChngDts!$B$13))*$AG291),$AU291)<=$AE291),SUM(SUM(SUM(SUM($I291,$K291,$J291,$L291)*SUM($AI291*FctrChngDts!$B$13))*$AG291),$AU291),IF(AND($Z291=\"Summer\",$AK291=\"SSP1P2\",$AH291=TRUE,SUM(SUM(SUM(SUM($I291,$K291,$J291,$L291)*SUM($AI291*FctrChngDts!$B$13))- SUM($AR291:$AT291)),$AU291)>$AE291),$AE291,IF(AND($Z291=\"Summer\",$AK291=\"SSP1P2\",$AH291=TRUE,SUM(SUM(SUM(SUM($I291,$K291,$J291,$L291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AR291:$AT291)),$AU291)<=$AE291),SUM(SUM(SUM(SUM($I291,$K291,$J291,$L291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AR291:$AT291)),$AU291),IF(AND($AK291=\"FWP2\",$AH291=TRUE,SUM(SUM(SUM($AI291*FctrChngDts!$B$13)*$L291),$AU291)>$AE291),$AE291,IF(AND($AK291=\"FWP2\",$AH291=TRUE,SUM(SUM(SUM($AI291*FctrChngDts!$B$13)*$L291),$AU291)<=$AE291),SUM(SUM(SUM($AI291*FctrChngDts!$B$13)*$L291),$AU291),IF(AND($Z291=\"Winter\",$AK291=\"SSP2\",$AH291=TRUE,SUM(SUM(SUM(SUM($K291,$L291)*SUM($AI291*FctrChngDts!$B$13))*$AG291),$AU291)>$AE291),$AE291,IF(AND($Z291=\"Winter\",$AK291=\"SSP2\",$AH291=TRUE,SUM(SUM(SUM(SUM($K291,$L291)*SUM($AI291*FctrChngDts!$B$13))*$AG291),$AU291)<=$AE291),SUM(SUM(SUM(SUM($K291,$L291)*SUM($AI291*FctrChngDts!$B$13))*$AG291),$AU291),IF(AND($Z291=\"Summer\",$AK291=\"SSP2\",$AH291=TRUE,SUM(SUM(SUM(SUM($K291,$L291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AR291:$AT291)),$AU291)>$AE291),$AE291,IF(AND($Z291=\"Summer\",$AK291=\"SSP2\",$AH291=TRUE,SUM(SUM(SUM(SUM($K291,$L291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AR291:$AT291)),$AU291)<=$AE291),SUM(SUM(SUM(SUM($K291,$L291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AR291:$AT291)),$AU291),IF(AND($AK291=\"FWP2P3\",$AH291=TRUE,SUM(SUM(SUM(SUM($L291,$N291)*SUM($AI291*FctrChngDts!$B$13))*$AG291),$AU291)>$AE291),$AE291,IF(AND($AK291=\"FWP2P3\",$AH291=TRUE,SUM(SUM(SUM(SUM($L291,$N291)*SUM($AI291*FctrChngDts!$B$13))*$AG291),$AU291)<=$AE291),SUM(SUM(SUM(SUM($L291,$N291)*SUM($AI291*FctrChngDts!$B$13))*$AG291),$AU291),IF(AND($Z291=\"Winter\",$AK291=\"SSP2P3\",$AH291=TRUE,SUM(SUM(SUM(SUM($K291,$L291,$M291,$N291)*SUM($AI291*FctrChngDts!$B$13))*$AG291),$AU291)>$AE291),$AE291,IF(AND($Z291=\"Winter\",$AK291=\"SSP2P3\",$AH291=TRUE,SUM(SUM(SUM(SUM($K291,$L291,$M291,$N291)*SUM($AI291*FctrChngDts!$B$13))*$AG291),$AU291)<=$AE291),SUM(SUM(SUM(SUM($K291,$L291,$M291,$N291)*SUM($AI291*FctrChngDts!$B$13))*$AG291),$AU291),IF(AND($Z291=\"Summer\",$AK291=\"SSP2P3\",$AH291=TRUE,SUM(SUM(SUM(SUM($K291,$L291,$M291,$N291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AR291:$AT291)),$AU291)>$AE291),$AE291,IF(AND($Z291=\"Summer\",$AK291=\"SSP2P3\",$AH291=TRUE,SUM(SUM(SUM(SUM($K291,$L291,$M291,$N291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AR291:$AT291)),$AU291)<=$AE291),SUM(SUM(SUM(SUM($K291,$L291,$M291,$N291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AR291:$AT291)),$AU291),IF(AND($AK291=\"FWP3\",$AH291=TRUE,SUM(SUM(SUM($AI291*FctrChngDts!$B$13)*$N291),$AU291)>$AE291),$AE291,IF(AND($AK291=\"FWP3\",$AH291=TRUE,SUM(SUM(SUM($AI291*FctrChngDts!$B$13)*$N291),$AU291)<=$AE291),SUM(SUM(SUM($AI291*FctrChngDts!$B$13)*$N291),$AU291),IF(AND($Z291=\"Winter\",$AK291=\"SSP3\",$AH291=TRUE,SUM(SUM(SUM(SUM($M291,$N291)*SUM($AI291*FctrChngDts!$B$13))*$AG291),$AU291)>$AE291),$AE291,IF(AND($Z291=\"Winter\",$AK291=\"SSP3\",$AH291=TRUE,SUM(SUM(SUM(SUM($M291,$N291)*SUM($AI291*FctrChngDts!$B$13))*$AG291),$AU291)<=$AE291),SUM(SUM(SUM(SUM($M291,$N291)*SUM($AI291*FctrChngDts!$B$13))*$AG291),$AU291),IF(AND($Z291=\"Summer\",$AK291=\"SSP3\",$AH291=TRUE,SUM(SUM(SUM(SUM($M291,$N291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AR291:$AT291)),$AU291)>$AE291),$AE291,IF(AND($Z291=\"Summer\",$AK291=\"SSP3\",$AH291=TRUE,SUM(SUM(SUM(SUM($M291,$N291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AR291:$AT291)),$AU291)<=$AE291),SUM(SUM(SUM(SUM($M291,$N291)*SUM($AI291*FctrChngDts!$B$13))-SUM($AR291:$AT291)),$AU291),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I291>0,$AH291=FALSE),SUM($AR291*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I291>0,$AH291=TRUE),SUM($AX291*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I291>0,$AH291=FALSE),SUM($AS291*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I291>0,$AH291=TRUE),SUM($AY291*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I291>0,$AH291=FALSE),SUM($AT291*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I291>0,$AH291=TRUE),SUM($AZ291*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J291>0,$AH291=FALSE),SUM($AU291*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J291>0,$AH291=TRUE),SUM($BA291*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J291>0,$AH291=FALSE),SUM($AV291*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J291>0,$AH291=TRUE),SUM($BB291*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J291>0,$AH291=FALSE),SUM($AW291*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J291>0,$AH291=TRUE),SUM($BC291*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K291>0,$AH291=FALSE),SUM($AR291*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K291>0,$AH291=TRUE),SUM($AX291*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K291>0,$AH291=FALSE),SUM($AS291*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K291>0,$AH291=TRUE),SUM($AY291*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K291>0,$AH291=FALSE),SUM($AT291*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K291>0,$AH291=TRUE),SUM($AZ291*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L291>0,$AH291=FALSE),SUM($AU291*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L291>0,$AH291=TRUE),SUM($BA291*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L291>0,$AH291=FALSE),SUM($AV291*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L291>0,$AH291=TRUE),SUM($BB291*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L291>0,$AH291=FALSE),SUM($AW291*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L291>0,$AH291=TRUE),SUM($BC291*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M291>0,$AH291=FALSE),SUM($AR291*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M291>0,$AH291=TRUE),SUM($AX291*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M291>0,$AH291=FALSE),SUM($AS291*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M291>0,$AH291=TRUE),SUM($AY291*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M291>0,$AH291=FALSE),SUM($AT291*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M291>0,$AH291=TRUE),SUM($AZ291*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N291>0,$AH291=FALSE),SUM($AU291*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N291>0,$AH291=TRUE),SUM($BA291*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N291>0,$AH291=FALSE),SUM($AV291*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N291>0,$AH291=TRUE),SUM($BB291*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N291>0,$AH291=FALSE),SUM($AW291*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N291>0,$AH291=TRUE),SUM($BC291*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I291=0,0,IF(AND($I291>0,$K291>0,$AH291=FALSE),SUM($AR291/$P291*$I291),IF(AND($I291>0,$K291=0,$AH291=FALSE),$AR291,IF(AND($I291>0,$K291>0,$AH291=TRUE),ROUND(MIN($HU291,SUM(SUM($I291,$K291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA291,SUM(SUM($I291,$K291)*(FctrChngDts!$B$13)*$AI291)*$IA291)),0),IF(AND($I291>0,$K291=0,$AH291=TRUE),$AX291))))),0)","v":0},{"$f":"ROUND(IF($I291=0,0,IF(AND($I291>0,$K291>0,$AH291=FALSE),SUM($AS291/$P291*$I291),IF(AND($I291>0,$K291=0,$AH291=FALSE),$AS291,IF(AND($I291>0,$K291>0,$AH291=TRUE),ROUND(MIN(SUM($HU291-$BW291),SUM(SUM($I291,$K291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA291)*3),0),IF(AND($I291>0,$K291=0,$AH291=TRUE),$AY291))))),0)","v":0},0,{"$f":"IF($J291=0,0,IF(AND($J291>0,$L291=0,$N291=0,$AH291=FALSE,$AJ291=FALSE),ROUND(MIN($HX291,SUM($AU291,$BA291)),0),IF(AND($J291>0,$L291=0,$N291=0,$AH291=TRUE,$AJ291=FALSE),ROUND(MIN($HX291,SUM($AU291,SUM($J291*$AI291*FctrChngDts!$B$13))),0),IF(AND($J291>0,$L291>0,$N291=0,$AH291=FALSE,$AJ291=FALSE),ROUND(MIN($HX291,SUM(SUM($J291,$L291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA291,SUM(SUM($J291,$L291)*(FctrChngDts!$B$13)*$AI291)*$IA291)),0),IF(AND($J291>0,$L291>0,$N291=0,$AH291=TRUE,$AJ291=FALSE),ROUND(MIN($HX291,SUM(SUM(SUM(SUM($J291,$L291)*FctrChngDts!$C$11*$IA291),SUM(SUM($J291,$L291)*SUM(FctrChngDts!$B$13*$AI291)*$IA291)))),0),IF(AND($J291>0,$L291=0,$N291=0,$AH291=FALSE,$AJ291=TRUE),ROUND(MIN($HX291,SUM($AU291,$BA291)),0),IF(AND($J291>0,$L291=0,$N291=0,$AH291=TRUE,$AJ291=TRUE),ROUND(MIN($HX291,SUM($AU291,SUM($J291*$AI291*FctrChngDts!$B$13))),0),IF(AND($J291>0,$L291>0,$N291=0,$AH291=FALSE,$AJ291=TRUE),ROUND(MIN($HX291,SUM(SUM($J291,$L291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA291,SUM(SUM($J291,$L291)*(FctrChngDts!$B$13)*$AI291)*$IA291)),0),IF(AND($J291>0,$L291>0,$N291=0,$AH291=TRUE,$AJ291=TRUE),ROUND(MIN($HX291,SUM(SUM(SUM(SUM($J291,$L291)*FctrChngDts!$C$12*$IA291),SUM(SUM($J291,$L291)*SUM(FctrChngDts!$B$13*$AI291)*$IA291)))),0))))))))))","v":0},{"$f":"IF($J291=0,0,IF(AND($J291>0,$L291=0,$N291=0,$AH291=FALSE,$AJ291=FALSE),ROUND(MIN(SUM($HX291-$BZ291),SUM($AU291*3)),0),IF(AND($J291>0,$L291=0,$N291=0,$AH291=TRUE,$AJ291=FALSE),ROUND(MIN(SUM($HX291-$BZ291),SUM(SUM($J291,$L291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA291)*3),0),IF(AND($J291>0,$L291>0,$N291=0,$AH291=FALSE,$AJ291=FALSE),ROUND(MIN(SUM($HX291-$BZ291),SUM(SUM($J291,$L291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA291)*3),0),IF(AND($J291>0,$L291>0,$N291=0,$AH291=TRUE,$AJ291=FALSE),ROUND(MIN(SUM($HX291-$BZ291),SUM(SUM($J291,$L291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA291)*3),0),IF(AND($J291>0,$L291=0,$N291=0,$AH291=FALSE,$AJ291=TRUE),ROUND(MIN(SUM($HX291-$BZ291),SUM($AU291*3)),0),IF(AND($J291>0,$L291=0,$N291=0,$AH291=TRUE,$AJ291=TRUE),ROUND(MIN(SUM($HX291-$BZ291),SUM(SUM($J291,$L291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA291)*3),0),IF(AND($J291>0,$L291>0,$N291=0,$AH291=FALSE,$AJ291=TRUE),ROUND(MIN(SUM($HX291-$BZ291),SUM(SUM($J291,$L291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA291)*3),0),IF(AND($J291>0,$L291>0,$N291=0,$AH291=TRUE,$AJ291=TRUE),ROUND(MIN(SUM($HX291-$BZ291),SUM(SUM($J291,$L291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA291)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K291=0,0,IF(AND($I291>0,$K291>0,$M291=0,$AH291=FALSE),SUM($AR291-$BW291),IF(AND($I291=0,$K291>0,$M291>0,$AH291=FALSE),SUM($AR291/$P291*$K291),IF(AND($I291=0,$K291>0,$M291=0,$AH291=FALSE),$AR291,IF($K291=0,0,IF(AND($I291>0,$K291>0,$M291=0,$AH291=TRUE),ROUND(MIN($HV291,SUM(SUM($I291,$K291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB291,SUM(SUM($I291,$K291)*(FctrChngDts!$B$13)*$AI291)*$IB291)),0),IF(AND($I291=0,$K291>0,$M291>0,$AH291=TRUE),ROUND(MIN($HV291,SUM(SUM($I291,$K291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB291,SUM(SUM($I291,$K291)*(FctrChngDts!$B$13)*$AI291)*$IB291)),0),IF(AND($I291=0,$K291>0,$M291=0,$AH291=TRUE),$AX291)))))))),0)","v":0},{"$f":"ROUND(IF($K291=0,0,IF(AND($I291>0,$K291>0,$M291=0,$AH291=FALSE),SUM($AS291-$BX291),IF(AND($I291=0,$K291>0,$M291>0,$AH291=FALSE),SUM($AS291/$P291*$K291),IF(AND($I291=0,$K291>0,$M291=0,$AH291=FALSE),$AS291,IF($K291=0,0,IF(AND($I291>0,$K291>0,$M291=0,$AH291=TRUE),ROUND(MIN(SUM($HV291-$BW291),SUM(SUM($I291,$K291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB291)*3),0),IF(AND($I291=0,$K291>0,$M291>0,$AH291=TRUE),ROUND(MIN(SUM($HV291-$BW291),SUM(SUM($I291,$K291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB291)*3),0),IF(AND($I291=0,$K291>0,$M291=0,$AH291=TRUE),$AY291)))))))),0)","v":0},0,{"$f":"IF($L291=0,0,IF(AND($J291>0,$L291>0,$N291=0,$AH291=FALSE,$AJ291=FALSE),ROUND(MIN($HY291,SUM(SUM($J291,$L291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB291,SUM(SUM($J291,$L291)*(FctrChngDts!$B$13)*$AI291)*$IB291)),0),IF(AND($J291>0,$L291>0,$N291=0,$AH291=TRUE,$AJ291=FALSE),ROUND(MIN($HY291,SUM(SUM(SUM(SUM($J291,$L291)*FctrChngDts!$C$11*$IB291),SUM(SUM($J291,$L291)*SUM(FctrChngDts!$B$13*$AI291)*$IB291)))),0),IF(AND($J291=0,$L291>0,$N291=0,$AH291=FALSE,$AJ291=FALSE),ROUND(MIN($HY291,SUM($L291*FctrChngDts!$C$11)),0),IF(AND($J291=0,$L291>0,$N291=0,$AH291=TRUE,$AJ291=FALSE),ROUND(MIN($HY291,SUM(SUM(SUM(SUM($J291,$L291)*FctrChngDts!$C$11*$IB291),SUM(SUM($J291,$L291)*SUM(FctrChngDts!$B$13*$AI291)*$IB291)))),0),IF(AND($J291>0,$L291>0,$N291=0,$AH291=FALSE,$AJ291=TRUE),ROUND(MIN($HY291,SUM(SUM($J291,$L291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB291,SUM(SUM($J291,$L291)*(FctrChngDts!$B$13)*$AI291)*$IB291)),0),IF(AND($J291>0,$L291>0,$N291=0,$AH291=TRUE,$AJ291=TRUE),ROUND(MIN($HY291,SUM(SUM(SUM(SUM($J291,$L291)*FctrChngDts!$C$12*$IB291),SUM(SUM($J291,$L291)*SUM(FctrChngDts!$B$13*$AI291)*$IB291)))),0),IF(AND($J291=0,$L291>0,$N291=0,$AH291=FALSE,$AJ291=TRUE),ROUND(MIN($HY291,SUM($L291*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J291=0,$L291>0,$N291=0,$AH291=TRUE,$AJ291=TRUE),ROUND(MIN($HY291,SUM(SUM(SUM(SUM($J291,$L291)*FctrChngDts!$C$12*$IB291),SUM(SUM($J291,$L291)*SUM(FctrChngDts!$B$13*$AI291)*$IB291)))),0))))))))))","v":0},{"$f":"IF($L291=0,0,IF(AND($J291>0,$L291>0,$N291=0,$AH291=FALSE,$AJ291=FALSE),ROUND(MIN(SUM($HY291-$CF291),SUM(SUM($J291,$L291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB291)*3),0),IF(AND($J291>0,$L291>0,$N291=0,$AH291=TRUE,$AJ291=FALSE),ROUND(MIN(SUM($HY291-$CF291),SUM(SUM($J291,$L291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB291)*3),0),IF(AND($J291=0,$L291>0,$N291=0,$AH291=FALSE,$AJ291=FALSE),ROUND(MIN(SUM($HY291-$CF291),SUM($AU291*3)),0),IF(AND($J291=0,$L291>0,$N291=0,$AH291=TRUE,$AJ291=FALSE),ROUND(MIN(SUM($HY291-$CF291),SUM(SUM($J291,$L291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB291)*3),0),IF(AND($J291>0,$L291>0,$N291=0,$AH291=FALSE,$AJ291=TRUE),ROUND(MIN(SUM($HY291-$CF291),SUM(SUM($J291,$L291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB291)*3),0),IF(AND($J291>0,$L291>0,$N291=0,$AH291=TRUE,$AJ291=TRUE),ROUND(MIN(SUM($HY291-$CF291),SUM(SUM($J291,$L291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB291)*3),0),IF(AND($J291=0,$L291>0,$N291=0,$AH291=FALSE,$AJ291=TRUE),ROUND(MIN(SUM($HY291-$CF291),SUM($AU291*3)),0),IF(AND($J291=0,$L291>0,$N291=0,$AH291=TRUE,$AJ291=TRUE),ROUND(MIN(SUM($HY291-$CF291),SUM(SUM($J291,$L291)*IF($AJ291=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB291)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S291>0,Account!$AG$2=TRUE,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH291=FALSE),SUM(Usage!$BW291:$CB291)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V291>0,Account!$AG$2=TRUE,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH291=FALSE),SUM(Usage!$CC291:$CH291)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y291>0,Account!$AG$2=TRUE,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH291=FALSE),SUM(Usage!$CI291:$CN291)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH291=TRUE,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S291),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S291)),2)","v":0},{"$f":"ROUND(IF(OR($AH291=TRUE,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V291),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V291)),2)","v":0},{"$f":"IF(OR($AH291=TRUE,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y291),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y291))","v":0},{"$f":"ROUND(IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW291),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW291)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX291),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX291)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY291),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY291)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ291),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ291)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA291),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA291)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB291),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB291)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S291),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC291),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC291)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD291),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD291)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE291),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE291)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF291),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF291)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG291),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG291)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH291),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH291)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V291),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI291),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI291))","v":0},{"$f":"IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ291),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ291))","v":0},{"$f":"IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK291),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK291))","v":0},{"$f":"IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL291),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL291))","v":0},{"$f":"IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM291),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM291))","v":0},{"$f":"IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN291),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN291))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y291)","v":0},0,0,0,0,{"$f":"IF($DW291>IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV291*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV291*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW291-IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV291*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV291*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV291<$DW291,SUM($DW291-$DV291),0))","v":0},{"$f":"IF(OR(AND($D291<=FctrChngDts!$B$14,Usage!$E291>FctrChngDts!$B$14),AND(Usage!$D291<=FctrChngDts!$C$14,Usage!$E291>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW291),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX291),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY291),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ291),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA291),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB291),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC291),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD291),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE291),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF291),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG291),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH291),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI291)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ291)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK291)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL291)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM291)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN291)","v":0},0,{"$f":"IF(AND($S291>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E291<>\"D-CARE\",Tenant!$F291=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET291=TRUE,$S291>0,$V291=0),SUM(SUM($BW291:$CB291)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET291=TRUE,$S291>0,$V291>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW291:$CB291)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET291=TRUE,$S291>0,$V291>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW291:$CB291)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S291>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S291>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S291>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV291=TRUE,$S291>0,$V291=0),SUM(SUM($BW291:$CB291)*'CRS1'!$P$2),IF(AND($EV291=TRUE,$S291>0,$V291>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW291:$CB291)*'CRS1'!$P$2),IF(AND($EV291=TRUE,$S291>0,$V291>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW291:$CB291)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S291>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX291=TRUE,$S291>0,$V291=0),SUM(SUM($BW291:$CB291)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX291=TRUE,$S291>0,$V291>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW291:$CB291)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX291=TRUE,$S291>0,$V291>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW291:$CB291)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S291>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ291=TRUE,$S291>0),SUM(SUM($BW291:$CB291)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V291>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E291<>\"D-CARE\",Tenant!$F291=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB291=TRUE,$S291>0,$V291>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC291:$CH291)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB291=TRUE,$S291>0,$V291>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC291:$CH291)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB291=TRUE,$V291>0,$Y291>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC291:$CH291)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB291=TRUE,$V291>0,$Y291>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC291:$CH291)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB291=TRUE,$S291=0,$V291>0,$Y291=0),SUM(SUM($CC291:$CH291)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V291>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V291>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V291>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD291=TRUE,$S291>0,$V291>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC291:$CH291)*'CRS2'!$P$2),IF(AND($FD291=TRUE,$S291>0,$V291>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC291:$CH291)*'CRS2'!$P$2),IF(AND($FD291=TRUE,$V291>0,$Y291>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC291:$CH291)*'CRS2'!$P$2),IF(AND($FD291=TRUE,$V291>0,$Y291>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC291:$CH291)*'CRS2'!$P$2),IF(AND($FD291=TRUE,$S291=0,$V291>0,$Y291=0),SUM(SUM($CC291:$CH291)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V291>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF291=TRUE,$S291>0,$V291>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC291:$CH291)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF291=TRUE,$S291>0,$V291>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC291:$CH291)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF291=TRUE,$V291>0,$Y291>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC291:$CH291)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF291=TRUE,$V291>0,$Y291>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC291:$CH291)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF291=TRUE,$S291=0,$V291>0,$Y291=0),SUM(SUM($CC291:$CH291)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V291>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH291=TRUE,$V291>0),SUM(SUM($CC291:$CH291)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y291>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E291<>\"D-CARE\",Tenant!$F291=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ291=TRUE,$V291=0,$Y291>0),SUM(SUM($CI291:$CN291)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ291=TRUE,$V291>0,$Y291>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI291:$CN291)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ291=TRUE,$V291>0,$Y291>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI291:$CN291)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y291>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y291>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y291>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL291=TRUE,$V291=0,$Y291>0),SUM(SUM($CI291:$CN291)*'CRS3'!$P$2),IF(AND($FL291=TRUE,$V291>0,$Y291>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI291:$CN291)*'CRS3'!$P$2),IF(AND($FL291=TRUE,$V291>0,$Y291>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI291:$CN291)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y291>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN291=TRUE,$V291=0,$Y291>0),SUM(SUM($CI291:$CN291)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN291=TRUE,$V291>0,$Y291>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI291:$CN291)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN291=TRUE,$V291>0,$Y291>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI291:$CN291)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y291>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP291=TRUE,$Y291>0),SUM(SUM($CI291:$CN291)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR291:$FT291))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO291:$CQ291,$FR291:$FT291))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA291:$EF291)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG291:$EL291)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM291:$ER291)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV291,$CO291:$CQ291,$EA291:$ER291)/$P291)*$S291*FctrChngDts!$B$15),SUM(SUM(SUM($DV291,$CO291:$CQ291,$FR291:$FT291)/$P291)*$S291*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV291,$CO291:$CQ291,$EA291:$ER291)/$P291)*$V291*FctrChngDts!$B$15),SUM(SUM(SUM($DV291,$CO291:$CQ291,$FR291:$FT291)/$P291)*$V291*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV291,$CO291:$CQ291,$EA291:$ER291)/$P291)*$Y291*FctrChngDts!$B$15),SUM(SUM(SUM($DV291,$CO291:$CQ291,$FR291:$FT291)/$P291)*$Y291*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA291*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI291*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ291*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ291,$FU291,$GF291,$GZ291:$HE291),IF(Account!$Q$2=TRUE,SUM($DZ291,$FV291,$GF291,$GZ291:$HE291),SUM($DZ291,$ES291,$FU291:$FV291,$GF291,$GZ291:$HE291)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E291),Usage!$P291,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D291,FctrChngDts!$C$17<=Usage!$E291),SUM(FctrChngDts!$C$17-Usage!$D291),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E291),Usage!$P291,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D291,FctrChngDts!$C$19<=Usage!$E291),SUM(FctrChngDts!$C$19-Usage!$D291),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK291*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK291*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL291*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL291*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D291))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A291,Tenant!$A:$J,8,FALSE)=TRUE,$GG291<0),0,SUM(SUM(SUM($GG291/$P291*$GP291)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A291,Tenant!$A:$J,8,FALSE)=TRUE,$GG291<0),0,SUM(SUM(SUM($GG291/$P291*$GQ291)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D291))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A291,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV291*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A291,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW291*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU291:$DA291,$EU291,$EA291:$EF291,$FA291)-SUM(SUM($BW291:$CB291)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD291:$DJ291,$FC291,$EG291:$EL291,$FI291)-SUM(SUM($CC291:$CH291)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM291:$DS291,$FK291,$EM291:$ER291,$FQ291)-SUM(SUM($CI291:$CN291)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO291,$CU291:$DA291,$EU291,$EW291,$EY291,$EA291:$EF291,$FA291,$CP291,$DD291:$DJ291,$FC291,$FE291,$FG291,$EG291:$EL291,$FI291)/$P291*$S291)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO291,$CU291:$DA291,$EU291,$EW291,$EY291,$EA291:$EF291,$FA291,$CP291,$DD291:$DJ291,$FC291,$FE291,$FG291,$EG291:$EL291,$FI291)/$P291*$V291)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ291,$DM291:$DS291,$FK291,$FM291,$FO291,$EM291:$ER291,$FQ291)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D291,BslnAllctnCrrnt!$A$1<=$E291),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK291=\"FSP1\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$Q291,BslnAllctnCrrnt!$A$1<$R291),SUM(BslnAllctnCrrnt!$A$1-$Q291),IF(AND($AK291=\"FSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$Q291,BslnAllctnCrrnt!$A$1<$R291),SUM(BslnAllctnCrrnt!$A$1-$Q291),IF(AND($AK291=\"FSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),$I291,IF(AND($AK291=\"SSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$Q291,BslnAllctnCrrnt!$A$1<$R291),SUM(BslnAllctnCrrnt!$A$1-$Q291),IF(AND($AK291=\"SSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),$I291,0)))))","v":0},{"$f":"IF(AND($AK291=\"FSP1\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$Q291,BslnAllctnCrrnt!$A$1<$R291),SUM($I291-$HG291),IF(AND($AK291=\"FSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$Q291,BslnAllctnCrrnt!$A$1<$R291),SUM($I291-$HG291),IF(AND($AK291=\"FSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM($I291-$HG291),IF(AND($AK291=\"SSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$Q291,BslnAllctnCrrnt!$A$1<$R291),SUM($I291-$HG291),IF(AND($AK291=\"SSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM($I291-$HG291),0)))))","v":0},{"$f":"IF(AND($AK291=\"SSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$Q291,BslnAllctnCrrnt!$A$1<$R291),0,IF(AND(FctrChngDts!$A$2>=$D291,FctrChngDts!$B$2<$E291),IF(AND($AK291=\"SSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM(BslnAllctnCrrnt!$A$1-$T291),0),IF(AND($AK291=\"FSP2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM(BslnAllctnCrrnt!$A$1-$T291),IF(AND($AK291=\"FSP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM(BslnAllctnCrrnt!$A$1-$T291),IF(AND($AK291=\"FSP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$W291,BslnAllctnCrrnt!$A$1<$X291),$K291,IF(AND($AK291=\"FSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$Q291,BslnAllctnCrrnt!$A$1<$R291),0,IF(AND($AK291=\"FSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM(BslnAllctnCrrnt!$A$1-$T291),IF(AND($AK291=\"SSP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM(BslnAllctnCrrnt!$A$1-$T291),IF(AND($AK291=\"SSP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$W291,BslnAllctnCrrnt!$A$1<$X291),$K291,0)))))))))","v":0},{"$f":"IF(AND($AK291=\"SSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$Q291,BslnAllctnCrrnt!$A$1<$R291),SUM($K291-$HI291),IF(AND($AK291=\"SSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM($K291-$HI291),IF(AND($AK291=\"FSP2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM($K291-$HI291),IF(AND($AK291=\"FSP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM($K291-$HI291),IF(AND($AK291=\"FSP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$W291,BslnAllctnCrrnt!$A$1<$X291),SUM($K291-$HI291),IF(AND($AK291=\"FSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$Q291,BslnAllctnCrrnt!$A$1<$R291),SUM($K291-$HI291),IF(AND($AK291=\"FSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM($K291-$HI291),IF(AND($AK291=\"SSP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM($K291-$HI291),IF(AND($AK291=\"SSP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$W291,BslnAllctnCrrnt!$A$1<$X291),SUM($K291-$HI291),0)))))))))","v":0},{"$f":"IF(AND($AK291=\"FSP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),0,IF(AND($AK291=\"FSP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$W291,BslnAllctnCrrnt!$A$1<$X291),SUM(BslnAllctnCrrnt!$A$1-$W291),IF(AND($AK291=\"FSP3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$W291,BslnAllctnCrrnt!$A$1<$X291),SUM(BslnAllctnCrrnt!$A$1-$W291),0)))","v":0},{"$f":"IF(AND($AK291=\"FSP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM($M291-$HK291),IF(AND($AK291=\"FSP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$W291,BslnAllctnCrrnt!$A$1<$X291),SUM($M291-$HK291),IF(AND($AK291=\"FSP3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$W291,BslnAllctnCrrnt!$A$1<$X291),SUM($M291-$HK291),0)))","v":0},{"$f":"IF(AND($AK291=\"FWP1\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$Q291,BslnAllctnCrrnt!$A$1<$R291),SUM(BslnAllctnCrrnt!$A$1-$Q291),IF(AND($AK291=\"FWP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$Q291,BslnAllctnCrrnt!$A$1<$R291),SUM(BslnAllctnCrrnt!$A$1-$Q291),IF(AND($AK291=\"FWP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),$J291,IF(AND(FctrChngDts!$A$2>=$D291,FctrChngDts!$B$2<$E291),IF(AND($AK291=\"SSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$Q291,BslnAllctnCrrnt!$A$1<$R291),SUM(BslnAllctnCrrnt!$A$1-$Q291),0),IF(AND($AK291=\"SSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),$J291,0)))))","v":0},{"$f":"IF(AND($AK291=\"FWP1\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$Q291,BslnAllctnCrrnt!$A$1<$R291),SUM($J291-$HM291),IF(AND($AK291=\"FWP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$Q291,BslnAllctnCrrnt!$A$1<$R291),SUM($J291-$HM291),IF(AND($AK291=\"FWP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM($J291-$HM291),IF(AND($AK291=\"SSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$Q291,BslnAllctnCrrnt!$A$1<$R291),SUM($J291-$HM291),IF(AND($AK291=\"SSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM($J291-$HM291),0)))))","v":0},{"$f":"IF(AND($AK291=\"FWP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$Q291,BslnAllctnCrrnt!$A$1<$R291),0,IF(AND($AK291=\"FWP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM(BslnAllctnCrrnt!$A$1-$T291),IF(AND($AK291=\"FWP2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM(BslnAllctnCrrnt!$A$1-$T291),IF(AND($AK291=\"FWP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM(BslnAllctnCrrnt!$A$1-$T291),IF(AND($AK291=\"FWP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$W291,BslnAllctnCrrnt!$A$1<$X291),$L291,IF(AND($AK291=\"SSP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM(BslnAllctnCrrnt!$A$1-$T291),IF(AND($AK291=\"SSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$Q291,BslnAllctnCrrnt!$A$1<$R291),0,IF(AND($AK291=\"SSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM(BslnAllctnCrrnt!$A$1-$T291),0))))))))","v":0},{"$f":"IF(AND($AK291=\"FWP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$Q291,BslnAllctnCrrnt!$A$1<$R291),SUM($L291-$HO291),IF(AND($AK291=\"FWP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM($L291-$HO291),IF(AND($AK291=\"FWP2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM($L291-$HO291),IF(AND($AK291=\"FWP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM($L291-$HO291),IF(AND($AK291=\"FWP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$W291,BslnAllctnCrrnt!$A$1<$X291),SUM($L291-$HO291),IF(AND($AK291=\"SSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$Q291,BslnAllctnCrrnt!$A$1<$R291),SUM($L291-$HO291),IF(AND($AK291=\"SSP1P2\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM($L291-$HO291),0)))))))","v":0},{"$f":"IF(AND($AK291=\"FWP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),0,IF(AND($AK291=\"FWP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$W291,BslnAllctnCrrnt!$A$1<$X291),SUM(BslnAllctnCrrnt!$A$1-$W291),IF(AND($AK291=\"FWP3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$W291,BslnAllctnCrrnt!$A$1<$X291),SUM(BslnAllctnCrrnt!$A$1-$W291),IF(AND($AK291=\"SSP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),0,IF(AND($AK291=\"SSP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$W291,BslnAllctnCrrnt!$A$1<$X291),SUM(BslnAllctnCrrnt!$A$1-$W291),0)))))","v":0},{"$f":"IF(AND($AK291=\"FWP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM($N291-$HQ291),IF(AND($AK291=\"FWP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$W291,BslnAllctnCrrnt!$A$1<$X291),SUM($N291-$HQ291),IF(AND($AK291=\"FWP3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$W291,BslnAllctnCrrnt!$A$1<$X291),SUM($N291-$HQ291),IF(AND($AK291=\"SSP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$T291,BslnAllctnCrrnt!$A$1<$U291),SUM($N291-$HQ291),IF(AND($AK291=\"SSP2P3\",$HF291=TRUE,BslnAllctnCrrnt!$A$1>=$W291,BslnAllctnCrrnt!$A$1<$X291),SUM($N291-$HQ291),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[291,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G292),0,IF($F292<=$G292,SUM($G292-$F292),IF($F292>$G292,SUM((Account!$L$2-Usage!$F292)+Usage!$G292+1))))","v":0},{"$f":"IF($Q292=0,0,IF($R292=0,0,IF(AND($Q292<FctrChngDts!$A$2,$R292>=FctrChngDts!$A$2),SUM($R292-FctrChngDts!$A$2+1),IF(AND($Q292>=FctrChngDts!$A$2,$R292>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q292),IF(AND($Q292>=FctrChngDts!$A$2,$R292<FctrChngDts!$B$2),SUM($R292-$Q292+1),0)))))","v":0},{"$f":"IF($Q292=0,0,IF($R292=0,0,IF(AND($Q292<FctrChngDts!$A$2,$R292>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q292),IF(AND($Q292<FctrChngDts!$A$2,$R292<FctrChngDts!$A$2),SUM($R292-$Q292+1),IF(AND($Q292>FctrChngDts!$A$2,$R292>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R292+1),0)))))","v":0},{"$f":"IF($T292=0,0,IF($U292=0,0,IF(AND($T292<FctrChngDts!$A$2,$U292>=FctrChngDts!$A$2),SUM($U292-FctrChngDts!$A$2+1),IF(AND($T292>=FctrChngDts!$A$2,$U292<FctrChngDts!$B$2),SUM($U292-$T292+1),IF(AND($T292>=FctrChngDts!$A$2,$U292>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T292)<0),0,IF(AND($T292>=FctrChngDts!$A$2,$U292>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T292),0))))))","v":0},{"$f":"IF($T292=0,0,IF($U292=0,0,IF(AND($T292<FctrChngDts!$A$2,$U292>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T292),IF(AND($T292>=FctrChngDts!$B$2,$U292>=FctrChngDts!$B$2),SUM($U292-$T292+1),IF(AND($T292<FctrChngDts!$A$2,$U292<FctrChngDts!$A$2),SUM($U292-$T292+1),IF(AND($T292>=FctrChngDts!$A$2,$U292>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U292+1),0))))))","v":0},{"$f":"IF($W292=0,0,IF($X292=0,0,IF(AND($W292>=FctrChngDts!$A$2,$X292>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W292)<0),0,IF(AND($W292>=FctrChngDts!$A$2,$X292>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W292),IF(AND($W292>=FctrChngDts!$A$2,$X292<FctrChngDts!$B$2),SUM($X292-$W292+1),IF(AND($W292<FctrChngDts!$A$2,$X292>=FctrChngDts!$A$2),SUM($X292-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W292=0,0,IF($X292=0,0,IF(AND($W292<FctrChngDts!$A$2,$X292<FctrChngDts!$A$2),SUM($X292-$W292+1),IF(AND($W292>=FctrChngDts!$A$2,$X292>=FctrChngDts!$B$2,SUM($X292-FctrChngDts!$B$2+1)<=$Y292),SUM($X292-FctrChngDts!$B$2+1),IF(AND($W292>=FctrChngDts!$A$2,$X292>=FctrChngDts!$B$2),SUM($X292-$W292+1),IF(AND($W292<FctrChngDts!$A$2,$X292>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W292),0))))))","v":0},{"$f":"IF(AND($D292>=FctrChngDts!$C$2,$E292<FctrChngDts!$E$2),\"1\",IF(AND($D292>=FctrChngDts!$E$2,$E292<FctrChngDts!$G$2),\"2\",IF(AND($D292>=FctrChngDts!$G$2,$E292<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D292>=FctrChngDts!$D$2,,IF(AND($D292>=FctrChngDts!$C$2,$D292<=FctrChngDts!$D$2),$D292,IF(AND($D292>=FctrChngDts!$C$2,$D292>=FctrChngDts!$D$2,$E292>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D292>FctrChngDts!$D$2,,IF($D292=FctrChngDts!$D$2,$D292,IF(AND($D292>=FctrChngDts!$C$2,$E292<FctrChngDts!$D$2),$E292,IF(AND($D292>=FctrChngDts!$C$2,$E292>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D292>=FctrChngDts!$D$2,$E292>=FctrChngDts!$D$2,$E292>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E292<FctrChngDts!$D$2,$E292<=FctrChngDts!$D$2),$E292,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D292<FctrChngDts!$E$2,$E292<FctrChngDts!$E$2),,IF($D292>FctrChngDts!$F$2,,IF(AND($D292>=FctrChngDts!$E$2,$D292<=FctrChngDts!$F$2),$D292,IF(AND($D292>=FctrChngDts!$E$2,$D292>=FctrChngDts!$F$2,$E292>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D292>FctrChngDts!$F$2,,IF($E292=FctrChngDts!$F$2,$E292,IF(AND($D292<FctrChngDts!$E$2,$E292<=FctrChngDts!$F$2),$E292,IF(AND($D292>=FctrChngDts!$E$2,$E292<FctrChngDts!$F$2),$E292,IF(AND($D292>=FctrChngDts!$E$2,$E292>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D292>=FctrChngDts!$F$2,$E292>=FctrChngDts!$F$2,$E292>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D292<FctrChngDts!$G$2,$E292<FctrChngDts!$G$2),,IF($D292>FctrChngDts!$H$2,,IF(AND($D292>=FctrChngDts!$G$2,$D292<=FctrChngDts!$H$2),$D292,IF(AND($D292>=FctrChngDts!$G$2,$D292>=FctrChngDts!$H$2,$E292>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D292>FctrChngDts!$H$2,,IF($E292=FctrChngDts!$H$2,$E292,IF(AND($D292<FctrChngDts!$G$2,$E292<=FctrChngDts!$H$2),$E292,IF(AND($D292>=FctrChngDts!$G$2,$E292<FctrChngDts!$H$2),$E292,IF(AND($D292>=FctrChngDts!$G$2,$E292>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D292>=FctrChngDts!$H$2,$E292>=FctrChngDts!$H$2,$E292>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A292,Tenant!$A292:$J591,6,FALSE)","v":0},{"$f":"VLOOKUP($A292,Tenant!$A292:$J591,7,FALSE)","v":0},{"$f":"VLOOKUP($A292,Tenant!$A292:$J591,10,FALSE)","v":0},0,{"$f":"IF(AND($AK292=\"FSP2\",$AJ292=FALSE,$HF292=FALSE),SUM($K292*FctrChngDts!$C$9),IF(AND($AK292=\"FSP2\",$AJ292=TRUE,$HF292=FALSE),SUM($K292*FctrChngDts!$C$10),IF(AND($AK292=\"FSP2P3\",$AJ292=FALSE,$HF292=FALSE),SUM(SUM($K292,$M292)*FctrChngDts!$C$9),IF(AND($AK292=\"FSP2P3\",$AJ292=TRUE,$HF292=FALSE),SUM(SUM($K292,$M292)*FctrChngDts!$C$10),IF(AND($AK292=\"FSP3\",$AJ292=FALSE,$HF292=FALSE),SUM($M292*FctrChngDts!$C$9),IF(AND($AK292=\"FSP3\",$AJ292=TRUE,$HF292=FALSE),SUM($M292*FctrChngDts!$C$10),IF(AND($AK292=\"FSP1\",$AJ292=FALSE,$HF292=FALSE),SUM($I292*FctrChngDts!$C$9),IF(AND($AK292=\"FSP1\",$AJ292=TRUE,$HF292=FALSE),SUM($I292*FctrChngDts!$C$10),IF(AND($AK292=\"FSP1P2\",$AJ292=FALSE,$HF292=FALSE),SUM(SUM($I292,$K292)*FctrChngDts!$C$9),IF(AND($AK292=\"FSP1P2\",$AJ292=TRUE,$HF292=FALSE),SUM(SUM($I292,$K292)*FctrChngDts!$C$10),IF(AND($Z292=\"Summer\",$AK292=\"SSP2P3\",$AJ292=FALSE,$HF292=FALSE),SUM(SUM(SUM(SUM($K292,$M292)*FctrChngDts!$C$9),SUM(SUM($L292,$N292)*FctrChngDts!$C$11))*$AF292),IF(AND($Z292=\"Summer\",$AK292=\"SSP2P3\",$AJ292=TRUE,$HF292=FALSE),SUM(SUM(SUM(SUM($K292,$M292)*FctrChngDts!$C$10),SUM(SUM($L292,$N292)*FctrChngDts!$C$12))*$AF292),IF(AND($Z292=\"Winter\",$AK292=\"SSP2P3\",$AJ292=FALSE,$HF292=FALSE),SUM(SUM(SUM(SUM($K292,$M292)*FctrChngDts!$C$9),SUM(SUM($L292,$N292)*FctrChngDts!$C$11))-$AO292),IF(AND($Z292=\"Winter\",$AK292=\"SSP2P3\",$AJ292=TRUE,$HF292=FALSE),SUM(SUM(SUM(SUM($K292,$M292)*FctrChngDts!$C$10),SUM(SUM($L292,$N292)*FctrChngDts!$C$12))-$AO292),IF(AND($Z292=\"Summer\",$AK292=\"SSP1P2\",$AJ292=FALSE,$HF292=FALSE),SUM(SUM(SUM(SUM($I292,$K292)*FctrChngDts!$C$9),SUM(SUM($J292,$L292)*FctrChngDts!$C$11))*$AF292),IF(AND($Z292=\"Summer\",$AK292=\"SSP1P2\",$AJ292=TRUE,$HF292=FALSE),SUM(SUM(SUM(SUM($I292,$K292)*FctrChngDts!$C$10),SUM(SUM($J292,$L292)*FctrChngDts!$C$12))*$AF292),IF(AND($Z292=\"Winter\",$AK292=\"SSP1P2\",$AJ292=FALSE,$HF292=FALSE),SUM(SUM(SUM(SUM($I292,$K292)*FctrChngDts!$C$9),SUM(SUM($J292,$L292)*FctrChngDts!$C$11))-$AO292),IF(AND($Z292=\"Winter\",$AK292=\"SSP1P2\",$AJ292=TRUE,$HF292=FALSE),SUM(SUM(SUM(SUM($I292,$K292)*FctrChngDts!$C$10),SUM(SUM($J292,$L292)*FctrChngDts!$C$12))-$AO292),IF(AND($AK292=\"FSP2\",$AJ292=FALSE,$HF292=TRUE),SUM(SUM($HI292*FctrChngDts!$B$9),SUM($HJ292*FctrChngDts!$C$9)),IF(AND($AK292=\"FSP2\",$AJ292=TRUE,$HF292=TRUE),SUM(SUM($HI292*FctrChngDts!$B$10),SUM($HJ292*FctrChngDts!$C$10)),IF(AND($AK292=\"FSP2P3\",$AJ292=FALSE,$HF292=TRUE),SUM(SUM(SUM($HI292,$HK292)*FctrChngDts!$B$9),SUM(SUM($HJ292,$HL292)*FctrChngDts!$C$9)),IF(AND($AK292=\"FSP2P3\",$AJ292=TRUE,$HF292=TRUE),SUM(SUM(SUM($HI292,$HK292)*FctrChngDts!$B$10),SUM(SUM($HJ292,$HL292)*FctrChngDts!$C$10)),IF(AND($AK292=\"FSP3\",$AJ292=FALSE,$HF292=TRUE),SUM(SUM($HK292*FctrChngDts!$B$9),SUM($HL292*FctrChngDts!$C$9)),IF(AND($AK292=\"FSP3\",$AJ292=TRUE,$HF292=TRUE),SUM(SUM($HK292*FctrChngDts!$B$10),SUM($HL292*FctrChngDts!$C$10)),IF(AND($AK292=\"FSP1\",$AJ292=FALSE,$HF292=TRUE),SUM(SUM($HG292*FctrChngDts!$B$9),SUM($HH292*FctrChngDts!$C$9)),IF(AND($AK292=\"FSP1\",$AJ292=TRUE,$HF292=TRUE),SUM(SUM($HG292*FctrChngDts!$B$10),SUM($HH292*FctrChngDts!$C$10)),IF(AND($AK292=\"FSP1P2\",$AJ292=FALSE,$HF292=TRUE),SUM(SUM(SUM($HG292,$HI292)*FctrChngDts!$B$9),SUM(SUM($HH292,$HJ292)*FctrChngDts!$C$9)),IF(AND($AK292=\"FSP1P2\",$AJ292=TRUE,$HF292=TRUE),SUM(SUM(SUM($HG292,$HI292)*FctrChngDts!$B$10),SUM(SUM($HG292,$HI292)*FctrChngDts!$C$10)),IF(AND($Z292=\"Summer\",$AK292=\"SSP2P3\",$AJ292=FALSE,$HF292=TRUE),SUM(SUM(SUM(SUM($HI292,$HK292)*FctrChngDts!$B$9),SUM(SUM($HJ292,$HL292)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO292,$HQ292)*FctrChngDts!$B$11),SUM(SUM($HP292,$HR292)*FctrChngDts!$C$11))*$AF292),IF(AND($Z292=\"Summer\",$AK292=\"SSP2P3\",$AJ292=TRUE,$HF292=TRUE),SUM(SUM(SUM(SUM($HI292,$HK292)*FctrChngDts!$B$10),SUM(SUM($HJ292,$HL292)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO292,$HQ292)*FctrChngDts!$B$12),SUM(SUM($HP292,$HR292)*FctrChngDts!$C$12))*$AF292),IF(AND($Z292=\"Winter\",$AK292=\"SSP2P3\",$AJ292=FALSE,$HF292=TRUE),SUM(SUM(SUM(SUM($HI292,$HK292)*FctrChngDts!$B$9),SUM(SUM($HJ292,$HL292)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO292,$HQ292)*FctrChngDts!$B$11),SUM(SUM($HP292,$HR292)*FctrChngDts!$C$11))-$AO292),IF(AND($Z292=\"Winter\",$AK292=\"SSP2P3\",$AJ292=TRUE,$HF292=TRUE),SUM(SUM(SUM(SUM($HI292,$HK292)*FctrChngDts!$B$10),SUM(SUM($HO292,$HQ292)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO292,$HQ292)*FctrChngDts!$B$12),SUM(SUM($HP292,$HR292)*FctrChngDts!$C$12))-$AO292),IF(AND($Z292=\"Summer\",$AK292=\"SSP1P2\",$AJ292=FALSE,$HF292=TRUE),SUM(SUM(SUM(SUM($HG292,$HI292)*FctrChngDts!$B$9),SUM(SUM($HH292,$HJ292)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM292,$HO292)*FctrChngDts!$B$11),SUM(SUM($HN292,$HP292)*FctrChngDts!$C$11))*$AF292),IF(AND($Z292=\"Summer\",$AK292=\"SSP1P2\",$AJ292=TRUE,$HF292=TRUE),SUM(SUM(SUM(SUM($HG292,$HI292)*FctrChngDts!$B$10),SUM(SUM($HH292,$HJ292)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM292,$HO292)*FctrChngDts!$B$12),SUM(SUM($HN292,$HP292)*FctrChngDts!$C$12))*$AF292),IF(AND($Z292=\"Winter\",$AK292=\"SSP1P2\",$AJ292=FALSE,$HF292=TRUE),SUM(SUM(SUM(SUM($HG292,$HI292)*FctrChngDts!$B$9),SUM(SUM($HH292,$HJ292)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM292,$HO292)*FctrChngDts!$B$11),SUM(SUM($HN292,$HP292)*FctrChngDts!$C$11))-$AO292),IF(AND($Z292=\"Winter\",$AK292=\"SSP1P2\",$AJ292=TRUE,$HF292=TRUE),SUM(SUM(SUM(SUM($HG292,$HI292)*FctrChngDts!$B$10),SUM(SUM($HH292,$HJ292)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM292,$HO292)*FctrChngDts!$B$12),SUM(SUM($HN292,$HP292)*FctrChngDts!$C$12))-$AO292),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK292=\"FWP1\",$AJ292=FALSE,$HF292=FALSE),SUM($J292*FctrChngDts!$C$11),IF(AND($AK292=\"FWP1\",$AJ292=TRUE,$HF292=FALSE),SUM($J292*FctrChngDts!$C$12),IF(AND($AK292=\"FWP1P2\",$AJ292=FALSE,$HF292=FALSE),SUM(SUM($J292,$L292)*FctrChngDts!$C$11),IF(AND($AK292=\"FWP1P2\",$AJ292=TRUE,$HF292=FALSE),SUM(SUM($J292,$L292)*FctrChngDts!$C$12),IF(AND($AK292=\"FWP2\",$AJ292=FALSE,$HF292=FALSE),SUM($L292*FctrChngDts!$C$11),IF(AND($AK292=\"FWP2\",$AJ292=TRUE,$HF292=FALSE),SUM($L292*FctrChngDts!$C$12),IF(AND($AK292=\"FWP2P3\",$AJ292=FALSE,$HF292=FALSE),SUM(SUM($L292,$N292)*FctrChngDts!$C$11),IF(AND($AK292=\"FWP2P3\",$AJ292=TRUE,$HF292=FALSE),SUM(SUM($L292,$N292)*FctrChngDts!$C$12),IF(AND($AK292=\"FWP3\",$AJ292=FALSE,$HF292=FALSE),SUM($N292*FctrChngDts!$C$11),IF(AND($AK292=\"FWP3\",$AJ292=TRUE,$HF292=FALSE),SUM($N292*FctrChngDts!$C$12),IF(AND($Z292=\"Winter\",$AK292=\"SSP1P2\",$AJ292=FALSE,$HF292=FALSE),SUM(SUM(SUM($I292,$K292)*FctrChngDts!$C$9),SUM(SUM($J292,$L292)*FctrChngDts!$C$11))*$AG292,IF(AND($Z292=\"Winter\",$AK292=\"SSP1P2\",$AJ292=TRUE,$HF292=FALSE),SUM(SUM(SUM($I292,$K292)*FctrChngDts!$B$10),SUM(SUM($J292,$L292)*FctrChngDts!$B$12))*$AG292,IF(AND($Z292=\"Summer\",$AK292=\"SSP1P2\",$AJ292=FALSE,$HF292=FALSE),SUM(SUM(SUM($I292,$K292)*FctrChngDts!$B$9),SUM(SUM($J292,$L292)*FctrChngDts!$B$11))-$AJ292,IF(AND($Z292=\"Summer\",$AK292=\"SSP1P2\",$AJ292=TRUE,$HF292=FALSE),SUM(SUM(SUM($I292,$K292)*FctrChngDts!$C$10),SUM(SUM($J292,$L292)*FctrChngDts!$C$12))-$AJ292,IF(AND($Z292=\"Winter\",$AK292=\"SSP2P3\",$AJ292=FALSE,$HF292=FALSE),SUM(SUM(SUM($K292,$M292)*FctrChngDts!$C$9),SUM(SUM($L292,$N292)*FctrChngDts!$C$11))*$AG292,IF(AND($Z292=\"Winter\",$AK292=\"SSP2P3\",$AJ292=TRUE,$HF292=FALSE),SUM(SUM(SUM($K292,$M292)*FctrChngDts!$C$10),SUM(SUM($L292,$N292)*FctrChngDts!$C$12))*$AG292,IF(AND($Z292=\"Summer\",$AK292=\"SSP2P3\",$AJ292=FALSE,$HF292=FALSE),SUM(SUM(SUM($K292,$M292)*FctrChngDts!$C$9),SUM(SUM($L292,$N292)*FctrChngDts!$C$11))-$AJ292,IF(AND($Z292=\"Summer\",$AK292=\"SSP2P3\",$AJ292=TRUE,$HF292=FALSE),SUM(SUM(SUM($K292,$M292)*FctrChngDts!$C$10),SUM(SUM($L292,$N292)*FctrChngDts!$C$12))-$AJ292,IF(AND($AK292=\"FWP1\",$AJ292=FALSE,$HF292=TRUE),SUM(SUM($HM292*FctrChngDts!$B$11),SUM($HN292*FctrChngDts!$C$11)),IF(AND($AK292=\"FWP1\",$AJ292=TRUE,$HF292=TRUE),SUM(SUM($HM292*FctrChngDts!$B$12),SUM($HN292*FctrChngDts!$C$12)),IF(AND($AK292=\"FWP1P2\",$AJ292=FALSE,$HF292=TRUE),SUM(SUM(SUM($HM292,$HO292)*FctrChngDts!$B$11),SUM(SUM($HN292,$HP292)*FctrChngDts!$C$11)),IF(AND($AK292=\"FWP1P2\",$AJ292=TRUE,$HF292=TRUE),SUM(SUM(SUM($HM292,$KP292)*FctrChngDts!$C$12),SUM(SUM($HN292,$HP292)*FctrChngDts!$C$12)),IF(AND($AK292=\"FWP2\",$AJ292=FALSE,$HF292=TRUE),SUM(SUM($HO292*FctrChngDts!$B$11),SUM($HO292*FctrChngDts!$C$11)),IF(AND($AK292=\"FWP2\",$AJ292=TRUE,$HF292=TRUE),SUM(SUM($HO292*FctrChngDts!$B$12),SUM($HO292*FctrChngDts!$C$12)),IF(AND($AK292=\"FWP2P3\",$AJ292=FALSE,$HF292=TRUE),SUM(SUM(SUM($HO292,$HQ292)*FctrChngDts!$C$11),SUM(SUM($HP292,$HR292)*FctrChngDts!$C$11)),IF(AND($AK292=\"FWP2P3\",$AJ292=TRUE,$HF292=TRUE),SUM(SUM(SUM($HO292,$HQ292)*FctrChngDts!$C$12),SUM(SUM($HP292,$HR292)*FctrChngDts!$C$12)),IF(AND($AK292=\"FWP3\",$AJ292=FALSE,$HF292=TRUE),SUM(SUM($HQ292*FctrChngDts!$B$11),SUM($HR292*FctrChngDts!$C$11)),IF(AND($AK292=\"FWP3\",$AJ292=TRUE,$HF292=TRUE),SUM(SUM($HQ292*FctrChngDts!$B$12),SUM($HR292*FctrChngDts!$C$12)),IF(AND($Z292=\"Winter\",$AK292=\"SSP1P2\",$AJ292=FALSE,$HF292=TRUE),SUM(SUM(SUM(SUM($HG292,$HI292)*FctrChngDts!$B$9),SUM(SUM($HH292,$HJ292)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM292,$HO292)*FctrChngDts!$B$11),SUM(SUM($HN292,$HP292)*FctrChngDts!$C$11))*$AG292),IF(AND($Z292=\"Winter\",$AK292=\"SSP1P2\",$AJ292=TRUE,$HF292=TRUE),SUM(SUM(SUM(SUM($HG292,$HI292)*FctrChngDts!$B$10), SUM(SUM($HH292,$HJ292)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM292,$HO292)*FctrChngDts!$B$12),SUM(SUM($HN292,$HP292)*FctrChngDts!$C$12))*$AG292),IF(AND($Z292=\"Summer\",$AK292=\"SSP1P2\",$AJ292=FALSE,$HF292=TRUE),SUM(SUM(SUM(SUM($HG292,$HI292)*FctrChngDts!$B$9),SUM(SUM($HH292,$HJ292)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM292,$HO292)*FctrChngDts!$B$11),SUM(SUM($HN292,$HP292)*FctrChngDts!$C$11))-$AJ292),IF(AND($Z292=\"Summer\",$AK292=\"SSP1P2\",$AJ292=TRUE,$HF292=TRUE),SUM(SUM(SUM(SUM($HG292,$HI292)*FctrChngDts!$B$10),SUM(SUM($HH292,$HJ292)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM292,$HO292)*FctrChngDts!$B$12),SUM(SUM($HN292,$HP292)*FctrChngDts!$C$12))-$AJ292),IF(AND($Z292=\"Winter\",$AK292=\"SSP2P3\",$AJ292=FALSE,$HF292=TRUE),SUM(SUM(SUM(SUM($HI292,$HK292)*FctrChngDts!$B$9),SUM(SUM($HJ292,$HL292)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO292,$HQ292)*FctrChngDts!$B$11),SUM(SUM($HP292,$HR292)*FctrChngDts!$C$11))*$AG292),IF(AND($Z292=\"Winter\",$AK292=\"SSP2P3\",$AJ292=TRUE,$HF292=TRUE),SUM(SUM(SUM(SUM($HI292,$HK292)*FctrChngDts!$B$10), SUM(SUM($HJ292,$HL292)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO292,$HQ292)*FctrChngDts!$B$12),SUM(SUM($HP292,$HR292)*FctrChngDts!$C$12))*$AG292),IF(AND($Z292=\"Summer\",$AK292=\"SSP2P3\",$AJ292=FALSE,$HF292=TRUE),SUM(SUM(SUM(SUM($HI292,$HK292)*FctrChngDts!$B$9),SUM(SUM($HJ292,$HL292)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO292,$HQ292)*FctrChngDts!$B$11),SUM(SUM($HP292,$HR292)*FctrChngDts!$C$11))-$AJ292),IF(AND($Z292=\"Summer\",$AK292=\"SSP2P3\",$AJ292=TRUE,$HF292=TRUE),SUM(SUM(SUM(SUM($HI292,$HK292)*FctrChngDts!$B$10), SUM(SUM($HJ292,$HL292)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO292,$HQ292)*FctrChngDts!$B$12),SUM(SUM($HP292,$HR292)*FctrChngDts!$C$12))-$AJ292),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK292=\"FSP1\",$AH292=TRUE,SUM(SUM(SUM($AI292*FctrChngDts!$B$13)*I292),$AR292)>$AD292),$AD292,IF(AND($AK292=\"FSP1\",$AH292=TRUE,SUM(SUM(SUM($AI292*FctrChngDts!$B$13)*$I292),$AR292)<=$AD292),SUM(SUM(SUM($AI292*FctrChngDts!$B$13)*$I292),$AR292),IF(AND($Z292=\"Summer\",$AK292=\"SSP1\",$AH292=TRUE,SUM(SUM(SUM(SUM($I292,$J292)*SUM($AI292*FctrChngDts!$B$13))*$AF292),$AR292)>$AD292),$AD292,IF(AND($Z292=\"Summer\",$AK292=\"SSP1\",$AH292=TRUE,SUM(SUM(SUM(SUM($I292,$J292)*SUM($AI292*FctrChngDts!$B$13))*$AF292),$AR292)<=$AD292),SUM(SUM(SUM(SUM($I292,$J292)*SUM($AI292*FctrChngDts!$B$13))*$AF292),$AR292),IF(AND($Z292=\"Winter\",$AK292=\"SSP1\",$AH292=TRUE,SUM(SUM(SUM(SUM($I292,$J292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AU292:$AW292)),$AR292)>$AD292),$AD292,IF(AND($Z292=\"Winter\",$AK292=\"SSP1\",$AH292=TRUE,SUM(SUM(SUM(SUM($I292,$J292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AU292:$AW292)),$AR292)<=$AD292),SUM(SUM(SUM(SUM($I292,$J292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AU292:$AW292)),$AR292),IF(AND($AK292=\"FSP1P2\",$AH292=TRUE,SUM(SUM(SUM(SUM($I292,$K292)*SUM($AI292*FctrChngDts!$B$13))*$AF292),$AR292)>$AD292),$AD292,IF(AND($AK292=\"FSP1P2\",$AH292=TRUE,SUM(SUM(SUM(SUM($I292,$K292)*SUM($AI292*FctrChngDts!$B$13))*$AF292),$AR292)<=$AD292),SUM(SUM(SUM(SUM($I292,$K292)*SUM($AI292*FctrChngDts!$B$13))*$AF292),$AR292),IF(AND($Z292=\"Summer\",$AK292=\"SSP1P2\",$AH292=TRUE,SUM(SUM(SUM(SUM($I292,$K292,$J292,$L292)*SUM($AI292*FctrChngDts!$B$13))*$AF292),$AR292)>$AD292),$AD292,IF(AND($Z292=\"Summer\",$AK292=\"SSP1P2\",$AH292=TRUE,SUM(SUM(SUM(SUM($I292,$K292,$J292,$L292)*SUM($AI292*FctrChngDts!$B$13))*$AF292),$AR292)<=$AD292),SUM(SUM(SUM(SUM($I292,$K292,$J292,$L292)*SUM($AI292*FctrChngDts!$B$13))*$AF292),$AR292),IF(AND($Z292=\"Winter\",$AK292=\"SSP1P2\",$AH292=TRUE,SUM(SUM(SUM(SUM($I292,$K292,$J292,$L292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AU292:$AW292)),$AR292)>$AD292),$AD292,IF(AND($Z292=\"Winter\",$AK292=\"SSP1P2\",$AH292=TRUE,SUM(SUM(SUM(SUM($I292,$K292,$J292,$L292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AU292:$AW292)),$AR292)<=$AD292),MIN($AD292,SUM($AL292,SUM(SUM(SUM(SUM($I292,$K292,$J292,$L292)*SUM($AI292*FctrChngDts!$B$13))*$AF292)))),IF(AND($AK292=\"FSP2\",$AH292=TRUE,SUM(SUM(SUM($AI292*FctrChngDts!$B$13)*$K292),$AR292)>$AD292),$AD292,IF(AND($AK292=\"FSP2\",$AH292=TRUE,SUM(SUM(SUM($AI292*FctrChngDts!$B$13)*$K292),$AR292)<=$AD292),SUM(SUM(SUM($AI292*FctrChngDts!$B$13)*$K292),$AR292),IF(AND($Z292=\"Summer\",$AK292=\"SSP2\",$AH292=TRUE,SUM(SUM(SUM(SUM($K292,$L292)*SUM($AI292*FctrChngDts!$B$13))*$AF292),$AR292)>$AD292),$AD292,IF(AND($Z292=\"Summer\",$AK292=\"SSP2\",$AH292=TRUE,SUM(SUM(SUM(SUM($K292,$L292)*SUM($AI292*FctrChngDts!$B$13))*$AF292),$AR292)<=$AD292),SUM(SUM(SUM(SUM($K292,$L292)*SUM($AI292*FctrChngDts!$B$13))*$AF292),$AR292),IF(AND($Z292=\"Winter\",$AK292=\"SSP2\",$AH292=TRUE,SUM(SUM(SUM(SUM($K292,$L292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AU292:$AW292)),$AR292)>$AD292),$AD292,IF(AND($Z292=\"Winter\",$AK292=\"SSP2\",$AH292=TRUE,SUM(SUM(SUM(SUM($K292,$L292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AU292:$AW292)),$AR292)<=$AD292),SUM(SUM(SUM(SUM($K292,$L292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AU292:$AW292)),$AR292),IF(AND($AK292=\"FSP2P3\",$AH292=TRUE,SUM(SUM(SUM(SUM($K292,$M292)*SUM($AI292*FctrChngDts!$B$13))*$AF292),$AR292)>$AD292),$AD292,IF(AND($AK292=\"FSP2P3\",$AH292=TRUE,SUM(SUM(SUM(SUM($K292,$M292)*SUM($AI292*FctrChngDts!$B$13))*$AF292),$AR292)<=$AD292),SUM(SUM(SUM(SUM($K292,$M292)*SUM($AI292*FctrChngDts!$B$13))*$AF292),$AR292),IF(AND($Z292=\"Summer\",$AK292=\"SSP2P3\",$AH292=TRUE,SUM(SUM(SUM(SUM($K292,$L292,$M292,$N292)*SUM($AI292*FctrChngDts!$B$13))*$AF292),$AR292)>$AD292),$AD292,IF(AND($Z292=\"Summer\",$AK292=\"SSP2P3\",$AH292=TRUE,SUM(SUM(SUM(SUM($K292,$L292,$M292,$N292)*SUM($AI292*FctrChngDts!$B$13))*$AF292),$AR292)<=$AD292),SUM(SUM(SUM(SUM($K292,$L292,$M292,$N292)*SUM($AI292*FctrChngDts!$B$13))*$AF292),$AR292),IF(AND($Z292=\"Winter\",$AK292=\"SSP2P3\",$AH292=TRUE,SUM(SUM(SUM(SUM($K292,$L292,$M292,$N292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AU292:$AW292)),$AR292)>$AD292),$AD292,IF(AND($Z292=\"Winter\",$AK292=\"SSP2P3\",$AH292=TRUE,SUM(SUM(SUM(SUM($K292,$L292,$M292,$N292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AU292:$AW292)),$AR292)<=$AD292),SUM(SUM(SUM(SUM($K292,$L292,$M292,$N292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AU292:$AW292)),$AR292),IF(AND($AK292=\"FSP3\",$AH292=TRUE,SUM(SUM(SUM($AI292*FctrChngDts!$B$13)*$M292),$AR292)>$AD292),$AD292,IF(AND($AK292=\"FSP3\",$AH292=TRUE,SUM(SUM(SUM($AI292*FctrChngDts!$B$13)*$M292),$AR292)<=$AD292),SUM(SUM(SUM($AI292*FctrChngDts!$B$13)*$M292),$AR292),IF(AND($Z292=\"Summer\",$AK292=\"SSP3\",$AH292=TRUE,SUM(SUM(SUM(SUM($M292,$N292)*SUM($AI292*FctrChngDts!$B$13))*$AF292),$AR292)>$AD292),$AD292,IF(AND($Z292=\"Summer\",$AK292=\"SSP3\",$AH292=TRUE,SUM(SUM(SUM(SUM($M292,$N292)*SUM($AI292*FctrChngDts!$B$13))*$AF292),$AR292)<=$AD292),SUM(SUM(SUM(SUM($M292,$N292)*SUM($AI292*FctrChngDts!$B$13))*$AF292),$AR292),IF(AND($Z292=\"Winter\",$AK292=\"SSP3\",$AH292=TRUE,SUM(SUM(SUM(SUM($M292,$N292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AU292:$AW292)),$AR292)>$AD292),$AD292,IF(AND($Z292=\"Winter\",$AK292=\"SSP3\",$AH292=TRUE,SUM(SUM(SUM(SUM($M292,$N292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AU292:$AW292)),$AR292)<=$AD292),SUM(SUM(SUM(SUM($M292,$N292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AU292:$AW292)),$AR292),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK292=\"FWP1\",$AH292=TRUE,SUM(SUM(SUM($AI292*FctrChngDts!$B$13)*$J292),$AU292)>$AE292),$AE292,IF(AND($AK292=\"FWP1\",$AH292=TRUE,SUM(SUM(SUM($AI292*FctrChngDts!$B$13)*$J292),$AU292)<=$AE292),SUM(SUM(SUM($AI292*FctrChngDts!$B$13)*$J292),$AU292),IF(AND($Z292=\"Winter\",$AK292=\"SSP1\",$AH292=TRUE,SUM(SUM(SUM(SUM($I292,$J292)*SUM($AI292*FctrChngDts!$B$13))*$AG292),$AU292)>$AE292),$AE292,IF(AND($Z292=\"Winter\",$AK292=\"SSP1\",$AH292=TRUE,SUM(SUM(SUM(SUM($I292,$J292)*SUM($AI292*FctrChngDts!$B$13))*$AG292),$AU292)<=$AE292),SUM(SUM(SUM(SUM($I292,$J292)*SUM($AI292*FctrChngDts!$B$13))*$AG292),$AU292),IF(AND($Z292=\"Summer\",$AK292=\"SSP1\",$AH292=TRUE,SUM(SUM(SUM(SUM($I292,$J292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AR292:$AT292)),$AU292)>$AE292),$AE292,IF(AND($Z292=\"Summer\",$AK292=\"SSP1\",$AH292=TRUE,SUM(SUM(SUM(SUM($I292,$J292)*SUM($AI292*FctrChngDts!$B$13))- SUM($AR292:$AT292)),$AU292)<=$AE292),SUM(SUM(SUM(SUM($I292,$J292)*SUM($AI292*FctrChngDts!$B$13))- SUM($AR292:$AT292)),$AU292),IF(AND($AK292=\"FWP1P2\",$AH292=TRUE,SUM(SUM(SUM(SUM($J292,$L292)*SUM($AI292*FctrChngDts!$B$13))*$AG292),$AU292)>$AE292),$AE292,IF(AND($AK292=\"FWP1P2\",$AH292=TRUE,SUM(SUM(SUM(SUM($J292,$L292)*SUM($AI292*FctrChngDts!$B$13))*$AG292),$AU292)<=$AE292),SUM(SUM(SUM(SUM($J292,$L292)*SUM($AI292*FctrChngDts!$B$13))*$AG292),$AU292),IF(AND($Z292=\"Winter\",$AK292=\"SSP1P2\",$AH292=TRUE,SUM(SUM(SUM(SUM($I292,$K292,$J292,$L292)*SUM($AI292*FctrChngDts!$B$13))*$AG292),$AU292)>$AE292),$AE292,IF(AND($Z292=\"Winter\",$AK292=\"SSP1P2\",$AH292=TRUE,SUM(SUM(SUM(SUM($I292,$K292,$J292,$L292)*SUM($AI292*FctrChngDts!$B$13))*$AG292),$AU292)<=$AE292),SUM(SUM(SUM(SUM($I292,$K292,$J292,$L292)*SUM($AI292*FctrChngDts!$B$13))*$AG292),$AU292),IF(AND($Z292=\"Summer\",$AK292=\"SSP1P2\",$AH292=TRUE,SUM(SUM(SUM(SUM($I292,$K292,$J292,$L292)*SUM($AI292*FctrChngDts!$B$13))- SUM($AR292:$AT292)),$AU292)>$AE292),$AE292,IF(AND($Z292=\"Summer\",$AK292=\"SSP1P2\",$AH292=TRUE,SUM(SUM(SUM(SUM($I292,$K292,$J292,$L292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AR292:$AT292)),$AU292)<=$AE292),SUM(SUM(SUM(SUM($I292,$K292,$J292,$L292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AR292:$AT292)),$AU292),IF(AND($AK292=\"FWP2\",$AH292=TRUE,SUM(SUM(SUM($AI292*FctrChngDts!$B$13)*$L292),$AU292)>$AE292),$AE292,IF(AND($AK292=\"FWP2\",$AH292=TRUE,SUM(SUM(SUM($AI292*FctrChngDts!$B$13)*$L292),$AU292)<=$AE292),SUM(SUM(SUM($AI292*FctrChngDts!$B$13)*$L292),$AU292),IF(AND($Z292=\"Winter\",$AK292=\"SSP2\",$AH292=TRUE,SUM(SUM(SUM(SUM($K292,$L292)*SUM($AI292*FctrChngDts!$B$13))*$AG292),$AU292)>$AE292),$AE292,IF(AND($Z292=\"Winter\",$AK292=\"SSP2\",$AH292=TRUE,SUM(SUM(SUM(SUM($K292,$L292)*SUM($AI292*FctrChngDts!$B$13))*$AG292),$AU292)<=$AE292),SUM(SUM(SUM(SUM($K292,$L292)*SUM($AI292*FctrChngDts!$B$13))*$AG292),$AU292),IF(AND($Z292=\"Summer\",$AK292=\"SSP2\",$AH292=TRUE,SUM(SUM(SUM(SUM($K292,$L292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AR292:$AT292)),$AU292)>$AE292),$AE292,IF(AND($Z292=\"Summer\",$AK292=\"SSP2\",$AH292=TRUE,SUM(SUM(SUM(SUM($K292,$L292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AR292:$AT292)),$AU292)<=$AE292),SUM(SUM(SUM(SUM($K292,$L292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AR292:$AT292)),$AU292),IF(AND($AK292=\"FWP2P3\",$AH292=TRUE,SUM(SUM(SUM(SUM($L292,$N292)*SUM($AI292*FctrChngDts!$B$13))*$AG292),$AU292)>$AE292),$AE292,IF(AND($AK292=\"FWP2P3\",$AH292=TRUE,SUM(SUM(SUM(SUM($L292,$N292)*SUM($AI292*FctrChngDts!$B$13))*$AG292),$AU292)<=$AE292),SUM(SUM(SUM(SUM($L292,$N292)*SUM($AI292*FctrChngDts!$B$13))*$AG292),$AU292),IF(AND($Z292=\"Winter\",$AK292=\"SSP2P3\",$AH292=TRUE,SUM(SUM(SUM(SUM($K292,$L292,$M292,$N292)*SUM($AI292*FctrChngDts!$B$13))*$AG292),$AU292)>$AE292),$AE292,IF(AND($Z292=\"Winter\",$AK292=\"SSP2P3\",$AH292=TRUE,SUM(SUM(SUM(SUM($K292,$L292,$M292,$N292)*SUM($AI292*FctrChngDts!$B$13))*$AG292),$AU292)<=$AE292),SUM(SUM(SUM(SUM($K292,$L292,$M292,$N292)*SUM($AI292*FctrChngDts!$B$13))*$AG292),$AU292),IF(AND($Z292=\"Summer\",$AK292=\"SSP2P3\",$AH292=TRUE,SUM(SUM(SUM(SUM($K292,$L292,$M292,$N292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AR292:$AT292)),$AU292)>$AE292),$AE292,IF(AND($Z292=\"Summer\",$AK292=\"SSP2P3\",$AH292=TRUE,SUM(SUM(SUM(SUM($K292,$L292,$M292,$N292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AR292:$AT292)),$AU292)<=$AE292),SUM(SUM(SUM(SUM($K292,$L292,$M292,$N292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AR292:$AT292)),$AU292),IF(AND($AK292=\"FWP3\",$AH292=TRUE,SUM(SUM(SUM($AI292*FctrChngDts!$B$13)*$N292),$AU292)>$AE292),$AE292,IF(AND($AK292=\"FWP3\",$AH292=TRUE,SUM(SUM(SUM($AI292*FctrChngDts!$B$13)*$N292),$AU292)<=$AE292),SUM(SUM(SUM($AI292*FctrChngDts!$B$13)*$N292),$AU292),IF(AND($Z292=\"Winter\",$AK292=\"SSP3\",$AH292=TRUE,SUM(SUM(SUM(SUM($M292,$N292)*SUM($AI292*FctrChngDts!$B$13))*$AG292),$AU292)>$AE292),$AE292,IF(AND($Z292=\"Winter\",$AK292=\"SSP3\",$AH292=TRUE,SUM(SUM(SUM(SUM($M292,$N292)*SUM($AI292*FctrChngDts!$B$13))*$AG292),$AU292)<=$AE292),SUM(SUM(SUM(SUM($M292,$N292)*SUM($AI292*FctrChngDts!$B$13))*$AG292),$AU292),IF(AND($Z292=\"Summer\",$AK292=\"SSP3\",$AH292=TRUE,SUM(SUM(SUM(SUM($M292,$N292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AR292:$AT292)),$AU292)>$AE292),$AE292,IF(AND($Z292=\"Summer\",$AK292=\"SSP3\",$AH292=TRUE,SUM(SUM(SUM(SUM($M292,$N292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AR292:$AT292)),$AU292)<=$AE292),SUM(SUM(SUM(SUM($M292,$N292)*SUM($AI292*FctrChngDts!$B$13))-SUM($AR292:$AT292)),$AU292),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I292>0,$AH292=FALSE),SUM($AR292*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I292>0,$AH292=TRUE),SUM($AX292*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I292>0,$AH292=FALSE),SUM($AS292*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I292>0,$AH292=TRUE),SUM($AY292*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I292>0,$AH292=FALSE),SUM($AT292*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I292>0,$AH292=TRUE),SUM($AZ292*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J292>0,$AH292=FALSE),SUM($AU292*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J292>0,$AH292=TRUE),SUM($BA292*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J292>0,$AH292=FALSE),SUM($AV292*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J292>0,$AH292=TRUE),SUM($BB292*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J292>0,$AH292=FALSE),SUM($AW292*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J292>0,$AH292=TRUE),SUM($BC292*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K292>0,$AH292=FALSE),SUM($AR292*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K292>0,$AH292=TRUE),SUM($AX292*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K292>0,$AH292=FALSE),SUM($AS292*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K292>0,$AH292=TRUE),SUM($AY292*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K292>0,$AH292=FALSE),SUM($AT292*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K292>0,$AH292=TRUE),SUM($AZ292*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L292>0,$AH292=FALSE),SUM($AU292*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L292>0,$AH292=TRUE),SUM($BA292*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L292>0,$AH292=FALSE),SUM($AV292*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L292>0,$AH292=TRUE),SUM($BB292*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L292>0,$AH292=FALSE),SUM($AW292*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L292>0,$AH292=TRUE),SUM($BC292*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M292>0,$AH292=FALSE),SUM($AR292*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M292>0,$AH292=TRUE),SUM($AX292*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M292>0,$AH292=FALSE),SUM($AS292*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M292>0,$AH292=TRUE),SUM($AY292*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M292>0,$AH292=FALSE),SUM($AT292*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M292>0,$AH292=TRUE),SUM($AZ292*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N292>0,$AH292=FALSE),SUM($AU292*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N292>0,$AH292=TRUE),SUM($BA292*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N292>0,$AH292=FALSE),SUM($AV292*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N292>0,$AH292=TRUE),SUM($BB292*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N292>0,$AH292=FALSE),SUM($AW292*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N292>0,$AH292=TRUE),SUM($BC292*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I292=0,0,IF(AND($I292>0,$K292>0,$AH292=FALSE),SUM($AR292/$P292*$I292),IF(AND($I292>0,$K292=0,$AH292=FALSE),$AR292,IF(AND($I292>0,$K292>0,$AH292=TRUE),ROUND(MIN($HU292,SUM(SUM($I292,$K292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA292,SUM(SUM($I292,$K292)*(FctrChngDts!$B$13)*$AI292)*$IA292)),0),IF(AND($I292>0,$K292=0,$AH292=TRUE),$AX292))))),0)","v":0},{"$f":"ROUND(IF($I292=0,0,IF(AND($I292>0,$K292>0,$AH292=FALSE),SUM($AS292/$P292*$I292),IF(AND($I292>0,$K292=0,$AH292=FALSE),$AS292,IF(AND($I292>0,$K292>0,$AH292=TRUE),ROUND(MIN(SUM($HU292-$BW292),SUM(SUM($I292,$K292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA292)*3),0),IF(AND($I292>0,$K292=0,$AH292=TRUE),$AY292))))),0)","v":0},0,{"$f":"IF($J292=0,0,IF(AND($J292>0,$L292=0,$N292=0,$AH292=FALSE,$AJ292=FALSE),ROUND(MIN($HX292,SUM($AU292,$BA292)),0),IF(AND($J292>0,$L292=0,$N292=0,$AH292=TRUE,$AJ292=FALSE),ROUND(MIN($HX292,SUM($AU292,SUM($J292*$AI292*FctrChngDts!$B$13))),0),IF(AND($J292>0,$L292>0,$N292=0,$AH292=FALSE,$AJ292=FALSE),ROUND(MIN($HX292,SUM(SUM($J292,$L292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA292,SUM(SUM($J292,$L292)*(FctrChngDts!$B$13)*$AI292)*$IA292)),0),IF(AND($J292>0,$L292>0,$N292=0,$AH292=TRUE,$AJ292=FALSE),ROUND(MIN($HX292,SUM(SUM(SUM(SUM($J292,$L292)*FctrChngDts!$C$11*$IA292),SUM(SUM($J292,$L292)*SUM(FctrChngDts!$B$13*$AI292)*$IA292)))),0),IF(AND($J292>0,$L292=0,$N292=0,$AH292=FALSE,$AJ292=TRUE),ROUND(MIN($HX292,SUM($AU292,$BA292)),0),IF(AND($J292>0,$L292=0,$N292=0,$AH292=TRUE,$AJ292=TRUE),ROUND(MIN($HX292,SUM($AU292,SUM($J292*$AI292*FctrChngDts!$B$13))),0),IF(AND($J292>0,$L292>0,$N292=0,$AH292=FALSE,$AJ292=TRUE),ROUND(MIN($HX292,SUM(SUM($J292,$L292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA292,SUM(SUM($J292,$L292)*(FctrChngDts!$B$13)*$AI292)*$IA292)),0),IF(AND($J292>0,$L292>0,$N292=0,$AH292=TRUE,$AJ292=TRUE),ROUND(MIN($HX292,SUM(SUM(SUM(SUM($J292,$L292)*FctrChngDts!$C$12*$IA292),SUM(SUM($J292,$L292)*SUM(FctrChngDts!$B$13*$AI292)*$IA292)))),0))))))))))","v":0},{"$f":"IF($J292=0,0,IF(AND($J292>0,$L292=0,$N292=0,$AH292=FALSE,$AJ292=FALSE),ROUND(MIN(SUM($HX292-$BZ292),SUM($AU292*3)),0),IF(AND($J292>0,$L292=0,$N292=0,$AH292=TRUE,$AJ292=FALSE),ROUND(MIN(SUM($HX292-$BZ292),SUM(SUM($J292,$L292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA292)*3),0),IF(AND($J292>0,$L292>0,$N292=0,$AH292=FALSE,$AJ292=FALSE),ROUND(MIN(SUM($HX292-$BZ292),SUM(SUM($J292,$L292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA292)*3),0),IF(AND($J292>0,$L292>0,$N292=0,$AH292=TRUE,$AJ292=FALSE),ROUND(MIN(SUM($HX292-$BZ292),SUM(SUM($J292,$L292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA292)*3),0),IF(AND($J292>0,$L292=0,$N292=0,$AH292=FALSE,$AJ292=TRUE),ROUND(MIN(SUM($HX292-$BZ292),SUM($AU292*3)),0),IF(AND($J292>0,$L292=0,$N292=0,$AH292=TRUE,$AJ292=TRUE),ROUND(MIN(SUM($HX292-$BZ292),SUM(SUM($J292,$L292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA292)*3),0),IF(AND($J292>0,$L292>0,$N292=0,$AH292=FALSE,$AJ292=TRUE),ROUND(MIN(SUM($HX292-$BZ292),SUM(SUM($J292,$L292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA292)*3),0),IF(AND($J292>0,$L292>0,$N292=0,$AH292=TRUE,$AJ292=TRUE),ROUND(MIN(SUM($HX292-$BZ292),SUM(SUM($J292,$L292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA292)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K292=0,0,IF(AND($I292>0,$K292>0,$M292=0,$AH292=FALSE),SUM($AR292-$BW292),IF(AND($I292=0,$K292>0,$M292>0,$AH292=FALSE),SUM($AR292/$P292*$K292),IF(AND($I292=0,$K292>0,$M292=0,$AH292=FALSE),$AR292,IF($K292=0,0,IF(AND($I292>0,$K292>0,$M292=0,$AH292=TRUE),ROUND(MIN($HV292,SUM(SUM($I292,$K292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB292,SUM(SUM($I292,$K292)*(FctrChngDts!$B$13)*$AI292)*$IB292)),0),IF(AND($I292=0,$K292>0,$M292>0,$AH292=TRUE),ROUND(MIN($HV292,SUM(SUM($I292,$K292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB292,SUM(SUM($I292,$K292)*(FctrChngDts!$B$13)*$AI292)*$IB292)),0),IF(AND($I292=0,$K292>0,$M292=0,$AH292=TRUE),$AX292)))))))),0)","v":0},{"$f":"ROUND(IF($K292=0,0,IF(AND($I292>0,$K292>0,$M292=0,$AH292=FALSE),SUM($AS292-$BX292),IF(AND($I292=0,$K292>0,$M292>0,$AH292=FALSE),SUM($AS292/$P292*$K292),IF(AND($I292=0,$K292>0,$M292=0,$AH292=FALSE),$AS292,IF($K292=0,0,IF(AND($I292>0,$K292>0,$M292=0,$AH292=TRUE),ROUND(MIN(SUM($HV292-$BW292),SUM(SUM($I292,$K292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB292)*3),0),IF(AND($I292=0,$K292>0,$M292>0,$AH292=TRUE),ROUND(MIN(SUM($HV292-$BW292),SUM(SUM($I292,$K292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB292)*3),0),IF(AND($I292=0,$K292>0,$M292=0,$AH292=TRUE),$AY292)))))))),0)","v":0},0,{"$f":"IF($L292=0,0,IF(AND($J292>0,$L292>0,$N292=0,$AH292=FALSE,$AJ292=FALSE),ROUND(MIN($HY292,SUM(SUM($J292,$L292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB292,SUM(SUM($J292,$L292)*(FctrChngDts!$B$13)*$AI292)*$IB292)),0),IF(AND($J292>0,$L292>0,$N292=0,$AH292=TRUE,$AJ292=FALSE),ROUND(MIN($HY292,SUM(SUM(SUM(SUM($J292,$L292)*FctrChngDts!$C$11*$IB292),SUM(SUM($J292,$L292)*SUM(FctrChngDts!$B$13*$AI292)*$IB292)))),0),IF(AND($J292=0,$L292>0,$N292=0,$AH292=FALSE,$AJ292=FALSE),ROUND(MIN($HY292,SUM($L292*FctrChngDts!$C$11)),0),IF(AND($J292=0,$L292>0,$N292=0,$AH292=TRUE,$AJ292=FALSE),ROUND(MIN($HY292,SUM(SUM(SUM(SUM($J292,$L292)*FctrChngDts!$C$11*$IB292),SUM(SUM($J292,$L292)*SUM(FctrChngDts!$B$13*$AI292)*$IB292)))),0),IF(AND($J292>0,$L292>0,$N292=0,$AH292=FALSE,$AJ292=TRUE),ROUND(MIN($HY292,SUM(SUM($J292,$L292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB292,SUM(SUM($J292,$L292)*(FctrChngDts!$B$13)*$AI292)*$IB292)),0),IF(AND($J292>0,$L292>0,$N292=0,$AH292=TRUE,$AJ292=TRUE),ROUND(MIN($HY292,SUM(SUM(SUM(SUM($J292,$L292)*FctrChngDts!$C$12*$IB292),SUM(SUM($J292,$L292)*SUM(FctrChngDts!$B$13*$AI292)*$IB292)))),0),IF(AND($J292=0,$L292>0,$N292=0,$AH292=FALSE,$AJ292=TRUE),ROUND(MIN($HY292,SUM($L292*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J292=0,$L292>0,$N292=0,$AH292=TRUE,$AJ292=TRUE),ROUND(MIN($HY292,SUM(SUM(SUM(SUM($J292,$L292)*FctrChngDts!$C$12*$IB292),SUM(SUM($J292,$L292)*SUM(FctrChngDts!$B$13*$AI292)*$IB292)))),0))))))))))","v":0},{"$f":"IF($L292=0,0,IF(AND($J292>0,$L292>0,$N292=0,$AH292=FALSE,$AJ292=FALSE),ROUND(MIN(SUM($HY292-$CF292),SUM(SUM($J292,$L292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB292)*3),0),IF(AND($J292>0,$L292>0,$N292=0,$AH292=TRUE,$AJ292=FALSE),ROUND(MIN(SUM($HY292-$CF292),SUM(SUM($J292,$L292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB292)*3),0),IF(AND($J292=0,$L292>0,$N292=0,$AH292=FALSE,$AJ292=FALSE),ROUND(MIN(SUM($HY292-$CF292),SUM($AU292*3)),0),IF(AND($J292=0,$L292>0,$N292=0,$AH292=TRUE,$AJ292=FALSE),ROUND(MIN(SUM($HY292-$CF292),SUM(SUM($J292,$L292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB292)*3),0),IF(AND($J292>0,$L292>0,$N292=0,$AH292=FALSE,$AJ292=TRUE),ROUND(MIN(SUM($HY292-$CF292),SUM(SUM($J292,$L292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB292)*3),0),IF(AND($J292>0,$L292>0,$N292=0,$AH292=TRUE,$AJ292=TRUE),ROUND(MIN(SUM($HY292-$CF292),SUM(SUM($J292,$L292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB292)*3),0),IF(AND($J292=0,$L292>0,$N292=0,$AH292=FALSE,$AJ292=TRUE),ROUND(MIN(SUM($HY292-$CF292),SUM($AU292*3)),0),IF(AND($J292=0,$L292>0,$N292=0,$AH292=TRUE,$AJ292=TRUE),ROUND(MIN(SUM($HY292-$CF292),SUM(SUM($J292,$L292)*IF($AJ292=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB292)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S292>0,Account!$AG$2=TRUE,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH292=FALSE),SUM(Usage!$BW292:$CB292)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V292>0,Account!$AG$2=TRUE,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH292=FALSE),SUM(Usage!$CC292:$CH292)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y292>0,Account!$AG$2=TRUE,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH292=FALSE),SUM(Usage!$CI292:$CN292)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH292=TRUE,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S292),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S292)),2)","v":0},{"$f":"ROUND(IF(OR($AH292=TRUE,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V292),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V292)),2)","v":0},{"$f":"IF(OR($AH292=TRUE,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y292),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y292))","v":0},{"$f":"ROUND(IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW292),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW292)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX292),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX292)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY292),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY292)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ292),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ292)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA292),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA292)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB292),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB292)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S292),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC292),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC292)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD292),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD292)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE292),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE292)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF292),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF292)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG292),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG292)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH292),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH292)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V292),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI292),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI292))","v":0},{"$f":"IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ292),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ292))","v":0},{"$f":"IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK292),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK292))","v":0},{"$f":"IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL292),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL292))","v":0},{"$f":"IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM292),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM292))","v":0},{"$f":"IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN292),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN292))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y292)","v":0},0,0,0,0,{"$f":"IF($DW292>IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV292*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV292*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW292-IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV292*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV292*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV292<$DW292,SUM($DW292-$DV292),0))","v":0},{"$f":"IF(OR(AND($D292<=FctrChngDts!$B$14,Usage!$E292>FctrChngDts!$B$14),AND(Usage!$D292<=FctrChngDts!$C$14,Usage!$E292>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW292),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX292),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY292),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ292),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA292),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB292),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC292),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD292),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE292),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF292),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG292),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH292),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI292)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ292)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK292)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL292)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM292)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN292)","v":0},0,{"$f":"IF(AND($S292>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E292<>\"D-CARE\",Tenant!$F292=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET292=TRUE,$S292>0,$V292=0),SUM(SUM($BW292:$CB292)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET292=TRUE,$S292>0,$V292>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW292:$CB292)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET292=TRUE,$S292>0,$V292>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW292:$CB292)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S292>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S292>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S292>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV292=TRUE,$S292>0,$V292=0),SUM(SUM($BW292:$CB292)*'CRS1'!$P$2),IF(AND($EV292=TRUE,$S292>0,$V292>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW292:$CB292)*'CRS1'!$P$2),IF(AND($EV292=TRUE,$S292>0,$V292>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW292:$CB292)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S292>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX292=TRUE,$S292>0,$V292=0),SUM(SUM($BW292:$CB292)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX292=TRUE,$S292>0,$V292>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW292:$CB292)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX292=TRUE,$S292>0,$V292>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW292:$CB292)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S292>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ292=TRUE,$S292>0),SUM(SUM($BW292:$CB292)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V292>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E292<>\"D-CARE\",Tenant!$F292=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB292=TRUE,$S292>0,$V292>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC292:$CH292)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB292=TRUE,$S292>0,$V292>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC292:$CH292)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB292=TRUE,$V292>0,$Y292>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC292:$CH292)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB292=TRUE,$V292>0,$Y292>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC292:$CH292)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB292=TRUE,$S292=0,$V292>0,$Y292=0),SUM(SUM($CC292:$CH292)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V292>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V292>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V292>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD292=TRUE,$S292>0,$V292>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC292:$CH292)*'CRS2'!$P$2),IF(AND($FD292=TRUE,$S292>0,$V292>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC292:$CH292)*'CRS2'!$P$2),IF(AND($FD292=TRUE,$V292>0,$Y292>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC292:$CH292)*'CRS2'!$P$2),IF(AND($FD292=TRUE,$V292>0,$Y292>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC292:$CH292)*'CRS2'!$P$2),IF(AND($FD292=TRUE,$S292=0,$V292>0,$Y292=0),SUM(SUM($CC292:$CH292)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V292>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF292=TRUE,$S292>0,$V292>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC292:$CH292)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF292=TRUE,$S292>0,$V292>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC292:$CH292)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF292=TRUE,$V292>0,$Y292>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC292:$CH292)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF292=TRUE,$V292>0,$Y292>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC292:$CH292)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF292=TRUE,$S292=0,$V292>0,$Y292=0),SUM(SUM($CC292:$CH292)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V292>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH292=TRUE,$V292>0),SUM(SUM($CC292:$CH292)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y292>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E292<>\"D-CARE\",Tenant!$F292=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ292=TRUE,$V292=0,$Y292>0),SUM(SUM($CI292:$CN292)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ292=TRUE,$V292>0,$Y292>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI292:$CN292)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ292=TRUE,$V292>0,$Y292>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI292:$CN292)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y292>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y292>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y292>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL292=TRUE,$V292=0,$Y292>0),SUM(SUM($CI292:$CN292)*'CRS3'!$P$2),IF(AND($FL292=TRUE,$V292>0,$Y292>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI292:$CN292)*'CRS3'!$P$2),IF(AND($FL292=TRUE,$V292>0,$Y292>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI292:$CN292)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y292>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN292=TRUE,$V292=0,$Y292>0),SUM(SUM($CI292:$CN292)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN292=TRUE,$V292>0,$Y292>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI292:$CN292)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN292=TRUE,$V292>0,$Y292>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI292:$CN292)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y292>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP292=TRUE,$Y292>0),SUM(SUM($CI292:$CN292)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR292:$FT292))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO292:$CQ292,$FR292:$FT292))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA292:$EF292)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG292:$EL292)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM292:$ER292)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV292,$CO292:$CQ292,$EA292:$ER292)/$P292)*$S292*FctrChngDts!$B$15),SUM(SUM(SUM($DV292,$CO292:$CQ292,$FR292:$FT292)/$P292)*$S292*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV292,$CO292:$CQ292,$EA292:$ER292)/$P292)*$V292*FctrChngDts!$B$15),SUM(SUM(SUM($DV292,$CO292:$CQ292,$FR292:$FT292)/$P292)*$V292*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV292,$CO292:$CQ292,$EA292:$ER292)/$P292)*$Y292*FctrChngDts!$B$15),SUM(SUM(SUM($DV292,$CO292:$CQ292,$FR292:$FT292)/$P292)*$Y292*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA292*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI292*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ292*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ292,$FU292,$GF292,$GZ292:$HE292),IF(Account!$Q$2=TRUE,SUM($DZ292,$FV292,$GF292,$GZ292:$HE292),SUM($DZ292,$ES292,$FU292:$FV292,$GF292,$GZ292:$HE292)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E292),Usage!$P292,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D292,FctrChngDts!$C$17<=Usage!$E292),SUM(FctrChngDts!$C$17-Usage!$D292),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E292),Usage!$P292,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D292,FctrChngDts!$C$19<=Usage!$E292),SUM(FctrChngDts!$C$19-Usage!$D292),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK292*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK292*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL292*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL292*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D292))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A292,Tenant!$A:$J,8,FALSE)=TRUE,$GG292<0),0,SUM(SUM(SUM($GG292/$P292*$GP292)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A292,Tenant!$A:$J,8,FALSE)=TRUE,$GG292<0),0,SUM(SUM(SUM($GG292/$P292*$GQ292)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D292))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A292,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV292*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A292,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW292*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU292:$DA292,$EU292,$EA292:$EF292,$FA292)-SUM(SUM($BW292:$CB292)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD292:$DJ292,$FC292,$EG292:$EL292,$FI292)-SUM(SUM($CC292:$CH292)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM292:$DS292,$FK292,$EM292:$ER292,$FQ292)-SUM(SUM($CI292:$CN292)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO292,$CU292:$DA292,$EU292,$EW292,$EY292,$EA292:$EF292,$FA292,$CP292,$DD292:$DJ292,$FC292,$FE292,$FG292,$EG292:$EL292,$FI292)/$P292*$S292)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO292,$CU292:$DA292,$EU292,$EW292,$EY292,$EA292:$EF292,$FA292,$CP292,$DD292:$DJ292,$FC292,$FE292,$FG292,$EG292:$EL292,$FI292)/$P292*$V292)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ292,$DM292:$DS292,$FK292,$FM292,$FO292,$EM292:$ER292,$FQ292)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D292,BslnAllctnCrrnt!$A$1<=$E292),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK292=\"FSP1\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$Q292,BslnAllctnCrrnt!$A$1<$R292),SUM(BslnAllctnCrrnt!$A$1-$Q292),IF(AND($AK292=\"FSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$Q292,BslnAllctnCrrnt!$A$1<$R292),SUM(BslnAllctnCrrnt!$A$1-$Q292),IF(AND($AK292=\"FSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),$I292,IF(AND($AK292=\"SSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$Q292,BslnAllctnCrrnt!$A$1<$R292),SUM(BslnAllctnCrrnt!$A$1-$Q292),IF(AND($AK292=\"SSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),$I292,0)))))","v":0},{"$f":"IF(AND($AK292=\"FSP1\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$Q292,BslnAllctnCrrnt!$A$1<$R292),SUM($I292-$HG292),IF(AND($AK292=\"FSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$Q292,BslnAllctnCrrnt!$A$1<$R292),SUM($I292-$HG292),IF(AND($AK292=\"FSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM($I292-$HG292),IF(AND($AK292=\"SSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$Q292,BslnAllctnCrrnt!$A$1<$R292),SUM($I292-$HG292),IF(AND($AK292=\"SSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM($I292-$HG292),0)))))","v":0},{"$f":"IF(AND($AK292=\"SSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$Q292,BslnAllctnCrrnt!$A$1<$R292),0,IF(AND(FctrChngDts!$A$2>=$D292,FctrChngDts!$B$2<$E292),IF(AND($AK292=\"SSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM(BslnAllctnCrrnt!$A$1-$T292),0),IF(AND($AK292=\"FSP2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM(BslnAllctnCrrnt!$A$1-$T292),IF(AND($AK292=\"FSP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM(BslnAllctnCrrnt!$A$1-$T292),IF(AND($AK292=\"FSP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$W292,BslnAllctnCrrnt!$A$1<$X292),$K292,IF(AND($AK292=\"FSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$Q292,BslnAllctnCrrnt!$A$1<$R292),0,IF(AND($AK292=\"FSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM(BslnAllctnCrrnt!$A$1-$T292),IF(AND($AK292=\"SSP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM(BslnAllctnCrrnt!$A$1-$T292),IF(AND($AK292=\"SSP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$W292,BslnAllctnCrrnt!$A$1<$X292),$K292,0)))))))))","v":0},{"$f":"IF(AND($AK292=\"SSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$Q292,BslnAllctnCrrnt!$A$1<$R292),SUM($K292-$HI292),IF(AND($AK292=\"SSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM($K292-$HI292),IF(AND($AK292=\"FSP2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM($K292-$HI292),IF(AND($AK292=\"FSP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM($K292-$HI292),IF(AND($AK292=\"FSP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$W292,BslnAllctnCrrnt!$A$1<$X292),SUM($K292-$HI292),IF(AND($AK292=\"FSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$Q292,BslnAllctnCrrnt!$A$1<$R292),SUM($K292-$HI292),IF(AND($AK292=\"FSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM($K292-$HI292),IF(AND($AK292=\"SSP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM($K292-$HI292),IF(AND($AK292=\"SSP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$W292,BslnAllctnCrrnt!$A$1<$X292),SUM($K292-$HI292),0)))))))))","v":0},{"$f":"IF(AND($AK292=\"FSP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),0,IF(AND($AK292=\"FSP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$W292,BslnAllctnCrrnt!$A$1<$X292),SUM(BslnAllctnCrrnt!$A$1-$W292),IF(AND($AK292=\"FSP3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$W292,BslnAllctnCrrnt!$A$1<$X292),SUM(BslnAllctnCrrnt!$A$1-$W292),0)))","v":0},{"$f":"IF(AND($AK292=\"FSP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM($M292-$HK292),IF(AND($AK292=\"FSP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$W292,BslnAllctnCrrnt!$A$1<$X292),SUM($M292-$HK292),IF(AND($AK292=\"FSP3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$W292,BslnAllctnCrrnt!$A$1<$X292),SUM($M292-$HK292),0)))","v":0},{"$f":"IF(AND($AK292=\"FWP1\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$Q292,BslnAllctnCrrnt!$A$1<$R292),SUM(BslnAllctnCrrnt!$A$1-$Q292),IF(AND($AK292=\"FWP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$Q292,BslnAllctnCrrnt!$A$1<$R292),SUM(BslnAllctnCrrnt!$A$1-$Q292),IF(AND($AK292=\"FWP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),$J292,IF(AND(FctrChngDts!$A$2>=$D292,FctrChngDts!$B$2<$E292),IF(AND($AK292=\"SSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$Q292,BslnAllctnCrrnt!$A$1<$R292),SUM(BslnAllctnCrrnt!$A$1-$Q292),0),IF(AND($AK292=\"SSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),$J292,0)))))","v":0},{"$f":"IF(AND($AK292=\"FWP1\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$Q292,BslnAllctnCrrnt!$A$1<$R292),SUM($J292-$HM292),IF(AND($AK292=\"FWP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$Q292,BslnAllctnCrrnt!$A$1<$R292),SUM($J292-$HM292),IF(AND($AK292=\"FWP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM($J292-$HM292),IF(AND($AK292=\"SSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$Q292,BslnAllctnCrrnt!$A$1<$R292),SUM($J292-$HM292),IF(AND($AK292=\"SSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM($J292-$HM292),0)))))","v":0},{"$f":"IF(AND($AK292=\"FWP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$Q292,BslnAllctnCrrnt!$A$1<$R292),0,IF(AND($AK292=\"FWP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM(BslnAllctnCrrnt!$A$1-$T292),IF(AND($AK292=\"FWP2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM(BslnAllctnCrrnt!$A$1-$T292),IF(AND($AK292=\"FWP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM(BslnAllctnCrrnt!$A$1-$T292),IF(AND($AK292=\"FWP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$W292,BslnAllctnCrrnt!$A$1<$X292),$L292,IF(AND($AK292=\"SSP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM(BslnAllctnCrrnt!$A$1-$T292),IF(AND($AK292=\"SSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$Q292,BslnAllctnCrrnt!$A$1<$R292),0,IF(AND($AK292=\"SSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM(BslnAllctnCrrnt!$A$1-$T292),0))))))))","v":0},{"$f":"IF(AND($AK292=\"FWP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$Q292,BslnAllctnCrrnt!$A$1<$R292),SUM($L292-$HO292),IF(AND($AK292=\"FWP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM($L292-$HO292),IF(AND($AK292=\"FWP2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM($L292-$HO292),IF(AND($AK292=\"FWP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM($L292-$HO292),IF(AND($AK292=\"FWP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$W292,BslnAllctnCrrnt!$A$1<$X292),SUM($L292-$HO292),IF(AND($AK292=\"SSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$Q292,BslnAllctnCrrnt!$A$1<$R292),SUM($L292-$HO292),IF(AND($AK292=\"SSP1P2\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM($L292-$HO292),0)))))))","v":0},{"$f":"IF(AND($AK292=\"FWP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),0,IF(AND($AK292=\"FWP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$W292,BslnAllctnCrrnt!$A$1<$X292),SUM(BslnAllctnCrrnt!$A$1-$W292),IF(AND($AK292=\"FWP3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$W292,BslnAllctnCrrnt!$A$1<$X292),SUM(BslnAllctnCrrnt!$A$1-$W292),IF(AND($AK292=\"SSP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),0,IF(AND($AK292=\"SSP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$W292,BslnAllctnCrrnt!$A$1<$X292),SUM(BslnAllctnCrrnt!$A$1-$W292),0)))))","v":0},{"$f":"IF(AND($AK292=\"FWP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM($N292-$HQ292),IF(AND($AK292=\"FWP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$W292,BslnAllctnCrrnt!$A$1<$X292),SUM($N292-$HQ292),IF(AND($AK292=\"FWP3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$W292,BslnAllctnCrrnt!$A$1<$X292),SUM($N292-$HQ292),IF(AND($AK292=\"SSP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$T292,BslnAllctnCrrnt!$A$1<$U292),SUM($N292-$HQ292),IF(AND($AK292=\"SSP2P3\",$HF292=TRUE,BslnAllctnCrrnt!$A$1>=$W292,BslnAllctnCrrnt!$A$1<$X292),SUM($N292-$HQ292),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[292,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G293),0,IF($F293<=$G293,SUM($G293-$F293),IF($F293>$G293,SUM((Account!$L$2-Usage!$F293)+Usage!$G293+1))))","v":0},{"$f":"IF($Q293=0,0,IF($R293=0,0,IF(AND($Q293<FctrChngDts!$A$2,$R293>=FctrChngDts!$A$2),SUM($R293-FctrChngDts!$A$2+1),IF(AND($Q293>=FctrChngDts!$A$2,$R293>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q293),IF(AND($Q293>=FctrChngDts!$A$2,$R293<FctrChngDts!$B$2),SUM($R293-$Q293+1),0)))))","v":0},{"$f":"IF($Q293=0,0,IF($R293=0,0,IF(AND($Q293<FctrChngDts!$A$2,$R293>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q293),IF(AND($Q293<FctrChngDts!$A$2,$R293<FctrChngDts!$A$2),SUM($R293-$Q293+1),IF(AND($Q293>FctrChngDts!$A$2,$R293>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R293+1),0)))))","v":0},{"$f":"IF($T293=0,0,IF($U293=0,0,IF(AND($T293<FctrChngDts!$A$2,$U293>=FctrChngDts!$A$2),SUM($U293-FctrChngDts!$A$2+1),IF(AND($T293>=FctrChngDts!$A$2,$U293<FctrChngDts!$B$2),SUM($U293-$T293+1),IF(AND($T293>=FctrChngDts!$A$2,$U293>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T293)<0),0,IF(AND($T293>=FctrChngDts!$A$2,$U293>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T293),0))))))","v":0},{"$f":"IF($T293=0,0,IF($U293=0,0,IF(AND($T293<FctrChngDts!$A$2,$U293>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T293),IF(AND($T293>=FctrChngDts!$B$2,$U293>=FctrChngDts!$B$2),SUM($U293-$T293+1),IF(AND($T293<FctrChngDts!$A$2,$U293<FctrChngDts!$A$2),SUM($U293-$T293+1),IF(AND($T293>=FctrChngDts!$A$2,$U293>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U293+1),0))))))","v":0},{"$f":"IF($W293=0,0,IF($X293=0,0,IF(AND($W293>=FctrChngDts!$A$2,$X293>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W293)<0),0,IF(AND($W293>=FctrChngDts!$A$2,$X293>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W293),IF(AND($W293>=FctrChngDts!$A$2,$X293<FctrChngDts!$B$2),SUM($X293-$W293+1),IF(AND($W293<FctrChngDts!$A$2,$X293>=FctrChngDts!$A$2),SUM($X293-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W293=0,0,IF($X293=0,0,IF(AND($W293<FctrChngDts!$A$2,$X293<FctrChngDts!$A$2),SUM($X293-$W293+1),IF(AND($W293>=FctrChngDts!$A$2,$X293>=FctrChngDts!$B$2,SUM($X293-FctrChngDts!$B$2+1)<=$Y293),SUM($X293-FctrChngDts!$B$2+1),IF(AND($W293>=FctrChngDts!$A$2,$X293>=FctrChngDts!$B$2),SUM($X293-$W293+1),IF(AND($W293<FctrChngDts!$A$2,$X293>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W293),0))))))","v":0},{"$f":"IF(AND($D293>=FctrChngDts!$C$2,$E293<FctrChngDts!$E$2),\"1\",IF(AND($D293>=FctrChngDts!$E$2,$E293<FctrChngDts!$G$2),\"2\",IF(AND($D293>=FctrChngDts!$G$2,$E293<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D293>=FctrChngDts!$D$2,,IF(AND($D293>=FctrChngDts!$C$2,$D293<=FctrChngDts!$D$2),$D293,IF(AND($D293>=FctrChngDts!$C$2,$D293>=FctrChngDts!$D$2,$E293>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D293>FctrChngDts!$D$2,,IF($D293=FctrChngDts!$D$2,$D293,IF(AND($D293>=FctrChngDts!$C$2,$E293<FctrChngDts!$D$2),$E293,IF(AND($D293>=FctrChngDts!$C$2,$E293>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D293>=FctrChngDts!$D$2,$E293>=FctrChngDts!$D$2,$E293>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E293<FctrChngDts!$D$2,$E293<=FctrChngDts!$D$2),$E293,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D293<FctrChngDts!$E$2,$E293<FctrChngDts!$E$2),,IF($D293>FctrChngDts!$F$2,,IF(AND($D293>=FctrChngDts!$E$2,$D293<=FctrChngDts!$F$2),$D293,IF(AND($D293>=FctrChngDts!$E$2,$D293>=FctrChngDts!$F$2,$E293>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D293>FctrChngDts!$F$2,,IF($E293=FctrChngDts!$F$2,$E293,IF(AND($D293<FctrChngDts!$E$2,$E293<=FctrChngDts!$F$2),$E293,IF(AND($D293>=FctrChngDts!$E$2,$E293<FctrChngDts!$F$2),$E293,IF(AND($D293>=FctrChngDts!$E$2,$E293>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D293>=FctrChngDts!$F$2,$E293>=FctrChngDts!$F$2,$E293>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D293<FctrChngDts!$G$2,$E293<FctrChngDts!$G$2),,IF($D293>FctrChngDts!$H$2,,IF(AND($D293>=FctrChngDts!$G$2,$D293<=FctrChngDts!$H$2),$D293,IF(AND($D293>=FctrChngDts!$G$2,$D293>=FctrChngDts!$H$2,$E293>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D293>FctrChngDts!$H$2,,IF($E293=FctrChngDts!$H$2,$E293,IF(AND($D293<FctrChngDts!$G$2,$E293<=FctrChngDts!$H$2),$E293,IF(AND($D293>=FctrChngDts!$G$2,$E293<FctrChngDts!$H$2),$E293,IF(AND($D293>=FctrChngDts!$G$2,$E293>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D293>=FctrChngDts!$H$2,$E293>=FctrChngDts!$H$2,$E293>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A293,Tenant!$A293:$J592,6,FALSE)","v":0},{"$f":"VLOOKUP($A293,Tenant!$A293:$J592,7,FALSE)","v":0},{"$f":"VLOOKUP($A293,Tenant!$A293:$J592,10,FALSE)","v":0},0,{"$f":"IF(AND($AK293=\"FSP2\",$AJ293=FALSE,$HF293=FALSE),SUM($K293*FctrChngDts!$C$9),IF(AND($AK293=\"FSP2\",$AJ293=TRUE,$HF293=FALSE),SUM($K293*FctrChngDts!$C$10),IF(AND($AK293=\"FSP2P3\",$AJ293=FALSE,$HF293=FALSE),SUM(SUM($K293,$M293)*FctrChngDts!$C$9),IF(AND($AK293=\"FSP2P3\",$AJ293=TRUE,$HF293=FALSE),SUM(SUM($K293,$M293)*FctrChngDts!$C$10),IF(AND($AK293=\"FSP3\",$AJ293=FALSE,$HF293=FALSE),SUM($M293*FctrChngDts!$C$9),IF(AND($AK293=\"FSP3\",$AJ293=TRUE,$HF293=FALSE),SUM($M293*FctrChngDts!$C$10),IF(AND($AK293=\"FSP1\",$AJ293=FALSE,$HF293=FALSE),SUM($I293*FctrChngDts!$C$9),IF(AND($AK293=\"FSP1\",$AJ293=TRUE,$HF293=FALSE),SUM($I293*FctrChngDts!$C$10),IF(AND($AK293=\"FSP1P2\",$AJ293=FALSE,$HF293=FALSE),SUM(SUM($I293,$K293)*FctrChngDts!$C$9),IF(AND($AK293=\"FSP1P2\",$AJ293=TRUE,$HF293=FALSE),SUM(SUM($I293,$K293)*FctrChngDts!$C$10),IF(AND($Z293=\"Summer\",$AK293=\"SSP2P3\",$AJ293=FALSE,$HF293=FALSE),SUM(SUM(SUM(SUM($K293,$M293)*FctrChngDts!$C$9),SUM(SUM($L293,$N293)*FctrChngDts!$C$11))*$AF293),IF(AND($Z293=\"Summer\",$AK293=\"SSP2P3\",$AJ293=TRUE,$HF293=FALSE),SUM(SUM(SUM(SUM($K293,$M293)*FctrChngDts!$C$10),SUM(SUM($L293,$N293)*FctrChngDts!$C$12))*$AF293),IF(AND($Z293=\"Winter\",$AK293=\"SSP2P3\",$AJ293=FALSE,$HF293=FALSE),SUM(SUM(SUM(SUM($K293,$M293)*FctrChngDts!$C$9),SUM(SUM($L293,$N293)*FctrChngDts!$C$11))-$AO293),IF(AND($Z293=\"Winter\",$AK293=\"SSP2P3\",$AJ293=TRUE,$HF293=FALSE),SUM(SUM(SUM(SUM($K293,$M293)*FctrChngDts!$C$10),SUM(SUM($L293,$N293)*FctrChngDts!$C$12))-$AO293),IF(AND($Z293=\"Summer\",$AK293=\"SSP1P2\",$AJ293=FALSE,$HF293=FALSE),SUM(SUM(SUM(SUM($I293,$K293)*FctrChngDts!$C$9),SUM(SUM($J293,$L293)*FctrChngDts!$C$11))*$AF293),IF(AND($Z293=\"Summer\",$AK293=\"SSP1P2\",$AJ293=TRUE,$HF293=FALSE),SUM(SUM(SUM(SUM($I293,$K293)*FctrChngDts!$C$10),SUM(SUM($J293,$L293)*FctrChngDts!$C$12))*$AF293),IF(AND($Z293=\"Winter\",$AK293=\"SSP1P2\",$AJ293=FALSE,$HF293=FALSE),SUM(SUM(SUM(SUM($I293,$K293)*FctrChngDts!$C$9),SUM(SUM($J293,$L293)*FctrChngDts!$C$11))-$AO293),IF(AND($Z293=\"Winter\",$AK293=\"SSP1P2\",$AJ293=TRUE,$HF293=FALSE),SUM(SUM(SUM(SUM($I293,$K293)*FctrChngDts!$C$10),SUM(SUM($J293,$L293)*FctrChngDts!$C$12))-$AO293),IF(AND($AK293=\"FSP2\",$AJ293=FALSE,$HF293=TRUE),SUM(SUM($HI293*FctrChngDts!$B$9),SUM($HJ293*FctrChngDts!$C$9)),IF(AND($AK293=\"FSP2\",$AJ293=TRUE,$HF293=TRUE),SUM(SUM($HI293*FctrChngDts!$B$10),SUM($HJ293*FctrChngDts!$C$10)),IF(AND($AK293=\"FSP2P3\",$AJ293=FALSE,$HF293=TRUE),SUM(SUM(SUM($HI293,$HK293)*FctrChngDts!$B$9),SUM(SUM($HJ293,$HL293)*FctrChngDts!$C$9)),IF(AND($AK293=\"FSP2P3\",$AJ293=TRUE,$HF293=TRUE),SUM(SUM(SUM($HI293,$HK293)*FctrChngDts!$B$10),SUM(SUM($HJ293,$HL293)*FctrChngDts!$C$10)),IF(AND($AK293=\"FSP3\",$AJ293=FALSE,$HF293=TRUE),SUM(SUM($HK293*FctrChngDts!$B$9),SUM($HL293*FctrChngDts!$C$9)),IF(AND($AK293=\"FSP3\",$AJ293=TRUE,$HF293=TRUE),SUM(SUM($HK293*FctrChngDts!$B$10),SUM($HL293*FctrChngDts!$C$10)),IF(AND($AK293=\"FSP1\",$AJ293=FALSE,$HF293=TRUE),SUM(SUM($HG293*FctrChngDts!$B$9),SUM($HH293*FctrChngDts!$C$9)),IF(AND($AK293=\"FSP1\",$AJ293=TRUE,$HF293=TRUE),SUM(SUM($HG293*FctrChngDts!$B$10),SUM($HH293*FctrChngDts!$C$10)),IF(AND($AK293=\"FSP1P2\",$AJ293=FALSE,$HF293=TRUE),SUM(SUM(SUM($HG293,$HI293)*FctrChngDts!$B$9),SUM(SUM($HH293,$HJ293)*FctrChngDts!$C$9)),IF(AND($AK293=\"FSP1P2\",$AJ293=TRUE,$HF293=TRUE),SUM(SUM(SUM($HG293,$HI293)*FctrChngDts!$B$10),SUM(SUM($HG293,$HI293)*FctrChngDts!$C$10)),IF(AND($Z293=\"Summer\",$AK293=\"SSP2P3\",$AJ293=FALSE,$HF293=TRUE),SUM(SUM(SUM(SUM($HI293,$HK293)*FctrChngDts!$B$9),SUM(SUM($HJ293,$HL293)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO293,$HQ293)*FctrChngDts!$B$11),SUM(SUM($HP293,$HR293)*FctrChngDts!$C$11))*$AF293),IF(AND($Z293=\"Summer\",$AK293=\"SSP2P3\",$AJ293=TRUE,$HF293=TRUE),SUM(SUM(SUM(SUM($HI293,$HK293)*FctrChngDts!$B$10),SUM(SUM($HJ293,$HL293)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO293,$HQ293)*FctrChngDts!$B$12),SUM(SUM($HP293,$HR293)*FctrChngDts!$C$12))*$AF293),IF(AND($Z293=\"Winter\",$AK293=\"SSP2P3\",$AJ293=FALSE,$HF293=TRUE),SUM(SUM(SUM(SUM($HI293,$HK293)*FctrChngDts!$B$9),SUM(SUM($HJ293,$HL293)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO293,$HQ293)*FctrChngDts!$B$11),SUM(SUM($HP293,$HR293)*FctrChngDts!$C$11))-$AO293),IF(AND($Z293=\"Winter\",$AK293=\"SSP2P3\",$AJ293=TRUE,$HF293=TRUE),SUM(SUM(SUM(SUM($HI293,$HK293)*FctrChngDts!$B$10),SUM(SUM($HO293,$HQ293)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO293,$HQ293)*FctrChngDts!$B$12),SUM(SUM($HP293,$HR293)*FctrChngDts!$C$12))-$AO293),IF(AND($Z293=\"Summer\",$AK293=\"SSP1P2\",$AJ293=FALSE,$HF293=TRUE),SUM(SUM(SUM(SUM($HG293,$HI293)*FctrChngDts!$B$9),SUM(SUM($HH293,$HJ293)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM293,$HO293)*FctrChngDts!$B$11),SUM(SUM($HN293,$HP293)*FctrChngDts!$C$11))*$AF293),IF(AND($Z293=\"Summer\",$AK293=\"SSP1P2\",$AJ293=TRUE,$HF293=TRUE),SUM(SUM(SUM(SUM($HG293,$HI293)*FctrChngDts!$B$10),SUM(SUM($HH293,$HJ293)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM293,$HO293)*FctrChngDts!$B$12),SUM(SUM($HN293,$HP293)*FctrChngDts!$C$12))*$AF293),IF(AND($Z293=\"Winter\",$AK293=\"SSP1P2\",$AJ293=FALSE,$HF293=TRUE),SUM(SUM(SUM(SUM($HG293,$HI293)*FctrChngDts!$B$9),SUM(SUM($HH293,$HJ293)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM293,$HO293)*FctrChngDts!$B$11),SUM(SUM($HN293,$HP293)*FctrChngDts!$C$11))-$AO293),IF(AND($Z293=\"Winter\",$AK293=\"SSP1P2\",$AJ293=TRUE,$HF293=TRUE),SUM(SUM(SUM(SUM($HG293,$HI293)*FctrChngDts!$B$10),SUM(SUM($HH293,$HJ293)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM293,$HO293)*FctrChngDts!$B$12),SUM(SUM($HN293,$HP293)*FctrChngDts!$C$12))-$AO293),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK293=\"FWP1\",$AJ293=FALSE,$HF293=FALSE),SUM($J293*FctrChngDts!$C$11),IF(AND($AK293=\"FWP1\",$AJ293=TRUE,$HF293=FALSE),SUM($J293*FctrChngDts!$C$12),IF(AND($AK293=\"FWP1P2\",$AJ293=FALSE,$HF293=FALSE),SUM(SUM($J293,$L293)*FctrChngDts!$C$11),IF(AND($AK293=\"FWP1P2\",$AJ293=TRUE,$HF293=FALSE),SUM(SUM($J293,$L293)*FctrChngDts!$C$12),IF(AND($AK293=\"FWP2\",$AJ293=FALSE,$HF293=FALSE),SUM($L293*FctrChngDts!$C$11),IF(AND($AK293=\"FWP2\",$AJ293=TRUE,$HF293=FALSE),SUM($L293*FctrChngDts!$C$12),IF(AND($AK293=\"FWP2P3\",$AJ293=FALSE,$HF293=FALSE),SUM(SUM($L293,$N293)*FctrChngDts!$C$11),IF(AND($AK293=\"FWP2P3\",$AJ293=TRUE,$HF293=FALSE),SUM(SUM($L293,$N293)*FctrChngDts!$C$12),IF(AND($AK293=\"FWP3\",$AJ293=FALSE,$HF293=FALSE),SUM($N293*FctrChngDts!$C$11),IF(AND($AK293=\"FWP3\",$AJ293=TRUE,$HF293=FALSE),SUM($N293*FctrChngDts!$C$12),IF(AND($Z293=\"Winter\",$AK293=\"SSP1P2\",$AJ293=FALSE,$HF293=FALSE),SUM(SUM(SUM($I293,$K293)*FctrChngDts!$C$9),SUM(SUM($J293,$L293)*FctrChngDts!$C$11))*$AG293,IF(AND($Z293=\"Winter\",$AK293=\"SSP1P2\",$AJ293=TRUE,$HF293=FALSE),SUM(SUM(SUM($I293,$K293)*FctrChngDts!$B$10),SUM(SUM($J293,$L293)*FctrChngDts!$B$12))*$AG293,IF(AND($Z293=\"Summer\",$AK293=\"SSP1P2\",$AJ293=FALSE,$HF293=FALSE),SUM(SUM(SUM($I293,$K293)*FctrChngDts!$B$9),SUM(SUM($J293,$L293)*FctrChngDts!$B$11))-$AJ293,IF(AND($Z293=\"Summer\",$AK293=\"SSP1P2\",$AJ293=TRUE,$HF293=FALSE),SUM(SUM(SUM($I293,$K293)*FctrChngDts!$C$10),SUM(SUM($J293,$L293)*FctrChngDts!$C$12))-$AJ293,IF(AND($Z293=\"Winter\",$AK293=\"SSP2P3\",$AJ293=FALSE,$HF293=FALSE),SUM(SUM(SUM($K293,$M293)*FctrChngDts!$C$9),SUM(SUM($L293,$N293)*FctrChngDts!$C$11))*$AG293,IF(AND($Z293=\"Winter\",$AK293=\"SSP2P3\",$AJ293=TRUE,$HF293=FALSE),SUM(SUM(SUM($K293,$M293)*FctrChngDts!$C$10),SUM(SUM($L293,$N293)*FctrChngDts!$C$12))*$AG293,IF(AND($Z293=\"Summer\",$AK293=\"SSP2P3\",$AJ293=FALSE,$HF293=FALSE),SUM(SUM(SUM($K293,$M293)*FctrChngDts!$C$9),SUM(SUM($L293,$N293)*FctrChngDts!$C$11))-$AJ293,IF(AND($Z293=\"Summer\",$AK293=\"SSP2P3\",$AJ293=TRUE,$HF293=FALSE),SUM(SUM(SUM($K293,$M293)*FctrChngDts!$C$10),SUM(SUM($L293,$N293)*FctrChngDts!$C$12))-$AJ293,IF(AND($AK293=\"FWP1\",$AJ293=FALSE,$HF293=TRUE),SUM(SUM($HM293*FctrChngDts!$B$11),SUM($HN293*FctrChngDts!$C$11)),IF(AND($AK293=\"FWP1\",$AJ293=TRUE,$HF293=TRUE),SUM(SUM($HM293*FctrChngDts!$B$12),SUM($HN293*FctrChngDts!$C$12)),IF(AND($AK293=\"FWP1P2\",$AJ293=FALSE,$HF293=TRUE),SUM(SUM(SUM($HM293,$HO293)*FctrChngDts!$B$11),SUM(SUM($HN293,$HP293)*FctrChngDts!$C$11)),IF(AND($AK293=\"FWP1P2\",$AJ293=TRUE,$HF293=TRUE),SUM(SUM(SUM($HM293,$KP293)*FctrChngDts!$C$12),SUM(SUM($HN293,$HP293)*FctrChngDts!$C$12)),IF(AND($AK293=\"FWP2\",$AJ293=FALSE,$HF293=TRUE),SUM(SUM($HO293*FctrChngDts!$B$11),SUM($HO293*FctrChngDts!$C$11)),IF(AND($AK293=\"FWP2\",$AJ293=TRUE,$HF293=TRUE),SUM(SUM($HO293*FctrChngDts!$B$12),SUM($HO293*FctrChngDts!$C$12)),IF(AND($AK293=\"FWP2P3\",$AJ293=FALSE,$HF293=TRUE),SUM(SUM(SUM($HO293,$HQ293)*FctrChngDts!$C$11),SUM(SUM($HP293,$HR293)*FctrChngDts!$C$11)),IF(AND($AK293=\"FWP2P3\",$AJ293=TRUE,$HF293=TRUE),SUM(SUM(SUM($HO293,$HQ293)*FctrChngDts!$C$12),SUM(SUM($HP293,$HR293)*FctrChngDts!$C$12)),IF(AND($AK293=\"FWP3\",$AJ293=FALSE,$HF293=TRUE),SUM(SUM($HQ293*FctrChngDts!$B$11),SUM($HR293*FctrChngDts!$C$11)),IF(AND($AK293=\"FWP3\",$AJ293=TRUE,$HF293=TRUE),SUM(SUM($HQ293*FctrChngDts!$B$12),SUM($HR293*FctrChngDts!$C$12)),IF(AND($Z293=\"Winter\",$AK293=\"SSP1P2\",$AJ293=FALSE,$HF293=TRUE),SUM(SUM(SUM(SUM($HG293,$HI293)*FctrChngDts!$B$9),SUM(SUM($HH293,$HJ293)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM293,$HO293)*FctrChngDts!$B$11),SUM(SUM($HN293,$HP293)*FctrChngDts!$C$11))*$AG293),IF(AND($Z293=\"Winter\",$AK293=\"SSP1P2\",$AJ293=TRUE,$HF293=TRUE),SUM(SUM(SUM(SUM($HG293,$HI293)*FctrChngDts!$B$10), SUM(SUM($HH293,$HJ293)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM293,$HO293)*FctrChngDts!$B$12),SUM(SUM($HN293,$HP293)*FctrChngDts!$C$12))*$AG293),IF(AND($Z293=\"Summer\",$AK293=\"SSP1P2\",$AJ293=FALSE,$HF293=TRUE),SUM(SUM(SUM(SUM($HG293,$HI293)*FctrChngDts!$B$9),SUM(SUM($HH293,$HJ293)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM293,$HO293)*FctrChngDts!$B$11),SUM(SUM($HN293,$HP293)*FctrChngDts!$C$11))-$AJ293),IF(AND($Z293=\"Summer\",$AK293=\"SSP1P2\",$AJ293=TRUE,$HF293=TRUE),SUM(SUM(SUM(SUM($HG293,$HI293)*FctrChngDts!$B$10),SUM(SUM($HH293,$HJ293)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM293,$HO293)*FctrChngDts!$B$12),SUM(SUM($HN293,$HP293)*FctrChngDts!$C$12))-$AJ293),IF(AND($Z293=\"Winter\",$AK293=\"SSP2P3\",$AJ293=FALSE,$HF293=TRUE),SUM(SUM(SUM(SUM($HI293,$HK293)*FctrChngDts!$B$9),SUM(SUM($HJ293,$HL293)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO293,$HQ293)*FctrChngDts!$B$11),SUM(SUM($HP293,$HR293)*FctrChngDts!$C$11))*$AG293),IF(AND($Z293=\"Winter\",$AK293=\"SSP2P3\",$AJ293=TRUE,$HF293=TRUE),SUM(SUM(SUM(SUM($HI293,$HK293)*FctrChngDts!$B$10), SUM(SUM($HJ293,$HL293)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO293,$HQ293)*FctrChngDts!$B$12),SUM(SUM($HP293,$HR293)*FctrChngDts!$C$12))*$AG293),IF(AND($Z293=\"Summer\",$AK293=\"SSP2P3\",$AJ293=FALSE,$HF293=TRUE),SUM(SUM(SUM(SUM($HI293,$HK293)*FctrChngDts!$B$9),SUM(SUM($HJ293,$HL293)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO293,$HQ293)*FctrChngDts!$B$11),SUM(SUM($HP293,$HR293)*FctrChngDts!$C$11))-$AJ293),IF(AND($Z293=\"Summer\",$AK293=\"SSP2P3\",$AJ293=TRUE,$HF293=TRUE),SUM(SUM(SUM(SUM($HI293,$HK293)*FctrChngDts!$B$10), SUM(SUM($HJ293,$HL293)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO293,$HQ293)*FctrChngDts!$B$12),SUM(SUM($HP293,$HR293)*FctrChngDts!$C$12))-$AJ293),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK293=\"FSP1\",$AH293=TRUE,SUM(SUM(SUM($AI293*FctrChngDts!$B$13)*I293),$AR293)>$AD293),$AD293,IF(AND($AK293=\"FSP1\",$AH293=TRUE,SUM(SUM(SUM($AI293*FctrChngDts!$B$13)*$I293),$AR293)<=$AD293),SUM(SUM(SUM($AI293*FctrChngDts!$B$13)*$I293),$AR293),IF(AND($Z293=\"Summer\",$AK293=\"SSP1\",$AH293=TRUE,SUM(SUM(SUM(SUM($I293,$J293)*SUM($AI293*FctrChngDts!$B$13))*$AF293),$AR293)>$AD293),$AD293,IF(AND($Z293=\"Summer\",$AK293=\"SSP1\",$AH293=TRUE,SUM(SUM(SUM(SUM($I293,$J293)*SUM($AI293*FctrChngDts!$B$13))*$AF293),$AR293)<=$AD293),SUM(SUM(SUM(SUM($I293,$J293)*SUM($AI293*FctrChngDts!$B$13))*$AF293),$AR293),IF(AND($Z293=\"Winter\",$AK293=\"SSP1\",$AH293=TRUE,SUM(SUM(SUM(SUM($I293,$J293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AU293:$AW293)),$AR293)>$AD293),$AD293,IF(AND($Z293=\"Winter\",$AK293=\"SSP1\",$AH293=TRUE,SUM(SUM(SUM(SUM($I293,$J293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AU293:$AW293)),$AR293)<=$AD293),SUM(SUM(SUM(SUM($I293,$J293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AU293:$AW293)),$AR293),IF(AND($AK293=\"FSP1P2\",$AH293=TRUE,SUM(SUM(SUM(SUM($I293,$K293)*SUM($AI293*FctrChngDts!$B$13))*$AF293),$AR293)>$AD293),$AD293,IF(AND($AK293=\"FSP1P2\",$AH293=TRUE,SUM(SUM(SUM(SUM($I293,$K293)*SUM($AI293*FctrChngDts!$B$13))*$AF293),$AR293)<=$AD293),SUM(SUM(SUM(SUM($I293,$K293)*SUM($AI293*FctrChngDts!$B$13))*$AF293),$AR293),IF(AND($Z293=\"Summer\",$AK293=\"SSP1P2\",$AH293=TRUE,SUM(SUM(SUM(SUM($I293,$K293,$J293,$L293)*SUM($AI293*FctrChngDts!$B$13))*$AF293),$AR293)>$AD293),$AD293,IF(AND($Z293=\"Summer\",$AK293=\"SSP1P2\",$AH293=TRUE,SUM(SUM(SUM(SUM($I293,$K293,$J293,$L293)*SUM($AI293*FctrChngDts!$B$13))*$AF293),$AR293)<=$AD293),SUM(SUM(SUM(SUM($I293,$K293,$J293,$L293)*SUM($AI293*FctrChngDts!$B$13))*$AF293),$AR293),IF(AND($Z293=\"Winter\",$AK293=\"SSP1P2\",$AH293=TRUE,SUM(SUM(SUM(SUM($I293,$K293,$J293,$L293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AU293:$AW293)),$AR293)>$AD293),$AD293,IF(AND($Z293=\"Winter\",$AK293=\"SSP1P2\",$AH293=TRUE,SUM(SUM(SUM(SUM($I293,$K293,$J293,$L293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AU293:$AW293)),$AR293)<=$AD293),MIN($AD293,SUM($AL293,SUM(SUM(SUM(SUM($I293,$K293,$J293,$L293)*SUM($AI293*FctrChngDts!$B$13))*$AF293)))),IF(AND($AK293=\"FSP2\",$AH293=TRUE,SUM(SUM(SUM($AI293*FctrChngDts!$B$13)*$K293),$AR293)>$AD293),$AD293,IF(AND($AK293=\"FSP2\",$AH293=TRUE,SUM(SUM(SUM($AI293*FctrChngDts!$B$13)*$K293),$AR293)<=$AD293),SUM(SUM(SUM($AI293*FctrChngDts!$B$13)*$K293),$AR293),IF(AND($Z293=\"Summer\",$AK293=\"SSP2\",$AH293=TRUE,SUM(SUM(SUM(SUM($K293,$L293)*SUM($AI293*FctrChngDts!$B$13))*$AF293),$AR293)>$AD293),$AD293,IF(AND($Z293=\"Summer\",$AK293=\"SSP2\",$AH293=TRUE,SUM(SUM(SUM(SUM($K293,$L293)*SUM($AI293*FctrChngDts!$B$13))*$AF293),$AR293)<=$AD293),SUM(SUM(SUM(SUM($K293,$L293)*SUM($AI293*FctrChngDts!$B$13))*$AF293),$AR293),IF(AND($Z293=\"Winter\",$AK293=\"SSP2\",$AH293=TRUE,SUM(SUM(SUM(SUM($K293,$L293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AU293:$AW293)),$AR293)>$AD293),$AD293,IF(AND($Z293=\"Winter\",$AK293=\"SSP2\",$AH293=TRUE,SUM(SUM(SUM(SUM($K293,$L293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AU293:$AW293)),$AR293)<=$AD293),SUM(SUM(SUM(SUM($K293,$L293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AU293:$AW293)),$AR293),IF(AND($AK293=\"FSP2P3\",$AH293=TRUE,SUM(SUM(SUM(SUM($K293,$M293)*SUM($AI293*FctrChngDts!$B$13))*$AF293),$AR293)>$AD293),$AD293,IF(AND($AK293=\"FSP2P3\",$AH293=TRUE,SUM(SUM(SUM(SUM($K293,$M293)*SUM($AI293*FctrChngDts!$B$13))*$AF293),$AR293)<=$AD293),SUM(SUM(SUM(SUM($K293,$M293)*SUM($AI293*FctrChngDts!$B$13))*$AF293),$AR293),IF(AND($Z293=\"Summer\",$AK293=\"SSP2P3\",$AH293=TRUE,SUM(SUM(SUM(SUM($K293,$L293,$M293,$N293)*SUM($AI293*FctrChngDts!$B$13))*$AF293),$AR293)>$AD293),$AD293,IF(AND($Z293=\"Summer\",$AK293=\"SSP2P3\",$AH293=TRUE,SUM(SUM(SUM(SUM($K293,$L293,$M293,$N293)*SUM($AI293*FctrChngDts!$B$13))*$AF293),$AR293)<=$AD293),SUM(SUM(SUM(SUM($K293,$L293,$M293,$N293)*SUM($AI293*FctrChngDts!$B$13))*$AF293),$AR293),IF(AND($Z293=\"Winter\",$AK293=\"SSP2P3\",$AH293=TRUE,SUM(SUM(SUM(SUM($K293,$L293,$M293,$N293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AU293:$AW293)),$AR293)>$AD293),$AD293,IF(AND($Z293=\"Winter\",$AK293=\"SSP2P3\",$AH293=TRUE,SUM(SUM(SUM(SUM($K293,$L293,$M293,$N293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AU293:$AW293)),$AR293)<=$AD293),SUM(SUM(SUM(SUM($K293,$L293,$M293,$N293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AU293:$AW293)),$AR293),IF(AND($AK293=\"FSP3\",$AH293=TRUE,SUM(SUM(SUM($AI293*FctrChngDts!$B$13)*$M293),$AR293)>$AD293),$AD293,IF(AND($AK293=\"FSP3\",$AH293=TRUE,SUM(SUM(SUM($AI293*FctrChngDts!$B$13)*$M293),$AR293)<=$AD293),SUM(SUM(SUM($AI293*FctrChngDts!$B$13)*$M293),$AR293),IF(AND($Z293=\"Summer\",$AK293=\"SSP3\",$AH293=TRUE,SUM(SUM(SUM(SUM($M293,$N293)*SUM($AI293*FctrChngDts!$B$13))*$AF293),$AR293)>$AD293),$AD293,IF(AND($Z293=\"Summer\",$AK293=\"SSP3\",$AH293=TRUE,SUM(SUM(SUM(SUM($M293,$N293)*SUM($AI293*FctrChngDts!$B$13))*$AF293),$AR293)<=$AD293),SUM(SUM(SUM(SUM($M293,$N293)*SUM($AI293*FctrChngDts!$B$13))*$AF293),$AR293),IF(AND($Z293=\"Winter\",$AK293=\"SSP3\",$AH293=TRUE,SUM(SUM(SUM(SUM($M293,$N293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AU293:$AW293)),$AR293)>$AD293),$AD293,IF(AND($Z293=\"Winter\",$AK293=\"SSP3\",$AH293=TRUE,SUM(SUM(SUM(SUM($M293,$N293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AU293:$AW293)),$AR293)<=$AD293),SUM(SUM(SUM(SUM($M293,$N293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AU293:$AW293)),$AR293),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK293=\"FWP1\",$AH293=TRUE,SUM(SUM(SUM($AI293*FctrChngDts!$B$13)*$J293),$AU293)>$AE293),$AE293,IF(AND($AK293=\"FWP1\",$AH293=TRUE,SUM(SUM(SUM($AI293*FctrChngDts!$B$13)*$J293),$AU293)<=$AE293),SUM(SUM(SUM($AI293*FctrChngDts!$B$13)*$J293),$AU293),IF(AND($Z293=\"Winter\",$AK293=\"SSP1\",$AH293=TRUE,SUM(SUM(SUM(SUM($I293,$J293)*SUM($AI293*FctrChngDts!$B$13))*$AG293),$AU293)>$AE293),$AE293,IF(AND($Z293=\"Winter\",$AK293=\"SSP1\",$AH293=TRUE,SUM(SUM(SUM(SUM($I293,$J293)*SUM($AI293*FctrChngDts!$B$13))*$AG293),$AU293)<=$AE293),SUM(SUM(SUM(SUM($I293,$J293)*SUM($AI293*FctrChngDts!$B$13))*$AG293),$AU293),IF(AND($Z293=\"Summer\",$AK293=\"SSP1\",$AH293=TRUE,SUM(SUM(SUM(SUM($I293,$J293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AR293:$AT293)),$AU293)>$AE293),$AE293,IF(AND($Z293=\"Summer\",$AK293=\"SSP1\",$AH293=TRUE,SUM(SUM(SUM(SUM($I293,$J293)*SUM($AI293*FctrChngDts!$B$13))- SUM($AR293:$AT293)),$AU293)<=$AE293),SUM(SUM(SUM(SUM($I293,$J293)*SUM($AI293*FctrChngDts!$B$13))- SUM($AR293:$AT293)),$AU293),IF(AND($AK293=\"FWP1P2\",$AH293=TRUE,SUM(SUM(SUM(SUM($J293,$L293)*SUM($AI293*FctrChngDts!$B$13))*$AG293),$AU293)>$AE293),$AE293,IF(AND($AK293=\"FWP1P2\",$AH293=TRUE,SUM(SUM(SUM(SUM($J293,$L293)*SUM($AI293*FctrChngDts!$B$13))*$AG293),$AU293)<=$AE293),SUM(SUM(SUM(SUM($J293,$L293)*SUM($AI293*FctrChngDts!$B$13))*$AG293),$AU293),IF(AND($Z293=\"Winter\",$AK293=\"SSP1P2\",$AH293=TRUE,SUM(SUM(SUM(SUM($I293,$K293,$J293,$L293)*SUM($AI293*FctrChngDts!$B$13))*$AG293),$AU293)>$AE293),$AE293,IF(AND($Z293=\"Winter\",$AK293=\"SSP1P2\",$AH293=TRUE,SUM(SUM(SUM(SUM($I293,$K293,$J293,$L293)*SUM($AI293*FctrChngDts!$B$13))*$AG293),$AU293)<=$AE293),SUM(SUM(SUM(SUM($I293,$K293,$J293,$L293)*SUM($AI293*FctrChngDts!$B$13))*$AG293),$AU293),IF(AND($Z293=\"Summer\",$AK293=\"SSP1P2\",$AH293=TRUE,SUM(SUM(SUM(SUM($I293,$K293,$J293,$L293)*SUM($AI293*FctrChngDts!$B$13))- SUM($AR293:$AT293)),$AU293)>$AE293),$AE293,IF(AND($Z293=\"Summer\",$AK293=\"SSP1P2\",$AH293=TRUE,SUM(SUM(SUM(SUM($I293,$K293,$J293,$L293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AR293:$AT293)),$AU293)<=$AE293),SUM(SUM(SUM(SUM($I293,$K293,$J293,$L293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AR293:$AT293)),$AU293),IF(AND($AK293=\"FWP2\",$AH293=TRUE,SUM(SUM(SUM($AI293*FctrChngDts!$B$13)*$L293),$AU293)>$AE293),$AE293,IF(AND($AK293=\"FWP2\",$AH293=TRUE,SUM(SUM(SUM($AI293*FctrChngDts!$B$13)*$L293),$AU293)<=$AE293),SUM(SUM(SUM($AI293*FctrChngDts!$B$13)*$L293),$AU293),IF(AND($Z293=\"Winter\",$AK293=\"SSP2\",$AH293=TRUE,SUM(SUM(SUM(SUM($K293,$L293)*SUM($AI293*FctrChngDts!$B$13))*$AG293),$AU293)>$AE293),$AE293,IF(AND($Z293=\"Winter\",$AK293=\"SSP2\",$AH293=TRUE,SUM(SUM(SUM(SUM($K293,$L293)*SUM($AI293*FctrChngDts!$B$13))*$AG293),$AU293)<=$AE293),SUM(SUM(SUM(SUM($K293,$L293)*SUM($AI293*FctrChngDts!$B$13))*$AG293),$AU293),IF(AND($Z293=\"Summer\",$AK293=\"SSP2\",$AH293=TRUE,SUM(SUM(SUM(SUM($K293,$L293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AR293:$AT293)),$AU293)>$AE293),$AE293,IF(AND($Z293=\"Summer\",$AK293=\"SSP2\",$AH293=TRUE,SUM(SUM(SUM(SUM($K293,$L293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AR293:$AT293)),$AU293)<=$AE293),SUM(SUM(SUM(SUM($K293,$L293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AR293:$AT293)),$AU293),IF(AND($AK293=\"FWP2P3\",$AH293=TRUE,SUM(SUM(SUM(SUM($L293,$N293)*SUM($AI293*FctrChngDts!$B$13))*$AG293),$AU293)>$AE293),$AE293,IF(AND($AK293=\"FWP2P3\",$AH293=TRUE,SUM(SUM(SUM(SUM($L293,$N293)*SUM($AI293*FctrChngDts!$B$13))*$AG293),$AU293)<=$AE293),SUM(SUM(SUM(SUM($L293,$N293)*SUM($AI293*FctrChngDts!$B$13))*$AG293),$AU293),IF(AND($Z293=\"Winter\",$AK293=\"SSP2P3\",$AH293=TRUE,SUM(SUM(SUM(SUM($K293,$L293,$M293,$N293)*SUM($AI293*FctrChngDts!$B$13))*$AG293),$AU293)>$AE293),$AE293,IF(AND($Z293=\"Winter\",$AK293=\"SSP2P3\",$AH293=TRUE,SUM(SUM(SUM(SUM($K293,$L293,$M293,$N293)*SUM($AI293*FctrChngDts!$B$13))*$AG293),$AU293)<=$AE293),SUM(SUM(SUM(SUM($K293,$L293,$M293,$N293)*SUM($AI293*FctrChngDts!$B$13))*$AG293),$AU293),IF(AND($Z293=\"Summer\",$AK293=\"SSP2P3\",$AH293=TRUE,SUM(SUM(SUM(SUM($K293,$L293,$M293,$N293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AR293:$AT293)),$AU293)>$AE293),$AE293,IF(AND($Z293=\"Summer\",$AK293=\"SSP2P3\",$AH293=TRUE,SUM(SUM(SUM(SUM($K293,$L293,$M293,$N293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AR293:$AT293)),$AU293)<=$AE293),SUM(SUM(SUM(SUM($K293,$L293,$M293,$N293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AR293:$AT293)),$AU293),IF(AND($AK293=\"FWP3\",$AH293=TRUE,SUM(SUM(SUM($AI293*FctrChngDts!$B$13)*$N293),$AU293)>$AE293),$AE293,IF(AND($AK293=\"FWP3\",$AH293=TRUE,SUM(SUM(SUM($AI293*FctrChngDts!$B$13)*$N293),$AU293)<=$AE293),SUM(SUM(SUM($AI293*FctrChngDts!$B$13)*$N293),$AU293),IF(AND($Z293=\"Winter\",$AK293=\"SSP3\",$AH293=TRUE,SUM(SUM(SUM(SUM($M293,$N293)*SUM($AI293*FctrChngDts!$B$13))*$AG293),$AU293)>$AE293),$AE293,IF(AND($Z293=\"Winter\",$AK293=\"SSP3\",$AH293=TRUE,SUM(SUM(SUM(SUM($M293,$N293)*SUM($AI293*FctrChngDts!$B$13))*$AG293),$AU293)<=$AE293),SUM(SUM(SUM(SUM($M293,$N293)*SUM($AI293*FctrChngDts!$B$13))*$AG293),$AU293),IF(AND($Z293=\"Summer\",$AK293=\"SSP3\",$AH293=TRUE,SUM(SUM(SUM(SUM($M293,$N293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AR293:$AT293)),$AU293)>$AE293),$AE293,IF(AND($Z293=\"Summer\",$AK293=\"SSP3\",$AH293=TRUE,SUM(SUM(SUM(SUM($M293,$N293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AR293:$AT293)),$AU293)<=$AE293),SUM(SUM(SUM(SUM($M293,$N293)*SUM($AI293*FctrChngDts!$B$13))-SUM($AR293:$AT293)),$AU293),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I293>0,$AH293=FALSE),SUM($AR293*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I293>0,$AH293=TRUE),SUM($AX293*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I293>0,$AH293=FALSE),SUM($AS293*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I293>0,$AH293=TRUE),SUM($AY293*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I293>0,$AH293=FALSE),SUM($AT293*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I293>0,$AH293=TRUE),SUM($AZ293*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J293>0,$AH293=FALSE),SUM($AU293*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J293>0,$AH293=TRUE),SUM($BA293*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J293>0,$AH293=FALSE),SUM($AV293*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J293>0,$AH293=TRUE),SUM($BB293*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J293>0,$AH293=FALSE),SUM($AW293*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J293>0,$AH293=TRUE),SUM($BC293*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K293>0,$AH293=FALSE),SUM($AR293*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K293>0,$AH293=TRUE),SUM($AX293*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K293>0,$AH293=FALSE),SUM($AS293*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K293>0,$AH293=TRUE),SUM($AY293*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K293>0,$AH293=FALSE),SUM($AT293*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K293>0,$AH293=TRUE),SUM($AZ293*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L293>0,$AH293=FALSE),SUM($AU293*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L293>0,$AH293=TRUE),SUM($BA293*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L293>0,$AH293=FALSE),SUM($AV293*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L293>0,$AH293=TRUE),SUM($BB293*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L293>0,$AH293=FALSE),SUM($AW293*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L293>0,$AH293=TRUE),SUM($BC293*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M293>0,$AH293=FALSE),SUM($AR293*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M293>0,$AH293=TRUE),SUM($AX293*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M293>0,$AH293=FALSE),SUM($AS293*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M293>0,$AH293=TRUE),SUM($AY293*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M293>0,$AH293=FALSE),SUM($AT293*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M293>0,$AH293=TRUE),SUM($AZ293*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N293>0,$AH293=FALSE),SUM($AU293*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N293>0,$AH293=TRUE),SUM($BA293*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N293>0,$AH293=FALSE),SUM($AV293*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N293>0,$AH293=TRUE),SUM($BB293*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N293>0,$AH293=FALSE),SUM($AW293*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N293>0,$AH293=TRUE),SUM($BC293*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I293=0,0,IF(AND($I293>0,$K293>0,$AH293=FALSE),SUM($AR293/$P293*$I293),IF(AND($I293>0,$K293=0,$AH293=FALSE),$AR293,IF(AND($I293>0,$K293>0,$AH293=TRUE),ROUND(MIN($HU293,SUM(SUM($I293,$K293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA293,SUM(SUM($I293,$K293)*(FctrChngDts!$B$13)*$AI293)*$IA293)),0),IF(AND($I293>0,$K293=0,$AH293=TRUE),$AX293))))),0)","v":0},{"$f":"ROUND(IF($I293=0,0,IF(AND($I293>0,$K293>0,$AH293=FALSE),SUM($AS293/$P293*$I293),IF(AND($I293>0,$K293=0,$AH293=FALSE),$AS293,IF(AND($I293>0,$K293>0,$AH293=TRUE),ROUND(MIN(SUM($HU293-$BW293),SUM(SUM($I293,$K293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA293)*3),0),IF(AND($I293>0,$K293=0,$AH293=TRUE),$AY293))))),0)","v":0},0,{"$f":"IF($J293=0,0,IF(AND($J293>0,$L293=0,$N293=0,$AH293=FALSE,$AJ293=FALSE),ROUND(MIN($HX293,SUM($AU293,$BA293)),0),IF(AND($J293>0,$L293=0,$N293=0,$AH293=TRUE,$AJ293=FALSE),ROUND(MIN($HX293,SUM($AU293,SUM($J293*$AI293*FctrChngDts!$B$13))),0),IF(AND($J293>0,$L293>0,$N293=0,$AH293=FALSE,$AJ293=FALSE),ROUND(MIN($HX293,SUM(SUM($J293,$L293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA293,SUM(SUM($J293,$L293)*(FctrChngDts!$B$13)*$AI293)*$IA293)),0),IF(AND($J293>0,$L293>0,$N293=0,$AH293=TRUE,$AJ293=FALSE),ROUND(MIN($HX293,SUM(SUM(SUM(SUM($J293,$L293)*FctrChngDts!$C$11*$IA293),SUM(SUM($J293,$L293)*SUM(FctrChngDts!$B$13*$AI293)*$IA293)))),0),IF(AND($J293>0,$L293=0,$N293=0,$AH293=FALSE,$AJ293=TRUE),ROUND(MIN($HX293,SUM($AU293,$BA293)),0),IF(AND($J293>0,$L293=0,$N293=0,$AH293=TRUE,$AJ293=TRUE),ROUND(MIN($HX293,SUM($AU293,SUM($J293*$AI293*FctrChngDts!$B$13))),0),IF(AND($J293>0,$L293>0,$N293=0,$AH293=FALSE,$AJ293=TRUE),ROUND(MIN($HX293,SUM(SUM($J293,$L293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA293,SUM(SUM($J293,$L293)*(FctrChngDts!$B$13)*$AI293)*$IA293)),0),IF(AND($J293>0,$L293>0,$N293=0,$AH293=TRUE,$AJ293=TRUE),ROUND(MIN($HX293,SUM(SUM(SUM(SUM($J293,$L293)*FctrChngDts!$C$12*$IA293),SUM(SUM($J293,$L293)*SUM(FctrChngDts!$B$13*$AI293)*$IA293)))),0))))))))))","v":0},{"$f":"IF($J293=0,0,IF(AND($J293>0,$L293=0,$N293=0,$AH293=FALSE,$AJ293=FALSE),ROUND(MIN(SUM($HX293-$BZ293),SUM($AU293*3)),0),IF(AND($J293>0,$L293=0,$N293=0,$AH293=TRUE,$AJ293=FALSE),ROUND(MIN(SUM($HX293-$BZ293),SUM(SUM($J293,$L293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA293)*3),0),IF(AND($J293>0,$L293>0,$N293=0,$AH293=FALSE,$AJ293=FALSE),ROUND(MIN(SUM($HX293-$BZ293),SUM(SUM($J293,$L293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA293)*3),0),IF(AND($J293>0,$L293>0,$N293=0,$AH293=TRUE,$AJ293=FALSE),ROUND(MIN(SUM($HX293-$BZ293),SUM(SUM($J293,$L293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA293)*3),0),IF(AND($J293>0,$L293=0,$N293=0,$AH293=FALSE,$AJ293=TRUE),ROUND(MIN(SUM($HX293-$BZ293),SUM($AU293*3)),0),IF(AND($J293>0,$L293=0,$N293=0,$AH293=TRUE,$AJ293=TRUE),ROUND(MIN(SUM($HX293-$BZ293),SUM(SUM($J293,$L293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA293)*3),0),IF(AND($J293>0,$L293>0,$N293=0,$AH293=FALSE,$AJ293=TRUE),ROUND(MIN(SUM($HX293-$BZ293),SUM(SUM($J293,$L293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA293)*3),0),IF(AND($J293>0,$L293>0,$N293=0,$AH293=TRUE,$AJ293=TRUE),ROUND(MIN(SUM($HX293-$BZ293),SUM(SUM($J293,$L293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA293)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K293=0,0,IF(AND($I293>0,$K293>0,$M293=0,$AH293=FALSE),SUM($AR293-$BW293),IF(AND($I293=0,$K293>0,$M293>0,$AH293=FALSE),SUM($AR293/$P293*$K293),IF(AND($I293=0,$K293>0,$M293=0,$AH293=FALSE),$AR293,IF($K293=0,0,IF(AND($I293>0,$K293>0,$M293=0,$AH293=TRUE),ROUND(MIN($HV293,SUM(SUM($I293,$K293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB293,SUM(SUM($I293,$K293)*(FctrChngDts!$B$13)*$AI293)*$IB293)),0),IF(AND($I293=0,$K293>0,$M293>0,$AH293=TRUE),ROUND(MIN($HV293,SUM(SUM($I293,$K293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB293,SUM(SUM($I293,$K293)*(FctrChngDts!$B$13)*$AI293)*$IB293)),0),IF(AND($I293=0,$K293>0,$M293=0,$AH293=TRUE),$AX293)))))))),0)","v":0},{"$f":"ROUND(IF($K293=0,0,IF(AND($I293>0,$K293>0,$M293=0,$AH293=FALSE),SUM($AS293-$BX293),IF(AND($I293=0,$K293>0,$M293>0,$AH293=FALSE),SUM($AS293/$P293*$K293),IF(AND($I293=0,$K293>0,$M293=0,$AH293=FALSE),$AS293,IF($K293=0,0,IF(AND($I293>0,$K293>0,$M293=0,$AH293=TRUE),ROUND(MIN(SUM($HV293-$BW293),SUM(SUM($I293,$K293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB293)*3),0),IF(AND($I293=0,$K293>0,$M293>0,$AH293=TRUE),ROUND(MIN(SUM($HV293-$BW293),SUM(SUM($I293,$K293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB293)*3),0),IF(AND($I293=0,$K293>0,$M293=0,$AH293=TRUE),$AY293)))))))),0)","v":0},0,{"$f":"IF($L293=0,0,IF(AND($J293>0,$L293>0,$N293=0,$AH293=FALSE,$AJ293=FALSE),ROUND(MIN($HY293,SUM(SUM($J293,$L293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB293,SUM(SUM($J293,$L293)*(FctrChngDts!$B$13)*$AI293)*$IB293)),0),IF(AND($J293>0,$L293>0,$N293=0,$AH293=TRUE,$AJ293=FALSE),ROUND(MIN($HY293,SUM(SUM(SUM(SUM($J293,$L293)*FctrChngDts!$C$11*$IB293),SUM(SUM($J293,$L293)*SUM(FctrChngDts!$B$13*$AI293)*$IB293)))),0),IF(AND($J293=0,$L293>0,$N293=0,$AH293=FALSE,$AJ293=FALSE),ROUND(MIN($HY293,SUM($L293*FctrChngDts!$C$11)),0),IF(AND($J293=0,$L293>0,$N293=0,$AH293=TRUE,$AJ293=FALSE),ROUND(MIN($HY293,SUM(SUM(SUM(SUM($J293,$L293)*FctrChngDts!$C$11*$IB293),SUM(SUM($J293,$L293)*SUM(FctrChngDts!$B$13*$AI293)*$IB293)))),0),IF(AND($J293>0,$L293>0,$N293=0,$AH293=FALSE,$AJ293=TRUE),ROUND(MIN($HY293,SUM(SUM($J293,$L293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB293,SUM(SUM($J293,$L293)*(FctrChngDts!$B$13)*$AI293)*$IB293)),0),IF(AND($J293>0,$L293>0,$N293=0,$AH293=TRUE,$AJ293=TRUE),ROUND(MIN($HY293,SUM(SUM(SUM(SUM($J293,$L293)*FctrChngDts!$C$12*$IB293),SUM(SUM($J293,$L293)*SUM(FctrChngDts!$B$13*$AI293)*$IB293)))),0),IF(AND($J293=0,$L293>0,$N293=0,$AH293=FALSE,$AJ293=TRUE),ROUND(MIN($HY293,SUM($L293*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J293=0,$L293>0,$N293=0,$AH293=TRUE,$AJ293=TRUE),ROUND(MIN($HY293,SUM(SUM(SUM(SUM($J293,$L293)*FctrChngDts!$C$12*$IB293),SUM(SUM($J293,$L293)*SUM(FctrChngDts!$B$13*$AI293)*$IB293)))),0))))))))))","v":0},{"$f":"IF($L293=0,0,IF(AND($J293>0,$L293>0,$N293=0,$AH293=FALSE,$AJ293=FALSE),ROUND(MIN(SUM($HY293-$CF293),SUM(SUM($J293,$L293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB293)*3),0),IF(AND($J293>0,$L293>0,$N293=0,$AH293=TRUE,$AJ293=FALSE),ROUND(MIN(SUM($HY293-$CF293),SUM(SUM($J293,$L293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB293)*3),0),IF(AND($J293=0,$L293>0,$N293=0,$AH293=FALSE,$AJ293=FALSE),ROUND(MIN(SUM($HY293-$CF293),SUM($AU293*3)),0),IF(AND($J293=0,$L293>0,$N293=0,$AH293=TRUE,$AJ293=FALSE),ROUND(MIN(SUM($HY293-$CF293),SUM(SUM($J293,$L293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB293)*3),0),IF(AND($J293>0,$L293>0,$N293=0,$AH293=FALSE,$AJ293=TRUE),ROUND(MIN(SUM($HY293-$CF293),SUM(SUM($J293,$L293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB293)*3),0),IF(AND($J293>0,$L293>0,$N293=0,$AH293=TRUE,$AJ293=TRUE),ROUND(MIN(SUM($HY293-$CF293),SUM(SUM($J293,$L293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB293)*3),0),IF(AND($J293=0,$L293>0,$N293=0,$AH293=FALSE,$AJ293=TRUE),ROUND(MIN(SUM($HY293-$CF293),SUM($AU293*3)),0),IF(AND($J293=0,$L293>0,$N293=0,$AH293=TRUE,$AJ293=TRUE),ROUND(MIN(SUM($HY293-$CF293),SUM(SUM($J293,$L293)*IF($AJ293=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB293)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S293>0,Account!$AG$2=TRUE,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH293=FALSE),SUM(Usage!$BW293:$CB293)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V293>0,Account!$AG$2=TRUE,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH293=FALSE),SUM(Usage!$CC293:$CH293)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y293>0,Account!$AG$2=TRUE,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH293=FALSE),SUM(Usage!$CI293:$CN293)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH293=TRUE,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S293),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S293)),2)","v":0},{"$f":"ROUND(IF(OR($AH293=TRUE,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V293),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V293)),2)","v":0},{"$f":"IF(OR($AH293=TRUE,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y293),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y293))","v":0},{"$f":"ROUND(IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW293),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW293)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX293),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX293)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY293),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY293)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ293),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ293)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA293),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA293)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB293),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB293)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S293),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC293),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC293)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD293),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD293)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE293),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE293)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF293),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF293)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG293),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG293)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH293),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH293)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V293),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI293),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI293))","v":0},{"$f":"IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ293),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ293))","v":0},{"$f":"IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK293),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK293))","v":0},{"$f":"IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL293),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL293))","v":0},{"$f":"IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM293),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM293))","v":0},{"$f":"IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN293),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN293))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y293)","v":0},0,0,0,0,{"$f":"IF($DW293>IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV293*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV293*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW293-IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV293*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV293*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV293<$DW293,SUM($DW293-$DV293),0))","v":0},{"$f":"IF(OR(AND($D293<=FctrChngDts!$B$14,Usage!$E293>FctrChngDts!$B$14),AND(Usage!$D293<=FctrChngDts!$C$14,Usage!$E293>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW293),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX293),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY293),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ293),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA293),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB293),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC293),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD293),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE293),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF293),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG293),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH293),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI293)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ293)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK293)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL293)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM293)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN293)","v":0},0,{"$f":"IF(AND($S293>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E293<>\"D-CARE\",Tenant!$F293=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET293=TRUE,$S293>0,$V293=0),SUM(SUM($BW293:$CB293)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET293=TRUE,$S293>0,$V293>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW293:$CB293)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET293=TRUE,$S293>0,$V293>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW293:$CB293)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S293>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S293>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S293>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV293=TRUE,$S293>0,$V293=0),SUM(SUM($BW293:$CB293)*'CRS1'!$P$2),IF(AND($EV293=TRUE,$S293>0,$V293>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW293:$CB293)*'CRS1'!$P$2),IF(AND($EV293=TRUE,$S293>0,$V293>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW293:$CB293)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S293>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX293=TRUE,$S293>0,$V293=0),SUM(SUM($BW293:$CB293)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX293=TRUE,$S293>0,$V293>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW293:$CB293)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX293=TRUE,$S293>0,$V293>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW293:$CB293)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S293>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ293=TRUE,$S293>0),SUM(SUM($BW293:$CB293)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V293>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E293<>\"D-CARE\",Tenant!$F293=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB293=TRUE,$S293>0,$V293>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC293:$CH293)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB293=TRUE,$S293>0,$V293>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC293:$CH293)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB293=TRUE,$V293>0,$Y293>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC293:$CH293)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB293=TRUE,$V293>0,$Y293>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC293:$CH293)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB293=TRUE,$S293=0,$V293>0,$Y293=0),SUM(SUM($CC293:$CH293)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V293>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V293>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V293>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD293=TRUE,$S293>0,$V293>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC293:$CH293)*'CRS2'!$P$2),IF(AND($FD293=TRUE,$S293>0,$V293>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC293:$CH293)*'CRS2'!$P$2),IF(AND($FD293=TRUE,$V293>0,$Y293>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC293:$CH293)*'CRS2'!$P$2),IF(AND($FD293=TRUE,$V293>0,$Y293>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC293:$CH293)*'CRS2'!$P$2),IF(AND($FD293=TRUE,$S293=0,$V293>0,$Y293=0),SUM(SUM($CC293:$CH293)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V293>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF293=TRUE,$S293>0,$V293>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC293:$CH293)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF293=TRUE,$S293>0,$V293>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC293:$CH293)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF293=TRUE,$V293>0,$Y293>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC293:$CH293)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF293=TRUE,$V293>0,$Y293>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC293:$CH293)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF293=TRUE,$S293=0,$V293>0,$Y293=0),SUM(SUM($CC293:$CH293)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V293>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH293=TRUE,$V293>0),SUM(SUM($CC293:$CH293)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y293>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E293<>\"D-CARE\",Tenant!$F293=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ293=TRUE,$V293=0,$Y293>0),SUM(SUM($CI293:$CN293)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ293=TRUE,$V293>0,$Y293>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI293:$CN293)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ293=TRUE,$V293>0,$Y293>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI293:$CN293)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y293>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y293>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y293>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL293=TRUE,$V293=0,$Y293>0),SUM(SUM($CI293:$CN293)*'CRS3'!$P$2),IF(AND($FL293=TRUE,$V293>0,$Y293>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI293:$CN293)*'CRS3'!$P$2),IF(AND($FL293=TRUE,$V293>0,$Y293>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI293:$CN293)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y293>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN293=TRUE,$V293=0,$Y293>0),SUM(SUM($CI293:$CN293)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN293=TRUE,$V293>0,$Y293>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI293:$CN293)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN293=TRUE,$V293>0,$Y293>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI293:$CN293)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y293>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP293=TRUE,$Y293>0),SUM(SUM($CI293:$CN293)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR293:$FT293))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO293:$CQ293,$FR293:$FT293))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA293:$EF293)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG293:$EL293)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM293:$ER293)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV293,$CO293:$CQ293,$EA293:$ER293)/$P293)*$S293*FctrChngDts!$B$15),SUM(SUM(SUM($DV293,$CO293:$CQ293,$FR293:$FT293)/$P293)*$S293*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV293,$CO293:$CQ293,$EA293:$ER293)/$P293)*$V293*FctrChngDts!$B$15),SUM(SUM(SUM($DV293,$CO293:$CQ293,$FR293:$FT293)/$P293)*$V293*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV293,$CO293:$CQ293,$EA293:$ER293)/$P293)*$Y293*FctrChngDts!$B$15),SUM(SUM(SUM($DV293,$CO293:$CQ293,$FR293:$FT293)/$P293)*$Y293*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA293*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI293*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ293*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ293,$FU293,$GF293,$GZ293:$HE293),IF(Account!$Q$2=TRUE,SUM($DZ293,$FV293,$GF293,$GZ293:$HE293),SUM($DZ293,$ES293,$FU293:$FV293,$GF293,$GZ293:$HE293)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E293),Usage!$P293,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D293,FctrChngDts!$C$17<=Usage!$E293),SUM(FctrChngDts!$C$17-Usage!$D293),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E293),Usage!$P293,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D293,FctrChngDts!$C$19<=Usage!$E293),SUM(FctrChngDts!$C$19-Usage!$D293),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK293*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK293*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL293*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL293*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D293))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A293,Tenant!$A:$J,8,FALSE)=TRUE,$GG293<0),0,SUM(SUM(SUM($GG293/$P293*$GP293)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A293,Tenant!$A:$J,8,FALSE)=TRUE,$GG293<0),0,SUM(SUM(SUM($GG293/$P293*$GQ293)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D293))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A293,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV293*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A293,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW293*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU293:$DA293,$EU293,$EA293:$EF293,$FA293)-SUM(SUM($BW293:$CB293)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD293:$DJ293,$FC293,$EG293:$EL293,$FI293)-SUM(SUM($CC293:$CH293)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM293:$DS293,$FK293,$EM293:$ER293,$FQ293)-SUM(SUM($CI293:$CN293)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO293,$CU293:$DA293,$EU293,$EW293,$EY293,$EA293:$EF293,$FA293,$CP293,$DD293:$DJ293,$FC293,$FE293,$FG293,$EG293:$EL293,$FI293)/$P293*$S293)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO293,$CU293:$DA293,$EU293,$EW293,$EY293,$EA293:$EF293,$FA293,$CP293,$DD293:$DJ293,$FC293,$FE293,$FG293,$EG293:$EL293,$FI293)/$P293*$V293)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ293,$DM293:$DS293,$FK293,$FM293,$FO293,$EM293:$ER293,$FQ293)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D293,BslnAllctnCrrnt!$A$1<=$E293),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK293=\"FSP1\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$Q293,BslnAllctnCrrnt!$A$1<$R293),SUM(BslnAllctnCrrnt!$A$1-$Q293),IF(AND($AK293=\"FSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$Q293,BslnAllctnCrrnt!$A$1<$R293),SUM(BslnAllctnCrrnt!$A$1-$Q293),IF(AND($AK293=\"FSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),$I293,IF(AND($AK293=\"SSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$Q293,BslnAllctnCrrnt!$A$1<$R293),SUM(BslnAllctnCrrnt!$A$1-$Q293),IF(AND($AK293=\"SSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),$I293,0)))))","v":0},{"$f":"IF(AND($AK293=\"FSP1\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$Q293,BslnAllctnCrrnt!$A$1<$R293),SUM($I293-$HG293),IF(AND($AK293=\"FSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$Q293,BslnAllctnCrrnt!$A$1<$R293),SUM($I293-$HG293),IF(AND($AK293=\"FSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM($I293-$HG293),IF(AND($AK293=\"SSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$Q293,BslnAllctnCrrnt!$A$1<$R293),SUM($I293-$HG293),IF(AND($AK293=\"SSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM($I293-$HG293),0)))))","v":0},{"$f":"IF(AND($AK293=\"SSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$Q293,BslnAllctnCrrnt!$A$1<$R293),0,IF(AND(FctrChngDts!$A$2>=$D293,FctrChngDts!$B$2<$E293),IF(AND($AK293=\"SSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM(BslnAllctnCrrnt!$A$1-$T293),0),IF(AND($AK293=\"FSP2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM(BslnAllctnCrrnt!$A$1-$T293),IF(AND($AK293=\"FSP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM(BslnAllctnCrrnt!$A$1-$T293),IF(AND($AK293=\"FSP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$W293,BslnAllctnCrrnt!$A$1<$X293),$K293,IF(AND($AK293=\"FSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$Q293,BslnAllctnCrrnt!$A$1<$R293),0,IF(AND($AK293=\"FSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM(BslnAllctnCrrnt!$A$1-$T293),IF(AND($AK293=\"SSP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM(BslnAllctnCrrnt!$A$1-$T293),IF(AND($AK293=\"SSP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$W293,BslnAllctnCrrnt!$A$1<$X293),$K293,0)))))))))","v":0},{"$f":"IF(AND($AK293=\"SSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$Q293,BslnAllctnCrrnt!$A$1<$R293),SUM($K293-$HI293),IF(AND($AK293=\"SSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM($K293-$HI293),IF(AND($AK293=\"FSP2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM($K293-$HI293),IF(AND($AK293=\"FSP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM($K293-$HI293),IF(AND($AK293=\"FSP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$W293,BslnAllctnCrrnt!$A$1<$X293),SUM($K293-$HI293),IF(AND($AK293=\"FSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$Q293,BslnAllctnCrrnt!$A$1<$R293),SUM($K293-$HI293),IF(AND($AK293=\"FSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM($K293-$HI293),IF(AND($AK293=\"SSP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM($K293-$HI293),IF(AND($AK293=\"SSP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$W293,BslnAllctnCrrnt!$A$1<$X293),SUM($K293-$HI293),0)))))))))","v":0},{"$f":"IF(AND($AK293=\"FSP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),0,IF(AND($AK293=\"FSP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$W293,BslnAllctnCrrnt!$A$1<$X293),SUM(BslnAllctnCrrnt!$A$1-$W293),IF(AND($AK293=\"FSP3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$W293,BslnAllctnCrrnt!$A$1<$X293),SUM(BslnAllctnCrrnt!$A$1-$W293),0)))","v":0},{"$f":"IF(AND($AK293=\"FSP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM($M293-$HK293),IF(AND($AK293=\"FSP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$W293,BslnAllctnCrrnt!$A$1<$X293),SUM($M293-$HK293),IF(AND($AK293=\"FSP3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$W293,BslnAllctnCrrnt!$A$1<$X293),SUM($M293-$HK293),0)))","v":0},{"$f":"IF(AND($AK293=\"FWP1\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$Q293,BslnAllctnCrrnt!$A$1<$R293),SUM(BslnAllctnCrrnt!$A$1-$Q293),IF(AND($AK293=\"FWP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$Q293,BslnAllctnCrrnt!$A$1<$R293),SUM(BslnAllctnCrrnt!$A$1-$Q293),IF(AND($AK293=\"FWP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),$J293,IF(AND(FctrChngDts!$A$2>=$D293,FctrChngDts!$B$2<$E293),IF(AND($AK293=\"SSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$Q293,BslnAllctnCrrnt!$A$1<$R293),SUM(BslnAllctnCrrnt!$A$1-$Q293),0),IF(AND($AK293=\"SSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),$J293,0)))))","v":0},{"$f":"IF(AND($AK293=\"FWP1\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$Q293,BslnAllctnCrrnt!$A$1<$R293),SUM($J293-$HM293),IF(AND($AK293=\"FWP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$Q293,BslnAllctnCrrnt!$A$1<$R293),SUM($J293-$HM293),IF(AND($AK293=\"FWP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM($J293-$HM293),IF(AND($AK293=\"SSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$Q293,BslnAllctnCrrnt!$A$1<$R293),SUM($J293-$HM293),IF(AND($AK293=\"SSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM($J293-$HM293),0)))))","v":0},{"$f":"IF(AND($AK293=\"FWP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$Q293,BslnAllctnCrrnt!$A$1<$R293),0,IF(AND($AK293=\"FWP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM(BslnAllctnCrrnt!$A$1-$T293),IF(AND($AK293=\"FWP2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM(BslnAllctnCrrnt!$A$1-$T293),IF(AND($AK293=\"FWP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM(BslnAllctnCrrnt!$A$1-$T293),IF(AND($AK293=\"FWP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$W293,BslnAllctnCrrnt!$A$1<$X293),$L293,IF(AND($AK293=\"SSP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM(BslnAllctnCrrnt!$A$1-$T293),IF(AND($AK293=\"SSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$Q293,BslnAllctnCrrnt!$A$1<$R293),0,IF(AND($AK293=\"SSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM(BslnAllctnCrrnt!$A$1-$T293),0))))))))","v":0},{"$f":"IF(AND($AK293=\"FWP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$Q293,BslnAllctnCrrnt!$A$1<$R293),SUM($L293-$HO293),IF(AND($AK293=\"FWP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM($L293-$HO293),IF(AND($AK293=\"FWP2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM($L293-$HO293),IF(AND($AK293=\"FWP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM($L293-$HO293),IF(AND($AK293=\"FWP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$W293,BslnAllctnCrrnt!$A$1<$X293),SUM($L293-$HO293),IF(AND($AK293=\"SSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$Q293,BslnAllctnCrrnt!$A$1<$R293),SUM($L293-$HO293),IF(AND($AK293=\"SSP1P2\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM($L293-$HO293),0)))))))","v":0},{"$f":"IF(AND($AK293=\"FWP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),0,IF(AND($AK293=\"FWP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$W293,BslnAllctnCrrnt!$A$1<$X293),SUM(BslnAllctnCrrnt!$A$1-$W293),IF(AND($AK293=\"FWP3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$W293,BslnAllctnCrrnt!$A$1<$X293),SUM(BslnAllctnCrrnt!$A$1-$W293),IF(AND($AK293=\"SSP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),0,IF(AND($AK293=\"SSP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$W293,BslnAllctnCrrnt!$A$1<$X293),SUM(BslnAllctnCrrnt!$A$1-$W293),0)))))","v":0},{"$f":"IF(AND($AK293=\"FWP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM($N293-$HQ293),IF(AND($AK293=\"FWP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$W293,BslnAllctnCrrnt!$A$1<$X293),SUM($N293-$HQ293),IF(AND($AK293=\"FWP3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$W293,BslnAllctnCrrnt!$A$1<$X293),SUM($N293-$HQ293),IF(AND($AK293=\"SSP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$T293,BslnAllctnCrrnt!$A$1<$U293),SUM($N293-$HQ293),IF(AND($AK293=\"SSP2P3\",$HF293=TRUE,BslnAllctnCrrnt!$A$1>=$W293,BslnAllctnCrrnt!$A$1<$X293),SUM($N293-$HQ293),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[293,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G294),0,IF($F294<=$G294,SUM($G294-$F294),IF($F294>$G294,SUM((Account!$L$2-Usage!$F294)+Usage!$G294+1))))","v":0},{"$f":"IF($Q294=0,0,IF($R294=0,0,IF(AND($Q294<FctrChngDts!$A$2,$R294>=FctrChngDts!$A$2),SUM($R294-FctrChngDts!$A$2+1),IF(AND($Q294>=FctrChngDts!$A$2,$R294>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q294),IF(AND($Q294>=FctrChngDts!$A$2,$R294<FctrChngDts!$B$2),SUM($R294-$Q294+1),0)))))","v":0},{"$f":"IF($Q294=0,0,IF($R294=0,0,IF(AND($Q294<FctrChngDts!$A$2,$R294>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q294),IF(AND($Q294<FctrChngDts!$A$2,$R294<FctrChngDts!$A$2),SUM($R294-$Q294+1),IF(AND($Q294>FctrChngDts!$A$2,$R294>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R294+1),0)))))","v":0},{"$f":"IF($T294=0,0,IF($U294=0,0,IF(AND($T294<FctrChngDts!$A$2,$U294>=FctrChngDts!$A$2),SUM($U294-FctrChngDts!$A$2+1),IF(AND($T294>=FctrChngDts!$A$2,$U294<FctrChngDts!$B$2),SUM($U294-$T294+1),IF(AND($T294>=FctrChngDts!$A$2,$U294>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T294)<0),0,IF(AND($T294>=FctrChngDts!$A$2,$U294>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T294),0))))))","v":0},{"$f":"IF($T294=0,0,IF($U294=0,0,IF(AND($T294<FctrChngDts!$A$2,$U294>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T294),IF(AND($T294>=FctrChngDts!$B$2,$U294>=FctrChngDts!$B$2),SUM($U294-$T294+1),IF(AND($T294<FctrChngDts!$A$2,$U294<FctrChngDts!$A$2),SUM($U294-$T294+1),IF(AND($T294>=FctrChngDts!$A$2,$U294>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U294+1),0))))))","v":0},{"$f":"IF($W294=0,0,IF($X294=0,0,IF(AND($W294>=FctrChngDts!$A$2,$X294>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W294)<0),0,IF(AND($W294>=FctrChngDts!$A$2,$X294>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W294),IF(AND($W294>=FctrChngDts!$A$2,$X294<FctrChngDts!$B$2),SUM($X294-$W294+1),IF(AND($W294<FctrChngDts!$A$2,$X294>=FctrChngDts!$A$2),SUM($X294-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W294=0,0,IF($X294=0,0,IF(AND($W294<FctrChngDts!$A$2,$X294<FctrChngDts!$A$2),SUM($X294-$W294+1),IF(AND($W294>=FctrChngDts!$A$2,$X294>=FctrChngDts!$B$2,SUM($X294-FctrChngDts!$B$2+1)<=$Y294),SUM($X294-FctrChngDts!$B$2+1),IF(AND($W294>=FctrChngDts!$A$2,$X294>=FctrChngDts!$B$2),SUM($X294-$W294+1),IF(AND($W294<FctrChngDts!$A$2,$X294>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W294),0))))))","v":0},{"$f":"IF(AND($D294>=FctrChngDts!$C$2,$E294<FctrChngDts!$E$2),\"1\",IF(AND($D294>=FctrChngDts!$E$2,$E294<FctrChngDts!$G$2),\"2\",IF(AND($D294>=FctrChngDts!$G$2,$E294<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D294>=FctrChngDts!$D$2,,IF(AND($D294>=FctrChngDts!$C$2,$D294<=FctrChngDts!$D$2),$D294,IF(AND($D294>=FctrChngDts!$C$2,$D294>=FctrChngDts!$D$2,$E294>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D294>FctrChngDts!$D$2,,IF($D294=FctrChngDts!$D$2,$D294,IF(AND($D294>=FctrChngDts!$C$2,$E294<FctrChngDts!$D$2),$E294,IF(AND($D294>=FctrChngDts!$C$2,$E294>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D294>=FctrChngDts!$D$2,$E294>=FctrChngDts!$D$2,$E294>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E294<FctrChngDts!$D$2,$E294<=FctrChngDts!$D$2),$E294,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D294<FctrChngDts!$E$2,$E294<FctrChngDts!$E$2),,IF($D294>FctrChngDts!$F$2,,IF(AND($D294>=FctrChngDts!$E$2,$D294<=FctrChngDts!$F$2),$D294,IF(AND($D294>=FctrChngDts!$E$2,$D294>=FctrChngDts!$F$2,$E294>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D294>FctrChngDts!$F$2,,IF($E294=FctrChngDts!$F$2,$E294,IF(AND($D294<FctrChngDts!$E$2,$E294<=FctrChngDts!$F$2),$E294,IF(AND($D294>=FctrChngDts!$E$2,$E294<FctrChngDts!$F$2),$E294,IF(AND($D294>=FctrChngDts!$E$2,$E294>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D294>=FctrChngDts!$F$2,$E294>=FctrChngDts!$F$2,$E294>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D294<FctrChngDts!$G$2,$E294<FctrChngDts!$G$2),,IF($D294>FctrChngDts!$H$2,,IF(AND($D294>=FctrChngDts!$G$2,$D294<=FctrChngDts!$H$2),$D294,IF(AND($D294>=FctrChngDts!$G$2,$D294>=FctrChngDts!$H$2,$E294>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D294>FctrChngDts!$H$2,,IF($E294=FctrChngDts!$H$2,$E294,IF(AND($D294<FctrChngDts!$G$2,$E294<=FctrChngDts!$H$2),$E294,IF(AND($D294>=FctrChngDts!$G$2,$E294<FctrChngDts!$H$2),$E294,IF(AND($D294>=FctrChngDts!$G$2,$E294>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D294>=FctrChngDts!$H$2,$E294>=FctrChngDts!$H$2,$E294>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A294,Tenant!$A294:$J593,6,FALSE)","v":0},{"$f":"VLOOKUP($A294,Tenant!$A294:$J593,7,FALSE)","v":0},{"$f":"VLOOKUP($A294,Tenant!$A294:$J593,10,FALSE)","v":0},0,{"$f":"IF(AND($AK294=\"FSP2\",$AJ294=FALSE,$HF294=FALSE),SUM($K294*FctrChngDts!$C$9),IF(AND($AK294=\"FSP2\",$AJ294=TRUE,$HF294=FALSE),SUM($K294*FctrChngDts!$C$10),IF(AND($AK294=\"FSP2P3\",$AJ294=FALSE,$HF294=FALSE),SUM(SUM($K294,$M294)*FctrChngDts!$C$9),IF(AND($AK294=\"FSP2P3\",$AJ294=TRUE,$HF294=FALSE),SUM(SUM($K294,$M294)*FctrChngDts!$C$10),IF(AND($AK294=\"FSP3\",$AJ294=FALSE,$HF294=FALSE),SUM($M294*FctrChngDts!$C$9),IF(AND($AK294=\"FSP3\",$AJ294=TRUE,$HF294=FALSE),SUM($M294*FctrChngDts!$C$10),IF(AND($AK294=\"FSP1\",$AJ294=FALSE,$HF294=FALSE),SUM($I294*FctrChngDts!$C$9),IF(AND($AK294=\"FSP1\",$AJ294=TRUE,$HF294=FALSE),SUM($I294*FctrChngDts!$C$10),IF(AND($AK294=\"FSP1P2\",$AJ294=FALSE,$HF294=FALSE),SUM(SUM($I294,$K294)*FctrChngDts!$C$9),IF(AND($AK294=\"FSP1P2\",$AJ294=TRUE,$HF294=FALSE),SUM(SUM($I294,$K294)*FctrChngDts!$C$10),IF(AND($Z294=\"Summer\",$AK294=\"SSP2P3\",$AJ294=FALSE,$HF294=FALSE),SUM(SUM(SUM(SUM($K294,$M294)*FctrChngDts!$C$9),SUM(SUM($L294,$N294)*FctrChngDts!$C$11))*$AF294),IF(AND($Z294=\"Summer\",$AK294=\"SSP2P3\",$AJ294=TRUE,$HF294=FALSE),SUM(SUM(SUM(SUM($K294,$M294)*FctrChngDts!$C$10),SUM(SUM($L294,$N294)*FctrChngDts!$C$12))*$AF294),IF(AND($Z294=\"Winter\",$AK294=\"SSP2P3\",$AJ294=FALSE,$HF294=FALSE),SUM(SUM(SUM(SUM($K294,$M294)*FctrChngDts!$C$9),SUM(SUM($L294,$N294)*FctrChngDts!$C$11))-$AO294),IF(AND($Z294=\"Winter\",$AK294=\"SSP2P3\",$AJ294=TRUE,$HF294=FALSE),SUM(SUM(SUM(SUM($K294,$M294)*FctrChngDts!$C$10),SUM(SUM($L294,$N294)*FctrChngDts!$C$12))-$AO294),IF(AND($Z294=\"Summer\",$AK294=\"SSP1P2\",$AJ294=FALSE,$HF294=FALSE),SUM(SUM(SUM(SUM($I294,$K294)*FctrChngDts!$C$9),SUM(SUM($J294,$L294)*FctrChngDts!$C$11))*$AF294),IF(AND($Z294=\"Summer\",$AK294=\"SSP1P2\",$AJ294=TRUE,$HF294=FALSE),SUM(SUM(SUM(SUM($I294,$K294)*FctrChngDts!$C$10),SUM(SUM($J294,$L294)*FctrChngDts!$C$12))*$AF294),IF(AND($Z294=\"Winter\",$AK294=\"SSP1P2\",$AJ294=FALSE,$HF294=FALSE),SUM(SUM(SUM(SUM($I294,$K294)*FctrChngDts!$C$9),SUM(SUM($J294,$L294)*FctrChngDts!$C$11))-$AO294),IF(AND($Z294=\"Winter\",$AK294=\"SSP1P2\",$AJ294=TRUE,$HF294=FALSE),SUM(SUM(SUM(SUM($I294,$K294)*FctrChngDts!$C$10),SUM(SUM($J294,$L294)*FctrChngDts!$C$12))-$AO294),IF(AND($AK294=\"FSP2\",$AJ294=FALSE,$HF294=TRUE),SUM(SUM($HI294*FctrChngDts!$B$9),SUM($HJ294*FctrChngDts!$C$9)),IF(AND($AK294=\"FSP2\",$AJ294=TRUE,$HF294=TRUE),SUM(SUM($HI294*FctrChngDts!$B$10),SUM($HJ294*FctrChngDts!$C$10)),IF(AND($AK294=\"FSP2P3\",$AJ294=FALSE,$HF294=TRUE),SUM(SUM(SUM($HI294,$HK294)*FctrChngDts!$B$9),SUM(SUM($HJ294,$HL294)*FctrChngDts!$C$9)),IF(AND($AK294=\"FSP2P3\",$AJ294=TRUE,$HF294=TRUE),SUM(SUM(SUM($HI294,$HK294)*FctrChngDts!$B$10),SUM(SUM($HJ294,$HL294)*FctrChngDts!$C$10)),IF(AND($AK294=\"FSP3\",$AJ294=FALSE,$HF294=TRUE),SUM(SUM($HK294*FctrChngDts!$B$9),SUM($HL294*FctrChngDts!$C$9)),IF(AND($AK294=\"FSP3\",$AJ294=TRUE,$HF294=TRUE),SUM(SUM($HK294*FctrChngDts!$B$10),SUM($HL294*FctrChngDts!$C$10)),IF(AND($AK294=\"FSP1\",$AJ294=FALSE,$HF294=TRUE),SUM(SUM($HG294*FctrChngDts!$B$9),SUM($HH294*FctrChngDts!$C$9)),IF(AND($AK294=\"FSP1\",$AJ294=TRUE,$HF294=TRUE),SUM(SUM($HG294*FctrChngDts!$B$10),SUM($HH294*FctrChngDts!$C$10)),IF(AND($AK294=\"FSP1P2\",$AJ294=FALSE,$HF294=TRUE),SUM(SUM(SUM($HG294,$HI294)*FctrChngDts!$B$9),SUM(SUM($HH294,$HJ294)*FctrChngDts!$C$9)),IF(AND($AK294=\"FSP1P2\",$AJ294=TRUE,$HF294=TRUE),SUM(SUM(SUM($HG294,$HI294)*FctrChngDts!$B$10),SUM(SUM($HG294,$HI294)*FctrChngDts!$C$10)),IF(AND($Z294=\"Summer\",$AK294=\"SSP2P3\",$AJ294=FALSE,$HF294=TRUE),SUM(SUM(SUM(SUM($HI294,$HK294)*FctrChngDts!$B$9),SUM(SUM($HJ294,$HL294)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO294,$HQ294)*FctrChngDts!$B$11),SUM(SUM($HP294,$HR294)*FctrChngDts!$C$11))*$AF294),IF(AND($Z294=\"Summer\",$AK294=\"SSP2P3\",$AJ294=TRUE,$HF294=TRUE),SUM(SUM(SUM(SUM($HI294,$HK294)*FctrChngDts!$B$10),SUM(SUM($HJ294,$HL294)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO294,$HQ294)*FctrChngDts!$B$12),SUM(SUM($HP294,$HR294)*FctrChngDts!$C$12))*$AF294),IF(AND($Z294=\"Winter\",$AK294=\"SSP2P3\",$AJ294=FALSE,$HF294=TRUE),SUM(SUM(SUM(SUM($HI294,$HK294)*FctrChngDts!$B$9),SUM(SUM($HJ294,$HL294)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO294,$HQ294)*FctrChngDts!$B$11),SUM(SUM($HP294,$HR294)*FctrChngDts!$C$11))-$AO294),IF(AND($Z294=\"Winter\",$AK294=\"SSP2P3\",$AJ294=TRUE,$HF294=TRUE),SUM(SUM(SUM(SUM($HI294,$HK294)*FctrChngDts!$B$10),SUM(SUM($HO294,$HQ294)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO294,$HQ294)*FctrChngDts!$B$12),SUM(SUM($HP294,$HR294)*FctrChngDts!$C$12))-$AO294),IF(AND($Z294=\"Summer\",$AK294=\"SSP1P2\",$AJ294=FALSE,$HF294=TRUE),SUM(SUM(SUM(SUM($HG294,$HI294)*FctrChngDts!$B$9),SUM(SUM($HH294,$HJ294)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM294,$HO294)*FctrChngDts!$B$11),SUM(SUM($HN294,$HP294)*FctrChngDts!$C$11))*$AF294),IF(AND($Z294=\"Summer\",$AK294=\"SSP1P2\",$AJ294=TRUE,$HF294=TRUE),SUM(SUM(SUM(SUM($HG294,$HI294)*FctrChngDts!$B$10),SUM(SUM($HH294,$HJ294)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM294,$HO294)*FctrChngDts!$B$12),SUM(SUM($HN294,$HP294)*FctrChngDts!$C$12))*$AF294),IF(AND($Z294=\"Winter\",$AK294=\"SSP1P2\",$AJ294=FALSE,$HF294=TRUE),SUM(SUM(SUM(SUM($HG294,$HI294)*FctrChngDts!$B$9),SUM(SUM($HH294,$HJ294)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM294,$HO294)*FctrChngDts!$B$11),SUM(SUM($HN294,$HP294)*FctrChngDts!$C$11))-$AO294),IF(AND($Z294=\"Winter\",$AK294=\"SSP1P2\",$AJ294=TRUE,$HF294=TRUE),SUM(SUM(SUM(SUM($HG294,$HI294)*FctrChngDts!$B$10),SUM(SUM($HH294,$HJ294)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM294,$HO294)*FctrChngDts!$B$12),SUM(SUM($HN294,$HP294)*FctrChngDts!$C$12))-$AO294),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK294=\"FWP1\",$AJ294=FALSE,$HF294=FALSE),SUM($J294*FctrChngDts!$C$11),IF(AND($AK294=\"FWP1\",$AJ294=TRUE,$HF294=FALSE),SUM($J294*FctrChngDts!$C$12),IF(AND($AK294=\"FWP1P2\",$AJ294=FALSE,$HF294=FALSE),SUM(SUM($J294,$L294)*FctrChngDts!$C$11),IF(AND($AK294=\"FWP1P2\",$AJ294=TRUE,$HF294=FALSE),SUM(SUM($J294,$L294)*FctrChngDts!$C$12),IF(AND($AK294=\"FWP2\",$AJ294=FALSE,$HF294=FALSE),SUM($L294*FctrChngDts!$C$11),IF(AND($AK294=\"FWP2\",$AJ294=TRUE,$HF294=FALSE),SUM($L294*FctrChngDts!$C$12),IF(AND($AK294=\"FWP2P3\",$AJ294=FALSE,$HF294=FALSE),SUM(SUM($L294,$N294)*FctrChngDts!$C$11),IF(AND($AK294=\"FWP2P3\",$AJ294=TRUE,$HF294=FALSE),SUM(SUM($L294,$N294)*FctrChngDts!$C$12),IF(AND($AK294=\"FWP3\",$AJ294=FALSE,$HF294=FALSE),SUM($N294*FctrChngDts!$C$11),IF(AND($AK294=\"FWP3\",$AJ294=TRUE,$HF294=FALSE),SUM($N294*FctrChngDts!$C$12),IF(AND($Z294=\"Winter\",$AK294=\"SSP1P2\",$AJ294=FALSE,$HF294=FALSE),SUM(SUM(SUM($I294,$K294)*FctrChngDts!$C$9),SUM(SUM($J294,$L294)*FctrChngDts!$C$11))*$AG294,IF(AND($Z294=\"Winter\",$AK294=\"SSP1P2\",$AJ294=TRUE,$HF294=FALSE),SUM(SUM(SUM($I294,$K294)*FctrChngDts!$B$10),SUM(SUM($J294,$L294)*FctrChngDts!$B$12))*$AG294,IF(AND($Z294=\"Summer\",$AK294=\"SSP1P2\",$AJ294=FALSE,$HF294=FALSE),SUM(SUM(SUM($I294,$K294)*FctrChngDts!$B$9),SUM(SUM($J294,$L294)*FctrChngDts!$B$11))-$AJ294,IF(AND($Z294=\"Summer\",$AK294=\"SSP1P2\",$AJ294=TRUE,$HF294=FALSE),SUM(SUM(SUM($I294,$K294)*FctrChngDts!$C$10),SUM(SUM($J294,$L294)*FctrChngDts!$C$12))-$AJ294,IF(AND($Z294=\"Winter\",$AK294=\"SSP2P3\",$AJ294=FALSE,$HF294=FALSE),SUM(SUM(SUM($K294,$M294)*FctrChngDts!$C$9),SUM(SUM($L294,$N294)*FctrChngDts!$C$11))*$AG294,IF(AND($Z294=\"Winter\",$AK294=\"SSP2P3\",$AJ294=TRUE,$HF294=FALSE),SUM(SUM(SUM($K294,$M294)*FctrChngDts!$C$10),SUM(SUM($L294,$N294)*FctrChngDts!$C$12))*$AG294,IF(AND($Z294=\"Summer\",$AK294=\"SSP2P3\",$AJ294=FALSE,$HF294=FALSE),SUM(SUM(SUM($K294,$M294)*FctrChngDts!$C$9),SUM(SUM($L294,$N294)*FctrChngDts!$C$11))-$AJ294,IF(AND($Z294=\"Summer\",$AK294=\"SSP2P3\",$AJ294=TRUE,$HF294=FALSE),SUM(SUM(SUM($K294,$M294)*FctrChngDts!$C$10),SUM(SUM($L294,$N294)*FctrChngDts!$C$12))-$AJ294,IF(AND($AK294=\"FWP1\",$AJ294=FALSE,$HF294=TRUE),SUM(SUM($HM294*FctrChngDts!$B$11),SUM($HN294*FctrChngDts!$C$11)),IF(AND($AK294=\"FWP1\",$AJ294=TRUE,$HF294=TRUE),SUM(SUM($HM294*FctrChngDts!$B$12),SUM($HN294*FctrChngDts!$C$12)),IF(AND($AK294=\"FWP1P2\",$AJ294=FALSE,$HF294=TRUE),SUM(SUM(SUM($HM294,$HO294)*FctrChngDts!$B$11),SUM(SUM($HN294,$HP294)*FctrChngDts!$C$11)),IF(AND($AK294=\"FWP1P2\",$AJ294=TRUE,$HF294=TRUE),SUM(SUM(SUM($HM294,$KP294)*FctrChngDts!$C$12),SUM(SUM($HN294,$HP294)*FctrChngDts!$C$12)),IF(AND($AK294=\"FWP2\",$AJ294=FALSE,$HF294=TRUE),SUM(SUM($HO294*FctrChngDts!$B$11),SUM($HO294*FctrChngDts!$C$11)),IF(AND($AK294=\"FWP2\",$AJ294=TRUE,$HF294=TRUE),SUM(SUM($HO294*FctrChngDts!$B$12),SUM($HO294*FctrChngDts!$C$12)),IF(AND($AK294=\"FWP2P3\",$AJ294=FALSE,$HF294=TRUE),SUM(SUM(SUM($HO294,$HQ294)*FctrChngDts!$C$11),SUM(SUM($HP294,$HR294)*FctrChngDts!$C$11)),IF(AND($AK294=\"FWP2P3\",$AJ294=TRUE,$HF294=TRUE),SUM(SUM(SUM($HO294,$HQ294)*FctrChngDts!$C$12),SUM(SUM($HP294,$HR294)*FctrChngDts!$C$12)),IF(AND($AK294=\"FWP3\",$AJ294=FALSE,$HF294=TRUE),SUM(SUM($HQ294*FctrChngDts!$B$11),SUM($HR294*FctrChngDts!$C$11)),IF(AND($AK294=\"FWP3\",$AJ294=TRUE,$HF294=TRUE),SUM(SUM($HQ294*FctrChngDts!$B$12),SUM($HR294*FctrChngDts!$C$12)),IF(AND($Z294=\"Winter\",$AK294=\"SSP1P2\",$AJ294=FALSE,$HF294=TRUE),SUM(SUM(SUM(SUM($HG294,$HI294)*FctrChngDts!$B$9),SUM(SUM($HH294,$HJ294)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM294,$HO294)*FctrChngDts!$B$11),SUM(SUM($HN294,$HP294)*FctrChngDts!$C$11))*$AG294),IF(AND($Z294=\"Winter\",$AK294=\"SSP1P2\",$AJ294=TRUE,$HF294=TRUE),SUM(SUM(SUM(SUM($HG294,$HI294)*FctrChngDts!$B$10), SUM(SUM($HH294,$HJ294)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM294,$HO294)*FctrChngDts!$B$12),SUM(SUM($HN294,$HP294)*FctrChngDts!$C$12))*$AG294),IF(AND($Z294=\"Summer\",$AK294=\"SSP1P2\",$AJ294=FALSE,$HF294=TRUE),SUM(SUM(SUM(SUM($HG294,$HI294)*FctrChngDts!$B$9),SUM(SUM($HH294,$HJ294)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM294,$HO294)*FctrChngDts!$B$11),SUM(SUM($HN294,$HP294)*FctrChngDts!$C$11))-$AJ294),IF(AND($Z294=\"Summer\",$AK294=\"SSP1P2\",$AJ294=TRUE,$HF294=TRUE),SUM(SUM(SUM(SUM($HG294,$HI294)*FctrChngDts!$B$10),SUM(SUM($HH294,$HJ294)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM294,$HO294)*FctrChngDts!$B$12),SUM(SUM($HN294,$HP294)*FctrChngDts!$C$12))-$AJ294),IF(AND($Z294=\"Winter\",$AK294=\"SSP2P3\",$AJ294=FALSE,$HF294=TRUE),SUM(SUM(SUM(SUM($HI294,$HK294)*FctrChngDts!$B$9),SUM(SUM($HJ294,$HL294)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO294,$HQ294)*FctrChngDts!$B$11),SUM(SUM($HP294,$HR294)*FctrChngDts!$C$11))*$AG294),IF(AND($Z294=\"Winter\",$AK294=\"SSP2P3\",$AJ294=TRUE,$HF294=TRUE),SUM(SUM(SUM(SUM($HI294,$HK294)*FctrChngDts!$B$10), SUM(SUM($HJ294,$HL294)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO294,$HQ294)*FctrChngDts!$B$12),SUM(SUM($HP294,$HR294)*FctrChngDts!$C$12))*$AG294),IF(AND($Z294=\"Summer\",$AK294=\"SSP2P3\",$AJ294=FALSE,$HF294=TRUE),SUM(SUM(SUM(SUM($HI294,$HK294)*FctrChngDts!$B$9),SUM(SUM($HJ294,$HL294)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO294,$HQ294)*FctrChngDts!$B$11),SUM(SUM($HP294,$HR294)*FctrChngDts!$C$11))-$AJ294),IF(AND($Z294=\"Summer\",$AK294=\"SSP2P3\",$AJ294=TRUE,$HF294=TRUE),SUM(SUM(SUM(SUM($HI294,$HK294)*FctrChngDts!$B$10), SUM(SUM($HJ294,$HL294)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO294,$HQ294)*FctrChngDts!$B$12),SUM(SUM($HP294,$HR294)*FctrChngDts!$C$12))-$AJ294),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK294=\"FSP1\",$AH294=TRUE,SUM(SUM(SUM($AI294*FctrChngDts!$B$13)*I294),$AR294)>$AD294),$AD294,IF(AND($AK294=\"FSP1\",$AH294=TRUE,SUM(SUM(SUM($AI294*FctrChngDts!$B$13)*$I294),$AR294)<=$AD294),SUM(SUM(SUM($AI294*FctrChngDts!$B$13)*$I294),$AR294),IF(AND($Z294=\"Summer\",$AK294=\"SSP1\",$AH294=TRUE,SUM(SUM(SUM(SUM($I294,$J294)*SUM($AI294*FctrChngDts!$B$13))*$AF294),$AR294)>$AD294),$AD294,IF(AND($Z294=\"Summer\",$AK294=\"SSP1\",$AH294=TRUE,SUM(SUM(SUM(SUM($I294,$J294)*SUM($AI294*FctrChngDts!$B$13))*$AF294),$AR294)<=$AD294),SUM(SUM(SUM(SUM($I294,$J294)*SUM($AI294*FctrChngDts!$B$13))*$AF294),$AR294),IF(AND($Z294=\"Winter\",$AK294=\"SSP1\",$AH294=TRUE,SUM(SUM(SUM(SUM($I294,$J294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AU294:$AW294)),$AR294)>$AD294),$AD294,IF(AND($Z294=\"Winter\",$AK294=\"SSP1\",$AH294=TRUE,SUM(SUM(SUM(SUM($I294,$J294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AU294:$AW294)),$AR294)<=$AD294),SUM(SUM(SUM(SUM($I294,$J294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AU294:$AW294)),$AR294),IF(AND($AK294=\"FSP1P2\",$AH294=TRUE,SUM(SUM(SUM(SUM($I294,$K294)*SUM($AI294*FctrChngDts!$B$13))*$AF294),$AR294)>$AD294),$AD294,IF(AND($AK294=\"FSP1P2\",$AH294=TRUE,SUM(SUM(SUM(SUM($I294,$K294)*SUM($AI294*FctrChngDts!$B$13))*$AF294),$AR294)<=$AD294),SUM(SUM(SUM(SUM($I294,$K294)*SUM($AI294*FctrChngDts!$B$13))*$AF294),$AR294),IF(AND($Z294=\"Summer\",$AK294=\"SSP1P2\",$AH294=TRUE,SUM(SUM(SUM(SUM($I294,$K294,$J294,$L294)*SUM($AI294*FctrChngDts!$B$13))*$AF294),$AR294)>$AD294),$AD294,IF(AND($Z294=\"Summer\",$AK294=\"SSP1P2\",$AH294=TRUE,SUM(SUM(SUM(SUM($I294,$K294,$J294,$L294)*SUM($AI294*FctrChngDts!$B$13))*$AF294),$AR294)<=$AD294),SUM(SUM(SUM(SUM($I294,$K294,$J294,$L294)*SUM($AI294*FctrChngDts!$B$13))*$AF294),$AR294),IF(AND($Z294=\"Winter\",$AK294=\"SSP1P2\",$AH294=TRUE,SUM(SUM(SUM(SUM($I294,$K294,$J294,$L294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AU294:$AW294)),$AR294)>$AD294),$AD294,IF(AND($Z294=\"Winter\",$AK294=\"SSP1P2\",$AH294=TRUE,SUM(SUM(SUM(SUM($I294,$K294,$J294,$L294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AU294:$AW294)),$AR294)<=$AD294),MIN($AD294,SUM($AL294,SUM(SUM(SUM(SUM($I294,$K294,$J294,$L294)*SUM($AI294*FctrChngDts!$B$13))*$AF294)))),IF(AND($AK294=\"FSP2\",$AH294=TRUE,SUM(SUM(SUM($AI294*FctrChngDts!$B$13)*$K294),$AR294)>$AD294),$AD294,IF(AND($AK294=\"FSP2\",$AH294=TRUE,SUM(SUM(SUM($AI294*FctrChngDts!$B$13)*$K294),$AR294)<=$AD294),SUM(SUM(SUM($AI294*FctrChngDts!$B$13)*$K294),$AR294),IF(AND($Z294=\"Summer\",$AK294=\"SSP2\",$AH294=TRUE,SUM(SUM(SUM(SUM($K294,$L294)*SUM($AI294*FctrChngDts!$B$13))*$AF294),$AR294)>$AD294),$AD294,IF(AND($Z294=\"Summer\",$AK294=\"SSP2\",$AH294=TRUE,SUM(SUM(SUM(SUM($K294,$L294)*SUM($AI294*FctrChngDts!$B$13))*$AF294),$AR294)<=$AD294),SUM(SUM(SUM(SUM($K294,$L294)*SUM($AI294*FctrChngDts!$B$13))*$AF294),$AR294),IF(AND($Z294=\"Winter\",$AK294=\"SSP2\",$AH294=TRUE,SUM(SUM(SUM(SUM($K294,$L294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AU294:$AW294)),$AR294)>$AD294),$AD294,IF(AND($Z294=\"Winter\",$AK294=\"SSP2\",$AH294=TRUE,SUM(SUM(SUM(SUM($K294,$L294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AU294:$AW294)),$AR294)<=$AD294),SUM(SUM(SUM(SUM($K294,$L294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AU294:$AW294)),$AR294),IF(AND($AK294=\"FSP2P3\",$AH294=TRUE,SUM(SUM(SUM(SUM($K294,$M294)*SUM($AI294*FctrChngDts!$B$13))*$AF294),$AR294)>$AD294),$AD294,IF(AND($AK294=\"FSP2P3\",$AH294=TRUE,SUM(SUM(SUM(SUM($K294,$M294)*SUM($AI294*FctrChngDts!$B$13))*$AF294),$AR294)<=$AD294),SUM(SUM(SUM(SUM($K294,$M294)*SUM($AI294*FctrChngDts!$B$13))*$AF294),$AR294),IF(AND($Z294=\"Summer\",$AK294=\"SSP2P3\",$AH294=TRUE,SUM(SUM(SUM(SUM($K294,$L294,$M294,$N294)*SUM($AI294*FctrChngDts!$B$13))*$AF294),$AR294)>$AD294),$AD294,IF(AND($Z294=\"Summer\",$AK294=\"SSP2P3\",$AH294=TRUE,SUM(SUM(SUM(SUM($K294,$L294,$M294,$N294)*SUM($AI294*FctrChngDts!$B$13))*$AF294),$AR294)<=$AD294),SUM(SUM(SUM(SUM($K294,$L294,$M294,$N294)*SUM($AI294*FctrChngDts!$B$13))*$AF294),$AR294),IF(AND($Z294=\"Winter\",$AK294=\"SSP2P3\",$AH294=TRUE,SUM(SUM(SUM(SUM($K294,$L294,$M294,$N294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AU294:$AW294)),$AR294)>$AD294),$AD294,IF(AND($Z294=\"Winter\",$AK294=\"SSP2P3\",$AH294=TRUE,SUM(SUM(SUM(SUM($K294,$L294,$M294,$N294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AU294:$AW294)),$AR294)<=$AD294),SUM(SUM(SUM(SUM($K294,$L294,$M294,$N294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AU294:$AW294)),$AR294),IF(AND($AK294=\"FSP3\",$AH294=TRUE,SUM(SUM(SUM($AI294*FctrChngDts!$B$13)*$M294),$AR294)>$AD294),$AD294,IF(AND($AK294=\"FSP3\",$AH294=TRUE,SUM(SUM(SUM($AI294*FctrChngDts!$B$13)*$M294),$AR294)<=$AD294),SUM(SUM(SUM($AI294*FctrChngDts!$B$13)*$M294),$AR294),IF(AND($Z294=\"Summer\",$AK294=\"SSP3\",$AH294=TRUE,SUM(SUM(SUM(SUM($M294,$N294)*SUM($AI294*FctrChngDts!$B$13))*$AF294),$AR294)>$AD294),$AD294,IF(AND($Z294=\"Summer\",$AK294=\"SSP3\",$AH294=TRUE,SUM(SUM(SUM(SUM($M294,$N294)*SUM($AI294*FctrChngDts!$B$13))*$AF294),$AR294)<=$AD294),SUM(SUM(SUM(SUM($M294,$N294)*SUM($AI294*FctrChngDts!$B$13))*$AF294),$AR294),IF(AND($Z294=\"Winter\",$AK294=\"SSP3\",$AH294=TRUE,SUM(SUM(SUM(SUM($M294,$N294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AU294:$AW294)),$AR294)>$AD294),$AD294,IF(AND($Z294=\"Winter\",$AK294=\"SSP3\",$AH294=TRUE,SUM(SUM(SUM(SUM($M294,$N294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AU294:$AW294)),$AR294)<=$AD294),SUM(SUM(SUM(SUM($M294,$N294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AU294:$AW294)),$AR294),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK294=\"FWP1\",$AH294=TRUE,SUM(SUM(SUM($AI294*FctrChngDts!$B$13)*$J294),$AU294)>$AE294),$AE294,IF(AND($AK294=\"FWP1\",$AH294=TRUE,SUM(SUM(SUM($AI294*FctrChngDts!$B$13)*$J294),$AU294)<=$AE294),SUM(SUM(SUM($AI294*FctrChngDts!$B$13)*$J294),$AU294),IF(AND($Z294=\"Winter\",$AK294=\"SSP1\",$AH294=TRUE,SUM(SUM(SUM(SUM($I294,$J294)*SUM($AI294*FctrChngDts!$B$13))*$AG294),$AU294)>$AE294),$AE294,IF(AND($Z294=\"Winter\",$AK294=\"SSP1\",$AH294=TRUE,SUM(SUM(SUM(SUM($I294,$J294)*SUM($AI294*FctrChngDts!$B$13))*$AG294),$AU294)<=$AE294),SUM(SUM(SUM(SUM($I294,$J294)*SUM($AI294*FctrChngDts!$B$13))*$AG294),$AU294),IF(AND($Z294=\"Summer\",$AK294=\"SSP1\",$AH294=TRUE,SUM(SUM(SUM(SUM($I294,$J294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AR294:$AT294)),$AU294)>$AE294),$AE294,IF(AND($Z294=\"Summer\",$AK294=\"SSP1\",$AH294=TRUE,SUM(SUM(SUM(SUM($I294,$J294)*SUM($AI294*FctrChngDts!$B$13))- SUM($AR294:$AT294)),$AU294)<=$AE294),SUM(SUM(SUM(SUM($I294,$J294)*SUM($AI294*FctrChngDts!$B$13))- SUM($AR294:$AT294)),$AU294),IF(AND($AK294=\"FWP1P2\",$AH294=TRUE,SUM(SUM(SUM(SUM($J294,$L294)*SUM($AI294*FctrChngDts!$B$13))*$AG294),$AU294)>$AE294),$AE294,IF(AND($AK294=\"FWP1P2\",$AH294=TRUE,SUM(SUM(SUM(SUM($J294,$L294)*SUM($AI294*FctrChngDts!$B$13))*$AG294),$AU294)<=$AE294),SUM(SUM(SUM(SUM($J294,$L294)*SUM($AI294*FctrChngDts!$B$13))*$AG294),$AU294),IF(AND($Z294=\"Winter\",$AK294=\"SSP1P2\",$AH294=TRUE,SUM(SUM(SUM(SUM($I294,$K294,$J294,$L294)*SUM($AI294*FctrChngDts!$B$13))*$AG294),$AU294)>$AE294),$AE294,IF(AND($Z294=\"Winter\",$AK294=\"SSP1P2\",$AH294=TRUE,SUM(SUM(SUM(SUM($I294,$K294,$J294,$L294)*SUM($AI294*FctrChngDts!$B$13))*$AG294),$AU294)<=$AE294),SUM(SUM(SUM(SUM($I294,$K294,$J294,$L294)*SUM($AI294*FctrChngDts!$B$13))*$AG294),$AU294),IF(AND($Z294=\"Summer\",$AK294=\"SSP1P2\",$AH294=TRUE,SUM(SUM(SUM(SUM($I294,$K294,$J294,$L294)*SUM($AI294*FctrChngDts!$B$13))- SUM($AR294:$AT294)),$AU294)>$AE294),$AE294,IF(AND($Z294=\"Summer\",$AK294=\"SSP1P2\",$AH294=TRUE,SUM(SUM(SUM(SUM($I294,$K294,$J294,$L294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AR294:$AT294)),$AU294)<=$AE294),SUM(SUM(SUM(SUM($I294,$K294,$J294,$L294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AR294:$AT294)),$AU294),IF(AND($AK294=\"FWP2\",$AH294=TRUE,SUM(SUM(SUM($AI294*FctrChngDts!$B$13)*$L294),$AU294)>$AE294),$AE294,IF(AND($AK294=\"FWP2\",$AH294=TRUE,SUM(SUM(SUM($AI294*FctrChngDts!$B$13)*$L294),$AU294)<=$AE294),SUM(SUM(SUM($AI294*FctrChngDts!$B$13)*$L294),$AU294),IF(AND($Z294=\"Winter\",$AK294=\"SSP2\",$AH294=TRUE,SUM(SUM(SUM(SUM($K294,$L294)*SUM($AI294*FctrChngDts!$B$13))*$AG294),$AU294)>$AE294),$AE294,IF(AND($Z294=\"Winter\",$AK294=\"SSP2\",$AH294=TRUE,SUM(SUM(SUM(SUM($K294,$L294)*SUM($AI294*FctrChngDts!$B$13))*$AG294),$AU294)<=$AE294),SUM(SUM(SUM(SUM($K294,$L294)*SUM($AI294*FctrChngDts!$B$13))*$AG294),$AU294),IF(AND($Z294=\"Summer\",$AK294=\"SSP2\",$AH294=TRUE,SUM(SUM(SUM(SUM($K294,$L294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AR294:$AT294)),$AU294)>$AE294),$AE294,IF(AND($Z294=\"Summer\",$AK294=\"SSP2\",$AH294=TRUE,SUM(SUM(SUM(SUM($K294,$L294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AR294:$AT294)),$AU294)<=$AE294),SUM(SUM(SUM(SUM($K294,$L294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AR294:$AT294)),$AU294),IF(AND($AK294=\"FWP2P3\",$AH294=TRUE,SUM(SUM(SUM(SUM($L294,$N294)*SUM($AI294*FctrChngDts!$B$13))*$AG294),$AU294)>$AE294),$AE294,IF(AND($AK294=\"FWP2P3\",$AH294=TRUE,SUM(SUM(SUM(SUM($L294,$N294)*SUM($AI294*FctrChngDts!$B$13))*$AG294),$AU294)<=$AE294),SUM(SUM(SUM(SUM($L294,$N294)*SUM($AI294*FctrChngDts!$B$13))*$AG294),$AU294),IF(AND($Z294=\"Winter\",$AK294=\"SSP2P3\",$AH294=TRUE,SUM(SUM(SUM(SUM($K294,$L294,$M294,$N294)*SUM($AI294*FctrChngDts!$B$13))*$AG294),$AU294)>$AE294),$AE294,IF(AND($Z294=\"Winter\",$AK294=\"SSP2P3\",$AH294=TRUE,SUM(SUM(SUM(SUM($K294,$L294,$M294,$N294)*SUM($AI294*FctrChngDts!$B$13))*$AG294),$AU294)<=$AE294),SUM(SUM(SUM(SUM($K294,$L294,$M294,$N294)*SUM($AI294*FctrChngDts!$B$13))*$AG294),$AU294),IF(AND($Z294=\"Summer\",$AK294=\"SSP2P3\",$AH294=TRUE,SUM(SUM(SUM(SUM($K294,$L294,$M294,$N294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AR294:$AT294)),$AU294)>$AE294),$AE294,IF(AND($Z294=\"Summer\",$AK294=\"SSP2P3\",$AH294=TRUE,SUM(SUM(SUM(SUM($K294,$L294,$M294,$N294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AR294:$AT294)),$AU294)<=$AE294),SUM(SUM(SUM(SUM($K294,$L294,$M294,$N294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AR294:$AT294)),$AU294),IF(AND($AK294=\"FWP3\",$AH294=TRUE,SUM(SUM(SUM($AI294*FctrChngDts!$B$13)*$N294),$AU294)>$AE294),$AE294,IF(AND($AK294=\"FWP3\",$AH294=TRUE,SUM(SUM(SUM($AI294*FctrChngDts!$B$13)*$N294),$AU294)<=$AE294),SUM(SUM(SUM($AI294*FctrChngDts!$B$13)*$N294),$AU294),IF(AND($Z294=\"Winter\",$AK294=\"SSP3\",$AH294=TRUE,SUM(SUM(SUM(SUM($M294,$N294)*SUM($AI294*FctrChngDts!$B$13))*$AG294),$AU294)>$AE294),$AE294,IF(AND($Z294=\"Winter\",$AK294=\"SSP3\",$AH294=TRUE,SUM(SUM(SUM(SUM($M294,$N294)*SUM($AI294*FctrChngDts!$B$13))*$AG294),$AU294)<=$AE294),SUM(SUM(SUM(SUM($M294,$N294)*SUM($AI294*FctrChngDts!$B$13))*$AG294),$AU294),IF(AND($Z294=\"Summer\",$AK294=\"SSP3\",$AH294=TRUE,SUM(SUM(SUM(SUM($M294,$N294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AR294:$AT294)),$AU294)>$AE294),$AE294,IF(AND($Z294=\"Summer\",$AK294=\"SSP3\",$AH294=TRUE,SUM(SUM(SUM(SUM($M294,$N294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AR294:$AT294)),$AU294)<=$AE294),SUM(SUM(SUM(SUM($M294,$N294)*SUM($AI294*FctrChngDts!$B$13))-SUM($AR294:$AT294)),$AU294),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I294>0,$AH294=FALSE),SUM($AR294*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I294>0,$AH294=TRUE),SUM($AX294*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I294>0,$AH294=FALSE),SUM($AS294*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I294>0,$AH294=TRUE),SUM($AY294*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I294>0,$AH294=FALSE),SUM($AT294*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I294>0,$AH294=TRUE),SUM($AZ294*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J294>0,$AH294=FALSE),SUM($AU294*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J294>0,$AH294=TRUE),SUM($BA294*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J294>0,$AH294=FALSE),SUM($AV294*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J294>0,$AH294=TRUE),SUM($BB294*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J294>0,$AH294=FALSE),SUM($AW294*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J294>0,$AH294=TRUE),SUM($BC294*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K294>0,$AH294=FALSE),SUM($AR294*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K294>0,$AH294=TRUE),SUM($AX294*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K294>0,$AH294=FALSE),SUM($AS294*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K294>0,$AH294=TRUE),SUM($AY294*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K294>0,$AH294=FALSE),SUM($AT294*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K294>0,$AH294=TRUE),SUM($AZ294*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L294>0,$AH294=FALSE),SUM($AU294*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L294>0,$AH294=TRUE),SUM($BA294*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L294>0,$AH294=FALSE),SUM($AV294*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L294>0,$AH294=TRUE),SUM($BB294*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L294>0,$AH294=FALSE),SUM($AW294*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L294>0,$AH294=TRUE),SUM($BC294*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M294>0,$AH294=FALSE),SUM($AR294*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M294>0,$AH294=TRUE),SUM($AX294*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M294>0,$AH294=FALSE),SUM($AS294*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M294>0,$AH294=TRUE),SUM($AY294*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M294>0,$AH294=FALSE),SUM($AT294*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M294>0,$AH294=TRUE),SUM($AZ294*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N294>0,$AH294=FALSE),SUM($AU294*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N294>0,$AH294=TRUE),SUM($BA294*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N294>0,$AH294=FALSE),SUM($AV294*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N294>0,$AH294=TRUE),SUM($BB294*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N294>0,$AH294=FALSE),SUM($AW294*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N294>0,$AH294=TRUE),SUM($BC294*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I294=0,0,IF(AND($I294>0,$K294>0,$AH294=FALSE),SUM($AR294/$P294*$I294),IF(AND($I294>0,$K294=0,$AH294=FALSE),$AR294,IF(AND($I294>0,$K294>0,$AH294=TRUE),ROUND(MIN($HU294,SUM(SUM($I294,$K294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA294,SUM(SUM($I294,$K294)*(FctrChngDts!$B$13)*$AI294)*$IA294)),0),IF(AND($I294>0,$K294=0,$AH294=TRUE),$AX294))))),0)","v":0},{"$f":"ROUND(IF($I294=0,0,IF(AND($I294>0,$K294>0,$AH294=FALSE),SUM($AS294/$P294*$I294),IF(AND($I294>0,$K294=0,$AH294=FALSE),$AS294,IF(AND($I294>0,$K294>0,$AH294=TRUE),ROUND(MIN(SUM($HU294-$BW294),SUM(SUM($I294,$K294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA294)*3),0),IF(AND($I294>0,$K294=0,$AH294=TRUE),$AY294))))),0)","v":0},0,{"$f":"IF($J294=0,0,IF(AND($J294>0,$L294=0,$N294=0,$AH294=FALSE,$AJ294=FALSE),ROUND(MIN($HX294,SUM($AU294,$BA294)),0),IF(AND($J294>0,$L294=0,$N294=0,$AH294=TRUE,$AJ294=FALSE),ROUND(MIN($HX294,SUM($AU294,SUM($J294*$AI294*FctrChngDts!$B$13))),0),IF(AND($J294>0,$L294>0,$N294=0,$AH294=FALSE,$AJ294=FALSE),ROUND(MIN($HX294,SUM(SUM($J294,$L294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA294,SUM(SUM($J294,$L294)*(FctrChngDts!$B$13)*$AI294)*$IA294)),0),IF(AND($J294>0,$L294>0,$N294=0,$AH294=TRUE,$AJ294=FALSE),ROUND(MIN($HX294,SUM(SUM(SUM(SUM($J294,$L294)*FctrChngDts!$C$11*$IA294),SUM(SUM($J294,$L294)*SUM(FctrChngDts!$B$13*$AI294)*$IA294)))),0),IF(AND($J294>0,$L294=0,$N294=0,$AH294=FALSE,$AJ294=TRUE),ROUND(MIN($HX294,SUM($AU294,$BA294)),0),IF(AND($J294>0,$L294=0,$N294=0,$AH294=TRUE,$AJ294=TRUE),ROUND(MIN($HX294,SUM($AU294,SUM($J294*$AI294*FctrChngDts!$B$13))),0),IF(AND($J294>0,$L294>0,$N294=0,$AH294=FALSE,$AJ294=TRUE),ROUND(MIN($HX294,SUM(SUM($J294,$L294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA294,SUM(SUM($J294,$L294)*(FctrChngDts!$B$13)*$AI294)*$IA294)),0),IF(AND($J294>0,$L294>0,$N294=0,$AH294=TRUE,$AJ294=TRUE),ROUND(MIN($HX294,SUM(SUM(SUM(SUM($J294,$L294)*FctrChngDts!$C$12*$IA294),SUM(SUM($J294,$L294)*SUM(FctrChngDts!$B$13*$AI294)*$IA294)))),0))))))))))","v":0},{"$f":"IF($J294=0,0,IF(AND($J294>0,$L294=0,$N294=0,$AH294=FALSE,$AJ294=FALSE),ROUND(MIN(SUM($HX294-$BZ294),SUM($AU294*3)),0),IF(AND($J294>0,$L294=0,$N294=0,$AH294=TRUE,$AJ294=FALSE),ROUND(MIN(SUM($HX294-$BZ294),SUM(SUM($J294,$L294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA294)*3),0),IF(AND($J294>0,$L294>0,$N294=0,$AH294=FALSE,$AJ294=FALSE),ROUND(MIN(SUM($HX294-$BZ294),SUM(SUM($J294,$L294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA294)*3),0),IF(AND($J294>0,$L294>0,$N294=0,$AH294=TRUE,$AJ294=FALSE),ROUND(MIN(SUM($HX294-$BZ294),SUM(SUM($J294,$L294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA294)*3),0),IF(AND($J294>0,$L294=0,$N294=0,$AH294=FALSE,$AJ294=TRUE),ROUND(MIN(SUM($HX294-$BZ294),SUM($AU294*3)),0),IF(AND($J294>0,$L294=0,$N294=0,$AH294=TRUE,$AJ294=TRUE),ROUND(MIN(SUM($HX294-$BZ294),SUM(SUM($J294,$L294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA294)*3),0),IF(AND($J294>0,$L294>0,$N294=0,$AH294=FALSE,$AJ294=TRUE),ROUND(MIN(SUM($HX294-$BZ294),SUM(SUM($J294,$L294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA294)*3),0),IF(AND($J294>0,$L294>0,$N294=0,$AH294=TRUE,$AJ294=TRUE),ROUND(MIN(SUM($HX294-$BZ294),SUM(SUM($J294,$L294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA294)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K294=0,0,IF(AND($I294>0,$K294>0,$M294=0,$AH294=FALSE),SUM($AR294-$BW294),IF(AND($I294=0,$K294>0,$M294>0,$AH294=FALSE),SUM($AR294/$P294*$K294),IF(AND($I294=0,$K294>0,$M294=0,$AH294=FALSE),$AR294,IF($K294=0,0,IF(AND($I294>0,$K294>0,$M294=0,$AH294=TRUE),ROUND(MIN($HV294,SUM(SUM($I294,$K294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB294,SUM(SUM($I294,$K294)*(FctrChngDts!$B$13)*$AI294)*$IB294)),0),IF(AND($I294=0,$K294>0,$M294>0,$AH294=TRUE),ROUND(MIN($HV294,SUM(SUM($I294,$K294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB294,SUM(SUM($I294,$K294)*(FctrChngDts!$B$13)*$AI294)*$IB294)),0),IF(AND($I294=0,$K294>0,$M294=0,$AH294=TRUE),$AX294)))))))),0)","v":0},{"$f":"ROUND(IF($K294=0,0,IF(AND($I294>0,$K294>0,$M294=0,$AH294=FALSE),SUM($AS294-$BX294),IF(AND($I294=0,$K294>0,$M294>0,$AH294=FALSE),SUM($AS294/$P294*$K294),IF(AND($I294=0,$K294>0,$M294=0,$AH294=FALSE),$AS294,IF($K294=0,0,IF(AND($I294>0,$K294>0,$M294=0,$AH294=TRUE),ROUND(MIN(SUM($HV294-$BW294),SUM(SUM($I294,$K294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB294)*3),0),IF(AND($I294=0,$K294>0,$M294>0,$AH294=TRUE),ROUND(MIN(SUM($HV294-$BW294),SUM(SUM($I294,$K294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB294)*3),0),IF(AND($I294=0,$K294>0,$M294=0,$AH294=TRUE),$AY294)))))))),0)","v":0},0,{"$f":"IF($L294=0,0,IF(AND($J294>0,$L294>0,$N294=0,$AH294=FALSE,$AJ294=FALSE),ROUND(MIN($HY294,SUM(SUM($J294,$L294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB294,SUM(SUM($J294,$L294)*(FctrChngDts!$B$13)*$AI294)*$IB294)),0),IF(AND($J294>0,$L294>0,$N294=0,$AH294=TRUE,$AJ294=FALSE),ROUND(MIN($HY294,SUM(SUM(SUM(SUM($J294,$L294)*FctrChngDts!$C$11*$IB294),SUM(SUM($J294,$L294)*SUM(FctrChngDts!$B$13*$AI294)*$IB294)))),0),IF(AND($J294=0,$L294>0,$N294=0,$AH294=FALSE,$AJ294=FALSE),ROUND(MIN($HY294,SUM($L294*FctrChngDts!$C$11)),0),IF(AND($J294=0,$L294>0,$N294=0,$AH294=TRUE,$AJ294=FALSE),ROUND(MIN($HY294,SUM(SUM(SUM(SUM($J294,$L294)*FctrChngDts!$C$11*$IB294),SUM(SUM($J294,$L294)*SUM(FctrChngDts!$B$13*$AI294)*$IB294)))),0),IF(AND($J294>0,$L294>0,$N294=0,$AH294=FALSE,$AJ294=TRUE),ROUND(MIN($HY294,SUM(SUM($J294,$L294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB294,SUM(SUM($J294,$L294)*(FctrChngDts!$B$13)*$AI294)*$IB294)),0),IF(AND($J294>0,$L294>0,$N294=0,$AH294=TRUE,$AJ294=TRUE),ROUND(MIN($HY294,SUM(SUM(SUM(SUM($J294,$L294)*FctrChngDts!$C$12*$IB294),SUM(SUM($J294,$L294)*SUM(FctrChngDts!$B$13*$AI294)*$IB294)))),0),IF(AND($J294=0,$L294>0,$N294=0,$AH294=FALSE,$AJ294=TRUE),ROUND(MIN($HY294,SUM($L294*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J294=0,$L294>0,$N294=0,$AH294=TRUE,$AJ294=TRUE),ROUND(MIN($HY294,SUM(SUM(SUM(SUM($J294,$L294)*FctrChngDts!$C$12*$IB294),SUM(SUM($J294,$L294)*SUM(FctrChngDts!$B$13*$AI294)*$IB294)))),0))))))))))","v":0},{"$f":"IF($L294=0,0,IF(AND($J294>0,$L294>0,$N294=0,$AH294=FALSE,$AJ294=FALSE),ROUND(MIN(SUM($HY294-$CF294),SUM(SUM($J294,$L294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB294)*3),0),IF(AND($J294>0,$L294>0,$N294=0,$AH294=TRUE,$AJ294=FALSE),ROUND(MIN(SUM($HY294-$CF294),SUM(SUM($J294,$L294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB294)*3),0),IF(AND($J294=0,$L294>0,$N294=0,$AH294=FALSE,$AJ294=FALSE),ROUND(MIN(SUM($HY294-$CF294),SUM($AU294*3)),0),IF(AND($J294=0,$L294>0,$N294=0,$AH294=TRUE,$AJ294=FALSE),ROUND(MIN(SUM($HY294-$CF294),SUM(SUM($J294,$L294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB294)*3),0),IF(AND($J294>0,$L294>0,$N294=0,$AH294=FALSE,$AJ294=TRUE),ROUND(MIN(SUM($HY294-$CF294),SUM(SUM($J294,$L294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB294)*3),0),IF(AND($J294>0,$L294>0,$N294=0,$AH294=TRUE,$AJ294=TRUE),ROUND(MIN(SUM($HY294-$CF294),SUM(SUM($J294,$L294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB294)*3),0),IF(AND($J294=0,$L294>0,$N294=0,$AH294=FALSE,$AJ294=TRUE),ROUND(MIN(SUM($HY294-$CF294),SUM($AU294*3)),0),IF(AND($J294=0,$L294>0,$N294=0,$AH294=TRUE,$AJ294=TRUE),ROUND(MIN(SUM($HY294-$CF294),SUM(SUM($J294,$L294)*IF($AJ294=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB294)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S294>0,Account!$AG$2=TRUE,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH294=FALSE),SUM(Usage!$BW294:$CB294)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V294>0,Account!$AG$2=TRUE,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH294=FALSE),SUM(Usage!$CC294:$CH294)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y294>0,Account!$AG$2=TRUE,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH294=FALSE),SUM(Usage!$CI294:$CN294)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH294=TRUE,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S294),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S294)),2)","v":0},{"$f":"ROUND(IF(OR($AH294=TRUE,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V294),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V294)),2)","v":0},{"$f":"IF(OR($AH294=TRUE,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y294),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y294))","v":0},{"$f":"ROUND(IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW294),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW294)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX294),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX294)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY294),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY294)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ294),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ294)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA294),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA294)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB294),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB294)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S294),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC294),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC294)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD294),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD294)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE294),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE294)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF294),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF294)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG294),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG294)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH294),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH294)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V294),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI294),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI294))","v":0},{"$f":"IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ294),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ294))","v":0},{"$f":"IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK294),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK294))","v":0},{"$f":"IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL294),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL294))","v":0},{"$f":"IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM294),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM294))","v":0},{"$f":"IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN294),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN294))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y294)","v":0},0,0,0,0,{"$f":"IF($DW294>IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV294*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV294*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW294-IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV294*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV294*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV294<$DW294,SUM($DW294-$DV294),0))","v":0},{"$f":"IF(OR(AND($D294<=FctrChngDts!$B$14,Usage!$E294>FctrChngDts!$B$14),AND(Usage!$D294<=FctrChngDts!$C$14,Usage!$E294>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW294),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX294),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY294),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ294),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA294),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB294),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC294),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD294),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE294),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF294),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG294),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH294),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI294)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ294)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK294)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL294)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM294)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN294)","v":0},0,{"$f":"IF(AND($S294>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E294<>\"D-CARE\",Tenant!$F294=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET294=TRUE,$S294>0,$V294=0),SUM(SUM($BW294:$CB294)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET294=TRUE,$S294>0,$V294>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW294:$CB294)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET294=TRUE,$S294>0,$V294>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW294:$CB294)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S294>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S294>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S294>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV294=TRUE,$S294>0,$V294=0),SUM(SUM($BW294:$CB294)*'CRS1'!$P$2),IF(AND($EV294=TRUE,$S294>0,$V294>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW294:$CB294)*'CRS1'!$P$2),IF(AND($EV294=TRUE,$S294>0,$V294>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW294:$CB294)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S294>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX294=TRUE,$S294>0,$V294=0),SUM(SUM($BW294:$CB294)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX294=TRUE,$S294>0,$V294>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW294:$CB294)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX294=TRUE,$S294>0,$V294>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW294:$CB294)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S294>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ294=TRUE,$S294>0),SUM(SUM($BW294:$CB294)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V294>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E294<>\"D-CARE\",Tenant!$F294=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB294=TRUE,$S294>0,$V294>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC294:$CH294)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB294=TRUE,$S294>0,$V294>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC294:$CH294)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB294=TRUE,$V294>0,$Y294>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC294:$CH294)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB294=TRUE,$V294>0,$Y294>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC294:$CH294)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB294=TRUE,$S294=0,$V294>0,$Y294=0),SUM(SUM($CC294:$CH294)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V294>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V294>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V294>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD294=TRUE,$S294>0,$V294>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC294:$CH294)*'CRS2'!$P$2),IF(AND($FD294=TRUE,$S294>0,$V294>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC294:$CH294)*'CRS2'!$P$2),IF(AND($FD294=TRUE,$V294>0,$Y294>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC294:$CH294)*'CRS2'!$P$2),IF(AND($FD294=TRUE,$V294>0,$Y294>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC294:$CH294)*'CRS2'!$P$2),IF(AND($FD294=TRUE,$S294=0,$V294>0,$Y294=0),SUM(SUM($CC294:$CH294)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V294>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF294=TRUE,$S294>0,$V294>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC294:$CH294)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF294=TRUE,$S294>0,$V294>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC294:$CH294)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF294=TRUE,$V294>0,$Y294>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC294:$CH294)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF294=TRUE,$V294>0,$Y294>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC294:$CH294)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF294=TRUE,$S294=0,$V294>0,$Y294=0),SUM(SUM($CC294:$CH294)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V294>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH294=TRUE,$V294>0),SUM(SUM($CC294:$CH294)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y294>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E294<>\"D-CARE\",Tenant!$F294=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ294=TRUE,$V294=0,$Y294>0),SUM(SUM($CI294:$CN294)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ294=TRUE,$V294>0,$Y294>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI294:$CN294)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ294=TRUE,$V294>0,$Y294>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI294:$CN294)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y294>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y294>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y294>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL294=TRUE,$V294=0,$Y294>0),SUM(SUM($CI294:$CN294)*'CRS3'!$P$2),IF(AND($FL294=TRUE,$V294>0,$Y294>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI294:$CN294)*'CRS3'!$P$2),IF(AND($FL294=TRUE,$V294>0,$Y294>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI294:$CN294)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y294>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN294=TRUE,$V294=0,$Y294>0),SUM(SUM($CI294:$CN294)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN294=TRUE,$V294>0,$Y294>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI294:$CN294)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN294=TRUE,$V294>0,$Y294>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI294:$CN294)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y294>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP294=TRUE,$Y294>0),SUM(SUM($CI294:$CN294)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR294:$FT294))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO294:$CQ294,$FR294:$FT294))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA294:$EF294)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG294:$EL294)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM294:$ER294)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV294,$CO294:$CQ294,$EA294:$ER294)/$P294)*$S294*FctrChngDts!$B$15),SUM(SUM(SUM($DV294,$CO294:$CQ294,$FR294:$FT294)/$P294)*$S294*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV294,$CO294:$CQ294,$EA294:$ER294)/$P294)*$V294*FctrChngDts!$B$15),SUM(SUM(SUM($DV294,$CO294:$CQ294,$FR294:$FT294)/$P294)*$V294*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV294,$CO294:$CQ294,$EA294:$ER294)/$P294)*$Y294*FctrChngDts!$B$15),SUM(SUM(SUM($DV294,$CO294:$CQ294,$FR294:$FT294)/$P294)*$Y294*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA294*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI294*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ294*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ294,$FU294,$GF294,$GZ294:$HE294),IF(Account!$Q$2=TRUE,SUM($DZ294,$FV294,$GF294,$GZ294:$HE294),SUM($DZ294,$ES294,$FU294:$FV294,$GF294,$GZ294:$HE294)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E294),Usage!$P294,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D294,FctrChngDts!$C$17<=Usage!$E294),SUM(FctrChngDts!$C$17-Usage!$D294),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E294),Usage!$P294,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D294,FctrChngDts!$C$19<=Usage!$E294),SUM(FctrChngDts!$C$19-Usage!$D294),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK294*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK294*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL294*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL294*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D294))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A294,Tenant!$A:$J,8,FALSE)=TRUE,$GG294<0),0,SUM(SUM(SUM($GG294/$P294*$GP294)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A294,Tenant!$A:$J,8,FALSE)=TRUE,$GG294<0),0,SUM(SUM(SUM($GG294/$P294*$GQ294)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D294))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A294,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV294*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A294,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW294*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU294:$DA294,$EU294,$EA294:$EF294,$FA294)-SUM(SUM($BW294:$CB294)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD294:$DJ294,$FC294,$EG294:$EL294,$FI294)-SUM(SUM($CC294:$CH294)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM294:$DS294,$FK294,$EM294:$ER294,$FQ294)-SUM(SUM($CI294:$CN294)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO294,$CU294:$DA294,$EU294,$EW294,$EY294,$EA294:$EF294,$FA294,$CP294,$DD294:$DJ294,$FC294,$FE294,$FG294,$EG294:$EL294,$FI294)/$P294*$S294)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO294,$CU294:$DA294,$EU294,$EW294,$EY294,$EA294:$EF294,$FA294,$CP294,$DD294:$DJ294,$FC294,$FE294,$FG294,$EG294:$EL294,$FI294)/$P294*$V294)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ294,$DM294:$DS294,$FK294,$FM294,$FO294,$EM294:$ER294,$FQ294)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D294,BslnAllctnCrrnt!$A$1<=$E294),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK294=\"FSP1\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$Q294,BslnAllctnCrrnt!$A$1<$R294),SUM(BslnAllctnCrrnt!$A$1-$Q294),IF(AND($AK294=\"FSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$Q294,BslnAllctnCrrnt!$A$1<$R294),SUM(BslnAllctnCrrnt!$A$1-$Q294),IF(AND($AK294=\"FSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),$I294,IF(AND($AK294=\"SSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$Q294,BslnAllctnCrrnt!$A$1<$R294),SUM(BslnAllctnCrrnt!$A$1-$Q294),IF(AND($AK294=\"SSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),$I294,0)))))","v":0},{"$f":"IF(AND($AK294=\"FSP1\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$Q294,BslnAllctnCrrnt!$A$1<$R294),SUM($I294-$HG294),IF(AND($AK294=\"FSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$Q294,BslnAllctnCrrnt!$A$1<$R294),SUM($I294-$HG294),IF(AND($AK294=\"FSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM($I294-$HG294),IF(AND($AK294=\"SSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$Q294,BslnAllctnCrrnt!$A$1<$R294),SUM($I294-$HG294),IF(AND($AK294=\"SSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM($I294-$HG294),0)))))","v":0},{"$f":"IF(AND($AK294=\"SSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$Q294,BslnAllctnCrrnt!$A$1<$R294),0,IF(AND(FctrChngDts!$A$2>=$D294,FctrChngDts!$B$2<$E294),IF(AND($AK294=\"SSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM(BslnAllctnCrrnt!$A$1-$T294),0),IF(AND($AK294=\"FSP2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM(BslnAllctnCrrnt!$A$1-$T294),IF(AND($AK294=\"FSP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM(BslnAllctnCrrnt!$A$1-$T294),IF(AND($AK294=\"FSP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$W294,BslnAllctnCrrnt!$A$1<$X294),$K294,IF(AND($AK294=\"FSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$Q294,BslnAllctnCrrnt!$A$1<$R294),0,IF(AND($AK294=\"FSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM(BslnAllctnCrrnt!$A$1-$T294),IF(AND($AK294=\"SSP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM(BslnAllctnCrrnt!$A$1-$T294),IF(AND($AK294=\"SSP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$W294,BslnAllctnCrrnt!$A$1<$X294),$K294,0)))))))))","v":0},{"$f":"IF(AND($AK294=\"SSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$Q294,BslnAllctnCrrnt!$A$1<$R294),SUM($K294-$HI294),IF(AND($AK294=\"SSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM($K294-$HI294),IF(AND($AK294=\"FSP2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM($K294-$HI294),IF(AND($AK294=\"FSP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM($K294-$HI294),IF(AND($AK294=\"FSP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$W294,BslnAllctnCrrnt!$A$1<$X294),SUM($K294-$HI294),IF(AND($AK294=\"FSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$Q294,BslnAllctnCrrnt!$A$1<$R294),SUM($K294-$HI294),IF(AND($AK294=\"FSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM($K294-$HI294),IF(AND($AK294=\"SSP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM($K294-$HI294),IF(AND($AK294=\"SSP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$W294,BslnAllctnCrrnt!$A$1<$X294),SUM($K294-$HI294),0)))))))))","v":0},{"$f":"IF(AND($AK294=\"FSP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),0,IF(AND($AK294=\"FSP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$W294,BslnAllctnCrrnt!$A$1<$X294),SUM(BslnAllctnCrrnt!$A$1-$W294),IF(AND($AK294=\"FSP3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$W294,BslnAllctnCrrnt!$A$1<$X294),SUM(BslnAllctnCrrnt!$A$1-$W294),0)))","v":0},{"$f":"IF(AND($AK294=\"FSP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM($M294-$HK294),IF(AND($AK294=\"FSP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$W294,BslnAllctnCrrnt!$A$1<$X294),SUM($M294-$HK294),IF(AND($AK294=\"FSP3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$W294,BslnAllctnCrrnt!$A$1<$X294),SUM($M294-$HK294),0)))","v":0},{"$f":"IF(AND($AK294=\"FWP1\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$Q294,BslnAllctnCrrnt!$A$1<$R294),SUM(BslnAllctnCrrnt!$A$1-$Q294),IF(AND($AK294=\"FWP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$Q294,BslnAllctnCrrnt!$A$1<$R294),SUM(BslnAllctnCrrnt!$A$1-$Q294),IF(AND($AK294=\"FWP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),$J294,IF(AND(FctrChngDts!$A$2>=$D294,FctrChngDts!$B$2<$E294),IF(AND($AK294=\"SSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$Q294,BslnAllctnCrrnt!$A$1<$R294),SUM(BslnAllctnCrrnt!$A$1-$Q294),0),IF(AND($AK294=\"SSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),$J294,0)))))","v":0},{"$f":"IF(AND($AK294=\"FWP1\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$Q294,BslnAllctnCrrnt!$A$1<$R294),SUM($J294-$HM294),IF(AND($AK294=\"FWP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$Q294,BslnAllctnCrrnt!$A$1<$R294),SUM($J294-$HM294),IF(AND($AK294=\"FWP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM($J294-$HM294),IF(AND($AK294=\"SSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$Q294,BslnAllctnCrrnt!$A$1<$R294),SUM($J294-$HM294),IF(AND($AK294=\"SSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM($J294-$HM294),0)))))","v":0},{"$f":"IF(AND($AK294=\"FWP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$Q294,BslnAllctnCrrnt!$A$1<$R294),0,IF(AND($AK294=\"FWP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM(BslnAllctnCrrnt!$A$1-$T294),IF(AND($AK294=\"FWP2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM(BslnAllctnCrrnt!$A$1-$T294),IF(AND($AK294=\"FWP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM(BslnAllctnCrrnt!$A$1-$T294),IF(AND($AK294=\"FWP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$W294,BslnAllctnCrrnt!$A$1<$X294),$L294,IF(AND($AK294=\"SSP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM(BslnAllctnCrrnt!$A$1-$T294),IF(AND($AK294=\"SSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$Q294,BslnAllctnCrrnt!$A$1<$R294),0,IF(AND($AK294=\"SSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM(BslnAllctnCrrnt!$A$1-$T294),0))))))))","v":0},{"$f":"IF(AND($AK294=\"FWP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$Q294,BslnAllctnCrrnt!$A$1<$R294),SUM($L294-$HO294),IF(AND($AK294=\"FWP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM($L294-$HO294),IF(AND($AK294=\"FWP2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM($L294-$HO294),IF(AND($AK294=\"FWP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM($L294-$HO294),IF(AND($AK294=\"FWP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$W294,BslnAllctnCrrnt!$A$1<$X294),SUM($L294-$HO294),IF(AND($AK294=\"SSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$Q294,BslnAllctnCrrnt!$A$1<$R294),SUM($L294-$HO294),IF(AND($AK294=\"SSP1P2\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM($L294-$HO294),0)))))))","v":0},{"$f":"IF(AND($AK294=\"FWP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),0,IF(AND($AK294=\"FWP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$W294,BslnAllctnCrrnt!$A$1<$X294),SUM(BslnAllctnCrrnt!$A$1-$W294),IF(AND($AK294=\"FWP3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$W294,BslnAllctnCrrnt!$A$1<$X294),SUM(BslnAllctnCrrnt!$A$1-$W294),IF(AND($AK294=\"SSP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),0,IF(AND($AK294=\"SSP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$W294,BslnAllctnCrrnt!$A$1<$X294),SUM(BslnAllctnCrrnt!$A$1-$W294),0)))))","v":0},{"$f":"IF(AND($AK294=\"FWP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM($N294-$HQ294),IF(AND($AK294=\"FWP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$W294,BslnAllctnCrrnt!$A$1<$X294),SUM($N294-$HQ294),IF(AND($AK294=\"FWP3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$W294,BslnAllctnCrrnt!$A$1<$X294),SUM($N294-$HQ294),IF(AND($AK294=\"SSP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$T294,BslnAllctnCrrnt!$A$1<$U294),SUM($N294-$HQ294),IF(AND($AK294=\"SSP2P3\",$HF294=TRUE,BslnAllctnCrrnt!$A$1>=$W294,BslnAllctnCrrnt!$A$1<$X294),SUM($N294-$HQ294),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[294,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G295),0,IF($F295<=$G295,SUM($G295-$F295),IF($F295>$G295,SUM((Account!$L$2-Usage!$F295)+Usage!$G295+1))))","v":0},{"$f":"IF($Q295=0,0,IF($R295=0,0,IF(AND($Q295<FctrChngDts!$A$2,$R295>=FctrChngDts!$A$2),SUM($R295-FctrChngDts!$A$2+1),IF(AND($Q295>=FctrChngDts!$A$2,$R295>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q295),IF(AND($Q295>=FctrChngDts!$A$2,$R295<FctrChngDts!$B$2),SUM($R295-$Q295+1),0)))))","v":0},{"$f":"IF($Q295=0,0,IF($R295=0,0,IF(AND($Q295<FctrChngDts!$A$2,$R295>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q295),IF(AND($Q295<FctrChngDts!$A$2,$R295<FctrChngDts!$A$2),SUM($R295-$Q295+1),IF(AND($Q295>FctrChngDts!$A$2,$R295>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R295+1),0)))))","v":0},{"$f":"IF($T295=0,0,IF($U295=0,0,IF(AND($T295<FctrChngDts!$A$2,$U295>=FctrChngDts!$A$2),SUM($U295-FctrChngDts!$A$2+1),IF(AND($T295>=FctrChngDts!$A$2,$U295<FctrChngDts!$B$2),SUM($U295-$T295+1),IF(AND($T295>=FctrChngDts!$A$2,$U295>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T295)<0),0,IF(AND($T295>=FctrChngDts!$A$2,$U295>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T295),0))))))","v":0},{"$f":"IF($T295=0,0,IF($U295=0,0,IF(AND($T295<FctrChngDts!$A$2,$U295>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T295),IF(AND($T295>=FctrChngDts!$B$2,$U295>=FctrChngDts!$B$2),SUM($U295-$T295+1),IF(AND($T295<FctrChngDts!$A$2,$U295<FctrChngDts!$A$2),SUM($U295-$T295+1),IF(AND($T295>=FctrChngDts!$A$2,$U295>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U295+1),0))))))","v":0},{"$f":"IF($W295=0,0,IF($X295=0,0,IF(AND($W295>=FctrChngDts!$A$2,$X295>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W295)<0),0,IF(AND($W295>=FctrChngDts!$A$2,$X295>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W295),IF(AND($W295>=FctrChngDts!$A$2,$X295<FctrChngDts!$B$2),SUM($X295-$W295+1),IF(AND($W295<FctrChngDts!$A$2,$X295>=FctrChngDts!$A$2),SUM($X295-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W295=0,0,IF($X295=0,0,IF(AND($W295<FctrChngDts!$A$2,$X295<FctrChngDts!$A$2),SUM($X295-$W295+1),IF(AND($W295>=FctrChngDts!$A$2,$X295>=FctrChngDts!$B$2,SUM($X295-FctrChngDts!$B$2+1)<=$Y295),SUM($X295-FctrChngDts!$B$2+1),IF(AND($W295>=FctrChngDts!$A$2,$X295>=FctrChngDts!$B$2),SUM($X295-$W295+1),IF(AND($W295<FctrChngDts!$A$2,$X295>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W295),0))))))","v":0},{"$f":"IF(AND($D295>=FctrChngDts!$C$2,$E295<FctrChngDts!$E$2),\"1\",IF(AND($D295>=FctrChngDts!$E$2,$E295<FctrChngDts!$G$2),\"2\",IF(AND($D295>=FctrChngDts!$G$2,$E295<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D295>=FctrChngDts!$D$2,,IF(AND($D295>=FctrChngDts!$C$2,$D295<=FctrChngDts!$D$2),$D295,IF(AND($D295>=FctrChngDts!$C$2,$D295>=FctrChngDts!$D$2,$E295>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D295>FctrChngDts!$D$2,,IF($D295=FctrChngDts!$D$2,$D295,IF(AND($D295>=FctrChngDts!$C$2,$E295<FctrChngDts!$D$2),$E295,IF(AND($D295>=FctrChngDts!$C$2,$E295>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D295>=FctrChngDts!$D$2,$E295>=FctrChngDts!$D$2,$E295>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E295<FctrChngDts!$D$2,$E295<=FctrChngDts!$D$2),$E295,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D295<FctrChngDts!$E$2,$E295<FctrChngDts!$E$2),,IF($D295>FctrChngDts!$F$2,,IF(AND($D295>=FctrChngDts!$E$2,$D295<=FctrChngDts!$F$2),$D295,IF(AND($D295>=FctrChngDts!$E$2,$D295>=FctrChngDts!$F$2,$E295>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D295>FctrChngDts!$F$2,,IF($E295=FctrChngDts!$F$2,$E295,IF(AND($D295<FctrChngDts!$E$2,$E295<=FctrChngDts!$F$2),$E295,IF(AND($D295>=FctrChngDts!$E$2,$E295<FctrChngDts!$F$2),$E295,IF(AND($D295>=FctrChngDts!$E$2,$E295>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D295>=FctrChngDts!$F$2,$E295>=FctrChngDts!$F$2,$E295>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D295<FctrChngDts!$G$2,$E295<FctrChngDts!$G$2),,IF($D295>FctrChngDts!$H$2,,IF(AND($D295>=FctrChngDts!$G$2,$D295<=FctrChngDts!$H$2),$D295,IF(AND($D295>=FctrChngDts!$G$2,$D295>=FctrChngDts!$H$2,$E295>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D295>FctrChngDts!$H$2,,IF($E295=FctrChngDts!$H$2,$E295,IF(AND($D295<FctrChngDts!$G$2,$E295<=FctrChngDts!$H$2),$E295,IF(AND($D295>=FctrChngDts!$G$2,$E295<FctrChngDts!$H$2),$E295,IF(AND($D295>=FctrChngDts!$G$2,$E295>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D295>=FctrChngDts!$H$2,$E295>=FctrChngDts!$H$2,$E295>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A295,Tenant!$A295:$J594,6,FALSE)","v":0},{"$f":"VLOOKUP($A295,Tenant!$A295:$J594,7,FALSE)","v":0},{"$f":"VLOOKUP($A295,Tenant!$A295:$J594,10,FALSE)","v":0},0,{"$f":"IF(AND($AK295=\"FSP2\",$AJ295=FALSE,$HF295=FALSE),SUM($K295*FctrChngDts!$C$9),IF(AND($AK295=\"FSP2\",$AJ295=TRUE,$HF295=FALSE),SUM($K295*FctrChngDts!$C$10),IF(AND($AK295=\"FSP2P3\",$AJ295=FALSE,$HF295=FALSE),SUM(SUM($K295,$M295)*FctrChngDts!$C$9),IF(AND($AK295=\"FSP2P3\",$AJ295=TRUE,$HF295=FALSE),SUM(SUM($K295,$M295)*FctrChngDts!$C$10),IF(AND($AK295=\"FSP3\",$AJ295=FALSE,$HF295=FALSE),SUM($M295*FctrChngDts!$C$9),IF(AND($AK295=\"FSP3\",$AJ295=TRUE,$HF295=FALSE),SUM($M295*FctrChngDts!$C$10),IF(AND($AK295=\"FSP1\",$AJ295=FALSE,$HF295=FALSE),SUM($I295*FctrChngDts!$C$9),IF(AND($AK295=\"FSP1\",$AJ295=TRUE,$HF295=FALSE),SUM($I295*FctrChngDts!$C$10),IF(AND($AK295=\"FSP1P2\",$AJ295=FALSE,$HF295=FALSE),SUM(SUM($I295,$K295)*FctrChngDts!$C$9),IF(AND($AK295=\"FSP1P2\",$AJ295=TRUE,$HF295=FALSE),SUM(SUM($I295,$K295)*FctrChngDts!$C$10),IF(AND($Z295=\"Summer\",$AK295=\"SSP2P3\",$AJ295=FALSE,$HF295=FALSE),SUM(SUM(SUM(SUM($K295,$M295)*FctrChngDts!$C$9),SUM(SUM($L295,$N295)*FctrChngDts!$C$11))*$AF295),IF(AND($Z295=\"Summer\",$AK295=\"SSP2P3\",$AJ295=TRUE,$HF295=FALSE),SUM(SUM(SUM(SUM($K295,$M295)*FctrChngDts!$C$10),SUM(SUM($L295,$N295)*FctrChngDts!$C$12))*$AF295),IF(AND($Z295=\"Winter\",$AK295=\"SSP2P3\",$AJ295=FALSE,$HF295=FALSE),SUM(SUM(SUM(SUM($K295,$M295)*FctrChngDts!$C$9),SUM(SUM($L295,$N295)*FctrChngDts!$C$11))-$AO295),IF(AND($Z295=\"Winter\",$AK295=\"SSP2P3\",$AJ295=TRUE,$HF295=FALSE),SUM(SUM(SUM(SUM($K295,$M295)*FctrChngDts!$C$10),SUM(SUM($L295,$N295)*FctrChngDts!$C$12))-$AO295),IF(AND($Z295=\"Summer\",$AK295=\"SSP1P2\",$AJ295=FALSE,$HF295=FALSE),SUM(SUM(SUM(SUM($I295,$K295)*FctrChngDts!$C$9),SUM(SUM($J295,$L295)*FctrChngDts!$C$11))*$AF295),IF(AND($Z295=\"Summer\",$AK295=\"SSP1P2\",$AJ295=TRUE,$HF295=FALSE),SUM(SUM(SUM(SUM($I295,$K295)*FctrChngDts!$C$10),SUM(SUM($J295,$L295)*FctrChngDts!$C$12))*$AF295),IF(AND($Z295=\"Winter\",$AK295=\"SSP1P2\",$AJ295=FALSE,$HF295=FALSE),SUM(SUM(SUM(SUM($I295,$K295)*FctrChngDts!$C$9),SUM(SUM($J295,$L295)*FctrChngDts!$C$11))-$AO295),IF(AND($Z295=\"Winter\",$AK295=\"SSP1P2\",$AJ295=TRUE,$HF295=FALSE),SUM(SUM(SUM(SUM($I295,$K295)*FctrChngDts!$C$10),SUM(SUM($J295,$L295)*FctrChngDts!$C$12))-$AO295),IF(AND($AK295=\"FSP2\",$AJ295=FALSE,$HF295=TRUE),SUM(SUM($HI295*FctrChngDts!$B$9),SUM($HJ295*FctrChngDts!$C$9)),IF(AND($AK295=\"FSP2\",$AJ295=TRUE,$HF295=TRUE),SUM(SUM($HI295*FctrChngDts!$B$10),SUM($HJ295*FctrChngDts!$C$10)),IF(AND($AK295=\"FSP2P3\",$AJ295=FALSE,$HF295=TRUE),SUM(SUM(SUM($HI295,$HK295)*FctrChngDts!$B$9),SUM(SUM($HJ295,$HL295)*FctrChngDts!$C$9)),IF(AND($AK295=\"FSP2P3\",$AJ295=TRUE,$HF295=TRUE),SUM(SUM(SUM($HI295,$HK295)*FctrChngDts!$B$10),SUM(SUM($HJ295,$HL295)*FctrChngDts!$C$10)),IF(AND($AK295=\"FSP3\",$AJ295=FALSE,$HF295=TRUE),SUM(SUM($HK295*FctrChngDts!$B$9),SUM($HL295*FctrChngDts!$C$9)),IF(AND($AK295=\"FSP3\",$AJ295=TRUE,$HF295=TRUE),SUM(SUM($HK295*FctrChngDts!$B$10),SUM($HL295*FctrChngDts!$C$10)),IF(AND($AK295=\"FSP1\",$AJ295=FALSE,$HF295=TRUE),SUM(SUM($HG295*FctrChngDts!$B$9),SUM($HH295*FctrChngDts!$C$9)),IF(AND($AK295=\"FSP1\",$AJ295=TRUE,$HF295=TRUE),SUM(SUM($HG295*FctrChngDts!$B$10),SUM($HH295*FctrChngDts!$C$10)),IF(AND($AK295=\"FSP1P2\",$AJ295=FALSE,$HF295=TRUE),SUM(SUM(SUM($HG295,$HI295)*FctrChngDts!$B$9),SUM(SUM($HH295,$HJ295)*FctrChngDts!$C$9)),IF(AND($AK295=\"FSP1P2\",$AJ295=TRUE,$HF295=TRUE),SUM(SUM(SUM($HG295,$HI295)*FctrChngDts!$B$10),SUM(SUM($HG295,$HI295)*FctrChngDts!$C$10)),IF(AND($Z295=\"Summer\",$AK295=\"SSP2P3\",$AJ295=FALSE,$HF295=TRUE),SUM(SUM(SUM(SUM($HI295,$HK295)*FctrChngDts!$B$9),SUM(SUM($HJ295,$HL295)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO295,$HQ295)*FctrChngDts!$B$11),SUM(SUM($HP295,$HR295)*FctrChngDts!$C$11))*$AF295),IF(AND($Z295=\"Summer\",$AK295=\"SSP2P3\",$AJ295=TRUE,$HF295=TRUE),SUM(SUM(SUM(SUM($HI295,$HK295)*FctrChngDts!$B$10),SUM(SUM($HJ295,$HL295)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO295,$HQ295)*FctrChngDts!$B$12),SUM(SUM($HP295,$HR295)*FctrChngDts!$C$12))*$AF295),IF(AND($Z295=\"Winter\",$AK295=\"SSP2P3\",$AJ295=FALSE,$HF295=TRUE),SUM(SUM(SUM(SUM($HI295,$HK295)*FctrChngDts!$B$9),SUM(SUM($HJ295,$HL295)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO295,$HQ295)*FctrChngDts!$B$11),SUM(SUM($HP295,$HR295)*FctrChngDts!$C$11))-$AO295),IF(AND($Z295=\"Winter\",$AK295=\"SSP2P3\",$AJ295=TRUE,$HF295=TRUE),SUM(SUM(SUM(SUM($HI295,$HK295)*FctrChngDts!$B$10),SUM(SUM($HO295,$HQ295)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO295,$HQ295)*FctrChngDts!$B$12),SUM(SUM($HP295,$HR295)*FctrChngDts!$C$12))-$AO295),IF(AND($Z295=\"Summer\",$AK295=\"SSP1P2\",$AJ295=FALSE,$HF295=TRUE),SUM(SUM(SUM(SUM($HG295,$HI295)*FctrChngDts!$B$9),SUM(SUM($HH295,$HJ295)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM295,$HO295)*FctrChngDts!$B$11),SUM(SUM($HN295,$HP295)*FctrChngDts!$C$11))*$AF295),IF(AND($Z295=\"Summer\",$AK295=\"SSP1P2\",$AJ295=TRUE,$HF295=TRUE),SUM(SUM(SUM(SUM($HG295,$HI295)*FctrChngDts!$B$10),SUM(SUM($HH295,$HJ295)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM295,$HO295)*FctrChngDts!$B$12),SUM(SUM($HN295,$HP295)*FctrChngDts!$C$12))*$AF295),IF(AND($Z295=\"Winter\",$AK295=\"SSP1P2\",$AJ295=FALSE,$HF295=TRUE),SUM(SUM(SUM(SUM($HG295,$HI295)*FctrChngDts!$B$9),SUM(SUM($HH295,$HJ295)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM295,$HO295)*FctrChngDts!$B$11),SUM(SUM($HN295,$HP295)*FctrChngDts!$C$11))-$AO295),IF(AND($Z295=\"Winter\",$AK295=\"SSP1P2\",$AJ295=TRUE,$HF295=TRUE),SUM(SUM(SUM(SUM($HG295,$HI295)*FctrChngDts!$B$10),SUM(SUM($HH295,$HJ295)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM295,$HO295)*FctrChngDts!$B$12),SUM(SUM($HN295,$HP295)*FctrChngDts!$C$12))-$AO295),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK295=\"FWP1\",$AJ295=FALSE,$HF295=FALSE),SUM($J295*FctrChngDts!$C$11),IF(AND($AK295=\"FWP1\",$AJ295=TRUE,$HF295=FALSE),SUM($J295*FctrChngDts!$C$12),IF(AND($AK295=\"FWP1P2\",$AJ295=FALSE,$HF295=FALSE),SUM(SUM($J295,$L295)*FctrChngDts!$C$11),IF(AND($AK295=\"FWP1P2\",$AJ295=TRUE,$HF295=FALSE),SUM(SUM($J295,$L295)*FctrChngDts!$C$12),IF(AND($AK295=\"FWP2\",$AJ295=FALSE,$HF295=FALSE),SUM($L295*FctrChngDts!$C$11),IF(AND($AK295=\"FWP2\",$AJ295=TRUE,$HF295=FALSE),SUM($L295*FctrChngDts!$C$12),IF(AND($AK295=\"FWP2P3\",$AJ295=FALSE,$HF295=FALSE),SUM(SUM($L295,$N295)*FctrChngDts!$C$11),IF(AND($AK295=\"FWP2P3\",$AJ295=TRUE,$HF295=FALSE),SUM(SUM($L295,$N295)*FctrChngDts!$C$12),IF(AND($AK295=\"FWP3\",$AJ295=FALSE,$HF295=FALSE),SUM($N295*FctrChngDts!$C$11),IF(AND($AK295=\"FWP3\",$AJ295=TRUE,$HF295=FALSE),SUM($N295*FctrChngDts!$C$12),IF(AND($Z295=\"Winter\",$AK295=\"SSP1P2\",$AJ295=FALSE,$HF295=FALSE),SUM(SUM(SUM($I295,$K295)*FctrChngDts!$C$9),SUM(SUM($J295,$L295)*FctrChngDts!$C$11))*$AG295,IF(AND($Z295=\"Winter\",$AK295=\"SSP1P2\",$AJ295=TRUE,$HF295=FALSE),SUM(SUM(SUM($I295,$K295)*FctrChngDts!$B$10),SUM(SUM($J295,$L295)*FctrChngDts!$B$12))*$AG295,IF(AND($Z295=\"Summer\",$AK295=\"SSP1P2\",$AJ295=FALSE,$HF295=FALSE),SUM(SUM(SUM($I295,$K295)*FctrChngDts!$B$9),SUM(SUM($J295,$L295)*FctrChngDts!$B$11))-$AJ295,IF(AND($Z295=\"Summer\",$AK295=\"SSP1P2\",$AJ295=TRUE,$HF295=FALSE),SUM(SUM(SUM($I295,$K295)*FctrChngDts!$C$10),SUM(SUM($J295,$L295)*FctrChngDts!$C$12))-$AJ295,IF(AND($Z295=\"Winter\",$AK295=\"SSP2P3\",$AJ295=FALSE,$HF295=FALSE),SUM(SUM(SUM($K295,$M295)*FctrChngDts!$C$9),SUM(SUM($L295,$N295)*FctrChngDts!$C$11))*$AG295,IF(AND($Z295=\"Winter\",$AK295=\"SSP2P3\",$AJ295=TRUE,$HF295=FALSE),SUM(SUM(SUM($K295,$M295)*FctrChngDts!$C$10),SUM(SUM($L295,$N295)*FctrChngDts!$C$12))*$AG295,IF(AND($Z295=\"Summer\",$AK295=\"SSP2P3\",$AJ295=FALSE,$HF295=FALSE),SUM(SUM(SUM($K295,$M295)*FctrChngDts!$C$9),SUM(SUM($L295,$N295)*FctrChngDts!$C$11))-$AJ295,IF(AND($Z295=\"Summer\",$AK295=\"SSP2P3\",$AJ295=TRUE,$HF295=FALSE),SUM(SUM(SUM($K295,$M295)*FctrChngDts!$C$10),SUM(SUM($L295,$N295)*FctrChngDts!$C$12))-$AJ295,IF(AND($AK295=\"FWP1\",$AJ295=FALSE,$HF295=TRUE),SUM(SUM($HM295*FctrChngDts!$B$11),SUM($HN295*FctrChngDts!$C$11)),IF(AND($AK295=\"FWP1\",$AJ295=TRUE,$HF295=TRUE),SUM(SUM($HM295*FctrChngDts!$B$12),SUM($HN295*FctrChngDts!$C$12)),IF(AND($AK295=\"FWP1P2\",$AJ295=FALSE,$HF295=TRUE),SUM(SUM(SUM($HM295,$HO295)*FctrChngDts!$B$11),SUM(SUM($HN295,$HP295)*FctrChngDts!$C$11)),IF(AND($AK295=\"FWP1P2\",$AJ295=TRUE,$HF295=TRUE),SUM(SUM(SUM($HM295,$KP295)*FctrChngDts!$C$12),SUM(SUM($HN295,$HP295)*FctrChngDts!$C$12)),IF(AND($AK295=\"FWP2\",$AJ295=FALSE,$HF295=TRUE),SUM(SUM($HO295*FctrChngDts!$B$11),SUM($HO295*FctrChngDts!$C$11)),IF(AND($AK295=\"FWP2\",$AJ295=TRUE,$HF295=TRUE),SUM(SUM($HO295*FctrChngDts!$B$12),SUM($HO295*FctrChngDts!$C$12)),IF(AND($AK295=\"FWP2P3\",$AJ295=FALSE,$HF295=TRUE),SUM(SUM(SUM($HO295,$HQ295)*FctrChngDts!$C$11),SUM(SUM($HP295,$HR295)*FctrChngDts!$C$11)),IF(AND($AK295=\"FWP2P3\",$AJ295=TRUE,$HF295=TRUE),SUM(SUM(SUM($HO295,$HQ295)*FctrChngDts!$C$12),SUM(SUM($HP295,$HR295)*FctrChngDts!$C$12)),IF(AND($AK295=\"FWP3\",$AJ295=FALSE,$HF295=TRUE),SUM(SUM($HQ295*FctrChngDts!$B$11),SUM($HR295*FctrChngDts!$C$11)),IF(AND($AK295=\"FWP3\",$AJ295=TRUE,$HF295=TRUE),SUM(SUM($HQ295*FctrChngDts!$B$12),SUM($HR295*FctrChngDts!$C$12)),IF(AND($Z295=\"Winter\",$AK295=\"SSP1P2\",$AJ295=FALSE,$HF295=TRUE),SUM(SUM(SUM(SUM($HG295,$HI295)*FctrChngDts!$B$9),SUM(SUM($HH295,$HJ295)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM295,$HO295)*FctrChngDts!$B$11),SUM(SUM($HN295,$HP295)*FctrChngDts!$C$11))*$AG295),IF(AND($Z295=\"Winter\",$AK295=\"SSP1P2\",$AJ295=TRUE,$HF295=TRUE),SUM(SUM(SUM(SUM($HG295,$HI295)*FctrChngDts!$B$10), SUM(SUM($HH295,$HJ295)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM295,$HO295)*FctrChngDts!$B$12),SUM(SUM($HN295,$HP295)*FctrChngDts!$C$12))*$AG295),IF(AND($Z295=\"Summer\",$AK295=\"SSP1P2\",$AJ295=FALSE,$HF295=TRUE),SUM(SUM(SUM(SUM($HG295,$HI295)*FctrChngDts!$B$9),SUM(SUM($HH295,$HJ295)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM295,$HO295)*FctrChngDts!$B$11),SUM(SUM($HN295,$HP295)*FctrChngDts!$C$11))-$AJ295),IF(AND($Z295=\"Summer\",$AK295=\"SSP1P2\",$AJ295=TRUE,$HF295=TRUE),SUM(SUM(SUM(SUM($HG295,$HI295)*FctrChngDts!$B$10),SUM(SUM($HH295,$HJ295)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM295,$HO295)*FctrChngDts!$B$12),SUM(SUM($HN295,$HP295)*FctrChngDts!$C$12))-$AJ295),IF(AND($Z295=\"Winter\",$AK295=\"SSP2P3\",$AJ295=FALSE,$HF295=TRUE),SUM(SUM(SUM(SUM($HI295,$HK295)*FctrChngDts!$B$9),SUM(SUM($HJ295,$HL295)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO295,$HQ295)*FctrChngDts!$B$11),SUM(SUM($HP295,$HR295)*FctrChngDts!$C$11))*$AG295),IF(AND($Z295=\"Winter\",$AK295=\"SSP2P3\",$AJ295=TRUE,$HF295=TRUE),SUM(SUM(SUM(SUM($HI295,$HK295)*FctrChngDts!$B$10), SUM(SUM($HJ295,$HL295)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO295,$HQ295)*FctrChngDts!$B$12),SUM(SUM($HP295,$HR295)*FctrChngDts!$C$12))*$AG295),IF(AND($Z295=\"Summer\",$AK295=\"SSP2P3\",$AJ295=FALSE,$HF295=TRUE),SUM(SUM(SUM(SUM($HI295,$HK295)*FctrChngDts!$B$9),SUM(SUM($HJ295,$HL295)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO295,$HQ295)*FctrChngDts!$B$11),SUM(SUM($HP295,$HR295)*FctrChngDts!$C$11))-$AJ295),IF(AND($Z295=\"Summer\",$AK295=\"SSP2P3\",$AJ295=TRUE,$HF295=TRUE),SUM(SUM(SUM(SUM($HI295,$HK295)*FctrChngDts!$B$10), SUM(SUM($HJ295,$HL295)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO295,$HQ295)*FctrChngDts!$B$12),SUM(SUM($HP295,$HR295)*FctrChngDts!$C$12))-$AJ295),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK295=\"FSP1\",$AH295=TRUE,SUM(SUM(SUM($AI295*FctrChngDts!$B$13)*I295),$AR295)>$AD295),$AD295,IF(AND($AK295=\"FSP1\",$AH295=TRUE,SUM(SUM(SUM($AI295*FctrChngDts!$B$13)*$I295),$AR295)<=$AD295),SUM(SUM(SUM($AI295*FctrChngDts!$B$13)*$I295),$AR295),IF(AND($Z295=\"Summer\",$AK295=\"SSP1\",$AH295=TRUE,SUM(SUM(SUM(SUM($I295,$J295)*SUM($AI295*FctrChngDts!$B$13))*$AF295),$AR295)>$AD295),$AD295,IF(AND($Z295=\"Summer\",$AK295=\"SSP1\",$AH295=TRUE,SUM(SUM(SUM(SUM($I295,$J295)*SUM($AI295*FctrChngDts!$B$13))*$AF295),$AR295)<=$AD295),SUM(SUM(SUM(SUM($I295,$J295)*SUM($AI295*FctrChngDts!$B$13))*$AF295),$AR295),IF(AND($Z295=\"Winter\",$AK295=\"SSP1\",$AH295=TRUE,SUM(SUM(SUM(SUM($I295,$J295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AU295:$AW295)),$AR295)>$AD295),$AD295,IF(AND($Z295=\"Winter\",$AK295=\"SSP1\",$AH295=TRUE,SUM(SUM(SUM(SUM($I295,$J295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AU295:$AW295)),$AR295)<=$AD295),SUM(SUM(SUM(SUM($I295,$J295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AU295:$AW295)),$AR295),IF(AND($AK295=\"FSP1P2\",$AH295=TRUE,SUM(SUM(SUM(SUM($I295,$K295)*SUM($AI295*FctrChngDts!$B$13))*$AF295),$AR295)>$AD295),$AD295,IF(AND($AK295=\"FSP1P2\",$AH295=TRUE,SUM(SUM(SUM(SUM($I295,$K295)*SUM($AI295*FctrChngDts!$B$13))*$AF295),$AR295)<=$AD295),SUM(SUM(SUM(SUM($I295,$K295)*SUM($AI295*FctrChngDts!$B$13))*$AF295),$AR295),IF(AND($Z295=\"Summer\",$AK295=\"SSP1P2\",$AH295=TRUE,SUM(SUM(SUM(SUM($I295,$K295,$J295,$L295)*SUM($AI295*FctrChngDts!$B$13))*$AF295),$AR295)>$AD295),$AD295,IF(AND($Z295=\"Summer\",$AK295=\"SSP1P2\",$AH295=TRUE,SUM(SUM(SUM(SUM($I295,$K295,$J295,$L295)*SUM($AI295*FctrChngDts!$B$13))*$AF295),$AR295)<=$AD295),SUM(SUM(SUM(SUM($I295,$K295,$J295,$L295)*SUM($AI295*FctrChngDts!$B$13))*$AF295),$AR295),IF(AND($Z295=\"Winter\",$AK295=\"SSP1P2\",$AH295=TRUE,SUM(SUM(SUM(SUM($I295,$K295,$J295,$L295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AU295:$AW295)),$AR295)>$AD295),$AD295,IF(AND($Z295=\"Winter\",$AK295=\"SSP1P2\",$AH295=TRUE,SUM(SUM(SUM(SUM($I295,$K295,$J295,$L295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AU295:$AW295)),$AR295)<=$AD295),MIN($AD295,SUM($AL295,SUM(SUM(SUM(SUM($I295,$K295,$J295,$L295)*SUM($AI295*FctrChngDts!$B$13))*$AF295)))),IF(AND($AK295=\"FSP2\",$AH295=TRUE,SUM(SUM(SUM($AI295*FctrChngDts!$B$13)*$K295),$AR295)>$AD295),$AD295,IF(AND($AK295=\"FSP2\",$AH295=TRUE,SUM(SUM(SUM($AI295*FctrChngDts!$B$13)*$K295),$AR295)<=$AD295),SUM(SUM(SUM($AI295*FctrChngDts!$B$13)*$K295),$AR295),IF(AND($Z295=\"Summer\",$AK295=\"SSP2\",$AH295=TRUE,SUM(SUM(SUM(SUM($K295,$L295)*SUM($AI295*FctrChngDts!$B$13))*$AF295),$AR295)>$AD295),$AD295,IF(AND($Z295=\"Summer\",$AK295=\"SSP2\",$AH295=TRUE,SUM(SUM(SUM(SUM($K295,$L295)*SUM($AI295*FctrChngDts!$B$13))*$AF295),$AR295)<=$AD295),SUM(SUM(SUM(SUM($K295,$L295)*SUM($AI295*FctrChngDts!$B$13))*$AF295),$AR295),IF(AND($Z295=\"Winter\",$AK295=\"SSP2\",$AH295=TRUE,SUM(SUM(SUM(SUM($K295,$L295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AU295:$AW295)),$AR295)>$AD295),$AD295,IF(AND($Z295=\"Winter\",$AK295=\"SSP2\",$AH295=TRUE,SUM(SUM(SUM(SUM($K295,$L295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AU295:$AW295)),$AR295)<=$AD295),SUM(SUM(SUM(SUM($K295,$L295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AU295:$AW295)),$AR295),IF(AND($AK295=\"FSP2P3\",$AH295=TRUE,SUM(SUM(SUM(SUM($K295,$M295)*SUM($AI295*FctrChngDts!$B$13))*$AF295),$AR295)>$AD295),$AD295,IF(AND($AK295=\"FSP2P3\",$AH295=TRUE,SUM(SUM(SUM(SUM($K295,$M295)*SUM($AI295*FctrChngDts!$B$13))*$AF295),$AR295)<=$AD295),SUM(SUM(SUM(SUM($K295,$M295)*SUM($AI295*FctrChngDts!$B$13))*$AF295),$AR295),IF(AND($Z295=\"Summer\",$AK295=\"SSP2P3\",$AH295=TRUE,SUM(SUM(SUM(SUM($K295,$L295,$M295,$N295)*SUM($AI295*FctrChngDts!$B$13))*$AF295),$AR295)>$AD295),$AD295,IF(AND($Z295=\"Summer\",$AK295=\"SSP2P3\",$AH295=TRUE,SUM(SUM(SUM(SUM($K295,$L295,$M295,$N295)*SUM($AI295*FctrChngDts!$B$13))*$AF295),$AR295)<=$AD295),SUM(SUM(SUM(SUM($K295,$L295,$M295,$N295)*SUM($AI295*FctrChngDts!$B$13))*$AF295),$AR295),IF(AND($Z295=\"Winter\",$AK295=\"SSP2P3\",$AH295=TRUE,SUM(SUM(SUM(SUM($K295,$L295,$M295,$N295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AU295:$AW295)),$AR295)>$AD295),$AD295,IF(AND($Z295=\"Winter\",$AK295=\"SSP2P3\",$AH295=TRUE,SUM(SUM(SUM(SUM($K295,$L295,$M295,$N295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AU295:$AW295)),$AR295)<=$AD295),SUM(SUM(SUM(SUM($K295,$L295,$M295,$N295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AU295:$AW295)),$AR295),IF(AND($AK295=\"FSP3\",$AH295=TRUE,SUM(SUM(SUM($AI295*FctrChngDts!$B$13)*$M295),$AR295)>$AD295),$AD295,IF(AND($AK295=\"FSP3\",$AH295=TRUE,SUM(SUM(SUM($AI295*FctrChngDts!$B$13)*$M295),$AR295)<=$AD295),SUM(SUM(SUM($AI295*FctrChngDts!$B$13)*$M295),$AR295),IF(AND($Z295=\"Summer\",$AK295=\"SSP3\",$AH295=TRUE,SUM(SUM(SUM(SUM($M295,$N295)*SUM($AI295*FctrChngDts!$B$13))*$AF295),$AR295)>$AD295),$AD295,IF(AND($Z295=\"Summer\",$AK295=\"SSP3\",$AH295=TRUE,SUM(SUM(SUM(SUM($M295,$N295)*SUM($AI295*FctrChngDts!$B$13))*$AF295),$AR295)<=$AD295),SUM(SUM(SUM(SUM($M295,$N295)*SUM($AI295*FctrChngDts!$B$13))*$AF295),$AR295),IF(AND($Z295=\"Winter\",$AK295=\"SSP3\",$AH295=TRUE,SUM(SUM(SUM(SUM($M295,$N295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AU295:$AW295)),$AR295)>$AD295),$AD295,IF(AND($Z295=\"Winter\",$AK295=\"SSP3\",$AH295=TRUE,SUM(SUM(SUM(SUM($M295,$N295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AU295:$AW295)),$AR295)<=$AD295),SUM(SUM(SUM(SUM($M295,$N295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AU295:$AW295)),$AR295),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK295=\"FWP1\",$AH295=TRUE,SUM(SUM(SUM($AI295*FctrChngDts!$B$13)*$J295),$AU295)>$AE295),$AE295,IF(AND($AK295=\"FWP1\",$AH295=TRUE,SUM(SUM(SUM($AI295*FctrChngDts!$B$13)*$J295),$AU295)<=$AE295),SUM(SUM(SUM($AI295*FctrChngDts!$B$13)*$J295),$AU295),IF(AND($Z295=\"Winter\",$AK295=\"SSP1\",$AH295=TRUE,SUM(SUM(SUM(SUM($I295,$J295)*SUM($AI295*FctrChngDts!$B$13))*$AG295),$AU295)>$AE295),$AE295,IF(AND($Z295=\"Winter\",$AK295=\"SSP1\",$AH295=TRUE,SUM(SUM(SUM(SUM($I295,$J295)*SUM($AI295*FctrChngDts!$B$13))*$AG295),$AU295)<=$AE295),SUM(SUM(SUM(SUM($I295,$J295)*SUM($AI295*FctrChngDts!$B$13))*$AG295),$AU295),IF(AND($Z295=\"Summer\",$AK295=\"SSP1\",$AH295=TRUE,SUM(SUM(SUM(SUM($I295,$J295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AR295:$AT295)),$AU295)>$AE295),$AE295,IF(AND($Z295=\"Summer\",$AK295=\"SSP1\",$AH295=TRUE,SUM(SUM(SUM(SUM($I295,$J295)*SUM($AI295*FctrChngDts!$B$13))- SUM($AR295:$AT295)),$AU295)<=$AE295),SUM(SUM(SUM(SUM($I295,$J295)*SUM($AI295*FctrChngDts!$B$13))- SUM($AR295:$AT295)),$AU295),IF(AND($AK295=\"FWP1P2\",$AH295=TRUE,SUM(SUM(SUM(SUM($J295,$L295)*SUM($AI295*FctrChngDts!$B$13))*$AG295),$AU295)>$AE295),$AE295,IF(AND($AK295=\"FWP1P2\",$AH295=TRUE,SUM(SUM(SUM(SUM($J295,$L295)*SUM($AI295*FctrChngDts!$B$13))*$AG295),$AU295)<=$AE295),SUM(SUM(SUM(SUM($J295,$L295)*SUM($AI295*FctrChngDts!$B$13))*$AG295),$AU295),IF(AND($Z295=\"Winter\",$AK295=\"SSP1P2\",$AH295=TRUE,SUM(SUM(SUM(SUM($I295,$K295,$J295,$L295)*SUM($AI295*FctrChngDts!$B$13))*$AG295),$AU295)>$AE295),$AE295,IF(AND($Z295=\"Winter\",$AK295=\"SSP1P2\",$AH295=TRUE,SUM(SUM(SUM(SUM($I295,$K295,$J295,$L295)*SUM($AI295*FctrChngDts!$B$13))*$AG295),$AU295)<=$AE295),SUM(SUM(SUM(SUM($I295,$K295,$J295,$L295)*SUM($AI295*FctrChngDts!$B$13))*$AG295),$AU295),IF(AND($Z295=\"Summer\",$AK295=\"SSP1P2\",$AH295=TRUE,SUM(SUM(SUM(SUM($I295,$K295,$J295,$L295)*SUM($AI295*FctrChngDts!$B$13))- SUM($AR295:$AT295)),$AU295)>$AE295),$AE295,IF(AND($Z295=\"Summer\",$AK295=\"SSP1P2\",$AH295=TRUE,SUM(SUM(SUM(SUM($I295,$K295,$J295,$L295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AR295:$AT295)),$AU295)<=$AE295),SUM(SUM(SUM(SUM($I295,$K295,$J295,$L295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AR295:$AT295)),$AU295),IF(AND($AK295=\"FWP2\",$AH295=TRUE,SUM(SUM(SUM($AI295*FctrChngDts!$B$13)*$L295),$AU295)>$AE295),$AE295,IF(AND($AK295=\"FWP2\",$AH295=TRUE,SUM(SUM(SUM($AI295*FctrChngDts!$B$13)*$L295),$AU295)<=$AE295),SUM(SUM(SUM($AI295*FctrChngDts!$B$13)*$L295),$AU295),IF(AND($Z295=\"Winter\",$AK295=\"SSP2\",$AH295=TRUE,SUM(SUM(SUM(SUM($K295,$L295)*SUM($AI295*FctrChngDts!$B$13))*$AG295),$AU295)>$AE295),$AE295,IF(AND($Z295=\"Winter\",$AK295=\"SSP2\",$AH295=TRUE,SUM(SUM(SUM(SUM($K295,$L295)*SUM($AI295*FctrChngDts!$B$13))*$AG295),$AU295)<=$AE295),SUM(SUM(SUM(SUM($K295,$L295)*SUM($AI295*FctrChngDts!$B$13))*$AG295),$AU295),IF(AND($Z295=\"Summer\",$AK295=\"SSP2\",$AH295=TRUE,SUM(SUM(SUM(SUM($K295,$L295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AR295:$AT295)),$AU295)>$AE295),$AE295,IF(AND($Z295=\"Summer\",$AK295=\"SSP2\",$AH295=TRUE,SUM(SUM(SUM(SUM($K295,$L295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AR295:$AT295)),$AU295)<=$AE295),SUM(SUM(SUM(SUM($K295,$L295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AR295:$AT295)),$AU295),IF(AND($AK295=\"FWP2P3\",$AH295=TRUE,SUM(SUM(SUM(SUM($L295,$N295)*SUM($AI295*FctrChngDts!$B$13))*$AG295),$AU295)>$AE295),$AE295,IF(AND($AK295=\"FWP2P3\",$AH295=TRUE,SUM(SUM(SUM(SUM($L295,$N295)*SUM($AI295*FctrChngDts!$B$13))*$AG295),$AU295)<=$AE295),SUM(SUM(SUM(SUM($L295,$N295)*SUM($AI295*FctrChngDts!$B$13))*$AG295),$AU295),IF(AND($Z295=\"Winter\",$AK295=\"SSP2P3\",$AH295=TRUE,SUM(SUM(SUM(SUM($K295,$L295,$M295,$N295)*SUM($AI295*FctrChngDts!$B$13))*$AG295),$AU295)>$AE295),$AE295,IF(AND($Z295=\"Winter\",$AK295=\"SSP2P3\",$AH295=TRUE,SUM(SUM(SUM(SUM($K295,$L295,$M295,$N295)*SUM($AI295*FctrChngDts!$B$13))*$AG295),$AU295)<=$AE295),SUM(SUM(SUM(SUM($K295,$L295,$M295,$N295)*SUM($AI295*FctrChngDts!$B$13))*$AG295),$AU295),IF(AND($Z295=\"Summer\",$AK295=\"SSP2P3\",$AH295=TRUE,SUM(SUM(SUM(SUM($K295,$L295,$M295,$N295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AR295:$AT295)),$AU295)>$AE295),$AE295,IF(AND($Z295=\"Summer\",$AK295=\"SSP2P3\",$AH295=TRUE,SUM(SUM(SUM(SUM($K295,$L295,$M295,$N295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AR295:$AT295)),$AU295)<=$AE295),SUM(SUM(SUM(SUM($K295,$L295,$M295,$N295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AR295:$AT295)),$AU295),IF(AND($AK295=\"FWP3\",$AH295=TRUE,SUM(SUM(SUM($AI295*FctrChngDts!$B$13)*$N295),$AU295)>$AE295),$AE295,IF(AND($AK295=\"FWP3\",$AH295=TRUE,SUM(SUM(SUM($AI295*FctrChngDts!$B$13)*$N295),$AU295)<=$AE295),SUM(SUM(SUM($AI295*FctrChngDts!$B$13)*$N295),$AU295),IF(AND($Z295=\"Winter\",$AK295=\"SSP3\",$AH295=TRUE,SUM(SUM(SUM(SUM($M295,$N295)*SUM($AI295*FctrChngDts!$B$13))*$AG295),$AU295)>$AE295),$AE295,IF(AND($Z295=\"Winter\",$AK295=\"SSP3\",$AH295=TRUE,SUM(SUM(SUM(SUM($M295,$N295)*SUM($AI295*FctrChngDts!$B$13))*$AG295),$AU295)<=$AE295),SUM(SUM(SUM(SUM($M295,$N295)*SUM($AI295*FctrChngDts!$B$13))*$AG295),$AU295),IF(AND($Z295=\"Summer\",$AK295=\"SSP3\",$AH295=TRUE,SUM(SUM(SUM(SUM($M295,$N295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AR295:$AT295)),$AU295)>$AE295),$AE295,IF(AND($Z295=\"Summer\",$AK295=\"SSP3\",$AH295=TRUE,SUM(SUM(SUM(SUM($M295,$N295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AR295:$AT295)),$AU295)<=$AE295),SUM(SUM(SUM(SUM($M295,$N295)*SUM($AI295*FctrChngDts!$B$13))-SUM($AR295:$AT295)),$AU295),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I295>0,$AH295=FALSE),SUM($AR295*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I295>0,$AH295=TRUE),SUM($AX295*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I295>0,$AH295=FALSE),SUM($AS295*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I295>0,$AH295=TRUE),SUM($AY295*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I295>0,$AH295=FALSE),SUM($AT295*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I295>0,$AH295=TRUE),SUM($AZ295*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J295>0,$AH295=FALSE),SUM($AU295*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J295>0,$AH295=TRUE),SUM($BA295*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J295>0,$AH295=FALSE),SUM($AV295*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J295>0,$AH295=TRUE),SUM($BB295*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J295>0,$AH295=FALSE),SUM($AW295*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J295>0,$AH295=TRUE),SUM($BC295*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K295>0,$AH295=FALSE),SUM($AR295*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K295>0,$AH295=TRUE),SUM($AX295*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K295>0,$AH295=FALSE),SUM($AS295*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K295>0,$AH295=TRUE),SUM($AY295*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K295>0,$AH295=FALSE),SUM($AT295*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K295>0,$AH295=TRUE),SUM($AZ295*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L295>0,$AH295=FALSE),SUM($AU295*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L295>0,$AH295=TRUE),SUM($BA295*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L295>0,$AH295=FALSE),SUM($AV295*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L295>0,$AH295=TRUE),SUM($BB295*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L295>0,$AH295=FALSE),SUM($AW295*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L295>0,$AH295=TRUE),SUM($BC295*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M295>0,$AH295=FALSE),SUM($AR295*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M295>0,$AH295=TRUE),SUM($AX295*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M295>0,$AH295=FALSE),SUM($AS295*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M295>0,$AH295=TRUE),SUM($AY295*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M295>0,$AH295=FALSE),SUM($AT295*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M295>0,$AH295=TRUE),SUM($AZ295*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N295>0,$AH295=FALSE),SUM($AU295*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N295>0,$AH295=TRUE),SUM($BA295*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N295>0,$AH295=FALSE),SUM($AV295*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N295>0,$AH295=TRUE),SUM($BB295*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N295>0,$AH295=FALSE),SUM($AW295*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N295>0,$AH295=TRUE),SUM($BC295*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I295=0,0,IF(AND($I295>0,$K295>0,$AH295=FALSE),SUM($AR295/$P295*$I295),IF(AND($I295>0,$K295=0,$AH295=FALSE),$AR295,IF(AND($I295>0,$K295>0,$AH295=TRUE),ROUND(MIN($HU295,SUM(SUM($I295,$K295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA295,SUM(SUM($I295,$K295)*(FctrChngDts!$B$13)*$AI295)*$IA295)),0),IF(AND($I295>0,$K295=0,$AH295=TRUE),$AX295))))),0)","v":0},{"$f":"ROUND(IF($I295=0,0,IF(AND($I295>0,$K295>0,$AH295=FALSE),SUM($AS295/$P295*$I295),IF(AND($I295>0,$K295=0,$AH295=FALSE),$AS295,IF(AND($I295>0,$K295>0,$AH295=TRUE),ROUND(MIN(SUM($HU295-$BW295),SUM(SUM($I295,$K295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA295)*3),0),IF(AND($I295>0,$K295=0,$AH295=TRUE),$AY295))))),0)","v":0},0,{"$f":"IF($J295=0,0,IF(AND($J295>0,$L295=0,$N295=0,$AH295=FALSE,$AJ295=FALSE),ROUND(MIN($HX295,SUM($AU295,$BA295)),0),IF(AND($J295>0,$L295=0,$N295=0,$AH295=TRUE,$AJ295=FALSE),ROUND(MIN($HX295,SUM($AU295,SUM($J295*$AI295*FctrChngDts!$B$13))),0),IF(AND($J295>0,$L295>0,$N295=0,$AH295=FALSE,$AJ295=FALSE),ROUND(MIN($HX295,SUM(SUM($J295,$L295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA295,SUM(SUM($J295,$L295)*(FctrChngDts!$B$13)*$AI295)*$IA295)),0),IF(AND($J295>0,$L295>0,$N295=0,$AH295=TRUE,$AJ295=FALSE),ROUND(MIN($HX295,SUM(SUM(SUM(SUM($J295,$L295)*FctrChngDts!$C$11*$IA295),SUM(SUM($J295,$L295)*SUM(FctrChngDts!$B$13*$AI295)*$IA295)))),0),IF(AND($J295>0,$L295=0,$N295=0,$AH295=FALSE,$AJ295=TRUE),ROUND(MIN($HX295,SUM($AU295,$BA295)),0),IF(AND($J295>0,$L295=0,$N295=0,$AH295=TRUE,$AJ295=TRUE),ROUND(MIN($HX295,SUM($AU295,SUM($J295*$AI295*FctrChngDts!$B$13))),0),IF(AND($J295>0,$L295>0,$N295=0,$AH295=FALSE,$AJ295=TRUE),ROUND(MIN($HX295,SUM(SUM($J295,$L295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA295,SUM(SUM($J295,$L295)*(FctrChngDts!$B$13)*$AI295)*$IA295)),0),IF(AND($J295>0,$L295>0,$N295=0,$AH295=TRUE,$AJ295=TRUE),ROUND(MIN($HX295,SUM(SUM(SUM(SUM($J295,$L295)*FctrChngDts!$C$12*$IA295),SUM(SUM($J295,$L295)*SUM(FctrChngDts!$B$13*$AI295)*$IA295)))),0))))))))))","v":0},{"$f":"IF($J295=0,0,IF(AND($J295>0,$L295=0,$N295=0,$AH295=FALSE,$AJ295=FALSE),ROUND(MIN(SUM($HX295-$BZ295),SUM($AU295*3)),0),IF(AND($J295>0,$L295=0,$N295=0,$AH295=TRUE,$AJ295=FALSE),ROUND(MIN(SUM($HX295-$BZ295),SUM(SUM($J295,$L295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA295)*3),0),IF(AND($J295>0,$L295>0,$N295=0,$AH295=FALSE,$AJ295=FALSE),ROUND(MIN(SUM($HX295-$BZ295),SUM(SUM($J295,$L295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA295)*3),0),IF(AND($J295>0,$L295>0,$N295=0,$AH295=TRUE,$AJ295=FALSE),ROUND(MIN(SUM($HX295-$BZ295),SUM(SUM($J295,$L295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA295)*3),0),IF(AND($J295>0,$L295=0,$N295=0,$AH295=FALSE,$AJ295=TRUE),ROUND(MIN(SUM($HX295-$BZ295),SUM($AU295*3)),0),IF(AND($J295>0,$L295=0,$N295=0,$AH295=TRUE,$AJ295=TRUE),ROUND(MIN(SUM($HX295-$BZ295),SUM(SUM($J295,$L295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA295)*3),0),IF(AND($J295>0,$L295>0,$N295=0,$AH295=FALSE,$AJ295=TRUE),ROUND(MIN(SUM($HX295-$BZ295),SUM(SUM($J295,$L295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA295)*3),0),IF(AND($J295>0,$L295>0,$N295=0,$AH295=TRUE,$AJ295=TRUE),ROUND(MIN(SUM($HX295-$BZ295),SUM(SUM($J295,$L295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA295)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K295=0,0,IF(AND($I295>0,$K295>0,$M295=0,$AH295=FALSE),SUM($AR295-$BW295),IF(AND($I295=0,$K295>0,$M295>0,$AH295=FALSE),SUM($AR295/$P295*$K295),IF(AND($I295=0,$K295>0,$M295=0,$AH295=FALSE),$AR295,IF($K295=0,0,IF(AND($I295>0,$K295>0,$M295=0,$AH295=TRUE),ROUND(MIN($HV295,SUM(SUM($I295,$K295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB295,SUM(SUM($I295,$K295)*(FctrChngDts!$B$13)*$AI295)*$IB295)),0),IF(AND($I295=0,$K295>0,$M295>0,$AH295=TRUE),ROUND(MIN($HV295,SUM(SUM($I295,$K295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB295,SUM(SUM($I295,$K295)*(FctrChngDts!$B$13)*$AI295)*$IB295)),0),IF(AND($I295=0,$K295>0,$M295=0,$AH295=TRUE),$AX295)))))))),0)","v":0},{"$f":"ROUND(IF($K295=0,0,IF(AND($I295>0,$K295>0,$M295=0,$AH295=FALSE),SUM($AS295-$BX295),IF(AND($I295=0,$K295>0,$M295>0,$AH295=FALSE),SUM($AS295/$P295*$K295),IF(AND($I295=0,$K295>0,$M295=0,$AH295=FALSE),$AS295,IF($K295=0,0,IF(AND($I295>0,$K295>0,$M295=0,$AH295=TRUE),ROUND(MIN(SUM($HV295-$BW295),SUM(SUM($I295,$K295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB295)*3),0),IF(AND($I295=0,$K295>0,$M295>0,$AH295=TRUE),ROUND(MIN(SUM($HV295-$BW295),SUM(SUM($I295,$K295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB295)*3),0),IF(AND($I295=0,$K295>0,$M295=0,$AH295=TRUE),$AY295)))))))),0)","v":0},0,{"$f":"IF($L295=0,0,IF(AND($J295>0,$L295>0,$N295=0,$AH295=FALSE,$AJ295=FALSE),ROUND(MIN($HY295,SUM(SUM($J295,$L295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB295,SUM(SUM($J295,$L295)*(FctrChngDts!$B$13)*$AI295)*$IB295)),0),IF(AND($J295>0,$L295>0,$N295=0,$AH295=TRUE,$AJ295=FALSE),ROUND(MIN($HY295,SUM(SUM(SUM(SUM($J295,$L295)*FctrChngDts!$C$11*$IB295),SUM(SUM($J295,$L295)*SUM(FctrChngDts!$B$13*$AI295)*$IB295)))),0),IF(AND($J295=0,$L295>0,$N295=0,$AH295=FALSE,$AJ295=FALSE),ROUND(MIN($HY295,SUM($L295*FctrChngDts!$C$11)),0),IF(AND($J295=0,$L295>0,$N295=0,$AH295=TRUE,$AJ295=FALSE),ROUND(MIN($HY295,SUM(SUM(SUM(SUM($J295,$L295)*FctrChngDts!$C$11*$IB295),SUM(SUM($J295,$L295)*SUM(FctrChngDts!$B$13*$AI295)*$IB295)))),0),IF(AND($J295>0,$L295>0,$N295=0,$AH295=FALSE,$AJ295=TRUE),ROUND(MIN($HY295,SUM(SUM($J295,$L295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB295,SUM(SUM($J295,$L295)*(FctrChngDts!$B$13)*$AI295)*$IB295)),0),IF(AND($J295>0,$L295>0,$N295=0,$AH295=TRUE,$AJ295=TRUE),ROUND(MIN($HY295,SUM(SUM(SUM(SUM($J295,$L295)*FctrChngDts!$C$12*$IB295),SUM(SUM($J295,$L295)*SUM(FctrChngDts!$B$13*$AI295)*$IB295)))),0),IF(AND($J295=0,$L295>0,$N295=0,$AH295=FALSE,$AJ295=TRUE),ROUND(MIN($HY295,SUM($L295*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J295=0,$L295>0,$N295=0,$AH295=TRUE,$AJ295=TRUE),ROUND(MIN($HY295,SUM(SUM(SUM(SUM($J295,$L295)*FctrChngDts!$C$12*$IB295),SUM(SUM($J295,$L295)*SUM(FctrChngDts!$B$13*$AI295)*$IB295)))),0))))))))))","v":0},{"$f":"IF($L295=0,0,IF(AND($J295>0,$L295>0,$N295=0,$AH295=FALSE,$AJ295=FALSE),ROUND(MIN(SUM($HY295-$CF295),SUM(SUM($J295,$L295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB295)*3),0),IF(AND($J295>0,$L295>0,$N295=0,$AH295=TRUE,$AJ295=FALSE),ROUND(MIN(SUM($HY295-$CF295),SUM(SUM($J295,$L295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB295)*3),0),IF(AND($J295=0,$L295>0,$N295=0,$AH295=FALSE,$AJ295=FALSE),ROUND(MIN(SUM($HY295-$CF295),SUM($AU295*3)),0),IF(AND($J295=0,$L295>0,$N295=0,$AH295=TRUE,$AJ295=FALSE),ROUND(MIN(SUM($HY295-$CF295),SUM(SUM($J295,$L295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB295)*3),0),IF(AND($J295>0,$L295>0,$N295=0,$AH295=FALSE,$AJ295=TRUE),ROUND(MIN(SUM($HY295-$CF295),SUM(SUM($J295,$L295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB295)*3),0),IF(AND($J295>0,$L295>0,$N295=0,$AH295=TRUE,$AJ295=TRUE),ROUND(MIN(SUM($HY295-$CF295),SUM(SUM($J295,$L295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB295)*3),0),IF(AND($J295=0,$L295>0,$N295=0,$AH295=FALSE,$AJ295=TRUE),ROUND(MIN(SUM($HY295-$CF295),SUM($AU295*3)),0),IF(AND($J295=0,$L295>0,$N295=0,$AH295=TRUE,$AJ295=TRUE),ROUND(MIN(SUM($HY295-$CF295),SUM(SUM($J295,$L295)*IF($AJ295=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB295)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S295>0,Account!$AG$2=TRUE,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH295=FALSE),SUM(Usage!$BW295:$CB295)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V295>0,Account!$AG$2=TRUE,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH295=FALSE),SUM(Usage!$CC295:$CH295)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y295>0,Account!$AG$2=TRUE,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH295=FALSE),SUM(Usage!$CI295:$CN295)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH295=TRUE,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S295),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S295)),2)","v":0},{"$f":"ROUND(IF(OR($AH295=TRUE,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V295),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V295)),2)","v":0},{"$f":"IF(OR($AH295=TRUE,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y295),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y295))","v":0},{"$f":"ROUND(IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW295),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW295)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX295),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX295)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY295),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY295)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ295),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ295)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA295),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA295)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB295),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB295)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S295),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC295),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC295)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD295),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD295)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE295),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE295)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF295),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF295)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG295),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG295)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH295),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH295)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V295),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI295),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI295))","v":0},{"$f":"IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ295),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ295))","v":0},{"$f":"IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK295),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK295))","v":0},{"$f":"IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL295),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL295))","v":0},{"$f":"IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM295),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM295))","v":0},{"$f":"IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN295),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN295))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y295)","v":0},0,0,0,0,{"$f":"IF($DW295>IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV295*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV295*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW295-IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV295*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV295*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV295<$DW295,SUM($DW295-$DV295),0))","v":0},{"$f":"IF(OR(AND($D295<=FctrChngDts!$B$14,Usage!$E295>FctrChngDts!$B$14),AND(Usage!$D295<=FctrChngDts!$C$14,Usage!$E295>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW295),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX295),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY295),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ295),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA295),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB295),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC295),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD295),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE295),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF295),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG295),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH295),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI295)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ295)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK295)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL295)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM295)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN295)","v":0},0,{"$f":"IF(AND($S295>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E295<>\"D-CARE\",Tenant!$F295=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET295=TRUE,$S295>0,$V295=0),SUM(SUM($BW295:$CB295)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET295=TRUE,$S295>0,$V295>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW295:$CB295)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET295=TRUE,$S295>0,$V295>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW295:$CB295)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S295>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S295>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S295>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV295=TRUE,$S295>0,$V295=0),SUM(SUM($BW295:$CB295)*'CRS1'!$P$2),IF(AND($EV295=TRUE,$S295>0,$V295>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW295:$CB295)*'CRS1'!$P$2),IF(AND($EV295=TRUE,$S295>0,$V295>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW295:$CB295)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S295>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX295=TRUE,$S295>0,$V295=0),SUM(SUM($BW295:$CB295)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX295=TRUE,$S295>0,$V295>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW295:$CB295)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX295=TRUE,$S295>0,$V295>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW295:$CB295)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S295>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ295=TRUE,$S295>0),SUM(SUM($BW295:$CB295)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V295>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E295<>\"D-CARE\",Tenant!$F295=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB295=TRUE,$S295>0,$V295>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC295:$CH295)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB295=TRUE,$S295>0,$V295>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC295:$CH295)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB295=TRUE,$V295>0,$Y295>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC295:$CH295)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB295=TRUE,$V295>0,$Y295>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC295:$CH295)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB295=TRUE,$S295=0,$V295>0,$Y295=0),SUM(SUM($CC295:$CH295)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V295>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V295>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V295>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD295=TRUE,$S295>0,$V295>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC295:$CH295)*'CRS2'!$P$2),IF(AND($FD295=TRUE,$S295>0,$V295>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC295:$CH295)*'CRS2'!$P$2),IF(AND($FD295=TRUE,$V295>0,$Y295>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC295:$CH295)*'CRS2'!$P$2),IF(AND($FD295=TRUE,$V295>0,$Y295>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC295:$CH295)*'CRS2'!$P$2),IF(AND($FD295=TRUE,$S295=0,$V295>0,$Y295=0),SUM(SUM($CC295:$CH295)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V295>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF295=TRUE,$S295>0,$V295>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC295:$CH295)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF295=TRUE,$S295>0,$V295>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC295:$CH295)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF295=TRUE,$V295>0,$Y295>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC295:$CH295)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF295=TRUE,$V295>0,$Y295>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC295:$CH295)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF295=TRUE,$S295=0,$V295>0,$Y295=0),SUM(SUM($CC295:$CH295)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V295>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH295=TRUE,$V295>0),SUM(SUM($CC295:$CH295)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y295>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E295<>\"D-CARE\",Tenant!$F295=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ295=TRUE,$V295=0,$Y295>0),SUM(SUM($CI295:$CN295)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ295=TRUE,$V295>0,$Y295>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI295:$CN295)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ295=TRUE,$V295>0,$Y295>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI295:$CN295)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y295>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y295>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y295>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL295=TRUE,$V295=0,$Y295>0),SUM(SUM($CI295:$CN295)*'CRS3'!$P$2),IF(AND($FL295=TRUE,$V295>0,$Y295>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI295:$CN295)*'CRS3'!$P$2),IF(AND($FL295=TRUE,$V295>0,$Y295>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI295:$CN295)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y295>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN295=TRUE,$V295=0,$Y295>0),SUM(SUM($CI295:$CN295)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN295=TRUE,$V295>0,$Y295>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI295:$CN295)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN295=TRUE,$V295>0,$Y295>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI295:$CN295)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y295>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP295=TRUE,$Y295>0),SUM(SUM($CI295:$CN295)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR295:$FT295))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO295:$CQ295,$FR295:$FT295))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA295:$EF295)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG295:$EL295)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM295:$ER295)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV295,$CO295:$CQ295,$EA295:$ER295)/$P295)*$S295*FctrChngDts!$B$15),SUM(SUM(SUM($DV295,$CO295:$CQ295,$FR295:$FT295)/$P295)*$S295*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV295,$CO295:$CQ295,$EA295:$ER295)/$P295)*$V295*FctrChngDts!$B$15),SUM(SUM(SUM($DV295,$CO295:$CQ295,$FR295:$FT295)/$P295)*$V295*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV295,$CO295:$CQ295,$EA295:$ER295)/$P295)*$Y295*FctrChngDts!$B$15),SUM(SUM(SUM($DV295,$CO295:$CQ295,$FR295:$FT295)/$P295)*$Y295*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA295*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI295*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ295*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ295,$FU295,$GF295,$GZ295:$HE295),IF(Account!$Q$2=TRUE,SUM($DZ295,$FV295,$GF295,$GZ295:$HE295),SUM($DZ295,$ES295,$FU295:$FV295,$GF295,$GZ295:$HE295)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E295),Usage!$P295,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D295,FctrChngDts!$C$17<=Usage!$E295),SUM(FctrChngDts!$C$17-Usage!$D295),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E295),Usage!$P295,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D295,FctrChngDts!$C$19<=Usage!$E295),SUM(FctrChngDts!$C$19-Usage!$D295),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK295*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK295*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL295*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL295*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D295))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A295,Tenant!$A:$J,8,FALSE)=TRUE,$GG295<0),0,SUM(SUM(SUM($GG295/$P295*$GP295)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A295,Tenant!$A:$J,8,FALSE)=TRUE,$GG295<0),0,SUM(SUM(SUM($GG295/$P295*$GQ295)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D295))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A295,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV295*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A295,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW295*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU295:$DA295,$EU295,$EA295:$EF295,$FA295)-SUM(SUM($BW295:$CB295)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD295:$DJ295,$FC295,$EG295:$EL295,$FI295)-SUM(SUM($CC295:$CH295)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM295:$DS295,$FK295,$EM295:$ER295,$FQ295)-SUM(SUM($CI295:$CN295)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO295,$CU295:$DA295,$EU295,$EW295,$EY295,$EA295:$EF295,$FA295,$CP295,$DD295:$DJ295,$FC295,$FE295,$FG295,$EG295:$EL295,$FI295)/$P295*$S295)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO295,$CU295:$DA295,$EU295,$EW295,$EY295,$EA295:$EF295,$FA295,$CP295,$DD295:$DJ295,$FC295,$FE295,$FG295,$EG295:$EL295,$FI295)/$P295*$V295)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ295,$DM295:$DS295,$FK295,$FM295,$FO295,$EM295:$ER295,$FQ295)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D295,BslnAllctnCrrnt!$A$1<=$E295),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK295=\"FSP1\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$Q295,BslnAllctnCrrnt!$A$1<$R295),SUM(BslnAllctnCrrnt!$A$1-$Q295),IF(AND($AK295=\"FSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$Q295,BslnAllctnCrrnt!$A$1<$R295),SUM(BslnAllctnCrrnt!$A$1-$Q295),IF(AND($AK295=\"FSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),$I295,IF(AND($AK295=\"SSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$Q295,BslnAllctnCrrnt!$A$1<$R295),SUM(BslnAllctnCrrnt!$A$1-$Q295),IF(AND($AK295=\"SSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),$I295,0)))))","v":0},{"$f":"IF(AND($AK295=\"FSP1\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$Q295,BslnAllctnCrrnt!$A$1<$R295),SUM($I295-$HG295),IF(AND($AK295=\"FSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$Q295,BslnAllctnCrrnt!$A$1<$R295),SUM($I295-$HG295),IF(AND($AK295=\"FSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM($I295-$HG295),IF(AND($AK295=\"SSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$Q295,BslnAllctnCrrnt!$A$1<$R295),SUM($I295-$HG295),IF(AND($AK295=\"SSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM($I295-$HG295),0)))))","v":0},{"$f":"IF(AND($AK295=\"SSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$Q295,BslnAllctnCrrnt!$A$1<$R295),0,IF(AND(FctrChngDts!$A$2>=$D295,FctrChngDts!$B$2<$E295),IF(AND($AK295=\"SSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM(BslnAllctnCrrnt!$A$1-$T295),0),IF(AND($AK295=\"FSP2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM(BslnAllctnCrrnt!$A$1-$T295),IF(AND($AK295=\"FSP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM(BslnAllctnCrrnt!$A$1-$T295),IF(AND($AK295=\"FSP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$W295,BslnAllctnCrrnt!$A$1<$X295),$K295,IF(AND($AK295=\"FSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$Q295,BslnAllctnCrrnt!$A$1<$R295),0,IF(AND($AK295=\"FSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM(BslnAllctnCrrnt!$A$1-$T295),IF(AND($AK295=\"SSP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM(BslnAllctnCrrnt!$A$1-$T295),IF(AND($AK295=\"SSP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$W295,BslnAllctnCrrnt!$A$1<$X295),$K295,0)))))))))","v":0},{"$f":"IF(AND($AK295=\"SSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$Q295,BslnAllctnCrrnt!$A$1<$R295),SUM($K295-$HI295),IF(AND($AK295=\"SSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM($K295-$HI295),IF(AND($AK295=\"FSP2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM($K295-$HI295),IF(AND($AK295=\"FSP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM($K295-$HI295),IF(AND($AK295=\"FSP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$W295,BslnAllctnCrrnt!$A$1<$X295),SUM($K295-$HI295),IF(AND($AK295=\"FSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$Q295,BslnAllctnCrrnt!$A$1<$R295),SUM($K295-$HI295),IF(AND($AK295=\"FSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM($K295-$HI295),IF(AND($AK295=\"SSP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM($K295-$HI295),IF(AND($AK295=\"SSP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$W295,BslnAllctnCrrnt!$A$1<$X295),SUM($K295-$HI295),0)))))))))","v":0},{"$f":"IF(AND($AK295=\"FSP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),0,IF(AND($AK295=\"FSP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$W295,BslnAllctnCrrnt!$A$1<$X295),SUM(BslnAllctnCrrnt!$A$1-$W295),IF(AND($AK295=\"FSP3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$W295,BslnAllctnCrrnt!$A$1<$X295),SUM(BslnAllctnCrrnt!$A$1-$W295),0)))","v":0},{"$f":"IF(AND($AK295=\"FSP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM($M295-$HK295),IF(AND($AK295=\"FSP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$W295,BslnAllctnCrrnt!$A$1<$X295),SUM($M295-$HK295),IF(AND($AK295=\"FSP3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$W295,BslnAllctnCrrnt!$A$1<$X295),SUM($M295-$HK295),0)))","v":0},{"$f":"IF(AND($AK295=\"FWP1\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$Q295,BslnAllctnCrrnt!$A$1<$R295),SUM(BslnAllctnCrrnt!$A$1-$Q295),IF(AND($AK295=\"FWP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$Q295,BslnAllctnCrrnt!$A$1<$R295),SUM(BslnAllctnCrrnt!$A$1-$Q295),IF(AND($AK295=\"FWP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),$J295,IF(AND(FctrChngDts!$A$2>=$D295,FctrChngDts!$B$2<$E295),IF(AND($AK295=\"SSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$Q295,BslnAllctnCrrnt!$A$1<$R295),SUM(BslnAllctnCrrnt!$A$1-$Q295),0),IF(AND($AK295=\"SSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),$J295,0)))))","v":0},{"$f":"IF(AND($AK295=\"FWP1\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$Q295,BslnAllctnCrrnt!$A$1<$R295),SUM($J295-$HM295),IF(AND($AK295=\"FWP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$Q295,BslnAllctnCrrnt!$A$1<$R295),SUM($J295-$HM295),IF(AND($AK295=\"FWP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM($J295-$HM295),IF(AND($AK295=\"SSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$Q295,BslnAllctnCrrnt!$A$1<$R295),SUM($J295-$HM295),IF(AND($AK295=\"SSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM($J295-$HM295),0)))))","v":0},{"$f":"IF(AND($AK295=\"FWP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$Q295,BslnAllctnCrrnt!$A$1<$R295),0,IF(AND($AK295=\"FWP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM(BslnAllctnCrrnt!$A$1-$T295),IF(AND($AK295=\"FWP2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM(BslnAllctnCrrnt!$A$1-$T295),IF(AND($AK295=\"FWP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM(BslnAllctnCrrnt!$A$1-$T295),IF(AND($AK295=\"FWP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$W295,BslnAllctnCrrnt!$A$1<$X295),$L295,IF(AND($AK295=\"SSP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM(BslnAllctnCrrnt!$A$1-$T295),IF(AND($AK295=\"SSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$Q295,BslnAllctnCrrnt!$A$1<$R295),0,IF(AND($AK295=\"SSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM(BslnAllctnCrrnt!$A$1-$T295),0))))))))","v":0},{"$f":"IF(AND($AK295=\"FWP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$Q295,BslnAllctnCrrnt!$A$1<$R295),SUM($L295-$HO295),IF(AND($AK295=\"FWP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM($L295-$HO295),IF(AND($AK295=\"FWP2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM($L295-$HO295),IF(AND($AK295=\"FWP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM($L295-$HO295),IF(AND($AK295=\"FWP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$W295,BslnAllctnCrrnt!$A$1<$X295),SUM($L295-$HO295),IF(AND($AK295=\"SSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$Q295,BslnAllctnCrrnt!$A$1<$R295),SUM($L295-$HO295),IF(AND($AK295=\"SSP1P2\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM($L295-$HO295),0)))))))","v":0},{"$f":"IF(AND($AK295=\"FWP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),0,IF(AND($AK295=\"FWP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$W295,BslnAllctnCrrnt!$A$1<$X295),SUM(BslnAllctnCrrnt!$A$1-$W295),IF(AND($AK295=\"FWP3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$W295,BslnAllctnCrrnt!$A$1<$X295),SUM(BslnAllctnCrrnt!$A$1-$W295),IF(AND($AK295=\"SSP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),0,IF(AND($AK295=\"SSP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$W295,BslnAllctnCrrnt!$A$1<$X295),SUM(BslnAllctnCrrnt!$A$1-$W295),0)))))","v":0},{"$f":"IF(AND($AK295=\"FWP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM($N295-$HQ295),IF(AND($AK295=\"FWP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$W295,BslnAllctnCrrnt!$A$1<$X295),SUM($N295-$HQ295),IF(AND($AK295=\"FWP3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$W295,BslnAllctnCrrnt!$A$1<$X295),SUM($N295-$HQ295),IF(AND($AK295=\"SSP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$T295,BslnAllctnCrrnt!$A$1<$U295),SUM($N295-$HQ295),IF(AND($AK295=\"SSP2P3\",$HF295=TRUE,BslnAllctnCrrnt!$A$1>=$W295,BslnAllctnCrrnt!$A$1<$X295),SUM($N295-$HQ295),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[295,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G296),0,IF($F296<=$G296,SUM($G296-$F296),IF($F296>$G296,SUM((Account!$L$2-Usage!$F296)+Usage!$G296+1))))","v":0},{"$f":"IF($Q296=0,0,IF($R296=0,0,IF(AND($Q296<FctrChngDts!$A$2,$R296>=FctrChngDts!$A$2),SUM($R296-FctrChngDts!$A$2+1),IF(AND($Q296>=FctrChngDts!$A$2,$R296>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q296),IF(AND($Q296>=FctrChngDts!$A$2,$R296<FctrChngDts!$B$2),SUM($R296-$Q296+1),0)))))","v":0},{"$f":"IF($Q296=0,0,IF($R296=0,0,IF(AND($Q296<FctrChngDts!$A$2,$R296>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q296),IF(AND($Q296<FctrChngDts!$A$2,$R296<FctrChngDts!$A$2),SUM($R296-$Q296+1),IF(AND($Q296>FctrChngDts!$A$2,$R296>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R296+1),0)))))","v":0},{"$f":"IF($T296=0,0,IF($U296=0,0,IF(AND($T296<FctrChngDts!$A$2,$U296>=FctrChngDts!$A$2),SUM($U296-FctrChngDts!$A$2+1),IF(AND($T296>=FctrChngDts!$A$2,$U296<FctrChngDts!$B$2),SUM($U296-$T296+1),IF(AND($T296>=FctrChngDts!$A$2,$U296>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T296)<0),0,IF(AND($T296>=FctrChngDts!$A$2,$U296>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T296),0))))))","v":0},{"$f":"IF($T296=0,0,IF($U296=0,0,IF(AND($T296<FctrChngDts!$A$2,$U296>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T296),IF(AND($T296>=FctrChngDts!$B$2,$U296>=FctrChngDts!$B$2),SUM($U296-$T296+1),IF(AND($T296<FctrChngDts!$A$2,$U296<FctrChngDts!$A$2),SUM($U296-$T296+1),IF(AND($T296>=FctrChngDts!$A$2,$U296>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U296+1),0))))))","v":0},{"$f":"IF($W296=0,0,IF($X296=0,0,IF(AND($W296>=FctrChngDts!$A$2,$X296>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W296)<0),0,IF(AND($W296>=FctrChngDts!$A$2,$X296>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W296),IF(AND($W296>=FctrChngDts!$A$2,$X296<FctrChngDts!$B$2),SUM($X296-$W296+1),IF(AND($W296<FctrChngDts!$A$2,$X296>=FctrChngDts!$A$2),SUM($X296-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W296=0,0,IF($X296=0,0,IF(AND($W296<FctrChngDts!$A$2,$X296<FctrChngDts!$A$2),SUM($X296-$W296+1),IF(AND($W296>=FctrChngDts!$A$2,$X296>=FctrChngDts!$B$2,SUM($X296-FctrChngDts!$B$2+1)<=$Y296),SUM($X296-FctrChngDts!$B$2+1),IF(AND($W296>=FctrChngDts!$A$2,$X296>=FctrChngDts!$B$2),SUM($X296-$W296+1),IF(AND($W296<FctrChngDts!$A$2,$X296>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W296),0))))))","v":0},{"$f":"IF(AND($D296>=FctrChngDts!$C$2,$E296<FctrChngDts!$E$2),\"1\",IF(AND($D296>=FctrChngDts!$E$2,$E296<FctrChngDts!$G$2),\"2\",IF(AND($D296>=FctrChngDts!$G$2,$E296<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D296>=FctrChngDts!$D$2,,IF(AND($D296>=FctrChngDts!$C$2,$D296<=FctrChngDts!$D$2),$D296,IF(AND($D296>=FctrChngDts!$C$2,$D296>=FctrChngDts!$D$2,$E296>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D296>FctrChngDts!$D$2,,IF($D296=FctrChngDts!$D$2,$D296,IF(AND($D296>=FctrChngDts!$C$2,$E296<FctrChngDts!$D$2),$E296,IF(AND($D296>=FctrChngDts!$C$2,$E296>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D296>=FctrChngDts!$D$2,$E296>=FctrChngDts!$D$2,$E296>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E296<FctrChngDts!$D$2,$E296<=FctrChngDts!$D$2),$E296,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D296<FctrChngDts!$E$2,$E296<FctrChngDts!$E$2),,IF($D296>FctrChngDts!$F$2,,IF(AND($D296>=FctrChngDts!$E$2,$D296<=FctrChngDts!$F$2),$D296,IF(AND($D296>=FctrChngDts!$E$2,$D296>=FctrChngDts!$F$2,$E296>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D296>FctrChngDts!$F$2,,IF($E296=FctrChngDts!$F$2,$E296,IF(AND($D296<FctrChngDts!$E$2,$E296<=FctrChngDts!$F$2),$E296,IF(AND($D296>=FctrChngDts!$E$2,$E296<FctrChngDts!$F$2),$E296,IF(AND($D296>=FctrChngDts!$E$2,$E296>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D296>=FctrChngDts!$F$2,$E296>=FctrChngDts!$F$2,$E296>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D296<FctrChngDts!$G$2,$E296<FctrChngDts!$G$2),,IF($D296>FctrChngDts!$H$2,,IF(AND($D296>=FctrChngDts!$G$2,$D296<=FctrChngDts!$H$2),$D296,IF(AND($D296>=FctrChngDts!$G$2,$D296>=FctrChngDts!$H$2,$E296>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D296>FctrChngDts!$H$2,,IF($E296=FctrChngDts!$H$2,$E296,IF(AND($D296<FctrChngDts!$G$2,$E296<=FctrChngDts!$H$2),$E296,IF(AND($D296>=FctrChngDts!$G$2,$E296<FctrChngDts!$H$2),$E296,IF(AND($D296>=FctrChngDts!$G$2,$E296>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D296>=FctrChngDts!$H$2,$E296>=FctrChngDts!$H$2,$E296>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A296,Tenant!$A296:$J595,6,FALSE)","v":0},{"$f":"VLOOKUP($A296,Tenant!$A296:$J595,7,FALSE)","v":0},{"$f":"VLOOKUP($A296,Tenant!$A296:$J595,10,FALSE)","v":0},0,{"$f":"IF(AND($AK296=\"FSP2\",$AJ296=FALSE,$HF296=FALSE),SUM($K296*FctrChngDts!$C$9),IF(AND($AK296=\"FSP2\",$AJ296=TRUE,$HF296=FALSE),SUM($K296*FctrChngDts!$C$10),IF(AND($AK296=\"FSP2P3\",$AJ296=FALSE,$HF296=FALSE),SUM(SUM($K296,$M296)*FctrChngDts!$C$9),IF(AND($AK296=\"FSP2P3\",$AJ296=TRUE,$HF296=FALSE),SUM(SUM($K296,$M296)*FctrChngDts!$C$10),IF(AND($AK296=\"FSP3\",$AJ296=FALSE,$HF296=FALSE),SUM($M296*FctrChngDts!$C$9),IF(AND($AK296=\"FSP3\",$AJ296=TRUE,$HF296=FALSE),SUM($M296*FctrChngDts!$C$10),IF(AND($AK296=\"FSP1\",$AJ296=FALSE,$HF296=FALSE),SUM($I296*FctrChngDts!$C$9),IF(AND($AK296=\"FSP1\",$AJ296=TRUE,$HF296=FALSE),SUM($I296*FctrChngDts!$C$10),IF(AND($AK296=\"FSP1P2\",$AJ296=FALSE,$HF296=FALSE),SUM(SUM($I296,$K296)*FctrChngDts!$C$9),IF(AND($AK296=\"FSP1P2\",$AJ296=TRUE,$HF296=FALSE),SUM(SUM($I296,$K296)*FctrChngDts!$C$10),IF(AND($Z296=\"Summer\",$AK296=\"SSP2P3\",$AJ296=FALSE,$HF296=FALSE),SUM(SUM(SUM(SUM($K296,$M296)*FctrChngDts!$C$9),SUM(SUM($L296,$N296)*FctrChngDts!$C$11))*$AF296),IF(AND($Z296=\"Summer\",$AK296=\"SSP2P3\",$AJ296=TRUE,$HF296=FALSE),SUM(SUM(SUM(SUM($K296,$M296)*FctrChngDts!$C$10),SUM(SUM($L296,$N296)*FctrChngDts!$C$12))*$AF296),IF(AND($Z296=\"Winter\",$AK296=\"SSP2P3\",$AJ296=FALSE,$HF296=FALSE),SUM(SUM(SUM(SUM($K296,$M296)*FctrChngDts!$C$9),SUM(SUM($L296,$N296)*FctrChngDts!$C$11))-$AO296),IF(AND($Z296=\"Winter\",$AK296=\"SSP2P3\",$AJ296=TRUE,$HF296=FALSE),SUM(SUM(SUM(SUM($K296,$M296)*FctrChngDts!$C$10),SUM(SUM($L296,$N296)*FctrChngDts!$C$12))-$AO296),IF(AND($Z296=\"Summer\",$AK296=\"SSP1P2\",$AJ296=FALSE,$HF296=FALSE),SUM(SUM(SUM(SUM($I296,$K296)*FctrChngDts!$C$9),SUM(SUM($J296,$L296)*FctrChngDts!$C$11))*$AF296),IF(AND($Z296=\"Summer\",$AK296=\"SSP1P2\",$AJ296=TRUE,$HF296=FALSE),SUM(SUM(SUM(SUM($I296,$K296)*FctrChngDts!$C$10),SUM(SUM($J296,$L296)*FctrChngDts!$C$12))*$AF296),IF(AND($Z296=\"Winter\",$AK296=\"SSP1P2\",$AJ296=FALSE,$HF296=FALSE),SUM(SUM(SUM(SUM($I296,$K296)*FctrChngDts!$C$9),SUM(SUM($J296,$L296)*FctrChngDts!$C$11))-$AO296),IF(AND($Z296=\"Winter\",$AK296=\"SSP1P2\",$AJ296=TRUE,$HF296=FALSE),SUM(SUM(SUM(SUM($I296,$K296)*FctrChngDts!$C$10),SUM(SUM($J296,$L296)*FctrChngDts!$C$12))-$AO296),IF(AND($AK296=\"FSP2\",$AJ296=FALSE,$HF296=TRUE),SUM(SUM($HI296*FctrChngDts!$B$9),SUM($HJ296*FctrChngDts!$C$9)),IF(AND($AK296=\"FSP2\",$AJ296=TRUE,$HF296=TRUE),SUM(SUM($HI296*FctrChngDts!$B$10),SUM($HJ296*FctrChngDts!$C$10)),IF(AND($AK296=\"FSP2P3\",$AJ296=FALSE,$HF296=TRUE),SUM(SUM(SUM($HI296,$HK296)*FctrChngDts!$B$9),SUM(SUM($HJ296,$HL296)*FctrChngDts!$C$9)),IF(AND($AK296=\"FSP2P3\",$AJ296=TRUE,$HF296=TRUE),SUM(SUM(SUM($HI296,$HK296)*FctrChngDts!$B$10),SUM(SUM($HJ296,$HL296)*FctrChngDts!$C$10)),IF(AND($AK296=\"FSP3\",$AJ296=FALSE,$HF296=TRUE),SUM(SUM($HK296*FctrChngDts!$B$9),SUM($HL296*FctrChngDts!$C$9)),IF(AND($AK296=\"FSP3\",$AJ296=TRUE,$HF296=TRUE),SUM(SUM($HK296*FctrChngDts!$B$10),SUM($HL296*FctrChngDts!$C$10)),IF(AND($AK296=\"FSP1\",$AJ296=FALSE,$HF296=TRUE),SUM(SUM($HG296*FctrChngDts!$B$9),SUM($HH296*FctrChngDts!$C$9)),IF(AND($AK296=\"FSP1\",$AJ296=TRUE,$HF296=TRUE),SUM(SUM($HG296*FctrChngDts!$B$10),SUM($HH296*FctrChngDts!$C$10)),IF(AND($AK296=\"FSP1P2\",$AJ296=FALSE,$HF296=TRUE),SUM(SUM(SUM($HG296,$HI296)*FctrChngDts!$B$9),SUM(SUM($HH296,$HJ296)*FctrChngDts!$C$9)),IF(AND($AK296=\"FSP1P2\",$AJ296=TRUE,$HF296=TRUE),SUM(SUM(SUM($HG296,$HI296)*FctrChngDts!$B$10),SUM(SUM($HG296,$HI296)*FctrChngDts!$C$10)),IF(AND($Z296=\"Summer\",$AK296=\"SSP2P3\",$AJ296=FALSE,$HF296=TRUE),SUM(SUM(SUM(SUM($HI296,$HK296)*FctrChngDts!$B$9),SUM(SUM($HJ296,$HL296)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO296,$HQ296)*FctrChngDts!$B$11),SUM(SUM($HP296,$HR296)*FctrChngDts!$C$11))*$AF296),IF(AND($Z296=\"Summer\",$AK296=\"SSP2P3\",$AJ296=TRUE,$HF296=TRUE),SUM(SUM(SUM(SUM($HI296,$HK296)*FctrChngDts!$B$10),SUM(SUM($HJ296,$HL296)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO296,$HQ296)*FctrChngDts!$B$12),SUM(SUM($HP296,$HR296)*FctrChngDts!$C$12))*$AF296),IF(AND($Z296=\"Winter\",$AK296=\"SSP2P3\",$AJ296=FALSE,$HF296=TRUE),SUM(SUM(SUM(SUM($HI296,$HK296)*FctrChngDts!$B$9),SUM(SUM($HJ296,$HL296)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO296,$HQ296)*FctrChngDts!$B$11),SUM(SUM($HP296,$HR296)*FctrChngDts!$C$11))-$AO296),IF(AND($Z296=\"Winter\",$AK296=\"SSP2P3\",$AJ296=TRUE,$HF296=TRUE),SUM(SUM(SUM(SUM($HI296,$HK296)*FctrChngDts!$B$10),SUM(SUM($HO296,$HQ296)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO296,$HQ296)*FctrChngDts!$B$12),SUM(SUM($HP296,$HR296)*FctrChngDts!$C$12))-$AO296),IF(AND($Z296=\"Summer\",$AK296=\"SSP1P2\",$AJ296=FALSE,$HF296=TRUE),SUM(SUM(SUM(SUM($HG296,$HI296)*FctrChngDts!$B$9),SUM(SUM($HH296,$HJ296)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM296,$HO296)*FctrChngDts!$B$11),SUM(SUM($HN296,$HP296)*FctrChngDts!$C$11))*$AF296),IF(AND($Z296=\"Summer\",$AK296=\"SSP1P2\",$AJ296=TRUE,$HF296=TRUE),SUM(SUM(SUM(SUM($HG296,$HI296)*FctrChngDts!$B$10),SUM(SUM($HH296,$HJ296)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM296,$HO296)*FctrChngDts!$B$12),SUM(SUM($HN296,$HP296)*FctrChngDts!$C$12))*$AF296),IF(AND($Z296=\"Winter\",$AK296=\"SSP1P2\",$AJ296=FALSE,$HF296=TRUE),SUM(SUM(SUM(SUM($HG296,$HI296)*FctrChngDts!$B$9),SUM(SUM($HH296,$HJ296)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM296,$HO296)*FctrChngDts!$B$11),SUM(SUM($HN296,$HP296)*FctrChngDts!$C$11))-$AO296),IF(AND($Z296=\"Winter\",$AK296=\"SSP1P2\",$AJ296=TRUE,$HF296=TRUE),SUM(SUM(SUM(SUM($HG296,$HI296)*FctrChngDts!$B$10),SUM(SUM($HH296,$HJ296)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM296,$HO296)*FctrChngDts!$B$12),SUM(SUM($HN296,$HP296)*FctrChngDts!$C$12))-$AO296),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK296=\"FWP1\",$AJ296=FALSE,$HF296=FALSE),SUM($J296*FctrChngDts!$C$11),IF(AND($AK296=\"FWP1\",$AJ296=TRUE,$HF296=FALSE),SUM($J296*FctrChngDts!$C$12),IF(AND($AK296=\"FWP1P2\",$AJ296=FALSE,$HF296=FALSE),SUM(SUM($J296,$L296)*FctrChngDts!$C$11),IF(AND($AK296=\"FWP1P2\",$AJ296=TRUE,$HF296=FALSE),SUM(SUM($J296,$L296)*FctrChngDts!$C$12),IF(AND($AK296=\"FWP2\",$AJ296=FALSE,$HF296=FALSE),SUM($L296*FctrChngDts!$C$11),IF(AND($AK296=\"FWP2\",$AJ296=TRUE,$HF296=FALSE),SUM($L296*FctrChngDts!$C$12),IF(AND($AK296=\"FWP2P3\",$AJ296=FALSE,$HF296=FALSE),SUM(SUM($L296,$N296)*FctrChngDts!$C$11),IF(AND($AK296=\"FWP2P3\",$AJ296=TRUE,$HF296=FALSE),SUM(SUM($L296,$N296)*FctrChngDts!$C$12),IF(AND($AK296=\"FWP3\",$AJ296=FALSE,$HF296=FALSE),SUM($N296*FctrChngDts!$C$11),IF(AND($AK296=\"FWP3\",$AJ296=TRUE,$HF296=FALSE),SUM($N296*FctrChngDts!$C$12),IF(AND($Z296=\"Winter\",$AK296=\"SSP1P2\",$AJ296=FALSE,$HF296=FALSE),SUM(SUM(SUM($I296,$K296)*FctrChngDts!$C$9),SUM(SUM($J296,$L296)*FctrChngDts!$C$11))*$AG296,IF(AND($Z296=\"Winter\",$AK296=\"SSP1P2\",$AJ296=TRUE,$HF296=FALSE),SUM(SUM(SUM($I296,$K296)*FctrChngDts!$B$10),SUM(SUM($J296,$L296)*FctrChngDts!$B$12))*$AG296,IF(AND($Z296=\"Summer\",$AK296=\"SSP1P2\",$AJ296=FALSE,$HF296=FALSE),SUM(SUM(SUM($I296,$K296)*FctrChngDts!$B$9),SUM(SUM($J296,$L296)*FctrChngDts!$B$11))-$AJ296,IF(AND($Z296=\"Summer\",$AK296=\"SSP1P2\",$AJ296=TRUE,$HF296=FALSE),SUM(SUM(SUM($I296,$K296)*FctrChngDts!$C$10),SUM(SUM($J296,$L296)*FctrChngDts!$C$12))-$AJ296,IF(AND($Z296=\"Winter\",$AK296=\"SSP2P3\",$AJ296=FALSE,$HF296=FALSE),SUM(SUM(SUM($K296,$M296)*FctrChngDts!$C$9),SUM(SUM($L296,$N296)*FctrChngDts!$C$11))*$AG296,IF(AND($Z296=\"Winter\",$AK296=\"SSP2P3\",$AJ296=TRUE,$HF296=FALSE),SUM(SUM(SUM($K296,$M296)*FctrChngDts!$C$10),SUM(SUM($L296,$N296)*FctrChngDts!$C$12))*$AG296,IF(AND($Z296=\"Summer\",$AK296=\"SSP2P3\",$AJ296=FALSE,$HF296=FALSE),SUM(SUM(SUM($K296,$M296)*FctrChngDts!$C$9),SUM(SUM($L296,$N296)*FctrChngDts!$C$11))-$AJ296,IF(AND($Z296=\"Summer\",$AK296=\"SSP2P3\",$AJ296=TRUE,$HF296=FALSE),SUM(SUM(SUM($K296,$M296)*FctrChngDts!$C$10),SUM(SUM($L296,$N296)*FctrChngDts!$C$12))-$AJ296,IF(AND($AK296=\"FWP1\",$AJ296=FALSE,$HF296=TRUE),SUM(SUM($HM296*FctrChngDts!$B$11),SUM($HN296*FctrChngDts!$C$11)),IF(AND($AK296=\"FWP1\",$AJ296=TRUE,$HF296=TRUE),SUM(SUM($HM296*FctrChngDts!$B$12),SUM($HN296*FctrChngDts!$C$12)),IF(AND($AK296=\"FWP1P2\",$AJ296=FALSE,$HF296=TRUE),SUM(SUM(SUM($HM296,$HO296)*FctrChngDts!$B$11),SUM(SUM($HN296,$HP296)*FctrChngDts!$C$11)),IF(AND($AK296=\"FWP1P2\",$AJ296=TRUE,$HF296=TRUE),SUM(SUM(SUM($HM296,$KP296)*FctrChngDts!$C$12),SUM(SUM($HN296,$HP296)*FctrChngDts!$C$12)),IF(AND($AK296=\"FWP2\",$AJ296=FALSE,$HF296=TRUE),SUM(SUM($HO296*FctrChngDts!$B$11),SUM($HO296*FctrChngDts!$C$11)),IF(AND($AK296=\"FWP2\",$AJ296=TRUE,$HF296=TRUE),SUM(SUM($HO296*FctrChngDts!$B$12),SUM($HO296*FctrChngDts!$C$12)),IF(AND($AK296=\"FWP2P3\",$AJ296=FALSE,$HF296=TRUE),SUM(SUM(SUM($HO296,$HQ296)*FctrChngDts!$C$11),SUM(SUM($HP296,$HR296)*FctrChngDts!$C$11)),IF(AND($AK296=\"FWP2P3\",$AJ296=TRUE,$HF296=TRUE),SUM(SUM(SUM($HO296,$HQ296)*FctrChngDts!$C$12),SUM(SUM($HP296,$HR296)*FctrChngDts!$C$12)),IF(AND($AK296=\"FWP3\",$AJ296=FALSE,$HF296=TRUE),SUM(SUM($HQ296*FctrChngDts!$B$11),SUM($HR296*FctrChngDts!$C$11)),IF(AND($AK296=\"FWP3\",$AJ296=TRUE,$HF296=TRUE),SUM(SUM($HQ296*FctrChngDts!$B$12),SUM($HR296*FctrChngDts!$C$12)),IF(AND($Z296=\"Winter\",$AK296=\"SSP1P2\",$AJ296=FALSE,$HF296=TRUE),SUM(SUM(SUM(SUM($HG296,$HI296)*FctrChngDts!$B$9),SUM(SUM($HH296,$HJ296)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM296,$HO296)*FctrChngDts!$B$11),SUM(SUM($HN296,$HP296)*FctrChngDts!$C$11))*$AG296),IF(AND($Z296=\"Winter\",$AK296=\"SSP1P2\",$AJ296=TRUE,$HF296=TRUE),SUM(SUM(SUM(SUM($HG296,$HI296)*FctrChngDts!$B$10), SUM(SUM($HH296,$HJ296)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM296,$HO296)*FctrChngDts!$B$12),SUM(SUM($HN296,$HP296)*FctrChngDts!$C$12))*$AG296),IF(AND($Z296=\"Summer\",$AK296=\"SSP1P2\",$AJ296=FALSE,$HF296=TRUE),SUM(SUM(SUM(SUM($HG296,$HI296)*FctrChngDts!$B$9),SUM(SUM($HH296,$HJ296)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM296,$HO296)*FctrChngDts!$B$11),SUM(SUM($HN296,$HP296)*FctrChngDts!$C$11))-$AJ296),IF(AND($Z296=\"Summer\",$AK296=\"SSP1P2\",$AJ296=TRUE,$HF296=TRUE),SUM(SUM(SUM(SUM($HG296,$HI296)*FctrChngDts!$B$10),SUM(SUM($HH296,$HJ296)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM296,$HO296)*FctrChngDts!$B$12),SUM(SUM($HN296,$HP296)*FctrChngDts!$C$12))-$AJ296),IF(AND($Z296=\"Winter\",$AK296=\"SSP2P3\",$AJ296=FALSE,$HF296=TRUE),SUM(SUM(SUM(SUM($HI296,$HK296)*FctrChngDts!$B$9),SUM(SUM($HJ296,$HL296)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO296,$HQ296)*FctrChngDts!$B$11),SUM(SUM($HP296,$HR296)*FctrChngDts!$C$11))*$AG296),IF(AND($Z296=\"Winter\",$AK296=\"SSP2P3\",$AJ296=TRUE,$HF296=TRUE),SUM(SUM(SUM(SUM($HI296,$HK296)*FctrChngDts!$B$10), SUM(SUM($HJ296,$HL296)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO296,$HQ296)*FctrChngDts!$B$12),SUM(SUM($HP296,$HR296)*FctrChngDts!$C$12))*$AG296),IF(AND($Z296=\"Summer\",$AK296=\"SSP2P3\",$AJ296=FALSE,$HF296=TRUE),SUM(SUM(SUM(SUM($HI296,$HK296)*FctrChngDts!$B$9),SUM(SUM($HJ296,$HL296)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO296,$HQ296)*FctrChngDts!$B$11),SUM(SUM($HP296,$HR296)*FctrChngDts!$C$11))-$AJ296),IF(AND($Z296=\"Summer\",$AK296=\"SSP2P3\",$AJ296=TRUE,$HF296=TRUE),SUM(SUM(SUM(SUM($HI296,$HK296)*FctrChngDts!$B$10), SUM(SUM($HJ296,$HL296)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO296,$HQ296)*FctrChngDts!$B$12),SUM(SUM($HP296,$HR296)*FctrChngDts!$C$12))-$AJ296),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK296=\"FSP1\",$AH296=TRUE,SUM(SUM(SUM($AI296*FctrChngDts!$B$13)*I296),$AR296)>$AD296),$AD296,IF(AND($AK296=\"FSP1\",$AH296=TRUE,SUM(SUM(SUM($AI296*FctrChngDts!$B$13)*$I296),$AR296)<=$AD296),SUM(SUM(SUM($AI296*FctrChngDts!$B$13)*$I296),$AR296),IF(AND($Z296=\"Summer\",$AK296=\"SSP1\",$AH296=TRUE,SUM(SUM(SUM(SUM($I296,$J296)*SUM($AI296*FctrChngDts!$B$13))*$AF296),$AR296)>$AD296),$AD296,IF(AND($Z296=\"Summer\",$AK296=\"SSP1\",$AH296=TRUE,SUM(SUM(SUM(SUM($I296,$J296)*SUM($AI296*FctrChngDts!$B$13))*$AF296),$AR296)<=$AD296),SUM(SUM(SUM(SUM($I296,$J296)*SUM($AI296*FctrChngDts!$B$13))*$AF296),$AR296),IF(AND($Z296=\"Winter\",$AK296=\"SSP1\",$AH296=TRUE,SUM(SUM(SUM(SUM($I296,$J296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AU296:$AW296)),$AR296)>$AD296),$AD296,IF(AND($Z296=\"Winter\",$AK296=\"SSP1\",$AH296=TRUE,SUM(SUM(SUM(SUM($I296,$J296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AU296:$AW296)),$AR296)<=$AD296),SUM(SUM(SUM(SUM($I296,$J296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AU296:$AW296)),$AR296),IF(AND($AK296=\"FSP1P2\",$AH296=TRUE,SUM(SUM(SUM(SUM($I296,$K296)*SUM($AI296*FctrChngDts!$B$13))*$AF296),$AR296)>$AD296),$AD296,IF(AND($AK296=\"FSP1P2\",$AH296=TRUE,SUM(SUM(SUM(SUM($I296,$K296)*SUM($AI296*FctrChngDts!$B$13))*$AF296),$AR296)<=$AD296),SUM(SUM(SUM(SUM($I296,$K296)*SUM($AI296*FctrChngDts!$B$13))*$AF296),$AR296),IF(AND($Z296=\"Summer\",$AK296=\"SSP1P2\",$AH296=TRUE,SUM(SUM(SUM(SUM($I296,$K296,$J296,$L296)*SUM($AI296*FctrChngDts!$B$13))*$AF296),$AR296)>$AD296),$AD296,IF(AND($Z296=\"Summer\",$AK296=\"SSP1P2\",$AH296=TRUE,SUM(SUM(SUM(SUM($I296,$K296,$J296,$L296)*SUM($AI296*FctrChngDts!$B$13))*$AF296),$AR296)<=$AD296),SUM(SUM(SUM(SUM($I296,$K296,$J296,$L296)*SUM($AI296*FctrChngDts!$B$13))*$AF296),$AR296),IF(AND($Z296=\"Winter\",$AK296=\"SSP1P2\",$AH296=TRUE,SUM(SUM(SUM(SUM($I296,$K296,$J296,$L296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AU296:$AW296)),$AR296)>$AD296),$AD296,IF(AND($Z296=\"Winter\",$AK296=\"SSP1P2\",$AH296=TRUE,SUM(SUM(SUM(SUM($I296,$K296,$J296,$L296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AU296:$AW296)),$AR296)<=$AD296),MIN($AD296,SUM($AL296,SUM(SUM(SUM(SUM($I296,$K296,$J296,$L296)*SUM($AI296*FctrChngDts!$B$13))*$AF296)))),IF(AND($AK296=\"FSP2\",$AH296=TRUE,SUM(SUM(SUM($AI296*FctrChngDts!$B$13)*$K296),$AR296)>$AD296),$AD296,IF(AND($AK296=\"FSP2\",$AH296=TRUE,SUM(SUM(SUM($AI296*FctrChngDts!$B$13)*$K296),$AR296)<=$AD296),SUM(SUM(SUM($AI296*FctrChngDts!$B$13)*$K296),$AR296),IF(AND($Z296=\"Summer\",$AK296=\"SSP2\",$AH296=TRUE,SUM(SUM(SUM(SUM($K296,$L296)*SUM($AI296*FctrChngDts!$B$13))*$AF296),$AR296)>$AD296),$AD296,IF(AND($Z296=\"Summer\",$AK296=\"SSP2\",$AH296=TRUE,SUM(SUM(SUM(SUM($K296,$L296)*SUM($AI296*FctrChngDts!$B$13))*$AF296),$AR296)<=$AD296),SUM(SUM(SUM(SUM($K296,$L296)*SUM($AI296*FctrChngDts!$B$13))*$AF296),$AR296),IF(AND($Z296=\"Winter\",$AK296=\"SSP2\",$AH296=TRUE,SUM(SUM(SUM(SUM($K296,$L296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AU296:$AW296)),$AR296)>$AD296),$AD296,IF(AND($Z296=\"Winter\",$AK296=\"SSP2\",$AH296=TRUE,SUM(SUM(SUM(SUM($K296,$L296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AU296:$AW296)),$AR296)<=$AD296),SUM(SUM(SUM(SUM($K296,$L296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AU296:$AW296)),$AR296),IF(AND($AK296=\"FSP2P3\",$AH296=TRUE,SUM(SUM(SUM(SUM($K296,$M296)*SUM($AI296*FctrChngDts!$B$13))*$AF296),$AR296)>$AD296),$AD296,IF(AND($AK296=\"FSP2P3\",$AH296=TRUE,SUM(SUM(SUM(SUM($K296,$M296)*SUM($AI296*FctrChngDts!$B$13))*$AF296),$AR296)<=$AD296),SUM(SUM(SUM(SUM($K296,$M296)*SUM($AI296*FctrChngDts!$B$13))*$AF296),$AR296),IF(AND($Z296=\"Summer\",$AK296=\"SSP2P3\",$AH296=TRUE,SUM(SUM(SUM(SUM($K296,$L296,$M296,$N296)*SUM($AI296*FctrChngDts!$B$13))*$AF296),$AR296)>$AD296),$AD296,IF(AND($Z296=\"Summer\",$AK296=\"SSP2P3\",$AH296=TRUE,SUM(SUM(SUM(SUM($K296,$L296,$M296,$N296)*SUM($AI296*FctrChngDts!$B$13))*$AF296),$AR296)<=$AD296),SUM(SUM(SUM(SUM($K296,$L296,$M296,$N296)*SUM($AI296*FctrChngDts!$B$13))*$AF296),$AR296),IF(AND($Z296=\"Winter\",$AK296=\"SSP2P3\",$AH296=TRUE,SUM(SUM(SUM(SUM($K296,$L296,$M296,$N296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AU296:$AW296)),$AR296)>$AD296),$AD296,IF(AND($Z296=\"Winter\",$AK296=\"SSP2P3\",$AH296=TRUE,SUM(SUM(SUM(SUM($K296,$L296,$M296,$N296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AU296:$AW296)),$AR296)<=$AD296),SUM(SUM(SUM(SUM($K296,$L296,$M296,$N296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AU296:$AW296)),$AR296),IF(AND($AK296=\"FSP3\",$AH296=TRUE,SUM(SUM(SUM($AI296*FctrChngDts!$B$13)*$M296),$AR296)>$AD296),$AD296,IF(AND($AK296=\"FSP3\",$AH296=TRUE,SUM(SUM(SUM($AI296*FctrChngDts!$B$13)*$M296),$AR296)<=$AD296),SUM(SUM(SUM($AI296*FctrChngDts!$B$13)*$M296),$AR296),IF(AND($Z296=\"Summer\",$AK296=\"SSP3\",$AH296=TRUE,SUM(SUM(SUM(SUM($M296,$N296)*SUM($AI296*FctrChngDts!$B$13))*$AF296),$AR296)>$AD296),$AD296,IF(AND($Z296=\"Summer\",$AK296=\"SSP3\",$AH296=TRUE,SUM(SUM(SUM(SUM($M296,$N296)*SUM($AI296*FctrChngDts!$B$13))*$AF296),$AR296)<=$AD296),SUM(SUM(SUM(SUM($M296,$N296)*SUM($AI296*FctrChngDts!$B$13))*$AF296),$AR296),IF(AND($Z296=\"Winter\",$AK296=\"SSP3\",$AH296=TRUE,SUM(SUM(SUM(SUM($M296,$N296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AU296:$AW296)),$AR296)>$AD296),$AD296,IF(AND($Z296=\"Winter\",$AK296=\"SSP3\",$AH296=TRUE,SUM(SUM(SUM(SUM($M296,$N296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AU296:$AW296)),$AR296)<=$AD296),SUM(SUM(SUM(SUM($M296,$N296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AU296:$AW296)),$AR296),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK296=\"FWP1\",$AH296=TRUE,SUM(SUM(SUM($AI296*FctrChngDts!$B$13)*$J296),$AU296)>$AE296),$AE296,IF(AND($AK296=\"FWP1\",$AH296=TRUE,SUM(SUM(SUM($AI296*FctrChngDts!$B$13)*$J296),$AU296)<=$AE296),SUM(SUM(SUM($AI296*FctrChngDts!$B$13)*$J296),$AU296),IF(AND($Z296=\"Winter\",$AK296=\"SSP1\",$AH296=TRUE,SUM(SUM(SUM(SUM($I296,$J296)*SUM($AI296*FctrChngDts!$B$13))*$AG296),$AU296)>$AE296),$AE296,IF(AND($Z296=\"Winter\",$AK296=\"SSP1\",$AH296=TRUE,SUM(SUM(SUM(SUM($I296,$J296)*SUM($AI296*FctrChngDts!$B$13))*$AG296),$AU296)<=$AE296),SUM(SUM(SUM(SUM($I296,$J296)*SUM($AI296*FctrChngDts!$B$13))*$AG296),$AU296),IF(AND($Z296=\"Summer\",$AK296=\"SSP1\",$AH296=TRUE,SUM(SUM(SUM(SUM($I296,$J296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AR296:$AT296)),$AU296)>$AE296),$AE296,IF(AND($Z296=\"Summer\",$AK296=\"SSP1\",$AH296=TRUE,SUM(SUM(SUM(SUM($I296,$J296)*SUM($AI296*FctrChngDts!$B$13))- SUM($AR296:$AT296)),$AU296)<=$AE296),SUM(SUM(SUM(SUM($I296,$J296)*SUM($AI296*FctrChngDts!$B$13))- SUM($AR296:$AT296)),$AU296),IF(AND($AK296=\"FWP1P2\",$AH296=TRUE,SUM(SUM(SUM(SUM($J296,$L296)*SUM($AI296*FctrChngDts!$B$13))*$AG296),$AU296)>$AE296),$AE296,IF(AND($AK296=\"FWP1P2\",$AH296=TRUE,SUM(SUM(SUM(SUM($J296,$L296)*SUM($AI296*FctrChngDts!$B$13))*$AG296),$AU296)<=$AE296),SUM(SUM(SUM(SUM($J296,$L296)*SUM($AI296*FctrChngDts!$B$13))*$AG296),$AU296),IF(AND($Z296=\"Winter\",$AK296=\"SSP1P2\",$AH296=TRUE,SUM(SUM(SUM(SUM($I296,$K296,$J296,$L296)*SUM($AI296*FctrChngDts!$B$13))*$AG296),$AU296)>$AE296),$AE296,IF(AND($Z296=\"Winter\",$AK296=\"SSP1P2\",$AH296=TRUE,SUM(SUM(SUM(SUM($I296,$K296,$J296,$L296)*SUM($AI296*FctrChngDts!$B$13))*$AG296),$AU296)<=$AE296),SUM(SUM(SUM(SUM($I296,$K296,$J296,$L296)*SUM($AI296*FctrChngDts!$B$13))*$AG296),$AU296),IF(AND($Z296=\"Summer\",$AK296=\"SSP1P2\",$AH296=TRUE,SUM(SUM(SUM(SUM($I296,$K296,$J296,$L296)*SUM($AI296*FctrChngDts!$B$13))- SUM($AR296:$AT296)),$AU296)>$AE296),$AE296,IF(AND($Z296=\"Summer\",$AK296=\"SSP1P2\",$AH296=TRUE,SUM(SUM(SUM(SUM($I296,$K296,$J296,$L296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AR296:$AT296)),$AU296)<=$AE296),SUM(SUM(SUM(SUM($I296,$K296,$J296,$L296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AR296:$AT296)),$AU296),IF(AND($AK296=\"FWP2\",$AH296=TRUE,SUM(SUM(SUM($AI296*FctrChngDts!$B$13)*$L296),$AU296)>$AE296),$AE296,IF(AND($AK296=\"FWP2\",$AH296=TRUE,SUM(SUM(SUM($AI296*FctrChngDts!$B$13)*$L296),$AU296)<=$AE296),SUM(SUM(SUM($AI296*FctrChngDts!$B$13)*$L296),$AU296),IF(AND($Z296=\"Winter\",$AK296=\"SSP2\",$AH296=TRUE,SUM(SUM(SUM(SUM($K296,$L296)*SUM($AI296*FctrChngDts!$B$13))*$AG296),$AU296)>$AE296),$AE296,IF(AND($Z296=\"Winter\",$AK296=\"SSP2\",$AH296=TRUE,SUM(SUM(SUM(SUM($K296,$L296)*SUM($AI296*FctrChngDts!$B$13))*$AG296),$AU296)<=$AE296),SUM(SUM(SUM(SUM($K296,$L296)*SUM($AI296*FctrChngDts!$B$13))*$AG296),$AU296),IF(AND($Z296=\"Summer\",$AK296=\"SSP2\",$AH296=TRUE,SUM(SUM(SUM(SUM($K296,$L296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AR296:$AT296)),$AU296)>$AE296),$AE296,IF(AND($Z296=\"Summer\",$AK296=\"SSP2\",$AH296=TRUE,SUM(SUM(SUM(SUM($K296,$L296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AR296:$AT296)),$AU296)<=$AE296),SUM(SUM(SUM(SUM($K296,$L296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AR296:$AT296)),$AU296),IF(AND($AK296=\"FWP2P3\",$AH296=TRUE,SUM(SUM(SUM(SUM($L296,$N296)*SUM($AI296*FctrChngDts!$B$13))*$AG296),$AU296)>$AE296),$AE296,IF(AND($AK296=\"FWP2P3\",$AH296=TRUE,SUM(SUM(SUM(SUM($L296,$N296)*SUM($AI296*FctrChngDts!$B$13))*$AG296),$AU296)<=$AE296),SUM(SUM(SUM(SUM($L296,$N296)*SUM($AI296*FctrChngDts!$B$13))*$AG296),$AU296),IF(AND($Z296=\"Winter\",$AK296=\"SSP2P3\",$AH296=TRUE,SUM(SUM(SUM(SUM($K296,$L296,$M296,$N296)*SUM($AI296*FctrChngDts!$B$13))*$AG296),$AU296)>$AE296),$AE296,IF(AND($Z296=\"Winter\",$AK296=\"SSP2P3\",$AH296=TRUE,SUM(SUM(SUM(SUM($K296,$L296,$M296,$N296)*SUM($AI296*FctrChngDts!$B$13))*$AG296),$AU296)<=$AE296),SUM(SUM(SUM(SUM($K296,$L296,$M296,$N296)*SUM($AI296*FctrChngDts!$B$13))*$AG296),$AU296),IF(AND($Z296=\"Summer\",$AK296=\"SSP2P3\",$AH296=TRUE,SUM(SUM(SUM(SUM($K296,$L296,$M296,$N296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AR296:$AT296)),$AU296)>$AE296),$AE296,IF(AND($Z296=\"Summer\",$AK296=\"SSP2P3\",$AH296=TRUE,SUM(SUM(SUM(SUM($K296,$L296,$M296,$N296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AR296:$AT296)),$AU296)<=$AE296),SUM(SUM(SUM(SUM($K296,$L296,$M296,$N296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AR296:$AT296)),$AU296),IF(AND($AK296=\"FWP3\",$AH296=TRUE,SUM(SUM(SUM($AI296*FctrChngDts!$B$13)*$N296),$AU296)>$AE296),$AE296,IF(AND($AK296=\"FWP3\",$AH296=TRUE,SUM(SUM(SUM($AI296*FctrChngDts!$B$13)*$N296),$AU296)<=$AE296),SUM(SUM(SUM($AI296*FctrChngDts!$B$13)*$N296),$AU296),IF(AND($Z296=\"Winter\",$AK296=\"SSP3\",$AH296=TRUE,SUM(SUM(SUM(SUM($M296,$N296)*SUM($AI296*FctrChngDts!$B$13))*$AG296),$AU296)>$AE296),$AE296,IF(AND($Z296=\"Winter\",$AK296=\"SSP3\",$AH296=TRUE,SUM(SUM(SUM(SUM($M296,$N296)*SUM($AI296*FctrChngDts!$B$13))*$AG296),$AU296)<=$AE296),SUM(SUM(SUM(SUM($M296,$N296)*SUM($AI296*FctrChngDts!$B$13))*$AG296),$AU296),IF(AND($Z296=\"Summer\",$AK296=\"SSP3\",$AH296=TRUE,SUM(SUM(SUM(SUM($M296,$N296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AR296:$AT296)),$AU296)>$AE296),$AE296,IF(AND($Z296=\"Summer\",$AK296=\"SSP3\",$AH296=TRUE,SUM(SUM(SUM(SUM($M296,$N296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AR296:$AT296)),$AU296)<=$AE296),SUM(SUM(SUM(SUM($M296,$N296)*SUM($AI296*FctrChngDts!$B$13))-SUM($AR296:$AT296)),$AU296),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I296>0,$AH296=FALSE),SUM($AR296*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I296>0,$AH296=TRUE),SUM($AX296*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I296>0,$AH296=FALSE),SUM($AS296*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I296>0,$AH296=TRUE),SUM($AY296*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I296>0,$AH296=FALSE),SUM($AT296*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I296>0,$AH296=TRUE),SUM($AZ296*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J296>0,$AH296=FALSE),SUM($AU296*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J296>0,$AH296=TRUE),SUM($BA296*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J296>0,$AH296=FALSE),SUM($AV296*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J296>0,$AH296=TRUE),SUM($BB296*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J296>0,$AH296=FALSE),SUM($AW296*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J296>0,$AH296=TRUE),SUM($BC296*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K296>0,$AH296=FALSE),SUM($AR296*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K296>0,$AH296=TRUE),SUM($AX296*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K296>0,$AH296=FALSE),SUM($AS296*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K296>0,$AH296=TRUE),SUM($AY296*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K296>0,$AH296=FALSE),SUM($AT296*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K296>0,$AH296=TRUE),SUM($AZ296*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L296>0,$AH296=FALSE),SUM($AU296*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L296>0,$AH296=TRUE),SUM($BA296*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L296>0,$AH296=FALSE),SUM($AV296*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L296>0,$AH296=TRUE),SUM($BB296*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L296>0,$AH296=FALSE),SUM($AW296*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L296>0,$AH296=TRUE),SUM($BC296*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M296>0,$AH296=FALSE),SUM($AR296*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M296>0,$AH296=TRUE),SUM($AX296*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M296>0,$AH296=FALSE),SUM($AS296*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M296>0,$AH296=TRUE),SUM($AY296*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M296>0,$AH296=FALSE),SUM($AT296*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M296>0,$AH296=TRUE),SUM($AZ296*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N296>0,$AH296=FALSE),SUM($AU296*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N296>0,$AH296=TRUE),SUM($BA296*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N296>0,$AH296=FALSE),SUM($AV296*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N296>0,$AH296=TRUE),SUM($BB296*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N296>0,$AH296=FALSE),SUM($AW296*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N296>0,$AH296=TRUE),SUM($BC296*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I296=0,0,IF(AND($I296>0,$K296>0,$AH296=FALSE),SUM($AR296/$P296*$I296),IF(AND($I296>0,$K296=0,$AH296=FALSE),$AR296,IF(AND($I296>0,$K296>0,$AH296=TRUE),ROUND(MIN($HU296,SUM(SUM($I296,$K296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA296,SUM(SUM($I296,$K296)*(FctrChngDts!$B$13)*$AI296)*$IA296)),0),IF(AND($I296>0,$K296=0,$AH296=TRUE),$AX296))))),0)","v":0},{"$f":"ROUND(IF($I296=0,0,IF(AND($I296>0,$K296>0,$AH296=FALSE),SUM($AS296/$P296*$I296),IF(AND($I296>0,$K296=0,$AH296=FALSE),$AS296,IF(AND($I296>0,$K296>0,$AH296=TRUE),ROUND(MIN(SUM($HU296-$BW296),SUM(SUM($I296,$K296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA296)*3),0),IF(AND($I296>0,$K296=0,$AH296=TRUE),$AY296))))),0)","v":0},0,{"$f":"IF($J296=0,0,IF(AND($J296>0,$L296=0,$N296=0,$AH296=FALSE,$AJ296=FALSE),ROUND(MIN($HX296,SUM($AU296,$BA296)),0),IF(AND($J296>0,$L296=0,$N296=0,$AH296=TRUE,$AJ296=FALSE),ROUND(MIN($HX296,SUM($AU296,SUM($J296*$AI296*FctrChngDts!$B$13))),0),IF(AND($J296>0,$L296>0,$N296=0,$AH296=FALSE,$AJ296=FALSE),ROUND(MIN($HX296,SUM(SUM($J296,$L296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA296,SUM(SUM($J296,$L296)*(FctrChngDts!$B$13)*$AI296)*$IA296)),0),IF(AND($J296>0,$L296>0,$N296=0,$AH296=TRUE,$AJ296=FALSE),ROUND(MIN($HX296,SUM(SUM(SUM(SUM($J296,$L296)*FctrChngDts!$C$11*$IA296),SUM(SUM($J296,$L296)*SUM(FctrChngDts!$B$13*$AI296)*$IA296)))),0),IF(AND($J296>0,$L296=0,$N296=0,$AH296=FALSE,$AJ296=TRUE),ROUND(MIN($HX296,SUM($AU296,$BA296)),0),IF(AND($J296>0,$L296=0,$N296=0,$AH296=TRUE,$AJ296=TRUE),ROUND(MIN($HX296,SUM($AU296,SUM($J296*$AI296*FctrChngDts!$B$13))),0),IF(AND($J296>0,$L296>0,$N296=0,$AH296=FALSE,$AJ296=TRUE),ROUND(MIN($HX296,SUM(SUM($J296,$L296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA296,SUM(SUM($J296,$L296)*(FctrChngDts!$B$13)*$AI296)*$IA296)),0),IF(AND($J296>0,$L296>0,$N296=0,$AH296=TRUE,$AJ296=TRUE),ROUND(MIN($HX296,SUM(SUM(SUM(SUM($J296,$L296)*FctrChngDts!$C$12*$IA296),SUM(SUM($J296,$L296)*SUM(FctrChngDts!$B$13*$AI296)*$IA296)))),0))))))))))","v":0},{"$f":"IF($J296=0,0,IF(AND($J296>0,$L296=0,$N296=0,$AH296=FALSE,$AJ296=FALSE),ROUND(MIN(SUM($HX296-$BZ296),SUM($AU296*3)),0),IF(AND($J296>0,$L296=0,$N296=0,$AH296=TRUE,$AJ296=FALSE),ROUND(MIN(SUM($HX296-$BZ296),SUM(SUM($J296,$L296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA296)*3),0),IF(AND($J296>0,$L296>0,$N296=0,$AH296=FALSE,$AJ296=FALSE),ROUND(MIN(SUM($HX296-$BZ296),SUM(SUM($J296,$L296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA296)*3),0),IF(AND($J296>0,$L296>0,$N296=0,$AH296=TRUE,$AJ296=FALSE),ROUND(MIN(SUM($HX296-$BZ296),SUM(SUM($J296,$L296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA296)*3),0),IF(AND($J296>0,$L296=0,$N296=0,$AH296=FALSE,$AJ296=TRUE),ROUND(MIN(SUM($HX296-$BZ296),SUM($AU296*3)),0),IF(AND($J296>0,$L296=0,$N296=0,$AH296=TRUE,$AJ296=TRUE),ROUND(MIN(SUM($HX296-$BZ296),SUM(SUM($J296,$L296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA296)*3),0),IF(AND($J296>0,$L296>0,$N296=0,$AH296=FALSE,$AJ296=TRUE),ROUND(MIN(SUM($HX296-$BZ296),SUM(SUM($J296,$L296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA296)*3),0),IF(AND($J296>0,$L296>0,$N296=0,$AH296=TRUE,$AJ296=TRUE),ROUND(MIN(SUM($HX296-$BZ296),SUM(SUM($J296,$L296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA296)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K296=0,0,IF(AND($I296>0,$K296>0,$M296=0,$AH296=FALSE),SUM($AR296-$BW296),IF(AND($I296=0,$K296>0,$M296>0,$AH296=FALSE),SUM($AR296/$P296*$K296),IF(AND($I296=0,$K296>0,$M296=0,$AH296=FALSE),$AR296,IF($K296=0,0,IF(AND($I296>0,$K296>0,$M296=0,$AH296=TRUE),ROUND(MIN($HV296,SUM(SUM($I296,$K296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB296,SUM(SUM($I296,$K296)*(FctrChngDts!$B$13)*$AI296)*$IB296)),0),IF(AND($I296=0,$K296>0,$M296>0,$AH296=TRUE),ROUND(MIN($HV296,SUM(SUM($I296,$K296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB296,SUM(SUM($I296,$K296)*(FctrChngDts!$B$13)*$AI296)*$IB296)),0),IF(AND($I296=0,$K296>0,$M296=0,$AH296=TRUE),$AX296)))))))),0)","v":0},{"$f":"ROUND(IF($K296=0,0,IF(AND($I296>0,$K296>0,$M296=0,$AH296=FALSE),SUM($AS296-$BX296),IF(AND($I296=0,$K296>0,$M296>0,$AH296=FALSE),SUM($AS296/$P296*$K296),IF(AND($I296=0,$K296>0,$M296=0,$AH296=FALSE),$AS296,IF($K296=0,0,IF(AND($I296>0,$K296>0,$M296=0,$AH296=TRUE),ROUND(MIN(SUM($HV296-$BW296),SUM(SUM($I296,$K296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB296)*3),0),IF(AND($I296=0,$K296>0,$M296>0,$AH296=TRUE),ROUND(MIN(SUM($HV296-$BW296),SUM(SUM($I296,$K296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB296)*3),0),IF(AND($I296=0,$K296>0,$M296=0,$AH296=TRUE),$AY296)))))))),0)","v":0},0,{"$f":"IF($L296=0,0,IF(AND($J296>0,$L296>0,$N296=0,$AH296=FALSE,$AJ296=FALSE),ROUND(MIN($HY296,SUM(SUM($J296,$L296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB296,SUM(SUM($J296,$L296)*(FctrChngDts!$B$13)*$AI296)*$IB296)),0),IF(AND($J296>0,$L296>0,$N296=0,$AH296=TRUE,$AJ296=FALSE),ROUND(MIN($HY296,SUM(SUM(SUM(SUM($J296,$L296)*FctrChngDts!$C$11*$IB296),SUM(SUM($J296,$L296)*SUM(FctrChngDts!$B$13*$AI296)*$IB296)))),0),IF(AND($J296=0,$L296>0,$N296=0,$AH296=FALSE,$AJ296=FALSE),ROUND(MIN($HY296,SUM($L296*FctrChngDts!$C$11)),0),IF(AND($J296=0,$L296>0,$N296=0,$AH296=TRUE,$AJ296=FALSE),ROUND(MIN($HY296,SUM(SUM(SUM(SUM($J296,$L296)*FctrChngDts!$C$11*$IB296),SUM(SUM($J296,$L296)*SUM(FctrChngDts!$B$13*$AI296)*$IB296)))),0),IF(AND($J296>0,$L296>0,$N296=0,$AH296=FALSE,$AJ296=TRUE),ROUND(MIN($HY296,SUM(SUM($J296,$L296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB296,SUM(SUM($J296,$L296)*(FctrChngDts!$B$13)*$AI296)*$IB296)),0),IF(AND($J296>0,$L296>0,$N296=0,$AH296=TRUE,$AJ296=TRUE),ROUND(MIN($HY296,SUM(SUM(SUM(SUM($J296,$L296)*FctrChngDts!$C$12*$IB296),SUM(SUM($J296,$L296)*SUM(FctrChngDts!$B$13*$AI296)*$IB296)))),0),IF(AND($J296=0,$L296>0,$N296=0,$AH296=FALSE,$AJ296=TRUE),ROUND(MIN($HY296,SUM($L296*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J296=0,$L296>0,$N296=0,$AH296=TRUE,$AJ296=TRUE),ROUND(MIN($HY296,SUM(SUM(SUM(SUM($J296,$L296)*FctrChngDts!$C$12*$IB296),SUM(SUM($J296,$L296)*SUM(FctrChngDts!$B$13*$AI296)*$IB296)))),0))))))))))","v":0},{"$f":"IF($L296=0,0,IF(AND($J296>0,$L296>0,$N296=0,$AH296=FALSE,$AJ296=FALSE),ROUND(MIN(SUM($HY296-$CF296),SUM(SUM($J296,$L296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB296)*3),0),IF(AND($J296>0,$L296>0,$N296=0,$AH296=TRUE,$AJ296=FALSE),ROUND(MIN(SUM($HY296-$CF296),SUM(SUM($J296,$L296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB296)*3),0),IF(AND($J296=0,$L296>0,$N296=0,$AH296=FALSE,$AJ296=FALSE),ROUND(MIN(SUM($HY296-$CF296),SUM($AU296*3)),0),IF(AND($J296=0,$L296>0,$N296=0,$AH296=TRUE,$AJ296=FALSE),ROUND(MIN(SUM($HY296-$CF296),SUM(SUM($J296,$L296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB296)*3),0),IF(AND($J296>0,$L296>0,$N296=0,$AH296=FALSE,$AJ296=TRUE),ROUND(MIN(SUM($HY296-$CF296),SUM(SUM($J296,$L296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB296)*3),0),IF(AND($J296>0,$L296>0,$N296=0,$AH296=TRUE,$AJ296=TRUE),ROUND(MIN(SUM($HY296-$CF296),SUM(SUM($J296,$L296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB296)*3),0),IF(AND($J296=0,$L296>0,$N296=0,$AH296=FALSE,$AJ296=TRUE),ROUND(MIN(SUM($HY296-$CF296),SUM($AU296*3)),0),IF(AND($J296=0,$L296>0,$N296=0,$AH296=TRUE,$AJ296=TRUE),ROUND(MIN(SUM($HY296-$CF296),SUM(SUM($J296,$L296)*IF($AJ296=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB296)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S296>0,Account!$AG$2=TRUE,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH296=FALSE),SUM(Usage!$BW296:$CB296)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V296>0,Account!$AG$2=TRUE,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH296=FALSE),SUM(Usage!$CC296:$CH296)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y296>0,Account!$AG$2=TRUE,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH296=FALSE),SUM(Usage!$CI296:$CN296)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH296=TRUE,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S296),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S296)),2)","v":0},{"$f":"ROUND(IF(OR($AH296=TRUE,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V296),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V296)),2)","v":0},{"$f":"IF(OR($AH296=TRUE,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y296),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y296))","v":0},{"$f":"ROUND(IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW296),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW296)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX296),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX296)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY296),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY296)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ296),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ296)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA296),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA296)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB296),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB296)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S296),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC296),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC296)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD296),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD296)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE296),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE296)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF296),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF296)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG296),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG296)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH296),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH296)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V296),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI296),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI296))","v":0},{"$f":"IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ296),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ296))","v":0},{"$f":"IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK296),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK296))","v":0},{"$f":"IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL296),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL296))","v":0},{"$f":"IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM296),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM296))","v":0},{"$f":"IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN296),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN296))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y296)","v":0},0,0,0,0,{"$f":"IF($DW296>IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV296*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV296*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW296-IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV296*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV296*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV296<$DW296,SUM($DW296-$DV296),0))","v":0},{"$f":"IF(OR(AND($D296<=FctrChngDts!$B$14,Usage!$E296>FctrChngDts!$B$14),AND(Usage!$D296<=FctrChngDts!$C$14,Usage!$E296>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW296),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX296),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY296),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ296),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA296),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB296),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC296),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD296),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE296),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF296),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG296),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH296),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI296)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ296)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK296)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL296)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM296)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN296)","v":0},0,{"$f":"IF(AND($S296>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E296<>\"D-CARE\",Tenant!$F296=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET296=TRUE,$S296>0,$V296=0),SUM(SUM($BW296:$CB296)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET296=TRUE,$S296>0,$V296>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW296:$CB296)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET296=TRUE,$S296>0,$V296>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW296:$CB296)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S296>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S296>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S296>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV296=TRUE,$S296>0,$V296=0),SUM(SUM($BW296:$CB296)*'CRS1'!$P$2),IF(AND($EV296=TRUE,$S296>0,$V296>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW296:$CB296)*'CRS1'!$P$2),IF(AND($EV296=TRUE,$S296>0,$V296>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW296:$CB296)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S296>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX296=TRUE,$S296>0,$V296=0),SUM(SUM($BW296:$CB296)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX296=TRUE,$S296>0,$V296>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW296:$CB296)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX296=TRUE,$S296>0,$V296>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW296:$CB296)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S296>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ296=TRUE,$S296>0),SUM(SUM($BW296:$CB296)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V296>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E296<>\"D-CARE\",Tenant!$F296=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB296=TRUE,$S296>0,$V296>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC296:$CH296)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB296=TRUE,$S296>0,$V296>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC296:$CH296)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB296=TRUE,$V296>0,$Y296>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC296:$CH296)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB296=TRUE,$V296>0,$Y296>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC296:$CH296)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB296=TRUE,$S296=0,$V296>0,$Y296=0),SUM(SUM($CC296:$CH296)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V296>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V296>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V296>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD296=TRUE,$S296>0,$V296>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC296:$CH296)*'CRS2'!$P$2),IF(AND($FD296=TRUE,$S296>0,$V296>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC296:$CH296)*'CRS2'!$P$2),IF(AND($FD296=TRUE,$V296>0,$Y296>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC296:$CH296)*'CRS2'!$P$2),IF(AND($FD296=TRUE,$V296>0,$Y296>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC296:$CH296)*'CRS2'!$P$2),IF(AND($FD296=TRUE,$S296=0,$V296>0,$Y296=0),SUM(SUM($CC296:$CH296)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V296>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF296=TRUE,$S296>0,$V296>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC296:$CH296)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF296=TRUE,$S296>0,$V296>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC296:$CH296)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF296=TRUE,$V296>0,$Y296>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC296:$CH296)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF296=TRUE,$V296>0,$Y296>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC296:$CH296)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF296=TRUE,$S296=0,$V296>0,$Y296=0),SUM(SUM($CC296:$CH296)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V296>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH296=TRUE,$V296>0),SUM(SUM($CC296:$CH296)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y296>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E296<>\"D-CARE\",Tenant!$F296=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ296=TRUE,$V296=0,$Y296>0),SUM(SUM($CI296:$CN296)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ296=TRUE,$V296>0,$Y296>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI296:$CN296)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ296=TRUE,$V296>0,$Y296>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI296:$CN296)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y296>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y296>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y296>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL296=TRUE,$V296=0,$Y296>0),SUM(SUM($CI296:$CN296)*'CRS3'!$P$2),IF(AND($FL296=TRUE,$V296>0,$Y296>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI296:$CN296)*'CRS3'!$P$2),IF(AND($FL296=TRUE,$V296>0,$Y296>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI296:$CN296)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y296>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN296=TRUE,$V296=0,$Y296>0),SUM(SUM($CI296:$CN296)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN296=TRUE,$V296>0,$Y296>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI296:$CN296)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN296=TRUE,$V296>0,$Y296>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI296:$CN296)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y296>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP296=TRUE,$Y296>0),SUM(SUM($CI296:$CN296)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR296:$FT296))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO296:$CQ296,$FR296:$FT296))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA296:$EF296)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG296:$EL296)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM296:$ER296)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV296,$CO296:$CQ296,$EA296:$ER296)/$P296)*$S296*FctrChngDts!$B$15),SUM(SUM(SUM($DV296,$CO296:$CQ296,$FR296:$FT296)/$P296)*$S296*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV296,$CO296:$CQ296,$EA296:$ER296)/$P296)*$V296*FctrChngDts!$B$15),SUM(SUM(SUM($DV296,$CO296:$CQ296,$FR296:$FT296)/$P296)*$V296*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV296,$CO296:$CQ296,$EA296:$ER296)/$P296)*$Y296*FctrChngDts!$B$15),SUM(SUM(SUM($DV296,$CO296:$CQ296,$FR296:$FT296)/$P296)*$Y296*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA296*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI296*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ296*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ296,$FU296,$GF296,$GZ296:$HE296),IF(Account!$Q$2=TRUE,SUM($DZ296,$FV296,$GF296,$GZ296:$HE296),SUM($DZ296,$ES296,$FU296:$FV296,$GF296,$GZ296:$HE296)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E296),Usage!$P296,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D296,FctrChngDts!$C$17<=Usage!$E296),SUM(FctrChngDts!$C$17-Usage!$D296),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E296),Usage!$P296,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D296,FctrChngDts!$C$19<=Usage!$E296),SUM(FctrChngDts!$C$19-Usage!$D296),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK296*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK296*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL296*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL296*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D296))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A296,Tenant!$A:$J,8,FALSE)=TRUE,$GG296<0),0,SUM(SUM(SUM($GG296/$P296*$GP296)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A296,Tenant!$A:$J,8,FALSE)=TRUE,$GG296<0),0,SUM(SUM(SUM($GG296/$P296*$GQ296)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D296))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A296,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV296*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A296,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW296*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU296:$DA296,$EU296,$EA296:$EF296,$FA296)-SUM(SUM($BW296:$CB296)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD296:$DJ296,$FC296,$EG296:$EL296,$FI296)-SUM(SUM($CC296:$CH296)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM296:$DS296,$FK296,$EM296:$ER296,$FQ296)-SUM(SUM($CI296:$CN296)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO296,$CU296:$DA296,$EU296,$EW296,$EY296,$EA296:$EF296,$FA296,$CP296,$DD296:$DJ296,$FC296,$FE296,$FG296,$EG296:$EL296,$FI296)/$P296*$S296)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO296,$CU296:$DA296,$EU296,$EW296,$EY296,$EA296:$EF296,$FA296,$CP296,$DD296:$DJ296,$FC296,$FE296,$FG296,$EG296:$EL296,$FI296)/$P296*$V296)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ296,$DM296:$DS296,$FK296,$FM296,$FO296,$EM296:$ER296,$FQ296)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D296,BslnAllctnCrrnt!$A$1<=$E296),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK296=\"FSP1\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$Q296,BslnAllctnCrrnt!$A$1<$R296),SUM(BslnAllctnCrrnt!$A$1-$Q296),IF(AND($AK296=\"FSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$Q296,BslnAllctnCrrnt!$A$1<$R296),SUM(BslnAllctnCrrnt!$A$1-$Q296),IF(AND($AK296=\"FSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),$I296,IF(AND($AK296=\"SSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$Q296,BslnAllctnCrrnt!$A$1<$R296),SUM(BslnAllctnCrrnt!$A$1-$Q296),IF(AND($AK296=\"SSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),$I296,0)))))","v":0},{"$f":"IF(AND($AK296=\"FSP1\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$Q296,BslnAllctnCrrnt!$A$1<$R296),SUM($I296-$HG296),IF(AND($AK296=\"FSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$Q296,BslnAllctnCrrnt!$A$1<$R296),SUM($I296-$HG296),IF(AND($AK296=\"FSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM($I296-$HG296),IF(AND($AK296=\"SSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$Q296,BslnAllctnCrrnt!$A$1<$R296),SUM($I296-$HG296),IF(AND($AK296=\"SSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM($I296-$HG296),0)))))","v":0},{"$f":"IF(AND($AK296=\"SSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$Q296,BslnAllctnCrrnt!$A$1<$R296),0,IF(AND(FctrChngDts!$A$2>=$D296,FctrChngDts!$B$2<$E296),IF(AND($AK296=\"SSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM(BslnAllctnCrrnt!$A$1-$T296),0),IF(AND($AK296=\"FSP2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM(BslnAllctnCrrnt!$A$1-$T296),IF(AND($AK296=\"FSP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM(BslnAllctnCrrnt!$A$1-$T296),IF(AND($AK296=\"FSP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$W296,BslnAllctnCrrnt!$A$1<$X296),$K296,IF(AND($AK296=\"FSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$Q296,BslnAllctnCrrnt!$A$1<$R296),0,IF(AND($AK296=\"FSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM(BslnAllctnCrrnt!$A$1-$T296),IF(AND($AK296=\"SSP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM(BslnAllctnCrrnt!$A$1-$T296),IF(AND($AK296=\"SSP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$W296,BslnAllctnCrrnt!$A$1<$X296),$K296,0)))))))))","v":0},{"$f":"IF(AND($AK296=\"SSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$Q296,BslnAllctnCrrnt!$A$1<$R296),SUM($K296-$HI296),IF(AND($AK296=\"SSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM($K296-$HI296),IF(AND($AK296=\"FSP2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM($K296-$HI296),IF(AND($AK296=\"FSP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM($K296-$HI296),IF(AND($AK296=\"FSP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$W296,BslnAllctnCrrnt!$A$1<$X296),SUM($K296-$HI296),IF(AND($AK296=\"FSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$Q296,BslnAllctnCrrnt!$A$1<$R296),SUM($K296-$HI296),IF(AND($AK296=\"FSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM($K296-$HI296),IF(AND($AK296=\"SSP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM($K296-$HI296),IF(AND($AK296=\"SSP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$W296,BslnAllctnCrrnt!$A$1<$X296),SUM($K296-$HI296),0)))))))))","v":0},{"$f":"IF(AND($AK296=\"FSP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),0,IF(AND($AK296=\"FSP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$W296,BslnAllctnCrrnt!$A$1<$X296),SUM(BslnAllctnCrrnt!$A$1-$W296),IF(AND($AK296=\"FSP3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$W296,BslnAllctnCrrnt!$A$1<$X296),SUM(BslnAllctnCrrnt!$A$1-$W296),0)))","v":0},{"$f":"IF(AND($AK296=\"FSP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM($M296-$HK296),IF(AND($AK296=\"FSP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$W296,BslnAllctnCrrnt!$A$1<$X296),SUM($M296-$HK296),IF(AND($AK296=\"FSP3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$W296,BslnAllctnCrrnt!$A$1<$X296),SUM($M296-$HK296),0)))","v":0},{"$f":"IF(AND($AK296=\"FWP1\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$Q296,BslnAllctnCrrnt!$A$1<$R296),SUM(BslnAllctnCrrnt!$A$1-$Q296),IF(AND($AK296=\"FWP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$Q296,BslnAllctnCrrnt!$A$1<$R296),SUM(BslnAllctnCrrnt!$A$1-$Q296),IF(AND($AK296=\"FWP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),$J296,IF(AND(FctrChngDts!$A$2>=$D296,FctrChngDts!$B$2<$E296),IF(AND($AK296=\"SSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$Q296,BslnAllctnCrrnt!$A$1<$R296),SUM(BslnAllctnCrrnt!$A$1-$Q296),0),IF(AND($AK296=\"SSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),$J296,0)))))","v":0},{"$f":"IF(AND($AK296=\"FWP1\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$Q296,BslnAllctnCrrnt!$A$1<$R296),SUM($J296-$HM296),IF(AND($AK296=\"FWP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$Q296,BslnAllctnCrrnt!$A$1<$R296),SUM($J296-$HM296),IF(AND($AK296=\"FWP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM($J296-$HM296),IF(AND($AK296=\"SSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$Q296,BslnAllctnCrrnt!$A$1<$R296),SUM($J296-$HM296),IF(AND($AK296=\"SSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM($J296-$HM296),0)))))","v":0},{"$f":"IF(AND($AK296=\"FWP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$Q296,BslnAllctnCrrnt!$A$1<$R296),0,IF(AND($AK296=\"FWP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM(BslnAllctnCrrnt!$A$1-$T296),IF(AND($AK296=\"FWP2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM(BslnAllctnCrrnt!$A$1-$T296),IF(AND($AK296=\"FWP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM(BslnAllctnCrrnt!$A$1-$T296),IF(AND($AK296=\"FWP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$W296,BslnAllctnCrrnt!$A$1<$X296),$L296,IF(AND($AK296=\"SSP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM(BslnAllctnCrrnt!$A$1-$T296),IF(AND($AK296=\"SSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$Q296,BslnAllctnCrrnt!$A$1<$R296),0,IF(AND($AK296=\"SSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM(BslnAllctnCrrnt!$A$1-$T296),0))))))))","v":0},{"$f":"IF(AND($AK296=\"FWP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$Q296,BslnAllctnCrrnt!$A$1<$R296),SUM($L296-$HO296),IF(AND($AK296=\"FWP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM($L296-$HO296),IF(AND($AK296=\"FWP2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM($L296-$HO296),IF(AND($AK296=\"FWP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM($L296-$HO296),IF(AND($AK296=\"FWP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$W296,BslnAllctnCrrnt!$A$1<$X296),SUM($L296-$HO296),IF(AND($AK296=\"SSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$Q296,BslnAllctnCrrnt!$A$1<$R296),SUM($L296-$HO296),IF(AND($AK296=\"SSP1P2\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM($L296-$HO296),0)))))))","v":0},{"$f":"IF(AND($AK296=\"FWP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),0,IF(AND($AK296=\"FWP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$W296,BslnAllctnCrrnt!$A$1<$X296),SUM(BslnAllctnCrrnt!$A$1-$W296),IF(AND($AK296=\"FWP3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$W296,BslnAllctnCrrnt!$A$1<$X296),SUM(BslnAllctnCrrnt!$A$1-$W296),IF(AND($AK296=\"SSP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),0,IF(AND($AK296=\"SSP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$W296,BslnAllctnCrrnt!$A$1<$X296),SUM(BslnAllctnCrrnt!$A$1-$W296),0)))))","v":0},{"$f":"IF(AND($AK296=\"FWP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM($N296-$HQ296),IF(AND($AK296=\"FWP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$W296,BslnAllctnCrrnt!$A$1<$X296),SUM($N296-$HQ296),IF(AND($AK296=\"FWP3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$W296,BslnAllctnCrrnt!$A$1<$X296),SUM($N296-$HQ296),IF(AND($AK296=\"SSP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$T296,BslnAllctnCrrnt!$A$1<$U296),SUM($N296-$HQ296),IF(AND($AK296=\"SSP2P3\",$HF296=TRUE,BslnAllctnCrrnt!$A$1>=$W296,BslnAllctnCrrnt!$A$1<$X296),SUM($N296-$HQ296),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[296,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G297),0,IF($F297<=$G297,SUM($G297-$F297),IF($F297>$G297,SUM((Account!$L$2-Usage!$F297)+Usage!$G297+1))))","v":0},{"$f":"IF($Q297=0,0,IF($R297=0,0,IF(AND($Q297<FctrChngDts!$A$2,$R297>=FctrChngDts!$A$2),SUM($R297-FctrChngDts!$A$2+1),IF(AND($Q297>=FctrChngDts!$A$2,$R297>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q297),IF(AND($Q297>=FctrChngDts!$A$2,$R297<FctrChngDts!$B$2),SUM($R297-$Q297+1),0)))))","v":0},{"$f":"IF($Q297=0,0,IF($R297=0,0,IF(AND($Q297<FctrChngDts!$A$2,$R297>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q297),IF(AND($Q297<FctrChngDts!$A$2,$R297<FctrChngDts!$A$2),SUM($R297-$Q297+1),IF(AND($Q297>FctrChngDts!$A$2,$R297>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R297+1),0)))))","v":0},{"$f":"IF($T297=0,0,IF($U297=0,0,IF(AND($T297<FctrChngDts!$A$2,$U297>=FctrChngDts!$A$2),SUM($U297-FctrChngDts!$A$2+1),IF(AND($T297>=FctrChngDts!$A$2,$U297<FctrChngDts!$B$2),SUM($U297-$T297+1),IF(AND($T297>=FctrChngDts!$A$2,$U297>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T297)<0),0,IF(AND($T297>=FctrChngDts!$A$2,$U297>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T297),0))))))","v":0},{"$f":"IF($T297=0,0,IF($U297=0,0,IF(AND($T297<FctrChngDts!$A$2,$U297>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T297),IF(AND($T297>=FctrChngDts!$B$2,$U297>=FctrChngDts!$B$2),SUM($U297-$T297+1),IF(AND($T297<FctrChngDts!$A$2,$U297<FctrChngDts!$A$2),SUM($U297-$T297+1),IF(AND($T297>=FctrChngDts!$A$2,$U297>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U297+1),0))))))","v":0},{"$f":"IF($W297=0,0,IF($X297=0,0,IF(AND($W297>=FctrChngDts!$A$2,$X297>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W297)<0),0,IF(AND($W297>=FctrChngDts!$A$2,$X297>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W297),IF(AND($W297>=FctrChngDts!$A$2,$X297<FctrChngDts!$B$2),SUM($X297-$W297+1),IF(AND($W297<FctrChngDts!$A$2,$X297>=FctrChngDts!$A$2),SUM($X297-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W297=0,0,IF($X297=0,0,IF(AND($W297<FctrChngDts!$A$2,$X297<FctrChngDts!$A$2),SUM($X297-$W297+1),IF(AND($W297>=FctrChngDts!$A$2,$X297>=FctrChngDts!$B$2,SUM($X297-FctrChngDts!$B$2+1)<=$Y297),SUM($X297-FctrChngDts!$B$2+1),IF(AND($W297>=FctrChngDts!$A$2,$X297>=FctrChngDts!$B$2),SUM($X297-$W297+1),IF(AND($W297<FctrChngDts!$A$2,$X297>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W297),0))))))","v":0},{"$f":"IF(AND($D297>=FctrChngDts!$C$2,$E297<FctrChngDts!$E$2),\"1\",IF(AND($D297>=FctrChngDts!$E$2,$E297<FctrChngDts!$G$2),\"2\",IF(AND($D297>=FctrChngDts!$G$2,$E297<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D297>=FctrChngDts!$D$2,,IF(AND($D297>=FctrChngDts!$C$2,$D297<=FctrChngDts!$D$2),$D297,IF(AND($D297>=FctrChngDts!$C$2,$D297>=FctrChngDts!$D$2,$E297>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D297>FctrChngDts!$D$2,,IF($D297=FctrChngDts!$D$2,$D297,IF(AND($D297>=FctrChngDts!$C$2,$E297<FctrChngDts!$D$2),$E297,IF(AND($D297>=FctrChngDts!$C$2,$E297>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D297>=FctrChngDts!$D$2,$E297>=FctrChngDts!$D$2,$E297>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E297<FctrChngDts!$D$2,$E297<=FctrChngDts!$D$2),$E297,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D297<FctrChngDts!$E$2,$E297<FctrChngDts!$E$2),,IF($D297>FctrChngDts!$F$2,,IF(AND($D297>=FctrChngDts!$E$2,$D297<=FctrChngDts!$F$2),$D297,IF(AND($D297>=FctrChngDts!$E$2,$D297>=FctrChngDts!$F$2,$E297>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D297>FctrChngDts!$F$2,,IF($E297=FctrChngDts!$F$2,$E297,IF(AND($D297<FctrChngDts!$E$2,$E297<=FctrChngDts!$F$2),$E297,IF(AND($D297>=FctrChngDts!$E$2,$E297<FctrChngDts!$F$2),$E297,IF(AND($D297>=FctrChngDts!$E$2,$E297>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D297>=FctrChngDts!$F$2,$E297>=FctrChngDts!$F$2,$E297>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D297<FctrChngDts!$G$2,$E297<FctrChngDts!$G$2),,IF($D297>FctrChngDts!$H$2,,IF(AND($D297>=FctrChngDts!$G$2,$D297<=FctrChngDts!$H$2),$D297,IF(AND($D297>=FctrChngDts!$G$2,$D297>=FctrChngDts!$H$2,$E297>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D297>FctrChngDts!$H$2,,IF($E297=FctrChngDts!$H$2,$E297,IF(AND($D297<FctrChngDts!$G$2,$E297<=FctrChngDts!$H$2),$E297,IF(AND($D297>=FctrChngDts!$G$2,$E297<FctrChngDts!$H$2),$E297,IF(AND($D297>=FctrChngDts!$G$2,$E297>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D297>=FctrChngDts!$H$2,$E297>=FctrChngDts!$H$2,$E297>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A297,Tenant!$A297:$J596,6,FALSE)","v":0},{"$f":"VLOOKUP($A297,Tenant!$A297:$J596,7,FALSE)","v":0},{"$f":"VLOOKUP($A297,Tenant!$A297:$J596,10,FALSE)","v":0},0,{"$f":"IF(AND($AK297=\"FSP2\",$AJ297=FALSE,$HF297=FALSE),SUM($K297*FctrChngDts!$C$9),IF(AND($AK297=\"FSP2\",$AJ297=TRUE,$HF297=FALSE),SUM($K297*FctrChngDts!$C$10),IF(AND($AK297=\"FSP2P3\",$AJ297=FALSE,$HF297=FALSE),SUM(SUM($K297,$M297)*FctrChngDts!$C$9),IF(AND($AK297=\"FSP2P3\",$AJ297=TRUE,$HF297=FALSE),SUM(SUM($K297,$M297)*FctrChngDts!$C$10),IF(AND($AK297=\"FSP3\",$AJ297=FALSE,$HF297=FALSE),SUM($M297*FctrChngDts!$C$9),IF(AND($AK297=\"FSP3\",$AJ297=TRUE,$HF297=FALSE),SUM($M297*FctrChngDts!$C$10),IF(AND($AK297=\"FSP1\",$AJ297=FALSE,$HF297=FALSE),SUM($I297*FctrChngDts!$C$9),IF(AND($AK297=\"FSP1\",$AJ297=TRUE,$HF297=FALSE),SUM($I297*FctrChngDts!$C$10),IF(AND($AK297=\"FSP1P2\",$AJ297=FALSE,$HF297=FALSE),SUM(SUM($I297,$K297)*FctrChngDts!$C$9),IF(AND($AK297=\"FSP1P2\",$AJ297=TRUE,$HF297=FALSE),SUM(SUM($I297,$K297)*FctrChngDts!$C$10),IF(AND($Z297=\"Summer\",$AK297=\"SSP2P3\",$AJ297=FALSE,$HF297=FALSE),SUM(SUM(SUM(SUM($K297,$M297)*FctrChngDts!$C$9),SUM(SUM($L297,$N297)*FctrChngDts!$C$11))*$AF297),IF(AND($Z297=\"Summer\",$AK297=\"SSP2P3\",$AJ297=TRUE,$HF297=FALSE),SUM(SUM(SUM(SUM($K297,$M297)*FctrChngDts!$C$10),SUM(SUM($L297,$N297)*FctrChngDts!$C$12))*$AF297),IF(AND($Z297=\"Winter\",$AK297=\"SSP2P3\",$AJ297=FALSE,$HF297=FALSE),SUM(SUM(SUM(SUM($K297,$M297)*FctrChngDts!$C$9),SUM(SUM($L297,$N297)*FctrChngDts!$C$11))-$AO297),IF(AND($Z297=\"Winter\",$AK297=\"SSP2P3\",$AJ297=TRUE,$HF297=FALSE),SUM(SUM(SUM(SUM($K297,$M297)*FctrChngDts!$C$10),SUM(SUM($L297,$N297)*FctrChngDts!$C$12))-$AO297),IF(AND($Z297=\"Summer\",$AK297=\"SSP1P2\",$AJ297=FALSE,$HF297=FALSE),SUM(SUM(SUM(SUM($I297,$K297)*FctrChngDts!$C$9),SUM(SUM($J297,$L297)*FctrChngDts!$C$11))*$AF297),IF(AND($Z297=\"Summer\",$AK297=\"SSP1P2\",$AJ297=TRUE,$HF297=FALSE),SUM(SUM(SUM(SUM($I297,$K297)*FctrChngDts!$C$10),SUM(SUM($J297,$L297)*FctrChngDts!$C$12))*$AF297),IF(AND($Z297=\"Winter\",$AK297=\"SSP1P2\",$AJ297=FALSE,$HF297=FALSE),SUM(SUM(SUM(SUM($I297,$K297)*FctrChngDts!$C$9),SUM(SUM($J297,$L297)*FctrChngDts!$C$11))-$AO297),IF(AND($Z297=\"Winter\",$AK297=\"SSP1P2\",$AJ297=TRUE,$HF297=FALSE),SUM(SUM(SUM(SUM($I297,$K297)*FctrChngDts!$C$10),SUM(SUM($J297,$L297)*FctrChngDts!$C$12))-$AO297),IF(AND($AK297=\"FSP2\",$AJ297=FALSE,$HF297=TRUE),SUM(SUM($HI297*FctrChngDts!$B$9),SUM($HJ297*FctrChngDts!$C$9)),IF(AND($AK297=\"FSP2\",$AJ297=TRUE,$HF297=TRUE),SUM(SUM($HI297*FctrChngDts!$B$10),SUM($HJ297*FctrChngDts!$C$10)),IF(AND($AK297=\"FSP2P3\",$AJ297=FALSE,$HF297=TRUE),SUM(SUM(SUM($HI297,$HK297)*FctrChngDts!$B$9),SUM(SUM($HJ297,$HL297)*FctrChngDts!$C$9)),IF(AND($AK297=\"FSP2P3\",$AJ297=TRUE,$HF297=TRUE),SUM(SUM(SUM($HI297,$HK297)*FctrChngDts!$B$10),SUM(SUM($HJ297,$HL297)*FctrChngDts!$C$10)),IF(AND($AK297=\"FSP3\",$AJ297=FALSE,$HF297=TRUE),SUM(SUM($HK297*FctrChngDts!$B$9),SUM($HL297*FctrChngDts!$C$9)),IF(AND($AK297=\"FSP3\",$AJ297=TRUE,$HF297=TRUE),SUM(SUM($HK297*FctrChngDts!$B$10),SUM($HL297*FctrChngDts!$C$10)),IF(AND($AK297=\"FSP1\",$AJ297=FALSE,$HF297=TRUE),SUM(SUM($HG297*FctrChngDts!$B$9),SUM($HH297*FctrChngDts!$C$9)),IF(AND($AK297=\"FSP1\",$AJ297=TRUE,$HF297=TRUE),SUM(SUM($HG297*FctrChngDts!$B$10),SUM($HH297*FctrChngDts!$C$10)),IF(AND($AK297=\"FSP1P2\",$AJ297=FALSE,$HF297=TRUE),SUM(SUM(SUM($HG297,$HI297)*FctrChngDts!$B$9),SUM(SUM($HH297,$HJ297)*FctrChngDts!$C$9)),IF(AND($AK297=\"FSP1P2\",$AJ297=TRUE,$HF297=TRUE),SUM(SUM(SUM($HG297,$HI297)*FctrChngDts!$B$10),SUM(SUM($HG297,$HI297)*FctrChngDts!$C$10)),IF(AND($Z297=\"Summer\",$AK297=\"SSP2P3\",$AJ297=FALSE,$HF297=TRUE),SUM(SUM(SUM(SUM($HI297,$HK297)*FctrChngDts!$B$9),SUM(SUM($HJ297,$HL297)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO297,$HQ297)*FctrChngDts!$B$11),SUM(SUM($HP297,$HR297)*FctrChngDts!$C$11))*$AF297),IF(AND($Z297=\"Summer\",$AK297=\"SSP2P3\",$AJ297=TRUE,$HF297=TRUE),SUM(SUM(SUM(SUM($HI297,$HK297)*FctrChngDts!$B$10),SUM(SUM($HJ297,$HL297)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO297,$HQ297)*FctrChngDts!$B$12),SUM(SUM($HP297,$HR297)*FctrChngDts!$C$12))*$AF297),IF(AND($Z297=\"Winter\",$AK297=\"SSP2P3\",$AJ297=FALSE,$HF297=TRUE),SUM(SUM(SUM(SUM($HI297,$HK297)*FctrChngDts!$B$9),SUM(SUM($HJ297,$HL297)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO297,$HQ297)*FctrChngDts!$B$11),SUM(SUM($HP297,$HR297)*FctrChngDts!$C$11))-$AO297),IF(AND($Z297=\"Winter\",$AK297=\"SSP2P3\",$AJ297=TRUE,$HF297=TRUE),SUM(SUM(SUM(SUM($HI297,$HK297)*FctrChngDts!$B$10),SUM(SUM($HO297,$HQ297)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO297,$HQ297)*FctrChngDts!$B$12),SUM(SUM($HP297,$HR297)*FctrChngDts!$C$12))-$AO297),IF(AND($Z297=\"Summer\",$AK297=\"SSP1P2\",$AJ297=FALSE,$HF297=TRUE),SUM(SUM(SUM(SUM($HG297,$HI297)*FctrChngDts!$B$9),SUM(SUM($HH297,$HJ297)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM297,$HO297)*FctrChngDts!$B$11),SUM(SUM($HN297,$HP297)*FctrChngDts!$C$11))*$AF297),IF(AND($Z297=\"Summer\",$AK297=\"SSP1P2\",$AJ297=TRUE,$HF297=TRUE),SUM(SUM(SUM(SUM($HG297,$HI297)*FctrChngDts!$B$10),SUM(SUM($HH297,$HJ297)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM297,$HO297)*FctrChngDts!$B$12),SUM(SUM($HN297,$HP297)*FctrChngDts!$C$12))*$AF297),IF(AND($Z297=\"Winter\",$AK297=\"SSP1P2\",$AJ297=FALSE,$HF297=TRUE),SUM(SUM(SUM(SUM($HG297,$HI297)*FctrChngDts!$B$9),SUM(SUM($HH297,$HJ297)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM297,$HO297)*FctrChngDts!$B$11),SUM(SUM($HN297,$HP297)*FctrChngDts!$C$11))-$AO297),IF(AND($Z297=\"Winter\",$AK297=\"SSP1P2\",$AJ297=TRUE,$HF297=TRUE),SUM(SUM(SUM(SUM($HG297,$HI297)*FctrChngDts!$B$10),SUM(SUM($HH297,$HJ297)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM297,$HO297)*FctrChngDts!$B$12),SUM(SUM($HN297,$HP297)*FctrChngDts!$C$12))-$AO297),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK297=\"FWP1\",$AJ297=FALSE,$HF297=FALSE),SUM($J297*FctrChngDts!$C$11),IF(AND($AK297=\"FWP1\",$AJ297=TRUE,$HF297=FALSE),SUM($J297*FctrChngDts!$C$12),IF(AND($AK297=\"FWP1P2\",$AJ297=FALSE,$HF297=FALSE),SUM(SUM($J297,$L297)*FctrChngDts!$C$11),IF(AND($AK297=\"FWP1P2\",$AJ297=TRUE,$HF297=FALSE),SUM(SUM($J297,$L297)*FctrChngDts!$C$12),IF(AND($AK297=\"FWP2\",$AJ297=FALSE,$HF297=FALSE),SUM($L297*FctrChngDts!$C$11),IF(AND($AK297=\"FWP2\",$AJ297=TRUE,$HF297=FALSE),SUM($L297*FctrChngDts!$C$12),IF(AND($AK297=\"FWP2P3\",$AJ297=FALSE,$HF297=FALSE),SUM(SUM($L297,$N297)*FctrChngDts!$C$11),IF(AND($AK297=\"FWP2P3\",$AJ297=TRUE,$HF297=FALSE),SUM(SUM($L297,$N297)*FctrChngDts!$C$12),IF(AND($AK297=\"FWP3\",$AJ297=FALSE,$HF297=FALSE),SUM($N297*FctrChngDts!$C$11),IF(AND($AK297=\"FWP3\",$AJ297=TRUE,$HF297=FALSE),SUM($N297*FctrChngDts!$C$12),IF(AND($Z297=\"Winter\",$AK297=\"SSP1P2\",$AJ297=FALSE,$HF297=FALSE),SUM(SUM(SUM($I297,$K297)*FctrChngDts!$C$9),SUM(SUM($J297,$L297)*FctrChngDts!$C$11))*$AG297,IF(AND($Z297=\"Winter\",$AK297=\"SSP1P2\",$AJ297=TRUE,$HF297=FALSE),SUM(SUM(SUM($I297,$K297)*FctrChngDts!$B$10),SUM(SUM($J297,$L297)*FctrChngDts!$B$12))*$AG297,IF(AND($Z297=\"Summer\",$AK297=\"SSP1P2\",$AJ297=FALSE,$HF297=FALSE),SUM(SUM(SUM($I297,$K297)*FctrChngDts!$B$9),SUM(SUM($J297,$L297)*FctrChngDts!$B$11))-$AJ297,IF(AND($Z297=\"Summer\",$AK297=\"SSP1P2\",$AJ297=TRUE,$HF297=FALSE),SUM(SUM(SUM($I297,$K297)*FctrChngDts!$C$10),SUM(SUM($J297,$L297)*FctrChngDts!$C$12))-$AJ297,IF(AND($Z297=\"Winter\",$AK297=\"SSP2P3\",$AJ297=FALSE,$HF297=FALSE),SUM(SUM(SUM($K297,$M297)*FctrChngDts!$C$9),SUM(SUM($L297,$N297)*FctrChngDts!$C$11))*$AG297,IF(AND($Z297=\"Winter\",$AK297=\"SSP2P3\",$AJ297=TRUE,$HF297=FALSE),SUM(SUM(SUM($K297,$M297)*FctrChngDts!$C$10),SUM(SUM($L297,$N297)*FctrChngDts!$C$12))*$AG297,IF(AND($Z297=\"Summer\",$AK297=\"SSP2P3\",$AJ297=FALSE,$HF297=FALSE),SUM(SUM(SUM($K297,$M297)*FctrChngDts!$C$9),SUM(SUM($L297,$N297)*FctrChngDts!$C$11))-$AJ297,IF(AND($Z297=\"Summer\",$AK297=\"SSP2P3\",$AJ297=TRUE,$HF297=FALSE),SUM(SUM(SUM($K297,$M297)*FctrChngDts!$C$10),SUM(SUM($L297,$N297)*FctrChngDts!$C$12))-$AJ297,IF(AND($AK297=\"FWP1\",$AJ297=FALSE,$HF297=TRUE),SUM(SUM($HM297*FctrChngDts!$B$11),SUM($HN297*FctrChngDts!$C$11)),IF(AND($AK297=\"FWP1\",$AJ297=TRUE,$HF297=TRUE),SUM(SUM($HM297*FctrChngDts!$B$12),SUM($HN297*FctrChngDts!$C$12)),IF(AND($AK297=\"FWP1P2\",$AJ297=FALSE,$HF297=TRUE),SUM(SUM(SUM($HM297,$HO297)*FctrChngDts!$B$11),SUM(SUM($HN297,$HP297)*FctrChngDts!$C$11)),IF(AND($AK297=\"FWP1P2\",$AJ297=TRUE,$HF297=TRUE),SUM(SUM(SUM($HM297,$KP297)*FctrChngDts!$C$12),SUM(SUM($HN297,$HP297)*FctrChngDts!$C$12)),IF(AND($AK297=\"FWP2\",$AJ297=FALSE,$HF297=TRUE),SUM(SUM($HO297*FctrChngDts!$B$11),SUM($HO297*FctrChngDts!$C$11)),IF(AND($AK297=\"FWP2\",$AJ297=TRUE,$HF297=TRUE),SUM(SUM($HO297*FctrChngDts!$B$12),SUM($HO297*FctrChngDts!$C$12)),IF(AND($AK297=\"FWP2P3\",$AJ297=FALSE,$HF297=TRUE),SUM(SUM(SUM($HO297,$HQ297)*FctrChngDts!$C$11),SUM(SUM($HP297,$HR297)*FctrChngDts!$C$11)),IF(AND($AK297=\"FWP2P3\",$AJ297=TRUE,$HF297=TRUE),SUM(SUM(SUM($HO297,$HQ297)*FctrChngDts!$C$12),SUM(SUM($HP297,$HR297)*FctrChngDts!$C$12)),IF(AND($AK297=\"FWP3\",$AJ297=FALSE,$HF297=TRUE),SUM(SUM($HQ297*FctrChngDts!$B$11),SUM($HR297*FctrChngDts!$C$11)),IF(AND($AK297=\"FWP3\",$AJ297=TRUE,$HF297=TRUE),SUM(SUM($HQ297*FctrChngDts!$B$12),SUM($HR297*FctrChngDts!$C$12)),IF(AND($Z297=\"Winter\",$AK297=\"SSP1P2\",$AJ297=FALSE,$HF297=TRUE),SUM(SUM(SUM(SUM($HG297,$HI297)*FctrChngDts!$B$9),SUM(SUM($HH297,$HJ297)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM297,$HO297)*FctrChngDts!$B$11),SUM(SUM($HN297,$HP297)*FctrChngDts!$C$11))*$AG297),IF(AND($Z297=\"Winter\",$AK297=\"SSP1P2\",$AJ297=TRUE,$HF297=TRUE),SUM(SUM(SUM(SUM($HG297,$HI297)*FctrChngDts!$B$10), SUM(SUM($HH297,$HJ297)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM297,$HO297)*FctrChngDts!$B$12),SUM(SUM($HN297,$HP297)*FctrChngDts!$C$12))*$AG297),IF(AND($Z297=\"Summer\",$AK297=\"SSP1P2\",$AJ297=FALSE,$HF297=TRUE),SUM(SUM(SUM(SUM($HG297,$HI297)*FctrChngDts!$B$9),SUM(SUM($HH297,$HJ297)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM297,$HO297)*FctrChngDts!$B$11),SUM(SUM($HN297,$HP297)*FctrChngDts!$C$11))-$AJ297),IF(AND($Z297=\"Summer\",$AK297=\"SSP1P2\",$AJ297=TRUE,$HF297=TRUE),SUM(SUM(SUM(SUM($HG297,$HI297)*FctrChngDts!$B$10),SUM(SUM($HH297,$HJ297)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM297,$HO297)*FctrChngDts!$B$12),SUM(SUM($HN297,$HP297)*FctrChngDts!$C$12))-$AJ297),IF(AND($Z297=\"Winter\",$AK297=\"SSP2P3\",$AJ297=FALSE,$HF297=TRUE),SUM(SUM(SUM(SUM($HI297,$HK297)*FctrChngDts!$B$9),SUM(SUM($HJ297,$HL297)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO297,$HQ297)*FctrChngDts!$B$11),SUM(SUM($HP297,$HR297)*FctrChngDts!$C$11))*$AG297),IF(AND($Z297=\"Winter\",$AK297=\"SSP2P3\",$AJ297=TRUE,$HF297=TRUE),SUM(SUM(SUM(SUM($HI297,$HK297)*FctrChngDts!$B$10), SUM(SUM($HJ297,$HL297)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO297,$HQ297)*FctrChngDts!$B$12),SUM(SUM($HP297,$HR297)*FctrChngDts!$C$12))*$AG297),IF(AND($Z297=\"Summer\",$AK297=\"SSP2P3\",$AJ297=FALSE,$HF297=TRUE),SUM(SUM(SUM(SUM($HI297,$HK297)*FctrChngDts!$B$9),SUM(SUM($HJ297,$HL297)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO297,$HQ297)*FctrChngDts!$B$11),SUM(SUM($HP297,$HR297)*FctrChngDts!$C$11))-$AJ297),IF(AND($Z297=\"Summer\",$AK297=\"SSP2P3\",$AJ297=TRUE,$HF297=TRUE),SUM(SUM(SUM(SUM($HI297,$HK297)*FctrChngDts!$B$10), SUM(SUM($HJ297,$HL297)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO297,$HQ297)*FctrChngDts!$B$12),SUM(SUM($HP297,$HR297)*FctrChngDts!$C$12))-$AJ297),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK297=\"FSP1\",$AH297=TRUE,SUM(SUM(SUM($AI297*FctrChngDts!$B$13)*I297),$AR297)>$AD297),$AD297,IF(AND($AK297=\"FSP1\",$AH297=TRUE,SUM(SUM(SUM($AI297*FctrChngDts!$B$13)*$I297),$AR297)<=$AD297),SUM(SUM(SUM($AI297*FctrChngDts!$B$13)*$I297),$AR297),IF(AND($Z297=\"Summer\",$AK297=\"SSP1\",$AH297=TRUE,SUM(SUM(SUM(SUM($I297,$J297)*SUM($AI297*FctrChngDts!$B$13))*$AF297),$AR297)>$AD297),$AD297,IF(AND($Z297=\"Summer\",$AK297=\"SSP1\",$AH297=TRUE,SUM(SUM(SUM(SUM($I297,$J297)*SUM($AI297*FctrChngDts!$B$13))*$AF297),$AR297)<=$AD297),SUM(SUM(SUM(SUM($I297,$J297)*SUM($AI297*FctrChngDts!$B$13))*$AF297),$AR297),IF(AND($Z297=\"Winter\",$AK297=\"SSP1\",$AH297=TRUE,SUM(SUM(SUM(SUM($I297,$J297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AU297:$AW297)),$AR297)>$AD297),$AD297,IF(AND($Z297=\"Winter\",$AK297=\"SSP1\",$AH297=TRUE,SUM(SUM(SUM(SUM($I297,$J297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AU297:$AW297)),$AR297)<=$AD297),SUM(SUM(SUM(SUM($I297,$J297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AU297:$AW297)),$AR297),IF(AND($AK297=\"FSP1P2\",$AH297=TRUE,SUM(SUM(SUM(SUM($I297,$K297)*SUM($AI297*FctrChngDts!$B$13))*$AF297),$AR297)>$AD297),$AD297,IF(AND($AK297=\"FSP1P2\",$AH297=TRUE,SUM(SUM(SUM(SUM($I297,$K297)*SUM($AI297*FctrChngDts!$B$13))*$AF297),$AR297)<=$AD297),SUM(SUM(SUM(SUM($I297,$K297)*SUM($AI297*FctrChngDts!$B$13))*$AF297),$AR297),IF(AND($Z297=\"Summer\",$AK297=\"SSP1P2\",$AH297=TRUE,SUM(SUM(SUM(SUM($I297,$K297,$J297,$L297)*SUM($AI297*FctrChngDts!$B$13))*$AF297),$AR297)>$AD297),$AD297,IF(AND($Z297=\"Summer\",$AK297=\"SSP1P2\",$AH297=TRUE,SUM(SUM(SUM(SUM($I297,$K297,$J297,$L297)*SUM($AI297*FctrChngDts!$B$13))*$AF297),$AR297)<=$AD297),SUM(SUM(SUM(SUM($I297,$K297,$J297,$L297)*SUM($AI297*FctrChngDts!$B$13))*$AF297),$AR297),IF(AND($Z297=\"Winter\",$AK297=\"SSP1P2\",$AH297=TRUE,SUM(SUM(SUM(SUM($I297,$K297,$J297,$L297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AU297:$AW297)),$AR297)>$AD297),$AD297,IF(AND($Z297=\"Winter\",$AK297=\"SSP1P2\",$AH297=TRUE,SUM(SUM(SUM(SUM($I297,$K297,$J297,$L297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AU297:$AW297)),$AR297)<=$AD297),MIN($AD297,SUM($AL297,SUM(SUM(SUM(SUM($I297,$K297,$J297,$L297)*SUM($AI297*FctrChngDts!$B$13))*$AF297)))),IF(AND($AK297=\"FSP2\",$AH297=TRUE,SUM(SUM(SUM($AI297*FctrChngDts!$B$13)*$K297),$AR297)>$AD297),$AD297,IF(AND($AK297=\"FSP2\",$AH297=TRUE,SUM(SUM(SUM($AI297*FctrChngDts!$B$13)*$K297),$AR297)<=$AD297),SUM(SUM(SUM($AI297*FctrChngDts!$B$13)*$K297),$AR297),IF(AND($Z297=\"Summer\",$AK297=\"SSP2\",$AH297=TRUE,SUM(SUM(SUM(SUM($K297,$L297)*SUM($AI297*FctrChngDts!$B$13))*$AF297),$AR297)>$AD297),$AD297,IF(AND($Z297=\"Summer\",$AK297=\"SSP2\",$AH297=TRUE,SUM(SUM(SUM(SUM($K297,$L297)*SUM($AI297*FctrChngDts!$B$13))*$AF297),$AR297)<=$AD297),SUM(SUM(SUM(SUM($K297,$L297)*SUM($AI297*FctrChngDts!$B$13))*$AF297),$AR297),IF(AND($Z297=\"Winter\",$AK297=\"SSP2\",$AH297=TRUE,SUM(SUM(SUM(SUM($K297,$L297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AU297:$AW297)),$AR297)>$AD297),$AD297,IF(AND($Z297=\"Winter\",$AK297=\"SSP2\",$AH297=TRUE,SUM(SUM(SUM(SUM($K297,$L297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AU297:$AW297)),$AR297)<=$AD297),SUM(SUM(SUM(SUM($K297,$L297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AU297:$AW297)),$AR297),IF(AND($AK297=\"FSP2P3\",$AH297=TRUE,SUM(SUM(SUM(SUM($K297,$M297)*SUM($AI297*FctrChngDts!$B$13))*$AF297),$AR297)>$AD297),$AD297,IF(AND($AK297=\"FSP2P3\",$AH297=TRUE,SUM(SUM(SUM(SUM($K297,$M297)*SUM($AI297*FctrChngDts!$B$13))*$AF297),$AR297)<=$AD297),SUM(SUM(SUM(SUM($K297,$M297)*SUM($AI297*FctrChngDts!$B$13))*$AF297),$AR297),IF(AND($Z297=\"Summer\",$AK297=\"SSP2P3\",$AH297=TRUE,SUM(SUM(SUM(SUM($K297,$L297,$M297,$N297)*SUM($AI297*FctrChngDts!$B$13))*$AF297),$AR297)>$AD297),$AD297,IF(AND($Z297=\"Summer\",$AK297=\"SSP2P3\",$AH297=TRUE,SUM(SUM(SUM(SUM($K297,$L297,$M297,$N297)*SUM($AI297*FctrChngDts!$B$13))*$AF297),$AR297)<=$AD297),SUM(SUM(SUM(SUM($K297,$L297,$M297,$N297)*SUM($AI297*FctrChngDts!$B$13))*$AF297),$AR297),IF(AND($Z297=\"Winter\",$AK297=\"SSP2P3\",$AH297=TRUE,SUM(SUM(SUM(SUM($K297,$L297,$M297,$N297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AU297:$AW297)),$AR297)>$AD297),$AD297,IF(AND($Z297=\"Winter\",$AK297=\"SSP2P3\",$AH297=TRUE,SUM(SUM(SUM(SUM($K297,$L297,$M297,$N297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AU297:$AW297)),$AR297)<=$AD297),SUM(SUM(SUM(SUM($K297,$L297,$M297,$N297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AU297:$AW297)),$AR297),IF(AND($AK297=\"FSP3\",$AH297=TRUE,SUM(SUM(SUM($AI297*FctrChngDts!$B$13)*$M297),$AR297)>$AD297),$AD297,IF(AND($AK297=\"FSP3\",$AH297=TRUE,SUM(SUM(SUM($AI297*FctrChngDts!$B$13)*$M297),$AR297)<=$AD297),SUM(SUM(SUM($AI297*FctrChngDts!$B$13)*$M297),$AR297),IF(AND($Z297=\"Summer\",$AK297=\"SSP3\",$AH297=TRUE,SUM(SUM(SUM(SUM($M297,$N297)*SUM($AI297*FctrChngDts!$B$13))*$AF297),$AR297)>$AD297),$AD297,IF(AND($Z297=\"Summer\",$AK297=\"SSP3\",$AH297=TRUE,SUM(SUM(SUM(SUM($M297,$N297)*SUM($AI297*FctrChngDts!$B$13))*$AF297),$AR297)<=$AD297),SUM(SUM(SUM(SUM($M297,$N297)*SUM($AI297*FctrChngDts!$B$13))*$AF297),$AR297),IF(AND($Z297=\"Winter\",$AK297=\"SSP3\",$AH297=TRUE,SUM(SUM(SUM(SUM($M297,$N297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AU297:$AW297)),$AR297)>$AD297),$AD297,IF(AND($Z297=\"Winter\",$AK297=\"SSP3\",$AH297=TRUE,SUM(SUM(SUM(SUM($M297,$N297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AU297:$AW297)),$AR297)<=$AD297),SUM(SUM(SUM(SUM($M297,$N297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AU297:$AW297)),$AR297),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK297=\"FWP1\",$AH297=TRUE,SUM(SUM(SUM($AI297*FctrChngDts!$B$13)*$J297),$AU297)>$AE297),$AE297,IF(AND($AK297=\"FWP1\",$AH297=TRUE,SUM(SUM(SUM($AI297*FctrChngDts!$B$13)*$J297),$AU297)<=$AE297),SUM(SUM(SUM($AI297*FctrChngDts!$B$13)*$J297),$AU297),IF(AND($Z297=\"Winter\",$AK297=\"SSP1\",$AH297=TRUE,SUM(SUM(SUM(SUM($I297,$J297)*SUM($AI297*FctrChngDts!$B$13))*$AG297),$AU297)>$AE297),$AE297,IF(AND($Z297=\"Winter\",$AK297=\"SSP1\",$AH297=TRUE,SUM(SUM(SUM(SUM($I297,$J297)*SUM($AI297*FctrChngDts!$B$13))*$AG297),$AU297)<=$AE297),SUM(SUM(SUM(SUM($I297,$J297)*SUM($AI297*FctrChngDts!$B$13))*$AG297),$AU297),IF(AND($Z297=\"Summer\",$AK297=\"SSP1\",$AH297=TRUE,SUM(SUM(SUM(SUM($I297,$J297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AR297:$AT297)),$AU297)>$AE297),$AE297,IF(AND($Z297=\"Summer\",$AK297=\"SSP1\",$AH297=TRUE,SUM(SUM(SUM(SUM($I297,$J297)*SUM($AI297*FctrChngDts!$B$13))- SUM($AR297:$AT297)),$AU297)<=$AE297),SUM(SUM(SUM(SUM($I297,$J297)*SUM($AI297*FctrChngDts!$B$13))- SUM($AR297:$AT297)),$AU297),IF(AND($AK297=\"FWP1P2\",$AH297=TRUE,SUM(SUM(SUM(SUM($J297,$L297)*SUM($AI297*FctrChngDts!$B$13))*$AG297),$AU297)>$AE297),$AE297,IF(AND($AK297=\"FWP1P2\",$AH297=TRUE,SUM(SUM(SUM(SUM($J297,$L297)*SUM($AI297*FctrChngDts!$B$13))*$AG297),$AU297)<=$AE297),SUM(SUM(SUM(SUM($J297,$L297)*SUM($AI297*FctrChngDts!$B$13))*$AG297),$AU297),IF(AND($Z297=\"Winter\",$AK297=\"SSP1P2\",$AH297=TRUE,SUM(SUM(SUM(SUM($I297,$K297,$J297,$L297)*SUM($AI297*FctrChngDts!$B$13))*$AG297),$AU297)>$AE297),$AE297,IF(AND($Z297=\"Winter\",$AK297=\"SSP1P2\",$AH297=TRUE,SUM(SUM(SUM(SUM($I297,$K297,$J297,$L297)*SUM($AI297*FctrChngDts!$B$13))*$AG297),$AU297)<=$AE297),SUM(SUM(SUM(SUM($I297,$K297,$J297,$L297)*SUM($AI297*FctrChngDts!$B$13))*$AG297),$AU297),IF(AND($Z297=\"Summer\",$AK297=\"SSP1P2\",$AH297=TRUE,SUM(SUM(SUM(SUM($I297,$K297,$J297,$L297)*SUM($AI297*FctrChngDts!$B$13))- SUM($AR297:$AT297)),$AU297)>$AE297),$AE297,IF(AND($Z297=\"Summer\",$AK297=\"SSP1P2\",$AH297=TRUE,SUM(SUM(SUM(SUM($I297,$K297,$J297,$L297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AR297:$AT297)),$AU297)<=$AE297),SUM(SUM(SUM(SUM($I297,$K297,$J297,$L297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AR297:$AT297)),$AU297),IF(AND($AK297=\"FWP2\",$AH297=TRUE,SUM(SUM(SUM($AI297*FctrChngDts!$B$13)*$L297),$AU297)>$AE297),$AE297,IF(AND($AK297=\"FWP2\",$AH297=TRUE,SUM(SUM(SUM($AI297*FctrChngDts!$B$13)*$L297),$AU297)<=$AE297),SUM(SUM(SUM($AI297*FctrChngDts!$B$13)*$L297),$AU297),IF(AND($Z297=\"Winter\",$AK297=\"SSP2\",$AH297=TRUE,SUM(SUM(SUM(SUM($K297,$L297)*SUM($AI297*FctrChngDts!$B$13))*$AG297),$AU297)>$AE297),$AE297,IF(AND($Z297=\"Winter\",$AK297=\"SSP2\",$AH297=TRUE,SUM(SUM(SUM(SUM($K297,$L297)*SUM($AI297*FctrChngDts!$B$13))*$AG297),$AU297)<=$AE297),SUM(SUM(SUM(SUM($K297,$L297)*SUM($AI297*FctrChngDts!$B$13))*$AG297),$AU297),IF(AND($Z297=\"Summer\",$AK297=\"SSP2\",$AH297=TRUE,SUM(SUM(SUM(SUM($K297,$L297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AR297:$AT297)),$AU297)>$AE297),$AE297,IF(AND($Z297=\"Summer\",$AK297=\"SSP2\",$AH297=TRUE,SUM(SUM(SUM(SUM($K297,$L297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AR297:$AT297)),$AU297)<=$AE297),SUM(SUM(SUM(SUM($K297,$L297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AR297:$AT297)),$AU297),IF(AND($AK297=\"FWP2P3\",$AH297=TRUE,SUM(SUM(SUM(SUM($L297,$N297)*SUM($AI297*FctrChngDts!$B$13))*$AG297),$AU297)>$AE297),$AE297,IF(AND($AK297=\"FWP2P3\",$AH297=TRUE,SUM(SUM(SUM(SUM($L297,$N297)*SUM($AI297*FctrChngDts!$B$13))*$AG297),$AU297)<=$AE297),SUM(SUM(SUM(SUM($L297,$N297)*SUM($AI297*FctrChngDts!$B$13))*$AG297),$AU297),IF(AND($Z297=\"Winter\",$AK297=\"SSP2P3\",$AH297=TRUE,SUM(SUM(SUM(SUM($K297,$L297,$M297,$N297)*SUM($AI297*FctrChngDts!$B$13))*$AG297),$AU297)>$AE297),$AE297,IF(AND($Z297=\"Winter\",$AK297=\"SSP2P3\",$AH297=TRUE,SUM(SUM(SUM(SUM($K297,$L297,$M297,$N297)*SUM($AI297*FctrChngDts!$B$13))*$AG297),$AU297)<=$AE297),SUM(SUM(SUM(SUM($K297,$L297,$M297,$N297)*SUM($AI297*FctrChngDts!$B$13))*$AG297),$AU297),IF(AND($Z297=\"Summer\",$AK297=\"SSP2P3\",$AH297=TRUE,SUM(SUM(SUM(SUM($K297,$L297,$M297,$N297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AR297:$AT297)),$AU297)>$AE297),$AE297,IF(AND($Z297=\"Summer\",$AK297=\"SSP2P3\",$AH297=TRUE,SUM(SUM(SUM(SUM($K297,$L297,$M297,$N297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AR297:$AT297)),$AU297)<=$AE297),SUM(SUM(SUM(SUM($K297,$L297,$M297,$N297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AR297:$AT297)),$AU297),IF(AND($AK297=\"FWP3\",$AH297=TRUE,SUM(SUM(SUM($AI297*FctrChngDts!$B$13)*$N297),$AU297)>$AE297),$AE297,IF(AND($AK297=\"FWP3\",$AH297=TRUE,SUM(SUM(SUM($AI297*FctrChngDts!$B$13)*$N297),$AU297)<=$AE297),SUM(SUM(SUM($AI297*FctrChngDts!$B$13)*$N297),$AU297),IF(AND($Z297=\"Winter\",$AK297=\"SSP3\",$AH297=TRUE,SUM(SUM(SUM(SUM($M297,$N297)*SUM($AI297*FctrChngDts!$B$13))*$AG297),$AU297)>$AE297),$AE297,IF(AND($Z297=\"Winter\",$AK297=\"SSP3\",$AH297=TRUE,SUM(SUM(SUM(SUM($M297,$N297)*SUM($AI297*FctrChngDts!$B$13))*$AG297),$AU297)<=$AE297),SUM(SUM(SUM(SUM($M297,$N297)*SUM($AI297*FctrChngDts!$B$13))*$AG297),$AU297),IF(AND($Z297=\"Summer\",$AK297=\"SSP3\",$AH297=TRUE,SUM(SUM(SUM(SUM($M297,$N297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AR297:$AT297)),$AU297)>$AE297),$AE297,IF(AND($Z297=\"Summer\",$AK297=\"SSP3\",$AH297=TRUE,SUM(SUM(SUM(SUM($M297,$N297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AR297:$AT297)),$AU297)<=$AE297),SUM(SUM(SUM(SUM($M297,$N297)*SUM($AI297*FctrChngDts!$B$13))-SUM($AR297:$AT297)),$AU297),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I297>0,$AH297=FALSE),SUM($AR297*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I297>0,$AH297=TRUE),SUM($AX297*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I297>0,$AH297=FALSE),SUM($AS297*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I297>0,$AH297=TRUE),SUM($AY297*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I297>0,$AH297=FALSE),SUM($AT297*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I297>0,$AH297=TRUE),SUM($AZ297*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J297>0,$AH297=FALSE),SUM($AU297*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J297>0,$AH297=TRUE),SUM($BA297*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J297>0,$AH297=FALSE),SUM($AV297*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J297>0,$AH297=TRUE),SUM($BB297*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J297>0,$AH297=FALSE),SUM($AW297*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J297>0,$AH297=TRUE),SUM($BC297*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K297>0,$AH297=FALSE),SUM($AR297*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K297>0,$AH297=TRUE),SUM($AX297*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K297>0,$AH297=FALSE),SUM($AS297*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K297>0,$AH297=TRUE),SUM($AY297*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K297>0,$AH297=FALSE),SUM($AT297*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K297>0,$AH297=TRUE),SUM($AZ297*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L297>0,$AH297=FALSE),SUM($AU297*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L297>0,$AH297=TRUE),SUM($BA297*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L297>0,$AH297=FALSE),SUM($AV297*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L297>0,$AH297=TRUE),SUM($BB297*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L297>0,$AH297=FALSE),SUM($AW297*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L297>0,$AH297=TRUE),SUM($BC297*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M297>0,$AH297=FALSE),SUM($AR297*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M297>0,$AH297=TRUE),SUM($AX297*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M297>0,$AH297=FALSE),SUM($AS297*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M297>0,$AH297=TRUE),SUM($AY297*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M297>0,$AH297=FALSE),SUM($AT297*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M297>0,$AH297=TRUE),SUM($AZ297*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N297>0,$AH297=FALSE),SUM($AU297*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N297>0,$AH297=TRUE),SUM($BA297*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N297>0,$AH297=FALSE),SUM($AV297*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N297>0,$AH297=TRUE),SUM($BB297*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N297>0,$AH297=FALSE),SUM($AW297*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N297>0,$AH297=TRUE),SUM($BC297*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I297=0,0,IF(AND($I297>0,$K297>0,$AH297=FALSE),SUM($AR297/$P297*$I297),IF(AND($I297>0,$K297=0,$AH297=FALSE),$AR297,IF(AND($I297>0,$K297>0,$AH297=TRUE),ROUND(MIN($HU297,SUM(SUM($I297,$K297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA297,SUM(SUM($I297,$K297)*(FctrChngDts!$B$13)*$AI297)*$IA297)),0),IF(AND($I297>0,$K297=0,$AH297=TRUE),$AX297))))),0)","v":0},{"$f":"ROUND(IF($I297=0,0,IF(AND($I297>0,$K297>0,$AH297=FALSE),SUM($AS297/$P297*$I297),IF(AND($I297>0,$K297=0,$AH297=FALSE),$AS297,IF(AND($I297>0,$K297>0,$AH297=TRUE),ROUND(MIN(SUM($HU297-$BW297),SUM(SUM($I297,$K297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA297)*3),0),IF(AND($I297>0,$K297=0,$AH297=TRUE),$AY297))))),0)","v":0},0,{"$f":"IF($J297=0,0,IF(AND($J297>0,$L297=0,$N297=0,$AH297=FALSE,$AJ297=FALSE),ROUND(MIN($HX297,SUM($AU297,$BA297)),0),IF(AND($J297>0,$L297=0,$N297=0,$AH297=TRUE,$AJ297=FALSE),ROUND(MIN($HX297,SUM($AU297,SUM($J297*$AI297*FctrChngDts!$B$13))),0),IF(AND($J297>0,$L297>0,$N297=0,$AH297=FALSE,$AJ297=FALSE),ROUND(MIN($HX297,SUM(SUM($J297,$L297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA297,SUM(SUM($J297,$L297)*(FctrChngDts!$B$13)*$AI297)*$IA297)),0),IF(AND($J297>0,$L297>0,$N297=0,$AH297=TRUE,$AJ297=FALSE),ROUND(MIN($HX297,SUM(SUM(SUM(SUM($J297,$L297)*FctrChngDts!$C$11*$IA297),SUM(SUM($J297,$L297)*SUM(FctrChngDts!$B$13*$AI297)*$IA297)))),0),IF(AND($J297>0,$L297=0,$N297=0,$AH297=FALSE,$AJ297=TRUE),ROUND(MIN($HX297,SUM($AU297,$BA297)),0),IF(AND($J297>0,$L297=0,$N297=0,$AH297=TRUE,$AJ297=TRUE),ROUND(MIN($HX297,SUM($AU297,SUM($J297*$AI297*FctrChngDts!$B$13))),0),IF(AND($J297>0,$L297>0,$N297=0,$AH297=FALSE,$AJ297=TRUE),ROUND(MIN($HX297,SUM(SUM($J297,$L297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA297,SUM(SUM($J297,$L297)*(FctrChngDts!$B$13)*$AI297)*$IA297)),0),IF(AND($J297>0,$L297>0,$N297=0,$AH297=TRUE,$AJ297=TRUE),ROUND(MIN($HX297,SUM(SUM(SUM(SUM($J297,$L297)*FctrChngDts!$C$12*$IA297),SUM(SUM($J297,$L297)*SUM(FctrChngDts!$B$13*$AI297)*$IA297)))),0))))))))))","v":0},{"$f":"IF($J297=0,0,IF(AND($J297>0,$L297=0,$N297=0,$AH297=FALSE,$AJ297=FALSE),ROUND(MIN(SUM($HX297-$BZ297),SUM($AU297*3)),0),IF(AND($J297>0,$L297=0,$N297=0,$AH297=TRUE,$AJ297=FALSE),ROUND(MIN(SUM($HX297-$BZ297),SUM(SUM($J297,$L297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA297)*3),0),IF(AND($J297>0,$L297>0,$N297=0,$AH297=FALSE,$AJ297=FALSE),ROUND(MIN(SUM($HX297-$BZ297),SUM(SUM($J297,$L297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA297)*3),0),IF(AND($J297>0,$L297>0,$N297=0,$AH297=TRUE,$AJ297=FALSE),ROUND(MIN(SUM($HX297-$BZ297),SUM(SUM($J297,$L297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA297)*3),0),IF(AND($J297>0,$L297=0,$N297=0,$AH297=FALSE,$AJ297=TRUE),ROUND(MIN(SUM($HX297-$BZ297),SUM($AU297*3)),0),IF(AND($J297>0,$L297=0,$N297=0,$AH297=TRUE,$AJ297=TRUE),ROUND(MIN(SUM($HX297-$BZ297),SUM(SUM($J297,$L297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA297)*3),0),IF(AND($J297>0,$L297>0,$N297=0,$AH297=FALSE,$AJ297=TRUE),ROUND(MIN(SUM($HX297-$BZ297),SUM(SUM($J297,$L297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA297)*3),0),IF(AND($J297>0,$L297>0,$N297=0,$AH297=TRUE,$AJ297=TRUE),ROUND(MIN(SUM($HX297-$BZ297),SUM(SUM($J297,$L297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA297)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K297=0,0,IF(AND($I297>0,$K297>0,$M297=0,$AH297=FALSE),SUM($AR297-$BW297),IF(AND($I297=0,$K297>0,$M297>0,$AH297=FALSE),SUM($AR297/$P297*$K297),IF(AND($I297=0,$K297>0,$M297=0,$AH297=FALSE),$AR297,IF($K297=0,0,IF(AND($I297>0,$K297>0,$M297=0,$AH297=TRUE),ROUND(MIN($HV297,SUM(SUM($I297,$K297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB297,SUM(SUM($I297,$K297)*(FctrChngDts!$B$13)*$AI297)*$IB297)),0),IF(AND($I297=0,$K297>0,$M297>0,$AH297=TRUE),ROUND(MIN($HV297,SUM(SUM($I297,$K297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB297,SUM(SUM($I297,$K297)*(FctrChngDts!$B$13)*$AI297)*$IB297)),0),IF(AND($I297=0,$K297>0,$M297=0,$AH297=TRUE),$AX297)))))))),0)","v":0},{"$f":"ROUND(IF($K297=0,0,IF(AND($I297>0,$K297>0,$M297=0,$AH297=FALSE),SUM($AS297-$BX297),IF(AND($I297=0,$K297>0,$M297>0,$AH297=FALSE),SUM($AS297/$P297*$K297),IF(AND($I297=0,$K297>0,$M297=0,$AH297=FALSE),$AS297,IF($K297=0,0,IF(AND($I297>0,$K297>0,$M297=0,$AH297=TRUE),ROUND(MIN(SUM($HV297-$BW297),SUM(SUM($I297,$K297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB297)*3),0),IF(AND($I297=0,$K297>0,$M297>0,$AH297=TRUE),ROUND(MIN(SUM($HV297-$BW297),SUM(SUM($I297,$K297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB297)*3),0),IF(AND($I297=0,$K297>0,$M297=0,$AH297=TRUE),$AY297)))))))),0)","v":0},0,{"$f":"IF($L297=0,0,IF(AND($J297>0,$L297>0,$N297=0,$AH297=FALSE,$AJ297=FALSE),ROUND(MIN($HY297,SUM(SUM($J297,$L297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB297,SUM(SUM($J297,$L297)*(FctrChngDts!$B$13)*$AI297)*$IB297)),0),IF(AND($J297>0,$L297>0,$N297=0,$AH297=TRUE,$AJ297=FALSE),ROUND(MIN($HY297,SUM(SUM(SUM(SUM($J297,$L297)*FctrChngDts!$C$11*$IB297),SUM(SUM($J297,$L297)*SUM(FctrChngDts!$B$13*$AI297)*$IB297)))),0),IF(AND($J297=0,$L297>0,$N297=0,$AH297=FALSE,$AJ297=FALSE),ROUND(MIN($HY297,SUM($L297*FctrChngDts!$C$11)),0),IF(AND($J297=0,$L297>0,$N297=0,$AH297=TRUE,$AJ297=FALSE),ROUND(MIN($HY297,SUM(SUM(SUM(SUM($J297,$L297)*FctrChngDts!$C$11*$IB297),SUM(SUM($J297,$L297)*SUM(FctrChngDts!$B$13*$AI297)*$IB297)))),0),IF(AND($J297>0,$L297>0,$N297=0,$AH297=FALSE,$AJ297=TRUE),ROUND(MIN($HY297,SUM(SUM($J297,$L297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB297,SUM(SUM($J297,$L297)*(FctrChngDts!$B$13)*$AI297)*$IB297)),0),IF(AND($J297>0,$L297>0,$N297=0,$AH297=TRUE,$AJ297=TRUE),ROUND(MIN($HY297,SUM(SUM(SUM(SUM($J297,$L297)*FctrChngDts!$C$12*$IB297),SUM(SUM($J297,$L297)*SUM(FctrChngDts!$B$13*$AI297)*$IB297)))),0),IF(AND($J297=0,$L297>0,$N297=0,$AH297=FALSE,$AJ297=TRUE),ROUND(MIN($HY297,SUM($L297*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J297=0,$L297>0,$N297=0,$AH297=TRUE,$AJ297=TRUE),ROUND(MIN($HY297,SUM(SUM(SUM(SUM($J297,$L297)*FctrChngDts!$C$12*$IB297),SUM(SUM($J297,$L297)*SUM(FctrChngDts!$B$13*$AI297)*$IB297)))),0))))))))))","v":0},{"$f":"IF($L297=0,0,IF(AND($J297>0,$L297>0,$N297=0,$AH297=FALSE,$AJ297=FALSE),ROUND(MIN(SUM($HY297-$CF297),SUM(SUM($J297,$L297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB297)*3),0),IF(AND($J297>0,$L297>0,$N297=0,$AH297=TRUE,$AJ297=FALSE),ROUND(MIN(SUM($HY297-$CF297),SUM(SUM($J297,$L297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB297)*3),0),IF(AND($J297=0,$L297>0,$N297=0,$AH297=FALSE,$AJ297=FALSE),ROUND(MIN(SUM($HY297-$CF297),SUM($AU297*3)),0),IF(AND($J297=0,$L297>0,$N297=0,$AH297=TRUE,$AJ297=FALSE),ROUND(MIN(SUM($HY297-$CF297),SUM(SUM($J297,$L297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB297)*3),0),IF(AND($J297>0,$L297>0,$N297=0,$AH297=FALSE,$AJ297=TRUE),ROUND(MIN(SUM($HY297-$CF297),SUM(SUM($J297,$L297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB297)*3),0),IF(AND($J297>0,$L297>0,$N297=0,$AH297=TRUE,$AJ297=TRUE),ROUND(MIN(SUM($HY297-$CF297),SUM(SUM($J297,$L297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB297)*3),0),IF(AND($J297=0,$L297>0,$N297=0,$AH297=FALSE,$AJ297=TRUE),ROUND(MIN(SUM($HY297-$CF297),SUM($AU297*3)),0),IF(AND($J297=0,$L297>0,$N297=0,$AH297=TRUE,$AJ297=TRUE),ROUND(MIN(SUM($HY297-$CF297),SUM(SUM($J297,$L297)*IF($AJ297=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB297)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S297>0,Account!$AG$2=TRUE,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH297=FALSE),SUM(Usage!$BW297:$CB297)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V297>0,Account!$AG$2=TRUE,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH297=FALSE),SUM(Usage!$CC297:$CH297)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y297>0,Account!$AG$2=TRUE,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH297=FALSE),SUM(Usage!$CI297:$CN297)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH297=TRUE,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S297),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S297)),2)","v":0},{"$f":"ROUND(IF(OR($AH297=TRUE,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V297),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V297)),2)","v":0},{"$f":"IF(OR($AH297=TRUE,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y297),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y297))","v":0},{"$f":"ROUND(IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW297),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW297)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX297),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX297)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY297),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY297)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ297),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ297)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA297),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA297)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB297),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB297)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S297),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC297),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC297)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD297),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD297)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE297),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE297)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF297),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF297)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG297),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG297)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH297),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH297)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V297),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI297),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI297))","v":0},{"$f":"IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ297),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ297))","v":0},{"$f":"IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK297),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK297))","v":0},{"$f":"IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL297),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL297))","v":0},{"$f":"IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM297),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM297))","v":0},{"$f":"IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN297),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN297))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y297)","v":0},0,0,0,0,{"$f":"IF($DW297>IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV297*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV297*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW297-IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV297*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV297*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV297<$DW297,SUM($DW297-$DV297),0))","v":0},{"$f":"IF(OR(AND($D297<=FctrChngDts!$B$14,Usage!$E297>FctrChngDts!$B$14),AND(Usage!$D297<=FctrChngDts!$C$14,Usage!$E297>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW297),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX297),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY297),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ297),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA297),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB297),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC297),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD297),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE297),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF297),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG297),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH297),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI297)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ297)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK297)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL297)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM297)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN297)","v":0},0,{"$f":"IF(AND($S297>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E297<>\"D-CARE\",Tenant!$F297=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET297=TRUE,$S297>0,$V297=0),SUM(SUM($BW297:$CB297)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET297=TRUE,$S297>0,$V297>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW297:$CB297)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET297=TRUE,$S297>0,$V297>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW297:$CB297)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S297>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S297>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S297>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV297=TRUE,$S297>0,$V297=0),SUM(SUM($BW297:$CB297)*'CRS1'!$P$2),IF(AND($EV297=TRUE,$S297>0,$V297>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW297:$CB297)*'CRS1'!$P$2),IF(AND($EV297=TRUE,$S297>0,$V297>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW297:$CB297)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S297>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX297=TRUE,$S297>0,$V297=0),SUM(SUM($BW297:$CB297)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX297=TRUE,$S297>0,$V297>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW297:$CB297)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX297=TRUE,$S297>0,$V297>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW297:$CB297)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S297>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ297=TRUE,$S297>0),SUM(SUM($BW297:$CB297)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V297>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E297<>\"D-CARE\",Tenant!$F297=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB297=TRUE,$S297>0,$V297>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC297:$CH297)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB297=TRUE,$S297>0,$V297>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC297:$CH297)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB297=TRUE,$V297>0,$Y297>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC297:$CH297)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB297=TRUE,$V297>0,$Y297>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC297:$CH297)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB297=TRUE,$S297=0,$V297>0,$Y297=0),SUM(SUM($CC297:$CH297)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V297>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V297>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V297>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD297=TRUE,$S297>0,$V297>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC297:$CH297)*'CRS2'!$P$2),IF(AND($FD297=TRUE,$S297>0,$V297>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC297:$CH297)*'CRS2'!$P$2),IF(AND($FD297=TRUE,$V297>0,$Y297>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC297:$CH297)*'CRS2'!$P$2),IF(AND($FD297=TRUE,$V297>0,$Y297>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC297:$CH297)*'CRS2'!$P$2),IF(AND($FD297=TRUE,$S297=0,$V297>0,$Y297=0),SUM(SUM($CC297:$CH297)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V297>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF297=TRUE,$S297>0,$V297>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC297:$CH297)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF297=TRUE,$S297>0,$V297>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC297:$CH297)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF297=TRUE,$V297>0,$Y297>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC297:$CH297)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF297=TRUE,$V297>0,$Y297>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC297:$CH297)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF297=TRUE,$S297=0,$V297>0,$Y297=0),SUM(SUM($CC297:$CH297)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V297>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH297=TRUE,$V297>0),SUM(SUM($CC297:$CH297)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y297>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E297<>\"D-CARE\",Tenant!$F297=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ297=TRUE,$V297=0,$Y297>0),SUM(SUM($CI297:$CN297)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ297=TRUE,$V297>0,$Y297>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI297:$CN297)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ297=TRUE,$V297>0,$Y297>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI297:$CN297)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y297>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y297>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y297>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL297=TRUE,$V297=0,$Y297>0),SUM(SUM($CI297:$CN297)*'CRS3'!$P$2),IF(AND($FL297=TRUE,$V297>0,$Y297>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI297:$CN297)*'CRS3'!$P$2),IF(AND($FL297=TRUE,$V297>0,$Y297>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI297:$CN297)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y297>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN297=TRUE,$V297=0,$Y297>0),SUM(SUM($CI297:$CN297)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN297=TRUE,$V297>0,$Y297>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI297:$CN297)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN297=TRUE,$V297>0,$Y297>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI297:$CN297)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y297>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP297=TRUE,$Y297>0),SUM(SUM($CI297:$CN297)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR297:$FT297))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO297:$CQ297,$FR297:$FT297))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA297:$EF297)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG297:$EL297)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM297:$ER297)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV297,$CO297:$CQ297,$EA297:$ER297)/$P297)*$S297*FctrChngDts!$B$15),SUM(SUM(SUM($DV297,$CO297:$CQ297,$FR297:$FT297)/$P297)*$S297*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV297,$CO297:$CQ297,$EA297:$ER297)/$P297)*$V297*FctrChngDts!$B$15),SUM(SUM(SUM($DV297,$CO297:$CQ297,$FR297:$FT297)/$P297)*$V297*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV297,$CO297:$CQ297,$EA297:$ER297)/$P297)*$Y297*FctrChngDts!$B$15),SUM(SUM(SUM($DV297,$CO297:$CQ297,$FR297:$FT297)/$P297)*$Y297*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA297*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI297*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ297*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ297,$FU297,$GF297,$GZ297:$HE297),IF(Account!$Q$2=TRUE,SUM($DZ297,$FV297,$GF297,$GZ297:$HE297),SUM($DZ297,$ES297,$FU297:$FV297,$GF297,$GZ297:$HE297)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E297),Usage!$P297,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D297,FctrChngDts!$C$17<=Usage!$E297),SUM(FctrChngDts!$C$17-Usage!$D297),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E297),Usage!$P297,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D297,FctrChngDts!$C$19<=Usage!$E297),SUM(FctrChngDts!$C$19-Usage!$D297),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK297*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK297*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL297*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL297*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D297))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A297,Tenant!$A:$J,8,FALSE)=TRUE,$GG297<0),0,SUM(SUM(SUM($GG297/$P297*$GP297)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A297,Tenant!$A:$J,8,FALSE)=TRUE,$GG297<0),0,SUM(SUM(SUM($GG297/$P297*$GQ297)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D297))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A297,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV297*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A297,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW297*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU297:$DA297,$EU297,$EA297:$EF297,$FA297)-SUM(SUM($BW297:$CB297)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD297:$DJ297,$FC297,$EG297:$EL297,$FI297)-SUM(SUM($CC297:$CH297)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM297:$DS297,$FK297,$EM297:$ER297,$FQ297)-SUM(SUM($CI297:$CN297)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO297,$CU297:$DA297,$EU297,$EW297,$EY297,$EA297:$EF297,$FA297,$CP297,$DD297:$DJ297,$FC297,$FE297,$FG297,$EG297:$EL297,$FI297)/$P297*$S297)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO297,$CU297:$DA297,$EU297,$EW297,$EY297,$EA297:$EF297,$FA297,$CP297,$DD297:$DJ297,$FC297,$FE297,$FG297,$EG297:$EL297,$FI297)/$P297*$V297)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ297,$DM297:$DS297,$FK297,$FM297,$FO297,$EM297:$ER297,$FQ297)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D297,BslnAllctnCrrnt!$A$1<=$E297),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK297=\"FSP1\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$Q297,BslnAllctnCrrnt!$A$1<$R297),SUM(BslnAllctnCrrnt!$A$1-$Q297),IF(AND($AK297=\"FSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$Q297,BslnAllctnCrrnt!$A$1<$R297),SUM(BslnAllctnCrrnt!$A$1-$Q297),IF(AND($AK297=\"FSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),$I297,IF(AND($AK297=\"SSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$Q297,BslnAllctnCrrnt!$A$1<$R297),SUM(BslnAllctnCrrnt!$A$1-$Q297),IF(AND($AK297=\"SSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),$I297,0)))))","v":0},{"$f":"IF(AND($AK297=\"FSP1\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$Q297,BslnAllctnCrrnt!$A$1<$R297),SUM($I297-$HG297),IF(AND($AK297=\"FSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$Q297,BslnAllctnCrrnt!$A$1<$R297),SUM($I297-$HG297),IF(AND($AK297=\"FSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM($I297-$HG297),IF(AND($AK297=\"SSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$Q297,BslnAllctnCrrnt!$A$1<$R297),SUM($I297-$HG297),IF(AND($AK297=\"SSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM($I297-$HG297),0)))))","v":0},{"$f":"IF(AND($AK297=\"SSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$Q297,BslnAllctnCrrnt!$A$1<$R297),0,IF(AND(FctrChngDts!$A$2>=$D297,FctrChngDts!$B$2<$E297),IF(AND($AK297=\"SSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM(BslnAllctnCrrnt!$A$1-$T297),0),IF(AND($AK297=\"FSP2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM(BslnAllctnCrrnt!$A$1-$T297),IF(AND($AK297=\"FSP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM(BslnAllctnCrrnt!$A$1-$T297),IF(AND($AK297=\"FSP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$W297,BslnAllctnCrrnt!$A$1<$X297),$K297,IF(AND($AK297=\"FSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$Q297,BslnAllctnCrrnt!$A$1<$R297),0,IF(AND($AK297=\"FSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM(BslnAllctnCrrnt!$A$1-$T297),IF(AND($AK297=\"SSP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM(BslnAllctnCrrnt!$A$1-$T297),IF(AND($AK297=\"SSP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$W297,BslnAllctnCrrnt!$A$1<$X297),$K297,0)))))))))","v":0},{"$f":"IF(AND($AK297=\"SSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$Q297,BslnAllctnCrrnt!$A$1<$R297),SUM($K297-$HI297),IF(AND($AK297=\"SSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM($K297-$HI297),IF(AND($AK297=\"FSP2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM($K297-$HI297),IF(AND($AK297=\"FSP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM($K297-$HI297),IF(AND($AK297=\"FSP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$W297,BslnAllctnCrrnt!$A$1<$X297),SUM($K297-$HI297),IF(AND($AK297=\"FSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$Q297,BslnAllctnCrrnt!$A$1<$R297),SUM($K297-$HI297),IF(AND($AK297=\"FSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM($K297-$HI297),IF(AND($AK297=\"SSP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM($K297-$HI297),IF(AND($AK297=\"SSP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$W297,BslnAllctnCrrnt!$A$1<$X297),SUM($K297-$HI297),0)))))))))","v":0},{"$f":"IF(AND($AK297=\"FSP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),0,IF(AND($AK297=\"FSP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$W297,BslnAllctnCrrnt!$A$1<$X297),SUM(BslnAllctnCrrnt!$A$1-$W297),IF(AND($AK297=\"FSP3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$W297,BslnAllctnCrrnt!$A$1<$X297),SUM(BslnAllctnCrrnt!$A$1-$W297),0)))","v":0},{"$f":"IF(AND($AK297=\"FSP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM($M297-$HK297),IF(AND($AK297=\"FSP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$W297,BslnAllctnCrrnt!$A$1<$X297),SUM($M297-$HK297),IF(AND($AK297=\"FSP3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$W297,BslnAllctnCrrnt!$A$1<$X297),SUM($M297-$HK297),0)))","v":0},{"$f":"IF(AND($AK297=\"FWP1\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$Q297,BslnAllctnCrrnt!$A$1<$R297),SUM(BslnAllctnCrrnt!$A$1-$Q297),IF(AND($AK297=\"FWP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$Q297,BslnAllctnCrrnt!$A$1<$R297),SUM(BslnAllctnCrrnt!$A$1-$Q297),IF(AND($AK297=\"FWP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),$J297,IF(AND(FctrChngDts!$A$2>=$D297,FctrChngDts!$B$2<$E297),IF(AND($AK297=\"SSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$Q297,BslnAllctnCrrnt!$A$1<$R297),SUM(BslnAllctnCrrnt!$A$1-$Q297),0),IF(AND($AK297=\"SSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),$J297,0)))))","v":0},{"$f":"IF(AND($AK297=\"FWP1\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$Q297,BslnAllctnCrrnt!$A$1<$R297),SUM($J297-$HM297),IF(AND($AK297=\"FWP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$Q297,BslnAllctnCrrnt!$A$1<$R297),SUM($J297-$HM297),IF(AND($AK297=\"FWP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM($J297-$HM297),IF(AND($AK297=\"SSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$Q297,BslnAllctnCrrnt!$A$1<$R297),SUM($J297-$HM297),IF(AND($AK297=\"SSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM($J297-$HM297),0)))))","v":0},{"$f":"IF(AND($AK297=\"FWP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$Q297,BslnAllctnCrrnt!$A$1<$R297),0,IF(AND($AK297=\"FWP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM(BslnAllctnCrrnt!$A$1-$T297),IF(AND($AK297=\"FWP2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM(BslnAllctnCrrnt!$A$1-$T297),IF(AND($AK297=\"FWP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM(BslnAllctnCrrnt!$A$1-$T297),IF(AND($AK297=\"FWP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$W297,BslnAllctnCrrnt!$A$1<$X297),$L297,IF(AND($AK297=\"SSP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM(BslnAllctnCrrnt!$A$1-$T297),IF(AND($AK297=\"SSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$Q297,BslnAllctnCrrnt!$A$1<$R297),0,IF(AND($AK297=\"SSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM(BslnAllctnCrrnt!$A$1-$T297),0))))))))","v":0},{"$f":"IF(AND($AK297=\"FWP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$Q297,BslnAllctnCrrnt!$A$1<$R297),SUM($L297-$HO297),IF(AND($AK297=\"FWP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM($L297-$HO297),IF(AND($AK297=\"FWP2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM($L297-$HO297),IF(AND($AK297=\"FWP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM($L297-$HO297),IF(AND($AK297=\"FWP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$W297,BslnAllctnCrrnt!$A$1<$X297),SUM($L297-$HO297),IF(AND($AK297=\"SSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$Q297,BslnAllctnCrrnt!$A$1<$R297),SUM($L297-$HO297),IF(AND($AK297=\"SSP1P2\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM($L297-$HO297),0)))))))","v":0},{"$f":"IF(AND($AK297=\"FWP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),0,IF(AND($AK297=\"FWP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$W297,BslnAllctnCrrnt!$A$1<$X297),SUM(BslnAllctnCrrnt!$A$1-$W297),IF(AND($AK297=\"FWP3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$W297,BslnAllctnCrrnt!$A$1<$X297),SUM(BslnAllctnCrrnt!$A$1-$W297),IF(AND($AK297=\"SSP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),0,IF(AND($AK297=\"SSP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$W297,BslnAllctnCrrnt!$A$1<$X297),SUM(BslnAllctnCrrnt!$A$1-$W297),0)))))","v":0},{"$f":"IF(AND($AK297=\"FWP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM($N297-$HQ297),IF(AND($AK297=\"FWP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$W297,BslnAllctnCrrnt!$A$1<$X297),SUM($N297-$HQ297),IF(AND($AK297=\"FWP3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$W297,BslnAllctnCrrnt!$A$1<$X297),SUM($N297-$HQ297),IF(AND($AK297=\"SSP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$T297,BslnAllctnCrrnt!$A$1<$U297),SUM($N297-$HQ297),IF(AND($AK297=\"SSP2P3\",$HF297=TRUE,BslnAllctnCrrnt!$A$1>=$W297,BslnAllctnCrrnt!$A$1<$X297),SUM($N297-$HQ297),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[297,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G298),0,IF($F298<=$G298,SUM($G298-$F298),IF($F298>$G298,SUM((Account!$L$2-Usage!$F298)+Usage!$G298+1))))","v":0},{"$f":"IF($Q298=0,0,IF($R298=0,0,IF(AND($Q298<FctrChngDts!$A$2,$R298>=FctrChngDts!$A$2),SUM($R298-FctrChngDts!$A$2+1),IF(AND($Q298>=FctrChngDts!$A$2,$R298>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q298),IF(AND($Q298>=FctrChngDts!$A$2,$R298<FctrChngDts!$B$2),SUM($R298-$Q298+1),0)))))","v":0},{"$f":"IF($Q298=0,0,IF($R298=0,0,IF(AND($Q298<FctrChngDts!$A$2,$R298>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q298),IF(AND($Q298<FctrChngDts!$A$2,$R298<FctrChngDts!$A$2),SUM($R298-$Q298+1),IF(AND($Q298>FctrChngDts!$A$2,$R298>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R298+1),0)))))","v":0},{"$f":"IF($T298=0,0,IF($U298=0,0,IF(AND($T298<FctrChngDts!$A$2,$U298>=FctrChngDts!$A$2),SUM($U298-FctrChngDts!$A$2+1),IF(AND($T298>=FctrChngDts!$A$2,$U298<FctrChngDts!$B$2),SUM($U298-$T298+1),IF(AND($T298>=FctrChngDts!$A$2,$U298>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T298)<0),0,IF(AND($T298>=FctrChngDts!$A$2,$U298>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T298),0))))))","v":0},{"$f":"IF($T298=0,0,IF($U298=0,0,IF(AND($T298<FctrChngDts!$A$2,$U298>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T298),IF(AND($T298>=FctrChngDts!$B$2,$U298>=FctrChngDts!$B$2),SUM($U298-$T298+1),IF(AND($T298<FctrChngDts!$A$2,$U298<FctrChngDts!$A$2),SUM($U298-$T298+1),IF(AND($T298>=FctrChngDts!$A$2,$U298>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U298+1),0))))))","v":0},{"$f":"IF($W298=0,0,IF($X298=0,0,IF(AND($W298>=FctrChngDts!$A$2,$X298>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W298)<0),0,IF(AND($W298>=FctrChngDts!$A$2,$X298>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W298),IF(AND($W298>=FctrChngDts!$A$2,$X298<FctrChngDts!$B$2),SUM($X298-$W298+1),IF(AND($W298<FctrChngDts!$A$2,$X298>=FctrChngDts!$A$2),SUM($X298-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W298=0,0,IF($X298=0,0,IF(AND($W298<FctrChngDts!$A$2,$X298<FctrChngDts!$A$2),SUM($X298-$W298+1),IF(AND($W298>=FctrChngDts!$A$2,$X298>=FctrChngDts!$B$2,SUM($X298-FctrChngDts!$B$2+1)<=$Y298),SUM($X298-FctrChngDts!$B$2+1),IF(AND($W298>=FctrChngDts!$A$2,$X298>=FctrChngDts!$B$2),SUM($X298-$W298+1),IF(AND($W298<FctrChngDts!$A$2,$X298>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W298),0))))))","v":0},{"$f":"IF(AND($D298>=FctrChngDts!$C$2,$E298<FctrChngDts!$E$2),\"1\",IF(AND($D298>=FctrChngDts!$E$2,$E298<FctrChngDts!$G$2),\"2\",IF(AND($D298>=FctrChngDts!$G$2,$E298<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D298>=FctrChngDts!$D$2,,IF(AND($D298>=FctrChngDts!$C$2,$D298<=FctrChngDts!$D$2),$D298,IF(AND($D298>=FctrChngDts!$C$2,$D298>=FctrChngDts!$D$2,$E298>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D298>FctrChngDts!$D$2,,IF($D298=FctrChngDts!$D$2,$D298,IF(AND($D298>=FctrChngDts!$C$2,$E298<FctrChngDts!$D$2),$E298,IF(AND($D298>=FctrChngDts!$C$2,$E298>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D298>=FctrChngDts!$D$2,$E298>=FctrChngDts!$D$2,$E298>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E298<FctrChngDts!$D$2,$E298<=FctrChngDts!$D$2),$E298,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D298<FctrChngDts!$E$2,$E298<FctrChngDts!$E$2),,IF($D298>FctrChngDts!$F$2,,IF(AND($D298>=FctrChngDts!$E$2,$D298<=FctrChngDts!$F$2),$D298,IF(AND($D298>=FctrChngDts!$E$2,$D298>=FctrChngDts!$F$2,$E298>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D298>FctrChngDts!$F$2,,IF($E298=FctrChngDts!$F$2,$E298,IF(AND($D298<FctrChngDts!$E$2,$E298<=FctrChngDts!$F$2),$E298,IF(AND($D298>=FctrChngDts!$E$2,$E298<FctrChngDts!$F$2),$E298,IF(AND($D298>=FctrChngDts!$E$2,$E298>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D298>=FctrChngDts!$F$2,$E298>=FctrChngDts!$F$2,$E298>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D298<FctrChngDts!$G$2,$E298<FctrChngDts!$G$2),,IF($D298>FctrChngDts!$H$2,,IF(AND($D298>=FctrChngDts!$G$2,$D298<=FctrChngDts!$H$2),$D298,IF(AND($D298>=FctrChngDts!$G$2,$D298>=FctrChngDts!$H$2,$E298>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D298>FctrChngDts!$H$2,,IF($E298=FctrChngDts!$H$2,$E298,IF(AND($D298<FctrChngDts!$G$2,$E298<=FctrChngDts!$H$2),$E298,IF(AND($D298>=FctrChngDts!$G$2,$E298<FctrChngDts!$H$2),$E298,IF(AND($D298>=FctrChngDts!$G$2,$E298>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D298>=FctrChngDts!$H$2,$E298>=FctrChngDts!$H$2,$E298>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A298,Tenant!$A298:$J597,6,FALSE)","v":0},{"$f":"VLOOKUP($A298,Tenant!$A298:$J597,7,FALSE)","v":0},{"$f":"VLOOKUP($A298,Tenant!$A298:$J597,10,FALSE)","v":0},0,{"$f":"IF(AND($AK298=\"FSP2\",$AJ298=FALSE,$HF298=FALSE),SUM($K298*FctrChngDts!$C$9),IF(AND($AK298=\"FSP2\",$AJ298=TRUE,$HF298=FALSE),SUM($K298*FctrChngDts!$C$10),IF(AND($AK298=\"FSP2P3\",$AJ298=FALSE,$HF298=FALSE),SUM(SUM($K298,$M298)*FctrChngDts!$C$9),IF(AND($AK298=\"FSP2P3\",$AJ298=TRUE,$HF298=FALSE),SUM(SUM($K298,$M298)*FctrChngDts!$C$10),IF(AND($AK298=\"FSP3\",$AJ298=FALSE,$HF298=FALSE),SUM($M298*FctrChngDts!$C$9),IF(AND($AK298=\"FSP3\",$AJ298=TRUE,$HF298=FALSE),SUM($M298*FctrChngDts!$C$10),IF(AND($AK298=\"FSP1\",$AJ298=FALSE,$HF298=FALSE),SUM($I298*FctrChngDts!$C$9),IF(AND($AK298=\"FSP1\",$AJ298=TRUE,$HF298=FALSE),SUM($I298*FctrChngDts!$C$10),IF(AND($AK298=\"FSP1P2\",$AJ298=FALSE,$HF298=FALSE),SUM(SUM($I298,$K298)*FctrChngDts!$C$9),IF(AND($AK298=\"FSP1P2\",$AJ298=TRUE,$HF298=FALSE),SUM(SUM($I298,$K298)*FctrChngDts!$C$10),IF(AND($Z298=\"Summer\",$AK298=\"SSP2P3\",$AJ298=FALSE,$HF298=FALSE),SUM(SUM(SUM(SUM($K298,$M298)*FctrChngDts!$C$9),SUM(SUM($L298,$N298)*FctrChngDts!$C$11))*$AF298),IF(AND($Z298=\"Summer\",$AK298=\"SSP2P3\",$AJ298=TRUE,$HF298=FALSE),SUM(SUM(SUM(SUM($K298,$M298)*FctrChngDts!$C$10),SUM(SUM($L298,$N298)*FctrChngDts!$C$12))*$AF298),IF(AND($Z298=\"Winter\",$AK298=\"SSP2P3\",$AJ298=FALSE,$HF298=FALSE),SUM(SUM(SUM(SUM($K298,$M298)*FctrChngDts!$C$9),SUM(SUM($L298,$N298)*FctrChngDts!$C$11))-$AO298),IF(AND($Z298=\"Winter\",$AK298=\"SSP2P3\",$AJ298=TRUE,$HF298=FALSE),SUM(SUM(SUM(SUM($K298,$M298)*FctrChngDts!$C$10),SUM(SUM($L298,$N298)*FctrChngDts!$C$12))-$AO298),IF(AND($Z298=\"Summer\",$AK298=\"SSP1P2\",$AJ298=FALSE,$HF298=FALSE),SUM(SUM(SUM(SUM($I298,$K298)*FctrChngDts!$C$9),SUM(SUM($J298,$L298)*FctrChngDts!$C$11))*$AF298),IF(AND($Z298=\"Summer\",$AK298=\"SSP1P2\",$AJ298=TRUE,$HF298=FALSE),SUM(SUM(SUM(SUM($I298,$K298)*FctrChngDts!$C$10),SUM(SUM($J298,$L298)*FctrChngDts!$C$12))*$AF298),IF(AND($Z298=\"Winter\",$AK298=\"SSP1P2\",$AJ298=FALSE,$HF298=FALSE),SUM(SUM(SUM(SUM($I298,$K298)*FctrChngDts!$C$9),SUM(SUM($J298,$L298)*FctrChngDts!$C$11))-$AO298),IF(AND($Z298=\"Winter\",$AK298=\"SSP1P2\",$AJ298=TRUE,$HF298=FALSE),SUM(SUM(SUM(SUM($I298,$K298)*FctrChngDts!$C$10),SUM(SUM($J298,$L298)*FctrChngDts!$C$12))-$AO298),IF(AND($AK298=\"FSP2\",$AJ298=FALSE,$HF298=TRUE),SUM(SUM($HI298*FctrChngDts!$B$9),SUM($HJ298*FctrChngDts!$C$9)),IF(AND($AK298=\"FSP2\",$AJ298=TRUE,$HF298=TRUE),SUM(SUM($HI298*FctrChngDts!$B$10),SUM($HJ298*FctrChngDts!$C$10)),IF(AND($AK298=\"FSP2P3\",$AJ298=FALSE,$HF298=TRUE),SUM(SUM(SUM($HI298,$HK298)*FctrChngDts!$B$9),SUM(SUM($HJ298,$HL298)*FctrChngDts!$C$9)),IF(AND($AK298=\"FSP2P3\",$AJ298=TRUE,$HF298=TRUE),SUM(SUM(SUM($HI298,$HK298)*FctrChngDts!$B$10),SUM(SUM($HJ298,$HL298)*FctrChngDts!$C$10)),IF(AND($AK298=\"FSP3\",$AJ298=FALSE,$HF298=TRUE),SUM(SUM($HK298*FctrChngDts!$B$9),SUM($HL298*FctrChngDts!$C$9)),IF(AND($AK298=\"FSP3\",$AJ298=TRUE,$HF298=TRUE),SUM(SUM($HK298*FctrChngDts!$B$10),SUM($HL298*FctrChngDts!$C$10)),IF(AND($AK298=\"FSP1\",$AJ298=FALSE,$HF298=TRUE),SUM(SUM($HG298*FctrChngDts!$B$9),SUM($HH298*FctrChngDts!$C$9)),IF(AND($AK298=\"FSP1\",$AJ298=TRUE,$HF298=TRUE),SUM(SUM($HG298*FctrChngDts!$B$10),SUM($HH298*FctrChngDts!$C$10)),IF(AND($AK298=\"FSP1P2\",$AJ298=FALSE,$HF298=TRUE),SUM(SUM(SUM($HG298,$HI298)*FctrChngDts!$B$9),SUM(SUM($HH298,$HJ298)*FctrChngDts!$C$9)),IF(AND($AK298=\"FSP1P2\",$AJ298=TRUE,$HF298=TRUE),SUM(SUM(SUM($HG298,$HI298)*FctrChngDts!$B$10),SUM(SUM($HG298,$HI298)*FctrChngDts!$C$10)),IF(AND($Z298=\"Summer\",$AK298=\"SSP2P3\",$AJ298=FALSE,$HF298=TRUE),SUM(SUM(SUM(SUM($HI298,$HK298)*FctrChngDts!$B$9),SUM(SUM($HJ298,$HL298)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO298,$HQ298)*FctrChngDts!$B$11),SUM(SUM($HP298,$HR298)*FctrChngDts!$C$11))*$AF298),IF(AND($Z298=\"Summer\",$AK298=\"SSP2P3\",$AJ298=TRUE,$HF298=TRUE),SUM(SUM(SUM(SUM($HI298,$HK298)*FctrChngDts!$B$10),SUM(SUM($HJ298,$HL298)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO298,$HQ298)*FctrChngDts!$B$12),SUM(SUM($HP298,$HR298)*FctrChngDts!$C$12))*$AF298),IF(AND($Z298=\"Winter\",$AK298=\"SSP2P3\",$AJ298=FALSE,$HF298=TRUE),SUM(SUM(SUM(SUM($HI298,$HK298)*FctrChngDts!$B$9),SUM(SUM($HJ298,$HL298)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO298,$HQ298)*FctrChngDts!$B$11),SUM(SUM($HP298,$HR298)*FctrChngDts!$C$11))-$AO298),IF(AND($Z298=\"Winter\",$AK298=\"SSP2P3\",$AJ298=TRUE,$HF298=TRUE),SUM(SUM(SUM(SUM($HI298,$HK298)*FctrChngDts!$B$10),SUM(SUM($HO298,$HQ298)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO298,$HQ298)*FctrChngDts!$B$12),SUM(SUM($HP298,$HR298)*FctrChngDts!$C$12))-$AO298),IF(AND($Z298=\"Summer\",$AK298=\"SSP1P2\",$AJ298=FALSE,$HF298=TRUE),SUM(SUM(SUM(SUM($HG298,$HI298)*FctrChngDts!$B$9),SUM(SUM($HH298,$HJ298)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM298,$HO298)*FctrChngDts!$B$11),SUM(SUM($HN298,$HP298)*FctrChngDts!$C$11))*$AF298),IF(AND($Z298=\"Summer\",$AK298=\"SSP1P2\",$AJ298=TRUE,$HF298=TRUE),SUM(SUM(SUM(SUM($HG298,$HI298)*FctrChngDts!$B$10),SUM(SUM($HH298,$HJ298)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM298,$HO298)*FctrChngDts!$B$12),SUM(SUM($HN298,$HP298)*FctrChngDts!$C$12))*$AF298),IF(AND($Z298=\"Winter\",$AK298=\"SSP1P2\",$AJ298=FALSE,$HF298=TRUE),SUM(SUM(SUM(SUM($HG298,$HI298)*FctrChngDts!$B$9),SUM(SUM($HH298,$HJ298)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM298,$HO298)*FctrChngDts!$B$11),SUM(SUM($HN298,$HP298)*FctrChngDts!$C$11))-$AO298),IF(AND($Z298=\"Winter\",$AK298=\"SSP1P2\",$AJ298=TRUE,$HF298=TRUE),SUM(SUM(SUM(SUM($HG298,$HI298)*FctrChngDts!$B$10),SUM(SUM($HH298,$HJ298)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM298,$HO298)*FctrChngDts!$B$12),SUM(SUM($HN298,$HP298)*FctrChngDts!$C$12))-$AO298),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK298=\"FWP1\",$AJ298=FALSE,$HF298=FALSE),SUM($J298*FctrChngDts!$C$11),IF(AND($AK298=\"FWP1\",$AJ298=TRUE,$HF298=FALSE),SUM($J298*FctrChngDts!$C$12),IF(AND($AK298=\"FWP1P2\",$AJ298=FALSE,$HF298=FALSE),SUM(SUM($J298,$L298)*FctrChngDts!$C$11),IF(AND($AK298=\"FWP1P2\",$AJ298=TRUE,$HF298=FALSE),SUM(SUM($J298,$L298)*FctrChngDts!$C$12),IF(AND($AK298=\"FWP2\",$AJ298=FALSE,$HF298=FALSE),SUM($L298*FctrChngDts!$C$11),IF(AND($AK298=\"FWP2\",$AJ298=TRUE,$HF298=FALSE),SUM($L298*FctrChngDts!$C$12),IF(AND($AK298=\"FWP2P3\",$AJ298=FALSE,$HF298=FALSE),SUM(SUM($L298,$N298)*FctrChngDts!$C$11),IF(AND($AK298=\"FWP2P3\",$AJ298=TRUE,$HF298=FALSE),SUM(SUM($L298,$N298)*FctrChngDts!$C$12),IF(AND($AK298=\"FWP3\",$AJ298=FALSE,$HF298=FALSE),SUM($N298*FctrChngDts!$C$11),IF(AND($AK298=\"FWP3\",$AJ298=TRUE,$HF298=FALSE),SUM($N298*FctrChngDts!$C$12),IF(AND($Z298=\"Winter\",$AK298=\"SSP1P2\",$AJ298=FALSE,$HF298=FALSE),SUM(SUM(SUM($I298,$K298)*FctrChngDts!$C$9),SUM(SUM($J298,$L298)*FctrChngDts!$C$11))*$AG298,IF(AND($Z298=\"Winter\",$AK298=\"SSP1P2\",$AJ298=TRUE,$HF298=FALSE),SUM(SUM(SUM($I298,$K298)*FctrChngDts!$B$10),SUM(SUM($J298,$L298)*FctrChngDts!$B$12))*$AG298,IF(AND($Z298=\"Summer\",$AK298=\"SSP1P2\",$AJ298=FALSE,$HF298=FALSE),SUM(SUM(SUM($I298,$K298)*FctrChngDts!$B$9),SUM(SUM($J298,$L298)*FctrChngDts!$B$11))-$AJ298,IF(AND($Z298=\"Summer\",$AK298=\"SSP1P2\",$AJ298=TRUE,$HF298=FALSE),SUM(SUM(SUM($I298,$K298)*FctrChngDts!$C$10),SUM(SUM($J298,$L298)*FctrChngDts!$C$12))-$AJ298,IF(AND($Z298=\"Winter\",$AK298=\"SSP2P3\",$AJ298=FALSE,$HF298=FALSE),SUM(SUM(SUM($K298,$M298)*FctrChngDts!$C$9),SUM(SUM($L298,$N298)*FctrChngDts!$C$11))*$AG298,IF(AND($Z298=\"Winter\",$AK298=\"SSP2P3\",$AJ298=TRUE,$HF298=FALSE),SUM(SUM(SUM($K298,$M298)*FctrChngDts!$C$10),SUM(SUM($L298,$N298)*FctrChngDts!$C$12))*$AG298,IF(AND($Z298=\"Summer\",$AK298=\"SSP2P3\",$AJ298=FALSE,$HF298=FALSE),SUM(SUM(SUM($K298,$M298)*FctrChngDts!$C$9),SUM(SUM($L298,$N298)*FctrChngDts!$C$11))-$AJ298,IF(AND($Z298=\"Summer\",$AK298=\"SSP2P3\",$AJ298=TRUE,$HF298=FALSE),SUM(SUM(SUM($K298,$M298)*FctrChngDts!$C$10),SUM(SUM($L298,$N298)*FctrChngDts!$C$12))-$AJ298,IF(AND($AK298=\"FWP1\",$AJ298=FALSE,$HF298=TRUE),SUM(SUM($HM298*FctrChngDts!$B$11),SUM($HN298*FctrChngDts!$C$11)),IF(AND($AK298=\"FWP1\",$AJ298=TRUE,$HF298=TRUE),SUM(SUM($HM298*FctrChngDts!$B$12),SUM($HN298*FctrChngDts!$C$12)),IF(AND($AK298=\"FWP1P2\",$AJ298=FALSE,$HF298=TRUE),SUM(SUM(SUM($HM298,$HO298)*FctrChngDts!$B$11),SUM(SUM($HN298,$HP298)*FctrChngDts!$C$11)),IF(AND($AK298=\"FWP1P2\",$AJ298=TRUE,$HF298=TRUE),SUM(SUM(SUM($HM298,$KP298)*FctrChngDts!$C$12),SUM(SUM($HN298,$HP298)*FctrChngDts!$C$12)),IF(AND($AK298=\"FWP2\",$AJ298=FALSE,$HF298=TRUE),SUM(SUM($HO298*FctrChngDts!$B$11),SUM($HO298*FctrChngDts!$C$11)),IF(AND($AK298=\"FWP2\",$AJ298=TRUE,$HF298=TRUE),SUM(SUM($HO298*FctrChngDts!$B$12),SUM($HO298*FctrChngDts!$C$12)),IF(AND($AK298=\"FWP2P3\",$AJ298=FALSE,$HF298=TRUE),SUM(SUM(SUM($HO298,$HQ298)*FctrChngDts!$C$11),SUM(SUM($HP298,$HR298)*FctrChngDts!$C$11)),IF(AND($AK298=\"FWP2P3\",$AJ298=TRUE,$HF298=TRUE),SUM(SUM(SUM($HO298,$HQ298)*FctrChngDts!$C$12),SUM(SUM($HP298,$HR298)*FctrChngDts!$C$12)),IF(AND($AK298=\"FWP3\",$AJ298=FALSE,$HF298=TRUE),SUM(SUM($HQ298*FctrChngDts!$B$11),SUM($HR298*FctrChngDts!$C$11)),IF(AND($AK298=\"FWP3\",$AJ298=TRUE,$HF298=TRUE),SUM(SUM($HQ298*FctrChngDts!$B$12),SUM($HR298*FctrChngDts!$C$12)),IF(AND($Z298=\"Winter\",$AK298=\"SSP1P2\",$AJ298=FALSE,$HF298=TRUE),SUM(SUM(SUM(SUM($HG298,$HI298)*FctrChngDts!$B$9),SUM(SUM($HH298,$HJ298)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM298,$HO298)*FctrChngDts!$B$11),SUM(SUM($HN298,$HP298)*FctrChngDts!$C$11))*$AG298),IF(AND($Z298=\"Winter\",$AK298=\"SSP1P2\",$AJ298=TRUE,$HF298=TRUE),SUM(SUM(SUM(SUM($HG298,$HI298)*FctrChngDts!$B$10), SUM(SUM($HH298,$HJ298)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM298,$HO298)*FctrChngDts!$B$12),SUM(SUM($HN298,$HP298)*FctrChngDts!$C$12))*$AG298),IF(AND($Z298=\"Summer\",$AK298=\"SSP1P2\",$AJ298=FALSE,$HF298=TRUE),SUM(SUM(SUM(SUM($HG298,$HI298)*FctrChngDts!$B$9),SUM(SUM($HH298,$HJ298)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM298,$HO298)*FctrChngDts!$B$11),SUM(SUM($HN298,$HP298)*FctrChngDts!$C$11))-$AJ298),IF(AND($Z298=\"Summer\",$AK298=\"SSP1P2\",$AJ298=TRUE,$HF298=TRUE),SUM(SUM(SUM(SUM($HG298,$HI298)*FctrChngDts!$B$10),SUM(SUM($HH298,$HJ298)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM298,$HO298)*FctrChngDts!$B$12),SUM(SUM($HN298,$HP298)*FctrChngDts!$C$12))-$AJ298),IF(AND($Z298=\"Winter\",$AK298=\"SSP2P3\",$AJ298=FALSE,$HF298=TRUE),SUM(SUM(SUM(SUM($HI298,$HK298)*FctrChngDts!$B$9),SUM(SUM($HJ298,$HL298)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO298,$HQ298)*FctrChngDts!$B$11),SUM(SUM($HP298,$HR298)*FctrChngDts!$C$11))*$AG298),IF(AND($Z298=\"Winter\",$AK298=\"SSP2P3\",$AJ298=TRUE,$HF298=TRUE),SUM(SUM(SUM(SUM($HI298,$HK298)*FctrChngDts!$B$10), SUM(SUM($HJ298,$HL298)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO298,$HQ298)*FctrChngDts!$B$12),SUM(SUM($HP298,$HR298)*FctrChngDts!$C$12))*$AG298),IF(AND($Z298=\"Summer\",$AK298=\"SSP2P3\",$AJ298=FALSE,$HF298=TRUE),SUM(SUM(SUM(SUM($HI298,$HK298)*FctrChngDts!$B$9),SUM(SUM($HJ298,$HL298)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO298,$HQ298)*FctrChngDts!$B$11),SUM(SUM($HP298,$HR298)*FctrChngDts!$C$11))-$AJ298),IF(AND($Z298=\"Summer\",$AK298=\"SSP2P3\",$AJ298=TRUE,$HF298=TRUE),SUM(SUM(SUM(SUM($HI298,$HK298)*FctrChngDts!$B$10), SUM(SUM($HJ298,$HL298)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO298,$HQ298)*FctrChngDts!$B$12),SUM(SUM($HP298,$HR298)*FctrChngDts!$C$12))-$AJ298),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK298=\"FSP1\",$AH298=TRUE,SUM(SUM(SUM($AI298*FctrChngDts!$B$13)*I298),$AR298)>$AD298),$AD298,IF(AND($AK298=\"FSP1\",$AH298=TRUE,SUM(SUM(SUM($AI298*FctrChngDts!$B$13)*$I298),$AR298)<=$AD298),SUM(SUM(SUM($AI298*FctrChngDts!$B$13)*$I298),$AR298),IF(AND($Z298=\"Summer\",$AK298=\"SSP1\",$AH298=TRUE,SUM(SUM(SUM(SUM($I298,$J298)*SUM($AI298*FctrChngDts!$B$13))*$AF298),$AR298)>$AD298),$AD298,IF(AND($Z298=\"Summer\",$AK298=\"SSP1\",$AH298=TRUE,SUM(SUM(SUM(SUM($I298,$J298)*SUM($AI298*FctrChngDts!$B$13))*$AF298),$AR298)<=$AD298),SUM(SUM(SUM(SUM($I298,$J298)*SUM($AI298*FctrChngDts!$B$13))*$AF298),$AR298),IF(AND($Z298=\"Winter\",$AK298=\"SSP1\",$AH298=TRUE,SUM(SUM(SUM(SUM($I298,$J298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AU298:$AW298)),$AR298)>$AD298),$AD298,IF(AND($Z298=\"Winter\",$AK298=\"SSP1\",$AH298=TRUE,SUM(SUM(SUM(SUM($I298,$J298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AU298:$AW298)),$AR298)<=$AD298),SUM(SUM(SUM(SUM($I298,$J298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AU298:$AW298)),$AR298),IF(AND($AK298=\"FSP1P2\",$AH298=TRUE,SUM(SUM(SUM(SUM($I298,$K298)*SUM($AI298*FctrChngDts!$B$13))*$AF298),$AR298)>$AD298),$AD298,IF(AND($AK298=\"FSP1P2\",$AH298=TRUE,SUM(SUM(SUM(SUM($I298,$K298)*SUM($AI298*FctrChngDts!$B$13))*$AF298),$AR298)<=$AD298),SUM(SUM(SUM(SUM($I298,$K298)*SUM($AI298*FctrChngDts!$B$13))*$AF298),$AR298),IF(AND($Z298=\"Summer\",$AK298=\"SSP1P2\",$AH298=TRUE,SUM(SUM(SUM(SUM($I298,$K298,$J298,$L298)*SUM($AI298*FctrChngDts!$B$13))*$AF298),$AR298)>$AD298),$AD298,IF(AND($Z298=\"Summer\",$AK298=\"SSP1P2\",$AH298=TRUE,SUM(SUM(SUM(SUM($I298,$K298,$J298,$L298)*SUM($AI298*FctrChngDts!$B$13))*$AF298),$AR298)<=$AD298),SUM(SUM(SUM(SUM($I298,$K298,$J298,$L298)*SUM($AI298*FctrChngDts!$B$13))*$AF298),$AR298),IF(AND($Z298=\"Winter\",$AK298=\"SSP1P2\",$AH298=TRUE,SUM(SUM(SUM(SUM($I298,$K298,$J298,$L298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AU298:$AW298)),$AR298)>$AD298),$AD298,IF(AND($Z298=\"Winter\",$AK298=\"SSP1P2\",$AH298=TRUE,SUM(SUM(SUM(SUM($I298,$K298,$J298,$L298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AU298:$AW298)),$AR298)<=$AD298),MIN($AD298,SUM($AL298,SUM(SUM(SUM(SUM($I298,$K298,$J298,$L298)*SUM($AI298*FctrChngDts!$B$13))*$AF298)))),IF(AND($AK298=\"FSP2\",$AH298=TRUE,SUM(SUM(SUM($AI298*FctrChngDts!$B$13)*$K298),$AR298)>$AD298),$AD298,IF(AND($AK298=\"FSP2\",$AH298=TRUE,SUM(SUM(SUM($AI298*FctrChngDts!$B$13)*$K298),$AR298)<=$AD298),SUM(SUM(SUM($AI298*FctrChngDts!$B$13)*$K298),$AR298),IF(AND($Z298=\"Summer\",$AK298=\"SSP2\",$AH298=TRUE,SUM(SUM(SUM(SUM($K298,$L298)*SUM($AI298*FctrChngDts!$B$13))*$AF298),$AR298)>$AD298),$AD298,IF(AND($Z298=\"Summer\",$AK298=\"SSP2\",$AH298=TRUE,SUM(SUM(SUM(SUM($K298,$L298)*SUM($AI298*FctrChngDts!$B$13))*$AF298),$AR298)<=$AD298),SUM(SUM(SUM(SUM($K298,$L298)*SUM($AI298*FctrChngDts!$B$13))*$AF298),$AR298),IF(AND($Z298=\"Winter\",$AK298=\"SSP2\",$AH298=TRUE,SUM(SUM(SUM(SUM($K298,$L298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AU298:$AW298)),$AR298)>$AD298),$AD298,IF(AND($Z298=\"Winter\",$AK298=\"SSP2\",$AH298=TRUE,SUM(SUM(SUM(SUM($K298,$L298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AU298:$AW298)),$AR298)<=$AD298),SUM(SUM(SUM(SUM($K298,$L298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AU298:$AW298)),$AR298),IF(AND($AK298=\"FSP2P3\",$AH298=TRUE,SUM(SUM(SUM(SUM($K298,$M298)*SUM($AI298*FctrChngDts!$B$13))*$AF298),$AR298)>$AD298),$AD298,IF(AND($AK298=\"FSP2P3\",$AH298=TRUE,SUM(SUM(SUM(SUM($K298,$M298)*SUM($AI298*FctrChngDts!$B$13))*$AF298),$AR298)<=$AD298),SUM(SUM(SUM(SUM($K298,$M298)*SUM($AI298*FctrChngDts!$B$13))*$AF298),$AR298),IF(AND($Z298=\"Summer\",$AK298=\"SSP2P3\",$AH298=TRUE,SUM(SUM(SUM(SUM($K298,$L298,$M298,$N298)*SUM($AI298*FctrChngDts!$B$13))*$AF298),$AR298)>$AD298),$AD298,IF(AND($Z298=\"Summer\",$AK298=\"SSP2P3\",$AH298=TRUE,SUM(SUM(SUM(SUM($K298,$L298,$M298,$N298)*SUM($AI298*FctrChngDts!$B$13))*$AF298),$AR298)<=$AD298),SUM(SUM(SUM(SUM($K298,$L298,$M298,$N298)*SUM($AI298*FctrChngDts!$B$13))*$AF298),$AR298),IF(AND($Z298=\"Winter\",$AK298=\"SSP2P3\",$AH298=TRUE,SUM(SUM(SUM(SUM($K298,$L298,$M298,$N298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AU298:$AW298)),$AR298)>$AD298),$AD298,IF(AND($Z298=\"Winter\",$AK298=\"SSP2P3\",$AH298=TRUE,SUM(SUM(SUM(SUM($K298,$L298,$M298,$N298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AU298:$AW298)),$AR298)<=$AD298),SUM(SUM(SUM(SUM($K298,$L298,$M298,$N298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AU298:$AW298)),$AR298),IF(AND($AK298=\"FSP3\",$AH298=TRUE,SUM(SUM(SUM($AI298*FctrChngDts!$B$13)*$M298),$AR298)>$AD298),$AD298,IF(AND($AK298=\"FSP3\",$AH298=TRUE,SUM(SUM(SUM($AI298*FctrChngDts!$B$13)*$M298),$AR298)<=$AD298),SUM(SUM(SUM($AI298*FctrChngDts!$B$13)*$M298),$AR298),IF(AND($Z298=\"Summer\",$AK298=\"SSP3\",$AH298=TRUE,SUM(SUM(SUM(SUM($M298,$N298)*SUM($AI298*FctrChngDts!$B$13))*$AF298),$AR298)>$AD298),$AD298,IF(AND($Z298=\"Summer\",$AK298=\"SSP3\",$AH298=TRUE,SUM(SUM(SUM(SUM($M298,$N298)*SUM($AI298*FctrChngDts!$B$13))*$AF298),$AR298)<=$AD298),SUM(SUM(SUM(SUM($M298,$N298)*SUM($AI298*FctrChngDts!$B$13))*$AF298),$AR298),IF(AND($Z298=\"Winter\",$AK298=\"SSP3\",$AH298=TRUE,SUM(SUM(SUM(SUM($M298,$N298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AU298:$AW298)),$AR298)>$AD298),$AD298,IF(AND($Z298=\"Winter\",$AK298=\"SSP3\",$AH298=TRUE,SUM(SUM(SUM(SUM($M298,$N298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AU298:$AW298)),$AR298)<=$AD298),SUM(SUM(SUM(SUM($M298,$N298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AU298:$AW298)),$AR298),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK298=\"FWP1\",$AH298=TRUE,SUM(SUM(SUM($AI298*FctrChngDts!$B$13)*$J298),$AU298)>$AE298),$AE298,IF(AND($AK298=\"FWP1\",$AH298=TRUE,SUM(SUM(SUM($AI298*FctrChngDts!$B$13)*$J298),$AU298)<=$AE298),SUM(SUM(SUM($AI298*FctrChngDts!$B$13)*$J298),$AU298),IF(AND($Z298=\"Winter\",$AK298=\"SSP1\",$AH298=TRUE,SUM(SUM(SUM(SUM($I298,$J298)*SUM($AI298*FctrChngDts!$B$13))*$AG298),$AU298)>$AE298),$AE298,IF(AND($Z298=\"Winter\",$AK298=\"SSP1\",$AH298=TRUE,SUM(SUM(SUM(SUM($I298,$J298)*SUM($AI298*FctrChngDts!$B$13))*$AG298),$AU298)<=$AE298),SUM(SUM(SUM(SUM($I298,$J298)*SUM($AI298*FctrChngDts!$B$13))*$AG298),$AU298),IF(AND($Z298=\"Summer\",$AK298=\"SSP1\",$AH298=TRUE,SUM(SUM(SUM(SUM($I298,$J298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AR298:$AT298)),$AU298)>$AE298),$AE298,IF(AND($Z298=\"Summer\",$AK298=\"SSP1\",$AH298=TRUE,SUM(SUM(SUM(SUM($I298,$J298)*SUM($AI298*FctrChngDts!$B$13))- SUM($AR298:$AT298)),$AU298)<=$AE298),SUM(SUM(SUM(SUM($I298,$J298)*SUM($AI298*FctrChngDts!$B$13))- SUM($AR298:$AT298)),$AU298),IF(AND($AK298=\"FWP1P2\",$AH298=TRUE,SUM(SUM(SUM(SUM($J298,$L298)*SUM($AI298*FctrChngDts!$B$13))*$AG298),$AU298)>$AE298),$AE298,IF(AND($AK298=\"FWP1P2\",$AH298=TRUE,SUM(SUM(SUM(SUM($J298,$L298)*SUM($AI298*FctrChngDts!$B$13))*$AG298),$AU298)<=$AE298),SUM(SUM(SUM(SUM($J298,$L298)*SUM($AI298*FctrChngDts!$B$13))*$AG298),$AU298),IF(AND($Z298=\"Winter\",$AK298=\"SSP1P2\",$AH298=TRUE,SUM(SUM(SUM(SUM($I298,$K298,$J298,$L298)*SUM($AI298*FctrChngDts!$B$13))*$AG298),$AU298)>$AE298),$AE298,IF(AND($Z298=\"Winter\",$AK298=\"SSP1P2\",$AH298=TRUE,SUM(SUM(SUM(SUM($I298,$K298,$J298,$L298)*SUM($AI298*FctrChngDts!$B$13))*$AG298),$AU298)<=$AE298),SUM(SUM(SUM(SUM($I298,$K298,$J298,$L298)*SUM($AI298*FctrChngDts!$B$13))*$AG298),$AU298),IF(AND($Z298=\"Summer\",$AK298=\"SSP1P2\",$AH298=TRUE,SUM(SUM(SUM(SUM($I298,$K298,$J298,$L298)*SUM($AI298*FctrChngDts!$B$13))- SUM($AR298:$AT298)),$AU298)>$AE298),$AE298,IF(AND($Z298=\"Summer\",$AK298=\"SSP1P2\",$AH298=TRUE,SUM(SUM(SUM(SUM($I298,$K298,$J298,$L298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AR298:$AT298)),$AU298)<=$AE298),SUM(SUM(SUM(SUM($I298,$K298,$J298,$L298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AR298:$AT298)),$AU298),IF(AND($AK298=\"FWP2\",$AH298=TRUE,SUM(SUM(SUM($AI298*FctrChngDts!$B$13)*$L298),$AU298)>$AE298),$AE298,IF(AND($AK298=\"FWP2\",$AH298=TRUE,SUM(SUM(SUM($AI298*FctrChngDts!$B$13)*$L298),$AU298)<=$AE298),SUM(SUM(SUM($AI298*FctrChngDts!$B$13)*$L298),$AU298),IF(AND($Z298=\"Winter\",$AK298=\"SSP2\",$AH298=TRUE,SUM(SUM(SUM(SUM($K298,$L298)*SUM($AI298*FctrChngDts!$B$13))*$AG298),$AU298)>$AE298),$AE298,IF(AND($Z298=\"Winter\",$AK298=\"SSP2\",$AH298=TRUE,SUM(SUM(SUM(SUM($K298,$L298)*SUM($AI298*FctrChngDts!$B$13))*$AG298),$AU298)<=$AE298),SUM(SUM(SUM(SUM($K298,$L298)*SUM($AI298*FctrChngDts!$B$13))*$AG298),$AU298),IF(AND($Z298=\"Summer\",$AK298=\"SSP2\",$AH298=TRUE,SUM(SUM(SUM(SUM($K298,$L298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AR298:$AT298)),$AU298)>$AE298),$AE298,IF(AND($Z298=\"Summer\",$AK298=\"SSP2\",$AH298=TRUE,SUM(SUM(SUM(SUM($K298,$L298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AR298:$AT298)),$AU298)<=$AE298),SUM(SUM(SUM(SUM($K298,$L298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AR298:$AT298)),$AU298),IF(AND($AK298=\"FWP2P3\",$AH298=TRUE,SUM(SUM(SUM(SUM($L298,$N298)*SUM($AI298*FctrChngDts!$B$13))*$AG298),$AU298)>$AE298),$AE298,IF(AND($AK298=\"FWP2P3\",$AH298=TRUE,SUM(SUM(SUM(SUM($L298,$N298)*SUM($AI298*FctrChngDts!$B$13))*$AG298),$AU298)<=$AE298),SUM(SUM(SUM(SUM($L298,$N298)*SUM($AI298*FctrChngDts!$B$13))*$AG298),$AU298),IF(AND($Z298=\"Winter\",$AK298=\"SSP2P3\",$AH298=TRUE,SUM(SUM(SUM(SUM($K298,$L298,$M298,$N298)*SUM($AI298*FctrChngDts!$B$13))*$AG298),$AU298)>$AE298),$AE298,IF(AND($Z298=\"Winter\",$AK298=\"SSP2P3\",$AH298=TRUE,SUM(SUM(SUM(SUM($K298,$L298,$M298,$N298)*SUM($AI298*FctrChngDts!$B$13))*$AG298),$AU298)<=$AE298),SUM(SUM(SUM(SUM($K298,$L298,$M298,$N298)*SUM($AI298*FctrChngDts!$B$13))*$AG298),$AU298),IF(AND($Z298=\"Summer\",$AK298=\"SSP2P3\",$AH298=TRUE,SUM(SUM(SUM(SUM($K298,$L298,$M298,$N298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AR298:$AT298)),$AU298)>$AE298),$AE298,IF(AND($Z298=\"Summer\",$AK298=\"SSP2P3\",$AH298=TRUE,SUM(SUM(SUM(SUM($K298,$L298,$M298,$N298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AR298:$AT298)),$AU298)<=$AE298),SUM(SUM(SUM(SUM($K298,$L298,$M298,$N298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AR298:$AT298)),$AU298),IF(AND($AK298=\"FWP3\",$AH298=TRUE,SUM(SUM(SUM($AI298*FctrChngDts!$B$13)*$N298),$AU298)>$AE298),$AE298,IF(AND($AK298=\"FWP3\",$AH298=TRUE,SUM(SUM(SUM($AI298*FctrChngDts!$B$13)*$N298),$AU298)<=$AE298),SUM(SUM(SUM($AI298*FctrChngDts!$B$13)*$N298),$AU298),IF(AND($Z298=\"Winter\",$AK298=\"SSP3\",$AH298=TRUE,SUM(SUM(SUM(SUM($M298,$N298)*SUM($AI298*FctrChngDts!$B$13))*$AG298),$AU298)>$AE298),$AE298,IF(AND($Z298=\"Winter\",$AK298=\"SSP3\",$AH298=TRUE,SUM(SUM(SUM(SUM($M298,$N298)*SUM($AI298*FctrChngDts!$B$13))*$AG298),$AU298)<=$AE298),SUM(SUM(SUM(SUM($M298,$N298)*SUM($AI298*FctrChngDts!$B$13))*$AG298),$AU298),IF(AND($Z298=\"Summer\",$AK298=\"SSP3\",$AH298=TRUE,SUM(SUM(SUM(SUM($M298,$N298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AR298:$AT298)),$AU298)>$AE298),$AE298,IF(AND($Z298=\"Summer\",$AK298=\"SSP3\",$AH298=TRUE,SUM(SUM(SUM(SUM($M298,$N298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AR298:$AT298)),$AU298)<=$AE298),SUM(SUM(SUM(SUM($M298,$N298)*SUM($AI298*FctrChngDts!$B$13))-SUM($AR298:$AT298)),$AU298),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I298>0,$AH298=FALSE),SUM($AR298*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I298>0,$AH298=TRUE),SUM($AX298*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I298>0,$AH298=FALSE),SUM($AS298*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I298>0,$AH298=TRUE),SUM($AY298*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I298>0,$AH298=FALSE),SUM($AT298*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I298>0,$AH298=TRUE),SUM($AZ298*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J298>0,$AH298=FALSE),SUM($AU298*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J298>0,$AH298=TRUE),SUM($BA298*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J298>0,$AH298=FALSE),SUM($AV298*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J298>0,$AH298=TRUE),SUM($BB298*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J298>0,$AH298=FALSE),SUM($AW298*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J298>0,$AH298=TRUE),SUM($BC298*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K298>0,$AH298=FALSE),SUM($AR298*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K298>0,$AH298=TRUE),SUM($AX298*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K298>0,$AH298=FALSE),SUM($AS298*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K298>0,$AH298=TRUE),SUM($AY298*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K298>0,$AH298=FALSE),SUM($AT298*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K298>0,$AH298=TRUE),SUM($AZ298*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L298>0,$AH298=FALSE),SUM($AU298*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L298>0,$AH298=TRUE),SUM($BA298*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L298>0,$AH298=FALSE),SUM($AV298*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L298>0,$AH298=TRUE),SUM($BB298*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L298>0,$AH298=FALSE),SUM($AW298*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L298>0,$AH298=TRUE),SUM($BC298*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M298>0,$AH298=FALSE),SUM($AR298*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M298>0,$AH298=TRUE),SUM($AX298*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M298>0,$AH298=FALSE),SUM($AS298*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M298>0,$AH298=TRUE),SUM($AY298*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M298>0,$AH298=FALSE),SUM($AT298*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M298>0,$AH298=TRUE),SUM($AZ298*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N298>0,$AH298=FALSE),SUM($AU298*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N298>0,$AH298=TRUE),SUM($BA298*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N298>0,$AH298=FALSE),SUM($AV298*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N298>0,$AH298=TRUE),SUM($BB298*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N298>0,$AH298=FALSE),SUM($AW298*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N298>0,$AH298=TRUE),SUM($BC298*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I298=0,0,IF(AND($I298>0,$K298>0,$AH298=FALSE),SUM($AR298/$P298*$I298),IF(AND($I298>0,$K298=0,$AH298=FALSE),$AR298,IF(AND($I298>0,$K298>0,$AH298=TRUE),ROUND(MIN($HU298,SUM(SUM($I298,$K298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA298,SUM(SUM($I298,$K298)*(FctrChngDts!$B$13)*$AI298)*$IA298)),0),IF(AND($I298>0,$K298=0,$AH298=TRUE),$AX298))))),0)","v":0},{"$f":"ROUND(IF($I298=0,0,IF(AND($I298>0,$K298>0,$AH298=FALSE),SUM($AS298/$P298*$I298),IF(AND($I298>0,$K298=0,$AH298=FALSE),$AS298,IF(AND($I298>0,$K298>0,$AH298=TRUE),ROUND(MIN(SUM($HU298-$BW298),SUM(SUM($I298,$K298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA298)*3),0),IF(AND($I298>0,$K298=0,$AH298=TRUE),$AY298))))),0)","v":0},0,{"$f":"IF($J298=0,0,IF(AND($J298>0,$L298=0,$N298=0,$AH298=FALSE,$AJ298=FALSE),ROUND(MIN($HX298,SUM($AU298,$BA298)),0),IF(AND($J298>0,$L298=0,$N298=0,$AH298=TRUE,$AJ298=FALSE),ROUND(MIN($HX298,SUM($AU298,SUM($J298*$AI298*FctrChngDts!$B$13))),0),IF(AND($J298>0,$L298>0,$N298=0,$AH298=FALSE,$AJ298=FALSE),ROUND(MIN($HX298,SUM(SUM($J298,$L298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA298,SUM(SUM($J298,$L298)*(FctrChngDts!$B$13)*$AI298)*$IA298)),0),IF(AND($J298>0,$L298>0,$N298=0,$AH298=TRUE,$AJ298=FALSE),ROUND(MIN($HX298,SUM(SUM(SUM(SUM($J298,$L298)*FctrChngDts!$C$11*$IA298),SUM(SUM($J298,$L298)*SUM(FctrChngDts!$B$13*$AI298)*$IA298)))),0),IF(AND($J298>0,$L298=0,$N298=0,$AH298=FALSE,$AJ298=TRUE),ROUND(MIN($HX298,SUM($AU298,$BA298)),0),IF(AND($J298>0,$L298=0,$N298=0,$AH298=TRUE,$AJ298=TRUE),ROUND(MIN($HX298,SUM($AU298,SUM($J298*$AI298*FctrChngDts!$B$13))),0),IF(AND($J298>0,$L298>0,$N298=0,$AH298=FALSE,$AJ298=TRUE),ROUND(MIN($HX298,SUM(SUM($J298,$L298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA298,SUM(SUM($J298,$L298)*(FctrChngDts!$B$13)*$AI298)*$IA298)),0),IF(AND($J298>0,$L298>0,$N298=0,$AH298=TRUE,$AJ298=TRUE),ROUND(MIN($HX298,SUM(SUM(SUM(SUM($J298,$L298)*FctrChngDts!$C$12*$IA298),SUM(SUM($J298,$L298)*SUM(FctrChngDts!$B$13*$AI298)*$IA298)))),0))))))))))","v":0},{"$f":"IF($J298=0,0,IF(AND($J298>0,$L298=0,$N298=0,$AH298=FALSE,$AJ298=FALSE),ROUND(MIN(SUM($HX298-$BZ298),SUM($AU298*3)),0),IF(AND($J298>0,$L298=0,$N298=0,$AH298=TRUE,$AJ298=FALSE),ROUND(MIN(SUM($HX298-$BZ298),SUM(SUM($J298,$L298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA298)*3),0),IF(AND($J298>0,$L298>0,$N298=0,$AH298=FALSE,$AJ298=FALSE),ROUND(MIN(SUM($HX298-$BZ298),SUM(SUM($J298,$L298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA298)*3),0),IF(AND($J298>0,$L298>0,$N298=0,$AH298=TRUE,$AJ298=FALSE),ROUND(MIN(SUM($HX298-$BZ298),SUM(SUM($J298,$L298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA298)*3),0),IF(AND($J298>0,$L298=0,$N298=0,$AH298=FALSE,$AJ298=TRUE),ROUND(MIN(SUM($HX298-$BZ298),SUM($AU298*3)),0),IF(AND($J298>0,$L298=0,$N298=0,$AH298=TRUE,$AJ298=TRUE),ROUND(MIN(SUM($HX298-$BZ298),SUM(SUM($J298,$L298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA298)*3),0),IF(AND($J298>0,$L298>0,$N298=0,$AH298=FALSE,$AJ298=TRUE),ROUND(MIN(SUM($HX298-$BZ298),SUM(SUM($J298,$L298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA298)*3),0),IF(AND($J298>0,$L298>0,$N298=0,$AH298=TRUE,$AJ298=TRUE),ROUND(MIN(SUM($HX298-$BZ298),SUM(SUM($J298,$L298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA298)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K298=0,0,IF(AND($I298>0,$K298>0,$M298=0,$AH298=FALSE),SUM($AR298-$BW298),IF(AND($I298=0,$K298>0,$M298>0,$AH298=FALSE),SUM($AR298/$P298*$K298),IF(AND($I298=0,$K298>0,$M298=0,$AH298=FALSE),$AR298,IF($K298=0,0,IF(AND($I298>0,$K298>0,$M298=0,$AH298=TRUE),ROUND(MIN($HV298,SUM(SUM($I298,$K298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB298,SUM(SUM($I298,$K298)*(FctrChngDts!$B$13)*$AI298)*$IB298)),0),IF(AND($I298=0,$K298>0,$M298>0,$AH298=TRUE),ROUND(MIN($HV298,SUM(SUM($I298,$K298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB298,SUM(SUM($I298,$K298)*(FctrChngDts!$B$13)*$AI298)*$IB298)),0),IF(AND($I298=0,$K298>0,$M298=0,$AH298=TRUE),$AX298)))))))),0)","v":0},{"$f":"ROUND(IF($K298=0,0,IF(AND($I298>0,$K298>0,$M298=0,$AH298=FALSE),SUM($AS298-$BX298),IF(AND($I298=0,$K298>0,$M298>0,$AH298=FALSE),SUM($AS298/$P298*$K298),IF(AND($I298=0,$K298>0,$M298=0,$AH298=FALSE),$AS298,IF($K298=0,0,IF(AND($I298>0,$K298>0,$M298=0,$AH298=TRUE),ROUND(MIN(SUM($HV298-$BW298),SUM(SUM($I298,$K298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB298)*3),0),IF(AND($I298=0,$K298>0,$M298>0,$AH298=TRUE),ROUND(MIN(SUM($HV298-$BW298),SUM(SUM($I298,$K298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB298)*3),0),IF(AND($I298=0,$K298>0,$M298=0,$AH298=TRUE),$AY298)))))))),0)","v":0},0,{"$f":"IF($L298=0,0,IF(AND($J298>0,$L298>0,$N298=0,$AH298=FALSE,$AJ298=FALSE),ROUND(MIN($HY298,SUM(SUM($J298,$L298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB298,SUM(SUM($J298,$L298)*(FctrChngDts!$B$13)*$AI298)*$IB298)),0),IF(AND($J298>0,$L298>0,$N298=0,$AH298=TRUE,$AJ298=FALSE),ROUND(MIN($HY298,SUM(SUM(SUM(SUM($J298,$L298)*FctrChngDts!$C$11*$IB298),SUM(SUM($J298,$L298)*SUM(FctrChngDts!$B$13*$AI298)*$IB298)))),0),IF(AND($J298=0,$L298>0,$N298=0,$AH298=FALSE,$AJ298=FALSE),ROUND(MIN($HY298,SUM($L298*FctrChngDts!$C$11)),0),IF(AND($J298=0,$L298>0,$N298=0,$AH298=TRUE,$AJ298=FALSE),ROUND(MIN($HY298,SUM(SUM(SUM(SUM($J298,$L298)*FctrChngDts!$C$11*$IB298),SUM(SUM($J298,$L298)*SUM(FctrChngDts!$B$13*$AI298)*$IB298)))),0),IF(AND($J298>0,$L298>0,$N298=0,$AH298=FALSE,$AJ298=TRUE),ROUND(MIN($HY298,SUM(SUM($J298,$L298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB298,SUM(SUM($J298,$L298)*(FctrChngDts!$B$13)*$AI298)*$IB298)),0),IF(AND($J298>0,$L298>0,$N298=0,$AH298=TRUE,$AJ298=TRUE),ROUND(MIN($HY298,SUM(SUM(SUM(SUM($J298,$L298)*FctrChngDts!$C$12*$IB298),SUM(SUM($J298,$L298)*SUM(FctrChngDts!$B$13*$AI298)*$IB298)))),0),IF(AND($J298=0,$L298>0,$N298=0,$AH298=FALSE,$AJ298=TRUE),ROUND(MIN($HY298,SUM($L298*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J298=0,$L298>0,$N298=0,$AH298=TRUE,$AJ298=TRUE),ROUND(MIN($HY298,SUM(SUM(SUM(SUM($J298,$L298)*FctrChngDts!$C$12*$IB298),SUM(SUM($J298,$L298)*SUM(FctrChngDts!$B$13*$AI298)*$IB298)))),0))))))))))","v":0},{"$f":"IF($L298=0,0,IF(AND($J298>0,$L298>0,$N298=0,$AH298=FALSE,$AJ298=FALSE),ROUND(MIN(SUM($HY298-$CF298),SUM(SUM($J298,$L298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB298)*3),0),IF(AND($J298>0,$L298>0,$N298=0,$AH298=TRUE,$AJ298=FALSE),ROUND(MIN(SUM($HY298-$CF298),SUM(SUM($J298,$L298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB298)*3),0),IF(AND($J298=0,$L298>0,$N298=0,$AH298=FALSE,$AJ298=FALSE),ROUND(MIN(SUM($HY298-$CF298),SUM($AU298*3)),0),IF(AND($J298=0,$L298>0,$N298=0,$AH298=TRUE,$AJ298=FALSE),ROUND(MIN(SUM($HY298-$CF298),SUM(SUM($J298,$L298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB298)*3),0),IF(AND($J298>0,$L298>0,$N298=0,$AH298=FALSE,$AJ298=TRUE),ROUND(MIN(SUM($HY298-$CF298),SUM(SUM($J298,$L298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB298)*3),0),IF(AND($J298>0,$L298>0,$N298=0,$AH298=TRUE,$AJ298=TRUE),ROUND(MIN(SUM($HY298-$CF298),SUM(SUM($J298,$L298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB298)*3),0),IF(AND($J298=0,$L298>0,$N298=0,$AH298=FALSE,$AJ298=TRUE),ROUND(MIN(SUM($HY298-$CF298),SUM($AU298*3)),0),IF(AND($J298=0,$L298>0,$N298=0,$AH298=TRUE,$AJ298=TRUE),ROUND(MIN(SUM($HY298-$CF298),SUM(SUM($J298,$L298)*IF($AJ298=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB298)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S298>0,Account!$AG$2=TRUE,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH298=FALSE),SUM(Usage!$BW298:$CB298)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V298>0,Account!$AG$2=TRUE,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH298=FALSE),SUM(Usage!$CC298:$CH298)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y298>0,Account!$AG$2=TRUE,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH298=FALSE),SUM(Usage!$CI298:$CN298)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH298=TRUE,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S298),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S298)),2)","v":0},{"$f":"ROUND(IF(OR($AH298=TRUE,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V298),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V298)),2)","v":0},{"$f":"IF(OR($AH298=TRUE,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y298),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y298))","v":0},{"$f":"ROUND(IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW298),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW298)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX298),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX298)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY298),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY298)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ298),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ298)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA298),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA298)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB298),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB298)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S298),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC298),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC298)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD298),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD298)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE298),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE298)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF298),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF298)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG298),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG298)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH298),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH298)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V298),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI298),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI298))","v":0},{"$f":"IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ298),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ298))","v":0},{"$f":"IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK298),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK298))","v":0},{"$f":"IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL298),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL298))","v":0},{"$f":"IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM298),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM298))","v":0},{"$f":"IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN298),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN298))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y298)","v":0},0,0,0,0,{"$f":"IF($DW298>IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV298*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV298*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW298-IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV298*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV298*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV298<$DW298,SUM($DW298-$DV298),0))","v":0},{"$f":"IF(OR(AND($D298<=FctrChngDts!$B$14,Usage!$E298>FctrChngDts!$B$14),AND(Usage!$D298<=FctrChngDts!$C$14,Usage!$E298>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW298),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX298),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY298),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ298),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA298),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB298),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC298),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD298),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE298),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF298),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG298),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH298),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI298)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ298)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK298)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL298)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM298)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN298)","v":0},0,{"$f":"IF(AND($S298>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E298<>\"D-CARE\",Tenant!$F298=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET298=TRUE,$S298>0,$V298=0),SUM(SUM($BW298:$CB298)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET298=TRUE,$S298>0,$V298>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW298:$CB298)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET298=TRUE,$S298>0,$V298>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW298:$CB298)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S298>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S298>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S298>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV298=TRUE,$S298>0,$V298=0),SUM(SUM($BW298:$CB298)*'CRS1'!$P$2),IF(AND($EV298=TRUE,$S298>0,$V298>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW298:$CB298)*'CRS1'!$P$2),IF(AND($EV298=TRUE,$S298>0,$V298>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW298:$CB298)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S298>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX298=TRUE,$S298>0,$V298=0),SUM(SUM($BW298:$CB298)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX298=TRUE,$S298>0,$V298>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW298:$CB298)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX298=TRUE,$S298>0,$V298>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW298:$CB298)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S298>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ298=TRUE,$S298>0),SUM(SUM($BW298:$CB298)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V298>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E298<>\"D-CARE\",Tenant!$F298=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB298=TRUE,$S298>0,$V298>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC298:$CH298)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB298=TRUE,$S298>0,$V298>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC298:$CH298)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB298=TRUE,$V298>0,$Y298>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC298:$CH298)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB298=TRUE,$V298>0,$Y298>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC298:$CH298)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB298=TRUE,$S298=0,$V298>0,$Y298=0),SUM(SUM($CC298:$CH298)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V298>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V298>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V298>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD298=TRUE,$S298>0,$V298>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC298:$CH298)*'CRS2'!$P$2),IF(AND($FD298=TRUE,$S298>0,$V298>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC298:$CH298)*'CRS2'!$P$2),IF(AND($FD298=TRUE,$V298>0,$Y298>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC298:$CH298)*'CRS2'!$P$2),IF(AND($FD298=TRUE,$V298>0,$Y298>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC298:$CH298)*'CRS2'!$P$2),IF(AND($FD298=TRUE,$S298=0,$V298>0,$Y298=0),SUM(SUM($CC298:$CH298)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V298>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF298=TRUE,$S298>0,$V298>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC298:$CH298)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF298=TRUE,$S298>0,$V298>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC298:$CH298)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF298=TRUE,$V298>0,$Y298>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC298:$CH298)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF298=TRUE,$V298>0,$Y298>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC298:$CH298)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF298=TRUE,$S298=0,$V298>0,$Y298=0),SUM(SUM($CC298:$CH298)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V298>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH298=TRUE,$V298>0),SUM(SUM($CC298:$CH298)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y298>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E298<>\"D-CARE\",Tenant!$F298=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ298=TRUE,$V298=0,$Y298>0),SUM(SUM($CI298:$CN298)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ298=TRUE,$V298>0,$Y298>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI298:$CN298)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ298=TRUE,$V298>0,$Y298>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI298:$CN298)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y298>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y298>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y298>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL298=TRUE,$V298=0,$Y298>0),SUM(SUM($CI298:$CN298)*'CRS3'!$P$2),IF(AND($FL298=TRUE,$V298>0,$Y298>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI298:$CN298)*'CRS3'!$P$2),IF(AND($FL298=TRUE,$V298>0,$Y298>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI298:$CN298)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y298>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN298=TRUE,$V298=0,$Y298>0),SUM(SUM($CI298:$CN298)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN298=TRUE,$V298>0,$Y298>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI298:$CN298)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN298=TRUE,$V298>0,$Y298>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI298:$CN298)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y298>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP298=TRUE,$Y298>0),SUM(SUM($CI298:$CN298)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR298:$FT298))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO298:$CQ298,$FR298:$FT298))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA298:$EF298)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG298:$EL298)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM298:$ER298)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV298,$CO298:$CQ298,$EA298:$ER298)/$P298)*$S298*FctrChngDts!$B$15),SUM(SUM(SUM($DV298,$CO298:$CQ298,$FR298:$FT298)/$P298)*$S298*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV298,$CO298:$CQ298,$EA298:$ER298)/$P298)*$V298*FctrChngDts!$B$15),SUM(SUM(SUM($DV298,$CO298:$CQ298,$FR298:$FT298)/$P298)*$V298*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV298,$CO298:$CQ298,$EA298:$ER298)/$P298)*$Y298*FctrChngDts!$B$15),SUM(SUM(SUM($DV298,$CO298:$CQ298,$FR298:$FT298)/$P298)*$Y298*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA298*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI298*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ298*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ298,$FU298,$GF298,$GZ298:$HE298),IF(Account!$Q$2=TRUE,SUM($DZ298,$FV298,$GF298,$GZ298:$HE298),SUM($DZ298,$ES298,$FU298:$FV298,$GF298,$GZ298:$HE298)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E298),Usage!$P298,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D298,FctrChngDts!$C$17<=Usage!$E298),SUM(FctrChngDts!$C$17-Usage!$D298),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E298),Usage!$P298,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D298,FctrChngDts!$C$19<=Usage!$E298),SUM(FctrChngDts!$C$19-Usage!$D298),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK298*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK298*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL298*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL298*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D298))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A298,Tenant!$A:$J,8,FALSE)=TRUE,$GG298<0),0,SUM(SUM(SUM($GG298/$P298*$GP298)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A298,Tenant!$A:$J,8,FALSE)=TRUE,$GG298<0),0,SUM(SUM(SUM($GG298/$P298*$GQ298)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D298))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A298,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV298*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A298,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW298*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU298:$DA298,$EU298,$EA298:$EF298,$FA298)-SUM(SUM($BW298:$CB298)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD298:$DJ298,$FC298,$EG298:$EL298,$FI298)-SUM(SUM($CC298:$CH298)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM298:$DS298,$FK298,$EM298:$ER298,$FQ298)-SUM(SUM($CI298:$CN298)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO298,$CU298:$DA298,$EU298,$EW298,$EY298,$EA298:$EF298,$FA298,$CP298,$DD298:$DJ298,$FC298,$FE298,$FG298,$EG298:$EL298,$FI298)/$P298*$S298)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO298,$CU298:$DA298,$EU298,$EW298,$EY298,$EA298:$EF298,$FA298,$CP298,$DD298:$DJ298,$FC298,$FE298,$FG298,$EG298:$EL298,$FI298)/$P298*$V298)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ298,$DM298:$DS298,$FK298,$FM298,$FO298,$EM298:$ER298,$FQ298)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D298,BslnAllctnCrrnt!$A$1<=$E298),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK298=\"FSP1\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$Q298,BslnAllctnCrrnt!$A$1<$R298),SUM(BslnAllctnCrrnt!$A$1-$Q298),IF(AND($AK298=\"FSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$Q298,BslnAllctnCrrnt!$A$1<$R298),SUM(BslnAllctnCrrnt!$A$1-$Q298),IF(AND($AK298=\"FSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),$I298,IF(AND($AK298=\"SSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$Q298,BslnAllctnCrrnt!$A$1<$R298),SUM(BslnAllctnCrrnt!$A$1-$Q298),IF(AND($AK298=\"SSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),$I298,0)))))","v":0},{"$f":"IF(AND($AK298=\"FSP1\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$Q298,BslnAllctnCrrnt!$A$1<$R298),SUM($I298-$HG298),IF(AND($AK298=\"FSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$Q298,BslnAllctnCrrnt!$A$1<$R298),SUM($I298-$HG298),IF(AND($AK298=\"FSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM($I298-$HG298),IF(AND($AK298=\"SSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$Q298,BslnAllctnCrrnt!$A$1<$R298),SUM($I298-$HG298),IF(AND($AK298=\"SSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM($I298-$HG298),0)))))","v":0},{"$f":"IF(AND($AK298=\"SSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$Q298,BslnAllctnCrrnt!$A$1<$R298),0,IF(AND(FctrChngDts!$A$2>=$D298,FctrChngDts!$B$2<$E298),IF(AND($AK298=\"SSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM(BslnAllctnCrrnt!$A$1-$T298),0),IF(AND($AK298=\"FSP2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM(BslnAllctnCrrnt!$A$1-$T298),IF(AND($AK298=\"FSP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM(BslnAllctnCrrnt!$A$1-$T298),IF(AND($AK298=\"FSP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$W298,BslnAllctnCrrnt!$A$1<$X298),$K298,IF(AND($AK298=\"FSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$Q298,BslnAllctnCrrnt!$A$1<$R298),0,IF(AND($AK298=\"FSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM(BslnAllctnCrrnt!$A$1-$T298),IF(AND($AK298=\"SSP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM(BslnAllctnCrrnt!$A$1-$T298),IF(AND($AK298=\"SSP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$W298,BslnAllctnCrrnt!$A$1<$X298),$K298,0)))))))))","v":0},{"$f":"IF(AND($AK298=\"SSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$Q298,BslnAllctnCrrnt!$A$1<$R298),SUM($K298-$HI298),IF(AND($AK298=\"SSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM($K298-$HI298),IF(AND($AK298=\"FSP2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM($K298-$HI298),IF(AND($AK298=\"FSP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM($K298-$HI298),IF(AND($AK298=\"FSP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$W298,BslnAllctnCrrnt!$A$1<$X298),SUM($K298-$HI298),IF(AND($AK298=\"FSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$Q298,BslnAllctnCrrnt!$A$1<$R298),SUM($K298-$HI298),IF(AND($AK298=\"FSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM($K298-$HI298),IF(AND($AK298=\"SSP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM($K298-$HI298),IF(AND($AK298=\"SSP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$W298,BslnAllctnCrrnt!$A$1<$X298),SUM($K298-$HI298),0)))))))))","v":0},{"$f":"IF(AND($AK298=\"FSP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),0,IF(AND($AK298=\"FSP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$W298,BslnAllctnCrrnt!$A$1<$X298),SUM(BslnAllctnCrrnt!$A$1-$W298),IF(AND($AK298=\"FSP3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$W298,BslnAllctnCrrnt!$A$1<$X298),SUM(BslnAllctnCrrnt!$A$1-$W298),0)))","v":0},{"$f":"IF(AND($AK298=\"FSP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM($M298-$HK298),IF(AND($AK298=\"FSP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$W298,BslnAllctnCrrnt!$A$1<$X298),SUM($M298-$HK298),IF(AND($AK298=\"FSP3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$W298,BslnAllctnCrrnt!$A$1<$X298),SUM($M298-$HK298),0)))","v":0},{"$f":"IF(AND($AK298=\"FWP1\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$Q298,BslnAllctnCrrnt!$A$1<$R298),SUM(BslnAllctnCrrnt!$A$1-$Q298),IF(AND($AK298=\"FWP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$Q298,BslnAllctnCrrnt!$A$1<$R298),SUM(BslnAllctnCrrnt!$A$1-$Q298),IF(AND($AK298=\"FWP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),$J298,IF(AND(FctrChngDts!$A$2>=$D298,FctrChngDts!$B$2<$E298),IF(AND($AK298=\"SSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$Q298,BslnAllctnCrrnt!$A$1<$R298),SUM(BslnAllctnCrrnt!$A$1-$Q298),0),IF(AND($AK298=\"SSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),$J298,0)))))","v":0},{"$f":"IF(AND($AK298=\"FWP1\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$Q298,BslnAllctnCrrnt!$A$1<$R298),SUM($J298-$HM298),IF(AND($AK298=\"FWP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$Q298,BslnAllctnCrrnt!$A$1<$R298),SUM($J298-$HM298),IF(AND($AK298=\"FWP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM($J298-$HM298),IF(AND($AK298=\"SSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$Q298,BslnAllctnCrrnt!$A$1<$R298),SUM($J298-$HM298),IF(AND($AK298=\"SSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM($J298-$HM298),0)))))","v":0},{"$f":"IF(AND($AK298=\"FWP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$Q298,BslnAllctnCrrnt!$A$1<$R298),0,IF(AND($AK298=\"FWP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM(BslnAllctnCrrnt!$A$1-$T298),IF(AND($AK298=\"FWP2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM(BslnAllctnCrrnt!$A$1-$T298),IF(AND($AK298=\"FWP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM(BslnAllctnCrrnt!$A$1-$T298),IF(AND($AK298=\"FWP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$W298,BslnAllctnCrrnt!$A$1<$X298),$L298,IF(AND($AK298=\"SSP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM(BslnAllctnCrrnt!$A$1-$T298),IF(AND($AK298=\"SSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$Q298,BslnAllctnCrrnt!$A$1<$R298),0,IF(AND($AK298=\"SSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM(BslnAllctnCrrnt!$A$1-$T298),0))))))))","v":0},{"$f":"IF(AND($AK298=\"FWP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$Q298,BslnAllctnCrrnt!$A$1<$R298),SUM($L298-$HO298),IF(AND($AK298=\"FWP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM($L298-$HO298),IF(AND($AK298=\"FWP2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM($L298-$HO298),IF(AND($AK298=\"FWP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM($L298-$HO298),IF(AND($AK298=\"FWP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$W298,BslnAllctnCrrnt!$A$1<$X298),SUM($L298-$HO298),IF(AND($AK298=\"SSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$Q298,BslnAllctnCrrnt!$A$1<$R298),SUM($L298-$HO298),IF(AND($AK298=\"SSP1P2\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM($L298-$HO298),0)))))))","v":0},{"$f":"IF(AND($AK298=\"FWP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),0,IF(AND($AK298=\"FWP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$W298,BslnAllctnCrrnt!$A$1<$X298),SUM(BslnAllctnCrrnt!$A$1-$W298),IF(AND($AK298=\"FWP3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$W298,BslnAllctnCrrnt!$A$1<$X298),SUM(BslnAllctnCrrnt!$A$1-$W298),IF(AND($AK298=\"SSP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),0,IF(AND($AK298=\"SSP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$W298,BslnAllctnCrrnt!$A$1<$X298),SUM(BslnAllctnCrrnt!$A$1-$W298),0)))))","v":0},{"$f":"IF(AND($AK298=\"FWP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM($N298-$HQ298),IF(AND($AK298=\"FWP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$W298,BslnAllctnCrrnt!$A$1<$X298),SUM($N298-$HQ298),IF(AND($AK298=\"FWP3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$W298,BslnAllctnCrrnt!$A$1<$X298),SUM($N298-$HQ298),IF(AND($AK298=\"SSP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$T298,BslnAllctnCrrnt!$A$1<$U298),SUM($N298-$HQ298),IF(AND($AK298=\"SSP2P3\",$HF298=TRUE,BslnAllctnCrrnt!$A$1>=$W298,BslnAllctnCrrnt!$A$1<$X298),SUM($N298-$HQ298),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[298,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G299),0,IF($F299<=$G299,SUM($G299-$F299),IF($F299>$G299,SUM((Account!$L$2-Usage!$F299)+Usage!$G299+1))))","v":0},{"$f":"IF($Q299=0,0,IF($R299=0,0,IF(AND($Q299<FctrChngDts!$A$2,$R299>=FctrChngDts!$A$2),SUM($R299-FctrChngDts!$A$2+1),IF(AND($Q299>=FctrChngDts!$A$2,$R299>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q299),IF(AND($Q299>=FctrChngDts!$A$2,$R299<FctrChngDts!$B$2),SUM($R299-$Q299+1),0)))))","v":0},{"$f":"IF($Q299=0,0,IF($R299=0,0,IF(AND($Q299<FctrChngDts!$A$2,$R299>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q299),IF(AND($Q299<FctrChngDts!$A$2,$R299<FctrChngDts!$A$2),SUM($R299-$Q299+1),IF(AND($Q299>FctrChngDts!$A$2,$R299>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R299+1),0)))))","v":0},{"$f":"IF($T299=0,0,IF($U299=0,0,IF(AND($T299<FctrChngDts!$A$2,$U299>=FctrChngDts!$A$2),SUM($U299-FctrChngDts!$A$2+1),IF(AND($T299>=FctrChngDts!$A$2,$U299<FctrChngDts!$B$2),SUM($U299-$T299+1),IF(AND($T299>=FctrChngDts!$A$2,$U299>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T299)<0),0,IF(AND($T299>=FctrChngDts!$A$2,$U299>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T299),0))))))","v":0},{"$f":"IF($T299=0,0,IF($U299=0,0,IF(AND($T299<FctrChngDts!$A$2,$U299>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T299),IF(AND($T299>=FctrChngDts!$B$2,$U299>=FctrChngDts!$B$2),SUM($U299-$T299+1),IF(AND($T299<FctrChngDts!$A$2,$U299<FctrChngDts!$A$2),SUM($U299-$T299+1),IF(AND($T299>=FctrChngDts!$A$2,$U299>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U299+1),0))))))","v":0},{"$f":"IF($W299=0,0,IF($X299=0,0,IF(AND($W299>=FctrChngDts!$A$2,$X299>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W299)<0),0,IF(AND($W299>=FctrChngDts!$A$2,$X299>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W299),IF(AND($W299>=FctrChngDts!$A$2,$X299<FctrChngDts!$B$2),SUM($X299-$W299+1),IF(AND($W299<FctrChngDts!$A$2,$X299>=FctrChngDts!$A$2),SUM($X299-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W299=0,0,IF($X299=0,0,IF(AND($W299<FctrChngDts!$A$2,$X299<FctrChngDts!$A$2),SUM($X299-$W299+1),IF(AND($W299>=FctrChngDts!$A$2,$X299>=FctrChngDts!$B$2,SUM($X299-FctrChngDts!$B$2+1)<=$Y299),SUM($X299-FctrChngDts!$B$2+1),IF(AND($W299>=FctrChngDts!$A$2,$X299>=FctrChngDts!$B$2),SUM($X299-$W299+1),IF(AND($W299<FctrChngDts!$A$2,$X299>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W299),0))))))","v":0},{"$f":"IF(AND($D299>=FctrChngDts!$C$2,$E299<FctrChngDts!$E$2),\"1\",IF(AND($D299>=FctrChngDts!$E$2,$E299<FctrChngDts!$G$2),\"2\",IF(AND($D299>=FctrChngDts!$G$2,$E299<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D299>=FctrChngDts!$D$2,,IF(AND($D299>=FctrChngDts!$C$2,$D299<=FctrChngDts!$D$2),$D299,IF(AND($D299>=FctrChngDts!$C$2,$D299>=FctrChngDts!$D$2,$E299>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D299>FctrChngDts!$D$2,,IF($D299=FctrChngDts!$D$2,$D299,IF(AND($D299>=FctrChngDts!$C$2,$E299<FctrChngDts!$D$2),$E299,IF(AND($D299>=FctrChngDts!$C$2,$E299>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D299>=FctrChngDts!$D$2,$E299>=FctrChngDts!$D$2,$E299>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E299<FctrChngDts!$D$2,$E299<=FctrChngDts!$D$2),$E299,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D299<FctrChngDts!$E$2,$E299<FctrChngDts!$E$2),,IF($D299>FctrChngDts!$F$2,,IF(AND($D299>=FctrChngDts!$E$2,$D299<=FctrChngDts!$F$2),$D299,IF(AND($D299>=FctrChngDts!$E$2,$D299>=FctrChngDts!$F$2,$E299>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D299>FctrChngDts!$F$2,,IF($E299=FctrChngDts!$F$2,$E299,IF(AND($D299<FctrChngDts!$E$2,$E299<=FctrChngDts!$F$2),$E299,IF(AND($D299>=FctrChngDts!$E$2,$E299<FctrChngDts!$F$2),$E299,IF(AND($D299>=FctrChngDts!$E$2,$E299>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D299>=FctrChngDts!$F$2,$E299>=FctrChngDts!$F$2,$E299>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D299<FctrChngDts!$G$2,$E299<FctrChngDts!$G$2),,IF($D299>FctrChngDts!$H$2,,IF(AND($D299>=FctrChngDts!$G$2,$D299<=FctrChngDts!$H$2),$D299,IF(AND($D299>=FctrChngDts!$G$2,$D299>=FctrChngDts!$H$2,$E299>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D299>FctrChngDts!$H$2,,IF($E299=FctrChngDts!$H$2,$E299,IF(AND($D299<FctrChngDts!$G$2,$E299<=FctrChngDts!$H$2),$E299,IF(AND($D299>=FctrChngDts!$G$2,$E299<FctrChngDts!$H$2),$E299,IF(AND($D299>=FctrChngDts!$G$2,$E299>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D299>=FctrChngDts!$H$2,$E299>=FctrChngDts!$H$2,$E299>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A299,Tenant!$A299:$J598,6,FALSE)","v":0},{"$f":"VLOOKUP($A299,Tenant!$A299:$J598,7,FALSE)","v":0},{"$f":"VLOOKUP($A299,Tenant!$A299:$J598,10,FALSE)","v":0},0,{"$f":"IF(AND($AK299=\"FSP2\",$AJ299=FALSE,$HF299=FALSE),SUM($K299*FctrChngDts!$C$9),IF(AND($AK299=\"FSP2\",$AJ299=TRUE,$HF299=FALSE),SUM($K299*FctrChngDts!$C$10),IF(AND($AK299=\"FSP2P3\",$AJ299=FALSE,$HF299=FALSE),SUM(SUM($K299,$M299)*FctrChngDts!$C$9),IF(AND($AK299=\"FSP2P3\",$AJ299=TRUE,$HF299=FALSE),SUM(SUM($K299,$M299)*FctrChngDts!$C$10),IF(AND($AK299=\"FSP3\",$AJ299=FALSE,$HF299=FALSE),SUM($M299*FctrChngDts!$C$9),IF(AND($AK299=\"FSP3\",$AJ299=TRUE,$HF299=FALSE),SUM($M299*FctrChngDts!$C$10),IF(AND($AK299=\"FSP1\",$AJ299=FALSE,$HF299=FALSE),SUM($I299*FctrChngDts!$C$9),IF(AND($AK299=\"FSP1\",$AJ299=TRUE,$HF299=FALSE),SUM($I299*FctrChngDts!$C$10),IF(AND($AK299=\"FSP1P2\",$AJ299=FALSE,$HF299=FALSE),SUM(SUM($I299,$K299)*FctrChngDts!$C$9),IF(AND($AK299=\"FSP1P2\",$AJ299=TRUE,$HF299=FALSE),SUM(SUM($I299,$K299)*FctrChngDts!$C$10),IF(AND($Z299=\"Summer\",$AK299=\"SSP2P3\",$AJ299=FALSE,$HF299=FALSE),SUM(SUM(SUM(SUM($K299,$M299)*FctrChngDts!$C$9),SUM(SUM($L299,$N299)*FctrChngDts!$C$11))*$AF299),IF(AND($Z299=\"Summer\",$AK299=\"SSP2P3\",$AJ299=TRUE,$HF299=FALSE),SUM(SUM(SUM(SUM($K299,$M299)*FctrChngDts!$C$10),SUM(SUM($L299,$N299)*FctrChngDts!$C$12))*$AF299),IF(AND($Z299=\"Winter\",$AK299=\"SSP2P3\",$AJ299=FALSE,$HF299=FALSE),SUM(SUM(SUM(SUM($K299,$M299)*FctrChngDts!$C$9),SUM(SUM($L299,$N299)*FctrChngDts!$C$11))-$AO299),IF(AND($Z299=\"Winter\",$AK299=\"SSP2P3\",$AJ299=TRUE,$HF299=FALSE),SUM(SUM(SUM(SUM($K299,$M299)*FctrChngDts!$C$10),SUM(SUM($L299,$N299)*FctrChngDts!$C$12))-$AO299),IF(AND($Z299=\"Summer\",$AK299=\"SSP1P2\",$AJ299=FALSE,$HF299=FALSE),SUM(SUM(SUM(SUM($I299,$K299)*FctrChngDts!$C$9),SUM(SUM($J299,$L299)*FctrChngDts!$C$11))*$AF299),IF(AND($Z299=\"Summer\",$AK299=\"SSP1P2\",$AJ299=TRUE,$HF299=FALSE),SUM(SUM(SUM(SUM($I299,$K299)*FctrChngDts!$C$10),SUM(SUM($J299,$L299)*FctrChngDts!$C$12))*$AF299),IF(AND($Z299=\"Winter\",$AK299=\"SSP1P2\",$AJ299=FALSE,$HF299=FALSE),SUM(SUM(SUM(SUM($I299,$K299)*FctrChngDts!$C$9),SUM(SUM($J299,$L299)*FctrChngDts!$C$11))-$AO299),IF(AND($Z299=\"Winter\",$AK299=\"SSP1P2\",$AJ299=TRUE,$HF299=FALSE),SUM(SUM(SUM(SUM($I299,$K299)*FctrChngDts!$C$10),SUM(SUM($J299,$L299)*FctrChngDts!$C$12))-$AO299),IF(AND($AK299=\"FSP2\",$AJ299=FALSE,$HF299=TRUE),SUM(SUM($HI299*FctrChngDts!$B$9),SUM($HJ299*FctrChngDts!$C$9)),IF(AND($AK299=\"FSP2\",$AJ299=TRUE,$HF299=TRUE),SUM(SUM($HI299*FctrChngDts!$B$10),SUM($HJ299*FctrChngDts!$C$10)),IF(AND($AK299=\"FSP2P3\",$AJ299=FALSE,$HF299=TRUE),SUM(SUM(SUM($HI299,$HK299)*FctrChngDts!$B$9),SUM(SUM($HJ299,$HL299)*FctrChngDts!$C$9)),IF(AND($AK299=\"FSP2P3\",$AJ299=TRUE,$HF299=TRUE),SUM(SUM(SUM($HI299,$HK299)*FctrChngDts!$B$10),SUM(SUM($HJ299,$HL299)*FctrChngDts!$C$10)),IF(AND($AK299=\"FSP3\",$AJ299=FALSE,$HF299=TRUE),SUM(SUM($HK299*FctrChngDts!$B$9),SUM($HL299*FctrChngDts!$C$9)),IF(AND($AK299=\"FSP3\",$AJ299=TRUE,$HF299=TRUE),SUM(SUM($HK299*FctrChngDts!$B$10),SUM($HL299*FctrChngDts!$C$10)),IF(AND($AK299=\"FSP1\",$AJ299=FALSE,$HF299=TRUE),SUM(SUM($HG299*FctrChngDts!$B$9),SUM($HH299*FctrChngDts!$C$9)),IF(AND($AK299=\"FSP1\",$AJ299=TRUE,$HF299=TRUE),SUM(SUM($HG299*FctrChngDts!$B$10),SUM($HH299*FctrChngDts!$C$10)),IF(AND($AK299=\"FSP1P2\",$AJ299=FALSE,$HF299=TRUE),SUM(SUM(SUM($HG299,$HI299)*FctrChngDts!$B$9),SUM(SUM($HH299,$HJ299)*FctrChngDts!$C$9)),IF(AND($AK299=\"FSP1P2\",$AJ299=TRUE,$HF299=TRUE),SUM(SUM(SUM($HG299,$HI299)*FctrChngDts!$B$10),SUM(SUM($HG299,$HI299)*FctrChngDts!$C$10)),IF(AND($Z299=\"Summer\",$AK299=\"SSP2P3\",$AJ299=FALSE,$HF299=TRUE),SUM(SUM(SUM(SUM($HI299,$HK299)*FctrChngDts!$B$9),SUM(SUM($HJ299,$HL299)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO299,$HQ299)*FctrChngDts!$B$11),SUM(SUM($HP299,$HR299)*FctrChngDts!$C$11))*$AF299),IF(AND($Z299=\"Summer\",$AK299=\"SSP2P3\",$AJ299=TRUE,$HF299=TRUE),SUM(SUM(SUM(SUM($HI299,$HK299)*FctrChngDts!$B$10),SUM(SUM($HJ299,$HL299)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO299,$HQ299)*FctrChngDts!$B$12),SUM(SUM($HP299,$HR299)*FctrChngDts!$C$12))*$AF299),IF(AND($Z299=\"Winter\",$AK299=\"SSP2P3\",$AJ299=FALSE,$HF299=TRUE),SUM(SUM(SUM(SUM($HI299,$HK299)*FctrChngDts!$B$9),SUM(SUM($HJ299,$HL299)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO299,$HQ299)*FctrChngDts!$B$11),SUM(SUM($HP299,$HR299)*FctrChngDts!$C$11))-$AO299),IF(AND($Z299=\"Winter\",$AK299=\"SSP2P3\",$AJ299=TRUE,$HF299=TRUE),SUM(SUM(SUM(SUM($HI299,$HK299)*FctrChngDts!$B$10),SUM(SUM($HO299,$HQ299)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO299,$HQ299)*FctrChngDts!$B$12),SUM(SUM($HP299,$HR299)*FctrChngDts!$C$12))-$AO299),IF(AND($Z299=\"Summer\",$AK299=\"SSP1P2\",$AJ299=FALSE,$HF299=TRUE),SUM(SUM(SUM(SUM($HG299,$HI299)*FctrChngDts!$B$9),SUM(SUM($HH299,$HJ299)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM299,$HO299)*FctrChngDts!$B$11),SUM(SUM($HN299,$HP299)*FctrChngDts!$C$11))*$AF299),IF(AND($Z299=\"Summer\",$AK299=\"SSP1P2\",$AJ299=TRUE,$HF299=TRUE),SUM(SUM(SUM(SUM($HG299,$HI299)*FctrChngDts!$B$10),SUM(SUM($HH299,$HJ299)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM299,$HO299)*FctrChngDts!$B$12),SUM(SUM($HN299,$HP299)*FctrChngDts!$C$12))*$AF299),IF(AND($Z299=\"Winter\",$AK299=\"SSP1P2\",$AJ299=FALSE,$HF299=TRUE),SUM(SUM(SUM(SUM($HG299,$HI299)*FctrChngDts!$B$9),SUM(SUM($HH299,$HJ299)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM299,$HO299)*FctrChngDts!$B$11),SUM(SUM($HN299,$HP299)*FctrChngDts!$C$11))-$AO299),IF(AND($Z299=\"Winter\",$AK299=\"SSP1P2\",$AJ299=TRUE,$HF299=TRUE),SUM(SUM(SUM(SUM($HG299,$HI299)*FctrChngDts!$B$10),SUM(SUM($HH299,$HJ299)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM299,$HO299)*FctrChngDts!$B$12),SUM(SUM($HN299,$HP299)*FctrChngDts!$C$12))-$AO299),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK299=\"FWP1\",$AJ299=FALSE,$HF299=FALSE),SUM($J299*FctrChngDts!$C$11),IF(AND($AK299=\"FWP1\",$AJ299=TRUE,$HF299=FALSE),SUM($J299*FctrChngDts!$C$12),IF(AND($AK299=\"FWP1P2\",$AJ299=FALSE,$HF299=FALSE),SUM(SUM($J299,$L299)*FctrChngDts!$C$11),IF(AND($AK299=\"FWP1P2\",$AJ299=TRUE,$HF299=FALSE),SUM(SUM($J299,$L299)*FctrChngDts!$C$12),IF(AND($AK299=\"FWP2\",$AJ299=FALSE,$HF299=FALSE),SUM($L299*FctrChngDts!$C$11),IF(AND($AK299=\"FWP2\",$AJ299=TRUE,$HF299=FALSE),SUM($L299*FctrChngDts!$C$12),IF(AND($AK299=\"FWP2P3\",$AJ299=FALSE,$HF299=FALSE),SUM(SUM($L299,$N299)*FctrChngDts!$C$11),IF(AND($AK299=\"FWP2P3\",$AJ299=TRUE,$HF299=FALSE),SUM(SUM($L299,$N299)*FctrChngDts!$C$12),IF(AND($AK299=\"FWP3\",$AJ299=FALSE,$HF299=FALSE),SUM($N299*FctrChngDts!$C$11),IF(AND($AK299=\"FWP3\",$AJ299=TRUE,$HF299=FALSE),SUM($N299*FctrChngDts!$C$12),IF(AND($Z299=\"Winter\",$AK299=\"SSP1P2\",$AJ299=FALSE,$HF299=FALSE),SUM(SUM(SUM($I299,$K299)*FctrChngDts!$C$9),SUM(SUM($J299,$L299)*FctrChngDts!$C$11))*$AG299,IF(AND($Z299=\"Winter\",$AK299=\"SSP1P2\",$AJ299=TRUE,$HF299=FALSE),SUM(SUM(SUM($I299,$K299)*FctrChngDts!$B$10),SUM(SUM($J299,$L299)*FctrChngDts!$B$12))*$AG299,IF(AND($Z299=\"Summer\",$AK299=\"SSP1P2\",$AJ299=FALSE,$HF299=FALSE),SUM(SUM(SUM($I299,$K299)*FctrChngDts!$B$9),SUM(SUM($J299,$L299)*FctrChngDts!$B$11))-$AJ299,IF(AND($Z299=\"Summer\",$AK299=\"SSP1P2\",$AJ299=TRUE,$HF299=FALSE),SUM(SUM(SUM($I299,$K299)*FctrChngDts!$C$10),SUM(SUM($J299,$L299)*FctrChngDts!$C$12))-$AJ299,IF(AND($Z299=\"Winter\",$AK299=\"SSP2P3\",$AJ299=FALSE,$HF299=FALSE),SUM(SUM(SUM($K299,$M299)*FctrChngDts!$C$9),SUM(SUM($L299,$N299)*FctrChngDts!$C$11))*$AG299,IF(AND($Z299=\"Winter\",$AK299=\"SSP2P3\",$AJ299=TRUE,$HF299=FALSE),SUM(SUM(SUM($K299,$M299)*FctrChngDts!$C$10),SUM(SUM($L299,$N299)*FctrChngDts!$C$12))*$AG299,IF(AND($Z299=\"Summer\",$AK299=\"SSP2P3\",$AJ299=FALSE,$HF299=FALSE),SUM(SUM(SUM($K299,$M299)*FctrChngDts!$C$9),SUM(SUM($L299,$N299)*FctrChngDts!$C$11))-$AJ299,IF(AND($Z299=\"Summer\",$AK299=\"SSP2P3\",$AJ299=TRUE,$HF299=FALSE),SUM(SUM(SUM($K299,$M299)*FctrChngDts!$C$10),SUM(SUM($L299,$N299)*FctrChngDts!$C$12))-$AJ299,IF(AND($AK299=\"FWP1\",$AJ299=FALSE,$HF299=TRUE),SUM(SUM($HM299*FctrChngDts!$B$11),SUM($HN299*FctrChngDts!$C$11)),IF(AND($AK299=\"FWP1\",$AJ299=TRUE,$HF299=TRUE),SUM(SUM($HM299*FctrChngDts!$B$12),SUM($HN299*FctrChngDts!$C$12)),IF(AND($AK299=\"FWP1P2\",$AJ299=FALSE,$HF299=TRUE),SUM(SUM(SUM($HM299,$HO299)*FctrChngDts!$B$11),SUM(SUM($HN299,$HP299)*FctrChngDts!$C$11)),IF(AND($AK299=\"FWP1P2\",$AJ299=TRUE,$HF299=TRUE),SUM(SUM(SUM($HM299,$KP299)*FctrChngDts!$C$12),SUM(SUM($HN299,$HP299)*FctrChngDts!$C$12)),IF(AND($AK299=\"FWP2\",$AJ299=FALSE,$HF299=TRUE),SUM(SUM($HO299*FctrChngDts!$B$11),SUM($HO299*FctrChngDts!$C$11)),IF(AND($AK299=\"FWP2\",$AJ299=TRUE,$HF299=TRUE),SUM(SUM($HO299*FctrChngDts!$B$12),SUM($HO299*FctrChngDts!$C$12)),IF(AND($AK299=\"FWP2P3\",$AJ299=FALSE,$HF299=TRUE),SUM(SUM(SUM($HO299,$HQ299)*FctrChngDts!$C$11),SUM(SUM($HP299,$HR299)*FctrChngDts!$C$11)),IF(AND($AK299=\"FWP2P3\",$AJ299=TRUE,$HF299=TRUE),SUM(SUM(SUM($HO299,$HQ299)*FctrChngDts!$C$12),SUM(SUM($HP299,$HR299)*FctrChngDts!$C$12)),IF(AND($AK299=\"FWP3\",$AJ299=FALSE,$HF299=TRUE),SUM(SUM($HQ299*FctrChngDts!$B$11),SUM($HR299*FctrChngDts!$C$11)),IF(AND($AK299=\"FWP3\",$AJ299=TRUE,$HF299=TRUE),SUM(SUM($HQ299*FctrChngDts!$B$12),SUM($HR299*FctrChngDts!$C$12)),IF(AND($Z299=\"Winter\",$AK299=\"SSP1P2\",$AJ299=FALSE,$HF299=TRUE),SUM(SUM(SUM(SUM($HG299,$HI299)*FctrChngDts!$B$9),SUM(SUM($HH299,$HJ299)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM299,$HO299)*FctrChngDts!$B$11),SUM(SUM($HN299,$HP299)*FctrChngDts!$C$11))*$AG299),IF(AND($Z299=\"Winter\",$AK299=\"SSP1P2\",$AJ299=TRUE,$HF299=TRUE),SUM(SUM(SUM(SUM($HG299,$HI299)*FctrChngDts!$B$10), SUM(SUM($HH299,$HJ299)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM299,$HO299)*FctrChngDts!$B$12),SUM(SUM($HN299,$HP299)*FctrChngDts!$C$12))*$AG299),IF(AND($Z299=\"Summer\",$AK299=\"SSP1P2\",$AJ299=FALSE,$HF299=TRUE),SUM(SUM(SUM(SUM($HG299,$HI299)*FctrChngDts!$B$9),SUM(SUM($HH299,$HJ299)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM299,$HO299)*FctrChngDts!$B$11),SUM(SUM($HN299,$HP299)*FctrChngDts!$C$11))-$AJ299),IF(AND($Z299=\"Summer\",$AK299=\"SSP1P2\",$AJ299=TRUE,$HF299=TRUE),SUM(SUM(SUM(SUM($HG299,$HI299)*FctrChngDts!$B$10),SUM(SUM($HH299,$HJ299)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM299,$HO299)*FctrChngDts!$B$12),SUM(SUM($HN299,$HP299)*FctrChngDts!$C$12))-$AJ299),IF(AND($Z299=\"Winter\",$AK299=\"SSP2P3\",$AJ299=FALSE,$HF299=TRUE),SUM(SUM(SUM(SUM($HI299,$HK299)*FctrChngDts!$B$9),SUM(SUM($HJ299,$HL299)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO299,$HQ299)*FctrChngDts!$B$11),SUM(SUM($HP299,$HR299)*FctrChngDts!$C$11))*$AG299),IF(AND($Z299=\"Winter\",$AK299=\"SSP2P3\",$AJ299=TRUE,$HF299=TRUE),SUM(SUM(SUM(SUM($HI299,$HK299)*FctrChngDts!$B$10), SUM(SUM($HJ299,$HL299)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO299,$HQ299)*FctrChngDts!$B$12),SUM(SUM($HP299,$HR299)*FctrChngDts!$C$12))*$AG299),IF(AND($Z299=\"Summer\",$AK299=\"SSP2P3\",$AJ299=FALSE,$HF299=TRUE),SUM(SUM(SUM(SUM($HI299,$HK299)*FctrChngDts!$B$9),SUM(SUM($HJ299,$HL299)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO299,$HQ299)*FctrChngDts!$B$11),SUM(SUM($HP299,$HR299)*FctrChngDts!$C$11))-$AJ299),IF(AND($Z299=\"Summer\",$AK299=\"SSP2P3\",$AJ299=TRUE,$HF299=TRUE),SUM(SUM(SUM(SUM($HI299,$HK299)*FctrChngDts!$B$10), SUM(SUM($HJ299,$HL299)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO299,$HQ299)*FctrChngDts!$B$12),SUM(SUM($HP299,$HR299)*FctrChngDts!$C$12))-$AJ299),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK299=\"FSP1\",$AH299=TRUE,SUM(SUM(SUM($AI299*FctrChngDts!$B$13)*I299),$AR299)>$AD299),$AD299,IF(AND($AK299=\"FSP1\",$AH299=TRUE,SUM(SUM(SUM($AI299*FctrChngDts!$B$13)*$I299),$AR299)<=$AD299),SUM(SUM(SUM($AI299*FctrChngDts!$B$13)*$I299),$AR299),IF(AND($Z299=\"Summer\",$AK299=\"SSP1\",$AH299=TRUE,SUM(SUM(SUM(SUM($I299,$J299)*SUM($AI299*FctrChngDts!$B$13))*$AF299),$AR299)>$AD299),$AD299,IF(AND($Z299=\"Summer\",$AK299=\"SSP1\",$AH299=TRUE,SUM(SUM(SUM(SUM($I299,$J299)*SUM($AI299*FctrChngDts!$B$13))*$AF299),$AR299)<=$AD299),SUM(SUM(SUM(SUM($I299,$J299)*SUM($AI299*FctrChngDts!$B$13))*$AF299),$AR299),IF(AND($Z299=\"Winter\",$AK299=\"SSP1\",$AH299=TRUE,SUM(SUM(SUM(SUM($I299,$J299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AU299:$AW299)),$AR299)>$AD299),$AD299,IF(AND($Z299=\"Winter\",$AK299=\"SSP1\",$AH299=TRUE,SUM(SUM(SUM(SUM($I299,$J299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AU299:$AW299)),$AR299)<=$AD299),SUM(SUM(SUM(SUM($I299,$J299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AU299:$AW299)),$AR299),IF(AND($AK299=\"FSP1P2\",$AH299=TRUE,SUM(SUM(SUM(SUM($I299,$K299)*SUM($AI299*FctrChngDts!$B$13))*$AF299),$AR299)>$AD299),$AD299,IF(AND($AK299=\"FSP1P2\",$AH299=TRUE,SUM(SUM(SUM(SUM($I299,$K299)*SUM($AI299*FctrChngDts!$B$13))*$AF299),$AR299)<=$AD299),SUM(SUM(SUM(SUM($I299,$K299)*SUM($AI299*FctrChngDts!$B$13))*$AF299),$AR299),IF(AND($Z299=\"Summer\",$AK299=\"SSP1P2\",$AH299=TRUE,SUM(SUM(SUM(SUM($I299,$K299,$J299,$L299)*SUM($AI299*FctrChngDts!$B$13))*$AF299),$AR299)>$AD299),$AD299,IF(AND($Z299=\"Summer\",$AK299=\"SSP1P2\",$AH299=TRUE,SUM(SUM(SUM(SUM($I299,$K299,$J299,$L299)*SUM($AI299*FctrChngDts!$B$13))*$AF299),$AR299)<=$AD299),SUM(SUM(SUM(SUM($I299,$K299,$J299,$L299)*SUM($AI299*FctrChngDts!$B$13))*$AF299),$AR299),IF(AND($Z299=\"Winter\",$AK299=\"SSP1P2\",$AH299=TRUE,SUM(SUM(SUM(SUM($I299,$K299,$J299,$L299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AU299:$AW299)),$AR299)>$AD299),$AD299,IF(AND($Z299=\"Winter\",$AK299=\"SSP1P2\",$AH299=TRUE,SUM(SUM(SUM(SUM($I299,$K299,$J299,$L299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AU299:$AW299)),$AR299)<=$AD299),MIN($AD299,SUM($AL299,SUM(SUM(SUM(SUM($I299,$K299,$J299,$L299)*SUM($AI299*FctrChngDts!$B$13))*$AF299)))),IF(AND($AK299=\"FSP2\",$AH299=TRUE,SUM(SUM(SUM($AI299*FctrChngDts!$B$13)*$K299),$AR299)>$AD299),$AD299,IF(AND($AK299=\"FSP2\",$AH299=TRUE,SUM(SUM(SUM($AI299*FctrChngDts!$B$13)*$K299),$AR299)<=$AD299),SUM(SUM(SUM($AI299*FctrChngDts!$B$13)*$K299),$AR299),IF(AND($Z299=\"Summer\",$AK299=\"SSP2\",$AH299=TRUE,SUM(SUM(SUM(SUM($K299,$L299)*SUM($AI299*FctrChngDts!$B$13))*$AF299),$AR299)>$AD299),$AD299,IF(AND($Z299=\"Summer\",$AK299=\"SSP2\",$AH299=TRUE,SUM(SUM(SUM(SUM($K299,$L299)*SUM($AI299*FctrChngDts!$B$13))*$AF299),$AR299)<=$AD299),SUM(SUM(SUM(SUM($K299,$L299)*SUM($AI299*FctrChngDts!$B$13))*$AF299),$AR299),IF(AND($Z299=\"Winter\",$AK299=\"SSP2\",$AH299=TRUE,SUM(SUM(SUM(SUM($K299,$L299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AU299:$AW299)),$AR299)>$AD299),$AD299,IF(AND($Z299=\"Winter\",$AK299=\"SSP2\",$AH299=TRUE,SUM(SUM(SUM(SUM($K299,$L299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AU299:$AW299)),$AR299)<=$AD299),SUM(SUM(SUM(SUM($K299,$L299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AU299:$AW299)),$AR299),IF(AND($AK299=\"FSP2P3\",$AH299=TRUE,SUM(SUM(SUM(SUM($K299,$M299)*SUM($AI299*FctrChngDts!$B$13))*$AF299),$AR299)>$AD299),$AD299,IF(AND($AK299=\"FSP2P3\",$AH299=TRUE,SUM(SUM(SUM(SUM($K299,$M299)*SUM($AI299*FctrChngDts!$B$13))*$AF299),$AR299)<=$AD299),SUM(SUM(SUM(SUM($K299,$M299)*SUM($AI299*FctrChngDts!$B$13))*$AF299),$AR299),IF(AND($Z299=\"Summer\",$AK299=\"SSP2P3\",$AH299=TRUE,SUM(SUM(SUM(SUM($K299,$L299,$M299,$N299)*SUM($AI299*FctrChngDts!$B$13))*$AF299),$AR299)>$AD299),$AD299,IF(AND($Z299=\"Summer\",$AK299=\"SSP2P3\",$AH299=TRUE,SUM(SUM(SUM(SUM($K299,$L299,$M299,$N299)*SUM($AI299*FctrChngDts!$B$13))*$AF299),$AR299)<=$AD299),SUM(SUM(SUM(SUM($K299,$L299,$M299,$N299)*SUM($AI299*FctrChngDts!$B$13))*$AF299),$AR299),IF(AND($Z299=\"Winter\",$AK299=\"SSP2P3\",$AH299=TRUE,SUM(SUM(SUM(SUM($K299,$L299,$M299,$N299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AU299:$AW299)),$AR299)>$AD299),$AD299,IF(AND($Z299=\"Winter\",$AK299=\"SSP2P3\",$AH299=TRUE,SUM(SUM(SUM(SUM($K299,$L299,$M299,$N299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AU299:$AW299)),$AR299)<=$AD299),SUM(SUM(SUM(SUM($K299,$L299,$M299,$N299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AU299:$AW299)),$AR299),IF(AND($AK299=\"FSP3\",$AH299=TRUE,SUM(SUM(SUM($AI299*FctrChngDts!$B$13)*$M299),$AR299)>$AD299),$AD299,IF(AND($AK299=\"FSP3\",$AH299=TRUE,SUM(SUM(SUM($AI299*FctrChngDts!$B$13)*$M299),$AR299)<=$AD299),SUM(SUM(SUM($AI299*FctrChngDts!$B$13)*$M299),$AR299),IF(AND($Z299=\"Summer\",$AK299=\"SSP3\",$AH299=TRUE,SUM(SUM(SUM(SUM($M299,$N299)*SUM($AI299*FctrChngDts!$B$13))*$AF299),$AR299)>$AD299),$AD299,IF(AND($Z299=\"Summer\",$AK299=\"SSP3\",$AH299=TRUE,SUM(SUM(SUM(SUM($M299,$N299)*SUM($AI299*FctrChngDts!$B$13))*$AF299),$AR299)<=$AD299),SUM(SUM(SUM(SUM($M299,$N299)*SUM($AI299*FctrChngDts!$B$13))*$AF299),$AR299),IF(AND($Z299=\"Winter\",$AK299=\"SSP3\",$AH299=TRUE,SUM(SUM(SUM(SUM($M299,$N299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AU299:$AW299)),$AR299)>$AD299),$AD299,IF(AND($Z299=\"Winter\",$AK299=\"SSP3\",$AH299=TRUE,SUM(SUM(SUM(SUM($M299,$N299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AU299:$AW299)),$AR299)<=$AD299),SUM(SUM(SUM(SUM($M299,$N299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AU299:$AW299)),$AR299),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK299=\"FWP1\",$AH299=TRUE,SUM(SUM(SUM($AI299*FctrChngDts!$B$13)*$J299),$AU299)>$AE299),$AE299,IF(AND($AK299=\"FWP1\",$AH299=TRUE,SUM(SUM(SUM($AI299*FctrChngDts!$B$13)*$J299),$AU299)<=$AE299),SUM(SUM(SUM($AI299*FctrChngDts!$B$13)*$J299),$AU299),IF(AND($Z299=\"Winter\",$AK299=\"SSP1\",$AH299=TRUE,SUM(SUM(SUM(SUM($I299,$J299)*SUM($AI299*FctrChngDts!$B$13))*$AG299),$AU299)>$AE299),$AE299,IF(AND($Z299=\"Winter\",$AK299=\"SSP1\",$AH299=TRUE,SUM(SUM(SUM(SUM($I299,$J299)*SUM($AI299*FctrChngDts!$B$13))*$AG299),$AU299)<=$AE299),SUM(SUM(SUM(SUM($I299,$J299)*SUM($AI299*FctrChngDts!$B$13))*$AG299),$AU299),IF(AND($Z299=\"Summer\",$AK299=\"SSP1\",$AH299=TRUE,SUM(SUM(SUM(SUM($I299,$J299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AR299:$AT299)),$AU299)>$AE299),$AE299,IF(AND($Z299=\"Summer\",$AK299=\"SSP1\",$AH299=TRUE,SUM(SUM(SUM(SUM($I299,$J299)*SUM($AI299*FctrChngDts!$B$13))- SUM($AR299:$AT299)),$AU299)<=$AE299),SUM(SUM(SUM(SUM($I299,$J299)*SUM($AI299*FctrChngDts!$B$13))- SUM($AR299:$AT299)),$AU299),IF(AND($AK299=\"FWP1P2\",$AH299=TRUE,SUM(SUM(SUM(SUM($J299,$L299)*SUM($AI299*FctrChngDts!$B$13))*$AG299),$AU299)>$AE299),$AE299,IF(AND($AK299=\"FWP1P2\",$AH299=TRUE,SUM(SUM(SUM(SUM($J299,$L299)*SUM($AI299*FctrChngDts!$B$13))*$AG299),$AU299)<=$AE299),SUM(SUM(SUM(SUM($J299,$L299)*SUM($AI299*FctrChngDts!$B$13))*$AG299),$AU299),IF(AND($Z299=\"Winter\",$AK299=\"SSP1P2\",$AH299=TRUE,SUM(SUM(SUM(SUM($I299,$K299,$J299,$L299)*SUM($AI299*FctrChngDts!$B$13))*$AG299),$AU299)>$AE299),$AE299,IF(AND($Z299=\"Winter\",$AK299=\"SSP1P2\",$AH299=TRUE,SUM(SUM(SUM(SUM($I299,$K299,$J299,$L299)*SUM($AI299*FctrChngDts!$B$13))*$AG299),$AU299)<=$AE299),SUM(SUM(SUM(SUM($I299,$K299,$J299,$L299)*SUM($AI299*FctrChngDts!$B$13))*$AG299),$AU299),IF(AND($Z299=\"Summer\",$AK299=\"SSP1P2\",$AH299=TRUE,SUM(SUM(SUM(SUM($I299,$K299,$J299,$L299)*SUM($AI299*FctrChngDts!$B$13))- SUM($AR299:$AT299)),$AU299)>$AE299),$AE299,IF(AND($Z299=\"Summer\",$AK299=\"SSP1P2\",$AH299=TRUE,SUM(SUM(SUM(SUM($I299,$K299,$J299,$L299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AR299:$AT299)),$AU299)<=$AE299),SUM(SUM(SUM(SUM($I299,$K299,$J299,$L299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AR299:$AT299)),$AU299),IF(AND($AK299=\"FWP2\",$AH299=TRUE,SUM(SUM(SUM($AI299*FctrChngDts!$B$13)*$L299),$AU299)>$AE299),$AE299,IF(AND($AK299=\"FWP2\",$AH299=TRUE,SUM(SUM(SUM($AI299*FctrChngDts!$B$13)*$L299),$AU299)<=$AE299),SUM(SUM(SUM($AI299*FctrChngDts!$B$13)*$L299),$AU299),IF(AND($Z299=\"Winter\",$AK299=\"SSP2\",$AH299=TRUE,SUM(SUM(SUM(SUM($K299,$L299)*SUM($AI299*FctrChngDts!$B$13))*$AG299),$AU299)>$AE299),$AE299,IF(AND($Z299=\"Winter\",$AK299=\"SSP2\",$AH299=TRUE,SUM(SUM(SUM(SUM($K299,$L299)*SUM($AI299*FctrChngDts!$B$13))*$AG299),$AU299)<=$AE299),SUM(SUM(SUM(SUM($K299,$L299)*SUM($AI299*FctrChngDts!$B$13))*$AG299),$AU299),IF(AND($Z299=\"Summer\",$AK299=\"SSP2\",$AH299=TRUE,SUM(SUM(SUM(SUM($K299,$L299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AR299:$AT299)),$AU299)>$AE299),$AE299,IF(AND($Z299=\"Summer\",$AK299=\"SSP2\",$AH299=TRUE,SUM(SUM(SUM(SUM($K299,$L299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AR299:$AT299)),$AU299)<=$AE299),SUM(SUM(SUM(SUM($K299,$L299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AR299:$AT299)),$AU299),IF(AND($AK299=\"FWP2P3\",$AH299=TRUE,SUM(SUM(SUM(SUM($L299,$N299)*SUM($AI299*FctrChngDts!$B$13))*$AG299),$AU299)>$AE299),$AE299,IF(AND($AK299=\"FWP2P3\",$AH299=TRUE,SUM(SUM(SUM(SUM($L299,$N299)*SUM($AI299*FctrChngDts!$B$13))*$AG299),$AU299)<=$AE299),SUM(SUM(SUM(SUM($L299,$N299)*SUM($AI299*FctrChngDts!$B$13))*$AG299),$AU299),IF(AND($Z299=\"Winter\",$AK299=\"SSP2P3\",$AH299=TRUE,SUM(SUM(SUM(SUM($K299,$L299,$M299,$N299)*SUM($AI299*FctrChngDts!$B$13))*$AG299),$AU299)>$AE299),$AE299,IF(AND($Z299=\"Winter\",$AK299=\"SSP2P3\",$AH299=TRUE,SUM(SUM(SUM(SUM($K299,$L299,$M299,$N299)*SUM($AI299*FctrChngDts!$B$13))*$AG299),$AU299)<=$AE299),SUM(SUM(SUM(SUM($K299,$L299,$M299,$N299)*SUM($AI299*FctrChngDts!$B$13))*$AG299),$AU299),IF(AND($Z299=\"Summer\",$AK299=\"SSP2P3\",$AH299=TRUE,SUM(SUM(SUM(SUM($K299,$L299,$M299,$N299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AR299:$AT299)),$AU299)>$AE299),$AE299,IF(AND($Z299=\"Summer\",$AK299=\"SSP2P3\",$AH299=TRUE,SUM(SUM(SUM(SUM($K299,$L299,$M299,$N299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AR299:$AT299)),$AU299)<=$AE299),SUM(SUM(SUM(SUM($K299,$L299,$M299,$N299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AR299:$AT299)),$AU299),IF(AND($AK299=\"FWP3\",$AH299=TRUE,SUM(SUM(SUM($AI299*FctrChngDts!$B$13)*$N299),$AU299)>$AE299),$AE299,IF(AND($AK299=\"FWP3\",$AH299=TRUE,SUM(SUM(SUM($AI299*FctrChngDts!$B$13)*$N299),$AU299)<=$AE299),SUM(SUM(SUM($AI299*FctrChngDts!$B$13)*$N299),$AU299),IF(AND($Z299=\"Winter\",$AK299=\"SSP3\",$AH299=TRUE,SUM(SUM(SUM(SUM($M299,$N299)*SUM($AI299*FctrChngDts!$B$13))*$AG299),$AU299)>$AE299),$AE299,IF(AND($Z299=\"Winter\",$AK299=\"SSP3\",$AH299=TRUE,SUM(SUM(SUM(SUM($M299,$N299)*SUM($AI299*FctrChngDts!$B$13))*$AG299),$AU299)<=$AE299),SUM(SUM(SUM(SUM($M299,$N299)*SUM($AI299*FctrChngDts!$B$13))*$AG299),$AU299),IF(AND($Z299=\"Summer\",$AK299=\"SSP3\",$AH299=TRUE,SUM(SUM(SUM(SUM($M299,$N299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AR299:$AT299)),$AU299)>$AE299),$AE299,IF(AND($Z299=\"Summer\",$AK299=\"SSP3\",$AH299=TRUE,SUM(SUM(SUM(SUM($M299,$N299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AR299:$AT299)),$AU299)<=$AE299),SUM(SUM(SUM(SUM($M299,$N299)*SUM($AI299*FctrChngDts!$B$13))-SUM($AR299:$AT299)),$AU299),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I299>0,$AH299=FALSE),SUM($AR299*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I299>0,$AH299=TRUE),SUM($AX299*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I299>0,$AH299=FALSE),SUM($AS299*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I299>0,$AH299=TRUE),SUM($AY299*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I299>0,$AH299=FALSE),SUM($AT299*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I299>0,$AH299=TRUE),SUM($AZ299*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J299>0,$AH299=FALSE),SUM($AU299*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J299>0,$AH299=TRUE),SUM($BA299*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J299>0,$AH299=FALSE),SUM($AV299*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J299>0,$AH299=TRUE),SUM($BB299*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J299>0,$AH299=FALSE),SUM($AW299*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J299>0,$AH299=TRUE),SUM($BC299*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K299>0,$AH299=FALSE),SUM($AR299*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K299>0,$AH299=TRUE),SUM($AX299*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K299>0,$AH299=FALSE),SUM($AS299*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K299>0,$AH299=TRUE),SUM($AY299*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K299>0,$AH299=FALSE),SUM($AT299*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K299>0,$AH299=TRUE),SUM($AZ299*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L299>0,$AH299=FALSE),SUM($AU299*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L299>0,$AH299=TRUE),SUM($BA299*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L299>0,$AH299=FALSE),SUM($AV299*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L299>0,$AH299=TRUE),SUM($BB299*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L299>0,$AH299=FALSE),SUM($AW299*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L299>0,$AH299=TRUE),SUM($BC299*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M299>0,$AH299=FALSE),SUM($AR299*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M299>0,$AH299=TRUE),SUM($AX299*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M299>0,$AH299=FALSE),SUM($AS299*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M299>0,$AH299=TRUE),SUM($AY299*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M299>0,$AH299=FALSE),SUM($AT299*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M299>0,$AH299=TRUE),SUM($AZ299*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N299>0,$AH299=FALSE),SUM($AU299*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N299>0,$AH299=TRUE),SUM($BA299*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N299>0,$AH299=FALSE),SUM($AV299*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N299>0,$AH299=TRUE),SUM($BB299*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N299>0,$AH299=FALSE),SUM($AW299*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N299>0,$AH299=TRUE),SUM($BC299*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I299=0,0,IF(AND($I299>0,$K299>0,$AH299=FALSE),SUM($AR299/$P299*$I299),IF(AND($I299>0,$K299=0,$AH299=FALSE),$AR299,IF(AND($I299>0,$K299>0,$AH299=TRUE),ROUND(MIN($HU299,SUM(SUM($I299,$K299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA299,SUM(SUM($I299,$K299)*(FctrChngDts!$B$13)*$AI299)*$IA299)),0),IF(AND($I299>0,$K299=0,$AH299=TRUE),$AX299))))),0)","v":0},{"$f":"ROUND(IF($I299=0,0,IF(AND($I299>0,$K299>0,$AH299=FALSE),SUM($AS299/$P299*$I299),IF(AND($I299>0,$K299=0,$AH299=FALSE),$AS299,IF(AND($I299>0,$K299>0,$AH299=TRUE),ROUND(MIN(SUM($HU299-$BW299),SUM(SUM($I299,$K299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA299)*3),0),IF(AND($I299>0,$K299=0,$AH299=TRUE),$AY299))))),0)","v":0},0,{"$f":"IF($J299=0,0,IF(AND($J299>0,$L299=0,$N299=0,$AH299=FALSE,$AJ299=FALSE),ROUND(MIN($HX299,SUM($AU299,$BA299)),0),IF(AND($J299>0,$L299=0,$N299=0,$AH299=TRUE,$AJ299=FALSE),ROUND(MIN($HX299,SUM($AU299,SUM($J299*$AI299*FctrChngDts!$B$13))),0),IF(AND($J299>0,$L299>0,$N299=0,$AH299=FALSE,$AJ299=FALSE),ROUND(MIN($HX299,SUM(SUM($J299,$L299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA299,SUM(SUM($J299,$L299)*(FctrChngDts!$B$13)*$AI299)*$IA299)),0),IF(AND($J299>0,$L299>0,$N299=0,$AH299=TRUE,$AJ299=FALSE),ROUND(MIN($HX299,SUM(SUM(SUM(SUM($J299,$L299)*FctrChngDts!$C$11*$IA299),SUM(SUM($J299,$L299)*SUM(FctrChngDts!$B$13*$AI299)*$IA299)))),0),IF(AND($J299>0,$L299=0,$N299=0,$AH299=FALSE,$AJ299=TRUE),ROUND(MIN($HX299,SUM($AU299,$BA299)),0),IF(AND($J299>0,$L299=0,$N299=0,$AH299=TRUE,$AJ299=TRUE),ROUND(MIN($HX299,SUM($AU299,SUM($J299*$AI299*FctrChngDts!$B$13))),0),IF(AND($J299>0,$L299>0,$N299=0,$AH299=FALSE,$AJ299=TRUE),ROUND(MIN($HX299,SUM(SUM($J299,$L299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA299,SUM(SUM($J299,$L299)*(FctrChngDts!$B$13)*$AI299)*$IA299)),0),IF(AND($J299>0,$L299>0,$N299=0,$AH299=TRUE,$AJ299=TRUE),ROUND(MIN($HX299,SUM(SUM(SUM(SUM($J299,$L299)*FctrChngDts!$C$12*$IA299),SUM(SUM($J299,$L299)*SUM(FctrChngDts!$B$13*$AI299)*$IA299)))),0))))))))))","v":0},{"$f":"IF($J299=0,0,IF(AND($J299>0,$L299=0,$N299=0,$AH299=FALSE,$AJ299=FALSE),ROUND(MIN(SUM($HX299-$BZ299),SUM($AU299*3)),0),IF(AND($J299>0,$L299=0,$N299=0,$AH299=TRUE,$AJ299=FALSE),ROUND(MIN(SUM($HX299-$BZ299),SUM(SUM($J299,$L299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA299)*3),0),IF(AND($J299>0,$L299>0,$N299=0,$AH299=FALSE,$AJ299=FALSE),ROUND(MIN(SUM($HX299-$BZ299),SUM(SUM($J299,$L299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA299)*3),0),IF(AND($J299>0,$L299>0,$N299=0,$AH299=TRUE,$AJ299=FALSE),ROUND(MIN(SUM($HX299-$BZ299),SUM(SUM($J299,$L299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA299)*3),0),IF(AND($J299>0,$L299=0,$N299=0,$AH299=FALSE,$AJ299=TRUE),ROUND(MIN(SUM($HX299-$BZ299),SUM($AU299*3)),0),IF(AND($J299>0,$L299=0,$N299=0,$AH299=TRUE,$AJ299=TRUE),ROUND(MIN(SUM($HX299-$BZ299),SUM(SUM($J299,$L299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA299)*3),0),IF(AND($J299>0,$L299>0,$N299=0,$AH299=FALSE,$AJ299=TRUE),ROUND(MIN(SUM($HX299-$BZ299),SUM(SUM($J299,$L299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA299)*3),0),IF(AND($J299>0,$L299>0,$N299=0,$AH299=TRUE,$AJ299=TRUE),ROUND(MIN(SUM($HX299-$BZ299),SUM(SUM($J299,$L299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA299)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K299=0,0,IF(AND($I299>0,$K299>0,$M299=0,$AH299=FALSE),SUM($AR299-$BW299),IF(AND($I299=0,$K299>0,$M299>0,$AH299=FALSE),SUM($AR299/$P299*$K299),IF(AND($I299=0,$K299>0,$M299=0,$AH299=FALSE),$AR299,IF($K299=0,0,IF(AND($I299>0,$K299>0,$M299=0,$AH299=TRUE),ROUND(MIN($HV299,SUM(SUM($I299,$K299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB299,SUM(SUM($I299,$K299)*(FctrChngDts!$B$13)*$AI299)*$IB299)),0),IF(AND($I299=0,$K299>0,$M299>0,$AH299=TRUE),ROUND(MIN($HV299,SUM(SUM($I299,$K299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB299,SUM(SUM($I299,$K299)*(FctrChngDts!$B$13)*$AI299)*$IB299)),0),IF(AND($I299=0,$K299>0,$M299=0,$AH299=TRUE),$AX299)))))))),0)","v":0},{"$f":"ROUND(IF($K299=0,0,IF(AND($I299>0,$K299>0,$M299=0,$AH299=FALSE),SUM($AS299-$BX299),IF(AND($I299=0,$K299>0,$M299>0,$AH299=FALSE),SUM($AS299/$P299*$K299),IF(AND($I299=0,$K299>0,$M299=0,$AH299=FALSE),$AS299,IF($K299=0,0,IF(AND($I299>0,$K299>0,$M299=0,$AH299=TRUE),ROUND(MIN(SUM($HV299-$BW299),SUM(SUM($I299,$K299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB299)*3),0),IF(AND($I299=0,$K299>0,$M299>0,$AH299=TRUE),ROUND(MIN(SUM($HV299-$BW299),SUM(SUM($I299,$K299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB299)*3),0),IF(AND($I299=0,$K299>0,$M299=0,$AH299=TRUE),$AY299)))))))),0)","v":0},0,{"$f":"IF($L299=0,0,IF(AND($J299>0,$L299>0,$N299=0,$AH299=FALSE,$AJ299=FALSE),ROUND(MIN($HY299,SUM(SUM($J299,$L299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB299,SUM(SUM($J299,$L299)*(FctrChngDts!$B$13)*$AI299)*$IB299)),0),IF(AND($J299>0,$L299>0,$N299=0,$AH299=TRUE,$AJ299=FALSE),ROUND(MIN($HY299,SUM(SUM(SUM(SUM($J299,$L299)*FctrChngDts!$C$11*$IB299),SUM(SUM($J299,$L299)*SUM(FctrChngDts!$B$13*$AI299)*$IB299)))),0),IF(AND($J299=0,$L299>0,$N299=0,$AH299=FALSE,$AJ299=FALSE),ROUND(MIN($HY299,SUM($L299*FctrChngDts!$C$11)),0),IF(AND($J299=0,$L299>0,$N299=0,$AH299=TRUE,$AJ299=FALSE),ROUND(MIN($HY299,SUM(SUM(SUM(SUM($J299,$L299)*FctrChngDts!$C$11*$IB299),SUM(SUM($J299,$L299)*SUM(FctrChngDts!$B$13*$AI299)*$IB299)))),0),IF(AND($J299>0,$L299>0,$N299=0,$AH299=FALSE,$AJ299=TRUE),ROUND(MIN($HY299,SUM(SUM($J299,$L299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB299,SUM(SUM($J299,$L299)*(FctrChngDts!$B$13)*$AI299)*$IB299)),0),IF(AND($J299>0,$L299>0,$N299=0,$AH299=TRUE,$AJ299=TRUE),ROUND(MIN($HY299,SUM(SUM(SUM(SUM($J299,$L299)*FctrChngDts!$C$12*$IB299),SUM(SUM($J299,$L299)*SUM(FctrChngDts!$B$13*$AI299)*$IB299)))),0),IF(AND($J299=0,$L299>0,$N299=0,$AH299=FALSE,$AJ299=TRUE),ROUND(MIN($HY299,SUM($L299*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J299=0,$L299>0,$N299=0,$AH299=TRUE,$AJ299=TRUE),ROUND(MIN($HY299,SUM(SUM(SUM(SUM($J299,$L299)*FctrChngDts!$C$12*$IB299),SUM(SUM($J299,$L299)*SUM(FctrChngDts!$B$13*$AI299)*$IB299)))),0))))))))))","v":0},{"$f":"IF($L299=0,0,IF(AND($J299>0,$L299>0,$N299=0,$AH299=FALSE,$AJ299=FALSE),ROUND(MIN(SUM($HY299-$CF299),SUM(SUM($J299,$L299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB299)*3),0),IF(AND($J299>0,$L299>0,$N299=0,$AH299=TRUE,$AJ299=FALSE),ROUND(MIN(SUM($HY299-$CF299),SUM(SUM($J299,$L299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB299)*3),0),IF(AND($J299=0,$L299>0,$N299=0,$AH299=FALSE,$AJ299=FALSE),ROUND(MIN(SUM($HY299-$CF299),SUM($AU299*3)),0),IF(AND($J299=0,$L299>0,$N299=0,$AH299=TRUE,$AJ299=FALSE),ROUND(MIN(SUM($HY299-$CF299),SUM(SUM($J299,$L299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB299)*3),0),IF(AND($J299>0,$L299>0,$N299=0,$AH299=FALSE,$AJ299=TRUE),ROUND(MIN(SUM($HY299-$CF299),SUM(SUM($J299,$L299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB299)*3),0),IF(AND($J299>0,$L299>0,$N299=0,$AH299=TRUE,$AJ299=TRUE),ROUND(MIN(SUM($HY299-$CF299),SUM(SUM($J299,$L299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB299)*3),0),IF(AND($J299=0,$L299>0,$N299=0,$AH299=FALSE,$AJ299=TRUE),ROUND(MIN(SUM($HY299-$CF299),SUM($AU299*3)),0),IF(AND($J299=0,$L299>0,$N299=0,$AH299=TRUE,$AJ299=TRUE),ROUND(MIN(SUM($HY299-$CF299),SUM(SUM($J299,$L299)*IF($AJ299=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB299)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S299>0,Account!$AG$2=TRUE,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH299=FALSE),SUM(Usage!$BW299:$CB299)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V299>0,Account!$AG$2=TRUE,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH299=FALSE),SUM(Usage!$CC299:$CH299)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y299>0,Account!$AG$2=TRUE,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH299=FALSE),SUM(Usage!$CI299:$CN299)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH299=TRUE,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S299),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S299)),2)","v":0},{"$f":"ROUND(IF(OR($AH299=TRUE,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V299),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V299)),2)","v":0},{"$f":"IF(OR($AH299=TRUE,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y299),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y299))","v":0},{"$f":"ROUND(IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW299),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW299)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX299),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX299)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY299),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY299)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ299),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ299)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA299),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA299)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB299),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB299)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S299),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC299),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC299)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD299),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD299)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE299),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE299)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF299),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF299)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG299),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG299)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH299),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH299)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V299),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI299),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI299))","v":0},{"$f":"IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ299),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ299))","v":0},{"$f":"IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK299),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK299))","v":0},{"$f":"IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL299),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL299))","v":0},{"$f":"IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM299),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM299))","v":0},{"$f":"IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN299),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN299))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y299)","v":0},0,0,0,0,{"$f":"IF($DW299>IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV299*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV299*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW299-IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV299*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV299*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV299<$DW299,SUM($DW299-$DV299),0))","v":0},{"$f":"IF(OR(AND($D299<=FctrChngDts!$B$14,Usage!$E299>FctrChngDts!$B$14),AND(Usage!$D299<=FctrChngDts!$C$14,Usage!$E299>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW299),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX299),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY299),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ299),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA299),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB299),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC299),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD299),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE299),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF299),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG299),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH299),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI299)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ299)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK299)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL299)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM299)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN299)","v":0},0,{"$f":"IF(AND($S299>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E299<>\"D-CARE\",Tenant!$F299=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET299=TRUE,$S299>0,$V299=0),SUM(SUM($BW299:$CB299)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET299=TRUE,$S299>0,$V299>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW299:$CB299)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET299=TRUE,$S299>0,$V299>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW299:$CB299)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S299>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S299>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S299>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV299=TRUE,$S299>0,$V299=0),SUM(SUM($BW299:$CB299)*'CRS1'!$P$2),IF(AND($EV299=TRUE,$S299>0,$V299>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW299:$CB299)*'CRS1'!$P$2),IF(AND($EV299=TRUE,$S299>0,$V299>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW299:$CB299)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S299>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX299=TRUE,$S299>0,$V299=0),SUM(SUM($BW299:$CB299)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX299=TRUE,$S299>0,$V299>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW299:$CB299)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX299=TRUE,$S299>0,$V299>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW299:$CB299)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S299>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ299=TRUE,$S299>0),SUM(SUM($BW299:$CB299)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V299>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E299<>\"D-CARE\",Tenant!$F299=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB299=TRUE,$S299>0,$V299>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC299:$CH299)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB299=TRUE,$S299>0,$V299>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC299:$CH299)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB299=TRUE,$V299>0,$Y299>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC299:$CH299)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB299=TRUE,$V299>0,$Y299>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC299:$CH299)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB299=TRUE,$S299=0,$V299>0,$Y299=0),SUM(SUM($CC299:$CH299)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V299>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V299>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V299>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD299=TRUE,$S299>0,$V299>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC299:$CH299)*'CRS2'!$P$2),IF(AND($FD299=TRUE,$S299>0,$V299>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC299:$CH299)*'CRS2'!$P$2),IF(AND($FD299=TRUE,$V299>0,$Y299>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC299:$CH299)*'CRS2'!$P$2),IF(AND($FD299=TRUE,$V299>0,$Y299>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC299:$CH299)*'CRS2'!$P$2),IF(AND($FD299=TRUE,$S299=0,$V299>0,$Y299=0),SUM(SUM($CC299:$CH299)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V299>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF299=TRUE,$S299>0,$V299>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC299:$CH299)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF299=TRUE,$S299>0,$V299>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC299:$CH299)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF299=TRUE,$V299>0,$Y299>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC299:$CH299)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF299=TRUE,$V299>0,$Y299>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC299:$CH299)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF299=TRUE,$S299=0,$V299>0,$Y299=0),SUM(SUM($CC299:$CH299)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V299>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH299=TRUE,$V299>0),SUM(SUM($CC299:$CH299)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y299>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E299<>\"D-CARE\",Tenant!$F299=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ299=TRUE,$V299=0,$Y299>0),SUM(SUM($CI299:$CN299)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ299=TRUE,$V299>0,$Y299>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI299:$CN299)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ299=TRUE,$V299>0,$Y299>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI299:$CN299)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y299>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y299>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y299>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL299=TRUE,$V299=0,$Y299>0),SUM(SUM($CI299:$CN299)*'CRS3'!$P$2),IF(AND($FL299=TRUE,$V299>0,$Y299>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI299:$CN299)*'CRS3'!$P$2),IF(AND($FL299=TRUE,$V299>0,$Y299>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI299:$CN299)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y299>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN299=TRUE,$V299=0,$Y299>0),SUM(SUM($CI299:$CN299)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN299=TRUE,$V299>0,$Y299>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI299:$CN299)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN299=TRUE,$V299>0,$Y299>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI299:$CN299)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y299>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP299=TRUE,$Y299>0),SUM(SUM($CI299:$CN299)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR299:$FT299))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO299:$CQ299,$FR299:$FT299))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA299:$EF299)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG299:$EL299)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM299:$ER299)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV299,$CO299:$CQ299,$EA299:$ER299)/$P299)*$S299*FctrChngDts!$B$15),SUM(SUM(SUM($DV299,$CO299:$CQ299,$FR299:$FT299)/$P299)*$S299*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV299,$CO299:$CQ299,$EA299:$ER299)/$P299)*$V299*FctrChngDts!$B$15),SUM(SUM(SUM($DV299,$CO299:$CQ299,$FR299:$FT299)/$P299)*$V299*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV299,$CO299:$CQ299,$EA299:$ER299)/$P299)*$Y299*FctrChngDts!$B$15),SUM(SUM(SUM($DV299,$CO299:$CQ299,$FR299:$FT299)/$P299)*$Y299*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA299*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI299*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ299*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ299,$FU299,$GF299,$GZ299:$HE299),IF(Account!$Q$2=TRUE,SUM($DZ299,$FV299,$GF299,$GZ299:$HE299),SUM($DZ299,$ES299,$FU299:$FV299,$GF299,$GZ299:$HE299)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E299),Usage!$P299,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D299,FctrChngDts!$C$17<=Usage!$E299),SUM(FctrChngDts!$C$17-Usage!$D299),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E299),Usage!$P299,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D299,FctrChngDts!$C$19<=Usage!$E299),SUM(FctrChngDts!$C$19-Usage!$D299),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK299*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK299*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL299*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL299*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D299))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A299,Tenant!$A:$J,8,FALSE)=TRUE,$GG299<0),0,SUM(SUM(SUM($GG299/$P299*$GP299)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A299,Tenant!$A:$J,8,FALSE)=TRUE,$GG299<0),0,SUM(SUM(SUM($GG299/$P299*$GQ299)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D299))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A299,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV299*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A299,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW299*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU299:$DA299,$EU299,$EA299:$EF299,$FA299)-SUM(SUM($BW299:$CB299)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD299:$DJ299,$FC299,$EG299:$EL299,$FI299)-SUM(SUM($CC299:$CH299)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM299:$DS299,$FK299,$EM299:$ER299,$FQ299)-SUM(SUM($CI299:$CN299)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO299,$CU299:$DA299,$EU299,$EW299,$EY299,$EA299:$EF299,$FA299,$CP299,$DD299:$DJ299,$FC299,$FE299,$FG299,$EG299:$EL299,$FI299)/$P299*$S299)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO299,$CU299:$DA299,$EU299,$EW299,$EY299,$EA299:$EF299,$FA299,$CP299,$DD299:$DJ299,$FC299,$FE299,$FG299,$EG299:$EL299,$FI299)/$P299*$V299)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ299,$DM299:$DS299,$FK299,$FM299,$FO299,$EM299:$ER299,$FQ299)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D299,BslnAllctnCrrnt!$A$1<=$E299),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK299=\"FSP1\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$Q299,BslnAllctnCrrnt!$A$1<$R299),SUM(BslnAllctnCrrnt!$A$1-$Q299),IF(AND($AK299=\"FSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$Q299,BslnAllctnCrrnt!$A$1<$R299),SUM(BslnAllctnCrrnt!$A$1-$Q299),IF(AND($AK299=\"FSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),$I299,IF(AND($AK299=\"SSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$Q299,BslnAllctnCrrnt!$A$1<$R299),SUM(BslnAllctnCrrnt!$A$1-$Q299),IF(AND($AK299=\"SSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),$I299,0)))))","v":0},{"$f":"IF(AND($AK299=\"FSP1\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$Q299,BslnAllctnCrrnt!$A$1<$R299),SUM($I299-$HG299),IF(AND($AK299=\"FSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$Q299,BslnAllctnCrrnt!$A$1<$R299),SUM($I299-$HG299),IF(AND($AK299=\"FSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM($I299-$HG299),IF(AND($AK299=\"SSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$Q299,BslnAllctnCrrnt!$A$1<$R299),SUM($I299-$HG299),IF(AND($AK299=\"SSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM($I299-$HG299),0)))))","v":0},{"$f":"IF(AND($AK299=\"SSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$Q299,BslnAllctnCrrnt!$A$1<$R299),0,IF(AND(FctrChngDts!$A$2>=$D299,FctrChngDts!$B$2<$E299),IF(AND($AK299=\"SSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM(BslnAllctnCrrnt!$A$1-$T299),0),IF(AND($AK299=\"FSP2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM(BslnAllctnCrrnt!$A$1-$T299),IF(AND($AK299=\"FSP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM(BslnAllctnCrrnt!$A$1-$T299),IF(AND($AK299=\"FSP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$W299,BslnAllctnCrrnt!$A$1<$X299),$K299,IF(AND($AK299=\"FSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$Q299,BslnAllctnCrrnt!$A$1<$R299),0,IF(AND($AK299=\"FSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM(BslnAllctnCrrnt!$A$1-$T299),IF(AND($AK299=\"SSP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM(BslnAllctnCrrnt!$A$1-$T299),IF(AND($AK299=\"SSP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$W299,BslnAllctnCrrnt!$A$1<$X299),$K299,0)))))))))","v":0},{"$f":"IF(AND($AK299=\"SSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$Q299,BslnAllctnCrrnt!$A$1<$R299),SUM($K299-$HI299),IF(AND($AK299=\"SSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM($K299-$HI299),IF(AND($AK299=\"FSP2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM($K299-$HI299),IF(AND($AK299=\"FSP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM($K299-$HI299),IF(AND($AK299=\"FSP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$W299,BslnAllctnCrrnt!$A$1<$X299),SUM($K299-$HI299),IF(AND($AK299=\"FSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$Q299,BslnAllctnCrrnt!$A$1<$R299),SUM($K299-$HI299),IF(AND($AK299=\"FSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM($K299-$HI299),IF(AND($AK299=\"SSP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM($K299-$HI299),IF(AND($AK299=\"SSP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$W299,BslnAllctnCrrnt!$A$1<$X299),SUM($K299-$HI299),0)))))))))","v":0},{"$f":"IF(AND($AK299=\"FSP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),0,IF(AND($AK299=\"FSP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$W299,BslnAllctnCrrnt!$A$1<$X299),SUM(BslnAllctnCrrnt!$A$1-$W299),IF(AND($AK299=\"FSP3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$W299,BslnAllctnCrrnt!$A$1<$X299),SUM(BslnAllctnCrrnt!$A$1-$W299),0)))","v":0},{"$f":"IF(AND($AK299=\"FSP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM($M299-$HK299),IF(AND($AK299=\"FSP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$W299,BslnAllctnCrrnt!$A$1<$X299),SUM($M299-$HK299),IF(AND($AK299=\"FSP3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$W299,BslnAllctnCrrnt!$A$1<$X299),SUM($M299-$HK299),0)))","v":0},{"$f":"IF(AND($AK299=\"FWP1\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$Q299,BslnAllctnCrrnt!$A$1<$R299),SUM(BslnAllctnCrrnt!$A$1-$Q299),IF(AND($AK299=\"FWP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$Q299,BslnAllctnCrrnt!$A$1<$R299),SUM(BslnAllctnCrrnt!$A$1-$Q299),IF(AND($AK299=\"FWP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),$J299,IF(AND(FctrChngDts!$A$2>=$D299,FctrChngDts!$B$2<$E299),IF(AND($AK299=\"SSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$Q299,BslnAllctnCrrnt!$A$1<$R299),SUM(BslnAllctnCrrnt!$A$1-$Q299),0),IF(AND($AK299=\"SSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),$J299,0)))))","v":0},{"$f":"IF(AND($AK299=\"FWP1\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$Q299,BslnAllctnCrrnt!$A$1<$R299),SUM($J299-$HM299),IF(AND($AK299=\"FWP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$Q299,BslnAllctnCrrnt!$A$1<$R299),SUM($J299-$HM299),IF(AND($AK299=\"FWP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM($J299-$HM299),IF(AND($AK299=\"SSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$Q299,BslnAllctnCrrnt!$A$1<$R299),SUM($J299-$HM299),IF(AND($AK299=\"SSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM($J299-$HM299),0)))))","v":0},{"$f":"IF(AND($AK299=\"FWP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$Q299,BslnAllctnCrrnt!$A$1<$R299),0,IF(AND($AK299=\"FWP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM(BslnAllctnCrrnt!$A$1-$T299),IF(AND($AK299=\"FWP2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM(BslnAllctnCrrnt!$A$1-$T299),IF(AND($AK299=\"FWP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM(BslnAllctnCrrnt!$A$1-$T299),IF(AND($AK299=\"FWP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$W299,BslnAllctnCrrnt!$A$1<$X299),$L299,IF(AND($AK299=\"SSP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM(BslnAllctnCrrnt!$A$1-$T299),IF(AND($AK299=\"SSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$Q299,BslnAllctnCrrnt!$A$1<$R299),0,IF(AND($AK299=\"SSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM(BslnAllctnCrrnt!$A$1-$T299),0))))))))","v":0},{"$f":"IF(AND($AK299=\"FWP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$Q299,BslnAllctnCrrnt!$A$1<$R299),SUM($L299-$HO299),IF(AND($AK299=\"FWP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM($L299-$HO299),IF(AND($AK299=\"FWP2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM($L299-$HO299),IF(AND($AK299=\"FWP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM($L299-$HO299),IF(AND($AK299=\"FWP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$W299,BslnAllctnCrrnt!$A$1<$X299),SUM($L299-$HO299),IF(AND($AK299=\"SSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$Q299,BslnAllctnCrrnt!$A$1<$R299),SUM($L299-$HO299),IF(AND($AK299=\"SSP1P2\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM($L299-$HO299),0)))))))","v":0},{"$f":"IF(AND($AK299=\"FWP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),0,IF(AND($AK299=\"FWP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$W299,BslnAllctnCrrnt!$A$1<$X299),SUM(BslnAllctnCrrnt!$A$1-$W299),IF(AND($AK299=\"FWP3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$W299,BslnAllctnCrrnt!$A$1<$X299),SUM(BslnAllctnCrrnt!$A$1-$W299),IF(AND($AK299=\"SSP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),0,IF(AND($AK299=\"SSP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$W299,BslnAllctnCrrnt!$A$1<$X299),SUM(BslnAllctnCrrnt!$A$1-$W299),0)))))","v":0},{"$f":"IF(AND($AK299=\"FWP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM($N299-$HQ299),IF(AND($AK299=\"FWP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$W299,BslnAllctnCrrnt!$A$1<$X299),SUM($N299-$HQ299),IF(AND($AK299=\"FWP3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$W299,BslnAllctnCrrnt!$A$1<$X299),SUM($N299-$HQ299),IF(AND($AK299=\"SSP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$T299,BslnAllctnCrrnt!$A$1<$U299),SUM($N299-$HQ299),IF(AND($AK299=\"SSP2P3\",$HF299=TRUE,BslnAllctnCrrnt!$A$1>=$W299,BslnAllctnCrrnt!$A$1<$X299),SUM($N299-$HQ299),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[299,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G300),0,IF($F300<=$G300,SUM($G300-$F300),IF($F300>$G300,SUM((Account!$L$2-Usage!$F300)+Usage!$G300+1))))","v":0},{"$f":"IF($Q300=0,0,IF($R300=0,0,IF(AND($Q300<FctrChngDts!$A$2,$R300>=FctrChngDts!$A$2),SUM($R300-FctrChngDts!$A$2+1),IF(AND($Q300>=FctrChngDts!$A$2,$R300>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q300),IF(AND($Q300>=FctrChngDts!$A$2,$R300<FctrChngDts!$B$2),SUM($R300-$Q300+1),0)))))","v":0},{"$f":"IF($Q300=0,0,IF($R300=0,0,IF(AND($Q300<FctrChngDts!$A$2,$R300>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q300),IF(AND($Q300<FctrChngDts!$A$2,$R300<FctrChngDts!$A$2),SUM($R300-$Q300+1),IF(AND($Q300>FctrChngDts!$A$2,$R300>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R300+1),0)))))","v":0},{"$f":"IF($T300=0,0,IF($U300=0,0,IF(AND($T300<FctrChngDts!$A$2,$U300>=FctrChngDts!$A$2),SUM($U300-FctrChngDts!$A$2+1),IF(AND($T300>=FctrChngDts!$A$2,$U300<FctrChngDts!$B$2),SUM($U300-$T300+1),IF(AND($T300>=FctrChngDts!$A$2,$U300>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T300)<0),0,IF(AND($T300>=FctrChngDts!$A$2,$U300>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T300),0))))))","v":0},{"$f":"IF($T300=0,0,IF($U300=0,0,IF(AND($T300<FctrChngDts!$A$2,$U300>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T300),IF(AND($T300>=FctrChngDts!$B$2,$U300>=FctrChngDts!$B$2),SUM($U300-$T300+1),IF(AND($T300<FctrChngDts!$A$2,$U300<FctrChngDts!$A$2),SUM($U300-$T300+1),IF(AND($T300>=FctrChngDts!$A$2,$U300>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U300+1),0))))))","v":0},{"$f":"IF($W300=0,0,IF($X300=0,0,IF(AND($W300>=FctrChngDts!$A$2,$X300>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W300)<0),0,IF(AND($W300>=FctrChngDts!$A$2,$X300>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W300),IF(AND($W300>=FctrChngDts!$A$2,$X300<FctrChngDts!$B$2),SUM($X300-$W300+1),IF(AND($W300<FctrChngDts!$A$2,$X300>=FctrChngDts!$A$2),SUM($X300-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W300=0,0,IF($X300=0,0,IF(AND($W300<FctrChngDts!$A$2,$X300<FctrChngDts!$A$2),SUM($X300-$W300+1),IF(AND($W300>=FctrChngDts!$A$2,$X300>=FctrChngDts!$B$2,SUM($X300-FctrChngDts!$B$2+1)<=$Y300),SUM($X300-FctrChngDts!$B$2+1),IF(AND($W300>=FctrChngDts!$A$2,$X300>=FctrChngDts!$B$2),SUM($X300-$W300+1),IF(AND($W300<FctrChngDts!$A$2,$X300>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W300),0))))))","v":0},{"$f":"IF(AND($D300>=FctrChngDts!$C$2,$E300<FctrChngDts!$E$2),\"1\",IF(AND($D300>=FctrChngDts!$E$2,$E300<FctrChngDts!$G$2),\"2\",IF(AND($D300>=FctrChngDts!$G$2,$E300<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D300>=FctrChngDts!$D$2,,IF(AND($D300>=FctrChngDts!$C$2,$D300<=FctrChngDts!$D$2),$D300,IF(AND($D300>=FctrChngDts!$C$2,$D300>=FctrChngDts!$D$2,$E300>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D300>FctrChngDts!$D$2,,IF($D300=FctrChngDts!$D$2,$D300,IF(AND($D300>=FctrChngDts!$C$2,$E300<FctrChngDts!$D$2),$E300,IF(AND($D300>=FctrChngDts!$C$2,$E300>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D300>=FctrChngDts!$D$2,$E300>=FctrChngDts!$D$2,$E300>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E300<FctrChngDts!$D$2,$E300<=FctrChngDts!$D$2),$E300,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D300<FctrChngDts!$E$2,$E300<FctrChngDts!$E$2),,IF($D300>FctrChngDts!$F$2,,IF(AND($D300>=FctrChngDts!$E$2,$D300<=FctrChngDts!$F$2),$D300,IF(AND($D300>=FctrChngDts!$E$2,$D300>=FctrChngDts!$F$2,$E300>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D300>FctrChngDts!$F$2,,IF($E300=FctrChngDts!$F$2,$E300,IF(AND($D300<FctrChngDts!$E$2,$E300<=FctrChngDts!$F$2),$E300,IF(AND($D300>=FctrChngDts!$E$2,$E300<FctrChngDts!$F$2),$E300,IF(AND($D300>=FctrChngDts!$E$2,$E300>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D300>=FctrChngDts!$F$2,$E300>=FctrChngDts!$F$2,$E300>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D300<FctrChngDts!$G$2,$E300<FctrChngDts!$G$2),,IF($D300>FctrChngDts!$H$2,,IF(AND($D300>=FctrChngDts!$G$2,$D300<=FctrChngDts!$H$2),$D300,IF(AND($D300>=FctrChngDts!$G$2,$D300>=FctrChngDts!$H$2,$E300>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D300>FctrChngDts!$H$2,,IF($E300=FctrChngDts!$H$2,$E300,IF(AND($D300<FctrChngDts!$G$2,$E300<=FctrChngDts!$H$2),$E300,IF(AND($D300>=FctrChngDts!$G$2,$E300<FctrChngDts!$H$2),$E300,IF(AND($D300>=FctrChngDts!$G$2,$E300>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D300>=FctrChngDts!$H$2,$E300>=FctrChngDts!$H$2,$E300>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A300,Tenant!$A300:$J599,6,FALSE)","v":0},{"$f":"VLOOKUP($A300,Tenant!$A300:$J599,7,FALSE)","v":0},{"$f":"VLOOKUP($A300,Tenant!$A300:$J599,10,FALSE)","v":0},0,{"$f":"IF(AND($AK300=\"FSP2\",$AJ300=FALSE,$HF300=FALSE),SUM($K300*FctrChngDts!$C$9),IF(AND($AK300=\"FSP2\",$AJ300=TRUE,$HF300=FALSE),SUM($K300*FctrChngDts!$C$10),IF(AND($AK300=\"FSP2P3\",$AJ300=FALSE,$HF300=FALSE),SUM(SUM($K300,$M300)*FctrChngDts!$C$9),IF(AND($AK300=\"FSP2P3\",$AJ300=TRUE,$HF300=FALSE),SUM(SUM($K300,$M300)*FctrChngDts!$C$10),IF(AND($AK300=\"FSP3\",$AJ300=FALSE,$HF300=FALSE),SUM($M300*FctrChngDts!$C$9),IF(AND($AK300=\"FSP3\",$AJ300=TRUE,$HF300=FALSE),SUM($M300*FctrChngDts!$C$10),IF(AND($AK300=\"FSP1\",$AJ300=FALSE,$HF300=FALSE),SUM($I300*FctrChngDts!$C$9),IF(AND($AK300=\"FSP1\",$AJ300=TRUE,$HF300=FALSE),SUM($I300*FctrChngDts!$C$10),IF(AND($AK300=\"FSP1P2\",$AJ300=FALSE,$HF300=FALSE),SUM(SUM($I300,$K300)*FctrChngDts!$C$9),IF(AND($AK300=\"FSP1P2\",$AJ300=TRUE,$HF300=FALSE),SUM(SUM($I300,$K300)*FctrChngDts!$C$10),IF(AND($Z300=\"Summer\",$AK300=\"SSP2P3\",$AJ300=FALSE,$HF300=FALSE),SUM(SUM(SUM(SUM($K300,$M300)*FctrChngDts!$C$9),SUM(SUM($L300,$N300)*FctrChngDts!$C$11))*$AF300),IF(AND($Z300=\"Summer\",$AK300=\"SSP2P3\",$AJ300=TRUE,$HF300=FALSE),SUM(SUM(SUM(SUM($K300,$M300)*FctrChngDts!$C$10),SUM(SUM($L300,$N300)*FctrChngDts!$C$12))*$AF300),IF(AND($Z300=\"Winter\",$AK300=\"SSP2P3\",$AJ300=FALSE,$HF300=FALSE),SUM(SUM(SUM(SUM($K300,$M300)*FctrChngDts!$C$9),SUM(SUM($L300,$N300)*FctrChngDts!$C$11))-$AO300),IF(AND($Z300=\"Winter\",$AK300=\"SSP2P3\",$AJ300=TRUE,$HF300=FALSE),SUM(SUM(SUM(SUM($K300,$M300)*FctrChngDts!$C$10),SUM(SUM($L300,$N300)*FctrChngDts!$C$12))-$AO300),IF(AND($Z300=\"Summer\",$AK300=\"SSP1P2\",$AJ300=FALSE,$HF300=FALSE),SUM(SUM(SUM(SUM($I300,$K300)*FctrChngDts!$C$9),SUM(SUM($J300,$L300)*FctrChngDts!$C$11))*$AF300),IF(AND($Z300=\"Summer\",$AK300=\"SSP1P2\",$AJ300=TRUE,$HF300=FALSE),SUM(SUM(SUM(SUM($I300,$K300)*FctrChngDts!$C$10),SUM(SUM($J300,$L300)*FctrChngDts!$C$12))*$AF300),IF(AND($Z300=\"Winter\",$AK300=\"SSP1P2\",$AJ300=FALSE,$HF300=FALSE),SUM(SUM(SUM(SUM($I300,$K300)*FctrChngDts!$C$9),SUM(SUM($J300,$L300)*FctrChngDts!$C$11))-$AO300),IF(AND($Z300=\"Winter\",$AK300=\"SSP1P2\",$AJ300=TRUE,$HF300=FALSE),SUM(SUM(SUM(SUM($I300,$K300)*FctrChngDts!$C$10),SUM(SUM($J300,$L300)*FctrChngDts!$C$12))-$AO300),IF(AND($AK300=\"FSP2\",$AJ300=FALSE,$HF300=TRUE),SUM(SUM($HI300*FctrChngDts!$B$9),SUM($HJ300*FctrChngDts!$C$9)),IF(AND($AK300=\"FSP2\",$AJ300=TRUE,$HF300=TRUE),SUM(SUM($HI300*FctrChngDts!$B$10),SUM($HJ300*FctrChngDts!$C$10)),IF(AND($AK300=\"FSP2P3\",$AJ300=FALSE,$HF300=TRUE),SUM(SUM(SUM($HI300,$HK300)*FctrChngDts!$B$9),SUM(SUM($HJ300,$HL300)*FctrChngDts!$C$9)),IF(AND($AK300=\"FSP2P3\",$AJ300=TRUE,$HF300=TRUE),SUM(SUM(SUM($HI300,$HK300)*FctrChngDts!$B$10),SUM(SUM($HJ300,$HL300)*FctrChngDts!$C$10)),IF(AND($AK300=\"FSP3\",$AJ300=FALSE,$HF300=TRUE),SUM(SUM($HK300*FctrChngDts!$B$9),SUM($HL300*FctrChngDts!$C$9)),IF(AND($AK300=\"FSP3\",$AJ300=TRUE,$HF300=TRUE),SUM(SUM($HK300*FctrChngDts!$B$10),SUM($HL300*FctrChngDts!$C$10)),IF(AND($AK300=\"FSP1\",$AJ300=FALSE,$HF300=TRUE),SUM(SUM($HG300*FctrChngDts!$B$9),SUM($HH300*FctrChngDts!$C$9)),IF(AND($AK300=\"FSP1\",$AJ300=TRUE,$HF300=TRUE),SUM(SUM($HG300*FctrChngDts!$B$10),SUM($HH300*FctrChngDts!$C$10)),IF(AND($AK300=\"FSP1P2\",$AJ300=FALSE,$HF300=TRUE),SUM(SUM(SUM($HG300,$HI300)*FctrChngDts!$B$9),SUM(SUM($HH300,$HJ300)*FctrChngDts!$C$9)),IF(AND($AK300=\"FSP1P2\",$AJ300=TRUE,$HF300=TRUE),SUM(SUM(SUM($HG300,$HI300)*FctrChngDts!$B$10),SUM(SUM($HG300,$HI300)*FctrChngDts!$C$10)),IF(AND($Z300=\"Summer\",$AK300=\"SSP2P3\",$AJ300=FALSE,$HF300=TRUE),SUM(SUM(SUM(SUM($HI300,$HK300)*FctrChngDts!$B$9),SUM(SUM($HJ300,$HL300)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO300,$HQ300)*FctrChngDts!$B$11),SUM(SUM($HP300,$HR300)*FctrChngDts!$C$11))*$AF300),IF(AND($Z300=\"Summer\",$AK300=\"SSP2P3\",$AJ300=TRUE,$HF300=TRUE),SUM(SUM(SUM(SUM($HI300,$HK300)*FctrChngDts!$B$10),SUM(SUM($HJ300,$HL300)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO300,$HQ300)*FctrChngDts!$B$12),SUM(SUM($HP300,$HR300)*FctrChngDts!$C$12))*$AF300),IF(AND($Z300=\"Winter\",$AK300=\"SSP2P3\",$AJ300=FALSE,$HF300=TRUE),SUM(SUM(SUM(SUM($HI300,$HK300)*FctrChngDts!$B$9),SUM(SUM($HJ300,$HL300)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO300,$HQ300)*FctrChngDts!$B$11),SUM(SUM($HP300,$HR300)*FctrChngDts!$C$11))-$AO300),IF(AND($Z300=\"Winter\",$AK300=\"SSP2P3\",$AJ300=TRUE,$HF300=TRUE),SUM(SUM(SUM(SUM($HI300,$HK300)*FctrChngDts!$B$10),SUM(SUM($HO300,$HQ300)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO300,$HQ300)*FctrChngDts!$B$12),SUM(SUM($HP300,$HR300)*FctrChngDts!$C$12))-$AO300),IF(AND($Z300=\"Summer\",$AK300=\"SSP1P2\",$AJ300=FALSE,$HF300=TRUE),SUM(SUM(SUM(SUM($HG300,$HI300)*FctrChngDts!$B$9),SUM(SUM($HH300,$HJ300)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM300,$HO300)*FctrChngDts!$B$11),SUM(SUM($HN300,$HP300)*FctrChngDts!$C$11))*$AF300),IF(AND($Z300=\"Summer\",$AK300=\"SSP1P2\",$AJ300=TRUE,$HF300=TRUE),SUM(SUM(SUM(SUM($HG300,$HI300)*FctrChngDts!$B$10),SUM(SUM($HH300,$HJ300)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM300,$HO300)*FctrChngDts!$B$12),SUM(SUM($HN300,$HP300)*FctrChngDts!$C$12))*$AF300),IF(AND($Z300=\"Winter\",$AK300=\"SSP1P2\",$AJ300=FALSE,$HF300=TRUE),SUM(SUM(SUM(SUM($HG300,$HI300)*FctrChngDts!$B$9),SUM(SUM($HH300,$HJ300)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM300,$HO300)*FctrChngDts!$B$11),SUM(SUM($HN300,$HP300)*FctrChngDts!$C$11))-$AO300),IF(AND($Z300=\"Winter\",$AK300=\"SSP1P2\",$AJ300=TRUE,$HF300=TRUE),SUM(SUM(SUM(SUM($HG300,$HI300)*FctrChngDts!$B$10),SUM(SUM($HH300,$HJ300)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM300,$HO300)*FctrChngDts!$B$12),SUM(SUM($HN300,$HP300)*FctrChngDts!$C$12))-$AO300),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK300=\"FWP1\",$AJ300=FALSE,$HF300=FALSE),SUM($J300*FctrChngDts!$C$11),IF(AND($AK300=\"FWP1\",$AJ300=TRUE,$HF300=FALSE),SUM($J300*FctrChngDts!$C$12),IF(AND($AK300=\"FWP1P2\",$AJ300=FALSE,$HF300=FALSE),SUM(SUM($J300,$L300)*FctrChngDts!$C$11),IF(AND($AK300=\"FWP1P2\",$AJ300=TRUE,$HF300=FALSE),SUM(SUM($J300,$L300)*FctrChngDts!$C$12),IF(AND($AK300=\"FWP2\",$AJ300=FALSE,$HF300=FALSE),SUM($L300*FctrChngDts!$C$11),IF(AND($AK300=\"FWP2\",$AJ300=TRUE,$HF300=FALSE),SUM($L300*FctrChngDts!$C$12),IF(AND($AK300=\"FWP2P3\",$AJ300=FALSE,$HF300=FALSE),SUM(SUM($L300,$N300)*FctrChngDts!$C$11),IF(AND($AK300=\"FWP2P3\",$AJ300=TRUE,$HF300=FALSE),SUM(SUM($L300,$N300)*FctrChngDts!$C$12),IF(AND($AK300=\"FWP3\",$AJ300=FALSE,$HF300=FALSE),SUM($N300*FctrChngDts!$C$11),IF(AND($AK300=\"FWP3\",$AJ300=TRUE,$HF300=FALSE),SUM($N300*FctrChngDts!$C$12),IF(AND($Z300=\"Winter\",$AK300=\"SSP1P2\",$AJ300=FALSE,$HF300=FALSE),SUM(SUM(SUM($I300,$K300)*FctrChngDts!$C$9),SUM(SUM($J300,$L300)*FctrChngDts!$C$11))*$AG300,IF(AND($Z300=\"Winter\",$AK300=\"SSP1P2\",$AJ300=TRUE,$HF300=FALSE),SUM(SUM(SUM($I300,$K300)*FctrChngDts!$B$10),SUM(SUM($J300,$L300)*FctrChngDts!$B$12))*$AG300,IF(AND($Z300=\"Summer\",$AK300=\"SSP1P2\",$AJ300=FALSE,$HF300=FALSE),SUM(SUM(SUM($I300,$K300)*FctrChngDts!$B$9),SUM(SUM($J300,$L300)*FctrChngDts!$B$11))-$AJ300,IF(AND($Z300=\"Summer\",$AK300=\"SSP1P2\",$AJ300=TRUE,$HF300=FALSE),SUM(SUM(SUM($I300,$K300)*FctrChngDts!$C$10),SUM(SUM($J300,$L300)*FctrChngDts!$C$12))-$AJ300,IF(AND($Z300=\"Winter\",$AK300=\"SSP2P3\",$AJ300=FALSE,$HF300=FALSE),SUM(SUM(SUM($K300,$M300)*FctrChngDts!$C$9),SUM(SUM($L300,$N300)*FctrChngDts!$C$11))*$AG300,IF(AND($Z300=\"Winter\",$AK300=\"SSP2P3\",$AJ300=TRUE,$HF300=FALSE),SUM(SUM(SUM($K300,$M300)*FctrChngDts!$C$10),SUM(SUM($L300,$N300)*FctrChngDts!$C$12))*$AG300,IF(AND($Z300=\"Summer\",$AK300=\"SSP2P3\",$AJ300=FALSE,$HF300=FALSE),SUM(SUM(SUM($K300,$M300)*FctrChngDts!$C$9),SUM(SUM($L300,$N300)*FctrChngDts!$C$11))-$AJ300,IF(AND($Z300=\"Summer\",$AK300=\"SSP2P3\",$AJ300=TRUE,$HF300=FALSE),SUM(SUM(SUM($K300,$M300)*FctrChngDts!$C$10),SUM(SUM($L300,$N300)*FctrChngDts!$C$12))-$AJ300,IF(AND($AK300=\"FWP1\",$AJ300=FALSE,$HF300=TRUE),SUM(SUM($HM300*FctrChngDts!$B$11),SUM($HN300*FctrChngDts!$C$11)),IF(AND($AK300=\"FWP1\",$AJ300=TRUE,$HF300=TRUE),SUM(SUM($HM300*FctrChngDts!$B$12),SUM($HN300*FctrChngDts!$C$12)),IF(AND($AK300=\"FWP1P2\",$AJ300=FALSE,$HF300=TRUE),SUM(SUM(SUM($HM300,$HO300)*FctrChngDts!$B$11),SUM(SUM($HN300,$HP300)*FctrChngDts!$C$11)),IF(AND($AK300=\"FWP1P2\",$AJ300=TRUE,$HF300=TRUE),SUM(SUM(SUM($HM300,$KP300)*FctrChngDts!$C$12),SUM(SUM($HN300,$HP300)*FctrChngDts!$C$12)),IF(AND($AK300=\"FWP2\",$AJ300=FALSE,$HF300=TRUE),SUM(SUM($HO300*FctrChngDts!$B$11),SUM($HO300*FctrChngDts!$C$11)),IF(AND($AK300=\"FWP2\",$AJ300=TRUE,$HF300=TRUE),SUM(SUM($HO300*FctrChngDts!$B$12),SUM($HO300*FctrChngDts!$C$12)),IF(AND($AK300=\"FWP2P3\",$AJ300=FALSE,$HF300=TRUE),SUM(SUM(SUM($HO300,$HQ300)*FctrChngDts!$C$11),SUM(SUM($HP300,$HR300)*FctrChngDts!$C$11)),IF(AND($AK300=\"FWP2P3\",$AJ300=TRUE,$HF300=TRUE),SUM(SUM(SUM($HO300,$HQ300)*FctrChngDts!$C$12),SUM(SUM($HP300,$HR300)*FctrChngDts!$C$12)),IF(AND($AK300=\"FWP3\",$AJ300=FALSE,$HF300=TRUE),SUM(SUM($HQ300*FctrChngDts!$B$11),SUM($HR300*FctrChngDts!$C$11)),IF(AND($AK300=\"FWP3\",$AJ300=TRUE,$HF300=TRUE),SUM(SUM($HQ300*FctrChngDts!$B$12),SUM($HR300*FctrChngDts!$C$12)),IF(AND($Z300=\"Winter\",$AK300=\"SSP1P2\",$AJ300=FALSE,$HF300=TRUE),SUM(SUM(SUM(SUM($HG300,$HI300)*FctrChngDts!$B$9),SUM(SUM($HH300,$HJ300)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM300,$HO300)*FctrChngDts!$B$11),SUM(SUM($HN300,$HP300)*FctrChngDts!$C$11))*$AG300),IF(AND($Z300=\"Winter\",$AK300=\"SSP1P2\",$AJ300=TRUE,$HF300=TRUE),SUM(SUM(SUM(SUM($HG300,$HI300)*FctrChngDts!$B$10), SUM(SUM($HH300,$HJ300)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM300,$HO300)*FctrChngDts!$B$12),SUM(SUM($HN300,$HP300)*FctrChngDts!$C$12))*$AG300),IF(AND($Z300=\"Summer\",$AK300=\"SSP1P2\",$AJ300=FALSE,$HF300=TRUE),SUM(SUM(SUM(SUM($HG300,$HI300)*FctrChngDts!$B$9),SUM(SUM($HH300,$HJ300)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM300,$HO300)*FctrChngDts!$B$11),SUM(SUM($HN300,$HP300)*FctrChngDts!$C$11))-$AJ300),IF(AND($Z300=\"Summer\",$AK300=\"SSP1P2\",$AJ300=TRUE,$HF300=TRUE),SUM(SUM(SUM(SUM($HG300,$HI300)*FctrChngDts!$B$10),SUM(SUM($HH300,$HJ300)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM300,$HO300)*FctrChngDts!$B$12),SUM(SUM($HN300,$HP300)*FctrChngDts!$C$12))-$AJ300),IF(AND($Z300=\"Winter\",$AK300=\"SSP2P3\",$AJ300=FALSE,$HF300=TRUE),SUM(SUM(SUM(SUM($HI300,$HK300)*FctrChngDts!$B$9),SUM(SUM($HJ300,$HL300)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO300,$HQ300)*FctrChngDts!$B$11),SUM(SUM($HP300,$HR300)*FctrChngDts!$C$11))*$AG300),IF(AND($Z300=\"Winter\",$AK300=\"SSP2P3\",$AJ300=TRUE,$HF300=TRUE),SUM(SUM(SUM(SUM($HI300,$HK300)*FctrChngDts!$B$10), SUM(SUM($HJ300,$HL300)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO300,$HQ300)*FctrChngDts!$B$12),SUM(SUM($HP300,$HR300)*FctrChngDts!$C$12))*$AG300),IF(AND($Z300=\"Summer\",$AK300=\"SSP2P3\",$AJ300=FALSE,$HF300=TRUE),SUM(SUM(SUM(SUM($HI300,$HK300)*FctrChngDts!$B$9),SUM(SUM($HJ300,$HL300)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO300,$HQ300)*FctrChngDts!$B$11),SUM(SUM($HP300,$HR300)*FctrChngDts!$C$11))-$AJ300),IF(AND($Z300=\"Summer\",$AK300=\"SSP2P3\",$AJ300=TRUE,$HF300=TRUE),SUM(SUM(SUM(SUM($HI300,$HK300)*FctrChngDts!$B$10), SUM(SUM($HJ300,$HL300)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO300,$HQ300)*FctrChngDts!$B$12),SUM(SUM($HP300,$HR300)*FctrChngDts!$C$12))-$AJ300),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK300=\"FSP1\",$AH300=TRUE,SUM(SUM(SUM($AI300*FctrChngDts!$B$13)*I300),$AR300)>$AD300),$AD300,IF(AND($AK300=\"FSP1\",$AH300=TRUE,SUM(SUM(SUM($AI300*FctrChngDts!$B$13)*$I300),$AR300)<=$AD300),SUM(SUM(SUM($AI300*FctrChngDts!$B$13)*$I300),$AR300),IF(AND($Z300=\"Summer\",$AK300=\"SSP1\",$AH300=TRUE,SUM(SUM(SUM(SUM($I300,$J300)*SUM($AI300*FctrChngDts!$B$13))*$AF300),$AR300)>$AD300),$AD300,IF(AND($Z300=\"Summer\",$AK300=\"SSP1\",$AH300=TRUE,SUM(SUM(SUM(SUM($I300,$J300)*SUM($AI300*FctrChngDts!$B$13))*$AF300),$AR300)<=$AD300),SUM(SUM(SUM(SUM($I300,$J300)*SUM($AI300*FctrChngDts!$B$13))*$AF300),$AR300),IF(AND($Z300=\"Winter\",$AK300=\"SSP1\",$AH300=TRUE,SUM(SUM(SUM(SUM($I300,$J300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AU300:$AW300)),$AR300)>$AD300),$AD300,IF(AND($Z300=\"Winter\",$AK300=\"SSP1\",$AH300=TRUE,SUM(SUM(SUM(SUM($I300,$J300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AU300:$AW300)),$AR300)<=$AD300),SUM(SUM(SUM(SUM($I300,$J300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AU300:$AW300)),$AR300),IF(AND($AK300=\"FSP1P2\",$AH300=TRUE,SUM(SUM(SUM(SUM($I300,$K300)*SUM($AI300*FctrChngDts!$B$13))*$AF300),$AR300)>$AD300),$AD300,IF(AND($AK300=\"FSP1P2\",$AH300=TRUE,SUM(SUM(SUM(SUM($I300,$K300)*SUM($AI300*FctrChngDts!$B$13))*$AF300),$AR300)<=$AD300),SUM(SUM(SUM(SUM($I300,$K300)*SUM($AI300*FctrChngDts!$B$13))*$AF300),$AR300),IF(AND($Z300=\"Summer\",$AK300=\"SSP1P2\",$AH300=TRUE,SUM(SUM(SUM(SUM($I300,$K300,$J300,$L300)*SUM($AI300*FctrChngDts!$B$13))*$AF300),$AR300)>$AD300),$AD300,IF(AND($Z300=\"Summer\",$AK300=\"SSP1P2\",$AH300=TRUE,SUM(SUM(SUM(SUM($I300,$K300,$J300,$L300)*SUM($AI300*FctrChngDts!$B$13))*$AF300),$AR300)<=$AD300),SUM(SUM(SUM(SUM($I300,$K300,$J300,$L300)*SUM($AI300*FctrChngDts!$B$13))*$AF300),$AR300),IF(AND($Z300=\"Winter\",$AK300=\"SSP1P2\",$AH300=TRUE,SUM(SUM(SUM(SUM($I300,$K300,$J300,$L300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AU300:$AW300)),$AR300)>$AD300),$AD300,IF(AND($Z300=\"Winter\",$AK300=\"SSP1P2\",$AH300=TRUE,SUM(SUM(SUM(SUM($I300,$K300,$J300,$L300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AU300:$AW300)),$AR300)<=$AD300),MIN($AD300,SUM($AL300,SUM(SUM(SUM(SUM($I300,$K300,$J300,$L300)*SUM($AI300*FctrChngDts!$B$13))*$AF300)))),IF(AND($AK300=\"FSP2\",$AH300=TRUE,SUM(SUM(SUM($AI300*FctrChngDts!$B$13)*$K300),$AR300)>$AD300),$AD300,IF(AND($AK300=\"FSP2\",$AH300=TRUE,SUM(SUM(SUM($AI300*FctrChngDts!$B$13)*$K300),$AR300)<=$AD300),SUM(SUM(SUM($AI300*FctrChngDts!$B$13)*$K300),$AR300),IF(AND($Z300=\"Summer\",$AK300=\"SSP2\",$AH300=TRUE,SUM(SUM(SUM(SUM($K300,$L300)*SUM($AI300*FctrChngDts!$B$13))*$AF300),$AR300)>$AD300),$AD300,IF(AND($Z300=\"Summer\",$AK300=\"SSP2\",$AH300=TRUE,SUM(SUM(SUM(SUM($K300,$L300)*SUM($AI300*FctrChngDts!$B$13))*$AF300),$AR300)<=$AD300),SUM(SUM(SUM(SUM($K300,$L300)*SUM($AI300*FctrChngDts!$B$13))*$AF300),$AR300),IF(AND($Z300=\"Winter\",$AK300=\"SSP2\",$AH300=TRUE,SUM(SUM(SUM(SUM($K300,$L300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AU300:$AW300)),$AR300)>$AD300),$AD300,IF(AND($Z300=\"Winter\",$AK300=\"SSP2\",$AH300=TRUE,SUM(SUM(SUM(SUM($K300,$L300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AU300:$AW300)),$AR300)<=$AD300),SUM(SUM(SUM(SUM($K300,$L300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AU300:$AW300)),$AR300),IF(AND($AK300=\"FSP2P3\",$AH300=TRUE,SUM(SUM(SUM(SUM($K300,$M300)*SUM($AI300*FctrChngDts!$B$13))*$AF300),$AR300)>$AD300),$AD300,IF(AND($AK300=\"FSP2P3\",$AH300=TRUE,SUM(SUM(SUM(SUM($K300,$M300)*SUM($AI300*FctrChngDts!$B$13))*$AF300),$AR300)<=$AD300),SUM(SUM(SUM(SUM($K300,$M300)*SUM($AI300*FctrChngDts!$B$13))*$AF300),$AR300),IF(AND($Z300=\"Summer\",$AK300=\"SSP2P3\",$AH300=TRUE,SUM(SUM(SUM(SUM($K300,$L300,$M300,$N300)*SUM($AI300*FctrChngDts!$B$13))*$AF300),$AR300)>$AD300),$AD300,IF(AND($Z300=\"Summer\",$AK300=\"SSP2P3\",$AH300=TRUE,SUM(SUM(SUM(SUM($K300,$L300,$M300,$N300)*SUM($AI300*FctrChngDts!$B$13))*$AF300),$AR300)<=$AD300),SUM(SUM(SUM(SUM($K300,$L300,$M300,$N300)*SUM($AI300*FctrChngDts!$B$13))*$AF300),$AR300),IF(AND($Z300=\"Winter\",$AK300=\"SSP2P3\",$AH300=TRUE,SUM(SUM(SUM(SUM($K300,$L300,$M300,$N300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AU300:$AW300)),$AR300)>$AD300),$AD300,IF(AND($Z300=\"Winter\",$AK300=\"SSP2P3\",$AH300=TRUE,SUM(SUM(SUM(SUM($K300,$L300,$M300,$N300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AU300:$AW300)),$AR300)<=$AD300),SUM(SUM(SUM(SUM($K300,$L300,$M300,$N300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AU300:$AW300)),$AR300),IF(AND($AK300=\"FSP3\",$AH300=TRUE,SUM(SUM(SUM($AI300*FctrChngDts!$B$13)*$M300),$AR300)>$AD300),$AD300,IF(AND($AK300=\"FSP3\",$AH300=TRUE,SUM(SUM(SUM($AI300*FctrChngDts!$B$13)*$M300),$AR300)<=$AD300),SUM(SUM(SUM($AI300*FctrChngDts!$B$13)*$M300),$AR300),IF(AND($Z300=\"Summer\",$AK300=\"SSP3\",$AH300=TRUE,SUM(SUM(SUM(SUM($M300,$N300)*SUM($AI300*FctrChngDts!$B$13))*$AF300),$AR300)>$AD300),$AD300,IF(AND($Z300=\"Summer\",$AK300=\"SSP3\",$AH300=TRUE,SUM(SUM(SUM(SUM($M300,$N300)*SUM($AI300*FctrChngDts!$B$13))*$AF300),$AR300)<=$AD300),SUM(SUM(SUM(SUM($M300,$N300)*SUM($AI300*FctrChngDts!$B$13))*$AF300),$AR300),IF(AND($Z300=\"Winter\",$AK300=\"SSP3\",$AH300=TRUE,SUM(SUM(SUM(SUM($M300,$N300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AU300:$AW300)),$AR300)>$AD300),$AD300,IF(AND($Z300=\"Winter\",$AK300=\"SSP3\",$AH300=TRUE,SUM(SUM(SUM(SUM($M300,$N300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AU300:$AW300)),$AR300)<=$AD300),SUM(SUM(SUM(SUM($M300,$N300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AU300:$AW300)),$AR300),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK300=\"FWP1\",$AH300=TRUE,SUM(SUM(SUM($AI300*FctrChngDts!$B$13)*$J300),$AU300)>$AE300),$AE300,IF(AND($AK300=\"FWP1\",$AH300=TRUE,SUM(SUM(SUM($AI300*FctrChngDts!$B$13)*$J300),$AU300)<=$AE300),SUM(SUM(SUM($AI300*FctrChngDts!$B$13)*$J300),$AU300),IF(AND($Z300=\"Winter\",$AK300=\"SSP1\",$AH300=TRUE,SUM(SUM(SUM(SUM($I300,$J300)*SUM($AI300*FctrChngDts!$B$13))*$AG300),$AU300)>$AE300),$AE300,IF(AND($Z300=\"Winter\",$AK300=\"SSP1\",$AH300=TRUE,SUM(SUM(SUM(SUM($I300,$J300)*SUM($AI300*FctrChngDts!$B$13))*$AG300),$AU300)<=$AE300),SUM(SUM(SUM(SUM($I300,$J300)*SUM($AI300*FctrChngDts!$B$13))*$AG300),$AU300),IF(AND($Z300=\"Summer\",$AK300=\"SSP1\",$AH300=TRUE,SUM(SUM(SUM(SUM($I300,$J300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AR300:$AT300)),$AU300)>$AE300),$AE300,IF(AND($Z300=\"Summer\",$AK300=\"SSP1\",$AH300=TRUE,SUM(SUM(SUM(SUM($I300,$J300)*SUM($AI300*FctrChngDts!$B$13))- SUM($AR300:$AT300)),$AU300)<=$AE300),SUM(SUM(SUM(SUM($I300,$J300)*SUM($AI300*FctrChngDts!$B$13))- SUM($AR300:$AT300)),$AU300),IF(AND($AK300=\"FWP1P2\",$AH300=TRUE,SUM(SUM(SUM(SUM($J300,$L300)*SUM($AI300*FctrChngDts!$B$13))*$AG300),$AU300)>$AE300),$AE300,IF(AND($AK300=\"FWP1P2\",$AH300=TRUE,SUM(SUM(SUM(SUM($J300,$L300)*SUM($AI300*FctrChngDts!$B$13))*$AG300),$AU300)<=$AE300),SUM(SUM(SUM(SUM($J300,$L300)*SUM($AI300*FctrChngDts!$B$13))*$AG300),$AU300),IF(AND($Z300=\"Winter\",$AK300=\"SSP1P2\",$AH300=TRUE,SUM(SUM(SUM(SUM($I300,$K300,$J300,$L300)*SUM($AI300*FctrChngDts!$B$13))*$AG300),$AU300)>$AE300),$AE300,IF(AND($Z300=\"Winter\",$AK300=\"SSP1P2\",$AH300=TRUE,SUM(SUM(SUM(SUM($I300,$K300,$J300,$L300)*SUM($AI300*FctrChngDts!$B$13))*$AG300),$AU300)<=$AE300),SUM(SUM(SUM(SUM($I300,$K300,$J300,$L300)*SUM($AI300*FctrChngDts!$B$13))*$AG300),$AU300),IF(AND($Z300=\"Summer\",$AK300=\"SSP1P2\",$AH300=TRUE,SUM(SUM(SUM(SUM($I300,$K300,$J300,$L300)*SUM($AI300*FctrChngDts!$B$13))- SUM($AR300:$AT300)),$AU300)>$AE300),$AE300,IF(AND($Z300=\"Summer\",$AK300=\"SSP1P2\",$AH300=TRUE,SUM(SUM(SUM(SUM($I300,$K300,$J300,$L300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AR300:$AT300)),$AU300)<=$AE300),SUM(SUM(SUM(SUM($I300,$K300,$J300,$L300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AR300:$AT300)),$AU300),IF(AND($AK300=\"FWP2\",$AH300=TRUE,SUM(SUM(SUM($AI300*FctrChngDts!$B$13)*$L300),$AU300)>$AE300),$AE300,IF(AND($AK300=\"FWP2\",$AH300=TRUE,SUM(SUM(SUM($AI300*FctrChngDts!$B$13)*$L300),$AU300)<=$AE300),SUM(SUM(SUM($AI300*FctrChngDts!$B$13)*$L300),$AU300),IF(AND($Z300=\"Winter\",$AK300=\"SSP2\",$AH300=TRUE,SUM(SUM(SUM(SUM($K300,$L300)*SUM($AI300*FctrChngDts!$B$13))*$AG300),$AU300)>$AE300),$AE300,IF(AND($Z300=\"Winter\",$AK300=\"SSP2\",$AH300=TRUE,SUM(SUM(SUM(SUM($K300,$L300)*SUM($AI300*FctrChngDts!$B$13))*$AG300),$AU300)<=$AE300),SUM(SUM(SUM(SUM($K300,$L300)*SUM($AI300*FctrChngDts!$B$13))*$AG300),$AU300),IF(AND($Z300=\"Summer\",$AK300=\"SSP2\",$AH300=TRUE,SUM(SUM(SUM(SUM($K300,$L300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AR300:$AT300)),$AU300)>$AE300),$AE300,IF(AND($Z300=\"Summer\",$AK300=\"SSP2\",$AH300=TRUE,SUM(SUM(SUM(SUM($K300,$L300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AR300:$AT300)),$AU300)<=$AE300),SUM(SUM(SUM(SUM($K300,$L300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AR300:$AT300)),$AU300),IF(AND($AK300=\"FWP2P3\",$AH300=TRUE,SUM(SUM(SUM(SUM($L300,$N300)*SUM($AI300*FctrChngDts!$B$13))*$AG300),$AU300)>$AE300),$AE300,IF(AND($AK300=\"FWP2P3\",$AH300=TRUE,SUM(SUM(SUM(SUM($L300,$N300)*SUM($AI300*FctrChngDts!$B$13))*$AG300),$AU300)<=$AE300),SUM(SUM(SUM(SUM($L300,$N300)*SUM($AI300*FctrChngDts!$B$13))*$AG300),$AU300),IF(AND($Z300=\"Winter\",$AK300=\"SSP2P3\",$AH300=TRUE,SUM(SUM(SUM(SUM($K300,$L300,$M300,$N300)*SUM($AI300*FctrChngDts!$B$13))*$AG300),$AU300)>$AE300),$AE300,IF(AND($Z300=\"Winter\",$AK300=\"SSP2P3\",$AH300=TRUE,SUM(SUM(SUM(SUM($K300,$L300,$M300,$N300)*SUM($AI300*FctrChngDts!$B$13))*$AG300),$AU300)<=$AE300),SUM(SUM(SUM(SUM($K300,$L300,$M300,$N300)*SUM($AI300*FctrChngDts!$B$13))*$AG300),$AU300),IF(AND($Z300=\"Summer\",$AK300=\"SSP2P3\",$AH300=TRUE,SUM(SUM(SUM(SUM($K300,$L300,$M300,$N300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AR300:$AT300)),$AU300)>$AE300),$AE300,IF(AND($Z300=\"Summer\",$AK300=\"SSP2P3\",$AH300=TRUE,SUM(SUM(SUM(SUM($K300,$L300,$M300,$N300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AR300:$AT300)),$AU300)<=$AE300),SUM(SUM(SUM(SUM($K300,$L300,$M300,$N300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AR300:$AT300)),$AU300),IF(AND($AK300=\"FWP3\",$AH300=TRUE,SUM(SUM(SUM($AI300*FctrChngDts!$B$13)*$N300),$AU300)>$AE300),$AE300,IF(AND($AK300=\"FWP3\",$AH300=TRUE,SUM(SUM(SUM($AI300*FctrChngDts!$B$13)*$N300),$AU300)<=$AE300),SUM(SUM(SUM($AI300*FctrChngDts!$B$13)*$N300),$AU300),IF(AND($Z300=\"Winter\",$AK300=\"SSP3\",$AH300=TRUE,SUM(SUM(SUM(SUM($M300,$N300)*SUM($AI300*FctrChngDts!$B$13))*$AG300),$AU300)>$AE300),$AE300,IF(AND($Z300=\"Winter\",$AK300=\"SSP3\",$AH300=TRUE,SUM(SUM(SUM(SUM($M300,$N300)*SUM($AI300*FctrChngDts!$B$13))*$AG300),$AU300)<=$AE300),SUM(SUM(SUM(SUM($M300,$N300)*SUM($AI300*FctrChngDts!$B$13))*$AG300),$AU300),IF(AND($Z300=\"Summer\",$AK300=\"SSP3\",$AH300=TRUE,SUM(SUM(SUM(SUM($M300,$N300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AR300:$AT300)),$AU300)>$AE300),$AE300,IF(AND($Z300=\"Summer\",$AK300=\"SSP3\",$AH300=TRUE,SUM(SUM(SUM(SUM($M300,$N300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AR300:$AT300)),$AU300)<=$AE300),SUM(SUM(SUM(SUM($M300,$N300)*SUM($AI300*FctrChngDts!$B$13))-SUM($AR300:$AT300)),$AU300),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I300>0,$AH300=FALSE),SUM($AR300*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I300>0,$AH300=TRUE),SUM($AX300*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I300>0,$AH300=FALSE),SUM($AS300*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I300>0,$AH300=TRUE),SUM($AY300*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I300>0,$AH300=FALSE),SUM($AT300*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I300>0,$AH300=TRUE),SUM($AZ300*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J300>0,$AH300=FALSE),SUM($AU300*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J300>0,$AH300=TRUE),SUM($BA300*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J300>0,$AH300=FALSE),SUM($AV300*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J300>0,$AH300=TRUE),SUM($BB300*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J300>0,$AH300=FALSE),SUM($AW300*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J300>0,$AH300=TRUE),SUM($BC300*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K300>0,$AH300=FALSE),SUM($AR300*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K300>0,$AH300=TRUE),SUM($AX300*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K300>0,$AH300=FALSE),SUM($AS300*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K300>0,$AH300=TRUE),SUM($AY300*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K300>0,$AH300=FALSE),SUM($AT300*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K300>0,$AH300=TRUE),SUM($AZ300*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L300>0,$AH300=FALSE),SUM($AU300*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L300>0,$AH300=TRUE),SUM($BA300*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L300>0,$AH300=FALSE),SUM($AV300*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L300>0,$AH300=TRUE),SUM($BB300*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L300>0,$AH300=FALSE),SUM($AW300*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L300>0,$AH300=TRUE),SUM($BC300*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M300>0,$AH300=FALSE),SUM($AR300*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M300>0,$AH300=TRUE),SUM($AX300*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M300>0,$AH300=FALSE),SUM($AS300*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M300>0,$AH300=TRUE),SUM($AY300*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M300>0,$AH300=FALSE),SUM($AT300*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M300>0,$AH300=TRUE),SUM($AZ300*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N300>0,$AH300=FALSE),SUM($AU300*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N300>0,$AH300=TRUE),SUM($BA300*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N300>0,$AH300=FALSE),SUM($AV300*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N300>0,$AH300=TRUE),SUM($BB300*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N300>0,$AH300=FALSE),SUM($AW300*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N300>0,$AH300=TRUE),SUM($BC300*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I300=0,0,IF(AND($I300>0,$K300>0,$AH300=FALSE),SUM($AR300/$P300*$I300),IF(AND($I300>0,$K300=0,$AH300=FALSE),$AR300,IF(AND($I300>0,$K300>0,$AH300=TRUE),ROUND(MIN($HU300,SUM(SUM($I300,$K300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA300,SUM(SUM($I300,$K300)*(FctrChngDts!$B$13)*$AI300)*$IA300)),0),IF(AND($I300>0,$K300=0,$AH300=TRUE),$AX300))))),0)","v":0},{"$f":"ROUND(IF($I300=0,0,IF(AND($I300>0,$K300>0,$AH300=FALSE),SUM($AS300/$P300*$I300),IF(AND($I300>0,$K300=0,$AH300=FALSE),$AS300,IF(AND($I300>0,$K300>0,$AH300=TRUE),ROUND(MIN(SUM($HU300-$BW300),SUM(SUM($I300,$K300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA300)*3),0),IF(AND($I300>0,$K300=0,$AH300=TRUE),$AY300))))),0)","v":0},0,{"$f":"IF($J300=0,0,IF(AND($J300>0,$L300=0,$N300=0,$AH300=FALSE,$AJ300=FALSE),ROUND(MIN($HX300,SUM($AU300,$BA300)),0),IF(AND($J300>0,$L300=0,$N300=0,$AH300=TRUE,$AJ300=FALSE),ROUND(MIN($HX300,SUM($AU300,SUM($J300*$AI300*FctrChngDts!$B$13))),0),IF(AND($J300>0,$L300>0,$N300=0,$AH300=FALSE,$AJ300=FALSE),ROUND(MIN($HX300,SUM(SUM($J300,$L300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA300,SUM(SUM($J300,$L300)*(FctrChngDts!$B$13)*$AI300)*$IA300)),0),IF(AND($J300>0,$L300>0,$N300=0,$AH300=TRUE,$AJ300=FALSE),ROUND(MIN($HX300,SUM(SUM(SUM(SUM($J300,$L300)*FctrChngDts!$C$11*$IA300),SUM(SUM($J300,$L300)*SUM(FctrChngDts!$B$13*$AI300)*$IA300)))),0),IF(AND($J300>0,$L300=0,$N300=0,$AH300=FALSE,$AJ300=TRUE),ROUND(MIN($HX300,SUM($AU300,$BA300)),0),IF(AND($J300>0,$L300=0,$N300=0,$AH300=TRUE,$AJ300=TRUE),ROUND(MIN($HX300,SUM($AU300,SUM($J300*$AI300*FctrChngDts!$B$13))),0),IF(AND($J300>0,$L300>0,$N300=0,$AH300=FALSE,$AJ300=TRUE),ROUND(MIN($HX300,SUM(SUM($J300,$L300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA300,SUM(SUM($J300,$L300)*(FctrChngDts!$B$13)*$AI300)*$IA300)),0),IF(AND($J300>0,$L300>0,$N300=0,$AH300=TRUE,$AJ300=TRUE),ROUND(MIN($HX300,SUM(SUM(SUM(SUM($J300,$L300)*FctrChngDts!$C$12*$IA300),SUM(SUM($J300,$L300)*SUM(FctrChngDts!$B$13*$AI300)*$IA300)))),0))))))))))","v":0},{"$f":"IF($J300=0,0,IF(AND($J300>0,$L300=0,$N300=0,$AH300=FALSE,$AJ300=FALSE),ROUND(MIN(SUM($HX300-$BZ300),SUM($AU300*3)),0),IF(AND($J300>0,$L300=0,$N300=0,$AH300=TRUE,$AJ300=FALSE),ROUND(MIN(SUM($HX300-$BZ300),SUM(SUM($J300,$L300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA300)*3),0),IF(AND($J300>0,$L300>0,$N300=0,$AH300=FALSE,$AJ300=FALSE),ROUND(MIN(SUM($HX300-$BZ300),SUM(SUM($J300,$L300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA300)*3),0),IF(AND($J300>0,$L300>0,$N300=0,$AH300=TRUE,$AJ300=FALSE),ROUND(MIN(SUM($HX300-$BZ300),SUM(SUM($J300,$L300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA300)*3),0),IF(AND($J300>0,$L300=0,$N300=0,$AH300=FALSE,$AJ300=TRUE),ROUND(MIN(SUM($HX300-$BZ300),SUM($AU300*3)),0),IF(AND($J300>0,$L300=0,$N300=0,$AH300=TRUE,$AJ300=TRUE),ROUND(MIN(SUM($HX300-$BZ300),SUM(SUM($J300,$L300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA300)*3),0),IF(AND($J300>0,$L300>0,$N300=0,$AH300=FALSE,$AJ300=TRUE),ROUND(MIN(SUM($HX300-$BZ300),SUM(SUM($J300,$L300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA300)*3),0),IF(AND($J300>0,$L300>0,$N300=0,$AH300=TRUE,$AJ300=TRUE),ROUND(MIN(SUM($HX300-$BZ300),SUM(SUM($J300,$L300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA300)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K300=0,0,IF(AND($I300>0,$K300>0,$M300=0,$AH300=FALSE),SUM($AR300-$BW300),IF(AND($I300=0,$K300>0,$M300>0,$AH300=FALSE),SUM($AR300/$P300*$K300),IF(AND($I300=0,$K300>0,$M300=0,$AH300=FALSE),$AR300,IF($K300=0,0,IF(AND($I300>0,$K300>0,$M300=0,$AH300=TRUE),ROUND(MIN($HV300,SUM(SUM($I300,$K300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB300,SUM(SUM($I300,$K300)*(FctrChngDts!$B$13)*$AI300)*$IB300)),0),IF(AND($I300=0,$K300>0,$M300>0,$AH300=TRUE),ROUND(MIN($HV300,SUM(SUM($I300,$K300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB300,SUM(SUM($I300,$K300)*(FctrChngDts!$B$13)*$AI300)*$IB300)),0),IF(AND($I300=0,$K300>0,$M300=0,$AH300=TRUE),$AX300)))))))),0)","v":0},{"$f":"ROUND(IF($K300=0,0,IF(AND($I300>0,$K300>0,$M300=0,$AH300=FALSE),SUM($AS300-$BX300),IF(AND($I300=0,$K300>0,$M300>0,$AH300=FALSE),SUM($AS300/$P300*$K300),IF(AND($I300=0,$K300>0,$M300=0,$AH300=FALSE),$AS300,IF($K300=0,0,IF(AND($I300>0,$K300>0,$M300=0,$AH300=TRUE),ROUND(MIN(SUM($HV300-$BW300),SUM(SUM($I300,$K300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB300)*3),0),IF(AND($I300=0,$K300>0,$M300>0,$AH300=TRUE),ROUND(MIN(SUM($HV300-$BW300),SUM(SUM($I300,$K300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB300)*3),0),IF(AND($I300=0,$K300>0,$M300=0,$AH300=TRUE),$AY300)))))))),0)","v":0},0,{"$f":"IF($L300=0,0,IF(AND($J300>0,$L300>0,$N300=0,$AH300=FALSE,$AJ300=FALSE),ROUND(MIN($HY300,SUM(SUM($J300,$L300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB300,SUM(SUM($J300,$L300)*(FctrChngDts!$B$13)*$AI300)*$IB300)),0),IF(AND($J300>0,$L300>0,$N300=0,$AH300=TRUE,$AJ300=FALSE),ROUND(MIN($HY300,SUM(SUM(SUM(SUM($J300,$L300)*FctrChngDts!$C$11*$IB300),SUM(SUM($J300,$L300)*SUM(FctrChngDts!$B$13*$AI300)*$IB300)))),0),IF(AND($J300=0,$L300>0,$N300=0,$AH300=FALSE,$AJ300=FALSE),ROUND(MIN($HY300,SUM($L300*FctrChngDts!$C$11)),0),IF(AND($J300=0,$L300>0,$N300=0,$AH300=TRUE,$AJ300=FALSE),ROUND(MIN($HY300,SUM(SUM(SUM(SUM($J300,$L300)*FctrChngDts!$C$11*$IB300),SUM(SUM($J300,$L300)*SUM(FctrChngDts!$B$13*$AI300)*$IB300)))),0),IF(AND($J300>0,$L300>0,$N300=0,$AH300=FALSE,$AJ300=TRUE),ROUND(MIN($HY300,SUM(SUM($J300,$L300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB300,SUM(SUM($J300,$L300)*(FctrChngDts!$B$13)*$AI300)*$IB300)),0),IF(AND($J300>0,$L300>0,$N300=0,$AH300=TRUE,$AJ300=TRUE),ROUND(MIN($HY300,SUM(SUM(SUM(SUM($J300,$L300)*FctrChngDts!$C$12*$IB300),SUM(SUM($J300,$L300)*SUM(FctrChngDts!$B$13*$AI300)*$IB300)))),0),IF(AND($J300=0,$L300>0,$N300=0,$AH300=FALSE,$AJ300=TRUE),ROUND(MIN($HY300,SUM($L300*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J300=0,$L300>0,$N300=0,$AH300=TRUE,$AJ300=TRUE),ROUND(MIN($HY300,SUM(SUM(SUM(SUM($J300,$L300)*FctrChngDts!$C$12*$IB300),SUM(SUM($J300,$L300)*SUM(FctrChngDts!$B$13*$AI300)*$IB300)))),0))))))))))","v":0},{"$f":"IF($L300=0,0,IF(AND($J300>0,$L300>0,$N300=0,$AH300=FALSE,$AJ300=FALSE),ROUND(MIN(SUM($HY300-$CF300),SUM(SUM($J300,$L300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB300)*3),0),IF(AND($J300>0,$L300>0,$N300=0,$AH300=TRUE,$AJ300=FALSE),ROUND(MIN(SUM($HY300-$CF300),SUM(SUM($J300,$L300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB300)*3),0),IF(AND($J300=0,$L300>0,$N300=0,$AH300=FALSE,$AJ300=FALSE),ROUND(MIN(SUM($HY300-$CF300),SUM($AU300*3)),0),IF(AND($J300=0,$L300>0,$N300=0,$AH300=TRUE,$AJ300=FALSE),ROUND(MIN(SUM($HY300-$CF300),SUM(SUM($J300,$L300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB300)*3),0),IF(AND($J300>0,$L300>0,$N300=0,$AH300=FALSE,$AJ300=TRUE),ROUND(MIN(SUM($HY300-$CF300),SUM(SUM($J300,$L300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB300)*3),0),IF(AND($J300>0,$L300>0,$N300=0,$AH300=TRUE,$AJ300=TRUE),ROUND(MIN(SUM($HY300-$CF300),SUM(SUM($J300,$L300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB300)*3),0),IF(AND($J300=0,$L300>0,$N300=0,$AH300=FALSE,$AJ300=TRUE),ROUND(MIN(SUM($HY300-$CF300),SUM($AU300*3)),0),IF(AND($J300=0,$L300>0,$N300=0,$AH300=TRUE,$AJ300=TRUE),ROUND(MIN(SUM($HY300-$CF300),SUM(SUM($J300,$L300)*IF($AJ300=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB300)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S300>0,Account!$AG$2=TRUE,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH300=FALSE),SUM(Usage!$BW300:$CB300)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V300>0,Account!$AG$2=TRUE,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH300=FALSE),SUM(Usage!$CC300:$CH300)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y300>0,Account!$AG$2=TRUE,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH300=FALSE),SUM(Usage!$CI300:$CN300)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH300=TRUE,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S300),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S300)),2)","v":0},{"$f":"ROUND(IF(OR($AH300=TRUE,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V300),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V300)),2)","v":0},{"$f":"IF(OR($AH300=TRUE,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y300),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y300))","v":0},{"$f":"ROUND(IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW300),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW300)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX300),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX300)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY300),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY300)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ300),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ300)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA300),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA300)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB300),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB300)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S300),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC300),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC300)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD300),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD300)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE300),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE300)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF300),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF300)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG300),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG300)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH300),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH300)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V300),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI300),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI300))","v":0},{"$f":"IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ300),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ300))","v":0},{"$f":"IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK300),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK300))","v":0},{"$f":"IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL300),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL300))","v":0},{"$f":"IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM300),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM300))","v":0},{"$f":"IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN300),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN300))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y300)","v":0},0,0,0,0,{"$f":"IF($DW300>IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV300*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV300*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW300-IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV300*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV300*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV300<$DW300,SUM($DW300-$DV300),0))","v":0},{"$f":"IF(OR(AND($D300<=FctrChngDts!$B$14,Usage!$E300>FctrChngDts!$B$14),AND(Usage!$D300<=FctrChngDts!$C$14,Usage!$E300>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW300),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX300),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY300),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ300),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA300),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB300),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC300),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD300),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE300),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF300),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG300),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH300),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI300)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ300)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK300)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL300)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM300)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN300)","v":0},0,{"$f":"IF(AND($S300>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E300<>\"D-CARE\",Tenant!$F300=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET300=TRUE,$S300>0,$V300=0),SUM(SUM($BW300:$CB300)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET300=TRUE,$S300>0,$V300>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW300:$CB300)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET300=TRUE,$S300>0,$V300>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW300:$CB300)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S300>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S300>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S300>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV300=TRUE,$S300>0,$V300=0),SUM(SUM($BW300:$CB300)*'CRS1'!$P$2),IF(AND($EV300=TRUE,$S300>0,$V300>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW300:$CB300)*'CRS1'!$P$2),IF(AND($EV300=TRUE,$S300>0,$V300>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW300:$CB300)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S300>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX300=TRUE,$S300>0,$V300=0),SUM(SUM($BW300:$CB300)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX300=TRUE,$S300>0,$V300>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW300:$CB300)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX300=TRUE,$S300>0,$V300>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW300:$CB300)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S300>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ300=TRUE,$S300>0),SUM(SUM($BW300:$CB300)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V300>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E300<>\"D-CARE\",Tenant!$F300=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB300=TRUE,$S300>0,$V300>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC300:$CH300)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB300=TRUE,$S300>0,$V300>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC300:$CH300)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB300=TRUE,$V300>0,$Y300>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC300:$CH300)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB300=TRUE,$V300>0,$Y300>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC300:$CH300)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB300=TRUE,$S300=0,$V300>0,$Y300=0),SUM(SUM($CC300:$CH300)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V300>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V300>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V300>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD300=TRUE,$S300>0,$V300>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC300:$CH300)*'CRS2'!$P$2),IF(AND($FD300=TRUE,$S300>0,$V300>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC300:$CH300)*'CRS2'!$P$2),IF(AND($FD300=TRUE,$V300>0,$Y300>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC300:$CH300)*'CRS2'!$P$2),IF(AND($FD300=TRUE,$V300>0,$Y300>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC300:$CH300)*'CRS2'!$P$2),IF(AND($FD300=TRUE,$S300=0,$V300>0,$Y300=0),SUM(SUM($CC300:$CH300)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V300>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF300=TRUE,$S300>0,$V300>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC300:$CH300)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF300=TRUE,$S300>0,$V300>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC300:$CH300)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF300=TRUE,$V300>0,$Y300>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC300:$CH300)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF300=TRUE,$V300>0,$Y300>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC300:$CH300)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF300=TRUE,$S300=0,$V300>0,$Y300=0),SUM(SUM($CC300:$CH300)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V300>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH300=TRUE,$V300>0),SUM(SUM($CC300:$CH300)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y300>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E300<>\"D-CARE\",Tenant!$F300=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ300=TRUE,$V300=0,$Y300>0),SUM(SUM($CI300:$CN300)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ300=TRUE,$V300>0,$Y300>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI300:$CN300)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ300=TRUE,$V300>0,$Y300>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI300:$CN300)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y300>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y300>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y300>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL300=TRUE,$V300=0,$Y300>0),SUM(SUM($CI300:$CN300)*'CRS3'!$P$2),IF(AND($FL300=TRUE,$V300>0,$Y300>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI300:$CN300)*'CRS3'!$P$2),IF(AND($FL300=TRUE,$V300>0,$Y300>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI300:$CN300)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y300>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN300=TRUE,$V300=0,$Y300>0),SUM(SUM($CI300:$CN300)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN300=TRUE,$V300>0,$Y300>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI300:$CN300)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN300=TRUE,$V300>0,$Y300>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI300:$CN300)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y300>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP300=TRUE,$Y300>0),SUM(SUM($CI300:$CN300)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR300:$FT300))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO300:$CQ300,$FR300:$FT300))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA300:$EF300)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG300:$EL300)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM300:$ER300)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV300,$CO300:$CQ300,$EA300:$ER300)/$P300)*$S300*FctrChngDts!$B$15),SUM(SUM(SUM($DV300,$CO300:$CQ300,$FR300:$FT300)/$P300)*$S300*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV300,$CO300:$CQ300,$EA300:$ER300)/$P300)*$V300*FctrChngDts!$B$15),SUM(SUM(SUM($DV300,$CO300:$CQ300,$FR300:$FT300)/$P300)*$V300*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV300,$CO300:$CQ300,$EA300:$ER300)/$P300)*$Y300*FctrChngDts!$B$15),SUM(SUM(SUM($DV300,$CO300:$CQ300,$FR300:$FT300)/$P300)*$Y300*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA300*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI300*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ300*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ300,$FU300,$GF300,$GZ300:$HE300),IF(Account!$Q$2=TRUE,SUM($DZ300,$FV300,$GF300,$GZ300:$HE300),SUM($DZ300,$ES300,$FU300:$FV300,$GF300,$GZ300:$HE300)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E300),Usage!$P300,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D300,FctrChngDts!$C$17<=Usage!$E300),SUM(FctrChngDts!$C$17-Usage!$D300),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E300),Usage!$P300,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D300,FctrChngDts!$C$19<=Usage!$E300),SUM(FctrChngDts!$C$19-Usage!$D300),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK300*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK300*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL300*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL300*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D300))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A300,Tenant!$A:$J,8,FALSE)=TRUE,$GG300<0),0,SUM(SUM(SUM($GG300/$P300*$GP300)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A300,Tenant!$A:$J,8,FALSE)=TRUE,$GG300<0),0,SUM(SUM(SUM($GG300/$P300*$GQ300)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D300))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A300,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV300*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A300,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW300*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU300:$DA300,$EU300,$EA300:$EF300,$FA300)-SUM(SUM($BW300:$CB300)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD300:$DJ300,$FC300,$EG300:$EL300,$FI300)-SUM(SUM($CC300:$CH300)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM300:$DS300,$FK300,$EM300:$ER300,$FQ300)-SUM(SUM($CI300:$CN300)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO300,$CU300:$DA300,$EU300,$EW300,$EY300,$EA300:$EF300,$FA300,$CP300,$DD300:$DJ300,$FC300,$FE300,$FG300,$EG300:$EL300,$FI300)/$P300*$S300)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO300,$CU300:$DA300,$EU300,$EW300,$EY300,$EA300:$EF300,$FA300,$CP300,$DD300:$DJ300,$FC300,$FE300,$FG300,$EG300:$EL300,$FI300)/$P300*$V300)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ300,$DM300:$DS300,$FK300,$FM300,$FO300,$EM300:$ER300,$FQ300)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D300,BslnAllctnCrrnt!$A$1<=$E300),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK300=\"FSP1\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$Q300,BslnAllctnCrrnt!$A$1<$R300),SUM(BslnAllctnCrrnt!$A$1-$Q300),IF(AND($AK300=\"FSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$Q300,BslnAllctnCrrnt!$A$1<$R300),SUM(BslnAllctnCrrnt!$A$1-$Q300),IF(AND($AK300=\"FSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),$I300,IF(AND($AK300=\"SSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$Q300,BslnAllctnCrrnt!$A$1<$R300),SUM(BslnAllctnCrrnt!$A$1-$Q300),IF(AND($AK300=\"SSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),$I300,0)))))","v":0},{"$f":"IF(AND($AK300=\"FSP1\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$Q300,BslnAllctnCrrnt!$A$1<$R300),SUM($I300-$HG300),IF(AND($AK300=\"FSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$Q300,BslnAllctnCrrnt!$A$1<$R300),SUM($I300-$HG300),IF(AND($AK300=\"FSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM($I300-$HG300),IF(AND($AK300=\"SSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$Q300,BslnAllctnCrrnt!$A$1<$R300),SUM($I300-$HG300),IF(AND($AK300=\"SSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM($I300-$HG300),0)))))","v":0},{"$f":"IF(AND($AK300=\"SSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$Q300,BslnAllctnCrrnt!$A$1<$R300),0,IF(AND(FctrChngDts!$A$2>=$D300,FctrChngDts!$B$2<$E300),IF(AND($AK300=\"SSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM(BslnAllctnCrrnt!$A$1-$T300),0),IF(AND($AK300=\"FSP2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM(BslnAllctnCrrnt!$A$1-$T300),IF(AND($AK300=\"FSP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM(BslnAllctnCrrnt!$A$1-$T300),IF(AND($AK300=\"FSP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$W300,BslnAllctnCrrnt!$A$1<$X300),$K300,IF(AND($AK300=\"FSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$Q300,BslnAllctnCrrnt!$A$1<$R300),0,IF(AND($AK300=\"FSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM(BslnAllctnCrrnt!$A$1-$T300),IF(AND($AK300=\"SSP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM(BslnAllctnCrrnt!$A$1-$T300),IF(AND($AK300=\"SSP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$W300,BslnAllctnCrrnt!$A$1<$X300),$K300,0)))))))))","v":0},{"$f":"IF(AND($AK300=\"SSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$Q300,BslnAllctnCrrnt!$A$1<$R300),SUM($K300-$HI300),IF(AND($AK300=\"SSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM($K300-$HI300),IF(AND($AK300=\"FSP2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM($K300-$HI300),IF(AND($AK300=\"FSP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM($K300-$HI300),IF(AND($AK300=\"FSP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$W300,BslnAllctnCrrnt!$A$1<$X300),SUM($K300-$HI300),IF(AND($AK300=\"FSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$Q300,BslnAllctnCrrnt!$A$1<$R300),SUM($K300-$HI300),IF(AND($AK300=\"FSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM($K300-$HI300),IF(AND($AK300=\"SSP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM($K300-$HI300),IF(AND($AK300=\"SSP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$W300,BslnAllctnCrrnt!$A$1<$X300),SUM($K300-$HI300),0)))))))))","v":0},{"$f":"IF(AND($AK300=\"FSP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),0,IF(AND($AK300=\"FSP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$W300,BslnAllctnCrrnt!$A$1<$X300),SUM(BslnAllctnCrrnt!$A$1-$W300),IF(AND($AK300=\"FSP3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$W300,BslnAllctnCrrnt!$A$1<$X300),SUM(BslnAllctnCrrnt!$A$1-$W300),0)))","v":0},{"$f":"IF(AND($AK300=\"FSP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM($M300-$HK300),IF(AND($AK300=\"FSP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$W300,BslnAllctnCrrnt!$A$1<$X300),SUM($M300-$HK300),IF(AND($AK300=\"FSP3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$W300,BslnAllctnCrrnt!$A$1<$X300),SUM($M300-$HK300),0)))","v":0},{"$f":"IF(AND($AK300=\"FWP1\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$Q300,BslnAllctnCrrnt!$A$1<$R300),SUM(BslnAllctnCrrnt!$A$1-$Q300),IF(AND($AK300=\"FWP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$Q300,BslnAllctnCrrnt!$A$1<$R300),SUM(BslnAllctnCrrnt!$A$1-$Q300),IF(AND($AK300=\"FWP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),$J300,IF(AND(FctrChngDts!$A$2>=$D300,FctrChngDts!$B$2<$E300),IF(AND($AK300=\"SSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$Q300,BslnAllctnCrrnt!$A$1<$R300),SUM(BslnAllctnCrrnt!$A$1-$Q300),0),IF(AND($AK300=\"SSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),$J300,0)))))","v":0},{"$f":"IF(AND($AK300=\"FWP1\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$Q300,BslnAllctnCrrnt!$A$1<$R300),SUM($J300-$HM300),IF(AND($AK300=\"FWP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$Q300,BslnAllctnCrrnt!$A$1<$R300),SUM($J300-$HM300),IF(AND($AK300=\"FWP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM($J300-$HM300),IF(AND($AK300=\"SSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$Q300,BslnAllctnCrrnt!$A$1<$R300),SUM($J300-$HM300),IF(AND($AK300=\"SSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM($J300-$HM300),0)))))","v":0},{"$f":"IF(AND($AK300=\"FWP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$Q300,BslnAllctnCrrnt!$A$1<$R300),0,IF(AND($AK300=\"FWP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM(BslnAllctnCrrnt!$A$1-$T300),IF(AND($AK300=\"FWP2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM(BslnAllctnCrrnt!$A$1-$T300),IF(AND($AK300=\"FWP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM(BslnAllctnCrrnt!$A$1-$T300),IF(AND($AK300=\"FWP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$W300,BslnAllctnCrrnt!$A$1<$X300),$L300,IF(AND($AK300=\"SSP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM(BslnAllctnCrrnt!$A$1-$T300),IF(AND($AK300=\"SSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$Q300,BslnAllctnCrrnt!$A$1<$R300),0,IF(AND($AK300=\"SSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM(BslnAllctnCrrnt!$A$1-$T300),0))))))))","v":0},{"$f":"IF(AND($AK300=\"FWP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$Q300,BslnAllctnCrrnt!$A$1<$R300),SUM($L300-$HO300),IF(AND($AK300=\"FWP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM($L300-$HO300),IF(AND($AK300=\"FWP2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM($L300-$HO300),IF(AND($AK300=\"FWP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM($L300-$HO300),IF(AND($AK300=\"FWP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$W300,BslnAllctnCrrnt!$A$1<$X300),SUM($L300-$HO300),IF(AND($AK300=\"SSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$Q300,BslnAllctnCrrnt!$A$1<$R300),SUM($L300-$HO300),IF(AND($AK300=\"SSP1P2\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM($L300-$HO300),0)))))))","v":0},{"$f":"IF(AND($AK300=\"FWP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),0,IF(AND($AK300=\"FWP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$W300,BslnAllctnCrrnt!$A$1<$X300),SUM(BslnAllctnCrrnt!$A$1-$W300),IF(AND($AK300=\"FWP3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$W300,BslnAllctnCrrnt!$A$1<$X300),SUM(BslnAllctnCrrnt!$A$1-$W300),IF(AND($AK300=\"SSP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),0,IF(AND($AK300=\"SSP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$W300,BslnAllctnCrrnt!$A$1<$X300),SUM(BslnAllctnCrrnt!$A$1-$W300),0)))))","v":0},{"$f":"IF(AND($AK300=\"FWP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM($N300-$HQ300),IF(AND($AK300=\"FWP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$W300,BslnAllctnCrrnt!$A$1<$X300),SUM($N300-$HQ300),IF(AND($AK300=\"FWP3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$W300,BslnAllctnCrrnt!$A$1<$X300),SUM($N300-$HQ300),IF(AND($AK300=\"SSP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$T300,BslnAllctnCrrnt!$A$1<$U300),SUM($N300-$HQ300),IF(AND($AK300=\"SSP2P3\",$HF300=TRUE,BslnAllctnCrrnt!$A$1>=$W300,BslnAllctnCrrnt!$A$1<$X300),SUM($N300-$HQ300),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]
[300,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G301),0,IF($F301<=$G301,SUM($G301-$F301),IF($F301>$G301,SUM((Account!$L$2-Usage!$F301)+Usage!$G301+1))))","v":0},{"$f":"IF($Q301=0,0,IF($R301=0,0,IF(AND($Q301<FctrChngDts!$A$2,$R301>=FctrChngDts!$A$2),SUM($R301-FctrChngDts!$A$2+1),IF(AND($Q301>=FctrChngDts!$A$2,$R301>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$Q301),IF(AND($Q301>=FctrChngDts!$A$2,$R301<FctrChngDts!$B$2),SUM($R301-$Q301+1),0)))))","v":0},{"$f":"IF($Q301=0,0,IF($R301=0,0,IF(AND($Q301<FctrChngDts!$A$2,$R301>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$Q301),IF(AND($Q301<FctrChngDts!$A$2,$R301<FctrChngDts!$A$2),SUM($R301-$Q301+1),IF(AND($Q301>FctrChngDts!$A$2,$R301>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$R301+1),0)))))","v":0},{"$f":"IF($T301=0,0,IF($U301=0,0,IF(AND($T301<FctrChngDts!$A$2,$U301>=FctrChngDts!$A$2),SUM($U301-FctrChngDts!$A$2+1),IF(AND($T301>=FctrChngDts!$A$2,$U301<FctrChngDts!$B$2),SUM($U301-$T301+1),IF(AND($T301>=FctrChngDts!$A$2,$U301>=FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$T301)<0),0,IF(AND($T301>=FctrChngDts!$A$2,$U301>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$T301),0))))))","v":0},{"$f":"IF($T301=0,0,IF($U301=0,0,IF(AND($T301<FctrChngDts!$A$2,$U301>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$T301),IF(AND($T301>=FctrChngDts!$B$2,$U301>=FctrChngDts!$B$2),SUM($U301-$T301+1),IF(AND($T301<FctrChngDts!$A$2,$U301<FctrChngDts!$A$2),SUM($U301-$T301+1),IF(AND($T301>=FctrChngDts!$A$2,$U301>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$U301+1),0))))))","v":0},{"$f":"IF($W301=0,0,IF($X301=0,0,IF(AND($W301>=FctrChngDts!$A$2,$X301>FctrChngDts!$B$2,SUM(FctrChngDts!$B$2-$W301)<0),0,IF(AND($W301>=FctrChngDts!$A$2,$X301>=FctrChngDts!$B$2),SUM(FctrChngDts!$B$2-$W301),IF(AND($W301>=FctrChngDts!$A$2,$X301<FctrChngDts!$B$2),SUM($X301-$W301+1),IF(AND($W301<FctrChngDts!$A$2,$X301>=FctrChngDts!$A$2),SUM($X301-FctrChngDts!$A$2+1),0))))))","v":0},{"$f":"IF($W301=0,0,IF($X301=0,0,IF(AND($W301<FctrChngDts!$A$2,$X301<FctrChngDts!$A$2),SUM($X301-$W301+1),IF(AND($W301>=FctrChngDts!$A$2,$X301>=FctrChngDts!$B$2,SUM($X301-FctrChngDts!$B$2+1)<=$Y301),SUM($X301-FctrChngDts!$B$2+1),IF(AND($W301>=FctrChngDts!$A$2,$X301>=FctrChngDts!$B$2),SUM($X301-$W301+1),IF(AND($W301<FctrChngDts!$A$2,$X301>=FctrChngDts!$A$2),SUM(FctrChngDts!$A$2-$W301),0))))))","v":0},{"$f":"IF(AND($D301>=FctrChngDts!$C$2,$E301<FctrChngDts!$E$2),\"1\",IF(AND($D301>=FctrChngDts!$E$2,$E301<FctrChngDts!$G$2),\"2\",IF(AND($D301>=FctrChngDts!$G$2,$E301<=FctrChngDts!$H$2),\"3\",\"No\")))","v":"3"},1,{"$f":"IF($D301>=FctrChngDts!$D$2,,IF(AND($D301>=FctrChngDts!$C$2,$D301<=FctrChngDts!$D$2),$D301,IF(AND($D301>=FctrChngDts!$C$2,$D301>=FctrChngDts!$D$2,$E301>=FctrChngDts!$D$2),FctrChngDts!$D$2,FctrChngDts!$C$2)))","v":"2020-10-01"},{"$f":"IF($D301>FctrChngDts!$D$2,,IF($D301=FctrChngDts!$D$2,$D301,IF(AND($D301>=FctrChngDts!$C$2,$E301<FctrChngDts!$D$2),$E301,IF(AND($D301>=FctrChngDts!$C$2,$E301>=FctrChngDts!$D$2),FctrChngDts!$D$2,IF(AND($D301>=FctrChngDts!$D$2,$E301>=FctrChngDts!$D$2,$E301>=FctrChngDts!$D$2),FctrChngDts!$C$2,IF(AND($E301<FctrChngDts!$D$2,$E301<=FctrChngDts!$D$2),$E301,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D301<FctrChngDts!$E$2,$E301<FctrChngDts!$E$2),,IF($D301>FctrChngDts!$F$2,,IF(AND($D301>=FctrChngDts!$E$2,$D301<=FctrChngDts!$F$2),$D301,IF(AND($D301>=FctrChngDts!$E$2,$D301>=FctrChngDts!$F$2,$E301>=FctrChngDts!$F$2),FctrChngDts!$F$2,FctrChngDts!$E$2))))","v":"00:00:00"},{"$f":"IF($D301>FctrChngDts!$F$2,,IF($E301=FctrChngDts!$F$2,$E301,IF(AND($D301<FctrChngDts!$E$2,$E301<=FctrChngDts!$F$2),$E301,IF(AND($D301>=FctrChngDts!$E$2,$E301<FctrChngDts!$F$2),$E301,IF(AND($D301>=FctrChngDts!$E$2,$E301>=FctrChngDts!$F$2),FctrChngDts!$F$2,IF(AND($D301>=FctrChngDts!$F$2,$E301>=FctrChngDts!$F$2,$E301>=FctrChngDts!$F$2),FctrChngDts!$E$2,))))))","v":"00:00:00"},0,{"$f":"IF(AND($D301<FctrChngDts!$G$2,$E301<FctrChngDts!$G$2),,IF($D301>FctrChngDts!$H$2,,IF(AND($D301>=FctrChngDts!$G$2,$D301<=FctrChngDts!$H$2),$D301,IF(AND($D301>=FctrChngDts!$G$2,$D301>=FctrChngDts!$H$2,$E301>=FctrChngDts!$H$2),FctrChngDts!$H$2,FctrChngDts!$G$2))))","v":"00:00:00"},{"$f":"IF($D301>FctrChngDts!$H$2,,IF($E301=FctrChngDts!$H$2,$E301,IF(AND($D301<FctrChngDts!$G$2,$E301<=FctrChngDts!$H$2),$E301,IF(AND($D301>=FctrChngDts!$G$2,$E301<FctrChngDts!$H$2),$E301,IF(AND($D301>=FctrChngDts!$G$2,$E301>=FctrChngDts!$H$2),FctrChngDts!$H$2,IF(AND($D301>=FctrChngDts!$H$2,$E301>=FctrChngDts!$H$2,$E301>=FctrChngDts!$H$2),FctrChngDts!$G$2,))))))","v":"00:00:00"},0,"Winter",false,false,false,0,0,0,0,{"$f":"VLOOKUP($A301,Tenant!$A301:$J600,6,FALSE)","v":0},{"$f":"VLOOKUP($A301,Tenant!$A301:$J600,7,FALSE)","v":0},{"$f":"VLOOKUP($A301,Tenant!$A301:$J600,10,FALSE)","v":0},0,{"$f":"IF(AND($AK301=\"FSP2\",$AJ301=FALSE,$HF301=FALSE),SUM($K301*FctrChngDts!$C$9),IF(AND($AK301=\"FSP2\",$AJ301=TRUE,$HF301=FALSE),SUM($K301*FctrChngDts!$C$10),IF(AND($AK301=\"FSP2P3\",$AJ301=FALSE,$HF301=FALSE),SUM(SUM($K301,$M301)*FctrChngDts!$C$9),IF(AND($AK301=\"FSP2P3\",$AJ301=TRUE,$HF301=FALSE),SUM(SUM($K301,$M301)*FctrChngDts!$C$10),IF(AND($AK301=\"FSP3\",$AJ301=FALSE,$HF301=FALSE),SUM($M301*FctrChngDts!$C$9),IF(AND($AK301=\"FSP3\",$AJ301=TRUE,$HF301=FALSE),SUM($M301*FctrChngDts!$C$10),IF(AND($AK301=\"FSP1\",$AJ301=FALSE,$HF301=FALSE),SUM($I301*FctrChngDts!$C$9),IF(AND($AK301=\"FSP1\",$AJ301=TRUE,$HF301=FALSE),SUM($I301*FctrChngDts!$C$10),IF(AND($AK301=\"FSP1P2\",$AJ301=FALSE,$HF301=FALSE),SUM(SUM($I301,$K301)*FctrChngDts!$C$9),IF(AND($AK301=\"FSP1P2\",$AJ301=TRUE,$HF301=FALSE),SUM(SUM($I301,$K301)*FctrChngDts!$C$10),IF(AND($Z301=\"Summer\",$AK301=\"SSP2P3\",$AJ301=FALSE,$HF301=FALSE),SUM(SUM(SUM(SUM($K301,$M301)*FctrChngDts!$C$9),SUM(SUM($L301,$N301)*FctrChngDts!$C$11))*$AF301),IF(AND($Z301=\"Summer\",$AK301=\"SSP2P3\",$AJ301=TRUE,$HF301=FALSE),SUM(SUM(SUM(SUM($K301,$M301)*FctrChngDts!$C$10),SUM(SUM($L301,$N301)*FctrChngDts!$C$12))*$AF301),IF(AND($Z301=\"Winter\",$AK301=\"SSP2P3\",$AJ301=FALSE,$HF301=FALSE),SUM(SUM(SUM(SUM($K301,$M301)*FctrChngDts!$C$9),SUM(SUM($L301,$N301)*FctrChngDts!$C$11))-$AO301),IF(AND($Z301=\"Winter\",$AK301=\"SSP2P3\",$AJ301=TRUE,$HF301=FALSE),SUM(SUM(SUM(SUM($K301,$M301)*FctrChngDts!$C$10),SUM(SUM($L301,$N301)*FctrChngDts!$C$12))-$AO301),IF(AND($Z301=\"Summer\",$AK301=\"SSP1P2\",$AJ301=FALSE,$HF301=FALSE),SUM(SUM(SUM(SUM($I301,$K301)*FctrChngDts!$C$9),SUM(SUM($J301,$L301)*FctrChngDts!$C$11))*$AF301),IF(AND($Z301=\"Summer\",$AK301=\"SSP1P2\",$AJ301=TRUE,$HF301=FALSE),SUM(SUM(SUM(SUM($I301,$K301)*FctrChngDts!$C$10),SUM(SUM($J301,$L301)*FctrChngDts!$C$12))*$AF301),IF(AND($Z301=\"Winter\",$AK301=\"SSP1P2\",$AJ301=FALSE,$HF301=FALSE),SUM(SUM(SUM(SUM($I301,$K301)*FctrChngDts!$C$9),SUM(SUM($J301,$L301)*FctrChngDts!$C$11))-$AO301),IF(AND($Z301=\"Winter\",$AK301=\"SSP1P2\",$AJ301=TRUE,$HF301=FALSE),SUM(SUM(SUM(SUM($I301,$K301)*FctrChngDts!$C$10),SUM(SUM($J301,$L301)*FctrChngDts!$C$12))-$AO301),IF(AND($AK301=\"FSP2\",$AJ301=FALSE,$HF301=TRUE),SUM(SUM($HI301*FctrChngDts!$B$9),SUM($HJ301*FctrChngDts!$C$9)),IF(AND($AK301=\"FSP2\",$AJ301=TRUE,$HF301=TRUE),SUM(SUM($HI301*FctrChngDts!$B$10),SUM($HJ301*FctrChngDts!$C$10)),IF(AND($AK301=\"FSP2P3\",$AJ301=FALSE,$HF301=TRUE),SUM(SUM(SUM($HI301,$HK301)*FctrChngDts!$B$9),SUM(SUM($HJ301,$HL301)*FctrChngDts!$C$9)),IF(AND($AK301=\"FSP2P3\",$AJ301=TRUE,$HF301=TRUE),SUM(SUM(SUM($HI301,$HK301)*FctrChngDts!$B$10),SUM(SUM($HJ301,$HL301)*FctrChngDts!$C$10)),IF(AND($AK301=\"FSP3\",$AJ301=FALSE,$HF301=TRUE),SUM(SUM($HK301*FctrChngDts!$B$9),SUM($HL301*FctrChngDts!$C$9)),IF(AND($AK301=\"FSP3\",$AJ301=TRUE,$HF301=TRUE),SUM(SUM($HK301*FctrChngDts!$B$10),SUM($HL301*FctrChngDts!$C$10)),IF(AND($AK301=\"FSP1\",$AJ301=FALSE,$HF301=TRUE),SUM(SUM($HG301*FctrChngDts!$B$9),SUM($HH301*FctrChngDts!$C$9)),IF(AND($AK301=\"FSP1\",$AJ301=TRUE,$HF301=TRUE),SUM(SUM($HG301*FctrChngDts!$B$10),SUM($HH301*FctrChngDts!$C$10)),IF(AND($AK301=\"FSP1P2\",$AJ301=FALSE,$HF301=TRUE),SUM(SUM(SUM($HG301,$HI301)*FctrChngDts!$B$9),SUM(SUM($HH301,$HJ301)*FctrChngDts!$C$9)),IF(AND($AK301=\"FSP1P2\",$AJ301=TRUE,$HF301=TRUE),SUM(SUM(SUM($HG301,$HI301)*FctrChngDts!$B$10),SUM(SUM($HG301,$HI301)*FctrChngDts!$C$10)),IF(AND($Z301=\"Summer\",$AK301=\"SSP2P3\",$AJ301=FALSE,$HF301=TRUE),SUM(SUM(SUM(SUM($HI301,$HK301)*FctrChngDts!$B$9),SUM(SUM($HJ301,$HL301)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO301,$HQ301)*FctrChngDts!$B$11),SUM(SUM($HP301,$HR301)*FctrChngDts!$C$11))*$AF301),IF(AND($Z301=\"Summer\",$AK301=\"SSP2P3\",$AJ301=TRUE,$HF301=TRUE),SUM(SUM(SUM(SUM($HI301,$HK301)*FctrChngDts!$B$10),SUM(SUM($HJ301,$HL301)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO301,$HQ301)*FctrChngDts!$B$12),SUM(SUM($HP301,$HR301)*FctrChngDts!$C$12))*$AF301),IF(AND($Z301=\"Winter\",$AK301=\"SSP2P3\",$AJ301=FALSE,$HF301=TRUE),SUM(SUM(SUM(SUM($HI301,$HK301)*FctrChngDts!$B$9),SUM(SUM($HJ301,$HL301)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO301,$HQ301)*FctrChngDts!$B$11),SUM(SUM($HP301,$HR301)*FctrChngDts!$C$11))-$AO301),IF(AND($Z301=\"Winter\",$AK301=\"SSP2P3\",$AJ301=TRUE,$HF301=TRUE),SUM(SUM(SUM(SUM($HI301,$HK301)*FctrChngDts!$B$10),SUM(SUM($HO301,$HQ301)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO301,$HQ301)*FctrChngDts!$B$12),SUM(SUM($HP301,$HR301)*FctrChngDts!$C$12))-$AO301),IF(AND($Z301=\"Summer\",$AK301=\"SSP1P2\",$AJ301=FALSE,$HF301=TRUE),SUM(SUM(SUM(SUM($HG301,$HI301)*FctrChngDts!$B$9),SUM(SUM($HH301,$HJ301)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM301,$HO301)*FctrChngDts!$B$11),SUM(SUM($HN301,$HP301)*FctrChngDts!$C$11))*$AF301),IF(AND($Z301=\"Summer\",$AK301=\"SSP1P2\",$AJ301=TRUE,$HF301=TRUE),SUM(SUM(SUM(SUM($HG301,$HI301)*FctrChngDts!$B$10),SUM(SUM($HH301,$HJ301)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM301,$HO301)*FctrChngDts!$B$12),SUM(SUM($HN301,$HP301)*FctrChngDts!$C$12))*$AF301),IF(AND($Z301=\"Winter\",$AK301=\"SSP1P2\",$AJ301=FALSE,$HF301=TRUE),SUM(SUM(SUM(SUM($HG301,$HI301)*FctrChngDts!$B$9),SUM(SUM($HH301,$HJ301)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM301,$HO301)*FctrChngDts!$B$11),SUM(SUM($HN301,$HP301)*FctrChngDts!$C$11))-$AO301),IF(AND($Z301=\"Winter\",$AK301=\"SSP1P2\",$AJ301=TRUE,$HF301=TRUE),SUM(SUM(SUM(SUM($HG301,$HI301)*FctrChngDts!$B$10),SUM(SUM($HH301,$HJ301)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM301,$HO301)*FctrChngDts!$B$12),SUM(SUM($HN301,$HP301)*FctrChngDts!$C$12))-$AO301),0 ))))))))))))))))))))))))))))))))))))","v":0},0,0,{"$f":"IF(AND($AK301=\"FWP1\",$AJ301=FALSE,$HF301=FALSE),SUM($J301*FctrChngDts!$C$11),IF(AND($AK301=\"FWP1\",$AJ301=TRUE,$HF301=FALSE),SUM($J301*FctrChngDts!$C$12),IF(AND($AK301=\"FWP1P2\",$AJ301=FALSE,$HF301=FALSE),SUM(SUM($J301,$L301)*FctrChngDts!$C$11),IF(AND($AK301=\"FWP1P2\",$AJ301=TRUE,$HF301=FALSE),SUM(SUM($J301,$L301)*FctrChngDts!$C$12),IF(AND($AK301=\"FWP2\",$AJ301=FALSE,$HF301=FALSE),SUM($L301*FctrChngDts!$C$11),IF(AND($AK301=\"FWP2\",$AJ301=TRUE,$HF301=FALSE),SUM($L301*FctrChngDts!$C$12),IF(AND($AK301=\"FWP2P3\",$AJ301=FALSE,$HF301=FALSE),SUM(SUM($L301,$N301)*FctrChngDts!$C$11),IF(AND($AK301=\"FWP2P3\",$AJ301=TRUE,$HF301=FALSE),SUM(SUM($L301,$N301)*FctrChngDts!$C$12),IF(AND($AK301=\"FWP3\",$AJ301=FALSE,$HF301=FALSE),SUM($N301*FctrChngDts!$C$11),IF(AND($AK301=\"FWP3\",$AJ301=TRUE,$HF301=FALSE),SUM($N301*FctrChngDts!$C$12),IF(AND($Z301=\"Winter\",$AK301=\"SSP1P2\",$AJ301=FALSE,$HF301=FALSE),SUM(SUM(SUM($I301,$K301)*FctrChngDts!$C$9),SUM(SUM($J301,$L301)*FctrChngDts!$C$11))*$AG301,IF(AND($Z301=\"Winter\",$AK301=\"SSP1P2\",$AJ301=TRUE,$HF301=FALSE),SUM(SUM(SUM($I301,$K301)*FctrChngDts!$B$10),SUM(SUM($J301,$L301)*FctrChngDts!$B$12))*$AG301,IF(AND($Z301=\"Summer\",$AK301=\"SSP1P2\",$AJ301=FALSE,$HF301=FALSE),SUM(SUM(SUM($I301,$K301)*FctrChngDts!$B$9),SUM(SUM($J301,$L301)*FctrChngDts!$B$11))-$AJ301,IF(AND($Z301=\"Summer\",$AK301=\"SSP1P2\",$AJ301=TRUE,$HF301=FALSE),SUM(SUM(SUM($I301,$K301)*FctrChngDts!$C$10),SUM(SUM($J301,$L301)*FctrChngDts!$C$12))-$AJ301,IF(AND($Z301=\"Winter\",$AK301=\"SSP2P3\",$AJ301=FALSE,$HF301=FALSE),SUM(SUM(SUM($K301,$M301)*FctrChngDts!$C$9),SUM(SUM($L301,$N301)*FctrChngDts!$C$11))*$AG301,IF(AND($Z301=\"Winter\",$AK301=\"SSP2P3\",$AJ301=TRUE,$HF301=FALSE),SUM(SUM(SUM($K301,$M301)*FctrChngDts!$C$10),SUM(SUM($L301,$N301)*FctrChngDts!$C$12))*$AG301,IF(AND($Z301=\"Summer\",$AK301=\"SSP2P3\",$AJ301=FALSE,$HF301=FALSE),SUM(SUM(SUM($K301,$M301)*FctrChngDts!$C$9),SUM(SUM($L301,$N301)*FctrChngDts!$C$11))-$AJ301,IF(AND($Z301=\"Summer\",$AK301=\"SSP2P3\",$AJ301=TRUE,$HF301=FALSE),SUM(SUM(SUM($K301,$M301)*FctrChngDts!$C$10),SUM(SUM($L301,$N301)*FctrChngDts!$C$12))-$AJ301,IF(AND($AK301=\"FWP1\",$AJ301=FALSE,$HF301=TRUE),SUM(SUM($HM301*FctrChngDts!$B$11),SUM($HN301*FctrChngDts!$C$11)),IF(AND($AK301=\"FWP1\",$AJ301=TRUE,$HF301=TRUE),SUM(SUM($HM301*FctrChngDts!$B$12),SUM($HN301*FctrChngDts!$C$12)),IF(AND($AK301=\"FWP1P2\",$AJ301=FALSE,$HF301=TRUE),SUM(SUM(SUM($HM301,$HO301)*FctrChngDts!$B$11),SUM(SUM($HN301,$HP301)*FctrChngDts!$C$11)),IF(AND($AK301=\"FWP1P2\",$AJ301=TRUE,$HF301=TRUE),SUM(SUM(SUM($HM301,$KP301)*FctrChngDts!$C$12),SUM(SUM($HN301,$HP301)*FctrChngDts!$C$12)),IF(AND($AK301=\"FWP2\",$AJ301=FALSE,$HF301=TRUE),SUM(SUM($HO301*FctrChngDts!$B$11),SUM($HO301*FctrChngDts!$C$11)),IF(AND($AK301=\"FWP2\",$AJ301=TRUE,$HF301=TRUE),SUM(SUM($HO301*FctrChngDts!$B$12),SUM($HO301*FctrChngDts!$C$12)),IF(AND($AK301=\"FWP2P3\",$AJ301=FALSE,$HF301=TRUE),SUM(SUM(SUM($HO301,$HQ301)*FctrChngDts!$C$11),SUM(SUM($HP301,$HR301)*FctrChngDts!$C$11)),IF(AND($AK301=\"FWP2P3\",$AJ301=TRUE,$HF301=TRUE),SUM(SUM(SUM($HO301,$HQ301)*FctrChngDts!$C$12),SUM(SUM($HP301,$HR301)*FctrChngDts!$C$12)),IF(AND($AK301=\"FWP3\",$AJ301=FALSE,$HF301=TRUE),SUM(SUM($HQ301*FctrChngDts!$B$11),SUM($HR301*FctrChngDts!$C$11)),IF(AND($AK301=\"FWP3\",$AJ301=TRUE,$HF301=TRUE),SUM(SUM($HQ301*FctrChngDts!$B$12),SUM($HR301*FctrChngDts!$C$12)),IF(AND($Z301=\"Winter\",$AK301=\"SSP1P2\",$AJ301=FALSE,$HF301=TRUE),SUM(SUM(SUM(SUM($HG301,$HI301)*FctrChngDts!$B$9),SUM(SUM($HH301,$HJ301)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM301,$HO301)*FctrChngDts!$B$11),SUM(SUM($HN301,$HP301)*FctrChngDts!$C$11))*$AG301),IF(AND($Z301=\"Winter\",$AK301=\"SSP1P2\",$AJ301=TRUE,$HF301=TRUE),SUM(SUM(SUM(SUM($HG301,$HI301)*FctrChngDts!$B$10), SUM(SUM($HH301,$HJ301)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM301,$HO301)*FctrChngDts!$B$12),SUM(SUM($HN301,$HP301)*FctrChngDts!$C$12))*$AG301),IF(AND($Z301=\"Summer\",$AK301=\"SSP1P2\",$AJ301=FALSE,$HF301=TRUE),SUM(SUM(SUM(SUM($HG301,$HI301)*FctrChngDts!$B$9),SUM(SUM($HH301,$HJ301)*FctrChngDts!$C$9)),SUM(SUM(SUM($HM301,$HO301)*FctrChngDts!$B$11),SUM(SUM($HN301,$HP301)*FctrChngDts!$C$11))-$AJ301),IF(AND($Z301=\"Summer\",$AK301=\"SSP1P2\",$AJ301=TRUE,$HF301=TRUE),SUM(SUM(SUM(SUM($HG301,$HI301)*FctrChngDts!$B$10),SUM(SUM($HH301,$HJ301)*FctrChngDts!$C$10)),SUM(SUM(SUM($HM301,$HO301)*FctrChngDts!$B$12),SUM(SUM($HN301,$HP301)*FctrChngDts!$C$12))-$AJ301),IF(AND($Z301=\"Winter\",$AK301=\"SSP2P3\",$AJ301=FALSE,$HF301=TRUE),SUM(SUM(SUM(SUM($HI301,$HK301)*FctrChngDts!$B$9),SUM(SUM($HJ301,$HL301)*FctrChngDts!$C$9)),SUM(SUM(SUM($HO301,$HQ301)*FctrChngDts!$B$11),SUM(SUM($HP301,$HR301)*FctrChngDts!$C$11))*$AG301),IF(AND($Z301=\"Winter\",$AK301=\"SSP2P3\",$AJ301=TRUE,$HF301=TRUE),SUM(SUM(SUM(SUM($HI301,$HK301)*FctrChngDts!$B$10), SUM(SUM($HJ301,$HL301)*FctrChngDts!$C$10)),SUM(SUM(SUM($HO301,$HQ301)*FctrChngDts!$B$12),SUM(SUM($HP301,$HR301)*FctrChngDts!$C$12))*$AG301),IF(AND($Z301=\"Summer\",$AK301=\"SSP2P3\",$AJ301=FALSE,$HF301=TRUE),SUM(SUM(SUM(SUM($HI301,$HK301)*FctrChngDts!$B$9),SUM(SUM($HJ301,$HL301)*FctrChngDts!$B$9)),SUM(SUM(SUM($HO301,$HQ301)*FctrChngDts!$B$11),SUM(SUM($HP301,$HR301)*FctrChngDts!$C$11))-$AJ301),IF(AND($Z301=\"Summer\",$AK301=\"SSP2P3\",$AJ301=TRUE,$HF301=TRUE),SUM(SUM(SUM(SUM($HI301,$HK301)*FctrChngDts!$B$10), SUM(SUM($HJ301,$HL301)*FctrChngDts!$B$10)),SUM(SUM(SUM($HO301,$HQ301)*FctrChngDts!$B$12),SUM(SUM($HP301,$HR301)*FctrChngDts!$C$12))-$AJ301),0))))))))))))))))))))))))))))))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($AK301=\"FSP1\",$AH301=TRUE,SUM(SUM(SUM($AI301*FctrChngDts!$B$13)*I301),$AR301)>$AD301),$AD301,IF(AND($AK301=\"FSP1\",$AH301=TRUE,SUM(SUM(SUM($AI301*FctrChngDts!$B$13)*$I301),$AR301)<=$AD301),SUM(SUM(SUM($AI301*FctrChngDts!$B$13)*$I301),$AR301),IF(AND($Z301=\"Summer\",$AK301=\"SSP1\",$AH301=TRUE,SUM(SUM(SUM(SUM($I301,$J301)*SUM($AI301*FctrChngDts!$B$13))*$AF301),$AR301)>$AD301),$AD301,IF(AND($Z301=\"Summer\",$AK301=\"SSP1\",$AH301=TRUE,SUM(SUM(SUM(SUM($I301,$J301)*SUM($AI301*FctrChngDts!$B$13))*$AF301),$AR301)<=$AD301),SUM(SUM(SUM(SUM($I301,$J301)*SUM($AI301*FctrChngDts!$B$13))*$AF301),$AR301),IF(AND($Z301=\"Winter\",$AK301=\"SSP1\",$AH301=TRUE,SUM(SUM(SUM(SUM($I301,$J301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AU301:$AW301)),$AR301)>$AD301),$AD301,IF(AND($Z301=\"Winter\",$AK301=\"SSP1\",$AH301=TRUE,SUM(SUM(SUM(SUM($I301,$J301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AU301:$AW301)),$AR301)<=$AD301),SUM(SUM(SUM(SUM($I301,$J301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AU301:$AW301)),$AR301),IF(AND($AK301=\"FSP1P2\",$AH301=TRUE,SUM(SUM(SUM(SUM($I301,$K301)*SUM($AI301*FctrChngDts!$B$13))*$AF301),$AR301)>$AD301),$AD301,IF(AND($AK301=\"FSP1P2\",$AH301=TRUE,SUM(SUM(SUM(SUM($I301,$K301)*SUM($AI301*FctrChngDts!$B$13))*$AF301),$AR301)<=$AD301),SUM(SUM(SUM(SUM($I301,$K301)*SUM($AI301*FctrChngDts!$B$13))*$AF301),$AR301),IF(AND($Z301=\"Summer\",$AK301=\"SSP1P2\",$AH301=TRUE,SUM(SUM(SUM(SUM($I301,$K301,$J301,$L301)*SUM($AI301*FctrChngDts!$B$13))*$AF301),$AR301)>$AD301),$AD301,IF(AND($Z301=\"Summer\",$AK301=\"SSP1P2\",$AH301=TRUE,SUM(SUM(SUM(SUM($I301,$K301,$J301,$L301)*SUM($AI301*FctrChngDts!$B$13))*$AF301),$AR301)<=$AD301),SUM(SUM(SUM(SUM($I301,$K301,$J301,$L301)*SUM($AI301*FctrChngDts!$B$13))*$AF301),$AR301),IF(AND($Z301=\"Winter\",$AK301=\"SSP1P2\",$AH301=TRUE,SUM(SUM(SUM(SUM($I301,$K301,$J301,$L301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AU301:$AW301)),$AR301)>$AD301),$AD301,IF(AND($Z301=\"Winter\",$AK301=\"SSP1P2\",$AH301=TRUE,SUM(SUM(SUM(SUM($I301,$K301,$J301,$L301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AU301:$AW301)),$AR301)<=$AD301),MIN($AD301,SUM($AL301,SUM(SUM(SUM(SUM($I301,$K301,$J301,$L301)*SUM($AI301*FctrChngDts!$B$13))*$AF301)))),IF(AND($AK301=\"FSP2\",$AH301=TRUE,SUM(SUM(SUM($AI301*FctrChngDts!$B$13)*$K301),$AR301)>$AD301),$AD301,IF(AND($AK301=\"FSP2\",$AH301=TRUE,SUM(SUM(SUM($AI301*FctrChngDts!$B$13)*$K301),$AR301)<=$AD301),SUM(SUM(SUM($AI301*FctrChngDts!$B$13)*$K301),$AR301),IF(AND($Z301=\"Summer\",$AK301=\"SSP2\",$AH301=TRUE,SUM(SUM(SUM(SUM($K301,$L301)*SUM($AI301*FctrChngDts!$B$13))*$AF301),$AR301)>$AD301),$AD301,IF(AND($Z301=\"Summer\",$AK301=\"SSP2\",$AH301=TRUE,SUM(SUM(SUM(SUM($K301,$L301)*SUM($AI301*FctrChngDts!$B$13))*$AF301),$AR301)<=$AD301),SUM(SUM(SUM(SUM($K301,$L301)*SUM($AI301*FctrChngDts!$B$13))*$AF301),$AR301),IF(AND($Z301=\"Winter\",$AK301=\"SSP2\",$AH301=TRUE,SUM(SUM(SUM(SUM($K301,$L301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AU301:$AW301)),$AR301)>$AD301),$AD301,IF(AND($Z301=\"Winter\",$AK301=\"SSP2\",$AH301=TRUE,SUM(SUM(SUM(SUM($K301,$L301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AU301:$AW301)),$AR301)<=$AD301),SUM(SUM(SUM(SUM($K301,$L301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AU301:$AW301)),$AR301),IF(AND($AK301=\"FSP2P3\",$AH301=TRUE,SUM(SUM(SUM(SUM($K301,$M301)*SUM($AI301*FctrChngDts!$B$13))*$AF301),$AR301)>$AD301),$AD301,IF(AND($AK301=\"FSP2P3\",$AH301=TRUE,SUM(SUM(SUM(SUM($K301,$M301)*SUM($AI301*FctrChngDts!$B$13))*$AF301),$AR301)<=$AD301),SUM(SUM(SUM(SUM($K301,$M301)*SUM($AI301*FctrChngDts!$B$13))*$AF301),$AR301),IF(AND($Z301=\"Summer\",$AK301=\"SSP2P3\",$AH301=TRUE,SUM(SUM(SUM(SUM($K301,$L301,$M301,$N301)*SUM($AI301*FctrChngDts!$B$13))*$AF301),$AR301)>$AD301),$AD301,IF(AND($Z301=\"Summer\",$AK301=\"SSP2P3\",$AH301=TRUE,SUM(SUM(SUM(SUM($K301,$L301,$M301,$N301)*SUM($AI301*FctrChngDts!$B$13))*$AF301),$AR301)<=$AD301),SUM(SUM(SUM(SUM($K301,$L301,$M301,$N301)*SUM($AI301*FctrChngDts!$B$13))*$AF301),$AR301),IF(AND($Z301=\"Winter\",$AK301=\"SSP2P3\",$AH301=TRUE,SUM(SUM(SUM(SUM($K301,$L301,$M301,$N301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AU301:$AW301)),$AR301)>$AD301),$AD301,IF(AND($Z301=\"Winter\",$AK301=\"SSP2P3\",$AH301=TRUE,SUM(SUM(SUM(SUM($K301,$L301,$M301,$N301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AU301:$AW301)),$AR301)<=$AD301),SUM(SUM(SUM(SUM($K301,$L301,$M301,$N301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AU301:$AW301)),$AR301),IF(AND($AK301=\"FSP3\",$AH301=TRUE,SUM(SUM(SUM($AI301*FctrChngDts!$B$13)*$M301),$AR301)>$AD301),$AD301,IF(AND($AK301=\"FSP3\",$AH301=TRUE,SUM(SUM(SUM($AI301*FctrChngDts!$B$13)*$M301),$AR301)<=$AD301),SUM(SUM(SUM($AI301*FctrChngDts!$B$13)*$M301),$AR301),IF(AND($Z301=\"Summer\",$AK301=\"SSP3\",$AH301=TRUE,SUM(SUM(SUM(SUM($M301,$N301)*SUM($AI301*FctrChngDts!$B$13))*$AF301),$AR301)>$AD301),$AD301,IF(AND($Z301=\"Summer\",$AK301=\"SSP3\",$AH301=TRUE,SUM(SUM(SUM(SUM($M301,$N301)*SUM($AI301*FctrChngDts!$B$13))*$AF301),$AR301)<=$AD301),SUM(SUM(SUM(SUM($M301,$N301)*SUM($AI301*FctrChngDts!$B$13))*$AF301),$AR301),IF(AND($Z301=\"Winter\",$AK301=\"SSP3\",$AH301=TRUE,SUM(SUM(SUM(SUM($M301,$N301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AU301:$AW301)),$AR301)>$AD301),$AD301,IF(AND($Z301=\"Winter\",$AK301=\"SSP3\",$AH301=TRUE,SUM(SUM(SUM(SUM($M301,$N301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AU301:$AW301)),$AR301)<=$AD301),SUM(SUM(SUM(SUM($M301,$N301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AU301:$AW301)),$AR301),0)))))))))))))))))))))))))))))),2)","v":0},0,0,{"$f":"ROUND(IF(AND($AK301=\"FWP1\",$AH301=TRUE,SUM(SUM(SUM($AI301*FctrChngDts!$B$13)*$J301),$AU301)>$AE301),$AE301,IF(AND($AK301=\"FWP1\",$AH301=TRUE,SUM(SUM(SUM($AI301*FctrChngDts!$B$13)*$J301),$AU301)<=$AE301),SUM(SUM(SUM($AI301*FctrChngDts!$B$13)*$J301),$AU301),IF(AND($Z301=\"Winter\",$AK301=\"SSP1\",$AH301=TRUE,SUM(SUM(SUM(SUM($I301,$J301)*SUM($AI301*FctrChngDts!$B$13))*$AG301),$AU301)>$AE301),$AE301,IF(AND($Z301=\"Winter\",$AK301=\"SSP1\",$AH301=TRUE,SUM(SUM(SUM(SUM($I301,$J301)*SUM($AI301*FctrChngDts!$B$13))*$AG301),$AU301)<=$AE301),SUM(SUM(SUM(SUM($I301,$J301)*SUM($AI301*FctrChngDts!$B$13))*$AG301),$AU301),IF(AND($Z301=\"Summer\",$AK301=\"SSP1\",$AH301=TRUE,SUM(SUM(SUM(SUM($I301,$J301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AR301:$AT301)),$AU301)>$AE301),$AE301,IF(AND($Z301=\"Summer\",$AK301=\"SSP1\",$AH301=TRUE,SUM(SUM(SUM(SUM($I301,$J301)*SUM($AI301*FctrChngDts!$B$13))- SUM($AR301:$AT301)),$AU301)<=$AE301),SUM(SUM(SUM(SUM($I301,$J301)*SUM($AI301*FctrChngDts!$B$13))- SUM($AR301:$AT301)),$AU301),IF(AND($AK301=\"FWP1P2\",$AH301=TRUE,SUM(SUM(SUM(SUM($J301,$L301)*SUM($AI301*FctrChngDts!$B$13))*$AG301),$AU301)>$AE301),$AE301,IF(AND($AK301=\"FWP1P2\",$AH301=TRUE,SUM(SUM(SUM(SUM($J301,$L301)*SUM($AI301*FctrChngDts!$B$13))*$AG301),$AU301)<=$AE301),SUM(SUM(SUM(SUM($J301,$L301)*SUM($AI301*FctrChngDts!$B$13))*$AG301),$AU301),IF(AND($Z301=\"Winter\",$AK301=\"SSP1P2\",$AH301=TRUE,SUM(SUM(SUM(SUM($I301,$K301,$J301,$L301)*SUM($AI301*FctrChngDts!$B$13))*$AG301),$AU301)>$AE301),$AE301,IF(AND($Z301=\"Winter\",$AK301=\"SSP1P2\",$AH301=TRUE,SUM(SUM(SUM(SUM($I301,$K301,$J301,$L301)*SUM($AI301*FctrChngDts!$B$13))*$AG301),$AU301)<=$AE301),SUM(SUM(SUM(SUM($I301,$K301,$J301,$L301)*SUM($AI301*FctrChngDts!$B$13))*$AG301),$AU301),IF(AND($Z301=\"Summer\",$AK301=\"SSP1P2\",$AH301=TRUE,SUM(SUM(SUM(SUM($I301,$K301,$J301,$L301)*SUM($AI301*FctrChngDts!$B$13))- SUM($AR301:$AT301)),$AU301)>$AE301),$AE301,IF(AND($Z301=\"Summer\",$AK301=\"SSP1P2\",$AH301=TRUE,SUM(SUM(SUM(SUM($I301,$K301,$J301,$L301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AR301:$AT301)),$AU301)<=$AE301),SUM(SUM(SUM(SUM($I301,$K301,$J301,$L301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AR301:$AT301)),$AU301),IF(AND($AK301=\"FWP2\",$AH301=TRUE,SUM(SUM(SUM($AI301*FctrChngDts!$B$13)*$L301),$AU301)>$AE301),$AE301,IF(AND($AK301=\"FWP2\",$AH301=TRUE,SUM(SUM(SUM($AI301*FctrChngDts!$B$13)*$L301),$AU301)<=$AE301),SUM(SUM(SUM($AI301*FctrChngDts!$B$13)*$L301),$AU301),IF(AND($Z301=\"Winter\",$AK301=\"SSP2\",$AH301=TRUE,SUM(SUM(SUM(SUM($K301,$L301)*SUM($AI301*FctrChngDts!$B$13))*$AG301),$AU301)>$AE301),$AE301,IF(AND($Z301=\"Winter\",$AK301=\"SSP2\",$AH301=TRUE,SUM(SUM(SUM(SUM($K301,$L301)*SUM($AI301*FctrChngDts!$B$13))*$AG301),$AU301)<=$AE301),SUM(SUM(SUM(SUM($K301,$L301)*SUM($AI301*FctrChngDts!$B$13))*$AG301),$AU301),IF(AND($Z301=\"Summer\",$AK301=\"SSP2\",$AH301=TRUE,SUM(SUM(SUM(SUM($K301,$L301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AR301:$AT301)),$AU301)>$AE301),$AE301,IF(AND($Z301=\"Summer\",$AK301=\"SSP2\",$AH301=TRUE,SUM(SUM(SUM(SUM($K301,$L301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AR301:$AT301)),$AU301)<=$AE301),SUM(SUM(SUM(SUM($K301,$L301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AR301:$AT301)),$AU301),IF(AND($AK301=\"FWP2P3\",$AH301=TRUE,SUM(SUM(SUM(SUM($L301,$N301)*SUM($AI301*FctrChngDts!$B$13))*$AG301),$AU301)>$AE301),$AE301,IF(AND($AK301=\"FWP2P3\",$AH301=TRUE,SUM(SUM(SUM(SUM($L301,$N301)*SUM($AI301*FctrChngDts!$B$13))*$AG301),$AU301)<=$AE301),SUM(SUM(SUM(SUM($L301,$N301)*SUM($AI301*FctrChngDts!$B$13))*$AG301),$AU301),IF(AND($Z301=\"Winter\",$AK301=\"SSP2P3\",$AH301=TRUE,SUM(SUM(SUM(SUM($K301,$L301,$M301,$N301)*SUM($AI301*FctrChngDts!$B$13))*$AG301),$AU301)>$AE301),$AE301,IF(AND($Z301=\"Winter\",$AK301=\"SSP2P3\",$AH301=TRUE,SUM(SUM(SUM(SUM($K301,$L301,$M301,$N301)*SUM($AI301*FctrChngDts!$B$13))*$AG301),$AU301)<=$AE301),SUM(SUM(SUM(SUM($K301,$L301,$M301,$N301)*SUM($AI301*FctrChngDts!$B$13))*$AG301),$AU301),IF(AND($Z301=\"Summer\",$AK301=\"SSP2P3\",$AH301=TRUE,SUM(SUM(SUM(SUM($K301,$L301,$M301,$N301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AR301:$AT301)),$AU301)>$AE301),$AE301,IF(AND($Z301=\"Summer\",$AK301=\"SSP2P3\",$AH301=TRUE,SUM(SUM(SUM(SUM($K301,$L301,$M301,$N301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AR301:$AT301)),$AU301)<=$AE301),SUM(SUM(SUM(SUM($K301,$L301,$M301,$N301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AR301:$AT301)),$AU301),IF(AND($AK301=\"FWP3\",$AH301=TRUE,SUM(SUM(SUM($AI301*FctrChngDts!$B$13)*$N301),$AU301)>$AE301),$AE301,IF(AND($AK301=\"FWP3\",$AH301=TRUE,SUM(SUM(SUM($AI301*FctrChngDts!$B$13)*$N301),$AU301)<=$AE301),SUM(SUM(SUM($AI301*FctrChngDts!$B$13)*$N301),$AU301),IF(AND($Z301=\"Winter\",$AK301=\"SSP3\",$AH301=TRUE,SUM(SUM(SUM(SUM($M301,$N301)*SUM($AI301*FctrChngDts!$B$13))*$AG301),$AU301)>$AE301),$AE301,IF(AND($Z301=\"Winter\",$AK301=\"SSP3\",$AH301=TRUE,SUM(SUM(SUM(SUM($M301,$N301)*SUM($AI301*FctrChngDts!$B$13))*$AG301),$AU301)<=$AE301),SUM(SUM(SUM(SUM($M301,$N301)*SUM($AI301*FctrChngDts!$B$13))*$AG301),$AU301),IF(AND($Z301=\"Summer\",$AK301=\"SSP3\",$AH301=TRUE,SUM(SUM(SUM(SUM($M301,$N301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AR301:$AT301)),$AU301)>$AE301),$AE301,IF(AND($Z301=\"Summer\",$AK301=\"SSP3\",$AH301=TRUE,SUM(SUM(SUM(SUM($M301,$N301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AR301:$AT301)),$AU301)<=$AE301),SUM(SUM(SUM(SUM($M301,$N301)*SUM($AI301*FctrChngDts!$B$13))-SUM($AR301:$AT301)),$AU301),0)))))))))))))))))))))))))))))),2)","v":0},0,0,0,{"$f":"IF(AND($I301>0,$AH301=FALSE),SUM($AR301*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I301>0,$AH301=TRUE),SUM($AX301*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I301>0,$AH301=FALSE),SUM($AS301*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I301>0,$AH301=TRUE),SUM($AY301*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($I301>0,$AH301=FALSE),SUM($AT301*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($I301>0,$AH301=TRUE),SUM($AZ301*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J301>0,$AH301=FALSE),SUM($AU301*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J301>0,$AH301=TRUE),SUM($BA301*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J301>0,$AH301=FALSE),SUM($AV301*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J301>0,$AH301=TRUE),SUM($BB301*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($J301>0,$AH301=FALSE),SUM($AW301*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),IF(AND($J301>0,$AH301=TRUE),SUM($BC301*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K301>0,$AH301=FALSE),SUM($AR301*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K301>0,$AH301=TRUE),SUM($AX301*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K301>0,$AH301=FALSE),SUM($AS301*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K301>0,$AH301=TRUE),SUM($AY301*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($K301>0,$AH301=FALSE),SUM($AT301*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($K301>0,$AH301=TRUE),SUM($AZ301*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L301>0,$AH301=FALSE),SUM($AU301*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L301>0,$AH301=TRUE),SUM($BA301*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L301>0,$AH301=FALSE),SUM($AV301*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L301>0,$AH301=TRUE),SUM($BB301*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($L301>0,$AH301=FALSE),SUM($AW301*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),IF(AND($L301>0,$AH301=TRUE),SUM($BC301*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M301>0,$AH301=FALSE),SUM($AR301*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M301>0,$AH301=TRUE),SUM($AX301*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M301>0,$AH301=FALSE),SUM($AS301*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M301>0,$AH301=TRUE),SUM($AY301*VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($M301>0,$AH301=FALSE),SUM($AT301*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($M301>0,$AH301=TRUE),SUM($AZ301*VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N301>0,$AH301=FALSE),SUM($AU301*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N301>0,$AH301=TRUE),SUM($BA301*VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N301>0,$AH301=FALSE),SUM($AV301*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N301>0,$AH301=TRUE),SUM($BB301*VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"IF(AND($N301>0,$AH301=FALSE),SUM($AW301*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),IF(AND($N301>0,$AH301=TRUE),SUM($BC301*VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)),0))","v":0},{"$f":"ROUND(IF($I301=0,0,IF(AND($I301>0,$K301>0,$AH301=FALSE),SUM($AR301/$P301*$I301),IF(AND($I301>0,$K301=0,$AH301=FALSE),$AR301,IF(AND($I301>0,$K301>0,$AH301=TRUE),ROUND(MIN($HU301,SUM(SUM($I301,$K301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA301,SUM(SUM($I301,$K301)*(FctrChngDts!$B$13)*$AI301)*$IA301)),0),IF(AND($I301>0,$K301=0,$AH301=TRUE),$AX301))))),0)","v":0},{"$f":"ROUND(IF($I301=0,0,IF(AND($I301>0,$K301>0,$AH301=FALSE),SUM($AS301/$P301*$I301),IF(AND($I301>0,$K301=0,$AH301=FALSE),$AS301,IF(AND($I301>0,$K301>0,$AH301=TRUE),ROUND(MIN(SUM($HU301-$BW301),SUM(SUM($I301,$K301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA301)*3),0),IF(AND($I301>0,$K301=0,$AH301=TRUE),$AY301))))),0)","v":0},0,{"$f":"IF($J301=0,0,IF(AND($J301>0,$L301=0,$N301=0,$AH301=FALSE,$AJ301=FALSE),ROUND(MIN($HX301,SUM($AU301,$BA301)),0),IF(AND($J301>0,$L301=0,$N301=0,$AH301=TRUE,$AJ301=FALSE),ROUND(MIN($HX301,SUM($AU301,SUM($J301*$AI301*FctrChngDts!$B$13))),0),IF(AND($J301>0,$L301>0,$N301=0,$AH301=FALSE,$AJ301=FALSE),ROUND(MIN($HX301,SUM(SUM($J301,$L301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA301,SUM(SUM($J301,$L301)*(FctrChngDts!$B$13)*$AI301)*$IA301)),0),IF(AND($J301>0,$L301>0,$N301=0,$AH301=TRUE,$AJ301=FALSE),ROUND(MIN($HX301,SUM(SUM(SUM(SUM($J301,$L301)*FctrChngDts!$C$11*$IA301),SUM(SUM($J301,$L301)*SUM(FctrChngDts!$B$13*$AI301)*$IA301)))),0),IF(AND($J301>0,$L301=0,$N301=0,$AH301=FALSE,$AJ301=TRUE),ROUND(MIN($HX301,SUM($AU301,$BA301)),0),IF(AND($J301>0,$L301=0,$N301=0,$AH301=TRUE,$AJ301=TRUE),ROUND(MIN($HX301,SUM($AU301,SUM($J301*$AI301*FctrChngDts!$B$13))),0),IF(AND($J301>0,$L301>0,$N301=0,$AH301=FALSE,$AJ301=TRUE),ROUND(MIN($HX301,SUM(SUM($J301,$L301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA301,SUM(SUM($J301,$L301)*(FctrChngDts!$B$13)*$AI301)*$IA301)),0),IF(AND($J301>0,$L301>0,$N301=0,$AH301=TRUE,$AJ301=TRUE),ROUND(MIN($HX301,SUM(SUM(SUM(SUM($J301,$L301)*FctrChngDts!$C$12*$IA301),SUM(SUM($J301,$L301)*SUM(FctrChngDts!$B$13*$AI301)*$IA301)))),0))))))))))","v":0},{"$f":"IF($J301=0,0,IF(AND($J301>0,$L301=0,$N301=0,$AH301=FALSE,$AJ301=FALSE),ROUND(MIN(SUM($HX301-$BZ301),SUM($AU301*3)),0),IF(AND($J301>0,$L301=0,$N301=0,$AH301=TRUE,$AJ301=FALSE),ROUND(MIN(SUM($HX301-$BZ301),SUM(SUM($J301,$L301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA301)*3),0),IF(AND($J301>0,$L301>0,$N301=0,$AH301=FALSE,$AJ301=FALSE),ROUND(MIN(SUM($HX301-$BZ301),SUM(SUM($J301,$L301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA301)*3),0),IF(AND($J301>0,$L301>0,$N301=0,$AH301=TRUE,$AJ301=FALSE),ROUND(MIN(SUM($HX301-$BZ301),SUM(SUM($J301,$L301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA301)*3),0),IF(AND($J301>0,$L301=0,$N301=0,$AH301=FALSE,$AJ301=TRUE),ROUND(MIN(SUM($HX301-$BZ301),SUM($AU301*3)),0),IF(AND($J301>0,$L301=0,$N301=0,$AH301=TRUE,$AJ301=TRUE),ROUND(MIN(SUM($HX301-$BZ301),SUM(SUM($J301,$L301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA301)*3),0),IF(AND($J301>0,$L301>0,$N301=0,$AH301=FALSE,$AJ301=TRUE),ROUND(MIN(SUM($HX301-$BZ301),SUM(SUM($J301,$L301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA301)*3),0),IF(AND($J301>0,$L301>0,$N301=0,$AH301=TRUE,$AJ301=TRUE),ROUND(MIN(SUM($HX301-$BZ301),SUM(SUM($J301,$L301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IA301)*3),0))))))))))","v":0},0,{"$f":"ROUND(IF($K301=0,0,IF(AND($I301>0,$K301>0,$M301=0,$AH301=FALSE),SUM($AR301-$BW301),IF(AND($I301=0,$K301>0,$M301>0,$AH301=FALSE),SUM($AR301/$P301*$K301),IF(AND($I301=0,$K301>0,$M301=0,$AH301=FALSE),$AR301,IF($K301=0,0,IF(AND($I301>0,$K301>0,$M301=0,$AH301=TRUE),ROUND(MIN($HV301,SUM(SUM($I301,$K301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB301,SUM(SUM($I301,$K301)*(FctrChngDts!$B$13)*$AI301)*$IB301)),0),IF(AND($I301=0,$K301>0,$M301>0,$AH301=TRUE),ROUND(MIN($HV301,SUM(SUM($I301,$K301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB301,SUM(SUM($I301,$K301)*(FctrChngDts!$B$13)*$AI301)*$IB301)),0),IF(AND($I301=0,$K301>0,$M301=0,$AH301=TRUE),$AX301)))))))),0)","v":0},{"$f":"ROUND(IF($K301=0,0,IF(AND($I301>0,$K301>0,$M301=0,$AH301=FALSE),SUM($AS301-$BX301),IF(AND($I301=0,$K301>0,$M301>0,$AH301=FALSE),SUM($AS301/$P301*$K301),IF(AND($I301=0,$K301>0,$M301=0,$AH301=FALSE),$AS301,IF($K301=0,0,IF(AND($I301>0,$K301>0,$M301=0,$AH301=TRUE),ROUND(MIN(SUM($HV301-$BW301),SUM(SUM($I301,$K301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB301)*3),0),IF(AND($I301=0,$K301>0,$M301>0,$AH301=TRUE),ROUND(MIN(SUM($HV301-$BW301),SUM(SUM($I301,$K301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB301)*3),0),IF(AND($I301=0,$K301>0,$M301=0,$AH301=TRUE),$AY301)))))))),0)","v":0},0,{"$f":"IF($L301=0,0,IF(AND($J301>0,$L301>0,$N301=0,$AH301=FALSE,$AJ301=FALSE),ROUND(MIN($HY301,SUM(SUM($J301,$L301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB301,SUM(SUM($J301,$L301)*(FctrChngDts!$B$13)*$AI301)*$IB301)),0),IF(AND($J301>0,$L301>0,$N301=0,$AH301=TRUE,$AJ301=FALSE),ROUND(MIN($HY301,SUM(SUM(SUM(SUM($J301,$L301)*FctrChngDts!$C$11*$IB301),SUM(SUM($J301,$L301)*SUM(FctrChngDts!$B$13*$AI301)*$IB301)))),0),IF(AND($J301=0,$L301>0,$N301=0,$AH301=FALSE,$AJ301=FALSE),ROUND(MIN($HY301,SUM($L301*FctrChngDts!$C$11)),0),IF(AND($J301=0,$L301>0,$N301=0,$AH301=TRUE,$AJ301=FALSE),ROUND(MIN($HY301,SUM(SUM(SUM(SUM($J301,$L301)*FctrChngDts!$C$11*$IB301),SUM(SUM($J301,$L301)*SUM(FctrChngDts!$B$13*$AI301)*$IB301)))),0),IF(AND($J301>0,$L301>0,$N301=0,$AH301=FALSE,$AJ301=TRUE),ROUND(MIN($HY301,SUM(SUM($J301,$L301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB301,SUM(SUM($J301,$L301)*(FctrChngDts!$B$13)*$AI301)*$IB301)),0),IF(AND($J301>0,$L301>0,$N301=0,$AH301=TRUE,$AJ301=TRUE),ROUND(MIN($HY301,SUM(SUM(SUM(SUM($J301,$L301)*FctrChngDts!$C$12*$IB301),SUM(SUM($J301,$L301)*SUM(FctrChngDts!$B$13*$AI301)*$IB301)))),0),IF(AND($J301=0,$L301>0,$N301=0,$AH301=FALSE,$AJ301=TRUE),ROUND(MIN($HY301,SUM($L301*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11))),0),IF(AND($J301=0,$L301>0,$N301=0,$AH301=TRUE,$AJ301=TRUE),ROUND(MIN($HY301,SUM(SUM(SUM(SUM($J301,$L301)*FctrChngDts!$C$12*$IB301),SUM(SUM($J301,$L301)*SUM(FctrChngDts!$B$13*$AI301)*$IB301)))),0))))))))))","v":0},{"$f":"IF($L301=0,0,IF(AND($J301>0,$L301>0,$N301=0,$AH301=FALSE,$AJ301=FALSE),ROUND(MIN(SUM($HY301-$CF301),SUM(SUM($J301,$L301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB301)*3),0),IF(AND($J301>0,$L301>0,$N301=0,$AH301=TRUE,$AJ301=FALSE),ROUND(MIN(SUM($HY301-$CF301),SUM(SUM($J301,$L301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB301)*3),0),IF(AND($J301=0,$L301>0,$N301=0,$AH301=FALSE,$AJ301=FALSE),ROUND(MIN(SUM($HY301-$CF301),SUM($AU301*3)),0),IF(AND($J301=0,$L301>0,$N301=0,$AH301=TRUE,$AJ301=FALSE),ROUND(MIN(SUM($HY301-$CF301),SUM(SUM($J301,$L301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB301)*3),0),IF(AND($J301>0,$L301>0,$N301=0,$AH301=FALSE,$AJ301=TRUE),ROUND(MIN(SUM($HY301-$CF301),SUM(SUM($J301,$L301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB301)*3),0),IF(AND($J301>0,$L301>0,$N301=0,$AH301=TRUE,$AJ301=TRUE),ROUND(MIN(SUM($HY301-$CF301),SUM(SUM($J301,$L301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB301)*3),0),IF(AND($J301=0,$L301>0,$N301=0,$AH301=FALSE,$AJ301=TRUE),ROUND(MIN(SUM($HY301-$CF301),SUM($AU301*3)),0),IF(AND($J301=0,$L301>0,$N301=0,$AH301=TRUE,$AJ301=TRUE),ROUND(MIN(SUM($HY301-$CF301),SUM(SUM($J301,$L301)*IF($AJ301=TRUE,FctrChngDts!$C$12,FctrChngDts!$C$11)*$IB301)*3),0))))))))))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND($S301>0,Account!$AG$2=TRUE,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH301=FALSE),SUM(Usage!$BW301:$CB301)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"ROUND(IF(AND($V301>0,Account!$AG$2=TRUE,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH301=FALSE),SUM(Usage!$CC301:$CH301)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),0),2)","v":0},{"$f":"IF(AND($Y301>0,Account!$AG$2=TRUE,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",Usage!$AH301=FALSE),SUM(Usage!$CI301:$CN301)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),0)","v":0},{"$f":"ROUND(IF(OR($AH301=TRUE,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$S301),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$S301)),2)","v":0},{"$f":"ROUND(IF(OR($AH301=TRUE,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$V301),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$V301)),2)","v":0},{"$f":"IF(OR($AH301=TRUE,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr3!$Q:$AI,5,FALSE)*$Y301),SUM(VLOOKUP(\"EL01MINM\",Fctr3!$Q:$AI,5,FALSE)*$Y301))","v":0},{"$f":"ROUND(IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))*$BW301),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)*$BW301)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))*$BX301),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)*$BX301)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))*$BY301),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)*$BY301)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))*$BZ301),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)*$BZ301)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))*$CA301),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)*$CA301)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))*$CB301),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)*$CB301)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)*$S301),2)","v":0},0,0,{"$f":"ROUND(IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))*$CC301),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)*$CC301)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))*$CD301),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)*$CD301)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))*$CE301),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)*$CE301)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))*$CF301),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)*$CF301)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))*$CG301),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)*$CG301)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))*$CH301),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)*$CH301)),2)","v":0},{"$f":"ROUND(SUM(VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)*$V301),2)","v":0},0,0,{"$f":"IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE))*$CI301),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)*$CI301))","v":0},{"$f":"IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE))*$CJ301),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)*$CJ301))","v":0},{"$f":"IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE))*$CK301),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)*$CK301))","v":0},{"$f":"IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE))*$CL301),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)*$CL301))","v":0},{"$f":"IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE))*$CM301),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)*$CM301))","v":0},{"$f":"IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE))*$CN301),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)*$CN301))","v":0},{"$f":"SUM(VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)*$Y301)","v":0},0,0,0,0,{"$f":"IF($DW301>IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM($DV301*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM($DV301*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))))),SUM($DW301-IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",ROUND(SUM($DV301*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2),IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-FERA\",ROUND(SUM($DV301*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2)))),IF($DV301<$DW301,SUM($DW301-$DV301),0))","v":0},{"$f":"IF(OR(AND($D301<=FctrChngDts!$B$14,Usage!$E301>FctrChngDts!$B$14),AND(Usage!$D301<=FctrChngDts!$C$14,Usage!$E301>FctrChngDts!$C$14)),VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE),0)","v":0},0,{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))*$BW301),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))*$BX301),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))*$BY301),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))*$BZ301),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))*$CA301),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))*$CB301),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))*$CC301),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))*$CD301),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))*$CE301),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))*$CF301),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))*$CG301),2)","v":0},{"$f":"ROUND(SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))*$CH301),2)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE))*$CI301)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE))*$CJ301)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE))*$CK301)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE))*$CL301)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE))*$CM301)","v":0},{"$f":"SUM(SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE))*$CN301)","v":0},0,{"$f":"IF(AND($S301>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E301<>\"D-CARE\",Tenant!$F301=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($ET301=TRUE,$S301>0,$V301=0),SUM(SUM($BW301:$CB301)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET301=TRUE,$S301>0,$V301>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW301:$CB301)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),IF(AND($ET301=TRUE,$S301>0,$V301>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($BW301:$CB301)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S301>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($S301>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($S301>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($EV301=TRUE,$S301>0,$V301=0),SUM(SUM($BW301:$CB301)*'CRS1'!$P$2),IF(AND($EV301=TRUE,$S301>0,$V301>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($BW301:$CB301)*'CRS1'!$P$2),IF(AND($EV301=TRUE,$S301>0,$V301>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($BW301:$CB301)*'CRS1'!$P$2),0))),2)","v":0},{"$f":"IF(AND($S301>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($EX301=TRUE,$S301>0,$V301=0),SUM(SUM($BW301:$CB301)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX301=TRUE,$S301>0,$V301>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW301:$CB301)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),IF(AND($EX301=TRUE,$S301>0,$V301>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($BW301:$CB301)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)),0))),2)","v":0},{"$f":"IF(AND($S301>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EZ301=TRUE,$S301>0),SUM(SUM($BW301:$CB301)*Account!$T$2),0)","v":0},{"$f":"IF(AND($V301>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E301<>\"D-CARE\",Tenant!$F301=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FB301=TRUE,$S301>0,$V301>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC301:$CH301)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB301=TRUE,$S301>0,$V301>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),SUM(SUM($CC301:$CH301)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB301=TRUE,$V301>0,$Y301>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC301:$CH301)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB301=TRUE,$V301>0,$Y301>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CC301:$CH301)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),IF(AND($FB301=TRUE,$S301=0,$V301>0,$Y301=0),SUM(SUM($CC301:$CH301)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V301>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($V301>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($V301>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"ROUND(IF(AND($FD301=TRUE,$S301>0,$V301>0,'CRS1'!$P$2='CRS2'!$P$2),SUM(SUM($CC301:$CH301)*'CRS2'!$P$2),IF(AND($FD301=TRUE,$S301>0,$V301>0,'CRS1'!$P$2<>'CRS2'!$P$2),SUM(SUM($CC301:$CH301)*'CRS2'!$P$2),IF(AND($FD301=TRUE,$V301>0,$Y301>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CC301:$CH301)*'CRS2'!$P$2),IF(AND($FD301=TRUE,$V301>0,$Y301>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CC301:$CH301)*'CRS2'!$P$2),IF(AND($FD301=TRUE,$S301=0,$V301>0,$Y301=0),SUM(SUM($CC301:$CH301)*'CRS2'!$P$2),0))))),2)","v":0},{"$f":"IF(AND($V301>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF(AND($FF301=TRUE,$S301>0,$V301>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC301:$CH301)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF301=TRUE,$S301>0,$V301>0,VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),SUM(SUM($CC301:$CH301)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF301=TRUE,$V301>0,$Y301>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC301:$CH301)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF301=TRUE,$V301>0,$Y301>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CC301:$CH301)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),IF(AND($FF301=TRUE,$S301=0,$V301>0,$Y301=0),SUM(SUM($CC301:$CH301)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)),0))))),2)","v":0},{"$f":"IF(AND($V301>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH301=TRUE,$V301>0),SUM(SUM($CC301:$CH301)*Account!$T$2),0)","v":0},{"$f":"IF(AND($Y301>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E301<>\"D-CARE\",Tenant!$F301=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FJ301=TRUE,$V301=0,$Y301>0),SUM(SUM($CI301:$CN301)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ301=TRUE,$V301>0,$Y301>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI301:$CN301)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),IF(AND($FJ301=TRUE,$V301>0,$Y301>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),SUM(SUM($CI301:$CN301)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE)),0)))","v":0},{"$f":"IF(AND($Y301>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($Y301>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($Y301>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,FALSE)))","v":false},{"$f":"IF(AND($FL301=TRUE,$V301=0,$Y301>0),SUM(SUM($CI301:$CN301)*'CRS3'!$P$2),IF(AND($FL301=TRUE,$V301>0,$Y301>0,'CRS2'!$P$2='CRS3'!$P$2),SUM(SUM($CI301:$CN301)*'CRS3'!$P$2),IF(AND($FL301=TRUE,$V301>0,$Y301>0,'CRS2'!$P$2<>'CRS3'!$P$2),SUM(SUM($CI301:$CN301)*'CRS3'!$P$2),0)))","v":0},{"$f":"IF(AND($Y301>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FN301=TRUE,$V301=0,$Y301>0),SUM(SUM($CI301:$CN301)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN301=TRUE,$V301>0,$Y301>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)=VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI301:$CN301)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),IF(AND($FN301=TRUE,$V301>0,$Y301>0,VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE)<>VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),SUM(SUM($CI301:$CN301)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE)),0)))","v":0},{"$f":"IF(AND($Y301>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP301=TRUE,$Y301>0),SUM(SUM($CI301:$CN301)*Account!$T$2),0)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($FR301:$FT301))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO301:$CQ301,$FR301:$FT301))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EA301:$EF301)*FctrChngDts!$B$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EG301:$EL301)*FctrChngDts!$C$15),0))","v":0},{"$f":"IF(Account!$AF$2=TRUE,0,IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($EM301:$ER301)*FctrChngDts!$D$15),0))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV301,$CO301:$CQ301,$EA301:$ER301)/$P301)*$S301*FctrChngDts!$B$15),SUM(SUM(SUM($DV301,$CO301:$CQ301,$FR301:$FT301)/$P301)*$S301*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV301,$CO301:$CQ301,$EA301:$ER301)/$P301)*$V301*FctrChngDts!$B$15),SUM(SUM(SUM($DV301,$CO301:$CQ301,$FR301:$FT301)/$P301)*$V301*FctrChngDts!$B$15))","v":0},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DV301,$CO301:$CQ301,$EA301:$ER301)/$P301)*$Y301*FctrChngDts!$B$15),SUM(SUM(SUM($DV301,$CO301:$CQ301,$FR301:$FT301)/$P301)*$Y301*FctrChngDts!$B$15))","v":0},{"$f":"SUM($FA301*FctrChngDts!$B$15)","v":0},{"$f":"SUM($FI301*FctrChngDts!$C$15)","v":0},{"$f":"SUM($FQ301*FctrChngDts!$D$15)","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($DZ301,$FU301,$GF301,$GZ301:$HE301),IF(Account!$Q$2=TRUE,SUM($DZ301,$FV301,$GF301,$GZ301:$HE301),SUM($DZ301,$ES301,$FU301:$FV301,$GF301,$GZ301:$HE301)))","v":0},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>Usage!$E301),Usage!$P301,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=Usage!$D301,FctrChngDts!$C$17<=Usage!$E301),SUM(FctrChngDts!$C$17-Usage!$D301),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>Usage!$E301),Usage!$P301,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=Usage!$D301,FctrChngDts!$C$19<=Usage!$E301),SUM(FctrChngDts!$C$19-Usage!$D301),0))))","v":0},1,0,0,0,{"$f":"IF(Account!$AD$2=TRUE,SUM($GK301*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GK301*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GL301*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GL301*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,SUM(Account!$Z$2-$D301))","v":0},1,{"$f":"ROUND(IF(OR(VLOOKUP($A301,Tenant!$A:$J,8,FALSE)=TRUE,$GG301<0),0,SUM(SUM(SUM($GG301/$P301*$GP301)*Account!$Y$2)/100)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A301,Tenant!$A:$J,8,FALSE)=TRUE,$GG301<0),0,SUM(SUM(SUM($GG301/$P301*$GQ301)*Account!$X$2)/100)),2)","v":0},{"$f":"IF(Account!$AC$2=0,0,SUM(Account!$AC$2-$D301))","v":0},1,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A301,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GV301*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A301,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($GW301*Account!$AA$2)),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($CU301:$DA301,$EU301,$EA301:$EF301,$FA301)-SUM(SUM($BW301:$CB301)*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DD301:$DJ301,$FC301,$EG301:$EL301,$FI301)-SUM(SUM($CC301:$CH301)*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",SUM(SUM(SUM($DM301:$DS301,$FK301,$EM301:$ER301,$FQ301)-SUM(SUM($CI301:$CN301)*VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"ROUND(IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO301,$CU301:$DA301,$EU301,$EW301,$EY301,$EA301:$EF301,$FA301,$CP301,$DD301:$DJ301,$FC301,$FE301,$FG301,$EG301:$EL301,$FI301)/$P301*$S301)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"ROUND(IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM(SUM($CO301,$CU301:$DA301,$EU301,$EW301,$EY301,$EA301:$EF301,$FA301,$CP301,$DD301:$DJ301,$FC301,$FE301,$FG301,$EG301:$EL301,$FI301)/$P301*$V301)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),0),2)","v":0},{"$f":"IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-FERA\",SUM(SUM($CQ301,$DM301:$DS301,$FK301,$FM301,$FO301,$EM301:$ER301,$FQ301)*VLOOKUP(\"EDP-FERA\",Fctr3!$Q:$AI,5,FALSE)),0)","v":0},{"$f":"IF(AND(BslnAllctnCrrnt!$A$1>=$D301,BslnAllctnCrrnt!$A$1<=$E301),TRUE,FALSE)","v":false},{"$f":"IF(AND($AK301=\"FSP1\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$Q301,BslnAllctnCrrnt!$A$1<$R301),SUM(BslnAllctnCrrnt!$A$1-$Q301),IF(AND($AK301=\"FSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$Q301,BslnAllctnCrrnt!$A$1<$R301),SUM(BslnAllctnCrrnt!$A$1-$Q301),IF(AND($AK301=\"FSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),$I301,IF(AND($AK301=\"SSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$Q301,BslnAllctnCrrnt!$A$1<$R301),SUM(BslnAllctnCrrnt!$A$1-$Q301),IF(AND($AK301=\"SSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),$I301,0)))))","v":0},{"$f":"IF(AND($AK301=\"FSP1\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$Q301,BslnAllctnCrrnt!$A$1<$R301),SUM($I301-$HG301),IF(AND($AK301=\"FSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$Q301,BslnAllctnCrrnt!$A$1<$R301),SUM($I301-$HG301),IF(AND($AK301=\"FSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM($I301-$HG301),IF(AND($AK301=\"SSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$Q301,BslnAllctnCrrnt!$A$1<$R301),SUM($I301-$HG301),IF(AND($AK301=\"SSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM($I301-$HG301),0)))))","v":0},{"$f":"IF(AND($AK301=\"SSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$Q301,BslnAllctnCrrnt!$A$1<$R301),0,IF(AND(FctrChngDts!$A$2>=$D301,FctrChngDts!$B$2<$E301),IF(AND($AK301=\"SSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM(BslnAllctnCrrnt!$A$1-$T301),0),IF(AND($AK301=\"FSP2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM(BslnAllctnCrrnt!$A$1-$T301),IF(AND($AK301=\"FSP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM(BslnAllctnCrrnt!$A$1-$T301),IF(AND($AK301=\"FSP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$W301,BslnAllctnCrrnt!$A$1<$X301),$K301,IF(AND($AK301=\"FSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$Q301,BslnAllctnCrrnt!$A$1<$R301),0,IF(AND($AK301=\"FSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM(BslnAllctnCrrnt!$A$1-$T301),IF(AND($AK301=\"SSP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM(BslnAllctnCrrnt!$A$1-$T301),IF(AND($AK301=\"SSP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$W301,BslnAllctnCrrnt!$A$1<$X301),$K301,0)))))))))","v":0},{"$f":"IF(AND($AK301=\"SSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$Q301,BslnAllctnCrrnt!$A$1<$R301),SUM($K301-$HI301),IF(AND($AK301=\"SSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM($K301-$HI301),IF(AND($AK301=\"FSP2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM($K301-$HI301),IF(AND($AK301=\"FSP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM($K301-$HI301),IF(AND($AK301=\"FSP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$W301,BslnAllctnCrrnt!$A$1<$X301),SUM($K301-$HI301),IF(AND($AK301=\"FSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$Q301,BslnAllctnCrrnt!$A$1<$R301),SUM($K301-$HI301),IF(AND($AK301=\"FSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM($K301-$HI301),IF(AND($AK301=\"SSP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM($K301-$HI301),IF(AND($AK301=\"SSP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$W301,BslnAllctnCrrnt!$A$1<$X301),SUM($K301-$HI301),0)))))))))","v":0},{"$f":"IF(AND($AK301=\"FSP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),0,IF(AND($AK301=\"FSP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$W301,BslnAllctnCrrnt!$A$1<$X301),SUM(BslnAllctnCrrnt!$A$1-$W301),IF(AND($AK301=\"FSP3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$W301,BslnAllctnCrrnt!$A$1<$X301),SUM(BslnAllctnCrrnt!$A$1-$W301),0)))","v":0},{"$f":"IF(AND($AK301=\"FSP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM($M301-$HK301),IF(AND($AK301=\"FSP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$W301,BslnAllctnCrrnt!$A$1<$X301),SUM($M301-$HK301),IF(AND($AK301=\"FSP3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$W301,BslnAllctnCrrnt!$A$1<$X301),SUM($M301-$HK301),0)))","v":0},{"$f":"IF(AND($AK301=\"FWP1\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$Q301,BslnAllctnCrrnt!$A$1<$R301),SUM(BslnAllctnCrrnt!$A$1-$Q301),IF(AND($AK301=\"FWP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$Q301,BslnAllctnCrrnt!$A$1<$R301),SUM(BslnAllctnCrrnt!$A$1-$Q301),IF(AND($AK301=\"FWP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),$J301,IF(AND(FctrChngDts!$A$2>=$D301,FctrChngDts!$B$2<$E301),IF(AND($AK301=\"SSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$Q301,BslnAllctnCrrnt!$A$1<$R301),SUM(BslnAllctnCrrnt!$A$1-$Q301),0),IF(AND($AK301=\"SSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),$J301,0)))))","v":0},{"$f":"IF(AND($AK301=\"FWP1\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$Q301,BslnAllctnCrrnt!$A$1<$R301),SUM($J301-$HM301),IF(AND($AK301=\"FWP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$Q301,BslnAllctnCrrnt!$A$1<$R301),SUM($J301-$HM301),IF(AND($AK301=\"FWP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM($J301-$HM301),IF(AND($AK301=\"SSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$Q301,BslnAllctnCrrnt!$A$1<$R301),SUM($J301-$HM301),IF(AND($AK301=\"SSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM($J301-$HM301),0)))))","v":0},{"$f":"IF(AND($AK301=\"FWP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$Q301,BslnAllctnCrrnt!$A$1<$R301),0,IF(AND($AK301=\"FWP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM(BslnAllctnCrrnt!$A$1-$T301),IF(AND($AK301=\"FWP2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM(BslnAllctnCrrnt!$A$1-$T301),IF(AND($AK301=\"FWP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM(BslnAllctnCrrnt!$A$1-$T301),IF(AND($AK301=\"FWP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$W301,BslnAllctnCrrnt!$A$1<$X301),$L301,IF(AND($AK301=\"SSP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM(BslnAllctnCrrnt!$A$1-$T301),IF(AND($AK301=\"SSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$Q301,BslnAllctnCrrnt!$A$1<$R301),0,IF(AND($AK301=\"SSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM(BslnAllctnCrrnt!$A$1-$T301),0))))))))","v":0},{"$f":"IF(AND($AK301=\"FWP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$Q301,BslnAllctnCrrnt!$A$1<$R301),SUM($L301-$HO301),IF(AND($AK301=\"FWP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM($L301-$HO301),IF(AND($AK301=\"FWP2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM($L301-$HO301),IF(AND($AK301=\"FWP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM($L301-$HO301),IF(AND($AK301=\"FWP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$W301,BslnAllctnCrrnt!$A$1<$X301),SUM($L301-$HO301),IF(AND($AK301=\"SSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$Q301,BslnAllctnCrrnt!$A$1<$R301),SUM($L301-$HO301),IF(AND($AK301=\"SSP1P2\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM($L301-$HO301),0)))))))","v":0},{"$f":"IF(AND($AK301=\"FWP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),0,IF(AND($AK301=\"FWP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$W301,BslnAllctnCrrnt!$A$1<$X301),SUM(BslnAllctnCrrnt!$A$1-$W301),IF(AND($AK301=\"FWP3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$W301,BslnAllctnCrrnt!$A$1<$X301),SUM(BslnAllctnCrrnt!$A$1-$W301),IF(AND($AK301=\"SSP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),0,IF(AND($AK301=\"SSP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$W301,BslnAllctnCrrnt!$A$1<$X301),SUM(BslnAllctnCrrnt!$A$1-$W301),0)))))","v":0},{"$f":"IF(AND($AK301=\"FWP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM($N301-$HQ301),IF(AND($AK301=\"FWP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$W301,BslnAllctnCrrnt!$A$1<$X301),SUM($N301-$HQ301),IF(AND($AK301=\"FWP3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$W301,BslnAllctnCrrnt!$A$1<$X301),SUM($N301-$HQ301),IF(AND($AK301=\"SSP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$T301,BslnAllctnCrrnt!$A$1<$U301),SUM($N301-$HQ301),IF(AND($AK301=\"SSP2P3\",$HF301=TRUE,BslnAllctnCrrnt!$A$1>=$W301,BslnAllctnCrrnt!$A$1<$X301),SUM($N301-$HQ301),0)))))","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"ACTVMHPACCNT","index":5,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
["Cntrct","Nm","StrtAddrss","Cty","Stt","ZpCd","Instlltn","DtFrm","DtTo","MPH","Mlt_Dwllng","CCA","DA","DACntns","DARtrnngCntns","VntgYr","BslnRgn"]
[8000096981,"TERESA  JACOBS","1509 N 2ND ST","INYOKERN","CA","93527",901740529,"2010-09-27","9999-12-31","X","X","","","","","",14]
[8000101192,"LEEDS PROP MGT 05","1349 GLENWOOD LN","BISHOP","CA","93514",901725622,"2012-02-29","9999-12-31","X","X","","","","","",16]
[8000263668,"SANDS MOBILE HOME PARK","415 W RIDGECREST BLVD","RIDGECREST","CA","93555",904358684,"2010-09-27","9999-12-31","X","X","","","","","",14]
[8000546385,"MARK  SZYMANSKI","1995 E SAN BERNARDINO AVE","SAN BERNARDINO","CA","92408",905174431,"2014-01-28","9999-12-31","X","X","","","","","",10]
[8000736604,"DAVID G THOR","7458 WOFFORD BLVD","WOFFORD HEIGHTS","CA","93285",901750943,"2019-10-11","9999-12-31","X","X","","","","","",16]
[8000737103,"DAVID G THOR","7458 WOFFORD BLVD","WOFFORD HEIGHTS","CA","93285",903290426,"2019-10-11","9999-12-31","X","X","","","","","",16]
[8001808742,"HIDDEN BEACHES RIVR RESORT LLC","5975 E 6TH AVE","BLYTHE","CA","92225",900606158,"2006-07-03","9999-12-31","X","X","","","","","",15]
[8001808839,"HIDDEN BEACHES RIVR RESORT LLC","5975 E 6TH AVE","BLYTHE","CA","92225",902863306,"2006-07-03","9999-12-31","X","X","","","","","",15]
[8001839457,"THOMPSON AND ALLEN","50 S VENTU PARK RD","NEWBURY PARK","CA","91320",901713715,"2018-04-10","9999-12-31","X","X","X","","","","",9]
[8002061817,"MITCHELL AVENUE E PARK, INC","721 W AVENUE E","LANCASTER","CA","93534",903630857,"2014-04-10","9999-12-31","X","X","","","","","",14]
[8002133122,"MURLIN, SHELLY","13989 SIERRA WAY","KERNVILLE","CA","93238",904462773,"2015-12-18","9999-12-31","X","X","","","","","",16]
[8002294370,"HAKSE  KIM","1548 N TOPANGA CANYON BLVD","TOPANGA","CA","90290",903182397,"2012-03-15","9999-12-31","X","X","X","","","",2018,6]
[8002523989,"JENS  IPSEN","26535 NUDGENT ST","BORON","CA","93516",901984499,"2007-03-12","9999-12-31","X","X","","","","","",14]
[8002643476,"JERRY  HUSBAND","85 SCHOBER LN","BISHOP","CA","93514",903133247,"2013-01-19","9999-12-31","X","X","","","","","",16]
[8002651045,"JERRY  HUSBAND","85 SCHOBER LN","BISHOP","CA","93514",903195130,"2013-01-19","9999-12-31","X","X","","","","","",16]
[8002751176,"RAYMOND O PEALE","6950 LAKE ISABELLA BLVD","LAKE ISABELLA","CA","93240",901742557,"2016-09-27","9999-12-31","X","X","","","","","",16]
[8002920346,"GEORGE  CHEADLE","35811 HIGHWAY 190","SPRINGVILLE","CA","93265",903065777,"2016-10-27","9999-12-31","X","X","","","","","",13]
[8003229669,"MICKEY  HOWARD","32654 HIGHWAY-18","LUCERNE VALLEY","CA","92356",902957961,"2016-12-29","9999-12-31","X","X","","","","","",14]
[8003268748,"ALMAR ACRES HOA","70205 DILLON RD","DESERT HOT SPRINGS","CA","92241",904100713,"2015-03-17","9999-12-31","X","X","","","","","",15]
[8003435128,"RIVERNOOK CAMP GRND","14001 SIERRA WAY","KERNVILLE","CA","93238",903711336,"2016-10-11","9999-12-31","X","X","","","","","",16]
[8003435302,"RIVERNOOK CAMP GRND","14001 SIERRA WAY","KERNVILLE","CA","93238",903381678,"2016-10-11","9999-12-31","X","X","","","","","",16]
[8003435310,"CAMARILLO SPRINGS CCV","6200 VENTURA FRWY","CAMARILLO","CA","93010",902994242,"2011-05-02","9999-12-31","X","X","X","","","","",6]
[8003435524,"RIVERNOOK CAMP GRND","14001 SIERRA WAY","KERNVILLE","CA","93238",903164846,"2016-10-11","9999-12-31","X","X","","","","","",16]
[8003442734,"JENS  IPSEN","26599 NUDGENT ST","BORON","CA","93516",903336565,"2007-03-12","9999-12-31","X","X","","","","","",14]
[8003570131,"KEN LLC","5611 W MISSION BLVD","ONTARIO","CA","91762",902546766,"2011-05-02","9999-12-31","X","X","","","","","",10]
[8003646224,"CATHEY  DEEN","24811 COMMUNITY BLVD","HINKLEY","CA","92347",903494904,"2006-06-30","9999-12-31","X","X","","","","","",14]
[8003707359,"STAN  MATLICK","2324 HOMESTEAD LN","BISHOP","CA","93514",903198236,"2011-08-04","9999-12-31","X","X","","","","","",16]
[8004170566,"DESERT CAPRI MOBILE HOME PARK","11423 CHAMBERLAINE WAY","ADELANTO","CA","92301",903021673,"2014-05-22","9999-12-31","X","X","","","","","",14]
[8004288952,"SYCAMORE PARK, L.P.","22113 GRAND TERRACE RD","GRAND TERRACE","CA","92313",903980206,"2016-08-30","9999-12-31","X","X","","","","","",10]
[8004662791,"CARTER-SPENCER ENTERPRISES LLC","435 E GARDENA BLVD","GARDENA","CA","90248",903893357,"2011-09-17","9999-12-31","X","X","X","","","",2018,8]
[8005130627,"RIVERNOOK CAMP GRND","14001 SIERRA WAY","KERNVILLE","CA","93238",902400904,"2016-10-11","9999-12-31","X","X","","","","","",16]

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

{"sheet":"FctrChngDts","index":7,"n_rows":19,"n_cols":8,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["1stDyOfSmmr","1stDyOfWntr","Prd1FctrChngFrm","Prd1FctrChngTo","Prd2FctrChngFrm","Prd2FctrChngTo","Prd3FctrChngFrm","Prd3FctrChngTo"]
["2021-06-01","2020-10-01","2020-10-01",{"$f":"$E2-1","v":"2021-01-31"},"2021-02-01","2021-05-31"]
["Negative & Positive kWh"]
["Negative & Positive kWh (Season Split)"]
["Total kWh"]
["Summer kWh"]
["Winter kWh"]
["Baseline Region",{"$f":"VLOOKUP(Account!$B$2,ACTVMHPACCNT!$A:$Q,17,FALSE)","v":{"$error":"#N/A"}}]
["Summer Basic Allocation Previous & Current",{"$f":"VLOOKUP($B$8,BslnAllctnPrvs!$B$3:$D$11,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE)","v":{"$error":"#N/A"}}]
["Summer All Electric Allocation Previous & Current",{"$f":"VLOOKUP($B$8,BslnAllctnPrvs!$B$3:$D$11,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE)","v":{"$error":"#N/A"}}]
["Winter Basic Allocation Previous & Current",{"$f":"VLOOKUP($B$8,BslnAllctnPrvs!$B$12:$D$20,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE)","v":{"$error":"#N/A"}}]
["Winter All Electric Allocation Previous & Current",{"$f":"VLOOKUP($B$8,BslnAllctnPrvs!$B$12:$D$20,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE)","v":{"$error":"#N/A"}}]
["Daily Medical Allocation",16.5]
["CA Climate Credit Dates",{"$f":"DATE(YEAR(Account!$J$2),4,1)","v":"1900-04-01"},{"$f":"DATE(YEAR(Account!$K$2),10,1)","v":"1900-10-01"}]
["Generation Municipal Surcharge Periods 1-3",9.1439999999999994E-3,9.1439999999999994E-3,0]
["Santa Barbara City Franchise Surcharge Old",0,"Change Date"]
["Santa Barbara City Franchise Surcharge New",0.01,"2005-08-12"]
["Ventura City Franchise Surcharge Old",1.1339999999999999E-2,"Change Date"]
["Ventura City Franchise Surcharge New",0.01,"2012-11-10"]

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

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

{"sheet":"Fctr1","index":10,"n_rows":20,"n_cols":35,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["Seq (for Excel sort only!)","Rate Class","Division","Rate Schedule","Base Rate","Rate Option","SAP IS-U Rate Category","Billing Class","Rider / Spec Cond. Name \n(if applicable)","Rider Provision \n(if applicable)","Service \nVoltage","Charge & Basis for Charge","SMT/Variable","Season","Description","ref","Price Keys","Price Start Date","Price End Date","Trans","Distrbtn.","NDC","CARE Surcharge","PPPC","RSBAA","TRBAA","TACBAA","PUCRF","NSGC","CIA","Total \nDelivery","DWRBC","CRS CTC","URG (Less CRS CTC Where Applicable) + DWR Credit","OOR"]
[1,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh - Baseline","kWh","S","Sum T1 Bsln Egy Chg","ENG","EQ01STRA1","2020-10-01","9999-12-31",1.5350000000000001E-2,9.6180000000000002E-2,-5.0000000000000001E-4,6.0800000000000003E-3,7.1500000000000001E-3,0,-7.6000000000000004E-4,4.1900000000000001E-3,1.2999999999999999E-3,1.257E-2,-2.7959999999999999E-2,{"$f":"SUM(T2:AD2)","v":0.11360000000000002},5.7999999999999996E-3,8.8999999999999995E-4,9.5199999999999993E-2]
[2,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh - Baseline","kWh","W","Win T1 Bsln Egy Chg","ENG","EQ01WTRA1","2020-10-01","9999-12-31",1.5350000000000001E-2,9.6180000000000002E-2,-5.0000000000000001E-4,6.0800000000000003E-3,7.1500000000000001E-3,0,-7.6000000000000004E-4,4.1900000000000001E-3,1.2999999999999999E-3,1.257E-2,-2.7959999999999999E-2,{"$f":"SUM(T3:AD3)","v":0.11360000000000002},5.7999999999999996E-3,8.8999999999999995E-4,9.5199999999999993E-2]
[3,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (101% - 400% of Baseline)","kWh","S","Sum T2(101%-400%)Egy Chg","ENG","EQ01STRA2","2020-10-01","9999-12-31",1.5350000000000001E-2,9.7009999999999999E-2,-5.0000000000000001E-4,6.0800000000000003E-3,7.1500000000000001E-3,0,-7.6000000000000004E-4,4.1900000000000001E-3,1.2999999999999999E-3,1.257E-2,3.2629999999999999E-2,0.17502000000000001,5.7999999999999996E-3,8.8999999999999995E-4,9.5199999999999993E-2]
[4,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (101% - 400% of Baseline)","kWh","W","Win T2(101%-400%)Egy Chg","ENG","EQ01WTRA2","2020-10-01","9999-12-31",1.5350000000000001E-2,9.7009999999999999E-2,-5.0000000000000001E-4,6.0800000000000003E-3,7.1500000000000001E-3,0,-7.6000000000000004E-4,4.1900000000000001E-3,1.2999999999999999E-3,1.257E-2,3.2629999999999999E-2,0.17502000000000001,5.7999999999999996E-3,8.8999999999999995E-4,9.5199999999999993E-2]
[5,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (Over 400% of Baseline)","kWh","S","Sum Hi Egy Chg(Above 400%)","ENG","EQ01STRA3","2020-10-01","9999-12-31",1.5350000000000001E-2,9.7009999999999999E-2,-5.0000000000000001E-4,6.0800000000000003E-3,7.1500000000000001E-3,0,-7.6000000000000004E-4,4.1900000000000001E-3,1.2999999999999999E-3,1.257E-2,0.10186000000000001,0.24425000000000002,5.7999999999999996E-3,8.8999999999999995E-4,9.5199999999999993E-2]
[6,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (Over 400% of Baseline)","kWh","W","Win Hi Egy Chg(Above 400%)","ENG","EQ01WTRA3","2020-10-01","9999-12-31",1.5350000000000001E-2,9.7009999999999999E-2,-5.0000000000000001E-4,6.0800000000000003E-3,7.1500000000000001E-3,0,-7.6000000000000004E-4,4.1900000000000001E-3,1.2999999999999999E-3,1.257E-2,0.10186000000000001,0.24425000000000002,5.7999999999999996E-3,8.8999999999999995E-4,9.5199999999999993E-2]
[7,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Basic Charge - $/day - Single-Family Residence","Day","NS","Bsc Chg Sgl Fam","DIS","EL01BACS","2020-10-01","9999-12-31",null,3.1E-2,null,null,null,null,null,null,null,null,null,3.1E-2]
[8,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Basic Charge - $/day - Multi-Family Residence","Day","NS","Bsc Chg Mul Fam","DIS","EL01BACM","2020-10-01","9999-12-31",null,2.4E-2,null,null,null,null,null,null,null,null,null,2.4E-2]
[9,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Minimum Charge - $/day - Single Family Residence","Day","NS","Min Chg Sgl Fam","DIS","EL01MINS","2020-10-01","9999-12-31",null,0.34599999999999997,null,null,null,null,null,null,null,null,null,0.34599999999999997]
[10,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Minimum Charge - $/day - Multi-Family Residence","Day","NS","Min Chg Mul Fam","DIS","EL01MINM","2020-10-01","9999-12-31",null,0.34599999999999997,null,null,null,null,null,null,null,null,null,0.34599999999999997]
[11,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","MB-E","Signed Form",null,"Minimum Charge (Medical Baseline) - $/day - Single Family Residence","Day","NS","Min Chg Med Bsln Sgl Fam","DIS","EL01MCMS","2020-10-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[12,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","MB-E","Signed Form",null,"Minimum Charge (Medical Baseline) - $/day - Multi-Family Residence","Day","NS","Min Chg Med Bsln Mul Fam","DIS","EL01MCMM","2020-10-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[13,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","CARE","Signed Form",null,"CARE Discount - % off bill sub-total","% of SubTot $","NS","CARE Disc","DCP","EDP-CARE","2020-10-01","9999-12-31",null,-0.28899999999999998,null,null,null,null,null,null,null,null,null,-0.28899999999999998]
[14,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","CARE","Signed Form",null,"CARE Minimum Charge - $/day - Single Family Residence","Day","NS","Min Chg CARE Sgl Fam","DIS","EL01CAMS","2020-10-01","9999-12-31",null,0.17299999999999999,null,"","",null,null,null,null,null,null,0.17299999999999999]
[15,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","CARE","Signed Form",null,"CARE Minimum Charge - $/day - Multi-Family Residence","Day","NS","Min Chg CARE Mul Fam","DIS","EL01CAMM","2020-10-01","9999-12-31",null,0.17299999999999999,null,"","",null,null,null,null,null,null,0.17299999999999999]
[16,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","FERA","Signed Form",null,"FERA Discount - % off bill sub-total","% of SubTot $","NS","FERA Disc","DCP","EDP-FERA","2020-10-01","9999-12-31",null,-0.18,null,null,null,null,null,null,null,null,null,-0.18]
[17,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","FERA","Signed Form",null,"FERA Minimum Charge - $/day - Single Family Residence","Day","NS","Min Chg FERA Sgl Fam","DIS","EL01FEMS","2020-10-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[18,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","FERA","Signed Form",null,"FERA Minimum Charge - $/day - Multi-Family Residence","Day","NS","Min Chg FERA Mul Fam","DIS","EL01FEMM","2020-10-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[19,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"California Climate Credit $/bi-annual - Apr & Oct","Bi-Annual","NS","California Climate Credit","DIS","EQCCCDOM","2020-10-01","9999-12-31",null,0,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Fctr2","index":11,"n_rows":20,"n_cols":35,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["Seq (for Excel sort only!)","Rate Class","Division","Rate Schedule","Base Rate","Rate Option","SAP IS-U Rate Category","Billing Class","Rider / Spec Cond. Name \n(if applicable)","Rider Provision \n(if applicable)","Service \nVoltage","Charge & Basis for Charge","SMT/Variable","Season","Description","ref","Price Keys","Price Start Date","Price End Date","Trans","Distrbtn.","NDC","CARE Surcharge","PPPC","RSBAA","TRBAA","TACBAA","PUCRF","NSGC","CIA","Total \nDelivery","DWRBC","CRS CTC","URG (Less CRS CTC Where Applicable) + DWR Credit","OOR"]
[1,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh - Baseline","kWh","S","Sum T1 Bsln Egy Chg","ENG","EQ01STRA1","2021-02-01","9999-12-31",1.806E-2,0.1057,-5.5999999999999995E-4,9.0299999999999998E-3,7.1900000000000002E-3,-1.0000000000000001E-5,-1.1299999999999999E-3,4.1900000000000001E-3,1.2999999999999999E-3,1.255E-2,-2.537E-2,{"$f":"SUM(T2:AD2)","v":0.13095000000000001},5.7999999999999996E-3,-2.0000000000000002E-5,9.5469999999999999E-2]
[2,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh - Baseline","kWh","W","Win T1 Bsln Egy Chg","ENG","EQ01WTRA1","2021-02-01","9999-12-31",1.806E-2,0.1057,-5.5999999999999995E-4,9.0299999999999998E-3,7.1900000000000002E-3,-1.0000000000000001E-5,-1.1299999999999999E-3,4.1900000000000001E-3,1.2999999999999999E-3,1.255E-2,-2.537E-2,{"$f":"SUM(T3:AD3)","v":0.13095000000000001},5.7999999999999996E-3,-2.0000000000000002E-5,9.5469999999999999E-2]
[3,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (101% - 400% of Baseline)","kWh","S","Sum T2(101%-400%)Egy Chg","ENG","EQ01STRA2","2021-02-01","9999-12-31",1.806E-2,0.10655000000000001,-5.5999999999999995E-4,9.0299999999999998E-3,7.1900000000000002E-3,-1.0000000000000001E-5,-1.1299999999999999E-3,4.1900000000000001E-3,1.2999999999999999E-3,1.255E-2,3.9960000000000002E-2,0.19713,5.7999999999999996E-3,-2.0000000000000002E-5,9.5469999999999999E-2]
[4,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (101% - 400% of Baseline)","kWh","W","Win T2(101%-400%)Egy Chg","ENG","EQ01WTRA2","2021-02-01","9999-12-31",1.806E-2,0.10655000000000001,-5.5999999999999995E-4,9.0299999999999998E-3,7.1900000000000002E-3,-1.0000000000000001E-5,-1.1299999999999999E-3,4.1900000000000001E-3,1.2999999999999999E-3,1.255E-2,3.9960000000000002E-2,0.19713,5.7999999999999996E-3,-2.0000000000000002E-5,9.5469999999999999E-2]
[5,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (Over 400% of Baseline)","kWh","S","Sum Hi Egy Chg(Above 400%)","ENG","EQ01STRA3","2021-02-01","9999-12-31",1.806E-2,0.10655000000000001,-5.5999999999999995E-4,9.0299999999999998E-3,7.1900000000000002E-3,-1.0000000000000001E-5,-1.1299999999999999E-3,4.1900000000000001E-3,1.2999999999999999E-3,1.255E-2,0.11456,0.27173000000000003,5.7999999999999996E-3,-2.0000000000000002E-5,9.5469999999999999E-2]
[6,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (Over 400% of Baseline)","kWh","W","Win Hi Egy Chg(Above 400%)","ENG","EQ01WTRA3","2021-02-01","9999-12-31",1.806E-2,0.10655000000000001,-5.5999999999999995E-4,9.0299999999999998E-3,7.1900000000000002E-3,-1.0000000000000001E-5,-1.1299999999999999E-3,4.1900000000000001E-3,1.2999999999999999E-3,1.255E-2,0.11456,0.27173000000000003,5.7999999999999996E-3,-2.0000000000000002E-5,9.5469999999999999E-2]
[7,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Basic Charge - $/day - Single-Family Residence","Day","NS","Bsc Chg Sgl Fam","DIS","EL01BACS","2021-02-01","9999-12-31",null,3.1E-2,null,null,null,null,null,null,null,null,null,3.1E-2]
[8,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Basic Charge - $/day - Multi-Family Residence","Day","NS","Bsc Chg Mul Fam","DIS","EL01BACM","2021-02-01","9999-12-31",null,2.4E-2,null,null,null,null,null,null,null,null,null,2.4E-2]
[9,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Minimum Charge - $/day - Single Family Residence","Day","NS","Min Chg Sgl Fam","DIS","EL01MINS","2021-02-01","9999-12-31",null,0.34599999999999997,null,null,null,null,null,null,null,null,null,0.34599999999999997]
[10,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Minimum Charge - $/day - Multi-Family Residence","Day","NS","Min Chg Mul Fam","DIS","EL01MINM","2021-02-01","9999-12-31",null,0.34599999999999997,null,null,null,null,null,null,null,null,null,0.34599999999999997]
[11,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","MB-E","Signed Form",null,"Minimum Charge (Medical Baseline) - $/day - Single Family Residence","Day","NS","Min Chg Med Bsln Sgl Fam","DIS","EL01MCMS","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[12,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","MB-E","Signed Form",null,"Minimum Charge (Medical Baseline) - $/day - Multi-Family Residence","Day","NS","Min Chg Med Bsln Mul Fam","DIS","EL01MCMM","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[13,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","CARE","Signed Form",null,"CARE Discount - % off bill sub-total","% of SubTot $","NS","CARE Disc","DCP","EDP-CARE","2021-02-01","9999-12-31",null,-0.28299999999999997,null,null,null,null,null,null,null,null,null,-0.28299999999999997]
[14,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","CARE","Signed Form",null,"CARE Minimum Charge - $/day - Single Family Residence","Day","NS","Min Chg CARE Sgl Fam","DIS","EL01CAMS","2021-02-01","9999-12-31",null,0.17299999999999999,null,"","",null,null,null,null,null,null,0.17299999999999999]
[15,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","CARE","Signed Form",null,"CARE Minimum Charge - $/day - Multi-Family Residence","Day","NS","Min Chg CARE Mul Fam","DIS","EL01CAMM","2021-02-01","9999-12-31",null,0.17299999999999999,null,"","",null,null,null,null,null,null,0.17299999999999999]
[16,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","FERA","Signed Form",null,"FERA Discount - % off bill sub-total","% of SubTot $","NS","FERA Disc","DCP","EDP-FERA","2021-02-01","9999-12-31",null,-0.18,null,null,null,null,null,null,null,null,null,-0.18]
[17,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","FERA","Signed Form",null,"FERA Minimum Charge - $/day - Single Family Residence","Day","NS","Min Chg FERA Sgl Fam","DIS","EL01FEMS","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[18,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","FERA","Signed Form",null,"FERA Minimum Charge - $/day - Multi-Family Residence","Day","NS","Min Chg FERA Mul Fam","DIS","EL01FEMM","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[19,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"California Climate Credit $/bi-annual - Apr & Oct","Bi-Annual","NS","California Climate Credit","DIS","EQCCCDOM","2021-02-01","9999-12-31",null,-29,null,null,null,null,null,null,null,null,null,-29]

{"sheet":"Fctr3","index":12,"n_rows":20,"n_cols":35,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["Seq (for Excel sort only!)","Rate Class","Division","Rate Schedule","Base Rate","Rate Option","SAP IS-U Rate Category","Billing Class","Rider / Spec Cond. Name \n(if applicable)","Rider Provision \n(if applicable)","Service \nVoltage","Charge & Basis for Charge","SMT/Variable","Season","Description","ref","Price Keys","Price Start Date","Price End Date","Trans","Distrbtn.","NDC","CARE Surcharge","PPPC","RSBAA","TRBAA","TACBAA","PUCRF","NSGC","CIA","Total \nDelivery","DWRBC","CRS CTC","URG (Less CRS CTC Where Applicable) + DWR Credit","OOR"]
[1,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge- $/kWh- Baseline","kWh","S","Tier 1 Baseline - Energy Charge","ENG","EQ01STRA1","9999-01-01","9999-12-31",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T2:AD2)","v":0},0,0,0]
[2,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge- $/kWh- Baseline","kWh","W","Tier 1 Baseline - Energy Charge","ENG","EQ01WTRA1","9999-01-01","9999-12-31",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T3:AD3)","v":0},0,0,0]
[3,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge- $/kWh (101% - 400% of Baseline)","kWh","S","Tier 2 (101% - 400% of Baseline)","ENG","EQ01STRA2","9999-01-01","9999-12-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge- $/kWh (101% - 400% of Baseline)","kWh","W","Tier 2 (101% - 400% of Baseline)","ENG","EQ01WTRA2","9999-01-01","9999-12-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge- $/kWh (Over 400% of Baseline)","kWh","S","High Usage Charge (Above 400% of Baseline)","ENG","EQ01STRA3","9999-01-01","9999-12-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge- $/kWh (Over 400% of Baseline)","kWh","W","High Usage Charge (Above 400% of Baseline)","ENG","EQ01WTRA3","9999-01-01","9999-12-31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Basic Charge - $/day -Single-Family Residence","Day","NS","Basic Charge","DIS","EL01BACS","9999-01-01","9999-12-31",null,0,0,null,null,null,null,null,0,0,0,0]
[8,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Basic Charge - $/day -Multi-Family Residence","Day","NS","Basic Charge","DIS","EL01BACM","9999-01-01","9999-12-31",null,0,0,null,null,null,null,null,0,0,0,0]
[9,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Minimum Charge - $/day - Single Family Residence","Day","NS","Minimum Charge","DIS","EL01MINS","9999-01-01","9999-12-31",null,0,0,null,null,null,null,null,0,0,0,0]
[10,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Minimum Charge - $/day -Multi-Family Residence","Day","NS","Minimum Charge","DIS","EL01MINM","9999-01-01","9999-12-31",null,0,0,null,null,null,null,null,0,0,0,0]
[11,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","MB-E","Signed Form",null,"Minimum Charge (Medical Baseline) - $/day - Single Family Residence","Day","NS","Minimum Charge - Medical Baseline","DIS","EL01MCMS","9999-01-01","9999-12-31",null,0,0,null,null,null,null,null,0,0,0,0]
[12,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","MB-E","Signed Form",null,"Minimum Charge (Medical Baseline) - $/day -Multi-Family Residence","Day","NS","Minimum Charge - Medical Baseline","DIS","EL01MCMM","9999-01-01","9999-12-31",null,0,0,null,null,null,null,null,0,0,0,0]
[13,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","CARE","Signed Form",null,"CARE Discount - % off bill sub-total","% of SubTot $","NS","CARE Discount","DCP","EDP-CARE","9999-01-01","9999-12-31",null,0,null,null,null,null,null,null,null,null,null,0]
[14,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","CARE","Signed Form",null,"CARE Minimum Charge - $/day -Single Family Residence","Day","NS","Minimum Charge","DIS","EL01CAMS","9999-01-01","9999-12-31",null,0,0,"","",null,null,null,0,0,0,0]
[15,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","CARE","Signed Form",null,"CARE Minimum Charge - $/day -Multi-Family Residence","Day","NS","Minimum Charge","DIS","EL01CAMM","9999-01-01","9999-12-31",null,0,0,"","",null,null,null,0,0,0,0]
[16,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","FERA","Signed Form",null,"FERA Discount - % off bill sub-total","% of SubTot $","NS","FERA Discount","DCP","EDP-FERA","9999-01-01","9999-12-31",null,0,null,null,null,null,null,null,null,null,null,0]
[17,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","FERA","Signed Form",null,"FERA Minimum Charge - $/day -Single Family Residence","Day","NS","Minimum Charge","DIS","EL01FEMS","9999-01-01","9999-12-31",null,0,null,null,null,null,null,null,null,null,null,0]
[18,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","FERA","Signed Form",null,"FERA Minimum Charge - $/day -Multi-Family Residence","Day","NS","Minimum Charge","DIS","EL01FEMM","9999-01-01","9999-12-31",null,0,null,null,null,null,null,null,null,null,null,0]
[19,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"California Climate Credit $/bi-annual, Apr & Oct","Bi-Annual","NS","California Climate Credit","DIS","EQCCCDOM","9999-01-01","9999-12-31",null,0,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CRS1","index":13,"n_rows":1345,"n_cols":16,"rows_kept":139,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Type","Vintage Year","Continuous or \nNon-Continuous?","Start","End","Rate Group","DWRBC","CTC","PCIA-URG","Total",null,"Type","Vintage\nYear","Continuous or \nNon-Continuous","Rate\nGroup","PCIA-URG\nFactor"]
["DA",2001,"Non-Continuous","2020-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,8.8999999999999995E-4,-1.0370000000000001E-2,-3.680000000000001E-3,null,{"$f":"IF(Account!$M$2=TRUE,\"DA\", IF(Account!$Q$2=TRUE,\"CCA\",\"CA-Cer\"))","v":"CA-Cer"},{"$f":"Account!$S$2","v":0},{"$f":"IF(AND(Account!$O$2=TRUE,Account!$P$2=FALSE),\"Continuous\",\"Non-Continuous\")","v":"Non-Continuous"},"Domestic [1]",{"$f":"_xlfn.IFNA(INDEX($I:$I,MATCH(1,($M$2=$B:$B)*($N$2=$C:$C)*($O$2=$F:$F)*($L$2=$A:$A),0)),0)","v":0}]
["DA",2001,"Non-Continuous","2020-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,6.8999999999999997E-4,-7.4400000000000004E-3,-9.5000000000000119E-4]
["DA",2001,"Non-Continuous","2020-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,6.3000000000000003E-4,-4.8199999999999996E-3,1.6100000000000003E-3,null,"[1] Includes Schedules D, D-SDP, D-SDP-O, D-CARE, DE, D-FERA, DM, DMS-1, DMS-2, DMS-3, TOU-D, TOU-D-T, TOU-D-Prime, TOU-Default-1, TOU-Default-2, and TOU-EV-1."]
["DA",2001,"Non-Continuous","2020-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,6.9999999999999999E-4,-8.2199999999999999E-3,-1.7200000000000002E-3,null,"[2] Includes Schedules GS-1, TOU-EV-7, TOU-GS-1, TOU-GS-1-D-RTP"]
["DA",2001,"Non-Continuous","2020-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,6.6E-4,-7.0699999999999999E-3,-6.100000000000003E-4,null,"[3] Includes Schedules TC-1, Wi-Fi-1, and WTR."]
["DA",2001,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,6.4999999999999997E-4,-6.0899999999999999E-3,3.5999999999999921E-4,null,"[4] Includes Schedules GS-2, TOU-EV-8, TOU-GS-2, and TOU-GS-2-D-RTP. "]
["DA",2001,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,6.3000000000000003E-4,-5.4599999999999996E-3,9.7000000000000038E-4,null,"[5] Includes Schedules TOU-GS-3 and TOU-GS-3-D-RTP."]
["DA",2001,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,5.9999999999999995E-4,-4.7699999999999999E-3,1.6299999999999995E-3,null,"[6] Includes Schedules TOU-EV-9, TOU-8, TOU-8-RBU, and TOU-8-D-RTP."]
["DA",2001,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,6.4000000000000005E-4,-3.4299999999999999E-3,3.0099999999999997E-3,null,"[7] Includes Schedules TOU-8-Standby and TOU-8-D-Standby-RTP."]
["DA",2001,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,6.3000000000000003E-4,-3.2499999999999999E-3,3.1800000000000001E-3,null,"[8] Includes Schedule PA-1"]
["DA",2001,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,5.9000000000000003E-4,-2.3800000000000002E-3,4.0099999999999997E-3,null,"[9] Includes Schedule PA-2"]
["DA",2001,"Non-Continuous","2020-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,6.4999999999999997E-4,-6.5500000000000003E-3,-1.0000000000000113E-4,null,"[10] Includes Schedules  TOU-PA-2 and TOU-PA-2-D-RTP."]
["DA",2001,"Non-Continuous","2020-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,6.4999999999999997E-4,-6.5500000000000003E-3,-1.0000000000000113E-4,null,"[11] Includes Schedules  TOU-PA-3 and TOU-PA-3-D-RTP."]
["DA",2001,"Non-Continuous","2020-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,6.4999999999999997E-4,-6.5500000000000003E-3,-1.0000000000000113E-4,null,"[12] Includes Schedules AL-2, DWL, LS-1, LS-2, LS-3, and OL-1."]
["DA",2001,"Non-Continuous","2020-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,6.3000000000000003E-4,-4.5999999999999999E-3,1.83E-3]
["DA",2001,"Non-Continuous","2020-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,5.9000000000000003E-4,-4.0999999999999999E-4,5.9800000000000001E-3]
["DA",2001,"Continuous","2020-10-01","9999-12-31","Domestic [1]",0,8.8999999999999995E-4,0,8.8999999999999995E-4]
["DA",2001,"Continuous","2020-10-01","9999-12-31","GS-1 [2]",0,6.8999999999999997E-4,0,6.8999999999999997E-4]
["DA",2001,"Continuous","2020-10-01","9999-12-31","TC-1 [3]",0,6.3000000000000003E-4,0,6.3000000000000003E-4]
["DA",2001,"Continuous","2020-10-01","9999-12-31","GS-2 [4]",0,6.9999999999999999E-4,0,6.9999999999999999E-4]
["DA",2001,"Continuous","2020-10-01","9999-12-31","TOU-GS-3 [5]",0,6.6E-4,0,6.6E-4]
["DA",2001,"Continuous","2020-10-01","9999-12-31","TOU-8-Sec [6]",0,6.4999999999999997E-4,0,6.4999999999999997E-4]
["DA",2001,"Continuous","2020-10-01","9999-12-31","TOU-8-Pri [6]",0,6.3000000000000003E-4,0,6.3000000000000003E-4]
["DA",2001,"Continuous","2020-10-01","9999-12-31","TOU-8-Sub [6]",0,5.9999999999999995E-4,0,5.9999999999999995E-4]
["DA",2001,"Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Sec [7]",0,6.4000000000000005E-4,0,6.4000000000000005E-4]
["DA",2001,"Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Pri [7]",0,6.3000000000000003E-4,0,6.3000000000000003E-4]
["DA",2001,"Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Sub [7]",0,5.9000000000000003E-4,0,5.9000000000000003E-4]
["DA",2001,"Continuous","2020-10-01","9999-12-31","PA-1 [8]",0,6.4999999999999997E-4,0,6.4999999999999997E-4]
["DA",2001,"Continuous","2020-10-01","9999-12-31","PA-2 [9]",0,6.4999999999999997E-4,0,6.4999999999999997E-4]
["DA",2001,"Continuous","2020-10-01","9999-12-31","TOU-PA-2 [10]",0,6.4999999999999997E-4,0,6.4999999999999997E-4]
["DA",2001,"Continuous","2020-10-01","9999-12-31","TOU-PA-3 [11]",0,6.3000000000000003E-4,0,6.3000000000000003E-4]
["DA",2001,"Continuous","2020-10-01","9999-12-31","St. Lighting [12]",0,5.9000000000000003E-4,0,5.9000000000000003E-4]
["DA",2004,"Non-Continuous","2020-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,8.8999999999999995E-4,-1.9000000000000001E-4,6.4999999999999997E-3]
["DA",2004,"Non-Continuous","2020-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,6.8999999999999997E-4,-7.11E-3,-6.2000000000000076E-4]
["DA",2004,"Non-Continuous","2020-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,6.3000000000000003E-4,-4.5500000000000002E-3,1.8799999999999997E-3]
["DA",2004,"Non-Continuous","2020-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,6.9999999999999999E-4,-8.4399999999999996E-3,-1.9399999999999999E-3]
["DA",2004,"Non-Continuous","2020-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,6.6E-4,-7.0499999999999998E-3,-5.9000000000000025E-4]
["DA",2004,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,6.4999999999999997E-4,-5.8999999999999999E-3,5.4999999999999927E-4]
["DA",2004,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,6.3000000000000003E-4,-1.4999999999999999E-4,6.28E-3]
["DA",2004,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,5.9999999999999995E-4,-1.4999999999999999E-4,6.2499999999999995E-3]
["DA",2004,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,6.4000000000000005E-4,-1.4999999999999999E-4,6.2899999999999996E-3]
["DA",2004,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,6.3000000000000003E-4,-1.4999999999999999E-4,6.28E-3]
["DA",2004,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,5.9000000000000003E-4,-1.4999999999999999E-4,6.2399999999999999E-3]
["DA",2004,"Non-Continuous","2020-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,6.4999999999999997E-4,-6.8700000000000002E-3,-4.200000000000011E-4]
["DA",2004,"Non-Continuous","2020-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,6.4999999999999997E-4,-6.8700000000000002E-3,-4.200000000000011E-4]
["DA",2004,"Non-Continuous","2020-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,6.4999999999999997E-4,-6.8700000000000002E-3,-4.200000000000011E-4]
["DA",2004,"Non-Continuous","2020-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,6.3000000000000003E-4,-3.6900000000000001E-3,2.7399999999999998E-3]
["DA",2004,"Non-Continuous","2020-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,5.9000000000000003E-4,-4.0999999999999999E-4,5.9800000000000001E-3]
["DA",2004,"Continuous","2020-10-01","9999-12-31","Domestic [1]",0,8.8999999999999995E-4,0,8.8999999999999995E-4]
["DA",2004,"Continuous","2020-10-01","9999-12-31","GS-1 [2]",0,6.8999999999999997E-4,0,6.8999999999999997E-4]
["DA",2004,"Continuous","2020-10-01","9999-12-31","TC-1 [3]",0,6.3000000000000003E-4,0,6.3000000000000003E-4]
["DA",2004,"Continuous","2020-10-01","9999-12-31","GS-2 [4]",0,6.9999999999999999E-4,0,6.9999999999999999E-4]
["DA",2004,"Continuous","2020-10-01","9999-12-31","TOU-GS-3 [5]",0,6.6E-4,0,6.6E-4]
["DA",2004,"Continuous","2020-10-01","9999-12-31","TOU-8-Sec [6]",0,6.4999999999999997E-4,0,6.4999999999999997E-4]
["DA",2004,"Continuous","2020-10-01","9999-12-31","TOU-8-Pri [6]",0,6.3000000000000003E-4,0,6.3000000000000003E-4]
["DA",2004,"Continuous","2020-10-01","9999-12-31","TOU-8-Sub [6]",0,5.9999999999999995E-4,0,5.9999999999999995E-4]
["DA",2004,"Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Sec [7]",0,6.4000000000000005E-4,0,6.4000000000000005E-4]
["DA",2004,"Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Pri [7]",0,6.3000000000000003E-4,0,6.3000000000000003E-4]
["DA",2004,"Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Sub [7]",0,5.9000000000000003E-4,0,5.9000000000000003E-4]
["DA",2004,"Continuous","2020-10-01","9999-12-31","PA-1 [8]",0,6.4999999999999997E-4,0,6.4999999999999997E-4]
["DA",2004,"Continuous","2020-10-01","9999-12-31","PA-2 [9]",0,6.4999999999999997E-4,0,6.4999999999999997E-4]
["DA",2009,"Non-Continuous","2020-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,6.3000000000000003E-4,1.0749999999999999E-2,1.7180000000000001E-2]
["DA",2009,"Continuous","2020-10-01","9999-12-31","TOU-8-Sub [6]",0,5.9999999999999995E-4,0,5.9999999999999995E-4]
["DA",2010,"Non-Continuous","2020-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,5.9000000000000003E-4,1.256E-2,1.8950000000000002E-2]
["DA",2011,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,6.3000000000000003E-4,1.584E-2,2.2269999999999998E-2]
["DA",2011,"Continuous","2020-10-01","9999-12-31","Domestic [1]",0,8.8999999999999995E-4,0,8.8999999999999995E-4]
["DA",2012,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,6.4999999999999997E-4,1.6650000000000002E-2,2.3100000000000002E-2]
["DA",2013,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,6.3000000000000003E-4,1.6389999999999998E-2,2.282E-2]
["DA",2013,"Continuous","2020-10-01","9999-12-31","TOU-GS-3 [5]",0,6.6E-4,0,6.6E-4]
["DA",2014,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,5.9999999999999995E-4,1.5520000000000001E-2,2.1920000000000002E-2]
["DA",2015,"Non-Continuous","2020-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,6.9999999999999999E-4,1.7489999999999999E-2,2.3989999999999997E-2]
["DA",2015,"Continuous","2020-10-01","9999-12-31","PA-2 [9]",0,6.4999999999999997E-4,0,6.4999999999999997E-4]
["DA",2016,"Non-Continuous","2020-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,6.4999999999999997E-4,1.635E-2,2.2800000000000001E-2]
["DA",2016,"Continuous","2020-10-01","9999-12-31","TOU-8-Sub [6]",0,5.9999999999999995E-4,0,5.9999999999999995E-4]
["DA",2017,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,6.4000000000000005E-4,1.6029999999999999E-2,2.2469999999999997E-2]
["DA",2018,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,6.3000000000000003E-4,1.5990000000000001E-2,2.2420000000000002E-2]
["DA",2018,"Continuous","2020-10-01","9999-12-31","TOU-PA-3 [11]",0,6.3000000000000003E-4,0,6.3000000000000003E-4]
["DA",2019,"Continuous","2020-10-01","9999-12-31","TOU-8-Sec [6]",0,6.4999999999999997E-4,0,6.4999999999999997E-4]
["DA",2019,"Continuous","2020-10-01","9999-12-31","St. Lighting [12]",0,5.9000000000000003E-4,0,5.9000000000000003E-4]
["DA",2020,"Continuous","2020-10-01","9999-12-31","TOU-GS-3 [5]",0,6.6E-4,0,6.6E-4]
["CCA",2001,"Continuous","2020-10-01","9999-12-31","TOU-8-Sec [6]",0,6.4999999999999997E-4,0,6.4999999999999997E-4]
["CCA",2004,"Non-Continuous","2020-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,6.9999999999999999E-4,-8.4399999999999996E-3,-1.9399999999999999E-3]
["CCA",2004,"Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Sec [7]",0,6.4000000000000005E-4,0,6.4000000000000005E-4]
["CCA",2009,"Non-Continuous","2020-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,6.6E-4,1.132E-2,1.7780000000000001E-2]
["CCA",2009,"Continuous","2020-10-01","9999-12-31","TOU-8-Sub [6]",0,5.9999999999999995E-4,0,5.9999999999999995E-4]
["CCA",2010,"Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Sub [7]",0,5.9000000000000003E-4,0,5.9000000000000003E-4]
["CCA",2011,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,6.3000000000000003E-4,1.584E-2,2.2269999999999998E-2]
["CCA",2011,"Continuous","2020-10-01","9999-12-31","TOU-8-Sub [6]",0,5.9999999999999995E-4,0,5.9999999999999995E-4]
["CCA",2012,"Continuous","2020-10-01","9999-12-31","TOU-8-Sec [6]",0,6.4999999999999997E-4,0,6.4999999999999997E-4]
["CCA",2013,"Non-Continuous","2020-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,6.4999999999999997E-4,1.6809999999999999E-2,2.3259999999999996E-2]
["CCA",2013,"Continuous","2020-10-01","9999-12-31","Domestic [1]",0,8.8999999999999995E-4,0,8.8999999999999995E-4]
["CCA",2014,"Non-Continuous","2020-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,6.3000000000000003E-4,1.6310000000000002E-2,2.2740000000000003E-2]
["CCA",2015,"Non-Continuous","2020-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,6.9999999999999999E-4,1.7489999999999999E-2,2.3989999999999997E-2]
["CCA",2015,"Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Sec [7]",0,6.4000000000000005E-4,0,6.4000000000000005E-4]
["CCA",2016,"Continuous","2020-10-01","9999-12-31","TC-1 [3]",0,6.3000000000000003E-4,0,6.3000000000000003E-4]
["CCA",2016,"Continuous","2020-10-01","9999-12-31","TOU-8-Sub [6]",0,5.9999999999999995E-4,0,5.9999999999999995E-4]
["CCA",2017,"Continuous","2020-10-01","9999-12-31","GS-2 [4]",0,6.9999999999999999E-4,0,6.9999999999999999E-4]
["CCA",2018,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,6.3000000000000003E-4,1.5990000000000001E-2,2.2420000000000002E-2]
["CCA",2018,"Continuous","2020-10-01","9999-12-31","TOU-GS-3 [5]",0,6.6E-4,0,6.6E-4]
["CCA",2019,"Continuous","2020-10-01","9999-12-31","TOU-8-Sec [6]",0,6.4999999999999997E-4,0,6.4999999999999997E-4]
["CCA",2020,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,6.3000000000000003E-4,1.9380000000000001E-2,2.581E-2]
["CCA",2020,"Continuous","2020-10-01","9999-12-31","Domestic [1]",0,8.8999999999999995E-4,0,8.8999999999999995E-4]
["CA-Cer",2001,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,6.3000000000000003E-4,-1.4999999999999999E-4,6.28E-3]
["CA-Cer",2001,"Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Pri [7]",0,6.3000000000000003E-4,0,6.3000000000000003E-4]
["CA-Cer",2004,"Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Sec [7]",0,6.4000000000000005E-4,0,6.4000000000000005E-4]
["CA-Cer",2009,"Non-Continuous","2020-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,6.4999999999999997E-4,-6.8700000000000002E-3,-4.200000000000011E-4]
["CA-Cer",2010,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,5.9999999999999995E-4,-1.4999999999999999E-4,6.2499999999999995E-3]
["CA-Cer",2010,"Non-Continuous","2020-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,6.4999999999999997E-4,-6.8700000000000002E-3,-4.200000000000011E-4]
["CA-Cer",2011,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,6.3000000000000003E-4,-1.4999999999999999E-4,6.28E-3]
["CA-Cer",2012,"Non-Continuous","2020-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,6.3000000000000003E-4,-4.5500000000000002E-3,1.8799999999999997E-3]
["CA-Cer",2012,"Continuous","2020-10-01","9999-12-31","TOU-8-Sec [6]",0,6.4999999999999997E-4,0,6.4999999999999997E-4]
["CA-Cer",2013,"Non-Continuous","2020-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,6.9999999999999999E-4,-8.4399999999999996E-3,-1.9399999999999999E-3]
["CA-Cer",2013,"Continuous","2020-10-01","9999-12-31","Domestic [1]",0,8.8999999999999995E-4,0,8.8999999999999995E-4]
["CA-Cer",2014,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,6.3000000000000003E-4,-1.4999999999999999E-4,6.28E-3]
["CA-Cer",2015,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,5.9999999999999995E-4,-1.4999999999999999E-4,6.2499999999999995E-3]
["CA-Cer",2015,"Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Sec [7]",0,6.4000000000000005E-4,0,6.4000000000000005E-4]
["CA-Cer",2016,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,6.4000000000000005E-4,-1.4999999999999999E-4,6.2899999999999996E-3]
["CA-Cer",2017,"Non-Continuous","2020-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,5.9999999999999995E-4,-1.4999999999999999E-4,6.2499999999999995E-3]
["CA-Cer",2017,"Continuous","2020-10-01","9999-12-31","TOU-8-Standby-Sub [7]",0,5.9000000000000003E-4,0,5.9000000000000003E-4]
["CA-Cer",2018,"Non-Continuous",44105,2958465,"TC-1 [3]",5.7999999999999996E-3,6.3000000000000003E-4,-4.5500000000000002E-3,1.8799999999999997E-3]
["CA-Cer",2018,"Continuous",44105,2958465,"PA-1 [8]",0,6.4999999999999997E-4,0,6.4999999999999997E-4]
["CA-Cer",2019,"Continuous",44105,2958465,"TOU-8-Sec [6]",0,6.4999999999999997E-4,0,6.4999999999999997E-4]
["CA-Cer",2019,"Continuous",44105,2958465,"PA-2 [9]",0,6.4999999999999997E-4,0,6.4999999999999997E-4]
["CA-Cer",2020,"Continuous",44105,2958465,"GS-1 [2]",0,6.8999999999999997E-4,0,6.8999999999999997E-4]
["CA-Cer",2020,"Continuous",44105,2958465,"TC-1 [3]",0,6.3000000000000003E-4,0,6.3000000000000003E-4]
["CA-Cer",2020,"Continuous",44105,2958465,"GS-2 [4]",0,6.9999999999999999E-4,0,6.9999999999999999E-4]
["CA-Cer",2020,"Continuous",44105,2958465,"TOU-GS-3 [5]",0,6.6E-4,0,6.6E-4]
["CA-Cer",2020,"Continuous",44105,2958465,"TOU-8-Sec [6]",0,6.4999999999999997E-4,0,6.4999999999999997E-4]
["CA-Cer",2020,"Continuous",44105,2958465,"TOU-8-Pri [6]",0,6.3000000000000003E-4,0,6.3000000000000003E-4]
["CA-Cer",2020,"Continuous",44105,2958465,"TOU-8-Sub [6]",0,5.9999999999999995E-4,0,5.9999999999999995E-4]
["CA-Cer",2020,"Continuous",44105,2958465,"TOU-8-Standby-Sec [7]",0,6.4000000000000005E-4,0,6.4000000000000005E-4]
["CA-Cer",2020,"Continuous",44105,2958465,"TOU-8-Standby-Pri [7]",0,6.3000000000000003E-4,0,6.3000000000000003E-4]
["CA-Cer",2020,"Continuous",44105,2958465,"TOU-8-Standby-Sub [7]",0,5.9000000000000003E-4,0,5.9000000000000003E-4]
["CA-Cer",2020,"Continuous",44105,2958465,"PA-1 [8]",0,6.4999999999999997E-4,0,6.4999999999999997E-4]
["CA-Cer",2020,"Continuous",44105,2958465,"PA-2 [9]",0,6.4999999999999997E-4,0,6.4999999999999997E-4]
["CA-Cer",2020,"Continuous",44105,2958465,"TOU-PA-2 [10]",0,6.4999999999999997E-4,0,6.4999999999999997E-4]
["CA-Cer",2020,"Continuous",44105,2958465,"TOU-PA-3 [11]",0,6.3000000000000003E-4,0,6.3000000000000003E-4]
["CA-Cer",2020,"Continuous",44105,2958465,"St. Lighting [12]",0,5.9000000000000003E-4,0,5.9000000000000003E-4]

{"sheet":"CRS2","index":14,"n_rows":1441,"n_cols":16,"rows_kept":139,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Type","Vintage Year","Continuous or \nNon-Continuous?","Start","End","Rate Group","DWRBC","CTC","PCIA-URG","Total",null,"Type","Vintage\nYear","Continuous or \nNon-Continuous","Rate\nGroup","PCIA-URG\nFactor"]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.9299999999999995E-3,null,{"$f":"IF(Account!$M$2=TRUE,\"DA\", IF(Account!$Q$2=TRUE,\"CCA\",\"CA-Cer\"))","v":"CA-Cer"},{"$f":"Account!$S$2","v":0},{"$f":"IF(AND(Account!$O$2=TRUE,Account!$P$2=FALSE),\"Continuous\",\"Non-Continuous\")","v":"Non-Continuous"},"Domestic [1]",{"$f":"_xlfn.IFNA(INDEX($I:$I,MATCH(1,($M$2=$B:$B)*($N$2=$C:$C)*($O$2=$F:$F)*($L$2=$A:$A),0)),0)","v":0}]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3,null,"[1] Includes Schedules D, D-SDP, D-SDP-O, D-CARE, DE, D-FERA, DM, DMS-1, DMS-2, DMS-3, TOU-D, TOU-D-T, TOU-D-Prime, TOU-Default-1, TOU-Default-2, and TOU-EV-1."]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3,null,"[2] Includes Schedules GS-1, TOU-EV-7, TOU-GS-1, TOU-GS-1-D-RTP"]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3,null,"[3] Includes Schedules TC-1, Wi-Fi-1, and WTR."]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3,null,"[4] Includes Schedules GS-2, TOU-EV-8, TOU-GS-2, and TOU-GS-2-D-RTP. "]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3,null,"[5] Includes Schedules TOU-GS-3 and TOU-GS-3-D-RTP."]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3,null,"[6] Includes Schedules TOU-EV-9, TOU-8, TOU-8-RBU, and TOU-8-D-RTP."]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3,null,"[7] Includes Schedules TOU-8-Standby and TOU-8-D-Standby-RTP."]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3,null,"[8] Includes Schedule PA-1"]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3,null,"[9] Includes Schedule PA-2"]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3,null,"[10] Includes Schedules  TOU-PA-2 and TOU-PA-2-D-RTP."]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3,null,"[11] Includes Schedules  TOU-PA-3 and TOU-PA-3-D-RTP."]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3,null,"[12] Includes Schedules AL-2, DWL, LS-1, LS-2, LS-3, and OL-1."]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["DA",2001,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.9299999999999995E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["DA",2004,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.3860000000000001E-2,1.9640000000000001E-2]
["DA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6500000000000001E-2,2.2290000000000001E-2]
["DA",2012,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7979999999999999E-2,2.3769999999999999E-2]
["DA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,2.052E-2,2.631E-2]
["DA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1360000000000001E-2,2.7150000000000001E-2]
["DA",2016,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,2.138E-2,2.717E-2]
["DA",2017,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,1.78E-2,2.359E-2]
["DA",2020,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1.3729999999999999E-2,1.9519999999999999E-2]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.5990000000000001E-2,2.1780000000000001E-2]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.5520000000000001E-2,2.1310000000000003E-2]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1270000000000001E-2,2.7060000000000001E-2]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,2.257E-2,2.836E-2]
["CCA",2016,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1260000000000001E-2,2.7050000000000001E-2]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9939999999999999E-2,2.5729999999999999E-2]
["CCA",2019,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,2.8580000000000001E-2,3.4360000000000002E-2]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7989999999999999E-2,2.3779999999999999E-2]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2015,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous",44228,2958465,"Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Non-Continuous",44228,2958465,"TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2017,"Continuous",44228,2958465,"TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Non-Continuous",44228,2958465,"TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2018,"Continuous",44228,2958465,"PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Non-Continuous",44228,2958465,"GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2020,"Continuous",44228,2958465,"TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Non-Continuous",44228,2958465,"TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2021,"Continuous",44228,2958465,"GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous",44228,2958465,"TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous",44228,2958465,"GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous",44228,2958465,"TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous",44228,2958465,"TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous",44228,2958465,"TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous",44228,2958465,"TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous",44228,2958465,"TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous",44228,2958465,"TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous",44228,2958465,"TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous",44228,2958465,"PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous",44228,2958465,"PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous",44228,2958465,"TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous",44228,2958465,"TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous",44228,2958465,"St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]

{"sheet":"CRS3","index":15,"n_rows":15,"n_cols":16,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
["Type","Vintage Year","Continuous or \nNon-Continuous?","Start","End","Rate Group","DWRBC","CTC","PCIA-URG","Total",null,"Type","Vintage\nYear","Continuous or \nNon-Continuous","Rate\nGroup","PCIA-URG\nFactor"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Account!$M$2=TRUE,\"DA\", IF(Account!$Q$2=TRUE,\"CCA\",\"CA-Cer\"))","v":"CA-Cer"},{"$f":"Account!$S$2","v":0},{"$f":"IF(AND(Account!$O$2=TRUE,Account!$P$2=FALSE),\"Continuous\",\"Non-Continuous\")","v":"Non-Continuous"},"Domestic [1]",{"$f":"_xlfn.IFNA(INDEX($I:$I,MATCH(1,($M$2=$B:$B)*($N$2=$C:$C)*($O$2=$F:$F)*($L$2=$A:$A),0)),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"[1] Includes Schedules D, D-SDP, D-SDP-O, D-CARE, DE, D-FERA, DM, DMS-1, DMS-2, DMS-3, TOU-D, TOU-D-T, TOU-D-Prime, TOU-Default-1, TOU-Default-2, and TOU-EV-1."]
[null,null,null,null,null,null,null,null,null,null,null,"[2] Includes Schedules GS-1, TOU-EV-7, TOU-GS-1, TOU-GS-1-D-RTP"]
[null,null,null,null,null,null,null,null,null,null,null,"[3] Includes Schedules TC-1, Wi-Fi-1, and WTR."]
[null,null,null,null,null,null,null,null,null,null,null,"[4] Includes Schedules GS-2, TOU-EV-8, TOU-GS-2, and TOU-GS-2-D-RTP. "]
[null,null,null,null,null,null,null,null,null,null,null,"[5] Includes Schedules TOU-GS-3 and TOU-GS-3-D-RTP."]
[null,null,null,null,null,null,null,null,null,null,null,"[6] Includes Schedules TOU-EV-9, TOU-8, TOU-8-RBU, and TOU-8-D-RTP."]
[null,null,null,null,null,null,null,null,null,null,null,"[7] Includes Schedules TOU-8-Standby and TOU-8-D-Standby-RTP."]
[null,null,null,null,null,null,null,null,null,null,null,"[8] Includes Schedule PA-1"]
[null,null,null,null,null,null,null,null,null,null,null,"[9] Includes Schedule PA-2"]
[null,null,null,null,null,null,null,null,null,null,null,"[10] Includes Schedules  TOU-PA-2 and TOU-PA-2-D-RTP."]
[null,null,null,null,null,null,null,null,null,null,null,"[11] Includes Schedules  TOU-PA-3 and TOU-PA-3-D-RTP."]
[null,null,null,null,null,null,null,null,null,null,null,"[12] Includes Schedules AL-2, DWL, LS-1, LS-2, LS-3, and OL-1."]

{"sheet":"BllSmmry","index":16,"n_rows":301,"n_cols":200,"rows_kept":139,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"Tenant!$A1","v":"ID"},{"$f":"Account!$C$1","v":"CntrctNm"},{"$f":"Account!$I$1","v":"BllngRt"},{"$f":"Tenant!$B1","v":"TnntNm"},{"$f":"Tenant!$C1","v":"TnntAddrss"},{"$f":"Tenant!$D1","v":"TnntNmbr"},{"$f":"Tenant!$E1","v":"SbMtrBllngRt"},{"$f":"Tenant!$G1","v":"MdclDvcs"},{"$f":"Usage!$D1","v":"BllPrdStrtDt"},{"$f":"Usage!$E1","v":"BllPrdEndDt"},{"$f":"Usage!$F1","v":"SbMtrRdStrt"},{"$f":"Usage!$G1","v":"SbMtrRdEnd"},{"$f":"Usage!$H1","v":"TtlUsg"},{"$f":"Usage!$S1","v":"Prd1Dys"},{"$f":"Usage!$DA1&\"Fctr\"","v":"Prd1BscChrgFctr"},{"$f":"Usage!$DA1","v":"Prd1BscChrg"},{"$f":"Usage!$V1","v":"Prd2Dys"},{"$f":"Usage!$DJ1&\"Fctr\"","v":"Prd2BscChrgFctr"},{"$f":"Usage!$DJ1","v":"Prd2BscChrg"},{"$f":"Usage!$Y1","v":"Prd3Dys"},{"$f":"Usage!$DS1&\"Fctr\"","v":"Prd3BscChrgFctr"},{"$f":"Usage!$DS1","v":"Prd3BscChrg"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$BW1&\"kWh\",Usage!$BZ1&\"kWh\")","v":"Prd1UsgWntrTr1kWh"},{"$f":"IF(Usage!$Z2=\"Summer\",\"P1TtlDlvryEngrySmmrT1Fctr\",\"P1TtlDlvryEngryWntrT1Fctr\")","v":"P1TtlDlvryEngryWntrT1Fctr"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CU1,Usage!$CX1)","v":"Prd1TtlDlvryEnrgyChrgWntrTr1"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$BX1&\"kWh\",Usage!$CA1&\"kWh\")","v":"Prd1UsgWntrTr2kWh"},{"$f":"IF(Usage!$Z2=\"Summer\",\"P1TtlDlvryEngrySmmrT2Fctr\",\"P1TtlDlvryEngryWntrT2Fctr\")","v":"P1TtlDlvryEngryWntrT2Fctr"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CV1,Usage!$CY1)","v":"Prd1TtlDlvryEnrgyChrgWntrTr2"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$BY1&\"kWh\",Usage!$CB1&\"kWh\")","v":"Prd1UsgWntrTr3kWh"},{"$f":"IF(Usage!$Z2=\"Summer\",\"P1TtlDlvryEngrySmmrT3Fctr\",\"P1TtlDlvryEngryWntrT3Fctr\")","v":"P1TtlDlvryEngryWntrT3Fctr"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CW1,Usage!$CZ1)","v":"Prd1TtlDlvryEnrgyChrgWntrTr3"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CC1&\"kWh\",Usage!$CF1&\"kWh\")","v":"Prd2UsgWntrTr1kWh"},{"$f":"IF(Usage!$Z2=\"Summer\",\"P2TtlDlvryEngrySmmrT1Fctr\",\"P2TtlDlvryEngryWntrT1Fctr\")","v":"P2TtlDlvryEngryWntrT1Fctr"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$DD1,Usage!$DG1)","v":"Prd2TtlDlvryEnrgyChrgWntrTr1"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CD1&\"kWh\",Usage!$CG1&\"kWh\")","v":"Prd2UsgWntrTr2kWh"},{"$f":"IF(Usage!$Z2=\"Summer\",\"P2TtlDlvryEngrySmmrT2Fctr\",\"P2TtlDlvryEngryWntrT2Fctr\")","v":"P2TtlDlvryEngryWntrT2Fctr"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$DE1,Usage!$DH1)","v":"Prd2TtlDlvryEnrgyChrgWntrTr2"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CE1&\"kWh\",Usage!$CH1&\"kWh\")","v":"Prd2UsgWntrTr3kWh"},{"$f":"IF(Usage!$Z2=\"Summer\",\"P2TtlDlvryEngrySmmrT3Fctr\",\"P2TtlDlvryEngryWntrT3Fctr\")","v":"P2TtlDlvryEngryWntrT3Fctr"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$DF1,Usage!$DI1)","v":"Prd2TtlDlvryEnrgyChrgWntrTr3"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CI1&\"kWh\",Usage!$CL1&\"kWh\")","v":"Prd3UsgWntrTr1kWh"},{"$f":"IF(Usage!$Z2=\"Summer\",\"P3TtlDlvryEngrySmmrT1Fctr\",\"P3TtlDlvryEngryWntrT1Fctr\")","v":"P3TtlDlvryEngryWntrT1Fctr"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$DM1,Usage!$DP1)","v":"Prd3TtlDlvryEnrgyChrgWntrTr1"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CJ1&\"kWh\",Usage!$CM1&\"kWh\")","v":"Prd3UsgWntrTr2kWh"},{"$f":"IF(Usage!$Z2=\"Summer\",\"P3TtlDlvryEngrySmmrT2Fctr\",\"P3TtlDlvryEngryWntrT2Fctr\")","v":"P3TtlDlvryEngryWntrT2Fctr"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$DN1,Usage!$DQ1)","v":"Prd3TtlDlvryEnrgyChrgWntrTr2"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CK1&\"kWh\",Usage!$CN1&\"kWh\")","v":"Prd3UsgWntrTr3kWh"},{"$f":"IF(Usage!$Z2=\"Summer\",\"P3TtlDlvryEngrySmmrT3Fctr\",\"P3TtlDlvryEngryWntrT3Fctr\")","v":"P3TtlDlvryEngryWntrT3Fctr"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$DO1,Usage!$DR1)","v":"Prd3TtlDlvryEnrgyChrgWntrTr3"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$BW1&\"kWh\",Usage!$BZ1&\"kWh\")","v":"Prd1UsgSmmrTr1kWh"},{"$f":"IF(Usage!$Z2<>\"Summer\",\"P1TtlDlvryEngrySmmrT1Fctr\",\"P1TtlDlvryEngryWntrT1Fctr\")","v":"P1TtlDlvryEngrySmmrT1Fctr"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CU1,Usage!$CX1)","v":"Prd1TtlDlvryEnrgyChrgSmmrTr1"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$BX1&\"kWh\",Usage!$CA1&\"kWh\")","v":"Prd1UsgSmmrTr2kWh"},{"$f":"IF(Usage!$Z2<>\"Summer\",\"P1TtlDlvryEngrySmmrT2Fctr\",\"P1TtlDlvryEngryWntrT2Fctr\")","v":"P1TtlDlvryEngrySmmrT2Fctr"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CV1,Usage!$CY1)","v":"Prd1TtlDlvryEnrgyChrgSmmrTr2"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$BY1&\"kWh\",Usage!$CB1&\"kWh\")","v":"Prd1UsgSmmrTr3kWh"},{"$f":"IF(Usage!$Z2<>\"Summer\",\"P1TtlDlvryEngrySmmrT3Fctr\",\"P1TtlDlvryEngryWntrT3Fctr\")","v":"P1TtlDlvryEngrySmmrT3Fctr"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CW1,Usage!$CZ1)","v":"Prd1TtlDlvryEnrgyChrgSmmrTr3"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CC1&\"kWh\",Usage!$CF1&\"kWh\")","v":"Prd2UsgSmmrTr1kWh"},{"$f":"IF(Usage!$Z2<>\"Summer\",\"P2TtlDlvryEngrySmmrT1Fctr\",\"P2TtlDlvryEngryWntrT1Fctr\")","v":"P2TtlDlvryEngrySmmrT1Fctr"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$DD1,Usage!$DG1)","v":"Prd2TtlDlvryEnrgyChrgSmmrTr1"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CD1&\"kWh\",Usage!$CG1&\"kWh\")","v":"Prd2UsgSmmrTr2kWh"},{"$f":"IF(Usage!$Z2<>\"Summer\",\"P2TtlDlvryEngrySmmrT2Fctr\",\"P2TtlDlvryEngryWntrT2Fctr\")","v":"P2TtlDlvryEngrySmmrT2Fctr"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$DE1,Usage!$DH1)","v":"Prd2TtlDlvryEnrgyChrgSmmrTr2"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CE1&\"kWh\",Usage!$CH1&\"kWh\")","v":"Prd2UsgSmmrTr3kWh"},{"$f":"IF(Usage!$Z2<>\"Summer\",\"P2TtlDlvryEngrySmmrT3Fctr\",\"P2TtlDlvryEngryWntrT3Fctr\")","v":"P2TtlDlvryEngrySmmrT3Fctr"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$DF1,Usage!$DI1)","v":"Prd2TtlDlvryEnrgyChrgSmmrTr3"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CI1&\"kWh\",Usage!$CL1&\"kWh\")","v":"Prd3UsgSmmrTr1kWh"},{"$f":"IF(Usage!$Z2<>\"Summer\",\"P3TtlDlvryEngrySmmrT1Fctr\",\"P3TtlDlvryEngryWntrT1Fctr\")","v":"P3TtlDlvryEngrySmmrT1Fctr"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$DM1,Usage!$DP1)","v":"Prd3TtlDlvryEnrgyChrgSmmrTr1"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CJ1&\"kWh\",Usage!$CM1&\"kWh\")","v":"Prd3UsgSmmrTr2kWh"},{"$f":"IF(Usage!$Z2<>\"Summer\",\"P3TtlDlvryEngrySmmrT2Fctr\",\"P3TtlDlvryEngryWntrT2Fctr\")","v":"P3TtlDlvryEngrySmmrT2Fctr"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$DN1,Usage!$DQ1)","v":"Prd3TtlDlvryEnrgyChrgSmmrTr2"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CK1&\"kWh\",Usage!$CN1&\"kWh\")","v":"Prd3UsgSmmrTr3kWh"},{"$f":"IF(Usage!$Z2<>\"Summer\",\"P3TtlDlvryEngrySmmrT3Fctr\",\"P3TtlDlvryEngryWntrT3Fctr\")","v":"P3TtlDlvryEngrySmmrT3Fctr"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$DO1,Usage!$DR1)","v":"Prd3TtlDlvryEnrgyChrgSmmrTr3"},{"$f":"Usage!$CO1&\"kWh\"","v":"Prd1DWRBndChrgkWh"},{"$f":"Usage!$CO1&\"Fctr\"","v":"Prd1DWRBndChrgFctr"},{"$f":"Usage!$CO1","v":"Prd1DWRBndChrg"},{"$f":"Usage!$CP1&\"kWh\"","v":"Prd2DWRBndChrgkWh"},{"$f":"Usage!$CP1&\"Fctr\"","v":"Prd2DWRBndChrgFctr"},{"$f":"Usage!$CP1","v":"Prd2DWRBndChrg"},{"$f":"Usage!$CQ1&\"kWh\"","v":"Prd3DWRBndChrgkWh"},{"$f":"Usage!$CQ1&\"Fctr\"","v":"Prd3DWRBndChrgFctr"},{"$f":"Usage!$CQ1","v":"Prd3DWRBndChrg"},{"$f":"Usage!$DX1","v":"TtlBlncOfMnmmChrg"},{"$f":"Usage!$DY1","v":"CAClmtCrdt"},{"$f":"Usage!$DZ1","v":"DlvrySbttl"},{"$f":"Usage!$EU1&\"kWh\"","v":"Prd1DACRSDWRBndkWh"},{"$f":"Usage!$EU1&\"Fctr\"","v":"Prd1DACRSDWRBndFctr"},{"$f":"Usage!$EU1","v":"Prd1DACRSDWRBnd"},{"$f":"Usage!$FC1&\"kWh\"","v":"Prd2DACRSDWRBndkWh"},{"$f":"Usage!$FC1&\"Fctr\"","v":"Prd2DACRSDWRBndFctr"},{"$f":"Usage!$FC1","v":"Prd2DACRSDWRBnd"},{"$f":"Usage!$FK1&\"kWh\"","v":"Prd3DACRSDWRBndkWh"},{"$f":"Usage!$FK1&\"Fctr\"","v":"Prd3DACRSDWRBndFctr"},{"$f":"Usage!$FK1","v":"Prd3DACRSDWRBnd"},{"$f":"Usage!$EW1&\"kWh\"","v":"Prd1PCIAkWh"},{"$f":"Usage!$EW1&\"Fctr\"","v":"Prd1PCIAFctr"},{"$f":"Usage!$EW1","v":"Prd1PCIA"},{"$f":"Usage!$FE1&\"kWh\"","v":"Prd2PCIAkWh"},{"$f":"Usage!$FE1&\"Fctr\"","v":"Prd2PCIAFctr"},{"$f":"Usage!$FE1","v":"Prd2PCIA"},{"$f":"Usage!$FM1&\"kWh\"","v":"Prd3PCIAkWh"},{"$f":"Usage!$FM1&\"Fctr\"","v":"Prd3PCIAFctr"},{"$f":"Usage!$FM1","v":"Prd3PCIA"},{"$f":"Usage!$EY1&\"kWh\"","v":"Prd1CTCkWh"},{"$f":"Usage!$EY1&\"Fctr\"","v":"Prd1CTCFctr"},{"$f":"Usage!$EY1","v":"Prd1CTC"},{"$f":"Usage!$FG1&\"kWh\"","v":"Prd2CTCkWh"},{"$f":"Usage!$FG1&\"Fctr\"","v":"Prd2CTCFctr"},{"$f":"Usage!$FG1","v":"Prd2CTC"},{"$f":"Usage!$FO1&\"kWh\"","v":"Prd3CTCkWh"},{"$f":"Usage!$FO1&\"Fctr\"","v":"Prd3CTCFctr"},{"$f":"Usage!$FO1","v":"Prd3CTC"},{"$f":"IF(Account!$M$2=TRUE,Usage!$FU1,IF(Account!$Q$2=TRUE,Usage!$FV1,\"DACCASbttl\"))","v":"DACCASbttl"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$BW1&\" kWh\",Usage!$BZ1&\" kWh\")","v":"Prd1UsgWntrTr1 kWh"},{"$f":"IF(Usage!$Z2=\"Summer\",\"P1GnrtnEngrySmmrT1Fctr\",\"P1GnrtnEngryWntrT1Fctr\")","v":"P1GnrtnEngryWntrT1Fctr"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$EA1,Usage!$ED1)","v":"Prd1GnrtnEnrgyChrgWntrTr1"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$BX1&\" kWh\",Usage!$CA1&\" kWh\")","v":"Prd1UsgWntrTr2 kWh"},{"$f":"IF(Usage!$Z2=\"Summer\",\"P1GnrtnEngrySmmrT2Fctr\",\"P1GnrtnEngryWntrT2Fctr\")","v":"P1GnrtnEngryWntrT2Fctr"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$EB1,Usage!$EE1)","v":"Prd1GnrtnEnrgyChrgWntrTr2"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$BY1&\" kWh\",Usage!$CB1&\" kWh\")","v":"Prd1UsgWntrTr3 kWh"},{"$f":"IF(Usage!$Z2=\"Summer\",\"P1GnrtnEngrySmmrT3Fctr\",\"P1GnrtnEngryWntrT3Fctr\")","v":"P1GnrtnEngryWntrT3Fctr"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$EC1,Usage!$EF1)","v":"Prd1GnrtnEnrgyChrgWntrTr3"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CC1&\" kWh\",Usage!$CF1&\" kWh\")","v":"Prd2UsgWntrTr1 kWh"},{"$f":"IF(Usage!$Z2=\"Summer\",\"P2GnrtnEngrySmmrT1Fctr\",\"P2GnrtnEngryWntrT1Fctr\")","v":"P2GnrtnEngryWntrT1Fctr"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$EG1,Usage!$EJ1)","v":"Prd2GnrtnEnrgyChrgWntrTr1"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CD1&\" kWh\",Usage!$CG1&\" kWh\")","v":"Prd2UsgWntrTr2 kWh"},{"$f":"IF(Usage!$Z2=\"Summer\",\"P2GnrtnEngrySmmrT2Fctr\",\"P2GnrtnEngryWntrT2Fctr\")","v":"P2GnrtnEngryWntrT2Fctr"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$EH1,Usage!$EK1)","v":"Prd2GnrtnEnrgyChrgWntrTr2"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CE1&\" kWh\",Usage!$CH1&\" kWh\")","v":"Prd2UsgWntrTr3 kWh"},{"$f":"IF(Usage!$Z2=\"Summer\",\"P2GnrtnEngrySmmrT3Fctr\",\"P2GnrtnEngryWntrT3Fctr\")","v":"P2GnrtnEngryWntrT3Fctr"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$EI1,Usage!$EL1)","v":"Prd2GnrtnEnrgyChrgWntrTr3"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CI1&\" kWh\",Usage!$CL1&\" kWh\")","v":"Prd3UsgWntrTr1 kWh"},{"$f":"IF(Usage!$Z2=\"Summer\",\"P3GnrtnEngrySmmrT1Fctr\",\"P3GnrtnEngryWntrT1Fctr\")","v":"P3GnrtnEngryWntrT1Fctr"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$EM1,Usage!$EP1)","v":"Prd3GnrtnEnrgyChrgWntrTr1"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CJ1&\" kWh\",Usage!$CM1&\" kWh\")","v":"Prd3UsgWntrTr2 kWh"},{"$f":"IF(Usage!$Z2=\"Summer\",\"P3GnrtnEnrgySmmrT2Fctr\",\"P3GnrtnEngryWntrT2Fctr\")","v":"P3GnrtnEngryWntrT2Fctr"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$EN1,Usage!$EQ1)","v":"Prd3GnrtnEnrgyChrgWntrTr2"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CK1&\" kWh\",Usage!$CN1&\" kWh\")","v":"Prd3UsgWntrTr3 kWh"},{"$f":"IF(Usage!$Z2=\"Summer\",\"P3GnrtnEngrySmmrT3Fctr\",\"P3GnrtnEngryWntrT3Fctr\")","v":"P3GnrtnEngryWntrT3Fctr"},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$EO1,Usage!$ER1)","v":"Prd3GnrtnEnrgyChrgWntrTr3"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$BW1&\" kWh\",Usage!$BZ1&\" kWh\")","v":"Prd1UsgSmmrTr1 kWh"},{"$f":"IF(Usage!$Z2<>\"Summer\",\"P1GnrtnEngrySmmrT1Fctr\",\"P1GnrtnEngryWntrT1Fctr\")","v":"P1GnrtnEngrySmmrT1Fctr"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$EA1,Usage!$ED1)","v":"Prd1GnrtnEnrgyChrgSmmrTr1"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$BX1&\" kWh\",Usage!$CA1&\" kWh\")","v":"Prd1UsgSmmrTr2 kWh"},{"$f":"IF(Usage!$Z2<>\"Summer\",\"P1GnrtnEngrySmmrT2Fctr\",\"P1GnrtnEngryWntrT2Fctr\")","v":"P1GnrtnEngrySmmrT2Fctr"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$EB1,Usage!$EE1)","v":"Prd1GnrtnEnrgyChrgSmmrTr2"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$BY1&\" kWh\",Usage!$CB1&\" kWh\")","v":"Prd1UsgSmmrTr3 kWh"},{"$f":"IF(Usage!$Z2<>\"Summer\",\"P1GnrtnEngrySmmrT3Fctr\",\"P1GnrtnEngryWntrT3Fctr\")","v":"P1GnrtnEngrySmmrT3Fctr"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$EC1,Usage!$EF1)","v":"Prd1GnrtnEnrgyChrgSmmrTr3"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CC1&\" kWh\",Usage!$CF1&\" kWh\")","v":"Prd2UsgSmmrTr1 kWh"},{"$f":"IF(Usage!$Z2<>\"Summer\",\"P2GnrtnEngrySmmrT1Fctr\",\"P2GnrtnEngryWntrT1Fctr\")","v":"P2GnrtnEngrySmmrT1Fctr"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$EG1,Usage!$EJ1)","v":"Prd2GnrtnEnrgyChrgSmmrTr1"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CD1&\" kWh\",Usage!$CG1&\" kWh\")","v":"Prd2UsgSmmrTr2 kWh"},{"$f":"IF(Usage!$Z2<>\"Summer\",\"P2GnrtnEngrySmmrT2Fctr\",\"P2GnrtnEngryWntrT2Fctr\")","v":"P2GnrtnEngrySmmrT2Fctr"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$EH1,Usage!$EK1)","v":"Prd2GnrtnEnrgyChrgSmmrTr2"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CE1&\" kWh\",Usage!$CH1&\" kWh\")","v":"Prd2UsgSmmrTr3 kWh"},{"$f":"IF(Usage!$Z2<>\"Summer\",\"P2GnrtnEngrySmmrT3Fctr\",\"P2GnrtnEngryWntrT3Fctr\")","v":"P2GnrtnEngrySmmrT3Fctr"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$EI1,Usage!$EL1)","v":"Prd2GnrtnEnrgyChrgSmmrTr3"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CI1&\" kWh\",Usage!$CL1&\" kWh\")","v":"Prd3UsgSmmrTr1 kWh"},{"$f":"IF(Usage!$Z2<>\"Summer\",\"P3GnrtnEngrySmmrT1Fctr\",\"P3GnrtnEngryWntrT1Fctr\")","v":"P3GnrtnEngrySmmrT1Fctr"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$EM1,Usage!$EP1)","v":"Prd3GnrtnEnrgyChrgSmmrTr1"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CJ1&\" kWh\",Usage!$CM1&\" kWh\")","v":"Prd3UsgSmmrTr2 kWh"},{"$f":"IF(Usage!$Z2<>\"Summer\",\"P3GnrtnEnrgySmmrT2Fctr\",\"P3GnrtnEngryWntrT2Fctr\")","v":"P3GnrtnEnrgySmmrT2Fctr"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$EN1,Usage!$EQ1)","v":"Prd3GnrtnEnrgyChrgSmmrTr2"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CK1&\" kWh\",Usage!$CN1&\" kWh\")","v":"Prd3UsgSmmrTr3 kWh"},{"$f":"IF(Usage!$Z2<>\"Summer\",\"P3GnrtnEngrySmmrT3Fctr\",\"P3GnrtnEngryWntrT3Fctr\")","v":"P3GnrtnEngrySmmrT3Fctr"},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$EO1,Usage!$ER1)","v":"Prd3GnrtnEnrgyChrgSmmrTr3"},{"$f":"Usage!$ES1","v":"GnrtnSbttl"},{"$f":"Usage!$GZ1","v":"Prd1CAREDscnt"},{"$f":"Usage!$HA1","v":"Prd2CAREDscnt"},{"$f":"Usage!$HB1","v":"Prd3CAREDscnt"},{"$f":"Usage!$HC1","v":"Prd1FERADscnt"},{"$f":"Usage!$HD1","v":"Prd2FERADscnt"},{"$f":"Usage!$HE1","v":"Prd3FERADscnt"},{"$f":"Usage!$GF1","v":"GnrtnMncplSrchrgTtl"},"OthrSbttl",{"$f":"Usage!$GG1","v":"SbttlOfChrgs"},{"$f":"Tenant!$H1","v":"UUTExmpt"},{"$f":"Account!$Y$1","v":"UUTPrvs"},{"$f":"Usage!$GR1","v":"UUTTxPrvs"},{"$f":"Usage!$GG1","v":"SbttlOfChrgs"},{"$f":"Account!$X$1","v":"UUTCrrnt"},{"$f":"Usage!$GS1","v":"UUTTxCrrnt"},{"$f":"Usage!$GK1","v":"OldSbttlCtyFrnchsSrchrg"},"OldCtyFrnchsSrchrgPrcnt",{"$f":"Usage!$GM1","v":"OldCtyFrnchsSrchrg"},{"$f":"Usage!$GL1","v":"NwSbttlCtyFrnchsSrchrg"},"NwCtyFrnchsSrchrgPrcnt",{"$f":"Usage!$GN1","v":"NwCtyFrnchsSrchrg"},{"$f":"Tenant!$I1","v":"SttTxExmpt"},{"$f":"Usage!$GV1","v":"OldkWhSttTx"},{"$f":"Account!$AB$1&\"Fctr\"","v":"SttTxPrvsFctr"},{"$f":"Usage!$GX1","v":"SttTxPrvs"},{"$f":"Usage!$GW1","v":"NwkWhSttTx"},{"$f":"Account!$AA$1&\"Fctr\"","v":"SttTxCrrntFctr"},{"$f":"Usage!$GY1","v":"SttTxCrrnt"},"YrNwChrgs"]
[{"$f":"Tenant!$A2","v":1},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B2","v":0},{"$f":"Tenant!$C2","v":0},{"$f":"Tenant!$D2","v":0},{"$f":"Tenant!$E2","v":0},{"$f":"Tenant!$G2","v":0},{"$f":"Usage!$D2","v":"00:00:00"},{"$f":"Usage!$E2","v":"00:00:00"},{"$f":"Usage!$F2","v":0},{"$f":"Usage!$G2","v":0},{"$f":"Usage!$H2","v":0},{"$f":"Usage!$S2","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA2","v":0},{"$f":"Usage!$V2","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ2","v":0},{"$f":"Usage!$Y2","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS2","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$BW2,Usage!$BZ2)","v":0},{"$f":"IF(AND(Usage!$Z2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z2=\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CU2,Usage!$CX2)","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$BX2,Usage!$CA2)","v":0},{"$f":"IF(AND(Usage!$Z2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z2=\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CV2,Usage!$CY2)","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$BY2,Usage!$CB2)","v":0},{"$f":"IF(AND(Usage!$Z2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z2=\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CW2,Usage!$CZ2)","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CC2,Usage!$CF2)","v":0},{"$f":"IF(AND(Usage!$Z2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z2=\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$DD2,Usage!$DG2)","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CD2,Usage!$CG2)","v":0},{"$f":"IF(AND(Usage!$Z2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z2=\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$DE2,Usage!$DH2)","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CE2,Usage!$CH2)","v":0},{"$f":"IF(AND(Usage!$Z2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z2=\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$DF2,Usage!$DI2)","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CI2,Usage!$CL2)","v":0},{"$f":"IF(AND(Usage!$Z2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z2=\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$DM2,Usage!$DP2)","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CJ2,Usage!$CM2)","v":0},{"$f":"IF(AND(Usage!$Z2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z2=\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$DN2,Usage!$DQ2)","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CK2,Usage!$CN2)","v":0},{"$f":"IF(AND(Usage!$Z2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z2=\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$DO2,Usage!$DR2)","v":0},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$BW2,Usage!$BZ2)","v":0},{"$f":"IF(AND(Usage!$Z2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z2<>\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CU2,Usage!$CX2)","v":0},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$BX2,Usage!$CA2)","v":0},{"$f":"IF(AND(Usage!$Z2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z2<>\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CV2,Usage!$CY2)","v":0},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$BY2,Usage!$CB2)","v":0},{"$f":"IF(AND(Usage!$Z2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z2<>\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CW2,Usage!$CZ2)","v":0},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CC2,Usage!$CF2)","v":0},{"$f":"IF(AND(Usage!$Z2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z2<>\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$DD2,Usage!$DG2)","v":0},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CD2,Usage!$CG2)","v":0},{"$f":"IF(AND(Usage!$Z2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z2<>\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$DE2,Usage!$DH2)","v":0},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CE2,Usage!$CH2)","v":0},{"$f":"IF(AND(Usage!$Z2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z2<>\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$DF2,Usage!$DI2)","v":0},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CI2,Usage!$CL2)","v":0},{"$f":"IF(AND(Usage!$Z2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z2<>\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$DM2,Usage!$DP2)","v":0},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CJ2,Usage!$CM2)","v":0},{"$f":"IF(AND(Usage!$Z2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z2<>\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$DN2,Usage!$DQ2)","v":0},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CK2,Usage!$CN2)","v":0},{"$f":"IF(AND(Usage!$Z2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z2<>\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$DO2,Usage!$DR2)","v":0},{"$f":"SUM($W2,$Z2,$AC2,$AX2,$BA2,$BD2)","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO2","v":0},{"$f":"SUM($AF2,$AI2,$AL2,$BG2,$BJ2,$BM2)","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP2","v":0},{"$f":"SUM($AO2,$AR2,$AU2,$BP2,$BS2,$BV2)","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ2","v":0},{"$f":"Usage!$DX2","v":0},{"$f":"Usage!$DY2","v":0},{"$f":"Usage!$DZ2","v":0},{"$f":"SUM($W2,$Z2,$AC2,$AX2,$BA2,$BD2)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z2=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z2<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU2","v":0},{"$f":"SUM($AF2,$AI2,$AL2,$BG2,$BJ2,$BM2)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z2=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z2<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC2","v":0},{"$f":"SUM($AO2,$AR2,$AU2,$BP2,$BS2,$BV2)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z2=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z2<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK2","v":0},{"$f":"SUM($W2,$Z2,$AC2,$AX2,$BA2,$BD2)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z2=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z2<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW2","v":0},{"$f":"SUM($AF2,$AI2,$AL2,$BG2,$BJ2,$BM2)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z2=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z2<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE2","v":0},{"$f":"SUM($AO2,$AR2,$AU2,$BP2,$BS2,$BV2)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z2=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z2<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM2","v":0},{"$f":"SUM($W2,$Z2,$AC2,$AX2,$BA2,$BD2)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z2=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z2<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY2","v":0},{"$f":"SUM($AF2,$AI2,$AL2,$BG2,$BJ2,$BM2)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z2=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z2<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG2","v":0},{"$f":"SUM($AO2,$AR2,$AU2,$BP2,$BS2,$BV2)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z2=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z2<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO2","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU2,Usage!$FV2),0)","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$BW2,Usage!$BZ2)","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z2=\"Summer\",Usage!$EA2,Usage!$ED2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$BX2,Usage!$CA2)","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z2=\"Summer\",Usage!$EB2,Usage!$EE2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$BY2,Usage!$CB2)","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z2=\"Summer\",Usage!$EC2,Usage!$EF2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CC2,Usage!$CF2)","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z2=\"Summer\",Usage!$EG2,Usage!$EJ2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CD2,Usage!$CG2)","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z2=\"Summer\",Usage!$EH2,Usage!$EK2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CE2,Usage!$CH2)","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z2=\"Summer\",Usage!$EI2,Usage!$EL2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CI2,Usage!$CL2)","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z2=\"Summer\",Usage!$EM2,Usage!$EP2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CJ2,Usage!$CM2)","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z2=\"Summer\",Usage!$EN2,Usage!$EQ2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z2=\"Summer\",Usage!$CK2,Usage!$CN2)","v":0},{"$f":"IF(Usage!$Z2=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z2=\"Summer\",Usage!$EO2,Usage!$ER2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$BW2,Usage!$BZ2)","v":0},{"$f":"IF(Usage!$Z2<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z2<>\"Summer\",Usage!$EA2,Usage!$ED2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$BX2,Usage!$CA2)","v":0},{"$f":"IF(Usage!$Z2<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z2<>\"Summer\",Usage!$EB2,Usage!$EE2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$BY2,Usage!$CB2)","v":0},{"$f":"IF(Usage!$Z2<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z2<>\"Summer\",Usage!$EC2,Usage!$EF2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CC2,Usage!$CF2)","v":0},{"$f":"IF(Usage!$Z2<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z2<>\"Summer\",Usage!$EG2,Usage!$EJ2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CD2,Usage!$CG2)","v":0},{"$f":"IF(Usage!$Z2<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z2<>\"Summer\",Usage!$EH2,Usage!$EK2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CE2,Usage!$CH2)","v":0},{"$f":"IF(Usage!$Z2<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z2<>\"Summer\",Usage!$EI2,Usage!$EL2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CI2,Usage!$CL2)","v":0},{"$f":"IF(Usage!$Z2<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z2<>\"Summer\",Usage!$EM2,Usage!$EP2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CJ2,Usage!$CM2)","v":0},{"$f":"IF(Usage!$Z2<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z2<>\"Summer\",Usage!$EN2,Usage!$EQ2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z2<>\"Summer\",Usage!$CK2,Usage!$CN2)","v":0},{"$f":"IF(Usage!$Z2<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z2<>\"Summer\",Usage!$EO2,Usage!$ER2))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES2)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ2","v":0},{"$f":"Usage!$HA2","v":0},{"$f":"Usage!$HB2","v":0},{"$f":"Usage!$HC2","v":0},{"$f":"Usage!$HD2","v":0},{"$f":"Usage!$HE2","v":0},{"$f":"Usage!$GF2","v":0},{"$f":"SUM(Usage!$GZ2:$HE2,Usage!$GF2)","v":0},{"$f":"Usage!$GG2","v":0},{"$f":"Tenant!$H2","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR2","v":0},{"$f":"Usage!$GG2","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS2","v":0},{"$f":"Usage!$GK2","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM2","v":0},{"$f":"Usage!$GL2","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN2","v":0},{"$f":"Tenant!$I2","v":0},{"$f":"Usage!$GV2","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX2","v":0},{"$f":"Usage!$GW2","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY2","v":0},{"$f":"SUM($CJ2,$DL2,$FO2,$FW2,$GA2,$GD2,$GG2,$GJ2,$GN2,$GQ2)","v":{"$error":"#VALUE!"}}]
[{"$f":"Tenant!$A3","v":2},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B3","v":0},{"$f":"Tenant!$C3","v":0},{"$f":"Tenant!$D3","v":0},{"$f":"Tenant!$E3","v":0},{"$f":"Tenant!$G3","v":0},{"$f":"Usage!$D3","v":"00:00:00"},{"$f":"Usage!$E3","v":"00:00:00"},{"$f":"Usage!$F3","v":0},{"$f":"Usage!$G3","v":0},{"$f":"Usage!$H3","v":0},{"$f":"Usage!$S3","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA3","v":0},{"$f":"Usage!$V3","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ3","v":0},{"$f":"Usage!$Y3","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS3","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$BW3,Usage!$BZ3)","v":0},{"$f":"IF(AND(Usage!$Z3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z3=\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$CU3,Usage!$CX3)","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$BX3,Usage!$CA3)","v":0},{"$f":"IF(AND(Usage!$Z3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z3=\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$CV3,Usage!$CY3)","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$BY3,Usage!$CB3)","v":0},{"$f":"IF(AND(Usage!$Z3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z3=\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$CW3,Usage!$CZ3)","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$CC3,Usage!$CF3)","v":0},{"$f":"IF(AND(Usage!$Z3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z3=\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$DD3,Usage!$DG3)","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$CD3,Usage!$CG3)","v":0},{"$f":"IF(AND(Usage!$Z3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z3=\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$DE3,Usage!$DH3)","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$CE3,Usage!$CH3)","v":0},{"$f":"IF(AND(Usage!$Z3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z3=\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$DF3,Usage!$DI3)","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$CI3,Usage!$CL3)","v":0},{"$f":"IF(AND(Usage!$Z3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z3=\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$DM3,Usage!$DP3)","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$CJ3,Usage!$CM3)","v":0},{"$f":"IF(AND(Usage!$Z3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z3=\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$DN3,Usage!$DQ3)","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$CK3,Usage!$CN3)","v":0},{"$f":"IF(AND(Usage!$Z3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z3=\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$DO3,Usage!$DR3)","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$BW3,Usage!$BZ3)","v":0},{"$f":"IF(AND(Usage!$Z3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z3<>\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$CU3,Usage!$CX3)","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$BX3,Usage!$CA3)","v":0},{"$f":"IF(AND(Usage!$Z3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z3<>\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$CV3,Usage!$CY3)","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$BY3,Usage!$CB3)","v":0},{"$f":"IF(AND(Usage!$Z3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z3<>\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$CW3,Usage!$CZ3)","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$CC3,Usage!$CF3)","v":0},{"$f":"IF(AND(Usage!$Z3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z3<>\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$DD3,Usage!$DG3)","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$CD3,Usage!$CG3)","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$DE3,Usage!$DH3)","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$CE3,Usage!$CH3)","v":0},{"$f":"IF(AND(Usage!$Z3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z3<>\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$DF3,Usage!$DI3)","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$CI3,Usage!$CL3)","v":0},{"$f":"IF(AND(Usage!$Z3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z3<>\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$DM3,Usage!$DP3)","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$CJ3,Usage!$CM3)","v":0},{"$f":"IF(AND(Usage!$Z3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z3<>\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$DN3,Usage!$DQ3)","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$CK3,Usage!$CN3)","v":0},{"$f":"IF(AND(Usage!$Z3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z3<>\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$DO3,Usage!$DR3)","v":0},{"$f":"SUM($W3,$Z3,$AC3,$AX3,$BA3,$BD3)","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO3","v":0},{"$f":"SUM($AF3,$AI3,$AL3,$BG3,$BJ3,$BM3)","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP3","v":0},{"$f":"SUM($AO3,$AR3,$AU3,$BP3,$BS3,$BV3)","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ3","v":0},{"$f":"Usage!$DX3","v":0},{"$f":"Usage!$DY3","v":0},{"$f":"Usage!$DZ3","v":0},{"$f":"SUM($W3,$Z3,$AC3,$AX3,$BA3,$BD3)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z3=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z3<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU3","v":0},{"$f":"SUM($AF3,$AI3,$AL3,$BG3,$BJ3,$BM3)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z3=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z3<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC3","v":0},{"$f":"SUM($AO3,$AR3,$AU3,$BP3,$BS3,$BV3)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z3=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z3<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK3","v":0},{"$f":"SUM($W3,$Z3,$AC3,$AX3,$BA3,$BD3)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z3=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z3<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW3","v":0},{"$f":"SUM($AF3,$AI3,$AL3,$BG3,$BJ3,$BM3)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z3=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z3<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE3","v":0},{"$f":"SUM($AO3,$AR3,$AU3,$BP3,$BS3,$BV3)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z3=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z3<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM3","v":0},{"$f":"SUM($W3,$Z3,$AC3,$AX3,$BA3,$BD3)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z3=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z3<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY3","v":0},{"$f":"SUM($AF3,$AI3,$AL3,$BG3,$BJ3,$BM3)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z3=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z3<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG3","v":0},{"$f":"SUM($AO3,$AR3,$AU3,$BP3,$BS3,$BV3)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z3=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z3<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO3","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU3,Usage!$FV3),0)","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$BW3,Usage!$BZ3)","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z3=\"Summer\",Usage!$EA3,Usage!$ED3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$BX3,Usage!$CA3)","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z3=\"Summer\",Usage!$EB3,Usage!$EE3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$BY3,Usage!$CB3)","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z3=\"Summer\",Usage!$EC3,Usage!$EF3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$CC3,Usage!$CF3)","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z3=\"Summer\",Usage!$EG3,Usage!$EJ3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$CD3,Usage!$CG3)","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z3=\"Summer\",Usage!$EH3,Usage!$EK3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$CE3,Usage!$CH3)","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z3=\"Summer\",Usage!$EI3,Usage!$EL3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$CI3,Usage!$CL3)","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z3=\"Summer\",Usage!$EM3,Usage!$EP3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$CJ3,Usage!$CM3)","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z3=\"Summer\",Usage!$EN3,Usage!$EQ3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z3=\"Summer\",Usage!$CK3,Usage!$CN3)","v":0},{"$f":"IF(Usage!$Z3=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z3=\"Summer\",Usage!$EO3,Usage!$ER3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$BW3,Usage!$BZ3)","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z3<>\"Summer\",Usage!$EA3,Usage!$ED3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$BX3,Usage!$CA3)","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z3<>\"Summer\",Usage!$EB3,Usage!$EE3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$BY3,Usage!$CB3)","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z3<>\"Summer\",Usage!$EC3,Usage!$EF3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$CC3,Usage!$CF3)","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z3<>\"Summer\",Usage!$EG3,Usage!$EJ3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$CD3,Usage!$CG3)","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z3<>\"Summer\",Usage!$EH3,Usage!$EK3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$CE3,Usage!$CH3)","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z3<>\"Summer\",Usage!$EI3,Usage!$EL3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$CI3,Usage!$CL3)","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z3<>\"Summer\",Usage!$EM3,Usage!$EP3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$CJ3,Usage!$CM3)","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z3<>\"Summer\",Usage!$EN3,Usage!$EQ3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$CK3,Usage!$CN3)","v":0},{"$f":"IF(Usage!$Z3<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z3<>\"Summer\",Usage!$EO3,Usage!$ER3))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES3)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ3","v":0},{"$f":"Usage!$HA3","v":0},{"$f":"Usage!$HB3","v":0},{"$f":"Usage!$HC3","v":0},{"$f":"Usage!$HD3","v":0},{"$f":"Usage!$HE3","v":0},{"$f":"Usage!$GF3","v":0},{"$f":"SUM(Usage!$GZ3:$HE3,Usage!$GF3)","v":0},{"$f":"Usage!$GG3","v":0},{"$f":"Tenant!$H3","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR3","v":0},{"$f":"Usage!$GG3","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS3","v":0},{"$f":"Usage!$GK3","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM3","v":0},{"$f":"Usage!$GL3","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN3","v":0},{"$f":"Tenant!$I3","v":0},{"$f":"Usage!$GV3","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX3","v":0},{"$f":"Usage!$GW3","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY3","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A4","v":3},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B4","v":0},{"$f":"Tenant!$C4","v":0},{"$f":"Tenant!$D4","v":0},{"$f":"Tenant!$E4","v":0},{"$f":"Tenant!$G4","v":0},{"$f":"Usage!$D4","v":"00:00:00"},{"$f":"Usage!$E4","v":"00:00:00"},{"$f":"Usage!$F4","v":0},{"$f":"Usage!$G4","v":0},{"$f":"Usage!$H4","v":0},{"$f":"Usage!$S4","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA4","v":0},{"$f":"Usage!$V4","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ4","v":0},{"$f":"Usage!$Y4","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS4","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$BW4,Usage!$BZ4)","v":0},{"$f":"IF(AND(Usage!$Z4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z4=\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$CU4,Usage!$CX4)","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$BX4,Usage!$CA4)","v":0},{"$f":"IF(AND(Usage!$Z4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z4=\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$CV4,Usage!$CY4)","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$BY4,Usage!$CB4)","v":0},{"$f":"IF(AND(Usage!$Z4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z4=\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$CW4,Usage!$CZ4)","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$CC4,Usage!$CF4)","v":0},{"$f":"IF(AND(Usage!$Z4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z4=\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$DD4,Usage!$DG4)","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$CD4,Usage!$CG4)","v":0},{"$f":"IF(AND(Usage!$Z4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z4=\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$DE4,Usage!$DH4)","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$CE4,Usage!$CH4)","v":0},{"$f":"IF(AND(Usage!$Z4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z4=\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$DF4,Usage!$DI4)","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$CI4,Usage!$CL4)","v":0},{"$f":"IF(AND(Usage!$Z4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z4=\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$DM4,Usage!$DP4)","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$CJ4,Usage!$CM4)","v":0},{"$f":"IF(AND(Usage!$Z4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z4=\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$DN4,Usage!$DQ4)","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$CK4,Usage!$CN4)","v":0},{"$f":"IF(AND(Usage!$Z4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z4=\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$DO4,Usage!$DR4)","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$BW4,Usage!$BZ4)","v":0},{"$f":"IF(AND(Usage!$Z4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z4<>\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$CU4,Usage!$CX4)","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$BX4,Usage!$CA4)","v":0},{"$f":"IF(AND(Usage!$Z4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z4<>\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$CV4,Usage!$CY4)","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$BY4,Usage!$CB4)","v":0},{"$f":"IF(AND(Usage!$Z4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z4<>\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$CW4,Usage!$CZ4)","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$CC4,Usage!$CF4)","v":0},{"$f":"IF(AND(Usage!$Z4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z4<>\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$DD4,Usage!$DG4)","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$CD4,Usage!$CG4)","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$DE4,Usage!$DH4)","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$CE4,Usage!$CH4)","v":0},{"$f":"IF(AND(Usage!$Z4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z4<>\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$DF4,Usage!$DI4)","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$CI4,Usage!$CL4)","v":0},{"$f":"IF(AND(Usage!$Z4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z4<>\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$DM4,Usage!$DP4)","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$CJ4,Usage!$CM4)","v":0},{"$f":"IF(AND(Usage!$Z4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z4<>\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$DN4,Usage!$DQ4)","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$CK4,Usage!$CN4)","v":0},{"$f":"IF(AND(Usage!$Z4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z4<>\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$DO4,Usage!$DR4)","v":0},0,{"$f":"IF(Usage!$Z4=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO4","v":0},0,{"$f":"IF(Usage!$Z4=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP4","v":0},0,{"$f":"IF(Usage!$Z4=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ4","v":0},{"$f":"Usage!$DX4","v":0},{"$f":"Usage!$DY4","v":0},{"$f":"Usage!$DZ4","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z4=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z4<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU4","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z4=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z4<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC4","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z4=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z4<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK4","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z4=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z4<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW4","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z4=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z4<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE4","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z4=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z4<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM4","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z4=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z4<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY4","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z4=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z4<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG4","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z4=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z4<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO4","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU4,Usage!$FV4),0)","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$BW4,Usage!$BZ4)","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z4=\"Summer\",Usage!$EA4,Usage!$ED4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$BX4,Usage!$CA4)","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z4=\"Summer\",Usage!$EB4,Usage!$EE4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$BY4,Usage!$CB4)","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z4=\"Summer\",Usage!$EC4,Usage!$EF4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$CC4,Usage!$CF4)","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z4=\"Summer\",Usage!$EG4,Usage!$EJ4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$CD4,Usage!$CG4)","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z4=\"Summer\",Usage!$EH4,Usage!$EK4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$CE4,Usage!$CH4)","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z4=\"Summer\",Usage!$EI4,Usage!$EL4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$CI4,Usage!$CL4)","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z4=\"Summer\",Usage!$EM4,Usage!$EP4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$CJ4,Usage!$CM4)","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z4=\"Summer\",Usage!$EN4,Usage!$EQ4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z4=\"Summer\",Usage!$CK4,Usage!$CN4)","v":0},{"$f":"IF(Usage!$Z4=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z4=\"Summer\",Usage!$EO4,Usage!$ER4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$BW4,Usage!$BZ4)","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z4<>\"Summer\",Usage!$EA4,Usage!$ED4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$BX4,Usage!$CA4)","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z4<>\"Summer\",Usage!$EB4,Usage!$EE4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$BY4,Usage!$CB4)","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z4<>\"Summer\",Usage!$EC4,Usage!$EF4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$CC4,Usage!$CF4)","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z4<>\"Summer\",Usage!$EG4,Usage!$EJ4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$CD4,Usage!$CG4)","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z4<>\"Summer\",Usage!$EH4,Usage!$EK4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$CE4,Usage!$CH4)","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z4<>\"Summer\",Usage!$EI4,Usage!$EL4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$CI4,Usage!$CL4)","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z4<>\"Summer\",Usage!$EM4,Usage!$EP4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$CJ4,Usage!$CM4)","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z4<>\"Summer\",Usage!$EN4,Usage!$EQ4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$CK4,Usage!$CN4)","v":0},{"$f":"IF(Usage!$Z4<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z4<>\"Summer\",Usage!$EO4,Usage!$ER4))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES4)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ4","v":0},{"$f":"Usage!$HA4","v":0},{"$f":"Usage!$HB4","v":0},{"$f":"Usage!$HC4","v":0},{"$f":"Usage!$HD4","v":0},{"$f":"Usage!$HE4","v":0},{"$f":"Usage!$GF4","v":0},{"$f":"SUM(Usage!$GZ4:$HE4,Usage!$GF4)","v":0},{"$f":"Usage!$GG4","v":0},{"$f":"Tenant!$H4","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR4","v":0},{"$f":"Usage!$GG4","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS4","v":0},{"$f":"Usage!$GK4","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM4","v":0},{"$f":"Usage!$GL4","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN4","v":0},{"$f":"Tenant!$I4","v":0},{"$f":"Usage!$GV4","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX4","v":0},{"$f":"Usage!$GW4","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY4","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A5","v":4},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B5","v":0},{"$f":"Tenant!$C5","v":0},{"$f":"Tenant!$D5","v":0},{"$f":"Tenant!$E5","v":0},{"$f":"Tenant!$G5","v":0},{"$f":"Usage!$D5","v":"00:00:00"},{"$f":"Usage!$E5","v":"00:00:00"},{"$f":"Usage!$F5","v":0},{"$f":"Usage!$G5","v":0},{"$f":"Usage!$H5","v":0},{"$f":"Usage!$S5","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA5","v":0},{"$f":"Usage!$V5","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ5","v":0},{"$f":"Usage!$Y5","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS5","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$BW5,Usage!$BZ5)","v":0},{"$f":"IF(AND(Usage!$Z5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z5=\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$CU5,Usage!$CX5)","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$BX5,Usage!$CA5)","v":0},{"$f":"IF(AND(Usage!$Z5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z5=\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$CV5,Usage!$CY5)","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$BY5,Usage!$CB5)","v":0},{"$f":"IF(AND(Usage!$Z5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z5=\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$CW5,Usage!$CZ5)","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$CC5,Usage!$CF5)","v":0},{"$f":"IF(AND(Usage!$Z5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z5=\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$DD5,Usage!$DG5)","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$CD5,Usage!$CG5)","v":0},{"$f":"IF(AND(Usage!$Z5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z5=\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$DE5,Usage!$DH5)","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$CE5,Usage!$CH5)","v":0},{"$f":"IF(AND(Usage!$Z5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z5=\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$DF5,Usage!$DI5)","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$CI5,Usage!$CL5)","v":0},{"$f":"IF(AND(Usage!$Z5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z5=\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$DM5,Usage!$DP5)","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$CJ5,Usage!$CM5)","v":0},{"$f":"IF(AND(Usage!$Z5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z5=\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$DN5,Usage!$DQ5)","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$CK5,Usage!$CN5)","v":0},{"$f":"IF(AND(Usage!$Z5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z5=\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$DO5,Usage!$DR5)","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$BW5,Usage!$BZ5)","v":0},{"$f":"IF(AND(Usage!$Z5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z5<>\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$CU5,Usage!$CX5)","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$BX5,Usage!$CA5)","v":0},{"$f":"IF(AND(Usage!$Z5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z5<>\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$CV5,Usage!$CY5)","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$BY5,Usage!$CB5)","v":0},{"$f":"IF(AND(Usage!$Z5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z5<>\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$CW5,Usage!$CZ5)","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$CC5,Usage!$CF5)","v":0},{"$f":"IF(AND(Usage!$Z5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z5<>\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$DD5,Usage!$DG5)","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$CD5,Usage!$CG5)","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$DE5,Usage!$DH5)","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$CE5,Usage!$CH5)","v":0},{"$f":"IF(AND(Usage!$Z5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z5<>\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$DF5,Usage!$DI5)","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$CI5,Usage!$CL5)","v":0},{"$f":"IF(AND(Usage!$Z5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z5<>\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$DM5,Usage!$DP5)","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$CJ5,Usage!$CM5)","v":0},{"$f":"IF(AND(Usage!$Z5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z5<>\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$DN5,Usage!$DQ5)","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$CK5,Usage!$CN5)","v":0},{"$f":"IF(AND(Usage!$Z5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z5<>\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$DO5,Usage!$DR5)","v":0},0,{"$f":"IF(Usage!$Z5=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO5","v":0},0,{"$f":"IF(Usage!$Z5=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP5","v":0},0,{"$f":"IF(Usage!$Z5=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ5","v":0},{"$f":"Usage!$DX5","v":0},{"$f":"Usage!$DY5","v":0},{"$f":"Usage!$DZ5","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z5=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z5<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU5","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z5=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z5<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC5","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z5=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z5<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK5","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z5=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z5<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW5","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z5=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z5<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE5","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z5=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z5<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM5","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z5=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z5<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY5","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z5=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z5<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG5","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z5=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z5<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO5","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU5,Usage!$FV5),0)","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$BW5,Usage!$BZ5)","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z5=\"Summer\",Usage!$EA5,Usage!$ED5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$BX5,Usage!$CA5)","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z5=\"Summer\",Usage!$EB5,Usage!$EE5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$BY5,Usage!$CB5)","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z5=\"Summer\",Usage!$EC5,Usage!$EF5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$CC5,Usage!$CF5)","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z5=\"Summer\",Usage!$EG5,Usage!$EJ5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$CD5,Usage!$CG5)","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z5=\"Summer\",Usage!$EH5,Usage!$EK5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$CE5,Usage!$CH5)","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z5=\"Summer\",Usage!$EI5,Usage!$EL5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$CI5,Usage!$CL5)","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z5=\"Summer\",Usage!$EM5,Usage!$EP5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$CJ5,Usage!$CM5)","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z5=\"Summer\",Usage!$EN5,Usage!$EQ5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z5=\"Summer\",Usage!$CK5,Usage!$CN5)","v":0},{"$f":"IF(Usage!$Z5=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z5=\"Summer\",Usage!$EO5,Usage!$ER5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$BW5,Usage!$BZ5)","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z5<>\"Summer\",Usage!$EA5,Usage!$ED5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$BX5,Usage!$CA5)","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z5<>\"Summer\",Usage!$EB5,Usage!$EE5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$BY5,Usage!$CB5)","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z5<>\"Summer\",Usage!$EC5,Usage!$EF5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$CC5,Usage!$CF5)","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z5<>\"Summer\",Usage!$EG5,Usage!$EJ5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$CD5,Usage!$CG5)","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z5<>\"Summer\",Usage!$EH5,Usage!$EK5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$CE5,Usage!$CH5)","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z5<>\"Summer\",Usage!$EI5,Usage!$EL5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$CI5,Usage!$CL5)","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z5<>\"Summer\",Usage!$EM5,Usage!$EP5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$CJ5,Usage!$CM5)","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z5<>\"Summer\",Usage!$EN5,Usage!$EQ5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$CK5,Usage!$CN5)","v":0},{"$f":"IF(Usage!$Z5<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z5<>\"Summer\",Usage!$EO5,Usage!$ER5))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES5)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ5","v":0},{"$f":"Usage!$HA5","v":0},{"$f":"Usage!$HB5","v":0},{"$f":"Usage!$HC5","v":0},{"$f":"Usage!$HD5","v":0},{"$f":"Usage!$HE5","v":0},{"$f":"Usage!$GF5","v":0},{"$f":"SUM(Usage!$GZ5:$HE5,Usage!$GF5)","v":0},{"$f":"Usage!$GG5","v":0},{"$f":"Tenant!$H5","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR5","v":0},{"$f":"Usage!$GG5","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS5","v":0},{"$f":"Usage!$GK5","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM5","v":0},{"$f":"Usage!$GL5","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN5","v":0},{"$f":"Tenant!$I5","v":0},{"$f":"Usage!$GV5","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX5","v":0},{"$f":"Usage!$GW5","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY5","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A6","v":5},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B6","v":0},{"$f":"Tenant!$C6","v":0},{"$f":"Tenant!$D6","v":0},{"$f":"Tenant!$E6","v":0},{"$f":"Tenant!$G6","v":0},{"$f":"Usage!$D6","v":"00:00:00"},{"$f":"Usage!$E6","v":"00:00:00"},{"$f":"Usage!$F6","v":0},{"$f":"Usage!$G6","v":0},{"$f":"Usage!$H6","v":0},{"$f":"Usage!$S6","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA6","v":0},{"$f":"Usage!$V6","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ6","v":0},{"$f":"Usage!$Y6","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS6","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$BW6,Usage!$BZ6)","v":0},{"$f":"IF(AND(Usage!$Z6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z6=\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$CU6,Usage!$CX6)","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$BX6,Usage!$CA6)","v":0},{"$f":"IF(AND(Usage!$Z6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z6=\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$CV6,Usage!$CY6)","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$BY6,Usage!$CB6)","v":0},{"$f":"IF(AND(Usage!$Z6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z6=\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$CW6,Usage!$CZ6)","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$CC6,Usage!$CF6)","v":0},{"$f":"IF(AND(Usage!$Z6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z6=\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$DD6,Usage!$DG6)","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$CD6,Usage!$CG6)","v":0},{"$f":"IF(AND(Usage!$Z6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z6=\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$DE6,Usage!$DH6)","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$CE6,Usage!$CH6)","v":0},{"$f":"IF(AND(Usage!$Z6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z6=\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$DF6,Usage!$DI6)","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$CI6,Usage!$CL6)","v":0},{"$f":"IF(AND(Usage!$Z6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z6=\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$DM6,Usage!$DP6)","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$CJ6,Usage!$CM6)","v":0},{"$f":"IF(AND(Usage!$Z6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z6=\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$DN6,Usage!$DQ6)","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$CK6,Usage!$CN6)","v":0},{"$f":"IF(AND(Usage!$Z6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z6=\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$DO6,Usage!$DR6)","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$BW6,Usage!$BZ6)","v":0},{"$f":"IF(AND(Usage!$Z6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z6<>\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$CU6,Usage!$CX6)","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$BX6,Usage!$CA6)","v":0},{"$f":"IF(AND(Usage!$Z6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z6<>\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$CV6,Usage!$CY6)","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$BY6,Usage!$CB6)","v":0},{"$f":"IF(AND(Usage!$Z6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z6<>\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$CW6,Usage!$CZ6)","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$CC6,Usage!$CF6)","v":0},{"$f":"IF(AND(Usage!$Z6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z6<>\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$DD6,Usage!$DG6)","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$CD6,Usage!$CG6)","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$DE6,Usage!$DH6)","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$CE6,Usage!$CH6)","v":0},{"$f":"IF(AND(Usage!$Z6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z6<>\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$DF6,Usage!$DI6)","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$CI6,Usage!$CL6)","v":0},{"$f":"IF(AND(Usage!$Z6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z6<>\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$DM6,Usage!$DP6)","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$CJ6,Usage!$CM6)","v":0},{"$f":"IF(AND(Usage!$Z6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z6<>\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$DN6,Usage!$DQ6)","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$CK6,Usage!$CN6)","v":0},{"$f":"IF(AND(Usage!$Z6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z6<>\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$DO6,Usage!$DR6)","v":0},0,{"$f":"IF(Usage!$Z6=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO6","v":0},0,{"$f":"IF(Usage!$Z6=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP6","v":0},0,{"$f":"IF(Usage!$Z6=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ6","v":0},{"$f":"Usage!$DX6","v":0},{"$f":"Usage!$DY6","v":0},{"$f":"Usage!$DZ6","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z6=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z6<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU6","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z6=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z6<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC6","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z6=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z6<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK6","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z6=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z6<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW6","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z6=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z6<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE6","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z6=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z6<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM6","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z6=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z6<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY6","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z6=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z6<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG6","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z6=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z6<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO6","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU6,Usage!$FV6),0)","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$BW6,Usage!$BZ6)","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z6=\"Summer\",Usage!$EA6,Usage!$ED6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$BX6,Usage!$CA6)","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z6=\"Summer\",Usage!$EB6,Usage!$EE6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$BY6,Usage!$CB6)","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z6=\"Summer\",Usage!$EC6,Usage!$EF6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$CC6,Usage!$CF6)","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z6=\"Summer\",Usage!$EG6,Usage!$EJ6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$CD6,Usage!$CG6)","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z6=\"Summer\",Usage!$EH6,Usage!$EK6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$CE6,Usage!$CH6)","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z6=\"Summer\",Usage!$EI6,Usage!$EL6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$CI6,Usage!$CL6)","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z6=\"Summer\",Usage!$EM6,Usage!$EP6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$CJ6,Usage!$CM6)","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z6=\"Summer\",Usage!$EN6,Usage!$EQ6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z6=\"Summer\",Usage!$CK6,Usage!$CN6)","v":0},{"$f":"IF(Usage!$Z6=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z6=\"Summer\",Usage!$EO6,Usage!$ER6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$BW6,Usage!$BZ6)","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z6<>\"Summer\",Usage!$EA6,Usage!$ED6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$BX6,Usage!$CA6)","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z6<>\"Summer\",Usage!$EB6,Usage!$EE6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$BY6,Usage!$CB6)","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z6<>\"Summer\",Usage!$EC6,Usage!$EF6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$CC6,Usage!$CF6)","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z6<>\"Summer\",Usage!$EG6,Usage!$EJ6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$CD6,Usage!$CG6)","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z6<>\"Summer\",Usage!$EH6,Usage!$EK6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$CE6,Usage!$CH6)","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z6<>\"Summer\",Usage!$EI6,Usage!$EL6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$CI6,Usage!$CL6)","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z6<>\"Summer\",Usage!$EM6,Usage!$EP6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$CJ6,Usage!$CM6)","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z6<>\"Summer\",Usage!$EN6,Usage!$EQ6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$CK6,Usage!$CN6)","v":0},{"$f":"IF(Usage!$Z6<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z6<>\"Summer\",Usage!$EO6,Usage!$ER6))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES6)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ6","v":0},{"$f":"Usage!$HA6","v":0},{"$f":"Usage!$HB6","v":0},{"$f":"Usage!$HC6","v":0},{"$f":"Usage!$HD6","v":0},{"$f":"Usage!$HE6","v":0},{"$f":"Usage!$GF6","v":0},{"$f":"SUM(Usage!$GZ6:$HE6,Usage!$GF6)","v":0},{"$f":"Usage!$GG6","v":0},{"$f":"Tenant!$H6","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR6","v":0},{"$f":"Usage!$GG6","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS6","v":0},{"$f":"Usage!$GK6","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM6","v":0},{"$f":"Usage!$GL6","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN6","v":0},{"$f":"Tenant!$I6","v":0},{"$f":"Usage!$GV6","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX6","v":0},{"$f":"Usage!$GW6","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY6","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A7","v":6},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B7","v":0},{"$f":"Tenant!$C7","v":0},{"$f":"Tenant!$D7","v":0},{"$f":"Tenant!$E7","v":0},{"$f":"Tenant!$G7","v":0},{"$f":"Usage!$D7","v":"00:00:00"},{"$f":"Usage!$E7","v":"00:00:00"},{"$f":"Usage!$F7","v":0},{"$f":"Usage!$G7","v":0},{"$f":"Usage!$H7","v":0},{"$f":"Usage!$S7","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA7","v":0},{"$f":"Usage!$V7","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ7","v":0},{"$f":"Usage!$Y7","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS7","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$BW7,Usage!$BZ7)","v":0},{"$f":"IF(AND(Usage!$Z7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z7=\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$CU7,Usage!$CX7)","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$BX7,Usage!$CA7)","v":0},{"$f":"IF(AND(Usage!$Z7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z7=\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$CV7,Usage!$CY7)","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$BY7,Usage!$CB7)","v":0},{"$f":"IF(AND(Usage!$Z7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z7=\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$CW7,Usage!$CZ7)","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$CC7,Usage!$CF7)","v":0},{"$f":"IF(AND(Usage!$Z7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z7=\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$DD7,Usage!$DG7)","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$CD7,Usage!$CG7)","v":0},{"$f":"IF(AND(Usage!$Z7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z7=\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$DE7,Usage!$DH7)","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$CE7,Usage!$CH7)","v":0},{"$f":"IF(AND(Usage!$Z7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z7=\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$DF7,Usage!$DI7)","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$CI7,Usage!$CL7)","v":0},{"$f":"IF(AND(Usage!$Z7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z7=\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$DM7,Usage!$DP7)","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$CJ7,Usage!$CM7)","v":0},{"$f":"IF(AND(Usage!$Z7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z7=\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$DN7,Usage!$DQ7)","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$CK7,Usage!$CN7)","v":0},{"$f":"IF(AND(Usage!$Z7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z7=\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$DO7,Usage!$DR7)","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$BW7,Usage!$BZ7)","v":0},{"$f":"IF(AND(Usage!$Z7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z7<>\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$CU7,Usage!$CX7)","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$BX7,Usage!$CA7)","v":0},{"$f":"IF(AND(Usage!$Z7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z7<>\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$CV7,Usage!$CY7)","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$BY7,Usage!$CB7)","v":0},{"$f":"IF(AND(Usage!$Z7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z7<>\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$CW7,Usage!$CZ7)","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$CC7,Usage!$CF7)","v":0},{"$f":"IF(AND(Usage!$Z7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z7<>\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$DD7,Usage!$DG7)","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$CD7,Usage!$CG7)","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$DE7,Usage!$DH7)","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$CE7,Usage!$CH7)","v":0},{"$f":"IF(AND(Usage!$Z7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z7<>\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$DF7,Usage!$DI7)","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$CI7,Usage!$CL7)","v":0},{"$f":"IF(AND(Usage!$Z7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z7<>\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$DM7,Usage!$DP7)","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$CJ7,Usage!$CM7)","v":0},{"$f":"IF(AND(Usage!$Z7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z7<>\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$DN7,Usage!$DQ7)","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$CK7,Usage!$CN7)","v":0},{"$f":"IF(AND(Usage!$Z7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z7<>\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$DO7,Usage!$DR7)","v":0},0,{"$f":"IF(Usage!$Z7=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO7","v":0},0,{"$f":"IF(Usage!$Z7=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP7","v":0},0,{"$f":"IF(Usage!$Z7=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ7","v":0},{"$f":"Usage!$DX7","v":0},{"$f":"Usage!$DY7","v":0},{"$f":"Usage!$DZ7","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z7=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z7<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU7","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z7=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z7<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC7","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z7=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z7<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK7","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z7=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z7<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW7","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z7=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z7<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE7","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z7=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z7<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM7","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z7=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z7<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY7","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z7=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z7<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG7","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z7=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z7<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO7","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU7,Usage!$FV7),0)","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$BW7,Usage!$BZ7)","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z7=\"Summer\",Usage!$EA7,Usage!$ED7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$BX7,Usage!$CA7)","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z7=\"Summer\",Usage!$EB7,Usage!$EE7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$BY7,Usage!$CB7)","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z7=\"Summer\",Usage!$EC7,Usage!$EF7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$CC7,Usage!$CF7)","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z7=\"Summer\",Usage!$EG7,Usage!$EJ7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$CD7,Usage!$CG7)","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z7=\"Summer\",Usage!$EH7,Usage!$EK7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$CE7,Usage!$CH7)","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z7=\"Summer\",Usage!$EI7,Usage!$EL7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$CI7,Usage!$CL7)","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z7=\"Summer\",Usage!$EM7,Usage!$EP7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$CJ7,Usage!$CM7)","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z7=\"Summer\",Usage!$EN7,Usage!$EQ7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z7=\"Summer\",Usage!$CK7,Usage!$CN7)","v":0},{"$f":"IF(Usage!$Z7=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z7=\"Summer\",Usage!$EO7,Usage!$ER7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$BW7,Usage!$BZ7)","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z7<>\"Summer\",Usage!$EA7,Usage!$ED7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$BX7,Usage!$CA7)","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z7<>\"Summer\",Usage!$EB7,Usage!$EE7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$BY7,Usage!$CB7)","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z7<>\"Summer\",Usage!$EC7,Usage!$EF7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$CC7,Usage!$CF7)","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z7<>\"Summer\",Usage!$EG7,Usage!$EJ7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$CD7,Usage!$CG7)","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z7<>\"Summer\",Usage!$EH7,Usage!$EK7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$CE7,Usage!$CH7)","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z7<>\"Summer\",Usage!$EI7,Usage!$EL7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$CI7,Usage!$CL7)","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z7<>\"Summer\",Usage!$EM7,Usage!$EP7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$CJ7,Usage!$CM7)","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z7<>\"Summer\",Usage!$EN7,Usage!$EQ7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$CK7,Usage!$CN7)","v":0},{"$f":"IF(Usage!$Z7<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z7<>\"Summer\",Usage!$EO7,Usage!$ER7))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES7)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ7","v":0},{"$f":"Usage!$HA7","v":0},{"$f":"Usage!$HB7","v":0},{"$f":"Usage!$HC7","v":0},{"$f":"Usage!$HD7","v":0},{"$f":"Usage!$HE7","v":0},{"$f":"Usage!$GF7","v":0},{"$f":"SUM(Usage!$GZ7:$HE7,Usage!$GF7)","v":0},{"$f":"Usage!$GG7","v":0},{"$f":"Tenant!$H7","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR7","v":0},{"$f":"Usage!$GG7","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS7","v":0},{"$f":"Usage!$GK7","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM7","v":0},{"$f":"Usage!$GL7","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN7","v":0},{"$f":"Tenant!$I7","v":0},{"$f":"Usage!$GV7","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX7","v":0},{"$f":"Usage!$GW7","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY7","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A8","v":7},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B8","v":0},{"$f":"Tenant!$C8","v":0},{"$f":"Tenant!$D8","v":0},{"$f":"Tenant!$E8","v":0},{"$f":"Tenant!$G8","v":0},{"$f":"Usage!$D8","v":"00:00:00"},{"$f":"Usage!$E8","v":"00:00:00"},{"$f":"Usage!$F8","v":0},{"$f":"Usage!$G8","v":0},{"$f":"Usage!$H8","v":0},{"$f":"Usage!$S8","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA8","v":0},{"$f":"Usage!$V8","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ8","v":0},{"$f":"Usage!$Y8","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS8","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$BW8,Usage!$BZ8)","v":0},{"$f":"IF(AND(Usage!$Z8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z8=\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$CU8,Usage!$CX8)","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$BX8,Usage!$CA8)","v":0},{"$f":"IF(AND(Usage!$Z8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z8=\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$CV8,Usage!$CY8)","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$BY8,Usage!$CB8)","v":0},{"$f":"IF(AND(Usage!$Z8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z8=\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$CW8,Usage!$CZ8)","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$CC8,Usage!$CF8)","v":0},{"$f":"IF(AND(Usage!$Z8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z8=\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$DD8,Usage!$DG8)","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$CD8,Usage!$CG8)","v":0},{"$f":"IF(AND(Usage!$Z8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z8=\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$DE8,Usage!$DH8)","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$CE8,Usage!$CH8)","v":0},{"$f":"IF(AND(Usage!$Z8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z8=\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$DF8,Usage!$DI8)","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$CI8,Usage!$CL8)","v":0},{"$f":"IF(AND(Usage!$Z8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z8=\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$DM8,Usage!$DP8)","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$CJ8,Usage!$CM8)","v":0},{"$f":"IF(AND(Usage!$Z8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z8=\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$DN8,Usage!$DQ8)","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$CK8,Usage!$CN8)","v":0},{"$f":"IF(AND(Usage!$Z8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z8=\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$DO8,Usage!$DR8)","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$BW8,Usage!$BZ8)","v":0},{"$f":"IF(AND(Usage!$Z8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z8<>\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$CU8,Usage!$CX8)","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$BX8,Usage!$CA8)","v":0},{"$f":"IF(AND(Usage!$Z8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z8<>\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$CV8,Usage!$CY8)","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$BY8,Usage!$CB8)","v":0},{"$f":"IF(AND(Usage!$Z8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z8<>\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$CW8,Usage!$CZ8)","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$CC8,Usage!$CF8)","v":0},{"$f":"IF(AND(Usage!$Z8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z8<>\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$DD8,Usage!$DG8)","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$CD8,Usage!$CG8)","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$DE8,Usage!$DH8)","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$CE8,Usage!$CH8)","v":0},{"$f":"IF(AND(Usage!$Z8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z8<>\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$DF8,Usage!$DI8)","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$CI8,Usage!$CL8)","v":0},{"$f":"IF(AND(Usage!$Z8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z8<>\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$DM8,Usage!$DP8)","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$CJ8,Usage!$CM8)","v":0},{"$f":"IF(AND(Usage!$Z8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z8<>\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$DN8,Usage!$DQ8)","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$CK8,Usage!$CN8)","v":0},{"$f":"IF(AND(Usage!$Z8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z8<>\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$DO8,Usage!$DR8)","v":0},0,{"$f":"IF(Usage!$Z8=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO8","v":0},0,{"$f":"IF(Usage!$Z8=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP8","v":0},0,{"$f":"IF(Usage!$Z8=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ8","v":0},{"$f":"Usage!$DX8","v":0},{"$f":"Usage!$DY8","v":0},{"$f":"Usage!$DZ8","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z8=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z8<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU8","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z8=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z8<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC8","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z8=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z8<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK8","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z8=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z8<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW8","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z8=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z8<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE8","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z8=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z8<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM8","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z8=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z8<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY8","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z8=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z8<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG8","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z8=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z8<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO8","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU8,Usage!$FV8),0)","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$BW8,Usage!$BZ8)","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z8=\"Summer\",Usage!$EA8,Usage!$ED8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$BX8,Usage!$CA8)","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z8=\"Summer\",Usage!$EB8,Usage!$EE8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$BY8,Usage!$CB8)","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z8=\"Summer\",Usage!$EC8,Usage!$EF8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$CC8,Usage!$CF8)","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z8=\"Summer\",Usage!$EG8,Usage!$EJ8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$CD8,Usage!$CG8)","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z8=\"Summer\",Usage!$EH8,Usage!$EK8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$CE8,Usage!$CH8)","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z8=\"Summer\",Usage!$EI8,Usage!$EL8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$CI8,Usage!$CL8)","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z8=\"Summer\",Usage!$EM8,Usage!$EP8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$CJ8,Usage!$CM8)","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z8=\"Summer\",Usage!$EN8,Usage!$EQ8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z8=\"Summer\",Usage!$CK8,Usage!$CN8)","v":0},{"$f":"IF(Usage!$Z8=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z8=\"Summer\",Usage!$EO8,Usage!$ER8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$BW8,Usage!$BZ8)","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z8<>\"Summer\",Usage!$EA8,Usage!$ED8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$BX8,Usage!$CA8)","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z8<>\"Summer\",Usage!$EB8,Usage!$EE8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$BY8,Usage!$CB8)","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z8<>\"Summer\",Usage!$EC8,Usage!$EF8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$CC8,Usage!$CF8)","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z8<>\"Summer\",Usage!$EG8,Usage!$EJ8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$CD8,Usage!$CG8)","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z8<>\"Summer\",Usage!$EH8,Usage!$EK8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$CE8,Usage!$CH8)","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z8<>\"Summer\",Usage!$EI8,Usage!$EL8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$CI8,Usage!$CL8)","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z8<>\"Summer\",Usage!$EM8,Usage!$EP8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$CJ8,Usage!$CM8)","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z8<>\"Summer\",Usage!$EN8,Usage!$EQ8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$CK8,Usage!$CN8)","v":0},{"$f":"IF(Usage!$Z8<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z8<>\"Summer\",Usage!$EO8,Usage!$ER8))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES8)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ8","v":0},{"$f":"Usage!$HA8","v":0},{"$f":"Usage!$HB8","v":0},{"$f":"Usage!$HC8","v":0},{"$f":"Usage!$HD8","v":0},{"$f":"Usage!$HE8","v":0},{"$f":"Usage!$GF8","v":0},{"$f":"SUM(Usage!$GZ8:$HE8,Usage!$GF8)","v":0},{"$f":"Usage!$GG8","v":0},{"$f":"Tenant!$H8","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR8","v":0},{"$f":"Usage!$GG8","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS8","v":0},{"$f":"Usage!$GK8","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM8","v":0},{"$f":"Usage!$GL8","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN8","v":0},{"$f":"Tenant!$I8","v":0},{"$f":"Usage!$GV8","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX8","v":0},{"$f":"Usage!$GW8","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY8","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A9","v":8},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B9","v":0},{"$f":"Tenant!$C9","v":0},{"$f":"Tenant!$D9","v":0},{"$f":"Tenant!$E9","v":0},{"$f":"Tenant!$G9","v":0},{"$f":"Usage!$D9","v":"00:00:00"},{"$f":"Usage!$E9","v":"00:00:00"},{"$f":"Usage!$F9","v":0},{"$f":"Usage!$G9","v":0},{"$f":"Usage!$H9","v":0},{"$f":"Usage!$S9","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA9","v":0},{"$f":"Usage!$V9","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ9","v":0},{"$f":"Usage!$Y9","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS9","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$BW9,Usage!$BZ9)","v":0},{"$f":"IF(AND(Usage!$Z9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z9=\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$CU9,Usage!$CX9)","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$BX9,Usage!$CA9)","v":0},{"$f":"IF(AND(Usage!$Z9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z9=\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$CV9,Usage!$CY9)","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$BY9,Usage!$CB9)","v":0},{"$f":"IF(AND(Usage!$Z9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z9=\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$CW9,Usage!$CZ9)","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$CC9,Usage!$CF9)","v":0},{"$f":"IF(AND(Usage!$Z9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z9=\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$DD9,Usage!$DG9)","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$CD9,Usage!$CG9)","v":0},{"$f":"IF(AND(Usage!$Z9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z9=\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$DE9,Usage!$DH9)","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$CE9,Usage!$CH9)","v":0},{"$f":"IF(AND(Usage!$Z9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z9=\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$DF9,Usage!$DI9)","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$CI9,Usage!$CL9)","v":0},{"$f":"IF(AND(Usage!$Z9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z9=\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$DM9,Usage!$DP9)","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$CJ9,Usage!$CM9)","v":0},{"$f":"IF(AND(Usage!$Z9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z9=\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$DN9,Usage!$DQ9)","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$CK9,Usage!$CN9)","v":0},{"$f":"IF(AND(Usage!$Z9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z9=\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$DO9,Usage!$DR9)","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$BW9,Usage!$BZ9)","v":0},{"$f":"IF(AND(Usage!$Z9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z9<>\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$CU9,Usage!$CX9)","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$BX9,Usage!$CA9)","v":0},{"$f":"IF(AND(Usage!$Z9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z9<>\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$CV9,Usage!$CY9)","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$BY9,Usage!$CB9)","v":0},{"$f":"IF(AND(Usage!$Z9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z9<>\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$CW9,Usage!$CZ9)","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$CC9,Usage!$CF9)","v":0},{"$f":"IF(AND(Usage!$Z9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z9<>\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$DD9,Usage!$DG9)","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$CD9,Usage!$CG9)","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$DE9,Usage!$DH9)","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$CE9,Usage!$CH9)","v":0},{"$f":"IF(AND(Usage!$Z9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z9<>\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$DF9,Usage!$DI9)","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$CI9,Usage!$CL9)","v":0},{"$f":"IF(AND(Usage!$Z9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z9<>\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$DM9,Usage!$DP9)","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$CJ9,Usage!$CM9)","v":0},{"$f":"IF(AND(Usage!$Z9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z9<>\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$DN9,Usage!$DQ9)","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$CK9,Usage!$CN9)","v":0},{"$f":"IF(AND(Usage!$Z9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z9<>\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$DO9,Usage!$DR9)","v":0},0,{"$f":"IF(Usage!$Z9=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO9","v":0},0,{"$f":"IF(Usage!$Z9=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP9","v":0},0,{"$f":"IF(Usage!$Z9=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ9","v":0},{"$f":"Usage!$DX9","v":0},{"$f":"Usage!$DY9","v":0},{"$f":"Usage!$DZ9","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z9=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z9<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU9","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z9=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z9<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC9","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z9=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z9<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK9","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z9=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z9<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW9","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z9=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z9<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE9","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z9=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z9<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM9","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z9=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z9<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY9","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z9=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z9<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG9","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z9=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z9<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO9","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU9,Usage!$FV9),0)","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$BW9,Usage!$BZ9)","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z9=\"Summer\",Usage!$EA9,Usage!$ED9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$BX9,Usage!$CA9)","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z9=\"Summer\",Usage!$EB9,Usage!$EE9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$BY9,Usage!$CB9)","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z9=\"Summer\",Usage!$EC9,Usage!$EF9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$CC9,Usage!$CF9)","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z9=\"Summer\",Usage!$EG9,Usage!$EJ9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$CD9,Usage!$CG9)","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z9=\"Summer\",Usage!$EH9,Usage!$EK9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$CE9,Usage!$CH9)","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z9=\"Summer\",Usage!$EI9,Usage!$EL9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$CI9,Usage!$CL9)","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z9=\"Summer\",Usage!$EM9,Usage!$EP9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$CJ9,Usage!$CM9)","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z9=\"Summer\",Usage!$EN9,Usage!$EQ9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z9=\"Summer\",Usage!$CK9,Usage!$CN9)","v":0},{"$f":"IF(Usage!$Z9=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z9=\"Summer\",Usage!$EO9,Usage!$ER9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$BW9,Usage!$BZ9)","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z9<>\"Summer\",Usage!$EA9,Usage!$ED9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$BX9,Usage!$CA9)","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z9<>\"Summer\",Usage!$EB9,Usage!$EE9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$BY9,Usage!$CB9)","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z9<>\"Summer\",Usage!$EC9,Usage!$EF9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$CC9,Usage!$CF9)","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z9<>\"Summer\",Usage!$EG9,Usage!$EJ9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$CD9,Usage!$CG9)","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z9<>\"Summer\",Usage!$EH9,Usage!$EK9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$CE9,Usage!$CH9)","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z9<>\"Summer\",Usage!$EI9,Usage!$EL9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$CI9,Usage!$CL9)","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z9<>\"Summer\",Usage!$EM9,Usage!$EP9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$CJ9,Usage!$CM9)","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z9<>\"Summer\",Usage!$EN9,Usage!$EQ9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$CK9,Usage!$CN9)","v":0},{"$f":"IF(Usage!$Z9<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z9<>\"Summer\",Usage!$EO9,Usage!$ER9))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES9)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ9","v":0},{"$f":"Usage!$HA9","v":0},{"$f":"Usage!$HB9","v":0},{"$f":"Usage!$HC9","v":0},{"$f":"Usage!$HD9","v":0},{"$f":"Usage!$HE9","v":0},{"$f":"Usage!$GF9","v":0},{"$f":"SUM(Usage!$GZ9:$HE9,Usage!$GF9)","v":0},{"$f":"Usage!$GG9","v":0},{"$f":"Tenant!$H9","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR9","v":0},{"$f":"Usage!$GG9","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS9","v":0},{"$f":"Usage!$GK9","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM9","v":0},{"$f":"Usage!$GL9","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN9","v":0},{"$f":"Tenant!$I9","v":0},{"$f":"Usage!$GV9","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX9","v":0},{"$f":"Usage!$GW9","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY9","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A10","v":9},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B10","v":0},{"$f":"Tenant!$C10","v":0},{"$f":"Tenant!$D10","v":0},{"$f":"Tenant!$E10","v":0},{"$f":"Tenant!$G10","v":0},{"$f":"Usage!$D10","v":"00:00:00"},{"$f":"Usage!$E10","v":"00:00:00"},{"$f":"Usage!$F10","v":0},{"$f":"Usage!$G10","v":0},{"$f":"Usage!$H10","v":0},{"$f":"Usage!$S10","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA10","v":0},{"$f":"Usage!$V10","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ10","v":0},{"$f":"Usage!$Y10","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS10","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$BW10,Usage!$BZ10)","v":0},{"$f":"IF(AND(Usage!$Z10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z10=\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$CU10,Usage!$CX10)","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$BX10,Usage!$CA10)","v":0},{"$f":"IF(AND(Usage!$Z10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z10=\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$CV10,Usage!$CY10)","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$BY10,Usage!$CB10)","v":0},{"$f":"IF(AND(Usage!$Z10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z10=\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$CW10,Usage!$CZ10)","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$CC10,Usage!$CF10)","v":0},{"$f":"IF(AND(Usage!$Z10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z10=\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$DD10,Usage!$DG10)","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$CD10,Usage!$CG10)","v":0},{"$f":"IF(AND(Usage!$Z10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z10=\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$DE10,Usage!$DH10)","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$CE10,Usage!$CH10)","v":0},{"$f":"IF(AND(Usage!$Z10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z10=\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$DF10,Usage!$DI10)","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$CI10,Usage!$CL10)","v":0},{"$f":"IF(AND(Usage!$Z10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z10=\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$DM10,Usage!$DP10)","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$CJ10,Usage!$CM10)","v":0},{"$f":"IF(AND(Usage!$Z10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z10=\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$DN10,Usage!$DQ10)","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$CK10,Usage!$CN10)","v":0},{"$f":"IF(AND(Usage!$Z10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z10=\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$DO10,Usage!$DR10)","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$BW10,Usage!$BZ10)","v":0},{"$f":"IF(AND(Usage!$Z10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z10<>\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$CU10,Usage!$CX10)","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$BX10,Usage!$CA10)","v":0},{"$f":"IF(AND(Usage!$Z10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z10<>\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$CV10,Usage!$CY10)","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$BY10,Usage!$CB10)","v":0},{"$f":"IF(AND(Usage!$Z10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z10<>\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$CW10,Usage!$CZ10)","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$CC10,Usage!$CF10)","v":0},{"$f":"IF(AND(Usage!$Z10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z10<>\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$DD10,Usage!$DG10)","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$CD10,Usage!$CG10)","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$DE10,Usage!$DH10)","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$CE10,Usage!$CH10)","v":0},{"$f":"IF(AND(Usage!$Z10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z10<>\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$DF10,Usage!$DI10)","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$CI10,Usage!$CL10)","v":0},{"$f":"IF(AND(Usage!$Z10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z10<>\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$DM10,Usage!$DP10)","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$CJ10,Usage!$CM10)","v":0},{"$f":"IF(AND(Usage!$Z10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z10<>\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$DN10,Usage!$DQ10)","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$CK10,Usage!$CN10)","v":0},{"$f":"IF(AND(Usage!$Z10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z10<>\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$DO10,Usage!$DR10)","v":0},0,{"$f":"IF(Usage!$Z10=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO10","v":0},0,{"$f":"IF(Usage!$Z10=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP10","v":0},0,{"$f":"IF(Usage!$Z10=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ10","v":0},{"$f":"Usage!$DX10","v":0},{"$f":"Usage!$DY10","v":0},{"$f":"Usage!$DZ10","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z10=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z10<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU10","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z10=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z10<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC10","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z10=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z10<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK10","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z10=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z10<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW10","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z10=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z10<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE10","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z10=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z10<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM10","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z10=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z10<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY10","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z10=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z10<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG10","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z10=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z10<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO10","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU10,Usage!$FV10),0)","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$BW10,Usage!$BZ10)","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z10=\"Summer\",Usage!$EA10,Usage!$ED10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$BX10,Usage!$CA10)","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z10=\"Summer\",Usage!$EB10,Usage!$EE10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$BY10,Usage!$CB10)","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z10=\"Summer\",Usage!$EC10,Usage!$EF10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$CC10,Usage!$CF10)","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z10=\"Summer\",Usage!$EG10,Usage!$EJ10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$CD10,Usage!$CG10)","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z10=\"Summer\",Usage!$EH10,Usage!$EK10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$CE10,Usage!$CH10)","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z10=\"Summer\",Usage!$EI10,Usage!$EL10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$CI10,Usage!$CL10)","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z10=\"Summer\",Usage!$EM10,Usage!$EP10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$CJ10,Usage!$CM10)","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z10=\"Summer\",Usage!$EN10,Usage!$EQ10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z10=\"Summer\",Usage!$CK10,Usage!$CN10)","v":0},{"$f":"IF(Usage!$Z10=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z10=\"Summer\",Usage!$EO10,Usage!$ER10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$BW10,Usage!$BZ10)","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z10<>\"Summer\",Usage!$EA10,Usage!$ED10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$BX10,Usage!$CA10)","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z10<>\"Summer\",Usage!$EB10,Usage!$EE10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$BY10,Usage!$CB10)","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z10<>\"Summer\",Usage!$EC10,Usage!$EF10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$CC10,Usage!$CF10)","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z10<>\"Summer\",Usage!$EG10,Usage!$EJ10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$CD10,Usage!$CG10)","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z10<>\"Summer\",Usage!$EH10,Usage!$EK10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$CE10,Usage!$CH10)","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z10<>\"Summer\",Usage!$EI10,Usage!$EL10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$CI10,Usage!$CL10)","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z10<>\"Summer\",Usage!$EM10,Usage!$EP10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$CJ10,Usage!$CM10)","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z10<>\"Summer\",Usage!$EN10,Usage!$EQ10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$CK10,Usage!$CN10)","v":0},{"$f":"IF(Usage!$Z10<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z10<>\"Summer\",Usage!$EO10,Usage!$ER10))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES10)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ10","v":0},{"$f":"Usage!$HA10","v":0},{"$f":"Usage!$HB10","v":0},{"$f":"Usage!$HC10","v":0},{"$f":"Usage!$HD10","v":0},{"$f":"Usage!$HE10","v":0},{"$f":"Usage!$GF10","v":0},{"$f":"SUM(Usage!$GZ10:$HE10,Usage!$GF10)","v":0},{"$f":"Usage!$GG10","v":0},{"$f":"Tenant!$H10","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR10","v":0},{"$f":"Usage!$GG10","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS10","v":0},{"$f":"Usage!$GK10","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM10","v":0},{"$f":"Usage!$GL10","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN10","v":0},{"$f":"Tenant!$I10","v":0},{"$f":"Usage!$GV10","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX10","v":0},{"$f":"Usage!$GW10","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY10","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A11","v":10},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B11","v":0},{"$f":"Tenant!$C11","v":0},{"$f":"Tenant!$D11","v":0},{"$f":"Tenant!$E11","v":0},{"$f":"Tenant!$G11","v":0},{"$f":"Usage!$D11","v":"00:00:00"},{"$f":"Usage!$E11","v":"00:00:00"},{"$f":"Usage!$F11","v":0},{"$f":"Usage!$G11","v":0},{"$f":"Usage!$H11","v":0},{"$f":"Usage!$S11","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA11","v":0},{"$f":"Usage!$V11","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ11","v":0},{"$f":"Usage!$Y11","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS11","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$BW11,Usage!$BZ11)","v":0},{"$f":"IF(AND(Usage!$Z11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z11=\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$CU11,Usage!$CX11)","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$BX11,Usage!$CA11)","v":0},{"$f":"IF(AND(Usage!$Z11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z11=\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$CV11,Usage!$CY11)","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$BY11,Usage!$CB11)","v":0},{"$f":"IF(AND(Usage!$Z11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z11=\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$CW11,Usage!$CZ11)","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$CC11,Usage!$CF11)","v":0},{"$f":"IF(AND(Usage!$Z11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z11=\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$DD11,Usage!$DG11)","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$CD11,Usage!$CG11)","v":0},{"$f":"IF(AND(Usage!$Z11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z11=\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$DE11,Usage!$DH11)","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$CE11,Usage!$CH11)","v":0},{"$f":"IF(AND(Usage!$Z11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z11=\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$DF11,Usage!$DI11)","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$CI11,Usage!$CL11)","v":0},{"$f":"IF(AND(Usage!$Z11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z11=\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$DM11,Usage!$DP11)","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$CJ11,Usage!$CM11)","v":0},{"$f":"IF(AND(Usage!$Z11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z11=\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$DN11,Usage!$DQ11)","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$CK11,Usage!$CN11)","v":0},{"$f":"IF(AND(Usage!$Z11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z11=\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$DO11,Usage!$DR11)","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$BW11,Usage!$BZ11)","v":0},{"$f":"IF(AND(Usage!$Z11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z11<>\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$CU11,Usage!$CX11)","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$BX11,Usage!$CA11)","v":0},{"$f":"IF(AND(Usage!$Z11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z11<>\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$CV11,Usage!$CY11)","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$BY11,Usage!$CB11)","v":0},{"$f":"IF(AND(Usage!$Z11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z11<>\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$CW11,Usage!$CZ11)","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$CC11,Usage!$CF11)","v":0},{"$f":"IF(AND(Usage!$Z11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z11<>\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$DD11,Usage!$DG11)","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$CD11,Usage!$CG11)","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$DE11,Usage!$DH11)","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$CE11,Usage!$CH11)","v":0},{"$f":"IF(AND(Usage!$Z11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z11<>\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$DF11,Usage!$DI11)","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$CI11,Usage!$CL11)","v":0},{"$f":"IF(AND(Usage!$Z11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z11<>\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$DM11,Usage!$DP11)","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$CJ11,Usage!$CM11)","v":0},{"$f":"IF(AND(Usage!$Z11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z11<>\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$DN11,Usage!$DQ11)","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$CK11,Usage!$CN11)","v":0},{"$f":"IF(AND(Usage!$Z11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z11<>\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$DO11,Usage!$DR11)","v":0},0,{"$f":"IF(Usage!$Z11=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO11","v":0},0,{"$f":"IF(Usage!$Z11=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP11","v":0},0,{"$f":"IF(Usage!$Z11=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ11","v":0},{"$f":"Usage!$DX11","v":0},{"$f":"Usage!$DY11","v":0},{"$f":"Usage!$DZ11","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z11=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z11<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU11","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z11=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z11<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC11","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z11=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z11<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK11","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z11=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z11<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW11","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z11=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z11<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE11","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z11=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z11<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM11","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z11=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z11<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY11","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z11=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z11<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG11","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z11=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z11<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO11","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU11,Usage!$FV11),0)","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$BW11,Usage!$BZ11)","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z11=\"Summer\",Usage!$EA11,Usage!$ED11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$BX11,Usage!$CA11)","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z11=\"Summer\",Usage!$EB11,Usage!$EE11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$BY11,Usage!$CB11)","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z11=\"Summer\",Usage!$EC11,Usage!$EF11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$CC11,Usage!$CF11)","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z11=\"Summer\",Usage!$EG11,Usage!$EJ11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$CD11,Usage!$CG11)","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z11=\"Summer\",Usage!$EH11,Usage!$EK11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$CE11,Usage!$CH11)","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z11=\"Summer\",Usage!$EI11,Usage!$EL11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$CI11,Usage!$CL11)","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z11=\"Summer\",Usage!$EM11,Usage!$EP11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$CJ11,Usage!$CM11)","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z11=\"Summer\",Usage!$EN11,Usage!$EQ11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z11=\"Summer\",Usage!$CK11,Usage!$CN11)","v":0},{"$f":"IF(Usage!$Z11=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z11=\"Summer\",Usage!$EO11,Usage!$ER11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$BW11,Usage!$BZ11)","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z11<>\"Summer\",Usage!$EA11,Usage!$ED11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$BX11,Usage!$CA11)","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z11<>\"Summer\",Usage!$EB11,Usage!$EE11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$BY11,Usage!$CB11)","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z11<>\"Summer\",Usage!$EC11,Usage!$EF11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$CC11,Usage!$CF11)","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z11<>\"Summer\",Usage!$EG11,Usage!$EJ11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$CD11,Usage!$CG11)","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z11<>\"Summer\",Usage!$EH11,Usage!$EK11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$CE11,Usage!$CH11)","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z11<>\"Summer\",Usage!$EI11,Usage!$EL11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$CI11,Usage!$CL11)","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z11<>\"Summer\",Usage!$EM11,Usage!$EP11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$CJ11,Usage!$CM11)","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z11<>\"Summer\",Usage!$EN11,Usage!$EQ11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$CK11,Usage!$CN11)","v":0},{"$f":"IF(Usage!$Z11<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z11<>\"Summer\",Usage!$EO11,Usage!$ER11))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES11)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ11","v":0},{"$f":"Usage!$HA11","v":0},{"$f":"Usage!$HB11","v":0},{"$f":"Usage!$HC11","v":0},{"$f":"Usage!$HD11","v":0},{"$f":"Usage!$HE11","v":0},{"$f":"Usage!$GF11","v":0},{"$f":"SUM(Usage!$GZ11:$HE11,Usage!$GF11)","v":0},{"$f":"Usage!$GG11","v":0},{"$f":"Tenant!$H11","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR11","v":0},{"$f":"Usage!$GG11","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS11","v":0},{"$f":"Usage!$GK11","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM11","v":0},{"$f":"Usage!$GL11","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN11","v":0},{"$f":"Tenant!$I11","v":0},{"$f":"Usage!$GV11","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX11","v":0},{"$f":"Usage!$GW11","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY11","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A12","v":11},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B12","v":0},{"$f":"Tenant!$C12","v":0},{"$f":"Tenant!$D12","v":0},{"$f":"Tenant!$E12","v":0},{"$f":"Tenant!$G12","v":0},{"$f":"Usage!$D12","v":"00:00:00"},{"$f":"Usage!$E12","v":"00:00:00"},{"$f":"Usage!$F12","v":0},{"$f":"Usage!$G12","v":0},{"$f":"Usage!$H12","v":0},{"$f":"Usage!$S12","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA12","v":0},{"$f":"Usage!$V12","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ12","v":0},{"$f":"Usage!$Y12","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS12","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$BW12,Usage!$BZ12)","v":0},{"$f":"IF(AND(Usage!$Z12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z12=\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$CU12,Usage!$CX12)","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$BX12,Usage!$CA12)","v":0},{"$f":"IF(AND(Usage!$Z12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z12=\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$CV12,Usage!$CY12)","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$BY12,Usage!$CB12)","v":0},{"$f":"IF(AND(Usage!$Z12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z12=\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$CW12,Usage!$CZ12)","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$CC12,Usage!$CF12)","v":0},{"$f":"IF(AND(Usage!$Z12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z12=\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$DD12,Usage!$DG12)","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$CD12,Usage!$CG12)","v":0},{"$f":"IF(AND(Usage!$Z12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z12=\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$DE12,Usage!$DH12)","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$CE12,Usage!$CH12)","v":0},{"$f":"IF(AND(Usage!$Z12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z12=\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$DF12,Usage!$DI12)","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$CI12,Usage!$CL12)","v":0},{"$f":"IF(AND(Usage!$Z12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z12=\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$DM12,Usage!$DP12)","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$CJ12,Usage!$CM12)","v":0},{"$f":"IF(AND(Usage!$Z12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z12=\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$DN12,Usage!$DQ12)","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$CK12,Usage!$CN12)","v":0},{"$f":"IF(AND(Usage!$Z12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z12=\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$DO12,Usage!$DR12)","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$BW12,Usage!$BZ12)","v":0},{"$f":"IF(AND(Usage!$Z12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z12<>\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$CU12,Usage!$CX12)","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$BX12,Usage!$CA12)","v":0},{"$f":"IF(AND(Usage!$Z12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z12<>\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$CV12,Usage!$CY12)","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$BY12,Usage!$CB12)","v":0},{"$f":"IF(AND(Usage!$Z12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z12<>\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$CW12,Usage!$CZ12)","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$CC12,Usage!$CF12)","v":0},{"$f":"IF(AND(Usage!$Z12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z12<>\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$DD12,Usage!$DG12)","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$CD12,Usage!$CG12)","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$DE12,Usage!$DH12)","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$CE12,Usage!$CH12)","v":0},{"$f":"IF(AND(Usage!$Z12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z12<>\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$DF12,Usage!$DI12)","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$CI12,Usage!$CL12)","v":0},{"$f":"IF(AND(Usage!$Z12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z12<>\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$DM12,Usage!$DP12)","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$CJ12,Usage!$CM12)","v":0},{"$f":"IF(AND(Usage!$Z12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z12<>\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$DN12,Usage!$DQ12)","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$CK12,Usage!$CN12)","v":0},{"$f":"IF(AND(Usage!$Z12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z12<>\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$DO12,Usage!$DR12)","v":0},0,{"$f":"IF(Usage!$Z12=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO12","v":0},0,{"$f":"IF(Usage!$Z12=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP12","v":0},0,{"$f":"IF(Usage!$Z12=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ12","v":0},{"$f":"Usage!$DX12","v":0},{"$f":"Usage!$DY12","v":0},{"$f":"Usage!$DZ12","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z12=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z12<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU12","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z12=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z12<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC12","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z12=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z12<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK12","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z12=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z12<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW12","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z12=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z12<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE12","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z12=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z12<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM12","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z12=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z12<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY12","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z12=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z12<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG12","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z12=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z12<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO12","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU12,Usage!$FV12),0)","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$BW12,Usage!$BZ12)","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z12=\"Summer\",Usage!$EA12,Usage!$ED12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$BX12,Usage!$CA12)","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z12=\"Summer\",Usage!$EB12,Usage!$EE12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$BY12,Usage!$CB12)","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z12=\"Summer\",Usage!$EC12,Usage!$EF12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$CC12,Usage!$CF12)","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z12=\"Summer\",Usage!$EG12,Usage!$EJ12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$CD12,Usage!$CG12)","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z12=\"Summer\",Usage!$EH12,Usage!$EK12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$CE12,Usage!$CH12)","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z12=\"Summer\",Usage!$EI12,Usage!$EL12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$CI12,Usage!$CL12)","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z12=\"Summer\",Usage!$EM12,Usage!$EP12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$CJ12,Usage!$CM12)","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z12=\"Summer\",Usage!$EN12,Usage!$EQ12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z12=\"Summer\",Usage!$CK12,Usage!$CN12)","v":0},{"$f":"IF(Usage!$Z12=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z12=\"Summer\",Usage!$EO12,Usage!$ER12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$BW12,Usage!$BZ12)","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z12<>\"Summer\",Usage!$EA12,Usage!$ED12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$BX12,Usage!$CA12)","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z12<>\"Summer\",Usage!$EB12,Usage!$EE12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$BY12,Usage!$CB12)","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z12<>\"Summer\",Usage!$EC12,Usage!$EF12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$CC12,Usage!$CF12)","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z12<>\"Summer\",Usage!$EG12,Usage!$EJ12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$CD12,Usage!$CG12)","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z12<>\"Summer\",Usage!$EH12,Usage!$EK12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$CE12,Usage!$CH12)","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z12<>\"Summer\",Usage!$EI12,Usage!$EL12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$CI12,Usage!$CL12)","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z12<>\"Summer\",Usage!$EM12,Usage!$EP12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$CJ12,Usage!$CM12)","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z12<>\"Summer\",Usage!$EN12,Usage!$EQ12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$CK12,Usage!$CN12)","v":0},{"$f":"IF(Usage!$Z12<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z12<>\"Summer\",Usage!$EO12,Usage!$ER12))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES12)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ12","v":0},{"$f":"Usage!$HA12","v":0},{"$f":"Usage!$HB12","v":0},{"$f":"Usage!$HC12","v":0},{"$f":"Usage!$HD12","v":0},{"$f":"Usage!$HE12","v":0},{"$f":"Usage!$GF12","v":0},{"$f":"SUM(Usage!$GZ12:$HE12,Usage!$GF12)","v":0},{"$f":"Usage!$GG12","v":0},{"$f":"Tenant!$H12","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR12","v":0},{"$f":"Usage!$GG12","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS12","v":0},{"$f":"Usage!$GK12","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM12","v":0},{"$f":"Usage!$GL12","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN12","v":0},{"$f":"Tenant!$I12","v":0},{"$f":"Usage!$GV12","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX12","v":0},{"$f":"Usage!$GW12","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY12","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A13","v":12},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B13","v":0},{"$f":"Tenant!$C13","v":0},{"$f":"Tenant!$D13","v":0},{"$f":"Tenant!$E13","v":0},{"$f":"Tenant!$G13","v":0},{"$f":"Usage!$D13","v":"00:00:00"},{"$f":"Usage!$E13","v":"00:00:00"},{"$f":"Usage!$F13","v":0},{"$f":"Usage!$G13","v":0},{"$f":"Usage!$H13","v":0},{"$f":"Usage!$S13","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA13","v":0},{"$f":"Usage!$V13","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ13","v":0},{"$f":"Usage!$Y13","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS13","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$BW13,Usage!$BZ13)","v":0},{"$f":"IF(AND(Usage!$Z13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z13=\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$CU13,Usage!$CX13)","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$BX13,Usage!$CA13)","v":0},{"$f":"IF(AND(Usage!$Z13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z13=\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$CV13,Usage!$CY13)","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$BY13,Usage!$CB13)","v":0},{"$f":"IF(AND(Usage!$Z13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z13=\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$CW13,Usage!$CZ13)","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$CC13,Usage!$CF13)","v":0},{"$f":"IF(AND(Usage!$Z13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z13=\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$DD13,Usage!$DG13)","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$CD13,Usage!$CG13)","v":0},{"$f":"IF(AND(Usage!$Z13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z13=\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$DE13,Usage!$DH13)","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$CE13,Usage!$CH13)","v":0},{"$f":"IF(AND(Usage!$Z13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z13=\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$DF13,Usage!$DI13)","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$CI13,Usage!$CL13)","v":0},{"$f":"IF(AND(Usage!$Z13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z13=\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$DM13,Usage!$DP13)","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$CJ13,Usage!$CM13)","v":0},{"$f":"IF(AND(Usage!$Z13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z13=\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$DN13,Usage!$DQ13)","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$CK13,Usage!$CN13)","v":0},{"$f":"IF(AND(Usage!$Z13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z13=\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$DO13,Usage!$DR13)","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$BW13,Usage!$BZ13)","v":0},{"$f":"IF(AND(Usage!$Z13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z13<>\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$CU13,Usage!$CX13)","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$BX13,Usage!$CA13)","v":0},{"$f":"IF(AND(Usage!$Z13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z13<>\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$CV13,Usage!$CY13)","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$BY13,Usage!$CB13)","v":0},{"$f":"IF(AND(Usage!$Z13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z13<>\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$CW13,Usage!$CZ13)","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$CC13,Usage!$CF13)","v":0},{"$f":"IF(AND(Usage!$Z13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z13<>\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$DD13,Usage!$DG13)","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$CD13,Usage!$CG13)","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$DE13,Usage!$DH13)","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$CE13,Usage!$CH13)","v":0},{"$f":"IF(AND(Usage!$Z13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z13<>\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$DF13,Usage!$DI13)","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$CI13,Usage!$CL13)","v":0},{"$f":"IF(AND(Usage!$Z13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z13<>\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$DM13,Usage!$DP13)","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$CJ13,Usage!$CM13)","v":0},{"$f":"IF(AND(Usage!$Z13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z13<>\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$DN13,Usage!$DQ13)","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$CK13,Usage!$CN13)","v":0},{"$f":"IF(AND(Usage!$Z13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z13<>\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$DO13,Usage!$DR13)","v":0},0,{"$f":"IF(Usage!$Z13=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO13","v":0},0,{"$f":"IF(Usage!$Z13=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP13","v":0},0,{"$f":"IF(Usage!$Z13=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ13","v":0},{"$f":"Usage!$DX13","v":0},{"$f":"Usage!$DY13","v":0},{"$f":"Usage!$DZ13","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z13=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z13<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU13","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z13=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z13<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC13","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z13=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z13<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK13","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z13=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z13<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW13","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z13=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z13<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE13","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z13=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z13<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM13","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z13=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z13<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY13","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z13=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z13<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG13","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z13=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z13<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO13","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU13,Usage!$FV13),0)","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$BW13,Usage!$BZ13)","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z13=\"Summer\",Usage!$EA13,Usage!$ED13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$BX13,Usage!$CA13)","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z13=\"Summer\",Usage!$EB13,Usage!$EE13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$BY13,Usage!$CB13)","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z13=\"Summer\",Usage!$EC13,Usage!$EF13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$CC13,Usage!$CF13)","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z13=\"Summer\",Usage!$EG13,Usage!$EJ13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$CD13,Usage!$CG13)","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z13=\"Summer\",Usage!$EH13,Usage!$EK13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$CE13,Usage!$CH13)","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z13=\"Summer\",Usage!$EI13,Usage!$EL13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$CI13,Usage!$CL13)","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z13=\"Summer\",Usage!$EM13,Usage!$EP13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$CJ13,Usage!$CM13)","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z13=\"Summer\",Usage!$EN13,Usage!$EQ13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z13=\"Summer\",Usage!$CK13,Usage!$CN13)","v":0},{"$f":"IF(Usage!$Z13=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z13=\"Summer\",Usage!$EO13,Usage!$ER13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$BW13,Usage!$BZ13)","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z13<>\"Summer\",Usage!$EA13,Usage!$ED13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$BX13,Usage!$CA13)","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z13<>\"Summer\",Usage!$EB13,Usage!$EE13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$BY13,Usage!$CB13)","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z13<>\"Summer\",Usage!$EC13,Usage!$EF13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$CC13,Usage!$CF13)","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z13<>\"Summer\",Usage!$EG13,Usage!$EJ13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$CD13,Usage!$CG13)","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z13<>\"Summer\",Usage!$EH13,Usage!$EK13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$CE13,Usage!$CH13)","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z13<>\"Summer\",Usage!$EI13,Usage!$EL13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$CI13,Usage!$CL13)","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z13<>\"Summer\",Usage!$EM13,Usage!$EP13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$CJ13,Usage!$CM13)","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z13<>\"Summer\",Usage!$EN13,Usage!$EQ13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$CK13,Usage!$CN13)","v":0},{"$f":"IF(Usage!$Z13<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z13<>\"Summer\",Usage!$EO13,Usage!$ER13))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES13)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ13","v":0},{"$f":"Usage!$HA13","v":0},{"$f":"Usage!$HB13","v":0},{"$f":"Usage!$HC13","v":0},{"$f":"Usage!$HD13","v":0},{"$f":"Usage!$HE13","v":0},{"$f":"Usage!$GF13","v":0},{"$f":"SUM(Usage!$GZ13:$HE13,Usage!$GF13)","v":0},{"$f":"Usage!$GG13","v":0},{"$f":"Tenant!$H13","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR13","v":0},{"$f":"Usage!$GG13","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS13","v":0},{"$f":"Usage!$GK13","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM13","v":0},{"$f":"Usage!$GL13","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN13","v":0},{"$f":"Tenant!$I13","v":0},{"$f":"Usage!$GV13","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX13","v":0},{"$f":"Usage!$GW13","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY13","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A14","v":13},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B14","v":0},{"$f":"Tenant!$C14","v":0},{"$f":"Tenant!$D14","v":0},{"$f":"Tenant!$E14","v":0},{"$f":"Tenant!$G14","v":0},{"$f":"Usage!$D14","v":"00:00:00"},{"$f":"Usage!$E14","v":"00:00:00"},{"$f":"Usage!$F14","v":0},{"$f":"Usage!$G14","v":0},{"$f":"Usage!$H14","v":0},{"$f":"Usage!$S14","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA14","v":0},{"$f":"Usage!$V14","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ14","v":0},{"$f":"Usage!$Y14","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS14","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$BW14,Usage!$BZ14)","v":0},{"$f":"IF(AND(Usage!$Z14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z14=\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$CU14,Usage!$CX14)","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$BX14,Usage!$CA14)","v":0},{"$f":"IF(AND(Usage!$Z14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z14=\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$CV14,Usage!$CY14)","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$BY14,Usage!$CB14)","v":0},{"$f":"IF(AND(Usage!$Z14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z14=\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$CW14,Usage!$CZ14)","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$CC14,Usage!$CF14)","v":0},{"$f":"IF(AND(Usage!$Z14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z14=\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$DD14,Usage!$DG14)","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$CD14,Usage!$CG14)","v":0},{"$f":"IF(AND(Usage!$Z14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z14=\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$DE14,Usage!$DH14)","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$CE14,Usage!$CH14)","v":0},{"$f":"IF(AND(Usage!$Z14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z14=\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$DF14,Usage!$DI14)","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$CI14,Usage!$CL14)","v":0},{"$f":"IF(AND(Usage!$Z14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z14=\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$DM14,Usage!$DP14)","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$CJ14,Usage!$CM14)","v":0},{"$f":"IF(AND(Usage!$Z14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z14=\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$DN14,Usage!$DQ14)","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$CK14,Usage!$CN14)","v":0},{"$f":"IF(AND(Usage!$Z14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z14=\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$DO14,Usage!$DR14)","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$BW14,Usage!$BZ14)","v":0},{"$f":"IF(AND(Usage!$Z14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z14<>\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$CU14,Usage!$CX14)","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$BX14,Usage!$CA14)","v":0},{"$f":"IF(AND(Usage!$Z14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z14<>\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$CV14,Usage!$CY14)","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$BY14,Usage!$CB14)","v":0},{"$f":"IF(AND(Usage!$Z14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z14<>\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$CW14,Usage!$CZ14)","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$CC14,Usage!$CF14)","v":0},{"$f":"IF(AND(Usage!$Z14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z14<>\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$DD14,Usage!$DG14)","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$CD14,Usage!$CG14)","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$DE14,Usage!$DH14)","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$CE14,Usage!$CH14)","v":0},{"$f":"IF(AND(Usage!$Z14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z14<>\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$DF14,Usage!$DI14)","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$CI14,Usage!$CL14)","v":0},{"$f":"IF(AND(Usage!$Z14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z14<>\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$DM14,Usage!$DP14)","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$CJ14,Usage!$CM14)","v":0},{"$f":"IF(AND(Usage!$Z14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z14<>\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$DN14,Usage!$DQ14)","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$CK14,Usage!$CN14)","v":0},{"$f":"IF(AND(Usage!$Z14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z14<>\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$DO14,Usage!$DR14)","v":0},0,{"$f":"IF(Usage!$Z14=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO14","v":0},0,{"$f":"IF(Usage!$Z14=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP14","v":0},0,{"$f":"IF(Usage!$Z14=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ14","v":0},{"$f":"Usage!$DX14","v":0},{"$f":"Usage!$DY14","v":0},{"$f":"Usage!$DZ14","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z14=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z14<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU14","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z14=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z14<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC14","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z14=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z14<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK14","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z14=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z14<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW14","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z14=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z14<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE14","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z14=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z14<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM14","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z14=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z14<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY14","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z14=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z14<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG14","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z14=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z14<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO14","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU14,Usage!$FV14),0)","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$BW14,Usage!$BZ14)","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z14=\"Summer\",Usage!$EA14,Usage!$ED14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$BX14,Usage!$CA14)","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z14=\"Summer\",Usage!$EB14,Usage!$EE14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$BY14,Usage!$CB14)","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z14=\"Summer\",Usage!$EC14,Usage!$EF14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$CC14,Usage!$CF14)","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z14=\"Summer\",Usage!$EG14,Usage!$EJ14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$CD14,Usage!$CG14)","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z14=\"Summer\",Usage!$EH14,Usage!$EK14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$CE14,Usage!$CH14)","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z14=\"Summer\",Usage!$EI14,Usage!$EL14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$CI14,Usage!$CL14)","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z14=\"Summer\",Usage!$EM14,Usage!$EP14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$CJ14,Usage!$CM14)","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z14=\"Summer\",Usage!$EN14,Usage!$EQ14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z14=\"Summer\",Usage!$CK14,Usage!$CN14)","v":0},{"$f":"IF(Usage!$Z14=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z14=\"Summer\",Usage!$EO14,Usage!$ER14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$BW14,Usage!$BZ14)","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z14<>\"Summer\",Usage!$EA14,Usage!$ED14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$BX14,Usage!$CA14)","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z14<>\"Summer\",Usage!$EB14,Usage!$EE14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$BY14,Usage!$CB14)","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z14<>\"Summer\",Usage!$EC14,Usage!$EF14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$CC14,Usage!$CF14)","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z14<>\"Summer\",Usage!$EG14,Usage!$EJ14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$CD14,Usage!$CG14)","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z14<>\"Summer\",Usage!$EH14,Usage!$EK14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$CE14,Usage!$CH14)","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z14<>\"Summer\",Usage!$EI14,Usage!$EL14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$CI14,Usage!$CL14)","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z14<>\"Summer\",Usage!$EM14,Usage!$EP14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$CJ14,Usage!$CM14)","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z14<>\"Summer\",Usage!$EN14,Usage!$EQ14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$CK14,Usage!$CN14)","v":0},{"$f":"IF(Usage!$Z14<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z14<>\"Summer\",Usage!$EO14,Usage!$ER14))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES14)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ14","v":0},{"$f":"Usage!$HA14","v":0},{"$f":"Usage!$HB14","v":0},{"$f":"Usage!$HC14","v":0},{"$f":"Usage!$HD14","v":0},{"$f":"Usage!$HE14","v":0},{"$f":"Usage!$GF14","v":0},{"$f":"SUM(Usage!$GZ14:$HE14,Usage!$GF14)","v":0},{"$f":"Usage!$GG14","v":0},{"$f":"Tenant!$H14","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR14","v":0},{"$f":"Usage!$GG14","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS14","v":0},{"$f":"Usage!$GK14","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM14","v":0},{"$f":"Usage!$GL14","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN14","v":0},{"$f":"Tenant!$I14","v":0},{"$f":"Usage!$GV14","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX14","v":0},{"$f":"Usage!$GW14","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY14","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A15","v":14},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B15","v":0},{"$f":"Tenant!$C15","v":0},{"$f":"Tenant!$D15","v":0},{"$f":"Tenant!$E15","v":0},{"$f":"Tenant!$G15","v":0},{"$f":"Usage!$D15","v":"00:00:00"},{"$f":"Usage!$E15","v":"00:00:00"},{"$f":"Usage!$F15","v":0},{"$f":"Usage!$G15","v":0},{"$f":"Usage!$H15","v":0},{"$f":"Usage!$S15","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA15","v":0},{"$f":"Usage!$V15","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ15","v":0},{"$f":"Usage!$Y15","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS15","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$BW15,Usage!$BZ15)","v":0},{"$f":"IF(AND(Usage!$Z15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z15=\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$CU15,Usage!$CX15)","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$BX15,Usage!$CA15)","v":0},{"$f":"IF(AND(Usage!$Z15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z15=\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$CV15,Usage!$CY15)","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$BY15,Usage!$CB15)","v":0},{"$f":"IF(AND(Usage!$Z15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z15=\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$CW15,Usage!$CZ15)","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$CC15,Usage!$CF15)","v":0},{"$f":"IF(AND(Usage!$Z15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z15=\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$DD15,Usage!$DG15)","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$CD15,Usage!$CG15)","v":0},{"$f":"IF(AND(Usage!$Z15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z15=\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$DE15,Usage!$DH15)","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$CE15,Usage!$CH15)","v":0},{"$f":"IF(AND(Usage!$Z15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z15=\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$DF15,Usage!$DI15)","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$CI15,Usage!$CL15)","v":0},{"$f":"IF(AND(Usage!$Z15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z15=\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$DM15,Usage!$DP15)","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$CJ15,Usage!$CM15)","v":0},{"$f":"IF(AND(Usage!$Z15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z15=\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$DN15,Usage!$DQ15)","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$CK15,Usage!$CN15)","v":0},{"$f":"IF(AND(Usage!$Z15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z15=\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$DO15,Usage!$DR15)","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$BW15,Usage!$BZ15)","v":0},{"$f":"IF(AND(Usage!$Z15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z15<>\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$CU15,Usage!$CX15)","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$BX15,Usage!$CA15)","v":0},{"$f":"IF(AND(Usage!$Z15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z15<>\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$CV15,Usage!$CY15)","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$BY15,Usage!$CB15)","v":0},{"$f":"IF(AND(Usage!$Z15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z15<>\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$CW15,Usage!$CZ15)","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$CC15,Usage!$CF15)","v":0},{"$f":"IF(AND(Usage!$Z15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z15<>\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$DD15,Usage!$DG15)","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$CD15,Usage!$CG15)","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$DE15,Usage!$DH15)","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$CE15,Usage!$CH15)","v":0},{"$f":"IF(AND(Usage!$Z15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z15<>\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$DF15,Usage!$DI15)","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$CI15,Usage!$CL15)","v":0},{"$f":"IF(AND(Usage!$Z15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z15<>\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$DM15,Usage!$DP15)","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$CJ15,Usage!$CM15)","v":0},{"$f":"IF(AND(Usage!$Z15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z15<>\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$DN15,Usage!$DQ15)","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$CK15,Usage!$CN15)","v":0},{"$f":"IF(AND(Usage!$Z15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z15<>\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$DO15,Usage!$DR15)","v":0},0,{"$f":"IF(Usage!$Z15=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO15","v":0},0,{"$f":"IF(Usage!$Z15=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP15","v":0},0,{"$f":"IF(Usage!$Z15=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ15","v":0},{"$f":"Usage!$DX15","v":0},{"$f":"Usage!$DY15","v":0},{"$f":"Usage!$DZ15","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z15=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z15<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU15","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z15=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z15<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC15","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z15=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z15<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK15","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z15=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z15<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW15","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z15=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z15<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE15","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z15=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z15<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM15","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z15=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z15<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY15","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z15=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z15<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG15","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z15=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z15<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO15","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU15,Usage!$FV15),0)","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$BW15,Usage!$BZ15)","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z15=\"Summer\",Usage!$EA15,Usage!$ED15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$BX15,Usage!$CA15)","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z15=\"Summer\",Usage!$EB15,Usage!$EE15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$BY15,Usage!$CB15)","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z15=\"Summer\",Usage!$EC15,Usage!$EF15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$CC15,Usage!$CF15)","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z15=\"Summer\",Usage!$EG15,Usage!$EJ15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$CD15,Usage!$CG15)","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z15=\"Summer\",Usage!$EH15,Usage!$EK15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$CE15,Usage!$CH15)","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z15=\"Summer\",Usage!$EI15,Usage!$EL15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$CI15,Usage!$CL15)","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z15=\"Summer\",Usage!$EM15,Usage!$EP15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$CJ15,Usage!$CM15)","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z15=\"Summer\",Usage!$EN15,Usage!$EQ15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z15=\"Summer\",Usage!$CK15,Usage!$CN15)","v":0},{"$f":"IF(Usage!$Z15=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z15=\"Summer\",Usage!$EO15,Usage!$ER15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$BW15,Usage!$BZ15)","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z15<>\"Summer\",Usage!$EA15,Usage!$ED15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$BX15,Usage!$CA15)","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z15<>\"Summer\",Usage!$EB15,Usage!$EE15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$BY15,Usage!$CB15)","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z15<>\"Summer\",Usage!$EC15,Usage!$EF15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$CC15,Usage!$CF15)","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z15<>\"Summer\",Usage!$EG15,Usage!$EJ15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$CD15,Usage!$CG15)","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z15<>\"Summer\",Usage!$EH15,Usage!$EK15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$CE15,Usage!$CH15)","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z15<>\"Summer\",Usage!$EI15,Usage!$EL15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$CI15,Usage!$CL15)","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z15<>\"Summer\",Usage!$EM15,Usage!$EP15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$CJ15,Usage!$CM15)","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z15<>\"Summer\",Usage!$EN15,Usage!$EQ15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$CK15,Usage!$CN15)","v":0},{"$f":"IF(Usage!$Z15<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z15<>\"Summer\",Usage!$EO15,Usage!$ER15))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES15)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ15","v":0},{"$f":"Usage!$HA15","v":0},{"$f":"Usage!$HB15","v":0},{"$f":"Usage!$HC15","v":0},{"$f":"Usage!$HD15","v":0},{"$f":"Usage!$HE15","v":0},{"$f":"Usage!$GF15","v":0},{"$f":"SUM(Usage!$GZ15:$HE15,Usage!$GF15)","v":0},{"$f":"Usage!$GG15","v":0},{"$f":"Tenant!$H15","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR15","v":0},{"$f":"Usage!$GG15","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS15","v":0},{"$f":"Usage!$GK15","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM15","v":0},{"$f":"Usage!$GL15","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN15","v":0},{"$f":"Tenant!$I15","v":0},{"$f":"Usage!$GV15","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX15","v":0},{"$f":"Usage!$GW15","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY15","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A16","v":15},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B16","v":0},{"$f":"Tenant!$C16","v":0},{"$f":"Tenant!$D16","v":0},{"$f":"Tenant!$E16","v":0},{"$f":"Tenant!$G16","v":0},{"$f":"Usage!$D16","v":"00:00:00"},{"$f":"Usage!$E16","v":"00:00:00"},{"$f":"Usage!$F16","v":0},{"$f":"Usage!$G16","v":0},{"$f":"Usage!$H16","v":0},{"$f":"Usage!$S16","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA16","v":0},{"$f":"Usage!$V16","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ16","v":0},{"$f":"Usage!$Y16","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS16","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$BW16,Usage!$BZ16)","v":0},{"$f":"IF(AND(Usage!$Z16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z16=\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$CU16,Usage!$CX16)","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$BX16,Usage!$CA16)","v":0},{"$f":"IF(AND(Usage!$Z16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z16=\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$CV16,Usage!$CY16)","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$BY16,Usage!$CB16)","v":0},{"$f":"IF(AND(Usage!$Z16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z16=\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$CW16,Usage!$CZ16)","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$CC16,Usage!$CF16)","v":0},{"$f":"IF(AND(Usage!$Z16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z16=\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$DD16,Usage!$DG16)","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$CD16,Usage!$CG16)","v":0},{"$f":"IF(AND(Usage!$Z16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z16=\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$DE16,Usage!$DH16)","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$CE16,Usage!$CH16)","v":0},{"$f":"IF(AND(Usage!$Z16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z16=\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$DF16,Usage!$DI16)","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$CI16,Usage!$CL16)","v":0},{"$f":"IF(AND(Usage!$Z16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z16=\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$DM16,Usage!$DP16)","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$CJ16,Usage!$CM16)","v":0},{"$f":"IF(AND(Usage!$Z16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z16=\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$DN16,Usage!$DQ16)","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$CK16,Usage!$CN16)","v":0},{"$f":"IF(AND(Usage!$Z16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z16=\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$DO16,Usage!$DR16)","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$BW16,Usage!$BZ16)","v":0},{"$f":"IF(AND(Usage!$Z16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z16<>\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$CU16,Usage!$CX16)","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$BX16,Usage!$CA16)","v":0},{"$f":"IF(AND(Usage!$Z16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z16<>\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$CV16,Usage!$CY16)","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$BY16,Usage!$CB16)","v":0},{"$f":"IF(AND(Usage!$Z16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z16<>\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$CW16,Usage!$CZ16)","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$CC16,Usage!$CF16)","v":0},{"$f":"IF(AND(Usage!$Z16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z16<>\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$DD16,Usage!$DG16)","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$CD16,Usage!$CG16)","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$DE16,Usage!$DH16)","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$CE16,Usage!$CH16)","v":0},{"$f":"IF(AND(Usage!$Z16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z16<>\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$DF16,Usage!$DI16)","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$CI16,Usage!$CL16)","v":0},{"$f":"IF(AND(Usage!$Z16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z16<>\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$DM16,Usage!$DP16)","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$CJ16,Usage!$CM16)","v":0},{"$f":"IF(AND(Usage!$Z16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z16<>\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$DN16,Usage!$DQ16)","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$CK16,Usage!$CN16)","v":0},{"$f":"IF(AND(Usage!$Z16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z16<>\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$DO16,Usage!$DR16)","v":0},0,{"$f":"IF(Usage!$Z16=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO16","v":0},0,{"$f":"IF(Usage!$Z16=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP16","v":0},0,{"$f":"IF(Usage!$Z16=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ16","v":0},{"$f":"Usage!$DX16","v":0},{"$f":"Usage!$DY16","v":0},{"$f":"Usage!$DZ16","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z16=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z16<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU16","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z16=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z16<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC16","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z16=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z16<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK16","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z16=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z16<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW16","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z16=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z16<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE16","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z16=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z16<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM16","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z16=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z16<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY16","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z16=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z16<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG16","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z16=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z16<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO16","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU16,Usage!$FV16),0)","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$BW16,Usage!$BZ16)","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z16=\"Summer\",Usage!$EA16,Usage!$ED16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$BX16,Usage!$CA16)","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z16=\"Summer\",Usage!$EB16,Usage!$EE16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$BY16,Usage!$CB16)","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z16=\"Summer\",Usage!$EC16,Usage!$EF16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$CC16,Usage!$CF16)","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z16=\"Summer\",Usage!$EG16,Usage!$EJ16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$CD16,Usage!$CG16)","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z16=\"Summer\",Usage!$EH16,Usage!$EK16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$CE16,Usage!$CH16)","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z16=\"Summer\",Usage!$EI16,Usage!$EL16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$CI16,Usage!$CL16)","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z16=\"Summer\",Usage!$EM16,Usage!$EP16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$CJ16,Usage!$CM16)","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z16=\"Summer\",Usage!$EN16,Usage!$EQ16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z16=\"Summer\",Usage!$CK16,Usage!$CN16)","v":0},{"$f":"IF(Usage!$Z16=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z16=\"Summer\",Usage!$EO16,Usage!$ER16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$BW16,Usage!$BZ16)","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z16<>\"Summer\",Usage!$EA16,Usage!$ED16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$BX16,Usage!$CA16)","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z16<>\"Summer\",Usage!$EB16,Usage!$EE16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$BY16,Usage!$CB16)","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z16<>\"Summer\",Usage!$EC16,Usage!$EF16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$CC16,Usage!$CF16)","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z16<>\"Summer\",Usage!$EG16,Usage!$EJ16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$CD16,Usage!$CG16)","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z16<>\"Summer\",Usage!$EH16,Usage!$EK16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$CE16,Usage!$CH16)","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z16<>\"Summer\",Usage!$EI16,Usage!$EL16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$CI16,Usage!$CL16)","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z16<>\"Summer\",Usage!$EM16,Usage!$EP16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$CJ16,Usage!$CM16)","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z16<>\"Summer\",Usage!$EN16,Usage!$EQ16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$CK16,Usage!$CN16)","v":0},{"$f":"IF(Usage!$Z16<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z16<>\"Summer\",Usage!$EO16,Usage!$ER16))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES16)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ16","v":0},{"$f":"Usage!$HA16","v":0},{"$f":"Usage!$HB16","v":0},{"$f":"Usage!$HC16","v":0},{"$f":"Usage!$HD16","v":0},{"$f":"Usage!$HE16","v":0},{"$f":"Usage!$GF16","v":0},{"$f":"SUM(Usage!$GZ16:$HE16,Usage!$GF16)","v":0},{"$f":"Usage!$GG16","v":0},{"$f":"Tenant!$H16","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR16","v":0},{"$f":"Usage!$GG16","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS16","v":0},{"$f":"Usage!$GK16","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM16","v":0},{"$f":"Usage!$GL16","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN16","v":0},{"$f":"Tenant!$I16","v":0},{"$f":"Usage!$GV16","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX16","v":0},{"$f":"Usage!$GW16","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY16","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A17","v":16},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B17","v":0},{"$f":"Tenant!$C17","v":0},{"$f":"Tenant!$D17","v":0},{"$f":"Tenant!$E17","v":0},{"$f":"Tenant!$G17","v":0},{"$f":"Usage!$D17","v":"00:00:00"},{"$f":"Usage!$E17","v":"00:00:00"},{"$f":"Usage!$F17","v":0},{"$f":"Usage!$G17","v":0},{"$f":"Usage!$H17","v":0},{"$f":"Usage!$S17","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA17","v":0},{"$f":"Usage!$V17","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ17","v":0},{"$f":"Usage!$Y17","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS17","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$BW17,Usage!$BZ17)","v":0},{"$f":"IF(AND(Usage!$Z17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z17=\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$CU17,Usage!$CX17)","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$BX17,Usage!$CA17)","v":0},{"$f":"IF(AND(Usage!$Z17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z17=\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$CV17,Usage!$CY17)","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$BY17,Usage!$CB17)","v":0},{"$f":"IF(AND(Usage!$Z17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z17=\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$CW17,Usage!$CZ17)","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$CC17,Usage!$CF17)","v":0},{"$f":"IF(AND(Usage!$Z17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z17=\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$DD17,Usage!$DG17)","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$CD17,Usage!$CG17)","v":0},{"$f":"IF(AND(Usage!$Z17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z17=\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$DE17,Usage!$DH17)","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$CE17,Usage!$CH17)","v":0},{"$f":"IF(AND(Usage!$Z17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z17=\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$DF17,Usage!$DI17)","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$CI17,Usage!$CL17)","v":0},{"$f":"IF(AND(Usage!$Z17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z17=\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$DM17,Usage!$DP17)","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$CJ17,Usage!$CM17)","v":0},{"$f":"IF(AND(Usage!$Z17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z17=\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$DN17,Usage!$DQ17)","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$CK17,Usage!$CN17)","v":0},{"$f":"IF(AND(Usage!$Z17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z17=\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$DO17,Usage!$DR17)","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$BW17,Usage!$BZ17)","v":0},{"$f":"IF(AND(Usage!$Z17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z17<>\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$CU17,Usage!$CX17)","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$BX17,Usage!$CA17)","v":0},{"$f":"IF(AND(Usage!$Z17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z17<>\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$CV17,Usage!$CY17)","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$BY17,Usage!$CB17)","v":0},{"$f":"IF(AND(Usage!$Z17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z17<>\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$CW17,Usage!$CZ17)","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$CC17,Usage!$CF17)","v":0},{"$f":"IF(AND(Usage!$Z17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z17<>\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$DD17,Usage!$DG17)","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$CD17,Usage!$CG17)","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$DE17,Usage!$DH17)","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$CE17,Usage!$CH17)","v":0},{"$f":"IF(AND(Usage!$Z17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z17<>\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$DF17,Usage!$DI17)","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$CI17,Usage!$CL17)","v":0},{"$f":"IF(AND(Usage!$Z17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z17<>\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$DM17,Usage!$DP17)","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$CJ17,Usage!$CM17)","v":0},{"$f":"IF(AND(Usage!$Z17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z17<>\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$DN17,Usage!$DQ17)","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$CK17,Usage!$CN17)","v":0},{"$f":"IF(AND(Usage!$Z17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z17<>\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$DO17,Usage!$DR17)","v":0},0,{"$f":"IF(Usage!$Z17=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO17","v":0},0,{"$f":"IF(Usage!$Z17=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP17","v":0},0,{"$f":"IF(Usage!$Z17=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ17","v":0},{"$f":"Usage!$DX17","v":0},{"$f":"Usage!$DY17","v":0},{"$f":"Usage!$DZ17","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z17=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z17<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU17","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z17=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z17<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC17","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z17=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z17<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK17","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z17=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z17<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW17","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z17=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z17<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE17","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z17=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z17<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM17","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z17=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z17<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY17","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z17=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z17<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG17","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z17=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z17<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO17","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU17,Usage!$FV17),0)","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$BW17,Usage!$BZ17)","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z17=\"Summer\",Usage!$EA17,Usage!$ED17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$BX17,Usage!$CA17)","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z17=\"Summer\",Usage!$EB17,Usage!$EE17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$BY17,Usage!$CB17)","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z17=\"Summer\",Usage!$EC17,Usage!$EF17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$CC17,Usage!$CF17)","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z17=\"Summer\",Usage!$EG17,Usage!$EJ17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$CD17,Usage!$CG17)","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z17=\"Summer\",Usage!$EH17,Usage!$EK17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$CE17,Usage!$CH17)","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z17=\"Summer\",Usage!$EI17,Usage!$EL17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$CI17,Usage!$CL17)","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z17=\"Summer\",Usage!$EM17,Usage!$EP17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$CJ17,Usage!$CM17)","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z17=\"Summer\",Usage!$EN17,Usage!$EQ17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z17=\"Summer\",Usage!$CK17,Usage!$CN17)","v":0},{"$f":"IF(Usage!$Z17=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z17=\"Summer\",Usage!$EO17,Usage!$ER17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$BW17,Usage!$BZ17)","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z17<>\"Summer\",Usage!$EA17,Usage!$ED17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$BX17,Usage!$CA17)","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z17<>\"Summer\",Usage!$EB17,Usage!$EE17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$BY17,Usage!$CB17)","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z17<>\"Summer\",Usage!$EC17,Usage!$EF17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$CC17,Usage!$CF17)","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z17<>\"Summer\",Usage!$EG17,Usage!$EJ17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$CD17,Usage!$CG17)","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z17<>\"Summer\",Usage!$EH17,Usage!$EK17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$CE17,Usage!$CH17)","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z17<>\"Summer\",Usage!$EI17,Usage!$EL17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$CI17,Usage!$CL17)","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z17<>\"Summer\",Usage!$EM17,Usage!$EP17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$CJ17,Usage!$CM17)","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z17<>\"Summer\",Usage!$EN17,Usage!$EQ17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$CK17,Usage!$CN17)","v":0},{"$f":"IF(Usage!$Z17<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z17<>\"Summer\",Usage!$EO17,Usage!$ER17))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES17)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ17","v":0},{"$f":"Usage!$HA17","v":0},{"$f":"Usage!$HB17","v":0},{"$f":"Usage!$HC17","v":0},{"$f":"Usage!$HD17","v":0},{"$f":"Usage!$HE17","v":0},{"$f":"Usage!$GF17","v":0},{"$f":"SUM(Usage!$GZ17:$HE17,Usage!$GF17)","v":0},{"$f":"Usage!$GG17","v":0},{"$f":"Tenant!$H17","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR17","v":0},{"$f":"Usage!$GG17","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS17","v":0},{"$f":"Usage!$GK17","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM17","v":0},{"$f":"Usage!$GL17","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN17","v":0},{"$f":"Tenant!$I17","v":0},{"$f":"Usage!$GV17","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX17","v":0},{"$f":"Usage!$GW17","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY17","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A18","v":17},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B18","v":0},{"$f":"Tenant!$C18","v":0},{"$f":"Tenant!$D18","v":0},{"$f":"Tenant!$E18","v":0},{"$f":"Tenant!$G18","v":0},{"$f":"Usage!$D18","v":"00:00:00"},{"$f":"Usage!$E18","v":"00:00:00"},{"$f":"Usage!$F18","v":0},{"$f":"Usage!$G18","v":0},{"$f":"Usage!$H18","v":0},{"$f":"Usage!$S18","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA18","v":0},{"$f":"Usage!$V18","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ18","v":0},{"$f":"Usage!$Y18","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS18","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$BW18,Usage!$BZ18)","v":0},{"$f":"IF(AND(Usage!$Z18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z18=\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$CU18,Usage!$CX18)","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$BX18,Usage!$CA18)","v":0},{"$f":"IF(AND(Usage!$Z18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z18=\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$CV18,Usage!$CY18)","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$BY18,Usage!$CB18)","v":0},{"$f":"IF(AND(Usage!$Z18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z18=\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$CW18,Usage!$CZ18)","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$CC18,Usage!$CF18)","v":0},{"$f":"IF(AND(Usage!$Z18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z18=\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$DD18,Usage!$DG18)","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$CD18,Usage!$CG18)","v":0},{"$f":"IF(AND(Usage!$Z18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z18=\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$DE18,Usage!$DH18)","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$CE18,Usage!$CH18)","v":0},{"$f":"IF(AND(Usage!$Z18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z18=\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$DF18,Usage!$DI18)","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$CI18,Usage!$CL18)","v":0},{"$f":"IF(AND(Usage!$Z18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z18=\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$DM18,Usage!$DP18)","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$CJ18,Usage!$CM18)","v":0},{"$f":"IF(AND(Usage!$Z18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z18=\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$DN18,Usage!$DQ18)","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$CK18,Usage!$CN18)","v":0},{"$f":"IF(AND(Usage!$Z18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z18=\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$DO18,Usage!$DR18)","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$BW18,Usage!$BZ18)","v":0},{"$f":"IF(AND(Usage!$Z18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z18<>\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$CU18,Usage!$CX18)","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$BX18,Usage!$CA18)","v":0},{"$f":"IF(AND(Usage!$Z18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z18<>\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$CV18,Usage!$CY18)","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$BY18,Usage!$CB18)","v":0},{"$f":"IF(AND(Usage!$Z18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z18<>\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$CW18,Usage!$CZ18)","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$CC18,Usage!$CF18)","v":0},{"$f":"IF(AND(Usage!$Z18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z18<>\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$DD18,Usage!$DG18)","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$CD18,Usage!$CG18)","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$DE18,Usage!$DH18)","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$CE18,Usage!$CH18)","v":0},{"$f":"IF(AND(Usage!$Z18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z18<>\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$DF18,Usage!$DI18)","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$CI18,Usage!$CL18)","v":0},{"$f":"IF(AND(Usage!$Z18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z18<>\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$DM18,Usage!$DP18)","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$CJ18,Usage!$CM18)","v":0},{"$f":"IF(AND(Usage!$Z18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z18<>\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$DN18,Usage!$DQ18)","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$CK18,Usage!$CN18)","v":0},{"$f":"IF(AND(Usage!$Z18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z18<>\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$DO18,Usage!$DR18)","v":0},0,{"$f":"IF(Usage!$Z18=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO18","v":0},0,{"$f":"IF(Usage!$Z18=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP18","v":0},0,{"$f":"IF(Usage!$Z18=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ18","v":0},{"$f":"Usage!$DX18","v":0},{"$f":"Usage!$DY18","v":0},{"$f":"Usage!$DZ18","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z18=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z18<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU18","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z18=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z18<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC18","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z18=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z18<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK18","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z18=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z18<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW18","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z18=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z18<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE18","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z18=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z18<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM18","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z18=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z18<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY18","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z18=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z18<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG18","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z18=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z18<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO18","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU18,Usage!$FV18),0)","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$BW18,Usage!$BZ18)","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z18=\"Summer\",Usage!$EA18,Usage!$ED18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$BX18,Usage!$CA18)","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z18=\"Summer\",Usage!$EB18,Usage!$EE18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$BY18,Usage!$CB18)","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z18=\"Summer\",Usage!$EC18,Usage!$EF18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$CC18,Usage!$CF18)","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z18=\"Summer\",Usage!$EG18,Usage!$EJ18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$CD18,Usage!$CG18)","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z18=\"Summer\",Usage!$EH18,Usage!$EK18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$CE18,Usage!$CH18)","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z18=\"Summer\",Usage!$EI18,Usage!$EL18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$CI18,Usage!$CL18)","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z18=\"Summer\",Usage!$EM18,Usage!$EP18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$CJ18,Usage!$CM18)","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z18=\"Summer\",Usage!$EN18,Usage!$EQ18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z18=\"Summer\",Usage!$CK18,Usage!$CN18)","v":0},{"$f":"IF(Usage!$Z18=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z18=\"Summer\",Usage!$EO18,Usage!$ER18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$BW18,Usage!$BZ18)","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z18<>\"Summer\",Usage!$EA18,Usage!$ED18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$BX18,Usage!$CA18)","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z18<>\"Summer\",Usage!$EB18,Usage!$EE18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$BY18,Usage!$CB18)","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z18<>\"Summer\",Usage!$EC18,Usage!$EF18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$CC18,Usage!$CF18)","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z18<>\"Summer\",Usage!$EG18,Usage!$EJ18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$CD18,Usage!$CG18)","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z18<>\"Summer\",Usage!$EH18,Usage!$EK18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$CE18,Usage!$CH18)","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z18<>\"Summer\",Usage!$EI18,Usage!$EL18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$CI18,Usage!$CL18)","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z18<>\"Summer\",Usage!$EM18,Usage!$EP18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$CJ18,Usage!$CM18)","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z18<>\"Summer\",Usage!$EN18,Usage!$EQ18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$CK18,Usage!$CN18)","v":0},{"$f":"IF(Usage!$Z18<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z18<>\"Summer\",Usage!$EO18,Usage!$ER18))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES18)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ18","v":0},{"$f":"Usage!$HA18","v":0},{"$f":"Usage!$HB18","v":0},{"$f":"Usage!$HC18","v":0},{"$f":"Usage!$HD18","v":0},{"$f":"Usage!$HE18","v":0},{"$f":"Usage!$GF18","v":0},{"$f":"SUM(Usage!$GZ18:$HE18,Usage!$GF18)","v":0},{"$f":"Usage!$GG18","v":0},{"$f":"Tenant!$H18","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR18","v":0},{"$f":"Usage!$GG18","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS18","v":0},{"$f":"Usage!$GK18","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM18","v":0},{"$f":"Usage!$GL18","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN18","v":0},{"$f":"Tenant!$I18","v":0},{"$f":"Usage!$GV18","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX18","v":0},{"$f":"Usage!$GW18","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY18","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A19","v":18},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B19","v":0},{"$f":"Tenant!$C19","v":0},{"$f":"Tenant!$D19","v":0},{"$f":"Tenant!$E19","v":0},{"$f":"Tenant!$G19","v":0},{"$f":"Usage!$D19","v":"00:00:00"},{"$f":"Usage!$E19","v":"00:00:00"},{"$f":"Usage!$F19","v":0},{"$f":"Usage!$G19","v":0},{"$f":"Usage!$H19","v":0},{"$f":"Usage!$S19","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA19","v":0},{"$f":"Usage!$V19","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ19","v":0},{"$f":"Usage!$Y19","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS19","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$BW19,Usage!$BZ19)","v":0},{"$f":"IF(AND(Usage!$Z19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z19=\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$CU19,Usage!$CX19)","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$BX19,Usage!$CA19)","v":0},{"$f":"IF(AND(Usage!$Z19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z19=\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$CV19,Usage!$CY19)","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$BY19,Usage!$CB19)","v":0},{"$f":"IF(AND(Usage!$Z19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z19=\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$CW19,Usage!$CZ19)","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$CC19,Usage!$CF19)","v":0},{"$f":"IF(AND(Usage!$Z19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z19=\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$DD19,Usage!$DG19)","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$CD19,Usage!$CG19)","v":0},{"$f":"IF(AND(Usage!$Z19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z19=\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$DE19,Usage!$DH19)","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$CE19,Usage!$CH19)","v":0},{"$f":"IF(AND(Usage!$Z19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z19=\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$DF19,Usage!$DI19)","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$CI19,Usage!$CL19)","v":0},{"$f":"IF(AND(Usage!$Z19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z19=\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$DM19,Usage!$DP19)","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$CJ19,Usage!$CM19)","v":0},{"$f":"IF(AND(Usage!$Z19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z19=\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$DN19,Usage!$DQ19)","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$CK19,Usage!$CN19)","v":0},{"$f":"IF(AND(Usage!$Z19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z19=\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$DO19,Usage!$DR19)","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$BW19,Usage!$BZ19)","v":0},{"$f":"IF(AND(Usage!$Z19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z19<>\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$CU19,Usage!$CX19)","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$BX19,Usage!$CA19)","v":0},{"$f":"IF(AND(Usage!$Z19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z19<>\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$CV19,Usage!$CY19)","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$BY19,Usage!$CB19)","v":0},{"$f":"IF(AND(Usage!$Z19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z19<>\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$CW19,Usage!$CZ19)","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$CC19,Usage!$CF19)","v":0},{"$f":"IF(AND(Usage!$Z19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z19<>\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$DD19,Usage!$DG19)","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$CD19,Usage!$CG19)","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$DE19,Usage!$DH19)","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$CE19,Usage!$CH19)","v":0},{"$f":"IF(AND(Usage!$Z19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z19<>\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$DF19,Usage!$DI19)","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$CI19,Usage!$CL19)","v":0},{"$f":"IF(AND(Usage!$Z19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z19<>\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$DM19,Usage!$DP19)","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$CJ19,Usage!$CM19)","v":0},{"$f":"IF(AND(Usage!$Z19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z19<>\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$DN19,Usage!$DQ19)","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$CK19,Usage!$CN19)","v":0},{"$f":"IF(AND(Usage!$Z19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z19<>\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$DO19,Usage!$DR19)","v":0},0,{"$f":"IF(Usage!$Z19=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO19","v":0},0,{"$f":"IF(Usage!$Z19=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP19","v":0},0,{"$f":"IF(Usage!$Z19=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ19","v":0},{"$f":"Usage!$DX19","v":0},{"$f":"Usage!$DY19","v":0},{"$f":"Usage!$DZ19","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z19=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z19<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU19","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z19=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z19<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC19","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z19=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z19<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK19","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z19=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z19<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW19","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z19=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z19<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE19","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z19=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z19<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM19","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z19=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z19<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY19","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z19=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z19<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG19","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z19=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z19<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO19","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU19,Usage!$FV19),0)","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$BW19,Usage!$BZ19)","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z19=\"Summer\",Usage!$EA19,Usage!$ED19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$BX19,Usage!$CA19)","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z19=\"Summer\",Usage!$EB19,Usage!$EE19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$BY19,Usage!$CB19)","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z19=\"Summer\",Usage!$EC19,Usage!$EF19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$CC19,Usage!$CF19)","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z19=\"Summer\",Usage!$EG19,Usage!$EJ19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$CD19,Usage!$CG19)","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z19=\"Summer\",Usage!$EH19,Usage!$EK19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$CE19,Usage!$CH19)","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z19=\"Summer\",Usage!$EI19,Usage!$EL19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$CI19,Usage!$CL19)","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z19=\"Summer\",Usage!$EM19,Usage!$EP19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$CJ19,Usage!$CM19)","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z19=\"Summer\",Usage!$EN19,Usage!$EQ19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z19=\"Summer\",Usage!$CK19,Usage!$CN19)","v":0},{"$f":"IF(Usage!$Z19=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z19=\"Summer\",Usage!$EO19,Usage!$ER19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$BW19,Usage!$BZ19)","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z19<>\"Summer\",Usage!$EA19,Usage!$ED19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$BX19,Usage!$CA19)","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z19<>\"Summer\",Usage!$EB19,Usage!$EE19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$BY19,Usage!$CB19)","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z19<>\"Summer\",Usage!$EC19,Usage!$EF19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$CC19,Usage!$CF19)","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z19<>\"Summer\",Usage!$EG19,Usage!$EJ19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$CD19,Usage!$CG19)","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z19<>\"Summer\",Usage!$EH19,Usage!$EK19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$CE19,Usage!$CH19)","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z19<>\"Summer\",Usage!$EI19,Usage!$EL19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$CI19,Usage!$CL19)","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z19<>\"Summer\",Usage!$EM19,Usage!$EP19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$CJ19,Usage!$CM19)","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z19<>\"Summer\",Usage!$EN19,Usage!$EQ19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$CK19,Usage!$CN19)","v":0},{"$f":"IF(Usage!$Z19<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z19<>\"Summer\",Usage!$EO19,Usage!$ER19))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES19)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ19","v":0},{"$f":"Usage!$HA19","v":0},{"$f":"Usage!$HB19","v":0},{"$f":"Usage!$HC19","v":0},{"$f":"Usage!$HD19","v":0},{"$f":"Usage!$HE19","v":0},{"$f":"Usage!$GF19","v":0},{"$f":"SUM(Usage!$GZ19:$HE19,Usage!$GF19)","v":0},{"$f":"Usage!$GG19","v":0},{"$f":"Tenant!$H19","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR19","v":0},{"$f":"Usage!$GG19","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS19","v":0},{"$f":"Usage!$GK19","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM19","v":0},{"$f":"Usage!$GL19","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN19","v":0},{"$f":"Tenant!$I19","v":0},{"$f":"Usage!$GV19","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX19","v":0},{"$f":"Usage!$GW19","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY19","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A20","v":19},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B20","v":0},{"$f":"Tenant!$C20","v":0},{"$f":"Tenant!$D20","v":0},{"$f":"Tenant!$E20","v":0},{"$f":"Tenant!$G20","v":0},{"$f":"Usage!$D20","v":"00:00:00"},{"$f":"Usage!$E20","v":"00:00:00"},{"$f":"Usage!$F20","v":0},{"$f":"Usage!$G20","v":0},{"$f":"Usage!$H20","v":0},{"$f":"Usage!$S20","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA20","v":0},{"$f":"Usage!$V20","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ20","v":0},{"$f":"Usage!$Y20","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS20","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$BW20,Usage!$BZ20)","v":0},{"$f":"IF(AND(Usage!$Z20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z20=\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$CU20,Usage!$CX20)","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$BX20,Usage!$CA20)","v":0},{"$f":"IF(AND(Usage!$Z20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z20=\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$CV20,Usage!$CY20)","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$BY20,Usage!$CB20)","v":0},{"$f":"IF(AND(Usage!$Z20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z20=\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$CW20,Usage!$CZ20)","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$CC20,Usage!$CF20)","v":0},{"$f":"IF(AND(Usage!$Z20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z20=\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$DD20,Usage!$DG20)","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$CD20,Usage!$CG20)","v":0},{"$f":"IF(AND(Usage!$Z20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z20=\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$DE20,Usage!$DH20)","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$CE20,Usage!$CH20)","v":0},{"$f":"IF(AND(Usage!$Z20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z20=\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$DF20,Usage!$DI20)","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$CI20,Usage!$CL20)","v":0},{"$f":"IF(AND(Usage!$Z20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z20=\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$DM20,Usage!$DP20)","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$CJ20,Usage!$CM20)","v":0},{"$f":"IF(AND(Usage!$Z20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z20=\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$DN20,Usage!$DQ20)","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$CK20,Usage!$CN20)","v":0},{"$f":"IF(AND(Usage!$Z20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z20=\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$DO20,Usage!$DR20)","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$BW20,Usage!$BZ20)","v":0},{"$f":"IF(AND(Usage!$Z20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z20<>\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$CU20,Usage!$CX20)","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$BX20,Usage!$CA20)","v":0},{"$f":"IF(AND(Usage!$Z20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z20<>\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$CV20,Usage!$CY20)","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$BY20,Usage!$CB20)","v":0},{"$f":"IF(AND(Usage!$Z20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z20<>\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$CW20,Usage!$CZ20)","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$CC20,Usage!$CF20)","v":0},{"$f":"IF(AND(Usage!$Z20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z20<>\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$DD20,Usage!$DG20)","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$CD20,Usage!$CG20)","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$DE20,Usage!$DH20)","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$CE20,Usage!$CH20)","v":0},{"$f":"IF(AND(Usage!$Z20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z20<>\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$DF20,Usage!$DI20)","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$CI20,Usage!$CL20)","v":0},{"$f":"IF(AND(Usage!$Z20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z20<>\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$DM20,Usage!$DP20)","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$CJ20,Usage!$CM20)","v":0},{"$f":"IF(AND(Usage!$Z20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z20<>\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$DN20,Usage!$DQ20)","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$CK20,Usage!$CN20)","v":0},{"$f":"IF(AND(Usage!$Z20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z20<>\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$DO20,Usage!$DR20)","v":0},0,{"$f":"IF(Usage!$Z20=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO20","v":0},0,{"$f":"IF(Usage!$Z20=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP20","v":0},0,{"$f":"IF(Usage!$Z20=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ20","v":0},{"$f":"Usage!$DX20","v":0},{"$f":"Usage!$DY20","v":0},{"$f":"Usage!$DZ20","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z20=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z20<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU20","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z20=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z20<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC20","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z20=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z20<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK20","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z20=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z20<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW20","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z20=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z20<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE20","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z20=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z20<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM20","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z20=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z20<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY20","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z20=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z20<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG20","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z20=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z20<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO20","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU20,Usage!$FV20),0)","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$BW20,Usage!$BZ20)","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z20=\"Summer\",Usage!$EA20,Usage!$ED20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$BX20,Usage!$CA20)","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z20=\"Summer\",Usage!$EB20,Usage!$EE20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$BY20,Usage!$CB20)","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z20=\"Summer\",Usage!$EC20,Usage!$EF20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$CC20,Usage!$CF20)","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z20=\"Summer\",Usage!$EG20,Usage!$EJ20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$CD20,Usage!$CG20)","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z20=\"Summer\",Usage!$EH20,Usage!$EK20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$CE20,Usage!$CH20)","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z20=\"Summer\",Usage!$EI20,Usage!$EL20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$CI20,Usage!$CL20)","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z20=\"Summer\",Usage!$EM20,Usage!$EP20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$CJ20,Usage!$CM20)","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z20=\"Summer\",Usage!$EN20,Usage!$EQ20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z20=\"Summer\",Usage!$CK20,Usage!$CN20)","v":0},{"$f":"IF(Usage!$Z20=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z20=\"Summer\",Usage!$EO20,Usage!$ER20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$BW20,Usage!$BZ20)","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z20<>\"Summer\",Usage!$EA20,Usage!$ED20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$BX20,Usage!$CA20)","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z20<>\"Summer\",Usage!$EB20,Usage!$EE20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$BY20,Usage!$CB20)","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z20<>\"Summer\",Usage!$EC20,Usage!$EF20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$CC20,Usage!$CF20)","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z20<>\"Summer\",Usage!$EG20,Usage!$EJ20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$CD20,Usage!$CG20)","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z20<>\"Summer\",Usage!$EH20,Usage!$EK20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$CE20,Usage!$CH20)","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z20<>\"Summer\",Usage!$EI20,Usage!$EL20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$CI20,Usage!$CL20)","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z20<>\"Summer\",Usage!$EM20,Usage!$EP20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$CJ20,Usage!$CM20)","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z20<>\"Summer\",Usage!$EN20,Usage!$EQ20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$CK20,Usage!$CN20)","v":0},{"$f":"IF(Usage!$Z20<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z20<>\"Summer\",Usage!$EO20,Usage!$ER20))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES20)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ20","v":0},{"$f":"Usage!$HA20","v":0},{"$f":"Usage!$HB20","v":0},{"$f":"Usage!$HC20","v":0},{"$f":"Usage!$HD20","v":0},{"$f":"Usage!$HE20","v":0},{"$f":"Usage!$GF20","v":0},{"$f":"SUM(Usage!$GZ20:$HE20,Usage!$GF20)","v":0},{"$f":"Usage!$GG20","v":0},{"$f":"Tenant!$H20","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR20","v":0},{"$f":"Usage!$GG20","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS20","v":0},{"$f":"Usage!$GK20","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM20","v":0},{"$f":"Usage!$GL20","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN20","v":0},{"$f":"Tenant!$I20","v":0},{"$f":"Usage!$GV20","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX20","v":0},{"$f":"Usage!$GW20","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY20","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A21","v":20},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B21","v":0},{"$f":"Tenant!$C21","v":0},{"$f":"Tenant!$D21","v":0},{"$f":"Tenant!$E21","v":0},{"$f":"Tenant!$G21","v":0},{"$f":"Usage!$D21","v":"00:00:00"},{"$f":"Usage!$E21","v":"00:00:00"},{"$f":"Usage!$F21","v":0},{"$f":"Usage!$G21","v":0},{"$f":"Usage!$H21","v":0},{"$f":"Usage!$S21","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA21","v":0},{"$f":"Usage!$V21","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ21","v":0},{"$f":"Usage!$Y21","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS21","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$BW21,Usage!$BZ21)","v":0},{"$f":"IF(AND(Usage!$Z21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z21=\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$CU21,Usage!$CX21)","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$BX21,Usage!$CA21)","v":0},{"$f":"IF(AND(Usage!$Z21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z21=\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$CV21,Usage!$CY21)","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$BY21,Usage!$CB21)","v":0},{"$f":"IF(AND(Usage!$Z21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z21=\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$CW21,Usage!$CZ21)","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$CC21,Usage!$CF21)","v":0},{"$f":"IF(AND(Usage!$Z21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z21=\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$DD21,Usage!$DG21)","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$CD21,Usage!$CG21)","v":0},{"$f":"IF(AND(Usage!$Z21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z21=\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$DE21,Usage!$DH21)","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$CE21,Usage!$CH21)","v":0},{"$f":"IF(AND(Usage!$Z21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z21=\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$DF21,Usage!$DI21)","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$CI21,Usage!$CL21)","v":0},{"$f":"IF(AND(Usage!$Z21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z21=\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$DM21,Usage!$DP21)","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$CJ21,Usage!$CM21)","v":0},{"$f":"IF(AND(Usage!$Z21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z21=\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$DN21,Usage!$DQ21)","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$CK21,Usage!$CN21)","v":0},{"$f":"IF(AND(Usage!$Z21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z21=\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$DO21,Usage!$DR21)","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$BW21,Usage!$BZ21)","v":0},{"$f":"IF(AND(Usage!$Z21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z21<>\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$CU21,Usage!$CX21)","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$BX21,Usage!$CA21)","v":0},{"$f":"IF(AND(Usage!$Z21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z21<>\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$CV21,Usage!$CY21)","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$BY21,Usage!$CB21)","v":0},{"$f":"IF(AND(Usage!$Z21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z21<>\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$CW21,Usage!$CZ21)","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$CC21,Usage!$CF21)","v":0},{"$f":"IF(AND(Usage!$Z21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z21<>\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$DD21,Usage!$DG21)","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$CD21,Usage!$CG21)","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$DE21,Usage!$DH21)","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$CE21,Usage!$CH21)","v":0},{"$f":"IF(AND(Usage!$Z21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z21<>\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$DF21,Usage!$DI21)","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$CI21,Usage!$CL21)","v":0},{"$f":"IF(AND(Usage!$Z21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z21<>\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$DM21,Usage!$DP21)","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$CJ21,Usage!$CM21)","v":0},{"$f":"IF(AND(Usage!$Z21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z21<>\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$DN21,Usage!$DQ21)","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$CK21,Usage!$CN21)","v":0},{"$f":"IF(AND(Usage!$Z21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z21<>\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$DO21,Usage!$DR21)","v":0},0,{"$f":"IF(Usage!$Z21=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO21","v":0},0,{"$f":"IF(Usage!$Z21=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP21","v":0},0,{"$f":"IF(Usage!$Z21=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ21","v":0},{"$f":"Usage!$DX21","v":0},{"$f":"Usage!$DY21","v":0},{"$f":"Usage!$DZ21","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z21=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z21<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU21","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z21=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z21<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC21","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z21=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z21<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK21","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z21=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z21<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW21","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z21=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z21<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE21","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z21=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z21<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM21","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z21=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z21<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY21","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z21=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z21<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG21","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z21=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z21<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO21","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU21,Usage!$FV21),0)","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$BW21,Usage!$BZ21)","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z21=\"Summer\",Usage!$EA21,Usage!$ED21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$BX21,Usage!$CA21)","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z21=\"Summer\",Usage!$EB21,Usage!$EE21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$BY21,Usage!$CB21)","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z21=\"Summer\",Usage!$EC21,Usage!$EF21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$CC21,Usage!$CF21)","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z21=\"Summer\",Usage!$EG21,Usage!$EJ21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$CD21,Usage!$CG21)","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z21=\"Summer\",Usage!$EH21,Usage!$EK21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$CE21,Usage!$CH21)","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z21=\"Summer\",Usage!$EI21,Usage!$EL21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$CI21,Usage!$CL21)","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z21=\"Summer\",Usage!$EM21,Usage!$EP21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$CJ21,Usage!$CM21)","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z21=\"Summer\",Usage!$EN21,Usage!$EQ21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z21=\"Summer\",Usage!$CK21,Usage!$CN21)","v":0},{"$f":"IF(Usage!$Z21=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z21=\"Summer\",Usage!$EO21,Usage!$ER21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$BW21,Usage!$BZ21)","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z21<>\"Summer\",Usage!$EA21,Usage!$ED21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$BX21,Usage!$CA21)","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z21<>\"Summer\",Usage!$EB21,Usage!$EE21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$BY21,Usage!$CB21)","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z21<>\"Summer\",Usage!$EC21,Usage!$EF21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$CC21,Usage!$CF21)","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z21<>\"Summer\",Usage!$EG21,Usage!$EJ21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$CD21,Usage!$CG21)","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z21<>\"Summer\",Usage!$EH21,Usage!$EK21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$CE21,Usage!$CH21)","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z21<>\"Summer\",Usage!$EI21,Usage!$EL21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$CI21,Usage!$CL21)","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z21<>\"Summer\",Usage!$EM21,Usage!$EP21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$CJ21,Usage!$CM21)","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z21<>\"Summer\",Usage!$EN21,Usage!$EQ21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$CK21,Usage!$CN21)","v":0},{"$f":"IF(Usage!$Z21<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z21<>\"Summer\",Usage!$EO21,Usage!$ER21))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES21)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ21","v":0},{"$f":"Usage!$HA21","v":0},{"$f":"Usage!$HB21","v":0},{"$f":"Usage!$HC21","v":0},{"$f":"Usage!$HD21","v":0},{"$f":"Usage!$HE21","v":0},{"$f":"Usage!$GF21","v":0},{"$f":"SUM(Usage!$GZ21:$HE21,Usage!$GF21)","v":0},{"$f":"Usage!$GG21","v":0},{"$f":"Tenant!$H21","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR21","v":0},{"$f":"Usage!$GG21","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS21","v":0},{"$f":"Usage!$GK21","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM21","v":0},{"$f":"Usage!$GL21","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN21","v":0},{"$f":"Tenant!$I21","v":0},{"$f":"Usage!$GV21","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX21","v":0},{"$f":"Usage!$GW21","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY21","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A22","v":21},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B22","v":0},{"$f":"Tenant!$C22","v":0},{"$f":"Tenant!$D22","v":0},{"$f":"Tenant!$E22","v":0},{"$f":"Tenant!$G22","v":0},{"$f":"Usage!$D22","v":"00:00:00"},{"$f":"Usage!$E22","v":"00:00:00"},{"$f":"Usage!$F22","v":0},{"$f":"Usage!$G22","v":0},{"$f":"Usage!$H22","v":0},{"$f":"Usage!$S22","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA22","v":0},{"$f":"Usage!$V22","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ22","v":0},{"$f":"Usage!$Y22","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS22","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$BW22,Usage!$BZ22)","v":0},{"$f":"IF(AND(Usage!$Z22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z22=\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$CU22,Usage!$CX22)","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$BX22,Usage!$CA22)","v":0},{"$f":"IF(AND(Usage!$Z22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z22=\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$CV22,Usage!$CY22)","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$BY22,Usage!$CB22)","v":0},{"$f":"IF(AND(Usage!$Z22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z22=\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$CW22,Usage!$CZ22)","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$CC22,Usage!$CF22)","v":0},{"$f":"IF(AND(Usage!$Z22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z22=\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$DD22,Usage!$DG22)","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$CD22,Usage!$CG22)","v":0},{"$f":"IF(AND(Usage!$Z22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z22=\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$DE22,Usage!$DH22)","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$CE22,Usage!$CH22)","v":0},{"$f":"IF(AND(Usage!$Z22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z22=\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$DF22,Usage!$DI22)","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$CI22,Usage!$CL22)","v":0},{"$f":"IF(AND(Usage!$Z22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z22=\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$DM22,Usage!$DP22)","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$CJ22,Usage!$CM22)","v":0},{"$f":"IF(AND(Usage!$Z22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z22=\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$DN22,Usage!$DQ22)","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$CK22,Usage!$CN22)","v":0},{"$f":"IF(AND(Usage!$Z22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z22=\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$DO22,Usage!$DR22)","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$BW22,Usage!$BZ22)","v":0},{"$f":"IF(AND(Usage!$Z22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z22<>\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$CU22,Usage!$CX22)","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$BX22,Usage!$CA22)","v":0},{"$f":"IF(AND(Usage!$Z22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z22<>\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$CV22,Usage!$CY22)","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$BY22,Usage!$CB22)","v":0},{"$f":"IF(AND(Usage!$Z22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z22<>\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$CW22,Usage!$CZ22)","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$CC22,Usage!$CF22)","v":0},{"$f":"IF(AND(Usage!$Z22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z22<>\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$DD22,Usage!$DG22)","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$CD22,Usage!$CG22)","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$DE22,Usage!$DH22)","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$CE22,Usage!$CH22)","v":0},{"$f":"IF(AND(Usage!$Z22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z22<>\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$DF22,Usage!$DI22)","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$CI22,Usage!$CL22)","v":0},{"$f":"IF(AND(Usage!$Z22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z22<>\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$DM22,Usage!$DP22)","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$CJ22,Usage!$CM22)","v":0},{"$f":"IF(AND(Usage!$Z22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z22<>\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$DN22,Usage!$DQ22)","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$CK22,Usage!$CN22)","v":0},{"$f":"IF(AND(Usage!$Z22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z22<>\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$DO22,Usage!$DR22)","v":0},0,{"$f":"IF(Usage!$Z22=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO22","v":0},0,{"$f":"IF(Usage!$Z22=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP22","v":0},0,{"$f":"IF(Usage!$Z22=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ22","v":0},{"$f":"Usage!$DX22","v":0},{"$f":"Usage!$DY22","v":0},{"$f":"Usage!$DZ22","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z22=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z22<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU22","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z22=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z22<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC22","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z22=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z22<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK22","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z22=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z22<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW22","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z22=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z22<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE22","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z22=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z22<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM22","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z22=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z22<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY22","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z22=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z22<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG22","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z22=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z22<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO22","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU22,Usage!$FV22),0)","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$BW22,Usage!$BZ22)","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z22=\"Summer\",Usage!$EA22,Usage!$ED22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$BX22,Usage!$CA22)","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z22=\"Summer\",Usage!$EB22,Usage!$EE22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$BY22,Usage!$CB22)","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z22=\"Summer\",Usage!$EC22,Usage!$EF22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$CC22,Usage!$CF22)","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z22=\"Summer\",Usage!$EG22,Usage!$EJ22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$CD22,Usage!$CG22)","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z22=\"Summer\",Usage!$EH22,Usage!$EK22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$CE22,Usage!$CH22)","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z22=\"Summer\",Usage!$EI22,Usage!$EL22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$CI22,Usage!$CL22)","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z22=\"Summer\",Usage!$EM22,Usage!$EP22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$CJ22,Usage!$CM22)","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z22=\"Summer\",Usage!$EN22,Usage!$EQ22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z22=\"Summer\",Usage!$CK22,Usage!$CN22)","v":0},{"$f":"IF(Usage!$Z22=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z22=\"Summer\",Usage!$EO22,Usage!$ER22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$BW22,Usage!$BZ22)","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z22<>\"Summer\",Usage!$EA22,Usage!$ED22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$BX22,Usage!$CA22)","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z22<>\"Summer\",Usage!$EB22,Usage!$EE22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$BY22,Usage!$CB22)","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z22<>\"Summer\",Usage!$EC22,Usage!$EF22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$CC22,Usage!$CF22)","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z22<>\"Summer\",Usage!$EG22,Usage!$EJ22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$CD22,Usage!$CG22)","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z22<>\"Summer\",Usage!$EH22,Usage!$EK22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$CE22,Usage!$CH22)","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z22<>\"Summer\",Usage!$EI22,Usage!$EL22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$CI22,Usage!$CL22)","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z22<>\"Summer\",Usage!$EM22,Usage!$EP22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$CJ22,Usage!$CM22)","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z22<>\"Summer\",Usage!$EN22,Usage!$EQ22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$CK22,Usage!$CN22)","v":0},{"$f":"IF(Usage!$Z22<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z22<>\"Summer\",Usage!$EO22,Usage!$ER22))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES22)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ22","v":0},{"$f":"Usage!$HA22","v":0},{"$f":"Usage!$HB22","v":0},{"$f":"Usage!$HC22","v":0},{"$f":"Usage!$HD22","v":0},{"$f":"Usage!$HE22","v":0},{"$f":"Usage!$GF22","v":0},{"$f":"SUM(Usage!$GZ22:$HE22,Usage!$GF22)","v":0},{"$f":"Usage!$GG22","v":0},{"$f":"Tenant!$H22","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR22","v":0},{"$f":"Usage!$GG22","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS22","v":0},{"$f":"Usage!$GK22","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM22","v":0},{"$f":"Usage!$GL22","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN22","v":0},{"$f":"Tenant!$I22","v":0},{"$f":"Usage!$GV22","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX22","v":0},{"$f":"Usage!$GW22","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY22","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A23","v":22},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B23","v":0},{"$f":"Tenant!$C23","v":0},{"$f":"Tenant!$D23","v":0},{"$f":"Tenant!$E23","v":0},{"$f":"Tenant!$G23","v":0},{"$f":"Usage!$D23","v":"00:00:00"},{"$f":"Usage!$E23","v":"00:00:00"},{"$f":"Usage!$F23","v":0},{"$f":"Usage!$G23","v":0},{"$f":"Usage!$H23","v":0},{"$f":"Usage!$S23","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA23","v":0},{"$f":"Usage!$V23","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ23","v":0},{"$f":"Usage!$Y23","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS23","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$BW23,Usage!$BZ23)","v":0},{"$f":"IF(AND(Usage!$Z23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z23=\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$CU23,Usage!$CX23)","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$BX23,Usage!$CA23)","v":0},{"$f":"IF(AND(Usage!$Z23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z23=\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$CV23,Usage!$CY23)","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$BY23,Usage!$CB23)","v":0},{"$f":"IF(AND(Usage!$Z23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z23=\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$CW23,Usage!$CZ23)","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$CC23,Usage!$CF23)","v":0},{"$f":"IF(AND(Usage!$Z23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z23=\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$DD23,Usage!$DG23)","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$CD23,Usage!$CG23)","v":0},{"$f":"IF(AND(Usage!$Z23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z23=\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$DE23,Usage!$DH23)","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$CE23,Usage!$CH23)","v":0},{"$f":"IF(AND(Usage!$Z23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z23=\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$DF23,Usage!$DI23)","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$CI23,Usage!$CL23)","v":0},{"$f":"IF(AND(Usage!$Z23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z23=\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$DM23,Usage!$DP23)","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$CJ23,Usage!$CM23)","v":0},{"$f":"IF(AND(Usage!$Z23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z23=\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$DN23,Usage!$DQ23)","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$CK23,Usage!$CN23)","v":0},{"$f":"IF(AND(Usage!$Z23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z23=\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$DO23,Usage!$DR23)","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$BW23,Usage!$BZ23)","v":0},{"$f":"IF(AND(Usage!$Z23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z23<>\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$CU23,Usage!$CX23)","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$BX23,Usage!$CA23)","v":0},{"$f":"IF(AND(Usage!$Z23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z23<>\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$CV23,Usage!$CY23)","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$BY23,Usage!$CB23)","v":0},{"$f":"IF(AND(Usage!$Z23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z23<>\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$CW23,Usage!$CZ23)","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$CC23,Usage!$CF23)","v":0},{"$f":"IF(AND(Usage!$Z23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z23<>\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$DD23,Usage!$DG23)","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$CD23,Usage!$CG23)","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$DE23,Usage!$DH23)","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$CE23,Usage!$CH23)","v":0},{"$f":"IF(AND(Usage!$Z23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z23<>\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$DF23,Usage!$DI23)","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$CI23,Usage!$CL23)","v":0},{"$f":"IF(AND(Usage!$Z23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z23<>\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$DM23,Usage!$DP23)","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$CJ23,Usage!$CM23)","v":0},{"$f":"IF(AND(Usage!$Z23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z23<>\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$DN23,Usage!$DQ23)","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$CK23,Usage!$CN23)","v":0},{"$f":"IF(AND(Usage!$Z23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z23<>\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$DO23,Usage!$DR23)","v":0},0,{"$f":"IF(Usage!$Z23=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO23","v":0},0,{"$f":"IF(Usage!$Z23=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP23","v":0},0,{"$f":"IF(Usage!$Z23=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ23","v":0},{"$f":"Usage!$DX23","v":0},{"$f":"Usage!$DY23","v":0},{"$f":"Usage!$DZ23","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z23=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z23<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU23","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z23=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z23<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC23","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z23=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z23<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK23","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z23=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z23<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW23","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z23=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z23<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE23","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z23=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z23<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM23","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z23=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z23<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY23","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z23=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z23<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG23","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z23=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z23<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO23","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU23,Usage!$FV23),0)","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$BW23,Usage!$BZ23)","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z23=\"Summer\",Usage!$EA23,Usage!$ED23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$BX23,Usage!$CA23)","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z23=\"Summer\",Usage!$EB23,Usage!$EE23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$BY23,Usage!$CB23)","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z23=\"Summer\",Usage!$EC23,Usage!$EF23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$CC23,Usage!$CF23)","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z23=\"Summer\",Usage!$EG23,Usage!$EJ23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$CD23,Usage!$CG23)","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z23=\"Summer\",Usage!$EH23,Usage!$EK23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$CE23,Usage!$CH23)","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z23=\"Summer\",Usage!$EI23,Usage!$EL23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$CI23,Usage!$CL23)","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z23=\"Summer\",Usage!$EM23,Usage!$EP23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$CJ23,Usage!$CM23)","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z23=\"Summer\",Usage!$EN23,Usage!$EQ23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z23=\"Summer\",Usage!$CK23,Usage!$CN23)","v":0},{"$f":"IF(Usage!$Z23=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z23=\"Summer\",Usage!$EO23,Usage!$ER23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$BW23,Usage!$BZ23)","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z23<>\"Summer\",Usage!$EA23,Usage!$ED23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$BX23,Usage!$CA23)","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z23<>\"Summer\",Usage!$EB23,Usage!$EE23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$BY23,Usage!$CB23)","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z23<>\"Summer\",Usage!$EC23,Usage!$EF23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$CC23,Usage!$CF23)","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z23<>\"Summer\",Usage!$EG23,Usage!$EJ23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$CD23,Usage!$CG23)","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z23<>\"Summer\",Usage!$EH23,Usage!$EK23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$CE23,Usage!$CH23)","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z23<>\"Summer\",Usage!$EI23,Usage!$EL23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$CI23,Usage!$CL23)","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z23<>\"Summer\",Usage!$EM23,Usage!$EP23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$CJ23,Usage!$CM23)","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z23<>\"Summer\",Usage!$EN23,Usage!$EQ23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$CK23,Usage!$CN23)","v":0},{"$f":"IF(Usage!$Z23<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z23<>\"Summer\",Usage!$EO23,Usage!$ER23))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES23)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ23","v":0},{"$f":"Usage!$HA23","v":0},{"$f":"Usage!$HB23","v":0},{"$f":"Usage!$HC23","v":0},{"$f":"Usage!$HD23","v":0},{"$f":"Usage!$HE23","v":0},{"$f":"Usage!$GF23","v":0},{"$f":"SUM(Usage!$GZ23:$HE23,Usage!$GF23)","v":0},{"$f":"Usage!$GG23","v":0},{"$f":"Tenant!$H23","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR23","v":0},{"$f":"Usage!$GG23","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS23","v":0},{"$f":"Usage!$GK23","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM23","v":0},{"$f":"Usage!$GL23","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN23","v":0},{"$f":"Tenant!$I23","v":0},{"$f":"Usage!$GV23","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX23","v":0},{"$f":"Usage!$GW23","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY23","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A24","v":23},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B24","v":0},{"$f":"Tenant!$C24","v":0},{"$f":"Tenant!$D24","v":0},{"$f":"Tenant!$E24","v":0},{"$f":"Tenant!$G24","v":0},{"$f":"Usage!$D24","v":"00:00:00"},{"$f":"Usage!$E24","v":"00:00:00"},{"$f":"Usage!$F24","v":0},{"$f":"Usage!$G24","v":0},{"$f":"Usage!$H24","v":0},{"$f":"Usage!$S24","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA24","v":0},{"$f":"Usage!$V24","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ24","v":0},{"$f":"Usage!$Y24","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS24","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$BW24,Usage!$BZ24)","v":0},{"$f":"IF(AND(Usage!$Z24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z24=\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$CU24,Usage!$CX24)","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$BX24,Usage!$CA24)","v":0},{"$f":"IF(AND(Usage!$Z24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z24=\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$CV24,Usage!$CY24)","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$BY24,Usage!$CB24)","v":0},{"$f":"IF(AND(Usage!$Z24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z24=\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$CW24,Usage!$CZ24)","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$CC24,Usage!$CF24)","v":0},{"$f":"IF(AND(Usage!$Z24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z24=\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$DD24,Usage!$DG24)","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$CD24,Usage!$CG24)","v":0},{"$f":"IF(AND(Usage!$Z24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z24=\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$DE24,Usage!$DH24)","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$CE24,Usage!$CH24)","v":0},{"$f":"IF(AND(Usage!$Z24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z24=\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$DF24,Usage!$DI24)","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$CI24,Usage!$CL24)","v":0},{"$f":"IF(AND(Usage!$Z24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z24=\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$DM24,Usage!$DP24)","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$CJ24,Usage!$CM24)","v":0},{"$f":"IF(AND(Usage!$Z24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z24=\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$DN24,Usage!$DQ24)","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$CK24,Usage!$CN24)","v":0},{"$f":"IF(AND(Usage!$Z24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z24=\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$DO24,Usage!$DR24)","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$BW24,Usage!$BZ24)","v":0},{"$f":"IF(AND(Usage!$Z24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z24<>\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$CU24,Usage!$CX24)","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$BX24,Usage!$CA24)","v":0},{"$f":"IF(AND(Usage!$Z24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z24<>\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$CV24,Usage!$CY24)","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$BY24,Usage!$CB24)","v":0},{"$f":"IF(AND(Usage!$Z24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z24<>\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$CW24,Usage!$CZ24)","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$CC24,Usage!$CF24)","v":0},{"$f":"IF(AND(Usage!$Z24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z24<>\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$DD24,Usage!$DG24)","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$CD24,Usage!$CG24)","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$DE24,Usage!$DH24)","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$CE24,Usage!$CH24)","v":0},{"$f":"IF(AND(Usage!$Z24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z24<>\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$DF24,Usage!$DI24)","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$CI24,Usage!$CL24)","v":0},{"$f":"IF(AND(Usage!$Z24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z24<>\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$DM24,Usage!$DP24)","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$CJ24,Usage!$CM24)","v":0},{"$f":"IF(AND(Usage!$Z24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z24<>\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$DN24,Usage!$DQ24)","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$CK24,Usage!$CN24)","v":0},{"$f":"IF(AND(Usage!$Z24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z24<>\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$DO24,Usage!$DR24)","v":0},0,{"$f":"IF(Usage!$Z24=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO24","v":0},0,{"$f":"IF(Usage!$Z24=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP24","v":0},0,{"$f":"IF(Usage!$Z24=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ24","v":0},{"$f":"Usage!$DX24","v":0},{"$f":"Usage!$DY24","v":0},{"$f":"Usage!$DZ24","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z24=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z24<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU24","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z24=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z24<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC24","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z24=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z24<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK24","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z24=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z24<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW24","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z24=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z24<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE24","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z24=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z24<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM24","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z24=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z24<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY24","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z24=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z24<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG24","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z24=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z24<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO24","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU24,Usage!$FV24),0)","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$BW24,Usage!$BZ24)","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z24=\"Summer\",Usage!$EA24,Usage!$ED24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$BX24,Usage!$CA24)","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z24=\"Summer\",Usage!$EB24,Usage!$EE24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$BY24,Usage!$CB24)","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z24=\"Summer\",Usage!$EC24,Usage!$EF24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$CC24,Usage!$CF24)","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z24=\"Summer\",Usage!$EG24,Usage!$EJ24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$CD24,Usage!$CG24)","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z24=\"Summer\",Usage!$EH24,Usage!$EK24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$CE24,Usage!$CH24)","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z24=\"Summer\",Usage!$EI24,Usage!$EL24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$CI24,Usage!$CL24)","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z24=\"Summer\",Usage!$EM24,Usage!$EP24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$CJ24,Usage!$CM24)","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z24=\"Summer\",Usage!$EN24,Usage!$EQ24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z24=\"Summer\",Usage!$CK24,Usage!$CN24)","v":0},{"$f":"IF(Usage!$Z24=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z24=\"Summer\",Usage!$EO24,Usage!$ER24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$BW24,Usage!$BZ24)","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z24<>\"Summer\",Usage!$EA24,Usage!$ED24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$BX24,Usage!$CA24)","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z24<>\"Summer\",Usage!$EB24,Usage!$EE24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$BY24,Usage!$CB24)","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z24<>\"Summer\",Usage!$EC24,Usage!$EF24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$CC24,Usage!$CF24)","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z24<>\"Summer\",Usage!$EG24,Usage!$EJ24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$CD24,Usage!$CG24)","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z24<>\"Summer\",Usage!$EH24,Usage!$EK24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$CE24,Usage!$CH24)","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z24<>\"Summer\",Usage!$EI24,Usage!$EL24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$CI24,Usage!$CL24)","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z24<>\"Summer\",Usage!$EM24,Usage!$EP24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$CJ24,Usage!$CM24)","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z24<>\"Summer\",Usage!$EN24,Usage!$EQ24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$CK24,Usage!$CN24)","v":0},{"$f":"IF(Usage!$Z24<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z24<>\"Summer\",Usage!$EO24,Usage!$ER24))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES24)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ24","v":0},{"$f":"Usage!$HA24","v":0},{"$f":"Usage!$HB24","v":0},{"$f":"Usage!$HC24","v":0},{"$f":"Usage!$HD24","v":0},{"$f":"Usage!$HE24","v":0},{"$f":"Usage!$GF24","v":0},{"$f":"SUM(Usage!$GZ24:$HE24,Usage!$GF24)","v":0},{"$f":"Usage!$GG24","v":0},{"$f":"Tenant!$H24","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR24","v":0},{"$f":"Usage!$GG24","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS24","v":0},{"$f":"Usage!$GK24","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM24","v":0},{"$f":"Usage!$GL24","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN24","v":0},{"$f":"Tenant!$I24","v":0},{"$f":"Usage!$GV24","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX24","v":0},{"$f":"Usage!$GW24","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY24","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A25","v":24},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B25","v":0},{"$f":"Tenant!$C25","v":0},{"$f":"Tenant!$D25","v":0},{"$f":"Tenant!$E25","v":0},{"$f":"Tenant!$G25","v":0},{"$f":"Usage!$D25","v":"00:00:00"},{"$f":"Usage!$E25","v":"00:00:00"},{"$f":"Usage!$F25","v":0},{"$f":"Usage!$G25","v":0},{"$f":"Usage!$H25","v":0},{"$f":"Usage!$S25","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA25","v":0},{"$f":"Usage!$V25","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ25","v":0},{"$f":"Usage!$Y25","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS25","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$BW25,Usage!$BZ25)","v":0},{"$f":"IF(AND(Usage!$Z25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z25=\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$CU25,Usage!$CX25)","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$BX25,Usage!$CA25)","v":0},{"$f":"IF(AND(Usage!$Z25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z25=\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$CV25,Usage!$CY25)","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$BY25,Usage!$CB25)","v":0},{"$f":"IF(AND(Usage!$Z25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z25=\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$CW25,Usage!$CZ25)","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$CC25,Usage!$CF25)","v":0},{"$f":"IF(AND(Usage!$Z25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z25=\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$DD25,Usage!$DG25)","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$CD25,Usage!$CG25)","v":0},{"$f":"IF(AND(Usage!$Z25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z25=\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$DE25,Usage!$DH25)","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$CE25,Usage!$CH25)","v":0},{"$f":"IF(AND(Usage!$Z25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z25=\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$DF25,Usage!$DI25)","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$CI25,Usage!$CL25)","v":0},{"$f":"IF(AND(Usage!$Z25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z25=\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$DM25,Usage!$DP25)","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$CJ25,Usage!$CM25)","v":0},{"$f":"IF(AND(Usage!$Z25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z25=\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$DN25,Usage!$DQ25)","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$CK25,Usage!$CN25)","v":0},{"$f":"IF(AND(Usage!$Z25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z25=\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$DO25,Usage!$DR25)","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$BW25,Usage!$BZ25)","v":0},{"$f":"IF(AND(Usage!$Z25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z25<>\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$CU25,Usage!$CX25)","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$BX25,Usage!$CA25)","v":0},{"$f":"IF(AND(Usage!$Z25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z25<>\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$CV25,Usage!$CY25)","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$BY25,Usage!$CB25)","v":0},{"$f":"IF(AND(Usage!$Z25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z25<>\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$CW25,Usage!$CZ25)","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$CC25,Usage!$CF25)","v":0},{"$f":"IF(AND(Usage!$Z25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z25<>\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$DD25,Usage!$DG25)","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$CD25,Usage!$CG25)","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$DE25,Usage!$DH25)","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$CE25,Usage!$CH25)","v":0},{"$f":"IF(AND(Usage!$Z25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z25<>\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$DF25,Usage!$DI25)","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$CI25,Usage!$CL25)","v":0},{"$f":"IF(AND(Usage!$Z25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z25<>\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$DM25,Usage!$DP25)","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$CJ25,Usage!$CM25)","v":0},{"$f":"IF(AND(Usage!$Z25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z25<>\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$DN25,Usage!$DQ25)","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$CK25,Usage!$CN25)","v":0},{"$f":"IF(AND(Usage!$Z25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z25<>\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$DO25,Usage!$DR25)","v":0},0,{"$f":"IF(Usage!$Z25=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO25","v":0},0,{"$f":"IF(Usage!$Z25=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP25","v":0},0,{"$f":"IF(Usage!$Z25=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ25","v":0},{"$f":"Usage!$DX25","v":0},{"$f":"Usage!$DY25","v":0},{"$f":"Usage!$DZ25","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z25=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z25<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU25","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z25=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z25<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC25","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z25=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z25<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK25","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z25=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z25<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW25","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z25=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z25<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE25","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z25=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z25<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM25","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z25=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z25<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY25","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z25=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z25<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG25","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z25=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z25<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO25","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU25,Usage!$FV25),0)","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$BW25,Usage!$BZ25)","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z25=\"Summer\",Usage!$EA25,Usage!$ED25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$BX25,Usage!$CA25)","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z25=\"Summer\",Usage!$EB25,Usage!$EE25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$BY25,Usage!$CB25)","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z25=\"Summer\",Usage!$EC25,Usage!$EF25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$CC25,Usage!$CF25)","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z25=\"Summer\",Usage!$EG25,Usage!$EJ25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$CD25,Usage!$CG25)","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z25=\"Summer\",Usage!$EH25,Usage!$EK25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$CE25,Usage!$CH25)","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z25=\"Summer\",Usage!$EI25,Usage!$EL25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$CI25,Usage!$CL25)","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z25=\"Summer\",Usage!$EM25,Usage!$EP25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$CJ25,Usage!$CM25)","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z25=\"Summer\",Usage!$EN25,Usage!$EQ25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z25=\"Summer\",Usage!$CK25,Usage!$CN25)","v":0},{"$f":"IF(Usage!$Z25=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z25=\"Summer\",Usage!$EO25,Usage!$ER25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$BW25,Usage!$BZ25)","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z25<>\"Summer\",Usage!$EA25,Usage!$ED25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$BX25,Usage!$CA25)","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z25<>\"Summer\",Usage!$EB25,Usage!$EE25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$BY25,Usage!$CB25)","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z25<>\"Summer\",Usage!$EC25,Usage!$EF25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$CC25,Usage!$CF25)","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z25<>\"Summer\",Usage!$EG25,Usage!$EJ25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$CD25,Usage!$CG25)","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z25<>\"Summer\",Usage!$EH25,Usage!$EK25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$CE25,Usage!$CH25)","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z25<>\"Summer\",Usage!$EI25,Usage!$EL25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$CI25,Usage!$CL25)","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z25<>\"Summer\",Usage!$EM25,Usage!$EP25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$CJ25,Usage!$CM25)","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z25<>\"Summer\",Usage!$EN25,Usage!$EQ25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$CK25,Usage!$CN25)","v":0},{"$f":"IF(Usage!$Z25<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z25<>\"Summer\",Usage!$EO25,Usage!$ER25))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES25)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ25","v":0},{"$f":"Usage!$HA25","v":0},{"$f":"Usage!$HB25","v":0},{"$f":"Usage!$HC25","v":0},{"$f":"Usage!$HD25","v":0},{"$f":"Usage!$HE25","v":0},{"$f":"Usage!$GF25","v":0},{"$f":"SUM(Usage!$GZ25:$HE25,Usage!$GF25)","v":0},{"$f":"Usage!$GG25","v":0},{"$f":"Tenant!$H25","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR25","v":0},{"$f":"Usage!$GG25","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS25","v":0},{"$f":"Usage!$GK25","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM25","v":0},{"$f":"Usage!$GL25","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN25","v":0},{"$f":"Tenant!$I25","v":0},{"$f":"Usage!$GV25","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX25","v":0},{"$f":"Usage!$GW25","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY25","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A26","v":25},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B26","v":0},{"$f":"Tenant!$C26","v":0},{"$f":"Tenant!$D26","v":0},{"$f":"Tenant!$E26","v":0},{"$f":"Tenant!$G26","v":0},{"$f":"Usage!$D26","v":"00:00:00"},{"$f":"Usage!$E26","v":"00:00:00"},{"$f":"Usage!$F26","v":0},{"$f":"Usage!$G26","v":0},{"$f":"Usage!$H26","v":0},{"$f":"Usage!$S26","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA26","v":0},{"$f":"Usage!$V26","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ26","v":0},{"$f":"Usage!$Y26","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS26","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$BW26,Usage!$BZ26)","v":0},{"$f":"IF(AND(Usage!$Z26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z26=\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$CU26,Usage!$CX26)","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$BX26,Usage!$CA26)","v":0},{"$f":"IF(AND(Usage!$Z26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z26=\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$CV26,Usage!$CY26)","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$BY26,Usage!$CB26)","v":0},{"$f":"IF(AND(Usage!$Z26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z26=\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$CW26,Usage!$CZ26)","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$CC26,Usage!$CF26)","v":0},{"$f":"IF(AND(Usage!$Z26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z26=\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$DD26,Usage!$DG26)","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$CD26,Usage!$CG26)","v":0},{"$f":"IF(AND(Usage!$Z26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z26=\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$DE26,Usage!$DH26)","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$CE26,Usage!$CH26)","v":0},{"$f":"IF(AND(Usage!$Z26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z26=\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$DF26,Usage!$DI26)","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$CI26,Usage!$CL26)","v":0},{"$f":"IF(AND(Usage!$Z26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z26=\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$DM26,Usage!$DP26)","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$CJ26,Usage!$CM26)","v":0},{"$f":"IF(AND(Usage!$Z26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z26=\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$DN26,Usage!$DQ26)","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$CK26,Usage!$CN26)","v":0},{"$f":"IF(AND(Usage!$Z26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z26=\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$DO26,Usage!$DR26)","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$BW26,Usage!$BZ26)","v":0},{"$f":"IF(AND(Usage!$Z26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z26<>\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$CU26,Usage!$CX26)","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$BX26,Usage!$CA26)","v":0},{"$f":"IF(AND(Usage!$Z26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z26<>\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$CV26,Usage!$CY26)","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$BY26,Usage!$CB26)","v":0},{"$f":"IF(AND(Usage!$Z26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z26<>\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$CW26,Usage!$CZ26)","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$CC26,Usage!$CF26)","v":0},{"$f":"IF(AND(Usage!$Z26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z26<>\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$DD26,Usage!$DG26)","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$CD26,Usage!$CG26)","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$DE26,Usage!$DH26)","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$CE26,Usage!$CH26)","v":0},{"$f":"IF(AND(Usage!$Z26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z26<>\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$DF26,Usage!$DI26)","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$CI26,Usage!$CL26)","v":0},{"$f":"IF(AND(Usage!$Z26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z26<>\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$DM26,Usage!$DP26)","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$CJ26,Usage!$CM26)","v":0},{"$f":"IF(AND(Usage!$Z26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z26<>\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$DN26,Usage!$DQ26)","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$CK26,Usage!$CN26)","v":0},{"$f":"IF(AND(Usage!$Z26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z26<>\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$DO26,Usage!$DR26)","v":0},0,{"$f":"IF(Usage!$Z26=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO26","v":0},0,{"$f":"IF(Usage!$Z26=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP26","v":0},0,{"$f":"IF(Usage!$Z26=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ26","v":0},{"$f":"Usage!$DX26","v":0},{"$f":"Usage!$DY26","v":0},{"$f":"Usage!$DZ26","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z26=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z26<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU26","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z26=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z26<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC26","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z26=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z26<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK26","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z26=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z26<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW26","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z26=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z26<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE26","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z26=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z26<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM26","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z26=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z26<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY26","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z26=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z26<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG26","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z26=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z26<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO26","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU26,Usage!$FV26),0)","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$BW26,Usage!$BZ26)","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z26=\"Summer\",Usage!$EA26,Usage!$ED26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$BX26,Usage!$CA26)","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z26=\"Summer\",Usage!$EB26,Usage!$EE26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$BY26,Usage!$CB26)","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z26=\"Summer\",Usage!$EC26,Usage!$EF26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$CC26,Usage!$CF26)","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z26=\"Summer\",Usage!$EG26,Usage!$EJ26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$CD26,Usage!$CG26)","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z26=\"Summer\",Usage!$EH26,Usage!$EK26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$CE26,Usage!$CH26)","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z26=\"Summer\",Usage!$EI26,Usage!$EL26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$CI26,Usage!$CL26)","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z26=\"Summer\",Usage!$EM26,Usage!$EP26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$CJ26,Usage!$CM26)","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z26=\"Summer\",Usage!$EN26,Usage!$EQ26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z26=\"Summer\",Usage!$CK26,Usage!$CN26)","v":0},{"$f":"IF(Usage!$Z26=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z26=\"Summer\",Usage!$EO26,Usage!$ER26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$BW26,Usage!$BZ26)","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z26<>\"Summer\",Usage!$EA26,Usage!$ED26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$BX26,Usage!$CA26)","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z26<>\"Summer\",Usage!$EB26,Usage!$EE26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$BY26,Usage!$CB26)","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z26<>\"Summer\",Usage!$EC26,Usage!$EF26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$CC26,Usage!$CF26)","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z26<>\"Summer\",Usage!$EG26,Usage!$EJ26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$CD26,Usage!$CG26)","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z26<>\"Summer\",Usage!$EH26,Usage!$EK26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$CE26,Usage!$CH26)","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z26<>\"Summer\",Usage!$EI26,Usage!$EL26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$CI26,Usage!$CL26)","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z26<>\"Summer\",Usage!$EM26,Usage!$EP26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$CJ26,Usage!$CM26)","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z26<>\"Summer\",Usage!$EN26,Usage!$EQ26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$CK26,Usage!$CN26)","v":0},{"$f":"IF(Usage!$Z26<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z26<>\"Summer\",Usage!$EO26,Usage!$ER26))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES26)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ26","v":0},{"$f":"Usage!$HA26","v":0},{"$f":"Usage!$HB26","v":0},{"$f":"Usage!$HC26","v":0},{"$f":"Usage!$HD26","v":0},{"$f":"Usage!$HE26","v":0},{"$f":"Usage!$GF26","v":0},{"$f":"SUM(Usage!$GZ26:$HE26,Usage!$GF26)","v":0},{"$f":"Usage!$GG26","v":0},{"$f":"Tenant!$H26","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR26","v":0},{"$f":"Usage!$GG26","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS26","v":0},{"$f":"Usage!$GK26","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM26","v":0},{"$f":"Usage!$GL26","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN26","v":0},{"$f":"Tenant!$I26","v":0},{"$f":"Usage!$GV26","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX26","v":0},{"$f":"Usage!$GW26","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY26","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A27","v":26},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B27","v":0},{"$f":"Tenant!$C27","v":0},{"$f":"Tenant!$D27","v":0},{"$f":"Tenant!$E27","v":0},{"$f":"Tenant!$G27","v":0},{"$f":"Usage!$D27","v":"00:00:00"},{"$f":"Usage!$E27","v":"00:00:00"},{"$f":"Usage!$F27","v":0},{"$f":"Usage!$G27","v":0},{"$f":"Usage!$H27","v":0},{"$f":"Usage!$S27","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA27","v":0},{"$f":"Usage!$V27","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ27","v":0},{"$f":"Usage!$Y27","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS27","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$BW27,Usage!$BZ27)","v":0},{"$f":"IF(AND(Usage!$Z27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z27=\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$CU27,Usage!$CX27)","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$BX27,Usage!$CA27)","v":0},{"$f":"IF(AND(Usage!$Z27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z27=\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$CV27,Usage!$CY27)","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$BY27,Usage!$CB27)","v":0},{"$f":"IF(AND(Usage!$Z27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z27=\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$CW27,Usage!$CZ27)","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$CC27,Usage!$CF27)","v":0},{"$f":"IF(AND(Usage!$Z27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z27=\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$DD27,Usage!$DG27)","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$CD27,Usage!$CG27)","v":0},{"$f":"IF(AND(Usage!$Z27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z27=\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$DE27,Usage!$DH27)","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$CE27,Usage!$CH27)","v":0},{"$f":"IF(AND(Usage!$Z27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z27=\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$DF27,Usage!$DI27)","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$CI27,Usage!$CL27)","v":0},{"$f":"IF(AND(Usage!$Z27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z27=\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$DM27,Usage!$DP27)","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$CJ27,Usage!$CM27)","v":0},{"$f":"IF(AND(Usage!$Z27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z27=\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$DN27,Usage!$DQ27)","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$CK27,Usage!$CN27)","v":0},{"$f":"IF(AND(Usage!$Z27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z27=\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$DO27,Usage!$DR27)","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$BW27,Usage!$BZ27)","v":0},{"$f":"IF(AND(Usage!$Z27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z27<>\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$CU27,Usage!$CX27)","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$BX27,Usage!$CA27)","v":0},{"$f":"IF(AND(Usage!$Z27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z27<>\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$CV27,Usage!$CY27)","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$BY27,Usage!$CB27)","v":0},{"$f":"IF(AND(Usage!$Z27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z27<>\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$CW27,Usage!$CZ27)","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$CC27,Usage!$CF27)","v":0},{"$f":"IF(AND(Usage!$Z27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z27<>\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$DD27,Usage!$DG27)","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$CD27,Usage!$CG27)","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$DE27,Usage!$DH27)","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$CE27,Usage!$CH27)","v":0},{"$f":"IF(AND(Usage!$Z27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z27<>\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$DF27,Usage!$DI27)","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$CI27,Usage!$CL27)","v":0},{"$f":"IF(AND(Usage!$Z27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z27<>\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$DM27,Usage!$DP27)","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$CJ27,Usage!$CM27)","v":0},{"$f":"IF(AND(Usage!$Z27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z27<>\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$DN27,Usage!$DQ27)","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$CK27,Usage!$CN27)","v":0},{"$f":"IF(AND(Usage!$Z27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z27<>\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$DO27,Usage!$DR27)","v":0},0,{"$f":"IF(Usage!$Z27=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO27","v":0},0,{"$f":"IF(Usage!$Z27=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP27","v":0},0,{"$f":"IF(Usage!$Z27=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ27","v":0},{"$f":"Usage!$DX27","v":0},{"$f":"Usage!$DY27","v":0},{"$f":"Usage!$DZ27","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z27=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z27<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU27","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z27=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z27<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC27","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z27=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z27<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK27","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z27=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z27<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW27","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z27=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z27<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE27","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z27=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z27<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM27","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z27=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z27<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY27","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z27=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z27<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG27","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z27=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z27<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO27","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU27,Usage!$FV27),0)","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$BW27,Usage!$BZ27)","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z27=\"Summer\",Usage!$EA27,Usage!$ED27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$BX27,Usage!$CA27)","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z27=\"Summer\",Usage!$EB27,Usage!$EE27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$BY27,Usage!$CB27)","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z27=\"Summer\",Usage!$EC27,Usage!$EF27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$CC27,Usage!$CF27)","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z27=\"Summer\",Usage!$EG27,Usage!$EJ27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$CD27,Usage!$CG27)","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z27=\"Summer\",Usage!$EH27,Usage!$EK27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$CE27,Usage!$CH27)","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z27=\"Summer\",Usage!$EI27,Usage!$EL27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$CI27,Usage!$CL27)","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z27=\"Summer\",Usage!$EM27,Usage!$EP27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$CJ27,Usage!$CM27)","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z27=\"Summer\",Usage!$EN27,Usage!$EQ27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z27=\"Summer\",Usage!$CK27,Usage!$CN27)","v":0},{"$f":"IF(Usage!$Z27=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z27=\"Summer\",Usage!$EO27,Usage!$ER27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$BW27,Usage!$BZ27)","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z27<>\"Summer\",Usage!$EA27,Usage!$ED27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$BX27,Usage!$CA27)","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z27<>\"Summer\",Usage!$EB27,Usage!$EE27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$BY27,Usage!$CB27)","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z27<>\"Summer\",Usage!$EC27,Usage!$EF27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$CC27,Usage!$CF27)","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z27<>\"Summer\",Usage!$EG27,Usage!$EJ27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$CD27,Usage!$CG27)","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z27<>\"Summer\",Usage!$EH27,Usage!$EK27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$CE27,Usage!$CH27)","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z27<>\"Summer\",Usage!$EI27,Usage!$EL27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$CI27,Usage!$CL27)","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z27<>\"Summer\",Usage!$EM27,Usage!$EP27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$CJ27,Usage!$CM27)","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z27<>\"Summer\",Usage!$EN27,Usage!$EQ27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$CK27,Usage!$CN27)","v":0},{"$f":"IF(Usage!$Z27<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z27<>\"Summer\",Usage!$EO27,Usage!$ER27))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES27)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ27","v":0},{"$f":"Usage!$HA27","v":0},{"$f":"Usage!$HB27","v":0},{"$f":"Usage!$HC27","v":0},{"$f":"Usage!$HD27","v":0},{"$f":"Usage!$HE27","v":0},{"$f":"Usage!$GF27","v":0},{"$f":"SUM(Usage!$GZ27:$HE27,Usage!$GF27)","v":0},{"$f":"Usage!$GG27","v":0},{"$f":"Tenant!$H27","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR27","v":0},{"$f":"Usage!$GG27","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS27","v":0},{"$f":"Usage!$GK27","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM27","v":0},{"$f":"Usage!$GL27","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN27","v":0},{"$f":"Tenant!$I27","v":0},{"$f":"Usage!$GV27","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX27","v":0},{"$f":"Usage!$GW27","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY27","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A28","v":27},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B28","v":0},{"$f":"Tenant!$C28","v":0},{"$f":"Tenant!$D28","v":0},{"$f":"Tenant!$E28","v":0},{"$f":"Tenant!$G28","v":0},{"$f":"Usage!$D28","v":"00:00:00"},{"$f":"Usage!$E28","v":"00:00:00"},{"$f":"Usage!$F28","v":0},{"$f":"Usage!$G28","v":0},{"$f":"Usage!$H28","v":0},{"$f":"Usage!$S28","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA28","v":0},{"$f":"Usage!$V28","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ28","v":0},{"$f":"Usage!$Y28","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS28","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$BW28,Usage!$BZ28)","v":0},{"$f":"IF(AND(Usage!$Z28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z28=\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$CU28,Usage!$CX28)","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$BX28,Usage!$CA28)","v":0},{"$f":"IF(AND(Usage!$Z28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z28=\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$CV28,Usage!$CY28)","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$BY28,Usage!$CB28)","v":0},{"$f":"IF(AND(Usage!$Z28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z28=\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$CW28,Usage!$CZ28)","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$CC28,Usage!$CF28)","v":0},{"$f":"IF(AND(Usage!$Z28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z28=\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$DD28,Usage!$DG28)","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$CD28,Usage!$CG28)","v":0},{"$f":"IF(AND(Usage!$Z28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z28=\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$DE28,Usage!$DH28)","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$CE28,Usage!$CH28)","v":0},{"$f":"IF(AND(Usage!$Z28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z28=\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$DF28,Usage!$DI28)","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$CI28,Usage!$CL28)","v":0},{"$f":"IF(AND(Usage!$Z28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z28=\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$DM28,Usage!$DP28)","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$CJ28,Usage!$CM28)","v":0},{"$f":"IF(AND(Usage!$Z28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z28=\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$DN28,Usage!$DQ28)","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$CK28,Usage!$CN28)","v":0},{"$f":"IF(AND(Usage!$Z28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z28=\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$DO28,Usage!$DR28)","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$BW28,Usage!$BZ28)","v":0},{"$f":"IF(AND(Usage!$Z28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z28<>\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$CU28,Usage!$CX28)","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$BX28,Usage!$CA28)","v":0},{"$f":"IF(AND(Usage!$Z28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z28<>\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$CV28,Usage!$CY28)","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$BY28,Usage!$CB28)","v":0},{"$f":"IF(AND(Usage!$Z28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z28<>\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$CW28,Usage!$CZ28)","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$CC28,Usage!$CF28)","v":0},{"$f":"IF(AND(Usage!$Z28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z28<>\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$DD28,Usage!$DG28)","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$CD28,Usage!$CG28)","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$DE28,Usage!$DH28)","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$CE28,Usage!$CH28)","v":0},{"$f":"IF(AND(Usage!$Z28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z28<>\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$DF28,Usage!$DI28)","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$CI28,Usage!$CL28)","v":0},{"$f":"IF(AND(Usage!$Z28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z28<>\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$DM28,Usage!$DP28)","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$CJ28,Usage!$CM28)","v":0},{"$f":"IF(AND(Usage!$Z28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z28<>\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$DN28,Usage!$DQ28)","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$CK28,Usage!$CN28)","v":0},{"$f":"IF(AND(Usage!$Z28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z28<>\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$DO28,Usage!$DR28)","v":0},0,{"$f":"IF(Usage!$Z28=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO28","v":0},0,{"$f":"IF(Usage!$Z28=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP28","v":0},0,{"$f":"IF(Usage!$Z28=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ28","v":0},{"$f":"Usage!$DX28","v":0},{"$f":"Usage!$DY28","v":0},{"$f":"Usage!$DZ28","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z28=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z28<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU28","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z28=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z28<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC28","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z28=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z28<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK28","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z28=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z28<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW28","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z28=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z28<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE28","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z28=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z28<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM28","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z28=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z28<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY28","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z28=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z28<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG28","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z28=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z28<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO28","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU28,Usage!$FV28),0)","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$BW28,Usage!$BZ28)","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z28=\"Summer\",Usage!$EA28,Usage!$ED28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$BX28,Usage!$CA28)","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z28=\"Summer\",Usage!$EB28,Usage!$EE28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$BY28,Usage!$CB28)","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z28=\"Summer\",Usage!$EC28,Usage!$EF28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$CC28,Usage!$CF28)","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z28=\"Summer\",Usage!$EG28,Usage!$EJ28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$CD28,Usage!$CG28)","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z28=\"Summer\",Usage!$EH28,Usage!$EK28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$CE28,Usage!$CH28)","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z28=\"Summer\",Usage!$EI28,Usage!$EL28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$CI28,Usage!$CL28)","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z28=\"Summer\",Usage!$EM28,Usage!$EP28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$CJ28,Usage!$CM28)","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z28=\"Summer\",Usage!$EN28,Usage!$EQ28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z28=\"Summer\",Usage!$CK28,Usage!$CN28)","v":0},{"$f":"IF(Usage!$Z28=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z28=\"Summer\",Usage!$EO28,Usage!$ER28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$BW28,Usage!$BZ28)","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z28<>\"Summer\",Usage!$EA28,Usage!$ED28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$BX28,Usage!$CA28)","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z28<>\"Summer\",Usage!$EB28,Usage!$EE28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$BY28,Usage!$CB28)","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z28<>\"Summer\",Usage!$EC28,Usage!$EF28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$CC28,Usage!$CF28)","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z28<>\"Summer\",Usage!$EG28,Usage!$EJ28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$CD28,Usage!$CG28)","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z28<>\"Summer\",Usage!$EH28,Usage!$EK28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$CE28,Usage!$CH28)","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z28<>\"Summer\",Usage!$EI28,Usage!$EL28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$CI28,Usage!$CL28)","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z28<>\"Summer\",Usage!$EM28,Usage!$EP28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$CJ28,Usage!$CM28)","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z28<>\"Summer\",Usage!$EN28,Usage!$EQ28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$CK28,Usage!$CN28)","v":0},{"$f":"IF(Usage!$Z28<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z28<>\"Summer\",Usage!$EO28,Usage!$ER28))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES28)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ28","v":0},{"$f":"Usage!$HA28","v":0},{"$f":"Usage!$HB28","v":0},{"$f":"Usage!$HC28","v":0},{"$f":"Usage!$HD28","v":0},{"$f":"Usage!$HE28","v":0},{"$f":"Usage!$GF28","v":0},{"$f":"SUM(Usage!$GZ28:$HE28,Usage!$GF28)","v":0},{"$f":"Usage!$GG28","v":0},{"$f":"Tenant!$H28","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR28","v":0},{"$f":"Usage!$GG28","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS28","v":0},{"$f":"Usage!$GK28","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM28","v":0},{"$f":"Usage!$GL28","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN28","v":0},{"$f":"Tenant!$I28","v":0},{"$f":"Usage!$GV28","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX28","v":0},{"$f":"Usage!$GW28","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY28","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A29","v":28},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B29","v":0},{"$f":"Tenant!$C29","v":0},{"$f":"Tenant!$D29","v":0},{"$f":"Tenant!$E29","v":0},{"$f":"Tenant!$G29","v":0},{"$f":"Usage!$D29","v":"00:00:00"},{"$f":"Usage!$E29","v":"00:00:00"},{"$f":"Usage!$F29","v":0},{"$f":"Usage!$G29","v":0},{"$f":"Usage!$H29","v":0},{"$f":"Usage!$S29","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA29","v":0},{"$f":"Usage!$V29","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ29","v":0},{"$f":"Usage!$Y29","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS29","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$BW29,Usage!$BZ29)","v":0},{"$f":"IF(AND(Usage!$Z29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z29=\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$CU29,Usage!$CX29)","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$BX29,Usage!$CA29)","v":0},{"$f":"IF(AND(Usage!$Z29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z29=\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$CV29,Usage!$CY29)","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$BY29,Usage!$CB29)","v":0},{"$f":"IF(AND(Usage!$Z29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z29=\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$CW29,Usage!$CZ29)","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$CC29,Usage!$CF29)","v":0},{"$f":"IF(AND(Usage!$Z29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z29=\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$DD29,Usage!$DG29)","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$CD29,Usage!$CG29)","v":0},{"$f":"IF(AND(Usage!$Z29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z29=\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$DE29,Usage!$DH29)","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$CE29,Usage!$CH29)","v":0},{"$f":"IF(AND(Usage!$Z29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z29=\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$DF29,Usage!$DI29)","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$CI29,Usage!$CL29)","v":0},{"$f":"IF(AND(Usage!$Z29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z29=\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$DM29,Usage!$DP29)","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$CJ29,Usage!$CM29)","v":0},{"$f":"IF(AND(Usage!$Z29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z29=\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$DN29,Usage!$DQ29)","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$CK29,Usage!$CN29)","v":0},{"$f":"IF(AND(Usage!$Z29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z29=\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$DO29,Usage!$DR29)","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$BW29,Usage!$BZ29)","v":0},{"$f":"IF(AND(Usage!$Z29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z29<>\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$CU29,Usage!$CX29)","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$BX29,Usage!$CA29)","v":0},{"$f":"IF(AND(Usage!$Z29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z29<>\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$CV29,Usage!$CY29)","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$BY29,Usage!$CB29)","v":0},{"$f":"IF(AND(Usage!$Z29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z29<>\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$CW29,Usage!$CZ29)","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$CC29,Usage!$CF29)","v":0},{"$f":"IF(AND(Usage!$Z29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z29<>\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$DD29,Usage!$DG29)","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$CD29,Usage!$CG29)","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$DE29,Usage!$DH29)","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$CE29,Usage!$CH29)","v":0},{"$f":"IF(AND(Usage!$Z29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z29<>\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$DF29,Usage!$DI29)","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$CI29,Usage!$CL29)","v":0},{"$f":"IF(AND(Usage!$Z29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z29<>\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$DM29,Usage!$DP29)","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$CJ29,Usage!$CM29)","v":0},{"$f":"IF(AND(Usage!$Z29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z29<>\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$DN29,Usage!$DQ29)","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$CK29,Usage!$CN29)","v":0},{"$f":"IF(AND(Usage!$Z29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z29<>\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$DO29,Usage!$DR29)","v":0},0,{"$f":"IF(Usage!$Z29=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO29","v":0},0,{"$f":"IF(Usage!$Z29=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP29","v":0},0,{"$f":"IF(Usage!$Z29=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ29","v":0},{"$f":"Usage!$DX29","v":0},{"$f":"Usage!$DY29","v":0},{"$f":"Usage!$DZ29","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z29=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z29<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU29","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z29=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z29<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC29","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z29=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z29<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK29","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z29=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z29<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW29","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z29=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z29<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE29","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z29=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z29<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM29","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z29=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z29<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY29","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z29=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z29<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG29","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z29=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z29<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO29","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU29,Usage!$FV29),0)","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$BW29,Usage!$BZ29)","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z29=\"Summer\",Usage!$EA29,Usage!$ED29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$BX29,Usage!$CA29)","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z29=\"Summer\",Usage!$EB29,Usage!$EE29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$BY29,Usage!$CB29)","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z29=\"Summer\",Usage!$EC29,Usage!$EF29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$CC29,Usage!$CF29)","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z29=\"Summer\",Usage!$EG29,Usage!$EJ29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$CD29,Usage!$CG29)","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z29=\"Summer\",Usage!$EH29,Usage!$EK29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$CE29,Usage!$CH29)","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z29=\"Summer\",Usage!$EI29,Usage!$EL29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$CI29,Usage!$CL29)","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z29=\"Summer\",Usage!$EM29,Usage!$EP29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$CJ29,Usage!$CM29)","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z29=\"Summer\",Usage!$EN29,Usage!$EQ29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z29=\"Summer\",Usage!$CK29,Usage!$CN29)","v":0},{"$f":"IF(Usage!$Z29=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z29=\"Summer\",Usage!$EO29,Usage!$ER29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$BW29,Usage!$BZ29)","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z29<>\"Summer\",Usage!$EA29,Usage!$ED29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$BX29,Usage!$CA29)","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z29<>\"Summer\",Usage!$EB29,Usage!$EE29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$BY29,Usage!$CB29)","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z29<>\"Summer\",Usage!$EC29,Usage!$EF29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$CC29,Usage!$CF29)","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z29<>\"Summer\",Usage!$EG29,Usage!$EJ29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$CD29,Usage!$CG29)","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z29<>\"Summer\",Usage!$EH29,Usage!$EK29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$CE29,Usage!$CH29)","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z29<>\"Summer\",Usage!$EI29,Usage!$EL29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$CI29,Usage!$CL29)","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z29<>\"Summer\",Usage!$EM29,Usage!$EP29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$CJ29,Usage!$CM29)","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z29<>\"Summer\",Usage!$EN29,Usage!$EQ29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$CK29,Usage!$CN29)","v":0},{"$f":"IF(Usage!$Z29<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z29<>\"Summer\",Usage!$EO29,Usage!$ER29))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES29)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ29","v":0},{"$f":"Usage!$HA29","v":0},{"$f":"Usage!$HB29","v":0},{"$f":"Usage!$HC29","v":0},{"$f":"Usage!$HD29","v":0},{"$f":"Usage!$HE29","v":0},{"$f":"Usage!$GF29","v":0},{"$f":"SUM(Usage!$GZ29:$HE29,Usage!$GF29)","v":0},{"$f":"Usage!$GG29","v":0},{"$f":"Tenant!$H29","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR29","v":0},{"$f":"Usage!$GG29","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS29","v":0},{"$f":"Usage!$GK29","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM29","v":0},{"$f":"Usage!$GL29","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN29","v":0},{"$f":"Tenant!$I29","v":0},{"$f":"Usage!$GV29","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX29","v":0},{"$f":"Usage!$GW29","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY29","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A30","v":29},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B30","v":0},{"$f":"Tenant!$C30","v":0},{"$f":"Tenant!$D30","v":0},{"$f":"Tenant!$E30","v":0},{"$f":"Tenant!$G30","v":0},{"$f":"Usage!$D30","v":"00:00:00"},{"$f":"Usage!$E30","v":"00:00:00"},{"$f":"Usage!$F30","v":0},{"$f":"Usage!$G30","v":0},{"$f":"Usage!$H30","v":0},{"$f":"Usage!$S30","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA30","v":0},{"$f":"Usage!$V30","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ30","v":0},{"$f":"Usage!$Y30","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS30","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$BW30,Usage!$BZ30)","v":0},{"$f":"IF(AND(Usage!$Z30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z30=\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$CU30,Usage!$CX30)","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$BX30,Usage!$CA30)","v":0},{"$f":"IF(AND(Usage!$Z30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z30=\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$CV30,Usage!$CY30)","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$BY30,Usage!$CB30)","v":0},{"$f":"IF(AND(Usage!$Z30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z30=\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$CW30,Usage!$CZ30)","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$CC30,Usage!$CF30)","v":0},{"$f":"IF(AND(Usage!$Z30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z30=\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$DD30,Usage!$DG30)","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$CD30,Usage!$CG30)","v":0},{"$f":"IF(AND(Usage!$Z30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z30=\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$DE30,Usage!$DH30)","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$CE30,Usage!$CH30)","v":0},{"$f":"IF(AND(Usage!$Z30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z30=\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$DF30,Usage!$DI30)","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$CI30,Usage!$CL30)","v":0},{"$f":"IF(AND(Usage!$Z30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z30=\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$DM30,Usage!$DP30)","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$CJ30,Usage!$CM30)","v":0},{"$f":"IF(AND(Usage!$Z30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z30=\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$DN30,Usage!$DQ30)","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$CK30,Usage!$CN30)","v":0},{"$f":"IF(AND(Usage!$Z30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z30=\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$DO30,Usage!$DR30)","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$BW30,Usage!$BZ30)","v":0},{"$f":"IF(AND(Usage!$Z30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z30<>\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$CU30,Usage!$CX30)","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$BX30,Usage!$CA30)","v":0},{"$f":"IF(AND(Usage!$Z30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z30<>\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$CV30,Usage!$CY30)","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$BY30,Usage!$CB30)","v":0},{"$f":"IF(AND(Usage!$Z30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z30<>\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$CW30,Usage!$CZ30)","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$CC30,Usage!$CF30)","v":0},{"$f":"IF(AND(Usage!$Z30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z30<>\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$DD30,Usage!$DG30)","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$CD30,Usage!$CG30)","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$DE30,Usage!$DH30)","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$CE30,Usage!$CH30)","v":0},{"$f":"IF(AND(Usage!$Z30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z30<>\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$DF30,Usage!$DI30)","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$CI30,Usage!$CL30)","v":0},{"$f":"IF(AND(Usage!$Z30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z30<>\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$DM30,Usage!$DP30)","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$CJ30,Usage!$CM30)","v":0},{"$f":"IF(AND(Usage!$Z30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z30<>\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$DN30,Usage!$DQ30)","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$CK30,Usage!$CN30)","v":0},{"$f":"IF(AND(Usage!$Z30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z30<>\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$DO30,Usage!$DR30)","v":0},0,{"$f":"IF(Usage!$Z30=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO30","v":0},0,{"$f":"IF(Usage!$Z30=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP30","v":0},0,{"$f":"IF(Usage!$Z30=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ30","v":0},{"$f":"Usage!$DX30","v":0},{"$f":"Usage!$DY30","v":0},{"$f":"Usage!$DZ30","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z30=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z30<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU30","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z30=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z30<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC30","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z30=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z30<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK30","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z30=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z30<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW30","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z30=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z30<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE30","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z30=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z30<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM30","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z30=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z30<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY30","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z30=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z30<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG30","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z30=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z30<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO30","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU30,Usage!$FV30),0)","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$BW30,Usage!$BZ30)","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z30=\"Summer\",Usage!$EA30,Usage!$ED30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$BX30,Usage!$CA30)","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z30=\"Summer\",Usage!$EB30,Usage!$EE30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$BY30,Usage!$CB30)","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z30=\"Summer\",Usage!$EC30,Usage!$EF30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$CC30,Usage!$CF30)","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z30=\"Summer\",Usage!$EG30,Usage!$EJ30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$CD30,Usage!$CG30)","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z30=\"Summer\",Usage!$EH30,Usage!$EK30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$CE30,Usage!$CH30)","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z30=\"Summer\",Usage!$EI30,Usage!$EL30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$CI30,Usage!$CL30)","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z30=\"Summer\",Usage!$EM30,Usage!$EP30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$CJ30,Usage!$CM30)","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z30=\"Summer\",Usage!$EN30,Usage!$EQ30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z30=\"Summer\",Usage!$CK30,Usage!$CN30)","v":0},{"$f":"IF(Usage!$Z30=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z30=\"Summer\",Usage!$EO30,Usage!$ER30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$BW30,Usage!$BZ30)","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z30<>\"Summer\",Usage!$EA30,Usage!$ED30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$BX30,Usage!$CA30)","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z30<>\"Summer\",Usage!$EB30,Usage!$EE30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$BY30,Usage!$CB30)","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z30<>\"Summer\",Usage!$EC30,Usage!$EF30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$CC30,Usage!$CF30)","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z30<>\"Summer\",Usage!$EG30,Usage!$EJ30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$CD30,Usage!$CG30)","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z30<>\"Summer\",Usage!$EH30,Usage!$EK30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$CE30,Usage!$CH30)","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z30<>\"Summer\",Usage!$EI30,Usage!$EL30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$CI30,Usage!$CL30)","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z30<>\"Summer\",Usage!$EM30,Usage!$EP30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$CJ30,Usage!$CM30)","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z30<>\"Summer\",Usage!$EN30,Usage!$EQ30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$CK30,Usage!$CN30)","v":0},{"$f":"IF(Usage!$Z30<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z30<>\"Summer\",Usage!$EO30,Usage!$ER30))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES30)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ30","v":0},{"$f":"Usage!$HA30","v":0},{"$f":"Usage!$HB30","v":0},{"$f":"Usage!$HC30","v":0},{"$f":"Usage!$HD30","v":0},{"$f":"Usage!$HE30","v":0},{"$f":"Usage!$GF30","v":0},{"$f":"SUM(Usage!$GZ30:$HE30,Usage!$GF30)","v":0},{"$f":"Usage!$GG30","v":0},{"$f":"Tenant!$H30","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR30","v":0},{"$f":"Usage!$GG30","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS30","v":0},{"$f":"Usage!$GK30","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM30","v":0},{"$f":"Usage!$GL30","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN30","v":0},{"$f":"Tenant!$I30","v":0},{"$f":"Usage!$GV30","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX30","v":0},{"$f":"Usage!$GW30","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY30","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A31","v":30},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B31","v":0},{"$f":"Tenant!$C31","v":0},{"$f":"Tenant!$D31","v":0},{"$f":"Tenant!$E31","v":0},{"$f":"Tenant!$G31","v":0},{"$f":"Usage!$D31","v":"00:00:00"},{"$f":"Usage!$E31","v":"00:00:00"},{"$f":"Usage!$F31","v":0},{"$f":"Usage!$G31","v":0},{"$f":"Usage!$H31","v":0},{"$f":"Usage!$S31","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA31","v":0},{"$f":"Usage!$V31","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ31","v":0},{"$f":"Usage!$Y31","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS31","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$BW31,Usage!$BZ31)","v":0},{"$f":"IF(AND(Usage!$Z31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z31=\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$CU31,Usage!$CX31)","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$BX31,Usage!$CA31)","v":0},{"$f":"IF(AND(Usage!$Z31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z31=\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$CV31,Usage!$CY31)","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$BY31,Usage!$CB31)","v":0},{"$f":"IF(AND(Usage!$Z31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z31=\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$CW31,Usage!$CZ31)","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$CC31,Usage!$CF31)","v":0},{"$f":"IF(AND(Usage!$Z31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z31=\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$DD31,Usage!$DG31)","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$CD31,Usage!$CG31)","v":0},{"$f":"IF(AND(Usage!$Z31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z31=\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$DE31,Usage!$DH31)","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$CE31,Usage!$CH31)","v":0},{"$f":"IF(AND(Usage!$Z31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z31=\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$DF31,Usage!$DI31)","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$CI31,Usage!$CL31)","v":0},{"$f":"IF(AND(Usage!$Z31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z31=\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$DM31,Usage!$DP31)","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$CJ31,Usage!$CM31)","v":0},{"$f":"IF(AND(Usage!$Z31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z31=\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$DN31,Usage!$DQ31)","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$CK31,Usage!$CN31)","v":0},{"$f":"IF(AND(Usage!$Z31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z31=\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$DO31,Usage!$DR31)","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$BW31,Usage!$BZ31)","v":0},{"$f":"IF(AND(Usage!$Z31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z31<>\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$CU31,Usage!$CX31)","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$BX31,Usage!$CA31)","v":0},{"$f":"IF(AND(Usage!$Z31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z31<>\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$CV31,Usage!$CY31)","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$BY31,Usage!$CB31)","v":0},{"$f":"IF(AND(Usage!$Z31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z31<>\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$CW31,Usage!$CZ31)","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$CC31,Usage!$CF31)","v":0},{"$f":"IF(AND(Usage!$Z31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z31<>\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$DD31,Usage!$DG31)","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$CD31,Usage!$CG31)","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$DE31,Usage!$DH31)","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$CE31,Usage!$CH31)","v":0},{"$f":"IF(AND(Usage!$Z31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z31<>\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$DF31,Usage!$DI31)","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$CI31,Usage!$CL31)","v":0},{"$f":"IF(AND(Usage!$Z31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z31<>\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$DM31,Usage!$DP31)","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$CJ31,Usage!$CM31)","v":0},{"$f":"IF(AND(Usage!$Z31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z31<>\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$DN31,Usage!$DQ31)","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$CK31,Usage!$CN31)","v":0},{"$f":"IF(AND(Usage!$Z31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z31<>\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$DO31,Usage!$DR31)","v":0},0,{"$f":"IF(Usage!$Z31=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO31","v":0},0,{"$f":"IF(Usage!$Z31=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP31","v":0},0,{"$f":"IF(Usage!$Z31=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ31","v":0},{"$f":"Usage!$DX31","v":0},{"$f":"Usage!$DY31","v":0},{"$f":"Usage!$DZ31","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z31=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z31<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU31","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z31=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z31<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC31","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z31=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z31<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK31","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z31=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z31<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW31","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z31=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z31<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE31","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z31=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z31<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM31","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z31=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z31<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY31","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z31=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z31<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG31","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z31=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z31<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO31","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU31,Usage!$FV31),0)","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$BW31,Usage!$BZ31)","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z31=\"Summer\",Usage!$EA31,Usage!$ED31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$BX31,Usage!$CA31)","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z31=\"Summer\",Usage!$EB31,Usage!$EE31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$BY31,Usage!$CB31)","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z31=\"Summer\",Usage!$EC31,Usage!$EF31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$CC31,Usage!$CF31)","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z31=\"Summer\",Usage!$EG31,Usage!$EJ31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$CD31,Usage!$CG31)","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z31=\"Summer\",Usage!$EH31,Usage!$EK31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$CE31,Usage!$CH31)","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z31=\"Summer\",Usage!$EI31,Usage!$EL31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$CI31,Usage!$CL31)","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z31=\"Summer\",Usage!$EM31,Usage!$EP31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$CJ31,Usage!$CM31)","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z31=\"Summer\",Usage!$EN31,Usage!$EQ31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z31=\"Summer\",Usage!$CK31,Usage!$CN31)","v":0},{"$f":"IF(Usage!$Z31=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z31=\"Summer\",Usage!$EO31,Usage!$ER31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$BW31,Usage!$BZ31)","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z31<>\"Summer\",Usage!$EA31,Usage!$ED31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$BX31,Usage!$CA31)","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z31<>\"Summer\",Usage!$EB31,Usage!$EE31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$BY31,Usage!$CB31)","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z31<>\"Summer\",Usage!$EC31,Usage!$EF31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$CC31,Usage!$CF31)","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z31<>\"Summer\",Usage!$EG31,Usage!$EJ31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$CD31,Usage!$CG31)","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z31<>\"Summer\",Usage!$EH31,Usage!$EK31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$CE31,Usage!$CH31)","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z31<>\"Summer\",Usage!$EI31,Usage!$EL31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$CI31,Usage!$CL31)","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z31<>\"Summer\",Usage!$EM31,Usage!$EP31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$CJ31,Usage!$CM31)","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z31<>\"Summer\",Usage!$EN31,Usage!$EQ31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$CK31,Usage!$CN31)","v":0},{"$f":"IF(Usage!$Z31<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z31<>\"Summer\",Usage!$EO31,Usage!$ER31))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES31)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ31","v":0},{"$f":"Usage!$HA31","v":0},{"$f":"Usage!$HB31","v":0},{"$f":"Usage!$HC31","v":0},{"$f":"Usage!$HD31","v":0},{"$f":"Usage!$HE31","v":0},{"$f":"Usage!$GF31","v":0},{"$f":"SUM(Usage!$GZ31:$HE31,Usage!$GF31)","v":0},{"$f":"Usage!$GG31","v":0},{"$f":"Tenant!$H31","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR31","v":0},{"$f":"Usage!$GG31","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS31","v":0},{"$f":"Usage!$GK31","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM31","v":0},{"$f":"Usage!$GL31","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN31","v":0},{"$f":"Tenant!$I31","v":0},{"$f":"Usage!$GV31","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX31","v":0},{"$f":"Usage!$GW31","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY31","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A32","v":31},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B32","v":0},{"$f":"Tenant!$C32","v":0},{"$f":"Tenant!$D32","v":0},{"$f":"Tenant!$E32","v":0},{"$f":"Tenant!$G32","v":0},{"$f":"Usage!$D32","v":"00:00:00"},{"$f":"Usage!$E32","v":"00:00:00"},{"$f":"Usage!$F32","v":0},{"$f":"Usage!$G32","v":0},{"$f":"Usage!$H32","v":0},{"$f":"Usage!$S32","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA32","v":0},{"$f":"Usage!$V32","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ32","v":0},{"$f":"Usage!$Y32","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS32","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$BW32,Usage!$BZ32)","v":0},{"$f":"IF(AND(Usage!$Z32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z32=\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$CU32,Usage!$CX32)","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$BX32,Usage!$CA32)","v":0},{"$f":"IF(AND(Usage!$Z32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z32=\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$CV32,Usage!$CY32)","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$BY32,Usage!$CB32)","v":0},{"$f":"IF(AND(Usage!$Z32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z32=\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$CW32,Usage!$CZ32)","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$CC32,Usage!$CF32)","v":0},{"$f":"IF(AND(Usage!$Z32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z32=\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$DD32,Usage!$DG32)","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$CD32,Usage!$CG32)","v":0},{"$f":"IF(AND(Usage!$Z32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z32=\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$DE32,Usage!$DH32)","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$CE32,Usage!$CH32)","v":0},{"$f":"IF(AND(Usage!$Z32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z32=\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$DF32,Usage!$DI32)","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$CI32,Usage!$CL32)","v":0},{"$f":"IF(AND(Usage!$Z32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z32=\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$DM32,Usage!$DP32)","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$CJ32,Usage!$CM32)","v":0},{"$f":"IF(AND(Usage!$Z32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z32=\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$DN32,Usage!$DQ32)","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$CK32,Usage!$CN32)","v":0},{"$f":"IF(AND(Usage!$Z32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z32=\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$DO32,Usage!$DR32)","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$BW32,Usage!$BZ32)","v":0},{"$f":"IF(AND(Usage!$Z32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z32<>\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$CU32,Usage!$CX32)","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$BX32,Usage!$CA32)","v":0},{"$f":"IF(AND(Usage!$Z32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z32<>\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$CV32,Usage!$CY32)","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$BY32,Usage!$CB32)","v":0},{"$f":"IF(AND(Usage!$Z32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z32<>\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$CW32,Usage!$CZ32)","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$CC32,Usage!$CF32)","v":0},{"$f":"IF(AND(Usage!$Z32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z32<>\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$DD32,Usage!$DG32)","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$CD32,Usage!$CG32)","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$DE32,Usage!$DH32)","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$CE32,Usage!$CH32)","v":0},{"$f":"IF(AND(Usage!$Z32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z32<>\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$DF32,Usage!$DI32)","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$CI32,Usage!$CL32)","v":0},{"$f":"IF(AND(Usage!$Z32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z32<>\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$DM32,Usage!$DP32)","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$CJ32,Usage!$CM32)","v":0},{"$f":"IF(AND(Usage!$Z32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z32<>\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$DN32,Usage!$DQ32)","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$CK32,Usage!$CN32)","v":0},{"$f":"IF(AND(Usage!$Z32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z32<>\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$DO32,Usage!$DR32)","v":0},0,{"$f":"IF(Usage!$Z32=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO32","v":0},0,{"$f":"IF(Usage!$Z32=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP32","v":0},0,{"$f":"IF(Usage!$Z32=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ32","v":0},{"$f":"Usage!$DX32","v":0},{"$f":"Usage!$DY32","v":0},{"$f":"Usage!$DZ32","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z32=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z32<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU32","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z32=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z32<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC32","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z32=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z32<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK32","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z32=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z32<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW32","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z32=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z32<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE32","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z32=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z32<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM32","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z32=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z32<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY32","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z32=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z32<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG32","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z32=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z32<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO32","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU32,Usage!$FV32),0)","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$BW32,Usage!$BZ32)","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z32=\"Summer\",Usage!$EA32,Usage!$ED32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$BX32,Usage!$CA32)","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z32=\"Summer\",Usage!$EB32,Usage!$EE32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$BY32,Usage!$CB32)","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z32=\"Summer\",Usage!$EC32,Usage!$EF32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$CC32,Usage!$CF32)","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z32=\"Summer\",Usage!$EG32,Usage!$EJ32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$CD32,Usage!$CG32)","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z32=\"Summer\",Usage!$EH32,Usage!$EK32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$CE32,Usage!$CH32)","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z32=\"Summer\",Usage!$EI32,Usage!$EL32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$CI32,Usage!$CL32)","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z32=\"Summer\",Usage!$EM32,Usage!$EP32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$CJ32,Usage!$CM32)","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z32=\"Summer\",Usage!$EN32,Usage!$EQ32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z32=\"Summer\",Usage!$CK32,Usage!$CN32)","v":0},{"$f":"IF(Usage!$Z32=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z32=\"Summer\",Usage!$EO32,Usage!$ER32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$BW32,Usage!$BZ32)","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z32<>\"Summer\",Usage!$EA32,Usage!$ED32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$BX32,Usage!$CA32)","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z32<>\"Summer\",Usage!$EB32,Usage!$EE32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$BY32,Usage!$CB32)","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z32<>\"Summer\",Usage!$EC32,Usage!$EF32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$CC32,Usage!$CF32)","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z32<>\"Summer\",Usage!$EG32,Usage!$EJ32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$CD32,Usage!$CG32)","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z32<>\"Summer\",Usage!$EH32,Usage!$EK32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$CE32,Usage!$CH32)","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z32<>\"Summer\",Usage!$EI32,Usage!$EL32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$CI32,Usage!$CL32)","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z32<>\"Summer\",Usage!$EM32,Usage!$EP32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$CJ32,Usage!$CM32)","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z32<>\"Summer\",Usage!$EN32,Usage!$EQ32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$CK32,Usage!$CN32)","v":0},{"$f":"IF(Usage!$Z32<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z32<>\"Summer\",Usage!$EO32,Usage!$ER32))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES32)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ32","v":0},{"$f":"Usage!$HA32","v":0},{"$f":"Usage!$HB32","v":0},{"$f":"Usage!$HC32","v":0},{"$f":"Usage!$HD32","v":0},{"$f":"Usage!$HE32","v":0},{"$f":"Usage!$GF32","v":0},{"$f":"SUM(Usage!$GZ32:$HE32,Usage!$GF32)","v":0},{"$f":"Usage!$GG32","v":0},{"$f":"Tenant!$H32","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR32","v":0},{"$f":"Usage!$GG32","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS32","v":0},{"$f":"Usage!$GK32","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM32","v":0},{"$f":"Usage!$GL32","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN32","v":0},{"$f":"Tenant!$I32","v":0},{"$f":"Usage!$GV32","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX32","v":0},{"$f":"Usage!$GW32","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY32","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A33","v":32},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B33","v":0},{"$f":"Tenant!$C33","v":0},{"$f":"Tenant!$D33","v":0},{"$f":"Tenant!$E33","v":0},{"$f":"Tenant!$G33","v":0},{"$f":"Usage!$D33","v":"00:00:00"},{"$f":"Usage!$E33","v":"00:00:00"},{"$f":"Usage!$F33","v":0},{"$f":"Usage!$G33","v":0},{"$f":"Usage!$H33","v":0},{"$f":"Usage!$S33","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA33","v":0},{"$f":"Usage!$V33","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ33","v":0},{"$f":"Usage!$Y33","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS33","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$BW33,Usage!$BZ33)","v":0},{"$f":"IF(AND(Usage!$Z33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z33=\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$CU33,Usage!$CX33)","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$BX33,Usage!$CA33)","v":0},{"$f":"IF(AND(Usage!$Z33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z33=\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$CV33,Usage!$CY33)","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$BY33,Usage!$CB33)","v":0},{"$f":"IF(AND(Usage!$Z33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z33=\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$CW33,Usage!$CZ33)","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$CC33,Usage!$CF33)","v":0},{"$f":"IF(AND(Usage!$Z33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z33=\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$DD33,Usage!$DG33)","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$CD33,Usage!$CG33)","v":0},{"$f":"IF(AND(Usage!$Z33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z33=\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$DE33,Usage!$DH33)","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$CE33,Usage!$CH33)","v":0},{"$f":"IF(AND(Usage!$Z33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z33=\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$DF33,Usage!$DI33)","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$CI33,Usage!$CL33)","v":0},{"$f":"IF(AND(Usage!$Z33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z33=\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$DM33,Usage!$DP33)","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$CJ33,Usage!$CM33)","v":0},{"$f":"IF(AND(Usage!$Z33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z33=\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$DN33,Usage!$DQ33)","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$CK33,Usage!$CN33)","v":0},{"$f":"IF(AND(Usage!$Z33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z33=\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$DO33,Usage!$DR33)","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$BW33,Usage!$BZ33)","v":0},{"$f":"IF(AND(Usage!$Z33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z33<>\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$CU33,Usage!$CX33)","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$BX33,Usage!$CA33)","v":0},{"$f":"IF(AND(Usage!$Z33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z33<>\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$CV33,Usage!$CY33)","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$BY33,Usage!$CB33)","v":0},{"$f":"IF(AND(Usage!$Z33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z33<>\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$CW33,Usage!$CZ33)","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$CC33,Usage!$CF33)","v":0},{"$f":"IF(AND(Usage!$Z33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z33<>\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$DD33,Usage!$DG33)","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$CD33,Usage!$CG33)","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$DE33,Usage!$DH33)","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$CE33,Usage!$CH33)","v":0},{"$f":"IF(AND(Usage!$Z33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z33<>\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$DF33,Usage!$DI33)","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$CI33,Usage!$CL33)","v":0},{"$f":"IF(AND(Usage!$Z33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z33<>\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$DM33,Usage!$DP33)","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$CJ33,Usage!$CM33)","v":0},{"$f":"IF(AND(Usage!$Z33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z33<>\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$DN33,Usage!$DQ33)","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$CK33,Usage!$CN33)","v":0},{"$f":"IF(AND(Usage!$Z33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z33<>\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$DO33,Usage!$DR33)","v":0},0,{"$f":"IF(Usage!$Z33=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO33","v":0},0,{"$f":"IF(Usage!$Z33=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP33","v":0},0,{"$f":"IF(Usage!$Z33=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ33","v":0},{"$f":"Usage!$DX33","v":0},{"$f":"Usage!$DY33","v":0},{"$f":"Usage!$DZ33","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z33=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z33<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU33","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z33=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z33<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC33","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z33=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z33<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK33","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z33=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z33<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW33","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z33=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z33<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE33","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z33=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z33<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM33","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z33=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z33<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY33","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z33=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z33<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG33","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z33=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z33<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO33","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU33,Usage!$FV33),0)","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$BW33,Usage!$BZ33)","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z33=\"Summer\",Usage!$EA33,Usage!$ED33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$BX33,Usage!$CA33)","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z33=\"Summer\",Usage!$EB33,Usage!$EE33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$BY33,Usage!$CB33)","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z33=\"Summer\",Usage!$EC33,Usage!$EF33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$CC33,Usage!$CF33)","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z33=\"Summer\",Usage!$EG33,Usage!$EJ33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$CD33,Usage!$CG33)","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z33=\"Summer\",Usage!$EH33,Usage!$EK33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$CE33,Usage!$CH33)","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z33=\"Summer\",Usage!$EI33,Usage!$EL33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$CI33,Usage!$CL33)","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z33=\"Summer\",Usage!$EM33,Usage!$EP33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$CJ33,Usage!$CM33)","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z33=\"Summer\",Usage!$EN33,Usage!$EQ33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z33=\"Summer\",Usage!$CK33,Usage!$CN33)","v":0},{"$f":"IF(Usage!$Z33=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z33=\"Summer\",Usage!$EO33,Usage!$ER33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$BW33,Usage!$BZ33)","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z33<>\"Summer\",Usage!$EA33,Usage!$ED33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$BX33,Usage!$CA33)","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z33<>\"Summer\",Usage!$EB33,Usage!$EE33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$BY33,Usage!$CB33)","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z33<>\"Summer\",Usage!$EC33,Usage!$EF33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$CC33,Usage!$CF33)","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z33<>\"Summer\",Usage!$EG33,Usage!$EJ33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$CD33,Usage!$CG33)","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z33<>\"Summer\",Usage!$EH33,Usage!$EK33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$CE33,Usage!$CH33)","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z33<>\"Summer\",Usage!$EI33,Usage!$EL33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$CI33,Usage!$CL33)","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z33<>\"Summer\",Usage!$EM33,Usage!$EP33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$CJ33,Usage!$CM33)","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z33<>\"Summer\",Usage!$EN33,Usage!$EQ33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$CK33,Usage!$CN33)","v":0},{"$f":"IF(Usage!$Z33<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z33<>\"Summer\",Usage!$EO33,Usage!$ER33))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES33)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ33","v":0},{"$f":"Usage!$HA33","v":0},{"$f":"Usage!$HB33","v":0},{"$f":"Usage!$HC33","v":0},{"$f":"Usage!$HD33","v":0},{"$f":"Usage!$HE33","v":0},{"$f":"Usage!$GF33","v":0},{"$f":"SUM(Usage!$GZ33:$HE33,Usage!$GF33)","v":0},{"$f":"Usage!$GG33","v":0},{"$f":"Tenant!$H33","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR33","v":0},{"$f":"Usage!$GG33","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS33","v":0},{"$f":"Usage!$GK33","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM33","v":0},{"$f":"Usage!$GL33","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN33","v":0},{"$f":"Tenant!$I33","v":0},{"$f":"Usage!$GV33","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX33","v":0},{"$f":"Usage!$GW33","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY33","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A34","v":33},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B34","v":0},{"$f":"Tenant!$C34","v":0},{"$f":"Tenant!$D34","v":0},{"$f":"Tenant!$E34","v":0},{"$f":"Tenant!$G34","v":0},{"$f":"Usage!$D34","v":"00:00:00"},{"$f":"Usage!$E34","v":"00:00:00"},{"$f":"Usage!$F34","v":0},{"$f":"Usage!$G34","v":0},{"$f":"Usage!$H34","v":0},{"$f":"Usage!$S34","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA34","v":0},{"$f":"Usage!$V34","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ34","v":0},{"$f":"Usage!$Y34","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS34","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$BW34,Usage!$BZ34)","v":0},{"$f":"IF(AND(Usage!$Z34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z34=\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$CU34,Usage!$CX34)","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$BX34,Usage!$CA34)","v":0},{"$f":"IF(AND(Usage!$Z34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z34=\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$CV34,Usage!$CY34)","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$BY34,Usage!$CB34)","v":0},{"$f":"IF(AND(Usage!$Z34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z34=\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$CW34,Usage!$CZ34)","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$CC34,Usage!$CF34)","v":0},{"$f":"IF(AND(Usage!$Z34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z34=\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$DD34,Usage!$DG34)","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$CD34,Usage!$CG34)","v":0},{"$f":"IF(AND(Usage!$Z34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z34=\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$DE34,Usage!$DH34)","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$CE34,Usage!$CH34)","v":0},{"$f":"IF(AND(Usage!$Z34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z34=\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$DF34,Usage!$DI34)","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$CI34,Usage!$CL34)","v":0},{"$f":"IF(AND(Usage!$Z34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z34=\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$DM34,Usage!$DP34)","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$CJ34,Usage!$CM34)","v":0},{"$f":"IF(AND(Usage!$Z34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z34=\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$DN34,Usage!$DQ34)","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$CK34,Usage!$CN34)","v":0},{"$f":"IF(AND(Usage!$Z34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z34=\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$DO34,Usage!$DR34)","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$BW34,Usage!$BZ34)","v":0},{"$f":"IF(AND(Usage!$Z34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z34<>\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$CU34,Usage!$CX34)","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$BX34,Usage!$CA34)","v":0},{"$f":"IF(AND(Usage!$Z34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z34<>\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$CV34,Usage!$CY34)","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$BY34,Usage!$CB34)","v":0},{"$f":"IF(AND(Usage!$Z34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z34<>\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$CW34,Usage!$CZ34)","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$CC34,Usage!$CF34)","v":0},{"$f":"IF(AND(Usage!$Z34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z34<>\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$DD34,Usage!$DG34)","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$CD34,Usage!$CG34)","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$DE34,Usage!$DH34)","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$CE34,Usage!$CH34)","v":0},{"$f":"IF(AND(Usage!$Z34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z34<>\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$DF34,Usage!$DI34)","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$CI34,Usage!$CL34)","v":0},{"$f":"IF(AND(Usage!$Z34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z34<>\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$DM34,Usage!$DP34)","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$CJ34,Usage!$CM34)","v":0},{"$f":"IF(AND(Usage!$Z34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z34<>\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$DN34,Usage!$DQ34)","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$CK34,Usage!$CN34)","v":0},{"$f":"IF(AND(Usage!$Z34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z34<>\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$DO34,Usage!$DR34)","v":0},0,{"$f":"IF(Usage!$Z34=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO34","v":0},0,{"$f":"IF(Usage!$Z34=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP34","v":0},0,{"$f":"IF(Usage!$Z34=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ34","v":0},{"$f":"Usage!$DX34","v":0},{"$f":"Usage!$DY34","v":0},{"$f":"Usage!$DZ34","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z34=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z34<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU34","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z34=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z34<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC34","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z34=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z34<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK34","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z34=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z34<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW34","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z34=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z34<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE34","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z34=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z34<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM34","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z34=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z34<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY34","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z34=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z34<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG34","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z34=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z34<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO34","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU34,Usage!$FV34),0)","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$BW34,Usage!$BZ34)","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z34=\"Summer\",Usage!$EA34,Usage!$ED34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$BX34,Usage!$CA34)","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z34=\"Summer\",Usage!$EB34,Usage!$EE34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$BY34,Usage!$CB34)","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z34=\"Summer\",Usage!$EC34,Usage!$EF34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$CC34,Usage!$CF34)","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z34=\"Summer\",Usage!$EG34,Usage!$EJ34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$CD34,Usage!$CG34)","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z34=\"Summer\",Usage!$EH34,Usage!$EK34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$CE34,Usage!$CH34)","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z34=\"Summer\",Usage!$EI34,Usage!$EL34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$CI34,Usage!$CL34)","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z34=\"Summer\",Usage!$EM34,Usage!$EP34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$CJ34,Usage!$CM34)","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z34=\"Summer\",Usage!$EN34,Usage!$EQ34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z34=\"Summer\",Usage!$CK34,Usage!$CN34)","v":0},{"$f":"IF(Usage!$Z34=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z34=\"Summer\",Usage!$EO34,Usage!$ER34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$BW34,Usage!$BZ34)","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z34<>\"Summer\",Usage!$EA34,Usage!$ED34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$BX34,Usage!$CA34)","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z34<>\"Summer\",Usage!$EB34,Usage!$EE34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$BY34,Usage!$CB34)","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z34<>\"Summer\",Usage!$EC34,Usage!$EF34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$CC34,Usage!$CF34)","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z34<>\"Summer\",Usage!$EG34,Usage!$EJ34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$CD34,Usage!$CG34)","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z34<>\"Summer\",Usage!$EH34,Usage!$EK34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$CE34,Usage!$CH34)","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z34<>\"Summer\",Usage!$EI34,Usage!$EL34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$CI34,Usage!$CL34)","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z34<>\"Summer\",Usage!$EM34,Usage!$EP34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$CJ34,Usage!$CM34)","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z34<>\"Summer\",Usage!$EN34,Usage!$EQ34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$CK34,Usage!$CN34)","v":0},{"$f":"IF(Usage!$Z34<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z34<>\"Summer\",Usage!$EO34,Usage!$ER34))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES34)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ34","v":0},{"$f":"Usage!$HA34","v":0},{"$f":"Usage!$HB34","v":0},{"$f":"Usage!$HC34","v":0},{"$f":"Usage!$HD34","v":0},{"$f":"Usage!$HE34","v":0},{"$f":"Usage!$GF34","v":0},{"$f":"SUM(Usage!$GZ34:$HE34,Usage!$GF34)","v":0},{"$f":"Usage!$GG34","v":0},{"$f":"Tenant!$H34","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR34","v":0},{"$f":"Usage!$GG34","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS34","v":0},{"$f":"Usage!$GK34","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM34","v":0},{"$f":"Usage!$GL34","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN34","v":0},{"$f":"Tenant!$I34","v":0},{"$f":"Usage!$GV34","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX34","v":0},{"$f":"Usage!$GW34","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY34","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A35","v":34},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B35","v":0},{"$f":"Tenant!$C35","v":0},{"$f":"Tenant!$D35","v":0},{"$f":"Tenant!$E35","v":0},{"$f":"Tenant!$G35","v":0},{"$f":"Usage!$D35","v":"00:00:00"},{"$f":"Usage!$E35","v":"00:00:00"},{"$f":"Usage!$F35","v":0},{"$f":"Usage!$G35","v":0},{"$f":"Usage!$H35","v":0},{"$f":"Usage!$S35","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA35","v":0},{"$f":"Usage!$V35","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ35","v":0},{"$f":"Usage!$Y35","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS35","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$BW35,Usage!$BZ35)","v":0},{"$f":"IF(AND(Usage!$Z35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z35=\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$CU35,Usage!$CX35)","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$BX35,Usage!$CA35)","v":0},{"$f":"IF(AND(Usage!$Z35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z35=\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$CV35,Usage!$CY35)","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$BY35,Usage!$CB35)","v":0},{"$f":"IF(AND(Usage!$Z35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z35=\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$CW35,Usage!$CZ35)","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$CC35,Usage!$CF35)","v":0},{"$f":"IF(AND(Usage!$Z35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z35=\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$DD35,Usage!$DG35)","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$CD35,Usage!$CG35)","v":0},{"$f":"IF(AND(Usage!$Z35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z35=\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$DE35,Usage!$DH35)","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$CE35,Usage!$CH35)","v":0},{"$f":"IF(AND(Usage!$Z35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z35=\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$DF35,Usage!$DI35)","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$CI35,Usage!$CL35)","v":0},{"$f":"IF(AND(Usage!$Z35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z35=\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$DM35,Usage!$DP35)","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$CJ35,Usage!$CM35)","v":0},{"$f":"IF(AND(Usage!$Z35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z35=\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$DN35,Usage!$DQ35)","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$CK35,Usage!$CN35)","v":0},{"$f":"IF(AND(Usage!$Z35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z35=\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$DO35,Usage!$DR35)","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$BW35,Usage!$BZ35)","v":0},{"$f":"IF(AND(Usage!$Z35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z35<>\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$CU35,Usage!$CX35)","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$BX35,Usage!$CA35)","v":0},{"$f":"IF(AND(Usage!$Z35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z35<>\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$CV35,Usage!$CY35)","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$BY35,Usage!$CB35)","v":0},{"$f":"IF(AND(Usage!$Z35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z35<>\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$CW35,Usage!$CZ35)","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$CC35,Usage!$CF35)","v":0},{"$f":"IF(AND(Usage!$Z35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z35<>\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$DD35,Usage!$DG35)","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$CD35,Usage!$CG35)","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$DE35,Usage!$DH35)","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$CE35,Usage!$CH35)","v":0},{"$f":"IF(AND(Usage!$Z35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z35<>\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$DF35,Usage!$DI35)","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$CI35,Usage!$CL35)","v":0},{"$f":"IF(AND(Usage!$Z35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z35<>\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$DM35,Usage!$DP35)","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$CJ35,Usage!$CM35)","v":0},{"$f":"IF(AND(Usage!$Z35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z35<>\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$DN35,Usage!$DQ35)","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$CK35,Usage!$CN35)","v":0},{"$f":"IF(AND(Usage!$Z35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z35<>\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$DO35,Usage!$DR35)","v":0},0,{"$f":"IF(Usage!$Z35=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO35","v":0},0,{"$f":"IF(Usage!$Z35=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP35","v":0},0,{"$f":"IF(Usage!$Z35=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ35","v":0},{"$f":"Usage!$DX35","v":0},{"$f":"Usage!$DY35","v":0},{"$f":"Usage!$DZ35","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z35=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z35<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU35","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z35=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z35<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC35","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z35=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z35<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK35","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z35=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z35<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW35","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z35=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z35<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE35","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z35=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z35<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM35","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z35=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z35<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY35","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z35=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z35<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG35","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z35=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z35<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO35","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU35,Usage!$FV35),0)","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$BW35,Usage!$BZ35)","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z35=\"Summer\",Usage!$EA35,Usage!$ED35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$BX35,Usage!$CA35)","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z35=\"Summer\",Usage!$EB35,Usage!$EE35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$BY35,Usage!$CB35)","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z35=\"Summer\",Usage!$EC35,Usage!$EF35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$CC35,Usage!$CF35)","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z35=\"Summer\",Usage!$EG35,Usage!$EJ35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$CD35,Usage!$CG35)","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z35=\"Summer\",Usage!$EH35,Usage!$EK35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$CE35,Usage!$CH35)","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z35=\"Summer\",Usage!$EI35,Usage!$EL35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$CI35,Usage!$CL35)","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z35=\"Summer\",Usage!$EM35,Usage!$EP35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$CJ35,Usage!$CM35)","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z35=\"Summer\",Usage!$EN35,Usage!$EQ35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z35=\"Summer\",Usage!$CK35,Usage!$CN35)","v":0},{"$f":"IF(Usage!$Z35=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z35=\"Summer\",Usage!$EO35,Usage!$ER35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$BW35,Usage!$BZ35)","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z35<>\"Summer\",Usage!$EA35,Usage!$ED35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$BX35,Usage!$CA35)","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z35<>\"Summer\",Usage!$EB35,Usage!$EE35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$BY35,Usage!$CB35)","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z35<>\"Summer\",Usage!$EC35,Usage!$EF35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$CC35,Usage!$CF35)","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z35<>\"Summer\",Usage!$EG35,Usage!$EJ35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$CD35,Usage!$CG35)","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z35<>\"Summer\",Usage!$EH35,Usage!$EK35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$CE35,Usage!$CH35)","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z35<>\"Summer\",Usage!$EI35,Usage!$EL35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$CI35,Usage!$CL35)","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z35<>\"Summer\",Usage!$EM35,Usage!$EP35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$CJ35,Usage!$CM35)","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z35<>\"Summer\",Usage!$EN35,Usage!$EQ35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$CK35,Usage!$CN35)","v":0},{"$f":"IF(Usage!$Z35<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z35<>\"Summer\",Usage!$EO35,Usage!$ER35))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES35)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ35","v":0},{"$f":"Usage!$HA35","v":0},{"$f":"Usage!$HB35","v":0},{"$f":"Usage!$HC35","v":0},{"$f":"Usage!$HD35","v":0},{"$f":"Usage!$HE35","v":0},{"$f":"Usage!$GF35","v":0},{"$f":"SUM(Usage!$GZ35:$HE35,Usage!$GF35)","v":0},{"$f":"Usage!$GG35","v":0},{"$f":"Tenant!$H35","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR35","v":0},{"$f":"Usage!$GG35","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS35","v":0},{"$f":"Usage!$GK35","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM35","v":0},{"$f":"Usage!$GL35","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN35","v":0},{"$f":"Tenant!$I35","v":0},{"$f":"Usage!$GV35","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX35","v":0},{"$f":"Usage!$GW35","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY35","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A36","v":35},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B36","v":0},{"$f":"Tenant!$C36","v":0},{"$f":"Tenant!$D36","v":0},{"$f":"Tenant!$E36","v":0},{"$f":"Tenant!$G36","v":0},{"$f":"Usage!$D36","v":"00:00:00"},{"$f":"Usage!$E36","v":"00:00:00"},{"$f":"Usage!$F36","v":0},{"$f":"Usage!$G36","v":0},{"$f":"Usage!$H36","v":0},{"$f":"Usage!$S36","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA36","v":0},{"$f":"Usage!$V36","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ36","v":0},{"$f":"Usage!$Y36","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS36","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$BW36,Usage!$BZ36)","v":0},{"$f":"IF(AND(Usage!$Z36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z36=\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$CU36,Usage!$CX36)","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$BX36,Usage!$CA36)","v":0},{"$f":"IF(AND(Usage!$Z36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z36=\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$CV36,Usage!$CY36)","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$BY36,Usage!$CB36)","v":0},{"$f":"IF(AND(Usage!$Z36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z36=\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$CW36,Usage!$CZ36)","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$CC36,Usage!$CF36)","v":0},{"$f":"IF(AND(Usage!$Z36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z36=\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$DD36,Usage!$DG36)","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$CD36,Usage!$CG36)","v":0},{"$f":"IF(AND(Usage!$Z36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z36=\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$DE36,Usage!$DH36)","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$CE36,Usage!$CH36)","v":0},{"$f":"IF(AND(Usage!$Z36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z36=\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$DF36,Usage!$DI36)","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$CI36,Usage!$CL36)","v":0},{"$f":"IF(AND(Usage!$Z36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z36=\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$DM36,Usage!$DP36)","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$CJ36,Usage!$CM36)","v":0},{"$f":"IF(AND(Usage!$Z36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z36=\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$DN36,Usage!$DQ36)","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$CK36,Usage!$CN36)","v":0},{"$f":"IF(AND(Usage!$Z36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z36=\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$DO36,Usage!$DR36)","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$BW36,Usage!$BZ36)","v":0},{"$f":"IF(AND(Usage!$Z36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z36<>\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$CU36,Usage!$CX36)","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$BX36,Usage!$CA36)","v":0},{"$f":"IF(AND(Usage!$Z36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z36<>\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$CV36,Usage!$CY36)","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$BY36,Usage!$CB36)","v":0},{"$f":"IF(AND(Usage!$Z36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z36<>\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$CW36,Usage!$CZ36)","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$CC36,Usage!$CF36)","v":0},{"$f":"IF(AND(Usage!$Z36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z36<>\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$DD36,Usage!$DG36)","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$CD36,Usage!$CG36)","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$DE36,Usage!$DH36)","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$CE36,Usage!$CH36)","v":0},{"$f":"IF(AND(Usage!$Z36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z36<>\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$DF36,Usage!$DI36)","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$CI36,Usage!$CL36)","v":0},{"$f":"IF(AND(Usage!$Z36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z36<>\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$DM36,Usage!$DP36)","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$CJ36,Usage!$CM36)","v":0},{"$f":"IF(AND(Usage!$Z36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z36<>\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$DN36,Usage!$DQ36)","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$CK36,Usage!$CN36)","v":0},{"$f":"IF(AND(Usage!$Z36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z36<>\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$DO36,Usage!$DR36)","v":0},0,{"$f":"IF(Usage!$Z36=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO36","v":0},0,{"$f":"IF(Usage!$Z36=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP36","v":0},0,{"$f":"IF(Usage!$Z36=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ36","v":0},{"$f":"Usage!$DX36","v":0},{"$f":"Usage!$DY36","v":0},{"$f":"Usage!$DZ36","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z36=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z36<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU36","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z36=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z36<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC36","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z36=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z36<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK36","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z36=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z36<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW36","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z36=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z36<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE36","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z36=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z36<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM36","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z36=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z36<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY36","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z36=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z36<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG36","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z36=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z36<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO36","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU36,Usage!$FV36),0)","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$BW36,Usage!$BZ36)","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z36=\"Summer\",Usage!$EA36,Usage!$ED36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$BX36,Usage!$CA36)","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z36=\"Summer\",Usage!$EB36,Usage!$EE36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$BY36,Usage!$CB36)","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z36=\"Summer\",Usage!$EC36,Usage!$EF36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$CC36,Usage!$CF36)","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z36=\"Summer\",Usage!$EG36,Usage!$EJ36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$CD36,Usage!$CG36)","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z36=\"Summer\",Usage!$EH36,Usage!$EK36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$CE36,Usage!$CH36)","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z36=\"Summer\",Usage!$EI36,Usage!$EL36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$CI36,Usage!$CL36)","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z36=\"Summer\",Usage!$EM36,Usage!$EP36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$CJ36,Usage!$CM36)","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z36=\"Summer\",Usage!$EN36,Usage!$EQ36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z36=\"Summer\",Usage!$CK36,Usage!$CN36)","v":0},{"$f":"IF(Usage!$Z36=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z36=\"Summer\",Usage!$EO36,Usage!$ER36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$BW36,Usage!$BZ36)","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z36<>\"Summer\",Usage!$EA36,Usage!$ED36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$BX36,Usage!$CA36)","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z36<>\"Summer\",Usage!$EB36,Usage!$EE36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$BY36,Usage!$CB36)","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z36<>\"Summer\",Usage!$EC36,Usage!$EF36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$CC36,Usage!$CF36)","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z36<>\"Summer\",Usage!$EG36,Usage!$EJ36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$CD36,Usage!$CG36)","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z36<>\"Summer\",Usage!$EH36,Usage!$EK36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$CE36,Usage!$CH36)","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z36<>\"Summer\",Usage!$EI36,Usage!$EL36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$CI36,Usage!$CL36)","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z36<>\"Summer\",Usage!$EM36,Usage!$EP36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$CJ36,Usage!$CM36)","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z36<>\"Summer\",Usage!$EN36,Usage!$EQ36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$CK36,Usage!$CN36)","v":0},{"$f":"IF(Usage!$Z36<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z36<>\"Summer\",Usage!$EO36,Usage!$ER36))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES36)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ36","v":0},{"$f":"Usage!$HA36","v":0},{"$f":"Usage!$HB36","v":0},{"$f":"Usage!$HC36","v":0},{"$f":"Usage!$HD36","v":0},{"$f":"Usage!$HE36","v":0},{"$f":"Usage!$GF36","v":0},{"$f":"SUM(Usage!$GZ36:$HE36,Usage!$GF36)","v":0},{"$f":"Usage!$GG36","v":0},{"$f":"Tenant!$H36","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR36","v":0},{"$f":"Usage!$GG36","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS36","v":0},{"$f":"Usage!$GK36","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM36","v":0},{"$f":"Usage!$GL36","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN36","v":0},{"$f":"Tenant!$I36","v":0},{"$f":"Usage!$GV36","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX36","v":0},{"$f":"Usage!$GW36","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY36","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A37","v":36},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B37","v":0},{"$f":"Tenant!$C37","v":0},{"$f":"Tenant!$D37","v":0},{"$f":"Tenant!$E37","v":0},{"$f":"Tenant!$G37","v":0},{"$f":"Usage!$D37","v":"00:00:00"},{"$f":"Usage!$E37","v":"00:00:00"},{"$f":"Usage!$F37","v":0},{"$f":"Usage!$G37","v":0},{"$f":"Usage!$H37","v":0},{"$f":"Usage!$S37","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA37","v":0},{"$f":"Usage!$V37","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ37","v":0},{"$f":"Usage!$Y37","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS37","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$BW37,Usage!$BZ37)","v":0},{"$f":"IF(AND(Usage!$Z37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z37=\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$CU37,Usage!$CX37)","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$BX37,Usage!$CA37)","v":0},{"$f":"IF(AND(Usage!$Z37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z37=\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$CV37,Usage!$CY37)","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$BY37,Usage!$CB37)","v":0},{"$f":"IF(AND(Usage!$Z37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z37=\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$CW37,Usage!$CZ37)","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$CC37,Usage!$CF37)","v":0},{"$f":"IF(AND(Usage!$Z37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z37=\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$DD37,Usage!$DG37)","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$CD37,Usage!$CG37)","v":0},{"$f":"IF(AND(Usage!$Z37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z37=\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$DE37,Usage!$DH37)","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$CE37,Usage!$CH37)","v":0},{"$f":"IF(AND(Usage!$Z37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z37=\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$DF37,Usage!$DI37)","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$CI37,Usage!$CL37)","v":0},{"$f":"IF(AND(Usage!$Z37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z37=\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$DM37,Usage!$DP37)","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$CJ37,Usage!$CM37)","v":0},{"$f":"IF(AND(Usage!$Z37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z37=\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$DN37,Usage!$DQ37)","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$CK37,Usage!$CN37)","v":0},{"$f":"IF(AND(Usage!$Z37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z37=\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$DO37,Usage!$DR37)","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$BW37,Usage!$BZ37)","v":0},{"$f":"IF(AND(Usage!$Z37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z37<>\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$CU37,Usage!$CX37)","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$BX37,Usage!$CA37)","v":0},{"$f":"IF(AND(Usage!$Z37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z37<>\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$CV37,Usage!$CY37)","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$BY37,Usage!$CB37)","v":0},{"$f":"IF(AND(Usage!$Z37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z37<>\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$CW37,Usage!$CZ37)","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$CC37,Usage!$CF37)","v":0},{"$f":"IF(AND(Usage!$Z37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z37<>\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$DD37,Usage!$DG37)","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$CD37,Usage!$CG37)","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$DE37,Usage!$DH37)","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$CE37,Usage!$CH37)","v":0},{"$f":"IF(AND(Usage!$Z37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z37<>\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$DF37,Usage!$DI37)","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$CI37,Usage!$CL37)","v":0},{"$f":"IF(AND(Usage!$Z37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z37<>\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$DM37,Usage!$DP37)","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$CJ37,Usage!$CM37)","v":0},{"$f":"IF(AND(Usage!$Z37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z37<>\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$DN37,Usage!$DQ37)","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$CK37,Usage!$CN37)","v":0},{"$f":"IF(AND(Usage!$Z37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z37<>\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$DO37,Usage!$DR37)","v":0},0,{"$f":"IF(Usage!$Z37=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO37","v":0},0,{"$f":"IF(Usage!$Z37=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP37","v":0},0,{"$f":"IF(Usage!$Z37=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ37","v":0},{"$f":"Usage!$DX37","v":0},{"$f":"Usage!$DY37","v":0},{"$f":"Usage!$DZ37","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z37=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z37<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU37","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z37=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z37<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC37","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z37=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z37<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK37","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z37=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z37<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW37","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z37=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z37<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE37","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z37=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z37<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM37","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z37=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z37<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY37","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z37=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z37<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG37","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z37=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z37<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO37","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU37,Usage!$FV37),0)","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$BW37,Usage!$BZ37)","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z37=\"Summer\",Usage!$EA37,Usage!$ED37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$BX37,Usage!$CA37)","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z37=\"Summer\",Usage!$EB37,Usage!$EE37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$BY37,Usage!$CB37)","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z37=\"Summer\",Usage!$EC37,Usage!$EF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$CC37,Usage!$CF37)","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z37=\"Summer\",Usage!$EG37,Usage!$EJ37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$CD37,Usage!$CG37)","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z37=\"Summer\",Usage!$EH37,Usage!$EK37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$CE37,Usage!$CH37)","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z37=\"Summer\",Usage!$EI37,Usage!$EL37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$CI37,Usage!$CL37)","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z37=\"Summer\",Usage!$EM37,Usage!$EP37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$CJ37,Usage!$CM37)","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z37=\"Summer\",Usage!$EN37,Usage!$EQ37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z37=\"Summer\",Usage!$CK37,Usage!$CN37)","v":0},{"$f":"IF(Usage!$Z37=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z37=\"Summer\",Usage!$EO37,Usage!$ER37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$BW37,Usage!$BZ37)","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z37<>\"Summer\",Usage!$EA37,Usage!$ED37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$BX37,Usage!$CA37)","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z37<>\"Summer\",Usage!$EB37,Usage!$EE37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$BY37,Usage!$CB37)","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z37<>\"Summer\",Usage!$EC37,Usage!$EF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$CC37,Usage!$CF37)","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z37<>\"Summer\",Usage!$EG37,Usage!$EJ37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$CD37,Usage!$CG37)","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z37<>\"Summer\",Usage!$EH37,Usage!$EK37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$CE37,Usage!$CH37)","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z37<>\"Summer\",Usage!$EI37,Usage!$EL37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$CI37,Usage!$CL37)","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z37<>\"Summer\",Usage!$EM37,Usage!$EP37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$CJ37,Usage!$CM37)","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z37<>\"Summer\",Usage!$EN37,Usage!$EQ37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$CK37,Usage!$CN37)","v":0},{"$f":"IF(Usage!$Z37<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z37<>\"Summer\",Usage!$EO37,Usage!$ER37))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES37)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ37","v":0},{"$f":"Usage!$HA37","v":0},{"$f":"Usage!$HB37","v":0},{"$f":"Usage!$HC37","v":0},{"$f":"Usage!$HD37","v":0},{"$f":"Usage!$HE37","v":0},{"$f":"Usage!$GF37","v":0},{"$f":"SUM(Usage!$GZ37:$HE37,Usage!$GF37)","v":0},{"$f":"Usage!$GG37","v":0},{"$f":"Tenant!$H37","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR37","v":0},{"$f":"Usage!$GG37","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS37","v":0},{"$f":"Usage!$GK37","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM37","v":0},{"$f":"Usage!$GL37","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN37","v":0},{"$f":"Tenant!$I37","v":0},{"$f":"Usage!$GV37","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX37","v":0},{"$f":"Usage!$GW37","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY37","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A38","v":37},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B38","v":0},{"$f":"Tenant!$C38","v":0},{"$f":"Tenant!$D38","v":0},{"$f":"Tenant!$E38","v":0},{"$f":"Tenant!$G38","v":0},{"$f":"Usage!$D38","v":"00:00:00"},{"$f":"Usage!$E38","v":"00:00:00"},{"$f":"Usage!$F38","v":0},{"$f":"Usage!$G38","v":0},{"$f":"Usage!$H38","v":0},{"$f":"Usage!$S38","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA38","v":0},{"$f":"Usage!$V38","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ38","v":0},{"$f":"Usage!$Y38","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS38","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$BW38,Usage!$BZ38)","v":0},{"$f":"IF(AND(Usage!$Z38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z38=\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$CU38,Usage!$CX38)","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$BX38,Usage!$CA38)","v":0},{"$f":"IF(AND(Usage!$Z38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z38=\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$CV38,Usage!$CY38)","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$BY38,Usage!$CB38)","v":0},{"$f":"IF(AND(Usage!$Z38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z38=\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$CW38,Usage!$CZ38)","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$CC38,Usage!$CF38)","v":0},{"$f":"IF(AND(Usage!$Z38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z38=\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$DD38,Usage!$DG38)","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$CD38,Usage!$CG38)","v":0},{"$f":"IF(AND(Usage!$Z38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z38=\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$DE38,Usage!$DH38)","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$CE38,Usage!$CH38)","v":0},{"$f":"IF(AND(Usage!$Z38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z38=\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$DF38,Usage!$DI38)","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$CI38,Usage!$CL38)","v":0},{"$f":"IF(AND(Usage!$Z38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z38=\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$DM38,Usage!$DP38)","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$CJ38,Usage!$CM38)","v":0},{"$f":"IF(AND(Usage!$Z38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z38=\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$DN38,Usage!$DQ38)","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$CK38,Usage!$CN38)","v":0},{"$f":"IF(AND(Usage!$Z38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z38=\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$DO38,Usage!$DR38)","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$BW38,Usage!$BZ38)","v":0},{"$f":"IF(AND(Usage!$Z38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z38<>\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$CU38,Usage!$CX38)","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$BX38,Usage!$CA38)","v":0},{"$f":"IF(AND(Usage!$Z38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z38<>\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$CV38,Usage!$CY38)","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$BY38,Usage!$CB38)","v":0},{"$f":"IF(AND(Usage!$Z38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z38<>\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$CW38,Usage!$CZ38)","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$CC38,Usage!$CF38)","v":0},{"$f":"IF(AND(Usage!$Z38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z38<>\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$DD38,Usage!$DG38)","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$CD38,Usage!$CG38)","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$DE38,Usage!$DH38)","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$CE38,Usage!$CH38)","v":0},{"$f":"IF(AND(Usage!$Z38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z38<>\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$DF38,Usage!$DI38)","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$CI38,Usage!$CL38)","v":0},{"$f":"IF(AND(Usage!$Z38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z38<>\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$DM38,Usage!$DP38)","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$CJ38,Usage!$CM38)","v":0},{"$f":"IF(AND(Usage!$Z38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z38<>\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$DN38,Usage!$DQ38)","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$CK38,Usage!$CN38)","v":0},{"$f":"IF(AND(Usage!$Z38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z38<>\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$DO38,Usage!$DR38)","v":0},0,{"$f":"IF(Usage!$Z38=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO38","v":0},0,{"$f":"IF(Usage!$Z38=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP38","v":0},0,{"$f":"IF(Usage!$Z38=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ38","v":0},{"$f":"Usage!$DX38","v":0},{"$f":"Usage!$DY38","v":0},{"$f":"Usage!$DZ38","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z38=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z38<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU38","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z38=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z38<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC38","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z38=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z38<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK38","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z38=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z38<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW38","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z38=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z38<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE38","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z38=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z38<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM38","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z38=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z38<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY38","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z38=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z38<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG38","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z38=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z38<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO38","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU38,Usage!$FV38),0)","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$BW38,Usage!$BZ38)","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z38=\"Summer\",Usage!$EA38,Usage!$ED38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$BX38,Usage!$CA38)","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z38=\"Summer\",Usage!$EB38,Usage!$EE38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$BY38,Usage!$CB38)","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z38=\"Summer\",Usage!$EC38,Usage!$EF38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$CC38,Usage!$CF38)","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z38=\"Summer\",Usage!$EG38,Usage!$EJ38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$CD38,Usage!$CG38)","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z38=\"Summer\",Usage!$EH38,Usage!$EK38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$CE38,Usage!$CH38)","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z38=\"Summer\",Usage!$EI38,Usage!$EL38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$CI38,Usage!$CL38)","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z38=\"Summer\",Usage!$EM38,Usage!$EP38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$CJ38,Usage!$CM38)","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z38=\"Summer\",Usage!$EN38,Usage!$EQ38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z38=\"Summer\",Usage!$CK38,Usage!$CN38)","v":0},{"$f":"IF(Usage!$Z38=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z38=\"Summer\",Usage!$EO38,Usage!$ER38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$BW38,Usage!$BZ38)","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z38<>\"Summer\",Usage!$EA38,Usage!$ED38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$BX38,Usage!$CA38)","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z38<>\"Summer\",Usage!$EB38,Usage!$EE38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$BY38,Usage!$CB38)","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z38<>\"Summer\",Usage!$EC38,Usage!$EF38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$CC38,Usage!$CF38)","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z38<>\"Summer\",Usage!$EG38,Usage!$EJ38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$CD38,Usage!$CG38)","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z38<>\"Summer\",Usage!$EH38,Usage!$EK38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$CE38,Usage!$CH38)","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z38<>\"Summer\",Usage!$EI38,Usage!$EL38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$CI38,Usage!$CL38)","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z38<>\"Summer\",Usage!$EM38,Usage!$EP38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$CJ38,Usage!$CM38)","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z38<>\"Summer\",Usage!$EN38,Usage!$EQ38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$CK38,Usage!$CN38)","v":0},{"$f":"IF(Usage!$Z38<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z38<>\"Summer\",Usage!$EO38,Usage!$ER38))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES38)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ38","v":0},{"$f":"Usage!$HA38","v":0},{"$f":"Usage!$HB38","v":0},{"$f":"Usage!$HC38","v":0},{"$f":"Usage!$HD38","v":0},{"$f":"Usage!$HE38","v":0},{"$f":"Usage!$GF38","v":0},{"$f":"SUM(Usage!$GZ38:$HE38,Usage!$GF38)","v":0},{"$f":"Usage!$GG38","v":0},{"$f":"Tenant!$H38","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR38","v":0},{"$f":"Usage!$GG38","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS38","v":0},{"$f":"Usage!$GK38","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM38","v":0},{"$f":"Usage!$GL38","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN38","v":0},{"$f":"Tenant!$I38","v":0},{"$f":"Usage!$GV38","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX38","v":0},{"$f":"Usage!$GW38","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY38","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A39","v":38},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B39","v":0},{"$f":"Tenant!$C39","v":0},{"$f":"Tenant!$D39","v":0},{"$f":"Tenant!$E39","v":0},{"$f":"Tenant!$G39","v":0},{"$f":"Usage!$D39","v":"00:00:00"},{"$f":"Usage!$E39","v":"00:00:00"},{"$f":"Usage!$F39","v":0},{"$f":"Usage!$G39","v":0},{"$f":"Usage!$H39","v":0},{"$f":"Usage!$S39","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA39","v":0},{"$f":"Usage!$V39","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ39","v":0},{"$f":"Usage!$Y39","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS39","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$BW39,Usage!$BZ39)","v":0},{"$f":"IF(AND(Usage!$Z39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z39=\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$CU39,Usage!$CX39)","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$BX39,Usage!$CA39)","v":0},{"$f":"IF(AND(Usage!$Z39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z39=\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$CV39,Usage!$CY39)","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$BY39,Usage!$CB39)","v":0},{"$f":"IF(AND(Usage!$Z39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z39=\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$CW39,Usage!$CZ39)","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$CC39,Usage!$CF39)","v":0},{"$f":"IF(AND(Usage!$Z39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z39=\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$DD39,Usage!$DG39)","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$CD39,Usage!$CG39)","v":0},{"$f":"IF(AND(Usage!$Z39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z39=\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$DE39,Usage!$DH39)","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$CE39,Usage!$CH39)","v":0},{"$f":"IF(AND(Usage!$Z39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z39=\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$DF39,Usage!$DI39)","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$CI39,Usage!$CL39)","v":0},{"$f":"IF(AND(Usage!$Z39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z39=\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$DM39,Usage!$DP39)","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$CJ39,Usage!$CM39)","v":0},{"$f":"IF(AND(Usage!$Z39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z39=\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$DN39,Usage!$DQ39)","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$CK39,Usage!$CN39)","v":0},{"$f":"IF(AND(Usage!$Z39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z39=\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$DO39,Usage!$DR39)","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$BW39,Usage!$BZ39)","v":0},{"$f":"IF(AND(Usage!$Z39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z39<>\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$CU39,Usage!$CX39)","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$BX39,Usage!$CA39)","v":0},{"$f":"IF(AND(Usage!$Z39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z39<>\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$CV39,Usage!$CY39)","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$BY39,Usage!$CB39)","v":0},{"$f":"IF(AND(Usage!$Z39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z39<>\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$CW39,Usage!$CZ39)","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$CC39,Usage!$CF39)","v":0},{"$f":"IF(AND(Usage!$Z39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z39<>\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$DD39,Usage!$DG39)","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$CD39,Usage!$CG39)","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$DE39,Usage!$DH39)","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$CE39,Usage!$CH39)","v":0},{"$f":"IF(AND(Usage!$Z39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z39<>\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$DF39,Usage!$DI39)","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$CI39,Usage!$CL39)","v":0},{"$f":"IF(AND(Usage!$Z39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z39<>\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$DM39,Usage!$DP39)","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$CJ39,Usage!$CM39)","v":0},{"$f":"IF(AND(Usage!$Z39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z39<>\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$DN39,Usage!$DQ39)","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$CK39,Usage!$CN39)","v":0},{"$f":"IF(AND(Usage!$Z39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z39<>\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$DO39,Usage!$DR39)","v":0},0,{"$f":"IF(Usage!$Z39=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO39","v":0},0,{"$f":"IF(Usage!$Z39=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP39","v":0},0,{"$f":"IF(Usage!$Z39=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ39","v":0},{"$f":"Usage!$DX39","v":0},{"$f":"Usage!$DY39","v":0},{"$f":"Usage!$DZ39","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z39=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z39<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU39","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z39=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z39<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC39","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z39=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z39<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK39","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z39=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z39<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW39","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z39=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z39<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE39","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z39=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z39<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM39","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z39=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z39<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY39","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z39=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z39<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG39","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z39=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z39<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO39","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU39,Usage!$FV39),0)","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$BW39,Usage!$BZ39)","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z39=\"Summer\",Usage!$EA39,Usage!$ED39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$BX39,Usage!$CA39)","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z39=\"Summer\",Usage!$EB39,Usage!$EE39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$BY39,Usage!$CB39)","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z39=\"Summer\",Usage!$EC39,Usage!$EF39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$CC39,Usage!$CF39)","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z39=\"Summer\",Usage!$EG39,Usage!$EJ39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$CD39,Usage!$CG39)","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z39=\"Summer\",Usage!$EH39,Usage!$EK39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$CE39,Usage!$CH39)","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z39=\"Summer\",Usage!$EI39,Usage!$EL39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$CI39,Usage!$CL39)","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z39=\"Summer\",Usage!$EM39,Usage!$EP39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$CJ39,Usage!$CM39)","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z39=\"Summer\",Usage!$EN39,Usage!$EQ39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z39=\"Summer\",Usage!$CK39,Usage!$CN39)","v":0},{"$f":"IF(Usage!$Z39=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z39=\"Summer\",Usage!$EO39,Usage!$ER39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$BW39,Usage!$BZ39)","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z39<>\"Summer\",Usage!$EA39,Usage!$ED39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$BX39,Usage!$CA39)","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z39<>\"Summer\",Usage!$EB39,Usage!$EE39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$BY39,Usage!$CB39)","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z39<>\"Summer\",Usage!$EC39,Usage!$EF39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$CC39,Usage!$CF39)","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z39<>\"Summer\",Usage!$EG39,Usage!$EJ39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$CD39,Usage!$CG39)","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z39<>\"Summer\",Usage!$EH39,Usage!$EK39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$CE39,Usage!$CH39)","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z39<>\"Summer\",Usage!$EI39,Usage!$EL39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$CI39,Usage!$CL39)","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z39<>\"Summer\",Usage!$EM39,Usage!$EP39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$CJ39,Usage!$CM39)","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z39<>\"Summer\",Usage!$EN39,Usage!$EQ39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$CK39,Usage!$CN39)","v":0},{"$f":"IF(Usage!$Z39<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z39<>\"Summer\",Usage!$EO39,Usage!$ER39))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES39)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ39","v":0},{"$f":"Usage!$HA39","v":0},{"$f":"Usage!$HB39","v":0},{"$f":"Usage!$HC39","v":0},{"$f":"Usage!$HD39","v":0},{"$f":"Usage!$HE39","v":0},{"$f":"Usage!$GF39","v":0},{"$f":"SUM(Usage!$GZ39:$HE39,Usage!$GF39)","v":0},{"$f":"Usage!$GG39","v":0},{"$f":"Tenant!$H39","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR39","v":0},{"$f":"Usage!$GG39","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS39","v":0},{"$f":"Usage!$GK39","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM39","v":0},{"$f":"Usage!$GL39","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN39","v":0},{"$f":"Tenant!$I39","v":0},{"$f":"Usage!$GV39","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX39","v":0},{"$f":"Usage!$GW39","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY39","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A40","v":39},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B40","v":0},{"$f":"Tenant!$C40","v":0},{"$f":"Tenant!$D40","v":0},{"$f":"Tenant!$E40","v":0},{"$f":"Tenant!$G40","v":0},{"$f":"Usage!$D40","v":"00:00:00"},{"$f":"Usage!$E40","v":"00:00:00"},{"$f":"Usage!$F40","v":0},{"$f":"Usage!$G40","v":0},{"$f":"Usage!$H40","v":0},{"$f":"Usage!$S40","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA40","v":0},{"$f":"Usage!$V40","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ40","v":0},{"$f":"Usage!$Y40","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS40","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$BW40,Usage!$BZ40)","v":0},{"$f":"IF(AND(Usage!$Z40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z40=\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$CU40,Usage!$CX40)","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$BX40,Usage!$CA40)","v":0},{"$f":"IF(AND(Usage!$Z40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z40=\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$CV40,Usage!$CY40)","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$BY40,Usage!$CB40)","v":0},{"$f":"IF(AND(Usage!$Z40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z40=\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$CW40,Usage!$CZ40)","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$CC40,Usage!$CF40)","v":0},{"$f":"IF(AND(Usage!$Z40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z40=\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$DD40,Usage!$DG40)","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$CD40,Usage!$CG40)","v":0},{"$f":"IF(AND(Usage!$Z40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z40=\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$DE40,Usage!$DH40)","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$CE40,Usage!$CH40)","v":0},{"$f":"IF(AND(Usage!$Z40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z40=\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$DF40,Usage!$DI40)","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$CI40,Usage!$CL40)","v":0},{"$f":"IF(AND(Usage!$Z40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z40=\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$DM40,Usage!$DP40)","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$CJ40,Usage!$CM40)","v":0},{"$f":"IF(AND(Usage!$Z40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z40=\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$DN40,Usage!$DQ40)","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$CK40,Usage!$CN40)","v":0},{"$f":"IF(AND(Usage!$Z40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z40=\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$DO40,Usage!$DR40)","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$BW40,Usage!$BZ40)","v":0},{"$f":"IF(AND(Usage!$Z40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z40<>\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$CU40,Usage!$CX40)","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$BX40,Usage!$CA40)","v":0},{"$f":"IF(AND(Usage!$Z40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z40<>\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$CV40,Usage!$CY40)","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$BY40,Usage!$CB40)","v":0},{"$f":"IF(AND(Usage!$Z40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z40<>\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$CW40,Usage!$CZ40)","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$CC40,Usage!$CF40)","v":0},{"$f":"IF(AND(Usage!$Z40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z40<>\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$DD40,Usage!$DG40)","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$CD40,Usage!$CG40)","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$DE40,Usage!$DH40)","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$CE40,Usage!$CH40)","v":0},{"$f":"IF(AND(Usage!$Z40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z40<>\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$DF40,Usage!$DI40)","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$CI40,Usage!$CL40)","v":0},{"$f":"IF(AND(Usage!$Z40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z40<>\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$DM40,Usage!$DP40)","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$CJ40,Usage!$CM40)","v":0},{"$f":"IF(AND(Usage!$Z40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z40<>\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$DN40,Usage!$DQ40)","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$CK40,Usage!$CN40)","v":0},{"$f":"IF(AND(Usage!$Z40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z40<>\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$DO40,Usage!$DR40)","v":0},0,{"$f":"IF(Usage!$Z40=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO40","v":0},0,{"$f":"IF(Usage!$Z40=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP40","v":0},0,{"$f":"IF(Usage!$Z40=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ40","v":0},{"$f":"Usage!$DX40","v":0},{"$f":"Usage!$DY40","v":0},{"$f":"Usage!$DZ40","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z40=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z40<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU40","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z40=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z40<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC40","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z40=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z40<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK40","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z40=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z40<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW40","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z40=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z40<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE40","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z40=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z40<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM40","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z40=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z40<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY40","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z40=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z40<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG40","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z40=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z40<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO40","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU40,Usage!$FV40),0)","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$BW40,Usage!$BZ40)","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z40=\"Summer\",Usage!$EA40,Usage!$ED40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$BX40,Usage!$CA40)","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z40=\"Summer\",Usage!$EB40,Usage!$EE40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$BY40,Usage!$CB40)","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z40=\"Summer\",Usage!$EC40,Usage!$EF40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$CC40,Usage!$CF40)","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z40=\"Summer\",Usage!$EG40,Usage!$EJ40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$CD40,Usage!$CG40)","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z40=\"Summer\",Usage!$EH40,Usage!$EK40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$CE40,Usage!$CH40)","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z40=\"Summer\",Usage!$EI40,Usage!$EL40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$CI40,Usage!$CL40)","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z40=\"Summer\",Usage!$EM40,Usage!$EP40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$CJ40,Usage!$CM40)","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z40=\"Summer\",Usage!$EN40,Usage!$EQ40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z40=\"Summer\",Usage!$CK40,Usage!$CN40)","v":0},{"$f":"IF(Usage!$Z40=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z40=\"Summer\",Usage!$EO40,Usage!$ER40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$BW40,Usage!$BZ40)","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z40<>\"Summer\",Usage!$EA40,Usage!$ED40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$BX40,Usage!$CA40)","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z40<>\"Summer\",Usage!$EB40,Usage!$EE40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$BY40,Usage!$CB40)","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z40<>\"Summer\",Usage!$EC40,Usage!$EF40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$CC40,Usage!$CF40)","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z40<>\"Summer\",Usage!$EG40,Usage!$EJ40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$CD40,Usage!$CG40)","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z40<>\"Summer\",Usage!$EH40,Usage!$EK40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$CE40,Usage!$CH40)","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z40<>\"Summer\",Usage!$EI40,Usage!$EL40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$CI40,Usage!$CL40)","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z40<>\"Summer\",Usage!$EM40,Usage!$EP40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$CJ40,Usage!$CM40)","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z40<>\"Summer\",Usage!$EN40,Usage!$EQ40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$CK40,Usage!$CN40)","v":0},{"$f":"IF(Usage!$Z40<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z40<>\"Summer\",Usage!$EO40,Usage!$ER40))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES40)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ40","v":0},{"$f":"Usage!$HA40","v":0},{"$f":"Usage!$HB40","v":0},{"$f":"Usage!$HC40","v":0},{"$f":"Usage!$HD40","v":0},{"$f":"Usage!$HE40","v":0},{"$f":"Usage!$GF40","v":0},{"$f":"SUM(Usage!$GZ40:$HE40,Usage!$GF40)","v":0},{"$f":"Usage!$GG40","v":0},{"$f":"Tenant!$H40","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR40","v":0},{"$f":"Usage!$GG40","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS40","v":0},{"$f":"Usage!$GK40","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM40","v":0},{"$f":"Usage!$GL40","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN40","v":0},{"$f":"Tenant!$I40","v":0},{"$f":"Usage!$GV40","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX40","v":0},{"$f":"Usage!$GW40","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY40","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A41","v":40},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B41","v":0},{"$f":"Tenant!$C41","v":0},{"$f":"Tenant!$D41","v":0},{"$f":"Tenant!$E41","v":0},{"$f":"Tenant!$G41","v":0},{"$f":"Usage!$D41","v":"00:00:00"},{"$f":"Usage!$E41","v":"00:00:00"},{"$f":"Usage!$F41","v":0},{"$f":"Usage!$G41","v":0},{"$f":"Usage!$H41","v":0},{"$f":"Usage!$S41","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA41","v":0},{"$f":"Usage!$V41","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ41","v":0},{"$f":"Usage!$Y41","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS41","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$BW41,Usage!$BZ41)","v":0},{"$f":"IF(AND(Usage!$Z41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z41=\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$CU41,Usage!$CX41)","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$BX41,Usage!$CA41)","v":0},{"$f":"IF(AND(Usage!$Z41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z41=\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$CV41,Usage!$CY41)","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$BY41,Usage!$CB41)","v":0},{"$f":"IF(AND(Usage!$Z41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z41=\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$CW41,Usage!$CZ41)","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$CC41,Usage!$CF41)","v":0},{"$f":"IF(AND(Usage!$Z41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z41=\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$DD41,Usage!$DG41)","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$CD41,Usage!$CG41)","v":0},{"$f":"IF(AND(Usage!$Z41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z41=\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$DE41,Usage!$DH41)","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$CE41,Usage!$CH41)","v":0},{"$f":"IF(AND(Usage!$Z41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z41=\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$DF41,Usage!$DI41)","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$CI41,Usage!$CL41)","v":0},{"$f":"IF(AND(Usage!$Z41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z41=\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$DM41,Usage!$DP41)","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$CJ41,Usage!$CM41)","v":0},{"$f":"IF(AND(Usage!$Z41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z41=\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$DN41,Usage!$DQ41)","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$CK41,Usage!$CN41)","v":0},{"$f":"IF(AND(Usage!$Z41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z41=\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$DO41,Usage!$DR41)","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$BW41,Usage!$BZ41)","v":0},{"$f":"IF(AND(Usage!$Z41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z41<>\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$CU41,Usage!$CX41)","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$BX41,Usage!$CA41)","v":0},{"$f":"IF(AND(Usage!$Z41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z41<>\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$CV41,Usage!$CY41)","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$BY41,Usage!$CB41)","v":0},{"$f":"IF(AND(Usage!$Z41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z41<>\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$CW41,Usage!$CZ41)","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$CC41,Usage!$CF41)","v":0},{"$f":"IF(AND(Usage!$Z41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z41<>\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$DD41,Usage!$DG41)","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$CD41,Usage!$CG41)","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$DE41,Usage!$DH41)","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$CE41,Usage!$CH41)","v":0},{"$f":"IF(AND(Usage!$Z41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z41<>\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$DF41,Usage!$DI41)","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$CI41,Usage!$CL41)","v":0},{"$f":"IF(AND(Usage!$Z41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z41<>\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$DM41,Usage!$DP41)","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$CJ41,Usage!$CM41)","v":0},{"$f":"IF(AND(Usage!$Z41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z41<>\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$DN41,Usage!$DQ41)","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$CK41,Usage!$CN41)","v":0},{"$f":"IF(AND(Usage!$Z41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z41<>\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$DO41,Usage!$DR41)","v":0},0,{"$f":"IF(Usage!$Z41=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO41","v":0},0,{"$f":"IF(Usage!$Z41=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP41","v":0},0,{"$f":"IF(Usage!$Z41=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ41","v":0},{"$f":"Usage!$DX41","v":0},{"$f":"Usage!$DY41","v":0},{"$f":"Usage!$DZ41","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z41=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z41<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU41","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z41=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z41<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC41","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z41=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z41<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK41","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z41=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z41<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW41","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z41=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z41<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE41","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z41=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z41<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM41","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z41=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z41<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY41","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z41=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z41<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG41","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z41=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z41<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO41","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU41,Usage!$FV41),0)","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$BW41,Usage!$BZ41)","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z41=\"Summer\",Usage!$EA41,Usage!$ED41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$BX41,Usage!$CA41)","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z41=\"Summer\",Usage!$EB41,Usage!$EE41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$BY41,Usage!$CB41)","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z41=\"Summer\",Usage!$EC41,Usage!$EF41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$CC41,Usage!$CF41)","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z41=\"Summer\",Usage!$EG41,Usage!$EJ41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$CD41,Usage!$CG41)","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z41=\"Summer\",Usage!$EH41,Usage!$EK41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$CE41,Usage!$CH41)","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z41=\"Summer\",Usage!$EI41,Usage!$EL41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$CI41,Usage!$CL41)","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z41=\"Summer\",Usage!$EM41,Usage!$EP41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$CJ41,Usage!$CM41)","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z41=\"Summer\",Usage!$EN41,Usage!$EQ41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z41=\"Summer\",Usage!$CK41,Usage!$CN41)","v":0},{"$f":"IF(Usage!$Z41=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z41=\"Summer\",Usage!$EO41,Usage!$ER41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$BW41,Usage!$BZ41)","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z41<>\"Summer\",Usage!$EA41,Usage!$ED41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$BX41,Usage!$CA41)","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z41<>\"Summer\",Usage!$EB41,Usage!$EE41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$BY41,Usage!$CB41)","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z41<>\"Summer\",Usage!$EC41,Usage!$EF41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$CC41,Usage!$CF41)","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z41<>\"Summer\",Usage!$EG41,Usage!$EJ41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$CD41,Usage!$CG41)","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z41<>\"Summer\",Usage!$EH41,Usage!$EK41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$CE41,Usage!$CH41)","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z41<>\"Summer\",Usage!$EI41,Usage!$EL41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$CI41,Usage!$CL41)","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z41<>\"Summer\",Usage!$EM41,Usage!$EP41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$CJ41,Usage!$CM41)","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z41<>\"Summer\",Usage!$EN41,Usage!$EQ41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$CK41,Usage!$CN41)","v":0},{"$f":"IF(Usage!$Z41<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z41<>\"Summer\",Usage!$EO41,Usage!$ER41))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES41)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ41","v":0},{"$f":"Usage!$HA41","v":0},{"$f":"Usage!$HB41","v":0},{"$f":"Usage!$HC41","v":0},{"$f":"Usage!$HD41","v":0},{"$f":"Usage!$HE41","v":0},{"$f":"Usage!$GF41","v":0},{"$f":"SUM(Usage!$GZ41:$HE41,Usage!$GF41)","v":0},{"$f":"Usage!$GG41","v":0},{"$f":"Tenant!$H41","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR41","v":0},{"$f":"Usage!$GG41","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS41","v":0},{"$f":"Usage!$GK41","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM41","v":0},{"$f":"Usage!$GL41","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN41","v":0},{"$f":"Tenant!$I41","v":0},{"$f":"Usage!$GV41","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX41","v":0},{"$f":"Usage!$GW41","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY41","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A42","v":41},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B42","v":0},{"$f":"Tenant!$C42","v":0},{"$f":"Tenant!$D42","v":0},{"$f":"Tenant!$E42","v":0},{"$f":"Tenant!$G42","v":0},{"$f":"Usage!$D42","v":"00:00:00"},{"$f":"Usage!$E42","v":"00:00:00"},{"$f":"Usage!$F42","v":0},{"$f":"Usage!$G42","v":0},{"$f":"Usage!$H42","v":0},{"$f":"Usage!$S42","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA42","v":0},{"$f":"Usage!$V42","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ42","v":0},{"$f":"Usage!$Y42","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS42","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$BW42,Usage!$BZ42)","v":0},{"$f":"IF(AND(Usage!$Z42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z42=\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$CU42,Usage!$CX42)","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$BX42,Usage!$CA42)","v":0},{"$f":"IF(AND(Usage!$Z42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z42=\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$CV42,Usage!$CY42)","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$BY42,Usage!$CB42)","v":0},{"$f":"IF(AND(Usage!$Z42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z42=\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$CW42,Usage!$CZ42)","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$CC42,Usage!$CF42)","v":0},{"$f":"IF(AND(Usage!$Z42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z42=\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$DD42,Usage!$DG42)","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$CD42,Usage!$CG42)","v":0},{"$f":"IF(AND(Usage!$Z42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z42=\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$DE42,Usage!$DH42)","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$CE42,Usage!$CH42)","v":0},{"$f":"IF(AND(Usage!$Z42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z42=\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$DF42,Usage!$DI42)","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$CI42,Usage!$CL42)","v":0},{"$f":"IF(AND(Usage!$Z42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z42=\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$DM42,Usage!$DP42)","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$CJ42,Usage!$CM42)","v":0},{"$f":"IF(AND(Usage!$Z42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z42=\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$DN42,Usage!$DQ42)","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$CK42,Usage!$CN42)","v":0},{"$f":"IF(AND(Usage!$Z42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z42=\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$DO42,Usage!$DR42)","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$BW42,Usage!$BZ42)","v":0},{"$f":"IF(AND(Usage!$Z42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z42<>\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$CU42,Usage!$CX42)","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$BX42,Usage!$CA42)","v":0},{"$f":"IF(AND(Usage!$Z42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z42<>\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$CV42,Usage!$CY42)","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$BY42,Usage!$CB42)","v":0},{"$f":"IF(AND(Usage!$Z42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z42<>\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$CW42,Usage!$CZ42)","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$CC42,Usage!$CF42)","v":0},{"$f":"IF(AND(Usage!$Z42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z42<>\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$DD42,Usage!$DG42)","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$CD42,Usage!$CG42)","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$DE42,Usage!$DH42)","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$CE42,Usage!$CH42)","v":0},{"$f":"IF(AND(Usage!$Z42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z42<>\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$DF42,Usage!$DI42)","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$CI42,Usage!$CL42)","v":0},{"$f":"IF(AND(Usage!$Z42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z42<>\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$DM42,Usage!$DP42)","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$CJ42,Usage!$CM42)","v":0},{"$f":"IF(AND(Usage!$Z42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z42<>\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$DN42,Usage!$DQ42)","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$CK42,Usage!$CN42)","v":0},{"$f":"IF(AND(Usage!$Z42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z42<>\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$DO42,Usage!$DR42)","v":0},0,{"$f":"IF(Usage!$Z42=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO42","v":0},0,{"$f":"IF(Usage!$Z42=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP42","v":0},0,{"$f":"IF(Usage!$Z42=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ42","v":0},{"$f":"Usage!$DX42","v":0},{"$f":"Usage!$DY42","v":0},{"$f":"Usage!$DZ42","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z42=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z42<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU42","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z42=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z42<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC42","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z42=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z42<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK42","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z42=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z42<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW42","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z42=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z42<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE42","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z42=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z42<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM42","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z42=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z42<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY42","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z42=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z42<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG42","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z42=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z42<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO42","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU42,Usage!$FV42),0)","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$BW42,Usage!$BZ42)","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z42=\"Summer\",Usage!$EA42,Usage!$ED42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$BX42,Usage!$CA42)","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z42=\"Summer\",Usage!$EB42,Usage!$EE42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$BY42,Usage!$CB42)","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z42=\"Summer\",Usage!$EC42,Usage!$EF42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$CC42,Usage!$CF42)","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z42=\"Summer\",Usage!$EG42,Usage!$EJ42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$CD42,Usage!$CG42)","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z42=\"Summer\",Usage!$EH42,Usage!$EK42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$CE42,Usage!$CH42)","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z42=\"Summer\",Usage!$EI42,Usage!$EL42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$CI42,Usage!$CL42)","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z42=\"Summer\",Usage!$EM42,Usage!$EP42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$CJ42,Usage!$CM42)","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z42=\"Summer\",Usage!$EN42,Usage!$EQ42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z42=\"Summer\",Usage!$CK42,Usage!$CN42)","v":0},{"$f":"IF(Usage!$Z42=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z42=\"Summer\",Usage!$EO42,Usage!$ER42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$BW42,Usage!$BZ42)","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z42<>\"Summer\",Usage!$EA42,Usage!$ED42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$BX42,Usage!$CA42)","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z42<>\"Summer\",Usage!$EB42,Usage!$EE42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$BY42,Usage!$CB42)","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z42<>\"Summer\",Usage!$EC42,Usage!$EF42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$CC42,Usage!$CF42)","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z42<>\"Summer\",Usage!$EG42,Usage!$EJ42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$CD42,Usage!$CG42)","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z42<>\"Summer\",Usage!$EH42,Usage!$EK42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$CE42,Usage!$CH42)","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z42<>\"Summer\",Usage!$EI42,Usage!$EL42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$CI42,Usage!$CL42)","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z42<>\"Summer\",Usage!$EM42,Usage!$EP42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$CJ42,Usage!$CM42)","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z42<>\"Summer\",Usage!$EN42,Usage!$EQ42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$CK42,Usage!$CN42)","v":0},{"$f":"IF(Usage!$Z42<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z42<>\"Summer\",Usage!$EO42,Usage!$ER42))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES42)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ42","v":0},{"$f":"Usage!$HA42","v":0},{"$f":"Usage!$HB42","v":0},{"$f":"Usage!$HC42","v":0},{"$f":"Usage!$HD42","v":0},{"$f":"Usage!$HE42","v":0},{"$f":"Usage!$GF42","v":0},{"$f":"SUM(Usage!$GZ42:$HE42,Usage!$GF42)","v":0},{"$f":"Usage!$GG42","v":0},{"$f":"Tenant!$H42","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR42","v":0},{"$f":"Usage!$GG42","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS42","v":0},{"$f":"Usage!$GK42","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM42","v":0},{"$f":"Usage!$GL42","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN42","v":0},{"$f":"Tenant!$I42","v":0},{"$f":"Usage!$GV42","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX42","v":0},{"$f":"Usage!$GW42","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY42","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A43","v":42},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B43","v":0},{"$f":"Tenant!$C43","v":0},{"$f":"Tenant!$D43","v":0},{"$f":"Tenant!$E43","v":0},{"$f":"Tenant!$G43","v":0},{"$f":"Usage!$D43","v":"00:00:00"},{"$f":"Usage!$E43","v":"00:00:00"},{"$f":"Usage!$F43","v":0},{"$f":"Usage!$G43","v":0},{"$f":"Usage!$H43","v":0},{"$f":"Usage!$S43","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA43","v":0},{"$f":"Usage!$V43","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ43","v":0},{"$f":"Usage!$Y43","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS43","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$BW43,Usage!$BZ43)","v":0},{"$f":"IF(AND(Usage!$Z43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z43=\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$CU43,Usage!$CX43)","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$BX43,Usage!$CA43)","v":0},{"$f":"IF(AND(Usage!$Z43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z43=\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$CV43,Usage!$CY43)","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$BY43,Usage!$CB43)","v":0},{"$f":"IF(AND(Usage!$Z43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z43=\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$CW43,Usage!$CZ43)","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$CC43,Usage!$CF43)","v":0},{"$f":"IF(AND(Usage!$Z43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z43=\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$DD43,Usage!$DG43)","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$CD43,Usage!$CG43)","v":0},{"$f":"IF(AND(Usage!$Z43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z43=\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$DE43,Usage!$DH43)","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$CE43,Usage!$CH43)","v":0},{"$f":"IF(AND(Usage!$Z43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z43=\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$DF43,Usage!$DI43)","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$CI43,Usage!$CL43)","v":0},{"$f":"IF(AND(Usage!$Z43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z43=\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$DM43,Usage!$DP43)","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$CJ43,Usage!$CM43)","v":0},{"$f":"IF(AND(Usage!$Z43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z43=\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$DN43,Usage!$DQ43)","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$CK43,Usage!$CN43)","v":0},{"$f":"IF(AND(Usage!$Z43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z43=\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$DO43,Usage!$DR43)","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$BW43,Usage!$BZ43)","v":0},{"$f":"IF(AND(Usage!$Z43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z43<>\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$CU43,Usage!$CX43)","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$BX43,Usage!$CA43)","v":0},{"$f":"IF(AND(Usage!$Z43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z43<>\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$CV43,Usage!$CY43)","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$BY43,Usage!$CB43)","v":0},{"$f":"IF(AND(Usage!$Z43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z43<>\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$CW43,Usage!$CZ43)","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$CC43,Usage!$CF43)","v":0},{"$f":"IF(AND(Usage!$Z43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z43<>\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$DD43,Usage!$DG43)","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$CD43,Usage!$CG43)","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$DE43,Usage!$DH43)","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$CE43,Usage!$CH43)","v":0},{"$f":"IF(AND(Usage!$Z43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z43<>\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$DF43,Usage!$DI43)","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$CI43,Usage!$CL43)","v":0},{"$f":"IF(AND(Usage!$Z43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z43<>\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$DM43,Usage!$DP43)","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$CJ43,Usage!$CM43)","v":0},{"$f":"IF(AND(Usage!$Z43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z43<>\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$DN43,Usage!$DQ43)","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$CK43,Usage!$CN43)","v":0},{"$f":"IF(AND(Usage!$Z43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z43<>\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$DO43,Usage!$DR43)","v":0},0,{"$f":"IF(Usage!$Z43=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO43","v":0},0,{"$f":"IF(Usage!$Z43=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP43","v":0},0,{"$f":"IF(Usage!$Z43=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ43","v":0},{"$f":"Usage!$DX43","v":0},{"$f":"Usage!$DY43","v":0},{"$f":"Usage!$DZ43","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z43=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z43<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU43","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z43=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z43<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC43","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z43=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z43<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK43","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z43=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z43<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW43","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z43=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z43<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE43","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z43=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z43<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM43","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z43=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z43<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY43","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z43=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z43<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG43","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z43=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z43<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO43","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU43,Usage!$FV43),0)","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$BW43,Usage!$BZ43)","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z43=\"Summer\",Usage!$EA43,Usage!$ED43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$BX43,Usage!$CA43)","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z43=\"Summer\",Usage!$EB43,Usage!$EE43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$BY43,Usage!$CB43)","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z43=\"Summer\",Usage!$EC43,Usage!$EF43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$CC43,Usage!$CF43)","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z43=\"Summer\",Usage!$EG43,Usage!$EJ43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$CD43,Usage!$CG43)","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z43=\"Summer\",Usage!$EH43,Usage!$EK43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$CE43,Usage!$CH43)","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z43=\"Summer\",Usage!$EI43,Usage!$EL43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$CI43,Usage!$CL43)","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z43=\"Summer\",Usage!$EM43,Usage!$EP43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$CJ43,Usage!$CM43)","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z43=\"Summer\",Usage!$EN43,Usage!$EQ43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z43=\"Summer\",Usage!$CK43,Usage!$CN43)","v":0},{"$f":"IF(Usage!$Z43=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z43=\"Summer\",Usage!$EO43,Usage!$ER43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$BW43,Usage!$BZ43)","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z43<>\"Summer\",Usage!$EA43,Usage!$ED43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$BX43,Usage!$CA43)","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z43<>\"Summer\",Usage!$EB43,Usage!$EE43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$BY43,Usage!$CB43)","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z43<>\"Summer\",Usage!$EC43,Usage!$EF43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$CC43,Usage!$CF43)","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z43<>\"Summer\",Usage!$EG43,Usage!$EJ43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$CD43,Usage!$CG43)","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z43<>\"Summer\",Usage!$EH43,Usage!$EK43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$CE43,Usage!$CH43)","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z43<>\"Summer\",Usage!$EI43,Usage!$EL43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$CI43,Usage!$CL43)","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z43<>\"Summer\",Usage!$EM43,Usage!$EP43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$CJ43,Usage!$CM43)","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z43<>\"Summer\",Usage!$EN43,Usage!$EQ43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$CK43,Usage!$CN43)","v":0},{"$f":"IF(Usage!$Z43<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z43<>\"Summer\",Usage!$EO43,Usage!$ER43))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES43)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ43","v":0},{"$f":"Usage!$HA43","v":0},{"$f":"Usage!$HB43","v":0},{"$f":"Usage!$HC43","v":0},{"$f":"Usage!$HD43","v":0},{"$f":"Usage!$HE43","v":0},{"$f":"Usage!$GF43","v":0},{"$f":"SUM(Usage!$GZ43:$HE43,Usage!$GF43)","v":0},{"$f":"Usage!$GG43","v":0},{"$f":"Tenant!$H43","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR43","v":0},{"$f":"Usage!$GG43","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS43","v":0},{"$f":"Usage!$GK43","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM43","v":0},{"$f":"Usage!$GL43","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN43","v":0},{"$f":"Tenant!$I43","v":0},{"$f":"Usage!$GV43","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX43","v":0},{"$f":"Usage!$GW43","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY43","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A44","v":43},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B44","v":0},{"$f":"Tenant!$C44","v":0},{"$f":"Tenant!$D44","v":0},{"$f":"Tenant!$E44","v":0},{"$f":"Tenant!$G44","v":0},{"$f":"Usage!$D44","v":"00:00:00"},{"$f":"Usage!$E44","v":"00:00:00"},{"$f":"Usage!$F44","v":0},{"$f":"Usage!$G44","v":0},{"$f":"Usage!$H44","v":0},{"$f":"Usage!$S44","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA44","v":0},{"$f":"Usage!$V44","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ44","v":0},{"$f":"Usage!$Y44","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS44","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$BW44,Usage!$BZ44)","v":0},{"$f":"IF(AND(Usage!$Z44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z44=\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$CU44,Usage!$CX44)","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$BX44,Usage!$CA44)","v":0},{"$f":"IF(AND(Usage!$Z44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z44=\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$CV44,Usage!$CY44)","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$BY44,Usage!$CB44)","v":0},{"$f":"IF(AND(Usage!$Z44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z44=\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$CW44,Usage!$CZ44)","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$CC44,Usage!$CF44)","v":0},{"$f":"IF(AND(Usage!$Z44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z44=\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$DD44,Usage!$DG44)","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$CD44,Usage!$CG44)","v":0},{"$f":"IF(AND(Usage!$Z44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z44=\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$DE44,Usage!$DH44)","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$CE44,Usage!$CH44)","v":0},{"$f":"IF(AND(Usage!$Z44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z44=\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$DF44,Usage!$DI44)","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$CI44,Usage!$CL44)","v":0},{"$f":"IF(AND(Usage!$Z44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z44=\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$DM44,Usage!$DP44)","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$CJ44,Usage!$CM44)","v":0},{"$f":"IF(AND(Usage!$Z44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z44=\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$DN44,Usage!$DQ44)","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$CK44,Usage!$CN44)","v":0},{"$f":"IF(AND(Usage!$Z44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z44=\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$DO44,Usage!$DR44)","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$BW44,Usage!$BZ44)","v":0},{"$f":"IF(AND(Usage!$Z44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z44<>\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$CU44,Usage!$CX44)","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$BX44,Usage!$CA44)","v":0},{"$f":"IF(AND(Usage!$Z44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z44<>\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$CV44,Usage!$CY44)","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$BY44,Usage!$CB44)","v":0},{"$f":"IF(AND(Usage!$Z44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z44<>\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$CW44,Usage!$CZ44)","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$CC44,Usage!$CF44)","v":0},{"$f":"IF(AND(Usage!$Z44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z44<>\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$DD44,Usage!$DG44)","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$CD44,Usage!$CG44)","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$DE44,Usage!$DH44)","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$CE44,Usage!$CH44)","v":0},{"$f":"IF(AND(Usage!$Z44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z44<>\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$DF44,Usage!$DI44)","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$CI44,Usage!$CL44)","v":0},{"$f":"IF(AND(Usage!$Z44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z44<>\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$DM44,Usage!$DP44)","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$CJ44,Usage!$CM44)","v":0},{"$f":"IF(AND(Usage!$Z44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z44<>\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$DN44,Usage!$DQ44)","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$CK44,Usage!$CN44)","v":0},{"$f":"IF(AND(Usage!$Z44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z44<>\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$DO44,Usage!$DR44)","v":0},0,{"$f":"IF(Usage!$Z44=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO44","v":0},0,{"$f":"IF(Usage!$Z44=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP44","v":0},0,{"$f":"IF(Usage!$Z44=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ44","v":0},{"$f":"Usage!$DX44","v":0},{"$f":"Usage!$DY44","v":0},{"$f":"Usage!$DZ44","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z44=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z44<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU44","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z44=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z44<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC44","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z44=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z44<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK44","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z44=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z44<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW44","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z44=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z44<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE44","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z44=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z44<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM44","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z44=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z44<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY44","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z44=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z44<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG44","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z44=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z44<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO44","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU44,Usage!$FV44),0)","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$BW44,Usage!$BZ44)","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z44=\"Summer\",Usage!$EA44,Usage!$ED44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$BX44,Usage!$CA44)","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z44=\"Summer\",Usage!$EB44,Usage!$EE44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$BY44,Usage!$CB44)","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z44=\"Summer\",Usage!$EC44,Usage!$EF44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$CC44,Usage!$CF44)","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z44=\"Summer\",Usage!$EG44,Usage!$EJ44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$CD44,Usage!$CG44)","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z44=\"Summer\",Usage!$EH44,Usage!$EK44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$CE44,Usage!$CH44)","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z44=\"Summer\",Usage!$EI44,Usage!$EL44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$CI44,Usage!$CL44)","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z44=\"Summer\",Usage!$EM44,Usage!$EP44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$CJ44,Usage!$CM44)","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z44=\"Summer\",Usage!$EN44,Usage!$EQ44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z44=\"Summer\",Usage!$CK44,Usage!$CN44)","v":0},{"$f":"IF(Usage!$Z44=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z44=\"Summer\",Usage!$EO44,Usage!$ER44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$BW44,Usage!$BZ44)","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z44<>\"Summer\",Usage!$EA44,Usage!$ED44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$BX44,Usage!$CA44)","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z44<>\"Summer\",Usage!$EB44,Usage!$EE44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$BY44,Usage!$CB44)","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z44<>\"Summer\",Usage!$EC44,Usage!$EF44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$CC44,Usage!$CF44)","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z44<>\"Summer\",Usage!$EG44,Usage!$EJ44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$CD44,Usage!$CG44)","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z44<>\"Summer\",Usage!$EH44,Usage!$EK44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$CE44,Usage!$CH44)","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z44<>\"Summer\",Usage!$EI44,Usage!$EL44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$CI44,Usage!$CL44)","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z44<>\"Summer\",Usage!$EM44,Usage!$EP44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$CJ44,Usage!$CM44)","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z44<>\"Summer\",Usage!$EN44,Usage!$EQ44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$CK44,Usage!$CN44)","v":0},{"$f":"IF(Usage!$Z44<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z44<>\"Summer\",Usage!$EO44,Usage!$ER44))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES44)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ44","v":0},{"$f":"Usage!$HA44","v":0},{"$f":"Usage!$HB44","v":0},{"$f":"Usage!$HC44","v":0},{"$f":"Usage!$HD44","v":0},{"$f":"Usage!$HE44","v":0},{"$f":"Usage!$GF44","v":0},{"$f":"SUM(Usage!$GZ44:$HE44,Usage!$GF44)","v":0},{"$f":"Usage!$GG44","v":0},{"$f":"Tenant!$H44","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR44","v":0},{"$f":"Usage!$GG44","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS44","v":0},{"$f":"Usage!$GK44","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM44","v":0},{"$f":"Usage!$GL44","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN44","v":0},{"$f":"Tenant!$I44","v":0},{"$f":"Usage!$GV44","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX44","v":0},{"$f":"Usage!$GW44","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY44","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A45","v":44},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B45","v":0},{"$f":"Tenant!$C45","v":0},{"$f":"Tenant!$D45","v":0},{"$f":"Tenant!$E45","v":0},{"$f":"Tenant!$G45","v":0},{"$f":"Usage!$D45","v":"00:00:00"},{"$f":"Usage!$E45","v":"00:00:00"},{"$f":"Usage!$F45","v":0},{"$f":"Usage!$G45","v":0},{"$f":"Usage!$H45","v":0},{"$f":"Usage!$S45","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA45","v":0},{"$f":"Usage!$V45","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ45","v":0},{"$f":"Usage!$Y45","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS45","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$BW45,Usage!$BZ45)","v":0},{"$f":"IF(AND(Usage!$Z45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z45=\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$CU45,Usage!$CX45)","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$BX45,Usage!$CA45)","v":0},{"$f":"IF(AND(Usage!$Z45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z45=\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$CV45,Usage!$CY45)","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$BY45,Usage!$CB45)","v":0},{"$f":"IF(AND(Usage!$Z45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z45=\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$CW45,Usage!$CZ45)","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$CC45,Usage!$CF45)","v":0},{"$f":"IF(AND(Usage!$Z45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z45=\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$DD45,Usage!$DG45)","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$CD45,Usage!$CG45)","v":0},{"$f":"IF(AND(Usage!$Z45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z45=\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$DE45,Usage!$DH45)","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$CE45,Usage!$CH45)","v":0},{"$f":"IF(AND(Usage!$Z45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z45=\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$DF45,Usage!$DI45)","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$CI45,Usage!$CL45)","v":0},{"$f":"IF(AND(Usage!$Z45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z45=\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$DM45,Usage!$DP45)","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$CJ45,Usage!$CM45)","v":0},{"$f":"IF(AND(Usage!$Z45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z45=\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$DN45,Usage!$DQ45)","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$CK45,Usage!$CN45)","v":0},{"$f":"IF(AND(Usage!$Z45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z45=\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$DO45,Usage!$DR45)","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$BW45,Usage!$BZ45)","v":0},{"$f":"IF(AND(Usage!$Z45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z45<>\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$CU45,Usage!$CX45)","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$BX45,Usage!$CA45)","v":0},{"$f":"IF(AND(Usage!$Z45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z45<>\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$CV45,Usage!$CY45)","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$BY45,Usage!$CB45)","v":0},{"$f":"IF(AND(Usage!$Z45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z45<>\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$CW45,Usage!$CZ45)","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$CC45,Usage!$CF45)","v":0},{"$f":"IF(AND(Usage!$Z45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z45<>\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$DD45,Usage!$DG45)","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$CD45,Usage!$CG45)","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$DE45,Usage!$DH45)","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$CE45,Usage!$CH45)","v":0},{"$f":"IF(AND(Usage!$Z45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z45<>\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$DF45,Usage!$DI45)","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$CI45,Usage!$CL45)","v":0},{"$f":"IF(AND(Usage!$Z45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z45<>\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$DM45,Usage!$DP45)","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$CJ45,Usage!$CM45)","v":0},{"$f":"IF(AND(Usage!$Z45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z45<>\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$DN45,Usage!$DQ45)","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$CK45,Usage!$CN45)","v":0},{"$f":"IF(AND(Usage!$Z45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z45<>\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$DO45,Usage!$DR45)","v":0},0,{"$f":"IF(Usage!$Z45=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO45","v":0},0,{"$f":"IF(Usage!$Z45=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP45","v":0},0,{"$f":"IF(Usage!$Z45=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ45","v":0},{"$f":"Usage!$DX45","v":0},{"$f":"Usage!$DY45","v":0},{"$f":"Usage!$DZ45","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z45=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z45<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU45","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z45=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z45<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC45","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z45=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z45<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK45","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z45=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z45<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW45","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z45=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z45<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE45","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z45=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z45<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM45","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z45=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z45<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY45","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z45=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z45<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG45","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z45=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z45<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO45","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU45,Usage!$FV45),0)","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$BW45,Usage!$BZ45)","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z45=\"Summer\",Usage!$EA45,Usage!$ED45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$BX45,Usage!$CA45)","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z45=\"Summer\",Usage!$EB45,Usage!$EE45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$BY45,Usage!$CB45)","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z45=\"Summer\",Usage!$EC45,Usage!$EF45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$CC45,Usage!$CF45)","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z45=\"Summer\",Usage!$EG45,Usage!$EJ45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$CD45,Usage!$CG45)","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z45=\"Summer\",Usage!$EH45,Usage!$EK45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$CE45,Usage!$CH45)","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z45=\"Summer\",Usage!$EI45,Usage!$EL45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$CI45,Usage!$CL45)","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z45=\"Summer\",Usage!$EM45,Usage!$EP45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$CJ45,Usage!$CM45)","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z45=\"Summer\",Usage!$EN45,Usage!$EQ45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z45=\"Summer\",Usage!$CK45,Usage!$CN45)","v":0},{"$f":"IF(Usage!$Z45=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z45=\"Summer\",Usage!$EO45,Usage!$ER45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$BW45,Usage!$BZ45)","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z45<>\"Summer\",Usage!$EA45,Usage!$ED45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$BX45,Usage!$CA45)","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z45<>\"Summer\",Usage!$EB45,Usage!$EE45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$BY45,Usage!$CB45)","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z45<>\"Summer\",Usage!$EC45,Usage!$EF45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$CC45,Usage!$CF45)","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z45<>\"Summer\",Usage!$EG45,Usage!$EJ45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$CD45,Usage!$CG45)","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z45<>\"Summer\",Usage!$EH45,Usage!$EK45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$CE45,Usage!$CH45)","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z45<>\"Summer\",Usage!$EI45,Usage!$EL45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$CI45,Usage!$CL45)","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z45<>\"Summer\",Usage!$EM45,Usage!$EP45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$CJ45,Usage!$CM45)","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z45<>\"Summer\",Usage!$EN45,Usage!$EQ45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$CK45,Usage!$CN45)","v":0},{"$f":"IF(Usage!$Z45<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z45<>\"Summer\",Usage!$EO45,Usage!$ER45))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES45)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ45","v":0},{"$f":"Usage!$HA45","v":0},{"$f":"Usage!$HB45","v":0},{"$f":"Usage!$HC45","v":0},{"$f":"Usage!$HD45","v":0},{"$f":"Usage!$HE45","v":0},{"$f":"Usage!$GF45","v":0},{"$f":"SUM(Usage!$GZ45:$HE45,Usage!$GF45)","v":0},{"$f":"Usage!$GG45","v":0},{"$f":"Tenant!$H45","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR45","v":0},{"$f":"Usage!$GG45","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS45","v":0},{"$f":"Usage!$GK45","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM45","v":0},{"$f":"Usage!$GL45","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN45","v":0},{"$f":"Tenant!$I45","v":0},{"$f":"Usage!$GV45","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX45","v":0},{"$f":"Usage!$GW45","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY45","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A46","v":45},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B46","v":0},{"$f":"Tenant!$C46","v":0},{"$f":"Tenant!$D46","v":0},{"$f":"Tenant!$E46","v":0},{"$f":"Tenant!$G46","v":0},{"$f":"Usage!$D46","v":"00:00:00"},{"$f":"Usage!$E46","v":"00:00:00"},{"$f":"Usage!$F46","v":0},{"$f":"Usage!$G46","v":0},{"$f":"Usage!$H46","v":0},{"$f":"Usage!$S46","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA46","v":0},{"$f":"Usage!$V46","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ46","v":0},{"$f":"Usage!$Y46","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS46","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$BW46,Usage!$BZ46)","v":0},{"$f":"IF(AND(Usage!$Z46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z46=\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$CU46,Usage!$CX46)","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$BX46,Usage!$CA46)","v":0},{"$f":"IF(AND(Usage!$Z46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z46=\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$CV46,Usage!$CY46)","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$BY46,Usage!$CB46)","v":0},{"$f":"IF(AND(Usage!$Z46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z46=\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$CW46,Usage!$CZ46)","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$CC46,Usage!$CF46)","v":0},{"$f":"IF(AND(Usage!$Z46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z46=\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$DD46,Usage!$DG46)","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$CD46,Usage!$CG46)","v":0},{"$f":"IF(AND(Usage!$Z46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z46=\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$DE46,Usage!$DH46)","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$CE46,Usage!$CH46)","v":0},{"$f":"IF(AND(Usage!$Z46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z46=\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$DF46,Usage!$DI46)","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$CI46,Usage!$CL46)","v":0},{"$f":"IF(AND(Usage!$Z46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z46=\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$DM46,Usage!$DP46)","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$CJ46,Usage!$CM46)","v":0},{"$f":"IF(AND(Usage!$Z46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z46=\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$DN46,Usage!$DQ46)","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$CK46,Usage!$CN46)","v":0},{"$f":"IF(AND(Usage!$Z46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z46=\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$DO46,Usage!$DR46)","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$BW46,Usage!$BZ46)","v":0},{"$f":"IF(AND(Usage!$Z46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z46<>\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$CU46,Usage!$CX46)","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$BX46,Usage!$CA46)","v":0},{"$f":"IF(AND(Usage!$Z46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z46<>\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$CV46,Usage!$CY46)","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$BY46,Usage!$CB46)","v":0},{"$f":"IF(AND(Usage!$Z46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z46<>\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$CW46,Usage!$CZ46)","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$CC46,Usage!$CF46)","v":0},{"$f":"IF(AND(Usage!$Z46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z46<>\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$DD46,Usage!$DG46)","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$CD46,Usage!$CG46)","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$DE46,Usage!$DH46)","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$CE46,Usage!$CH46)","v":0},{"$f":"IF(AND(Usage!$Z46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z46<>\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$DF46,Usage!$DI46)","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$CI46,Usage!$CL46)","v":0},{"$f":"IF(AND(Usage!$Z46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z46<>\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$DM46,Usage!$DP46)","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$CJ46,Usage!$CM46)","v":0},{"$f":"IF(AND(Usage!$Z46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z46<>\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$DN46,Usage!$DQ46)","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$CK46,Usage!$CN46)","v":0},{"$f":"IF(AND(Usage!$Z46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z46<>\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$DO46,Usage!$DR46)","v":0},0,{"$f":"IF(Usage!$Z46=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO46","v":0},0,{"$f":"IF(Usage!$Z46=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP46","v":0},0,{"$f":"IF(Usage!$Z46=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ46","v":0},{"$f":"Usage!$DX46","v":0},{"$f":"Usage!$DY46","v":0},{"$f":"Usage!$DZ46","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z46=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z46<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU46","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z46=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z46<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC46","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z46=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z46<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK46","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z46=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z46<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW46","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z46=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z46<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE46","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z46=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z46<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM46","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z46=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z46<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY46","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z46=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z46<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG46","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z46=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z46<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO46","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU46,Usage!$FV46),0)","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$BW46,Usage!$BZ46)","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z46=\"Summer\",Usage!$EA46,Usage!$ED46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$BX46,Usage!$CA46)","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z46=\"Summer\",Usage!$EB46,Usage!$EE46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$BY46,Usage!$CB46)","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z46=\"Summer\",Usage!$EC46,Usage!$EF46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$CC46,Usage!$CF46)","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z46=\"Summer\",Usage!$EG46,Usage!$EJ46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$CD46,Usage!$CG46)","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z46=\"Summer\",Usage!$EH46,Usage!$EK46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$CE46,Usage!$CH46)","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z46=\"Summer\",Usage!$EI46,Usage!$EL46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$CI46,Usage!$CL46)","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z46=\"Summer\",Usage!$EM46,Usage!$EP46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$CJ46,Usage!$CM46)","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z46=\"Summer\",Usage!$EN46,Usage!$EQ46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z46=\"Summer\",Usage!$CK46,Usage!$CN46)","v":0},{"$f":"IF(Usage!$Z46=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z46=\"Summer\",Usage!$EO46,Usage!$ER46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$BW46,Usage!$BZ46)","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z46<>\"Summer\",Usage!$EA46,Usage!$ED46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$BX46,Usage!$CA46)","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z46<>\"Summer\",Usage!$EB46,Usage!$EE46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$BY46,Usage!$CB46)","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z46<>\"Summer\",Usage!$EC46,Usage!$EF46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$CC46,Usage!$CF46)","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z46<>\"Summer\",Usage!$EG46,Usage!$EJ46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$CD46,Usage!$CG46)","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z46<>\"Summer\",Usage!$EH46,Usage!$EK46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$CE46,Usage!$CH46)","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z46<>\"Summer\",Usage!$EI46,Usage!$EL46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$CI46,Usage!$CL46)","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z46<>\"Summer\",Usage!$EM46,Usage!$EP46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$CJ46,Usage!$CM46)","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z46<>\"Summer\",Usage!$EN46,Usage!$EQ46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$CK46,Usage!$CN46)","v":0},{"$f":"IF(Usage!$Z46<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z46<>\"Summer\",Usage!$EO46,Usage!$ER46))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES46)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ46","v":0},{"$f":"Usage!$HA46","v":0},{"$f":"Usage!$HB46","v":0},{"$f":"Usage!$HC46","v":0},{"$f":"Usage!$HD46","v":0},{"$f":"Usage!$HE46","v":0},{"$f":"Usage!$GF46","v":0},{"$f":"SUM(Usage!$GZ46:$HE46,Usage!$GF46)","v":0},{"$f":"Usage!$GG46","v":0},{"$f":"Tenant!$H46","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR46","v":0},{"$f":"Usage!$GG46","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS46","v":0},{"$f":"Usage!$GK46","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM46","v":0},{"$f":"Usage!$GL46","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN46","v":0},{"$f":"Tenant!$I46","v":0},{"$f":"Usage!$GV46","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX46","v":0},{"$f":"Usage!$GW46","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY46","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A47","v":46},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B47","v":0},{"$f":"Tenant!$C47","v":0},{"$f":"Tenant!$D47","v":0},{"$f":"Tenant!$E47","v":0},{"$f":"Tenant!$G47","v":0},{"$f":"Usage!$D47","v":"00:00:00"},{"$f":"Usage!$E47","v":"00:00:00"},{"$f":"Usage!$F47","v":0},{"$f":"Usage!$G47","v":0},{"$f":"Usage!$H47","v":0},{"$f":"Usage!$S47","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA47","v":0},{"$f":"Usage!$V47","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ47","v":0},{"$f":"Usage!$Y47","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS47","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$BW47,Usage!$BZ47)","v":0},{"$f":"IF(AND(Usage!$Z47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z47=\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$CU47,Usage!$CX47)","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$BX47,Usage!$CA47)","v":0},{"$f":"IF(AND(Usage!$Z47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z47=\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$CV47,Usage!$CY47)","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$BY47,Usage!$CB47)","v":0},{"$f":"IF(AND(Usage!$Z47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z47=\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$CW47,Usage!$CZ47)","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$CC47,Usage!$CF47)","v":0},{"$f":"IF(AND(Usage!$Z47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z47=\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$DD47,Usage!$DG47)","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$CD47,Usage!$CG47)","v":0},{"$f":"IF(AND(Usage!$Z47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z47=\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$DE47,Usage!$DH47)","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$CE47,Usage!$CH47)","v":0},{"$f":"IF(AND(Usage!$Z47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z47=\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$DF47,Usage!$DI47)","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$CI47,Usage!$CL47)","v":0},{"$f":"IF(AND(Usage!$Z47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z47=\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$DM47,Usage!$DP47)","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$CJ47,Usage!$CM47)","v":0},{"$f":"IF(AND(Usage!$Z47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z47=\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$DN47,Usage!$DQ47)","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$CK47,Usage!$CN47)","v":0},{"$f":"IF(AND(Usage!$Z47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z47=\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$DO47,Usage!$DR47)","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$BW47,Usage!$BZ47)","v":0},{"$f":"IF(AND(Usage!$Z47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z47<>\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$CU47,Usage!$CX47)","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$BX47,Usage!$CA47)","v":0},{"$f":"IF(AND(Usage!$Z47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z47<>\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$CV47,Usage!$CY47)","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$BY47,Usage!$CB47)","v":0},{"$f":"IF(AND(Usage!$Z47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z47<>\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$CW47,Usage!$CZ47)","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$CC47,Usage!$CF47)","v":0},{"$f":"IF(AND(Usage!$Z47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z47<>\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$DD47,Usage!$DG47)","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$CD47,Usage!$CG47)","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$DE47,Usage!$DH47)","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$CE47,Usage!$CH47)","v":0},{"$f":"IF(AND(Usage!$Z47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z47<>\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$DF47,Usage!$DI47)","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$CI47,Usage!$CL47)","v":0},{"$f":"IF(AND(Usage!$Z47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z47<>\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$DM47,Usage!$DP47)","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$CJ47,Usage!$CM47)","v":0},{"$f":"IF(AND(Usage!$Z47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z47<>\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$DN47,Usage!$DQ47)","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$CK47,Usage!$CN47)","v":0},{"$f":"IF(AND(Usage!$Z47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z47<>\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$DO47,Usage!$DR47)","v":0},0,{"$f":"IF(Usage!$Z47=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO47","v":0},0,{"$f":"IF(Usage!$Z47=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP47","v":0},0,{"$f":"IF(Usage!$Z47=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ47","v":0},{"$f":"Usage!$DX47","v":0},{"$f":"Usage!$DY47","v":0},{"$f":"Usage!$DZ47","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z47=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z47<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU47","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z47=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z47<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC47","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z47=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z47<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK47","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z47=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z47<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW47","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z47=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z47<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE47","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z47=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z47<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM47","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z47=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z47<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY47","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z47=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z47<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG47","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z47=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z47<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO47","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU47,Usage!$FV47),0)","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$BW47,Usage!$BZ47)","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z47=\"Summer\",Usage!$EA47,Usage!$ED47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$BX47,Usage!$CA47)","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z47=\"Summer\",Usage!$EB47,Usage!$EE47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$BY47,Usage!$CB47)","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z47=\"Summer\",Usage!$EC47,Usage!$EF47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$CC47,Usage!$CF47)","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z47=\"Summer\",Usage!$EG47,Usage!$EJ47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$CD47,Usage!$CG47)","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z47=\"Summer\",Usage!$EH47,Usage!$EK47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$CE47,Usage!$CH47)","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z47=\"Summer\",Usage!$EI47,Usage!$EL47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$CI47,Usage!$CL47)","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z47=\"Summer\",Usage!$EM47,Usage!$EP47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$CJ47,Usage!$CM47)","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z47=\"Summer\",Usage!$EN47,Usage!$EQ47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z47=\"Summer\",Usage!$CK47,Usage!$CN47)","v":0},{"$f":"IF(Usage!$Z47=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z47=\"Summer\",Usage!$EO47,Usage!$ER47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$BW47,Usage!$BZ47)","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z47<>\"Summer\",Usage!$EA47,Usage!$ED47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$BX47,Usage!$CA47)","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z47<>\"Summer\",Usage!$EB47,Usage!$EE47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$BY47,Usage!$CB47)","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z47<>\"Summer\",Usage!$EC47,Usage!$EF47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$CC47,Usage!$CF47)","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z47<>\"Summer\",Usage!$EG47,Usage!$EJ47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$CD47,Usage!$CG47)","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z47<>\"Summer\",Usage!$EH47,Usage!$EK47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$CE47,Usage!$CH47)","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z47<>\"Summer\",Usage!$EI47,Usage!$EL47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$CI47,Usage!$CL47)","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z47<>\"Summer\",Usage!$EM47,Usage!$EP47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$CJ47,Usage!$CM47)","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z47<>\"Summer\",Usage!$EN47,Usage!$EQ47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$CK47,Usage!$CN47)","v":0},{"$f":"IF(Usage!$Z47<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z47<>\"Summer\",Usage!$EO47,Usage!$ER47))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES47)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ47","v":0},{"$f":"Usage!$HA47","v":0},{"$f":"Usage!$HB47","v":0},{"$f":"Usage!$HC47","v":0},{"$f":"Usage!$HD47","v":0},{"$f":"Usage!$HE47","v":0},{"$f":"Usage!$GF47","v":0},{"$f":"SUM(Usage!$GZ47:$HE47,Usage!$GF47)","v":0},{"$f":"Usage!$GG47","v":0},{"$f":"Tenant!$H47","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR47","v":0},{"$f":"Usage!$GG47","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS47","v":0},{"$f":"Usage!$GK47","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM47","v":0},{"$f":"Usage!$GL47","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN47","v":0},{"$f":"Tenant!$I47","v":0},{"$f":"Usage!$GV47","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX47","v":0},{"$f":"Usage!$GW47","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY47","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A48","v":47},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B48","v":0},{"$f":"Tenant!$C48","v":0},{"$f":"Tenant!$D48","v":0},{"$f":"Tenant!$E48","v":0},{"$f":"Tenant!$G48","v":0},{"$f":"Usage!$D48","v":"00:00:00"},{"$f":"Usage!$E48","v":"00:00:00"},{"$f":"Usage!$F48","v":0},{"$f":"Usage!$G48","v":0},{"$f":"Usage!$H48","v":0},{"$f":"Usage!$S48","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA48","v":0},{"$f":"Usage!$V48","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ48","v":0},{"$f":"Usage!$Y48","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS48","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$BW48,Usage!$BZ48)","v":0},{"$f":"IF(AND(Usage!$Z48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z48=\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$CU48,Usage!$CX48)","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$BX48,Usage!$CA48)","v":0},{"$f":"IF(AND(Usage!$Z48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z48=\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$CV48,Usage!$CY48)","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$BY48,Usage!$CB48)","v":0},{"$f":"IF(AND(Usage!$Z48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z48=\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$CW48,Usage!$CZ48)","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$CC48,Usage!$CF48)","v":0},{"$f":"IF(AND(Usage!$Z48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z48=\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$DD48,Usage!$DG48)","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$CD48,Usage!$CG48)","v":0},{"$f":"IF(AND(Usage!$Z48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z48=\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$DE48,Usage!$DH48)","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$CE48,Usage!$CH48)","v":0},{"$f":"IF(AND(Usage!$Z48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z48=\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$DF48,Usage!$DI48)","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$CI48,Usage!$CL48)","v":0},{"$f":"IF(AND(Usage!$Z48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z48=\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$DM48,Usage!$DP48)","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$CJ48,Usage!$CM48)","v":0},{"$f":"IF(AND(Usage!$Z48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z48=\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$DN48,Usage!$DQ48)","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$CK48,Usage!$CN48)","v":0},{"$f":"IF(AND(Usage!$Z48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z48=\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$DO48,Usage!$DR48)","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$BW48,Usage!$BZ48)","v":0},{"$f":"IF(AND(Usage!$Z48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z48<>\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$CU48,Usage!$CX48)","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$BX48,Usage!$CA48)","v":0},{"$f":"IF(AND(Usage!$Z48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z48<>\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$CV48,Usage!$CY48)","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$BY48,Usage!$CB48)","v":0},{"$f":"IF(AND(Usage!$Z48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z48<>\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$CW48,Usage!$CZ48)","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$CC48,Usage!$CF48)","v":0},{"$f":"IF(AND(Usage!$Z48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z48<>\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$DD48,Usage!$DG48)","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$CD48,Usage!$CG48)","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$DE48,Usage!$DH48)","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$CE48,Usage!$CH48)","v":0},{"$f":"IF(AND(Usage!$Z48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z48<>\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$DF48,Usage!$DI48)","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$CI48,Usage!$CL48)","v":0},{"$f":"IF(AND(Usage!$Z48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z48<>\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$DM48,Usage!$DP48)","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$CJ48,Usage!$CM48)","v":0},{"$f":"IF(AND(Usage!$Z48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z48<>\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$DN48,Usage!$DQ48)","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$CK48,Usage!$CN48)","v":0},{"$f":"IF(AND(Usage!$Z48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z48<>\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$DO48,Usage!$DR48)","v":0},0,{"$f":"IF(Usage!$Z48=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO48","v":0},0,{"$f":"IF(Usage!$Z48=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP48","v":0},0,{"$f":"IF(Usage!$Z48=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ48","v":0},{"$f":"Usage!$DX48","v":0},{"$f":"Usage!$DY48","v":0},{"$f":"Usage!$DZ48","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z48=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z48<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU48","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z48=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z48<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC48","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z48=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z48<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK48","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z48=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z48<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW48","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z48=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z48<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE48","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z48=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z48<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM48","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z48=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z48<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY48","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z48=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z48<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG48","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z48=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z48<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO48","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU48,Usage!$FV48),0)","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$BW48,Usage!$BZ48)","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z48=\"Summer\",Usage!$EA48,Usage!$ED48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$BX48,Usage!$CA48)","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z48=\"Summer\",Usage!$EB48,Usage!$EE48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$BY48,Usage!$CB48)","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z48=\"Summer\",Usage!$EC48,Usage!$EF48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$CC48,Usage!$CF48)","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z48=\"Summer\",Usage!$EG48,Usage!$EJ48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$CD48,Usage!$CG48)","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z48=\"Summer\",Usage!$EH48,Usage!$EK48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$CE48,Usage!$CH48)","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z48=\"Summer\",Usage!$EI48,Usage!$EL48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$CI48,Usage!$CL48)","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z48=\"Summer\",Usage!$EM48,Usage!$EP48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$CJ48,Usage!$CM48)","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z48=\"Summer\",Usage!$EN48,Usage!$EQ48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z48=\"Summer\",Usage!$CK48,Usage!$CN48)","v":0},{"$f":"IF(Usage!$Z48=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z48=\"Summer\",Usage!$EO48,Usage!$ER48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$BW48,Usage!$BZ48)","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z48<>\"Summer\",Usage!$EA48,Usage!$ED48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$BX48,Usage!$CA48)","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z48<>\"Summer\",Usage!$EB48,Usage!$EE48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$BY48,Usage!$CB48)","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z48<>\"Summer\",Usage!$EC48,Usage!$EF48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$CC48,Usage!$CF48)","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z48<>\"Summer\",Usage!$EG48,Usage!$EJ48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$CD48,Usage!$CG48)","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z48<>\"Summer\",Usage!$EH48,Usage!$EK48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$CE48,Usage!$CH48)","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z48<>\"Summer\",Usage!$EI48,Usage!$EL48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$CI48,Usage!$CL48)","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z48<>\"Summer\",Usage!$EM48,Usage!$EP48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$CJ48,Usage!$CM48)","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z48<>\"Summer\",Usage!$EN48,Usage!$EQ48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$CK48,Usage!$CN48)","v":0},{"$f":"IF(Usage!$Z48<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z48<>\"Summer\",Usage!$EO48,Usage!$ER48))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES48)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ48","v":0},{"$f":"Usage!$HA48","v":0},{"$f":"Usage!$HB48","v":0},{"$f":"Usage!$HC48","v":0},{"$f":"Usage!$HD48","v":0},{"$f":"Usage!$HE48","v":0},{"$f":"Usage!$GF48","v":0},{"$f":"SUM(Usage!$GZ48:$HE48,Usage!$GF48)","v":0},{"$f":"Usage!$GG48","v":0},{"$f":"Tenant!$H48","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR48","v":0},{"$f":"Usage!$GG48","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS48","v":0},{"$f":"Usage!$GK48","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM48","v":0},{"$f":"Usage!$GL48","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN48","v":0},{"$f":"Tenant!$I48","v":0},{"$f":"Usage!$GV48","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX48","v":0},{"$f":"Usage!$GW48","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY48","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A49","v":48},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B49","v":0},{"$f":"Tenant!$C49","v":0},{"$f":"Tenant!$D49","v":0},{"$f":"Tenant!$E49","v":0},{"$f":"Tenant!$G49","v":0},{"$f":"Usage!$D49","v":"00:00:00"},{"$f":"Usage!$E49","v":"00:00:00"},{"$f":"Usage!$F49","v":0},{"$f":"Usage!$G49","v":0},{"$f":"Usage!$H49","v":0},{"$f":"Usage!$S49","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA49","v":0},{"$f":"Usage!$V49","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ49","v":0},{"$f":"Usage!$Y49","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS49","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$BW49,Usage!$BZ49)","v":0},{"$f":"IF(AND(Usage!$Z49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z49=\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$CU49,Usage!$CX49)","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$BX49,Usage!$CA49)","v":0},{"$f":"IF(AND(Usage!$Z49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z49=\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$CV49,Usage!$CY49)","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$BY49,Usage!$CB49)","v":0},{"$f":"IF(AND(Usage!$Z49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z49=\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$CW49,Usage!$CZ49)","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$CC49,Usage!$CF49)","v":0},{"$f":"IF(AND(Usage!$Z49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z49=\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$DD49,Usage!$DG49)","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$CD49,Usage!$CG49)","v":0},{"$f":"IF(AND(Usage!$Z49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z49=\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$DE49,Usage!$DH49)","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$CE49,Usage!$CH49)","v":0},{"$f":"IF(AND(Usage!$Z49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z49=\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$DF49,Usage!$DI49)","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$CI49,Usage!$CL49)","v":0},{"$f":"IF(AND(Usage!$Z49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z49=\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$DM49,Usage!$DP49)","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$CJ49,Usage!$CM49)","v":0},{"$f":"IF(AND(Usage!$Z49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z49=\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$DN49,Usage!$DQ49)","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$CK49,Usage!$CN49)","v":0},{"$f":"IF(AND(Usage!$Z49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z49=\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$DO49,Usage!$DR49)","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$BW49,Usage!$BZ49)","v":0},{"$f":"IF(AND(Usage!$Z49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z49<>\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$CU49,Usage!$CX49)","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$BX49,Usage!$CA49)","v":0},{"$f":"IF(AND(Usage!$Z49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z49<>\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$CV49,Usage!$CY49)","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$BY49,Usage!$CB49)","v":0},{"$f":"IF(AND(Usage!$Z49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z49<>\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$CW49,Usage!$CZ49)","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$CC49,Usage!$CF49)","v":0},{"$f":"IF(AND(Usage!$Z49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z49<>\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$DD49,Usage!$DG49)","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$CD49,Usage!$CG49)","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$DE49,Usage!$DH49)","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$CE49,Usage!$CH49)","v":0},{"$f":"IF(AND(Usage!$Z49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z49<>\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$DF49,Usage!$DI49)","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$CI49,Usage!$CL49)","v":0},{"$f":"IF(AND(Usage!$Z49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z49<>\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$DM49,Usage!$DP49)","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$CJ49,Usage!$CM49)","v":0},{"$f":"IF(AND(Usage!$Z49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z49<>\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$DN49,Usage!$DQ49)","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$CK49,Usage!$CN49)","v":0},{"$f":"IF(AND(Usage!$Z49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z49<>\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$DO49,Usage!$DR49)","v":0},0,{"$f":"IF(Usage!$Z49=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO49","v":0},0,{"$f":"IF(Usage!$Z49=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP49","v":0},0,{"$f":"IF(Usage!$Z49=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ49","v":0},{"$f":"Usage!$DX49","v":0},{"$f":"Usage!$DY49","v":0},{"$f":"Usage!$DZ49","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z49=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z49<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU49","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z49=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z49<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC49","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z49=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z49<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK49","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z49=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z49<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW49","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z49=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z49<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE49","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z49=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z49<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM49","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z49=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z49<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY49","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z49=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z49<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG49","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z49=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z49<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO49","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU49,Usage!$FV49),0)","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$BW49,Usage!$BZ49)","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z49=\"Summer\",Usage!$EA49,Usage!$ED49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$BX49,Usage!$CA49)","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z49=\"Summer\",Usage!$EB49,Usage!$EE49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$BY49,Usage!$CB49)","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z49=\"Summer\",Usage!$EC49,Usage!$EF49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$CC49,Usage!$CF49)","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z49=\"Summer\",Usage!$EG49,Usage!$EJ49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$CD49,Usage!$CG49)","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z49=\"Summer\",Usage!$EH49,Usage!$EK49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$CE49,Usage!$CH49)","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z49=\"Summer\",Usage!$EI49,Usage!$EL49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$CI49,Usage!$CL49)","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z49=\"Summer\",Usage!$EM49,Usage!$EP49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$CJ49,Usage!$CM49)","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z49=\"Summer\",Usage!$EN49,Usage!$EQ49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z49=\"Summer\",Usage!$CK49,Usage!$CN49)","v":0},{"$f":"IF(Usage!$Z49=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z49=\"Summer\",Usage!$EO49,Usage!$ER49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$BW49,Usage!$BZ49)","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z49<>\"Summer\",Usage!$EA49,Usage!$ED49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$BX49,Usage!$CA49)","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z49<>\"Summer\",Usage!$EB49,Usage!$EE49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$BY49,Usage!$CB49)","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z49<>\"Summer\",Usage!$EC49,Usage!$EF49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$CC49,Usage!$CF49)","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z49<>\"Summer\",Usage!$EG49,Usage!$EJ49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$CD49,Usage!$CG49)","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z49<>\"Summer\",Usage!$EH49,Usage!$EK49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$CE49,Usage!$CH49)","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z49<>\"Summer\",Usage!$EI49,Usage!$EL49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$CI49,Usage!$CL49)","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z49<>\"Summer\",Usage!$EM49,Usage!$EP49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$CJ49,Usage!$CM49)","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z49<>\"Summer\",Usage!$EN49,Usage!$EQ49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$CK49,Usage!$CN49)","v":0},{"$f":"IF(Usage!$Z49<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z49<>\"Summer\",Usage!$EO49,Usage!$ER49))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES49)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ49","v":0},{"$f":"Usage!$HA49","v":0},{"$f":"Usage!$HB49","v":0},{"$f":"Usage!$HC49","v":0},{"$f":"Usage!$HD49","v":0},{"$f":"Usage!$HE49","v":0},{"$f":"Usage!$GF49","v":0},{"$f":"SUM(Usage!$GZ49:$HE49,Usage!$GF49)","v":0},{"$f":"Usage!$GG49","v":0},{"$f":"Tenant!$H49","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR49","v":0},{"$f":"Usage!$GG49","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS49","v":0},{"$f":"Usage!$GK49","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM49","v":0},{"$f":"Usage!$GL49","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN49","v":0},{"$f":"Tenant!$I49","v":0},{"$f":"Usage!$GV49","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX49","v":0},{"$f":"Usage!$GW49","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY49","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A50","v":49},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B50","v":0},{"$f":"Tenant!$C50","v":0},{"$f":"Tenant!$D50","v":0},{"$f":"Tenant!$E50","v":0},{"$f":"Tenant!$G50","v":0},{"$f":"Usage!$D50","v":"00:00:00"},{"$f":"Usage!$E50","v":"00:00:00"},{"$f":"Usage!$F50","v":0},{"$f":"Usage!$G50","v":0},{"$f":"Usage!$H50","v":0},{"$f":"Usage!$S50","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA50","v":0},{"$f":"Usage!$V50","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ50","v":0},{"$f":"Usage!$Y50","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS50","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$BW50,Usage!$BZ50)","v":0},{"$f":"IF(AND(Usage!$Z50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z50=\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$CU50,Usage!$CX50)","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$BX50,Usage!$CA50)","v":0},{"$f":"IF(AND(Usage!$Z50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z50=\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$CV50,Usage!$CY50)","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$BY50,Usage!$CB50)","v":0},{"$f":"IF(AND(Usage!$Z50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z50=\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$CW50,Usage!$CZ50)","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$CC50,Usage!$CF50)","v":0},{"$f":"IF(AND(Usage!$Z50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z50=\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$DD50,Usage!$DG50)","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$CD50,Usage!$CG50)","v":0},{"$f":"IF(AND(Usage!$Z50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z50=\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$DE50,Usage!$DH50)","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$CE50,Usage!$CH50)","v":0},{"$f":"IF(AND(Usage!$Z50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z50=\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$DF50,Usage!$DI50)","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$CI50,Usage!$CL50)","v":0},{"$f":"IF(AND(Usage!$Z50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z50=\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$DM50,Usage!$DP50)","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$CJ50,Usage!$CM50)","v":0},{"$f":"IF(AND(Usage!$Z50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z50=\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$DN50,Usage!$DQ50)","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$CK50,Usage!$CN50)","v":0},{"$f":"IF(AND(Usage!$Z50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z50=\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$DO50,Usage!$DR50)","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$BW50,Usage!$BZ50)","v":0},{"$f":"IF(AND(Usage!$Z50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z50<>\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$CU50,Usage!$CX50)","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$BX50,Usage!$CA50)","v":0},{"$f":"IF(AND(Usage!$Z50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z50<>\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$CV50,Usage!$CY50)","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$BY50,Usage!$CB50)","v":0},{"$f":"IF(AND(Usage!$Z50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z50<>\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$CW50,Usage!$CZ50)","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$CC50,Usage!$CF50)","v":0},{"$f":"IF(AND(Usage!$Z50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z50<>\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$DD50,Usage!$DG50)","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$CD50,Usage!$CG50)","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$DE50,Usage!$DH50)","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$CE50,Usage!$CH50)","v":0},{"$f":"IF(AND(Usage!$Z50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z50<>\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$DF50,Usage!$DI50)","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$CI50,Usage!$CL50)","v":0},{"$f":"IF(AND(Usage!$Z50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z50<>\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$DM50,Usage!$DP50)","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$CJ50,Usage!$CM50)","v":0},{"$f":"IF(AND(Usage!$Z50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z50<>\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$DN50,Usage!$DQ50)","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$CK50,Usage!$CN50)","v":0},{"$f":"IF(AND(Usage!$Z50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z50<>\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$DO50,Usage!$DR50)","v":0},0,{"$f":"IF(Usage!$Z50=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO50","v":0},0,{"$f":"IF(Usage!$Z50=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP50","v":0},0,{"$f":"IF(Usage!$Z50=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ50","v":0},{"$f":"Usage!$DX50","v":0},{"$f":"Usage!$DY50","v":0},{"$f":"Usage!$DZ50","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z50=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z50<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU50","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z50=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z50<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC50","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z50=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z50<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK50","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z50=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z50<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW50","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z50=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z50<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE50","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z50=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z50<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM50","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z50=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z50<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY50","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z50=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z50<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG50","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z50=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z50<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO50","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU50,Usage!$FV50),0)","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$BW50,Usage!$BZ50)","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z50=\"Summer\",Usage!$EA50,Usage!$ED50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$BX50,Usage!$CA50)","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z50=\"Summer\",Usage!$EB50,Usage!$EE50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$BY50,Usage!$CB50)","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z50=\"Summer\",Usage!$EC50,Usage!$EF50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$CC50,Usage!$CF50)","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z50=\"Summer\",Usage!$EG50,Usage!$EJ50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$CD50,Usage!$CG50)","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z50=\"Summer\",Usage!$EH50,Usage!$EK50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$CE50,Usage!$CH50)","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z50=\"Summer\",Usage!$EI50,Usage!$EL50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$CI50,Usage!$CL50)","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z50=\"Summer\",Usage!$EM50,Usage!$EP50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$CJ50,Usage!$CM50)","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z50=\"Summer\",Usage!$EN50,Usage!$EQ50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z50=\"Summer\",Usage!$CK50,Usage!$CN50)","v":0},{"$f":"IF(Usage!$Z50=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z50=\"Summer\",Usage!$EO50,Usage!$ER50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$BW50,Usage!$BZ50)","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z50<>\"Summer\",Usage!$EA50,Usage!$ED50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$BX50,Usage!$CA50)","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z50<>\"Summer\",Usage!$EB50,Usage!$EE50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$BY50,Usage!$CB50)","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z50<>\"Summer\",Usage!$EC50,Usage!$EF50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$CC50,Usage!$CF50)","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z50<>\"Summer\",Usage!$EG50,Usage!$EJ50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$CD50,Usage!$CG50)","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z50<>\"Summer\",Usage!$EH50,Usage!$EK50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$CE50,Usage!$CH50)","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z50<>\"Summer\",Usage!$EI50,Usage!$EL50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$CI50,Usage!$CL50)","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z50<>\"Summer\",Usage!$EM50,Usage!$EP50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$CJ50,Usage!$CM50)","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z50<>\"Summer\",Usage!$EN50,Usage!$EQ50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$CK50,Usage!$CN50)","v":0},{"$f":"IF(Usage!$Z50<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z50<>\"Summer\",Usage!$EO50,Usage!$ER50))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES50)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ50","v":0},{"$f":"Usage!$HA50","v":0},{"$f":"Usage!$HB50","v":0},{"$f":"Usage!$HC50","v":0},{"$f":"Usage!$HD50","v":0},{"$f":"Usage!$HE50","v":0},{"$f":"Usage!$GF50","v":0},{"$f":"SUM(Usage!$GZ50:$HE50,Usage!$GF50)","v":0},{"$f":"Usage!$GG50","v":0},{"$f":"Tenant!$H50","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR50","v":0},{"$f":"Usage!$GG50","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS50","v":0},{"$f":"Usage!$GK50","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM50","v":0},{"$f":"Usage!$GL50","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN50","v":0},{"$f":"Tenant!$I50","v":0},{"$f":"Usage!$GV50","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX50","v":0},{"$f":"Usage!$GW50","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY50","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A51","v":50},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B51","v":0},{"$f":"Tenant!$C51","v":0},{"$f":"Tenant!$D51","v":0},{"$f":"Tenant!$E51","v":0},{"$f":"Tenant!$G51","v":0},{"$f":"Usage!$D51","v":"00:00:00"},{"$f":"Usage!$E51","v":"00:00:00"},{"$f":"Usage!$F51","v":0},{"$f":"Usage!$G51","v":0},{"$f":"Usage!$H51","v":0},{"$f":"Usage!$S51","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA51","v":0},{"$f":"Usage!$V51","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ51","v":0},{"$f":"Usage!$Y51","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS51","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$BW51,Usage!$BZ51)","v":0},{"$f":"IF(AND(Usage!$Z51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z51=\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$CU51,Usage!$CX51)","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$BX51,Usage!$CA51)","v":0},{"$f":"IF(AND(Usage!$Z51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z51=\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$CV51,Usage!$CY51)","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$BY51,Usage!$CB51)","v":0},{"$f":"IF(AND(Usage!$Z51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z51=\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$CW51,Usage!$CZ51)","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$CC51,Usage!$CF51)","v":0},{"$f":"IF(AND(Usage!$Z51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z51=\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$DD51,Usage!$DG51)","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$CD51,Usage!$CG51)","v":0},{"$f":"IF(AND(Usage!$Z51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z51=\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$DE51,Usage!$DH51)","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$CE51,Usage!$CH51)","v":0},{"$f":"IF(AND(Usage!$Z51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z51=\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$DF51,Usage!$DI51)","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$CI51,Usage!$CL51)","v":0},{"$f":"IF(AND(Usage!$Z51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z51=\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$DM51,Usage!$DP51)","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$CJ51,Usage!$CM51)","v":0},{"$f":"IF(AND(Usage!$Z51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z51=\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$DN51,Usage!$DQ51)","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$CK51,Usage!$CN51)","v":0},{"$f":"IF(AND(Usage!$Z51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z51=\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$DO51,Usage!$DR51)","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$BW51,Usage!$BZ51)","v":0},{"$f":"IF(AND(Usage!$Z51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z51<>\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$CU51,Usage!$CX51)","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$BX51,Usage!$CA51)","v":0},{"$f":"IF(AND(Usage!$Z51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z51<>\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$CV51,Usage!$CY51)","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$BY51,Usage!$CB51)","v":0},{"$f":"IF(AND(Usage!$Z51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z51<>\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$CW51,Usage!$CZ51)","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$CC51,Usage!$CF51)","v":0},{"$f":"IF(AND(Usage!$Z51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z51<>\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$DD51,Usage!$DG51)","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$CD51,Usage!$CG51)","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$DE51,Usage!$DH51)","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$CE51,Usage!$CH51)","v":0},{"$f":"IF(AND(Usage!$Z51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z51<>\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$DF51,Usage!$DI51)","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$CI51,Usage!$CL51)","v":0},{"$f":"IF(AND(Usage!$Z51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z51<>\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$DM51,Usage!$DP51)","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$CJ51,Usage!$CM51)","v":0},{"$f":"IF(AND(Usage!$Z51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z51<>\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$DN51,Usage!$DQ51)","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$CK51,Usage!$CN51)","v":0},{"$f":"IF(AND(Usage!$Z51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z51<>\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$DO51,Usage!$DR51)","v":0},0,{"$f":"IF(Usage!$Z51=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO51","v":0},0,{"$f":"IF(Usage!$Z51=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP51","v":0},0,{"$f":"IF(Usage!$Z51=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ51","v":0},{"$f":"Usage!$DX51","v":0},{"$f":"Usage!$DY51","v":0},{"$f":"Usage!$DZ51","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z51=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z51<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU51","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z51=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z51<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC51","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z51=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z51<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK51","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z51=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z51<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW51","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z51=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z51<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE51","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z51=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z51<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM51","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z51=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z51<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY51","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z51=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z51<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG51","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z51=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z51<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO51","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU51,Usage!$FV51),0)","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$BW51,Usage!$BZ51)","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z51=\"Summer\",Usage!$EA51,Usage!$ED51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$BX51,Usage!$CA51)","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z51=\"Summer\",Usage!$EB51,Usage!$EE51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$BY51,Usage!$CB51)","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z51=\"Summer\",Usage!$EC51,Usage!$EF51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$CC51,Usage!$CF51)","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z51=\"Summer\",Usage!$EG51,Usage!$EJ51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$CD51,Usage!$CG51)","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z51=\"Summer\",Usage!$EH51,Usage!$EK51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$CE51,Usage!$CH51)","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z51=\"Summer\",Usage!$EI51,Usage!$EL51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$CI51,Usage!$CL51)","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z51=\"Summer\",Usage!$EM51,Usage!$EP51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$CJ51,Usage!$CM51)","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z51=\"Summer\",Usage!$EN51,Usage!$EQ51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z51=\"Summer\",Usage!$CK51,Usage!$CN51)","v":0},{"$f":"IF(Usage!$Z51=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z51=\"Summer\",Usage!$EO51,Usage!$ER51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$BW51,Usage!$BZ51)","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z51<>\"Summer\",Usage!$EA51,Usage!$ED51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$BX51,Usage!$CA51)","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z51<>\"Summer\",Usage!$EB51,Usage!$EE51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$BY51,Usage!$CB51)","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z51<>\"Summer\",Usage!$EC51,Usage!$EF51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$CC51,Usage!$CF51)","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z51<>\"Summer\",Usage!$EG51,Usage!$EJ51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$CD51,Usage!$CG51)","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z51<>\"Summer\",Usage!$EH51,Usage!$EK51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$CE51,Usage!$CH51)","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z51<>\"Summer\",Usage!$EI51,Usage!$EL51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$CI51,Usage!$CL51)","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z51<>\"Summer\",Usage!$EM51,Usage!$EP51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$CJ51,Usage!$CM51)","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z51<>\"Summer\",Usage!$EN51,Usage!$EQ51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$CK51,Usage!$CN51)","v":0},{"$f":"IF(Usage!$Z51<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z51<>\"Summer\",Usage!$EO51,Usage!$ER51))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES51)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ51","v":0},{"$f":"Usage!$HA51","v":0},{"$f":"Usage!$HB51","v":0},{"$f":"Usage!$HC51","v":0},{"$f":"Usage!$HD51","v":0},{"$f":"Usage!$HE51","v":0},{"$f":"Usage!$GF51","v":0},{"$f":"SUM(Usage!$GZ51:$HE51,Usage!$GF51)","v":0},{"$f":"Usage!$GG51","v":0},{"$f":"Tenant!$H51","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR51","v":0},{"$f":"Usage!$GG51","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS51","v":0},{"$f":"Usage!$GK51","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM51","v":0},{"$f":"Usage!$GL51","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN51","v":0},{"$f":"Tenant!$I51","v":0},{"$f":"Usage!$GV51","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX51","v":0},{"$f":"Usage!$GW51","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY51","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A52","v":51},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B52","v":0},{"$f":"Tenant!$C52","v":0},{"$f":"Tenant!$D52","v":0},{"$f":"Tenant!$E52","v":0},{"$f":"Tenant!$G52","v":0},{"$f":"Usage!$D52","v":"00:00:00"},{"$f":"Usage!$E52","v":"00:00:00"},{"$f":"Usage!$F52","v":0},{"$f":"Usage!$G52","v":0},{"$f":"Usage!$H52","v":0},{"$f":"Usage!$S52","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA52","v":0},{"$f":"Usage!$V52","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ52","v":0},{"$f":"Usage!$Y52","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS52","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$BW52,Usage!$BZ52)","v":0},{"$f":"IF(AND(Usage!$Z52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z52=\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$CU52,Usage!$CX52)","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$BX52,Usage!$CA52)","v":0},{"$f":"IF(AND(Usage!$Z52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z52=\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$CV52,Usage!$CY52)","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$BY52,Usage!$CB52)","v":0},{"$f":"IF(AND(Usage!$Z52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z52=\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$CW52,Usage!$CZ52)","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$CC52,Usage!$CF52)","v":0},{"$f":"IF(AND(Usage!$Z52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z52=\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$DD52,Usage!$DG52)","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$CD52,Usage!$CG52)","v":0},{"$f":"IF(AND(Usage!$Z52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z52=\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$DE52,Usage!$DH52)","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$CE52,Usage!$CH52)","v":0},{"$f":"IF(AND(Usage!$Z52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z52=\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$DF52,Usage!$DI52)","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$CI52,Usage!$CL52)","v":0},{"$f":"IF(AND(Usage!$Z52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z52=\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$DM52,Usage!$DP52)","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$CJ52,Usage!$CM52)","v":0},{"$f":"IF(AND(Usage!$Z52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z52=\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$DN52,Usage!$DQ52)","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$CK52,Usage!$CN52)","v":0},{"$f":"IF(AND(Usage!$Z52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z52=\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$DO52,Usage!$DR52)","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$BW52,Usage!$BZ52)","v":0},{"$f":"IF(AND(Usage!$Z52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z52<>\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$CU52,Usage!$CX52)","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$BX52,Usage!$CA52)","v":0},{"$f":"IF(AND(Usage!$Z52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z52<>\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$CV52,Usage!$CY52)","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$BY52,Usage!$CB52)","v":0},{"$f":"IF(AND(Usage!$Z52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z52<>\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$CW52,Usage!$CZ52)","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$CC52,Usage!$CF52)","v":0},{"$f":"IF(AND(Usage!$Z52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z52<>\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$DD52,Usage!$DG52)","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$CD52,Usage!$CG52)","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$DE52,Usage!$DH52)","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$CE52,Usage!$CH52)","v":0},{"$f":"IF(AND(Usage!$Z52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z52<>\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$DF52,Usage!$DI52)","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$CI52,Usage!$CL52)","v":0},{"$f":"IF(AND(Usage!$Z52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z52<>\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$DM52,Usage!$DP52)","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$CJ52,Usage!$CM52)","v":0},{"$f":"IF(AND(Usage!$Z52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z52<>\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$DN52,Usage!$DQ52)","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$CK52,Usage!$CN52)","v":0},{"$f":"IF(AND(Usage!$Z52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z52<>\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$DO52,Usage!$DR52)","v":0},0,{"$f":"IF(Usage!$Z52=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO52","v":0},0,{"$f":"IF(Usage!$Z52=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP52","v":0},0,{"$f":"IF(Usage!$Z52=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ52","v":0},{"$f":"Usage!$DX52","v":0},{"$f":"Usage!$DY52","v":0},{"$f":"Usage!$DZ52","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z52=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z52<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU52","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z52=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z52<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC52","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z52=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z52<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK52","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z52=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z52<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW52","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z52=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z52<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE52","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z52=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z52<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM52","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z52=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z52<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY52","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z52=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z52<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG52","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z52=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z52<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO52","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU52,Usage!$FV52),0)","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$BW52,Usage!$BZ52)","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z52=\"Summer\",Usage!$EA52,Usage!$ED52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$BX52,Usage!$CA52)","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z52=\"Summer\",Usage!$EB52,Usage!$EE52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$BY52,Usage!$CB52)","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z52=\"Summer\",Usage!$EC52,Usage!$EF52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$CC52,Usage!$CF52)","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z52=\"Summer\",Usage!$EG52,Usage!$EJ52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$CD52,Usage!$CG52)","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z52=\"Summer\",Usage!$EH52,Usage!$EK52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$CE52,Usage!$CH52)","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z52=\"Summer\",Usage!$EI52,Usage!$EL52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$CI52,Usage!$CL52)","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z52=\"Summer\",Usage!$EM52,Usage!$EP52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$CJ52,Usage!$CM52)","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z52=\"Summer\",Usage!$EN52,Usage!$EQ52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z52=\"Summer\",Usage!$CK52,Usage!$CN52)","v":0},{"$f":"IF(Usage!$Z52=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z52=\"Summer\",Usage!$EO52,Usage!$ER52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$BW52,Usage!$BZ52)","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z52<>\"Summer\",Usage!$EA52,Usage!$ED52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$BX52,Usage!$CA52)","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z52<>\"Summer\",Usage!$EB52,Usage!$EE52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$BY52,Usage!$CB52)","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z52<>\"Summer\",Usage!$EC52,Usage!$EF52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$CC52,Usage!$CF52)","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z52<>\"Summer\",Usage!$EG52,Usage!$EJ52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$CD52,Usage!$CG52)","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z52<>\"Summer\",Usage!$EH52,Usage!$EK52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$CE52,Usage!$CH52)","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z52<>\"Summer\",Usage!$EI52,Usage!$EL52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$CI52,Usage!$CL52)","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z52<>\"Summer\",Usage!$EM52,Usage!$EP52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$CJ52,Usage!$CM52)","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z52<>\"Summer\",Usage!$EN52,Usage!$EQ52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$CK52,Usage!$CN52)","v":0},{"$f":"IF(Usage!$Z52<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z52<>\"Summer\",Usage!$EO52,Usage!$ER52))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES52)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ52","v":0},{"$f":"Usage!$HA52","v":0},{"$f":"Usage!$HB52","v":0},{"$f":"Usage!$HC52","v":0},{"$f":"Usage!$HD52","v":0},{"$f":"Usage!$HE52","v":0},{"$f":"Usage!$GF52","v":0},{"$f":"SUM(Usage!$GZ52:$HE52,Usage!$GF52)","v":0},{"$f":"Usage!$GG52","v":0},{"$f":"Tenant!$H52","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR52","v":0},{"$f":"Usage!$GG52","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS52","v":0},{"$f":"Usage!$GK52","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM52","v":0},{"$f":"Usage!$GL52","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN52","v":0},{"$f":"Tenant!$I52","v":0},{"$f":"Usage!$GV52","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX52","v":0},{"$f":"Usage!$GW52","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY52","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A53","v":52},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B53","v":0},{"$f":"Tenant!$C53","v":0},{"$f":"Tenant!$D53","v":0},{"$f":"Tenant!$E53","v":0},{"$f":"Tenant!$G53","v":0},{"$f":"Usage!$D53","v":"00:00:00"},{"$f":"Usage!$E53","v":"00:00:00"},{"$f":"Usage!$F53","v":0},{"$f":"Usage!$G53","v":0},{"$f":"Usage!$H53","v":0},{"$f":"Usage!$S53","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA53","v":0},{"$f":"Usage!$V53","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ53","v":0},{"$f":"Usage!$Y53","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS53","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$BW53,Usage!$BZ53)","v":0},{"$f":"IF(AND(Usage!$Z53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z53=\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$CU53,Usage!$CX53)","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$BX53,Usage!$CA53)","v":0},{"$f":"IF(AND(Usage!$Z53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z53=\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$CV53,Usage!$CY53)","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$BY53,Usage!$CB53)","v":0},{"$f":"IF(AND(Usage!$Z53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z53=\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$CW53,Usage!$CZ53)","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$CC53,Usage!$CF53)","v":0},{"$f":"IF(AND(Usage!$Z53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z53=\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$DD53,Usage!$DG53)","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$CD53,Usage!$CG53)","v":0},{"$f":"IF(AND(Usage!$Z53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z53=\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$DE53,Usage!$DH53)","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$CE53,Usage!$CH53)","v":0},{"$f":"IF(AND(Usage!$Z53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z53=\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$DF53,Usage!$DI53)","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$CI53,Usage!$CL53)","v":0},{"$f":"IF(AND(Usage!$Z53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z53=\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$DM53,Usage!$DP53)","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$CJ53,Usage!$CM53)","v":0},{"$f":"IF(AND(Usage!$Z53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z53=\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$DN53,Usage!$DQ53)","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$CK53,Usage!$CN53)","v":0},{"$f":"IF(AND(Usage!$Z53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z53=\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$DO53,Usage!$DR53)","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$BW53,Usage!$BZ53)","v":0},{"$f":"IF(AND(Usage!$Z53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z53<>\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$CU53,Usage!$CX53)","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$BX53,Usage!$CA53)","v":0},{"$f":"IF(AND(Usage!$Z53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z53<>\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$CV53,Usage!$CY53)","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$BY53,Usage!$CB53)","v":0},{"$f":"IF(AND(Usage!$Z53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z53<>\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$CW53,Usage!$CZ53)","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$CC53,Usage!$CF53)","v":0},{"$f":"IF(AND(Usage!$Z53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z53<>\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$DD53,Usage!$DG53)","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$CD53,Usage!$CG53)","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$DE53,Usage!$DH53)","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$CE53,Usage!$CH53)","v":0},{"$f":"IF(AND(Usage!$Z53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z53<>\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$DF53,Usage!$DI53)","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$CI53,Usage!$CL53)","v":0},{"$f":"IF(AND(Usage!$Z53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z53<>\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$DM53,Usage!$DP53)","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$CJ53,Usage!$CM53)","v":0},{"$f":"IF(AND(Usage!$Z53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z53<>\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$DN53,Usage!$DQ53)","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$CK53,Usage!$CN53)","v":0},{"$f":"IF(AND(Usage!$Z53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z53<>\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$DO53,Usage!$DR53)","v":0},0,{"$f":"IF(Usage!$Z53=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO53","v":0},0,{"$f":"IF(Usage!$Z53=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP53","v":0},0,{"$f":"IF(Usage!$Z53=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ53","v":0},{"$f":"Usage!$DX53","v":0},{"$f":"Usage!$DY53","v":0},{"$f":"Usage!$DZ53","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z53=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z53<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU53","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z53=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z53<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC53","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z53=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z53<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK53","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z53=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z53<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW53","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z53=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z53<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE53","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z53=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z53<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM53","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z53=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z53<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY53","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z53=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z53<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG53","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z53=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z53<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO53","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU53,Usage!$FV53),0)","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$BW53,Usage!$BZ53)","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z53=\"Summer\",Usage!$EA53,Usage!$ED53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$BX53,Usage!$CA53)","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z53=\"Summer\",Usage!$EB53,Usage!$EE53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$BY53,Usage!$CB53)","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z53=\"Summer\",Usage!$EC53,Usage!$EF53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$CC53,Usage!$CF53)","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z53=\"Summer\",Usage!$EG53,Usage!$EJ53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$CD53,Usage!$CG53)","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z53=\"Summer\",Usage!$EH53,Usage!$EK53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$CE53,Usage!$CH53)","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z53=\"Summer\",Usage!$EI53,Usage!$EL53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$CI53,Usage!$CL53)","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z53=\"Summer\",Usage!$EM53,Usage!$EP53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$CJ53,Usage!$CM53)","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z53=\"Summer\",Usage!$EN53,Usage!$EQ53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z53=\"Summer\",Usage!$CK53,Usage!$CN53)","v":0},{"$f":"IF(Usage!$Z53=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z53=\"Summer\",Usage!$EO53,Usage!$ER53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$BW53,Usage!$BZ53)","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z53<>\"Summer\",Usage!$EA53,Usage!$ED53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$BX53,Usage!$CA53)","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z53<>\"Summer\",Usage!$EB53,Usage!$EE53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$BY53,Usage!$CB53)","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z53<>\"Summer\",Usage!$EC53,Usage!$EF53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$CC53,Usage!$CF53)","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z53<>\"Summer\",Usage!$EG53,Usage!$EJ53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$CD53,Usage!$CG53)","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z53<>\"Summer\",Usage!$EH53,Usage!$EK53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$CE53,Usage!$CH53)","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z53<>\"Summer\",Usage!$EI53,Usage!$EL53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$CI53,Usage!$CL53)","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z53<>\"Summer\",Usage!$EM53,Usage!$EP53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$CJ53,Usage!$CM53)","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z53<>\"Summer\",Usage!$EN53,Usage!$EQ53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$CK53,Usage!$CN53)","v":0},{"$f":"IF(Usage!$Z53<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z53<>\"Summer\",Usage!$EO53,Usage!$ER53))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES53)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ53","v":0},{"$f":"Usage!$HA53","v":0},{"$f":"Usage!$HB53","v":0},{"$f":"Usage!$HC53","v":0},{"$f":"Usage!$HD53","v":0},{"$f":"Usage!$HE53","v":0},{"$f":"Usage!$GF53","v":0},{"$f":"SUM(Usage!$GZ53:$HE53,Usage!$GF53)","v":0},{"$f":"Usage!$GG53","v":0},{"$f":"Tenant!$H53","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR53","v":0},{"$f":"Usage!$GG53","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS53","v":0},{"$f":"Usage!$GK53","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM53","v":0},{"$f":"Usage!$GL53","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN53","v":0},{"$f":"Tenant!$I53","v":0},{"$f":"Usage!$GV53","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX53","v":0},{"$f":"Usage!$GW53","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY53","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A54","v":53},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B54","v":0},{"$f":"Tenant!$C54","v":0},{"$f":"Tenant!$D54","v":0},{"$f":"Tenant!$E54","v":0},{"$f":"Tenant!$G54","v":0},{"$f":"Usage!$D54","v":"00:00:00"},{"$f":"Usage!$E54","v":"00:00:00"},{"$f":"Usage!$F54","v":0},{"$f":"Usage!$G54","v":0},{"$f":"Usage!$H54","v":0},{"$f":"Usage!$S54","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA54","v":0},{"$f":"Usage!$V54","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ54","v":0},{"$f":"Usage!$Y54","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS54","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$BW54,Usage!$BZ54)","v":0},{"$f":"IF(AND(Usage!$Z54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z54=\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$CU54,Usage!$CX54)","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$BX54,Usage!$CA54)","v":0},{"$f":"IF(AND(Usage!$Z54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z54=\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$CV54,Usage!$CY54)","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$BY54,Usage!$CB54)","v":0},{"$f":"IF(AND(Usage!$Z54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z54=\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$CW54,Usage!$CZ54)","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$CC54,Usage!$CF54)","v":0},{"$f":"IF(AND(Usage!$Z54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z54=\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$DD54,Usage!$DG54)","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$CD54,Usage!$CG54)","v":0},{"$f":"IF(AND(Usage!$Z54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z54=\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$DE54,Usage!$DH54)","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$CE54,Usage!$CH54)","v":0},{"$f":"IF(AND(Usage!$Z54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z54=\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$DF54,Usage!$DI54)","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$CI54,Usage!$CL54)","v":0},{"$f":"IF(AND(Usage!$Z54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z54=\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$DM54,Usage!$DP54)","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$CJ54,Usage!$CM54)","v":0},{"$f":"IF(AND(Usage!$Z54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z54=\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$DN54,Usage!$DQ54)","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$CK54,Usage!$CN54)","v":0},{"$f":"IF(AND(Usage!$Z54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z54=\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$DO54,Usage!$DR54)","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$BW54,Usage!$BZ54)","v":0},{"$f":"IF(AND(Usage!$Z54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z54<>\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$CU54,Usage!$CX54)","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$BX54,Usage!$CA54)","v":0},{"$f":"IF(AND(Usage!$Z54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z54<>\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$CV54,Usage!$CY54)","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$BY54,Usage!$CB54)","v":0},{"$f":"IF(AND(Usage!$Z54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z54<>\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$CW54,Usage!$CZ54)","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$CC54,Usage!$CF54)","v":0},{"$f":"IF(AND(Usage!$Z54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z54<>\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$DD54,Usage!$DG54)","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$CD54,Usage!$CG54)","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$DE54,Usage!$DH54)","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$CE54,Usage!$CH54)","v":0},{"$f":"IF(AND(Usage!$Z54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z54<>\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$DF54,Usage!$DI54)","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$CI54,Usage!$CL54)","v":0},{"$f":"IF(AND(Usage!$Z54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z54<>\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$DM54,Usage!$DP54)","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$CJ54,Usage!$CM54)","v":0},{"$f":"IF(AND(Usage!$Z54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z54<>\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$DN54,Usage!$DQ54)","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$CK54,Usage!$CN54)","v":0},{"$f":"IF(AND(Usage!$Z54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z54<>\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$DO54,Usage!$DR54)","v":0},0,{"$f":"IF(Usage!$Z54=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO54","v":0},0,{"$f":"IF(Usage!$Z54=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP54","v":0},0,{"$f":"IF(Usage!$Z54=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ54","v":0},{"$f":"Usage!$DX54","v":0},{"$f":"Usage!$DY54","v":0},{"$f":"Usage!$DZ54","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z54=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z54<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU54","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z54=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z54<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC54","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z54=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z54<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK54","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z54=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z54<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW54","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z54=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z54<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE54","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z54=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z54<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM54","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z54=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z54<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY54","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z54=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z54<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG54","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z54=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z54<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO54","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU54,Usage!$FV54),0)","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$BW54,Usage!$BZ54)","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z54=\"Summer\",Usage!$EA54,Usage!$ED54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$BX54,Usage!$CA54)","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z54=\"Summer\",Usage!$EB54,Usage!$EE54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$BY54,Usage!$CB54)","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z54=\"Summer\",Usage!$EC54,Usage!$EF54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$CC54,Usage!$CF54)","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z54=\"Summer\",Usage!$EG54,Usage!$EJ54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$CD54,Usage!$CG54)","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z54=\"Summer\",Usage!$EH54,Usage!$EK54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$CE54,Usage!$CH54)","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z54=\"Summer\",Usage!$EI54,Usage!$EL54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$CI54,Usage!$CL54)","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z54=\"Summer\",Usage!$EM54,Usage!$EP54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$CJ54,Usage!$CM54)","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z54=\"Summer\",Usage!$EN54,Usage!$EQ54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z54=\"Summer\",Usage!$CK54,Usage!$CN54)","v":0},{"$f":"IF(Usage!$Z54=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z54=\"Summer\",Usage!$EO54,Usage!$ER54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$BW54,Usage!$BZ54)","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z54<>\"Summer\",Usage!$EA54,Usage!$ED54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$BX54,Usage!$CA54)","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z54<>\"Summer\",Usage!$EB54,Usage!$EE54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$BY54,Usage!$CB54)","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z54<>\"Summer\",Usage!$EC54,Usage!$EF54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$CC54,Usage!$CF54)","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z54<>\"Summer\",Usage!$EG54,Usage!$EJ54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$CD54,Usage!$CG54)","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z54<>\"Summer\",Usage!$EH54,Usage!$EK54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$CE54,Usage!$CH54)","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z54<>\"Summer\",Usage!$EI54,Usage!$EL54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$CI54,Usage!$CL54)","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z54<>\"Summer\",Usage!$EM54,Usage!$EP54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$CJ54,Usage!$CM54)","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z54<>\"Summer\",Usage!$EN54,Usage!$EQ54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$CK54,Usage!$CN54)","v":0},{"$f":"IF(Usage!$Z54<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z54<>\"Summer\",Usage!$EO54,Usage!$ER54))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES54)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ54","v":0},{"$f":"Usage!$HA54","v":0},{"$f":"Usage!$HB54","v":0},{"$f":"Usage!$HC54","v":0},{"$f":"Usage!$HD54","v":0},{"$f":"Usage!$HE54","v":0},{"$f":"Usage!$GF54","v":0},{"$f":"SUM(Usage!$GZ54:$HE54,Usage!$GF54)","v":0},{"$f":"Usage!$GG54","v":0},{"$f":"Tenant!$H54","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR54","v":0},{"$f":"Usage!$GG54","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS54","v":0},{"$f":"Usage!$GK54","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM54","v":0},{"$f":"Usage!$GL54","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN54","v":0},{"$f":"Tenant!$I54","v":0},{"$f":"Usage!$GV54","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX54","v":0},{"$f":"Usage!$GW54","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY54","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A55","v":54},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B55","v":0},{"$f":"Tenant!$C55","v":0},{"$f":"Tenant!$D55","v":0},{"$f":"Tenant!$E55","v":0},{"$f":"Tenant!$G55","v":0},{"$f":"Usage!$D55","v":"00:00:00"},{"$f":"Usage!$E55","v":"00:00:00"},{"$f":"Usage!$F55","v":0},{"$f":"Usage!$G55","v":0},{"$f":"Usage!$H55","v":0},{"$f":"Usage!$S55","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA55","v":0},{"$f":"Usage!$V55","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ55","v":0},{"$f":"Usage!$Y55","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS55","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$BW55,Usage!$BZ55)","v":0},{"$f":"IF(AND(Usage!$Z55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z55=\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$CU55,Usage!$CX55)","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$BX55,Usage!$CA55)","v":0},{"$f":"IF(AND(Usage!$Z55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z55=\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$CV55,Usage!$CY55)","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$BY55,Usage!$CB55)","v":0},{"$f":"IF(AND(Usage!$Z55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z55=\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$CW55,Usage!$CZ55)","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$CC55,Usage!$CF55)","v":0},{"$f":"IF(AND(Usage!$Z55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z55=\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$DD55,Usage!$DG55)","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$CD55,Usage!$CG55)","v":0},{"$f":"IF(AND(Usage!$Z55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z55=\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$DE55,Usage!$DH55)","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$CE55,Usage!$CH55)","v":0},{"$f":"IF(AND(Usage!$Z55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z55=\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$DF55,Usage!$DI55)","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$CI55,Usage!$CL55)","v":0},{"$f":"IF(AND(Usage!$Z55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z55=\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$DM55,Usage!$DP55)","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$CJ55,Usage!$CM55)","v":0},{"$f":"IF(AND(Usage!$Z55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z55=\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$DN55,Usage!$DQ55)","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$CK55,Usage!$CN55)","v":0},{"$f":"IF(AND(Usage!$Z55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z55=\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$DO55,Usage!$DR55)","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$BW55,Usage!$BZ55)","v":0},{"$f":"IF(AND(Usage!$Z55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z55<>\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$CU55,Usage!$CX55)","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$BX55,Usage!$CA55)","v":0},{"$f":"IF(AND(Usage!$Z55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z55<>\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$CV55,Usage!$CY55)","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$BY55,Usage!$CB55)","v":0},{"$f":"IF(AND(Usage!$Z55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z55<>\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$CW55,Usage!$CZ55)","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$CC55,Usage!$CF55)","v":0},{"$f":"IF(AND(Usage!$Z55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z55<>\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$DD55,Usage!$DG55)","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$CD55,Usage!$CG55)","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$DE55,Usage!$DH55)","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$CE55,Usage!$CH55)","v":0},{"$f":"IF(AND(Usage!$Z55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z55<>\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$DF55,Usage!$DI55)","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$CI55,Usage!$CL55)","v":0},{"$f":"IF(AND(Usage!$Z55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z55<>\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$DM55,Usage!$DP55)","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$CJ55,Usage!$CM55)","v":0},{"$f":"IF(AND(Usage!$Z55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z55<>\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$DN55,Usage!$DQ55)","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$CK55,Usage!$CN55)","v":0},{"$f":"IF(AND(Usage!$Z55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z55<>\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$DO55,Usage!$DR55)","v":0},0,{"$f":"IF(Usage!$Z55=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO55","v":0},0,{"$f":"IF(Usage!$Z55=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP55","v":0},0,{"$f":"IF(Usage!$Z55=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ55","v":0},{"$f":"Usage!$DX55","v":0},{"$f":"Usage!$DY55","v":0},{"$f":"Usage!$DZ55","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z55=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z55<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU55","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z55=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z55<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC55","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z55=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z55<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK55","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z55=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z55<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW55","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z55=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z55<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE55","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z55=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z55<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM55","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z55=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z55<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY55","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z55=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z55<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG55","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z55=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z55<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO55","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU55,Usage!$FV55),0)","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$BW55,Usage!$BZ55)","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z55=\"Summer\",Usage!$EA55,Usage!$ED55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$BX55,Usage!$CA55)","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z55=\"Summer\",Usage!$EB55,Usage!$EE55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$BY55,Usage!$CB55)","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z55=\"Summer\",Usage!$EC55,Usage!$EF55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$CC55,Usage!$CF55)","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z55=\"Summer\",Usage!$EG55,Usage!$EJ55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$CD55,Usage!$CG55)","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z55=\"Summer\",Usage!$EH55,Usage!$EK55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$CE55,Usage!$CH55)","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z55=\"Summer\",Usage!$EI55,Usage!$EL55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$CI55,Usage!$CL55)","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z55=\"Summer\",Usage!$EM55,Usage!$EP55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$CJ55,Usage!$CM55)","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z55=\"Summer\",Usage!$EN55,Usage!$EQ55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z55=\"Summer\",Usage!$CK55,Usage!$CN55)","v":0},{"$f":"IF(Usage!$Z55=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z55=\"Summer\",Usage!$EO55,Usage!$ER55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$BW55,Usage!$BZ55)","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z55<>\"Summer\",Usage!$EA55,Usage!$ED55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$BX55,Usage!$CA55)","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z55<>\"Summer\",Usage!$EB55,Usage!$EE55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$BY55,Usage!$CB55)","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z55<>\"Summer\",Usage!$EC55,Usage!$EF55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$CC55,Usage!$CF55)","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z55<>\"Summer\",Usage!$EG55,Usage!$EJ55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$CD55,Usage!$CG55)","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z55<>\"Summer\",Usage!$EH55,Usage!$EK55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$CE55,Usage!$CH55)","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z55<>\"Summer\",Usage!$EI55,Usage!$EL55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$CI55,Usage!$CL55)","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z55<>\"Summer\",Usage!$EM55,Usage!$EP55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$CJ55,Usage!$CM55)","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z55<>\"Summer\",Usage!$EN55,Usage!$EQ55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$CK55,Usage!$CN55)","v":0},{"$f":"IF(Usage!$Z55<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z55<>\"Summer\",Usage!$EO55,Usage!$ER55))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES55)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ55","v":0},{"$f":"Usage!$HA55","v":0},{"$f":"Usage!$HB55","v":0},{"$f":"Usage!$HC55","v":0},{"$f":"Usage!$HD55","v":0},{"$f":"Usage!$HE55","v":0},{"$f":"Usage!$GF55","v":0},{"$f":"SUM(Usage!$GZ55:$HE55,Usage!$GF55)","v":0},{"$f":"Usage!$GG55","v":0},{"$f":"Tenant!$H55","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR55","v":0},{"$f":"Usage!$GG55","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS55","v":0},{"$f":"Usage!$GK55","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM55","v":0},{"$f":"Usage!$GL55","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN55","v":0},{"$f":"Tenant!$I55","v":0},{"$f":"Usage!$GV55","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX55","v":0},{"$f":"Usage!$GW55","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY55","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A56","v":55},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B56","v":0},{"$f":"Tenant!$C56","v":0},{"$f":"Tenant!$D56","v":0},{"$f":"Tenant!$E56","v":0},{"$f":"Tenant!$G56","v":0},{"$f":"Usage!$D56","v":"00:00:00"},{"$f":"Usage!$E56","v":"00:00:00"},{"$f":"Usage!$F56","v":0},{"$f":"Usage!$G56","v":0},{"$f":"Usage!$H56","v":0},{"$f":"Usage!$S56","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA56","v":0},{"$f":"Usage!$V56","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ56","v":0},{"$f":"Usage!$Y56","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS56","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$BW56,Usage!$BZ56)","v":0},{"$f":"IF(AND(Usage!$Z56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z56=\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$CU56,Usage!$CX56)","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$BX56,Usage!$CA56)","v":0},{"$f":"IF(AND(Usage!$Z56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z56=\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$CV56,Usage!$CY56)","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$BY56,Usage!$CB56)","v":0},{"$f":"IF(AND(Usage!$Z56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z56=\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$CW56,Usage!$CZ56)","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$CC56,Usage!$CF56)","v":0},{"$f":"IF(AND(Usage!$Z56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z56=\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$DD56,Usage!$DG56)","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$CD56,Usage!$CG56)","v":0},{"$f":"IF(AND(Usage!$Z56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z56=\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$DE56,Usage!$DH56)","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$CE56,Usage!$CH56)","v":0},{"$f":"IF(AND(Usage!$Z56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z56=\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$DF56,Usage!$DI56)","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$CI56,Usage!$CL56)","v":0},{"$f":"IF(AND(Usage!$Z56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z56=\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$DM56,Usage!$DP56)","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$CJ56,Usage!$CM56)","v":0},{"$f":"IF(AND(Usage!$Z56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z56=\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$DN56,Usage!$DQ56)","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$CK56,Usage!$CN56)","v":0},{"$f":"IF(AND(Usage!$Z56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z56=\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$DO56,Usage!$DR56)","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$BW56,Usage!$BZ56)","v":0},{"$f":"IF(AND(Usage!$Z56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z56<>\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$CU56,Usage!$CX56)","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$BX56,Usage!$CA56)","v":0},{"$f":"IF(AND(Usage!$Z56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z56<>\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$CV56,Usage!$CY56)","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$BY56,Usage!$CB56)","v":0},{"$f":"IF(AND(Usage!$Z56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z56<>\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$CW56,Usage!$CZ56)","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$CC56,Usage!$CF56)","v":0},{"$f":"IF(AND(Usage!$Z56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z56<>\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$DD56,Usage!$DG56)","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$CD56,Usage!$CG56)","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$DE56,Usage!$DH56)","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$CE56,Usage!$CH56)","v":0},{"$f":"IF(AND(Usage!$Z56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z56<>\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$DF56,Usage!$DI56)","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$CI56,Usage!$CL56)","v":0},{"$f":"IF(AND(Usage!$Z56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z56<>\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$DM56,Usage!$DP56)","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$CJ56,Usage!$CM56)","v":0},{"$f":"IF(AND(Usage!$Z56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z56<>\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$DN56,Usage!$DQ56)","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$CK56,Usage!$CN56)","v":0},{"$f":"IF(AND(Usage!$Z56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z56<>\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$DO56,Usage!$DR56)","v":0},0,{"$f":"IF(Usage!$Z56=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO56","v":0},0,{"$f":"IF(Usage!$Z56=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP56","v":0},0,{"$f":"IF(Usage!$Z56=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ56","v":0},{"$f":"Usage!$DX56","v":0},{"$f":"Usage!$DY56","v":0},{"$f":"Usage!$DZ56","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z56=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z56<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU56","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z56=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z56<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC56","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z56=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z56<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK56","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z56=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z56<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW56","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z56=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z56<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE56","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z56=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z56<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM56","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z56=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z56<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY56","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z56=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z56<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG56","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z56=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z56<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO56","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU56,Usage!$FV56),0)","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$BW56,Usage!$BZ56)","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z56=\"Summer\",Usage!$EA56,Usage!$ED56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$BX56,Usage!$CA56)","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z56=\"Summer\",Usage!$EB56,Usage!$EE56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$BY56,Usage!$CB56)","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z56=\"Summer\",Usage!$EC56,Usage!$EF56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$CC56,Usage!$CF56)","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z56=\"Summer\",Usage!$EG56,Usage!$EJ56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$CD56,Usage!$CG56)","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z56=\"Summer\",Usage!$EH56,Usage!$EK56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$CE56,Usage!$CH56)","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z56=\"Summer\",Usage!$EI56,Usage!$EL56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$CI56,Usage!$CL56)","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z56=\"Summer\",Usage!$EM56,Usage!$EP56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$CJ56,Usage!$CM56)","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z56=\"Summer\",Usage!$EN56,Usage!$EQ56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z56=\"Summer\",Usage!$CK56,Usage!$CN56)","v":0},{"$f":"IF(Usage!$Z56=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z56=\"Summer\",Usage!$EO56,Usage!$ER56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$BW56,Usage!$BZ56)","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z56<>\"Summer\",Usage!$EA56,Usage!$ED56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$BX56,Usage!$CA56)","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z56<>\"Summer\",Usage!$EB56,Usage!$EE56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$BY56,Usage!$CB56)","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z56<>\"Summer\",Usage!$EC56,Usage!$EF56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$CC56,Usage!$CF56)","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z56<>\"Summer\",Usage!$EG56,Usage!$EJ56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$CD56,Usage!$CG56)","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z56<>\"Summer\",Usage!$EH56,Usage!$EK56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$CE56,Usage!$CH56)","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z56<>\"Summer\",Usage!$EI56,Usage!$EL56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$CI56,Usage!$CL56)","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z56<>\"Summer\",Usage!$EM56,Usage!$EP56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$CJ56,Usage!$CM56)","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z56<>\"Summer\",Usage!$EN56,Usage!$EQ56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$CK56,Usage!$CN56)","v":0},{"$f":"IF(Usage!$Z56<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z56<>\"Summer\",Usage!$EO56,Usage!$ER56))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES56)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ56","v":0},{"$f":"Usage!$HA56","v":0},{"$f":"Usage!$HB56","v":0},{"$f":"Usage!$HC56","v":0},{"$f":"Usage!$HD56","v":0},{"$f":"Usage!$HE56","v":0},{"$f":"Usage!$GF56","v":0},{"$f":"SUM(Usage!$GZ56:$HE56,Usage!$GF56)","v":0},{"$f":"Usage!$GG56","v":0},{"$f":"Tenant!$H56","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR56","v":0},{"$f":"Usage!$GG56","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS56","v":0},{"$f":"Usage!$GK56","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM56","v":0},{"$f":"Usage!$GL56","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN56","v":0},{"$f":"Tenant!$I56","v":0},{"$f":"Usage!$GV56","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX56","v":0},{"$f":"Usage!$GW56","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY56","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A57","v":56},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B57","v":0},{"$f":"Tenant!$C57","v":0},{"$f":"Tenant!$D57","v":0},{"$f":"Tenant!$E57","v":0},{"$f":"Tenant!$G57","v":0},{"$f":"Usage!$D57","v":"00:00:00"},{"$f":"Usage!$E57","v":"00:00:00"},{"$f":"Usage!$F57","v":0},{"$f":"Usage!$G57","v":0},{"$f":"Usage!$H57","v":0},{"$f":"Usage!$S57","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA57","v":0},{"$f":"Usage!$V57","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ57","v":0},{"$f":"Usage!$Y57","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS57","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$BW57,Usage!$BZ57)","v":0},{"$f":"IF(AND(Usage!$Z57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z57=\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$CU57,Usage!$CX57)","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$BX57,Usage!$CA57)","v":0},{"$f":"IF(AND(Usage!$Z57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z57=\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$CV57,Usage!$CY57)","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$BY57,Usage!$CB57)","v":0},{"$f":"IF(AND(Usage!$Z57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z57=\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$CW57,Usage!$CZ57)","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$CC57,Usage!$CF57)","v":0},{"$f":"IF(AND(Usage!$Z57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z57=\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$DD57,Usage!$DG57)","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$CD57,Usage!$CG57)","v":0},{"$f":"IF(AND(Usage!$Z57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z57=\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$DE57,Usage!$DH57)","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$CE57,Usage!$CH57)","v":0},{"$f":"IF(AND(Usage!$Z57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z57=\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$DF57,Usage!$DI57)","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$CI57,Usage!$CL57)","v":0},{"$f":"IF(AND(Usage!$Z57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z57=\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$DM57,Usage!$DP57)","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$CJ57,Usage!$CM57)","v":0},{"$f":"IF(AND(Usage!$Z57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z57=\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$DN57,Usage!$DQ57)","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$CK57,Usage!$CN57)","v":0},{"$f":"IF(AND(Usage!$Z57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z57=\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$DO57,Usage!$DR57)","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$BW57,Usage!$BZ57)","v":0},{"$f":"IF(AND(Usage!$Z57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z57<>\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$CU57,Usage!$CX57)","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$BX57,Usage!$CA57)","v":0},{"$f":"IF(AND(Usage!$Z57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z57<>\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$CV57,Usage!$CY57)","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$BY57,Usage!$CB57)","v":0},{"$f":"IF(AND(Usage!$Z57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z57<>\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$CW57,Usage!$CZ57)","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$CC57,Usage!$CF57)","v":0},{"$f":"IF(AND(Usage!$Z57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z57<>\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$DD57,Usage!$DG57)","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$CD57,Usage!$CG57)","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$DE57,Usage!$DH57)","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$CE57,Usage!$CH57)","v":0},{"$f":"IF(AND(Usage!$Z57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z57<>\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$DF57,Usage!$DI57)","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$CI57,Usage!$CL57)","v":0},{"$f":"IF(AND(Usage!$Z57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z57<>\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$DM57,Usage!$DP57)","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$CJ57,Usage!$CM57)","v":0},{"$f":"IF(AND(Usage!$Z57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z57<>\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$DN57,Usage!$DQ57)","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$CK57,Usage!$CN57)","v":0},{"$f":"IF(AND(Usage!$Z57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z57<>\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$DO57,Usage!$DR57)","v":0},0,{"$f":"IF(Usage!$Z57=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO57","v":0},0,{"$f":"IF(Usage!$Z57=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP57","v":0},0,{"$f":"IF(Usage!$Z57=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ57","v":0},{"$f":"Usage!$DX57","v":0},{"$f":"Usage!$DY57","v":0},{"$f":"Usage!$DZ57","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z57=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z57<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU57","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z57=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z57<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC57","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z57=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z57<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK57","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z57=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z57<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW57","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z57=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z57<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE57","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z57=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z57<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM57","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z57=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z57<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY57","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z57=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z57<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG57","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z57=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z57<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO57","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU57,Usage!$FV57),0)","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$BW57,Usage!$BZ57)","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z57=\"Summer\",Usage!$EA57,Usage!$ED57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$BX57,Usage!$CA57)","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z57=\"Summer\",Usage!$EB57,Usage!$EE57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$BY57,Usage!$CB57)","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z57=\"Summer\",Usage!$EC57,Usage!$EF57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$CC57,Usage!$CF57)","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z57=\"Summer\",Usage!$EG57,Usage!$EJ57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$CD57,Usage!$CG57)","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z57=\"Summer\",Usage!$EH57,Usage!$EK57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$CE57,Usage!$CH57)","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z57=\"Summer\",Usage!$EI57,Usage!$EL57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$CI57,Usage!$CL57)","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z57=\"Summer\",Usage!$EM57,Usage!$EP57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$CJ57,Usage!$CM57)","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z57=\"Summer\",Usage!$EN57,Usage!$EQ57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z57=\"Summer\",Usage!$CK57,Usage!$CN57)","v":0},{"$f":"IF(Usage!$Z57=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z57=\"Summer\",Usage!$EO57,Usage!$ER57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$BW57,Usage!$BZ57)","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z57<>\"Summer\",Usage!$EA57,Usage!$ED57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$BX57,Usage!$CA57)","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z57<>\"Summer\",Usage!$EB57,Usage!$EE57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$BY57,Usage!$CB57)","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z57<>\"Summer\",Usage!$EC57,Usage!$EF57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$CC57,Usage!$CF57)","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z57<>\"Summer\",Usage!$EG57,Usage!$EJ57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$CD57,Usage!$CG57)","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z57<>\"Summer\",Usage!$EH57,Usage!$EK57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$CE57,Usage!$CH57)","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z57<>\"Summer\",Usage!$EI57,Usage!$EL57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$CI57,Usage!$CL57)","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z57<>\"Summer\",Usage!$EM57,Usage!$EP57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$CJ57,Usage!$CM57)","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z57<>\"Summer\",Usage!$EN57,Usage!$EQ57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$CK57,Usage!$CN57)","v":0},{"$f":"IF(Usage!$Z57<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z57<>\"Summer\",Usage!$EO57,Usage!$ER57))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES57)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ57","v":0},{"$f":"Usage!$HA57","v":0},{"$f":"Usage!$HB57","v":0},{"$f":"Usage!$HC57","v":0},{"$f":"Usage!$HD57","v":0},{"$f":"Usage!$HE57","v":0},{"$f":"Usage!$GF57","v":0},{"$f":"SUM(Usage!$GZ57:$HE57,Usage!$GF57)","v":0},{"$f":"Usage!$GG57","v":0},{"$f":"Tenant!$H57","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR57","v":0},{"$f":"Usage!$GG57","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS57","v":0},{"$f":"Usage!$GK57","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM57","v":0},{"$f":"Usage!$GL57","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN57","v":0},{"$f":"Tenant!$I57","v":0},{"$f":"Usage!$GV57","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX57","v":0},{"$f":"Usage!$GW57","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY57","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A58","v":57},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B58","v":0},{"$f":"Tenant!$C58","v":0},{"$f":"Tenant!$D58","v":0},{"$f":"Tenant!$E58","v":0},{"$f":"Tenant!$G58","v":0},{"$f":"Usage!$D58","v":"00:00:00"},{"$f":"Usage!$E58","v":"00:00:00"},{"$f":"Usage!$F58","v":0},{"$f":"Usage!$G58","v":0},{"$f":"Usage!$H58","v":0},{"$f":"Usage!$S58","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA58","v":0},{"$f":"Usage!$V58","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ58","v":0},{"$f":"Usage!$Y58","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS58","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$BW58,Usage!$BZ58)","v":0},{"$f":"IF(AND(Usage!$Z58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z58=\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$CU58,Usage!$CX58)","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$BX58,Usage!$CA58)","v":0},{"$f":"IF(AND(Usage!$Z58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z58=\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$CV58,Usage!$CY58)","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$BY58,Usage!$CB58)","v":0},{"$f":"IF(AND(Usage!$Z58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z58=\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$CW58,Usage!$CZ58)","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$CC58,Usage!$CF58)","v":0},{"$f":"IF(AND(Usage!$Z58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z58=\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$DD58,Usage!$DG58)","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$CD58,Usage!$CG58)","v":0},{"$f":"IF(AND(Usage!$Z58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z58=\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$DE58,Usage!$DH58)","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$CE58,Usage!$CH58)","v":0},{"$f":"IF(AND(Usage!$Z58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z58=\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$DF58,Usage!$DI58)","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$CI58,Usage!$CL58)","v":0},{"$f":"IF(AND(Usage!$Z58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z58=\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$DM58,Usage!$DP58)","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$CJ58,Usage!$CM58)","v":0},{"$f":"IF(AND(Usage!$Z58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z58=\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$DN58,Usage!$DQ58)","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$CK58,Usage!$CN58)","v":0},{"$f":"IF(AND(Usage!$Z58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z58=\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$DO58,Usage!$DR58)","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$BW58,Usage!$BZ58)","v":0},{"$f":"IF(AND(Usage!$Z58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z58<>\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$CU58,Usage!$CX58)","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$BX58,Usage!$CA58)","v":0},{"$f":"IF(AND(Usage!$Z58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z58<>\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$CV58,Usage!$CY58)","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$BY58,Usage!$CB58)","v":0},{"$f":"IF(AND(Usage!$Z58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z58<>\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$CW58,Usage!$CZ58)","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$CC58,Usage!$CF58)","v":0},{"$f":"IF(AND(Usage!$Z58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z58<>\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$DD58,Usage!$DG58)","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$CD58,Usage!$CG58)","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$DE58,Usage!$DH58)","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$CE58,Usage!$CH58)","v":0},{"$f":"IF(AND(Usage!$Z58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z58<>\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$DF58,Usage!$DI58)","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$CI58,Usage!$CL58)","v":0},{"$f":"IF(AND(Usage!$Z58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z58<>\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$DM58,Usage!$DP58)","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$CJ58,Usage!$CM58)","v":0},{"$f":"IF(AND(Usage!$Z58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z58<>\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$DN58,Usage!$DQ58)","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$CK58,Usage!$CN58)","v":0},{"$f":"IF(AND(Usage!$Z58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z58<>\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$DO58,Usage!$DR58)","v":0},0,{"$f":"IF(Usage!$Z58=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO58","v":0},0,{"$f":"IF(Usage!$Z58=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP58","v":0},0,{"$f":"IF(Usage!$Z58=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ58","v":0},{"$f":"Usage!$DX58","v":0},{"$f":"Usage!$DY58","v":0},{"$f":"Usage!$DZ58","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z58=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z58<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU58","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z58=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z58<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC58","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z58=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z58<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK58","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z58=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z58<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW58","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z58=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z58<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE58","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z58=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z58<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM58","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z58=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z58<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY58","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z58=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z58<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG58","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z58=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z58<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO58","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU58,Usage!$FV58),0)","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$BW58,Usage!$BZ58)","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z58=\"Summer\",Usage!$EA58,Usage!$ED58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$BX58,Usage!$CA58)","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z58=\"Summer\",Usage!$EB58,Usage!$EE58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$BY58,Usage!$CB58)","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z58=\"Summer\",Usage!$EC58,Usage!$EF58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$CC58,Usage!$CF58)","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z58=\"Summer\",Usage!$EG58,Usage!$EJ58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$CD58,Usage!$CG58)","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z58=\"Summer\",Usage!$EH58,Usage!$EK58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$CE58,Usage!$CH58)","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z58=\"Summer\",Usage!$EI58,Usage!$EL58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$CI58,Usage!$CL58)","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z58=\"Summer\",Usage!$EM58,Usage!$EP58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$CJ58,Usage!$CM58)","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z58=\"Summer\",Usage!$EN58,Usage!$EQ58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z58=\"Summer\",Usage!$CK58,Usage!$CN58)","v":0},{"$f":"IF(Usage!$Z58=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z58=\"Summer\",Usage!$EO58,Usage!$ER58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$BW58,Usage!$BZ58)","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z58<>\"Summer\",Usage!$EA58,Usage!$ED58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$BX58,Usage!$CA58)","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z58<>\"Summer\",Usage!$EB58,Usage!$EE58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$BY58,Usage!$CB58)","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z58<>\"Summer\",Usage!$EC58,Usage!$EF58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$CC58,Usage!$CF58)","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z58<>\"Summer\",Usage!$EG58,Usage!$EJ58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$CD58,Usage!$CG58)","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z58<>\"Summer\",Usage!$EH58,Usage!$EK58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$CE58,Usage!$CH58)","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z58<>\"Summer\",Usage!$EI58,Usage!$EL58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$CI58,Usage!$CL58)","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z58<>\"Summer\",Usage!$EM58,Usage!$EP58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$CJ58,Usage!$CM58)","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z58<>\"Summer\",Usage!$EN58,Usage!$EQ58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$CK58,Usage!$CN58)","v":0},{"$f":"IF(Usage!$Z58<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z58<>\"Summer\",Usage!$EO58,Usage!$ER58))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES58)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ58","v":0},{"$f":"Usage!$HA58","v":0},{"$f":"Usage!$HB58","v":0},{"$f":"Usage!$HC58","v":0},{"$f":"Usage!$HD58","v":0},{"$f":"Usage!$HE58","v":0},{"$f":"Usage!$GF58","v":0},{"$f":"SUM(Usage!$GZ58:$HE58,Usage!$GF58)","v":0},{"$f":"Usage!$GG58","v":0},{"$f":"Tenant!$H58","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR58","v":0},{"$f":"Usage!$GG58","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS58","v":0},{"$f":"Usage!$GK58","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM58","v":0},{"$f":"Usage!$GL58","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN58","v":0},{"$f":"Tenant!$I58","v":0},{"$f":"Usage!$GV58","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX58","v":0},{"$f":"Usage!$GW58","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY58","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A59","v":58},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B59","v":0},{"$f":"Tenant!$C59","v":0},{"$f":"Tenant!$D59","v":0},{"$f":"Tenant!$E59","v":0},{"$f":"Tenant!$G59","v":0},{"$f":"Usage!$D59","v":"00:00:00"},{"$f":"Usage!$E59","v":"00:00:00"},{"$f":"Usage!$F59","v":0},{"$f":"Usage!$G59","v":0},{"$f":"Usage!$H59","v":0},{"$f":"Usage!$S59","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA59","v":0},{"$f":"Usage!$V59","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ59","v":0},{"$f":"Usage!$Y59","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS59","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$BW59,Usage!$BZ59)","v":0},{"$f":"IF(AND(Usage!$Z59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z59=\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$CU59,Usage!$CX59)","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$BX59,Usage!$CA59)","v":0},{"$f":"IF(AND(Usage!$Z59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z59=\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$CV59,Usage!$CY59)","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$BY59,Usage!$CB59)","v":0},{"$f":"IF(AND(Usage!$Z59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z59=\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$CW59,Usage!$CZ59)","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$CC59,Usage!$CF59)","v":0},{"$f":"IF(AND(Usage!$Z59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z59=\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$DD59,Usage!$DG59)","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$CD59,Usage!$CG59)","v":0},{"$f":"IF(AND(Usage!$Z59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z59=\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$DE59,Usage!$DH59)","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$CE59,Usage!$CH59)","v":0},{"$f":"IF(AND(Usage!$Z59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z59=\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$DF59,Usage!$DI59)","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$CI59,Usage!$CL59)","v":0},{"$f":"IF(AND(Usage!$Z59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z59=\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$DM59,Usage!$DP59)","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$CJ59,Usage!$CM59)","v":0},{"$f":"IF(AND(Usage!$Z59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z59=\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$DN59,Usage!$DQ59)","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$CK59,Usage!$CN59)","v":0},{"$f":"IF(AND(Usage!$Z59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z59=\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$DO59,Usage!$DR59)","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$BW59,Usage!$BZ59)","v":0},{"$f":"IF(AND(Usage!$Z59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z59<>\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$CU59,Usage!$CX59)","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$BX59,Usage!$CA59)","v":0},{"$f":"IF(AND(Usage!$Z59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z59<>\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$CV59,Usage!$CY59)","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$BY59,Usage!$CB59)","v":0},{"$f":"IF(AND(Usage!$Z59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z59<>\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$CW59,Usage!$CZ59)","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$CC59,Usage!$CF59)","v":0},{"$f":"IF(AND(Usage!$Z59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z59<>\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$DD59,Usage!$DG59)","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$CD59,Usage!$CG59)","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$DE59,Usage!$DH59)","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$CE59,Usage!$CH59)","v":0},{"$f":"IF(AND(Usage!$Z59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z59<>\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$DF59,Usage!$DI59)","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$CI59,Usage!$CL59)","v":0},{"$f":"IF(AND(Usage!$Z59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z59<>\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$DM59,Usage!$DP59)","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$CJ59,Usage!$CM59)","v":0},{"$f":"IF(AND(Usage!$Z59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z59<>\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$DN59,Usage!$DQ59)","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$CK59,Usage!$CN59)","v":0},{"$f":"IF(AND(Usage!$Z59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z59<>\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$DO59,Usage!$DR59)","v":0},0,{"$f":"IF(Usage!$Z59=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO59","v":0},0,{"$f":"IF(Usage!$Z59=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP59","v":0},0,{"$f":"IF(Usage!$Z59=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ59","v":0},{"$f":"Usage!$DX59","v":0},{"$f":"Usage!$DY59","v":0},{"$f":"Usage!$DZ59","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z59=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z59<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU59","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z59=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z59<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC59","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z59=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z59<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK59","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z59=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z59<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW59","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z59=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z59<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE59","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z59=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z59<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM59","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z59=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z59<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY59","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z59=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z59<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG59","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z59=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z59<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO59","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU59,Usage!$FV59),0)","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$BW59,Usage!$BZ59)","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z59=\"Summer\",Usage!$EA59,Usage!$ED59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$BX59,Usage!$CA59)","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z59=\"Summer\",Usage!$EB59,Usage!$EE59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$BY59,Usage!$CB59)","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z59=\"Summer\",Usage!$EC59,Usage!$EF59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$CC59,Usage!$CF59)","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z59=\"Summer\",Usage!$EG59,Usage!$EJ59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$CD59,Usage!$CG59)","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z59=\"Summer\",Usage!$EH59,Usage!$EK59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$CE59,Usage!$CH59)","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z59=\"Summer\",Usage!$EI59,Usage!$EL59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$CI59,Usage!$CL59)","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z59=\"Summer\",Usage!$EM59,Usage!$EP59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$CJ59,Usage!$CM59)","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z59=\"Summer\",Usage!$EN59,Usage!$EQ59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z59=\"Summer\",Usage!$CK59,Usage!$CN59)","v":0},{"$f":"IF(Usage!$Z59=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z59=\"Summer\",Usage!$EO59,Usage!$ER59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$BW59,Usage!$BZ59)","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z59<>\"Summer\",Usage!$EA59,Usage!$ED59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$BX59,Usage!$CA59)","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z59<>\"Summer\",Usage!$EB59,Usage!$EE59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$BY59,Usage!$CB59)","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z59<>\"Summer\",Usage!$EC59,Usage!$EF59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$CC59,Usage!$CF59)","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z59<>\"Summer\",Usage!$EG59,Usage!$EJ59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$CD59,Usage!$CG59)","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z59<>\"Summer\",Usage!$EH59,Usage!$EK59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$CE59,Usage!$CH59)","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z59<>\"Summer\",Usage!$EI59,Usage!$EL59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$CI59,Usage!$CL59)","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z59<>\"Summer\",Usage!$EM59,Usage!$EP59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$CJ59,Usage!$CM59)","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z59<>\"Summer\",Usage!$EN59,Usage!$EQ59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$CK59,Usage!$CN59)","v":0},{"$f":"IF(Usage!$Z59<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z59<>\"Summer\",Usage!$EO59,Usage!$ER59))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES59)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ59","v":0},{"$f":"Usage!$HA59","v":0},{"$f":"Usage!$HB59","v":0},{"$f":"Usage!$HC59","v":0},{"$f":"Usage!$HD59","v":0},{"$f":"Usage!$HE59","v":0},{"$f":"Usage!$GF59","v":0},{"$f":"SUM(Usage!$GZ59:$HE59,Usage!$GF59)","v":0},{"$f":"Usage!$GG59","v":0},{"$f":"Tenant!$H59","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR59","v":0},{"$f":"Usage!$GG59","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS59","v":0},{"$f":"Usage!$GK59","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM59","v":0},{"$f":"Usage!$GL59","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN59","v":0},{"$f":"Tenant!$I59","v":0},{"$f":"Usage!$GV59","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX59","v":0},{"$f":"Usage!$GW59","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY59","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A60","v":59},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B60","v":0},{"$f":"Tenant!$C60","v":0},{"$f":"Tenant!$D60","v":0},{"$f":"Tenant!$E60","v":0},{"$f":"Tenant!$G60","v":0},{"$f":"Usage!$D60","v":"00:00:00"},{"$f":"Usage!$E60","v":"00:00:00"},{"$f":"Usage!$F60","v":0},{"$f":"Usage!$G60","v":0},{"$f":"Usage!$H60","v":0},{"$f":"Usage!$S60","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA60","v":0},{"$f":"Usage!$V60","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ60","v":0},{"$f":"Usage!$Y60","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS60","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$BW60,Usage!$BZ60)","v":0},{"$f":"IF(AND(Usage!$Z60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z60=\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$CU60,Usage!$CX60)","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$BX60,Usage!$CA60)","v":0},{"$f":"IF(AND(Usage!$Z60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z60=\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$CV60,Usage!$CY60)","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$BY60,Usage!$CB60)","v":0},{"$f":"IF(AND(Usage!$Z60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z60=\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$CW60,Usage!$CZ60)","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$CC60,Usage!$CF60)","v":0},{"$f":"IF(AND(Usage!$Z60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z60=\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$DD60,Usage!$DG60)","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$CD60,Usage!$CG60)","v":0},{"$f":"IF(AND(Usage!$Z60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z60=\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$DE60,Usage!$DH60)","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$CE60,Usage!$CH60)","v":0},{"$f":"IF(AND(Usage!$Z60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z60=\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$DF60,Usage!$DI60)","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$CI60,Usage!$CL60)","v":0},{"$f":"IF(AND(Usage!$Z60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z60=\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$DM60,Usage!$DP60)","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$CJ60,Usage!$CM60)","v":0},{"$f":"IF(AND(Usage!$Z60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z60=\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$DN60,Usage!$DQ60)","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$CK60,Usage!$CN60)","v":0},{"$f":"IF(AND(Usage!$Z60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z60=\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$DO60,Usage!$DR60)","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$BW60,Usage!$BZ60)","v":0},{"$f":"IF(AND(Usage!$Z60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z60<>\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$CU60,Usage!$CX60)","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$BX60,Usage!$CA60)","v":0},{"$f":"IF(AND(Usage!$Z60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z60<>\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$CV60,Usage!$CY60)","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$BY60,Usage!$CB60)","v":0},{"$f":"IF(AND(Usage!$Z60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z60<>\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$CW60,Usage!$CZ60)","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$CC60,Usage!$CF60)","v":0},{"$f":"IF(AND(Usage!$Z60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z60<>\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$DD60,Usage!$DG60)","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$CD60,Usage!$CG60)","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$DE60,Usage!$DH60)","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$CE60,Usage!$CH60)","v":0},{"$f":"IF(AND(Usage!$Z60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z60<>\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$DF60,Usage!$DI60)","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$CI60,Usage!$CL60)","v":0},{"$f":"IF(AND(Usage!$Z60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z60<>\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$DM60,Usage!$DP60)","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$CJ60,Usage!$CM60)","v":0},{"$f":"IF(AND(Usage!$Z60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z60<>\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$DN60,Usage!$DQ60)","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$CK60,Usage!$CN60)","v":0},{"$f":"IF(AND(Usage!$Z60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z60<>\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$DO60,Usage!$DR60)","v":0},0,{"$f":"IF(Usage!$Z60=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO60","v":0},0,{"$f":"IF(Usage!$Z60=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP60","v":0},0,{"$f":"IF(Usage!$Z60=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ60","v":0},{"$f":"Usage!$DX60","v":0},{"$f":"Usage!$DY60","v":0},{"$f":"Usage!$DZ60","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z60=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z60<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU60","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z60=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z60<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC60","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z60=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z60<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK60","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z60=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z60<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW60","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z60=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z60<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE60","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z60=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z60<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM60","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z60=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z60<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY60","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z60=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z60<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG60","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z60=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z60<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO60","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU60,Usage!$FV60),0)","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$BW60,Usage!$BZ60)","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z60=\"Summer\",Usage!$EA60,Usage!$ED60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$BX60,Usage!$CA60)","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z60=\"Summer\",Usage!$EB60,Usage!$EE60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$BY60,Usage!$CB60)","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z60=\"Summer\",Usage!$EC60,Usage!$EF60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$CC60,Usage!$CF60)","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z60=\"Summer\",Usage!$EG60,Usage!$EJ60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$CD60,Usage!$CG60)","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z60=\"Summer\",Usage!$EH60,Usage!$EK60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$CE60,Usage!$CH60)","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z60=\"Summer\",Usage!$EI60,Usage!$EL60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$CI60,Usage!$CL60)","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z60=\"Summer\",Usage!$EM60,Usage!$EP60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$CJ60,Usage!$CM60)","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z60=\"Summer\",Usage!$EN60,Usage!$EQ60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z60=\"Summer\",Usage!$CK60,Usage!$CN60)","v":0},{"$f":"IF(Usage!$Z60=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z60=\"Summer\",Usage!$EO60,Usage!$ER60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$BW60,Usage!$BZ60)","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z60<>\"Summer\",Usage!$EA60,Usage!$ED60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$BX60,Usage!$CA60)","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z60<>\"Summer\",Usage!$EB60,Usage!$EE60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$BY60,Usage!$CB60)","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z60<>\"Summer\",Usage!$EC60,Usage!$EF60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$CC60,Usage!$CF60)","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z60<>\"Summer\",Usage!$EG60,Usage!$EJ60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$CD60,Usage!$CG60)","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z60<>\"Summer\",Usage!$EH60,Usage!$EK60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$CE60,Usage!$CH60)","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z60<>\"Summer\",Usage!$EI60,Usage!$EL60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$CI60,Usage!$CL60)","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z60<>\"Summer\",Usage!$EM60,Usage!$EP60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$CJ60,Usage!$CM60)","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z60<>\"Summer\",Usage!$EN60,Usage!$EQ60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$CK60,Usage!$CN60)","v":0},{"$f":"IF(Usage!$Z60<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z60<>\"Summer\",Usage!$EO60,Usage!$ER60))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES60)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ60","v":0},{"$f":"Usage!$HA60","v":0},{"$f":"Usage!$HB60","v":0},{"$f":"Usage!$HC60","v":0},{"$f":"Usage!$HD60","v":0},{"$f":"Usage!$HE60","v":0},{"$f":"Usage!$GF60","v":0},{"$f":"SUM(Usage!$GZ60:$HE60,Usage!$GF60)","v":0},{"$f":"Usage!$GG60","v":0},{"$f":"Tenant!$H60","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR60","v":0},{"$f":"Usage!$GG60","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS60","v":0},{"$f":"Usage!$GK60","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM60","v":0},{"$f":"Usage!$GL60","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN60","v":0},{"$f":"Tenant!$I60","v":0},{"$f":"Usage!$GV60","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX60","v":0},{"$f":"Usage!$GW60","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY60","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A61","v":60},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B61","v":0},{"$f":"Tenant!$C61","v":0},{"$f":"Tenant!$D61","v":0},{"$f":"Tenant!$E61","v":0},{"$f":"Tenant!$G61","v":0},{"$f":"Usage!$D61","v":"00:00:00"},{"$f":"Usage!$E61","v":"00:00:00"},{"$f":"Usage!$F61","v":0},{"$f":"Usage!$G61","v":0},{"$f":"Usage!$H61","v":0},{"$f":"Usage!$S61","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA61","v":0},{"$f":"Usage!$V61","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ61","v":0},{"$f":"Usage!$Y61","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS61","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$BW61,Usage!$BZ61)","v":0},{"$f":"IF(AND(Usage!$Z61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z61=\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$CU61,Usage!$CX61)","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$BX61,Usage!$CA61)","v":0},{"$f":"IF(AND(Usage!$Z61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z61=\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$CV61,Usage!$CY61)","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$BY61,Usage!$CB61)","v":0},{"$f":"IF(AND(Usage!$Z61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z61=\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$CW61,Usage!$CZ61)","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$CC61,Usage!$CF61)","v":0},{"$f":"IF(AND(Usage!$Z61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z61=\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$DD61,Usage!$DG61)","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$CD61,Usage!$CG61)","v":0},{"$f":"IF(AND(Usage!$Z61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z61=\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$DE61,Usage!$DH61)","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$CE61,Usage!$CH61)","v":0},{"$f":"IF(AND(Usage!$Z61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z61=\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$DF61,Usage!$DI61)","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$CI61,Usage!$CL61)","v":0},{"$f":"IF(AND(Usage!$Z61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z61=\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$DM61,Usage!$DP61)","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$CJ61,Usage!$CM61)","v":0},{"$f":"IF(AND(Usage!$Z61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z61=\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$DN61,Usage!$DQ61)","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$CK61,Usage!$CN61)","v":0},{"$f":"IF(AND(Usage!$Z61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z61=\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$DO61,Usage!$DR61)","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$BW61,Usage!$BZ61)","v":0},{"$f":"IF(AND(Usage!$Z61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z61<>\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$CU61,Usage!$CX61)","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$BX61,Usage!$CA61)","v":0},{"$f":"IF(AND(Usage!$Z61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z61<>\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$CV61,Usage!$CY61)","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$BY61,Usage!$CB61)","v":0},{"$f":"IF(AND(Usage!$Z61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z61<>\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$CW61,Usage!$CZ61)","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$CC61,Usage!$CF61)","v":0},{"$f":"IF(AND(Usage!$Z61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z61<>\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$DD61,Usage!$DG61)","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$CD61,Usage!$CG61)","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$DE61,Usage!$DH61)","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$CE61,Usage!$CH61)","v":0},{"$f":"IF(AND(Usage!$Z61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z61<>\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$DF61,Usage!$DI61)","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$CI61,Usage!$CL61)","v":0},{"$f":"IF(AND(Usage!$Z61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z61<>\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$DM61,Usage!$DP61)","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$CJ61,Usage!$CM61)","v":0},{"$f":"IF(AND(Usage!$Z61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z61<>\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$DN61,Usage!$DQ61)","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$CK61,Usage!$CN61)","v":0},{"$f":"IF(AND(Usage!$Z61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z61<>\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$DO61,Usage!$DR61)","v":0},0,{"$f":"IF(Usage!$Z61=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO61","v":0},0,{"$f":"IF(Usage!$Z61=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP61","v":0},0,{"$f":"IF(Usage!$Z61=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ61","v":0},{"$f":"Usage!$DX61","v":0},{"$f":"Usage!$DY61","v":0},{"$f":"Usage!$DZ61","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z61=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z61<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU61","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z61=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z61<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC61","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z61=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z61<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK61","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z61=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z61<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW61","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z61=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z61<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE61","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z61=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z61<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM61","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z61=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z61<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY61","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z61=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z61<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG61","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z61=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z61<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO61","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU61,Usage!$FV61),0)","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$BW61,Usage!$BZ61)","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z61=\"Summer\",Usage!$EA61,Usage!$ED61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$BX61,Usage!$CA61)","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z61=\"Summer\",Usage!$EB61,Usage!$EE61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$BY61,Usage!$CB61)","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z61=\"Summer\",Usage!$EC61,Usage!$EF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$CC61,Usage!$CF61)","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z61=\"Summer\",Usage!$EG61,Usage!$EJ61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$CD61,Usage!$CG61)","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z61=\"Summer\",Usage!$EH61,Usage!$EK61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$CE61,Usage!$CH61)","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z61=\"Summer\",Usage!$EI61,Usage!$EL61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$CI61,Usage!$CL61)","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z61=\"Summer\",Usage!$EM61,Usage!$EP61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$CJ61,Usage!$CM61)","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z61=\"Summer\",Usage!$EN61,Usage!$EQ61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z61=\"Summer\",Usage!$CK61,Usage!$CN61)","v":0},{"$f":"IF(Usage!$Z61=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z61=\"Summer\",Usage!$EO61,Usage!$ER61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$BW61,Usage!$BZ61)","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z61<>\"Summer\",Usage!$EA61,Usage!$ED61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$BX61,Usage!$CA61)","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z61<>\"Summer\",Usage!$EB61,Usage!$EE61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$BY61,Usage!$CB61)","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z61<>\"Summer\",Usage!$EC61,Usage!$EF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$CC61,Usage!$CF61)","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z61<>\"Summer\",Usage!$EG61,Usage!$EJ61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$CD61,Usage!$CG61)","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z61<>\"Summer\",Usage!$EH61,Usage!$EK61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$CE61,Usage!$CH61)","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z61<>\"Summer\",Usage!$EI61,Usage!$EL61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$CI61,Usage!$CL61)","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z61<>\"Summer\",Usage!$EM61,Usage!$EP61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$CJ61,Usage!$CM61)","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z61<>\"Summer\",Usage!$EN61,Usage!$EQ61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$CK61,Usage!$CN61)","v":0},{"$f":"IF(Usage!$Z61<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z61<>\"Summer\",Usage!$EO61,Usage!$ER61))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES61)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ61","v":0},{"$f":"Usage!$HA61","v":0},{"$f":"Usage!$HB61","v":0},{"$f":"Usage!$HC61","v":0},{"$f":"Usage!$HD61","v":0},{"$f":"Usage!$HE61","v":0},{"$f":"Usage!$GF61","v":0},{"$f":"SUM(Usage!$GZ61:$HE61,Usage!$GF61)","v":0},{"$f":"Usage!$GG61","v":0},{"$f":"Tenant!$H61","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR61","v":0},{"$f":"Usage!$GG61","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS61","v":0},{"$f":"Usage!$GK61","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM61","v":0},{"$f":"Usage!$GL61","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN61","v":0},{"$f":"Tenant!$I61","v":0},{"$f":"Usage!$GV61","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX61","v":0},{"$f":"Usage!$GW61","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY61","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A62","v":61},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B62","v":0},{"$f":"Tenant!$C62","v":0},{"$f":"Tenant!$D62","v":0},{"$f":"Tenant!$E62","v":0},{"$f":"Tenant!$G62","v":0},{"$f":"Usage!$D62","v":"00:00:00"},{"$f":"Usage!$E62","v":"00:00:00"},{"$f":"Usage!$F62","v":0},{"$f":"Usage!$G62","v":0},{"$f":"Usage!$H62","v":0},{"$f":"Usage!$S62","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA62","v":0},{"$f":"Usage!$V62","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ62","v":0},{"$f":"Usage!$Y62","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS62","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$BW62,Usage!$BZ62)","v":0},{"$f":"IF(AND(Usage!$Z62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z62=\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$CU62,Usage!$CX62)","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$BX62,Usage!$CA62)","v":0},{"$f":"IF(AND(Usage!$Z62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z62=\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$CV62,Usage!$CY62)","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$BY62,Usage!$CB62)","v":0},{"$f":"IF(AND(Usage!$Z62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z62=\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$CW62,Usage!$CZ62)","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$CC62,Usage!$CF62)","v":0},{"$f":"IF(AND(Usage!$Z62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z62=\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$DD62,Usage!$DG62)","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$CD62,Usage!$CG62)","v":0},{"$f":"IF(AND(Usage!$Z62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z62=\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$DE62,Usage!$DH62)","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$CE62,Usage!$CH62)","v":0},{"$f":"IF(AND(Usage!$Z62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z62=\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$DF62,Usage!$DI62)","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$CI62,Usage!$CL62)","v":0},{"$f":"IF(AND(Usage!$Z62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z62=\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$DM62,Usage!$DP62)","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$CJ62,Usage!$CM62)","v":0},{"$f":"IF(AND(Usage!$Z62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z62=\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$DN62,Usage!$DQ62)","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$CK62,Usage!$CN62)","v":0},{"$f":"IF(AND(Usage!$Z62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z62=\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$DO62,Usage!$DR62)","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$BW62,Usage!$BZ62)","v":0},{"$f":"IF(AND(Usage!$Z62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z62<>\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$CU62,Usage!$CX62)","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$BX62,Usage!$CA62)","v":0},{"$f":"IF(AND(Usage!$Z62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z62<>\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$CV62,Usage!$CY62)","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$BY62,Usage!$CB62)","v":0},{"$f":"IF(AND(Usage!$Z62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z62<>\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$CW62,Usage!$CZ62)","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$CC62,Usage!$CF62)","v":0},{"$f":"IF(AND(Usage!$Z62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z62<>\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$DD62,Usage!$DG62)","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$CD62,Usage!$CG62)","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$DE62,Usage!$DH62)","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$CE62,Usage!$CH62)","v":0},{"$f":"IF(AND(Usage!$Z62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z62<>\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$DF62,Usage!$DI62)","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$CI62,Usage!$CL62)","v":0},{"$f":"IF(AND(Usage!$Z62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z62<>\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$DM62,Usage!$DP62)","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$CJ62,Usage!$CM62)","v":0},{"$f":"IF(AND(Usage!$Z62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z62<>\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$DN62,Usage!$DQ62)","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$CK62,Usage!$CN62)","v":0},{"$f":"IF(AND(Usage!$Z62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z62<>\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$DO62,Usage!$DR62)","v":0},0,{"$f":"IF(Usage!$Z62=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO62","v":0},0,{"$f":"IF(Usage!$Z62=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP62","v":0},0,{"$f":"IF(Usage!$Z62=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ62","v":0},{"$f":"Usage!$DX62","v":0},{"$f":"Usage!$DY62","v":0},{"$f":"Usage!$DZ62","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z62=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z62<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU62","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z62=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z62<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC62","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z62=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z62<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK62","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z62=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z62<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW62","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z62=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z62<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE62","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z62=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z62<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM62","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z62=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z62<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY62","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z62=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z62<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG62","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z62=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z62<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO62","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU62,Usage!$FV62),0)","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$BW62,Usage!$BZ62)","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z62=\"Summer\",Usage!$EA62,Usage!$ED62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$BX62,Usage!$CA62)","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z62=\"Summer\",Usage!$EB62,Usage!$EE62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$BY62,Usage!$CB62)","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z62=\"Summer\",Usage!$EC62,Usage!$EF62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$CC62,Usage!$CF62)","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z62=\"Summer\",Usage!$EG62,Usage!$EJ62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$CD62,Usage!$CG62)","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z62=\"Summer\",Usage!$EH62,Usage!$EK62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$CE62,Usage!$CH62)","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z62=\"Summer\",Usage!$EI62,Usage!$EL62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$CI62,Usage!$CL62)","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z62=\"Summer\",Usage!$EM62,Usage!$EP62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$CJ62,Usage!$CM62)","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z62=\"Summer\",Usage!$EN62,Usage!$EQ62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z62=\"Summer\",Usage!$CK62,Usage!$CN62)","v":0},{"$f":"IF(Usage!$Z62=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z62=\"Summer\",Usage!$EO62,Usage!$ER62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$BW62,Usage!$BZ62)","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z62<>\"Summer\",Usage!$EA62,Usage!$ED62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$BX62,Usage!$CA62)","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z62<>\"Summer\",Usage!$EB62,Usage!$EE62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$BY62,Usage!$CB62)","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z62<>\"Summer\",Usage!$EC62,Usage!$EF62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$CC62,Usage!$CF62)","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z62<>\"Summer\",Usage!$EG62,Usage!$EJ62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$CD62,Usage!$CG62)","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z62<>\"Summer\",Usage!$EH62,Usage!$EK62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$CE62,Usage!$CH62)","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z62<>\"Summer\",Usage!$EI62,Usage!$EL62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$CI62,Usage!$CL62)","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z62<>\"Summer\",Usage!$EM62,Usage!$EP62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$CJ62,Usage!$CM62)","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z62<>\"Summer\",Usage!$EN62,Usage!$EQ62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$CK62,Usage!$CN62)","v":0},{"$f":"IF(Usage!$Z62<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z62<>\"Summer\",Usage!$EO62,Usage!$ER62))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES62)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ62","v":0},{"$f":"Usage!$HA62","v":0},{"$f":"Usage!$HB62","v":0},{"$f":"Usage!$HC62","v":0},{"$f":"Usage!$HD62","v":0},{"$f":"Usage!$HE62","v":0},{"$f":"Usage!$GF62","v":0},{"$f":"SUM(Usage!$GZ62:$HE62,Usage!$GF62)","v":0},{"$f":"Usage!$GG62","v":0},{"$f":"Tenant!$H62","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR62","v":0},{"$f":"Usage!$GG62","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS62","v":0},{"$f":"Usage!$GK62","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM62","v":0},{"$f":"Usage!$GL62","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN62","v":0},{"$f":"Tenant!$I62","v":0},{"$f":"Usage!$GV62","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX62","v":0},{"$f":"Usage!$GW62","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY62","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A63","v":62},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B63","v":0},{"$f":"Tenant!$C63","v":0},{"$f":"Tenant!$D63","v":0},{"$f":"Tenant!$E63","v":0},{"$f":"Tenant!$G63","v":0},{"$f":"Usage!$D63","v":"00:00:00"},{"$f":"Usage!$E63","v":"00:00:00"},{"$f":"Usage!$F63","v":0},{"$f":"Usage!$G63","v":0},{"$f":"Usage!$H63","v":0},{"$f":"Usage!$S63","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA63","v":0},{"$f":"Usage!$V63","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ63","v":0},{"$f":"Usage!$Y63","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS63","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$BW63,Usage!$BZ63)","v":0},{"$f":"IF(AND(Usage!$Z63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z63=\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$CU63,Usage!$CX63)","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$BX63,Usage!$CA63)","v":0},{"$f":"IF(AND(Usage!$Z63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z63=\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$CV63,Usage!$CY63)","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$BY63,Usage!$CB63)","v":0},{"$f":"IF(AND(Usage!$Z63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z63=\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$CW63,Usage!$CZ63)","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$CC63,Usage!$CF63)","v":0},{"$f":"IF(AND(Usage!$Z63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z63=\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$DD63,Usage!$DG63)","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$CD63,Usage!$CG63)","v":0},{"$f":"IF(AND(Usage!$Z63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z63=\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$DE63,Usage!$DH63)","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$CE63,Usage!$CH63)","v":0},{"$f":"IF(AND(Usage!$Z63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z63=\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$DF63,Usage!$DI63)","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$CI63,Usage!$CL63)","v":0},{"$f":"IF(AND(Usage!$Z63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z63=\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$DM63,Usage!$DP63)","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$CJ63,Usage!$CM63)","v":0},{"$f":"IF(AND(Usage!$Z63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z63=\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$DN63,Usage!$DQ63)","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$CK63,Usage!$CN63)","v":0},{"$f":"IF(AND(Usage!$Z63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z63=\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$DO63,Usage!$DR63)","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$BW63,Usage!$BZ63)","v":0},{"$f":"IF(AND(Usage!$Z63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z63<>\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$CU63,Usage!$CX63)","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$BX63,Usage!$CA63)","v":0},{"$f":"IF(AND(Usage!$Z63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z63<>\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$CV63,Usage!$CY63)","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$BY63,Usage!$CB63)","v":0},{"$f":"IF(AND(Usage!$Z63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z63<>\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$CW63,Usage!$CZ63)","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$CC63,Usage!$CF63)","v":0},{"$f":"IF(AND(Usage!$Z63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z63<>\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$DD63,Usage!$DG63)","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$CD63,Usage!$CG63)","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$DE63,Usage!$DH63)","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$CE63,Usage!$CH63)","v":0},{"$f":"IF(AND(Usage!$Z63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z63<>\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$DF63,Usage!$DI63)","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$CI63,Usage!$CL63)","v":0},{"$f":"IF(AND(Usage!$Z63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z63<>\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$DM63,Usage!$DP63)","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$CJ63,Usage!$CM63)","v":0},{"$f":"IF(AND(Usage!$Z63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z63<>\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$DN63,Usage!$DQ63)","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$CK63,Usage!$CN63)","v":0},{"$f":"IF(AND(Usage!$Z63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z63<>\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$DO63,Usage!$DR63)","v":0},0,{"$f":"IF(Usage!$Z63=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO63","v":0},0,{"$f":"IF(Usage!$Z63=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP63","v":0},0,{"$f":"IF(Usage!$Z63=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ63","v":0},{"$f":"Usage!$DX63","v":0},{"$f":"Usage!$DY63","v":0},{"$f":"Usage!$DZ63","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z63=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z63<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU63","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z63=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z63<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC63","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z63=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z63<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK63","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z63=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z63<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW63","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z63=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z63<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE63","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z63=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z63<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM63","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z63=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z63<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY63","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z63=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z63<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG63","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z63=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z63<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO63","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU63,Usage!$FV63),0)","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$BW63,Usage!$BZ63)","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z63=\"Summer\",Usage!$EA63,Usage!$ED63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$BX63,Usage!$CA63)","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z63=\"Summer\",Usage!$EB63,Usage!$EE63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$BY63,Usage!$CB63)","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z63=\"Summer\",Usage!$EC63,Usage!$EF63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$CC63,Usage!$CF63)","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z63=\"Summer\",Usage!$EG63,Usage!$EJ63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$CD63,Usage!$CG63)","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z63=\"Summer\",Usage!$EH63,Usage!$EK63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$CE63,Usage!$CH63)","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z63=\"Summer\",Usage!$EI63,Usage!$EL63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$CI63,Usage!$CL63)","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z63=\"Summer\",Usage!$EM63,Usage!$EP63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$CJ63,Usage!$CM63)","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z63=\"Summer\",Usage!$EN63,Usage!$EQ63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z63=\"Summer\",Usage!$CK63,Usage!$CN63)","v":0},{"$f":"IF(Usage!$Z63=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z63=\"Summer\",Usage!$EO63,Usage!$ER63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$BW63,Usage!$BZ63)","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z63<>\"Summer\",Usage!$EA63,Usage!$ED63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$BX63,Usage!$CA63)","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z63<>\"Summer\",Usage!$EB63,Usage!$EE63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$BY63,Usage!$CB63)","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z63<>\"Summer\",Usage!$EC63,Usage!$EF63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$CC63,Usage!$CF63)","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z63<>\"Summer\",Usage!$EG63,Usage!$EJ63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$CD63,Usage!$CG63)","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z63<>\"Summer\",Usage!$EH63,Usage!$EK63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$CE63,Usage!$CH63)","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z63<>\"Summer\",Usage!$EI63,Usage!$EL63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$CI63,Usage!$CL63)","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z63<>\"Summer\",Usage!$EM63,Usage!$EP63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$CJ63,Usage!$CM63)","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z63<>\"Summer\",Usage!$EN63,Usage!$EQ63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$CK63,Usage!$CN63)","v":0},{"$f":"IF(Usage!$Z63<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z63<>\"Summer\",Usage!$EO63,Usage!$ER63))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES63)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ63","v":0},{"$f":"Usage!$HA63","v":0},{"$f":"Usage!$HB63","v":0},{"$f":"Usage!$HC63","v":0},{"$f":"Usage!$HD63","v":0},{"$f":"Usage!$HE63","v":0},{"$f":"Usage!$GF63","v":0},{"$f":"SUM(Usage!$GZ63:$HE63,Usage!$GF63)","v":0},{"$f":"Usage!$GG63","v":0},{"$f":"Tenant!$H63","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR63","v":0},{"$f":"Usage!$GG63","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS63","v":0},{"$f":"Usage!$GK63","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM63","v":0},{"$f":"Usage!$GL63","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN63","v":0},{"$f":"Tenant!$I63","v":0},{"$f":"Usage!$GV63","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX63","v":0},{"$f":"Usage!$GW63","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY63","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A68","v":67},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B68","v":0},{"$f":"Tenant!$C68","v":0},{"$f":"Tenant!$D68","v":0},{"$f":"Tenant!$E68","v":0},{"$f":"Tenant!$G68","v":0},{"$f":"Usage!$D68","v":"00:00:00"},{"$f":"Usage!$E68","v":"00:00:00"},{"$f":"Usage!$F68","v":0},{"$f":"Usage!$G68","v":0},{"$f":"Usage!$H68","v":0},{"$f":"Usage!$S68","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA68","v":0},{"$f":"Usage!$V68","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ68","v":0},{"$f":"Usage!$Y68","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS68","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$BW68,Usage!$BZ68)","v":0},{"$f":"IF(AND(Usage!$Z68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z68=\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$CU68,Usage!$CX68)","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$BX68,Usage!$CA68)","v":0},{"$f":"IF(AND(Usage!$Z68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z68=\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$CV68,Usage!$CY68)","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$BY68,Usage!$CB68)","v":0},{"$f":"IF(AND(Usage!$Z68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z68=\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$CW68,Usage!$CZ68)","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$CC68,Usage!$CF68)","v":0},{"$f":"IF(AND(Usage!$Z68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z68=\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$DD68,Usage!$DG68)","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$CD68,Usage!$CG68)","v":0},{"$f":"IF(AND(Usage!$Z68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z68=\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$DE68,Usage!$DH68)","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$CE68,Usage!$CH68)","v":0},{"$f":"IF(AND(Usage!$Z68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z68=\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$DF68,Usage!$DI68)","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$CI68,Usage!$CL68)","v":0},{"$f":"IF(AND(Usage!$Z68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z68=\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$DM68,Usage!$DP68)","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$CJ68,Usage!$CM68)","v":0},{"$f":"IF(AND(Usage!$Z68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z68=\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$DN68,Usage!$DQ68)","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$CK68,Usage!$CN68)","v":0},{"$f":"IF(AND(Usage!$Z68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z68=\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$DO68,Usage!$DR68)","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$BW68,Usage!$BZ68)","v":0},{"$f":"IF(AND(Usage!$Z68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z68<>\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$CU68,Usage!$CX68)","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$BX68,Usage!$CA68)","v":0},{"$f":"IF(AND(Usage!$Z68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z68<>\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$CV68,Usage!$CY68)","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$BY68,Usage!$CB68)","v":0},{"$f":"IF(AND(Usage!$Z68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z68<>\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$CW68,Usage!$CZ68)","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$CC68,Usage!$CF68)","v":0},{"$f":"IF(AND(Usage!$Z68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z68<>\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$DD68,Usage!$DG68)","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$CD68,Usage!$CG68)","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$DE68,Usage!$DH68)","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$CE68,Usage!$CH68)","v":0},{"$f":"IF(AND(Usage!$Z68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z68<>\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$DF68,Usage!$DI68)","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$CI68,Usage!$CL68)","v":0},{"$f":"IF(AND(Usage!$Z68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z68<>\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$DM68,Usage!$DP68)","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$CJ68,Usage!$CM68)","v":0},{"$f":"IF(AND(Usage!$Z68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z68<>\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$DN68,Usage!$DQ68)","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$CK68,Usage!$CN68)","v":0},{"$f":"IF(AND(Usage!$Z68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z68<>\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$DO68,Usage!$DR68)","v":0},0,{"$f":"IF(Usage!$Z68=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO68","v":0},0,{"$f":"IF(Usage!$Z68=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP68","v":0},0,{"$f":"IF(Usage!$Z68=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ68","v":0},{"$f":"Usage!$DX68","v":0},{"$f":"Usage!$DY68","v":0},{"$f":"Usage!$DZ68","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z68=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z68<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU68","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z68=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z68<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC68","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z68=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z68<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK68","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z68=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z68<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW68","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z68=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z68<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE68","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z68=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z68<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM68","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z68=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z68<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY68","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z68=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z68<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG68","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z68=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z68<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO68","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU68,Usage!$FV68),0)","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$BW68,Usage!$BZ68)","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z68=\"Summer\",Usage!$EA68,Usage!$ED68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$BX68,Usage!$CA68)","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z68=\"Summer\",Usage!$EB68,Usage!$EE68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$BY68,Usage!$CB68)","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z68=\"Summer\",Usage!$EC68,Usage!$EF68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$CC68,Usage!$CF68)","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z68=\"Summer\",Usage!$EG68,Usage!$EJ68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$CD68,Usage!$CG68)","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z68=\"Summer\",Usage!$EH68,Usage!$EK68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$CE68,Usage!$CH68)","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z68=\"Summer\",Usage!$EI68,Usage!$EL68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$CI68,Usage!$CL68)","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z68=\"Summer\",Usage!$EM68,Usage!$EP68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$CJ68,Usage!$CM68)","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z68=\"Summer\",Usage!$EN68,Usage!$EQ68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z68=\"Summer\",Usage!$CK68,Usage!$CN68)","v":0},{"$f":"IF(Usage!$Z68=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z68=\"Summer\",Usage!$EO68,Usage!$ER68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$BW68,Usage!$BZ68)","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z68<>\"Summer\",Usage!$EA68,Usage!$ED68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$BX68,Usage!$CA68)","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z68<>\"Summer\",Usage!$EB68,Usage!$EE68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$BY68,Usage!$CB68)","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z68<>\"Summer\",Usage!$EC68,Usage!$EF68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$CC68,Usage!$CF68)","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z68<>\"Summer\",Usage!$EG68,Usage!$EJ68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$CD68,Usage!$CG68)","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z68<>\"Summer\",Usage!$EH68,Usage!$EK68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$CE68,Usage!$CH68)","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z68<>\"Summer\",Usage!$EI68,Usage!$EL68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$CI68,Usage!$CL68)","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z68<>\"Summer\",Usage!$EM68,Usage!$EP68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$CJ68,Usage!$CM68)","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z68<>\"Summer\",Usage!$EN68,Usage!$EQ68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$CK68,Usage!$CN68)","v":0},{"$f":"IF(Usage!$Z68<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z68<>\"Summer\",Usage!$EO68,Usage!$ER68))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES68)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ68","v":0},{"$f":"Usage!$HA68","v":0},{"$f":"Usage!$HB68","v":0},{"$f":"Usage!$HC68","v":0},{"$f":"Usage!$HD68","v":0},{"$f":"Usage!$HE68","v":0},{"$f":"Usage!$GF68","v":0},{"$f":"SUM(Usage!$GZ68:$HE68,Usage!$GF68)","v":0},{"$f":"Usage!$GG68","v":0},{"$f":"Tenant!$H68","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR68","v":0},{"$f":"Usage!$GG68","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS68","v":0},{"$f":"Usage!$GK68","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM68","v":0},{"$f":"Usage!$GL68","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN68","v":0},{"$f":"Tenant!$I68","v":0},{"$f":"Usage!$GV68","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX68","v":0},{"$f":"Usage!$GW68","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY68","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A71","v":70},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B71","v":0},{"$f":"Tenant!$C71","v":0},{"$f":"Tenant!$D71","v":0},{"$f":"Tenant!$E71","v":0},{"$f":"Tenant!$G71","v":0},{"$f":"Usage!$D71","v":"00:00:00"},{"$f":"Usage!$E71","v":"00:00:00"},{"$f":"Usage!$F71","v":0},{"$f":"Usage!$G71","v":0},{"$f":"Usage!$H71","v":0},{"$f":"Usage!$S71","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA71","v":0},{"$f":"Usage!$V71","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ71","v":0},{"$f":"Usage!$Y71","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS71","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$BW71,Usage!$BZ71)","v":0},{"$f":"IF(AND(Usage!$Z71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z71=\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$CU71,Usage!$CX71)","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$BX71,Usage!$CA71)","v":0},{"$f":"IF(AND(Usage!$Z71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z71=\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$CV71,Usage!$CY71)","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$BY71,Usage!$CB71)","v":0},{"$f":"IF(AND(Usage!$Z71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z71=\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$CW71,Usage!$CZ71)","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$CC71,Usage!$CF71)","v":0},{"$f":"IF(AND(Usage!$Z71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z71=\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$DD71,Usage!$DG71)","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$CD71,Usage!$CG71)","v":0},{"$f":"IF(AND(Usage!$Z71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z71=\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$DE71,Usage!$DH71)","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$CE71,Usage!$CH71)","v":0},{"$f":"IF(AND(Usage!$Z71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z71=\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$DF71,Usage!$DI71)","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$CI71,Usage!$CL71)","v":0},{"$f":"IF(AND(Usage!$Z71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z71=\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$DM71,Usage!$DP71)","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$CJ71,Usage!$CM71)","v":0},{"$f":"IF(AND(Usage!$Z71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z71=\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$DN71,Usage!$DQ71)","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$CK71,Usage!$CN71)","v":0},{"$f":"IF(AND(Usage!$Z71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z71=\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$DO71,Usage!$DR71)","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$BW71,Usage!$BZ71)","v":0},{"$f":"IF(AND(Usage!$Z71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z71<>\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$CU71,Usage!$CX71)","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$BX71,Usage!$CA71)","v":0},{"$f":"IF(AND(Usage!$Z71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z71<>\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$CV71,Usage!$CY71)","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$BY71,Usage!$CB71)","v":0},{"$f":"IF(AND(Usage!$Z71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z71<>\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$CW71,Usage!$CZ71)","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$CC71,Usage!$CF71)","v":0},{"$f":"IF(AND(Usage!$Z71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z71<>\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$DD71,Usage!$DG71)","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$CD71,Usage!$CG71)","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$DE71,Usage!$DH71)","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$CE71,Usage!$CH71)","v":0},{"$f":"IF(AND(Usage!$Z71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z71<>\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$DF71,Usage!$DI71)","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$CI71,Usage!$CL71)","v":0},{"$f":"IF(AND(Usage!$Z71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z71<>\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$DM71,Usage!$DP71)","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$CJ71,Usage!$CM71)","v":0},{"$f":"IF(AND(Usage!$Z71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z71<>\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$DN71,Usage!$DQ71)","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$CK71,Usage!$CN71)","v":0},{"$f":"IF(AND(Usage!$Z71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z71<>\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$DO71,Usage!$DR71)","v":0},0,{"$f":"IF(Usage!$Z71=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO71","v":0},0,{"$f":"IF(Usage!$Z71=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP71","v":0},0,{"$f":"IF(Usage!$Z71=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ71","v":0},{"$f":"Usage!$DX71","v":0},{"$f":"Usage!$DY71","v":0},{"$f":"Usage!$DZ71","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z71=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z71<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU71","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z71=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z71<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC71","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z71=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z71<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK71","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z71=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z71<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW71","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z71=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z71<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE71","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z71=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z71<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM71","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z71=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z71<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY71","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z71=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z71<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG71","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z71=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z71<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO71","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU71,Usage!$FV71),0)","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$BW71,Usage!$BZ71)","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z71=\"Summer\",Usage!$EA71,Usage!$ED71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$BX71,Usage!$CA71)","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z71=\"Summer\",Usage!$EB71,Usage!$EE71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$BY71,Usage!$CB71)","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z71=\"Summer\",Usage!$EC71,Usage!$EF71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$CC71,Usage!$CF71)","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z71=\"Summer\",Usage!$EG71,Usage!$EJ71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$CD71,Usage!$CG71)","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z71=\"Summer\",Usage!$EH71,Usage!$EK71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$CE71,Usage!$CH71)","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z71=\"Summer\",Usage!$EI71,Usage!$EL71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$CI71,Usage!$CL71)","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z71=\"Summer\",Usage!$EM71,Usage!$EP71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$CJ71,Usage!$CM71)","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z71=\"Summer\",Usage!$EN71,Usage!$EQ71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z71=\"Summer\",Usage!$CK71,Usage!$CN71)","v":0},{"$f":"IF(Usage!$Z71=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z71=\"Summer\",Usage!$EO71,Usage!$ER71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$BW71,Usage!$BZ71)","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z71<>\"Summer\",Usage!$EA71,Usage!$ED71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$BX71,Usage!$CA71)","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z71<>\"Summer\",Usage!$EB71,Usage!$EE71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$BY71,Usage!$CB71)","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z71<>\"Summer\",Usage!$EC71,Usage!$EF71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$CC71,Usage!$CF71)","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z71<>\"Summer\",Usage!$EG71,Usage!$EJ71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$CD71,Usage!$CG71)","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z71<>\"Summer\",Usage!$EH71,Usage!$EK71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$CE71,Usage!$CH71)","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z71<>\"Summer\",Usage!$EI71,Usage!$EL71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$CI71,Usage!$CL71)","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z71<>\"Summer\",Usage!$EM71,Usage!$EP71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$CJ71,Usage!$CM71)","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z71<>\"Summer\",Usage!$EN71,Usage!$EQ71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$CK71,Usage!$CN71)","v":0},{"$f":"IF(Usage!$Z71<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z71<>\"Summer\",Usage!$EO71,Usage!$ER71))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES71)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ71","v":0},{"$f":"Usage!$HA71","v":0},{"$f":"Usage!$HB71","v":0},{"$f":"Usage!$HC71","v":0},{"$f":"Usage!$HD71","v":0},{"$f":"Usage!$HE71","v":0},{"$f":"Usage!$GF71","v":0},{"$f":"SUM(Usage!$GZ71:$HE71,Usage!$GF71)","v":0},{"$f":"Usage!$GG71","v":0},{"$f":"Tenant!$H71","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR71","v":0},{"$f":"Usage!$GG71","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS71","v":0},{"$f":"Usage!$GK71","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM71","v":0},{"$f":"Usage!$GL71","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN71","v":0},{"$f":"Tenant!$I71","v":0},{"$f":"Usage!$GV71","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX71","v":0},{"$f":"Usage!$GW71","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY71","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A73","v":72},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B73","v":0},{"$f":"Tenant!$C73","v":0},{"$f":"Tenant!$D73","v":0},{"$f":"Tenant!$E73","v":0},{"$f":"Tenant!$G73","v":0},{"$f":"Usage!$D73","v":"00:00:00"},{"$f":"Usage!$E73","v":"00:00:00"},{"$f":"Usage!$F73","v":0},{"$f":"Usage!$G73","v":0},{"$f":"Usage!$H73","v":0},{"$f":"Usage!$S73","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA73","v":0},{"$f":"Usage!$V73","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ73","v":0},{"$f":"Usage!$Y73","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS73","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$BW73,Usage!$BZ73)","v":0},{"$f":"IF(AND(Usage!$Z73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z73=\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$CU73,Usage!$CX73)","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$BX73,Usage!$CA73)","v":0},{"$f":"IF(AND(Usage!$Z73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z73=\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$CV73,Usage!$CY73)","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$BY73,Usage!$CB73)","v":0},{"$f":"IF(AND(Usage!$Z73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z73=\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$CW73,Usage!$CZ73)","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$CC73,Usage!$CF73)","v":0},{"$f":"IF(AND(Usage!$Z73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z73=\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$DD73,Usage!$DG73)","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$CD73,Usage!$CG73)","v":0},{"$f":"IF(AND(Usage!$Z73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z73=\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$DE73,Usage!$DH73)","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$CE73,Usage!$CH73)","v":0},{"$f":"IF(AND(Usage!$Z73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z73=\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$DF73,Usage!$DI73)","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$CI73,Usage!$CL73)","v":0},{"$f":"IF(AND(Usage!$Z73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z73=\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$DM73,Usage!$DP73)","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$CJ73,Usage!$CM73)","v":0},{"$f":"IF(AND(Usage!$Z73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z73=\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$DN73,Usage!$DQ73)","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$CK73,Usage!$CN73)","v":0},{"$f":"IF(AND(Usage!$Z73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z73=\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$DO73,Usage!$DR73)","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$BW73,Usage!$BZ73)","v":0},{"$f":"IF(AND(Usage!$Z73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z73<>\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$CU73,Usage!$CX73)","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$BX73,Usage!$CA73)","v":0},{"$f":"IF(AND(Usage!$Z73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z73<>\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$CV73,Usage!$CY73)","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$BY73,Usage!$CB73)","v":0},{"$f":"IF(AND(Usage!$Z73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z73<>\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$CW73,Usage!$CZ73)","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$CC73,Usage!$CF73)","v":0},{"$f":"IF(AND(Usage!$Z73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z73<>\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$DD73,Usage!$DG73)","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$CD73,Usage!$CG73)","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$DE73,Usage!$DH73)","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$CE73,Usage!$CH73)","v":0},{"$f":"IF(AND(Usage!$Z73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z73<>\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$DF73,Usage!$DI73)","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$CI73,Usage!$CL73)","v":0},{"$f":"IF(AND(Usage!$Z73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z73<>\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$DM73,Usage!$DP73)","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$CJ73,Usage!$CM73)","v":0},{"$f":"IF(AND(Usage!$Z73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z73<>\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$DN73,Usage!$DQ73)","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$CK73,Usage!$CN73)","v":0},{"$f":"IF(AND(Usage!$Z73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z73<>\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$DO73,Usage!$DR73)","v":0},0,{"$f":"IF(Usage!$Z73=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO73","v":0},0,{"$f":"IF(Usage!$Z73=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP73","v":0},0,{"$f":"IF(Usage!$Z73=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ73","v":0},{"$f":"Usage!$DX73","v":0},{"$f":"Usage!$DY73","v":0},{"$f":"Usage!$DZ73","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z73=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z73<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU73","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z73=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z73<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC73","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z73=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z73<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK73","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z73=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z73<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW73","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z73=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z73<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE73","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z73=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z73<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM73","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z73=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z73<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY73","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z73=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z73<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG73","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z73=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z73<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO73","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU73,Usage!$FV73),0)","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$BW73,Usage!$BZ73)","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z73=\"Summer\",Usage!$EA73,Usage!$ED73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$BX73,Usage!$CA73)","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z73=\"Summer\",Usage!$EB73,Usage!$EE73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$BY73,Usage!$CB73)","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z73=\"Summer\",Usage!$EC73,Usage!$EF73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$CC73,Usage!$CF73)","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z73=\"Summer\",Usage!$EG73,Usage!$EJ73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$CD73,Usage!$CG73)","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z73=\"Summer\",Usage!$EH73,Usage!$EK73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$CE73,Usage!$CH73)","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z73=\"Summer\",Usage!$EI73,Usage!$EL73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$CI73,Usage!$CL73)","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z73=\"Summer\",Usage!$EM73,Usage!$EP73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$CJ73,Usage!$CM73)","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z73=\"Summer\",Usage!$EN73,Usage!$EQ73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z73=\"Summer\",Usage!$CK73,Usage!$CN73)","v":0},{"$f":"IF(Usage!$Z73=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z73=\"Summer\",Usage!$EO73,Usage!$ER73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$BW73,Usage!$BZ73)","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z73<>\"Summer\",Usage!$EA73,Usage!$ED73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$BX73,Usage!$CA73)","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z73<>\"Summer\",Usage!$EB73,Usage!$EE73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$BY73,Usage!$CB73)","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z73<>\"Summer\",Usage!$EC73,Usage!$EF73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$CC73,Usage!$CF73)","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z73<>\"Summer\",Usage!$EG73,Usage!$EJ73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$CD73,Usage!$CG73)","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z73<>\"Summer\",Usage!$EH73,Usage!$EK73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$CE73,Usage!$CH73)","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z73<>\"Summer\",Usage!$EI73,Usage!$EL73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$CI73,Usage!$CL73)","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z73<>\"Summer\",Usage!$EM73,Usage!$EP73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$CJ73,Usage!$CM73)","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z73<>\"Summer\",Usage!$EN73,Usage!$EQ73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$CK73,Usage!$CN73)","v":0},{"$f":"IF(Usage!$Z73<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z73<>\"Summer\",Usage!$EO73,Usage!$ER73))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES73)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ73","v":0},{"$f":"Usage!$HA73","v":0},{"$f":"Usage!$HB73","v":0},{"$f":"Usage!$HC73","v":0},{"$f":"Usage!$HD73","v":0},{"$f":"Usage!$HE73","v":0},{"$f":"Usage!$GF73","v":0},{"$f":"SUM(Usage!$GZ73:$HE73,Usage!$GF73)","v":0},{"$f":"Usage!$GG73","v":0},{"$f":"Tenant!$H73","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR73","v":0},{"$f":"Usage!$GG73","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS73","v":0},{"$f":"Usage!$GK73","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM73","v":0},{"$f":"Usage!$GL73","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN73","v":0},{"$f":"Tenant!$I73","v":0},{"$f":"Usage!$GV73","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX73","v":0},{"$f":"Usage!$GW73","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY73","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A78","v":77},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B78","v":0},{"$f":"Tenant!$C78","v":0},{"$f":"Tenant!$D78","v":0},{"$f":"Tenant!$E78","v":0},{"$f":"Tenant!$G78","v":0},{"$f":"Usage!$D78","v":"00:00:00"},{"$f":"Usage!$E78","v":"00:00:00"},{"$f":"Usage!$F78","v":0},{"$f":"Usage!$G78","v":0},{"$f":"Usage!$H78","v":0},{"$f":"Usage!$S78","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA78","v":0},{"$f":"Usage!$V78","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ78","v":0},{"$f":"Usage!$Y78","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS78","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$BW78,Usage!$BZ78)","v":0},{"$f":"IF(AND(Usage!$Z78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z78=\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$CU78,Usage!$CX78)","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$BX78,Usage!$CA78)","v":0},{"$f":"IF(AND(Usage!$Z78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z78=\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$CV78,Usage!$CY78)","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$BY78,Usage!$CB78)","v":0},{"$f":"IF(AND(Usage!$Z78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z78=\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$CW78,Usage!$CZ78)","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$CC78,Usage!$CF78)","v":0},{"$f":"IF(AND(Usage!$Z78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z78=\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$DD78,Usage!$DG78)","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$CD78,Usage!$CG78)","v":0},{"$f":"IF(AND(Usage!$Z78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z78=\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$DE78,Usage!$DH78)","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$CE78,Usage!$CH78)","v":0},{"$f":"IF(AND(Usage!$Z78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z78=\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$DF78,Usage!$DI78)","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$CI78,Usage!$CL78)","v":0},{"$f":"IF(AND(Usage!$Z78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z78=\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$DM78,Usage!$DP78)","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$CJ78,Usage!$CM78)","v":0},{"$f":"IF(AND(Usage!$Z78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z78=\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$DN78,Usage!$DQ78)","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$CK78,Usage!$CN78)","v":0},{"$f":"IF(AND(Usage!$Z78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z78=\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$DO78,Usage!$DR78)","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$BW78,Usage!$BZ78)","v":0},{"$f":"IF(AND(Usage!$Z78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z78<>\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$CU78,Usage!$CX78)","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$BX78,Usage!$CA78)","v":0},{"$f":"IF(AND(Usage!$Z78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z78<>\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$CV78,Usage!$CY78)","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$BY78,Usage!$CB78)","v":0},{"$f":"IF(AND(Usage!$Z78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z78<>\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$CW78,Usage!$CZ78)","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$CC78,Usage!$CF78)","v":0},{"$f":"IF(AND(Usage!$Z78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z78<>\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$DD78,Usage!$DG78)","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$CD78,Usage!$CG78)","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$DE78,Usage!$DH78)","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$CE78,Usage!$CH78)","v":0},{"$f":"IF(AND(Usage!$Z78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z78<>\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$DF78,Usage!$DI78)","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$CI78,Usage!$CL78)","v":0},{"$f":"IF(AND(Usage!$Z78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z78<>\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$DM78,Usage!$DP78)","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$CJ78,Usage!$CM78)","v":0},{"$f":"IF(AND(Usage!$Z78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z78<>\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$DN78,Usage!$DQ78)","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$CK78,Usage!$CN78)","v":0},{"$f":"IF(AND(Usage!$Z78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z78<>\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$DO78,Usage!$DR78)","v":0},0,{"$f":"IF(Usage!$Z78=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO78","v":0},0,{"$f":"IF(Usage!$Z78=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP78","v":0},0,{"$f":"IF(Usage!$Z78=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ78","v":0},{"$f":"Usage!$DX78","v":0},{"$f":"Usage!$DY78","v":0},{"$f":"Usage!$DZ78","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z78=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z78<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU78","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z78=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z78<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC78","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z78=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z78<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK78","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z78=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z78<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW78","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z78=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z78<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE78","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z78=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z78<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM78","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z78=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z78<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY78","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z78=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z78<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG78","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z78=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z78<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO78","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU78,Usage!$FV78),0)","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$BW78,Usage!$BZ78)","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z78=\"Summer\",Usage!$EA78,Usage!$ED78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$BX78,Usage!$CA78)","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z78=\"Summer\",Usage!$EB78,Usage!$EE78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$BY78,Usage!$CB78)","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z78=\"Summer\",Usage!$EC78,Usage!$EF78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$CC78,Usage!$CF78)","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z78=\"Summer\",Usage!$EG78,Usage!$EJ78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$CD78,Usage!$CG78)","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z78=\"Summer\",Usage!$EH78,Usage!$EK78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$CE78,Usage!$CH78)","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z78=\"Summer\",Usage!$EI78,Usage!$EL78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$CI78,Usage!$CL78)","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z78=\"Summer\",Usage!$EM78,Usage!$EP78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$CJ78,Usage!$CM78)","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z78=\"Summer\",Usage!$EN78,Usage!$EQ78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z78=\"Summer\",Usage!$CK78,Usage!$CN78)","v":0},{"$f":"IF(Usage!$Z78=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z78=\"Summer\",Usage!$EO78,Usage!$ER78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$BW78,Usage!$BZ78)","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z78<>\"Summer\",Usage!$EA78,Usage!$ED78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$BX78,Usage!$CA78)","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z78<>\"Summer\",Usage!$EB78,Usage!$EE78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$BY78,Usage!$CB78)","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z78<>\"Summer\",Usage!$EC78,Usage!$EF78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$CC78,Usage!$CF78)","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z78<>\"Summer\",Usage!$EG78,Usage!$EJ78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$CD78,Usage!$CG78)","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z78<>\"Summer\",Usage!$EH78,Usage!$EK78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$CE78,Usage!$CH78)","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z78<>\"Summer\",Usage!$EI78,Usage!$EL78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$CI78,Usage!$CL78)","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z78<>\"Summer\",Usage!$EM78,Usage!$EP78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$CJ78,Usage!$CM78)","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z78<>\"Summer\",Usage!$EN78,Usage!$EQ78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$CK78,Usage!$CN78)","v":0},{"$f":"IF(Usage!$Z78<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z78<>\"Summer\",Usage!$EO78,Usage!$ER78))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES78)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ78","v":0},{"$f":"Usage!$HA78","v":0},{"$f":"Usage!$HB78","v":0},{"$f":"Usage!$HC78","v":0},{"$f":"Usage!$HD78","v":0},{"$f":"Usage!$HE78","v":0},{"$f":"Usage!$GF78","v":0},{"$f":"SUM(Usage!$GZ78:$HE78,Usage!$GF78)","v":0},{"$f":"Usage!$GG78","v":0},{"$f":"Tenant!$H78","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR78","v":0},{"$f":"Usage!$GG78","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS78","v":0},{"$f":"Usage!$GK78","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM78","v":0},{"$f":"Usage!$GL78","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN78","v":0},{"$f":"Tenant!$I78","v":0},{"$f":"Usage!$GV78","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX78","v":0},{"$f":"Usage!$GW78","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY78","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A83","v":82},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B83","v":0},{"$f":"Tenant!$C83","v":0},{"$f":"Tenant!$D83","v":0},{"$f":"Tenant!$E83","v":0},{"$f":"Tenant!$G83","v":0},{"$f":"Usage!$D83","v":"00:00:00"},{"$f":"Usage!$E83","v":"00:00:00"},{"$f":"Usage!$F83","v":0},{"$f":"Usage!$G83","v":0},{"$f":"Usage!$H83","v":0},{"$f":"Usage!$S83","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA83","v":0},{"$f":"Usage!$V83","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ83","v":0},{"$f":"Usage!$Y83","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS83","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$BW83,Usage!$BZ83)","v":0},{"$f":"IF(AND(Usage!$Z83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z83=\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$CU83,Usage!$CX83)","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$BX83,Usage!$CA83)","v":0},{"$f":"IF(AND(Usage!$Z83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z83=\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$CV83,Usage!$CY83)","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$BY83,Usage!$CB83)","v":0},{"$f":"IF(AND(Usage!$Z83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z83=\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$CW83,Usage!$CZ83)","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$CC83,Usage!$CF83)","v":0},{"$f":"IF(AND(Usage!$Z83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z83=\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$DD83,Usage!$DG83)","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$CD83,Usage!$CG83)","v":0},{"$f":"IF(AND(Usage!$Z83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z83=\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$DE83,Usage!$DH83)","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$CE83,Usage!$CH83)","v":0},{"$f":"IF(AND(Usage!$Z83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z83=\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$DF83,Usage!$DI83)","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$CI83,Usage!$CL83)","v":0},{"$f":"IF(AND(Usage!$Z83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z83=\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$DM83,Usage!$DP83)","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$CJ83,Usage!$CM83)","v":0},{"$f":"IF(AND(Usage!$Z83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z83=\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$DN83,Usage!$DQ83)","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$CK83,Usage!$CN83)","v":0},{"$f":"IF(AND(Usage!$Z83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z83=\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$DO83,Usage!$DR83)","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$BW83,Usage!$BZ83)","v":0},{"$f":"IF(AND(Usage!$Z83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z83<>\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$CU83,Usage!$CX83)","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$BX83,Usage!$CA83)","v":0},{"$f":"IF(AND(Usage!$Z83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z83<>\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$CV83,Usage!$CY83)","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$BY83,Usage!$CB83)","v":0},{"$f":"IF(AND(Usage!$Z83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z83<>\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$CW83,Usage!$CZ83)","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$CC83,Usage!$CF83)","v":0},{"$f":"IF(AND(Usage!$Z83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z83<>\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$DD83,Usage!$DG83)","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$CD83,Usage!$CG83)","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$DE83,Usage!$DH83)","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$CE83,Usage!$CH83)","v":0},{"$f":"IF(AND(Usage!$Z83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z83<>\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$DF83,Usage!$DI83)","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$CI83,Usage!$CL83)","v":0},{"$f":"IF(AND(Usage!$Z83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z83<>\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$DM83,Usage!$DP83)","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$CJ83,Usage!$CM83)","v":0},{"$f":"IF(AND(Usage!$Z83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z83<>\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$DN83,Usage!$DQ83)","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$CK83,Usage!$CN83)","v":0},{"$f":"IF(AND(Usage!$Z83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z83<>\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$DO83,Usage!$DR83)","v":0},0,{"$f":"IF(Usage!$Z83=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO83","v":0},0,{"$f":"IF(Usage!$Z83=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP83","v":0},0,{"$f":"IF(Usage!$Z83=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ83","v":0},{"$f":"Usage!$DX83","v":0},{"$f":"Usage!$DY83","v":0},{"$f":"Usage!$DZ83","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z83=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z83<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU83","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z83=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z83<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC83","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z83=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z83<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK83","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z83=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z83<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW83","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z83=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z83<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE83","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z83=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z83<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM83","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z83=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z83<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY83","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z83=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z83<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG83","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z83=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z83<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO83","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU83,Usage!$FV83),0)","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$BW83,Usage!$BZ83)","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z83=\"Summer\",Usage!$EA83,Usage!$ED83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$BX83,Usage!$CA83)","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z83=\"Summer\",Usage!$EB83,Usage!$EE83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$BY83,Usage!$CB83)","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z83=\"Summer\",Usage!$EC83,Usage!$EF83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$CC83,Usage!$CF83)","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z83=\"Summer\",Usage!$EG83,Usage!$EJ83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$CD83,Usage!$CG83)","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z83=\"Summer\",Usage!$EH83,Usage!$EK83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$CE83,Usage!$CH83)","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z83=\"Summer\",Usage!$EI83,Usage!$EL83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$CI83,Usage!$CL83)","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z83=\"Summer\",Usage!$EM83,Usage!$EP83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$CJ83,Usage!$CM83)","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z83=\"Summer\",Usage!$EN83,Usage!$EQ83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z83=\"Summer\",Usage!$CK83,Usage!$CN83)","v":0},{"$f":"IF(Usage!$Z83=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z83=\"Summer\",Usage!$EO83,Usage!$ER83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$BW83,Usage!$BZ83)","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z83<>\"Summer\",Usage!$EA83,Usage!$ED83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$BX83,Usage!$CA83)","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z83<>\"Summer\",Usage!$EB83,Usage!$EE83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$BY83,Usage!$CB83)","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z83<>\"Summer\",Usage!$EC83,Usage!$EF83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$CC83,Usage!$CF83)","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z83<>\"Summer\",Usage!$EG83,Usage!$EJ83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$CD83,Usage!$CG83)","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z83<>\"Summer\",Usage!$EH83,Usage!$EK83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$CE83,Usage!$CH83)","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z83<>\"Summer\",Usage!$EI83,Usage!$EL83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$CI83,Usage!$CL83)","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z83<>\"Summer\",Usage!$EM83,Usage!$EP83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$CJ83,Usage!$CM83)","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z83<>\"Summer\",Usage!$EN83,Usage!$EQ83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$CK83,Usage!$CN83)","v":0},{"$f":"IF(Usage!$Z83<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z83<>\"Summer\",Usage!$EO83,Usage!$ER83))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES83)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ83","v":0},{"$f":"Usage!$HA83","v":0},{"$f":"Usage!$HB83","v":0},{"$f":"Usage!$HC83","v":0},{"$f":"Usage!$HD83","v":0},{"$f":"Usage!$HE83","v":0},{"$f":"Usage!$GF83","v":0},{"$f":"SUM(Usage!$GZ83:$HE83,Usage!$GF83)","v":0},{"$f":"Usage!$GG83","v":0},{"$f":"Tenant!$H83","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR83","v":0},{"$f":"Usage!$GG83","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS83","v":0},{"$f":"Usage!$GK83","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM83","v":0},{"$f":"Usage!$GL83","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN83","v":0},{"$f":"Tenant!$I83","v":0},{"$f":"Usage!$GV83","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX83","v":0},{"$f":"Usage!$GW83","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY83","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A87","v":86},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B87","v":0},{"$f":"Tenant!$C87","v":0},{"$f":"Tenant!$D87","v":0},{"$f":"Tenant!$E87","v":0},{"$f":"Tenant!$G87","v":0},{"$f":"Usage!$D87","v":"00:00:00"},{"$f":"Usage!$E87","v":"00:00:00"},{"$f":"Usage!$F87","v":0},{"$f":"Usage!$G87","v":0},{"$f":"Usage!$H87","v":0},{"$f":"Usage!$S87","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA87","v":0},{"$f":"Usage!$V87","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ87","v":0},{"$f":"Usage!$Y87","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS87","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$BW87,Usage!$BZ87)","v":0},{"$f":"IF(AND(Usage!$Z87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z87=\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$CU87,Usage!$CX87)","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$BX87,Usage!$CA87)","v":0},{"$f":"IF(AND(Usage!$Z87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z87=\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$CV87,Usage!$CY87)","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$BY87,Usage!$CB87)","v":0},{"$f":"IF(AND(Usage!$Z87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z87=\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$CW87,Usage!$CZ87)","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$CC87,Usage!$CF87)","v":0},{"$f":"IF(AND(Usage!$Z87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z87=\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$DD87,Usage!$DG87)","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$CD87,Usage!$CG87)","v":0},{"$f":"IF(AND(Usage!$Z87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z87=\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$DE87,Usage!$DH87)","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$CE87,Usage!$CH87)","v":0},{"$f":"IF(AND(Usage!$Z87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z87=\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$DF87,Usage!$DI87)","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$CI87,Usage!$CL87)","v":0},{"$f":"IF(AND(Usage!$Z87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z87=\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$DM87,Usage!$DP87)","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$CJ87,Usage!$CM87)","v":0},{"$f":"IF(AND(Usage!$Z87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z87=\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$DN87,Usage!$DQ87)","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$CK87,Usage!$CN87)","v":0},{"$f":"IF(AND(Usage!$Z87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z87=\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$DO87,Usage!$DR87)","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$BW87,Usage!$BZ87)","v":0},{"$f":"IF(AND(Usage!$Z87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z87<>\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$CU87,Usage!$CX87)","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$BX87,Usage!$CA87)","v":0},{"$f":"IF(AND(Usage!$Z87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z87<>\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$CV87,Usage!$CY87)","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$BY87,Usage!$CB87)","v":0},{"$f":"IF(AND(Usage!$Z87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z87<>\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$CW87,Usage!$CZ87)","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$CC87,Usage!$CF87)","v":0},{"$f":"IF(AND(Usage!$Z87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z87<>\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$DD87,Usage!$DG87)","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$CD87,Usage!$CG87)","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$DE87,Usage!$DH87)","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$CE87,Usage!$CH87)","v":0},{"$f":"IF(AND(Usage!$Z87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z87<>\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$DF87,Usage!$DI87)","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$CI87,Usage!$CL87)","v":0},{"$f":"IF(AND(Usage!$Z87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z87<>\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$DM87,Usage!$DP87)","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$CJ87,Usage!$CM87)","v":0},{"$f":"IF(AND(Usage!$Z87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z87<>\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$DN87,Usage!$DQ87)","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$CK87,Usage!$CN87)","v":0},{"$f":"IF(AND(Usage!$Z87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z87<>\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$DO87,Usage!$DR87)","v":0},0,{"$f":"IF(Usage!$Z87=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO87","v":0},0,{"$f":"IF(Usage!$Z87=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP87","v":0},0,{"$f":"IF(Usage!$Z87=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ87","v":0},{"$f":"Usage!$DX87","v":0},{"$f":"Usage!$DY87","v":0},{"$f":"Usage!$DZ87","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z87=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z87<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU87","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z87=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z87<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC87","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z87=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z87<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK87","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z87=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z87<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW87","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z87=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z87<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE87","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z87=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z87<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM87","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z87=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z87<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY87","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z87=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z87<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG87","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z87=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z87<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO87","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU87,Usage!$FV87),0)","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$BW87,Usage!$BZ87)","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z87=\"Summer\",Usage!$EA87,Usage!$ED87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$BX87,Usage!$CA87)","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z87=\"Summer\",Usage!$EB87,Usage!$EE87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$BY87,Usage!$CB87)","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z87=\"Summer\",Usage!$EC87,Usage!$EF87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$CC87,Usage!$CF87)","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z87=\"Summer\",Usage!$EG87,Usage!$EJ87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$CD87,Usage!$CG87)","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z87=\"Summer\",Usage!$EH87,Usage!$EK87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$CE87,Usage!$CH87)","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z87=\"Summer\",Usage!$EI87,Usage!$EL87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$CI87,Usage!$CL87)","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z87=\"Summer\",Usage!$EM87,Usage!$EP87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$CJ87,Usage!$CM87)","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z87=\"Summer\",Usage!$EN87,Usage!$EQ87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z87=\"Summer\",Usage!$CK87,Usage!$CN87)","v":0},{"$f":"IF(Usage!$Z87=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z87=\"Summer\",Usage!$EO87,Usage!$ER87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$BW87,Usage!$BZ87)","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z87<>\"Summer\",Usage!$EA87,Usage!$ED87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$BX87,Usage!$CA87)","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z87<>\"Summer\",Usage!$EB87,Usage!$EE87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$BY87,Usage!$CB87)","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z87<>\"Summer\",Usage!$EC87,Usage!$EF87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$CC87,Usage!$CF87)","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z87<>\"Summer\",Usage!$EG87,Usage!$EJ87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$CD87,Usage!$CG87)","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z87<>\"Summer\",Usage!$EH87,Usage!$EK87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$CE87,Usage!$CH87)","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z87<>\"Summer\",Usage!$EI87,Usage!$EL87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$CI87,Usage!$CL87)","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z87<>\"Summer\",Usage!$EM87,Usage!$EP87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$CJ87,Usage!$CM87)","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z87<>\"Summer\",Usage!$EN87,Usage!$EQ87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$CK87,Usage!$CN87)","v":0},{"$f":"IF(Usage!$Z87<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z87<>\"Summer\",Usage!$EO87,Usage!$ER87))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES87)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ87","v":0},{"$f":"Usage!$HA87","v":0},{"$f":"Usage!$HB87","v":0},{"$f":"Usage!$HC87","v":0},{"$f":"Usage!$HD87","v":0},{"$f":"Usage!$HE87","v":0},{"$f":"Usage!$GF87","v":0},{"$f":"SUM(Usage!$GZ87:$HE87,Usage!$GF87)","v":0},{"$f":"Usage!$GG87","v":0},{"$f":"Tenant!$H87","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR87","v":0},{"$f":"Usage!$GG87","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS87","v":0},{"$f":"Usage!$GK87","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM87","v":0},{"$f":"Usage!$GL87","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN87","v":0},{"$f":"Tenant!$I87","v":0},{"$f":"Usage!$GV87","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX87","v":0},{"$f":"Usage!$GW87","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY87","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A88","v":87},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B88","v":0},{"$f":"Tenant!$C88","v":0},{"$f":"Tenant!$D88","v":0},{"$f":"Tenant!$E88","v":0},{"$f":"Tenant!$G88","v":0},{"$f":"Usage!$D88","v":"00:00:00"},{"$f":"Usage!$E88","v":"00:00:00"},{"$f":"Usage!$F88","v":0},{"$f":"Usage!$G88","v":0},{"$f":"Usage!$H88","v":0},{"$f":"Usage!$S88","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA88","v":0},{"$f":"Usage!$V88","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ88","v":0},{"$f":"Usage!$Y88","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS88","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$BW88,Usage!$BZ88)","v":0},{"$f":"IF(AND(Usage!$Z88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z88=\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$CU88,Usage!$CX88)","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$BX88,Usage!$CA88)","v":0},{"$f":"IF(AND(Usage!$Z88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z88=\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$CV88,Usage!$CY88)","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$BY88,Usage!$CB88)","v":0},{"$f":"IF(AND(Usage!$Z88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z88=\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$CW88,Usage!$CZ88)","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$CC88,Usage!$CF88)","v":0},{"$f":"IF(AND(Usage!$Z88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z88=\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$DD88,Usage!$DG88)","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$CD88,Usage!$CG88)","v":0},{"$f":"IF(AND(Usage!$Z88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z88=\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$DE88,Usage!$DH88)","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$CE88,Usage!$CH88)","v":0},{"$f":"IF(AND(Usage!$Z88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z88=\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$DF88,Usage!$DI88)","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$CI88,Usage!$CL88)","v":0},{"$f":"IF(AND(Usage!$Z88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z88=\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$DM88,Usage!$DP88)","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$CJ88,Usage!$CM88)","v":0},{"$f":"IF(AND(Usage!$Z88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z88=\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$DN88,Usage!$DQ88)","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$CK88,Usage!$CN88)","v":0},{"$f":"IF(AND(Usage!$Z88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z88=\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$DO88,Usage!$DR88)","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$BW88,Usage!$BZ88)","v":0},{"$f":"IF(AND(Usage!$Z88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z88<>\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$CU88,Usage!$CX88)","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$BX88,Usage!$CA88)","v":0},{"$f":"IF(AND(Usage!$Z88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z88<>\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$CV88,Usage!$CY88)","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$BY88,Usage!$CB88)","v":0},{"$f":"IF(AND(Usage!$Z88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z88<>\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$CW88,Usage!$CZ88)","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$CC88,Usage!$CF88)","v":0},{"$f":"IF(AND(Usage!$Z88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z88<>\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$DD88,Usage!$DG88)","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$CD88,Usage!$CG88)","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$DE88,Usage!$DH88)","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$CE88,Usage!$CH88)","v":0},{"$f":"IF(AND(Usage!$Z88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z88<>\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$DF88,Usage!$DI88)","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$CI88,Usage!$CL88)","v":0},{"$f":"IF(AND(Usage!$Z88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z88<>\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$DM88,Usage!$DP88)","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$CJ88,Usage!$CM88)","v":0},{"$f":"IF(AND(Usage!$Z88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z88<>\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$DN88,Usage!$DQ88)","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$CK88,Usage!$CN88)","v":0},{"$f":"IF(AND(Usage!$Z88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z88<>\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$DO88,Usage!$DR88)","v":0},0,{"$f":"IF(Usage!$Z88=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO88","v":0},0,{"$f":"IF(Usage!$Z88=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP88","v":0},0,{"$f":"IF(Usage!$Z88=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ88","v":0},{"$f":"Usage!$DX88","v":0},{"$f":"Usage!$DY88","v":0},{"$f":"Usage!$DZ88","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z88=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z88<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU88","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z88=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z88<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC88","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z88=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z88<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK88","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z88=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z88<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW88","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z88=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z88<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE88","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z88=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z88<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM88","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z88=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z88<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY88","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z88=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z88<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG88","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z88=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z88<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO88","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU88,Usage!$FV88),0)","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$BW88,Usage!$BZ88)","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z88=\"Summer\",Usage!$EA88,Usage!$ED88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$BX88,Usage!$CA88)","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z88=\"Summer\",Usage!$EB88,Usage!$EE88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$BY88,Usage!$CB88)","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z88=\"Summer\",Usage!$EC88,Usage!$EF88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$CC88,Usage!$CF88)","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z88=\"Summer\",Usage!$EG88,Usage!$EJ88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$CD88,Usage!$CG88)","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z88=\"Summer\",Usage!$EH88,Usage!$EK88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$CE88,Usage!$CH88)","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z88=\"Summer\",Usage!$EI88,Usage!$EL88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$CI88,Usage!$CL88)","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z88=\"Summer\",Usage!$EM88,Usage!$EP88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$CJ88,Usage!$CM88)","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z88=\"Summer\",Usage!$EN88,Usage!$EQ88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z88=\"Summer\",Usage!$CK88,Usage!$CN88)","v":0},{"$f":"IF(Usage!$Z88=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z88=\"Summer\",Usage!$EO88,Usage!$ER88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$BW88,Usage!$BZ88)","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z88<>\"Summer\",Usage!$EA88,Usage!$ED88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$BX88,Usage!$CA88)","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z88<>\"Summer\",Usage!$EB88,Usage!$EE88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$BY88,Usage!$CB88)","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z88<>\"Summer\",Usage!$EC88,Usage!$EF88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$CC88,Usage!$CF88)","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z88<>\"Summer\",Usage!$EG88,Usage!$EJ88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$CD88,Usage!$CG88)","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z88<>\"Summer\",Usage!$EH88,Usage!$EK88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$CE88,Usage!$CH88)","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z88<>\"Summer\",Usage!$EI88,Usage!$EL88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$CI88,Usage!$CL88)","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z88<>\"Summer\",Usage!$EM88,Usage!$EP88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$CJ88,Usage!$CM88)","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z88<>\"Summer\",Usage!$EN88,Usage!$EQ88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$CK88,Usage!$CN88)","v":0},{"$f":"IF(Usage!$Z88<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z88<>\"Summer\",Usage!$EO88,Usage!$ER88))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES88)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ88","v":0},{"$f":"Usage!$HA88","v":0},{"$f":"Usage!$HB88","v":0},{"$f":"Usage!$HC88","v":0},{"$f":"Usage!$HD88","v":0},{"$f":"Usage!$HE88","v":0},{"$f":"Usage!$GF88","v":0},{"$f":"SUM(Usage!$GZ88:$HE88,Usage!$GF88)","v":0},{"$f":"Usage!$GG88","v":0},{"$f":"Tenant!$H88","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR88","v":0},{"$f":"Usage!$GG88","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS88","v":0},{"$f":"Usage!$GK88","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM88","v":0},{"$f":"Usage!$GL88","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN88","v":0},{"$f":"Tenant!$I88","v":0},{"$f":"Usage!$GV88","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX88","v":0},{"$f":"Usage!$GW88","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY88","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A92","v":91},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B92","v":0},{"$f":"Tenant!$C92","v":0},{"$f":"Tenant!$D92","v":0},{"$f":"Tenant!$E92","v":0},{"$f":"Tenant!$G92","v":0},{"$f":"Usage!$D92","v":"00:00:00"},{"$f":"Usage!$E92","v":"00:00:00"},{"$f":"Usage!$F92","v":0},{"$f":"Usage!$G92","v":0},{"$f":"Usage!$H92","v":0},{"$f":"Usage!$S92","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA92","v":0},{"$f":"Usage!$V92","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ92","v":0},{"$f":"Usage!$Y92","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS92","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$BW92,Usage!$BZ92)","v":0},{"$f":"IF(AND(Usage!$Z92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z92=\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$CU92,Usage!$CX92)","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$BX92,Usage!$CA92)","v":0},{"$f":"IF(AND(Usage!$Z92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z92=\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$CV92,Usage!$CY92)","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$BY92,Usage!$CB92)","v":0},{"$f":"IF(AND(Usage!$Z92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z92=\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$CW92,Usage!$CZ92)","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$CC92,Usage!$CF92)","v":0},{"$f":"IF(AND(Usage!$Z92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z92=\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$DD92,Usage!$DG92)","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$CD92,Usage!$CG92)","v":0},{"$f":"IF(AND(Usage!$Z92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z92=\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$DE92,Usage!$DH92)","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$CE92,Usage!$CH92)","v":0},{"$f":"IF(AND(Usage!$Z92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z92=\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$DF92,Usage!$DI92)","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$CI92,Usage!$CL92)","v":0},{"$f":"IF(AND(Usage!$Z92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z92=\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$DM92,Usage!$DP92)","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$CJ92,Usage!$CM92)","v":0},{"$f":"IF(AND(Usage!$Z92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z92=\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$DN92,Usage!$DQ92)","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$CK92,Usage!$CN92)","v":0},{"$f":"IF(AND(Usage!$Z92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z92=\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$DO92,Usage!$DR92)","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$BW92,Usage!$BZ92)","v":0},{"$f":"IF(AND(Usage!$Z92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z92<>\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$CU92,Usage!$CX92)","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$BX92,Usage!$CA92)","v":0},{"$f":"IF(AND(Usage!$Z92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z92<>\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$CV92,Usage!$CY92)","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$BY92,Usage!$CB92)","v":0},{"$f":"IF(AND(Usage!$Z92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z92<>\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$CW92,Usage!$CZ92)","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$CC92,Usage!$CF92)","v":0},{"$f":"IF(AND(Usage!$Z92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z92<>\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$DD92,Usage!$DG92)","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$CD92,Usage!$CG92)","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$DE92,Usage!$DH92)","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$CE92,Usage!$CH92)","v":0},{"$f":"IF(AND(Usage!$Z92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z92<>\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$DF92,Usage!$DI92)","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$CI92,Usage!$CL92)","v":0},{"$f":"IF(AND(Usage!$Z92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z92<>\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$DM92,Usage!$DP92)","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$CJ92,Usage!$CM92)","v":0},{"$f":"IF(AND(Usage!$Z92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z92<>\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$DN92,Usage!$DQ92)","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$CK92,Usage!$CN92)","v":0},{"$f":"IF(AND(Usage!$Z92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z92<>\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$DO92,Usage!$DR92)","v":0},0,{"$f":"IF(Usage!$Z92=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO92","v":0},0,{"$f":"IF(Usage!$Z92=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP92","v":0},0,{"$f":"IF(Usage!$Z92=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ92","v":0},{"$f":"Usage!$DX92","v":0},{"$f":"Usage!$DY92","v":0},{"$f":"Usage!$DZ92","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z92=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z92<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU92","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z92=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z92<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC92","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z92=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z92<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK92","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z92=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z92<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW92","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z92=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z92<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE92","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z92=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z92<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM92","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z92=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z92<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY92","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z92=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z92<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG92","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z92=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z92<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO92","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU92,Usage!$FV92),0)","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$BW92,Usage!$BZ92)","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z92=\"Summer\",Usage!$EA92,Usage!$ED92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$BX92,Usage!$CA92)","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z92=\"Summer\",Usage!$EB92,Usage!$EE92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$BY92,Usage!$CB92)","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z92=\"Summer\",Usage!$EC92,Usage!$EF92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$CC92,Usage!$CF92)","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z92=\"Summer\",Usage!$EG92,Usage!$EJ92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$CD92,Usage!$CG92)","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z92=\"Summer\",Usage!$EH92,Usage!$EK92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$CE92,Usage!$CH92)","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z92=\"Summer\",Usage!$EI92,Usage!$EL92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$CI92,Usage!$CL92)","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z92=\"Summer\",Usage!$EM92,Usage!$EP92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$CJ92,Usage!$CM92)","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z92=\"Summer\",Usage!$EN92,Usage!$EQ92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z92=\"Summer\",Usage!$CK92,Usage!$CN92)","v":0},{"$f":"IF(Usage!$Z92=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z92=\"Summer\",Usage!$EO92,Usage!$ER92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$BW92,Usage!$BZ92)","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z92<>\"Summer\",Usage!$EA92,Usage!$ED92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$BX92,Usage!$CA92)","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z92<>\"Summer\",Usage!$EB92,Usage!$EE92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$BY92,Usage!$CB92)","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z92<>\"Summer\",Usage!$EC92,Usage!$EF92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$CC92,Usage!$CF92)","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z92<>\"Summer\",Usage!$EG92,Usage!$EJ92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$CD92,Usage!$CG92)","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z92<>\"Summer\",Usage!$EH92,Usage!$EK92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$CE92,Usage!$CH92)","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z92<>\"Summer\",Usage!$EI92,Usage!$EL92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$CI92,Usage!$CL92)","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z92<>\"Summer\",Usage!$EM92,Usage!$EP92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$CJ92,Usage!$CM92)","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z92<>\"Summer\",Usage!$EN92,Usage!$EQ92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$CK92,Usage!$CN92)","v":0},{"$f":"IF(Usage!$Z92<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z92<>\"Summer\",Usage!$EO92,Usage!$ER92))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES92)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ92","v":0},{"$f":"Usage!$HA92","v":0},{"$f":"Usage!$HB92","v":0},{"$f":"Usage!$HC92","v":0},{"$f":"Usage!$HD92","v":0},{"$f":"Usage!$HE92","v":0},{"$f":"Usage!$GF92","v":0},{"$f":"SUM(Usage!$GZ92:$HE92,Usage!$GF92)","v":0},{"$f":"Usage!$GG92","v":0},{"$f":"Tenant!$H92","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR92","v":0},{"$f":"Usage!$GG92","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS92","v":0},{"$f":"Usage!$GK92","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM92","v":0},{"$f":"Usage!$GL92","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN92","v":0},{"$f":"Tenant!$I92","v":0},{"$f":"Usage!$GV92","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX92","v":0},{"$f":"Usage!$GW92","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY92","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A97","v":96},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B97","v":0},{"$f":"Tenant!$C97","v":0},{"$f":"Tenant!$D97","v":0},{"$f":"Tenant!$E97","v":0},{"$f":"Tenant!$G97","v":0},{"$f":"Usage!$D97","v":"00:00:00"},{"$f":"Usage!$E97","v":"00:00:00"},{"$f":"Usage!$F97","v":0},{"$f":"Usage!$G97","v":0},{"$f":"Usage!$H97","v":0},{"$f":"Usage!$S97","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA97","v":0},{"$f":"Usage!$V97","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ97","v":0},{"$f":"Usage!$Y97","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS97","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$BW97,Usage!$BZ97)","v":0},{"$f":"IF(AND(Usage!$Z97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z97=\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$CU97,Usage!$CX97)","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$BX97,Usage!$CA97)","v":0},{"$f":"IF(AND(Usage!$Z97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z97=\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$CV97,Usage!$CY97)","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$BY97,Usage!$CB97)","v":0},{"$f":"IF(AND(Usage!$Z97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z97=\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$CW97,Usage!$CZ97)","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$CC97,Usage!$CF97)","v":0},{"$f":"IF(AND(Usage!$Z97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z97=\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$DD97,Usage!$DG97)","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$CD97,Usage!$CG97)","v":0},{"$f":"IF(AND(Usage!$Z97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z97=\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$DE97,Usage!$DH97)","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$CE97,Usage!$CH97)","v":0},{"$f":"IF(AND(Usage!$Z97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z97=\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$DF97,Usage!$DI97)","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$CI97,Usage!$CL97)","v":0},{"$f":"IF(AND(Usage!$Z97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z97=\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$DM97,Usage!$DP97)","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$CJ97,Usage!$CM97)","v":0},{"$f":"IF(AND(Usage!$Z97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z97=\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$DN97,Usage!$DQ97)","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$CK97,Usage!$CN97)","v":0},{"$f":"IF(AND(Usage!$Z97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z97=\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$DO97,Usage!$DR97)","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$BW97,Usage!$BZ97)","v":0},{"$f":"IF(AND(Usage!$Z97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z97<>\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$CU97,Usage!$CX97)","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$BX97,Usage!$CA97)","v":0},{"$f":"IF(AND(Usage!$Z97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z97<>\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$CV97,Usage!$CY97)","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$BY97,Usage!$CB97)","v":0},{"$f":"IF(AND(Usage!$Z97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z97<>\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$CW97,Usage!$CZ97)","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$CC97,Usage!$CF97)","v":0},{"$f":"IF(AND(Usage!$Z97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z97<>\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$DD97,Usage!$DG97)","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$CD97,Usage!$CG97)","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$DE97,Usage!$DH97)","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$CE97,Usage!$CH97)","v":0},{"$f":"IF(AND(Usage!$Z97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z97<>\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$DF97,Usage!$DI97)","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$CI97,Usage!$CL97)","v":0},{"$f":"IF(AND(Usage!$Z97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z97<>\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$DM97,Usage!$DP97)","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$CJ97,Usage!$CM97)","v":0},{"$f":"IF(AND(Usage!$Z97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z97<>\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$DN97,Usage!$DQ97)","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$CK97,Usage!$CN97)","v":0},{"$f":"IF(AND(Usage!$Z97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z97<>\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$DO97,Usage!$DR97)","v":0},0,{"$f":"IF(Usage!$Z97=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO97","v":0},0,{"$f":"IF(Usage!$Z97=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP97","v":0},0,{"$f":"IF(Usage!$Z97=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ97","v":0},{"$f":"Usage!$DX97","v":0},{"$f":"Usage!$DY97","v":0},{"$f":"Usage!$DZ97","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z97=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z97<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU97","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z97=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z97<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC97","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z97=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z97<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK97","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z97=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z97<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW97","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z97=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z97<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE97","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z97=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z97<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM97","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z97=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z97<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY97","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z97=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z97<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG97","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z97=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z97<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO97","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU97,Usage!$FV97),0)","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$BW97,Usage!$BZ97)","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z97=\"Summer\",Usage!$EA97,Usage!$ED97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$BX97,Usage!$CA97)","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z97=\"Summer\",Usage!$EB97,Usage!$EE97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$BY97,Usage!$CB97)","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z97=\"Summer\",Usage!$EC97,Usage!$EF97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$CC97,Usage!$CF97)","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z97=\"Summer\",Usage!$EG97,Usage!$EJ97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$CD97,Usage!$CG97)","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z97=\"Summer\",Usage!$EH97,Usage!$EK97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$CE97,Usage!$CH97)","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z97=\"Summer\",Usage!$EI97,Usage!$EL97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$CI97,Usage!$CL97)","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z97=\"Summer\",Usage!$EM97,Usage!$EP97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$CJ97,Usage!$CM97)","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z97=\"Summer\",Usage!$EN97,Usage!$EQ97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z97=\"Summer\",Usage!$CK97,Usage!$CN97)","v":0},{"$f":"IF(Usage!$Z97=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z97=\"Summer\",Usage!$EO97,Usage!$ER97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$BW97,Usage!$BZ97)","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z97<>\"Summer\",Usage!$EA97,Usage!$ED97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$BX97,Usage!$CA97)","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z97<>\"Summer\",Usage!$EB97,Usage!$EE97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$BY97,Usage!$CB97)","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z97<>\"Summer\",Usage!$EC97,Usage!$EF97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$CC97,Usage!$CF97)","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z97<>\"Summer\",Usage!$EG97,Usage!$EJ97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$CD97,Usage!$CG97)","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z97<>\"Summer\",Usage!$EH97,Usage!$EK97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$CE97,Usage!$CH97)","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z97<>\"Summer\",Usage!$EI97,Usage!$EL97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$CI97,Usage!$CL97)","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z97<>\"Summer\",Usage!$EM97,Usage!$EP97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$CJ97,Usage!$CM97)","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z97<>\"Summer\",Usage!$EN97,Usage!$EQ97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$CK97,Usage!$CN97)","v":0},{"$f":"IF(Usage!$Z97<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z97<>\"Summer\",Usage!$EO97,Usage!$ER97))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES97)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ97","v":0},{"$f":"Usage!$HA97","v":0},{"$f":"Usage!$HB97","v":0},{"$f":"Usage!$HC97","v":0},{"$f":"Usage!$HD97","v":0},{"$f":"Usage!$HE97","v":0},{"$f":"Usage!$GF97","v":0},{"$f":"SUM(Usage!$GZ97:$HE97,Usage!$GF97)","v":0},{"$f":"Usage!$GG97","v":0},{"$f":"Tenant!$H97","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR97","v":0},{"$f":"Usage!$GG97","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS97","v":0},{"$f":"Usage!$GK97","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM97","v":0},{"$f":"Usage!$GL97","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN97","v":0},{"$f":"Tenant!$I97","v":0},{"$f":"Usage!$GV97","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX97","v":0},{"$f":"Usage!$GW97","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY97","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A100","v":99},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B100","v":0},{"$f":"Tenant!$C100","v":0},{"$f":"Tenant!$D100","v":0},{"$f":"Tenant!$E100","v":0},{"$f":"Tenant!$G100","v":0},{"$f":"Usage!$D100","v":"00:00:00"},{"$f":"Usage!$E100","v":"00:00:00"},{"$f":"Usage!$F100","v":0},{"$f":"Usage!$G100","v":0},{"$f":"Usage!$H100","v":0},{"$f":"Usage!$S100","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA100","v":0},{"$f":"Usage!$V100","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ100","v":0},{"$f":"Usage!$Y100","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS100","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$BW100,Usage!$BZ100)","v":0},{"$f":"IF(AND(Usage!$Z100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z100=\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$CU100,Usage!$CX100)","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$BX100,Usage!$CA100)","v":0},{"$f":"IF(AND(Usage!$Z100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z100=\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$CV100,Usage!$CY100)","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$BY100,Usage!$CB100)","v":0},{"$f":"IF(AND(Usage!$Z100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z100=\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$CW100,Usage!$CZ100)","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$CC100,Usage!$CF100)","v":0},{"$f":"IF(AND(Usage!$Z100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z100=\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$DD100,Usage!$DG100)","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$CD100,Usage!$CG100)","v":0},{"$f":"IF(AND(Usage!$Z100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z100=\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$DE100,Usage!$DH100)","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$CE100,Usage!$CH100)","v":0},{"$f":"IF(AND(Usage!$Z100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z100=\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$DF100,Usage!$DI100)","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$CI100,Usage!$CL100)","v":0},{"$f":"IF(AND(Usage!$Z100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z100=\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$DM100,Usage!$DP100)","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$CJ100,Usage!$CM100)","v":0},{"$f":"IF(AND(Usage!$Z100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z100=\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$DN100,Usage!$DQ100)","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$CK100,Usage!$CN100)","v":0},{"$f":"IF(AND(Usage!$Z100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z100=\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$DO100,Usage!$DR100)","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$BW100,Usage!$BZ100)","v":0},{"$f":"IF(AND(Usage!$Z100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z100<>\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$CU100,Usage!$CX100)","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$BX100,Usage!$CA100)","v":0},{"$f":"IF(AND(Usage!$Z100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z100<>\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$CV100,Usage!$CY100)","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$BY100,Usage!$CB100)","v":0},{"$f":"IF(AND(Usage!$Z100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z100<>\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$CW100,Usage!$CZ100)","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$CC100,Usage!$CF100)","v":0},{"$f":"IF(AND(Usage!$Z100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z100<>\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$DD100,Usage!$DG100)","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$CD100,Usage!$CG100)","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$DE100,Usage!$DH100)","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$CE100,Usage!$CH100)","v":0},{"$f":"IF(AND(Usage!$Z100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z100<>\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$DF100,Usage!$DI100)","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$CI100,Usage!$CL100)","v":0},{"$f":"IF(AND(Usage!$Z100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z100<>\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$DM100,Usage!$DP100)","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$CJ100,Usage!$CM100)","v":0},{"$f":"IF(AND(Usage!$Z100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z100<>\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$DN100,Usage!$DQ100)","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$CK100,Usage!$CN100)","v":0},{"$f":"IF(AND(Usage!$Z100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z100<>\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$DO100,Usage!$DR100)","v":0},0,{"$f":"IF(Usage!$Z100=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO100","v":0},0,{"$f":"IF(Usage!$Z100=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP100","v":0},0,{"$f":"IF(Usage!$Z100=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ100","v":0},{"$f":"Usage!$DX100","v":0},{"$f":"Usage!$DY100","v":0},{"$f":"Usage!$DZ100","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z100=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z100<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU100","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z100=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z100<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC100","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z100=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z100<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK100","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z100=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z100<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW100","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z100=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z100<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE100","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z100=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z100<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM100","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z100=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z100<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY100","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z100=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z100<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG100","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z100=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z100<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO100","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU100,Usage!$FV100),0)","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$BW100,Usage!$BZ100)","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z100=\"Summer\",Usage!$EA100,Usage!$ED100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$BX100,Usage!$CA100)","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z100=\"Summer\",Usage!$EB100,Usage!$EE100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$BY100,Usage!$CB100)","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z100=\"Summer\",Usage!$EC100,Usage!$EF100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$CC100,Usage!$CF100)","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z100=\"Summer\",Usage!$EG100,Usage!$EJ100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$CD100,Usage!$CG100)","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z100=\"Summer\",Usage!$EH100,Usage!$EK100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$CE100,Usage!$CH100)","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z100=\"Summer\",Usage!$EI100,Usage!$EL100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$CI100,Usage!$CL100)","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z100=\"Summer\",Usage!$EM100,Usage!$EP100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$CJ100,Usage!$CM100)","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z100=\"Summer\",Usage!$EN100,Usage!$EQ100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z100=\"Summer\",Usage!$CK100,Usage!$CN100)","v":0},{"$f":"IF(Usage!$Z100=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z100=\"Summer\",Usage!$EO100,Usage!$ER100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$BW100,Usage!$BZ100)","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z100<>\"Summer\",Usage!$EA100,Usage!$ED100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$BX100,Usage!$CA100)","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z100<>\"Summer\",Usage!$EB100,Usage!$EE100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$BY100,Usage!$CB100)","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z100<>\"Summer\",Usage!$EC100,Usage!$EF100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$CC100,Usage!$CF100)","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z100<>\"Summer\",Usage!$EG100,Usage!$EJ100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$CD100,Usage!$CG100)","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z100<>\"Summer\",Usage!$EH100,Usage!$EK100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$CE100,Usage!$CH100)","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z100<>\"Summer\",Usage!$EI100,Usage!$EL100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$CI100,Usage!$CL100)","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z100<>\"Summer\",Usage!$EM100,Usage!$EP100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$CJ100,Usage!$CM100)","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z100<>\"Summer\",Usage!$EN100,Usage!$EQ100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$CK100,Usage!$CN100)","v":0},{"$f":"IF(Usage!$Z100<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z100<>\"Summer\",Usage!$EO100,Usage!$ER100))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES100)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ100","v":0},{"$f":"Usage!$HA100","v":0},{"$f":"Usage!$HB100","v":0},{"$f":"Usage!$HC100","v":0},{"$f":"Usage!$HD100","v":0},{"$f":"Usage!$HE100","v":0},{"$f":"Usage!$GF100","v":0},{"$f":"SUM(Usage!$GZ100:$HE100,Usage!$GF100)","v":0},{"$f":"Usage!$GG100","v":0},{"$f":"Tenant!$H100","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR100","v":0},{"$f":"Usage!$GG100","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS100","v":0},{"$f":"Usage!$GK100","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM100","v":0},{"$f":"Usage!$GL100","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN100","v":0},{"$f":"Tenant!$I100","v":0},{"$f":"Usage!$GV100","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX100","v":0},{"$f":"Usage!$GW100","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY100","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A102","v":101},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B102","v":0},{"$f":"Tenant!$C102","v":0},{"$f":"Tenant!$D102","v":0},{"$f":"Tenant!$E102","v":0},{"$f":"Tenant!$G102","v":0},{"$f":"Usage!$D102","v":"00:00:00"},{"$f":"Usage!$E102","v":"00:00:00"},{"$f":"Usage!$F102","v":0},{"$f":"Usage!$G102","v":0},{"$f":"Usage!$H102","v":0},{"$f":"Usage!$S102","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA102","v":0},{"$f":"Usage!$V102","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ102","v":0},{"$f":"Usage!$Y102","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS102","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$BW102,Usage!$BZ102)","v":0},{"$f":"IF(AND(Usage!$Z102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z102=\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$CU102,Usage!$CX102)","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$BX102,Usage!$CA102)","v":0},{"$f":"IF(AND(Usage!$Z102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z102=\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$CV102,Usage!$CY102)","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$BY102,Usage!$CB102)","v":0},{"$f":"IF(AND(Usage!$Z102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z102=\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$CW102,Usage!$CZ102)","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$CC102,Usage!$CF102)","v":0},{"$f":"IF(AND(Usage!$Z102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z102=\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$DD102,Usage!$DG102)","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$CD102,Usage!$CG102)","v":0},{"$f":"IF(AND(Usage!$Z102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z102=\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$DE102,Usage!$DH102)","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$CE102,Usage!$CH102)","v":0},{"$f":"IF(AND(Usage!$Z102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z102=\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$DF102,Usage!$DI102)","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$CI102,Usage!$CL102)","v":0},{"$f":"IF(AND(Usage!$Z102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z102=\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$DM102,Usage!$DP102)","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$CJ102,Usage!$CM102)","v":0},{"$f":"IF(AND(Usage!$Z102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z102=\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$DN102,Usage!$DQ102)","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$CK102,Usage!$CN102)","v":0},{"$f":"IF(AND(Usage!$Z102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z102=\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$DO102,Usage!$DR102)","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$BW102,Usage!$BZ102)","v":0},{"$f":"IF(AND(Usage!$Z102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z102<>\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$CU102,Usage!$CX102)","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$BX102,Usage!$CA102)","v":0},{"$f":"IF(AND(Usage!$Z102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z102<>\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$CV102,Usage!$CY102)","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$BY102,Usage!$CB102)","v":0},{"$f":"IF(AND(Usage!$Z102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z102<>\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$CW102,Usage!$CZ102)","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$CC102,Usage!$CF102)","v":0},{"$f":"IF(AND(Usage!$Z102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z102<>\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$DD102,Usage!$DG102)","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$CD102,Usage!$CG102)","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$DE102,Usage!$DH102)","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$CE102,Usage!$CH102)","v":0},{"$f":"IF(AND(Usage!$Z102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z102<>\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$DF102,Usage!$DI102)","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$CI102,Usage!$CL102)","v":0},{"$f":"IF(AND(Usage!$Z102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z102<>\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$DM102,Usage!$DP102)","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$CJ102,Usage!$CM102)","v":0},{"$f":"IF(AND(Usage!$Z102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z102<>\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$DN102,Usage!$DQ102)","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$CK102,Usage!$CN102)","v":0},{"$f":"IF(AND(Usage!$Z102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z102<>\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$DO102,Usage!$DR102)","v":0},0,{"$f":"IF(Usage!$Z102=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO102","v":0},0,{"$f":"IF(Usage!$Z102=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP102","v":0},0,{"$f":"IF(Usage!$Z102=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ102","v":0},{"$f":"Usage!$DX102","v":0},{"$f":"Usage!$DY102","v":0},{"$f":"Usage!$DZ102","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z102=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z102<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU102","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z102=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z102<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC102","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z102=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z102<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK102","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z102=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z102<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW102","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z102=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z102<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE102","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z102=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z102<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM102","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z102=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z102<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY102","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z102=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z102<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG102","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z102=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z102<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO102","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU102,Usage!$FV102),0)","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$BW102,Usage!$BZ102)","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z102=\"Summer\",Usage!$EA102,Usage!$ED102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$BX102,Usage!$CA102)","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z102=\"Summer\",Usage!$EB102,Usage!$EE102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$BY102,Usage!$CB102)","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z102=\"Summer\",Usage!$EC102,Usage!$EF102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$CC102,Usage!$CF102)","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z102=\"Summer\",Usage!$EG102,Usage!$EJ102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$CD102,Usage!$CG102)","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z102=\"Summer\",Usage!$EH102,Usage!$EK102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$CE102,Usage!$CH102)","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z102=\"Summer\",Usage!$EI102,Usage!$EL102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$CI102,Usage!$CL102)","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z102=\"Summer\",Usage!$EM102,Usage!$EP102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$CJ102,Usage!$CM102)","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z102=\"Summer\",Usage!$EN102,Usage!$EQ102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z102=\"Summer\",Usage!$CK102,Usage!$CN102)","v":0},{"$f":"IF(Usage!$Z102=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z102=\"Summer\",Usage!$EO102,Usage!$ER102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$BW102,Usage!$BZ102)","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z102<>\"Summer\",Usage!$EA102,Usage!$ED102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$BX102,Usage!$CA102)","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z102<>\"Summer\",Usage!$EB102,Usage!$EE102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$BY102,Usage!$CB102)","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z102<>\"Summer\",Usage!$EC102,Usage!$EF102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$CC102,Usage!$CF102)","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z102<>\"Summer\",Usage!$EG102,Usage!$EJ102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$CD102,Usage!$CG102)","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z102<>\"Summer\",Usage!$EH102,Usage!$EK102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$CE102,Usage!$CH102)","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z102<>\"Summer\",Usage!$EI102,Usage!$EL102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$CI102,Usage!$CL102)","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z102<>\"Summer\",Usage!$EM102,Usage!$EP102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$CJ102,Usage!$CM102)","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z102<>\"Summer\",Usage!$EN102,Usage!$EQ102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$CK102,Usage!$CN102)","v":0},{"$f":"IF(Usage!$Z102<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z102<>\"Summer\",Usage!$EO102,Usage!$ER102))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES102)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ102","v":0},{"$f":"Usage!$HA102","v":0},{"$f":"Usage!$HB102","v":0},{"$f":"Usage!$HC102","v":0},{"$f":"Usage!$HD102","v":0},{"$f":"Usage!$HE102","v":0},{"$f":"Usage!$GF102","v":0},{"$f":"SUM(Usage!$GZ102:$HE102,Usage!$GF102)","v":0},{"$f":"Usage!$GG102","v":0},{"$f":"Tenant!$H102","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR102","v":0},{"$f":"Usage!$GG102","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS102","v":0},{"$f":"Usage!$GK102","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM102","v":0},{"$f":"Usage!$GL102","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN102","v":0},{"$f":"Tenant!$I102","v":0},{"$f":"Usage!$GV102","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX102","v":0},{"$f":"Usage!$GW102","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY102","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A108","v":107},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B108","v":0},{"$f":"Tenant!$C108","v":0},{"$f":"Tenant!$D108","v":0},{"$f":"Tenant!$E108","v":0},{"$f":"Tenant!$G108","v":0},{"$f":"Usage!$D108","v":"00:00:00"},{"$f":"Usage!$E108","v":"00:00:00"},{"$f":"Usage!$F108","v":0},{"$f":"Usage!$G108","v":0},{"$f":"Usage!$H108","v":0},{"$f":"Usage!$S108","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA108","v":0},{"$f":"Usage!$V108","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ108","v":0},{"$f":"Usage!$Y108","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS108","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$BW108,Usage!$BZ108)","v":0},{"$f":"IF(AND(Usage!$Z108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z108=\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$CU108,Usage!$CX108)","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$BX108,Usage!$CA108)","v":0},{"$f":"IF(AND(Usage!$Z108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z108=\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$CV108,Usage!$CY108)","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$BY108,Usage!$CB108)","v":0},{"$f":"IF(AND(Usage!$Z108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z108=\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$CW108,Usage!$CZ108)","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$CC108,Usage!$CF108)","v":0},{"$f":"IF(AND(Usage!$Z108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z108=\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$DD108,Usage!$DG108)","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$CD108,Usage!$CG108)","v":0},{"$f":"IF(AND(Usage!$Z108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z108=\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$DE108,Usage!$DH108)","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$CE108,Usage!$CH108)","v":0},{"$f":"IF(AND(Usage!$Z108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z108=\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$DF108,Usage!$DI108)","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$CI108,Usage!$CL108)","v":0},{"$f":"IF(AND(Usage!$Z108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z108=\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$DM108,Usage!$DP108)","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$CJ108,Usage!$CM108)","v":0},{"$f":"IF(AND(Usage!$Z108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z108=\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$DN108,Usage!$DQ108)","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$CK108,Usage!$CN108)","v":0},{"$f":"IF(AND(Usage!$Z108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z108=\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$DO108,Usage!$DR108)","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$BW108,Usage!$BZ108)","v":0},{"$f":"IF(AND(Usage!$Z108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z108<>\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$CU108,Usage!$CX108)","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$BX108,Usage!$CA108)","v":0},{"$f":"IF(AND(Usage!$Z108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z108<>\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$CV108,Usage!$CY108)","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$BY108,Usage!$CB108)","v":0},{"$f":"IF(AND(Usage!$Z108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z108<>\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$CW108,Usage!$CZ108)","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$CC108,Usage!$CF108)","v":0},{"$f":"IF(AND(Usage!$Z108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z108<>\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$DD108,Usage!$DG108)","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$CD108,Usage!$CG108)","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$DE108,Usage!$DH108)","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$CE108,Usage!$CH108)","v":0},{"$f":"IF(AND(Usage!$Z108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z108<>\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$DF108,Usage!$DI108)","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$CI108,Usage!$CL108)","v":0},{"$f":"IF(AND(Usage!$Z108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z108<>\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$DM108,Usage!$DP108)","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$CJ108,Usage!$CM108)","v":0},{"$f":"IF(AND(Usage!$Z108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z108<>\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$DN108,Usage!$DQ108)","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$CK108,Usage!$CN108)","v":0},{"$f":"IF(AND(Usage!$Z108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z108<>\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$DO108,Usage!$DR108)","v":0},0,{"$f":"IF(Usage!$Z108=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO108","v":0},0,{"$f":"IF(Usage!$Z108=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP108","v":0},0,{"$f":"IF(Usage!$Z108=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ108","v":0},{"$f":"Usage!$DX108","v":0},{"$f":"Usage!$DY108","v":0},{"$f":"Usage!$DZ108","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z108=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z108<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU108","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z108=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z108<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC108","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z108=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z108<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK108","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z108=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z108<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW108","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z108=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z108<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE108","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z108=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z108<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM108","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z108=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z108<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY108","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z108=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z108<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG108","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z108=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z108<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO108","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU108,Usage!$FV108),0)","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$BW108,Usage!$BZ108)","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z108=\"Summer\",Usage!$EA108,Usage!$ED108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$BX108,Usage!$CA108)","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z108=\"Summer\",Usage!$EB108,Usage!$EE108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$BY108,Usage!$CB108)","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z108=\"Summer\",Usage!$EC108,Usage!$EF108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$CC108,Usage!$CF108)","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z108=\"Summer\",Usage!$EG108,Usage!$EJ108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$CD108,Usage!$CG108)","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z108=\"Summer\",Usage!$EH108,Usage!$EK108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$CE108,Usage!$CH108)","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z108=\"Summer\",Usage!$EI108,Usage!$EL108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$CI108,Usage!$CL108)","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z108=\"Summer\",Usage!$EM108,Usage!$EP108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$CJ108,Usage!$CM108)","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z108=\"Summer\",Usage!$EN108,Usage!$EQ108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z108=\"Summer\",Usage!$CK108,Usage!$CN108)","v":0},{"$f":"IF(Usage!$Z108=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z108=\"Summer\",Usage!$EO108,Usage!$ER108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$BW108,Usage!$BZ108)","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z108<>\"Summer\",Usage!$EA108,Usage!$ED108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$BX108,Usage!$CA108)","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z108<>\"Summer\",Usage!$EB108,Usage!$EE108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$BY108,Usage!$CB108)","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z108<>\"Summer\",Usage!$EC108,Usage!$EF108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$CC108,Usage!$CF108)","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z108<>\"Summer\",Usage!$EG108,Usage!$EJ108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$CD108,Usage!$CG108)","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z108<>\"Summer\",Usage!$EH108,Usage!$EK108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$CE108,Usage!$CH108)","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z108<>\"Summer\",Usage!$EI108,Usage!$EL108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$CI108,Usage!$CL108)","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z108<>\"Summer\",Usage!$EM108,Usage!$EP108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$CJ108,Usage!$CM108)","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z108<>\"Summer\",Usage!$EN108,Usage!$EQ108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$CK108,Usage!$CN108)","v":0},{"$f":"IF(Usage!$Z108<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z108<>\"Summer\",Usage!$EO108,Usage!$ER108))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES108)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ108","v":0},{"$f":"Usage!$HA108","v":0},{"$f":"Usage!$HB108","v":0},{"$f":"Usage!$HC108","v":0},{"$f":"Usage!$HD108","v":0},{"$f":"Usage!$HE108","v":0},{"$f":"Usage!$GF108","v":0},{"$f":"SUM(Usage!$GZ108:$HE108,Usage!$GF108)","v":0},{"$f":"Usage!$GG108","v":0},{"$f":"Tenant!$H108","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR108","v":0},{"$f":"Usage!$GG108","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS108","v":0},{"$f":"Usage!$GK108","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM108","v":0},{"$f":"Usage!$GL108","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN108","v":0},{"$f":"Tenant!$I108","v":0},{"$f":"Usage!$GV108","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX108","v":0},{"$f":"Usage!$GW108","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY108","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A111","v":110},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B111","v":0},{"$f":"Tenant!$C111","v":0},{"$f":"Tenant!$D111","v":0},{"$f":"Tenant!$E111","v":0},{"$f":"Tenant!$G111","v":0},{"$f":"Usage!$D111","v":"00:00:00"},{"$f":"Usage!$E111","v":"00:00:00"},{"$f":"Usage!$F111","v":0},{"$f":"Usage!$G111","v":0},{"$f":"Usage!$H111","v":0},{"$f":"Usage!$S111","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA111","v":0},{"$f":"Usage!$V111","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ111","v":0},{"$f":"Usage!$Y111","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS111","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$BW111,Usage!$BZ111)","v":0},{"$f":"IF(AND(Usage!$Z111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z111=\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$CU111,Usage!$CX111)","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$BX111,Usage!$CA111)","v":0},{"$f":"IF(AND(Usage!$Z111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z111=\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$CV111,Usage!$CY111)","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$BY111,Usage!$CB111)","v":0},{"$f":"IF(AND(Usage!$Z111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z111=\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$CW111,Usage!$CZ111)","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$CC111,Usage!$CF111)","v":0},{"$f":"IF(AND(Usage!$Z111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z111=\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$DD111,Usage!$DG111)","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$CD111,Usage!$CG111)","v":0},{"$f":"IF(AND(Usage!$Z111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z111=\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$DE111,Usage!$DH111)","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$CE111,Usage!$CH111)","v":0},{"$f":"IF(AND(Usage!$Z111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z111=\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$DF111,Usage!$DI111)","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$CI111,Usage!$CL111)","v":0},{"$f":"IF(AND(Usage!$Z111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z111=\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$DM111,Usage!$DP111)","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$CJ111,Usage!$CM111)","v":0},{"$f":"IF(AND(Usage!$Z111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z111=\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$DN111,Usage!$DQ111)","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$CK111,Usage!$CN111)","v":0},{"$f":"IF(AND(Usage!$Z111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z111=\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$DO111,Usage!$DR111)","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$BW111,Usage!$BZ111)","v":0},{"$f":"IF(AND(Usage!$Z111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z111<>\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$CU111,Usage!$CX111)","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$BX111,Usage!$CA111)","v":0},{"$f":"IF(AND(Usage!$Z111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z111<>\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$CV111,Usage!$CY111)","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$BY111,Usage!$CB111)","v":0},{"$f":"IF(AND(Usage!$Z111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z111<>\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$CW111,Usage!$CZ111)","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$CC111,Usage!$CF111)","v":0},{"$f":"IF(AND(Usage!$Z111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z111<>\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$DD111,Usage!$DG111)","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$CD111,Usage!$CG111)","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$DE111,Usage!$DH111)","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$CE111,Usage!$CH111)","v":0},{"$f":"IF(AND(Usage!$Z111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z111<>\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$DF111,Usage!$DI111)","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$CI111,Usage!$CL111)","v":0},{"$f":"IF(AND(Usage!$Z111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z111<>\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$DM111,Usage!$DP111)","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$CJ111,Usage!$CM111)","v":0},{"$f":"IF(AND(Usage!$Z111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z111<>\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$DN111,Usage!$DQ111)","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$CK111,Usage!$CN111)","v":0},{"$f":"IF(AND(Usage!$Z111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z111<>\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$DO111,Usage!$DR111)","v":0},0,{"$f":"IF(Usage!$Z111=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO111","v":0},0,{"$f":"IF(Usage!$Z111=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP111","v":0},0,{"$f":"IF(Usage!$Z111=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ111","v":0},{"$f":"Usage!$DX111","v":0},{"$f":"Usage!$DY111","v":0},{"$f":"Usage!$DZ111","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z111=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z111<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU111","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z111=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z111<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC111","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z111=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z111<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK111","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z111=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z111<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW111","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z111=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z111<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE111","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z111=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z111<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM111","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z111=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z111<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY111","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z111=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z111<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG111","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z111=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z111<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO111","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU111,Usage!$FV111),0)","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$BW111,Usage!$BZ111)","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z111=\"Summer\",Usage!$EA111,Usage!$ED111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$BX111,Usage!$CA111)","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z111=\"Summer\",Usage!$EB111,Usage!$EE111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$BY111,Usage!$CB111)","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z111=\"Summer\",Usage!$EC111,Usage!$EF111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$CC111,Usage!$CF111)","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z111=\"Summer\",Usage!$EG111,Usage!$EJ111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$CD111,Usage!$CG111)","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z111=\"Summer\",Usage!$EH111,Usage!$EK111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$CE111,Usage!$CH111)","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z111=\"Summer\",Usage!$EI111,Usage!$EL111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$CI111,Usage!$CL111)","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z111=\"Summer\",Usage!$EM111,Usage!$EP111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$CJ111,Usage!$CM111)","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z111=\"Summer\",Usage!$EN111,Usage!$EQ111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z111=\"Summer\",Usage!$CK111,Usage!$CN111)","v":0},{"$f":"IF(Usage!$Z111=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z111=\"Summer\",Usage!$EO111,Usage!$ER111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$BW111,Usage!$BZ111)","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z111<>\"Summer\",Usage!$EA111,Usage!$ED111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$BX111,Usage!$CA111)","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z111<>\"Summer\",Usage!$EB111,Usage!$EE111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$BY111,Usage!$CB111)","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z111<>\"Summer\",Usage!$EC111,Usage!$EF111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$CC111,Usage!$CF111)","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z111<>\"Summer\",Usage!$EG111,Usage!$EJ111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$CD111,Usage!$CG111)","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z111<>\"Summer\",Usage!$EH111,Usage!$EK111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$CE111,Usage!$CH111)","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z111<>\"Summer\",Usage!$EI111,Usage!$EL111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$CI111,Usage!$CL111)","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z111<>\"Summer\",Usage!$EM111,Usage!$EP111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$CJ111,Usage!$CM111)","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z111<>\"Summer\",Usage!$EN111,Usage!$EQ111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$CK111,Usage!$CN111)","v":0},{"$f":"IF(Usage!$Z111<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z111<>\"Summer\",Usage!$EO111,Usage!$ER111))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES111)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ111","v":0},{"$f":"Usage!$HA111","v":0},{"$f":"Usage!$HB111","v":0},{"$f":"Usage!$HC111","v":0},{"$f":"Usage!$HD111","v":0},{"$f":"Usage!$HE111","v":0},{"$f":"Usage!$GF111","v":0},{"$f":"SUM(Usage!$GZ111:$HE111,Usage!$GF111)","v":0},{"$f":"Usage!$GG111","v":0},{"$f":"Tenant!$H111","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR111","v":0},{"$f":"Usage!$GG111","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS111","v":0},{"$f":"Usage!$GK111","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM111","v":0},{"$f":"Usage!$GL111","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN111","v":0},{"$f":"Tenant!$I111","v":0},{"$f":"Usage!$GV111","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX111","v":0},{"$f":"Usage!$GW111","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY111","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A116","v":115},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B116","v":0},{"$f":"Tenant!$C116","v":0},{"$f":"Tenant!$D116","v":0},{"$f":"Tenant!$E116","v":0},{"$f":"Tenant!$G116","v":0},{"$f":"Usage!$D116","v":"00:00:00"},{"$f":"Usage!$E116","v":"00:00:00"},{"$f":"Usage!$F116","v":0},{"$f":"Usage!$G116","v":0},{"$f":"Usage!$H116","v":0},{"$f":"Usage!$S116","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA116","v":0},{"$f":"Usage!$V116","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ116","v":0},{"$f":"Usage!$Y116","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS116","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$BW116,Usage!$BZ116)","v":0},{"$f":"IF(AND(Usage!$Z116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z116=\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$CU116,Usage!$CX116)","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$BX116,Usage!$CA116)","v":0},{"$f":"IF(AND(Usage!$Z116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z116=\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$CV116,Usage!$CY116)","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$BY116,Usage!$CB116)","v":0},{"$f":"IF(AND(Usage!$Z116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z116=\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$CW116,Usage!$CZ116)","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$CC116,Usage!$CF116)","v":0},{"$f":"IF(AND(Usage!$Z116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z116=\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$DD116,Usage!$DG116)","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$CD116,Usage!$CG116)","v":0},{"$f":"IF(AND(Usage!$Z116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z116=\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$DE116,Usage!$DH116)","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$CE116,Usage!$CH116)","v":0},{"$f":"IF(AND(Usage!$Z116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z116=\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$DF116,Usage!$DI116)","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$CI116,Usage!$CL116)","v":0},{"$f":"IF(AND(Usage!$Z116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z116=\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$DM116,Usage!$DP116)","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$CJ116,Usage!$CM116)","v":0},{"$f":"IF(AND(Usage!$Z116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z116=\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$DN116,Usage!$DQ116)","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$CK116,Usage!$CN116)","v":0},{"$f":"IF(AND(Usage!$Z116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z116=\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$DO116,Usage!$DR116)","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$BW116,Usage!$BZ116)","v":0},{"$f":"IF(AND(Usage!$Z116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z116<>\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$CU116,Usage!$CX116)","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$BX116,Usage!$CA116)","v":0},{"$f":"IF(AND(Usage!$Z116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z116<>\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$CV116,Usage!$CY116)","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$BY116,Usage!$CB116)","v":0},{"$f":"IF(AND(Usage!$Z116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z116<>\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$CW116,Usage!$CZ116)","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$CC116,Usage!$CF116)","v":0},{"$f":"IF(AND(Usage!$Z116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z116<>\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$DD116,Usage!$DG116)","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$CD116,Usage!$CG116)","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$DE116,Usage!$DH116)","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$CE116,Usage!$CH116)","v":0},{"$f":"IF(AND(Usage!$Z116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z116<>\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$DF116,Usage!$DI116)","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$CI116,Usage!$CL116)","v":0},{"$f":"IF(AND(Usage!$Z116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z116<>\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$DM116,Usage!$DP116)","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$CJ116,Usage!$CM116)","v":0},{"$f":"IF(AND(Usage!$Z116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z116<>\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$DN116,Usage!$DQ116)","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$CK116,Usage!$CN116)","v":0},{"$f":"IF(AND(Usage!$Z116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z116<>\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$DO116,Usage!$DR116)","v":0},0,{"$f":"IF(Usage!$Z116=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO116","v":0},0,{"$f":"IF(Usage!$Z116=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP116","v":0},0,{"$f":"IF(Usage!$Z116=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ116","v":0},{"$f":"Usage!$DX116","v":0},{"$f":"Usage!$DY116","v":0},{"$f":"Usage!$DZ116","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z116=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z116<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU116","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z116=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z116<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC116","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z116=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z116<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK116","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z116=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z116<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW116","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z116=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z116<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE116","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z116=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z116<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM116","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z116=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z116<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY116","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z116=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z116<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG116","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z116=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z116<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO116","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU116,Usage!$FV116),0)","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$BW116,Usage!$BZ116)","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z116=\"Summer\",Usage!$EA116,Usage!$ED116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$BX116,Usage!$CA116)","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z116=\"Summer\",Usage!$EB116,Usage!$EE116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$BY116,Usage!$CB116)","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z116=\"Summer\",Usage!$EC116,Usage!$EF116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$CC116,Usage!$CF116)","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z116=\"Summer\",Usage!$EG116,Usage!$EJ116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$CD116,Usage!$CG116)","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z116=\"Summer\",Usage!$EH116,Usage!$EK116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$CE116,Usage!$CH116)","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z116=\"Summer\",Usage!$EI116,Usage!$EL116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$CI116,Usage!$CL116)","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z116=\"Summer\",Usage!$EM116,Usage!$EP116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$CJ116,Usage!$CM116)","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z116=\"Summer\",Usage!$EN116,Usage!$EQ116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z116=\"Summer\",Usage!$CK116,Usage!$CN116)","v":0},{"$f":"IF(Usage!$Z116=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z116=\"Summer\",Usage!$EO116,Usage!$ER116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$BW116,Usage!$BZ116)","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z116<>\"Summer\",Usage!$EA116,Usage!$ED116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$BX116,Usage!$CA116)","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z116<>\"Summer\",Usage!$EB116,Usage!$EE116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$BY116,Usage!$CB116)","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z116<>\"Summer\",Usage!$EC116,Usage!$EF116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$CC116,Usage!$CF116)","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z116<>\"Summer\",Usage!$EG116,Usage!$EJ116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$CD116,Usage!$CG116)","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z116<>\"Summer\",Usage!$EH116,Usage!$EK116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$CE116,Usage!$CH116)","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z116<>\"Summer\",Usage!$EI116,Usage!$EL116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$CI116,Usage!$CL116)","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z116<>\"Summer\",Usage!$EM116,Usage!$EP116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$CJ116,Usage!$CM116)","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z116<>\"Summer\",Usage!$EN116,Usage!$EQ116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$CK116,Usage!$CN116)","v":0},{"$f":"IF(Usage!$Z116<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z116<>\"Summer\",Usage!$EO116,Usage!$ER116))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES116)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ116","v":0},{"$f":"Usage!$HA116","v":0},{"$f":"Usage!$HB116","v":0},{"$f":"Usage!$HC116","v":0},{"$f":"Usage!$HD116","v":0},{"$f":"Usage!$HE116","v":0},{"$f":"Usage!$GF116","v":0},{"$f":"SUM(Usage!$GZ116:$HE116,Usage!$GF116)","v":0},{"$f":"Usage!$GG116","v":0},{"$f":"Tenant!$H116","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR116","v":0},{"$f":"Usage!$GG116","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS116","v":0},{"$f":"Usage!$GK116","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM116","v":0},{"$f":"Usage!$GL116","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN116","v":0},{"$f":"Tenant!$I116","v":0},{"$f":"Usage!$GV116","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX116","v":0},{"$f":"Usage!$GW116","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY116","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A117","v":116},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B117","v":0},{"$f":"Tenant!$C117","v":0},{"$f":"Tenant!$D117","v":0},{"$f":"Tenant!$E117","v":0},{"$f":"Tenant!$G117","v":0},{"$f":"Usage!$D117","v":"00:00:00"},{"$f":"Usage!$E117","v":"00:00:00"},{"$f":"Usage!$F117","v":0},{"$f":"Usage!$G117","v":0},{"$f":"Usage!$H117","v":0},{"$f":"Usage!$S117","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA117","v":0},{"$f":"Usage!$V117","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ117","v":0},{"$f":"Usage!$Y117","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS117","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$BW117,Usage!$BZ117)","v":0},{"$f":"IF(AND(Usage!$Z117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z117=\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$CU117,Usage!$CX117)","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$BX117,Usage!$CA117)","v":0},{"$f":"IF(AND(Usage!$Z117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z117=\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$CV117,Usage!$CY117)","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$BY117,Usage!$CB117)","v":0},{"$f":"IF(AND(Usage!$Z117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z117=\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$CW117,Usage!$CZ117)","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$CC117,Usage!$CF117)","v":0},{"$f":"IF(AND(Usage!$Z117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z117=\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$DD117,Usage!$DG117)","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$CD117,Usage!$CG117)","v":0},{"$f":"IF(AND(Usage!$Z117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z117=\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$DE117,Usage!$DH117)","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$CE117,Usage!$CH117)","v":0},{"$f":"IF(AND(Usage!$Z117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z117=\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$DF117,Usage!$DI117)","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$CI117,Usage!$CL117)","v":0},{"$f":"IF(AND(Usage!$Z117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z117=\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$DM117,Usage!$DP117)","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$CJ117,Usage!$CM117)","v":0},{"$f":"IF(AND(Usage!$Z117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z117=\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$DN117,Usage!$DQ117)","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$CK117,Usage!$CN117)","v":0},{"$f":"IF(AND(Usage!$Z117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z117=\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$DO117,Usage!$DR117)","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$BW117,Usage!$BZ117)","v":0},{"$f":"IF(AND(Usage!$Z117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z117<>\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$CU117,Usage!$CX117)","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$BX117,Usage!$CA117)","v":0},{"$f":"IF(AND(Usage!$Z117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z117<>\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$CV117,Usage!$CY117)","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$BY117,Usage!$CB117)","v":0},{"$f":"IF(AND(Usage!$Z117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z117<>\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$CW117,Usage!$CZ117)","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$CC117,Usage!$CF117)","v":0},{"$f":"IF(AND(Usage!$Z117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z117<>\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$DD117,Usage!$DG117)","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$CD117,Usage!$CG117)","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$DE117,Usage!$DH117)","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$CE117,Usage!$CH117)","v":0},{"$f":"IF(AND(Usage!$Z117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z117<>\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$DF117,Usage!$DI117)","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$CI117,Usage!$CL117)","v":0},{"$f":"IF(AND(Usage!$Z117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z117<>\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$DM117,Usage!$DP117)","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$CJ117,Usage!$CM117)","v":0},{"$f":"IF(AND(Usage!$Z117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z117<>\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$DN117,Usage!$DQ117)","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$CK117,Usage!$CN117)","v":0},{"$f":"IF(AND(Usage!$Z117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z117<>\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$DO117,Usage!$DR117)","v":0},0,{"$f":"IF(Usage!$Z117=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO117","v":0},0,{"$f":"IF(Usage!$Z117=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP117","v":0},0,{"$f":"IF(Usage!$Z117=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ117","v":0},{"$f":"Usage!$DX117","v":0},{"$f":"Usage!$DY117","v":0},{"$f":"Usage!$DZ117","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z117=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z117<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU117","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z117=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z117<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC117","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z117=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z117<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK117","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z117=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z117<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW117","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z117=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z117<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE117","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z117=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z117<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM117","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z117=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z117<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY117","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z117=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z117<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG117","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z117=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z117<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO117","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU117,Usage!$FV117),0)","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$BW117,Usage!$BZ117)","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z117=\"Summer\",Usage!$EA117,Usage!$ED117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$BX117,Usage!$CA117)","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z117=\"Summer\",Usage!$EB117,Usage!$EE117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$BY117,Usage!$CB117)","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z117=\"Summer\",Usage!$EC117,Usage!$EF117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$CC117,Usage!$CF117)","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z117=\"Summer\",Usage!$EG117,Usage!$EJ117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$CD117,Usage!$CG117)","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z117=\"Summer\",Usage!$EH117,Usage!$EK117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$CE117,Usage!$CH117)","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z117=\"Summer\",Usage!$EI117,Usage!$EL117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$CI117,Usage!$CL117)","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z117=\"Summer\",Usage!$EM117,Usage!$EP117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$CJ117,Usage!$CM117)","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z117=\"Summer\",Usage!$EN117,Usage!$EQ117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z117=\"Summer\",Usage!$CK117,Usage!$CN117)","v":0},{"$f":"IF(Usage!$Z117=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z117=\"Summer\",Usage!$EO117,Usage!$ER117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$BW117,Usage!$BZ117)","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z117<>\"Summer\",Usage!$EA117,Usage!$ED117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$BX117,Usage!$CA117)","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z117<>\"Summer\",Usage!$EB117,Usage!$EE117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$BY117,Usage!$CB117)","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z117<>\"Summer\",Usage!$EC117,Usage!$EF117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$CC117,Usage!$CF117)","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z117<>\"Summer\",Usage!$EG117,Usage!$EJ117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$CD117,Usage!$CG117)","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z117<>\"Summer\",Usage!$EH117,Usage!$EK117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$CE117,Usage!$CH117)","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z117<>\"Summer\",Usage!$EI117,Usage!$EL117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$CI117,Usage!$CL117)","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z117<>\"Summer\",Usage!$EM117,Usage!$EP117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$CJ117,Usage!$CM117)","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z117<>\"Summer\",Usage!$EN117,Usage!$EQ117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$CK117,Usage!$CN117)","v":0},{"$f":"IF(Usage!$Z117<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z117<>\"Summer\",Usage!$EO117,Usage!$ER117))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES117)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ117","v":0},{"$f":"Usage!$HA117","v":0},{"$f":"Usage!$HB117","v":0},{"$f":"Usage!$HC117","v":0},{"$f":"Usage!$HD117","v":0},{"$f":"Usage!$HE117","v":0},{"$f":"Usage!$GF117","v":0},{"$f":"SUM(Usage!$GZ117:$HE117,Usage!$GF117)","v":0},{"$f":"Usage!$GG117","v":0},{"$f":"Tenant!$H117","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR117","v":0},{"$f":"Usage!$GG117","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS117","v":0},{"$f":"Usage!$GK117","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM117","v":0},{"$f":"Usage!$GL117","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN117","v":0},{"$f":"Tenant!$I117","v":0},{"$f":"Usage!$GV117","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX117","v":0},{"$f":"Usage!$GW117","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY117","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A121","v":120},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B121","v":0},{"$f":"Tenant!$C121","v":0},{"$f":"Tenant!$D121","v":0},{"$f":"Tenant!$E121","v":0},{"$f":"Tenant!$G121","v":0},{"$f":"Usage!$D121","v":"00:00:00"},{"$f":"Usage!$E121","v":"00:00:00"},{"$f":"Usage!$F121","v":0},{"$f":"Usage!$G121","v":0},{"$f":"Usage!$H121","v":0},{"$f":"Usage!$S121","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA121","v":0},{"$f":"Usage!$V121","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ121","v":0},{"$f":"Usage!$Y121","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS121","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$BW121,Usage!$BZ121)","v":0},{"$f":"IF(AND(Usage!$Z121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z121=\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$CU121,Usage!$CX121)","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$BX121,Usage!$CA121)","v":0},{"$f":"IF(AND(Usage!$Z121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z121=\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$CV121,Usage!$CY121)","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$BY121,Usage!$CB121)","v":0},{"$f":"IF(AND(Usage!$Z121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z121=\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$CW121,Usage!$CZ121)","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$CC121,Usage!$CF121)","v":0},{"$f":"IF(AND(Usage!$Z121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z121=\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$DD121,Usage!$DG121)","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$CD121,Usage!$CG121)","v":0},{"$f":"IF(AND(Usage!$Z121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z121=\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$DE121,Usage!$DH121)","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$CE121,Usage!$CH121)","v":0},{"$f":"IF(AND(Usage!$Z121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z121=\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$DF121,Usage!$DI121)","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$CI121,Usage!$CL121)","v":0},{"$f":"IF(AND(Usage!$Z121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z121=\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$DM121,Usage!$DP121)","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$CJ121,Usage!$CM121)","v":0},{"$f":"IF(AND(Usage!$Z121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z121=\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$DN121,Usage!$DQ121)","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$CK121,Usage!$CN121)","v":0},{"$f":"IF(AND(Usage!$Z121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z121=\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$DO121,Usage!$DR121)","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$BW121,Usage!$BZ121)","v":0},{"$f":"IF(AND(Usage!$Z121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z121<>\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$CU121,Usage!$CX121)","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$BX121,Usage!$CA121)","v":0},{"$f":"IF(AND(Usage!$Z121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z121<>\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$CV121,Usage!$CY121)","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$BY121,Usage!$CB121)","v":0},{"$f":"IF(AND(Usage!$Z121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z121<>\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$CW121,Usage!$CZ121)","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$CC121,Usage!$CF121)","v":0},{"$f":"IF(AND(Usage!$Z121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z121<>\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$DD121,Usage!$DG121)","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$CD121,Usage!$CG121)","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$DE121,Usage!$DH121)","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$CE121,Usage!$CH121)","v":0},{"$f":"IF(AND(Usage!$Z121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z121<>\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$DF121,Usage!$DI121)","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$CI121,Usage!$CL121)","v":0},{"$f":"IF(AND(Usage!$Z121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z121<>\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$DM121,Usage!$DP121)","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$CJ121,Usage!$CM121)","v":0},{"$f":"IF(AND(Usage!$Z121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z121<>\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$DN121,Usage!$DQ121)","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$CK121,Usage!$CN121)","v":0},{"$f":"IF(AND(Usage!$Z121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z121<>\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$DO121,Usage!$DR121)","v":0},0,{"$f":"IF(Usage!$Z121=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO121","v":0},0,{"$f":"IF(Usage!$Z121=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP121","v":0},0,{"$f":"IF(Usage!$Z121=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ121","v":0},{"$f":"Usage!$DX121","v":0},{"$f":"Usage!$DY121","v":0},{"$f":"Usage!$DZ121","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z121=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z121<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU121","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z121=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z121<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC121","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z121=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z121<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK121","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z121=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z121<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW121","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z121=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z121<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE121","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z121=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z121<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM121","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z121=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z121<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY121","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z121=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z121<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG121","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z121=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z121<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO121","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU121,Usage!$FV121),0)","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$BW121,Usage!$BZ121)","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z121=\"Summer\",Usage!$EA121,Usage!$ED121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$BX121,Usage!$CA121)","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z121=\"Summer\",Usage!$EB121,Usage!$EE121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$BY121,Usage!$CB121)","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z121=\"Summer\",Usage!$EC121,Usage!$EF121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$CC121,Usage!$CF121)","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z121=\"Summer\",Usage!$EG121,Usage!$EJ121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$CD121,Usage!$CG121)","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z121=\"Summer\",Usage!$EH121,Usage!$EK121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$CE121,Usage!$CH121)","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z121=\"Summer\",Usage!$EI121,Usage!$EL121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$CI121,Usage!$CL121)","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z121=\"Summer\",Usage!$EM121,Usage!$EP121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$CJ121,Usage!$CM121)","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z121=\"Summer\",Usage!$EN121,Usage!$EQ121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z121=\"Summer\",Usage!$CK121,Usage!$CN121)","v":0},{"$f":"IF(Usage!$Z121=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z121=\"Summer\",Usage!$EO121,Usage!$ER121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$BW121,Usage!$BZ121)","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z121<>\"Summer\",Usage!$EA121,Usage!$ED121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$BX121,Usage!$CA121)","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z121<>\"Summer\",Usage!$EB121,Usage!$EE121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$BY121,Usage!$CB121)","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z121<>\"Summer\",Usage!$EC121,Usage!$EF121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$CC121,Usage!$CF121)","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z121<>\"Summer\",Usage!$EG121,Usage!$EJ121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$CD121,Usage!$CG121)","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z121<>\"Summer\",Usage!$EH121,Usage!$EK121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$CE121,Usage!$CH121)","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z121<>\"Summer\",Usage!$EI121,Usage!$EL121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$CI121,Usage!$CL121)","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z121<>\"Summer\",Usage!$EM121,Usage!$EP121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$CJ121,Usage!$CM121)","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z121<>\"Summer\",Usage!$EN121,Usage!$EQ121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$CK121,Usage!$CN121)","v":0},{"$f":"IF(Usage!$Z121<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z121<>\"Summer\",Usage!$EO121,Usage!$ER121))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES121)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ121","v":0},{"$f":"Usage!$HA121","v":0},{"$f":"Usage!$HB121","v":0},{"$f":"Usage!$HC121","v":0},{"$f":"Usage!$HD121","v":0},{"$f":"Usage!$HE121","v":0},{"$f":"Usage!$GF121","v":0},{"$f":"SUM(Usage!$GZ121:$HE121,Usage!$GF121)","v":0},{"$f":"Usage!$GG121","v":0},{"$f":"Tenant!$H121","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR121","v":0},{"$f":"Usage!$GG121","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS121","v":0},{"$f":"Usage!$GK121","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM121","v":0},{"$f":"Usage!$GL121","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN121","v":0},{"$f":"Tenant!$I121","v":0},{"$f":"Usage!$GV121","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX121","v":0},{"$f":"Usage!$GW121","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY121","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A126","v":125},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B126","v":0},{"$f":"Tenant!$C126","v":0},{"$f":"Tenant!$D126","v":0},{"$f":"Tenant!$E126","v":0},{"$f":"Tenant!$G126","v":0},{"$f":"Usage!$D126","v":"00:00:00"},{"$f":"Usage!$E126","v":"00:00:00"},{"$f":"Usage!$F126","v":0},{"$f":"Usage!$G126","v":0},{"$f":"Usage!$H126","v":0},{"$f":"Usage!$S126","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA126","v":0},{"$f":"Usage!$V126","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ126","v":0},{"$f":"Usage!$Y126","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS126","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$BW126,Usage!$BZ126)","v":0},{"$f":"IF(AND(Usage!$Z126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z126=\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$CU126,Usage!$CX126)","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$BX126,Usage!$CA126)","v":0},{"$f":"IF(AND(Usage!$Z126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z126=\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$CV126,Usage!$CY126)","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$BY126,Usage!$CB126)","v":0},{"$f":"IF(AND(Usage!$Z126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z126=\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$CW126,Usage!$CZ126)","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$CC126,Usage!$CF126)","v":0},{"$f":"IF(AND(Usage!$Z126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z126=\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$DD126,Usage!$DG126)","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$CD126,Usage!$CG126)","v":0},{"$f":"IF(AND(Usage!$Z126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z126=\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$DE126,Usage!$DH126)","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$CE126,Usage!$CH126)","v":0},{"$f":"IF(AND(Usage!$Z126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z126=\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$DF126,Usage!$DI126)","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$CI126,Usage!$CL126)","v":0},{"$f":"IF(AND(Usage!$Z126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z126=\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$DM126,Usage!$DP126)","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$CJ126,Usage!$CM126)","v":0},{"$f":"IF(AND(Usage!$Z126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z126=\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$DN126,Usage!$DQ126)","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$CK126,Usage!$CN126)","v":0},{"$f":"IF(AND(Usage!$Z126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z126=\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$DO126,Usage!$DR126)","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$BW126,Usage!$BZ126)","v":0},{"$f":"IF(AND(Usage!$Z126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z126<>\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$CU126,Usage!$CX126)","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$BX126,Usage!$CA126)","v":0},{"$f":"IF(AND(Usage!$Z126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z126<>\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$CV126,Usage!$CY126)","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$BY126,Usage!$CB126)","v":0},{"$f":"IF(AND(Usage!$Z126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z126<>\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$CW126,Usage!$CZ126)","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$CC126,Usage!$CF126)","v":0},{"$f":"IF(AND(Usage!$Z126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z126<>\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$DD126,Usage!$DG126)","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$CD126,Usage!$CG126)","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$DE126,Usage!$DH126)","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$CE126,Usage!$CH126)","v":0},{"$f":"IF(AND(Usage!$Z126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z126<>\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$DF126,Usage!$DI126)","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$CI126,Usage!$CL126)","v":0},{"$f":"IF(AND(Usage!$Z126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z126<>\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$DM126,Usage!$DP126)","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$CJ126,Usage!$CM126)","v":0},{"$f":"IF(AND(Usage!$Z126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z126<>\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$DN126,Usage!$DQ126)","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$CK126,Usage!$CN126)","v":0},{"$f":"IF(AND(Usage!$Z126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z126<>\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$DO126,Usage!$DR126)","v":0},0,{"$f":"IF(Usage!$Z126=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO126","v":0},0,{"$f":"IF(Usage!$Z126=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP126","v":0},0,{"$f":"IF(Usage!$Z126=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ126","v":0},{"$f":"Usage!$DX126","v":0},{"$f":"Usage!$DY126","v":0},{"$f":"Usage!$DZ126","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z126=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z126<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU126","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z126=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z126<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC126","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z126=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z126<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK126","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z126=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z126<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW126","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z126=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z126<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE126","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z126=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z126<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM126","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z126=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z126<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY126","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z126=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z126<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG126","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z126=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z126<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO126","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU126,Usage!$FV126),0)","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$BW126,Usage!$BZ126)","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z126=\"Summer\",Usage!$EA126,Usage!$ED126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$BX126,Usage!$CA126)","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z126=\"Summer\",Usage!$EB126,Usage!$EE126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$BY126,Usage!$CB126)","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z126=\"Summer\",Usage!$EC126,Usage!$EF126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$CC126,Usage!$CF126)","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z126=\"Summer\",Usage!$EG126,Usage!$EJ126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$CD126,Usage!$CG126)","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z126=\"Summer\",Usage!$EH126,Usage!$EK126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$CE126,Usage!$CH126)","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z126=\"Summer\",Usage!$EI126,Usage!$EL126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$CI126,Usage!$CL126)","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z126=\"Summer\",Usage!$EM126,Usage!$EP126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$CJ126,Usage!$CM126)","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z126=\"Summer\",Usage!$EN126,Usage!$EQ126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z126=\"Summer\",Usage!$CK126,Usage!$CN126)","v":0},{"$f":"IF(Usage!$Z126=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z126=\"Summer\",Usage!$EO126,Usage!$ER126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$BW126,Usage!$BZ126)","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z126<>\"Summer\",Usage!$EA126,Usage!$ED126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$BX126,Usage!$CA126)","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z126<>\"Summer\",Usage!$EB126,Usage!$EE126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$BY126,Usage!$CB126)","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z126<>\"Summer\",Usage!$EC126,Usage!$EF126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$CC126,Usage!$CF126)","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z126<>\"Summer\",Usage!$EG126,Usage!$EJ126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$CD126,Usage!$CG126)","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z126<>\"Summer\",Usage!$EH126,Usage!$EK126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$CE126,Usage!$CH126)","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z126<>\"Summer\",Usage!$EI126,Usage!$EL126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$CI126,Usage!$CL126)","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z126<>\"Summer\",Usage!$EM126,Usage!$EP126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$CJ126,Usage!$CM126)","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z126<>\"Summer\",Usage!$EN126,Usage!$EQ126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$CK126,Usage!$CN126)","v":0},{"$f":"IF(Usage!$Z126<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z126<>\"Summer\",Usage!$EO126,Usage!$ER126))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES126)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ126","v":0},{"$f":"Usage!$HA126","v":0},{"$f":"Usage!$HB126","v":0},{"$f":"Usage!$HC126","v":0},{"$f":"Usage!$HD126","v":0},{"$f":"Usage!$HE126","v":0},{"$f":"Usage!$GF126","v":0},{"$f":"SUM(Usage!$GZ126:$HE126,Usage!$GF126)","v":0},{"$f":"Usage!$GG126","v":0},{"$f":"Tenant!$H126","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR126","v":0},{"$f":"Usage!$GG126","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS126","v":0},{"$f":"Usage!$GK126","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM126","v":0},{"$f":"Usage!$GL126","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN126","v":0},{"$f":"Tenant!$I126","v":0},{"$f":"Usage!$GV126","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX126","v":0},{"$f":"Usage!$GW126","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY126","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A129","v":128},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B129","v":0},{"$f":"Tenant!$C129","v":0},{"$f":"Tenant!$D129","v":0},{"$f":"Tenant!$E129","v":0},{"$f":"Tenant!$G129","v":0},{"$f":"Usage!$D129","v":"00:00:00"},{"$f":"Usage!$E129","v":"00:00:00"},{"$f":"Usage!$F129","v":0},{"$f":"Usage!$G129","v":0},{"$f":"Usage!$H129","v":0},{"$f":"Usage!$S129","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA129","v":0},{"$f":"Usage!$V129","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ129","v":0},{"$f":"Usage!$Y129","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS129","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$BW129,Usage!$BZ129)","v":0},{"$f":"IF(AND(Usage!$Z129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z129=\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$CU129,Usage!$CX129)","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$BX129,Usage!$CA129)","v":0},{"$f":"IF(AND(Usage!$Z129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z129=\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$CV129,Usage!$CY129)","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$BY129,Usage!$CB129)","v":0},{"$f":"IF(AND(Usage!$Z129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z129=\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$CW129,Usage!$CZ129)","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$CC129,Usage!$CF129)","v":0},{"$f":"IF(AND(Usage!$Z129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z129=\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$DD129,Usage!$DG129)","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$CD129,Usage!$CG129)","v":0},{"$f":"IF(AND(Usage!$Z129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z129=\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$DE129,Usage!$DH129)","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$CE129,Usage!$CH129)","v":0},{"$f":"IF(AND(Usage!$Z129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z129=\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$DF129,Usage!$DI129)","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$CI129,Usage!$CL129)","v":0},{"$f":"IF(AND(Usage!$Z129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z129=\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$DM129,Usage!$DP129)","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$CJ129,Usage!$CM129)","v":0},{"$f":"IF(AND(Usage!$Z129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z129=\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$DN129,Usage!$DQ129)","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$CK129,Usage!$CN129)","v":0},{"$f":"IF(AND(Usage!$Z129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z129=\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$DO129,Usage!$DR129)","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$BW129,Usage!$BZ129)","v":0},{"$f":"IF(AND(Usage!$Z129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z129<>\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$CU129,Usage!$CX129)","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$BX129,Usage!$CA129)","v":0},{"$f":"IF(AND(Usage!$Z129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z129<>\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$CV129,Usage!$CY129)","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$BY129,Usage!$CB129)","v":0},{"$f":"IF(AND(Usage!$Z129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z129<>\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$CW129,Usage!$CZ129)","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$CC129,Usage!$CF129)","v":0},{"$f":"IF(AND(Usage!$Z129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z129<>\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$DD129,Usage!$DG129)","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$CD129,Usage!$CG129)","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$DE129,Usage!$DH129)","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$CE129,Usage!$CH129)","v":0},{"$f":"IF(AND(Usage!$Z129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z129<>\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$DF129,Usage!$DI129)","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$CI129,Usage!$CL129)","v":0},{"$f":"IF(AND(Usage!$Z129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z129<>\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$DM129,Usage!$DP129)","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$CJ129,Usage!$CM129)","v":0},{"$f":"IF(AND(Usage!$Z129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z129<>\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$DN129,Usage!$DQ129)","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$CK129,Usage!$CN129)","v":0},{"$f":"IF(AND(Usage!$Z129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z129<>\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$DO129,Usage!$DR129)","v":0},0,{"$f":"IF(Usage!$Z129=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO129","v":0},0,{"$f":"IF(Usage!$Z129=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP129","v":0},0,{"$f":"IF(Usage!$Z129=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ129","v":0},{"$f":"Usage!$DX129","v":0},{"$f":"Usage!$DY129","v":0},{"$f":"Usage!$DZ129","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z129=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z129<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU129","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z129=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z129<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC129","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z129=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z129<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK129","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z129=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z129<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW129","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z129=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z129<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE129","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z129=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z129<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM129","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z129=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z129<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY129","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z129=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z129<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG129","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z129=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z129<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO129","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU129,Usage!$FV129),0)","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$BW129,Usage!$BZ129)","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z129=\"Summer\",Usage!$EA129,Usage!$ED129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$BX129,Usage!$CA129)","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z129=\"Summer\",Usage!$EB129,Usage!$EE129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$BY129,Usage!$CB129)","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z129=\"Summer\",Usage!$EC129,Usage!$EF129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$CC129,Usage!$CF129)","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z129=\"Summer\",Usage!$EG129,Usage!$EJ129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$CD129,Usage!$CG129)","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z129=\"Summer\",Usage!$EH129,Usage!$EK129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$CE129,Usage!$CH129)","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z129=\"Summer\",Usage!$EI129,Usage!$EL129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$CI129,Usage!$CL129)","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z129=\"Summer\",Usage!$EM129,Usage!$EP129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$CJ129,Usage!$CM129)","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z129=\"Summer\",Usage!$EN129,Usage!$EQ129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z129=\"Summer\",Usage!$CK129,Usage!$CN129)","v":0},{"$f":"IF(Usage!$Z129=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z129=\"Summer\",Usage!$EO129,Usage!$ER129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$BW129,Usage!$BZ129)","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z129<>\"Summer\",Usage!$EA129,Usage!$ED129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$BX129,Usage!$CA129)","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z129<>\"Summer\",Usage!$EB129,Usage!$EE129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$BY129,Usage!$CB129)","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z129<>\"Summer\",Usage!$EC129,Usage!$EF129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$CC129,Usage!$CF129)","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z129<>\"Summer\",Usage!$EG129,Usage!$EJ129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$CD129,Usage!$CG129)","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z129<>\"Summer\",Usage!$EH129,Usage!$EK129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$CE129,Usage!$CH129)","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z129<>\"Summer\",Usage!$EI129,Usage!$EL129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$CI129,Usage!$CL129)","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z129<>\"Summer\",Usage!$EM129,Usage!$EP129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$CJ129,Usage!$CM129)","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z129<>\"Summer\",Usage!$EN129,Usage!$EQ129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$CK129,Usage!$CN129)","v":0},{"$f":"IF(Usage!$Z129<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z129<>\"Summer\",Usage!$EO129,Usage!$ER129))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES129)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ129","v":0},{"$f":"Usage!$HA129","v":0},{"$f":"Usage!$HB129","v":0},{"$f":"Usage!$HC129","v":0},{"$f":"Usage!$HD129","v":0},{"$f":"Usage!$HE129","v":0},{"$f":"Usage!$GF129","v":0},{"$f":"SUM(Usage!$GZ129:$HE129,Usage!$GF129)","v":0},{"$f":"Usage!$GG129","v":0},{"$f":"Tenant!$H129","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR129","v":0},{"$f":"Usage!$GG129","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS129","v":0},{"$f":"Usage!$GK129","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM129","v":0},{"$f":"Usage!$GL129","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN129","v":0},{"$f":"Tenant!$I129","v":0},{"$f":"Usage!$GV129","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX129","v":0},{"$f":"Usage!$GW129","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY129","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A131","v":130},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B131","v":0},{"$f":"Tenant!$C131","v":0},{"$f":"Tenant!$D131","v":0},{"$f":"Tenant!$E131","v":0},{"$f":"Tenant!$G131","v":0},{"$f":"Usage!$D131","v":"00:00:00"},{"$f":"Usage!$E131","v":"00:00:00"},{"$f":"Usage!$F131","v":0},{"$f":"Usage!$G131","v":0},{"$f":"Usage!$H131","v":0},{"$f":"Usage!$S131","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA131","v":0},{"$f":"Usage!$V131","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ131","v":0},{"$f":"Usage!$Y131","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS131","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$BW131,Usage!$BZ131)","v":0},{"$f":"IF(AND(Usage!$Z131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z131=\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$CU131,Usage!$CX131)","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$BX131,Usage!$CA131)","v":0},{"$f":"IF(AND(Usage!$Z131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z131=\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$CV131,Usage!$CY131)","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$BY131,Usage!$CB131)","v":0},{"$f":"IF(AND(Usage!$Z131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z131=\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$CW131,Usage!$CZ131)","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$CC131,Usage!$CF131)","v":0},{"$f":"IF(AND(Usage!$Z131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z131=\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$DD131,Usage!$DG131)","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$CD131,Usage!$CG131)","v":0},{"$f":"IF(AND(Usage!$Z131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z131=\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$DE131,Usage!$DH131)","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$CE131,Usage!$CH131)","v":0},{"$f":"IF(AND(Usage!$Z131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z131=\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$DF131,Usage!$DI131)","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$CI131,Usage!$CL131)","v":0},{"$f":"IF(AND(Usage!$Z131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z131=\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$DM131,Usage!$DP131)","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$CJ131,Usage!$CM131)","v":0},{"$f":"IF(AND(Usage!$Z131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z131=\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$DN131,Usage!$DQ131)","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$CK131,Usage!$CN131)","v":0},{"$f":"IF(AND(Usage!$Z131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z131=\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$DO131,Usage!$DR131)","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$BW131,Usage!$BZ131)","v":0},{"$f":"IF(AND(Usage!$Z131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z131<>\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$CU131,Usage!$CX131)","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$BX131,Usage!$CA131)","v":0},{"$f":"IF(AND(Usage!$Z131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z131<>\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$CV131,Usage!$CY131)","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$BY131,Usage!$CB131)","v":0},{"$f":"IF(AND(Usage!$Z131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z131<>\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$CW131,Usage!$CZ131)","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$CC131,Usage!$CF131)","v":0},{"$f":"IF(AND(Usage!$Z131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z131<>\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$DD131,Usage!$DG131)","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$CD131,Usage!$CG131)","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$DE131,Usage!$DH131)","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$CE131,Usage!$CH131)","v":0},{"$f":"IF(AND(Usage!$Z131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z131<>\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$DF131,Usage!$DI131)","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$CI131,Usage!$CL131)","v":0},{"$f":"IF(AND(Usage!$Z131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z131<>\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$DM131,Usage!$DP131)","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$CJ131,Usage!$CM131)","v":0},{"$f":"IF(AND(Usage!$Z131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z131<>\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$DN131,Usage!$DQ131)","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$CK131,Usage!$CN131)","v":0},{"$f":"IF(AND(Usage!$Z131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z131<>\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$DO131,Usage!$DR131)","v":0},{"$f":"SUM($W131,$Z131,$AC131,$AX131,$BA131,$BD131)","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO131","v":0},{"$f":"SUM($AF131,$AI131,$AL131,$BG131,$BJ131,$BM131)","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP131","v":0},{"$f":"SUM($AO131,$AR131,$AU131,$BP131,$BS131,$BV131)","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ131","v":0},{"$f":"Usage!$DX131","v":0},{"$f":"Usage!$DY131","v":0},{"$f":"Usage!$DZ131","v":0},{"$f":"SUM($W131,$Z131,$AC131,$AX131,$BA131,$BD131)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z131=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z131<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU131","v":0},{"$f":"SUM($AF131,$AI131,$AL131,$BG131,$BJ131,$BM131)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z131=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z131<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC131","v":0},{"$f":"SUM($AO131,$AR131,$AU131,$BP131,$BS131,$BV131)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z131=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z131<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK131","v":0},{"$f":"SUM($W131,$Z131,$AC131,$AX131,$BA131,$BD131)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z131=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z131<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW131","v":0},{"$f":"SUM($AF131,$AI131,$AL131,$BG131,$BJ131,$BM131)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z131=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z131<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE131","v":0},{"$f":"SUM($AO131,$AR131,$AU131,$BP131,$BS131,$BV131)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z131=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z131<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM131","v":0},{"$f":"SUM($W131,$Z131,$AC131,$AX131,$BA131,$BD131)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z131=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z131<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY131","v":0},{"$f":"SUM($AF131,$AI131,$AL131,$BG131,$BJ131,$BM131)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z131=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z131<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG131","v":0},{"$f":"SUM($AO131,$AR131,$AU131,$BP131,$BS131,$BV131)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z131=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z131<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO131","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU131,Usage!$FV131),0)","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$BW131,Usage!$BZ131)","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z131=\"Summer\",Usage!$EA131,Usage!$ED131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$BX131,Usage!$CA131)","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z131=\"Summer\",Usage!$EB131,Usage!$EE131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$BY131,Usage!$CB131)","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z131=\"Summer\",Usage!$EC131,Usage!$EF131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$CC131,Usage!$CF131)","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z131=\"Summer\",Usage!$EG131,Usage!$EJ131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$CD131,Usage!$CG131)","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z131=\"Summer\",Usage!$EH131,Usage!$EK131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$CE131,Usage!$CH131)","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z131=\"Summer\",Usage!$EI131,Usage!$EL131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$CI131,Usage!$CL131)","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z131=\"Summer\",Usage!$EM131,Usage!$EP131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$CJ131,Usage!$CM131)","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z131=\"Summer\",Usage!$EN131,Usage!$EQ131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z131=\"Summer\",Usage!$CK131,Usage!$CN131)","v":0},{"$f":"IF(Usage!$Z131=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z131=\"Summer\",Usage!$EO131,Usage!$ER131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$BW131,Usage!$BZ131)","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z131<>\"Summer\",Usage!$EA131,Usage!$ED131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$BX131,Usage!$CA131)","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z131<>\"Summer\",Usage!$EB131,Usage!$EE131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$BY131,Usage!$CB131)","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z131<>\"Summer\",Usage!$EC131,Usage!$EF131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$CC131,Usage!$CF131)","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z131<>\"Summer\",Usage!$EG131,Usage!$EJ131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$CD131,Usage!$CG131)","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z131<>\"Summer\",Usage!$EH131,Usage!$EK131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$CE131,Usage!$CH131)","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z131<>\"Summer\",Usage!$EI131,Usage!$EL131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$CI131,Usage!$CL131)","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z131<>\"Summer\",Usage!$EM131,Usage!$EP131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$CJ131,Usage!$CM131)","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z131<>\"Summer\",Usage!$EN131,Usage!$EQ131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$CK131,Usage!$CN131)","v":0},{"$f":"IF(Usage!$Z131<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z131<>\"Summer\",Usage!$EO131,Usage!$ER131))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES131)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ131","v":0},{"$f":"Usage!$HA131","v":0},{"$f":"Usage!$HB131","v":0},{"$f":"Usage!$HC131","v":0},{"$f":"Usage!$HD131","v":0},{"$f":"Usage!$HE131","v":0},{"$f":"Usage!$GF131","v":0},{"$f":"SUM(Usage!$GZ131:$HE131,Usage!$GF131)","v":0},{"$f":"Usage!$GG131","v":0},{"$f":"Tenant!$H131","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR131","v":0},{"$f":"Usage!$GG131","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS131","v":0},{"$f":"Usage!$GK131","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM131","v":0},{"$f":"Usage!$GL131","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN131","v":0},{"$f":"Tenant!$I131","v":0},{"$f":"Usage!$GV131","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX131","v":0},{"$f":"Usage!$GW131","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY131","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A137","v":136},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B137","v":0},{"$f":"Tenant!$C137","v":0},{"$f":"Tenant!$D137","v":0},{"$f":"Tenant!$E137","v":0},{"$f":"Tenant!$G137","v":0},{"$f":"Usage!$D137","v":"00:00:00"},{"$f":"Usage!$E137","v":"00:00:00"},{"$f":"Usage!$F137","v":0},{"$f":"Usage!$G137","v":0},{"$f":"Usage!$H137","v":0},{"$f":"Usage!$S137","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA137","v":0},{"$f":"Usage!$V137","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ137","v":0},{"$f":"Usage!$Y137","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS137","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$BW137,Usage!$BZ137)","v":0},{"$f":"IF(AND(Usage!$Z137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z137=\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$CU137,Usage!$CX137)","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$BX137,Usage!$CA137)","v":0},{"$f":"IF(AND(Usage!$Z137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z137=\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$CV137,Usage!$CY137)","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$BY137,Usage!$CB137)","v":0},{"$f":"IF(AND(Usage!$Z137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z137=\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$CW137,Usage!$CZ137)","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$CC137,Usage!$CF137)","v":0},{"$f":"IF(AND(Usage!$Z137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z137=\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$DD137,Usage!$DG137)","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$CD137,Usage!$CG137)","v":0},{"$f":"IF(AND(Usage!$Z137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z137=\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$DE137,Usage!$DH137)","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$CE137,Usage!$CH137)","v":0},{"$f":"IF(AND(Usage!$Z137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z137=\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$DF137,Usage!$DI137)","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$CI137,Usage!$CL137)","v":0},{"$f":"IF(AND(Usage!$Z137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z137=\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$DM137,Usage!$DP137)","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$CJ137,Usage!$CM137)","v":0},{"$f":"IF(AND(Usage!$Z137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z137=\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$DN137,Usage!$DQ137)","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$CK137,Usage!$CN137)","v":0},{"$f":"IF(AND(Usage!$Z137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z137=\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$DO137,Usage!$DR137)","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$BW137,Usage!$BZ137)","v":0},{"$f":"IF(AND(Usage!$Z137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z137<>\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$CU137,Usage!$CX137)","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$BX137,Usage!$CA137)","v":0},{"$f":"IF(AND(Usage!$Z137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z137<>\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$CV137,Usage!$CY137)","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$BY137,Usage!$CB137)","v":0},{"$f":"IF(AND(Usage!$Z137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z137<>\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$CW137,Usage!$CZ137)","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$CC137,Usage!$CF137)","v":0},{"$f":"IF(AND(Usage!$Z137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z137<>\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$DD137,Usage!$DG137)","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$CD137,Usage!$CG137)","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$DE137,Usage!$DH137)","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$CE137,Usage!$CH137)","v":0},{"$f":"IF(AND(Usage!$Z137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z137<>\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$DF137,Usage!$DI137)","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$CI137,Usage!$CL137)","v":0},{"$f":"IF(AND(Usage!$Z137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z137<>\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$DM137,Usage!$DP137)","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$CJ137,Usage!$CM137)","v":0},{"$f":"IF(AND(Usage!$Z137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z137<>\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$DN137,Usage!$DQ137)","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$CK137,Usage!$CN137)","v":0},{"$f":"IF(AND(Usage!$Z137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z137<>\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$DO137,Usage!$DR137)","v":0},0,{"$f":"IF(Usage!$Z137=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO137","v":0},0,{"$f":"IF(Usage!$Z137=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP137","v":0},0,{"$f":"IF(Usage!$Z137=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ137","v":0},{"$f":"Usage!$DX137","v":0},{"$f":"Usage!$DY137","v":0},{"$f":"Usage!$DZ137","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z137=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z137<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU137","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z137=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z137<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC137","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z137=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z137<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK137","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z137=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z137<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW137","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z137=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z137<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE137","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z137=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z137<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM137","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z137=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z137<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY137","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z137=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z137<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG137","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z137=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z137<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO137","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU137,Usage!$FV137),0)","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$BW137,Usage!$BZ137)","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z137=\"Summer\",Usage!$EA137,Usage!$ED137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$BX137,Usage!$CA137)","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z137=\"Summer\",Usage!$EB137,Usage!$EE137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$BY137,Usage!$CB137)","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z137=\"Summer\",Usage!$EC137,Usage!$EF137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$CC137,Usage!$CF137)","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z137=\"Summer\",Usage!$EG137,Usage!$EJ137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$CD137,Usage!$CG137)","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z137=\"Summer\",Usage!$EH137,Usage!$EK137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$CE137,Usage!$CH137)","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z137=\"Summer\",Usage!$EI137,Usage!$EL137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$CI137,Usage!$CL137)","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z137=\"Summer\",Usage!$EM137,Usage!$EP137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$CJ137,Usage!$CM137)","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z137=\"Summer\",Usage!$EN137,Usage!$EQ137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z137=\"Summer\",Usage!$CK137,Usage!$CN137)","v":0},{"$f":"IF(Usage!$Z137=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z137=\"Summer\",Usage!$EO137,Usage!$ER137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$BW137,Usage!$BZ137)","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z137<>\"Summer\",Usage!$EA137,Usage!$ED137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$BX137,Usage!$CA137)","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z137<>\"Summer\",Usage!$EB137,Usage!$EE137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$BY137,Usage!$CB137)","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z137<>\"Summer\",Usage!$EC137,Usage!$EF137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$CC137,Usage!$CF137)","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z137<>\"Summer\",Usage!$EG137,Usage!$EJ137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$CD137,Usage!$CG137)","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z137<>\"Summer\",Usage!$EH137,Usage!$EK137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$CE137,Usage!$CH137)","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z137<>\"Summer\",Usage!$EI137,Usage!$EL137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$CI137,Usage!$CL137)","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z137<>\"Summer\",Usage!$EM137,Usage!$EP137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$CJ137,Usage!$CM137)","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z137<>\"Summer\",Usage!$EN137,Usage!$EQ137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$CK137,Usage!$CN137)","v":0},{"$f":"IF(Usage!$Z137<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z137<>\"Summer\",Usage!$EO137,Usage!$ER137))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES137)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ137","v":0},{"$f":"Usage!$HA137","v":0},{"$f":"Usage!$HB137","v":0},{"$f":"Usage!$HC137","v":0},{"$f":"Usage!$HD137","v":0},{"$f":"Usage!$HE137","v":0},{"$f":"Usage!$GF137","v":0},{"$f":"SUM(Usage!$GZ137:$HE137,Usage!$GF137)","v":0},{"$f":"Usage!$GG137","v":0},{"$f":"Tenant!$H137","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR137","v":0},{"$f":"Usage!$GG137","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS137","v":0},{"$f":"Usage!$GK137","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM137","v":0},{"$f":"Usage!$GL137","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN137","v":0},{"$f":"Tenant!$I137","v":0},{"$f":"Usage!$GV137","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX137","v":0},{"$f":"Usage!$GW137","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY137","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A140","v":139},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B140","v":0},{"$f":"Tenant!$C140","v":0},{"$f":"Tenant!$D140","v":0},{"$f":"Tenant!$E140","v":0},{"$f":"Tenant!$G140","v":0},{"$f":"Usage!$D140","v":"00:00:00"},{"$f":"Usage!$E140","v":"00:00:00"},{"$f":"Usage!$F140","v":0},{"$f":"Usage!$G140","v":0},{"$f":"Usage!$H140","v":0},{"$f":"Usage!$S140","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA140","v":0},{"$f":"Usage!$V140","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ140","v":0},{"$f":"Usage!$Y140","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS140","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$BW140,Usage!$BZ140)","v":0},{"$f":"IF(AND(Usage!$Z140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z140=\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$CU140,Usage!$CX140)","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$BX140,Usage!$CA140)","v":0},{"$f":"IF(AND(Usage!$Z140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z140=\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$CV140,Usage!$CY140)","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$BY140,Usage!$CB140)","v":0},{"$f":"IF(AND(Usage!$Z140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z140=\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$CW140,Usage!$CZ140)","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$CC140,Usage!$CF140)","v":0},{"$f":"IF(AND(Usage!$Z140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z140=\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$DD140,Usage!$DG140)","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$CD140,Usage!$CG140)","v":0},{"$f":"IF(AND(Usage!$Z140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z140=\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$DE140,Usage!$DH140)","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$CE140,Usage!$CH140)","v":0},{"$f":"IF(AND(Usage!$Z140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z140=\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$DF140,Usage!$DI140)","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$CI140,Usage!$CL140)","v":0},{"$f":"IF(AND(Usage!$Z140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z140=\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$DM140,Usage!$DP140)","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$CJ140,Usage!$CM140)","v":0},{"$f":"IF(AND(Usage!$Z140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z140=\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$DN140,Usage!$DQ140)","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$CK140,Usage!$CN140)","v":0},{"$f":"IF(AND(Usage!$Z140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z140=\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$DO140,Usage!$DR140)","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$BW140,Usage!$BZ140)","v":0},{"$f":"IF(AND(Usage!$Z140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z140<>\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$CU140,Usage!$CX140)","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$BX140,Usage!$CA140)","v":0},{"$f":"IF(AND(Usage!$Z140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z140<>\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$CV140,Usage!$CY140)","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$BY140,Usage!$CB140)","v":0},{"$f":"IF(AND(Usage!$Z140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z140<>\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$CW140,Usage!$CZ140)","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$CC140,Usage!$CF140)","v":0},{"$f":"IF(AND(Usage!$Z140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z140<>\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$DD140,Usage!$DG140)","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$CD140,Usage!$CG140)","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$DE140,Usage!$DH140)","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$CE140,Usage!$CH140)","v":0},{"$f":"IF(AND(Usage!$Z140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z140<>\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$DF140,Usage!$DI140)","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$CI140,Usage!$CL140)","v":0},{"$f":"IF(AND(Usage!$Z140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z140<>\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$DM140,Usage!$DP140)","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$CJ140,Usage!$CM140)","v":0},{"$f":"IF(AND(Usage!$Z140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z140<>\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$DN140,Usage!$DQ140)","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$CK140,Usage!$CN140)","v":0},{"$f":"IF(AND(Usage!$Z140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z140<>\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$DO140,Usage!$DR140)","v":0},0,{"$f":"IF(Usage!$Z140=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO140","v":0},0,{"$f":"IF(Usage!$Z140=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP140","v":0},0,{"$f":"IF(Usage!$Z140=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ140","v":0},{"$f":"Usage!$DX140","v":0},{"$f":"Usage!$DY140","v":0},{"$f":"Usage!$DZ140","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z140=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z140<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU140","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z140=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z140<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC140","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z140=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z140<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK140","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z140=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z140<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW140","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z140=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z140<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE140","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z140=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z140<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM140","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z140=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z140<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY140","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z140=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z140<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG140","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z140=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z140<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO140","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU140,Usage!$FV140),0)","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$BW140,Usage!$BZ140)","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z140=\"Summer\",Usage!$EA140,Usage!$ED140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$BX140,Usage!$CA140)","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z140=\"Summer\",Usage!$EB140,Usage!$EE140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$BY140,Usage!$CB140)","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z140=\"Summer\",Usage!$EC140,Usage!$EF140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$CC140,Usage!$CF140)","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z140=\"Summer\",Usage!$EG140,Usage!$EJ140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$CD140,Usage!$CG140)","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z140=\"Summer\",Usage!$EH140,Usage!$EK140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$CE140,Usage!$CH140)","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z140=\"Summer\",Usage!$EI140,Usage!$EL140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$CI140,Usage!$CL140)","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z140=\"Summer\",Usage!$EM140,Usage!$EP140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$CJ140,Usage!$CM140)","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z140=\"Summer\",Usage!$EN140,Usage!$EQ140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z140=\"Summer\",Usage!$CK140,Usage!$CN140)","v":0},{"$f":"IF(Usage!$Z140=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z140=\"Summer\",Usage!$EO140,Usage!$ER140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$BW140,Usage!$BZ140)","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z140<>\"Summer\",Usage!$EA140,Usage!$ED140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$BX140,Usage!$CA140)","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z140<>\"Summer\",Usage!$EB140,Usage!$EE140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$BY140,Usage!$CB140)","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z140<>\"Summer\",Usage!$EC140,Usage!$EF140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$CC140,Usage!$CF140)","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z140<>\"Summer\",Usage!$EG140,Usage!$EJ140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$CD140,Usage!$CG140)","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z140<>\"Summer\",Usage!$EH140,Usage!$EK140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$CE140,Usage!$CH140)","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z140<>\"Summer\",Usage!$EI140,Usage!$EL140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$CI140,Usage!$CL140)","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z140<>\"Summer\",Usage!$EM140,Usage!$EP140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$CJ140,Usage!$CM140)","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z140<>\"Summer\",Usage!$EN140,Usage!$EQ140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$CK140,Usage!$CN140)","v":0},{"$f":"IF(Usage!$Z140<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z140<>\"Summer\",Usage!$EO140,Usage!$ER140))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES140)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ140","v":0},{"$f":"Usage!$HA140","v":0},{"$f":"Usage!$HB140","v":0},{"$f":"Usage!$HC140","v":0},{"$f":"Usage!$HD140","v":0},{"$f":"Usage!$HE140","v":0},{"$f":"Usage!$GF140","v":0},{"$f":"SUM(Usage!$GZ140:$HE140,Usage!$GF140)","v":0},{"$f":"Usage!$GG140","v":0},{"$f":"Tenant!$H140","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR140","v":0},{"$f":"Usage!$GG140","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS140","v":0},{"$f":"Usage!$GK140","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM140","v":0},{"$f":"Usage!$GL140","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN140","v":0},{"$f":"Tenant!$I140","v":0},{"$f":"Usage!$GV140","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX140","v":0},{"$f":"Usage!$GW140","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY140","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A145","v":144},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B145","v":0},{"$f":"Tenant!$C145","v":0},{"$f":"Tenant!$D145","v":0},{"$f":"Tenant!$E145","v":0},{"$f":"Tenant!$G145","v":0},{"$f":"Usage!$D145","v":"00:00:00"},{"$f":"Usage!$E145","v":"00:00:00"},{"$f":"Usage!$F145","v":0},{"$f":"Usage!$G145","v":0},{"$f":"Usage!$H145","v":0},{"$f":"Usage!$S145","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA145","v":0},{"$f":"Usage!$V145","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ145","v":0},{"$f":"Usage!$Y145","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS145","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$BW145,Usage!$BZ145)","v":0},{"$f":"IF(AND(Usage!$Z145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z145=\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$CU145,Usage!$CX145)","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$BX145,Usage!$CA145)","v":0},{"$f":"IF(AND(Usage!$Z145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z145=\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$CV145,Usage!$CY145)","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$BY145,Usage!$CB145)","v":0},{"$f":"IF(AND(Usage!$Z145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z145=\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$CW145,Usage!$CZ145)","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$CC145,Usage!$CF145)","v":0},{"$f":"IF(AND(Usage!$Z145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z145=\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$DD145,Usage!$DG145)","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$CD145,Usage!$CG145)","v":0},{"$f":"IF(AND(Usage!$Z145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z145=\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$DE145,Usage!$DH145)","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$CE145,Usage!$CH145)","v":0},{"$f":"IF(AND(Usage!$Z145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z145=\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$DF145,Usage!$DI145)","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$CI145,Usage!$CL145)","v":0},{"$f":"IF(AND(Usage!$Z145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z145=\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$DM145,Usage!$DP145)","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$CJ145,Usage!$CM145)","v":0},{"$f":"IF(AND(Usage!$Z145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z145=\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$DN145,Usage!$DQ145)","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$CK145,Usage!$CN145)","v":0},{"$f":"IF(AND(Usage!$Z145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z145=\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$DO145,Usage!$DR145)","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$BW145,Usage!$BZ145)","v":0},{"$f":"IF(AND(Usage!$Z145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z145<>\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$CU145,Usage!$CX145)","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$BX145,Usage!$CA145)","v":0},{"$f":"IF(AND(Usage!$Z145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z145<>\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$CV145,Usage!$CY145)","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$BY145,Usage!$CB145)","v":0},{"$f":"IF(AND(Usage!$Z145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z145<>\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$CW145,Usage!$CZ145)","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$CC145,Usage!$CF145)","v":0},{"$f":"IF(AND(Usage!$Z145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z145<>\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$DD145,Usage!$DG145)","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$CD145,Usage!$CG145)","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$DE145,Usage!$DH145)","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$CE145,Usage!$CH145)","v":0},{"$f":"IF(AND(Usage!$Z145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z145<>\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$DF145,Usage!$DI145)","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$CI145,Usage!$CL145)","v":0},{"$f":"IF(AND(Usage!$Z145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z145<>\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$DM145,Usage!$DP145)","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$CJ145,Usage!$CM145)","v":0},{"$f":"IF(AND(Usage!$Z145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z145<>\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$DN145,Usage!$DQ145)","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$CK145,Usage!$CN145)","v":0},{"$f":"IF(AND(Usage!$Z145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z145<>\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$DO145,Usage!$DR145)","v":0},0,{"$f":"IF(Usage!$Z145=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO145","v":0},0,{"$f":"IF(Usage!$Z145=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP145","v":0},0,{"$f":"IF(Usage!$Z145=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ145","v":0},{"$f":"Usage!$DX145","v":0},{"$f":"Usage!$DY145","v":0},{"$f":"Usage!$DZ145","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z145=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z145<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU145","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z145=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z145<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC145","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z145=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z145<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK145","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z145=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z145<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW145","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z145=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z145<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE145","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z145=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z145<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM145","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z145=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z145<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY145","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z145=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z145<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG145","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z145=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z145<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO145","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU145,Usage!$FV145),0)","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$BW145,Usage!$BZ145)","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z145=\"Summer\",Usage!$EA145,Usage!$ED145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$BX145,Usage!$CA145)","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z145=\"Summer\",Usage!$EB145,Usage!$EE145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$BY145,Usage!$CB145)","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z145=\"Summer\",Usage!$EC145,Usage!$EF145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$CC145,Usage!$CF145)","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z145=\"Summer\",Usage!$EG145,Usage!$EJ145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$CD145,Usage!$CG145)","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z145=\"Summer\",Usage!$EH145,Usage!$EK145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$CE145,Usage!$CH145)","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z145=\"Summer\",Usage!$EI145,Usage!$EL145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$CI145,Usage!$CL145)","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z145=\"Summer\",Usage!$EM145,Usage!$EP145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$CJ145,Usage!$CM145)","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z145=\"Summer\",Usage!$EN145,Usage!$EQ145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z145=\"Summer\",Usage!$CK145,Usage!$CN145)","v":0},{"$f":"IF(Usage!$Z145=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z145=\"Summer\",Usage!$EO145,Usage!$ER145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$BW145,Usage!$BZ145)","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z145<>\"Summer\",Usage!$EA145,Usage!$ED145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$BX145,Usage!$CA145)","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z145<>\"Summer\",Usage!$EB145,Usage!$EE145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$BY145,Usage!$CB145)","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z145<>\"Summer\",Usage!$EC145,Usage!$EF145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$CC145,Usage!$CF145)","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z145<>\"Summer\",Usage!$EG145,Usage!$EJ145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$CD145,Usage!$CG145)","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z145<>\"Summer\",Usage!$EH145,Usage!$EK145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$CE145,Usage!$CH145)","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z145<>\"Summer\",Usage!$EI145,Usage!$EL145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$CI145,Usage!$CL145)","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z145<>\"Summer\",Usage!$EM145,Usage!$EP145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$CJ145,Usage!$CM145)","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z145<>\"Summer\",Usage!$EN145,Usage!$EQ145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$CK145,Usage!$CN145)","v":0},{"$f":"IF(Usage!$Z145<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z145<>\"Summer\",Usage!$EO145,Usage!$ER145))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES145)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ145","v":0},{"$f":"Usage!$HA145","v":0},{"$f":"Usage!$HB145","v":0},{"$f":"Usage!$HC145","v":0},{"$f":"Usage!$HD145","v":0},{"$f":"Usage!$HE145","v":0},{"$f":"Usage!$GF145","v":0},{"$f":"SUM(Usage!$GZ145:$HE145,Usage!$GF145)","v":0},{"$f":"Usage!$GG145","v":0},{"$f":"Tenant!$H145","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR145","v":0},{"$f":"Usage!$GG145","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS145","v":0},{"$f":"Usage!$GK145","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM145","v":0},{"$f":"Usage!$GL145","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN145","v":0},{"$f":"Tenant!$I145","v":0},{"$f":"Usage!$GV145","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX145","v":0},{"$f":"Usage!$GW145","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY145","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A146","v":145},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B146","v":0},{"$f":"Tenant!$C146","v":0},{"$f":"Tenant!$D146","v":0},{"$f":"Tenant!$E146","v":0},{"$f":"Tenant!$G146","v":0},{"$f":"Usage!$D146","v":"00:00:00"},{"$f":"Usage!$E146","v":"00:00:00"},{"$f":"Usage!$F146","v":0},{"$f":"Usage!$G146","v":0},{"$f":"Usage!$H146","v":0},{"$f":"Usage!$S146","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA146","v":0},{"$f":"Usage!$V146","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ146","v":0},{"$f":"Usage!$Y146","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS146","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$BW146,Usage!$BZ146)","v":0},{"$f":"IF(AND(Usage!$Z146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z146=\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$CU146,Usage!$CX146)","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$BX146,Usage!$CA146)","v":0},{"$f":"IF(AND(Usage!$Z146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z146=\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$CV146,Usage!$CY146)","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$BY146,Usage!$CB146)","v":0},{"$f":"IF(AND(Usage!$Z146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z146=\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$CW146,Usage!$CZ146)","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$CC146,Usage!$CF146)","v":0},{"$f":"IF(AND(Usage!$Z146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z146=\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$DD146,Usage!$DG146)","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$CD146,Usage!$CG146)","v":0},{"$f":"IF(AND(Usage!$Z146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z146=\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$DE146,Usage!$DH146)","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$CE146,Usage!$CH146)","v":0},{"$f":"IF(AND(Usage!$Z146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z146=\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$DF146,Usage!$DI146)","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$CI146,Usage!$CL146)","v":0},{"$f":"IF(AND(Usage!$Z146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z146=\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$DM146,Usage!$DP146)","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$CJ146,Usage!$CM146)","v":0},{"$f":"IF(AND(Usage!$Z146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z146=\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$DN146,Usage!$DQ146)","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$CK146,Usage!$CN146)","v":0},{"$f":"IF(AND(Usage!$Z146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z146=\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$DO146,Usage!$DR146)","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$BW146,Usage!$BZ146)","v":0},{"$f":"IF(AND(Usage!$Z146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z146<>\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$CU146,Usage!$CX146)","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$BX146,Usage!$CA146)","v":0},{"$f":"IF(AND(Usage!$Z146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z146<>\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$CV146,Usage!$CY146)","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$BY146,Usage!$CB146)","v":0},{"$f":"IF(AND(Usage!$Z146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z146<>\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$CW146,Usage!$CZ146)","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$CC146,Usage!$CF146)","v":0},{"$f":"IF(AND(Usage!$Z146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z146<>\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$DD146,Usage!$DG146)","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$CD146,Usage!$CG146)","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$DE146,Usage!$DH146)","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$CE146,Usage!$CH146)","v":0},{"$f":"IF(AND(Usage!$Z146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z146<>\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$DF146,Usage!$DI146)","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$CI146,Usage!$CL146)","v":0},{"$f":"IF(AND(Usage!$Z146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z146<>\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$DM146,Usage!$DP146)","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$CJ146,Usage!$CM146)","v":0},{"$f":"IF(AND(Usage!$Z146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z146<>\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$DN146,Usage!$DQ146)","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$CK146,Usage!$CN146)","v":0},{"$f":"IF(AND(Usage!$Z146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z146<>\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$DO146,Usage!$DR146)","v":0},0,{"$f":"IF(Usage!$Z146=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO146","v":0},0,{"$f":"IF(Usage!$Z146=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP146","v":0},0,{"$f":"IF(Usage!$Z146=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ146","v":0},{"$f":"Usage!$DX146","v":0},{"$f":"Usage!$DY146","v":0},{"$f":"Usage!$DZ146","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z146=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z146<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU146","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z146=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z146<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC146","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z146=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z146<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK146","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z146=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z146<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW146","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z146=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z146<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE146","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z146=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z146<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM146","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z146=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z146<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY146","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z146=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z146<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG146","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z146=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z146<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO146","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU146,Usage!$FV146),0)","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$BW146,Usage!$BZ146)","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z146=\"Summer\",Usage!$EA146,Usage!$ED146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$BX146,Usage!$CA146)","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z146=\"Summer\",Usage!$EB146,Usage!$EE146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$BY146,Usage!$CB146)","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z146=\"Summer\",Usage!$EC146,Usage!$EF146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$CC146,Usage!$CF146)","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z146=\"Summer\",Usage!$EG146,Usage!$EJ146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$CD146,Usage!$CG146)","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z146=\"Summer\",Usage!$EH146,Usage!$EK146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$CE146,Usage!$CH146)","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z146=\"Summer\",Usage!$EI146,Usage!$EL146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$CI146,Usage!$CL146)","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z146=\"Summer\",Usage!$EM146,Usage!$EP146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$CJ146,Usage!$CM146)","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z146=\"Summer\",Usage!$EN146,Usage!$EQ146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z146=\"Summer\",Usage!$CK146,Usage!$CN146)","v":0},{"$f":"IF(Usage!$Z146=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z146=\"Summer\",Usage!$EO146,Usage!$ER146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$BW146,Usage!$BZ146)","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z146<>\"Summer\",Usage!$EA146,Usage!$ED146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$BX146,Usage!$CA146)","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z146<>\"Summer\",Usage!$EB146,Usage!$EE146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$BY146,Usage!$CB146)","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z146<>\"Summer\",Usage!$EC146,Usage!$EF146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$CC146,Usage!$CF146)","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z146<>\"Summer\",Usage!$EG146,Usage!$EJ146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$CD146,Usage!$CG146)","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z146<>\"Summer\",Usage!$EH146,Usage!$EK146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$CE146,Usage!$CH146)","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z146<>\"Summer\",Usage!$EI146,Usage!$EL146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$CI146,Usage!$CL146)","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z146<>\"Summer\",Usage!$EM146,Usage!$EP146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$CJ146,Usage!$CM146)","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z146<>\"Summer\",Usage!$EN146,Usage!$EQ146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$CK146,Usage!$CN146)","v":0},{"$f":"IF(Usage!$Z146<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z146<>\"Summer\",Usage!$EO146,Usage!$ER146))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES146)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ146","v":0},{"$f":"Usage!$HA146","v":0},{"$f":"Usage!$HB146","v":0},{"$f":"Usage!$HC146","v":0},{"$f":"Usage!$HD146","v":0},{"$f":"Usage!$HE146","v":0},{"$f":"Usage!$GF146","v":0},{"$f":"SUM(Usage!$GZ146:$HE146,Usage!$GF146)","v":0},{"$f":"Usage!$GG146","v":0},{"$f":"Tenant!$H146","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR146","v":0},{"$f":"Usage!$GG146","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS146","v":0},{"$f":"Usage!$GK146","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM146","v":0},{"$f":"Usage!$GL146","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN146","v":0},{"$f":"Tenant!$I146","v":0},{"$f":"Usage!$GV146","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX146","v":0},{"$f":"Usage!$GW146","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY146","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A150","v":149},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B150","v":0},{"$f":"Tenant!$C150","v":0},{"$f":"Tenant!$D150","v":0},{"$f":"Tenant!$E150","v":0},{"$f":"Tenant!$G150","v":0},{"$f":"Usage!$D150","v":"00:00:00"},{"$f":"Usage!$E150","v":"00:00:00"},{"$f":"Usage!$F150","v":0},{"$f":"Usage!$G150","v":0},{"$f":"Usage!$H150","v":0},{"$f":"Usage!$S150","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA150","v":0},{"$f":"Usage!$V150","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ150","v":0},{"$f":"Usage!$Y150","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS150","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$BW150,Usage!$BZ150)","v":0},{"$f":"IF(AND(Usage!$Z150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z150=\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$CU150,Usage!$CX150)","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$BX150,Usage!$CA150)","v":0},{"$f":"IF(AND(Usage!$Z150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z150=\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$CV150,Usage!$CY150)","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$BY150,Usage!$CB150)","v":0},{"$f":"IF(AND(Usage!$Z150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z150=\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$CW150,Usage!$CZ150)","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$CC150,Usage!$CF150)","v":0},{"$f":"IF(AND(Usage!$Z150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z150=\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$DD150,Usage!$DG150)","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$CD150,Usage!$CG150)","v":0},{"$f":"IF(AND(Usage!$Z150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z150=\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$DE150,Usage!$DH150)","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$CE150,Usage!$CH150)","v":0},{"$f":"IF(AND(Usage!$Z150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z150=\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$DF150,Usage!$DI150)","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$CI150,Usage!$CL150)","v":0},{"$f":"IF(AND(Usage!$Z150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z150=\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$DM150,Usage!$DP150)","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$CJ150,Usage!$CM150)","v":0},{"$f":"IF(AND(Usage!$Z150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z150=\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$DN150,Usage!$DQ150)","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$CK150,Usage!$CN150)","v":0},{"$f":"IF(AND(Usage!$Z150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z150=\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$DO150,Usage!$DR150)","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$BW150,Usage!$BZ150)","v":0},{"$f":"IF(AND(Usage!$Z150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z150<>\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$CU150,Usage!$CX150)","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$BX150,Usage!$CA150)","v":0},{"$f":"IF(AND(Usage!$Z150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z150<>\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$CV150,Usage!$CY150)","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$BY150,Usage!$CB150)","v":0},{"$f":"IF(AND(Usage!$Z150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z150<>\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$CW150,Usage!$CZ150)","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$CC150,Usage!$CF150)","v":0},{"$f":"IF(AND(Usage!$Z150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z150<>\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$DD150,Usage!$DG150)","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$CD150,Usage!$CG150)","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$DE150,Usage!$DH150)","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$CE150,Usage!$CH150)","v":0},{"$f":"IF(AND(Usage!$Z150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z150<>\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$DF150,Usage!$DI150)","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$CI150,Usage!$CL150)","v":0},{"$f":"IF(AND(Usage!$Z150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z150<>\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$DM150,Usage!$DP150)","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$CJ150,Usage!$CM150)","v":0},{"$f":"IF(AND(Usage!$Z150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z150<>\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$DN150,Usage!$DQ150)","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$CK150,Usage!$CN150)","v":0},{"$f":"IF(AND(Usage!$Z150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z150<>\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$DO150,Usage!$DR150)","v":0},0,{"$f":"IF(Usage!$Z150=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO150","v":0},0,{"$f":"IF(Usage!$Z150=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP150","v":0},0,{"$f":"IF(Usage!$Z150=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ150","v":0},{"$f":"Usage!$DX150","v":0},{"$f":"Usage!$DY150","v":0},{"$f":"Usage!$DZ150","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z150=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z150<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU150","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z150=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z150<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC150","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z150=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z150<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK150","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z150=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z150<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW150","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z150=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z150<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE150","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z150=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z150<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM150","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z150=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z150<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY150","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z150=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z150<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG150","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z150=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z150<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO150","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU150,Usage!$FV150),0)","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$BW150,Usage!$BZ150)","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z150=\"Summer\",Usage!$EA150,Usage!$ED150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$BX150,Usage!$CA150)","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z150=\"Summer\",Usage!$EB150,Usage!$EE150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$BY150,Usage!$CB150)","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z150=\"Summer\",Usage!$EC150,Usage!$EF150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$CC150,Usage!$CF150)","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z150=\"Summer\",Usage!$EG150,Usage!$EJ150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$CD150,Usage!$CG150)","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z150=\"Summer\",Usage!$EH150,Usage!$EK150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$CE150,Usage!$CH150)","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z150=\"Summer\",Usage!$EI150,Usage!$EL150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$CI150,Usage!$CL150)","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z150=\"Summer\",Usage!$EM150,Usage!$EP150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$CJ150,Usage!$CM150)","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z150=\"Summer\",Usage!$EN150,Usage!$EQ150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z150=\"Summer\",Usage!$CK150,Usage!$CN150)","v":0},{"$f":"IF(Usage!$Z150=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z150=\"Summer\",Usage!$EO150,Usage!$ER150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$BW150,Usage!$BZ150)","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z150<>\"Summer\",Usage!$EA150,Usage!$ED150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$BX150,Usage!$CA150)","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z150<>\"Summer\",Usage!$EB150,Usage!$EE150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$BY150,Usage!$CB150)","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z150<>\"Summer\",Usage!$EC150,Usage!$EF150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$CC150,Usage!$CF150)","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z150<>\"Summer\",Usage!$EG150,Usage!$EJ150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$CD150,Usage!$CG150)","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z150<>\"Summer\",Usage!$EH150,Usage!$EK150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$CE150,Usage!$CH150)","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z150<>\"Summer\",Usage!$EI150,Usage!$EL150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$CI150,Usage!$CL150)","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z150<>\"Summer\",Usage!$EM150,Usage!$EP150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$CJ150,Usage!$CM150)","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z150<>\"Summer\",Usage!$EN150,Usage!$EQ150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$CK150,Usage!$CN150)","v":0},{"$f":"IF(Usage!$Z150<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z150<>\"Summer\",Usage!$EO150,Usage!$ER150))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES150)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ150","v":0},{"$f":"Usage!$HA150","v":0},{"$f":"Usage!$HB150","v":0},{"$f":"Usage!$HC150","v":0},{"$f":"Usage!$HD150","v":0},{"$f":"Usage!$HE150","v":0},{"$f":"Usage!$GF150","v":0},{"$f":"SUM(Usage!$GZ150:$HE150,Usage!$GF150)","v":0},{"$f":"Usage!$GG150","v":0},{"$f":"Tenant!$H150","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR150","v":0},{"$f":"Usage!$GG150","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS150","v":0},{"$f":"Usage!$GK150","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM150","v":0},{"$f":"Usage!$GL150","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN150","v":0},{"$f":"Tenant!$I150","v":0},{"$f":"Usage!$GV150","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX150","v":0},{"$f":"Usage!$GW150","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY150","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A154","v":153},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B154","v":0},{"$f":"Tenant!$C154","v":0},{"$f":"Tenant!$D154","v":0},{"$f":"Tenant!$E154","v":0},{"$f":"Tenant!$G154","v":0},{"$f":"Usage!$D154","v":"00:00:00"},{"$f":"Usage!$E154","v":"00:00:00"},{"$f":"Usage!$F154","v":0},{"$f":"Usage!$G154","v":0},{"$f":"Usage!$H154","v":0},{"$f":"Usage!$S154","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA154","v":0},{"$f":"Usage!$V154","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ154","v":0},{"$f":"Usage!$Y154","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS154","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$BW154,Usage!$BZ154)","v":0},{"$f":"IF(AND(Usage!$Z154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z154=\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$CU154,Usage!$CX154)","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$BX154,Usage!$CA154)","v":0},{"$f":"IF(AND(Usage!$Z154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z154=\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$CV154,Usage!$CY154)","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$BY154,Usage!$CB154)","v":0},{"$f":"IF(AND(Usage!$Z154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z154=\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$CW154,Usage!$CZ154)","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$CC154,Usage!$CF154)","v":0},{"$f":"IF(AND(Usage!$Z154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z154=\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$DD154,Usage!$DG154)","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$CD154,Usage!$CG154)","v":0},{"$f":"IF(AND(Usage!$Z154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z154=\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$DE154,Usage!$DH154)","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$CE154,Usage!$CH154)","v":0},{"$f":"IF(AND(Usage!$Z154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z154=\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$DF154,Usage!$DI154)","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$CI154,Usage!$CL154)","v":0},{"$f":"IF(AND(Usage!$Z154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z154=\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$DM154,Usage!$DP154)","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$CJ154,Usage!$CM154)","v":0},{"$f":"IF(AND(Usage!$Z154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z154=\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$DN154,Usage!$DQ154)","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$CK154,Usage!$CN154)","v":0},{"$f":"IF(AND(Usage!$Z154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z154=\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$DO154,Usage!$DR154)","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$BW154,Usage!$BZ154)","v":0},{"$f":"IF(AND(Usage!$Z154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z154<>\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$CU154,Usage!$CX154)","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$BX154,Usage!$CA154)","v":0},{"$f":"IF(AND(Usage!$Z154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z154<>\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$CV154,Usage!$CY154)","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$BY154,Usage!$CB154)","v":0},{"$f":"IF(AND(Usage!$Z154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z154<>\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$CW154,Usage!$CZ154)","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$CC154,Usage!$CF154)","v":0},{"$f":"IF(AND(Usage!$Z154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z154<>\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$DD154,Usage!$DG154)","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$CD154,Usage!$CG154)","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$DE154,Usage!$DH154)","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$CE154,Usage!$CH154)","v":0},{"$f":"IF(AND(Usage!$Z154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z154<>\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$DF154,Usage!$DI154)","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$CI154,Usage!$CL154)","v":0},{"$f":"IF(AND(Usage!$Z154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z154<>\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$DM154,Usage!$DP154)","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$CJ154,Usage!$CM154)","v":0},{"$f":"IF(AND(Usage!$Z154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z154<>\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$DN154,Usage!$DQ154)","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$CK154,Usage!$CN154)","v":0},{"$f":"IF(AND(Usage!$Z154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z154<>\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$DO154,Usage!$DR154)","v":0},0,{"$f":"IF(Usage!$Z154=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO154","v":0},0,{"$f":"IF(Usage!$Z154=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP154","v":0},0,{"$f":"IF(Usage!$Z154=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ154","v":0},{"$f":"Usage!$DX154","v":0},{"$f":"Usage!$DY154","v":0},{"$f":"Usage!$DZ154","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z154=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z154<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU154","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z154=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z154<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC154","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z154=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z154<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK154","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z154=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z154<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW154","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z154=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z154<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE154","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z154=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z154<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM154","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z154=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z154<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY154","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z154=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z154<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG154","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z154=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z154<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO154","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU154,Usage!$FV154),0)","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$BW154,Usage!$BZ154)","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z154=\"Summer\",Usage!$EA154,Usage!$ED154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$BX154,Usage!$CA154)","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z154=\"Summer\",Usage!$EB154,Usage!$EE154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$BY154,Usage!$CB154)","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z154=\"Summer\",Usage!$EC154,Usage!$EF154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$CC154,Usage!$CF154)","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z154=\"Summer\",Usage!$EG154,Usage!$EJ154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$CD154,Usage!$CG154)","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z154=\"Summer\",Usage!$EH154,Usage!$EK154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$CE154,Usage!$CH154)","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z154=\"Summer\",Usage!$EI154,Usage!$EL154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$CI154,Usage!$CL154)","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z154=\"Summer\",Usage!$EM154,Usage!$EP154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$CJ154,Usage!$CM154)","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z154=\"Summer\",Usage!$EN154,Usage!$EQ154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z154=\"Summer\",Usage!$CK154,Usage!$CN154)","v":0},{"$f":"IF(Usage!$Z154=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z154=\"Summer\",Usage!$EO154,Usage!$ER154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$BW154,Usage!$BZ154)","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z154<>\"Summer\",Usage!$EA154,Usage!$ED154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$BX154,Usage!$CA154)","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z154<>\"Summer\",Usage!$EB154,Usage!$EE154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$BY154,Usage!$CB154)","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z154<>\"Summer\",Usage!$EC154,Usage!$EF154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$CC154,Usage!$CF154)","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z154<>\"Summer\",Usage!$EG154,Usage!$EJ154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$CD154,Usage!$CG154)","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z154<>\"Summer\",Usage!$EH154,Usage!$EK154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$CE154,Usage!$CH154)","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z154<>\"Summer\",Usage!$EI154,Usage!$EL154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$CI154,Usage!$CL154)","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z154<>\"Summer\",Usage!$EM154,Usage!$EP154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$CJ154,Usage!$CM154)","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z154<>\"Summer\",Usage!$EN154,Usage!$EQ154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$CK154,Usage!$CN154)","v":0},{"$f":"IF(Usage!$Z154<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z154<>\"Summer\",Usage!$EO154,Usage!$ER154))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES154)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ154","v":0},{"$f":"Usage!$HA154","v":0},{"$f":"Usage!$HB154","v":0},{"$f":"Usage!$HC154","v":0},{"$f":"Usage!$HD154","v":0},{"$f":"Usage!$HE154","v":0},{"$f":"Usage!$GF154","v":0},{"$f":"SUM(Usage!$GZ154:$HE154,Usage!$GF154)","v":0},{"$f":"Usage!$GG154","v":0},{"$f":"Tenant!$H154","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR154","v":0},{"$f":"Usage!$GG154","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS154","v":0},{"$f":"Usage!$GK154","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM154","v":0},{"$f":"Usage!$GL154","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN154","v":0},{"$f":"Tenant!$I154","v":0},{"$f":"Usage!$GV154","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX154","v":0},{"$f":"Usage!$GW154","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY154","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A159","v":158},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B159","v":0},{"$f":"Tenant!$C159","v":0},{"$f":"Tenant!$D159","v":0},{"$f":"Tenant!$E159","v":0},{"$f":"Tenant!$G159","v":0},{"$f":"Usage!$D159","v":"00:00:00"},{"$f":"Usage!$E159","v":"00:00:00"},{"$f":"Usage!$F159","v":0},{"$f":"Usage!$G159","v":0},{"$f":"Usage!$H159","v":0},{"$f":"Usage!$S159","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA159","v":0},{"$f":"Usage!$V159","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ159","v":0},{"$f":"Usage!$Y159","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS159","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$BW159,Usage!$BZ159)","v":0},{"$f":"IF(AND(Usage!$Z159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z159=\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$CU159,Usage!$CX159)","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$BX159,Usage!$CA159)","v":0},{"$f":"IF(AND(Usage!$Z159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z159=\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$CV159,Usage!$CY159)","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$BY159,Usage!$CB159)","v":0},{"$f":"IF(AND(Usage!$Z159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z159=\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$CW159,Usage!$CZ159)","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$CC159,Usage!$CF159)","v":0},{"$f":"IF(AND(Usage!$Z159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z159=\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$DD159,Usage!$DG159)","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$CD159,Usage!$CG159)","v":0},{"$f":"IF(AND(Usage!$Z159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z159=\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$DE159,Usage!$DH159)","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$CE159,Usage!$CH159)","v":0},{"$f":"IF(AND(Usage!$Z159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z159=\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$DF159,Usage!$DI159)","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$CI159,Usage!$CL159)","v":0},{"$f":"IF(AND(Usage!$Z159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z159=\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$DM159,Usage!$DP159)","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$CJ159,Usage!$CM159)","v":0},{"$f":"IF(AND(Usage!$Z159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z159=\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$DN159,Usage!$DQ159)","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$CK159,Usage!$CN159)","v":0},{"$f":"IF(AND(Usage!$Z159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z159=\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$DO159,Usage!$DR159)","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$BW159,Usage!$BZ159)","v":0},{"$f":"IF(AND(Usage!$Z159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z159<>\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$CU159,Usage!$CX159)","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$BX159,Usage!$CA159)","v":0},{"$f":"IF(AND(Usage!$Z159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z159<>\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$CV159,Usage!$CY159)","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$BY159,Usage!$CB159)","v":0},{"$f":"IF(AND(Usage!$Z159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z159<>\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$CW159,Usage!$CZ159)","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$CC159,Usage!$CF159)","v":0},{"$f":"IF(AND(Usage!$Z159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z159<>\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$DD159,Usage!$DG159)","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$CD159,Usage!$CG159)","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$DE159,Usage!$DH159)","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$CE159,Usage!$CH159)","v":0},{"$f":"IF(AND(Usage!$Z159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z159<>\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$DF159,Usage!$DI159)","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$CI159,Usage!$CL159)","v":0},{"$f":"IF(AND(Usage!$Z159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z159<>\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$DM159,Usage!$DP159)","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$CJ159,Usage!$CM159)","v":0},{"$f":"IF(AND(Usage!$Z159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z159<>\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$DN159,Usage!$DQ159)","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$CK159,Usage!$CN159)","v":0},{"$f":"IF(AND(Usage!$Z159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z159<>\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$DO159,Usage!$DR159)","v":0},0,{"$f":"IF(Usage!$Z159=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO159","v":0},0,{"$f":"IF(Usage!$Z159=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP159","v":0},0,{"$f":"IF(Usage!$Z159=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ159","v":0},{"$f":"Usage!$DX159","v":0},{"$f":"Usage!$DY159","v":0},{"$f":"Usage!$DZ159","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z159=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z159<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU159","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z159=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z159<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC159","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z159=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z159<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK159","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z159=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z159<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW159","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z159=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z159<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE159","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z159=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z159<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM159","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z159=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z159<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY159","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z159=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z159<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG159","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z159=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z159<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO159","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU159,Usage!$FV159),0)","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$BW159,Usage!$BZ159)","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z159=\"Summer\",Usage!$EA159,Usage!$ED159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$BX159,Usage!$CA159)","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z159=\"Summer\",Usage!$EB159,Usage!$EE159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$BY159,Usage!$CB159)","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z159=\"Summer\",Usage!$EC159,Usage!$EF159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$CC159,Usage!$CF159)","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z159=\"Summer\",Usage!$EG159,Usage!$EJ159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$CD159,Usage!$CG159)","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z159=\"Summer\",Usage!$EH159,Usage!$EK159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$CE159,Usage!$CH159)","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z159=\"Summer\",Usage!$EI159,Usage!$EL159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$CI159,Usage!$CL159)","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z159=\"Summer\",Usage!$EM159,Usage!$EP159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$CJ159,Usage!$CM159)","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z159=\"Summer\",Usage!$EN159,Usage!$EQ159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z159=\"Summer\",Usage!$CK159,Usage!$CN159)","v":0},{"$f":"IF(Usage!$Z159=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z159=\"Summer\",Usage!$EO159,Usage!$ER159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$BW159,Usage!$BZ159)","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z159<>\"Summer\",Usage!$EA159,Usage!$ED159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$BX159,Usage!$CA159)","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z159<>\"Summer\",Usage!$EB159,Usage!$EE159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$BY159,Usage!$CB159)","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z159<>\"Summer\",Usage!$EC159,Usage!$EF159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$CC159,Usage!$CF159)","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z159<>\"Summer\",Usage!$EG159,Usage!$EJ159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$CD159,Usage!$CG159)","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z159<>\"Summer\",Usage!$EH159,Usage!$EK159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$CE159,Usage!$CH159)","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z159<>\"Summer\",Usage!$EI159,Usage!$EL159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$CI159,Usage!$CL159)","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z159<>\"Summer\",Usage!$EM159,Usage!$EP159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$CJ159,Usage!$CM159)","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z159<>\"Summer\",Usage!$EN159,Usage!$EQ159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$CK159,Usage!$CN159)","v":0},{"$f":"IF(Usage!$Z159<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z159<>\"Summer\",Usage!$EO159,Usage!$ER159))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES159)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ159","v":0},{"$f":"Usage!$HA159","v":0},{"$f":"Usage!$HB159","v":0},{"$f":"Usage!$HC159","v":0},{"$f":"Usage!$HD159","v":0},{"$f":"Usage!$HE159","v":0},{"$f":"Usage!$GF159","v":0},{"$f":"SUM(Usage!$GZ159:$HE159,Usage!$GF159)","v":0},{"$f":"Usage!$GG159","v":0},{"$f":"Tenant!$H159","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR159","v":0},{"$f":"Usage!$GG159","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS159","v":0},{"$f":"Usage!$GK159","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM159","v":0},{"$f":"Usage!$GL159","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN159","v":0},{"$f":"Tenant!$I159","v":0},{"$f":"Usage!$GV159","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX159","v":0},{"$f":"Usage!$GW159","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY159","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A160","v":159},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B160","v":0},{"$f":"Tenant!$C160","v":0},{"$f":"Tenant!$D160","v":0},{"$f":"Tenant!$E160","v":0},{"$f":"Tenant!$G160","v":0},{"$f":"Usage!$D160","v":"00:00:00"},{"$f":"Usage!$E160","v":"00:00:00"},{"$f":"Usage!$F160","v":0},{"$f":"Usage!$G160","v":0},{"$f":"Usage!$H160","v":0},{"$f":"Usage!$S160","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA160","v":0},{"$f":"Usage!$V160","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ160","v":0},{"$f":"Usage!$Y160","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS160","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$BW160,Usage!$BZ160)","v":0},{"$f":"IF(AND(Usage!$Z160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z160=\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$CU160,Usage!$CX160)","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$BX160,Usage!$CA160)","v":0},{"$f":"IF(AND(Usage!$Z160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z160=\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$CV160,Usage!$CY160)","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$BY160,Usage!$CB160)","v":0},{"$f":"IF(AND(Usage!$Z160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z160=\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$CW160,Usage!$CZ160)","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$CC160,Usage!$CF160)","v":0},{"$f":"IF(AND(Usage!$Z160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z160=\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$DD160,Usage!$DG160)","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$CD160,Usage!$CG160)","v":0},{"$f":"IF(AND(Usage!$Z160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z160=\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$DE160,Usage!$DH160)","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$CE160,Usage!$CH160)","v":0},{"$f":"IF(AND(Usage!$Z160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z160=\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$DF160,Usage!$DI160)","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$CI160,Usage!$CL160)","v":0},{"$f":"IF(AND(Usage!$Z160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z160=\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$DM160,Usage!$DP160)","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$CJ160,Usage!$CM160)","v":0},{"$f":"IF(AND(Usage!$Z160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z160=\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$DN160,Usage!$DQ160)","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$CK160,Usage!$CN160)","v":0},{"$f":"IF(AND(Usage!$Z160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z160=\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$DO160,Usage!$DR160)","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$BW160,Usage!$BZ160)","v":0},{"$f":"IF(AND(Usage!$Z160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z160<>\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$CU160,Usage!$CX160)","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$BX160,Usage!$CA160)","v":0},{"$f":"IF(AND(Usage!$Z160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z160<>\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$CV160,Usage!$CY160)","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$BY160,Usage!$CB160)","v":0},{"$f":"IF(AND(Usage!$Z160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z160<>\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$CW160,Usage!$CZ160)","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$CC160,Usage!$CF160)","v":0},{"$f":"IF(AND(Usage!$Z160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z160<>\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$DD160,Usage!$DG160)","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$CD160,Usage!$CG160)","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$DE160,Usage!$DH160)","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$CE160,Usage!$CH160)","v":0},{"$f":"IF(AND(Usage!$Z160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z160<>\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$DF160,Usage!$DI160)","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$CI160,Usage!$CL160)","v":0},{"$f":"IF(AND(Usage!$Z160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z160<>\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$DM160,Usage!$DP160)","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$CJ160,Usage!$CM160)","v":0},{"$f":"IF(AND(Usage!$Z160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z160<>\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$DN160,Usage!$DQ160)","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$CK160,Usage!$CN160)","v":0},{"$f":"IF(AND(Usage!$Z160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z160<>\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$DO160,Usage!$DR160)","v":0},0,{"$f":"IF(Usage!$Z160=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO160","v":0},0,{"$f":"IF(Usage!$Z160=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP160","v":0},0,{"$f":"IF(Usage!$Z160=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ160","v":0},{"$f":"Usage!$DX160","v":0},{"$f":"Usage!$DY160","v":0},{"$f":"Usage!$DZ160","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z160=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z160<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU160","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z160=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z160<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC160","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z160=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z160<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK160","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z160=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z160<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW160","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z160=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z160<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE160","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z160=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z160<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM160","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z160=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z160<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY160","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z160=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z160<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG160","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z160=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z160<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO160","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU160,Usage!$FV160),0)","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$BW160,Usage!$BZ160)","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z160=\"Summer\",Usage!$EA160,Usage!$ED160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$BX160,Usage!$CA160)","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z160=\"Summer\",Usage!$EB160,Usage!$EE160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$BY160,Usage!$CB160)","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z160=\"Summer\",Usage!$EC160,Usage!$EF160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$CC160,Usage!$CF160)","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z160=\"Summer\",Usage!$EG160,Usage!$EJ160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$CD160,Usage!$CG160)","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z160=\"Summer\",Usage!$EH160,Usage!$EK160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$CE160,Usage!$CH160)","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z160=\"Summer\",Usage!$EI160,Usage!$EL160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$CI160,Usage!$CL160)","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z160=\"Summer\",Usage!$EM160,Usage!$EP160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$CJ160,Usage!$CM160)","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z160=\"Summer\",Usage!$EN160,Usage!$EQ160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z160=\"Summer\",Usage!$CK160,Usage!$CN160)","v":0},{"$f":"IF(Usage!$Z160=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z160=\"Summer\",Usage!$EO160,Usage!$ER160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$BW160,Usage!$BZ160)","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z160<>\"Summer\",Usage!$EA160,Usage!$ED160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$BX160,Usage!$CA160)","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z160<>\"Summer\",Usage!$EB160,Usage!$EE160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$BY160,Usage!$CB160)","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z160<>\"Summer\",Usage!$EC160,Usage!$EF160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$CC160,Usage!$CF160)","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z160<>\"Summer\",Usage!$EG160,Usage!$EJ160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$CD160,Usage!$CG160)","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z160<>\"Summer\",Usage!$EH160,Usage!$EK160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$CE160,Usage!$CH160)","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z160<>\"Summer\",Usage!$EI160,Usage!$EL160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$CI160,Usage!$CL160)","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z160<>\"Summer\",Usage!$EM160,Usage!$EP160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$CJ160,Usage!$CM160)","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z160<>\"Summer\",Usage!$EN160,Usage!$EQ160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$CK160,Usage!$CN160)","v":0},{"$f":"IF(Usage!$Z160<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z160<>\"Summer\",Usage!$EO160,Usage!$ER160))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES160)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ160","v":0},{"$f":"Usage!$HA160","v":0},{"$f":"Usage!$HB160","v":0},{"$f":"Usage!$HC160","v":0},{"$f":"Usage!$HD160","v":0},{"$f":"Usage!$HE160","v":0},{"$f":"Usage!$GF160","v":0},{"$f":"SUM(Usage!$GZ160:$HE160,Usage!$GF160)","v":0},{"$f":"Usage!$GG160","v":0},{"$f":"Tenant!$H160","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR160","v":0},{"$f":"Usage!$GG160","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS160","v":0},{"$f":"Usage!$GK160","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM160","v":0},{"$f":"Usage!$GL160","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN160","v":0},{"$f":"Tenant!$I160","v":0},{"$f":"Usage!$GV160","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX160","v":0},{"$f":"Usage!$GW160","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY160","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A166","v":165},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B166","v":0},{"$f":"Tenant!$C166","v":0},{"$f":"Tenant!$D166","v":0},{"$f":"Tenant!$E166","v":0},{"$f":"Tenant!$G166","v":0},{"$f":"Usage!$D166","v":"00:00:00"},{"$f":"Usage!$E166","v":"00:00:00"},{"$f":"Usage!$F166","v":0},{"$f":"Usage!$G166","v":0},{"$f":"Usage!$H166","v":0},{"$f":"Usage!$S166","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA166","v":0},{"$f":"Usage!$V166","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ166","v":0},{"$f":"Usage!$Y166","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS166","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$BW166,Usage!$BZ166)","v":0},{"$f":"IF(AND(Usage!$Z166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z166=\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$CU166,Usage!$CX166)","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$BX166,Usage!$CA166)","v":0},{"$f":"IF(AND(Usage!$Z166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z166=\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$CV166,Usage!$CY166)","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$BY166,Usage!$CB166)","v":0},{"$f":"IF(AND(Usage!$Z166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z166=\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$CW166,Usage!$CZ166)","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$CC166,Usage!$CF166)","v":0},{"$f":"IF(AND(Usage!$Z166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z166=\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$DD166,Usage!$DG166)","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$CD166,Usage!$CG166)","v":0},{"$f":"IF(AND(Usage!$Z166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z166=\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$DE166,Usage!$DH166)","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$CE166,Usage!$CH166)","v":0},{"$f":"IF(AND(Usage!$Z166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z166=\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$DF166,Usage!$DI166)","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$CI166,Usage!$CL166)","v":0},{"$f":"IF(AND(Usage!$Z166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z166=\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$DM166,Usage!$DP166)","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$CJ166,Usage!$CM166)","v":0},{"$f":"IF(AND(Usage!$Z166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z166=\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$DN166,Usage!$DQ166)","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$CK166,Usage!$CN166)","v":0},{"$f":"IF(AND(Usage!$Z166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z166=\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$DO166,Usage!$DR166)","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$BW166,Usage!$BZ166)","v":0},{"$f":"IF(AND(Usage!$Z166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z166<>\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$CU166,Usage!$CX166)","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$BX166,Usage!$CA166)","v":0},{"$f":"IF(AND(Usage!$Z166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z166<>\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$CV166,Usage!$CY166)","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$BY166,Usage!$CB166)","v":0},{"$f":"IF(AND(Usage!$Z166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z166<>\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$CW166,Usage!$CZ166)","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$CC166,Usage!$CF166)","v":0},{"$f":"IF(AND(Usage!$Z166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z166<>\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$DD166,Usage!$DG166)","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$CD166,Usage!$CG166)","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$DE166,Usage!$DH166)","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$CE166,Usage!$CH166)","v":0},{"$f":"IF(AND(Usage!$Z166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z166<>\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$DF166,Usage!$DI166)","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$CI166,Usage!$CL166)","v":0},{"$f":"IF(AND(Usage!$Z166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z166<>\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$DM166,Usage!$DP166)","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$CJ166,Usage!$CM166)","v":0},{"$f":"IF(AND(Usage!$Z166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z166<>\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$DN166,Usage!$DQ166)","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$CK166,Usage!$CN166)","v":0},{"$f":"IF(AND(Usage!$Z166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z166<>\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$DO166,Usage!$DR166)","v":0},0,{"$f":"IF(Usage!$Z166=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO166","v":0},0,{"$f":"IF(Usage!$Z166=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP166","v":0},0,{"$f":"IF(Usage!$Z166=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ166","v":0},{"$f":"Usage!$DX166","v":0},{"$f":"Usage!$DY166","v":0},{"$f":"Usage!$DZ166","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z166=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z166<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU166","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z166=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z166<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC166","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z166=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z166<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK166","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z166=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z166<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW166","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z166=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z166<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE166","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z166=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z166<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM166","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z166=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z166<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY166","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z166=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z166<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG166","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z166=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z166<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO166","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU166,Usage!$FV166),0)","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$BW166,Usage!$BZ166)","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z166=\"Summer\",Usage!$EA166,Usage!$ED166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$BX166,Usage!$CA166)","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z166=\"Summer\",Usage!$EB166,Usage!$EE166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$BY166,Usage!$CB166)","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z166=\"Summer\",Usage!$EC166,Usage!$EF166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$CC166,Usage!$CF166)","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z166=\"Summer\",Usage!$EG166,Usage!$EJ166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$CD166,Usage!$CG166)","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z166=\"Summer\",Usage!$EH166,Usage!$EK166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$CE166,Usage!$CH166)","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z166=\"Summer\",Usage!$EI166,Usage!$EL166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$CI166,Usage!$CL166)","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z166=\"Summer\",Usage!$EM166,Usage!$EP166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$CJ166,Usage!$CM166)","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z166=\"Summer\",Usage!$EN166,Usage!$EQ166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z166=\"Summer\",Usage!$CK166,Usage!$CN166)","v":0},{"$f":"IF(Usage!$Z166=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z166=\"Summer\",Usage!$EO166,Usage!$ER166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$BW166,Usage!$BZ166)","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z166<>\"Summer\",Usage!$EA166,Usage!$ED166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$BX166,Usage!$CA166)","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z166<>\"Summer\",Usage!$EB166,Usage!$EE166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$BY166,Usage!$CB166)","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z166<>\"Summer\",Usage!$EC166,Usage!$EF166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$CC166,Usage!$CF166)","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z166<>\"Summer\",Usage!$EG166,Usage!$EJ166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$CD166,Usage!$CG166)","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z166<>\"Summer\",Usage!$EH166,Usage!$EK166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$CE166,Usage!$CH166)","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z166<>\"Summer\",Usage!$EI166,Usage!$EL166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$CI166,Usage!$CL166)","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z166<>\"Summer\",Usage!$EM166,Usage!$EP166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$CJ166,Usage!$CM166)","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z166<>\"Summer\",Usage!$EN166,Usage!$EQ166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$CK166,Usage!$CN166)","v":0},{"$f":"IF(Usage!$Z166<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z166<>\"Summer\",Usage!$EO166,Usage!$ER166))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES166)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ166","v":0},{"$f":"Usage!$HA166","v":0},{"$f":"Usage!$HB166","v":0},{"$f":"Usage!$HC166","v":0},{"$f":"Usage!$HD166","v":0},{"$f":"Usage!$HE166","v":0},{"$f":"Usage!$GF166","v":0},{"$f":"SUM(Usage!$GZ166:$HE166,Usage!$GF166)","v":0},{"$f":"Usage!$GG166","v":0},{"$f":"Tenant!$H166","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR166","v":0},{"$f":"Usage!$GG166","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS166","v":0},{"$f":"Usage!$GK166","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM166","v":0},{"$f":"Usage!$GL166","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN166","v":0},{"$f":"Tenant!$I166","v":0},{"$f":"Usage!$GV166","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX166","v":0},{"$f":"Usage!$GW166","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY166","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A169","v":168},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B169","v":0},{"$f":"Tenant!$C169","v":0},{"$f":"Tenant!$D169","v":0},{"$f":"Tenant!$E169","v":0},{"$f":"Tenant!$G169","v":0},{"$f":"Usage!$D169","v":"00:00:00"},{"$f":"Usage!$E169","v":"00:00:00"},{"$f":"Usage!$F169","v":0},{"$f":"Usage!$G169","v":0},{"$f":"Usage!$H169","v":0},{"$f":"Usage!$S169","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA169","v":0},{"$f":"Usage!$V169","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ169","v":0},{"$f":"Usage!$Y169","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS169","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$BW169,Usage!$BZ169)","v":0},{"$f":"IF(AND(Usage!$Z169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z169=\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$CU169,Usage!$CX169)","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$BX169,Usage!$CA169)","v":0},{"$f":"IF(AND(Usage!$Z169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z169=\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$CV169,Usage!$CY169)","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$BY169,Usage!$CB169)","v":0},{"$f":"IF(AND(Usage!$Z169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z169=\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$CW169,Usage!$CZ169)","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$CC169,Usage!$CF169)","v":0},{"$f":"IF(AND(Usage!$Z169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z169=\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$DD169,Usage!$DG169)","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$CD169,Usage!$CG169)","v":0},{"$f":"IF(AND(Usage!$Z169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z169=\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$DE169,Usage!$DH169)","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$CE169,Usage!$CH169)","v":0},{"$f":"IF(AND(Usage!$Z169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z169=\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$DF169,Usage!$DI169)","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$CI169,Usage!$CL169)","v":0},{"$f":"IF(AND(Usage!$Z169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z169=\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$DM169,Usage!$DP169)","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$CJ169,Usage!$CM169)","v":0},{"$f":"IF(AND(Usage!$Z169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z169=\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$DN169,Usage!$DQ169)","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$CK169,Usage!$CN169)","v":0},{"$f":"IF(AND(Usage!$Z169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z169=\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$DO169,Usage!$DR169)","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$BW169,Usage!$BZ169)","v":0},{"$f":"IF(AND(Usage!$Z169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z169<>\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$CU169,Usage!$CX169)","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$BX169,Usage!$CA169)","v":0},{"$f":"IF(AND(Usage!$Z169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z169<>\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$CV169,Usage!$CY169)","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$BY169,Usage!$CB169)","v":0},{"$f":"IF(AND(Usage!$Z169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z169<>\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$CW169,Usage!$CZ169)","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$CC169,Usage!$CF169)","v":0},{"$f":"IF(AND(Usage!$Z169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z169<>\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$DD169,Usage!$DG169)","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$CD169,Usage!$CG169)","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$DE169,Usage!$DH169)","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$CE169,Usage!$CH169)","v":0},{"$f":"IF(AND(Usage!$Z169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z169<>\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$DF169,Usage!$DI169)","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$CI169,Usage!$CL169)","v":0},{"$f":"IF(AND(Usage!$Z169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z169<>\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$DM169,Usage!$DP169)","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$CJ169,Usage!$CM169)","v":0},{"$f":"IF(AND(Usage!$Z169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z169<>\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$DN169,Usage!$DQ169)","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$CK169,Usage!$CN169)","v":0},{"$f":"IF(AND(Usage!$Z169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z169<>\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$DO169,Usage!$DR169)","v":0},0,{"$f":"IF(Usage!$Z169=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO169","v":0},0,{"$f":"IF(Usage!$Z169=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP169","v":0},0,{"$f":"IF(Usage!$Z169=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ169","v":0},{"$f":"Usage!$DX169","v":0},{"$f":"Usage!$DY169","v":0},{"$f":"Usage!$DZ169","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z169=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z169<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU169","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z169=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z169<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC169","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z169=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z169<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK169","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z169=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z169<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW169","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z169=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z169<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE169","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z169=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z169<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM169","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z169=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z169<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY169","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z169=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z169<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG169","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z169=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z169<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO169","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU169,Usage!$FV169),0)","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$BW169,Usage!$BZ169)","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z169=\"Summer\",Usage!$EA169,Usage!$ED169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$BX169,Usage!$CA169)","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z169=\"Summer\",Usage!$EB169,Usage!$EE169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$BY169,Usage!$CB169)","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z169=\"Summer\",Usage!$EC169,Usage!$EF169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$CC169,Usage!$CF169)","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z169=\"Summer\",Usage!$EG169,Usage!$EJ169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$CD169,Usage!$CG169)","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z169=\"Summer\",Usage!$EH169,Usage!$EK169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$CE169,Usage!$CH169)","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z169=\"Summer\",Usage!$EI169,Usage!$EL169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$CI169,Usage!$CL169)","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z169=\"Summer\",Usage!$EM169,Usage!$EP169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$CJ169,Usage!$CM169)","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z169=\"Summer\",Usage!$EN169,Usage!$EQ169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z169=\"Summer\",Usage!$CK169,Usage!$CN169)","v":0},{"$f":"IF(Usage!$Z169=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z169=\"Summer\",Usage!$EO169,Usage!$ER169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$BW169,Usage!$BZ169)","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z169<>\"Summer\",Usage!$EA169,Usage!$ED169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$BX169,Usage!$CA169)","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z169<>\"Summer\",Usage!$EB169,Usage!$EE169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$BY169,Usage!$CB169)","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z169<>\"Summer\",Usage!$EC169,Usage!$EF169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$CC169,Usage!$CF169)","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z169<>\"Summer\",Usage!$EG169,Usage!$EJ169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$CD169,Usage!$CG169)","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z169<>\"Summer\",Usage!$EH169,Usage!$EK169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$CE169,Usage!$CH169)","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z169<>\"Summer\",Usage!$EI169,Usage!$EL169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$CI169,Usage!$CL169)","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z169<>\"Summer\",Usage!$EM169,Usage!$EP169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$CJ169,Usage!$CM169)","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z169<>\"Summer\",Usage!$EN169,Usage!$EQ169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$CK169,Usage!$CN169)","v":0},{"$f":"IF(Usage!$Z169<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z169<>\"Summer\",Usage!$EO169,Usage!$ER169))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES169)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ169","v":0},{"$f":"Usage!$HA169","v":0},{"$f":"Usage!$HB169","v":0},{"$f":"Usage!$HC169","v":0},{"$f":"Usage!$HD169","v":0},{"$f":"Usage!$HE169","v":0},{"$f":"Usage!$GF169","v":0},{"$f":"SUM(Usage!$GZ169:$HE169,Usage!$GF169)","v":0},{"$f":"Usage!$GG169","v":0},{"$f":"Tenant!$H169","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR169","v":0},{"$f":"Usage!$GG169","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS169","v":0},{"$f":"Usage!$GK169","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM169","v":0},{"$f":"Usage!$GL169","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN169","v":0},{"$f":"Tenant!$I169","v":0},{"$f":"Usage!$GV169","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX169","v":0},{"$f":"Usage!$GW169","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY169","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A174","v":173},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B174","v":0},{"$f":"Tenant!$C174","v":0},{"$f":"Tenant!$D174","v":0},{"$f":"Tenant!$E174","v":0},{"$f":"Tenant!$G174","v":0},{"$f":"Usage!$D174","v":"00:00:00"},{"$f":"Usage!$E174","v":"00:00:00"},{"$f":"Usage!$F174","v":0},{"$f":"Usage!$G174","v":0},{"$f":"Usage!$H174","v":0},{"$f":"Usage!$S174","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA174","v":0},{"$f":"Usage!$V174","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ174","v":0},{"$f":"Usage!$Y174","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS174","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$BW174,Usage!$BZ174)","v":0},{"$f":"IF(AND(Usage!$Z174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z174=\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$CU174,Usage!$CX174)","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$BX174,Usage!$CA174)","v":0},{"$f":"IF(AND(Usage!$Z174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z174=\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$CV174,Usage!$CY174)","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$BY174,Usage!$CB174)","v":0},{"$f":"IF(AND(Usage!$Z174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z174=\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$CW174,Usage!$CZ174)","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$CC174,Usage!$CF174)","v":0},{"$f":"IF(AND(Usage!$Z174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z174=\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$DD174,Usage!$DG174)","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$CD174,Usage!$CG174)","v":0},{"$f":"IF(AND(Usage!$Z174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z174=\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$DE174,Usage!$DH174)","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$CE174,Usage!$CH174)","v":0},{"$f":"IF(AND(Usage!$Z174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z174=\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$DF174,Usage!$DI174)","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$CI174,Usage!$CL174)","v":0},{"$f":"IF(AND(Usage!$Z174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z174=\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$DM174,Usage!$DP174)","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$CJ174,Usage!$CM174)","v":0},{"$f":"IF(AND(Usage!$Z174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z174=\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$DN174,Usage!$DQ174)","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$CK174,Usage!$CN174)","v":0},{"$f":"IF(AND(Usage!$Z174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z174=\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$DO174,Usage!$DR174)","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$BW174,Usage!$BZ174)","v":0},{"$f":"IF(AND(Usage!$Z174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z174<>\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$CU174,Usage!$CX174)","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$BX174,Usage!$CA174)","v":0},{"$f":"IF(AND(Usage!$Z174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z174<>\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$CV174,Usage!$CY174)","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$BY174,Usage!$CB174)","v":0},{"$f":"IF(AND(Usage!$Z174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z174<>\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$CW174,Usage!$CZ174)","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$CC174,Usage!$CF174)","v":0},{"$f":"IF(AND(Usage!$Z174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z174<>\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$DD174,Usage!$DG174)","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$CD174,Usage!$CG174)","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$DE174,Usage!$DH174)","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$CE174,Usage!$CH174)","v":0},{"$f":"IF(AND(Usage!$Z174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z174<>\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$DF174,Usage!$DI174)","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$CI174,Usage!$CL174)","v":0},{"$f":"IF(AND(Usage!$Z174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z174<>\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$DM174,Usage!$DP174)","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$CJ174,Usage!$CM174)","v":0},{"$f":"IF(AND(Usage!$Z174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z174<>\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$DN174,Usage!$DQ174)","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$CK174,Usage!$CN174)","v":0},{"$f":"IF(AND(Usage!$Z174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z174<>\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$DO174,Usage!$DR174)","v":0},0,{"$f":"IF(Usage!$Z174=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO174","v":0},0,{"$f":"IF(Usage!$Z174=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP174","v":0},0,{"$f":"IF(Usage!$Z174=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ174","v":0},{"$f":"Usage!$DX174","v":0},{"$f":"Usage!$DY174","v":0},{"$f":"Usage!$DZ174","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z174=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z174<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU174","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z174=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z174<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC174","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z174=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z174<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK174","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z174=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z174<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW174","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z174=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z174<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE174","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z174=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z174<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM174","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z174=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z174<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY174","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z174=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z174<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG174","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z174=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z174<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO174","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU174,Usage!$FV174),0)","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$BW174,Usage!$BZ174)","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z174=\"Summer\",Usage!$EA174,Usage!$ED174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$BX174,Usage!$CA174)","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z174=\"Summer\",Usage!$EB174,Usage!$EE174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$BY174,Usage!$CB174)","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z174=\"Summer\",Usage!$EC174,Usage!$EF174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$CC174,Usage!$CF174)","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z174=\"Summer\",Usage!$EG174,Usage!$EJ174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$CD174,Usage!$CG174)","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z174=\"Summer\",Usage!$EH174,Usage!$EK174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$CE174,Usage!$CH174)","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z174=\"Summer\",Usage!$EI174,Usage!$EL174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$CI174,Usage!$CL174)","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z174=\"Summer\",Usage!$EM174,Usage!$EP174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$CJ174,Usage!$CM174)","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z174=\"Summer\",Usage!$EN174,Usage!$EQ174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z174=\"Summer\",Usage!$CK174,Usage!$CN174)","v":0},{"$f":"IF(Usage!$Z174=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z174=\"Summer\",Usage!$EO174,Usage!$ER174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$BW174,Usage!$BZ174)","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z174<>\"Summer\",Usage!$EA174,Usage!$ED174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$BX174,Usage!$CA174)","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z174<>\"Summer\",Usage!$EB174,Usage!$EE174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$BY174,Usage!$CB174)","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z174<>\"Summer\",Usage!$EC174,Usage!$EF174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$CC174,Usage!$CF174)","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z174<>\"Summer\",Usage!$EG174,Usage!$EJ174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$CD174,Usage!$CG174)","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z174<>\"Summer\",Usage!$EH174,Usage!$EK174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$CE174,Usage!$CH174)","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z174<>\"Summer\",Usage!$EI174,Usage!$EL174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$CI174,Usage!$CL174)","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z174<>\"Summer\",Usage!$EM174,Usage!$EP174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$CJ174,Usage!$CM174)","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z174<>\"Summer\",Usage!$EN174,Usage!$EQ174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$CK174,Usage!$CN174)","v":0},{"$f":"IF(Usage!$Z174<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z174<>\"Summer\",Usage!$EO174,Usage!$ER174))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES174)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ174","v":0},{"$f":"Usage!$HA174","v":0},{"$f":"Usage!$HB174","v":0},{"$f":"Usage!$HC174","v":0},{"$f":"Usage!$HD174","v":0},{"$f":"Usage!$HE174","v":0},{"$f":"Usage!$GF174","v":0},{"$f":"SUM(Usage!$GZ174:$HE174,Usage!$GF174)","v":0},{"$f":"Usage!$GG174","v":0},{"$f":"Tenant!$H174","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR174","v":0},{"$f":"Usage!$GG174","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS174","v":0},{"$f":"Usage!$GK174","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM174","v":0},{"$f":"Usage!$GL174","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN174","v":0},{"$f":"Tenant!$I174","v":0},{"$f":"Usage!$GV174","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX174","v":0},{"$f":"Usage!$GW174","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY174","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A175","v":174},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B175","v":0},{"$f":"Tenant!$C175","v":0},{"$f":"Tenant!$D175","v":0},{"$f":"Tenant!$E175","v":0},{"$f":"Tenant!$G175","v":0},{"$f":"Usage!$D175","v":"00:00:00"},{"$f":"Usage!$E175","v":"00:00:00"},{"$f":"Usage!$F175","v":0},{"$f":"Usage!$G175","v":0},{"$f":"Usage!$H175","v":0},{"$f":"Usage!$S175","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA175","v":0},{"$f":"Usage!$V175","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ175","v":0},{"$f":"Usage!$Y175","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS175","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$BW175,Usage!$BZ175)","v":0},{"$f":"IF(AND(Usage!$Z175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z175=\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$CU175,Usage!$CX175)","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$BX175,Usage!$CA175)","v":0},{"$f":"IF(AND(Usage!$Z175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z175=\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$CV175,Usage!$CY175)","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$BY175,Usage!$CB175)","v":0},{"$f":"IF(AND(Usage!$Z175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z175=\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$CW175,Usage!$CZ175)","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$CC175,Usage!$CF175)","v":0},{"$f":"IF(AND(Usage!$Z175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z175=\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$DD175,Usage!$DG175)","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$CD175,Usage!$CG175)","v":0},{"$f":"IF(AND(Usage!$Z175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z175=\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$DE175,Usage!$DH175)","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$CE175,Usage!$CH175)","v":0},{"$f":"IF(AND(Usage!$Z175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z175=\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$DF175,Usage!$DI175)","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$CI175,Usage!$CL175)","v":0},{"$f":"IF(AND(Usage!$Z175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z175=\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$DM175,Usage!$DP175)","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$CJ175,Usage!$CM175)","v":0},{"$f":"IF(AND(Usage!$Z175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z175=\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$DN175,Usage!$DQ175)","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$CK175,Usage!$CN175)","v":0},{"$f":"IF(AND(Usage!$Z175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z175=\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$DO175,Usage!$DR175)","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$BW175,Usage!$BZ175)","v":0},{"$f":"IF(AND(Usage!$Z175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z175<>\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$CU175,Usage!$CX175)","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$BX175,Usage!$CA175)","v":0},{"$f":"IF(AND(Usage!$Z175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z175<>\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$CV175,Usage!$CY175)","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$BY175,Usage!$CB175)","v":0},{"$f":"IF(AND(Usage!$Z175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z175<>\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$CW175,Usage!$CZ175)","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$CC175,Usage!$CF175)","v":0},{"$f":"IF(AND(Usage!$Z175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z175<>\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$DD175,Usage!$DG175)","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$CD175,Usage!$CG175)","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$DE175,Usage!$DH175)","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$CE175,Usage!$CH175)","v":0},{"$f":"IF(AND(Usage!$Z175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z175<>\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$DF175,Usage!$DI175)","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$CI175,Usage!$CL175)","v":0},{"$f":"IF(AND(Usage!$Z175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z175<>\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$DM175,Usage!$DP175)","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$CJ175,Usage!$CM175)","v":0},{"$f":"IF(AND(Usage!$Z175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z175<>\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$DN175,Usage!$DQ175)","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$CK175,Usage!$CN175)","v":0},{"$f":"IF(AND(Usage!$Z175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z175<>\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$DO175,Usage!$DR175)","v":0},0,{"$f":"IF(Usage!$Z175=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO175","v":0},0,{"$f":"IF(Usage!$Z175=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP175","v":0},0,{"$f":"IF(Usage!$Z175=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ175","v":0},{"$f":"Usage!$DX175","v":0},{"$f":"Usage!$DY175","v":0},{"$f":"Usage!$DZ175","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z175=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z175<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU175","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z175=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z175<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC175","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z175=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z175<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK175","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z175=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z175<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW175","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z175=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z175<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE175","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z175=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z175<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM175","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z175=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z175<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY175","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z175=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z175<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG175","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z175=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z175<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO175","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU175,Usage!$FV175),0)","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$BW175,Usage!$BZ175)","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z175=\"Summer\",Usage!$EA175,Usage!$ED175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$BX175,Usage!$CA175)","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z175=\"Summer\",Usage!$EB175,Usage!$EE175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$BY175,Usage!$CB175)","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z175=\"Summer\",Usage!$EC175,Usage!$EF175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$CC175,Usage!$CF175)","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z175=\"Summer\",Usage!$EG175,Usage!$EJ175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$CD175,Usage!$CG175)","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z175=\"Summer\",Usage!$EH175,Usage!$EK175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$CE175,Usage!$CH175)","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z175=\"Summer\",Usage!$EI175,Usage!$EL175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$CI175,Usage!$CL175)","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z175=\"Summer\",Usage!$EM175,Usage!$EP175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$CJ175,Usage!$CM175)","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z175=\"Summer\",Usage!$EN175,Usage!$EQ175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z175=\"Summer\",Usage!$CK175,Usage!$CN175)","v":0},{"$f":"IF(Usage!$Z175=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z175=\"Summer\",Usage!$EO175,Usage!$ER175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$BW175,Usage!$BZ175)","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z175<>\"Summer\",Usage!$EA175,Usage!$ED175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$BX175,Usage!$CA175)","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z175<>\"Summer\",Usage!$EB175,Usage!$EE175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$BY175,Usage!$CB175)","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z175<>\"Summer\",Usage!$EC175,Usage!$EF175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$CC175,Usage!$CF175)","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z175<>\"Summer\",Usage!$EG175,Usage!$EJ175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$CD175,Usage!$CG175)","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z175<>\"Summer\",Usage!$EH175,Usage!$EK175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$CE175,Usage!$CH175)","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z175<>\"Summer\",Usage!$EI175,Usage!$EL175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$CI175,Usage!$CL175)","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z175<>\"Summer\",Usage!$EM175,Usage!$EP175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$CJ175,Usage!$CM175)","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z175<>\"Summer\",Usage!$EN175,Usage!$EQ175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$CK175,Usage!$CN175)","v":0},{"$f":"IF(Usage!$Z175<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z175<>\"Summer\",Usage!$EO175,Usage!$ER175))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES175)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ175","v":0},{"$f":"Usage!$HA175","v":0},{"$f":"Usage!$HB175","v":0},{"$f":"Usage!$HC175","v":0},{"$f":"Usage!$HD175","v":0},{"$f":"Usage!$HE175","v":0},{"$f":"Usage!$GF175","v":0},{"$f":"SUM(Usage!$GZ175:$HE175,Usage!$GF175)","v":0},{"$f":"Usage!$GG175","v":0},{"$f":"Tenant!$H175","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR175","v":0},{"$f":"Usage!$GG175","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS175","v":0},{"$f":"Usage!$GK175","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM175","v":0},{"$f":"Usage!$GL175","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN175","v":0},{"$f":"Tenant!$I175","v":0},{"$f":"Usage!$GV175","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX175","v":0},{"$f":"Usage!$GW175","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY175","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A179","v":178},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B179","v":0},{"$f":"Tenant!$C179","v":0},{"$f":"Tenant!$D179","v":0},{"$f":"Tenant!$E179","v":0},{"$f":"Tenant!$G179","v":0},{"$f":"Usage!$D179","v":"00:00:00"},{"$f":"Usage!$E179","v":"00:00:00"},{"$f":"Usage!$F179","v":0},{"$f":"Usage!$G179","v":0},{"$f":"Usage!$H179","v":0},{"$f":"Usage!$S179","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA179","v":0},{"$f":"Usage!$V179","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ179","v":0},{"$f":"Usage!$Y179","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS179","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$BW179,Usage!$BZ179)","v":0},{"$f":"IF(AND(Usage!$Z179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z179=\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$CU179,Usage!$CX179)","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$BX179,Usage!$CA179)","v":0},{"$f":"IF(AND(Usage!$Z179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z179=\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$CV179,Usage!$CY179)","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$BY179,Usage!$CB179)","v":0},{"$f":"IF(AND(Usage!$Z179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z179=\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$CW179,Usage!$CZ179)","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$CC179,Usage!$CF179)","v":0},{"$f":"IF(AND(Usage!$Z179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z179=\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$DD179,Usage!$DG179)","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$CD179,Usage!$CG179)","v":0},{"$f":"IF(AND(Usage!$Z179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z179=\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$DE179,Usage!$DH179)","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$CE179,Usage!$CH179)","v":0},{"$f":"IF(AND(Usage!$Z179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z179=\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$DF179,Usage!$DI179)","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$CI179,Usage!$CL179)","v":0},{"$f":"IF(AND(Usage!$Z179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z179=\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$DM179,Usage!$DP179)","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$CJ179,Usage!$CM179)","v":0},{"$f":"IF(AND(Usage!$Z179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z179=\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$DN179,Usage!$DQ179)","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$CK179,Usage!$CN179)","v":0},{"$f":"IF(AND(Usage!$Z179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z179=\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$DO179,Usage!$DR179)","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$BW179,Usage!$BZ179)","v":0},{"$f":"IF(AND(Usage!$Z179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z179<>\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$CU179,Usage!$CX179)","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$BX179,Usage!$CA179)","v":0},{"$f":"IF(AND(Usage!$Z179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z179<>\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$CV179,Usage!$CY179)","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$BY179,Usage!$CB179)","v":0},{"$f":"IF(AND(Usage!$Z179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z179<>\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$CW179,Usage!$CZ179)","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$CC179,Usage!$CF179)","v":0},{"$f":"IF(AND(Usage!$Z179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z179<>\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$DD179,Usage!$DG179)","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$CD179,Usage!$CG179)","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$DE179,Usage!$DH179)","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$CE179,Usage!$CH179)","v":0},{"$f":"IF(AND(Usage!$Z179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z179<>\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$DF179,Usage!$DI179)","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$CI179,Usage!$CL179)","v":0},{"$f":"IF(AND(Usage!$Z179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z179<>\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$DM179,Usage!$DP179)","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$CJ179,Usage!$CM179)","v":0},{"$f":"IF(AND(Usage!$Z179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z179<>\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$DN179,Usage!$DQ179)","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$CK179,Usage!$CN179)","v":0},{"$f":"IF(AND(Usage!$Z179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z179<>\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$DO179,Usage!$DR179)","v":0},0,{"$f":"IF(Usage!$Z179=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO179","v":0},0,{"$f":"IF(Usage!$Z179=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP179","v":0},0,{"$f":"IF(Usage!$Z179=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ179","v":0},{"$f":"Usage!$DX179","v":0},{"$f":"Usage!$DY179","v":0},{"$f":"Usage!$DZ179","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z179=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z179<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU179","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z179=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z179<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC179","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z179=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z179<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK179","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z179=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z179<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW179","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z179=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z179<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE179","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z179=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z179<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM179","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z179=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z179<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY179","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z179=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z179<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG179","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z179=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z179<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO179","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU179,Usage!$FV179),0)","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$BW179,Usage!$BZ179)","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z179=\"Summer\",Usage!$EA179,Usage!$ED179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$BX179,Usage!$CA179)","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z179=\"Summer\",Usage!$EB179,Usage!$EE179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$BY179,Usage!$CB179)","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z179=\"Summer\",Usage!$EC179,Usage!$EF179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$CC179,Usage!$CF179)","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z179=\"Summer\",Usage!$EG179,Usage!$EJ179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$CD179,Usage!$CG179)","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z179=\"Summer\",Usage!$EH179,Usage!$EK179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$CE179,Usage!$CH179)","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z179=\"Summer\",Usage!$EI179,Usage!$EL179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$CI179,Usage!$CL179)","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z179=\"Summer\",Usage!$EM179,Usage!$EP179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$CJ179,Usage!$CM179)","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z179=\"Summer\",Usage!$EN179,Usage!$EQ179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z179=\"Summer\",Usage!$CK179,Usage!$CN179)","v":0},{"$f":"IF(Usage!$Z179=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z179=\"Summer\",Usage!$EO179,Usage!$ER179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$BW179,Usage!$BZ179)","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z179<>\"Summer\",Usage!$EA179,Usage!$ED179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$BX179,Usage!$CA179)","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z179<>\"Summer\",Usage!$EB179,Usage!$EE179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$BY179,Usage!$CB179)","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z179<>\"Summer\",Usage!$EC179,Usage!$EF179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$CC179,Usage!$CF179)","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z179<>\"Summer\",Usage!$EG179,Usage!$EJ179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$CD179,Usage!$CG179)","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z179<>\"Summer\",Usage!$EH179,Usage!$EK179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$CE179,Usage!$CH179)","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z179<>\"Summer\",Usage!$EI179,Usage!$EL179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$CI179,Usage!$CL179)","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z179<>\"Summer\",Usage!$EM179,Usage!$EP179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$CJ179,Usage!$CM179)","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z179<>\"Summer\",Usage!$EN179,Usage!$EQ179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$CK179,Usage!$CN179)","v":0},{"$f":"IF(Usage!$Z179<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z179<>\"Summer\",Usage!$EO179,Usage!$ER179))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES179)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ179","v":0},{"$f":"Usage!$HA179","v":0},{"$f":"Usage!$HB179","v":0},{"$f":"Usage!$HC179","v":0},{"$f":"Usage!$HD179","v":0},{"$f":"Usage!$HE179","v":0},{"$f":"Usage!$GF179","v":0},{"$f":"SUM(Usage!$GZ179:$HE179,Usage!$GF179)","v":0},{"$f":"Usage!$GG179","v":0},{"$f":"Tenant!$H179","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR179","v":0},{"$f":"Usage!$GG179","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS179","v":0},{"$f":"Usage!$GK179","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM179","v":0},{"$f":"Usage!$GL179","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN179","v":0},{"$f":"Tenant!$I179","v":0},{"$f":"Usage!$GV179","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX179","v":0},{"$f":"Usage!$GW179","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY179","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A183","v":182},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B183","v":0},{"$f":"Tenant!$C183","v":0},{"$f":"Tenant!$D183","v":0},{"$f":"Tenant!$E183","v":0},{"$f":"Tenant!$G183","v":0},{"$f":"Usage!$D183","v":"00:00:00"},{"$f":"Usage!$E183","v":"00:00:00"},{"$f":"Usage!$F183","v":0},{"$f":"Usage!$G183","v":0},{"$f":"Usage!$H183","v":0},{"$f":"Usage!$S183","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA183","v":0},{"$f":"Usage!$V183","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ183","v":0},{"$f":"Usage!$Y183","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS183","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$BW183,Usage!$BZ183)","v":0},{"$f":"IF(AND(Usage!$Z183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z183=\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$CU183,Usage!$CX183)","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$BX183,Usage!$CA183)","v":0},{"$f":"IF(AND(Usage!$Z183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z183=\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$CV183,Usage!$CY183)","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$BY183,Usage!$CB183)","v":0},{"$f":"IF(AND(Usage!$Z183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z183=\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$CW183,Usage!$CZ183)","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$CC183,Usage!$CF183)","v":0},{"$f":"IF(AND(Usage!$Z183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z183=\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$DD183,Usage!$DG183)","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$CD183,Usage!$CG183)","v":0},{"$f":"IF(AND(Usage!$Z183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z183=\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$DE183,Usage!$DH183)","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$CE183,Usage!$CH183)","v":0},{"$f":"IF(AND(Usage!$Z183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z183=\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$DF183,Usage!$DI183)","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$CI183,Usage!$CL183)","v":0},{"$f":"IF(AND(Usage!$Z183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z183=\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$DM183,Usage!$DP183)","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$CJ183,Usage!$CM183)","v":0},{"$f":"IF(AND(Usage!$Z183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z183=\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$DN183,Usage!$DQ183)","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$CK183,Usage!$CN183)","v":0},{"$f":"IF(AND(Usage!$Z183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z183=\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$DO183,Usage!$DR183)","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$BW183,Usage!$BZ183)","v":0},{"$f":"IF(AND(Usage!$Z183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z183<>\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$CU183,Usage!$CX183)","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$BX183,Usage!$CA183)","v":0},{"$f":"IF(AND(Usage!$Z183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z183<>\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$CV183,Usage!$CY183)","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$BY183,Usage!$CB183)","v":0},{"$f":"IF(AND(Usage!$Z183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z183<>\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$CW183,Usage!$CZ183)","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$CC183,Usage!$CF183)","v":0},{"$f":"IF(AND(Usage!$Z183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z183<>\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$DD183,Usage!$DG183)","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$CD183,Usage!$CG183)","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$DE183,Usage!$DH183)","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$CE183,Usage!$CH183)","v":0},{"$f":"IF(AND(Usage!$Z183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z183<>\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$DF183,Usage!$DI183)","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$CI183,Usage!$CL183)","v":0},{"$f":"IF(AND(Usage!$Z183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z183<>\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$DM183,Usage!$DP183)","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$CJ183,Usage!$CM183)","v":0},{"$f":"IF(AND(Usage!$Z183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z183<>\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$DN183,Usage!$DQ183)","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$CK183,Usage!$CN183)","v":0},{"$f":"IF(AND(Usage!$Z183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z183<>\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$DO183,Usage!$DR183)","v":0},0,{"$f":"IF(Usage!$Z183=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO183","v":0},0,{"$f":"IF(Usage!$Z183=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP183","v":0},0,{"$f":"IF(Usage!$Z183=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ183","v":0},{"$f":"Usage!$DX183","v":0},{"$f":"Usage!$DY183","v":0},{"$f":"Usage!$DZ183","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z183=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z183<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU183","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z183=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z183<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC183","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z183=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z183<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK183","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z183=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z183<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW183","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z183=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z183<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE183","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z183=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z183<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM183","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z183=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z183<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY183","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z183=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z183<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG183","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z183=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z183<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO183","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU183,Usage!$FV183),0)","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$BW183,Usage!$BZ183)","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z183=\"Summer\",Usage!$EA183,Usage!$ED183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$BX183,Usage!$CA183)","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z183=\"Summer\",Usage!$EB183,Usage!$EE183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$BY183,Usage!$CB183)","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z183=\"Summer\",Usage!$EC183,Usage!$EF183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$CC183,Usage!$CF183)","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z183=\"Summer\",Usage!$EG183,Usage!$EJ183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$CD183,Usage!$CG183)","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z183=\"Summer\",Usage!$EH183,Usage!$EK183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$CE183,Usage!$CH183)","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z183=\"Summer\",Usage!$EI183,Usage!$EL183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$CI183,Usage!$CL183)","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z183=\"Summer\",Usage!$EM183,Usage!$EP183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$CJ183,Usage!$CM183)","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z183=\"Summer\",Usage!$EN183,Usage!$EQ183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z183=\"Summer\",Usage!$CK183,Usage!$CN183)","v":0},{"$f":"IF(Usage!$Z183=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z183=\"Summer\",Usage!$EO183,Usage!$ER183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$BW183,Usage!$BZ183)","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z183<>\"Summer\",Usage!$EA183,Usage!$ED183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$BX183,Usage!$CA183)","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z183<>\"Summer\",Usage!$EB183,Usage!$EE183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$BY183,Usage!$CB183)","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z183<>\"Summer\",Usage!$EC183,Usage!$EF183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$CC183,Usage!$CF183)","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z183<>\"Summer\",Usage!$EG183,Usage!$EJ183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$CD183,Usage!$CG183)","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z183<>\"Summer\",Usage!$EH183,Usage!$EK183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$CE183,Usage!$CH183)","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z183<>\"Summer\",Usage!$EI183,Usage!$EL183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$CI183,Usage!$CL183)","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z183<>\"Summer\",Usage!$EM183,Usage!$EP183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$CJ183,Usage!$CM183)","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z183<>\"Summer\",Usage!$EN183,Usage!$EQ183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$CK183,Usage!$CN183)","v":0},{"$f":"IF(Usage!$Z183<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z183<>\"Summer\",Usage!$EO183,Usage!$ER183))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES183)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ183","v":0},{"$f":"Usage!$HA183","v":0},{"$f":"Usage!$HB183","v":0},{"$f":"Usage!$HC183","v":0},{"$f":"Usage!$HD183","v":0},{"$f":"Usage!$HE183","v":0},{"$f":"Usage!$GF183","v":0},{"$f":"SUM(Usage!$GZ183:$HE183,Usage!$GF183)","v":0},{"$f":"Usage!$GG183","v":0},{"$f":"Tenant!$H183","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR183","v":0},{"$f":"Usage!$GG183","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS183","v":0},{"$f":"Usage!$GK183","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM183","v":0},{"$f":"Usage!$GL183","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN183","v":0},{"$f":"Tenant!$I183","v":0},{"$f":"Usage!$GV183","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX183","v":0},{"$f":"Usage!$GW183","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY183","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A188","v":187},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B188","v":0},{"$f":"Tenant!$C188","v":0},{"$f":"Tenant!$D188","v":0},{"$f":"Tenant!$E188","v":0},{"$f":"Tenant!$G188","v":0},{"$f":"Usage!$D188","v":"00:00:00"},{"$f":"Usage!$E188","v":"00:00:00"},{"$f":"Usage!$F188","v":0},{"$f":"Usage!$G188","v":0},{"$f":"Usage!$H188","v":0},{"$f":"Usage!$S188","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA188","v":0},{"$f":"Usage!$V188","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ188","v":0},{"$f":"Usage!$Y188","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS188","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$BW188,Usage!$BZ188)","v":0},{"$f":"IF(AND(Usage!$Z188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z188=\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$CU188,Usage!$CX188)","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$BX188,Usage!$CA188)","v":0},{"$f":"IF(AND(Usage!$Z188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z188=\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$CV188,Usage!$CY188)","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$BY188,Usage!$CB188)","v":0},{"$f":"IF(AND(Usage!$Z188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z188=\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$CW188,Usage!$CZ188)","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$CC188,Usage!$CF188)","v":0},{"$f":"IF(AND(Usage!$Z188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z188=\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$DD188,Usage!$DG188)","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$CD188,Usage!$CG188)","v":0},{"$f":"IF(AND(Usage!$Z188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z188=\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$DE188,Usage!$DH188)","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$CE188,Usage!$CH188)","v":0},{"$f":"IF(AND(Usage!$Z188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z188=\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$DF188,Usage!$DI188)","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$CI188,Usage!$CL188)","v":0},{"$f":"IF(AND(Usage!$Z188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z188=\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$DM188,Usage!$DP188)","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$CJ188,Usage!$CM188)","v":0},{"$f":"IF(AND(Usage!$Z188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z188=\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$DN188,Usage!$DQ188)","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$CK188,Usage!$CN188)","v":0},{"$f":"IF(AND(Usage!$Z188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z188=\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$DO188,Usage!$DR188)","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$BW188,Usage!$BZ188)","v":0},{"$f":"IF(AND(Usage!$Z188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z188<>\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$CU188,Usage!$CX188)","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$BX188,Usage!$CA188)","v":0},{"$f":"IF(AND(Usage!$Z188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z188<>\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$CV188,Usage!$CY188)","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$BY188,Usage!$CB188)","v":0},{"$f":"IF(AND(Usage!$Z188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z188<>\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$CW188,Usage!$CZ188)","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$CC188,Usage!$CF188)","v":0},{"$f":"IF(AND(Usage!$Z188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z188<>\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$DD188,Usage!$DG188)","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$CD188,Usage!$CG188)","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$DE188,Usage!$DH188)","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$CE188,Usage!$CH188)","v":0},{"$f":"IF(AND(Usage!$Z188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z188<>\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$DF188,Usage!$DI188)","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$CI188,Usage!$CL188)","v":0},{"$f":"IF(AND(Usage!$Z188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z188<>\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$DM188,Usage!$DP188)","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$CJ188,Usage!$CM188)","v":0},{"$f":"IF(AND(Usage!$Z188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z188<>\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$DN188,Usage!$DQ188)","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$CK188,Usage!$CN188)","v":0},{"$f":"IF(AND(Usage!$Z188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z188<>\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$DO188,Usage!$DR188)","v":0},0,{"$f":"IF(Usage!$Z188=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO188","v":0},0,{"$f":"IF(Usage!$Z188=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP188","v":0},0,{"$f":"IF(Usage!$Z188=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ188","v":0},{"$f":"Usage!$DX188","v":0},{"$f":"Usage!$DY188","v":0},{"$f":"Usage!$DZ188","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z188=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z188<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU188","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z188=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z188<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC188","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z188=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z188<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK188","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z188=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z188<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW188","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z188=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z188<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE188","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z188=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z188<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM188","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z188=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z188<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY188","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z188=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z188<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG188","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z188=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z188<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO188","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU188,Usage!$FV188),0)","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$BW188,Usage!$BZ188)","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z188=\"Summer\",Usage!$EA188,Usage!$ED188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$BX188,Usage!$CA188)","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z188=\"Summer\",Usage!$EB188,Usage!$EE188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$BY188,Usage!$CB188)","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z188=\"Summer\",Usage!$EC188,Usage!$EF188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$CC188,Usage!$CF188)","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z188=\"Summer\",Usage!$EG188,Usage!$EJ188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$CD188,Usage!$CG188)","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z188=\"Summer\",Usage!$EH188,Usage!$EK188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$CE188,Usage!$CH188)","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z188=\"Summer\",Usage!$EI188,Usage!$EL188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$CI188,Usage!$CL188)","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z188=\"Summer\",Usage!$EM188,Usage!$EP188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$CJ188,Usage!$CM188)","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z188=\"Summer\",Usage!$EN188,Usage!$EQ188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z188=\"Summer\",Usage!$CK188,Usage!$CN188)","v":0},{"$f":"IF(Usage!$Z188=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z188=\"Summer\",Usage!$EO188,Usage!$ER188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$BW188,Usage!$BZ188)","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z188<>\"Summer\",Usage!$EA188,Usage!$ED188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$BX188,Usage!$CA188)","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z188<>\"Summer\",Usage!$EB188,Usage!$EE188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$BY188,Usage!$CB188)","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z188<>\"Summer\",Usage!$EC188,Usage!$EF188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$CC188,Usage!$CF188)","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z188<>\"Summer\",Usage!$EG188,Usage!$EJ188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$CD188,Usage!$CG188)","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z188<>\"Summer\",Usage!$EH188,Usage!$EK188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$CE188,Usage!$CH188)","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z188<>\"Summer\",Usage!$EI188,Usage!$EL188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$CI188,Usage!$CL188)","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z188<>\"Summer\",Usage!$EM188,Usage!$EP188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$CJ188,Usage!$CM188)","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z188<>\"Summer\",Usage!$EN188,Usage!$EQ188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$CK188,Usage!$CN188)","v":0},{"$f":"IF(Usage!$Z188<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z188<>\"Summer\",Usage!$EO188,Usage!$ER188))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES188)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ188","v":0},{"$f":"Usage!$HA188","v":0},{"$f":"Usage!$HB188","v":0},{"$f":"Usage!$HC188","v":0},{"$f":"Usage!$HD188","v":0},{"$f":"Usage!$HE188","v":0},{"$f":"Usage!$GF188","v":0},{"$f":"SUM(Usage!$GZ188:$HE188,Usage!$GF188)","v":0},{"$f":"Usage!$GG188","v":0},{"$f":"Tenant!$H188","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR188","v":0},{"$f":"Usage!$GG188","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS188","v":0},{"$f":"Usage!$GK188","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM188","v":0},{"$f":"Usage!$GL188","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN188","v":0},{"$f":"Tenant!$I188","v":0},{"$f":"Usage!$GV188","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX188","v":0},{"$f":"Usage!$GW188","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY188","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A189","v":188},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B189","v":0},{"$f":"Tenant!$C189","v":0},{"$f":"Tenant!$D189","v":0},{"$f":"Tenant!$E189","v":0},{"$f":"Tenant!$G189","v":0},{"$f":"Usage!$D189","v":"00:00:00"},{"$f":"Usage!$E189","v":"00:00:00"},{"$f":"Usage!$F189","v":0},{"$f":"Usage!$G189","v":0},{"$f":"Usage!$H189","v":0},{"$f":"Usage!$S189","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA189","v":0},{"$f":"Usage!$V189","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ189","v":0},{"$f":"Usage!$Y189","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS189","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$BW189,Usage!$BZ189)","v":0},{"$f":"IF(AND(Usage!$Z189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z189=\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$CU189,Usage!$CX189)","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$BX189,Usage!$CA189)","v":0},{"$f":"IF(AND(Usage!$Z189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z189=\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$CV189,Usage!$CY189)","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$BY189,Usage!$CB189)","v":0},{"$f":"IF(AND(Usage!$Z189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z189=\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$CW189,Usage!$CZ189)","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$CC189,Usage!$CF189)","v":0},{"$f":"IF(AND(Usage!$Z189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z189=\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$DD189,Usage!$DG189)","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$CD189,Usage!$CG189)","v":0},{"$f":"IF(AND(Usage!$Z189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z189=\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$DE189,Usage!$DH189)","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$CE189,Usage!$CH189)","v":0},{"$f":"IF(AND(Usage!$Z189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z189=\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$DF189,Usage!$DI189)","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$CI189,Usage!$CL189)","v":0},{"$f":"IF(AND(Usage!$Z189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z189=\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$DM189,Usage!$DP189)","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$CJ189,Usage!$CM189)","v":0},{"$f":"IF(AND(Usage!$Z189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z189=\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$DN189,Usage!$DQ189)","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$CK189,Usage!$CN189)","v":0},{"$f":"IF(AND(Usage!$Z189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z189=\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$DO189,Usage!$DR189)","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$BW189,Usage!$BZ189)","v":0},{"$f":"IF(AND(Usage!$Z189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z189<>\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$CU189,Usage!$CX189)","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$BX189,Usage!$CA189)","v":0},{"$f":"IF(AND(Usage!$Z189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z189<>\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$CV189,Usage!$CY189)","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$BY189,Usage!$CB189)","v":0},{"$f":"IF(AND(Usage!$Z189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z189<>\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$CW189,Usage!$CZ189)","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$CC189,Usage!$CF189)","v":0},{"$f":"IF(AND(Usage!$Z189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z189<>\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$DD189,Usage!$DG189)","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$CD189,Usage!$CG189)","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$DE189,Usage!$DH189)","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$CE189,Usage!$CH189)","v":0},{"$f":"IF(AND(Usage!$Z189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z189<>\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$DF189,Usage!$DI189)","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$CI189,Usage!$CL189)","v":0},{"$f":"IF(AND(Usage!$Z189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z189<>\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$DM189,Usage!$DP189)","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$CJ189,Usage!$CM189)","v":0},{"$f":"IF(AND(Usage!$Z189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z189<>\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$DN189,Usage!$DQ189)","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$CK189,Usage!$CN189)","v":0},{"$f":"IF(AND(Usage!$Z189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z189<>\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$DO189,Usage!$DR189)","v":0},0,{"$f":"IF(Usage!$Z189=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO189","v":0},0,{"$f":"IF(Usage!$Z189=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP189","v":0},0,{"$f":"IF(Usage!$Z189=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ189","v":0},{"$f":"Usage!$DX189","v":0},{"$f":"Usage!$DY189","v":0},{"$f":"Usage!$DZ189","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z189=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z189<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU189","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z189=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z189<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC189","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z189=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z189<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK189","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z189=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z189<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW189","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z189=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z189<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE189","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z189=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z189<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM189","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z189=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z189<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY189","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z189=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z189<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG189","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z189=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z189<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO189","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU189,Usage!$FV189),0)","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$BW189,Usage!$BZ189)","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z189=\"Summer\",Usage!$EA189,Usage!$ED189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$BX189,Usage!$CA189)","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z189=\"Summer\",Usage!$EB189,Usage!$EE189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$BY189,Usage!$CB189)","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z189=\"Summer\",Usage!$EC189,Usage!$EF189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$CC189,Usage!$CF189)","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z189=\"Summer\",Usage!$EG189,Usage!$EJ189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$CD189,Usage!$CG189)","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z189=\"Summer\",Usage!$EH189,Usage!$EK189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$CE189,Usage!$CH189)","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z189=\"Summer\",Usage!$EI189,Usage!$EL189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$CI189,Usage!$CL189)","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z189=\"Summer\",Usage!$EM189,Usage!$EP189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$CJ189,Usage!$CM189)","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z189=\"Summer\",Usage!$EN189,Usage!$EQ189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z189=\"Summer\",Usage!$CK189,Usage!$CN189)","v":0},{"$f":"IF(Usage!$Z189=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z189=\"Summer\",Usage!$EO189,Usage!$ER189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$BW189,Usage!$BZ189)","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z189<>\"Summer\",Usage!$EA189,Usage!$ED189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$BX189,Usage!$CA189)","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z189<>\"Summer\",Usage!$EB189,Usage!$EE189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$BY189,Usage!$CB189)","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z189<>\"Summer\",Usage!$EC189,Usage!$EF189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$CC189,Usage!$CF189)","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z189<>\"Summer\",Usage!$EG189,Usage!$EJ189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$CD189,Usage!$CG189)","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z189<>\"Summer\",Usage!$EH189,Usage!$EK189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$CE189,Usage!$CH189)","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z189<>\"Summer\",Usage!$EI189,Usage!$EL189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$CI189,Usage!$CL189)","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z189<>\"Summer\",Usage!$EM189,Usage!$EP189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$CJ189,Usage!$CM189)","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z189<>\"Summer\",Usage!$EN189,Usage!$EQ189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$CK189,Usage!$CN189)","v":0},{"$f":"IF(Usage!$Z189<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z189<>\"Summer\",Usage!$EO189,Usage!$ER189))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES189)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ189","v":0},{"$f":"Usage!$HA189","v":0},{"$f":"Usage!$HB189","v":0},{"$f":"Usage!$HC189","v":0},{"$f":"Usage!$HD189","v":0},{"$f":"Usage!$HE189","v":0},{"$f":"Usage!$GF189","v":0},{"$f":"SUM(Usage!$GZ189:$HE189,Usage!$GF189)","v":0},{"$f":"Usage!$GG189","v":0},{"$f":"Tenant!$H189","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR189","v":0},{"$f":"Usage!$GG189","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS189","v":0},{"$f":"Usage!$GK189","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM189","v":0},{"$f":"Usage!$GL189","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN189","v":0},{"$f":"Tenant!$I189","v":0},{"$f":"Usage!$GV189","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX189","v":0},{"$f":"Usage!$GW189","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY189","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A195","v":194},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B195","v":0},{"$f":"Tenant!$C195","v":0},{"$f":"Tenant!$D195","v":0},{"$f":"Tenant!$E195","v":0},{"$f":"Tenant!$G195","v":0},{"$f":"Usage!$D195","v":"00:00:00"},{"$f":"Usage!$E195","v":"00:00:00"},{"$f":"Usage!$F195","v":0},{"$f":"Usage!$G195","v":0},{"$f":"Usage!$H195","v":0},{"$f":"Usage!$S195","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA195","v":0},{"$f":"Usage!$V195","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ195","v":0},{"$f":"Usage!$Y195","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS195","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$BW195,Usage!$BZ195)","v":0},{"$f":"IF(AND(Usage!$Z195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z195=\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$CU195,Usage!$CX195)","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$BX195,Usage!$CA195)","v":0},{"$f":"IF(AND(Usage!$Z195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z195=\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$CV195,Usage!$CY195)","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$BY195,Usage!$CB195)","v":0},{"$f":"IF(AND(Usage!$Z195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z195=\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$CW195,Usage!$CZ195)","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$CC195,Usage!$CF195)","v":0},{"$f":"IF(AND(Usage!$Z195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z195=\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$DD195,Usage!$DG195)","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$CD195,Usage!$CG195)","v":0},{"$f":"IF(AND(Usage!$Z195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z195=\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$DE195,Usage!$DH195)","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$CE195,Usage!$CH195)","v":0},{"$f":"IF(AND(Usage!$Z195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z195=\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$DF195,Usage!$DI195)","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$CI195,Usage!$CL195)","v":0},{"$f":"IF(AND(Usage!$Z195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z195=\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$DM195,Usage!$DP195)","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$CJ195,Usage!$CM195)","v":0},{"$f":"IF(AND(Usage!$Z195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z195=\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$DN195,Usage!$DQ195)","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$CK195,Usage!$CN195)","v":0},{"$f":"IF(AND(Usage!$Z195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z195=\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$DO195,Usage!$DR195)","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$BW195,Usage!$BZ195)","v":0},{"$f":"IF(AND(Usage!$Z195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z195<>\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$CU195,Usage!$CX195)","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$BX195,Usage!$CA195)","v":0},{"$f":"IF(AND(Usage!$Z195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z195<>\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$CV195,Usage!$CY195)","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$BY195,Usage!$CB195)","v":0},{"$f":"IF(AND(Usage!$Z195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z195<>\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$CW195,Usage!$CZ195)","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$CC195,Usage!$CF195)","v":0},{"$f":"IF(AND(Usage!$Z195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z195<>\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$DD195,Usage!$DG195)","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$CD195,Usage!$CG195)","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$DE195,Usage!$DH195)","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$CE195,Usage!$CH195)","v":0},{"$f":"IF(AND(Usage!$Z195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z195<>\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$DF195,Usage!$DI195)","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$CI195,Usage!$CL195)","v":0},{"$f":"IF(AND(Usage!$Z195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z195<>\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$DM195,Usage!$DP195)","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$CJ195,Usage!$CM195)","v":0},{"$f":"IF(AND(Usage!$Z195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z195<>\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$DN195,Usage!$DQ195)","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$CK195,Usage!$CN195)","v":0},{"$f":"IF(AND(Usage!$Z195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z195<>\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$DO195,Usage!$DR195)","v":0},{"$f":"SUM($W195,$Z195,$AC195,$AX195,$BA195,$BD195)","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO195","v":0},{"$f":"SUM($AF195,$AI195,$AL195,$BG195,$BJ195,$BM195)","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP195","v":0},{"$f":"SUM($AO195,$AR195,$AU195,$BP195,$BS195,$BV195)","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ195","v":0},{"$f":"Usage!$DX195","v":0},{"$f":"Usage!$DY195","v":0},{"$f":"Usage!$DZ195","v":0},{"$f":"SUM($W195,$Z195,$AC195,$AX195,$BA195,$BD195)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z195=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z195<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU195","v":0},{"$f":"SUM($AF195,$AI195,$AL195,$BG195,$BJ195,$BM195)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z195=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z195<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC195","v":0},{"$f":"SUM($AO195,$AR195,$AU195,$BP195,$BS195,$BV195)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z195=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z195<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK195","v":0},{"$f":"SUM($W195,$Z195,$AC195,$AX195,$BA195,$BD195)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z195=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z195<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW195","v":0},{"$f":"SUM($AF195,$AI195,$AL195,$BG195,$BJ195,$BM195)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z195=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z195<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE195","v":0},{"$f":"SUM($AO195,$AR195,$AU195,$BP195,$BS195,$BV195)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z195=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z195<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM195","v":0},{"$f":"SUM($W195,$Z195,$AC195,$AX195,$BA195,$BD195)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z195=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z195<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY195","v":0},{"$f":"SUM($AF195,$AI195,$AL195,$BG195,$BJ195,$BM195)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z195=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z195<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG195","v":0},{"$f":"SUM($AO195,$AR195,$AU195,$BP195,$BS195,$BV195)","v":0},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z195=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z195<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO195","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU195,Usage!$FV195),0)","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$BW195,Usage!$BZ195)","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z195=\"Summer\",Usage!$EA195,Usage!$ED195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$BX195,Usage!$CA195)","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z195=\"Summer\",Usage!$EB195,Usage!$EE195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$BY195,Usage!$CB195)","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z195=\"Summer\",Usage!$EC195,Usage!$EF195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$CC195,Usage!$CF195)","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z195=\"Summer\",Usage!$EG195,Usage!$EJ195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$CD195,Usage!$CG195)","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z195=\"Summer\",Usage!$EH195,Usage!$EK195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$CE195,Usage!$CH195)","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z195=\"Summer\",Usage!$EI195,Usage!$EL195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$CI195,Usage!$CL195)","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z195=\"Summer\",Usage!$EM195,Usage!$EP195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$CJ195,Usage!$CM195)","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z195=\"Summer\",Usage!$EN195,Usage!$EQ195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z195=\"Summer\",Usage!$CK195,Usage!$CN195)","v":0},{"$f":"IF(Usage!$Z195=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z195=\"Summer\",Usage!$EO195,Usage!$ER195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$BW195,Usage!$BZ195)","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z195<>\"Summer\",Usage!$EA195,Usage!$ED195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$BX195,Usage!$CA195)","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z195<>\"Summer\",Usage!$EB195,Usage!$EE195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$BY195,Usage!$CB195)","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z195<>\"Summer\",Usage!$EC195,Usage!$EF195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$CC195,Usage!$CF195)","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z195<>\"Summer\",Usage!$EG195,Usage!$EJ195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$CD195,Usage!$CG195)","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z195<>\"Summer\",Usage!$EH195,Usage!$EK195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$CE195,Usage!$CH195)","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z195<>\"Summer\",Usage!$EI195,Usage!$EL195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$CI195,Usage!$CL195)","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z195<>\"Summer\",Usage!$EM195,Usage!$EP195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$CJ195,Usage!$CM195)","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z195<>\"Summer\",Usage!$EN195,Usage!$EQ195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$CK195,Usage!$CN195)","v":0},{"$f":"IF(Usage!$Z195<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z195<>\"Summer\",Usage!$EO195,Usage!$ER195))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES195)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ195","v":0},{"$f":"Usage!$HA195","v":0},{"$f":"Usage!$HB195","v":0},{"$f":"Usage!$HC195","v":0},{"$f":"Usage!$HD195","v":0},{"$f":"Usage!$HE195","v":0},{"$f":"Usage!$GF195","v":0},{"$f":"SUM(Usage!$GZ195:$HE195,Usage!$GF195)","v":0},{"$f":"Usage!$GG195","v":0},{"$f":"Tenant!$H195","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR195","v":0},{"$f":"Usage!$GG195","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS195","v":0},{"$f":"Usage!$GK195","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM195","v":0},{"$f":"Usage!$GL195","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN195","v":0},{"$f":"Tenant!$I195","v":0},{"$f":"Usage!$GV195","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX195","v":0},{"$f":"Usage!$GW195","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY195","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A198","v":197},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B198","v":0},{"$f":"Tenant!$C198","v":0},{"$f":"Tenant!$D198","v":0},{"$f":"Tenant!$E198","v":0},{"$f":"Tenant!$G198","v":0},{"$f":"Usage!$D198","v":"00:00:00"},{"$f":"Usage!$E198","v":"00:00:00"},{"$f":"Usage!$F198","v":0},{"$f":"Usage!$G198","v":0},{"$f":"Usage!$H198","v":0},{"$f":"Usage!$S198","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA198","v":0},{"$f":"Usage!$V198","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ198","v":0},{"$f":"Usage!$Y198","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS198","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$BW198,Usage!$BZ198)","v":0},{"$f":"IF(AND(Usage!$Z198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z198=\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$CU198,Usage!$CX198)","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$BX198,Usage!$CA198)","v":0},{"$f":"IF(AND(Usage!$Z198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z198=\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$CV198,Usage!$CY198)","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$BY198,Usage!$CB198)","v":0},{"$f":"IF(AND(Usage!$Z198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z198=\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$CW198,Usage!$CZ198)","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$CC198,Usage!$CF198)","v":0},{"$f":"IF(AND(Usage!$Z198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z198=\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$DD198,Usage!$DG198)","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$CD198,Usage!$CG198)","v":0},{"$f":"IF(AND(Usage!$Z198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z198=\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$DE198,Usage!$DH198)","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$CE198,Usage!$CH198)","v":0},{"$f":"IF(AND(Usage!$Z198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z198=\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$DF198,Usage!$DI198)","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$CI198,Usage!$CL198)","v":0},{"$f":"IF(AND(Usage!$Z198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z198=\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$DM198,Usage!$DP198)","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$CJ198,Usage!$CM198)","v":0},{"$f":"IF(AND(Usage!$Z198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z198=\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$DN198,Usage!$DQ198)","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$CK198,Usage!$CN198)","v":0},{"$f":"IF(AND(Usage!$Z198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z198=\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$DO198,Usage!$DR198)","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$BW198,Usage!$BZ198)","v":0},{"$f":"IF(AND(Usage!$Z198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z198<>\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$CU198,Usage!$CX198)","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$BX198,Usage!$CA198)","v":0},{"$f":"IF(AND(Usage!$Z198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z198<>\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$CV198,Usage!$CY198)","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$BY198,Usage!$CB198)","v":0},{"$f":"IF(AND(Usage!$Z198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z198<>\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$CW198,Usage!$CZ198)","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$CC198,Usage!$CF198)","v":0},{"$f":"IF(AND(Usage!$Z198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z198<>\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$DD198,Usage!$DG198)","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$CD198,Usage!$CG198)","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$DE198,Usage!$DH198)","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$CE198,Usage!$CH198)","v":0},{"$f":"IF(AND(Usage!$Z198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z198<>\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$DF198,Usage!$DI198)","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$CI198,Usage!$CL198)","v":0},{"$f":"IF(AND(Usage!$Z198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z198<>\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$DM198,Usage!$DP198)","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$CJ198,Usage!$CM198)","v":0},{"$f":"IF(AND(Usage!$Z198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z198<>\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$DN198,Usage!$DQ198)","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$CK198,Usage!$CN198)","v":0},{"$f":"IF(AND(Usage!$Z198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z198<>\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$DO198,Usage!$DR198)","v":0},0,{"$f":"IF(Usage!$Z198=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO198","v":0},0,{"$f":"IF(Usage!$Z198=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP198","v":0},0,{"$f":"IF(Usage!$Z198=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ198","v":0},{"$f":"Usage!$DX198","v":0},{"$f":"Usage!$DY198","v":0},{"$f":"Usage!$DZ198","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z198=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z198<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU198","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z198=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z198<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC198","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z198=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z198<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK198","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z198=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z198<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW198","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z198=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z198<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE198","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z198=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z198<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM198","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z198=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z198<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY198","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z198=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z198<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG198","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z198=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z198<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO198","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU198,Usage!$FV198),0)","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$BW198,Usage!$BZ198)","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z198=\"Summer\",Usage!$EA198,Usage!$ED198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$BX198,Usage!$CA198)","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z198=\"Summer\",Usage!$EB198,Usage!$EE198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$BY198,Usage!$CB198)","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z198=\"Summer\",Usage!$EC198,Usage!$EF198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$CC198,Usage!$CF198)","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z198=\"Summer\",Usage!$EG198,Usage!$EJ198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$CD198,Usage!$CG198)","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z198=\"Summer\",Usage!$EH198,Usage!$EK198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$CE198,Usage!$CH198)","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z198=\"Summer\",Usage!$EI198,Usage!$EL198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$CI198,Usage!$CL198)","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z198=\"Summer\",Usage!$EM198,Usage!$EP198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$CJ198,Usage!$CM198)","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z198=\"Summer\",Usage!$EN198,Usage!$EQ198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z198=\"Summer\",Usage!$CK198,Usage!$CN198)","v":0},{"$f":"IF(Usage!$Z198=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z198=\"Summer\",Usage!$EO198,Usage!$ER198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$BW198,Usage!$BZ198)","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z198<>\"Summer\",Usage!$EA198,Usage!$ED198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$BX198,Usage!$CA198)","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z198<>\"Summer\",Usage!$EB198,Usage!$EE198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$BY198,Usage!$CB198)","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z198<>\"Summer\",Usage!$EC198,Usage!$EF198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$CC198,Usage!$CF198)","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z198<>\"Summer\",Usage!$EG198,Usage!$EJ198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$CD198,Usage!$CG198)","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z198<>\"Summer\",Usage!$EH198,Usage!$EK198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$CE198,Usage!$CH198)","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z198<>\"Summer\",Usage!$EI198,Usage!$EL198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$CI198,Usage!$CL198)","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z198<>\"Summer\",Usage!$EM198,Usage!$EP198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$CJ198,Usage!$CM198)","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z198<>\"Summer\",Usage!$EN198,Usage!$EQ198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$CK198,Usage!$CN198)","v":0},{"$f":"IF(Usage!$Z198<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z198<>\"Summer\",Usage!$EO198,Usage!$ER198))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES198)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ198","v":0},{"$f":"Usage!$HA198","v":0},{"$f":"Usage!$HB198","v":0},{"$f":"Usage!$HC198","v":0},{"$f":"Usage!$HD198","v":0},{"$f":"Usage!$HE198","v":0},{"$f":"Usage!$GF198","v":0},{"$f":"SUM(Usage!$GZ198:$HE198,Usage!$GF198)","v":0},{"$f":"Usage!$GG198","v":0},{"$f":"Tenant!$H198","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR198","v":0},{"$f":"Usage!$GG198","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS198","v":0},{"$f":"Usage!$GK198","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM198","v":0},{"$f":"Usage!$GL198","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN198","v":0},{"$f":"Tenant!$I198","v":0},{"$f":"Usage!$GV198","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX198","v":0},{"$f":"Usage!$GW198","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY198","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A200","v":199},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B200","v":0},{"$f":"Tenant!$C200","v":0},{"$f":"Tenant!$D200","v":0},{"$f":"Tenant!$E200","v":0},{"$f":"Tenant!$G200","v":0},{"$f":"Usage!$D200","v":"00:00:00"},{"$f":"Usage!$E200","v":"00:00:00"},{"$f":"Usage!$F200","v":0},{"$f":"Usage!$G200","v":0},{"$f":"Usage!$H200","v":0},{"$f":"Usage!$S200","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA200","v":0},{"$f":"Usage!$V200","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ200","v":0},{"$f":"Usage!$Y200","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS200","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$BW200,Usage!$BZ200)","v":0},{"$f":"IF(AND(Usage!$Z200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z200=\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$CU200,Usage!$CX200)","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$BX200,Usage!$CA200)","v":0},{"$f":"IF(AND(Usage!$Z200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z200=\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$CV200,Usage!$CY200)","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$BY200,Usage!$CB200)","v":0},{"$f":"IF(AND(Usage!$Z200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z200=\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$CW200,Usage!$CZ200)","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$CC200,Usage!$CF200)","v":0},{"$f":"IF(AND(Usage!$Z200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z200=\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$DD200,Usage!$DG200)","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$CD200,Usage!$CG200)","v":0},{"$f":"IF(AND(Usage!$Z200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z200=\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$DE200,Usage!$DH200)","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$CE200,Usage!$CH200)","v":0},{"$f":"IF(AND(Usage!$Z200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z200=\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$DF200,Usage!$DI200)","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$CI200,Usage!$CL200)","v":0},{"$f":"IF(AND(Usage!$Z200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z200=\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$DM200,Usage!$DP200)","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$CJ200,Usage!$CM200)","v":0},{"$f":"IF(AND(Usage!$Z200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z200=\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$DN200,Usage!$DQ200)","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$CK200,Usage!$CN200)","v":0},{"$f":"IF(AND(Usage!$Z200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z200=\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$DO200,Usage!$DR200)","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$BW200,Usage!$BZ200)","v":0},{"$f":"IF(AND(Usage!$Z200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z200<>\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$CU200,Usage!$CX200)","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$BX200,Usage!$CA200)","v":0},{"$f":"IF(AND(Usage!$Z200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z200<>\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$CV200,Usage!$CY200)","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$BY200,Usage!$CB200)","v":0},{"$f":"IF(AND(Usage!$Z200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z200<>\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$CW200,Usage!$CZ200)","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$CC200,Usage!$CF200)","v":0},{"$f":"IF(AND(Usage!$Z200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z200<>\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$DD200,Usage!$DG200)","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$CD200,Usage!$CG200)","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$DE200,Usage!$DH200)","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$CE200,Usage!$CH200)","v":0},{"$f":"IF(AND(Usage!$Z200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z200<>\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$DF200,Usage!$DI200)","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$CI200,Usage!$CL200)","v":0},{"$f":"IF(AND(Usage!$Z200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z200<>\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$DM200,Usage!$DP200)","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$CJ200,Usage!$CM200)","v":0},{"$f":"IF(AND(Usage!$Z200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z200<>\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$DN200,Usage!$DQ200)","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$CK200,Usage!$CN200)","v":0},{"$f":"IF(AND(Usage!$Z200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z200<>\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$DO200,Usage!$DR200)","v":0},0,{"$f":"IF(Usage!$Z200=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO200","v":0},0,{"$f":"IF(Usage!$Z200=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP200","v":0},0,{"$f":"IF(Usage!$Z200=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ200","v":0},{"$f":"Usage!$DX200","v":0},{"$f":"Usage!$DY200","v":0},{"$f":"Usage!$DZ200","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z200=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z200<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU200","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z200=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z200<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC200","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z200=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z200<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK200","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z200=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z200<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW200","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z200=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z200<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE200","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z200=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z200<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM200","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z200=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z200<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY200","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z200=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z200<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG200","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z200=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z200<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO200","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU200,Usage!$FV200),0)","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$BW200,Usage!$BZ200)","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z200=\"Summer\",Usage!$EA200,Usage!$ED200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$BX200,Usage!$CA200)","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z200=\"Summer\",Usage!$EB200,Usage!$EE200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$BY200,Usage!$CB200)","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z200=\"Summer\",Usage!$EC200,Usage!$EF200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$CC200,Usage!$CF200)","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z200=\"Summer\",Usage!$EG200,Usage!$EJ200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$CD200,Usage!$CG200)","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z200=\"Summer\",Usage!$EH200,Usage!$EK200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$CE200,Usage!$CH200)","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z200=\"Summer\",Usage!$EI200,Usage!$EL200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$CI200,Usage!$CL200)","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z200=\"Summer\",Usage!$EM200,Usage!$EP200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$CJ200,Usage!$CM200)","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z200=\"Summer\",Usage!$EN200,Usage!$EQ200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z200=\"Summer\",Usage!$CK200,Usage!$CN200)","v":0},{"$f":"IF(Usage!$Z200=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z200=\"Summer\",Usage!$EO200,Usage!$ER200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$BW200,Usage!$BZ200)","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z200<>\"Summer\",Usage!$EA200,Usage!$ED200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$BX200,Usage!$CA200)","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z200<>\"Summer\",Usage!$EB200,Usage!$EE200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$BY200,Usage!$CB200)","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z200<>\"Summer\",Usage!$EC200,Usage!$EF200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$CC200,Usage!$CF200)","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z200<>\"Summer\",Usage!$EG200,Usage!$EJ200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$CD200,Usage!$CG200)","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z200<>\"Summer\",Usage!$EH200,Usage!$EK200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$CE200,Usage!$CH200)","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z200<>\"Summer\",Usage!$EI200,Usage!$EL200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$CI200,Usage!$CL200)","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z200<>\"Summer\",Usage!$EM200,Usage!$EP200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$CJ200,Usage!$CM200)","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z200<>\"Summer\",Usage!$EN200,Usage!$EQ200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$CK200,Usage!$CN200)","v":0},{"$f":"IF(Usage!$Z200<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z200<>\"Summer\",Usage!$EO200,Usage!$ER200))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES200)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ200","v":0},{"$f":"Usage!$HA200","v":0},{"$f":"Usage!$HB200","v":0},{"$f":"Usage!$HC200","v":0},{"$f":"Usage!$HD200","v":0},{"$f":"Usage!$HE200","v":0},{"$f":"Usage!$GF200","v":0},{"$f":"SUM(Usage!$GZ200:$HE200,Usage!$GF200)","v":0},{"$f":"Usage!$GG200","v":0},{"$f":"Tenant!$H200","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR200","v":0},{"$f":"Usage!$GG200","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS200","v":0},{"$f":"Usage!$GK200","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM200","v":0},{"$f":"Usage!$GL200","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN200","v":0},{"$f":"Tenant!$I200","v":0},{"$f":"Usage!$GV200","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX200","v":0},{"$f":"Usage!$GW200","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY200","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A203","v":202},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B203","v":0},{"$f":"Tenant!$C203","v":0},{"$f":"Tenant!$D203","v":0},{"$f":"Tenant!$E203","v":0},{"$f":"Tenant!$G203","v":0},{"$f":"Usage!$D203","v":"00:00:00"},{"$f":"Usage!$E203","v":"00:00:00"},{"$f":"Usage!$F203","v":0},{"$f":"Usage!$G203","v":0},{"$f":"Usage!$H203","v":0},{"$f":"Usage!$S203","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA203","v":0},{"$f":"Usage!$V203","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ203","v":0},{"$f":"Usage!$Y203","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS203","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$BW203,Usage!$BZ203)","v":0},{"$f":"IF(AND(Usage!$Z203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z203=\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$CU203,Usage!$CX203)","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$BX203,Usage!$CA203)","v":0},{"$f":"IF(AND(Usage!$Z203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z203=\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$CV203,Usage!$CY203)","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$BY203,Usage!$CB203)","v":0},{"$f":"IF(AND(Usage!$Z203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z203=\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$CW203,Usage!$CZ203)","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$CC203,Usage!$CF203)","v":0},{"$f":"IF(AND(Usage!$Z203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z203=\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$DD203,Usage!$DG203)","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$CD203,Usage!$CG203)","v":0},{"$f":"IF(AND(Usage!$Z203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z203=\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$DE203,Usage!$DH203)","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$CE203,Usage!$CH203)","v":0},{"$f":"IF(AND(Usage!$Z203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z203=\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$DF203,Usage!$DI203)","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$CI203,Usage!$CL203)","v":0},{"$f":"IF(AND(Usage!$Z203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z203=\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$DM203,Usage!$DP203)","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$CJ203,Usage!$CM203)","v":0},{"$f":"IF(AND(Usage!$Z203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z203=\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$DN203,Usage!$DQ203)","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$CK203,Usage!$CN203)","v":0},{"$f":"IF(AND(Usage!$Z203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z203=\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$DO203,Usage!$DR203)","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$BW203,Usage!$BZ203)","v":0},{"$f":"IF(AND(Usage!$Z203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z203<>\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$CU203,Usage!$CX203)","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$BX203,Usage!$CA203)","v":0},{"$f":"IF(AND(Usage!$Z203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z203<>\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$CV203,Usage!$CY203)","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$BY203,Usage!$CB203)","v":0},{"$f":"IF(AND(Usage!$Z203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z203<>\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$CW203,Usage!$CZ203)","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$CC203,Usage!$CF203)","v":0},{"$f":"IF(AND(Usage!$Z203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z203<>\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$DD203,Usage!$DG203)","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$CD203,Usage!$CG203)","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$DE203,Usage!$DH203)","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$CE203,Usage!$CH203)","v":0},{"$f":"IF(AND(Usage!$Z203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z203<>\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$DF203,Usage!$DI203)","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$CI203,Usage!$CL203)","v":0},{"$f":"IF(AND(Usage!$Z203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z203<>\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$DM203,Usage!$DP203)","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$CJ203,Usage!$CM203)","v":0},{"$f":"IF(AND(Usage!$Z203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z203<>\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$DN203,Usage!$DQ203)","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$CK203,Usage!$CN203)","v":0},{"$f":"IF(AND(Usage!$Z203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z203<>\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$DO203,Usage!$DR203)","v":0},0,{"$f":"IF(Usage!$Z203=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO203","v":0},0,{"$f":"IF(Usage!$Z203=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP203","v":0},0,{"$f":"IF(Usage!$Z203=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ203","v":0},{"$f":"Usage!$DX203","v":0},{"$f":"Usage!$DY203","v":0},{"$f":"Usage!$DZ203","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z203=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z203<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU203","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z203=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z203<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC203","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z203=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z203<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK203","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z203=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z203<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW203","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z203=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z203<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE203","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z203=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z203<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM203","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z203=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z203<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY203","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z203=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z203<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG203","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z203=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z203<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO203","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU203,Usage!$FV203),0)","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$BW203,Usage!$BZ203)","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z203=\"Summer\",Usage!$EA203,Usage!$ED203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$BX203,Usage!$CA203)","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z203=\"Summer\",Usage!$EB203,Usage!$EE203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$BY203,Usage!$CB203)","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z203=\"Summer\",Usage!$EC203,Usage!$EF203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$CC203,Usage!$CF203)","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z203=\"Summer\",Usage!$EG203,Usage!$EJ203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$CD203,Usage!$CG203)","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z203=\"Summer\",Usage!$EH203,Usage!$EK203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$CE203,Usage!$CH203)","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z203=\"Summer\",Usage!$EI203,Usage!$EL203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$CI203,Usage!$CL203)","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z203=\"Summer\",Usage!$EM203,Usage!$EP203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$CJ203,Usage!$CM203)","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z203=\"Summer\",Usage!$EN203,Usage!$EQ203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z203=\"Summer\",Usage!$CK203,Usage!$CN203)","v":0},{"$f":"IF(Usage!$Z203=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z203=\"Summer\",Usage!$EO203,Usage!$ER203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$BW203,Usage!$BZ203)","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z203<>\"Summer\",Usage!$EA203,Usage!$ED203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$BX203,Usage!$CA203)","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z203<>\"Summer\",Usage!$EB203,Usage!$EE203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$BY203,Usage!$CB203)","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z203<>\"Summer\",Usage!$EC203,Usage!$EF203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$CC203,Usage!$CF203)","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z203<>\"Summer\",Usage!$EG203,Usage!$EJ203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$CD203,Usage!$CG203)","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z203<>\"Summer\",Usage!$EH203,Usage!$EK203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$CE203,Usage!$CH203)","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z203<>\"Summer\",Usage!$EI203,Usage!$EL203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$CI203,Usage!$CL203)","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z203<>\"Summer\",Usage!$EM203,Usage!$EP203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$CJ203,Usage!$CM203)","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z203<>\"Summer\",Usage!$EN203,Usage!$EQ203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$CK203,Usage!$CN203)","v":0},{"$f":"IF(Usage!$Z203<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z203<>\"Summer\",Usage!$EO203,Usage!$ER203))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES203)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ203","v":0},{"$f":"Usage!$HA203","v":0},{"$f":"Usage!$HB203","v":0},{"$f":"Usage!$HC203","v":0},{"$f":"Usage!$HD203","v":0},{"$f":"Usage!$HE203","v":0},{"$f":"Usage!$GF203","v":0},{"$f":"SUM(Usage!$GZ203:$HE203,Usage!$GF203)","v":0},{"$f":"Usage!$GG203","v":0},{"$f":"Tenant!$H203","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR203","v":0},{"$f":"Usage!$GG203","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS203","v":0},{"$f":"Usage!$GK203","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM203","v":0},{"$f":"Usage!$GL203","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN203","v":0},{"$f":"Tenant!$I203","v":0},{"$f":"Usage!$GV203","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX203","v":0},{"$f":"Usage!$GW203","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY203","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A208","v":207},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B208","v":0},{"$f":"Tenant!$C208","v":0},{"$f":"Tenant!$D208","v":0},{"$f":"Tenant!$E208","v":0},{"$f":"Tenant!$G208","v":0},{"$f":"Usage!$D208","v":"00:00:00"},{"$f":"Usage!$E208","v":"00:00:00"},{"$f":"Usage!$F208","v":0},{"$f":"Usage!$G208","v":0},{"$f":"Usage!$H208","v":0},{"$f":"Usage!$S208","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA208","v":0},{"$f":"Usage!$V208","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ208","v":0},{"$f":"Usage!$Y208","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS208","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$BW208,Usage!$BZ208)","v":0},{"$f":"IF(AND(Usage!$Z208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z208=\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$CU208,Usage!$CX208)","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$BX208,Usage!$CA208)","v":0},{"$f":"IF(AND(Usage!$Z208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z208=\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$CV208,Usage!$CY208)","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$BY208,Usage!$CB208)","v":0},{"$f":"IF(AND(Usage!$Z208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z208=\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$CW208,Usage!$CZ208)","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$CC208,Usage!$CF208)","v":0},{"$f":"IF(AND(Usage!$Z208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z208=\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$DD208,Usage!$DG208)","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$CD208,Usage!$CG208)","v":0},{"$f":"IF(AND(Usage!$Z208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z208=\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$DE208,Usage!$DH208)","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$CE208,Usage!$CH208)","v":0},{"$f":"IF(AND(Usage!$Z208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z208=\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$DF208,Usage!$DI208)","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$CI208,Usage!$CL208)","v":0},{"$f":"IF(AND(Usage!$Z208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z208=\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$DM208,Usage!$DP208)","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$CJ208,Usage!$CM208)","v":0},{"$f":"IF(AND(Usage!$Z208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z208=\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$DN208,Usage!$DQ208)","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$CK208,Usage!$CN208)","v":0},{"$f":"IF(AND(Usage!$Z208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z208=\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$DO208,Usage!$DR208)","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$BW208,Usage!$BZ208)","v":0},{"$f":"IF(AND(Usage!$Z208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z208<>\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$CU208,Usage!$CX208)","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$BX208,Usage!$CA208)","v":0},{"$f":"IF(AND(Usage!$Z208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z208<>\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$CV208,Usage!$CY208)","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$BY208,Usage!$CB208)","v":0},{"$f":"IF(AND(Usage!$Z208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z208<>\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$CW208,Usage!$CZ208)","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$CC208,Usage!$CF208)","v":0},{"$f":"IF(AND(Usage!$Z208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z208<>\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$DD208,Usage!$DG208)","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$CD208,Usage!$CG208)","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$DE208,Usage!$DH208)","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$CE208,Usage!$CH208)","v":0},{"$f":"IF(AND(Usage!$Z208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z208<>\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$DF208,Usage!$DI208)","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$CI208,Usage!$CL208)","v":0},{"$f":"IF(AND(Usage!$Z208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z208<>\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$DM208,Usage!$DP208)","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$CJ208,Usage!$CM208)","v":0},{"$f":"IF(AND(Usage!$Z208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z208<>\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$DN208,Usage!$DQ208)","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$CK208,Usage!$CN208)","v":0},{"$f":"IF(AND(Usage!$Z208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z208<>\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$DO208,Usage!$DR208)","v":0},0,{"$f":"IF(Usage!$Z208=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO208","v":0},0,{"$f":"IF(Usage!$Z208=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP208","v":0},0,{"$f":"IF(Usage!$Z208=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ208","v":0},{"$f":"Usage!$DX208","v":0},{"$f":"Usage!$DY208","v":0},{"$f":"Usage!$DZ208","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z208=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z208<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU208","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z208=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z208<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC208","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z208=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z208<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK208","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z208=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z208<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW208","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z208=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z208<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE208","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z208=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z208<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM208","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z208=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z208<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY208","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z208=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z208<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG208","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z208=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z208<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO208","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU208,Usage!$FV208),0)","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$BW208,Usage!$BZ208)","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z208=\"Summer\",Usage!$EA208,Usage!$ED208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$BX208,Usage!$CA208)","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z208=\"Summer\",Usage!$EB208,Usage!$EE208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$BY208,Usage!$CB208)","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z208=\"Summer\",Usage!$EC208,Usage!$EF208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$CC208,Usage!$CF208)","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z208=\"Summer\",Usage!$EG208,Usage!$EJ208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$CD208,Usage!$CG208)","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z208=\"Summer\",Usage!$EH208,Usage!$EK208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$CE208,Usage!$CH208)","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z208=\"Summer\",Usage!$EI208,Usage!$EL208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$CI208,Usage!$CL208)","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z208=\"Summer\",Usage!$EM208,Usage!$EP208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$CJ208,Usage!$CM208)","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z208=\"Summer\",Usage!$EN208,Usage!$EQ208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z208=\"Summer\",Usage!$CK208,Usage!$CN208)","v":0},{"$f":"IF(Usage!$Z208=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z208=\"Summer\",Usage!$EO208,Usage!$ER208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$BW208,Usage!$BZ208)","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z208<>\"Summer\",Usage!$EA208,Usage!$ED208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$BX208,Usage!$CA208)","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z208<>\"Summer\",Usage!$EB208,Usage!$EE208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$BY208,Usage!$CB208)","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z208<>\"Summer\",Usage!$EC208,Usage!$EF208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$CC208,Usage!$CF208)","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z208<>\"Summer\",Usage!$EG208,Usage!$EJ208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$CD208,Usage!$CG208)","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z208<>\"Summer\",Usage!$EH208,Usage!$EK208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$CE208,Usage!$CH208)","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z208<>\"Summer\",Usage!$EI208,Usage!$EL208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$CI208,Usage!$CL208)","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z208<>\"Summer\",Usage!$EM208,Usage!$EP208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$CJ208,Usage!$CM208)","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z208<>\"Summer\",Usage!$EN208,Usage!$EQ208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$CK208,Usage!$CN208)","v":0},{"$f":"IF(Usage!$Z208<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z208<>\"Summer\",Usage!$EO208,Usage!$ER208))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES208)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ208","v":0},{"$f":"Usage!$HA208","v":0},{"$f":"Usage!$HB208","v":0},{"$f":"Usage!$HC208","v":0},{"$f":"Usage!$HD208","v":0},{"$f":"Usage!$HE208","v":0},{"$f":"Usage!$GF208","v":0},{"$f":"SUM(Usage!$GZ208:$HE208,Usage!$GF208)","v":0},{"$f":"Usage!$GG208","v":0},{"$f":"Tenant!$H208","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR208","v":0},{"$f":"Usage!$GG208","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS208","v":0},{"$f":"Usage!$GK208","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM208","v":0},{"$f":"Usage!$GL208","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN208","v":0},{"$f":"Tenant!$I208","v":0},{"$f":"Usage!$GV208","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX208","v":0},{"$f":"Usage!$GW208","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY208","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A212","v":211},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B212","v":0},{"$f":"Tenant!$C212","v":0},{"$f":"Tenant!$D212","v":0},{"$f":"Tenant!$E212","v":0},{"$f":"Tenant!$G212","v":0},{"$f":"Usage!$D212","v":"00:00:00"},{"$f":"Usage!$E212","v":"00:00:00"},{"$f":"Usage!$F212","v":0},{"$f":"Usage!$G212","v":0},{"$f":"Usage!$H212","v":0},{"$f":"Usage!$S212","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA212","v":0},{"$f":"Usage!$V212","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ212","v":0},{"$f":"Usage!$Y212","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS212","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$BW212,Usage!$BZ212)","v":0},{"$f":"IF(AND(Usage!$Z212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z212=\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$CU212,Usage!$CX212)","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$BX212,Usage!$CA212)","v":0},{"$f":"IF(AND(Usage!$Z212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z212=\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$CV212,Usage!$CY212)","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$BY212,Usage!$CB212)","v":0},{"$f":"IF(AND(Usage!$Z212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z212=\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$CW212,Usage!$CZ212)","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$CC212,Usage!$CF212)","v":0},{"$f":"IF(AND(Usage!$Z212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z212=\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$DD212,Usage!$DG212)","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$CD212,Usage!$CG212)","v":0},{"$f":"IF(AND(Usage!$Z212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z212=\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$DE212,Usage!$DH212)","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$CE212,Usage!$CH212)","v":0},{"$f":"IF(AND(Usage!$Z212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z212=\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$DF212,Usage!$DI212)","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$CI212,Usage!$CL212)","v":0},{"$f":"IF(AND(Usage!$Z212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z212=\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$DM212,Usage!$DP212)","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$CJ212,Usage!$CM212)","v":0},{"$f":"IF(AND(Usage!$Z212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z212=\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$DN212,Usage!$DQ212)","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$CK212,Usage!$CN212)","v":0},{"$f":"IF(AND(Usage!$Z212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z212=\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$DO212,Usage!$DR212)","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$BW212,Usage!$BZ212)","v":0},{"$f":"IF(AND(Usage!$Z212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z212<>\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$CU212,Usage!$CX212)","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$BX212,Usage!$CA212)","v":0},{"$f":"IF(AND(Usage!$Z212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z212<>\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$CV212,Usage!$CY212)","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$BY212,Usage!$CB212)","v":0},{"$f":"IF(AND(Usage!$Z212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z212<>\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$CW212,Usage!$CZ212)","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$CC212,Usage!$CF212)","v":0},{"$f":"IF(AND(Usage!$Z212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z212<>\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$DD212,Usage!$DG212)","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$CD212,Usage!$CG212)","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$DE212,Usage!$DH212)","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$CE212,Usage!$CH212)","v":0},{"$f":"IF(AND(Usage!$Z212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z212<>\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$DF212,Usage!$DI212)","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$CI212,Usage!$CL212)","v":0},{"$f":"IF(AND(Usage!$Z212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z212<>\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$DM212,Usage!$DP212)","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$CJ212,Usage!$CM212)","v":0},{"$f":"IF(AND(Usage!$Z212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z212<>\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$DN212,Usage!$DQ212)","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$CK212,Usage!$CN212)","v":0},{"$f":"IF(AND(Usage!$Z212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z212<>\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$DO212,Usage!$DR212)","v":0},0,{"$f":"IF(Usage!$Z212=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO212","v":0},0,{"$f":"IF(Usage!$Z212=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP212","v":0},0,{"$f":"IF(Usage!$Z212=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ212","v":0},{"$f":"Usage!$DX212","v":0},{"$f":"Usage!$DY212","v":0},{"$f":"Usage!$DZ212","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z212=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z212<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU212","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z212=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z212<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC212","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z212=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z212<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK212","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z212=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z212<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW212","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z212=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z212<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE212","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z212=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z212<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM212","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z212=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z212<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY212","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z212=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z212<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG212","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z212=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z212<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO212","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU212,Usage!$FV212),0)","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$BW212,Usage!$BZ212)","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z212=\"Summer\",Usage!$EA212,Usage!$ED212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$BX212,Usage!$CA212)","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z212=\"Summer\",Usage!$EB212,Usage!$EE212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$BY212,Usage!$CB212)","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z212=\"Summer\",Usage!$EC212,Usage!$EF212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$CC212,Usage!$CF212)","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z212=\"Summer\",Usage!$EG212,Usage!$EJ212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$CD212,Usage!$CG212)","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z212=\"Summer\",Usage!$EH212,Usage!$EK212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$CE212,Usage!$CH212)","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z212=\"Summer\",Usage!$EI212,Usage!$EL212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$CI212,Usage!$CL212)","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z212=\"Summer\",Usage!$EM212,Usage!$EP212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$CJ212,Usage!$CM212)","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z212=\"Summer\",Usage!$EN212,Usage!$EQ212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z212=\"Summer\",Usage!$CK212,Usage!$CN212)","v":0},{"$f":"IF(Usage!$Z212=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z212=\"Summer\",Usage!$EO212,Usage!$ER212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$BW212,Usage!$BZ212)","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z212<>\"Summer\",Usage!$EA212,Usage!$ED212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$BX212,Usage!$CA212)","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z212<>\"Summer\",Usage!$EB212,Usage!$EE212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$BY212,Usage!$CB212)","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z212<>\"Summer\",Usage!$EC212,Usage!$EF212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$CC212,Usage!$CF212)","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z212<>\"Summer\",Usage!$EG212,Usage!$EJ212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$CD212,Usage!$CG212)","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z212<>\"Summer\",Usage!$EH212,Usage!$EK212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$CE212,Usage!$CH212)","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z212<>\"Summer\",Usage!$EI212,Usage!$EL212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$CI212,Usage!$CL212)","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z212<>\"Summer\",Usage!$EM212,Usage!$EP212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$CJ212,Usage!$CM212)","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z212<>\"Summer\",Usage!$EN212,Usage!$EQ212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$CK212,Usage!$CN212)","v":0},{"$f":"IF(Usage!$Z212<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z212<>\"Summer\",Usage!$EO212,Usage!$ER212))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES212)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ212","v":0},{"$f":"Usage!$HA212","v":0},{"$f":"Usage!$HB212","v":0},{"$f":"Usage!$HC212","v":0},{"$f":"Usage!$HD212","v":0},{"$f":"Usage!$HE212","v":0},{"$f":"Usage!$GF212","v":0},{"$f":"SUM(Usage!$GZ212:$HE212,Usage!$GF212)","v":0},{"$f":"Usage!$GG212","v":0},{"$f":"Tenant!$H212","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR212","v":0},{"$f":"Usage!$GG212","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS212","v":0},{"$f":"Usage!$GK212","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM212","v":0},{"$f":"Usage!$GL212","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN212","v":0},{"$f":"Tenant!$I212","v":0},{"$f":"Usage!$GV212","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX212","v":0},{"$f":"Usage!$GW212","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY212","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A217","v":216},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B217","v":0},{"$f":"Tenant!$C217","v":0},{"$f":"Tenant!$D217","v":0},{"$f":"Tenant!$E217","v":0},{"$f":"Tenant!$G217","v":0},{"$f":"Usage!$D217","v":"00:00:00"},{"$f":"Usage!$E217","v":"00:00:00"},{"$f":"Usage!$F217","v":0},{"$f":"Usage!$G217","v":0},{"$f":"Usage!$H217","v":0},{"$f":"Usage!$S217","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA217","v":0},{"$f":"Usage!$V217","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ217","v":0},{"$f":"Usage!$Y217","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS217","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$BW217,Usage!$BZ217)","v":0},{"$f":"IF(AND(Usage!$Z217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z217=\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$CU217,Usage!$CX217)","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$BX217,Usage!$CA217)","v":0},{"$f":"IF(AND(Usage!$Z217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z217=\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$CV217,Usage!$CY217)","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$BY217,Usage!$CB217)","v":0},{"$f":"IF(AND(Usage!$Z217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z217=\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$CW217,Usage!$CZ217)","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$CC217,Usage!$CF217)","v":0},{"$f":"IF(AND(Usage!$Z217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z217=\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$DD217,Usage!$DG217)","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$CD217,Usage!$CG217)","v":0},{"$f":"IF(AND(Usage!$Z217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z217=\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$DE217,Usage!$DH217)","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$CE217,Usage!$CH217)","v":0},{"$f":"IF(AND(Usage!$Z217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z217=\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$DF217,Usage!$DI217)","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$CI217,Usage!$CL217)","v":0},{"$f":"IF(AND(Usage!$Z217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z217=\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$DM217,Usage!$DP217)","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$CJ217,Usage!$CM217)","v":0},{"$f":"IF(AND(Usage!$Z217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z217=\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$DN217,Usage!$DQ217)","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$CK217,Usage!$CN217)","v":0},{"$f":"IF(AND(Usage!$Z217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z217=\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$DO217,Usage!$DR217)","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$BW217,Usage!$BZ217)","v":0},{"$f":"IF(AND(Usage!$Z217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z217<>\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$CU217,Usage!$CX217)","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$BX217,Usage!$CA217)","v":0},{"$f":"IF(AND(Usage!$Z217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z217<>\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$CV217,Usage!$CY217)","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$BY217,Usage!$CB217)","v":0},{"$f":"IF(AND(Usage!$Z217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z217<>\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$CW217,Usage!$CZ217)","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$CC217,Usage!$CF217)","v":0},{"$f":"IF(AND(Usage!$Z217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z217<>\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$DD217,Usage!$DG217)","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$CD217,Usage!$CG217)","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$DE217,Usage!$DH217)","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$CE217,Usage!$CH217)","v":0},{"$f":"IF(AND(Usage!$Z217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z217<>\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$DF217,Usage!$DI217)","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$CI217,Usage!$CL217)","v":0},{"$f":"IF(AND(Usage!$Z217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z217<>\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$DM217,Usage!$DP217)","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$CJ217,Usage!$CM217)","v":0},{"$f":"IF(AND(Usage!$Z217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z217<>\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$DN217,Usage!$DQ217)","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$CK217,Usage!$CN217)","v":0},{"$f":"IF(AND(Usage!$Z217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z217<>\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$DO217,Usage!$DR217)","v":0},0,{"$f":"IF(Usage!$Z217=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO217","v":0},0,{"$f":"IF(Usage!$Z217=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP217","v":0},0,{"$f":"IF(Usage!$Z217=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ217","v":0},{"$f":"Usage!$DX217","v":0},{"$f":"Usage!$DY217","v":0},{"$f":"Usage!$DZ217","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z217=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z217<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU217","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z217=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z217<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC217","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z217=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z217<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK217","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z217=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z217<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW217","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z217=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z217<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE217","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z217=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z217<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM217","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z217=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z217<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY217","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z217=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z217<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG217","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z217=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z217<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO217","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU217,Usage!$FV217),0)","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$BW217,Usage!$BZ217)","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z217=\"Summer\",Usage!$EA217,Usage!$ED217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$BX217,Usage!$CA217)","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z217=\"Summer\",Usage!$EB217,Usage!$EE217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$BY217,Usage!$CB217)","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z217=\"Summer\",Usage!$EC217,Usage!$EF217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$CC217,Usage!$CF217)","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z217=\"Summer\",Usage!$EG217,Usage!$EJ217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$CD217,Usage!$CG217)","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z217=\"Summer\",Usage!$EH217,Usage!$EK217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$CE217,Usage!$CH217)","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z217=\"Summer\",Usage!$EI217,Usage!$EL217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$CI217,Usage!$CL217)","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z217=\"Summer\",Usage!$EM217,Usage!$EP217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$CJ217,Usage!$CM217)","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z217=\"Summer\",Usage!$EN217,Usage!$EQ217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z217=\"Summer\",Usage!$CK217,Usage!$CN217)","v":0},{"$f":"IF(Usage!$Z217=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z217=\"Summer\",Usage!$EO217,Usage!$ER217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$BW217,Usage!$BZ217)","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z217<>\"Summer\",Usage!$EA217,Usage!$ED217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$BX217,Usage!$CA217)","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z217<>\"Summer\",Usage!$EB217,Usage!$EE217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$BY217,Usage!$CB217)","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z217<>\"Summer\",Usage!$EC217,Usage!$EF217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$CC217,Usage!$CF217)","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z217<>\"Summer\",Usage!$EG217,Usage!$EJ217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$CD217,Usage!$CG217)","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z217<>\"Summer\",Usage!$EH217,Usage!$EK217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$CE217,Usage!$CH217)","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z217<>\"Summer\",Usage!$EI217,Usage!$EL217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$CI217,Usage!$CL217)","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z217<>\"Summer\",Usage!$EM217,Usage!$EP217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$CJ217,Usage!$CM217)","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z217<>\"Summer\",Usage!$EN217,Usage!$EQ217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$CK217,Usage!$CN217)","v":0},{"$f":"IF(Usage!$Z217<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z217<>\"Summer\",Usage!$EO217,Usage!$ER217))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES217)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ217","v":0},{"$f":"Usage!$HA217","v":0},{"$f":"Usage!$HB217","v":0},{"$f":"Usage!$HC217","v":0},{"$f":"Usage!$HD217","v":0},{"$f":"Usage!$HE217","v":0},{"$f":"Usage!$GF217","v":0},{"$f":"SUM(Usage!$GZ217:$HE217,Usage!$GF217)","v":0},{"$f":"Usage!$GG217","v":0},{"$f":"Tenant!$H217","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR217","v":0},{"$f":"Usage!$GG217","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS217","v":0},{"$f":"Usage!$GK217","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM217","v":0},{"$f":"Usage!$GL217","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN217","v":0},{"$f":"Tenant!$I217","v":0},{"$f":"Usage!$GV217","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX217","v":0},{"$f":"Usage!$GW217","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY217","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A220","v":219},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B220","v":0},{"$f":"Tenant!$C220","v":0},{"$f":"Tenant!$D220","v":0},{"$f":"Tenant!$E220","v":0},{"$f":"Tenant!$G220","v":0},{"$f":"Usage!$D220","v":"00:00:00"},{"$f":"Usage!$E220","v":"00:00:00"},{"$f":"Usage!$F220","v":0},{"$f":"Usage!$G220","v":0},{"$f":"Usage!$H220","v":0},{"$f":"Usage!$S220","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA220","v":0},{"$f":"Usage!$V220","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ220","v":0},{"$f":"Usage!$Y220","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS220","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$BW220,Usage!$BZ220)","v":0},{"$f":"IF(AND(Usage!$Z220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z220=\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$CU220,Usage!$CX220)","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$BX220,Usage!$CA220)","v":0},{"$f":"IF(AND(Usage!$Z220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z220=\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$CV220,Usage!$CY220)","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$BY220,Usage!$CB220)","v":0},{"$f":"IF(AND(Usage!$Z220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z220=\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$CW220,Usage!$CZ220)","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$CC220,Usage!$CF220)","v":0},{"$f":"IF(AND(Usage!$Z220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z220=\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$DD220,Usage!$DG220)","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$CD220,Usage!$CG220)","v":0},{"$f":"IF(AND(Usage!$Z220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z220=\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$DE220,Usage!$DH220)","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$CE220,Usage!$CH220)","v":0},{"$f":"IF(AND(Usage!$Z220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z220=\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$DF220,Usage!$DI220)","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$CI220,Usage!$CL220)","v":0},{"$f":"IF(AND(Usage!$Z220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z220=\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$DM220,Usage!$DP220)","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$CJ220,Usage!$CM220)","v":0},{"$f":"IF(AND(Usage!$Z220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z220=\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$DN220,Usage!$DQ220)","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$CK220,Usage!$CN220)","v":0},{"$f":"IF(AND(Usage!$Z220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z220=\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$DO220,Usage!$DR220)","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$BW220,Usage!$BZ220)","v":0},{"$f":"IF(AND(Usage!$Z220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z220<>\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$CU220,Usage!$CX220)","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$BX220,Usage!$CA220)","v":0},{"$f":"IF(AND(Usage!$Z220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z220<>\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$CV220,Usage!$CY220)","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$BY220,Usage!$CB220)","v":0},{"$f":"IF(AND(Usage!$Z220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z220<>\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$CW220,Usage!$CZ220)","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$CC220,Usage!$CF220)","v":0},{"$f":"IF(AND(Usage!$Z220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z220<>\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$DD220,Usage!$DG220)","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$CD220,Usage!$CG220)","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$DE220,Usage!$DH220)","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$CE220,Usage!$CH220)","v":0},{"$f":"IF(AND(Usage!$Z220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z220<>\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$DF220,Usage!$DI220)","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$CI220,Usage!$CL220)","v":0},{"$f":"IF(AND(Usage!$Z220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z220<>\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$DM220,Usage!$DP220)","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$CJ220,Usage!$CM220)","v":0},{"$f":"IF(AND(Usage!$Z220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z220<>\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$DN220,Usage!$DQ220)","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$CK220,Usage!$CN220)","v":0},{"$f":"IF(AND(Usage!$Z220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z220<>\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$DO220,Usage!$DR220)","v":0},0,{"$f":"IF(Usage!$Z220=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO220","v":0},0,{"$f":"IF(Usage!$Z220=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP220","v":0},0,{"$f":"IF(Usage!$Z220=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ220","v":0},{"$f":"Usage!$DX220","v":0},{"$f":"Usage!$DY220","v":0},{"$f":"Usage!$DZ220","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z220=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z220<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU220","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z220=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z220<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC220","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z220=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z220<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK220","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z220=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z220<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW220","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z220=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z220<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE220","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z220=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z220<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM220","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z220=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z220<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY220","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z220=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z220<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG220","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z220=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z220<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO220","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU220,Usage!$FV220),0)","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$BW220,Usage!$BZ220)","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z220=\"Summer\",Usage!$EA220,Usage!$ED220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$BX220,Usage!$CA220)","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z220=\"Summer\",Usage!$EB220,Usage!$EE220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$BY220,Usage!$CB220)","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z220=\"Summer\",Usage!$EC220,Usage!$EF220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$CC220,Usage!$CF220)","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z220=\"Summer\",Usage!$EG220,Usage!$EJ220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$CD220,Usage!$CG220)","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z220=\"Summer\",Usage!$EH220,Usage!$EK220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$CE220,Usage!$CH220)","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z220=\"Summer\",Usage!$EI220,Usage!$EL220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$CI220,Usage!$CL220)","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z220=\"Summer\",Usage!$EM220,Usage!$EP220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$CJ220,Usage!$CM220)","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z220=\"Summer\",Usage!$EN220,Usage!$EQ220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z220=\"Summer\",Usage!$CK220,Usage!$CN220)","v":0},{"$f":"IF(Usage!$Z220=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z220=\"Summer\",Usage!$EO220,Usage!$ER220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$BW220,Usage!$BZ220)","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z220<>\"Summer\",Usage!$EA220,Usage!$ED220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$BX220,Usage!$CA220)","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z220<>\"Summer\",Usage!$EB220,Usage!$EE220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$BY220,Usage!$CB220)","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z220<>\"Summer\",Usage!$EC220,Usage!$EF220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$CC220,Usage!$CF220)","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z220<>\"Summer\",Usage!$EG220,Usage!$EJ220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$CD220,Usage!$CG220)","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z220<>\"Summer\",Usage!$EH220,Usage!$EK220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$CE220,Usage!$CH220)","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z220<>\"Summer\",Usage!$EI220,Usage!$EL220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$CI220,Usage!$CL220)","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z220<>\"Summer\",Usage!$EM220,Usage!$EP220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$CJ220,Usage!$CM220)","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z220<>\"Summer\",Usage!$EN220,Usage!$EQ220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$CK220,Usage!$CN220)","v":0},{"$f":"IF(Usage!$Z220<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z220<>\"Summer\",Usage!$EO220,Usage!$ER220))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES220)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ220","v":0},{"$f":"Usage!$HA220","v":0},{"$f":"Usage!$HB220","v":0},{"$f":"Usage!$HC220","v":0},{"$f":"Usage!$HD220","v":0},{"$f":"Usage!$HE220","v":0},{"$f":"Usage!$GF220","v":0},{"$f":"SUM(Usage!$GZ220:$HE220,Usage!$GF220)","v":0},{"$f":"Usage!$GG220","v":0},{"$f":"Tenant!$H220","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR220","v":0},{"$f":"Usage!$GG220","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS220","v":0},{"$f":"Usage!$GK220","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM220","v":0},{"$f":"Usage!$GL220","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN220","v":0},{"$f":"Tenant!$I220","v":0},{"$f":"Usage!$GV220","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX220","v":0},{"$f":"Usage!$GW220","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY220","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A222","v":221},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B222","v":0},{"$f":"Tenant!$C222","v":0},{"$f":"Tenant!$D222","v":0},{"$f":"Tenant!$E222","v":0},{"$f":"Tenant!$G222","v":0},{"$f":"Usage!$D222","v":"00:00:00"},{"$f":"Usage!$E222","v":"00:00:00"},{"$f":"Usage!$F222","v":0},{"$f":"Usage!$G222","v":0},{"$f":"Usage!$H222","v":0},{"$f":"Usage!$S222","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA222","v":0},{"$f":"Usage!$V222","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ222","v":0},{"$f":"Usage!$Y222","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS222","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$BW222,Usage!$BZ222)","v":0},{"$f":"IF(AND(Usage!$Z222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z222=\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$CU222,Usage!$CX222)","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$BX222,Usage!$CA222)","v":0},{"$f":"IF(AND(Usage!$Z222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z222=\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$CV222,Usage!$CY222)","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$BY222,Usage!$CB222)","v":0},{"$f":"IF(AND(Usage!$Z222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z222=\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$CW222,Usage!$CZ222)","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$CC222,Usage!$CF222)","v":0},{"$f":"IF(AND(Usage!$Z222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z222=\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$DD222,Usage!$DG222)","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$CD222,Usage!$CG222)","v":0},{"$f":"IF(AND(Usage!$Z222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z222=\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$DE222,Usage!$DH222)","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$CE222,Usage!$CH222)","v":0},{"$f":"IF(AND(Usage!$Z222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z222=\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$DF222,Usage!$DI222)","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$CI222,Usage!$CL222)","v":0},{"$f":"IF(AND(Usage!$Z222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z222=\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$DM222,Usage!$DP222)","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$CJ222,Usage!$CM222)","v":0},{"$f":"IF(AND(Usage!$Z222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z222=\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$DN222,Usage!$DQ222)","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$CK222,Usage!$CN222)","v":0},{"$f":"IF(AND(Usage!$Z222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z222=\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$DO222,Usage!$DR222)","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$BW222,Usage!$BZ222)","v":0},{"$f":"IF(AND(Usage!$Z222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z222<>\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$CU222,Usage!$CX222)","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$BX222,Usage!$CA222)","v":0},{"$f":"IF(AND(Usage!$Z222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z222<>\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$CV222,Usage!$CY222)","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$BY222,Usage!$CB222)","v":0},{"$f":"IF(AND(Usage!$Z222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z222<>\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$CW222,Usage!$CZ222)","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$CC222,Usage!$CF222)","v":0},{"$f":"IF(AND(Usage!$Z222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z222<>\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$DD222,Usage!$DG222)","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$CD222,Usage!$CG222)","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$DE222,Usage!$DH222)","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$CE222,Usage!$CH222)","v":0},{"$f":"IF(AND(Usage!$Z222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z222<>\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$DF222,Usage!$DI222)","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$CI222,Usage!$CL222)","v":0},{"$f":"IF(AND(Usage!$Z222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z222<>\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$DM222,Usage!$DP222)","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$CJ222,Usage!$CM222)","v":0},{"$f":"IF(AND(Usage!$Z222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z222<>\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$DN222,Usage!$DQ222)","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$CK222,Usage!$CN222)","v":0},{"$f":"IF(AND(Usage!$Z222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z222<>\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$DO222,Usage!$DR222)","v":0},0,{"$f":"IF(Usage!$Z222=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO222","v":0},0,{"$f":"IF(Usage!$Z222=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP222","v":0},0,{"$f":"IF(Usage!$Z222=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ222","v":0},{"$f":"Usage!$DX222","v":0},{"$f":"Usage!$DY222","v":0},{"$f":"Usage!$DZ222","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z222=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z222<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU222","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z222=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z222<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC222","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z222=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z222<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK222","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z222=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z222<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW222","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z222=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z222<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE222","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z222=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z222<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM222","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z222=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z222<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY222","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z222=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z222<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG222","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z222=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z222<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO222","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU222,Usage!$FV222),0)","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$BW222,Usage!$BZ222)","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z222=\"Summer\",Usage!$EA222,Usage!$ED222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$BX222,Usage!$CA222)","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z222=\"Summer\",Usage!$EB222,Usage!$EE222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$BY222,Usage!$CB222)","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z222=\"Summer\",Usage!$EC222,Usage!$EF222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$CC222,Usage!$CF222)","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z222=\"Summer\",Usage!$EG222,Usage!$EJ222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$CD222,Usage!$CG222)","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z222=\"Summer\",Usage!$EH222,Usage!$EK222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$CE222,Usage!$CH222)","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z222=\"Summer\",Usage!$EI222,Usage!$EL222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$CI222,Usage!$CL222)","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z222=\"Summer\",Usage!$EM222,Usage!$EP222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$CJ222,Usage!$CM222)","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z222=\"Summer\",Usage!$EN222,Usage!$EQ222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z222=\"Summer\",Usage!$CK222,Usage!$CN222)","v":0},{"$f":"IF(Usage!$Z222=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z222=\"Summer\",Usage!$EO222,Usage!$ER222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$BW222,Usage!$BZ222)","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z222<>\"Summer\",Usage!$EA222,Usage!$ED222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$BX222,Usage!$CA222)","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z222<>\"Summer\",Usage!$EB222,Usage!$EE222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$BY222,Usage!$CB222)","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z222<>\"Summer\",Usage!$EC222,Usage!$EF222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$CC222,Usage!$CF222)","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z222<>\"Summer\",Usage!$EG222,Usage!$EJ222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$CD222,Usage!$CG222)","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z222<>\"Summer\",Usage!$EH222,Usage!$EK222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$CE222,Usage!$CH222)","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z222<>\"Summer\",Usage!$EI222,Usage!$EL222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$CI222,Usage!$CL222)","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z222<>\"Summer\",Usage!$EM222,Usage!$EP222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$CJ222,Usage!$CM222)","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z222<>\"Summer\",Usage!$EN222,Usage!$EQ222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$CK222,Usage!$CN222)","v":0},{"$f":"IF(Usage!$Z222<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z222<>\"Summer\",Usage!$EO222,Usage!$ER222))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES222)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ222","v":0},{"$f":"Usage!$HA222","v":0},{"$f":"Usage!$HB222","v":0},{"$f":"Usage!$HC222","v":0},{"$f":"Usage!$HD222","v":0},{"$f":"Usage!$HE222","v":0},{"$f":"Usage!$GF222","v":0},{"$f":"SUM(Usage!$GZ222:$HE222,Usage!$GF222)","v":0},{"$f":"Usage!$GG222","v":0},{"$f":"Tenant!$H222","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR222","v":0},{"$f":"Usage!$GG222","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS222","v":0},{"$f":"Usage!$GK222","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM222","v":0},{"$f":"Usage!$GL222","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN222","v":0},{"$f":"Tenant!$I222","v":0},{"$f":"Usage!$GV222","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX222","v":0},{"$f":"Usage!$GW222","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY222","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A227","v":226},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B227","v":0},{"$f":"Tenant!$C227","v":0},{"$f":"Tenant!$D227","v":0},{"$f":"Tenant!$E227","v":0},{"$f":"Tenant!$G227","v":0},{"$f":"Usage!$D227","v":"00:00:00"},{"$f":"Usage!$E227","v":"00:00:00"},{"$f":"Usage!$F227","v":0},{"$f":"Usage!$G227","v":0},{"$f":"Usage!$H227","v":0},{"$f":"Usage!$S227","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA227","v":0},{"$f":"Usage!$V227","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ227","v":0},{"$f":"Usage!$Y227","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS227","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$BW227,Usage!$BZ227)","v":0},{"$f":"IF(AND(Usage!$Z227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z227=\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$CU227,Usage!$CX227)","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$BX227,Usage!$CA227)","v":0},{"$f":"IF(AND(Usage!$Z227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z227=\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$CV227,Usage!$CY227)","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$BY227,Usage!$CB227)","v":0},{"$f":"IF(AND(Usage!$Z227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z227=\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$CW227,Usage!$CZ227)","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$CC227,Usage!$CF227)","v":0},{"$f":"IF(AND(Usage!$Z227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z227=\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$DD227,Usage!$DG227)","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$CD227,Usage!$CG227)","v":0},{"$f":"IF(AND(Usage!$Z227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z227=\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$DE227,Usage!$DH227)","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$CE227,Usage!$CH227)","v":0},{"$f":"IF(AND(Usage!$Z227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z227=\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$DF227,Usage!$DI227)","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$CI227,Usage!$CL227)","v":0},{"$f":"IF(AND(Usage!$Z227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z227=\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$DM227,Usage!$DP227)","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$CJ227,Usage!$CM227)","v":0},{"$f":"IF(AND(Usage!$Z227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z227=\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$DN227,Usage!$DQ227)","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$CK227,Usage!$CN227)","v":0},{"$f":"IF(AND(Usage!$Z227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z227=\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$DO227,Usage!$DR227)","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$BW227,Usage!$BZ227)","v":0},{"$f":"IF(AND(Usage!$Z227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z227<>\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$CU227,Usage!$CX227)","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$BX227,Usage!$CA227)","v":0},{"$f":"IF(AND(Usage!$Z227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z227<>\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$CV227,Usage!$CY227)","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$BY227,Usage!$CB227)","v":0},{"$f":"IF(AND(Usage!$Z227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z227<>\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$CW227,Usage!$CZ227)","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$CC227,Usage!$CF227)","v":0},{"$f":"IF(AND(Usage!$Z227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z227<>\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$DD227,Usage!$DG227)","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$CD227,Usage!$CG227)","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$DE227,Usage!$DH227)","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$CE227,Usage!$CH227)","v":0},{"$f":"IF(AND(Usage!$Z227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z227<>\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$DF227,Usage!$DI227)","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$CI227,Usage!$CL227)","v":0},{"$f":"IF(AND(Usage!$Z227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z227<>\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$DM227,Usage!$DP227)","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$CJ227,Usage!$CM227)","v":0},{"$f":"IF(AND(Usage!$Z227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z227<>\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$DN227,Usage!$DQ227)","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$CK227,Usage!$CN227)","v":0},{"$f":"IF(AND(Usage!$Z227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z227<>\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$DO227,Usage!$DR227)","v":0},0,{"$f":"IF(Usage!$Z227=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO227","v":0},0,{"$f":"IF(Usage!$Z227=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP227","v":0},0,{"$f":"IF(Usage!$Z227=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ227","v":0},{"$f":"Usage!$DX227","v":0},{"$f":"Usage!$DY227","v":0},{"$f":"Usage!$DZ227","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z227=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z227<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU227","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z227=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z227<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC227","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z227=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z227<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK227","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z227=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z227<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW227","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z227=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z227<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE227","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z227=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z227<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM227","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z227=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z227<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY227","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z227=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z227<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG227","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z227=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z227<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO227","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU227,Usage!$FV227),0)","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$BW227,Usage!$BZ227)","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z227=\"Summer\",Usage!$EA227,Usage!$ED227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$BX227,Usage!$CA227)","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z227=\"Summer\",Usage!$EB227,Usage!$EE227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$BY227,Usage!$CB227)","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z227=\"Summer\",Usage!$EC227,Usage!$EF227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$CC227,Usage!$CF227)","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z227=\"Summer\",Usage!$EG227,Usage!$EJ227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$CD227,Usage!$CG227)","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z227=\"Summer\",Usage!$EH227,Usage!$EK227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$CE227,Usage!$CH227)","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z227=\"Summer\",Usage!$EI227,Usage!$EL227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$CI227,Usage!$CL227)","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z227=\"Summer\",Usage!$EM227,Usage!$EP227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$CJ227,Usage!$CM227)","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z227=\"Summer\",Usage!$EN227,Usage!$EQ227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z227=\"Summer\",Usage!$CK227,Usage!$CN227)","v":0},{"$f":"IF(Usage!$Z227=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z227=\"Summer\",Usage!$EO227,Usage!$ER227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$BW227,Usage!$BZ227)","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z227<>\"Summer\",Usage!$EA227,Usage!$ED227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$BX227,Usage!$CA227)","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z227<>\"Summer\",Usage!$EB227,Usage!$EE227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$BY227,Usage!$CB227)","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z227<>\"Summer\",Usage!$EC227,Usage!$EF227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$CC227,Usage!$CF227)","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z227<>\"Summer\",Usage!$EG227,Usage!$EJ227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$CD227,Usage!$CG227)","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z227<>\"Summer\",Usage!$EH227,Usage!$EK227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$CE227,Usage!$CH227)","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z227<>\"Summer\",Usage!$EI227,Usage!$EL227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$CI227,Usage!$CL227)","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z227<>\"Summer\",Usage!$EM227,Usage!$EP227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$CJ227,Usage!$CM227)","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z227<>\"Summer\",Usage!$EN227,Usage!$EQ227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$CK227,Usage!$CN227)","v":0},{"$f":"IF(Usage!$Z227<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z227<>\"Summer\",Usage!$EO227,Usage!$ER227))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES227)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ227","v":0},{"$f":"Usage!$HA227","v":0},{"$f":"Usage!$HB227","v":0},{"$f":"Usage!$HC227","v":0},{"$f":"Usage!$HD227","v":0},{"$f":"Usage!$HE227","v":0},{"$f":"Usage!$GF227","v":0},{"$f":"SUM(Usage!$GZ227:$HE227,Usage!$GF227)","v":0},{"$f":"Usage!$GG227","v":0},{"$f":"Tenant!$H227","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR227","v":0},{"$f":"Usage!$GG227","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS227","v":0},{"$f":"Usage!$GK227","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM227","v":0},{"$f":"Usage!$GL227","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN227","v":0},{"$f":"Tenant!$I227","v":0},{"$f":"Usage!$GV227","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX227","v":0},{"$f":"Usage!$GW227","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY227","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A229","v":228},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B229","v":0},{"$f":"Tenant!$C229","v":0},{"$f":"Tenant!$D229","v":0},{"$f":"Tenant!$E229","v":0},{"$f":"Tenant!$G229","v":0},{"$f":"Usage!$D229","v":"00:00:00"},{"$f":"Usage!$E229","v":"00:00:00"},{"$f":"Usage!$F229","v":0},{"$f":"Usage!$G229","v":0},{"$f":"Usage!$H229","v":0},{"$f":"Usage!$S229","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA229","v":0},{"$f":"Usage!$V229","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ229","v":0},{"$f":"Usage!$Y229","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS229","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$BW229,Usage!$BZ229)","v":0},{"$f":"IF(AND(Usage!$Z229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z229=\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$CU229,Usage!$CX229)","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$BX229,Usage!$CA229)","v":0},{"$f":"IF(AND(Usage!$Z229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z229=\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$CV229,Usage!$CY229)","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$BY229,Usage!$CB229)","v":0},{"$f":"IF(AND(Usage!$Z229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z229=\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$CW229,Usage!$CZ229)","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$CC229,Usage!$CF229)","v":0},{"$f":"IF(AND(Usage!$Z229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z229=\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$DD229,Usage!$DG229)","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$CD229,Usage!$CG229)","v":0},{"$f":"IF(AND(Usage!$Z229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z229=\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$DE229,Usage!$DH229)","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$CE229,Usage!$CH229)","v":0},{"$f":"IF(AND(Usage!$Z229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z229=\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$DF229,Usage!$DI229)","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$CI229,Usage!$CL229)","v":0},{"$f":"IF(AND(Usage!$Z229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z229=\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$DM229,Usage!$DP229)","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$CJ229,Usage!$CM229)","v":0},{"$f":"IF(AND(Usage!$Z229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z229=\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$DN229,Usage!$DQ229)","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$CK229,Usage!$CN229)","v":0},{"$f":"IF(AND(Usage!$Z229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z229=\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$DO229,Usage!$DR229)","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$BW229,Usage!$BZ229)","v":0},{"$f":"IF(AND(Usage!$Z229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z229<>\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$CU229,Usage!$CX229)","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$BX229,Usage!$CA229)","v":0},{"$f":"IF(AND(Usage!$Z229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z229<>\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$CV229,Usage!$CY229)","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$BY229,Usage!$CB229)","v":0},{"$f":"IF(AND(Usage!$Z229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z229<>\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$CW229,Usage!$CZ229)","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$CC229,Usage!$CF229)","v":0},{"$f":"IF(AND(Usage!$Z229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z229<>\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$DD229,Usage!$DG229)","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$CD229,Usage!$CG229)","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$DE229,Usage!$DH229)","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$CE229,Usage!$CH229)","v":0},{"$f":"IF(AND(Usage!$Z229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z229<>\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$DF229,Usage!$DI229)","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$CI229,Usage!$CL229)","v":0},{"$f":"IF(AND(Usage!$Z229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z229<>\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$DM229,Usage!$DP229)","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$CJ229,Usage!$CM229)","v":0},{"$f":"IF(AND(Usage!$Z229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z229<>\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$DN229,Usage!$DQ229)","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$CK229,Usage!$CN229)","v":0},{"$f":"IF(AND(Usage!$Z229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z229<>\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$DO229,Usage!$DR229)","v":0},0,{"$f":"IF(Usage!$Z229=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO229","v":0},0,{"$f":"IF(Usage!$Z229=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP229","v":0},0,{"$f":"IF(Usage!$Z229=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ229","v":0},{"$f":"Usage!$DX229","v":0},{"$f":"Usage!$DY229","v":0},{"$f":"Usage!$DZ229","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z229=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z229<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU229","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z229=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z229<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC229","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z229=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z229<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK229","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z229=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z229<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW229","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z229=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z229<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE229","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z229=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z229<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM229","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z229=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z229<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY229","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z229=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z229<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG229","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z229=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z229<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO229","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU229,Usage!$FV229),0)","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$BW229,Usage!$BZ229)","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z229=\"Summer\",Usage!$EA229,Usage!$ED229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$BX229,Usage!$CA229)","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z229=\"Summer\",Usage!$EB229,Usage!$EE229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$BY229,Usage!$CB229)","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z229=\"Summer\",Usage!$EC229,Usage!$EF229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$CC229,Usage!$CF229)","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z229=\"Summer\",Usage!$EG229,Usage!$EJ229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$CD229,Usage!$CG229)","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z229=\"Summer\",Usage!$EH229,Usage!$EK229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$CE229,Usage!$CH229)","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z229=\"Summer\",Usage!$EI229,Usage!$EL229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$CI229,Usage!$CL229)","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z229=\"Summer\",Usage!$EM229,Usage!$EP229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$CJ229,Usage!$CM229)","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z229=\"Summer\",Usage!$EN229,Usage!$EQ229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z229=\"Summer\",Usage!$CK229,Usage!$CN229)","v":0},{"$f":"IF(Usage!$Z229=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z229=\"Summer\",Usage!$EO229,Usage!$ER229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$BW229,Usage!$BZ229)","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z229<>\"Summer\",Usage!$EA229,Usage!$ED229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$BX229,Usage!$CA229)","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z229<>\"Summer\",Usage!$EB229,Usage!$EE229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$BY229,Usage!$CB229)","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z229<>\"Summer\",Usage!$EC229,Usage!$EF229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$CC229,Usage!$CF229)","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z229<>\"Summer\",Usage!$EG229,Usage!$EJ229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$CD229,Usage!$CG229)","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z229<>\"Summer\",Usage!$EH229,Usage!$EK229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$CE229,Usage!$CH229)","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z229<>\"Summer\",Usage!$EI229,Usage!$EL229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$CI229,Usage!$CL229)","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z229<>\"Summer\",Usage!$EM229,Usage!$EP229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$CJ229,Usage!$CM229)","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z229<>\"Summer\",Usage!$EN229,Usage!$EQ229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$CK229,Usage!$CN229)","v":0},{"$f":"IF(Usage!$Z229<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z229<>\"Summer\",Usage!$EO229,Usage!$ER229))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES229)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ229","v":0},{"$f":"Usage!$HA229","v":0},{"$f":"Usage!$HB229","v":0},{"$f":"Usage!$HC229","v":0},{"$f":"Usage!$HD229","v":0},{"$f":"Usage!$HE229","v":0},{"$f":"Usage!$GF229","v":0},{"$f":"SUM(Usage!$GZ229:$HE229,Usage!$GF229)","v":0},{"$f":"Usage!$GG229","v":0},{"$f":"Tenant!$H229","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR229","v":0},{"$f":"Usage!$GG229","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS229","v":0},{"$f":"Usage!$GK229","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM229","v":0},{"$f":"Usage!$GL229","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN229","v":0},{"$f":"Tenant!$I229","v":0},{"$f":"Usage!$GV229","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX229","v":0},{"$f":"Usage!$GW229","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY229","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A232","v":231},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B232","v":0},{"$f":"Tenant!$C232","v":0},{"$f":"Tenant!$D232","v":0},{"$f":"Tenant!$E232","v":0},{"$f":"Tenant!$G232","v":0},{"$f":"Usage!$D232","v":"00:00:00"},{"$f":"Usage!$E232","v":"00:00:00"},{"$f":"Usage!$F232","v":0},{"$f":"Usage!$G232","v":0},{"$f":"Usage!$H232","v":0},{"$f":"Usage!$S232","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA232","v":0},{"$f":"Usage!$V232","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ232","v":0},{"$f":"Usage!$Y232","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS232","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$BW232,Usage!$BZ232)","v":0},{"$f":"IF(AND(Usage!$Z232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z232=\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$CU232,Usage!$CX232)","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$BX232,Usage!$CA232)","v":0},{"$f":"IF(AND(Usage!$Z232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z232=\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$CV232,Usage!$CY232)","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$BY232,Usage!$CB232)","v":0},{"$f":"IF(AND(Usage!$Z232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z232=\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$CW232,Usage!$CZ232)","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$CC232,Usage!$CF232)","v":0},{"$f":"IF(AND(Usage!$Z232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z232=\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$DD232,Usage!$DG232)","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$CD232,Usage!$CG232)","v":0},{"$f":"IF(AND(Usage!$Z232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z232=\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$DE232,Usage!$DH232)","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$CE232,Usage!$CH232)","v":0},{"$f":"IF(AND(Usage!$Z232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z232=\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$DF232,Usage!$DI232)","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$CI232,Usage!$CL232)","v":0},{"$f":"IF(AND(Usage!$Z232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z232=\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$DM232,Usage!$DP232)","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$CJ232,Usage!$CM232)","v":0},{"$f":"IF(AND(Usage!$Z232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z232=\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$DN232,Usage!$DQ232)","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$CK232,Usage!$CN232)","v":0},{"$f":"IF(AND(Usage!$Z232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z232=\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$DO232,Usage!$DR232)","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$BW232,Usage!$BZ232)","v":0},{"$f":"IF(AND(Usage!$Z232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z232<>\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$CU232,Usage!$CX232)","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$BX232,Usage!$CA232)","v":0},{"$f":"IF(AND(Usage!$Z232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z232<>\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$CV232,Usage!$CY232)","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$BY232,Usage!$CB232)","v":0},{"$f":"IF(AND(Usage!$Z232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z232<>\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$CW232,Usage!$CZ232)","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$CC232,Usage!$CF232)","v":0},{"$f":"IF(AND(Usage!$Z232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z232<>\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$DD232,Usage!$DG232)","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$CD232,Usage!$CG232)","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$DE232,Usage!$DH232)","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$CE232,Usage!$CH232)","v":0},{"$f":"IF(AND(Usage!$Z232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z232<>\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$DF232,Usage!$DI232)","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$CI232,Usage!$CL232)","v":0},{"$f":"IF(AND(Usage!$Z232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z232<>\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$DM232,Usage!$DP232)","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$CJ232,Usage!$CM232)","v":0},{"$f":"IF(AND(Usage!$Z232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z232<>\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$DN232,Usage!$DQ232)","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$CK232,Usage!$CN232)","v":0},{"$f":"IF(AND(Usage!$Z232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z232<>\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$DO232,Usage!$DR232)","v":0},0,{"$f":"IF(Usage!$Z232=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO232","v":0},0,{"$f":"IF(Usage!$Z232=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP232","v":0},0,{"$f":"IF(Usage!$Z232=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ232","v":0},{"$f":"Usage!$DX232","v":0},{"$f":"Usage!$DY232","v":0},{"$f":"Usage!$DZ232","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z232=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z232<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU232","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z232=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z232<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC232","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z232=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z232<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK232","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z232=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z232<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW232","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z232=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z232<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE232","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z232=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z232<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM232","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z232=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z232<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY232","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z232=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z232<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG232","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z232=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z232<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO232","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU232,Usage!$FV232),0)","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$BW232,Usage!$BZ232)","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z232=\"Summer\",Usage!$EA232,Usage!$ED232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$BX232,Usage!$CA232)","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z232=\"Summer\",Usage!$EB232,Usage!$EE232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$BY232,Usage!$CB232)","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z232=\"Summer\",Usage!$EC232,Usage!$EF232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$CC232,Usage!$CF232)","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z232=\"Summer\",Usage!$EG232,Usage!$EJ232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$CD232,Usage!$CG232)","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z232=\"Summer\",Usage!$EH232,Usage!$EK232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$CE232,Usage!$CH232)","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z232=\"Summer\",Usage!$EI232,Usage!$EL232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$CI232,Usage!$CL232)","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z232=\"Summer\",Usage!$EM232,Usage!$EP232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$CJ232,Usage!$CM232)","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z232=\"Summer\",Usage!$EN232,Usage!$EQ232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z232=\"Summer\",Usage!$CK232,Usage!$CN232)","v":0},{"$f":"IF(Usage!$Z232=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z232=\"Summer\",Usage!$EO232,Usage!$ER232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$BW232,Usage!$BZ232)","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z232<>\"Summer\",Usage!$EA232,Usage!$ED232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$BX232,Usage!$CA232)","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z232<>\"Summer\",Usage!$EB232,Usage!$EE232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$BY232,Usage!$CB232)","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z232<>\"Summer\",Usage!$EC232,Usage!$EF232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$CC232,Usage!$CF232)","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z232<>\"Summer\",Usage!$EG232,Usage!$EJ232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$CD232,Usage!$CG232)","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z232<>\"Summer\",Usage!$EH232,Usage!$EK232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$CE232,Usage!$CH232)","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z232<>\"Summer\",Usage!$EI232,Usage!$EL232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$CI232,Usage!$CL232)","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z232<>\"Summer\",Usage!$EM232,Usage!$EP232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$CJ232,Usage!$CM232)","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z232<>\"Summer\",Usage!$EN232,Usage!$EQ232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$CK232,Usage!$CN232)","v":0},{"$f":"IF(Usage!$Z232<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z232<>\"Summer\",Usage!$EO232,Usage!$ER232))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES232)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ232","v":0},{"$f":"Usage!$HA232","v":0},{"$f":"Usage!$HB232","v":0},{"$f":"Usage!$HC232","v":0},{"$f":"Usage!$HD232","v":0},{"$f":"Usage!$HE232","v":0},{"$f":"Usage!$GF232","v":0},{"$f":"SUM(Usage!$GZ232:$HE232,Usage!$GF232)","v":0},{"$f":"Usage!$GG232","v":0},{"$f":"Tenant!$H232","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR232","v":0},{"$f":"Usage!$GG232","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS232","v":0},{"$f":"Usage!$GK232","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM232","v":0},{"$f":"Usage!$GL232","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN232","v":0},{"$f":"Tenant!$I232","v":0},{"$f":"Usage!$GV232","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX232","v":0},{"$f":"Usage!$GW232","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY232","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A237","v":236},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B237","v":0},{"$f":"Tenant!$C237","v":0},{"$f":"Tenant!$D237","v":0},{"$f":"Tenant!$E237","v":0},{"$f":"Tenant!$G237","v":0},{"$f":"Usage!$D237","v":"00:00:00"},{"$f":"Usage!$E237","v":"00:00:00"},{"$f":"Usage!$F237","v":0},{"$f":"Usage!$G237","v":0},{"$f":"Usage!$H237","v":0},{"$f":"Usage!$S237","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA237","v":0},{"$f":"Usage!$V237","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ237","v":0},{"$f":"Usage!$Y237","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS237","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$BW237,Usage!$BZ237)","v":0},{"$f":"IF(AND(Usage!$Z237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z237=\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$CU237,Usage!$CX237)","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$BX237,Usage!$CA237)","v":0},{"$f":"IF(AND(Usage!$Z237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z237=\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$CV237,Usage!$CY237)","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$BY237,Usage!$CB237)","v":0},{"$f":"IF(AND(Usage!$Z237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z237=\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$CW237,Usage!$CZ237)","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$CC237,Usage!$CF237)","v":0},{"$f":"IF(AND(Usage!$Z237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z237=\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$DD237,Usage!$DG237)","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$CD237,Usage!$CG237)","v":0},{"$f":"IF(AND(Usage!$Z237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z237=\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$DE237,Usage!$DH237)","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$CE237,Usage!$CH237)","v":0},{"$f":"IF(AND(Usage!$Z237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z237=\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$DF237,Usage!$DI237)","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$CI237,Usage!$CL237)","v":0},{"$f":"IF(AND(Usage!$Z237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z237=\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$DM237,Usage!$DP237)","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$CJ237,Usage!$CM237)","v":0},{"$f":"IF(AND(Usage!$Z237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z237=\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$DN237,Usage!$DQ237)","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$CK237,Usage!$CN237)","v":0},{"$f":"IF(AND(Usage!$Z237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z237=\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$DO237,Usage!$DR237)","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$BW237,Usage!$BZ237)","v":0},{"$f":"IF(AND(Usage!$Z237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z237<>\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$CU237,Usage!$CX237)","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$BX237,Usage!$CA237)","v":0},{"$f":"IF(AND(Usage!$Z237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z237<>\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$CV237,Usage!$CY237)","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$BY237,Usage!$CB237)","v":0},{"$f":"IF(AND(Usage!$Z237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z237<>\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$CW237,Usage!$CZ237)","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$CC237,Usage!$CF237)","v":0},{"$f":"IF(AND(Usage!$Z237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z237<>\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$DD237,Usage!$DG237)","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$CD237,Usage!$CG237)","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$DE237,Usage!$DH237)","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$CE237,Usage!$CH237)","v":0},{"$f":"IF(AND(Usage!$Z237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z237<>\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$DF237,Usage!$DI237)","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$CI237,Usage!$CL237)","v":0},{"$f":"IF(AND(Usage!$Z237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z237<>\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$DM237,Usage!$DP237)","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$CJ237,Usage!$CM237)","v":0},{"$f":"IF(AND(Usage!$Z237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z237<>\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$DN237,Usage!$DQ237)","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$CK237,Usage!$CN237)","v":0},{"$f":"IF(AND(Usage!$Z237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z237<>\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$DO237,Usage!$DR237)","v":0},0,{"$f":"IF(Usage!$Z237=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO237","v":0},0,{"$f":"IF(Usage!$Z237=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP237","v":0},0,{"$f":"IF(Usage!$Z237=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ237","v":0},{"$f":"Usage!$DX237","v":0},{"$f":"Usage!$DY237","v":0},{"$f":"Usage!$DZ237","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z237=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z237<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU237","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z237=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z237<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC237","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z237=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z237<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK237","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z237=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z237<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW237","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z237=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z237<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE237","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z237=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z237<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM237","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z237=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z237<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY237","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z237=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z237<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG237","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z237=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z237<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO237","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU237,Usage!$FV237),0)","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$BW237,Usage!$BZ237)","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z237=\"Summer\",Usage!$EA237,Usage!$ED237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$BX237,Usage!$CA237)","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z237=\"Summer\",Usage!$EB237,Usage!$EE237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$BY237,Usage!$CB237)","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z237=\"Summer\",Usage!$EC237,Usage!$EF237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$CC237,Usage!$CF237)","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z237=\"Summer\",Usage!$EG237,Usage!$EJ237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$CD237,Usage!$CG237)","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z237=\"Summer\",Usage!$EH237,Usage!$EK237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$CE237,Usage!$CH237)","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z237=\"Summer\",Usage!$EI237,Usage!$EL237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$CI237,Usage!$CL237)","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z237=\"Summer\",Usage!$EM237,Usage!$EP237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$CJ237,Usage!$CM237)","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z237=\"Summer\",Usage!$EN237,Usage!$EQ237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z237=\"Summer\",Usage!$CK237,Usage!$CN237)","v":0},{"$f":"IF(Usage!$Z237=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z237=\"Summer\",Usage!$EO237,Usage!$ER237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$BW237,Usage!$BZ237)","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z237<>\"Summer\",Usage!$EA237,Usage!$ED237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$BX237,Usage!$CA237)","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z237<>\"Summer\",Usage!$EB237,Usage!$EE237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$BY237,Usage!$CB237)","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z237<>\"Summer\",Usage!$EC237,Usage!$EF237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$CC237,Usage!$CF237)","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z237<>\"Summer\",Usage!$EG237,Usage!$EJ237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$CD237,Usage!$CG237)","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z237<>\"Summer\",Usage!$EH237,Usage!$EK237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$CE237,Usage!$CH237)","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z237<>\"Summer\",Usage!$EI237,Usage!$EL237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$CI237,Usage!$CL237)","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z237<>\"Summer\",Usage!$EM237,Usage!$EP237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$CJ237,Usage!$CM237)","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z237<>\"Summer\",Usage!$EN237,Usage!$EQ237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$CK237,Usage!$CN237)","v":0},{"$f":"IF(Usage!$Z237<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z237<>\"Summer\",Usage!$EO237,Usage!$ER237))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES237)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ237","v":0},{"$f":"Usage!$HA237","v":0},{"$f":"Usage!$HB237","v":0},{"$f":"Usage!$HC237","v":0},{"$f":"Usage!$HD237","v":0},{"$f":"Usage!$HE237","v":0},{"$f":"Usage!$GF237","v":0},{"$f":"SUM(Usage!$GZ237:$HE237,Usage!$GF237)","v":0},{"$f":"Usage!$GG237","v":0},{"$f":"Tenant!$H237","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR237","v":0},{"$f":"Usage!$GG237","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS237","v":0},{"$f":"Usage!$GK237","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM237","v":0},{"$f":"Usage!$GL237","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN237","v":0},{"$f":"Tenant!$I237","v":0},{"$f":"Usage!$GV237","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX237","v":0},{"$f":"Usage!$GW237","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY237","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A241","v":240},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B241","v":0},{"$f":"Tenant!$C241","v":0},{"$f":"Tenant!$D241","v":0},{"$f":"Tenant!$E241","v":0},{"$f":"Tenant!$G241","v":0},{"$f":"Usage!$D241","v":"00:00:00"},{"$f":"Usage!$E241","v":"00:00:00"},{"$f":"Usage!$F241","v":0},{"$f":"Usage!$G241","v":0},{"$f":"Usage!$H241","v":0},{"$f":"Usage!$S241","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA241","v":0},{"$f":"Usage!$V241","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ241","v":0},{"$f":"Usage!$Y241","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS241","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$BW241,Usage!$BZ241)","v":0},{"$f":"IF(AND(Usage!$Z241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z241=\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$CU241,Usage!$CX241)","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$BX241,Usage!$CA241)","v":0},{"$f":"IF(AND(Usage!$Z241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z241=\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$CV241,Usage!$CY241)","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$BY241,Usage!$CB241)","v":0},{"$f":"IF(AND(Usage!$Z241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z241=\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$CW241,Usage!$CZ241)","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$CC241,Usage!$CF241)","v":0},{"$f":"IF(AND(Usage!$Z241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z241=\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$DD241,Usage!$DG241)","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$CD241,Usage!$CG241)","v":0},{"$f":"IF(AND(Usage!$Z241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z241=\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$DE241,Usage!$DH241)","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$CE241,Usage!$CH241)","v":0},{"$f":"IF(AND(Usage!$Z241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z241=\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$DF241,Usage!$DI241)","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$CI241,Usage!$CL241)","v":0},{"$f":"IF(AND(Usage!$Z241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z241=\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$DM241,Usage!$DP241)","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$CJ241,Usage!$CM241)","v":0},{"$f":"IF(AND(Usage!$Z241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z241=\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$DN241,Usage!$DQ241)","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$CK241,Usage!$CN241)","v":0},{"$f":"IF(AND(Usage!$Z241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z241=\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$DO241,Usage!$DR241)","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$BW241,Usage!$BZ241)","v":0},{"$f":"IF(AND(Usage!$Z241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z241<>\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$CU241,Usage!$CX241)","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$BX241,Usage!$CA241)","v":0},{"$f":"IF(AND(Usage!$Z241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z241<>\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$CV241,Usage!$CY241)","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$BY241,Usage!$CB241)","v":0},{"$f":"IF(AND(Usage!$Z241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z241<>\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$CW241,Usage!$CZ241)","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$CC241,Usage!$CF241)","v":0},{"$f":"IF(AND(Usage!$Z241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z241<>\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$DD241,Usage!$DG241)","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$CD241,Usage!$CG241)","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$DE241,Usage!$DH241)","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$CE241,Usage!$CH241)","v":0},{"$f":"IF(AND(Usage!$Z241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z241<>\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$DF241,Usage!$DI241)","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$CI241,Usage!$CL241)","v":0},{"$f":"IF(AND(Usage!$Z241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z241<>\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$DM241,Usage!$DP241)","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$CJ241,Usage!$CM241)","v":0},{"$f":"IF(AND(Usage!$Z241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z241<>\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$DN241,Usage!$DQ241)","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$CK241,Usage!$CN241)","v":0},{"$f":"IF(AND(Usage!$Z241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z241<>\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$DO241,Usage!$DR241)","v":0},0,{"$f":"IF(Usage!$Z241=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO241","v":0},0,{"$f":"IF(Usage!$Z241=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP241","v":0},0,{"$f":"IF(Usage!$Z241=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ241","v":0},{"$f":"Usage!$DX241","v":0},{"$f":"Usage!$DY241","v":0},{"$f":"Usage!$DZ241","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z241=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z241<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU241","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z241=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z241<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC241","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z241=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z241<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK241","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z241=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z241<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW241","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z241=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z241<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE241","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z241=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z241<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM241","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z241=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z241<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY241","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z241=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z241<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG241","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z241=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z241<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO241","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU241,Usage!$FV241),0)","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$BW241,Usage!$BZ241)","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z241=\"Summer\",Usage!$EA241,Usage!$ED241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$BX241,Usage!$CA241)","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z241=\"Summer\",Usage!$EB241,Usage!$EE241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$BY241,Usage!$CB241)","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z241=\"Summer\",Usage!$EC241,Usage!$EF241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$CC241,Usage!$CF241)","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z241=\"Summer\",Usage!$EG241,Usage!$EJ241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$CD241,Usage!$CG241)","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z241=\"Summer\",Usage!$EH241,Usage!$EK241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$CE241,Usage!$CH241)","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z241=\"Summer\",Usage!$EI241,Usage!$EL241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$CI241,Usage!$CL241)","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z241=\"Summer\",Usage!$EM241,Usage!$EP241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$CJ241,Usage!$CM241)","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z241=\"Summer\",Usage!$EN241,Usage!$EQ241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z241=\"Summer\",Usage!$CK241,Usage!$CN241)","v":0},{"$f":"IF(Usage!$Z241=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z241=\"Summer\",Usage!$EO241,Usage!$ER241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$BW241,Usage!$BZ241)","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z241<>\"Summer\",Usage!$EA241,Usage!$ED241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$BX241,Usage!$CA241)","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z241<>\"Summer\",Usage!$EB241,Usage!$EE241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$BY241,Usage!$CB241)","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z241<>\"Summer\",Usage!$EC241,Usage!$EF241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$CC241,Usage!$CF241)","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z241<>\"Summer\",Usage!$EG241,Usage!$EJ241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$CD241,Usage!$CG241)","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z241<>\"Summer\",Usage!$EH241,Usage!$EK241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$CE241,Usage!$CH241)","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z241<>\"Summer\",Usage!$EI241,Usage!$EL241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$CI241,Usage!$CL241)","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z241<>\"Summer\",Usage!$EM241,Usage!$EP241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$CJ241,Usage!$CM241)","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z241<>\"Summer\",Usage!$EN241,Usage!$EQ241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$CK241,Usage!$CN241)","v":0},{"$f":"IF(Usage!$Z241<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z241<>\"Summer\",Usage!$EO241,Usage!$ER241))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES241)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ241","v":0},{"$f":"Usage!$HA241","v":0},{"$f":"Usage!$HB241","v":0},{"$f":"Usage!$HC241","v":0},{"$f":"Usage!$HD241","v":0},{"$f":"Usage!$HE241","v":0},{"$f":"Usage!$GF241","v":0},{"$f":"SUM(Usage!$GZ241:$HE241,Usage!$GF241)","v":0},{"$f":"Usage!$GG241","v":0},{"$f":"Tenant!$H241","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR241","v":0},{"$f":"Usage!$GG241","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS241","v":0},{"$f":"Usage!$GK241","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM241","v":0},{"$f":"Usage!$GL241","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN241","v":0},{"$f":"Tenant!$I241","v":0},{"$f":"Usage!$GV241","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX241","v":0},{"$f":"Usage!$GW241","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY241","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A246","v":245},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B246","v":0},{"$f":"Tenant!$C246","v":0},{"$f":"Tenant!$D246","v":0},{"$f":"Tenant!$E246","v":0},{"$f":"Tenant!$G246","v":0},{"$f":"Usage!$D246","v":"00:00:00"},{"$f":"Usage!$E246","v":"00:00:00"},{"$f":"Usage!$F246","v":0},{"$f":"Usage!$G246","v":0},{"$f":"Usage!$H246","v":0},{"$f":"Usage!$S246","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA246","v":0},{"$f":"Usage!$V246","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ246","v":0},{"$f":"Usage!$Y246","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS246","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$BW246,Usage!$BZ246)","v":0},{"$f":"IF(AND(Usage!$Z246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z246=\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$CU246,Usage!$CX246)","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$BX246,Usage!$CA246)","v":0},{"$f":"IF(AND(Usage!$Z246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z246=\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$CV246,Usage!$CY246)","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$BY246,Usage!$CB246)","v":0},{"$f":"IF(AND(Usage!$Z246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z246=\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$CW246,Usage!$CZ246)","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$CC246,Usage!$CF246)","v":0},{"$f":"IF(AND(Usage!$Z246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z246=\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$DD246,Usage!$DG246)","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$CD246,Usage!$CG246)","v":0},{"$f":"IF(AND(Usage!$Z246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z246=\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$DE246,Usage!$DH246)","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$CE246,Usage!$CH246)","v":0},{"$f":"IF(AND(Usage!$Z246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z246=\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$DF246,Usage!$DI246)","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$CI246,Usage!$CL246)","v":0},{"$f":"IF(AND(Usage!$Z246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z246=\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$DM246,Usage!$DP246)","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$CJ246,Usage!$CM246)","v":0},{"$f":"IF(AND(Usage!$Z246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z246=\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$DN246,Usage!$DQ246)","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$CK246,Usage!$CN246)","v":0},{"$f":"IF(AND(Usage!$Z246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z246=\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$DO246,Usage!$DR246)","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$BW246,Usage!$BZ246)","v":0},{"$f":"IF(AND(Usage!$Z246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z246<>\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$CU246,Usage!$CX246)","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$BX246,Usage!$CA246)","v":0},{"$f":"IF(AND(Usage!$Z246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z246<>\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$CV246,Usage!$CY246)","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$BY246,Usage!$CB246)","v":0},{"$f":"IF(AND(Usage!$Z246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z246<>\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$CW246,Usage!$CZ246)","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$CC246,Usage!$CF246)","v":0},{"$f":"IF(AND(Usage!$Z246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z246<>\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$DD246,Usage!$DG246)","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$CD246,Usage!$CG246)","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$DE246,Usage!$DH246)","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$CE246,Usage!$CH246)","v":0},{"$f":"IF(AND(Usage!$Z246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z246<>\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$DF246,Usage!$DI246)","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$CI246,Usage!$CL246)","v":0},{"$f":"IF(AND(Usage!$Z246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z246<>\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$DM246,Usage!$DP246)","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$CJ246,Usage!$CM246)","v":0},{"$f":"IF(AND(Usage!$Z246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z246<>\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$DN246,Usage!$DQ246)","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$CK246,Usage!$CN246)","v":0},{"$f":"IF(AND(Usage!$Z246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z246<>\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$DO246,Usage!$DR246)","v":0},0,{"$f":"IF(Usage!$Z246=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO246","v":0},0,{"$f":"IF(Usage!$Z246=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP246","v":0},0,{"$f":"IF(Usage!$Z246=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ246","v":0},{"$f":"Usage!$DX246","v":0},{"$f":"Usage!$DY246","v":0},{"$f":"Usage!$DZ246","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z246=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z246<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU246","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z246=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z246<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC246","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z246=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z246<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK246","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z246=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z246<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW246","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z246=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z246<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE246","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z246=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z246<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM246","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z246=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z246<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY246","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z246=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z246<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG246","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z246=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z246<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO246","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU246,Usage!$FV246),0)","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$BW246,Usage!$BZ246)","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z246=\"Summer\",Usage!$EA246,Usage!$ED246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$BX246,Usage!$CA246)","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z246=\"Summer\",Usage!$EB246,Usage!$EE246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$BY246,Usage!$CB246)","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z246=\"Summer\",Usage!$EC246,Usage!$EF246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$CC246,Usage!$CF246)","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z246=\"Summer\",Usage!$EG246,Usage!$EJ246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$CD246,Usage!$CG246)","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z246=\"Summer\",Usage!$EH246,Usage!$EK246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$CE246,Usage!$CH246)","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z246=\"Summer\",Usage!$EI246,Usage!$EL246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$CI246,Usage!$CL246)","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z246=\"Summer\",Usage!$EM246,Usage!$EP246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$CJ246,Usage!$CM246)","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z246=\"Summer\",Usage!$EN246,Usage!$EQ246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z246=\"Summer\",Usage!$CK246,Usage!$CN246)","v":0},{"$f":"IF(Usage!$Z246=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z246=\"Summer\",Usage!$EO246,Usage!$ER246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$BW246,Usage!$BZ246)","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z246<>\"Summer\",Usage!$EA246,Usage!$ED246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$BX246,Usage!$CA246)","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z246<>\"Summer\",Usage!$EB246,Usage!$EE246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$BY246,Usage!$CB246)","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z246<>\"Summer\",Usage!$EC246,Usage!$EF246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$CC246,Usage!$CF246)","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z246<>\"Summer\",Usage!$EG246,Usage!$EJ246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$CD246,Usage!$CG246)","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z246<>\"Summer\",Usage!$EH246,Usage!$EK246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$CE246,Usage!$CH246)","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z246<>\"Summer\",Usage!$EI246,Usage!$EL246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$CI246,Usage!$CL246)","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z246<>\"Summer\",Usage!$EM246,Usage!$EP246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$CJ246,Usage!$CM246)","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z246<>\"Summer\",Usage!$EN246,Usage!$EQ246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$CK246,Usage!$CN246)","v":0},{"$f":"IF(Usage!$Z246<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z246<>\"Summer\",Usage!$EO246,Usage!$ER246))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES246)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ246","v":0},{"$f":"Usage!$HA246","v":0},{"$f":"Usage!$HB246","v":0},{"$f":"Usage!$HC246","v":0},{"$f":"Usage!$HD246","v":0},{"$f":"Usage!$HE246","v":0},{"$f":"Usage!$GF246","v":0},{"$f":"SUM(Usage!$GZ246:$HE246,Usage!$GF246)","v":0},{"$f":"Usage!$GG246","v":0},{"$f":"Tenant!$H246","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR246","v":0},{"$f":"Usage!$GG246","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS246","v":0},{"$f":"Usage!$GK246","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM246","v":0},{"$f":"Usage!$GL246","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN246","v":0},{"$f":"Tenant!$I246","v":0},{"$f":"Usage!$GV246","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX246","v":0},{"$f":"Usage!$GW246","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY246","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A249","v":248},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B249","v":0},{"$f":"Tenant!$C249","v":0},{"$f":"Tenant!$D249","v":0},{"$f":"Tenant!$E249","v":0},{"$f":"Tenant!$G249","v":0},{"$f":"Usage!$D249","v":"00:00:00"},{"$f":"Usage!$E249","v":"00:00:00"},{"$f":"Usage!$F249","v":0},{"$f":"Usage!$G249","v":0},{"$f":"Usage!$H249","v":0},{"$f":"Usage!$S249","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA249","v":0},{"$f":"Usage!$V249","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ249","v":0},{"$f":"Usage!$Y249","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS249","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$BW249,Usage!$BZ249)","v":0},{"$f":"IF(AND(Usage!$Z249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z249=\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$CU249,Usage!$CX249)","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$BX249,Usage!$CA249)","v":0},{"$f":"IF(AND(Usage!$Z249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z249=\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$CV249,Usage!$CY249)","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$BY249,Usage!$CB249)","v":0},{"$f":"IF(AND(Usage!$Z249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z249=\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$CW249,Usage!$CZ249)","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$CC249,Usage!$CF249)","v":0},{"$f":"IF(AND(Usage!$Z249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z249=\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$DD249,Usage!$DG249)","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$CD249,Usage!$CG249)","v":0},{"$f":"IF(AND(Usage!$Z249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z249=\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$DE249,Usage!$DH249)","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$CE249,Usage!$CH249)","v":0},{"$f":"IF(AND(Usage!$Z249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z249=\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$DF249,Usage!$DI249)","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$CI249,Usage!$CL249)","v":0},{"$f":"IF(AND(Usage!$Z249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z249=\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$DM249,Usage!$DP249)","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$CJ249,Usage!$CM249)","v":0},{"$f":"IF(AND(Usage!$Z249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z249=\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$DN249,Usage!$DQ249)","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$CK249,Usage!$CN249)","v":0},{"$f":"IF(AND(Usage!$Z249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z249=\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$DO249,Usage!$DR249)","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$BW249,Usage!$BZ249)","v":0},{"$f":"IF(AND(Usage!$Z249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z249<>\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$CU249,Usage!$CX249)","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$BX249,Usage!$CA249)","v":0},{"$f":"IF(AND(Usage!$Z249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z249<>\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$CV249,Usage!$CY249)","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$BY249,Usage!$CB249)","v":0},{"$f":"IF(AND(Usage!$Z249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z249<>\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$CW249,Usage!$CZ249)","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$CC249,Usage!$CF249)","v":0},{"$f":"IF(AND(Usage!$Z249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z249<>\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$DD249,Usage!$DG249)","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$CD249,Usage!$CG249)","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$DE249,Usage!$DH249)","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$CE249,Usage!$CH249)","v":0},{"$f":"IF(AND(Usage!$Z249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z249<>\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$DF249,Usage!$DI249)","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$CI249,Usage!$CL249)","v":0},{"$f":"IF(AND(Usage!$Z249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z249<>\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$DM249,Usage!$DP249)","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$CJ249,Usage!$CM249)","v":0},{"$f":"IF(AND(Usage!$Z249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z249<>\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$DN249,Usage!$DQ249)","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$CK249,Usage!$CN249)","v":0},{"$f":"IF(AND(Usage!$Z249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z249<>\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$DO249,Usage!$DR249)","v":0},0,{"$f":"IF(Usage!$Z249=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO249","v":0},0,{"$f":"IF(Usage!$Z249=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP249","v":0},0,{"$f":"IF(Usage!$Z249=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ249","v":0},{"$f":"Usage!$DX249","v":0},{"$f":"Usage!$DY249","v":0},{"$f":"Usage!$DZ249","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z249=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z249<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU249","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z249=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z249<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC249","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z249=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z249<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK249","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z249=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z249<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW249","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z249=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z249<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE249","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z249=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z249<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM249","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z249=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z249<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY249","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z249=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z249<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG249","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z249=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z249<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO249","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU249,Usage!$FV249),0)","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$BW249,Usage!$BZ249)","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z249=\"Summer\",Usage!$EA249,Usage!$ED249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$BX249,Usage!$CA249)","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z249=\"Summer\",Usage!$EB249,Usage!$EE249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$BY249,Usage!$CB249)","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z249=\"Summer\",Usage!$EC249,Usage!$EF249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$CC249,Usage!$CF249)","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z249=\"Summer\",Usage!$EG249,Usage!$EJ249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$CD249,Usage!$CG249)","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z249=\"Summer\",Usage!$EH249,Usage!$EK249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$CE249,Usage!$CH249)","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z249=\"Summer\",Usage!$EI249,Usage!$EL249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$CI249,Usage!$CL249)","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z249=\"Summer\",Usage!$EM249,Usage!$EP249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$CJ249,Usage!$CM249)","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z249=\"Summer\",Usage!$EN249,Usage!$EQ249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z249=\"Summer\",Usage!$CK249,Usage!$CN249)","v":0},{"$f":"IF(Usage!$Z249=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z249=\"Summer\",Usage!$EO249,Usage!$ER249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$BW249,Usage!$BZ249)","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z249<>\"Summer\",Usage!$EA249,Usage!$ED249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$BX249,Usage!$CA249)","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z249<>\"Summer\",Usage!$EB249,Usage!$EE249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$BY249,Usage!$CB249)","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z249<>\"Summer\",Usage!$EC249,Usage!$EF249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$CC249,Usage!$CF249)","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z249<>\"Summer\",Usage!$EG249,Usage!$EJ249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$CD249,Usage!$CG249)","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z249<>\"Summer\",Usage!$EH249,Usage!$EK249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$CE249,Usage!$CH249)","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z249<>\"Summer\",Usage!$EI249,Usage!$EL249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$CI249,Usage!$CL249)","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z249<>\"Summer\",Usage!$EM249,Usage!$EP249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$CJ249,Usage!$CM249)","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z249<>\"Summer\",Usage!$EN249,Usage!$EQ249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$CK249,Usage!$CN249)","v":0},{"$f":"IF(Usage!$Z249<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z249<>\"Summer\",Usage!$EO249,Usage!$ER249))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES249)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ249","v":0},{"$f":"Usage!$HA249","v":0},{"$f":"Usage!$HB249","v":0},{"$f":"Usage!$HC249","v":0},{"$f":"Usage!$HD249","v":0},{"$f":"Usage!$HE249","v":0},{"$f":"Usage!$GF249","v":0},{"$f":"SUM(Usage!$GZ249:$HE249,Usage!$GF249)","v":0},{"$f":"Usage!$GG249","v":0},{"$f":"Tenant!$H249","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR249","v":0},{"$f":"Usage!$GG249","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS249","v":0},{"$f":"Usage!$GK249","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM249","v":0},{"$f":"Usage!$GL249","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN249","v":0},{"$f":"Tenant!$I249","v":0},{"$f":"Usage!$GV249","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX249","v":0},{"$f":"Usage!$GW249","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY249","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A251","v":250},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B251","v":0},{"$f":"Tenant!$C251","v":0},{"$f":"Tenant!$D251","v":0},{"$f":"Tenant!$E251","v":0},{"$f":"Tenant!$G251","v":0},{"$f":"Usage!$D251","v":"00:00:00"},{"$f":"Usage!$E251","v":"00:00:00"},{"$f":"Usage!$F251","v":0},{"$f":"Usage!$G251","v":0},{"$f":"Usage!$H251","v":0},{"$f":"Usage!$S251","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA251","v":0},{"$f":"Usage!$V251","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ251","v":0},{"$f":"Usage!$Y251","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS251","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$BW251,Usage!$BZ251)","v":0},{"$f":"IF(AND(Usage!$Z251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z251=\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$CU251,Usage!$CX251)","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$BX251,Usage!$CA251)","v":0},{"$f":"IF(AND(Usage!$Z251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z251=\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$CV251,Usage!$CY251)","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$BY251,Usage!$CB251)","v":0},{"$f":"IF(AND(Usage!$Z251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z251=\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$CW251,Usage!$CZ251)","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$CC251,Usage!$CF251)","v":0},{"$f":"IF(AND(Usage!$Z251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z251=\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$DD251,Usage!$DG251)","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$CD251,Usage!$CG251)","v":0},{"$f":"IF(AND(Usage!$Z251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z251=\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$DE251,Usage!$DH251)","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$CE251,Usage!$CH251)","v":0},{"$f":"IF(AND(Usage!$Z251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z251=\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$DF251,Usage!$DI251)","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$CI251,Usage!$CL251)","v":0},{"$f":"IF(AND(Usage!$Z251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z251=\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$DM251,Usage!$DP251)","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$CJ251,Usage!$CM251)","v":0},{"$f":"IF(AND(Usage!$Z251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z251=\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$DN251,Usage!$DQ251)","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$CK251,Usage!$CN251)","v":0},{"$f":"IF(AND(Usage!$Z251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z251=\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$DO251,Usage!$DR251)","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$BW251,Usage!$BZ251)","v":0},{"$f":"IF(AND(Usage!$Z251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z251<>\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$CU251,Usage!$CX251)","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$BX251,Usage!$CA251)","v":0},{"$f":"IF(AND(Usage!$Z251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z251<>\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$CV251,Usage!$CY251)","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$BY251,Usage!$CB251)","v":0},{"$f":"IF(AND(Usage!$Z251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z251<>\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$CW251,Usage!$CZ251)","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$CC251,Usage!$CF251)","v":0},{"$f":"IF(AND(Usage!$Z251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z251<>\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$DD251,Usage!$DG251)","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$CD251,Usage!$CG251)","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$DE251,Usage!$DH251)","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$CE251,Usage!$CH251)","v":0},{"$f":"IF(AND(Usage!$Z251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z251<>\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$DF251,Usage!$DI251)","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$CI251,Usage!$CL251)","v":0},{"$f":"IF(AND(Usage!$Z251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z251<>\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$DM251,Usage!$DP251)","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$CJ251,Usage!$CM251)","v":0},{"$f":"IF(AND(Usage!$Z251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z251<>\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$DN251,Usage!$DQ251)","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$CK251,Usage!$CN251)","v":0},{"$f":"IF(AND(Usage!$Z251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z251<>\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$DO251,Usage!$DR251)","v":0},0,{"$f":"IF(Usage!$Z251=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO251","v":0},0,{"$f":"IF(Usage!$Z251=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP251","v":0},0,{"$f":"IF(Usage!$Z251=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ251","v":0},{"$f":"Usage!$DX251","v":0},{"$f":"Usage!$DY251","v":0},{"$f":"Usage!$DZ251","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z251=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z251<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU251","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z251=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z251<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC251","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z251=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z251<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK251","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z251=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z251<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW251","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z251=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z251<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE251","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z251=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z251<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM251","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z251=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z251<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY251","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z251=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z251<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG251","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z251=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z251<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO251","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU251,Usage!$FV251),0)","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$BW251,Usage!$BZ251)","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z251=\"Summer\",Usage!$EA251,Usage!$ED251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$BX251,Usage!$CA251)","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z251=\"Summer\",Usage!$EB251,Usage!$EE251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$BY251,Usage!$CB251)","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z251=\"Summer\",Usage!$EC251,Usage!$EF251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$CC251,Usage!$CF251)","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z251=\"Summer\",Usage!$EG251,Usage!$EJ251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$CD251,Usage!$CG251)","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z251=\"Summer\",Usage!$EH251,Usage!$EK251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$CE251,Usage!$CH251)","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z251=\"Summer\",Usage!$EI251,Usage!$EL251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$CI251,Usage!$CL251)","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z251=\"Summer\",Usage!$EM251,Usage!$EP251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$CJ251,Usage!$CM251)","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z251=\"Summer\",Usage!$EN251,Usage!$EQ251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z251=\"Summer\",Usage!$CK251,Usage!$CN251)","v":0},{"$f":"IF(Usage!$Z251=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z251=\"Summer\",Usage!$EO251,Usage!$ER251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$BW251,Usage!$BZ251)","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z251<>\"Summer\",Usage!$EA251,Usage!$ED251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$BX251,Usage!$CA251)","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z251<>\"Summer\",Usage!$EB251,Usage!$EE251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$BY251,Usage!$CB251)","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z251<>\"Summer\",Usage!$EC251,Usage!$EF251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$CC251,Usage!$CF251)","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z251<>\"Summer\",Usage!$EG251,Usage!$EJ251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$CD251,Usage!$CG251)","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z251<>\"Summer\",Usage!$EH251,Usage!$EK251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$CE251,Usage!$CH251)","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z251<>\"Summer\",Usage!$EI251,Usage!$EL251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$CI251,Usage!$CL251)","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z251<>\"Summer\",Usage!$EM251,Usage!$EP251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$CJ251,Usage!$CM251)","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z251<>\"Summer\",Usage!$EN251,Usage!$EQ251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$CK251,Usage!$CN251)","v":0},{"$f":"IF(Usage!$Z251<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z251<>\"Summer\",Usage!$EO251,Usage!$ER251))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES251)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ251","v":0},{"$f":"Usage!$HA251","v":0},{"$f":"Usage!$HB251","v":0},{"$f":"Usage!$HC251","v":0},{"$f":"Usage!$HD251","v":0},{"$f":"Usage!$HE251","v":0},{"$f":"Usage!$GF251","v":0},{"$f":"SUM(Usage!$GZ251:$HE251,Usage!$GF251)","v":0},{"$f":"Usage!$GG251","v":0},{"$f":"Tenant!$H251","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR251","v":0},{"$f":"Usage!$GG251","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS251","v":0},{"$f":"Usage!$GK251","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM251","v":0},{"$f":"Usage!$GL251","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN251","v":0},{"$f":"Tenant!$I251","v":0},{"$f":"Usage!$GV251","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX251","v":0},{"$f":"Usage!$GW251","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY251","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A256","v":255},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B256","v":0},{"$f":"Tenant!$C256","v":0},{"$f":"Tenant!$D256","v":0},{"$f":"Tenant!$E256","v":0},{"$f":"Tenant!$G256","v":0},{"$f":"Usage!$D256","v":"00:00:00"},{"$f":"Usage!$E256","v":"00:00:00"},{"$f":"Usage!$F256","v":0},{"$f":"Usage!$G256","v":0},{"$f":"Usage!$H256","v":0},{"$f":"Usage!$S256","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA256","v":0},{"$f":"Usage!$V256","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ256","v":0},{"$f":"Usage!$Y256","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS256","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$BW256,Usage!$BZ256)","v":0},{"$f":"IF(AND(Usage!$Z256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z256=\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$CU256,Usage!$CX256)","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$BX256,Usage!$CA256)","v":0},{"$f":"IF(AND(Usage!$Z256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z256=\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$CV256,Usage!$CY256)","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$BY256,Usage!$CB256)","v":0},{"$f":"IF(AND(Usage!$Z256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z256=\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$CW256,Usage!$CZ256)","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$CC256,Usage!$CF256)","v":0},{"$f":"IF(AND(Usage!$Z256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z256=\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$DD256,Usage!$DG256)","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$CD256,Usage!$CG256)","v":0},{"$f":"IF(AND(Usage!$Z256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z256=\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$DE256,Usage!$DH256)","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$CE256,Usage!$CH256)","v":0},{"$f":"IF(AND(Usage!$Z256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z256=\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$DF256,Usage!$DI256)","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$CI256,Usage!$CL256)","v":0},{"$f":"IF(AND(Usage!$Z256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z256=\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$DM256,Usage!$DP256)","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$CJ256,Usage!$CM256)","v":0},{"$f":"IF(AND(Usage!$Z256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z256=\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$DN256,Usage!$DQ256)","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$CK256,Usage!$CN256)","v":0},{"$f":"IF(AND(Usage!$Z256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z256=\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$DO256,Usage!$DR256)","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$BW256,Usage!$BZ256)","v":0},{"$f":"IF(AND(Usage!$Z256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z256<>\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$CU256,Usage!$CX256)","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$BX256,Usage!$CA256)","v":0},{"$f":"IF(AND(Usage!$Z256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z256<>\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$CV256,Usage!$CY256)","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$BY256,Usage!$CB256)","v":0},{"$f":"IF(AND(Usage!$Z256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z256<>\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$CW256,Usage!$CZ256)","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$CC256,Usage!$CF256)","v":0},{"$f":"IF(AND(Usage!$Z256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z256<>\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$DD256,Usage!$DG256)","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$CD256,Usage!$CG256)","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$DE256,Usage!$DH256)","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$CE256,Usage!$CH256)","v":0},{"$f":"IF(AND(Usage!$Z256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z256<>\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$DF256,Usage!$DI256)","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$CI256,Usage!$CL256)","v":0},{"$f":"IF(AND(Usage!$Z256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z256<>\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$DM256,Usage!$DP256)","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$CJ256,Usage!$CM256)","v":0},{"$f":"IF(AND(Usage!$Z256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z256<>\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$DN256,Usage!$DQ256)","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$CK256,Usage!$CN256)","v":0},{"$f":"IF(AND(Usage!$Z256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z256<>\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$DO256,Usage!$DR256)","v":0},0,{"$f":"IF(Usage!$Z256=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO256","v":0},0,{"$f":"IF(Usage!$Z256=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP256","v":0},0,{"$f":"IF(Usage!$Z256=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ256","v":0},{"$f":"Usage!$DX256","v":0},{"$f":"Usage!$DY256","v":0},{"$f":"Usage!$DZ256","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z256=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z256<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU256","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z256=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z256<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC256","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z256=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z256<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK256","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z256=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z256<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW256","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z256=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z256<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE256","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z256=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z256<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM256","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z256=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z256<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY256","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z256=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z256<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG256","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z256=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z256<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO256","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU256,Usage!$FV256),0)","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$BW256,Usage!$BZ256)","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z256=\"Summer\",Usage!$EA256,Usage!$ED256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$BX256,Usage!$CA256)","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z256=\"Summer\",Usage!$EB256,Usage!$EE256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$BY256,Usage!$CB256)","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z256=\"Summer\",Usage!$EC256,Usage!$EF256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$CC256,Usage!$CF256)","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z256=\"Summer\",Usage!$EG256,Usage!$EJ256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$CD256,Usage!$CG256)","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z256=\"Summer\",Usage!$EH256,Usage!$EK256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$CE256,Usage!$CH256)","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z256=\"Summer\",Usage!$EI256,Usage!$EL256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$CI256,Usage!$CL256)","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z256=\"Summer\",Usage!$EM256,Usage!$EP256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$CJ256,Usage!$CM256)","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z256=\"Summer\",Usage!$EN256,Usage!$EQ256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z256=\"Summer\",Usage!$CK256,Usage!$CN256)","v":0},{"$f":"IF(Usage!$Z256=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z256=\"Summer\",Usage!$EO256,Usage!$ER256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$BW256,Usage!$BZ256)","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z256<>\"Summer\",Usage!$EA256,Usage!$ED256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$BX256,Usage!$CA256)","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z256<>\"Summer\",Usage!$EB256,Usage!$EE256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$BY256,Usage!$CB256)","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z256<>\"Summer\",Usage!$EC256,Usage!$EF256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$CC256,Usage!$CF256)","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z256<>\"Summer\",Usage!$EG256,Usage!$EJ256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$CD256,Usage!$CG256)","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z256<>\"Summer\",Usage!$EH256,Usage!$EK256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$CE256,Usage!$CH256)","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z256<>\"Summer\",Usage!$EI256,Usage!$EL256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$CI256,Usage!$CL256)","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z256<>\"Summer\",Usage!$EM256,Usage!$EP256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$CJ256,Usage!$CM256)","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z256<>\"Summer\",Usage!$EN256,Usage!$EQ256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$CK256,Usage!$CN256)","v":0},{"$f":"IF(Usage!$Z256<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z256<>\"Summer\",Usage!$EO256,Usage!$ER256))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES256)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ256","v":0},{"$f":"Usage!$HA256","v":0},{"$f":"Usage!$HB256","v":0},{"$f":"Usage!$HC256","v":0},{"$f":"Usage!$HD256","v":0},{"$f":"Usage!$HE256","v":0},{"$f":"Usage!$GF256","v":0},{"$f":"SUM(Usage!$GZ256:$HE256,Usage!$GF256)","v":0},{"$f":"Usage!$GG256","v":0},{"$f":"Tenant!$H256","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR256","v":0},{"$f":"Usage!$GG256","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS256","v":0},{"$f":"Usage!$GK256","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM256","v":0},{"$f":"Usage!$GL256","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN256","v":0},{"$f":"Tenant!$I256","v":0},{"$f":"Usage!$GV256","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX256","v":0},{"$f":"Usage!$GW256","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY256","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A258","v":257},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B258","v":0},{"$f":"Tenant!$C258","v":0},{"$f":"Tenant!$D258","v":0},{"$f":"Tenant!$E258","v":0},{"$f":"Tenant!$G258","v":0},{"$f":"Usage!$D258","v":"00:00:00"},{"$f":"Usage!$E258","v":"00:00:00"},{"$f":"Usage!$F258","v":0},{"$f":"Usage!$G258","v":0},{"$f":"Usage!$H258","v":0},{"$f":"Usage!$S258","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA258","v":0},{"$f":"Usage!$V258","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ258","v":0},{"$f":"Usage!$Y258","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS258","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$BW258,Usage!$BZ258)","v":0},{"$f":"IF(AND(Usage!$Z258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z258=\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$CU258,Usage!$CX258)","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$BX258,Usage!$CA258)","v":0},{"$f":"IF(AND(Usage!$Z258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z258=\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$CV258,Usage!$CY258)","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$BY258,Usage!$CB258)","v":0},{"$f":"IF(AND(Usage!$Z258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z258=\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$CW258,Usage!$CZ258)","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$CC258,Usage!$CF258)","v":0},{"$f":"IF(AND(Usage!$Z258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z258=\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$DD258,Usage!$DG258)","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$CD258,Usage!$CG258)","v":0},{"$f":"IF(AND(Usage!$Z258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z258=\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$DE258,Usage!$DH258)","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$CE258,Usage!$CH258)","v":0},{"$f":"IF(AND(Usage!$Z258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z258=\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$DF258,Usage!$DI258)","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$CI258,Usage!$CL258)","v":0},{"$f":"IF(AND(Usage!$Z258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z258=\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$DM258,Usage!$DP258)","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$CJ258,Usage!$CM258)","v":0},{"$f":"IF(AND(Usage!$Z258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z258=\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$DN258,Usage!$DQ258)","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$CK258,Usage!$CN258)","v":0},{"$f":"IF(AND(Usage!$Z258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z258=\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$DO258,Usage!$DR258)","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$BW258,Usage!$BZ258)","v":0},{"$f":"IF(AND(Usage!$Z258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z258<>\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$CU258,Usage!$CX258)","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$BX258,Usage!$CA258)","v":0},{"$f":"IF(AND(Usage!$Z258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z258<>\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$CV258,Usage!$CY258)","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$BY258,Usage!$CB258)","v":0},{"$f":"IF(AND(Usage!$Z258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z258<>\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$CW258,Usage!$CZ258)","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$CC258,Usage!$CF258)","v":0},{"$f":"IF(AND(Usage!$Z258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z258<>\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$DD258,Usage!$DG258)","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$CD258,Usage!$CG258)","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$DE258,Usage!$DH258)","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$CE258,Usage!$CH258)","v":0},{"$f":"IF(AND(Usage!$Z258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z258<>\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$DF258,Usage!$DI258)","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$CI258,Usage!$CL258)","v":0},{"$f":"IF(AND(Usage!$Z258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z258<>\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$DM258,Usage!$DP258)","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$CJ258,Usage!$CM258)","v":0},{"$f":"IF(AND(Usage!$Z258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z258<>\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$DN258,Usage!$DQ258)","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$CK258,Usage!$CN258)","v":0},{"$f":"IF(AND(Usage!$Z258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z258<>\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$DO258,Usage!$DR258)","v":0},0,{"$f":"IF(Usage!$Z258=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO258","v":0},0,{"$f":"IF(Usage!$Z258=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP258","v":0},0,{"$f":"IF(Usage!$Z258=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ258","v":0},{"$f":"Usage!$DX258","v":0},{"$f":"Usage!$DY258","v":0},{"$f":"Usage!$DZ258","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z258=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z258<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU258","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z258=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z258<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC258","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z258=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z258<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK258","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z258=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z258<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW258","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z258=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z258<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE258","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z258=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z258<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM258","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z258=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z258<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY258","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z258=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z258<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG258","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z258=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z258<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO258","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU258,Usage!$FV258),0)","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$BW258,Usage!$BZ258)","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z258=\"Summer\",Usage!$EA258,Usage!$ED258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$BX258,Usage!$CA258)","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z258=\"Summer\",Usage!$EB258,Usage!$EE258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$BY258,Usage!$CB258)","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z258=\"Summer\",Usage!$EC258,Usage!$EF258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$CC258,Usage!$CF258)","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z258=\"Summer\",Usage!$EG258,Usage!$EJ258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$CD258,Usage!$CG258)","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z258=\"Summer\",Usage!$EH258,Usage!$EK258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$CE258,Usage!$CH258)","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z258=\"Summer\",Usage!$EI258,Usage!$EL258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$CI258,Usage!$CL258)","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z258=\"Summer\",Usage!$EM258,Usage!$EP258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$CJ258,Usage!$CM258)","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z258=\"Summer\",Usage!$EN258,Usage!$EQ258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z258=\"Summer\",Usage!$CK258,Usage!$CN258)","v":0},{"$f":"IF(Usage!$Z258=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z258=\"Summer\",Usage!$EO258,Usage!$ER258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$BW258,Usage!$BZ258)","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z258<>\"Summer\",Usage!$EA258,Usage!$ED258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$BX258,Usage!$CA258)","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z258<>\"Summer\",Usage!$EB258,Usage!$EE258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$BY258,Usage!$CB258)","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z258<>\"Summer\",Usage!$EC258,Usage!$EF258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$CC258,Usage!$CF258)","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z258<>\"Summer\",Usage!$EG258,Usage!$EJ258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$CD258,Usage!$CG258)","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z258<>\"Summer\",Usage!$EH258,Usage!$EK258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$CE258,Usage!$CH258)","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z258<>\"Summer\",Usage!$EI258,Usage!$EL258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$CI258,Usage!$CL258)","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z258<>\"Summer\",Usage!$EM258,Usage!$EP258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$CJ258,Usage!$CM258)","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z258<>\"Summer\",Usage!$EN258,Usage!$EQ258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$CK258,Usage!$CN258)","v":0},{"$f":"IF(Usage!$Z258<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z258<>\"Summer\",Usage!$EO258,Usage!$ER258))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES258)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ258","v":0},{"$f":"Usage!$HA258","v":0},{"$f":"Usage!$HB258","v":0},{"$f":"Usage!$HC258","v":0},{"$f":"Usage!$HD258","v":0},{"$f":"Usage!$HE258","v":0},{"$f":"Usage!$GF258","v":0},{"$f":"SUM(Usage!$GZ258:$HE258,Usage!$GF258)","v":0},{"$f":"Usage!$GG258","v":0},{"$f":"Tenant!$H258","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR258","v":0},{"$f":"Usage!$GG258","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS258","v":0},{"$f":"Usage!$GK258","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM258","v":0},{"$f":"Usage!$GL258","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN258","v":0},{"$f":"Tenant!$I258","v":0},{"$f":"Usage!$GV258","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX258","v":0},{"$f":"Usage!$GW258","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY258","v":0},{"$f":"SUM($CJ258,$DL258,$FO258,$FW258,$GA258,$GD258,$GG258,$GJ258,$GN258,$GQ258)","v":{"$error":"#VALUE!"}}]
[{"$f":"Tenant!$A261","v":260},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B261","v":0},{"$f":"Tenant!$C261","v":0},{"$f":"Tenant!$D261","v":0},{"$f":"Tenant!$E261","v":0},{"$f":"Tenant!$G261","v":0},{"$f":"Usage!$D261","v":"00:00:00"},{"$f":"Usage!$E261","v":"00:00:00"},{"$f":"Usage!$F261","v":0},{"$f":"Usage!$G261","v":0},{"$f":"Usage!$H261","v":0},{"$f":"Usage!$S261","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA261","v":0},{"$f":"Usage!$V261","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ261","v":0},{"$f":"Usage!$Y261","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS261","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$BW261,Usage!$BZ261)","v":0},{"$f":"IF(AND(Usage!$Z261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z261=\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$CU261,Usage!$CX261)","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$BX261,Usage!$CA261)","v":0},{"$f":"IF(AND(Usage!$Z261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z261=\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$CV261,Usage!$CY261)","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$BY261,Usage!$CB261)","v":0},{"$f":"IF(AND(Usage!$Z261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z261=\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$CW261,Usage!$CZ261)","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$CC261,Usage!$CF261)","v":0},{"$f":"IF(AND(Usage!$Z261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z261=\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$DD261,Usage!$DG261)","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$CD261,Usage!$CG261)","v":0},{"$f":"IF(AND(Usage!$Z261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z261=\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$DE261,Usage!$DH261)","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$CE261,Usage!$CH261)","v":0},{"$f":"IF(AND(Usage!$Z261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z261=\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$DF261,Usage!$DI261)","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$CI261,Usage!$CL261)","v":0},{"$f":"IF(AND(Usage!$Z261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z261=\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$DM261,Usage!$DP261)","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$CJ261,Usage!$CM261)","v":0},{"$f":"IF(AND(Usage!$Z261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z261=\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$DN261,Usage!$DQ261)","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$CK261,Usage!$CN261)","v":0},{"$f":"IF(AND(Usage!$Z261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z261=\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$DO261,Usage!$DR261)","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$BW261,Usage!$BZ261)","v":0},{"$f":"IF(AND(Usage!$Z261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z261<>\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$CU261,Usage!$CX261)","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$BX261,Usage!$CA261)","v":0},{"$f":"IF(AND(Usage!$Z261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z261<>\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$CV261,Usage!$CY261)","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$BY261,Usage!$CB261)","v":0},{"$f":"IF(AND(Usage!$Z261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z261<>\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$CW261,Usage!$CZ261)","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$CC261,Usage!$CF261)","v":0},{"$f":"IF(AND(Usage!$Z261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z261<>\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$DD261,Usage!$DG261)","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$CD261,Usage!$CG261)","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$DE261,Usage!$DH261)","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$CE261,Usage!$CH261)","v":0},{"$f":"IF(AND(Usage!$Z261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z261<>\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$DF261,Usage!$DI261)","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$CI261,Usage!$CL261)","v":0},{"$f":"IF(AND(Usage!$Z261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z261<>\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$DM261,Usage!$DP261)","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$CJ261,Usage!$CM261)","v":0},{"$f":"IF(AND(Usage!$Z261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z261<>\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$DN261,Usage!$DQ261)","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$CK261,Usage!$CN261)","v":0},{"$f":"IF(AND(Usage!$Z261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z261<>\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$DO261,Usage!$DR261)","v":0},0,{"$f":"IF(Usage!$Z261=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO261","v":0},0,{"$f":"IF(Usage!$Z261=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP261","v":0},0,{"$f":"IF(Usage!$Z261=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ261","v":0},{"$f":"Usage!$DX261","v":0},{"$f":"Usage!$DY261","v":0},{"$f":"Usage!$DZ261","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z261=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z261<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU261","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z261=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z261<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC261","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z261=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z261<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK261","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z261=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z261<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW261","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z261=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z261<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE261","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z261=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z261<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM261","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z261=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z261<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY261","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z261=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z261<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG261","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z261=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z261<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO261","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU261,Usage!$FV261),0)","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$BW261,Usage!$BZ261)","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z261=\"Summer\",Usage!$EA261,Usage!$ED261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$BX261,Usage!$CA261)","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z261=\"Summer\",Usage!$EB261,Usage!$EE261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$BY261,Usage!$CB261)","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z261=\"Summer\",Usage!$EC261,Usage!$EF261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$CC261,Usage!$CF261)","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z261=\"Summer\",Usage!$EG261,Usage!$EJ261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$CD261,Usage!$CG261)","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z261=\"Summer\",Usage!$EH261,Usage!$EK261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$CE261,Usage!$CH261)","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z261=\"Summer\",Usage!$EI261,Usage!$EL261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$CI261,Usage!$CL261)","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z261=\"Summer\",Usage!$EM261,Usage!$EP261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$CJ261,Usage!$CM261)","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z261=\"Summer\",Usage!$EN261,Usage!$EQ261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z261=\"Summer\",Usage!$CK261,Usage!$CN261)","v":0},{"$f":"IF(Usage!$Z261=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z261=\"Summer\",Usage!$EO261,Usage!$ER261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$BW261,Usage!$BZ261)","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z261<>\"Summer\",Usage!$EA261,Usage!$ED261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$BX261,Usage!$CA261)","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z261<>\"Summer\",Usage!$EB261,Usage!$EE261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$BY261,Usage!$CB261)","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z261<>\"Summer\",Usage!$EC261,Usage!$EF261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$CC261,Usage!$CF261)","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z261<>\"Summer\",Usage!$EG261,Usage!$EJ261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$CD261,Usage!$CG261)","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z261<>\"Summer\",Usage!$EH261,Usage!$EK261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$CE261,Usage!$CH261)","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z261<>\"Summer\",Usage!$EI261,Usage!$EL261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$CI261,Usage!$CL261)","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z261<>\"Summer\",Usage!$EM261,Usage!$EP261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$CJ261,Usage!$CM261)","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z261<>\"Summer\",Usage!$EN261,Usage!$EQ261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$CK261,Usage!$CN261)","v":0},{"$f":"IF(Usage!$Z261<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z261<>\"Summer\",Usage!$EO261,Usage!$ER261))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES261)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ261","v":0},{"$f":"Usage!$HA261","v":0},{"$f":"Usage!$HB261","v":0},{"$f":"Usage!$HC261","v":0},{"$f":"Usage!$HD261","v":0},{"$f":"Usage!$HE261","v":0},{"$f":"Usage!$GF261","v":0},{"$f":"SUM(Usage!$GZ261:$HE261,Usage!$GF261)","v":0},{"$f":"Usage!$GG261","v":0},{"$f":"Tenant!$H261","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR261","v":0},{"$f":"Usage!$GG261","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS261","v":0},{"$f":"Usage!$GK261","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM261","v":0},{"$f":"Usage!$GL261","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN261","v":0},{"$f":"Tenant!$I261","v":0},{"$f":"Usage!$GV261","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX261","v":0},{"$f":"Usage!$GW261","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY261","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A266","v":265},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B266","v":0},{"$f":"Tenant!$C266","v":0},{"$f":"Tenant!$D266","v":0},{"$f":"Tenant!$E266","v":0},{"$f":"Tenant!$G266","v":0},{"$f":"Usage!$D266","v":"00:00:00"},{"$f":"Usage!$E266","v":"00:00:00"},{"$f":"Usage!$F266","v":0},{"$f":"Usage!$G266","v":0},{"$f":"Usage!$H266","v":0},{"$f":"Usage!$S266","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA266","v":0},{"$f":"Usage!$V266","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ266","v":0},{"$f":"Usage!$Y266","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS266","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$BW266,Usage!$BZ266)","v":0},{"$f":"IF(AND(Usage!$Z266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z266=\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$CU266,Usage!$CX266)","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$BX266,Usage!$CA266)","v":0},{"$f":"IF(AND(Usage!$Z266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z266=\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$CV266,Usage!$CY266)","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$BY266,Usage!$CB266)","v":0},{"$f":"IF(AND(Usage!$Z266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z266=\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$CW266,Usage!$CZ266)","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$CC266,Usage!$CF266)","v":0},{"$f":"IF(AND(Usage!$Z266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z266=\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$DD266,Usage!$DG266)","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$CD266,Usage!$CG266)","v":0},{"$f":"IF(AND(Usage!$Z266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z266=\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$DE266,Usage!$DH266)","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$CE266,Usage!$CH266)","v":0},{"$f":"IF(AND(Usage!$Z266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z266=\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$DF266,Usage!$DI266)","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$CI266,Usage!$CL266)","v":0},{"$f":"IF(AND(Usage!$Z266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z266=\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$DM266,Usage!$DP266)","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$CJ266,Usage!$CM266)","v":0},{"$f":"IF(AND(Usage!$Z266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z266=\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$DN266,Usage!$DQ266)","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$CK266,Usage!$CN266)","v":0},{"$f":"IF(AND(Usage!$Z266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z266=\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$DO266,Usage!$DR266)","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$BW266,Usage!$BZ266)","v":0},{"$f":"IF(AND(Usage!$Z266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z266<>\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$CU266,Usage!$CX266)","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$BX266,Usage!$CA266)","v":0},{"$f":"IF(AND(Usage!$Z266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z266<>\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$CV266,Usage!$CY266)","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$BY266,Usage!$CB266)","v":0},{"$f":"IF(AND(Usage!$Z266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z266<>\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$CW266,Usage!$CZ266)","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$CC266,Usage!$CF266)","v":0},{"$f":"IF(AND(Usage!$Z266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z266<>\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$DD266,Usage!$DG266)","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$CD266,Usage!$CG266)","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$DE266,Usage!$DH266)","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$CE266,Usage!$CH266)","v":0},{"$f":"IF(AND(Usage!$Z266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z266<>\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$DF266,Usage!$DI266)","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$CI266,Usage!$CL266)","v":0},{"$f":"IF(AND(Usage!$Z266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z266<>\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$DM266,Usage!$DP266)","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$CJ266,Usage!$CM266)","v":0},{"$f":"IF(AND(Usage!$Z266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z266<>\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$DN266,Usage!$DQ266)","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$CK266,Usage!$CN266)","v":0},{"$f":"IF(AND(Usage!$Z266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z266<>\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$DO266,Usage!$DR266)","v":0},0,{"$f":"IF(Usage!$Z266=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO266","v":0},0,{"$f":"IF(Usage!$Z266=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP266","v":0},0,{"$f":"IF(Usage!$Z266=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ266","v":0},{"$f":"Usage!$DX266","v":0},{"$f":"Usage!$DY266","v":0},{"$f":"Usage!$DZ266","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z266=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z266<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU266","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z266=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z266<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC266","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z266=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z266<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK266","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z266=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z266<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW266","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z266=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z266<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE266","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z266=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z266<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM266","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z266=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z266<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY266","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z266=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z266<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG266","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z266=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z266<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO266","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU266,Usage!$FV266),0)","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$BW266,Usage!$BZ266)","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z266=\"Summer\",Usage!$EA266,Usage!$ED266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$BX266,Usage!$CA266)","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z266=\"Summer\",Usage!$EB266,Usage!$EE266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$BY266,Usage!$CB266)","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z266=\"Summer\",Usage!$EC266,Usage!$EF266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$CC266,Usage!$CF266)","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z266=\"Summer\",Usage!$EG266,Usage!$EJ266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$CD266,Usage!$CG266)","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z266=\"Summer\",Usage!$EH266,Usage!$EK266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$CE266,Usage!$CH266)","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z266=\"Summer\",Usage!$EI266,Usage!$EL266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$CI266,Usage!$CL266)","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z266=\"Summer\",Usage!$EM266,Usage!$EP266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$CJ266,Usage!$CM266)","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z266=\"Summer\",Usage!$EN266,Usage!$EQ266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z266=\"Summer\",Usage!$CK266,Usage!$CN266)","v":0},{"$f":"IF(Usage!$Z266=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z266=\"Summer\",Usage!$EO266,Usage!$ER266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$BW266,Usage!$BZ266)","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z266<>\"Summer\",Usage!$EA266,Usage!$ED266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$BX266,Usage!$CA266)","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z266<>\"Summer\",Usage!$EB266,Usage!$EE266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$BY266,Usage!$CB266)","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z266<>\"Summer\",Usage!$EC266,Usage!$EF266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$CC266,Usage!$CF266)","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z266<>\"Summer\",Usage!$EG266,Usage!$EJ266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$CD266,Usage!$CG266)","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z266<>\"Summer\",Usage!$EH266,Usage!$EK266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$CE266,Usage!$CH266)","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z266<>\"Summer\",Usage!$EI266,Usage!$EL266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$CI266,Usage!$CL266)","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z266<>\"Summer\",Usage!$EM266,Usage!$EP266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$CJ266,Usage!$CM266)","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z266<>\"Summer\",Usage!$EN266,Usage!$EQ266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$CK266,Usage!$CN266)","v":0},{"$f":"IF(Usage!$Z266<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z266<>\"Summer\",Usage!$EO266,Usage!$ER266))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES266)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ266","v":0},{"$f":"Usage!$HA266","v":0},{"$f":"Usage!$HB266","v":0},{"$f":"Usage!$HC266","v":0},{"$f":"Usage!$HD266","v":0},{"$f":"Usage!$HE266","v":0},{"$f":"Usage!$GF266","v":0},{"$f":"SUM(Usage!$GZ266:$HE266,Usage!$GF266)","v":0},{"$f":"Usage!$GG266","v":0},{"$f":"Tenant!$H266","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR266","v":0},{"$f":"Usage!$GG266","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS266","v":0},{"$f":"Usage!$GK266","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM266","v":0},{"$f":"Usage!$GL266","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN266","v":0},{"$f":"Tenant!$I266","v":0},{"$f":"Usage!$GV266","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX266","v":0},{"$f":"Usage!$GW266","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY266","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A270","v":269},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B270","v":0},{"$f":"Tenant!$C270","v":0},{"$f":"Tenant!$D270","v":0},{"$f":"Tenant!$E270","v":0},{"$f":"Tenant!$G270","v":0},{"$f":"Usage!$D270","v":"00:00:00"},{"$f":"Usage!$E270","v":"00:00:00"},{"$f":"Usage!$F270","v":0},{"$f":"Usage!$G270","v":0},{"$f":"Usage!$H270","v":0},{"$f":"Usage!$S270","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA270","v":0},{"$f":"Usage!$V270","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ270","v":0},{"$f":"Usage!$Y270","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS270","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$BW270,Usage!$BZ270)","v":0},{"$f":"IF(AND(Usage!$Z270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z270=\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$CU270,Usage!$CX270)","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$BX270,Usage!$CA270)","v":0},{"$f":"IF(AND(Usage!$Z270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z270=\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$CV270,Usage!$CY270)","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$BY270,Usage!$CB270)","v":0},{"$f":"IF(AND(Usage!$Z270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z270=\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$CW270,Usage!$CZ270)","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$CC270,Usage!$CF270)","v":0},{"$f":"IF(AND(Usage!$Z270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z270=\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$DD270,Usage!$DG270)","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$CD270,Usage!$CG270)","v":0},{"$f":"IF(AND(Usage!$Z270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z270=\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$DE270,Usage!$DH270)","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$CE270,Usage!$CH270)","v":0},{"$f":"IF(AND(Usage!$Z270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z270=\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$DF270,Usage!$DI270)","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$CI270,Usage!$CL270)","v":0},{"$f":"IF(AND(Usage!$Z270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z270=\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$DM270,Usage!$DP270)","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$CJ270,Usage!$CM270)","v":0},{"$f":"IF(AND(Usage!$Z270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z270=\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$DN270,Usage!$DQ270)","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$CK270,Usage!$CN270)","v":0},{"$f":"IF(AND(Usage!$Z270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z270=\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$DO270,Usage!$DR270)","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$BW270,Usage!$BZ270)","v":0},{"$f":"IF(AND(Usage!$Z270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z270<>\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$CU270,Usage!$CX270)","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$BX270,Usage!$CA270)","v":0},{"$f":"IF(AND(Usage!$Z270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z270<>\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$CV270,Usage!$CY270)","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$BY270,Usage!$CB270)","v":0},{"$f":"IF(AND(Usage!$Z270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z270<>\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$CW270,Usage!$CZ270)","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$CC270,Usage!$CF270)","v":0},{"$f":"IF(AND(Usage!$Z270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z270<>\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$DD270,Usage!$DG270)","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$CD270,Usage!$CG270)","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$DE270,Usage!$DH270)","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$CE270,Usage!$CH270)","v":0},{"$f":"IF(AND(Usage!$Z270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z270<>\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$DF270,Usage!$DI270)","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$CI270,Usage!$CL270)","v":0},{"$f":"IF(AND(Usage!$Z270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z270<>\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$DM270,Usage!$DP270)","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$CJ270,Usage!$CM270)","v":0},{"$f":"IF(AND(Usage!$Z270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z270<>\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$DN270,Usage!$DQ270)","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$CK270,Usage!$CN270)","v":0},{"$f":"IF(AND(Usage!$Z270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z270<>\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$DO270,Usage!$DR270)","v":0},0,{"$f":"IF(Usage!$Z270=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO270","v":0},0,{"$f":"IF(Usage!$Z270=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP270","v":0},0,{"$f":"IF(Usage!$Z270=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ270","v":0},{"$f":"Usage!$DX270","v":0},{"$f":"Usage!$DY270","v":0},{"$f":"Usage!$DZ270","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z270=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z270<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU270","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z270=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z270<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC270","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z270=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z270<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK270","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z270=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z270<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW270","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z270=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z270<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE270","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z270=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z270<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM270","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z270=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z270<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY270","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z270=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z270<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG270","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z270=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z270<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO270","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU270,Usage!$FV270),0)","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$BW270,Usage!$BZ270)","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z270=\"Summer\",Usage!$EA270,Usage!$ED270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$BX270,Usage!$CA270)","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z270=\"Summer\",Usage!$EB270,Usage!$EE270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$BY270,Usage!$CB270)","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z270=\"Summer\",Usage!$EC270,Usage!$EF270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$CC270,Usage!$CF270)","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z270=\"Summer\",Usage!$EG270,Usage!$EJ270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$CD270,Usage!$CG270)","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z270=\"Summer\",Usage!$EH270,Usage!$EK270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$CE270,Usage!$CH270)","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z270=\"Summer\",Usage!$EI270,Usage!$EL270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$CI270,Usage!$CL270)","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z270=\"Summer\",Usage!$EM270,Usage!$EP270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$CJ270,Usage!$CM270)","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z270=\"Summer\",Usage!$EN270,Usage!$EQ270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z270=\"Summer\",Usage!$CK270,Usage!$CN270)","v":0},{"$f":"IF(Usage!$Z270=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z270=\"Summer\",Usage!$EO270,Usage!$ER270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$BW270,Usage!$BZ270)","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z270<>\"Summer\",Usage!$EA270,Usage!$ED270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$BX270,Usage!$CA270)","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z270<>\"Summer\",Usage!$EB270,Usage!$EE270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$BY270,Usage!$CB270)","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z270<>\"Summer\",Usage!$EC270,Usage!$EF270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$CC270,Usage!$CF270)","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z270<>\"Summer\",Usage!$EG270,Usage!$EJ270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$CD270,Usage!$CG270)","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z270<>\"Summer\",Usage!$EH270,Usage!$EK270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$CE270,Usage!$CH270)","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z270<>\"Summer\",Usage!$EI270,Usage!$EL270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$CI270,Usage!$CL270)","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z270<>\"Summer\",Usage!$EM270,Usage!$EP270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$CJ270,Usage!$CM270)","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z270<>\"Summer\",Usage!$EN270,Usage!$EQ270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$CK270,Usage!$CN270)","v":0},{"$f":"IF(Usage!$Z270<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z270<>\"Summer\",Usage!$EO270,Usage!$ER270))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES270)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ270","v":0},{"$f":"Usage!$HA270","v":0},{"$f":"Usage!$HB270","v":0},{"$f":"Usage!$HC270","v":0},{"$f":"Usage!$HD270","v":0},{"$f":"Usage!$HE270","v":0},{"$f":"Usage!$GF270","v":0},{"$f":"SUM(Usage!$GZ270:$HE270,Usage!$GF270)","v":0},{"$f":"Usage!$GG270","v":0},{"$f":"Tenant!$H270","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR270","v":0},{"$f":"Usage!$GG270","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS270","v":0},{"$f":"Usage!$GK270","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM270","v":0},{"$f":"Usage!$GL270","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN270","v":0},{"$f":"Tenant!$I270","v":0},{"$f":"Usage!$GV270","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX270","v":0},{"$f":"Usage!$GW270","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY270","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A275","v":274},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B275","v":0},{"$f":"Tenant!$C275","v":0},{"$f":"Tenant!$D275","v":0},{"$f":"Tenant!$E275","v":0},{"$f":"Tenant!$G275","v":0},{"$f":"Usage!$D275","v":"00:00:00"},{"$f":"Usage!$E275","v":"00:00:00"},{"$f":"Usage!$F275","v":0},{"$f":"Usage!$G275","v":0},{"$f":"Usage!$H275","v":0},{"$f":"Usage!$S275","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA275","v":0},{"$f":"Usage!$V275","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ275","v":0},{"$f":"Usage!$Y275","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS275","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$BW275,Usage!$BZ275)","v":0},{"$f":"IF(AND(Usage!$Z275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z275=\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$CU275,Usage!$CX275)","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$BX275,Usage!$CA275)","v":0},{"$f":"IF(AND(Usage!$Z275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z275=\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$CV275,Usage!$CY275)","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$BY275,Usage!$CB275)","v":0},{"$f":"IF(AND(Usage!$Z275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z275=\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$CW275,Usage!$CZ275)","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$CC275,Usage!$CF275)","v":0},{"$f":"IF(AND(Usage!$Z275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z275=\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$DD275,Usage!$DG275)","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$CD275,Usage!$CG275)","v":0},{"$f":"IF(AND(Usage!$Z275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z275=\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$DE275,Usage!$DH275)","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$CE275,Usage!$CH275)","v":0},{"$f":"IF(AND(Usage!$Z275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z275=\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$DF275,Usage!$DI275)","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$CI275,Usage!$CL275)","v":0},{"$f":"IF(AND(Usage!$Z275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z275=\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$DM275,Usage!$DP275)","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$CJ275,Usage!$CM275)","v":0},{"$f":"IF(AND(Usage!$Z275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z275=\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$DN275,Usage!$DQ275)","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$CK275,Usage!$CN275)","v":0},{"$f":"IF(AND(Usage!$Z275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z275=\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$DO275,Usage!$DR275)","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$BW275,Usage!$BZ275)","v":0},{"$f":"IF(AND(Usage!$Z275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z275<>\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$CU275,Usage!$CX275)","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$BX275,Usage!$CA275)","v":0},{"$f":"IF(AND(Usage!$Z275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z275<>\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$CV275,Usage!$CY275)","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$BY275,Usage!$CB275)","v":0},{"$f":"IF(AND(Usage!$Z275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z275<>\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$CW275,Usage!$CZ275)","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$CC275,Usage!$CF275)","v":0},{"$f":"IF(AND(Usage!$Z275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z275<>\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$DD275,Usage!$DG275)","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$CD275,Usage!$CG275)","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$DE275,Usage!$DH275)","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$CE275,Usage!$CH275)","v":0},{"$f":"IF(AND(Usage!$Z275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z275<>\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$DF275,Usage!$DI275)","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$CI275,Usage!$CL275)","v":0},{"$f":"IF(AND(Usage!$Z275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z275<>\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$DM275,Usage!$DP275)","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$CJ275,Usage!$CM275)","v":0},{"$f":"IF(AND(Usage!$Z275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z275<>\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$DN275,Usage!$DQ275)","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$CK275,Usage!$CN275)","v":0},{"$f":"IF(AND(Usage!$Z275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z275<>\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$DO275,Usage!$DR275)","v":0},0,{"$f":"IF(Usage!$Z275=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO275","v":0},0,{"$f":"IF(Usage!$Z275=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP275","v":0},0,{"$f":"IF(Usage!$Z275=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ275","v":0},{"$f":"Usage!$DX275","v":0},{"$f":"Usage!$DY275","v":0},{"$f":"Usage!$DZ275","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z275=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z275<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU275","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z275=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z275<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC275","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z275=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z275<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK275","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z275=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z275<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW275","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z275=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z275<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE275","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z275=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z275<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM275","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z275=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z275<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY275","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z275=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z275<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG275","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z275=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z275<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO275","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU275,Usage!$FV275),0)","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$BW275,Usage!$BZ275)","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z275=\"Summer\",Usage!$EA275,Usage!$ED275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$BX275,Usage!$CA275)","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z275=\"Summer\",Usage!$EB275,Usage!$EE275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$BY275,Usage!$CB275)","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z275=\"Summer\",Usage!$EC275,Usage!$EF275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$CC275,Usage!$CF275)","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z275=\"Summer\",Usage!$EG275,Usage!$EJ275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$CD275,Usage!$CG275)","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z275=\"Summer\",Usage!$EH275,Usage!$EK275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$CE275,Usage!$CH275)","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z275=\"Summer\",Usage!$EI275,Usage!$EL275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$CI275,Usage!$CL275)","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z275=\"Summer\",Usage!$EM275,Usage!$EP275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$CJ275,Usage!$CM275)","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z275=\"Summer\",Usage!$EN275,Usage!$EQ275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z275=\"Summer\",Usage!$CK275,Usage!$CN275)","v":0},{"$f":"IF(Usage!$Z275=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z275=\"Summer\",Usage!$EO275,Usage!$ER275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$BW275,Usage!$BZ275)","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z275<>\"Summer\",Usage!$EA275,Usage!$ED275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$BX275,Usage!$CA275)","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z275<>\"Summer\",Usage!$EB275,Usage!$EE275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$BY275,Usage!$CB275)","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z275<>\"Summer\",Usage!$EC275,Usage!$EF275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$CC275,Usage!$CF275)","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z275<>\"Summer\",Usage!$EG275,Usage!$EJ275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$CD275,Usage!$CG275)","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z275<>\"Summer\",Usage!$EH275,Usage!$EK275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$CE275,Usage!$CH275)","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z275<>\"Summer\",Usage!$EI275,Usage!$EL275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$CI275,Usage!$CL275)","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z275<>\"Summer\",Usage!$EM275,Usage!$EP275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$CJ275,Usage!$CM275)","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z275<>\"Summer\",Usage!$EN275,Usage!$EQ275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$CK275,Usage!$CN275)","v":0},{"$f":"IF(Usage!$Z275<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z275<>\"Summer\",Usage!$EO275,Usage!$ER275))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES275)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ275","v":0},{"$f":"Usage!$HA275","v":0},{"$f":"Usage!$HB275","v":0},{"$f":"Usage!$HC275","v":0},{"$f":"Usage!$HD275","v":0},{"$f":"Usage!$HE275","v":0},{"$f":"Usage!$GF275","v":0},{"$f":"SUM(Usage!$GZ275:$HE275,Usage!$GF275)","v":0},{"$f":"Usage!$GG275","v":0},{"$f":"Tenant!$H275","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR275","v":0},{"$f":"Usage!$GG275","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS275","v":0},{"$f":"Usage!$GK275","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM275","v":0},{"$f":"Usage!$GL275","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN275","v":0},{"$f":"Tenant!$I275","v":0},{"$f":"Usage!$GV275","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX275","v":0},{"$f":"Usage!$GW275","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY275","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A278","v":277},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B278","v":0},{"$f":"Tenant!$C278","v":0},{"$f":"Tenant!$D278","v":0},{"$f":"Tenant!$E278","v":0},{"$f":"Tenant!$G278","v":0},{"$f":"Usage!$D278","v":"00:00:00"},{"$f":"Usage!$E278","v":"00:00:00"},{"$f":"Usage!$F278","v":0},{"$f":"Usage!$G278","v":0},{"$f":"Usage!$H278","v":0},{"$f":"Usage!$S278","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA278","v":0},{"$f":"Usage!$V278","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ278","v":0},{"$f":"Usage!$Y278","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS278","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$BW278,Usage!$BZ278)","v":0},{"$f":"IF(AND(Usage!$Z278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z278=\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$CU278,Usage!$CX278)","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$BX278,Usage!$CA278)","v":0},{"$f":"IF(AND(Usage!$Z278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z278=\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$CV278,Usage!$CY278)","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$BY278,Usage!$CB278)","v":0},{"$f":"IF(AND(Usage!$Z278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z278=\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$CW278,Usage!$CZ278)","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$CC278,Usage!$CF278)","v":0},{"$f":"IF(AND(Usage!$Z278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z278=\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$DD278,Usage!$DG278)","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$CD278,Usage!$CG278)","v":0},{"$f":"IF(AND(Usage!$Z278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z278=\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$DE278,Usage!$DH278)","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$CE278,Usage!$CH278)","v":0},{"$f":"IF(AND(Usage!$Z278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z278=\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$DF278,Usage!$DI278)","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$CI278,Usage!$CL278)","v":0},{"$f":"IF(AND(Usage!$Z278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z278=\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$DM278,Usage!$DP278)","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$CJ278,Usage!$CM278)","v":0},{"$f":"IF(AND(Usage!$Z278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z278=\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$DN278,Usage!$DQ278)","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$CK278,Usage!$CN278)","v":0},{"$f":"IF(AND(Usage!$Z278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z278=\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$DO278,Usage!$DR278)","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$BW278,Usage!$BZ278)","v":0},{"$f":"IF(AND(Usage!$Z278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z278<>\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$CU278,Usage!$CX278)","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$BX278,Usage!$CA278)","v":0},{"$f":"IF(AND(Usage!$Z278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z278<>\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$CV278,Usage!$CY278)","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$BY278,Usage!$CB278)","v":0},{"$f":"IF(AND(Usage!$Z278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z278<>\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$CW278,Usage!$CZ278)","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$CC278,Usage!$CF278)","v":0},{"$f":"IF(AND(Usage!$Z278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z278<>\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$DD278,Usage!$DG278)","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$CD278,Usage!$CG278)","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$DE278,Usage!$DH278)","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$CE278,Usage!$CH278)","v":0},{"$f":"IF(AND(Usage!$Z278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z278<>\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$DF278,Usage!$DI278)","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$CI278,Usage!$CL278)","v":0},{"$f":"IF(AND(Usage!$Z278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z278<>\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$DM278,Usage!$DP278)","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$CJ278,Usage!$CM278)","v":0},{"$f":"IF(AND(Usage!$Z278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z278<>\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$DN278,Usage!$DQ278)","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$CK278,Usage!$CN278)","v":0},{"$f":"IF(AND(Usage!$Z278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z278<>\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$DO278,Usage!$DR278)","v":0},0,{"$f":"IF(Usage!$Z278=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO278","v":0},0,{"$f":"IF(Usage!$Z278=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP278","v":0},0,{"$f":"IF(Usage!$Z278=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ278","v":0},{"$f":"Usage!$DX278","v":0},{"$f":"Usage!$DY278","v":0},{"$f":"Usage!$DZ278","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z278=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z278<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU278","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z278=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z278<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC278","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z278=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z278<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK278","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z278=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z278<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW278","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z278=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z278<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE278","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z278=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z278<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM278","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z278=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z278<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY278","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z278=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z278<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG278","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z278=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z278<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO278","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU278,Usage!$FV278),0)","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$BW278,Usage!$BZ278)","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z278=\"Summer\",Usage!$EA278,Usage!$ED278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$BX278,Usage!$CA278)","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z278=\"Summer\",Usage!$EB278,Usage!$EE278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$BY278,Usage!$CB278)","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z278=\"Summer\",Usage!$EC278,Usage!$EF278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$CC278,Usage!$CF278)","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z278=\"Summer\",Usage!$EG278,Usage!$EJ278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$CD278,Usage!$CG278)","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z278=\"Summer\",Usage!$EH278,Usage!$EK278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$CE278,Usage!$CH278)","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z278=\"Summer\",Usage!$EI278,Usage!$EL278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$CI278,Usage!$CL278)","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z278=\"Summer\",Usage!$EM278,Usage!$EP278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$CJ278,Usage!$CM278)","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z278=\"Summer\",Usage!$EN278,Usage!$EQ278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z278=\"Summer\",Usage!$CK278,Usage!$CN278)","v":0},{"$f":"IF(Usage!$Z278=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z278=\"Summer\",Usage!$EO278,Usage!$ER278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$BW278,Usage!$BZ278)","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z278<>\"Summer\",Usage!$EA278,Usage!$ED278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$BX278,Usage!$CA278)","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z278<>\"Summer\",Usage!$EB278,Usage!$EE278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$BY278,Usage!$CB278)","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z278<>\"Summer\",Usage!$EC278,Usage!$EF278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$CC278,Usage!$CF278)","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z278<>\"Summer\",Usage!$EG278,Usage!$EJ278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$CD278,Usage!$CG278)","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z278<>\"Summer\",Usage!$EH278,Usage!$EK278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$CE278,Usage!$CH278)","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z278<>\"Summer\",Usage!$EI278,Usage!$EL278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$CI278,Usage!$CL278)","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z278<>\"Summer\",Usage!$EM278,Usage!$EP278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$CJ278,Usage!$CM278)","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z278<>\"Summer\",Usage!$EN278,Usage!$EQ278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$CK278,Usage!$CN278)","v":0},{"$f":"IF(Usage!$Z278<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z278<>\"Summer\",Usage!$EO278,Usage!$ER278))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES278)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ278","v":0},{"$f":"Usage!$HA278","v":0},{"$f":"Usage!$HB278","v":0},{"$f":"Usage!$HC278","v":0},{"$f":"Usage!$HD278","v":0},{"$f":"Usage!$HE278","v":0},{"$f":"Usage!$GF278","v":0},{"$f":"SUM(Usage!$GZ278:$HE278,Usage!$GF278)","v":0},{"$f":"Usage!$GG278","v":0},{"$f":"Tenant!$H278","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR278","v":0},{"$f":"Usage!$GG278","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS278","v":0},{"$f":"Usage!$GK278","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM278","v":0},{"$f":"Usage!$GL278","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN278","v":0},{"$f":"Tenant!$I278","v":0},{"$f":"Usage!$GV278","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX278","v":0},{"$f":"Usage!$GW278","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY278","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A280","v":279},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B280","v":0},{"$f":"Tenant!$C280","v":0},{"$f":"Tenant!$D280","v":0},{"$f":"Tenant!$E280","v":0},{"$f":"Tenant!$G280","v":0},{"$f":"Usage!$D280","v":"00:00:00"},{"$f":"Usage!$E280","v":"00:00:00"},{"$f":"Usage!$F280","v":0},{"$f":"Usage!$G280","v":0},{"$f":"Usage!$H280","v":0},{"$f":"Usage!$S280","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA280","v":0},{"$f":"Usage!$V280","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ280","v":0},{"$f":"Usage!$Y280","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS280","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$BW280,Usage!$BZ280)","v":0},{"$f":"IF(AND(Usage!$Z280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z280=\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$CU280,Usage!$CX280)","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$BX280,Usage!$CA280)","v":0},{"$f":"IF(AND(Usage!$Z280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z280=\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$CV280,Usage!$CY280)","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$BY280,Usage!$CB280)","v":0},{"$f":"IF(AND(Usage!$Z280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z280=\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$CW280,Usage!$CZ280)","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$CC280,Usage!$CF280)","v":0},{"$f":"IF(AND(Usage!$Z280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z280=\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$DD280,Usage!$DG280)","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$CD280,Usage!$CG280)","v":0},{"$f":"IF(AND(Usage!$Z280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z280=\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$DE280,Usage!$DH280)","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$CE280,Usage!$CH280)","v":0},{"$f":"IF(AND(Usage!$Z280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z280=\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$DF280,Usage!$DI280)","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$CI280,Usage!$CL280)","v":0},{"$f":"IF(AND(Usage!$Z280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z280=\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$DM280,Usage!$DP280)","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$CJ280,Usage!$CM280)","v":0},{"$f":"IF(AND(Usage!$Z280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z280=\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$DN280,Usage!$DQ280)","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$CK280,Usage!$CN280)","v":0},{"$f":"IF(AND(Usage!$Z280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z280=\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$DO280,Usage!$DR280)","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$BW280,Usage!$BZ280)","v":0},{"$f":"IF(AND(Usage!$Z280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z280<>\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$CU280,Usage!$CX280)","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$BX280,Usage!$CA280)","v":0},{"$f":"IF(AND(Usage!$Z280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z280<>\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$CV280,Usage!$CY280)","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$BY280,Usage!$CB280)","v":0},{"$f":"IF(AND(Usage!$Z280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z280<>\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$CW280,Usage!$CZ280)","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$CC280,Usage!$CF280)","v":0},{"$f":"IF(AND(Usage!$Z280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z280<>\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$DD280,Usage!$DG280)","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$CD280,Usage!$CG280)","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$DE280,Usage!$DH280)","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$CE280,Usage!$CH280)","v":0},{"$f":"IF(AND(Usage!$Z280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z280<>\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$DF280,Usage!$DI280)","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$CI280,Usage!$CL280)","v":0},{"$f":"IF(AND(Usage!$Z280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z280<>\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$DM280,Usage!$DP280)","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$CJ280,Usage!$CM280)","v":0},{"$f":"IF(AND(Usage!$Z280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z280<>\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$DN280,Usage!$DQ280)","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$CK280,Usage!$CN280)","v":0},{"$f":"IF(AND(Usage!$Z280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z280<>\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$DO280,Usage!$DR280)","v":0},0,{"$f":"IF(Usage!$Z280=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO280","v":0},0,{"$f":"IF(Usage!$Z280=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP280","v":0},0,{"$f":"IF(Usage!$Z280=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ280","v":0},{"$f":"Usage!$DX280","v":0},{"$f":"Usage!$DY280","v":0},{"$f":"Usage!$DZ280","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z280=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z280<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU280","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z280=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z280<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC280","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z280=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z280<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK280","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z280=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z280<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW280","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z280=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z280<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE280","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z280=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z280<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM280","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z280=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z280<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY280","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z280=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z280<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG280","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z280=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z280<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO280","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU280,Usage!$FV280),0)","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$BW280,Usage!$BZ280)","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z280=\"Summer\",Usage!$EA280,Usage!$ED280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$BX280,Usage!$CA280)","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z280=\"Summer\",Usage!$EB280,Usage!$EE280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$BY280,Usage!$CB280)","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z280=\"Summer\",Usage!$EC280,Usage!$EF280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$CC280,Usage!$CF280)","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z280=\"Summer\",Usage!$EG280,Usage!$EJ280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$CD280,Usage!$CG280)","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z280=\"Summer\",Usage!$EH280,Usage!$EK280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$CE280,Usage!$CH280)","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z280=\"Summer\",Usage!$EI280,Usage!$EL280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$CI280,Usage!$CL280)","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z280=\"Summer\",Usage!$EM280,Usage!$EP280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$CJ280,Usage!$CM280)","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z280=\"Summer\",Usage!$EN280,Usage!$EQ280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z280=\"Summer\",Usage!$CK280,Usage!$CN280)","v":0},{"$f":"IF(Usage!$Z280=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z280=\"Summer\",Usage!$EO280,Usage!$ER280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$BW280,Usage!$BZ280)","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z280<>\"Summer\",Usage!$EA280,Usage!$ED280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$BX280,Usage!$CA280)","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z280<>\"Summer\",Usage!$EB280,Usage!$EE280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$BY280,Usage!$CB280)","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z280<>\"Summer\",Usage!$EC280,Usage!$EF280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$CC280,Usage!$CF280)","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z280<>\"Summer\",Usage!$EG280,Usage!$EJ280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$CD280,Usage!$CG280)","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z280<>\"Summer\",Usage!$EH280,Usage!$EK280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$CE280,Usage!$CH280)","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z280<>\"Summer\",Usage!$EI280,Usage!$EL280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$CI280,Usage!$CL280)","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z280<>\"Summer\",Usage!$EM280,Usage!$EP280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$CJ280,Usage!$CM280)","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z280<>\"Summer\",Usage!$EN280,Usage!$EQ280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$CK280,Usage!$CN280)","v":0},{"$f":"IF(Usage!$Z280<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z280<>\"Summer\",Usage!$EO280,Usage!$ER280))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES280)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ280","v":0},{"$f":"Usage!$HA280","v":0},{"$f":"Usage!$HB280","v":0},{"$f":"Usage!$HC280","v":0},{"$f":"Usage!$HD280","v":0},{"$f":"Usage!$HE280","v":0},{"$f":"Usage!$GF280","v":0},{"$f":"SUM(Usage!$GZ280:$HE280,Usage!$GF280)","v":0},{"$f":"Usage!$GG280","v":0},{"$f":"Tenant!$H280","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR280","v":0},{"$f":"Usage!$GG280","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS280","v":0},{"$f":"Usage!$GK280","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM280","v":0},{"$f":"Usage!$GL280","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN280","v":0},{"$f":"Tenant!$I280","v":0},{"$f":"Usage!$GV280","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX280","v":0},{"$f":"Usage!$GW280","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY280","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A285","v":284},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B285","v":0},{"$f":"Tenant!$C285","v":0},{"$f":"Tenant!$D285","v":0},{"$f":"Tenant!$E285","v":0},{"$f":"Tenant!$G285","v":0},{"$f":"Usage!$D285","v":"00:00:00"},{"$f":"Usage!$E285","v":"00:00:00"},{"$f":"Usage!$F285","v":0},{"$f":"Usage!$G285","v":0},{"$f":"Usage!$H285","v":0},{"$f":"Usage!$S285","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA285","v":0},{"$f":"Usage!$V285","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ285","v":0},{"$f":"Usage!$Y285","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS285","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$BW285,Usage!$BZ285)","v":0},{"$f":"IF(AND(Usage!$Z285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z285=\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$CU285,Usage!$CX285)","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$BX285,Usage!$CA285)","v":0},{"$f":"IF(AND(Usage!$Z285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z285=\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$CV285,Usage!$CY285)","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$BY285,Usage!$CB285)","v":0},{"$f":"IF(AND(Usage!$Z285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z285=\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$CW285,Usage!$CZ285)","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$CC285,Usage!$CF285)","v":0},{"$f":"IF(AND(Usage!$Z285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z285=\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$DD285,Usage!$DG285)","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$CD285,Usage!$CG285)","v":0},{"$f":"IF(AND(Usage!$Z285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z285=\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$DE285,Usage!$DH285)","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$CE285,Usage!$CH285)","v":0},{"$f":"IF(AND(Usage!$Z285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z285=\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$DF285,Usage!$DI285)","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$CI285,Usage!$CL285)","v":0},{"$f":"IF(AND(Usage!$Z285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z285=\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$DM285,Usage!$DP285)","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$CJ285,Usage!$CM285)","v":0},{"$f":"IF(AND(Usage!$Z285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z285=\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$DN285,Usage!$DQ285)","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$CK285,Usage!$CN285)","v":0},{"$f":"IF(AND(Usage!$Z285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z285=\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$DO285,Usage!$DR285)","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$BW285,Usage!$BZ285)","v":0},{"$f":"IF(AND(Usage!$Z285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z285<>\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$CU285,Usage!$CX285)","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$BX285,Usage!$CA285)","v":0},{"$f":"IF(AND(Usage!$Z285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z285<>\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$CV285,Usage!$CY285)","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$BY285,Usage!$CB285)","v":0},{"$f":"IF(AND(Usage!$Z285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z285<>\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$CW285,Usage!$CZ285)","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$CC285,Usage!$CF285)","v":0},{"$f":"IF(AND(Usage!$Z285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z285<>\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$DD285,Usage!$DG285)","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$CD285,Usage!$CG285)","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$DE285,Usage!$DH285)","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$CE285,Usage!$CH285)","v":0},{"$f":"IF(AND(Usage!$Z285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z285<>\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$DF285,Usage!$DI285)","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$CI285,Usage!$CL285)","v":0},{"$f":"IF(AND(Usage!$Z285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z285<>\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$DM285,Usage!$DP285)","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$CJ285,Usage!$CM285)","v":0},{"$f":"IF(AND(Usage!$Z285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z285<>\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$DN285,Usage!$DQ285)","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$CK285,Usage!$CN285)","v":0},{"$f":"IF(AND(Usage!$Z285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z285<>\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$DO285,Usage!$DR285)","v":0},0,{"$f":"IF(Usage!$Z285=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO285","v":0},0,{"$f":"IF(Usage!$Z285=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP285","v":0},0,{"$f":"IF(Usage!$Z285=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ285","v":0},{"$f":"Usage!$DX285","v":0},{"$f":"Usage!$DY285","v":0},{"$f":"Usage!$DZ285","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z285=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z285<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU285","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z285=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z285<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC285","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z285=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z285<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK285","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z285=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z285<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW285","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z285=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z285<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE285","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z285=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z285<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM285","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z285=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z285<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY285","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z285=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z285<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG285","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z285=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z285<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO285","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU285,Usage!$FV285),0)","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$BW285,Usage!$BZ285)","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z285=\"Summer\",Usage!$EA285,Usage!$ED285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$BX285,Usage!$CA285)","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z285=\"Summer\",Usage!$EB285,Usage!$EE285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$BY285,Usage!$CB285)","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z285=\"Summer\",Usage!$EC285,Usage!$EF285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$CC285,Usage!$CF285)","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z285=\"Summer\",Usage!$EG285,Usage!$EJ285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$CD285,Usage!$CG285)","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z285=\"Summer\",Usage!$EH285,Usage!$EK285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$CE285,Usage!$CH285)","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z285=\"Summer\",Usage!$EI285,Usage!$EL285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$CI285,Usage!$CL285)","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z285=\"Summer\",Usage!$EM285,Usage!$EP285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$CJ285,Usage!$CM285)","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z285=\"Summer\",Usage!$EN285,Usage!$EQ285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z285=\"Summer\",Usage!$CK285,Usage!$CN285)","v":0},{"$f":"IF(Usage!$Z285=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z285=\"Summer\",Usage!$EO285,Usage!$ER285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$BW285,Usage!$BZ285)","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z285<>\"Summer\",Usage!$EA285,Usage!$ED285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$BX285,Usage!$CA285)","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z285<>\"Summer\",Usage!$EB285,Usage!$EE285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$BY285,Usage!$CB285)","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z285<>\"Summer\",Usage!$EC285,Usage!$EF285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$CC285,Usage!$CF285)","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z285<>\"Summer\",Usage!$EG285,Usage!$EJ285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$CD285,Usage!$CG285)","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z285<>\"Summer\",Usage!$EH285,Usage!$EK285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$CE285,Usage!$CH285)","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z285<>\"Summer\",Usage!$EI285,Usage!$EL285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$CI285,Usage!$CL285)","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z285<>\"Summer\",Usage!$EM285,Usage!$EP285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$CJ285,Usage!$CM285)","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z285<>\"Summer\",Usage!$EN285,Usage!$EQ285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$CK285,Usage!$CN285)","v":0},{"$f":"IF(Usage!$Z285<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z285<>\"Summer\",Usage!$EO285,Usage!$ER285))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES285)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ285","v":0},{"$f":"Usage!$HA285","v":0},{"$f":"Usage!$HB285","v":0},{"$f":"Usage!$HC285","v":0},{"$f":"Usage!$HD285","v":0},{"$f":"Usage!$HE285","v":0},{"$f":"Usage!$GF285","v":0},{"$f":"SUM(Usage!$GZ285:$HE285,Usage!$GF285)","v":0},{"$f":"Usage!$GG285","v":0},{"$f":"Tenant!$H285","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR285","v":0},{"$f":"Usage!$GG285","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS285","v":0},{"$f":"Usage!$GK285","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM285","v":0},{"$f":"Usage!$GL285","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN285","v":0},{"$f":"Tenant!$I285","v":0},{"$f":"Usage!$GV285","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX285","v":0},{"$f":"Usage!$GW285","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY285","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A287","v":286},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B287","v":0},{"$f":"Tenant!$C287","v":0},{"$f":"Tenant!$D287","v":0},{"$f":"Tenant!$E287","v":0},{"$f":"Tenant!$G287","v":0},{"$f":"Usage!$D287","v":"00:00:00"},{"$f":"Usage!$E287","v":"00:00:00"},{"$f":"Usage!$F287","v":0},{"$f":"Usage!$G287","v":0},{"$f":"Usage!$H287","v":0},{"$f":"Usage!$S287","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA287","v":0},{"$f":"Usage!$V287","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ287","v":0},{"$f":"Usage!$Y287","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS287","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$BW287,Usage!$BZ287)","v":0},{"$f":"IF(AND(Usage!$Z287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z287=\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$CU287,Usage!$CX287)","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$BX287,Usage!$CA287)","v":0},{"$f":"IF(AND(Usage!$Z287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z287=\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$CV287,Usage!$CY287)","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$BY287,Usage!$CB287)","v":0},{"$f":"IF(AND(Usage!$Z287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z287=\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$CW287,Usage!$CZ287)","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$CC287,Usage!$CF287)","v":0},{"$f":"IF(AND(Usage!$Z287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z287=\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$DD287,Usage!$DG287)","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$CD287,Usage!$CG287)","v":0},{"$f":"IF(AND(Usage!$Z287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z287=\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$DE287,Usage!$DH287)","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$CE287,Usage!$CH287)","v":0},{"$f":"IF(AND(Usage!$Z287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z287=\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$DF287,Usage!$DI287)","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$CI287,Usage!$CL287)","v":0},{"$f":"IF(AND(Usage!$Z287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z287=\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$DM287,Usage!$DP287)","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$CJ287,Usage!$CM287)","v":0},{"$f":"IF(AND(Usage!$Z287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z287=\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$DN287,Usage!$DQ287)","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$CK287,Usage!$CN287)","v":0},{"$f":"IF(AND(Usage!$Z287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z287=\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$DO287,Usage!$DR287)","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$BW287,Usage!$BZ287)","v":0},{"$f":"IF(AND(Usage!$Z287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z287<>\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$CU287,Usage!$CX287)","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$BX287,Usage!$CA287)","v":0},{"$f":"IF(AND(Usage!$Z287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z287<>\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$CV287,Usage!$CY287)","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$BY287,Usage!$CB287)","v":0},{"$f":"IF(AND(Usage!$Z287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z287<>\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$CW287,Usage!$CZ287)","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$CC287,Usage!$CF287)","v":0},{"$f":"IF(AND(Usage!$Z287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z287<>\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$DD287,Usage!$DG287)","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$CD287,Usage!$CG287)","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$DE287,Usage!$DH287)","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$CE287,Usage!$CH287)","v":0},{"$f":"IF(AND(Usage!$Z287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z287<>\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$DF287,Usage!$DI287)","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$CI287,Usage!$CL287)","v":0},{"$f":"IF(AND(Usage!$Z287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z287<>\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$DM287,Usage!$DP287)","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$CJ287,Usage!$CM287)","v":0},{"$f":"IF(AND(Usage!$Z287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z287<>\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$DN287,Usage!$DQ287)","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$CK287,Usage!$CN287)","v":0},{"$f":"IF(AND(Usage!$Z287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z287<>\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$DO287,Usage!$DR287)","v":0},0,{"$f":"IF(Usage!$Z287=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO287","v":0},0,{"$f":"IF(Usage!$Z287=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP287","v":0},0,{"$f":"IF(Usage!$Z287=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ287","v":0},{"$f":"Usage!$DX287","v":0},{"$f":"Usage!$DY287","v":0},{"$f":"Usage!$DZ287","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z287=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z287<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU287","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z287=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z287<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC287","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z287=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z287<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK287","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z287=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z287<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW287","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z287=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z287<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE287","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z287=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z287<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM287","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z287=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z287<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY287","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z287=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z287<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG287","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z287=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z287<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO287","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU287,Usage!$FV287),0)","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$BW287,Usage!$BZ287)","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z287=\"Summer\",Usage!$EA287,Usage!$ED287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$BX287,Usage!$CA287)","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z287=\"Summer\",Usage!$EB287,Usage!$EE287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$BY287,Usage!$CB287)","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z287=\"Summer\",Usage!$EC287,Usage!$EF287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$CC287,Usage!$CF287)","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z287=\"Summer\",Usage!$EG287,Usage!$EJ287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$CD287,Usage!$CG287)","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z287=\"Summer\",Usage!$EH287,Usage!$EK287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$CE287,Usage!$CH287)","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z287=\"Summer\",Usage!$EI287,Usage!$EL287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$CI287,Usage!$CL287)","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z287=\"Summer\",Usage!$EM287,Usage!$EP287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$CJ287,Usage!$CM287)","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z287=\"Summer\",Usage!$EN287,Usage!$EQ287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z287=\"Summer\",Usage!$CK287,Usage!$CN287)","v":0},{"$f":"IF(Usage!$Z287=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z287=\"Summer\",Usage!$EO287,Usage!$ER287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$BW287,Usage!$BZ287)","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z287<>\"Summer\",Usage!$EA287,Usage!$ED287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$BX287,Usage!$CA287)","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z287<>\"Summer\",Usage!$EB287,Usage!$EE287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$BY287,Usage!$CB287)","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z287<>\"Summer\",Usage!$EC287,Usage!$EF287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$CC287,Usage!$CF287)","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z287<>\"Summer\",Usage!$EG287,Usage!$EJ287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$CD287,Usage!$CG287)","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z287<>\"Summer\",Usage!$EH287,Usage!$EK287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$CE287,Usage!$CH287)","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z287<>\"Summer\",Usage!$EI287,Usage!$EL287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$CI287,Usage!$CL287)","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z287<>\"Summer\",Usage!$EM287,Usage!$EP287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$CJ287,Usage!$CM287)","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z287<>\"Summer\",Usage!$EN287,Usage!$EQ287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$CK287,Usage!$CN287)","v":0},{"$f":"IF(Usage!$Z287<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z287<>\"Summer\",Usage!$EO287,Usage!$ER287))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES287)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ287","v":0},{"$f":"Usage!$HA287","v":0},{"$f":"Usage!$HB287","v":0},{"$f":"Usage!$HC287","v":0},{"$f":"Usage!$HD287","v":0},{"$f":"Usage!$HE287","v":0},{"$f":"Usage!$GF287","v":0},{"$f":"SUM(Usage!$GZ287:$HE287,Usage!$GF287)","v":0},{"$f":"Usage!$GG287","v":0},{"$f":"Tenant!$H287","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR287","v":0},{"$f":"Usage!$GG287","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS287","v":0},{"$f":"Usage!$GK287","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM287","v":0},{"$f":"Usage!$GL287","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN287","v":0},{"$f":"Tenant!$I287","v":0},{"$f":"Usage!$GV287","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX287","v":0},{"$f":"Usage!$GW287","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY287","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A288","v":287},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B288","v":0},{"$f":"Tenant!$C288","v":0},{"$f":"Tenant!$D288","v":0},{"$f":"Tenant!$E288","v":0},{"$f":"Tenant!$G288","v":0},{"$f":"Usage!$D288","v":"00:00:00"},{"$f":"Usage!$E288","v":"00:00:00"},{"$f":"Usage!$F288","v":0},{"$f":"Usage!$G288","v":0},{"$f":"Usage!$H288","v":0},{"$f":"Usage!$S288","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA288","v":0},{"$f":"Usage!$V288","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ288","v":0},{"$f":"Usage!$Y288","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS288","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$BW288,Usage!$BZ288)","v":0},{"$f":"IF(AND(Usage!$Z288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z288=\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$CU288,Usage!$CX288)","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$BX288,Usage!$CA288)","v":0},{"$f":"IF(AND(Usage!$Z288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z288=\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$CV288,Usage!$CY288)","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$BY288,Usage!$CB288)","v":0},{"$f":"IF(AND(Usage!$Z288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z288=\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$CW288,Usage!$CZ288)","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$CC288,Usage!$CF288)","v":0},{"$f":"IF(AND(Usage!$Z288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z288=\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$DD288,Usage!$DG288)","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$CD288,Usage!$CG288)","v":0},{"$f":"IF(AND(Usage!$Z288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z288=\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$DE288,Usage!$DH288)","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$CE288,Usage!$CH288)","v":0},{"$f":"IF(AND(Usage!$Z288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z288=\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$DF288,Usage!$DI288)","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$CI288,Usage!$CL288)","v":0},{"$f":"IF(AND(Usage!$Z288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z288=\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$DM288,Usage!$DP288)","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$CJ288,Usage!$CM288)","v":0},{"$f":"IF(AND(Usage!$Z288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z288=\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$DN288,Usage!$DQ288)","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$CK288,Usage!$CN288)","v":0},{"$f":"IF(AND(Usage!$Z288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z288=\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$DO288,Usage!$DR288)","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$BW288,Usage!$BZ288)","v":0},{"$f":"IF(AND(Usage!$Z288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z288<>\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$CU288,Usage!$CX288)","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$BX288,Usage!$CA288)","v":0},{"$f":"IF(AND(Usage!$Z288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z288<>\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$CV288,Usage!$CY288)","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$BY288,Usage!$CB288)","v":0},{"$f":"IF(AND(Usage!$Z288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z288<>\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$CW288,Usage!$CZ288)","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$CC288,Usage!$CF288)","v":0},{"$f":"IF(AND(Usage!$Z288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z288<>\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$DD288,Usage!$DG288)","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$CD288,Usage!$CG288)","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$DE288,Usage!$DH288)","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$CE288,Usage!$CH288)","v":0},{"$f":"IF(AND(Usage!$Z288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z288<>\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$DF288,Usage!$DI288)","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$CI288,Usage!$CL288)","v":0},{"$f":"IF(AND(Usage!$Z288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z288<>\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$DM288,Usage!$DP288)","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$CJ288,Usage!$CM288)","v":0},{"$f":"IF(AND(Usage!$Z288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z288<>\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$DN288,Usage!$DQ288)","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$CK288,Usage!$CN288)","v":0},{"$f":"IF(AND(Usage!$Z288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z288<>\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$DO288,Usage!$DR288)","v":0},0,{"$f":"IF(Usage!$Z288=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO288","v":0},0,{"$f":"IF(Usage!$Z288=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP288","v":0},0,{"$f":"IF(Usage!$Z288=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ288","v":0},{"$f":"Usage!$DX288","v":0},{"$f":"Usage!$DY288","v":0},{"$f":"Usage!$DZ288","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z288=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z288<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU288","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z288=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z288<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC288","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z288=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z288<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK288","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z288=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z288<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW288","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z288=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z288<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE288","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z288=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z288<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM288","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z288=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z288<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY288","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z288=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z288<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG288","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z288=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z288<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO288","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU288,Usage!$FV288),0)","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$BW288,Usage!$BZ288)","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z288=\"Summer\",Usage!$EA288,Usage!$ED288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$BX288,Usage!$CA288)","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z288=\"Summer\",Usage!$EB288,Usage!$EE288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$BY288,Usage!$CB288)","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z288=\"Summer\",Usage!$EC288,Usage!$EF288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$CC288,Usage!$CF288)","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z288=\"Summer\",Usage!$EG288,Usage!$EJ288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$CD288,Usage!$CG288)","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z288=\"Summer\",Usage!$EH288,Usage!$EK288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$CE288,Usage!$CH288)","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z288=\"Summer\",Usage!$EI288,Usage!$EL288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$CI288,Usage!$CL288)","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z288=\"Summer\",Usage!$EM288,Usage!$EP288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$CJ288,Usage!$CM288)","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z288=\"Summer\",Usage!$EN288,Usage!$EQ288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z288=\"Summer\",Usage!$CK288,Usage!$CN288)","v":0},{"$f":"IF(Usage!$Z288=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z288=\"Summer\",Usage!$EO288,Usage!$ER288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$BW288,Usage!$BZ288)","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z288<>\"Summer\",Usage!$EA288,Usage!$ED288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$BX288,Usage!$CA288)","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z288<>\"Summer\",Usage!$EB288,Usage!$EE288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$BY288,Usage!$CB288)","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z288<>\"Summer\",Usage!$EC288,Usage!$EF288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$CC288,Usage!$CF288)","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z288<>\"Summer\",Usage!$EG288,Usage!$EJ288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$CD288,Usage!$CG288)","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z288<>\"Summer\",Usage!$EH288,Usage!$EK288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$CE288,Usage!$CH288)","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z288<>\"Summer\",Usage!$EI288,Usage!$EL288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$CI288,Usage!$CL288)","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z288<>\"Summer\",Usage!$EM288,Usage!$EP288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$CJ288,Usage!$CM288)","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z288<>\"Summer\",Usage!$EN288,Usage!$EQ288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$CK288,Usage!$CN288)","v":0},{"$f":"IF(Usage!$Z288<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z288<>\"Summer\",Usage!$EO288,Usage!$ER288))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES288)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ288","v":0},{"$f":"Usage!$HA288","v":0},{"$f":"Usage!$HB288","v":0},{"$f":"Usage!$HC288","v":0},{"$f":"Usage!$HD288","v":0},{"$f":"Usage!$HE288","v":0},{"$f":"Usage!$GF288","v":0},{"$f":"SUM(Usage!$GZ288:$HE288,Usage!$GF288)","v":0},{"$f":"Usage!$GG288","v":0},{"$f":"Tenant!$H288","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR288","v":0},{"$f":"Usage!$GG288","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS288","v":0},{"$f":"Usage!$GK288","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM288","v":0},{"$f":"Usage!$GL288","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN288","v":0},{"$f":"Tenant!$I288","v":0},{"$f":"Usage!$GV288","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX288","v":0},{"$f":"Usage!$GW288","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY288","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A289","v":288},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B289","v":0},{"$f":"Tenant!$C289","v":0},{"$f":"Tenant!$D289","v":0},{"$f":"Tenant!$E289","v":0},{"$f":"Tenant!$G289","v":0},{"$f":"Usage!$D289","v":"00:00:00"},{"$f":"Usage!$E289","v":"00:00:00"},{"$f":"Usage!$F289","v":0},{"$f":"Usage!$G289","v":0},{"$f":"Usage!$H289","v":0},{"$f":"Usage!$S289","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA289","v":0},{"$f":"Usage!$V289","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ289","v":0},{"$f":"Usage!$Y289","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS289","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$BW289,Usage!$BZ289)","v":0},{"$f":"IF(AND(Usage!$Z289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z289=\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$CU289,Usage!$CX289)","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$BX289,Usage!$CA289)","v":0},{"$f":"IF(AND(Usage!$Z289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z289=\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$CV289,Usage!$CY289)","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$BY289,Usage!$CB289)","v":0},{"$f":"IF(AND(Usage!$Z289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z289=\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$CW289,Usage!$CZ289)","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$CC289,Usage!$CF289)","v":0},{"$f":"IF(AND(Usage!$Z289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z289=\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$DD289,Usage!$DG289)","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$CD289,Usage!$CG289)","v":0},{"$f":"IF(AND(Usage!$Z289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z289=\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$DE289,Usage!$DH289)","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$CE289,Usage!$CH289)","v":0},{"$f":"IF(AND(Usage!$Z289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z289=\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$DF289,Usage!$DI289)","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$CI289,Usage!$CL289)","v":0},{"$f":"IF(AND(Usage!$Z289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z289=\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$DM289,Usage!$DP289)","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$CJ289,Usage!$CM289)","v":0},{"$f":"IF(AND(Usage!$Z289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z289=\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$DN289,Usage!$DQ289)","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$CK289,Usage!$CN289)","v":0},{"$f":"IF(AND(Usage!$Z289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z289=\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$DO289,Usage!$DR289)","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$BW289,Usage!$BZ289)","v":0},{"$f":"IF(AND(Usage!$Z289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z289<>\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$CU289,Usage!$CX289)","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$BX289,Usage!$CA289)","v":0},{"$f":"IF(AND(Usage!$Z289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z289<>\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$CV289,Usage!$CY289)","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$BY289,Usage!$CB289)","v":0},{"$f":"IF(AND(Usage!$Z289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z289<>\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$CW289,Usage!$CZ289)","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$CC289,Usage!$CF289)","v":0},{"$f":"IF(AND(Usage!$Z289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z289<>\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$DD289,Usage!$DG289)","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$CD289,Usage!$CG289)","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$DE289,Usage!$DH289)","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$CE289,Usage!$CH289)","v":0},{"$f":"IF(AND(Usage!$Z289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z289<>\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$DF289,Usage!$DI289)","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$CI289,Usage!$CL289)","v":0},{"$f":"IF(AND(Usage!$Z289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z289<>\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$DM289,Usage!$DP289)","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$CJ289,Usage!$CM289)","v":0},{"$f":"IF(AND(Usage!$Z289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z289<>\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$DN289,Usage!$DQ289)","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$CK289,Usage!$CN289)","v":0},{"$f":"IF(AND(Usage!$Z289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z289<>\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$DO289,Usage!$DR289)","v":0},0,{"$f":"IF(Usage!$Z289=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO289","v":0},0,{"$f":"IF(Usage!$Z289=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP289","v":0},0,{"$f":"IF(Usage!$Z289=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ289","v":0},{"$f":"Usage!$DX289","v":0},{"$f":"Usage!$DY289","v":0},{"$f":"Usage!$DZ289","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z289=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z289<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU289","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z289=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z289<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC289","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z289=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z289<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK289","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z289=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z289<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW289","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z289=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z289<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE289","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z289=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z289<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM289","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z289=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z289<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY289","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z289=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z289<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG289","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z289=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z289<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO289","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU289,Usage!$FV289),0)","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$BW289,Usage!$BZ289)","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z289=\"Summer\",Usage!$EA289,Usage!$ED289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$BX289,Usage!$CA289)","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z289=\"Summer\",Usage!$EB289,Usage!$EE289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$BY289,Usage!$CB289)","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z289=\"Summer\",Usage!$EC289,Usage!$EF289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$CC289,Usage!$CF289)","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z289=\"Summer\",Usage!$EG289,Usage!$EJ289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$CD289,Usage!$CG289)","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z289=\"Summer\",Usage!$EH289,Usage!$EK289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$CE289,Usage!$CH289)","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z289=\"Summer\",Usage!$EI289,Usage!$EL289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$CI289,Usage!$CL289)","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z289=\"Summer\",Usage!$EM289,Usage!$EP289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$CJ289,Usage!$CM289)","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z289=\"Summer\",Usage!$EN289,Usage!$EQ289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z289=\"Summer\",Usage!$CK289,Usage!$CN289)","v":0},{"$f":"IF(Usage!$Z289=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z289=\"Summer\",Usage!$EO289,Usage!$ER289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$BW289,Usage!$BZ289)","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z289<>\"Summer\",Usage!$EA289,Usage!$ED289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$BX289,Usage!$CA289)","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z289<>\"Summer\",Usage!$EB289,Usage!$EE289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$BY289,Usage!$CB289)","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z289<>\"Summer\",Usage!$EC289,Usage!$EF289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$CC289,Usage!$CF289)","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z289<>\"Summer\",Usage!$EG289,Usage!$EJ289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$CD289,Usage!$CG289)","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z289<>\"Summer\",Usage!$EH289,Usage!$EK289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$CE289,Usage!$CH289)","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z289<>\"Summer\",Usage!$EI289,Usage!$EL289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$CI289,Usage!$CL289)","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z289<>\"Summer\",Usage!$EM289,Usage!$EP289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$CJ289,Usage!$CM289)","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z289<>\"Summer\",Usage!$EN289,Usage!$EQ289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$CK289,Usage!$CN289)","v":0},{"$f":"IF(Usage!$Z289<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z289<>\"Summer\",Usage!$EO289,Usage!$ER289))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES289)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ289","v":0},{"$f":"Usage!$HA289","v":0},{"$f":"Usage!$HB289","v":0},{"$f":"Usage!$HC289","v":0},{"$f":"Usage!$HD289","v":0},{"$f":"Usage!$HE289","v":0},{"$f":"Usage!$GF289","v":0},{"$f":"SUM(Usage!$GZ289:$HE289,Usage!$GF289)","v":0},{"$f":"Usage!$GG289","v":0},{"$f":"Tenant!$H289","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR289","v":0},{"$f":"Usage!$GG289","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS289","v":0},{"$f":"Usage!$GK289","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM289","v":0},{"$f":"Usage!$GL289","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN289","v":0},{"$f":"Tenant!$I289","v":0},{"$f":"Usage!$GV289","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX289","v":0},{"$f":"Usage!$GW289","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY289","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A290","v":289},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B290","v":0},{"$f":"Tenant!$C290","v":0},{"$f":"Tenant!$D290","v":0},{"$f":"Tenant!$E290","v":0},{"$f":"Tenant!$G290","v":0},{"$f":"Usage!$D290","v":"00:00:00"},{"$f":"Usage!$E290","v":"00:00:00"},{"$f":"Usage!$F290","v":0},{"$f":"Usage!$G290","v":0},{"$f":"Usage!$H290","v":0},{"$f":"Usage!$S290","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA290","v":0},{"$f":"Usage!$V290","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ290","v":0},{"$f":"Usage!$Y290","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS290","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$BW290,Usage!$BZ290)","v":0},{"$f":"IF(AND(Usage!$Z290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z290=\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$CU290,Usage!$CX290)","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$BX290,Usage!$CA290)","v":0},{"$f":"IF(AND(Usage!$Z290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z290=\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$CV290,Usage!$CY290)","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$BY290,Usage!$CB290)","v":0},{"$f":"IF(AND(Usage!$Z290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z290=\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$CW290,Usage!$CZ290)","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$CC290,Usage!$CF290)","v":0},{"$f":"IF(AND(Usage!$Z290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z290=\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$DD290,Usage!$DG290)","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$CD290,Usage!$CG290)","v":0},{"$f":"IF(AND(Usage!$Z290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z290=\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$DE290,Usage!$DH290)","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$CE290,Usage!$CH290)","v":0},{"$f":"IF(AND(Usage!$Z290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z290=\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$DF290,Usage!$DI290)","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$CI290,Usage!$CL290)","v":0},{"$f":"IF(AND(Usage!$Z290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z290=\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$DM290,Usage!$DP290)","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$CJ290,Usage!$CM290)","v":0},{"$f":"IF(AND(Usage!$Z290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z290=\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$DN290,Usage!$DQ290)","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$CK290,Usage!$CN290)","v":0},{"$f":"IF(AND(Usage!$Z290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z290=\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$DO290,Usage!$DR290)","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$BW290,Usage!$BZ290)","v":0},{"$f":"IF(AND(Usage!$Z290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z290<>\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$CU290,Usage!$CX290)","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$BX290,Usage!$CA290)","v":0},{"$f":"IF(AND(Usage!$Z290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z290<>\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$CV290,Usage!$CY290)","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$BY290,Usage!$CB290)","v":0},{"$f":"IF(AND(Usage!$Z290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z290<>\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$CW290,Usage!$CZ290)","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$CC290,Usage!$CF290)","v":0},{"$f":"IF(AND(Usage!$Z290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z290<>\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$DD290,Usage!$DG290)","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$CD290,Usage!$CG290)","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$DE290,Usage!$DH290)","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$CE290,Usage!$CH290)","v":0},{"$f":"IF(AND(Usage!$Z290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z290<>\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$DF290,Usage!$DI290)","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$CI290,Usage!$CL290)","v":0},{"$f":"IF(AND(Usage!$Z290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z290<>\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$DM290,Usage!$DP290)","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$CJ290,Usage!$CM290)","v":0},{"$f":"IF(AND(Usage!$Z290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z290<>\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$DN290,Usage!$DQ290)","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$CK290,Usage!$CN290)","v":0},{"$f":"IF(AND(Usage!$Z290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z290<>\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$DO290,Usage!$DR290)","v":0},0,{"$f":"IF(Usage!$Z290=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO290","v":0},0,{"$f":"IF(Usage!$Z290=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP290","v":0},0,{"$f":"IF(Usage!$Z290=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ290","v":0},{"$f":"Usage!$DX290","v":0},{"$f":"Usage!$DY290","v":0},{"$f":"Usage!$DZ290","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z290=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z290<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU290","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z290=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z290<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC290","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z290=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z290<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK290","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z290=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z290<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW290","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z290=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z290<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE290","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z290=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z290<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM290","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z290=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z290<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY290","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z290=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z290<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG290","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z290=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z290<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO290","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU290,Usage!$FV290),0)","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$BW290,Usage!$BZ290)","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z290=\"Summer\",Usage!$EA290,Usage!$ED290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$BX290,Usage!$CA290)","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z290=\"Summer\",Usage!$EB290,Usage!$EE290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$BY290,Usage!$CB290)","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z290=\"Summer\",Usage!$EC290,Usage!$EF290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$CC290,Usage!$CF290)","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z290=\"Summer\",Usage!$EG290,Usage!$EJ290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$CD290,Usage!$CG290)","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z290=\"Summer\",Usage!$EH290,Usage!$EK290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$CE290,Usage!$CH290)","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z290=\"Summer\",Usage!$EI290,Usage!$EL290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$CI290,Usage!$CL290)","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z290=\"Summer\",Usage!$EM290,Usage!$EP290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$CJ290,Usage!$CM290)","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z290=\"Summer\",Usage!$EN290,Usage!$EQ290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z290=\"Summer\",Usage!$CK290,Usage!$CN290)","v":0},{"$f":"IF(Usage!$Z290=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z290=\"Summer\",Usage!$EO290,Usage!$ER290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$BW290,Usage!$BZ290)","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z290<>\"Summer\",Usage!$EA290,Usage!$ED290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$BX290,Usage!$CA290)","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z290<>\"Summer\",Usage!$EB290,Usage!$EE290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$BY290,Usage!$CB290)","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z290<>\"Summer\",Usage!$EC290,Usage!$EF290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$CC290,Usage!$CF290)","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z290<>\"Summer\",Usage!$EG290,Usage!$EJ290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$CD290,Usage!$CG290)","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z290<>\"Summer\",Usage!$EH290,Usage!$EK290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$CE290,Usage!$CH290)","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z290<>\"Summer\",Usage!$EI290,Usage!$EL290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$CI290,Usage!$CL290)","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z290<>\"Summer\",Usage!$EM290,Usage!$EP290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$CJ290,Usage!$CM290)","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z290<>\"Summer\",Usage!$EN290,Usage!$EQ290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$CK290,Usage!$CN290)","v":0},{"$f":"IF(Usage!$Z290<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z290<>\"Summer\",Usage!$EO290,Usage!$ER290))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES290)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ290","v":0},{"$f":"Usage!$HA290","v":0},{"$f":"Usage!$HB290","v":0},{"$f":"Usage!$HC290","v":0},{"$f":"Usage!$HD290","v":0},{"$f":"Usage!$HE290","v":0},{"$f":"Usage!$GF290","v":0},{"$f":"SUM(Usage!$GZ290:$HE290,Usage!$GF290)","v":0},{"$f":"Usage!$GG290","v":0},{"$f":"Tenant!$H290","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR290","v":0},{"$f":"Usage!$GG290","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS290","v":0},{"$f":"Usage!$GK290","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM290","v":0},{"$f":"Usage!$GL290","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN290","v":0},{"$f":"Tenant!$I290","v":0},{"$f":"Usage!$GV290","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX290","v":0},{"$f":"Usage!$GW290","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY290","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A291","v":290},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B291","v":0},{"$f":"Tenant!$C291","v":0},{"$f":"Tenant!$D291","v":0},{"$f":"Tenant!$E291","v":0},{"$f":"Tenant!$G291","v":0},{"$f":"Usage!$D291","v":"00:00:00"},{"$f":"Usage!$E291","v":"00:00:00"},{"$f":"Usage!$F291","v":0},{"$f":"Usage!$G291","v":0},{"$f":"Usage!$H291","v":0},{"$f":"Usage!$S291","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA291","v":0},{"$f":"Usage!$V291","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ291","v":0},{"$f":"Usage!$Y291","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS291","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$BW291,Usage!$BZ291)","v":0},{"$f":"IF(AND(Usage!$Z291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z291=\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$CU291,Usage!$CX291)","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$BX291,Usage!$CA291)","v":0},{"$f":"IF(AND(Usage!$Z291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z291=\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$CV291,Usage!$CY291)","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$BY291,Usage!$CB291)","v":0},{"$f":"IF(AND(Usage!$Z291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z291=\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$CW291,Usage!$CZ291)","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$CC291,Usage!$CF291)","v":0},{"$f":"IF(AND(Usage!$Z291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z291=\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$DD291,Usage!$DG291)","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$CD291,Usage!$CG291)","v":0},{"$f":"IF(AND(Usage!$Z291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z291=\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$DE291,Usage!$DH291)","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$CE291,Usage!$CH291)","v":0},{"$f":"IF(AND(Usage!$Z291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z291=\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$DF291,Usage!$DI291)","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$CI291,Usage!$CL291)","v":0},{"$f":"IF(AND(Usage!$Z291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z291=\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$DM291,Usage!$DP291)","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$CJ291,Usage!$CM291)","v":0},{"$f":"IF(AND(Usage!$Z291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z291=\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$DN291,Usage!$DQ291)","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$CK291,Usage!$CN291)","v":0},{"$f":"IF(AND(Usage!$Z291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z291=\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$DO291,Usage!$DR291)","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$BW291,Usage!$BZ291)","v":0},{"$f":"IF(AND(Usage!$Z291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z291<>\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$CU291,Usage!$CX291)","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$BX291,Usage!$CA291)","v":0},{"$f":"IF(AND(Usage!$Z291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z291<>\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$CV291,Usage!$CY291)","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$BY291,Usage!$CB291)","v":0},{"$f":"IF(AND(Usage!$Z291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z291<>\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$CW291,Usage!$CZ291)","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$CC291,Usage!$CF291)","v":0},{"$f":"IF(AND(Usage!$Z291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z291<>\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$DD291,Usage!$DG291)","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$CD291,Usage!$CG291)","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$DE291,Usage!$DH291)","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$CE291,Usage!$CH291)","v":0},{"$f":"IF(AND(Usage!$Z291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z291<>\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$DF291,Usage!$DI291)","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$CI291,Usage!$CL291)","v":0},{"$f":"IF(AND(Usage!$Z291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z291<>\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$DM291,Usage!$DP291)","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$CJ291,Usage!$CM291)","v":0},{"$f":"IF(AND(Usage!$Z291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z291<>\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$DN291,Usage!$DQ291)","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$CK291,Usage!$CN291)","v":0},{"$f":"IF(AND(Usage!$Z291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z291<>\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$DO291,Usage!$DR291)","v":0},0,{"$f":"IF(Usage!$Z291=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO291","v":0},0,{"$f":"IF(Usage!$Z291=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP291","v":0},0,{"$f":"IF(Usage!$Z291=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ291","v":0},{"$f":"Usage!$DX291","v":0},{"$f":"Usage!$DY291","v":0},{"$f":"Usage!$DZ291","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z291=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z291<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU291","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z291=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z291<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC291","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z291=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z291<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK291","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z291=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z291<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW291","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z291=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z291<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE291","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z291=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z291<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM291","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z291=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z291<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY291","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z291=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z291<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG291","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z291=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z291<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO291","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU291,Usage!$FV291),0)","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$BW291,Usage!$BZ291)","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z291=\"Summer\",Usage!$EA291,Usage!$ED291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$BX291,Usage!$CA291)","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z291=\"Summer\",Usage!$EB291,Usage!$EE291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$BY291,Usage!$CB291)","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z291=\"Summer\",Usage!$EC291,Usage!$EF291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$CC291,Usage!$CF291)","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z291=\"Summer\",Usage!$EG291,Usage!$EJ291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$CD291,Usage!$CG291)","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z291=\"Summer\",Usage!$EH291,Usage!$EK291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$CE291,Usage!$CH291)","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z291=\"Summer\",Usage!$EI291,Usage!$EL291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$CI291,Usage!$CL291)","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z291=\"Summer\",Usage!$EM291,Usage!$EP291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$CJ291,Usage!$CM291)","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z291=\"Summer\",Usage!$EN291,Usage!$EQ291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z291=\"Summer\",Usage!$CK291,Usage!$CN291)","v":0},{"$f":"IF(Usage!$Z291=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z291=\"Summer\",Usage!$EO291,Usage!$ER291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$BW291,Usage!$BZ291)","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z291<>\"Summer\",Usage!$EA291,Usage!$ED291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$BX291,Usage!$CA291)","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z291<>\"Summer\",Usage!$EB291,Usage!$EE291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$BY291,Usage!$CB291)","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z291<>\"Summer\",Usage!$EC291,Usage!$EF291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$CC291,Usage!$CF291)","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z291<>\"Summer\",Usage!$EG291,Usage!$EJ291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$CD291,Usage!$CG291)","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z291<>\"Summer\",Usage!$EH291,Usage!$EK291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$CE291,Usage!$CH291)","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z291<>\"Summer\",Usage!$EI291,Usage!$EL291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$CI291,Usage!$CL291)","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z291<>\"Summer\",Usage!$EM291,Usage!$EP291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$CJ291,Usage!$CM291)","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z291<>\"Summer\",Usage!$EN291,Usage!$EQ291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$CK291,Usage!$CN291)","v":0},{"$f":"IF(Usage!$Z291<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z291<>\"Summer\",Usage!$EO291,Usage!$ER291))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES291)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ291","v":0},{"$f":"Usage!$HA291","v":0},{"$f":"Usage!$HB291","v":0},{"$f":"Usage!$HC291","v":0},{"$f":"Usage!$HD291","v":0},{"$f":"Usage!$HE291","v":0},{"$f":"Usage!$GF291","v":0},{"$f":"SUM(Usage!$GZ291:$HE291,Usage!$GF291)","v":0},{"$f":"Usage!$GG291","v":0},{"$f":"Tenant!$H291","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR291","v":0},{"$f":"Usage!$GG291","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS291","v":0},{"$f":"Usage!$GK291","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM291","v":0},{"$f":"Usage!$GL291","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN291","v":0},{"$f":"Tenant!$I291","v":0},{"$f":"Usage!$GV291","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX291","v":0},{"$f":"Usage!$GW291","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY291","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A292","v":291},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B292","v":0},{"$f":"Tenant!$C292","v":0},{"$f":"Tenant!$D292","v":0},{"$f":"Tenant!$E292","v":0},{"$f":"Tenant!$G292","v":0},{"$f":"Usage!$D292","v":"00:00:00"},{"$f":"Usage!$E292","v":"00:00:00"},{"$f":"Usage!$F292","v":0},{"$f":"Usage!$G292","v":0},{"$f":"Usage!$H292","v":0},{"$f":"Usage!$S292","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA292","v":0},{"$f":"Usage!$V292","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ292","v":0},{"$f":"Usage!$Y292","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS292","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$BW292,Usage!$BZ292)","v":0},{"$f":"IF(AND(Usage!$Z292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z292=\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$CU292,Usage!$CX292)","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$BX292,Usage!$CA292)","v":0},{"$f":"IF(AND(Usage!$Z292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z292=\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$CV292,Usage!$CY292)","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$BY292,Usage!$CB292)","v":0},{"$f":"IF(AND(Usage!$Z292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z292=\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$CW292,Usage!$CZ292)","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$CC292,Usage!$CF292)","v":0},{"$f":"IF(AND(Usage!$Z292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z292=\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$DD292,Usage!$DG292)","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$CD292,Usage!$CG292)","v":0},{"$f":"IF(AND(Usage!$Z292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z292=\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$DE292,Usage!$DH292)","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$CE292,Usage!$CH292)","v":0},{"$f":"IF(AND(Usage!$Z292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z292=\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$DF292,Usage!$DI292)","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$CI292,Usage!$CL292)","v":0},{"$f":"IF(AND(Usage!$Z292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z292=\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$DM292,Usage!$DP292)","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$CJ292,Usage!$CM292)","v":0},{"$f":"IF(AND(Usage!$Z292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z292=\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$DN292,Usage!$DQ292)","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$CK292,Usage!$CN292)","v":0},{"$f":"IF(AND(Usage!$Z292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z292=\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$DO292,Usage!$DR292)","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$BW292,Usage!$BZ292)","v":0},{"$f":"IF(AND(Usage!$Z292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z292<>\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$CU292,Usage!$CX292)","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$BX292,Usage!$CA292)","v":0},{"$f":"IF(AND(Usage!$Z292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z292<>\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$CV292,Usage!$CY292)","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$BY292,Usage!$CB292)","v":0},{"$f":"IF(AND(Usage!$Z292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z292<>\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$CW292,Usage!$CZ292)","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$CC292,Usage!$CF292)","v":0},{"$f":"IF(AND(Usage!$Z292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z292<>\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$DD292,Usage!$DG292)","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$CD292,Usage!$CG292)","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$DE292,Usage!$DH292)","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$CE292,Usage!$CH292)","v":0},{"$f":"IF(AND(Usage!$Z292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z292<>\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$DF292,Usage!$DI292)","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$CI292,Usage!$CL292)","v":0},{"$f":"IF(AND(Usage!$Z292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z292<>\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$DM292,Usage!$DP292)","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$CJ292,Usage!$CM292)","v":0},{"$f":"IF(AND(Usage!$Z292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z292<>\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$DN292,Usage!$DQ292)","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$CK292,Usage!$CN292)","v":0},{"$f":"IF(AND(Usage!$Z292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z292<>\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$DO292,Usage!$DR292)","v":0},0,{"$f":"IF(Usage!$Z292=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO292","v":0},0,{"$f":"IF(Usage!$Z292=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP292","v":0},0,{"$f":"IF(Usage!$Z292=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ292","v":0},{"$f":"Usage!$DX292","v":0},{"$f":"Usage!$DY292","v":0},{"$f":"Usage!$DZ292","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z292=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z292<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU292","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z292=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z292<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC292","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z292=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z292<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK292","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z292=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z292<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW292","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z292=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z292<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE292","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z292=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z292<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM292","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z292=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z292<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY292","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z292=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z292<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG292","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z292=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z292<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO292","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU292,Usage!$FV292),0)","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$BW292,Usage!$BZ292)","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z292=\"Summer\",Usage!$EA292,Usage!$ED292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$BX292,Usage!$CA292)","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z292=\"Summer\",Usage!$EB292,Usage!$EE292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$BY292,Usage!$CB292)","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z292=\"Summer\",Usage!$EC292,Usage!$EF292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$CC292,Usage!$CF292)","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z292=\"Summer\",Usage!$EG292,Usage!$EJ292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$CD292,Usage!$CG292)","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z292=\"Summer\",Usage!$EH292,Usage!$EK292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$CE292,Usage!$CH292)","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z292=\"Summer\",Usage!$EI292,Usage!$EL292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$CI292,Usage!$CL292)","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z292=\"Summer\",Usage!$EM292,Usage!$EP292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$CJ292,Usage!$CM292)","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z292=\"Summer\",Usage!$EN292,Usage!$EQ292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z292=\"Summer\",Usage!$CK292,Usage!$CN292)","v":0},{"$f":"IF(Usage!$Z292=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z292=\"Summer\",Usage!$EO292,Usage!$ER292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$BW292,Usage!$BZ292)","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z292<>\"Summer\",Usage!$EA292,Usage!$ED292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$BX292,Usage!$CA292)","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z292<>\"Summer\",Usage!$EB292,Usage!$EE292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$BY292,Usage!$CB292)","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z292<>\"Summer\",Usage!$EC292,Usage!$EF292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$CC292,Usage!$CF292)","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z292<>\"Summer\",Usage!$EG292,Usage!$EJ292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$CD292,Usage!$CG292)","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z292<>\"Summer\",Usage!$EH292,Usage!$EK292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$CE292,Usage!$CH292)","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z292<>\"Summer\",Usage!$EI292,Usage!$EL292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$CI292,Usage!$CL292)","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z292<>\"Summer\",Usage!$EM292,Usage!$EP292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$CJ292,Usage!$CM292)","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z292<>\"Summer\",Usage!$EN292,Usage!$EQ292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$CK292,Usage!$CN292)","v":0},{"$f":"IF(Usage!$Z292<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z292<>\"Summer\",Usage!$EO292,Usage!$ER292))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES292)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ292","v":0},{"$f":"Usage!$HA292","v":0},{"$f":"Usage!$HB292","v":0},{"$f":"Usage!$HC292","v":0},{"$f":"Usage!$HD292","v":0},{"$f":"Usage!$HE292","v":0},{"$f":"Usage!$GF292","v":0},{"$f":"SUM(Usage!$GZ292:$HE292,Usage!$GF292)","v":0},{"$f":"Usage!$GG292","v":0},{"$f":"Tenant!$H292","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR292","v":0},{"$f":"Usage!$GG292","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS292","v":0},{"$f":"Usage!$GK292","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM292","v":0},{"$f":"Usage!$GL292","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN292","v":0},{"$f":"Tenant!$I292","v":0},{"$f":"Usage!$GV292","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX292","v":0},{"$f":"Usage!$GW292","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY292","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A293","v":292},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B293","v":0},{"$f":"Tenant!$C293","v":0},{"$f":"Tenant!$D293","v":0},{"$f":"Tenant!$E293","v":0},{"$f":"Tenant!$G293","v":0},{"$f":"Usage!$D293","v":"00:00:00"},{"$f":"Usage!$E293","v":"00:00:00"},{"$f":"Usage!$F293","v":0},{"$f":"Usage!$G293","v":0},{"$f":"Usage!$H293","v":0},{"$f":"Usage!$S293","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA293","v":0},{"$f":"Usage!$V293","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ293","v":0},{"$f":"Usage!$Y293","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS293","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$BW293,Usage!$BZ293)","v":0},{"$f":"IF(AND(Usage!$Z293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z293=\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$CU293,Usage!$CX293)","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$BX293,Usage!$CA293)","v":0},{"$f":"IF(AND(Usage!$Z293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z293=\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$CV293,Usage!$CY293)","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$BY293,Usage!$CB293)","v":0},{"$f":"IF(AND(Usage!$Z293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z293=\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$CW293,Usage!$CZ293)","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$CC293,Usage!$CF293)","v":0},{"$f":"IF(AND(Usage!$Z293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z293=\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$DD293,Usage!$DG293)","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$CD293,Usage!$CG293)","v":0},{"$f":"IF(AND(Usage!$Z293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z293=\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$DE293,Usage!$DH293)","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$CE293,Usage!$CH293)","v":0},{"$f":"IF(AND(Usage!$Z293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z293=\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$DF293,Usage!$DI293)","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$CI293,Usage!$CL293)","v":0},{"$f":"IF(AND(Usage!$Z293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z293=\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$DM293,Usage!$DP293)","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$CJ293,Usage!$CM293)","v":0},{"$f":"IF(AND(Usage!$Z293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z293=\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$DN293,Usage!$DQ293)","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$CK293,Usage!$CN293)","v":0},{"$f":"IF(AND(Usage!$Z293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z293=\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$DO293,Usage!$DR293)","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$BW293,Usage!$BZ293)","v":0},{"$f":"IF(AND(Usage!$Z293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z293<>\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$CU293,Usage!$CX293)","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$BX293,Usage!$CA293)","v":0},{"$f":"IF(AND(Usage!$Z293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z293<>\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$CV293,Usage!$CY293)","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$BY293,Usage!$CB293)","v":0},{"$f":"IF(AND(Usage!$Z293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z293<>\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$CW293,Usage!$CZ293)","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$CC293,Usage!$CF293)","v":0},{"$f":"IF(AND(Usage!$Z293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z293<>\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$DD293,Usage!$DG293)","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$CD293,Usage!$CG293)","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$DE293,Usage!$DH293)","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$CE293,Usage!$CH293)","v":0},{"$f":"IF(AND(Usage!$Z293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z293<>\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$DF293,Usage!$DI293)","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$CI293,Usage!$CL293)","v":0},{"$f":"IF(AND(Usage!$Z293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z293<>\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$DM293,Usage!$DP293)","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$CJ293,Usage!$CM293)","v":0},{"$f":"IF(AND(Usage!$Z293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z293<>\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$DN293,Usage!$DQ293)","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$CK293,Usage!$CN293)","v":0},{"$f":"IF(AND(Usage!$Z293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z293<>\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$DO293,Usage!$DR293)","v":0},0,{"$f":"IF(Usage!$Z293=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO293","v":0},0,{"$f":"IF(Usage!$Z293=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP293","v":0},0,{"$f":"IF(Usage!$Z293=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ293","v":0},{"$f":"Usage!$DX293","v":0},{"$f":"Usage!$DY293","v":0},{"$f":"Usage!$DZ293","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z293=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z293<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU293","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z293=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z293<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC293","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z293=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z293<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK293","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z293=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z293<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW293","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z293=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z293<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE293","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z293=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z293<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM293","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z293=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z293<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY293","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z293=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z293<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG293","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z293=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z293<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO293","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU293,Usage!$FV293),0)","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$BW293,Usage!$BZ293)","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z293=\"Summer\",Usage!$EA293,Usage!$ED293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$BX293,Usage!$CA293)","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z293=\"Summer\",Usage!$EB293,Usage!$EE293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$BY293,Usage!$CB293)","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z293=\"Summer\",Usage!$EC293,Usage!$EF293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$CC293,Usage!$CF293)","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z293=\"Summer\",Usage!$EG293,Usage!$EJ293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$CD293,Usage!$CG293)","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z293=\"Summer\",Usage!$EH293,Usage!$EK293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$CE293,Usage!$CH293)","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z293=\"Summer\",Usage!$EI293,Usage!$EL293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$CI293,Usage!$CL293)","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z293=\"Summer\",Usage!$EM293,Usage!$EP293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$CJ293,Usage!$CM293)","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z293=\"Summer\",Usage!$EN293,Usage!$EQ293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z293=\"Summer\",Usage!$CK293,Usage!$CN293)","v":0},{"$f":"IF(Usage!$Z293=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z293=\"Summer\",Usage!$EO293,Usage!$ER293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$BW293,Usage!$BZ293)","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z293<>\"Summer\",Usage!$EA293,Usage!$ED293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$BX293,Usage!$CA293)","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z293<>\"Summer\",Usage!$EB293,Usage!$EE293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$BY293,Usage!$CB293)","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z293<>\"Summer\",Usage!$EC293,Usage!$EF293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$CC293,Usage!$CF293)","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z293<>\"Summer\",Usage!$EG293,Usage!$EJ293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$CD293,Usage!$CG293)","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z293<>\"Summer\",Usage!$EH293,Usage!$EK293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$CE293,Usage!$CH293)","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z293<>\"Summer\",Usage!$EI293,Usage!$EL293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$CI293,Usage!$CL293)","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z293<>\"Summer\",Usage!$EM293,Usage!$EP293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$CJ293,Usage!$CM293)","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z293<>\"Summer\",Usage!$EN293,Usage!$EQ293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$CK293,Usage!$CN293)","v":0},{"$f":"IF(Usage!$Z293<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z293<>\"Summer\",Usage!$EO293,Usage!$ER293))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES293)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ293","v":0},{"$f":"Usage!$HA293","v":0},{"$f":"Usage!$HB293","v":0},{"$f":"Usage!$HC293","v":0},{"$f":"Usage!$HD293","v":0},{"$f":"Usage!$HE293","v":0},{"$f":"Usage!$GF293","v":0},{"$f":"SUM(Usage!$GZ293:$HE293,Usage!$GF293)","v":0},{"$f":"Usage!$GG293","v":0},{"$f":"Tenant!$H293","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR293","v":0},{"$f":"Usage!$GG293","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS293","v":0},{"$f":"Usage!$GK293","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM293","v":0},{"$f":"Usage!$GL293","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN293","v":0},{"$f":"Tenant!$I293","v":0},{"$f":"Usage!$GV293","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX293","v":0},{"$f":"Usage!$GW293","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY293","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A294","v":293},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B294","v":0},{"$f":"Tenant!$C294","v":0},{"$f":"Tenant!$D294","v":0},{"$f":"Tenant!$E294","v":0},{"$f":"Tenant!$G294","v":0},{"$f":"Usage!$D294","v":"00:00:00"},{"$f":"Usage!$E294","v":"00:00:00"},{"$f":"Usage!$F294","v":0},{"$f":"Usage!$G294","v":0},{"$f":"Usage!$H294","v":0},{"$f":"Usage!$S294","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA294","v":0},{"$f":"Usage!$V294","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ294","v":0},{"$f":"Usage!$Y294","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS294","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$BW294,Usage!$BZ294)","v":0},{"$f":"IF(AND(Usage!$Z294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z294=\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$CU294,Usage!$CX294)","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$BX294,Usage!$CA294)","v":0},{"$f":"IF(AND(Usage!$Z294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z294=\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$CV294,Usage!$CY294)","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$BY294,Usage!$CB294)","v":0},{"$f":"IF(AND(Usage!$Z294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z294=\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$CW294,Usage!$CZ294)","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$CC294,Usage!$CF294)","v":0},{"$f":"IF(AND(Usage!$Z294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z294=\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$DD294,Usage!$DG294)","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$CD294,Usage!$CG294)","v":0},{"$f":"IF(AND(Usage!$Z294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z294=\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$DE294,Usage!$DH294)","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$CE294,Usage!$CH294)","v":0},{"$f":"IF(AND(Usage!$Z294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z294=\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$DF294,Usage!$DI294)","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$CI294,Usage!$CL294)","v":0},{"$f":"IF(AND(Usage!$Z294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z294=\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$DM294,Usage!$DP294)","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$CJ294,Usage!$CM294)","v":0},{"$f":"IF(AND(Usage!$Z294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z294=\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$DN294,Usage!$DQ294)","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$CK294,Usage!$CN294)","v":0},{"$f":"IF(AND(Usage!$Z294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z294=\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$DO294,Usage!$DR294)","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$BW294,Usage!$BZ294)","v":0},{"$f":"IF(AND(Usage!$Z294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z294<>\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$CU294,Usage!$CX294)","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$BX294,Usage!$CA294)","v":0},{"$f":"IF(AND(Usage!$Z294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z294<>\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$CV294,Usage!$CY294)","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$BY294,Usage!$CB294)","v":0},{"$f":"IF(AND(Usage!$Z294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z294<>\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$CW294,Usage!$CZ294)","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$CC294,Usage!$CF294)","v":0},{"$f":"IF(AND(Usage!$Z294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z294<>\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$DD294,Usage!$DG294)","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$CD294,Usage!$CG294)","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$DE294,Usage!$DH294)","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$CE294,Usage!$CH294)","v":0},{"$f":"IF(AND(Usage!$Z294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z294<>\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$DF294,Usage!$DI294)","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$CI294,Usage!$CL294)","v":0},{"$f":"IF(AND(Usage!$Z294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z294<>\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$DM294,Usage!$DP294)","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$CJ294,Usage!$CM294)","v":0},{"$f":"IF(AND(Usage!$Z294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z294<>\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$DN294,Usage!$DQ294)","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$CK294,Usage!$CN294)","v":0},{"$f":"IF(AND(Usage!$Z294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z294<>\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$DO294,Usage!$DR294)","v":0},0,{"$f":"IF(Usage!$Z294=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO294","v":0},0,{"$f":"IF(Usage!$Z294=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP294","v":0},0,{"$f":"IF(Usage!$Z294=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ294","v":0},{"$f":"Usage!$DX294","v":0},{"$f":"Usage!$DY294","v":0},{"$f":"Usage!$DZ294","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z294=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z294<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU294","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z294=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z294<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC294","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z294=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z294<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK294","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z294=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z294<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW294","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z294=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z294<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE294","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z294=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z294<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM294","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z294=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z294<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY294","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z294=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z294<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG294","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z294=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z294<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO294","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU294,Usage!$FV294),0)","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$BW294,Usage!$BZ294)","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z294=\"Summer\",Usage!$EA294,Usage!$ED294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$BX294,Usage!$CA294)","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z294=\"Summer\",Usage!$EB294,Usage!$EE294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$BY294,Usage!$CB294)","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z294=\"Summer\",Usage!$EC294,Usage!$EF294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$CC294,Usage!$CF294)","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z294=\"Summer\",Usage!$EG294,Usage!$EJ294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$CD294,Usage!$CG294)","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z294=\"Summer\",Usage!$EH294,Usage!$EK294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$CE294,Usage!$CH294)","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z294=\"Summer\",Usage!$EI294,Usage!$EL294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$CI294,Usage!$CL294)","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z294=\"Summer\",Usage!$EM294,Usage!$EP294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$CJ294,Usage!$CM294)","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z294=\"Summer\",Usage!$EN294,Usage!$EQ294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z294=\"Summer\",Usage!$CK294,Usage!$CN294)","v":0},{"$f":"IF(Usage!$Z294=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z294=\"Summer\",Usage!$EO294,Usage!$ER294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$BW294,Usage!$BZ294)","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z294<>\"Summer\",Usage!$EA294,Usage!$ED294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$BX294,Usage!$CA294)","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z294<>\"Summer\",Usage!$EB294,Usage!$EE294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$BY294,Usage!$CB294)","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z294<>\"Summer\",Usage!$EC294,Usage!$EF294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$CC294,Usage!$CF294)","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z294<>\"Summer\",Usage!$EG294,Usage!$EJ294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$CD294,Usage!$CG294)","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z294<>\"Summer\",Usage!$EH294,Usage!$EK294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$CE294,Usage!$CH294)","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z294<>\"Summer\",Usage!$EI294,Usage!$EL294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$CI294,Usage!$CL294)","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z294<>\"Summer\",Usage!$EM294,Usage!$EP294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$CJ294,Usage!$CM294)","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z294<>\"Summer\",Usage!$EN294,Usage!$EQ294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$CK294,Usage!$CN294)","v":0},{"$f":"IF(Usage!$Z294<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z294<>\"Summer\",Usage!$EO294,Usage!$ER294))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES294)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ294","v":0},{"$f":"Usage!$HA294","v":0},{"$f":"Usage!$HB294","v":0},{"$f":"Usage!$HC294","v":0},{"$f":"Usage!$HD294","v":0},{"$f":"Usage!$HE294","v":0},{"$f":"Usage!$GF294","v":0},{"$f":"SUM(Usage!$GZ294:$HE294,Usage!$GF294)","v":0},{"$f":"Usage!$GG294","v":0},{"$f":"Tenant!$H294","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR294","v":0},{"$f":"Usage!$GG294","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS294","v":0},{"$f":"Usage!$GK294","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM294","v":0},{"$f":"Usage!$GL294","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN294","v":0},{"$f":"Tenant!$I294","v":0},{"$f":"Usage!$GV294","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX294","v":0},{"$f":"Usage!$GW294","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY294","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A295","v":294},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B295","v":0},{"$f":"Tenant!$C295","v":0},{"$f":"Tenant!$D295","v":0},{"$f":"Tenant!$E295","v":0},{"$f":"Tenant!$G295","v":0},{"$f":"Usage!$D295","v":"00:00:00"},{"$f":"Usage!$E295","v":"00:00:00"},{"$f":"Usage!$F295","v":0},{"$f":"Usage!$G295","v":0},{"$f":"Usage!$H295","v":0},{"$f":"Usage!$S295","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA295","v":0},{"$f":"Usage!$V295","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ295","v":0},{"$f":"Usage!$Y295","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS295","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$BW295,Usage!$BZ295)","v":0},{"$f":"IF(AND(Usage!$Z295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z295=\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$CU295,Usage!$CX295)","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$BX295,Usage!$CA295)","v":0},{"$f":"IF(AND(Usage!$Z295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z295=\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$CV295,Usage!$CY295)","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$BY295,Usage!$CB295)","v":0},{"$f":"IF(AND(Usage!$Z295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z295=\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$CW295,Usage!$CZ295)","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$CC295,Usage!$CF295)","v":0},{"$f":"IF(AND(Usage!$Z295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z295=\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$DD295,Usage!$DG295)","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$CD295,Usage!$CG295)","v":0},{"$f":"IF(AND(Usage!$Z295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z295=\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$DE295,Usage!$DH295)","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$CE295,Usage!$CH295)","v":0},{"$f":"IF(AND(Usage!$Z295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z295=\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$DF295,Usage!$DI295)","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$CI295,Usage!$CL295)","v":0},{"$f":"IF(AND(Usage!$Z295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z295=\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$DM295,Usage!$DP295)","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$CJ295,Usage!$CM295)","v":0},{"$f":"IF(AND(Usage!$Z295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z295=\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$DN295,Usage!$DQ295)","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$CK295,Usage!$CN295)","v":0},{"$f":"IF(AND(Usage!$Z295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z295=\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$DO295,Usage!$DR295)","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$BW295,Usage!$BZ295)","v":0},{"$f":"IF(AND(Usage!$Z295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z295<>\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$CU295,Usage!$CX295)","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$BX295,Usage!$CA295)","v":0},{"$f":"IF(AND(Usage!$Z295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z295<>\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$CV295,Usage!$CY295)","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$BY295,Usage!$CB295)","v":0},{"$f":"IF(AND(Usage!$Z295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z295<>\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$CW295,Usage!$CZ295)","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$CC295,Usage!$CF295)","v":0},{"$f":"IF(AND(Usage!$Z295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z295<>\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$DD295,Usage!$DG295)","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$CD295,Usage!$CG295)","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$DE295,Usage!$DH295)","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$CE295,Usage!$CH295)","v":0},{"$f":"IF(AND(Usage!$Z295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z295<>\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$DF295,Usage!$DI295)","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$CI295,Usage!$CL295)","v":0},{"$f":"IF(AND(Usage!$Z295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z295<>\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$DM295,Usage!$DP295)","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$CJ295,Usage!$CM295)","v":0},{"$f":"IF(AND(Usage!$Z295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z295<>\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$DN295,Usage!$DQ295)","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$CK295,Usage!$CN295)","v":0},{"$f":"IF(AND(Usage!$Z295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z295<>\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$DO295,Usage!$DR295)","v":0},0,{"$f":"IF(Usage!$Z295=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO295","v":0},0,{"$f":"IF(Usage!$Z295=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP295","v":0},0,{"$f":"IF(Usage!$Z295=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ295","v":0},{"$f":"Usage!$DX295","v":0},{"$f":"Usage!$DY295","v":0},{"$f":"Usage!$DZ295","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z295=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z295<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU295","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z295=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z295<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC295","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z295=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z295<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK295","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z295=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z295<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW295","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z295=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z295<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE295","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z295=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z295<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM295","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z295=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z295<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY295","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z295=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z295<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG295","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z295=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z295<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO295","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU295,Usage!$FV295),0)","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$BW295,Usage!$BZ295)","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z295=\"Summer\",Usage!$EA295,Usage!$ED295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$BX295,Usage!$CA295)","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z295=\"Summer\",Usage!$EB295,Usage!$EE295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$BY295,Usage!$CB295)","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z295=\"Summer\",Usage!$EC295,Usage!$EF295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$CC295,Usage!$CF295)","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z295=\"Summer\",Usage!$EG295,Usage!$EJ295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$CD295,Usage!$CG295)","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z295=\"Summer\",Usage!$EH295,Usage!$EK295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$CE295,Usage!$CH295)","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z295=\"Summer\",Usage!$EI295,Usage!$EL295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$CI295,Usage!$CL295)","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z295=\"Summer\",Usage!$EM295,Usage!$EP295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$CJ295,Usage!$CM295)","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z295=\"Summer\",Usage!$EN295,Usage!$EQ295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z295=\"Summer\",Usage!$CK295,Usage!$CN295)","v":0},{"$f":"IF(Usage!$Z295=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z295=\"Summer\",Usage!$EO295,Usage!$ER295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$BW295,Usage!$BZ295)","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z295<>\"Summer\",Usage!$EA295,Usage!$ED295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$BX295,Usage!$CA295)","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z295<>\"Summer\",Usage!$EB295,Usage!$EE295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$BY295,Usage!$CB295)","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z295<>\"Summer\",Usage!$EC295,Usage!$EF295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$CC295,Usage!$CF295)","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z295<>\"Summer\",Usage!$EG295,Usage!$EJ295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$CD295,Usage!$CG295)","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z295<>\"Summer\",Usage!$EH295,Usage!$EK295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$CE295,Usage!$CH295)","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z295<>\"Summer\",Usage!$EI295,Usage!$EL295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$CI295,Usage!$CL295)","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z295<>\"Summer\",Usage!$EM295,Usage!$EP295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$CJ295,Usage!$CM295)","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z295<>\"Summer\",Usage!$EN295,Usage!$EQ295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$CK295,Usage!$CN295)","v":0},{"$f":"IF(Usage!$Z295<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z295<>\"Summer\",Usage!$EO295,Usage!$ER295))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES295)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ295","v":0},{"$f":"Usage!$HA295","v":0},{"$f":"Usage!$HB295","v":0},{"$f":"Usage!$HC295","v":0},{"$f":"Usage!$HD295","v":0},{"$f":"Usage!$HE295","v":0},{"$f":"Usage!$GF295","v":0},{"$f":"SUM(Usage!$GZ295:$HE295,Usage!$GF295)","v":0},{"$f":"Usage!$GG295","v":0},{"$f":"Tenant!$H295","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR295","v":0},{"$f":"Usage!$GG295","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS295","v":0},{"$f":"Usage!$GK295","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM295","v":0},{"$f":"Usage!$GL295","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN295","v":0},{"$f":"Tenant!$I295","v":0},{"$f":"Usage!$GV295","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX295","v":0},{"$f":"Usage!$GW295","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY295","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A296","v":295},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B296","v":0},{"$f":"Tenant!$C296","v":0},{"$f":"Tenant!$D296","v":0},{"$f":"Tenant!$E296","v":0},{"$f":"Tenant!$G296","v":0},{"$f":"Usage!$D296","v":"00:00:00"},{"$f":"Usage!$E296","v":"00:00:00"},{"$f":"Usage!$F296","v":0},{"$f":"Usage!$G296","v":0},{"$f":"Usage!$H296","v":0},{"$f":"Usage!$S296","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA296","v":0},{"$f":"Usage!$V296","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ296","v":0},{"$f":"Usage!$Y296","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS296","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$BW296,Usage!$BZ296)","v":0},{"$f":"IF(AND(Usage!$Z296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z296=\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$CU296,Usage!$CX296)","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$BX296,Usage!$CA296)","v":0},{"$f":"IF(AND(Usage!$Z296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z296=\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$CV296,Usage!$CY296)","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$BY296,Usage!$CB296)","v":0},{"$f":"IF(AND(Usage!$Z296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z296=\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$CW296,Usage!$CZ296)","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$CC296,Usage!$CF296)","v":0},{"$f":"IF(AND(Usage!$Z296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z296=\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$DD296,Usage!$DG296)","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$CD296,Usage!$CG296)","v":0},{"$f":"IF(AND(Usage!$Z296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z296=\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$DE296,Usage!$DH296)","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$CE296,Usage!$CH296)","v":0},{"$f":"IF(AND(Usage!$Z296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z296=\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$DF296,Usage!$DI296)","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$CI296,Usage!$CL296)","v":0},{"$f":"IF(AND(Usage!$Z296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z296=\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$DM296,Usage!$DP296)","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$CJ296,Usage!$CM296)","v":0},{"$f":"IF(AND(Usage!$Z296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z296=\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$DN296,Usage!$DQ296)","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$CK296,Usage!$CN296)","v":0},{"$f":"IF(AND(Usage!$Z296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z296=\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$DO296,Usage!$DR296)","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$BW296,Usage!$BZ296)","v":0},{"$f":"IF(AND(Usage!$Z296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z296<>\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$CU296,Usage!$CX296)","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$BX296,Usage!$CA296)","v":0},{"$f":"IF(AND(Usage!$Z296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z296<>\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$CV296,Usage!$CY296)","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$BY296,Usage!$CB296)","v":0},{"$f":"IF(AND(Usage!$Z296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z296<>\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$CW296,Usage!$CZ296)","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$CC296,Usage!$CF296)","v":0},{"$f":"IF(AND(Usage!$Z296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z296<>\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$DD296,Usage!$DG296)","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$CD296,Usage!$CG296)","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$DE296,Usage!$DH296)","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$CE296,Usage!$CH296)","v":0},{"$f":"IF(AND(Usage!$Z296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z296<>\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$DF296,Usage!$DI296)","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$CI296,Usage!$CL296)","v":0},{"$f":"IF(AND(Usage!$Z296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z296<>\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$DM296,Usage!$DP296)","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$CJ296,Usage!$CM296)","v":0},{"$f":"IF(AND(Usage!$Z296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z296<>\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$DN296,Usage!$DQ296)","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$CK296,Usage!$CN296)","v":0},{"$f":"IF(AND(Usage!$Z296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z296<>\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$DO296,Usage!$DR296)","v":0},0,{"$f":"IF(Usage!$Z296=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO296","v":0},0,{"$f":"IF(Usage!$Z296=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP296","v":0},0,{"$f":"IF(Usage!$Z296=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ296","v":0},{"$f":"Usage!$DX296","v":0},{"$f":"Usage!$DY296","v":0},{"$f":"Usage!$DZ296","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z296=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z296<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU296","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z296=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z296<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC296","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z296=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z296<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK296","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z296=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z296<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW296","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z296=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z296<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE296","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z296=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z296<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM296","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z296=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z296<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY296","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z296=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z296<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG296","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z296=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z296<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO296","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU296,Usage!$FV296),0)","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$BW296,Usage!$BZ296)","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z296=\"Summer\",Usage!$EA296,Usage!$ED296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$BX296,Usage!$CA296)","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z296=\"Summer\",Usage!$EB296,Usage!$EE296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$BY296,Usage!$CB296)","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z296=\"Summer\",Usage!$EC296,Usage!$EF296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$CC296,Usage!$CF296)","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z296=\"Summer\",Usage!$EG296,Usage!$EJ296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$CD296,Usage!$CG296)","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z296=\"Summer\",Usage!$EH296,Usage!$EK296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$CE296,Usage!$CH296)","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z296=\"Summer\",Usage!$EI296,Usage!$EL296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$CI296,Usage!$CL296)","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z296=\"Summer\",Usage!$EM296,Usage!$EP296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$CJ296,Usage!$CM296)","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z296=\"Summer\",Usage!$EN296,Usage!$EQ296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z296=\"Summer\",Usage!$CK296,Usage!$CN296)","v":0},{"$f":"IF(Usage!$Z296=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z296=\"Summer\",Usage!$EO296,Usage!$ER296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$BW296,Usage!$BZ296)","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z296<>\"Summer\",Usage!$EA296,Usage!$ED296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$BX296,Usage!$CA296)","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z296<>\"Summer\",Usage!$EB296,Usage!$EE296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$BY296,Usage!$CB296)","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z296<>\"Summer\",Usage!$EC296,Usage!$EF296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$CC296,Usage!$CF296)","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z296<>\"Summer\",Usage!$EG296,Usage!$EJ296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$CD296,Usage!$CG296)","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z296<>\"Summer\",Usage!$EH296,Usage!$EK296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$CE296,Usage!$CH296)","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z296<>\"Summer\",Usage!$EI296,Usage!$EL296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$CI296,Usage!$CL296)","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z296<>\"Summer\",Usage!$EM296,Usage!$EP296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$CJ296,Usage!$CM296)","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z296<>\"Summer\",Usage!$EN296,Usage!$EQ296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$CK296,Usage!$CN296)","v":0},{"$f":"IF(Usage!$Z296<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z296<>\"Summer\",Usage!$EO296,Usage!$ER296))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES296)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ296","v":0},{"$f":"Usage!$HA296","v":0},{"$f":"Usage!$HB296","v":0},{"$f":"Usage!$HC296","v":0},{"$f":"Usage!$HD296","v":0},{"$f":"Usage!$HE296","v":0},{"$f":"Usage!$GF296","v":0},{"$f":"SUM(Usage!$GZ296:$HE296,Usage!$GF296)","v":0},{"$f":"Usage!$GG296","v":0},{"$f":"Tenant!$H296","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR296","v":0},{"$f":"Usage!$GG296","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS296","v":0},{"$f":"Usage!$GK296","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM296","v":0},{"$f":"Usage!$GL296","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN296","v":0},{"$f":"Tenant!$I296","v":0},{"$f":"Usage!$GV296","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX296","v":0},{"$f":"Usage!$GW296","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY296","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A297","v":296},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B297","v":0},{"$f":"Tenant!$C297","v":0},{"$f":"Tenant!$D297","v":0},{"$f":"Tenant!$E297","v":0},{"$f":"Tenant!$G297","v":0},{"$f":"Usage!$D297","v":"00:00:00"},{"$f":"Usage!$E297","v":"00:00:00"},{"$f":"Usage!$F297","v":0},{"$f":"Usage!$G297","v":0},{"$f":"Usage!$H297","v":0},{"$f":"Usage!$S297","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA297","v":0},{"$f":"Usage!$V297","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ297","v":0},{"$f":"Usage!$Y297","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS297","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$BW297,Usage!$BZ297)","v":0},{"$f":"IF(AND(Usage!$Z297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z297=\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$CU297,Usage!$CX297)","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$BX297,Usage!$CA297)","v":0},{"$f":"IF(AND(Usage!$Z297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z297=\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$CV297,Usage!$CY297)","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$BY297,Usage!$CB297)","v":0},{"$f":"IF(AND(Usage!$Z297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z297=\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$CW297,Usage!$CZ297)","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$CC297,Usage!$CF297)","v":0},{"$f":"IF(AND(Usage!$Z297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z297=\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$DD297,Usage!$DG297)","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$CD297,Usage!$CG297)","v":0},{"$f":"IF(AND(Usage!$Z297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z297=\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$DE297,Usage!$DH297)","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$CE297,Usage!$CH297)","v":0},{"$f":"IF(AND(Usage!$Z297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z297=\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$DF297,Usage!$DI297)","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$CI297,Usage!$CL297)","v":0},{"$f":"IF(AND(Usage!$Z297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z297=\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$DM297,Usage!$DP297)","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$CJ297,Usage!$CM297)","v":0},{"$f":"IF(AND(Usage!$Z297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z297=\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$DN297,Usage!$DQ297)","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$CK297,Usage!$CN297)","v":0},{"$f":"IF(AND(Usage!$Z297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z297=\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$DO297,Usage!$DR297)","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$BW297,Usage!$BZ297)","v":0},{"$f":"IF(AND(Usage!$Z297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z297<>\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$CU297,Usage!$CX297)","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$BX297,Usage!$CA297)","v":0},{"$f":"IF(AND(Usage!$Z297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z297<>\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$CV297,Usage!$CY297)","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$BY297,Usage!$CB297)","v":0},{"$f":"IF(AND(Usage!$Z297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z297<>\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$CW297,Usage!$CZ297)","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$CC297,Usage!$CF297)","v":0},{"$f":"IF(AND(Usage!$Z297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z297<>\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$DD297,Usage!$DG297)","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$CD297,Usage!$CG297)","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$DE297,Usage!$DH297)","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$CE297,Usage!$CH297)","v":0},{"$f":"IF(AND(Usage!$Z297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z297<>\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$DF297,Usage!$DI297)","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$CI297,Usage!$CL297)","v":0},{"$f":"IF(AND(Usage!$Z297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z297<>\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$DM297,Usage!$DP297)","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$CJ297,Usage!$CM297)","v":0},{"$f":"IF(AND(Usage!$Z297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z297<>\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$DN297,Usage!$DQ297)","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$CK297,Usage!$CN297)","v":0},{"$f":"IF(AND(Usage!$Z297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z297<>\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$DO297,Usage!$DR297)","v":0},0,{"$f":"IF(Usage!$Z297=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO297","v":0},0,{"$f":"IF(Usage!$Z297=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP297","v":0},0,{"$f":"IF(Usage!$Z297=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ297","v":0},{"$f":"Usage!$DX297","v":0},{"$f":"Usage!$DY297","v":0},{"$f":"Usage!$DZ297","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z297=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z297<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU297","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z297=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z297<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC297","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z297=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z297<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK297","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z297=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z297<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW297","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z297=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z297<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE297","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z297=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z297<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM297","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z297=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z297<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY297","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z297=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z297<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG297","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z297=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z297<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO297","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU297,Usage!$FV297),0)","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$BW297,Usage!$BZ297)","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z297=\"Summer\",Usage!$EA297,Usage!$ED297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$BX297,Usage!$CA297)","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z297=\"Summer\",Usage!$EB297,Usage!$EE297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$BY297,Usage!$CB297)","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z297=\"Summer\",Usage!$EC297,Usage!$EF297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$CC297,Usage!$CF297)","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z297=\"Summer\",Usage!$EG297,Usage!$EJ297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$CD297,Usage!$CG297)","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z297=\"Summer\",Usage!$EH297,Usage!$EK297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$CE297,Usage!$CH297)","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z297=\"Summer\",Usage!$EI297,Usage!$EL297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$CI297,Usage!$CL297)","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z297=\"Summer\",Usage!$EM297,Usage!$EP297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$CJ297,Usage!$CM297)","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z297=\"Summer\",Usage!$EN297,Usage!$EQ297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z297=\"Summer\",Usage!$CK297,Usage!$CN297)","v":0},{"$f":"IF(Usage!$Z297=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z297=\"Summer\",Usage!$EO297,Usage!$ER297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$BW297,Usage!$BZ297)","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z297<>\"Summer\",Usage!$EA297,Usage!$ED297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$BX297,Usage!$CA297)","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z297<>\"Summer\",Usage!$EB297,Usage!$EE297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$BY297,Usage!$CB297)","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z297<>\"Summer\",Usage!$EC297,Usage!$EF297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$CC297,Usage!$CF297)","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z297<>\"Summer\",Usage!$EG297,Usage!$EJ297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$CD297,Usage!$CG297)","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z297<>\"Summer\",Usage!$EH297,Usage!$EK297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$CE297,Usage!$CH297)","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z297<>\"Summer\",Usage!$EI297,Usage!$EL297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$CI297,Usage!$CL297)","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z297<>\"Summer\",Usage!$EM297,Usage!$EP297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$CJ297,Usage!$CM297)","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z297<>\"Summer\",Usage!$EN297,Usage!$EQ297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$CK297,Usage!$CN297)","v":0},{"$f":"IF(Usage!$Z297<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z297<>\"Summer\",Usage!$EO297,Usage!$ER297))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES297)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ297","v":0},{"$f":"Usage!$HA297","v":0},{"$f":"Usage!$HB297","v":0},{"$f":"Usage!$HC297","v":0},{"$f":"Usage!$HD297","v":0},{"$f":"Usage!$HE297","v":0},{"$f":"Usage!$GF297","v":0},{"$f":"SUM(Usage!$GZ297:$HE297,Usage!$GF297)","v":0},{"$f":"Usage!$GG297","v":0},{"$f":"Tenant!$H297","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR297","v":0},{"$f":"Usage!$GG297","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS297","v":0},{"$f":"Usage!$GK297","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM297","v":0},{"$f":"Usage!$GL297","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN297","v":0},{"$f":"Tenant!$I297","v":0},{"$f":"Usage!$GV297","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX297","v":0},{"$f":"Usage!$GW297","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY297","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A298","v":297},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B298","v":0},{"$f":"Tenant!$C298","v":0},{"$f":"Tenant!$D298","v":0},{"$f":"Tenant!$E298","v":0},{"$f":"Tenant!$G298","v":0},{"$f":"Usage!$D298","v":"00:00:00"},{"$f":"Usage!$E298","v":"00:00:00"},{"$f":"Usage!$F298","v":0},{"$f":"Usage!$G298","v":0},{"$f":"Usage!$H298","v":0},{"$f":"Usage!$S298","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA298","v":0},{"$f":"Usage!$V298","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ298","v":0},{"$f":"Usage!$Y298","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS298","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$BW298,Usage!$BZ298)","v":0},{"$f":"IF(AND(Usage!$Z298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z298=\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$CU298,Usage!$CX298)","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$BX298,Usage!$CA298)","v":0},{"$f":"IF(AND(Usage!$Z298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z298=\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$CV298,Usage!$CY298)","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$BY298,Usage!$CB298)","v":0},{"$f":"IF(AND(Usage!$Z298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z298=\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$CW298,Usage!$CZ298)","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$CC298,Usage!$CF298)","v":0},{"$f":"IF(AND(Usage!$Z298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z298=\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$DD298,Usage!$DG298)","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$CD298,Usage!$CG298)","v":0},{"$f":"IF(AND(Usage!$Z298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z298=\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$DE298,Usage!$DH298)","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$CE298,Usage!$CH298)","v":0},{"$f":"IF(AND(Usage!$Z298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z298=\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$DF298,Usage!$DI298)","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$CI298,Usage!$CL298)","v":0},{"$f":"IF(AND(Usage!$Z298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z298=\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$DM298,Usage!$DP298)","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$CJ298,Usage!$CM298)","v":0},{"$f":"IF(AND(Usage!$Z298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z298=\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$DN298,Usage!$DQ298)","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$CK298,Usage!$CN298)","v":0},{"$f":"IF(AND(Usage!$Z298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z298=\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$DO298,Usage!$DR298)","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$BW298,Usage!$BZ298)","v":0},{"$f":"IF(AND(Usage!$Z298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z298<>\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$CU298,Usage!$CX298)","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$BX298,Usage!$CA298)","v":0},{"$f":"IF(AND(Usage!$Z298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z298<>\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$CV298,Usage!$CY298)","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$BY298,Usage!$CB298)","v":0},{"$f":"IF(AND(Usage!$Z298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z298<>\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$CW298,Usage!$CZ298)","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$CC298,Usage!$CF298)","v":0},{"$f":"IF(AND(Usage!$Z298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z298<>\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$DD298,Usage!$DG298)","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$CD298,Usage!$CG298)","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$DE298,Usage!$DH298)","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$CE298,Usage!$CH298)","v":0},{"$f":"IF(AND(Usage!$Z298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z298<>\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$DF298,Usage!$DI298)","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$CI298,Usage!$CL298)","v":0},{"$f":"IF(AND(Usage!$Z298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z298<>\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$DM298,Usage!$DP298)","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$CJ298,Usage!$CM298)","v":0},{"$f":"IF(AND(Usage!$Z298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z298<>\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$DN298,Usage!$DQ298)","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$CK298,Usage!$CN298)","v":0},{"$f":"IF(AND(Usage!$Z298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z298<>\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$DO298,Usage!$DR298)","v":0},0,{"$f":"IF(Usage!$Z298=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO298","v":0},0,{"$f":"IF(Usage!$Z298=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP298","v":0},0,{"$f":"IF(Usage!$Z298=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ298","v":0},{"$f":"Usage!$DX298","v":0},{"$f":"Usage!$DY298","v":0},{"$f":"Usage!$DZ298","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z298=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z298<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU298","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z298=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z298<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC298","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z298=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z298<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK298","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z298=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z298<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW298","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z298=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z298<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE298","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z298=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z298<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM298","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z298=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z298<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY298","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z298=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z298<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG298","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z298=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z298<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO298","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU298,Usage!$FV298),0)","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$BW298,Usage!$BZ298)","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z298=\"Summer\",Usage!$EA298,Usage!$ED298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$BX298,Usage!$CA298)","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z298=\"Summer\",Usage!$EB298,Usage!$EE298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$BY298,Usage!$CB298)","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z298=\"Summer\",Usage!$EC298,Usage!$EF298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$CC298,Usage!$CF298)","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z298=\"Summer\",Usage!$EG298,Usage!$EJ298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$CD298,Usage!$CG298)","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z298=\"Summer\",Usage!$EH298,Usage!$EK298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$CE298,Usage!$CH298)","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z298=\"Summer\",Usage!$EI298,Usage!$EL298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$CI298,Usage!$CL298)","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z298=\"Summer\",Usage!$EM298,Usage!$EP298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$CJ298,Usage!$CM298)","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z298=\"Summer\",Usage!$EN298,Usage!$EQ298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z298=\"Summer\",Usage!$CK298,Usage!$CN298)","v":0},{"$f":"IF(Usage!$Z298=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z298=\"Summer\",Usage!$EO298,Usage!$ER298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$BW298,Usage!$BZ298)","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z298<>\"Summer\",Usage!$EA298,Usage!$ED298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$BX298,Usage!$CA298)","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z298<>\"Summer\",Usage!$EB298,Usage!$EE298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$BY298,Usage!$CB298)","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z298<>\"Summer\",Usage!$EC298,Usage!$EF298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$CC298,Usage!$CF298)","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z298<>\"Summer\",Usage!$EG298,Usage!$EJ298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$CD298,Usage!$CG298)","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z298<>\"Summer\",Usage!$EH298,Usage!$EK298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$CE298,Usage!$CH298)","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z298<>\"Summer\",Usage!$EI298,Usage!$EL298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$CI298,Usage!$CL298)","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z298<>\"Summer\",Usage!$EM298,Usage!$EP298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$CJ298,Usage!$CM298)","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z298<>\"Summer\",Usage!$EN298,Usage!$EQ298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$CK298,Usage!$CN298)","v":0},{"$f":"IF(Usage!$Z298<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z298<>\"Summer\",Usage!$EO298,Usage!$ER298))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES298)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ298","v":0},{"$f":"Usage!$HA298","v":0},{"$f":"Usage!$HB298","v":0},{"$f":"Usage!$HC298","v":0},{"$f":"Usage!$HD298","v":0},{"$f":"Usage!$HE298","v":0},{"$f":"Usage!$GF298","v":0},{"$f":"SUM(Usage!$GZ298:$HE298,Usage!$GF298)","v":0},{"$f":"Usage!$GG298","v":0},{"$f":"Tenant!$H298","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR298","v":0},{"$f":"Usage!$GG298","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS298","v":0},{"$f":"Usage!$GK298","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM298","v":0},{"$f":"Usage!$GL298","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN298","v":0},{"$f":"Tenant!$I298","v":0},{"$f":"Usage!$GV298","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX298","v":0},{"$f":"Usage!$GW298","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY298","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A299","v":298},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B299","v":0},{"$f":"Tenant!$C299","v":0},{"$f":"Tenant!$D299","v":0},{"$f":"Tenant!$E299","v":0},{"$f":"Tenant!$G299","v":0},{"$f":"Usage!$D299","v":"00:00:00"},{"$f":"Usage!$E299","v":"00:00:00"},{"$f":"Usage!$F299","v":0},{"$f":"Usage!$G299","v":0},{"$f":"Usage!$H299","v":0},{"$f":"Usage!$S299","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA299","v":0},{"$f":"Usage!$V299","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ299","v":0},{"$f":"Usage!$Y299","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS299","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$BW299,Usage!$BZ299)","v":0},{"$f":"IF(AND(Usage!$Z299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z299=\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$CU299,Usage!$CX299)","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$BX299,Usage!$CA299)","v":0},{"$f":"IF(AND(Usage!$Z299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z299=\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$CV299,Usage!$CY299)","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$BY299,Usage!$CB299)","v":0},{"$f":"IF(AND(Usage!$Z299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z299=\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$CW299,Usage!$CZ299)","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$CC299,Usage!$CF299)","v":0},{"$f":"IF(AND(Usage!$Z299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z299=\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$DD299,Usage!$DG299)","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$CD299,Usage!$CG299)","v":0},{"$f":"IF(AND(Usage!$Z299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z299=\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$DE299,Usage!$DH299)","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$CE299,Usage!$CH299)","v":0},{"$f":"IF(AND(Usage!$Z299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z299=\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$DF299,Usage!$DI299)","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$CI299,Usage!$CL299)","v":0},{"$f":"IF(AND(Usage!$Z299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z299=\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$DM299,Usage!$DP299)","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$CJ299,Usage!$CM299)","v":0},{"$f":"IF(AND(Usage!$Z299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z299=\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$DN299,Usage!$DQ299)","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$CK299,Usage!$CN299)","v":0},{"$f":"IF(AND(Usage!$Z299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z299=\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$DO299,Usage!$DR299)","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$BW299,Usage!$BZ299)","v":0},{"$f":"IF(AND(Usage!$Z299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z299<>\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$CU299,Usage!$CX299)","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$BX299,Usage!$CA299)","v":0},{"$f":"IF(AND(Usage!$Z299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z299<>\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$CV299,Usage!$CY299)","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$BY299,Usage!$CB299)","v":0},{"$f":"IF(AND(Usage!$Z299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z299<>\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$CW299,Usage!$CZ299)","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$CC299,Usage!$CF299)","v":0},{"$f":"IF(AND(Usage!$Z299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z299<>\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$DD299,Usage!$DG299)","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$CD299,Usage!$CG299)","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$DE299,Usage!$DH299)","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$CE299,Usage!$CH299)","v":0},{"$f":"IF(AND(Usage!$Z299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z299<>\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$DF299,Usage!$DI299)","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$CI299,Usage!$CL299)","v":0},{"$f":"IF(AND(Usage!$Z299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z299<>\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$DM299,Usage!$DP299)","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$CJ299,Usage!$CM299)","v":0},{"$f":"IF(AND(Usage!$Z299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z299<>\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$DN299,Usage!$DQ299)","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$CK299,Usage!$CN299)","v":0},{"$f":"IF(AND(Usage!$Z299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z299<>\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$DO299,Usage!$DR299)","v":0},0,{"$f":"IF(Usage!$Z299=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO299","v":0},0,{"$f":"IF(Usage!$Z299=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP299","v":0},0,{"$f":"IF(Usage!$Z299=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ299","v":0},{"$f":"Usage!$DX299","v":0},{"$f":"Usage!$DY299","v":0},{"$f":"Usage!$DZ299","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z299=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z299<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU299","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z299=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z299<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC299","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z299=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z299<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK299","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z299=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z299<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW299","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z299=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z299<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE299","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z299=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z299<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM299","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z299=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z299<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY299","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z299=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z299<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG299","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z299=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z299<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO299","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU299,Usage!$FV299),0)","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$BW299,Usage!$BZ299)","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z299=\"Summer\",Usage!$EA299,Usage!$ED299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$BX299,Usage!$CA299)","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z299=\"Summer\",Usage!$EB299,Usage!$EE299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$BY299,Usage!$CB299)","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z299=\"Summer\",Usage!$EC299,Usage!$EF299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$CC299,Usage!$CF299)","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z299=\"Summer\",Usage!$EG299,Usage!$EJ299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$CD299,Usage!$CG299)","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z299=\"Summer\",Usage!$EH299,Usage!$EK299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$CE299,Usage!$CH299)","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z299=\"Summer\",Usage!$EI299,Usage!$EL299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$CI299,Usage!$CL299)","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z299=\"Summer\",Usage!$EM299,Usage!$EP299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$CJ299,Usage!$CM299)","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z299=\"Summer\",Usage!$EN299,Usage!$EQ299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z299=\"Summer\",Usage!$CK299,Usage!$CN299)","v":0},{"$f":"IF(Usage!$Z299=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z299=\"Summer\",Usage!$EO299,Usage!$ER299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$BW299,Usage!$BZ299)","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z299<>\"Summer\",Usage!$EA299,Usage!$ED299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$BX299,Usage!$CA299)","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z299<>\"Summer\",Usage!$EB299,Usage!$EE299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$BY299,Usage!$CB299)","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z299<>\"Summer\",Usage!$EC299,Usage!$EF299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$CC299,Usage!$CF299)","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z299<>\"Summer\",Usage!$EG299,Usage!$EJ299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$CD299,Usage!$CG299)","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z299<>\"Summer\",Usage!$EH299,Usage!$EK299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$CE299,Usage!$CH299)","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z299<>\"Summer\",Usage!$EI299,Usage!$EL299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$CI299,Usage!$CL299)","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z299<>\"Summer\",Usage!$EM299,Usage!$EP299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$CJ299,Usage!$CM299)","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z299<>\"Summer\",Usage!$EN299,Usage!$EQ299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$CK299,Usage!$CN299)","v":0},{"$f":"IF(Usage!$Z299<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z299<>\"Summer\",Usage!$EO299,Usage!$ER299))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES299)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ299","v":0},{"$f":"Usage!$HA299","v":0},{"$f":"Usage!$HB299","v":0},{"$f":"Usage!$HC299","v":0},{"$f":"Usage!$HD299","v":0},{"$f":"Usage!$HE299","v":0},{"$f":"Usage!$GF299","v":0},{"$f":"SUM(Usage!$GZ299:$HE299,Usage!$GF299)","v":0},{"$f":"Usage!$GG299","v":0},{"$f":"Tenant!$H299","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR299","v":0},{"$f":"Usage!$GG299","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS299","v":0},{"$f":"Usage!$GK299","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM299","v":0},{"$f":"Usage!$GL299","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN299","v":0},{"$f":"Tenant!$I299","v":0},{"$f":"Usage!$GV299","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX299","v":0},{"$f":"Usage!$GW299","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY299","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A300","v":299},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B300","v":0},{"$f":"Tenant!$C300","v":0},{"$f":"Tenant!$D300","v":0},{"$f":"Tenant!$E300","v":0},{"$f":"Tenant!$G300","v":0},{"$f":"Usage!$D300","v":"00:00:00"},{"$f":"Usage!$E300","v":"00:00:00"},{"$f":"Usage!$F300","v":0},{"$f":"Usage!$G300","v":0},{"$f":"Usage!$H300","v":0},{"$f":"Usage!$S300","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA300","v":0},{"$f":"Usage!$V300","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ300","v":0},{"$f":"Usage!$Y300","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS300","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$BW300,Usage!$BZ300)","v":0},{"$f":"IF(AND(Usage!$Z300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z300=\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$CU300,Usage!$CX300)","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$BX300,Usage!$CA300)","v":0},{"$f":"IF(AND(Usage!$Z300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z300=\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$CV300,Usage!$CY300)","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$BY300,Usage!$CB300)","v":0},{"$f":"IF(AND(Usage!$Z300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z300=\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$CW300,Usage!$CZ300)","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$CC300,Usage!$CF300)","v":0},{"$f":"IF(AND(Usage!$Z300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z300=\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$DD300,Usage!$DG300)","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$CD300,Usage!$CG300)","v":0},{"$f":"IF(AND(Usage!$Z300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z300=\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$DE300,Usage!$DH300)","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$CE300,Usage!$CH300)","v":0},{"$f":"IF(AND(Usage!$Z300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z300=\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$DF300,Usage!$DI300)","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$CI300,Usage!$CL300)","v":0},{"$f":"IF(AND(Usage!$Z300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z300=\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$DM300,Usage!$DP300)","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$CJ300,Usage!$CM300)","v":0},{"$f":"IF(AND(Usage!$Z300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z300=\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$DN300,Usage!$DQ300)","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$CK300,Usage!$CN300)","v":0},{"$f":"IF(AND(Usage!$Z300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z300=\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$DO300,Usage!$DR300)","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$BW300,Usage!$BZ300)","v":0},{"$f":"IF(AND(Usage!$Z300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z300<>\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$CU300,Usage!$CX300)","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$BX300,Usage!$CA300)","v":0},{"$f":"IF(AND(Usage!$Z300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z300<>\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$CV300,Usage!$CY300)","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$BY300,Usage!$CB300)","v":0},{"$f":"IF(AND(Usage!$Z300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z300<>\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$CW300,Usage!$CZ300)","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$CC300,Usage!$CF300)","v":0},{"$f":"IF(AND(Usage!$Z300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z300<>\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$DD300,Usage!$DG300)","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$CD300,Usage!$CG300)","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$DE300,Usage!$DH300)","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$CE300,Usage!$CH300)","v":0},{"$f":"IF(AND(Usage!$Z300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z300<>\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$DF300,Usage!$DI300)","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$CI300,Usage!$CL300)","v":0},{"$f":"IF(AND(Usage!$Z300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z300<>\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$DM300,Usage!$DP300)","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$CJ300,Usage!$CM300)","v":0},{"$f":"IF(AND(Usage!$Z300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z300<>\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$DN300,Usage!$DQ300)","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$CK300,Usage!$CN300)","v":0},{"$f":"IF(AND(Usage!$Z300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z300<>\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$DO300,Usage!$DR300)","v":0},0,{"$f":"IF(Usage!$Z300=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO300","v":0},0,{"$f":"IF(Usage!$Z300=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP300","v":0},0,{"$f":"IF(Usage!$Z300=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ300","v":0},{"$f":"Usage!$DX300","v":0},{"$f":"Usage!$DY300","v":0},{"$f":"Usage!$DZ300","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z300=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z300<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU300","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z300=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z300<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC300","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z300=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z300<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK300","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z300=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z300<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW300","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z300=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z300<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE300","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z300=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z300<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM300","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z300=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z300<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY300","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z300=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z300<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG300","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z300=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z300<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO300","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU300,Usage!$FV300),0)","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$BW300,Usage!$BZ300)","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z300=\"Summer\",Usage!$EA300,Usage!$ED300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$BX300,Usage!$CA300)","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z300=\"Summer\",Usage!$EB300,Usage!$EE300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$BY300,Usage!$CB300)","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z300=\"Summer\",Usage!$EC300,Usage!$EF300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$CC300,Usage!$CF300)","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z300=\"Summer\",Usage!$EG300,Usage!$EJ300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$CD300,Usage!$CG300)","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z300=\"Summer\",Usage!$EH300,Usage!$EK300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$CE300,Usage!$CH300)","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z300=\"Summer\",Usage!$EI300,Usage!$EL300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$CI300,Usage!$CL300)","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z300=\"Summer\",Usage!$EM300,Usage!$EP300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$CJ300,Usage!$CM300)","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z300=\"Summer\",Usage!$EN300,Usage!$EQ300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z300=\"Summer\",Usage!$CK300,Usage!$CN300)","v":0},{"$f":"IF(Usage!$Z300=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z300=\"Summer\",Usage!$EO300,Usage!$ER300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$BW300,Usage!$BZ300)","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z300<>\"Summer\",Usage!$EA300,Usage!$ED300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$BX300,Usage!$CA300)","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z300<>\"Summer\",Usage!$EB300,Usage!$EE300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$BY300,Usage!$CB300)","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z300<>\"Summer\",Usage!$EC300,Usage!$EF300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$CC300,Usage!$CF300)","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z300<>\"Summer\",Usage!$EG300,Usage!$EJ300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$CD300,Usage!$CG300)","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z300<>\"Summer\",Usage!$EH300,Usage!$EK300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$CE300,Usage!$CH300)","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z300<>\"Summer\",Usage!$EI300,Usage!$EL300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$CI300,Usage!$CL300)","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z300<>\"Summer\",Usage!$EM300,Usage!$EP300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$CJ300,Usage!$CM300)","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z300<>\"Summer\",Usage!$EN300,Usage!$EQ300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$CK300,Usage!$CN300)","v":0},{"$f":"IF(Usage!$Z300<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z300<>\"Summer\",Usage!$EO300,Usage!$ER300))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES300)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ300","v":0},{"$f":"Usage!$HA300","v":0},{"$f":"Usage!$HB300","v":0},{"$f":"Usage!$HC300","v":0},{"$f":"Usage!$HD300","v":0},{"$f":"Usage!$HE300","v":0},{"$f":"Usage!$GF300","v":0},{"$f":"SUM(Usage!$GZ300:$HE300,Usage!$GF300)","v":0},{"$f":"Usage!$GG300","v":0},{"$f":"Tenant!$H300","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR300","v":0},{"$f":"Usage!$GG300","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS300","v":0},{"$f":"Usage!$GK300","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM300","v":0},{"$f":"Usage!$GL300","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN300","v":0},{"$f":"Tenant!$I300","v":0},{"$f":"Usage!$GV300","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX300","v":0},{"$f":"Usage!$GW300","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY300","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A301","v":300},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B301","v":0},{"$f":"Tenant!$C301","v":0},{"$f":"Tenant!$D301","v":0},{"$f":"Tenant!$E301","v":0},{"$f":"Tenant!$G301","v":0},{"$f":"Usage!$D301","v":"00:00:00"},{"$f":"Usage!$E301","v":"00:00:00"},{"$f":"Usage!$F301","v":0},{"$f":"Usage!$G301","v":0},{"$f":"Usage!$H301","v":0},{"$f":"Usage!$S301","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DA301","v":0},{"$f":"Usage!$V301","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DJ301","v":0},{"$f":"Usage!$Y301","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr3!$Q:$AI,5,FALSE)","v":0},{"$f":"Usage!$DS301","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$BW301,Usage!$BZ301)","v":0},{"$f":"IF(AND(Usage!$Z301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z301=\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$CU301,Usage!$CX301)","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$BX301,Usage!$CA301)","v":0},{"$f":"IF(AND(Usage!$Z301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z301=\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$CV301,Usage!$CY301)","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$BY301,Usage!$CB301)","v":0},{"$f":"IF(AND(Usage!$Z301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z301=\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$CW301,Usage!$CZ301)","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$CC301,Usage!$CF301)","v":0},{"$f":"IF(AND(Usage!$Z301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z301=\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$DD301,Usage!$DG301)","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$CD301,Usage!$CG301)","v":0},{"$f":"IF(AND(Usage!$Z301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z301=\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.19713},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$DE301,Usage!$DH301)","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$CE301,Usage!$CH301)","v":0},{"$f":"IF(AND(Usage!$Z301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z301=\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$DF301,Usage!$DI301)","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$CI301,Usage!$CL301)","v":0},{"$f":"IF(AND(Usage!$Z301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z301=\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$DM301,Usage!$DP301)","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$CJ301,Usage!$CM301)","v":0},{"$f":"IF(AND(Usage!$Z301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z301=\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$DN301,Usage!$DQ301)","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$CK301,Usage!$CN301)","v":0},{"$f":"IF(AND(Usage!$Z301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z301=\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$DO301,Usage!$DR301)","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$BW301,Usage!$BZ301)","v":0},{"$f":"IF(AND(Usage!$Z301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z301<>\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.11360000000000002},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$CU301,Usage!$CX301)","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$BX301,Usage!$CA301)","v":0},{"$f":"IF(AND(Usage!$Z301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z301<>\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.17502000000000001},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$CV301,Usage!$CY301)","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$BY301,Usage!$CB301)","v":0},{"$f":"IF(AND(Usage!$Z301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z301<>\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$Z301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.24425000000000002},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$CW301,Usage!$CZ301)","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$CC301,Usage!$CF301)","v":0},{"$f":"IF(AND(Usage!$Z301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z301<>\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.13095000000000001},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$DD301,Usage!$DG301)","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$CD301,Usage!$CG301)","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))","v":0.19713},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$DE301,Usage!$DH301)","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$CE301,Usage!$CH301)","v":0},{"$f":"IF(AND(Usage!$Z301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z301<>\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$Z301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.27173000000000003},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$DF301,Usage!$DI301)","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$CI301,Usage!$CL301)","v":0},{"$f":"IF(AND(Usage!$Z301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z301<>\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$DM301,Usage!$DP301)","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$CJ301,Usage!$CM301)","v":0},{"$f":"IF(AND(Usage!$Z301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z301<>\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$DN301,Usage!$DQ301)","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$CK301,Usage!$CN301)","v":0},{"$f":"IF(AND(Usage!$Z301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,7,FALSE)),IF(AND(Usage!$Z301<>\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,15,FALSE),IF(AND(Usage!$Z301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,15,FALSE))))","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$DO301,Usage!$DR301)","v":0},0,{"$f":"IF(Usage!$Z301=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO301","v":0},0,{"$f":"IF(Usage!$Z301=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CP301","v":0},0,{"$f":"IF(Usage!$Z301=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE))","v":0},{"$f":"Usage!$CQ301","v":0},{"$f":"Usage!$DX301","v":0},{"$f":"Usage!$DY301","v":0},{"$f":"Usage!$DZ301","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z301=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z301<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$EU301","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z301=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z301<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC301","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z301=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z301<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FK301","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z301=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z301<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EW301","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z301=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z301<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE301","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z301=\"Summer\"),'CRS3'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z301<>\"Summer\"),'CRS3'!$P$2,0))","v":0},{"$f":"Usage!$FM301","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z301=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z301<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$EY301","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z301=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z301<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG301","v":0},0,{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z301=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$Z301<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FO301","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$FU301,Usage!$FV301),0)","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$BW301,Usage!$BZ301)","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z301=\"Summer\",Usage!$EA301,Usage!$ED301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$BX301,Usage!$CA301)","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z301=\"Summer\",Usage!$EB301,Usage!$EE301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$BY301,Usage!$CB301)","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z301=\"Summer\",Usage!$EC301,Usage!$EF301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$CC301,Usage!$CF301)","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z301=\"Summer\",Usage!$EG301,Usage!$EJ301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$CD301,Usage!$CG301)","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z301=\"Summer\",Usage!$EH301,Usage!$EK301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$CE301,Usage!$CH301)","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z301=\"Summer\",Usage!$EI301,Usage!$EL301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$CI301,Usage!$CL301)","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z301=\"Summer\",Usage!$EM301,Usage!$EP301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$CJ301,Usage!$CM301)","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z301=\"Summer\",Usage!$EN301,Usage!$EQ301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z301=\"Summer\",Usage!$CK301,Usage!$CN301)","v":0},{"$f":"IF(Usage!$Z301=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z301=\"Summer\",Usage!$EO301,Usage!$ER301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$BW301,Usage!$BZ301)","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z301<>\"Summer\",Usage!$EA301,Usage!$ED301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$BX301,Usage!$CA301)","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z301<>\"Summer\",Usage!$EB301,Usage!$EE301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$BY301,Usage!$CB301)","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.6089999999999995E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z301<>\"Summer\",Usage!$EC301,Usage!$EF301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$CC301,Usage!$CF301)","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z301<>\"Summer\",Usage!$EG301,Usage!$EJ301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$CD301,Usage!$CG301)","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z301<>\"Summer\",Usage!$EH301,Usage!$EK301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$CE301,Usage!$CH301)","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5449999999999993E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z301<>\"Summer\",Usage!$EI301,Usage!$EL301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$CI301,Usage!$CL301)","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z301<>\"Summer\",Usage!$EM301,Usage!$EP301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$CJ301,Usage!$CM301)","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z301<>\"Summer\",Usage!$EN301,Usage!$EQ301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$CK301,Usage!$CN301)","v":0},{"$f":"IF(Usage!$Z301<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr3!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr3!$Q:$AI,18,FALSE)))","v":0},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$Z301<>\"Summer\",Usage!$EO301,Usage!$ER301))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,Usage!$ES301)","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GZ301","v":0},{"$f":"Usage!$HA301","v":0},{"$f":"Usage!$HB301","v":0},{"$f":"Usage!$HC301","v":0},{"$f":"Usage!$HD301","v":0},{"$f":"Usage!$HE301","v":0},{"$f":"Usage!$GF301","v":0},{"$f":"SUM(Usage!$GZ301:$HE301,Usage!$GF301)","v":0},{"$f":"Usage!$GG301","v":0},{"$f":"Tenant!$H301","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR301","v":0},{"$f":"Usage!$GG301","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS301","v":0},{"$f":"Usage!$GK301","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$GM301","v":0},{"$f":"Usage!$GL301","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$GN301","v":0},{"$f":"Tenant!$I301","v":0},{"$f":"Usage!$GV301","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$GX301","v":0},{"$f":"Usage!$GW301","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$GY301","v":0},{"$error":"#VALUE!"}]

{"sheet":"BllTmplt","index":17,"n_rows":108,"n_cols":8,"rows_kept":108,"cut":false,"hidden":true,"merged":[[89,0,89,2],[90,0,90,2],[87,0,87,2],[100,0,100,2],[93,0,93,2],[101,0,101,2],[94,0,94,2],[95,0,95,2],[96,0,96,2],[98,0,98,2],[99,0,99,2],[97,0,97,2],[54,0,54,2],[55,0,55,2],[35,0,35,2],[36,0,36,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[37,0,37,2],[42,0,42,2],[43,0,43,2],[45,0,45,2],[53,0,53,2],[28,0,28,2],[31,0,31,2],[29,0,29,2],[49,0,49,2],[50,0,50,2],[30,0,30,2],[41,0,41,2],[32,0,32,2],[33,0,33,2],[34,0,34,2],[16,0,16,2],[19,0,19,2],[21,0,21,2],[27,0,27,2],[17,0,17,2],[18,0,18,2],[24,0,24,2],[20,0,20,2],[23,0,23,2],[25,0,25,2],[26,0,26,2],[22,0,22,2],[64,0,64,2],[70,0,70,2],[81,0,81,2],[92,0,92,2],[82,0,82,2],[67,0,67,2],[84,0,84,2],[65,0,65,2],[73,0,73,2],[72,0,72,2],[77,0,77,2],[91,0,91,2],[86,0,86,2],[83,0,83,2],[78,0,78,2],[88,0,88,2],[79,0,79,2],[85,0,85,2],[66,0,66,2],[71,0,71,2],[69,0,69,2],[74,0,74,2],[75,0,75,2],[80,0,80,2],[68,0,68,2],[1,0,3,6],[62,0,62,2],[61,0,61,2],[59,0,59,2],[76,0,76,2],[63,0,63,2],[60,0,60,2],[58,0,58,2],[56,0,56,2],[47,0,47,2],[46,0,46,2],[44,0,44,2],[48,0,48,2],[51,0,51,2],[52,0,52,2],[57,0,57,2]]}
[]
["Southern California Edison (SCE) has prepared a bill calculation from information provided by the Mobilehome Park (MHP) management.  Payment should be sent as directed by MHP management.  DO NOT SEND PAYMENTS TO SCE.  For questions, please contact property owner/management."]
[]
[]
[]
[1]
[{"$f":"IF(ISBLANK(Account!H2),\"\",Account!H2)","v":""}]
[{"$f":"\"Owner Name: \"&VLOOKUP($A$6,BllSmmry!A:GR,2,FALSE)","v":"Owner Name: 0"}]
[{"$f":"\"Owner Rate: \"&VLOOKUP($A$6,BllSmmry!A:GR,3,FALSE)","v":"Owner Rate: 0"}]
[{"$f":"\"Tenant Name: \"&VLOOKUP($A$6,BllSmmry!A:GR,4,FALSE)","v":"Tenant Name: 0"}]
[{"$f":"\"Tenant Address: \"&VLOOKUP($A$6,BllSmmry!A:GR,5,FALSE)","v":"Tenant Address: 0"}]
[{"$f":"\"Tenant Number: \"&VLOOKUP($A$6,BllSmmry!A:GR,6,FALSE)","v":"Tenant Number: 0"}]
[]
["Rate Schedule","Medical Baseline","Start Date","End Date","Start Read","End Read","Total Usage"]
[{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,7,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,8,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,9,FALSE)","v":"00:00:00"},{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,10,FALSE)","v":"00:00:00"},{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,11,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,12,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,13,FALSE)","v":0}]
[]
["Delivery charges - Cost to deliver your electricity"]
["Basic charge",null,null,{"$f":"IF($F$18=$F$19,SUM(VLOOKUP($A$6,BllSmmry!A:GR,14,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,17,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,14,FALSE))&\" days\"","v":"0 days"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,15,FALSE)","v":2.4E-2},{"$f":"IF($F$18=$F$19,SUM(VLOOKUP($A$6,BllSmmry!A:GR,16,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,19,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,16,FALSE))","v":0},{"$f":"IF(OR($G18<0,$G18>0),\"\",\"x\")","v":"x"}]
["Basic charge",null,null,{"$f":"IF($F$19=$F$18,0,VLOOKUP($A$6,BllSmmry!A:GR,17,FALSE))&\" days\"","v":"0 days"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,18,FALSE)","v":2.4E-2},{"$f":"IF($F$19=$F$18,0,VLOOKUP($A$6,BllSmmry!A:GR,19,FALSE))","v":0},{"$f":"IF(OR($G19<0,$G19>0),\"\",\"x\")","v":"x"}]
["Basic charge",null,null,{"$f":"IF($F$20=$F$19,0,VLOOKUP($A$6,BllSmmry!A:GR,20,FALSE))&\" days\"","v":"0 days"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,21,FALSE)","v":0},{"$f":"IF($F$20=$F$19,0,VLOOKUP($A$6,BllSmmry!A:GR,22,FALSE))","v":0},{"$f":"IF(OR($G20<0,$G20>0),\"\",\"x\")","v":"x"}]
[{"$f":"\"Energy-\"&IF(AND($C$15>=FctrChngDts!$A$2,BllTmplt!$C$15<FctrChngDts!$B$2),\"Summer\",\"Winter\")","v":"Energy-Winter"},null,null,null,null,null,null,{"$f":"IF(SUM(G22:G30)=0,\"x\",\"\")","v":"x"}]
["Tier 1 (100% of baseline)",null,null,{"$f":"IF(AND($F$22=$F$25,$D$25=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,23,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,32,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,23,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,24,FALSE)","v":0.11360000000000002},{"$f":"IF(AND($F$22=$F$25,$D$25=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,25,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,34,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,25,FALSE))","v":0},{"$f":"IF(OR($G22<0,$G22>0),\"\",\"x\")","v":"x"}]
["Tier 2 (101% to 400%)",null,null,{"$f":"IF(AND($F$23=$F$26,$D$26=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,26,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,35,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,26,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,27,FALSE)","v":0.17502000000000001},{"$f":"IF(AND($F$23=$F$26,$D$26=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,28,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,37,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,28,FALSE))","v":0},{"$f":"IF(OR($G23<0,$G23>0),\"\",\"x\")","v":"x"}]
["High Usage Charge",null,null,{"$f":"IF(AND($F$24=$F$27,$D$27=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,29,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,38,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,29,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,30,FALSE)","v":0.24425000000000002},{"$f":"IF(AND($F$24=$F$27,$D$27=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,31,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,40,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,31,FALSE))","v":0},"x"]
["Tier 1 (100% of baseline)",null,null,{"$f":"IF($F$25=$F$28,SUM(VLOOKUP($A$6,BllSmmry!A:GR,32,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,41,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,32,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,33,FALSE)","v":0.13095000000000001},{"$f":"IF($F$25=$F$28,SUM(VLOOKUP($A$6,BllSmmry!A:GR,34,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,43,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,34,FALSE))","v":0},"x"]
["Tier 2 (101% to 400%)",null,null,{"$f":"IF($F$26=$F$29,SUM(VLOOKUP($A$6,BllSmmry!A:GR,35,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,44,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,35,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,36,FALSE)","v":0.19713},{"$f":"IF($F$26=$F$29,SUM(VLOOKUP($A$6,BllSmmry!A:GR,37,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,46,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,37,FALSE))","v":0},"x"]
["High Usage Charge",null,null,{"$f":"IF($F$27=$F$30,SUM(VLOOKUP($A$6,BllSmmry!A:GR,38,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,47,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,38,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,39,FALSE)","v":0.27173000000000003},{"$f":"IF($F$27=$F$30,SUM(VLOOKUP($A$6,BllSmmry!A:GR,40,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,49,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,40,FALSE))","v":0},"x"]
["Tier 1 (100% of baseline)",null,null,{"$f":"IF($F$28=$F$25,0,VLOOKUP($A$6,BllSmmry!A:GR,41,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,42,FALSE)","v":0},{"$f":"IF($F$28=$F$25,0,VLOOKUP($A$6,BllSmmry!A:GR,43,FALSE))","v":0},"x"]
["Tier 2 (101% to 400%)",null,null,{"$f":"IF($F$29=$F$26,0,VLOOKUP($A$6,BllSmmry!A:GR,44,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,45,FALSE)","v":0},{"$f":"IF($F$29=$F$26,0,VLOOKUP($A$6,BllSmmry!A:GR,46,FALSE))","v":0},"x"]
["High Usage Charge",null,null,{"$f":"IF($F$30=$F$27,0,VLOOKUP($A$6,BllSmmry!A:GR,47,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,48,FALSE)","v":0},{"$f":"IF($F$30=$F$27,0,VLOOKUP($A$6,BllSmmry!A:GR,49,FALSE))","v":0},"x"]
[{"$f":"\"Energy-\"&IF(AND($C$15>=FctrChngDts!$A$2,BllTmplt!$C$15<FctrChngDts!$B$2),\"Winter\",\"Summer\")","v":"Energy-Summer"},null,null,null,null,null,null,{"$f":"IF(SUM(G32:G40)=0,\"x\",\"\")","v":"x"}]
["Tier 1 (100% of baseline)",null,null,{"$f":"IF(AND($F$32=$F$35,$D$35=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,50,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,59,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,50,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,51,FALSE)","v":0.11360000000000002},{"$f":"IF(AND($F$32=$F$35,$D$35=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,52,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,61,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,52,FALSE))","v":0},{"$f":"IF(OR($G32<0,$G32>0),\"\",\"x\")","v":"x"}]
["Tier 2 (101% to 400%)",null,null,{"$f":"IF(AND($F$33=$F$36,$D$36=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,53,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,62,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,53,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,54,FALSE)","v":0.17502000000000001},{"$f":"IF(AND($F$33=$F$36,$D$36=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,55,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,64,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,55,FALSE))","v":0},{"$f":"IF(OR($G33<0,$G33>0),\"\",\"x\")","v":"x"}]
["High Usage Charge",null,null,{"$f":"IF(AND($F$34=$F$37,$D$37=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,56,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,65,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,56,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,57,FALSE)","v":0.24425000000000002},{"$f":"IF(AND($F$34=$F$37,$D$37=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,58,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,67,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,58,FALSE))","v":0},"x"]
["Tier 1 (100% of baseline)",null,null,{"$f":"IF($F$35=$F$38,SUM(VLOOKUP($A$6,BllSmmry!A:GR,59,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,68,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,59,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,60,FALSE)","v":0.13095000000000001},{"$f":"IF($F$35=$F$38,SUM(VLOOKUP($A$6,BllSmmry!A:GR,61,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,70,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,61,FALSE))","v":0},"x"]
["Tier 2 (101% to 400%)",null,null,{"$f":"IF($F$36=$F$39,SUM(VLOOKUP($A$6,BllSmmry!A:GR,62,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,71,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,62,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,63,FALSE)","v":0.19713},{"$f":"IF($F$36=$F$39,SUM(VLOOKUP($A$6,BllSmmry!A:GR,64,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,73,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,64,FALSE))","v":0},"x"]
["High Usage Charge",null,null,{"$f":"IF($F$37=$F$40,SUM(VLOOKUP($A$6,BllSmmry!A:GR,65,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,74,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,65,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,66,FALSE)","v":0.27173000000000003},{"$f":"IF($F$37=$F$40,SUM(VLOOKUP($A$6,BllSmmry!A:GR,67,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,76,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,67,FALSE))","v":0},"x"]
["Tier 1 (100% of baseline)",null,null,{"$f":"IF($F$38=$F$35,0,VLOOKUP($A$6,BllSmmry!A:GR,68,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,69,FALSE)","v":0},{"$f":"IF($F$38=$F$35,0,VLOOKUP($A$6,BllSmmry!A:GR,70,FALSE))","v":0},"x"]
["Tier 2 (101% to 400%)",null,null,{"$f":"IF($F$39=$F$36,0,VLOOKUP($A$6,BllSmmry!A:GR,71,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,72,FALSE)","v":0},{"$f":"IF($F$39=$F$36,0,VLOOKUP($A$6,BllSmmry!A:GR,73,FALSE))","v":0},"x"]
["High Usage Charge",null,null,{"$f":"IF($F$40=$F$37,0,VLOOKUP($A$6,BllSmmry!A:GR,74,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,75,FALSE)","v":0},{"$f":"IF($F$40=$F$37,0,VLOOKUP($A$6,BllSmmry!A:GR,76,FALSE))","v":0},"x"]
["DWR bond charge",null,null,{"$f":"IF($F$41=$F$42,SUM(VLOOKUP($A$6,BllSmmry!A:GR,77,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,80,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,77,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,78,FALSE)","v":5.7999999999999996E-3},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),0,IF($F$41=$F$42,SUM(VLOOKUP($A$6,BllSmmry!A:GR,79,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,82,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,79,FALSE)))","v":0},"x"]
["DWR bond charge",null,null,{"$f":"IF($F$42=$F$41,0,IF($F$42=$F$43,SUM(VLOOKUP($A$6,BllSmmry!A:GR,80,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,83,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,80,FALSE)))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,81,FALSE)","v":5.7999999999999996E-3},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),0,IF($F$42=$F$41,0,IF($F$42=$F$43,SUM(VLOOKUP($A$6,BllSmmry!A:GR,82,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,85,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,82,FALSE))))","v":0},"x"]
["DWR bond charge",null,null,{"$f":"IF($F$43=$F$42,0,VLOOKUP($A$6,BllSmmry!A:GR,83,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,84,FALSE)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),0,IF($F$43=$F$42,0,VLOOKUP($A$6,BllSmmry!A:GR,85,FALSE)))","v":0},"x"]
["Bal of minimum charge",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,86,FALSE)","v":0},"x"]
["CA Climate Credit",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,87,FALSE)","v":0},"x"]
["Delivery Subtotal",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,88,FALSE)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(SUM(G49:G57)=0,\"x\",\"\")","v":"x"}]
[{"$f":"IF(Account!$M$2=TRUE,\"Direct Access cost responsibility surcharge *\",IF(Account!$Q$2=TRUE,\"CCA cost responsibility surcharge\",\"N/A\"))","v":"N/A"},null,null,null,null,null,null,{"$f":"IF(SUM(G49:G57)=0,\"x\",\"\")","v":"x"}]
["DA CRS DWR bond",null,null,{"$f":"IF($F$49=$F$50,SUM(VLOOKUP($A$6,BllSmmry!A:GR,89,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,92,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,89,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,90,FALSE)","v":0},{"$f":"IF($F$49=$F$50,SUM(VLOOKUP($A$6,BllSmmry!A:GR,91,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,94,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,91,FALSE))","v":0},{"$f":"IF(OR($G49<0,$G49>0),\"\",\"x\")","v":"x"}]
["DA CRS DWR bond",null,null,{"$f":"IF($F$50=$F$49,0,IF($F$50=$F$51,SUM(VLOOKUP($A$6,BllSmmry!A:GR,92,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,95,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,92,FALSE)))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,93,FALSE)","v":0},{"$f":"IF($F$50=$F$49,0,IF($F$50=$F$51,SUM(VLOOKUP($A$6,BllSmmry!A:GR,94,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,97,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,94,FALSE)))","v":0},{"$f":"IF(OR($G50<0,$G50>0),\"\",\"x\")","v":"x"}]
["DA CRS DWR bond",null,null,{"$f":"IF($F$51=$F$50,0,VLOOKUP($A$6,BllSmmry!A:GR,95,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,96,FALSE)","v":0},{"$f":"IF($F$51=$F$50,0,VLOOKUP($A$6,BllSmmry!A:GR,97,FALSE))","v":0},"x"]
["PCIA",null,null,{"$f":"IF($F$52=$F$53,SUM(VLOOKUP($A$6,BllSmmry!A:GR,98,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,101,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,98,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,99,FALSE)","v":0},{"$f":"IF($F$52=$F$53,SUM(VLOOKUP($A$6,BllSmmry!A:GR,100,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,103,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,100,FALSE))","v":0},"x"]
["PCIA",null,null,{"$f":"IF($F$53=$F$52,0,IF($F$53=$F$54,SUM(VLOOKUP($A$6,BllSmmry!A:GR,101,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,104,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,101,FALSE)))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,102,FALSE)","v":0},{"$f":"IF($F$53=$F$52,0,IF($F$53=$F$54,SUM(VLOOKUP($A$6,BllSmmry!A:GR,103,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,106,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,103,FALSE)))","v":0},"x"]
["PCIA",null,null,{"$f":"IF($F$54=$F$53,0,VLOOKUP($A$6,BllSmmry!A:GR,104,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,105,FALSE)","v":0},{"$f":"IF($F$54=$F$53,0,VLOOKUP($A$6,BllSmmry!A:GR,106,FALSE))","v":0},"x"]
["CTC",null,null,{"$f":"IF($F$55=$F$56,SUM(VLOOKUP($A$6,BllSmmry!A:GR,107,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,110,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,107,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,108,FALSE)","v":0},{"$f":"IF($F$55=$F$56,SUM(VLOOKUP($A$6,BllSmmry!A:GR,109,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,112,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,109,FALSE))","v":0},"x"]
["CTC",null,null,{"$f":"IF($F$56=$F$55,0,IF($F$56=$F$57,SUM(VLOOKUP($A$6,BllSmmry!A:GR,110,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,113,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,110,FALSE)))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,111,FALSE)","v":0},{"$f":"IF($F$56=$F$55,0,IF($F$56=$F$57,SUM(VLOOKUP($A$6,BllSmmry!A:GR,112,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,115,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,112,FALSE)))","v":0},"x"]
["CTC",null,null,{"$f":"IF($F$57=$F$56,0,VLOOKUP($A$6,BllSmmry!A:GR,113,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,114,FALSE)","v":0},{"$f":"IF($F$57=$F$56,0,VLOOKUP($A$6,BllSmmry!A:GR,115,FALSE))","v":0},"x"]
[{"$f":"IF(Account!$M$2=TRUE,\"Direct Access Subtotal\",IF(Account!$Q$2=TRUE,\"CCA Subtotal\",\"N/A Subtotal\"))","v":"N/A Subtotal"},null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,116,FALSE)","v":0},"x"]
[null,null,null,null,null,null,null,{"$f":"IF(SUM(G63:G71)=0,\"x\",\"\")","v":{"$error":"#VALUE!"}}]
["Generation charges - Cost to generate your electricity",null,null,null,null,null,null,{"$f":"IF(SUM(G63:G71)=0,\"x\",\"\")","v":{"$error":"#VALUE!"}}]
["SCE Generation",null,null,null,null,null,null,{"$f":"IF(SUM(G63:G71)=0,\"x\",\"\")","v":{"$error":"#VALUE!"}}]
[{"$f":"$A$21","v":"Energy-Winter"},null,null,null,null,null,null,{"$f":"IF(SUM(G63:G71)=0,\"x\",\"\")","v":{"$error":"#VALUE!"}}]
["Tier 1 (100% of baseline)",null,null,{"$f":"IF(AND($F$63=$F$66,$D$66=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,117,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,120,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,117,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,118,FALSE)","v":9.6089999999999995E-2},{"$f":"IF(AND($F$63=$F$66,$D$66=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,119,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,122,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,119,FALSE))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR($G63<0,$G63>0),\"\",\"x\")","v":{"$error":"#VALUE!"}}]
["Tier 2 (101% to 400%)",null,null,{"$f":"IF(AND($F$64=$F$67,$D$67=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,120,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,123,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,120,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,121,FALSE)","v":9.6089999999999995E-2},{"$f":"IF(AND($F$64=$F$67,$D$67=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,122,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,125,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,122,FALSE))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR($G64<0,$G64>0),\"\",\"x\")","v":{"$error":"#VALUE!"}}]
["High Usage Charge",null,null,{"$f":"IF(AND($F$65=$F$68,$D$68=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,123,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,126,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,123,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,124,FALSE)","v":9.6089999999999995E-2},{"$f":"IF(AND($F$65=$F$68,$D$68=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,125,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,128,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,125,FALSE))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["Tier 1 (100% of baseline)",null,null,{"$f":"IF($F$66=$F$69,SUM(VLOOKUP($A$6,BllSmmry!A:GR,126,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,129,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,126,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,127,FALSE)","v":9.5449999999999993E-2},{"$f":"IF($F$66=$F$69,SUM(VLOOKUP($A$6,BllSmmry!A:GR,128,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,131,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,128,FALSE))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["Tier 2 (101% to 400%)",null,null,{"$f":"IF($F$67=$F$70,SUM(VLOOKUP($A$6,BllSmmry!A:GR,129,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,132,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,129,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,130,FALSE)","v":9.5449999999999993E-2},{"$f":"IF($F$67=$F$70,SUM(VLOOKUP($A$6,BllSmmry!A:GR,131,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,134,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,131,FALSE))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["High Usage Charge",null,null,{"$f":"IF($F$68=$F$71,SUM(VLOOKUP($A$6,BllSmmry!A:GR,132,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,135,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,132,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,133,FALSE)","v":9.5449999999999993E-2},{"$f":"IF($F$68=$F$71,SUM(VLOOKUP($A$6,BllSmmry!A:GR,134,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,137,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,134,FALSE))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["Tier 1 (100% of baseline)",null,null,{"$f":"IF($F$69=$F$66,0,VLOOKUP($A$6,BllSmmry!A:GR,135,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,136,FALSE)","v":0},{"$f":"IF($F$69=$F$66,0,VLOOKUP($A$6,BllSmmry!A:GR,137,FALSE))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["Tier 2 (101% to 400%)",null,null,{"$f":"IF($F$70=$F$67,0,VLOOKUP($A$6,BllSmmry!A:GR,138,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,139,FALSE)","v":0},{"$f":"IF($F$70=$F$67,0,VLOOKUP($A$6,BllSmmry!A:GR,140,FALSE))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["High Usage Charge",null,null,{"$f":"IF($F$71=$F$68,0,VLOOKUP($A$6,BllSmmry!A:GR,141,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,142,FALSE)","v":0},{"$f":"IF($F$71=$F$68,0,VLOOKUP($A$6,BllSmmry!A:GR,143,FALSE))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"$A$31","v":"Energy-Summer"},null,null,null,null,null,null,{"$f":"IF(SUM(G73:G81)=0,\"x\",\"\")","v":{"$error":"#VALUE!"}}]
["Tier 1 (100% of baseline)",null,null,{"$f":"IF(AND($F$73=$F$76,$D$76=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,144,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,147,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,144,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,145,FALSE)","v":9.6089999999999995E-2},{"$f":"IF(AND($F$73=$F$76,$D$76=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,146,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,149,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,146,FALSE))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR($G73<0,$G73>0),\"\",\"x\")","v":{"$error":"#VALUE!"}}]
["Tier 2 (101% to 400%)",null,null,{"$f":"IF(AND($F$74=$F$77,$D$77=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,147,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,150,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,147,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,148,FALSE)","v":9.6089999999999995E-2},{"$f":"IF(AND($F$74=$F$77,$D$77=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,149,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,152,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,149,FALSE))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR($G74<0,$G74>0),\"\",\"x\")","v":{"$error":"#VALUE!"}}]
["High Usage Charge",null,null,{"$f":"IF(AND($F$75=$F$78,$D$78=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,150,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,153,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,150,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,151,FALSE)","v":9.6089999999999995E-2},{"$f":"IF(AND($F$75=$F$78,$D$78=0),SUM(VLOOKUP($A$6,BllSmmry!A:GR,152,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,155,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,152,FALSE))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["Tier 1 (100% of baseline)",null,null,{"$f":"IF($F$76=$F$79,SUM(VLOOKUP($A$6,BllSmmry!A:GR,153,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,156,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,153,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,154,FALSE)","v":9.5449999999999993E-2},{"$f":"IF($F$76=$F$79,SUM(VLOOKUP($A$6,BllSmmry!A:GR,155,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,158,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,155,FALSE))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["Tier 2 (101% to 400%)",null,null,{"$f":"IF($F$77=$F$80,SUM(VLOOKUP($A$6,BllSmmry!A:GR,156,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,159,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,156,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,157,FALSE)","v":9.5449999999999993E-2},{"$f":"IF($F$77=$F$80,SUM(VLOOKUP($A$6,BllSmmry!A:GR,158,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,161,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,158,FALSE))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["High Usage Charge",null,null,{"$f":"IF($F$78=$F$81,SUM(VLOOKUP($A$6,BllSmmry!A:GR,159,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,162,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,159,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,160,FALSE)","v":9.5449999999999993E-2},{"$f":"IF($F$78=$F$81,SUM(VLOOKUP($A$6,BllSmmry!A:GR,161,FALSE),VLOOKUP($A$6,BllSmmry!A:GR,164,FALSE)),VLOOKUP($A$6,BllSmmry!A:GR,161,FALSE))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["Tier 1 (100% of baseline)",null,null,{"$f":"IF($F$79=$F$76,0,VLOOKUP($A$6,BllSmmry!A:GR,162,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,163,FALSE)","v":0},{"$f":"IF($F$79=$F$76,0,VLOOKUP($A$6,BllSmmry!A:GR,164,FALSE))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["Tier 2 (101% to 400%)",null,null,{"$f":"IF($F$80=$F$77,0,VLOOKUP($A$6,BllSmmry!A:GR,165,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,166,FALSE)","v":0},{"$f":"IF($F$80=$F$77,0,VLOOKUP($A$6,BllSmmry!A:GR,167,FALSE))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["High Usage Charge",null,null,{"$f":"IF($F$81=$F$78,0,VLOOKUP($A$6,BllSmmry!A:GR,168,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,169,FALSE)","v":0},{"$f":"IF($F$81=$F$78,0,VLOOKUP($A$6,BllSmmry!A:GR,170,FALSE))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["Generation Subtotal",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,171,FALSE)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,{"$f":"IF(SUM(G85:G91)=0,\"x\",\"\")","v":"x"}]
["Other charges or credits",null,null,null,null,null,null,{"$f":"IF(SUM(G85:G91)=0,\"x\",\"\")","v":"x"}]
["CARE discount",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,172,FALSE)","v":0},{"$f":"IF(OR($G85<0,$G85>0),\"\",\"x\")","v":"x"}]
["CARE discount",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,173,FALSE)","v":0},{"$f":"IF(OR($G86<0,$G86>0),\"\",\"x\")","v":"x"}]
["CARE discount",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,174,FALSE)","v":0},"x"]
["FERA discount",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,175,FALSE)","v":0},"x"]
["FERA discount",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,176,FALSE)","v":0},"x"]
["FERA discount",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,177,FALSE)","v":0},"x"]
["Generation Municipal Surcharge",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,178,FALSE)","v":0},"x"]
["Other Subtotal",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,179,FALSE)","v":0},{"$f":"IF(OR($G92<0,$G92>0),\"\",\"x\")","v":"x"}]
["Subtotal of your new charges",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,180,FALSE)","v":0},"x"]
["UUT exempt",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,181,FALSE)","v":0},{"$f":"IF($G94=TRUE,\"\",\"x\")","v":"x"}]
[{"$f":"PROPER(Account!$E$2)&\" UUT\"","v":" UUT"},null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,180,FALSE)","v":0},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,182,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,183,FALSE)","v":0},{"$f":"IF(OR($G95<0,$G95>0),\"\",\"x\")","v":"x"}]
[{"$f":"PROPER(Account!$E$2)&\" UUT\"","v":" UUT"},null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,184,FALSE)","v":0},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,185,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,186,FALSE)","v":0},{"$f":"IF(OR($G96<0,$G96>0),\"\",\"x\")","v":"x"}]
["City franchise surchg",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,187,FALSE)","v":0},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,188,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,189,FALSE)","v":0},{"$f":"IF(OR($G97<0,$G97>0),\"\",\"x\")","v":"x"}]
["City franchise surchg",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,190,FALSE)","v":0},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,191,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,192,FALSE)","v":0},{"$f":"IF(OR($G98<0,$G98>0),\"\",\"x\")","v":"x"}]
["State tax exempt",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,193,FALSE)","v":0},{"$f":"IF($G99=TRUE,\"\",\"x\")","v":"x"}]
["State tax",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,194,FALSE)&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,195,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,196,FALSE)","v":0},{"$f":"IF(OR($G100<0,$G100>0),\"\",\"x\")","v":"x"}]
["State tax",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,197,FALSE)&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,198,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,199,FALSE)","v":0},{"$f":"IF(OR($G101<0,$G101>0),\"\",\"x\")","v":"x"}]
["Your new charges",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:GR,200,FALSE)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,{"$f":"IF($A$48=\"Direct Access cost responsibility surcharge *\",\"\",\"x\")","v":"x"}]
[null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,"x"]

{"sheet":"Dt1","index":18,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Dt2","index":19,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Data","index":20,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Southern California Edison (SCE) has prepared a bill calculation from information provided by the Mobilehome Park (MHP) management.  Payment should be sent as directed by MHP management.  DO NOT SEND PAYMENTS TO SCE.  For questions, please contact property owner/management."]